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

{"sheet":"Oversigt Ændringer","index":0,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,2,0,3],[1,2,1,3],[2,2,2,3],[5,1,5,7],[8,6,8,7]]}
[null,"Selskabsnavn","Guldborgsund Spildevand"]
[null,"Selskabs ID","S033"]
[null,"Afskrivning referenceår",2026]
[]
[]
[null,"Denne fane viser, hvilke ændringer der er foretaget i henholdsvis Produktionsanlæg, Distributionsanlæg og Fællesfunktionsanlæg.\n\nKolonne G viser værdien før ændringen, og kolonne H viser værdien efter ændringen. Det er vigtigt, at I skriver en begrundelse i kolonne I (”Begrundelse”), hvis I har foretaget en ændring. I begrundelsen skal der tydeligt fremgå, hvilken dokumentation I har vedlagt i Vanddata for den givne ændring.\n\nNår I er færdige med at ændre i POLKA og har skrevet begrundelser for alle ændringerne, skal I klikke på knappen ”Gem revisorversion”, som skaber et nyt dokument, som jeres revisor skal godkende. Det er vigtigt, at I både uploader den fil, hvor I har foretaget ændringer samt den nye fil til revisor.\n\nHvis I fortryder en ændring, skal I blot nulstille til den oprindelige værdi ved at bruge nulstil-knappen, der vises, når I står i kolonne H."]
[]
[null,null,null,null,null,{"$f":"\"Afskrivning i alt (\"&Afskrivning_Referenceår&\") →\"","v":"Afskrivning i alt (2026) →"},50638963.352739096]
[null,null,null,null,null,null,"↓          Værdi           ↓"]
[]
["Nøgle","Anlægstype","Navn anlæg","Anlæg","Komponent","År","Før","Efter","Begrundelse","OK","Celle","Række"]

{"sheet":"Produktionsanlæg","index":1,"n_rows":3518,"n_cols":96,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[0,94,1,94],[0,26,0,47],[0,48,1,48],[0,49,0,70],[0,71,1,71],[0,0,1,0],[0,2,1,2],[0,1,1,1],[0,25,1,25],[0,72,0,93]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["Produktionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Beregnet\nenhedspris","Nedskrevet genanskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet genanskaffelsesværdi \ni alt","Nedskrevet anskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet anskaffelsesværdi \ni alt","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},{"$f":"+Q2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},{"$f":"+AN2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BJ2+1","v":2001},{"$f":"+BK2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+CG2+1","v":2001},{"$f":"+CH2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},{"$f":"+E3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},{"$f":"+AB3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AX3+10","v":1915},{"$f":"+AY3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+BF3+10","v":1992},1997,{"$f":"+BJ2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+BU3+10","v":1915},{"$f":"+BV3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+CC3+10","v":1992},1997,{"$f":"+CG2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Renseanlæg 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5,AW506,AW531,AW556)","v":55516473.166719243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT5,BT506,BT531,BT556)","v":34925077.838141277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ5,CQ506,CQ531,CQ556)","v":45220775.50243026}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW6:AW505)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT6:BT505)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ6:CQ505)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 1","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D6:Y6,\"<>0\")<=1,IF(SUM(D6:Y6)=0,0,(IF(SUM(D6:Y6)>0,IF(SUM(D6:Y6)<400,(1.2675*45967*SUM(D6:Y6)^(-0.4664)),(IF(SUM(D6:Y6)<2000,(39128*SUM(D6:Y6)^(-0.37661)),IF(SUM(D6:Y6)<5000,18893*SUM(D6:Y6)^(-0.28083),IF(SUM(D6:Y6)<100000,29680*SUM(D6:Y6)^(-0.24475),1773.1))))*100/115)*SUM(D6:Y6)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D6:Y6)),$A$571)","v":0},{"$f":"IF((D6*$Z6-(2009-D$3)/($C6+D7)*$Z6*D6)<0,0,(D6*$Z6-(2009-D$3)/($C6+D7)*$Z6*D6))","v":0},{"$f":"IF((E6*$Z6-(2009-E$3)/($C6+E7)*$Z6*E6)<0,0,(E6*$Z6-(2009-E$3)/($C6+E7)*$Z6*E6))","v":0},{"$f":"IF((F6*$Z6-(2009-F$3)/($C6+F7)*$Z6*F6)<0,0,(F6*$Z6-(2009-F$3)/($C6+F7)*$Z6*F6))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA6:AV6)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA6","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB6","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC6","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD6","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE6","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF6","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG6","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH6","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI6","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ6","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK6","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL6","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM6","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN6","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO6","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP6","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ6","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR6","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS6","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT6","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU6","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV6","v":0},{"$f":"+SUM(AX6:BS6)","v":0},{"$f":"(AA6+AX6)/2","v":0},{"$f":"(AB6+AY6)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU6:CP6)","v":0},{"$f":"SUM(D6:Y6)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 2","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D8:Y8,\"<>0\")<=1,IF(SUM(D8:Y8)=0,0,(IF(SUM(D8:Y8)>0,IF(SUM(D8:Y8)<400,(1.2675*45967*SUM(D8:Y8)^(-0.4664)),(IF(SUM(D8:Y8)<2000,(39128*SUM(D8:Y8)^(-0.37661)),IF(SUM(D8:Y8)<5000,18893*SUM(D8:Y8)^(-0.28083),IF(SUM(D8:Y8)<100000,29680*SUM(D8:Y8)^(-0.24475),1773.1))))*100/115)*SUM(D8:Y8)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D8:Y8)),$A$571)","v":0},{"$f":"IF((D8*$Z8-(2009-D$3)/($C8+D9)*$Z8*D8)<0,0,(D8*$Z8-(2009-D$3)/($C8+D9)*$Z8*D8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA8:AV8)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE8","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF8","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG8","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH8","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU8","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV8","v":0},{"$f":"+SUM(AX8:BS8)","v":0},{"$f":"(AA8+AX8)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU8:CP8)","v":0},{"$f":"SUM(D8:Y8)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 3","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D10:Y10,\"<>0\")<=1,IF(SUM(D10:Y10)=0,0,(IF(SUM(D10:Y10)>0,IF(SUM(D10:Y10)<400,(1.2675*45967*SUM(D10:Y10)^(-0.4664)),(IF(SUM(D10:Y10)<2000,(39128*SUM(D10:Y10)^(-0.37661)),IF(SUM(D10:Y10)<5000,18893*SUM(D10:Y10)^(-0.28083),IF(SUM(D10:Y10)<100000,29680*SUM(D10:Y10)^(-0.24475),1773.1))))*100/115)*SUM(D10:Y10)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D10:Y10)),$A$571)","v":0},{"$f":"IF((D10*$Z10-(2009-D$3)/($C10+D11)*$Z10*D10)<0,0,(D10*$Z10-(2009-D$3)/($C10+D11)*$Z10*D10))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA10:AV10)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD10","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE10","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF10","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG10","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH10","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV10","v":0},{"$f":"+SUM(AX10:BS10)","v":0},{"$f":"(AA10+AX10)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU10:CP10)","v":0},{"$f":"SUM(D10:Y10)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 4","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D12:Y12,\"<>0\")<=1,IF(SUM(D12:Y12)=0,0,(IF(SUM(D12:Y12)>0,IF(SUM(D12:Y12)<400,(1.2675*45967*SUM(D12:Y12)^(-0.4664)),(IF(SUM(D12:Y12)<2000,(39128*SUM(D12:Y12)^(-0.37661)),IF(SUM(D12:Y12)<5000,18893*SUM(D12:Y12)^(-0.28083),IF(SUM(D12:Y12)<100000,29680*SUM(D12:Y12)^(-0.24475),1773.1))))*100/115)*SUM(D12:Y12)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D12:Y12)),$A$571)","v":0},{"$f":"IF((D12*$Z12-(2009-D$3)/($C12+D13)*$Z12*D12)<0,0,(D12*$Z12-(2009-D$3)/($C12+D13)*$Z12*D12))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA12:AV12)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV12","v":0},{"$f":"+SUM(AX12:BS12)","v":0},{"$f":"(AA12+AX12)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU12:CP12)","v":0},{"$f":"SUM(D12:Y12)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 5","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D14:Y14,\"<>0\")<=1,IF(SUM(D14:Y14)=0,0,(IF(SUM(D14:Y14)>0,IF(SUM(D14:Y14)<400,(1.2675*45967*SUM(D14:Y14)^(-0.4664)),(IF(SUM(D14:Y14)<2000,(39128*SUM(D14:Y14)^(-0.37661)),IF(SUM(D14:Y14)<5000,18893*SUM(D14:Y14)^(-0.28083),IF(SUM(D14:Y14)<100000,29680*SUM(D14:Y14)^(-0.24475),1773.1))))*100/115)*SUM(D14:Y14)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D14:Y14)),$A$571)","v":0},{"$f":"IF((D14*$Z14-(2009-D$3)/($C14+D15)*$Z14*D14)<0,0,(D14*$Z14-(2009-D$3)/($C14+D15)*$Z14*D14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA14:AV14)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA14","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB14","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC14","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD14","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE14","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF14","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG14","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH14","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI14","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ14","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK14","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL14","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM14","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN14","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO14","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP14","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ14","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR14","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS14","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT14","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU14","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV14","v":0},{"$f":"+SUM(AX14:BS14)","v":0},{"$f":"(AA14+AX14)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU14:CP14)","v":0},{"$f":"SUM(D14:Y14)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 6","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D16:Y16,\"<>0\")<=1,IF(SUM(D16:Y16)=0,0,(IF(SUM(D16:Y16)>0,IF(SUM(D16:Y16)<400,(1.2675*45967*SUM(D16:Y16)^(-0.4664)),(IF(SUM(D16:Y16)<2000,(39128*SUM(D16:Y16)^(-0.37661)),IF(SUM(D16:Y16)<5000,18893*SUM(D16:Y16)^(-0.28083),IF(SUM(D16:Y16)<100000,29680*SUM(D16:Y16)^(-0.24475),1773.1))))*100/115)*SUM(D16:Y16)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D16:Y16)),$A$571)","v":0},{"$f":"IF((D16*$Z16-(2009-D$3)/($C16+D17)*$Z16*D16)<0,0,(D16*$Z16-(2009-D$3)/($C16+D17)*$Z16*D16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA16:AV16)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA16","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB16","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC16","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD16","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE16","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF16","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG16","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH16","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI16","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ16","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK16","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL16","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM16","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN16","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO16","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP16","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ16","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR16","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS16","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT16","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU16","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV16","v":0},{"$f":"+SUM(AX16:BS16)","v":0},{"$f":"(AA16+AX16)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU16:CP16)","v":0},{"$f":"SUM(D16:Y16)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 7","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D18:Y18,\"<>0\")<=1,IF(SUM(D18:Y18)=0,0,(IF(SUM(D18:Y18)>0,IF(SUM(D18:Y18)<400,(1.2675*45967*SUM(D18:Y18)^(-0.4664)),(IF(SUM(D18:Y18)<2000,(39128*SUM(D18:Y18)^(-0.37661)),IF(SUM(D18:Y18)<5000,18893*SUM(D18:Y18)^(-0.28083),IF(SUM(D18:Y18)<100000,29680*SUM(D18:Y18)^(-0.24475),1773.1))))*100/115)*SUM(D18:Y18)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D18:Y18)),$A$571)","v":0},{"$f":"IF((D18*$Z18-(2009-D$3)/($C18+D19)*$Z18*D18)<0,0,(D18*$Z18-(2009-D$3)/($C18+D19)*$Z18*D18))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA18:AV18)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA18","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB18","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC18","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD18","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE18","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF18","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG18","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH18","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI18","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ18","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK18","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL18","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM18","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN18","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO18","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP18","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ18","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR18","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS18","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT18","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU18","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV18","v":0},{"$f":"+SUM(AX18:BS18)","v":0},{"$f":"(AA18+AX18)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU18:CP18)","v":0},{"$f":"SUM(D18:Y18)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 8","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D20:Y20,\"<>0\")<=1,IF(SUM(D20:Y20)=0,0,(IF(SUM(D20:Y20)>0,IF(SUM(D20:Y20)<400,(1.2675*45967*SUM(D20:Y20)^(-0.4664)),(IF(SUM(D20:Y20)<2000,(39128*SUM(D20:Y20)^(-0.37661)),IF(SUM(D20:Y20)<5000,18893*SUM(D20:Y20)^(-0.28083),IF(SUM(D20:Y20)<100000,29680*SUM(D20:Y20)^(-0.24475),1773.1))))*100/115)*SUM(D20:Y20)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D20:Y20)),$A$571)","v":0},{"$f":"IF((D20*$Z20-(2009-D$3)/($C20+D21)*$Z20*D20)<0,0,(D20*$Z20-(2009-D$3)/($C20+D21)*$Z20*D20))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA20:AV20)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA20","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB20","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC20","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD20","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE20","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF20","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG20","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH20","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI20","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ20","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK20","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL20","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM20","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN20","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO20","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP20","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ20","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR20","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS20","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT20","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU20","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV20","v":0},{"$f":"+SUM(AX20:BS20)","v":0},{"$f":"(AA20+AX20)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU20:CP20)","v":0},{"$f":"SUM(D20:Y20)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 9","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D22:Y22,\"<>0\")<=1,IF(SUM(D22:Y22)=0,0,(IF(SUM(D22:Y22)>0,IF(SUM(D22:Y22)<400,(1.2675*45967*SUM(D22:Y22)^(-0.4664)),(IF(SUM(D22:Y22)<2000,(39128*SUM(D22:Y22)^(-0.37661)),IF(SUM(D22:Y22)<5000,18893*SUM(D22:Y22)^(-0.28083),IF(SUM(D22:Y22)<100000,29680*SUM(D22:Y22)^(-0.24475),1773.1))))*100/115)*SUM(D22:Y22)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D22:Y22)),$A$571)","v":0},{"$f":"IF((D22*$Z22-(2009-D$3)/($C22+D23)*$Z22*D22)<0,0,(D22*$Z22-(2009-D$3)/($C22+D23)*$Z22*D22))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA22:AV22)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA22","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB22","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC22","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD22","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE22","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF22","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG22","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH22","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI22","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ22","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK22","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL22","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM22","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN22","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO22","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP22","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ22","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR22","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS22","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT22","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU22","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV22","v":0},{"$f":"+SUM(AX22:BS22)","v":0},{"$f":"(AA22+AX22)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU22:CP22)","v":0},{"$f":"SUM(D22:Y22)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 10","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D24:Y24,\"<>0\")<=1,IF(SUM(D24:Y24)=0,0,(IF(SUM(D24:Y24)>0,IF(SUM(D24:Y24)<400,(1.2675*45967*SUM(D24:Y24)^(-0.4664)),(IF(SUM(D24:Y24)<2000,(39128*SUM(D24:Y24)^(-0.37661)),IF(SUM(D24:Y24)<5000,18893*SUM(D24:Y24)^(-0.28083),IF(SUM(D24:Y24)<100000,29680*SUM(D24:Y24)^(-0.24475),1773.1))))*100/115)*SUM(D24:Y24)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D24:Y24)),$A$571)","v":0},{"$f":"IF((D24*$Z24-(2009-D$3)/($C24+D25)*$Z24*D24)<0,0,(D24*$Z24-(2009-D$3)/($C24+D25)*$Z24*D24))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA24:AV24)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA24","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB24","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC24","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD24","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE24","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF24","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG24","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH24","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI24","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ24","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK24","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL24","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM24","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN24","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO24","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP24","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ24","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR24","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS24","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT24","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU24","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV24","v":0},{"$f":"+SUM(AX24:BS24)","v":0},{"$f":"(AA24+AX24)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU24:CP24)","v":0},{"$f":"SUM(D24:Y24)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 11","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D26:Y26,\"<>0\")<=1,IF(SUM(D26:Y26)=0,0,(IF(SUM(D26:Y26)>0,IF(SUM(D26:Y26)<400,(1.2675*45967*SUM(D26:Y26)^(-0.4664)),(IF(SUM(D26:Y26)<2000,(39128*SUM(D26:Y26)^(-0.37661)),IF(SUM(D26:Y26)<5000,18893*SUM(D26:Y26)^(-0.28083),IF(SUM(D26:Y26)<100000,29680*SUM(D26:Y26)^(-0.24475),1773.1))))*100/115)*SUM(D26:Y26)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D26:Y26)),$A$571)","v":0},{"$f":"IF((D26*$Z26-(2009-D$3)/($C26+D27)*$Z26*D26)<0,0,(D26*$Z26-(2009-D$3)/($C26+D27)*$Z26*D26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA26:AV26)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA26","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB26","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC26","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD26","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE26","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF26","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG26","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH26","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI26","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ26","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK26","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL26","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM26","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN26","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO26","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP26","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ26","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR26","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS26","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT26","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU26","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV26","v":0},{"$f":"+SUM(AX26:BS26)","v":0},{"$f":"(AA26+AX26)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU26:CP26)","v":0},{"$f":"SUM(D26:Y26)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 12","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D28:Y28,\"<>0\")<=1,IF(SUM(D28:Y28)=0,0,(IF(SUM(D28:Y28)>0,IF(SUM(D28:Y28)<400,(1.2675*45967*SUM(D28:Y28)^(-0.4664)),(IF(SUM(D28:Y28)<2000,(39128*SUM(D28:Y28)^(-0.37661)),IF(SUM(D28:Y28)<5000,18893*SUM(D28:Y28)^(-0.28083),IF(SUM(D28:Y28)<100000,29680*SUM(D28:Y28)^(-0.24475),1773.1))))*100/115)*SUM(D28:Y28)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D28:Y28)),$A$571)","v":0},{"$f":"IF((D28*$Z28-(2009-D$3)/($C28+D29)*$Z28*D28)<0,0,(D28*$Z28-(2009-D$3)/($C28+D29)*$Z28*D28))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA28:AV28)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA28","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB28","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC28","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD28","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE28","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF28","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG28","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH28","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI28","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ28","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK28","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL28","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM28","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN28","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO28","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP28","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ28","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR28","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS28","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT28","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU28","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV28","v":0},{"$f":"+SUM(AX28:BS28)","v":0},{"$f":"(AA28+AX28)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU28:CP28)","v":0},{"$f":"SUM(D28:Y28)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 13","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D30:Y30,\"<>0\")<=1,IF(SUM(D30:Y30)=0,0,(IF(SUM(D30:Y30)>0,IF(SUM(D30:Y30)<400,(1.2675*45967*SUM(D30:Y30)^(-0.4664)),(IF(SUM(D30:Y30)<2000,(39128*SUM(D30:Y30)^(-0.37661)),IF(SUM(D30:Y30)<5000,18893*SUM(D30:Y30)^(-0.28083),IF(SUM(D30:Y30)<100000,29680*SUM(D30:Y30)^(-0.24475),1773.1))))*100/115)*SUM(D30:Y30)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D30:Y30)),$A$571)","v":0},{"$f":"IF((D30*$Z30-(2009-D$3)/($C30+D31)*$Z30*D30)<0,0,(D30*$Z30-(2009-D$3)/($C30+D31)*$Z30*D30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA30:AV30)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA30","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB30","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC30","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD30","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE30","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF30","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG30","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH30","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI30","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ30","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK30","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL30","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM30","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN30","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO30","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP30","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ30","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR30","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS30","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT30","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU30","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV30","v":0},{"$f":"+SUM(AX30:BS30)","v":0},{"$f":"(AA30+AX30)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU30:CP30)","v":0},{"$f":"SUM(D30:Y30)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 14","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D32:Y32,\"<>0\")<=1,IF(SUM(D32:Y32)=0,0,(IF(SUM(D32:Y32)>0,IF(SUM(D32:Y32)<400,(1.2675*45967*SUM(D32:Y32)^(-0.4664)),(IF(SUM(D32:Y32)<2000,(39128*SUM(D32:Y32)^(-0.37661)),IF(SUM(D32:Y32)<5000,18893*SUM(D32:Y32)^(-0.28083),IF(SUM(D32:Y32)<100000,29680*SUM(D32:Y32)^(-0.24475),1773.1))))*100/115)*SUM(D32:Y32)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D32:Y32)),$A$571)","v":0},{"$f":"IF((D32*$Z32-(2009-D$3)/($C32+D33)*$Z32*D32)<0,0,(D32*$Z32-(2009-D$3)/($C32+D33)*$Z32*D32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA32:AV32)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA32","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB32","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC32","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD32","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE32","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF32","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG32","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH32","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI32","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ32","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK32","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL32","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM32","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN32","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO32","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP32","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ32","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR32","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS32","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT32","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU32","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV32","v":0},{"$f":"+SUM(AX32:BS32)","v":0},{"$f":"(AA32+AX32)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU32:CP32)","v":0},{"$f":"SUM(D32:Y32)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 15","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D34:Y34,\"<>0\")<=1,IF(SUM(D34:Y34)=0,0,(IF(SUM(D34:Y34)>0,IF(SUM(D34:Y34)<400,(1.2675*45967*SUM(D34:Y34)^(-0.4664)),(IF(SUM(D34:Y34)<2000,(39128*SUM(D34:Y34)^(-0.37661)),IF(SUM(D34:Y34)<5000,18893*SUM(D34:Y34)^(-0.28083),IF(SUM(D34:Y34)<100000,29680*SUM(D34:Y34)^(-0.24475),1773.1))))*100/115)*SUM(D34:Y34)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D34:Y34)),$A$571)","v":0},{"$f":"IF((D34*$Z34-(2009-D$3)/($C34+D35)*$Z34*D34)<0,0,(D34*$Z34-(2009-D$3)/($C34+D35)*$Z34*D34))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA34:AV34)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA34","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB34","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC34","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD34","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE34","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF34","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG34","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH34","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI34","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ34","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK34","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL34","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM34","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN34","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO34","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP34","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ34","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR34","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS34","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT34","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU34","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV34","v":0},{"$f":"+SUM(AX34:BS34)","v":0},{"$f":"(AA34+AX34)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU34:CP34)","v":0},{"$f":"SUM(D34:Y34)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 16","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D36:Y36,\"<>0\")<=1,IF(SUM(D36:Y36)=0,0,(IF(SUM(D36:Y36)>0,IF(SUM(D36:Y36)<400,(1.2675*45967*SUM(D36:Y36)^(-0.4664)),(IF(SUM(D36:Y36)<2000,(39128*SUM(D36:Y36)^(-0.37661)),IF(SUM(D36:Y36)<5000,18893*SUM(D36:Y36)^(-0.28083),IF(SUM(D36:Y36)<100000,29680*SUM(D36:Y36)^(-0.24475),1773.1))))*100/115)*SUM(D36:Y36)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D36:Y36)),$A$571)","v":0},{"$f":"IF((D36*$Z36-(2009-D$3)/($C36+D37)*$Z36*D36)<0,0,(D36*$Z36-(2009-D$3)/($C36+D37)*$Z36*D36))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA36:AV36)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA36","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB36","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC36","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD36","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE36","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF36","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG36","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH36","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI36","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ36","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK36","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL36","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM36","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN36","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO36","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP36","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ36","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR36","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS36","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT36","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU36","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV36","v":0},{"$f":"+SUM(AX36:BS36)","v":0},{"$f":"(AA36+AX36)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU36:CP36)","v":0},{"$f":"SUM(D36:Y36)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 17","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D38:Y38,\"<>0\")<=1,IF(SUM(D38:Y38)=0,0,(IF(SUM(D38:Y38)>0,IF(SUM(D38:Y38)<400,(1.2675*45967*SUM(D38:Y38)^(-0.4664)),(IF(SUM(D38:Y38)<2000,(39128*SUM(D38:Y38)^(-0.37661)),IF(SUM(D38:Y38)<5000,18893*SUM(D38:Y38)^(-0.28083),IF(SUM(D38:Y38)<100000,29680*SUM(D38:Y38)^(-0.24475),1773.1))))*100/115)*SUM(D38:Y38)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D38:Y38)),$A$571)","v":0},{"$f":"IF((D38*$Z38-(2009-D$3)/($C38+D39)*$Z38*D38)<0,0,(D38*$Z38-(2009-D$3)/($C38+D39)*$Z38*D38))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA38:AV38)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA38","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB38","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC38","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD38","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE38","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF38","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG38","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH38","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI38","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ38","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK38","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL38","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM38","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN38","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO38","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP38","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ38","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR38","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS38","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT38","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU38","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV38","v":0},{"$f":"+SUM(AX38:BS38)","v":0},{"$f":"(AA38+AX38)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU38:CP38)","v":0},{"$f":"SUM(D38:Y38)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 18","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D40:Y40,\"<>0\")<=1,IF(SUM(D40:Y40)=0,0,(IF(SUM(D40:Y40)>0,IF(SUM(D40:Y40)<400,(1.2675*45967*SUM(D40:Y40)^(-0.4664)),(IF(SUM(D40:Y40)<2000,(39128*SUM(D40:Y40)^(-0.37661)),IF(SUM(D40:Y40)<5000,18893*SUM(D40:Y40)^(-0.28083),IF(SUM(D40:Y40)<100000,29680*SUM(D40:Y40)^(-0.24475),1773.1))))*100/115)*SUM(D40:Y40)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D40:Y40)),$A$571)","v":0},{"$f":"IF((D40*$Z40-(2009-D$3)/($C40+D41)*$Z40*D40)<0,0,(D40*$Z40-(2009-D$3)/($C40+D41)*$Z40*D40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA40:AV40)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA40","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB40","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC40","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD40","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE40","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF40","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG40","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH40","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI40","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ40","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK40","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL40","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM40","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN40","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO40","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP40","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ40","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR40","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS40","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT40","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU40","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV40","v":0},{"$f":"+SUM(AX40:BS40)","v":0},{"$f":"(AA40+AX40)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU40:CP40)","v":0},{"$f":"SUM(D40:Y40)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 19","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D42:Y42,\"<>0\")<=1,IF(SUM(D42:Y42)=0,0,(IF(SUM(D42:Y42)>0,IF(SUM(D42:Y42)<400,(1.2675*45967*SUM(D42:Y42)^(-0.4664)),(IF(SUM(D42:Y42)<2000,(39128*SUM(D42:Y42)^(-0.37661)),IF(SUM(D42:Y42)<5000,18893*SUM(D42:Y42)^(-0.28083),IF(SUM(D42:Y42)<100000,29680*SUM(D42:Y42)^(-0.24475),1773.1))))*100/115)*SUM(D42:Y42)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D42:Y42)),$A$571)","v":0},{"$f":"IF((D42*$Z42-(2009-D$3)/($C42+D43)*$Z42*D42)<0,0,(D42*$Z42-(2009-D$3)/($C42+D43)*$Z42*D42))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA42:AV42)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA42","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB42","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC42","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD42","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE42","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF42","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG42","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH42","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI42","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ42","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK42","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL42","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM42","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN42","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO42","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP42","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ42","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR42","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS42","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT42","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU42","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV42","v":0},{"$f":"+SUM(AX42:BS42)","v":0},{"$f":"(AA42+AX42)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU42:CP42)","v":0},{"$f":"SUM(D42:Y42)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 20","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D44:Y44,\"<>0\")<=1,IF(SUM(D44:Y44)=0,0,(IF(SUM(D44:Y44)>0,IF(SUM(D44:Y44)<400,(1.2675*45967*SUM(D44:Y44)^(-0.4664)),(IF(SUM(D44:Y44)<2000,(39128*SUM(D44:Y44)^(-0.37661)),IF(SUM(D44:Y44)<5000,18893*SUM(D44:Y44)^(-0.28083),IF(SUM(D44:Y44)<100000,29680*SUM(D44:Y44)^(-0.24475),1773.1))))*100/115)*SUM(D44:Y44)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D44:Y44)),$A$571)","v":0},{"$f":"IF((D44*$Z44-(2009-D$3)/($C44+D45)*$Z44*D44)<0,0,(D44*$Z44-(2009-D$3)/($C44+D45)*$Z44*D44))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA44:AV44)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA44","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB44","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC44","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD44","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE44","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF44","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG44","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH44","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI44","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ44","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK44","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL44","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM44","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN44","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO44","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP44","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ44","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR44","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS44","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT44","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU44","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV44","v":0},{"$f":"+SUM(AX44:BS44)","v":0},{"$f":"(AA44+AX44)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU44:CP44)","v":0},{"$f":"SUM(D44:Y44)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 21","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D46:Y46,\"<>0\")<=1,IF(SUM(D46:Y46)=0,0,(IF(SUM(D46:Y46)>0,IF(SUM(D46:Y46)<400,(1.2675*45967*SUM(D46:Y46)^(-0.4664)),(IF(SUM(D46:Y46)<2000,(39128*SUM(D46:Y46)^(-0.37661)),IF(SUM(D46:Y46)<5000,18893*SUM(D46:Y46)^(-0.28083),IF(SUM(D46:Y46)<100000,29680*SUM(D46:Y46)^(-0.24475),1773.1))))*100/115)*SUM(D46:Y46)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D46:Y46)),$A$571)","v":0},{"$f":"IF((D46*$Z46-(2009-D$3)/($C46+D47)*$Z46*D46)<0,0,(D46*$Z46-(2009-D$3)/($C46+D47)*$Z46*D46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA46:AV46)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA46","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB46","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC46","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD46","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE46","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF46","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG46","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH46","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI46","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ46","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK46","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL46","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM46","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN46","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO46","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP46","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ46","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR46","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS46","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT46","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU46","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV46","v":0},{"$f":"+SUM(AX46:BS46)","v":0},{"$f":"(AA46+AX46)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU46:CP46)","v":0},{"$f":"SUM(D46:Y46)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 22","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D48:Y48,\"<>0\")<=1,IF(SUM(D48:Y48)=0,0,(IF(SUM(D48:Y48)>0,IF(SUM(D48:Y48)<400,(1.2675*45967*SUM(D48:Y48)^(-0.4664)),(IF(SUM(D48:Y48)<2000,(39128*SUM(D48:Y48)^(-0.37661)),IF(SUM(D48:Y48)<5000,18893*SUM(D48:Y48)^(-0.28083),IF(SUM(D48:Y48)<100000,29680*SUM(D48:Y48)^(-0.24475),1773.1))))*100/115)*SUM(D48:Y48)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D48:Y48)),$A$571)","v":0},{"$f":"IF((D48*$Z48-(2009-D$3)/($C48+D49)*$Z48*D48)<0,0,(D48*$Z48-(2009-D$3)/($C48+D49)*$Z48*D48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA48:AV48)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA48","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB48","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC48","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD48","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE48","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF48","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG48","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH48","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI48","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ48","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK48","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL48","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM48","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN48","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO48","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP48","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ48","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR48","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS48","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT48","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU48","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV48","v":0},{"$f":"+SUM(AX48:BS48)","v":0},{"$f":"(AA48+AX48)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU48:CP48)","v":0},{"$f":"SUM(D48:Y48)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 23","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D50:Y50,\"<>0\")<=1,IF(SUM(D50:Y50)=0,0,(IF(SUM(D50:Y50)>0,IF(SUM(D50:Y50)<400,(1.2675*45967*SUM(D50:Y50)^(-0.4664)),(IF(SUM(D50:Y50)<2000,(39128*SUM(D50:Y50)^(-0.37661)),IF(SUM(D50:Y50)<5000,18893*SUM(D50:Y50)^(-0.28083),IF(SUM(D50:Y50)<100000,29680*SUM(D50:Y50)^(-0.24475),1773.1))))*100/115)*SUM(D50:Y50)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D50:Y50)),$A$571)","v":0},{"$f":"IF((D50*$Z50-(2009-D$3)/($C50+D51)*$Z50*D50)<0,0,(D50*$Z50-(2009-D$3)/($C50+D51)*$Z50*D50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA50:AV50)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA50","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB50","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC50","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD50","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE50","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF50","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG50","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH50","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI50","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ50","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK50","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL50","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM50","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN50","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO50","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP50","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ50","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR50","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS50","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT50","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU50","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV50","v":0},{"$f":"+SUM(AX50:BS50)","v":0},{"$f":"(AA50+AX50)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU50:CP50)","v":0},{"$f":"SUM(D50:Y50)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 24","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D52:Y52,\"<>0\")<=1,IF(SUM(D52:Y52)=0,0,(IF(SUM(D52:Y52)>0,IF(SUM(D52:Y52)<400,(1.2675*45967*SUM(D52:Y52)^(-0.4664)),(IF(SUM(D52:Y52)<2000,(39128*SUM(D52:Y52)^(-0.37661)),IF(SUM(D52:Y52)<5000,18893*SUM(D52:Y52)^(-0.28083),IF(SUM(D52:Y52)<100000,29680*SUM(D52:Y52)^(-0.24475),1773.1))))*100/115)*SUM(D52:Y52)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D52:Y52)),$A$571)","v":0},{"$f":"IF((D52*$Z52-(2009-D$3)/($C52+D53)*$Z52*D52)<0,0,(D52*$Z52-(2009-D$3)/($C52+D53)*$Z52*D52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA52:AV52)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA52","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB52","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC52","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD52","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE52","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF52","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG52","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH52","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI52","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ52","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK52","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL52","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM52","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN52","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO52","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP52","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ52","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR52","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS52","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT52","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU52","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV52","v":0},{"$f":"+SUM(AX52:BS52)","v":0},{"$f":"(AA52+AX52)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU52:CP52)","v":0},{"$f":"SUM(D52:Y52)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 25","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D54:Y54,\"<>0\")<=1,IF(SUM(D54:Y54)=0,0,(IF(SUM(D54:Y54)>0,IF(SUM(D54:Y54)<400,(1.2675*45967*SUM(D54:Y54)^(-0.4664)),(IF(SUM(D54:Y54)<2000,(39128*SUM(D54:Y54)^(-0.37661)),IF(SUM(D54:Y54)<5000,18893*SUM(D54:Y54)^(-0.28083),IF(SUM(D54:Y54)<100000,29680*SUM(D54:Y54)^(-0.24475),1773.1))))*100/115)*SUM(D54:Y54)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D54:Y54)),$A$571)","v":0},{"$f":"IF((D54*$Z54-(2009-D$3)/($C54+D55)*$Z54*D54)<0,0,(D54*$Z54-(2009-D$3)/($C54+D55)*$Z54*D54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA54:AV54)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA54","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB54","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC54","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD54","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE54","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF54","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG54","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH54","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI54","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ54","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK54","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL54","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM54","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN54","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO54","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP54","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ54","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR54","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS54","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT54","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU54","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV54","v":0},{"$f":"+SUM(AX54:BS54)","v":0},{"$f":"(AA54+AX54)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU54:CP54)","v":0},{"$f":"SUM(D54:Y54)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 26","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D56:Y56,\"<>0\")<=1,IF(SUM(D56:Y56)=0,0,(IF(SUM(D56:Y56)>0,IF(SUM(D56:Y56)<400,(1.2675*45967*SUM(D56:Y56)^(-0.4664)),(IF(SUM(D56:Y56)<2000,(39128*SUM(D56:Y56)^(-0.37661)),IF(SUM(D56:Y56)<5000,18893*SUM(D56:Y56)^(-0.28083),IF(SUM(D56:Y56)<100000,29680*SUM(D56:Y56)^(-0.24475),1773.1))))*100/115)*SUM(D56:Y56)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D56:Y56)),$A$571)","v":0},{"$f":"IF((D56*$Z56-(2009-D$3)/($C56+D57)*$Z56*D56)<0,0,(D56*$Z56-(2009-D$3)/($C56+D57)*$Z56*D56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA56:AV56)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA56","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB56","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC56","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD56","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE56","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF56","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG56","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH56","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI56","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ56","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK56","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL56","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM56","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN56","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO56","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP56","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ56","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR56","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS56","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT56","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU56","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV56","v":0},{"$f":"+SUM(AX56:BS56)","v":0},{"$f":"(AA56+AX56)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU56:CP56)","v":0},{"$f":"SUM(D56:Y56)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 27","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D58:Y58,\"<>0\")<=1,IF(SUM(D58:Y58)=0,0,(IF(SUM(D58:Y58)>0,IF(SUM(D58:Y58)<400,(1.2675*45967*SUM(D58:Y58)^(-0.4664)),(IF(SUM(D58:Y58)<2000,(39128*SUM(D58:Y58)^(-0.37661)),IF(SUM(D58:Y58)<5000,18893*SUM(D58:Y58)^(-0.28083),IF(SUM(D58:Y58)<100000,29680*SUM(D58:Y58)^(-0.24475),1773.1))))*100/115)*SUM(D58:Y58)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D58:Y58)),$A$571)","v":0},{"$f":"IF((D58*$Z58-(2009-D$3)/($C58+D59)*$Z58*D58)<0,0,(D58*$Z58-(2009-D$3)/($C58+D59)*$Z58*D58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA58:AV58)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA58","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB58","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC58","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD58","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE58","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF58","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG58","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH58","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI58","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ58","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK58","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL58","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM58","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN58","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO58","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP58","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ58","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR58","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS58","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT58","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU58","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV58","v":0},{"$f":"+SUM(AX58:BS58)","v":0},{"$f":"(AA58+AX58)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU58:CP58)","v":0},{"$f":"SUM(D58:Y58)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 28","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D60:Y60,\"<>0\")<=1,IF(SUM(D60:Y60)=0,0,(IF(SUM(D60:Y60)>0,IF(SUM(D60:Y60)<400,(1.2675*45967*SUM(D60:Y60)^(-0.4664)),(IF(SUM(D60:Y60)<2000,(39128*SUM(D60:Y60)^(-0.37661)),IF(SUM(D60:Y60)<5000,18893*SUM(D60:Y60)^(-0.28083),IF(SUM(D60:Y60)<100000,29680*SUM(D60:Y60)^(-0.24475),1773.1))))*100/115)*SUM(D60:Y60)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D60:Y60)),$A$571)","v":0},{"$f":"IF((D60*$Z60-(2009-D$3)/($C60+D61)*$Z60*D60)<0,0,(D60*$Z60-(2009-D$3)/($C60+D61)*$Z60*D60))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA60:AV60)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA60","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB60","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC60","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD60","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE60","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF60","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG60","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH60","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI60","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ60","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK60","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL60","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM60","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN60","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO60","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP60","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ60","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR60","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS60","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT60","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU60","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV60","v":0},{"$f":"+SUM(AX60:BS60)","v":0},{"$f":"(AA60+AX60)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU60:CP60)","v":0},{"$f":"SUM(D60:Y60)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 29","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D62:Y62,\"<>0\")<=1,IF(SUM(D62:Y62)=0,0,(IF(SUM(D62:Y62)>0,IF(SUM(D62:Y62)<400,(1.2675*45967*SUM(D62:Y62)^(-0.4664)),(IF(SUM(D62:Y62)<2000,(39128*SUM(D62:Y62)^(-0.37661)),IF(SUM(D62:Y62)<5000,18893*SUM(D62:Y62)^(-0.28083),IF(SUM(D62:Y62)<100000,29680*SUM(D62:Y62)^(-0.24475),1773.1))))*100/115)*SUM(D62:Y62)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D62:Y62)),$A$571)","v":0},{"$f":"IF((D62*$Z62-(2009-D$3)/($C62+D63)*$Z62*D62)<0,0,(D62*$Z62-(2009-D$3)/($C62+D63)*$Z62*D62))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA62:AV62)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA62","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB62","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC62","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD62","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE62","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF62","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG62","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH62","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI62","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ62","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK62","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL62","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM62","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN62","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO62","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP62","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ62","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR62","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS62","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT62","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU62","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV62","v":0},{"$f":"+SUM(AX62:BS62)","v":0},{"$f":"(AA62+AX62)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU62:CP62)","v":0},{"$f":"SUM(D62:Y62)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 30","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D64:Y64,\"<>0\")<=1,IF(SUM(D64:Y64)=0,0,(IF(SUM(D64:Y64)>0,IF(SUM(D64:Y64)<400,(1.2675*45967*SUM(D64:Y64)^(-0.4664)),(IF(SUM(D64:Y64)<2000,(39128*SUM(D64:Y64)^(-0.37661)),IF(SUM(D64:Y64)<5000,18893*SUM(D64:Y64)^(-0.28083),IF(SUM(D64:Y64)<100000,29680*SUM(D64:Y64)^(-0.24475),1773.1))))*100/115)*SUM(D64:Y64)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D64:Y64)),$A$571)","v":0},{"$f":"IF((D64*$Z64-(2009-D$3)/($C64+D65)*$Z64*D64)<0,0,(D64*$Z64-(2009-D$3)/($C64+D65)*$Z64*D64))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA64:AV64)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA64","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB64","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC64","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD64","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE64","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF64","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG64","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH64","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI64","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ64","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK64","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL64","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM64","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN64","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO64","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP64","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ64","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR64","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS64","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT64","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU64","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV64","v":0},{"$f":"+SUM(AX64:BS64)","v":0},{"$f":"(AA64+AX64)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU64:CP64)","v":0},{"$f":"SUM(D64:Y64)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 31","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D66:Y66,\"<>0\")<=1,IF(SUM(D66:Y66)=0,0,(IF(SUM(D66:Y66)>0,IF(SUM(D66:Y66)<400,(1.2675*45967*SUM(D66:Y66)^(-0.4664)),(IF(SUM(D66:Y66)<2000,(39128*SUM(D66:Y66)^(-0.37661)),IF(SUM(D66:Y66)<5000,18893*SUM(D66:Y66)^(-0.28083),IF(SUM(D66:Y66)<100000,29680*SUM(D66:Y66)^(-0.24475),1773.1))))*100/115)*SUM(D66:Y66)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D66:Y66)),$A$571)","v":0},{"$f":"IF((D66*$Z66-(2009-D$3)/($C66+D67)*$Z66*D66)<0,0,(D66*$Z66-(2009-D$3)/($C66+D67)*$Z66*D66))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA66:AV66)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA66","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB66","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC66","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD66","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE66","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF66","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG66","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH66","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI66","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ66","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK66","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL66","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM66","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN66","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO66","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP66","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ66","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR66","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS66","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT66","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU66","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV66","v":0},{"$f":"+SUM(AX66:BS66)","v":0},{"$f":"(AA66+AX66)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU66:CP66)","v":0},{"$f":"SUM(D66:Y66)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 32","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D68:Y68,\"<>0\")<=1,IF(SUM(D68:Y68)=0,0,(IF(SUM(D68:Y68)>0,IF(SUM(D68:Y68)<400,(1.2675*45967*SUM(D68:Y68)^(-0.4664)),(IF(SUM(D68:Y68)<2000,(39128*SUM(D68:Y68)^(-0.37661)),IF(SUM(D68:Y68)<5000,18893*SUM(D68:Y68)^(-0.28083),IF(SUM(D68:Y68)<100000,29680*SUM(D68:Y68)^(-0.24475),1773.1))))*100/115)*SUM(D68:Y68)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D68:Y68)),$A$571)","v":0},{"$f":"IF((D68*$Z68-(2009-D$3)/($C68+D69)*$Z68*D68)<0,0,(D68*$Z68-(2009-D$3)/($C68+D69)*$Z68*D68))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA68:AV68)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA68","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB68","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC68","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD68","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE68","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF68","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG68","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH68","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI68","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ68","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK68","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL68","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM68","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN68","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO68","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP68","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ68","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR68","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS68","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT68","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU68","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV68","v":0},{"$f":"+SUM(AX68:BS68)","v":0},{"$f":"(AA68+AX68)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU68:CP68)","v":0},{"$f":"SUM(D68:Y68)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 33","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D70:Y70,\"<>0\")<=1,IF(SUM(D70:Y70)=0,0,(IF(SUM(D70:Y70)>0,IF(SUM(D70:Y70)<400,(1.2675*45967*SUM(D70:Y70)^(-0.4664)),(IF(SUM(D70:Y70)<2000,(39128*SUM(D70:Y70)^(-0.37661)),IF(SUM(D70:Y70)<5000,18893*SUM(D70:Y70)^(-0.28083),IF(SUM(D70:Y70)<100000,29680*SUM(D70:Y70)^(-0.24475),1773.1))))*100/115)*SUM(D70:Y70)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D70:Y70)),$A$571)","v":0},{"$f":"IF((D70*$Z70-(2009-D$3)/($C70+D71)*$Z70*D70)<0,0,(D70*$Z70-(2009-D$3)/($C70+D71)*$Z70*D70))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA70:AV70)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA70","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB70","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC70","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD70","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE70","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF70","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG70","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH70","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI70","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ70","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK70","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL70","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM70","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN70","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO70","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP70","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ70","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR70","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS70","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT70","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU70","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV70","v":0},{"$f":"+SUM(AX70:BS70)","v":0},{"$f":"(AA70+AX70)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU70:CP70)","v":0},{"$f":"SUM(D70:Y70)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 34","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D72:Y72,\"<>0\")<=1,IF(SUM(D72:Y72)=0,0,(IF(SUM(D72:Y72)>0,IF(SUM(D72:Y72)<400,(1.2675*45967*SUM(D72:Y72)^(-0.4664)),(IF(SUM(D72:Y72)<2000,(39128*SUM(D72:Y72)^(-0.37661)),IF(SUM(D72:Y72)<5000,18893*SUM(D72:Y72)^(-0.28083),IF(SUM(D72:Y72)<100000,29680*SUM(D72:Y72)^(-0.24475),1773.1))))*100/115)*SUM(D72:Y72)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D72:Y72)),$A$571)","v":0},{"$f":"IF((D72*$Z72-(2009-D$3)/($C72+D73)*$Z72*D72)<0,0,(D72*$Z72-(2009-D$3)/($C72+D73)*$Z72*D72))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA72:AV72)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA72","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB72","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC72","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD72","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE72","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF72","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG72","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH72","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI72","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ72","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK72","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL72","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM72","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN72","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO72","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP72","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ72","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR72","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS72","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT72","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU72","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV72","v":0},{"$f":"+SUM(AX72:BS72)","v":0},{"$f":"(AA72+AX72)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU72:CP72)","v":0},{"$f":"SUM(D72:Y72)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 35","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D74:Y74,\"<>0\")<=1,IF(SUM(D74:Y74)=0,0,(IF(SUM(D74:Y74)>0,IF(SUM(D74:Y74)<400,(1.2675*45967*SUM(D74:Y74)^(-0.4664)),(IF(SUM(D74:Y74)<2000,(39128*SUM(D74:Y74)^(-0.37661)),IF(SUM(D74:Y74)<5000,18893*SUM(D74:Y74)^(-0.28083),IF(SUM(D74:Y74)<100000,29680*SUM(D74:Y74)^(-0.24475),1773.1))))*100/115)*SUM(D74:Y74)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D74:Y74)),$A$571)","v":0},{"$f":"IF((D74*$Z74-(2009-D$3)/($C74+D75)*$Z74*D74)<0,0,(D74*$Z74-(2009-D$3)/($C74+D75)*$Z74*D74))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA74:AV74)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA74","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB74","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC74","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD74","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE74","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF74","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG74","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH74","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI74","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ74","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK74","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL74","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM74","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN74","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO74","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP74","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ74","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR74","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS74","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT74","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU74","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV74","v":0},{"$f":"+SUM(AX74:BS74)","v":0},{"$f":"(AA74+AX74)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU74:CP74)","v":0},{"$f":"SUM(D74:Y74)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 36","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D76:Y76,\"<>0\")<=1,IF(SUM(D76:Y76)=0,0,(IF(SUM(D76:Y76)>0,IF(SUM(D76:Y76)<400,(1.2675*45967*SUM(D76:Y76)^(-0.4664)),(IF(SUM(D76:Y76)<2000,(39128*SUM(D76:Y76)^(-0.37661)),IF(SUM(D76:Y76)<5000,18893*SUM(D76:Y76)^(-0.28083),IF(SUM(D76:Y76)<100000,29680*SUM(D76:Y76)^(-0.24475),1773.1))))*100/115)*SUM(D76:Y76)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D76:Y76)),$A$571)","v":0},{"$f":"IF((D76*$Z76-(2009-D$3)/($C76+D77)*$Z76*D76)<0,0,(D76*$Z76-(2009-D$3)/($C76+D77)*$Z76*D76))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA76","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB76","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC76","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD76","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE76","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF76","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG76","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH76","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI76","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ76","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK76","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL76","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM76","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN76","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO76","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP76","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ76","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR76","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS76","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT76","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU76","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV76","v":0},{"$f":"+SUM(AX76:BS76)","v":0},{"$f":"(AA76+AX76)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU76:CP76)","v":0},{"$f":"SUM(D76:Y76)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 37","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D78:Y78,\"<>0\")<=1,IF(SUM(D78:Y78)=0,0,(IF(SUM(D78:Y78)>0,IF(SUM(D78:Y78)<400,(1.2675*45967*SUM(D78:Y78)^(-0.4664)),(IF(SUM(D78:Y78)<2000,(39128*SUM(D78:Y78)^(-0.37661)),IF(SUM(D78:Y78)<5000,18893*SUM(D78:Y78)^(-0.28083),IF(SUM(D78:Y78)<100000,29680*SUM(D78:Y78)^(-0.24475),1773.1))))*100/115)*SUM(D78:Y78)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D78:Y78)),$A$571)","v":0},{"$f":"IF((D78*$Z78-(2009-D$3)/($C78+D79)*$Z78*D78)<0,0,(D78*$Z78-(2009-D$3)/($C78+D79)*$Z78*D78))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA78","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB78","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC78","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD78","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE78","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF78","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG78","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH78","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI78","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ78","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK78","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL78","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM78","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN78","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO78","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP78","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ78","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR78","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS78","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT78","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU78","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV78","v":0},{"$f":"+SUM(AX78:BS78)","v":0},{"$f":"(AA78+AX78)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU78:CP78)","v":0},{"$f":"SUM(D78:Y78)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 38","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D80:Y80,\"<>0\")<=1,IF(SUM(D80:Y80)=0,0,(IF(SUM(D80:Y80)>0,IF(SUM(D80:Y80)<400,(1.2675*45967*SUM(D80:Y80)^(-0.4664)),(IF(SUM(D80:Y80)<2000,(39128*SUM(D80:Y80)^(-0.37661)),IF(SUM(D80:Y80)<5000,18893*SUM(D80:Y80)^(-0.28083),IF(SUM(D80:Y80)<100000,29680*SUM(D80:Y80)^(-0.24475),1773.1))))*100/115)*SUM(D80:Y80)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D80:Y80)),$A$571)","v":0},{"$f":"IF((D80*$Z80-(2009-D$3)/($C80+D81)*$Z80*D80)<0,0,(D80*$Z80-(2009-D$3)/($C80+D81)*$Z80*D80))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA80:AV80)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA80","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB80","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC80","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD80","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE80","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF80","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG80","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH80","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI80","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ80","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK80","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL80","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM80","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN80","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO80","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP80","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ80","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR80","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS80","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT80","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU80","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV80","v":0},{"$f":"+SUM(AX80:BS80)","v":0},{"$f":"(AA80+AX80)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU80:CP80)","v":0},{"$f":"SUM(D80:Y80)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 39","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D82:Y82,\"<>0\")<=1,IF(SUM(D82:Y82)=0,0,(IF(SUM(D82:Y82)>0,IF(SUM(D82:Y82)<400,(1.2675*45967*SUM(D82:Y82)^(-0.4664)),(IF(SUM(D82:Y82)<2000,(39128*SUM(D82:Y82)^(-0.37661)),IF(SUM(D82:Y82)<5000,18893*SUM(D82:Y82)^(-0.28083),IF(SUM(D82:Y82)<100000,29680*SUM(D82:Y82)^(-0.24475),1773.1))))*100/115)*SUM(D82:Y82)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D82:Y82)),$A$571)","v":0},{"$f":"IF((D82*$Z82-(2009-D$3)/($C82+D83)*$Z82*D82)<0,0,(D82*$Z82-(2009-D$3)/($C82+D83)*$Z82*D82))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA82:AV82)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA82","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB82","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC82","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD82","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE82","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF82","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG82","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH82","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI82","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ82","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK82","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL82","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM82","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN82","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO82","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP82","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ82","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR82","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS82","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT82","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU82","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV82","v":0},{"$f":"+SUM(AX82:BS82)","v":0},{"$f":"(AA82+AX82)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU82:CP82)","v":0},{"$f":"SUM(D82:Y82)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 40","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D84:Y84,\"<>0\")<=1,IF(SUM(D84:Y84)=0,0,(IF(SUM(D84:Y84)>0,IF(SUM(D84:Y84)<400,(1.2675*45967*SUM(D84:Y84)^(-0.4664)),(IF(SUM(D84:Y84)<2000,(39128*SUM(D84:Y84)^(-0.37661)),IF(SUM(D84:Y84)<5000,18893*SUM(D84:Y84)^(-0.28083),IF(SUM(D84:Y84)<100000,29680*SUM(D84:Y84)^(-0.24475),1773.1))))*100/115)*SUM(D84:Y84)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D84:Y84)),$A$571)","v":0},{"$f":"IF((D84*$Z84-(2009-D$3)/($C84+D85)*$Z84*D84)<0,0,(D84*$Z84-(2009-D$3)/($C84+D85)*$Z84*D84))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA84:AV84)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA84","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB84","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC84","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD84","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE84","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF84","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG84","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH84","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI84","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ84","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK84","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL84","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM84","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN84","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO84","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP84","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ84","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR84","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS84","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT84","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU84","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV84","v":0},{"$f":"+SUM(AX84:BS84)","v":0},{"$f":"(AA84+AX84)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU84:CP84)","v":0},{"$f":"SUM(D84:Y84)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 41","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D86:Y86,\"<>0\")<=1,IF(SUM(D86:Y86)=0,0,(IF(SUM(D86:Y86)>0,IF(SUM(D86:Y86)<400,(1.2675*45967*SUM(D86:Y86)^(-0.4664)),(IF(SUM(D86:Y86)<2000,(39128*SUM(D86:Y86)^(-0.37661)),IF(SUM(D86:Y86)<5000,18893*SUM(D86:Y86)^(-0.28083),IF(SUM(D86:Y86)<100000,29680*SUM(D86:Y86)^(-0.24475),1773.1))))*100/115)*SUM(D86:Y86)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D86:Y86)),$A$571)","v":0},{"$f":"IF((D86*$Z86-(2009-D$3)/($C86+D87)*$Z86*D86)<0,0,(D86*$Z86-(2009-D$3)/($C86+D87)*$Z86*D86))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA86:AV86)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA86","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB86","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC86","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD86","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE86","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF86","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG86","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH86","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI86","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ86","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK86","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL86","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM86","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN86","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO86","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP86","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ86","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR86","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS86","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT86","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU86","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV86","v":0},{"$f":"+SUM(AX86:BS86)","v":0},{"$f":"(AA86+AX86)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU86:CP86)","v":0},{"$f":"SUM(D86:Y86)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 42","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D88:Y88,\"<>0\")<=1,IF(SUM(D88:Y88)=0,0,(IF(SUM(D88:Y88)>0,IF(SUM(D88:Y88)<400,(1.2675*45967*SUM(D88:Y88)^(-0.4664)),(IF(SUM(D88:Y88)<2000,(39128*SUM(D88:Y88)^(-0.37661)),IF(SUM(D88:Y88)<5000,18893*SUM(D88:Y88)^(-0.28083),IF(SUM(D88:Y88)<100000,29680*SUM(D88:Y88)^(-0.24475),1773.1))))*100/115)*SUM(D88:Y88)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D88:Y88)),$A$571)","v":0},{"$f":"IF((D88*$Z88-(2009-D$3)/($C88+D89)*$Z88*D88)<0,0,(D88*$Z88-(2009-D$3)/($C88+D89)*$Z88*D88))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA88:AV88)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA88","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB88","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC88","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD88","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE88","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF88","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG88","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH88","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI88","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ88","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK88","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL88","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM88","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN88","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO88","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP88","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ88","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR88","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS88","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT88","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU88","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV88","v":0},{"$f":"+SUM(AX88:BS88)","v":0},{"$f":"(AA88+AX88)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU88:CP88)","v":0},{"$f":"SUM(D88:Y88)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 43","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D90:Y90,\"<>0\")<=1,IF(SUM(D90:Y90)=0,0,(IF(SUM(D90:Y90)>0,IF(SUM(D90:Y90)<400,(1.2675*45967*SUM(D90:Y90)^(-0.4664)),(IF(SUM(D90:Y90)<2000,(39128*SUM(D90:Y90)^(-0.37661)),IF(SUM(D90:Y90)<5000,18893*SUM(D90:Y90)^(-0.28083),IF(SUM(D90:Y90)<100000,29680*SUM(D90:Y90)^(-0.24475),1773.1))))*100/115)*SUM(D90:Y90)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D90:Y90)),$A$571)","v":0},{"$f":"IF((D90*$Z90-(2009-D$3)/($C90+D91)*$Z90*D90)<0,0,(D90*$Z90-(2009-D$3)/($C90+D91)*$Z90*D90))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA90:AV90)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA90","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB90","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC90","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD90","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE90","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF90","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG90","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH90","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI90","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ90","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK90","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL90","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM90","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN90","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO90","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP90","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ90","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR90","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS90","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT90","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU90","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV90","v":0},{"$f":"+SUM(AX90:BS90)","v":0},{"$f":"(AA90+AX90)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU90:CP90)","v":0},{"$f":"SUM(D90:Y90)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 44","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D92:Y92,\"<>0\")<=1,IF(SUM(D92:Y92)=0,0,(IF(SUM(D92:Y92)>0,IF(SUM(D92:Y92)<400,(1.2675*45967*SUM(D92:Y92)^(-0.4664)),(IF(SUM(D92:Y92)<2000,(39128*SUM(D92:Y92)^(-0.37661)),IF(SUM(D92:Y92)<5000,18893*SUM(D92:Y92)^(-0.28083),IF(SUM(D92:Y92)<100000,29680*SUM(D92:Y92)^(-0.24475),1773.1))))*100/115)*SUM(D92:Y92)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D92:Y92)),$A$571)","v":0},{"$f":"IF((D92*$Z92-(2009-D$3)/($C92+D93)*$Z92*D92)<0,0,(D92*$Z92-(2009-D$3)/($C92+D93)*$Z92*D92))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA92:AV92)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA92","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB92","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC92","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD92","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE92","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF92","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG92","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH92","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI92","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ92","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK92","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL92","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM92","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN92","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO92","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP92","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ92","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR92","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS92","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT92","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU92","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV92","v":0},{"$f":"+SUM(AX92:BS92)","v":0},{"$f":"(AA92+AX92)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU92:CP92)","v":0},{"$f":"SUM(D92:Y92)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 45","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D94:Y94,\"<>0\")<=1,IF(SUM(D94:Y94)=0,0,(IF(SUM(D94:Y94)>0,IF(SUM(D94:Y94)<400,(1.2675*45967*SUM(D94:Y94)^(-0.4664)),(IF(SUM(D94:Y94)<2000,(39128*SUM(D94:Y94)^(-0.37661)),IF(SUM(D94:Y94)<5000,18893*SUM(D94:Y94)^(-0.28083),IF(SUM(D94:Y94)<100000,29680*SUM(D94:Y94)^(-0.24475),1773.1))))*100/115)*SUM(D94:Y94)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D94:Y94)),$A$571)","v":0},{"$f":"IF((D94*$Z94-(2009-D$3)/($C94+D95)*$Z94*D94)<0,0,(D94*$Z94-(2009-D$3)/($C94+D95)*$Z94*D94))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA94:AV94)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA94","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB94","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC94","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD94","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE94","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF94","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG94","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH94","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI94","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ94","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK94","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL94","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM94","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN94","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO94","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP94","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ94","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR94","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS94","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT94","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU94","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV94","v":0},{"$f":"+SUM(AX94:BS94)","v":0},{"$f":"(AA94+AX94)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU94:CP94)","v":0},{"$f":"SUM(D94:Y94)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 46","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D96:Y96,\"<>0\")<=1,IF(SUM(D96:Y96)=0,0,(IF(SUM(D96:Y96)>0,IF(SUM(D96:Y96)<400,(1.2675*45967*SUM(D96:Y96)^(-0.4664)),(IF(SUM(D96:Y96)<2000,(39128*SUM(D96:Y96)^(-0.37661)),IF(SUM(D96:Y96)<5000,18893*SUM(D96:Y96)^(-0.28083),IF(SUM(D96:Y96)<100000,29680*SUM(D96:Y96)^(-0.24475),1773.1))))*100/115)*SUM(D96:Y96)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D96:Y96)),$A$571)","v":0},{"$f":"IF((D96*$Z96-(2009-D$3)/($C96+D97)*$Z96*D96)<0,0,(D96*$Z96-(2009-D$3)/($C96+D97)*$Z96*D96))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA96","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB96","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC96","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD96","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE96","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF96","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG96","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH96","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI96","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ96","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK96","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL96","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM96","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN96","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO96","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP96","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ96","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR96","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS96","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT96","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU96","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV96","v":0},{"$f":"+SUM(AX96:BS96)","v":0},{"$f":"(AA96+AX96)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU96:CP96)","v":0},{"$f":"SUM(D96:Y96)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 47","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D98:Y98,\"<>0\")<=1,IF(SUM(D98:Y98)=0,0,(IF(SUM(D98:Y98)>0,IF(SUM(D98:Y98)<400,(1.2675*45967*SUM(D98:Y98)^(-0.4664)),(IF(SUM(D98:Y98)<2000,(39128*SUM(D98:Y98)^(-0.37661)),IF(SUM(D98:Y98)<5000,18893*SUM(D98:Y98)^(-0.28083),IF(SUM(D98:Y98)<100000,29680*SUM(D98:Y98)^(-0.24475),1773.1))))*100/115)*SUM(D98:Y98)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D98:Y98)),$A$571)","v":0},{"$f":"IF((D98*$Z98-(2009-D$3)/($C98+D99)*$Z98*D98)<0,0,(D98*$Z98-(2009-D$3)/($C98+D99)*$Z98*D98))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA98:AV98)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA98","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB98","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC98","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD98","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE98","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF98","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG98","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH98","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI98","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ98","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK98","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL98","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM98","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN98","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO98","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP98","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ98","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR98","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS98","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT98","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU98","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV98","v":0},{"$f":"+SUM(AX98:BS98)","v":0},{"$f":"(AA98+AX98)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU98:CP98)","v":0},{"$f":"SUM(D98:Y98)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 48","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D100:Y100,\"<>0\")<=1,IF(SUM(D100:Y100)=0,0,(IF(SUM(D100:Y100)>0,IF(SUM(D100:Y100)<400,(1.2675*45967*SUM(D100:Y100)^(-0.4664)),(IF(SUM(D100:Y100)<2000,(39128*SUM(D100:Y100)^(-0.37661)),IF(SUM(D100:Y100)<5000,18893*SUM(D100:Y100)^(-0.28083),IF(SUM(D100:Y100)<100000,29680*SUM(D100:Y100)^(-0.24475),1773.1))))*100/115)*SUM(D100:Y100)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D100:Y100)),$A$571)","v":0},{"$f":"IF((D100*$Z100-(2009-D$3)/($C100+D101)*$Z100*D100)<0,0,(D100*$Z100-(2009-D$3)/($C100+D101)*$Z100*D100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA100:AV100)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA100","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB100","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC100","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD100","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE100","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF100","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG100","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH100","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI100","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ100","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK100","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL100","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM100","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN100","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO100","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP100","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ100","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR100","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS100","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT100","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU100","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV100","v":0},{"$f":"+SUM(AX100:BS100)","v":0},{"$f":"(AA100+AX100)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU100:CP100)","v":0},{"$f":"SUM(D100:Y100)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 49","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D102:Y102,\"<>0\")<=1,IF(SUM(D102:Y102)=0,0,(IF(SUM(D102:Y102)>0,IF(SUM(D102:Y102)<400,(1.2675*45967*SUM(D102:Y102)^(-0.4664)),(IF(SUM(D102:Y102)<2000,(39128*SUM(D102:Y102)^(-0.37661)),IF(SUM(D102:Y102)<5000,18893*SUM(D102:Y102)^(-0.28083),IF(SUM(D102:Y102)<100000,29680*SUM(D102:Y102)^(-0.24475),1773.1))))*100/115)*SUM(D102:Y102)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D102:Y102)),$A$571)","v":0},{"$f":"IF((D102*$Z102-(2009-D$3)/($C102+D103)*$Z102*D102)<0,0,(D102*$Z102-(2009-D$3)/($C102+D103)*$Z102*D102))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA102:AV102)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA102","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB102","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC102","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD102","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE102","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF102","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG102","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH102","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI102","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ102","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK102","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL102","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM102","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN102","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO102","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP102","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ102","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR102","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS102","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT102","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU102","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV102","v":0},{"$f":"+SUM(AX102:BS102)","v":0},{"$f":"(AA102+AX102)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU102:CP102)","v":0},{"$f":"SUM(D102:Y102)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 50","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D104:Y104,\"<>0\")<=1,IF(SUM(D104:Y104)=0,0,(IF(SUM(D104:Y104)>0,IF(SUM(D104:Y104)<400,(1.2675*45967*SUM(D104:Y104)^(-0.4664)),(IF(SUM(D104:Y104)<2000,(39128*SUM(D104:Y104)^(-0.37661)),IF(SUM(D104:Y104)<5000,18893*SUM(D104:Y104)^(-0.28083),IF(SUM(D104:Y104)<100000,29680*SUM(D104:Y104)^(-0.24475),1773.1))))*100/115)*SUM(D104:Y104)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D104:Y104)),$A$571)","v":0},{"$f":"IF((D104*$Z104-(2009-D$3)/($C104+D105)*$Z104*D104)<0,0,(D104*$Z104-(2009-D$3)/($C104+D105)*$Z104*D104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA104:AV104)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA104","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB104","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC104","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD104","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE104","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF104","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG104","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH104","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI104","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ104","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK104","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL104","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM104","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN104","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO104","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP104","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ104","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR104","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS104","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT104","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU104","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV104","v":0},{"$f":"+SUM(AX104:BS104)","v":0},{"$f":"(AA104+AX104)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU104:CP104)","v":0},{"$f":"SUM(D104:Y104)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 51","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D106:Y106,\"<>0\")<=1,IF(SUM(D106:Y106)=0,0,(IF(SUM(D106:Y106)>0,IF(SUM(D106:Y106)<400,(1.2675*45967*SUM(D106:Y106)^(-0.4664)),(IF(SUM(D106:Y106)<2000,(39128*SUM(D106:Y106)^(-0.37661)),IF(SUM(D106:Y106)<5000,18893*SUM(D106:Y106)^(-0.28083),IF(SUM(D106:Y106)<100000,29680*SUM(D106:Y106)^(-0.24475),1773.1))))*100/115)*SUM(D106:Y106)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D106:Y106)),$A$571)","v":0},{"$f":"IF((D106*$Z106-(2009-D$3)/($C106+D107)*$Z106*D106)<0,0,(D106*$Z106-(2009-D$3)/($C106+D107)*$Z106*D106))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA106:AV106)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA106","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB106","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC106","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD106","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE106","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF106","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG106","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH106","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI106","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ106","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK106","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL106","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM106","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN106","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO106","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP106","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ106","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR106","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS106","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT106","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU106","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV106","v":0},{"$f":"+SUM(AX106:BS106)","v":0},{"$f":"(AA106+AX106)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU106:CP106)","v":0},{"$f":"SUM(D106:Y106)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 52","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D108:Y108,\"<>0\")<=1,IF(SUM(D108:Y108)=0,0,(IF(SUM(D108:Y108)>0,IF(SUM(D108:Y108)<400,(1.2675*45967*SUM(D108:Y108)^(-0.4664)),(IF(SUM(D108:Y108)<2000,(39128*SUM(D108:Y108)^(-0.37661)),IF(SUM(D108:Y108)<5000,18893*SUM(D108:Y108)^(-0.28083),IF(SUM(D108:Y108)<100000,29680*SUM(D108:Y108)^(-0.24475),1773.1))))*100/115)*SUM(D108:Y108)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D108:Y108)),$A$571)","v":0},{"$f":"IF((D108*$Z108-(2009-D$3)/($C108+D109)*$Z108*D108)<0,0,(D108*$Z108-(2009-D$3)/($C108+D109)*$Z108*D108))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA108:AV108)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA108","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB108","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC108","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD108","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE108","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF108","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG108","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH108","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI108","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ108","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK108","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL108","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM108","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN108","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO108","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP108","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ108","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR108","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS108","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT108","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU108","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV108","v":0},{"$f":"+SUM(AX108:BS108)","v":0},{"$f":"(AA108+AX108)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU108:CP108)","v":0},{"$f":"SUM(D108:Y108)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 53","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D110:Y110,\"<>0\")<=1,IF(SUM(D110:Y110)=0,0,(IF(SUM(D110:Y110)>0,IF(SUM(D110:Y110)<400,(1.2675*45967*SUM(D110:Y110)^(-0.4664)),(IF(SUM(D110:Y110)<2000,(39128*SUM(D110:Y110)^(-0.37661)),IF(SUM(D110:Y110)<5000,18893*SUM(D110:Y110)^(-0.28083),IF(SUM(D110:Y110)<100000,29680*SUM(D110:Y110)^(-0.24475),1773.1))))*100/115)*SUM(D110:Y110)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D110:Y110)),$A$571)","v":0},{"$f":"IF((D110*$Z110-(2009-D$3)/($C110+D111)*$Z110*D110)<0,0,(D110*$Z110-(2009-D$3)/($C110+D111)*$Z110*D110))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA110:AV110)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA110","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB110","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC110","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD110","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE110","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF110","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG110","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH110","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI110","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ110","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK110","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL110","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM110","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN110","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO110","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP110","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ110","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR110","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS110","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT110","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU110","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV110","v":0},{"$f":"+SUM(AX110:BS110)","v":0},{"$f":"(AA110+AX110)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU110:CP110)","v":0},{"$f":"SUM(D110:Y110)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 54","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D112:Y112,\"<>0\")<=1,IF(SUM(D112:Y112)=0,0,(IF(SUM(D112:Y112)>0,IF(SUM(D112:Y112)<400,(1.2675*45967*SUM(D112:Y112)^(-0.4664)),(IF(SUM(D112:Y112)<2000,(39128*SUM(D112:Y112)^(-0.37661)),IF(SUM(D112:Y112)<5000,18893*SUM(D112:Y112)^(-0.28083),IF(SUM(D112:Y112)<100000,29680*SUM(D112:Y112)^(-0.24475),1773.1))))*100/115)*SUM(D112:Y112)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D112:Y112)),$A$571)","v":0},{"$f":"IF((D112*$Z112-(2009-D$3)/($C112+D113)*$Z112*D112)<0,0,(D112*$Z112-(2009-D$3)/($C112+D113)*$Z112*D112))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA112:AV112)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA112","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB112","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC112","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD112","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE112","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF112","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG112","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH112","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI112","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ112","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK112","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL112","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM112","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN112","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO112","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP112","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ112","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR112","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS112","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT112","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU112","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV112","v":0},{"$f":"+SUM(AX112:BS112)","v":0},{"$f":"(AA112+AX112)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU112:CP112)","v":0},{"$f":"SUM(D112:Y112)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 55","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D114:Y114,\"<>0\")<=1,IF(SUM(D114:Y114)=0,0,(IF(SUM(D114:Y114)>0,IF(SUM(D114:Y114)<400,(1.2675*45967*SUM(D114:Y114)^(-0.4664)),(IF(SUM(D114:Y114)<2000,(39128*SUM(D114:Y114)^(-0.37661)),IF(SUM(D114:Y114)<5000,18893*SUM(D114:Y114)^(-0.28083),IF(SUM(D114:Y114)<100000,29680*SUM(D114:Y114)^(-0.24475),1773.1))))*100/115)*SUM(D114:Y114)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D114:Y114)),$A$571)","v":0},{"$f":"IF((D114*$Z114-(2009-D$3)/($C114+D115)*$Z114*D114)<0,0,(D114*$Z114-(2009-D$3)/($C114+D115)*$Z114*D114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA114:AV114)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA114","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB114","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC114","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD114","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE114","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF114","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG114","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH114","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI114","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ114","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK114","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL114","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM114","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN114","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO114","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP114","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ114","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR114","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS114","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT114","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU114","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV114","v":0},{"$f":"+SUM(AX114:BS114)","v":0},{"$f":"(AA114+AX114)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU114:CP114)","v":0},{"$f":"SUM(D114:Y114)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 56","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D116:Y116,\"<>0\")<=1,IF(SUM(D116:Y116)=0,0,(IF(SUM(D116:Y116)>0,IF(SUM(D116:Y116)<400,(1.2675*45967*SUM(D116:Y116)^(-0.4664)),(IF(SUM(D116:Y116)<2000,(39128*SUM(D116:Y116)^(-0.37661)),IF(SUM(D116:Y116)<5000,18893*SUM(D116:Y116)^(-0.28083),IF(SUM(D116:Y116)<100000,29680*SUM(D116:Y116)^(-0.24475),1773.1))))*100/115)*SUM(D116:Y116)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D116:Y116)),$A$571)","v":0},{"$f":"IF((D116*$Z116-(2009-D$3)/($C116+D117)*$Z116*D116)<0,0,(D116*$Z116-(2009-D$3)/($C116+D117)*$Z116*D116))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA116:AV116)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA116","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB116","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC116","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD116","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE116","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF116","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG116","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH116","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI116","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ116","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK116","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL116","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM116","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN116","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO116","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP116","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ116","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR116","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS116","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT116","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU116","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV116","v":0},{"$f":"+SUM(AX116:BS116)","v":0},{"$f":"(AA116+AX116)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU116:CP116)","v":0},{"$f":"SUM(D116:Y116)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 57","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D118:Y118,\"<>0\")<=1,IF(SUM(D118:Y118)=0,0,(IF(SUM(D118:Y118)>0,IF(SUM(D118:Y118)<400,(1.2675*45967*SUM(D118:Y118)^(-0.4664)),(IF(SUM(D118:Y118)<2000,(39128*SUM(D118:Y118)^(-0.37661)),IF(SUM(D118:Y118)<5000,18893*SUM(D118:Y118)^(-0.28083),IF(SUM(D118:Y118)<100000,29680*SUM(D118:Y118)^(-0.24475),1773.1))))*100/115)*SUM(D118:Y118)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D118:Y118)),$A$571)","v":0},{"$f":"IF((D118*$Z118-(2009-D$3)/($C118+D119)*$Z118*D118)<0,0,(D118*$Z118-(2009-D$3)/($C118+D119)*$Z118*D118))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA118:AV118)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA118","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB118","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC118","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD118","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE118","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF118","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG118","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH118","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI118","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ118","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK118","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL118","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM118","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN118","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO118","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP118","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ118","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR118","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS118","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT118","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU118","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV118","v":0},{"$f":"+SUM(AX118:BS118)","v":0},{"$f":"(AA118+AX118)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU118:CP118)","v":0},{"$f":"SUM(D118:Y118)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 58","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D120:Y120,\"<>0\")<=1,IF(SUM(D120:Y120)=0,0,(IF(SUM(D120:Y120)>0,IF(SUM(D120:Y120)<400,(1.2675*45967*SUM(D120:Y120)^(-0.4664)),(IF(SUM(D120:Y120)<2000,(39128*SUM(D120:Y120)^(-0.37661)),IF(SUM(D120:Y120)<5000,18893*SUM(D120:Y120)^(-0.28083),IF(SUM(D120:Y120)<100000,29680*SUM(D120:Y120)^(-0.24475),1773.1))))*100/115)*SUM(D120:Y120)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D120:Y120)),$A$571)","v":0},{"$f":"IF((D120*$Z120-(2009-D$3)/($C120+D121)*$Z120*D120)<0,0,(D120*$Z120-(2009-D$3)/($C120+D121)*$Z120*D120))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA120:AV120)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA120","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB120","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC120","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD120","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE120","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF120","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG120","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH120","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI120","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ120","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK120","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL120","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM120","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN120","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO120","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP120","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ120","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR120","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS120","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT120","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU120","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV120","v":0},{"$f":"+SUM(AX120:BS120)","v":0},{"$f":"(AA120+AX120)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU120:CP120)","v":0},{"$f":"SUM(D120:Y120)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 59","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D122:Y122,\"<>0\")<=1,IF(SUM(D122:Y122)=0,0,(IF(SUM(D122:Y122)>0,IF(SUM(D122:Y122)<400,(1.2675*45967*SUM(D122:Y122)^(-0.4664)),(IF(SUM(D122:Y122)<2000,(39128*SUM(D122:Y122)^(-0.37661)),IF(SUM(D122:Y122)<5000,18893*SUM(D122:Y122)^(-0.28083),IF(SUM(D122:Y122)<100000,29680*SUM(D122:Y122)^(-0.24475),1773.1))))*100/115)*SUM(D122:Y122)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D122:Y122)),$A$571)","v":0},{"$f":"IF((D122*$Z122-(2009-D$3)/($C122+D123)*$Z122*D122)<0,0,(D122*$Z122-(2009-D$3)/($C122+D123)*$Z122*D122))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA122:AV122)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA122","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB122","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC122","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD122","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE122","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF122","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG122","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH122","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI122","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ122","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK122","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL122","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM122","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN122","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO122","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP122","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ122","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR122","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS122","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT122","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU122","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV122","v":0},{"$f":"+SUM(AX122:BS122)","v":0},{"$f":"(AA122+AX122)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU122:CP122)","v":0},{"$f":"SUM(D122:Y122)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 60","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D124:Y124,\"<>0\")<=1,IF(SUM(D124:Y124)=0,0,(IF(SUM(D124:Y124)>0,IF(SUM(D124:Y124)<400,(1.2675*45967*SUM(D124:Y124)^(-0.4664)),(IF(SUM(D124:Y124)<2000,(39128*SUM(D124:Y124)^(-0.37661)),IF(SUM(D124:Y124)<5000,18893*SUM(D124:Y124)^(-0.28083),IF(SUM(D124:Y124)<100000,29680*SUM(D124:Y124)^(-0.24475),1773.1))))*100/115)*SUM(D124:Y124)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D124:Y124)),$A$571)","v":0},{"$f":"IF((D124*$Z124-(2009-D$3)/($C124+D125)*$Z124*D124)<0,0,(D124*$Z124-(2009-D$3)/($C124+D125)*$Z124*D124))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA124:AV124)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA124","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB124","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC124","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD124","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE124","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF124","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG124","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH124","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI124","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ124","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK124","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL124","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM124","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN124","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO124","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP124","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ124","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR124","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS124","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT124","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU124","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV124","v":0},{"$f":"+SUM(AX124:BS124)","v":0},{"$f":"(AA124+AX124)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU124:CP124)","v":0},{"$f":"SUM(D124:Y124)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 61","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D126:Y126,\"<>0\")<=1,IF(SUM(D126:Y126)=0,0,(IF(SUM(D126:Y126)>0,IF(SUM(D126:Y126)<400,(1.2675*45967*SUM(D126:Y126)^(-0.4664)),(IF(SUM(D126:Y126)<2000,(39128*SUM(D126:Y126)^(-0.37661)),IF(SUM(D126:Y126)<5000,18893*SUM(D126:Y126)^(-0.28083),IF(SUM(D126:Y126)<100000,29680*SUM(D126:Y126)^(-0.24475),1773.1))))*100/115)*SUM(D126:Y126)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D126:Y126)),$A$571)","v":0},{"$f":"IF((D126*$Z126-(2009-D$3)/($C126+D127)*$Z126*D126)<0,0,(D126*$Z126-(2009-D$3)/($C126+D127)*$Z126*D126))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV126","v":0},{"$f":"+SUM(AX126:BS126)","v":0},{"$f":"(AA126+AX126)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU126:CP126)","v":0},{"$f":"SUM(D126:Y126)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 62","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D128:Y128,\"<>0\")<=1,IF(SUM(D128:Y128)=0,0,(IF(SUM(D128:Y128)>0,IF(SUM(D128:Y128)<400,(1.2675*45967*SUM(D128:Y128)^(-0.4664)),(IF(SUM(D128:Y128)<2000,(39128*SUM(D128:Y128)^(-0.37661)),IF(SUM(D128:Y128)<5000,18893*SUM(D128:Y128)^(-0.28083),IF(SUM(D128:Y128)<100000,29680*SUM(D128:Y128)^(-0.24475),1773.1))))*100/115)*SUM(D128:Y128)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D128:Y128)),$A$571)","v":0},{"$f":"IF((D128*$Z128-(2009-D$3)/($C128+D129)*$Z128*D128)<0,0,(D128*$Z128-(2009-D$3)/($C128+D129)*$Z128*D128))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA128:AV128)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV128","v":0},{"$f":"+SUM(AX128:BS128)","v":0},{"$f":"(AA128+AX128)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU128:CP128)","v":0},{"$f":"SUM(D128:Y128)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 63","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D130:Y130,\"<>0\")<=1,IF(SUM(D130:Y130)=0,0,(IF(SUM(D130:Y130)>0,IF(SUM(D130:Y130)<400,(1.2675*45967*SUM(D130:Y130)^(-0.4664)),(IF(SUM(D130:Y130)<2000,(39128*SUM(D130:Y130)^(-0.37661)),IF(SUM(D130:Y130)<5000,18893*SUM(D130:Y130)^(-0.28083),IF(SUM(D130:Y130)<100000,29680*SUM(D130:Y130)^(-0.24475),1773.1))))*100/115)*SUM(D130:Y130)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D130:Y130)),$A$571)","v":0},{"$f":"IF((D130*$Z130-(2009-D$3)/($C130+D131)*$Z130*D130)<0,0,(D130*$Z130-(2009-D$3)/($C130+D131)*$Z130*D130))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA130:AV130)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV130","v":0},{"$f":"+SUM(AX130:BS130)","v":0},{"$f":"(AA130+AX130)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU130:CP130)","v":0},{"$f":"SUM(D130:Y130)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 64","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D132:Y132,\"<>0\")<=1,IF(SUM(D132:Y132)=0,0,(IF(SUM(D132:Y132)>0,IF(SUM(D132:Y132)<400,(1.2675*45967*SUM(D132:Y132)^(-0.4664)),(IF(SUM(D132:Y132)<2000,(39128*SUM(D132:Y132)^(-0.37661)),IF(SUM(D132:Y132)<5000,18893*SUM(D132:Y132)^(-0.28083),IF(SUM(D132:Y132)<100000,29680*SUM(D132:Y132)^(-0.24475),1773.1))))*100/115)*SUM(D132:Y132)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D132:Y132)),$A$571)","v":0},{"$f":"IF((D132*$Z132-(2009-D$3)/($C132+D133)*$Z132*D132)<0,0,(D132*$Z132-(2009-D$3)/($C132+D133)*$Z132*D132))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA132:AV132)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA132","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB132","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC132","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD132","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE132","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF132","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG132","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH132","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI132","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ132","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK132","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL132","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM132","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN132","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO132","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP132","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ132","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR132","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS132","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT132","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU132","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV132","v":0},{"$f":"+SUM(AX132:BS132)","v":0},{"$f":"(AA132+AX132)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU132:CP132)","v":0},{"$f":"SUM(D132:Y132)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 65","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D134:Y134,\"<>0\")<=1,IF(SUM(D134:Y134)=0,0,(IF(SUM(D134:Y134)>0,IF(SUM(D134:Y134)<400,(1.2675*45967*SUM(D134:Y134)^(-0.4664)),(IF(SUM(D134:Y134)<2000,(39128*SUM(D134:Y134)^(-0.37661)),IF(SUM(D134:Y134)<5000,18893*SUM(D134:Y134)^(-0.28083),IF(SUM(D134:Y134)<100000,29680*SUM(D134:Y134)^(-0.24475),1773.1))))*100/115)*SUM(D134:Y134)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D134:Y134)),$A$571)","v":0},{"$f":"IF((D134*$Z134-(2009-D$3)/($C134+D135)*$Z134*D134)<0,0,(D134*$Z134-(2009-D$3)/($C134+D135)*$Z134*D134))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA134:AV134)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA134","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB134","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC134","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD134","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE134","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF134","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG134","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH134","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI134","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ134","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK134","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL134","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM134","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN134","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO134","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP134","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ134","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR134","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS134","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT134","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU134","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV134","v":0},{"$f":"+SUM(AX134:BS134)","v":0},{"$f":"(AA134+AX134)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU134:CP134)","v":0},{"$f":"SUM(D134:Y134)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 66","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D136:Y136,\"<>0\")<=1,IF(SUM(D136:Y136)=0,0,(IF(SUM(D136:Y136)>0,IF(SUM(D136:Y136)<400,(1.2675*45967*SUM(D136:Y136)^(-0.4664)),(IF(SUM(D136:Y136)<2000,(39128*SUM(D136:Y136)^(-0.37661)),IF(SUM(D136:Y136)<5000,18893*SUM(D136:Y136)^(-0.28083),IF(SUM(D136:Y136)<100000,29680*SUM(D136:Y136)^(-0.24475),1773.1))))*100/115)*SUM(D136:Y136)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D136:Y136)),$A$571)","v":0},{"$f":"IF((D136*$Z136-(2009-D$3)/($C136+D137)*$Z136*D136)<0,0,(D136*$Z136-(2009-D$3)/($C136+D137)*$Z136*D136))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA136:AV136)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA136","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB136","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC136","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD136","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE136","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF136","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG136","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH136","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI136","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ136","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK136","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL136","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM136","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN136","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO136","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP136","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ136","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR136","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS136","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT136","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU136","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV136","v":0},{"$f":"+SUM(AX136:BS136)","v":0},{"$f":"(AA136+AX136)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU136:CP136)","v":0},{"$f":"SUM(D136:Y136)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 67","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D138:Y138,\"<>0\")<=1,IF(SUM(D138:Y138)=0,0,(IF(SUM(D138:Y138)>0,IF(SUM(D138:Y138)<400,(1.2675*45967*SUM(D138:Y138)^(-0.4664)),(IF(SUM(D138:Y138)<2000,(39128*SUM(D138:Y138)^(-0.37661)),IF(SUM(D138:Y138)<5000,18893*SUM(D138:Y138)^(-0.28083),IF(SUM(D138:Y138)<100000,29680*SUM(D138:Y138)^(-0.24475),1773.1))))*100/115)*SUM(D138:Y138)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D138:Y138)),$A$571)","v":0},{"$f":"IF((D138*$Z138-(2009-D$3)/($C138+D139)*$Z138*D138)<0,0,(D138*$Z138-(2009-D$3)/($C138+D139)*$Z138*D138))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA138:AV138)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA138","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB138","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC138","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD138","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE138","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF138","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG138","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH138","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI138","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ138","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK138","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL138","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM138","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN138","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO138","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP138","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ138","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR138","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS138","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT138","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU138","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV138","v":0},{"$f":"+SUM(AX138:BS138)","v":0},{"$f":"(AA138+AX138)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU138:CP138)","v":0},{"$f":"SUM(D138:Y138)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 68","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D140:Y140,\"<>0\")<=1,IF(SUM(D140:Y140)=0,0,(IF(SUM(D140:Y140)>0,IF(SUM(D140:Y140)<400,(1.2675*45967*SUM(D140:Y140)^(-0.4664)),(IF(SUM(D140:Y140)<2000,(39128*SUM(D140:Y140)^(-0.37661)),IF(SUM(D140:Y140)<5000,18893*SUM(D140:Y140)^(-0.28083),IF(SUM(D140:Y140)<100000,29680*SUM(D140:Y140)^(-0.24475),1773.1))))*100/115)*SUM(D140:Y140)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D140:Y140)),$A$571)","v":0},{"$f":"IF((D140*$Z140-(2009-D$3)/($C140+D141)*$Z140*D140)<0,0,(D140*$Z140-(2009-D$3)/($C140+D141)*$Z140*D140))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA140:AV140)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA140","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB140","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC140","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD140","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE140","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF140","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG140","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH140","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI140","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ140","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK140","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL140","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM140","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN140","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO140","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP140","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ140","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR140","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS140","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT140","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU140","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV140","v":0},{"$f":"+SUM(AX140:BS140)","v":0},{"$f":"(AA140+AX140)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU140:CP140)","v":0},{"$f":"SUM(D140:Y140)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 69","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D142:Y142,\"<>0\")<=1,IF(SUM(D142:Y142)=0,0,(IF(SUM(D142:Y142)>0,IF(SUM(D142:Y142)<400,(1.2675*45967*SUM(D142:Y142)^(-0.4664)),(IF(SUM(D142:Y142)<2000,(39128*SUM(D142:Y142)^(-0.37661)),IF(SUM(D142:Y142)<5000,18893*SUM(D142:Y142)^(-0.28083),IF(SUM(D142:Y142)<100000,29680*SUM(D142:Y142)^(-0.24475),1773.1))))*100/115)*SUM(D142:Y142)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D142:Y142)),$A$571)","v":0},{"$f":"IF((D142*$Z142-(2009-D$3)/($C142+D143)*$Z142*D142)<0,0,(D142*$Z142-(2009-D$3)/($C142+D143)*$Z142*D142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA142:AV142)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA142","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB142","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC142","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD142","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE142","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF142","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG142","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH142","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI142","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ142","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK142","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL142","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM142","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN142","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO142","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP142","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ142","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR142","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS142","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT142","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU142","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV142","v":0},{"$f":"+SUM(AX142:BS142)","v":0},{"$f":"(AA142+AX142)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU142:CP142)","v":0},{"$f":"SUM(D142:Y142)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 70","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D144:Y144,\"<>0\")<=1,IF(SUM(D144:Y144)=0,0,(IF(SUM(D144:Y144)>0,IF(SUM(D144:Y144)<400,(1.2675*45967*SUM(D144:Y144)^(-0.4664)),(IF(SUM(D144:Y144)<2000,(39128*SUM(D144:Y144)^(-0.37661)),IF(SUM(D144:Y144)<5000,18893*SUM(D144:Y144)^(-0.28083),IF(SUM(D144:Y144)<100000,29680*SUM(D144:Y144)^(-0.24475),1773.1))))*100/115)*SUM(D144:Y144)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D144:Y144)),$A$571)","v":0},{"$f":"IF((D144*$Z144-(2009-D$3)/($C144+D145)*$Z144*D144)<0,0,(D144*$Z144-(2009-D$3)/($C144+D145)*$Z144*D144))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA144:AV144)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA144","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB144","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC144","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD144","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE144","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF144","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG144","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH144","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI144","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ144","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK144","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL144","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM144","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN144","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO144","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP144","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ144","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR144","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS144","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT144","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU144","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV144","v":0},{"$f":"+SUM(AX144:BS144)","v":0},{"$f":"(AA144+AX144)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU144:CP144)","v":0},{"$f":"SUM(D144:Y144)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 71","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D146:Y146,\"<>0\")<=1,IF(SUM(D146:Y146)=0,0,(IF(SUM(D146:Y146)>0,IF(SUM(D146:Y146)<400,(1.2675*45967*SUM(D146:Y146)^(-0.4664)),(IF(SUM(D146:Y146)<2000,(39128*SUM(D146:Y146)^(-0.37661)),IF(SUM(D146:Y146)<5000,18893*SUM(D146:Y146)^(-0.28083),IF(SUM(D146:Y146)<100000,29680*SUM(D146:Y146)^(-0.24475),1773.1))))*100/115)*SUM(D146:Y146)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D146:Y146)),$A$571)","v":0},{"$f":"IF((D146*$Z146-(2009-D$3)/($C146+D147)*$Z146*D146)<0,0,(D146*$Z146-(2009-D$3)/($C146+D147)*$Z146*D146))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA146:AV146)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA146","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB146","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC146","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD146","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE146","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF146","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG146","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH146","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI146","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ146","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK146","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL146","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM146","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN146","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO146","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP146","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ146","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR146","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS146","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT146","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU146","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV146","v":0},{"$f":"+SUM(AX146:BS146)","v":0},{"$f":"(AA146+AX146)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU146:CP146)","v":0},{"$f":"SUM(D146:Y146)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 72","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D148:Y148,\"<>0\")<=1,IF(SUM(D148:Y148)=0,0,(IF(SUM(D148:Y148)>0,IF(SUM(D148:Y148)<400,(1.2675*45967*SUM(D148:Y148)^(-0.4664)),(IF(SUM(D148:Y148)<2000,(39128*SUM(D148:Y148)^(-0.37661)),IF(SUM(D148:Y148)<5000,18893*SUM(D148:Y148)^(-0.28083),IF(SUM(D148:Y148)<100000,29680*SUM(D148:Y148)^(-0.24475),1773.1))))*100/115)*SUM(D148:Y148)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D148:Y148)),$A$571)","v":0},{"$f":"IF((D148*$Z148-(2009-D$3)/($C148+D149)*$Z148*D148)<0,0,(D148*$Z148-(2009-D$3)/($C148+D149)*$Z148*D148))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA148:AV148)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA148","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB148","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC148","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD148","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE148","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF148","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG148","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH148","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI148","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ148","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK148","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL148","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM148","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN148","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO148","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP148","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ148","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR148","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS148","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT148","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU148","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV148","v":0},{"$f":"+SUM(AX148:BS148)","v":0},{"$f":"(AA148+AX148)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU148:CP148)","v":0},{"$f":"SUM(D148:Y148)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 73","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D150:Y150,\"<>0\")<=1,IF(SUM(D150:Y150)=0,0,(IF(SUM(D150:Y150)>0,IF(SUM(D150:Y150)<400,(1.2675*45967*SUM(D150:Y150)^(-0.4664)),(IF(SUM(D150:Y150)<2000,(39128*SUM(D150:Y150)^(-0.37661)),IF(SUM(D150:Y150)<5000,18893*SUM(D150:Y150)^(-0.28083),IF(SUM(D150:Y150)<100000,29680*SUM(D150:Y150)^(-0.24475),1773.1))))*100/115)*SUM(D150:Y150)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D150:Y150)),$A$571)","v":0},{"$f":"IF((D150*$Z150-(2009-D$3)/($C150+D151)*$Z150*D150)<0,0,(D150*$Z150-(2009-D$3)/($C150+D151)*$Z150*D150))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA150:AV150)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA150","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB150","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC150","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD150","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE150","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF150","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG150","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH150","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI150","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ150","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK150","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL150","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM150","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN150","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO150","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP150","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ150","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR150","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS150","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT150","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU150","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV150","v":0},{"$f":"+SUM(AX150:BS150)","v":0},{"$f":"(AA150+AX150)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU150:CP150)","v":0},{"$f":"SUM(D150:Y150)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 74","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D152:Y152,\"<>0\")<=1,IF(SUM(D152:Y152)=0,0,(IF(SUM(D152:Y152)>0,IF(SUM(D152:Y152)<400,(1.2675*45967*SUM(D152:Y152)^(-0.4664)),(IF(SUM(D152:Y152)<2000,(39128*SUM(D152:Y152)^(-0.37661)),IF(SUM(D152:Y152)<5000,18893*SUM(D152:Y152)^(-0.28083),IF(SUM(D152:Y152)<100000,29680*SUM(D152:Y152)^(-0.24475),1773.1))))*100/115)*SUM(D152:Y152)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D152:Y152)),$A$571)","v":0},{"$f":"IF((D152*$Z152-(2009-D$3)/($C152+D153)*$Z152*D152)<0,0,(D152*$Z152-(2009-D$3)/($C152+D153)*$Z152*D152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA152:AV152)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA152","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB152","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC152","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD152","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE152","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF152","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG152","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH152","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI152","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ152","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK152","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL152","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM152","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN152","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO152","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP152","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ152","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR152","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS152","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT152","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU152","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV152","v":0},{"$f":"+SUM(AX152:BS152)","v":0},{"$f":"(AA152+AX152)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU152:CP152)","v":0},{"$f":"SUM(D152:Y152)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 75","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D154:Y154,\"<>0\")<=1,IF(SUM(D154:Y154)=0,0,(IF(SUM(D154:Y154)>0,IF(SUM(D154:Y154)<400,(1.2675*45967*SUM(D154:Y154)^(-0.4664)),(IF(SUM(D154:Y154)<2000,(39128*SUM(D154:Y154)^(-0.37661)),IF(SUM(D154:Y154)<5000,18893*SUM(D154:Y154)^(-0.28083),IF(SUM(D154:Y154)<100000,29680*SUM(D154:Y154)^(-0.24475),1773.1))))*100/115)*SUM(D154:Y154)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D154:Y154)),$A$571)","v":0},{"$f":"IF((D154*$Z154-(2009-D$3)/($C154+D155)*$Z154*D154)<0,0,(D154*$Z154-(2009-D$3)/($C154+D155)*$Z154*D154))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA154:AV154)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH154","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV154","v":0},{"$f":"+SUM(AX154:BS154)","v":0},{"$f":"(AA154+AX154)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU154:CP154)","v":0},{"$f":"SUM(D154:Y154)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 76","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D156:Y156,\"<>0\")<=1,IF(SUM(D156:Y156)=0,0,(IF(SUM(D156:Y156)>0,IF(SUM(D156:Y156)<400,(1.2675*45967*SUM(D156:Y156)^(-0.4664)),(IF(SUM(D156:Y156)<2000,(39128*SUM(D156:Y156)^(-0.37661)),IF(SUM(D156:Y156)<5000,18893*SUM(D156:Y156)^(-0.28083),IF(SUM(D156:Y156)<100000,29680*SUM(D156:Y156)^(-0.24475),1773.1))))*100/115)*SUM(D156:Y156)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D156:Y156)),$A$571)","v":0},{"$f":"IF((D156*$Z156-(2009-D$3)/($C156+D157)*$Z156*D156)<0,0,(D156*$Z156-(2009-D$3)/($C156+D157)*$Z156*D156))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA156:AV156)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA156","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB156","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC156","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD156","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE156","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF156","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG156","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH156","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI156","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ156","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK156","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL156","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM156","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN156","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO156","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP156","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ156","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR156","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS156","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT156","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU156","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV156","v":0},{"$f":"+SUM(AX156:BS156)","v":0},{"$f":"(AA156+AX156)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU156:CP156)","v":0},{"$f":"SUM(D156:Y156)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 77","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D158:Y158,\"<>0\")<=1,IF(SUM(D158:Y158)=0,0,(IF(SUM(D158:Y158)>0,IF(SUM(D158:Y158)<400,(1.2675*45967*SUM(D158:Y158)^(-0.4664)),(IF(SUM(D158:Y158)<2000,(39128*SUM(D158:Y158)^(-0.37661)),IF(SUM(D158:Y158)<5000,18893*SUM(D158:Y158)^(-0.28083),IF(SUM(D158:Y158)<100000,29680*SUM(D158:Y158)^(-0.24475),1773.1))))*100/115)*SUM(D158:Y158)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D158:Y158)),$A$571)","v":0},{"$f":"IF((D158*$Z158-(2009-D$3)/($C158+D159)*$Z158*D158)<0,0,(D158*$Z158-(2009-D$3)/($C158+D159)*$Z158*D158))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA158:AV158)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA158","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB158","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC158","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD158","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE158","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF158","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG158","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH158","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI158","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ158","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK158","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL158","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM158","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN158","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO158","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP158","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ158","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR158","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS158","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT158","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU158","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV158","v":0},{"$f":"+SUM(AX158:BS158)","v":0},{"$f":"(AA158+AX158)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU158:CP158)","v":0},{"$f":"SUM(D158:Y158)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 78","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D160:Y160,\"<>0\")<=1,IF(SUM(D160:Y160)=0,0,(IF(SUM(D160:Y160)>0,IF(SUM(D160:Y160)<400,(1.2675*45967*SUM(D160:Y160)^(-0.4664)),(IF(SUM(D160:Y160)<2000,(39128*SUM(D160:Y160)^(-0.37661)),IF(SUM(D160:Y160)<5000,18893*SUM(D160:Y160)^(-0.28083),IF(SUM(D160:Y160)<100000,29680*SUM(D160:Y160)^(-0.24475),1773.1))))*100/115)*SUM(D160:Y160)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D160:Y160)),$A$571)","v":0},{"$f":"IF((D160*$Z160-(2009-D$3)/($C160+D161)*$Z160*D160)<0,0,(D160*$Z160-(2009-D$3)/($C160+D161)*$Z160*D160))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA160:AV160)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA160","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB160","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC160","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD160","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE160","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF160","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG160","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH160","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI160","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ160","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK160","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL160","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM160","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN160","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO160","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP160","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ160","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR160","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS160","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT160","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU160","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV160","v":0},{"$f":"+SUM(AX160:BS160)","v":0},{"$f":"(AA160+AX160)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU160:CP160)","v":0},{"$f":"SUM(D160:Y160)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 79","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D162:Y162,\"<>0\")<=1,IF(SUM(D162:Y162)=0,0,(IF(SUM(D162:Y162)>0,IF(SUM(D162:Y162)<400,(1.2675*45967*SUM(D162:Y162)^(-0.4664)),(IF(SUM(D162:Y162)<2000,(39128*SUM(D162:Y162)^(-0.37661)),IF(SUM(D162:Y162)<5000,18893*SUM(D162:Y162)^(-0.28083),IF(SUM(D162:Y162)<100000,29680*SUM(D162:Y162)^(-0.24475),1773.1))))*100/115)*SUM(D162:Y162)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D162:Y162)),$A$571)","v":0},{"$f":"IF((D162*$Z162-(2009-D$3)/($C162+D163)*$Z162*D162)<0,0,(D162*$Z162-(2009-D$3)/($C162+D163)*$Z162*D162))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA162:AV162)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA162","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB162","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC162","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD162","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE162","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF162","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG162","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH162","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI162","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ162","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK162","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL162","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM162","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN162","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO162","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP162","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ162","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR162","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS162","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT162","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU162","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV162","v":0},{"$f":"+SUM(AX162:BS162)","v":0},{"$f":"(AA162+AX162)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU162:CP162)","v":0},{"$f":"SUM(D162:Y162)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 80","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D164:Y164,\"<>0\")<=1,IF(SUM(D164:Y164)=0,0,(IF(SUM(D164:Y164)>0,IF(SUM(D164:Y164)<400,(1.2675*45967*SUM(D164:Y164)^(-0.4664)),(IF(SUM(D164:Y164)<2000,(39128*SUM(D164:Y164)^(-0.37661)),IF(SUM(D164:Y164)<5000,18893*SUM(D164:Y164)^(-0.28083),IF(SUM(D164:Y164)<100000,29680*SUM(D164:Y164)^(-0.24475),1773.1))))*100/115)*SUM(D164:Y164)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D164:Y164)),$A$571)","v":0},{"$f":"IF((D164*$Z164-(2009-D$3)/($C164+D165)*$Z164*D164)<0,0,(D164*$Z164-(2009-D$3)/($C164+D165)*$Z164*D164))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA164:AV164)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA164","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB164","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC164","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD164","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE164","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF164","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG164","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH164","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI164","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ164","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK164","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL164","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM164","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN164","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO164","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP164","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ164","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR164","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS164","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT164","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU164","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV164","v":0},{"$f":"+SUM(AX164:BS164)","v":0},{"$f":"(AA164+AX164)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU164:CP164)","v":0},{"$f":"SUM(D164:Y164)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 81","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D166:Y166,\"<>0\")<=1,IF(SUM(D166:Y166)=0,0,(IF(SUM(D166:Y166)>0,IF(SUM(D166:Y166)<400,(1.2675*45967*SUM(D166:Y166)^(-0.4664)),(IF(SUM(D166:Y166)<2000,(39128*SUM(D166:Y166)^(-0.37661)),IF(SUM(D166:Y166)<5000,18893*SUM(D166:Y166)^(-0.28083),IF(SUM(D166:Y166)<100000,29680*SUM(D166:Y166)^(-0.24475),1773.1))))*100/115)*SUM(D166:Y166)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D166:Y166)),$A$571)","v":0},{"$f":"IF((D166*$Z166-(2009-D$3)/($C166+D167)*$Z166*D166)<0,0,(D166*$Z166-(2009-D$3)/($C166+D167)*$Z166*D166))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA166:AV166)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA166","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB166","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC166","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD166","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE166","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF166","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG166","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH166","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI166","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ166","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK166","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL166","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM166","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN166","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO166","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP166","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ166","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR166","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS166","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT166","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU166","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV166","v":0},{"$f":"+SUM(AX166:BS166)","v":0},{"$f":"(AA166+AX166)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU166:CP166)","v":0},{"$f":"SUM(D166:Y166)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 82","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D168:Y168,\"<>0\")<=1,IF(SUM(D168:Y168)=0,0,(IF(SUM(D168:Y168)>0,IF(SUM(D168:Y168)<400,(1.2675*45967*SUM(D168:Y168)^(-0.4664)),(IF(SUM(D168:Y168)<2000,(39128*SUM(D168:Y168)^(-0.37661)),IF(SUM(D168:Y168)<5000,18893*SUM(D168:Y168)^(-0.28083),IF(SUM(D168:Y168)<100000,29680*SUM(D168:Y168)^(-0.24475),1773.1))))*100/115)*SUM(D168:Y168)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D168:Y168)),$A$571)","v":0},{"$f":"IF((D168*$Z168-(2009-D$3)/($C168+D169)*$Z168*D168)<0,0,(D168*$Z168-(2009-D$3)/($C168+D169)*$Z168*D168))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA168:AV168)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV168","v":0},{"$f":"+SUM(AX168:BS168)","v":0},{"$f":"(AA168+AX168)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU168:CP168)","v":0},{"$f":"SUM(D168:Y168)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 83","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D170:Y170,\"<>0\")<=1,IF(SUM(D170:Y170)=0,0,(IF(SUM(D170:Y170)>0,IF(SUM(D170:Y170)<400,(1.2675*45967*SUM(D170:Y170)^(-0.4664)),(IF(SUM(D170:Y170)<2000,(39128*SUM(D170:Y170)^(-0.37661)),IF(SUM(D170:Y170)<5000,18893*SUM(D170:Y170)^(-0.28083),IF(SUM(D170:Y170)<100000,29680*SUM(D170:Y170)^(-0.24475),1773.1))))*100/115)*SUM(D170:Y170)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D170:Y170)),$A$571)","v":0},{"$f":"IF((D170*$Z170-(2009-D$3)/($C170+D171)*$Z170*D170)<0,0,(D170*$Z170-(2009-D$3)/($C170+D171)*$Z170*D170))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA170:AV170)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA170","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB170","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC170","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD170","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE170","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF170","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG170","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH170","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI170","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ170","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK170","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL170","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM170","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN170","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO170","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP170","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ170","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR170","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS170","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT170","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU170","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV170","v":0},{"$f":"+SUM(AX170:BS170)","v":0},{"$f":"(AA170+AX170)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU170:CP170)","v":0},{"$f":"SUM(D170:Y170)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 84","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D172:Y172,\"<>0\")<=1,IF(SUM(D172:Y172)=0,0,(IF(SUM(D172:Y172)>0,IF(SUM(D172:Y172)<400,(1.2675*45967*SUM(D172:Y172)^(-0.4664)),(IF(SUM(D172:Y172)<2000,(39128*SUM(D172:Y172)^(-0.37661)),IF(SUM(D172:Y172)<5000,18893*SUM(D172:Y172)^(-0.28083),IF(SUM(D172:Y172)<100000,29680*SUM(D172:Y172)^(-0.24475),1773.1))))*100/115)*SUM(D172:Y172)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D172:Y172)),$A$571)","v":0},{"$f":"IF((D172*$Z172-(2009-D$3)/($C172+D173)*$Z172*D172)<0,0,(D172*$Z172-(2009-D$3)/($C172+D173)*$Z172*D172))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA172:AV172)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA172","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB172","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC172","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD172","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE172","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF172","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG172","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH172","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI172","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ172","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK172","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL172","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM172","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN172","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO172","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP172","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ172","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR172","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS172","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT172","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU172","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV172","v":0},{"$f":"+SUM(AX172:BS172)","v":0},{"$f":"(AA172+AX172)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU172:CP172)","v":0},{"$f":"SUM(D172:Y172)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 85","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D174:Y174,\"<>0\")<=1,IF(SUM(D174:Y174)=0,0,(IF(SUM(D174:Y174)>0,IF(SUM(D174:Y174)<400,(1.2675*45967*SUM(D174:Y174)^(-0.4664)),(IF(SUM(D174:Y174)<2000,(39128*SUM(D174:Y174)^(-0.37661)),IF(SUM(D174:Y174)<5000,18893*SUM(D174:Y174)^(-0.28083),IF(SUM(D174:Y174)<100000,29680*SUM(D174:Y174)^(-0.24475),1773.1))))*100/115)*SUM(D174:Y174)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D174:Y174)),$A$571)","v":0},{"$f":"IF((D174*$Z174-(2009-D$3)/($C174+D175)*$Z174*D174)<0,0,(D174*$Z174-(2009-D$3)/($C174+D175)*$Z174*D174))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA174:AV174)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA174","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB174","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC174","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD174","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE174","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF174","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG174","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH174","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI174","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ174","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK174","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL174","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM174","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN174","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO174","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP174","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ174","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR174","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS174","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT174","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU174","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV174","v":0},{"$f":"+SUM(AX174:BS174)","v":0},{"$f":"(AA174+AX174)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU174:CP174)","v":0},{"$f":"SUM(D174:Y174)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 86","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D176:Y176,\"<>0\")<=1,IF(SUM(D176:Y176)=0,0,(IF(SUM(D176:Y176)>0,IF(SUM(D176:Y176)<400,(1.2675*45967*SUM(D176:Y176)^(-0.4664)),(IF(SUM(D176:Y176)<2000,(39128*SUM(D176:Y176)^(-0.37661)),IF(SUM(D176:Y176)<5000,18893*SUM(D176:Y176)^(-0.28083),IF(SUM(D176:Y176)<100000,29680*SUM(D176:Y176)^(-0.24475),1773.1))))*100/115)*SUM(D176:Y176)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D176:Y176)),$A$571)","v":0},{"$f":"IF((D176*$Z176-(2009-D$3)/($C176+D177)*$Z176*D176)<0,0,(D176*$Z176-(2009-D$3)/($C176+D177)*$Z176*D176))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA176:AV176)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL176","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV176","v":0},{"$f":"+SUM(AX176:BS176)","v":0},{"$f":"(AA176+AX176)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU176:CP176)","v":0},{"$f":"SUM(D176:Y176)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 87","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D178:Y178,\"<>0\")<=1,IF(SUM(D178:Y178)=0,0,(IF(SUM(D178:Y178)>0,IF(SUM(D178:Y178)<400,(1.2675*45967*SUM(D178:Y178)^(-0.4664)),(IF(SUM(D178:Y178)<2000,(39128*SUM(D178:Y178)^(-0.37661)),IF(SUM(D178:Y178)<5000,18893*SUM(D178:Y178)^(-0.28083),IF(SUM(D178:Y178)<100000,29680*SUM(D178:Y178)^(-0.24475),1773.1))))*100/115)*SUM(D178:Y178)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D178:Y178)),$A$571)","v":0},{"$f":"IF((D178*$Z178-(2009-D$3)/($C178+D179)*$Z178*D178)<0,0,(D178*$Z178-(2009-D$3)/($C178+D179)*$Z178*D178))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA178:AV178)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA178","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB178","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC178","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD178","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE178","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF178","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG178","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH178","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI178","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ178","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK178","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL178","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM178","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN178","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO178","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP178","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ178","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR178","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS178","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT178","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU178","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV178","v":0},{"$f":"+SUM(AX178:BS178)","v":0},{"$f":"(AA178+AX178)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU178:CP178)","v":0},{"$f":"SUM(D178:Y178)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 88","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D180:Y180,\"<>0\")<=1,IF(SUM(D180:Y180)=0,0,(IF(SUM(D180:Y180)>0,IF(SUM(D180:Y180)<400,(1.2675*45967*SUM(D180:Y180)^(-0.4664)),(IF(SUM(D180:Y180)<2000,(39128*SUM(D180:Y180)^(-0.37661)),IF(SUM(D180:Y180)<5000,18893*SUM(D180:Y180)^(-0.28083),IF(SUM(D180:Y180)<100000,29680*SUM(D180:Y180)^(-0.24475),1773.1))))*100/115)*SUM(D180:Y180)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D180:Y180)),$A$571)","v":0},{"$f":"IF((D180*$Z180-(2009-D$3)/($C180+D181)*$Z180*D180)<0,0,(D180*$Z180-(2009-D$3)/($C180+D181)*$Z180*D180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA180:AV180)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA180","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB180","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC180","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD180","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE180","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF180","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG180","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH180","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI180","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ180","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK180","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL180","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM180","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN180","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO180","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP180","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ180","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR180","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS180","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT180","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU180","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV180","v":0},{"$f":"+SUM(AX180:BS180)","v":0},{"$f":"(AA180+AX180)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU180:CP180)","v":0},{"$f":"SUM(D180:Y180)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 89","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D182:Y182,\"<>0\")<=1,IF(SUM(D182:Y182)=0,0,(IF(SUM(D182:Y182)>0,IF(SUM(D182:Y182)<400,(1.2675*45967*SUM(D182:Y182)^(-0.4664)),(IF(SUM(D182:Y182)<2000,(39128*SUM(D182:Y182)^(-0.37661)),IF(SUM(D182:Y182)<5000,18893*SUM(D182:Y182)^(-0.28083),IF(SUM(D182:Y182)<100000,29680*SUM(D182:Y182)^(-0.24475),1773.1))))*100/115)*SUM(D182:Y182)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D182:Y182)),$A$571)","v":0},{"$f":"IF((D182*$Z182-(2009-D$3)/($C182+D183)*$Z182*D182)<0,0,(D182*$Z182-(2009-D$3)/($C182+D183)*$Z182*D182))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA182:AV182)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA182","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB182","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC182","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD182","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE182","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF182","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG182","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH182","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI182","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ182","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK182","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL182","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM182","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN182","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO182","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP182","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ182","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR182","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS182","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT182","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU182","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV182","v":0},{"$f":"+SUM(AX182:BS182)","v":0},{"$f":"(AA182+AX182)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU182:CP182)","v":0},{"$f":"SUM(D182:Y182)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 90","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D184:Y184,\"<>0\")<=1,IF(SUM(D184:Y184)=0,0,(IF(SUM(D184:Y184)>0,IF(SUM(D184:Y184)<400,(1.2675*45967*SUM(D184:Y184)^(-0.4664)),(IF(SUM(D184:Y184)<2000,(39128*SUM(D184:Y184)^(-0.37661)),IF(SUM(D184:Y184)<5000,18893*SUM(D184:Y184)^(-0.28083),IF(SUM(D184:Y184)<100000,29680*SUM(D184:Y184)^(-0.24475),1773.1))))*100/115)*SUM(D184:Y184)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D184:Y184)),$A$571)","v":0},{"$f":"IF((D184*$Z184-(2009-D$3)/($C184+D185)*$Z184*D184)<0,0,(D184*$Z184-(2009-D$3)/($C184+D185)*$Z184*D184))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA184:AV184)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA184","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB184","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC184","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD184","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE184","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF184","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG184","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH184","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI184","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ184","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK184","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL184","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM184","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN184","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO184","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP184","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ184","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR184","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS184","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT184","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU184","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV184","v":0},{"$f":"+SUM(AX184:BS184)","v":0},{"$f":"(AA184+AX184)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU184:CP184)","v":0},{"$f":"SUM(D184:Y184)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 91","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D186:Y186,\"<>0\")<=1,IF(SUM(D186:Y186)=0,0,(IF(SUM(D186:Y186)>0,IF(SUM(D186:Y186)<400,(1.2675*45967*SUM(D186:Y186)^(-0.4664)),(IF(SUM(D186:Y186)<2000,(39128*SUM(D186:Y186)^(-0.37661)),IF(SUM(D186:Y186)<5000,18893*SUM(D186:Y186)^(-0.28083),IF(SUM(D186:Y186)<100000,29680*SUM(D186:Y186)^(-0.24475),1773.1))))*100/115)*SUM(D186:Y186)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D186:Y186)),$A$571)","v":0},{"$f":"IF((D186*$Z186-(2009-D$3)/($C186+D187)*$Z186*D186)<0,0,(D186*$Z186-(2009-D$3)/($C186+D187)*$Z186*D186))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA186:AV186)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA186","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB186","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC186","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD186","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE186","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF186","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG186","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH186","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI186","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ186","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK186","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL186","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM186","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN186","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO186","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP186","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ186","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR186","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS186","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT186","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU186","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV186","v":0},{"$f":"+SUM(AX186:BS186)","v":0},{"$f":"(AA186+AX186)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU186:CP186)","v":0},{"$f":"SUM(D186:Y186)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 92","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D188:Y188,\"<>0\")<=1,IF(SUM(D188:Y188)=0,0,(IF(SUM(D188:Y188)>0,IF(SUM(D188:Y188)<400,(1.2675*45967*SUM(D188:Y188)^(-0.4664)),(IF(SUM(D188:Y188)<2000,(39128*SUM(D188:Y188)^(-0.37661)),IF(SUM(D188:Y188)<5000,18893*SUM(D188:Y188)^(-0.28083),IF(SUM(D188:Y188)<100000,29680*SUM(D188:Y188)^(-0.24475),1773.1))))*100/115)*SUM(D188:Y188)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D188:Y188)),$A$571)","v":0},{"$f":"IF((D188*$Z188-(2009-D$3)/($C188+D189)*$Z188*D188)<0,0,(D188*$Z188-(2009-D$3)/($C188+D189)*$Z188*D188))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA188:AV188)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL188","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV188","v":0},{"$f":"+SUM(AX188:BS188)","v":0},{"$f":"(AA188+AX188)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU188:CP188)","v":0},{"$f":"SUM(D188:Y188)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 93","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D190:Y190,\"<>0\")<=1,IF(SUM(D190:Y190)=0,0,(IF(SUM(D190:Y190)>0,IF(SUM(D190:Y190)<400,(1.2675*45967*SUM(D190:Y190)^(-0.4664)),(IF(SUM(D190:Y190)<2000,(39128*SUM(D190:Y190)^(-0.37661)),IF(SUM(D190:Y190)<5000,18893*SUM(D190:Y190)^(-0.28083),IF(SUM(D190:Y190)<100000,29680*SUM(D190:Y190)^(-0.24475),1773.1))))*100/115)*SUM(D190:Y190)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D190:Y190)),$A$571)","v":0},{"$f":"IF((D190*$Z190-(2009-D$3)/($C190+D191)*$Z190*D190)<0,0,(D190*$Z190-(2009-D$3)/($C190+D191)*$Z190*D190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA190:AV190)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA190","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB190","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC190","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD190","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE190","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF190","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG190","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH190","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI190","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ190","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK190","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL190","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM190","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN190","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO190","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP190","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ190","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR190","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS190","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT190","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU190","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV190","v":0},{"$f":"+SUM(AX190:BS190)","v":0},{"$f":"(AA190+AX190)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU190:CP190)","v":0},{"$f":"SUM(D190:Y190)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 94","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D192:Y192,\"<>0\")<=1,IF(SUM(D192:Y192)=0,0,(IF(SUM(D192:Y192)>0,IF(SUM(D192:Y192)<400,(1.2675*45967*SUM(D192:Y192)^(-0.4664)),(IF(SUM(D192:Y192)<2000,(39128*SUM(D192:Y192)^(-0.37661)),IF(SUM(D192:Y192)<5000,18893*SUM(D192:Y192)^(-0.28083),IF(SUM(D192:Y192)<100000,29680*SUM(D192:Y192)^(-0.24475),1773.1))))*100/115)*SUM(D192:Y192)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D192:Y192)),$A$571)","v":0},{"$f":"IF((D192*$Z192-(2009-D$3)/($C192+D193)*$Z192*D192)<0,0,(D192*$Z192-(2009-D$3)/($C192+D193)*$Z192*D192))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA192:AV192)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA192","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB192","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC192","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD192","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE192","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF192","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG192","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH192","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI192","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ192","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK192","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL192","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM192","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN192","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO192","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP192","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ192","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR192","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS192","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT192","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU192","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV192","v":0},{"$f":"+SUM(AX192:BS192)","v":0},{"$f":"(AA192+AX192)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU192:CP192)","v":0},{"$f":"SUM(D192:Y192)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 95","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D194:Y194,\"<>0\")<=1,IF(SUM(D194:Y194)=0,0,(IF(SUM(D194:Y194)>0,IF(SUM(D194:Y194)<400,(1.2675*45967*SUM(D194:Y194)^(-0.4664)),(IF(SUM(D194:Y194)<2000,(39128*SUM(D194:Y194)^(-0.37661)),IF(SUM(D194:Y194)<5000,18893*SUM(D194:Y194)^(-0.28083),IF(SUM(D194:Y194)<100000,29680*SUM(D194:Y194)^(-0.24475),1773.1))))*100/115)*SUM(D194:Y194)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D194:Y194)),$A$571)","v":0},{"$f":"IF((D194*$Z194-(2009-D$3)/($C194+D195)*$Z194*D194)<0,0,(D194*$Z194-(2009-D$3)/($C194+D195)*$Z194*D194))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA194:AV194)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA194","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB194","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC194","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD194","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE194","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF194","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG194","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH194","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI194","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ194","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK194","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL194","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM194","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN194","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO194","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP194","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ194","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR194","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS194","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT194","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU194","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV194","v":0},{"$f":"+SUM(AX194:BS194)","v":0},{"$f":"(AA194+AX194)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU194:CP194)","v":0},{"$f":"SUM(D194:Y194)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 96","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D196:Y196,\"<>0\")<=1,IF(SUM(D196:Y196)=0,0,(IF(SUM(D196:Y196)>0,IF(SUM(D196:Y196)<400,(1.2675*45967*SUM(D196:Y196)^(-0.4664)),(IF(SUM(D196:Y196)<2000,(39128*SUM(D196:Y196)^(-0.37661)),IF(SUM(D196:Y196)<5000,18893*SUM(D196:Y196)^(-0.28083),IF(SUM(D196:Y196)<100000,29680*SUM(D196:Y196)^(-0.24475),1773.1))))*100/115)*SUM(D196:Y196)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D196:Y196)),$A$571)","v":0},{"$f":"IF((D196*$Z196-(2009-D$3)/($C196+D197)*$Z196*D196)<0,0,(D196*$Z196-(2009-D$3)/($C196+D197)*$Z196*D196))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA196:AV196)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV196","v":0},{"$f":"+SUM(AX196:BS196)","v":0},{"$f":"(AA196+AX196)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU196:CP196)","v":0},{"$f":"SUM(D196:Y196)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 97","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D198:Y198,\"<>0\")<=1,IF(SUM(D198:Y198)=0,0,(IF(SUM(D198:Y198)>0,IF(SUM(D198:Y198)<400,(1.2675*45967*SUM(D198:Y198)^(-0.4664)),(IF(SUM(D198:Y198)<2000,(39128*SUM(D198:Y198)^(-0.37661)),IF(SUM(D198:Y198)<5000,18893*SUM(D198:Y198)^(-0.28083),IF(SUM(D198:Y198)<100000,29680*SUM(D198:Y198)^(-0.24475),1773.1))))*100/115)*SUM(D198:Y198)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D198:Y198)),$A$571)","v":0},{"$f":"IF((D198*$Z198-(2009-D$3)/($C198+D199)*$Z198*D198)<0,0,(D198*$Z198-(2009-D$3)/($C198+D199)*$Z198*D198))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA198:AV198)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA198","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB198","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC198","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD198","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE198","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF198","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG198","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH198","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI198","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ198","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK198","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL198","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM198","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN198","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO198","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP198","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ198","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR198","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS198","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT198","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU198","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV198","v":0},{"$f":"+SUM(AX198:BS198)","v":0},{"$f":"(AA198+AX198)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU198:CP198)","v":0},{"$f":"SUM(D198:Y198)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 98","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D200:Y200,\"<>0\")<=1,IF(SUM(D200:Y200)=0,0,(IF(SUM(D200:Y200)>0,IF(SUM(D200:Y200)<400,(1.2675*45967*SUM(D200:Y200)^(-0.4664)),(IF(SUM(D200:Y200)<2000,(39128*SUM(D200:Y200)^(-0.37661)),IF(SUM(D200:Y200)<5000,18893*SUM(D200:Y200)^(-0.28083),IF(SUM(D200:Y200)<100000,29680*SUM(D200:Y200)^(-0.24475),1773.1))))*100/115)*SUM(D200:Y200)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D200:Y200)),$A$571)","v":0},{"$f":"IF((D200*$Z200-(2009-D$3)/($C200+D201)*$Z200*D200)<0,0,(D200*$Z200-(2009-D$3)/($C200+D201)*$Z200*D200))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA200:AV200)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV200","v":0},{"$f":"+SUM(AX200:BS200)","v":0},{"$f":"(AA200+AX200)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU200:CP200)","v":0},{"$f":"SUM(D200:Y200)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 99","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D202:Y202,\"<>0\")<=1,IF(SUM(D202:Y202)=0,0,(IF(SUM(D202:Y202)>0,IF(SUM(D202:Y202)<400,(1.2675*45967*SUM(D202:Y202)^(-0.4664)),(IF(SUM(D202:Y202)<2000,(39128*SUM(D202:Y202)^(-0.37661)),IF(SUM(D202:Y202)<5000,18893*SUM(D202:Y202)^(-0.28083),IF(SUM(D202:Y202)<100000,29680*SUM(D202:Y202)^(-0.24475),1773.1))))*100/115)*SUM(D202:Y202)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D202:Y202)),$A$571)","v":0},{"$f":"IF((D202*$Z202-(2009-D$3)/($C202+D203)*$Z202*D202)<0,0,(D202*$Z202-(2009-D$3)/($C202+D203)*$Z202*D202))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA202:AV202)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA202","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB202","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC202","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD202","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE202","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF202","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG202","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH202","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI202","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ202","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK202","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL202","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM202","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN202","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO202","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP202","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ202","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR202","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS202","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT202","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU202","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV202","v":0},{"$f":"+SUM(AX202:BS202)","v":0},{"$f":"(AA202+AX202)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU202:CP202)","v":0},{"$f":"SUM(D202:Y202)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 100","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D204:Y204,\"<>0\")<=1,IF(SUM(D204:Y204)=0,0,(IF(SUM(D204:Y204)>0,IF(SUM(D204:Y204)<400,(1.2675*45967*SUM(D204:Y204)^(-0.4664)),(IF(SUM(D204:Y204)<2000,(39128*SUM(D204:Y204)^(-0.37661)),IF(SUM(D204:Y204)<5000,18893*SUM(D204:Y204)^(-0.28083),IF(SUM(D204:Y204)<100000,29680*SUM(D204:Y204)^(-0.24475),1773.1))))*100/115)*SUM(D204:Y204)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D204:Y204)),$A$571)","v":0},{"$f":"IF((D204*$Z204-(2009-D$3)/($C204+D205)*$Z204*D204)<0,0,(D204*$Z204-(2009-D$3)/($C204+D205)*$Z204*D204))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA204","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB204","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC204","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD204","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE204","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF204","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG204","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH204","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI204","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ204","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK204","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL204","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM204","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN204","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO204","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP204","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ204","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR204","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS204","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT204","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU204","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV204","v":0},{"$f":"+SUM(AX204:BS204)","v":0},{"$f":"(AA204+AX204)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU204:CP204)","v":0},{"$f":"SUM(D204:Y204)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 101","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D206:Y206,\"<>0\")<=1,IF(SUM(D206:Y206)=0,0,(IF(SUM(D206:Y206)>0,IF(SUM(D206:Y206)<400,(1.2675*45967*SUM(D206:Y206)^(-0.4664)),(IF(SUM(D206:Y206)<2000,(39128*SUM(D206:Y206)^(-0.37661)),IF(SUM(D206:Y206)<5000,18893*SUM(D206:Y206)^(-0.28083),IF(SUM(D206:Y206)<100000,29680*SUM(D206:Y206)^(-0.24475),1773.1))))*100/115)*SUM(D206:Y206)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D206:Y206)),$A$571)","v":0},{"$f":"IF((D206*$Z206-(2009-D$3)/($C206+D207)*$Z206*D206)<0,0,(D206*$Z206-(2009-D$3)/($C206+D207)*$Z206*D206))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA206:AV206)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA206","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB206","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC206","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD206","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE206","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF206","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG206","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH206","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI206","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ206","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK206","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL206","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM206","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN206","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO206","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP206","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ206","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR206","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS206","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT206","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU206","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV206","v":0},{"$f":"+SUM(AX206:BS206)","v":0},{"$f":"(AA206+AX206)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU206:CP206)","v":0},{"$f":"SUM(D206:Y206)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 102","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D208:Y208,\"<>0\")<=1,IF(SUM(D208:Y208)=0,0,(IF(SUM(D208:Y208)>0,IF(SUM(D208:Y208)<400,(1.2675*45967*SUM(D208:Y208)^(-0.4664)),(IF(SUM(D208:Y208)<2000,(39128*SUM(D208:Y208)^(-0.37661)),IF(SUM(D208:Y208)<5000,18893*SUM(D208:Y208)^(-0.28083),IF(SUM(D208:Y208)<100000,29680*SUM(D208:Y208)^(-0.24475),1773.1))))*100/115)*SUM(D208:Y208)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D208:Y208)),$A$571)","v":0},{"$f":"IF((D208*$Z208-(2009-D$3)/($C208+D209)*$Z208*D208)<0,0,(D208*$Z208-(2009-D$3)/($C208+D209)*$Z208*D208))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA208:AV208)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA208","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB208","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC208","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD208","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE208","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF208","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG208","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH208","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI208","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ208","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK208","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL208","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM208","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN208","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO208","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP208","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ208","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR208","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS208","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT208","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU208","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV208","v":0},{"$f":"+SUM(AX208:BS208)","v":0},{"$f":"(AA208+AX208)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU208:CP208)","v":0},{"$f":"SUM(D208:Y208)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 103","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D210:Y210,\"<>0\")<=1,IF(SUM(D210:Y210)=0,0,(IF(SUM(D210:Y210)>0,IF(SUM(D210:Y210)<400,(1.2675*45967*SUM(D210:Y210)^(-0.4664)),(IF(SUM(D210:Y210)<2000,(39128*SUM(D210:Y210)^(-0.37661)),IF(SUM(D210:Y210)<5000,18893*SUM(D210:Y210)^(-0.28083),IF(SUM(D210:Y210)<100000,29680*SUM(D210:Y210)^(-0.24475),1773.1))))*100/115)*SUM(D210:Y210)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D210:Y210)),$A$571)","v":0},{"$f":"IF((D210*$Z210-(2009-D$3)/($C210+D211)*$Z210*D210)<0,0,(D210*$Z210-(2009-D$3)/($C210+D211)*$Z210*D210))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA210:AV210)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA210","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB210","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC210","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD210","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE210","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF210","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG210","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH210","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI210","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ210","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK210","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL210","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM210","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN210","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO210","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP210","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ210","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR210","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS210","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT210","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU210","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV210","v":0},{"$f":"+SUM(AX210:BS210)","v":0},{"$f":"(AA210+AX210)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU210:CP210)","v":0},{"$f":"SUM(D210:Y210)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 104","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D212:Y212,\"<>0\")<=1,IF(SUM(D212:Y212)=0,0,(IF(SUM(D212:Y212)>0,IF(SUM(D212:Y212)<400,(1.2675*45967*SUM(D212:Y212)^(-0.4664)),(IF(SUM(D212:Y212)<2000,(39128*SUM(D212:Y212)^(-0.37661)),IF(SUM(D212:Y212)<5000,18893*SUM(D212:Y212)^(-0.28083),IF(SUM(D212:Y212)<100000,29680*SUM(D212:Y212)^(-0.24475),1773.1))))*100/115)*SUM(D212:Y212)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D212:Y212)),$A$571)","v":0},{"$f":"IF((D212*$Z212-(2009-D$3)/($C212+D213)*$Z212*D212)<0,0,(D212*$Z212-(2009-D$3)/($C212+D213)*$Z212*D212))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA212:AV212)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA212","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB212","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC212","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD212","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE212","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF212","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG212","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH212","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI212","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ212","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK212","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL212","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM212","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN212","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO212","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP212","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ212","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR212","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS212","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT212","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU212","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV212","v":0},{"$f":"+SUM(AX212:BS212)","v":0},{"$f":"(AA212+AX212)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU212:CP212)","v":0},{"$f":"SUM(D212:Y212)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 105","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D214:Y214,\"<>0\")<=1,IF(SUM(D214:Y214)=0,0,(IF(SUM(D214:Y214)>0,IF(SUM(D214:Y214)<400,(1.2675*45967*SUM(D214:Y214)^(-0.4664)),(IF(SUM(D214:Y214)<2000,(39128*SUM(D214:Y214)^(-0.37661)),IF(SUM(D214:Y214)<5000,18893*SUM(D214:Y214)^(-0.28083),IF(SUM(D214:Y214)<100000,29680*SUM(D214:Y214)^(-0.24475),1773.1))))*100/115)*SUM(D214:Y214)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D214:Y214)),$A$571)","v":0},{"$f":"IF((D214*$Z214-(2009-D$3)/($C214+D215)*$Z214*D214)<0,0,(D214*$Z214-(2009-D$3)/($C214+D215)*$Z214*D214))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA214:AV214)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV214","v":0},{"$f":"+SUM(AX214:BS214)","v":0},{"$f":"(AA214+AX214)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU214:CP214)","v":0},{"$f":"SUM(D214:Y214)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 106","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D216:Y216,\"<>0\")<=1,IF(SUM(D216:Y216)=0,0,(IF(SUM(D216:Y216)>0,IF(SUM(D216:Y216)<400,(1.2675*45967*SUM(D216:Y216)^(-0.4664)),(IF(SUM(D216:Y216)<2000,(39128*SUM(D216:Y216)^(-0.37661)),IF(SUM(D216:Y216)<5000,18893*SUM(D216:Y216)^(-0.28083),IF(SUM(D216:Y216)<100000,29680*SUM(D216:Y216)^(-0.24475),1773.1))))*100/115)*SUM(D216:Y216)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D216:Y216)),$A$571)","v":0},{"$f":"IF((D216*$Z216-(2009-D$3)/($C216+D217)*$Z216*D216)<0,0,(D216*$Z216-(2009-D$3)/($C216+D217)*$Z216*D216))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA216:AV216)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA216","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB216","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC216","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD216","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE216","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF216","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG216","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH216","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI216","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ216","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK216","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL216","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM216","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN216","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO216","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP216","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ216","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR216","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS216","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT216","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU216","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV216","v":0},{"$f":"+SUM(AX216:BS216)","v":0},{"$f":"(AA216+AX216)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU216:CP216)","v":0},{"$f":"SUM(D216:Y216)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 107","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D218:Y218,\"<>0\")<=1,IF(SUM(D218:Y218)=0,0,(IF(SUM(D218:Y218)>0,IF(SUM(D218:Y218)<400,(1.2675*45967*SUM(D218:Y218)^(-0.4664)),(IF(SUM(D218:Y218)<2000,(39128*SUM(D218:Y218)^(-0.37661)),IF(SUM(D218:Y218)<5000,18893*SUM(D218:Y218)^(-0.28083),IF(SUM(D218:Y218)<100000,29680*SUM(D218:Y218)^(-0.24475),1773.1))))*100/115)*SUM(D218:Y218)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D218:Y218)),$A$571)","v":0},{"$f":"IF((D218*$Z218-(2009-D$3)/($C218+D219)*$Z218*D218)<0,0,(D218*$Z218-(2009-D$3)/($C218+D219)*$Z218*D218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA218:AV218)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA218","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB218","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC218","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD218","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE218","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF218","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG218","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH218","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI218","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ218","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK218","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL218","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM218","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN218","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO218","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP218","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ218","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR218","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS218","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT218","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU218","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV218","v":0},{"$f":"+SUM(AX218:BS218)","v":0},{"$f":"(AA218+AX218)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU218:CP218)","v":0},{"$f":"SUM(D218:Y218)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 108","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D220:Y220,\"<>0\")<=1,IF(SUM(D220:Y220)=0,0,(IF(SUM(D220:Y220)>0,IF(SUM(D220:Y220)<400,(1.2675*45967*SUM(D220:Y220)^(-0.4664)),(IF(SUM(D220:Y220)<2000,(39128*SUM(D220:Y220)^(-0.37661)),IF(SUM(D220:Y220)<5000,18893*SUM(D220:Y220)^(-0.28083),IF(SUM(D220:Y220)<100000,29680*SUM(D220:Y220)^(-0.24475),1773.1))))*100/115)*SUM(D220:Y220)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D220:Y220)),$A$571)","v":0},{"$f":"IF((D220*$Z220-(2009-D$3)/($C220+D221)*$Z220*D220)<0,0,(D220*$Z220-(2009-D$3)/($C220+D221)*$Z220*D220))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA220:AV220)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA220","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB220","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC220","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD220","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE220","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF220","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG220","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH220","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI220","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ220","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK220","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL220","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM220","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN220","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO220","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP220","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ220","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR220","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS220","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT220","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU220","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV220","v":0},{"$f":"+SUM(AX220:BS220)","v":0},{"$f":"(AA220+AX220)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU220:CP220)","v":0},{"$f":"SUM(D220:Y220)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 109","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D222:Y222,\"<>0\")<=1,IF(SUM(D222:Y222)=0,0,(IF(SUM(D222:Y222)>0,IF(SUM(D222:Y222)<400,(1.2675*45967*SUM(D222:Y222)^(-0.4664)),(IF(SUM(D222:Y222)<2000,(39128*SUM(D222:Y222)^(-0.37661)),IF(SUM(D222:Y222)<5000,18893*SUM(D222:Y222)^(-0.28083),IF(SUM(D222:Y222)<100000,29680*SUM(D222:Y222)^(-0.24475),1773.1))))*100/115)*SUM(D222:Y222)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D222:Y222)),$A$571)","v":0},{"$f":"IF((D222*$Z222-(2009-D$3)/($C222+D223)*$Z222*D222)<0,0,(D222*$Z222-(2009-D$3)/($C222+D223)*$Z222*D222))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA222:AV222)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA222","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB222","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC222","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD222","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE222","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF222","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG222","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH222","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI222","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ222","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK222","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL222","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM222","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN222","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO222","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP222","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ222","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR222","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS222","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT222","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU222","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV222","v":0},{"$f":"+SUM(AX222:BS222)","v":0},{"$f":"(AA222+AX222)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU222:CP222)","v":0},{"$f":"SUM(D222:Y222)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 110","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D224:Y224,\"<>0\")<=1,IF(SUM(D224:Y224)=0,0,(IF(SUM(D224:Y224)>0,IF(SUM(D224:Y224)<400,(1.2675*45967*SUM(D224:Y224)^(-0.4664)),(IF(SUM(D224:Y224)<2000,(39128*SUM(D224:Y224)^(-0.37661)),IF(SUM(D224:Y224)<5000,18893*SUM(D224:Y224)^(-0.28083),IF(SUM(D224:Y224)<100000,29680*SUM(D224:Y224)^(-0.24475),1773.1))))*100/115)*SUM(D224:Y224)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D224:Y224)),$A$571)","v":0},{"$f":"IF((D224*$Z224-(2009-D$3)/($C224+D225)*$Z224*D224)<0,0,(D224*$Z224-(2009-D$3)/($C224+D225)*$Z224*D224))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA224:AV224)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA224","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB224","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC224","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD224","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE224","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF224","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG224","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH224","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI224","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ224","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK224","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL224","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM224","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN224","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO224","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP224","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ224","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR224","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS224","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT224","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU224","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV224","v":0},{"$f":"+SUM(AX224:BS224)","v":0},{"$f":"(AA224+AX224)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU224:CP224)","v":0},{"$f":"SUM(D224:Y224)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 111","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D226:Y226,\"<>0\")<=1,IF(SUM(D226:Y226)=0,0,(IF(SUM(D226:Y226)>0,IF(SUM(D226:Y226)<400,(1.2675*45967*SUM(D226:Y226)^(-0.4664)),(IF(SUM(D226:Y226)<2000,(39128*SUM(D226:Y226)^(-0.37661)),IF(SUM(D226:Y226)<5000,18893*SUM(D226:Y226)^(-0.28083),IF(SUM(D226:Y226)<100000,29680*SUM(D226:Y226)^(-0.24475),1773.1))))*100/115)*SUM(D226:Y226)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D226:Y226)),$A$571)","v":0},{"$f":"IF((D226*$Z226-(2009-D$3)/($C226+D227)*$Z226*D226)<0,0,(D226*$Z226-(2009-D$3)/($C226+D227)*$Z226*D226))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA226:AV226)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA226","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB226","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC226","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD226","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE226","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF226","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG226","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH226","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI226","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ226","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK226","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL226","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM226","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN226","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO226","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP226","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ226","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR226","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS226","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT226","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU226","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV226","v":0},{"$f":"+SUM(AX226:BS226)","v":0},{"$f":"(AA226+AX226)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU226:CP226)","v":0},{"$f":"SUM(D226:Y226)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 112","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D228:Y228,\"<>0\")<=1,IF(SUM(D228:Y228)=0,0,(IF(SUM(D228:Y228)>0,IF(SUM(D228:Y228)<400,(1.2675*45967*SUM(D228:Y228)^(-0.4664)),(IF(SUM(D228:Y228)<2000,(39128*SUM(D228:Y228)^(-0.37661)),IF(SUM(D228:Y228)<5000,18893*SUM(D228:Y228)^(-0.28083),IF(SUM(D228:Y228)<100000,29680*SUM(D228:Y228)^(-0.24475),1773.1))))*100/115)*SUM(D228:Y228)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D228:Y228)),$A$571)","v":0},{"$f":"IF((D228*$Z228-(2009-D$3)/($C228+D229)*$Z228*D228)<0,0,(D228*$Z228-(2009-D$3)/($C228+D229)*$Z228*D228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA228:AV228)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA228","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB228","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC228","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD228","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE228","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF228","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG228","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH228","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI228","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ228","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK228","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL228","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM228","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN228","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO228","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP228","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ228","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR228","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS228","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT228","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU228","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV228","v":0},{"$f":"+SUM(AX228:BS228)","v":0},{"$f":"(AA228+AX228)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU228:CP228)","v":0},{"$f":"SUM(D228:Y228)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 113","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D230:Y230,\"<>0\")<=1,IF(SUM(D230:Y230)=0,0,(IF(SUM(D230:Y230)>0,IF(SUM(D230:Y230)<400,(1.2675*45967*SUM(D230:Y230)^(-0.4664)),(IF(SUM(D230:Y230)<2000,(39128*SUM(D230:Y230)^(-0.37661)),IF(SUM(D230:Y230)<5000,18893*SUM(D230:Y230)^(-0.28083),IF(SUM(D230:Y230)<100000,29680*SUM(D230:Y230)^(-0.24475),1773.1))))*100/115)*SUM(D230:Y230)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D230:Y230)),$A$571)","v":0},{"$f":"IF((D230*$Z230-(2009-D$3)/($C230+D231)*$Z230*D230)<0,0,(D230*$Z230-(2009-D$3)/($C230+D231)*$Z230*D230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA230:AV230)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA230","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB230","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC230","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD230","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE230","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF230","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG230","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH230","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI230","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ230","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK230","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL230","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM230","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN230","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO230","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP230","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ230","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR230","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS230","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT230","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU230","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV230","v":0},{"$f":"+SUM(AX230:BS230)","v":0},{"$f":"(AA230+AX230)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU230:CP230)","v":0},{"$f":"SUM(D230:Y230)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 114","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D232:Y232,\"<>0\")<=1,IF(SUM(D232:Y232)=0,0,(IF(SUM(D232:Y232)>0,IF(SUM(D232:Y232)<400,(1.2675*45967*SUM(D232:Y232)^(-0.4664)),(IF(SUM(D232:Y232)<2000,(39128*SUM(D232:Y232)^(-0.37661)),IF(SUM(D232:Y232)<5000,18893*SUM(D232:Y232)^(-0.28083),IF(SUM(D232:Y232)<100000,29680*SUM(D232:Y232)^(-0.24475),1773.1))))*100/115)*SUM(D232:Y232)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D232:Y232)),$A$571)","v":0},{"$f":"IF((D232*$Z232-(2009-D$3)/($C232+D233)*$Z232*D232)<0,0,(D232*$Z232-(2009-D$3)/($C232+D233)*$Z232*D232))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA232:AV232)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV232","v":0},{"$f":"+SUM(AX232:BS232)","v":0},{"$f":"(AA232+AX232)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU232:CP232)","v":0},{"$f":"SUM(D232:Y232)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 115","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D234:Y234,\"<>0\")<=1,IF(SUM(D234:Y234)=0,0,(IF(SUM(D234:Y234)>0,IF(SUM(D234:Y234)<400,(1.2675*45967*SUM(D234:Y234)^(-0.4664)),(IF(SUM(D234:Y234)<2000,(39128*SUM(D234:Y234)^(-0.37661)),IF(SUM(D234:Y234)<5000,18893*SUM(D234:Y234)^(-0.28083),IF(SUM(D234:Y234)<100000,29680*SUM(D234:Y234)^(-0.24475),1773.1))))*100/115)*SUM(D234:Y234)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D234:Y234)),$A$571)","v":0},{"$f":"IF((D234*$Z234-(2009-D$3)/($C234+D235)*$Z234*D234)<0,0,(D234*$Z234-(2009-D$3)/($C234+D235)*$Z234*D234))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA234:AV234)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA234","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB234","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC234","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD234","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE234","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF234","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG234","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH234","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI234","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ234","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK234","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL234","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM234","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN234","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO234","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP234","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ234","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR234","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS234","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT234","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU234","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV234","v":0},{"$f":"+SUM(AX234:BS234)","v":0},{"$f":"(AA234+AX234)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU234:CP234)","v":0},{"$f":"SUM(D234:Y234)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 116","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D236:Y236,\"<>0\")<=1,IF(SUM(D236:Y236)=0,0,(IF(SUM(D236:Y236)>0,IF(SUM(D236:Y236)<400,(1.2675*45967*SUM(D236:Y236)^(-0.4664)),(IF(SUM(D236:Y236)<2000,(39128*SUM(D236:Y236)^(-0.37661)),IF(SUM(D236:Y236)<5000,18893*SUM(D236:Y236)^(-0.28083),IF(SUM(D236:Y236)<100000,29680*SUM(D236:Y236)^(-0.24475),1773.1))))*100/115)*SUM(D236:Y236)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D236:Y236)),$A$571)","v":0},{"$f":"IF((D236*$Z236-(2009-D$3)/($C236+D237)*$Z236*D236)<0,0,(D236*$Z236-(2009-D$3)/($C236+D237)*$Z236*D236))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA236:AV236)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA236","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB236","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC236","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD236","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE236","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF236","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG236","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH236","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI236","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ236","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK236","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL236","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM236","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN236","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO236","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP236","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ236","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR236","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS236","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT236","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU236","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV236","v":0},{"$f":"+SUM(AX236:BS236)","v":0},{"$f":"(AA236+AX236)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU236:CP236)","v":0},{"$f":"SUM(D236:Y236)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 117","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D238:Y238,\"<>0\")<=1,IF(SUM(D238:Y238)=0,0,(IF(SUM(D238:Y238)>0,IF(SUM(D238:Y238)<400,(1.2675*45967*SUM(D238:Y238)^(-0.4664)),(IF(SUM(D238:Y238)<2000,(39128*SUM(D238:Y238)^(-0.37661)),IF(SUM(D238:Y238)<5000,18893*SUM(D238:Y238)^(-0.28083),IF(SUM(D238:Y238)<100000,29680*SUM(D238:Y238)^(-0.24475),1773.1))))*100/115)*SUM(D238:Y238)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D238:Y238)),$A$571)","v":0},{"$f":"IF((D238*$Z238-(2009-D$3)/($C238+D239)*$Z238*D238)<0,0,(D238*$Z238-(2009-D$3)/($C238+D239)*$Z238*D238))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA238:AV238)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA238","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB238","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC238","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD238","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE238","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF238","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG238","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH238","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI238","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ238","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK238","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL238","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM238","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN238","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO238","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP238","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ238","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR238","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS238","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT238","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU238","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV238","v":0},{"$f":"+SUM(AX238:BS238)","v":0},{"$f":"(AA238+AX238)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU238:CP238)","v":0},{"$f":"SUM(D238:Y238)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 118","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D240:Y240,\"<>0\")<=1,IF(SUM(D240:Y240)=0,0,(IF(SUM(D240:Y240)>0,IF(SUM(D240:Y240)<400,(1.2675*45967*SUM(D240:Y240)^(-0.4664)),(IF(SUM(D240:Y240)<2000,(39128*SUM(D240:Y240)^(-0.37661)),IF(SUM(D240:Y240)<5000,18893*SUM(D240:Y240)^(-0.28083),IF(SUM(D240:Y240)<100000,29680*SUM(D240:Y240)^(-0.24475),1773.1))))*100/115)*SUM(D240:Y240)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D240:Y240)),$A$571)","v":0},{"$f":"IF((D240*$Z240-(2009-D$3)/($C240+D241)*$Z240*D240)<0,0,(D240*$Z240-(2009-D$3)/($C240+D241)*$Z240*D240))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA240:AV240)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA240","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB240","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC240","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD240","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE240","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF240","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG240","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH240","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI240","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ240","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK240","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL240","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM240","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN240","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO240","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP240","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ240","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR240","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS240","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT240","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU240","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV240","v":0},{"$f":"+SUM(AX240:BS240)","v":0},{"$f":"(AA240+AX240)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU240:CP240)","v":0},{"$f":"SUM(D240:Y240)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 119","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D242:Y242,\"<>0\")<=1,IF(SUM(D242:Y242)=0,0,(IF(SUM(D242:Y242)>0,IF(SUM(D242:Y242)<400,(1.2675*45967*SUM(D242:Y242)^(-0.4664)),(IF(SUM(D242:Y242)<2000,(39128*SUM(D242:Y242)^(-0.37661)),IF(SUM(D242:Y242)<5000,18893*SUM(D242:Y242)^(-0.28083),IF(SUM(D242:Y242)<100000,29680*SUM(D242:Y242)^(-0.24475),1773.1))))*100/115)*SUM(D242:Y242)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D242:Y242)),$A$571)","v":0},{"$f":"IF((D242*$Z242-(2009-D$3)/($C242+D243)*$Z242*D242)<0,0,(D242*$Z242-(2009-D$3)/($C242+D243)*$Z242*D242))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA242:AV242)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA242","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB242","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC242","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD242","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE242","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF242","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG242","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH242","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI242","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ242","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK242","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL242","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM242","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN242","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO242","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP242","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ242","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR242","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS242","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT242","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU242","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV242","v":0},{"$f":"+SUM(AX242:BS242)","v":0},{"$f":"(AA242+AX242)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU242:CP242)","v":0},{"$f":"SUM(D242:Y242)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 120","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D244:Y244,\"<>0\")<=1,IF(SUM(D244:Y244)=0,0,(IF(SUM(D244:Y244)>0,IF(SUM(D244:Y244)<400,(1.2675*45967*SUM(D244:Y244)^(-0.4664)),(IF(SUM(D244:Y244)<2000,(39128*SUM(D244:Y244)^(-0.37661)),IF(SUM(D244:Y244)<5000,18893*SUM(D244:Y244)^(-0.28083),IF(SUM(D244:Y244)<100000,29680*SUM(D244:Y244)^(-0.24475),1773.1))))*100/115)*SUM(D244:Y244)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D244:Y244)),$A$571)","v":0},{"$f":"IF((D244*$Z244-(2009-D$3)/($C244+D245)*$Z244*D244)<0,0,(D244*$Z244-(2009-D$3)/($C244+D245)*$Z244*D244))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA244:AV244)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA244","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB244","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC244","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD244","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE244","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF244","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG244","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH244","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI244","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ244","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK244","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL244","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM244","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN244","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO244","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP244","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ244","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR244","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS244","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT244","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU244","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV244","v":0},{"$f":"+SUM(AX244:BS244)","v":0},{"$f":"(AA244+AX244)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU244:CP244)","v":0},{"$f":"SUM(D244:Y244)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 121","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D246:Y246,\"<>0\")<=1,IF(SUM(D246:Y246)=0,0,(IF(SUM(D246:Y246)>0,IF(SUM(D246:Y246)<400,(1.2675*45967*SUM(D246:Y246)^(-0.4664)),(IF(SUM(D246:Y246)<2000,(39128*SUM(D246:Y246)^(-0.37661)),IF(SUM(D246:Y246)<5000,18893*SUM(D246:Y246)^(-0.28083),IF(SUM(D246:Y246)<100000,29680*SUM(D246:Y246)^(-0.24475),1773.1))))*100/115)*SUM(D246:Y246)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D246:Y246)),$A$571)","v":0},{"$f":"IF((D246*$Z246-(2009-D$3)/($C246+D247)*$Z246*D246)<0,0,(D246*$Z246-(2009-D$3)/($C246+D247)*$Z246*D246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA246:AV246)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA246","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB246","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC246","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD246","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE246","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF246","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG246","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH246","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI246","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ246","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK246","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL246","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM246","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN246","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO246","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP246","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ246","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR246","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS246","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT246","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU246","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV246","v":0},{"$f":"+SUM(AX246:BS246)","v":0},{"$f":"(AA246+AX246)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU246:CP246)","v":0},{"$f":"SUM(D246:Y246)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 122","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D248:Y248,\"<>0\")<=1,IF(SUM(D248:Y248)=0,0,(IF(SUM(D248:Y248)>0,IF(SUM(D248:Y248)<400,(1.2675*45967*SUM(D248:Y248)^(-0.4664)),(IF(SUM(D248:Y248)<2000,(39128*SUM(D248:Y248)^(-0.37661)),IF(SUM(D248:Y248)<5000,18893*SUM(D248:Y248)^(-0.28083),IF(SUM(D248:Y248)<100000,29680*SUM(D248:Y248)^(-0.24475),1773.1))))*100/115)*SUM(D248:Y248)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D248:Y248)),$A$571)","v":0},{"$f":"IF((D248*$Z248-(2009-D$3)/($C248+D249)*$Z248*D248)<0,0,(D248*$Z248-(2009-D$3)/($C248+D249)*$Z248*D248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA248:AV248)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA248","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB248","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC248","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD248","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE248","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF248","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG248","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH248","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI248","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ248","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK248","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL248","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM248","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN248","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO248","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP248","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ248","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR248","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS248","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT248","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU248","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV248","v":0},{"$f":"+SUM(AX248:BS248)","v":0},{"$f":"(AA248+AX248)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU248:CP248)","v":0},{"$f":"SUM(D248:Y248)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 123","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D250:Y250,\"<>0\")<=1,IF(SUM(D250:Y250)=0,0,(IF(SUM(D250:Y250)>0,IF(SUM(D250:Y250)<400,(1.2675*45967*SUM(D250:Y250)^(-0.4664)),(IF(SUM(D250:Y250)<2000,(39128*SUM(D250:Y250)^(-0.37661)),IF(SUM(D250:Y250)<5000,18893*SUM(D250:Y250)^(-0.28083),IF(SUM(D250:Y250)<100000,29680*SUM(D250:Y250)^(-0.24475),1773.1))))*100/115)*SUM(D250:Y250)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D250:Y250)),$A$571)","v":0},{"$f":"IF((D250*$Z250-(2009-D$3)/($C250+D251)*$Z250*D250)<0,0,(D250*$Z250-(2009-D$3)/($C250+D251)*$Z250*D250))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA250:AV250)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA250","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB250","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC250","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD250","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE250","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF250","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG250","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH250","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI250","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ250","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK250","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL250","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM250","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN250","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO250","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP250","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ250","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR250","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS250","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT250","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU250","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV250","v":0},{"$f":"+SUM(AX250:BS250)","v":0},{"$f":"(AA250+AX250)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU250:CP250)","v":0},{"$f":"SUM(D250:Y250)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 124","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D252:Y252,\"<>0\")<=1,IF(SUM(D252:Y252)=0,0,(IF(SUM(D252:Y252)>0,IF(SUM(D252:Y252)<400,(1.2675*45967*SUM(D252:Y252)^(-0.4664)),(IF(SUM(D252:Y252)<2000,(39128*SUM(D252:Y252)^(-0.37661)),IF(SUM(D252:Y252)<5000,18893*SUM(D252:Y252)^(-0.28083),IF(SUM(D252:Y252)<100000,29680*SUM(D252:Y252)^(-0.24475),1773.1))))*100/115)*SUM(D252:Y252)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D252:Y252)),$A$571)","v":0},{"$f":"IF((D252*$Z252-(2009-D$3)/($C252+D253)*$Z252*D252)<0,0,(D252*$Z252-(2009-D$3)/($C252+D253)*$Z252*D252))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA252:AV252)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA252","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB252","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC252","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD252","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE252","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF252","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG252","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH252","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI252","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ252","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK252","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL252","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM252","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN252","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO252","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP252","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ252","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR252","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS252","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT252","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU252","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV252","v":0},{"$f":"+SUM(AX252:BS252)","v":0},{"$f":"(AA252+AX252)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU252:CP252)","v":0},{"$f":"SUM(D252:Y252)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 125","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D254:Y254,\"<>0\")<=1,IF(SUM(D254:Y254)=0,0,(IF(SUM(D254:Y254)>0,IF(SUM(D254:Y254)<400,(1.2675*45967*SUM(D254:Y254)^(-0.4664)),(IF(SUM(D254:Y254)<2000,(39128*SUM(D254:Y254)^(-0.37661)),IF(SUM(D254:Y254)<5000,18893*SUM(D254:Y254)^(-0.28083),IF(SUM(D254:Y254)<100000,29680*SUM(D254:Y254)^(-0.24475),1773.1))))*100/115)*SUM(D254:Y254)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D254:Y254)),$A$571)","v":0},{"$f":"IF((D254*$Z254-(2009-D$3)/($C254+D255)*$Z254*D254)<0,0,(D254*$Z254-(2009-D$3)/($C254+D255)*$Z254*D254))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA254:AV254)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA254","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB254","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC254","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD254","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE254","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF254","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG254","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH254","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI254","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ254","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK254","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL254","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM254","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN254","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO254","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP254","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ254","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR254","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS254","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT254","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU254","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV254","v":0},{"$f":"+SUM(AX254:BS254)","v":0},{"$f":"(AA254+AX254)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU254:CP254)","v":0},{"$f":"SUM(D254:Y254)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 126","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D256:Y256,\"<>0\")<=1,IF(SUM(D256:Y256)=0,0,(IF(SUM(D256:Y256)>0,IF(SUM(D256:Y256)<400,(1.2675*45967*SUM(D256:Y256)^(-0.4664)),(IF(SUM(D256:Y256)<2000,(39128*SUM(D256:Y256)^(-0.37661)),IF(SUM(D256:Y256)<5000,18893*SUM(D256:Y256)^(-0.28083),IF(SUM(D256:Y256)<100000,29680*SUM(D256:Y256)^(-0.24475),1773.1))))*100/115)*SUM(D256:Y256)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D256:Y256)),$A$571)","v":0},{"$f":"IF((D256*$Z256-(2009-D$3)/($C256+D257)*$Z256*D256)<0,0,(D256*$Z256-(2009-D$3)/($C256+D257)*$Z256*D256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA256:AV256)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA256","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB256","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC256","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD256","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE256","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF256","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG256","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH256","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI256","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ256","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK256","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL256","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM256","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN256","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO256","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP256","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ256","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR256","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS256","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT256","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU256","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV256","v":0},{"$f":"+SUM(AX256:BS256)","v":0},{"$f":"(AA256+AX256)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU256:CP256)","v":0},{"$f":"SUM(D256:Y256)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 127","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D258:Y258,\"<>0\")<=1,IF(SUM(D258:Y258)=0,0,(IF(SUM(D258:Y258)>0,IF(SUM(D258:Y258)<400,(1.2675*45967*SUM(D258:Y258)^(-0.4664)),(IF(SUM(D258:Y258)<2000,(39128*SUM(D258:Y258)^(-0.37661)),IF(SUM(D258:Y258)<5000,18893*SUM(D258:Y258)^(-0.28083),IF(SUM(D258:Y258)<100000,29680*SUM(D258:Y258)^(-0.24475),1773.1))))*100/115)*SUM(D258:Y258)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D258:Y258)),$A$571)","v":0},{"$f":"IF((D258*$Z258-(2009-D$3)/($C258+D259)*$Z258*D258)<0,0,(D258*$Z258-(2009-D$3)/($C258+D259)*$Z258*D258))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA258:AV258)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK258","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV258","v":0},{"$f":"+SUM(AX258:BS258)","v":0},{"$f":"(AA258+AX258)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU258:CP258)","v":0},{"$f":"SUM(D258:Y258)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 128","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D260:Y260,\"<>0\")<=1,IF(SUM(D260:Y260)=0,0,(IF(SUM(D260:Y260)>0,IF(SUM(D260:Y260)<400,(1.2675*45967*SUM(D260:Y260)^(-0.4664)),(IF(SUM(D260:Y260)<2000,(39128*SUM(D260:Y260)^(-0.37661)),IF(SUM(D260:Y260)<5000,18893*SUM(D260:Y260)^(-0.28083),IF(SUM(D260:Y260)<100000,29680*SUM(D260:Y260)^(-0.24475),1773.1))))*100/115)*SUM(D260:Y260)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D260:Y260)),$A$571)","v":0},{"$f":"IF((D260*$Z260-(2009-D$3)/($C260+D261)*$Z260*D260)<0,0,(D260*$Z260-(2009-D$3)/($C260+D261)*$Z260*D260))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA260:AV260)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA260","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB260","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC260","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD260","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE260","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF260","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG260","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH260","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI260","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ260","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK260","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL260","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM260","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN260","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO260","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP260","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ260","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR260","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS260","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT260","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU260","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV260","v":0},{"$f":"+SUM(AX260:BS260)","v":0},{"$f":"(AA260+AX260)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU260:CP260)","v":0},{"$f":"SUM(D260:Y260)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 129","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D262:Y262,\"<>0\")<=1,IF(SUM(D262:Y262)=0,0,(IF(SUM(D262:Y262)>0,IF(SUM(D262:Y262)<400,(1.2675*45967*SUM(D262:Y262)^(-0.4664)),(IF(SUM(D262:Y262)<2000,(39128*SUM(D262:Y262)^(-0.37661)),IF(SUM(D262:Y262)<5000,18893*SUM(D262:Y262)^(-0.28083),IF(SUM(D262:Y262)<100000,29680*SUM(D262:Y262)^(-0.24475),1773.1))))*100/115)*SUM(D262:Y262)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D262:Y262)),$A$571)","v":0},{"$f":"IF((D262*$Z262-(2009-D$3)/($C262+D263)*$Z262*D262)<0,0,(D262*$Z262-(2009-D$3)/($C262+D263)*$Z262*D262))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA262:AV262)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA262","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB262","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC262","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD262","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE262","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF262","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG262","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH262","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI262","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ262","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK262","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL262","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM262","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN262","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO262","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP262","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ262","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR262","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS262","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT262","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU262","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV262","v":0},{"$f":"+SUM(AX262:BS262)","v":0},{"$f":"(AA262+AX262)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU262:CP262)","v":0},{"$f":"SUM(D262:Y262)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 130","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D264:Y264,\"<>0\")<=1,IF(SUM(D264:Y264)=0,0,(IF(SUM(D264:Y264)>0,IF(SUM(D264:Y264)<400,(1.2675*45967*SUM(D264:Y264)^(-0.4664)),(IF(SUM(D264:Y264)<2000,(39128*SUM(D264:Y264)^(-0.37661)),IF(SUM(D264:Y264)<5000,18893*SUM(D264:Y264)^(-0.28083),IF(SUM(D264:Y264)<100000,29680*SUM(D264:Y264)^(-0.24475),1773.1))))*100/115)*SUM(D264:Y264)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D264:Y264)),$A$571)","v":0},{"$f":"IF((D264*$Z264-(2009-D$3)/($C264+D265)*$Z264*D264)<0,0,(D264*$Z264-(2009-D$3)/($C264+D265)*$Z264*D264))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA264:AV264)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA264","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB264","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC264","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD264","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE264","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF264","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG264","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH264","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI264","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ264","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK264","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL264","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM264","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN264","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO264","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP264","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ264","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR264","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS264","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT264","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU264","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV264","v":0},{"$f":"+SUM(AX264:BS264)","v":0},{"$f":"(AA264+AX264)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU264:CP264)","v":0},{"$f":"SUM(D264:Y264)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 131","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D266:Y266,\"<>0\")<=1,IF(SUM(D266:Y266)=0,0,(IF(SUM(D266:Y266)>0,IF(SUM(D266:Y266)<400,(1.2675*45967*SUM(D266:Y266)^(-0.4664)),(IF(SUM(D266:Y266)<2000,(39128*SUM(D266:Y266)^(-0.37661)),IF(SUM(D266:Y266)<5000,18893*SUM(D266:Y266)^(-0.28083),IF(SUM(D266:Y266)<100000,29680*SUM(D266:Y266)^(-0.24475),1773.1))))*100/115)*SUM(D266:Y266)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D266:Y266)),$A$571)","v":0},{"$f":"IF((D266*$Z266-(2009-D$3)/($C266+D267)*$Z266*D266)<0,0,(D266*$Z266-(2009-D$3)/($C266+D267)*$Z266*D266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA266:AV266)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA266","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB266","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC266","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD266","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE266","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF266","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG266","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH266","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI266","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ266","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK266","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL266","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM266","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN266","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO266","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP266","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ266","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR266","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS266","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT266","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU266","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV266","v":0},{"$f":"+SUM(AX266:BS266)","v":0},{"$f":"(AA266+AX266)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU266:CP266)","v":0},{"$f":"SUM(D266:Y266)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 132","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D268:Y268,\"<>0\")<=1,IF(SUM(D268:Y268)=0,0,(IF(SUM(D268:Y268)>0,IF(SUM(D268:Y268)<400,(1.2675*45967*SUM(D268:Y268)^(-0.4664)),(IF(SUM(D268:Y268)<2000,(39128*SUM(D268:Y268)^(-0.37661)),IF(SUM(D268:Y268)<5000,18893*SUM(D268:Y268)^(-0.28083),IF(SUM(D268:Y268)<100000,29680*SUM(D268:Y268)^(-0.24475),1773.1))))*100/115)*SUM(D268:Y268)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D268:Y268)),$A$571)","v":0},{"$f":"IF((D268*$Z268-(2009-D$3)/($C268+D269)*$Z268*D268)<0,0,(D268*$Z268-(2009-D$3)/($C268+D269)*$Z268*D268))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA268:AV268)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA268","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB268","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC268","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD268","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE268","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF268","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG268","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH268","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI268","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ268","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK268","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL268","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM268","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN268","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO268","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP268","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ268","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR268","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS268","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT268","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU268","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV268","v":0},{"$f":"+SUM(AX268:BS268)","v":0},{"$f":"(AA268+AX268)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU268:CP268)","v":0},{"$f":"SUM(D268:Y268)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 133","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D270:Y270,\"<>0\")<=1,IF(SUM(D270:Y270)=0,0,(IF(SUM(D270:Y270)>0,IF(SUM(D270:Y270)<400,(1.2675*45967*SUM(D270:Y270)^(-0.4664)),(IF(SUM(D270:Y270)<2000,(39128*SUM(D270:Y270)^(-0.37661)),IF(SUM(D270:Y270)<5000,18893*SUM(D270:Y270)^(-0.28083),IF(SUM(D270:Y270)<100000,29680*SUM(D270:Y270)^(-0.24475),1773.1))))*100/115)*SUM(D270:Y270)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D270:Y270)),$A$571)","v":0},{"$f":"IF((D270*$Z270-(2009-D$3)/($C270+D271)*$Z270*D270)<0,0,(D270*$Z270-(2009-D$3)/($C270+D271)*$Z270*D270))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA270:AV270)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA270","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB270","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC270","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD270","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE270","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF270","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG270","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH270","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI270","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ270","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK270","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL270","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM270","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN270","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO270","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP270","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ270","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR270","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS270","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT270","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU270","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV270","v":0},{"$f":"+SUM(AX270:BS270)","v":0},{"$f":"(AA270+AX270)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU270:CP270)","v":0},{"$f":"SUM(D270:Y270)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 134","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D272:Y272,\"<>0\")<=1,IF(SUM(D272:Y272)=0,0,(IF(SUM(D272:Y272)>0,IF(SUM(D272:Y272)<400,(1.2675*45967*SUM(D272:Y272)^(-0.4664)),(IF(SUM(D272:Y272)<2000,(39128*SUM(D272:Y272)^(-0.37661)),IF(SUM(D272:Y272)<5000,18893*SUM(D272:Y272)^(-0.28083),IF(SUM(D272:Y272)<100000,29680*SUM(D272:Y272)^(-0.24475),1773.1))))*100/115)*SUM(D272:Y272)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D272:Y272)),$A$571)","v":0},{"$f":"IF((D272*$Z272-(2009-D$3)/($C272+D273)*$Z272*D272)<0,0,(D272*$Z272-(2009-D$3)/($C272+D273)*$Z272*D272))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA272:AV272)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA272","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB272","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC272","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD272","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE272","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF272","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG272","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH272","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI272","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ272","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK272","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL272","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM272","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN272","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO272","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP272","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ272","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR272","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS272","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT272","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU272","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV272","v":0},{"$f":"+SUM(AX272:BS272)","v":0},{"$f":"(AA272+AX272)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU272:CP272)","v":0},{"$f":"SUM(D272:Y272)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 135","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D274:Y274,\"<>0\")<=1,IF(SUM(D274:Y274)=0,0,(IF(SUM(D274:Y274)>0,IF(SUM(D274:Y274)<400,(1.2675*45967*SUM(D274:Y274)^(-0.4664)),(IF(SUM(D274:Y274)<2000,(39128*SUM(D274:Y274)^(-0.37661)),IF(SUM(D274:Y274)<5000,18893*SUM(D274:Y274)^(-0.28083),IF(SUM(D274:Y274)<100000,29680*SUM(D274:Y274)^(-0.24475),1773.1))))*100/115)*SUM(D274:Y274)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D274:Y274)),$A$571)","v":0},{"$f":"IF((D274*$Z274-(2009-D$3)/($C274+D275)*$Z274*D274)<0,0,(D274*$Z274-(2009-D$3)/($C274+D275)*$Z274*D274))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA274:AV274)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV274","v":0},{"$f":"+SUM(AX274:BS274)","v":0},{"$f":"(AA274+AX274)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU274:CP274)","v":0},{"$f":"SUM(D274:Y274)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 136","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D276:Y276,\"<>0\")<=1,IF(SUM(D276:Y276)=0,0,(IF(SUM(D276:Y276)>0,IF(SUM(D276:Y276)<400,(1.2675*45967*SUM(D276:Y276)^(-0.4664)),(IF(SUM(D276:Y276)<2000,(39128*SUM(D276:Y276)^(-0.37661)),IF(SUM(D276:Y276)<5000,18893*SUM(D276:Y276)^(-0.28083),IF(SUM(D276:Y276)<100000,29680*SUM(D276:Y276)^(-0.24475),1773.1))))*100/115)*SUM(D276:Y276)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D276:Y276)),$A$571)","v":0},{"$f":"IF((D276*$Z276-(2009-D$3)/($C276+D277)*$Z276*D276)<0,0,(D276*$Z276-(2009-D$3)/($C276+D277)*$Z276*D276))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA276:AV276)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA276","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB276","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC276","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD276","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE276","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF276","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG276","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH276","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI276","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ276","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK276","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL276","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM276","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN276","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO276","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP276","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ276","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR276","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS276","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT276","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU276","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV276","v":0},{"$f":"+SUM(AX276:BS276)","v":0},{"$f":"(AA276+AX276)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU276:CP276)","v":0},{"$f":"SUM(D276:Y276)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 137","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D278:Y278,\"<>0\")<=1,IF(SUM(D278:Y278)=0,0,(IF(SUM(D278:Y278)>0,IF(SUM(D278:Y278)<400,(1.2675*45967*SUM(D278:Y278)^(-0.4664)),(IF(SUM(D278:Y278)<2000,(39128*SUM(D278:Y278)^(-0.37661)),IF(SUM(D278:Y278)<5000,18893*SUM(D278:Y278)^(-0.28083),IF(SUM(D278:Y278)<100000,29680*SUM(D278:Y278)^(-0.24475),1773.1))))*100/115)*SUM(D278:Y278)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D278:Y278)),$A$571)","v":0},{"$f":"IF((D278*$Z278-(2009-D$3)/($C278+D279)*$Z278*D278)<0,0,(D278*$Z278-(2009-D$3)/($C278+D279)*$Z278*D278))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA278:AV278)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA278","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB278","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC278","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD278","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE278","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF278","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG278","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH278","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI278","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ278","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK278","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL278","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM278","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN278","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO278","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP278","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ278","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR278","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS278","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT278","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU278","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV278","v":0},{"$f":"+SUM(AX278:BS278)","v":0},{"$f":"(AA278+AX278)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU278:CP278)","v":0},{"$f":"SUM(D278:Y278)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 138","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D280:Y280,\"<>0\")<=1,IF(SUM(D280:Y280)=0,0,(IF(SUM(D280:Y280)>0,IF(SUM(D280:Y280)<400,(1.2675*45967*SUM(D280:Y280)^(-0.4664)),(IF(SUM(D280:Y280)<2000,(39128*SUM(D280:Y280)^(-0.37661)),IF(SUM(D280:Y280)<5000,18893*SUM(D280:Y280)^(-0.28083),IF(SUM(D280:Y280)<100000,29680*SUM(D280:Y280)^(-0.24475),1773.1))))*100/115)*SUM(D280:Y280)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D280:Y280)),$A$571)","v":0},{"$f":"IF((D280*$Z280-(2009-D$3)/($C280+D281)*$Z280*D280)<0,0,(D280*$Z280-(2009-D$3)/($C280+D281)*$Z280*D280))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA280:AV280)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA280","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB280","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC280","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD280","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE280","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF280","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG280","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH280","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI280","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ280","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK280","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL280","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM280","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN280","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO280","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP280","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ280","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR280","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS280","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT280","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU280","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV280","v":0},{"$f":"+SUM(AX280:BS280)","v":0},{"$f":"(AA280+AX280)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU280:CP280)","v":0},{"$f":"SUM(D280:Y280)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 139","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D282:Y282,\"<>0\")<=1,IF(SUM(D282:Y282)=0,0,(IF(SUM(D282:Y282)>0,IF(SUM(D282:Y282)<400,(1.2675*45967*SUM(D282:Y282)^(-0.4664)),(IF(SUM(D282:Y282)<2000,(39128*SUM(D282:Y282)^(-0.37661)),IF(SUM(D282:Y282)<5000,18893*SUM(D282:Y282)^(-0.28083),IF(SUM(D282:Y282)<100000,29680*SUM(D282:Y282)^(-0.24475),1773.1))))*100/115)*SUM(D282:Y282)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D282:Y282)),$A$571)","v":0},{"$f":"IF((D282*$Z282-(2009-D$3)/($C282+D283)*$Z282*D282)<0,0,(D282*$Z282-(2009-D$3)/($C282+D283)*$Z282*D282))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA282:AV282)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA282","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB282","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC282","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD282","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE282","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF282","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG282","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH282","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI282","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ282","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK282","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL282","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM282","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN282","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO282","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP282","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ282","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR282","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS282","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT282","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU282","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV282","v":0},{"$f":"+SUM(AX282:BS282)","v":0},{"$f":"(AA282+AX282)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU282:CP282)","v":0},{"$f":"SUM(D282:Y282)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 140","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D284:Y284,\"<>0\")<=1,IF(SUM(D284:Y284)=0,0,(IF(SUM(D284:Y284)>0,IF(SUM(D284:Y284)<400,(1.2675*45967*SUM(D284:Y284)^(-0.4664)),(IF(SUM(D284:Y284)<2000,(39128*SUM(D284:Y284)^(-0.37661)),IF(SUM(D284:Y284)<5000,18893*SUM(D284:Y284)^(-0.28083),IF(SUM(D284:Y284)<100000,29680*SUM(D284:Y284)^(-0.24475),1773.1))))*100/115)*SUM(D284:Y284)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D284:Y284)),$A$571)","v":0},{"$f":"IF((D284*$Z284-(2009-D$3)/($C284+D285)*$Z284*D284)<0,0,(D284*$Z284-(2009-D$3)/($C284+D285)*$Z284*D284))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA284:AV284)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA284","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB284","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC284","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD284","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE284","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF284","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG284","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH284","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI284","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ284","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK284","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL284","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM284","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN284","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO284","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP284","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ284","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR284","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS284","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT284","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU284","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV284","v":0},{"$f":"+SUM(AX284:BS284)","v":0},{"$f":"(AA284+AX284)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU284:CP284)","v":0},{"$f":"SUM(D284:Y284)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 141","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D286:Y286,\"<>0\")<=1,IF(SUM(D286:Y286)=0,0,(IF(SUM(D286:Y286)>0,IF(SUM(D286:Y286)<400,(1.2675*45967*SUM(D286:Y286)^(-0.4664)),(IF(SUM(D286:Y286)<2000,(39128*SUM(D286:Y286)^(-0.37661)),IF(SUM(D286:Y286)<5000,18893*SUM(D286:Y286)^(-0.28083),IF(SUM(D286:Y286)<100000,29680*SUM(D286:Y286)^(-0.24475),1773.1))))*100/115)*SUM(D286:Y286)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D286:Y286)),$A$571)","v":0},{"$f":"IF((D286*$Z286-(2009-D$3)/($C286+D287)*$Z286*D286)<0,0,(D286*$Z286-(2009-D$3)/($C286+D287)*$Z286*D286))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA286:AV286)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA286","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB286","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC286","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD286","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE286","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF286","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG286","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH286","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI286","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ286","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK286","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL286","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM286","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN286","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO286","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP286","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ286","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR286","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS286","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT286","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU286","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV286","v":0},{"$f":"+SUM(AX286:BS286)","v":0},{"$f":"(AA286+AX286)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU286:CP286)","v":0},{"$f":"SUM(D286:Y286)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 142","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D288:Y288,\"<>0\")<=1,IF(SUM(D288:Y288)=0,0,(IF(SUM(D288:Y288)>0,IF(SUM(D288:Y288)<400,(1.2675*45967*SUM(D288:Y288)^(-0.4664)),(IF(SUM(D288:Y288)<2000,(39128*SUM(D288:Y288)^(-0.37661)),IF(SUM(D288:Y288)<5000,18893*SUM(D288:Y288)^(-0.28083),IF(SUM(D288:Y288)<100000,29680*SUM(D288:Y288)^(-0.24475),1773.1))))*100/115)*SUM(D288:Y288)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D288:Y288)),$A$571)","v":0},{"$f":"IF((D288*$Z288-(2009-D$3)/($C288+D289)*$Z288*D288)<0,0,(D288*$Z288-(2009-D$3)/($C288+D289)*$Z288*D288))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA288:AV288)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV288","v":0},{"$f":"+SUM(AX288:BS288)","v":0},{"$f":"(AA288+AX288)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU288:CP288)","v":0},{"$f":"SUM(D288:Y288)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 143","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D290:Y290,\"<>0\")<=1,IF(SUM(D290:Y290)=0,0,(IF(SUM(D290:Y290)>0,IF(SUM(D290:Y290)<400,(1.2675*45967*SUM(D290:Y290)^(-0.4664)),(IF(SUM(D290:Y290)<2000,(39128*SUM(D290:Y290)^(-0.37661)),IF(SUM(D290:Y290)<5000,18893*SUM(D290:Y290)^(-0.28083),IF(SUM(D290:Y290)<100000,29680*SUM(D290:Y290)^(-0.24475),1773.1))))*100/115)*SUM(D290:Y290)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D290:Y290)),$A$571)","v":0},{"$f":"IF((D290*$Z290-(2009-D$3)/($C290+D291)*$Z290*D290)<0,0,(D290*$Z290-(2009-D$3)/($C290+D291)*$Z290*D290))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA290:AV290)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA290","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB290","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC290","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD290","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE290","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF290","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG290","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH290","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI290","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ290","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK290","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL290","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM290","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN290","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO290","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP290","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ290","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR290","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS290","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT290","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU290","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV290","v":0},{"$f":"+SUM(AX290:BS290)","v":0},{"$f":"(AA290+AX290)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU290:CP290)","v":0},{"$f":"SUM(D290:Y290)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 144","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D292:Y292,\"<>0\")<=1,IF(SUM(D292:Y292)=0,0,(IF(SUM(D292:Y292)>0,IF(SUM(D292:Y292)<400,(1.2675*45967*SUM(D292:Y292)^(-0.4664)),(IF(SUM(D292:Y292)<2000,(39128*SUM(D292:Y292)^(-0.37661)),IF(SUM(D292:Y292)<5000,18893*SUM(D292:Y292)^(-0.28083),IF(SUM(D292:Y292)<100000,29680*SUM(D292:Y292)^(-0.24475),1773.1))))*100/115)*SUM(D292:Y292)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D292:Y292)),$A$571)","v":0},{"$f":"IF((D292*$Z292-(2009-D$3)/($C292+D293)*$Z292*D292)<0,0,(D292*$Z292-(2009-D$3)/($C292+D293)*$Z292*D292))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA292:AV292)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA292","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB292","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC292","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD292","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE292","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF292","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG292","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH292","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI292","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ292","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK292","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL292","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM292","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN292","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO292","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP292","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ292","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR292","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS292","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT292","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU292","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV292","v":0},{"$f":"+SUM(AX292:BS292)","v":0},{"$f":"(AA292+AX292)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU292:CP292)","v":0},{"$f":"SUM(D292:Y292)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 145","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D294:Y294,\"<>0\")<=1,IF(SUM(D294:Y294)=0,0,(IF(SUM(D294:Y294)>0,IF(SUM(D294:Y294)<400,(1.2675*45967*SUM(D294:Y294)^(-0.4664)),(IF(SUM(D294:Y294)<2000,(39128*SUM(D294:Y294)^(-0.37661)),IF(SUM(D294:Y294)<5000,18893*SUM(D294:Y294)^(-0.28083),IF(SUM(D294:Y294)<100000,29680*SUM(D294:Y294)^(-0.24475),1773.1))))*100/115)*SUM(D294:Y294)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D294:Y294)),$A$571)","v":0},{"$f":"IF((D294*$Z294-(2009-D$3)/($C294+D295)*$Z294*D294)<0,0,(D294*$Z294-(2009-D$3)/($C294+D295)*$Z294*D294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA294:AV294)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA294","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB294","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC294","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD294","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE294","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF294","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG294","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH294","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI294","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ294","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK294","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL294","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM294","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN294","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO294","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP294","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ294","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR294","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS294","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT294","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU294","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV294","v":0},{"$f":"+SUM(AX294:BS294)","v":0},{"$f":"(AA294+AX294)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU294:CP294)","v":0},{"$f":"SUM(D294:Y294)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 146","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D296:Y296,\"<>0\")<=1,IF(SUM(D296:Y296)=0,0,(IF(SUM(D296:Y296)>0,IF(SUM(D296:Y296)<400,(1.2675*45967*SUM(D296:Y296)^(-0.4664)),(IF(SUM(D296:Y296)<2000,(39128*SUM(D296:Y296)^(-0.37661)),IF(SUM(D296:Y296)<5000,18893*SUM(D296:Y296)^(-0.28083),IF(SUM(D296:Y296)<100000,29680*SUM(D296:Y296)^(-0.24475),1773.1))))*100/115)*SUM(D296:Y296)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D296:Y296)),$A$571)","v":0},{"$f":"IF((D296*$Z296-(2009-D$3)/($C296+D297)*$Z296*D296)<0,0,(D296*$Z296-(2009-D$3)/($C296+D297)*$Z296*D296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA296:AV296)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA296","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB296","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC296","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD296","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE296","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF296","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG296","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH296","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI296","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ296","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK296","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL296","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM296","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN296","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO296","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP296","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ296","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR296","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS296","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT296","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU296","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV296","v":0},{"$f":"+SUM(AX296:BS296)","v":0},{"$f":"(AA296+AX296)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU296:CP296)","v":0},{"$f":"SUM(D296:Y296)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 147","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D298:Y298,\"<>0\")<=1,IF(SUM(D298:Y298)=0,0,(IF(SUM(D298:Y298)>0,IF(SUM(D298:Y298)<400,(1.2675*45967*SUM(D298:Y298)^(-0.4664)),(IF(SUM(D298:Y298)<2000,(39128*SUM(D298:Y298)^(-0.37661)),IF(SUM(D298:Y298)<5000,18893*SUM(D298:Y298)^(-0.28083),IF(SUM(D298:Y298)<100000,29680*SUM(D298:Y298)^(-0.24475),1773.1))))*100/115)*SUM(D298:Y298)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D298:Y298)),$A$571)","v":0},{"$f":"IF((D298*$Z298-(2009-D$3)/($C298+D299)*$Z298*D298)<0,0,(D298*$Z298-(2009-D$3)/($C298+D299)*$Z298*D298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA298:AV298)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA298","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB298","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC298","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD298","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE298","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF298","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG298","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH298","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI298","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ298","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK298","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL298","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM298","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN298","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO298","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP298","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ298","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR298","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS298","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT298","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU298","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV298","v":0},{"$f":"+SUM(AX298:BS298)","v":0},{"$f":"(AA298+AX298)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU298:CP298)","v":0},{"$f":"SUM(D298:Y298)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 148","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D300:Y300,\"<>0\")<=1,IF(SUM(D300:Y300)=0,0,(IF(SUM(D300:Y300)>0,IF(SUM(D300:Y300)<400,(1.2675*45967*SUM(D300:Y300)^(-0.4664)),(IF(SUM(D300:Y300)<2000,(39128*SUM(D300:Y300)^(-0.37661)),IF(SUM(D300:Y300)<5000,18893*SUM(D300:Y300)^(-0.28083),IF(SUM(D300:Y300)<100000,29680*SUM(D300:Y300)^(-0.24475),1773.1))))*100/115)*SUM(D300:Y300)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D300:Y300)),$A$571)","v":0},{"$f":"IF((D300*$Z300-(2009-D$3)/($C300+D301)*$Z300*D300)<0,0,(D300*$Z300-(2009-D$3)/($C300+D301)*$Z300*D300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA300:AV300)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA300","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB300","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC300","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD300","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE300","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF300","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG300","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH300","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI300","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ300","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK300","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL300","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM300","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN300","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO300","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP300","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ300","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR300","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS300","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT300","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU300","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV300","v":0},{"$f":"+SUM(AX300:BS300)","v":0},{"$f":"(AA300+AX300)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU300:CP300)","v":0},{"$f":"SUM(D300:Y300)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 149","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D302:Y302,\"<>0\")<=1,IF(SUM(D302:Y302)=0,0,(IF(SUM(D302:Y302)>0,IF(SUM(D302:Y302)<400,(1.2675*45967*SUM(D302:Y302)^(-0.4664)),(IF(SUM(D302:Y302)<2000,(39128*SUM(D302:Y302)^(-0.37661)),IF(SUM(D302:Y302)<5000,18893*SUM(D302:Y302)^(-0.28083),IF(SUM(D302:Y302)<100000,29680*SUM(D302:Y302)^(-0.24475),1773.1))))*100/115)*SUM(D302:Y302)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D302:Y302)),$A$571)","v":0},{"$f":"IF((D302*$Z302-(2009-D$3)/($C302+D303)*$Z302*D302)<0,0,(D302*$Z302-(2009-D$3)/($C302+D303)*$Z302*D302))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA302:AV302)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV302","v":0},{"$f":"+SUM(AX302:BS302)","v":0},{"$f":"(AA302+AX302)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU302:CP302)","v":0},{"$f":"SUM(D302:Y302)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 150","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D304:Y304,\"<>0\")<=1,IF(SUM(D304:Y304)=0,0,(IF(SUM(D304:Y304)>0,IF(SUM(D304:Y304)<400,(1.2675*45967*SUM(D304:Y304)^(-0.4664)),(IF(SUM(D304:Y304)<2000,(39128*SUM(D304:Y304)^(-0.37661)),IF(SUM(D304:Y304)<5000,18893*SUM(D304:Y304)^(-0.28083),IF(SUM(D304:Y304)<100000,29680*SUM(D304:Y304)^(-0.24475),1773.1))))*100/115)*SUM(D304:Y304)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D304:Y304)),$A$571)","v":0},{"$f":"IF((D304*$Z304-(2009-D$3)/($C304+D305)*$Z304*D304)<0,0,(D304*$Z304-(2009-D$3)/($C304+D305)*$Z304*D304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA304:AV304)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA304","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB304","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC304","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD304","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE304","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF304","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG304","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH304","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI304","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ304","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK304","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL304","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM304","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN304","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO304","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP304","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ304","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR304","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS304","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT304","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU304","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV304","v":0},{"$f":"+SUM(AX304:BS304)","v":0},{"$f":"(AA304+AX304)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU304:CP304)","v":0},{"$f":"SUM(D304:Y304)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 151","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D306:Y306,\"<>0\")<=1,IF(SUM(D306:Y306)=0,0,(IF(SUM(D306:Y306)>0,IF(SUM(D306:Y306)<400,(1.2675*45967*SUM(D306:Y306)^(-0.4664)),(IF(SUM(D306:Y306)<2000,(39128*SUM(D306:Y306)^(-0.37661)),IF(SUM(D306:Y306)<5000,18893*SUM(D306:Y306)^(-0.28083),IF(SUM(D306:Y306)<100000,29680*SUM(D306:Y306)^(-0.24475),1773.1))))*100/115)*SUM(D306:Y306)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D306:Y306)),$A$571)","v":0},{"$f":"IF((D306*$Z306-(2009-D$3)/($C306+D307)*$Z306*D306)<0,0,(D306*$Z306-(2009-D$3)/($C306+D307)*$Z306*D306))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA306:AV306)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV306","v":0},{"$f":"+SUM(AX306:BS306)","v":0},{"$f":"(AA306+AX306)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU306:CP306)","v":0},{"$f":"SUM(D306:Y306)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 152","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D308:Y308,\"<>0\")<=1,IF(SUM(D308:Y308)=0,0,(IF(SUM(D308:Y308)>0,IF(SUM(D308:Y308)<400,(1.2675*45967*SUM(D308:Y308)^(-0.4664)),(IF(SUM(D308:Y308)<2000,(39128*SUM(D308:Y308)^(-0.37661)),IF(SUM(D308:Y308)<5000,18893*SUM(D308:Y308)^(-0.28083),IF(SUM(D308:Y308)<100000,29680*SUM(D308:Y308)^(-0.24475),1773.1))))*100/115)*SUM(D308:Y308)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D308:Y308)),$A$571)","v":0},{"$f":"IF((D308*$Z308-(2009-D$3)/($C308+D309)*$Z308*D308)<0,0,(D308*$Z308-(2009-D$3)/($C308+D309)*$Z308*D308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA308:AV308)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA308","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB308","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC308","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD308","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE308","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF308","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG308","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH308","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI308","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ308","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK308","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL308","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM308","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN308","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO308","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP308","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ308","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR308","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS308","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT308","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU308","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV308","v":0},{"$f":"+SUM(AX308:BS308)","v":0},{"$f":"(AA308+AX308)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU308:CP308)","v":0},{"$f":"SUM(D308:Y308)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 153","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D310:Y310,\"<>0\")<=1,IF(SUM(D310:Y310)=0,0,(IF(SUM(D310:Y310)>0,IF(SUM(D310:Y310)<400,(1.2675*45967*SUM(D310:Y310)^(-0.4664)),(IF(SUM(D310:Y310)<2000,(39128*SUM(D310:Y310)^(-0.37661)),IF(SUM(D310:Y310)<5000,18893*SUM(D310:Y310)^(-0.28083),IF(SUM(D310:Y310)<100000,29680*SUM(D310:Y310)^(-0.24475),1773.1))))*100/115)*SUM(D310:Y310)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D310:Y310)),$A$571)","v":0},{"$f":"IF((D310*$Z310-(2009-D$3)/($C310+D311)*$Z310*D310)<0,0,(D310*$Z310-(2009-D$3)/($C310+D311)*$Z310*D310))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA310:AV310)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA310","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB310","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC310","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD310","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE310","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF310","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG310","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH310","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI310","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ310","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK310","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL310","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM310","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN310","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO310","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP310","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ310","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR310","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS310","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT310","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU310","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV310","v":0},{"$f":"+SUM(AX310:BS310)","v":0},{"$f":"(AA310+AX310)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU310:CP310)","v":0},{"$f":"SUM(D310:Y310)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 154","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D312:Y312,\"<>0\")<=1,IF(SUM(D312:Y312)=0,0,(IF(SUM(D312:Y312)>0,IF(SUM(D312:Y312)<400,(1.2675*45967*SUM(D312:Y312)^(-0.4664)),(IF(SUM(D312:Y312)<2000,(39128*SUM(D312:Y312)^(-0.37661)),IF(SUM(D312:Y312)<5000,18893*SUM(D312:Y312)^(-0.28083),IF(SUM(D312:Y312)<100000,29680*SUM(D312:Y312)^(-0.24475),1773.1))))*100/115)*SUM(D312:Y312)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D312:Y312)),$A$571)","v":0},{"$f":"IF((D312*$Z312-(2009-D$3)/($C312+D313)*$Z312*D312)<0,0,(D312*$Z312-(2009-D$3)/($C312+D313)*$Z312*D312))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA312:AV312)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA312","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB312","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC312","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD312","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE312","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF312","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG312","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH312","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI312","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ312","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK312","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL312","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM312","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN312","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO312","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP312","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ312","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR312","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS312","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT312","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU312","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV312","v":0},{"$f":"+SUM(AX312:BS312)","v":0},{"$f":"(AA312+AX312)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU312:CP312)","v":0},{"$f":"SUM(D312:Y312)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 155","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D314:Y314,\"<>0\")<=1,IF(SUM(D314:Y314)=0,0,(IF(SUM(D314:Y314)>0,IF(SUM(D314:Y314)<400,(1.2675*45967*SUM(D314:Y314)^(-0.4664)),(IF(SUM(D314:Y314)<2000,(39128*SUM(D314:Y314)^(-0.37661)),IF(SUM(D314:Y314)<5000,18893*SUM(D314:Y314)^(-0.28083),IF(SUM(D314:Y314)<100000,29680*SUM(D314:Y314)^(-0.24475),1773.1))))*100/115)*SUM(D314:Y314)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D314:Y314)),$A$571)","v":0},{"$f":"IF((D314*$Z314-(2009-D$3)/($C314+D315)*$Z314*D314)<0,0,(D314*$Z314-(2009-D$3)/($C314+D315)*$Z314*D314))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA314:AV314)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA314","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB314","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC314","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD314","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE314","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF314","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG314","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH314","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI314","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ314","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK314","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL314","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM314","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN314","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO314","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP314","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ314","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR314","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS314","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT314","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU314","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV314","v":0},{"$f":"+SUM(AX314:BS314)","v":0},{"$f":"(AA314+AX314)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU314:CP314)","v":0},{"$f":"SUM(D314:Y314)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 156","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D316:Y316,\"<>0\")<=1,IF(SUM(D316:Y316)=0,0,(IF(SUM(D316:Y316)>0,IF(SUM(D316:Y316)<400,(1.2675*45967*SUM(D316:Y316)^(-0.4664)),(IF(SUM(D316:Y316)<2000,(39128*SUM(D316:Y316)^(-0.37661)),IF(SUM(D316:Y316)<5000,18893*SUM(D316:Y316)^(-0.28083),IF(SUM(D316:Y316)<100000,29680*SUM(D316:Y316)^(-0.24475),1773.1))))*100/115)*SUM(D316:Y316)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D316:Y316)),$A$571)","v":0},{"$f":"IF((D316*$Z316-(2009-D$3)/($C316+D317)*$Z316*D316)<0,0,(D316*$Z316-(2009-D$3)/($C316+D317)*$Z316*D316))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA316:AV316)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA316","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB316","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC316","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD316","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE316","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF316","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG316","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH316","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI316","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ316","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK316","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL316","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM316","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN316","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO316","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP316","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ316","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR316","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS316","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT316","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU316","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV316","v":0},{"$f":"+SUM(AX316:BS316)","v":0},{"$f":"(AA316+AX316)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU316:CP316)","v":0},{"$f":"SUM(D316:Y316)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 157","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D318:Y318,\"<>0\")<=1,IF(SUM(D318:Y318)=0,0,(IF(SUM(D318:Y318)>0,IF(SUM(D318:Y318)<400,(1.2675*45967*SUM(D318:Y318)^(-0.4664)),(IF(SUM(D318:Y318)<2000,(39128*SUM(D318:Y318)^(-0.37661)),IF(SUM(D318:Y318)<5000,18893*SUM(D318:Y318)^(-0.28083),IF(SUM(D318:Y318)<100000,29680*SUM(D318:Y318)^(-0.24475),1773.1))))*100/115)*SUM(D318:Y318)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D318:Y318)),$A$571)","v":0},{"$f":"IF((D318*$Z318-(2009-D$3)/($C318+D319)*$Z318*D318)<0,0,(D318*$Z318-(2009-D$3)/($C318+D319)*$Z318*D318))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA318:AV318)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA318","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB318","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC318","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD318","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE318","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF318","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG318","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH318","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI318","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ318","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK318","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL318","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM318","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN318","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO318","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP318","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ318","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR318","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS318","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT318","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU318","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV318","v":0},{"$f":"+SUM(AX318:BS318)","v":0},{"$f":"(AA318+AX318)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU318:CP318)","v":0},{"$f":"SUM(D318:Y318)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 158","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D320:Y320,\"<>0\")<=1,IF(SUM(D320:Y320)=0,0,(IF(SUM(D320:Y320)>0,IF(SUM(D320:Y320)<400,(1.2675*45967*SUM(D320:Y320)^(-0.4664)),(IF(SUM(D320:Y320)<2000,(39128*SUM(D320:Y320)^(-0.37661)),IF(SUM(D320:Y320)<5000,18893*SUM(D320:Y320)^(-0.28083),IF(SUM(D320:Y320)<100000,29680*SUM(D320:Y320)^(-0.24475),1773.1))))*100/115)*SUM(D320:Y320)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D320:Y320)),$A$571)","v":0},{"$f":"IF((D320*$Z320-(2009-D$3)/($C320+D321)*$Z320*D320)<0,0,(D320*$Z320-(2009-D$3)/($C320+D321)*$Z320*D320))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA320:AV320)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV320","v":0},{"$f":"+SUM(AX320:BS320)","v":0},{"$f":"(AA320+AX320)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU320:CP320)","v":0},{"$f":"SUM(D320:Y320)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 159","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D322:Y322,\"<>0\")<=1,IF(SUM(D322:Y322)=0,0,(IF(SUM(D322:Y322)>0,IF(SUM(D322:Y322)<400,(1.2675*45967*SUM(D322:Y322)^(-0.4664)),(IF(SUM(D322:Y322)<2000,(39128*SUM(D322:Y322)^(-0.37661)),IF(SUM(D322:Y322)<5000,18893*SUM(D322:Y322)^(-0.28083),IF(SUM(D322:Y322)<100000,29680*SUM(D322:Y322)^(-0.24475),1773.1))))*100/115)*SUM(D322:Y322)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D322:Y322)),$A$571)","v":0},{"$f":"IF((D322*$Z322-(2009-D$3)/($C322+D323)*$Z322*D322)<0,0,(D322*$Z322-(2009-D$3)/($C322+D323)*$Z322*D322))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA322:AV322)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA322","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB322","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC322","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD322","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE322","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF322","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG322","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH322","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI322","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ322","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK322","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL322","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM322","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN322","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO322","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP322","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ322","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR322","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS322","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT322","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU322","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV322","v":0},{"$f":"+SUM(AX322:BS322)","v":0},{"$f":"(AA322+AX322)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU322:CP322)","v":0},{"$f":"SUM(D322:Y322)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 160","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D324:Y324,\"<>0\")<=1,IF(SUM(D324:Y324)=0,0,(IF(SUM(D324:Y324)>0,IF(SUM(D324:Y324)<400,(1.2675*45967*SUM(D324:Y324)^(-0.4664)),(IF(SUM(D324:Y324)<2000,(39128*SUM(D324:Y324)^(-0.37661)),IF(SUM(D324:Y324)<5000,18893*SUM(D324:Y324)^(-0.28083),IF(SUM(D324:Y324)<100000,29680*SUM(D324:Y324)^(-0.24475),1773.1))))*100/115)*SUM(D324:Y324)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D324:Y324)),$A$571)","v":0},{"$f":"IF((D324*$Z324-(2009-D$3)/($C324+D325)*$Z324*D324)<0,0,(D324*$Z324-(2009-D$3)/($C324+D325)*$Z324*D324))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA324:AV324)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA324","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB324","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC324","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD324","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE324","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF324","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG324","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH324","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI324","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ324","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK324","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL324","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM324","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN324","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO324","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP324","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ324","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR324","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS324","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT324","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU324","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV324","v":0},{"$f":"+SUM(AX324:BS324)","v":0},{"$f":"(AA324+AX324)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU324:CP324)","v":0},{"$f":"SUM(D324:Y324)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 161","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D326:Y326,\"<>0\")<=1,IF(SUM(D326:Y326)=0,0,(IF(SUM(D326:Y326)>0,IF(SUM(D326:Y326)<400,(1.2675*45967*SUM(D326:Y326)^(-0.4664)),(IF(SUM(D326:Y326)<2000,(39128*SUM(D326:Y326)^(-0.37661)),IF(SUM(D326:Y326)<5000,18893*SUM(D326:Y326)^(-0.28083),IF(SUM(D326:Y326)<100000,29680*SUM(D326:Y326)^(-0.24475),1773.1))))*100/115)*SUM(D326:Y326)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D326:Y326)),$A$571)","v":0},{"$f":"IF((D326*$Z326-(2009-D$3)/($C326+D327)*$Z326*D326)<0,0,(D326*$Z326-(2009-D$3)/($C326+D327)*$Z326*D326))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA326:AV326)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA326","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB326","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC326","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD326","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE326","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF326","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG326","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH326","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI326","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ326","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK326","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL326","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM326","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN326","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO326","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP326","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ326","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR326","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS326","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT326","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU326","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV326","v":0},{"$f":"+SUM(AX326:BS326)","v":0},{"$f":"(AA326+AX326)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU326:CP326)","v":0},{"$f":"SUM(D326:Y326)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 162","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D328:Y328,\"<>0\")<=1,IF(SUM(D328:Y328)=0,0,(IF(SUM(D328:Y328)>0,IF(SUM(D328:Y328)<400,(1.2675*45967*SUM(D328:Y328)^(-0.4664)),(IF(SUM(D328:Y328)<2000,(39128*SUM(D328:Y328)^(-0.37661)),IF(SUM(D328:Y328)<5000,18893*SUM(D328:Y328)^(-0.28083),IF(SUM(D328:Y328)<100000,29680*SUM(D328:Y328)^(-0.24475),1773.1))))*100/115)*SUM(D328:Y328)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D328:Y328)),$A$571)","v":0},{"$f":"IF((D328*$Z328-(2009-D$3)/($C328+D329)*$Z328*D328)<0,0,(D328*$Z328-(2009-D$3)/($C328+D329)*$Z328*D328))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA328:AV328)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA328","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB328","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC328","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD328","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE328","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF328","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG328","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH328","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI328","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ328","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK328","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL328","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM328","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN328","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO328","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP328","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ328","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR328","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS328","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT328","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU328","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV328","v":0},{"$f":"+SUM(AX328:BS328)","v":0},{"$f":"(AA328+AX328)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU328:CP328)","v":0},{"$f":"SUM(D328:Y328)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 163","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D330:Y330,\"<>0\")<=1,IF(SUM(D330:Y330)=0,0,(IF(SUM(D330:Y330)>0,IF(SUM(D330:Y330)<400,(1.2675*45967*SUM(D330:Y330)^(-0.4664)),(IF(SUM(D330:Y330)<2000,(39128*SUM(D330:Y330)^(-0.37661)),IF(SUM(D330:Y330)<5000,18893*SUM(D330:Y330)^(-0.28083),IF(SUM(D330:Y330)<100000,29680*SUM(D330:Y330)^(-0.24475),1773.1))))*100/115)*SUM(D330:Y330)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D330:Y330)),$A$571)","v":0},{"$f":"IF((D330*$Z330-(2009-D$3)/($C330+D331)*$Z330*D330)<0,0,(D330*$Z330-(2009-D$3)/($C330+D331)*$Z330*D330))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA330:AV330)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV330","v":0},{"$f":"+SUM(AX330:BS330)","v":0},{"$f":"(AA330+AX330)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU330:CP330)","v":0},{"$f":"SUM(D330:Y330)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 164","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D332:Y332,\"<>0\")<=1,IF(SUM(D332:Y332)=0,0,(IF(SUM(D332:Y332)>0,IF(SUM(D332:Y332)<400,(1.2675*45967*SUM(D332:Y332)^(-0.4664)),(IF(SUM(D332:Y332)<2000,(39128*SUM(D332:Y332)^(-0.37661)),IF(SUM(D332:Y332)<5000,18893*SUM(D332:Y332)^(-0.28083),IF(SUM(D332:Y332)<100000,29680*SUM(D332:Y332)^(-0.24475),1773.1))))*100/115)*SUM(D332:Y332)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D332:Y332)),$A$571)","v":0},{"$f":"IF((D332*$Z332-(2009-D$3)/($C332+D333)*$Z332*D332)<0,0,(D332*$Z332-(2009-D$3)/($C332+D333)*$Z332*D332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA332:AV332)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA332","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB332","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC332","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD332","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE332","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF332","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG332","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH332","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI332","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ332","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK332","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL332","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM332","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN332","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO332","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP332","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ332","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR332","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS332","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT332","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU332","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV332","v":0},{"$f":"+SUM(AX332:BS332)","v":0},{"$f":"(AA332+AX332)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU332:CP332)","v":0},{"$f":"SUM(D332:Y332)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 165","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D334:Y334,\"<>0\")<=1,IF(SUM(D334:Y334)=0,0,(IF(SUM(D334:Y334)>0,IF(SUM(D334:Y334)<400,(1.2675*45967*SUM(D334:Y334)^(-0.4664)),(IF(SUM(D334:Y334)<2000,(39128*SUM(D334:Y334)^(-0.37661)),IF(SUM(D334:Y334)<5000,18893*SUM(D334:Y334)^(-0.28083),IF(SUM(D334:Y334)<100000,29680*SUM(D334:Y334)^(-0.24475),1773.1))))*100/115)*SUM(D334:Y334)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D334:Y334)),$A$571)","v":0},{"$f":"IF((D334*$Z334-(2009-D$3)/($C334+D335)*$Z334*D334)<0,0,(D334*$Z334-(2009-D$3)/($C334+D335)*$Z334*D334))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA334:AV334)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA334","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB334","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC334","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD334","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE334","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF334","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG334","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH334","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI334","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ334","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK334","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL334","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM334","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN334","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO334","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP334","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ334","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR334","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS334","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT334","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU334","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV334","v":0},{"$f":"+SUM(AX334:BS334)","v":0},{"$f":"(AA334+AX334)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU334:CP334)","v":0},{"$f":"SUM(D334:Y334)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 166","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D336:Y336,\"<>0\")<=1,IF(SUM(D336:Y336)=0,0,(IF(SUM(D336:Y336)>0,IF(SUM(D336:Y336)<400,(1.2675*45967*SUM(D336:Y336)^(-0.4664)),(IF(SUM(D336:Y336)<2000,(39128*SUM(D336:Y336)^(-0.37661)),IF(SUM(D336:Y336)<5000,18893*SUM(D336:Y336)^(-0.28083),IF(SUM(D336:Y336)<100000,29680*SUM(D336:Y336)^(-0.24475),1773.1))))*100/115)*SUM(D336:Y336)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D336:Y336)),$A$571)","v":0},{"$f":"IF((D336*$Z336-(2009-D$3)/($C336+D337)*$Z336*D336)<0,0,(D336*$Z336-(2009-D$3)/($C336+D337)*$Z336*D336))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA336:AV336)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA336","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB336","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC336","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD336","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE336","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF336","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG336","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH336","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI336","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ336","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK336","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL336","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM336","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN336","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO336","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP336","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ336","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR336","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS336","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT336","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU336","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV336","v":0},{"$f":"+SUM(AX336:BS336)","v":0},{"$f":"(AA336+AX336)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU336:CP336)","v":0},{"$f":"SUM(D336:Y336)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 167","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D338:Y338,\"<>0\")<=1,IF(SUM(D338:Y338)=0,0,(IF(SUM(D338:Y338)>0,IF(SUM(D338:Y338)<400,(1.2675*45967*SUM(D338:Y338)^(-0.4664)),(IF(SUM(D338:Y338)<2000,(39128*SUM(D338:Y338)^(-0.37661)),IF(SUM(D338:Y338)<5000,18893*SUM(D338:Y338)^(-0.28083),IF(SUM(D338:Y338)<100000,29680*SUM(D338:Y338)^(-0.24475),1773.1))))*100/115)*SUM(D338:Y338)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D338:Y338)),$A$571)","v":0},{"$f":"IF((D338*$Z338-(2009-D$3)/($C338+D339)*$Z338*D338)<0,0,(D338*$Z338-(2009-D$3)/($C338+D339)*$Z338*D338))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA338:AV338)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA338","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB338","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC338","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD338","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE338","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF338","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG338","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH338","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI338","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ338","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK338","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL338","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM338","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN338","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO338","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP338","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ338","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR338","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS338","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT338","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU338","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV338","v":0},{"$f":"+SUM(AX338:BS338)","v":0},{"$f":"(AA338+AX338)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU338:CP338)","v":0},{"$f":"SUM(D338:Y338)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 168","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D340:Y340,\"<>0\")<=1,IF(SUM(D340:Y340)=0,0,(IF(SUM(D340:Y340)>0,IF(SUM(D340:Y340)<400,(1.2675*45967*SUM(D340:Y340)^(-0.4664)),(IF(SUM(D340:Y340)<2000,(39128*SUM(D340:Y340)^(-0.37661)),IF(SUM(D340:Y340)<5000,18893*SUM(D340:Y340)^(-0.28083),IF(SUM(D340:Y340)<100000,29680*SUM(D340:Y340)^(-0.24475),1773.1))))*100/115)*SUM(D340:Y340)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D340:Y340)),$A$571)","v":0},{"$f":"IF((D340*$Z340-(2009-D$3)/($C340+D341)*$Z340*D340)<0,0,(D340*$Z340-(2009-D$3)/($C340+D341)*$Z340*D340))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA340:AV340)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA340","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB340","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC340","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD340","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE340","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF340","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG340","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH340","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI340","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ340","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK340","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL340","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM340","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN340","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO340","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP340","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ340","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR340","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS340","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT340","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU340","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV340","v":0},{"$f":"+SUM(AX340:BS340)","v":0},{"$f":"(AA340+AX340)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU340:CP340)","v":0},{"$f":"SUM(D340:Y340)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 169","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D342:Y342,\"<>0\")<=1,IF(SUM(D342:Y342)=0,0,(IF(SUM(D342:Y342)>0,IF(SUM(D342:Y342)<400,(1.2675*45967*SUM(D342:Y342)^(-0.4664)),(IF(SUM(D342:Y342)<2000,(39128*SUM(D342:Y342)^(-0.37661)),IF(SUM(D342:Y342)<5000,18893*SUM(D342:Y342)^(-0.28083),IF(SUM(D342:Y342)<100000,29680*SUM(D342:Y342)^(-0.24475),1773.1))))*100/115)*SUM(D342:Y342)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D342:Y342)),$A$571)","v":0},{"$f":"IF((D342*$Z342-(2009-D$3)/($C342+D343)*$Z342*D342)<0,0,(D342*$Z342-(2009-D$3)/($C342+D343)*$Z342*D342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA342:AV342)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA342","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB342","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC342","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD342","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE342","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF342","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG342","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH342","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI342","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ342","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK342","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL342","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM342","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN342","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO342","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP342","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ342","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR342","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS342","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT342","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU342","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV342","v":0},{"$f":"+SUM(AX342:BS342)","v":0},{"$f":"(AA342+AX342)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU342:CP342)","v":0},{"$f":"SUM(D342:Y342)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 170","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D344:Y344,\"<>0\")<=1,IF(SUM(D344:Y344)=0,0,(IF(SUM(D344:Y344)>0,IF(SUM(D344:Y344)<400,(1.2675*45967*SUM(D344:Y344)^(-0.4664)),(IF(SUM(D344:Y344)<2000,(39128*SUM(D344:Y344)^(-0.37661)),IF(SUM(D344:Y344)<5000,18893*SUM(D344:Y344)^(-0.28083),IF(SUM(D344:Y344)<100000,29680*SUM(D344:Y344)^(-0.24475),1773.1))))*100/115)*SUM(D344:Y344)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D344:Y344)),$A$571)","v":0},{"$f":"IF((D344*$Z344-(2009-D$3)/($C344+D345)*$Z344*D344)<0,0,(D344*$Z344-(2009-D$3)/($C344+D345)*$Z344*D344))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA344:AV344)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA344","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB344","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC344","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD344","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE344","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF344","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG344","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH344","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI344","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ344","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK344","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL344","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM344","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN344","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO344","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP344","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ344","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR344","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS344","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT344","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU344","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV344","v":0},{"$f":"+SUM(AX344:BS344)","v":0},{"$f":"(AA344+AX344)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU344:CP344)","v":0},{"$f":"SUM(D344:Y344)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 171","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D346:Y346,\"<>0\")<=1,IF(SUM(D346:Y346)=0,0,(IF(SUM(D346:Y346)>0,IF(SUM(D346:Y346)<400,(1.2675*45967*SUM(D346:Y346)^(-0.4664)),(IF(SUM(D346:Y346)<2000,(39128*SUM(D346:Y346)^(-0.37661)),IF(SUM(D346:Y346)<5000,18893*SUM(D346:Y346)^(-0.28083),IF(SUM(D346:Y346)<100000,29680*SUM(D346:Y346)^(-0.24475),1773.1))))*100/115)*SUM(D346:Y346)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D346:Y346)),$A$571)","v":0},{"$f":"IF((D346*$Z346-(2009-D$3)/($C346+D347)*$Z346*D346)<0,0,(D346*$Z346-(2009-D$3)/($C346+D347)*$Z346*D346))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA346:AV346)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA346","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB346","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC346","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD346","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE346","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF346","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG346","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH346","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI346","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ346","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK346","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL346","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM346","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN346","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO346","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP346","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ346","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR346","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS346","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT346","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU346","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV346","v":0},{"$f":"+SUM(AX346:BS346)","v":0},{"$f":"(AA346+AX346)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU346:CP346)","v":0},{"$f":"SUM(D346:Y346)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 172","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D348:Y348,\"<>0\")<=1,IF(SUM(D348:Y348)=0,0,(IF(SUM(D348:Y348)>0,IF(SUM(D348:Y348)<400,(1.2675*45967*SUM(D348:Y348)^(-0.4664)),(IF(SUM(D348:Y348)<2000,(39128*SUM(D348:Y348)^(-0.37661)),IF(SUM(D348:Y348)<5000,18893*SUM(D348:Y348)^(-0.28083),IF(SUM(D348:Y348)<100000,29680*SUM(D348:Y348)^(-0.24475),1773.1))))*100/115)*SUM(D348:Y348)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D348:Y348)),$A$571)","v":0},{"$f":"IF((D348*$Z348-(2009-D$3)/($C348+D349)*$Z348*D348)<0,0,(D348*$Z348-(2009-D$3)/($C348+D349)*$Z348*D348))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA348:AV348)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV348","v":0},{"$f":"+SUM(AX348:BS348)","v":0},{"$f":"(AA348+AX348)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU348:CP348)","v":0},{"$f":"SUM(D348:Y348)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 173","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D350:Y350,\"<>0\")<=1,IF(SUM(D350:Y350)=0,0,(IF(SUM(D350:Y350)>0,IF(SUM(D350:Y350)<400,(1.2675*45967*SUM(D350:Y350)^(-0.4664)),(IF(SUM(D350:Y350)<2000,(39128*SUM(D350:Y350)^(-0.37661)),IF(SUM(D350:Y350)<5000,18893*SUM(D350:Y350)^(-0.28083),IF(SUM(D350:Y350)<100000,29680*SUM(D350:Y350)^(-0.24475),1773.1))))*100/115)*SUM(D350:Y350)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D350:Y350)),$A$571)","v":0},{"$f":"IF((D350*$Z350-(2009-D$3)/($C350+D351)*$Z350*D350)<0,0,(D350*$Z350-(2009-D$3)/($C350+D351)*$Z350*D350))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA350:AV350)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA350","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB350","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC350","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD350","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE350","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF350","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG350","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH350","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI350","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ350","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK350","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL350","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM350","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN350","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO350","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP350","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ350","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR350","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS350","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT350","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU350","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV350","v":0},{"$f":"+SUM(AX350:BS350)","v":0},{"$f":"(AA350+AX350)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU350:CP350)","v":0},{"$f":"SUM(D350:Y350)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 174","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D352:Y352,\"<>0\")<=1,IF(SUM(D352:Y352)=0,0,(IF(SUM(D352:Y352)>0,IF(SUM(D352:Y352)<400,(1.2675*45967*SUM(D352:Y352)^(-0.4664)),(IF(SUM(D352:Y352)<2000,(39128*SUM(D352:Y352)^(-0.37661)),IF(SUM(D352:Y352)<5000,18893*SUM(D352:Y352)^(-0.28083),IF(SUM(D352:Y352)<100000,29680*SUM(D352:Y352)^(-0.24475),1773.1))))*100/115)*SUM(D352:Y352)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D352:Y352)),$A$571)","v":0},{"$f":"IF((D352*$Z352-(2009-D$3)/($C352+D353)*$Z352*D352)<0,0,(D352*$Z352-(2009-D$3)/($C352+D353)*$Z352*D352))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA352:AV352)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV352","v":0},{"$f":"+SUM(AX352:BS352)","v":0},{"$f":"(AA352+AX352)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU352:CP352)","v":0},{"$f":"SUM(D352:Y352)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 175","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D354:Y354,\"<>0\")<=1,IF(SUM(D354:Y354)=0,0,(IF(SUM(D354:Y354)>0,IF(SUM(D354:Y354)<400,(1.2675*45967*SUM(D354:Y354)^(-0.4664)),(IF(SUM(D354:Y354)<2000,(39128*SUM(D354:Y354)^(-0.37661)),IF(SUM(D354:Y354)<5000,18893*SUM(D354:Y354)^(-0.28083),IF(SUM(D354:Y354)<100000,29680*SUM(D354:Y354)^(-0.24475),1773.1))))*100/115)*SUM(D354:Y354)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D354:Y354)),$A$571)","v":0},{"$f":"IF((D354*$Z354-(2009-D$3)/($C354+D355)*$Z354*D354)<0,0,(D354*$Z354-(2009-D$3)/($C354+D355)*$Z354*D354))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA354:AV354)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA354","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB354","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC354","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD354","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE354","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF354","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG354","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH354","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI354","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ354","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK354","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL354","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM354","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN354","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO354","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP354","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ354","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR354","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS354","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT354","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU354","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV354","v":0},{"$f":"+SUM(AX354:BS354)","v":0},{"$f":"(AA354+AX354)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU354:CP354)","v":0},{"$f":"SUM(D354:Y354)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 176","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D356:Y356,\"<>0\")<=1,IF(SUM(D356:Y356)=0,0,(IF(SUM(D356:Y356)>0,IF(SUM(D356:Y356)<400,(1.2675*45967*SUM(D356:Y356)^(-0.4664)),(IF(SUM(D356:Y356)<2000,(39128*SUM(D356:Y356)^(-0.37661)),IF(SUM(D356:Y356)<5000,18893*SUM(D356:Y356)^(-0.28083),IF(SUM(D356:Y356)<100000,29680*SUM(D356:Y356)^(-0.24475),1773.1))))*100/115)*SUM(D356:Y356)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D356:Y356)),$A$571)","v":0},{"$f":"IF((D356*$Z356-(2009-D$3)/($C356+D357)*$Z356*D356)<0,0,(D356*$Z356-(2009-D$3)/($C356+D357)*$Z356*D356))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA356:AV356)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA356","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB356","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC356","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD356","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE356","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF356","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG356","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH356","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI356","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ356","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK356","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL356","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM356","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN356","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO356","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP356","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ356","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR356","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS356","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT356","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU356","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV356","v":0},{"$f":"+SUM(AX356:BS356)","v":0},{"$f":"(AA356+AX356)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU356:CP356)","v":0},{"$f":"SUM(D356:Y356)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 177","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D358:Y358,\"<>0\")<=1,IF(SUM(D358:Y358)=0,0,(IF(SUM(D358:Y358)>0,IF(SUM(D358:Y358)<400,(1.2675*45967*SUM(D358:Y358)^(-0.4664)),(IF(SUM(D358:Y358)<2000,(39128*SUM(D358:Y358)^(-0.37661)),IF(SUM(D358:Y358)<5000,18893*SUM(D358:Y358)^(-0.28083),IF(SUM(D358:Y358)<100000,29680*SUM(D358:Y358)^(-0.24475),1773.1))))*100/115)*SUM(D358:Y358)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D358:Y358)),$A$571)","v":0},{"$f":"IF((D358*$Z358-(2009-D$3)/($C358+D359)*$Z358*D358)<0,0,(D358*$Z358-(2009-D$3)/($C358+D359)*$Z358*D358))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA358:AV358)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA358","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB358","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC358","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD358","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE358","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF358","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG358","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH358","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI358","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ358","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK358","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL358","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM358","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN358","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO358","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP358","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ358","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR358","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS358","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT358","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU358","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV358","v":0},{"$f":"+SUM(AX358:BS358)","v":0},{"$f":"(AA358+AX358)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU358:CP358)","v":0},{"$f":"SUM(D358:Y358)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 178","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D360:Y360,\"<>0\")<=1,IF(SUM(D360:Y360)=0,0,(IF(SUM(D360:Y360)>0,IF(SUM(D360:Y360)<400,(1.2675*45967*SUM(D360:Y360)^(-0.4664)),(IF(SUM(D360:Y360)<2000,(39128*SUM(D360:Y360)^(-0.37661)),IF(SUM(D360:Y360)<5000,18893*SUM(D360:Y360)^(-0.28083),IF(SUM(D360:Y360)<100000,29680*SUM(D360:Y360)^(-0.24475),1773.1))))*100/115)*SUM(D360:Y360)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D360:Y360)),$A$571)","v":0},{"$f":"IF((D360*$Z360-(2009-D$3)/($C360+D361)*$Z360*D360)<0,0,(D360*$Z360-(2009-D$3)/($C360+D361)*$Z360*D360))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA360:AV360)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA360","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB360","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC360","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD360","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE360","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF360","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG360","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH360","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI360","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ360","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK360","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL360","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM360","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN360","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO360","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP360","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ360","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR360","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS360","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT360","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU360","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV360","v":0},{"$f":"+SUM(AX360:BS360)","v":0},{"$f":"(AA360+AX360)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU360:CP360)","v":0},{"$f":"SUM(D360:Y360)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 179","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D362:Y362,\"<>0\")<=1,IF(SUM(D362:Y362)=0,0,(IF(SUM(D362:Y362)>0,IF(SUM(D362:Y362)<400,(1.2675*45967*SUM(D362:Y362)^(-0.4664)),(IF(SUM(D362:Y362)<2000,(39128*SUM(D362:Y362)^(-0.37661)),IF(SUM(D362:Y362)<5000,18893*SUM(D362:Y362)^(-0.28083),IF(SUM(D362:Y362)<100000,29680*SUM(D362:Y362)^(-0.24475),1773.1))))*100/115)*SUM(D362:Y362)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D362:Y362)),$A$571)","v":0},{"$f":"IF((D362*$Z362-(2009-D$3)/($C362+D363)*$Z362*D362)<0,0,(D362*$Z362-(2009-D$3)/($C362+D363)*$Z362*D362))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA362:AV362)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV362","v":0},{"$f":"+SUM(AX362:BS362)","v":0},{"$f":"(AA362+AX362)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU362:CP362)","v":0},{"$f":"SUM(D362:Y362)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 180","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D364:Y364,\"<>0\")<=1,IF(SUM(D364:Y364)=0,0,(IF(SUM(D364:Y364)>0,IF(SUM(D364:Y364)<400,(1.2675*45967*SUM(D364:Y364)^(-0.4664)),(IF(SUM(D364:Y364)<2000,(39128*SUM(D364:Y364)^(-0.37661)),IF(SUM(D364:Y364)<5000,18893*SUM(D364:Y364)^(-0.28083),IF(SUM(D364:Y364)<100000,29680*SUM(D364:Y364)^(-0.24475),1773.1))))*100/115)*SUM(D364:Y364)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D364:Y364)),$A$571)","v":0},{"$f":"IF((D364*$Z364-(2009-D$3)/($C364+D365)*$Z364*D364)<0,0,(D364*$Z364-(2009-D$3)/($C364+D365)*$Z364*D364))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA364:AV364)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA364","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB364","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC364","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD364","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE364","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF364","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG364","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH364","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI364","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ364","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK364","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL364","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM364","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN364","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO364","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP364","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ364","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR364","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS364","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT364","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU364","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV364","v":0},{"$f":"+SUM(AX364:BS364)","v":0},{"$f":"(AA364+AX364)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU364:CP364)","v":0},{"$f":"SUM(D364:Y364)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 181","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D366:Y366,\"<>0\")<=1,IF(SUM(D366:Y366)=0,0,(IF(SUM(D366:Y366)>0,IF(SUM(D366:Y366)<400,(1.2675*45967*SUM(D366:Y366)^(-0.4664)),(IF(SUM(D366:Y366)<2000,(39128*SUM(D366:Y366)^(-0.37661)),IF(SUM(D366:Y366)<5000,18893*SUM(D366:Y366)^(-0.28083),IF(SUM(D366:Y366)<100000,29680*SUM(D366:Y366)^(-0.24475),1773.1))))*100/115)*SUM(D366:Y366)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D366:Y366)),$A$571)","v":0},{"$f":"IF((D366*$Z366-(2009-D$3)/($C366+D367)*$Z366*D366)<0,0,(D366*$Z366-(2009-D$3)/($C366+D367)*$Z366*D366))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA366:AV366)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA366","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB366","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC366","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD366","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE366","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF366","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG366","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH366","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI366","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ366","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK366","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL366","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM366","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN366","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO366","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP366","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ366","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR366","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS366","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT366","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU366","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV366","v":0},{"$f":"+SUM(AX366:BS366)","v":0},{"$f":"(AA366+AX366)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU366:CP366)","v":0},{"$f":"SUM(D366:Y366)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 182","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D368:Y368,\"<>0\")<=1,IF(SUM(D368:Y368)=0,0,(IF(SUM(D368:Y368)>0,IF(SUM(D368:Y368)<400,(1.2675*45967*SUM(D368:Y368)^(-0.4664)),(IF(SUM(D368:Y368)<2000,(39128*SUM(D368:Y368)^(-0.37661)),IF(SUM(D368:Y368)<5000,18893*SUM(D368:Y368)^(-0.28083),IF(SUM(D368:Y368)<100000,29680*SUM(D368:Y368)^(-0.24475),1773.1))))*100/115)*SUM(D368:Y368)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D368:Y368)),$A$571)","v":0},{"$f":"IF((D368*$Z368-(2009-D$3)/($C368+D369)*$Z368*D368)<0,0,(D368*$Z368-(2009-D$3)/($C368+D369)*$Z368*D368))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA368:AV368)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA368","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB368","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC368","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD368","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE368","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF368","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG368","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH368","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI368","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ368","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK368","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL368","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM368","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN368","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO368","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP368","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ368","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR368","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS368","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT368","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU368","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV368","v":0},{"$f":"+SUM(AX368:BS368)","v":0},{"$f":"(AA368+AX368)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU368:CP368)","v":0},{"$f":"SUM(D368:Y368)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 183","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D370:Y370,\"<>0\")<=1,IF(SUM(D370:Y370)=0,0,(IF(SUM(D370:Y370)>0,IF(SUM(D370:Y370)<400,(1.2675*45967*SUM(D370:Y370)^(-0.4664)),(IF(SUM(D370:Y370)<2000,(39128*SUM(D370:Y370)^(-0.37661)),IF(SUM(D370:Y370)<5000,18893*SUM(D370:Y370)^(-0.28083),IF(SUM(D370:Y370)<100000,29680*SUM(D370:Y370)^(-0.24475),1773.1))))*100/115)*SUM(D370:Y370)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D370:Y370)),$A$571)","v":0},{"$f":"IF((D370*$Z370-(2009-D$3)/($C370+D371)*$Z370*D370)<0,0,(D370*$Z370-(2009-D$3)/($C370+D371)*$Z370*D370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA370:AV370)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA370","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB370","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC370","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD370","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE370","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF370","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG370","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH370","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI370","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ370","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK370","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL370","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM370","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN370","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO370","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP370","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ370","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR370","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS370","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT370","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU370","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV370","v":0},{"$f":"+SUM(AX370:BS370)","v":0},{"$f":"(AA370+AX370)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU370:CP370)","v":0},{"$f":"SUM(D370:Y370)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 184","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D372:Y372,\"<>0\")<=1,IF(SUM(D372:Y372)=0,0,(IF(SUM(D372:Y372)>0,IF(SUM(D372:Y372)<400,(1.2675*45967*SUM(D372:Y372)^(-0.4664)),(IF(SUM(D372:Y372)<2000,(39128*SUM(D372:Y372)^(-0.37661)),IF(SUM(D372:Y372)<5000,18893*SUM(D372:Y372)^(-0.28083),IF(SUM(D372:Y372)<100000,29680*SUM(D372:Y372)^(-0.24475),1773.1))))*100/115)*SUM(D372:Y372)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D372:Y372)),$A$571)","v":0},{"$f":"IF((D372*$Z372-(2009-D$3)/($C372+D373)*$Z372*D372)<0,0,(D372*$Z372-(2009-D$3)/($C372+D373)*$Z372*D372))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA372:AV372)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA372","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB372","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC372","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD372","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE372","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF372","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG372","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH372","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI372","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ372","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK372","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL372","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM372","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN372","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO372","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP372","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ372","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR372","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS372","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT372","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU372","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV372","v":0},{"$f":"+SUM(AX372:BS372)","v":0},{"$f":"(AA372+AX372)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU372:CP372)","v":0},{"$f":"SUM(D372:Y372)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 185","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D374:Y374,\"<>0\")<=1,IF(SUM(D374:Y374)=0,0,(IF(SUM(D374:Y374)>0,IF(SUM(D374:Y374)<400,(1.2675*45967*SUM(D374:Y374)^(-0.4664)),(IF(SUM(D374:Y374)<2000,(39128*SUM(D374:Y374)^(-0.37661)),IF(SUM(D374:Y374)<5000,18893*SUM(D374:Y374)^(-0.28083),IF(SUM(D374:Y374)<100000,29680*SUM(D374:Y374)^(-0.24475),1773.1))))*100/115)*SUM(D374:Y374)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D374:Y374)),$A$571)","v":0},{"$f":"IF((D374*$Z374-(2009-D$3)/($C374+D375)*$Z374*D374)<0,0,(D374*$Z374-(2009-D$3)/($C374+D375)*$Z374*D374))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA374:AV374)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA374","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB374","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC374","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD374","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE374","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF374","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG374","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH374","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI374","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ374","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK374","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL374","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM374","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN374","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO374","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP374","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ374","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR374","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS374","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT374","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU374","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV374","v":0},{"$f":"+SUM(AX374:BS374)","v":0},{"$f":"(AA374+AX374)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU374:CP374)","v":0},{"$f":"SUM(D374:Y374)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 186","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D376:Y376,\"<>0\")<=1,IF(SUM(D376:Y376)=0,0,(IF(SUM(D376:Y376)>0,IF(SUM(D376:Y376)<400,(1.2675*45967*SUM(D376:Y376)^(-0.4664)),(IF(SUM(D376:Y376)<2000,(39128*SUM(D376:Y376)^(-0.37661)),IF(SUM(D376:Y376)<5000,18893*SUM(D376:Y376)^(-0.28083),IF(SUM(D376:Y376)<100000,29680*SUM(D376:Y376)^(-0.24475),1773.1))))*100/115)*SUM(D376:Y376)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D376:Y376)),$A$571)","v":0},{"$f":"IF((D376*$Z376-(2009-D$3)/($C376+D377)*$Z376*D376)<0,0,(D376*$Z376-(2009-D$3)/($C376+D377)*$Z376*D376))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA376:AV376)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA376","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB376","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC376","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD376","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE376","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF376","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG376","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH376","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI376","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ376","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK376","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL376","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM376","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN376","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO376","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP376","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ376","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR376","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS376","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT376","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU376","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV376","v":0},{"$f":"+SUM(AX376:BS376)","v":0},{"$f":"(AA376+AX376)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU376:CP376)","v":0},{"$f":"SUM(D376:Y376)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 187","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D378:Y378,\"<>0\")<=1,IF(SUM(D378:Y378)=0,0,(IF(SUM(D378:Y378)>0,IF(SUM(D378:Y378)<400,(1.2675*45967*SUM(D378:Y378)^(-0.4664)),(IF(SUM(D378:Y378)<2000,(39128*SUM(D378:Y378)^(-0.37661)),IF(SUM(D378:Y378)<5000,18893*SUM(D378:Y378)^(-0.28083),IF(SUM(D378:Y378)<100000,29680*SUM(D378:Y378)^(-0.24475),1773.1))))*100/115)*SUM(D378:Y378)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D378:Y378)),$A$571)","v":0},{"$f":"IF((D378*$Z378-(2009-D$3)/($C378+D379)*$Z378*D378)<0,0,(D378*$Z378-(2009-D$3)/($C378+D379)*$Z378*D378))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA378:AV378)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA378","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB378","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC378","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD378","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE378","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF378","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG378","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH378","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI378","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ378","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK378","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL378","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM378","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN378","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO378","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP378","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ378","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR378","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS378","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT378","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU378","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV378","v":0},{"$f":"+SUM(AX378:BS378)","v":0},{"$f":"(AA378+AX378)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU378:CP378)","v":0},{"$f":"SUM(D378:Y378)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 188","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D380:Y380,\"<>0\")<=1,IF(SUM(D380:Y380)=0,0,(IF(SUM(D380:Y380)>0,IF(SUM(D380:Y380)<400,(1.2675*45967*SUM(D380:Y380)^(-0.4664)),(IF(SUM(D380:Y380)<2000,(39128*SUM(D380:Y380)^(-0.37661)),IF(SUM(D380:Y380)<5000,18893*SUM(D380:Y380)^(-0.28083),IF(SUM(D380:Y380)<100000,29680*SUM(D380:Y380)^(-0.24475),1773.1))))*100/115)*SUM(D380:Y380)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D380:Y380)),$A$571)","v":0},{"$f":"IF((D380*$Z380-(2009-D$3)/($C380+D381)*$Z380*D380)<0,0,(D380*$Z380-(2009-D$3)/($C380+D381)*$Z380*D380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA380:AV380)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA380","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB380","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC380","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD380","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE380","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF380","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG380","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH380","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI380","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ380","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK380","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL380","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM380","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN380","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO380","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP380","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ380","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR380","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS380","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT380","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU380","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV380","v":0},{"$f":"+SUM(AX380:BS380)","v":0},{"$f":"(AA380+AX380)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU380:CP380)","v":0},{"$f":"SUM(D380:Y380)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 189","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D382:Y382,\"<>0\")<=1,IF(SUM(D382:Y382)=0,0,(IF(SUM(D382:Y382)>0,IF(SUM(D382:Y382)<400,(1.2675*45967*SUM(D382:Y382)^(-0.4664)),(IF(SUM(D382:Y382)<2000,(39128*SUM(D382:Y382)^(-0.37661)),IF(SUM(D382:Y382)<5000,18893*SUM(D382:Y382)^(-0.28083),IF(SUM(D382:Y382)<100000,29680*SUM(D382:Y382)^(-0.24475),1773.1))))*100/115)*SUM(D382:Y382)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D382:Y382)),$A$571)","v":0},{"$f":"IF((D382*$Z382-(2009-D$3)/($C382+D383)*$Z382*D382)<0,0,(D382*$Z382-(2009-D$3)/($C382+D383)*$Z382*D382))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA382:AV382)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA382","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB382","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC382","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD382","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE382","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF382","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG382","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH382","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI382","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ382","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK382","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL382","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM382","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN382","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO382","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP382","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ382","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR382","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS382","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT382","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU382","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV382","v":0},{"$f":"+SUM(AX382:BS382)","v":0},{"$f":"(AA382+AX382)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU382:CP382)","v":0},{"$f":"SUM(D382:Y382)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 190","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D384:Y384,\"<>0\")<=1,IF(SUM(D384:Y384)=0,0,(IF(SUM(D384:Y384)>0,IF(SUM(D384:Y384)<400,(1.2675*45967*SUM(D384:Y384)^(-0.4664)),(IF(SUM(D384:Y384)<2000,(39128*SUM(D384:Y384)^(-0.37661)),IF(SUM(D384:Y384)<5000,18893*SUM(D384:Y384)^(-0.28083),IF(SUM(D384:Y384)<100000,29680*SUM(D384:Y384)^(-0.24475),1773.1))))*100/115)*SUM(D384:Y384)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D384:Y384)),$A$571)","v":0},{"$f":"IF((D384*$Z384-(2009-D$3)/($C384+D385)*$Z384*D384)<0,0,(D384*$Z384-(2009-D$3)/($C384+D385)*$Z384*D384))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA384:AV384)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA384","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB384","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC384","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD384","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE384","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF384","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG384","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH384","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI384","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ384","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK384","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL384","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM384","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN384","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO384","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP384","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ384","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR384","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS384","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT384","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU384","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV384","v":0},{"$f":"+SUM(AX384:BS384)","v":0},{"$f":"(AA384+AX384)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU384:CP384)","v":0},{"$f":"SUM(D384:Y384)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 191","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D386:Y386,\"<>0\")<=1,IF(SUM(D386:Y386)=0,0,(IF(SUM(D386:Y386)>0,IF(SUM(D386:Y386)<400,(1.2675*45967*SUM(D386:Y386)^(-0.4664)),(IF(SUM(D386:Y386)<2000,(39128*SUM(D386:Y386)^(-0.37661)),IF(SUM(D386:Y386)<5000,18893*SUM(D386:Y386)^(-0.28083),IF(SUM(D386:Y386)<100000,29680*SUM(D386:Y386)^(-0.24475),1773.1))))*100/115)*SUM(D386:Y386)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D386:Y386)),$A$571)","v":0},{"$f":"IF((D386*$Z386-(2009-D$3)/($C386+D387)*$Z386*D386)<0,0,(D386*$Z386-(2009-D$3)/($C386+D387)*$Z386*D386))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA386:AV386)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA386","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB386","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC386","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD386","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE386","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF386","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG386","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH386","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI386","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ386","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK386","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL386","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM386","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN386","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO386","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP386","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ386","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR386","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS386","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT386","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU386","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV386","v":0},{"$f":"+SUM(AX386:BS386)","v":0},{"$f":"(AA386+AX386)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU386:CP386)","v":0},{"$f":"SUM(D386:Y386)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 192","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D388:Y388,\"<>0\")<=1,IF(SUM(D388:Y388)=0,0,(IF(SUM(D388:Y388)>0,IF(SUM(D388:Y388)<400,(1.2675*45967*SUM(D388:Y388)^(-0.4664)),(IF(SUM(D388:Y388)<2000,(39128*SUM(D388:Y388)^(-0.37661)),IF(SUM(D388:Y388)<5000,18893*SUM(D388:Y388)^(-0.28083),IF(SUM(D388:Y388)<100000,29680*SUM(D388:Y388)^(-0.24475),1773.1))))*100/115)*SUM(D388:Y388)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D388:Y388)),$A$571)","v":0},{"$f":"IF((D388*$Z388-(2009-D$3)/($C388+D389)*$Z388*D388)<0,0,(D388*$Z388-(2009-D$3)/($C388+D389)*$Z388*D388))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA388:AV388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV388","v":0},{"$f":"+SUM(AX388:BS388)","v":0},{"$f":"(AA388+AX388)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU388:CP388)","v":0},{"$f":"SUM(D388:Y388)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 193","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D390:Y390,\"<>0\")<=1,IF(SUM(D390:Y390)=0,0,(IF(SUM(D390:Y390)>0,IF(SUM(D390:Y390)<400,(1.2675*45967*SUM(D390:Y390)^(-0.4664)),(IF(SUM(D390:Y390)<2000,(39128*SUM(D390:Y390)^(-0.37661)),IF(SUM(D390:Y390)<5000,18893*SUM(D390:Y390)^(-0.28083),IF(SUM(D390:Y390)<100000,29680*SUM(D390:Y390)^(-0.24475),1773.1))))*100/115)*SUM(D390:Y390)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D390:Y390)),$A$571)","v":0},{"$f":"IF((D390*$Z390-(2009-D$3)/($C390+D391)*$Z390*D390)<0,0,(D390*$Z390-(2009-D$3)/($C390+D391)*$Z390*D390))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA390:AV390)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA390","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB390","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC390","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD390","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE390","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF390","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG390","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH390","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI390","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ390","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK390","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL390","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM390","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN390","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO390","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP390","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ390","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR390","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS390","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT390","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU390","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV390","v":0},{"$f":"+SUM(AX390:BS390)","v":0},{"$f":"(AA390+AX390)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU390:CP390)","v":0},{"$f":"SUM(D390:Y390)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 194","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D392:Y392,\"<>0\")<=1,IF(SUM(D392:Y392)=0,0,(IF(SUM(D392:Y392)>0,IF(SUM(D392:Y392)<400,(1.2675*45967*SUM(D392:Y392)^(-0.4664)),(IF(SUM(D392:Y392)<2000,(39128*SUM(D392:Y392)^(-0.37661)),IF(SUM(D392:Y392)<5000,18893*SUM(D392:Y392)^(-0.28083),IF(SUM(D392:Y392)<100000,29680*SUM(D392:Y392)^(-0.24475),1773.1))))*100/115)*SUM(D392:Y392)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D392:Y392)),$A$571)","v":0},{"$f":"IF((D392*$Z392-(2009-D$3)/($C392+D393)*$Z392*D392)<0,0,(D392*$Z392-(2009-D$3)/($C392+D393)*$Z392*D392))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA392:AV392)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA392","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB392","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC392","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD392","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE392","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF392","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG392","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH392","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI392","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ392","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK392","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL392","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM392","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN392","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO392","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP392","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ392","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR392","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS392","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT392","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU392","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV392","v":0},{"$f":"+SUM(AX392:BS392)","v":0},{"$f":"(AA392+AX392)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU392:CP392)","v":0},{"$f":"SUM(D392:Y392)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 195","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D394:Y394,\"<>0\")<=1,IF(SUM(D394:Y394)=0,0,(IF(SUM(D394:Y394)>0,IF(SUM(D394:Y394)<400,(1.2675*45967*SUM(D394:Y394)^(-0.4664)),(IF(SUM(D394:Y394)<2000,(39128*SUM(D394:Y394)^(-0.37661)),IF(SUM(D394:Y394)<5000,18893*SUM(D394:Y394)^(-0.28083),IF(SUM(D394:Y394)<100000,29680*SUM(D394:Y394)^(-0.24475),1773.1))))*100/115)*SUM(D394:Y394)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D394:Y394)),$A$571)","v":0},{"$f":"IF((D394*$Z394-(2009-D$3)/($C394+D395)*$Z394*D394)<0,0,(D394*$Z394-(2009-D$3)/($C394+D395)*$Z394*D394))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA394:AV394)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA394","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB394","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC394","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD394","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE394","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF394","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG394","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH394","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI394","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ394","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK394","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL394","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM394","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN394","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO394","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP394","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ394","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR394","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS394","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT394","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU394","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV394","v":0},{"$f":"+SUM(AX394:BS394)","v":0},{"$f":"(AA394+AX394)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU394:CP394)","v":0},{"$f":"SUM(D394:Y394)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 196","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D396:Y396,\"<>0\")<=1,IF(SUM(D396:Y396)=0,0,(IF(SUM(D396:Y396)>0,IF(SUM(D396:Y396)<400,(1.2675*45967*SUM(D396:Y396)^(-0.4664)),(IF(SUM(D396:Y396)<2000,(39128*SUM(D396:Y396)^(-0.37661)),IF(SUM(D396:Y396)<5000,18893*SUM(D396:Y396)^(-0.28083),IF(SUM(D396:Y396)<100000,29680*SUM(D396:Y396)^(-0.24475),1773.1))))*100/115)*SUM(D396:Y396)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D396:Y396)),$A$571)","v":0},{"$f":"IF((D396*$Z396-(2009-D$3)/($C396+D397)*$Z396*D396)<0,0,(D396*$Z396-(2009-D$3)/($C396+D397)*$Z396*D396))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA396:AV396)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA396","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB396","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC396","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD396","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE396","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF396","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG396","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH396","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI396","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ396","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK396","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL396","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM396","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN396","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO396","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP396","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ396","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR396","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS396","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT396","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU396","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV396","v":0},{"$f":"+SUM(AX396:BS396)","v":0},{"$f":"(AA396+AX396)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU396:CP396)","v":0},{"$f":"SUM(D396:Y396)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 197","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D398:Y398,\"<>0\")<=1,IF(SUM(D398:Y398)=0,0,(IF(SUM(D398:Y398)>0,IF(SUM(D398:Y398)<400,(1.2675*45967*SUM(D398:Y398)^(-0.4664)),(IF(SUM(D398:Y398)<2000,(39128*SUM(D398:Y398)^(-0.37661)),IF(SUM(D398:Y398)<5000,18893*SUM(D398:Y398)^(-0.28083),IF(SUM(D398:Y398)<100000,29680*SUM(D398:Y398)^(-0.24475),1773.1))))*100/115)*SUM(D398:Y398)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D398:Y398)),$A$571)","v":0},{"$f":"IF((D398*$Z398-(2009-D$3)/($C398+D399)*$Z398*D398)<0,0,(D398*$Z398-(2009-D$3)/($C398+D399)*$Z398*D398))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA398:AV398)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA398","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB398","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC398","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD398","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE398","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF398","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG398","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH398","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI398","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ398","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK398","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL398","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM398","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN398","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO398","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP398","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ398","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR398","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS398","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT398","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU398","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV398","v":0},{"$f":"+SUM(AX398:BS398)","v":0},{"$f":"(AA398+AX398)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU398:CP398)","v":0},{"$f":"SUM(D398:Y398)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 198","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D400:Y400,\"<>0\")<=1,IF(SUM(D400:Y400)=0,0,(IF(SUM(D400:Y400)>0,IF(SUM(D400:Y400)<400,(1.2675*45967*SUM(D400:Y400)^(-0.4664)),(IF(SUM(D400:Y400)<2000,(39128*SUM(D400:Y400)^(-0.37661)),IF(SUM(D400:Y400)<5000,18893*SUM(D400:Y400)^(-0.28083),IF(SUM(D400:Y400)<100000,29680*SUM(D400:Y400)^(-0.24475),1773.1))))*100/115)*SUM(D400:Y400)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D400:Y400)),$A$571)","v":0},{"$f":"IF((D400*$Z400-(2009-D$3)/($C400+D401)*$Z400*D400)<0,0,(D400*$Z400-(2009-D$3)/($C400+D401)*$Z400*D400))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA400:AV400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV400","v":0},{"$f":"+SUM(AX400:BS400)","v":0},{"$f":"(AA400+AX400)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU400:CP400)","v":0},{"$f":"SUM(D400:Y400)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 199","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D402:Y402,\"<>0\")<=1,IF(SUM(D402:Y402)=0,0,(IF(SUM(D402:Y402)>0,IF(SUM(D402:Y402)<400,(1.2675*45967*SUM(D402:Y402)^(-0.4664)),(IF(SUM(D402:Y402)<2000,(39128*SUM(D402:Y402)^(-0.37661)),IF(SUM(D402:Y402)<5000,18893*SUM(D402:Y402)^(-0.28083),IF(SUM(D402:Y402)<100000,29680*SUM(D402:Y402)^(-0.24475),1773.1))))*100/115)*SUM(D402:Y402)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D402:Y402)),$A$571)","v":0},{"$f":"IF((D402*$Z402-(2009-D$3)/($C402+D403)*$Z402*D402)<0,0,(D402*$Z402-(2009-D$3)/($C402+D403)*$Z402*D402))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA402:AV402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV402","v":0},{"$f":"+SUM(AX402:BS402)","v":0},{"$f":"(AA402+AX402)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU402:CP402)","v":0},{"$f":"SUM(D402:Y402)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 200","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D404:Y404,\"<>0\")<=1,IF(SUM(D404:Y404)=0,0,(IF(SUM(D404:Y404)>0,IF(SUM(D404:Y404)<400,(1.2675*45967*SUM(D404:Y404)^(-0.4664)),(IF(SUM(D404:Y404)<2000,(39128*SUM(D404:Y404)^(-0.37661)),IF(SUM(D404:Y404)<5000,18893*SUM(D404:Y404)^(-0.28083),IF(SUM(D404:Y404)<100000,29680*SUM(D404:Y404)^(-0.24475),1773.1))))*100/115)*SUM(D404:Y404)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D404:Y404)),$A$571)","v":0},{"$f":"IF((D404*$Z404-(2009-D$3)/($C404+D405)*$Z404*D404)<0,0,(D404*$Z404-(2009-D$3)/($C404+D405)*$Z404*D404))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA404:AV404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV404","v":0},{"$f":"+SUM(AX404:BS404)","v":0},{"$f":"(AA404+AX404)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU404:CP404)","v":0},{"$f":"SUM(D404:Y404)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 201","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D406:Y406,\"<>0\")<=1,IF(SUM(D406:Y406)=0,0,(IF(SUM(D406:Y406)>0,IF(SUM(D406:Y406)<400,(1.2675*45967*SUM(D406:Y406)^(-0.4664)),(IF(SUM(D406:Y406)<2000,(39128*SUM(D406:Y406)^(-0.37661)),IF(SUM(D406:Y406)<5000,18893*SUM(D406:Y406)^(-0.28083),IF(SUM(D406:Y406)<100000,29680*SUM(D406:Y406)^(-0.24475),1773.1))))*100/115)*SUM(D406:Y406)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D406:Y406)),$A$571)","v":0},{"$f":"IF((D406*$Z406-(2009-D$3)/($C406+D407)*$Z406*D406)<0,0,(D406*$Z406-(2009-D$3)/($C406+D407)*$Z406*D406))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA406:AV406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV406","v":0},{"$f":"+SUM(AX406:BS406)","v":0},{"$f":"(AA406+AX406)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU406:CP406)","v":0},{"$f":"SUM(D406:Y406)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 202","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D408:Y408,\"<>0\")<=1,IF(SUM(D408:Y408)=0,0,(IF(SUM(D408:Y408)>0,IF(SUM(D408:Y408)<400,(1.2675*45967*SUM(D408:Y408)^(-0.4664)),(IF(SUM(D408:Y408)<2000,(39128*SUM(D408:Y408)^(-0.37661)),IF(SUM(D408:Y408)<5000,18893*SUM(D408:Y408)^(-0.28083),IF(SUM(D408:Y408)<100000,29680*SUM(D408:Y408)^(-0.24475),1773.1))))*100/115)*SUM(D408:Y408)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D408:Y408)),$A$571)","v":0},{"$f":"IF((D408*$Z408-(2009-D$3)/($C408+D409)*$Z408*D408)<0,0,(D408*$Z408-(2009-D$3)/($C408+D409)*$Z408*D408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA408:AV408)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA408","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB408","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC408","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD408","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE408","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF408","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG408","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH408","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI408","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ408","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK408","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL408","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM408","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN408","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO408","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP408","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ408","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR408","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS408","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT408","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU408","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV408","v":0},{"$f":"+SUM(AX408:BS408)","v":0},{"$f":"(AA408+AX408)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU408:CP408)","v":0},{"$f":"SUM(D408:Y408)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 203","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D410:Y410,\"<>0\")<=1,IF(SUM(D410:Y410)=0,0,(IF(SUM(D410:Y410)>0,IF(SUM(D410:Y410)<400,(1.2675*45967*SUM(D410:Y410)^(-0.4664)),(IF(SUM(D410:Y410)<2000,(39128*SUM(D410:Y410)^(-0.37661)),IF(SUM(D410:Y410)<5000,18893*SUM(D410:Y410)^(-0.28083),IF(SUM(D410:Y410)<100000,29680*SUM(D410:Y410)^(-0.24475),1773.1))))*100/115)*SUM(D410:Y410)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D410:Y410)),$A$571)","v":0},{"$f":"IF((D410*$Z410-(2009-D$3)/($C410+D411)*$Z410*D410)<0,0,(D410*$Z410-(2009-D$3)/($C410+D411)*$Z410*D410))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA410:AV410)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA410","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB410","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC410","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD410","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE410","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF410","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG410","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH410","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI410","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ410","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK410","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL410","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM410","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN410","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO410","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP410","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ410","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR410","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS410","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT410","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU410","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV410","v":0},{"$f":"+SUM(AX410:BS410)","v":0},{"$f":"(AA410+AX410)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU410:CP410)","v":0},{"$f":"SUM(D410:Y410)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 204","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D412:Y412,\"<>0\")<=1,IF(SUM(D412:Y412)=0,0,(IF(SUM(D412:Y412)>0,IF(SUM(D412:Y412)<400,(1.2675*45967*SUM(D412:Y412)^(-0.4664)),(IF(SUM(D412:Y412)<2000,(39128*SUM(D412:Y412)^(-0.37661)),IF(SUM(D412:Y412)<5000,18893*SUM(D412:Y412)^(-0.28083),IF(SUM(D412:Y412)<100000,29680*SUM(D412:Y412)^(-0.24475),1773.1))))*100/115)*SUM(D412:Y412)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D412:Y412)),$A$571)","v":0},{"$f":"IF((D412*$Z412-(2009-D$3)/($C412+D413)*$Z412*D412)<0,0,(D412*$Z412-(2009-D$3)/($C412+D413)*$Z412*D412))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA412:AV412)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA412","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB412","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC412","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD412","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE412","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF412","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG412","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH412","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI412","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ412","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK412","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL412","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM412","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN412","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO412","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP412","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ412","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR412","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS412","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT412","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU412","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV412","v":0},{"$f":"+SUM(AX412:BS412)","v":0},{"$f":"(AA412+AX412)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU412:CP412)","v":0},{"$f":"SUM(D412:Y412)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 205","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D414:Y414,\"<>0\")<=1,IF(SUM(D414:Y414)=0,0,(IF(SUM(D414:Y414)>0,IF(SUM(D414:Y414)<400,(1.2675*45967*SUM(D414:Y414)^(-0.4664)),(IF(SUM(D414:Y414)<2000,(39128*SUM(D414:Y414)^(-0.37661)),IF(SUM(D414:Y414)<5000,18893*SUM(D414:Y414)^(-0.28083),IF(SUM(D414:Y414)<100000,29680*SUM(D414:Y414)^(-0.24475),1773.1))))*100/115)*SUM(D414:Y414)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D414:Y414)),$A$571)","v":0},{"$f":"IF((D414*$Z414-(2009-D$3)/($C414+D415)*$Z414*D414)<0,0,(D414*$Z414-(2009-D$3)/($C414+D415)*$Z414*D414))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA414:AV414)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA414","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB414","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC414","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD414","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE414","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF414","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG414","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH414","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI414","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ414","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK414","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL414","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM414","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN414","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO414","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP414","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ414","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR414","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS414","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT414","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU414","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV414","v":0},{"$f":"+SUM(AX414:BS414)","v":0},{"$f":"(AA414+AX414)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU414:CP414)","v":0},{"$f":"SUM(D414:Y414)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 206","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D416:Y416,\"<>0\")<=1,IF(SUM(D416:Y416)=0,0,(IF(SUM(D416:Y416)>0,IF(SUM(D416:Y416)<400,(1.2675*45967*SUM(D416:Y416)^(-0.4664)),(IF(SUM(D416:Y416)<2000,(39128*SUM(D416:Y416)^(-0.37661)),IF(SUM(D416:Y416)<5000,18893*SUM(D416:Y416)^(-0.28083),IF(SUM(D416:Y416)<100000,29680*SUM(D416:Y416)^(-0.24475),1773.1))))*100/115)*SUM(D416:Y416)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D416:Y416)),$A$571)","v":0},{"$f":"IF((D416*$Z416-(2009-D$3)/($C416+D417)*$Z416*D416)<0,0,(D416*$Z416-(2009-D$3)/($C416+D417)*$Z416*D416))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA416:AV416)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA416","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB416","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC416","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD416","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE416","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF416","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG416","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH416","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI416","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ416","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK416","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL416","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM416","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN416","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO416","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP416","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ416","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR416","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS416","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT416","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU416","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV416","v":0},{"$f":"+SUM(AX416:BS416)","v":0},{"$f":"(AA416+AX416)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU416:CP416)","v":0},{"$f":"SUM(D416:Y416)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 207","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D418:Y418,\"<>0\")<=1,IF(SUM(D418:Y418)=0,0,(IF(SUM(D418:Y418)>0,IF(SUM(D418:Y418)<400,(1.2675*45967*SUM(D418:Y418)^(-0.4664)),(IF(SUM(D418:Y418)<2000,(39128*SUM(D418:Y418)^(-0.37661)),IF(SUM(D418:Y418)<5000,18893*SUM(D418:Y418)^(-0.28083),IF(SUM(D418:Y418)<100000,29680*SUM(D418:Y418)^(-0.24475),1773.1))))*100/115)*SUM(D418:Y418)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D418:Y418)),$A$571)","v":0},{"$f":"IF((D418*$Z418-(2009-D$3)/($C418+D419)*$Z418*D418)<0,0,(D418*$Z418-(2009-D$3)/($C418+D419)*$Z418*D418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA418:AV418)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA418","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB418","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC418","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD418","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE418","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF418","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG418","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH418","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI418","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ418","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK418","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL418","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM418","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN418","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO418","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP418","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ418","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR418","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS418","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT418","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU418","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV418","v":0},{"$f":"+SUM(AX418:BS418)","v":0},{"$f":"(AA418+AX418)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU418:CP418)","v":0},{"$f":"SUM(D418:Y418)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 208","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D420:Y420,\"<>0\")<=1,IF(SUM(D420:Y420)=0,0,(IF(SUM(D420:Y420)>0,IF(SUM(D420:Y420)<400,(1.2675*45967*SUM(D420:Y420)^(-0.4664)),(IF(SUM(D420:Y420)<2000,(39128*SUM(D420:Y420)^(-0.37661)),IF(SUM(D420:Y420)<5000,18893*SUM(D420:Y420)^(-0.28083),IF(SUM(D420:Y420)<100000,29680*SUM(D420:Y420)^(-0.24475),1773.1))))*100/115)*SUM(D420:Y420)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D420:Y420)),$A$571)","v":0},{"$f":"IF((D420*$Z420-(2009-D$3)/($C420+D421)*$Z420*D420)<0,0,(D420*$Z420-(2009-D$3)/($C420+D421)*$Z420*D420))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA420:AV420)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA420","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB420","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC420","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD420","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE420","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF420","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG420","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH420","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI420","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ420","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK420","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL420","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM420","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN420","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO420","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP420","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ420","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR420","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS420","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT420","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU420","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV420","v":0},{"$f":"+SUM(AX420:BS420)","v":0},{"$f":"(AA420+AX420)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU420:CP420)","v":0},{"$f":"SUM(D420:Y420)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 209","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D422:Y422,\"<>0\")<=1,IF(SUM(D422:Y422)=0,0,(IF(SUM(D422:Y422)>0,IF(SUM(D422:Y422)<400,(1.2675*45967*SUM(D422:Y422)^(-0.4664)),(IF(SUM(D422:Y422)<2000,(39128*SUM(D422:Y422)^(-0.37661)),IF(SUM(D422:Y422)<5000,18893*SUM(D422:Y422)^(-0.28083),IF(SUM(D422:Y422)<100000,29680*SUM(D422:Y422)^(-0.24475),1773.1))))*100/115)*SUM(D422:Y422)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D422:Y422)),$A$571)","v":0},{"$f":"IF((D422*$Z422-(2009-D$3)/($C422+D423)*$Z422*D422)<0,0,(D422*$Z422-(2009-D$3)/($C422+D423)*$Z422*D422))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA422:AV422)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA422","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB422","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC422","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD422","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE422","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF422","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG422","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH422","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI422","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ422","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK422","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL422","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM422","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN422","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO422","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP422","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ422","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR422","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS422","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT422","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU422","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV422","v":0},{"$f":"+SUM(AX422:BS422)","v":0},{"$f":"(AA422+AX422)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU422:CP422)","v":0},{"$f":"SUM(D422:Y422)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 210","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D424:Y424,\"<>0\")<=1,IF(SUM(D424:Y424)=0,0,(IF(SUM(D424:Y424)>0,IF(SUM(D424:Y424)<400,(1.2675*45967*SUM(D424:Y424)^(-0.4664)),(IF(SUM(D424:Y424)<2000,(39128*SUM(D424:Y424)^(-0.37661)),IF(SUM(D424:Y424)<5000,18893*SUM(D424:Y424)^(-0.28083),IF(SUM(D424:Y424)<100000,29680*SUM(D424:Y424)^(-0.24475),1773.1))))*100/115)*SUM(D424:Y424)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D424:Y424)),$A$571)","v":0},{"$f":"IF((D424*$Z424-(2009-D$3)/($C424+D425)*$Z424*D424)<0,0,(D424*$Z424-(2009-D$3)/($C424+D425)*$Z424*D424))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA424:AV424)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA424","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB424","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC424","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD424","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE424","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF424","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG424","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH424","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI424","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ424","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK424","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL424","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM424","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN424","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO424","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP424","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ424","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR424","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS424","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT424","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU424","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV424","v":0},{"$f":"+SUM(AX424:BS424)","v":0},{"$f":"(AA424+AX424)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU424:CP424)","v":0},{"$f":"SUM(D424:Y424)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 211","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D426:Y426,\"<>0\")<=1,IF(SUM(D426:Y426)=0,0,(IF(SUM(D426:Y426)>0,IF(SUM(D426:Y426)<400,(1.2675*45967*SUM(D426:Y426)^(-0.4664)),(IF(SUM(D426:Y426)<2000,(39128*SUM(D426:Y426)^(-0.37661)),IF(SUM(D426:Y426)<5000,18893*SUM(D426:Y426)^(-0.28083),IF(SUM(D426:Y426)<100000,29680*SUM(D426:Y426)^(-0.24475),1773.1))))*100/115)*SUM(D426:Y426)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D426:Y426)),$A$571)","v":0},{"$f":"IF((D426*$Z426-(2009-D$3)/($C426+D427)*$Z426*D426)<0,0,(D426*$Z426-(2009-D$3)/($C426+D427)*$Z426*D426))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA426:AV426)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA426","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB426","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC426","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD426","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE426","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF426","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG426","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH426","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI426","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ426","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK426","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL426","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM426","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN426","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO426","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP426","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ426","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR426","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS426","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT426","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU426","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV426","v":0},{"$f":"+SUM(AX426:BS426)","v":0},{"$f":"(AA426+AX426)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU426:CP426)","v":0},{"$f":"SUM(D426:Y426)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 212","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D428:Y428,\"<>0\")<=1,IF(SUM(D428:Y428)=0,0,(IF(SUM(D428:Y428)>0,IF(SUM(D428:Y428)<400,(1.2675*45967*SUM(D428:Y428)^(-0.4664)),(IF(SUM(D428:Y428)<2000,(39128*SUM(D428:Y428)^(-0.37661)),IF(SUM(D428:Y428)<5000,18893*SUM(D428:Y428)^(-0.28083),IF(SUM(D428:Y428)<100000,29680*SUM(D428:Y428)^(-0.24475),1773.1))))*100/115)*SUM(D428:Y428)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D428:Y428)),$A$571)","v":0},{"$f":"IF((D428*$Z428-(2009-D$3)/($C428+D429)*$Z428*D428)<0,0,(D428*$Z428-(2009-D$3)/($C428+D429)*$Z428*D428))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA428:AV428)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA428","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB428","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC428","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD428","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE428","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF428","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG428","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH428","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI428","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ428","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK428","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL428","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM428","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN428","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO428","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP428","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ428","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR428","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS428","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT428","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU428","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV428","v":0},{"$f":"+SUM(AX428:BS428)","v":0},{"$f":"(AA428+AX428)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU428:CP428)","v":0},{"$f":"SUM(D428:Y428)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 213","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D430:Y430,\"<>0\")<=1,IF(SUM(D430:Y430)=0,0,(IF(SUM(D430:Y430)>0,IF(SUM(D430:Y430)<400,(1.2675*45967*SUM(D430:Y430)^(-0.4664)),(IF(SUM(D430:Y430)<2000,(39128*SUM(D430:Y430)^(-0.37661)),IF(SUM(D430:Y430)<5000,18893*SUM(D430:Y430)^(-0.28083),IF(SUM(D430:Y430)<100000,29680*SUM(D430:Y430)^(-0.24475),1773.1))))*100/115)*SUM(D430:Y430)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D430:Y430)),$A$571)","v":0},{"$f":"IF((D430*$Z430-(2009-D$3)/($C430+D431)*$Z430*D430)<0,0,(D430*$Z430-(2009-D$3)/($C430+D431)*$Z430*D430))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA430:AV430)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA430","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB430","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC430","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD430","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE430","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF430","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG430","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH430","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI430","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ430","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK430","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL430","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM430","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN430","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO430","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP430","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ430","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR430","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS430","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT430","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU430","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV430","v":0},{"$f":"+SUM(AX430:BS430)","v":0},{"$f":"(AA430+AX430)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU430:CP430)","v":0},{"$f":"SUM(D430:Y430)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 214","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D432:Y432,\"<>0\")<=1,IF(SUM(D432:Y432)=0,0,(IF(SUM(D432:Y432)>0,IF(SUM(D432:Y432)<400,(1.2675*45967*SUM(D432:Y432)^(-0.4664)),(IF(SUM(D432:Y432)<2000,(39128*SUM(D432:Y432)^(-0.37661)),IF(SUM(D432:Y432)<5000,18893*SUM(D432:Y432)^(-0.28083),IF(SUM(D432:Y432)<100000,29680*SUM(D432:Y432)^(-0.24475),1773.1))))*100/115)*SUM(D432:Y432)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D432:Y432)),$A$571)","v":0},{"$f":"IF((D432*$Z432-(2009-D$3)/($C432+D433)*$Z432*D432)<0,0,(D432*$Z432-(2009-D$3)/($C432+D433)*$Z432*D432))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA432:AV432)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA432","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB432","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC432","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD432","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE432","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF432","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG432","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH432","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI432","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ432","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK432","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL432","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM432","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN432","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO432","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP432","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ432","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR432","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS432","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT432","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU432","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV432","v":0},{"$f":"+SUM(AX432:BS432)","v":0},{"$f":"(AA432+AX432)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU432:CP432)","v":0},{"$f":"SUM(D432:Y432)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 215","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D434:Y434,\"<>0\")<=1,IF(SUM(D434:Y434)=0,0,(IF(SUM(D434:Y434)>0,IF(SUM(D434:Y434)<400,(1.2675*45967*SUM(D434:Y434)^(-0.4664)),(IF(SUM(D434:Y434)<2000,(39128*SUM(D434:Y434)^(-0.37661)),IF(SUM(D434:Y434)<5000,18893*SUM(D434:Y434)^(-0.28083),IF(SUM(D434:Y434)<100000,29680*SUM(D434:Y434)^(-0.24475),1773.1))))*100/115)*SUM(D434:Y434)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D434:Y434)),$A$571)","v":0},{"$f":"IF((D434*$Z434-(2009-D$3)/($C434+D435)*$Z434*D434)<0,0,(D434*$Z434-(2009-D$3)/($C434+D435)*$Z434*D434))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA434:AV434)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA434","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB434","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC434","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD434","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE434","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF434","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG434","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH434","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI434","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ434","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK434","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL434","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM434","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN434","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO434","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP434","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ434","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR434","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS434","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT434","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU434","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV434","v":0},{"$f":"+SUM(AX434:BS434)","v":0},{"$f":"(AA434+AX434)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU434:CP434)","v":0},{"$f":"SUM(D434:Y434)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 216","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D436:Y436,\"<>0\")<=1,IF(SUM(D436:Y436)=0,0,(IF(SUM(D436:Y436)>0,IF(SUM(D436:Y436)<400,(1.2675*45967*SUM(D436:Y436)^(-0.4664)),(IF(SUM(D436:Y436)<2000,(39128*SUM(D436:Y436)^(-0.37661)),IF(SUM(D436:Y436)<5000,18893*SUM(D436:Y436)^(-0.28083),IF(SUM(D436:Y436)<100000,29680*SUM(D436:Y436)^(-0.24475),1773.1))))*100/115)*SUM(D436:Y436)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D436:Y436)),$A$571)","v":0},{"$f":"IF((D436*$Z436-(2009-D$3)/($C436+D437)*$Z436*D436)<0,0,(D436*$Z436-(2009-D$3)/($C436+D437)*$Z436*D436))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA436:AV436)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA436","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB436","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC436","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD436","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE436","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF436","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG436","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH436","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI436","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ436","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK436","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL436","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM436","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN436","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO436","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP436","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ436","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR436","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS436","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT436","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU436","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV436","v":0},{"$f":"+SUM(AX436:BS436)","v":0},{"$f":"(AA436+AX436)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU436:CP436)","v":0},{"$f":"SUM(D436:Y436)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 217","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D438:Y438,\"<>0\")<=1,IF(SUM(D438:Y438)=0,0,(IF(SUM(D438:Y438)>0,IF(SUM(D438:Y438)<400,(1.2675*45967*SUM(D438:Y438)^(-0.4664)),(IF(SUM(D438:Y438)<2000,(39128*SUM(D438:Y438)^(-0.37661)),IF(SUM(D438:Y438)<5000,18893*SUM(D438:Y438)^(-0.28083),IF(SUM(D438:Y438)<100000,29680*SUM(D438:Y438)^(-0.24475),1773.1))))*100/115)*SUM(D438:Y438)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D438:Y438)),$A$571)","v":0},{"$f":"IF((D438*$Z438-(2009-D$3)/($C438+D439)*$Z438*D438)<0,0,(D438*$Z438-(2009-D$3)/($C438+D439)*$Z438*D438))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA438:AV438)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA438","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB438","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC438","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD438","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE438","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF438","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG438","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH438","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI438","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ438","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK438","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL438","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM438","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN438","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO438","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP438","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ438","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR438","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS438","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT438","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU438","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV438","v":0},{"$f":"+SUM(AX438:BS438)","v":0},{"$f":"(AA438+AX438)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU438:CP438)","v":0},{"$f":"SUM(D438:Y438)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 218","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D440:Y440,\"<>0\")<=1,IF(SUM(D440:Y440)=0,0,(IF(SUM(D440:Y440)>0,IF(SUM(D440:Y440)<400,(1.2675*45967*SUM(D440:Y440)^(-0.4664)),(IF(SUM(D440:Y440)<2000,(39128*SUM(D440:Y440)^(-0.37661)),IF(SUM(D440:Y440)<5000,18893*SUM(D440:Y440)^(-0.28083),IF(SUM(D440:Y440)<100000,29680*SUM(D440:Y440)^(-0.24475),1773.1))))*100/115)*SUM(D440:Y440)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D440:Y440)),$A$571)","v":0},{"$f":"IF((D440*$Z440-(2009-D$3)/($C440+D441)*$Z440*D440)<0,0,(D440*$Z440-(2009-D$3)/($C440+D441)*$Z440*D440))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA440:AV440)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA440","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB440","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC440","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD440","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE440","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF440","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG440","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH440","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI440","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ440","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK440","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL440","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM440","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN440","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO440","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP440","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ440","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR440","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS440","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT440","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU440","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV440","v":0},{"$f":"+SUM(AX440:BS440)","v":0},{"$f":"(AA440+AX440)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU440:CP440)","v":0},{"$f":"SUM(D440:Y440)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 219","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D442:Y442,\"<>0\")<=1,IF(SUM(D442:Y442)=0,0,(IF(SUM(D442:Y442)>0,IF(SUM(D442:Y442)<400,(1.2675*45967*SUM(D442:Y442)^(-0.4664)),(IF(SUM(D442:Y442)<2000,(39128*SUM(D442:Y442)^(-0.37661)),IF(SUM(D442:Y442)<5000,18893*SUM(D442:Y442)^(-0.28083),IF(SUM(D442:Y442)<100000,29680*SUM(D442:Y442)^(-0.24475),1773.1))))*100/115)*SUM(D442:Y442)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D442:Y442)),$A$571)","v":0},{"$f":"IF((D442*$Z442-(2009-D$3)/($C442+D443)*$Z442*D442)<0,0,(D442*$Z442-(2009-D$3)/($C442+D443)*$Z442*D442))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA442:AV442)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA442","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB442","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC442","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD442","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE442","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF442","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG442","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH442","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI442","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ442","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK442","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL442","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM442","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN442","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO442","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP442","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ442","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR442","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS442","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT442","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU442","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV442","v":0},{"$f":"+SUM(AX442:BS442)","v":0},{"$f":"(AA442+AX442)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU442:CP442)","v":0},{"$f":"SUM(D442:Y442)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 220","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D444:Y444,\"<>0\")<=1,IF(SUM(D444:Y444)=0,0,(IF(SUM(D444:Y444)>0,IF(SUM(D444:Y444)<400,(1.2675*45967*SUM(D444:Y444)^(-0.4664)),(IF(SUM(D444:Y444)<2000,(39128*SUM(D444:Y444)^(-0.37661)),IF(SUM(D444:Y444)<5000,18893*SUM(D444:Y444)^(-0.28083),IF(SUM(D444:Y444)<100000,29680*SUM(D444:Y444)^(-0.24475),1773.1))))*100/115)*SUM(D444:Y444)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D444:Y444)),$A$571)","v":0},{"$f":"IF((D444*$Z444-(2009-D$3)/($C444+D445)*$Z444*D444)<0,0,(D444*$Z444-(2009-D$3)/($C444+D445)*$Z444*D444))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA444:AV444)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA444","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB444","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC444","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD444","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE444","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF444","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG444","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH444","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI444","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ444","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK444","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL444","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM444","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN444","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO444","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP444","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ444","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR444","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS444","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT444","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU444","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV444","v":0},{"$f":"+SUM(AX444:BS444)","v":0},{"$f":"(AA444+AX444)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU444:CP444)","v":0},{"$f":"SUM(D444:Y444)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 221","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D446:Y446,\"<>0\")<=1,IF(SUM(D446:Y446)=0,0,(IF(SUM(D446:Y446)>0,IF(SUM(D446:Y446)<400,(1.2675*45967*SUM(D446:Y446)^(-0.4664)),(IF(SUM(D446:Y446)<2000,(39128*SUM(D446:Y446)^(-0.37661)),IF(SUM(D446:Y446)<5000,18893*SUM(D446:Y446)^(-0.28083),IF(SUM(D446:Y446)<100000,29680*SUM(D446:Y446)^(-0.24475),1773.1))))*100/115)*SUM(D446:Y446)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D446:Y446)),$A$571)","v":0},{"$f":"IF((D446*$Z446-(2009-D$3)/($C446+D447)*$Z446*D446)<0,0,(D446*$Z446-(2009-D$3)/($C446+D447)*$Z446*D446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA446:AV446)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA446","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB446","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC446","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD446","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE446","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF446","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG446","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH446","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI446","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ446","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK446","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL446","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM446","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN446","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO446","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP446","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ446","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR446","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS446","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT446","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU446","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV446","v":0},{"$f":"+SUM(AX446:BS446)","v":0},{"$f":"(AA446+AX446)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU446:CP446)","v":0},{"$f":"SUM(D446:Y446)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 222","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D448:Y448,\"<>0\")<=1,IF(SUM(D448:Y448)=0,0,(IF(SUM(D448:Y448)>0,IF(SUM(D448:Y448)<400,(1.2675*45967*SUM(D448:Y448)^(-0.4664)),(IF(SUM(D448:Y448)<2000,(39128*SUM(D448:Y448)^(-0.37661)),IF(SUM(D448:Y448)<5000,18893*SUM(D448:Y448)^(-0.28083),IF(SUM(D448:Y448)<100000,29680*SUM(D448:Y448)^(-0.24475),1773.1))))*100/115)*SUM(D448:Y448)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D448:Y448)),$A$571)","v":0},{"$f":"IF((D448*$Z448-(2009-D$3)/($C448+D449)*$Z448*D448)<0,0,(D448*$Z448-(2009-D$3)/($C448+D449)*$Z448*D448))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA448:AV448)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA448","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB448","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC448","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD448","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE448","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF448","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG448","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH448","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI448","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ448","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK448","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL448","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM448","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN448","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO448","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP448","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ448","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR448","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS448","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT448","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU448","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV448","v":0},{"$f":"+SUM(AX448:BS448)","v":0},{"$f":"(AA448+AX448)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU448:CP448)","v":0},{"$f":"SUM(D448:Y448)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 223","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D450:Y450,\"<>0\")<=1,IF(SUM(D450:Y450)=0,0,(IF(SUM(D450:Y450)>0,IF(SUM(D450:Y450)<400,(1.2675*45967*SUM(D450:Y450)^(-0.4664)),(IF(SUM(D450:Y450)<2000,(39128*SUM(D450:Y450)^(-0.37661)),IF(SUM(D450:Y450)<5000,18893*SUM(D450:Y450)^(-0.28083),IF(SUM(D450:Y450)<100000,29680*SUM(D450:Y450)^(-0.24475),1773.1))))*100/115)*SUM(D450:Y450)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D450:Y450)),$A$571)","v":0},{"$f":"IF((D450*$Z450-(2009-D$3)/($C450+D451)*$Z450*D450)<0,0,(D450*$Z450-(2009-D$3)/($C450+D451)*$Z450*D450))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA450:AV450)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA450","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB450","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC450","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD450","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE450","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF450","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG450","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH450","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI450","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ450","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK450","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL450","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM450","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN450","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO450","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP450","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ450","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR450","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS450","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT450","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU450","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV450","v":0},{"$f":"+SUM(AX450:BS450)","v":0},{"$f":"(AA450+AX450)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU450:CP450)","v":0},{"$f":"SUM(D450:Y450)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 224","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D452:Y452,\"<>0\")<=1,IF(SUM(D452:Y452)=0,0,(IF(SUM(D452:Y452)>0,IF(SUM(D452:Y452)<400,(1.2675*45967*SUM(D452:Y452)^(-0.4664)),(IF(SUM(D452:Y452)<2000,(39128*SUM(D452:Y452)^(-0.37661)),IF(SUM(D452:Y452)<5000,18893*SUM(D452:Y452)^(-0.28083),IF(SUM(D452:Y452)<100000,29680*SUM(D452:Y452)^(-0.24475),1773.1))))*100/115)*SUM(D452:Y452)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D452:Y452)),$A$571)","v":0},{"$f":"IF((D452*$Z452-(2009-D$3)/($C452+D453)*$Z452*D452)<0,0,(D452*$Z452-(2009-D$3)/($C452+D453)*$Z452*D452))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA452:AV452)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA452","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB452","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC452","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD452","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE452","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF452","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG452","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH452","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI452","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ452","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK452","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL452","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM452","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN452","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO452","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP452","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ452","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR452","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS452","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT452","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU452","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV452","v":0},{"$f":"+SUM(AX452:BS452)","v":0},{"$f":"(AA452+AX452)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU452:CP452)","v":0},{"$f":"SUM(D452:Y452)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 225","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D454:Y454,\"<>0\")<=1,IF(SUM(D454:Y454)=0,0,(IF(SUM(D454:Y454)>0,IF(SUM(D454:Y454)<400,(1.2675*45967*SUM(D454:Y454)^(-0.4664)),(IF(SUM(D454:Y454)<2000,(39128*SUM(D454:Y454)^(-0.37661)),IF(SUM(D454:Y454)<5000,18893*SUM(D454:Y454)^(-0.28083),IF(SUM(D454:Y454)<100000,29680*SUM(D454:Y454)^(-0.24475),1773.1))))*100/115)*SUM(D454:Y454)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D454:Y454)),$A$571)","v":0},{"$f":"IF((D454*$Z454-(2009-D$3)/($C454+D455)*$Z454*D454)<0,0,(D454*$Z454-(2009-D$3)/($C454+D455)*$Z454*D454))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA454:AV454)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA454","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB454","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC454","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD454","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE454","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF454","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG454","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH454","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI454","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ454","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK454","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL454","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM454","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN454","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO454","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP454","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ454","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR454","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS454","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT454","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU454","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV454","v":0},{"$f":"+SUM(AX454:BS454)","v":0},{"$f":"(AA454+AX454)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU454:CP454)","v":0},{"$f":"SUM(D454:Y454)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 226","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D456:Y456,\"<>0\")<=1,IF(SUM(D456:Y456)=0,0,(IF(SUM(D456:Y456)>0,IF(SUM(D456:Y456)<400,(1.2675*45967*SUM(D456:Y456)^(-0.4664)),(IF(SUM(D456:Y456)<2000,(39128*SUM(D456:Y456)^(-0.37661)),IF(SUM(D456:Y456)<5000,18893*SUM(D456:Y456)^(-0.28083),IF(SUM(D456:Y456)<100000,29680*SUM(D456:Y456)^(-0.24475),1773.1))))*100/115)*SUM(D456:Y456)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D456:Y456)),$A$571)","v":0},{"$f":"IF((D456*$Z456-(2009-D$3)/($C456+D457)*$Z456*D456)<0,0,(D456*$Z456-(2009-D$3)/($C456+D457)*$Z456*D456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA456:AV456)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA456","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB456","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC456","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD456","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE456","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF456","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG456","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH456","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI456","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ456","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK456","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL456","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM456","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN456","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO456","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP456","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ456","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR456","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS456","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT456","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU456","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV456","v":0},{"$f":"+SUM(AX456:BS456)","v":0},{"$f":"(AA456+AX456)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU456:CP456)","v":0},{"$f":"SUM(D456:Y456)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 227","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D458:Y458,\"<>0\")<=1,IF(SUM(D458:Y458)=0,0,(IF(SUM(D458:Y458)>0,IF(SUM(D458:Y458)<400,(1.2675*45967*SUM(D458:Y458)^(-0.4664)),(IF(SUM(D458:Y458)<2000,(39128*SUM(D458:Y458)^(-0.37661)),IF(SUM(D458:Y458)<5000,18893*SUM(D458:Y458)^(-0.28083),IF(SUM(D458:Y458)<100000,29680*SUM(D458:Y458)^(-0.24475),1773.1))))*100/115)*SUM(D458:Y458)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D458:Y458)),$A$571)","v":0},{"$f":"IF((D458*$Z458-(2009-D$3)/($C458+D459)*$Z458*D458)<0,0,(D458*$Z458-(2009-D$3)/($C458+D459)*$Z458*D458))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA458:AV458)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA458","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB458","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC458","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD458","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE458","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF458","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG458","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH458","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI458","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ458","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK458","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL458","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM458","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN458","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO458","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP458","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ458","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR458","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS458","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT458","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU458","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV458","v":0},{"$f":"+SUM(AX458:BS458)","v":0},{"$f":"(AA458+AX458)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU458:CP458)","v":0},{"$f":"SUM(D458:Y458)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 228","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D460:Y460,\"<>0\")<=1,IF(SUM(D460:Y460)=0,0,(IF(SUM(D460:Y460)>0,IF(SUM(D460:Y460)<400,(1.2675*45967*SUM(D460:Y460)^(-0.4664)),(IF(SUM(D460:Y460)<2000,(39128*SUM(D460:Y460)^(-0.37661)),IF(SUM(D460:Y460)<5000,18893*SUM(D460:Y460)^(-0.28083),IF(SUM(D460:Y460)<100000,29680*SUM(D460:Y460)^(-0.24475),1773.1))))*100/115)*SUM(D460:Y460)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D460:Y460)),$A$571)","v":0},{"$f":"IF((D460*$Z460-(2009-D$3)/($C460+D461)*$Z460*D460)<0,0,(D460*$Z460-(2009-D$3)/($C460+D461)*$Z460*D460))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA460:AV460)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA460","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB460","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC460","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD460","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE460","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF460","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG460","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH460","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI460","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ460","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK460","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL460","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM460","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN460","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO460","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP460","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ460","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR460","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS460","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT460","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU460","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV460","v":0},{"$f":"+SUM(AX460:BS460)","v":0},{"$f":"(AA460+AX460)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU460:CP460)","v":0},{"$f":"SUM(D460:Y460)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 229","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D462:Y462,\"<>0\")<=1,IF(SUM(D462:Y462)=0,0,(IF(SUM(D462:Y462)>0,IF(SUM(D462:Y462)<400,(1.2675*45967*SUM(D462:Y462)^(-0.4664)),(IF(SUM(D462:Y462)<2000,(39128*SUM(D462:Y462)^(-0.37661)),IF(SUM(D462:Y462)<5000,18893*SUM(D462:Y462)^(-0.28083),IF(SUM(D462:Y462)<100000,29680*SUM(D462:Y462)^(-0.24475),1773.1))))*100/115)*SUM(D462:Y462)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D462:Y462)),$A$571)","v":0},{"$f":"IF((D462*$Z462-(2009-D$3)/($C462+D463)*$Z462*D462)<0,0,(D462*$Z462-(2009-D$3)/($C462+D463)*$Z462*D462))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA462:AV462)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA462","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB462","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC462","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD462","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE462","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF462","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG462","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH462","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI462","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ462","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK462","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL462","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM462","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN462","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO462","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP462","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ462","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR462","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS462","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT462","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU462","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV462","v":0},{"$f":"+SUM(AX462:BS462)","v":0},{"$f":"(AA462+AX462)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU462:CP462)","v":0},{"$f":"SUM(D462:Y462)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 230","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D464:Y464,\"<>0\")<=1,IF(SUM(D464:Y464)=0,0,(IF(SUM(D464:Y464)>0,IF(SUM(D464:Y464)<400,(1.2675*45967*SUM(D464:Y464)^(-0.4664)),(IF(SUM(D464:Y464)<2000,(39128*SUM(D464:Y464)^(-0.37661)),IF(SUM(D464:Y464)<5000,18893*SUM(D464:Y464)^(-0.28083),IF(SUM(D464:Y464)<100000,29680*SUM(D464:Y464)^(-0.24475),1773.1))))*100/115)*SUM(D464:Y464)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D464:Y464)),$A$571)","v":0},{"$f":"IF((D464*$Z464-(2009-D$3)/($C464+D465)*$Z464*D464)<0,0,(D464*$Z464-(2009-D$3)/($C464+D465)*$Z464*D464))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA464:AV464)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA464","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB464","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC464","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD464","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE464","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF464","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG464","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH464","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI464","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ464","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK464","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL464","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM464","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN464","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO464","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP464","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ464","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR464","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS464","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT464","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU464","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV464","v":0},{"$f":"+SUM(AX464:BS464)","v":0},{"$f":"(AA464+AX464)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU464:CP464)","v":0},{"$f":"SUM(D464:Y464)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 231","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D466:Y466,\"<>0\")<=1,IF(SUM(D466:Y466)=0,0,(IF(SUM(D466:Y466)>0,IF(SUM(D466:Y466)<400,(1.2675*45967*SUM(D466:Y466)^(-0.4664)),(IF(SUM(D466:Y466)<2000,(39128*SUM(D466:Y466)^(-0.37661)),IF(SUM(D466:Y466)<5000,18893*SUM(D466:Y466)^(-0.28083),IF(SUM(D466:Y466)<100000,29680*SUM(D466:Y466)^(-0.24475),1773.1))))*100/115)*SUM(D466:Y466)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D466:Y466)),$A$571)","v":0},{"$f":"IF((D466*$Z466-(2009-D$3)/($C466+D467)*$Z466*D466)<0,0,(D466*$Z466-(2009-D$3)/($C466+D467)*$Z466*D466))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA466:AV466)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA466","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB466","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC466","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD466","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE466","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF466","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG466","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH466","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI466","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ466","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK466","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL466","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM466","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN466","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO466","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP466","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ466","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR466","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS466","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT466","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU466","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV466","v":0},{"$f":"+SUM(AX466:BS466)","v":0},{"$f":"(AA466+AX466)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU466:CP466)","v":0},{"$f":"SUM(D466:Y466)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 232","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D468:Y468,\"<>0\")<=1,IF(SUM(D468:Y468)=0,0,(IF(SUM(D468:Y468)>0,IF(SUM(D468:Y468)<400,(1.2675*45967*SUM(D468:Y468)^(-0.4664)),(IF(SUM(D468:Y468)<2000,(39128*SUM(D468:Y468)^(-0.37661)),IF(SUM(D468:Y468)<5000,18893*SUM(D468:Y468)^(-0.28083),IF(SUM(D468:Y468)<100000,29680*SUM(D468:Y468)^(-0.24475),1773.1))))*100/115)*SUM(D468:Y468)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D468:Y468)),$A$571)","v":0},{"$f":"IF((D468*$Z468-(2009-D$3)/($C468+D469)*$Z468*D468)<0,0,(D468*$Z468-(2009-D$3)/($C468+D469)*$Z468*D468))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA468:AV468)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA468","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB468","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC468","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD468","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE468","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF468","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG468","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH468","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI468","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ468","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK468","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL468","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM468","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN468","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO468","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP468","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ468","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR468","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS468","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT468","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU468","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV468","v":0},{"$f":"+SUM(AX468:BS468)","v":0},{"$f":"(AA468+AX468)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU468:CP468)","v":0},{"$f":"SUM(D468:Y468)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 233","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D470:Y470,\"<>0\")<=1,IF(SUM(D470:Y470)=0,0,(IF(SUM(D470:Y470)>0,IF(SUM(D470:Y470)<400,(1.2675*45967*SUM(D470:Y470)^(-0.4664)),(IF(SUM(D470:Y470)<2000,(39128*SUM(D470:Y470)^(-0.37661)),IF(SUM(D470:Y470)<5000,18893*SUM(D470:Y470)^(-0.28083),IF(SUM(D470:Y470)<100000,29680*SUM(D470:Y470)^(-0.24475),1773.1))))*100/115)*SUM(D470:Y470)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D470:Y470)),$A$571)","v":0},{"$f":"IF((D470*$Z470-(2009-D$3)/($C470+D471)*$Z470*D470)<0,0,(D470*$Z470-(2009-D$3)/($C470+D471)*$Z470*D470))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA470:AV470)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA470","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB470","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC470","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD470","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE470","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF470","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG470","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH470","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI470","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ470","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK470","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL470","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM470","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN470","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO470","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP470","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ470","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR470","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS470","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT470","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU470","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV470","v":0},{"$f":"+SUM(AX470:BS470)","v":0},{"$f":"(AA470+AX470)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU470:CP470)","v":0},{"$f":"SUM(D470:Y470)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 234","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D472:Y472,\"<>0\")<=1,IF(SUM(D472:Y472)=0,0,(IF(SUM(D472:Y472)>0,IF(SUM(D472:Y472)<400,(1.2675*45967*SUM(D472:Y472)^(-0.4664)),(IF(SUM(D472:Y472)<2000,(39128*SUM(D472:Y472)^(-0.37661)),IF(SUM(D472:Y472)<5000,18893*SUM(D472:Y472)^(-0.28083),IF(SUM(D472:Y472)<100000,29680*SUM(D472:Y472)^(-0.24475),1773.1))))*100/115)*SUM(D472:Y472)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D472:Y472)),$A$571)","v":0},{"$f":"IF((D472*$Z472-(2009-D$3)/($C472+D473)*$Z472*D472)<0,0,(D472*$Z472-(2009-D$3)/($C472+D473)*$Z472*D472))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA472:AV472)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA472","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB472","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC472","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD472","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE472","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF472","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG472","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH472","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI472","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ472","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK472","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL472","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM472","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN472","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO472","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP472","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ472","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR472","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS472","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT472","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU472","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV472","v":0},{"$f":"+SUM(AX472:BS472)","v":0},{"$f":"(AA472+AX472)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU472:CP472)","v":0},{"$f":"SUM(D472:Y472)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 235","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D474:Y474,\"<>0\")<=1,IF(SUM(D474:Y474)=0,0,(IF(SUM(D474:Y474)>0,IF(SUM(D474:Y474)<400,(1.2675*45967*SUM(D474:Y474)^(-0.4664)),(IF(SUM(D474:Y474)<2000,(39128*SUM(D474:Y474)^(-0.37661)),IF(SUM(D474:Y474)<5000,18893*SUM(D474:Y474)^(-0.28083),IF(SUM(D474:Y474)<100000,29680*SUM(D474:Y474)^(-0.24475),1773.1))))*100/115)*SUM(D474:Y474)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D474:Y474)),$A$571)","v":0},{"$f":"IF((D474*$Z474-(2009-D$3)/($C474+D475)*$Z474*D474)<0,0,(D474*$Z474-(2009-D$3)/($C474+D475)*$Z474*D474))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA474:AV474)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA474","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB474","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC474","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD474","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE474","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF474","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG474","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH474","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI474","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ474","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK474","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL474","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM474","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN474","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO474","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP474","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ474","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR474","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS474","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT474","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU474","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV474","v":0},{"$f":"+SUM(AX474:BS474)","v":0},{"$f":"(AA474+AX474)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU474:CP474)","v":0},{"$f":"SUM(D474:Y474)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 236","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D476:Y476,\"<>0\")<=1,IF(SUM(D476:Y476)=0,0,(IF(SUM(D476:Y476)>0,IF(SUM(D476:Y476)<400,(1.2675*45967*SUM(D476:Y476)^(-0.4664)),(IF(SUM(D476:Y476)<2000,(39128*SUM(D476:Y476)^(-0.37661)),IF(SUM(D476:Y476)<5000,18893*SUM(D476:Y476)^(-0.28083),IF(SUM(D476:Y476)<100000,29680*SUM(D476:Y476)^(-0.24475),1773.1))))*100/115)*SUM(D476:Y476)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D476:Y476)),$A$571)","v":0},{"$f":"IF((D476*$Z476-(2009-D$3)/($C476+D477)*$Z476*D476)<0,0,(D476*$Z476-(2009-D$3)/($C476+D477)*$Z476*D476))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA476:AV476)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA476","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB476","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC476","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD476","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE476","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF476","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG476","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH476","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI476","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ476","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK476","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL476","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM476","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN476","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO476","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP476","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ476","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR476","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS476","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT476","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU476","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV476","v":0},{"$f":"+SUM(AX476:BS476)","v":0},{"$f":"(AA476+AX476)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU476:CP476)","v":0},{"$f":"SUM(D476:Y476)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 237","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D478:Y478,\"<>0\")<=1,IF(SUM(D478:Y478)=0,0,(IF(SUM(D478:Y478)>0,IF(SUM(D478:Y478)<400,(1.2675*45967*SUM(D478:Y478)^(-0.4664)),(IF(SUM(D478:Y478)<2000,(39128*SUM(D478:Y478)^(-0.37661)),IF(SUM(D478:Y478)<5000,18893*SUM(D478:Y478)^(-0.28083),IF(SUM(D478:Y478)<100000,29680*SUM(D478:Y478)^(-0.24475),1773.1))))*100/115)*SUM(D478:Y478)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D478:Y478)),$A$571)","v":0},{"$f":"IF((D478*$Z478-(2009-D$3)/($C478+D479)*$Z478*D478)<0,0,(D478*$Z478-(2009-D$3)/($C478+D479)*$Z478*D478))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA478:AV478)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA478","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB478","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC478","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD478","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE478","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF478","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG478","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH478","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI478","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ478","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK478","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL478","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM478","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN478","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO478","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP478","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ478","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR478","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS478","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT478","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU478","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV478","v":0},{"$f":"+SUM(AX478:BS478)","v":0},{"$f":"(AA478+AX478)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU478:CP478)","v":0},{"$f":"SUM(D478:Y478)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 238","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D480:Y480,\"<>0\")<=1,IF(SUM(D480:Y480)=0,0,(IF(SUM(D480:Y480)>0,IF(SUM(D480:Y480)<400,(1.2675*45967*SUM(D480:Y480)^(-0.4664)),(IF(SUM(D480:Y480)<2000,(39128*SUM(D480:Y480)^(-0.37661)),IF(SUM(D480:Y480)<5000,18893*SUM(D480:Y480)^(-0.28083),IF(SUM(D480:Y480)<100000,29680*SUM(D480:Y480)^(-0.24475),1773.1))))*100/115)*SUM(D480:Y480)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D480:Y480)),$A$571)","v":0},{"$f":"IF((D480*$Z480-(2009-D$3)/($C480+D481)*$Z480*D480)<0,0,(D480*$Z480-(2009-D$3)/($C480+D481)*$Z480*D480))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA480:AV480)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA480","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB480","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC480","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD480","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE480","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF480","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG480","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH480","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI480","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ480","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK480","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL480","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM480","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN480","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO480","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP480","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ480","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR480","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS480","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT480","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU480","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV480","v":0},{"$f":"+SUM(AX480:BS480)","v":0},{"$f":"(AA480+AX480)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU480:CP480)","v":0},{"$f":"SUM(D480:Y480)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 239","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D482:Y482,\"<>0\")<=1,IF(SUM(D482:Y482)=0,0,(IF(SUM(D482:Y482)>0,IF(SUM(D482:Y482)<400,(1.2675*45967*SUM(D482:Y482)^(-0.4664)),(IF(SUM(D482:Y482)<2000,(39128*SUM(D482:Y482)^(-0.37661)),IF(SUM(D482:Y482)<5000,18893*SUM(D482:Y482)^(-0.28083),IF(SUM(D482:Y482)<100000,29680*SUM(D482:Y482)^(-0.24475),1773.1))))*100/115)*SUM(D482:Y482)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D482:Y482)),$A$571)","v":0},{"$f":"IF((D482*$Z482-(2009-D$3)/($C482+D483)*$Z482*D482)<0,0,(D482*$Z482-(2009-D$3)/($C482+D483)*$Z482*D482))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA482:AV482)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA482","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB482","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC482","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD482","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE482","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF482","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG482","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH482","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI482","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ482","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK482","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL482","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM482","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN482","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO482","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP482","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ482","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR482","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS482","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT482","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU482","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV482","v":0},{"$f":"+SUM(AX482:BS482)","v":0},{"$f":"(AA482+AX482)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU482:CP482)","v":0},{"$f":"SUM(D482:Y482)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 240","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D484:Y484,\"<>0\")<=1,IF(SUM(D484:Y484)=0,0,(IF(SUM(D484:Y484)>0,IF(SUM(D484:Y484)<400,(1.2675*45967*SUM(D484:Y484)^(-0.4664)),(IF(SUM(D484:Y484)<2000,(39128*SUM(D484:Y484)^(-0.37661)),IF(SUM(D484:Y484)<5000,18893*SUM(D484:Y484)^(-0.28083),IF(SUM(D484:Y484)<100000,29680*SUM(D484:Y484)^(-0.24475),1773.1))))*100/115)*SUM(D484:Y484)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D484:Y484)),$A$571)","v":0},{"$f":"IF((D484*$Z484-(2009-D$3)/($C484+D485)*$Z484*D484)<0,0,(D484*$Z484-(2009-D$3)/($C484+D485)*$Z484*D484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA484:AV484)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA484","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB484","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC484","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD484","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE484","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF484","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG484","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH484","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI484","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ484","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK484","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL484","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM484","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN484","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO484","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP484","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ484","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR484","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS484","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT484","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU484","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV484","v":0},{"$f":"+SUM(AX484:BS484)","v":0},{"$f":"(AA484+AX484)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU484:CP484)","v":0},{"$f":"SUM(D484:Y484)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 241","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D486:Y486,\"<>0\")<=1,IF(SUM(D486:Y486)=0,0,(IF(SUM(D486:Y486)>0,IF(SUM(D486:Y486)<400,(1.2675*45967*SUM(D486:Y486)^(-0.4664)),(IF(SUM(D486:Y486)<2000,(39128*SUM(D486:Y486)^(-0.37661)),IF(SUM(D486:Y486)<5000,18893*SUM(D486:Y486)^(-0.28083),IF(SUM(D486:Y486)<100000,29680*SUM(D486:Y486)^(-0.24475),1773.1))))*100/115)*SUM(D486:Y486)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D486:Y486)),$A$571)","v":0},{"$f":"IF((D486*$Z486-(2009-D$3)/($C486+D487)*$Z486*D486)<0,0,(D486*$Z486-(2009-D$3)/($C486+D487)*$Z486*D486))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA486:AV486)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA486","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB486","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC486","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD486","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE486","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF486","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG486","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH486","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI486","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ486","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK486","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL486","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM486","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN486","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO486","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP486","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ486","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR486","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS486","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT486","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU486","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV486","v":0},{"$f":"+SUM(AX486:BS486)","v":0},{"$f":"(AA486+AX486)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU486:CP486)","v":0},{"$f":"SUM(D486:Y486)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 242","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D488:Y488,\"<>0\")<=1,IF(SUM(D488:Y488)=0,0,(IF(SUM(D488:Y488)>0,IF(SUM(D488:Y488)<400,(1.2675*45967*SUM(D488:Y488)^(-0.4664)),(IF(SUM(D488:Y488)<2000,(39128*SUM(D488:Y488)^(-0.37661)),IF(SUM(D488:Y488)<5000,18893*SUM(D488:Y488)^(-0.28083),IF(SUM(D488:Y488)<100000,29680*SUM(D488:Y488)^(-0.24475),1773.1))))*100/115)*SUM(D488:Y488)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D488:Y488)),$A$571)","v":0},{"$f":"IF((D488*$Z488-(2009-D$3)/($C488+D489)*$Z488*D488)<0,0,(D488*$Z488-(2009-D$3)/($C488+D489)*$Z488*D488))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA488:AV488)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA488","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB488","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC488","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD488","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE488","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF488","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG488","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH488","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI488","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ488","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK488","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL488","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM488","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN488","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO488","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP488","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ488","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR488","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS488","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT488","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU488","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV488","v":0},{"$f":"+SUM(AX488:BS488)","v":0},{"$f":"(AA488+AX488)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU488:CP488)","v":0},{"$f":"SUM(D488:Y488)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 243","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D490:Y490,\"<>0\")<=1,IF(SUM(D490:Y490)=0,0,(IF(SUM(D490:Y490)>0,IF(SUM(D490:Y490)<400,(1.2675*45967*SUM(D490:Y490)^(-0.4664)),(IF(SUM(D490:Y490)<2000,(39128*SUM(D490:Y490)^(-0.37661)),IF(SUM(D490:Y490)<5000,18893*SUM(D490:Y490)^(-0.28083),IF(SUM(D490:Y490)<100000,29680*SUM(D490:Y490)^(-0.24475),1773.1))))*100/115)*SUM(D490:Y490)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D490:Y490)),$A$571)","v":0},{"$f":"IF((D490*$Z490-(2009-D$3)/($C490+D491)*$Z490*D490)<0,0,(D490*$Z490-(2009-D$3)/($C490+D491)*$Z490*D490))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA490:AV490)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA490","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB490","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC490","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD490","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE490","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF490","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG490","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH490","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI490","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ490","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK490","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL490","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM490","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN490","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO490","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP490","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ490","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR490","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS490","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT490","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU490","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV490","v":0},{"$f":"+SUM(AX490:BS490)","v":0},{"$f":"(AA490+AX490)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU490:CP490)","v":0},{"$f":"SUM(D490:Y490)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 244","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D492:Y492,\"<>0\")<=1,IF(SUM(D492:Y492)=0,0,(IF(SUM(D492:Y492)>0,IF(SUM(D492:Y492)<400,(1.2675*45967*SUM(D492:Y492)^(-0.4664)),(IF(SUM(D492:Y492)<2000,(39128*SUM(D492:Y492)^(-0.37661)),IF(SUM(D492:Y492)<5000,18893*SUM(D492:Y492)^(-0.28083),IF(SUM(D492:Y492)<100000,29680*SUM(D492:Y492)^(-0.24475),1773.1))))*100/115)*SUM(D492:Y492)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D492:Y492)),$A$571)","v":0},{"$f":"IF((D492*$Z492-(2009-D$3)/($C492+D493)*$Z492*D492)<0,0,(D492*$Z492-(2009-D$3)/($C492+D493)*$Z492*D492))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA492:AV492)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA492","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB492","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC492","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD492","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE492","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF492","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG492","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH492","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI492","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ492","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK492","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL492","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM492","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN492","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO492","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP492","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ492","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR492","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS492","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT492","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU492","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV492","v":0},{"$f":"+SUM(AX492:BS492)","v":0},{"$f":"(AA492+AX492)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU492:CP492)","v":0},{"$f":"SUM(D492:Y492)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 245","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D494:Y494,\"<>0\")<=1,IF(SUM(D494:Y494)=0,0,(IF(SUM(D494:Y494)>0,IF(SUM(D494:Y494)<400,(1.2675*45967*SUM(D494:Y494)^(-0.4664)),(IF(SUM(D494:Y494)<2000,(39128*SUM(D494:Y494)^(-0.37661)),IF(SUM(D494:Y494)<5000,18893*SUM(D494:Y494)^(-0.28083),IF(SUM(D494:Y494)<100000,29680*SUM(D494:Y494)^(-0.24475),1773.1))))*100/115)*SUM(D494:Y494)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D494:Y494)),$A$571)","v":0},{"$f":"IF((D494*$Z494-(2009-D$3)/($C494+D495)*$Z494*D494)<0,0,(D494*$Z494-(2009-D$3)/($C494+D495)*$Z494*D494))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA494:AV494)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA494","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB494","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC494","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD494","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE494","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF494","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG494","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH494","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI494","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ494","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK494","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL494","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM494","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN494","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO494","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP494","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ494","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR494","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS494","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT494","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU494","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV494","v":0},{"$f":"+SUM(AX494:BS494)","v":0},{"$f":"(AA494+AX494)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU494:CP494)","v":0},{"$f":"SUM(D494:Y494)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 246","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D496:Y496,\"<>0\")<=1,IF(SUM(D496:Y496)=0,0,(IF(SUM(D496:Y496)>0,IF(SUM(D496:Y496)<400,(1.2675*45967*SUM(D496:Y496)^(-0.4664)),(IF(SUM(D496:Y496)<2000,(39128*SUM(D496:Y496)^(-0.37661)),IF(SUM(D496:Y496)<5000,18893*SUM(D496:Y496)^(-0.28083),IF(SUM(D496:Y496)<100000,29680*SUM(D496:Y496)^(-0.24475),1773.1))))*100/115)*SUM(D496:Y496)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D496:Y496)),$A$571)","v":0},{"$f":"IF((D496*$Z496-(2009-D$3)/($C496+D497)*$Z496*D496)<0,0,(D496*$Z496-(2009-D$3)/($C496+D497)*$Z496*D496))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA496:AV496)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA496","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB496","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC496","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD496","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE496","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF496","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG496","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH496","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI496","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ496","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK496","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL496","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM496","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN496","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO496","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP496","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ496","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR496","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS496","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT496","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU496","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV496","v":0},{"$f":"+SUM(AX496:BS496)","v":0},{"$f":"(AA496+AX496)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU496:CP496)","v":0},{"$f":"SUM(D496:Y496)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 247","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D498:Y498,\"<>0\")<=1,IF(SUM(D498:Y498)=0,0,(IF(SUM(D498:Y498)>0,IF(SUM(D498:Y498)<400,(1.2675*45967*SUM(D498:Y498)^(-0.4664)),(IF(SUM(D498:Y498)<2000,(39128*SUM(D498:Y498)^(-0.37661)),IF(SUM(D498:Y498)<5000,18893*SUM(D498:Y498)^(-0.28083),IF(SUM(D498:Y498)<100000,29680*SUM(D498:Y498)^(-0.24475),1773.1))))*100/115)*SUM(D498:Y498)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D498:Y498)),$A$571)","v":0},{"$f":"IF((D498*$Z498-(2009-D$3)/($C498+D499)*$Z498*D498)<0,0,(D498*$Z498-(2009-D$3)/($C498+D499)*$Z498*D498))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA498:AV498)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA498","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB498","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC498","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD498","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE498","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF498","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG498","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH498","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI498","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ498","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK498","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL498","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM498","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN498","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO498","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP498","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ498","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR498","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS498","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT498","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU498","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV498","v":0},{"$f":"+SUM(AX498:BS498)","v":0},{"$f":"(AA498+AX498)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU498:CP498)","v":0},{"$f":"SUM(D498:Y498)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 248","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D500:Y500,\"<>0\")<=1,IF(SUM(D500:Y500)=0,0,(IF(SUM(D500:Y500)>0,IF(SUM(D500:Y500)<400,(1.2675*45967*SUM(D500:Y500)^(-0.4664)),(IF(SUM(D500:Y500)<2000,(39128*SUM(D500:Y500)^(-0.37661)),IF(SUM(D500:Y500)<5000,18893*SUM(D500:Y500)^(-0.28083),IF(SUM(D500:Y500)<100000,29680*SUM(D500:Y500)^(-0.24475),1773.1))))*100/115)*SUM(D500:Y500)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D500:Y500)),$A$571)","v":0},{"$f":"IF((D500*$Z500-(2009-D$3)/($C500+D501)*$Z500*D500)<0,0,(D500*$Z500-(2009-D$3)/($C500+D501)*$Z500*D500))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA500:AV500)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA500","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB500","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC500","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD500","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE500","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF500","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG500","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH500","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI500","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ500","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK500","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL500","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM500","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN500","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO500","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP500","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ500","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR500","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS500","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT500","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU500","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV500","v":0},{"$f":"+SUM(AX500:BS500)","v":0},{"$f":"(AA500+AX500)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU500:CP500)","v":0},{"$f":"SUM(D500:Y500)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57000,0,0,0,0,0,{"$f":"IF(COUNTIF(D510:Y510,\"<>0\")<=1,IF(SUM(D510:Y510)=0,0,(IF(SUM(D510:Y510)>0,IF(SUM(D510:Y510)<400,(1.2675*45967*SUM(D510:Y510)^(-0.4664)),(IF(SUM(D510:Y510)<2000,(39128*SUM(D510:Y510)^(-0.37661)),IF(SUM(D510:Y510)<5000,18893*SUM(D510:Y510)^(-0.28083),IF(SUM(D510:Y510)<100000,29680*SUM(D510:Y510)^(-0.24475),1773.1))))*100/115)*SUM(D510:Y510)*0.061,0)*1.15*1.06*0.02)/SUM(D510:Y510)),$A$571)","v":2.6310507282127475},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74984.945754063301,0,0,0,0,0,{"$f":"+SUM(AA510:AV510)","v":74984.945754063301},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA510","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB510","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC510","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD510","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE510","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF510","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG510","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH510","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI510","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ510","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK510","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL510","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM510","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN510","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO510","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP510","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ510","v":70133.264653385981},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR510","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS510","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT510","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU510","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV510","v":0},{"$f":"+SUM(AX510:BS510)","v":70133.264653385981},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72559.105203724641,0,0,0,0,0,{"$f":"+SUM(BU510:CP510)","v":72559.105203724641},57000]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57000,0,0,0,0,0,{"$f":"IF(COUNTIF(D513:Y513,\"<>0\")<=1,IF(SUM(D513:Y513)=0,0,(IF(SUM(D513:Y513)>0,IF(SUM(D513:Y513)<400,(1.2675*45967*SUM(D513:Y513)^(-0.4664)),(IF(SUM(D513:Y513)<2000,(39128*SUM(D513:Y513)^(-0.37661)),IF(SUM(D513:Y513)<5000,18893*SUM(D513:Y513)^(-0.28083),IF(SUM(D513:Y513)<100000,29680*SUM(D513:Y513)^(-0.24475),1773.1))))*100/115)*SUM(D513:Y513)*0.0173,0)*1.15*1.06*0.43)/SUM(D513:Y513)),$A$571)","v":16.042939645225104},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,685835.66983337328,0,0,0,0,0,{"$f":"+SUM(AA513:AV513)","v":685835.66983337328},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA513","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB513","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC513","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD513","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE513","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF513","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG513","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH513","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI513","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ513","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK513","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL513","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM513","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN513","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO513","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP513","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ513","v":641460.6833072193},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR513","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS513","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT513","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU513","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV513","v":0},{"$f":"+SUM(AX513:BS513)","v":641460.6833072193},{"$f":"(AA513+AX513)/2","v":0},{"$f":"(AB513+AY513)/2","v":0},{"$f":"(AC513+AZ513)/2","v":0},{"$f":"(AD513+BA513)/2","v":0},{"$f":"(AE513+BB513)/2","v":0},{"$f":"(AF513+BC513)/2","v":0},{"$f":"(AG513+BD513)/2","v":0},{"$f":"(AH513+BE513)/2","v":0},{"$f":"(AI513+BF513)/2","v":0},{"$f":"(AJ513+BG513)/2","v":0},{"$f":"(AK513+BH513)/2","v":0},{"$f":"(AL513+BI513)/2","v":0},{"$f":"(AM513+BJ513)/2","v":0},{"$f":"(AN513+BK513)/2","v":0},{"$f":"(AO513+BL513)/2","v":0},{"$f":"(AP513+BM513)/2","v":0},{"$f":"(AQ513+BN513)/2","v":663648.17657029629},{"$f":"(AR513+BO513)/2","v":0},{"$f":"(AS513+BP513)/2","v":0},{"$f":"(AT513+BQ513)/2","v":0},{"$f":"(AU513+BR513)/2","v":0},{"$f":"(AV513+BS513)/2","v":0},{"$f":"+SUM(BU513:CP513)","v":663648.17657029629},57000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57000,0,0,0,0,0,{"$f":"IF(COUNTIF(D526:Y526,\"<>0\")<=1,IF(SUM(D526:Y526)=0,0,(IF(SUM(D526:Y526)>0,IF(SUM(D526:Y526)<400,(1.2675*45967*SUM(D526:Y526)^(-0.4664)),(IF(SUM(D526:Y526)<2000,(39128*SUM(D526:Y526)^(-0.37661)),IF(SUM(D526:Y526)<5000,18893*SUM(D526:Y526)^(-0.28083),IF(SUM(D526:Y526)<100000,29680*SUM(D526:Y526)^(-0.24475),1773.1))))*100/115)*SUM(D526:Y526)*(IF(SUM(D518:Y518)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D526:Y526)),$A$571)","v":31.971579545699981},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,911190.01705244952,0,0,0,0,0,911190.01705244952,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA526","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB526","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC526","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD526","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE526","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF526","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG526","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH526","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI526","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ526","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK526","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL526","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM526","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN526","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO526","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP526","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ526","v":852234.13810364529},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR526","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS526","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT526","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU526","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV526","v":0},852234.13810364529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,881712.07757804741,0,0,0,0,0,881712.07757804741,57000]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW532:AW555)","v":18041912.677139159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT532:BT555)","v":13749243.682924608},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ532:CQ555)","v":15895578.180031883},0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,57000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D538:Y538,\"<>0\")<=1,IF(SUM(D538:Y538)=0,0,(IF(SUM(D538:Y538)>0,IF(SUM(D538:Y538)<400,(1.2675*45967*SUM(D538:Y538)^(-0.4664)),(IF(SUM(D538:Y538)<2000,(39128*SUM(D538:Y538)^(-0.37661)),IF(SUM(D538:Y538)<5000,18893*SUM(D538:Y538)^(-0.28083),IF(SUM(D538:Y538)<100000,29680*SUM(D538:Y538)^(-0.24475),1773.1))))*100/115)*SUM(D538:Y538)*0.1638,0)*1.15*1.06*0.4)/SUM(D538:Y538)),$A$571)","v":141.30036369876987},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA538","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB538","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC538","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD538","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE538","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF538","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG538","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH538","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI538","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ538","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK538","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL538","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM538","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN538","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO538","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP538","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ538","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR538","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS538","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT538","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU538","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D548:Y548,\"<>0\")<=1,IF(SUM(D548:Y548)=0,0,(IF(SUM(D548:Y548)>0,IF(SUM(D548:Y548)<400,(1.2675*45967*SUM(D548:Y548)^(-0.4664)),(IF(SUM(D548:Y548)<2000,(39128*SUM(D548:Y548)^(-0.37661)),IF(SUM(D548:Y548)<5000,18893*SUM(D548:Y548)^(-0.28083),IF(SUM(D548:Y548)<100000,29680*SUM(D548:Y548)^(-0.24475),1773.1))))*100/115)*SUM(D548:Y548)*(IF(SUM(D536:Y536)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D548:Y548)),$A$571)","v":0},{"$f":"IF((D548*$Z548-(2009-D$3)/($C548+D549)*$Z548*D548)<0,0,(D548*$Z548-(2009-D$3)/($C548+D549)*$Z548*D548))","v":0},{"$f":"IF((E548*$Z548-(2009-E$3)/($C548+E549)*$Z548*E548)<0,0,(E548*$Z548-(2009-E$3)/($C548+E549)*$Z548*E548))","v":0},{"$f":"IF((F548*$Z548-(2009-F$3)/($C548+F549)*$Z548*F548)<0,0,(F548*$Z548-(2009-F$3)/($C548+F549)*$Z548*F548))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA548","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB548","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC548","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD548","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE548","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF548","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG548","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH548","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI548","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ548","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK548","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL548","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM548","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN548","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO548","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP548","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ548","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR548","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS548","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT548","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU548","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D557:Y557,\"<>0\")<=1,IF(SUM(D557:Y557)=0,0,(IF(SUM(D557:Y557)>0,IF(SUM(D557:Y557)<400,(1.2675*45967*SUM(D557:Y557)^(-0.4664)),(IF(SUM(D557:Y557)<2000,(39128*SUM(D557:Y557)^(-0.37661)),IF(SUM(D557:Y557)<5000,18893*SUM(D557:Y557)^(-0.28083),IF(SUM(D557:Y557)<100000,29680*SUM(D557:Y557)^(-0.24475),1773.1))))*100/115)*SUM(D557:Y557)*(IF(SUM(D536:Y536)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D557:Y557)),$A$571)","v":0},{"$f":"IF((D557*$Z557-(2009-D$3)/($C557+D558)*$Z557*D557)<0,0,(D557*$Z557-(2009-D$3)/($C557+D558)*$Z557*D557))","v":0},{"$f":"IF((E557*$Z557-(2009-E$3)/($C557+E558)*$Z557*E557)<0,0,(E557*$Z557-(2009-E$3)/($C557+E558)*$Z557*E557))","v":0},{"$f":"IF((F557*$Z557-(2009-F$3)/($C557+F558)*$Z557*F557)<0,0,(F557*$Z557-(2009-F$3)/($C557+F558)*$Z557*F557))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA557:AV557)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA557","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB557","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC557","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD557","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE557","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF557","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG557","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH557","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI557","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ557","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK557","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL557","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM557","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN557","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO557","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP557","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ557","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR557","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS557","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT557","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU557","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV557","v":0},{"$f":"+SUM(AX557:BS557)","v":0},{"$f":"(AA557+AX557)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU557:CP557)","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D559:Y559,\"<>0\")<=1,IF(SUM(D559:Y559)=0,0,(IF(SUM(D559:Y559)>0,IF(SUM(D559:Y559)<400,(1.2675*45967*SUM(D559:Y559)^(-0.4664)),(IF(SUM(D559:Y559)<2000,(39128*SUM(D559:Y559)^(-0.37661)),IF(SUM(D559:Y559)<5000,18893*SUM(D559:Y559)^(-0.28083),IF(SUM(D559:Y559)<100000,29680*SUM(D559:Y559)^(-0.24475),1773.1))))*100/115)*SUM(D559:Y559)*(IF(SUM(D538:Y538)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D559:Y559)),$A$571)","v":0},{"$f":"IF((D559*$Z559-(2009-D$3)/$C559*$Z559*D559)<0,0,(D559*$Z559-(2009-D$3)/$C559*$Z559*D559))","v":0},{"$f":"IF((E559*$Z559-(2009-E$3)/$C559*$Z559*E559)<0,0,(E559*$Z559-(2009-E$3)/$C559*$Z559*E559))","v":0},{"$f":"IF((F559*$Z559-(2009-F$3)/$C559*$Z559*F559)<0,0,(F559*$Z559-(2009-F$3)/$C559*$Z559*F559))","v":0},{"$f":"IF((G559*$Z559-(2009-G$3)/$C559*$Z559*G559)<0,0,(G559*$Z559-(2009-G$3)/$C559*$Z559*G559))","v":0},{"$f":"IF((H559*$Z559-(2009-H$3)/$C559*$Z559*H559)<0,0,(H559*$Z559-(2009-H$3)/$C559*$Z559*H559))","v":0},{"$f":"IF((I559*$Z559-(2009-I$3)/$C559*$Z559*I559)<0,0,(I559*$Z559-(2009-I$3)/$C559*$Z559*I559))","v":0},{"$f":"IF((J559*$Z559-(2009-J$3)/$C559*$Z559*J559)<0,0,(J559*$Z559-(2009-J$3)/$C559*$Z559*J559))","v":0},{"$f":"IF((K559*$Z559-(2009-K$3)/$C559*$Z559*K559)<0,0,(K559*$Z559-(2009-K$3)/$C559*$Z559*K559))","v":0},{"$f":"IF((L559*$Z559-(2009-L$3)/$C559*$Z559*L559)<0,0,(L559*$Z559-(2009-L$3)/$C559*$Z559*L559))","v":0},{"$f":"IF((M559*$Z559-(2009-M$3)/$C559*$Z559*M559)<0,0,(M559*$Z559-(2009-M$3)/$C559*$Z559*M559))","v":0},{"$f":"IF((N559*$Z559-(2009-N$3)/$C559*$Z559*N559)<0,0,(N559*$Z559-(2009-N$3)/$C559*$Z559*N559))","v":0},{"$f":"IF((O559*$Z559-(2009-O$3)/$C559*$Z559*O559)<0,0,(O559*$Z559-(2009-O$3)/$C559*$Z559*O559))","v":0},{"$f":"IF((P559*$Z559-(2009-P$3)/$C559*$Z559*P559)<0,0,(P559*$Z559-(2009-P$3)/$C559*$Z559*P559))","v":0},{"$f":"IF((Q559*$Z559-(2009-Q$3)/$C559*$Z559*Q559)<0,0,(Q559*$Z559-(2009-Q$3)/$C559*$Z559*Q559))","v":0},{"$f":"IF((R559*$Z559-(2009-R$3)/$C559*$Z559*R559)<0,0,(R559*$Z559-(2009-R$3)/$C559*$Z559*R559))","v":0},{"$f":"IF((S559*$Z559-(2009-S$3)/$C559*$Z559*S559)<0,0,(S559*$Z559-(2009-S$3)/$C559*$Z559*S559))","v":0},{"$f":"IF((T559*$Z559-(2009-T$3)/$C559*$Z559*T559)<0,0,(T559*$Z559-(2009-T$3)/$C559*$Z559*T559))","v":0},{"$f":"IF((U559*$Z559-(2009-U$3)/$C559*$Z559*U559)<0,0,(U559*$Z559-(2009-U$3)/$C559*$Z559*U559))","v":0},{"$f":"IF((V559*$Z559-(2009-V$3)/$C559*$Z559*V559)<0,0,(V559*$Z559-(2009-V$3)/$C559*$Z559*V559))","v":0},{"$f":"IF((W559*$Z559-(2009-W$3)/$C559*$Z559*W559)<0,0,(W559*$Z559-(2009-W$3)/$C559*$Z559*W559))","v":0},{"$f":"IF((X559*$Z559-(2009-X$3)/$C559*$Z559*X559)<0,0,(X559*$Z559-(2009-X$3)/$C559*$Z559*X559))","v":0},{"$f":"IF((Y559*$Z559-(2009-Y$3)/$C559*$Z559*Y559)<0,0,(Y559*$Z559-(2009-Y$3)/$C559*$Z559*Y559))","v":0},{"$f":"+SUM(AA559:AV559)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA559","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB559","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC559","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD559","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE559","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF559","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG559","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH559","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI559","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ559","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK559","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL559","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM559","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN559","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO559","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP559","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ559","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR559","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS559","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT559","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU559","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV559","v":0},{"$f":"+SUM(AX559:BS559)","v":0},{"$f":"(AA559+AX559)/2","v":0},{"$f":"(AB559+AY559)/2","v":0},{"$f":"(AC559+AZ559)/2","v":0},{"$f":"(AD559+BA559)/2","v":0},{"$f":"(AE559+BB559)/2","v":0},{"$f":"(AF559+BC559)/2","v":0},{"$f":"(AG559+BD559)/2","v":0},{"$f":"(AH559+BE559)/2","v":0},{"$f":"(AI559+BF559)/2","v":0},{"$f":"(AJ559+BG559)/2","v":0},{"$f":"(AK559+BH559)/2","v":0},{"$f":"(AL559+BI559)/2","v":0},{"$f":"(AM559+BJ559)/2","v":0},{"$f":"(AN559+BK559)/2","v":0},{"$f":"(AO559+BL559)/2","v":0},{"$f":"(AP559+BM559)/2","v":0},{"$f":"(AQ559+BN559)/2","v":0},{"$f":"(AR559+BO559)/2","v":0},{"$f":"(AS559+BP559)/2","v":0},{"$f":"(AT559+BQ559)/2","v":0},{"$f":"(AU559+BR559)/2","v":0},{"$f":"(AV559+BS559)/2","v":0},{"$f":"+SUM(BU559:CP559)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D578:Y578,\"<>0\")<=1,IF(SUM(D578:Y578)=0,0,(IF(SUM(D578:Y578)>0,IF(SUM(D578:Y578)<400,(1.2675*45967*SUM(D578:Y578)^(-0.4664)),(IF(SUM(D578:Y578)<2000,(39128*SUM(D578:Y578)^(-0.37661)),IF(SUM(D578:Y578)<5000,18893*SUM(D578:Y578)^(-0.28083),IF(SUM(D578:Y578)<100000,29680*SUM(D578:Y578)^(-0.24475),1773.1))))*100/115)*SUM(D578:Y578)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D578:Y578)),$A$571)","v":26.515600255988176},{"$f":"IF((D578*$Z578-(2009-D$3)/($C578+D579)*$Z578*D578)<0,0,(D578*$Z578-(2009-D$3)/($C578+D579)*$Z578*D578))","v":0},0,0,0,0,0,0,0,0,335864.26990918361,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA578:AV578)","v":335864.26990918361},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA578","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB578","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC578","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD578","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE578","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF578","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG578","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH578","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI578","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ578","v":199561.77383715613},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK578","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL578","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM578","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN578","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO578","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP578","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ578","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR578","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS578","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT578","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU578","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV578","v":0},{"$f":"+SUM(AX578:BS578)","v":199561.77383715613},0,0,0,0,0,0,0,0,0,267713.02187316987,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU578:CP578)","v":267713.02187316987},{"$f":"SUM(D578:Y578)","v":20000}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D594:Y594,\"<>0\")<=1,IF(SUM(D594:Y594)=0,0,(IF(SUM(D594:Y594)>0,IF(SUM(D594:Y594)<400,(1.2675*45967*SUM(D594:Y594)^(-0.4664)),(IF(SUM(D594:Y594)<2000,(39128*SUM(D594:Y594)^(-0.37661)),IF(SUM(D594:Y594)<5000,18893*SUM(D594:Y594)^(-0.28083),IF(SUM(D594:Y594)<100000,29680*SUM(D594:Y594)^(-0.24475),1773.1))))*100/115)*SUM(D594:Y594)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D594:Y594)),$A$571)","v":0},{"$f":"IF((D594*$Z594-(2009-D$3)/($C594+D595)*$Z594*D594)<0,0,(D594*$Z594-(2009-D$3)/($C594+D595)*$Z594*D594))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA594:AV594)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA594","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB594","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC594","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD594","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE594","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF594","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG594","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH594","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI594","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ594","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK594","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL594","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM594","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN594","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO594","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP594","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ594","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR594","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS594","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT594","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU594","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV594","v":0},{"$f":"+SUM(AX594:BS594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU594:CP594)","v":0},{"$f":"SUM(D594:Y594)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D603:Y603,\"<>0\")<=1,IF(SUM(D603:Y603)=0,0,(IF(SUM(D603:Y603)>0,IF(SUM(D603:Y603)<400,(1.2675*45967*SUM(D603:Y603)^(-0.4664)),(IF(SUM(D603:Y603)<2000,(39128*SUM(D603:Y603)^(-0.37661)),IF(SUM(D603:Y603)<5000,18893*SUM(D603:Y603)^(-0.28083),IF(SUM(D603:Y603)<100000,29680*SUM(D603:Y603)^(-0.24475),1773.1))))*100/115)*SUM(D603:Y603)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D603:Y603)),$A$571)","v":0},{"$f":"IF((D603*$Z603-(2009-D$3)/($C603+D604)*$Z603*D603)<0,0,(D603*$Z603-(2009-D$3)/($C603+D604)*$Z603*D603))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA603:AV603)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA603","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB603","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC603","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD603","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE603","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF603","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG603","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH603","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI603","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ603","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK603","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL603","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM603","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN603","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO603","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP603","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ603","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR603","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS603","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT603","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU603","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV603","v":0},{"$f":"+SUM(AX603:BS603)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU603:CP603)","v":0},{"$f":"SUM(D603:Y603)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D607:Y607,\"<>0\")<=1,IF(SUM(D607:Y607)=0,0,(IF(SUM(D607:Y607)>0,IF(SUM(D607:Y607)<400,(1.2675*45967*SUM(D607:Y607)^(-0.4664)),(IF(SUM(D607:Y607)<2000,(39128*SUM(D607:Y607)^(-0.37661)),IF(SUM(D607:Y607)<5000,18893*SUM(D607:Y607)^(-0.28083),IF(SUM(D607:Y607)<100000,29680*SUM(D607:Y607)^(-0.24475),1773.1))))*100/115)*SUM(D607:Y607)*(IF(SUM(D603:Y603)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D607:Y607)),$A$571)","v":0},{"$f":"IF((D607*$Z607-(2009-D$3)/($C607+D608)*$Z607*D607)<0,0,(D607*$Z607-(2009-D$3)/($C607+D608)*$Z607*D607))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA607:AV607)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA607","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB607","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC607","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD607","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE607","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF607","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG607","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH607","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI607","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ607","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK607","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL607","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM607","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN607","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO607","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP607","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ607","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR607","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS607","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT607","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU607","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV607","v":0},{"$f":"+SUM(AX607:BS607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU607:CP607)","v":0},{"$f":"SUM(D607:Y607)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,{"$f":"IF(COUNTIF(D621:Y621,\"<>0\")<=1,IF(SUM(D621:Y621)=0,0,(IF(SUM(D621:Y621)>0,IF(SUM(D621:Y621)<400,(1.2675*45967*SUM(D621:Y621)^(-0.4664)),(IF(SUM(D621:Y621)<2000,(39128*SUM(D621:Y621)^(-0.37661)),IF(SUM(D621:Y621)<5000,18893*SUM(D621:Y621)^(-0.28083),IF(SUM(D621:Y621)<100000,29680*SUM(D621:Y621)^(-0.24475),1773.1))))*100/115)*SUM(D621:Y621)*(IF(SUM(D605:Y605)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D621:Y621)),$A$571)","v":101.6370964305203},{"$f":"IF((D621*$Z621-(2009-D$3)/$C621*$Z621*D621)<0,0,(D621*$Z621-(2009-D$3)/$C621*$Z621*D621))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N621*$Z621-(2009-N$3)/$C621*$Z621*N621)<0,0,(N621*$Z621-(2009-N$3)/$C621*$Z621*N621))","v":0},0,0,0,0,0,0,0,0,1829467.7357493655,{"$f":"IF((X621*$Z621-(2009-X$3)/$C621*$Z621*X621)<0,0,(X621*$Z621-(2009-X$3)/$C621*$Z621*X621))","v":0},{"$f":"IF((Y621*$Z621-(2009-Y$3)/$C621*$Z621*Y621)<0,0,(Y621*$Z621-(2009-Y$3)/$C621*$Z621*Y621))","v":0},{"$f":"+SUM(AA621:AV621)","v":1829467.7357493655},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA621","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB621","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC621","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD621","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE621","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF621","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG621","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH621","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI621","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ621","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK621","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL621","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM621","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN621","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO621","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP621","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ621","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR621","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS621","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT621","v":1886475.0436650999},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU621","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV621","v":0},{"$f":"+SUM(AX621:BS621)","v":1886475.0436650999},{"$f":"(AA621+AX621)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK621+BH621)/2","v":0},0,0,0,0,0,0,0,0,1857971.3897072328,{"$f":"(AU621+BR621)/2","v":0},{"$f":"(AV621+BS621)/2","v":0},{"$f":"+SUM(BU621:CP621)","v":1857971.3897072328},{"$f":"SUM(D621:Y621)","v":20000}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20000,0,0,{"$f":"IF(COUNTIF(D622:Y622,\"<>0\")<=1,IF(SUM(D622:Y622)=0,0,(IF(SUM(D622:Y622)>0,IF(SUM(D622:Y622)<400,(1.2675*45967*SUM(D622:Y622)^(-0.4664)),(IF(SUM(D622:Y622)<2000,(39128*SUM(D622:Y622)^(-0.37661)),IF(SUM(D622:Y622)<5000,18893*SUM(D622:Y622)^(-0.28083),IF(SUM(D622:Y622)<100000,29680*SUM(D622:Y622)^(-0.24475),1773.1))))*100/115)*SUM(D622:Y622)*(IF(SUM(D606:Y606)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D622:Y622)),$A$571)","v":8.6499656536613045},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,138399.45045858089,{"$f":"IF((X622*$Z622-(2009-X$3)/$C622*$Z622*X622)<0,0,(X622*$Z622-(2009-X$3)/$C622*$Z622*X622))","v":0},{"$f":"IF((Y622*$Z622-(2009-Y$3)/$C622*$Z622*Y622)<0,0,(Y622*$Z622-(2009-Y$3)/$C622*$Z622*Y622))","v":0},{"$f":"+SUM(AA622:AV622)","v":138399.45045858089},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA622","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB622","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC622","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD622","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE622","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF622","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG622","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH622","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI622","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ622","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK622","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL622","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM622","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN622","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO622","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP622","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ622","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR622","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS622","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT622","v":142712.06004085866},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU622","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV622","v":0},{"$f":"+SUM(AX622:BS622)","v":142712.06004085866},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140555.75524971978,{"$f":"(AU622+BR622)/2","v":0},{"$f":"(AV622+BS622)/2","v":0},{"$f":"+SUM(BU622:CP622)","v":140555.75524971978},{"$f":"SUM(D622:Y622)","v":20000}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D631:Y631,\"<>0\")<=1,IF(SUM(D631:Y631)=0,0,(IF(SUM(D631:Y631)>0,IF(SUM(D631:Y631)<400,(1.2675*45967*SUM(D631:Y631)^(-0.4664)),(IF(SUM(D631:Y631)<2000,(39128*SUM(D631:Y631)^(-0.37661)),IF(SUM(D631:Y631)<5000,18893*SUM(D631:Y631)^(-0.28083),IF(SUM(D631:Y631)<100000,29680*SUM(D631:Y631)^(-0.24475),1773.1))))*100/115)*SUM(D631:Y631)*(IF(SUM(D606:Y606)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D631:Y631)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X631*$Z631-(2009-X$3)/$C631*$Z631*X631)<0,0,(X631*$Z631-(2009-X$3)/$C631*$Z631*X631))","v":0},{"$f":"IF((Y631*$Z631-(2009-Y$3)/$C631*$Z631*Y631)<0,0,(Y631*$Z631-(2009-Y$3)/$C631*$Z631*Y631))","v":0},{"$f":"+SUM(AA631:AV631)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA631","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB631","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC631","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD631","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE631","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF631","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG631","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH631","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI631","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ631","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK631","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL631","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM631","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN631","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO631","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP631","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ631","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR631","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS631","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT631","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU631","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV631","v":0},{"$f":"+SUM(AX631:BS631)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU631:CP631)","v":0},{"$f":"SUM(D631:Y631)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D638:Y638,\"<>0\")<=1,IF(SUM(D638:Y638)=0,0,(IF(SUM(D638:Y638)>0,IF(SUM(D638:Y638)<400,(1.2675*45967*SUM(D638:Y638)^(-0.4664)),(IF(SUM(D638:Y638)<2000,(39128*SUM(D638:Y638)^(-0.37661)),IF(SUM(D638:Y638)<5000,18893*SUM(D638:Y638)^(-0.28083),IF(SUM(D638:Y638)<100000,29680*SUM(D638:Y638)^(-0.24475),1773.1))))*100/115)*SUM(D638:Y638)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D638:Y638)),$A$571)","v":0},{"$f":"IF((D638*$Z638-(2009-D$3)/($C638+D639)*$Z638*D638)<0,0,(D638*$Z638-(2009-D$3)/($C638+D639)*$Z638*D638))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA638:AV638)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA638","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB638","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC638","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD638","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE638","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF638","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG638","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH638","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI638","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ638","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK638","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL638","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM638","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN638","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO638","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP638","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ638","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR638","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS638","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT638","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU638","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV638","v":0},{"$f":"+SUM(AX638:BS638)","v":0},{"$f":"(AA638+AX638)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU638:CP638)","v":0},{"$f":"SUM(D638:Y638)","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW641:AW664)","v":14740010.184885161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT641:BT664)","v":10811188.10446143},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ641:CQ664)","v":12775599.144673297},{"$f":"SUM(D640:Y640)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D649:Y649,\"<>0\")<=1,IF(SUM(D649:Y649)=0,0,(IF(SUM(D649:Y649)>0,IF(SUM(D649:Y649)<400,(1.2675*45967*SUM(D649:Y649)^(-0.4664)),(IF(SUM(D649:Y649)<2000,(39128*SUM(D649:Y649)^(-0.37661)),IF(SUM(D649:Y649)<5000,18893*SUM(D649:Y649)^(-0.28083),IF(SUM(D649:Y649)<100000,29680*SUM(D649:Y649)^(-0.24475),1773.1))))*100/115)*SUM(D649:Y649)*(IF(SUM(D649:Y649)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D649:Y649)),$A$571)","v":0},{"$f":"IF((D649*$Z649-(2009-D$3)/($C649+D650)*$Z649*D649)<0,0,(D649*$Z649-(2009-D$3)/($C649+D650)*$Z649*D649))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA649:AV649)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA649","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB649","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC649","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD649","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE649","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF649","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG649","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH649","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI649","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ649","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK649","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL649","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM649","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN649","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO649","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP649","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ649","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR649","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS649","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT649","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU649","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV649","v":0},{"$f":"+SUM(AX649:BS649)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU649:CP649)","v":0},{"$f":"SUM(D649:Y649)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D652:Y652,\"<>0\")<=1,IF(SUM(D652:Y652)=0,0,(IF(SUM(D652:Y652)>0,IF(SUM(D652:Y652)<400,(1.2675*45967*SUM(D652:Y652)^(-0.4664)),(IF(SUM(D652:Y652)<2000,(39128*SUM(D652:Y652)^(-0.37661)),IF(SUM(D652:Y652)<5000,18893*SUM(D652:Y652)^(-0.28083),IF(SUM(D652:Y652)<100000,29680*SUM(D652:Y652)^(-0.24475),1773.1))))*100/115)*SUM(D652:Y652)*(IF(SUM(D652:Y652)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D652:Y652)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X652*$Z652-(2009-X$3)/$C652*$Z652*X652)<0,0,(X652*$Z652-(2009-X$3)/$C652*$Z652*X652))","v":0},{"$f":"IF((Y652*$Z652-(2009-Y$3)/$C652*$Z652*Y652)<0,0,(Y652*$Z652-(2009-Y$3)/$C652*$Z652*Y652))","v":0},{"$f":"+SUM(AA652:AV652)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA652","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB652","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC652","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD652","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE652","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF652","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG652","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH652","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI652","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ652","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK652","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL652","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM652","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN652","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO652","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP652","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ652","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR652","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS652","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT652","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU652","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV652","v":0},{"$f":"+SUM(AX652:BS652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU652:CP652)","v":0},{"$f":"SUM(D652:Y652)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,7200,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D659:Y659,\"<>0\")<=1,IF(SUM(D659:Y659)=0,0,(IF(SUM(D659:Y659)>0,IF(SUM(D659:Y659)<400,(1.2675*45967*SUM(D659:Y659)^(-0.4664)),(IF(SUM(D659:Y659)<2000,(39128*SUM(D659:Y659)^(-0.37661)),IF(SUM(D659:Y659)<5000,18893*SUM(D659:Y659)^(-0.28083),IF(SUM(D659:Y659)<100000,29680*SUM(D659:Y659)^(-0.24475),1773.1))))*100/115)*SUM(D659:Y659)*(IF(SUM(D651:Y651)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D659:Y659)),$A$571)","v":393.36164298727692},{"$f":"IF((D659*$Z659-(2009-D$3)/$C659*$Z659*D659)<0,0,(D659*$Z659-(2009-D$3)/$C659*$Z659*D659))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N659*$Z659-(2009-N$3)/$C659*$Z659*N659)<0,0,(N659*$Z659-(2009-N$3)/$C659*$Z659*N659))","v":424830.57442625891},0,0,0,0,0,0,0,0,0,{"$f":"IF((X659*$Z659-(2009-X$3)/$C659*$Z659*X659)<0,0,(X659*$Z659-(2009-X$3)/$C659*$Z659*X659))","v":0},{"$f":"IF((Y659*$Z659-(2009-Y$3)/$C659*$Z659*Y659)<0,0,(Y659*$Z659-(2009-Y$3)/$C659*$Z659*Y659))","v":0},{"$f":"+SUM(AA659:AV659)","v":424830.57442625891},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA659","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB659","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC659","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD659","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE659","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF659","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG659","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH659","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI659","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ659","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK659","v":299924.38562621828},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL659","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM659","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN659","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO659","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP659","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ659","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR659","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS659","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT659","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU659","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV659","v":0},{"$f":"+SUM(AX659:BS659)","v":299924.38562621828},{"$f":"(AA659+AX659)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK659+BH659)/2","v":362377.4800262386},0,0,0,0,0,0,0,0,0,{"$f":"(AU659+BR659)/2","v":0},0,{"$f":"+SUM(BU659:CP659)","v":362377.4800262386},{"$f":"SUM(D659:Y659)","v":7200}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7200,0,0,{"$f":"IF(COUNTIF(D664:Y664,\"<>0\")<=1,IF(SUM(D664:Y664)=0,0,(IF(SUM(D664:Y664)>0,IF(SUM(D664:Y664)<400,(1.2675*45967*SUM(D664:Y664)^(-0.4664)),(IF(SUM(D664:Y664)<2000,(39128*SUM(D664:Y664)^(-0.37661)),IF(SUM(D664:Y664)<5000,18893*SUM(D664:Y664)^(-0.28083),IF(SUM(D664:Y664)<100000,29680*SUM(D664:Y664)^(-0.24475),1773.1))))*100/115)*SUM(D664:Y664)*(0.246),0)*1.15*1.06*0.05)/SUM(D664:Y664)),$A$571)","v":44.014193134930522},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253521.75245719979,{"$f":"IF((X664*$Z664-(2009-X$3)/$C664*$Z664*X664)<0,0,(X664*$Z664-(2009-X$3)/$C664*$Z664*X664))","v":0},{"$f":"IF((Y664*$Z664-(2009-Y$3)/$C664*$Z664*Y664)<0,0,(Y664*$Z664-(2009-Y$3)/$C664*$Z664*Y664))","v":0},{"$f":"+SUM(AA664:AV664)","v":253521.75245719979},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA664","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB664","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC664","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD664","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE664","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF664","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG664","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH664","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI664","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ664","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK664","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL664","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM664","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN664","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO664","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP664","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ664","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR664","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS664","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT664","v":261421.64176557519},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU664","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV664","v":0},{"$f":"+SUM(AX664:BS664)","v":261421.64176557519},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257471.6971113875,{"$f":"(AU664+BR664)/2","v":0},{"$f":"(AV664+BS664)/2","v":0},{"$f":"+SUM(BU664:CP664)","v":257471.6971113875},{"$f":"SUM(D664:Y664)","v":7200}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D668:Y668,\"<>0\")<=1,IF(SUM(D668:Y668)=0,0,(IF(SUM(D668:Y668)>0,IF(SUM(D668:Y668)<400,(1.2675*45967*SUM(D668:Y668)^(-0.4664)),(IF(SUM(D668:Y668)<2000,(39128*SUM(D668:Y668)^(-0.37661)),IF(SUM(D668:Y668)<5000,18893*SUM(D668:Y668)^(-0.28083),IF(SUM(D668:Y668)<100000,29680*SUM(D668:Y668)^(-0.24475),1773.1))))*100/115)*SUM(D668:Y668)*(IF(SUM(D651:Y651)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D668:Y668)),$A$571)","v":0},{"$f":"IF((D668*$Z668-(2009-D$3)/$C668*$Z668*D668)<0,0,(D668*$Z668-(2009-D$3)/$C668*$Z668*D668))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N668*$Z668-(2009-N$3)/$C668*$Z668*N668)<0,0,(N668*$Z668-(2009-N$3)/$C668*$Z668*N668))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X668*$Z668-(2009-X$3)/$C668*$Z668*X668)<0,0,(X668*$Z668-(2009-X$3)/$C668*$Z668*X668))","v":0},{"$f":"IF((Y668*$Z668-(2009-Y$3)/$C668*$Z668*Y668)<0,0,(Y668*$Z668-(2009-Y$3)/$C668*$Z668*Y668))","v":0},{"$f":"+SUM(AA668:AV668)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA668","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB668","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC668","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD668","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE668","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF668","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG668","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH668","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI668","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ668","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK668","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL668","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM668","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN668","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO668","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP668","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ668","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR668","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS668","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT668","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU668","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV668","v":0},{"$f":"+SUM(AX668:BS668)","v":0},{"$f":"(AA668+AX668)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK668+BH668)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU668+BR668)/2","v":0},0,{"$f":"+SUM(BU668:CP668)","v":0},{"$f":"SUM(D668:Y668)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D677:Y677,\"<>0\")<=1,IF(SUM(D677:Y677)=0,0,(IF(SUM(D677:Y677)>0,IF(SUM(D677:Y677)<400,(1.2675*45967*SUM(D677:Y677)^(-0.4664)),(IF(SUM(D677:Y677)<2000,(39128*SUM(D677:Y677)^(-0.37661)),IF(SUM(D677:Y677)<5000,18893*SUM(D677:Y677)^(-0.28083),IF(SUM(D677:Y677)<100000,29680*SUM(D677:Y677)^(-0.24475),1773.1))))*100/115)*SUM(D677:Y677)*(IF(SUM(D673:Y673)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D677:Y677)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X677*$Z677-(2009-X$3)/$C677*$Z677*X677)<0,0,(X677*$Z677-(2009-X$3)/$C677*$Z677*X677))","v":0},{"$f":"IF((Y677*$Z677-(2009-Y$3)/$C677*$Z677*Y677)<0,0,(Y677*$Z677-(2009-Y$3)/$C677*$Z677*Y677))","v":0},{"$f":"+SUM(AA677:AV677)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA677","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB677","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC677","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD677","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE677","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF677","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG677","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH677","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI677","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ677","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK677","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL677","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM677","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN677","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO677","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP677","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ677","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR677","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS677","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT677","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU677","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV677","v":0},{"$f":"+SUM(AX677:BS677)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU677:CP677)","v":0},{"$f":"SUM(D677:Y677)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D680:Y680,\"<>0\")<=1,IF(SUM(D680:Y680)=0,0,(IF(SUM(D680:Y680)>0,IF(SUM(D680:Y680)<400,(1.2675*45967*SUM(D680:Y680)^(-0.4664)),(IF(SUM(D680:Y680)<2000,(39128*SUM(D680:Y680)^(-0.37661)),IF(SUM(D680:Y680)<5000,18893*SUM(D680:Y680)^(-0.28083),IF(SUM(D680:Y680)<100000,29680*SUM(D680:Y680)^(-0.24475),1773.1))))*100/115)*SUM(D680:Y680)*(IF(SUM(D672:Y672)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D680:Y680)),$A$571)","v":0},{"$f":"IF((D680*$Z680-(2009-D$3)/$C680*$Z680*D680)<0,0,(D680*$Z680-(2009-D$3)/$C680*$Z680*D680))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N680*$Z680-(2009-N$3)/$C680*$Z680*N680)<0,0,(N680*$Z680-(2009-N$3)/$C680*$Z680*N680))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X680*$Z680-(2009-X$3)/$C680*$Z680*X680)<0,0,(X680*$Z680-(2009-X$3)/$C680*$Z680*X680))","v":0},{"$f":"IF((Y680*$Z680-(2009-Y$3)/$C680*$Z680*Y680)<0,0,(Y680*$Z680-(2009-Y$3)/$C680*$Z680*Y680))","v":0},{"$f":"+SUM(AA680:AV680)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA680","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB680","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC680","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD680","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE680","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF680","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG680","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH680","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI680","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ680","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK680","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL680","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM680","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN680","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO680","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP680","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ680","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR680","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS680","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT680","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU680","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV680","v":0},{"$f":"+SUM(AX680:BS680)","v":0},{"$f":"(AA680+AX680)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK680+BH680)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU680+BR680)/2","v":0},0,{"$f":"+SUM(BU680:CP680)","v":0},{"$f":"SUM(D680:Y680)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D689:Y689,\"<>0\")<=1,IF(SUM(D689:Y689)=0,0,(IF(SUM(D689:Y689)>0,IF(SUM(D689:Y689)<400,(1.2675*45967*SUM(D689:Y689)^(-0.4664)),(IF(SUM(D689:Y689)<2000,(39128*SUM(D689:Y689)^(-0.37661)),IF(SUM(D689:Y689)<5000,18893*SUM(D689:Y689)^(-0.28083),IF(SUM(D689:Y689)<100000,29680*SUM(D689:Y689)^(-0.24475),1773.1))))*100/115)*SUM(D689:Y689)*(IF(SUM(D673:Y673)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D689:Y689)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X689*$Z689-(2009-X$3)/$C689*$Z689*X689)<0,0,(X689*$Z689-(2009-X$3)/$C689*$Z689*X689))","v":0},{"$f":"IF((Y689*$Z689-(2009-Y$3)/$C689*$Z689*Y689)<0,0,(Y689*$Z689-(2009-Y$3)/$C689*$Z689*Y689))","v":0},{"$f":"+SUM(AA689:AV689)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA689","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB689","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC689","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD689","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE689","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF689","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG689","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH689","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI689","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ689","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK689","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL689","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM689","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN689","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO689","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP689","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ689","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR689","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS689","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT689","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU689","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV689","v":0},{"$f":"+SUM(AX689:BS689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU689+BR689)/2","v":0},{"$f":"(AV689+BS689)/2","v":0},{"$f":"+SUM(BU689:CP689)","v":0},{"$f":"SUM(D689:Y689)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D695:Y695,\"<>0\")<=1,IF(SUM(D695:Y695)=0,0,(IF(SUM(D695:Y695)>0,IF(SUM(D695:Y695)<400,(1.2675*45967*SUM(D695:Y695)^(-0.4664)),(IF(SUM(D695:Y695)<2000,(39128*SUM(D695:Y695)^(-0.37661)),IF(SUM(D695:Y695)<5000,18893*SUM(D695:Y695)^(-0.28083),IF(SUM(D695:Y695)<100000,29680*SUM(D695:Y695)^(-0.24475),1773.1))))*100/115)*SUM(D695:Y695)*(IF(SUM(D670:Y670)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D695:Y695)),$A$571)","v":0},{"$f":"IF((D695*$Z695-(2009-D$3)/($C695+D696)*$Z695*D695)<0,0,(D695*$Z695-(2009-D$3)/($C695+D696)*$Z695*D695))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA695:AV695)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA695","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB695","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC695","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD695","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE695","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF695","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG695","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH695","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI695","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ695","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK695","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL695","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM695","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN695","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO695","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP695","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ695","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR695","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS695","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT695","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU695","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV695","v":0},{"$f":"+SUM(AX695:BS695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU695:CP695)","v":0},{"$f":"SUM(D695:Y695)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D698:Y698,\"<>0\")<=1,IF(SUM(D698:Y698)=0,0,(IF(SUM(D698:Y698)>0,IF(SUM(D698:Y698)<400,(1.2675*45967*SUM(D698:Y698)^(-0.4664)),(IF(SUM(D698:Y698)<2000,(39128*SUM(D698:Y698)^(-0.37661)),IF(SUM(D698:Y698)<5000,18893*SUM(D698:Y698)^(-0.28083),IF(SUM(D698:Y698)<100000,29680*SUM(D698:Y698)^(-0.24475),1773.1))))*100/115)*SUM(D698:Y698)*(IF(SUM(D673:Y673)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D698:Y698)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X698*$Z698-(2009-X$3)/$C698*$Z698*X698)<0,0,(X698*$Z698-(2009-X$3)/$C698*$Z698*X698))","v":0},{"$f":"IF((Y698*$Z698-(2009-Y$3)/$C698*$Z698*Y698)<0,0,(Y698*$Z698-(2009-Y$3)/$C698*$Z698*Y698))","v":0},{"$f":"+SUM(AA698:AV698)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA698","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB698","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC698","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD698","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE698","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF698","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG698","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH698","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI698","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ698","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK698","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL698","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM698","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN698","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO698","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP698","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ698","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR698","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS698","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT698","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU698","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV698","v":0},{"$f":"+SUM(AX698:BS698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU698:CP698)","v":0},{"$f":"SUM(D698:Y698)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D705:Y705,\"<>0\")<=1,IF(SUM(D705:Y705)=0,0,(IF(SUM(D705:Y705)>0,IF(SUM(D705:Y705)<400,(1.2675*45967*SUM(D705:Y705)^(-0.4664)),(IF(SUM(D705:Y705)<2000,(39128*SUM(D705:Y705)^(-0.37661)),IF(SUM(D705:Y705)<5000,18893*SUM(D705:Y705)^(-0.28083),IF(SUM(D705:Y705)<100000,29680*SUM(D705:Y705)^(-0.24475),1773.1))))*100/115)*SUM(D705:Y705)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D705:Y705)),$A$571)","v":0},{"$f":"IF((D705*$Z705-(2009-D$3)/($C705+D706)*$Z705*D705)<0,0,(D705*$Z705-(2009-D$3)/($C705+D706)*$Z705*D705))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA705:AV705)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA705","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB705","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC705","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD705","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE705","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF705","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG705","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH705","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI705","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ705","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK705","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL705","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM705","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN705","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO705","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP705","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ705","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR705","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS705","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT705","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU705","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV705","v":0},{"$f":"+SUM(AX705:BS705)","v":0},{"$f":"(AA705+AX705)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU705:CP705)","v":0},{"$f":"SUM(D705:Y705)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D714:Y714,\"<>0\")<=1,IF(SUM(D714:Y714)=0,0,(IF(SUM(D714:Y714)>0,IF(SUM(D714:Y714)<400,(1.2675*45967*SUM(D714:Y714)^(-0.4664)),(IF(SUM(D714:Y714)<2000,(39128*SUM(D714:Y714)^(-0.37661)),IF(SUM(D714:Y714)<5000,18893*SUM(D714:Y714)^(-0.28083),IF(SUM(D714:Y714)<100000,29680*SUM(D714:Y714)^(-0.24475),1773.1))))*100/115)*SUM(D714:Y714)*0.0173,0)*1.15*1.06*0.43)/SUM(D714:Y714)),$A$571)","v":26.803812748158524},{"$f":"IF((D714*$Z714-(2009-D$3)/$C714*$Z714*D714)<0,0,(D714*$Z714-(2009-D$3)/$C714*$Z714*D714))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N714*$Z714-(2009-N$3)/$C714*$Z714*N714)<0,0,(N714*$Z714-(2009-N$3)/$C714*$Z714*N714))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X714*$Z714-(2009-X$3)/$C714*$Z714*X714)<0,0,(X714*$Z714-(2009-X$3)/$C714*$Z714*X714))","v":0},{"$f":"IF((Y714*$Z714-(2009-Y$3)/$C714*$Z714*Y714)<0,0,(Y714*$Z714-(2009-Y$3)/$C714*$Z714*Y714))","v":0},{"$f":"+SUM(AA714:AV714)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA714","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB714","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC714","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD714","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE714","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF714","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG714","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH714","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI714","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ714","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK714","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL714","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM714","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN714","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO714","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP714","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ714","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR714","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS714","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT714","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU714","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV714","v":0},{"$f":"+SUM(AX714:BS714)","v":0},{"$f":"(AA714+AX714)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK714+BH714)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU714+BR714)/2","v":0},0,{"$f":"+SUM(BU714:CP714)","v":0},{"$f":"SUM(D714:Y714)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D715:Y715,\"<>0\")<=1,IF(SUM(D715:Y715)=0,0,(IF(SUM(D715:Y715)>0,IF(SUM(D715:Y715)<400,(1.2675*45967*SUM(D715:Y715)^(-0.4664)),(IF(SUM(D715:Y715)<2000,(39128*SUM(D715:Y715)^(-0.37661)),IF(SUM(D715:Y715)<5000,18893*SUM(D715:Y715)^(-0.28083),IF(SUM(D715:Y715)<100000,29680*SUM(D715:Y715)^(-0.24475),1773.1))))*100/115)*SUM(D715:Y715)*0.0173,0)*1.15*1.06*0.02)/SUM(D715:Y715)),$A$571)","v":1.246688965030629},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X715*$Z715-(2009-X$3)/$C715*$Z715*X715)<0,0,(X715*$Z715-(2009-X$3)/$C715*$Z715*X715))","v":0},{"$f":"IF((Y715*$Z715-(2009-Y$3)/$C715*$Z715*Y715)<0,0,(Y715*$Z715-(2009-Y$3)/$C715*$Z715*Y715))","v":0},{"$f":"+SUM(AA715:AV715)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA715","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB715","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC715","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD715","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE715","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF715","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG715","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH715","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI715","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ715","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK715","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL715","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM715","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN715","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO715","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP715","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ715","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR715","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS715","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT715","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU715","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV715","v":0},{"$f":"+SUM(AX715:BS715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU715:CP715)","v":0},{"$f":"SUM(D715:Y715)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D723:Y723,\"<>0\")<=1,IF(SUM(D723:Y723)=0,0,(IF(SUM(D723:Y723)>0,IF(SUM(D723:Y723)<400,(1.2675*45967*SUM(D723:Y723)^(-0.4664)),(IF(SUM(D723:Y723)<2000,(39128*SUM(D723:Y723)^(-0.37661)),IF(SUM(D723:Y723)<5000,18893*SUM(D723:Y723)^(-0.28083),IF(SUM(D723:Y723)<100000,29680*SUM(D723:Y723)^(-0.24475),1773.1))))*100/115)*SUM(D723:Y723)*(IF(SUM(D719:Y719)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D723:Y723)),$A$571)","v":114.21256304491585},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X723*$Z723-(2009-X$3)/$C723*$Z723*X723)<0,0,(X723*$Z723-(2009-X$3)/$C723*$Z723*X723))","v":0},{"$f":"IF((Y723*$Z723-(2009-Y$3)/$C723*$Z723*Y723)<0,0,(Y723*$Z723-(2009-Y$3)/$C723*$Z723*Y723))","v":0},{"$f":"+SUM(AA723:AV723)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA723","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB723","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC723","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD723","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE723","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF723","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG723","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH723","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI723","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ723","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK723","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL723","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM723","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN723","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO723","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP723","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ723","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR723","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS723","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT723","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU723","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV723","v":0},{"$f":"+SUM(AX723:BS723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU723:CP723)","v":0},{"$f":"SUM(D723:Y723)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D726:Y726,\"<>0\")<=1,IF(SUM(D726:Y726)=0,0,(IF(SUM(D726:Y726)>0,IF(SUM(D726:Y726)<400,(1.2675*45967*SUM(D726:Y726)^(-0.4664)),(IF(SUM(D726:Y726)<2000,(39128*SUM(D726:Y726)^(-0.37661)),IF(SUM(D726:Y726)<5000,18893*SUM(D726:Y726)^(-0.28083),IF(SUM(D726:Y726)<100000,29680*SUM(D726:Y726)^(-0.24475),1773.1))))*100/115)*SUM(D726:Y726)*(IF(SUM(D718:Y718)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D726:Y726)),$A$571)","v":396.08317300266458},{"$f":"IF((D726*$Z726-(2009-D$3)/$C726*$Z726*D726)<0,0,(D726*$Z726-(2009-D$3)/$C726*$Z726*D726))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N726*$Z726-(2009-N$3)/$C726*$Z726*N726)<0,0,(N726*$Z726-(2009-N$3)/$C726*$Z726*N726))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X726*$Z726-(2009-X$3)/$C726*$Z726*X726)<0,0,(X726*$Z726-(2009-X$3)/$C726*$Z726*X726))","v":0},{"$f":"IF((Y726*$Z726-(2009-Y$3)/$C726*$Z726*Y726)<0,0,(Y726*$Z726-(2009-Y$3)/$C726*$Z726*Y726))","v":0},{"$f":"+SUM(AA726:AV726)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA726","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB726","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC726","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD726","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE726","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF726","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG726","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH726","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI726","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ726","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK726","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL726","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM726","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN726","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO726","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP726","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ726","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR726","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS726","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT726","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU726","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV726","v":0},{"$f":"+SUM(AX726:BS726)","v":0},{"$f":"(AA726+AX726)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK726+BH726)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU726+BR726)/2","v":0},0,{"$f":"+SUM(BU726:CP726)","v":0},{"$f":"SUM(D726:Y726)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D733:Y733,\"<>0\")<=1,IF(SUM(D733:Y733)=0,0,(IF(SUM(D733:Y733)>0,IF(SUM(D733:Y733)<400,(1.2675*45967*SUM(D733:Y733)^(-0.4664)),(IF(SUM(D733:Y733)<2000,(39128*SUM(D733:Y733)^(-0.37661)),IF(SUM(D733:Y733)<5000,18893*SUM(D733:Y733)^(-0.28083),IF(SUM(D733:Y733)<100000,29680*SUM(D733:Y733)^(-0.24475),1773.1))))*100/115)*SUM(D733:Y733)*(IF(SUM(D716:Y716)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D733:Y733)),$A$571)","v":0},{"$f":"IF((D733*$Z733-(2009-D$3)/($C733+D734)*$Z733*D733)<0,0,(D733*$Z733-(2009-D$3)/($C733+D734)*$Z733*D733))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA733:AV733)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA733","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB733","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC733","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD733","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE733","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF733","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG733","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH733","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI733","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ733","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK733","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL733","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM733","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN733","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO733","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP733","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ733","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR733","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS733","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT733","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU733","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV733","v":0},{"$f":"+SUM(AX733:BS733)","v":0},{"$f":"(AA733+AX733)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU733:CP733)","v":0},{"$f":"SUM(D733:Y733)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D751:Y751,\"<>0\")<=1,IF(SUM(D751:Y751)=0,0,(IF(SUM(D751:Y751)>0,IF(SUM(D751:Y751)<400,(1.2675*45967*SUM(D751:Y751)^(-0.4664)),(IF(SUM(D751:Y751)<2000,(39128*SUM(D751:Y751)^(-0.37661)),IF(SUM(D751:Y751)<5000,18893*SUM(D751:Y751)^(-0.28083),IF(SUM(D751:Y751)<100000,29680*SUM(D751:Y751)^(-0.24475),1773.1))))*100/115)*SUM(D751:Y751)*(IF(SUM(D739:Y739)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D751:Y751)),$A$571)","v":0},{"$f":"IF((D751*$Z751-(2009-D$3)/$C751*$Z751*D751)<0,0,(D751*$Z751-(2009-D$3)/$C751*$Z751*D751))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N751*$Z751-(2009-N$3)/$C751*$Z751*N751)<0,0,(N751*$Z751-(2009-N$3)/$C751*$Z751*N751))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X751*$Z751-(2009-X$3)/$C751*$Z751*X751)<0,0,(X751*$Z751-(2009-X$3)/$C751*$Z751*X751))","v":0},{"$f":"IF((Y751*$Z751-(2009-Y$3)/$C751*$Z751*Y751)<0,0,(Y751*$Z751-(2009-Y$3)/$C751*$Z751*Y751))","v":0},{"$f":"+SUM(AA751:AV751)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA751","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB751","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC751","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD751","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE751","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF751","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG751","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH751","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI751","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ751","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK751","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL751","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM751","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN751","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO751","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP751","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ751","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR751","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS751","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT751","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU751","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV751","v":0},{"$f":"+SUM(AX751:BS751)","v":0},{"$f":"(AA751+AX751)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK751+BH751)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU751+BR751)/2","v":0},0,{"$f":"+SUM(BU751:CP751)","v":0},{"$f":"SUM(D751:Y751)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D760:Y760,\"<>0\")<=1,IF(SUM(D760:Y760)=0,0,(IF(SUM(D760:Y760)>0,IF(SUM(D760:Y760)<400,(1.2675*45967*SUM(D760:Y760)^(-0.4664)),(IF(SUM(D760:Y760)<2000,(39128*SUM(D760:Y760)^(-0.37661)),IF(SUM(D760:Y760)<5000,18893*SUM(D760:Y760)^(-0.28083),IF(SUM(D760:Y760)<100000,29680*SUM(D760:Y760)^(-0.24475),1773.1))))*100/115)*SUM(D760:Y760)*(IF(SUM(D739:Y739)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D760:Y760)),$A$571)","v":0},{"$f":"IF((D760*$Z760-(2009-D$3)/$C760*$Z760*D760)<0,0,(D760*$Z760-(2009-D$3)/$C760*$Z760*D760))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N760*$Z760-(2009-N$3)/$C760*$Z760*N760)<0,0,(N760*$Z760-(2009-N$3)/$C760*$Z760*N760))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X760*$Z760-(2009-X$3)/$C760*$Z760*X760)<0,0,(X760*$Z760-(2009-X$3)/$C760*$Z760*X760))","v":0},{"$f":"IF((Y760*$Z760-(2009-Y$3)/$C760*$Z760*Y760)<0,0,(Y760*$Z760-(2009-Y$3)/$C760*$Z760*Y760))","v":0},{"$f":"+SUM(AA760:AV760)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA760","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB760","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC760","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD760","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE760","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF760","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG760","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH760","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI760","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ760","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK760","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL760","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM760","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN760","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO760","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP760","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ760","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR760","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS760","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT760","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU760","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV760","v":0},{"$f":"+SUM(AX760:BS760)","v":0},{"$f":"(AA760+AX760)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK760+BH760)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU760+BR760)/2","v":0},0,{"$f":"+SUM(BU760:CP760)","v":0},{"$f":"SUM(D760:Y760)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D761:Y761,\"<>0\")<=1,IF(SUM(D761:Y761)=0,0,(IF(SUM(D761:Y761)>0,IF(SUM(D761:Y761)<400,(1.2675*45967*SUM(D761:Y761)^(-0.4664)),(IF(SUM(D761:Y761)<2000,(39128*SUM(D761:Y761)^(-0.37661)),IF(SUM(D761:Y761)<5000,18893*SUM(D761:Y761)^(-0.28083),IF(SUM(D761:Y761)<100000,29680*SUM(D761:Y761)^(-0.24475),1773.1))))*100/115)*SUM(D761:Y761)*(IF(SUM(D740:Y740)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D761:Y761)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X761*$Z761-(2009-X$3)/$C761*$Z761*X761)<0,0,(X761*$Z761-(2009-X$3)/$C761*$Z761*X761))","v":0},{"$f":"IF((Y761*$Z761-(2009-Y$3)/$C761*$Z761*Y761)<0,0,(Y761*$Z761-(2009-Y$3)/$C761*$Z761*Y761))","v":0},{"$f":"+SUM(AA761:AV761)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA761","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB761","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC761","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD761","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE761","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF761","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG761","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH761","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI761","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ761","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK761","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL761","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM761","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN761","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO761","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP761","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ761","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR761","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS761","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT761","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU761","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV761","v":0},{"$f":"+SUM(AX761:BS761)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU761:CP761)","v":0},{"$f":"SUM(D761:Y761)","v":0}]
["Renseanlæg 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW771,AW774,AW799,AW824)","v":2759122.5734239044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT771,BT774,BT799,BT824)","v":1300293.1763279585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ771,CQ774,CQ799,CQ824)","v":2029707.8748759315}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,4500,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D772:Y772,\"<>0\")<=1,IF(SUM(D772:Y772)=0,0,(IF(SUM(D772:Y772)>0,IF(SUM(D772:Y772)<400,(1.2675*45967*SUM(D772:Y772)^(-0.4664)),(IF(SUM(D772:Y772)<2000,(39128*SUM(D772:Y772)^(-0.37661)),IF(SUM(D772:Y772)<5000,18893*SUM(D772:Y772)^(-0.28083),IF(SUM(D772:Y772)<100000,29680*SUM(D772:Y772)^(-0.24475),1773.1))))*100/115)*SUM(D772:Y772)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D772:Y772)),$A$571)","v":1886.5795373838664},{"$f":"IF((D772*$Z772-(2009-D$3)/($C772+D773)*$Z772*D772)<0,0,(D772*$Z772-(2009-D$3)/($C772+D773)*$Z772*D772))","v":0},0,0,0,0,0,0,0,2759122.5734239044,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA772:AV772)","v":2759122.5734239044},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA772","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB772","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC772","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD772","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE772","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF772","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG772","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH772","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI772","v":1300293.1763279585},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ772","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK772","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL772","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM772","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN772","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO772","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP772","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ772","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR772","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS772","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT772","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU772","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV772","v":0},{"$f":"+SUM(AX772:BS772)","v":1300293.1763279585},{"$f":"(AA772+AX772)/2","v":0},0,0,0,0,0,0,0,2029707.8748759315,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU772:CP772)","v":2029707.8748759315},{"$f":"SUM(D772:Y772)","v":4500}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D779:Y779,\"<>0\")<=1,IF(SUM(D779:Y779)=0,0,(IF(SUM(D779:Y779)>0,IF(SUM(D779:Y779)<400,(1.2675*45967*SUM(D779:Y779)^(-0.4664)),(IF(SUM(D779:Y779)<2000,(39128*SUM(D779:Y779)^(-0.37661)),IF(SUM(D779:Y779)<5000,18893*SUM(D779:Y779)^(-0.28083),IF(SUM(D779:Y779)<100000,29680*SUM(D779:Y779)^(-0.24475),1773.1))))*100/115)*SUM(D779:Y779)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D779:Y779)),$A$571)","v":0},{"$f":"IF((D779*$Z779-(2009-D$3)/($C779+D780)*$Z779*D779)<0,0,(D779*$Z779-(2009-D$3)/($C779+D780)*$Z779*D779))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA779:AV779)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA779","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB779","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC779","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD779","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE779","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF779","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG779","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH779","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI779","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ779","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK779","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL779","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM779","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN779","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO779","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP779","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ779","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR779","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS779","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT779","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU779","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV779","v":0},{"$f":"+SUM(AX779:BS779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU779:CP779)","v":0},{"$f":"SUM(D779:Y779)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D795:Y795,\"<>0\")<=1,IF(SUM(D795:Y795)=0,0,(IF(SUM(D795:Y795)>0,IF(SUM(D795:Y795)<400,(1.2675*45967*SUM(D795:Y795)^(-0.4664)),(IF(SUM(D795:Y795)<2000,(39128*SUM(D795:Y795)^(-0.37661)),IF(SUM(D795:Y795)<5000,18893*SUM(D795:Y795)^(-0.28083),IF(SUM(D795:Y795)<100000,29680*SUM(D795:Y795)^(-0.24475),1773.1))))*100/115)*SUM(D795:Y795)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D795:Y795)),$A$571)","v":0},{"$f":"IF((D795*$Z795-(2009-D$3)/($C795+D796)*$Z795*D795)<0,0,(D795*$Z795-(2009-D$3)/($C795+D796)*$Z795*D795))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA795:AV795)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA795","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB795","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC795","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD795","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE795","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF795","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG795","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH795","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI795","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ795","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK795","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL795","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM795","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN795","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO795","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP795","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ795","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR795","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS795","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT795","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU795","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV795","v":0},{"$f":"+SUM(AX795:BS795)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU795:CP795)","v":0},{"$f":"SUM(D795:Y795)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D806:Y806,\"<>0\")<=1,IF(SUM(D806:Y806)=0,0,(IF(SUM(D806:Y806)>0,IF(SUM(D806:Y806)<400,(1.2675*45967*SUM(D806:Y806)^(-0.4664)),(IF(SUM(D806:Y806)<2000,(39128*SUM(D806:Y806)^(-0.37661)),IF(SUM(D806:Y806)<5000,18893*SUM(D806:Y806)^(-0.28083),IF(SUM(D806:Y806)<100000,29680*SUM(D806:Y806)^(-0.24475),1773.1))))*100/115)*SUM(D806:Y806)*0.1638,0)*1.15*1.06*0.4)/SUM(D806:Y806)),$A$571)","v":0},{"$f":"IF((D806*$Z806-(2009-D$3)/$C806*$Z806*D806)<0,0,(D806*$Z806-(2009-D$3)/$C806*$Z806*D806))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N806*$Z806-(2009-N$3)/$C806*$Z806*N806)<0,0,(N806*$Z806-(2009-N$3)/$C806*$Z806*N806))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X806*$Z806-(2009-X$3)/$C806*$Z806*X806)<0,0,(X806*$Z806-(2009-X$3)/$C806*$Z806*X806))","v":0},{"$f":"IF((Y806*$Z806-(2009-Y$3)/$C806*$Z806*Y806)<0,0,(Y806*$Z806-(2009-Y$3)/$C806*$Z806*Y806))","v":0},{"$f":"+SUM(AA806:AV806)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA806","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB806","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC806","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD806","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE806","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF806","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG806","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH806","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI806","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ806","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK806","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL806","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM806","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN806","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO806","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP806","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ806","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR806","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS806","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT806","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU806","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV806","v":0},{"$f":"+SUM(AX806:BS806)","v":0},{"$f":"(AA806+AX806)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK806+BH806)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU806+BR806)/2","v":0},0,{"$f":"+SUM(BU806:CP806)","v":0},{"$f":"SUM(D806:Y806)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D807:Y807,\"<>0\")<=1,IF(SUM(D807:Y807)=0,0,(IF(SUM(D807:Y807)>0,IF(SUM(D807:Y807)<400,(1.2675*45967*SUM(D807:Y807)^(-0.4664)),(IF(SUM(D807:Y807)<2000,(39128*SUM(D807:Y807)^(-0.37661)),IF(SUM(D807:Y807)<5000,18893*SUM(D807:Y807)^(-0.28083),IF(SUM(D807:Y807)<100000,29680*SUM(D807:Y807)^(-0.24475),1773.1))))*100/115)*SUM(D807:Y807)*0.1638,0)*1.15*1.06*0.05)/SUM(D807:Y807)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X807*$Z807-(2009-X$3)/$C807*$Z807*X807)<0,0,(X807*$Z807-(2009-X$3)/$C807*$Z807*X807))","v":0},{"$f":"IF((Y807*$Z807-(2009-Y$3)/$C807*$Z807*Y807)<0,0,(Y807*$Z807-(2009-Y$3)/$C807*$Z807*Y807))","v":0},{"$f":"+SUM(AA807:AV807)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA807","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB807","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC807","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD807","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE807","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF807","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG807","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH807","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI807","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ807","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK807","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL807","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM807","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN807","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO807","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP807","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ807","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR807","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS807","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT807","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU807","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV807","v":0},{"$f":"+SUM(AX807:BS807)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU807:CP807)","v":0},{"$f":"SUM(D807:Y807)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D816:Y816,\"<>0\")<=1,IF(SUM(D816:Y816)=0,0,(IF(SUM(D816:Y816)>0,IF(SUM(D816:Y816)<400,(1.2675*45967*SUM(D816:Y816)^(-0.4664)),(IF(SUM(D816:Y816)<2000,(39128*SUM(D816:Y816)^(-0.37661)),IF(SUM(D816:Y816)<5000,18893*SUM(D816:Y816)^(-0.28083),IF(SUM(D816:Y816)<100000,29680*SUM(D816:Y816)^(-0.24475),1773.1))))*100/115)*SUM(D816:Y816)*(IF(SUM(D804:Y804)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D816:Y816)),$A$571)","v":0},{"$f":"IF((D816*$Z816-(2009-D$3)/($C816+D817)*$Z816*D816)<0,0,(D816*$Z816-(2009-D$3)/($C816+D817)*$Z816*D816))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA816:AV816)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA816","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB816","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC816","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD816","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE816","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF816","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG816","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH816","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI816","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ816","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK816","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL816","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM816","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN816","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO816","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP816","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ816","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR816","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS816","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT816","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU816","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV816","v":0},{"$f":"+SUM(AX816:BS816)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU816:CP816)","v":0},{"$f":"SUM(D816:Y816)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D823:Y823,\"<>0\")<=1,IF(SUM(D823:Y823)=0,0,(IF(SUM(D823:Y823)>0,IF(SUM(D823:Y823)<400,(1.2675*45967*SUM(D823:Y823)^(-0.4664)),(IF(SUM(D823:Y823)<2000,(39128*SUM(D823:Y823)^(-0.37661)),IF(SUM(D823:Y823)<5000,18893*SUM(D823:Y823)^(-0.28083),IF(SUM(D823:Y823)<100000,29680*SUM(D823:Y823)^(-0.24475),1773.1))))*100/115)*SUM(D823:Y823)*(IF(SUM(D807:Y807)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D823:Y823)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X823*$Z823-(2009-X$3)/$C823*$Z823*X823)<0,0,(X823*$Z823-(2009-X$3)/$C823*$Z823*X823))","v":0},{"$f":"IF((Y823*$Z823-(2009-Y$3)/$C823*$Z823*Y823)<0,0,(Y823*$Z823-(2009-Y$3)/$C823*$Z823*Y823))","v":0},{"$f":"+SUM(AA823:AV823)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA823","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB823","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC823","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD823","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE823","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF823","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG823","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH823","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI823","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ823","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK823","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL823","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM823","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN823","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO823","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP823","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ823","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR823","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS823","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT823","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU823","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV823","v":0},{"$f":"+SUM(AX823:BS823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU823+BR823)/2","v":0},{"$f":"(AV823+BS823)/2","v":0},{"$f":"+SUM(BU823:CP823)","v":0},{"$f":"SUM(D823:Y823)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D827:Y827,\"<>0\")<=1,IF(SUM(D827:Y827)=0,0,(IF(SUM(D827:Y827)>0,IF(SUM(D827:Y827)<400,(1.2675*45967*SUM(D827:Y827)^(-0.4664)),(IF(SUM(D827:Y827)<2000,(39128*SUM(D827:Y827)^(-0.37661)),IF(SUM(D827:Y827)<5000,18893*SUM(D827:Y827)^(-0.28083),IF(SUM(D827:Y827)<100000,29680*SUM(D827:Y827)^(-0.24475),1773.1))))*100/115)*SUM(D827:Y827)*(IF(SUM(D806:Y806)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D827:Y827)),$A$571)","v":0},{"$f":"IF((D827*$Z827-(2009-D$3)/$C827*$Z827*D827)<0,0,(D827*$Z827-(2009-D$3)/$C827*$Z827*D827))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N827*$Z827-(2009-N$3)/$C827*$Z827*N827)<0,0,(N827*$Z827-(2009-N$3)/$C827*$Z827*N827))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X827*$Z827-(2009-X$3)/$C827*$Z827*X827)<0,0,(X827*$Z827-(2009-X$3)/$C827*$Z827*X827))","v":0},{"$f":"IF((Y827*$Z827-(2009-Y$3)/$C827*$Z827*Y827)<0,0,(Y827*$Z827-(2009-Y$3)/$C827*$Z827*Y827))","v":0},{"$f":"+SUM(AA827:AV827)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA827","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB827","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC827","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD827","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE827","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF827","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG827","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH827","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI827","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ827","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK827","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL827","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM827","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN827","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO827","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP827","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ827","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR827","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS827","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT827","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU827","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV827","v":0},{"$f":"+SUM(AX827:BS827)","v":0},{"$f":"(AA827+AX827)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK827+BH827)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU827+BR827)/2","v":0},0,{"$f":"+SUM(BU827:CP827)","v":0},{"$f":"SUM(D827:Y827)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW842:AW865)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT842:BT865)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ842:CQ865)","v":0},{"$f":"SUM(D841:Y841)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D844:Y844,\"<>0\")<=1,IF(SUM(D844:Y844)=0,0,(IF(SUM(D844:Y844)>0,IF(SUM(D844:Y844)<400,(1.2675*45967*SUM(D844:Y844)^(-0.4664)),(IF(SUM(D844:Y844)<2000,(39128*SUM(D844:Y844)^(-0.37661)),IF(SUM(D844:Y844)<5000,18893*SUM(D844:Y844)^(-0.28083),IF(SUM(D844:Y844)<100000,29680*SUM(D844:Y844)^(-0.24475),1773.1))))*100/115)*SUM(D844:Y844)*0.061,0)*1.15*1.06*0.43)/SUM(D844:Y844)),$A$571)","v":0},{"$f":"IF((D844*$Z844-(2009-D$3)/$C844*$Z844*D844)<0,0,(D844*$Z844-(2009-D$3)/$C844*$Z844*D844))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N844*$Z844-(2009-N$3)/$C844*$Z844*N844)<0,0,(N844*$Z844-(2009-N$3)/$C844*$Z844*N844))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X844*$Z844-(2009-X$3)/$C844*$Z844*X844)<0,0,(X844*$Z844-(2009-X$3)/$C844*$Z844*X844))","v":0},{"$f":"IF((Y844*$Z844-(2009-Y$3)/$C844*$Z844*Y844)<0,0,(Y844*$Z844-(2009-Y$3)/$C844*$Z844*Y844))","v":0},{"$f":"+SUM(AA844:AV844)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA844","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB844","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC844","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD844","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE844","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF844","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG844","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH844","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI844","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ844","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK844","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL844","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM844","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN844","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO844","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP844","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ844","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR844","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS844","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT844","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU844","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV844","v":0},{"$f":"+SUM(AX844:BS844)","v":0},{"$f":"(AA844+AX844)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK844+BH844)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU844+BR844)/2","v":0},0,{"$f":"+SUM(BU844:CP844)","v":0},{"$f":"SUM(D844:Y844)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D853:Y853,\"<>0\")<=1,IF(SUM(D853:Y853)=0,0,(IF(SUM(D853:Y853)>0,IF(SUM(D853:Y853)<400,(1.2675*45967*SUM(D853:Y853)^(-0.4664)),(IF(SUM(D853:Y853)<2000,(39128*SUM(D853:Y853)^(-0.37661)),IF(SUM(D853:Y853)<5000,18893*SUM(D853:Y853)^(-0.28083),IF(SUM(D853:Y853)<100000,29680*SUM(D853:Y853)^(-0.24475),1773.1))))*100/115)*SUM(D853:Y853)*(IF(SUM(D853:Y853)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D853:Y853)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X853*$Z853-(2009-X$3)/$C853*$Z853*X853)<0,0,(X853*$Z853-(2009-X$3)/$C853*$Z853*X853))","v":0},{"$f":"IF((Y853*$Z853-(2009-Y$3)/$C853*$Z853*Y853)<0,0,(Y853*$Z853-(2009-Y$3)/$C853*$Z853*Y853))","v":0},{"$f":"+SUM(AA853:AV853)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA853","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB853","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC853","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD853","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE853","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF853","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG853","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH853","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI853","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ853","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK853","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL853","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM853","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN853","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO853","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP853","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ853","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR853","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS853","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT853","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU853","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV853","v":0},{"$f":"+SUM(AX853:BS853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU853:CP853)","v":0},{"$f":"SUM(D853:Y853)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D862:Y862,\"<>0\")<=1,IF(SUM(D862:Y862)=0,0,(IF(SUM(D862:Y862)>0,IF(SUM(D862:Y862)<400,(1.2675*45967*SUM(D862:Y862)^(-0.4664)),(IF(SUM(D862:Y862)<2000,(39128*SUM(D862:Y862)^(-0.37661)),IF(SUM(D862:Y862)<5000,18893*SUM(D862:Y862)^(-0.28083),IF(SUM(D862:Y862)<100000,29680*SUM(D862:Y862)^(-0.24475),1773.1))))*100/115)*SUM(D862:Y862)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D862:Y862)),$A$571)","v":0},{"$f":"IF((D862*$Z862-(2009-D$3)/($C862+D863)*$Z862*D862)<0,0,(D862*$Z862-(2009-D$3)/($C862+D863)*$Z862*D862))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA862:AV862)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA862","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB862","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC862","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD862","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE862","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF862","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG862","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH862","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI862","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ862","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK862","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL862","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM862","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN862","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO862","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP862","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ862","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR862","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS862","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT862","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU862","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV862","v":0},{"$f":"+SUM(AX862:BS862)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU862:CP862)","v":0},{"$f":"SUM(D862:Y862)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D869:Y869,\"<>0\")<=1,IF(SUM(D869:Y869)=0,0,(IF(SUM(D869:Y869)>0,IF(SUM(D869:Y869)<400,(1.2675*45967*SUM(D869:Y869)^(-0.4664)),(IF(SUM(D869:Y869)<2000,(39128*SUM(D869:Y869)^(-0.37661)),IF(SUM(D869:Y869)<5000,18893*SUM(D869:Y869)^(-0.28083),IF(SUM(D869:Y869)<100000,29680*SUM(D869:Y869)^(-0.24475),1773.1))))*100/115)*SUM(D869:Y869)*(IF(SUM(D852:Y852)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D869:Y869)),$A$571)","v":0},{"$f":"IF((D869*$Z869-(2009-D$3)/$C869*$Z869*D869)<0,0,(D869*$Z869-(2009-D$3)/$C869*$Z869*D869))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N869*$Z869-(2009-N$3)/$C869*$Z869*N869)<0,0,(N869*$Z869-(2009-N$3)/$C869*$Z869*N869))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X869*$Z869-(2009-X$3)/$C869*$Z869*X869)<0,0,(X869*$Z869-(2009-X$3)/$C869*$Z869*X869))","v":0},{"$f":"IF((Y869*$Z869-(2009-Y$3)/$C869*$Z869*Y869)<0,0,(Y869*$Z869-(2009-Y$3)/$C869*$Z869*Y869))","v":0},{"$f":"+SUM(AA869:AV869)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA869","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB869","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC869","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD869","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE869","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF869","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG869","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH869","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI869","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ869","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK869","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL869","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM869","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN869","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO869","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP869","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ869","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR869","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS869","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT869","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU869","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV869","v":0},{"$f":"+SUM(AX869:BS869)","v":0},{"$f":"(AA869+AX869)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK869+BH869)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU869+BR869)/2","v":0},0,{"$f":"+SUM(BU869:CP869)","v":0},{"$f":"SUM(D869:Y869)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D877:Y877,\"<>0\")<=1,IF(SUM(D877:Y877)=0,0,(IF(SUM(D877:Y877)>0,IF(SUM(D877:Y877)<400,(1.2675*45967*SUM(D877:Y877)^(-0.4664)),(IF(SUM(D877:Y877)<2000,(39128*SUM(D877:Y877)^(-0.37661)),IF(SUM(D877:Y877)<5000,18893*SUM(D877:Y877)^(-0.28083),IF(SUM(D877:Y877)<100000,29680*SUM(D877:Y877)^(-0.24475),1773.1))))*100/115)*SUM(D877:Y877)*(IF(SUM(D873:Y873)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D877:Y877)),$A$571)","v":0},{"$f":"IF((D877*$Z877-(2009-D$3)/$C877*$Z877*D877)<0,0,(D877*$Z877-(2009-D$3)/$C877*$Z877*D877))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N877*$Z877-(2009-N$3)/$C877*$Z877*N877)<0,0,(N877*$Z877-(2009-N$3)/$C877*$Z877*N877))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X877*$Z877-(2009-X$3)/$C877*$Z877*X877)<0,0,(X877*$Z877-(2009-X$3)/$C877*$Z877*X877))","v":0},{"$f":"IF((Y877*$Z877-(2009-Y$3)/$C877*$Z877*Y877)<0,0,(Y877*$Z877-(2009-Y$3)/$C877*$Z877*Y877))","v":0},{"$f":"+SUM(AA877:AV877)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA877","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB877","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC877","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD877","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE877","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF877","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG877","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH877","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI877","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ877","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK877","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL877","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM877","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN877","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO877","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP877","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ877","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR877","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS877","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT877","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU877","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV877","v":0},{"$f":"+SUM(AX877:BS877)","v":0},{"$f":"(AA877+AX877)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK877+BH877)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU877+BR877)/2","v":0},0,{"$f":"+SUM(BU877:CP877)","v":0},{"$f":"SUM(D877:Y877)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D887:Y887,\"<>0\")<=1,IF(SUM(D887:Y887)=0,0,(IF(SUM(D887:Y887)>0,IF(SUM(D887:Y887)<400,(1.2675*45967*SUM(D887:Y887)^(-0.4664)),(IF(SUM(D887:Y887)<2000,(39128*SUM(D887:Y887)^(-0.37661)),IF(SUM(D887:Y887)<5000,18893*SUM(D887:Y887)^(-0.28083),IF(SUM(D887:Y887)<100000,29680*SUM(D887:Y887)^(-0.24475),1773.1))))*100/115)*SUM(D887:Y887)*(IF(SUM(D871:Y871)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D887:Y887)),$A$571)","v":0},{"$f":"IF((D887*$Z887-(2009-D$3)/($C887+D888)*$Z887*D887)<0,0,(D887*$Z887-(2009-D$3)/($C887+D888)*$Z887*D887))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA887:AV887)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA887","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB887","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC887","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD887","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE887","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF887","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG887","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH887","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI887","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ887","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK887","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL887","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM887","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN887","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO887","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP887","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ887","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR887","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS887","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT887","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU887","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV887","v":0},{"$f":"+SUM(AX887:BS887)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU887:CP887)","v":0},{"$f":"SUM(D887:Y887)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D890:Y890,\"<>0\")<=1,IF(SUM(D890:Y890)=0,0,(IF(SUM(D890:Y890)>0,IF(SUM(D890:Y890)<400,(1.2675*45967*SUM(D890:Y890)^(-0.4664)),(IF(SUM(D890:Y890)<2000,(39128*SUM(D890:Y890)^(-0.37661)),IF(SUM(D890:Y890)<5000,18893*SUM(D890:Y890)^(-0.28083),IF(SUM(D890:Y890)<100000,29680*SUM(D890:Y890)^(-0.24475),1773.1))))*100/115)*SUM(D890:Y890)*(IF(SUM(D874:Y874)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D890:Y890)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X890*$Z890-(2009-X$3)/$C890*$Z890*X890)<0,0,(X890*$Z890-(2009-X$3)/$C890*$Z890*X890))","v":0},{"$f":"IF((Y890*$Z890-(2009-Y$3)/$C890*$Z890*Y890)<0,0,(Y890*$Z890-(2009-Y$3)/$C890*$Z890*Y890))","v":0},{"$f":"+SUM(AA890:AV890)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA890","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB890","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC890","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD890","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE890","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF890","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG890","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH890","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI890","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ890","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK890","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL890","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM890","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN890","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO890","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP890","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ890","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR890","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS890","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT890","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU890","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV890","v":0},{"$f":"+SUM(AX890:BS890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU890+BR890)/2","v":0},{"$f":"(AV890+BS890)/2","v":0},{"$f":"+SUM(BU890:CP890)","v":0},{"$f":"SUM(D890:Y890)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D899:Y899,\"<>0\")<=1,IF(SUM(D899:Y899)=0,0,(IF(SUM(D899:Y899)>0,IF(SUM(D899:Y899)<400,(1.2675*45967*SUM(D899:Y899)^(-0.4664)),(IF(SUM(D899:Y899)<2000,(39128*SUM(D899:Y899)^(-0.37661)),IF(SUM(D899:Y899)<5000,18893*SUM(D899:Y899)^(-0.28083),IF(SUM(D899:Y899)<100000,29680*SUM(D899:Y899)^(-0.24475),1773.1))))*100/115)*SUM(D899:Y899)*(IF(SUM(D874:Y874)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D899:Y899)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X899*$Z899-(2009-X$3)/$C899*$Z899*X899)<0,0,(X899*$Z899-(2009-X$3)/$C899*$Z899*X899))","v":0},{"$f":"IF((Y899*$Z899-(2009-Y$3)/$C899*$Z899*Y899)<0,0,(Y899*$Z899-(2009-Y$3)/$C899*$Z899*Y899))","v":0},{"$f":"+SUM(AA899:AV899)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA899","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB899","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC899","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD899","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE899","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF899","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG899","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH899","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI899","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ899","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK899","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL899","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM899","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN899","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO899","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP899","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ899","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR899","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS899","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT899","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU899","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV899","v":0},{"$f":"+SUM(AX899:BS899)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU899:CP899)","v":0},{"$f":"SUM(D899:Y899)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D900:Y900,\"<>0\")<=1,IF(SUM(D900:Y900)=0,0,(IF(SUM(D900:Y900)>0,IF(SUM(D900:Y900)<400,(1.2675*45967*SUM(D900:Y900)^(-0.4664)),(IF(SUM(D900:Y900)<2000,(39128*SUM(D900:Y900)^(-0.37661)),IF(SUM(D900:Y900)<5000,18893*SUM(D900:Y900)^(-0.28083),IF(SUM(D900:Y900)<100000,29680*SUM(D900:Y900)^(-0.24475),1773.1))))*100/115)*SUM(D900:Y900)*(IF(SUM(D871:Y871)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D900:Y900)),$A$571)","v":0},{"$f":"IF((D900*$Z900-(2009-D$3)/($C900+D901)*$Z900*D900)<0,0,(D900*$Z900-(2009-D$3)/($C900+D901)*$Z900*D900))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA900:AV900)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA900","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB900","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC900","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD900","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE900","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF900","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG900","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH900","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI900","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ900","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK900","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL900","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM900","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN900","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO900","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP900","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ900","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR900","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS900","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT900","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU900","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV900","v":0},{"$f":"+SUM(AX900:BS900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU900:CP900)","v":0},{"$f":"SUM(D900:Y900)","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW909:AW932)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT909:BT932)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ909:CQ932)","v":0},{"$f":"SUM(D908:Y908)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D915:Y915,\"<>0\")<=1,IF(SUM(D915:Y915)=0,0,(IF(SUM(D915:Y915)>0,IF(SUM(D915:Y915)<400,(1.2675*45967*SUM(D915:Y915)^(-0.4664)),(IF(SUM(D915:Y915)<2000,(39128*SUM(D915:Y915)^(-0.37661)),IF(SUM(D915:Y915)<5000,18893*SUM(D915:Y915)^(-0.28083),IF(SUM(D915:Y915)<100000,29680*SUM(D915:Y915)^(-0.24475),1773.1))))*100/115)*SUM(D915:Y915)*0.0173,0)*1.15*1.06*0.43)/SUM(D915:Y915)),$A$571)","v":0},{"$f":"IF((D915*$Z915-(2009-D$3)/$C915*$Z915*D915)<0,0,(D915*$Z915-(2009-D$3)/$C915*$Z915*D915))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N915*$Z915-(2009-N$3)/$C915*$Z915*N915)<0,0,(N915*$Z915-(2009-N$3)/$C915*$Z915*N915))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X915*$Z915-(2009-X$3)/$C915*$Z915*X915)<0,0,(X915*$Z915-(2009-X$3)/$C915*$Z915*X915))","v":0},{"$f":"IF((Y915*$Z915-(2009-Y$3)/$C915*$Z915*Y915)<0,0,(Y915*$Z915-(2009-Y$3)/$C915*$Z915*Y915))","v":0},{"$f":"+SUM(AA915:AV915)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA915","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB915","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC915","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD915","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE915","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF915","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG915","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH915","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI915","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ915","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK915","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL915","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM915","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN915","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO915","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP915","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ915","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR915","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS915","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT915","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU915","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV915","v":0},{"$f":"+SUM(AX915:BS915)","v":0},{"$f":"(AA915+AX915)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK915+BH915)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU915+BR915)/2","v":0},0,{"$f":"+SUM(BU915:CP915)","v":0},{"$f":"SUM(D915:Y915)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D927:Y927,\"<>0\")<=1,IF(SUM(D927:Y927)=0,0,(IF(SUM(D927:Y927)>0,IF(SUM(D927:Y927)<400,(1.2675*45967*SUM(D927:Y927)^(-0.4664)),(IF(SUM(D927:Y927)<2000,(39128*SUM(D927:Y927)^(-0.37661)),IF(SUM(D927:Y927)<5000,18893*SUM(D927:Y927)^(-0.28083),IF(SUM(D927:Y927)<100000,29680*SUM(D927:Y927)^(-0.24475),1773.1))))*100/115)*SUM(D927:Y927)*(IF(SUM(D919:Y919)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D927:Y927)),$A$571)","v":0},{"$f":"IF((D927*$Z927-(2009-D$3)/$C927*$Z927*D927)<0,0,(D927*$Z927-(2009-D$3)/$C927*$Z927*D927))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N927*$Z927-(2009-N$3)/$C927*$Z927*N927)<0,0,(N927*$Z927-(2009-N$3)/$C927*$Z927*N927))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X927*$Z927-(2009-X$3)/$C927*$Z927*X927)<0,0,(X927*$Z927-(2009-X$3)/$C927*$Z927*X927))","v":0},{"$f":"IF((Y927*$Z927-(2009-Y$3)/$C927*$Z927*Y927)<0,0,(Y927*$Z927-(2009-Y$3)/$C927*$Z927*Y927))","v":0},{"$f":"+SUM(AA927:AV927)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA927","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB927","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC927","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD927","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE927","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF927","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG927","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH927","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI927","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ927","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK927","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL927","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM927","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN927","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO927","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP927","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ927","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR927","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS927","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT927","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU927","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV927","v":0},{"$f":"+SUM(AX927:BS927)","v":0},{"$f":"(AA927+AX927)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK927+BH927)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU927+BR927)/2","v":0},0,{"$f":"+SUM(BU927:CP927)","v":0},{"$f":"SUM(D927:Y927)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW934:AW957)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT934:BT957)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ934:CQ957)","v":0},{"$f":"SUM(D933:Y933)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D936:Y936,\"<>0\")<=1,IF(SUM(D936:Y936)=0,0,(IF(SUM(D936:Y936)>0,IF(SUM(D936:Y936)<400,(1.2675*45967*SUM(D936:Y936)^(-0.4664)),(IF(SUM(D936:Y936)<2000,(39128*SUM(D936:Y936)^(-0.37661)),IF(SUM(D936:Y936)<5000,18893*SUM(D936:Y936)^(-0.28083),IF(SUM(D936:Y936)<100000,29680*SUM(D936:Y936)^(-0.24475),1773.1))))*100/115)*SUM(D936:Y936)*(IF(SUM(D919:Y919)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D936:Y936)),$A$571)","v":0},{"$f":"IF((D936*$Z936-(2009-D$3)/$C936*$Z936*D936)<0,0,(D936*$Z936-(2009-D$3)/$C936*$Z936*D936))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N936*$Z936-(2009-N$3)/$C936*$Z936*N936)<0,0,(N936*$Z936-(2009-N$3)/$C936*$Z936*N936))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X936*$Z936-(2009-X$3)/$C936*$Z936*X936)<0,0,(X936*$Z936-(2009-X$3)/$C936*$Z936*X936))","v":0},{"$f":"IF((Y936*$Z936-(2009-Y$3)/$C936*$Z936*Y936)<0,0,(Y936*$Z936-(2009-Y$3)/$C936*$Z936*Y936))","v":0},{"$f":"+SUM(AA936:AV936)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA936","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB936","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC936","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD936","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE936","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF936","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG936","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH936","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI936","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ936","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK936","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL936","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM936","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN936","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO936","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP936","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ936","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR936","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS936","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT936","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU936","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV936","v":0},{"$f":"+SUM(AX936:BS936)","v":0},{"$f":"(AA936+AX936)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK936+BH936)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU936+BR936)/2","v":0},0,{"$f":"+SUM(BU936:CP936)","v":0},{"$f":"SUM(D936:Y936)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D946:Y946,\"<>0\")<=1,IF(SUM(D946:Y946)=0,0,(IF(SUM(D946:Y946)>0,IF(SUM(D946:Y946)<400,(1.2675*45967*SUM(D946:Y946)^(-0.4664)),(IF(SUM(D946:Y946)<2000,(39128*SUM(D946:Y946)^(-0.37661)),IF(SUM(D946:Y946)<5000,18893*SUM(D946:Y946)^(-0.28083),IF(SUM(D946:Y946)<100000,29680*SUM(D946:Y946)^(-0.24475),1773.1))))*100/115)*SUM(D946:Y946)*(IF(SUM(D938:Y938)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D946:Y946)),$A$571)","v":0},{"$f":"IF((D946*$Z946-(2009-D$3)/($C946+D947)*$Z946*D946)<0,0,(D946*$Z946-(2009-D$3)/($C946+D947)*$Z946*D946))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA946:AV946)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA946","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB946","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC946","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD946","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE946","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF946","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG946","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH946","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI946","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ946","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK946","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL946","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM946","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN946","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO946","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP946","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ946","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR946","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS946","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT946","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU946","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV946","v":0},{"$f":"+SUM(AX946:BS946)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU946:CP946)","v":0},{"$f":"SUM(D946:Y946)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D959:Y959,\"<>0\")<=1,IF(SUM(D959:Y959)=0,0,(IF(SUM(D959:Y959)>0,IF(SUM(D959:Y959)<400,(1.2675*45967*SUM(D959:Y959)^(-0.4664)),(IF(SUM(D959:Y959)<2000,(39128*SUM(D959:Y959)^(-0.37661)),IF(SUM(D959:Y959)<5000,18893*SUM(D959:Y959)^(-0.28083),IF(SUM(D959:Y959)<100000,29680*SUM(D959:Y959)^(-0.24475),1773.1))))*100/115)*SUM(D959:Y959)*(IF(SUM(D938:Y938)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D959:Y959)),$A$571)","v":0},{"$f":"IF((D959*$Z959-(2009-D$3)/($C959+D960)*$Z959*D959)<0,0,(D959*$Z959-(2009-D$3)/($C959+D960)*$Z959*D959))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA959:AV959)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA959","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB959","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC959","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD959","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE959","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF959","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG959","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH959","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI959","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ959","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK959","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL959","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM959","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN959","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO959","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP959","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ959","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR959","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS959","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT959","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU959","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV959","v":0},{"$f":"+SUM(AX959:BS959)","v":0},{"$f":"(AA959+AX959)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU959:CP959)","v":0},{"$f":"SUM(D959:Y959)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D973:Y973,\"<>0\")<=1,IF(SUM(D973:Y973)=0,0,(IF(SUM(D973:Y973)>0,IF(SUM(D973:Y973)<400,(1.2675*45967*SUM(D973:Y973)^(-0.4664)),(IF(SUM(D973:Y973)<2000,(39128*SUM(D973:Y973)^(-0.37661)),IF(SUM(D973:Y973)<5000,18893*SUM(D973:Y973)^(-0.28083),IF(SUM(D973:Y973)<100000,29680*SUM(D973:Y973)^(-0.24475),1773.1))))*100/115)*SUM(D973:Y973)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D973:Y973)),$A$571)","v":4966.706321962366},{"$f":"IF((D973*$Z973-(2009-D$3)/($C973+D974)*$Z973*D973)<0,0,(D973*$Z973-(2009-D$3)/($C973+D974)*$Z973*D973))","v":0},0,0,0,0,0,0,0,0,0,0,1043008.3276120969,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA973:AV973)","v":1043008.3276120969},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA973","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB973","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC973","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD973","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE973","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF973","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG973","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH973","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI973","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ973","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK973","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL973","v":841660.53078927635},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM973","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN973","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO973","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP973","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ973","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR973","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS973","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT973","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU973","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV973","v":0},{"$f":"+SUM(AX973:BS973)","v":841660.53078927635},{"$f":"(AA973+AX973)/2","v":0},0,0,0,0,0,0,0,0,0,0,942334.42920068663,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU973:CP973)","v":942334.42920068663},{"$f":"SUM(D973:Y973)","v":300}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D980:Y980,\"<>0\")<=1,IF(SUM(D980:Y980)=0,0,(IF(SUM(D980:Y980)>0,IF(SUM(D980:Y980)<400,(1.2675*45967*SUM(D980:Y980)^(-0.4664)),(IF(SUM(D980:Y980)<2000,(39128*SUM(D980:Y980)^(-0.37661)),IF(SUM(D980:Y980)<5000,18893*SUM(D980:Y980)^(-0.28083),IF(SUM(D980:Y980)<100000,29680*SUM(D980:Y980)^(-0.24475),1773.1))))*100/115)*SUM(D980:Y980)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D980:Y980)),$A$571)","v":0},{"$f":"IF((D980*$Z980-(2009-D$3)/($C980+D981)*$Z980*D980)<0,0,(D980*$Z980-(2009-D$3)/($C980+D981)*$Z980*D980))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA980:AV980)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA980","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB980","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC980","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD980","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE980","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF980","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG980","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH980","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI980","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ980","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK980","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL980","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM980","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN980","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO980","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP980","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ980","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR980","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS980","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT980","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU980","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV980","v":0},{"$f":"+SUM(AX980:BS980)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU980:CP980)","v":0},{"$f":"SUM(D980:Y980)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D983:Y983,\"<>0\")<=1,IF(SUM(D983:Y983)=0,0,(IF(SUM(D983:Y983)>0,IF(SUM(D983:Y983)<400,(1.2675*45967*SUM(D983:Y983)^(-0.4664)),(IF(SUM(D983:Y983)<2000,(39128*SUM(D983:Y983)^(-0.37661)),IF(SUM(D983:Y983)<5000,18893*SUM(D983:Y983)^(-0.28083),IF(SUM(D983:Y983)<100000,29680*SUM(D983:Y983)^(-0.24475),1773.1))))*100/115)*SUM(D983:Y983)*0.0173,0)*1.15*1.06*0.02)/SUM(D983:Y983)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X983*$Z983-(2009-X$3)/$C983*$Z983*X983)<0,0,(X983*$Z983-(2009-X$3)/$C983*$Z983*X983))","v":0},{"$f":"IF((Y983*$Z983-(2009-Y$3)/$C983*$Z983*Y983)<0,0,(Y983*$Z983-(2009-Y$3)/$C983*$Z983*Y983))","v":0},{"$f":"+SUM(AA983:AV983)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA983","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB983","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC983","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD983","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE983","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF983","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG983","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH983","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI983","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ983","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK983","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL983","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM983","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN983","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO983","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP983","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ983","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR983","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS983","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT983","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU983","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV983","v":0},{"$f":"+SUM(AX983:BS983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU983:CP983)","v":0},{"$f":"SUM(D983:Y983)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D990:Y990,\"<>0\")<=1,IF(SUM(D990:Y990)=0,0,(IF(SUM(D990:Y990)>0,IF(SUM(D990:Y990)<400,(1.2675*45967*SUM(D990:Y990)^(-0.4664)),(IF(SUM(D990:Y990)<2000,(39128*SUM(D990:Y990)^(-0.37661)),IF(SUM(D990:Y990)<5000,18893*SUM(D990:Y990)^(-0.28083),IF(SUM(D990:Y990)<100000,29680*SUM(D990:Y990)^(-0.24475),1773.1))))*100/115)*SUM(D990:Y990)*(IF(SUM(D986:Y986)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D990:Y990)),$A$571)","v":0},{"$f":"IF((D990*$Z990-(2009-D$3)/$C990*$Z990*D990)<0,0,(D990*$Z990-(2009-D$3)/$C990*$Z990*D990))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N990*$Z990-(2009-N$3)/$C990*$Z990*N990)<0,0,(N990*$Z990-(2009-N$3)/$C990*$Z990*N990))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X990*$Z990-(2009-X$3)/$C990*$Z990*X990)<0,0,(X990*$Z990-(2009-X$3)/$C990*$Z990*X990))","v":0},{"$f":"IF((Y990*$Z990-(2009-Y$3)/$C990*$Z990*Y990)<0,0,(Y990*$Z990-(2009-Y$3)/$C990*$Z990*Y990))","v":0},{"$f":"+SUM(AA990:AV990)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA990","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB990","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC990","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD990","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE990","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF990","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG990","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH990","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI990","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ990","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK990","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL990","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM990","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN990","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO990","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP990","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ990","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR990","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS990","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT990","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU990","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV990","v":0},{"$f":"+SUM(AX990:BS990)","v":0},{"$f":"(AA990+AX990)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK990+BH990)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU990+BR990)/2","v":0},0,{"$f":"+SUM(BU990:CP990)","v":0},{"$f":"SUM(D990:Y990)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D992:Y992,\"<>0\")<=1,IF(SUM(D992:Y992)=0,0,(IF(SUM(D992:Y992)>0,IF(SUM(D992:Y992)<400,(1.2675*45967*SUM(D992:Y992)^(-0.4664)),(IF(SUM(D992:Y992)<2000,(39128*SUM(D992:Y992)^(-0.37661)),IF(SUM(D992:Y992)<5000,18893*SUM(D992:Y992)^(-0.28083),IF(SUM(D992:Y992)<100000,29680*SUM(D992:Y992)^(-0.24475),1773.1))))*100/115)*SUM(D992:Y992)*(IF(SUM(D984:Y984)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D992:Y992)),$A$571)","v":0},{"$f":"IF((D992*$Z992-(2009-D$3)/($C992+D993)*$Z992*D992)<0,0,(D992*$Z992-(2009-D$3)/($C992+D993)*$Z992*D992))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA992:AV992)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA992","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB992","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC992","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD992","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE992","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF992","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG992","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH992","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI992","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ992","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK992","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL992","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM992","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN992","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO992","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP992","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ992","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR992","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS992","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT992","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU992","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV992","v":0},{"$f":"+SUM(AX992:BS992)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU992:CP992)","v":0},{"$f":"SUM(D992:Y992)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1001:Y1001,\"<>0\")<=1,IF(SUM(D1001:Y1001)=0,0,(IF(SUM(D1001:Y1001)>0,IF(SUM(D1001:Y1001)<400,(1.2675*45967*SUM(D1001:Y1001)^(-0.4664)),(IF(SUM(D1001:Y1001)<2000,(39128*SUM(D1001:Y1001)^(-0.37661)),IF(SUM(D1001:Y1001)<5000,18893*SUM(D1001:Y1001)^(-0.28083),IF(SUM(D1001:Y1001)<100000,29680*SUM(D1001:Y1001)^(-0.24475),1773.1))))*100/115)*SUM(D1001:Y1001)*(IF(SUM(D984:Y984)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D1001:Y1001)),$A$571)","v":0},{"$f":"IF((D1001*$Z1001-(2009-D$3)/($C1001+D1002)*$Z1001*D1001)<0,0,(D1001*$Z1001-(2009-D$3)/($C1001+D1002)*$Z1001*D1001))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1001:AV1001)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1001","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1001","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1001","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1001","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1001","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1001","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1001","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1001","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1001","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1001","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1001","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1001","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1001","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1001","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1001","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1001","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1001","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1001","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1001","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1001","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1001","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1001","v":0},{"$f":"+SUM(AX1001:BS1001)","v":0},{"$f":"(AA1001+AX1001)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1001:CP1001)","v":0},{"$f":"SUM(D1001:Y1001)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1008:Y1008,\"<>0\")<=1,IF(SUM(D1008:Y1008)=0,0,(IF(SUM(D1008:Y1008)>0,IF(SUM(D1008:Y1008)<400,(1.2675*45967*SUM(D1008:Y1008)^(-0.4664)),(IF(SUM(D1008:Y1008)<2000,(39128*SUM(D1008:Y1008)^(-0.37661)),IF(SUM(D1008:Y1008)<5000,18893*SUM(D1008:Y1008)^(-0.28083),IF(SUM(D1008:Y1008)<100000,29680*SUM(D1008:Y1008)^(-0.24475),1773.1))))*100/115)*SUM(D1008:Y1008)*0.1638,0)*1.15*1.06*0.05)/SUM(D1008:Y1008)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1008*$Z1008-(2009-X$3)/$C1008*$Z1008*X1008)<0,0,(X1008*$Z1008-(2009-X$3)/$C1008*$Z1008*X1008))","v":0},{"$f":"IF((Y1008*$Z1008-(2009-Y$3)/$C1008*$Z1008*Y1008)<0,0,(Y1008*$Z1008-(2009-Y$3)/$C1008*$Z1008*Y1008))","v":0},{"$f":"+SUM(AA1008:AV1008)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1008","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1008","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1008","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1008","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1008","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1008","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1008","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1008","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1008","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1008","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1008","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1008","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1008","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1008","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1008","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1008","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1008","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1008","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1008","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1008","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1008","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1008","v":0},{"$f":"+SUM(AX1008:BS1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1008:CP1008)","v":0},{"$f":"SUM(D1008:Y1008)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1019:Y1019,\"<>0\")<=1,IF(SUM(D1019:Y1019)=0,0,(IF(SUM(D1019:Y1019)>0,IF(SUM(D1019:Y1019)<400,(1.2675*45967*SUM(D1019:Y1019)^(-0.4664)),(IF(SUM(D1019:Y1019)<2000,(39128*SUM(D1019:Y1019)^(-0.37661)),IF(SUM(D1019:Y1019)<5000,18893*SUM(D1019:Y1019)^(-0.28083),IF(SUM(D1019:Y1019)<100000,29680*SUM(D1019:Y1019)^(-0.24475),1773.1))))*100/115)*SUM(D1019:Y1019)*(IF(SUM(D1007:Y1007)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D1019:Y1019)),$A$571)","v":0},{"$f":"IF((D1019*$Z1019-(2009-D$3)/$C1019*$Z1019*D1019)<0,0,(D1019*$Z1019-(2009-D$3)/$C1019*$Z1019*D1019))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1019*$Z1019-(2009-N$3)/$C1019*$Z1019*N1019)<0,0,(N1019*$Z1019-(2009-N$3)/$C1019*$Z1019*N1019))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1019*$Z1019-(2009-X$3)/$C1019*$Z1019*X1019)<0,0,(X1019*$Z1019-(2009-X$3)/$C1019*$Z1019*X1019))","v":0},{"$f":"IF((Y1019*$Z1019-(2009-Y$3)/$C1019*$Z1019*Y1019)<0,0,(Y1019*$Z1019-(2009-Y$3)/$C1019*$Z1019*Y1019))","v":0},{"$f":"+SUM(AA1019:AV1019)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1019","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1019","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1019","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1019","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1019","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1019","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1019","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1019","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1019","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1019","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1019","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1019","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1019","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1019","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1019","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1019","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1019","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1019","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1019","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1019","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1019","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1019","v":0},{"$f":"+SUM(AX1019:BS1019)","v":0},{"$f":"(AA1019+AX1019)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1019+BH1019)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1019+BR1019)/2","v":0},0,{"$f":"+SUM(BU1019:CP1019)","v":0},{"$f":"SUM(D1019:Y1019)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1026:Y1026,\"<>0\")<=1,IF(SUM(D1026:Y1026)=0,0,(IF(SUM(D1026:Y1026)>0,IF(SUM(D1026:Y1026)<400,(1.2675*45967*SUM(D1026:Y1026)^(-0.4664)),(IF(SUM(D1026:Y1026)<2000,(39128*SUM(D1026:Y1026)^(-0.37661)),IF(SUM(D1026:Y1026)<5000,18893*SUM(D1026:Y1026)^(-0.28083),IF(SUM(D1026:Y1026)<100000,29680*SUM(D1026:Y1026)^(-0.24475),1773.1))))*100/115)*SUM(D1026:Y1026)*(IF(SUM(D1005:Y1005)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D1026:Y1026)),$A$571)","v":0},{"$f":"IF((D1026*$Z1026-(2009-D$3)/($C1026+D1027)*$Z1026*D1026)<0,0,(D1026*$Z1026-(2009-D$3)/($C1026+D1027)*$Z1026*D1026))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1026:AV1026)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1026","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1026","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1026","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1026","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1026","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1026","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1026","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1026","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1026","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1026","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1026","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1026","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1026","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1026","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1026","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1026","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1026","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1026","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1026","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1026","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1026","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1026","v":0},{"$f":"+SUM(AX1026:BS1026)","v":0},{"$f":"(AA1026+AX1026)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1026:CP1026)","v":0},{"$f":"SUM(D1026:Y1026)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1029:Y1029,\"<>0\")<=1,IF(SUM(D1029:Y1029)=0,0,(IF(SUM(D1029:Y1029)>0,IF(SUM(D1029:Y1029)<400,(1.2675*45967*SUM(D1029:Y1029)^(-0.4664)),(IF(SUM(D1029:Y1029)<2000,(39128*SUM(D1029:Y1029)^(-0.37661)),IF(SUM(D1029:Y1029)<5000,18893*SUM(D1029:Y1029)^(-0.28083),IF(SUM(D1029:Y1029)<100000,29680*SUM(D1029:Y1029)^(-0.24475),1773.1))))*100/115)*SUM(D1029:Y1029)*(IF(SUM(D1008:Y1008)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D1029:Y1029)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1029*$Z1029-(2009-X$3)/$C1029*$Z1029*X1029)<0,0,(X1029*$Z1029-(2009-X$3)/$C1029*$Z1029*X1029))","v":0},{"$f":"IF((Y1029*$Z1029-(2009-Y$3)/$C1029*$Z1029*Y1029)<0,0,(Y1029*$Z1029-(2009-Y$3)/$C1029*$Z1029*Y1029))","v":0},{"$f":"+SUM(AA1029:AV1029)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1029","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1029","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1029","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1029","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1029","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1029","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1029","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1029","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1029","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1029","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1029","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1029","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1029","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1029","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1029","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1029","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1029","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1029","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1029","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1029","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1029","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1029","v":0},{"$f":"+SUM(AX1029:BS1029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1029:CP1029)","v":0},{"$f":"SUM(D1029:Y1029)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1036:Y1036,\"<>0\")<=1,IF(SUM(D1036:Y1036)=0,0,(IF(SUM(D1036:Y1036)>0,IF(SUM(D1036:Y1036)<400,(1.2675*45967*SUM(D1036:Y1036)^(-0.4664)),(IF(SUM(D1036:Y1036)<2000,(39128*SUM(D1036:Y1036)^(-0.37661)),IF(SUM(D1036:Y1036)<5000,18893*SUM(D1036:Y1036)^(-0.28083),IF(SUM(D1036:Y1036)<100000,29680*SUM(D1036:Y1036)^(-0.24475),1773.1))))*100/115)*SUM(D1036:Y1036)*(IF(SUM(D1007:Y1007)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1036:Y1036)),$A$571)","v":0},{"$f":"IF((D1036*$Z1036-(2009-D$3)/$C1036*$Z1036*D1036)<0,0,(D1036*$Z1036-(2009-D$3)/$C1036*$Z1036*D1036))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1036*$Z1036-(2009-N$3)/$C1036*$Z1036*N1036)<0,0,(N1036*$Z1036-(2009-N$3)/$C1036*$Z1036*N1036))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1036*$Z1036-(2009-X$3)/$C1036*$Z1036*X1036)<0,0,(X1036*$Z1036-(2009-X$3)/$C1036*$Z1036*X1036))","v":0},{"$f":"IF((Y1036*$Z1036-(2009-Y$3)/$C1036*$Z1036*Y1036)<0,0,(Y1036*$Z1036-(2009-Y$3)/$C1036*$Z1036*Y1036))","v":0},{"$f":"+SUM(AA1036:AV1036)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1036","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1036","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1036","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1036","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1036","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1036","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1036","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1036","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1036","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1036","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1036","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1036","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1036","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1036","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1036","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1036","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1036","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1036","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1036","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1036","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1036","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1036","v":0},{"$f":"+SUM(AX1036:BS1036)","v":0},{"$f":"(AA1036+AX1036)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1036+BH1036)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1036+BR1036)/2","v":0},{"$f":"(AV1036+BS1036)/2","v":0},{"$f":"+SUM(BU1036:CP1036)","v":0},{"$f":"SUM(D1036:Y1036)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1040:Y1040,\"<>0\")<=1,IF(SUM(D1040:Y1040)=0,0,(IF(SUM(D1040:Y1040)>0,IF(SUM(D1040:Y1040)<400,(1.2675*45967*SUM(D1040:Y1040)^(-0.4664)),(IF(SUM(D1040:Y1040)<2000,(39128*SUM(D1040:Y1040)^(-0.37661)),IF(SUM(D1040:Y1040)<5000,18893*SUM(D1040:Y1040)^(-0.28083),IF(SUM(D1040:Y1040)<100000,29680*SUM(D1040:Y1040)^(-0.24475),1773.1))))*100/115)*SUM(D1040:Y1040)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D1040:Y1040)),$A$571)","v":8290.8266439658037},{"$f":"IF((D1040*$Z1040-(2009-D$3)/($C1040+D1041)*$Z1040*D1040)<0,0,(D1040*$Z1040-(2009-D$3)/($C1040+D1041)*$Z1040*D1040))","v":0},0,0,0,0,0,0,0,0,0,0,580357.86507760617,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1040:AV1040)","v":580357.86507760617},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1040","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1040","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1040","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1040","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1040","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1040","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1040","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1040","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1040","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1040","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1040","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1040","v":468322.53955944732},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1040","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1040","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1040","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1040","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1040","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1040","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1040","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1040","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1040","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1040","v":0},{"$f":"+SUM(AX1040:BS1040)","v":468322.53955944732},{"$f":"(AA1040+AX1040)/2","v":0},0,0,0,0,0,0,0,0,0,0,524340.2023185268,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1040:CP1040)","v":524340.2023185268},{"$f":"SUM(D1040:Y1040)","v":100}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1047:Y1047,\"<>0\")<=1,IF(SUM(D1047:Y1047)=0,0,(IF(SUM(D1047:Y1047)>0,IF(SUM(D1047:Y1047)<400,(1.2675*45967*SUM(D1047:Y1047)^(-0.4664)),(IF(SUM(D1047:Y1047)<2000,(39128*SUM(D1047:Y1047)^(-0.37661)),IF(SUM(D1047:Y1047)<5000,18893*SUM(D1047:Y1047)^(-0.28083),IF(SUM(D1047:Y1047)<100000,29680*SUM(D1047:Y1047)^(-0.24475),1773.1))))*100/115)*SUM(D1047:Y1047)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1047:Y1047)),$A$571)","v":0},{"$f":"IF((D1047*$Z1047-(2009-D$3)/($C1047+D1048)*$Z1047*D1047)<0,0,(D1047*$Z1047-(2009-D$3)/($C1047+D1048)*$Z1047*D1047))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1047:AV1047)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1047","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1047","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1047","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1047","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1047","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1047","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1047","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1047","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1047","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1047","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1047","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1047","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1047","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1047","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1047","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1047","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1047","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1047","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1047","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1047","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1047","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1047","v":0},{"$f":"+SUM(AX1047:BS1047)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1047:CP1047)","v":0},{"$f":"SUM(D1047:Y1047)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1054:Y1054,\"<>0\")<=1,IF(SUM(D1054:Y1054)=0,0,(IF(SUM(D1054:Y1054)>0,IF(SUM(D1054:Y1054)<400,(1.2675*45967*SUM(D1054:Y1054)^(-0.4664)),(IF(SUM(D1054:Y1054)<2000,(39128*SUM(D1054:Y1054)^(-0.37661)),IF(SUM(D1054:Y1054)<5000,18893*SUM(D1054:Y1054)^(-0.28083),IF(SUM(D1054:Y1054)<100000,29680*SUM(D1054:Y1054)^(-0.24475),1773.1))))*100/115)*SUM(D1054:Y1054)*(IF(SUM(D1054:Y1054)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D1054:Y1054)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1054*$Z1054-(2009-X$3)/$C1054*$Z1054*X1054)<0,0,(X1054*$Z1054-(2009-X$3)/$C1054*$Z1054*X1054))","v":0},{"$f":"IF((Y1054*$Z1054-(2009-Y$3)/$C1054*$Z1054*Y1054)<0,0,(Y1054*$Z1054-(2009-Y$3)/$C1054*$Z1054*Y1054))","v":0},{"$f":"+SUM(AA1054:AV1054)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1054","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1054","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1054","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1054","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1054","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1054","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1054","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1054","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1054","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1054","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1054","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1054","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1054","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1054","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1054","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1054","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1054","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1054","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1054","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1054","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1054","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1054","v":0},{"$f":"+SUM(AX1054:BS1054)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1054:CP1054)","v":0},{"$f":"SUM(D1054:Y1054)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1057:Y1057,\"<>0\")<=1,IF(SUM(D1057:Y1057)=0,0,(IF(SUM(D1057:Y1057)>0,IF(SUM(D1057:Y1057)<400,(1.2675*45967*SUM(D1057:Y1057)^(-0.4664)),(IF(SUM(D1057:Y1057)<2000,(39128*SUM(D1057:Y1057)^(-0.37661)),IF(SUM(D1057:Y1057)<5000,18893*SUM(D1057:Y1057)^(-0.28083),IF(SUM(D1057:Y1057)<100000,29680*SUM(D1057:Y1057)^(-0.24475),1773.1))))*100/115)*SUM(D1057:Y1057)*(IF(SUM(D1053:Y1053)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D1057:Y1057)),$A$571)","v":0},{"$f":"IF((D1057*$Z1057-(2009-D$3)/$C1057*$Z1057*D1057)<0,0,(D1057*$Z1057-(2009-D$3)/$C1057*$Z1057*D1057))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1057*$Z1057-(2009-N$3)/$C1057*$Z1057*N1057)<0,0,(N1057*$Z1057-(2009-N$3)/$C1057*$Z1057*N1057))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1057*$Z1057-(2009-X$3)/$C1057*$Z1057*X1057)<0,0,(X1057*$Z1057-(2009-X$3)/$C1057*$Z1057*X1057))","v":0},{"$f":"IF((Y1057*$Z1057-(2009-Y$3)/$C1057*$Z1057*Y1057)<0,0,(Y1057*$Z1057-(2009-Y$3)/$C1057*$Z1057*Y1057))","v":0},{"$f":"+SUM(AA1057:AV1057)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1057","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1057","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1057","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1057","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1057","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1057","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1057","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1057","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1057","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1057","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1057","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1057","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1057","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1057","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1057","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1057","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1057","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1057","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1057","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1057","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1057","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1057","v":0},{"$f":"+SUM(AX1057:BS1057)","v":0},{"$f":"(AA1057+AX1057)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1057+BH1057)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1057+BR1057)/2","v":0},0,{"$f":"+SUM(BU1057:CP1057)","v":0},{"$f":"SUM(D1057:Y1057)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1071:Y1071,\"<>0\")<=1,IF(SUM(D1071:Y1071)=0,0,(IF(SUM(D1071:Y1071)>0,IF(SUM(D1071:Y1071)<400,(1.2675*45967*SUM(D1071:Y1071)^(-0.4664)),(IF(SUM(D1071:Y1071)<2000,(39128*SUM(D1071:Y1071)^(-0.37661)),IF(SUM(D1071:Y1071)<5000,18893*SUM(D1071:Y1071)^(-0.28083),IF(SUM(D1071:Y1071)<100000,29680*SUM(D1071:Y1071)^(-0.24475),1773.1))))*100/115)*SUM(D1071:Y1071)*(IF(SUM(D1054:Y1054)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1071:Y1071)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1071*$Z1071-(2009-X$3)/$C1071*$Z1071*X1071)<0,0,(X1071*$Z1071-(2009-X$3)/$C1071*$Z1071*X1071))","v":0},{"$f":"IF((Y1071*$Z1071-(2009-Y$3)/$C1071*$Z1071*Y1071)<0,0,(Y1071*$Z1071-(2009-Y$3)/$C1071*$Z1071*Y1071))","v":0},{"$f":"+SUM(AA1071:AV1071)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1071","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1071","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1071","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1071","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1071","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1071","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1071","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1071","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1071","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1071","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1071","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1071","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1071","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1071","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1071","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1071","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1071","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1071","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1071","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1071","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1071","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1071","v":0},{"$f":"+SUM(AX1071:BS1071)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1071:CP1071)","v":0},{"$f":"SUM(D1071:Y1071)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1075:Y1075,\"<>0\")<=1,IF(SUM(D1075:Y1075)=0,0,(IF(SUM(D1075:Y1075)>0,IF(SUM(D1075:Y1075)<400,(1.2675*45967*SUM(D1075:Y1075)^(-0.4664)),(IF(SUM(D1075:Y1075)<2000,(39128*SUM(D1075:Y1075)^(-0.37661)),IF(SUM(D1075:Y1075)<5000,18893*SUM(D1075:Y1075)^(-0.28083),IF(SUM(D1075:Y1075)<100000,29680*SUM(D1075:Y1075)^(-0.24475),1773.1))))*100/115)*SUM(D1075:Y1075)*0.1638,0)*1.15*1.06*0.05)/SUM(D1075:Y1075)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1075*$Z1075-(2009-X$3)/$C1075*$Z1075*X1075)<0,0,(X1075*$Z1075-(2009-X$3)/$C1075*$Z1075*X1075))","v":0},{"$f":"IF((Y1075*$Z1075-(2009-Y$3)/$C1075*$Z1075*Y1075)<0,0,(Y1075*$Z1075-(2009-Y$3)/$C1075*$Z1075*Y1075))","v":0},{"$f":"+SUM(AA1075:AV1075)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1075","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1075","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1075","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1075","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1075","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1075","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1075","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1075","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1075","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1075","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1075","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1075","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1075","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1075","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1075","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1075","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1075","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1075","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1075","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1075","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1075","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1075","v":0},{"$f":"+SUM(AX1075:BS1075)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1075:CP1075)","v":0},{"$f":"SUM(D1075:Y1075)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1082:Y1082,\"<>0\")<=1,IF(SUM(D1082:Y1082)=0,0,(IF(SUM(D1082:Y1082)>0,IF(SUM(D1082:Y1082)<400,(1.2675*45967*SUM(D1082:Y1082)^(-0.4664)),(IF(SUM(D1082:Y1082)<2000,(39128*SUM(D1082:Y1082)^(-0.37661)),IF(SUM(D1082:Y1082)<5000,18893*SUM(D1082:Y1082)^(-0.28083),IF(SUM(D1082:Y1082)<100000,29680*SUM(D1082:Y1082)^(-0.24475),1773.1))))*100/115)*SUM(D1082:Y1082)*(IF(SUM(D1074:Y1074)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D1082:Y1082)),$A$571)","v":0},{"$f":"IF((D1082*$Z1082-(2009-D$3)/$C1082*$Z1082*D1082)<0,0,(D1082*$Z1082-(2009-D$3)/$C1082*$Z1082*D1082))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1082*$Z1082-(2009-N$3)/$C1082*$Z1082*N1082)<0,0,(N1082*$Z1082-(2009-N$3)/$C1082*$Z1082*N1082))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1082*$Z1082-(2009-X$3)/$C1082*$Z1082*X1082)<0,0,(X1082*$Z1082-(2009-X$3)/$C1082*$Z1082*X1082))","v":0},{"$f":"IF((Y1082*$Z1082-(2009-Y$3)/$C1082*$Z1082*Y1082)<0,0,(Y1082*$Z1082-(2009-Y$3)/$C1082*$Z1082*Y1082))","v":0},{"$f":"+SUM(AA1082:AV1082)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1082","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1082","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1082","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1082","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1082","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1082","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1082","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1082","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1082","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1082","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1082","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1082","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1082","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1082","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1082","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1082","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1082","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1082","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1082","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1082","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1082","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1082","v":0},{"$f":"+SUM(AX1082:BS1082)","v":0},{"$f":"(AA1082+AX1082)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1082+BH1082)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1082+BR1082)/2","v":0},0,{"$f":"+SUM(BU1082:CP1082)","v":0},{"$f":"SUM(D1082:Y1082)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1095:Y1095,\"<>0\")<=1,IF(SUM(D1095:Y1095)=0,0,(IF(SUM(D1095:Y1095)>0,IF(SUM(D1095:Y1095)<400,(1.2675*45967*SUM(D1095:Y1095)^(-0.4664)),(IF(SUM(D1095:Y1095)<2000,(39128*SUM(D1095:Y1095)^(-0.37661)),IF(SUM(D1095:Y1095)<5000,18893*SUM(D1095:Y1095)^(-0.28083),IF(SUM(D1095:Y1095)<100000,29680*SUM(D1095:Y1095)^(-0.24475),1773.1))))*100/115)*SUM(D1095:Y1095)*(IF(SUM(D1074:Y1074)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D1095:Y1095)),$A$571)","v":0},{"$f":"IF((D1095*$Z1095-(2009-D$3)/$C1095*$Z1095*D1095)<0,0,(D1095*$Z1095-(2009-D$3)/$C1095*$Z1095*D1095))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1095*$Z1095-(2009-N$3)/$C1095*$Z1095*N1095)<0,0,(N1095*$Z1095-(2009-N$3)/$C1095*$Z1095*N1095))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1095*$Z1095-(2009-X$3)/$C1095*$Z1095*X1095)<0,0,(X1095*$Z1095-(2009-X$3)/$C1095*$Z1095*X1095))","v":0},{"$f":"IF((Y1095*$Z1095-(2009-Y$3)/$C1095*$Z1095*Y1095)<0,0,(Y1095*$Z1095-(2009-Y$3)/$C1095*$Z1095*Y1095))","v":0},{"$f":"+SUM(AA1095:AV1095)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1095","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1095","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1095","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1095","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1095","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1095","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1095","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1095","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1095","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1095","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1095","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1095","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1095","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1095","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1095","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1095","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1095","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1095","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1095","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1095","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1095","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1095","v":0},{"$f":"+SUM(AX1095:BS1095)","v":0},{"$f":"(AA1095+AX1095)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1095+BH1095)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1095+BR1095)/2","v":0},0,{"$f":"+SUM(BU1095:CP1095)","v":0},{"$f":"SUM(D1095:Y1095)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1100:Y1100,\"<>0\")<=1,IF(SUM(D1100:Y1100)=0,0,(IF(SUM(D1100:Y1100)>0,IF(SUM(D1100:Y1100)<400,(1.2675*45967*SUM(D1100:Y1100)^(-0.4664)),(IF(SUM(D1100:Y1100)<2000,(39128*SUM(D1100:Y1100)^(-0.37661)),IF(SUM(D1100:Y1100)<5000,18893*SUM(D1100:Y1100)^(-0.28083),IF(SUM(D1100:Y1100)<100000,29680*SUM(D1100:Y1100)^(-0.24475),1773.1))))*100/115)*SUM(D1100:Y1100)*(IF(SUM(D1075:Y1075)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D1100:Y1100)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1100*$Z1100-(2009-X$3)/$C1100*$Z1100*X1100)<0,0,(X1100*$Z1100-(2009-X$3)/$C1100*$Z1100*X1100))","v":0},{"$f":"IF((Y1100*$Z1100-(2009-Y$3)/$C1100*$Z1100*Y1100)<0,0,(Y1100*$Z1100-(2009-Y$3)/$C1100*$Z1100*Y1100))","v":0},{"$f":"+SUM(AA1100:AV1100)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1100","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1100","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1100","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1100","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1100","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1100","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1100","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1100","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1100","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1100","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1100","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1100","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1100","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1100","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1100","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1100","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1100","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1100","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1100","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1100","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1100","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1100","v":0},{"$f":"+SUM(AX1100:BS1100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1100:CP1100)","v":0},{"$f":"SUM(D1100:Y1100)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1103:Y1103,\"<>0\")<=1,IF(SUM(D1103:Y1103)=0,0,(IF(SUM(D1103:Y1103)>0,IF(SUM(D1103:Y1103)<400,(1.2675*45967*SUM(D1103:Y1103)^(-0.4664)),(IF(SUM(D1103:Y1103)<2000,(39128*SUM(D1103:Y1103)^(-0.37661)),IF(SUM(D1103:Y1103)<5000,18893*SUM(D1103:Y1103)^(-0.28083),IF(SUM(D1103:Y1103)<100000,29680*SUM(D1103:Y1103)^(-0.24475),1773.1))))*100/115)*SUM(D1103:Y1103)*(IF(SUM(D1074:Y1074)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1103:Y1103)),$A$571)","v":0},{"$f":"IF((D1103*$Z1103-(2009-D$3)/$C1103*$Z1103*D1103)<0,0,(D1103*$Z1103-(2009-D$3)/$C1103*$Z1103*D1103))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1103*$Z1103-(2009-N$3)/$C1103*$Z1103*N1103)<0,0,(N1103*$Z1103-(2009-N$3)/$C1103*$Z1103*N1103))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1103*$Z1103-(2009-X$3)/$C1103*$Z1103*X1103)<0,0,(X1103*$Z1103-(2009-X$3)/$C1103*$Z1103*X1103))","v":0},{"$f":"IF((Y1103*$Z1103-(2009-Y$3)/$C1103*$Z1103*Y1103)<0,0,(Y1103*$Z1103-(2009-Y$3)/$C1103*$Z1103*Y1103))","v":0},{"$f":"+SUM(AA1103:AV1103)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1103","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1103","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1103","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1103","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1103","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1103","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1103","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1103","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1103","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1103","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1103","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1103","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1103","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1103","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1103","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1103","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1103","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1103","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1103","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1103","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1103","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1103","v":0},{"$f":"+SUM(AX1103:BS1103)","v":0},{"$f":"(AA1103+AX1103)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1103+BH1103)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1103+BR1103)/2","v":0},{"$f":"(AV1103+BS1103)/2","v":0},{"$f":"+SUM(BU1103:CP1103)","v":0},{"$f":"SUM(D1103:Y1103)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1110:Y1110,\"<>0\")<=1,IF(SUM(D1110:Y1110)=0,0,(IF(SUM(D1110:Y1110)>0,IF(SUM(D1110:Y1110)<400,(1.2675*45967*SUM(D1110:Y1110)^(-0.4664)),(IF(SUM(D1110:Y1110)<2000,(39128*SUM(D1110:Y1110)^(-0.37661)),IF(SUM(D1110:Y1110)<5000,18893*SUM(D1110:Y1110)^(-0.28083),IF(SUM(D1110:Y1110)<100000,29680*SUM(D1110:Y1110)^(-0.24475),1773.1))))*100/115)*SUM(D1110:Y1110)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1110:Y1110)),$A$571)","v":0},{"$f":"IF((D1110*$Z1110-(2009-D$3)/($C1110+D1111)*$Z1110*D1110)<0,0,(D1110*$Z1110-(2009-D$3)/($C1110+D1111)*$Z1110*D1110))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1110:AV1110)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1110","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1110","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1110","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1110","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1110","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1110","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1110","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1110","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1110","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1110","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1110","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1110","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1110","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1110","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1110","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1110","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1110","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1110","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1110","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1110","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1110","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1110","v":0},{"$f":"+SUM(AX1110:BS1110)","v":0},{"$f":"(AA1110+AX1110)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1110:CP1110)","v":0},{"$f":"SUM(D1110:Y1110)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1121:Y1121,\"<>0\")<=1,IF(SUM(D1121:Y1121)=0,0,(IF(SUM(D1121:Y1121)>0,IF(SUM(D1121:Y1121)<400,(1.2675*45967*SUM(D1121:Y1121)^(-0.4664)),(IF(SUM(D1121:Y1121)<2000,(39128*SUM(D1121:Y1121)^(-0.37661)),IF(SUM(D1121:Y1121)<5000,18893*SUM(D1121:Y1121)^(-0.28083),IF(SUM(D1121:Y1121)<100000,29680*SUM(D1121:Y1121)^(-0.24475),1773.1))))*100/115)*SUM(D1121:Y1121)*(IF(SUM(D1121:Y1121)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D1121:Y1121)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1121*$Z1121-(2009-X$3)/$C1121*$Z1121*X1121)<0,0,(X1121*$Z1121-(2009-X$3)/$C1121*$Z1121*X1121))","v":0},{"$f":"IF((Y1121*$Z1121-(2009-Y$3)/$C1121*$Z1121*Y1121)<0,0,(Y1121*$Z1121-(2009-Y$3)/$C1121*$Z1121*Y1121))","v":0},{"$f":"+SUM(AA1121:AV1121)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1121","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1121","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1121","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1121","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1121","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1121","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1121","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1121","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1121","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1121","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1121","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1121","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1121","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1121","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1121","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1121","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1121","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1121","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1121","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1121","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1121","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1121","v":0},{"$f":"+SUM(AX1121:BS1121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1121:CP1121)","v":0},{"$f":"SUM(D1121:Y1121)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1128:Y1128,\"<>0\")<=1,IF(SUM(D1128:Y1128)=0,0,(IF(SUM(D1128:Y1128)>0,IF(SUM(D1128:Y1128)<400,(1.2675*45967*SUM(D1128:Y1128)^(-0.4664)),(IF(SUM(D1128:Y1128)<2000,(39128*SUM(D1128:Y1128)^(-0.37661)),IF(SUM(D1128:Y1128)<5000,18893*SUM(D1128:Y1128)^(-0.28083),IF(SUM(D1128:Y1128)<100000,29680*SUM(D1128:Y1128)^(-0.24475),1773.1))))*100/115)*SUM(D1128:Y1128)*(IF(SUM(D1120:Y1120)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D1128:Y1128)),$A$571)","v":0},{"$f":"IF((D1128*$Z1128-(2009-D$3)/$C1128*$Z1128*D1128)<0,0,(D1128*$Z1128-(2009-D$3)/$C1128*$Z1128*D1128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1128*$Z1128-(2009-N$3)/$C1128*$Z1128*N1128)<0,0,(N1128*$Z1128-(2009-N$3)/$C1128*$Z1128*N1128))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1128*$Z1128-(2009-X$3)/$C1128*$Z1128*X1128)<0,0,(X1128*$Z1128-(2009-X$3)/$C1128*$Z1128*X1128))","v":0},{"$f":"IF((Y1128*$Z1128-(2009-Y$3)/$C1128*$Z1128*Y1128)<0,0,(Y1128*$Z1128-(2009-Y$3)/$C1128*$Z1128*Y1128))","v":0},{"$f":"+SUM(AA1128:AV1128)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1128","v":0},{"$f":"+SUM(AX1128:BS1128)","v":0},{"$f":"(AA1128+AX1128)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1128+BH1128)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1128+BR1128)/2","v":0},0,{"$f":"+SUM(BU1128:CP1128)","v":0},{"$f":"SUM(D1128:Y1128)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1138:Y1138,\"<>0\")<=1,IF(SUM(D1138:Y1138)=0,0,(IF(SUM(D1138:Y1138)>0,IF(SUM(D1138:Y1138)<400,(1.2675*45967*SUM(D1138:Y1138)^(-0.4664)),(IF(SUM(D1138:Y1138)<2000,(39128*SUM(D1138:Y1138)^(-0.37661)),IF(SUM(D1138:Y1138)<5000,18893*SUM(D1138:Y1138)^(-0.28083),IF(SUM(D1138:Y1138)<100000,29680*SUM(D1138:Y1138)^(-0.24475),1773.1))))*100/115)*SUM(D1138:Y1138)*(IF(SUM(D1121:Y1121)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1138:Y1138)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1138*$Z1138-(2009-X$3)/$C1138*$Z1138*X1138)<0,0,(X1138*$Z1138-(2009-X$3)/$C1138*$Z1138*X1138))","v":0},{"$f":"IF((Y1138*$Z1138-(2009-Y$3)/$C1138*$Z1138*Y1138)<0,0,(Y1138*$Z1138-(2009-Y$3)/$C1138*$Z1138*Y1138))","v":0},{"$f":"+SUM(AA1138:AV1138)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1138","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1138","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1138","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1138","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1138","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1138","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1138","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1138","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1138","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1138","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1138","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1138","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1138","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1138","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1138","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1138","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1138","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1138","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1138","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1138","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1138","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1138","v":0},{"$f":"+SUM(AX1138:BS1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1138:CP1138)","v":0},{"$f":"SUM(D1138:Y1138)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1147:Y1147,\"<>0\")<=1,IF(SUM(D1147:Y1147)=0,0,(IF(SUM(D1147:Y1147)>0,IF(SUM(D1147:Y1147)<400,(1.2675*45967*SUM(D1147:Y1147)^(-0.4664)),(IF(SUM(D1147:Y1147)<2000,(39128*SUM(D1147:Y1147)^(-0.37661)),IF(SUM(D1147:Y1147)<5000,18893*SUM(D1147:Y1147)^(-0.28083),IF(SUM(D1147:Y1147)<100000,29680*SUM(D1147:Y1147)^(-0.24475),1773.1))))*100/115)*SUM(D1147:Y1147)*(IF(SUM(D1139:Y1139)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D1147:Y1147)),$A$571)","v":0},{"$f":"IF((D1147*$Z1147-(2009-D$3)/($C1147+D1148)*$Z1147*D1147)<0,0,(D1147*$Z1147-(2009-D$3)/($C1147+D1148)*$Z1147*D1147))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1147:AV1147)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1147","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1147","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1147","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1147","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1147","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1147","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1147","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1147","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1147","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1147","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1147","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1147","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1147","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1147","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1147","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1147","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1147","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1147","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1147","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1147","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1147","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1147","v":0},{"$f":"+SUM(AX1147:BS1147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1147:CP1147)","v":0},{"$f":"SUM(D1147:Y1147)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1168:Y1168,\"<>0\")<=1,IF(SUM(D1168:Y1168)=0,0,(IF(SUM(D1168:Y1168)>0,IF(SUM(D1168:Y1168)<400,(1.2675*45967*SUM(D1168:Y1168)^(-0.4664)),(IF(SUM(D1168:Y1168)<2000,(39128*SUM(D1168:Y1168)^(-0.37661)),IF(SUM(D1168:Y1168)<5000,18893*SUM(D1168:Y1168)^(-0.28083),IF(SUM(D1168:Y1168)<100000,29680*SUM(D1168:Y1168)^(-0.24475),1773.1))))*100/115)*SUM(D1168:Y1168)*(IF(SUM(D1139:Y1139)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D1168:Y1168)),$A$571)","v":0},{"$f":"IF((D1168*$Z1168-(2009-D$3)/($C1168+D1169)*$Z1168*D1168)<0,0,(D1168*$Z1168-(2009-D$3)/($C1168+D1169)*$Z1168*D1168))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1168:AV1168)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1168","v":0},{"$f":"+SUM(AX1168:BS1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1168:CP1168)","v":0},{"$f":"SUM(D1168:Y1168)","v":0}]
["Renseanlæg 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW1173,AW1176,AW1201,AW1226)","v":19251265.065472424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT1173,BT1176,BT1201,BT1226)","v":18556496.144389614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ1173,CQ1176,CQ1201,CQ1226)","v":18903880.604931019}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1177:Y1177,\"<>0\")<=1,IF(SUM(D1177:Y1177)=0,0,(IF(SUM(D1177:Y1177)>0,IF(SUM(D1177:Y1177)<400,(1.2675*45967*SUM(D1177:Y1177)^(-0.4664)),(IF(SUM(D1177:Y1177)<2000,(39128*SUM(D1177:Y1177)^(-0.37661)),IF(SUM(D1177:Y1177)<5000,18893*SUM(D1177:Y1177)^(-0.28083),IF(SUM(D1177:Y1177)<100000,29680*SUM(D1177:Y1177)^(-0.24475),1773.1))))*100/115)*SUM(D1177:Y1177)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1177:Y1177)),$A$571)","v":120.88559184039769},{"$f":"IF((D1177*$Z1177-(2009-D$3)/($C1177+D1178)*$Z1177*D1177)<0,0,(D1177*$Z1177-(2009-D$3)/($C1177+D1178)*$Z1177*D1177))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,747475.90954645909,0,0,0,0,0,0,0,{"$f":"+SUM(AA1177:AV1177)","v":747475.90954645909},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1177","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1177","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1177","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1177","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1177","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1177","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1177","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1177","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1177","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1177","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1177","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1177","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1177","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1177","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1177","v":688727.02148165449},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1177","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1177","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1177","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1177","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1177","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1177","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1177","v":0},{"$f":"+SUM(AX1177:BS1177)","v":688727.02148165449},{"$f":"(AA1177+AX1177)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,718101.46551405685,0,0,0,0,0,0,0,{"$f":"+SUM(BU1177:CP1177)","v":718101.46551405685},{"$f":"SUM(D1177:Y1177)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1184:Y1184,\"<>0\")<=1,IF(SUM(D1184:Y1184)=0,0,(IF(SUM(D1184:Y1184)>0,IF(SUM(D1184:Y1184)<400,(1.2675*45967*SUM(D1184:Y1184)^(-0.4664)),(IF(SUM(D1184:Y1184)<2000,(39128*SUM(D1184:Y1184)^(-0.37661)),IF(SUM(D1184:Y1184)<5000,18893*SUM(D1184:Y1184)^(-0.28083),IF(SUM(D1184:Y1184)<100000,29680*SUM(D1184:Y1184)^(-0.24475),1773.1))))*100/115)*SUM(D1184:Y1184)*0.0173,0)*1.15*1.06*0.02)/SUM(D1184:Y1184)),$A$571)","v":1.246688965030629},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2618.0468265643212,0,0,0,0,0,{"$f":"IF((X1184*$Z1184-(2009-X$3)/$C1184*$Z1184*X1184)<0,0,(X1184*$Z1184-(2009-X$3)/$C1184*$Z1184*X1184))","v":0},{"$f":"IF((Y1184*$Z1184-(2009-Y$3)/$C1184*$Z1184*Y1184)<0,0,(Y1184*$Z1184-(2009-Y$3)/$C1184*$Z1184*Y1184))","v":0},{"$f":"+SUM(AA1184:AV1184)","v":2618.0468265643212},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1184","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1184","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1184","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1184","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1184","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1184","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1184","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1184","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1184","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1184","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1184","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1184","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1184","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1184","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1184","v":2412.277867327135},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1184","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1184","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1184","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1184","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1184","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1184","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1184","v":0},{"$f":"+SUM(AX1184:BS1184)","v":2412.277867327135},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2515.1623469457281,0,0,0,0,0,0,0,{"$f":"+SUM(BU1184:CP1184)","v":2515.1623469457281},{"$f":"SUM(D1184:Y1184)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1193:Y1193,\"<>0\")<=1,IF(SUM(D1193:Y1193)=0,0,(IF(SUM(D1193:Y1193)>0,IF(SUM(D1193:Y1193)<400,(1.2675*45967*SUM(D1193:Y1193)^(-0.4664)),(IF(SUM(D1193:Y1193)<2000,(39128*SUM(D1193:Y1193)^(-0.37661)),IF(SUM(D1193:Y1193)<5000,18893*SUM(D1193:Y1193)^(-0.28083),IF(SUM(D1193:Y1193)<100000,29680*SUM(D1193:Y1193)^(-0.24475),1773.1))))*100/115)*SUM(D1193:Y1193)*(IF(SUM(D1185:Y1185)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D1193:Y1193)),$A$571)","v":0},{"$f":"IF((D1193*$Z1193-(2009-D$3)/($C1193+D1194)*$Z1193*D1193)<0,0,(D1193*$Z1193-(2009-D$3)/($C1193+D1194)*$Z1193*D1193))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1193:AV1193)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1193","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1193","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1193","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1193","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1193","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1193","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1193","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1193","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1193","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1193","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1193","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1193","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1193","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1193","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1193","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1193","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1193","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1193","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1193","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1193","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1193","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1193","v":0},{"$f":"+SUM(AX1193:BS1193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1193:CP1193)","v":0},{"$f":"SUM(D1193:Y1193)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1196:Y1196,\"<>0\")<=1,IF(SUM(D1196:Y1196)=0,0,(IF(SUM(D1196:Y1196)>0,IF(SUM(D1196:Y1196)<400,(1.2675*45967*SUM(D1196:Y1196)^(-0.4664)),(IF(SUM(D1196:Y1196)<2000,(39128*SUM(D1196:Y1196)^(-0.37661)),IF(SUM(D1196:Y1196)<5000,18893*SUM(D1196:Y1196)^(-0.28083),IF(SUM(D1196:Y1196)<100000,29680*SUM(D1196:Y1196)^(-0.24475),1773.1))))*100/115)*SUM(D1196:Y1196)*(IF(SUM(D1188:Y1188)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D1196:Y1196)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1196*$Z1196-(2009-X$3)/$C1196*$Z1196*X1196)<0,0,(X1196*$Z1196-(2009-X$3)/$C1196*$Z1196*X1196))","v":0},{"$f":"IF((Y1196*$Z1196-(2009-Y$3)/$C1196*$Z1196*Y1196)<0,0,(Y1196*$Z1196-(2009-Y$3)/$C1196*$Z1196*Y1196))","v":0},{"$f":"+SUM(AA1196:AV1196)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1196","v":0},{"$f":"+SUM(AX1196:BS1196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1196:CP1196)","v":0},{"$f":"SUM(D1196:Y1196)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1214:Y1214,\"<>0\")<=1,IF(SUM(D1214:Y1214)=0,0,(IF(SUM(D1214:Y1214)>0,IF(SUM(D1214:Y1214)<400,(1.2675*45967*SUM(D1214:Y1214)^(-0.4664)),(IF(SUM(D1214:Y1214)<2000,(39128*SUM(D1214:Y1214)^(-0.37661)),IF(SUM(D1214:Y1214)<5000,18893*SUM(D1214:Y1214)^(-0.28083),IF(SUM(D1214:Y1214)<100000,29680*SUM(D1214:Y1214)^(-0.24475),1773.1))))*100/115)*SUM(D1214:Y1214)*(IF(SUM(D1206:Y1206)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D1214:Y1214)),$A$571)","v":0},{"$f":"IF((D1214*$Z1214-(2009-D$3)/($C1214+D1215)*$Z1214*D1214)<0,0,(D1214*$Z1214-(2009-D$3)/($C1214+D1215)*$Z1214*D1214))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1214:AV1214)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1214","v":0},{"$f":"+SUM(AX1214:BS1214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1214:CP1214)","v":0},{"$f":"SUM(D1214:Y1214)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1221:Y1221,\"<>0\")<=1,IF(SUM(D1221:Y1221)=0,0,(IF(SUM(D1221:Y1221)>0,IF(SUM(D1221:Y1221)<400,(1.2675*45967*SUM(D1221:Y1221)^(-0.4664)),(IF(SUM(D1221:Y1221)<2000,(39128*SUM(D1221:Y1221)^(-0.37661)),IF(SUM(D1221:Y1221)<5000,18893*SUM(D1221:Y1221)^(-0.28083),IF(SUM(D1221:Y1221)<100000,29680*SUM(D1221:Y1221)^(-0.24475),1773.1))))*100/115)*SUM(D1221:Y1221)*(IF(SUM(D1209:Y1209)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D1221:Y1221)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1221*$Z1221-(2009-X$3)/$C1221*$Z1221*X1221)<0,0,(X1221*$Z1221-(2009-X$3)/$C1221*$Z1221*X1221))","v":0},{"$f":"IF((Y1221*$Z1221-(2009-Y$3)/$C1221*$Z1221*Y1221)<0,0,(Y1221*$Z1221-(2009-Y$3)/$C1221*$Z1221*Y1221))","v":0},{"$f":"+SUM(AA1221:AV1221)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1221","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1221","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1221","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1221","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1221","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1221","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1221","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1221","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1221","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1221","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1221","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1221","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1221","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1221","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1221","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1221","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1221","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1221","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1221","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1221","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1221","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1221","v":0},{"$f":"+SUM(AX1221:BS1221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1221:CP1221)","v":0},{"$f":"SUM(D1221:Y1221)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1224:Y1224,\"<>0\")<=1,IF(SUM(D1224:Y1224)=0,0,(IF(SUM(D1224:Y1224)>0,IF(SUM(D1224:Y1224)<400,(1.2675*45967*SUM(D1224:Y1224)^(-0.4664)),(IF(SUM(D1224:Y1224)<2000,(39128*SUM(D1224:Y1224)^(-0.37661)),IF(SUM(D1224:Y1224)<5000,18893*SUM(D1224:Y1224)^(-0.28083),IF(SUM(D1224:Y1224)<100000,29680*SUM(D1224:Y1224)^(-0.24475),1773.1))))*100/115)*SUM(D1224:Y1224)*(IF(SUM(D1208:Y1208)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1224:Y1224)),$A$571)","v":0},{"$f":"IF((D1224*$Z1224-(2009-D$3)/$C1224*$Z1224*D1224)<0,0,(D1224*$Z1224-(2009-D$3)/$C1224*$Z1224*D1224))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1224*$Z1224-(2009-N$3)/$C1224*$Z1224*N1224)<0,0,(N1224*$Z1224-(2009-N$3)/$C1224*$Z1224*N1224))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1224*$Z1224-(2009-X$3)/$C1224*$Z1224*X1224)<0,0,(X1224*$Z1224-(2009-X$3)/$C1224*$Z1224*X1224))","v":0},{"$f":"IF((Y1224*$Z1224-(2009-Y$3)/$C1224*$Z1224*Y1224)<0,0,(Y1224*$Z1224-(2009-Y$3)/$C1224*$Z1224*Y1224))","v":0},{"$f":"+SUM(AA1224:AV1224)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1224","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1224","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1224","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1224","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1224","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1224","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1224","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1224","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1224","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1224","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1224","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1224","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1224","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1224","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1224","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1224","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1224","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1224","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1224","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1224","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1224","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1224","v":0},{"$f":"+SUM(AX1224:BS1224)","v":0},{"$f":"(AA1224+AX1224)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1224+BH1224)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1224+BR1224)/2","v":0},{"$f":"(AV1224+BS1224)/2","v":0},{"$f":"+SUM(BU1224:CP1224)","v":0},{"$f":"SUM(D1224:Y1224)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1234:Y1234,\"<>0\")<=1,IF(SUM(D1234:Y1234)=0,0,(IF(SUM(D1234:Y1234)>0,IF(SUM(D1234:Y1234)<400,(1.2675*45967*SUM(D1234:Y1234)^(-0.4664)),(IF(SUM(D1234:Y1234)<2000,(39128*SUM(D1234:Y1234)^(-0.37661)),IF(SUM(D1234:Y1234)<5000,18893*SUM(D1234:Y1234)^(-0.28083),IF(SUM(D1234:Y1234)<100000,29680*SUM(D1234:Y1234)^(-0.24475),1773.1))))*100/115)*SUM(D1234:Y1234)*(IF(SUM(D1209:Y1209)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D1234:Y1234)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1234*$Z1234-(2009-X$3)/$C1234*$Z1234*X1234)<0,0,(X1234*$Z1234-(2009-X$3)/$C1234*$Z1234*X1234))","v":0},{"$f":"IF((Y1234*$Z1234-(2009-Y$3)/$C1234*$Z1234*Y1234)<0,0,(Y1234*$Z1234-(2009-Y$3)/$C1234*$Z1234*Y1234))","v":0},{"$f":"+SUM(AA1234:AV1234)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1234","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1234","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1234","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1234","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1234","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1234","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1234","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1234","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1234","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1234","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1234","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1234","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1234","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1234","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1234","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1234","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1234","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1234","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1234","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1234","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1234","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1234","v":0},{"$f":"+SUM(AX1234:BS1234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1234:CP1234)","v":0},{"$f":"SUM(D1234:Y1234)","v":0}]
["Renseanlæg 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW1240,AW1243,AW1268,AW1293)","v":9225457.0633999947},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT1240,BT1243,BT1268,BT1293)","v":6513042.3948372826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ1240,CQ1243,CQ1268,CQ1293)","v":7869249.7291186396}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,6000,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1258:Y1258,\"<>0\")<=1,IF(SUM(D1258:Y1258)=0,0,(IF(SUM(D1258:Y1258)>0,IF(SUM(D1258:Y1258)<400,(1.2675*45967*SUM(D1258:Y1258)^(-0.4664)),(IF(SUM(D1258:Y1258)<2000,(39128*SUM(D1258:Y1258)^(-0.37661)),IF(SUM(D1258:Y1258)<5000,18893*SUM(D1258:Y1258)^(-0.28083),IF(SUM(D1258:Y1258)<100000,29680*SUM(D1258:Y1258)^(-0.24475),1773.1))))*100/115)*SUM(D1258:Y1258)*(IF(SUM(D1254:Y1254)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D1258:Y1258)),$A$571)","v":790.69291142046347},{"$f":"IF((D1258*$Z1258-(2009-D$3)/$C1258*$Z1258*D1258)<0,0,(D1258*$Z1258-(2009-D$3)/$C1258*$Z1258*D1258))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1258*$Z1258-(2009-N$3)/$C1258*$Z1258*N1258)<0,0,(N1258*$Z1258-(2009-N$3)/$C1258*$Z1258*N1258))","v":711623.62027841667},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1258*$Z1258-(2009-X$3)/$C1258*$Z1258*X1258)<0,0,(X1258*$Z1258-(2009-X$3)/$C1258*$Z1258*X1258))","v":0},{"$f":"IF((Y1258*$Z1258-(2009-Y$3)/$C1258*$Z1258*Y1258)<0,0,(Y1258*$Z1258-(2009-Y$3)/$C1258*$Z1258*Y1258))","v":0},{"$f":"+SUM(AA1258:AV1258)","v":711623.62027841667},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1258","v":502396.22559500276},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1258","v":0},{"$f":"+SUM(AX1258:BS1258)","v":502396.22559500276},{"$f":"(AA1258+AX1258)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1258+BH1258)/2","v":607009.92293670971},0,0,0,0,0,0,0,0,0,{"$f":"(AU1258+BR1258)/2","v":0},0,{"$f":"+SUM(BU1258:CP1258)","v":607009.92293670971},{"$f":"SUM(D1258:Y1258)","v":6000}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1267:Y1267,\"<>0\")<=1,IF(SUM(D1267:Y1267)=0,0,(IF(SUM(D1267:Y1267)>0,IF(SUM(D1267:Y1267)<400,(1.2675*45967*SUM(D1267:Y1267)^(-0.4664)),(IF(SUM(D1267:Y1267)<2000,(39128*SUM(D1267:Y1267)^(-0.37661)),IF(SUM(D1267:Y1267)<5000,18893*SUM(D1267:Y1267)^(-0.28083),IF(SUM(D1267:Y1267)<100000,29680*SUM(D1267:Y1267)^(-0.24475),1773.1))))*100/115)*SUM(D1267:Y1267)*(0.246),0)*1.15*1.06*0.05)/SUM(D1267:Y1267)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1267*$Z1267-(2009-X$3)/$C1267*$Z1267*X1267)<0,0,(X1267*$Z1267-(2009-X$3)/$C1267*$Z1267*X1267))","v":0},{"$f":"IF((Y1267*$Z1267-(2009-Y$3)/$C1267*$Z1267*Y1267)<0,0,(Y1267*$Z1267-(2009-Y$3)/$C1267*$Z1267*Y1267))","v":0},{"$f":"+SUM(AA1267:AV1267)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1267","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1267","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1267","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1267","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1267","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1267","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1267","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1267","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1267","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1267","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1267","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1267","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1267","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1267","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1267","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1267","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1267","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1267","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1267","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1267","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1267","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1267","v":0},{"$f":"+SUM(AX1267:BS1267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1267+BR1267)/2","v":0},{"$f":"(AV1267+BS1267)/2","v":0},{"$f":"+SUM(BU1267:CP1267)","v":0},{"$f":"SUM(D1267:Y1267)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1277:Y1277,\"<>0\")<=1,IF(SUM(D1277:Y1277)=0,0,(IF(SUM(D1277:Y1277)>0,IF(SUM(D1277:Y1277)<400,(1.2675*45967*SUM(D1277:Y1277)^(-0.4664)),(IF(SUM(D1277:Y1277)<2000,(39128*SUM(D1277:Y1277)^(-0.37661)),IF(SUM(D1277:Y1277)<5000,18893*SUM(D1277:Y1277)^(-0.28083),IF(SUM(D1277:Y1277)<100000,29680*SUM(D1277:Y1277)^(-0.24475),1773.1))))*100/115)*SUM(D1277:Y1277)*(IF(SUM(D1273:Y1273)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D1277:Y1277)),$A$571)","v":0},{"$f":"IF((D1277*$Z1277-(2009-D$3)/($C1277+D1278)*$Z1277*D1277)<0,0,(D1277*$Z1277-(2009-D$3)/($C1277+D1278)*$Z1277*D1277))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1277:AV1277)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1277","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1277","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1277","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1277","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1277","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1277","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1277","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1277","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1277","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1277","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1277","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1277","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1277","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1277","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1277","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1277","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1277","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1277","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1277","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1277","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1277","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1277","v":0},{"$f":"+SUM(AX1277:BS1277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1277:CP1277)","v":0},{"$f":"SUM(D1277:Y1277)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1284:Y1284,\"<>0\")<=1,IF(SUM(D1284:Y1284)=0,0,(IF(SUM(D1284:Y1284)>0,IF(SUM(D1284:Y1284)<400,(1.2675*45967*SUM(D1284:Y1284)^(-0.4664)),(IF(SUM(D1284:Y1284)<2000,(39128*SUM(D1284:Y1284)^(-0.37661)),IF(SUM(D1284:Y1284)<5000,18893*SUM(D1284:Y1284)^(-0.28083),IF(SUM(D1284:Y1284)<100000,29680*SUM(D1284:Y1284)^(-0.24475),1773.1))))*100/115)*SUM(D1284:Y1284)*(IF(SUM(D1276:Y1276)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D1284:Y1284)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1284*$Z1284-(2009-X$3)/$C1284*$Z1284*X1284)<0,0,(X1284*$Z1284-(2009-X$3)/$C1284*$Z1284*X1284))","v":0},{"$f":"IF((Y1284*$Z1284-(2009-Y$3)/$C1284*$Z1284*Y1284)<0,0,(Y1284*$Z1284-(2009-Y$3)/$C1284*$Z1284*Y1284))","v":0},{"$f":"+SUM(AA1284:AV1284)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1284","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1284","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1284","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1284","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1284","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1284","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1284","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1284","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1284","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1284","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1284","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1284","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1284","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1284","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1284","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1284","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1284","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1284","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1284","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1284","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1284","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1284","v":0},{"$f":"+SUM(AX1284:BS1284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1284:CP1284)","v":0},{"$f":"SUM(D1284:Y1284)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1288:Y1288,\"<>0\")<=1,IF(SUM(D1288:Y1288)=0,0,(IF(SUM(D1288:Y1288)>0,IF(SUM(D1288:Y1288)<400,(1.2675*45967*SUM(D1288:Y1288)^(-0.4664)),(IF(SUM(D1288:Y1288)<2000,(39128*SUM(D1288:Y1288)^(-0.37661)),IF(SUM(D1288:Y1288)<5000,18893*SUM(D1288:Y1288)^(-0.28083),IF(SUM(D1288:Y1288)<100000,29680*SUM(D1288:Y1288)^(-0.24475),1773.1))))*100/115)*SUM(D1288:Y1288)*(IF(SUM(D1276:Y1276)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D1288:Y1288)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1288*$Z1288-(2009-X$3)/$C1288*$Z1288*X1288)<0,0,(X1288*$Z1288-(2009-X$3)/$C1288*$Z1288*X1288))","v":0},{"$f":"IF((Y1288*$Z1288-(2009-Y$3)/$C1288*$Z1288*Y1288)<0,0,(Y1288*$Z1288-(2009-Y$3)/$C1288*$Z1288*Y1288))","v":0},{"$f":"+SUM(AA1288:AV1288)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1288","v":0},{"$f":"+SUM(AX1288:BS1288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1288:CP1288)","v":0},{"$f":"SUM(D1288:Y1288)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1304:Y1304,\"<>0\")<=1,IF(SUM(D1304:Y1304)=0,0,(IF(SUM(D1304:Y1304)>0,IF(SUM(D1304:Y1304)<400,(1.2675*45967*SUM(D1304:Y1304)^(-0.4664)),(IF(SUM(D1304:Y1304)<2000,(39128*SUM(D1304:Y1304)^(-0.37661)),IF(SUM(D1304:Y1304)<5000,18893*SUM(D1304:Y1304)^(-0.28083),IF(SUM(D1304:Y1304)<100000,29680*SUM(D1304:Y1304)^(-0.24475),1773.1))))*100/115)*SUM(D1304:Y1304)*(IF(SUM(D1275:Y1275)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1304:Y1304)),$A$571)","v":0},{"$f":"IF((D1304*$Z1304-(2009-D$3)/$C1304*$Z1304*D1304)<0,0,(D1304*$Z1304-(2009-D$3)/$C1304*$Z1304*D1304))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1304*$Z1304-(2009-N$3)/$C1304*$Z1304*N1304)<0,0,(N1304*$Z1304-(2009-N$3)/$C1304*$Z1304*N1304))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1304*$Z1304-(2009-X$3)/$C1304*$Z1304*X1304)<0,0,(X1304*$Z1304-(2009-X$3)/$C1304*$Z1304*X1304))","v":0},{"$f":"IF((Y1304*$Z1304-(2009-Y$3)/$C1304*$Z1304*Y1304)<0,0,(Y1304*$Z1304-(2009-Y$3)/$C1304*$Z1304*Y1304))","v":0},{"$f":"+SUM(AA1304:AV1304)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1304","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1304","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1304","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1304","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1304","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1304","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1304","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1304","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1304","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1304","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1304","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1304","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1304","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1304","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1304","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1304","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1304","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1304","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1304","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1304","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1304","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1304","v":0},{"$f":"+SUM(AX1304:BS1304)","v":0},{"$f":"(AA1304+AX1304)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1304+BH1304)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1304+BR1304)/2","v":0},{"$f":"(AV1304+BS1304)/2","v":0},{"$f":"+SUM(BU1304:CP1304)","v":0},{"$f":"SUM(D1304:Y1304)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1305:Y1305,\"<>0\")<=1,IF(SUM(D1305:Y1305)=0,0,(IF(SUM(D1305:Y1305)>0,IF(SUM(D1305:Y1305)<400,(1.2675*45967*SUM(D1305:Y1305)^(-0.4664)),(IF(SUM(D1305:Y1305)<2000,(39128*SUM(D1305:Y1305)^(-0.37661)),IF(SUM(D1305:Y1305)<5000,18893*SUM(D1305:Y1305)^(-0.28083),IF(SUM(D1305:Y1305)<100000,29680*SUM(D1305:Y1305)^(-0.24475),1773.1))))*100/115)*SUM(D1305:Y1305)*(IF(SUM(D1276:Y1276)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1305:Y1305)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1305*$Z1305-(2009-X$3)/$C1305*$Z1305*X1305)<0,0,(X1305*$Z1305-(2009-X$3)/$C1305*$Z1305*X1305))","v":0},{"$f":"IF((Y1305*$Z1305-(2009-Y$3)/$C1305*$Z1305*Y1305)<0,0,(Y1305*$Z1305-(2009-Y$3)/$C1305*$Z1305*Y1305))","v":0},{"$f":"+SUM(AA1305:AV1305)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1305","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1305","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1305","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1305","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1305","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1305","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1305","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1305","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1305","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1305","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1305","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1305","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1305","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1305","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1305","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1305","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1305","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1305","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1305","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1305","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1305","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1305","v":0},{"$f":"+SUM(AX1305:BS1305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1305+BR1305)/2","v":0},{"$f":"(AV1305+BS1305)/2","v":0},{"$f":"+SUM(BU1305:CP1305)","v":0},{"$f":"SUM(D1305:Y1305)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1315:Y1315,\"<>0\")<=1,IF(SUM(D1315:Y1315)=0,0,(IF(SUM(D1315:Y1315)>0,IF(SUM(D1315:Y1315)<400,(1.2675*45967*SUM(D1315:Y1315)^(-0.4664)),(IF(SUM(D1315:Y1315)<2000,(39128*SUM(D1315:Y1315)^(-0.37661)),IF(SUM(D1315:Y1315)<5000,18893*SUM(D1315:Y1315)^(-0.28083),IF(SUM(D1315:Y1315)<100000,29680*SUM(D1315:Y1315)^(-0.24475),1773.1))))*100/115)*SUM(D1315:Y1315)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1315:Y1315)),$A$571)","v":0},{"$f":"IF((D1315*$Z1315-(2009-D$3)/($C1315+D1316)*$Z1315*D1315)<0,0,(D1315*$Z1315-(2009-D$3)/($C1315+D1316)*$Z1315*D1315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1315:AV1315)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1315","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1315","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1315","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1315","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1315","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1315","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1315","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1315","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1315","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1315","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1315","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1315","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1315","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1315","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1315","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1315","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1315","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1315","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1315","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1315","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1315","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1315","v":0},{"$f":"+SUM(AX1315:BS1315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1315:CP1315)","v":0},{"$f":"SUM(D1315:Y1315)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1323:Y1323,\"<>0\")<=1,IF(SUM(D1323:Y1323)=0,0,(IF(SUM(D1323:Y1323)>0,IF(SUM(D1323:Y1323)<400,(1.2675*45967*SUM(D1323:Y1323)^(-0.4664)),(IF(SUM(D1323:Y1323)<2000,(39128*SUM(D1323:Y1323)^(-0.37661)),IF(SUM(D1323:Y1323)<5000,18893*SUM(D1323:Y1323)^(-0.28083),IF(SUM(D1323:Y1323)<100000,29680*SUM(D1323:Y1323)^(-0.24475),1773.1))))*100/115)*SUM(D1323:Y1323)*(IF(SUM(D1319:Y1319)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D1323:Y1323)),$A$571)","v":0},{"$f":"IF((D1323*$Z1323-(2009-D$3)/($C1323+D1324)*$Z1323*D1323)<0,0,(D1323*$Z1323-(2009-D$3)/($C1323+D1324)*$Z1323*D1323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1323:AV1323)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1323","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1323","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1323","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1323","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1323","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1323","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1323","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1323","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1323","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1323","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1323","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1323","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1323","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1323","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1323","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1323","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1323","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1323","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1323","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1323","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1323","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1323","v":0},{"$f":"+SUM(AX1323:BS1323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1323:CP1323)","v":0},{"$f":"SUM(D1323:Y1323)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1336:AW1359)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT1336:BT1359)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ1336:CQ1359)","v":0},{"$f":"SUM(D1335:Y1335)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1350:Y1350,\"<>0\")<=1,IF(SUM(D1350:Y1350)=0,0,(IF(SUM(D1350:Y1350)>0,IF(SUM(D1350:Y1350)<400,(1.2675*45967*SUM(D1350:Y1350)^(-0.4664)),(IF(SUM(D1350:Y1350)<2000,(39128*SUM(D1350:Y1350)^(-0.37661)),IF(SUM(D1350:Y1350)<5000,18893*SUM(D1350:Y1350)^(-0.28083),IF(SUM(D1350:Y1350)<100000,29680*SUM(D1350:Y1350)^(-0.24475),1773.1))))*100/115)*SUM(D1350:Y1350)*(IF(SUM(D1342:Y1342)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D1350:Y1350)),$A$571)","v":0},{"$f":"IF((D1350*$Z1350-(2009-D$3)/$C1350*$Z1350*D1350)<0,0,(D1350*$Z1350-(2009-D$3)/$C1350*$Z1350*D1350))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1350*$Z1350-(2009-N$3)/$C1350*$Z1350*N1350)<0,0,(N1350*$Z1350-(2009-N$3)/$C1350*$Z1350*N1350))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1350*$Z1350-(2009-X$3)/$C1350*$Z1350*X1350)<0,0,(X1350*$Z1350-(2009-X$3)/$C1350*$Z1350*X1350))","v":0},{"$f":"IF((Y1350*$Z1350-(2009-Y$3)/$C1350*$Z1350*Y1350)<0,0,(Y1350*$Z1350-(2009-Y$3)/$C1350*$Z1350*Y1350))","v":0},{"$f":"+SUM(AA1350:AV1350)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1350","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1350","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1350","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1350","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1350","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1350","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1350","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1350","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1350","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1350","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1350","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1350","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1350","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1350","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1350","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1350","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1350","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1350","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1350","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1350","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1350","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1350","v":0},{"$f":"+SUM(AX1350:BS1350)","v":0},{"$f":"(AA1350+AX1350)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1350+BH1350)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1350+BR1350)/2","v":0},0,{"$f":"+SUM(BU1350:CP1350)","v":0},{"$f":"SUM(D1350:Y1350)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1351:Y1351,\"<>0\")<=1,IF(SUM(D1351:Y1351)=0,0,(IF(SUM(D1351:Y1351)>0,IF(SUM(D1351:Y1351)<400,(1.2675*45967*SUM(D1351:Y1351)^(-0.4664)),(IF(SUM(D1351:Y1351)<2000,(39128*SUM(D1351:Y1351)^(-0.37661)),IF(SUM(D1351:Y1351)<5000,18893*SUM(D1351:Y1351)^(-0.28083),IF(SUM(D1351:Y1351)<100000,29680*SUM(D1351:Y1351)^(-0.24475),1773.1))))*100/115)*SUM(D1351:Y1351)*(IF(SUM(D1343:Y1343)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D1351:Y1351)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1351*$Z1351-(2009-X$3)/$C1351*$Z1351*X1351)<0,0,(X1351*$Z1351-(2009-X$3)/$C1351*$Z1351*X1351))","v":0},{"$f":"IF((Y1351*$Z1351-(2009-Y$3)/$C1351*$Z1351*Y1351)<0,0,(Y1351*$Z1351-(2009-Y$3)/$C1351*$Z1351*Y1351))","v":0},{"$f":"+SUM(AA1351:AV1351)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1351","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1351","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1351","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1351","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1351","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1351","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1351","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1351","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1351","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1351","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1351","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1351","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1351","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1351","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1351","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1351","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1351","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1351","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1351","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1351","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1351","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1351","v":0},{"$f":"+SUM(AX1351:BS1351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1351:CP1351)","v":0},{"$f":"SUM(D1351:Y1351)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW1361:AW1372)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT1361:BT1372)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ1361:CQ1372)","v":0},{"$f":"SUM(D1360:Y1360)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1365:Y1365,\"<>0\")<=1,IF(SUM(D1365:Y1365)=0,0,(IF(SUM(D1365:Y1365)>0,IF(SUM(D1365:Y1365)<400,(1.2675*45967*SUM(D1365:Y1365)^(-0.4664)),(IF(SUM(D1365:Y1365)<2000,(39128*SUM(D1365:Y1365)^(-0.37661)),IF(SUM(D1365:Y1365)<5000,18893*SUM(D1365:Y1365)^(-0.28083),IF(SUM(D1365:Y1365)<100000,29680*SUM(D1365:Y1365)^(-0.24475),1773.1))))*100/115)*SUM(D1365:Y1365)*(IF(SUM(D1340:Y1340)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D1365:Y1365)),$A$571)","v":0},{"$f":"IF((D1365*$Z1365-(2009-D$3)/($C1365+D1366)*$Z1365*D1365)<0,0,(D1365*$Z1365-(2009-D$3)/($C1365+D1366)*$Z1365*D1365))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1365:AV1365)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1365","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1365","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1365","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1365","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1365","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1365","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1365","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1365","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1365","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1365","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1365","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1365","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1365","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1365","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1365","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1365","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1365","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1365","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1365","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1365","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1365","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1365","v":0},{"$f":"+SUM(AX1365:BS1365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1365:CP1365)","v":0},{"$f":"SUM(D1365:Y1365)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1369:Y1369,\"<>0\")<=1,IF(SUM(D1369:Y1369)=0,0,(IF(SUM(D1369:Y1369)>0,IF(SUM(D1369:Y1369)<400,(1.2675*45967*SUM(D1369:Y1369)^(-0.4664)),(IF(SUM(D1369:Y1369)<2000,(39128*SUM(D1369:Y1369)^(-0.37661)),IF(SUM(D1369:Y1369)<5000,18893*SUM(D1369:Y1369)^(-0.28083),IF(SUM(D1369:Y1369)<100000,29680*SUM(D1369:Y1369)^(-0.24475),1773.1))))*100/115)*SUM(D1369:Y1369)*(IF(SUM(D1340:Y1340)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D1369:Y1369)),$A$571)","v":0},{"$f":"IF((D1369*$Z1369-(2009-D$3)/($C1369+D1370)*$Z1369*D1369)<0,0,(D1369*$Z1369-(2009-D$3)/($C1369+D1370)*$Z1369*D1369))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1369:AV1369)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1369","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1369","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1369","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1369","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1369","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1369","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1369","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1369","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1369","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1369","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1369","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1369","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1369","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1369","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1369","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1369","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1369","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1369","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1369","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1369","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1369","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1369","v":0},{"$f":"+SUM(AX1369:BS1369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1369:CP1369)","v":0},{"$f":"SUM(D1369:Y1369)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1378:Y1378,\"<>0\")<=1,IF(SUM(D1378:Y1378)=0,0,(IF(SUM(D1378:Y1378)>0,IF(SUM(D1378:Y1378)<400,(1.2675*45967*SUM(D1378:Y1378)^(-0.4664)),(IF(SUM(D1378:Y1378)<2000,(39128*SUM(D1378:Y1378)^(-0.37661)),IF(SUM(D1378:Y1378)<5000,18893*SUM(D1378:Y1378)^(-0.28083),IF(SUM(D1378:Y1378)<100000,29680*SUM(D1378:Y1378)^(-0.24475),1773.1))))*100/115)*SUM(D1378:Y1378)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1378:Y1378)),$A$571)","v":0},{"$f":"IF((D1378*$Z1378-(2009-D$3)/($C1378+D1379)*$Z1378*D1378)<0,0,(D1378*$Z1378-(2009-D$3)/($C1378+D1379)*$Z1378*D1378))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1378:AV1378)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1378","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1378","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1378","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1378","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1378","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1378","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1378","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1378","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1378","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1378","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1378","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1378","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1378","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1378","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1378","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1378","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1378","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1378","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1378","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1378","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1378","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1378","v":0},{"$f":"+SUM(AX1378:BS1378)","v":0},{"$f":"(AA1378+AX1378)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1378:CP1378)","v":0},{"$f":"SUM(D1378:Y1378)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1385:Y1385,\"<>0\")<=1,IF(SUM(D1385:Y1385)=0,0,(IF(SUM(D1385:Y1385)>0,IF(SUM(D1385:Y1385)<400,(1.2675*45967*SUM(D1385:Y1385)^(-0.4664)),(IF(SUM(D1385:Y1385)<2000,(39128*SUM(D1385:Y1385)^(-0.37661)),IF(SUM(D1385:Y1385)<5000,18893*SUM(D1385:Y1385)^(-0.28083),IF(SUM(D1385:Y1385)<100000,29680*SUM(D1385:Y1385)^(-0.24475),1773.1))))*100/115)*SUM(D1385:Y1385)*0.0173,0)*1.15*1.06*0.02)/SUM(D1385:Y1385)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1385*$Z1385-(2009-X$3)/$C1385*$Z1385*X1385)<0,0,(X1385*$Z1385-(2009-X$3)/$C1385*$Z1385*X1385))","v":0},{"$f":"IF((Y1385*$Z1385-(2009-Y$3)/$C1385*$Z1385*Y1385)<0,0,(Y1385*$Z1385-(2009-Y$3)/$C1385*$Z1385*Y1385))","v":0},{"$f":"+SUM(AA1385:AV1385)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1385","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1385","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1385","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1385","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1385","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1385","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1385","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1385","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1385","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1385","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1385","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1385","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1385","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1385","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1385","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1385","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1385","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1385","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1385","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1385","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1385","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1385","v":0},{"$f":"+SUM(AX1385:BS1385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1385:CP1385)","v":0},{"$f":"SUM(D1385:Y1385)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1388:Y1388,\"<>0\")<=1,IF(SUM(D1388:Y1388)=0,0,(IF(SUM(D1388:Y1388)>0,IF(SUM(D1388:Y1388)<400,(1.2675*45967*SUM(D1388:Y1388)^(-0.4664)),(IF(SUM(D1388:Y1388)<2000,(39128*SUM(D1388:Y1388)^(-0.37661)),IF(SUM(D1388:Y1388)<5000,18893*SUM(D1388:Y1388)^(-0.28083),IF(SUM(D1388:Y1388)<100000,29680*SUM(D1388:Y1388)^(-0.24475),1773.1))))*100/115)*SUM(D1388:Y1388)*(IF(SUM(D1388:Y1388)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D1388:Y1388)),$A$571)","v":0},{"$f":"IF((D1388*$Z1388-(2009-D$3)/$C1388*$Z1388*D1388)<0,0,(D1388*$Z1388-(2009-D$3)/$C1388*$Z1388*D1388))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1388*$Z1388-(2009-N$3)/$C1388*$Z1388*N1388)<0,0,(N1388*$Z1388-(2009-N$3)/$C1388*$Z1388*N1388))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1388*$Z1388-(2009-X$3)/$C1388*$Z1388*X1388)<0,0,(X1388*$Z1388-(2009-X$3)/$C1388*$Z1388*X1388))","v":0},{"$f":"IF((Y1388*$Z1388-(2009-Y$3)/$C1388*$Z1388*Y1388)<0,0,(Y1388*$Z1388-(2009-Y$3)/$C1388*$Z1388*Y1388))","v":0},{"$f":"+SUM(AA1388:AV1388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1388","v":0},{"$f":"+SUM(AX1388:BS1388)","v":0},{"$f":"(AA1388+AX1388)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1388+BH1388)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1388+BR1388)/2","v":0},0,{"$f":"+SUM(BU1388:CP1388)","v":0},{"$f":"SUM(D1388:Y1388)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1396:Y1396,\"<>0\")<=1,IF(SUM(D1396:Y1396)=0,0,(IF(SUM(D1396:Y1396)>0,IF(SUM(D1396:Y1396)<400,(1.2675*45967*SUM(D1396:Y1396)^(-0.4664)),(IF(SUM(D1396:Y1396)<2000,(39128*SUM(D1396:Y1396)^(-0.37661)),IF(SUM(D1396:Y1396)<5000,18893*SUM(D1396:Y1396)^(-0.28083),IF(SUM(D1396:Y1396)<100000,29680*SUM(D1396:Y1396)^(-0.24475),1773.1))))*100/115)*SUM(D1396:Y1396)*(IF(SUM(D1388:Y1388)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D1396:Y1396)),$A$571)","v":0},{"$f":"IF((D1396*$Z1396-(2009-D$3)/$C1396*$Z1396*D1396)<0,0,(D1396*$Z1396-(2009-D$3)/$C1396*$Z1396*D1396))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1396*$Z1396-(2009-N$3)/$C1396*$Z1396*N1396)<0,0,(N1396*$Z1396-(2009-N$3)/$C1396*$Z1396*N1396))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1396*$Z1396-(2009-X$3)/$C1396*$Z1396*X1396)<0,0,(X1396*$Z1396-(2009-X$3)/$C1396*$Z1396*X1396))","v":0},{"$f":"IF((Y1396*$Z1396-(2009-Y$3)/$C1396*$Z1396*Y1396)<0,0,(Y1396*$Z1396-(2009-Y$3)/$C1396*$Z1396*Y1396))","v":0},{"$f":"+SUM(AA1396:AV1396)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1396","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1396","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1396","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1396","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1396","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1396","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1396","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1396","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1396","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1396","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1396","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1396","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1396","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1396","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1396","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1396","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1396","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1396","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1396","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1396","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1396","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1396","v":0},{"$f":"+SUM(AX1396:BS1396)","v":0},{"$f":"(AA1396+AX1396)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1396+BH1396)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1396+BR1396)/2","v":0},0,{"$f":"+SUM(BU1396:CP1396)","v":0},{"$f":"SUM(D1396:Y1396)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1397:Y1397,\"<>0\")<=1,IF(SUM(D1397:Y1397)=0,0,(IF(SUM(D1397:Y1397)>0,IF(SUM(D1397:Y1397)<400,(1.2675*45967*SUM(D1397:Y1397)^(-0.4664)),(IF(SUM(D1397:Y1397)<2000,(39128*SUM(D1397:Y1397)^(-0.37661)),IF(SUM(D1397:Y1397)<5000,18893*SUM(D1397:Y1397)^(-0.28083),IF(SUM(D1397:Y1397)<100000,29680*SUM(D1397:Y1397)^(-0.24475),1773.1))))*100/115)*SUM(D1397:Y1397)*(IF(SUM(D1389:Y1389)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D1397:Y1397)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1397*$Z1397-(2009-X$3)/$C1397*$Z1397*X1397)<0,0,(X1397*$Z1397-(2009-X$3)/$C1397*$Z1397*X1397))","v":0},{"$f":"IF((Y1397*$Z1397-(2009-Y$3)/$C1397*$Z1397*Y1397)<0,0,(Y1397*$Z1397-(2009-Y$3)/$C1397*$Z1397*Y1397))","v":0},{"$f":"+SUM(AA1397:AV1397)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1397","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1397","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1397","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1397","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1397","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1397","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1397","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1397","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1397","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1397","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1397","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1397","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1397","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1397","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1397","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1397","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1397","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1397","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1397","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1397","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1397","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1397","v":0},{"$f":"+SUM(AX1397:BS1397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1397:CP1397)","v":0},{"$f":"SUM(D1397:Y1397)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1406:Y1406,\"<>0\")<=1,IF(SUM(D1406:Y1406)=0,0,(IF(SUM(D1406:Y1406)>0,IF(SUM(D1406:Y1406)<400,(1.2675*45967*SUM(D1406:Y1406)^(-0.4664)),(IF(SUM(D1406:Y1406)<2000,(39128*SUM(D1406:Y1406)^(-0.37661)),IF(SUM(D1406:Y1406)<5000,18893*SUM(D1406:Y1406)^(-0.28083),IF(SUM(D1406:Y1406)<100000,29680*SUM(D1406:Y1406)^(-0.24475),1773.1))))*100/115)*SUM(D1406:Y1406)*(IF(SUM(D1389:Y1389)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1406:Y1406)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1406*$Z1406-(2009-X$3)/$C1406*$Z1406*X1406)<0,0,(X1406*$Z1406-(2009-X$3)/$C1406*$Z1406*X1406))","v":0},{"$f":"IF((Y1406*$Z1406-(2009-Y$3)/$C1406*$Z1406*Y1406)<0,0,(Y1406*$Z1406-(2009-Y$3)/$C1406*$Z1406*Y1406))","v":0},{"$f":"+SUM(AA1406:AV1406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1406","v":0},{"$f":"+SUM(AX1406:BS1406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1406:CP1406)","v":0},{"$f":"SUM(D1406:Y1406)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1409:Y1409,\"<>0\")<=1,IF(SUM(D1409:Y1409)=0,0,(IF(SUM(D1409:Y1409)>0,IF(SUM(D1409:Y1409)<400,(1.2675*45967*SUM(D1409:Y1409)^(-0.4664)),(IF(SUM(D1409:Y1409)<2000,(39128*SUM(D1409:Y1409)^(-0.37661)),IF(SUM(D1409:Y1409)<5000,18893*SUM(D1409:Y1409)^(-0.28083),IF(SUM(D1409:Y1409)<100000,29680*SUM(D1409:Y1409)^(-0.24475),1773.1))))*100/115)*SUM(D1409:Y1409)*0.1638,0)*1.15*1.06*0.4)/SUM(D1409:Y1409)),$A$571)","v":0},{"$f":"IF((D1409*$Z1409-(2009-D$3)/$C1409*$Z1409*D1409)<0,0,(D1409*$Z1409-(2009-D$3)/$C1409*$Z1409*D1409))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1409*$Z1409-(2009-N$3)/$C1409*$Z1409*N1409)<0,0,(N1409*$Z1409-(2009-N$3)/$C1409*$Z1409*N1409))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1409*$Z1409-(2009-X$3)/$C1409*$Z1409*X1409)<0,0,(X1409*$Z1409-(2009-X$3)/$C1409*$Z1409*X1409))","v":0},{"$f":"IF((Y1409*$Z1409-(2009-Y$3)/$C1409*$Z1409*Y1409)<0,0,(Y1409*$Z1409-(2009-Y$3)/$C1409*$Z1409*Y1409))","v":0},{"$f":"+SUM(AA1409:AV1409)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1409","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1409","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1409","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1409","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1409","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1409","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1409","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1409","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1409","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1409","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1409","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1409","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1409","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1409","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1409","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1409","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1409","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1409","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1409","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1409","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1409","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1409","v":0},{"$f":"+SUM(AX1409:BS1409)","v":0},{"$f":"(AA1409+AX1409)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1409+BH1409)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1409+BR1409)/2","v":0},0,{"$f":"+SUM(BU1409:CP1409)","v":0},{"$f":"SUM(D1409:Y1409)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1431:Y1431,\"<>0\")<=1,IF(SUM(D1431:Y1431)=0,0,(IF(SUM(D1431:Y1431)>0,IF(SUM(D1431:Y1431)<400,(1.2675*45967*SUM(D1431:Y1431)^(-0.4664)),(IF(SUM(D1431:Y1431)<2000,(39128*SUM(D1431:Y1431)^(-0.37661)),IF(SUM(D1431:Y1431)<5000,18893*SUM(D1431:Y1431)^(-0.28083),IF(SUM(D1431:Y1431)<100000,29680*SUM(D1431:Y1431)^(-0.24475),1773.1))))*100/115)*SUM(D1431:Y1431)*(IF(SUM(D1410:Y1410)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D1431:Y1431)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1431*$Z1431-(2009-X$3)/$C1431*$Z1431*X1431)<0,0,(X1431*$Z1431-(2009-X$3)/$C1431*$Z1431*X1431))","v":0},{"$f":"IF((Y1431*$Z1431-(2009-Y$3)/$C1431*$Z1431*Y1431)<0,0,(Y1431*$Z1431-(2009-Y$3)/$C1431*$Z1431*Y1431))","v":0},{"$f":"+SUM(AA1431:AV1431)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1431","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1431","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1431","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1431","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1431","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1431","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1431","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1431","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1431","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1431","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1431","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1431","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1431","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1431","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1431","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1431","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1431","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1431","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1431","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1431","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1431","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1431","v":0},{"$f":"+SUM(AX1431:BS1431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1431:CP1431)","v":0},{"$f":"SUM(D1431:Y1431)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1434:Y1434,\"<>0\")<=1,IF(SUM(D1434:Y1434)=0,0,(IF(SUM(D1434:Y1434)>0,IF(SUM(D1434:Y1434)<400,(1.2675*45967*SUM(D1434:Y1434)^(-0.4664)),(IF(SUM(D1434:Y1434)<2000,(39128*SUM(D1434:Y1434)^(-0.37661)),IF(SUM(D1434:Y1434)<5000,18893*SUM(D1434:Y1434)^(-0.28083),IF(SUM(D1434:Y1434)<100000,29680*SUM(D1434:Y1434)^(-0.24475),1773.1))))*100/115)*SUM(D1434:Y1434)*(IF(SUM(D1409:Y1409)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D1434:Y1434)),$A$571)","v":0},{"$f":"IF((D1434*$Z1434-(2009-D$3)/$C1434*$Z1434*D1434)<0,0,(D1434*$Z1434-(2009-D$3)/$C1434*$Z1434*D1434))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1434*$Z1434-(2009-N$3)/$C1434*$Z1434*N1434)<0,0,(N1434*$Z1434-(2009-N$3)/$C1434*$Z1434*N1434))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1434*$Z1434-(2009-X$3)/$C1434*$Z1434*X1434)<0,0,(X1434*$Z1434-(2009-X$3)/$C1434*$Z1434*X1434))","v":0},{"$f":"IF((Y1434*$Z1434-(2009-Y$3)/$C1434*$Z1434*Y1434)<0,0,(Y1434*$Z1434-(2009-Y$3)/$C1434*$Z1434*Y1434))","v":0},{"$f":"+SUM(AA1434:AV1434)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1434","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1434","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1434","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1434","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1434","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1434","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1434","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1434","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1434","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1434","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1434","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1434","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1434","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1434","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1434","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1434","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1434","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1434","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1434","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1434","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1434","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1434","v":0},{"$f":"+SUM(AX1434:BS1434)","v":0},{"$f":"(AA1434+AX1434)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1434+BH1434)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1434+BR1434)/2","v":0},0,{"$f":"+SUM(BU1434:CP1434)","v":0},{"$f":"SUM(D1434:Y1434)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1447:Y1447,\"<>0\")<=1,IF(SUM(D1447:Y1447)=0,0,(IF(SUM(D1447:Y1447)>0,IF(SUM(D1447:Y1447)<400,(1.2675*45967*SUM(D1447:Y1447)^(-0.4664)),(IF(SUM(D1447:Y1447)<2000,(39128*SUM(D1447:Y1447)^(-0.37661)),IF(SUM(D1447:Y1447)<5000,18893*SUM(D1447:Y1447)^(-0.28083),IF(SUM(D1447:Y1447)<100000,29680*SUM(D1447:Y1447)^(-0.24475),1773.1))))*100/115)*SUM(D1447:Y1447)*0.061,0)*1.15*1.06*0.43)/SUM(D1447:Y1447)),$A$571)","v":0},{"$f":"IF((D1447*$Z1447-(2009-D$3)/$C1447*$Z1447*D1447)<0,0,(D1447*$Z1447-(2009-D$3)/$C1447*$Z1447*D1447))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1447*$Z1447-(2009-N$3)/$C1447*$Z1447*N1447)<0,0,(N1447*$Z1447-(2009-N$3)/$C1447*$Z1447*N1447))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1447*$Z1447-(2009-X$3)/$C1447*$Z1447*X1447)<0,0,(X1447*$Z1447-(2009-X$3)/$C1447*$Z1447*X1447))","v":0},{"$f":"IF((Y1447*$Z1447-(2009-Y$3)/$C1447*$Z1447*Y1447)<0,0,(Y1447*$Z1447-(2009-Y$3)/$C1447*$Z1447*Y1447))","v":0},{"$f":"+SUM(AA1447:AV1447)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1447","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1447","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1447","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1447","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1447","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1447","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1447","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1447","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1447","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1447","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1447","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1447","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1447","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1447","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1447","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1447","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1447","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1447","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1447","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1447","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1447","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1447","v":0},{"$f":"+SUM(AX1447:BS1447)","v":0},{"$f":"(AA1447+AX1447)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1447+BH1447)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1447+BR1447)/2","v":0},0,{"$f":"+SUM(BU1447:CP1447)","v":0},{"$f":"SUM(D1447:Y1447)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1452:Y1452,\"<>0\")<=1,IF(SUM(D1452:Y1452)=0,0,(IF(SUM(D1452:Y1452)>0,IF(SUM(D1452:Y1452)<400,(1.2675*45967*SUM(D1452:Y1452)^(-0.4664)),(IF(SUM(D1452:Y1452)<2000,(39128*SUM(D1452:Y1452)^(-0.37661)),IF(SUM(D1452:Y1452)<5000,18893*SUM(D1452:Y1452)^(-0.28083),IF(SUM(D1452:Y1452)<100000,29680*SUM(D1452:Y1452)^(-0.24475),1773.1))))*100/115)*SUM(D1452:Y1452)*0.0173,0)*1.15*1.06*0.02)/SUM(D1452:Y1452)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1452*$Z1452-(2009-X$3)/$C1452*$Z1452*X1452)<0,0,(X1452*$Z1452-(2009-X$3)/$C1452*$Z1452*X1452))","v":0},{"$f":"IF((Y1452*$Z1452-(2009-Y$3)/$C1452*$Z1452*Y1452)<0,0,(Y1452*$Z1452-(2009-Y$3)/$C1452*$Z1452*Y1452))","v":0},{"$f":"+SUM(AA1452:AV1452)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1452","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1452","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1452","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1452","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1452","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1452","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1452","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1452","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1452","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1452","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1452","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1452","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1452","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1452","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1452","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1452","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1452","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1452","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1452","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1452","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1452","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1452","v":0},{"$f":"+SUM(AX1452:BS1452)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1452:CP1452)","v":0},{"$f":"SUM(D1452:Y1452)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1459:Y1459,\"<>0\")<=1,IF(SUM(D1459:Y1459)=0,0,(IF(SUM(D1459:Y1459)>0,IF(SUM(D1459:Y1459)<400,(1.2675*45967*SUM(D1459:Y1459)^(-0.4664)),(IF(SUM(D1459:Y1459)<2000,(39128*SUM(D1459:Y1459)^(-0.37661)),IF(SUM(D1459:Y1459)<5000,18893*SUM(D1459:Y1459)^(-0.28083),IF(SUM(D1459:Y1459)<100000,29680*SUM(D1459:Y1459)^(-0.24475),1773.1))))*100/115)*SUM(D1459:Y1459)*(IF(SUM(D1455:Y1455)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D1459:Y1459)),$A$571)","v":0},{"$f":"IF((D1459*$Z1459-(2009-D$3)/$C1459*$Z1459*D1459)<0,0,(D1459*$Z1459-(2009-D$3)/$C1459*$Z1459*D1459))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1459*$Z1459-(2009-N$3)/$C1459*$Z1459*N1459)<0,0,(N1459*$Z1459-(2009-N$3)/$C1459*$Z1459*N1459))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1459*$Z1459-(2009-X$3)/$C1459*$Z1459*X1459)<0,0,(X1459*$Z1459-(2009-X$3)/$C1459*$Z1459*X1459))","v":0},{"$f":"IF((Y1459*$Z1459-(2009-Y$3)/$C1459*$Z1459*Y1459)<0,0,(Y1459*$Z1459-(2009-Y$3)/$C1459*$Z1459*Y1459))","v":0},{"$f":"+SUM(AA1459:AV1459)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1459","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1459","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1459","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1459","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1459","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1459","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1459","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1459","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1459","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1459","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1459","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1459","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1459","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1459","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1459","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1459","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1459","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1459","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1459","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1459","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1459","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1459","v":0},{"$f":"+SUM(AX1459:BS1459)","v":0},{"$f":"(AA1459+AX1459)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1459+BH1459)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1459+BR1459)/2","v":0},0,{"$f":"+SUM(BU1459:CP1459)","v":0},{"$f":"SUM(D1459:Y1459)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1473:Y1473,\"<>0\")<=1,IF(SUM(D1473:Y1473)=0,0,(IF(SUM(D1473:Y1473)>0,IF(SUM(D1473:Y1473)<400,(1.2675*45967*SUM(D1473:Y1473)^(-0.4664)),(IF(SUM(D1473:Y1473)<2000,(39128*SUM(D1473:Y1473)^(-0.37661)),IF(SUM(D1473:Y1473)<5000,18893*SUM(D1473:Y1473)^(-0.28083),IF(SUM(D1473:Y1473)<100000,29680*SUM(D1473:Y1473)^(-0.24475),1773.1))))*100/115)*SUM(D1473:Y1473)*(IF(SUM(D1456:Y1456)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1473:Y1473)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1473*$Z1473-(2009-X$3)/$C1473*$Z1473*X1473)<0,0,(X1473*$Z1473-(2009-X$3)/$C1473*$Z1473*X1473))","v":0},{"$f":"IF((Y1473*$Z1473-(2009-Y$3)/$C1473*$Z1473*Y1473)<0,0,(Y1473*$Z1473-(2009-Y$3)/$C1473*$Z1473*Y1473))","v":0},{"$f":"+SUM(AA1473:AV1473)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1473","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1473","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1473","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1473","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1473","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1473","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1473","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1473","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1473","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1473","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1473","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1473","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1473","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1473","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1473","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1473","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1473","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1473","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1473","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1473","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1473","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1473","v":0},{"$f":"+SUM(AX1473:BS1473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1473:CP1473)","v":0},{"$f":"SUM(D1473:Y1473)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1480:Y1480,\"<>0\")<=1,IF(SUM(D1480:Y1480)=0,0,(IF(SUM(D1480:Y1480)>0,IF(SUM(D1480:Y1480)<400,(1.2675*45967*SUM(D1480:Y1480)^(-0.4664)),(IF(SUM(D1480:Y1480)<2000,(39128*SUM(D1480:Y1480)^(-0.37661)),IF(SUM(D1480:Y1480)<5000,18893*SUM(D1480:Y1480)^(-0.28083),IF(SUM(D1480:Y1480)<100000,29680*SUM(D1480:Y1480)^(-0.24475),1773.1))))*100/115)*SUM(D1480:Y1480)*(IF(SUM(D1476:Y1476)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D1480:Y1480)),$A$571)","v":0},{"$f":"IF((D1480*$Z1480-(2009-D$3)/$C1480*$Z1480*D1480)<0,0,(D1480*$Z1480-(2009-D$3)/$C1480*$Z1480*D1480))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1480*$Z1480-(2009-N$3)/$C1480*$Z1480*N1480)<0,0,(N1480*$Z1480-(2009-N$3)/$C1480*$Z1480*N1480))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1480*$Z1480-(2009-X$3)/$C1480*$Z1480*X1480)<0,0,(X1480*$Z1480-(2009-X$3)/$C1480*$Z1480*X1480))","v":0},{"$f":"IF((Y1480*$Z1480-(2009-Y$3)/$C1480*$Z1480*Y1480)<0,0,(Y1480*$Z1480-(2009-Y$3)/$C1480*$Z1480*Y1480))","v":0},{"$f":"+SUM(AA1480:AV1480)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1480","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1480","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1480","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1480","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1480","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1480","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1480","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1480","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1480","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1480","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1480","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1480","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1480","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1480","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1480","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1480","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1480","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1480","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1480","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1480","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1480","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1480","v":0},{"$f":"+SUM(AX1480:BS1480)","v":0},{"$f":"(AA1480+AX1480)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1480+BH1480)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1480+BR1480)/2","v":0},0,{"$f":"+SUM(BU1480:CP1480)","v":0},{"$f":"SUM(D1480:Y1480)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1489:Y1489,\"<>0\")<=1,IF(SUM(D1489:Y1489)=0,0,(IF(SUM(D1489:Y1489)>0,IF(SUM(D1489:Y1489)<400,(1.2675*45967*SUM(D1489:Y1489)^(-0.4664)),(IF(SUM(D1489:Y1489)<2000,(39128*SUM(D1489:Y1489)^(-0.37661)),IF(SUM(D1489:Y1489)<5000,18893*SUM(D1489:Y1489)^(-0.28083),IF(SUM(D1489:Y1489)<100000,29680*SUM(D1489:Y1489)^(-0.24475),1773.1))))*100/115)*SUM(D1489:Y1489)*(IF(SUM(D1477:Y1477)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D1489:Y1489)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1489*$Z1489-(2009-X$3)/$C1489*$Z1489*X1489)<0,0,(X1489*$Z1489-(2009-X$3)/$C1489*$Z1489*X1489))","v":0},{"$f":"IF((Y1489*$Z1489-(2009-Y$3)/$C1489*$Z1489*Y1489)<0,0,(Y1489*$Z1489-(2009-Y$3)/$C1489*$Z1489*Y1489))","v":0},{"$f":"+SUM(AA1489:AV1489)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1489","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1489","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1489","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1489","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1489","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1489","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1489","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1489","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1489","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1489","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1489","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1489","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1489","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1489","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1489","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1489","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1489","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1489","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1489","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1489","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1489","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1489","v":0},{"$f":"+SUM(AX1489:BS1489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1489:CP1489)","v":0},{"$f":"SUM(D1489:Y1489)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1490:Y1490,\"<>0\")<=1,IF(SUM(D1490:Y1490)=0,0,(IF(SUM(D1490:Y1490)>0,IF(SUM(D1490:Y1490)<400,(1.2675*45967*SUM(D1490:Y1490)^(-0.4664)),(IF(SUM(D1490:Y1490)<2000,(39128*SUM(D1490:Y1490)^(-0.37661)),IF(SUM(D1490:Y1490)<5000,18893*SUM(D1490:Y1490)^(-0.28083),IF(SUM(D1490:Y1490)<100000,29680*SUM(D1490:Y1490)^(-0.24475),1773.1))))*100/115)*SUM(D1490:Y1490)*(IF(SUM(D1474:Y1474)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D1490:Y1490)),$A$571)","v":0},{"$f":"IF((D1490*$Z1490-(2009-D$3)/($C1490+D1491)*$Z1490*D1490)<0,0,(D1490*$Z1490-(2009-D$3)/($C1490+D1491)*$Z1490*D1490))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1490:AV1490)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1490","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1490","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1490","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1490","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1490","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1490","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1490","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1490","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1490","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1490","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1490","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1490","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1490","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1490","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1490","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1490","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1490","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1490","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1490","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1490","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1490","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1490","v":0},{"$f":"+SUM(AX1490:BS1490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1490:CP1490)","v":0},{"$f":"SUM(D1490:Y1490)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1497:Y1497,\"<>0\")<=1,IF(SUM(D1497:Y1497)=0,0,(IF(SUM(D1497:Y1497)>0,IF(SUM(D1497:Y1497)<400,(1.2675*45967*SUM(D1497:Y1497)^(-0.4664)),(IF(SUM(D1497:Y1497)<2000,(39128*SUM(D1497:Y1497)^(-0.37661)),IF(SUM(D1497:Y1497)<5000,18893*SUM(D1497:Y1497)^(-0.28083),IF(SUM(D1497:Y1497)<100000,29680*SUM(D1497:Y1497)^(-0.24475),1773.1))))*100/115)*SUM(D1497:Y1497)*(IF(SUM(D1476:Y1476)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D1497:Y1497)),$A$571)","v":0},{"$f":"IF((D1497*$Z1497-(2009-D$3)/$C1497*$Z1497*D1497)<0,0,(D1497*$Z1497-(2009-D$3)/$C1497*$Z1497*D1497))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1497*$Z1497-(2009-N$3)/$C1497*$Z1497*N1497)<0,0,(N1497*$Z1497-(2009-N$3)/$C1497*$Z1497*N1497))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1497*$Z1497-(2009-X$3)/$C1497*$Z1497*X1497)<0,0,(X1497*$Z1497-(2009-X$3)/$C1497*$Z1497*X1497))","v":0},{"$f":"IF((Y1497*$Z1497-(2009-Y$3)/$C1497*$Z1497*Y1497)<0,0,(Y1497*$Z1497-(2009-Y$3)/$C1497*$Z1497*Y1497))","v":0},{"$f":"+SUM(AA1497:AV1497)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1497","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1497","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1497","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1497","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1497","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1497","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1497","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1497","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1497","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1497","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1497","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1497","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1497","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1497","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1497","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1497","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1497","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1497","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1497","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1497","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1497","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1497","v":0},{"$f":"+SUM(AX1497:BS1497)","v":0},{"$f":"(AA1497+AX1497)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1497+BH1497)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1497+BR1497)/2","v":0},0,{"$f":"+SUM(BU1497:CP1497)","v":0},{"$f":"SUM(D1497:Y1497)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1505:Y1505,\"<>0\")<=1,IF(SUM(D1505:Y1505)=0,0,(IF(SUM(D1505:Y1505)>0,IF(SUM(D1505:Y1505)<400,(1.2675*45967*SUM(D1505:Y1505)^(-0.4664)),(IF(SUM(D1505:Y1505)<2000,(39128*SUM(D1505:Y1505)^(-0.37661)),IF(SUM(D1505:Y1505)<5000,18893*SUM(D1505:Y1505)^(-0.28083),IF(SUM(D1505:Y1505)<100000,29680*SUM(D1505:Y1505)^(-0.24475),1773.1))))*100/115)*SUM(D1505:Y1505)*(IF(SUM(D1476:Y1476)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1505:Y1505)),$A$571)","v":0},{"$f":"IF((D1505*$Z1505-(2009-D$3)/$C1505*$Z1505*D1505)<0,0,(D1505*$Z1505-(2009-D$3)/$C1505*$Z1505*D1505))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1505*$Z1505-(2009-N$3)/$C1505*$Z1505*N1505)<0,0,(N1505*$Z1505-(2009-N$3)/$C1505*$Z1505*N1505))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1505*$Z1505-(2009-X$3)/$C1505*$Z1505*X1505)<0,0,(X1505*$Z1505-(2009-X$3)/$C1505*$Z1505*X1505))","v":0},{"$f":"IF((Y1505*$Z1505-(2009-Y$3)/$C1505*$Z1505*Y1505)<0,0,(Y1505*$Z1505-(2009-Y$3)/$C1505*$Z1505*Y1505))","v":0},{"$f":"+SUM(AA1505:AV1505)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1505","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1505","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1505","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1505","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1505","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1505","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1505","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1505","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1505","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1505","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1505","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1505","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1505","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1505","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1505","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1505","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1505","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1505","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1505","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1505","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1505","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1505","v":0},{"$f":"+SUM(AX1505:BS1505)","v":0},{"$f":"(AA1505+AX1505)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1505+BH1505)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1505+BR1505)/2","v":0},{"$f":"(AV1505+BS1505)/2","v":0},{"$f":"+SUM(BU1505:CP1505)","v":0},{"$f":"SUM(D1505:Y1505)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1509:AW1510)","v":2277219.4774475112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT1509:BT1510)","v":1607684.7897115161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ1509:CQ1510)","v":1942452.1335795135}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1524:Y1524,\"<>0\")<=1,IF(SUM(D1524:Y1524)=0,0,(IF(SUM(D1524:Y1524)>0,IF(SUM(D1524:Y1524)<400,(1.2675*45967*SUM(D1524:Y1524)^(-0.4664)),(IF(SUM(D1524:Y1524)<2000,(39128*SUM(D1524:Y1524)^(-0.37661)),IF(SUM(D1524:Y1524)<5000,18893*SUM(D1524:Y1524)^(-0.28083),IF(SUM(D1524:Y1524)<100000,29680*SUM(D1524:Y1524)^(-0.24475),1773.1))))*100/115)*SUM(D1524:Y1524)*(IF(SUM(D1520:Y1520)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D1524:Y1524)),$A$571)","v":0},{"$f":"IF((D1524*$Z1524-(2009-D$3)/($C1524+D1525)*$Z1524*D1524)<0,0,(D1524*$Z1524-(2009-D$3)/($C1524+D1525)*$Z1524*D1524))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1524:AV1524)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1524","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1524","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1524","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1524","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1524","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1524","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1524","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1524","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1524","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1524","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1524","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1524","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1524","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1524","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1524","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1524","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1524","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1524","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1524","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1524","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1524","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1524","v":0},{"$f":"+SUM(AX1524:BS1524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1524:CP1524)","v":0},{"$f":"SUM(D1524:Y1524)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1528:Y1528,\"<>0\")<=1,IF(SUM(D1528:Y1528)=0,0,(IF(SUM(D1528:Y1528)>0,IF(SUM(D1528:Y1528)<400,(1.2675*45967*SUM(D1528:Y1528)^(-0.4664)),(IF(SUM(D1528:Y1528)<2000,(39128*SUM(D1528:Y1528)^(-0.37661)),IF(SUM(D1528:Y1528)<5000,18893*SUM(D1528:Y1528)^(-0.28083),IF(SUM(D1528:Y1528)<100000,29680*SUM(D1528:Y1528)^(-0.24475),1773.1))))*100/115)*SUM(D1528:Y1528)*(IF(SUM(D1520:Y1520)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D1528:Y1528)),$A$571)","v":0},{"$f":"IF((D1528*$Z1528-(2009-D$3)/($C1528+D1529)*$Z1528*D1528)<0,0,(D1528*$Z1528-(2009-D$3)/($C1528+D1529)*$Z1528*D1528))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1528:AV1528)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1528","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1528","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1528","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1528","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1528","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1528","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1528","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1528","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1528","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1528","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1528","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1528","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1528","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1528","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1528","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1528","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1528","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1528","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1528","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1528","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1528","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1528","v":0},{"$f":"+SUM(AX1528:BS1528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1528:CP1528)","v":0},{"$f":"SUM(D1528:Y1528)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1535:Y1535,\"<>0\")<=1,IF(SUM(D1535:Y1535)=0,0,(IF(SUM(D1535:Y1535)>0,IF(SUM(D1535:Y1535)<400,(1.2675*45967*SUM(D1535:Y1535)^(-0.4664)),(IF(SUM(D1535:Y1535)<2000,(39128*SUM(D1535:Y1535)^(-0.37661)),IF(SUM(D1535:Y1535)<5000,18893*SUM(D1535:Y1535)^(-0.28083),IF(SUM(D1535:Y1535)<100000,29680*SUM(D1535:Y1535)^(-0.24475),1773.1))))*100/115)*SUM(D1535:Y1535)*(0.246),0)*1.15*1.06*0.05)/SUM(D1535:Y1535)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1535*$Z1535-(2009-X$3)/$C1535*$Z1535*X1535)<0,0,(X1535*$Z1535-(2009-X$3)/$C1535*$Z1535*X1535))","v":0},{"$f":"IF((Y1535*$Z1535-(2009-Y$3)/$C1535*$Z1535*Y1535)<0,0,(Y1535*$Z1535-(2009-Y$3)/$C1535*$Z1535*Y1535))","v":0},{"$f":"+SUM(AA1535:AV1535)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1535","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1535","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1535","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1535","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1535","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1535","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1535","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1535","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1535","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1535","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1535","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1535","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1535","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1535","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1535","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1535","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1535","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1535","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1535","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1535","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1535","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1535","v":0},{"$f":"+SUM(AX1535:BS1535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1535+BR1535)/2","v":0},{"$f":"(AV1535+BS1535)/2","v":0},{"$f":"+SUM(BU1535:CP1535)","v":0},{"$f":"SUM(D1535:Y1535)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1537:AW1560)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT1537:BT1560)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ1537:CQ1560)","v":0},{"$f":"SUM(D1536:Y1536)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1545:Y1545,\"<>0\")<=1,IF(SUM(D1545:Y1545)=0,0,(IF(SUM(D1545:Y1545)>0,IF(SUM(D1545:Y1545)<400,(1.2675*45967*SUM(D1545:Y1545)^(-0.4664)),(IF(SUM(D1545:Y1545)<2000,(39128*SUM(D1545:Y1545)^(-0.37661)),IF(SUM(D1545:Y1545)<5000,18893*SUM(D1545:Y1545)^(-0.28083),IF(SUM(D1545:Y1545)<100000,29680*SUM(D1545:Y1545)^(-0.24475),1773.1))))*100/115)*SUM(D1545:Y1545)*(IF(SUM(D1541:Y1541)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D1545:Y1545)),$A$571)","v":0},{"$f":"IF((D1545*$Z1545-(2009-D$3)/($C1545+D1546)*$Z1545*D1545)<0,0,(D1545*$Z1545-(2009-D$3)/($C1545+D1546)*$Z1545*D1545))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1545:AV1545)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1545","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1545","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1545","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1545","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1545","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1545","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1545","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1545","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1545","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1545","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1545","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1545","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1545","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1545","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1545","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1545","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1545","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1545","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1545","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1545","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1545","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1545","v":0},{"$f":"+SUM(AX1545:BS1545)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1545:CP1545)","v":0},{"$f":"SUM(D1545:Y1545)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1552:Y1552,\"<>0\")<=1,IF(SUM(D1552:Y1552)=0,0,(IF(SUM(D1552:Y1552)>0,IF(SUM(D1552:Y1552)<400,(1.2675*45967*SUM(D1552:Y1552)^(-0.4664)),(IF(SUM(D1552:Y1552)<2000,(39128*SUM(D1552:Y1552)^(-0.37661)),IF(SUM(D1552:Y1552)<5000,18893*SUM(D1552:Y1552)^(-0.28083),IF(SUM(D1552:Y1552)<100000,29680*SUM(D1552:Y1552)^(-0.24475),1773.1))))*100/115)*SUM(D1552:Y1552)*(IF(SUM(D1544:Y1544)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D1552:Y1552)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1552*$Z1552-(2009-X$3)/$C1552*$Z1552*X1552)<0,0,(X1552*$Z1552-(2009-X$3)/$C1552*$Z1552*X1552))","v":0},{"$f":"IF((Y1552*$Z1552-(2009-Y$3)/$C1552*$Z1552*Y1552)<0,0,(Y1552*$Z1552-(2009-Y$3)/$C1552*$Z1552*Y1552))","v":0},{"$f":"+SUM(AA1552:AV1552)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1552","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1552","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1552","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1552","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1552","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1552","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1552","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1552","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1552","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1552","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1552","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1552","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1552","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1552","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1552","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1552","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1552","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1552","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1552","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1552","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1552","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1552","v":0},{"$f":"+SUM(AX1552:BS1552)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1552:CP1552)","v":0},{"$f":"SUM(D1552:Y1552)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1570:Y1570,\"<>0\")<=1,IF(SUM(D1570:Y1570)=0,0,(IF(SUM(D1570:Y1570)>0,IF(SUM(D1570:Y1570)<400,(1.2675*45967*SUM(D1570:Y1570)^(-0.4664)),(IF(SUM(D1570:Y1570)<2000,(39128*SUM(D1570:Y1570)^(-0.37661)),IF(SUM(D1570:Y1570)<5000,18893*SUM(D1570:Y1570)^(-0.28083),IF(SUM(D1570:Y1570)<100000,29680*SUM(D1570:Y1570)^(-0.24475),1773.1))))*100/115)*SUM(D1570:Y1570)*(IF(SUM(D1541:Y1541)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D1570:Y1570)),$A$571)","v":0},{"$f":"IF((D1570*$Z1570-(2009-D$3)/($C1570+D1571)*$Z1570*D1570)<0,0,(D1570*$Z1570-(2009-D$3)/($C1570+D1571)*$Z1570*D1570))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1570:AV1570)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1570","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1570","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1570","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1570","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1570","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1570","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1570","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1570","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1570","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1570","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1570","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1570","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1570","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1570","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1570","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1570","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1570","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1570","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1570","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1570","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1570","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1570","v":0},{"$f":"+SUM(AX1570:BS1570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1570:CP1570)","v":0},{"$f":"SUM(D1570:Y1570)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1573:Y1573,\"<>0\")<=1,IF(SUM(D1573:Y1573)=0,0,(IF(SUM(D1573:Y1573)>0,IF(SUM(D1573:Y1573)<400,(1.2675*45967*SUM(D1573:Y1573)^(-0.4664)),(IF(SUM(D1573:Y1573)<2000,(39128*SUM(D1573:Y1573)^(-0.37661)),IF(SUM(D1573:Y1573)<5000,18893*SUM(D1573:Y1573)^(-0.28083),IF(SUM(D1573:Y1573)<100000,29680*SUM(D1573:Y1573)^(-0.24475),1773.1))))*100/115)*SUM(D1573:Y1573)*(IF(SUM(D1544:Y1544)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1573:Y1573)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1573*$Z1573-(2009-X$3)/$C1573*$Z1573*X1573)<0,0,(X1573*$Z1573-(2009-X$3)/$C1573*$Z1573*X1573))","v":0},{"$f":"IF((Y1573*$Z1573-(2009-Y$3)/$C1573*$Z1573*Y1573)<0,0,(Y1573*$Z1573-(2009-Y$3)/$C1573*$Z1573*Y1573))","v":0},{"$f":"+SUM(AA1573:AV1573)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1573","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1573","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1573","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1573","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1573","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1573","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1573","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1573","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1573","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1573","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1573","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1573","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1573","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1573","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1573","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1573","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1573","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1573","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1573","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1573","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1573","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1573","v":0},{"$f":"+SUM(AX1573:BS1573)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1573+BR1573)/2","v":0},{"$f":"(AV1573+BS1573)/2","v":0},{"$f":"+SUM(BU1573:CP1573)","v":0},{"$f":"SUM(D1573:Y1573)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1579:Y1579,\"<>0\")<=1,IF(SUM(D1579:Y1579)=0,0,(IF(SUM(D1579:Y1579)>0,IF(SUM(D1579:Y1579)<400,(1.2675*45967*SUM(D1579:Y1579)^(-0.4664)),(IF(SUM(D1579:Y1579)<2000,(39128*SUM(D1579:Y1579)^(-0.37661)),IF(SUM(D1579:Y1579)<5000,18893*SUM(D1579:Y1579)^(-0.28083),IF(SUM(D1579:Y1579)<100000,29680*SUM(D1579:Y1579)^(-0.24475),1773.1))))*100/115)*SUM(D1579:Y1579)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1579:Y1579)),$A$571)","v":0},{"$f":"IF((D1579*$Z1579-(2009-D$3)/($C1579+D1580)*$Z1579*D1579)<0,0,(D1579*$Z1579-(2009-D$3)/($C1579+D1580)*$Z1579*D1579))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1579:AV1579)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1579","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1579","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1579","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1579","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1579","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1579","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1579","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1579","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1579","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1579","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1579","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1579","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1579","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1579","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1579","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1579","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1579","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1579","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1579","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1579","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1579","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1579","v":0},{"$f":"+SUM(AX1579:BS1579)","v":0},{"$f":"(AA1579+AX1579)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1579:CP1579)","v":0},{"$f":"SUM(D1579:Y1579)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1582:Y1582,\"<>0\")<=1,IF(SUM(D1582:Y1582)=0,0,(IF(SUM(D1582:Y1582)>0,IF(SUM(D1582:Y1582)<400,(1.2675*45967*SUM(D1582:Y1582)^(-0.4664)),(IF(SUM(D1582:Y1582)<2000,(39128*SUM(D1582:Y1582)^(-0.37661)),IF(SUM(D1582:Y1582)<5000,18893*SUM(D1582:Y1582)^(-0.28083),IF(SUM(D1582:Y1582)<100000,29680*SUM(D1582:Y1582)^(-0.24475),1773.1))))*100/115)*SUM(D1582:Y1582)*0.061,0)*1.15*1.06*0.02)/SUM(D1582:Y1582)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1582*$Z1582-(2009-X$3)/$C1582*$Z1582*X1582)<0,0,(X1582*$Z1582-(2009-X$3)/$C1582*$Z1582*X1582))","v":0},{"$f":"IF((Y1582*$Z1582-(2009-Y$3)/$C1582*$Z1582*Y1582)<0,0,(Y1582*$Z1582-(2009-Y$3)/$C1582*$Z1582*Y1582))","v":0},{"$f":"+SUM(AA1582:AV1582)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1582","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1582","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1582","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1582","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1582","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1582","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1582","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1582","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1582","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1582","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1582","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1582","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1582","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1582","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1582","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1582","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1582","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1582","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1582","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1582","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1582","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1582","v":0},{"$f":"+SUM(AX1582:BS1582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1582:CP1582)","v":0},{"$f":"SUM(D1582:Y1582)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1591:Y1591,\"<>0\")<=1,IF(SUM(D1591:Y1591)=0,0,(IF(SUM(D1591:Y1591)>0,IF(SUM(D1591:Y1591)<400,(1.2675*45967*SUM(D1591:Y1591)^(-0.4664)),(IF(SUM(D1591:Y1591)<2000,(39128*SUM(D1591:Y1591)^(-0.37661)),IF(SUM(D1591:Y1591)<5000,18893*SUM(D1591:Y1591)^(-0.28083),IF(SUM(D1591:Y1591)<100000,29680*SUM(D1591:Y1591)^(-0.24475),1773.1))))*100/115)*SUM(D1591:Y1591)*(IF(SUM(D1587:Y1587)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D1591:Y1591)),$A$571)","v":0},{"$f":"IF((D1591*$Z1591-(2009-D$3)/($C1591+D1592)*$Z1591*D1591)<0,0,(D1591*$Z1591-(2009-D$3)/($C1591+D1592)*$Z1591*D1591))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1591:AV1591)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1591","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1591","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1591","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1591","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1591","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1591","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1591","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1591","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1591","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1591","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1591","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1591","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1591","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1591","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1591","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1591","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1591","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1591","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1591","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1591","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1591","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1591","v":0},{"$f":"+SUM(AX1591:BS1591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1591:CP1591)","v":0},{"$f":"SUM(D1591:Y1591)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1598:Y1598,\"<>0\")<=1,IF(SUM(D1598:Y1598)=0,0,(IF(SUM(D1598:Y1598)>0,IF(SUM(D1598:Y1598)<400,(1.2675*45967*SUM(D1598:Y1598)^(-0.4664)),(IF(SUM(D1598:Y1598)<2000,(39128*SUM(D1598:Y1598)^(-0.37661)),IF(SUM(D1598:Y1598)<5000,18893*SUM(D1598:Y1598)^(-0.28083),IF(SUM(D1598:Y1598)<100000,29680*SUM(D1598:Y1598)^(-0.24475),1773.1))))*100/115)*SUM(D1598:Y1598)*(IF(SUM(D1590:Y1590)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D1598:Y1598)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1598*$Z1598-(2009-X$3)/$C1598*$Z1598*X1598)<0,0,(X1598*$Z1598-(2009-X$3)/$C1598*$Z1598*X1598))","v":0},{"$f":"IF((Y1598*$Z1598-(2009-Y$3)/$C1598*$Z1598*Y1598)<0,0,(Y1598*$Z1598-(2009-Y$3)/$C1598*$Z1598*Y1598))","v":0},{"$f":"+SUM(AA1598:AV1598)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1598","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1598","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1598","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1598","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1598","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1598","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1598","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1598","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1598","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1598","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1598","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1598","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1598","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1598","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1598","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1598","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1598","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1598","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1598","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1598","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1598","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1598","v":0},{"$f":"+SUM(AX1598:BS1598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1598:CP1598)","v":0},{"$f":"SUM(D1598:Y1598)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1601:Y1601,\"<>0\")<=1,IF(SUM(D1601:Y1601)=0,0,(IF(SUM(D1601:Y1601)>0,IF(SUM(D1601:Y1601)<400,(1.2675*45967*SUM(D1601:Y1601)^(-0.4664)),(IF(SUM(D1601:Y1601)<2000,(39128*SUM(D1601:Y1601)^(-0.37661)),IF(SUM(D1601:Y1601)<5000,18893*SUM(D1601:Y1601)^(-0.28083),IF(SUM(D1601:Y1601)<100000,29680*SUM(D1601:Y1601)^(-0.24475),1773.1))))*100/115)*SUM(D1601:Y1601)*(0.246),0)*1.15*1.06*0.4)/SUM(D1601:Y1601)),$A$571)","v":0},{"$f":"IF((D1601*$Z1601-(2009-D$3)/$C1601*$Z1601*D1601)<0,0,(D1601*$Z1601-(2009-D$3)/$C1601*$Z1601*D1601))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1601*$Z1601-(2009-N$3)/$C1601*$Z1601*N1601)<0,0,(N1601*$Z1601-(2009-N$3)/$C1601*$Z1601*N1601))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1601*$Z1601-(2009-X$3)/$C1601*$Z1601*X1601)<0,0,(X1601*$Z1601-(2009-X$3)/$C1601*$Z1601*X1601))","v":0},{"$f":"IF((Y1601*$Z1601-(2009-Y$3)/$C1601*$Z1601*Y1601)<0,0,(Y1601*$Z1601-(2009-Y$3)/$C1601*$Z1601*Y1601))","v":0},{"$f":"+SUM(AA1601:AV1601)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1601","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1601","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1601","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1601","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1601","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1601","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1601","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1601","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1601","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1601","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1601","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1601","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1601","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1601","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1601","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1601","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1601","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1601","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1601","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1601","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1601","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1601","v":0},{"$f":"+SUM(AX1601:BS1601)","v":0},{"$f":"(AA1601+AX1601)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1601+BH1601)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1601+BR1601)/2","v":0},{"$f":"(AV1601+BS1601)/2","v":0},{"$f":"+SUM(BU1601:CP1601)","v":0},{"$f":"SUM(D1601:Y1601)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1616:Y1616,\"<>0\")<=1,IF(SUM(D1616:Y1616)=0,0,(IF(SUM(D1616:Y1616)>0,IF(SUM(D1616:Y1616)<400,(1.2675*45967*SUM(D1616:Y1616)^(-0.4664)),(IF(SUM(D1616:Y1616)<2000,(39128*SUM(D1616:Y1616)^(-0.37661)),IF(SUM(D1616:Y1616)<5000,18893*SUM(D1616:Y1616)^(-0.28083),IF(SUM(D1616:Y1616)<100000,29680*SUM(D1616:Y1616)^(-0.24475),1773.1))))*100/115)*SUM(D1616:Y1616)*(IF(SUM(D1608:Y1608)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D1616:Y1616)),$A$571)","v":0},{"$f":"IF((D1616*$Z1616-(2009-D$3)/($C1616+D1617)*$Z1616*D1616)<0,0,(D1616*$Z1616-(2009-D$3)/($C1616+D1617)*$Z1616*D1616))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1616:AV1616)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1616","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1616","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1616","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1616","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1616","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1616","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1616","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1616","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1616","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1616","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1616","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1616","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1616","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1616","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1616","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1616","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1616","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1616","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1616","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1616","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1616","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1616","v":0},{"$f":"+SUM(AX1616:BS1616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1616:CP1616)","v":0},{"$f":"SUM(D1616:Y1616)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1619:Y1619,\"<>0\")<=1,IF(SUM(D1619:Y1619)=0,0,(IF(SUM(D1619:Y1619)>0,IF(SUM(D1619:Y1619)<400,(1.2675*45967*SUM(D1619:Y1619)^(-0.4664)),(IF(SUM(D1619:Y1619)<2000,(39128*SUM(D1619:Y1619)^(-0.37661)),IF(SUM(D1619:Y1619)<5000,18893*SUM(D1619:Y1619)^(-0.28083),IF(SUM(D1619:Y1619)<100000,29680*SUM(D1619:Y1619)^(-0.24475),1773.1))))*100/115)*SUM(D1619:Y1619)*(IF(SUM(D1611:Y1611)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D1619:Y1619)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1619*$Z1619-(2009-X$3)/$C1619*$Z1619*X1619)<0,0,(X1619*$Z1619-(2009-X$3)/$C1619*$Z1619*X1619))","v":0},{"$f":"IF((Y1619*$Z1619-(2009-Y$3)/$C1619*$Z1619*Y1619)<0,0,(Y1619*$Z1619-(2009-Y$3)/$C1619*$Z1619*Y1619))","v":0},{"$f":"+SUM(AA1619:AV1619)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1619","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1619","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1619","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1619","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1619","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1619","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1619","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1619","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1619","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1619","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1619","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1619","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1619","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1619","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1619","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1619","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1619","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1619","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1619","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1619","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1619","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1619","v":0},{"$f":"+SUM(AX1619:BS1619)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1619:CP1619)","v":0},{"$f":"SUM(D1619:Y1619)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1626:Y1626,\"<>0\")<=1,IF(SUM(D1626:Y1626)=0,0,(IF(SUM(D1626:Y1626)>0,IF(SUM(D1626:Y1626)<400,(1.2675*45967*SUM(D1626:Y1626)^(-0.4664)),(IF(SUM(D1626:Y1626)<2000,(39128*SUM(D1626:Y1626)^(-0.37661)),IF(SUM(D1626:Y1626)<5000,18893*SUM(D1626:Y1626)^(-0.28083),IF(SUM(D1626:Y1626)<100000,29680*SUM(D1626:Y1626)^(-0.24475),1773.1))))*100/115)*SUM(D1626:Y1626)*(IF(SUM(D1610:Y1610)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1626:Y1626)),$A$571)","v":0},{"$f":"IF((D1626*$Z1626-(2009-D$3)/$C1626*$Z1626*D1626)<0,0,(D1626*$Z1626-(2009-D$3)/$C1626*$Z1626*D1626))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1626*$Z1626-(2009-N$3)/$C1626*$Z1626*N1626)<0,0,(N1626*$Z1626-(2009-N$3)/$C1626*$Z1626*N1626))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1626*$Z1626-(2009-X$3)/$C1626*$Z1626*X1626)<0,0,(X1626*$Z1626-(2009-X$3)/$C1626*$Z1626*X1626))","v":0},{"$f":"IF((Y1626*$Z1626-(2009-Y$3)/$C1626*$Z1626*Y1626)<0,0,(Y1626*$Z1626-(2009-Y$3)/$C1626*$Z1626*Y1626))","v":0},{"$f":"+SUM(AA1626:AV1626)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1626","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1626","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1626","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1626","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1626","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1626","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1626","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1626","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1626","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1626","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1626","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1626","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1626","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1626","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1626","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1626","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1626","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1626","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1626","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1626","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1626","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1626","v":0},{"$f":"+SUM(AX1626:BS1626)","v":0},{"$f":"(AA1626+AX1626)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1626+BH1626)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1626+BR1626)/2","v":0},{"$f":"(AV1626+BS1626)/2","v":0},{"$f":"+SUM(BU1626:CP1626)","v":0},{"$f":"SUM(D1626:Y1626)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1629:Y1629,\"<>0\")<=1,IF(SUM(D1629:Y1629)=0,0,(IF(SUM(D1629:Y1629)>0,IF(SUM(D1629:Y1629)<400,(1.2675*45967*SUM(D1629:Y1629)^(-0.4664)),(IF(SUM(D1629:Y1629)<2000,(39128*SUM(D1629:Y1629)^(-0.37661)),IF(SUM(D1629:Y1629)<5000,18893*SUM(D1629:Y1629)^(-0.28083),IF(SUM(D1629:Y1629)<100000,29680*SUM(D1629:Y1629)^(-0.24475),1773.1))))*100/115)*SUM(D1629:Y1629)*(IF(SUM(D1608:Y1608)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D1629:Y1629)),$A$571)","v":0},{"$f":"IF((D1629*$Z1629-(2009-D$3)/($C1629+D1630)*$Z1629*D1629)<0,0,(D1629*$Z1629-(2009-D$3)/($C1629+D1630)*$Z1629*D1629))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1629:AV1629)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1629","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1629","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1629","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1629","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1629","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1629","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1629","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1629","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1629","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1629","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1629","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1629","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1629","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1629","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1629","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1629","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1629","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1629","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1629","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1629","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1629","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1629","v":0},{"$f":"+SUM(AX1629:BS1629)","v":0},{"$f":"(AA1629+AX1629)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1629:CP1629)","v":0},{"$f":"SUM(D1629:Y1629)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1635:Y1635,\"<>0\")<=1,IF(SUM(D1635:Y1635)=0,0,(IF(SUM(D1635:Y1635)>0,IF(SUM(D1635:Y1635)<400,(1.2675*45967*SUM(D1635:Y1635)^(-0.4664)),(IF(SUM(D1635:Y1635)<2000,(39128*SUM(D1635:Y1635)^(-0.37661)),IF(SUM(D1635:Y1635)<5000,18893*SUM(D1635:Y1635)^(-0.28083),IF(SUM(D1635:Y1635)<100000,29680*SUM(D1635:Y1635)^(-0.24475),1773.1))))*100/115)*SUM(D1635:Y1635)*(IF(SUM(D1610:Y1610)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D1635:Y1635)),$A$571)","v":0},{"$f":"IF((D1635*$Z1635-(2009-D$3)/$C1635*$Z1635*D1635)<0,0,(D1635*$Z1635-(2009-D$3)/$C1635*$Z1635*D1635))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1635*$Z1635-(2009-N$3)/$C1635*$Z1635*N1635)<0,0,(N1635*$Z1635-(2009-N$3)/$C1635*$Z1635*N1635))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1635*$Z1635-(2009-X$3)/$C1635*$Z1635*X1635)<0,0,(X1635*$Z1635-(2009-X$3)/$C1635*$Z1635*X1635))","v":0},{"$f":"IF((Y1635*$Z1635-(2009-Y$3)/$C1635*$Z1635*Y1635)<0,0,(Y1635*$Z1635-(2009-Y$3)/$C1635*$Z1635*Y1635))","v":0},{"$f":"+SUM(AA1635:AV1635)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1635","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1635","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1635","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1635","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1635","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1635","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1635","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1635","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1635","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1635","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1635","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1635","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1635","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1635","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1635","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1635","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1635","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1635","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1635","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1635","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1635","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1635","v":0},{"$f":"+SUM(AX1635:BS1635)","v":0},{"$f":"(AA1635+AX1635)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1635+BH1635)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1635+BR1635)/2","v":0},0,{"$f":"+SUM(BU1635:CP1635)","v":0},{"$f":"SUM(D1635:Y1635)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1654:Y1654,\"<>0\")<=1,IF(SUM(D1654:Y1654)=0,0,(IF(SUM(D1654:Y1654)>0,IF(SUM(D1654:Y1654)<400,(1.2675*45967*SUM(D1654:Y1654)^(-0.4664)),(IF(SUM(D1654:Y1654)<2000,(39128*SUM(D1654:Y1654)^(-0.37661)),IF(SUM(D1654:Y1654)<5000,18893*SUM(D1654:Y1654)^(-0.28083),IF(SUM(D1654:Y1654)<100000,29680*SUM(D1654:Y1654)^(-0.24475),1773.1))))*100/115)*SUM(D1654:Y1654)*(IF(SUM(D1654:Y1654)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D1654:Y1654)),$A$571)","v":0},{"$f":"IF((D1654*$Z1654-(2009-D$3)/($C1654+D1655)*$Z1654*D1654)<0,0,(D1654*$Z1654-(2009-D$3)/($C1654+D1655)*$Z1654*D1654))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1654:AV1654)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1654","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1654","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1654","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1654","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1654","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1654","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1654","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1654","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1654","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1654","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1654","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1654","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1654","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1654","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1654","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1654","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1654","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1654","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1654","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1654","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1654","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1654","v":0},{"$f":"+SUM(AX1654:BS1654)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1654:CP1654)","v":0},{"$f":"SUM(D1654:Y1654)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1660:Y1660,\"<>0\")<=1,IF(SUM(D1660:Y1660)=0,0,(IF(SUM(D1660:Y1660)>0,IF(SUM(D1660:Y1660)<400,(1.2675*45967*SUM(D1660:Y1660)^(-0.4664)),(IF(SUM(D1660:Y1660)<2000,(39128*SUM(D1660:Y1660)^(-0.37661)),IF(SUM(D1660:Y1660)<5000,18893*SUM(D1660:Y1660)^(-0.28083),IF(SUM(D1660:Y1660)<100000,29680*SUM(D1660:Y1660)^(-0.24475),1773.1))))*100/115)*SUM(D1660:Y1660)*(IF(SUM(D1656:Y1656)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D1660:Y1660)),$A$571)","v":0},{"$f":"IF((D1660*$Z1660-(2009-D$3)/$C1660*$Z1660*D1660)<0,0,(D1660*$Z1660-(2009-D$3)/$C1660*$Z1660*D1660))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1660*$Z1660-(2009-N$3)/$C1660*$Z1660*N1660)<0,0,(N1660*$Z1660-(2009-N$3)/$C1660*$Z1660*N1660))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1660*$Z1660-(2009-X$3)/$C1660*$Z1660*X1660)<0,0,(X1660*$Z1660-(2009-X$3)/$C1660*$Z1660*X1660))","v":0},{"$f":"IF((Y1660*$Z1660-(2009-Y$3)/$C1660*$Z1660*Y1660)<0,0,(Y1660*$Z1660-(2009-Y$3)/$C1660*$Z1660*Y1660))","v":0},{"$f":"+SUM(AA1660:AV1660)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1660","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1660","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1660","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1660","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1660","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1660","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1660","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1660","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1660","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1660","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1660","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1660","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1660","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1660","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1660","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1660","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1660","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1660","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1660","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1660","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1660","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1660","v":0},{"$f":"+SUM(AX1660:BS1660)","v":0},{"$f":"(AA1660+AX1660)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1660+BH1660)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1660+BR1660)/2","v":0},0,{"$f":"+SUM(BU1660:CP1660)","v":0},{"$f":"SUM(D1660:Y1660)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1665:Y1665,\"<>0\")<=1,IF(SUM(D1665:Y1665)=0,0,(IF(SUM(D1665:Y1665)>0,IF(SUM(D1665:Y1665)<400,(1.2675*45967*SUM(D1665:Y1665)^(-0.4664)),(IF(SUM(D1665:Y1665)<2000,(39128*SUM(D1665:Y1665)^(-0.37661)),IF(SUM(D1665:Y1665)<5000,18893*SUM(D1665:Y1665)^(-0.28083),IF(SUM(D1665:Y1665)<100000,29680*SUM(D1665:Y1665)^(-0.24475),1773.1))))*100/115)*SUM(D1665:Y1665)*(IF(SUM(D1657:Y1657)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D1665:Y1665)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1665*$Z1665-(2009-X$3)/$C1665*$Z1665*X1665)<0,0,(X1665*$Z1665-(2009-X$3)/$C1665*$Z1665*X1665))","v":0},{"$f":"IF((Y1665*$Z1665-(2009-Y$3)/$C1665*$Z1665*Y1665)<0,0,(Y1665*$Z1665-(2009-Y$3)/$C1665*$Z1665*Y1665))","v":0},{"$f":"+SUM(AA1665:AV1665)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1665","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1665","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1665","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1665","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1665","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1665","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1665","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1665","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1665","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1665","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1665","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1665","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1665","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1665","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1665","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1665","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1665","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1665","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1665","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1665","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1665","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1665","v":0},{"$f":"+SUM(AX1665:BS1665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1665:CP1665)","v":0},{"$f":"SUM(D1665:Y1665)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1675:Y1675,\"<>0\")<=1,IF(SUM(D1675:Y1675)=0,0,(IF(SUM(D1675:Y1675)>0,IF(SUM(D1675:Y1675)<400,(1.2675*45967*SUM(D1675:Y1675)^(-0.4664)),(IF(SUM(D1675:Y1675)<2000,(39128*SUM(D1675:Y1675)^(-0.37661)),IF(SUM(D1675:Y1675)<5000,18893*SUM(D1675:Y1675)^(-0.28083),IF(SUM(D1675:Y1675)<100000,29680*SUM(D1675:Y1675)^(-0.24475),1773.1))))*100/115)*SUM(D1675:Y1675)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1675:Y1675)),$A$571)","v":0},{"$f":"IF((D1675*$Z1675-(2009-D$3)/($C1675+D1676)*$Z1675*D1675)<0,0,(D1675*$Z1675-(2009-D$3)/($C1675+D1676)*$Z1675*D1675))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1675:AV1675)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1675","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1675","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1675","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1675","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1675","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1675","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1675","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1675","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1675","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1675","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1675","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1675","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1675","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1675","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1675","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1675","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1675","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1675","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1675","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1675","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1675","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1675","v":0},{"$f":"+SUM(AX1675:BS1675)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1675:CP1675)","v":0},{"$f":"SUM(D1675:Y1675)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1691:Y1691,\"<>0\")<=1,IF(SUM(D1691:Y1691)=0,0,(IF(SUM(D1691:Y1691)>0,IF(SUM(D1691:Y1691)<400,(1.2675*45967*SUM(D1691:Y1691)^(-0.4664)),(IF(SUM(D1691:Y1691)<2000,(39128*SUM(D1691:Y1691)^(-0.37661)),IF(SUM(D1691:Y1691)<5000,18893*SUM(D1691:Y1691)^(-0.28083),IF(SUM(D1691:Y1691)<100000,29680*SUM(D1691:Y1691)^(-0.24475),1773.1))))*100/115)*SUM(D1691:Y1691)*(IF(SUM(D1675:Y1675)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D1691:Y1691)),$A$571)","v":0},{"$f":"IF((D1691*$Z1691-(2009-D$3)/($C1691+D1692)*$Z1691*D1691)<0,0,(D1691*$Z1691-(2009-D$3)/($C1691+D1692)*$Z1691*D1691))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1691:AV1691)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1691","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1691","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1691","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1691","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1691","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1691","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1691","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1691","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1691","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1691","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1691","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1691","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1691","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1691","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1691","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1691","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1691","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1691","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1691","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1691","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1691","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1691","v":0},{"$f":"+SUM(AX1691:BS1691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1691:CP1691)","v":0},{"$f":"SUM(D1691:Y1691)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1693:Y1693,\"<>0\")<=1,IF(SUM(D1693:Y1693)=0,0,(IF(SUM(D1693:Y1693)>0,IF(SUM(D1693:Y1693)<400,(1.2675*45967*SUM(D1693:Y1693)^(-0.4664)),(IF(SUM(D1693:Y1693)<2000,(39128*SUM(D1693:Y1693)^(-0.37661)),IF(SUM(D1693:Y1693)<5000,18893*SUM(D1693:Y1693)^(-0.28083),IF(SUM(D1693:Y1693)<100000,29680*SUM(D1693:Y1693)^(-0.24475),1773.1))))*100/115)*SUM(D1693:Y1693)*(IF(SUM(D1677:Y1677)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1693:Y1693)),$A$571)","v":0},{"$f":"IF((D1693*$Z1693-(2009-D$3)/$C1693*$Z1693*D1693)<0,0,(D1693*$Z1693-(2009-D$3)/$C1693*$Z1693*D1693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1693*$Z1693-(2009-N$3)/$C1693*$Z1693*N1693)<0,0,(N1693*$Z1693-(2009-N$3)/$C1693*$Z1693*N1693))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1693*$Z1693-(2009-X$3)/$C1693*$Z1693*X1693)<0,0,(X1693*$Z1693-(2009-X$3)/$C1693*$Z1693*X1693))","v":0},{"$f":"IF((Y1693*$Z1693-(2009-Y$3)/$C1693*$Z1693*Y1693)<0,0,(Y1693*$Z1693-(2009-Y$3)/$C1693*$Z1693*Y1693))","v":0},{"$f":"+SUM(AA1693:AV1693)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1693","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1693","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1693","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1693","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1693","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1693","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1693","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1693","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1693","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1693","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1693","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1693","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1693","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1693","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1693","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1693","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1693","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1693","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1693","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1693","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1693","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1693","v":0},{"$f":"+SUM(AX1693:BS1693)","v":0},{"$f":"(AA1693+AX1693)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1693+BH1693)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1693+BR1693)/2","v":0},{"$f":"(AV1693+BS1693)/2","v":0},{"$f":"+SUM(BU1693:CP1693)","v":0},{"$f":"SUM(D1693:Y1693)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1700:Y1700,\"<>0\")<=1,IF(SUM(D1700:Y1700)=0,0,(IF(SUM(D1700:Y1700)>0,IF(SUM(D1700:Y1700)<400,(1.2675*45967*SUM(D1700:Y1700)^(-0.4664)),(IF(SUM(D1700:Y1700)<2000,(39128*SUM(D1700:Y1700)^(-0.37661)),IF(SUM(D1700:Y1700)<5000,18893*SUM(D1700:Y1700)^(-0.28083),IF(SUM(D1700:Y1700)<100000,29680*SUM(D1700:Y1700)^(-0.24475),1773.1))))*100/115)*SUM(D1700:Y1700)*(IF(SUM(D1675:Y1675)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D1700:Y1700)),$A$571)","v":0},{"$f":"IF((D1700*$Z1700-(2009-D$3)/($C1700+D1701)*$Z1700*D1700)<0,0,(D1700*$Z1700-(2009-D$3)/($C1700+D1701)*$Z1700*D1700))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1700:AV1700)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1700","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1700","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1700","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1700","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1700","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1700","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1700","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1700","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1700","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1700","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1700","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1700","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1700","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1700","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1700","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1700","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1700","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1700","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1700","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1700","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1700","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1700","v":0},{"$f":"+SUM(AX1700:BS1700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1700:CP1700)","v":0},{"$f":"SUM(D1700:Y1700)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1710:AW1711)","v":670505.35346491938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT1710:BT1711)","v":398396.76230207406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ1710:CQ1711)","v":534451.05788349675}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1713:AW1736)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT1713:BT1736)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ1713:CQ1736)","v":0},{"$f":"SUM(D1712:Y1712)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1717:Y1717,\"<>0\")<=1,IF(SUM(D1717:Y1717)=0,0,(IF(SUM(D1717:Y1717)>0,IF(SUM(D1717:Y1717)<400,(1.2675*45967*SUM(D1717:Y1717)^(-0.4664)),(IF(SUM(D1717:Y1717)<2000,(39128*SUM(D1717:Y1717)^(-0.37661)),IF(SUM(D1717:Y1717)<5000,18893*SUM(D1717:Y1717)^(-0.28083),IF(SUM(D1717:Y1717)<100000,29680*SUM(D1717:Y1717)^(-0.24475),1773.1))))*100/115)*SUM(D1717:Y1717)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1717:Y1717)),$A$571)","v":0},{"$f":"IF((D1717*$Z1717-(2009-D$3)/($C1717+D1718)*$Z1717*D1717)<0,0,(D1717*$Z1717-(2009-D$3)/($C1717+D1718)*$Z1717*D1717))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1717:AV1717)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1717","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1717","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1717","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1717","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1717","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1717","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1717","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1717","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1717","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1717","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1717","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1717","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1717","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1717","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1717","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1717","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1717","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1717","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1717","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1717","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1717","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1717","v":0},{"$f":"+SUM(AX1717:BS1717)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1717:CP1717)","v":0},{"$f":"SUM(D1717:Y1717)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1721:Y1721,\"<>0\")<=1,IF(SUM(D1721:Y1721)=0,0,(IF(SUM(D1721:Y1721)>0,IF(SUM(D1721:Y1721)<400,(1.2675*45967*SUM(D1721:Y1721)^(-0.4664)),(IF(SUM(D1721:Y1721)<2000,(39128*SUM(D1721:Y1721)^(-0.37661)),IF(SUM(D1721:Y1721)<5000,18893*SUM(D1721:Y1721)^(-0.28083),IF(SUM(D1721:Y1721)<100000,29680*SUM(D1721:Y1721)^(-0.24475),1773.1))))*100/115)*SUM(D1721:Y1721)*(IF(SUM(D1721:Y1721)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D1721:Y1721)),$A$571)","v":0},{"$f":"IF((D1721*$Z1721-(2009-D$3)/($C1721+D1722)*$Z1721*D1721)<0,0,(D1721*$Z1721-(2009-D$3)/($C1721+D1722)*$Z1721*D1721))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1721:AV1721)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1721","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1721","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1721","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1721","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1721","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1721","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1721","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1721","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1721","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1721","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1721","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1721","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1721","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1721","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1721","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1721","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1721","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1721","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1721","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1721","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1721","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1721","v":0},{"$f":"+SUM(AX1721:BS1721)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1721:CP1721)","v":0},{"$f":"SUM(D1721:Y1721)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1738:AW1761)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT1738:BT1761)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ1738:CQ1761)","v":0},{"$f":"SUM(D1737:Y1737)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1741:Y1741,\"<>0\")<=1,IF(SUM(D1741:Y1741)=0,0,(IF(SUM(D1741:Y1741)>0,IF(SUM(D1741:Y1741)<400,(1.2675*45967*SUM(D1741:Y1741)^(-0.4664)),(IF(SUM(D1741:Y1741)<2000,(39128*SUM(D1741:Y1741)^(-0.37661)),IF(SUM(D1741:Y1741)<5000,18893*SUM(D1741:Y1741)^(-0.28083),IF(SUM(D1741:Y1741)<100000,29680*SUM(D1741:Y1741)^(-0.24475),1773.1))))*100/115)*SUM(D1741:Y1741)*(IF(SUM(D1724:Y1724)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1741:Y1741)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1741*$Z1741-(2009-X$3)/$C1741*$Z1741*X1741)<0,0,(X1741*$Z1741-(2009-X$3)/$C1741*$Z1741*X1741))","v":0},{"$f":"IF((Y1741*$Z1741-(2009-Y$3)/$C1741*$Z1741*Y1741)<0,0,(Y1741*$Z1741-(2009-Y$3)/$C1741*$Z1741*Y1741))","v":0},{"$f":"+SUM(AA1741:AV1741)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1741","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1741","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1741","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1741","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1741","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1741","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1741","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1741","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1741","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1741","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1741","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1741","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1741","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1741","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1741","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1741","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1741","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1741","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1741","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1741","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1741","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1741","v":0},{"$f":"+SUM(AX1741:BS1741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1741:CP1741)","v":0},{"$f":"SUM(D1741:Y1741)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1746:Y1746,\"<>0\")<=1,IF(SUM(D1746:Y1746)=0,0,(IF(SUM(D1746:Y1746)>0,IF(SUM(D1746:Y1746)<400,(1.2675*45967*SUM(D1746:Y1746)^(-0.4664)),(IF(SUM(D1746:Y1746)<2000,(39128*SUM(D1746:Y1746)^(-0.37661)),IF(SUM(D1746:Y1746)<5000,18893*SUM(D1746:Y1746)^(-0.28083),IF(SUM(D1746:Y1746)<100000,29680*SUM(D1746:Y1746)^(-0.24475),1773.1))))*100/115)*SUM(D1746:Y1746)*(IF(SUM(D1742:Y1742)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D1746:Y1746)),$A$571)","v":0},{"$f":"IF((D1746*$Z1746-(2009-D$3)/($C1746+D1747)*$Z1746*D1746)<0,0,(D1746*$Z1746-(2009-D$3)/($C1746+D1747)*$Z1746*D1746))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1746:AV1746)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1746","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1746","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1746","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1746","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1746","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1746","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1746","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1746","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1746","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1746","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1746","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1746","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1746","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1746","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1746","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1746","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1746","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1746","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1746","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1746","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1746","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1746","v":0},{"$f":"+SUM(AX1746:BS1746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1746:CP1746)","v":0},{"$f":"SUM(D1746:Y1746)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1758:Y1758,\"<>0\")<=1,IF(SUM(D1758:Y1758)=0,0,(IF(SUM(D1758:Y1758)>0,IF(SUM(D1758:Y1758)<400,(1.2675*45967*SUM(D1758:Y1758)^(-0.4664)),(IF(SUM(D1758:Y1758)<2000,(39128*SUM(D1758:Y1758)^(-0.37661)),IF(SUM(D1758:Y1758)<5000,18893*SUM(D1758:Y1758)^(-0.28083),IF(SUM(D1758:Y1758)<100000,29680*SUM(D1758:Y1758)^(-0.24475),1773.1))))*100/115)*SUM(D1758:Y1758)*(IF(SUM(D1742:Y1742)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D1758:Y1758)),$A$571)","v":0},{"$f":"IF((D1758*$Z1758-(2009-D$3)/($C1758+D1759)*$Z1758*D1758)<0,0,(D1758*$Z1758-(2009-D$3)/($C1758+D1759)*$Z1758*D1758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1758:AV1758)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1758","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1758","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1758","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1758","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1758","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1758","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1758","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1758","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1758","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1758","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1758","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1758","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1758","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1758","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1758","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1758","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1758","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1758","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1758","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1758","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1758","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1758","v":0},{"$f":"+SUM(AX1758:BS1758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1758:CP1758)","v":0},{"$f":"SUM(D1758:Y1758)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1765:Y1765,\"<>0\")<=1,IF(SUM(D1765:Y1765)=0,0,(IF(SUM(D1765:Y1765)>0,IF(SUM(D1765:Y1765)<400,(1.2675*45967*SUM(D1765:Y1765)^(-0.4664)),(IF(SUM(D1765:Y1765)<2000,(39128*SUM(D1765:Y1765)^(-0.37661)),IF(SUM(D1765:Y1765)<5000,18893*SUM(D1765:Y1765)^(-0.28083),IF(SUM(D1765:Y1765)<100000,29680*SUM(D1765:Y1765)^(-0.24475),1773.1))))*100/115)*SUM(D1765:Y1765)*(IF(SUM(D1744:Y1744)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D1765:Y1765)),$A$571)","v":0},{"$f":"IF((D1765*$Z1765-(2009-D$3)/$C1765*$Z1765*D1765)<0,0,(D1765*$Z1765-(2009-D$3)/$C1765*$Z1765*D1765))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1765*$Z1765-(2009-N$3)/$C1765*$Z1765*N1765)<0,0,(N1765*$Z1765-(2009-N$3)/$C1765*$Z1765*N1765))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1765*$Z1765-(2009-X$3)/$C1765*$Z1765*X1765)<0,0,(X1765*$Z1765-(2009-X$3)/$C1765*$Z1765*X1765))","v":0},{"$f":"IF((Y1765*$Z1765-(2009-Y$3)/$C1765*$Z1765*Y1765)<0,0,(Y1765*$Z1765-(2009-Y$3)/$C1765*$Z1765*Y1765))","v":0},{"$f":"+SUM(AA1765:AV1765)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1765","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1765","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1765","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1765","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1765","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1765","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1765","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1765","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1765","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1765","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1765","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1765","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1765","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1765","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1765","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1765","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1765","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1765","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1765","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1765","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1765","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1765","v":0},{"$f":"+SUM(AX1765:BS1765)","v":0},{"$f":"(AA1765+AX1765)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1765+BH1765)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1765+BR1765)/2","v":0},0,{"$f":"+SUM(BU1765:CP1765)","v":0},{"$f":"SUM(D1765:Y1765)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1774:Y1774,\"<>0\")<=1,IF(SUM(D1774:Y1774)=0,0,(IF(SUM(D1774:Y1774)>0,IF(SUM(D1774:Y1774)<400,(1.2675*45967*SUM(D1774:Y1774)^(-0.4664)),(IF(SUM(D1774:Y1774)<2000,(39128*SUM(D1774:Y1774)^(-0.37661)),IF(SUM(D1774:Y1774)<5000,18893*SUM(D1774:Y1774)^(-0.28083),IF(SUM(D1774:Y1774)<100000,29680*SUM(D1774:Y1774)^(-0.24475),1773.1))))*100/115)*SUM(D1774:Y1774)*(IF(SUM(D1745:Y1745)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1774:Y1774)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1774*$Z1774-(2009-X$3)/$C1774*$Z1774*X1774)<0,0,(X1774*$Z1774-(2009-X$3)/$C1774*$Z1774*X1774))","v":0},{"$f":"IF((Y1774*$Z1774-(2009-Y$3)/$C1774*$Z1774*Y1774)<0,0,(Y1774*$Z1774-(2009-Y$3)/$C1774*$Z1774*Y1774))","v":0},{"$f":"+SUM(AA1774:AV1774)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1774","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1774","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1774","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1774","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1774","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1774","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1774","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1774","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1774","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1774","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1774","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1774","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1774","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1774","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1774","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1774","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1774","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1774","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1774","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1774","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1774","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1774","v":0},{"$f":"+SUM(AX1774:BS1774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1774+BR1774)/2","v":0},{"$f":"(AV1774+BS1774)/2","v":0},{"$f":"+SUM(BU1774:CP1774)","v":0},{"$f":"SUM(D1774:Y1774)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1783:Y1783,\"<>0\")<=1,IF(SUM(D1783:Y1783)=0,0,(IF(SUM(D1783:Y1783)>0,IF(SUM(D1783:Y1783)<400,(1.2675*45967*SUM(D1783:Y1783)^(-0.4664)),(IF(SUM(D1783:Y1783)<2000,(39128*SUM(D1783:Y1783)^(-0.37661)),IF(SUM(D1783:Y1783)<5000,18893*SUM(D1783:Y1783)^(-0.28083),IF(SUM(D1783:Y1783)<100000,29680*SUM(D1783:Y1783)^(-0.24475),1773.1))))*100/115)*SUM(D1783:Y1783)*0.061,0)*1.15*1.06*0.02)/SUM(D1783:Y1783)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1783*$Z1783-(2009-X$3)/$C1783*$Z1783*X1783)<0,0,(X1783*$Z1783-(2009-X$3)/$C1783*$Z1783*X1783))","v":0},{"$f":"IF((Y1783*$Z1783-(2009-Y$3)/$C1783*$Z1783*Y1783)<0,0,(Y1783*$Z1783-(2009-Y$3)/$C1783*$Z1783*Y1783))","v":0},{"$f":"+SUM(AA1783:AV1783)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1783","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1783","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1783","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1783","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1783","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1783","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1783","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1783","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1783","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1783","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1783","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1783","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1783","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1783","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1783","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1783","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1783","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1783","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1783","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1783","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1783","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1783","v":0},{"$f":"+SUM(AX1783:BS1783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1783:CP1783)","v":0},{"$f":"SUM(D1783:Y1783)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1786:Y1786,\"<>0\")<=1,IF(SUM(D1786:Y1786)=0,0,(IF(SUM(D1786:Y1786)>0,IF(SUM(D1786:Y1786)<400,(1.2675*45967*SUM(D1786:Y1786)^(-0.4664)),(IF(SUM(D1786:Y1786)<2000,(39128*SUM(D1786:Y1786)^(-0.37661)),IF(SUM(D1786:Y1786)<5000,18893*SUM(D1786:Y1786)^(-0.28083),IF(SUM(D1786:Y1786)<100000,29680*SUM(D1786:Y1786)^(-0.24475),1773.1))))*100/115)*SUM(D1786:Y1786)*0.0173,0)*1.15*1.06*0.43)/SUM(D1786:Y1786)),$A$571)","v":0},{"$f":"IF((D1786*$Z1786-(2009-D$3)/$C1786*$Z1786*D1786)<0,0,(D1786*$Z1786-(2009-D$3)/$C1786*$Z1786*D1786))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1786*$Z1786-(2009-N$3)/$C1786*$Z1786*N1786)<0,0,(N1786*$Z1786-(2009-N$3)/$C1786*$Z1786*N1786))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1786*$Z1786-(2009-X$3)/$C1786*$Z1786*X1786)<0,0,(X1786*$Z1786-(2009-X$3)/$C1786*$Z1786*X1786))","v":0},{"$f":"IF((Y1786*$Z1786-(2009-Y$3)/$C1786*$Z1786*Y1786)<0,0,(Y1786*$Z1786-(2009-Y$3)/$C1786*$Z1786*Y1786))","v":0},{"$f":"+SUM(AA1786:AV1786)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1786","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1786","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1786","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1786","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1786","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1786","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1786","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1786","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1786","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1786","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1786","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1786","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1786","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1786","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1786","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1786","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1786","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1786","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1786","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1786","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1786","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1786","v":0},{"$f":"+SUM(AX1786:BS1786)","v":0},{"$f":"(AA1786+AX1786)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1786+BH1786)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1786+BR1786)/2","v":0},0,{"$f":"+SUM(BU1786:CP1786)","v":0},{"$f":"SUM(D1786:Y1786)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1798:Y1798,\"<>0\")<=1,IF(SUM(D1798:Y1798)=0,0,(IF(SUM(D1798:Y1798)>0,IF(SUM(D1798:Y1798)<400,(1.2675*45967*SUM(D1798:Y1798)^(-0.4664)),(IF(SUM(D1798:Y1798)<2000,(39128*SUM(D1798:Y1798)^(-0.37661)),IF(SUM(D1798:Y1798)<5000,18893*SUM(D1798:Y1798)^(-0.28083),IF(SUM(D1798:Y1798)<100000,29680*SUM(D1798:Y1798)^(-0.24475),1773.1))))*100/115)*SUM(D1798:Y1798)*(IF(SUM(D1790:Y1790)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D1798:Y1798)),$A$571)","v":0},{"$f":"IF((D1798*$Z1798-(2009-D$3)/$C1798*$Z1798*D1798)<0,0,(D1798*$Z1798-(2009-D$3)/$C1798*$Z1798*D1798))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1798*$Z1798-(2009-N$3)/$C1798*$Z1798*N1798)<0,0,(N1798*$Z1798-(2009-N$3)/$C1798*$Z1798*N1798))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1798*$Z1798-(2009-X$3)/$C1798*$Z1798*X1798)<0,0,(X1798*$Z1798-(2009-X$3)/$C1798*$Z1798*X1798))","v":0},{"$f":"IF((Y1798*$Z1798-(2009-Y$3)/$C1798*$Z1798*Y1798)<0,0,(Y1798*$Z1798-(2009-Y$3)/$C1798*$Z1798*Y1798))","v":0},{"$f":"+SUM(AA1798:AV1798)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1798","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1798","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1798","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1798","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1798","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1798","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1798","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1798","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1798","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1798","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1798","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1798","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1798","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1798","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1798","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1798","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1798","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1798","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1798","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1798","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1798","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1798","v":0},{"$f":"+SUM(AX1798:BS1798)","v":0},{"$f":"(AA1798+AX1798)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1798+BH1798)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1798+BR1798)/2","v":0},0,{"$f":"+SUM(BU1798:CP1798)","v":0},{"$f":"SUM(D1798:Y1798)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1805:AW1828)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT1805:BT1828)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ1805:CQ1828)","v":0},{"$f":"SUM(D1804:Y1804)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1811:Y1811,\"<>0\")<=1,IF(SUM(D1811:Y1811)=0,0,(IF(SUM(D1811:Y1811)>0,IF(SUM(D1811:Y1811)<400,(1.2675*45967*SUM(D1811:Y1811)^(-0.4664)),(IF(SUM(D1811:Y1811)<2000,(39128*SUM(D1811:Y1811)^(-0.37661)),IF(SUM(D1811:Y1811)<5000,18893*SUM(D1811:Y1811)^(-0.28083),IF(SUM(D1811:Y1811)<100000,29680*SUM(D1811:Y1811)^(-0.24475),1773.1))))*100/115)*SUM(D1811:Y1811)*0.1638,0)*1.15*1.06*0.4)/SUM(D1811:Y1811)),$A$571)","v":0},{"$f":"IF((D1811*$Z1811-(2009-D$3)/$C1811*$Z1811*D1811)<0,0,(D1811*$Z1811-(2009-D$3)/$C1811*$Z1811*D1811))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1811*$Z1811-(2009-N$3)/$C1811*$Z1811*N1811)<0,0,(N1811*$Z1811-(2009-N$3)/$C1811*$Z1811*N1811))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1811*$Z1811-(2009-X$3)/$C1811*$Z1811*X1811)<0,0,(X1811*$Z1811-(2009-X$3)/$C1811*$Z1811*X1811))","v":0},{"$f":"IF((Y1811*$Z1811-(2009-Y$3)/$C1811*$Z1811*Y1811)<0,0,(Y1811*$Z1811-(2009-Y$3)/$C1811*$Z1811*Y1811))","v":0},{"$f":"+SUM(AA1811:AV1811)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1811","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1811","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1811","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1811","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1811","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1811","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1811","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1811","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1811","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1811","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1811","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1811","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1811","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1811","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1811","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1811","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1811","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1811","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1811","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1811","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1811","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1811","v":0},{"$f":"+SUM(AX1811:BS1811)","v":0},{"$f":"(AA1811+AX1811)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1811+BH1811)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1811+BR1811)/2","v":0},0,{"$f":"+SUM(BU1811:CP1811)","v":0},{"$f":"SUM(D1811:Y1811)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1823:Y1823,\"<>0\")<=1,IF(SUM(D1823:Y1823)=0,0,(IF(SUM(D1823:Y1823)>0,IF(SUM(D1823:Y1823)<400,(1.2675*45967*SUM(D1823:Y1823)^(-0.4664)),(IF(SUM(D1823:Y1823)<2000,(39128*SUM(D1823:Y1823)^(-0.37661)),IF(SUM(D1823:Y1823)<5000,18893*SUM(D1823:Y1823)^(-0.28083),IF(SUM(D1823:Y1823)<100000,29680*SUM(D1823:Y1823)^(-0.24475),1773.1))))*100/115)*SUM(D1823:Y1823)*(IF(SUM(D1811:Y1811)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D1823:Y1823)),$A$571)","v":0},{"$f":"IF((D1823*$Z1823-(2009-D$3)/$C1823*$Z1823*D1823)<0,0,(D1823*$Z1823-(2009-D$3)/$C1823*$Z1823*D1823))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1823*$Z1823-(2009-N$3)/$C1823*$Z1823*N1823)<0,0,(N1823*$Z1823-(2009-N$3)/$C1823*$Z1823*N1823))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1823*$Z1823-(2009-X$3)/$C1823*$Z1823*X1823)<0,0,(X1823*$Z1823-(2009-X$3)/$C1823*$Z1823*X1823))","v":0},{"$f":"IF((Y1823*$Z1823-(2009-Y$3)/$C1823*$Z1823*Y1823)<0,0,(Y1823*$Z1823-(2009-Y$3)/$C1823*$Z1823*Y1823))","v":0},{"$f":"+SUM(AA1823:AV1823)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1823","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1823","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1823","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1823","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1823","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1823","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1823","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1823","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1823","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1823","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1823","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1823","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1823","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1823","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1823","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1823","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1823","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1823","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1823","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1823","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1823","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1823","v":0},{"$f":"+SUM(AX1823:BS1823)","v":0},{"$f":"(AA1823+AX1823)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1823+BH1823)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1823+BR1823)/2","v":0},0,{"$f":"+SUM(BU1823:CP1823)","v":0},{"$f":"SUM(D1823:Y1823)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW1830:AW1841)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT1830:BT1841)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ1830:CQ1841)","v":0},{"$f":"SUM(D1829:Y1829)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1832:Y1832,\"<>0\")<=1,IF(SUM(D1832:Y1832)=0,0,(IF(SUM(D1832:Y1832)>0,IF(SUM(D1832:Y1832)<400,(1.2675*45967*SUM(D1832:Y1832)^(-0.4664)),(IF(SUM(D1832:Y1832)<2000,(39128*SUM(D1832:Y1832)^(-0.37661)),IF(SUM(D1832:Y1832)<5000,18893*SUM(D1832:Y1832)^(-0.28083),IF(SUM(D1832:Y1832)<100000,29680*SUM(D1832:Y1832)^(-0.24475),1773.1))))*100/115)*SUM(D1832:Y1832)*(IF(SUM(D1811:Y1811)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D1832:Y1832)),$A$571)","v":0},{"$f":"IF((D1832*$Z1832-(2009-D$3)/$C1832*$Z1832*D1832)<0,0,(D1832*$Z1832-(2009-D$3)/$C1832*$Z1832*D1832))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1832*$Z1832-(2009-N$3)/$C1832*$Z1832*N1832)<0,0,(N1832*$Z1832-(2009-N$3)/$C1832*$Z1832*N1832))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1832*$Z1832-(2009-X$3)/$C1832*$Z1832*X1832)<0,0,(X1832*$Z1832-(2009-X$3)/$C1832*$Z1832*X1832))","v":0},{"$f":"IF((Y1832*$Z1832-(2009-Y$3)/$C1832*$Z1832*Y1832)<0,0,(Y1832*$Z1832-(2009-Y$3)/$C1832*$Z1832*Y1832))","v":0},{"$f":"+SUM(AA1832:AV1832)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1832","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1832","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1832","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1832","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1832","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1832","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1832","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1832","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1832","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1832","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1832","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1832","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1832","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1832","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1832","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1832","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1832","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1832","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1832","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1832","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1832","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1832","v":0},{"$f":"+SUM(AX1832:BS1832)","v":0},{"$f":"(AA1832+AX1832)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1832+BH1832)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1832+BR1832)/2","v":0},0,{"$f":"+SUM(BU1832:CP1832)","v":0},{"$f":"SUM(D1832:Y1832)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1853:Y1853,\"<>0\")<=1,IF(SUM(D1853:Y1853)=0,0,(IF(SUM(D1853:Y1853)>0,IF(SUM(D1853:Y1853)<400,(1.2675*45967*SUM(D1853:Y1853)^(-0.4664)),(IF(SUM(D1853:Y1853)<2000,(39128*SUM(D1853:Y1853)^(-0.37661)),IF(SUM(D1853:Y1853)<5000,18893*SUM(D1853:Y1853)^(-0.28083),IF(SUM(D1853:Y1853)<100000,29680*SUM(D1853:Y1853)^(-0.24475),1773.1))))*100/115)*SUM(D1853:Y1853)*0.0173,0)*1.15*1.06*0.43)/SUM(D1853:Y1853)),$A$571)","v":0},{"$f":"IF((D1853*$Z1853-(2009-D$3)/$C1853*$Z1853*D1853)<0,0,(D1853*$Z1853-(2009-D$3)/$C1853*$Z1853*D1853))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1853*$Z1853-(2009-N$3)/$C1853*$Z1853*N1853)<0,0,(N1853*$Z1853-(2009-N$3)/$C1853*$Z1853*N1853))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1853*$Z1853-(2009-X$3)/$C1853*$Z1853*X1853)<0,0,(X1853*$Z1853-(2009-X$3)/$C1853*$Z1853*X1853))","v":0},{"$f":"IF((Y1853*$Z1853-(2009-Y$3)/$C1853*$Z1853*Y1853)<0,0,(Y1853*$Z1853-(2009-Y$3)/$C1853*$Z1853*Y1853))","v":0},{"$f":"+SUM(AA1853:AV1853)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1853","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1853","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1853","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1853","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1853","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1853","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1853","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1853","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1853","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1853","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1853","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1853","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1853","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1853","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1853","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1853","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1853","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1853","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1853","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1853","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1853","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1853","v":0},{"$f":"+SUM(AX1853:BS1853)","v":0},{"$f":"(AA1853+AX1853)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1853+BH1853)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1853+BR1853)/2","v":0},0,{"$f":"+SUM(BU1853:CP1853)","v":0},{"$f":"SUM(D1853:Y1853)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1857:Y1857,\"<>0\")<=1,IF(SUM(D1857:Y1857)=0,0,(IF(SUM(D1857:Y1857)>0,IF(SUM(D1857:Y1857)<400,(1.2675*45967*SUM(D1857:Y1857)^(-0.4664)),(IF(SUM(D1857:Y1857)<2000,(39128*SUM(D1857:Y1857)^(-0.37661)),IF(SUM(D1857:Y1857)<5000,18893*SUM(D1857:Y1857)^(-0.28083),IF(SUM(D1857:Y1857)<100000,29680*SUM(D1857:Y1857)^(-0.24475),1773.1))))*100/115)*SUM(D1857:Y1857)*(IF(SUM(D1857:Y1857)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D1857:Y1857)),$A$571)","v":0},{"$f":"IF((D1857*$Z1857-(2009-D$3)/$C1857*$Z1857*D1857)<0,0,(D1857*$Z1857-(2009-D$3)/$C1857*$Z1857*D1857))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1857*$Z1857-(2009-N$3)/$C1857*$Z1857*N1857)<0,0,(N1857*$Z1857-(2009-N$3)/$C1857*$Z1857*N1857))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1857*$Z1857-(2009-X$3)/$C1857*$Z1857*X1857)<0,0,(X1857*$Z1857-(2009-X$3)/$C1857*$Z1857*X1857))","v":0},{"$f":"IF((Y1857*$Z1857-(2009-Y$3)/$C1857*$Z1857*Y1857)<0,0,(Y1857*$Z1857-(2009-Y$3)/$C1857*$Z1857*Y1857))","v":0},{"$f":"+SUM(AA1857:AV1857)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1857","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1857","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1857","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1857","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1857","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1857","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1857","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1857","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1857","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1857","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1857","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1857","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1857","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1857","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1857","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1857","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1857","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1857","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1857","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1857","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1857","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1857","v":0},{"$f":"+SUM(AX1857:BS1857)","v":0},{"$f":"(AA1857+AX1857)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1857+BH1857)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1857+BR1857)/2","v":0},0,{"$f":"+SUM(BU1857:CP1857)","v":0},{"$f":"SUM(D1857:Y1857)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1867:Y1867,\"<>0\")<=1,IF(SUM(D1867:Y1867)=0,0,(IF(SUM(D1867:Y1867)>0,IF(SUM(D1867:Y1867)<400,(1.2675*45967*SUM(D1867:Y1867)^(-0.4664)),(IF(SUM(D1867:Y1867)<2000,(39128*SUM(D1867:Y1867)^(-0.37661)),IF(SUM(D1867:Y1867)<5000,18893*SUM(D1867:Y1867)^(-0.28083),IF(SUM(D1867:Y1867)<100000,29680*SUM(D1867:Y1867)^(-0.24475),1773.1))))*100/115)*SUM(D1867:Y1867)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1867:Y1867)),$A$571)","v":0},{"$f":"IF((D1867*$Z1867-(2009-D$3)/($C1867+D1868)*$Z1867*D1867)<0,0,(D1867*$Z1867-(2009-D$3)/($C1867+D1868)*$Z1867*D1867))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1867:AV1867)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1867","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1867","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1867","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1867","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1867","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1867","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1867","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1867","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1867","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1867","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1867","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1867","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1867","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1867","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1867","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1867","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1867","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1867","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1867","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1867","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1867","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1867","v":0},{"$f":"+SUM(AX1867:BS1867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1867:CP1867)","v":0},{"$f":"SUM(D1867:Y1867)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1876:Y1876,\"<>0\")<=1,IF(SUM(D1876:Y1876)=0,0,(IF(SUM(D1876:Y1876)>0,IF(SUM(D1876:Y1876)<400,(1.2675*45967*SUM(D1876:Y1876)^(-0.4664)),(IF(SUM(D1876:Y1876)<2000,(39128*SUM(D1876:Y1876)^(-0.37661)),IF(SUM(D1876:Y1876)<5000,18893*SUM(D1876:Y1876)^(-0.28083),IF(SUM(D1876:Y1876)<100000,29680*SUM(D1876:Y1876)^(-0.24475),1773.1))))*100/115)*SUM(D1876:Y1876)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1876:Y1876)),$A$571)","v":0},{"$f":"IF((D1876*$Z1876-(2009-D$3)/($C1876+D1877)*$Z1876*D1876)<0,0,(D1876*$Z1876-(2009-D$3)/($C1876+D1877)*$Z1876*D1876))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1876:AV1876)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1876","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1876","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1876","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1876","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1876","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1876","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1876","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1876","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1876","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1876","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1876","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1876","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1876","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1876","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1876","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1876","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1876","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1876","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1876","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1876","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1876","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1876","v":0},{"$f":"+SUM(AX1876:BS1876)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1876:CP1876)","v":0},{"$f":"SUM(D1876:Y1876)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1879:Y1879,\"<>0\")<=1,IF(SUM(D1879:Y1879)=0,0,(IF(SUM(D1879:Y1879)>0,IF(SUM(D1879:Y1879)<400,(1.2675*45967*SUM(D1879:Y1879)^(-0.4664)),(IF(SUM(D1879:Y1879)<2000,(39128*SUM(D1879:Y1879)^(-0.37661)),IF(SUM(D1879:Y1879)<5000,18893*SUM(D1879:Y1879)^(-0.28083),IF(SUM(D1879:Y1879)<100000,29680*SUM(D1879:Y1879)^(-0.24475),1773.1))))*100/115)*SUM(D1879:Y1879)*0.1638,0)*1.15*1.06*0.05)/SUM(D1879:Y1879)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1879*$Z1879-(2009-X$3)/$C1879*$Z1879*X1879)<0,0,(X1879*$Z1879-(2009-X$3)/$C1879*$Z1879*X1879))","v":0},{"$f":"IF((Y1879*$Z1879-(2009-Y$3)/$C1879*$Z1879*Y1879)<0,0,(Y1879*$Z1879-(2009-Y$3)/$C1879*$Z1879*Y1879))","v":0},{"$f":"+SUM(AA1879:AV1879)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1879","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1879","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1879","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1879","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1879","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1879","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1879","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1879","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1879","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1879","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1879","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1879","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1879","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1879","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1879","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1879","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1879","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1879","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1879","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1879","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1879","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1879","v":0},{"$f":"+SUM(AX1879:BS1879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1879:CP1879)","v":0},{"$f":"SUM(D1879:Y1879)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1894:Y1894,\"<>0\")<=1,IF(SUM(D1894:Y1894)=0,0,(IF(SUM(D1894:Y1894)>0,IF(SUM(D1894:Y1894)<400,(1.2675*45967*SUM(D1894:Y1894)^(-0.4664)),(IF(SUM(D1894:Y1894)<2000,(39128*SUM(D1894:Y1894)^(-0.37661)),IF(SUM(D1894:Y1894)<5000,18893*SUM(D1894:Y1894)^(-0.28083),IF(SUM(D1894:Y1894)<100000,29680*SUM(D1894:Y1894)^(-0.24475),1773.1))))*100/115)*SUM(D1894:Y1894)*(IF(SUM(D1878:Y1878)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1894:Y1894)),$A$571)","v":0},{"$f":"IF((D1894*$Z1894-(2009-D$3)/$C1894*$Z1894*D1894)<0,0,(D1894*$Z1894-(2009-D$3)/$C1894*$Z1894*D1894))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1894*$Z1894-(2009-N$3)/$C1894*$Z1894*N1894)<0,0,(N1894*$Z1894-(2009-N$3)/$C1894*$Z1894*N1894))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1894*$Z1894-(2009-X$3)/$C1894*$Z1894*X1894)<0,0,(X1894*$Z1894-(2009-X$3)/$C1894*$Z1894*X1894))","v":0},{"$f":"IF((Y1894*$Z1894-(2009-Y$3)/$C1894*$Z1894*Y1894)<0,0,(Y1894*$Z1894-(2009-Y$3)/$C1894*$Z1894*Y1894))","v":0},{"$f":"+SUM(AA1894:AV1894)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1894","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1894","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1894","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1894","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1894","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1894","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1894","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1894","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1894","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1894","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1894","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1894","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1894","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1894","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1894","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1894","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1894","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1894","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1894","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1894","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1894","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1894","v":0},{"$f":"+SUM(AX1894:BS1894)","v":0},{"$f":"(AA1894+AX1894)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1894+BH1894)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1894+BR1894)/2","v":0},{"$f":"(AV1894+BS1894)/2","v":0},{"$f":"+SUM(BU1894:CP1894)","v":0},{"$f":"SUM(D1894:Y1894)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1895:Y1895,\"<>0\")<=1,IF(SUM(D1895:Y1895)=0,0,(IF(SUM(D1895:Y1895)>0,IF(SUM(D1895:Y1895)<400,(1.2675*45967*SUM(D1895:Y1895)^(-0.4664)),(IF(SUM(D1895:Y1895)<2000,(39128*SUM(D1895:Y1895)^(-0.37661)),IF(SUM(D1895:Y1895)<5000,18893*SUM(D1895:Y1895)^(-0.28083),IF(SUM(D1895:Y1895)<100000,29680*SUM(D1895:Y1895)^(-0.24475),1773.1))))*100/115)*SUM(D1895:Y1895)*(IF(SUM(D1879:Y1879)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D1895:Y1895)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1895*$Z1895-(2009-X$3)/$C1895*$Z1895*X1895)<0,0,(X1895*$Z1895-(2009-X$3)/$C1895*$Z1895*X1895))","v":0},{"$f":"IF((Y1895*$Z1895-(2009-Y$3)/$C1895*$Z1895*Y1895)<0,0,(Y1895*$Z1895-(2009-Y$3)/$C1895*$Z1895*Y1895))","v":0},{"$f":"+SUM(AA1895:AV1895)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1895","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1895","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1895","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1895","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1895","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1895","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1895","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1895","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1895","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1895","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1895","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1895","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1895","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1895","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1895","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1895","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1895","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1895","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1895","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1895","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1895","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1895","v":0},{"$f":"+SUM(AX1895:BS1895)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1895+BR1895)/2","v":0},{"$f":"(AV1895+BS1895)/2","v":0},{"$f":"+SUM(BU1895:CP1895)","v":0},{"$f":"SUM(D1895:Y1895)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1904:Y1904,\"<>0\")<=1,IF(SUM(D1904:Y1904)=0,0,(IF(SUM(D1904:Y1904)>0,IF(SUM(D1904:Y1904)<400,(1.2675*45967*SUM(D1904:Y1904)^(-0.4664)),(IF(SUM(D1904:Y1904)<2000,(39128*SUM(D1904:Y1904)^(-0.37661)),IF(SUM(D1904:Y1904)<5000,18893*SUM(D1904:Y1904)^(-0.28083),IF(SUM(D1904:Y1904)<100000,29680*SUM(D1904:Y1904)^(-0.24475),1773.1))))*100/115)*SUM(D1904:Y1904)*(IF(SUM(D1879:Y1879)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D1904:Y1904)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1904*$Z1904-(2009-X$3)/$C1904*$Z1904*X1904)<0,0,(X1904*$Z1904-(2009-X$3)/$C1904*$Z1904*X1904))","v":0},{"$f":"IF((Y1904*$Z1904-(2009-Y$3)/$C1904*$Z1904*Y1904)<0,0,(Y1904*$Z1904-(2009-Y$3)/$C1904*$Z1904*Y1904))","v":0},{"$f":"+SUM(AA1904:AV1904)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1904","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1904","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1904","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1904","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1904","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1904","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1904","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1904","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1904","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1904","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1904","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1904","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1904","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1904","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1904","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1904","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1904","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1904","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1904","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1904","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1904","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1904","v":0},{"$f":"+SUM(AX1904:BS1904)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1904:CP1904)","v":0},{"$f":"SUM(D1904:Y1904)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1914:AW1937)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT1914:BT1937)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ1914:CQ1937)","v":0},{"$f":"SUM(D1913:Y1913)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1922:Y1922,\"<>0\")<=1,IF(SUM(D1922:Y1922)=0,0,(IF(SUM(D1922:Y1922)>0,IF(SUM(D1922:Y1922)<400,(1.2675*45967*SUM(D1922:Y1922)^(-0.4664)),(IF(SUM(D1922:Y1922)<2000,(39128*SUM(D1922:Y1922)^(-0.37661)),IF(SUM(D1922:Y1922)<5000,18893*SUM(D1922:Y1922)^(-0.28083),IF(SUM(D1922:Y1922)<100000,29680*SUM(D1922:Y1922)^(-0.24475),1773.1))))*100/115)*SUM(D1922:Y1922)*(IF(SUM(D1922:Y1922)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D1922:Y1922)),$A$571)","v":0},{"$f":"IF((D1922*$Z1922-(2009-D$3)/($C1922+D1923)*$Z1922*D1922)<0,0,(D1922*$Z1922-(2009-D$3)/($C1922+D1923)*$Z1922*D1922))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1922:AV1922)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1922","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1922","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1922","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1922","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1922","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1922","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1922","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1922","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1922","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1922","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1922","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1922","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1922","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1922","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1922","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1922","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1922","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1922","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1922","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1922","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1922","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1922","v":0},{"$f":"+SUM(AX1922:BS1922)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1922:CP1922)","v":0},{"$f":"SUM(D1922:Y1922)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1925:Y1925,\"<>0\")<=1,IF(SUM(D1925:Y1925)=0,0,(IF(SUM(D1925:Y1925)>0,IF(SUM(D1925:Y1925)<400,(1.2675*45967*SUM(D1925:Y1925)^(-0.4664)),(IF(SUM(D1925:Y1925)<2000,(39128*SUM(D1925:Y1925)^(-0.37661)),IF(SUM(D1925:Y1925)<5000,18893*SUM(D1925:Y1925)^(-0.28083),IF(SUM(D1925:Y1925)<100000,29680*SUM(D1925:Y1925)^(-0.24475),1773.1))))*100/115)*SUM(D1925:Y1925)*(IF(SUM(D1925:Y1925)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D1925:Y1925)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1925*$Z1925-(2009-X$3)/$C1925*$Z1925*X1925)<0,0,(X1925*$Z1925-(2009-X$3)/$C1925*$Z1925*X1925))","v":0},{"$f":"IF((Y1925*$Z1925-(2009-Y$3)/$C1925*$Z1925*Y1925)<0,0,(Y1925*$Z1925-(2009-Y$3)/$C1925*$Z1925*Y1925))","v":0},{"$f":"+SUM(AA1925:AV1925)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1925","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1925","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1925","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1925","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1925","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1925","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1925","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1925","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1925","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1925","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1925","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1925","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1925","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1925","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1925","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1925","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1925","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1925","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1925","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1925","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1925","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1925","v":0},{"$f":"+SUM(AX1925:BS1925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1925:CP1925)","v":0},{"$f":"SUM(D1925:Y1925)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1930:Y1930,\"<>0\")<=1,IF(SUM(D1930:Y1930)=0,0,(IF(SUM(D1930:Y1930)>0,IF(SUM(D1930:Y1930)<400,(1.2675*45967*SUM(D1930:Y1930)^(-0.4664)),(IF(SUM(D1930:Y1930)<2000,(39128*SUM(D1930:Y1930)^(-0.37661)),IF(SUM(D1930:Y1930)<5000,18893*SUM(D1930:Y1930)^(-0.28083),IF(SUM(D1930:Y1930)<100000,29680*SUM(D1930:Y1930)^(-0.24475),1773.1))))*100/115)*SUM(D1930:Y1930)*(IF(SUM(D1922:Y1922)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D1930:Y1930)),$A$571)","v":0},{"$f":"IF((D1930*$Z1930-(2009-D$3)/($C1930+D1931)*$Z1930*D1930)<0,0,(D1930*$Z1930-(2009-D$3)/($C1930+D1931)*$Z1930*D1930))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1930:AV1930)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1930","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1930","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1930","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1930","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1930","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1930","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1930","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1930","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1930","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1930","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1930","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1930","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1930","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1930","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1930","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1930","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1930","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1930","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1930","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1930","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1930","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1930","v":0},{"$f":"+SUM(AX1930:BS1930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1930:CP1930)","v":0},{"$f":"SUM(D1930:Y1930)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1941:Y1941,\"<>0\")<=1,IF(SUM(D1941:Y1941)=0,0,(IF(SUM(D1941:Y1941)>0,IF(SUM(D1941:Y1941)<400,(1.2675*45967*SUM(D1941:Y1941)^(-0.4664)),(IF(SUM(D1941:Y1941)<2000,(39128*SUM(D1941:Y1941)^(-0.37661)),IF(SUM(D1941:Y1941)<5000,18893*SUM(D1941:Y1941)^(-0.28083),IF(SUM(D1941:Y1941)<100000,29680*SUM(D1941:Y1941)^(-0.24475),1773.1))))*100/115)*SUM(D1941:Y1941)*(IF(SUM(D1924:Y1924)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D1941:Y1941)),$A$571)","v":0},{"$f":"IF((D1941*$Z1941-(2009-D$3)/$C1941*$Z1941*D1941)<0,0,(D1941*$Z1941-(2009-D$3)/$C1941*$Z1941*D1941))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1941*$Z1941-(2009-N$3)/$C1941*$Z1941*N1941)<0,0,(N1941*$Z1941-(2009-N$3)/$C1941*$Z1941*N1941))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1941*$Z1941-(2009-X$3)/$C1941*$Z1941*X1941)<0,0,(X1941*$Z1941-(2009-X$3)/$C1941*$Z1941*X1941))","v":0},{"$f":"IF((Y1941*$Z1941-(2009-Y$3)/$C1941*$Z1941*Y1941)<0,0,(Y1941*$Z1941-(2009-Y$3)/$C1941*$Z1941*Y1941))","v":0},{"$f":"+SUM(AA1941:AV1941)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1941","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1941","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1941","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1941","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1941","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1941","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1941","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1941","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1941","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1941","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1941","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1941","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1941","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1941","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1941","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1941","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1941","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1941","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1941","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1941","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1941","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1941","v":0},{"$f":"+SUM(AX1941:BS1941)","v":0},{"$f":"(AA1941+AX1941)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1941+BH1941)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1941+BR1941)/2","v":0},0,{"$f":"+SUM(BU1941:CP1941)","v":0},{"$f":"SUM(D1941:Y1941)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1950:Y1950,\"<>0\")<=1,IF(SUM(D1950:Y1950)=0,0,(IF(SUM(D1950:Y1950)>0,IF(SUM(D1950:Y1950)<400,(1.2675*45967*SUM(D1950:Y1950)^(-0.4664)),(IF(SUM(D1950:Y1950)<2000,(39128*SUM(D1950:Y1950)^(-0.37661)),IF(SUM(D1950:Y1950)<5000,18893*SUM(D1950:Y1950)^(-0.28083),IF(SUM(D1950:Y1950)<100000,29680*SUM(D1950:Y1950)^(-0.24475),1773.1))))*100/115)*SUM(D1950:Y1950)*(IF(SUM(D1946:Y1946)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D1950:Y1950)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1950*$Z1950-(2009-X$3)/$C1950*$Z1950*X1950)<0,0,(X1950*$Z1950-(2009-X$3)/$C1950*$Z1950*X1950))","v":0},{"$f":"IF((Y1950*$Z1950-(2009-Y$3)/$C1950*$Z1950*Y1950)<0,0,(Y1950*$Z1950-(2009-Y$3)/$C1950*$Z1950*Y1950))","v":0},{"$f":"+SUM(AA1950:AV1950)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1950","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1950","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1950","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1950","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1950","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1950","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1950","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1950","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1950","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1950","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1950","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1950","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1950","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1950","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1950","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1950","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1950","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1950","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1950","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1950","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1950","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1950","v":0},{"$f":"+SUM(AX1950:BS1950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1950:CP1950)","v":0},{"$f":"SUM(D1950:Y1950)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1953:Y1953,\"<>0\")<=1,IF(SUM(D1953:Y1953)=0,0,(IF(SUM(D1953:Y1953)>0,IF(SUM(D1953:Y1953)<400,(1.2675*45967*SUM(D1953:Y1953)^(-0.4664)),(IF(SUM(D1953:Y1953)<2000,(39128*SUM(D1953:Y1953)^(-0.37661)),IF(SUM(D1953:Y1953)<5000,18893*SUM(D1953:Y1953)^(-0.28083),IF(SUM(D1953:Y1953)<100000,29680*SUM(D1953:Y1953)^(-0.24475),1773.1))))*100/115)*SUM(D1953:Y1953)*(IF(SUM(D1945:Y1945)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D1953:Y1953)),$A$571)","v":0},{"$f":"IF((D1953*$Z1953-(2009-D$3)/$C1953*$Z1953*D1953)<0,0,(D1953*$Z1953-(2009-D$3)/$C1953*$Z1953*D1953))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1953*$Z1953-(2009-N$3)/$C1953*$Z1953*N1953)<0,0,(N1953*$Z1953-(2009-N$3)/$C1953*$Z1953*N1953))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1953*$Z1953-(2009-X$3)/$C1953*$Z1953*X1953)<0,0,(X1953*$Z1953-(2009-X$3)/$C1953*$Z1953*X1953))","v":0},{"$f":"IF((Y1953*$Z1953-(2009-Y$3)/$C1953*$Z1953*Y1953)<0,0,(Y1953*$Z1953-(2009-Y$3)/$C1953*$Z1953*Y1953))","v":0},{"$f":"+SUM(AA1953:AV1953)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1953","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1953","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1953","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1953","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1953","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1953","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1953","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1953","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1953","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1953","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1953","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1953","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1953","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1953","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1953","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1953","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1953","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1953","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1953","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1953","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1953","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1953","v":0},{"$f":"+SUM(AX1953:BS1953)","v":0},{"$f":"(AA1953+AX1953)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1953+BH1953)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1953+BR1953)/2","v":0},0,{"$f":"+SUM(BU1953:CP1953)","v":0},{"$f":"SUM(D1953:Y1953)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1961:Y1961,\"<>0\")<=1,IF(SUM(D1961:Y1961)=0,0,(IF(SUM(D1961:Y1961)>0,IF(SUM(D1961:Y1961)<400,(1.2675*45967*SUM(D1961:Y1961)^(-0.4664)),(IF(SUM(D1961:Y1961)<2000,(39128*SUM(D1961:Y1961)^(-0.37661)),IF(SUM(D1961:Y1961)<5000,18893*SUM(D1961:Y1961)^(-0.28083),IF(SUM(D1961:Y1961)<100000,29680*SUM(D1961:Y1961)^(-0.24475),1773.1))))*100/115)*SUM(D1961:Y1961)*(IF(SUM(D1945:Y1945)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1961:Y1961)),$A$571)","v":0},{"$f":"IF((D1961*$Z1961-(2009-D$3)/$C1961*$Z1961*D1961)<0,0,(D1961*$Z1961-(2009-D$3)/$C1961*$Z1961*D1961))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1961*$Z1961-(2009-N$3)/$C1961*$Z1961*N1961)<0,0,(N1961*$Z1961-(2009-N$3)/$C1961*$Z1961*N1961))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1961*$Z1961-(2009-X$3)/$C1961*$Z1961*X1961)<0,0,(X1961*$Z1961-(2009-X$3)/$C1961*$Z1961*X1961))","v":0},{"$f":"IF((Y1961*$Z1961-(2009-Y$3)/$C1961*$Z1961*Y1961)<0,0,(Y1961*$Z1961-(2009-Y$3)/$C1961*$Z1961*Y1961))","v":0},{"$f":"+SUM(AA1961:AV1961)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1961","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1961","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1961","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1961","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1961","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1961","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1961","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1961","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1961","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1961","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1961","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1961","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1961","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1961","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1961","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1961","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1961","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1961","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1961","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1961","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1961","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1961","v":0},{"$f":"+SUM(AX1961:BS1961)","v":0},{"$f":"(AA1961+AX1961)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1961+BH1961)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1961+BR1961)/2","v":0},{"$f":"(AV1961+BS1961)/2","v":0},{"$f":"+SUM(BU1961:CP1961)","v":0},{"$f":"SUM(D1961:Y1961)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1968:Y1968,\"<>0\")<=1,IF(SUM(D1968:Y1968)=0,0,(IF(SUM(D1968:Y1968)>0,IF(SUM(D1968:Y1968)<400,(1.2675*45967*SUM(D1968:Y1968)^(-0.4664)),(IF(SUM(D1968:Y1968)<2000,(39128*SUM(D1968:Y1968)^(-0.37661)),IF(SUM(D1968:Y1968)<5000,18893*SUM(D1968:Y1968)^(-0.28083),IF(SUM(D1968:Y1968)<100000,29680*SUM(D1968:Y1968)^(-0.24475),1773.1))))*100/115)*SUM(D1968:Y1968)*(IF(SUM(D1943:Y1943)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D1968:Y1968)),$A$571)","v":0},{"$f":"IF((D1968*$Z1968-(2009-D$3)/($C1968+D1969)*$Z1968*D1968)<0,0,(D1968*$Z1968-(2009-D$3)/($C1968+D1969)*$Z1968*D1968))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1968:AV1968)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1968","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1968","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1968","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1968","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1968","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1968","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1968","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1968","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1968","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1968","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1968","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1968","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1968","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1968","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1968","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1968","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1968","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1968","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1968","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1968","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1968","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1968","v":0},{"$f":"+SUM(AX1968:BS1968)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1968:CP1968)","v":0},{"$f":"SUM(D1968:Y1968)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1975:Y1975,\"<>0\")<=1,IF(SUM(D1975:Y1975)=0,0,(IF(SUM(D1975:Y1975)>0,IF(SUM(D1975:Y1975)<400,(1.2675*45967*SUM(D1975:Y1975)^(-0.4664)),(IF(SUM(D1975:Y1975)<2000,(39128*SUM(D1975:Y1975)^(-0.37661)),IF(SUM(D1975:Y1975)<5000,18893*SUM(D1975:Y1975)^(-0.28083),IF(SUM(D1975:Y1975)<100000,29680*SUM(D1975:Y1975)^(-0.24475),1773.1))))*100/115)*SUM(D1975:Y1975)*(IF(SUM(D1946:Y1946)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1975:Y1975)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1975*$Z1975-(2009-X$3)/$C1975*$Z1975*X1975)<0,0,(X1975*$Z1975-(2009-X$3)/$C1975*$Z1975*X1975))","v":0},{"$f":"IF((Y1975*$Z1975-(2009-Y$3)/$C1975*$Z1975*Y1975)<0,0,(Y1975*$Z1975-(2009-Y$3)/$C1975*$Z1975*Y1975))","v":0},{"$f":"+SUM(AA1975:AV1975)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1975","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1975","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1975","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1975","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1975","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1975","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1975","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1975","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1975","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1975","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1975","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1975","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1975","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1975","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1975","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1975","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1975","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1975","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1975","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1975","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1975","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1975","v":0},{"$f":"+SUM(AX1975:BS1975)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1975+BR1975)/2","v":0},{"$f":"(AV1975+BS1975)/2","v":0},{"$f":"+SUM(BU1975:CP1975)","v":0},{"$f":"SUM(D1975:Y1975)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,110,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1978:Y1978,\"<>0\")<=1,IF(SUM(D1978:Y1978)=0,0,(IF(SUM(D1978:Y1978)>0,IF(SUM(D1978:Y1978)<400,(1.2675*45967*SUM(D1978:Y1978)^(-0.4664)),(IF(SUM(D1978:Y1978)<2000,(39128*SUM(D1978:Y1978)^(-0.37661)),IF(SUM(D1978:Y1978)<5000,18893*SUM(D1978:Y1978)^(-0.28083),IF(SUM(D1978:Y1978)<100000,29680*SUM(D1978:Y1978)^(-0.24475),1773.1))))*100/115)*SUM(D1978:Y1978)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D1978:Y1978)),$A$571)","v":7930.3487410472226},{"$f":"IF((D1978*$Z1978-(2009-D$3)/($C1978+D1979)*$Z1978*D1978)<0,0,(D1978*$Z1978-(2009-D$3)/($C1978+D1979)*$Z1978*D1978))","v":0},0,0,0,0,0,0,0,0,0,501594.55787123687,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1978:AV1978)","v":501594.55787123687},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1978","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1978","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1978","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1978","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1978","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1978","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1978","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1978","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1978","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1978","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1978","v":354118.67379403603},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1978","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1978","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1978","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1978","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1978","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1978","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1978","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1978","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1978","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1978","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1978","v":0},{"$f":"+SUM(AX1978:BS1978)","v":354118.67379403603},{"$f":"(AA1978+AX1978)/2","v":0},0,0,0,0,0,0,0,0,0,427856.61583263648,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1978:CP1978)","v":427856.61583263648},{"$f":"SUM(D1978:Y1978)","v":110}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1987:Y1987,\"<>0\")<=1,IF(SUM(D1987:Y1987)=0,0,(IF(SUM(D1987:Y1987)>0,IF(SUM(D1987:Y1987)<400,(1.2675*45967*SUM(D1987:Y1987)^(-0.4664)),(IF(SUM(D1987:Y1987)<2000,(39128*SUM(D1987:Y1987)^(-0.37661)),IF(SUM(D1987:Y1987)<5000,18893*SUM(D1987:Y1987)^(-0.28083),IF(SUM(D1987:Y1987)<100000,29680*SUM(D1987:Y1987)^(-0.24475),1773.1))))*100/115)*SUM(D1987:Y1987)*0.0173,0)*1.15*1.06*0.43)/SUM(D1987:Y1987)),$A$571)","v":0},{"$f":"IF((D1987*$Z1987-(2009-D$3)/$C1987*$Z1987*D1987)<0,0,(D1987*$Z1987-(2009-D$3)/$C1987*$Z1987*D1987))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1987*$Z1987-(2009-N$3)/$C1987*$Z1987*N1987)<0,0,(N1987*$Z1987-(2009-N$3)/$C1987*$Z1987*N1987))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1987*$Z1987-(2009-X$3)/$C1987*$Z1987*X1987)<0,0,(X1987*$Z1987-(2009-X$3)/$C1987*$Z1987*X1987))","v":0},{"$f":"IF((Y1987*$Z1987-(2009-Y$3)/$C1987*$Z1987*Y1987)<0,0,(Y1987*$Z1987-(2009-Y$3)/$C1987*$Z1987*Y1987))","v":0},{"$f":"+SUM(AA1987:AV1987)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1987","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1987","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1987","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1987","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1987","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1987","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1987","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1987","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1987","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1987","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1987","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1987","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1987","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1987","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1987","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1987","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1987","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1987","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1987","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1987","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1987","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1987","v":0},{"$f":"+SUM(AX1987:BS1987)","v":0},{"$f":"(AA1987+AX1987)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1987+BH1987)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1987+BR1987)/2","v":0},0,{"$f":"+SUM(BU1987:CP1987)","v":0},{"$f":"SUM(D1987:Y1987)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1992:Y1992,\"<>0\")<=1,IF(SUM(D1992:Y1992)=0,0,(IF(SUM(D1992:Y1992)>0,IF(SUM(D1992:Y1992)<400,(1.2675*45967*SUM(D1992:Y1992)^(-0.4664)),(IF(SUM(D1992:Y1992)<2000,(39128*SUM(D1992:Y1992)^(-0.37661)),IF(SUM(D1992:Y1992)<5000,18893*SUM(D1992:Y1992)^(-0.28083),IF(SUM(D1992:Y1992)<100000,29680*SUM(D1992:Y1992)^(-0.24475),1773.1))))*100/115)*SUM(D1992:Y1992)*(IF(SUM(D1992:Y1992)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D1992:Y1992)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1992*$Z1992-(2009-X$3)/$C1992*$Z1992*X1992)<0,0,(X1992*$Z1992-(2009-X$3)/$C1992*$Z1992*X1992))","v":0},{"$f":"IF((Y1992*$Z1992-(2009-Y$3)/$C1992*$Z1992*Y1992)<0,0,(Y1992*$Z1992-(2009-Y$3)/$C1992*$Z1992*Y1992))","v":0},{"$f":"+SUM(AA1992:AV1992)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1992","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1992","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1992","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1992","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1992","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1992","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1992","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1992","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1992","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1992","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1992","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1992","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1992","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1992","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1992","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1992","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1992","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1992","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1992","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1992","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1992","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1992","v":0},{"$f":"+SUM(AX1992:BS1992)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1992:CP1992)","v":0},{"$f":"SUM(D1992:Y1992)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1996:Y1996,\"<>0\")<=1,IF(SUM(D1996:Y1996)=0,0,(IF(SUM(D1996:Y1996)>0,IF(SUM(D1996:Y1996)<400,(1.2675*45967*SUM(D1996:Y1996)^(-0.4664)),(IF(SUM(D1996:Y1996)<2000,(39128*SUM(D1996:Y1996)^(-0.37661)),IF(SUM(D1996:Y1996)<5000,18893*SUM(D1996:Y1996)^(-0.28083),IF(SUM(D1996:Y1996)<100000,29680*SUM(D1996:Y1996)^(-0.24475),1773.1))))*100/115)*SUM(D1996:Y1996)*(IF(SUM(D1992:Y1992)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D1996:Y1996)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X1996*$Z1996-(2009-X$3)/$C1996*$Z1996*X1996)<0,0,(X1996*$Z1996-(2009-X$3)/$C1996*$Z1996*X1996))","v":0},{"$f":"IF((Y1996*$Z1996-(2009-Y$3)/$C1996*$Z1996*Y1996)<0,0,(Y1996*$Z1996-(2009-Y$3)/$C1996*$Z1996*Y1996))","v":0},{"$f":"+SUM(AA1996:AV1996)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1996","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1996","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1996","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1996","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1996","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1996","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1996","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1996","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1996","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1996","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1996","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1996","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1996","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1996","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1996","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1996","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1996","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1996","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1996","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1996","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1996","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1996","v":0},{"$f":"+SUM(AX1996:BS1996)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU1996:CP1996)","v":0},{"$f":"SUM(D1996:Y1996)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D1999:Y1999,\"<>0\")<=1,IF(SUM(D1999:Y1999)=0,0,(IF(SUM(D1999:Y1999)>0,IF(SUM(D1999:Y1999)<400,(1.2675*45967*SUM(D1999:Y1999)^(-0.4664)),(IF(SUM(D1999:Y1999)<2000,(39128*SUM(D1999:Y1999)^(-0.37661)),IF(SUM(D1999:Y1999)<5000,18893*SUM(D1999:Y1999)^(-0.28083),IF(SUM(D1999:Y1999)<100000,29680*SUM(D1999:Y1999)^(-0.24475),1773.1))))*100/115)*SUM(D1999:Y1999)*(IF(SUM(D1991:Y1991)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D1999:Y1999)),$A$571)","v":0},{"$f":"IF((D1999*$Z1999-(2009-D$3)/$C1999*$Z1999*D1999)<0,0,(D1999*$Z1999-(2009-D$3)/$C1999*$Z1999*D1999))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N1999*$Z1999-(2009-N$3)/$C1999*$Z1999*N1999)<0,0,(N1999*$Z1999-(2009-N$3)/$C1999*$Z1999*N1999))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X1999*$Z1999-(2009-X$3)/$C1999*$Z1999*X1999)<0,0,(X1999*$Z1999-(2009-X$3)/$C1999*$Z1999*X1999))","v":0},{"$f":"IF((Y1999*$Z1999-(2009-Y$3)/$C1999*$Z1999*Y1999)<0,0,(Y1999*$Z1999-(2009-Y$3)/$C1999*$Z1999*Y1999))","v":0},{"$f":"+SUM(AA1999:AV1999)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1999","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1999","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1999","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1999","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1999","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1999","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1999","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1999","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1999","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1999","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1999","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1999","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1999","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1999","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1999","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1999","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1999","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1999","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1999","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1999","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1999","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1999","v":0},{"$f":"+SUM(AX1999:BS1999)","v":0},{"$f":"(AA1999+AX1999)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK1999+BH1999)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU1999+BR1999)/2","v":0},0,{"$f":"+SUM(BU1999:CP1999)","v":0},{"$f":"SUM(D1999:Y1999)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2006:Y2006,\"<>0\")<=1,IF(SUM(D2006:Y2006)=0,0,(IF(SUM(D2006:Y2006)>0,IF(SUM(D2006:Y2006)<400,(1.2675*45967*SUM(D2006:Y2006)^(-0.4664)),(IF(SUM(D2006:Y2006)<2000,(39128*SUM(D2006:Y2006)^(-0.37661)),IF(SUM(D2006:Y2006)<5000,18893*SUM(D2006:Y2006)^(-0.28083),IF(SUM(D2006:Y2006)<100000,29680*SUM(D2006:Y2006)^(-0.24475),1773.1))))*100/115)*SUM(D2006:Y2006)*(IF(SUM(D1989:Y1989)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2006:Y2006)),$A$571)","v":0},{"$f":"IF((D2006*$Z2006-(2009-D$3)/($C2006+D2007)*$Z2006*D2006)<0,0,(D2006*$Z2006-(2009-D$3)/($C2006+D2007)*$Z2006*D2006))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2006:AV2006)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2006","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2006","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2006","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2006","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2006","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2006","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2006","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2006","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2006","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2006","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2006","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2006","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2006","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2006","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2006","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2006","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2006","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2006","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2006","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2006","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2006","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2006","v":0},{"$f":"+SUM(AX2006:BS2006)","v":0},{"$f":"(AA2006+AX2006)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2006:CP2006)","v":0},{"$f":"SUM(D2006:Y2006)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2021:Y2021,\"<>0\")<=1,IF(SUM(D2021:Y2021)=0,0,(IF(SUM(D2021:Y2021)>0,IF(SUM(D2021:Y2021)<400,(1.2675*45967*SUM(D2021:Y2021)^(-0.4664)),(IF(SUM(D2021:Y2021)<2000,(39128*SUM(D2021:Y2021)^(-0.37661)),IF(SUM(D2021:Y2021)<5000,18893*SUM(D2021:Y2021)^(-0.28083),IF(SUM(D2021:Y2021)<100000,29680*SUM(D2021:Y2021)^(-0.24475),1773.1))))*100/115)*SUM(D2021:Y2021)*(IF(SUM(D2013:Y2013)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D2021:Y2021)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2021*$Z2021-(2009-X$3)/$C2021*$Z2021*X2021)<0,0,(X2021*$Z2021-(2009-X$3)/$C2021*$Z2021*X2021))","v":0},{"$f":"IF((Y2021*$Z2021-(2009-Y$3)/$C2021*$Z2021*Y2021)<0,0,(Y2021*$Z2021-(2009-Y$3)/$C2021*$Z2021*Y2021))","v":0},{"$f":"+SUM(AA2021:AV2021)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2021","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2021","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2021","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2021","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2021","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2021","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2021","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2021","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2021","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2021","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2021","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2021","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2021","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2021","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2021","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2021","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2021","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2021","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2021","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2021","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2021","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2021","v":0},{"$f":"+SUM(AX2021:BS2021)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2021:CP2021)","v":0},{"$f":"SUM(D2021:Y2021)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2024:Y2024,\"<>0\")<=1,IF(SUM(D2024:Y2024)=0,0,(IF(SUM(D2024:Y2024)>0,IF(SUM(D2024:Y2024)<400,(1.2675*45967*SUM(D2024:Y2024)^(-0.4664)),(IF(SUM(D2024:Y2024)<2000,(39128*SUM(D2024:Y2024)^(-0.37661)),IF(SUM(D2024:Y2024)<5000,18893*SUM(D2024:Y2024)^(-0.28083),IF(SUM(D2024:Y2024)<100000,29680*SUM(D2024:Y2024)^(-0.24475),1773.1))))*100/115)*SUM(D2024:Y2024)*(IF(SUM(D2012:Y2012)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D2024:Y2024)),$A$571)","v":0},{"$f":"IF((D2024*$Z2024-(2009-D$3)/$C2024*$Z2024*D2024)<0,0,(D2024*$Z2024-(2009-D$3)/$C2024*$Z2024*D2024))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2024*$Z2024-(2009-N$3)/$C2024*$Z2024*N2024)<0,0,(N2024*$Z2024-(2009-N$3)/$C2024*$Z2024*N2024))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2024*$Z2024-(2009-X$3)/$C2024*$Z2024*X2024)<0,0,(X2024*$Z2024-(2009-X$3)/$C2024*$Z2024*X2024))","v":0},{"$f":"IF((Y2024*$Z2024-(2009-Y$3)/$C2024*$Z2024*Y2024)<0,0,(Y2024*$Z2024-(2009-Y$3)/$C2024*$Z2024*Y2024))","v":0},{"$f":"+SUM(AA2024:AV2024)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2024","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2024","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2024","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2024","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2024","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2024","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2024","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2024","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2024","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2024","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2024","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2024","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2024","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2024","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2024","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2024","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2024","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2024","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2024","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2024","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2024","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2024","v":0},{"$f":"+SUM(AX2024:BS2024)","v":0},{"$f":"(AA2024+AX2024)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2024+BH2024)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2024+BR2024)/2","v":0},0,{"$f":"+SUM(BU2024:CP2024)","v":0},{"$f":"SUM(D2024:Y2024)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2033:Y2033,\"<>0\")<=1,IF(SUM(D2033:Y2033)=0,0,(IF(SUM(D2033:Y2033)>0,IF(SUM(D2033:Y2033)<400,(1.2675*45967*SUM(D2033:Y2033)^(-0.4664)),(IF(SUM(D2033:Y2033)<2000,(39128*SUM(D2033:Y2033)^(-0.37661)),IF(SUM(D2033:Y2033)<5000,18893*SUM(D2033:Y2033)^(-0.28083),IF(SUM(D2033:Y2033)<100000,29680*SUM(D2033:Y2033)^(-0.24475),1773.1))))*100/115)*SUM(D2033:Y2033)*(IF(SUM(D2012:Y2012)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D2033:Y2033)),$A$571)","v":0},{"$f":"IF((D2033*$Z2033-(2009-D$3)/$C2033*$Z2033*D2033)<0,0,(D2033*$Z2033-(2009-D$3)/$C2033*$Z2033*D2033))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2033*$Z2033-(2009-N$3)/$C2033*$Z2033*N2033)<0,0,(N2033*$Z2033-(2009-N$3)/$C2033*$Z2033*N2033))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2033*$Z2033-(2009-X$3)/$C2033*$Z2033*X2033)<0,0,(X2033*$Z2033-(2009-X$3)/$C2033*$Z2033*X2033))","v":0},{"$f":"IF((Y2033*$Z2033-(2009-Y$3)/$C2033*$Z2033*Y2033)<0,0,(Y2033*$Z2033-(2009-Y$3)/$C2033*$Z2033*Y2033))","v":0},{"$f":"+SUM(AA2033:AV2033)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2033","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2033","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2033","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2033","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2033","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2033","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2033","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2033","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2033","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2033","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2033","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2033","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2033","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2033","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2033","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2033","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2033","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2033","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2033","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2033","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2033","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2033","v":0},{"$f":"+SUM(AX2033:BS2033)","v":0},{"$f":"(AA2033+AX2033)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2033+BH2033)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2033+BR2033)/2","v":0},0,{"$f":"+SUM(BU2033:CP2033)","v":0},{"$f":"SUM(D2033:Y2033)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2034:Y2034,\"<>0\")<=1,IF(SUM(D2034:Y2034)=0,0,(IF(SUM(D2034:Y2034)>0,IF(SUM(D2034:Y2034)<400,(1.2675*45967*SUM(D2034:Y2034)^(-0.4664)),(IF(SUM(D2034:Y2034)<2000,(39128*SUM(D2034:Y2034)^(-0.37661)),IF(SUM(D2034:Y2034)<5000,18893*SUM(D2034:Y2034)^(-0.28083),IF(SUM(D2034:Y2034)<100000,29680*SUM(D2034:Y2034)^(-0.24475),1773.1))))*100/115)*SUM(D2034:Y2034)*(IF(SUM(D2013:Y2013)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2034:Y2034)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2034*$Z2034-(2009-X$3)/$C2034*$Z2034*X2034)<0,0,(X2034*$Z2034-(2009-X$3)/$C2034*$Z2034*X2034))","v":0},{"$f":"IF((Y2034*$Z2034-(2009-Y$3)/$C2034*$Z2034*Y2034)<0,0,(Y2034*$Z2034-(2009-Y$3)/$C2034*$Z2034*Y2034))","v":0},{"$f":"+SUM(AA2034:AV2034)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2034","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2034","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2034","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2034","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2034","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2034","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2034","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2034","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2034","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2034","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2034","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2034","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2034","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2034","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2034","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2034","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2034","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2034","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2034","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2034","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2034","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2034","v":0},{"$f":"+SUM(AX2034:BS2034)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2034:CP2034)","v":0},{"$f":"SUM(D2034:Y2034)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2042:Y2042,\"<>0\")<=1,IF(SUM(D2042:Y2042)=0,0,(IF(SUM(D2042:Y2042)>0,IF(SUM(D2042:Y2042)<400,(1.2675*45967*SUM(D2042:Y2042)^(-0.4664)),(IF(SUM(D2042:Y2042)<2000,(39128*SUM(D2042:Y2042)^(-0.37661)),IF(SUM(D2042:Y2042)<5000,18893*SUM(D2042:Y2042)^(-0.28083),IF(SUM(D2042:Y2042)<100000,29680*SUM(D2042:Y2042)^(-0.24475),1773.1))))*100/115)*SUM(D2042:Y2042)*(IF(SUM(D2013:Y2013)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D2042:Y2042)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2042*$Z2042-(2009-X$3)/$C2042*$Z2042*X2042)<0,0,(X2042*$Z2042-(2009-X$3)/$C2042*$Z2042*X2042))","v":0},{"$f":"IF((Y2042*$Z2042-(2009-Y$3)/$C2042*$Z2042*Y2042)<0,0,(Y2042*$Z2042-(2009-Y$3)/$C2042*$Z2042*Y2042))","v":0},{"$f":"+SUM(AA2042:AV2042)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2042","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2042","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2042","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2042","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2042","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2042","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2042","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2042","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2042","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2042","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2042","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2042","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2042","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2042","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2042","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2042","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2042","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2042","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2042","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2042","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2042","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2042","v":0},{"$f":"+SUM(AX2042:BS2042)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2042+BR2042)/2","v":0},{"$f":"(AV2042+BS2042)/2","v":0},{"$f":"+SUM(BU2042:CP2042)","v":0},{"$f":"SUM(D2042:Y2042)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,{"$f":"250-250","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2045:Y2045,\"<>0\")<=1,IF(SUM(D2045:Y2045)=0,0,(IF(SUM(D2045:Y2045)>0,IF(SUM(D2045:Y2045)<400,(1.2675*45967*SUM(D2045:Y2045)^(-0.4664)),(IF(SUM(D2045:Y2045)<2000,(39128*SUM(D2045:Y2045)^(-0.37661)),IF(SUM(D2045:Y2045)<5000,18893*SUM(D2045:Y2045)^(-0.28083),IF(SUM(D2045:Y2045)<100000,29680*SUM(D2045:Y2045)^(-0.24475),1773.1))))*100/115)*SUM(D2045:Y2045)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D2045:Y2045)),$A$571)","v":0},{"$f":"IF((D2045*$Z2045-(2009-D$3)/($C2045+D2046)*$Z2045*D2045)<0,0,(D2045*$Z2045-(2009-D$3)/($C2045+D2046)*$Z2045*D2045))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2045:AV2045)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2045","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2045","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2045","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2045","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2045","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2045","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2045","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2045","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2045","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2045","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2045","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2045","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2045","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2045","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2045","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2045","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2045","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2045","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2045","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2045","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2045","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2045","v":0},{"$f":"+SUM(AX2045:BS2045)","v":0},{"$f":"(AA2045+AX2045)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2045:CP2045)","v":0},{"$f":"SUM(D2045:Y2045)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2052:Y2052,\"<>0\")<=1,IF(SUM(D2052:Y2052)=0,0,(IF(SUM(D2052:Y2052)>0,IF(SUM(D2052:Y2052)<400,(1.2675*45967*SUM(D2052:Y2052)^(-0.4664)),(IF(SUM(D2052:Y2052)<2000,(39128*SUM(D2052:Y2052)^(-0.37661)),IF(SUM(D2052:Y2052)<5000,18893*SUM(D2052:Y2052)^(-0.28083),IF(SUM(D2052:Y2052)<100000,29680*SUM(D2052:Y2052)^(-0.24475),1773.1))))*100/115)*SUM(D2052:Y2052)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2052:Y2052)),$A$571)","v":0},{"$f":"IF((D2052*$Z2052-(2009-D$3)/($C2052+D2053)*$Z2052*D2052)<0,0,(D2052*$Z2052-(2009-D$3)/($C2052+D2053)*$Z2052*D2052))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2052:AV2052)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2052","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2052","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2052","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2052","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2052","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2052","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2052","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2052","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2052","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2052","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2052","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2052","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2052","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2052","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2052","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2052","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2052","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2052","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2052","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2052","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2052","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2052","v":0},{"$f":"+SUM(AX2052:BS2052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2052:CP2052)","v":0},{"$f":"SUM(D2052:Y2052)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2068:Y2068,\"<>0\")<=1,IF(SUM(D2068:Y2068)=0,0,(IF(SUM(D2068:Y2068)>0,IF(SUM(D2068:Y2068)<400,(1.2675*45967*SUM(D2068:Y2068)^(-0.4664)),(IF(SUM(D2068:Y2068)<2000,(39128*SUM(D2068:Y2068)^(-0.37661)),IF(SUM(D2068:Y2068)<5000,18893*SUM(D2068:Y2068)^(-0.28083),IF(SUM(D2068:Y2068)<100000,29680*SUM(D2068:Y2068)^(-0.24475),1773.1))))*100/115)*SUM(D2068:Y2068)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2068:Y2068)),$A$571)","v":0},{"$f":"IF((D2068*$Z2068-(2009-D$3)/($C2068+D2069)*$Z2068*D2068)<0,0,(D2068*$Z2068-(2009-D$3)/($C2068+D2069)*$Z2068*D2068))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2068:AV2068)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2068","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2068","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2068","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2068","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2068","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2068","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2068","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2068","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2068","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2068","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2068","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2068","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2068","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2068","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2068","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2068","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2068","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2068","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2068","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2068","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2068","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2068","v":0},{"$f":"+SUM(AX2068:BS2068)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2068:CP2068)","v":0},{"$f":"SUM(D2068:Y2068)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2073:Y2073,\"<>0\")<=1,IF(SUM(D2073:Y2073)=0,0,(IF(SUM(D2073:Y2073)>0,IF(SUM(D2073:Y2073)<400,(1.2675*45967*SUM(D2073:Y2073)^(-0.4664)),(IF(SUM(D2073:Y2073)<2000,(39128*SUM(D2073:Y2073)^(-0.37661)),IF(SUM(D2073:Y2073)<5000,18893*SUM(D2073:Y2073)^(-0.28083),IF(SUM(D2073:Y2073)<100000,29680*SUM(D2073:Y2073)^(-0.24475),1773.1))))*100/115)*SUM(D2073:Y2073)*(IF(SUM(D2056:Y2056)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2073:Y2073)),$A$571)","v":0},{"$f":"IF((D2073*$Z2073-(2009-D$3)/($C2073+D2074)*$Z2073*D2073)<0,0,(D2073*$Z2073-(2009-D$3)/($C2073+D2074)*$Z2073*D2073))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2073:AV2073)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2073","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2073","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2073","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2073","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2073","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2073","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2073","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2073","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2073","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2073","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2073","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2073","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2073","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2073","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2073","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2073","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2073","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2073","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2073","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2073","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2073","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2073","v":0},{"$f":"+SUM(AX2073:BS2073)","v":0},{"$f":"(AA2073+AX2073)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2073:CP2073)","v":0},{"$f":"SUM(D2073:Y2073)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2079:Y2079,\"<>0\")<=1,IF(SUM(D2079:Y2079)=0,0,(IF(SUM(D2079:Y2079)>0,IF(SUM(D2079:Y2079)<400,(1.2675*45967*SUM(D2079:Y2079)^(-0.4664)),(IF(SUM(D2079:Y2079)<2000,(39128*SUM(D2079:Y2079)^(-0.37661)),IF(SUM(D2079:Y2079)<5000,18893*SUM(D2079:Y2079)^(-0.28083),IF(SUM(D2079:Y2079)<100000,29680*SUM(D2079:Y2079)^(-0.24475),1773.1))))*100/115)*SUM(D2079:Y2079)*0.1638,0)*1.15*1.06*0.4)/SUM(D2079:Y2079)),$A$571)","v":0},{"$f":"IF((D2079*$Z2079-(2009-D$3)/$C2079*$Z2079*D2079)<0,0,(D2079*$Z2079-(2009-D$3)/$C2079*$Z2079*D2079))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2079*$Z2079-(2009-N$3)/$C2079*$Z2079*N2079)<0,0,(N2079*$Z2079-(2009-N$3)/$C2079*$Z2079*N2079))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2079*$Z2079-(2009-X$3)/$C2079*$Z2079*X2079)<0,0,(X2079*$Z2079-(2009-X$3)/$C2079*$Z2079*X2079))","v":0},{"$f":"IF((Y2079*$Z2079-(2009-Y$3)/$C2079*$Z2079*Y2079)<0,0,(Y2079*$Z2079-(2009-Y$3)/$C2079*$Z2079*Y2079))","v":0},{"$f":"+SUM(AA2079:AV2079)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2079","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2079","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2079","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2079","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2079","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2079","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2079","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2079","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2079","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2079","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2079","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2079","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2079","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2079","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2079","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2079","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2079","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2079","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2079","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2079","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2079","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2079","v":0},{"$f":"+SUM(AX2079:BS2079)","v":0},{"$f":"(AA2079+AX2079)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2079+BH2079)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2079+BR2079)/2","v":0},0,{"$f":"+SUM(BU2079:CP2079)","v":0},{"$f":"SUM(D2079:Y2079)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2080:Y2080,\"<>0\")<=1,IF(SUM(D2080:Y2080)=0,0,(IF(SUM(D2080:Y2080)>0,IF(SUM(D2080:Y2080)<400,(1.2675*45967*SUM(D2080:Y2080)^(-0.4664)),(IF(SUM(D2080:Y2080)<2000,(39128*SUM(D2080:Y2080)^(-0.37661)),IF(SUM(D2080:Y2080)<5000,18893*SUM(D2080:Y2080)^(-0.28083),IF(SUM(D2080:Y2080)<100000,29680*SUM(D2080:Y2080)^(-0.24475),1773.1))))*100/115)*SUM(D2080:Y2080)*0.1638,0)*1.15*1.06*0.05)/SUM(D2080:Y2080)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2080*$Z2080-(2009-X$3)/$C2080*$Z2080*X2080)<0,0,(X2080*$Z2080-(2009-X$3)/$C2080*$Z2080*X2080))","v":0},{"$f":"IF((Y2080*$Z2080-(2009-Y$3)/$C2080*$Z2080*Y2080)<0,0,(Y2080*$Z2080-(2009-Y$3)/$C2080*$Z2080*Y2080))","v":0},{"$f":"+SUM(AA2080:AV2080)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2080","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2080","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2080","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2080","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2080","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2080","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2080","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2080","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2080","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2080","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2080","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2080","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2080","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2080","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2080","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2080","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2080","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2080","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2080","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2080","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2080","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2080","v":0},{"$f":"+SUM(AX2080:BS2080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2080:CP2080)","v":0},{"$f":"SUM(D2080:Y2080)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2089:Y2089,\"<>0\")<=1,IF(SUM(D2089:Y2089)=0,0,(IF(SUM(D2089:Y2089)>0,IF(SUM(D2089:Y2089)<400,(1.2675*45967*SUM(D2089:Y2089)^(-0.4664)),(IF(SUM(D2089:Y2089)<2000,(39128*SUM(D2089:Y2089)^(-0.37661)),IF(SUM(D2089:Y2089)<5000,18893*SUM(D2089:Y2089)^(-0.28083),IF(SUM(D2089:Y2089)<100000,29680*SUM(D2089:Y2089)^(-0.24475),1773.1))))*100/115)*SUM(D2089:Y2089)*(IF(SUM(D2077:Y2077)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D2089:Y2089)),$A$571)","v":0},{"$f":"IF((D2089*$Z2089-(2009-D$3)/($C2089+D2090)*$Z2089*D2089)<0,0,(D2089*$Z2089-(2009-D$3)/($C2089+D2090)*$Z2089*D2089))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2089:AV2089)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2089","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2089","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2089","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2089","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2089","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2089","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2089","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2089","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2089","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2089","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2089","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2089","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2089","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2089","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2089","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2089","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2089","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2089","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2089","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2089","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2089","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2089","v":0},{"$f":"+SUM(AX2089:BS2089)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2089:CP2089)","v":0},{"$f":"SUM(D2089:Y2089)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2093:Y2093,\"<>0\")<=1,IF(SUM(D2093:Y2093)=0,0,(IF(SUM(D2093:Y2093)>0,IF(SUM(D2093:Y2093)<400,(1.2675*45967*SUM(D2093:Y2093)^(-0.4664)),(IF(SUM(D2093:Y2093)<2000,(39128*SUM(D2093:Y2093)^(-0.37661)),IF(SUM(D2093:Y2093)<5000,18893*SUM(D2093:Y2093)^(-0.28083),IF(SUM(D2093:Y2093)<100000,29680*SUM(D2093:Y2093)^(-0.24475),1773.1))))*100/115)*SUM(D2093:Y2093)*(IF(SUM(D2077:Y2077)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D2093:Y2093)),$A$571)","v":0},{"$f":"IF((D2093*$Z2093-(2009-D$3)/($C2093+D2094)*$Z2093*D2093)<0,0,(D2093*$Z2093-(2009-D$3)/($C2093+D2094)*$Z2093*D2093))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2093:AV2093)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2093","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2093","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2093","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2093","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2093","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2093","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2093","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2093","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2093","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2093","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2093","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2093","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2093","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2093","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2093","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2093","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2093","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2093","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2093","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2093","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2093","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2093","v":0},{"$f":"+SUM(AX2093:BS2093)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2093:CP2093)","v":0},{"$f":"SUM(D2093:Y2093)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2098:Y2098,\"<>0\")<=1,IF(SUM(D2098:Y2098)=0,0,(IF(SUM(D2098:Y2098)>0,IF(SUM(D2098:Y2098)<400,(1.2675*45967*SUM(D2098:Y2098)^(-0.4664)),(IF(SUM(D2098:Y2098)<2000,(39128*SUM(D2098:Y2098)^(-0.37661)),IF(SUM(D2098:Y2098)<5000,18893*SUM(D2098:Y2098)^(-0.28083),IF(SUM(D2098:Y2098)<100000,29680*SUM(D2098:Y2098)^(-0.24475),1773.1))))*100/115)*SUM(D2098:Y2098)*(IF(SUM(D2077:Y2077)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D2098:Y2098)),$A$571)","v":0},{"$f":"IF((D2098*$Z2098-(2009-D$3)/($C2098+D2099)*$Z2098*D2098)<0,0,(D2098*$Z2098-(2009-D$3)/($C2098+D2099)*$Z2098*D2098))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2098:AV2098)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2098","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2098","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2098","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2098","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2098","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2098","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2098","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2098","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2098","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2098","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2098","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2098","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2098","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2098","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2098","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2098","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2098","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2098","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2098","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2098","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2098","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2098","v":0},{"$f":"+SUM(AX2098:BS2098)","v":0},{"$f":"(AA2098+AX2098)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2098:CP2098)","v":0},{"$f":"SUM(D2098:Y2098)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2115:AW2138)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT2115:BT2138)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ2115:CQ2138)","v":0},{"$f":"SUM(D2114:Y2114)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2117:Y2117,\"<>0\")<=1,IF(SUM(D2117:Y2117)=0,0,(IF(SUM(D2117:Y2117)>0,IF(SUM(D2117:Y2117)<400,(1.2675*45967*SUM(D2117:Y2117)^(-0.4664)),(IF(SUM(D2117:Y2117)<2000,(39128*SUM(D2117:Y2117)^(-0.37661)),IF(SUM(D2117:Y2117)<5000,18893*SUM(D2117:Y2117)^(-0.28083),IF(SUM(D2117:Y2117)<100000,29680*SUM(D2117:Y2117)^(-0.24475),1773.1))))*100/115)*SUM(D2117:Y2117)*0.061,0)*1.15*1.06*0.43)/SUM(D2117:Y2117)),$A$571)","v":0},{"$f":"IF((D2117*$Z2117-(2009-D$3)/$C2117*$Z2117*D2117)<0,0,(D2117*$Z2117-(2009-D$3)/$C2117*$Z2117*D2117))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2117*$Z2117-(2009-N$3)/$C2117*$Z2117*N2117)<0,0,(N2117*$Z2117-(2009-N$3)/$C2117*$Z2117*N2117))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2117*$Z2117-(2009-X$3)/$C2117*$Z2117*X2117)<0,0,(X2117*$Z2117-(2009-X$3)/$C2117*$Z2117*X2117))","v":0},{"$f":"IF((Y2117*$Z2117-(2009-Y$3)/$C2117*$Z2117*Y2117)<0,0,(Y2117*$Z2117-(2009-Y$3)/$C2117*$Z2117*Y2117))","v":0},{"$f":"+SUM(AA2117:AV2117)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2117","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2117","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2117","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2117","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2117","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2117","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2117","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2117","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2117","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2117","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2117","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2117","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2117","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2117","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2117","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2117","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2117","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2117","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2117","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2117","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2117","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2117","v":0},{"$f":"+SUM(AX2117:BS2117)","v":0},{"$f":"(AA2117+AX2117)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2117+BH2117)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2117+BR2117)/2","v":0},0,{"$f":"+SUM(BU2117:CP2117)","v":0},{"$f":"SUM(D2117:Y2117)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2123:Y2123,\"<>0\")<=1,IF(SUM(D2123:Y2123)=0,0,(IF(SUM(D2123:Y2123)>0,IF(SUM(D2123:Y2123)<400,(1.2675*45967*SUM(D2123:Y2123)^(-0.4664)),(IF(SUM(D2123:Y2123)<2000,(39128*SUM(D2123:Y2123)^(-0.37661)),IF(SUM(D2123:Y2123)<5000,18893*SUM(D2123:Y2123)^(-0.28083),IF(SUM(D2123:Y2123)<100000,29680*SUM(D2123:Y2123)^(-0.24475),1773.1))))*100/115)*SUM(D2123:Y2123)*(IF(SUM(D2123:Y2123)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D2123:Y2123)),$A$571)","v":0},{"$f":"IF((D2123*$Z2123-(2009-D$3)/($C2123+D2124)*$Z2123*D2123)<0,0,(D2123*$Z2123-(2009-D$3)/($C2123+D2124)*$Z2123*D2123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2123:AV2123)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2123","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2123","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2123","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2123","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2123","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2123","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2123","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2123","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2123","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2123","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2123","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2123","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2123","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2123","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2123","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2123","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2123","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2123","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2123","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2123","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2123","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2123","v":0},{"$f":"+SUM(AX2123:BS2123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2123:CP2123)","v":0},{"$f":"SUM(D2123:Y2123)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2126:Y2126,\"<>0\")<=1,IF(SUM(D2126:Y2126)=0,0,(IF(SUM(D2126:Y2126)>0,IF(SUM(D2126:Y2126)<400,(1.2675*45967*SUM(D2126:Y2126)^(-0.4664)),(IF(SUM(D2126:Y2126)<2000,(39128*SUM(D2126:Y2126)^(-0.37661)),IF(SUM(D2126:Y2126)<5000,18893*SUM(D2126:Y2126)^(-0.28083),IF(SUM(D2126:Y2126)<100000,29680*SUM(D2126:Y2126)^(-0.24475),1773.1))))*100/115)*SUM(D2126:Y2126)*(IF(SUM(D2126:Y2126)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D2126:Y2126)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2126*$Z2126-(2009-X$3)/$C2126*$Z2126*X2126)<0,0,(X2126*$Z2126-(2009-X$3)/$C2126*$Z2126*X2126))","v":0},{"$f":"IF((Y2126*$Z2126-(2009-Y$3)/$C2126*$Z2126*Y2126)<0,0,(Y2126*$Z2126-(2009-Y$3)/$C2126*$Z2126*Y2126))","v":0},{"$f":"+SUM(AA2126:AV2126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2126","v":0},{"$f":"+SUM(AX2126:BS2126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2126:CP2126)","v":0},{"$f":"SUM(D2126:Y2126)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2135:Y2135,\"<>0\")<=1,IF(SUM(D2135:Y2135)=0,0,(IF(SUM(D2135:Y2135)>0,IF(SUM(D2135:Y2135)<400,(1.2675*45967*SUM(D2135:Y2135)^(-0.4664)),(IF(SUM(D2135:Y2135)<2000,(39128*SUM(D2135:Y2135)^(-0.37661)),IF(SUM(D2135:Y2135)<5000,18893*SUM(D2135:Y2135)^(-0.28083),IF(SUM(D2135:Y2135)<100000,29680*SUM(D2135:Y2135)^(-0.24475),1773.1))))*100/115)*SUM(D2135:Y2135)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2135:Y2135)),$A$571)","v":0},{"$f":"IF((D2135*$Z2135-(2009-D$3)/($C2135+D2136)*$Z2135*D2135)<0,0,(D2135*$Z2135-(2009-D$3)/($C2135+D2136)*$Z2135*D2135))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2135:AV2135)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2135","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2135","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2135","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2135","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2135","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2135","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2135","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2135","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2135","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2135","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2135","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2135","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2135","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2135","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2135","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2135","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2135","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2135","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2135","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2135","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2135","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2135","v":0},{"$f":"+SUM(AX2135:BS2135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2135:CP2135)","v":0},{"$f":"SUM(D2135:Y2135)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2142:Y2142,\"<>0\")<=1,IF(SUM(D2142:Y2142)=0,0,(IF(SUM(D2142:Y2142)>0,IF(SUM(D2142:Y2142)<400,(1.2675*45967*SUM(D2142:Y2142)^(-0.4664)),(IF(SUM(D2142:Y2142)<2000,(39128*SUM(D2142:Y2142)^(-0.37661)),IF(SUM(D2142:Y2142)<5000,18893*SUM(D2142:Y2142)^(-0.28083),IF(SUM(D2142:Y2142)<100000,29680*SUM(D2142:Y2142)^(-0.24475),1773.1))))*100/115)*SUM(D2142:Y2142)*(IF(SUM(D2125:Y2125)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D2142:Y2142)),$A$571)","v":0},{"$f":"IF((D2142*$Z2142-(2009-D$3)/$C2142*$Z2142*D2142)<0,0,(D2142*$Z2142-(2009-D$3)/$C2142*$Z2142*D2142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2142*$Z2142-(2009-N$3)/$C2142*$Z2142*N2142)<0,0,(N2142*$Z2142-(2009-N$3)/$C2142*$Z2142*N2142))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2142*$Z2142-(2009-X$3)/$C2142*$Z2142*X2142)<0,0,(X2142*$Z2142-(2009-X$3)/$C2142*$Z2142*X2142))","v":0},{"$f":"IF((Y2142*$Z2142-(2009-Y$3)/$C2142*$Z2142*Y2142)<0,0,(Y2142*$Z2142-(2009-Y$3)/$C2142*$Z2142*Y2142))","v":0},{"$f":"+SUM(AA2142:AV2142)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2142","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2142","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2142","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2142","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2142","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2142","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2142","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2142","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2142","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2142","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2142","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2142","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2142","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2142","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2142","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2142","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2142","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2142","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2142","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2142","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2142","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2142","v":0},{"$f":"+SUM(AX2142:BS2142)","v":0},{"$f":"(AA2142+AX2142)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2142+BH2142)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2142+BR2142)/2","v":0},0,{"$f":"+SUM(BU2142:CP2142)","v":0},{"$f":"SUM(D2142:Y2142)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2154:Y2154,\"<>0\")<=1,IF(SUM(D2154:Y2154)=0,0,(IF(SUM(D2154:Y2154)>0,IF(SUM(D2154:Y2154)<400,(1.2675*45967*SUM(D2154:Y2154)^(-0.4664)),(IF(SUM(D2154:Y2154)<2000,(39128*SUM(D2154:Y2154)^(-0.37661)),IF(SUM(D2154:Y2154)<5000,18893*SUM(D2154:Y2154)^(-0.28083),IF(SUM(D2154:Y2154)<100000,29680*SUM(D2154:Y2154)^(-0.24475),1773.1))))*100/115)*SUM(D2154:Y2154)*(IF(SUM(D2146:Y2146)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2154:Y2154)),$A$571)","v":0},{"$f":"IF((D2154*$Z2154-(2009-D$3)/$C2154*$Z2154*D2154)<0,0,(D2154*$Z2154-(2009-D$3)/$C2154*$Z2154*D2154))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2154*$Z2154-(2009-N$3)/$C2154*$Z2154*N2154)<0,0,(N2154*$Z2154-(2009-N$3)/$C2154*$Z2154*N2154))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2154*$Z2154-(2009-X$3)/$C2154*$Z2154*X2154)<0,0,(X2154*$Z2154-(2009-X$3)/$C2154*$Z2154*X2154))","v":0},{"$f":"IF((Y2154*$Z2154-(2009-Y$3)/$C2154*$Z2154*Y2154)<0,0,(Y2154*$Z2154-(2009-Y$3)/$C2154*$Z2154*Y2154))","v":0},{"$f":"+SUM(AA2154:AV2154)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2154","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2154","v":0},{"$f":"+SUM(AX2154:BS2154)","v":0},{"$f":"(AA2154+AX2154)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2154+BH2154)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2154+BR2154)/2","v":0},0,{"$f":"+SUM(BU2154:CP2154)","v":0},{"$f":"SUM(D2154:Y2154)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2160:Y2160,\"<>0\")<=1,IF(SUM(D2160:Y2160)=0,0,(IF(SUM(D2160:Y2160)>0,IF(SUM(D2160:Y2160)<400,(1.2675*45967*SUM(D2160:Y2160)^(-0.4664)),(IF(SUM(D2160:Y2160)<2000,(39128*SUM(D2160:Y2160)^(-0.37661)),IF(SUM(D2160:Y2160)<5000,18893*SUM(D2160:Y2160)^(-0.28083),IF(SUM(D2160:Y2160)<100000,29680*SUM(D2160:Y2160)^(-0.24475),1773.1))))*100/115)*SUM(D2160:Y2160)*(IF(SUM(D2144:Y2144)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D2160:Y2160)),$A$571)","v":0},{"$f":"IF((D2160*$Z2160-(2009-D$3)/($C2160+D2161)*$Z2160*D2160)<0,0,(D2160*$Z2160-(2009-D$3)/($C2160+D2161)*$Z2160*D2160))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2160:AV2160)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2160","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2160","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2160","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2160","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2160","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2160","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2160","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2160","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2160","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2160","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2160","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2160","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2160","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2160","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2160","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2160","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2160","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2160","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2160","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2160","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2160","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2160","v":0},{"$f":"+SUM(AX2160:BS2160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2160:CP2160)","v":0},{"$f":"SUM(D2160:Y2160)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2163:Y2163,\"<>0\")<=1,IF(SUM(D2163:Y2163)=0,0,(IF(SUM(D2163:Y2163)>0,IF(SUM(D2163:Y2163)<400,(1.2675*45967*SUM(D2163:Y2163)^(-0.4664)),(IF(SUM(D2163:Y2163)<2000,(39128*SUM(D2163:Y2163)^(-0.37661)),IF(SUM(D2163:Y2163)<5000,18893*SUM(D2163:Y2163)^(-0.28083),IF(SUM(D2163:Y2163)<100000,29680*SUM(D2163:Y2163)^(-0.24475),1773.1))))*100/115)*SUM(D2163:Y2163)*(IF(SUM(D2147:Y2147)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D2163:Y2163)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2163*$Z2163-(2009-X$3)/$C2163*$Z2163*X2163)<0,0,(X2163*$Z2163-(2009-X$3)/$C2163*$Z2163*X2163))","v":0},{"$f":"IF((Y2163*$Z2163-(2009-Y$3)/$C2163*$Z2163*Y2163)<0,0,(Y2163*$Z2163-(2009-Y$3)/$C2163*$Z2163*Y2163))","v":0},{"$f":"+SUM(AA2163:AV2163)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2163","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2163","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2163","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2163","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2163","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2163","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2163","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2163","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2163","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2163","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2163","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2163","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2163","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2163","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2163","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2163","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2163","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2163","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2163","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2163","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2163","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2163","v":0},{"$f":"+SUM(AX2163:BS2163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2163+BR2163)/2","v":0},{"$f":"(AV2163+BS2163)/2","v":0},{"$f":"+SUM(BU2163:CP2163)","v":0},{"$f":"SUM(D2163:Y2163)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2182:AW2205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT2182:BT2205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ2182:CQ2205)","v":0},{"$f":"SUM(D2181:Y2181)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2188:Y2188,\"<>0\")<=1,IF(SUM(D2188:Y2188)=0,0,(IF(SUM(D2188:Y2188)>0,IF(SUM(D2188:Y2188)<400,(1.2675*45967*SUM(D2188:Y2188)^(-0.4664)),(IF(SUM(D2188:Y2188)<2000,(39128*SUM(D2188:Y2188)^(-0.37661)),IF(SUM(D2188:Y2188)<5000,18893*SUM(D2188:Y2188)^(-0.28083),IF(SUM(D2188:Y2188)<100000,29680*SUM(D2188:Y2188)^(-0.24475),1773.1))))*100/115)*SUM(D2188:Y2188)*0.0173,0)*1.15*1.06*0.43)/SUM(D2188:Y2188)),$A$571)","v":0},{"$f":"IF((D2188*$Z2188-(2009-D$3)/$C2188*$Z2188*D2188)<0,0,(D2188*$Z2188-(2009-D$3)/$C2188*$Z2188*D2188))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2188*$Z2188-(2009-N$3)/$C2188*$Z2188*N2188)<0,0,(N2188*$Z2188-(2009-N$3)/$C2188*$Z2188*N2188))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2188*$Z2188-(2009-X$3)/$C2188*$Z2188*X2188)<0,0,(X2188*$Z2188-(2009-X$3)/$C2188*$Z2188*X2188))","v":0},{"$f":"IF((Y2188*$Z2188-(2009-Y$3)/$C2188*$Z2188*Y2188)<0,0,(Y2188*$Z2188-(2009-Y$3)/$C2188*$Z2188*Y2188))","v":0},{"$f":"+SUM(AA2188:AV2188)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2188","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2188","v":0},{"$f":"+SUM(AX2188:BS2188)","v":0},{"$f":"(AA2188+AX2188)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2188+BH2188)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2188+BR2188)/2","v":0},0,{"$f":"+SUM(BU2188:CP2188)","v":0},{"$f":"SUM(D2188:Y2188)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2200:Y2200,\"<>0\")<=1,IF(SUM(D2200:Y2200)=0,0,(IF(SUM(D2200:Y2200)>0,IF(SUM(D2200:Y2200)<400,(1.2675*45967*SUM(D2200:Y2200)^(-0.4664)),(IF(SUM(D2200:Y2200)<2000,(39128*SUM(D2200:Y2200)^(-0.37661)),IF(SUM(D2200:Y2200)<5000,18893*SUM(D2200:Y2200)^(-0.28083),IF(SUM(D2200:Y2200)<100000,29680*SUM(D2200:Y2200)^(-0.24475),1773.1))))*100/115)*SUM(D2200:Y2200)*(IF(SUM(D2192:Y2192)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D2200:Y2200)),$A$571)","v":0},{"$f":"IF((D2200*$Z2200-(2009-D$3)/$C2200*$Z2200*D2200)<0,0,(D2200*$Z2200-(2009-D$3)/$C2200*$Z2200*D2200))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2200*$Z2200-(2009-N$3)/$C2200*$Z2200*N2200)<0,0,(N2200*$Z2200-(2009-N$3)/$C2200*$Z2200*N2200))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2200*$Z2200-(2009-X$3)/$C2200*$Z2200*X2200)<0,0,(X2200*$Z2200-(2009-X$3)/$C2200*$Z2200*X2200))","v":0},{"$f":"IF((Y2200*$Z2200-(2009-Y$3)/$C2200*$Z2200*Y2200)<0,0,(Y2200*$Z2200-(2009-Y$3)/$C2200*$Z2200*Y2200))","v":0},{"$f":"+SUM(AA2200:AV2200)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2200","v":0},{"$f":"+SUM(AX2200:BS2200)","v":0},{"$f":"(AA2200+AX2200)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2200+BH2200)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2200+BR2200)/2","v":0},0,{"$f":"+SUM(BU2200:CP2200)","v":0},{"$f":"SUM(D2200:Y2200)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2205:Y2205,\"<>0\")<=1,IF(SUM(D2205:Y2205)=0,0,(IF(SUM(D2205:Y2205)>0,IF(SUM(D2205:Y2205)<400,(1.2675*45967*SUM(D2205:Y2205)^(-0.4664)),(IF(SUM(D2205:Y2205)<2000,(39128*SUM(D2205:Y2205)^(-0.37661)),IF(SUM(D2205:Y2205)<5000,18893*SUM(D2205:Y2205)^(-0.28083),IF(SUM(D2205:Y2205)<100000,29680*SUM(D2205:Y2205)^(-0.24475),1773.1))))*100/115)*SUM(D2205:Y2205)*(0.246),0)*1.15*1.06*0.05)/SUM(D2205:Y2205)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2205*$Z2205-(2009-X$3)/$C2205*$Z2205*X2205)<0,0,(X2205*$Z2205-(2009-X$3)/$C2205*$Z2205*X2205))","v":0},{"$f":"IF((Y2205*$Z2205-(2009-Y$3)/$C2205*$Z2205*Y2205)<0,0,(Y2205*$Z2205-(2009-Y$3)/$C2205*$Z2205*Y2205))","v":0},{"$f":"+SUM(AA2205:AV2205)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2205","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2205","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2205","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2205","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2205","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2205","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2205","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2205","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2205","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2205","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2205","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2205","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2205","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2205","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2205","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2205","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2205","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2205","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2205","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2205","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2205","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2205","v":0},{"$f":"+SUM(AX2205:BS2205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2205+BR2205)/2","v":0},{"$f":"(AV2205+BS2205)/2","v":0},{"$f":"+SUM(BU2205:CP2205)","v":0},{"$f":"SUM(D2205:Y2205)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2209:Y2209,\"<>0\")<=1,IF(SUM(D2209:Y2209)=0,0,(IF(SUM(D2209:Y2209)>0,IF(SUM(D2209:Y2209)<400,(1.2675*45967*SUM(D2209:Y2209)^(-0.4664)),(IF(SUM(D2209:Y2209)<2000,(39128*SUM(D2209:Y2209)^(-0.37661)),IF(SUM(D2209:Y2209)<5000,18893*SUM(D2209:Y2209)^(-0.28083),IF(SUM(D2209:Y2209)<100000,29680*SUM(D2209:Y2209)^(-0.24475),1773.1))))*100/115)*SUM(D2209:Y2209)*(IF(SUM(D2192:Y2192)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D2209:Y2209)),$A$571)","v":0},{"$f":"IF((D2209*$Z2209-(2009-D$3)/$C2209*$Z2209*D2209)<0,0,(D2209*$Z2209-(2009-D$3)/$C2209*$Z2209*D2209))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2209*$Z2209-(2009-N$3)/$C2209*$Z2209*N2209)<0,0,(N2209*$Z2209-(2009-N$3)/$C2209*$Z2209*N2209))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2209*$Z2209-(2009-X$3)/$C2209*$Z2209*X2209)<0,0,(X2209*$Z2209-(2009-X$3)/$C2209*$Z2209*X2209))","v":0},{"$f":"IF((Y2209*$Z2209-(2009-Y$3)/$C2209*$Z2209*Y2209)<0,0,(Y2209*$Z2209-(2009-Y$3)/$C2209*$Z2209*Y2209))","v":0},{"$f":"+SUM(AA2209:AV2209)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2209","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2209","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2209","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2209","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2209","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2209","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2209","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2209","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2209","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2209","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2209","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2209","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2209","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2209","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2209","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2209","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2209","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2209","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2209","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2209","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2209","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2209","v":0},{"$f":"+SUM(AX2209:BS2209)","v":0},{"$f":"(AA2209+AX2209)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2209+BH2209)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2209+BR2209)/2","v":0},0,{"$f":"+SUM(BU2209:CP2209)","v":0},{"$f":"SUM(D2209:Y2209)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2219:Y2219,\"<>0\")<=1,IF(SUM(D2219:Y2219)=0,0,(IF(SUM(D2219:Y2219)>0,IF(SUM(D2219:Y2219)<400,(1.2675*45967*SUM(D2219:Y2219)^(-0.4664)),(IF(SUM(D2219:Y2219)<2000,(39128*SUM(D2219:Y2219)^(-0.37661)),IF(SUM(D2219:Y2219)<5000,18893*SUM(D2219:Y2219)^(-0.28083),IF(SUM(D2219:Y2219)<100000,29680*SUM(D2219:Y2219)^(-0.24475),1773.1))))*100/115)*SUM(D2219:Y2219)*(IF(SUM(D2211:Y2211)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D2219:Y2219)),$A$571)","v":0},{"$f":"IF((D2219*$Z2219-(2009-D$3)/($C2219+D2220)*$Z2219*D2219)<0,0,(D2219*$Z2219-(2009-D$3)/($C2219+D2220)*$Z2219*D2219))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2219:AV2219)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2219","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2219","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2219","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2219","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2219","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2219","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2219","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2219","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2219","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2219","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2219","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2219","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2219","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2219","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2219","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2219","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2219","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2219","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2219","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2219","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2219","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2219","v":0},{"$f":"+SUM(AX2219:BS2219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2219:CP2219)","v":0},{"$f":"SUM(D2219:Y2219)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2232:AW2243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT2232:BT2243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ2232:CQ2243)","v":0},{"$f":"SUM(D2231:Y2231)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2246:Y2246,\"<>0\")<=1,IF(SUM(D2246:Y2246)=0,0,(IF(SUM(D2246:Y2246)>0,IF(SUM(D2246:Y2246)<400,(1.2675*45967*SUM(D2246:Y2246)^(-0.4664)),(IF(SUM(D2246:Y2246)<2000,(39128*SUM(D2246:Y2246)^(-0.37661)),IF(SUM(D2246:Y2246)<5000,18893*SUM(D2246:Y2246)^(-0.28083),IF(SUM(D2246:Y2246)<100000,29680*SUM(D2246:Y2246)^(-0.24475),1773.1))))*100/115)*SUM(D2246:Y2246)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D2246:Y2246)),$A$571)","v":0},{"$f":"IF((D2246*$Z2246-(2009-D$3)/($C2246+D2247)*$Z2246*D2246)<0,0,(D2246*$Z2246-(2009-D$3)/($C2246+D2247)*$Z2246*D2246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2246:AV2246)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2246","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2246","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2246","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2246","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2246","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2246","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2246","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2246","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2246","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2246","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2246","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2246","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2246","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2246","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2246","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2246","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2246","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2246","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2246","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2246","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2246","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2246","v":0},{"$f":"+SUM(AX2246:BS2246)","v":0},{"$f":"(AA2246+AX2246)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2246:CP2246)","v":0},{"$f":"SUM(D2246:Y2246)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2253:Y2253,\"<>0\")<=1,IF(SUM(D2253:Y2253)=0,0,(IF(SUM(D2253:Y2253)>0,IF(SUM(D2253:Y2253)<400,(1.2675*45967*SUM(D2253:Y2253)^(-0.4664)),(IF(SUM(D2253:Y2253)<2000,(39128*SUM(D2253:Y2253)^(-0.37661)),IF(SUM(D2253:Y2253)<5000,18893*SUM(D2253:Y2253)^(-0.28083),IF(SUM(D2253:Y2253)<100000,29680*SUM(D2253:Y2253)^(-0.24475),1773.1))))*100/115)*SUM(D2253:Y2253)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2253:Y2253)),$A$571)","v":0},{"$f":"IF((D2253*$Z2253-(2009-D$3)/($C2253+D2254)*$Z2253*D2253)<0,0,(D2253*$Z2253-(2009-D$3)/($C2253+D2254)*$Z2253*D2253))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2253:AV2253)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2253","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2253","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2253","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2253","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2253","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2253","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2253","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2253","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2253","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2253","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2253","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2253","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2253","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2253","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2253","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2253","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2253","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2253","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2253","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2253","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2253","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2253","v":0},{"$f":"+SUM(AX2253:BS2253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2253:CP2253)","v":0},{"$f":"SUM(D2253:Y2253)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2255:Y2255,\"<>0\")<=1,IF(SUM(D2255:Y2255)=0,0,(IF(SUM(D2255:Y2255)>0,IF(SUM(D2255:Y2255)<400,(1.2675*45967*SUM(D2255:Y2255)^(-0.4664)),(IF(SUM(D2255:Y2255)<2000,(39128*SUM(D2255:Y2255)^(-0.37661)),IF(SUM(D2255:Y2255)<5000,18893*SUM(D2255:Y2255)^(-0.28083),IF(SUM(D2255:Y2255)<100000,29680*SUM(D2255:Y2255)^(-0.24475),1773.1))))*100/115)*SUM(D2255:Y2255)*0.0173,0)*1.15*1.06*0.43)/SUM(D2255:Y2255)),$A$571)","v":0},{"$f":"IF((D2255*$Z2255-(2009-D$3)/$C2255*$Z2255*D2255)<0,0,(D2255*$Z2255-(2009-D$3)/$C2255*$Z2255*D2255))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2255*$Z2255-(2009-N$3)/$C2255*$Z2255*N2255)<0,0,(N2255*$Z2255-(2009-N$3)/$C2255*$Z2255*N2255))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2255*$Z2255-(2009-X$3)/$C2255*$Z2255*X2255)<0,0,(X2255*$Z2255-(2009-X$3)/$C2255*$Z2255*X2255))","v":0},{"$f":"IF((Y2255*$Z2255-(2009-Y$3)/$C2255*$Z2255*Y2255)<0,0,(Y2255*$Z2255-(2009-Y$3)/$C2255*$Z2255*Y2255))","v":0},{"$f":"+SUM(AA2255:AV2255)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2255","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2255","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2255","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2255","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2255","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2255","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2255","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2255","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2255","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2255","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2255","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2255","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2255","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2255","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2255","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2255","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2255","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2255","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2255","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2255","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2255","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2255","v":0},{"$f":"+SUM(AX2255:BS2255)","v":0},{"$f":"(AA2255+AX2255)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2255+BH2255)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2255+BR2255)/2","v":0},0,{"$f":"+SUM(BU2255:CP2255)","v":0},{"$f":"SUM(D2255:Y2255)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2265:Y2265,\"<>0\")<=1,IF(SUM(D2265:Y2265)=0,0,(IF(SUM(D2265:Y2265)>0,IF(SUM(D2265:Y2265)<400,(1.2675*45967*SUM(D2265:Y2265)^(-0.4664)),(IF(SUM(D2265:Y2265)<2000,(39128*SUM(D2265:Y2265)^(-0.37661)),IF(SUM(D2265:Y2265)<5000,18893*SUM(D2265:Y2265)^(-0.28083),IF(SUM(D2265:Y2265)<100000,29680*SUM(D2265:Y2265)^(-0.24475),1773.1))))*100/115)*SUM(D2265:Y2265)*(IF(SUM(D2257:Y2257)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D2265:Y2265)),$A$571)","v":0},{"$f":"IF((D2265*$Z2265-(2009-D$3)/($C2265+D2266)*$Z2265*D2265)<0,0,(D2265*$Z2265-(2009-D$3)/($C2265+D2266)*$Z2265*D2265))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2265:AV2265)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2265","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2265","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2265","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2265","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2265","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2265","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2265","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2265","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2265","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2265","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2265","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2265","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2265","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2265","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2265","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2265","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2265","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2265","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2265","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2265","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2265","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2265","v":0},{"$f":"+SUM(AX2265:BS2265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2265:CP2265)","v":0},{"$f":"SUM(D2265:Y2265)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2274:Y2274,\"<>0\")<=1,IF(SUM(D2274:Y2274)=0,0,(IF(SUM(D2274:Y2274)>0,IF(SUM(D2274:Y2274)<400,(1.2675*45967*SUM(D2274:Y2274)^(-0.4664)),(IF(SUM(D2274:Y2274)<2000,(39128*SUM(D2274:Y2274)^(-0.37661)),IF(SUM(D2274:Y2274)<5000,18893*SUM(D2274:Y2274)^(-0.28083),IF(SUM(D2274:Y2274)<100000,29680*SUM(D2274:Y2274)^(-0.24475),1773.1))))*100/115)*SUM(D2274:Y2274)*(IF(SUM(D2257:Y2257)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2274:Y2274)),$A$571)","v":0},{"$f":"IF((D2274*$Z2274-(2009-D$3)/($C2274+D2275)*$Z2274*D2274)<0,0,(D2274*$Z2274-(2009-D$3)/($C2274+D2275)*$Z2274*D2274))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2274:AV2274)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2274","v":0},{"$f":"+SUM(AX2274:BS2274)","v":0},{"$f":"(AA2274+AX2274)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2274:CP2274)","v":0},{"$f":"SUM(D2274:Y2274)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2281:Y2281,\"<>0\")<=1,IF(SUM(D2281:Y2281)=0,0,(IF(SUM(D2281:Y2281)>0,IF(SUM(D2281:Y2281)<400,(1.2675*45967*SUM(D2281:Y2281)^(-0.4664)),(IF(SUM(D2281:Y2281)<2000,(39128*SUM(D2281:Y2281)^(-0.37661)),IF(SUM(D2281:Y2281)<5000,18893*SUM(D2281:Y2281)^(-0.28083),IF(SUM(D2281:Y2281)<100000,29680*SUM(D2281:Y2281)^(-0.24475),1773.1))))*100/115)*SUM(D2281:Y2281)*0.1638,0)*1.15*1.06*0.05)/SUM(D2281:Y2281)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2281*$Z2281-(2009-X$3)/$C2281*$Z2281*X2281)<0,0,(X2281*$Z2281-(2009-X$3)/$C2281*$Z2281*X2281))","v":0},{"$f":"IF((Y2281*$Z2281-(2009-Y$3)/$C2281*$Z2281*Y2281)<0,0,(Y2281*$Z2281-(2009-Y$3)/$C2281*$Z2281*Y2281))","v":0},{"$f":"+SUM(AA2281:AV2281)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2281","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2281","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2281","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2281","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2281","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2281","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2281","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2281","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2281","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2281","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2281","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2281","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2281","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2281","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2281","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2281","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2281","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2281","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2281","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2281","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2281","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2281","v":0},{"$f":"+SUM(AX2281:BS2281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2281:CP2281)","v":0},{"$f":"SUM(D2281:Y2281)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2286:Y2286,\"<>0\")<=1,IF(SUM(D2286:Y2286)=0,0,(IF(SUM(D2286:Y2286)>0,IF(SUM(D2286:Y2286)<400,(1.2675*45967*SUM(D2286:Y2286)^(-0.4664)),(IF(SUM(D2286:Y2286)<2000,(39128*SUM(D2286:Y2286)^(-0.37661)),IF(SUM(D2286:Y2286)<5000,18893*SUM(D2286:Y2286)^(-0.28083),IF(SUM(D2286:Y2286)<100000,29680*SUM(D2286:Y2286)^(-0.24475),1773.1))))*100/115)*SUM(D2286:Y2286)*(IF(SUM(D2278:Y2278)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D2286:Y2286)),$A$571)","v":0},{"$f":"IF((D2286*$Z2286-(2009-D$3)/($C2286+D2287)*$Z2286*D2286)<0,0,(D2286*$Z2286-(2009-D$3)/($C2286+D2287)*$Z2286*D2286))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2286:AV2286)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2286","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2286","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2286","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2286","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2286","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2286","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2286","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2286","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2286","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2286","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2286","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2286","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2286","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2286","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2286","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2286","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2286","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2286","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2286","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2286","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2286","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2286","v":0},{"$f":"+SUM(AX2286:BS2286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2286:CP2286)","v":0},{"$f":"SUM(D2286:Y2286)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2290:Y2290,\"<>0\")<=1,IF(SUM(D2290:Y2290)=0,0,(IF(SUM(D2290:Y2290)>0,IF(SUM(D2290:Y2290)<400,(1.2675*45967*SUM(D2290:Y2290)^(-0.4664)),(IF(SUM(D2290:Y2290)<2000,(39128*SUM(D2290:Y2290)^(-0.37661)),IF(SUM(D2290:Y2290)<5000,18893*SUM(D2290:Y2290)^(-0.28083),IF(SUM(D2290:Y2290)<100000,29680*SUM(D2290:Y2290)^(-0.24475),1773.1))))*100/115)*SUM(D2290:Y2290)*(IF(SUM(D2278:Y2278)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D2290:Y2290)),$A$571)","v":0},{"$f":"IF((D2290*$Z2290-(2009-D$3)/($C2290+D2291)*$Z2290*D2290)<0,0,(D2290*$Z2290-(2009-D$3)/($C2290+D2291)*$Z2290*D2290))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2290:AV2290)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2290","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2290","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2290","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2290","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2290","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2290","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2290","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2290","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2290","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2290","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2290","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2290","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2290","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2290","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2290","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2290","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2290","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2290","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2290","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2290","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2290","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2290","v":0},{"$f":"+SUM(AX2290:BS2290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2290:CP2290)","v":0},{"$f":"SUM(D2290:Y2290)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2299:Y2299,\"<>0\")<=1,IF(SUM(D2299:Y2299)=0,0,(IF(SUM(D2299:Y2299)>0,IF(SUM(D2299:Y2299)<400,(1.2675*45967*SUM(D2299:Y2299)^(-0.4664)),(IF(SUM(D2299:Y2299)<2000,(39128*SUM(D2299:Y2299)^(-0.37661)),IF(SUM(D2299:Y2299)<5000,18893*SUM(D2299:Y2299)^(-0.28083),IF(SUM(D2299:Y2299)<100000,29680*SUM(D2299:Y2299)^(-0.24475),1773.1))))*100/115)*SUM(D2299:Y2299)*(IF(SUM(D2278:Y2278)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D2299:Y2299)),$A$571)","v":0},{"$f":"IF((D2299*$Z2299-(2009-D$3)/($C2299+D2300)*$Z2299*D2299)<0,0,(D2299*$Z2299-(2009-D$3)/($C2299+D2300)*$Z2299*D2299))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2299:AV2299)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2299","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2299","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2299","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2299","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2299","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2299","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2299","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2299","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2299","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2299","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2299","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2299","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2299","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2299","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2299","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2299","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2299","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2299","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2299","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2299","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2299","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2299","v":0},{"$f":"+SUM(AX2299:BS2299)","v":0},{"$f":"(AA2299+AX2299)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2299:CP2299)","v":0},{"$f":"SUM(D2299:Y2299)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2302:Y2302,\"<>0\")<=1,IF(SUM(D2302:Y2302)=0,0,(IF(SUM(D2302:Y2302)>0,IF(SUM(D2302:Y2302)<400,(1.2675*45967*SUM(D2302:Y2302)^(-0.4664)),(IF(SUM(D2302:Y2302)<2000,(39128*SUM(D2302:Y2302)^(-0.37661)),IF(SUM(D2302:Y2302)<5000,18893*SUM(D2302:Y2302)^(-0.28083),IF(SUM(D2302:Y2302)<100000,29680*SUM(D2302:Y2302)^(-0.24475),1773.1))))*100/115)*SUM(D2302:Y2302)*(IF(SUM(D2281:Y2281)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2302:Y2302)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2302*$Z2302-(2009-X$3)/$C2302*$Z2302*X2302)<0,0,(X2302*$Z2302-(2009-X$3)/$C2302*$Z2302*X2302))","v":0},{"$f":"IF((Y2302*$Z2302-(2009-Y$3)/$C2302*$Z2302*Y2302)<0,0,(Y2302*$Z2302-(2009-Y$3)/$C2302*$Z2302*Y2302))","v":0},{"$f":"+SUM(AA2302:AV2302)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2302","v":0},{"$f":"+SUM(AX2302:BS2302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2302:CP2302)","v":0},{"$f":"SUM(D2302:Y2302)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2309:Y2309,\"<>0\")<=1,IF(SUM(D2309:Y2309)=0,0,(IF(SUM(D2309:Y2309)>0,IF(SUM(D2309:Y2309)<400,(1.2675*45967*SUM(D2309:Y2309)^(-0.4664)),(IF(SUM(D2309:Y2309)<2000,(39128*SUM(D2309:Y2309)^(-0.37661)),IF(SUM(D2309:Y2309)<5000,18893*SUM(D2309:Y2309)^(-0.28083),IF(SUM(D2309:Y2309)<100000,29680*SUM(D2309:Y2309)^(-0.24475),1773.1))))*100/115)*SUM(D2309:Y2309)*(IF(SUM(D2280:Y2280)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D2309:Y2309)),$A$571)","v":0},{"$f":"IF((D2309*$Z2309-(2009-D$3)/$C2309*$Z2309*D2309)<0,0,(D2309*$Z2309-(2009-D$3)/$C2309*$Z2309*D2309))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2309*$Z2309-(2009-N$3)/$C2309*$Z2309*N2309)<0,0,(N2309*$Z2309-(2009-N$3)/$C2309*$Z2309*N2309))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2309*$Z2309-(2009-X$3)/$C2309*$Z2309*X2309)<0,0,(X2309*$Z2309-(2009-X$3)/$C2309*$Z2309*X2309))","v":0},{"$f":"IF((Y2309*$Z2309-(2009-Y$3)/$C2309*$Z2309*Y2309)<0,0,(Y2309*$Z2309-(2009-Y$3)/$C2309*$Z2309*Y2309))","v":0},{"$f":"+SUM(AA2309:AV2309)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2309","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2309","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2309","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2309","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2309","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2309","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2309","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2309","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2309","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2309","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2309","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2309","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2309","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2309","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2309","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2309","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2309","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2309","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2309","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2309","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2309","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2309","v":0},{"$f":"+SUM(AX2309:BS2309)","v":0},{"$f":"(AA2309+AX2309)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2309+BH2309)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2309+BR2309)/2","v":0},{"$f":"(AV2309+BS2309)/2","v":0},{"$f":"+SUM(BU2309:CP2309)","v":0},{"$f":"SUM(D2309:Y2309)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2313:AW2314)","v":622751.97241745214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT2313:BT2314)","v":439654.09734708385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ2313:CQ2314)","v":531203.03488226794}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2320:Y2320,\"<>0\")<=1,IF(SUM(D2320:Y2320)=0,0,(IF(SUM(D2320:Y2320)>0,IF(SUM(D2320:Y2320)<400,(1.2675*45967*SUM(D2320:Y2320)^(-0.4664)),(IF(SUM(D2320:Y2320)<2000,(39128*SUM(D2320:Y2320)^(-0.37661)),IF(SUM(D2320:Y2320)<5000,18893*SUM(D2320:Y2320)^(-0.28083),IF(SUM(D2320:Y2320)<100000,29680*SUM(D2320:Y2320)^(-0.24475),1773.1))))*100/115)*SUM(D2320:Y2320)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2320:Y2320)),$A$571)","v":0},{"$f":"IF((D2320*$Z2320-(2009-D$3)/($C2320+D2321)*$Z2320*D2320)<0,0,(D2320*$Z2320-(2009-D$3)/($C2320+D2321)*$Z2320*D2320))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2320:AV2320)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2320","v":0},{"$f":"+SUM(AX2320:BS2320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2320:CP2320)","v":0},{"$f":"SUM(D2320:Y2320)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2327:Y2327,\"<>0\")<=1,IF(SUM(D2327:Y2327)=0,0,(IF(SUM(D2327:Y2327)>0,IF(SUM(D2327:Y2327)<400,(1.2675*45967*SUM(D2327:Y2327)^(-0.4664)),(IF(SUM(D2327:Y2327)<2000,(39128*SUM(D2327:Y2327)^(-0.37661)),IF(SUM(D2327:Y2327)<5000,18893*SUM(D2327:Y2327)^(-0.28083),IF(SUM(D2327:Y2327)<100000,29680*SUM(D2327:Y2327)^(-0.24475),1773.1))))*100/115)*SUM(D2327:Y2327)*(IF(SUM(D2327:Y2327)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D2327:Y2327)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2327*$Z2327-(2009-X$3)/$C2327*$Z2327*X2327)<0,0,(X2327*$Z2327-(2009-X$3)/$C2327*$Z2327*X2327))","v":0},{"$f":"IF((Y2327*$Z2327-(2009-Y$3)/$C2327*$Z2327*Y2327)<0,0,(Y2327*$Z2327-(2009-Y$3)/$C2327*$Z2327*Y2327))","v":0},{"$f":"+SUM(AA2327:AV2327)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2327","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2327","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2327","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2327","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2327","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2327","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2327","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2327","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2327","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2327","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2327","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2327","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2327","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2327","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2327","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2327","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2327","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2327","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2327","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2327","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2327","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2327","v":0},{"$f":"+SUM(AX2327:BS2327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2327:CP2327)","v":0},{"$f":"SUM(D2327:Y2327)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2330:Y2330,\"<>0\")<=1,IF(SUM(D2330:Y2330)=0,0,(IF(SUM(D2330:Y2330)>0,IF(SUM(D2330:Y2330)<400,(1.2675*45967*SUM(D2330:Y2330)^(-0.4664)),(IF(SUM(D2330:Y2330)<2000,(39128*SUM(D2330:Y2330)^(-0.37661)),IF(SUM(D2330:Y2330)<5000,18893*SUM(D2330:Y2330)^(-0.28083),IF(SUM(D2330:Y2330)<100000,29680*SUM(D2330:Y2330)^(-0.24475),1773.1))))*100/115)*SUM(D2330:Y2330)*(IF(SUM(D2326:Y2326)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D2330:Y2330)),$A$571)","v":0},{"$f":"IF((D2330*$Z2330-(2009-D$3)/$C2330*$Z2330*D2330)<0,0,(D2330*$Z2330-(2009-D$3)/$C2330*$Z2330*D2330))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2330*$Z2330-(2009-N$3)/$C2330*$Z2330*N2330)<0,0,(N2330*$Z2330-(2009-N$3)/$C2330*$Z2330*N2330))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2330*$Z2330-(2009-X$3)/$C2330*$Z2330*X2330)<0,0,(X2330*$Z2330-(2009-X$3)/$C2330*$Z2330*X2330))","v":0},{"$f":"IF((Y2330*$Z2330-(2009-Y$3)/$C2330*$Z2330*Y2330)<0,0,(Y2330*$Z2330-(2009-Y$3)/$C2330*$Z2330*Y2330))","v":0},{"$f":"+SUM(AA2330:AV2330)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2330","v":0},{"$f":"+SUM(AX2330:BS2330)","v":0},{"$f":"(AA2330+AX2330)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2330+BH2330)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2330+BR2330)/2","v":0},0,{"$f":"+SUM(BU2330:CP2330)","v":0},{"$f":"SUM(D2330:Y2330)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2345:Y2345,\"<>0\")<=1,IF(SUM(D2345:Y2345)=0,0,(IF(SUM(D2345:Y2345)>0,IF(SUM(D2345:Y2345)<400,(1.2675*45967*SUM(D2345:Y2345)^(-0.4664)),(IF(SUM(D2345:Y2345)<2000,(39128*SUM(D2345:Y2345)^(-0.37661)),IF(SUM(D2345:Y2345)<5000,18893*SUM(D2345:Y2345)^(-0.28083),IF(SUM(D2345:Y2345)<100000,29680*SUM(D2345:Y2345)^(-0.24475),1773.1))))*100/115)*SUM(D2345:Y2345)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2345:Y2345)),$A$571)","v":0},{"$f":"IF((D2345*$Z2345-(2009-D$3)/($C2345+D2346)*$Z2345*D2345)<0,0,(D2345*$Z2345-(2009-D$3)/($C2345+D2346)*$Z2345*D2345))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2345:AV2345)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2345","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2345","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2345","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2345","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2345","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2345","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2345","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2345","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2345","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2345","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2345","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2345","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2345","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2345","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2345","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2345","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2345","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2345","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2345","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2345","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2345","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2345","v":0},{"$f":"+SUM(AX2345:BS2345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2345:CP2345)","v":0},{"$f":"SUM(D2345:Y2345)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2348:Y2348,\"<>0\")<=1,IF(SUM(D2348:Y2348)=0,0,(IF(SUM(D2348:Y2348)>0,IF(SUM(D2348:Y2348)<400,(1.2675*45967*SUM(D2348:Y2348)^(-0.4664)),(IF(SUM(D2348:Y2348)<2000,(39128*SUM(D2348:Y2348)^(-0.37661)),IF(SUM(D2348:Y2348)<5000,18893*SUM(D2348:Y2348)^(-0.28083),IF(SUM(D2348:Y2348)<100000,29680*SUM(D2348:Y2348)^(-0.24475),1773.1))))*100/115)*SUM(D2348:Y2348)*0.1638,0)*1.15*1.06*0.05)/SUM(D2348:Y2348)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2348*$Z2348-(2009-X$3)/$C2348*$Z2348*X2348)<0,0,(X2348*$Z2348-(2009-X$3)/$C2348*$Z2348*X2348))","v":0},{"$f":"IF((Y2348*$Z2348-(2009-Y$3)/$C2348*$Z2348*Y2348)<0,0,(Y2348*$Z2348-(2009-Y$3)/$C2348*$Z2348*Y2348))","v":0},{"$f":"+SUM(AA2348:AV2348)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2348","v":0},{"$f":"+SUM(AX2348:BS2348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2348:CP2348)","v":0},{"$f":"SUM(D2348:Y2348)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2355:Y2355,\"<>0\")<=1,IF(SUM(D2355:Y2355)=0,0,(IF(SUM(D2355:Y2355)>0,IF(SUM(D2355:Y2355)<400,(1.2675*45967*SUM(D2355:Y2355)^(-0.4664)),(IF(SUM(D2355:Y2355)<2000,(39128*SUM(D2355:Y2355)^(-0.37661)),IF(SUM(D2355:Y2355)<5000,18893*SUM(D2355:Y2355)^(-0.28083),IF(SUM(D2355:Y2355)<100000,29680*SUM(D2355:Y2355)^(-0.24475),1773.1))))*100/115)*SUM(D2355:Y2355)*(IF(SUM(D2347:Y2347)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2355:Y2355)),$A$571)","v":0},{"$f":"IF((D2355*$Z2355-(2009-D$3)/$C2355*$Z2355*D2355)<0,0,(D2355*$Z2355-(2009-D$3)/$C2355*$Z2355*D2355))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2355*$Z2355-(2009-N$3)/$C2355*$Z2355*N2355)<0,0,(N2355*$Z2355-(2009-N$3)/$C2355*$Z2355*N2355))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2355*$Z2355-(2009-X$3)/$C2355*$Z2355*X2355)<0,0,(X2355*$Z2355-(2009-X$3)/$C2355*$Z2355*X2355))","v":0},{"$f":"IF((Y2355*$Z2355-(2009-Y$3)/$C2355*$Z2355*Y2355)<0,0,(Y2355*$Z2355-(2009-Y$3)/$C2355*$Z2355*Y2355))","v":0},{"$f":"+SUM(AA2355:AV2355)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2355","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2355","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2355","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2355","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2355","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2355","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2355","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2355","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2355","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2355","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2355","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2355","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2355","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2355","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2355","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2355","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2355","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2355","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2355","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2355","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2355","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2355","v":0},{"$f":"+SUM(AX2355:BS2355)","v":0},{"$f":"(AA2355+AX2355)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2355+BH2355)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2355+BR2355)/2","v":0},0,{"$f":"+SUM(BU2355:CP2355)","v":0},{"$f":"SUM(D2355:Y2355)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2373:Y2373,\"<>0\")<=1,IF(SUM(D2373:Y2373)=0,0,(IF(SUM(D2373:Y2373)>0,IF(SUM(D2373:Y2373)<400,(1.2675*45967*SUM(D2373:Y2373)^(-0.4664)),(IF(SUM(D2373:Y2373)<2000,(39128*SUM(D2373:Y2373)^(-0.37661)),IF(SUM(D2373:Y2373)<5000,18893*SUM(D2373:Y2373)^(-0.28083),IF(SUM(D2373:Y2373)<100000,29680*SUM(D2373:Y2373)^(-0.24475),1773.1))))*100/115)*SUM(D2373:Y2373)*(IF(SUM(D2348:Y2348)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D2373:Y2373)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2373*$Z2373-(2009-X$3)/$C2373*$Z2373*X2373)<0,0,(X2373*$Z2373-(2009-X$3)/$C2373*$Z2373*X2373))","v":0},{"$f":"IF((Y2373*$Z2373-(2009-Y$3)/$C2373*$Z2373*Y2373)<0,0,(Y2373*$Z2373-(2009-Y$3)/$C2373*$Z2373*Y2373))","v":0},{"$f":"+SUM(AA2373:AV2373)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2373","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2373","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2373","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2373","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2373","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2373","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2373","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2373","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2373","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2373","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2373","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2373","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2373","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2373","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2373","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2373","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2373","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2373","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2373","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2373","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2373","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2373","v":0},{"$f":"+SUM(AX2373:BS2373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2373:CP2373)","v":0},{"$f":"SUM(D2373:Y2373)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2376:Y2376,\"<>0\")<=1,IF(SUM(D2376:Y2376)=0,0,(IF(SUM(D2376:Y2376)>0,IF(SUM(D2376:Y2376)<400,(1.2675*45967*SUM(D2376:Y2376)^(-0.4664)),(IF(SUM(D2376:Y2376)<2000,(39128*SUM(D2376:Y2376)^(-0.37661)),IF(SUM(D2376:Y2376)<5000,18893*SUM(D2376:Y2376)^(-0.28083),IF(SUM(D2376:Y2376)<100000,29680*SUM(D2376:Y2376)^(-0.24475),1773.1))))*100/115)*SUM(D2376:Y2376)*(IF(SUM(D2347:Y2347)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D2376:Y2376)),$A$571)","v":0},{"$f":"IF((D2376*$Z2376-(2009-D$3)/$C2376*$Z2376*D2376)<0,0,(D2376*$Z2376-(2009-D$3)/$C2376*$Z2376*D2376))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2376*$Z2376-(2009-N$3)/$C2376*$Z2376*N2376)<0,0,(N2376*$Z2376-(2009-N$3)/$C2376*$Z2376*N2376))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2376*$Z2376-(2009-X$3)/$C2376*$Z2376*X2376)<0,0,(X2376*$Z2376-(2009-X$3)/$C2376*$Z2376*X2376))","v":0},{"$f":"IF((Y2376*$Z2376-(2009-Y$3)/$C2376*$Z2376*Y2376)<0,0,(Y2376*$Z2376-(2009-Y$3)/$C2376*$Z2376*Y2376))","v":0},{"$f":"+SUM(AA2376:AV2376)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2376","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2376","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2376","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2376","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2376","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2376","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2376","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2376","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2376","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2376","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2376","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2376","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2376","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2376","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2376","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2376","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2376","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2376","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2376","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2376","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2376","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2376","v":0},{"$f":"+SUM(AX2376:BS2376)","v":0},{"$f":"(AA2376+AX2376)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2376+BH2376)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2376+BR2376)/2","v":0},{"$f":"(AV2376+BS2376)/2","v":0},{"$f":"+SUM(BU2376:CP2376)","v":0},{"$f":"SUM(D2376:Y2376)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2383:Y2383,\"<>0\")<=1,IF(SUM(D2383:Y2383)=0,0,(IF(SUM(D2383:Y2383)>0,IF(SUM(D2383:Y2383)<400,(1.2675*45967*SUM(D2383:Y2383)^(-0.4664)),(IF(SUM(D2383:Y2383)<2000,(39128*SUM(D2383:Y2383)^(-0.37661)),IF(SUM(D2383:Y2383)<5000,18893*SUM(D2383:Y2383)^(-0.28083),IF(SUM(D2383:Y2383)<100000,29680*SUM(D2383:Y2383)^(-0.24475),1773.1))))*100/115)*SUM(D2383:Y2383)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2383:Y2383)),$A$571)","v":0},{"$f":"IF((D2383*$Z2383-(2009-D$3)/($C2383+D2384)*$Z2383*D2383)<0,0,(D2383*$Z2383-(2009-D$3)/($C2383+D2384)*$Z2383*D2383))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2383:AV2383)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2383","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2383","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2383","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2383","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2383","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2383","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2383","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2383","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2383","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2383","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2383","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2383","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2383","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2383","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2383","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2383","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2383","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2383","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2383","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2383","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2383","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2383","v":0},{"$f":"+SUM(AX2383:BS2383)","v":0},{"$f":"(AA2383+AX2383)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2383:CP2383)","v":0},{"$f":"SUM(D2383:Y2383)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2393:Y2393,\"<>0\")<=1,IF(SUM(D2393:Y2393)=0,0,(IF(SUM(D2393:Y2393)>0,IF(SUM(D2393:Y2393)<400,(1.2675*45967*SUM(D2393:Y2393)^(-0.4664)),(IF(SUM(D2393:Y2393)<2000,(39128*SUM(D2393:Y2393)^(-0.37661)),IF(SUM(D2393:Y2393)<5000,18893*SUM(D2393:Y2393)^(-0.28083),IF(SUM(D2393:Y2393)<100000,29680*SUM(D2393:Y2393)^(-0.24475),1773.1))))*100/115)*SUM(D2393:Y2393)*(IF(SUM(D2393:Y2393)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D2393:Y2393)),$A$571)","v":0},{"$f":"IF((D2393*$Z2393-(2009-D$3)/$C2393*$Z2393*D2393)<0,0,(D2393*$Z2393-(2009-D$3)/$C2393*$Z2393*D2393))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2393*$Z2393-(2009-N$3)/$C2393*$Z2393*N2393)<0,0,(N2393*$Z2393-(2009-N$3)/$C2393*$Z2393*N2393))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2393*$Z2393-(2009-X$3)/$C2393*$Z2393*X2393)<0,0,(X2393*$Z2393-(2009-X$3)/$C2393*$Z2393*X2393))","v":0},{"$f":"IF((Y2393*$Z2393-(2009-Y$3)/$C2393*$Z2393*Y2393)<0,0,(Y2393*$Z2393-(2009-Y$3)/$C2393*$Z2393*Y2393))","v":0},{"$f":"+SUM(AA2393:AV2393)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2393","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2393","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2393","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2393","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2393","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2393","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2393","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2393","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2393","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2393","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2393","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2393","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2393","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2393","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2393","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2393","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2393","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2393","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2393","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2393","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2393","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2393","v":0},{"$f":"+SUM(AX2393:BS2393)","v":0},{"$f":"(AA2393+AX2393)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2393+BH2393)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2393+BR2393)/2","v":0},0,{"$f":"+SUM(BU2393:CP2393)","v":0},{"$f":"SUM(D2393:Y2393)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2401:Y2401,\"<>0\")<=1,IF(SUM(D2401:Y2401)=0,0,(IF(SUM(D2401:Y2401)>0,IF(SUM(D2401:Y2401)<400,(1.2675*45967*SUM(D2401:Y2401)^(-0.4664)),(IF(SUM(D2401:Y2401)<2000,(39128*SUM(D2401:Y2401)^(-0.37661)),IF(SUM(D2401:Y2401)<5000,18893*SUM(D2401:Y2401)^(-0.28083),IF(SUM(D2401:Y2401)<100000,29680*SUM(D2401:Y2401)^(-0.24475),1773.1))))*100/115)*SUM(D2401:Y2401)*(IF(SUM(D2393:Y2393)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D2401:Y2401)),$A$571)","v":0},{"$f":"IF((D2401*$Z2401-(2009-D$3)/$C2401*$Z2401*D2401)<0,0,(D2401*$Z2401-(2009-D$3)/$C2401*$Z2401*D2401))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2401*$Z2401-(2009-N$3)/$C2401*$Z2401*N2401)<0,0,(N2401*$Z2401-(2009-N$3)/$C2401*$Z2401*N2401))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2401*$Z2401-(2009-X$3)/$C2401*$Z2401*X2401)<0,0,(X2401*$Z2401-(2009-X$3)/$C2401*$Z2401*X2401))","v":0},{"$f":"IF((Y2401*$Z2401-(2009-Y$3)/$C2401*$Z2401*Y2401)<0,0,(Y2401*$Z2401-(2009-Y$3)/$C2401*$Z2401*Y2401))","v":0},{"$f":"+SUM(AA2401:AV2401)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2401","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2401","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2401","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2401","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2401","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2401","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2401","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2401","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2401","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2401","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2401","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2401","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2401","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2401","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2401","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2401","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2401","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2401","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2401","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2401","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2401","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2401","v":0},{"$f":"+SUM(AX2401:BS2401)","v":0},{"$f":"(AA2401+AX2401)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2401+BH2401)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2401+BR2401)/2","v":0},0,{"$f":"+SUM(BU2401:CP2401)","v":0},{"$f":"SUM(D2401:Y2401)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2411:Y2411,\"<>0\")<=1,IF(SUM(D2411:Y2411)=0,0,(IF(SUM(D2411:Y2411)>0,IF(SUM(D2411:Y2411)<400,(1.2675*45967*SUM(D2411:Y2411)^(-0.4664)),(IF(SUM(D2411:Y2411)<2000,(39128*SUM(D2411:Y2411)^(-0.37661)),IF(SUM(D2411:Y2411)<5000,18893*SUM(D2411:Y2411)^(-0.28083),IF(SUM(D2411:Y2411)<100000,29680*SUM(D2411:Y2411)^(-0.24475),1773.1))))*100/115)*SUM(D2411:Y2411)*(IF(SUM(D2394:Y2394)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D2411:Y2411)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2411*$Z2411-(2009-X$3)/$C2411*$Z2411*X2411)<0,0,(X2411*$Z2411-(2009-X$3)/$C2411*$Z2411*X2411))","v":0},{"$f":"IF((Y2411*$Z2411-(2009-Y$3)/$C2411*$Z2411*Y2411)<0,0,(Y2411*$Z2411-(2009-Y$3)/$C2411*$Z2411*Y2411))","v":0},{"$f":"+SUM(AA2411:AV2411)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2411","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2411","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2411","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2411","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2411","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2411","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2411","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2411","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2411","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2411","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2411","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2411","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2411","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2411","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2411","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2411","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2411","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2411","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2411","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2411","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2411","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2411","v":0},{"$f":"+SUM(AX2411:BS2411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2411:CP2411)","v":0},{"$f":"SUM(D2411:Y2411)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2418:Y2418,\"<>0\")<=1,IF(SUM(D2418:Y2418)=0,0,(IF(SUM(D2418:Y2418)>0,IF(SUM(D2418:Y2418)<400,(1.2675*45967*SUM(D2418:Y2418)^(-0.4664)),(IF(SUM(D2418:Y2418)<2000,(39128*SUM(D2418:Y2418)^(-0.37661)),IF(SUM(D2418:Y2418)<5000,18893*SUM(D2418:Y2418)^(-0.28083),IF(SUM(D2418:Y2418)<100000,29680*SUM(D2418:Y2418)^(-0.24475),1773.1))))*100/115)*SUM(D2418:Y2418)*(IF(SUM(D2414:Y2414)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D2418:Y2418)),$A$571)","v":0},{"$f":"IF((D2418*$Z2418-(2009-D$3)/$C2418*$Z2418*D2418)<0,0,(D2418*$Z2418-(2009-D$3)/$C2418*$Z2418*D2418))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2418*$Z2418-(2009-N$3)/$C2418*$Z2418*N2418)<0,0,(N2418*$Z2418-(2009-N$3)/$C2418*$Z2418*N2418))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2418*$Z2418-(2009-X$3)/$C2418*$Z2418*X2418)<0,0,(X2418*$Z2418-(2009-X$3)/$C2418*$Z2418*X2418))","v":0},{"$f":"IF((Y2418*$Z2418-(2009-Y$3)/$C2418*$Z2418*Y2418)<0,0,(Y2418*$Z2418-(2009-Y$3)/$C2418*$Z2418*Y2418))","v":0},{"$f":"+SUM(AA2418:AV2418)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2418","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2418","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2418","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2418","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2418","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2418","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2418","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2418","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2418","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2418","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2418","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2418","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2418","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2418","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2418","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2418","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2418","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2418","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2418","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2418","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2418","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2418","v":0},{"$f":"+SUM(AX2418:BS2418)","v":0},{"$f":"(AA2418+AX2418)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2418+BH2418)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2418+BR2418)/2","v":0},0,{"$f":"+SUM(BU2418:CP2418)","v":0},{"$f":"SUM(D2418:Y2418)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2422:Y2422,\"<>0\")<=1,IF(SUM(D2422:Y2422)=0,0,(IF(SUM(D2422:Y2422)>0,IF(SUM(D2422:Y2422)<400,(1.2675*45967*SUM(D2422:Y2422)^(-0.4664)),(IF(SUM(D2422:Y2422)<2000,(39128*SUM(D2422:Y2422)^(-0.37661)),IF(SUM(D2422:Y2422)<5000,18893*SUM(D2422:Y2422)^(-0.28083),IF(SUM(D2422:Y2422)<100000,29680*SUM(D2422:Y2422)^(-0.24475),1773.1))))*100/115)*SUM(D2422:Y2422)*(IF(SUM(D2414:Y2414)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2422:Y2422)),$A$571)","v":0},{"$f":"IF((D2422*$Z2422-(2009-D$3)/$C2422*$Z2422*D2422)<0,0,(D2422*$Z2422-(2009-D$3)/$C2422*$Z2422*D2422))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2422*$Z2422-(2009-N$3)/$C2422*$Z2422*N2422)<0,0,(N2422*$Z2422-(2009-N$3)/$C2422*$Z2422*N2422))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2422*$Z2422-(2009-X$3)/$C2422*$Z2422*X2422)<0,0,(X2422*$Z2422-(2009-X$3)/$C2422*$Z2422*X2422))","v":0},{"$f":"IF((Y2422*$Z2422-(2009-Y$3)/$C2422*$Z2422*Y2422)<0,0,(Y2422*$Z2422-(2009-Y$3)/$C2422*$Z2422*Y2422))","v":0},{"$f":"+SUM(AA2422:AV2422)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2422","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2422","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2422","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2422","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2422","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2422","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2422","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2422","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2422","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2422","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2422","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2422","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2422","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2422","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2422","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2422","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2422","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2422","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2422","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2422","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2422","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2422","v":0},{"$f":"+SUM(AX2422:BS2422)","v":0},{"$f":"(AA2422+AX2422)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2422+BH2422)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2422+BR2422)/2","v":0},0,{"$f":"+SUM(BU2422:CP2422)","v":0},{"$f":"SUM(D2422:Y2422)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2441:Y2441,\"<>0\")<=1,IF(SUM(D2441:Y2441)=0,0,(IF(SUM(D2441:Y2441)>0,IF(SUM(D2441:Y2441)<400,(1.2675*45967*SUM(D2441:Y2441)^(-0.4664)),(IF(SUM(D2441:Y2441)<2000,(39128*SUM(D2441:Y2441)^(-0.37661)),IF(SUM(D2441:Y2441)<5000,18893*SUM(D2441:Y2441)^(-0.28083),IF(SUM(D2441:Y2441)<100000,29680*SUM(D2441:Y2441)^(-0.24475),1773.1))))*100/115)*SUM(D2441:Y2441)*(IF(SUM(D2412:Y2412)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D2441:Y2441)),$A$571)","v":0},{"$f":"IF((D2441*$Z2441-(2009-D$3)/($C2441+D2442)*$Z2441*D2441)<0,0,(D2441*$Z2441-(2009-D$3)/($C2441+D2442)*$Z2441*D2441))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2441:AV2441)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2441","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2441","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2441","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2441","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2441","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2441","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2441","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2441","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2441","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2441","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2441","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2441","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2441","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2441","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2441","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2441","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2441","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2441","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2441","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2441","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2441","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2441","v":0},{"$f":"+SUM(AX2441:BS2441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2441:CP2441)","v":0},{"$f":"SUM(D2441:Y2441)","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2450:AW2473)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT2450:BT2473)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ2450:CQ2473)","v":0},{"$f":"SUM(D2449:Y2449)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2450:Y2450,\"<>0\")<=1,IF(SUM(D2450:Y2450)=0,0,(IF(SUM(D2450:Y2450)>0,IF(SUM(D2450:Y2450)<400,(1.2675*45967*SUM(D2450:Y2450)^(-0.4664)),(IF(SUM(D2450:Y2450)<2000,(39128*SUM(D2450:Y2450)^(-0.37661)),IF(SUM(D2450:Y2450)<5000,18893*SUM(D2450:Y2450)^(-0.28083),IF(SUM(D2450:Y2450)<100000,29680*SUM(D2450:Y2450)^(-0.24475),1773.1))))*100/115)*SUM(D2450:Y2450)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2450:Y2450)),$A$571)","v":0},{"$f":"IF((D2450*$Z2450-(2009-D$3)/($C2450+D2451)*$Z2450*D2450)<0,0,(D2450*$Z2450-(2009-D$3)/($C2450+D2451)*$Z2450*D2450))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2450:AV2450)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2450","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2450","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2450","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2450","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2450","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2450","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2450","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2450","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2450","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2450","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2450","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2450","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2450","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2450","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2450","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2450","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2450","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2450","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2450","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2450","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2450","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2450","v":0},{"$f":"+SUM(AX2450:BS2450)","v":0},{"$f":"(AA2450+AX2450)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2450:CP2450)","v":0},{"$f":"SUM(D2450:Y2450)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2457:Y2457,\"<>0\")<=1,IF(SUM(D2457:Y2457)=0,0,(IF(SUM(D2457:Y2457)>0,IF(SUM(D2457:Y2457)<400,(1.2675*45967*SUM(D2457:Y2457)^(-0.4664)),(IF(SUM(D2457:Y2457)<2000,(39128*SUM(D2457:Y2457)^(-0.37661)),IF(SUM(D2457:Y2457)<5000,18893*SUM(D2457:Y2457)^(-0.28083),IF(SUM(D2457:Y2457)<100000,29680*SUM(D2457:Y2457)^(-0.24475),1773.1))))*100/115)*SUM(D2457:Y2457)*0.0173,0)*1.15*1.06*0.02)/SUM(D2457:Y2457)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2457*$Z2457-(2009-X$3)/$C2457*$Z2457*X2457)<0,0,(X2457*$Z2457-(2009-X$3)/$C2457*$Z2457*X2457))","v":0},{"$f":"IF((Y2457*$Z2457-(2009-Y$3)/$C2457*$Z2457*Y2457)<0,0,(Y2457*$Z2457-(2009-Y$3)/$C2457*$Z2457*Y2457))","v":0},{"$f":"+SUM(AA2457:AV2457)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2457","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2457","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2457","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2457","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2457","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2457","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2457","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2457","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2457","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2457","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2457","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2457","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2457","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2457","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2457","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2457","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2457","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2457","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2457","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2457","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2457","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2457","v":0},{"$f":"+SUM(AX2457:BS2457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2457:CP2457)","v":0},{"$f":"SUM(D2457:Y2457)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2466:Y2466,\"<>0\")<=1,IF(SUM(D2466:Y2466)=0,0,(IF(SUM(D2466:Y2466)>0,IF(SUM(D2466:Y2466)<400,(1.2675*45967*SUM(D2466:Y2466)^(-0.4664)),(IF(SUM(D2466:Y2466)<2000,(39128*SUM(D2466:Y2466)^(-0.37661)),IF(SUM(D2466:Y2466)<5000,18893*SUM(D2466:Y2466)^(-0.28083),IF(SUM(D2466:Y2466)<100000,29680*SUM(D2466:Y2466)^(-0.24475),1773.1))))*100/115)*SUM(D2466:Y2466)*(IF(SUM(D2458:Y2458)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D2466:Y2466)),$A$571)","v":0},{"$f":"IF((D2466*$Z2466-(2009-D$3)/($C2466+D2467)*$Z2466*D2466)<0,0,(D2466*$Z2466-(2009-D$3)/($C2466+D2467)*$Z2466*D2466))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2466:AV2466)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2466","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2466","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2466","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2466","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2466","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2466","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2466","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2466","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2466","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2466","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2466","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2466","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2466","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2466","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2466","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2466","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2466","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2466","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2466","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2466","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2466","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2466","v":0},{"$f":"+SUM(AX2466:BS2466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2466:CP2466)","v":0},{"$f":"SUM(D2466:Y2466)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2469:Y2469,\"<>0\")<=1,IF(SUM(D2469:Y2469)=0,0,(IF(SUM(D2469:Y2469)>0,IF(SUM(D2469:Y2469)<400,(1.2675*45967*SUM(D2469:Y2469)^(-0.4664)),(IF(SUM(D2469:Y2469)<2000,(39128*SUM(D2469:Y2469)^(-0.37661)),IF(SUM(D2469:Y2469)<5000,18893*SUM(D2469:Y2469)^(-0.28083),IF(SUM(D2469:Y2469)<100000,29680*SUM(D2469:Y2469)^(-0.24475),1773.1))))*100/115)*SUM(D2469:Y2469)*(IF(SUM(D2461:Y2461)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D2469:Y2469)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2469*$Z2469-(2009-X$3)/$C2469*$Z2469*X2469)<0,0,(X2469*$Z2469-(2009-X$3)/$C2469*$Z2469*X2469))","v":0},{"$f":"IF((Y2469*$Z2469-(2009-Y$3)/$C2469*$Z2469*Y2469)<0,0,(Y2469*$Z2469-(2009-Y$3)/$C2469*$Z2469*Y2469))","v":0},{"$f":"+SUM(AA2469:AV2469)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2469","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2469","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2469","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2469","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2469","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2469","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2469","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2469","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2469","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2469","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2469","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2469","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2469","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2469","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2469","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2469","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2469","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2469","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2469","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2469","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2469","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2469","v":0},{"$f":"+SUM(AX2469:BS2469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2469:CP2469)","v":0},{"$f":"SUM(D2469:Y2469)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2475:Y2475,\"<>0\")<=1,IF(SUM(D2475:Y2475)=0,0,(IF(SUM(D2475:Y2475)>0,IF(SUM(D2475:Y2475)<400,(1.2675*45967*SUM(D2475:Y2475)^(-0.4664)),(IF(SUM(D2475:Y2475)<2000,(39128*SUM(D2475:Y2475)^(-0.37661)),IF(SUM(D2475:Y2475)<5000,18893*SUM(D2475:Y2475)^(-0.28083),IF(SUM(D2475:Y2475)<100000,29680*SUM(D2475:Y2475)^(-0.24475),1773.1))))*100/115)*SUM(D2475:Y2475)*(IF(SUM(D2458:Y2458)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2475:Y2475)),$A$571)","v":0},{"$f":"IF((D2475*$Z2475-(2009-D$3)/($C2475+D2476)*$Z2475*D2475)<0,0,(D2475*$Z2475-(2009-D$3)/($C2475+D2476)*$Z2475*D2475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2475:AV2475)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2475","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2475","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2475","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2475","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2475","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2475","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2475","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2475","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2475","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2475","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2475","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2475","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2475","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2475","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2475","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2475","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2475","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2475","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2475","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2475","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2475","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2475","v":0},{"$f":"+SUM(AX2475:BS2475)","v":0},{"$f":"(AA2475+AX2475)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2475:CP2475)","v":0},{"$f":"SUM(D2475:Y2475)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2485:Y2485,\"<>0\")<=1,IF(SUM(D2485:Y2485)=0,0,(IF(SUM(D2485:Y2485)>0,IF(SUM(D2485:Y2485)<400,(1.2675*45967*SUM(D2485:Y2485)^(-0.4664)),(IF(SUM(D2485:Y2485)<2000,(39128*SUM(D2485:Y2485)^(-0.37661)),IF(SUM(D2485:Y2485)<5000,18893*SUM(D2485:Y2485)^(-0.28083),IF(SUM(D2485:Y2485)<100000,29680*SUM(D2485:Y2485)^(-0.24475),1773.1))))*100/115)*SUM(D2485:Y2485)*(IF(SUM(D2481:Y2481)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D2485:Y2485)),$A$571)","v":0},{"$f":"IF((D2485*$Z2485-(2009-D$3)/$C2485*$Z2485*D2485)<0,0,(D2485*$Z2485-(2009-D$3)/$C2485*$Z2485*D2485))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2485*$Z2485-(2009-N$3)/$C2485*$Z2485*N2485)<0,0,(N2485*$Z2485-(2009-N$3)/$C2485*$Z2485*N2485))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2485*$Z2485-(2009-X$3)/$C2485*$Z2485*X2485)<0,0,(X2485*$Z2485-(2009-X$3)/$C2485*$Z2485*X2485))","v":0},{"$f":"IF((Y2485*$Z2485-(2009-Y$3)/$C2485*$Z2485*Y2485)<0,0,(Y2485*$Z2485-(2009-Y$3)/$C2485*$Z2485*Y2485))","v":0},{"$f":"+SUM(AA2485:AV2485)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2485","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2485","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2485","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2485","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2485","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2485","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2485","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2485","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2485","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2485","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2485","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2485","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2485","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2485","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2485","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2485","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2485","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2485","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2485","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2485","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2485","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2485","v":0},{"$f":"+SUM(AX2485:BS2485)","v":0},{"$f":"(AA2485+AX2485)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2485+BH2485)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2485+BR2485)/2","v":0},0,{"$f":"+SUM(BU2485:CP2485)","v":0},{"$f":"SUM(D2485:Y2485)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2494:Y2494,\"<>0\")<=1,IF(SUM(D2494:Y2494)=0,0,(IF(SUM(D2494:Y2494)>0,IF(SUM(D2494:Y2494)<400,(1.2675*45967*SUM(D2494:Y2494)^(-0.4664)),(IF(SUM(D2494:Y2494)<2000,(39128*SUM(D2494:Y2494)^(-0.37661)),IF(SUM(D2494:Y2494)<5000,18893*SUM(D2494:Y2494)^(-0.28083),IF(SUM(D2494:Y2494)<100000,29680*SUM(D2494:Y2494)^(-0.24475),1773.1))))*100/115)*SUM(D2494:Y2494)*(IF(SUM(D2482:Y2482)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D2494:Y2494)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2494*$Z2494-(2009-X$3)/$C2494*$Z2494*X2494)<0,0,(X2494*$Z2494-(2009-X$3)/$C2494*$Z2494*X2494))","v":0},{"$f":"IF((Y2494*$Z2494-(2009-Y$3)/$C2494*$Z2494*Y2494)<0,0,(Y2494*$Z2494-(2009-Y$3)/$C2494*$Z2494*Y2494))","v":0},{"$f":"+SUM(AA2494:AV2494)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2494","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2494","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2494","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2494","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2494","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2494","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2494","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2494","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2494","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2494","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2494","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2494","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2494","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2494","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2494","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2494","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2494","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2494","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2494","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2494","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2494","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2494","v":0},{"$f":"+SUM(AX2494:BS2494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2494:CP2494)","v":0},{"$f":"SUM(D2494:Y2494)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2500:AW2511)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT2500:BT2511)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ2500:CQ2511)","v":0},{"$f":"SUM(D2499:Y2499)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2503:Y2503,\"<>0\")<=1,IF(SUM(D2503:Y2503)=0,0,(IF(SUM(D2503:Y2503)>0,IF(SUM(D2503:Y2503)<400,(1.2675*45967*SUM(D2503:Y2503)^(-0.4664)),(IF(SUM(D2503:Y2503)<2000,(39128*SUM(D2503:Y2503)^(-0.37661)),IF(SUM(D2503:Y2503)<5000,18893*SUM(D2503:Y2503)^(-0.28083),IF(SUM(D2503:Y2503)<100000,29680*SUM(D2503:Y2503)^(-0.24475),1773.1))))*100/115)*SUM(D2503:Y2503)*(IF(SUM(D2482:Y2482)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2503:Y2503)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2503*$Z2503-(2009-X$3)/$C2503*$Z2503*X2503)<0,0,(X2503*$Z2503-(2009-X$3)/$C2503*$Z2503*X2503))","v":0},{"$f":"IF((Y2503*$Z2503-(2009-Y$3)/$C2503*$Z2503*Y2503)<0,0,(Y2503*$Z2503-(2009-Y$3)/$C2503*$Z2503*Y2503))","v":0},{"$f":"+SUM(AA2503:AV2503)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2503","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2503","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2503","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2503","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2503","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2503","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2503","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2503","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2503","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2503","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2503","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2503","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2503","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2503","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2503","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2503","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2503","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2503","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2503","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2503","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2503","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2503","v":0},{"$f":"+SUM(AX2503:BS2503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2503:CP2503)","v":0},{"$f":"SUM(D2503:Y2503)","v":0}]
["Renseanlæg 31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2513,AW2516,AW2541,AW2566)","v":109196.90977237999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT2513,BT2516,BT2541,BT2566)","v":64881.950728502277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ2513,CQ2516,CQ2541,CQ2566)","v":87039.430250441132}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2531:Y2531,\"<>0\")<=1,IF(SUM(D2531:Y2531)=0,0,(IF(SUM(D2531:Y2531)>0,IF(SUM(D2531:Y2531)<400,(1.2675*45967*SUM(D2531:Y2531)^(-0.4664)),(IF(SUM(D2531:Y2531)<2000,(39128*SUM(D2531:Y2531)^(-0.37661)),IF(SUM(D2531:Y2531)<5000,18893*SUM(D2531:Y2531)^(-0.28083),IF(SUM(D2531:Y2531)<100000,29680*SUM(D2531:Y2531)^(-0.24475),1773.1))))*100/115)*SUM(D2531:Y2531)*(IF(SUM(D2527:Y2527)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D2531:Y2531)),$A$571)","v":0},{"$f":"IF((D2531*$Z2531-(2009-D$3)/$C2531*$Z2531*D2531)<0,0,(D2531*$Z2531-(2009-D$3)/$C2531*$Z2531*D2531))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2531*$Z2531-(2009-N$3)/$C2531*$Z2531*N2531)<0,0,(N2531*$Z2531-(2009-N$3)/$C2531*$Z2531*N2531))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2531*$Z2531-(2009-X$3)/$C2531*$Z2531*X2531)<0,0,(X2531*$Z2531-(2009-X$3)/$C2531*$Z2531*X2531))","v":0},{"$f":"IF((Y2531*$Z2531-(2009-Y$3)/$C2531*$Z2531*Y2531)<0,0,(Y2531*$Z2531-(2009-Y$3)/$C2531*$Z2531*Y2531))","v":0},{"$f":"+SUM(AA2531:AV2531)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2531","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2531","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2531","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2531","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2531","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2531","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2531","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2531","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2531","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2531","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2531","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2531","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2531","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2531","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2531","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2531","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2531","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2531","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2531","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2531","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2531","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2531","v":0},{"$f":"+SUM(AX2531:BS2531)","v":0},{"$f":"(AA2531+AX2531)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2531+BH2531)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2531+BR2531)/2","v":0},0,{"$f":"+SUM(BU2531:CP2531)","v":0},{"$f":"SUM(D2531:Y2531)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2540:Y2540,\"<>0\")<=1,IF(SUM(D2540:Y2540)=0,0,(IF(SUM(D2540:Y2540)>0,IF(SUM(D2540:Y2540)<400,(1.2675*45967*SUM(D2540:Y2540)^(-0.4664)),(IF(SUM(D2540:Y2540)<2000,(39128*SUM(D2540:Y2540)^(-0.37661)),IF(SUM(D2540:Y2540)<5000,18893*SUM(D2540:Y2540)^(-0.28083),IF(SUM(D2540:Y2540)<100000,29680*SUM(D2540:Y2540)^(-0.24475),1773.1))))*100/115)*SUM(D2540:Y2540)*(0.246),0)*1.15*1.06*0.05)/SUM(D2540:Y2540)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2540*$Z2540-(2009-X$3)/$C2540*$Z2540*X2540)<0,0,(X2540*$Z2540-(2009-X$3)/$C2540*$Z2540*X2540))","v":0},{"$f":"IF((Y2540*$Z2540-(2009-Y$3)/$C2540*$Z2540*Y2540)<0,0,(Y2540*$Z2540-(2009-Y$3)/$C2540*$Z2540*Y2540))","v":0},{"$f":"+SUM(AA2540:AV2540)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2540","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2540","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2540","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2540","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2540","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2540","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2540","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2540","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2540","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2540","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2540","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2540","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2540","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2540","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2540","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2540","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2540","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2540","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2540","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2540","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2540","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2540","v":0},{"$f":"+SUM(AX2540:BS2540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2540+BR2540)/2","v":0},{"$f":"(AV2540+BS2540)/2","v":0},{"$f":"+SUM(BU2540:CP2540)","v":0},{"$f":"SUM(D2540:Y2540)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2550:Y2550,\"<>0\")<=1,IF(SUM(D2550:Y2550)=0,0,(IF(SUM(D2550:Y2550)>0,IF(SUM(D2550:Y2550)<400,(1.2675*45967*SUM(D2550:Y2550)^(-0.4664)),(IF(SUM(D2550:Y2550)<2000,(39128*SUM(D2550:Y2550)^(-0.37661)),IF(SUM(D2550:Y2550)<5000,18893*SUM(D2550:Y2550)^(-0.28083),IF(SUM(D2550:Y2550)<100000,29680*SUM(D2550:Y2550)^(-0.24475),1773.1))))*100/115)*SUM(D2550:Y2550)*(IF(SUM(D2546:Y2546)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D2550:Y2550)),$A$571)","v":0},{"$f":"IF((D2550*$Z2550-(2009-D$3)/($C2550+D2551)*$Z2550*D2550)<0,0,(D2550*$Z2550-(2009-D$3)/($C2550+D2551)*$Z2550*D2550))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2550:AV2550)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2550","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2550","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2550","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2550","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2550","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2550","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2550","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2550","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2550","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2550","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2550","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2550","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2550","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2550","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2550","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2550","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2550","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2550","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2550","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2550","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2550","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2550","v":0},{"$f":"+SUM(AX2550:BS2550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2550:CP2550)","v":0},{"$f":"SUM(D2550:Y2550)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2556:Y2556,\"<>0\")<=1,IF(SUM(D2556:Y2556)=0,0,(IF(SUM(D2556:Y2556)>0,IF(SUM(D2556:Y2556)<400,(1.2675*45967*SUM(D2556:Y2556)^(-0.4664)),(IF(SUM(D2556:Y2556)<2000,(39128*SUM(D2556:Y2556)^(-0.37661)),IF(SUM(D2556:Y2556)<5000,18893*SUM(D2556:Y2556)^(-0.28083),IF(SUM(D2556:Y2556)<100000,29680*SUM(D2556:Y2556)^(-0.24475),1773.1))))*100/115)*SUM(D2556:Y2556)*(IF(SUM(D2548:Y2548)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2556:Y2556)),$A$571)","v":0},{"$f":"IF((D2556*$Z2556-(2009-D$3)/$C2556*$Z2556*D2556)<0,0,(D2556*$Z2556-(2009-D$3)/$C2556*$Z2556*D2556))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2556*$Z2556-(2009-N$3)/$C2556*$Z2556*N2556)<0,0,(N2556*$Z2556-(2009-N$3)/$C2556*$Z2556*N2556))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2556*$Z2556-(2009-X$3)/$C2556*$Z2556*X2556)<0,0,(X2556*$Z2556-(2009-X$3)/$C2556*$Z2556*X2556))","v":0},{"$f":"IF((Y2556*$Z2556-(2009-Y$3)/$C2556*$Z2556*Y2556)<0,0,(Y2556*$Z2556-(2009-Y$3)/$C2556*$Z2556*Y2556))","v":0},{"$f":"+SUM(AA2556:AV2556)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2556","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2556","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2556","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2556","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2556","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2556","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2556","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2556","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2556","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2556","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2556","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2556","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2556","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2556","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2556","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2556","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2556","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2556","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2556","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2556","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2556","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2556","v":0},{"$f":"+SUM(AX2556:BS2556)","v":0},{"$f":"(AA2556+AX2556)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2556+BH2556)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2556+BR2556)/2","v":0},0,{"$f":"+SUM(BU2556:CP2556)","v":0},{"$f":"SUM(D2556:Y2556)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2561:Y2561,\"<>0\")<=1,IF(SUM(D2561:Y2561)=0,0,(IF(SUM(D2561:Y2561)>0,IF(SUM(D2561:Y2561)<400,(1.2675*45967*SUM(D2561:Y2561)^(-0.4664)),(IF(SUM(D2561:Y2561)<2000,(39128*SUM(D2561:Y2561)^(-0.37661)),IF(SUM(D2561:Y2561)<5000,18893*SUM(D2561:Y2561)^(-0.28083),IF(SUM(D2561:Y2561)<100000,29680*SUM(D2561:Y2561)^(-0.24475),1773.1))))*100/115)*SUM(D2561:Y2561)*(IF(SUM(D2549:Y2549)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D2561:Y2561)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2561*$Z2561-(2009-X$3)/$C2561*$Z2561*X2561)<0,0,(X2561*$Z2561-(2009-X$3)/$C2561*$Z2561*X2561))","v":0},{"$f":"IF((Y2561*$Z2561-(2009-Y$3)/$C2561*$Z2561*Y2561)<0,0,(Y2561*$Z2561-(2009-Y$3)/$C2561*$Z2561*Y2561))","v":0},{"$f":"+SUM(AA2561:AV2561)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2561","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2561","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2561","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2561","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2561","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2561","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2561","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2561","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2561","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2561","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2561","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2561","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2561","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2561","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2561","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2561","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2561","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2561","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2561","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2561","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2561","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2561","v":0},{"$f":"+SUM(AX2561:BS2561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2561:CP2561)","v":0},{"$f":"SUM(D2561:Y2561)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2577:Y2577,\"<>0\")<=1,IF(SUM(D2577:Y2577)=0,0,(IF(SUM(D2577:Y2577)>0,IF(SUM(D2577:Y2577)<400,(1.2675*45967*SUM(D2577:Y2577)^(-0.4664)),(IF(SUM(D2577:Y2577)<2000,(39128*SUM(D2577:Y2577)^(-0.37661)),IF(SUM(D2577:Y2577)<5000,18893*SUM(D2577:Y2577)^(-0.28083),IF(SUM(D2577:Y2577)<100000,29680*SUM(D2577:Y2577)^(-0.24475),1773.1))))*100/115)*SUM(D2577:Y2577)*(IF(SUM(D2548:Y2548)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D2577:Y2577)),$A$571)","v":0},{"$f":"IF((D2577*$Z2577-(2009-D$3)/$C2577*$Z2577*D2577)<0,0,(D2577*$Z2577-(2009-D$3)/$C2577*$Z2577*D2577))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2577*$Z2577-(2009-N$3)/$C2577*$Z2577*N2577)<0,0,(N2577*$Z2577-(2009-N$3)/$C2577*$Z2577*N2577))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2577*$Z2577-(2009-X$3)/$C2577*$Z2577*X2577)<0,0,(X2577*$Z2577-(2009-X$3)/$C2577*$Z2577*X2577))","v":0},{"$f":"IF((Y2577*$Z2577-(2009-Y$3)/$C2577*$Z2577*Y2577)<0,0,(Y2577*$Z2577-(2009-Y$3)/$C2577*$Z2577*Y2577))","v":0},{"$f":"+SUM(AA2577:AV2577)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2577","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2577","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2577","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2577","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2577","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2577","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2577","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2577","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2577","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2577","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2577","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2577","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2577","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2577","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2577","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2577","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2577","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2577","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2577","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2577","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2577","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2577","v":0},{"$f":"+SUM(AX2577:BS2577)","v":0},{"$f":"(AA2577+AX2577)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2577+BH2577)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2577+BR2577)/2","v":0},{"$f":"(AV2577+BS2577)/2","v":0},{"$f":"+SUM(BU2577:CP2577)","v":0},{"$f":"SUM(D2577:Y2577)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2581:Y2581,\"<>0\")<=1,IF(SUM(D2581:Y2581)=0,0,(IF(SUM(D2581:Y2581)>0,IF(SUM(D2581:Y2581)<400,(1.2675*45967*SUM(D2581:Y2581)^(-0.4664)),(IF(SUM(D2581:Y2581)<2000,(39128*SUM(D2581:Y2581)^(-0.37661)),IF(SUM(D2581:Y2581)<5000,18893*SUM(D2581:Y2581)^(-0.28083),IF(SUM(D2581:Y2581)<100000,29680*SUM(D2581:Y2581)^(-0.24475),1773.1))))*100/115)*SUM(D2581:Y2581)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D2581:Y2581)),$A$571)","v":0},{"$f":"IF((D2581*$Z2581-(2009-D$3)/($C2581+D2582)*$Z2581*D2581)<0,0,(D2581*$Z2581-(2009-D$3)/($C2581+D2582)*$Z2581*D2581))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2581:AV2581)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2581","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2581","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2581","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2581","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2581","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2581","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2581","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2581","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2581","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2581","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2581","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2581","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2581","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2581","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2581","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2581","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2581","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2581","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2581","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2581","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2581","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2581","v":0},{"$f":"+SUM(AX2581:BS2581)","v":0},{"$f":"(AA2581+AX2581)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2581:CP2581)","v":0},{"$f":"SUM(D2581:Y2581)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2586:Y2586,\"<>0\")<=1,IF(SUM(D2586:Y2586)=0,0,(IF(SUM(D2586:Y2586)>0,IF(SUM(D2586:Y2586)<400,(1.2675*45967*SUM(D2586:Y2586)^(-0.4664)),(IF(SUM(D2586:Y2586)<2000,(39128*SUM(D2586:Y2586)^(-0.37661)),IF(SUM(D2586:Y2586)<5000,18893*SUM(D2586:Y2586)^(-0.28083),IF(SUM(D2586:Y2586)<100000,29680*SUM(D2586:Y2586)^(-0.24475),1773.1))))*100/115)*SUM(D2586:Y2586)*0.061,0)*1.15*1.06*0.43)/SUM(D2586:Y2586)),$A$571)","v":0},{"$f":"IF((D2586*$Z2586-(2009-D$3)/$C2586*$Z2586*D2586)<0,0,(D2586*$Z2586-(2009-D$3)/$C2586*$Z2586*D2586))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2586*$Z2586-(2009-N$3)/$C2586*$Z2586*N2586)<0,0,(N2586*$Z2586-(2009-N$3)/$C2586*$Z2586*N2586))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2586*$Z2586-(2009-X$3)/$C2586*$Z2586*X2586)<0,0,(X2586*$Z2586-(2009-X$3)/$C2586*$Z2586*X2586))","v":0},{"$f":"IF((Y2586*$Z2586-(2009-Y$3)/$C2586*$Z2586*Y2586)<0,0,(Y2586*$Z2586-(2009-Y$3)/$C2586*$Z2586*Y2586))","v":0},{"$f":"+SUM(AA2586:AV2586)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2586","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2586","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2586","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2586","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2586","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2586","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2586","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2586","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2586","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2586","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2586","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2586","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2586","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2586","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2586","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2586","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2586","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2586","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2586","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2586","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2586","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2586","v":0},{"$f":"+SUM(AX2586:BS2586)","v":0},{"$f":"(AA2586+AX2586)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2586+BH2586)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2586+BR2586)/2","v":0},0,{"$f":"+SUM(BU2586:CP2586)","v":0},{"$f":"SUM(D2586:Y2586)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2596:Y2596,\"<>0\")<=1,IF(SUM(D2596:Y2596)=0,0,(IF(SUM(D2596:Y2596)>0,IF(SUM(D2596:Y2596)<400,(1.2675*45967*SUM(D2596:Y2596)^(-0.4664)),(IF(SUM(D2596:Y2596)<2000,(39128*SUM(D2596:Y2596)^(-0.37661)),IF(SUM(D2596:Y2596)<5000,18893*SUM(D2596:Y2596)^(-0.28083),IF(SUM(D2596:Y2596)<100000,29680*SUM(D2596:Y2596)^(-0.24475),1773.1))))*100/115)*SUM(D2596:Y2596)*(IF(SUM(D2592:Y2592)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D2596:Y2596)),$A$571)","v":0},{"$f":"IF((D2596*$Z2596-(2009-D$3)/($C2596+D2597)*$Z2596*D2596)<0,0,(D2596*$Z2596-(2009-D$3)/($C2596+D2597)*$Z2596*D2596))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2596:AV2596)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2596","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2596","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2596","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2596","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2596","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2596","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2596","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2596","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2596","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2596","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2596","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2596","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2596","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2596","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2596","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2596","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2596","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2596","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2596","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2596","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2596","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2596","v":0},{"$f":"+SUM(AX2596:BS2596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2596:CP2596)","v":0},{"$f":"SUM(D2596:Y2596)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2607:Y2607,\"<>0\")<=1,IF(SUM(D2607:Y2607)=0,0,(IF(SUM(D2607:Y2607)>0,IF(SUM(D2607:Y2607)<400,(1.2675*45967*SUM(D2607:Y2607)^(-0.4664)),(IF(SUM(D2607:Y2607)<2000,(39128*SUM(D2607:Y2607)^(-0.37661)),IF(SUM(D2607:Y2607)<5000,18893*SUM(D2607:Y2607)^(-0.28083),IF(SUM(D2607:Y2607)<100000,29680*SUM(D2607:Y2607)^(-0.24475),1773.1))))*100/115)*SUM(D2607:Y2607)*(0.246),0)*1.15*1.06*0.05)/SUM(D2607:Y2607)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2607*$Z2607-(2009-X$3)/$C2607*$Z2607*X2607)<0,0,(X2607*$Z2607-(2009-X$3)/$C2607*$Z2607*X2607))","v":0},{"$f":"IF((Y2607*$Z2607-(2009-Y$3)/$C2607*$Z2607*Y2607)<0,0,(Y2607*$Z2607-(2009-Y$3)/$C2607*$Z2607*Y2607))","v":0},{"$f":"+SUM(AA2607:AV2607)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2607","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2607","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2607","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2607","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2607","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2607","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2607","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2607","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2607","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2607","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2607","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2607","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2607","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2607","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2607","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2607","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2607","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2607","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2607","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2607","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2607","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2607","v":0},{"$f":"+SUM(AX2607:BS2607)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2607+BR2607)/2","v":0},{"$f":"(AV2607+BS2607)/2","v":0},{"$f":"+SUM(BU2607:CP2607)","v":0},{"$f":"SUM(D2607:Y2607)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2623:Y2623,\"<>0\")<=1,IF(SUM(D2623:Y2623)=0,0,(IF(SUM(D2623:Y2623)>0,IF(SUM(D2623:Y2623)<400,(1.2675*45967*SUM(D2623:Y2623)^(-0.4664)),(IF(SUM(D2623:Y2623)<2000,(39128*SUM(D2623:Y2623)^(-0.37661)),IF(SUM(D2623:Y2623)<5000,18893*SUM(D2623:Y2623)^(-0.28083),IF(SUM(D2623:Y2623)<100000,29680*SUM(D2623:Y2623)^(-0.24475),1773.1))))*100/115)*SUM(D2623:Y2623)*(IF(SUM(D2615:Y2615)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2623:Y2623)),$A$571)","v":0},{"$f":"IF((D2623*$Z2623-(2009-D$3)/$C2623*$Z2623*D2623)<0,0,(D2623*$Z2623-(2009-D$3)/$C2623*$Z2623*D2623))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2623*$Z2623-(2009-N$3)/$C2623*$Z2623*N2623)<0,0,(N2623*$Z2623-(2009-N$3)/$C2623*$Z2623*N2623))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2623*$Z2623-(2009-X$3)/$C2623*$Z2623*X2623)<0,0,(X2623*$Z2623-(2009-X$3)/$C2623*$Z2623*X2623))","v":0},{"$f":"IF((Y2623*$Z2623-(2009-Y$3)/$C2623*$Z2623*Y2623)<0,0,(Y2623*$Z2623-(2009-Y$3)/$C2623*$Z2623*Y2623))","v":0},{"$f":"+SUM(AA2623:AV2623)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2623","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2623","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2623","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2623","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2623","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2623","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2623","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2623","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2623","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2623","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2623","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2623","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2623","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2623","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2623","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2623","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2623","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2623","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2623","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2623","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2623","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2623","v":0},{"$f":"+SUM(AX2623:BS2623)","v":0},{"$f":"(AA2623+AX2623)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2623+BH2623)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2623+BR2623)/2","v":0},0,{"$f":"+SUM(BU2623:CP2623)","v":0},{"$f":"SUM(D2623:Y2623)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2624:Y2624,\"<>0\")<=1,IF(SUM(D2624:Y2624)=0,0,(IF(SUM(D2624:Y2624)>0,IF(SUM(D2624:Y2624)<400,(1.2675*45967*SUM(D2624:Y2624)^(-0.4664)),(IF(SUM(D2624:Y2624)<2000,(39128*SUM(D2624:Y2624)^(-0.37661)),IF(SUM(D2624:Y2624)<5000,18893*SUM(D2624:Y2624)^(-0.28083),IF(SUM(D2624:Y2624)<100000,29680*SUM(D2624:Y2624)^(-0.24475),1773.1))))*100/115)*SUM(D2624:Y2624)*(IF(SUM(D2616:Y2616)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D2624:Y2624)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2624*$Z2624-(2009-X$3)/$C2624*$Z2624*X2624)<0,0,(X2624*$Z2624-(2009-X$3)/$C2624*$Z2624*X2624))","v":0},{"$f":"IF((Y2624*$Z2624-(2009-Y$3)/$C2624*$Z2624*Y2624)<0,0,(Y2624*$Z2624-(2009-Y$3)/$C2624*$Z2624*Y2624))","v":0},{"$f":"+SUM(AA2624:AV2624)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2624","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2624","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2624","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2624","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2624","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2624","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2624","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2624","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2624","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2624","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2624","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2624","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2624","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2624","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2624","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2624","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2624","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2624","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2624","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2624","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2624","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2624","v":0},{"$f":"+SUM(AX2624:BS2624)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2624:CP2624)","v":0},{"$f":"SUM(D2624:Y2624)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2634:AW2645)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT2634:BT2645)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ2634:CQ2645)","v":0},{"$f":"SUM(D2633:Y2633)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2637:Y2637,\"<>0\")<=1,IF(SUM(D2637:Y2637)=0,0,(IF(SUM(D2637:Y2637)>0,IF(SUM(D2637:Y2637)<400,(1.2675*45967*SUM(D2637:Y2637)^(-0.4664)),(IF(SUM(D2637:Y2637)<2000,(39128*SUM(D2637:Y2637)^(-0.37661)),IF(SUM(D2637:Y2637)<5000,18893*SUM(D2637:Y2637)^(-0.28083),IF(SUM(D2637:Y2637)<100000,29680*SUM(D2637:Y2637)^(-0.24475),1773.1))))*100/115)*SUM(D2637:Y2637)*(IF(SUM(D2616:Y2616)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2637:Y2637)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2637*$Z2637-(2009-X$3)/$C2637*$Z2637*X2637)<0,0,(X2637*$Z2637-(2009-X$3)/$C2637*$Z2637*X2637))","v":0},{"$f":"IF((Y2637*$Z2637-(2009-Y$3)/$C2637*$Z2637*Y2637)<0,0,(Y2637*$Z2637-(2009-Y$3)/$C2637*$Z2637*Y2637))","v":0},{"$f":"+SUM(AA2637:AV2637)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2637","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2637","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2637","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2637","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2637","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2637","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2637","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2637","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2637","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2637","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2637","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2637","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2637","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2637","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2637","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2637","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2637","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2637","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2637","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2637","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2637","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2637","v":0},{"$f":"+SUM(AX2637:BS2637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2637:CP2637)","v":0},{"$f":"SUM(D2637:Y2637)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2642:Y2642,\"<>0\")<=1,IF(SUM(D2642:Y2642)=0,0,(IF(SUM(D2642:Y2642)>0,IF(SUM(D2642:Y2642)<400,(1.2675*45967*SUM(D2642:Y2642)^(-0.4664)),(IF(SUM(D2642:Y2642)<2000,(39128*SUM(D2642:Y2642)^(-0.37661)),IF(SUM(D2642:Y2642)<5000,18893*SUM(D2642:Y2642)^(-0.28083),IF(SUM(D2642:Y2642)<100000,29680*SUM(D2642:Y2642)^(-0.24475),1773.1))))*100/115)*SUM(D2642:Y2642)*(IF(SUM(D2613:Y2613)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D2642:Y2642)),$A$571)","v":0},{"$f":"IF((D2642*$Z2642-(2009-D$3)/($C2642+D2643)*$Z2642*D2642)<0,0,(D2642*$Z2642-(2009-D$3)/($C2642+D2643)*$Z2642*D2642))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2642:AV2642)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2642","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2642","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2642","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2642","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2642","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2642","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2642","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2642","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2642","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2642","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2642","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2642","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2642","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2642","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2642","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2642","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2642","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2642","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2642","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2642","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2642","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2642","v":0},{"$f":"+SUM(AX2642:BS2642)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2642:CP2642)","v":0},{"$f":"SUM(D2642:Y2642)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2651:Y2651,\"<>0\")<=1,IF(SUM(D2651:Y2651)=0,0,(IF(SUM(D2651:Y2651)>0,IF(SUM(D2651:Y2651)<400,(1.2675*45967*SUM(D2651:Y2651)^(-0.4664)),(IF(SUM(D2651:Y2651)<2000,(39128*SUM(D2651:Y2651)^(-0.37661)),IF(SUM(D2651:Y2651)<5000,18893*SUM(D2651:Y2651)^(-0.28083),IF(SUM(D2651:Y2651)<100000,29680*SUM(D2651:Y2651)^(-0.24475),1773.1))))*100/115)*SUM(D2651:Y2651)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2651:Y2651)),$A$571)","v":0},{"$f":"IF((D2651*$Z2651-(2009-D$3)/($C2651+D2652)*$Z2651*D2651)<0,0,(D2651*$Z2651-(2009-D$3)/($C2651+D2652)*$Z2651*D2651))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2651:AV2651)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2651","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2651","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2651","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2651","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2651","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2651","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2651","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2651","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2651","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2651","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2651","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2651","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2651","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2651","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2651","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2651","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2651","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2651","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2651","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2651","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2651","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2651","v":0},{"$f":"+SUM(AX2651:BS2651)","v":0},{"$f":"(AA2651+AX2651)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2651:CP2651)","v":0},{"$f":"SUM(D2651:Y2651)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2658:Y2658,\"<>0\")<=1,IF(SUM(D2658:Y2658)=0,0,(IF(SUM(D2658:Y2658)>0,IF(SUM(D2658:Y2658)<400,(1.2675*45967*SUM(D2658:Y2658)^(-0.4664)),(IF(SUM(D2658:Y2658)<2000,(39128*SUM(D2658:Y2658)^(-0.37661)),IF(SUM(D2658:Y2658)<5000,18893*SUM(D2658:Y2658)^(-0.28083),IF(SUM(D2658:Y2658)<100000,29680*SUM(D2658:Y2658)^(-0.24475),1773.1))))*100/115)*SUM(D2658:Y2658)*0.0173,0)*1.15*1.06*0.02)/SUM(D2658:Y2658)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2658*$Z2658-(2009-X$3)/$C2658*$Z2658*X2658)<0,0,(X2658*$Z2658-(2009-X$3)/$C2658*$Z2658*X2658))","v":0},{"$f":"IF((Y2658*$Z2658-(2009-Y$3)/$C2658*$Z2658*Y2658)<0,0,(Y2658*$Z2658-(2009-Y$3)/$C2658*$Z2658*Y2658))","v":0},{"$f":"+SUM(AA2658:AV2658)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2658","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2658","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2658","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2658","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2658","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2658","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2658","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2658","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2658","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2658","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2658","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2658","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2658","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2658","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2658","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2658","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2658","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2658","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2658","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2658","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2658","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2658","v":0},{"$f":"+SUM(AX2658:BS2658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2658:CP2658)","v":0},{"$f":"SUM(D2658:Y2658)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2662:Y2662,\"<>0\")<=1,IF(SUM(D2662:Y2662)=0,0,(IF(SUM(D2662:Y2662)>0,IF(SUM(D2662:Y2662)<400,(1.2675*45967*SUM(D2662:Y2662)^(-0.4664)),(IF(SUM(D2662:Y2662)<2000,(39128*SUM(D2662:Y2662)^(-0.37661)),IF(SUM(D2662:Y2662)<5000,18893*SUM(D2662:Y2662)^(-0.28083),IF(SUM(D2662:Y2662)<100000,29680*SUM(D2662:Y2662)^(-0.24475),1773.1))))*100/115)*SUM(D2662:Y2662)*(IF(SUM(D2662:Y2662)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D2662:Y2662)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2662*$Z2662-(2009-X$3)/$C2662*$Z2662*X2662)<0,0,(X2662*$Z2662-(2009-X$3)/$C2662*$Z2662*X2662))","v":0},{"$f":"IF((Y2662*$Z2662-(2009-Y$3)/$C2662*$Z2662*Y2662)<0,0,(Y2662*$Z2662-(2009-Y$3)/$C2662*$Z2662*Y2662))","v":0},{"$f":"+SUM(AA2662:AV2662)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2662","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2662","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2662","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2662","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2662","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2662","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2662","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2662","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2662","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2662","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2662","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2662","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2662","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2662","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2662","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2662","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2662","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2662","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2662","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2662","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2662","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2662","v":0},{"$f":"+SUM(AX2662:BS2662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2662:CP2662)","v":0},{"$f":"SUM(D2662:Y2662)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2669:Y2669,\"<>0\")<=1,IF(SUM(D2669:Y2669)=0,0,(IF(SUM(D2669:Y2669)>0,IF(SUM(D2669:Y2669)<400,(1.2675*45967*SUM(D2669:Y2669)^(-0.4664)),(IF(SUM(D2669:Y2669)<2000,(39128*SUM(D2669:Y2669)^(-0.37661)),IF(SUM(D2669:Y2669)<5000,18893*SUM(D2669:Y2669)^(-0.28083),IF(SUM(D2669:Y2669)<100000,29680*SUM(D2669:Y2669)^(-0.24475),1773.1))))*100/115)*SUM(D2669:Y2669)*(IF(SUM(D2661:Y2661)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D2669:Y2669)),$A$571)","v":0},{"$f":"IF((D2669*$Z2669-(2009-D$3)/$C2669*$Z2669*D2669)<0,0,(D2669*$Z2669-(2009-D$3)/$C2669*$Z2669*D2669))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2669*$Z2669-(2009-N$3)/$C2669*$Z2669*N2669)<0,0,(N2669*$Z2669-(2009-N$3)/$C2669*$Z2669*N2669))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2669*$Z2669-(2009-X$3)/$C2669*$Z2669*X2669)<0,0,(X2669*$Z2669-(2009-X$3)/$C2669*$Z2669*X2669))","v":0},{"$f":"IF((Y2669*$Z2669-(2009-Y$3)/$C2669*$Z2669*Y2669)<0,0,(Y2669*$Z2669-(2009-Y$3)/$C2669*$Z2669*Y2669))","v":0},{"$f":"+SUM(AA2669:AV2669)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2669","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2669","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2669","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2669","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2669","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2669","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2669","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2669","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2669","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2669","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2669","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2669","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2669","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2669","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2669","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2669","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2669","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2669","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2669","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2669","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2669","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2669","v":0},{"$f":"+SUM(AX2669:BS2669)","v":0},{"$f":"(AA2669+AX2669)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2669+BH2669)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2669+BR2669)/2","v":0},0,{"$f":"+SUM(BU2669:CP2669)","v":0},{"$f":"SUM(D2669:Y2669)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2670:Y2670,\"<>0\")<=1,IF(SUM(D2670:Y2670)=0,0,(IF(SUM(D2670:Y2670)>0,IF(SUM(D2670:Y2670)<400,(1.2675*45967*SUM(D2670:Y2670)^(-0.4664)),(IF(SUM(D2670:Y2670)<2000,(39128*SUM(D2670:Y2670)^(-0.37661)),IF(SUM(D2670:Y2670)<5000,18893*SUM(D2670:Y2670)^(-0.28083),IF(SUM(D2670:Y2670)<100000,29680*SUM(D2670:Y2670)^(-0.24475),1773.1))))*100/115)*SUM(D2670:Y2670)*(IF(SUM(D2662:Y2662)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D2670:Y2670)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2670*$Z2670-(2009-X$3)/$C2670*$Z2670*X2670)<0,0,(X2670*$Z2670-(2009-X$3)/$C2670*$Z2670*X2670))","v":0},{"$f":"IF((Y2670*$Z2670-(2009-Y$3)/$C2670*$Z2670*Y2670)<0,0,(Y2670*$Z2670-(2009-Y$3)/$C2670*$Z2670*Y2670))","v":0},{"$f":"+SUM(AA2670:AV2670)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2670","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2670","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2670","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2670","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2670","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2670","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2670","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2670","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2670","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2670","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2670","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2670","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2670","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2670","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2670","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2670","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2670","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2670","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2670","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2670","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2670","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2670","v":0},{"$f":"+SUM(AX2670:BS2670)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2670:CP2670)","v":0},{"$f":"SUM(D2670:Y2670)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2679:Y2679,\"<>0\")<=1,IF(SUM(D2679:Y2679)=0,0,(IF(SUM(D2679:Y2679)>0,IF(SUM(D2679:Y2679)<400,(1.2675*45967*SUM(D2679:Y2679)^(-0.4664)),(IF(SUM(D2679:Y2679)<2000,(39128*SUM(D2679:Y2679)^(-0.37661)),IF(SUM(D2679:Y2679)<5000,18893*SUM(D2679:Y2679)^(-0.28083),IF(SUM(D2679:Y2679)<100000,29680*SUM(D2679:Y2679)^(-0.24475),1773.1))))*100/115)*SUM(D2679:Y2679)*(IF(SUM(D2662:Y2662)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D2679:Y2679)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2679*$Z2679-(2009-X$3)/$C2679*$Z2679*X2679)<0,0,(X2679*$Z2679-(2009-X$3)/$C2679*$Z2679*X2679))","v":0},{"$f":"IF((Y2679*$Z2679-(2009-Y$3)/$C2679*$Z2679*Y2679)<0,0,(Y2679*$Z2679-(2009-Y$3)/$C2679*$Z2679*Y2679))","v":0},{"$f":"+SUM(AA2679:AV2679)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2679","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2679","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2679","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2679","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2679","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2679","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2679","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2679","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2679","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2679","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2679","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2679","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2679","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2679","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2679","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2679","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2679","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2679","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2679","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2679","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2679","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2679","v":0},{"$f":"+SUM(AX2679:BS2679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2679:CP2679)","v":0},{"$f":"SUM(D2679:Y2679)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2686:Y2686,\"<>0\")<=1,IF(SUM(D2686:Y2686)=0,0,(IF(SUM(D2686:Y2686)>0,IF(SUM(D2686:Y2686)<400,(1.2675*45967*SUM(D2686:Y2686)^(-0.4664)),(IF(SUM(D2686:Y2686)<2000,(39128*SUM(D2686:Y2686)^(-0.37661)),IF(SUM(D2686:Y2686)<5000,18893*SUM(D2686:Y2686)^(-0.28083),IF(SUM(D2686:Y2686)<100000,29680*SUM(D2686:Y2686)^(-0.24475),1773.1))))*100/115)*SUM(D2686:Y2686)*(IF(SUM(D2682:Y2682)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D2686:Y2686)),$A$571)","v":0},{"$f":"IF((D2686*$Z2686-(2009-D$3)/$C2686*$Z2686*D2686)<0,0,(D2686*$Z2686-(2009-D$3)/$C2686*$Z2686*D2686))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2686*$Z2686-(2009-N$3)/$C2686*$Z2686*N2686)<0,0,(N2686*$Z2686-(2009-N$3)/$C2686*$Z2686*N2686))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2686*$Z2686-(2009-X$3)/$C2686*$Z2686*X2686)<0,0,(X2686*$Z2686-(2009-X$3)/$C2686*$Z2686*X2686))","v":0},{"$f":"IF((Y2686*$Z2686-(2009-Y$3)/$C2686*$Z2686*Y2686)<0,0,(Y2686*$Z2686-(2009-Y$3)/$C2686*$Z2686*Y2686))","v":0},{"$f":"+SUM(AA2686:AV2686)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2686","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2686","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2686","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2686","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2686","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2686","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2686","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2686","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2686","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2686","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2686","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2686","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2686","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2686","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2686","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2686","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2686","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2686","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2686","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2686","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2686","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2686","v":0},{"$f":"+SUM(AX2686:BS2686)","v":0},{"$f":"(AA2686+AX2686)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2686+BH2686)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2686+BR2686)/2","v":0},0,{"$f":"+SUM(BU2686:CP2686)","v":0},{"$f":"SUM(D2686:Y2686)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2688:Y2688,\"<>0\")<=1,IF(SUM(D2688:Y2688)=0,0,(IF(SUM(D2688:Y2688)>0,IF(SUM(D2688:Y2688)<400,(1.2675*45967*SUM(D2688:Y2688)^(-0.4664)),(IF(SUM(D2688:Y2688)<2000,(39128*SUM(D2688:Y2688)^(-0.37661)),IF(SUM(D2688:Y2688)<5000,18893*SUM(D2688:Y2688)^(-0.28083),IF(SUM(D2688:Y2688)<100000,29680*SUM(D2688:Y2688)^(-0.24475),1773.1))))*100/115)*SUM(D2688:Y2688)*(IF(SUM(D2680:Y2680)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D2688:Y2688)),$A$571)","v":0},{"$f":"IF((D2688*$Z2688-(2009-D$3)/($C2688+D2689)*$Z2688*D2688)<0,0,(D2688*$Z2688-(2009-D$3)/($C2688+D2689)*$Z2688*D2688))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2688:AV2688)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2688","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2688","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2688","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2688","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2688","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2688","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2688","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2688","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2688","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2688","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2688","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2688","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2688","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2688","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2688","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2688","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2688","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2688","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2688","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2688","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2688","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2688","v":0},{"$f":"+SUM(AX2688:BS2688)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2688:CP2688)","v":0},{"$f":"SUM(D2688:Y2688)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2704:Y2704,\"<>0\")<=1,IF(SUM(D2704:Y2704)=0,0,(IF(SUM(D2704:Y2704)>0,IF(SUM(D2704:Y2704)<400,(1.2675*45967*SUM(D2704:Y2704)^(-0.4664)),(IF(SUM(D2704:Y2704)<2000,(39128*SUM(D2704:Y2704)^(-0.37661)),IF(SUM(D2704:Y2704)<5000,18893*SUM(D2704:Y2704)^(-0.28083),IF(SUM(D2704:Y2704)<100000,29680*SUM(D2704:Y2704)^(-0.24475),1773.1))))*100/115)*SUM(D2704:Y2704)*(IF(SUM(D2683:Y2683)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2704:Y2704)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2704*$Z2704-(2009-X$3)/$C2704*$Z2704*X2704)<0,0,(X2704*$Z2704-(2009-X$3)/$C2704*$Z2704*X2704))","v":0},{"$f":"IF((Y2704*$Z2704-(2009-Y$3)/$C2704*$Z2704*Y2704)<0,0,(Y2704*$Z2704-(2009-Y$3)/$C2704*$Z2704*Y2704))","v":0},{"$f":"+SUM(AA2704:AV2704)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2704","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2704","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2704","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2704","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2704","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2704","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2704","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2704","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2704","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2704","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2704","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2704","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2704","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2704","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2704","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2704","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2704","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2704","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2704","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2704","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2704","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2704","v":0},{"$f":"+SUM(AX2704:BS2704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2704:CP2704)","v":0},{"$f":"SUM(D2704:Y2704)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2707:Y2707,\"<>0\")<=1,IF(SUM(D2707:Y2707)=0,0,(IF(SUM(D2707:Y2707)>0,IF(SUM(D2707:Y2707)<400,(1.2675*45967*SUM(D2707:Y2707)^(-0.4664)),(IF(SUM(D2707:Y2707)<2000,(39128*SUM(D2707:Y2707)^(-0.37661)),IF(SUM(D2707:Y2707)<5000,18893*SUM(D2707:Y2707)^(-0.28083),IF(SUM(D2707:Y2707)<100000,29680*SUM(D2707:Y2707)^(-0.24475),1773.1))))*100/115)*SUM(D2707:Y2707)*(IF(SUM(D2682:Y2682)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D2707:Y2707)),$A$571)","v":0},{"$f":"IF((D2707*$Z2707-(2009-D$3)/$C2707*$Z2707*D2707)<0,0,(D2707*$Z2707-(2009-D$3)/$C2707*$Z2707*D2707))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2707*$Z2707-(2009-N$3)/$C2707*$Z2707*N2707)<0,0,(N2707*$Z2707-(2009-N$3)/$C2707*$Z2707*N2707))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2707*$Z2707-(2009-X$3)/$C2707*$Z2707*X2707)<0,0,(X2707*$Z2707-(2009-X$3)/$C2707*$Z2707*X2707))","v":0},{"$f":"IF((Y2707*$Z2707-(2009-Y$3)/$C2707*$Z2707*Y2707)<0,0,(Y2707*$Z2707-(2009-Y$3)/$C2707*$Z2707*Y2707))","v":0},{"$f":"+SUM(AA2707:AV2707)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2707","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2707","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2707","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2707","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2707","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2707","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2707","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2707","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2707","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2707","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2707","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2707","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2707","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2707","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2707","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2707","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2707","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2707","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2707","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2707","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2707","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2707","v":0},{"$f":"+SUM(AX2707:BS2707)","v":0},{"$f":"(AA2707+AX2707)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2707+BH2707)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2707+BR2707)/2","v":0},0,{"$f":"+SUM(BU2707:CP2707)","v":0},{"$f":"SUM(D2707:Y2707)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2725:Y2725,\"<>0\")<=1,IF(SUM(D2725:Y2725)=0,0,(IF(SUM(D2725:Y2725)>0,IF(SUM(D2725:Y2725)<400,(1.2675*45967*SUM(D2725:Y2725)^(-0.4664)),(IF(SUM(D2725:Y2725)<2000,(39128*SUM(D2725:Y2725)^(-0.37661)),IF(SUM(D2725:Y2725)<5000,18893*SUM(D2725:Y2725)^(-0.28083),IF(SUM(D2725:Y2725)<100000,29680*SUM(D2725:Y2725)^(-0.24475),1773.1))))*100/115)*SUM(D2725:Y2725)*0.0173,0)*1.15*1.06*0.02)/SUM(D2725:Y2725)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2725*$Z2725-(2009-X$3)/$C2725*$Z2725*X2725)<0,0,(X2725*$Z2725-(2009-X$3)/$C2725*$Z2725*X2725))","v":0},{"$f":"IF((Y2725*$Z2725-(2009-Y$3)/$C2725*$Z2725*Y2725)<0,0,(Y2725*$Z2725-(2009-Y$3)/$C2725*$Z2725*Y2725))","v":0},{"$f":"+SUM(AA2725:AV2725)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2725","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2725","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2725","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2725","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2725","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2725","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2725","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2725","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2725","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2725","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2725","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2725","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2725","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2725","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2725","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2725","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2725","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2725","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2725","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2725","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2725","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2725","v":0},{"$f":"+SUM(AX2725:BS2725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2725:CP2725)","v":0},{"$f":"SUM(D2725:Y2725)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2732:Y2732,\"<>0\")<=1,IF(SUM(D2732:Y2732)=0,0,(IF(SUM(D2732:Y2732)>0,IF(SUM(D2732:Y2732)<400,(1.2675*45967*SUM(D2732:Y2732)^(-0.4664)),(IF(SUM(D2732:Y2732)<2000,(39128*SUM(D2732:Y2732)^(-0.37661)),IF(SUM(D2732:Y2732)<5000,18893*SUM(D2732:Y2732)^(-0.28083),IF(SUM(D2732:Y2732)<100000,29680*SUM(D2732:Y2732)^(-0.24475),1773.1))))*100/115)*SUM(D2732:Y2732)*(IF(SUM(D2728:Y2728)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D2732:Y2732)),$A$571)","v":0},{"$f":"IF((D2732*$Z2732-(2009-D$3)/$C2732*$Z2732*D2732)<0,0,(D2732*$Z2732-(2009-D$3)/$C2732*$Z2732*D2732))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2732*$Z2732-(2009-N$3)/$C2732*$Z2732*N2732)<0,0,(N2732*$Z2732-(2009-N$3)/$C2732*$Z2732*N2732))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2732*$Z2732-(2009-X$3)/$C2732*$Z2732*X2732)<0,0,(X2732*$Z2732-(2009-X$3)/$C2732*$Z2732*X2732))","v":0},{"$f":"IF((Y2732*$Z2732-(2009-Y$3)/$C2732*$Z2732*Y2732)<0,0,(Y2732*$Z2732-(2009-Y$3)/$C2732*$Z2732*Y2732))","v":0},{"$f":"+SUM(AA2732:AV2732)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2732","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2732","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2732","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2732","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2732","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2732","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2732","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2732","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2732","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2732","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2732","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2732","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2732","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2732","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2732","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2732","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2732","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2732","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2732","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2732","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2732","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2732","v":0},{"$f":"+SUM(AX2732:BS2732)","v":0},{"$f":"(AA2732+AX2732)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2732+BH2732)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2732+BR2732)/2","v":0},0,{"$f":"+SUM(BU2732:CP2732)","v":0},{"$f":"SUM(D2732:Y2732)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2743:Y2743,\"<>0\")<=1,IF(SUM(D2743:Y2743)=0,0,(IF(SUM(D2743:Y2743)>0,IF(SUM(D2743:Y2743)<400,(1.2675*45967*SUM(D2743:Y2743)^(-0.4664)),(IF(SUM(D2743:Y2743)<2000,(39128*SUM(D2743:Y2743)^(-0.37661)),IF(SUM(D2743:Y2743)<5000,18893*SUM(D2743:Y2743)^(-0.28083),IF(SUM(D2743:Y2743)<100000,29680*SUM(D2743:Y2743)^(-0.24475),1773.1))))*100/115)*SUM(D2743:Y2743)*(IF(SUM(D2726:Y2726)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2743:Y2743)),$A$571)","v":0},{"$f":"IF((D2743*$Z2743-(2009-D$3)/($C2743+D2744)*$Z2743*D2743)<0,0,(D2743*$Z2743-(2009-D$3)/($C2743+D2744)*$Z2743*D2743))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2743:AV2743)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2743","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2743","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2743","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2743","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2743","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2743","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2743","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2743","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2743","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2743","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2743","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2743","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2743","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2743","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2743","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2743","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2743","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2743","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2743","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2743","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2743","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2743","v":0},{"$f":"+SUM(AX2743:BS2743)","v":0},{"$f":"(AA2743+AX2743)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2743:CP2743)","v":0},{"$f":"SUM(D2743:Y2743)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2750:Y2750,\"<>0\")<=1,IF(SUM(D2750:Y2750)=0,0,(IF(SUM(D2750:Y2750)>0,IF(SUM(D2750:Y2750)<400,(1.2675*45967*SUM(D2750:Y2750)^(-0.4664)),(IF(SUM(D2750:Y2750)<2000,(39128*SUM(D2750:Y2750)^(-0.37661)),IF(SUM(D2750:Y2750)<5000,18893*SUM(D2750:Y2750)^(-0.28083),IF(SUM(D2750:Y2750)<100000,29680*SUM(D2750:Y2750)^(-0.24475),1773.1))))*100/115)*SUM(D2750:Y2750)*0.1638,0)*1.15*1.06*0.05)/SUM(D2750:Y2750)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2750*$Z2750-(2009-X$3)/$C2750*$Z2750*X2750)<0,0,(X2750*$Z2750-(2009-X$3)/$C2750*$Z2750*X2750))","v":0},{"$f":"IF((Y2750*$Z2750-(2009-Y$3)/$C2750*$Z2750*Y2750)<0,0,(Y2750*$Z2750-(2009-Y$3)/$C2750*$Z2750*Y2750))","v":0},{"$f":"+SUM(AA2750:AV2750)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2750","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2750","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2750","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2750","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2750","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2750","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2750","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2750","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2750","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2750","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2750","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2750","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2750","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2750","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2750","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2750","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2750","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2750","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2750","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2750","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2750","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2750","v":0},{"$f":"+SUM(AX2750:BS2750)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2750:CP2750)","v":0},{"$f":"SUM(D2750:Y2750)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2753:Y2753,\"<>0\")<=1,IF(SUM(D2753:Y2753)=0,0,(IF(SUM(D2753:Y2753)>0,IF(SUM(D2753:Y2753)<400,(1.2675*45967*SUM(D2753:Y2753)^(-0.4664)),(IF(SUM(D2753:Y2753)<2000,(39128*SUM(D2753:Y2753)^(-0.37661)),IF(SUM(D2753:Y2753)<5000,18893*SUM(D2753:Y2753)^(-0.28083),IF(SUM(D2753:Y2753)<100000,29680*SUM(D2753:Y2753)^(-0.24475),1773.1))))*100/115)*SUM(D2753:Y2753)*(IF(SUM(D2749:Y2749)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D2753:Y2753)),$A$571)","v":0},{"$f":"IF((D2753*$Z2753-(2009-D$3)/$C2753*$Z2753*D2753)<0,0,(D2753*$Z2753-(2009-D$3)/$C2753*$Z2753*D2753))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2753*$Z2753-(2009-N$3)/$C2753*$Z2753*N2753)<0,0,(N2753*$Z2753-(2009-N$3)/$C2753*$Z2753*N2753))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2753*$Z2753-(2009-X$3)/$C2753*$Z2753*X2753)<0,0,(X2753*$Z2753-(2009-X$3)/$C2753*$Z2753*X2753))","v":0},{"$f":"IF((Y2753*$Z2753-(2009-Y$3)/$C2753*$Z2753*Y2753)<0,0,(Y2753*$Z2753-(2009-Y$3)/$C2753*$Z2753*Y2753))","v":0},{"$f":"+SUM(AA2753:AV2753)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2753","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2753","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2753","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2753","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2753","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2753","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2753","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2753","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2753","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2753","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2753","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2753","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2753","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2753","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2753","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2753","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2753","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2753","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2753","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2753","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2753","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2753","v":0},{"$f":"+SUM(AX2753:BS2753)","v":0},{"$f":"(AA2753+AX2753)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2753+BH2753)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2753+BR2753)/2","v":0},0,{"$f":"+SUM(BU2753:CP2753)","v":0},{"$f":"SUM(D2753:Y2753)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2762:Y2762,\"<>0\")<=1,IF(SUM(D2762:Y2762)=0,0,(IF(SUM(D2762:Y2762)>0,IF(SUM(D2762:Y2762)<400,(1.2675*45967*SUM(D2762:Y2762)^(-0.4664)),(IF(SUM(D2762:Y2762)<2000,(39128*SUM(D2762:Y2762)^(-0.37661)),IF(SUM(D2762:Y2762)<5000,18893*SUM(D2762:Y2762)^(-0.28083),IF(SUM(D2762:Y2762)<100000,29680*SUM(D2762:Y2762)^(-0.24475),1773.1))))*100/115)*SUM(D2762:Y2762)*(IF(SUM(D2750:Y2750)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D2762:Y2762)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2762*$Z2762-(2009-X$3)/$C2762*$Z2762*X2762)<0,0,(X2762*$Z2762-(2009-X$3)/$C2762*$Z2762*X2762))","v":0},{"$f":"IF((Y2762*$Z2762-(2009-Y$3)/$C2762*$Z2762*Y2762)<0,0,(Y2762*$Z2762-(2009-Y$3)/$C2762*$Z2762*Y2762))","v":0},{"$f":"+SUM(AA2762:AV2762)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2762","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2762","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2762","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2762","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2762","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2762","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2762","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2762","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2762","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2762","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2762","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2762","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2762","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2762","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2762","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2762","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2762","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2762","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2762","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2762","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2762","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2762","v":0},{"$f":"+SUM(AX2762:BS2762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2762:CP2762)","v":0},{"$f":"SUM(D2762:Y2762)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2763:Y2763,\"<>0\")<=1,IF(SUM(D2763:Y2763)=0,0,(IF(SUM(D2763:Y2763)>0,IF(SUM(D2763:Y2763)<400,(1.2675*45967*SUM(D2763:Y2763)^(-0.4664)),(IF(SUM(D2763:Y2763)<2000,(39128*SUM(D2763:Y2763)^(-0.37661)),IF(SUM(D2763:Y2763)<5000,18893*SUM(D2763:Y2763)^(-0.28083),IF(SUM(D2763:Y2763)<100000,29680*SUM(D2763:Y2763)^(-0.24475),1773.1))))*100/115)*SUM(D2763:Y2763)*(IF(SUM(D2747:Y2747)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D2763:Y2763)),$A$571)","v":0},{"$f":"IF((D2763*$Z2763-(2009-D$3)/($C2763+D2764)*$Z2763*D2763)<0,0,(D2763*$Z2763-(2009-D$3)/($C2763+D2764)*$Z2763*D2763))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2763:AV2763)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2763","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2763","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2763","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2763","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2763","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2763","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2763","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2763","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2763","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2763","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2763","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2763","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2763","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2763","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2763","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2763","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2763","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2763","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2763","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2763","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2763","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2763","v":0},{"$f":"+SUM(AX2763:BS2763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2763:CP2763)","v":0},{"$f":"SUM(D2763:Y2763)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2778:Y2778,\"<>0\")<=1,IF(SUM(D2778:Y2778)=0,0,(IF(SUM(D2778:Y2778)>0,IF(SUM(D2778:Y2778)<400,(1.2675*45967*SUM(D2778:Y2778)^(-0.4664)),(IF(SUM(D2778:Y2778)<2000,(39128*SUM(D2778:Y2778)^(-0.37661)),IF(SUM(D2778:Y2778)<5000,18893*SUM(D2778:Y2778)^(-0.28083),IF(SUM(D2778:Y2778)<100000,29680*SUM(D2778:Y2778)^(-0.24475),1773.1))))*100/115)*SUM(D2778:Y2778)*(IF(SUM(D2749:Y2749)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D2778:Y2778)),$A$571)","v":0},{"$f":"IF((D2778*$Z2778-(2009-D$3)/$C2778*$Z2778*D2778)<0,0,(D2778*$Z2778-(2009-D$3)/$C2778*$Z2778*D2778))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2778*$Z2778-(2009-N$3)/$C2778*$Z2778*N2778)<0,0,(N2778*$Z2778-(2009-N$3)/$C2778*$Z2778*N2778))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2778*$Z2778-(2009-X$3)/$C2778*$Z2778*X2778)<0,0,(X2778*$Z2778-(2009-X$3)/$C2778*$Z2778*X2778))","v":0},{"$f":"IF((Y2778*$Z2778-(2009-Y$3)/$C2778*$Z2778*Y2778)<0,0,(Y2778*$Z2778-(2009-Y$3)/$C2778*$Z2778*Y2778))","v":0},{"$f":"+SUM(AA2778:AV2778)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2778","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2778","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2778","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2778","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2778","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2778","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2778","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2778","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2778","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2778","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2778","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2778","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2778","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2778","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2778","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2778","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2778","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2778","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2778","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2778","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2778","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2778","v":0},{"$f":"+SUM(AX2778:BS2778)","v":0},{"$f":"(AA2778+AX2778)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2778+BH2778)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2778+BR2778)/2","v":0},{"$f":"(AV2778+BS2778)/2","v":0},{"$f":"+SUM(BU2778:CP2778)","v":0},{"$f":"SUM(D2778:Y2778)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2782:AW2783)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT2782:BT2783)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ2782:CQ2783)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2797:Y2797,\"<>0\")<=1,IF(SUM(D2797:Y2797)=0,0,(IF(SUM(D2797:Y2797)>0,IF(SUM(D2797:Y2797)<400,(1.2675*45967*SUM(D2797:Y2797)^(-0.4664)),(IF(SUM(D2797:Y2797)<2000,(39128*SUM(D2797:Y2797)^(-0.37661)),IF(SUM(D2797:Y2797)<5000,18893*SUM(D2797:Y2797)^(-0.28083),IF(SUM(D2797:Y2797)<100000,29680*SUM(D2797:Y2797)^(-0.24475),1773.1))))*100/115)*SUM(D2797:Y2797)*(IF(SUM(D2793:Y2793)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D2797:Y2797)),$A$571)","v":0},{"$f":"IF((D2797*$Z2797-(2009-D$3)/($C2797+D2798)*$Z2797*D2797)<0,0,(D2797*$Z2797-(2009-D$3)/($C2797+D2798)*$Z2797*D2797))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2797:AV2797)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2797","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2797","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2797","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2797","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2797","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2797","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2797","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2797","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2797","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2797","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2797","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2797","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2797","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2797","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2797","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2797","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2797","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2797","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2797","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2797","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2797","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2797","v":0},{"$f":"+SUM(AX2797:BS2797)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2797:CP2797)","v":0},{"$f":"SUM(D2797:Y2797)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2800:Y2800,\"<>0\")<=1,IF(SUM(D2800:Y2800)=0,0,(IF(SUM(D2800:Y2800)>0,IF(SUM(D2800:Y2800)<400,(1.2675*45967*SUM(D2800:Y2800)^(-0.4664)),(IF(SUM(D2800:Y2800)<2000,(39128*SUM(D2800:Y2800)^(-0.37661)),IF(SUM(D2800:Y2800)<5000,18893*SUM(D2800:Y2800)^(-0.28083),IF(SUM(D2800:Y2800)<100000,29680*SUM(D2800:Y2800)^(-0.24475),1773.1))))*100/115)*SUM(D2800:Y2800)*(IF(SUM(D2796:Y2796)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D2800:Y2800)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2800*$Z2800-(2009-X$3)/$C2800*$Z2800*X2800)<0,0,(X2800*$Z2800-(2009-X$3)/$C2800*$Z2800*X2800))","v":0},{"$f":"IF((Y2800*$Z2800-(2009-Y$3)/$C2800*$Z2800*Y2800)<0,0,(Y2800*$Z2800-(2009-Y$3)/$C2800*$Z2800*Y2800))","v":0},{"$f":"+SUM(AA2800:AV2800)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2800","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2800","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2800","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2800","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2800","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2800","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2800","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2800","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2800","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2800","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2800","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2800","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2800","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2800","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2800","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2800","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2800","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2800","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2800","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2800","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2800","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2800","v":0},{"$f":"+SUM(AX2800:BS2800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2800:CP2800)","v":0},{"$f":"SUM(D2800:Y2800)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2810:AW2833)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT2810:BT2833)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ2810:CQ2833)","v":0},{"$f":"SUM(D2809:Y2809)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2818:Y2818,\"<>0\")<=1,IF(SUM(D2818:Y2818)=0,0,(IF(SUM(D2818:Y2818)>0,IF(SUM(D2818:Y2818)<400,(1.2675*45967*SUM(D2818:Y2818)^(-0.4664)),(IF(SUM(D2818:Y2818)<2000,(39128*SUM(D2818:Y2818)^(-0.37661)),IF(SUM(D2818:Y2818)<5000,18893*SUM(D2818:Y2818)^(-0.28083),IF(SUM(D2818:Y2818)<100000,29680*SUM(D2818:Y2818)^(-0.24475),1773.1))))*100/115)*SUM(D2818:Y2818)*(IF(SUM(D2814:Y2814)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D2818:Y2818)),$A$571)","v":0},{"$f":"IF((D2818*$Z2818-(2009-D$3)/($C2818+D2819)*$Z2818*D2818)<0,0,(D2818*$Z2818-(2009-D$3)/($C2818+D2819)*$Z2818*D2818))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2818:AV2818)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2818","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2818","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2818","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2818","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2818","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2818","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2818","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2818","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2818","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2818","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2818","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2818","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2818","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2818","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2818","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2818","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2818","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2818","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2818","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2818","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2818","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2818","v":0},{"$f":"+SUM(AX2818:BS2818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2818:CP2818)","v":0},{"$f":"SUM(D2818:Y2818)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2825:Y2825,\"<>0\")<=1,IF(SUM(D2825:Y2825)=0,0,(IF(SUM(D2825:Y2825)>0,IF(SUM(D2825:Y2825)<400,(1.2675*45967*SUM(D2825:Y2825)^(-0.4664)),(IF(SUM(D2825:Y2825)<2000,(39128*SUM(D2825:Y2825)^(-0.37661)),IF(SUM(D2825:Y2825)<5000,18893*SUM(D2825:Y2825)^(-0.28083),IF(SUM(D2825:Y2825)<100000,29680*SUM(D2825:Y2825)^(-0.24475),1773.1))))*100/115)*SUM(D2825:Y2825)*(IF(SUM(D2817:Y2817)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D2825:Y2825)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2825*$Z2825-(2009-X$3)/$C2825*$Z2825*X2825)<0,0,(X2825*$Z2825-(2009-X$3)/$C2825*$Z2825*X2825))","v":0},{"$f":"IF((Y2825*$Z2825-(2009-Y$3)/$C2825*$Z2825*Y2825)<0,0,(Y2825*$Z2825-(2009-Y$3)/$C2825*$Z2825*Y2825))","v":0},{"$f":"+SUM(AA2825:AV2825)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2825","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2825","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2825","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2825","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2825","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2825","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2825","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2825","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2825","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2825","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2825","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2825","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2825","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2825","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2825","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2825","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2825","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2825","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2825","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2825","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2825","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2825","v":0},{"$f":"+SUM(AX2825:BS2825)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2825:CP2825)","v":0},{"$f":"SUM(D2825:Y2825)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2843:Y2843,\"<>0\")<=1,IF(SUM(D2843:Y2843)=0,0,(IF(SUM(D2843:Y2843)>0,IF(SUM(D2843:Y2843)<400,(1.2675*45967*SUM(D2843:Y2843)^(-0.4664)),(IF(SUM(D2843:Y2843)<2000,(39128*SUM(D2843:Y2843)^(-0.37661)),IF(SUM(D2843:Y2843)<5000,18893*SUM(D2843:Y2843)^(-0.28083),IF(SUM(D2843:Y2843)<100000,29680*SUM(D2843:Y2843)^(-0.24475),1773.1))))*100/115)*SUM(D2843:Y2843)*(IF(SUM(D2814:Y2814)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D2843:Y2843)),$A$571)","v":0},{"$f":"IF((D2843*$Z2843-(2009-D$3)/($C2843+D2844)*$Z2843*D2843)<0,0,(D2843*$Z2843-(2009-D$3)/($C2843+D2844)*$Z2843*D2843))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2843:AV2843)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2843","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2843","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2843","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2843","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2843","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2843","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2843","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2843","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2843","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2843","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2843","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2843","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2843","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2843","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2843","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2843","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2843","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2843","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2843","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2843","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2843","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2843","v":0},{"$f":"+SUM(AX2843:BS2843)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2843:CP2843)","v":0},{"$f":"SUM(D2843:Y2843)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2846:Y2846,\"<>0\")<=1,IF(SUM(D2846:Y2846)=0,0,(IF(SUM(D2846:Y2846)>0,IF(SUM(D2846:Y2846)<400,(1.2675*45967*SUM(D2846:Y2846)^(-0.4664)),(IF(SUM(D2846:Y2846)<2000,(39128*SUM(D2846:Y2846)^(-0.37661)),IF(SUM(D2846:Y2846)<5000,18893*SUM(D2846:Y2846)^(-0.28083),IF(SUM(D2846:Y2846)<100000,29680*SUM(D2846:Y2846)^(-0.24475),1773.1))))*100/115)*SUM(D2846:Y2846)*(IF(SUM(D2817:Y2817)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D2846:Y2846)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2846*$Z2846-(2009-X$3)/$C2846*$Z2846*X2846)<0,0,(X2846*$Z2846-(2009-X$3)/$C2846*$Z2846*X2846))","v":0},{"$f":"IF((Y2846*$Z2846-(2009-Y$3)/$C2846*$Z2846*Y2846)<0,0,(Y2846*$Z2846-(2009-Y$3)/$C2846*$Z2846*Y2846))","v":0},{"$f":"+SUM(AA2846:AV2846)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2846","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2846","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2846","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2846","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2846","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2846","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2846","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2846","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2846","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2846","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2846","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2846","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2846","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2846","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2846","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2846","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2846","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2846","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2846","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2846","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2846","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2846","v":0},{"$f":"+SUM(AX2846:BS2846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2846+BR2846)/2","v":0},{"$f":"(AV2846+BS2846)/2","v":0},{"$f":"+SUM(BU2846:CP2846)","v":0},{"$f":"SUM(D2846:Y2846)","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2852:AW2875)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT2852:BT2875)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ2852:CQ2875)","v":0},{"$f":"SUM(D2851:Y2851)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2855:Y2855,\"<>0\")<=1,IF(SUM(D2855:Y2855)=0,0,(IF(SUM(D2855:Y2855)>0,IF(SUM(D2855:Y2855)<400,(1.2675*45967*SUM(D2855:Y2855)^(-0.4664)),(IF(SUM(D2855:Y2855)<2000,(39128*SUM(D2855:Y2855)^(-0.37661)),IF(SUM(D2855:Y2855)<5000,18893*SUM(D2855:Y2855)^(-0.28083),IF(SUM(D2855:Y2855)<100000,29680*SUM(D2855:Y2855)^(-0.24475),1773.1))))*100/115)*SUM(D2855:Y2855)*0.061,0)*1.15*1.06*0.02)/SUM(D2855:Y2855)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2855*$Z2855-(2009-X$3)/$C2855*$Z2855*X2855)<0,0,(X2855*$Z2855-(2009-X$3)/$C2855*$Z2855*X2855))","v":0},{"$f":"IF((Y2855*$Z2855-(2009-Y$3)/$C2855*$Z2855*Y2855)<0,0,(Y2855*$Z2855-(2009-Y$3)/$C2855*$Z2855*Y2855))","v":0},{"$f":"+SUM(AA2855:AV2855)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2855","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2855","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2855","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2855","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2855","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2855","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2855","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2855","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2855","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2855","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2855","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2855","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2855","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2855","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2855","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2855","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2855","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2855","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2855","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2855","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2855","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2855","v":0},{"$f":"+SUM(AX2855:BS2855)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2855:CP2855)","v":0},{"$f":"SUM(D2855:Y2855)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2864:Y2864,\"<>0\")<=1,IF(SUM(D2864:Y2864)=0,0,(IF(SUM(D2864:Y2864)>0,IF(SUM(D2864:Y2864)<400,(1.2675*45967*SUM(D2864:Y2864)^(-0.4664)),(IF(SUM(D2864:Y2864)<2000,(39128*SUM(D2864:Y2864)^(-0.37661)),IF(SUM(D2864:Y2864)<5000,18893*SUM(D2864:Y2864)^(-0.28083),IF(SUM(D2864:Y2864)<100000,29680*SUM(D2864:Y2864)^(-0.24475),1773.1))))*100/115)*SUM(D2864:Y2864)*(IF(SUM(D2860:Y2860)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D2864:Y2864)),$A$571)","v":0},{"$f":"IF((D2864*$Z2864-(2009-D$3)/($C2864+D2865)*$Z2864*D2864)<0,0,(D2864*$Z2864-(2009-D$3)/($C2864+D2865)*$Z2864*D2864))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2864:AV2864)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2864","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2864","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2864","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2864","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2864","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2864","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2864","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2864","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2864","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2864","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2864","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2864","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2864","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2864","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2864","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2864","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2864","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2864","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2864","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2864","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2864","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2864","v":0},{"$f":"+SUM(AX2864:BS2864)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2864:CP2864)","v":0},{"$f":"SUM(D2864:Y2864)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2871:Y2871,\"<>0\")<=1,IF(SUM(D2871:Y2871)=0,0,(IF(SUM(D2871:Y2871)>0,IF(SUM(D2871:Y2871)<400,(1.2675*45967*SUM(D2871:Y2871)^(-0.4664)),(IF(SUM(D2871:Y2871)<2000,(39128*SUM(D2871:Y2871)^(-0.37661)),IF(SUM(D2871:Y2871)<5000,18893*SUM(D2871:Y2871)^(-0.28083),IF(SUM(D2871:Y2871)<100000,29680*SUM(D2871:Y2871)^(-0.24475),1773.1))))*100/115)*SUM(D2871:Y2871)*(IF(SUM(D2863:Y2863)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D2871:Y2871)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2871*$Z2871-(2009-X$3)/$C2871*$Z2871*X2871)<0,0,(X2871*$Z2871-(2009-X$3)/$C2871*$Z2871*X2871))","v":0},{"$f":"IF((Y2871*$Z2871-(2009-Y$3)/$C2871*$Z2871*Y2871)<0,0,(Y2871*$Z2871-(2009-Y$3)/$C2871*$Z2871*Y2871))","v":0},{"$f":"+SUM(AA2871:AV2871)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2871","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2871","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2871","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2871","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2871","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2871","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2871","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2871","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2871","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2871","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2871","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2871","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2871","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2871","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2871","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2871","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2871","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2871","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2871","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2871","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2871","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2871","v":0},{"$f":"+SUM(AX2871:BS2871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2871:CP2871)","v":0},{"$f":"SUM(D2871:Y2871)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2874:Y2874,\"<>0\")<=1,IF(SUM(D2874:Y2874)=0,0,(IF(SUM(D2874:Y2874)>0,IF(SUM(D2874:Y2874)<400,(1.2675*45967*SUM(D2874:Y2874)^(-0.4664)),(IF(SUM(D2874:Y2874)<2000,(39128*SUM(D2874:Y2874)^(-0.37661)),IF(SUM(D2874:Y2874)<5000,18893*SUM(D2874:Y2874)^(-0.28083),IF(SUM(D2874:Y2874)<100000,29680*SUM(D2874:Y2874)^(-0.24475),1773.1))))*100/115)*SUM(D2874:Y2874)*(0.246),0)*1.15*1.06*0.4)/SUM(D2874:Y2874)),$A$571)","v":0},{"$f":"IF((D2874*$Z2874-(2009-D$3)/$C2874*$Z2874*D2874)<0,0,(D2874*$Z2874-(2009-D$3)/$C2874*$Z2874*D2874))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2874*$Z2874-(2009-N$3)/$C2874*$Z2874*N2874)<0,0,(N2874*$Z2874-(2009-N$3)/$C2874*$Z2874*N2874))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2874*$Z2874-(2009-X$3)/$C2874*$Z2874*X2874)<0,0,(X2874*$Z2874-(2009-X$3)/$C2874*$Z2874*X2874))","v":0},{"$f":"IF((Y2874*$Z2874-(2009-Y$3)/$C2874*$Z2874*Y2874)<0,0,(Y2874*$Z2874-(2009-Y$3)/$C2874*$Z2874*Y2874))","v":0},{"$f":"+SUM(AA2874:AV2874)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2874","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2874","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2874","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2874","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2874","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2874","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2874","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2874","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2874","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2874","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2874","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2874","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2874","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2874","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2874","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2874","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2874","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2874","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2874","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2874","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2874","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2874","v":0},{"$f":"+SUM(AX2874:BS2874)","v":0},{"$f":"(AA2874+AX2874)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2874+BH2874)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2874+BR2874)/2","v":0},{"$f":"(AV2874+BS2874)/2","v":0},{"$f":"+SUM(BU2874:CP2874)","v":0},{"$f":"SUM(D2874:Y2874)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2881:Y2881,\"<>0\")<=1,IF(SUM(D2881:Y2881)=0,0,(IF(SUM(D2881:Y2881)>0,IF(SUM(D2881:Y2881)<400,(1.2675*45967*SUM(D2881:Y2881)^(-0.4664)),(IF(SUM(D2881:Y2881)<2000,(39128*SUM(D2881:Y2881)^(-0.37661)),IF(SUM(D2881:Y2881)<5000,18893*SUM(D2881:Y2881)^(-0.28083),IF(SUM(D2881:Y2881)<100000,29680*SUM(D2881:Y2881)^(-0.24475),1773.1))))*100/115)*SUM(D2881:Y2881)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2881:Y2881)),$A$571)","v":0},{"$f":"IF((D2881*$Z2881-(2009-D$3)/($C2881+D2882)*$Z2881*D2881)<0,0,(D2881*$Z2881-(2009-D$3)/($C2881+D2882)*$Z2881*D2881))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2881:AV2881)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2881","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2881","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2881","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2881","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2881","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2881","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2881","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2881","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2881","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2881","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2881","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2881","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2881","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2881","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2881","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2881","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2881","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2881","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2881","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2881","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2881","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2881","v":0},{"$f":"+SUM(AX2881:BS2881)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2881:CP2881)","v":0},{"$f":"SUM(D2881:Y2881)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2889:Y2889,\"<>0\")<=1,IF(SUM(D2889:Y2889)=0,0,(IF(SUM(D2889:Y2889)>0,IF(SUM(D2889:Y2889)<400,(1.2675*45967*SUM(D2889:Y2889)^(-0.4664)),(IF(SUM(D2889:Y2889)<2000,(39128*SUM(D2889:Y2889)^(-0.37661)),IF(SUM(D2889:Y2889)<5000,18893*SUM(D2889:Y2889)^(-0.28083),IF(SUM(D2889:Y2889)<100000,29680*SUM(D2889:Y2889)^(-0.24475),1773.1))))*100/115)*SUM(D2889:Y2889)*(IF(SUM(D2881:Y2881)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D2889:Y2889)),$A$571)","v":0},{"$f":"IF((D2889*$Z2889-(2009-D$3)/($C2889+D2890)*$Z2889*D2889)<0,0,(D2889*$Z2889-(2009-D$3)/($C2889+D2890)*$Z2889*D2889))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2889:AV2889)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2889","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2889","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2889","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2889","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2889","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2889","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2889","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2889","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2889","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2889","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2889","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2889","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2889","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2889","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2889","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2889","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2889","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2889","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2889","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2889","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2889","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2889","v":0},{"$f":"+SUM(AX2889:BS2889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2889:CP2889)","v":0},{"$f":"SUM(D2889:Y2889)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2892:Y2892,\"<>0\")<=1,IF(SUM(D2892:Y2892)=0,0,(IF(SUM(D2892:Y2892)>0,IF(SUM(D2892:Y2892)<400,(1.2675*45967*SUM(D2892:Y2892)^(-0.4664)),(IF(SUM(D2892:Y2892)<2000,(39128*SUM(D2892:Y2892)^(-0.37661)),IF(SUM(D2892:Y2892)<5000,18893*SUM(D2892:Y2892)^(-0.28083),IF(SUM(D2892:Y2892)<100000,29680*SUM(D2892:Y2892)^(-0.24475),1773.1))))*100/115)*SUM(D2892:Y2892)*(IF(SUM(D2884:Y2884)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D2892:Y2892)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2892*$Z2892-(2009-X$3)/$C2892*$Z2892*X2892)<0,0,(X2892*$Z2892-(2009-X$3)/$C2892*$Z2892*X2892))","v":0},{"$f":"IF((Y2892*$Z2892-(2009-Y$3)/$C2892*$Z2892*Y2892)<0,0,(Y2892*$Z2892-(2009-Y$3)/$C2892*$Z2892*Y2892))","v":0},{"$f":"+SUM(AA2892:AV2892)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2892","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2892","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2892","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2892","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2892","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2892","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2892","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2892","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2892","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2892","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2892","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2892","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2892","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2892","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2892","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2892","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2892","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2892","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2892","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2892","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2892","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2892","v":0},{"$f":"+SUM(AX2892:BS2892)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2892:CP2892)","v":0},{"$f":"SUM(D2892:Y2892)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2899:Y2899,\"<>0\")<=1,IF(SUM(D2899:Y2899)=0,0,(IF(SUM(D2899:Y2899)>0,IF(SUM(D2899:Y2899)<400,(1.2675*45967*SUM(D2899:Y2899)^(-0.4664)),(IF(SUM(D2899:Y2899)<2000,(39128*SUM(D2899:Y2899)^(-0.37661)),IF(SUM(D2899:Y2899)<5000,18893*SUM(D2899:Y2899)^(-0.28083),IF(SUM(D2899:Y2899)<100000,29680*SUM(D2899:Y2899)^(-0.24475),1773.1))))*100/115)*SUM(D2899:Y2899)*(IF(SUM(D2883:Y2883)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D2899:Y2899)),$A$571)","v":0},{"$f":"IF((D2899*$Z2899-(2009-D$3)/$C2899*$Z2899*D2899)<0,0,(D2899*$Z2899-(2009-D$3)/$C2899*$Z2899*D2899))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2899*$Z2899-(2009-N$3)/$C2899*$Z2899*N2899)<0,0,(N2899*$Z2899-(2009-N$3)/$C2899*$Z2899*N2899))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2899*$Z2899-(2009-X$3)/$C2899*$Z2899*X2899)<0,0,(X2899*$Z2899-(2009-X$3)/$C2899*$Z2899*X2899))","v":0},{"$f":"IF((Y2899*$Z2899-(2009-Y$3)/$C2899*$Z2899*Y2899)<0,0,(Y2899*$Z2899-(2009-Y$3)/$C2899*$Z2899*Y2899))","v":0},{"$f":"+SUM(AA2899:AV2899)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2899","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2899","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2899","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2899","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2899","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2899","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2899","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2899","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2899","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2899","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2899","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2899","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2899","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2899","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2899","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2899","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2899","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2899","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2899","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2899","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2899","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2899","v":0},{"$f":"+SUM(AX2899:BS2899)","v":0},{"$f":"(AA2899+AX2899)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2899+BH2899)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2899+BR2899)/2","v":0},{"$f":"(AV2899+BS2899)/2","v":0},{"$f":"+SUM(BU2899:CP2899)","v":0},{"$f":"SUM(D2899:Y2899)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2906:Y2906,\"<>0\")<=1,IF(SUM(D2906:Y2906)=0,0,(IF(SUM(D2906:Y2906)>0,IF(SUM(D2906:Y2906)<400,(1.2675*45967*SUM(D2906:Y2906)^(-0.4664)),(IF(SUM(D2906:Y2906)<2000,(39128*SUM(D2906:Y2906)^(-0.37661)),IF(SUM(D2906:Y2906)<5000,18893*SUM(D2906:Y2906)^(-0.28083),IF(SUM(D2906:Y2906)<100000,29680*SUM(D2906:Y2906)^(-0.24475),1773.1))))*100/115)*SUM(D2906:Y2906)*(IF(SUM(D2881:Y2881)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D2906:Y2906)),$A$571)","v":0},{"$f":"IF((D2906*$Z2906-(2009-D$3)/($C2906+D2907)*$Z2906*D2906)<0,0,(D2906*$Z2906-(2009-D$3)/($C2906+D2907)*$Z2906*D2906))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2906:AV2906)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2906","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2906","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2906","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2906","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2906","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2906","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2906","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2906","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2906","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2906","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2906","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2906","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2906","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2906","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2906","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2906","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2906","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2906","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2906","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2906","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2906","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2906","v":0},{"$f":"+SUM(AX2906:BS2906)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2906:CP2906)","v":0},{"$f":"SUM(D2906:Y2906)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2910:Y2910,\"<>0\")<=1,IF(SUM(D2910:Y2910)=0,0,(IF(SUM(D2910:Y2910)>0,IF(SUM(D2910:Y2910)<400,(1.2675*45967*SUM(D2910:Y2910)^(-0.4664)),(IF(SUM(D2910:Y2910)<2000,(39128*SUM(D2910:Y2910)^(-0.37661)),IF(SUM(D2910:Y2910)<5000,18893*SUM(D2910:Y2910)^(-0.28083),IF(SUM(D2910:Y2910)<100000,29680*SUM(D2910:Y2910)^(-0.24475),1773.1))))*100/115)*SUM(D2910:Y2910)*(IF(SUM(D2881:Y2881)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D2910:Y2910)),$A$571)","v":0},{"$f":"IF((D2910*$Z2910-(2009-D$3)/($C2910+D2911)*$Z2910*D2910)<0,0,(D2910*$Z2910-(2009-D$3)/($C2910+D2911)*$Z2910*D2910))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2910:AV2910)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2910","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2910","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2910","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2910","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2910","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2910","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2910","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2910","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2910","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2910","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2910","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2910","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2910","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2910","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2910","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2910","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2910","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2910","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2910","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2910","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2910","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2910","v":0},{"$f":"+SUM(AX2910:BS2910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2910:CP2910)","v":0},{"$f":"SUM(D2910:Y2910)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2927:Y2927,\"<>0\")<=1,IF(SUM(D2927:Y2927)=0,0,(IF(SUM(D2927:Y2927)>0,IF(SUM(D2927:Y2927)<400,(1.2675*45967*SUM(D2927:Y2927)^(-0.4664)),(IF(SUM(D2927:Y2927)<2000,(39128*SUM(D2927:Y2927)^(-0.37661)),IF(SUM(D2927:Y2927)<5000,18893*SUM(D2927:Y2927)^(-0.28083),IF(SUM(D2927:Y2927)<100000,29680*SUM(D2927:Y2927)^(-0.24475),1773.1))))*100/115)*SUM(D2927:Y2927)*(IF(SUM(D2927:Y2927)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D2927:Y2927)),$A$571)","v":0},{"$f":"IF((D2927*$Z2927-(2009-D$3)/($C2927+D2928)*$Z2927*D2927)<0,0,(D2927*$Z2927-(2009-D$3)/($C2927+D2928)*$Z2927*D2927))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2927:AV2927)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2927","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2927","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2927","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2927","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2927","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2927","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2927","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2927","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2927","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2927","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2927","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2927","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2927","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2927","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2927","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2927","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2927","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2927","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2927","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2927","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2927","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2927","v":0},{"$f":"+SUM(AX2927:BS2927)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2927:CP2927)","v":0},{"$f":"SUM(D2927:Y2927)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2938:Y2938,\"<>0\")<=1,IF(SUM(D2938:Y2938)=0,0,(IF(SUM(D2938:Y2938)>0,IF(SUM(D2938:Y2938)<400,(1.2675*45967*SUM(D2938:Y2938)^(-0.4664)),(IF(SUM(D2938:Y2938)<2000,(39128*SUM(D2938:Y2938)^(-0.37661)),IF(SUM(D2938:Y2938)<5000,18893*SUM(D2938:Y2938)^(-0.28083),IF(SUM(D2938:Y2938)<100000,29680*SUM(D2938:Y2938)^(-0.24475),1773.1))))*100/115)*SUM(D2938:Y2938)*(IF(SUM(D2930:Y2930)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D2938:Y2938)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2938*$Z2938-(2009-X$3)/$C2938*$Z2938*X2938)<0,0,(X2938*$Z2938-(2009-X$3)/$C2938*$Z2938*X2938))","v":0},{"$f":"IF((Y2938*$Z2938-(2009-Y$3)/$C2938*$Z2938*Y2938)<0,0,(Y2938*$Z2938-(2009-Y$3)/$C2938*$Z2938*Y2938))","v":0},{"$f":"+SUM(AA2938:AV2938)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2938","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2938","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2938","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2938","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2938","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2938","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2938","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2938","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2938","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2938","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2938","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2938","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2938","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2938","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2938","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2938","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2938","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2938","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2938","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2938","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2938","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2938","v":0},{"$f":"+SUM(AX2938:BS2938)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2938:CP2938)","v":0},{"$f":"SUM(D2938:Y2938)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2948:Y2948,\"<>0\")<=1,IF(SUM(D2948:Y2948)=0,0,(IF(SUM(D2948:Y2948)>0,IF(SUM(D2948:Y2948)<400,(1.2675*45967*SUM(D2948:Y2948)^(-0.4664)),(IF(SUM(D2948:Y2948)<2000,(39128*SUM(D2948:Y2948)^(-0.37661)),IF(SUM(D2948:Y2948)<5000,18893*SUM(D2948:Y2948)^(-0.28083),IF(SUM(D2948:Y2948)<100000,29680*SUM(D2948:Y2948)^(-0.24475),1773.1))))*100/115)*SUM(D2948:Y2948)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2948:Y2948)),$A$571)","v":0},{"$f":"IF((D2948*$Z2948-(2009-D$3)/($C2948+D2949)*$Z2948*D2948)<0,0,(D2948*$Z2948-(2009-D$3)/($C2948+D2949)*$Z2948*D2948))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2948:AV2948)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2948","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2948","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2948","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2948","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2948","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2948","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2948","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2948","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2948","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2948","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2948","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2948","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2948","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2948","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2948","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2948","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2948","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2948","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2948","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2948","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2948","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2948","v":0},{"$f":"+SUM(AX2948:BS2948)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2948:CP2948)","v":0},{"$f":"SUM(D2948:Y2948)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2963:Y2963,\"<>0\")<=1,IF(SUM(D2963:Y2963)=0,0,(IF(SUM(D2963:Y2963)>0,IF(SUM(D2963:Y2963)<400,(1.2675*45967*SUM(D2963:Y2963)^(-0.4664)),(IF(SUM(D2963:Y2963)<2000,(39128*SUM(D2963:Y2963)^(-0.37661)),IF(SUM(D2963:Y2963)<5000,18893*SUM(D2963:Y2963)^(-0.28083),IF(SUM(D2963:Y2963)<100000,29680*SUM(D2963:Y2963)^(-0.24475),1773.1))))*100/115)*SUM(D2963:Y2963)*(IF(SUM(D2951:Y2951)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D2963:Y2963)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X2963*$Z2963-(2009-X$3)/$C2963*$Z2963*X2963)<0,0,(X2963*$Z2963-(2009-X$3)/$C2963*$Z2963*X2963))","v":0},{"$f":"IF((Y2963*$Z2963-(2009-Y$3)/$C2963*$Z2963*Y2963)<0,0,(Y2963*$Z2963-(2009-Y$3)/$C2963*$Z2963*Y2963))","v":0},{"$f":"+SUM(AA2963:AV2963)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2963","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2963","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2963","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2963","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2963","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2963","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2963","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2963","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2963","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2963","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2963","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2963","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2963","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2963","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2963","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2963","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2963","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2963","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2963","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2963","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2963","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2963","v":0},{"$f":"+SUM(AX2963:BS2963)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2963:CP2963)","v":0},{"$f":"SUM(D2963:Y2963)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2966:Y2966,\"<>0\")<=1,IF(SUM(D2966:Y2966)=0,0,(IF(SUM(D2966:Y2966)>0,IF(SUM(D2966:Y2966)<400,(1.2675*45967*SUM(D2966:Y2966)^(-0.4664)),(IF(SUM(D2966:Y2966)<2000,(39128*SUM(D2966:Y2966)^(-0.37661)),IF(SUM(D2966:Y2966)<5000,18893*SUM(D2966:Y2966)^(-0.28083),IF(SUM(D2966:Y2966)<100000,29680*SUM(D2966:Y2966)^(-0.24475),1773.1))))*100/115)*SUM(D2966:Y2966)*(IF(SUM(D2950:Y2950)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D2966:Y2966)),$A$571)","v":0},{"$f":"IF((D2966*$Z2966-(2009-D$3)/$C2966*$Z2966*D2966)<0,0,(D2966*$Z2966-(2009-D$3)/$C2966*$Z2966*D2966))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N2966*$Z2966-(2009-N$3)/$C2966*$Z2966*N2966)<0,0,(N2966*$Z2966-(2009-N$3)/$C2966*$Z2966*N2966))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X2966*$Z2966-(2009-X$3)/$C2966*$Z2966*X2966)<0,0,(X2966*$Z2966-(2009-X$3)/$C2966*$Z2966*X2966))","v":0},{"$f":"IF((Y2966*$Z2966-(2009-Y$3)/$C2966*$Z2966*Y2966)<0,0,(Y2966*$Z2966-(2009-Y$3)/$C2966*$Z2966*Y2966))","v":0},{"$f":"+SUM(AA2966:AV2966)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2966","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2966","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2966","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2966","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2966","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2966","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2966","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2966","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2966","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2966","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2966","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2966","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2966","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2966","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2966","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2966","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2966","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2966","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2966","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2966","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2966","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2966","v":0},{"$f":"+SUM(AX2966:BS2966)","v":0},{"$f":"(AA2966+AX2966)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK2966+BH2966)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU2966+BR2966)/2","v":0},{"$f":"(AV2966+BS2966)/2","v":0},{"$f":"+SUM(BU2966:CP2966)","v":0},{"$f":"SUM(D2966:Y2966)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2973:Y2973,\"<>0\")<=1,IF(SUM(D2973:Y2973)=0,0,(IF(SUM(D2973:Y2973)>0,IF(SUM(D2973:Y2973)<400,(1.2675*45967*SUM(D2973:Y2973)^(-0.4664)),(IF(SUM(D2973:Y2973)<2000,(39128*SUM(D2973:Y2973)^(-0.37661)),IF(SUM(D2973:Y2973)<5000,18893*SUM(D2973:Y2973)^(-0.28083),IF(SUM(D2973:Y2973)<100000,29680*SUM(D2973:Y2973)^(-0.24475),1773.1))))*100/115)*SUM(D2973:Y2973)*(IF(SUM(D2948:Y2948)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D2973:Y2973)),$A$571)","v":0},{"$f":"IF((D2973*$Z2973-(2009-D$3)/($C2973+D2974)*$Z2973*D2973)<0,0,(D2973*$Z2973-(2009-D$3)/($C2973+D2974)*$Z2973*D2973))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2973:AV2973)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2973","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2973","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2973","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2973","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2973","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2973","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2973","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2973","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2973","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2973","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2973","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2973","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2973","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2973","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2973","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2973","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2973","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2973","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2973","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2973","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2973","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2973","v":0},{"$f":"+SUM(AX2973:BS2973)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2973:CP2973)","v":0},{"$f":"SUM(D2973:Y2973)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2983:AW2984)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT2983:BT2984)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ2983:CQ2984)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D2994:Y2994,\"<>0\")<=1,IF(SUM(D2994:Y2994)=0,0,(IF(SUM(D2994:Y2994)>0,IF(SUM(D2994:Y2994)<400,(1.2675*45967*SUM(D2994:Y2994)^(-0.4664)),(IF(SUM(D2994:Y2994)<2000,(39128*SUM(D2994:Y2994)^(-0.37661)),IF(SUM(D2994:Y2994)<5000,18893*SUM(D2994:Y2994)^(-0.28083),IF(SUM(D2994:Y2994)<100000,29680*SUM(D2994:Y2994)^(-0.24475),1773.1))))*100/115)*SUM(D2994:Y2994)*(IF(SUM(D2994:Y2994)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D2994:Y2994)),$A$571)","v":0},{"$f":"IF((D2994*$Z2994-(2009-D$3)/($C2994+D2995)*$Z2994*D2994)<0,0,(D2994*$Z2994-(2009-D$3)/($C2994+D2995)*$Z2994*D2994))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2994:AV2994)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2994","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2994","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2994","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2994","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2994","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2994","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2994","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2994","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2994","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2994","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2994","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2994","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2994","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2994","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2994","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2994","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2994","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2994","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2994","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2994","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2994","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2994","v":0},{"$f":"+SUM(AX2994:BS2994)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU2994:CP2994)","v":0},{"$f":"SUM(D2994:Y2994)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3001:Y3001,\"<>0\")<=1,IF(SUM(D3001:Y3001)=0,0,(IF(SUM(D3001:Y3001)>0,IF(SUM(D3001:Y3001)<400,(1.2675*45967*SUM(D3001:Y3001)^(-0.4664)),(IF(SUM(D3001:Y3001)<2000,(39128*SUM(D3001:Y3001)^(-0.37661)),IF(SUM(D3001:Y3001)<5000,18893*SUM(D3001:Y3001)^(-0.28083),IF(SUM(D3001:Y3001)<100000,29680*SUM(D3001:Y3001)^(-0.24475),1773.1))))*100/115)*SUM(D3001:Y3001)*(IF(SUM(D2997:Y2997)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D3001:Y3001)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3001*$Z3001-(2009-X$3)/$C3001*$Z3001*X3001)<0,0,(X3001*$Z3001-(2009-X$3)/$C3001*$Z3001*X3001))","v":0},{"$f":"IF((Y3001*$Z3001-(2009-Y$3)/$C3001*$Z3001*Y3001)<0,0,(Y3001*$Z3001-(2009-Y$3)/$C3001*$Z3001*Y3001))","v":0},{"$f":"+SUM(AA3001:AV3001)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3001","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3001","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3001","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3001","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3001","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3001","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3001","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3001","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3001","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3001","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3001","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3001","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3001","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3001","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3001","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3001","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3001","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3001","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3001","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3001","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3001","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3001","v":0},{"$f":"+SUM(AX3001:BS3001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3001:CP3001)","v":0},{"$f":"SUM(D3001:Y3001)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3011:AW3034)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT3011:BT3034)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ3011:CQ3034)","v":0},{"$f":"SUM(D3010:Y3010)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3013:Y3013,\"<>0\")<=1,IF(SUM(D3013:Y3013)=0,0,(IF(SUM(D3013:Y3013)>0,IF(SUM(D3013:Y3013)<400,(1.2675*45967*SUM(D3013:Y3013)^(-0.4664)),(IF(SUM(D3013:Y3013)<2000,(39128*SUM(D3013:Y3013)^(-0.37661)),IF(SUM(D3013:Y3013)<5000,18893*SUM(D3013:Y3013)^(-0.28083),IF(SUM(D3013:Y3013)<100000,29680*SUM(D3013:Y3013)^(-0.24475),1773.1))))*100/115)*SUM(D3013:Y3013)*(IF(SUM(D2996:Y2996)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D3013:Y3013)),$A$571)","v":0},{"$f":"IF((D3013*$Z3013-(2009-D$3)/$C3013*$Z3013*D3013)<0,0,(D3013*$Z3013-(2009-D$3)/$C3013*$Z3013*D3013))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3013*$Z3013-(2009-N$3)/$C3013*$Z3013*N3013)<0,0,(N3013*$Z3013-(2009-N$3)/$C3013*$Z3013*N3013))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3013*$Z3013-(2009-X$3)/$C3013*$Z3013*X3013)<0,0,(X3013*$Z3013-(2009-X$3)/$C3013*$Z3013*X3013))","v":0},{"$f":"IF((Y3013*$Z3013-(2009-Y$3)/$C3013*$Z3013*Y3013)<0,0,(Y3013*$Z3013-(2009-Y$3)/$C3013*$Z3013*Y3013))","v":0},{"$f":"+SUM(AA3013:AV3013)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3013","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3013","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3013","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3013","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3013","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3013","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3013","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3013","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3013","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3013","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3013","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3013","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3013","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3013","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3013","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3013","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3013","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3013","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3013","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3013","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3013","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3013","v":0},{"$f":"+SUM(AX3013:BS3013)","v":0},{"$f":"(AA3013+AX3013)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3013+BH3013)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3013+BR3013)/2","v":0},0,{"$f":"+SUM(BU3013:CP3013)","v":0},{"$f":"SUM(D3013:Y3013)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3019:Y3019,\"<>0\")<=1,IF(SUM(D3019:Y3019)=0,0,(IF(SUM(D3019:Y3019)>0,IF(SUM(D3019:Y3019)<400,(1.2675*45967*SUM(D3019:Y3019)^(-0.4664)),(IF(SUM(D3019:Y3019)<2000,(39128*SUM(D3019:Y3019)^(-0.37661)),IF(SUM(D3019:Y3019)<5000,18893*SUM(D3019:Y3019)^(-0.28083),IF(SUM(D3019:Y3019)<100000,29680*SUM(D3019:Y3019)^(-0.24475),1773.1))))*100/115)*SUM(D3019:Y3019)*(IF(SUM(D3015:Y3015)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D3019:Y3019)),$A$571)","v":0},{"$f":"IF((D3019*$Z3019-(2009-D$3)/($C3019+D3020)*$Z3019*D3019)<0,0,(D3019*$Z3019-(2009-D$3)/($C3019+D3020)*$Z3019*D3019))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3019:AV3019)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3019","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3019","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3019","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3019","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3019","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3019","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3019","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3019","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3019","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3019","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3019","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3019","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3019","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3019","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3019","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3019","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3019","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3019","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3019","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3019","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3019","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3019","v":0},{"$f":"+SUM(AX3019:BS3019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3019:CP3019)","v":0},{"$f":"SUM(D3019:Y3019)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3031:Y3031,\"<>0\")<=1,IF(SUM(D3031:Y3031)=0,0,(IF(SUM(D3031:Y3031)>0,IF(SUM(D3031:Y3031)<400,(1.2675*45967*SUM(D3031:Y3031)^(-0.4664)),(IF(SUM(D3031:Y3031)<2000,(39128*SUM(D3031:Y3031)^(-0.37661)),IF(SUM(D3031:Y3031)<5000,18893*SUM(D3031:Y3031)^(-0.28083),IF(SUM(D3031:Y3031)<100000,29680*SUM(D3031:Y3031)^(-0.24475),1773.1))))*100/115)*SUM(D3031:Y3031)*(IF(SUM(D3015:Y3015)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D3031:Y3031)),$A$571)","v":0},{"$f":"IF((D3031*$Z3031-(2009-D$3)/($C3031+D3032)*$Z3031*D3031)<0,0,(D3031*$Z3031-(2009-D$3)/($C3031+D3032)*$Z3031*D3031))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3031:AV3031)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3031","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3031","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3031","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3031","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3031","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3031","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3031","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3031","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3031","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3031","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3031","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3031","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3031","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3031","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3031","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3031","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3031","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3031","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3031","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3031","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3031","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3031","v":0},{"$f":"+SUM(AX3031:BS3031)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3031:CP3031)","v":0},{"$f":"SUM(D3031:Y3031)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3038:Y3038,\"<>0\")<=1,IF(SUM(D3038:Y3038)=0,0,(IF(SUM(D3038:Y3038)>0,IF(SUM(D3038:Y3038)<400,(1.2675*45967*SUM(D3038:Y3038)^(-0.4664)),(IF(SUM(D3038:Y3038)<2000,(39128*SUM(D3038:Y3038)^(-0.37661)),IF(SUM(D3038:Y3038)<5000,18893*SUM(D3038:Y3038)^(-0.28083),IF(SUM(D3038:Y3038)<100000,29680*SUM(D3038:Y3038)^(-0.24475),1773.1))))*100/115)*SUM(D3038:Y3038)*(IF(SUM(D3017:Y3017)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3038:Y3038)),$A$571)","v":0},{"$f":"IF((D3038*$Z3038-(2009-D$3)/$C3038*$Z3038*D3038)<0,0,(D3038*$Z3038-(2009-D$3)/$C3038*$Z3038*D3038))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3038*$Z3038-(2009-N$3)/$C3038*$Z3038*N3038)<0,0,(N3038*$Z3038-(2009-N$3)/$C3038*$Z3038*N3038))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3038*$Z3038-(2009-X$3)/$C3038*$Z3038*X3038)<0,0,(X3038*$Z3038-(2009-X$3)/$C3038*$Z3038*X3038))","v":0},{"$f":"IF((Y3038*$Z3038-(2009-Y$3)/$C3038*$Z3038*Y3038)<0,0,(Y3038*$Z3038-(2009-Y$3)/$C3038*$Z3038*Y3038))","v":0},{"$f":"+SUM(AA3038:AV3038)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3038","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3038","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3038","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3038","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3038","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3038","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3038","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3038","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3038","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3038","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3038","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3038","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3038","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3038","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3038","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3038","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3038","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3038","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3038","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3038","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3038","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3038","v":0},{"$f":"+SUM(AX3038:BS3038)","v":0},{"$f":"(AA3038+AX3038)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3038+BH3038)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3038+BR3038)/2","v":0},0,{"$f":"+SUM(BU3038:CP3038)","v":0},{"$f":"SUM(D3038:Y3038)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3044:Y3044,\"<>0\")<=1,IF(SUM(D3044:Y3044)=0,0,(IF(SUM(D3044:Y3044)>0,IF(SUM(D3044:Y3044)<400,(1.2675*45967*SUM(D3044:Y3044)^(-0.4664)),(IF(SUM(D3044:Y3044)<2000,(39128*SUM(D3044:Y3044)^(-0.37661)),IF(SUM(D3044:Y3044)<5000,18893*SUM(D3044:Y3044)^(-0.28083),IF(SUM(D3044:Y3044)<100000,29680*SUM(D3044:Y3044)^(-0.24475),1773.1))))*100/115)*SUM(D3044:Y3044)*(IF(SUM(D3015:Y3015)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D3044:Y3044)),$A$571)","v":0},{"$f":"IF((D3044*$Z3044-(2009-D$3)/($C3044+D3045)*$Z3044*D3044)<0,0,(D3044*$Z3044-(2009-D$3)/($C3044+D3045)*$Z3044*D3044))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3044:AV3044)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3044","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3044","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3044","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3044","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3044","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3044","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3044","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3044","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3044","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3044","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3044","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3044","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3044","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3044","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3044","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3044","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3044","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3044","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3044","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3044","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3044","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3044","v":0},{"$f":"+SUM(AX3044:BS3044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3044:CP3044)","v":0},{"$f":"SUM(D3044:Y3044)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3047:Y3047,\"<>0\")<=1,IF(SUM(D3047:Y3047)=0,0,(IF(SUM(D3047:Y3047)>0,IF(SUM(D3047:Y3047)<400,(1.2675*45967*SUM(D3047:Y3047)^(-0.4664)),(IF(SUM(D3047:Y3047)<2000,(39128*SUM(D3047:Y3047)^(-0.37661)),IF(SUM(D3047:Y3047)<5000,18893*SUM(D3047:Y3047)^(-0.28083),IF(SUM(D3047:Y3047)<100000,29680*SUM(D3047:Y3047)^(-0.24475),1773.1))))*100/115)*SUM(D3047:Y3047)*(IF(SUM(D3018:Y3018)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3047:Y3047)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3047*$Z3047-(2009-X$3)/$C3047*$Z3047*X3047)<0,0,(X3047*$Z3047-(2009-X$3)/$C3047*$Z3047*X3047))","v":0},{"$f":"IF((Y3047*$Z3047-(2009-Y$3)/$C3047*$Z3047*Y3047)<0,0,(Y3047*$Z3047-(2009-Y$3)/$C3047*$Z3047*Y3047))","v":0},{"$f":"+SUM(AA3047:AV3047)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3047","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3047","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3047","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3047","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3047","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3047","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3047","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3047","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3047","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3047","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3047","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3047","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3047","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3047","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3047","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3047","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3047","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3047","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3047","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3047","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3047","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3047","v":0},{"$f":"+SUM(AX3047:BS3047)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3047+BR3047)/2","v":0},{"$f":"(AV3047+BS3047)/2","v":0},{"$f":"+SUM(BU3047:CP3047)","v":0},{"$f":"SUM(D3047:Y3047)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3056:Y3056,\"<>0\")<=1,IF(SUM(D3056:Y3056)=0,0,(IF(SUM(D3056:Y3056)>0,IF(SUM(D3056:Y3056)<400,(1.2675*45967*SUM(D3056:Y3056)^(-0.4664)),(IF(SUM(D3056:Y3056)<2000,(39128*SUM(D3056:Y3056)^(-0.37661)),IF(SUM(D3056:Y3056)<5000,18893*SUM(D3056:Y3056)^(-0.28083),IF(SUM(D3056:Y3056)<100000,29680*SUM(D3056:Y3056)^(-0.24475),1773.1))))*100/115)*SUM(D3056:Y3056)*0.061,0)*1.15*1.06*0.02)/SUM(D3056:Y3056)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3056*$Z3056-(2009-X$3)/$C3056*$Z3056*X3056)<0,0,(X3056*$Z3056-(2009-X$3)/$C3056*$Z3056*X3056))","v":0},{"$f":"IF((Y3056*$Z3056-(2009-Y$3)/$C3056*$Z3056*Y3056)<0,0,(Y3056*$Z3056-(2009-Y$3)/$C3056*$Z3056*Y3056))","v":0},{"$f":"+SUM(AA3056:AV3056)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3056","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3056","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3056","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3056","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3056","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3056","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3056","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3056","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3056","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3056","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3056","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3056","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3056","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3056","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3056","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3056","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3056","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3056","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3056","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3056","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3056","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3056","v":0},{"$f":"+SUM(AX3056:BS3056)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3056:CP3056)","v":0},{"$f":"SUM(D3056:Y3056)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3059:Y3059,\"<>0\")<=1,IF(SUM(D3059:Y3059)=0,0,(IF(SUM(D3059:Y3059)>0,IF(SUM(D3059:Y3059)<400,(1.2675*45967*SUM(D3059:Y3059)^(-0.4664)),(IF(SUM(D3059:Y3059)<2000,(39128*SUM(D3059:Y3059)^(-0.37661)),IF(SUM(D3059:Y3059)<5000,18893*SUM(D3059:Y3059)^(-0.28083),IF(SUM(D3059:Y3059)<100000,29680*SUM(D3059:Y3059)^(-0.24475),1773.1))))*100/115)*SUM(D3059:Y3059)*0.0173,0)*1.15*1.06*0.43)/SUM(D3059:Y3059)),$A$571)","v":0},{"$f":"IF((D3059*$Z3059-(2009-D$3)/$C3059*$Z3059*D3059)<0,0,(D3059*$Z3059-(2009-D$3)/$C3059*$Z3059*D3059))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3059*$Z3059-(2009-N$3)/$C3059*$Z3059*N3059)<0,0,(N3059*$Z3059-(2009-N$3)/$C3059*$Z3059*N3059))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3059*$Z3059-(2009-X$3)/$C3059*$Z3059*X3059)<0,0,(X3059*$Z3059-(2009-X$3)/$C3059*$Z3059*X3059))","v":0},{"$f":"IF((Y3059*$Z3059-(2009-Y$3)/$C3059*$Z3059*Y3059)<0,0,(Y3059*$Z3059-(2009-Y$3)/$C3059*$Z3059*Y3059))","v":0},{"$f":"+SUM(AA3059:AV3059)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3059","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3059","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3059","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3059","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3059","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3059","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3059","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3059","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3059","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3059","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3059","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3059","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3059","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3059","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3059","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3059","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3059","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3059","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3059","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3059","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3059","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3059","v":0},{"$f":"+SUM(AX3059:BS3059)","v":0},{"$f":"(AA3059+AX3059)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3059+BH3059)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3059+BR3059)/2","v":0},0,{"$f":"+SUM(BU3059:CP3059)","v":0},{"$f":"SUM(D3059:Y3059)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3064:Y3064,\"<>0\")<=1,IF(SUM(D3064:Y3064)=0,0,(IF(SUM(D3064:Y3064)>0,IF(SUM(D3064:Y3064)<400,(1.2675*45967*SUM(D3064:Y3064)^(-0.4664)),(IF(SUM(D3064:Y3064)<2000,(39128*SUM(D3064:Y3064)^(-0.37661)),IF(SUM(D3064:Y3064)<5000,18893*SUM(D3064:Y3064)^(-0.28083),IF(SUM(D3064:Y3064)<100000,29680*SUM(D3064:Y3064)^(-0.24475),1773.1))))*100/115)*SUM(D3064:Y3064)*(IF(SUM(D3064:Y3064)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D3064:Y3064)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3064*$Z3064-(2009-X$3)/$C3064*$Z3064*X3064)<0,0,(X3064*$Z3064-(2009-X$3)/$C3064*$Z3064*X3064))","v":0},{"$f":"IF((Y3064*$Z3064-(2009-Y$3)/$C3064*$Z3064*Y3064)<0,0,(Y3064*$Z3064-(2009-Y$3)/$C3064*$Z3064*Y3064))","v":0},{"$f":"+SUM(AA3064:AV3064)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3064","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3064","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3064","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3064","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3064","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3064","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3064","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3064","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3064","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3064","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3064","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3064","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3064","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3064","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3064","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3064","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3064","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3064","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3064","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3064","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3064","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3064","v":0},{"$f":"+SUM(AX3064:BS3064)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3064:CP3064)","v":0},{"$f":"SUM(D3064:Y3064)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3078:AW3101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT3078:BT3101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ3078:CQ3101)","v":0},{"$f":"SUM(D3077:Y3077)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3084:Y3084,\"<>0\")<=1,IF(SUM(D3084:Y3084)=0,0,(IF(SUM(D3084:Y3084)>0,IF(SUM(D3084:Y3084)<400,(1.2675*45967*SUM(D3084:Y3084)^(-0.4664)),(IF(SUM(D3084:Y3084)<2000,(39128*SUM(D3084:Y3084)^(-0.37661)),IF(SUM(D3084:Y3084)<5000,18893*SUM(D3084:Y3084)^(-0.28083),IF(SUM(D3084:Y3084)<100000,29680*SUM(D3084:Y3084)^(-0.24475),1773.1))))*100/115)*SUM(D3084:Y3084)*0.1638,0)*1.15*1.06*0.4)/SUM(D3084:Y3084)),$A$571)","v":0},{"$f":"IF((D3084*$Z3084-(2009-D$3)/$C3084*$Z3084*D3084)<0,0,(D3084*$Z3084-(2009-D$3)/$C3084*$Z3084*D3084))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3084*$Z3084-(2009-N$3)/$C3084*$Z3084*N3084)<0,0,(N3084*$Z3084-(2009-N$3)/$C3084*$Z3084*N3084))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3084*$Z3084-(2009-X$3)/$C3084*$Z3084*X3084)<0,0,(X3084*$Z3084-(2009-X$3)/$C3084*$Z3084*X3084))","v":0},{"$f":"IF((Y3084*$Z3084-(2009-Y$3)/$C3084*$Z3084*Y3084)<0,0,(Y3084*$Z3084-(2009-Y$3)/$C3084*$Z3084*Y3084))","v":0},{"$f":"+SUM(AA3084:AV3084)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3084","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3084","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3084","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3084","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3084","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3084","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3084","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3084","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3084","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3084","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3084","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3084","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3084","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3084","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3084","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3084","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3084","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3084","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3084","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3084","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3084","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3084","v":0},{"$f":"+SUM(AX3084:BS3084)","v":0},{"$f":"(AA3084+AX3084)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3084+BH3084)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3084+BR3084)/2","v":0},0,{"$f":"+SUM(BU3084:CP3084)","v":0},{"$f":"SUM(D3084:Y3084)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3103:AW3114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT3103:BT3114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ3103:CQ3114)","v":0},{"$f":"SUM(D3102:Y3102)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3105:Y3105,\"<>0\")<=1,IF(SUM(D3105:Y3105)=0,0,(IF(SUM(D3105:Y3105)>0,IF(SUM(D3105:Y3105)<400,(1.2675*45967*SUM(D3105:Y3105)^(-0.4664)),(IF(SUM(D3105:Y3105)<2000,(39128*SUM(D3105:Y3105)^(-0.37661)),IF(SUM(D3105:Y3105)<5000,18893*SUM(D3105:Y3105)^(-0.28083),IF(SUM(D3105:Y3105)<100000,29680*SUM(D3105:Y3105)^(-0.24475),1773.1))))*100/115)*SUM(D3105:Y3105)*(IF(SUM(D3084:Y3084)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3105:Y3105)),$A$571)","v":0},{"$f":"IF((D3105*$Z3105-(2009-D$3)/$C3105*$Z3105*D3105)<0,0,(D3105*$Z3105-(2009-D$3)/$C3105*$Z3105*D3105))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3105*$Z3105-(2009-N$3)/$C3105*$Z3105*N3105)<0,0,(N3105*$Z3105-(2009-N$3)/$C3105*$Z3105*N3105))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3105*$Z3105-(2009-X$3)/$C3105*$Z3105*X3105)<0,0,(X3105*$Z3105-(2009-X$3)/$C3105*$Z3105*X3105))","v":0},{"$f":"IF((Y3105*$Z3105-(2009-Y$3)/$C3105*$Z3105*Y3105)<0,0,(Y3105*$Z3105-(2009-Y$3)/$C3105*$Z3105*Y3105))","v":0},{"$f":"+SUM(AA3105:AV3105)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3105","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3105","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3105","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3105","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3105","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3105","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3105","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3105","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3105","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3105","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3105","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3105","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3105","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3105","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3105","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3105","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3105","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3105","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3105","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3105","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3105","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3105","v":0},{"$f":"+SUM(AX3105:BS3105)","v":0},{"$f":"(AA3105+AX3105)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3105+BH3105)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3105+BR3105)/2","v":0},0,{"$f":"+SUM(BU3105:CP3105)","v":0},{"$f":"SUM(D3105:Y3105)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3126:Y3126,\"<>0\")<=1,IF(SUM(D3126:Y3126)=0,0,(IF(SUM(D3126:Y3126)>0,IF(SUM(D3126:Y3126)<400,(1.2675*45967*SUM(D3126:Y3126)^(-0.4664)),(IF(SUM(D3126:Y3126)<2000,(39128*SUM(D3126:Y3126)^(-0.37661)),IF(SUM(D3126:Y3126)<5000,18893*SUM(D3126:Y3126)^(-0.28083),IF(SUM(D3126:Y3126)<100000,29680*SUM(D3126:Y3126)^(-0.24475),1773.1))))*100/115)*SUM(D3126:Y3126)*0.0173,0)*1.15*1.06*0.43)/SUM(D3126:Y3126)),$A$571)","v":0},{"$f":"IF((D3126*$Z3126-(2009-D$3)/$C3126*$Z3126*D3126)<0,0,(D3126*$Z3126-(2009-D$3)/$C3126*$Z3126*D3126))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3126*$Z3126-(2009-N$3)/$C3126*$Z3126*N3126)<0,0,(N3126*$Z3126-(2009-N$3)/$C3126*$Z3126*N3126))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3126*$Z3126-(2009-X$3)/$C3126*$Z3126*X3126)<0,0,(X3126*$Z3126-(2009-X$3)/$C3126*$Z3126*X3126))","v":0},{"$f":"IF((Y3126*$Z3126-(2009-Y$3)/$C3126*$Z3126*Y3126)<0,0,(Y3126*$Z3126-(2009-Y$3)/$C3126*$Z3126*Y3126))","v":0},{"$f":"+SUM(AA3126:AV3126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3126","v":0},{"$f":"+SUM(AX3126:BS3126)","v":0},{"$f":"(AA3126+AX3126)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3126+BH3126)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3126+BR3126)/2","v":0},0,{"$f":"+SUM(BU3126:CP3126)","v":0},{"$f":"SUM(D3126:Y3126)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3130:Y3130,\"<>0\")<=1,IF(SUM(D3130:Y3130)=0,0,(IF(SUM(D3130:Y3130)>0,IF(SUM(D3130:Y3130)<400,(1.2675*45967*SUM(D3130:Y3130)^(-0.4664)),(IF(SUM(D3130:Y3130)<2000,(39128*SUM(D3130:Y3130)^(-0.37661)),IF(SUM(D3130:Y3130)<5000,18893*SUM(D3130:Y3130)^(-0.28083),IF(SUM(D3130:Y3130)<100000,29680*SUM(D3130:Y3130)^(-0.24475),1773.1))))*100/115)*SUM(D3130:Y3130)*(IF(SUM(D3130:Y3130)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D3130:Y3130)),$A$571)","v":0},{"$f":"IF((D3130*$Z3130-(2009-D$3)/$C3130*$Z3130*D3130)<0,0,(D3130*$Z3130-(2009-D$3)/$C3130*$Z3130*D3130))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3130*$Z3130-(2009-N$3)/$C3130*$Z3130*N3130)<0,0,(N3130*$Z3130-(2009-N$3)/$C3130*$Z3130*N3130))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3130*$Z3130-(2009-X$3)/$C3130*$Z3130*X3130)<0,0,(X3130*$Z3130-(2009-X$3)/$C3130*$Z3130*X3130))","v":0},{"$f":"IF((Y3130*$Z3130-(2009-Y$3)/$C3130*$Z3130*Y3130)<0,0,(Y3130*$Z3130-(2009-Y$3)/$C3130*$Z3130*Y3130))","v":0},{"$f":"+SUM(AA3130:AV3130)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3130","v":0},{"$f":"+SUM(AX3130:BS3130)","v":0},{"$f":"(AA3130+AX3130)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3130+BH3130)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3130+BR3130)/2","v":0},0,{"$f":"+SUM(BU3130:CP3130)","v":0},{"$f":"SUM(D3130:Y3130)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3140:Y3140,\"<>0\")<=1,IF(SUM(D3140:Y3140)=0,0,(IF(SUM(D3140:Y3140)>0,IF(SUM(D3140:Y3140)<400,(1.2675*45967*SUM(D3140:Y3140)^(-0.4664)),(IF(SUM(D3140:Y3140)<2000,(39128*SUM(D3140:Y3140)^(-0.37661)),IF(SUM(D3140:Y3140)<5000,18893*SUM(D3140:Y3140)^(-0.28083),IF(SUM(D3140:Y3140)<100000,29680*SUM(D3140:Y3140)^(-0.24475),1773.1))))*100/115)*SUM(D3140:Y3140)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3140:Y3140)),$A$571)","v":0},{"$f":"IF((D3140*$Z3140-(2009-D$3)/($C3140+D3141)*$Z3140*D3140)<0,0,(D3140*$Z3140-(2009-D$3)/($C3140+D3141)*$Z3140*D3140))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3140:AV3140)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3140","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3140","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3140","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3140","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3140","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3140","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3140","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3140","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3140","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3140","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3140","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3140","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3140","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3140","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3140","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3140","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3140","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3140","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3140","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3140","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3140","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3140","v":0},{"$f":"+SUM(AX3140:BS3140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3140:CP3140)","v":0},{"$f":"SUM(D3140:Y3140)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3145:Y3145,\"<>0\")<=1,IF(SUM(D3145:Y3145)=0,0,(IF(SUM(D3145:Y3145)>0,IF(SUM(D3145:Y3145)<400,(1.2675*45967*SUM(D3145:Y3145)^(-0.4664)),(IF(SUM(D3145:Y3145)<2000,(39128*SUM(D3145:Y3145)^(-0.37661)),IF(SUM(D3145:Y3145)<5000,18893*SUM(D3145:Y3145)^(-0.28083),IF(SUM(D3145:Y3145)<100000,29680*SUM(D3145:Y3145)^(-0.24475),1773.1))))*100/115)*SUM(D3145:Y3145)*(IF(SUM(D3128:Y3128)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D3145:Y3145)),$A$571)","v":0},{"$f":"IF((D3145*$Z3145-(2009-D$3)/($C3145+D3146)*$Z3145*D3145)<0,0,(D3145*$Z3145-(2009-D$3)/($C3145+D3146)*$Z3145*D3145))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3145:AV3145)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3145","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3145","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3145","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3145","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3145","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3145","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3145","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3145","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3145","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3145","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3145","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3145","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3145","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3145","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3145","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3145","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3145","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3145","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3145","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3145","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3145","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3145","v":0},{"$f":"+SUM(AX3145:BS3145)","v":0},{"$f":"(AA3145+AX3145)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3145:CP3145)","v":0},{"$f":"SUM(D3145:Y3145)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3151:Y3151,\"<>0\")<=1,IF(SUM(D3151:Y3151)=0,0,(IF(SUM(D3151:Y3151)>0,IF(SUM(D3151:Y3151)<400,(1.2675*45967*SUM(D3151:Y3151)^(-0.4664)),(IF(SUM(D3151:Y3151)<2000,(39128*SUM(D3151:Y3151)^(-0.37661)),IF(SUM(D3151:Y3151)<5000,18893*SUM(D3151:Y3151)^(-0.28083),IF(SUM(D3151:Y3151)<100000,29680*SUM(D3151:Y3151)^(-0.24475),1773.1))))*100/115)*SUM(D3151:Y3151)*0.1638,0)*1.15*1.06*0.4)/SUM(D3151:Y3151)),$A$571)","v":0},{"$f":"IF((D3151*$Z3151-(2009-D$3)/$C3151*$Z3151*D3151)<0,0,(D3151*$Z3151-(2009-D$3)/$C3151*$Z3151*D3151))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3151*$Z3151-(2009-N$3)/$C3151*$Z3151*N3151)<0,0,(N3151*$Z3151-(2009-N$3)/$C3151*$Z3151*N3151))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3151*$Z3151-(2009-X$3)/$C3151*$Z3151*X3151)<0,0,(X3151*$Z3151-(2009-X$3)/$C3151*$Z3151*X3151))","v":0},{"$f":"IF((Y3151*$Z3151-(2009-Y$3)/$C3151*$Z3151*Y3151)<0,0,(Y3151*$Z3151-(2009-Y$3)/$C3151*$Z3151*Y3151))","v":0},{"$f":"+SUM(AA3151:AV3151)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3151","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3151","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3151","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3151","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3151","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3151","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3151","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3151","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3151","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3151","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3151","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3151","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3151","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3151","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3151","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3151","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3151","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3151","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3151","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3151","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3151","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3151","v":0},{"$f":"+SUM(AX3151:BS3151)","v":0},{"$f":"(AA3151+AX3151)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3151+BH3151)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3151+BR3151)/2","v":0},0,{"$f":"+SUM(BU3151:CP3151)","v":0},{"$f":"SUM(D3151:Y3151)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3167:Y3167,\"<>0\")<=1,IF(SUM(D3167:Y3167)=0,0,(IF(SUM(D3167:Y3167)>0,IF(SUM(D3167:Y3167)<400,(1.2675*45967*SUM(D3167:Y3167)^(-0.4664)),(IF(SUM(D3167:Y3167)<2000,(39128*SUM(D3167:Y3167)^(-0.37661)),IF(SUM(D3167:Y3167)<5000,18893*SUM(D3167:Y3167)^(-0.28083),IF(SUM(D3167:Y3167)<100000,29680*SUM(D3167:Y3167)^(-0.24475),1773.1))))*100/115)*SUM(D3167:Y3167)*(IF(SUM(D3151:Y3151)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D3167:Y3167)),$A$571)","v":0},{"$f":"IF((D3167*$Z3167-(2009-D$3)/$C3167*$Z3167*D3167)<0,0,(D3167*$Z3167-(2009-D$3)/$C3167*$Z3167*D3167))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3167*$Z3167-(2009-N$3)/$C3167*$Z3167*N3167)<0,0,(N3167*$Z3167-(2009-N$3)/$C3167*$Z3167*N3167))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3167*$Z3167-(2009-X$3)/$C3167*$Z3167*X3167)<0,0,(X3167*$Z3167-(2009-X$3)/$C3167*$Z3167*X3167))","v":0},{"$f":"IF((Y3167*$Z3167-(2009-Y$3)/$C3167*$Z3167*Y3167)<0,0,(Y3167*$Z3167-(2009-Y$3)/$C3167*$Z3167*Y3167))","v":0},{"$f":"+SUM(AA3167:AV3167)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3167","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3167","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3167","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3167","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3167","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3167","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3167","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3167","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3167","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3167","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3167","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3167","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3167","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3167","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3167","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3167","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3167","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3167","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3167","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3167","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3167","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3167","v":0},{"$f":"+SUM(AX3167:BS3167)","v":0},{"$f":"(AA3167+AX3167)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3167+BH3167)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3167+BR3167)/2","v":0},{"$f":"(AV3167+BS3167)/2","v":0},{"$f":"+SUM(BU3167:CP3167)","v":0},{"$f":"SUM(D3167:Y3167)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3168:Y3168,\"<>0\")<=1,IF(SUM(D3168:Y3168)=0,0,(IF(SUM(D3168:Y3168)>0,IF(SUM(D3168:Y3168)<400,(1.2675*45967*SUM(D3168:Y3168)^(-0.4664)),(IF(SUM(D3168:Y3168)<2000,(39128*SUM(D3168:Y3168)^(-0.37661)),IF(SUM(D3168:Y3168)<5000,18893*SUM(D3168:Y3168)^(-0.28083),IF(SUM(D3168:Y3168)<100000,29680*SUM(D3168:Y3168)^(-0.24475),1773.1))))*100/115)*SUM(D3168:Y3168)*(IF(SUM(D3152:Y3152)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D3168:Y3168)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3168*$Z3168-(2009-X$3)/$C3168*$Z3168*X3168)<0,0,(X3168*$Z3168-(2009-X$3)/$C3168*$Z3168*X3168))","v":0},{"$f":"IF((Y3168*$Z3168-(2009-Y$3)/$C3168*$Z3168*Y3168)<0,0,(Y3168*$Z3168-(2009-Y$3)/$C3168*$Z3168*Y3168))","v":0},{"$f":"+SUM(AA3168:AV3168)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3168","v":0},{"$f":"+SUM(AX3168:BS3168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3168+BR3168)/2","v":0},{"$f":"(AV3168+BS3168)/2","v":0},{"$f":"+SUM(BU3168:CP3168)","v":0},{"$f":"SUM(D3168:Y3168)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3176:Y3176,\"<>0\")<=1,IF(SUM(D3176:Y3176)=0,0,(IF(SUM(D3176:Y3176)>0,IF(SUM(D3176:Y3176)<400,(1.2675*45967*SUM(D3176:Y3176)^(-0.4664)),(IF(SUM(D3176:Y3176)<2000,(39128*SUM(D3176:Y3176)^(-0.37661)),IF(SUM(D3176:Y3176)<5000,18893*SUM(D3176:Y3176)^(-0.28083),IF(SUM(D3176:Y3176)<100000,29680*SUM(D3176:Y3176)^(-0.24475),1773.1))))*100/115)*SUM(D3176:Y3176)*(IF(SUM(D3151:Y3151)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D3176:Y3176)),$A$571)","v":0},{"$f":"IF((D3176*$Z3176-(2009-D$3)/$C3176*$Z3176*D3176)<0,0,(D3176*$Z3176-(2009-D$3)/$C3176*$Z3176*D3176))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3176*$Z3176-(2009-N$3)/$C3176*$Z3176*N3176)<0,0,(N3176*$Z3176-(2009-N$3)/$C3176*$Z3176*N3176))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3176*$Z3176-(2009-X$3)/$C3176*$Z3176*X3176)<0,0,(X3176*$Z3176-(2009-X$3)/$C3176*$Z3176*X3176))","v":0},{"$f":"IF((Y3176*$Z3176-(2009-Y$3)/$C3176*$Z3176*Y3176)<0,0,(Y3176*$Z3176-(2009-Y$3)/$C3176*$Z3176*Y3176))","v":0},{"$f":"+SUM(AA3176:AV3176)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3176","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3176","v":0},{"$f":"+SUM(AX3176:BS3176)","v":0},{"$f":"(AA3176+AX3176)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3176+BH3176)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3176+BR3176)/2","v":0},0,{"$f":"+SUM(BU3176:CP3176)","v":0},{"$f":"SUM(D3176:Y3176)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3187:AW3210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT3187:BT3210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ3187:CQ3210)","v":0},{"$f":"SUM(D3186:Y3186)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3195:Y3195,\"<>0\")<=1,IF(SUM(D3195:Y3195)=0,0,(IF(SUM(D3195:Y3195)>0,IF(SUM(D3195:Y3195)<400,(1.2675*45967*SUM(D3195:Y3195)^(-0.4664)),(IF(SUM(D3195:Y3195)<2000,(39128*SUM(D3195:Y3195)^(-0.37661)),IF(SUM(D3195:Y3195)<5000,18893*SUM(D3195:Y3195)^(-0.28083),IF(SUM(D3195:Y3195)<100000,29680*SUM(D3195:Y3195)^(-0.24475),1773.1))))*100/115)*SUM(D3195:Y3195)*(IF(SUM(D3195:Y3195)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D3195:Y3195)),$A$571)","v":0},{"$f":"IF((D3195*$Z3195-(2009-D$3)/($C3195+D3196)*$Z3195*D3195)<0,0,(D3195*$Z3195-(2009-D$3)/($C3195+D3196)*$Z3195*D3195))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3195:AV3195)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3195","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3195","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3195","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3195","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3195","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3195","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3195","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3195","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3195","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3195","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3195","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3195","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3195","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3195","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3195","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3195","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3195","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3195","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3195","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3195","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3195","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3195","v":0},{"$f":"+SUM(AX3195:BS3195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3195:CP3195)","v":0},{"$f":"SUM(D3195:Y3195)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3198:Y3198,\"<>0\")<=1,IF(SUM(D3198:Y3198)=0,0,(IF(SUM(D3198:Y3198)>0,IF(SUM(D3198:Y3198)<400,(1.2675*45967*SUM(D3198:Y3198)^(-0.4664)),(IF(SUM(D3198:Y3198)<2000,(39128*SUM(D3198:Y3198)^(-0.37661)),IF(SUM(D3198:Y3198)<5000,18893*SUM(D3198:Y3198)^(-0.28083),IF(SUM(D3198:Y3198)<100000,29680*SUM(D3198:Y3198)^(-0.24475),1773.1))))*100/115)*SUM(D3198:Y3198)*(IF(SUM(D3198:Y3198)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D3198:Y3198)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3198*$Z3198-(2009-X$3)/$C3198*$Z3198*X3198)<0,0,(X3198*$Z3198-(2009-X$3)/$C3198*$Z3198*X3198))","v":0},{"$f":"IF((Y3198*$Z3198-(2009-Y$3)/$C3198*$Z3198*Y3198)<0,0,(Y3198*$Z3198-(2009-Y$3)/$C3198*$Z3198*Y3198))","v":0},{"$f":"+SUM(AA3198:AV3198)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3198","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3198","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3198","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3198","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3198","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3198","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3198","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3198","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3198","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3198","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3198","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3198","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3198","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3198","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3198","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3198","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3198","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3198","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3198","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3198","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3198","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3198","v":0},{"$f":"+SUM(AX3198:BS3198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3198:CP3198)","v":0},{"$f":"SUM(D3198:Y3198)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3207:Y3207,\"<>0\")<=1,IF(SUM(D3207:Y3207)=0,0,(IF(SUM(D3207:Y3207)>0,IF(SUM(D3207:Y3207)<400,(1.2675*45967*SUM(D3207:Y3207)^(-0.4664)),(IF(SUM(D3207:Y3207)<2000,(39128*SUM(D3207:Y3207)^(-0.37661)),IF(SUM(D3207:Y3207)<5000,18893*SUM(D3207:Y3207)^(-0.28083),IF(SUM(D3207:Y3207)<100000,29680*SUM(D3207:Y3207)^(-0.24475),1773.1))))*100/115)*SUM(D3207:Y3207)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3207:Y3207)),$A$571)","v":0},{"$f":"IF((D3207*$Z3207-(2009-D$3)/($C3207+D3208)*$Z3207*D3207)<0,0,(D3207*$Z3207-(2009-D$3)/($C3207+D3208)*$Z3207*D3207))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3207:AV3207)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3207","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3207","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3207","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3207","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3207","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3207","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3207","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3207","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3207","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3207","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3207","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3207","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3207","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3207","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3207","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3207","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3207","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3207","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3207","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3207","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3207","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3207","v":0},{"$f":"+SUM(AX3207:BS3207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3207:CP3207)","v":0},{"$f":"SUM(D3207:Y3207)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3214:Y3214,\"<>0\")<=1,IF(SUM(D3214:Y3214)=0,0,(IF(SUM(D3214:Y3214)>0,IF(SUM(D3214:Y3214)<400,(1.2675*45967*SUM(D3214:Y3214)^(-0.4664)),(IF(SUM(D3214:Y3214)<2000,(39128*SUM(D3214:Y3214)^(-0.37661)),IF(SUM(D3214:Y3214)<5000,18893*SUM(D3214:Y3214)^(-0.28083),IF(SUM(D3214:Y3214)<100000,29680*SUM(D3214:Y3214)^(-0.24475),1773.1))))*100/115)*SUM(D3214:Y3214)*(IF(SUM(D3197:Y3197)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D3214:Y3214)),$A$571)","v":0},{"$f":"IF((D3214*$Z3214-(2009-D$3)/$C3214*$Z3214*D3214)<0,0,(D3214*$Z3214-(2009-D$3)/$C3214*$Z3214*D3214))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3214*$Z3214-(2009-N$3)/$C3214*$Z3214*N3214)<0,0,(N3214*$Z3214-(2009-N$3)/$C3214*$Z3214*N3214))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3214*$Z3214-(2009-X$3)/$C3214*$Z3214*X3214)<0,0,(X3214*$Z3214-(2009-X$3)/$C3214*$Z3214*X3214))","v":0},{"$f":"IF((Y3214*$Z3214-(2009-Y$3)/$C3214*$Z3214*Y3214)<0,0,(Y3214*$Z3214-(2009-Y$3)/$C3214*$Z3214*Y3214))","v":0},{"$f":"+SUM(AA3214:AV3214)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3214","v":0},{"$f":"+SUM(AX3214:BS3214)","v":0},{"$f":"(AA3214+AX3214)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3214+BH3214)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3214+BR3214)/2","v":0},0,{"$f":"+SUM(BU3214:CP3214)","v":0},{"$f":"SUM(D3214:Y3214)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3223:Y3223,\"<>0\")<=1,IF(SUM(D3223:Y3223)=0,0,(IF(SUM(D3223:Y3223)>0,IF(SUM(D3223:Y3223)<400,(1.2675*45967*SUM(D3223:Y3223)^(-0.4664)),(IF(SUM(D3223:Y3223)<2000,(39128*SUM(D3223:Y3223)^(-0.37661)),IF(SUM(D3223:Y3223)<5000,18893*SUM(D3223:Y3223)^(-0.28083),IF(SUM(D3223:Y3223)<100000,29680*SUM(D3223:Y3223)^(-0.24475),1773.1))))*100/115)*SUM(D3223:Y3223)*(IF(SUM(D3219:Y3219)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D3223:Y3223)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3223*$Z3223-(2009-X$3)/$C3223*$Z3223*X3223)<0,0,(X3223*$Z3223-(2009-X$3)/$C3223*$Z3223*X3223))","v":0},{"$f":"IF((Y3223*$Z3223-(2009-Y$3)/$C3223*$Z3223*Y3223)<0,0,(Y3223*$Z3223-(2009-Y$3)/$C3223*$Z3223*Y3223))","v":0},{"$f":"+SUM(AA3223:AV3223)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3223","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3223","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3223","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3223","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3223","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3223","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3223","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3223","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3223","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3223","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3223","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3223","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3223","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3223","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3223","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3223","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3223","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3223","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3223","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3223","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3223","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3223","v":0},{"$f":"+SUM(AX3223:BS3223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3223:CP3223)","v":0},{"$f":"SUM(D3223:Y3223)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3226:Y3226,\"<>0\")<=1,IF(SUM(D3226:Y3226)=0,0,(IF(SUM(D3226:Y3226)>0,IF(SUM(D3226:Y3226)<400,(1.2675*45967*SUM(D3226:Y3226)^(-0.4664)),(IF(SUM(D3226:Y3226)<2000,(39128*SUM(D3226:Y3226)^(-0.37661)),IF(SUM(D3226:Y3226)<5000,18893*SUM(D3226:Y3226)^(-0.28083),IF(SUM(D3226:Y3226)<100000,29680*SUM(D3226:Y3226)^(-0.24475),1773.1))))*100/115)*SUM(D3226:Y3226)*(IF(SUM(D3218:Y3218)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D3226:Y3226)),$A$571)","v":0},{"$f":"IF((D3226*$Z3226-(2009-D$3)/$C3226*$Z3226*D3226)<0,0,(D3226*$Z3226-(2009-D$3)/$C3226*$Z3226*D3226))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3226*$Z3226-(2009-N$3)/$C3226*$Z3226*N3226)<0,0,(N3226*$Z3226-(2009-N$3)/$C3226*$Z3226*N3226))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3226*$Z3226-(2009-X$3)/$C3226*$Z3226*X3226)<0,0,(X3226*$Z3226-(2009-X$3)/$C3226*$Z3226*X3226))","v":0},{"$f":"IF((Y3226*$Z3226-(2009-Y$3)/$C3226*$Z3226*Y3226)<0,0,(Y3226*$Z3226-(2009-Y$3)/$C3226*$Z3226*Y3226))","v":0},{"$f":"+SUM(AA3226:AV3226)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3226","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3226","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3226","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3226","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3226","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3226","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3226","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3226","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3226","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3226","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3226","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3226","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3226","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3226","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3226","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3226","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3226","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3226","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3226","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3226","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3226","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3226","v":0},{"$f":"+SUM(AX3226:BS3226)","v":0},{"$f":"(AA3226+AX3226)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3226+BH3226)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3226+BR3226)/2","v":0},0,{"$f":"+SUM(BU3226:CP3226)","v":0},{"$f":"SUM(D3226:Y3226)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3232:Y3232,\"<>0\")<=1,IF(SUM(D3232:Y3232)=0,0,(IF(SUM(D3232:Y3232)>0,IF(SUM(D3232:Y3232)<400,(1.2675*45967*SUM(D3232:Y3232)^(-0.4664)),(IF(SUM(D3232:Y3232)<2000,(39128*SUM(D3232:Y3232)^(-0.37661)),IF(SUM(D3232:Y3232)<5000,18893*SUM(D3232:Y3232)^(-0.28083),IF(SUM(D3232:Y3232)<100000,29680*SUM(D3232:Y3232)^(-0.24475),1773.1))))*100/115)*SUM(D3232:Y3232)*(IF(SUM(D3216:Y3216)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D3232:Y3232)),$A$571)","v":0},{"$f":"IF((D3232*$Z3232-(2009-D$3)/($C3232+D3233)*$Z3232*D3232)<0,0,(D3232*$Z3232-(2009-D$3)/($C3232+D3233)*$Z3232*D3232))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3232:AV3232)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3232","v":0},{"$f":"+SUM(AX3232:BS3232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3232:CP3232)","v":0},{"$f":"SUM(D3232:Y3232)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3241:Y3241,\"<>0\")<=1,IF(SUM(D3241:Y3241)=0,0,(IF(SUM(D3241:Y3241)>0,IF(SUM(D3241:Y3241)<400,(1.2675*45967*SUM(D3241:Y3241)^(-0.4664)),(IF(SUM(D3241:Y3241)<2000,(39128*SUM(D3241:Y3241)^(-0.37661)),IF(SUM(D3241:Y3241)<5000,18893*SUM(D3241:Y3241)^(-0.28083),IF(SUM(D3241:Y3241)<100000,29680*SUM(D3241:Y3241)^(-0.24475),1773.1))))*100/115)*SUM(D3241:Y3241)*(IF(SUM(D3216:Y3216)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D3241:Y3241)),$A$571)","v":0},{"$f":"IF((D3241*$Z3241-(2009-D$3)/($C3241+D3242)*$Z3241*D3241)<0,0,(D3241*$Z3241-(2009-D$3)/($C3241+D3242)*$Z3241*D3241))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3241:AV3241)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3241","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3241","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3241","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3241","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3241","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3241","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3241","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3241","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3241","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3241","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3241","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3241","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3241","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3241","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3241","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3241","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3241","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3241","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3241","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3241","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3241","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3241","v":0},{"$f":"+SUM(AX3241:BS3241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3241:CP3241)","v":0},{"$f":"SUM(D3241:Y3241)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3248:Y3248,\"<>0\")<=1,IF(SUM(D3248:Y3248)=0,0,(IF(SUM(D3248:Y3248)>0,IF(SUM(D3248:Y3248)<400,(1.2675*45967*SUM(D3248:Y3248)^(-0.4664)),(IF(SUM(D3248:Y3248)<2000,(39128*SUM(D3248:Y3248)^(-0.37661)),IF(SUM(D3248:Y3248)<5000,18893*SUM(D3248:Y3248)^(-0.28083),IF(SUM(D3248:Y3248)<100000,29680*SUM(D3248:Y3248)^(-0.24475),1773.1))))*100/115)*SUM(D3248:Y3248)*(IF(SUM(D3219:Y3219)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3248:Y3248)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3248*$Z3248-(2009-X$3)/$C3248*$Z3248*X3248)<0,0,(X3248*$Z3248-(2009-X$3)/$C3248*$Z3248*X3248))","v":0},{"$f":"IF((Y3248*$Z3248-(2009-Y$3)/$C3248*$Z3248*Y3248)<0,0,(Y3248*$Z3248-(2009-Y$3)/$C3248*$Z3248*Y3248))","v":0},{"$f":"+SUM(AA3248:AV3248)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3248","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3248","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3248","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3248","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3248","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3248","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3248","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3248","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3248","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3248","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3248","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3248","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3248","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3248","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3248","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3248","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3248","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3248","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3248","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3248","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3248","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3248","v":0},{"$f":"+SUM(AX3248:BS3248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3248+BR3248)/2","v":0},{"$f":"(AV3248+BS3248)/2","v":0},{"$f":"+SUM(BU3248:CP3248)","v":0},{"$f":"SUM(D3248:Y3248)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3251:Y3251,\"<>0\")<=1,IF(SUM(D3251:Y3251)=0,0,(IF(SUM(D3251:Y3251)>0,IF(SUM(D3251:Y3251)<400,(1.2675*45967*SUM(D3251:Y3251)^(-0.4664)),(IF(SUM(D3251:Y3251)<2000,(39128*SUM(D3251:Y3251)^(-0.37661)),IF(SUM(D3251:Y3251)<5000,18893*SUM(D3251:Y3251)^(-0.28083),IF(SUM(D3251:Y3251)<100000,29680*SUM(D3251:Y3251)^(-0.24475),1773.1))))*100/115)*SUM(D3251:Y3251)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D3251:Y3251)),$A$571)","v":0},{"$f":"IF((D3251*$Z3251-(2009-D$3)/($C3251+D3252)*$Z3251*D3251)<0,0,(D3251*$Z3251-(2009-D$3)/($C3251+D3252)*$Z3251*D3251))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3251:AV3251)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3251","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3251","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3251","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3251","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3251","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3251","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3251","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3251","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3251","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3251","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3251","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3251","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3251","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3251","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3251","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3251","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3251","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3251","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3251","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3251","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3251","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3251","v":0},{"$f":"+SUM(AX3251:BS3251)","v":0},{"$f":"(AA3251+AX3251)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3251:CP3251)","v":0},{"$f":"SUM(D3251:Y3251)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3257:Y3257,\"<>0\")<=1,IF(SUM(D3257:Y3257)=0,0,(IF(SUM(D3257:Y3257)>0,IF(SUM(D3257:Y3257)<400,(1.2675*45967*SUM(D3257:Y3257)^(-0.4664)),(IF(SUM(D3257:Y3257)<2000,(39128*SUM(D3257:Y3257)^(-0.37661)),IF(SUM(D3257:Y3257)<5000,18893*SUM(D3257:Y3257)^(-0.28083),IF(SUM(D3257:Y3257)<100000,29680*SUM(D3257:Y3257)^(-0.24475),1773.1))))*100/115)*SUM(D3257:Y3257)*0.061,0)*1.15*1.06*0.02)/SUM(D3257:Y3257)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3257*$Z3257-(2009-X$3)/$C3257*$Z3257*X3257)<0,0,(X3257*$Z3257-(2009-X$3)/$C3257*$Z3257*X3257))","v":0},{"$f":"IF((Y3257*$Z3257-(2009-Y$3)/$C3257*$Z3257*Y3257)<0,0,(Y3257*$Z3257-(2009-Y$3)/$C3257*$Z3257*Y3257))","v":0},{"$f":"+SUM(AA3257:AV3257)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3257","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3257","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3257","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3257","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3257","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3257","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3257","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3257","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3257","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3257","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3257","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3257","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3257","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3257","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3257","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3257","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3257","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3257","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3257","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3257","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3257","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3257","v":0},{"$f":"+SUM(AX3257:BS3257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3257:CP3257)","v":0},{"$f":"SUM(D3257:Y3257)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3260:Y3260,\"<>0\")<=1,IF(SUM(D3260:Y3260)=0,0,(IF(SUM(D3260:Y3260)>0,IF(SUM(D3260:Y3260)<400,(1.2675*45967*SUM(D3260:Y3260)^(-0.4664)),(IF(SUM(D3260:Y3260)<2000,(39128*SUM(D3260:Y3260)^(-0.37661)),IF(SUM(D3260:Y3260)<5000,18893*SUM(D3260:Y3260)^(-0.28083),IF(SUM(D3260:Y3260)<100000,29680*SUM(D3260:Y3260)^(-0.24475),1773.1))))*100/115)*SUM(D3260:Y3260)*0.0173,0)*1.15*1.06*0.43)/SUM(D3260:Y3260)),$A$571)","v":0},{"$f":"IF((D3260*$Z3260-(2009-D$3)/$C3260*$Z3260*D3260)<0,0,(D3260*$Z3260-(2009-D$3)/$C3260*$Z3260*D3260))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3260*$Z3260-(2009-N$3)/$C3260*$Z3260*N3260)<0,0,(N3260*$Z3260-(2009-N$3)/$C3260*$Z3260*N3260))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3260*$Z3260-(2009-X$3)/$C3260*$Z3260*X3260)<0,0,(X3260*$Z3260-(2009-X$3)/$C3260*$Z3260*X3260))","v":0},{"$f":"IF((Y3260*$Z3260-(2009-Y$3)/$C3260*$Z3260*Y3260)<0,0,(Y3260*$Z3260-(2009-Y$3)/$C3260*$Z3260*Y3260))","v":0},{"$f":"+SUM(AA3260:AV3260)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3260","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3260","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3260","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3260","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3260","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3260","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3260","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3260","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3260","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3260","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3260","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3260","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3260","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3260","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3260","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3260","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3260","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3260","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3260","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3260","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3260","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3260","v":0},{"$f":"+SUM(AX3260:BS3260)","v":0},{"$f":"(AA3260+AX3260)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3260+BH3260)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3260+BR3260)/2","v":0},0,{"$f":"+SUM(BU3260:CP3260)","v":0},{"$f":"SUM(D3260:Y3260)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3269:Y3269,\"<>0\")<=1,IF(SUM(D3269:Y3269)=0,0,(IF(SUM(D3269:Y3269)>0,IF(SUM(D3269:Y3269)<400,(1.2675*45967*SUM(D3269:Y3269)^(-0.4664)),(IF(SUM(D3269:Y3269)<2000,(39128*SUM(D3269:Y3269)^(-0.37661)),IF(SUM(D3269:Y3269)<5000,18893*SUM(D3269:Y3269)^(-0.28083),IF(SUM(D3269:Y3269)<100000,29680*SUM(D3269:Y3269)^(-0.24475),1773.1))))*100/115)*SUM(D3269:Y3269)*(IF(SUM(D3265:Y3265)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D3269:Y3269)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3269*$Z3269-(2009-X$3)/$C3269*$Z3269*X3269)<0,0,(X3269*$Z3269-(2009-X$3)/$C3269*$Z3269*X3269))","v":0},{"$f":"IF((Y3269*$Z3269-(2009-Y$3)/$C3269*$Z3269*Y3269)<0,0,(Y3269*$Z3269-(2009-Y$3)/$C3269*$Z3269*Y3269))","v":0},{"$f":"+SUM(AA3269:AV3269)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3269","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3269","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3269","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3269","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3269","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3269","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3269","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3269","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3269","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3269","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3269","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3269","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3269","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3269","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3269","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3269","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3269","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3269","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3269","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3269","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3269","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3269","v":0},{"$f":"+SUM(AX3269:BS3269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3269:CP3269)","v":0},{"$f":"SUM(D3269:Y3269)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3272:Y3272,\"<>0\")<=1,IF(SUM(D3272:Y3272)=0,0,(IF(SUM(D3272:Y3272)>0,IF(SUM(D3272:Y3272)<400,(1.2675*45967*SUM(D3272:Y3272)^(-0.4664)),(IF(SUM(D3272:Y3272)<2000,(39128*SUM(D3272:Y3272)^(-0.37661)),IF(SUM(D3272:Y3272)<5000,18893*SUM(D3272:Y3272)^(-0.28083),IF(SUM(D3272:Y3272)<100000,29680*SUM(D3272:Y3272)^(-0.24475),1773.1))))*100/115)*SUM(D3272:Y3272)*(IF(SUM(D3264:Y3264)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D3272:Y3272)),$A$571)","v":0},{"$f":"IF((D3272*$Z3272-(2009-D$3)/$C3272*$Z3272*D3272)<0,0,(D3272*$Z3272-(2009-D$3)/$C3272*$Z3272*D3272))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3272*$Z3272-(2009-N$3)/$C3272*$Z3272*N3272)<0,0,(N3272*$Z3272-(2009-N$3)/$C3272*$Z3272*N3272))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3272*$Z3272-(2009-X$3)/$C3272*$Z3272*X3272)<0,0,(X3272*$Z3272-(2009-X$3)/$C3272*$Z3272*X3272))","v":0},{"$f":"IF((Y3272*$Z3272-(2009-Y$3)/$C3272*$Z3272*Y3272)<0,0,(Y3272*$Z3272-(2009-Y$3)/$C3272*$Z3272*Y3272))","v":0},{"$f":"+SUM(AA3272:AV3272)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3272","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3272","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3272","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3272","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3272","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3272","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3272","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3272","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3272","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3272","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3272","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3272","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3272","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3272","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3272","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3272","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3272","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3272","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3272","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3272","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3272","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3272","v":0},{"$f":"+SUM(AX3272:BS3272)","v":0},{"$f":"(AA3272+AX3272)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3272+BH3272)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3272+BR3272)/2","v":0},0,{"$f":"+SUM(BU3272:CP3272)","v":0},{"$f":"SUM(D3272:Y3272)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3279:Y3279,\"<>0\")<=1,IF(SUM(D3279:Y3279)=0,0,(IF(SUM(D3279:Y3279)>0,IF(SUM(D3279:Y3279)<400,(1.2675*45967*SUM(D3279:Y3279)^(-0.4664)),(IF(SUM(D3279:Y3279)<2000,(39128*SUM(D3279:Y3279)^(-0.37661)),IF(SUM(D3279:Y3279)<5000,18893*SUM(D3279:Y3279)^(-0.28083),IF(SUM(D3279:Y3279)<100000,29680*SUM(D3279:Y3279)^(-0.24475),1773.1))))*100/115)*SUM(D3279:Y3279)*(IF(SUM(D3262:Y3262)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D3279:Y3279)),$A$571)","v":0},{"$f":"IF((D3279*$Z3279-(2009-D$3)/($C3279+D3280)*$Z3279*D3279)<0,0,(D3279*$Z3279-(2009-D$3)/($C3279+D3280)*$Z3279*D3279))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3279:AV3279)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3279","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3279","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3279","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3279","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3279","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3279","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3279","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3279","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3279","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3279","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3279","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3279","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3279","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3279","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3279","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3279","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3279","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3279","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3279","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3279","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3279","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3279","v":0},{"$f":"+SUM(AX3279:BS3279)","v":0},{"$f":"(AA3279+AX3279)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3279:CP3279)","v":0},{"$f":"SUM(D3279:Y3279)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3294:Y3294,\"<>0\")<=1,IF(SUM(D3294:Y3294)=0,0,(IF(SUM(D3294:Y3294)>0,IF(SUM(D3294:Y3294)<400,(1.2675*45967*SUM(D3294:Y3294)^(-0.4664)),(IF(SUM(D3294:Y3294)<2000,(39128*SUM(D3294:Y3294)^(-0.37661)),IF(SUM(D3294:Y3294)<5000,18893*SUM(D3294:Y3294)^(-0.28083),IF(SUM(D3294:Y3294)<100000,29680*SUM(D3294:Y3294)^(-0.24475),1773.1))))*100/115)*SUM(D3294:Y3294)*(IF(SUM(D3286:Y3286)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D3294:Y3294)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3294*$Z3294-(2009-X$3)/$C3294*$Z3294*X3294)<0,0,(X3294*$Z3294-(2009-X$3)/$C3294*$Z3294*X3294))","v":0},{"$f":"IF((Y3294*$Z3294-(2009-Y$3)/$C3294*$Z3294*Y3294)<0,0,(Y3294*$Z3294-(2009-Y$3)/$C3294*$Z3294*Y3294))","v":0},{"$f":"+SUM(AA3294:AV3294)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3294","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3294","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3294","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3294","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3294","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3294","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3294","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3294","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3294","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3294","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3294","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3294","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3294","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3294","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3294","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3294","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3294","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3294","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3294","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3294","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3294","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3294","v":0},{"$f":"+SUM(AX3294:BS3294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3294:CP3294)","v":0},{"$f":"SUM(D3294:Y3294)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3297:Y3297,\"<>0\")<=1,IF(SUM(D3297:Y3297)=0,0,(IF(SUM(D3297:Y3297)>0,IF(SUM(D3297:Y3297)<400,(1.2675*45967*SUM(D3297:Y3297)^(-0.4664)),(IF(SUM(D3297:Y3297)<2000,(39128*SUM(D3297:Y3297)^(-0.37661)),IF(SUM(D3297:Y3297)<5000,18893*SUM(D3297:Y3297)^(-0.28083),IF(SUM(D3297:Y3297)<100000,29680*SUM(D3297:Y3297)^(-0.24475),1773.1))))*100/115)*SUM(D3297:Y3297)*(IF(SUM(D3285:Y3285)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D3297:Y3297)),$A$571)","v":0},{"$f":"IF((D3297*$Z3297-(2009-D$3)/$C3297*$Z3297*D3297)<0,0,(D3297*$Z3297-(2009-D$3)/$C3297*$Z3297*D3297))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3297*$Z3297-(2009-N$3)/$C3297*$Z3297*N3297)<0,0,(N3297*$Z3297-(2009-N$3)/$C3297*$Z3297*N3297))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3297*$Z3297-(2009-X$3)/$C3297*$Z3297*X3297)<0,0,(X3297*$Z3297-(2009-X$3)/$C3297*$Z3297*X3297))","v":0},{"$f":"IF((Y3297*$Z3297-(2009-Y$3)/$C3297*$Z3297*Y3297)<0,0,(Y3297*$Z3297-(2009-Y$3)/$C3297*$Z3297*Y3297))","v":0},{"$f":"+SUM(AA3297:AV3297)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3297","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3297","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3297","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3297","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3297","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3297","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3297","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3297","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3297","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3297","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3297","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3297","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3297","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3297","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3297","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3297","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3297","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3297","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3297","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3297","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3297","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3297","v":0},{"$f":"+SUM(AX3297:BS3297)","v":0},{"$f":"(AA3297+AX3297)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3297+BH3297)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3297+BR3297)/2","v":0},0,{"$f":"+SUM(BU3297:CP3297)","v":0},{"$f":"SUM(D3297:Y3297)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3306:Y3306,\"<>0\")<=1,IF(SUM(D3306:Y3306)=0,0,(IF(SUM(D3306:Y3306)>0,IF(SUM(D3306:Y3306)<400,(1.2675*45967*SUM(D3306:Y3306)^(-0.4664)),(IF(SUM(D3306:Y3306)<2000,(39128*SUM(D3306:Y3306)^(-0.37661)),IF(SUM(D3306:Y3306)<5000,18893*SUM(D3306:Y3306)^(-0.28083),IF(SUM(D3306:Y3306)<100000,29680*SUM(D3306:Y3306)^(-0.24475),1773.1))))*100/115)*SUM(D3306:Y3306)*(IF(SUM(D3285:Y3285)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3306:Y3306)),$A$571)","v":0},{"$f":"IF((D3306*$Z3306-(2009-D$3)/$C3306*$Z3306*D3306)<0,0,(D3306*$Z3306-(2009-D$3)/$C3306*$Z3306*D3306))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3306*$Z3306-(2009-N$3)/$C3306*$Z3306*N3306)<0,0,(N3306*$Z3306-(2009-N$3)/$C3306*$Z3306*N3306))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3306*$Z3306-(2009-X$3)/$C3306*$Z3306*X3306)<0,0,(X3306*$Z3306-(2009-X$3)/$C3306*$Z3306*X3306))","v":0},{"$f":"IF((Y3306*$Z3306-(2009-Y$3)/$C3306*$Z3306*Y3306)<0,0,(Y3306*$Z3306-(2009-Y$3)/$C3306*$Z3306*Y3306))","v":0},{"$f":"+SUM(AA3306:AV3306)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3306","v":0},{"$f":"+SUM(AX3306:BS3306)","v":0},{"$f":"(AA3306+AX3306)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3306+BH3306)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3306+BR3306)/2","v":0},0,{"$f":"+SUM(BU3306:CP3306)","v":0},{"$f":"SUM(D3306:Y3306)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3308:Y3308,\"<>0\")<=1,IF(SUM(D3308:Y3308)=0,0,(IF(SUM(D3308:Y3308)>0,IF(SUM(D3308:Y3308)<400,(1.2675*45967*SUM(D3308:Y3308)^(-0.4664)),(IF(SUM(D3308:Y3308)<2000,(39128*SUM(D3308:Y3308)^(-0.37661)),IF(SUM(D3308:Y3308)<5000,18893*SUM(D3308:Y3308)^(-0.28083),IF(SUM(D3308:Y3308)<100000,29680*SUM(D3308:Y3308)^(-0.24475),1773.1))))*100/115)*SUM(D3308:Y3308)*(IF(SUM(D3283:Y3283)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D3308:Y3308)),$A$571)","v":0},{"$f":"IF((D3308*$Z3308-(2009-D$3)/($C3308+D3309)*$Z3308*D3308)<0,0,(D3308*$Z3308-(2009-D$3)/($C3308+D3309)*$Z3308*D3308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3308:AV3308)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3308","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3308","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3308","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3308","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3308","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3308","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3308","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3308","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3308","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3308","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3308","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3308","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3308","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3308","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3308","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3308","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3308","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3308","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3308","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3308","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3308","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3308","v":0},{"$f":"+SUM(AX3308:BS3308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3308:CP3308)","v":0},{"$f":"SUM(D3308:Y3308)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3315:Y3315,\"<>0\")<=1,IF(SUM(D3315:Y3315)=0,0,(IF(SUM(D3315:Y3315)>0,IF(SUM(D3315:Y3315)<400,(1.2675*45967*SUM(D3315:Y3315)^(-0.4664)),(IF(SUM(D3315:Y3315)<2000,(39128*SUM(D3315:Y3315)^(-0.37661)),IF(SUM(D3315:Y3315)<5000,18893*SUM(D3315:Y3315)^(-0.28083),IF(SUM(D3315:Y3315)<100000,29680*SUM(D3315:Y3315)^(-0.24475),1773.1))))*100/115)*SUM(D3315:Y3315)*(IF(SUM(D3286:Y3286)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3315:Y3315)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3315*$Z3315-(2009-X$3)/$C3315*$Z3315*X3315)<0,0,(X3315*$Z3315-(2009-X$3)/$C3315*$Z3315*X3315))","v":0},{"$f":"IF((Y3315*$Z3315-(2009-Y$3)/$C3315*$Z3315*Y3315)<0,0,(Y3315*$Z3315-(2009-Y$3)/$C3315*$Z3315*Y3315))","v":0},{"$f":"+SUM(AA3315:AV3315)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3315","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3315","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3315","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3315","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3315","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3315","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3315","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3315","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3315","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3315","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3315","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3315","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3315","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3315","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3315","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3315","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3315","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3315","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3315","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3315","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3315","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3315","v":0},{"$f":"+SUM(AX3315:BS3315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3315+BR3315)/2","v":0},{"$f":"(AV3315+BS3315)/2","v":0},{"$f":"+SUM(BU3315:CP3315)","v":0},{"$f":"SUM(D3315:Y3315)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3325:Y3325,\"<>0\")<=1,IF(SUM(D3325:Y3325)=0,0,(IF(SUM(D3325:Y3325)>0,IF(SUM(D3325:Y3325)<400,(1.2675*45967*SUM(D3325:Y3325)^(-0.4664)),(IF(SUM(D3325:Y3325)<2000,(39128*SUM(D3325:Y3325)^(-0.37661)),IF(SUM(D3325:Y3325)<5000,18893*SUM(D3325:Y3325)^(-0.28083),IF(SUM(D3325:Y3325)<100000,29680*SUM(D3325:Y3325)^(-0.24475),1773.1))))*100/115)*SUM(D3325:Y3325)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3325:Y3325)),$A$571)","v":0},{"$f":"IF((D3325*$Z3325-(2009-D$3)/($C3325+D3326)*$Z3325*D3325)<0,0,(D3325*$Z3325-(2009-D$3)/($C3325+D3326)*$Z3325*D3325))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3325:AV3325)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3325","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3325","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3325","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3325","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3325","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3325","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3325","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3325","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3325","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3325","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3325","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3325","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3325","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3325","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3325","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3325","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3325","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3325","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3325","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3325","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3325","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3325","v":0},{"$f":"+SUM(AX3325:BS3325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3325:CP3325)","v":0},{"$f":"SUM(D3325:Y3325)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3339:Y3339,\"<>0\")<=1,IF(SUM(D3339:Y3339)=0,0,(IF(SUM(D3339:Y3339)>0,IF(SUM(D3339:Y3339)<400,(1.2675*45967*SUM(D3339:Y3339)^(-0.4664)),(IF(SUM(D3339:Y3339)<2000,(39128*SUM(D3339:Y3339)^(-0.37661)),IF(SUM(D3339:Y3339)<5000,18893*SUM(D3339:Y3339)^(-0.28083),IF(SUM(D3339:Y3339)<100000,29680*SUM(D3339:Y3339)^(-0.24475),1773.1))))*100/115)*SUM(D3339:Y3339)*(IF(SUM(D3331:Y3331)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D3339:Y3339)),$A$571)","v":0},{"$f":"IF((D3339*$Z3339-(2009-D$3)/$C3339*$Z3339*D3339)<0,0,(D3339*$Z3339-(2009-D$3)/$C3339*$Z3339*D3339))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3339*$Z3339-(2009-N$3)/$C3339*$Z3339*N3339)<0,0,(N3339*$Z3339-(2009-N$3)/$C3339*$Z3339*N3339))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3339*$Z3339-(2009-X$3)/$C3339*$Z3339*X3339)<0,0,(X3339*$Z3339-(2009-X$3)/$C3339*$Z3339*X3339))","v":0},{"$f":"IF((Y3339*$Z3339-(2009-Y$3)/$C3339*$Z3339*Y3339)<0,0,(Y3339*$Z3339-(2009-Y$3)/$C3339*$Z3339*Y3339))","v":0},{"$f":"+SUM(AA3339:AV3339)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3339","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3339","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3339","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3339","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3339","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3339","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3339","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3339","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3339","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3339","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3339","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3339","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3339","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3339","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3339","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3339","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3339","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3339","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3339","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3339","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3339","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3339","v":0},{"$f":"+SUM(AX3339:BS3339)","v":0},{"$f":"(AA3339+AX3339)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3339+BH3339)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3339+BR3339)/2","v":0},0,{"$f":"+SUM(BU3339:CP3339)","v":0},{"$f":"SUM(D3339:Y3339)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3343:Y3343,\"<>0\")<=1,IF(SUM(D3343:Y3343)=0,0,(IF(SUM(D3343:Y3343)>0,IF(SUM(D3343:Y3343)<400,(1.2675*45967*SUM(D3343:Y3343)^(-0.4664)),(IF(SUM(D3343:Y3343)<2000,(39128*SUM(D3343:Y3343)^(-0.37661)),IF(SUM(D3343:Y3343)<5000,18893*SUM(D3343:Y3343)^(-0.28083),IF(SUM(D3343:Y3343)<100000,29680*SUM(D3343:Y3343)^(-0.24475),1773.1))))*100/115)*SUM(D3343:Y3343)*(0.246),0)*1.15*1.06*0.4)/SUM(D3343:Y3343)),$A$571)","v":0},{"$f":"IF((D3343*$Z3343-(2009-D$3)/$C3343*$Z3343*D3343)<0,0,(D3343*$Z3343-(2009-D$3)/$C3343*$Z3343*D3343))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3343*$Z3343-(2009-N$3)/$C3343*$Z3343*N3343)<0,0,(N3343*$Z3343-(2009-N$3)/$C3343*$Z3343*N3343))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3343*$Z3343-(2009-X$3)/$C3343*$Z3343*X3343)<0,0,(X3343*$Z3343-(2009-X$3)/$C3343*$Z3343*X3343))","v":0},{"$f":"IF((Y3343*$Z3343-(2009-Y$3)/$C3343*$Z3343*Y3343)<0,0,(Y3343*$Z3343-(2009-Y$3)/$C3343*$Z3343*Y3343))","v":0},{"$f":"+SUM(AA3343:AV3343)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3343","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3343","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3343","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3343","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3343","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3343","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3343","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3343","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3343","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3343","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3343","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3343","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3343","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3343","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3343","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3343","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3343","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3343","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3343","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3343","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3343","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3343","v":0},{"$f":"+SUM(AX3343:BS3343)","v":0},{"$f":"(AA3343+AX3343)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3343+BH3343)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3343+BR3343)/2","v":0},{"$f":"(AV3343+BS3343)/2","v":0},{"$f":"+SUM(BU3343:CP3343)","v":0},{"$f":"SUM(D3343:Y3343)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3352:Y3352,\"<>0\")<=1,IF(SUM(D3352:Y3352)=0,0,(IF(SUM(D3352:Y3352)>0,IF(SUM(D3352:Y3352)<400,(1.2675*45967*SUM(D3352:Y3352)^(-0.4664)),(IF(SUM(D3352:Y3352)<2000,(39128*SUM(D3352:Y3352)^(-0.37661)),IF(SUM(D3352:Y3352)<5000,18893*SUM(D3352:Y3352)^(-0.28083),IF(SUM(D3352:Y3352)<100000,29680*SUM(D3352:Y3352)^(-0.24475),1773.1))))*100/115)*SUM(D3352:Y3352)*0.1638,0)*1.15*1.06*0.4)/SUM(D3352:Y3352)),$A$571)","v":0},{"$f":"IF((D3352*$Z3352-(2009-D$3)/$C3352*$Z3352*D3352)<0,0,(D3352*$Z3352-(2009-D$3)/$C3352*$Z3352*D3352))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3352*$Z3352-(2009-N$3)/$C3352*$Z3352*N3352)<0,0,(N3352*$Z3352-(2009-N$3)/$C3352*$Z3352*N3352))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3352*$Z3352-(2009-X$3)/$C3352*$Z3352*X3352)<0,0,(X3352*$Z3352-(2009-X$3)/$C3352*$Z3352*X3352))","v":0},{"$f":"IF((Y3352*$Z3352-(2009-Y$3)/$C3352*$Z3352*Y3352)<0,0,(Y3352*$Z3352-(2009-Y$3)/$C3352*$Z3352*Y3352))","v":0},{"$f":"+SUM(AA3352:AV3352)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3352","v":0},{"$f":"+SUM(AX3352:BS3352)","v":0},{"$f":"(AA3352+AX3352)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3352+BH3352)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3352+BR3352)/2","v":0},0,{"$f":"+SUM(BU3352:CP3352)","v":0},{"$f":"SUM(D3352:Y3352)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3353:Y3353,\"<>0\")<=1,IF(SUM(D3353:Y3353)=0,0,(IF(SUM(D3353:Y3353)>0,IF(SUM(D3353:Y3353)<400,(1.2675*45967*SUM(D3353:Y3353)^(-0.4664)),(IF(SUM(D3353:Y3353)<2000,(39128*SUM(D3353:Y3353)^(-0.37661)),IF(SUM(D3353:Y3353)<5000,18893*SUM(D3353:Y3353)^(-0.28083),IF(SUM(D3353:Y3353)<100000,29680*SUM(D3353:Y3353)^(-0.24475),1773.1))))*100/115)*SUM(D3353:Y3353)*0.1638,0)*1.15*1.06*0.05)/SUM(D3353:Y3353)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3353*$Z3353-(2009-X$3)/$C3353*$Z3353*X3353)<0,0,(X3353*$Z3353-(2009-X$3)/$C3353*$Z3353*X3353))","v":0},{"$f":"IF((Y3353*$Z3353-(2009-Y$3)/$C3353*$Z3353*Y3353)<0,0,(Y3353*$Z3353-(2009-Y$3)/$C3353*$Z3353*Y3353))","v":0},{"$f":"+SUM(AA3353:AV3353)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3353","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3353","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3353","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3353","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3353","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3353","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3353","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3353","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3353","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3353","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3353","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3353","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3353","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3353","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3353","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3353","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3353","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3353","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3353","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3353","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3353","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3353","v":0},{"$f":"+SUM(AX3353:BS3353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3353:CP3353)","v":0},{"$f":"SUM(D3353:Y3353)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3362:Y3362,\"<>0\")<=1,IF(SUM(D3362:Y3362)=0,0,(IF(SUM(D3362:Y3362)>0,IF(SUM(D3362:Y3362)<400,(1.2675*45967*SUM(D3362:Y3362)^(-0.4664)),(IF(SUM(D3362:Y3362)<2000,(39128*SUM(D3362:Y3362)^(-0.37661)),IF(SUM(D3362:Y3362)<5000,18893*SUM(D3362:Y3362)^(-0.28083),IF(SUM(D3362:Y3362)<100000,29680*SUM(D3362:Y3362)^(-0.24475),1773.1))))*100/115)*SUM(D3362:Y3362)*(IF(SUM(D3350:Y3350)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D3362:Y3362)),$A$571)","v":0},{"$f":"IF((D3362*$Z3362-(2009-D$3)/($C3362+D3363)*$Z3362*D3362)<0,0,(D3362*$Z3362-(2009-D$3)/($C3362+D3363)*$Z3362*D3362))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3362:AV3362)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3362","v":0},{"$f":"+SUM(AX3362:BS3362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3362:CP3362)","v":0},{"$f":"SUM(D3362:Y3362)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3365:Y3365,\"<>0\")<=1,IF(SUM(D3365:Y3365)=0,0,(IF(SUM(D3365:Y3365)>0,IF(SUM(D3365:Y3365)<400,(1.2675*45967*SUM(D3365:Y3365)^(-0.4664)),(IF(SUM(D3365:Y3365)<2000,(39128*SUM(D3365:Y3365)^(-0.37661)),IF(SUM(D3365:Y3365)<5000,18893*SUM(D3365:Y3365)^(-0.28083),IF(SUM(D3365:Y3365)<100000,29680*SUM(D3365:Y3365)^(-0.24475),1773.1))))*100/115)*SUM(D3365:Y3365)*(IF(SUM(D3353:Y3353)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D3365:Y3365)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3365*$Z3365-(2009-X$3)/$C3365*$Z3365*X3365)<0,0,(X3365*$Z3365-(2009-X$3)/$C3365*$Z3365*X3365))","v":0},{"$f":"IF((Y3365*$Z3365-(2009-Y$3)/$C3365*$Z3365*Y3365)<0,0,(Y3365*$Z3365-(2009-Y$3)/$C3365*$Z3365*Y3365))","v":0},{"$f":"+SUM(AA3365:AV3365)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3365","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3365","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3365","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3365","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3365","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3365","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3365","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3365","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3365","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3365","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3365","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3365","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3365","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3365","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3365","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3365","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3365","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3365","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3365","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3365","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3365","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3365","v":0},{"$f":"+SUM(AX3365:BS3365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3365:CP3365)","v":0},{"$f":"SUM(D3365:Y3365)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3371:Y3371,\"<>0\")<=1,IF(SUM(D3371:Y3371)=0,0,(IF(SUM(D3371:Y3371)>0,IF(SUM(D3371:Y3371)<400,(1.2675*45967*SUM(D3371:Y3371)^(-0.4664)),(IF(SUM(D3371:Y3371)<2000,(39128*SUM(D3371:Y3371)^(-0.37661)),IF(SUM(D3371:Y3371)<5000,18893*SUM(D3371:Y3371)^(-0.28083),IF(SUM(D3371:Y3371)<100000,29680*SUM(D3371:Y3371)^(-0.24475),1773.1))))*100/115)*SUM(D3371:Y3371)*(IF(SUM(D3350:Y3350)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D3371:Y3371)),$A$571)","v":0},{"$f":"IF((D3371*$Z3371-(2009-D$3)/($C3371+D3372)*$Z3371*D3371)<0,0,(D3371*$Z3371-(2009-D$3)/($C3371+D3372)*$Z3371*D3371))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3371:AV3371)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3371","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3371","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3371","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3371","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3371","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3371","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3371","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3371","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3371","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3371","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3371","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3371","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3371","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3371","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3371","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3371","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3371","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3371","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3371","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3371","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3371","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3371","v":0},{"$f":"+SUM(AX3371:BS3371)","v":0},{"$f":"(AA3371+AX3371)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3371:CP3371)","v":0},{"$f":"SUM(D3371:Y3371)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3388:AW3411)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT3388:BT3411)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ3388:CQ3411)","v":0},{"$f":"SUM(D3387:Y3387)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3390:Y3390,\"<>0\")<=1,IF(SUM(D3390:Y3390)=0,0,(IF(SUM(D3390:Y3390)>0,IF(SUM(D3390:Y3390)<400,(1.2675*45967*SUM(D3390:Y3390)^(-0.4664)),(IF(SUM(D3390:Y3390)<2000,(39128*SUM(D3390:Y3390)^(-0.37661)),IF(SUM(D3390:Y3390)<5000,18893*SUM(D3390:Y3390)^(-0.28083),IF(SUM(D3390:Y3390)<100000,29680*SUM(D3390:Y3390)^(-0.24475),1773.1))))*100/115)*SUM(D3390:Y3390)*0.061,0)*1.15*1.06*0.43)/SUM(D3390:Y3390)),$A$571)","v":0},{"$f":"IF((D3390*$Z3390-(2009-D$3)/$C3390*$Z3390*D3390)<0,0,(D3390*$Z3390-(2009-D$3)/$C3390*$Z3390*D3390))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3390*$Z3390-(2009-N$3)/$C3390*$Z3390*N3390)<0,0,(N3390*$Z3390-(2009-N$3)/$C3390*$Z3390*N3390))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3390*$Z3390-(2009-X$3)/$C3390*$Z3390*X3390)<0,0,(X3390*$Z3390-(2009-X$3)/$C3390*$Z3390*X3390))","v":0},{"$f":"IF((Y3390*$Z3390-(2009-Y$3)/$C3390*$Z3390*Y3390)<0,0,(Y3390*$Z3390-(2009-Y$3)/$C3390*$Z3390*Y3390))","v":0},{"$f":"+SUM(AA3390:AV3390)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3390","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3390","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3390","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3390","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3390","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3390","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3390","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3390","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3390","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3390","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3390","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3390","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3390","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3390","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3390","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3390","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3390","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3390","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3390","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3390","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3390","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3390","v":0},{"$f":"+SUM(AX3390:BS3390)","v":0},{"$f":"(AA3390+AX3390)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3390+BH3390)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3390+BR3390)/2","v":0},0,{"$f":"+SUM(BU3390:CP3390)","v":0},{"$f":"SUM(D3390:Y3390)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3394:Y3394,\"<>0\")<=1,IF(SUM(D3394:Y3394)=0,0,(IF(SUM(D3394:Y3394)>0,IF(SUM(D3394:Y3394)<400,(1.2675*45967*SUM(D3394:Y3394)^(-0.4664)),(IF(SUM(D3394:Y3394)<2000,(39128*SUM(D3394:Y3394)^(-0.37661)),IF(SUM(D3394:Y3394)<5000,18893*SUM(D3394:Y3394)^(-0.28083),IF(SUM(D3394:Y3394)<100000,29680*SUM(D3394:Y3394)^(-0.24475),1773.1))))*100/115)*SUM(D3394:Y3394)*0.0173,0)*1.15*1.06*0.43)/SUM(D3394:Y3394)),$A$571)","v":0},{"$f":"IF((D3394*$Z3394-(2009-D$3)/$C3394*$Z3394*D3394)<0,0,(D3394*$Z3394-(2009-D$3)/$C3394*$Z3394*D3394))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3394*$Z3394-(2009-N$3)/$C3394*$Z3394*N3394)<0,0,(N3394*$Z3394-(2009-N$3)/$C3394*$Z3394*N3394))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3394*$Z3394-(2009-X$3)/$C3394*$Z3394*X3394)<0,0,(X3394*$Z3394-(2009-X$3)/$C3394*$Z3394*X3394))","v":0},{"$f":"IF((Y3394*$Z3394-(2009-Y$3)/$C3394*$Z3394*Y3394)<0,0,(Y3394*$Z3394-(2009-Y$3)/$C3394*$Z3394*Y3394))","v":0},{"$f":"+SUM(AA3394:AV3394)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3394","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3394","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3394","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3394","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3394","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3394","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3394","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3394","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3394","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3394","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3394","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3394","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3394","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3394","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3394","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3394","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3394","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3394","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3394","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3394","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3394","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3394","v":0},{"$f":"+SUM(AX3394:BS3394)","v":0},{"$f":"(AA3394+AX3394)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3394+BH3394)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3394+BR3394)/2","v":0},0,{"$f":"+SUM(BU3394:CP3394)","v":0},{"$f":"SUM(D3394:Y3394)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3395:Y3395,\"<>0\")<=1,IF(SUM(D3395:Y3395)=0,0,(IF(SUM(D3395:Y3395)>0,IF(SUM(D3395:Y3395)<400,(1.2675*45967*SUM(D3395:Y3395)^(-0.4664)),(IF(SUM(D3395:Y3395)<2000,(39128*SUM(D3395:Y3395)^(-0.37661)),IF(SUM(D3395:Y3395)<5000,18893*SUM(D3395:Y3395)^(-0.28083),IF(SUM(D3395:Y3395)<100000,29680*SUM(D3395:Y3395)^(-0.24475),1773.1))))*100/115)*SUM(D3395:Y3395)*0.0173,0)*1.15*1.06*0.02)/SUM(D3395:Y3395)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3395*$Z3395-(2009-X$3)/$C3395*$Z3395*X3395)<0,0,(X3395*$Z3395-(2009-X$3)/$C3395*$Z3395*X3395))","v":0},{"$f":"IF((Y3395*$Z3395-(2009-Y$3)/$C3395*$Z3395*Y3395)<0,0,(Y3395*$Z3395-(2009-Y$3)/$C3395*$Z3395*Y3395))","v":0},{"$f":"+SUM(AA3395:AV3395)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3395","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3395","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3395","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3395","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3395","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3395","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3395","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3395","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3395","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3395","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3395","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3395","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3395","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3395","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3395","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3395","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3395","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3395","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3395","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3395","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3395","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3395","v":0},{"$f":"+SUM(AX3395:BS3395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3395:CP3395)","v":0},{"$f":"SUM(D3395:Y3395)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3396:Y3396,\"<>0\")<=1,IF(SUM(D3396:Y3396)=0,0,(IF(SUM(D3396:Y3396)>0,IF(SUM(D3396:Y3396)<400,(1.2675*45967*SUM(D3396:Y3396)^(-0.4664)),(IF(SUM(D3396:Y3396)<2000,(39128*SUM(D3396:Y3396)^(-0.37661)),IF(SUM(D3396:Y3396)<5000,18893*SUM(D3396:Y3396)^(-0.28083),IF(SUM(D3396:Y3396)<100000,29680*SUM(D3396:Y3396)^(-0.24475),1773.1))))*100/115)*SUM(D3396:Y3396)*(IF(SUM(D3396:Y3396)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D3396:Y3396)),$A$571)","v":0},{"$f":"IF((D3396*$Z3396-(2009-D$3)/($C3396+D3397)*$Z3396*D3396)<0,0,(D3396*$Z3396-(2009-D$3)/($C3396+D3397)*$Z3396*D3396))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3396:AV3396)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3396","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3396","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3396","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3396","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3396","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3396","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3396","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3396","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3396","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3396","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3396","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3396","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3396","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3396","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3396","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3396","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3396","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3396","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3396","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3396","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3396","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3396","v":0},{"$f":"+SUM(AX3396:BS3396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3396:CP3396)","v":0},{"$f":"SUM(D3396:Y3396)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3398:Y3398,\"<>0\")<=1,IF(SUM(D3398:Y3398)=0,0,(IF(SUM(D3398:Y3398)>0,IF(SUM(D3398:Y3398)<400,(1.2675*45967*SUM(D3398:Y3398)^(-0.4664)),(IF(SUM(D3398:Y3398)<2000,(39128*SUM(D3398:Y3398)^(-0.37661)),IF(SUM(D3398:Y3398)<5000,18893*SUM(D3398:Y3398)^(-0.28083),IF(SUM(D3398:Y3398)<100000,29680*SUM(D3398:Y3398)^(-0.24475),1773.1))))*100/115)*SUM(D3398:Y3398)*(IF(SUM(D3398:Y3398)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D3398:Y3398)),$A$571)","v":0},{"$f":"IF((D3398*$Z3398-(2009-D$3)/$C3398*$Z3398*D3398)<0,0,(D3398*$Z3398-(2009-D$3)/$C3398*$Z3398*D3398))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3398*$Z3398-(2009-N$3)/$C3398*$Z3398*N3398)<0,0,(N3398*$Z3398-(2009-N$3)/$C3398*$Z3398*N3398))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3398*$Z3398-(2009-X$3)/$C3398*$Z3398*X3398)<0,0,(X3398*$Z3398-(2009-X$3)/$C3398*$Z3398*X3398))","v":0},{"$f":"IF((Y3398*$Z3398-(2009-Y$3)/$C3398*$Z3398*Y3398)<0,0,(Y3398*$Z3398-(2009-Y$3)/$C3398*$Z3398*Y3398))","v":0},{"$f":"+SUM(AA3398:AV3398)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3398","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3398","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3398","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3398","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3398","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3398","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3398","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3398","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3398","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3398","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3398","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3398","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3398","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3398","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3398","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3398","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3398","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3398","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3398","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3398","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3398","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3398","v":0},{"$f":"+SUM(AX3398:BS3398)","v":0},{"$f":"(AA3398+AX3398)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3398+BH3398)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3398+BR3398)/2","v":0},0,{"$f":"+SUM(BU3398:CP3398)","v":0},{"$f":"SUM(D3398:Y3398)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3399:Y3399,\"<>0\")<=1,IF(SUM(D3399:Y3399)=0,0,(IF(SUM(D3399:Y3399)>0,IF(SUM(D3399:Y3399)<400,(1.2675*45967*SUM(D3399:Y3399)^(-0.4664)),(IF(SUM(D3399:Y3399)<2000,(39128*SUM(D3399:Y3399)^(-0.37661)),IF(SUM(D3399:Y3399)<5000,18893*SUM(D3399:Y3399)^(-0.28083),IF(SUM(D3399:Y3399)<100000,29680*SUM(D3399:Y3399)^(-0.24475),1773.1))))*100/115)*SUM(D3399:Y3399)*(IF(SUM(D3399:Y3399)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D3399:Y3399)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3399*$Z3399-(2009-X$3)/$C3399*$Z3399*X3399)<0,0,(X3399*$Z3399-(2009-X$3)/$C3399*$Z3399*X3399))","v":0},{"$f":"IF((Y3399*$Z3399-(2009-Y$3)/$C3399*$Z3399*Y3399)<0,0,(Y3399*$Z3399-(2009-Y$3)/$C3399*$Z3399*Y3399))","v":0},{"$f":"+SUM(AA3399:AV3399)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3399","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3399","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3399","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3399","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3399","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3399","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3399","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3399","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3399","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3399","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3399","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3399","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3399","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3399","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3399","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3399","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3399","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3399","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3399","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3399","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3399","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3399","v":0},{"$f":"+SUM(AX3399:BS3399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3399:CP3399)","v":0},{"$f":"SUM(D3399:Y3399)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3400:Y3400,\"<>0\")<=1,IF(SUM(D3400:Y3400)=0,0,(IF(SUM(D3400:Y3400)>0,IF(SUM(D3400:Y3400)<400,(1.2675*45967*SUM(D3400:Y3400)^(-0.4664)),(IF(SUM(D3400:Y3400)<2000,(39128*SUM(D3400:Y3400)^(-0.37661)),IF(SUM(D3400:Y3400)<5000,18893*SUM(D3400:Y3400)^(-0.28083),IF(SUM(D3400:Y3400)<100000,29680*SUM(D3400:Y3400)^(-0.24475),1773.1))))*100/115)*SUM(D3400:Y3400)*(IF(SUM(D3396:Y3396)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D3400:Y3400)),$A$571)","v":0},{"$f":"IF((D3400*$Z3400-(2009-D$3)/($C3400+D3401)*$Z3400*D3400)<0,0,(D3400*$Z3400-(2009-D$3)/($C3400+D3401)*$Z3400*D3400))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3400:AV3400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3400","v":0},{"$f":"+SUM(AX3400:BS3400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3400:CP3400)","v":0},{"$f":"SUM(D3400:Y3400)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3402:Y3402,\"<>0\")<=1,IF(SUM(D3402:Y3402)=0,0,(IF(SUM(D3402:Y3402)>0,IF(SUM(D3402:Y3402)<400,(1.2675*45967*SUM(D3402:Y3402)^(-0.4664)),(IF(SUM(D3402:Y3402)<2000,(39128*SUM(D3402:Y3402)^(-0.37661)),IF(SUM(D3402:Y3402)<5000,18893*SUM(D3402:Y3402)^(-0.28083),IF(SUM(D3402:Y3402)<100000,29680*SUM(D3402:Y3402)^(-0.24475),1773.1))))*100/115)*SUM(D3402:Y3402)*(IF(SUM(D3398:Y3398)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D3402:Y3402)),$A$571)","v":0},{"$f":"IF((D3402*$Z3402-(2009-D$3)/$C3402*$Z3402*D3402)<0,0,(D3402*$Z3402-(2009-D$3)/$C3402*$Z3402*D3402))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3402*$Z3402-(2009-N$3)/$C3402*$Z3402*N3402)<0,0,(N3402*$Z3402-(2009-N$3)/$C3402*$Z3402*N3402))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3402*$Z3402-(2009-X$3)/$C3402*$Z3402*X3402)<0,0,(X3402*$Z3402-(2009-X$3)/$C3402*$Z3402*X3402))","v":0},{"$f":"IF((Y3402*$Z3402-(2009-Y$3)/$C3402*$Z3402*Y3402)<0,0,(Y3402*$Z3402-(2009-Y$3)/$C3402*$Z3402*Y3402))","v":0},{"$f":"+SUM(AA3402:AV3402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3402","v":0},{"$f":"+SUM(AX3402:BS3402)","v":0},{"$f":"(AA3402+AX3402)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3402+BH3402)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3402+BR3402)/2","v":0},0,{"$f":"+SUM(BU3402:CP3402)","v":0},{"$f":"SUM(D3402:Y3402)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3403:Y3403,\"<>0\")<=1,IF(SUM(D3403:Y3403)=0,0,(IF(SUM(D3403:Y3403)>0,IF(SUM(D3403:Y3403)<400,(1.2675*45967*SUM(D3403:Y3403)^(-0.4664)),(IF(SUM(D3403:Y3403)<2000,(39128*SUM(D3403:Y3403)^(-0.37661)),IF(SUM(D3403:Y3403)<5000,18893*SUM(D3403:Y3403)^(-0.28083),IF(SUM(D3403:Y3403)<100000,29680*SUM(D3403:Y3403)^(-0.24475),1773.1))))*100/115)*SUM(D3403:Y3403)*(IF(SUM(D3399:Y3399)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D3403:Y3403)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3403*$Z3403-(2009-X$3)/$C3403*$Z3403*X3403)<0,0,(X3403*$Z3403-(2009-X$3)/$C3403*$Z3403*X3403))","v":0},{"$f":"IF((Y3403*$Z3403-(2009-Y$3)/$C3403*$Z3403*Y3403)<0,0,(Y3403*$Z3403-(2009-Y$3)/$C3403*$Z3403*Y3403))","v":0},{"$f":"+SUM(AA3403:AV3403)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3403","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3403","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3403","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3403","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3403","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3403","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3403","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3403","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3403","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3403","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3403","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3403","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3403","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3403","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3403","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3403","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3403","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3403","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3403","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3403","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3403","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3403","v":0},{"$f":"+SUM(AX3403:BS3403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3403:CP3403)","v":0},{"$f":"SUM(D3403:Y3403)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3404:Y3404,\"<>0\")<=1,IF(SUM(D3404:Y3404)=0,0,(IF(SUM(D3404:Y3404)>0,IF(SUM(D3404:Y3404)<400,(1.2675*45967*SUM(D3404:Y3404)^(-0.4664)),(IF(SUM(D3404:Y3404)<2000,(39128*SUM(D3404:Y3404)^(-0.37661)),IF(SUM(D3404:Y3404)<5000,18893*SUM(D3404:Y3404)^(-0.28083),IF(SUM(D3404:Y3404)<100000,29680*SUM(D3404:Y3404)^(-0.24475),1773.1))))*100/115)*SUM(D3404:Y3404)*(IF(SUM(D3396:Y3396)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D3404:Y3404)),$A$571)","v":0},{"$f":"IF((D3404*$Z3404-(2009-D$3)/($C3404+D3405)*$Z3404*D3404)<0,0,(D3404*$Z3404-(2009-D$3)/($C3404+D3405)*$Z3404*D3404))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3404:AV3404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3404","v":0},{"$f":"+SUM(AX3404:BS3404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3404:CP3404)","v":0},{"$f":"SUM(D3404:Y3404)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3406:Y3406,\"<>0\")<=1,IF(SUM(D3406:Y3406)=0,0,(IF(SUM(D3406:Y3406)>0,IF(SUM(D3406:Y3406)<400,(1.2675*45967*SUM(D3406:Y3406)^(-0.4664)),(IF(SUM(D3406:Y3406)<2000,(39128*SUM(D3406:Y3406)^(-0.37661)),IF(SUM(D3406:Y3406)<5000,18893*SUM(D3406:Y3406)^(-0.28083),IF(SUM(D3406:Y3406)<100000,29680*SUM(D3406:Y3406)^(-0.24475),1773.1))))*100/115)*SUM(D3406:Y3406)*(IF(SUM(D3398:Y3398)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D3406:Y3406)),$A$571)","v":0},{"$f":"IF((D3406*$Z3406-(2009-D$3)/$C3406*$Z3406*D3406)<0,0,(D3406*$Z3406-(2009-D$3)/$C3406*$Z3406*D3406))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3406*$Z3406-(2009-N$3)/$C3406*$Z3406*N3406)<0,0,(N3406*$Z3406-(2009-N$3)/$C3406*$Z3406*N3406))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3406*$Z3406-(2009-X$3)/$C3406*$Z3406*X3406)<0,0,(X3406*$Z3406-(2009-X$3)/$C3406*$Z3406*X3406))","v":0},{"$f":"IF((Y3406*$Z3406-(2009-Y$3)/$C3406*$Z3406*Y3406)<0,0,(Y3406*$Z3406-(2009-Y$3)/$C3406*$Z3406*Y3406))","v":0},{"$f":"+SUM(AA3406:AV3406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3406","v":0},{"$f":"+SUM(AX3406:BS3406)","v":0},{"$f":"(AA3406+AX3406)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3406+BH3406)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3406+BR3406)/2","v":0},0,{"$f":"+SUM(BU3406:CP3406)","v":0},{"$f":"SUM(D3406:Y3406)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3407:Y3407,\"<>0\")<=1,IF(SUM(D3407:Y3407)=0,0,(IF(SUM(D3407:Y3407)>0,IF(SUM(D3407:Y3407)<400,(1.2675*45967*SUM(D3407:Y3407)^(-0.4664)),(IF(SUM(D3407:Y3407)<2000,(39128*SUM(D3407:Y3407)^(-0.37661)),IF(SUM(D3407:Y3407)<5000,18893*SUM(D3407:Y3407)^(-0.28083),IF(SUM(D3407:Y3407)<100000,29680*SUM(D3407:Y3407)^(-0.24475),1773.1))))*100/115)*SUM(D3407:Y3407)*(IF(SUM(D3399:Y3399)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D3407:Y3407)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3407*$Z3407-(2009-X$3)/$C3407*$Z3407*X3407)<0,0,(X3407*$Z3407-(2009-X$3)/$C3407*$Z3407*X3407))","v":0},{"$f":"IF((Y3407*$Z3407-(2009-Y$3)/$C3407*$Z3407*Y3407)<0,0,(Y3407*$Z3407-(2009-Y$3)/$C3407*$Z3407*Y3407))","v":0},{"$f":"+SUM(AA3407:AV3407)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3407","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3407","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3407","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3407","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3407","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3407","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3407","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3407","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3407","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3407","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3407","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3407","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3407","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3407","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3407","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3407","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3407","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3407","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3407","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3407","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3407","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3407","v":0},{"$f":"+SUM(AX3407:BS3407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3407:CP3407)","v":0},{"$f":"SUM(D3407:Y3407)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3408:Y3408,\"<>0\")<=1,IF(SUM(D3408:Y3408)=0,0,(IF(SUM(D3408:Y3408)>0,IF(SUM(D3408:Y3408)<400,(1.2675*45967*SUM(D3408:Y3408)^(-0.4664)),(IF(SUM(D3408:Y3408)<2000,(39128*SUM(D3408:Y3408)^(-0.37661)),IF(SUM(D3408:Y3408)<5000,18893*SUM(D3408:Y3408)^(-0.28083),IF(SUM(D3408:Y3408)<100000,29680*SUM(D3408:Y3408)^(-0.24475),1773.1))))*100/115)*SUM(D3408:Y3408)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3408:Y3408)),$A$571)","v":0},{"$f":"IF((D3408*$Z3408-(2009-D$3)/($C3408+D3409)*$Z3408*D3408)<0,0,(D3408*$Z3408-(2009-D$3)/($C3408+D3409)*$Z3408*D3408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3408:AV3408)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3408","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3408","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3408","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3408","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3408","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3408","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3408","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3408","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3408","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3408","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3408","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3408","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3408","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3408","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3408","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3408","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3408","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3408","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3408","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3408","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3408","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3408","v":0},{"$f":"+SUM(AX3408:BS3408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3408:CP3408)","v":0},{"$f":"SUM(D3408:Y3408)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3410:Y3410,\"<>0\")<=1,IF(SUM(D3410:Y3410)=0,0,(IF(SUM(D3410:Y3410)>0,IF(SUM(D3410:Y3410)<400,(1.2675*45967*SUM(D3410:Y3410)^(-0.4664)),(IF(SUM(D3410:Y3410)<2000,(39128*SUM(D3410:Y3410)^(-0.37661)),IF(SUM(D3410:Y3410)<5000,18893*SUM(D3410:Y3410)^(-0.28083),IF(SUM(D3410:Y3410)<100000,29680*SUM(D3410:Y3410)^(-0.24475),1773.1))))*100/115)*SUM(D3410:Y3410)*(0.246),0)*1.15*1.06*0.4)/SUM(D3410:Y3410)),$A$571)","v":0},{"$f":"IF((D3410*$Z3410-(2009-D$3)/$C3410*$Z3410*D3410)<0,0,(D3410*$Z3410-(2009-D$3)/$C3410*$Z3410*D3410))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3410*$Z3410-(2009-N$3)/$C3410*$Z3410*N3410)<0,0,(N3410*$Z3410-(2009-N$3)/$C3410*$Z3410*N3410))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3410*$Z3410-(2009-X$3)/$C3410*$Z3410*X3410)<0,0,(X3410*$Z3410-(2009-X$3)/$C3410*$Z3410*X3410))","v":0},{"$f":"IF((Y3410*$Z3410-(2009-Y$3)/$C3410*$Z3410*Y3410)<0,0,(Y3410*$Z3410-(2009-Y$3)/$C3410*$Z3410*Y3410))","v":0},{"$f":"+SUM(AA3410:AV3410)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3410","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3410","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3410","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3410","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3410","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3410","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3410","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3410","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3410","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3410","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3410","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3410","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3410","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3410","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3410","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3410","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3410","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3410","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3410","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3410","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3410","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3410","v":0},{"$f":"+SUM(AX3410:BS3410)","v":0},{"$f":"(AA3410+AX3410)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3410+BH3410)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3410+BR3410)/2","v":0},{"$f":"(AV3410+BS3410)/2","v":0},{"$f":"+SUM(BU3410:CP3410)","v":0},{"$f":"SUM(D3410:Y3410)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3411:Y3411,\"<>0\")<=1,IF(SUM(D3411:Y3411)=0,0,(IF(SUM(D3411:Y3411)>0,IF(SUM(D3411:Y3411)<400,(1.2675*45967*SUM(D3411:Y3411)^(-0.4664)),(IF(SUM(D3411:Y3411)<2000,(39128*SUM(D3411:Y3411)^(-0.37661)),IF(SUM(D3411:Y3411)<5000,18893*SUM(D3411:Y3411)^(-0.28083),IF(SUM(D3411:Y3411)<100000,29680*SUM(D3411:Y3411)^(-0.24475),1773.1))))*100/115)*SUM(D3411:Y3411)*(0.246),0)*1.15*1.06*0.05)/SUM(D3411:Y3411)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3411*$Z3411-(2009-X$3)/$C3411*$Z3411*X3411)<0,0,(X3411*$Z3411-(2009-X$3)/$C3411*$Z3411*X3411))","v":0},{"$f":"IF((Y3411*$Z3411-(2009-Y$3)/$C3411*$Z3411*Y3411)<0,0,(Y3411*$Z3411-(2009-Y$3)/$C3411*$Z3411*Y3411))","v":0},{"$f":"+SUM(AA3411:AV3411)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3411","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3411","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3411","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3411","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3411","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3411","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3411","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3411","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3411","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3411","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3411","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3411","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3411","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3411","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3411","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3411","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3411","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3411","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3411","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3411","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3411","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3411","v":0},{"$f":"+SUM(AX3411:BS3411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3411+BR3411)/2","v":0},{"$f":"(AV3411+BS3411)/2","v":0},{"$f":"+SUM(BU3411:CP3411)","v":0},{"$f":"SUM(D3411:Y3411)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3413:AW3436)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT3413:BT3436)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ3413:CQ3436)","v":0},{"$f":"SUM(D3412:Y3412)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3413:Y3413,\"<>0\")<=1,IF(SUM(D3413:Y3413)=0,0,(IF(SUM(D3413:Y3413)>0,IF(SUM(D3413:Y3413)<400,(1.2675*45967*SUM(D3413:Y3413)^(-0.4664)),(IF(SUM(D3413:Y3413)<2000,(39128*SUM(D3413:Y3413)^(-0.37661)),IF(SUM(D3413:Y3413)<5000,18893*SUM(D3413:Y3413)^(-0.28083),IF(SUM(D3413:Y3413)<100000,29680*SUM(D3413:Y3413)^(-0.24475),1773.1))))*100/115)*SUM(D3413:Y3413)*(IF(SUM(D3396:Y3396)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D3413:Y3413)),$A$571)","v":0},{"$f":"IF((D3413*$Z3413-(2009-D$3)/($C3413+D3414)*$Z3413*D3413)<0,0,(D3413*$Z3413-(2009-D$3)/($C3413+D3414)*$Z3413*D3413))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3413:AV3413)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3413","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3413","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3413","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3413","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3413","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3413","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3413","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3413","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3413","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3413","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3413","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3413","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3413","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3413","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3413","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3413","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3413","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3413","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3413","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3413","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3413","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3413","v":0},{"$f":"+SUM(AX3413:BS3413)","v":0},{"$f":"(AA3413+AX3413)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3413:CP3413)","v":0},{"$f":"SUM(D3413:Y3413)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3415:Y3415,\"<>0\")<=1,IF(SUM(D3415:Y3415)=0,0,(IF(SUM(D3415:Y3415)>0,IF(SUM(D3415:Y3415)<400,(1.2675*45967*SUM(D3415:Y3415)^(-0.4664)),(IF(SUM(D3415:Y3415)<2000,(39128*SUM(D3415:Y3415)^(-0.37661)),IF(SUM(D3415:Y3415)<5000,18893*SUM(D3415:Y3415)^(-0.28083),IF(SUM(D3415:Y3415)<100000,29680*SUM(D3415:Y3415)^(-0.24475),1773.1))))*100/115)*SUM(D3415:Y3415)*(IF(SUM(D3398:Y3398)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D3415:Y3415)),$A$571)","v":0},{"$f":"IF((D3415*$Z3415-(2009-D$3)/$C3415*$Z3415*D3415)<0,0,(D3415*$Z3415-(2009-D$3)/$C3415*$Z3415*D3415))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3415*$Z3415-(2009-N$3)/$C3415*$Z3415*N3415)<0,0,(N3415*$Z3415-(2009-N$3)/$C3415*$Z3415*N3415))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3415*$Z3415-(2009-X$3)/$C3415*$Z3415*X3415)<0,0,(X3415*$Z3415-(2009-X$3)/$C3415*$Z3415*X3415))","v":0},{"$f":"IF((Y3415*$Z3415-(2009-Y$3)/$C3415*$Z3415*Y3415)<0,0,(Y3415*$Z3415-(2009-Y$3)/$C3415*$Z3415*Y3415))","v":0},{"$f":"+SUM(AA3415:AV3415)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3415","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3415","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3415","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3415","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3415","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3415","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3415","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3415","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3415","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3415","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3415","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3415","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3415","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3415","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3415","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3415","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3415","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3415","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3415","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3415","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3415","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3415","v":0},{"$f":"+SUM(AX3415:BS3415)","v":0},{"$f":"(AA3415+AX3415)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3415+BH3415)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3415+BR3415)/2","v":0},0,{"$f":"+SUM(BU3415:CP3415)","v":0},{"$f":"SUM(D3415:Y3415)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3416:Y3416,\"<>0\")<=1,IF(SUM(D3416:Y3416)=0,0,(IF(SUM(D3416:Y3416)>0,IF(SUM(D3416:Y3416)<400,(1.2675*45967*SUM(D3416:Y3416)^(-0.4664)),(IF(SUM(D3416:Y3416)<2000,(39128*SUM(D3416:Y3416)^(-0.37661)),IF(SUM(D3416:Y3416)<5000,18893*SUM(D3416:Y3416)^(-0.28083),IF(SUM(D3416:Y3416)<100000,29680*SUM(D3416:Y3416)^(-0.24475),1773.1))))*100/115)*SUM(D3416:Y3416)*(IF(SUM(D3399:Y3399)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D3416:Y3416)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3416*$Z3416-(2009-X$3)/$C3416*$Z3416*X3416)<0,0,(X3416*$Z3416-(2009-X$3)/$C3416*$Z3416*X3416))","v":0},{"$f":"IF((Y3416*$Z3416-(2009-Y$3)/$C3416*$Z3416*Y3416)<0,0,(Y3416*$Z3416-(2009-Y$3)/$C3416*$Z3416*Y3416))","v":0},{"$f":"+SUM(AA3416:AV3416)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3416","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3416","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3416","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3416","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3416","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3416","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3416","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3416","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3416","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3416","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3416","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3416","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3416","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3416","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3416","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3416","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3416","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3416","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3416","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3416","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3416","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3416","v":0},{"$f":"+SUM(AX3416:BS3416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3416:CP3416)","v":0},{"$f":"SUM(D3416:Y3416)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3417:Y3417,\"<>0\")<=1,IF(SUM(D3417:Y3417)=0,0,(IF(SUM(D3417:Y3417)>0,IF(SUM(D3417:Y3417)<400,(1.2675*45967*SUM(D3417:Y3417)^(-0.4664)),(IF(SUM(D3417:Y3417)<2000,(39128*SUM(D3417:Y3417)^(-0.37661)),IF(SUM(D3417:Y3417)<5000,18893*SUM(D3417:Y3417)^(-0.28083),IF(SUM(D3417:Y3417)<100000,29680*SUM(D3417:Y3417)^(-0.24475),1773.1))))*100/115)*SUM(D3417:Y3417)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3417:Y3417)),$A$571)","v":0},{"$f":"IF((D3417*$Z3417-(2009-D$3)/($C3417+D3418)*$Z3417*D3417)<0,0,(D3417*$Z3417-(2009-D$3)/($C3417+D3418)*$Z3417*D3417))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3417:AV3417)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3417","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3417","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3417","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3417","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3417","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3417","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3417","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3417","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3417","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3417","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3417","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3417","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3417","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3417","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3417","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3417","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3417","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3417","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3417","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3417","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3417","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3417","v":0},{"$f":"+SUM(AX3417:BS3417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3417:CP3417)","v":0},{"$f":"SUM(D3417:Y3417)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3419:Y3419,\"<>0\")<=1,IF(SUM(D3419:Y3419)=0,0,(IF(SUM(D3419:Y3419)>0,IF(SUM(D3419:Y3419)<400,(1.2675*45967*SUM(D3419:Y3419)^(-0.4664)),(IF(SUM(D3419:Y3419)<2000,(39128*SUM(D3419:Y3419)^(-0.37661)),IF(SUM(D3419:Y3419)<5000,18893*SUM(D3419:Y3419)^(-0.28083),IF(SUM(D3419:Y3419)<100000,29680*SUM(D3419:Y3419)^(-0.24475),1773.1))))*100/115)*SUM(D3419:Y3419)*0.1638,0)*1.15*1.06*0.4)/SUM(D3419:Y3419)),$A$571)","v":0},{"$f":"IF((D3419*$Z3419-(2009-D$3)/$C3419*$Z3419*D3419)<0,0,(D3419*$Z3419-(2009-D$3)/$C3419*$Z3419*D3419))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3419*$Z3419-(2009-N$3)/$C3419*$Z3419*N3419)<0,0,(N3419*$Z3419-(2009-N$3)/$C3419*$Z3419*N3419))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3419*$Z3419-(2009-X$3)/$C3419*$Z3419*X3419)<0,0,(X3419*$Z3419-(2009-X$3)/$C3419*$Z3419*X3419))","v":0},{"$f":"IF((Y3419*$Z3419-(2009-Y$3)/$C3419*$Z3419*Y3419)<0,0,(Y3419*$Z3419-(2009-Y$3)/$C3419*$Z3419*Y3419))","v":0},{"$f":"+SUM(AA3419:AV3419)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3419","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3419","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3419","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3419","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3419","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3419","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3419","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3419","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3419","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3419","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3419","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3419","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3419","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3419","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3419","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3419","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3419","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3419","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3419","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3419","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3419","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3419","v":0},{"$f":"+SUM(AX3419:BS3419)","v":0},{"$f":"(AA3419+AX3419)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3419+BH3419)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3419+BR3419)/2","v":0},0,{"$f":"+SUM(BU3419:CP3419)","v":0},{"$f":"SUM(D3419:Y3419)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3420:Y3420,\"<>0\")<=1,IF(SUM(D3420:Y3420)=0,0,(IF(SUM(D3420:Y3420)>0,IF(SUM(D3420:Y3420)<400,(1.2675*45967*SUM(D3420:Y3420)^(-0.4664)),(IF(SUM(D3420:Y3420)<2000,(39128*SUM(D3420:Y3420)^(-0.37661)),IF(SUM(D3420:Y3420)<5000,18893*SUM(D3420:Y3420)^(-0.28083),IF(SUM(D3420:Y3420)<100000,29680*SUM(D3420:Y3420)^(-0.24475),1773.1))))*100/115)*SUM(D3420:Y3420)*0.1638,0)*1.15*1.06*0.05)/SUM(D3420:Y3420)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3420*$Z3420-(2009-X$3)/$C3420*$Z3420*X3420)<0,0,(X3420*$Z3420-(2009-X$3)/$C3420*$Z3420*X3420))","v":0},{"$f":"IF((Y3420*$Z3420-(2009-Y$3)/$C3420*$Z3420*Y3420)<0,0,(Y3420*$Z3420-(2009-Y$3)/$C3420*$Z3420*Y3420))","v":0},{"$f":"+SUM(AA3420:AV3420)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3420","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3420","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3420","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3420","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3420","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3420","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3420","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3420","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3420","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3420","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3420","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3420","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3420","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3420","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3420","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3420","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3420","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3420","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3420","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3420","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3420","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3420","v":0},{"$f":"+SUM(AX3420:BS3420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3420:CP3420)","v":0},{"$f":"SUM(D3420:Y3420)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3421:Y3421,\"<>0\")<=1,IF(SUM(D3421:Y3421)=0,0,(IF(SUM(D3421:Y3421)>0,IF(SUM(D3421:Y3421)<400,(1.2675*45967*SUM(D3421:Y3421)^(-0.4664)),(IF(SUM(D3421:Y3421)<2000,(39128*SUM(D3421:Y3421)^(-0.37661)),IF(SUM(D3421:Y3421)<5000,18893*SUM(D3421:Y3421)^(-0.28083),IF(SUM(D3421:Y3421)<100000,29680*SUM(D3421:Y3421)^(-0.24475),1773.1))))*100/115)*SUM(D3421:Y3421)*(IF(SUM(D3417:Y3417)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D3421:Y3421)),$A$571)","v":0},{"$f":"IF((D3421*$Z3421-(2009-D$3)/($C3421+D3422)*$Z3421*D3421)<0,0,(D3421*$Z3421-(2009-D$3)/($C3421+D3422)*$Z3421*D3421))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3421:AV3421)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3421","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3421","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3421","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3421","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3421","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3421","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3421","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3421","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3421","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3421","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3421","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3421","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3421","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3421","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3421","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3421","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3421","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3421","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3421","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3421","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3421","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3421","v":0},{"$f":"+SUM(AX3421:BS3421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3421:CP3421)","v":0},{"$f":"SUM(D3421:Y3421)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3423:Y3423,\"<>0\")<=1,IF(SUM(D3423:Y3423)=0,0,(IF(SUM(D3423:Y3423)>0,IF(SUM(D3423:Y3423)<400,(1.2675*45967*SUM(D3423:Y3423)^(-0.4664)),(IF(SUM(D3423:Y3423)<2000,(39128*SUM(D3423:Y3423)^(-0.37661)),IF(SUM(D3423:Y3423)<5000,18893*SUM(D3423:Y3423)^(-0.28083),IF(SUM(D3423:Y3423)<100000,29680*SUM(D3423:Y3423)^(-0.24475),1773.1))))*100/115)*SUM(D3423:Y3423)*(IF(SUM(D3419:Y3419)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D3423:Y3423)),$A$571)","v":0},{"$f":"IF((D3423*$Z3423-(2009-D$3)/$C3423*$Z3423*D3423)<0,0,(D3423*$Z3423-(2009-D$3)/$C3423*$Z3423*D3423))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3423*$Z3423-(2009-N$3)/$C3423*$Z3423*N3423)<0,0,(N3423*$Z3423-(2009-N$3)/$C3423*$Z3423*N3423))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3423*$Z3423-(2009-X$3)/$C3423*$Z3423*X3423)<0,0,(X3423*$Z3423-(2009-X$3)/$C3423*$Z3423*X3423))","v":0},{"$f":"IF((Y3423*$Z3423-(2009-Y$3)/$C3423*$Z3423*Y3423)<0,0,(Y3423*$Z3423-(2009-Y$3)/$C3423*$Z3423*Y3423))","v":0},{"$f":"+SUM(AA3423:AV3423)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3423","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3423","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3423","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3423","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3423","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3423","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3423","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3423","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3423","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3423","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3423","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3423","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3423","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3423","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3423","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3423","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3423","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3423","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3423","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3423","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3423","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3423","v":0},{"$f":"+SUM(AX3423:BS3423)","v":0},{"$f":"(AA3423+AX3423)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3423+BH3423)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3423+BR3423)/2","v":0},0,{"$f":"+SUM(BU3423:CP3423)","v":0},{"$f":"SUM(D3423:Y3423)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3424:Y3424,\"<>0\")<=1,IF(SUM(D3424:Y3424)=0,0,(IF(SUM(D3424:Y3424)>0,IF(SUM(D3424:Y3424)<400,(1.2675*45967*SUM(D3424:Y3424)^(-0.4664)),(IF(SUM(D3424:Y3424)<2000,(39128*SUM(D3424:Y3424)^(-0.37661)),IF(SUM(D3424:Y3424)<5000,18893*SUM(D3424:Y3424)^(-0.28083),IF(SUM(D3424:Y3424)<100000,29680*SUM(D3424:Y3424)^(-0.24475),1773.1))))*100/115)*SUM(D3424:Y3424)*(IF(SUM(D3420:Y3420)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D3424:Y3424)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3424*$Z3424-(2009-X$3)/$C3424*$Z3424*X3424)<0,0,(X3424*$Z3424-(2009-X$3)/$C3424*$Z3424*X3424))","v":0},{"$f":"IF((Y3424*$Z3424-(2009-Y$3)/$C3424*$Z3424*Y3424)<0,0,(Y3424*$Z3424-(2009-Y$3)/$C3424*$Z3424*Y3424))","v":0},{"$f":"+SUM(AA3424:AV3424)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3424","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3424","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3424","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3424","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3424","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3424","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3424","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3424","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3424","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3424","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3424","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3424","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3424","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3424","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3424","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3424","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3424","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3424","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3424","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3424","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3424","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3424","v":0},{"$f":"+SUM(AX3424:BS3424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3424:CP3424)","v":0},{"$f":"SUM(D3424:Y3424)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3425:Y3425,\"<>0\")<=1,IF(SUM(D3425:Y3425)=0,0,(IF(SUM(D3425:Y3425)>0,IF(SUM(D3425:Y3425)<400,(1.2675*45967*SUM(D3425:Y3425)^(-0.4664)),(IF(SUM(D3425:Y3425)<2000,(39128*SUM(D3425:Y3425)^(-0.37661)),IF(SUM(D3425:Y3425)<5000,18893*SUM(D3425:Y3425)^(-0.28083),IF(SUM(D3425:Y3425)<100000,29680*SUM(D3425:Y3425)^(-0.24475),1773.1))))*100/115)*SUM(D3425:Y3425)*(IF(SUM(D3417:Y3417)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D3425:Y3425)),$A$571)","v":0},{"$f":"IF((D3425*$Z3425-(2009-D$3)/($C3425+D3426)*$Z3425*D3425)<0,0,(D3425*$Z3425-(2009-D$3)/($C3425+D3426)*$Z3425*D3425))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3425:AV3425)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3425","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3425","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3425","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3425","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3425","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3425","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3425","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3425","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3425","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3425","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3425","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3425","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3425","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3425","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3425","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3425","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3425","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3425","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3425","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3425","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3425","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3425","v":0},{"$f":"+SUM(AX3425:BS3425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3425:CP3425)","v":0},{"$f":"SUM(D3425:Y3425)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3427:Y3427,\"<>0\")<=1,IF(SUM(D3427:Y3427)=0,0,(IF(SUM(D3427:Y3427)>0,IF(SUM(D3427:Y3427)<400,(1.2675*45967*SUM(D3427:Y3427)^(-0.4664)),(IF(SUM(D3427:Y3427)<2000,(39128*SUM(D3427:Y3427)^(-0.37661)),IF(SUM(D3427:Y3427)<5000,18893*SUM(D3427:Y3427)^(-0.28083),IF(SUM(D3427:Y3427)<100000,29680*SUM(D3427:Y3427)^(-0.24475),1773.1))))*100/115)*SUM(D3427:Y3427)*(IF(SUM(D3419:Y3419)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D3427:Y3427)),$A$571)","v":0},{"$f":"IF((D3427*$Z3427-(2009-D$3)/$C3427*$Z3427*D3427)<0,0,(D3427*$Z3427-(2009-D$3)/$C3427*$Z3427*D3427))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3427*$Z3427-(2009-N$3)/$C3427*$Z3427*N3427)<0,0,(N3427*$Z3427-(2009-N$3)/$C3427*$Z3427*N3427))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3427*$Z3427-(2009-X$3)/$C3427*$Z3427*X3427)<0,0,(X3427*$Z3427-(2009-X$3)/$C3427*$Z3427*X3427))","v":0},{"$f":"IF((Y3427*$Z3427-(2009-Y$3)/$C3427*$Z3427*Y3427)<0,0,(Y3427*$Z3427-(2009-Y$3)/$C3427*$Z3427*Y3427))","v":0},{"$f":"+SUM(AA3427:AV3427)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3427","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3427","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3427","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3427","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3427","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3427","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3427","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3427","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3427","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3427","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3427","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3427","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3427","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3427","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3427","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3427","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3427","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3427","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3427","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3427","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3427","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3427","v":0},{"$f":"+SUM(AX3427:BS3427)","v":0},{"$f":"(AA3427+AX3427)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3427+BH3427)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3427+BR3427)/2","v":0},0,{"$f":"+SUM(BU3427:CP3427)","v":0},{"$f":"SUM(D3427:Y3427)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3428:Y3428,\"<>0\")<=1,IF(SUM(D3428:Y3428)=0,0,(IF(SUM(D3428:Y3428)>0,IF(SUM(D3428:Y3428)<400,(1.2675*45967*SUM(D3428:Y3428)^(-0.4664)),(IF(SUM(D3428:Y3428)<2000,(39128*SUM(D3428:Y3428)^(-0.37661)),IF(SUM(D3428:Y3428)<5000,18893*SUM(D3428:Y3428)^(-0.28083),IF(SUM(D3428:Y3428)<100000,29680*SUM(D3428:Y3428)^(-0.24475),1773.1))))*100/115)*SUM(D3428:Y3428)*(IF(SUM(D3420:Y3420)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D3428:Y3428)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3428*$Z3428-(2009-X$3)/$C3428*$Z3428*X3428)<0,0,(X3428*$Z3428-(2009-X$3)/$C3428*$Z3428*X3428))","v":0},{"$f":"IF((Y3428*$Z3428-(2009-Y$3)/$C3428*$Z3428*Y3428)<0,0,(Y3428*$Z3428-(2009-Y$3)/$C3428*$Z3428*Y3428))","v":0},{"$f":"+SUM(AA3428:AV3428)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3428","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3428","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3428","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3428","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3428","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3428","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3428","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3428","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3428","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3428","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3428","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3428","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3428","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3428","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3428","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3428","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3428","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3428","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3428","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3428","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3428","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3428","v":0},{"$f":"+SUM(AX3428:BS3428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3428:CP3428)","v":0},{"$f":"SUM(D3428:Y3428)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3429:Y3429,\"<>0\")<=1,IF(SUM(D3429:Y3429)=0,0,(IF(SUM(D3429:Y3429)>0,IF(SUM(D3429:Y3429)<400,(1.2675*45967*SUM(D3429:Y3429)^(-0.4664)),(IF(SUM(D3429:Y3429)<2000,(39128*SUM(D3429:Y3429)^(-0.37661)),IF(SUM(D3429:Y3429)<5000,18893*SUM(D3429:Y3429)^(-0.28083),IF(SUM(D3429:Y3429)<100000,29680*SUM(D3429:Y3429)^(-0.24475),1773.1))))*100/115)*SUM(D3429:Y3429)*(IF(SUM(D3417:Y3417)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D3429:Y3429)),$A$571)","v":0},{"$f":"IF((D3429*$Z3429-(2009-D$3)/($C3429+D3430)*$Z3429*D3429)<0,0,(D3429*$Z3429-(2009-D$3)/($C3429+D3430)*$Z3429*D3429))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3429:AV3429)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3429","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3429","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3429","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3429","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3429","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3429","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3429","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3429","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3429","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3429","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3429","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3429","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3429","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3429","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3429","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3429","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3429","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3429","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3429","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3429","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3429","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3429","v":0},{"$f":"+SUM(AX3429:BS3429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3429:CP3429)","v":0},{"$f":"SUM(D3429:Y3429)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3431:Y3431,\"<>0\")<=1,IF(SUM(D3431:Y3431)=0,0,(IF(SUM(D3431:Y3431)>0,IF(SUM(D3431:Y3431)<400,(1.2675*45967*SUM(D3431:Y3431)^(-0.4664)),(IF(SUM(D3431:Y3431)<2000,(39128*SUM(D3431:Y3431)^(-0.37661)),IF(SUM(D3431:Y3431)<5000,18893*SUM(D3431:Y3431)^(-0.28083),IF(SUM(D3431:Y3431)<100000,29680*SUM(D3431:Y3431)^(-0.24475),1773.1))))*100/115)*SUM(D3431:Y3431)*(IF(SUM(D3419:Y3419)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D3431:Y3431)),$A$571)","v":0},{"$f":"IF((D3431*$Z3431-(2009-D$3)/$C3431*$Z3431*D3431)<0,0,(D3431*$Z3431-(2009-D$3)/$C3431*$Z3431*D3431))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3431*$Z3431-(2009-N$3)/$C3431*$Z3431*N3431)<0,0,(N3431*$Z3431-(2009-N$3)/$C3431*$Z3431*N3431))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3431*$Z3431-(2009-X$3)/$C3431*$Z3431*X3431)<0,0,(X3431*$Z3431-(2009-X$3)/$C3431*$Z3431*X3431))","v":0},{"$f":"IF((Y3431*$Z3431-(2009-Y$3)/$C3431*$Z3431*Y3431)<0,0,(Y3431*$Z3431-(2009-Y$3)/$C3431*$Z3431*Y3431))","v":0},{"$f":"+SUM(AA3431:AV3431)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3431","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3431","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3431","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3431","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3431","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3431","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3431","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3431","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3431","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3431","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3431","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3431","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3431","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3431","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3431","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3431","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3431","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3431","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3431","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3431","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3431","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3431","v":0},{"$f":"+SUM(AX3431:BS3431)","v":0},{"$f":"(AA3431+AX3431)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3431+BH3431)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3431+BR3431)/2","v":0},0,{"$f":"+SUM(BU3431:CP3431)","v":0},{"$f":"SUM(D3431:Y3431)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3432:Y3432,\"<>0\")<=1,IF(SUM(D3432:Y3432)=0,0,(IF(SUM(D3432:Y3432)>0,IF(SUM(D3432:Y3432)<400,(1.2675*45967*SUM(D3432:Y3432)^(-0.4664)),(IF(SUM(D3432:Y3432)<2000,(39128*SUM(D3432:Y3432)^(-0.37661)),IF(SUM(D3432:Y3432)<5000,18893*SUM(D3432:Y3432)^(-0.28083),IF(SUM(D3432:Y3432)<100000,29680*SUM(D3432:Y3432)^(-0.24475),1773.1))))*100/115)*SUM(D3432:Y3432)*(IF(SUM(D3420:Y3420)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D3432:Y3432)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3432*$Z3432-(2009-X$3)/$C3432*$Z3432*X3432)<0,0,(X3432*$Z3432-(2009-X$3)/$C3432*$Z3432*X3432))","v":0},{"$f":"IF((Y3432*$Z3432-(2009-Y$3)/$C3432*$Z3432*Y3432)<0,0,(Y3432*$Z3432-(2009-Y$3)/$C3432*$Z3432*Y3432))","v":0},{"$f":"+SUM(AA3432:AV3432)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3432","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3432","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3432","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3432","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3432","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3432","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3432","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3432","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3432","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3432","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3432","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3432","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3432","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3432","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3432","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3432","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3432","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3432","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3432","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3432","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3432","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3432","v":0},{"$f":"+SUM(AX3432:BS3432)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3432:CP3432)","v":0},{"$f":"SUM(D3432:Y3432)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3433:Y3433,\"<>0\")<=1,IF(SUM(D3433:Y3433)=0,0,(IF(SUM(D3433:Y3433)>0,IF(SUM(D3433:Y3433)<400,(1.2675*45967*SUM(D3433:Y3433)^(-0.4664)),(IF(SUM(D3433:Y3433)<2000,(39128*SUM(D3433:Y3433)^(-0.37661)),IF(SUM(D3433:Y3433)<5000,18893*SUM(D3433:Y3433)^(-0.28083),IF(SUM(D3433:Y3433)<100000,29680*SUM(D3433:Y3433)^(-0.24475),1773.1))))*100/115)*SUM(D3433:Y3433)*(IF(SUM(D3417:Y3417)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D3433:Y3433)),$A$571)","v":0},{"$f":"IF((D3433*$Z3433-(2009-D$3)/($C3433+D3434)*$Z3433*D3433)<0,0,(D3433*$Z3433-(2009-D$3)/($C3433+D3434)*$Z3433*D3433))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3433:AV3433)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3433","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3433","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3433","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3433","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3433","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3433","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3433","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3433","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3433","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3433","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3433","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3433","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3433","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3433","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3433","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3433","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3433","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3433","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3433","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3433","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3433","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3433","v":0},{"$f":"+SUM(AX3433:BS3433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3433:CP3433)","v":0},{"$f":"SUM(D3433:Y3433)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3435:Y3435,\"<>0\")<=1,IF(SUM(D3435:Y3435)=0,0,(IF(SUM(D3435:Y3435)>0,IF(SUM(D3435:Y3435)<400,(1.2675*45967*SUM(D3435:Y3435)^(-0.4664)),(IF(SUM(D3435:Y3435)<2000,(39128*SUM(D3435:Y3435)^(-0.37661)),IF(SUM(D3435:Y3435)<5000,18893*SUM(D3435:Y3435)^(-0.28083),IF(SUM(D3435:Y3435)<100000,29680*SUM(D3435:Y3435)^(-0.24475),1773.1))))*100/115)*SUM(D3435:Y3435)*(IF(SUM(D3419:Y3419)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D3435:Y3435)),$A$571)","v":0},{"$f":"IF((D3435*$Z3435-(2009-D$3)/$C3435*$Z3435*D3435)<0,0,(D3435*$Z3435-(2009-D$3)/$C3435*$Z3435*D3435))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3435*$Z3435-(2009-N$3)/$C3435*$Z3435*N3435)<0,0,(N3435*$Z3435-(2009-N$3)/$C3435*$Z3435*N3435))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3435*$Z3435-(2009-X$3)/$C3435*$Z3435*X3435)<0,0,(X3435*$Z3435-(2009-X$3)/$C3435*$Z3435*X3435))","v":0},{"$f":"IF((Y3435*$Z3435-(2009-Y$3)/$C3435*$Z3435*Y3435)<0,0,(Y3435*$Z3435-(2009-Y$3)/$C3435*$Z3435*Y3435))","v":0},{"$f":"+SUM(AA3435:AV3435)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3435","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3435","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3435","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3435","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3435","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3435","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3435","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3435","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3435","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3435","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3435","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3435","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3435","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3435","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3435","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3435","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3435","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3435","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3435","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3435","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3435","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3435","v":0},{"$f":"+SUM(AX3435:BS3435)","v":0},{"$f":"(AA3435+AX3435)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3435+BH3435)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3435+BR3435)/2","v":0},{"$f":"(AV3435+BS3435)/2","v":0},{"$f":"+SUM(BU3435:CP3435)","v":0},{"$f":"SUM(D3435:Y3435)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3436:Y3436,\"<>0\")<=1,IF(SUM(D3436:Y3436)=0,0,(IF(SUM(D3436:Y3436)>0,IF(SUM(D3436:Y3436)<400,(1.2675*45967*SUM(D3436:Y3436)^(-0.4664)),(IF(SUM(D3436:Y3436)<2000,(39128*SUM(D3436:Y3436)^(-0.37661)),IF(SUM(D3436:Y3436)<5000,18893*SUM(D3436:Y3436)^(-0.28083),IF(SUM(D3436:Y3436)<100000,29680*SUM(D3436:Y3436)^(-0.24475),1773.1))))*100/115)*SUM(D3436:Y3436)*(IF(SUM(D3420:Y3420)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D3436:Y3436)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3436*$Z3436-(2009-X$3)/$C3436*$Z3436*X3436)<0,0,(X3436*$Z3436-(2009-X$3)/$C3436*$Z3436*X3436))","v":0},{"$f":"IF((Y3436*$Z3436-(2009-Y$3)/$C3436*$Z3436*Y3436)<0,0,(Y3436*$Z3436-(2009-Y$3)/$C3436*$Z3436*Y3436))","v":0},{"$f":"+SUM(AA3436:AV3436)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3436","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3436","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3436","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3436","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3436","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3436","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3436","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3436","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3436","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3436","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3436","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3436","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3436","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3436","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3436","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3436","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3436","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3436","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3436","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3436","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3436","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3436","v":0},{"$f":"+SUM(AX3436:BS3436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3436+BR3436)/2","v":0},{"$f":"(AV3436+BS3436)/2","v":0},{"$f":"+SUM(BU3436:CP3436)","v":0},{"$f":"SUM(D3436:Y3436)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3438:AW3449)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT3438:BT3449)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ3438:CQ3449)","v":0},{"$f":"SUM(D3437:Y3437)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3438:Y3438,\"<>0\")<=1,IF(SUM(D3438:Y3438)=0,0,(IF(SUM(D3438:Y3438)>0,IF(SUM(D3438:Y3438)<400,(1.2675*45967*SUM(D3438:Y3438)^(-0.4664)),(IF(SUM(D3438:Y3438)<2000,(39128*SUM(D3438:Y3438)^(-0.37661)),IF(SUM(D3438:Y3438)<5000,18893*SUM(D3438:Y3438)^(-0.28083),IF(SUM(D3438:Y3438)<100000,29680*SUM(D3438:Y3438)^(-0.24475),1773.1))))*100/115)*SUM(D3438:Y3438)*(IF(SUM(D3417:Y3417)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D3438:Y3438)),$A$571)","v":0},{"$f":"IF((D3438*$Z3438-(2009-D$3)/($C3438+D3439)*$Z3438*D3438)<0,0,(D3438*$Z3438-(2009-D$3)/($C3438+D3439)*$Z3438*D3438))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3438:AV3438)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3438","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3438","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3438","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3438","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3438","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3438","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3438","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3438","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3438","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3438","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3438","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3438","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3438","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3438","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3438","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3438","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3438","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3438","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3438","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3438","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3438","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3438","v":0},{"$f":"+SUM(AX3438:BS3438)","v":0},{"$f":"(AA3438+AX3438)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3438:CP3438)","v":0},{"$f":"SUM(D3438:Y3438)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3440:Y3440,\"<>0\")<=1,IF(SUM(D3440:Y3440)=0,0,(IF(SUM(D3440:Y3440)>0,IF(SUM(D3440:Y3440)<400,(1.2675*45967*SUM(D3440:Y3440)^(-0.4664)),(IF(SUM(D3440:Y3440)<2000,(39128*SUM(D3440:Y3440)^(-0.37661)),IF(SUM(D3440:Y3440)<5000,18893*SUM(D3440:Y3440)^(-0.28083),IF(SUM(D3440:Y3440)<100000,29680*SUM(D3440:Y3440)^(-0.24475),1773.1))))*100/115)*SUM(D3440:Y3440)*(IF(SUM(D3419:Y3419)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3440:Y3440)),$A$571)","v":0},{"$f":"IF((D3440*$Z3440-(2009-D$3)/$C3440*$Z3440*D3440)<0,0,(D3440*$Z3440-(2009-D$3)/$C3440*$Z3440*D3440))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3440*$Z3440-(2009-N$3)/$C3440*$Z3440*N3440)<0,0,(N3440*$Z3440-(2009-N$3)/$C3440*$Z3440*N3440))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3440*$Z3440-(2009-X$3)/$C3440*$Z3440*X3440)<0,0,(X3440*$Z3440-(2009-X$3)/$C3440*$Z3440*X3440))","v":0},{"$f":"IF((Y3440*$Z3440-(2009-Y$3)/$C3440*$Z3440*Y3440)<0,0,(Y3440*$Z3440-(2009-Y$3)/$C3440*$Z3440*Y3440))","v":0},{"$f":"+SUM(AA3440:AV3440)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3440","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3440","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3440","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3440","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3440","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3440","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3440","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3440","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3440","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3440","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3440","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3440","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3440","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3440","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3440","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3440","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3440","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3440","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3440","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3440","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3440","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3440","v":0},{"$f":"+SUM(AX3440:BS3440)","v":0},{"$f":"(AA3440+AX3440)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3440+BH3440)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3440+BR3440)/2","v":0},0,{"$f":"+SUM(BU3440:CP3440)","v":0},{"$f":"SUM(D3440:Y3440)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3441:Y3441,\"<>0\")<=1,IF(SUM(D3441:Y3441)=0,0,(IF(SUM(D3441:Y3441)>0,IF(SUM(D3441:Y3441)<400,(1.2675*45967*SUM(D3441:Y3441)^(-0.4664)),(IF(SUM(D3441:Y3441)<2000,(39128*SUM(D3441:Y3441)^(-0.37661)),IF(SUM(D3441:Y3441)<5000,18893*SUM(D3441:Y3441)^(-0.28083),IF(SUM(D3441:Y3441)<100000,29680*SUM(D3441:Y3441)^(-0.24475),1773.1))))*100/115)*SUM(D3441:Y3441)*(IF(SUM(D3420:Y3420)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D3441:Y3441)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3441*$Z3441-(2009-X$3)/$C3441*$Z3441*X3441)<0,0,(X3441*$Z3441-(2009-X$3)/$C3441*$Z3441*X3441))","v":0},{"$f":"IF((Y3441*$Z3441-(2009-Y$3)/$C3441*$Z3441*Y3441)<0,0,(Y3441*$Z3441-(2009-Y$3)/$C3441*$Z3441*Y3441))","v":0},{"$f":"+SUM(AA3441:AV3441)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3441","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3441","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3441","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3441","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3441","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3441","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3441","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3441","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3441","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3441","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3441","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3441","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3441","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3441","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3441","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3441","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3441","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3441","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3441","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3441","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3441","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3441","v":0},{"$f":"+SUM(AX3441:BS3441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3441:CP3441)","v":0},{"$f":"SUM(D3441:Y3441)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3442:Y3442,\"<>0\")<=1,IF(SUM(D3442:Y3442)=0,0,(IF(SUM(D3442:Y3442)>0,IF(SUM(D3442:Y3442)<400,(1.2675*45967*SUM(D3442:Y3442)^(-0.4664)),(IF(SUM(D3442:Y3442)<2000,(39128*SUM(D3442:Y3442)^(-0.37661)),IF(SUM(D3442:Y3442)<5000,18893*SUM(D3442:Y3442)^(-0.28083),IF(SUM(D3442:Y3442)<100000,29680*SUM(D3442:Y3442)^(-0.24475),1773.1))))*100/115)*SUM(D3442:Y3442)*(IF(SUM(D3417:Y3417)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D3442:Y3442)),$A$571)","v":0},{"$f":"IF((D3442*$Z3442-(2009-D$3)/($C3442+D3443)*$Z3442*D3442)<0,0,(D3442*$Z3442-(2009-D$3)/($C3442+D3443)*$Z3442*D3442))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3442:AV3442)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3442","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3442","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3442","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3442","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3442","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3442","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3442","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3442","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3442","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3442","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3442","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3442","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3442","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3442","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3442","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3442","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3442","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3442","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3442","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3442","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3442","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3442","v":0},{"$f":"+SUM(AX3442:BS3442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3442:CP3442)","v":0},{"$f":"SUM(D3442:Y3442)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3444:Y3444,\"<>0\")<=1,IF(SUM(D3444:Y3444)=0,0,(IF(SUM(D3444:Y3444)>0,IF(SUM(D3444:Y3444)<400,(1.2675*45967*SUM(D3444:Y3444)^(-0.4664)),(IF(SUM(D3444:Y3444)<2000,(39128*SUM(D3444:Y3444)^(-0.37661)),IF(SUM(D3444:Y3444)<5000,18893*SUM(D3444:Y3444)^(-0.28083),IF(SUM(D3444:Y3444)<100000,29680*SUM(D3444:Y3444)^(-0.24475),1773.1))))*100/115)*SUM(D3444:Y3444)*(IF(SUM(D3419:Y3419)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D3444:Y3444)),$A$571)","v":0},{"$f":"IF((D3444*$Z3444-(2009-D$3)/$C3444*$Z3444*D3444)<0,0,(D3444*$Z3444-(2009-D$3)/$C3444*$Z3444*D3444))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3444*$Z3444-(2009-N$3)/$C3444*$Z3444*N3444)<0,0,(N3444*$Z3444-(2009-N$3)/$C3444*$Z3444*N3444))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3444*$Z3444-(2009-X$3)/$C3444*$Z3444*X3444)<0,0,(X3444*$Z3444-(2009-X$3)/$C3444*$Z3444*X3444))","v":0},{"$f":"IF((Y3444*$Z3444-(2009-Y$3)/$C3444*$Z3444*Y3444)<0,0,(Y3444*$Z3444-(2009-Y$3)/$C3444*$Z3444*Y3444))","v":0},{"$f":"+SUM(AA3444:AV3444)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3444","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3444","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3444","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3444","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3444","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3444","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3444","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3444","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3444","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3444","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3444","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3444","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3444","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3444","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3444","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3444","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3444","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3444","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3444","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3444","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3444","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3444","v":0},{"$f":"+SUM(AX3444:BS3444)","v":0},{"$f":"(AA3444+AX3444)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3444+BH3444)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3444+BR3444)/2","v":0},0,{"$f":"+SUM(BU3444:CP3444)","v":0},{"$f":"SUM(D3444:Y3444)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3445:Y3445,\"<>0\")<=1,IF(SUM(D3445:Y3445)=0,0,(IF(SUM(D3445:Y3445)>0,IF(SUM(D3445:Y3445)<400,(1.2675*45967*SUM(D3445:Y3445)^(-0.4664)),(IF(SUM(D3445:Y3445)<2000,(39128*SUM(D3445:Y3445)^(-0.37661)),IF(SUM(D3445:Y3445)<5000,18893*SUM(D3445:Y3445)^(-0.28083),IF(SUM(D3445:Y3445)<100000,29680*SUM(D3445:Y3445)^(-0.24475),1773.1))))*100/115)*SUM(D3445:Y3445)*(IF(SUM(D3420:Y3420)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D3445:Y3445)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3445*$Z3445-(2009-X$3)/$C3445*$Z3445*X3445)<0,0,(X3445*$Z3445-(2009-X$3)/$C3445*$Z3445*X3445))","v":0},{"$f":"IF((Y3445*$Z3445-(2009-Y$3)/$C3445*$Z3445*Y3445)<0,0,(Y3445*$Z3445-(2009-Y$3)/$C3445*$Z3445*Y3445))","v":0},{"$f":"+SUM(AA3445:AV3445)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3445","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3445","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3445","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3445","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3445","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3445","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3445","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3445","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3445","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3445","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3445","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3445","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3445","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3445","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3445","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3445","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3445","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3445","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3445","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3445","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3445","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3445","v":0},{"$f":"+SUM(AX3445:BS3445)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3445:CP3445)","v":0},{"$f":"SUM(D3445:Y3445)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3446:Y3446,\"<>0\")<=1,IF(SUM(D3446:Y3446)=0,0,(IF(SUM(D3446:Y3446)>0,IF(SUM(D3446:Y3446)<400,(1.2675*45967*SUM(D3446:Y3446)^(-0.4664)),(IF(SUM(D3446:Y3446)<2000,(39128*SUM(D3446:Y3446)^(-0.37661)),IF(SUM(D3446:Y3446)<5000,18893*SUM(D3446:Y3446)^(-0.28083),IF(SUM(D3446:Y3446)<100000,29680*SUM(D3446:Y3446)^(-0.24475),1773.1))))*100/115)*SUM(D3446:Y3446)*(IF(SUM(D3417:Y3417)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D3446:Y3446)),$A$571)","v":0},{"$f":"IF((D3446*$Z3446-(2009-D$3)/($C3446+D3447)*$Z3446*D3446)<0,0,(D3446*$Z3446-(2009-D$3)/($C3446+D3447)*$Z3446*D3446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3446:AV3446)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3446","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3446","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3446","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3446","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3446","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3446","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3446","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3446","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3446","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3446","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3446","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3446","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3446","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3446","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3446","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3446","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3446","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3446","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3446","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3446","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3446","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3446","v":0},{"$f":"+SUM(AX3446:BS3446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3446:CP3446)","v":0},{"$f":"SUM(D3446:Y3446)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3448:Y3448,\"<>0\")<=1,IF(SUM(D3448:Y3448)=0,0,(IF(SUM(D3448:Y3448)>0,IF(SUM(D3448:Y3448)<400,(1.2675*45967*SUM(D3448:Y3448)^(-0.4664)),(IF(SUM(D3448:Y3448)<2000,(39128*SUM(D3448:Y3448)^(-0.37661)),IF(SUM(D3448:Y3448)<5000,18893*SUM(D3448:Y3448)^(-0.28083),IF(SUM(D3448:Y3448)<100000,29680*SUM(D3448:Y3448)^(-0.24475),1773.1))))*100/115)*SUM(D3448:Y3448)*(IF(SUM(D3419:Y3419)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D3448:Y3448)),$A$571)","v":0},{"$f":"IF((D3448*$Z3448-(2009-D$3)/$C3448*$Z3448*D3448)<0,0,(D3448*$Z3448-(2009-D$3)/$C3448*$Z3448*D3448))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3448*$Z3448-(2009-N$3)/$C3448*$Z3448*N3448)<0,0,(N3448*$Z3448-(2009-N$3)/$C3448*$Z3448*N3448))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3448*$Z3448-(2009-X$3)/$C3448*$Z3448*X3448)<0,0,(X3448*$Z3448-(2009-X$3)/$C3448*$Z3448*X3448))","v":0},{"$f":"IF((Y3448*$Z3448-(2009-Y$3)/$C3448*$Z3448*Y3448)<0,0,(Y3448*$Z3448-(2009-Y$3)/$C3448*$Z3448*Y3448))","v":0},{"$f":"+SUM(AA3448:AV3448)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3448","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3448","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3448","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3448","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3448","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3448","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3448","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3448","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3448","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3448","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3448","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3448","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3448","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3448","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3448","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3448","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3448","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3448","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3448","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3448","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3448","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3448","v":0},{"$f":"+SUM(AX3448:BS3448)","v":0},{"$f":"(AA3448+AX3448)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3448+BH3448)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3448+BR3448)/2","v":0},{"$f":"(AV3448+BS3448)/2","v":0},{"$f":"+SUM(BU3448:CP3448)","v":0},{"$f":"SUM(D3448:Y3448)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3449:Y3449,\"<>0\")<=1,IF(SUM(D3449:Y3449)=0,0,(IF(SUM(D3449:Y3449)>0,IF(SUM(D3449:Y3449)<400,(1.2675*45967*SUM(D3449:Y3449)^(-0.4664)),(IF(SUM(D3449:Y3449)<2000,(39128*SUM(D3449:Y3449)^(-0.37661)),IF(SUM(D3449:Y3449)<5000,18893*SUM(D3449:Y3449)^(-0.28083),IF(SUM(D3449:Y3449)<100000,29680*SUM(D3449:Y3449)^(-0.24475),1773.1))))*100/115)*SUM(D3449:Y3449)*(IF(SUM(D3420:Y3420)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3449:Y3449)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3449*$Z3449-(2009-X$3)/$C3449*$Z3449*X3449)<0,0,(X3449*$Z3449-(2009-X$3)/$C3449*$Z3449*X3449))","v":0},{"$f":"IF((Y3449*$Z3449-(2009-Y$3)/$C3449*$Z3449*Y3449)<0,0,(Y3449*$Z3449-(2009-Y$3)/$C3449*$Z3449*Y3449))","v":0},{"$f":"+SUM(AA3449:AV3449)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3449","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3449","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3449","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3449","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3449","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3449","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3449","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3449","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3449","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3449","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3449","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3449","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3449","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3449","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3449","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3449","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3449","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3449","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3449","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3449","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3449","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3449","v":0},{"$f":"+SUM(AX3449:BS3449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3449+BR3449)/2","v":0},{"$f":"(AV3449+BS3449)/2","v":0},{"$f":"+SUM(BU3449:CP3449)","v":0},{"$f":"SUM(D3449:Y3449)","v":0}]
["Renseanlæg 45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3451,AW3454,AW3479,AW3504)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT3451,BT3454,BT3479,BT3504)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ3451,CQ3454,CQ3479,CQ3504)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3452:AW3453)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT3452:BT3453)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ3452:CQ3453)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3452:Y3452,\"<>0\")<=1,IF(SUM(D3452:Y3452)=0,0,(IF(SUM(D3452:Y3452)>0,IF(SUM(D3452:Y3452)<400,(1.2675*45967*SUM(D3452:Y3452)^(-0.4664)),(IF(SUM(D3452:Y3452)<2000,(39128*SUM(D3452:Y3452)^(-0.37661)),IF(SUM(D3452:Y3452)<5000,18893*SUM(D3452:Y3452)^(-0.28083),IF(SUM(D3452:Y3452)<100000,29680*SUM(D3452:Y3452)^(-0.24475),1773.1))))*100/115)*SUM(D3452:Y3452)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D3452:Y3452)),$A$571)","v":0},{"$f":"IF((D3452*$Z3452-(2009-D$3)/($C3452+D3453)*$Z3452*D3452)<0,0,(D3452*$Z3452-(2009-D$3)/($C3452+D3453)*$Z3452*D3452))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3452:AV3452)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3452","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3452","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3452","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3452","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3452","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3452","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3452","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3452","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3452","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3452","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3452","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3452","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3452","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3452","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3452","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3452","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3452","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3452","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3452","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3452","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3452","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3452","v":0},{"$f":"+SUM(AX3452:BS3452)","v":0},{"$f":"(AA3452+AX3452)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3452:CP3452)","v":0},{"$f":"SUM(D3452:Y3452)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3455:AW3478)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT3455:BT3478)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ3455:CQ3478)","v":0},{"$f":"SUM(D3454:Y3454)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3455:Y3455,\"<>0\")<=1,IF(SUM(D3455:Y3455)=0,0,(IF(SUM(D3455:Y3455)>0,IF(SUM(D3455:Y3455)<400,(1.2675*45967*SUM(D3455:Y3455)^(-0.4664)),(IF(SUM(D3455:Y3455)<2000,(39128*SUM(D3455:Y3455)^(-0.37661)),IF(SUM(D3455:Y3455)<5000,18893*SUM(D3455:Y3455)^(-0.28083),IF(SUM(D3455:Y3455)<100000,29680*SUM(D3455:Y3455)^(-0.24475),1773.1))))*100/115)*SUM(D3455:Y3455)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3455:Y3455)),$A$571)","v":0},{"$f":"IF((D3455*$Z3455-(2009-D$3)/($C3455+D3456)*$Z3455*D3455)<0,0,(D3455*$Z3455-(2009-D$3)/($C3455+D3456)*$Z3455*D3455))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3455:AV3455)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3455","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3455","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3455","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3455","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3455","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3455","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3455","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3455","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3455","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3455","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3455","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3455","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3455","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3455","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3455","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3455","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3455","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3455","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3455","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3455","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3455","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3455","v":0},{"$f":"+SUM(AX3455:BS3455)","v":0},{"$f":"(AA3455+AX3455)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3455:CP3455)","v":0},{"$f":"SUM(D3455:Y3455)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3457:Y3457,\"<>0\")<=1,IF(SUM(D3457:Y3457)=0,0,(IF(SUM(D3457:Y3457)>0,IF(SUM(D3457:Y3457)<400,(1.2675*45967*SUM(D3457:Y3457)^(-0.4664)),(IF(SUM(D3457:Y3457)<2000,(39128*SUM(D3457:Y3457)^(-0.37661)),IF(SUM(D3457:Y3457)<5000,18893*SUM(D3457:Y3457)^(-0.28083),IF(SUM(D3457:Y3457)<100000,29680*SUM(D3457:Y3457)^(-0.24475),1773.1))))*100/115)*SUM(D3457:Y3457)*0.061,0)*1.15*1.06*0.43)/SUM(D3457:Y3457)),$A$571)","v":0},{"$f":"IF((D3457*$Z3457-(2009-D$3)/$C3457*$Z3457*D3457)<0,0,(D3457*$Z3457-(2009-D$3)/$C3457*$Z3457*D3457))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3457*$Z3457-(2009-N$3)/$C3457*$Z3457*N3457)<0,0,(N3457*$Z3457-(2009-N$3)/$C3457*$Z3457*N3457))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3457*$Z3457-(2009-X$3)/$C3457*$Z3457*X3457)<0,0,(X3457*$Z3457-(2009-X$3)/$C3457*$Z3457*X3457))","v":0},{"$f":"IF((Y3457*$Z3457-(2009-Y$3)/$C3457*$Z3457*Y3457)<0,0,(Y3457*$Z3457-(2009-Y$3)/$C3457*$Z3457*Y3457))","v":0},{"$f":"+SUM(AA3457:AV3457)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3457","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3457","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3457","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3457","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3457","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3457","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3457","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3457","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3457","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3457","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3457","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3457","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3457","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3457","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3457","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3457","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3457","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3457","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3457","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3457","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3457","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3457","v":0},{"$f":"+SUM(AX3457:BS3457)","v":0},{"$f":"(AA3457+AX3457)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3457+BH3457)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3457+BR3457)/2","v":0},0,{"$f":"+SUM(BU3457:CP3457)","v":0},{"$f":"SUM(D3457:Y3457)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3458:Y3458,\"<>0\")<=1,IF(SUM(D3458:Y3458)=0,0,(IF(SUM(D3458:Y3458)>0,IF(SUM(D3458:Y3458)<400,(1.2675*45967*SUM(D3458:Y3458)^(-0.4664)),(IF(SUM(D3458:Y3458)<2000,(39128*SUM(D3458:Y3458)^(-0.37661)),IF(SUM(D3458:Y3458)<5000,18893*SUM(D3458:Y3458)^(-0.28083),IF(SUM(D3458:Y3458)<100000,29680*SUM(D3458:Y3458)^(-0.24475),1773.1))))*100/115)*SUM(D3458:Y3458)*0.061,0)*1.15*1.06*0.02)/SUM(D3458:Y3458)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3458*$Z3458-(2009-X$3)/$C3458*$Z3458*X3458)<0,0,(X3458*$Z3458-(2009-X$3)/$C3458*$Z3458*X3458))","v":0},{"$f":"IF((Y3458*$Z3458-(2009-Y$3)/$C3458*$Z3458*Y3458)<0,0,(Y3458*$Z3458-(2009-Y$3)/$C3458*$Z3458*Y3458))","v":0},{"$f":"+SUM(AA3458:AV3458)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3458","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3458","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3458","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3458","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3458","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3458","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3458","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3458","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3458","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3458","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3458","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3458","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3458","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3458","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3458","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3458","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3458","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3458","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3458","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3458","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3458","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3458","v":0},{"$f":"+SUM(AX3458:BS3458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3458:CP3458)","v":0},{"$f":"SUM(D3458:Y3458)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3459:Y3459,\"<>0\")<=1,IF(SUM(D3459:Y3459)=0,0,(IF(SUM(D3459:Y3459)>0,IF(SUM(D3459:Y3459)<400,(1.2675*45967*SUM(D3459:Y3459)^(-0.4664)),(IF(SUM(D3459:Y3459)<2000,(39128*SUM(D3459:Y3459)^(-0.37661)),IF(SUM(D3459:Y3459)<5000,18893*SUM(D3459:Y3459)^(-0.28083),IF(SUM(D3459:Y3459)<100000,29680*SUM(D3459:Y3459)^(-0.24475),1773.1))))*100/115)*SUM(D3459:Y3459)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3459:Y3459)),$A$571)","v":0},{"$f":"IF((D3459*$Z3459-(2009-D$3)/($C3459+D3460)*$Z3459*D3459)<0,0,(D3459*$Z3459-(2009-D$3)/($C3459+D3460)*$Z3459*D3459))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3459:AV3459)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3459","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3459","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3459","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3459","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3459","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3459","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3459","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3459","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3459","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3459","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3459","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3459","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3459","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3459","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3459","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3459","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3459","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3459","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3459","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3459","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3459","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3459","v":0},{"$f":"+SUM(AX3459:BS3459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3459:CP3459)","v":0},{"$f":"SUM(D3459:Y3459)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3461:Y3461,\"<>0\")<=1,IF(SUM(D3461:Y3461)=0,0,(IF(SUM(D3461:Y3461)>0,IF(SUM(D3461:Y3461)<400,(1.2675*45967*SUM(D3461:Y3461)^(-0.4664)),(IF(SUM(D3461:Y3461)<2000,(39128*SUM(D3461:Y3461)^(-0.37661)),IF(SUM(D3461:Y3461)<5000,18893*SUM(D3461:Y3461)^(-0.28083),IF(SUM(D3461:Y3461)<100000,29680*SUM(D3461:Y3461)^(-0.24475),1773.1))))*100/115)*SUM(D3461:Y3461)*0.0173,0)*1.15*1.06*0.43)/SUM(D3461:Y3461)),$A$571)","v":0},{"$f":"IF((D3461*$Z3461-(2009-D$3)/$C3461*$Z3461*D3461)<0,0,(D3461*$Z3461-(2009-D$3)/$C3461*$Z3461*D3461))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3461*$Z3461-(2009-N$3)/$C3461*$Z3461*N3461)<0,0,(N3461*$Z3461-(2009-N$3)/$C3461*$Z3461*N3461))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3461*$Z3461-(2009-X$3)/$C3461*$Z3461*X3461)<0,0,(X3461*$Z3461-(2009-X$3)/$C3461*$Z3461*X3461))","v":0},{"$f":"IF((Y3461*$Z3461-(2009-Y$3)/$C3461*$Z3461*Y3461)<0,0,(Y3461*$Z3461-(2009-Y$3)/$C3461*$Z3461*Y3461))","v":0},{"$f":"+SUM(AA3461:AV3461)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3461","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3461","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3461","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3461","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3461","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3461","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3461","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3461","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3461","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3461","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3461","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3461","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3461","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3461","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3461","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3461","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3461","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3461","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3461","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3461","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3461","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3461","v":0},{"$f":"+SUM(AX3461:BS3461)","v":0},{"$f":"(AA3461+AX3461)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3461+BH3461)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3461+BR3461)/2","v":0},0,{"$f":"+SUM(BU3461:CP3461)","v":0},{"$f":"SUM(D3461:Y3461)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3462:Y3462,\"<>0\")<=1,IF(SUM(D3462:Y3462)=0,0,(IF(SUM(D3462:Y3462)>0,IF(SUM(D3462:Y3462)<400,(1.2675*45967*SUM(D3462:Y3462)^(-0.4664)),(IF(SUM(D3462:Y3462)<2000,(39128*SUM(D3462:Y3462)^(-0.37661)),IF(SUM(D3462:Y3462)<5000,18893*SUM(D3462:Y3462)^(-0.28083),IF(SUM(D3462:Y3462)<100000,29680*SUM(D3462:Y3462)^(-0.24475),1773.1))))*100/115)*SUM(D3462:Y3462)*0.0173,0)*1.15*1.06*0.02)/SUM(D3462:Y3462)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3462*$Z3462-(2009-X$3)/$C3462*$Z3462*X3462)<0,0,(X3462*$Z3462-(2009-X$3)/$C3462*$Z3462*X3462))","v":0},{"$f":"IF((Y3462*$Z3462-(2009-Y$3)/$C3462*$Z3462*Y3462)<0,0,(Y3462*$Z3462-(2009-Y$3)/$C3462*$Z3462*Y3462))","v":0},{"$f":"+SUM(AA3462:AV3462)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3462","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3462","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3462","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3462","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3462","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3462","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3462","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3462","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3462","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3462","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3462","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3462","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3462","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3462","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3462","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3462","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3462","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3462","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3462","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3462","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3462","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3462","v":0},{"$f":"+SUM(AX3462:BS3462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3462:CP3462)","v":0},{"$f":"SUM(D3462:Y3462)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3463:Y3463,\"<>0\")<=1,IF(SUM(D3463:Y3463)=0,0,(IF(SUM(D3463:Y3463)>0,IF(SUM(D3463:Y3463)<400,(1.2675*45967*SUM(D3463:Y3463)^(-0.4664)),(IF(SUM(D3463:Y3463)<2000,(39128*SUM(D3463:Y3463)^(-0.37661)),IF(SUM(D3463:Y3463)<5000,18893*SUM(D3463:Y3463)^(-0.28083),IF(SUM(D3463:Y3463)<100000,29680*SUM(D3463:Y3463)^(-0.24475),1773.1))))*100/115)*SUM(D3463:Y3463)*(IF(SUM(D3463:Y3463)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D3463:Y3463)),$A$571)","v":0},{"$f":"IF((D3463*$Z3463-(2009-D$3)/($C3463+D3464)*$Z3463*D3463)<0,0,(D3463*$Z3463-(2009-D$3)/($C3463+D3464)*$Z3463*D3463))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3463:AV3463)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3463","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3463","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3463","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3463","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3463","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3463","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3463","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3463","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3463","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3463","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3463","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3463","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3463","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3463","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3463","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3463","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3463","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3463","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3463","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3463","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3463","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3463","v":0},{"$f":"+SUM(AX3463:BS3463)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3463:CP3463)","v":0},{"$f":"SUM(D3463:Y3463)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3465:Y3465,\"<>0\")<=1,IF(SUM(D3465:Y3465)=0,0,(IF(SUM(D3465:Y3465)>0,IF(SUM(D3465:Y3465)<400,(1.2675*45967*SUM(D3465:Y3465)^(-0.4664)),(IF(SUM(D3465:Y3465)<2000,(39128*SUM(D3465:Y3465)^(-0.37661)),IF(SUM(D3465:Y3465)<5000,18893*SUM(D3465:Y3465)^(-0.28083),IF(SUM(D3465:Y3465)<100000,29680*SUM(D3465:Y3465)^(-0.24475),1773.1))))*100/115)*SUM(D3465:Y3465)*(IF(SUM(D3465:Y3465)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D3465:Y3465)),$A$571)","v":0},{"$f":"IF((D3465*$Z3465-(2009-D$3)/$C3465*$Z3465*D3465)<0,0,(D3465*$Z3465-(2009-D$3)/$C3465*$Z3465*D3465))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3465*$Z3465-(2009-N$3)/$C3465*$Z3465*N3465)<0,0,(N3465*$Z3465-(2009-N$3)/$C3465*$Z3465*N3465))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3465*$Z3465-(2009-X$3)/$C3465*$Z3465*X3465)<0,0,(X3465*$Z3465-(2009-X$3)/$C3465*$Z3465*X3465))","v":0},{"$f":"IF((Y3465*$Z3465-(2009-Y$3)/$C3465*$Z3465*Y3465)<0,0,(Y3465*$Z3465-(2009-Y$3)/$C3465*$Z3465*Y3465))","v":0},{"$f":"+SUM(AA3465:AV3465)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3465","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3465","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3465","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3465","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3465","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3465","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3465","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3465","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3465","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3465","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3465","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3465","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3465","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3465","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3465","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3465","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3465","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3465","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3465","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3465","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3465","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3465","v":0},{"$f":"+SUM(AX3465:BS3465)","v":0},{"$f":"(AA3465+AX3465)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3465+BH3465)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3465+BR3465)/2","v":0},0,{"$f":"+SUM(BU3465:CP3465)","v":0},{"$f":"SUM(D3465:Y3465)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3466:Y3466,\"<>0\")<=1,IF(SUM(D3466:Y3466)=0,0,(IF(SUM(D3466:Y3466)>0,IF(SUM(D3466:Y3466)<400,(1.2675*45967*SUM(D3466:Y3466)^(-0.4664)),(IF(SUM(D3466:Y3466)<2000,(39128*SUM(D3466:Y3466)^(-0.37661)),IF(SUM(D3466:Y3466)<5000,18893*SUM(D3466:Y3466)^(-0.28083),IF(SUM(D3466:Y3466)<100000,29680*SUM(D3466:Y3466)^(-0.24475),1773.1))))*100/115)*SUM(D3466:Y3466)*(IF(SUM(D3466:Y3466)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D3466:Y3466)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3466*$Z3466-(2009-X$3)/$C3466*$Z3466*X3466)<0,0,(X3466*$Z3466-(2009-X$3)/$C3466*$Z3466*X3466))","v":0},{"$f":"IF((Y3466*$Z3466-(2009-Y$3)/$C3466*$Z3466*Y3466)<0,0,(Y3466*$Z3466-(2009-Y$3)/$C3466*$Z3466*Y3466))","v":0},{"$f":"+SUM(AA3466:AV3466)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3466","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3466","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3466","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3466","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3466","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3466","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3466","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3466","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3466","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3466","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3466","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3466","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3466","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3466","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3466","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3466","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3466","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3466","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3466","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3466","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3466","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3466","v":0},{"$f":"+SUM(AX3466:BS3466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3466:CP3466)","v":0},{"$f":"SUM(D3466:Y3466)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3467:Y3467,\"<>0\")<=1,IF(SUM(D3467:Y3467)=0,0,(IF(SUM(D3467:Y3467)>0,IF(SUM(D3467:Y3467)<400,(1.2675*45967*SUM(D3467:Y3467)^(-0.4664)),(IF(SUM(D3467:Y3467)<2000,(39128*SUM(D3467:Y3467)^(-0.37661)),IF(SUM(D3467:Y3467)<5000,18893*SUM(D3467:Y3467)^(-0.28083),IF(SUM(D3467:Y3467)<100000,29680*SUM(D3467:Y3467)^(-0.24475),1773.1))))*100/115)*SUM(D3467:Y3467)*(IF(SUM(D3463:Y3463)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D3467:Y3467)),$A$571)","v":0},{"$f":"IF((D3467*$Z3467-(2009-D$3)/($C3467+D3468)*$Z3467*D3467)<0,0,(D3467*$Z3467-(2009-D$3)/($C3467+D3468)*$Z3467*D3467))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3467:AV3467)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3467","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3467","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3467","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3467","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3467","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3467","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3467","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3467","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3467","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3467","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3467","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3467","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3467","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3467","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3467","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3467","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3467","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3467","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3467","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3467","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3467","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3467","v":0},{"$f":"+SUM(AX3467:BS3467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3467:CP3467)","v":0},{"$f":"SUM(D3467:Y3467)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3469:Y3469,\"<>0\")<=1,IF(SUM(D3469:Y3469)=0,0,(IF(SUM(D3469:Y3469)>0,IF(SUM(D3469:Y3469)<400,(1.2675*45967*SUM(D3469:Y3469)^(-0.4664)),(IF(SUM(D3469:Y3469)<2000,(39128*SUM(D3469:Y3469)^(-0.37661)),IF(SUM(D3469:Y3469)<5000,18893*SUM(D3469:Y3469)^(-0.28083),IF(SUM(D3469:Y3469)<100000,29680*SUM(D3469:Y3469)^(-0.24475),1773.1))))*100/115)*SUM(D3469:Y3469)*(IF(SUM(D3465:Y3465)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D3469:Y3469)),$A$571)","v":0},{"$f":"IF((D3469*$Z3469-(2009-D$3)/$C3469*$Z3469*D3469)<0,0,(D3469*$Z3469-(2009-D$3)/$C3469*$Z3469*D3469))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3469*$Z3469-(2009-N$3)/$C3469*$Z3469*N3469)<0,0,(N3469*$Z3469-(2009-N$3)/$C3469*$Z3469*N3469))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3469*$Z3469-(2009-X$3)/$C3469*$Z3469*X3469)<0,0,(X3469*$Z3469-(2009-X$3)/$C3469*$Z3469*X3469))","v":0},{"$f":"IF((Y3469*$Z3469-(2009-Y$3)/$C3469*$Z3469*Y3469)<0,0,(Y3469*$Z3469-(2009-Y$3)/$C3469*$Z3469*Y3469))","v":0},{"$f":"+SUM(AA3469:AV3469)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3469","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3469","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3469","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3469","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3469","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3469","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3469","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3469","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3469","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3469","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3469","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3469","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3469","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3469","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3469","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3469","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3469","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3469","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3469","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3469","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3469","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3469","v":0},{"$f":"+SUM(AX3469:BS3469)","v":0},{"$f":"(AA3469+AX3469)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3469+BH3469)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3469+BR3469)/2","v":0},0,{"$f":"+SUM(BU3469:CP3469)","v":0},{"$f":"SUM(D3469:Y3469)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3470:Y3470,\"<>0\")<=1,IF(SUM(D3470:Y3470)=0,0,(IF(SUM(D3470:Y3470)>0,IF(SUM(D3470:Y3470)<400,(1.2675*45967*SUM(D3470:Y3470)^(-0.4664)),(IF(SUM(D3470:Y3470)<2000,(39128*SUM(D3470:Y3470)^(-0.37661)),IF(SUM(D3470:Y3470)<5000,18893*SUM(D3470:Y3470)^(-0.28083),IF(SUM(D3470:Y3470)<100000,29680*SUM(D3470:Y3470)^(-0.24475),1773.1))))*100/115)*SUM(D3470:Y3470)*(IF(SUM(D3466:Y3466)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D3470:Y3470)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3470*$Z3470-(2009-X$3)/$C3470*$Z3470*X3470)<0,0,(X3470*$Z3470-(2009-X$3)/$C3470*$Z3470*X3470))","v":0},{"$f":"IF((Y3470*$Z3470-(2009-Y$3)/$C3470*$Z3470*Y3470)<0,0,(Y3470*$Z3470-(2009-Y$3)/$C3470*$Z3470*Y3470))","v":0},{"$f":"+SUM(AA3470:AV3470)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3470","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3470","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3470","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3470","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3470","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3470","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3470","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3470","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3470","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3470","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3470","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3470","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3470","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3470","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3470","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3470","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3470","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3470","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3470","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3470","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3470","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3470","v":0},{"$f":"+SUM(AX3470:BS3470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3470:CP3470)","v":0},{"$f":"SUM(D3470:Y3470)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3471:Y3471,\"<>0\")<=1,IF(SUM(D3471:Y3471)=0,0,(IF(SUM(D3471:Y3471)>0,IF(SUM(D3471:Y3471)<400,(1.2675*45967*SUM(D3471:Y3471)^(-0.4664)),(IF(SUM(D3471:Y3471)<2000,(39128*SUM(D3471:Y3471)^(-0.37661)),IF(SUM(D3471:Y3471)<5000,18893*SUM(D3471:Y3471)^(-0.28083),IF(SUM(D3471:Y3471)<100000,29680*SUM(D3471:Y3471)^(-0.24475),1773.1))))*100/115)*SUM(D3471:Y3471)*(IF(SUM(D3463:Y3463)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D3471:Y3471)),$A$571)","v":0},{"$f":"IF((D3471*$Z3471-(2009-D$3)/($C3471+D3472)*$Z3471*D3471)<0,0,(D3471*$Z3471-(2009-D$3)/($C3471+D3472)*$Z3471*D3471))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3471:AV3471)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3471","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3471","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3471","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3471","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3471","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3471","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3471","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3471","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3471","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3471","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3471","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3471","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3471","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3471","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3471","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3471","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3471","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3471","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3471","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3471","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3471","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3471","v":0},{"$f":"+SUM(AX3471:BS3471)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3471:CP3471)","v":0},{"$f":"SUM(D3471:Y3471)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3473:Y3473,\"<>0\")<=1,IF(SUM(D3473:Y3473)=0,0,(IF(SUM(D3473:Y3473)>0,IF(SUM(D3473:Y3473)<400,(1.2675*45967*SUM(D3473:Y3473)^(-0.4664)),(IF(SUM(D3473:Y3473)<2000,(39128*SUM(D3473:Y3473)^(-0.37661)),IF(SUM(D3473:Y3473)<5000,18893*SUM(D3473:Y3473)^(-0.28083),IF(SUM(D3473:Y3473)<100000,29680*SUM(D3473:Y3473)^(-0.24475),1773.1))))*100/115)*SUM(D3473:Y3473)*(IF(SUM(D3465:Y3465)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D3473:Y3473)),$A$571)","v":0},{"$f":"IF((D3473*$Z3473-(2009-D$3)/$C3473*$Z3473*D3473)<0,0,(D3473*$Z3473-(2009-D$3)/$C3473*$Z3473*D3473))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3473*$Z3473-(2009-N$3)/$C3473*$Z3473*N3473)<0,0,(N3473*$Z3473-(2009-N$3)/$C3473*$Z3473*N3473))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3473*$Z3473-(2009-X$3)/$C3473*$Z3473*X3473)<0,0,(X3473*$Z3473-(2009-X$3)/$C3473*$Z3473*X3473))","v":0},{"$f":"IF((Y3473*$Z3473-(2009-Y$3)/$C3473*$Z3473*Y3473)<0,0,(Y3473*$Z3473-(2009-Y$3)/$C3473*$Z3473*Y3473))","v":0},{"$f":"+SUM(AA3473:AV3473)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3473","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3473","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3473","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3473","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3473","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3473","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3473","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3473","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3473","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3473","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3473","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3473","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3473","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3473","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3473","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3473","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3473","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3473","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3473","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3473","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3473","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3473","v":0},{"$f":"+SUM(AX3473:BS3473)","v":0},{"$f":"(AA3473+AX3473)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3473+BH3473)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3473+BR3473)/2","v":0},0,{"$f":"+SUM(BU3473:CP3473)","v":0},{"$f":"SUM(D3473:Y3473)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3474:Y3474,\"<>0\")<=1,IF(SUM(D3474:Y3474)=0,0,(IF(SUM(D3474:Y3474)>0,IF(SUM(D3474:Y3474)<400,(1.2675*45967*SUM(D3474:Y3474)^(-0.4664)),(IF(SUM(D3474:Y3474)<2000,(39128*SUM(D3474:Y3474)^(-0.37661)),IF(SUM(D3474:Y3474)<5000,18893*SUM(D3474:Y3474)^(-0.28083),IF(SUM(D3474:Y3474)<100000,29680*SUM(D3474:Y3474)^(-0.24475),1773.1))))*100/115)*SUM(D3474:Y3474)*(IF(SUM(D3466:Y3466)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D3474:Y3474)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3474*$Z3474-(2009-X$3)/$C3474*$Z3474*X3474)<0,0,(X3474*$Z3474-(2009-X$3)/$C3474*$Z3474*X3474))","v":0},{"$f":"IF((Y3474*$Z3474-(2009-Y$3)/$C3474*$Z3474*Y3474)<0,0,(Y3474*$Z3474-(2009-Y$3)/$C3474*$Z3474*Y3474))","v":0},{"$f":"+SUM(AA3474:AV3474)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3474","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3474","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3474","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3474","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3474","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3474","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3474","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3474","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3474","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3474","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3474","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3474","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3474","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3474","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3474","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3474","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3474","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3474","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3474","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3474","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3474","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3474","v":0},{"$f":"+SUM(AX3474:BS3474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3474:CP3474)","v":0},{"$f":"SUM(D3474:Y3474)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3475:Y3475,\"<>0\")<=1,IF(SUM(D3475:Y3475)=0,0,(IF(SUM(D3475:Y3475)>0,IF(SUM(D3475:Y3475)<400,(1.2675*45967*SUM(D3475:Y3475)^(-0.4664)),(IF(SUM(D3475:Y3475)<2000,(39128*SUM(D3475:Y3475)^(-0.37661)),IF(SUM(D3475:Y3475)<5000,18893*SUM(D3475:Y3475)^(-0.28083),IF(SUM(D3475:Y3475)<100000,29680*SUM(D3475:Y3475)^(-0.24475),1773.1))))*100/115)*SUM(D3475:Y3475)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3475:Y3475)),$A$571)","v":0},{"$f":"IF((D3475*$Z3475-(2009-D$3)/($C3475+D3476)*$Z3475*D3475)<0,0,(D3475*$Z3475-(2009-D$3)/($C3475+D3476)*$Z3475*D3475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3475:AV3475)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3475","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3475","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3475","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3475","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3475","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3475","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3475","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3475","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3475","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3475","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3475","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3475","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3475","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3475","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3475","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3475","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3475","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3475","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3475","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3475","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3475","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3475","v":0},{"$f":"+SUM(AX3475:BS3475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3475:CP3475)","v":0},{"$f":"SUM(D3475:Y3475)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3477:Y3477,\"<>0\")<=1,IF(SUM(D3477:Y3477)=0,0,(IF(SUM(D3477:Y3477)>0,IF(SUM(D3477:Y3477)<400,(1.2675*45967*SUM(D3477:Y3477)^(-0.4664)),(IF(SUM(D3477:Y3477)<2000,(39128*SUM(D3477:Y3477)^(-0.37661)),IF(SUM(D3477:Y3477)<5000,18893*SUM(D3477:Y3477)^(-0.28083),IF(SUM(D3477:Y3477)<100000,29680*SUM(D3477:Y3477)^(-0.24475),1773.1))))*100/115)*SUM(D3477:Y3477)*(0.246),0)*1.15*1.06*0.4)/SUM(D3477:Y3477)),$A$571)","v":0},{"$f":"IF((D3477*$Z3477-(2009-D$3)/$C3477*$Z3477*D3477)<0,0,(D3477*$Z3477-(2009-D$3)/$C3477*$Z3477*D3477))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3477*$Z3477-(2009-N$3)/$C3477*$Z3477*N3477)<0,0,(N3477*$Z3477-(2009-N$3)/$C3477*$Z3477*N3477))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3477*$Z3477-(2009-X$3)/$C3477*$Z3477*X3477)<0,0,(X3477*$Z3477-(2009-X$3)/$C3477*$Z3477*X3477))","v":0},{"$f":"IF((Y3477*$Z3477-(2009-Y$3)/$C3477*$Z3477*Y3477)<0,0,(Y3477*$Z3477-(2009-Y$3)/$C3477*$Z3477*Y3477))","v":0},{"$f":"+SUM(AA3477:AV3477)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3477","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3477","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3477","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3477","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3477","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3477","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3477","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3477","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3477","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3477","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3477","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3477","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3477","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3477","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3477","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3477","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3477","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3477","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3477","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3477","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3477","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3477","v":0},{"$f":"+SUM(AX3477:BS3477)","v":0},{"$f":"(AA3477+AX3477)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3477+BH3477)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3477+BR3477)/2","v":0},{"$f":"(AV3477+BS3477)/2","v":0},{"$f":"+SUM(BU3477:CP3477)","v":0},{"$f":"SUM(D3477:Y3477)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3478:Y3478,\"<>0\")<=1,IF(SUM(D3478:Y3478)=0,0,(IF(SUM(D3478:Y3478)>0,IF(SUM(D3478:Y3478)<400,(1.2675*45967*SUM(D3478:Y3478)^(-0.4664)),(IF(SUM(D3478:Y3478)<2000,(39128*SUM(D3478:Y3478)^(-0.37661)),IF(SUM(D3478:Y3478)<5000,18893*SUM(D3478:Y3478)^(-0.28083),IF(SUM(D3478:Y3478)<100000,29680*SUM(D3478:Y3478)^(-0.24475),1773.1))))*100/115)*SUM(D3478:Y3478)*(0.246),0)*1.15*1.06*0.05)/SUM(D3478:Y3478)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3478*$Z3478-(2009-X$3)/$C3478*$Z3478*X3478)<0,0,(X3478*$Z3478-(2009-X$3)/$C3478*$Z3478*X3478))","v":0},{"$f":"IF((Y3478*$Z3478-(2009-Y$3)/$C3478*$Z3478*Y3478)<0,0,(Y3478*$Z3478-(2009-Y$3)/$C3478*$Z3478*Y3478))","v":0},{"$f":"+SUM(AA3478:AV3478)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3478","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3478","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3478","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3478","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3478","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3478","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3478","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3478","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3478","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3478","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3478","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3478","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3478","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3478","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3478","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3478","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3478","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3478","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3478","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3478","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3478","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3478","v":0},{"$f":"+SUM(AX3478:BS3478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3478+BR3478)/2","v":0},{"$f":"(AV3478+BS3478)/2","v":0},{"$f":"+SUM(BU3478:CP3478)","v":0},{"$f":"SUM(D3478:Y3478)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3480:AW3503)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT3480:BT3503)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ3480:CQ3503)","v":0},{"$f":"SUM(D3479:Y3479)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3480:Y3480,\"<>0\")<=1,IF(SUM(D3480:Y3480)=0,0,(IF(SUM(D3480:Y3480)>0,IF(SUM(D3480:Y3480)<400,(1.2675*45967*SUM(D3480:Y3480)^(-0.4664)),(IF(SUM(D3480:Y3480)<2000,(39128*SUM(D3480:Y3480)^(-0.37661)),IF(SUM(D3480:Y3480)<5000,18893*SUM(D3480:Y3480)^(-0.28083),IF(SUM(D3480:Y3480)<100000,29680*SUM(D3480:Y3480)^(-0.24475),1773.1))))*100/115)*SUM(D3480:Y3480)*(IF(SUM(D3463:Y3463)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D3480:Y3480)),$A$571)","v":0},{"$f":"IF((D3480*$Z3480-(2009-D$3)/($C3480+D3481)*$Z3480*D3480)<0,0,(D3480*$Z3480-(2009-D$3)/($C3480+D3481)*$Z3480*D3480))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3480:AV3480)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3480","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3480","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3480","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3480","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3480","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3480","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3480","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3480","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3480","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3480","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3480","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3480","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3480","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3480","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3480","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3480","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3480","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3480","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3480","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3480","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3480","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3480","v":0},{"$f":"+SUM(AX3480:BS3480)","v":0},{"$f":"(AA3480+AX3480)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3480:CP3480)","v":0},{"$f":"SUM(D3480:Y3480)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3482:Y3482,\"<>0\")<=1,IF(SUM(D3482:Y3482)=0,0,(IF(SUM(D3482:Y3482)>0,IF(SUM(D3482:Y3482)<400,(1.2675*45967*SUM(D3482:Y3482)^(-0.4664)),(IF(SUM(D3482:Y3482)<2000,(39128*SUM(D3482:Y3482)^(-0.37661)),IF(SUM(D3482:Y3482)<5000,18893*SUM(D3482:Y3482)^(-0.28083),IF(SUM(D3482:Y3482)<100000,29680*SUM(D3482:Y3482)^(-0.24475),1773.1))))*100/115)*SUM(D3482:Y3482)*(IF(SUM(D3465:Y3465)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D3482:Y3482)),$A$571)","v":0},{"$f":"IF((D3482*$Z3482-(2009-D$3)/$C3482*$Z3482*D3482)<0,0,(D3482*$Z3482-(2009-D$3)/$C3482*$Z3482*D3482))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3482*$Z3482-(2009-N$3)/$C3482*$Z3482*N3482)<0,0,(N3482*$Z3482-(2009-N$3)/$C3482*$Z3482*N3482))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3482*$Z3482-(2009-X$3)/$C3482*$Z3482*X3482)<0,0,(X3482*$Z3482-(2009-X$3)/$C3482*$Z3482*X3482))","v":0},{"$f":"IF((Y3482*$Z3482-(2009-Y$3)/$C3482*$Z3482*Y3482)<0,0,(Y3482*$Z3482-(2009-Y$3)/$C3482*$Z3482*Y3482))","v":0},{"$f":"+SUM(AA3482:AV3482)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3482","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3482","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3482","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3482","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3482","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3482","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3482","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3482","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3482","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3482","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3482","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3482","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3482","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3482","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3482","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3482","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3482","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3482","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3482","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3482","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3482","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3482","v":0},{"$f":"+SUM(AX3482:BS3482)","v":0},{"$f":"(AA3482+AX3482)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3482+BH3482)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3482+BR3482)/2","v":0},0,{"$f":"+SUM(BU3482:CP3482)","v":0},{"$f":"SUM(D3482:Y3482)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3483:Y3483,\"<>0\")<=1,IF(SUM(D3483:Y3483)=0,0,(IF(SUM(D3483:Y3483)>0,IF(SUM(D3483:Y3483)<400,(1.2675*45967*SUM(D3483:Y3483)^(-0.4664)),(IF(SUM(D3483:Y3483)<2000,(39128*SUM(D3483:Y3483)^(-0.37661)),IF(SUM(D3483:Y3483)<5000,18893*SUM(D3483:Y3483)^(-0.28083),IF(SUM(D3483:Y3483)<100000,29680*SUM(D3483:Y3483)^(-0.24475),1773.1))))*100/115)*SUM(D3483:Y3483)*(IF(SUM(D3466:Y3466)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D3483:Y3483)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3483*$Z3483-(2009-X$3)/$C3483*$Z3483*X3483)<0,0,(X3483*$Z3483-(2009-X$3)/$C3483*$Z3483*X3483))","v":0},{"$f":"IF((Y3483*$Z3483-(2009-Y$3)/$C3483*$Z3483*Y3483)<0,0,(Y3483*$Z3483-(2009-Y$3)/$C3483*$Z3483*Y3483))","v":0},{"$f":"+SUM(AA3483:AV3483)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3483","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3483","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3483","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3483","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3483","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3483","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3483","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3483","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3483","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3483","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3483","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3483","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3483","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3483","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3483","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3483","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3483","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3483","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3483","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3483","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3483","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3483","v":0},{"$f":"+SUM(AX3483:BS3483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3483:CP3483)","v":0},{"$f":"SUM(D3483:Y3483)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3484:Y3484,\"<>0\")<=1,IF(SUM(D3484:Y3484)=0,0,(IF(SUM(D3484:Y3484)>0,IF(SUM(D3484:Y3484)<400,(1.2675*45967*SUM(D3484:Y3484)^(-0.4664)),(IF(SUM(D3484:Y3484)<2000,(39128*SUM(D3484:Y3484)^(-0.37661)),IF(SUM(D3484:Y3484)<5000,18893*SUM(D3484:Y3484)^(-0.28083),IF(SUM(D3484:Y3484)<100000,29680*SUM(D3484:Y3484)^(-0.24475),1773.1))))*100/115)*SUM(D3484:Y3484)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3484:Y3484)),$A$571)","v":0},{"$f":"IF((D3484*$Z3484-(2009-D$3)/($C3484+D3485)*$Z3484*D3484)<0,0,(D3484*$Z3484-(2009-D$3)/($C3484+D3485)*$Z3484*D3484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3484:AV3484)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3484","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3484","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3484","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3484","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3484","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3484","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3484","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3484","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3484","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3484","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3484","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3484","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3484","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3484","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3484","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3484","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3484","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3484","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3484","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3484","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3484","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3484","v":0},{"$f":"+SUM(AX3484:BS3484)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3484:CP3484)","v":0},{"$f":"SUM(D3484:Y3484)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3486:Y3486,\"<>0\")<=1,IF(SUM(D3486:Y3486)=0,0,(IF(SUM(D3486:Y3486)>0,IF(SUM(D3486:Y3486)<400,(1.2675*45967*SUM(D3486:Y3486)^(-0.4664)),(IF(SUM(D3486:Y3486)<2000,(39128*SUM(D3486:Y3486)^(-0.37661)),IF(SUM(D3486:Y3486)<5000,18893*SUM(D3486:Y3486)^(-0.28083),IF(SUM(D3486:Y3486)<100000,29680*SUM(D3486:Y3486)^(-0.24475),1773.1))))*100/115)*SUM(D3486:Y3486)*0.1638,0)*1.15*1.06*0.4)/SUM(D3486:Y3486)),$A$571)","v":0},{"$f":"IF((D3486*$Z3486-(2009-D$3)/$C3486*$Z3486*D3486)<0,0,(D3486*$Z3486-(2009-D$3)/$C3486*$Z3486*D3486))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3486*$Z3486-(2009-N$3)/$C3486*$Z3486*N3486)<0,0,(N3486*$Z3486-(2009-N$3)/$C3486*$Z3486*N3486))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3486*$Z3486-(2009-X$3)/$C3486*$Z3486*X3486)<0,0,(X3486*$Z3486-(2009-X$3)/$C3486*$Z3486*X3486))","v":0},{"$f":"IF((Y3486*$Z3486-(2009-Y$3)/$C3486*$Z3486*Y3486)<0,0,(Y3486*$Z3486-(2009-Y$3)/$C3486*$Z3486*Y3486))","v":0},{"$f":"+SUM(AA3486:AV3486)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3486","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3486","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3486","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3486","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3486","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3486","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3486","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3486","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3486","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3486","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3486","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3486","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3486","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3486","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3486","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3486","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3486","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3486","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3486","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3486","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3486","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3486","v":0},{"$f":"+SUM(AX3486:BS3486)","v":0},{"$f":"(AA3486+AX3486)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3486+BH3486)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3486+BR3486)/2","v":0},0,{"$f":"+SUM(BU3486:CP3486)","v":0},{"$f":"SUM(D3486:Y3486)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3487:Y3487,\"<>0\")<=1,IF(SUM(D3487:Y3487)=0,0,(IF(SUM(D3487:Y3487)>0,IF(SUM(D3487:Y3487)<400,(1.2675*45967*SUM(D3487:Y3487)^(-0.4664)),(IF(SUM(D3487:Y3487)<2000,(39128*SUM(D3487:Y3487)^(-0.37661)),IF(SUM(D3487:Y3487)<5000,18893*SUM(D3487:Y3487)^(-0.28083),IF(SUM(D3487:Y3487)<100000,29680*SUM(D3487:Y3487)^(-0.24475),1773.1))))*100/115)*SUM(D3487:Y3487)*0.1638,0)*1.15*1.06*0.05)/SUM(D3487:Y3487)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3487*$Z3487-(2009-X$3)/$C3487*$Z3487*X3487)<0,0,(X3487*$Z3487-(2009-X$3)/$C3487*$Z3487*X3487))","v":0},{"$f":"IF((Y3487*$Z3487-(2009-Y$3)/$C3487*$Z3487*Y3487)<0,0,(Y3487*$Z3487-(2009-Y$3)/$C3487*$Z3487*Y3487))","v":0},{"$f":"+SUM(AA3487:AV3487)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3487","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3487","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3487","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3487","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3487","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3487","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3487","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3487","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3487","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3487","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3487","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3487","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3487","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3487","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3487","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3487","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3487","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3487","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3487","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3487","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3487","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3487","v":0},{"$f":"+SUM(AX3487:BS3487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3487:CP3487)","v":0},{"$f":"SUM(D3487:Y3487)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3488:Y3488,\"<>0\")<=1,IF(SUM(D3488:Y3488)=0,0,(IF(SUM(D3488:Y3488)>0,IF(SUM(D3488:Y3488)<400,(1.2675*45967*SUM(D3488:Y3488)^(-0.4664)),(IF(SUM(D3488:Y3488)<2000,(39128*SUM(D3488:Y3488)^(-0.37661)),IF(SUM(D3488:Y3488)<5000,18893*SUM(D3488:Y3488)^(-0.28083),IF(SUM(D3488:Y3488)<100000,29680*SUM(D3488:Y3488)^(-0.24475),1773.1))))*100/115)*SUM(D3488:Y3488)*(IF(SUM(D3484:Y3484)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D3488:Y3488)),$A$571)","v":0},{"$f":"IF((D3488*$Z3488-(2009-D$3)/($C3488+D3489)*$Z3488*D3488)<0,0,(D3488*$Z3488-(2009-D$3)/($C3488+D3489)*$Z3488*D3488))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3488:AV3488)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3488","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3488","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3488","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3488","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3488","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3488","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3488","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3488","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3488","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3488","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3488","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3488","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3488","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3488","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3488","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3488","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3488","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3488","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3488","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3488","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3488","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3488","v":0},{"$f":"+SUM(AX3488:BS3488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3488:CP3488)","v":0},{"$f":"SUM(D3488:Y3488)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3490:Y3490,\"<>0\")<=1,IF(SUM(D3490:Y3490)=0,0,(IF(SUM(D3490:Y3490)>0,IF(SUM(D3490:Y3490)<400,(1.2675*45967*SUM(D3490:Y3490)^(-0.4664)),(IF(SUM(D3490:Y3490)<2000,(39128*SUM(D3490:Y3490)^(-0.37661)),IF(SUM(D3490:Y3490)<5000,18893*SUM(D3490:Y3490)^(-0.28083),IF(SUM(D3490:Y3490)<100000,29680*SUM(D3490:Y3490)^(-0.24475),1773.1))))*100/115)*SUM(D3490:Y3490)*(IF(SUM(D3486:Y3486)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D3490:Y3490)),$A$571)","v":0},{"$f":"IF((D3490*$Z3490-(2009-D$3)/$C3490*$Z3490*D3490)<0,0,(D3490*$Z3490-(2009-D$3)/$C3490*$Z3490*D3490))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3490*$Z3490-(2009-N$3)/$C3490*$Z3490*N3490)<0,0,(N3490*$Z3490-(2009-N$3)/$C3490*$Z3490*N3490))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3490*$Z3490-(2009-X$3)/$C3490*$Z3490*X3490)<0,0,(X3490*$Z3490-(2009-X$3)/$C3490*$Z3490*X3490))","v":0},{"$f":"IF((Y3490*$Z3490-(2009-Y$3)/$C3490*$Z3490*Y3490)<0,0,(Y3490*$Z3490-(2009-Y$3)/$C3490*$Z3490*Y3490))","v":0},{"$f":"+SUM(AA3490:AV3490)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3490","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3490","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3490","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3490","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3490","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3490","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3490","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3490","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3490","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3490","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3490","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3490","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3490","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3490","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3490","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3490","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3490","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3490","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3490","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3490","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3490","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3490","v":0},{"$f":"+SUM(AX3490:BS3490)","v":0},{"$f":"(AA3490+AX3490)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3490+BH3490)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3490+BR3490)/2","v":0},0,{"$f":"+SUM(BU3490:CP3490)","v":0},{"$f":"SUM(D3490:Y3490)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3491:Y3491,\"<>0\")<=1,IF(SUM(D3491:Y3491)=0,0,(IF(SUM(D3491:Y3491)>0,IF(SUM(D3491:Y3491)<400,(1.2675*45967*SUM(D3491:Y3491)^(-0.4664)),(IF(SUM(D3491:Y3491)<2000,(39128*SUM(D3491:Y3491)^(-0.37661)),IF(SUM(D3491:Y3491)<5000,18893*SUM(D3491:Y3491)^(-0.28083),IF(SUM(D3491:Y3491)<100000,29680*SUM(D3491:Y3491)^(-0.24475),1773.1))))*100/115)*SUM(D3491:Y3491)*(IF(SUM(D3487:Y3487)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D3491:Y3491)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3491*$Z3491-(2009-X$3)/$C3491*$Z3491*X3491)<0,0,(X3491*$Z3491-(2009-X$3)/$C3491*$Z3491*X3491))","v":0},{"$f":"IF((Y3491*$Z3491-(2009-Y$3)/$C3491*$Z3491*Y3491)<0,0,(Y3491*$Z3491-(2009-Y$3)/$C3491*$Z3491*Y3491))","v":0},{"$f":"+SUM(AA3491:AV3491)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3491","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3491","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3491","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3491","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3491","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3491","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3491","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3491","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3491","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3491","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3491","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3491","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3491","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3491","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3491","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3491","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3491","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3491","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3491","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3491","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3491","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3491","v":0},{"$f":"+SUM(AX3491:BS3491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3491:CP3491)","v":0},{"$f":"SUM(D3491:Y3491)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3492:Y3492,\"<>0\")<=1,IF(SUM(D3492:Y3492)=0,0,(IF(SUM(D3492:Y3492)>0,IF(SUM(D3492:Y3492)<400,(1.2675*45967*SUM(D3492:Y3492)^(-0.4664)),(IF(SUM(D3492:Y3492)<2000,(39128*SUM(D3492:Y3492)^(-0.37661)),IF(SUM(D3492:Y3492)<5000,18893*SUM(D3492:Y3492)^(-0.28083),IF(SUM(D3492:Y3492)<100000,29680*SUM(D3492:Y3492)^(-0.24475),1773.1))))*100/115)*SUM(D3492:Y3492)*(IF(SUM(D3484:Y3484)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D3492:Y3492)),$A$571)","v":0},{"$f":"IF((D3492*$Z3492-(2009-D$3)/($C3492+D3493)*$Z3492*D3492)<0,0,(D3492*$Z3492-(2009-D$3)/($C3492+D3493)*$Z3492*D3492))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3492:AV3492)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3492","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3492","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3492","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3492","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3492","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3492","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3492","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3492","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3492","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3492","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3492","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3492","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3492","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3492","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3492","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3492","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3492","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3492","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3492","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3492","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3492","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3492","v":0},{"$f":"+SUM(AX3492:BS3492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3492:CP3492)","v":0},{"$f":"SUM(D3492:Y3492)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3494:Y3494,\"<>0\")<=1,IF(SUM(D3494:Y3494)=0,0,(IF(SUM(D3494:Y3494)>0,IF(SUM(D3494:Y3494)<400,(1.2675*45967*SUM(D3494:Y3494)^(-0.4664)),(IF(SUM(D3494:Y3494)<2000,(39128*SUM(D3494:Y3494)^(-0.37661)),IF(SUM(D3494:Y3494)<5000,18893*SUM(D3494:Y3494)^(-0.28083),IF(SUM(D3494:Y3494)<100000,29680*SUM(D3494:Y3494)^(-0.24475),1773.1))))*100/115)*SUM(D3494:Y3494)*(IF(SUM(D3486:Y3486)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D3494:Y3494)),$A$571)","v":0},{"$f":"IF((D3494*$Z3494-(2009-D$3)/$C3494*$Z3494*D3494)<0,0,(D3494*$Z3494-(2009-D$3)/$C3494*$Z3494*D3494))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3494*$Z3494-(2009-N$3)/$C3494*$Z3494*N3494)<0,0,(N3494*$Z3494-(2009-N$3)/$C3494*$Z3494*N3494))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3494*$Z3494-(2009-X$3)/$C3494*$Z3494*X3494)<0,0,(X3494*$Z3494-(2009-X$3)/$C3494*$Z3494*X3494))","v":0},{"$f":"IF((Y3494*$Z3494-(2009-Y$3)/$C3494*$Z3494*Y3494)<0,0,(Y3494*$Z3494-(2009-Y$3)/$C3494*$Z3494*Y3494))","v":0},{"$f":"+SUM(AA3494:AV3494)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3494","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3494","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3494","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3494","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3494","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3494","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3494","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3494","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3494","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3494","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3494","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3494","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3494","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3494","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3494","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3494","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3494","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3494","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3494","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3494","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3494","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3494","v":0},{"$f":"+SUM(AX3494:BS3494)","v":0},{"$f":"(AA3494+AX3494)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3494+BH3494)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3494+BR3494)/2","v":0},0,{"$f":"+SUM(BU3494:CP3494)","v":0},{"$f":"SUM(D3494:Y3494)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3495:Y3495,\"<>0\")<=1,IF(SUM(D3495:Y3495)=0,0,(IF(SUM(D3495:Y3495)>0,IF(SUM(D3495:Y3495)<400,(1.2675*45967*SUM(D3495:Y3495)^(-0.4664)),(IF(SUM(D3495:Y3495)<2000,(39128*SUM(D3495:Y3495)^(-0.37661)),IF(SUM(D3495:Y3495)<5000,18893*SUM(D3495:Y3495)^(-0.28083),IF(SUM(D3495:Y3495)<100000,29680*SUM(D3495:Y3495)^(-0.24475),1773.1))))*100/115)*SUM(D3495:Y3495)*(IF(SUM(D3487:Y3487)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D3495:Y3495)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3495*$Z3495-(2009-X$3)/$C3495*$Z3495*X3495)<0,0,(X3495*$Z3495-(2009-X$3)/$C3495*$Z3495*X3495))","v":0},{"$f":"IF((Y3495*$Z3495-(2009-Y$3)/$C3495*$Z3495*Y3495)<0,0,(Y3495*$Z3495-(2009-Y$3)/$C3495*$Z3495*Y3495))","v":0},{"$f":"+SUM(AA3495:AV3495)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3495","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3495","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3495","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3495","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3495","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3495","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3495","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3495","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3495","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3495","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3495","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3495","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3495","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3495","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3495","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3495","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3495","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3495","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3495","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3495","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3495","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3495","v":0},{"$f":"+SUM(AX3495:BS3495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3495:CP3495)","v":0},{"$f":"SUM(D3495:Y3495)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3496:Y3496,\"<>0\")<=1,IF(SUM(D3496:Y3496)=0,0,(IF(SUM(D3496:Y3496)>0,IF(SUM(D3496:Y3496)<400,(1.2675*45967*SUM(D3496:Y3496)^(-0.4664)),(IF(SUM(D3496:Y3496)<2000,(39128*SUM(D3496:Y3496)^(-0.37661)),IF(SUM(D3496:Y3496)<5000,18893*SUM(D3496:Y3496)^(-0.28083),IF(SUM(D3496:Y3496)<100000,29680*SUM(D3496:Y3496)^(-0.24475),1773.1))))*100/115)*SUM(D3496:Y3496)*(IF(SUM(D3484:Y3484)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D3496:Y3496)),$A$571)","v":0},{"$f":"IF((D3496*$Z3496-(2009-D$3)/($C3496+D3497)*$Z3496*D3496)<0,0,(D3496*$Z3496-(2009-D$3)/($C3496+D3497)*$Z3496*D3496))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3496:AV3496)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3496","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3496","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3496","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3496","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3496","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3496","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3496","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3496","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3496","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3496","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3496","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3496","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3496","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3496","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3496","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3496","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3496","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3496","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3496","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3496","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3496","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3496","v":0},{"$f":"+SUM(AX3496:BS3496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3496:CP3496)","v":0},{"$f":"SUM(D3496:Y3496)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3498:Y3498,\"<>0\")<=1,IF(SUM(D3498:Y3498)=0,0,(IF(SUM(D3498:Y3498)>0,IF(SUM(D3498:Y3498)<400,(1.2675*45967*SUM(D3498:Y3498)^(-0.4664)),(IF(SUM(D3498:Y3498)<2000,(39128*SUM(D3498:Y3498)^(-0.37661)),IF(SUM(D3498:Y3498)<5000,18893*SUM(D3498:Y3498)^(-0.28083),IF(SUM(D3498:Y3498)<100000,29680*SUM(D3498:Y3498)^(-0.24475),1773.1))))*100/115)*SUM(D3498:Y3498)*(IF(SUM(D3486:Y3486)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D3498:Y3498)),$A$571)","v":0},{"$f":"IF((D3498*$Z3498-(2009-D$3)/$C3498*$Z3498*D3498)<0,0,(D3498*$Z3498-(2009-D$3)/$C3498*$Z3498*D3498))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3498*$Z3498-(2009-N$3)/$C3498*$Z3498*N3498)<0,0,(N3498*$Z3498-(2009-N$3)/$C3498*$Z3498*N3498))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3498*$Z3498-(2009-X$3)/$C3498*$Z3498*X3498)<0,0,(X3498*$Z3498-(2009-X$3)/$C3498*$Z3498*X3498))","v":0},{"$f":"IF((Y3498*$Z3498-(2009-Y$3)/$C3498*$Z3498*Y3498)<0,0,(Y3498*$Z3498-(2009-Y$3)/$C3498*$Z3498*Y3498))","v":0},{"$f":"+SUM(AA3498:AV3498)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3498","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3498","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3498","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3498","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3498","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3498","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3498","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3498","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3498","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3498","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3498","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3498","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3498","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3498","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3498","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3498","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3498","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3498","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3498","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3498","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3498","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3498","v":0},{"$f":"+SUM(AX3498:BS3498)","v":0},{"$f":"(AA3498+AX3498)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3498+BH3498)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3498+BR3498)/2","v":0},0,{"$f":"+SUM(BU3498:CP3498)","v":0},{"$f":"SUM(D3498:Y3498)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3499:Y3499,\"<>0\")<=1,IF(SUM(D3499:Y3499)=0,0,(IF(SUM(D3499:Y3499)>0,IF(SUM(D3499:Y3499)<400,(1.2675*45967*SUM(D3499:Y3499)^(-0.4664)),(IF(SUM(D3499:Y3499)<2000,(39128*SUM(D3499:Y3499)^(-0.37661)),IF(SUM(D3499:Y3499)<5000,18893*SUM(D3499:Y3499)^(-0.28083),IF(SUM(D3499:Y3499)<100000,29680*SUM(D3499:Y3499)^(-0.24475),1773.1))))*100/115)*SUM(D3499:Y3499)*(IF(SUM(D3487:Y3487)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D3499:Y3499)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3499*$Z3499-(2009-X$3)/$C3499*$Z3499*X3499)<0,0,(X3499*$Z3499-(2009-X$3)/$C3499*$Z3499*X3499))","v":0},{"$f":"IF((Y3499*$Z3499-(2009-Y$3)/$C3499*$Z3499*Y3499)<0,0,(Y3499*$Z3499-(2009-Y$3)/$C3499*$Z3499*Y3499))","v":0},{"$f":"+SUM(AA3499:AV3499)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3499","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3499","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3499","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3499","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3499","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3499","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3499","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3499","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3499","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3499","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3499","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3499","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3499","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3499","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3499","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3499","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3499","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3499","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3499","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3499","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3499","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3499","v":0},{"$f":"+SUM(AX3499:BS3499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3499:CP3499)","v":0},{"$f":"SUM(D3499:Y3499)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3500:Y3500,\"<>0\")<=1,IF(SUM(D3500:Y3500)=0,0,(IF(SUM(D3500:Y3500)>0,IF(SUM(D3500:Y3500)<400,(1.2675*45967*SUM(D3500:Y3500)^(-0.4664)),(IF(SUM(D3500:Y3500)<2000,(39128*SUM(D3500:Y3500)^(-0.37661)),IF(SUM(D3500:Y3500)<5000,18893*SUM(D3500:Y3500)^(-0.28083),IF(SUM(D3500:Y3500)<100000,29680*SUM(D3500:Y3500)^(-0.24475),1773.1))))*100/115)*SUM(D3500:Y3500)*(IF(SUM(D3484:Y3484)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D3500:Y3500)),$A$571)","v":0},{"$f":"IF((D3500*$Z3500-(2009-D$3)/($C3500+D3501)*$Z3500*D3500)<0,0,(D3500*$Z3500-(2009-D$3)/($C3500+D3501)*$Z3500*D3500))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3500:AV3500)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3500","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3500","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3500","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3500","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3500","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3500","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3500","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3500","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3500","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3500","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3500","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3500","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3500","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3500","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3500","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3500","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3500","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3500","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3500","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3500","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3500","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3500","v":0},{"$f":"+SUM(AX3500:BS3500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3500:CP3500)","v":0},{"$f":"SUM(D3500:Y3500)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3502:Y3502,\"<>0\")<=1,IF(SUM(D3502:Y3502)=0,0,(IF(SUM(D3502:Y3502)>0,IF(SUM(D3502:Y3502)<400,(1.2675*45967*SUM(D3502:Y3502)^(-0.4664)),(IF(SUM(D3502:Y3502)<2000,(39128*SUM(D3502:Y3502)^(-0.37661)),IF(SUM(D3502:Y3502)<5000,18893*SUM(D3502:Y3502)^(-0.28083),IF(SUM(D3502:Y3502)<100000,29680*SUM(D3502:Y3502)^(-0.24475),1773.1))))*100/115)*SUM(D3502:Y3502)*(IF(SUM(D3486:Y3486)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D3502:Y3502)),$A$571)","v":0},{"$f":"IF((D3502*$Z3502-(2009-D$3)/$C3502*$Z3502*D3502)<0,0,(D3502*$Z3502-(2009-D$3)/$C3502*$Z3502*D3502))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3502*$Z3502-(2009-N$3)/$C3502*$Z3502*N3502)<0,0,(N3502*$Z3502-(2009-N$3)/$C3502*$Z3502*N3502))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3502*$Z3502-(2009-X$3)/$C3502*$Z3502*X3502)<0,0,(X3502*$Z3502-(2009-X$3)/$C3502*$Z3502*X3502))","v":0},{"$f":"IF((Y3502*$Z3502-(2009-Y$3)/$C3502*$Z3502*Y3502)<0,0,(Y3502*$Z3502-(2009-Y$3)/$C3502*$Z3502*Y3502))","v":0},{"$f":"+SUM(AA3502:AV3502)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3502","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3502","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3502","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3502","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3502","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3502","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3502","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3502","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3502","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3502","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3502","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3502","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3502","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3502","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3502","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3502","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3502","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3502","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3502","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3502","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3502","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3502","v":0},{"$f":"+SUM(AX3502:BS3502)","v":0},{"$f":"(AA3502+AX3502)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3502+BH3502)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3502+BR3502)/2","v":0},{"$f":"(AV3502+BS3502)/2","v":0},{"$f":"+SUM(BU3502:CP3502)","v":0},{"$f":"SUM(D3502:Y3502)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3503:Y3503,\"<>0\")<=1,IF(SUM(D3503:Y3503)=0,0,(IF(SUM(D3503:Y3503)>0,IF(SUM(D3503:Y3503)<400,(1.2675*45967*SUM(D3503:Y3503)^(-0.4664)),(IF(SUM(D3503:Y3503)<2000,(39128*SUM(D3503:Y3503)^(-0.37661)),IF(SUM(D3503:Y3503)<5000,18893*SUM(D3503:Y3503)^(-0.28083),IF(SUM(D3503:Y3503)<100000,29680*SUM(D3503:Y3503)^(-0.24475),1773.1))))*100/115)*SUM(D3503:Y3503)*(IF(SUM(D3487:Y3487)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D3503:Y3503)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3503*$Z3503-(2009-X$3)/$C3503*$Z3503*X3503)<0,0,(X3503*$Z3503-(2009-X$3)/$C3503*$Z3503*X3503))","v":0},{"$f":"IF((Y3503*$Z3503-(2009-Y$3)/$C3503*$Z3503*Y3503)<0,0,(Y3503*$Z3503-(2009-Y$3)/$C3503*$Z3503*Y3503))","v":0},{"$f":"+SUM(AA3503:AV3503)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3503","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3503","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3503","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3503","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3503","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3503","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3503","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3503","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3503","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3503","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3503","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3503","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3503","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3503","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3503","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3503","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3503","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3503","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3503","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3503","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3503","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3503","v":0},{"$f":"+SUM(AX3503:BS3503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3503+BR3503)/2","v":0},{"$f":"(AV3503+BS3503)/2","v":0},{"$f":"+SUM(BU3503:CP3503)","v":0},{"$f":"SUM(D3503:Y3503)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3505:AW3516)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT3505:BT3516)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ3505:CQ3516)","v":0},{"$f":"SUM(D3504:Y3504)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3505:Y3505,\"<>0\")<=1,IF(SUM(D3505:Y3505)=0,0,(IF(SUM(D3505:Y3505)>0,IF(SUM(D3505:Y3505)<400,(1.2675*45967*SUM(D3505:Y3505)^(-0.4664)),(IF(SUM(D3505:Y3505)<2000,(39128*SUM(D3505:Y3505)^(-0.37661)),IF(SUM(D3505:Y3505)<5000,18893*SUM(D3505:Y3505)^(-0.28083),IF(SUM(D3505:Y3505)<100000,29680*SUM(D3505:Y3505)^(-0.24475),1773.1))))*100/115)*SUM(D3505:Y3505)*(IF(SUM(D3484:Y3484)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D3505:Y3505)),$A$571)","v":0},{"$f":"IF((D3505*$Z3505-(2009-D$3)/($C3505+D3506)*$Z3505*D3505)<0,0,(D3505*$Z3505-(2009-D$3)/($C3505+D3506)*$Z3505*D3505))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3505:AV3505)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3505","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3505","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3505","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3505","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3505","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3505","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3505","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3505","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3505","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3505","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3505","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3505","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3505","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3505","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3505","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3505","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3505","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3505","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3505","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3505","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3505","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3505","v":0},{"$f":"+SUM(AX3505:BS3505)","v":0},{"$f":"(AA3505+AX3505)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3505:CP3505)","v":0},{"$f":"SUM(D3505:Y3505)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3507:Y3507,\"<>0\")<=1,IF(SUM(D3507:Y3507)=0,0,(IF(SUM(D3507:Y3507)>0,IF(SUM(D3507:Y3507)<400,(1.2675*45967*SUM(D3507:Y3507)^(-0.4664)),(IF(SUM(D3507:Y3507)<2000,(39128*SUM(D3507:Y3507)^(-0.37661)),IF(SUM(D3507:Y3507)<5000,18893*SUM(D3507:Y3507)^(-0.28083),IF(SUM(D3507:Y3507)<100000,29680*SUM(D3507:Y3507)^(-0.24475),1773.1))))*100/115)*SUM(D3507:Y3507)*(IF(SUM(D3486:Y3486)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3507:Y3507)),$A$571)","v":0},{"$f":"IF((D3507*$Z3507-(2009-D$3)/$C3507*$Z3507*D3507)<0,0,(D3507*$Z3507-(2009-D$3)/$C3507*$Z3507*D3507))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3507*$Z3507-(2009-N$3)/$C3507*$Z3507*N3507)<0,0,(N3507*$Z3507-(2009-N$3)/$C3507*$Z3507*N3507))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3507*$Z3507-(2009-X$3)/$C3507*$Z3507*X3507)<0,0,(X3507*$Z3507-(2009-X$3)/$C3507*$Z3507*X3507))","v":0},{"$f":"IF((Y3507*$Z3507-(2009-Y$3)/$C3507*$Z3507*Y3507)<0,0,(Y3507*$Z3507-(2009-Y$3)/$C3507*$Z3507*Y3507))","v":0},{"$f":"+SUM(AA3507:AV3507)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3507","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3507","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3507","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3507","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3507","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3507","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3507","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3507","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3507","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3507","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3507","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3507","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3507","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3507","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3507","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3507","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3507","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3507","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3507","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3507","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3507","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3507","v":0},{"$f":"+SUM(AX3507:BS3507)","v":0},{"$f":"(AA3507+AX3507)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3507+BH3507)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3507+BR3507)/2","v":0},0,{"$f":"+SUM(BU3507:CP3507)","v":0},{"$f":"SUM(D3507:Y3507)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3508:Y3508,\"<>0\")<=1,IF(SUM(D3508:Y3508)=0,0,(IF(SUM(D3508:Y3508)>0,IF(SUM(D3508:Y3508)<400,(1.2675*45967*SUM(D3508:Y3508)^(-0.4664)),(IF(SUM(D3508:Y3508)<2000,(39128*SUM(D3508:Y3508)^(-0.37661)),IF(SUM(D3508:Y3508)<5000,18893*SUM(D3508:Y3508)^(-0.28083),IF(SUM(D3508:Y3508)<100000,29680*SUM(D3508:Y3508)^(-0.24475),1773.1))))*100/115)*SUM(D3508:Y3508)*(IF(SUM(D3487:Y3487)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D3508:Y3508)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3508*$Z3508-(2009-X$3)/$C3508*$Z3508*X3508)<0,0,(X3508*$Z3508-(2009-X$3)/$C3508*$Z3508*X3508))","v":0},{"$f":"IF((Y3508*$Z3508-(2009-Y$3)/$C3508*$Z3508*Y3508)<0,0,(Y3508*$Z3508-(2009-Y$3)/$C3508*$Z3508*Y3508))","v":0},{"$f":"+SUM(AA3508:AV3508)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3508","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3508","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3508","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3508","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3508","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3508","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3508","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3508","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3508","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3508","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3508","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3508","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3508","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3508","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3508","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3508","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3508","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3508","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3508","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3508","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3508","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3508","v":0},{"$f":"+SUM(AX3508:BS3508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3508:CP3508)","v":0},{"$f":"SUM(D3508:Y3508)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3509:Y3509,\"<>0\")<=1,IF(SUM(D3509:Y3509)=0,0,(IF(SUM(D3509:Y3509)>0,IF(SUM(D3509:Y3509)<400,(1.2675*45967*SUM(D3509:Y3509)^(-0.4664)),(IF(SUM(D3509:Y3509)<2000,(39128*SUM(D3509:Y3509)^(-0.37661)),IF(SUM(D3509:Y3509)<5000,18893*SUM(D3509:Y3509)^(-0.28083),IF(SUM(D3509:Y3509)<100000,29680*SUM(D3509:Y3509)^(-0.24475),1773.1))))*100/115)*SUM(D3509:Y3509)*(IF(SUM(D3484:Y3484)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D3509:Y3509)),$A$571)","v":0},{"$f":"IF((D3509*$Z3509-(2009-D$3)/($C3509+D3510)*$Z3509*D3509)<0,0,(D3509*$Z3509-(2009-D$3)/($C3509+D3510)*$Z3509*D3509))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3509:AV3509)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3509","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3509","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3509","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3509","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3509","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3509","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3509","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3509","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3509","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3509","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3509","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3509","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3509","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3509","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3509","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3509","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3509","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3509","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3509","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3509","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3509","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3509","v":0},{"$f":"+SUM(AX3509:BS3509)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3509:CP3509)","v":0},{"$f":"SUM(D3509:Y3509)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3511:Y3511,\"<>0\")<=1,IF(SUM(D3511:Y3511)=0,0,(IF(SUM(D3511:Y3511)>0,IF(SUM(D3511:Y3511)<400,(1.2675*45967*SUM(D3511:Y3511)^(-0.4664)),(IF(SUM(D3511:Y3511)<2000,(39128*SUM(D3511:Y3511)^(-0.37661)),IF(SUM(D3511:Y3511)<5000,18893*SUM(D3511:Y3511)^(-0.28083),IF(SUM(D3511:Y3511)<100000,29680*SUM(D3511:Y3511)^(-0.24475),1773.1))))*100/115)*SUM(D3511:Y3511)*(IF(SUM(D3486:Y3486)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D3511:Y3511)),$A$571)","v":0},{"$f":"IF((D3511*$Z3511-(2009-D$3)/$C3511*$Z3511*D3511)<0,0,(D3511*$Z3511-(2009-D$3)/$C3511*$Z3511*D3511))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3511*$Z3511-(2009-N$3)/$C3511*$Z3511*N3511)<0,0,(N3511*$Z3511-(2009-N$3)/$C3511*$Z3511*N3511))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3511*$Z3511-(2009-X$3)/$C3511*$Z3511*X3511)<0,0,(X3511*$Z3511-(2009-X$3)/$C3511*$Z3511*X3511))","v":0},{"$f":"IF((Y3511*$Z3511-(2009-Y$3)/$C3511*$Z3511*Y3511)<0,0,(Y3511*$Z3511-(2009-Y$3)/$C3511*$Z3511*Y3511))","v":0},{"$f":"+SUM(AA3511:AV3511)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3511","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3511","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3511","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3511","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3511","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3511","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3511","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3511","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3511","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3511","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3511","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3511","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3511","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3511","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3511","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3511","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3511","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3511","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3511","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3511","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3511","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3511","v":0},{"$f":"+SUM(AX3511:BS3511)","v":0},{"$f":"(AA3511+AX3511)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3511+BH3511)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3511+BR3511)/2","v":0},0,{"$f":"+SUM(BU3511:CP3511)","v":0},{"$f":"SUM(D3511:Y3511)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3512:Y3512,\"<>0\")<=1,IF(SUM(D3512:Y3512)=0,0,(IF(SUM(D3512:Y3512)>0,IF(SUM(D3512:Y3512)<400,(1.2675*45967*SUM(D3512:Y3512)^(-0.4664)),(IF(SUM(D3512:Y3512)<2000,(39128*SUM(D3512:Y3512)^(-0.37661)),IF(SUM(D3512:Y3512)<5000,18893*SUM(D3512:Y3512)^(-0.28083),IF(SUM(D3512:Y3512)<100000,29680*SUM(D3512:Y3512)^(-0.24475),1773.1))))*100/115)*SUM(D3512:Y3512)*(IF(SUM(D3487:Y3487)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D3512:Y3512)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3512*$Z3512-(2009-X$3)/$C3512*$Z3512*X3512)<0,0,(X3512*$Z3512-(2009-X$3)/$C3512*$Z3512*X3512))","v":0},{"$f":"IF((Y3512*$Z3512-(2009-Y$3)/$C3512*$Z3512*Y3512)<0,0,(Y3512*$Z3512-(2009-Y$3)/$C3512*$Z3512*Y3512))","v":0},{"$f":"+SUM(AA3512:AV3512)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3512","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3512","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3512","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3512","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3512","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3512","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3512","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3512","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3512","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3512","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3512","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3512","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3512","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3512","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3512","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3512","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3512","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3512","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3512","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3512","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3512","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3512","v":0},{"$f":"+SUM(AX3512:BS3512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3512:CP3512)","v":0},{"$f":"SUM(D3512:Y3512)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3513:Y3513,\"<>0\")<=1,IF(SUM(D3513:Y3513)=0,0,(IF(SUM(D3513:Y3513)>0,IF(SUM(D3513:Y3513)<400,(1.2675*45967*SUM(D3513:Y3513)^(-0.4664)),(IF(SUM(D3513:Y3513)<2000,(39128*SUM(D3513:Y3513)^(-0.37661)),IF(SUM(D3513:Y3513)<5000,18893*SUM(D3513:Y3513)^(-0.28083),IF(SUM(D3513:Y3513)<100000,29680*SUM(D3513:Y3513)^(-0.24475),1773.1))))*100/115)*SUM(D3513:Y3513)*(IF(SUM(D3484:Y3484)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D3513:Y3513)),$A$571)","v":0},{"$f":"IF((D3513*$Z3513-(2009-D$3)/($C3513+D3514)*$Z3513*D3513)<0,0,(D3513*$Z3513-(2009-D$3)/($C3513+D3514)*$Z3513*D3513))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3513:AV3513)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3513","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3513","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3513","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3513","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3513","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3513","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3513","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3513","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3513","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3513","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3513","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3513","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3513","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3513","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3513","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3513","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3513","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3513","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3513","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3513","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3513","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3513","v":0},{"$f":"+SUM(AX3513:BS3513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(BU3513:CP3513)","v":0},{"$f":"SUM(D3513:Y3513)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3515:Y3515,\"<>0\")<=1,IF(SUM(D3515:Y3515)=0,0,(IF(SUM(D3515:Y3515)>0,IF(SUM(D3515:Y3515)<400,(1.2675*45967*SUM(D3515:Y3515)^(-0.4664)),(IF(SUM(D3515:Y3515)<2000,(39128*SUM(D3515:Y3515)^(-0.37661)),IF(SUM(D3515:Y3515)<5000,18893*SUM(D3515:Y3515)^(-0.28083),IF(SUM(D3515:Y3515)<100000,29680*SUM(D3515:Y3515)^(-0.24475),1773.1))))*100/115)*SUM(D3515:Y3515)*(IF(SUM(D3486:Y3486)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D3515:Y3515)),$A$571)","v":0},{"$f":"IF((D3515*$Z3515-(2009-D$3)/$C3515*$Z3515*D3515)<0,0,(D3515*$Z3515-(2009-D$3)/$C3515*$Z3515*D3515))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((N3515*$Z3515-(2009-N$3)/$C3515*$Z3515*N3515)<0,0,(N3515*$Z3515-(2009-N$3)/$C3515*$Z3515*N3515))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF((X3515*$Z3515-(2009-X$3)/$C3515*$Z3515*X3515)<0,0,(X3515*$Z3515-(2009-X$3)/$C3515*$Z3515*X3515))","v":0},{"$f":"IF((Y3515*$Z3515-(2009-Y$3)/$C3515*$Z3515*Y3515)<0,0,(Y3515*$Z3515-(2009-Y$3)/$C3515*$Z3515*Y3515))","v":0},{"$f":"+SUM(AA3515:AV3515)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3515","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3515","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3515","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3515","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3515","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3515","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3515","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3515","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3515","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3515","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3515","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3515","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3515","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3515","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3515","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3515","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3515","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3515","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3515","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3515","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3515","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3515","v":0},{"$f":"+SUM(AX3515:BS3515)","v":0},{"$f":"(AA3515+AX3515)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK3515+BH3515)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU3515+BR3515)/2","v":0},{"$f":"(AV3515+BS3515)/2","v":0},{"$f":"+SUM(BU3515:CP3515)","v":0},{"$f":"SUM(D3515:Y3515)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COUNTIF(D3516:Y3516,\"<>0\")<=1,IF(SUM(D3516:Y3516)=0,0,(IF(SUM(D3516:Y3516)>0,IF(SUM(D3516:Y3516)<400,(1.2675*45967*SUM(D3516:Y3516)^(-0.4664)),(IF(SUM(D3516:Y3516)<2000,(39128*SUM(D3516:Y3516)^(-0.37661)),IF(SUM(D3516:Y3516)<5000,18893*SUM(D3516:Y3516)^(-0.28083),IF(SUM(D3516:Y3516)<100000,29680*SUM(D3516:Y3516)^(-0.24475),1773.1))))*100/115)*SUM(D3516:Y3516)*(IF(SUM(D3487:Y3487)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3516:Y3516)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((X3516*$Z3516-(2009-X$3)/$C3516*$Z3516*X3516)<0,0,(X3516*$Z3516-(2009-X$3)/$C3516*$Z3516*X3516))","v":0},{"$f":"IF((Y3516*$Z3516-(2009-Y$3)/$C3516*$Z3516*Y3516)<0,0,(Y3516*$Z3516-(2009-Y$3)/$C3516*$Z3516*Y3516))","v":0},{"$f":"+SUM(AA3516:AV3516)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3516","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3516","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3516","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3516","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3516","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3516","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3516","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3516","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3516","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3516","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3516","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3516","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3516","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3516","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3516","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3516","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3516","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3516","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3516","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3516","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3516","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3516","v":0},{"$f":"+SUM(AX3516:BS3516)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU3516+BR3516)/2","v":0},{"$f":"(AV3516+BS3516)/2","v":0},{"$f":"+SUM(BU3516:CP3516)","v":0},{"$f":"SUM(D3516:Y3516)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW4+AW569+AW636+AW703+AW770+AW837+AW904+AW971+AW1038+AW1105+AW1172+AW1239+AW1306+AW1373+AW1440+AW1507+AW1574+AW1641+AW1708+AW1775+AW1842+AW1909+AW1976+AW2043+AW2110+AW2177+AW2244+AW2311+AW2378+AW2445+AW2512+AW2579+AW2646+AW2713+AW2780+AW2847+AW2914+AW2981+AW3048+AW3115+AW3182+AW3249+AW3316+AW3383+AW3450","v":154405133.81667256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT4+BT569+BT636+BT703+BT770+BT837+BT904+BT971+BT1038+BT1105+BT1172+BT1239+BT1306+BT1373+BT1440+BT1507+BT1574+BT1641+BT1708+BT1775+BT1842+BT1909+BT1976+BT2043+BT2110+BT2177+BT2244+BT2311+BT2378+BT2445+BT2512+BT2579+BT2646+BT2713+BT2780+BT2847+BT2914+BT2981+BT3048+BT3115+BT3182+BT3249+BT3316+BT3383+BT3450","v":104370316.23861463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CQ4+CQ569+CQ636+CQ703+CQ770+CQ837+CQ904+CQ971+CQ1038+CQ1105+CQ1172+CQ1239+CQ1306+CQ1373+CQ1440+CQ1507+CQ1574+CQ1641+CQ1708+CQ1775+CQ1842+CQ1909+CQ1976+CQ2043+CQ2110+CQ2177+CQ2244+CQ2311+CQ2378+CQ2445+CQ2512+CQ2579+CQ2646+CQ2713+CQ2780+CQ2847+CQ2914+CQ2981+CQ3048+CQ3115+CQ3182+CQ3249+CQ3316+CQ3383+CQ3450","v":129387725.02764365},{"$f":"CR4+CR569+CR636+CR703+CR770+CR837+CR904+CR971+CR1038+CR1105+CR1172+CR1239+CR1306+CR1373+CR1440+CR1507+CR1574+CR1641+CR1708+CR1775+CR1842+CR1909+CR1976+CR2043+CR2110+CR2177+CR2244+CR2311+CR2378+CR2445+CR2512+CR2579+CR2646+CR2713+CR2780+CR2847+CR2914+CR2981+CR3048+CR3115+CR3182+CR3249+CR3316+CR3383+CR3450","v":0}]

{"sheet":"Distributionsanlæg","index":2,"n_rows":409,"n_cols":96,"rows_kept":409,"cut":false,"hidden":false,"merged":[[0,94,1,94],[0,26,0,47],[0,48,1,48],[0,49,0,70],[0,71,1,71],[0,2,1,2],[0,1,1,1],[0,25,1,25],[0,0,1,0],[0,72,0,93]]}
["Distributionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Beregnet\nenhedspris","Nedskrevet genanskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet genanskaffelsesværdi \ni alt","Nedskrevet anskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet anskaffelsesværdi \ni alt","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,{"$f":"+W2+1","v":2008},{"$f":"+X2+1","v":2009},null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BJ2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+CG2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AX3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+BF3+10","v":1992},1997,{"$f":"+BJ2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+BU3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+CC3+10","v":1992},1997,{"$f":"+CG2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5:AW17)","v":770574813.33333337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT5:BT17)","v":289112010.58718711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ5:CQ17)","v":529843411.96026021}]
[{"$f":"+Genanskaffelsespriser!B58","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E58","v":75},89,0,185,4408,221,2945,66006,281281,18362,7285,8687,21500,4637,2781,6976,6720,15192,11226,5599,3925,56,0,null,{"$f":"IF((D5*Genanskaffelsespriser!$D58-(2009-D$3)/$C5*Genanskaffelsespriser!$D58*D5)<0,0,(D5*Genanskaffelsespriser!$D58-(2009-D$3)/$C5*Genanskaffelsespriser!$D58*D5))","v":0},{"$f":"IF((E5*Genanskaffelsespriser!$D58-(2009-E$3)/$C5*Genanskaffelsespriser!$D58*E5)<0,0,(E5*Genanskaffelsespriser!$D58-(2009-E$3)/$C5*Genanskaffelsespriser!$D58*E5))","v":0},{"$f":"IF((F5*Genanskaffelsespriser!$D58-(2009-F$3)/$C5*Genanskaffelsespriser!$D58*F5)<0,0,(F5*Genanskaffelsespriser!$D58-(2009-F$3)/$C5*Genanskaffelsespriser!$D58*F5))","v":0},{"$f":"IF((G5*Genanskaffelsespriser!$D58-(2009-G$3)/$C5*Genanskaffelsespriser!$D58*G5)<0,0,(G5*Genanskaffelsespriser!$D58-(2009-G$3)/$C5*Genanskaffelsespriser!$D58*G5))","v":88160},{"$f":"IF((H5*Genanskaffelsespriser!$D58-(2009-H$3)/$C5*Genanskaffelsespriser!$D58*H5)<0,0,(H5*Genanskaffelsespriser!$D58-(2009-H$3)/$C5*Genanskaffelsespriser!$D58*H5))","v":48620},{"$f":"IF((I5*Genanskaffelsespriser!$D58-(2009-I$3)/$C5*Genanskaffelsespriser!$D58*I5)<0,0,(I5*Genanskaffelsespriser!$D58-(2009-I$3)/$C5*Genanskaffelsespriser!$D58*I5))","v":1236900},{"$f":"IF((J5*Genanskaffelsespriser!$D58-(2009-J$3)/$C5*Genanskaffelsespriser!$D58*J5)<0,0,(J5*Genanskaffelsespriser!$D58-(2009-J$3)/$C5*Genanskaffelsespriser!$D58*J5))","v":40923720},{"$f":"IF((K5*Genanskaffelsespriser!$D58-(2009-K$3)/$C5*Genanskaffelsespriser!$D58*K5)<0,0,(K5*Genanskaffelsespriser!$D58-(2009-K$3)/$C5*Genanskaffelsespriser!$D58*K5))","v":230650420},{"$f":"IF((L5*Genanskaffelsespriser!$D58-(2009-L$3)/$C5*Genanskaffelsespriser!$D58*L5)<0,0,(L5*Genanskaffelsespriser!$D58-(2009-L$3)/$C5*Genanskaffelsespriser!$D58*L5))","v":17627520},{"$f":"IF((M5*Genanskaffelsespriser!$D58-(2009-M$3)/$C5*Genanskaffelsespriser!$D58*M5)<0,0,(M5*Genanskaffelsespriser!$D58-(2009-M$3)/$C5*Genanskaffelsespriser!$D58*M5))","v":7722100},{"$f":"IF((N5*Genanskaffelsespriser!$D58-(2009-N$3)/$C5*Genanskaffelsespriser!$D58*N5)<0,0,(N5*Genanskaffelsespriser!$D58-(2009-N$3)/$C5*Genanskaffelsespriser!$D58*N5))","v":10076920},{"$f":"IF((O5*Genanskaffelsespriser!$D58-(2009-O$3)/$C5*Genanskaffelsespriser!$D58*O5)<0,0,(O5*Genanskaffelsespriser!$D58-(2009-O$3)/$C5*Genanskaffelsespriser!$D58*O5))","v":27090000},{"$f":"IF((P5*Genanskaffelsespriser!$D58-(2009-P$3)/$C5*Genanskaffelsespriser!$D58*P5)<0,0,(P5*Genanskaffelsespriser!$D58-(2009-P$3)/$C5*Genanskaffelsespriser!$D58*P5))","v":6120840},{"$f":"IF((Q5*Genanskaffelsespriser!$D58-(2009-Q$3)/$C5*Genanskaffelsespriser!$D58*Q5)<0,0,(Q5*Genanskaffelsespriser!$D58-(2009-Q$3)/$C5*Genanskaffelsespriser!$D58*Q5))","v":3726540},{"$f":"IF((R5*Genanskaffelsespriser!$D58-(2009-R$3)/$C5*Genanskaffelsespriser!$D58*R5)<0,0,(R5*Genanskaffelsespriser!$D58-(2009-R$3)/$C5*Genanskaffelsespriser!$D58*R5))","v":9487360},{"$f":"IF((S5*Genanskaffelsespriser!$D58-(2009-S$3)/$C5*Genanskaffelsespriser!$D58*S5)<0,0,(S5*Genanskaffelsespriser!$D58-(2009-S$3)/$C5*Genanskaffelsespriser!$D58*S5))","v":9273600},{"$f":"IF((T5*Genanskaffelsespriser!$D58-(2009-T$3)/$C5*Genanskaffelsespriser!$D58*T5)<0,0,(T5*Genanskaffelsespriser!$D58-(2009-T$3)/$C5*Genanskaffelsespriser!$D58*T5))","v":21268800},{"$f":"IF((U5*Genanskaffelsespriser!$D58-(2009-U$3)/$C5*Genanskaffelsespriser!$D58*U5)<0,0,(U5*Genanskaffelsespriser!$D58-(2009-U$3)/$C5*Genanskaffelsespriser!$D58*U5))","v":15940920},{"$f":"IF((V5*Genanskaffelsespriser!$D58-(2009-V$3)/$C5*Genanskaffelsespriser!$D58*V5)<0,0,(V5*Genanskaffelsespriser!$D58-(2009-V$3)/$C5*Genanskaffelsespriser!$D58*V5))","v":8062560},{"$f":"IF((W5*Genanskaffelsespriser!$D58-(2009-W$3)/$C5*Genanskaffelsespriser!$D58*W5)<0,0,(W5*Genanskaffelsespriser!$D58-(2009-W$3)/$C5*Genanskaffelsespriser!$D58*W5))","v":5730500},{"$f":"IF((X5*Genanskaffelsespriser!$D58-(2009-X$3)/$C5*Genanskaffelsespriser!$D58*X5)<0,0,(X5*Genanskaffelsespriser!$D58-(2009-X$3)/$C5*Genanskaffelsespriser!$D58*X5))","v":82880},{"$f":"IF((Y5*Genanskaffelsespriser!$D58-(2009-Y$3)/$C5*Genanskaffelsespriser!$D58*Y5)<0,0,(Y5*Genanskaffelsespriser!$D58-(2009-Y$3)/$C5*Genanskaffelsespriser!$D58*Y5))","v":0},{"$f":"+SUM(AA5:AV5)","v":415158360},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA5","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB5","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC5","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD5","v":2138.9647550864488},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE5","v":2288.6617857006217},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF5","v":92300.814669182102},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG5","v":4212551.7144854534},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH5","v":50177344.01285091},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI5","v":8307330.8131943941},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ5","v":4588270.0597017761},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK5","v":7114163.2027926417},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL5","v":21860404.347184863},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM5","v":5436316.0701854611},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN5","v":3372909.6784000178},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO5","v":8741688.0076963324},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP5","v":8599418.4019281995},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ5","v":19892664.644344375},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR5","v":15423843.186641812},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS5","v":8011640.4623697102},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT5","v":5909065.8044837313},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU5","v":88871.735029975622},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV5","v":0},{"$f":"+SUM(AX5:BS5)","v":171833210.58249965},{"$f":"(AA5+AX5)/2","v":0},{"$f":"(AB5+AY5)/2","v":0},{"$f":"(AC5+AZ5)/2","v":0},{"$f":"(AD5+BA5)/2","v":45149.482377543223},{"$f":"(AE5+BB5)/2","v":25454.33089285031},{"$f":"(AF5+BC5)/2","v":664600.40733459103},{"$f":"(AG5+BD5)/2","v":22568135.857242726},{"$f":"(AH5+BE5)/2","v":140413882.00642544},{"$f":"(AI5+BF5)/2","v":12967425.406597197},{"$f":"(AJ5+BG5)/2","v":6155185.0298508881},{"$f":"(AK5+BH5)/2","v":8595541.6013963204},{"$f":"(AL5+BI5)/2","v":24475202.173592433},{"$f":"(AM5+BJ5)/2","v":5778578.0350927301},{"$f":"(AN5+BK5)/2","v":3549724.8392000087},{"$f":"(AO5+BL5)/2","v":9114524.0038481653},{"$f":"(AP5+BM5)/2","v":8936509.2009641007},{"$f":"(AQ5+BN5)/2","v":20580732.322172187},{"$f":"(AR5+BO5)/2","v":15682381.593320906},{"$f":"(AS5+BP5)/2","v":8037100.2311848551},{"$f":"(AT5+BQ5)/2","v":5819782.9022418652},{"$f":"(AU5+BR5)/2","v":85875.867514987811},{"$f":"(AV5+BS5)/2","v":0},{"$f":"+AVERAGE(AW5,BT5)","v":293495785.29124981},{"$f":"SUM(D5:Y5)","v":468081}]
[{"$f":"+Genanskaffelsespriser!B59","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E59","v":75},161,0,0,4615,1850,4462,42033,102778,7988,8373,9948,1914,4405,162,2622,551,2515,1546,1994,0,12,0,null,{"$f":"IF((D6*Genanskaffelsespriser!$D59-(2009-D$3)/$C6*Genanskaffelsespriser!$D59*D6)<0,0,(D6*Genanskaffelsespriser!$D59-(2009-D$3)/$C6*Genanskaffelsespriser!$D59*D6))","v":0},{"$f":"IF((E6*Genanskaffelsespriser!$D59-(2009-E$3)/$C6*Genanskaffelsespriser!$D59*E6)<0,0,(E6*Genanskaffelsespriser!$D59-(2009-E$3)/$C6*Genanskaffelsespriser!$D59*E6))","v":0},{"$f":"IF((F6*Genanskaffelsespriser!$D59-(2009-F$3)/$C6*Genanskaffelsespriser!$D59*F6)<0,0,(F6*Genanskaffelsespriser!$D59-(2009-F$3)/$C6*Genanskaffelsespriser!$D59*F6))","v":0},{"$f":"IF((G6*Genanskaffelsespriser!$D59-(2009-G$3)/$C6*Genanskaffelsespriser!$D59*G6)<0,0,(G6*Genanskaffelsespriser!$D59-(2009-G$3)/$C6*Genanskaffelsespriser!$D59*G6))","v":172293.33333333395},{"$f":"IF((H6*Genanskaffelsespriser!$D59-(2009-H$3)/$C6*Genanskaffelsespriser!$D59*H6)<0,0,(H6*Genanskaffelsespriser!$D59-(2009-H$3)/$C6*Genanskaffelsespriser!$D59*H6))","v":759733.33333333302},{"$f":"IF((I6*Genanskaffelsespriser!$D59-(2009-I$3)/$C6*Genanskaffelsespriser!$D59*I6)<0,0,(I6*Genanskaffelsespriser!$D59-(2009-I$3)/$C6*Genanskaffelsespriser!$D59*I6))","v":3498208},{"$f":"IF((J6*Genanskaffelsespriser!$D59-(2009-J$3)/$C6*Genanskaffelsespriser!$D59*J6)<0,0,(J6*Genanskaffelsespriser!$D59-(2009-J$3)/$C6*Genanskaffelsespriser!$D59*J6))","v":48646192},{"$f":"IF((K6*Genanskaffelsespriser!$D59-(2009-K$3)/$C6*Genanskaffelsespriser!$D59*K6)<0,0,(K6*Genanskaffelsespriser!$D59-(2009-K$3)/$C6*Genanskaffelsespriser!$D59*K6))","v":157318858.66666669},{"$f":"IF((L6*Genanskaffelsespriser!$D59-(2009-L$3)/$C6*Genanskaffelsespriser!$D59*L6)<0,0,(L6*Genanskaffelsespriser!$D59-(2009-L$3)/$C6*Genanskaffelsespriser!$D59*L6))","v":14314496},{"$f":"IF((M6*Genanskaffelsespriser!$D59-(2009-M$3)/$C6*Genanskaffelsespriser!$D59*M6)<0,0,(M6*Genanskaffelsespriser!$D59-(2009-M$3)/$C6*Genanskaffelsespriser!$D59*M6))","v":16567376},{"$f":"IF((N6*Genanskaffelsespriser!$D59-(2009-N$3)/$C6*Genanskaffelsespriser!$D59*N6)<0,0,(N6*Genanskaffelsespriser!$D59-(2009-N$3)/$C6*Genanskaffelsespriser!$D59*N6))","v":21540736},{"$f":"IF((O6*Genanskaffelsespriser!$D59-(2009-O$3)/$C6*Genanskaffelsespriser!$D59*O6)<0,0,(O6*Genanskaffelsespriser!$D59-(2009-O$3)/$C6*Genanskaffelsespriser!$D59*O6))","v":4501728},{"$f":"IF((P6*Genanskaffelsespriser!$D59-(2009-P$3)/$C6*Genanskaffelsespriser!$D59*P6)<0,0,(P6*Genanskaffelsespriser!$D59-(2009-P$3)/$C6*Genanskaffelsespriser!$D59*P6))","v":10853920},{"$f":"IF((Q6*Genanskaffelsespriser!$D59-(2009-Q$3)/$C6*Genanskaffelsespriser!$D59*Q6)<0,0,(Q6*Genanskaffelsespriser!$D59-(2009-Q$3)/$C6*Genanskaffelsespriser!$D59*Q6))","v":405216},{"$f":"IF((R6*Genanskaffelsespriser!$D59-(2009-R$3)/$C6*Genanskaffelsespriser!$D59*R6)<0,0,(R6*Genanskaffelsespriser!$D59-(2009-R$3)/$C6*Genanskaffelsespriser!$D59*R6))","v":6656384},{"$f":"IF((S6*Genanskaffelsespriser!$D59-(2009-S$3)/$C6*Genanskaffelsespriser!$D59*S6)<0,0,(S6*Genanskaffelsespriser!$D59-(2009-S$3)/$C6*Genanskaffelsespriser!$D59*S6))","v":1419376},{"$f":"IF((T6*Genanskaffelsespriser!$D59-(2009-T$3)/$C6*Genanskaffelsespriser!$D59*T6)<0,0,(T6*Genanskaffelsespriser!$D59-(2009-T$3)/$C6*Genanskaffelsespriser!$D59*T6))","v":6572533.333333333},{"$f":"IF((U6*Genanskaffelsespriser!$D59-(2009-U$3)/$C6*Genanskaffelsespriser!$D59*U6)<0,0,(U6*Genanskaffelsespriser!$D59-(2009-U$3)/$C6*Genanskaffelsespriser!$D59*U6))","v":4097930.6666666665},{"$f":"IF((V6*Genanskaffelsespriser!$D59-(2009-V$3)/$C6*Genanskaffelsespriser!$D59*V6)<0,0,(V6*Genanskaffelsespriser!$D59-(2009-V$3)/$C6*Genanskaffelsespriser!$D59*V6))","v":5359872},{"$f":"IF((W6*Genanskaffelsespriser!$D59-(2009-W$3)/$C6*Genanskaffelsespriser!$D59*W6)<0,0,(W6*Genanskaffelsespriser!$D59-(2009-W$3)/$C6*Genanskaffelsespriser!$D59*W6))","v":0},{"$f":"IF((X6*Genanskaffelsespriser!$D59-(2009-X$3)/$C6*Genanskaffelsespriser!$D59*X6)<0,0,(X6*Genanskaffelsespriser!$D59-(2009-X$3)/$C6*Genanskaffelsespriser!$D59*X6))","v":33152},{"$f":"IF((Y6*Genanskaffelsespriser!$D59-(2009-Y$3)/$C6*Genanskaffelsespriser!$D59*Y6)<0,0,(Y6*Genanskaffelsespriser!$D59-(2009-Y$3)/$C6*Genanskaffelsespriser!$D59*Y6))","v":0},302718005.33333337,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA6","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB6","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC6","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD6","v":4180.2332978262539},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE6","v":35762.497888172598},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF6","v":261045.71774779705},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG6","v":5007477.3142028283},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH6","v":34224271.046315052},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI6","v":6746000.2142188977},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ6","v":9843901.9526581857},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK6","v":15207455.39433386},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL6","v":3632690.8210056778},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM6","v":9640072.2319987733},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN6","v":366762.99415611842},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO6","v":6133216.425583276},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP6","v":1316188.7609617882},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ6","v":6147276.8310283078},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR6","v":3965005.7833799557},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS6","v":5326021.4359114803},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT6","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU6","v":35548.69401199025},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV6","v":0},107892878.34869997,0,0,0,88236.783315580105,397747.91561075283,1879626.8588738986,26826834.657101415,95771564.856490865,10530248.10710945,13205638.976329092,18374095.697166931,4067209.4105028389,10246996.115999386,385989.49707805924,6394800.2127916384,1367782.3804808941,6359905.0821808204,4031468.2250233111,5342946.7179557402,0,34350.347005995121,0,205305441.84101668,{"$f":"SUM(D6:Y6)","v":197929}]
[{"$f":"+Genanskaffelsespriser!B60","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E60","v":75},0,0,0,734,10175,1416,488,2763,0,298,0,295,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D7*Genanskaffelsespriser!$D60-(2009-D$3)/$C7*Genanskaffelsespriser!$D60*D7)<0,0,(D7*Genanskaffelsespriser!$D60-(2009-D$3)/$C7*Genanskaffelsespriser!$D60*D7))","v":0},{"$f":"IF((E7*Genanskaffelsespriser!$D60-(2009-E$3)/$C7*Genanskaffelsespriser!$D60*E7)<0,0,(E7*Genanskaffelsespriser!$D60-(2009-E$3)/$C7*Genanskaffelsespriser!$D60*E7))","v":0},{"$f":"IF((F7*Genanskaffelsespriser!$D60-(2009-F$3)/$C7*Genanskaffelsespriser!$D60*F7)<0,0,(F7*Genanskaffelsespriser!$D60-(2009-F$3)/$C7*Genanskaffelsespriser!$D60*F7))","v":0},{"$f":"IF((G7*Genanskaffelsespriser!$D60-(2009-G$3)/$C7*Genanskaffelsespriser!$D60*G7)<0,0,(G7*Genanskaffelsespriser!$D60-(2009-G$3)/$C7*Genanskaffelsespriser!$D60*G7))","v":55784},{"$f":"IF((H7*Genanskaffelsespriser!$D60-(2009-H$3)/$C7*Genanskaffelsespriser!$D60*H7)<0,0,(H7*Genanskaffelsespriser!$D60-(2009-H$3)/$C7*Genanskaffelsespriser!$D60*H7))","v":8506300},{"$f":"IF((I7*Genanskaffelsespriser!$D60-(2009-I$3)/$C7*Genanskaffelsespriser!$D60*I7)<0,0,(I7*Genanskaffelsespriser!$D60-(2009-I$3)/$C7*Genanskaffelsespriser!$D60*I7))","v":2259936},{"$f":"IF((J7*Genanskaffelsespriser!$D60-(2009-J$3)/$C7*Genanskaffelsespriser!$D60*J7)<0,0,(J7*Genanskaffelsespriser!$D60-(2009-J$3)/$C7*Genanskaffelsespriser!$D60*J7))","v":1149728},{"$f":"IF((K7*Genanskaffelsespriser!$D60-(2009-K$3)/$C7*Genanskaffelsespriser!$D60*K7)<0,0,(K7*Genanskaffelsespriser!$D60-(2009-K$3)/$C7*Genanskaffelsespriser!$D60*K7))","v":8609508},{"$f":"IF((L7*Genanskaffelsespriser!$D60-(2009-L$3)/$C7*Genanskaffelsespriser!$D60*L7)<0,0,(L7*Genanskaffelsespriser!$D60-(2009-L$3)/$C7*Genanskaffelsespriser!$D60*L7))","v":0},{"$f":"IF((M7*Genanskaffelsespriser!$D60-(2009-M$3)/$C7*Genanskaffelsespriser!$D60*M7)<0,0,(M7*Genanskaffelsespriser!$D60-(2009-M$3)/$C7*Genanskaffelsespriser!$D60*M7))","v":1200344},{"$f":"IF((N7*Genanskaffelsespriser!$D60-(2009-N$3)/$C7*Genanskaffelsespriser!$D60*N7)<0,0,(N7*Genanskaffelsespriser!$D60-(2009-N$3)/$C7*Genanskaffelsespriser!$D60*N7))","v":0},{"$f":"IF((O7*Genanskaffelsespriser!$D60-(2009-O$3)/$C7*Genanskaffelsespriser!$D60*O7)<0,0,(O7*Genanskaffelsespriser!$D60-(2009-O$3)/$C7*Genanskaffelsespriser!$D60*O7))","v":1412460},{"$f":"IF((P7*Genanskaffelsespriser!$D60-(2009-P$3)/$C7*Genanskaffelsespriser!$D60*P7)<0,0,(P7*Genanskaffelsespriser!$D60-(2009-P$3)/$C7*Genanskaffelsespriser!$D60*P7))","v":0},{"$f":"IF((Q7*Genanskaffelsespriser!$D60-(2009-Q$3)/$C7*Genanskaffelsespriser!$D60*Q7)<0,0,(Q7*Genanskaffelsespriser!$D60-(2009-Q$3)/$C7*Genanskaffelsespriser!$D60*Q7))","v":0},{"$f":"IF((R7*Genanskaffelsespriser!$D60-(2009-R$3)/$C7*Genanskaffelsespriser!$D60*R7)<0,0,(R7*Genanskaffelsespriser!$D60-(2009-R$3)/$C7*Genanskaffelsespriser!$D60*R7))","v":0},{"$f":"IF((S7*Genanskaffelsespriser!$D60-(2009-S$3)/$C7*Genanskaffelsespriser!$D60*S7)<0,0,(S7*Genanskaffelsespriser!$D60-(2009-S$3)/$C7*Genanskaffelsespriser!$D60*S7))","v":0},{"$f":"IF((T7*Genanskaffelsespriser!$D60-(2009-T$3)/$C7*Genanskaffelsespriser!$D60*T7)<0,0,(T7*Genanskaffelsespriser!$D60-(2009-T$3)/$C7*Genanskaffelsespriser!$D60*T7))","v":0},{"$f":"IF((U7*Genanskaffelsespriser!$D60-(2009-U$3)/$C7*Genanskaffelsespriser!$D60*U7)<0,0,(U7*Genanskaffelsespriser!$D60-(2009-U$3)/$C7*Genanskaffelsespriser!$D60*U7))","v":0},{"$f":"IF((V7*Genanskaffelsespriser!$D60-(2009-V$3)/$C7*Genanskaffelsespriser!$D60*V7)<0,0,(V7*Genanskaffelsespriser!$D60-(2009-V$3)/$C7*Genanskaffelsespriser!$D60*V7))","v":0},{"$f":"IF((W7*Genanskaffelsespriser!$D60-(2009-W$3)/$C7*Genanskaffelsespriser!$D60*W7)<0,0,(W7*Genanskaffelsespriser!$D60-(2009-W$3)/$C7*Genanskaffelsespriser!$D60*W7))","v":0},{"$f":"IF((X7*Genanskaffelsespriser!$D60-(2009-X$3)/$C7*Genanskaffelsespriser!$D60*X7)<0,0,(X7*Genanskaffelsespriser!$D60-(2009-X$3)/$C7*Genanskaffelsespriser!$D60*X7))","v":0},{"$f":"IF((Y7*Genanskaffelsespriser!$D60-(2009-Y$3)/$C7*Genanskaffelsespriser!$D60*Y7)<0,0,(Y7*Genanskaffelsespriser!$D60-(2009-Y$3)/$C7*Genanskaffelsespriser!$D60*Y7))","v":0},23194060,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA7","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB7","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC7","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD7","v":1353.4483881322876},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE7","v":400412.25314078975},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF7","v":168642.52073749917},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG7","v":118349.1788525562},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH7","v":1872974.0214537308},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI7","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ7","v":713213.04263641615},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK7","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL7","v":1139791.3150322898},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM7","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN7","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO7","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP7","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ7","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR7","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS7","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT7","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU7","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV7","v":0},4414735.7802414149,0,0,0,28568.724194066144,4453356.1265703952,1214289.2603687495,634038.58942627814,5241241.0107268654,0,956778.52131820808,0,1276125.6575161449,0,0,0,0,0,0,0,0,0,0,13804397.890120707,16169]
[{"$f":"+Genanskaffelsespriser!B61","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E61","v":75},0,0,0,0,16,423,1514,1460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D8*Genanskaffelsespriser!$D61-(2009-D$3)/$C8*Genanskaffelsespriser!$D61*D8)<0,0,(D8*Genanskaffelsespriser!$D61-(2009-D$3)/$C8*Genanskaffelsespriser!$D61*D8))","v":0},{"$f":"IF((E8*Genanskaffelsespriser!$D61-(2009-E$3)/$C8*Genanskaffelsespriser!$D61*E8)<0,0,(E8*Genanskaffelsespriser!$D61-(2009-E$3)/$C8*Genanskaffelsespriser!$D61*E8))","v":0},{"$f":"IF((F8*Genanskaffelsespriser!$D61-(2009-F$3)/$C8*Genanskaffelsespriser!$D61*F8)<0,0,(F8*Genanskaffelsespriser!$D61-(2009-F$3)/$C8*Genanskaffelsespriser!$D61*F8))","v":0},{"$f":"IF((G8*Genanskaffelsespriser!$D61-(2009-G$3)/$C8*Genanskaffelsespriser!$D61*G8)<0,0,(G8*Genanskaffelsespriser!$D61-(2009-G$3)/$C8*Genanskaffelsespriser!$D61*G8))","v":0},{"$f":"IF((H8*Genanskaffelsespriser!$D61-(2009-H$3)/$C8*Genanskaffelsespriser!$D61*H8)<0,0,(H8*Genanskaffelsespriser!$D61-(2009-H$3)/$C8*Genanskaffelsespriser!$D61*H8))","v":20650.666666666657},{"$f":"IF((I8*Genanskaffelsespriser!$D61-(2009-I$3)/$C8*Genanskaffelsespriser!$D61*I8)<0,0,(I8*Genanskaffelsespriser!$D61-(2009-I$3)/$C8*Genanskaffelsespriser!$D61*I8))","v":1042272},{"$f":"IF((J8*Genanskaffelsespriser!$D61-(2009-J$3)/$C8*Genanskaffelsespriser!$D61*J8)<0,0,(J8*Genanskaffelsespriser!$D61-(2009-J$3)/$C8*Genanskaffelsespriser!$D61*J8))","v":5506922.666666666},{"$f":"IF((K8*Genanskaffelsespriser!$D61-(2009-K$3)/$C8*Genanskaffelsespriser!$D61*K8)<0,0,(K8*Genanskaffelsespriser!$D61-(2009-K$3)/$C8*Genanskaffelsespriser!$D61*K8))","v":7023573.333333334},{"$f":"IF((L8*Genanskaffelsespriser!$D61-(2009-L$3)/$C8*Genanskaffelsespriser!$D61*L8)<0,0,(L8*Genanskaffelsespriser!$D61-(2009-L$3)/$C8*Genanskaffelsespriser!$D61*L8))","v":0},{"$f":"IF((M8*Genanskaffelsespriser!$D61-(2009-M$3)/$C8*Genanskaffelsespriser!$D61*M8)<0,0,(M8*Genanskaffelsespriser!$D61-(2009-M$3)/$C8*Genanskaffelsespriser!$D61*M8))","v":0},{"$f":"IF((N8*Genanskaffelsespriser!$D61-(2009-N$3)/$C8*Genanskaffelsespriser!$D61*N8)<0,0,(N8*Genanskaffelsespriser!$D61-(2009-N$3)/$C8*Genanskaffelsespriser!$D61*N8))","v":0},{"$f":"IF((O8*Genanskaffelsespriser!$D61-(2009-O$3)/$C8*Genanskaffelsespriser!$D61*O8)<0,0,(O8*Genanskaffelsespriser!$D61-(2009-O$3)/$C8*Genanskaffelsespriser!$D61*O8))","v":0},{"$f":"IF((P8*Genanskaffelsespriser!$D61-(2009-P$3)/$C8*Genanskaffelsespriser!$D61*P8)<0,0,(P8*Genanskaffelsespriser!$D61-(2009-P$3)/$C8*Genanskaffelsespriser!$D61*P8))","v":0},{"$f":"IF((Q8*Genanskaffelsespriser!$D61-(2009-Q$3)/$C8*Genanskaffelsespriser!$D61*Q8)<0,0,(Q8*Genanskaffelsespriser!$D61-(2009-Q$3)/$C8*Genanskaffelsespriser!$D61*Q8))","v":0},{"$f":"IF((R8*Genanskaffelsespriser!$D61-(2009-R$3)/$C8*Genanskaffelsespriser!$D61*R8)<0,0,(R8*Genanskaffelsespriser!$D61-(2009-R$3)/$C8*Genanskaffelsespriser!$D61*R8))","v":0},{"$f":"IF((S8*Genanskaffelsespriser!$D61-(2009-S$3)/$C8*Genanskaffelsespriser!$D61*S8)<0,0,(S8*Genanskaffelsespriser!$D61-(2009-S$3)/$C8*Genanskaffelsespriser!$D61*S8))","v":0},{"$f":"IF((T8*Genanskaffelsespriser!$D61-(2009-T$3)/$C8*Genanskaffelsespriser!$D61*T8)<0,0,(T8*Genanskaffelsespriser!$D61-(2009-T$3)/$C8*Genanskaffelsespriser!$D61*T8))","v":0},{"$f":"IF((U8*Genanskaffelsespriser!$D61-(2009-U$3)/$C8*Genanskaffelsespriser!$D61*U8)<0,0,(U8*Genanskaffelsespriser!$D61-(2009-U$3)/$C8*Genanskaffelsespriser!$D61*U8))","v":0},{"$f":"IF((V8*Genanskaffelsespriser!$D61-(2009-V$3)/$C8*Genanskaffelsespriser!$D61*V8)<0,0,(V8*Genanskaffelsespriser!$D61-(2009-V$3)/$C8*Genanskaffelsespriser!$D61*V8))","v":0},{"$f":"IF((W8*Genanskaffelsespriser!$D61-(2009-W$3)/$C8*Genanskaffelsespriser!$D61*W8)<0,0,(W8*Genanskaffelsespriser!$D61-(2009-W$3)/$C8*Genanskaffelsespriser!$D61*W8))","v":0},{"$f":"IF((X8*Genanskaffelsespriser!$D61-(2009-X$3)/$C8*Genanskaffelsespriser!$D61*X8)<0,0,(X8*Genanskaffelsespriser!$D61-(2009-X$3)/$C8*Genanskaffelsespriser!$D61*X8))","v":0},{"$f":"IF((Y8*Genanskaffelsespriser!$D61-(2009-Y$3)/$C8*Genanskaffelsespriser!$D61*Y8)<0,0,(Y8*Genanskaffelsespriser!$D61-(2009-Y$3)/$C8*Genanskaffelsespriser!$D61*Y8))","v":0},13593418.666666668,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE8","v":972.07716267465275},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF8","v":77777.148279471076},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG8","v":566864.31538983923},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH8","v":1527958.437475001},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU8","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV8","v":0},2173571.9783069859,0,0,0,0,10811.371914670655,560024.57413973555,3036893.4910282525,4275765.8854041677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7883495.3224868271,3413]
[{"$f":"+Genanskaffelsespriser!B62","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E62","v":75},0,0,0,0,216,166,382,653,25,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D9*Genanskaffelsespriser!$D62-(2009-D$3)/$C9*Genanskaffelsespriser!$D62*D9)<0,0,(D9*Genanskaffelsespriser!$D62-(2009-D$3)/$C9*Genanskaffelsespriser!$D62*D9))","v":0},{"$f":"IF((E9*Genanskaffelsespriser!$D62-(2009-E$3)/$C9*Genanskaffelsespriser!$D62*E9)<0,0,(E9*Genanskaffelsespriser!$D62-(2009-E$3)/$C9*Genanskaffelsespriser!$D62*E9))","v":0},{"$f":"IF((F9*Genanskaffelsespriser!$D62-(2009-F$3)/$C9*Genanskaffelsespriser!$D62*F9)<0,0,(F9*Genanskaffelsespriser!$D62-(2009-F$3)/$C9*Genanskaffelsespriser!$D62*F9))","v":0},{"$f":"IF((G9*Genanskaffelsespriser!$D62-(2009-G$3)/$C9*Genanskaffelsespriser!$D62*G9)<0,0,(G9*Genanskaffelsespriser!$D62-(2009-G$3)/$C9*Genanskaffelsespriser!$D62*G9))","v":0},{"$f":"IF((H9*Genanskaffelsespriser!$D62-(2009-H$3)/$C9*Genanskaffelsespriser!$D62*H9)<0,0,(H9*Genanskaffelsespriser!$D62-(2009-H$3)/$C9*Genanskaffelsespriser!$D62*H9))","v":529055.99999999953},{"$f":"IF((I9*Genanskaffelsespriser!$D62-(2009-I$3)/$C9*Genanskaffelsespriser!$D62*I9)<0,0,(I9*Genanskaffelsespriser!$D62-(2009-I$3)/$C9*Genanskaffelsespriser!$D62*I9))","v":776216},{"$f":"IF((J9*Genanskaffelsespriser!$D62-(2009-J$3)/$C9*Genanskaffelsespriser!$D62*J9)<0,0,(J9*Genanskaffelsespriser!$D62-(2009-J$3)/$C9*Genanskaffelsespriser!$D62*J9))","v":2636818.6666666665},{"$f":"IF((K9*Genanskaffelsespriser!$D62-(2009-K$3)/$C9*Genanskaffelsespriser!$D62*K9)<0,0,(K9*Genanskaffelsespriser!$D62-(2009-K$3)/$C9*Genanskaffelsespriser!$D62*K9))","v":5961454.666666667},{"$f":"IF((L9*Genanskaffelsespriser!$D62-(2009-L$3)/$C9*Genanskaffelsespriser!$D62*L9)<0,0,(L9*Genanskaffelsespriser!$D62-(2009-L$3)/$C9*Genanskaffelsespriser!$D62*L9))","v":267200},{"$f":"IF((M9*Genanskaffelsespriser!$D62-(2009-M$3)/$C9*Genanskaffelsespriser!$D62*M9)<0,0,(M9*Genanskaffelsespriser!$D62-(2009-M$3)/$C9*Genanskaffelsespriser!$D62*M9))","v":0},{"$f":"IF((N9*Genanskaffelsespriser!$D62-(2009-N$3)/$C9*Genanskaffelsespriser!$D62*N9)<0,0,(N9*Genanskaffelsespriser!$D62-(2009-N$3)/$C9*Genanskaffelsespriser!$D62*N9))","v":0},{"$f":"IF((O9*Genanskaffelsespriser!$D62-(2009-O$3)/$C9*Genanskaffelsespriser!$D62*O9)<0,0,(O9*Genanskaffelsespriser!$D62-(2009-O$3)/$C9*Genanskaffelsespriser!$D62*O9))","v":0},{"$f":"IF((P9*Genanskaffelsespriser!$D62-(2009-P$3)/$C9*Genanskaffelsespriser!$D62*P9)<0,0,(P9*Genanskaffelsespriser!$D62-(2009-P$3)/$C9*Genanskaffelsespriser!$D62*P9))","v":0},{"$f":"IF((Q9*Genanskaffelsespriser!$D62-(2009-Q$3)/$C9*Genanskaffelsespriser!$D62*Q9)<0,0,(Q9*Genanskaffelsespriser!$D62-(2009-Q$3)/$C9*Genanskaffelsespriser!$D62*Q9))","v":0},{"$f":"IF((R9*Genanskaffelsespriser!$D62-(2009-R$3)/$C9*Genanskaffelsespriser!$D62*R9)<0,0,(R9*Genanskaffelsespriser!$D62-(2009-R$3)/$C9*Genanskaffelsespriser!$D62*R9))","v":0},{"$f":"IF((S9*Genanskaffelsespriser!$D62-(2009-S$3)/$C9*Genanskaffelsespriser!$D62*S9)<0,0,(S9*Genanskaffelsespriser!$D62-(2009-S$3)/$C9*Genanskaffelsespriser!$D62*S9))","v":0},{"$f":"IF((T9*Genanskaffelsespriser!$D62-(2009-T$3)/$C9*Genanskaffelsespriser!$D62*T9)<0,0,(T9*Genanskaffelsespriser!$D62-(2009-T$3)/$C9*Genanskaffelsespriser!$D62*T9))","v":0},{"$f":"IF((U9*Genanskaffelsespriser!$D62-(2009-U$3)/$C9*Genanskaffelsespriser!$D62*U9)<0,0,(U9*Genanskaffelsespriser!$D62-(2009-U$3)/$C9*Genanskaffelsespriser!$D62*U9))","v":0},{"$f":"IF((V9*Genanskaffelsespriser!$D62-(2009-V$3)/$C9*Genanskaffelsespriser!$D62*V9)<0,0,(V9*Genanskaffelsespriser!$D62-(2009-V$3)/$C9*Genanskaffelsespriser!$D62*V9))","v":0},{"$f":"IF((W9*Genanskaffelsespriser!$D62-(2009-W$3)/$C9*Genanskaffelsespriser!$D62*W9)<0,0,(W9*Genanskaffelsespriser!$D62-(2009-W$3)/$C9*Genanskaffelsespriser!$D62*W9))","v":0},{"$f":"IF((X9*Genanskaffelsespriser!$D62-(2009-X$3)/$C9*Genanskaffelsespriser!$D62*X9)<0,0,(X9*Genanskaffelsespriser!$D62-(2009-X$3)/$C9*Genanskaffelsespriser!$D62*X9))","v":0},{"$f":"IF((Y9*Genanskaffelsespriser!$D62-(2009-Y$3)/$C9*Genanskaffelsespriser!$D62*Y9)<0,0,(Y9*Genanskaffelsespriser!$D62-(2009-Y$3)/$C9*Genanskaffelsespriser!$D62*Y9))","v":0},10170745.333333332,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE9","v":24903.954127840949},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF9","v":57923.331845140157},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG9","v":271425.34928530233},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH9","v":1296897.5370881562},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI9","v":125923.48743813889},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU9","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV9","v":0},1777073.6597845785,0,0,0,0,276979.97706392023,417069.6659225701,1454122.0079759844,3629176.1018774118,196561.74371906946,0,0,0,0,0,0,0,0,0,0,0,0,0,5973909.4965589549,1442]
[{"$f":"+Genanskaffelsespriser!B63","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E63","v":75},0,0,0,108,47,47,73,218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D10*Genanskaffelsespriser!$D63-(2009-D$3)/$C10*Genanskaffelsespriser!$D63*D10)<0,0,(D10*Genanskaffelsespriser!$D63-(2009-D$3)/$C10*Genanskaffelsespriser!$D63*D10))","v":0},{"$f":"IF((E10*Genanskaffelsespriser!$D63-(2009-E$3)/$C10*Genanskaffelsespriser!$D63*E10)<0,0,(E10*Genanskaffelsespriser!$D63-(2009-E$3)/$C10*Genanskaffelsespriser!$D63*E10))","v":0},{"$f":"IF((F10*Genanskaffelsespriser!$D63-(2009-F$3)/$C10*Genanskaffelsespriser!$D63*F10)<0,0,(F10*Genanskaffelsespriser!$D63-(2009-F$3)/$C10*Genanskaffelsespriser!$D63*F10))","v":0},{"$f":"IF((G10*Genanskaffelsespriser!$D63-(2009-G$3)/$C10*Genanskaffelsespriser!$D63*G10)<0,0,(G10*Genanskaffelsespriser!$D63-(2009-G$3)/$C10*Genanskaffelsespriser!$D63*G10))","v":48384},{"$f":"IF((H10*Genanskaffelsespriser!$D63-(2009-H$3)/$C10*Genanskaffelsespriser!$D63*H10)<0,0,(H10*Genanskaffelsespriser!$D63-(2009-H$3)/$C10*Genanskaffelsespriser!$D63*H10))","v":231615.99999999977},{"$f":"IF((I10*Genanskaffelsespriser!$D63-(2009-I$3)/$C10*Genanskaffelsespriser!$D63*I10)<0,0,(I10*Genanskaffelsespriser!$D63-(2009-I$3)/$C10*Genanskaffelsespriser!$D63*I10))","v":442176},{"$f":"IF((J10*Genanskaffelsespriser!$D63-(2009-J$3)/$C10*Genanskaffelsespriser!$D63*J10)<0,0,(J10*Genanskaffelsespriser!$D63-(2009-J$3)/$C10*Genanskaffelsespriser!$D63*J10))","v":1013824},{"$f":"IF((K10*Genanskaffelsespriser!$D63-(2009-K$3)/$C10*Genanskaffelsespriser!$D63*K10)<0,0,(K10*Genanskaffelsespriser!$D63-(2009-K$3)/$C10*Genanskaffelsespriser!$D63*K10))","v":4004224},{"$f":"IF((L10*Genanskaffelsespriser!$D63-(2009-L$3)/$C10*Genanskaffelsespriser!$D63*L10)<0,0,(L10*Genanskaffelsespriser!$D63-(2009-L$3)/$C10*Genanskaffelsespriser!$D63*L10))","v":0},{"$f":"IF((M10*Genanskaffelsespriser!$D63-(2009-M$3)/$C10*Genanskaffelsespriser!$D63*M10)<0,0,(M10*Genanskaffelsespriser!$D63-(2009-M$3)/$C10*Genanskaffelsespriser!$D63*M10))","v":0},{"$f":"IF((N10*Genanskaffelsespriser!$D63-(2009-N$3)/$C10*Genanskaffelsespriser!$D63*N10)<0,0,(N10*Genanskaffelsespriser!$D63-(2009-N$3)/$C10*Genanskaffelsespriser!$D63*N10))","v":0},{"$f":"IF((O10*Genanskaffelsespriser!$D63-(2009-O$3)/$C10*Genanskaffelsespriser!$D63*O10)<0,0,(O10*Genanskaffelsespriser!$D63-(2009-O$3)/$C10*Genanskaffelsespriser!$D63*O10))","v":0},{"$f":"IF((P10*Genanskaffelsespriser!$D63-(2009-P$3)/$C10*Genanskaffelsespriser!$D63*P10)<0,0,(P10*Genanskaffelsespriser!$D63-(2009-P$3)/$C10*Genanskaffelsespriser!$D63*P10))","v":0},{"$f":"IF((Q10*Genanskaffelsespriser!$D63-(2009-Q$3)/$C10*Genanskaffelsespriser!$D63*Q10)<0,0,(Q10*Genanskaffelsespriser!$D63-(2009-Q$3)/$C10*Genanskaffelsespriser!$D63*Q10))","v":0},{"$f":"IF((R10*Genanskaffelsespriser!$D63-(2009-R$3)/$C10*Genanskaffelsespriser!$D63*R10)<0,0,(R10*Genanskaffelsespriser!$D63-(2009-R$3)/$C10*Genanskaffelsespriser!$D63*R10))","v":0},{"$f":"IF((S10*Genanskaffelsespriser!$D63-(2009-S$3)/$C10*Genanskaffelsespriser!$D63*S10)<0,0,(S10*Genanskaffelsespriser!$D63-(2009-S$3)/$C10*Genanskaffelsespriser!$D63*S10))","v":0},{"$f":"IF((T10*Genanskaffelsespriser!$D63-(2009-T$3)/$C10*Genanskaffelsespriser!$D63*T10)<0,0,(T10*Genanskaffelsespriser!$D63-(2009-T$3)/$C10*Genanskaffelsespriser!$D63*T10))","v":0},{"$f":"IF((U10*Genanskaffelsespriser!$D63-(2009-U$3)/$C10*Genanskaffelsespriser!$D63*U10)<0,0,(U10*Genanskaffelsespriser!$D63-(2009-U$3)/$C10*Genanskaffelsespriser!$D63*U10))","v":0},{"$f":"IF((V10*Genanskaffelsespriser!$D63-(2009-V$3)/$C10*Genanskaffelsespriser!$D63*V10)<0,0,(V10*Genanskaffelsespriser!$D63-(2009-V$3)/$C10*Genanskaffelsespriser!$D63*V10))","v":0},{"$f":"IF((W10*Genanskaffelsespriser!$D63-(2009-W$3)/$C10*Genanskaffelsespriser!$D63*W10)<0,0,(W10*Genanskaffelsespriser!$D63-(2009-W$3)/$C10*Genanskaffelsespriser!$D63*W10))","v":0},{"$f":"IF((X10*Genanskaffelsespriser!$D63-(2009-X$3)/$C10*Genanskaffelsespriser!$D63*X10)<0,0,(X10*Genanskaffelsespriser!$D63-(2009-X$3)/$C10*Genanskaffelsespriser!$D63*X10))","v":0},{"$f":"IF((Y10*Genanskaffelsespriser!$D63-(2009-Y$3)/$C10*Genanskaffelsespriser!$D63*Y10)<0,0,(Y10*Genanskaffelsespriser!$D63-(2009-Y$3)/$C10*Genanskaffelsespriser!$D63*Y10))","v":0},5740224,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD10","v":1173.9073356409115},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE10","v":10902.729085907748},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF10","v":32996.3659367453},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG10","v":104359.67281045078},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH10","v":871107.56248574762},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV10","v":0},1020540.2376544924,0,0,0,24778.953667820457,121259.36454295376,237586.18296837265,559091.83640522533,2437665.781242874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3380382.1188272461,493]
[{"$f":"+Genanskaffelsespriser!B64","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E64","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D11*Genanskaffelsespriser!$D64-(2009-D$3)/$C11*Genanskaffelsespriser!$D64*D11)<0,0,(D11*Genanskaffelsespriser!$D64-(2009-D$3)/$C11*Genanskaffelsespriser!$D64*D11))","v":0},{"$f":"IF((E11*Genanskaffelsespriser!$D64-(2009-E$3)/$C11*Genanskaffelsespriser!$D64*E11)<0,0,(E11*Genanskaffelsespriser!$D64-(2009-E$3)/$C11*Genanskaffelsespriser!$D64*E11))","v":0},{"$f":"IF((F11*Genanskaffelsespriser!$D64-(2009-F$3)/$C11*Genanskaffelsespriser!$D64*F11)<0,0,(F11*Genanskaffelsespriser!$D64-(2009-F$3)/$C11*Genanskaffelsespriser!$D64*F11))","v":0},{"$f":"IF((G11*Genanskaffelsespriser!$D64-(2009-G$3)/$C11*Genanskaffelsespriser!$D64*G11)<0,0,(G11*Genanskaffelsespriser!$D64-(2009-G$3)/$C11*Genanskaffelsespriser!$D64*G11))","v":0},{"$f":"IF((H11*Genanskaffelsespriser!$D64-(2009-H$3)/$C11*Genanskaffelsespriser!$D64*H11)<0,0,(H11*Genanskaffelsespriser!$D64-(2009-H$3)/$C11*Genanskaffelsespriser!$D64*H11))","v":0},{"$f":"IF((I11*Genanskaffelsespriser!$D64-(2009-I$3)/$C11*Genanskaffelsespriser!$D64*I11)<0,0,(I11*Genanskaffelsespriser!$D64-(2009-I$3)/$C11*Genanskaffelsespriser!$D64*I11))","v":0},{"$f":"IF((J11*Genanskaffelsespriser!$D64-(2009-J$3)/$C11*Genanskaffelsespriser!$D64*J11)<0,0,(J11*Genanskaffelsespriser!$D64-(2009-J$3)/$C11*Genanskaffelsespriser!$D64*J11))","v":0},{"$f":"IF((K11*Genanskaffelsespriser!$D64-(2009-K$3)/$C11*Genanskaffelsespriser!$D64*K11)<0,0,(K11*Genanskaffelsespriser!$D64-(2009-K$3)/$C11*Genanskaffelsespriser!$D64*K11))","v":0},{"$f":"IF((L11*Genanskaffelsespriser!$D64-(2009-L$3)/$C11*Genanskaffelsespriser!$D64*L11)<0,0,(L11*Genanskaffelsespriser!$D64-(2009-L$3)/$C11*Genanskaffelsespriser!$D64*L11))","v":0},{"$f":"IF((M11*Genanskaffelsespriser!$D64-(2009-M$3)/$C11*Genanskaffelsespriser!$D64*M11)<0,0,(M11*Genanskaffelsespriser!$D64-(2009-M$3)/$C11*Genanskaffelsespriser!$D64*M11))","v":0},{"$f":"IF((N11*Genanskaffelsespriser!$D64-(2009-N$3)/$C11*Genanskaffelsespriser!$D64*N11)<0,0,(N11*Genanskaffelsespriser!$D64-(2009-N$3)/$C11*Genanskaffelsespriser!$D64*N11))","v":0},{"$f":"IF((O11*Genanskaffelsespriser!$D64-(2009-O$3)/$C11*Genanskaffelsespriser!$D64*O11)<0,0,(O11*Genanskaffelsespriser!$D64-(2009-O$3)/$C11*Genanskaffelsespriser!$D64*O11))","v":0},{"$f":"IF((P11*Genanskaffelsespriser!$D64-(2009-P$3)/$C11*Genanskaffelsespriser!$D64*P11)<0,0,(P11*Genanskaffelsespriser!$D64-(2009-P$3)/$C11*Genanskaffelsespriser!$D64*P11))","v":0},{"$f":"IF((Q11*Genanskaffelsespriser!$D64-(2009-Q$3)/$C11*Genanskaffelsespriser!$D64*Q11)<0,0,(Q11*Genanskaffelsespriser!$D64-(2009-Q$3)/$C11*Genanskaffelsespriser!$D64*Q11))","v":0},{"$f":"IF((R11*Genanskaffelsespriser!$D64-(2009-R$3)/$C11*Genanskaffelsespriser!$D64*R11)<0,0,(R11*Genanskaffelsespriser!$D64-(2009-R$3)/$C11*Genanskaffelsespriser!$D64*R11))","v":0},{"$f":"IF((S11*Genanskaffelsespriser!$D64-(2009-S$3)/$C11*Genanskaffelsespriser!$D64*S11)<0,0,(S11*Genanskaffelsespriser!$D64-(2009-S$3)/$C11*Genanskaffelsespriser!$D64*S11))","v":0},{"$f":"IF((T11*Genanskaffelsespriser!$D64-(2009-T$3)/$C11*Genanskaffelsespriser!$D64*T11)<0,0,(T11*Genanskaffelsespriser!$D64-(2009-T$3)/$C11*Genanskaffelsespriser!$D64*T11))","v":0},{"$f":"IF((U11*Genanskaffelsespriser!$D64-(2009-U$3)/$C11*Genanskaffelsespriser!$D64*U11)<0,0,(U11*Genanskaffelsespriser!$D64-(2009-U$3)/$C11*Genanskaffelsespriser!$D64*U11))","v":0},{"$f":"IF((V11*Genanskaffelsespriser!$D64-(2009-V$3)/$C11*Genanskaffelsespriser!$D64*V11)<0,0,(V11*Genanskaffelsespriser!$D64-(2009-V$3)/$C11*Genanskaffelsespriser!$D64*V11))","v":0},{"$f":"IF((W11*Genanskaffelsespriser!$D64-(2009-W$3)/$C11*Genanskaffelsespriser!$D64*W11)<0,0,(W11*Genanskaffelsespriser!$D64-(2009-W$3)/$C11*Genanskaffelsespriser!$D64*W11))","v":0},{"$f":"IF((X11*Genanskaffelsespriser!$D64-(2009-X$3)/$C11*Genanskaffelsespriser!$D64*X11)<0,0,(X11*Genanskaffelsespriser!$D64-(2009-X$3)/$C11*Genanskaffelsespriser!$D64*X11))","v":0},{"$f":"IF((Y11*Genanskaffelsespriser!$D64-(2009-Y$3)/$C11*Genanskaffelsespriser!$D64*Y11)<0,0,(Y11*Genanskaffelsespriser!$D64-(2009-Y$3)/$C11*Genanskaffelsespriser!$D64*Y11))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI11","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B65","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E65","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D12*Genanskaffelsespriser!$D65-(2009-D$3)/$C12*Genanskaffelsespriser!$D65*D12)<0,0,(D12*Genanskaffelsespriser!$D65-(2009-D$3)/$C12*Genanskaffelsespriser!$D65*D12))","v":0},{"$f":"IF((E12*Genanskaffelsespriser!$D65-(2009-E$3)/$C12*Genanskaffelsespriser!$D65*E12)<0,0,(E12*Genanskaffelsespriser!$D65-(2009-E$3)/$C12*Genanskaffelsespriser!$D65*E12))","v":0},{"$f":"IF((F12*Genanskaffelsespriser!$D65-(2009-F$3)/$C12*Genanskaffelsespriser!$D65*F12)<0,0,(F12*Genanskaffelsespriser!$D65-(2009-F$3)/$C12*Genanskaffelsespriser!$D65*F12))","v":0},{"$f":"IF((G12*Genanskaffelsespriser!$D65-(2009-G$3)/$C12*Genanskaffelsespriser!$D65*G12)<0,0,(G12*Genanskaffelsespriser!$D65-(2009-G$3)/$C12*Genanskaffelsespriser!$D65*G12))","v":0},{"$f":"IF((H12*Genanskaffelsespriser!$D65-(2009-H$3)/$C12*Genanskaffelsespriser!$D65*H12)<0,0,(H12*Genanskaffelsespriser!$D65-(2009-H$3)/$C12*Genanskaffelsespriser!$D65*H12))","v":0},{"$f":"IF((I12*Genanskaffelsespriser!$D65-(2009-I$3)/$C12*Genanskaffelsespriser!$D65*I12)<0,0,(I12*Genanskaffelsespriser!$D65-(2009-I$3)/$C12*Genanskaffelsespriser!$D65*I12))","v":0},{"$f":"IF((J12*Genanskaffelsespriser!$D65-(2009-J$3)/$C12*Genanskaffelsespriser!$D65*J12)<0,0,(J12*Genanskaffelsespriser!$D65-(2009-J$3)/$C12*Genanskaffelsespriser!$D65*J12))","v":0},{"$f":"IF((K12*Genanskaffelsespriser!$D65-(2009-K$3)/$C12*Genanskaffelsespriser!$D65*K12)<0,0,(K12*Genanskaffelsespriser!$D65-(2009-K$3)/$C12*Genanskaffelsespriser!$D65*K12))","v":0},{"$f":"IF((L12*Genanskaffelsespriser!$D65-(2009-L$3)/$C12*Genanskaffelsespriser!$D65*L12)<0,0,(L12*Genanskaffelsespriser!$D65-(2009-L$3)/$C12*Genanskaffelsespriser!$D65*L12))","v":0},{"$f":"IF((M12*Genanskaffelsespriser!$D65-(2009-M$3)/$C12*Genanskaffelsespriser!$D65*M12)<0,0,(M12*Genanskaffelsespriser!$D65-(2009-M$3)/$C12*Genanskaffelsespriser!$D65*M12))","v":0},{"$f":"IF((N12*Genanskaffelsespriser!$D65-(2009-N$3)/$C12*Genanskaffelsespriser!$D65*N12)<0,0,(N12*Genanskaffelsespriser!$D65-(2009-N$3)/$C12*Genanskaffelsespriser!$D65*N12))","v":0},{"$f":"IF((O12*Genanskaffelsespriser!$D65-(2009-O$3)/$C12*Genanskaffelsespriser!$D65*O12)<0,0,(O12*Genanskaffelsespriser!$D65-(2009-O$3)/$C12*Genanskaffelsespriser!$D65*O12))","v":0},{"$f":"IF((P12*Genanskaffelsespriser!$D65-(2009-P$3)/$C12*Genanskaffelsespriser!$D65*P12)<0,0,(P12*Genanskaffelsespriser!$D65-(2009-P$3)/$C12*Genanskaffelsespriser!$D65*P12))","v":0},{"$f":"IF((Q12*Genanskaffelsespriser!$D65-(2009-Q$3)/$C12*Genanskaffelsespriser!$D65*Q12)<0,0,(Q12*Genanskaffelsespriser!$D65-(2009-Q$3)/$C12*Genanskaffelsespriser!$D65*Q12))","v":0},{"$f":"IF((R12*Genanskaffelsespriser!$D65-(2009-R$3)/$C12*Genanskaffelsespriser!$D65*R12)<0,0,(R12*Genanskaffelsespriser!$D65-(2009-R$3)/$C12*Genanskaffelsespriser!$D65*R12))","v":0},{"$f":"IF((S12*Genanskaffelsespriser!$D65-(2009-S$3)/$C12*Genanskaffelsespriser!$D65*S12)<0,0,(S12*Genanskaffelsespriser!$D65-(2009-S$3)/$C12*Genanskaffelsespriser!$D65*S12))","v":0},{"$f":"IF((T12*Genanskaffelsespriser!$D65-(2009-T$3)/$C12*Genanskaffelsespriser!$D65*T12)<0,0,(T12*Genanskaffelsespriser!$D65-(2009-T$3)/$C12*Genanskaffelsespriser!$D65*T12))","v":0},{"$f":"IF((U12*Genanskaffelsespriser!$D65-(2009-U$3)/$C12*Genanskaffelsespriser!$D65*U12)<0,0,(U12*Genanskaffelsespriser!$D65-(2009-U$3)/$C12*Genanskaffelsespriser!$D65*U12))","v":0},{"$f":"IF((V12*Genanskaffelsespriser!$D65-(2009-V$3)/$C12*Genanskaffelsespriser!$D65*V12)<0,0,(V12*Genanskaffelsespriser!$D65-(2009-V$3)/$C12*Genanskaffelsespriser!$D65*V12))","v":0},{"$f":"IF((W12*Genanskaffelsespriser!$D65-(2009-W$3)/$C12*Genanskaffelsespriser!$D65*W12)<0,0,(W12*Genanskaffelsespriser!$D65-(2009-W$3)/$C12*Genanskaffelsespriser!$D65*W12))","v":0},{"$f":"IF((X12*Genanskaffelsespriser!$D65-(2009-X$3)/$C12*Genanskaffelsespriser!$D65*X12)<0,0,(X12*Genanskaffelsespriser!$D65-(2009-X$3)/$C12*Genanskaffelsespriser!$D65*X12))","v":0},{"$f":"IF((Y12*Genanskaffelsespriser!$D65-(2009-Y$3)/$C12*Genanskaffelsespriser!$D65*Y12)<0,0,(Y12*Genanskaffelsespriser!$D65-(2009-Y$3)/$C12*Genanskaffelsespriser!$D65*Y12))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B66","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E66","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D13*Genanskaffelsespriser!$D66-(2009-D$3)/$C13*Genanskaffelsespriser!$D66*D13)<0,0,(D13*Genanskaffelsespriser!$D66-(2009-D$3)/$C13*Genanskaffelsespriser!$D66*D13))","v":0},{"$f":"IF((E13*Genanskaffelsespriser!$D66-(2009-E$3)/$C13*Genanskaffelsespriser!$D66*E13)<0,0,(E13*Genanskaffelsespriser!$D66-(2009-E$3)/$C13*Genanskaffelsespriser!$D66*E13))","v":0},{"$f":"IF((F13*Genanskaffelsespriser!$D66-(2009-F$3)/$C13*Genanskaffelsespriser!$D66*F13)<0,0,(F13*Genanskaffelsespriser!$D66-(2009-F$3)/$C13*Genanskaffelsespriser!$D66*F13))","v":0},{"$f":"IF((G13*Genanskaffelsespriser!$D66-(2009-G$3)/$C13*Genanskaffelsespriser!$D66*G13)<0,0,(G13*Genanskaffelsespriser!$D66-(2009-G$3)/$C13*Genanskaffelsespriser!$D66*G13))","v":0},{"$f":"IF((H13*Genanskaffelsespriser!$D66-(2009-H$3)/$C13*Genanskaffelsespriser!$D66*H13)<0,0,(H13*Genanskaffelsespriser!$D66-(2009-H$3)/$C13*Genanskaffelsespriser!$D66*H13))","v":0},{"$f":"IF((I13*Genanskaffelsespriser!$D66-(2009-I$3)/$C13*Genanskaffelsespriser!$D66*I13)<0,0,(I13*Genanskaffelsespriser!$D66-(2009-I$3)/$C13*Genanskaffelsespriser!$D66*I13))","v":0},{"$f":"IF((J13*Genanskaffelsespriser!$D66-(2009-J$3)/$C13*Genanskaffelsespriser!$D66*J13)<0,0,(J13*Genanskaffelsespriser!$D66-(2009-J$3)/$C13*Genanskaffelsespriser!$D66*J13))","v":0},{"$f":"IF((K13*Genanskaffelsespriser!$D66-(2009-K$3)/$C13*Genanskaffelsespriser!$D66*K13)<0,0,(K13*Genanskaffelsespriser!$D66-(2009-K$3)/$C13*Genanskaffelsespriser!$D66*K13))","v":0},{"$f":"IF((L13*Genanskaffelsespriser!$D66-(2009-L$3)/$C13*Genanskaffelsespriser!$D66*L13)<0,0,(L13*Genanskaffelsespriser!$D66-(2009-L$3)/$C13*Genanskaffelsespriser!$D66*L13))","v":0},{"$f":"IF((M13*Genanskaffelsespriser!$D66-(2009-M$3)/$C13*Genanskaffelsespriser!$D66*M13)<0,0,(M13*Genanskaffelsespriser!$D66-(2009-M$3)/$C13*Genanskaffelsespriser!$D66*M13))","v":0},{"$f":"IF((N13*Genanskaffelsespriser!$D66-(2009-N$3)/$C13*Genanskaffelsespriser!$D66*N13)<0,0,(N13*Genanskaffelsespriser!$D66-(2009-N$3)/$C13*Genanskaffelsespriser!$D66*N13))","v":0},{"$f":"IF((O13*Genanskaffelsespriser!$D66-(2009-O$3)/$C13*Genanskaffelsespriser!$D66*O13)<0,0,(O13*Genanskaffelsespriser!$D66-(2009-O$3)/$C13*Genanskaffelsespriser!$D66*O13))","v":0},{"$f":"IF((P13*Genanskaffelsespriser!$D66-(2009-P$3)/$C13*Genanskaffelsespriser!$D66*P13)<0,0,(P13*Genanskaffelsespriser!$D66-(2009-P$3)/$C13*Genanskaffelsespriser!$D66*P13))","v":0},{"$f":"IF((Q13*Genanskaffelsespriser!$D66-(2009-Q$3)/$C13*Genanskaffelsespriser!$D66*Q13)<0,0,(Q13*Genanskaffelsespriser!$D66-(2009-Q$3)/$C13*Genanskaffelsespriser!$D66*Q13))","v":0},{"$f":"IF((R13*Genanskaffelsespriser!$D66-(2009-R$3)/$C13*Genanskaffelsespriser!$D66*R13)<0,0,(R13*Genanskaffelsespriser!$D66-(2009-R$3)/$C13*Genanskaffelsespriser!$D66*R13))","v":0},{"$f":"IF((S13*Genanskaffelsespriser!$D66-(2009-S$3)/$C13*Genanskaffelsespriser!$D66*S13)<0,0,(S13*Genanskaffelsespriser!$D66-(2009-S$3)/$C13*Genanskaffelsespriser!$D66*S13))","v":0},{"$f":"IF((T13*Genanskaffelsespriser!$D66-(2009-T$3)/$C13*Genanskaffelsespriser!$D66*T13)<0,0,(T13*Genanskaffelsespriser!$D66-(2009-T$3)/$C13*Genanskaffelsespriser!$D66*T13))","v":0},{"$f":"IF((U13*Genanskaffelsespriser!$D66-(2009-U$3)/$C13*Genanskaffelsespriser!$D66*U13)<0,0,(U13*Genanskaffelsespriser!$D66-(2009-U$3)/$C13*Genanskaffelsespriser!$D66*U13))","v":0},{"$f":"IF((V13*Genanskaffelsespriser!$D66-(2009-V$3)/$C13*Genanskaffelsespriser!$D66*V13)<0,0,(V13*Genanskaffelsespriser!$D66-(2009-V$3)/$C13*Genanskaffelsespriser!$D66*V13))","v":0},{"$f":"IF((W13*Genanskaffelsespriser!$D66-(2009-W$3)/$C13*Genanskaffelsespriser!$D66*W13)<0,0,(W13*Genanskaffelsespriser!$D66-(2009-W$3)/$C13*Genanskaffelsespriser!$D66*W13))","v":0},{"$f":"IF((X13*Genanskaffelsespriser!$D66-(2009-X$3)/$C13*Genanskaffelsespriser!$D66*X13)<0,0,(X13*Genanskaffelsespriser!$D66-(2009-X$3)/$C13*Genanskaffelsespriser!$D66*X13))","v":0},{"$f":"IF((Y13*Genanskaffelsespriser!$D66-(2009-Y$3)/$C13*Genanskaffelsespriser!$D66*Y13)<0,0,(Y13*Genanskaffelsespriser!$D66-(2009-Y$3)/$C13*Genanskaffelsespriser!$D66*Y13))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI13","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM13","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B67","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E67","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D14*Genanskaffelsespriser!$D67-(2009-D$3)/$C14*Genanskaffelsespriser!$D67*D14)<0,0,(D14*Genanskaffelsespriser!$D67-(2009-D$3)/$C14*Genanskaffelsespriser!$D67*D14))","v":0},{"$f":"IF((E14*Genanskaffelsespriser!$D67-(2009-E$3)/$C14*Genanskaffelsespriser!$D67*E14)<0,0,(E14*Genanskaffelsespriser!$D67-(2009-E$3)/$C14*Genanskaffelsespriser!$D67*E14))","v":0},{"$f":"IF((F14*Genanskaffelsespriser!$D67-(2009-F$3)/$C14*Genanskaffelsespriser!$D67*F14)<0,0,(F14*Genanskaffelsespriser!$D67-(2009-F$3)/$C14*Genanskaffelsespriser!$D67*F14))","v":0},{"$f":"IF((G14*Genanskaffelsespriser!$D67-(2009-G$3)/$C14*Genanskaffelsespriser!$D67*G14)<0,0,(G14*Genanskaffelsespriser!$D67-(2009-G$3)/$C14*Genanskaffelsespriser!$D67*G14))","v":0},{"$f":"IF((H14*Genanskaffelsespriser!$D67-(2009-H$3)/$C14*Genanskaffelsespriser!$D67*H14)<0,0,(H14*Genanskaffelsespriser!$D67-(2009-H$3)/$C14*Genanskaffelsespriser!$D67*H14))","v":0},{"$f":"IF((I14*Genanskaffelsespriser!$D67-(2009-I$3)/$C14*Genanskaffelsespriser!$D67*I14)<0,0,(I14*Genanskaffelsespriser!$D67-(2009-I$3)/$C14*Genanskaffelsespriser!$D67*I14))","v":0},{"$f":"IF((J14*Genanskaffelsespriser!$D67-(2009-J$3)/$C14*Genanskaffelsespriser!$D67*J14)<0,0,(J14*Genanskaffelsespriser!$D67-(2009-J$3)/$C14*Genanskaffelsespriser!$D67*J14))","v":0},{"$f":"IF((K14*Genanskaffelsespriser!$D67-(2009-K$3)/$C14*Genanskaffelsespriser!$D67*K14)<0,0,(K14*Genanskaffelsespriser!$D67-(2009-K$3)/$C14*Genanskaffelsespriser!$D67*K14))","v":0},{"$f":"IF((L14*Genanskaffelsespriser!$D67-(2009-L$3)/$C14*Genanskaffelsespriser!$D67*L14)<0,0,(L14*Genanskaffelsespriser!$D67-(2009-L$3)/$C14*Genanskaffelsespriser!$D67*L14))","v":0},{"$f":"IF((M14*Genanskaffelsespriser!$D67-(2009-M$3)/$C14*Genanskaffelsespriser!$D67*M14)<0,0,(M14*Genanskaffelsespriser!$D67-(2009-M$3)/$C14*Genanskaffelsespriser!$D67*M14))","v":0},{"$f":"IF((N14*Genanskaffelsespriser!$D67-(2009-N$3)/$C14*Genanskaffelsespriser!$D67*N14)<0,0,(N14*Genanskaffelsespriser!$D67-(2009-N$3)/$C14*Genanskaffelsespriser!$D67*N14))","v":0},{"$f":"IF((O14*Genanskaffelsespriser!$D67-(2009-O$3)/$C14*Genanskaffelsespriser!$D67*O14)<0,0,(O14*Genanskaffelsespriser!$D67-(2009-O$3)/$C14*Genanskaffelsespriser!$D67*O14))","v":0},{"$f":"IF((P14*Genanskaffelsespriser!$D67-(2009-P$3)/$C14*Genanskaffelsespriser!$D67*P14)<0,0,(P14*Genanskaffelsespriser!$D67-(2009-P$3)/$C14*Genanskaffelsespriser!$D67*P14))","v":0},{"$f":"IF((Q14*Genanskaffelsespriser!$D67-(2009-Q$3)/$C14*Genanskaffelsespriser!$D67*Q14)<0,0,(Q14*Genanskaffelsespriser!$D67-(2009-Q$3)/$C14*Genanskaffelsespriser!$D67*Q14))","v":0},{"$f":"IF((R14*Genanskaffelsespriser!$D67-(2009-R$3)/$C14*Genanskaffelsespriser!$D67*R14)<0,0,(R14*Genanskaffelsespriser!$D67-(2009-R$3)/$C14*Genanskaffelsespriser!$D67*R14))","v":0},{"$f":"IF((S14*Genanskaffelsespriser!$D67-(2009-S$3)/$C14*Genanskaffelsespriser!$D67*S14)<0,0,(S14*Genanskaffelsespriser!$D67-(2009-S$3)/$C14*Genanskaffelsespriser!$D67*S14))","v":0},{"$f":"IF((T14*Genanskaffelsespriser!$D67-(2009-T$3)/$C14*Genanskaffelsespriser!$D67*T14)<0,0,(T14*Genanskaffelsespriser!$D67-(2009-T$3)/$C14*Genanskaffelsespriser!$D67*T14))","v":0},{"$f":"IF((U14*Genanskaffelsespriser!$D67-(2009-U$3)/$C14*Genanskaffelsespriser!$D67*U14)<0,0,(U14*Genanskaffelsespriser!$D67-(2009-U$3)/$C14*Genanskaffelsespriser!$D67*U14))","v":0},{"$f":"IF((V14*Genanskaffelsespriser!$D67-(2009-V$3)/$C14*Genanskaffelsespriser!$D67*V14)<0,0,(V14*Genanskaffelsespriser!$D67-(2009-V$3)/$C14*Genanskaffelsespriser!$D67*V14))","v":0},{"$f":"IF((W14*Genanskaffelsespriser!$D67-(2009-W$3)/$C14*Genanskaffelsespriser!$D67*W14)<0,0,(W14*Genanskaffelsespriser!$D67-(2009-W$3)/$C14*Genanskaffelsespriser!$D67*W14))","v":0},{"$f":"IF((X14*Genanskaffelsespriser!$D67-(2009-X$3)/$C14*Genanskaffelsespriser!$D67*X14)<0,0,(X14*Genanskaffelsespriser!$D67-(2009-X$3)/$C14*Genanskaffelsespriser!$D67*X14))","v":0},{"$f":"IF((Y14*Genanskaffelsespriser!$D67-(2009-Y$3)/$C14*Genanskaffelsespriser!$D67*Y14)<0,0,(Y14*Genanskaffelsespriser!$D67-(2009-Y$3)/$C14*Genanskaffelsespriser!$D67*Y14))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA14","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB14","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC14","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD14","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE14","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF14","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG14","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH14","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI14","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ14","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK14","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL14","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM14","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN14","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO14","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP14","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ14","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR14","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS14","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT14","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU14","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B68","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E68","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D15*Genanskaffelsespriser!$D68-(2009-D$3)/$C15*Genanskaffelsespriser!$D68*D15)<0,0,(D15*Genanskaffelsespriser!$D68-(2009-D$3)/$C15*Genanskaffelsespriser!$D68*D15))","v":0},{"$f":"IF((E15*Genanskaffelsespriser!$D68-(2009-E$3)/$C15*Genanskaffelsespriser!$D68*E15)<0,0,(E15*Genanskaffelsespriser!$D68-(2009-E$3)/$C15*Genanskaffelsespriser!$D68*E15))","v":0},{"$f":"IF((F15*Genanskaffelsespriser!$D68-(2009-F$3)/$C15*Genanskaffelsespriser!$D68*F15)<0,0,(F15*Genanskaffelsespriser!$D68-(2009-F$3)/$C15*Genanskaffelsespriser!$D68*F15))","v":0},{"$f":"IF((G15*Genanskaffelsespriser!$D68-(2009-G$3)/$C15*Genanskaffelsespriser!$D68*G15)<0,0,(G15*Genanskaffelsespriser!$D68-(2009-G$3)/$C15*Genanskaffelsespriser!$D68*G15))","v":0},{"$f":"IF((H15*Genanskaffelsespriser!$D68-(2009-H$3)/$C15*Genanskaffelsespriser!$D68*H15)<0,0,(H15*Genanskaffelsespriser!$D68-(2009-H$3)/$C15*Genanskaffelsespriser!$D68*H15))","v":0},{"$f":"IF((I15*Genanskaffelsespriser!$D68-(2009-I$3)/$C15*Genanskaffelsespriser!$D68*I15)<0,0,(I15*Genanskaffelsespriser!$D68-(2009-I$3)/$C15*Genanskaffelsespriser!$D68*I15))","v":0},{"$f":"IF((J15*Genanskaffelsespriser!$D68-(2009-J$3)/$C15*Genanskaffelsespriser!$D68*J15)<0,0,(J15*Genanskaffelsespriser!$D68-(2009-J$3)/$C15*Genanskaffelsespriser!$D68*J15))","v":0},{"$f":"IF((K15*Genanskaffelsespriser!$D68-(2009-K$3)/$C15*Genanskaffelsespriser!$D68*K15)<0,0,(K15*Genanskaffelsespriser!$D68-(2009-K$3)/$C15*Genanskaffelsespriser!$D68*K15))","v":0},{"$f":"IF((L15*Genanskaffelsespriser!$D68-(2009-L$3)/$C15*Genanskaffelsespriser!$D68*L15)<0,0,(L15*Genanskaffelsespriser!$D68-(2009-L$3)/$C15*Genanskaffelsespriser!$D68*L15))","v":0},{"$f":"IF((M15*Genanskaffelsespriser!$D68-(2009-M$3)/$C15*Genanskaffelsespriser!$D68*M15)<0,0,(M15*Genanskaffelsespriser!$D68-(2009-M$3)/$C15*Genanskaffelsespriser!$D68*M15))","v":0},{"$f":"IF((N15*Genanskaffelsespriser!$D68-(2009-N$3)/$C15*Genanskaffelsespriser!$D68*N15)<0,0,(N15*Genanskaffelsespriser!$D68-(2009-N$3)/$C15*Genanskaffelsespriser!$D68*N15))","v":0},{"$f":"IF((O15*Genanskaffelsespriser!$D68-(2009-O$3)/$C15*Genanskaffelsespriser!$D68*O15)<0,0,(O15*Genanskaffelsespriser!$D68-(2009-O$3)/$C15*Genanskaffelsespriser!$D68*O15))","v":0},{"$f":"IF((P15*Genanskaffelsespriser!$D68-(2009-P$3)/$C15*Genanskaffelsespriser!$D68*P15)<0,0,(P15*Genanskaffelsespriser!$D68-(2009-P$3)/$C15*Genanskaffelsespriser!$D68*P15))","v":0},{"$f":"IF((Q15*Genanskaffelsespriser!$D68-(2009-Q$3)/$C15*Genanskaffelsespriser!$D68*Q15)<0,0,(Q15*Genanskaffelsespriser!$D68-(2009-Q$3)/$C15*Genanskaffelsespriser!$D68*Q15))","v":0},{"$f":"IF((R15*Genanskaffelsespriser!$D68-(2009-R$3)/$C15*Genanskaffelsespriser!$D68*R15)<0,0,(R15*Genanskaffelsespriser!$D68-(2009-R$3)/$C15*Genanskaffelsespriser!$D68*R15))","v":0},{"$f":"IF((S15*Genanskaffelsespriser!$D68-(2009-S$3)/$C15*Genanskaffelsespriser!$D68*S15)<0,0,(S15*Genanskaffelsespriser!$D68-(2009-S$3)/$C15*Genanskaffelsespriser!$D68*S15))","v":0},{"$f":"IF((T15*Genanskaffelsespriser!$D68-(2009-T$3)/$C15*Genanskaffelsespriser!$D68*T15)<0,0,(T15*Genanskaffelsespriser!$D68-(2009-T$3)/$C15*Genanskaffelsespriser!$D68*T15))","v":0},{"$f":"IF((U15*Genanskaffelsespriser!$D68-(2009-U$3)/$C15*Genanskaffelsespriser!$D68*U15)<0,0,(U15*Genanskaffelsespriser!$D68-(2009-U$3)/$C15*Genanskaffelsespriser!$D68*U15))","v":0},{"$f":"IF((V15*Genanskaffelsespriser!$D68-(2009-V$3)/$C15*Genanskaffelsespriser!$D68*V15)<0,0,(V15*Genanskaffelsespriser!$D68-(2009-V$3)/$C15*Genanskaffelsespriser!$D68*V15))","v":0},{"$f":"IF((W15*Genanskaffelsespriser!$D68-(2009-W$3)/$C15*Genanskaffelsespriser!$D68*W15)<0,0,(W15*Genanskaffelsespriser!$D68-(2009-W$3)/$C15*Genanskaffelsespriser!$D68*W15))","v":0},{"$f":"IF((X15*Genanskaffelsespriser!$D68-(2009-X$3)/$C15*Genanskaffelsespriser!$D68*X15)<0,0,(X15*Genanskaffelsespriser!$D68-(2009-X$3)/$C15*Genanskaffelsespriser!$D68*X15))","v":0},{"$f":"IF((Y15*Genanskaffelsespriser!$D68-(2009-Y$3)/$C15*Genanskaffelsespriser!$D68*Y15)<0,0,(Y15*Genanskaffelsespriser!$D68-(2009-Y$3)/$C15*Genanskaffelsespriser!$D68*Y15))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA15","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB15","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC15","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD15","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE15","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF15","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG15","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH15","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI15","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ15","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK15","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL15","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM15","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN15","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO15","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP15","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ15","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR15","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS15","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT15","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU15","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B69","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E69","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D16*Genanskaffelsespriser!$D69-(2009-D$3)/$C16*Genanskaffelsespriser!$D69*D16)<0,0,(D16*Genanskaffelsespriser!$D69-(2009-D$3)/$C16*Genanskaffelsespriser!$D69*D16))","v":0},{"$f":"IF((E16*Genanskaffelsespriser!$D69-(2009-E$3)/$C16*Genanskaffelsespriser!$D69*E16)<0,0,(E16*Genanskaffelsespriser!$D69-(2009-E$3)/$C16*Genanskaffelsespriser!$D69*E16))","v":0},{"$f":"IF((F16*Genanskaffelsespriser!$D69-(2009-F$3)/$C16*Genanskaffelsespriser!$D69*F16)<0,0,(F16*Genanskaffelsespriser!$D69-(2009-F$3)/$C16*Genanskaffelsespriser!$D69*F16))","v":0},{"$f":"IF((G16*Genanskaffelsespriser!$D69-(2009-G$3)/$C16*Genanskaffelsespriser!$D69*G16)<0,0,(G16*Genanskaffelsespriser!$D69-(2009-G$3)/$C16*Genanskaffelsespriser!$D69*G16))","v":0},{"$f":"IF((H16*Genanskaffelsespriser!$D69-(2009-H$3)/$C16*Genanskaffelsespriser!$D69*H16)<0,0,(H16*Genanskaffelsespriser!$D69-(2009-H$3)/$C16*Genanskaffelsespriser!$D69*H16))","v":0},{"$f":"IF((I16*Genanskaffelsespriser!$D69-(2009-I$3)/$C16*Genanskaffelsespriser!$D69*I16)<0,0,(I16*Genanskaffelsespriser!$D69-(2009-I$3)/$C16*Genanskaffelsespriser!$D69*I16))","v":0},{"$f":"IF((J16*Genanskaffelsespriser!$D69-(2009-J$3)/$C16*Genanskaffelsespriser!$D69*J16)<0,0,(J16*Genanskaffelsespriser!$D69-(2009-J$3)/$C16*Genanskaffelsespriser!$D69*J16))","v":0},{"$f":"IF((K16*Genanskaffelsespriser!$D69-(2009-K$3)/$C16*Genanskaffelsespriser!$D69*K16)<0,0,(K16*Genanskaffelsespriser!$D69-(2009-K$3)/$C16*Genanskaffelsespriser!$D69*K16))","v":0},{"$f":"IF((L16*Genanskaffelsespriser!$D69-(2009-L$3)/$C16*Genanskaffelsespriser!$D69*L16)<0,0,(L16*Genanskaffelsespriser!$D69-(2009-L$3)/$C16*Genanskaffelsespriser!$D69*L16))","v":0},{"$f":"IF((M16*Genanskaffelsespriser!$D69-(2009-M$3)/$C16*Genanskaffelsespriser!$D69*M16)<0,0,(M16*Genanskaffelsespriser!$D69-(2009-M$3)/$C16*Genanskaffelsespriser!$D69*M16))","v":0},{"$f":"IF((N16*Genanskaffelsespriser!$D69-(2009-N$3)/$C16*Genanskaffelsespriser!$D69*N16)<0,0,(N16*Genanskaffelsespriser!$D69-(2009-N$3)/$C16*Genanskaffelsespriser!$D69*N16))","v":0},{"$f":"IF((O16*Genanskaffelsespriser!$D69-(2009-O$3)/$C16*Genanskaffelsespriser!$D69*O16)<0,0,(O16*Genanskaffelsespriser!$D69-(2009-O$3)/$C16*Genanskaffelsespriser!$D69*O16))","v":0},{"$f":"IF((P16*Genanskaffelsespriser!$D69-(2009-P$3)/$C16*Genanskaffelsespriser!$D69*P16)<0,0,(P16*Genanskaffelsespriser!$D69-(2009-P$3)/$C16*Genanskaffelsespriser!$D69*P16))","v":0},{"$f":"IF((Q16*Genanskaffelsespriser!$D69-(2009-Q$3)/$C16*Genanskaffelsespriser!$D69*Q16)<0,0,(Q16*Genanskaffelsespriser!$D69-(2009-Q$3)/$C16*Genanskaffelsespriser!$D69*Q16))","v":0},{"$f":"IF((R16*Genanskaffelsespriser!$D69-(2009-R$3)/$C16*Genanskaffelsespriser!$D69*R16)<0,0,(R16*Genanskaffelsespriser!$D69-(2009-R$3)/$C16*Genanskaffelsespriser!$D69*R16))","v":0},{"$f":"IF((S16*Genanskaffelsespriser!$D69-(2009-S$3)/$C16*Genanskaffelsespriser!$D69*S16)<0,0,(S16*Genanskaffelsespriser!$D69-(2009-S$3)/$C16*Genanskaffelsespriser!$D69*S16))","v":0},{"$f":"IF((T16*Genanskaffelsespriser!$D69-(2009-T$3)/$C16*Genanskaffelsespriser!$D69*T16)<0,0,(T16*Genanskaffelsespriser!$D69-(2009-T$3)/$C16*Genanskaffelsespriser!$D69*T16))","v":0},{"$f":"IF((U16*Genanskaffelsespriser!$D69-(2009-U$3)/$C16*Genanskaffelsespriser!$D69*U16)<0,0,(U16*Genanskaffelsespriser!$D69-(2009-U$3)/$C16*Genanskaffelsespriser!$D69*U16))","v":0},{"$f":"IF((V16*Genanskaffelsespriser!$D69-(2009-V$3)/$C16*Genanskaffelsespriser!$D69*V16)<0,0,(V16*Genanskaffelsespriser!$D69-(2009-V$3)/$C16*Genanskaffelsespriser!$D69*V16))","v":0},{"$f":"IF((W16*Genanskaffelsespriser!$D69-(2009-W$3)/$C16*Genanskaffelsespriser!$D69*W16)<0,0,(W16*Genanskaffelsespriser!$D69-(2009-W$3)/$C16*Genanskaffelsespriser!$D69*W16))","v":0},{"$f":"IF((X16*Genanskaffelsespriser!$D69-(2009-X$3)/$C16*Genanskaffelsespriser!$D69*X16)<0,0,(X16*Genanskaffelsespriser!$D69-(2009-X$3)/$C16*Genanskaffelsespriser!$D69*X16))","v":0},{"$f":"IF((Y16*Genanskaffelsespriser!$D69-(2009-Y$3)/$C16*Genanskaffelsespriser!$D69*Y16)<0,0,(Y16*Genanskaffelsespriser!$D69-(2009-Y$3)/$C16*Genanskaffelsespriser!$D69*Y16))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA16","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB16","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC16","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD16","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE16","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF16","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG16","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH16","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI16","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ16","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK16","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL16","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM16","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN16","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO16","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP16","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ16","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR16","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS16","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT16","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU16","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B70","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E70","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D17*Genanskaffelsespriser!$D70-(2009-D$3)/$C17*Genanskaffelsespriser!$D70*D17)<0,0,(D17*Genanskaffelsespriser!$D70-(2009-D$3)/$C17*Genanskaffelsespriser!$D70*D17))","v":0},{"$f":"IF((E17*Genanskaffelsespriser!$D70-(2009-E$3)/$C17*Genanskaffelsespriser!$D70*E17)<0,0,(E17*Genanskaffelsespriser!$D70-(2009-E$3)/$C17*Genanskaffelsespriser!$D70*E17))","v":0},{"$f":"IF((F17*Genanskaffelsespriser!$D70-(2009-F$3)/$C17*Genanskaffelsespriser!$D70*F17)<0,0,(F17*Genanskaffelsespriser!$D70-(2009-F$3)/$C17*Genanskaffelsespriser!$D70*F17))","v":0},{"$f":"IF((G17*Genanskaffelsespriser!$D70-(2009-G$3)/$C17*Genanskaffelsespriser!$D70*G17)<0,0,(G17*Genanskaffelsespriser!$D70-(2009-G$3)/$C17*Genanskaffelsespriser!$D70*G17))","v":0},{"$f":"IF((H17*Genanskaffelsespriser!$D70-(2009-H$3)/$C17*Genanskaffelsespriser!$D70*H17)<0,0,(H17*Genanskaffelsespriser!$D70-(2009-H$3)/$C17*Genanskaffelsespriser!$D70*H17))","v":0},{"$f":"IF((I17*Genanskaffelsespriser!$D70-(2009-I$3)/$C17*Genanskaffelsespriser!$D70*I17)<0,0,(I17*Genanskaffelsespriser!$D70-(2009-I$3)/$C17*Genanskaffelsespriser!$D70*I17))","v":0},{"$f":"IF((J17*Genanskaffelsespriser!$D70-(2009-J$3)/$C17*Genanskaffelsespriser!$D70*J17)<0,0,(J17*Genanskaffelsespriser!$D70-(2009-J$3)/$C17*Genanskaffelsespriser!$D70*J17))","v":0},{"$f":"IF((K17*Genanskaffelsespriser!$D70-(2009-K$3)/$C17*Genanskaffelsespriser!$D70*K17)<0,0,(K17*Genanskaffelsespriser!$D70-(2009-K$3)/$C17*Genanskaffelsespriser!$D70*K17))","v":0},{"$f":"IF((L17*Genanskaffelsespriser!$D70-(2009-L$3)/$C17*Genanskaffelsespriser!$D70*L17)<0,0,(L17*Genanskaffelsespriser!$D70-(2009-L$3)/$C17*Genanskaffelsespriser!$D70*L17))","v":0},{"$f":"IF((M17*Genanskaffelsespriser!$D70-(2009-M$3)/$C17*Genanskaffelsespriser!$D70*M17)<0,0,(M17*Genanskaffelsespriser!$D70-(2009-M$3)/$C17*Genanskaffelsespriser!$D70*M17))","v":0},{"$f":"IF((N17*Genanskaffelsespriser!$D70-(2009-N$3)/$C17*Genanskaffelsespriser!$D70*N17)<0,0,(N17*Genanskaffelsespriser!$D70-(2009-N$3)/$C17*Genanskaffelsespriser!$D70*N17))","v":0},{"$f":"IF((O17*Genanskaffelsespriser!$D70-(2009-O$3)/$C17*Genanskaffelsespriser!$D70*O17)<0,0,(O17*Genanskaffelsespriser!$D70-(2009-O$3)/$C17*Genanskaffelsespriser!$D70*O17))","v":0},{"$f":"IF((P17*Genanskaffelsespriser!$D70-(2009-P$3)/$C17*Genanskaffelsespriser!$D70*P17)<0,0,(P17*Genanskaffelsespriser!$D70-(2009-P$3)/$C17*Genanskaffelsespriser!$D70*P17))","v":0},{"$f":"IF((Q17*Genanskaffelsespriser!$D70-(2009-Q$3)/$C17*Genanskaffelsespriser!$D70*Q17)<0,0,(Q17*Genanskaffelsespriser!$D70-(2009-Q$3)/$C17*Genanskaffelsespriser!$D70*Q17))","v":0},{"$f":"IF((R17*Genanskaffelsespriser!$D70-(2009-R$3)/$C17*Genanskaffelsespriser!$D70*R17)<0,0,(R17*Genanskaffelsespriser!$D70-(2009-R$3)/$C17*Genanskaffelsespriser!$D70*R17))","v":0},{"$f":"IF((S17*Genanskaffelsespriser!$D70-(2009-S$3)/$C17*Genanskaffelsespriser!$D70*S17)<0,0,(S17*Genanskaffelsespriser!$D70-(2009-S$3)/$C17*Genanskaffelsespriser!$D70*S17))","v":0},{"$f":"IF((T17*Genanskaffelsespriser!$D70-(2009-T$3)/$C17*Genanskaffelsespriser!$D70*T17)<0,0,(T17*Genanskaffelsespriser!$D70-(2009-T$3)/$C17*Genanskaffelsespriser!$D70*T17))","v":0},{"$f":"IF((U17*Genanskaffelsespriser!$D70-(2009-U$3)/$C17*Genanskaffelsespriser!$D70*U17)<0,0,(U17*Genanskaffelsespriser!$D70-(2009-U$3)/$C17*Genanskaffelsespriser!$D70*U17))","v":0},{"$f":"IF((V17*Genanskaffelsespriser!$D70-(2009-V$3)/$C17*Genanskaffelsespriser!$D70*V17)<0,0,(V17*Genanskaffelsespriser!$D70-(2009-V$3)/$C17*Genanskaffelsespriser!$D70*V17))","v":0},{"$f":"IF((W17*Genanskaffelsespriser!$D70-(2009-W$3)/$C17*Genanskaffelsespriser!$D70*W17)<0,0,(W17*Genanskaffelsespriser!$D70-(2009-W$3)/$C17*Genanskaffelsespriser!$D70*W17))","v":0},{"$f":"IF((X17*Genanskaffelsespriser!$D70-(2009-X$3)/$C17*Genanskaffelsespriser!$D70*X17)<0,0,(X17*Genanskaffelsespriser!$D70-(2009-X$3)/$C17*Genanskaffelsespriser!$D70*X17))","v":0},{"$f":"IF((Y17*Genanskaffelsespriser!$D70-(2009-Y$3)/$C17*Genanskaffelsespriser!$D70*Y17)<0,0,(Y17*Genanskaffelsespriser!$D70-(2009-Y$3)/$C17*Genanskaffelsespriser!$D70*Y17))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA17","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB17","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC17","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD17","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE17","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF17","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG17","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH17","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI17","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ17","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK17","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL17","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM17","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN17","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO17","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP17","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ17","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR17","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS17","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT17","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU17","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW19:AW31)","v":1043152754.6666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT19:BT31)","v":375585001.5261277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ19:CQ31)","v":709368878.09639728},0]
[{"$f":"+Genanskaffelsespriser!B72","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E72","v":75},362,103,1462,12550,2057,4520,27101,70579,3993,8248,3440,7561,1029,168,1029,1624,22912,2895,9211,347,783,0,null,{"$f":"IF((D19*Genanskaffelsespriser!$D72-(2009-D$3)/$C19*Genanskaffelsespriser!$D72*D19)<0,0,(D19*Genanskaffelsespriser!$D72-(2009-D$3)/$C19*Genanskaffelsespriser!$D72*D19))","v":0},{"$f":"IF((E19*Genanskaffelsespriser!$D72-(2009-E$3)/$C19*Genanskaffelsespriser!$D72*E19)<0,0,(E19*Genanskaffelsespriser!$D72-(2009-E$3)/$C19*Genanskaffelsespriser!$D72*E19))","v":0},{"$f":"IF((F19*Genanskaffelsespriser!$D72-(2009-F$3)/$C19*Genanskaffelsespriser!$D72*F19)<0,0,(F19*Genanskaffelsespriser!$D72-(2009-F$3)/$C19*Genanskaffelsespriser!$D72*F19))","v":0},{"$f":"IF((G19*Genanskaffelsespriser!$D72-(2009-G$3)/$C19*Genanskaffelsespriser!$D72*G19)<0,0,(G19*Genanskaffelsespriser!$D72-(2009-G$3)/$C19*Genanskaffelsespriser!$D72*G19))","v":317933.33333333209},{"$f":"IF((H19*Genanskaffelsespriser!$D72-(2009-H$3)/$C19*Genanskaffelsespriser!$D72*H19)<0,0,(H19*Genanskaffelsespriser!$D72-(2009-H$3)/$C19*Genanskaffelsespriser!$D72*H19))","v":573217.33333333302},{"$f":"IF((I19*Genanskaffelsespriser!$D72-(2009-I$3)/$C19*Genanskaffelsespriser!$D72*I19)<0,0,(I19*Genanskaffelsespriser!$D72-(2009-I$3)/$C19*Genanskaffelsespriser!$D72*I19))","v":2404640},{"$f":"IF((J19*Genanskaffelsespriser!$D72-(2009-J$3)/$C19*Genanskaffelsespriser!$D72*J19)<0,0,(J19*Genanskaffelsespriser!$D72-(2009-J$3)/$C19*Genanskaffelsespriser!$D72*J19))","v":21283318.666666664},{"$f":"IF((K19*Genanskaffelsespriser!$D72-(2009-K$3)/$C19*Genanskaffelsespriser!$D72*K19)<0,0,(K19*Genanskaffelsespriser!$D72-(2009-K$3)/$C19*Genanskaffelsespriser!$D72*K19))","v":73308054.666666672},{"$f":"IF((L19*Genanskaffelsespriser!$D72-(2009-L$3)/$C19*Genanskaffelsespriser!$D72*L19)<0,0,(L19*Genanskaffelsespriser!$D72-(2009-L$3)/$C19*Genanskaffelsespriser!$D72*L19))","v":4855488},{"$f":"IF((M19*Genanskaffelsespriser!$D72-(2009-M$3)/$C19*Genanskaffelsespriser!$D72*M19)<0,0,(M19*Genanskaffelsespriser!$D72-(2009-M$3)/$C19*Genanskaffelsespriser!$D72*M19))","v":11074314.666666666},{"$f":"IF((N19*Genanskaffelsespriser!$D72-(2009-N$3)/$C19*Genanskaffelsespriser!$D72*N19)<0,0,(N19*Genanskaffelsespriser!$D72-(2009-N$3)/$C19*Genanskaffelsespriser!$D72*N19))","v":5054506.666666667},{"$f":"IF((O19*Genanskaffelsespriser!$D72-(2009-O$3)/$C19*Genanskaffelsespriser!$D72*O19)<0,0,(O19*Genanskaffelsespriser!$D72-(2009-O$3)/$C19*Genanskaffelsespriser!$D72*O19))","v":12067356},{"$f":"IF((P19*Genanskaffelsespriser!$D72-(2009-P$3)/$C19*Genanskaffelsespriser!$D72*P19)<0,0,(P19*Genanskaffelsespriser!$D72-(2009-P$3)/$C19*Genanskaffelsespriser!$D72*P19))","v":1720488},{"$f":"IF((Q19*Genanskaffelsespriser!$D72-(2009-Q$3)/$C19*Genanskaffelsespriser!$D72*Q19)<0,0,(Q19*Genanskaffelsespriser!$D72-(2009-Q$3)/$C19*Genanskaffelsespriser!$D72*Q19))","v":285152},{"$f":"IF((R19*Genanskaffelsespriser!$D72-(2009-R$3)/$C19*Genanskaffelsespriser!$D72*R19)<0,0,(R19*Genanskaffelsespriser!$D72-(2009-R$3)/$C19*Genanskaffelsespriser!$D72*R19))","v":1772624},{"$f":"IF((S19*Genanskaffelsespriser!$D72-(2009-S$3)/$C19*Genanskaffelsespriser!$D72*S19)<0,0,(S19*Genanskaffelsespriser!$D72-(2009-S$3)/$C19*Genanskaffelsespriser!$D72*S19))","v":2838752},{"$f":"IF((T19*Genanskaffelsespriser!$D72-(2009-T$3)/$C19*Genanskaffelsespriser!$D72*T19)<0,0,(T19*Genanskaffelsespriser!$D72-(2009-T$3)/$C19*Genanskaffelsespriser!$D72*T19))","v":40630613.333333336},{"$f":"IF((U19*Genanskaffelsespriser!$D72-(2009-U$3)/$C19*Genanskaffelsespriser!$D72*U19)<0,0,(U19*Genanskaffelsespriser!$D72-(2009-U$3)/$C19*Genanskaffelsespriser!$D72*U19))","v":5207140},{"$f":"IF((V19*Genanskaffelsespriser!$D72-(2009-V$3)/$C19*Genanskaffelsespriser!$D72*V19)<0,0,(V19*Genanskaffelsespriser!$D72-(2009-V$3)/$C19*Genanskaffelsespriser!$D72*V19))","v":16800864},{"$f":"IF((W19*Genanskaffelsespriser!$D72-(2009-W$3)/$C19*Genanskaffelsespriser!$D72*W19)<0,0,(W19*Genanskaffelsespriser!$D72-(2009-W$3)/$C19*Genanskaffelsespriser!$D72*W19))","v":641718.66666666663},{"$f":"IF((X19*Genanskaffelsespriser!$D72-(2009-X$3)/$C19*Genanskaffelsespriser!$D72*X19)<0,0,(X19*Genanskaffelsespriser!$D72-(2009-X$3)/$C19*Genanskaffelsespriser!$D72*X19))","v":1467864},{"$f":"IF((Y19*Genanskaffelsespriser!$D72-(2009-Y$3)/$C19*Genanskaffelsespriser!$D72*Y19)<0,0,(Y19*Genanskaffelsespriser!$D72-(2009-Y$3)/$C19*Genanskaffelsespriser!$D72*Y19))","v":0},{"$f":"+SUM(AA19:AV19)","v":202304045.33333334},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA19","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB19","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC19","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD19","v":7713.7953092916177},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE19","v":26982.735617055005},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF19","v":179440.72357191533},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG19","v":2190834.0820239927},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH19","v":15947959.157942198},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI19","v":2288248.436280068},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ19","v":6580068.4291556599},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK19","v":3568410.3214345351},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL19","v":9737810.3197278455},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM19","v":1528077.2839939033},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN19","v":258092.47736912037},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO19","v":1633302.2002911984},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP19","v":2632377.5219235765},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ19","v":38001728.604059808},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR19","v":5038235.6106730383},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS19","v":16694757.22663405},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT19","v":661715.00380401255},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU19","v":1573981.9071916039},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV19","v":0},{"$f":"+SUM(AX19:BS19)","v":108549735.83700289},{"$f":"(AA19+AX19)/2","v":0},{"$f":"(AB19+AY19)/2","v":0},{"$f":"(AC19+AZ19)/2","v":0},{"$f":"(AD19+BA19)/2","v":162823.56432131186},{"$f":"(AE19+BB19)/2","v":300100.034475194},{"$f":"(AF19+BC19)/2","v":1292040.3617859576},{"$f":"(AG19+BD19)/2","v":11737076.374345329},{"$f":"(AH19+BE19)/2","v":44628006.912304431},{"$f":"(AI19+BF19)/2","v":3571868.218140034},{"$f":"(AJ19+BG19)/2","v":8827191.5479111634},{"$f":"(AK19+BH19)/2","v":4311458.4940506015},{"$f":"(AL19+BI19)/2","v":10902583.159863923},{"$f":"(AM19+BJ19)/2","v":1624282.6419969518},{"$f":"(AN19+BK19)/2","v":271622.23868456017},{"$f":"(AO19+BL19)/2","v":1702963.1001455993},{"$f":"(AP19+BM19)/2","v":2735564.7609617882},{"$f":"(AQ19+BN19)/2","v":39316170.968696572},{"$f":"(AR19+BO19)/2","v":5122687.8053365191},{"$f":"(AS19+BP19)/2","v":16747810.613317024},{"$f":"(AT19+BQ19)/2","v":651716.83523533959},{"$f":"(AU19+BR19)/2","v":1520922.953595802},{"$f":"(AV19+BS19)/2","v":0},{"$f":"+AVERAGE(AW19,BT19)","v":155426890.58516812},181974]
[{"$f":"+Genanskaffelsespriser!B73","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E73","v":75},2890,1152,1891,26035,7952,27272,43264,150853,3444,12698,3794,9354,442,220,5015,974,1980,1836,1925,270,686,0,null,{"$f":"IF((D20*Genanskaffelsespriser!$D73-(2009-D$3)/$C20*Genanskaffelsespriser!$D73*D20)<0,0,(D20*Genanskaffelsespriser!$D73-(2009-D$3)/$C20*Genanskaffelsespriser!$D73*D20))","v":0},{"$f":"IF((E20*Genanskaffelsespriser!$D73-(2009-E$3)/$C20*Genanskaffelsespriser!$D73*E20)<0,0,(E20*Genanskaffelsespriser!$D73-(2009-E$3)/$C20*Genanskaffelsespriser!$D73*E20))","v":0},{"$f":"IF((F20*Genanskaffelsespriser!$D73-(2009-F$3)/$C20*Genanskaffelsespriser!$D73*F20)<0,0,(F20*Genanskaffelsespriser!$D73-(2009-F$3)/$C20*Genanskaffelsespriser!$D73*F20))","v":0},{"$f":"IF((G20*Genanskaffelsespriser!$D73-(2009-G$3)/$C20*Genanskaffelsespriser!$D73*G20)<0,0,(G20*Genanskaffelsespriser!$D73-(2009-G$3)/$C20*Genanskaffelsespriser!$D73*G20))","v":1284393.3333333284},{"$f":"IF((H20*Genanskaffelsespriser!$D73-(2009-H$3)/$C20*Genanskaffelsespriser!$D73*H20)<0,0,(H20*Genanskaffelsespriser!$D73-(2009-H$3)/$C20*Genanskaffelsespriser!$D73*H20))","v":4315285.3333333321},{"$f":"IF((I20*Genanskaffelsespriser!$D73-(2009-I$3)/$C20*Genanskaffelsespriser!$D73*I20)<0,0,(I20*Genanskaffelsespriser!$D73-(2009-I$3)/$C20*Genanskaffelsespriser!$D73*I20))","v":28253792},{"$f":"IF((J20*Genanskaffelsespriser!$D73-(2009-J$3)/$C20*Genanskaffelsespriser!$D73*J20)<0,0,(J20*Genanskaffelsespriser!$D73-(2009-J$3)/$C20*Genanskaffelsespriser!$D73*J20))","v":66165077.333333343},{"$f":"IF((K20*Genanskaffelsespriser!$D73-(2009-K$3)/$C20*Genanskaffelsespriser!$D73*K20)<0,0,(K20*Genanskaffelsespriser!$D73-(2009-K$3)/$C20*Genanskaffelsespriser!$D73*K20))","v":305125334.66666669},{"$f":"IF((L20*Genanskaffelsespriser!$D73-(2009-L$3)/$C20*Genanskaffelsespriser!$D73*L20)<0,0,(L20*Genanskaffelsespriser!$D73-(2009-L$3)/$C20*Genanskaffelsespriser!$D73*L20))","v":8155392},{"$f":"IF((M20*Genanskaffelsespriser!$D73-(2009-M$3)/$C20*Genanskaffelsespriser!$D73*M20)<0,0,(M20*Genanskaffelsespriser!$D73-(2009-M$3)/$C20*Genanskaffelsespriser!$D73*M20))","v":33201037.333333336},{"$f":"IF((N20*Genanskaffelsespriser!$D73-(2009-N$3)/$C20*Genanskaffelsespriser!$D73*N20)<0,0,(N20*Genanskaffelsespriser!$D73-(2009-N$3)/$C20*Genanskaffelsespriser!$D73*N20))","v":10855898.666666668},{"$f":"IF((O20*Genanskaffelsespriser!$D73-(2009-O$3)/$C20*Genanskaffelsespriser!$D73*O20)<0,0,(O20*Genanskaffelsespriser!$D73-(2009-O$3)/$C20*Genanskaffelsespriser!$D73*O20))","v":29072232},{"$f":"IF((P20*Genanskaffelsespriser!$D73-(2009-P$3)/$C20*Genanskaffelsespriser!$D73*P20)<0,0,(P20*Genanskaffelsespriser!$D73-(2009-P$3)/$C20*Genanskaffelsespriser!$D73*P20))","v":1439152},{"$f":"IF((Q20*Genanskaffelsespriser!$D73-(2009-Q$3)/$C20*Genanskaffelsespriser!$D73*Q20)<0,0,(Q20*Genanskaffelsespriser!$D73-(2009-Q$3)/$C20*Genanskaffelsespriser!$D73*Q20))","v":727173.33333333337},{"$f":"IF((R20*Genanskaffelsespriser!$D73-(2009-R$3)/$C20*Genanskaffelsespriser!$D73*R20)<0,0,(R20*Genanskaffelsespriser!$D73-(2009-R$3)/$C20*Genanskaffelsespriser!$D73*R20))","v":16823653.333333332},{"$f":"IF((S20*Genanskaffelsespriser!$D73-(2009-S$3)/$C20*Genanskaffelsespriser!$D73*S20)<0,0,(S20*Genanskaffelsespriser!$D73-(2009-S$3)/$C20*Genanskaffelsespriser!$D73*S20))","v":3315496},{"$f":"IF((T20*Genanskaffelsespriser!$D73-(2009-T$3)/$C20*Genanskaffelsespriser!$D73*T20)<0,0,(T20*Genanskaffelsespriser!$D73-(2009-T$3)/$C20*Genanskaffelsespriser!$D73*T20))","v":6837600},{"$f":"IF((U20*Genanskaffelsespriser!$D73-(2009-U$3)/$C20*Genanskaffelsespriser!$D73*U20)<0,0,(U20*Genanskaffelsespriser!$D73-(2009-U$3)/$C20*Genanskaffelsespriser!$D73*U20))","v":6430896},{"$f":"IF((V20*Genanskaffelsespriser!$D73-(2009-V$3)/$C20*Genanskaffelsespriser!$D73*V20)<0,0,(V20*Genanskaffelsespriser!$D73-(2009-V$3)/$C20*Genanskaffelsespriser!$D73*V20))","v":6837600},{"$f":"IF((W20*Genanskaffelsespriser!$D73-(2009-W$3)/$C20*Genanskaffelsespriser!$D73*W20)<0,0,(W20*Genanskaffelsespriser!$D73-(2009-W$3)/$C20*Genanskaffelsespriser!$D73*W20))","v":972360},{"$f":"IF((X20*Genanskaffelsespriser!$D73-(2009-X$3)/$C20*Genanskaffelsespriser!$D73*X20)<0,0,(X20*Genanskaffelsespriser!$D73-(2009-X$3)/$C20*Genanskaffelsespriser!$D73*X20))","v":2504357.3333333335},{"$f":"IF((Y20*Genanskaffelsespriser!$D73-(2009-Y$3)/$C20*Genanskaffelsespriser!$D73*Y20)<0,0,(Y20*Genanskaffelsespriser!$D73-(2009-Y$3)/$C20*Genanskaffelsespriser!$D73*Y20))","v":0},532316730.66666663,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA20","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB20","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC20","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD20","v":31162.342010753069},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE20","v":203130.98800482036},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF20","v":2108374.1766461474},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG20","v":6810813.1411219705},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH20","v":66379150.250867084},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI20","v":3843395.965812494},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ20","v":19727188.918503288},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK20","v":7664111.1398766395},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL20","v":23459975.887603059},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM20","v":1278204.4858286683},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN20","v":658168.15970696742},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO20","v":15501375.365711896},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP20","v":3074462.7020703214},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ20","v":6395193.1360569987},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR20","v":6222296.545845666},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS20","v":6794416.7640921911},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT20","v":1002659.3186716343},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU20","v":2685407.5934890965},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV20","v":0},173839486.88191968,0,0,0,657777.83767204068,2259208.1606690763,15181083.088323073,36487945.237227656,185752242.45876688,5999393.9829062466,26464113.125918314,9260004.9032716528,26266103.94380153,1358678.2429143342,692670.74652015045,16162514.349522613,3194979.3510351609,6616396.5680284994,6326596.2729228325,6816008.382046096,987509.65933581721,2594882.4634112148,0,353078108.77429318,303947]
[{"$f":"+Genanskaffelsespriser!B74","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E74","v":75},252,0,308,5044,2411,5575,6595,27111,144,1979,467,1231,295,17,683,0,187,165,436,576,279,0,null,{"$f":"IF((D21*Genanskaffelsespriser!$D74-(2009-D$3)/$C21*Genanskaffelsespriser!$D74*D21)<0,0,(D21*Genanskaffelsespriser!$D74-(2009-D$3)/$C21*Genanskaffelsespriser!$D74*D21))","v":0},{"$f":"IF((E21*Genanskaffelsespriser!$D74-(2009-E$3)/$C21*Genanskaffelsespriser!$D74*E21)<0,0,(E21*Genanskaffelsespriser!$D74-(2009-E$3)/$C21*Genanskaffelsespriser!$D74*E21))","v":0},{"$f":"IF((F21*Genanskaffelsespriser!$D74-(2009-F$3)/$C21*Genanskaffelsespriser!$D74*F21)<0,0,(F21*Genanskaffelsespriser!$D74-(2009-F$3)/$C21*Genanskaffelsespriser!$D74*F21))","v":0},{"$f":"IF((G21*Genanskaffelsespriser!$D74-(2009-G$3)/$C21*Genanskaffelsespriser!$D74*G21)<0,0,(G21*Genanskaffelsespriser!$D74-(2009-G$3)/$C21*Genanskaffelsespriser!$D74*G21))","v":457322.66666666418},{"$f":"IF((H21*Genanskaffelsespriser!$D74-(2009-H$3)/$C21*Genanskaffelsespriser!$D74*H21)<0,0,(H21*Genanskaffelsespriser!$D74-(2009-H$3)/$C21*Genanskaffelsespriser!$D74*H21))","v":2404570.666666666},{"$f":"IF((I21*Genanskaffelsespriser!$D74-(2009-I$3)/$C21*Genanskaffelsespriser!$D74*I21)<0,0,(I21*Genanskaffelsespriser!$D74-(2009-I$3)/$C21*Genanskaffelsespriser!$D74*I21))","v":10614800},{"$f":"IF((J21*Genanskaffelsespriser!$D74-(2009-J$3)/$C21*Genanskaffelsespriser!$D74*J21)<0,0,(J21*Genanskaffelsespriser!$D74-(2009-J$3)/$C21*Genanskaffelsespriser!$D74*J21))","v":18536346.666666664},{"$f":"IF((K21*Genanskaffelsespriser!$D74-(2009-K$3)/$C21*Genanskaffelsespriser!$D74*K21)<0,0,(K21*Genanskaffelsespriser!$D74-(2009-K$3)/$C21*Genanskaffelsespriser!$D74*K21))","v":100780624},{"$f":"IF((L21*Genanskaffelsespriser!$D74-(2009-L$3)/$C21*Genanskaffelsespriser!$D74*L21)<0,0,(L21*Genanskaffelsespriser!$D74-(2009-L$3)/$C21*Genanskaffelsespriser!$D74*L21))","v":626688},{"$f":"IF((M21*Genanskaffelsespriser!$D74-(2009-M$3)/$C21*Genanskaffelsespriser!$D74*M21)<0,0,(M21*Genanskaffelsespriser!$D74-(2009-M$3)/$C21*Genanskaffelsespriser!$D74*M21))","v":9509754.666666666},{"$f":"IF((N21*Genanskaffelsespriser!$D74-(2009-N$3)/$C21*Genanskaffelsespriser!$D74*N21)<0,0,(N21*Genanskaffelsespriser!$D74-(2009-N$3)/$C21*Genanskaffelsespriser!$D74*N21))","v":2455797.3333333335},{"$f":"IF((O21*Genanskaffelsespriser!$D74-(2009-O$3)/$C21*Genanskaffelsespriser!$D74*O21)<0,0,(O21*Genanskaffelsespriser!$D74-(2009-O$3)/$C21*Genanskaffelsespriser!$D74*O21))","v":7031472},{"$f":"IF((P21*Genanskaffelsespriser!$D74-(2009-P$3)/$C21*Genanskaffelsespriser!$D74*P21)<0,0,(P21*Genanskaffelsespriser!$D74-(2009-P$3)/$C21*Genanskaffelsespriser!$D74*P21))","v":1765280},{"$f":"IF((Q21*Genanskaffelsespriser!$D74-(2009-Q$3)/$C21*Genanskaffelsespriser!$D74*Q21)<0,0,(Q21*Genanskaffelsespriser!$D74-(2009-Q$3)/$C21*Genanskaffelsespriser!$D74*Q21))","v":103269.33333333333},{"$f":"IF((R21*Genanskaffelsespriser!$D74-(2009-R$3)/$C21*Genanskaffelsespriser!$D74*R21)<0,0,(R21*Genanskaffelsespriser!$D74-(2009-R$3)/$C21*Genanskaffelsespriser!$D74*R21))","v":4210922.666666667},{"$f":"IF((S21*Genanskaffelsespriser!$D74-(2009-S$3)/$C21*Genanskaffelsespriser!$D74*S21)<0,0,(S21*Genanskaffelsespriser!$D74-(2009-S$3)/$C21*Genanskaffelsespriser!$D74*S21))","v":0},{"$f":"IF((T21*Genanskaffelsespriser!$D74-(2009-T$3)/$C21*Genanskaffelsespriser!$D74*T21)<0,0,(T21*Genanskaffelsespriser!$D74-(2009-T$3)/$C21*Genanskaffelsespriser!$D74*T21))","v":1186826.6666666667},{"$f":"IF((U21*Genanskaffelsespriser!$D74-(2009-U$3)/$C21*Genanskaffelsespriser!$D74*U21)<0,0,(U21*Genanskaffelsespriser!$D74-(2009-U$3)/$C21*Genanskaffelsespriser!$D74*U21))","v":1062160},{"$f":"IF((V21*Genanskaffelsespriser!$D74-(2009-V$3)/$C21*Genanskaffelsespriser!$D74*V21)<0,0,(V21*Genanskaffelsespriser!$D74-(2009-V$3)/$C21*Genanskaffelsespriser!$D74*V21))","v":2846208},{"$f":"IF((W21*Genanskaffelsespriser!$D74-(2009-W$3)/$C21*Genanskaffelsespriser!$D74*W21)<0,0,(W21*Genanskaffelsespriser!$D74-(2009-W$3)/$C21*Genanskaffelsespriser!$D74*W21))","v":3812352},{"$f":"IF((X21*Genanskaffelsespriser!$D74-(2009-X$3)/$C21*Genanskaffelsespriser!$D74*X21)<0,0,(X21*Genanskaffelsespriser!$D74-(2009-X$3)/$C21*Genanskaffelsespriser!$D74*X21))","v":1871904},{"$f":"IF((Y21*Genanskaffelsespriser!$D74-(2009-Y$3)/$C21*Genanskaffelsespriser!$D74*Y21)<0,0,(Y21*Genanskaffelsespriser!$D74-(2009-Y$3)/$C21*Genanskaffelsespriser!$D74*Y21))","v":0},169276298.66666666,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA21","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB21","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC21","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD21","v":11095.701743445363},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE21","v":113188.9962117784},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF21","v":792105.01055092097},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG21","v":1908069.9147331517},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH21","v":21924538.616828788},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI21","v":295339.59017826495},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ21","v":5650447.7554261032},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK21","v":1733758.2338964979},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL21","v":5674079.7739353497},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM21","v":1567859.9722222751},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN21","v":93469.581403102493},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO21","v":3879959.459379286},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP21","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ21","v":1110036.5263186023},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR21","v":1027706.636701236},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS21","v":2828232.618066764},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT21","v":3931147.1665395969},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU21","v":2007231.6154627351},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV21","v":0},54548267.169597894,0,0,0,234209.18420505477,1258879.8314392222,5703452.5052754609,10222208.290699909,61352581.308414392,461013.7950891325,7580101.2110463846,2094777.7836149158,6352775.8869676748,1666569.9861111376,98369.457368217903,4045441.0630229767,0,1148431.5964926346,1044933.318350618,2837220.3090333818,3871749.5832697982,1939567.8077313676,0,111912282.91813228,53755]
[{"$f":"+Genanskaffelsespriser!B75","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E75","v":75},0,0,0,966,638,1302,2153,6274,0,142,86,23,0,0,0,0,33,69,0,0,0,0,null,{"$f":"IF((D22*Genanskaffelsespriser!$D75-(2009-D$3)/$C22*Genanskaffelsespriser!$D75*D22)<0,0,(D22*Genanskaffelsespriser!$D75-(2009-D$3)/$C22*Genanskaffelsespriser!$D75*D22))","v":0},{"$f":"IF((E22*Genanskaffelsespriser!$D75-(2009-E$3)/$C22*Genanskaffelsespriser!$D75*E22)<0,0,(E22*Genanskaffelsespriser!$D75-(2009-E$3)/$C22*Genanskaffelsespriser!$D75*E22))","v":0},{"$f":"IF((F22*Genanskaffelsespriser!$D75-(2009-F$3)/$C22*Genanskaffelsespriser!$D75*F22)<0,0,(F22*Genanskaffelsespriser!$D75-(2009-F$3)/$C22*Genanskaffelsespriser!$D75*F22))","v":0},{"$f":"IF((G22*Genanskaffelsespriser!$D75-(2009-G$3)/$C22*Genanskaffelsespriser!$D75*G22)<0,0,(G22*Genanskaffelsespriser!$D75-(2009-G$3)/$C22*Genanskaffelsespriser!$D75*G22))","v":128800},{"$f":"IF((H22*Genanskaffelsespriser!$D75-(2009-H$3)/$C22*Genanskaffelsespriser!$D75*H22)<0,0,(H22*Genanskaffelsespriser!$D75-(2009-H$3)/$C22*Genanskaffelsespriser!$D75*H22))","v":935733.33333333302},{"$f":"IF((I22*Genanskaffelsespriser!$D75-(2009-I$3)/$C22*Genanskaffelsespriser!$D75*I22)<0,0,(I22*Genanskaffelsespriser!$D75-(2009-I$3)/$C22*Genanskaffelsespriser!$D75*I22))","v":3645600},{"$f":"IF((J22*Genanskaffelsespriser!$D75-(2009-J$3)/$C22*Genanskaffelsespriser!$D75*J22)<0,0,(J22*Genanskaffelsespriser!$D75-(2009-J$3)/$C22*Genanskaffelsespriser!$D75*J22))","v":8899066.666666666},{"$f":"IF((K22*Genanskaffelsespriser!$D75-(2009-K$3)/$C22*Genanskaffelsespriser!$D75*K22)<0,0,(K22*Genanskaffelsespriser!$D75-(2009-K$3)/$C22*Genanskaffelsespriser!$D75*K22))","v":34297866.666666672},{"$f":"IF((L22*Genanskaffelsespriser!$D75-(2009-L$3)/$C22*Genanskaffelsespriser!$D75*L22)<0,0,(L22*Genanskaffelsespriser!$D75-(2009-L$3)/$C22*Genanskaffelsespriser!$D75*L22))","v":0},{"$f":"IF((M22*Genanskaffelsespriser!$D75-(2009-M$3)/$C22*Genanskaffelsespriser!$D75*M22)<0,0,(M22*Genanskaffelsespriser!$D75-(2009-M$3)/$C22*Genanskaffelsespriser!$D75*M22))","v":1003466.6666666666},{"$f":"IF((N22*Genanskaffelsespriser!$D75-(2009-N$3)/$C22*Genanskaffelsespriser!$D75*N22)<0,0,(N22*Genanskaffelsespriser!$D75-(2009-N$3)/$C22*Genanskaffelsespriser!$D75*N22))","v":665066.66666666674},{"$f":"IF((O22*Genanskaffelsespriser!$D75-(2009-O$3)/$C22*Genanskaffelsespriser!$D75*O22)<0,0,(O22*Genanskaffelsespriser!$D75-(2009-O$3)/$C22*Genanskaffelsespriser!$D75*O22))","v":193200},{"$f":"IF((P22*Genanskaffelsespriser!$D75-(2009-P$3)/$C22*Genanskaffelsespriser!$D75*P22)<0,0,(P22*Genanskaffelsespriser!$D75-(2009-P$3)/$C22*Genanskaffelsespriser!$D75*P22))","v":0},{"$f":"IF((Q22*Genanskaffelsespriser!$D75-(2009-Q$3)/$C22*Genanskaffelsespriser!$D75*Q22)<0,0,(Q22*Genanskaffelsespriser!$D75-(2009-Q$3)/$C22*Genanskaffelsespriser!$D75*Q22))","v":0},{"$f":"IF((R22*Genanskaffelsespriser!$D75-(2009-R$3)/$C22*Genanskaffelsespriser!$D75*R22)<0,0,(R22*Genanskaffelsespriser!$D75-(2009-R$3)/$C22*Genanskaffelsespriser!$D75*R22))","v":0},{"$f":"IF((S22*Genanskaffelsespriser!$D75-(2009-S$3)/$C22*Genanskaffelsespriser!$D75*S22)<0,0,(S22*Genanskaffelsespriser!$D75-(2009-S$3)/$C22*Genanskaffelsespriser!$D75*S22))","v":0},{"$f":"IF((T22*Genanskaffelsespriser!$D75-(2009-T$3)/$C22*Genanskaffelsespriser!$D75*T22)<0,0,(T22*Genanskaffelsespriser!$D75-(2009-T$3)/$C22*Genanskaffelsespriser!$D75*T22))","v":308000},{"$f":"IF((U22*Genanskaffelsespriser!$D75-(2009-U$3)/$C22*Genanskaffelsespriser!$D75*U22)<0,0,(U22*Genanskaffelsespriser!$D75-(2009-U$3)/$C22*Genanskaffelsespriser!$D75*U22))","v":653200},{"$f":"IF((V22*Genanskaffelsespriser!$D75-(2009-V$3)/$C22*Genanskaffelsespriser!$D75*V22)<0,0,(V22*Genanskaffelsespriser!$D75-(2009-V$3)/$C22*Genanskaffelsespriser!$D75*V22))","v":0},{"$f":"IF((W22*Genanskaffelsespriser!$D75-(2009-W$3)/$C22*Genanskaffelsespriser!$D75*W22)<0,0,(W22*Genanskaffelsespriser!$D75-(2009-W$3)/$C22*Genanskaffelsespriser!$D75*W22))","v":0},{"$f":"IF((X22*Genanskaffelsespriser!$D75-(2009-X$3)/$C22*Genanskaffelsespriser!$D75*X22)<0,0,(X22*Genanskaffelsespriser!$D75-(2009-X$3)/$C22*Genanskaffelsespriser!$D75*X22))","v":0},{"$f":"IF((Y22*Genanskaffelsespriser!$D75-(2009-Y$3)/$C22*Genanskaffelsespriser!$D75*Y22)<0,0,(Y22*Genanskaffelsespriser!$D75-(2009-Y$3)/$C22*Genanskaffelsespriser!$D75*Y22))","v":0},50730000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA22","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB22","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC22","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD22","v":3124.9848055255743},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE22","v":44047.246433695203},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF22","v":272044.50639337883},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG22","v":916040.34393713507},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH22","v":7461403.5155029232},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI22","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ22","v":596233.67511109787},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK22","v":469527.67387296516},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL22","v":155903.65891015562},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM22","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN22","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO22","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP22","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ22","v":288071.76288545039},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR22","v":632012.10278418264},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS22","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT22","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU22","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV22","v":0},10838409.470636509,0,0,0,65962.492402762786,489890.28988351411,1958822.2531966893,4907553.5053019002,20879635.091084797,0,799850.17088888225,567297.17026981595,174551.82945507782,0,0,0,0,298035.88144272519,642606.05139209132,0,0,0,0,30784204.735318255,11686]
[{"$f":"+Genanskaffelsespriser!B76","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E76","v":75},0,0,0,334,478,216,984,3245,0,105,28,0,0,0,0,0,0,0,0,15,0,0,null,{"$f":"IF((D23*Genanskaffelsespriser!$D76-(2009-D$3)/$C23*Genanskaffelsespriser!$D76*D23)<0,0,(D23*Genanskaffelsespriser!$D76-(2009-D$3)/$C23*Genanskaffelsespriser!$D76*D23))","v":0},{"$f":"IF((E23*Genanskaffelsespriser!$D76-(2009-E$3)/$C23*Genanskaffelsespriser!$D76*E23)<0,0,(E23*Genanskaffelsespriser!$D76-(2009-E$3)/$C23*Genanskaffelsespriser!$D76*E23))","v":0},{"$f":"IF((F23*Genanskaffelsespriser!$D76-(2009-F$3)/$C23*Genanskaffelsespriser!$D76*F23)<0,0,(F23*Genanskaffelsespriser!$D76-(2009-F$3)/$C23*Genanskaffelsespriser!$D76*F23))","v":0},{"$f":"IF((G23*Genanskaffelsespriser!$D76-(2009-G$3)/$C23*Genanskaffelsespriser!$D76*G23)<0,0,(G23*Genanskaffelsespriser!$D76-(2009-G$3)/$C23*Genanskaffelsespriser!$D76*G23))","v":84613.333333333023},{"$f":"IF((H23*Genanskaffelsespriser!$D76-(2009-H$3)/$C23*Genanskaffelsespriser!$D76*H23)<0,0,(H23*Genanskaffelsespriser!$D76-(2009-H$3)/$C23*Genanskaffelsespriser!$D76*H23))","v":1332026.666666666},{"$f":"IF((I23*Genanskaffelsespriser!$D76-(2009-I$3)/$C23*Genanskaffelsespriser!$D76*I23)<0,0,(I23*Genanskaffelsespriser!$D76-(2009-I$3)/$C23*Genanskaffelsespriser!$D76*I23))","v":1149120},{"$f":"IF((J23*Genanskaffelsespriser!$D76-(2009-J$3)/$C23*Genanskaffelsespriser!$D76*J23)<0,0,(J23*Genanskaffelsespriser!$D76-(2009-J$3)/$C23*Genanskaffelsespriser!$D76*J23))","v":7727680},{"$f":"IF((K23*Genanskaffelsespriser!$D76-(2009-K$3)/$C23*Genanskaffelsespriser!$D76*K23)<0,0,(K23*Genanskaffelsespriser!$D76-(2009-K$3)/$C23*Genanskaffelsespriser!$D76*K23))","v":33704733.333333336},{"$f":"IF((L23*Genanskaffelsespriser!$D76-(2009-L$3)/$C23*Genanskaffelsespriser!$D76*L23)<0,0,(L23*Genanskaffelsespriser!$D76-(2009-L$3)/$C23*Genanskaffelsespriser!$D76*L23))","v":0},{"$f":"IF((M23*Genanskaffelsespriser!$D76-(2009-M$3)/$C23*Genanskaffelsespriser!$D76*M23)<0,0,(M23*Genanskaffelsespriser!$D76-(2009-M$3)/$C23*Genanskaffelsespriser!$D76*M23))","v":1409800},{"$f":"IF((N23*Genanskaffelsespriser!$D76-(2009-N$3)/$C23*Genanskaffelsespriser!$D76*N23)<0,0,(N23*Genanskaffelsespriser!$D76-(2009-N$3)/$C23*Genanskaffelsespriser!$D76*N23))","v":411413.33333333337},{"$f":"IF((O23*Genanskaffelsespriser!$D76-(2009-O$3)/$C23*Genanskaffelsespriser!$D76*O23)<0,0,(O23*Genanskaffelsespriser!$D76-(2009-O$3)/$C23*Genanskaffelsespriser!$D76*O23))","v":0},{"$f":"IF((P23*Genanskaffelsespriser!$D76-(2009-P$3)/$C23*Genanskaffelsespriser!$D76*P23)<0,0,(P23*Genanskaffelsespriser!$D76-(2009-P$3)/$C23*Genanskaffelsespriser!$D76*P23))","v":0},{"$f":"IF((Q23*Genanskaffelsespriser!$D76-(2009-Q$3)/$C23*Genanskaffelsespriser!$D76*Q23)<0,0,(Q23*Genanskaffelsespriser!$D76-(2009-Q$3)/$C23*Genanskaffelsespriser!$D76*Q23))","v":0},{"$f":"IF((R23*Genanskaffelsespriser!$D76-(2009-R$3)/$C23*Genanskaffelsespriser!$D76*R23)<0,0,(R23*Genanskaffelsespriser!$D76-(2009-R$3)/$C23*Genanskaffelsespriser!$D76*R23))","v":0},{"$f":"IF((S23*Genanskaffelsespriser!$D76-(2009-S$3)/$C23*Genanskaffelsespriser!$D76*S23)<0,0,(S23*Genanskaffelsespriser!$D76-(2009-S$3)/$C23*Genanskaffelsespriser!$D76*S23))","v":0},{"$f":"IF((T23*Genanskaffelsespriser!$D76-(2009-T$3)/$C23*Genanskaffelsespriser!$D76*T23)<0,0,(T23*Genanskaffelsespriser!$D76-(2009-T$3)/$C23*Genanskaffelsespriser!$D76*T23))","v":0},{"$f":"IF((U23*Genanskaffelsespriser!$D76-(2009-U$3)/$C23*Genanskaffelsespriser!$D76*U23)<0,0,(U23*Genanskaffelsespriser!$D76-(2009-U$3)/$C23*Genanskaffelsespriser!$D76*U23))","v":0},{"$f":"IF((V23*Genanskaffelsespriser!$D76-(2009-V$3)/$C23*Genanskaffelsespriser!$D76*V23)<0,0,(V23*Genanskaffelsespriser!$D76-(2009-V$3)/$C23*Genanskaffelsespriser!$D76*V23))","v":0},{"$f":"IF((W23*Genanskaffelsespriser!$D76-(2009-W$3)/$C23*Genanskaffelsespriser!$D76*W23)<0,0,(W23*Genanskaffelsespriser!$D76-(2009-W$3)/$C23*Genanskaffelsespriser!$D76*W23))","v":277400},{"$f":"IF((X23*Genanskaffelsespriser!$D76-(2009-X$3)/$C23*Genanskaffelsespriser!$D76*X23)<0,0,(X23*Genanskaffelsespriser!$D76-(2009-X$3)/$C23*Genanskaffelsespriser!$D76*X23))","v":0},{"$f":"IF((Y23*Genanskaffelsespriser!$D76-(2009-Y$3)/$C23*Genanskaffelsespriser!$D76*Y23)<0,0,(Y23*Genanskaffelsespriser!$D76-(2009-Y$3)/$C23*Genanskaffelsespriser!$D76*Y23))","v":0},46096786.666666672,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA23","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB23","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC23","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD23","v":2052.9144488473316},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE23","v":62701.738575363604},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF23","v":85750.434273304665},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG23","v":795461.69392701716},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH23","v":7332369.0428487845},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI23","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ23","v":837666.32524411287},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK23","v":290452.00290746219},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL23","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM23","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN23","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO23","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP23","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ23","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR23","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS23","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT23","v":286043.94977118698},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU23","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV23","v":0},9692498.1019960791,0,0,0,43333.123891090174,697364.20262101479,617435.21713665233,4261570.846963509,20518551.188091062,0,1123733.1626220564,350932.66812039778,0,0,0,0,0,0,0,0,281721.97488559352,0,0,27894642.384331375,5405]
[{"$f":"+Genanskaffelsespriser!B77","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E77","v":75},0,0,0,103,316,0,903,475,0,0,27,180,0,0,311,0,0,0,0,0,0,0,null,{"$f":"IF((D24*Genanskaffelsespriser!$D77-(2009-D$3)/$C24*Genanskaffelsespriser!$D77*D24)<0,0,(D24*Genanskaffelsespriser!$D77-(2009-D$3)/$C24*Genanskaffelsespriser!$D77*D24))","v":0},{"$f":"IF((E24*Genanskaffelsespriser!$D77-(2009-E$3)/$C24*Genanskaffelsespriser!$D77*E24)<0,0,(E24*Genanskaffelsespriser!$D77-(2009-E$3)/$C24*Genanskaffelsespriser!$D77*E24))","v":0},{"$f":"IF((F24*Genanskaffelsespriser!$D77-(2009-F$3)/$C24*Genanskaffelsespriser!$D77*F24)<0,0,(F24*Genanskaffelsespriser!$D77-(2009-F$3)/$C24*Genanskaffelsespriser!$D77*F24))","v":0},{"$f":"IF((G24*Genanskaffelsespriser!$D77-(2009-G$3)/$C24*Genanskaffelsespriser!$D77*G24)<0,0,(G24*Genanskaffelsespriser!$D77-(2009-G$3)/$C24*Genanskaffelsespriser!$D77*G24))","v":49440},{"$f":"IF((H24*Genanskaffelsespriser!$D77-(2009-H$3)/$C24*Genanskaffelsespriser!$D77*H24)<0,0,(H24*Genanskaffelsespriser!$D77-(2009-H$3)/$C24*Genanskaffelsespriser!$D77*H24))","v":1668479.9999999981},{"$f":"IF((I24*Genanskaffelsespriser!$D77-(2009-I$3)/$C24*Genanskaffelsespriser!$D77*I24)<0,0,(I24*Genanskaffelsespriser!$D77-(2009-I$3)/$C24*Genanskaffelsespriser!$D77*I24))","v":0},{"$f":"IF((J24*Genanskaffelsespriser!$D77-(2009-J$3)/$C24*Genanskaffelsespriser!$D77*J24)<0,0,(J24*Genanskaffelsespriser!$D77-(2009-J$3)/$C24*Genanskaffelsespriser!$D77*J24))","v":13436640},{"$f":"IF((K24*Genanskaffelsespriser!$D77-(2009-K$3)/$C24*Genanskaffelsespriser!$D77*K24)<0,0,(K24*Genanskaffelsespriser!$D77-(2009-K$3)/$C24*Genanskaffelsespriser!$D77*K24))","v":9348000},{"$f":"IF((L24*Genanskaffelsespriser!$D77-(2009-L$3)/$C24*Genanskaffelsespriser!$D77*L24)<0,0,(L24*Genanskaffelsespriser!$D77-(2009-L$3)/$C24*Genanskaffelsespriser!$D77*L24))","v":0},{"$f":"IF((M24*Genanskaffelsespriser!$D77-(2009-M$3)/$C24*Genanskaffelsespriser!$D77*M24)<0,0,(M24*Genanskaffelsespriser!$D77-(2009-M$3)/$C24*Genanskaffelsespriser!$D77*M24))","v":0},{"$f":"IF((N24*Genanskaffelsespriser!$D77-(2009-N$3)/$C24*Genanskaffelsespriser!$D77*N24)<0,0,(N24*Genanskaffelsespriser!$D77-(2009-N$3)/$C24*Genanskaffelsespriser!$D77*N24))","v":751680},{"$f":"IF((O24*Genanskaffelsespriser!$D77-(2009-O$3)/$C24*Genanskaffelsespriser!$D77*O24)<0,0,(O24*Genanskaffelsespriser!$D77-(2009-O$3)/$C24*Genanskaffelsespriser!$D77*O24))","v":5443200},{"$f":"IF((P24*Genanskaffelsespriser!$D77-(2009-P$3)/$C24*Genanskaffelsespriser!$D77*P24)<0,0,(P24*Genanskaffelsespriser!$D77-(2009-P$3)/$C24*Genanskaffelsespriser!$D77*P24))","v":0},{"$f":"IF((Q24*Genanskaffelsespriser!$D77-(2009-Q$3)/$C24*Genanskaffelsespriser!$D77*Q24)<0,0,(Q24*Genanskaffelsespriser!$D77-(2009-Q$3)/$C24*Genanskaffelsespriser!$D77*Q24))","v":0},{"$f":"IF((R24*Genanskaffelsespriser!$D77-(2009-R$3)/$C24*Genanskaffelsespriser!$D77*R24)<0,0,(R24*Genanskaffelsespriser!$D77-(2009-R$3)/$C24*Genanskaffelsespriser!$D77*R24))","v":10151040},{"$f":"IF((S24*Genanskaffelsespriser!$D77-(2009-S$3)/$C24*Genanskaffelsespriser!$D77*S24)<0,0,(S24*Genanskaffelsespriser!$D77-(2009-S$3)/$C24*Genanskaffelsespriser!$D77*S24))","v":0},{"$f":"IF((T24*Genanskaffelsespriser!$D77-(2009-T$3)/$C24*Genanskaffelsespriser!$D77*T24)<0,0,(T24*Genanskaffelsespriser!$D77-(2009-T$3)/$C24*Genanskaffelsespriser!$D77*T24))","v":0},{"$f":"IF((U24*Genanskaffelsespriser!$D77-(2009-U$3)/$C24*Genanskaffelsespriser!$D77*U24)<0,0,(U24*Genanskaffelsespriser!$D77-(2009-U$3)/$C24*Genanskaffelsespriser!$D77*U24))","v":0},{"$f":"IF((V24*Genanskaffelsespriser!$D77-(2009-V$3)/$C24*Genanskaffelsespriser!$D77*V24)<0,0,(V24*Genanskaffelsespriser!$D77-(2009-V$3)/$C24*Genanskaffelsespriser!$D77*V24))","v":0},{"$f":"IF((W24*Genanskaffelsespriser!$D77-(2009-W$3)/$C24*Genanskaffelsespriser!$D77*W24)<0,0,(W24*Genanskaffelsespriser!$D77-(2009-W$3)/$C24*Genanskaffelsespriser!$D77*W24))","v":0},{"$f":"IF((X24*Genanskaffelsespriser!$D77-(2009-X$3)/$C24*Genanskaffelsespriser!$D77*X24)<0,0,(X24*Genanskaffelsespriser!$D77-(2009-X$3)/$C24*Genanskaffelsespriser!$D77*X24))","v":0},{"$f":"IF((Y24*Genanskaffelsespriser!$D77-(2009-Y$3)/$C24*Genanskaffelsespriser!$D77*Y24)<0,0,(Y24*Genanskaffelsespriser!$D77-(2009-Y$3)/$C24*Genanskaffelsespriser!$D77*Y24))","v":0},40848480,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA24","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB24","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC24","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD24","v":1199.5283290775185},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE24","v":78539.416211554271},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF24","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG24","v":1383123.0608782344},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH24","v":2033630.8593417273},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI24","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ24","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK24","v":530675.46395874664},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL24","v":4392416.1292948183},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM24","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN24","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO24","v":9353205.1733723376},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP24","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ24","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR24","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS24","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT24","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU24","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV24","v":0},17772789.631386496,0,0,0,25319.764164538759,873509.70810577623,0,7409881.530439117,5690815.4296708638,0,0,641177.73197937338,4917808.0646474091,0,0,9752122.5866861679,0,0,0,0,0,0,0,29310634.815693248,2315]
[{"$f":"+Genanskaffelsespriser!B78","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E78","v":75},0,0,0,0,0,0,0,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D25*Genanskaffelsespriser!$D78-(2009-D$3)/$C25*Genanskaffelsespriser!$D78*D25)<0,0,(D25*Genanskaffelsespriser!$D78-(2009-D$3)/$C25*Genanskaffelsespriser!$D78*D25))","v":0},{"$f":"IF((E25*Genanskaffelsespriser!$D78-(2009-E$3)/$C25*Genanskaffelsespriser!$D78*E25)<0,0,(E25*Genanskaffelsespriser!$D78-(2009-E$3)/$C25*Genanskaffelsespriser!$D78*E25))","v":0},{"$f":"IF((F25*Genanskaffelsespriser!$D78-(2009-F$3)/$C25*Genanskaffelsespriser!$D78*F25)<0,0,(F25*Genanskaffelsespriser!$D78-(2009-F$3)/$C25*Genanskaffelsespriser!$D78*F25))","v":0},{"$f":"IF((G25*Genanskaffelsespriser!$D78-(2009-G$3)/$C25*Genanskaffelsespriser!$D78*G25)<0,0,(G25*Genanskaffelsespriser!$D78-(2009-G$3)/$C25*Genanskaffelsespriser!$D78*G25))","v":0},{"$f":"IF((H25*Genanskaffelsespriser!$D78-(2009-H$3)/$C25*Genanskaffelsespriser!$D78*H25)<0,0,(H25*Genanskaffelsespriser!$D78-(2009-H$3)/$C25*Genanskaffelsespriser!$D78*H25))","v":0},{"$f":"IF((I25*Genanskaffelsespriser!$D78-(2009-I$3)/$C25*Genanskaffelsespriser!$D78*I25)<0,0,(I25*Genanskaffelsespriser!$D78-(2009-I$3)/$C25*Genanskaffelsespriser!$D78*I25))","v":0},{"$f":"IF((J25*Genanskaffelsespriser!$D78-(2009-J$3)/$C25*Genanskaffelsespriser!$D78*J25)<0,0,(J25*Genanskaffelsespriser!$D78-(2009-J$3)/$C25*Genanskaffelsespriser!$D78*J25))","v":0},{"$f":"IF((K25*Genanskaffelsespriser!$D78-(2009-K$3)/$C25*Genanskaffelsespriser!$D78*K25)<0,0,(K25*Genanskaffelsespriser!$D78-(2009-K$3)/$C25*Genanskaffelsespriser!$D78*K25))","v":1580413.3333333335},{"$f":"IF((L25*Genanskaffelsespriser!$D78-(2009-L$3)/$C25*Genanskaffelsespriser!$D78*L25)<0,0,(L25*Genanskaffelsespriser!$D78-(2009-L$3)/$C25*Genanskaffelsespriser!$D78*L25))","v":0},{"$f":"IF((M25*Genanskaffelsespriser!$D78-(2009-M$3)/$C25*Genanskaffelsespriser!$D78*M25)<0,0,(M25*Genanskaffelsespriser!$D78-(2009-M$3)/$C25*Genanskaffelsespriser!$D78*M25))","v":0},{"$f":"IF((N25*Genanskaffelsespriser!$D78-(2009-N$3)/$C25*Genanskaffelsespriser!$D78*N25)<0,0,(N25*Genanskaffelsespriser!$D78-(2009-N$3)/$C25*Genanskaffelsespriser!$D78*N25))","v":0},{"$f":"IF((O25*Genanskaffelsespriser!$D78-(2009-O$3)/$C25*Genanskaffelsespriser!$D78*O25)<0,0,(O25*Genanskaffelsespriser!$D78-(2009-O$3)/$C25*Genanskaffelsespriser!$D78*O25))","v":0},{"$f":"IF((P25*Genanskaffelsespriser!$D78-(2009-P$3)/$C25*Genanskaffelsespriser!$D78*P25)<0,0,(P25*Genanskaffelsespriser!$D78-(2009-P$3)/$C25*Genanskaffelsespriser!$D78*P25))","v":0},{"$f":"IF((Q25*Genanskaffelsespriser!$D78-(2009-Q$3)/$C25*Genanskaffelsespriser!$D78*Q25)<0,0,(Q25*Genanskaffelsespriser!$D78-(2009-Q$3)/$C25*Genanskaffelsespriser!$D78*Q25))","v":0},{"$f":"IF((R25*Genanskaffelsespriser!$D78-(2009-R$3)/$C25*Genanskaffelsespriser!$D78*R25)<0,0,(R25*Genanskaffelsespriser!$D78-(2009-R$3)/$C25*Genanskaffelsespriser!$D78*R25))","v":0},{"$f":"IF((S25*Genanskaffelsespriser!$D78-(2009-S$3)/$C25*Genanskaffelsespriser!$D78*S25)<0,0,(S25*Genanskaffelsespriser!$D78-(2009-S$3)/$C25*Genanskaffelsespriser!$D78*S25))","v":0},{"$f":"IF((T25*Genanskaffelsespriser!$D78-(2009-T$3)/$C25*Genanskaffelsespriser!$D78*T25)<0,0,(T25*Genanskaffelsespriser!$D78-(2009-T$3)/$C25*Genanskaffelsespriser!$D78*T25))","v":0},{"$f":"IF((U25*Genanskaffelsespriser!$D78-(2009-U$3)/$C25*Genanskaffelsespriser!$D78*U25)<0,0,(U25*Genanskaffelsespriser!$D78-(2009-U$3)/$C25*Genanskaffelsespriser!$D78*U25))","v":0},{"$f":"IF((V25*Genanskaffelsespriser!$D78-(2009-V$3)/$C25*Genanskaffelsespriser!$D78*V25)<0,0,(V25*Genanskaffelsespriser!$D78-(2009-V$3)/$C25*Genanskaffelsespriser!$D78*V25))","v":0},{"$f":"IF((W25*Genanskaffelsespriser!$D78-(2009-W$3)/$C25*Genanskaffelsespriser!$D78*W25)<0,0,(W25*Genanskaffelsespriser!$D78-(2009-W$3)/$C25*Genanskaffelsespriser!$D78*W25))","v":0},{"$f":"IF((X25*Genanskaffelsespriser!$D78-(2009-X$3)/$C25*Genanskaffelsespriser!$D78*X25)<0,0,(X25*Genanskaffelsespriser!$D78-(2009-X$3)/$C25*Genanskaffelsespriser!$D78*X25))","v":0},{"$f":"IF((Y25*Genanskaffelsespriser!$D78-(2009-Y$3)/$C25*Genanskaffelsespriser!$D78*Y25)<0,0,(Y25*Genanskaffelsespriser!$D78-(2009-Y$3)/$C25*Genanskaffelsespriser!$D78*Y25))","v":0},1580413.3333333335,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA25","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB25","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC25","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD25","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE25","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF25","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG25","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH25","v":343814.43358812481},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI25","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ25","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK25","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL25","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM25","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN25","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO25","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP25","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ25","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR25","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS25","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT25","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU25","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV25","v":0},343814.43358812481,0,0,0,0,0,0,0,962113.88346072915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,962113.88346072915,59]
[{"$f":"+Genanskaffelsespriser!B79","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E79","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D26*Genanskaffelsespriser!$D79-(2009-D$3)/$C26*Genanskaffelsespriser!$D79*D26)<0,0,(D26*Genanskaffelsespriser!$D79-(2009-D$3)/$C26*Genanskaffelsespriser!$D79*D26))","v":0},{"$f":"IF((E26*Genanskaffelsespriser!$D79-(2009-E$3)/$C26*Genanskaffelsespriser!$D79*E26)<0,0,(E26*Genanskaffelsespriser!$D79-(2009-E$3)/$C26*Genanskaffelsespriser!$D79*E26))","v":0},{"$f":"IF((F26*Genanskaffelsespriser!$D79-(2009-F$3)/$C26*Genanskaffelsespriser!$D79*F26)<0,0,(F26*Genanskaffelsespriser!$D79-(2009-F$3)/$C26*Genanskaffelsespriser!$D79*F26))","v":0},{"$f":"IF((G26*Genanskaffelsespriser!$D79-(2009-G$3)/$C26*Genanskaffelsespriser!$D79*G26)<0,0,(G26*Genanskaffelsespriser!$D79-(2009-G$3)/$C26*Genanskaffelsespriser!$D79*G26))","v":0},{"$f":"IF((H26*Genanskaffelsespriser!$D79-(2009-H$3)/$C26*Genanskaffelsespriser!$D79*H26)<0,0,(H26*Genanskaffelsespriser!$D79-(2009-H$3)/$C26*Genanskaffelsespriser!$D79*H26))","v":0},{"$f":"IF((I26*Genanskaffelsespriser!$D79-(2009-I$3)/$C26*Genanskaffelsespriser!$D79*I26)<0,0,(I26*Genanskaffelsespriser!$D79-(2009-I$3)/$C26*Genanskaffelsespriser!$D79*I26))","v":0},{"$f":"IF((J26*Genanskaffelsespriser!$D79-(2009-J$3)/$C26*Genanskaffelsespriser!$D79*J26)<0,0,(J26*Genanskaffelsespriser!$D79-(2009-J$3)/$C26*Genanskaffelsespriser!$D79*J26))","v":0},{"$f":"IF((K26*Genanskaffelsespriser!$D79-(2009-K$3)/$C26*Genanskaffelsespriser!$D79*K26)<0,0,(K26*Genanskaffelsespriser!$D79-(2009-K$3)/$C26*Genanskaffelsespriser!$D79*K26))","v":0},{"$f":"IF((L26*Genanskaffelsespriser!$D79-(2009-L$3)/$C26*Genanskaffelsespriser!$D79*L26)<0,0,(L26*Genanskaffelsespriser!$D79-(2009-L$3)/$C26*Genanskaffelsespriser!$D79*L26))","v":0},{"$f":"IF((M26*Genanskaffelsespriser!$D79-(2009-M$3)/$C26*Genanskaffelsespriser!$D79*M26)<0,0,(M26*Genanskaffelsespriser!$D79-(2009-M$3)/$C26*Genanskaffelsespriser!$D79*M26))","v":0},{"$f":"IF((N26*Genanskaffelsespriser!$D79-(2009-N$3)/$C26*Genanskaffelsespriser!$D79*N26)<0,0,(N26*Genanskaffelsespriser!$D79-(2009-N$3)/$C26*Genanskaffelsespriser!$D79*N26))","v":0},{"$f":"IF((O26*Genanskaffelsespriser!$D79-(2009-O$3)/$C26*Genanskaffelsespriser!$D79*O26)<0,0,(O26*Genanskaffelsespriser!$D79-(2009-O$3)/$C26*Genanskaffelsespriser!$D79*O26))","v":0},{"$f":"IF((P26*Genanskaffelsespriser!$D79-(2009-P$3)/$C26*Genanskaffelsespriser!$D79*P26)<0,0,(P26*Genanskaffelsespriser!$D79-(2009-P$3)/$C26*Genanskaffelsespriser!$D79*P26))","v":0},{"$f":"IF((Q26*Genanskaffelsespriser!$D79-(2009-Q$3)/$C26*Genanskaffelsespriser!$D79*Q26)<0,0,(Q26*Genanskaffelsespriser!$D79-(2009-Q$3)/$C26*Genanskaffelsespriser!$D79*Q26))","v":0},{"$f":"IF((R26*Genanskaffelsespriser!$D79-(2009-R$3)/$C26*Genanskaffelsespriser!$D79*R26)<0,0,(R26*Genanskaffelsespriser!$D79-(2009-R$3)/$C26*Genanskaffelsespriser!$D79*R26))","v":0},{"$f":"IF((S26*Genanskaffelsespriser!$D79-(2009-S$3)/$C26*Genanskaffelsespriser!$D79*S26)<0,0,(S26*Genanskaffelsespriser!$D79-(2009-S$3)/$C26*Genanskaffelsespriser!$D79*S26))","v":0},{"$f":"IF((T26*Genanskaffelsespriser!$D79-(2009-T$3)/$C26*Genanskaffelsespriser!$D79*T26)<0,0,(T26*Genanskaffelsespriser!$D79-(2009-T$3)/$C26*Genanskaffelsespriser!$D79*T26))","v":0},{"$f":"IF((U26*Genanskaffelsespriser!$D79-(2009-U$3)/$C26*Genanskaffelsespriser!$D79*U26)<0,0,(U26*Genanskaffelsespriser!$D79-(2009-U$3)/$C26*Genanskaffelsespriser!$D79*U26))","v":0},{"$f":"IF((V26*Genanskaffelsespriser!$D79-(2009-V$3)/$C26*Genanskaffelsespriser!$D79*V26)<0,0,(V26*Genanskaffelsespriser!$D79-(2009-V$3)/$C26*Genanskaffelsespriser!$D79*V26))","v":0},{"$f":"IF((W26*Genanskaffelsespriser!$D79-(2009-W$3)/$C26*Genanskaffelsespriser!$D79*W26)<0,0,(W26*Genanskaffelsespriser!$D79-(2009-W$3)/$C26*Genanskaffelsespriser!$D79*W26))","v":0},{"$f":"IF((X26*Genanskaffelsespriser!$D79-(2009-X$3)/$C26*Genanskaffelsespriser!$D79*X26)<0,0,(X26*Genanskaffelsespriser!$D79-(2009-X$3)/$C26*Genanskaffelsespriser!$D79*X26))","v":0},{"$f":"IF((Y26*Genanskaffelsespriser!$D79-(2009-Y$3)/$C26*Genanskaffelsespriser!$D79*Y26)<0,0,(Y26*Genanskaffelsespriser!$D79-(2009-Y$3)/$C26*Genanskaffelsespriser!$D79*Y26))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA26","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB26","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC26","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD26","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE26","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF26","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG26","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH26","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI26","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ26","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK26","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL26","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM26","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN26","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO26","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP26","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ26","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR26","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS26","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT26","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU26","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B80","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E80","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D27*Genanskaffelsespriser!$D80-(2009-D$3)/$C27*Genanskaffelsespriser!$D80*D27)<0,0,(D27*Genanskaffelsespriser!$D80-(2009-D$3)/$C27*Genanskaffelsespriser!$D80*D27))","v":0},{"$f":"IF((E27*Genanskaffelsespriser!$D80-(2009-E$3)/$C27*Genanskaffelsespriser!$D80*E27)<0,0,(E27*Genanskaffelsespriser!$D80-(2009-E$3)/$C27*Genanskaffelsespriser!$D80*E27))","v":0},{"$f":"IF((F27*Genanskaffelsespriser!$D80-(2009-F$3)/$C27*Genanskaffelsespriser!$D80*F27)<0,0,(F27*Genanskaffelsespriser!$D80-(2009-F$3)/$C27*Genanskaffelsespriser!$D80*F27))","v":0},{"$f":"IF((G27*Genanskaffelsespriser!$D80-(2009-G$3)/$C27*Genanskaffelsespriser!$D80*G27)<0,0,(G27*Genanskaffelsespriser!$D80-(2009-G$3)/$C27*Genanskaffelsespriser!$D80*G27))","v":0},{"$f":"IF((H27*Genanskaffelsespriser!$D80-(2009-H$3)/$C27*Genanskaffelsespriser!$D80*H27)<0,0,(H27*Genanskaffelsespriser!$D80-(2009-H$3)/$C27*Genanskaffelsespriser!$D80*H27))","v":0},{"$f":"IF((I27*Genanskaffelsespriser!$D80-(2009-I$3)/$C27*Genanskaffelsespriser!$D80*I27)<0,0,(I27*Genanskaffelsespriser!$D80-(2009-I$3)/$C27*Genanskaffelsespriser!$D80*I27))","v":0},{"$f":"IF((J27*Genanskaffelsespriser!$D80-(2009-J$3)/$C27*Genanskaffelsespriser!$D80*J27)<0,0,(J27*Genanskaffelsespriser!$D80-(2009-J$3)/$C27*Genanskaffelsespriser!$D80*J27))","v":0},{"$f":"IF((K27*Genanskaffelsespriser!$D80-(2009-K$3)/$C27*Genanskaffelsespriser!$D80*K27)<0,0,(K27*Genanskaffelsespriser!$D80-(2009-K$3)/$C27*Genanskaffelsespriser!$D80*K27))","v":0},{"$f":"IF((L27*Genanskaffelsespriser!$D80-(2009-L$3)/$C27*Genanskaffelsespriser!$D80*L27)<0,0,(L27*Genanskaffelsespriser!$D80-(2009-L$3)/$C27*Genanskaffelsespriser!$D80*L27))","v":0},{"$f":"IF((M27*Genanskaffelsespriser!$D80-(2009-M$3)/$C27*Genanskaffelsespriser!$D80*M27)<0,0,(M27*Genanskaffelsespriser!$D80-(2009-M$3)/$C27*Genanskaffelsespriser!$D80*M27))","v":0},{"$f":"IF((N27*Genanskaffelsespriser!$D80-(2009-N$3)/$C27*Genanskaffelsespriser!$D80*N27)<0,0,(N27*Genanskaffelsespriser!$D80-(2009-N$3)/$C27*Genanskaffelsespriser!$D80*N27))","v":0},{"$f":"IF((O27*Genanskaffelsespriser!$D80-(2009-O$3)/$C27*Genanskaffelsespriser!$D80*O27)<0,0,(O27*Genanskaffelsespriser!$D80-(2009-O$3)/$C27*Genanskaffelsespriser!$D80*O27))","v":0},{"$f":"IF((P27*Genanskaffelsespriser!$D80-(2009-P$3)/$C27*Genanskaffelsespriser!$D80*P27)<0,0,(P27*Genanskaffelsespriser!$D80-(2009-P$3)/$C27*Genanskaffelsespriser!$D80*P27))","v":0},{"$f":"IF((Q27*Genanskaffelsespriser!$D80-(2009-Q$3)/$C27*Genanskaffelsespriser!$D80*Q27)<0,0,(Q27*Genanskaffelsespriser!$D80-(2009-Q$3)/$C27*Genanskaffelsespriser!$D80*Q27))","v":0},{"$f":"IF((R27*Genanskaffelsespriser!$D80-(2009-R$3)/$C27*Genanskaffelsespriser!$D80*R27)<0,0,(R27*Genanskaffelsespriser!$D80-(2009-R$3)/$C27*Genanskaffelsespriser!$D80*R27))","v":0},{"$f":"IF((S27*Genanskaffelsespriser!$D80-(2009-S$3)/$C27*Genanskaffelsespriser!$D80*S27)<0,0,(S27*Genanskaffelsespriser!$D80-(2009-S$3)/$C27*Genanskaffelsespriser!$D80*S27))","v":0},{"$f":"IF((T27*Genanskaffelsespriser!$D80-(2009-T$3)/$C27*Genanskaffelsespriser!$D80*T27)<0,0,(T27*Genanskaffelsespriser!$D80-(2009-T$3)/$C27*Genanskaffelsespriser!$D80*T27))","v":0},{"$f":"IF((U27*Genanskaffelsespriser!$D80-(2009-U$3)/$C27*Genanskaffelsespriser!$D80*U27)<0,0,(U27*Genanskaffelsespriser!$D80-(2009-U$3)/$C27*Genanskaffelsespriser!$D80*U27))","v":0},{"$f":"IF((V27*Genanskaffelsespriser!$D80-(2009-V$3)/$C27*Genanskaffelsespriser!$D80*V27)<0,0,(V27*Genanskaffelsespriser!$D80-(2009-V$3)/$C27*Genanskaffelsespriser!$D80*V27))","v":0},{"$f":"IF((W27*Genanskaffelsespriser!$D80-(2009-W$3)/$C27*Genanskaffelsespriser!$D80*W27)<0,0,(W27*Genanskaffelsespriser!$D80-(2009-W$3)/$C27*Genanskaffelsespriser!$D80*W27))","v":0},{"$f":"IF((X27*Genanskaffelsespriser!$D80-(2009-X$3)/$C27*Genanskaffelsespriser!$D80*X27)<0,0,(X27*Genanskaffelsespriser!$D80-(2009-X$3)/$C27*Genanskaffelsespriser!$D80*X27))","v":0},{"$f":"IF((Y27*Genanskaffelsespriser!$D80-(2009-Y$3)/$C27*Genanskaffelsespriser!$D80*Y27)<0,0,(Y27*Genanskaffelsespriser!$D80-(2009-Y$3)/$C27*Genanskaffelsespriser!$D80*Y27))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA27","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB27","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC27","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD27","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE27","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF27","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG27","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH27","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI27","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ27","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK27","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL27","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM27","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN27","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO27","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP27","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ27","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR27","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS27","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT27","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU27","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B81","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E81","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D28*Genanskaffelsespriser!$D81-(2009-D$3)/$C28*Genanskaffelsespriser!$D81*D28)<0,0,(D28*Genanskaffelsespriser!$D81-(2009-D$3)/$C28*Genanskaffelsespriser!$D81*D28))","v":0},{"$f":"IF((E28*Genanskaffelsespriser!$D81-(2009-E$3)/$C28*Genanskaffelsespriser!$D81*E28)<0,0,(E28*Genanskaffelsespriser!$D81-(2009-E$3)/$C28*Genanskaffelsespriser!$D81*E28))","v":0},{"$f":"IF((F28*Genanskaffelsespriser!$D81-(2009-F$3)/$C28*Genanskaffelsespriser!$D81*F28)<0,0,(F28*Genanskaffelsespriser!$D81-(2009-F$3)/$C28*Genanskaffelsespriser!$D81*F28))","v":0},{"$f":"IF((G28*Genanskaffelsespriser!$D81-(2009-G$3)/$C28*Genanskaffelsespriser!$D81*G28)<0,0,(G28*Genanskaffelsespriser!$D81-(2009-G$3)/$C28*Genanskaffelsespriser!$D81*G28))","v":0},{"$f":"IF((H28*Genanskaffelsespriser!$D81-(2009-H$3)/$C28*Genanskaffelsespriser!$D81*H28)<0,0,(H28*Genanskaffelsespriser!$D81-(2009-H$3)/$C28*Genanskaffelsespriser!$D81*H28))","v":0},{"$f":"IF((I28*Genanskaffelsespriser!$D81-(2009-I$3)/$C28*Genanskaffelsespriser!$D81*I28)<0,0,(I28*Genanskaffelsespriser!$D81-(2009-I$3)/$C28*Genanskaffelsespriser!$D81*I28))","v":0},{"$f":"IF((J28*Genanskaffelsespriser!$D81-(2009-J$3)/$C28*Genanskaffelsespriser!$D81*J28)<0,0,(J28*Genanskaffelsespriser!$D81-(2009-J$3)/$C28*Genanskaffelsespriser!$D81*J28))","v":0},{"$f":"IF((K28*Genanskaffelsespriser!$D81-(2009-K$3)/$C28*Genanskaffelsespriser!$D81*K28)<0,0,(K28*Genanskaffelsespriser!$D81-(2009-K$3)/$C28*Genanskaffelsespriser!$D81*K28))","v":0},{"$f":"IF((L28*Genanskaffelsespriser!$D81-(2009-L$3)/$C28*Genanskaffelsespriser!$D81*L28)<0,0,(L28*Genanskaffelsespriser!$D81-(2009-L$3)/$C28*Genanskaffelsespriser!$D81*L28))","v":0},{"$f":"IF((M28*Genanskaffelsespriser!$D81-(2009-M$3)/$C28*Genanskaffelsespriser!$D81*M28)<0,0,(M28*Genanskaffelsespriser!$D81-(2009-M$3)/$C28*Genanskaffelsespriser!$D81*M28))","v":0},{"$f":"IF((N28*Genanskaffelsespriser!$D81-(2009-N$3)/$C28*Genanskaffelsespriser!$D81*N28)<0,0,(N28*Genanskaffelsespriser!$D81-(2009-N$3)/$C28*Genanskaffelsespriser!$D81*N28))","v":0},{"$f":"IF((O28*Genanskaffelsespriser!$D81-(2009-O$3)/$C28*Genanskaffelsespriser!$D81*O28)<0,0,(O28*Genanskaffelsespriser!$D81-(2009-O$3)/$C28*Genanskaffelsespriser!$D81*O28))","v":0},{"$f":"IF((P28*Genanskaffelsespriser!$D81-(2009-P$3)/$C28*Genanskaffelsespriser!$D81*P28)<0,0,(P28*Genanskaffelsespriser!$D81-(2009-P$3)/$C28*Genanskaffelsespriser!$D81*P28))","v":0},{"$f":"IF((Q28*Genanskaffelsespriser!$D81-(2009-Q$3)/$C28*Genanskaffelsespriser!$D81*Q28)<0,0,(Q28*Genanskaffelsespriser!$D81-(2009-Q$3)/$C28*Genanskaffelsespriser!$D81*Q28))","v":0},{"$f":"IF((R28*Genanskaffelsespriser!$D81-(2009-R$3)/$C28*Genanskaffelsespriser!$D81*R28)<0,0,(R28*Genanskaffelsespriser!$D81-(2009-R$3)/$C28*Genanskaffelsespriser!$D81*R28))","v":0},{"$f":"IF((S28*Genanskaffelsespriser!$D81-(2009-S$3)/$C28*Genanskaffelsespriser!$D81*S28)<0,0,(S28*Genanskaffelsespriser!$D81-(2009-S$3)/$C28*Genanskaffelsespriser!$D81*S28))","v":0},{"$f":"IF((T28*Genanskaffelsespriser!$D81-(2009-T$3)/$C28*Genanskaffelsespriser!$D81*T28)<0,0,(T28*Genanskaffelsespriser!$D81-(2009-T$3)/$C28*Genanskaffelsespriser!$D81*T28))","v":0},{"$f":"IF((U28*Genanskaffelsespriser!$D81-(2009-U$3)/$C28*Genanskaffelsespriser!$D81*U28)<0,0,(U28*Genanskaffelsespriser!$D81-(2009-U$3)/$C28*Genanskaffelsespriser!$D81*U28))","v":0},{"$f":"IF((V28*Genanskaffelsespriser!$D81-(2009-V$3)/$C28*Genanskaffelsespriser!$D81*V28)<0,0,(V28*Genanskaffelsespriser!$D81-(2009-V$3)/$C28*Genanskaffelsespriser!$D81*V28))","v":0},{"$f":"IF((W28*Genanskaffelsespriser!$D81-(2009-W$3)/$C28*Genanskaffelsespriser!$D81*W28)<0,0,(W28*Genanskaffelsespriser!$D81-(2009-W$3)/$C28*Genanskaffelsespriser!$D81*W28))","v":0},{"$f":"IF((X28*Genanskaffelsespriser!$D81-(2009-X$3)/$C28*Genanskaffelsespriser!$D81*X28)<0,0,(X28*Genanskaffelsespriser!$D81-(2009-X$3)/$C28*Genanskaffelsespriser!$D81*X28))","v":0},{"$f":"IF((Y28*Genanskaffelsespriser!$D81-(2009-Y$3)/$C28*Genanskaffelsespriser!$D81*Y28)<0,0,(Y28*Genanskaffelsespriser!$D81-(2009-Y$3)/$C28*Genanskaffelsespriser!$D81*Y28))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA28","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB28","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC28","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD28","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE28","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF28","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG28","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH28","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI28","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ28","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK28","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL28","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM28","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN28","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO28","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP28","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ28","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR28","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS28","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT28","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU28","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B82","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E82","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D29*Genanskaffelsespriser!$D82-(2009-D$3)/$C29*Genanskaffelsespriser!$D82*D29)<0,0,(D29*Genanskaffelsespriser!$D82-(2009-D$3)/$C29*Genanskaffelsespriser!$D82*D29))","v":0},{"$f":"IF((E29*Genanskaffelsespriser!$D82-(2009-E$3)/$C29*Genanskaffelsespriser!$D82*E29)<0,0,(E29*Genanskaffelsespriser!$D82-(2009-E$3)/$C29*Genanskaffelsespriser!$D82*E29))","v":0},{"$f":"IF((F29*Genanskaffelsespriser!$D82-(2009-F$3)/$C29*Genanskaffelsespriser!$D82*F29)<0,0,(F29*Genanskaffelsespriser!$D82-(2009-F$3)/$C29*Genanskaffelsespriser!$D82*F29))","v":0},{"$f":"IF((G29*Genanskaffelsespriser!$D82-(2009-G$3)/$C29*Genanskaffelsespriser!$D82*G29)<0,0,(G29*Genanskaffelsespriser!$D82-(2009-G$3)/$C29*Genanskaffelsespriser!$D82*G29))","v":0},{"$f":"IF((H29*Genanskaffelsespriser!$D82-(2009-H$3)/$C29*Genanskaffelsespriser!$D82*H29)<0,0,(H29*Genanskaffelsespriser!$D82-(2009-H$3)/$C29*Genanskaffelsespriser!$D82*H29))","v":0},{"$f":"IF((I29*Genanskaffelsespriser!$D82-(2009-I$3)/$C29*Genanskaffelsespriser!$D82*I29)<0,0,(I29*Genanskaffelsespriser!$D82-(2009-I$3)/$C29*Genanskaffelsespriser!$D82*I29))","v":0},{"$f":"IF((J29*Genanskaffelsespriser!$D82-(2009-J$3)/$C29*Genanskaffelsespriser!$D82*J29)<0,0,(J29*Genanskaffelsespriser!$D82-(2009-J$3)/$C29*Genanskaffelsespriser!$D82*J29))","v":0},{"$f":"IF((K29*Genanskaffelsespriser!$D82-(2009-K$3)/$C29*Genanskaffelsespriser!$D82*K29)<0,0,(K29*Genanskaffelsespriser!$D82-(2009-K$3)/$C29*Genanskaffelsespriser!$D82*K29))","v":0},{"$f":"IF((L29*Genanskaffelsespriser!$D82-(2009-L$3)/$C29*Genanskaffelsespriser!$D82*L29)<0,0,(L29*Genanskaffelsespriser!$D82-(2009-L$3)/$C29*Genanskaffelsespriser!$D82*L29))","v":0},{"$f":"IF((M29*Genanskaffelsespriser!$D82-(2009-M$3)/$C29*Genanskaffelsespriser!$D82*M29)<0,0,(M29*Genanskaffelsespriser!$D82-(2009-M$3)/$C29*Genanskaffelsespriser!$D82*M29))","v":0},{"$f":"IF((N29*Genanskaffelsespriser!$D82-(2009-N$3)/$C29*Genanskaffelsespriser!$D82*N29)<0,0,(N29*Genanskaffelsespriser!$D82-(2009-N$3)/$C29*Genanskaffelsespriser!$D82*N29))","v":0},{"$f":"IF((O29*Genanskaffelsespriser!$D82-(2009-O$3)/$C29*Genanskaffelsespriser!$D82*O29)<0,0,(O29*Genanskaffelsespriser!$D82-(2009-O$3)/$C29*Genanskaffelsespriser!$D82*O29))","v":0},{"$f":"IF((P29*Genanskaffelsespriser!$D82-(2009-P$3)/$C29*Genanskaffelsespriser!$D82*P29)<0,0,(P29*Genanskaffelsespriser!$D82-(2009-P$3)/$C29*Genanskaffelsespriser!$D82*P29))","v":0},{"$f":"IF((Q29*Genanskaffelsespriser!$D82-(2009-Q$3)/$C29*Genanskaffelsespriser!$D82*Q29)<0,0,(Q29*Genanskaffelsespriser!$D82-(2009-Q$3)/$C29*Genanskaffelsespriser!$D82*Q29))","v":0},{"$f":"IF((R29*Genanskaffelsespriser!$D82-(2009-R$3)/$C29*Genanskaffelsespriser!$D82*R29)<0,0,(R29*Genanskaffelsespriser!$D82-(2009-R$3)/$C29*Genanskaffelsespriser!$D82*R29))","v":0},{"$f":"IF((S29*Genanskaffelsespriser!$D82-(2009-S$3)/$C29*Genanskaffelsespriser!$D82*S29)<0,0,(S29*Genanskaffelsespriser!$D82-(2009-S$3)/$C29*Genanskaffelsespriser!$D82*S29))","v":0},{"$f":"IF((T29*Genanskaffelsespriser!$D82-(2009-T$3)/$C29*Genanskaffelsespriser!$D82*T29)<0,0,(T29*Genanskaffelsespriser!$D82-(2009-T$3)/$C29*Genanskaffelsespriser!$D82*T29))","v":0},{"$f":"IF((U29*Genanskaffelsespriser!$D82-(2009-U$3)/$C29*Genanskaffelsespriser!$D82*U29)<0,0,(U29*Genanskaffelsespriser!$D82-(2009-U$3)/$C29*Genanskaffelsespriser!$D82*U29))","v":0},{"$f":"IF((V29*Genanskaffelsespriser!$D82-(2009-V$3)/$C29*Genanskaffelsespriser!$D82*V29)<0,0,(V29*Genanskaffelsespriser!$D82-(2009-V$3)/$C29*Genanskaffelsespriser!$D82*V29))","v":0},{"$f":"IF((W29*Genanskaffelsespriser!$D82-(2009-W$3)/$C29*Genanskaffelsespriser!$D82*W29)<0,0,(W29*Genanskaffelsespriser!$D82-(2009-W$3)/$C29*Genanskaffelsespriser!$D82*W29))","v":0},{"$f":"IF((X29*Genanskaffelsespriser!$D82-(2009-X$3)/$C29*Genanskaffelsespriser!$D82*X29)<0,0,(X29*Genanskaffelsespriser!$D82-(2009-X$3)/$C29*Genanskaffelsespriser!$D82*X29))","v":0},{"$f":"IF((Y29*Genanskaffelsespriser!$D82-(2009-Y$3)/$C29*Genanskaffelsespriser!$D82*Y29)<0,0,(Y29*Genanskaffelsespriser!$D82-(2009-Y$3)/$C29*Genanskaffelsespriser!$D82*Y29))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA29","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB29","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC29","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD29","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE29","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF29","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG29","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH29","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI29","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ29","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK29","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL29","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM29","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN29","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO29","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP29","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ29","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR29","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS29","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT29","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU29","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B83","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E83","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D30*Genanskaffelsespriser!$D83-(2009-D$3)/$C30*Genanskaffelsespriser!$D83*D30)<0,0,(D30*Genanskaffelsespriser!$D83-(2009-D$3)/$C30*Genanskaffelsespriser!$D83*D30))","v":0},{"$f":"IF((E30*Genanskaffelsespriser!$D83-(2009-E$3)/$C30*Genanskaffelsespriser!$D83*E30)<0,0,(E30*Genanskaffelsespriser!$D83-(2009-E$3)/$C30*Genanskaffelsespriser!$D83*E30))","v":0},{"$f":"IF((F30*Genanskaffelsespriser!$D83-(2009-F$3)/$C30*Genanskaffelsespriser!$D83*F30)<0,0,(F30*Genanskaffelsespriser!$D83-(2009-F$3)/$C30*Genanskaffelsespriser!$D83*F30))","v":0},{"$f":"IF((G30*Genanskaffelsespriser!$D83-(2009-G$3)/$C30*Genanskaffelsespriser!$D83*G30)<0,0,(G30*Genanskaffelsespriser!$D83-(2009-G$3)/$C30*Genanskaffelsespriser!$D83*G30))","v":0},{"$f":"IF((H30*Genanskaffelsespriser!$D83-(2009-H$3)/$C30*Genanskaffelsespriser!$D83*H30)<0,0,(H30*Genanskaffelsespriser!$D83-(2009-H$3)/$C30*Genanskaffelsespriser!$D83*H30))","v":0},{"$f":"IF((I30*Genanskaffelsespriser!$D83-(2009-I$3)/$C30*Genanskaffelsespriser!$D83*I30)<0,0,(I30*Genanskaffelsespriser!$D83-(2009-I$3)/$C30*Genanskaffelsespriser!$D83*I30))","v":0},{"$f":"IF((J30*Genanskaffelsespriser!$D83-(2009-J$3)/$C30*Genanskaffelsespriser!$D83*J30)<0,0,(J30*Genanskaffelsespriser!$D83-(2009-J$3)/$C30*Genanskaffelsespriser!$D83*J30))","v":0},{"$f":"IF((K30*Genanskaffelsespriser!$D83-(2009-K$3)/$C30*Genanskaffelsespriser!$D83*K30)<0,0,(K30*Genanskaffelsespriser!$D83-(2009-K$3)/$C30*Genanskaffelsespriser!$D83*K30))","v":0},{"$f":"IF((L30*Genanskaffelsespriser!$D83-(2009-L$3)/$C30*Genanskaffelsespriser!$D83*L30)<0,0,(L30*Genanskaffelsespriser!$D83-(2009-L$3)/$C30*Genanskaffelsespriser!$D83*L30))","v":0},{"$f":"IF((M30*Genanskaffelsespriser!$D83-(2009-M$3)/$C30*Genanskaffelsespriser!$D83*M30)<0,0,(M30*Genanskaffelsespriser!$D83-(2009-M$3)/$C30*Genanskaffelsespriser!$D83*M30))","v":0},{"$f":"IF((N30*Genanskaffelsespriser!$D83-(2009-N$3)/$C30*Genanskaffelsespriser!$D83*N30)<0,0,(N30*Genanskaffelsespriser!$D83-(2009-N$3)/$C30*Genanskaffelsespriser!$D83*N30))","v":0},{"$f":"IF((O30*Genanskaffelsespriser!$D83-(2009-O$3)/$C30*Genanskaffelsespriser!$D83*O30)<0,0,(O30*Genanskaffelsespriser!$D83-(2009-O$3)/$C30*Genanskaffelsespriser!$D83*O30))","v":0},{"$f":"IF((P30*Genanskaffelsespriser!$D83-(2009-P$3)/$C30*Genanskaffelsespriser!$D83*P30)<0,0,(P30*Genanskaffelsespriser!$D83-(2009-P$3)/$C30*Genanskaffelsespriser!$D83*P30))","v":0},{"$f":"IF((Q30*Genanskaffelsespriser!$D83-(2009-Q$3)/$C30*Genanskaffelsespriser!$D83*Q30)<0,0,(Q30*Genanskaffelsespriser!$D83-(2009-Q$3)/$C30*Genanskaffelsespriser!$D83*Q30))","v":0},{"$f":"IF((R30*Genanskaffelsespriser!$D83-(2009-R$3)/$C30*Genanskaffelsespriser!$D83*R30)<0,0,(R30*Genanskaffelsespriser!$D83-(2009-R$3)/$C30*Genanskaffelsespriser!$D83*R30))","v":0},{"$f":"IF((S30*Genanskaffelsespriser!$D83-(2009-S$3)/$C30*Genanskaffelsespriser!$D83*S30)<0,0,(S30*Genanskaffelsespriser!$D83-(2009-S$3)/$C30*Genanskaffelsespriser!$D83*S30))","v":0},{"$f":"IF((T30*Genanskaffelsespriser!$D83-(2009-T$3)/$C30*Genanskaffelsespriser!$D83*T30)<0,0,(T30*Genanskaffelsespriser!$D83-(2009-T$3)/$C30*Genanskaffelsespriser!$D83*T30))","v":0},{"$f":"IF((U30*Genanskaffelsespriser!$D83-(2009-U$3)/$C30*Genanskaffelsespriser!$D83*U30)<0,0,(U30*Genanskaffelsespriser!$D83-(2009-U$3)/$C30*Genanskaffelsespriser!$D83*U30))","v":0},{"$f":"IF((V30*Genanskaffelsespriser!$D83-(2009-V$3)/$C30*Genanskaffelsespriser!$D83*V30)<0,0,(V30*Genanskaffelsespriser!$D83-(2009-V$3)/$C30*Genanskaffelsespriser!$D83*V30))","v":0},{"$f":"IF((W30*Genanskaffelsespriser!$D83-(2009-W$3)/$C30*Genanskaffelsespriser!$D83*W30)<0,0,(W30*Genanskaffelsespriser!$D83-(2009-W$3)/$C30*Genanskaffelsespriser!$D83*W30))","v":0},{"$f":"IF((X30*Genanskaffelsespriser!$D83-(2009-X$3)/$C30*Genanskaffelsespriser!$D83*X30)<0,0,(X30*Genanskaffelsespriser!$D83-(2009-X$3)/$C30*Genanskaffelsespriser!$D83*X30))","v":0},{"$f":"IF((Y30*Genanskaffelsespriser!$D83-(2009-Y$3)/$C30*Genanskaffelsespriser!$D83*Y30)<0,0,(Y30*Genanskaffelsespriser!$D83-(2009-Y$3)/$C30*Genanskaffelsespriser!$D83*Y30))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA30","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB30","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC30","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD30","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE30","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF30","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG30","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH30","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI30","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ30","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK30","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL30","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM30","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN30","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO30","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP30","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ30","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR30","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS30","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT30","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU30","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B84","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E84","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D31*Genanskaffelsespriser!$D84-(2009-D$3)/$C31*Genanskaffelsespriser!$D84*D31)<0,0,(D31*Genanskaffelsespriser!$D84-(2009-D$3)/$C31*Genanskaffelsespriser!$D84*D31))","v":0},{"$f":"IF((E31*Genanskaffelsespriser!$D84-(2009-E$3)/$C31*Genanskaffelsespriser!$D84*E31)<0,0,(E31*Genanskaffelsespriser!$D84-(2009-E$3)/$C31*Genanskaffelsespriser!$D84*E31))","v":0},{"$f":"IF((F31*Genanskaffelsespriser!$D84-(2009-F$3)/$C31*Genanskaffelsespriser!$D84*F31)<0,0,(F31*Genanskaffelsespriser!$D84-(2009-F$3)/$C31*Genanskaffelsespriser!$D84*F31))","v":0},{"$f":"IF((G31*Genanskaffelsespriser!$D84-(2009-G$3)/$C31*Genanskaffelsespriser!$D84*G31)<0,0,(G31*Genanskaffelsespriser!$D84-(2009-G$3)/$C31*Genanskaffelsespriser!$D84*G31))","v":0},{"$f":"IF((H31*Genanskaffelsespriser!$D84-(2009-H$3)/$C31*Genanskaffelsespriser!$D84*H31)<0,0,(H31*Genanskaffelsespriser!$D84-(2009-H$3)/$C31*Genanskaffelsespriser!$D84*H31))","v":0},{"$f":"IF((I31*Genanskaffelsespriser!$D84-(2009-I$3)/$C31*Genanskaffelsespriser!$D84*I31)<0,0,(I31*Genanskaffelsespriser!$D84-(2009-I$3)/$C31*Genanskaffelsespriser!$D84*I31))","v":0},{"$f":"IF((J31*Genanskaffelsespriser!$D84-(2009-J$3)/$C31*Genanskaffelsespriser!$D84*J31)<0,0,(J31*Genanskaffelsespriser!$D84-(2009-J$3)/$C31*Genanskaffelsespriser!$D84*J31))","v":0},{"$f":"IF((K31*Genanskaffelsespriser!$D84-(2009-K$3)/$C31*Genanskaffelsespriser!$D84*K31)<0,0,(K31*Genanskaffelsespriser!$D84-(2009-K$3)/$C31*Genanskaffelsespriser!$D84*K31))","v":0},{"$f":"IF((L31*Genanskaffelsespriser!$D84-(2009-L$3)/$C31*Genanskaffelsespriser!$D84*L31)<0,0,(L31*Genanskaffelsespriser!$D84-(2009-L$3)/$C31*Genanskaffelsespriser!$D84*L31))","v":0},{"$f":"IF((M31*Genanskaffelsespriser!$D84-(2009-M$3)/$C31*Genanskaffelsespriser!$D84*M31)<0,0,(M31*Genanskaffelsespriser!$D84-(2009-M$3)/$C31*Genanskaffelsespriser!$D84*M31))","v":0},{"$f":"IF((N31*Genanskaffelsespriser!$D84-(2009-N$3)/$C31*Genanskaffelsespriser!$D84*N31)<0,0,(N31*Genanskaffelsespriser!$D84-(2009-N$3)/$C31*Genanskaffelsespriser!$D84*N31))","v":0},{"$f":"IF((O31*Genanskaffelsespriser!$D84-(2009-O$3)/$C31*Genanskaffelsespriser!$D84*O31)<0,0,(O31*Genanskaffelsespriser!$D84-(2009-O$3)/$C31*Genanskaffelsespriser!$D84*O31))","v":0},{"$f":"IF((P31*Genanskaffelsespriser!$D84-(2009-P$3)/$C31*Genanskaffelsespriser!$D84*P31)<0,0,(P31*Genanskaffelsespriser!$D84-(2009-P$3)/$C31*Genanskaffelsespriser!$D84*P31))","v":0},{"$f":"IF((Q31*Genanskaffelsespriser!$D84-(2009-Q$3)/$C31*Genanskaffelsespriser!$D84*Q31)<0,0,(Q31*Genanskaffelsespriser!$D84-(2009-Q$3)/$C31*Genanskaffelsespriser!$D84*Q31))","v":0},{"$f":"IF((R31*Genanskaffelsespriser!$D84-(2009-R$3)/$C31*Genanskaffelsespriser!$D84*R31)<0,0,(R31*Genanskaffelsespriser!$D84-(2009-R$3)/$C31*Genanskaffelsespriser!$D84*R31))","v":0},{"$f":"IF((S31*Genanskaffelsespriser!$D84-(2009-S$3)/$C31*Genanskaffelsespriser!$D84*S31)<0,0,(S31*Genanskaffelsespriser!$D84-(2009-S$3)/$C31*Genanskaffelsespriser!$D84*S31))","v":0},{"$f":"IF((T31*Genanskaffelsespriser!$D84-(2009-T$3)/$C31*Genanskaffelsespriser!$D84*T31)<0,0,(T31*Genanskaffelsespriser!$D84-(2009-T$3)/$C31*Genanskaffelsespriser!$D84*T31))","v":0},{"$f":"IF((U31*Genanskaffelsespriser!$D84-(2009-U$3)/$C31*Genanskaffelsespriser!$D84*U31)<0,0,(U31*Genanskaffelsespriser!$D84-(2009-U$3)/$C31*Genanskaffelsespriser!$D84*U31))","v":0},{"$f":"IF((V31*Genanskaffelsespriser!$D84-(2009-V$3)/$C31*Genanskaffelsespriser!$D84*V31)<0,0,(V31*Genanskaffelsespriser!$D84-(2009-V$3)/$C31*Genanskaffelsespriser!$D84*V31))","v":0},{"$f":"IF((W31*Genanskaffelsespriser!$D84-(2009-W$3)/$C31*Genanskaffelsespriser!$D84*W31)<0,0,(W31*Genanskaffelsespriser!$D84-(2009-W$3)/$C31*Genanskaffelsespriser!$D84*W31))","v":0},{"$f":"IF((X31*Genanskaffelsespriser!$D84-(2009-X$3)/$C31*Genanskaffelsespriser!$D84*X31)<0,0,(X31*Genanskaffelsespriser!$D84-(2009-X$3)/$C31*Genanskaffelsespriser!$D84*X31))","v":0},{"$f":"IF((Y31*Genanskaffelsespriser!$D84-(2009-Y$3)/$C31*Genanskaffelsespriser!$D84*Y31)<0,0,(Y31*Genanskaffelsespriser!$D84-(2009-Y$3)/$C31*Genanskaffelsespriser!$D84*Y31))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA31","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB31","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC31","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD31","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE31","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF31","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG31","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH31","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI31","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ31","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK31","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL31","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM31","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN31","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO31","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP31","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ31","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR31","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS31","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT31","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU31","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW33:AW45)","v":73047974.666666672},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT33:BT45)","v":23305304.252979226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ33:CQ45)","v":48176639.459822953},0]
[{"$f":"+Genanskaffelsespriser!B86","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E86","v":75},0,0,0,2,51,174,434,2956,0,441,140,187,167,27,122,38,22,18,32,57,0,0,null,{"$f":"IF((D33*Genanskaffelsespriser!$D86-(2009-D$3)/$C33*Genanskaffelsespriser!$D86*D33)<0,0,(D33*Genanskaffelsespriser!$D86-(2009-D$3)/$C33*Genanskaffelsespriser!$D86*D33))","v":0},{"$f":"IF((E33*Genanskaffelsespriser!$D86-(2009-E$3)/$C33*Genanskaffelsespriser!$D86*E33)<0,0,(E33*Genanskaffelsespriser!$D86-(2009-E$3)/$C33*Genanskaffelsespriser!$D86*E33))","v":0},{"$f":"IF((F33*Genanskaffelsespriser!$D86-(2009-F$3)/$C33*Genanskaffelsespriser!$D86*F33)<0,0,(F33*Genanskaffelsespriser!$D86-(2009-F$3)/$C33*Genanskaffelsespriser!$D86*F33))","v":0},{"$f":"IF((G33*Genanskaffelsespriser!$D86-(2009-G$3)/$C33*Genanskaffelsespriser!$D86*G33)<0,0,(G33*Genanskaffelsespriser!$D86-(2009-G$3)/$C33*Genanskaffelsespriser!$D86*G33))","v":56},{"$f":"IF((H33*Genanskaffelsespriser!$D86-(2009-H$3)/$C33*Genanskaffelsespriser!$D86*H33)<0,0,(H33*Genanskaffelsespriser!$D86-(2009-H$3)/$C33*Genanskaffelsespriser!$D86*H33))","v":15707.999999999985},{"$f":"IF((I33*Genanskaffelsespriser!$D86-(2009-I$3)/$C33*Genanskaffelsespriser!$D86*I33)<0,0,(I33*Genanskaffelsespriser!$D86-(2009-I$3)/$C33*Genanskaffelsespriser!$D86*I33))","v":102312},{"$f":"IF((J33*Genanskaffelsespriser!$D86-(2009-J$3)/$C33*Genanskaffelsespriser!$D86*J33)<0,0,(J33*Genanskaffelsespriser!$D86-(2009-J$3)/$C33*Genanskaffelsespriser!$D86*J33))","v":376712},{"$f":"IF((K33*Genanskaffelsespriser!$D86-(2009-K$3)/$C33*Genanskaffelsespriser!$D86*K33)<0,0,(K33*Genanskaffelsespriser!$D86-(2009-K$3)/$C33*Genanskaffelsespriser!$D86*K33))","v":3393488},{"$f":"IF((L33*Genanskaffelsespriser!$D86-(2009-L$3)/$C33*Genanskaffelsespriser!$D86*L33)<0,0,(L33*Genanskaffelsespriser!$D86-(2009-L$3)/$C33*Genanskaffelsespriser!$D86*L33))","v":0},{"$f":"IF((M33*Genanskaffelsespriser!$D86-(2009-M$3)/$C33*Genanskaffelsespriser!$D86*M33)<0,0,(M33*Genanskaffelsespriser!$D86-(2009-M$3)/$C33*Genanskaffelsespriser!$D86*M33))","v":654444},{"$f":"IF((N33*Genanskaffelsespriser!$D86-(2009-N$3)/$C33*Genanskaffelsespriser!$D86*N33)<0,0,(N33*Genanskaffelsespriser!$D86-(2009-N$3)/$C33*Genanskaffelsespriser!$D86*N33))","v":227360},{"$f":"IF((O33*Genanskaffelsespriser!$D86-(2009-O$3)/$C33*Genanskaffelsespriser!$D86*O33)<0,0,(O33*Genanskaffelsespriser!$D86-(2009-O$3)/$C33*Genanskaffelsespriser!$D86*O33))","v":329868},{"$f":"IF((P33*Genanskaffelsespriser!$D86-(2009-P$3)/$C33*Genanskaffelsespriser!$D86*P33)<0,0,(P33*Genanskaffelsespriser!$D86-(2009-P$3)/$C33*Genanskaffelsespriser!$D86*P33))","v":308616},{"$f":"IF((Q33*Genanskaffelsespriser!$D86-(2009-Q$3)/$C33*Genanskaffelsespriser!$D86*Q33)<0,0,(Q33*Genanskaffelsespriser!$D86-(2009-Q$3)/$C33*Genanskaffelsespriser!$D86*Q33))","v":50652},{"$f":"IF((R33*Genanskaffelsespriser!$D86-(2009-R$3)/$C33*Genanskaffelsespriser!$D86*R33)<0,0,(R33*Genanskaffelsespriser!$D86-(2009-R$3)/$C33*Genanskaffelsespriser!$D86*R33))","v":232288},{"$f":"IF((S33*Genanskaffelsespriser!$D86-(2009-S$3)/$C33*Genanskaffelsespriser!$D86*S33)<0,0,(S33*Genanskaffelsespriser!$D86-(2009-S$3)/$C33*Genanskaffelsespriser!$D86*S33))","v":73416},{"$f":"IF((T33*Genanskaffelsespriser!$D86-(2009-T$3)/$C33*Genanskaffelsespriser!$D86*T33)<0,0,(T33*Genanskaffelsespriser!$D86-(2009-T$3)/$C33*Genanskaffelsespriser!$D86*T33))","v":43120},{"$f":"IF((U33*Genanskaffelsespriser!$D86-(2009-U$3)/$C33*Genanskaffelsespriser!$D86*U33)<0,0,(U33*Genanskaffelsespriser!$D86-(2009-U$3)/$C33*Genanskaffelsespriser!$D86*U33))","v":35784},{"$f":"IF((V33*Genanskaffelsespriser!$D86-(2009-V$3)/$C33*Genanskaffelsespriser!$D86*V33)<0,0,(V33*Genanskaffelsespriser!$D86-(2009-V$3)/$C33*Genanskaffelsespriser!$D86*V33))","v":64512},{"$f":"IF((W33*Genanskaffelsespriser!$D86-(2009-W$3)/$C33*Genanskaffelsespriser!$D86*W33)<0,0,(W33*Genanskaffelsespriser!$D86-(2009-W$3)/$C33*Genanskaffelsespriser!$D86*W33))","v":116508},{"$f":"IF((X33*Genanskaffelsespriser!$D86-(2009-X$3)/$C33*Genanskaffelsespriser!$D86*X33)<0,0,(X33*Genanskaffelsespriser!$D86-(2009-X$3)/$C33*Genanskaffelsespriser!$D86*X33))","v":0},{"$f":"IF((Y33*Genanskaffelsespriser!$D86-(2009-Y$3)/$C33*Genanskaffelsespriser!$D86*Y33)<0,0,(Y33*Genanskaffelsespriser!$D86-(2009-Y$3)/$C33*Genanskaffelsespriser!$D86*Y33))","v":0},{"$f":"+SUM(AA33:AV33)","v":6024844},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA33","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB33","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC33","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD33","v":1.3586890458806844},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE33","v":739.41380768789247},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF33","v":7634.7974374915993},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG33","v":38777.481164157223},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH33","v":738243.67967542144},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI33","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ33","v":388853.52571858297},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK33","v":160512.94897517643},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL33","v":266188.55153920915},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM33","v":274101.94030825119},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN33","v":45845.374269514803},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO33","v":214031.00798660173},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP33","v":68078.729015264908},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ33","v":40330.046803963058},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR33","v":34623.27171774218},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS33","v":64104.570943769075},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT33","v":120138.45890389853},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU33","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV33","v":0},{"$f":"+SUM(AX33:BS33)","v":2462205.1569557781},{"$f":"(AA33+AX33)/2","v":0},{"$f":"(AB33+AY33)/2","v":0},{"$f":"(AC33+AZ33)/2","v":0},{"$f":"(AD33+BA33)/2","v":28.679344522940344},{"$f":"(AE33+BB33)/2","v":8223.7069038439386},{"$f":"(AF33+BC33)/2","v":54973.398718745797},{"$f":"(AG33+BD33)/2","v":207744.74058207861},{"$f":"(AH33+BE33)/2","v":2065865.8398377108},{"$f":"(AI33+BF33)/2","v":0},{"$f":"(AJ33+BG33)/2","v":521648.76285929151},{"$f":"(AK33+BH33)/2","v":193936.47448758822},{"$f":"(AL33+BI33)/2","v":298028.2757696046},{"$f":"(AM33+BJ33)/2","v":291358.97015412559},{"$f":"(AN33+BK33)/2","v":48248.687134757405},{"$f":"(AO33+BL33)/2","v":223159.50399330087},{"$f":"(AP33+BM33)/2","v":70747.364507632446},{"$f":"(AQ33+BN33)/2","v":41725.023401981525},{"$f":"(AR33+BO33)/2","v":35203.635858871086},{"$f":"(AS33+BP33)/2","v":64308.285471884534},{"$f":"(AT33+BQ33)/2","v":118323.22945194927},{"$f":"(AU33+BR33)/2","v":0},{"$f":"(AV33+BS33)/2","v":0},{"$f":"+AVERAGE(AW33,BT33)","v":4243524.5784778893},4868]
[{"$f":"+Genanskaffelsespriser!B87","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E87","v":75},0,0,0,85,499,1596,3344,10022,0,324,54,776,66,0,717,38,82,34,149,44,5,0,null,{"$f":"IF((D34*Genanskaffelsespriser!$D87-(2009-D$3)/$C34*Genanskaffelsespriser!$D87*D34)<0,0,(D34*Genanskaffelsespriser!$D87-(2009-D$3)/$C34*Genanskaffelsespriser!$D87*D34))","v":0},{"$f":"IF((E34*Genanskaffelsespriser!$D87-(2009-E$3)/$C34*Genanskaffelsespriser!$D87*E34)<0,0,(E34*Genanskaffelsespriser!$D87-(2009-E$3)/$C34*Genanskaffelsespriser!$D87*E34))","v":0},{"$f":"IF((F34*Genanskaffelsespriser!$D87-(2009-F$3)/$C34*Genanskaffelsespriser!$D87*F34)<0,0,(F34*Genanskaffelsespriser!$D87-(2009-F$3)/$C34*Genanskaffelsespriser!$D87*F34))","v":0},{"$f":"IF((G34*Genanskaffelsespriser!$D87-(2009-G$3)/$C34*Genanskaffelsespriser!$D87*G34)<0,0,(G34*Genanskaffelsespriser!$D87-(2009-G$3)/$C34*Genanskaffelsespriser!$D87*G34))","v":4873.3333333333139},{"$f":"IF((H34*Genanskaffelsespriser!$D87-(2009-H$3)/$C34*Genanskaffelsespriser!$D87*H34)<0,0,(H34*Genanskaffelsespriser!$D87-(2009-H$3)/$C34*Genanskaffelsespriser!$D87*H34))","v":314702.66666666651},{"$f":"IF((I34*Genanskaffelsespriser!$D87-(2009-I$3)/$C34*Genanskaffelsespriser!$D87*I34)<0,0,(I34*Genanskaffelsespriser!$D87-(2009-I$3)/$C34*Genanskaffelsespriser!$D87*I34))","v":1921584},{"$f":"IF((J34*Genanskaffelsespriser!$D87-(2009-J$3)/$C34*Genanskaffelsespriser!$D87*J34)<0,0,(J34*Genanskaffelsespriser!$D87-(2009-J$3)/$C34*Genanskaffelsespriser!$D87*J34))","v":5943402.6666666679},{"$f":"IF((K34*Genanskaffelsespriser!$D87-(2009-K$3)/$C34*Genanskaffelsespriser!$D87*K34)<0,0,(K34*Genanskaffelsespriser!$D87-(2009-K$3)/$C34*Genanskaffelsespriser!$D87*K34))","v":23558381.333333336},{"$f":"IF((L34*Genanskaffelsespriser!$D87-(2009-L$3)/$C34*Genanskaffelsespriser!$D87*L34)<0,0,(L34*Genanskaffelsespriser!$D87-(2009-L$3)/$C34*Genanskaffelsespriser!$D87*L34))","v":0},{"$f":"IF((M34*Genanskaffelsespriser!$D87-(2009-M$3)/$C34*Genanskaffelsespriser!$D87*M34)<0,0,(M34*Genanskaffelsespriser!$D87-(2009-M$3)/$C34*Genanskaffelsespriser!$D87*M34))","v":984528},{"$f":"IF((N34*Genanskaffelsespriser!$D87-(2009-N$3)/$C34*Genanskaffelsespriser!$D87*N34)<0,0,(N34*Genanskaffelsespriser!$D87-(2009-N$3)/$C34*Genanskaffelsespriser!$D87*N34))","v":179568},{"$f":"IF((O34*Genanskaffelsespriser!$D87-(2009-O$3)/$C34*Genanskaffelsespriser!$D87*O34)<0,0,(O34*Genanskaffelsespriser!$D87-(2009-O$3)/$C34*Genanskaffelsespriser!$D87*O34))","v":2802912},{"$f":"IF((P34*Genanskaffelsespriser!$D87-(2009-P$3)/$C34*Genanskaffelsespriser!$D87*P34)<0,0,(P34*Genanskaffelsespriser!$D87-(2009-P$3)/$C34*Genanskaffelsespriser!$D87*P34))","v":249744},{"$f":"IF((Q34*Genanskaffelsespriser!$D87-(2009-Q$3)/$C34*Genanskaffelsespriser!$D87*Q34)<0,0,(Q34*Genanskaffelsespriser!$D87-(2009-Q$3)/$C34*Genanskaffelsespriser!$D87*Q34))","v":0},{"$f":"IF((R34*Genanskaffelsespriser!$D87-(2009-R$3)/$C34*Genanskaffelsespriser!$D87*R34)<0,0,(R34*Genanskaffelsespriser!$D87-(2009-R$3)/$C34*Genanskaffelsespriser!$D87*R34))","v":2795344},{"$f":"IF((S34*Genanskaffelsespriser!$D87-(2009-S$3)/$C34*Genanskaffelsespriser!$D87*S34)<0,0,(S34*Genanskaffelsespriser!$D87-(2009-S$3)/$C34*Genanskaffelsespriser!$D87*S34))","v":150328},{"$f":"IF((T34*Genanskaffelsespriser!$D87-(2009-T$3)/$C34*Genanskaffelsespriser!$D87*T34)<0,0,(T34*Genanskaffelsespriser!$D87-(2009-T$3)/$C34*Genanskaffelsespriser!$D87*T34))","v":329093.33333333331},{"$f":"IF((U34*Genanskaffelsespriser!$D87-(2009-U$3)/$C34*Genanskaffelsespriser!$D87*U34)<0,0,(U34*Genanskaffelsespriser!$D87-(2009-U$3)/$C34*Genanskaffelsespriser!$D87*U34))","v":138402.66666666666},{"$f":"IF((V34*Genanskaffelsespriser!$D87-(2009-V$3)/$C34*Genanskaffelsespriser!$D87*V34)<0,0,(V34*Genanskaffelsespriser!$D87-(2009-V$3)/$C34*Genanskaffelsespriser!$D87*V34))","v":615072},{"$f":"IF((W34*Genanskaffelsespriser!$D87-(2009-W$3)/$C34*Genanskaffelsespriser!$D87*W34)<0,0,(W34*Genanskaffelsespriser!$D87-(2009-W$3)/$C34*Genanskaffelsespriser!$D87*W34))","v":184154.66666666666},{"$f":"IF((X34*Genanskaffelsespriser!$D87-(2009-X$3)/$C34*Genanskaffelsespriser!$D87*X34)<0,0,(X34*Genanskaffelsespriser!$D87-(2009-X$3)/$C34*Genanskaffelsespriser!$D87*X34))","v":21213.333333333332},{"$f":"IF((Y34*Genanskaffelsespriser!$D87-(2009-Y$3)/$C34*Genanskaffelsespriser!$D87*Y34)<0,0,(Y34*Genanskaffelsespriser!$D87-(2009-Y$3)/$C34*Genanskaffelsespriser!$D87*Y34))","v":0},40193304,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA34","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB34","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC34","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD34","v":118.23829673080671},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE34","v":14813.820795106551},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF34","v":143393.78175702612},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG34","v":611794.11581703927},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH34","v":5125058.9725723984},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI34","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ34","v":584980.81420055043},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK34","v":126772.47194570058},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL34","v":2261823.1697887271},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM34","v":221813.88839316135},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN34","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO34","v":2575640.1277263537},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP34","v":139399.30226935196},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ34","v":307800.31391942361},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR34","v":133913.28902470649},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS34","v":611187.47922132211},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT34","v":189893.03612880202},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU34","v":22746.932180291376},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV34","v":0},13071149.754036691,0,0,0,2495.7858150320603,164758.24373088652,1032488.8908785131,3277598.3912418536,14341720.152952867,0,784754.40710027516,153170.23597285029,2532367.5848943638,235778.94419658068,0,2685492.0638631769,144863.65113467598,318446.82362637843,136157.97784568658,613129.73961066105,187023.85139773434,21980.132756812352,0,26632226.877018347,17835]
[{"$f":"+Genanskaffelsespriser!B88","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E88","v":75},0,0,0,1,128,470,736,2088,0,123,11,179,0,0,112,0,0,2,5,63,0,0,null,{"$f":"IF((D35*Genanskaffelsespriser!$D88-(2009-D$3)/$C35*Genanskaffelsespriser!$D88*D35)<0,0,(D35*Genanskaffelsespriser!$D88-(2009-D$3)/$C35*Genanskaffelsespriser!$D88*D35))","v":0},{"$f":"IF((E35*Genanskaffelsespriser!$D88-(2009-E$3)/$C35*Genanskaffelsespriser!$D88*E35)<0,0,(E35*Genanskaffelsespriser!$D88-(2009-E$3)/$C35*Genanskaffelsespriser!$D88*E35))","v":0},{"$f":"IF((F35*Genanskaffelsespriser!$D88-(2009-F$3)/$C35*Genanskaffelsespriser!$D88*F35)<0,0,(F35*Genanskaffelsespriser!$D88-(2009-F$3)/$C35*Genanskaffelsespriser!$D88*F35))","v":0},{"$f":"IF((G35*Genanskaffelsespriser!$D88-(2009-G$3)/$C35*Genanskaffelsespriser!$D88*G35)<0,0,(G35*Genanskaffelsespriser!$D88-(2009-G$3)/$C35*Genanskaffelsespriser!$D88*G35))","v":100},{"$f":"IF((H35*Genanskaffelsespriser!$D88-(2009-H$3)/$C35*Genanskaffelsespriser!$D88*H35)<0,0,(H35*Genanskaffelsespriser!$D88-(2009-H$3)/$C35*Genanskaffelsespriser!$D88*H35))","v":140800},{"$f":"IF((I35*Genanskaffelsespriser!$D88-(2009-I$3)/$C35*Genanskaffelsespriser!$D88*I35)<0,0,(I35*Genanskaffelsespriser!$D88-(2009-I$3)/$C35*Genanskaffelsespriser!$D88*I35))","v":987000},{"$f":"IF((J35*Genanskaffelsespriser!$D88-(2009-J$3)/$C35*Genanskaffelsespriser!$D88*J35)<0,0,(J35*Genanskaffelsespriser!$D88-(2009-J$3)/$C35*Genanskaffelsespriser!$D88*J35))","v":2281600},{"$f":"IF((K35*Genanskaffelsespriser!$D88-(2009-K$3)/$C35*Genanskaffelsespriser!$D88*K35)<0,0,(K35*Genanskaffelsespriser!$D88-(2009-K$3)/$C35*Genanskaffelsespriser!$D88*K35))","v":8560800},{"$f":"IF((L35*Genanskaffelsespriser!$D88-(2009-L$3)/$C35*Genanskaffelsespriser!$D88*L35)<0,0,(L35*Genanskaffelsespriser!$D88-(2009-L$3)/$C35*Genanskaffelsespriser!$D88*L35))","v":0},{"$f":"IF((M35*Genanskaffelsespriser!$D88-(2009-M$3)/$C35*Genanskaffelsespriser!$D88*M35)<0,0,(M35*Genanskaffelsespriser!$D88-(2009-M$3)/$C35*Genanskaffelsespriser!$D88*M35))","v":651900},{"$f":"IF((N35*Genanskaffelsespriser!$D88-(2009-N$3)/$C35*Genanskaffelsespriser!$D88*N35)<0,0,(N35*Genanskaffelsespriser!$D88-(2009-N$3)/$C35*Genanskaffelsespriser!$D88*N35))","v":63800},{"$f":"IF((O35*Genanskaffelsespriser!$D88-(2009-O$3)/$C35*Genanskaffelsespriser!$D88*O35)<0,0,(O35*Genanskaffelsespriser!$D88-(2009-O$3)/$C35*Genanskaffelsespriser!$D88*O35))","v":1127700},{"$f":"IF((P35*Genanskaffelsespriser!$D88-(2009-P$3)/$C35*Genanskaffelsespriser!$D88*P35)<0,0,(P35*Genanskaffelsespriser!$D88-(2009-P$3)/$C35*Genanskaffelsespriser!$D88*P35))","v":0},{"$f":"IF((Q35*Genanskaffelsespriser!$D88-(2009-Q$3)/$C35*Genanskaffelsespriser!$D88*Q35)<0,0,(Q35*Genanskaffelsespriser!$D88-(2009-Q$3)/$C35*Genanskaffelsespriser!$D88*Q35))","v":0},{"$f":"IF((R35*Genanskaffelsespriser!$D88-(2009-R$3)/$C35*Genanskaffelsespriser!$D88*R35)<0,0,(R35*Genanskaffelsespriser!$D88-(2009-R$3)/$C35*Genanskaffelsespriser!$D88*R35))","v":761600},{"$f":"IF((S35*Genanskaffelsespriser!$D88-(2009-S$3)/$C35*Genanskaffelsespriser!$D88*S35)<0,0,(S35*Genanskaffelsespriser!$D88-(2009-S$3)/$C35*Genanskaffelsespriser!$D88*S35))","v":0},{"$f":"IF((T35*Genanskaffelsespriser!$D88-(2009-T$3)/$C35*Genanskaffelsespriser!$D88*T35)<0,0,(T35*Genanskaffelsespriser!$D88-(2009-T$3)/$C35*Genanskaffelsespriser!$D88*T35))","v":0},{"$f":"IF((U35*Genanskaffelsespriser!$D88-(2009-U$3)/$C35*Genanskaffelsespriser!$D88*U35)<0,0,(U35*Genanskaffelsespriser!$D88-(2009-U$3)/$C35*Genanskaffelsespriser!$D88*U35))","v":14200},{"$f":"IF((V35*Genanskaffelsespriser!$D88-(2009-V$3)/$C35*Genanskaffelsespriser!$D88*V35)<0,0,(V35*Genanskaffelsespriser!$D88-(2009-V$3)/$C35*Genanskaffelsespriser!$D88*V35))","v":36000},{"$f":"IF((W35*Genanskaffelsespriser!$D88-(2009-W$3)/$C35*Genanskaffelsespriser!$D88*W35)<0,0,(W35*Genanskaffelsespriser!$D88-(2009-W$3)/$C35*Genanskaffelsespriser!$D88*W35))","v":459900},{"$f":"IF((X35*Genanskaffelsespriser!$D88-(2009-X$3)/$C35*Genanskaffelsespriser!$D88*X35)<0,0,(X35*Genanskaffelsespriser!$D88-(2009-X$3)/$C35*Genanskaffelsespriser!$D88*X35))","v":0},{"$f":"IF((Y35*Genanskaffelsespriser!$D88-(2009-Y$3)/$C35*Genanskaffelsespriser!$D88*Y35)<0,0,(Y35*Genanskaffelsespriser!$D88-(2009-Y$3)/$C35*Genanskaffelsespriser!$D88*Y35))","v":0},15085400,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA35","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB35","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC35","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD35","v":2.426230439072651},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE35","v":6627.7988364180901},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF35","v":73652.602537377912},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG35","v":234860.32041490878},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH35","v":1862377.7343445292},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI35","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ35","v":387341.94738731539},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK35","v":45041.898947115842},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL35","v":910002.87863862561},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM35","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN35","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO35","v":701741.00979213684},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP35","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ35","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR35","v":13739.393538786579},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS35","v":35772.64003558542},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT35","v":474230.75883117842},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU35","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV35","v":0},4745391.409534418,0,0,0,51.213115219536327,73713.899418209039,530326.30126868899,1258230.1602074543,5211588.8671722645,0,519620.97369365767,54420.949473557921,1018851.4393193128,0,0,731670.50489606848,0,0,13969.696769393289,35886.320017792706,467065.37941558921,0,0,9915395.7047672085,3918]
[{"$f":"+Genanskaffelsespriser!B89","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E89","v":75},0,0,0,0,27,53,143,525,0,0,0,4,0,0,0,0,3,0,0,0,0,0,null,{"$f":"IF((D36*Genanskaffelsespriser!$D89-(2009-D$3)/$C36*Genanskaffelsespriser!$D89*D36)<0,0,(D36*Genanskaffelsespriser!$D89-(2009-D$3)/$C36*Genanskaffelsespriser!$D89*D36))","v":0},{"$f":"IF((E36*Genanskaffelsespriser!$D89-(2009-E$3)/$C36*Genanskaffelsespriser!$D89*E36)<0,0,(E36*Genanskaffelsespriser!$D89-(2009-E$3)/$C36*Genanskaffelsespriser!$D89*E36))","v":0},{"$f":"IF((F36*Genanskaffelsespriser!$D89-(2009-F$3)/$C36*Genanskaffelsespriser!$D89*F36)<0,0,(F36*Genanskaffelsespriser!$D89-(2009-F$3)/$C36*Genanskaffelsespriser!$D89*F36))","v":0},{"$f":"IF((G36*Genanskaffelsespriser!$D89-(2009-G$3)/$C36*Genanskaffelsespriser!$D89*G36)<0,0,(G36*Genanskaffelsespriser!$D89-(2009-G$3)/$C36*Genanskaffelsespriser!$D89*G36))","v":0},{"$f":"IF((H36*Genanskaffelsespriser!$D89-(2009-H$3)/$C36*Genanskaffelsespriser!$D89*H36)<0,0,(H36*Genanskaffelsespriser!$D89-(2009-H$3)/$C36*Genanskaffelsespriser!$D89*H36))","v":43559.999999999971},{"$f":"IF((I36*Genanskaffelsespriser!$D89-(2009-I$3)/$C36*Genanskaffelsespriser!$D89*I36)<0,0,(I36*Genanskaffelsespriser!$D89-(2009-I$3)/$C36*Genanskaffelsespriser!$D89*I36))","v":163240},{"$f":"IF((J36*Genanskaffelsespriser!$D89-(2009-J$3)/$C36*Genanskaffelsespriser!$D89*J36)<0,0,(J36*Genanskaffelsespriser!$D89-(2009-J$3)/$C36*Genanskaffelsespriser!$D89*J36))","v":650173.33333333337},{"$f":"IF((K36*Genanskaffelsespriser!$D89-(2009-K$3)/$C36*Genanskaffelsespriser!$D89*K36)<0,0,(K36*Genanskaffelsespriser!$D89-(2009-K$3)/$C36*Genanskaffelsespriser!$D89*K36))","v":3157000.0000000005},{"$f":"IF((L36*Genanskaffelsespriser!$D89-(2009-L$3)/$C36*Genanskaffelsespriser!$D89*L36)<0,0,(L36*Genanskaffelsespriser!$D89-(2009-L$3)/$C36*Genanskaffelsespriser!$D89*L36))","v":0},{"$f":"IF((M36*Genanskaffelsespriser!$D89-(2009-M$3)/$C36*Genanskaffelsespriser!$D89*M36)<0,0,(M36*Genanskaffelsespriser!$D89-(2009-M$3)/$C36*Genanskaffelsespriser!$D89*M36))","v":0},{"$f":"IF((N36*Genanskaffelsespriser!$D89-(2009-N$3)/$C36*Genanskaffelsespriser!$D89*N36)<0,0,(N36*Genanskaffelsespriser!$D89-(2009-N$3)/$C36*Genanskaffelsespriser!$D89*N36))","v":0},{"$f":"IF((O36*Genanskaffelsespriser!$D89-(2009-O$3)/$C36*Genanskaffelsespriser!$D89*O36)<0,0,(O36*Genanskaffelsespriser!$D89-(2009-O$3)/$C36*Genanskaffelsespriser!$D89*O36))","v":36960},{"$f":"IF((P36*Genanskaffelsespriser!$D89-(2009-P$3)/$C36*Genanskaffelsespriser!$D89*P36)<0,0,(P36*Genanskaffelsespriser!$D89-(2009-P$3)/$C36*Genanskaffelsespriser!$D89*P36))","v":0},{"$f":"IF((Q36*Genanskaffelsespriser!$D89-(2009-Q$3)/$C36*Genanskaffelsespriser!$D89*Q36)<0,0,(Q36*Genanskaffelsespriser!$D89-(2009-Q$3)/$C36*Genanskaffelsespriser!$D89*Q36))","v":0},{"$f":"IF((R36*Genanskaffelsespriser!$D89-(2009-R$3)/$C36*Genanskaffelsespriser!$D89*R36)<0,0,(R36*Genanskaffelsespriser!$D89-(2009-R$3)/$C36*Genanskaffelsespriser!$D89*R36))","v":0},{"$f":"IF((S36*Genanskaffelsespriser!$D89-(2009-S$3)/$C36*Genanskaffelsespriser!$D89*S36)<0,0,(S36*Genanskaffelsespriser!$D89-(2009-S$3)/$C36*Genanskaffelsespriser!$D89*S36))","v":0},{"$f":"IF((T36*Genanskaffelsespriser!$D89-(2009-T$3)/$C36*Genanskaffelsespriser!$D89*T36)<0,0,(T36*Genanskaffelsespriser!$D89-(2009-T$3)/$C36*Genanskaffelsespriser!$D89*T36))","v":30800},{"$f":"IF((U36*Genanskaffelsespriser!$D89-(2009-U$3)/$C36*Genanskaffelsespriser!$D89*U36)<0,0,(U36*Genanskaffelsespriser!$D89-(2009-U$3)/$C36*Genanskaffelsespriser!$D89*U36))","v":0},{"$f":"IF((V36*Genanskaffelsespriser!$D89-(2009-V$3)/$C36*Genanskaffelsespriser!$D89*V36)<0,0,(V36*Genanskaffelsespriser!$D89-(2009-V$3)/$C36*Genanskaffelsespriser!$D89*V36))","v":0},{"$f":"IF((W36*Genanskaffelsespriser!$D89-(2009-W$3)/$C36*Genanskaffelsespriser!$D89*W36)<0,0,(W36*Genanskaffelsespriser!$D89-(2009-W$3)/$C36*Genanskaffelsespriser!$D89*W36))","v":0},{"$f":"IF((X36*Genanskaffelsespriser!$D89-(2009-X$3)/$C36*Genanskaffelsespriser!$D89*X36)<0,0,(X36*Genanskaffelsespriser!$D89-(2009-X$3)/$C36*Genanskaffelsespriser!$D89*X36))","v":0},{"$f":"IF((Y36*Genanskaffelsespriser!$D89-(2009-Y$3)/$C36*Genanskaffelsespriser!$D89*Y36)<0,0,(Y36*Genanskaffelsespriser!$D89-(2009-Y$3)/$C36*Genanskaffelsespriser!$D89*Y36))","v":0},4081733.333333334,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA36","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB36","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC36","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD36","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE36","v":2050.4752650168452},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF36","v":12181.409157245766},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG36","v":66926.681886349921},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH36","v":686796.38670751324},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI36","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ36","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK36","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL36","v":29825.04779150803},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM36","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN36","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO36","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP36","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ36","v":28807.176288545037},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR36","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS36","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT36","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU36","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV36","v":0},826587.17709617887,0,0,0,0,22805.237632508408,87710.704578622885,358550.00760984165,1921898.1933537568,0,0,0,33392.523895754013,0,0,0,0,29803.588144272519,0,0,0,0,0,2454160.2552147564,755]
[{"$f":"+Genanskaffelsespriser!B90","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E90","v":75},0,0,0,0,51,1,52,288,0,0,0,0,0,0,0,0,0,0,0,3,0,0,null,{"$f":"IF((D37*Genanskaffelsespriser!$D90-(2009-D$3)/$C37*Genanskaffelsespriser!$D90*D37)<0,0,(D37*Genanskaffelsespriser!$D90-(2009-D$3)/$C37*Genanskaffelsespriser!$D90*D37))","v":0},{"$f":"IF((E37*Genanskaffelsespriser!$D90-(2009-E$3)/$C37*Genanskaffelsespriser!$D90*E37)<0,0,(E37*Genanskaffelsespriser!$D90-(2009-E$3)/$C37*Genanskaffelsespriser!$D90*E37))","v":0},{"$f":"IF((F37*Genanskaffelsespriser!$D90-(2009-F$3)/$C37*Genanskaffelsespriser!$D90*F37)<0,0,(F37*Genanskaffelsespriser!$D90-(2009-F$3)/$C37*Genanskaffelsespriser!$D90*F37))","v":0},{"$f":"IF((G37*Genanskaffelsespriser!$D90-(2009-G$3)/$C37*Genanskaffelsespriser!$D90*G37)<0,0,(G37*Genanskaffelsespriser!$D90-(2009-G$3)/$C37*Genanskaffelsespriser!$D90*G37))","v":0},{"$f":"IF((H37*Genanskaffelsespriser!$D90-(2009-H$3)/$C37*Genanskaffelsespriser!$D90*H37)<0,0,(H37*Genanskaffelsespriser!$D90-(2009-H$3)/$C37*Genanskaffelsespriser!$D90*H37))","v":149599.99999999988},{"$f":"IF((I37*Genanskaffelsespriser!$D90-(2009-I$3)/$C37*Genanskaffelsespriser!$D90*I37)<0,0,(I37*Genanskaffelsespriser!$D90-(2009-I$3)/$C37*Genanskaffelsespriser!$D90*I37))","v":5600},{"$f":"IF((J37*Genanskaffelsespriser!$D90-(2009-J$3)/$C37*Genanskaffelsespriser!$D90*J37)<0,0,(J37*Genanskaffelsespriser!$D90-(2009-J$3)/$C37*Genanskaffelsespriser!$D90*J37))","v":429866.66666666663},{"$f":"IF((K37*Genanskaffelsespriser!$D90-(2009-K$3)/$C37*Genanskaffelsespriser!$D90*K37)<0,0,(K37*Genanskaffelsespriser!$D90-(2009-K$3)/$C37*Genanskaffelsespriser!$D90*K37))","v":3148800},{"$f":"IF((L37*Genanskaffelsespriser!$D90-(2009-L$3)/$C37*Genanskaffelsespriser!$D90*L37)<0,0,(L37*Genanskaffelsespriser!$D90-(2009-L$3)/$C37*Genanskaffelsespriser!$D90*L37))","v":0},{"$f":"IF((M37*Genanskaffelsespriser!$D90-(2009-M$3)/$C37*Genanskaffelsespriser!$D90*M37)<0,0,(M37*Genanskaffelsespriser!$D90-(2009-M$3)/$C37*Genanskaffelsespriser!$D90*M37))","v":0},{"$f":"IF((N37*Genanskaffelsespriser!$D90-(2009-N$3)/$C37*Genanskaffelsespriser!$D90*N37)<0,0,(N37*Genanskaffelsespriser!$D90-(2009-N$3)/$C37*Genanskaffelsespriser!$D90*N37))","v":0},{"$f":"IF((O37*Genanskaffelsespriser!$D90-(2009-O$3)/$C37*Genanskaffelsespriser!$D90*O37)<0,0,(O37*Genanskaffelsespriser!$D90-(2009-O$3)/$C37*Genanskaffelsespriser!$D90*O37))","v":0},{"$f":"IF((P37*Genanskaffelsespriser!$D90-(2009-P$3)/$C37*Genanskaffelsespriser!$D90*P37)<0,0,(P37*Genanskaffelsespriser!$D90-(2009-P$3)/$C37*Genanskaffelsespriser!$D90*P37))","v":0},{"$f":"IF((Q37*Genanskaffelsespriser!$D90-(2009-Q$3)/$C37*Genanskaffelsespriser!$D90*Q37)<0,0,(Q37*Genanskaffelsespriser!$D90-(2009-Q$3)/$C37*Genanskaffelsespriser!$D90*Q37))","v":0},{"$f":"IF((R37*Genanskaffelsespriser!$D90-(2009-R$3)/$C37*Genanskaffelsespriser!$D90*R37)<0,0,(R37*Genanskaffelsespriser!$D90-(2009-R$3)/$C37*Genanskaffelsespriser!$D90*R37))","v":0},{"$f":"IF((S37*Genanskaffelsespriser!$D90-(2009-S$3)/$C37*Genanskaffelsespriser!$D90*S37)<0,0,(S37*Genanskaffelsespriser!$D90-(2009-S$3)/$C37*Genanskaffelsespriser!$D90*S37))","v":0},{"$f":"IF((T37*Genanskaffelsespriser!$D90-(2009-T$3)/$C37*Genanskaffelsespriser!$D90*T37)<0,0,(T37*Genanskaffelsespriser!$D90-(2009-T$3)/$C37*Genanskaffelsespriser!$D90*T37))","v":0},{"$f":"IF((U37*Genanskaffelsespriser!$D90-(2009-U$3)/$C37*Genanskaffelsespriser!$D90*U37)<0,0,(U37*Genanskaffelsespriser!$D90-(2009-U$3)/$C37*Genanskaffelsespriser!$D90*U37))","v":0},{"$f":"IF((V37*Genanskaffelsespriser!$D90-(2009-V$3)/$C37*Genanskaffelsespriser!$D90*V37)<0,0,(V37*Genanskaffelsespriser!$D90-(2009-V$3)/$C37*Genanskaffelsespriser!$D90*V37))","v":0},{"$f":"IF((W37*Genanskaffelsespriser!$D90-(2009-W$3)/$C37*Genanskaffelsespriser!$D90*W37)<0,0,(W37*Genanskaffelsespriser!$D90-(2009-W$3)/$C37*Genanskaffelsespriser!$D90*W37))","v":58400},{"$f":"IF((X37*Genanskaffelsespriser!$D90-(2009-X$3)/$C37*Genanskaffelsespriser!$D90*X37)<0,0,(X37*Genanskaffelsespriser!$D90-(2009-X$3)/$C37*Genanskaffelsespriser!$D90*X37))","v":0},{"$f":"IF((Y37*Genanskaffelsespriser!$D90-(2009-Y$3)/$C37*Genanskaffelsespriser!$D90*Y37)<0,0,(Y37*Genanskaffelsespriser!$D90-(2009-Y$3)/$C37*Genanskaffelsespriser!$D90*Y37))","v":0},3792266.6666666665,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA37","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB37","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC37","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD37","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE37","v":7042.0362636942145},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF37","v":417.88710659505199},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG37","v":44249.045875272663},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH37","v":685012.49998879235},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI37","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ37","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK37","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL37","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM37","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN37","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO37","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP37","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ37","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR37","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS37","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT37","v":60219.778899197256},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU37","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV37","v":0},796941.24813355156,0,0,0,0,78321.018131847042,3008.9435532975258,237057.85627096964,1916906.2499943962,0,0,0,0,0,0,0,0,0,0,0,59309.889449598631,0,0,2294603.9574001092,395]
[{"$f":"+Genanskaffelsespriser!B91","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E91","v":75},0,0,0,0,48,0,86,50,0,0,0,29,0,0,0,0,0,8,0,0,0,0,null,{"$f":"IF((D38*Genanskaffelsespriser!$D91-(2009-D$3)/$C38*Genanskaffelsespriser!$D91*D38)<0,0,(D38*Genanskaffelsespriser!$D91-(2009-D$3)/$C38*Genanskaffelsespriser!$D91*D38))","v":0},{"$f":"IF((E38*Genanskaffelsespriser!$D91-(2009-E$3)/$C38*Genanskaffelsespriser!$D91*E38)<0,0,(E38*Genanskaffelsespriser!$D91-(2009-E$3)/$C38*Genanskaffelsespriser!$D91*E38))","v":0},{"$f":"IF((F38*Genanskaffelsespriser!$D91-(2009-F$3)/$C38*Genanskaffelsespriser!$D91*F38)<0,0,(F38*Genanskaffelsespriser!$D91-(2009-F$3)/$C38*Genanskaffelsespriser!$D91*F38))","v":0},{"$f":"IF((G38*Genanskaffelsespriser!$D91-(2009-G$3)/$C38*Genanskaffelsespriser!$D91*G38)<0,0,(G38*Genanskaffelsespriser!$D91-(2009-G$3)/$C38*Genanskaffelsespriser!$D91*G38))","v":0},{"$f":"IF((H38*Genanskaffelsespriser!$D91-(2009-H$3)/$C38*Genanskaffelsespriser!$D91*H38)<0,0,(H38*Genanskaffelsespriser!$D91-(2009-H$3)/$C38*Genanskaffelsespriser!$D91*H38))","v":267520},{"$f":"IF((I38*Genanskaffelsespriser!$D91-(2009-I$3)/$C38*Genanskaffelsespriser!$D91*I38)<0,0,(I38*Genanskaffelsespriser!$D91-(2009-I$3)/$C38*Genanskaffelsespriser!$D91*I38))","v":0},{"$f":"IF((J38*Genanskaffelsespriser!$D91-(2009-J$3)/$C38*Genanskaffelsespriser!$D91*J38)<0,0,(J38*Genanskaffelsespriser!$D91-(2009-J$3)/$C38*Genanskaffelsespriser!$D91*J38))","v":1350773.3333333335},{"$f":"IF((K38*Genanskaffelsespriser!$D91-(2009-K$3)/$C38*Genanskaffelsespriser!$D91*K38)<0,0,(K38*Genanskaffelsespriser!$D91-(2009-K$3)/$C38*Genanskaffelsespriser!$D91*K38))","v":1038666.6666666667},{"$f":"IF((L38*Genanskaffelsespriser!$D91-(2009-L$3)/$C38*Genanskaffelsespriser!$D91*L38)<0,0,(L38*Genanskaffelsespriser!$D91-(2009-L$3)/$C38*Genanskaffelsespriser!$D91*L38))","v":0},{"$f":"IF((M38*Genanskaffelsespriser!$D91-(2009-M$3)/$C38*Genanskaffelsespriser!$D91*M38)<0,0,(M38*Genanskaffelsespriser!$D91-(2009-M$3)/$C38*Genanskaffelsespriser!$D91*M38))","v":0},{"$f":"IF((N38*Genanskaffelsespriser!$D91-(2009-N$3)/$C38*Genanskaffelsespriser!$D91*N38)<0,0,(N38*Genanskaffelsespriser!$D91-(2009-N$3)/$C38*Genanskaffelsespriser!$D91*N38))","v":0},{"$f":"IF((O38*Genanskaffelsespriser!$D91-(2009-O$3)/$C38*Genanskaffelsespriser!$D91*O38)<0,0,(O38*Genanskaffelsespriser!$D91-(2009-O$3)/$C38*Genanskaffelsespriser!$D91*O38))","v":925680},{"$f":"IF((P38*Genanskaffelsespriser!$D91-(2009-P$3)/$C38*Genanskaffelsespriser!$D91*P38)<0,0,(P38*Genanskaffelsespriser!$D91-(2009-P$3)/$C38*Genanskaffelsespriser!$D91*P38))","v":0},{"$f":"IF((Q38*Genanskaffelsespriser!$D91-(2009-Q$3)/$C38*Genanskaffelsespriser!$D91*Q38)<0,0,(Q38*Genanskaffelsespriser!$D91-(2009-Q$3)/$C38*Genanskaffelsespriser!$D91*Q38))","v":0},{"$f":"IF((R38*Genanskaffelsespriser!$D91-(2009-R$3)/$C38*Genanskaffelsespriser!$D91*R38)<0,0,(R38*Genanskaffelsespriser!$D91-(2009-R$3)/$C38*Genanskaffelsespriser!$D91*R38))","v":0},{"$f":"IF((S38*Genanskaffelsespriser!$D91-(2009-S$3)/$C38*Genanskaffelsespriser!$D91*S38)<0,0,(S38*Genanskaffelsespriser!$D91-(2009-S$3)/$C38*Genanskaffelsespriser!$D91*S38))","v":0},{"$f":"IF((T38*Genanskaffelsespriser!$D91-(2009-T$3)/$C38*Genanskaffelsespriser!$D91*T38)<0,0,(T38*Genanskaffelsespriser!$D91-(2009-T$3)/$C38*Genanskaffelsespriser!$D91*T38))","v":0},{"$f":"IF((U38*Genanskaffelsespriser!$D91-(2009-U$3)/$C38*Genanskaffelsespriser!$D91*U38)<0,0,(U38*Genanskaffelsespriser!$D91-(2009-U$3)/$C38*Genanskaffelsespriser!$D91*U38))","v":287786.66666666669},{"$f":"IF((V38*Genanskaffelsespriser!$D91-(2009-V$3)/$C38*Genanskaffelsespriser!$D91*V38)<0,0,(V38*Genanskaffelsespriser!$D91-(2009-V$3)/$C38*Genanskaffelsespriser!$D91*V38))","v":0},{"$f":"IF((W38*Genanskaffelsespriser!$D91-(2009-W$3)/$C38*Genanskaffelsespriser!$D91*W38)<0,0,(W38*Genanskaffelsespriser!$D91-(2009-W$3)/$C38*Genanskaffelsespriser!$D91*W38))","v":0},{"$f":"IF((X38*Genanskaffelsespriser!$D91-(2009-X$3)/$C38*Genanskaffelsespriser!$D91*X38)<0,0,(X38*Genanskaffelsespriser!$D91-(2009-X$3)/$C38*Genanskaffelsespriser!$D91*X38))","v":0},{"$f":"IF((Y38*Genanskaffelsespriser!$D91-(2009-Y$3)/$C38*Genanskaffelsespriser!$D91*Y38)<0,0,(Y38*Genanskaffelsespriser!$D91-(2009-Y$3)/$C38*Genanskaffelsespriser!$D91*Y38))","v":0},3870426.6666666665,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA38","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB38","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC38","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD38","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE38","v":12592.817789194371},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF38","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG38","v":139044.1172311453},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH38","v":225958.98437130306},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI38","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ38","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK38","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL38","v":746981.87877822376},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM38","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN38","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO38","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP38","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ38","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR38","v":278451.70905274135},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS38","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT38","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU38","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV38","v":0},1403029.5072226077,0,0,0,0,140056.40889459717,0,744908.72528223938,632312.82551898493,0,0,0,836330.93938911194,0,0,0,0,0,283119.18785970402,0,0,0,0,2636728.0869446369,221]
[{"$f":"+Genanskaffelsespriser!B92","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E92","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D39*Genanskaffelsespriser!$D92-(2009-D$3)/$C39*Genanskaffelsespriser!$D92*D39)<0,0,(D39*Genanskaffelsespriser!$D92-(2009-D$3)/$C39*Genanskaffelsespriser!$D92*D39))","v":0},{"$f":"IF((E39*Genanskaffelsespriser!$D92-(2009-E$3)/$C39*Genanskaffelsespriser!$D92*E39)<0,0,(E39*Genanskaffelsespriser!$D92-(2009-E$3)/$C39*Genanskaffelsespriser!$D92*E39))","v":0},{"$f":"IF((F39*Genanskaffelsespriser!$D92-(2009-F$3)/$C39*Genanskaffelsespriser!$D92*F39)<0,0,(F39*Genanskaffelsespriser!$D92-(2009-F$3)/$C39*Genanskaffelsespriser!$D92*F39))","v":0},{"$f":"IF((G39*Genanskaffelsespriser!$D92-(2009-G$3)/$C39*Genanskaffelsespriser!$D92*G39)<0,0,(G39*Genanskaffelsespriser!$D92-(2009-G$3)/$C39*Genanskaffelsespriser!$D92*G39))","v":0},{"$f":"IF((H39*Genanskaffelsespriser!$D92-(2009-H$3)/$C39*Genanskaffelsespriser!$D92*H39)<0,0,(H39*Genanskaffelsespriser!$D92-(2009-H$3)/$C39*Genanskaffelsespriser!$D92*H39))","v":0},{"$f":"IF((I39*Genanskaffelsespriser!$D92-(2009-I$3)/$C39*Genanskaffelsespriser!$D92*I39)<0,0,(I39*Genanskaffelsespriser!$D92-(2009-I$3)/$C39*Genanskaffelsespriser!$D92*I39))","v":0},{"$f":"IF((J39*Genanskaffelsespriser!$D92-(2009-J$3)/$C39*Genanskaffelsespriser!$D92*J39)<0,0,(J39*Genanskaffelsespriser!$D92-(2009-J$3)/$C39*Genanskaffelsespriser!$D92*J39))","v":0},{"$f":"IF((K39*Genanskaffelsespriser!$D92-(2009-K$3)/$C39*Genanskaffelsespriser!$D92*K39)<0,0,(K39*Genanskaffelsespriser!$D92-(2009-K$3)/$C39*Genanskaffelsespriser!$D92*K39))","v":0},{"$f":"IF((L39*Genanskaffelsespriser!$D92-(2009-L$3)/$C39*Genanskaffelsespriser!$D92*L39)<0,0,(L39*Genanskaffelsespriser!$D92-(2009-L$3)/$C39*Genanskaffelsespriser!$D92*L39))","v":0},{"$f":"IF((M39*Genanskaffelsespriser!$D92-(2009-M$3)/$C39*Genanskaffelsespriser!$D92*M39)<0,0,(M39*Genanskaffelsespriser!$D92-(2009-M$3)/$C39*Genanskaffelsespriser!$D92*M39))","v":0},{"$f":"IF((N39*Genanskaffelsespriser!$D92-(2009-N$3)/$C39*Genanskaffelsespriser!$D92*N39)<0,0,(N39*Genanskaffelsespriser!$D92-(2009-N$3)/$C39*Genanskaffelsespriser!$D92*N39))","v":0},{"$f":"IF((O39*Genanskaffelsespriser!$D92-(2009-O$3)/$C39*Genanskaffelsespriser!$D92*O39)<0,0,(O39*Genanskaffelsespriser!$D92-(2009-O$3)/$C39*Genanskaffelsespriser!$D92*O39))","v":0},{"$f":"IF((P39*Genanskaffelsespriser!$D92-(2009-P$3)/$C39*Genanskaffelsespriser!$D92*P39)<0,0,(P39*Genanskaffelsespriser!$D92-(2009-P$3)/$C39*Genanskaffelsespriser!$D92*P39))","v":0},{"$f":"IF((Q39*Genanskaffelsespriser!$D92-(2009-Q$3)/$C39*Genanskaffelsespriser!$D92*Q39)<0,0,(Q39*Genanskaffelsespriser!$D92-(2009-Q$3)/$C39*Genanskaffelsespriser!$D92*Q39))","v":0},{"$f":"IF((R39*Genanskaffelsespriser!$D92-(2009-R$3)/$C39*Genanskaffelsespriser!$D92*R39)<0,0,(R39*Genanskaffelsespriser!$D92-(2009-R$3)/$C39*Genanskaffelsespriser!$D92*R39))","v":0},{"$f":"IF((S39*Genanskaffelsespriser!$D92-(2009-S$3)/$C39*Genanskaffelsespriser!$D92*S39)<0,0,(S39*Genanskaffelsespriser!$D92-(2009-S$3)/$C39*Genanskaffelsespriser!$D92*S39))","v":0},{"$f":"IF((T39*Genanskaffelsespriser!$D92-(2009-T$3)/$C39*Genanskaffelsespriser!$D92*T39)<0,0,(T39*Genanskaffelsespriser!$D92-(2009-T$3)/$C39*Genanskaffelsespriser!$D92*T39))","v":0},{"$f":"IF((U39*Genanskaffelsespriser!$D92-(2009-U$3)/$C39*Genanskaffelsespriser!$D92*U39)<0,0,(U39*Genanskaffelsespriser!$D92-(2009-U$3)/$C39*Genanskaffelsespriser!$D92*U39))","v":0},{"$f":"IF((V39*Genanskaffelsespriser!$D92-(2009-V$3)/$C39*Genanskaffelsespriser!$D92*V39)<0,0,(V39*Genanskaffelsespriser!$D92-(2009-V$3)/$C39*Genanskaffelsespriser!$D92*V39))","v":0},{"$f":"IF((W39*Genanskaffelsespriser!$D92-(2009-W$3)/$C39*Genanskaffelsespriser!$D92*W39)<0,0,(W39*Genanskaffelsespriser!$D92-(2009-W$3)/$C39*Genanskaffelsespriser!$D92*W39))","v":0},{"$f":"IF((X39*Genanskaffelsespriser!$D92-(2009-X$3)/$C39*Genanskaffelsespriser!$D92*X39)<0,0,(X39*Genanskaffelsespriser!$D92-(2009-X$3)/$C39*Genanskaffelsespriser!$D92*X39))","v":0},{"$f":"IF((Y39*Genanskaffelsespriser!$D92-(2009-Y$3)/$C39*Genanskaffelsespriser!$D92*Y39)<0,0,(Y39*Genanskaffelsespriser!$D92-(2009-Y$3)/$C39*Genanskaffelsespriser!$D92*Y39))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA39","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB39","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC39","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD39","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE39","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF39","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG39","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH39","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI39","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ39","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK39","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL39","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM39","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN39","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO39","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP39","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ39","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR39","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS39","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT39","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU39","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B93","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E93","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D40*Genanskaffelsespriser!$D93-(2009-D$3)/$C40*Genanskaffelsespriser!$D93*D40)<0,0,(D40*Genanskaffelsespriser!$D93-(2009-D$3)/$C40*Genanskaffelsespriser!$D93*D40))","v":0},{"$f":"IF((E40*Genanskaffelsespriser!$D93-(2009-E$3)/$C40*Genanskaffelsespriser!$D93*E40)<0,0,(E40*Genanskaffelsespriser!$D93-(2009-E$3)/$C40*Genanskaffelsespriser!$D93*E40))","v":0},{"$f":"IF((F40*Genanskaffelsespriser!$D93-(2009-F$3)/$C40*Genanskaffelsespriser!$D93*F40)<0,0,(F40*Genanskaffelsespriser!$D93-(2009-F$3)/$C40*Genanskaffelsespriser!$D93*F40))","v":0},{"$f":"IF((G40*Genanskaffelsespriser!$D93-(2009-G$3)/$C40*Genanskaffelsespriser!$D93*G40)<0,0,(G40*Genanskaffelsespriser!$D93-(2009-G$3)/$C40*Genanskaffelsespriser!$D93*G40))","v":0},{"$f":"IF((H40*Genanskaffelsespriser!$D93-(2009-H$3)/$C40*Genanskaffelsespriser!$D93*H40)<0,0,(H40*Genanskaffelsespriser!$D93-(2009-H$3)/$C40*Genanskaffelsespriser!$D93*H40))","v":0},{"$f":"IF((I40*Genanskaffelsespriser!$D93-(2009-I$3)/$C40*Genanskaffelsespriser!$D93*I40)<0,0,(I40*Genanskaffelsespriser!$D93-(2009-I$3)/$C40*Genanskaffelsespriser!$D93*I40))","v":0},{"$f":"IF((J40*Genanskaffelsespriser!$D93-(2009-J$3)/$C40*Genanskaffelsespriser!$D93*J40)<0,0,(J40*Genanskaffelsespriser!$D93-(2009-J$3)/$C40*Genanskaffelsespriser!$D93*J40))","v":0},{"$f":"IF((K40*Genanskaffelsespriser!$D93-(2009-K$3)/$C40*Genanskaffelsespriser!$D93*K40)<0,0,(K40*Genanskaffelsespriser!$D93-(2009-K$3)/$C40*Genanskaffelsespriser!$D93*K40))","v":0},{"$f":"IF((L40*Genanskaffelsespriser!$D93-(2009-L$3)/$C40*Genanskaffelsespriser!$D93*L40)<0,0,(L40*Genanskaffelsespriser!$D93-(2009-L$3)/$C40*Genanskaffelsespriser!$D93*L40))","v":0},{"$f":"IF((M40*Genanskaffelsespriser!$D93-(2009-M$3)/$C40*Genanskaffelsespriser!$D93*M40)<0,0,(M40*Genanskaffelsespriser!$D93-(2009-M$3)/$C40*Genanskaffelsespriser!$D93*M40))","v":0},{"$f":"IF((N40*Genanskaffelsespriser!$D93-(2009-N$3)/$C40*Genanskaffelsespriser!$D93*N40)<0,0,(N40*Genanskaffelsespriser!$D93-(2009-N$3)/$C40*Genanskaffelsespriser!$D93*N40))","v":0},{"$f":"IF((O40*Genanskaffelsespriser!$D93-(2009-O$3)/$C40*Genanskaffelsespriser!$D93*O40)<0,0,(O40*Genanskaffelsespriser!$D93-(2009-O$3)/$C40*Genanskaffelsespriser!$D93*O40))","v":0},{"$f":"IF((P40*Genanskaffelsespriser!$D93-(2009-P$3)/$C40*Genanskaffelsespriser!$D93*P40)<0,0,(P40*Genanskaffelsespriser!$D93-(2009-P$3)/$C40*Genanskaffelsespriser!$D93*P40))","v":0},{"$f":"IF((Q40*Genanskaffelsespriser!$D93-(2009-Q$3)/$C40*Genanskaffelsespriser!$D93*Q40)<0,0,(Q40*Genanskaffelsespriser!$D93-(2009-Q$3)/$C40*Genanskaffelsespriser!$D93*Q40))","v":0},{"$f":"IF((R40*Genanskaffelsespriser!$D93-(2009-R$3)/$C40*Genanskaffelsespriser!$D93*R40)<0,0,(R40*Genanskaffelsespriser!$D93-(2009-R$3)/$C40*Genanskaffelsespriser!$D93*R40))","v":0},{"$f":"IF((S40*Genanskaffelsespriser!$D93-(2009-S$3)/$C40*Genanskaffelsespriser!$D93*S40)<0,0,(S40*Genanskaffelsespriser!$D93-(2009-S$3)/$C40*Genanskaffelsespriser!$D93*S40))","v":0},{"$f":"IF((T40*Genanskaffelsespriser!$D93-(2009-T$3)/$C40*Genanskaffelsespriser!$D93*T40)<0,0,(T40*Genanskaffelsespriser!$D93-(2009-T$3)/$C40*Genanskaffelsespriser!$D93*T40))","v":0},{"$f":"IF((U40*Genanskaffelsespriser!$D93-(2009-U$3)/$C40*Genanskaffelsespriser!$D93*U40)<0,0,(U40*Genanskaffelsespriser!$D93-(2009-U$3)/$C40*Genanskaffelsespriser!$D93*U40))","v":0},{"$f":"IF((V40*Genanskaffelsespriser!$D93-(2009-V$3)/$C40*Genanskaffelsespriser!$D93*V40)<0,0,(V40*Genanskaffelsespriser!$D93-(2009-V$3)/$C40*Genanskaffelsespriser!$D93*V40))","v":0},{"$f":"IF((W40*Genanskaffelsespriser!$D93-(2009-W$3)/$C40*Genanskaffelsespriser!$D93*W40)<0,0,(W40*Genanskaffelsespriser!$D93-(2009-W$3)/$C40*Genanskaffelsespriser!$D93*W40))","v":0},{"$f":"IF((X40*Genanskaffelsespriser!$D93-(2009-X$3)/$C40*Genanskaffelsespriser!$D93*X40)<0,0,(X40*Genanskaffelsespriser!$D93-(2009-X$3)/$C40*Genanskaffelsespriser!$D93*X40))","v":0},{"$f":"IF((Y40*Genanskaffelsespriser!$D93-(2009-Y$3)/$C40*Genanskaffelsespriser!$D93*Y40)<0,0,(Y40*Genanskaffelsespriser!$D93-(2009-Y$3)/$C40*Genanskaffelsespriser!$D93*Y40))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA40","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB40","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC40","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD40","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE40","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF40","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG40","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH40","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI40","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ40","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK40","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL40","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM40","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN40","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO40","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP40","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ40","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR40","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS40","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT40","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU40","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B94","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E94","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D41*Genanskaffelsespriser!$D94-(2009-D$3)/$C41*Genanskaffelsespriser!$D94*D41)<0,0,(D41*Genanskaffelsespriser!$D94-(2009-D$3)/$C41*Genanskaffelsespriser!$D94*D41))","v":0},{"$f":"IF((E41*Genanskaffelsespriser!$D94-(2009-E$3)/$C41*Genanskaffelsespriser!$D94*E41)<0,0,(E41*Genanskaffelsespriser!$D94-(2009-E$3)/$C41*Genanskaffelsespriser!$D94*E41))","v":0},{"$f":"IF((F41*Genanskaffelsespriser!$D94-(2009-F$3)/$C41*Genanskaffelsespriser!$D94*F41)<0,0,(F41*Genanskaffelsespriser!$D94-(2009-F$3)/$C41*Genanskaffelsespriser!$D94*F41))","v":0},{"$f":"IF((G41*Genanskaffelsespriser!$D94-(2009-G$3)/$C41*Genanskaffelsespriser!$D94*G41)<0,0,(G41*Genanskaffelsespriser!$D94-(2009-G$3)/$C41*Genanskaffelsespriser!$D94*G41))","v":0},{"$f":"IF((H41*Genanskaffelsespriser!$D94-(2009-H$3)/$C41*Genanskaffelsespriser!$D94*H41)<0,0,(H41*Genanskaffelsespriser!$D94-(2009-H$3)/$C41*Genanskaffelsespriser!$D94*H41))","v":0},{"$f":"IF((I41*Genanskaffelsespriser!$D94-(2009-I$3)/$C41*Genanskaffelsespriser!$D94*I41)<0,0,(I41*Genanskaffelsespriser!$D94-(2009-I$3)/$C41*Genanskaffelsespriser!$D94*I41))","v":0},{"$f":"IF((J41*Genanskaffelsespriser!$D94-(2009-J$3)/$C41*Genanskaffelsespriser!$D94*J41)<0,0,(J41*Genanskaffelsespriser!$D94-(2009-J$3)/$C41*Genanskaffelsespriser!$D94*J41))","v":0},{"$f":"IF((K41*Genanskaffelsespriser!$D94-(2009-K$3)/$C41*Genanskaffelsespriser!$D94*K41)<0,0,(K41*Genanskaffelsespriser!$D94-(2009-K$3)/$C41*Genanskaffelsespriser!$D94*K41))","v":0},{"$f":"IF((L41*Genanskaffelsespriser!$D94-(2009-L$3)/$C41*Genanskaffelsespriser!$D94*L41)<0,0,(L41*Genanskaffelsespriser!$D94-(2009-L$3)/$C41*Genanskaffelsespriser!$D94*L41))","v":0},{"$f":"IF((M41*Genanskaffelsespriser!$D94-(2009-M$3)/$C41*Genanskaffelsespriser!$D94*M41)<0,0,(M41*Genanskaffelsespriser!$D94-(2009-M$3)/$C41*Genanskaffelsespriser!$D94*M41))","v":0},{"$f":"IF((N41*Genanskaffelsespriser!$D94-(2009-N$3)/$C41*Genanskaffelsespriser!$D94*N41)<0,0,(N41*Genanskaffelsespriser!$D94-(2009-N$3)/$C41*Genanskaffelsespriser!$D94*N41))","v":0},{"$f":"IF((O41*Genanskaffelsespriser!$D94-(2009-O$3)/$C41*Genanskaffelsespriser!$D94*O41)<0,0,(O41*Genanskaffelsespriser!$D94-(2009-O$3)/$C41*Genanskaffelsespriser!$D94*O41))","v":0},{"$f":"IF((P41*Genanskaffelsespriser!$D94-(2009-P$3)/$C41*Genanskaffelsespriser!$D94*P41)<0,0,(P41*Genanskaffelsespriser!$D94-(2009-P$3)/$C41*Genanskaffelsespriser!$D94*P41))","v":0},{"$f":"IF((Q41*Genanskaffelsespriser!$D94-(2009-Q$3)/$C41*Genanskaffelsespriser!$D94*Q41)<0,0,(Q41*Genanskaffelsespriser!$D94-(2009-Q$3)/$C41*Genanskaffelsespriser!$D94*Q41))","v":0},{"$f":"IF((R41*Genanskaffelsespriser!$D94-(2009-R$3)/$C41*Genanskaffelsespriser!$D94*R41)<0,0,(R41*Genanskaffelsespriser!$D94-(2009-R$3)/$C41*Genanskaffelsespriser!$D94*R41))","v":0},{"$f":"IF((S41*Genanskaffelsespriser!$D94-(2009-S$3)/$C41*Genanskaffelsespriser!$D94*S41)<0,0,(S41*Genanskaffelsespriser!$D94-(2009-S$3)/$C41*Genanskaffelsespriser!$D94*S41))","v":0},{"$f":"IF((T41*Genanskaffelsespriser!$D94-(2009-T$3)/$C41*Genanskaffelsespriser!$D94*T41)<0,0,(T41*Genanskaffelsespriser!$D94-(2009-T$3)/$C41*Genanskaffelsespriser!$D94*T41))","v":0},{"$f":"IF((U41*Genanskaffelsespriser!$D94-(2009-U$3)/$C41*Genanskaffelsespriser!$D94*U41)<0,0,(U41*Genanskaffelsespriser!$D94-(2009-U$3)/$C41*Genanskaffelsespriser!$D94*U41))","v":0},{"$f":"IF((V41*Genanskaffelsespriser!$D94-(2009-V$3)/$C41*Genanskaffelsespriser!$D94*V41)<0,0,(V41*Genanskaffelsespriser!$D94-(2009-V$3)/$C41*Genanskaffelsespriser!$D94*V41))","v":0},{"$f":"IF((W41*Genanskaffelsespriser!$D94-(2009-W$3)/$C41*Genanskaffelsespriser!$D94*W41)<0,0,(W41*Genanskaffelsespriser!$D94-(2009-W$3)/$C41*Genanskaffelsespriser!$D94*W41))","v":0},{"$f":"IF((X41*Genanskaffelsespriser!$D94-(2009-X$3)/$C41*Genanskaffelsespriser!$D94*X41)<0,0,(X41*Genanskaffelsespriser!$D94-(2009-X$3)/$C41*Genanskaffelsespriser!$D94*X41))","v":0},{"$f":"IF((Y41*Genanskaffelsespriser!$D94-(2009-Y$3)/$C41*Genanskaffelsespriser!$D94*Y41)<0,0,(Y41*Genanskaffelsespriser!$D94-(2009-Y$3)/$C41*Genanskaffelsespriser!$D94*Y41))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA41","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB41","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC41","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD41","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE41","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF41","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG41","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH41","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI41","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ41","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK41","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL41","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM41","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN41","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO41","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP41","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ41","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR41","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS41","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT41","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU41","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B95","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E95","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D42*Genanskaffelsespriser!$D95-(2009-D$3)/$C42*Genanskaffelsespriser!$D95*D42)<0,0,(D42*Genanskaffelsespriser!$D95-(2009-D$3)/$C42*Genanskaffelsespriser!$D95*D42))","v":0},{"$f":"IF((E42*Genanskaffelsespriser!$D95-(2009-E$3)/$C42*Genanskaffelsespriser!$D95*E42)<0,0,(E42*Genanskaffelsespriser!$D95-(2009-E$3)/$C42*Genanskaffelsespriser!$D95*E42))","v":0},{"$f":"IF((F42*Genanskaffelsespriser!$D95-(2009-F$3)/$C42*Genanskaffelsespriser!$D95*F42)<0,0,(F42*Genanskaffelsespriser!$D95-(2009-F$3)/$C42*Genanskaffelsespriser!$D95*F42))","v":0},{"$f":"IF((G42*Genanskaffelsespriser!$D95-(2009-G$3)/$C42*Genanskaffelsespriser!$D95*G42)<0,0,(G42*Genanskaffelsespriser!$D95-(2009-G$3)/$C42*Genanskaffelsespriser!$D95*G42))","v":0},{"$f":"IF((H42*Genanskaffelsespriser!$D95-(2009-H$3)/$C42*Genanskaffelsespriser!$D95*H42)<0,0,(H42*Genanskaffelsespriser!$D95-(2009-H$3)/$C42*Genanskaffelsespriser!$D95*H42))","v":0},{"$f":"IF((I42*Genanskaffelsespriser!$D95-(2009-I$3)/$C42*Genanskaffelsespriser!$D95*I42)<0,0,(I42*Genanskaffelsespriser!$D95-(2009-I$3)/$C42*Genanskaffelsespriser!$D95*I42))","v":0},{"$f":"IF((J42*Genanskaffelsespriser!$D95-(2009-J$3)/$C42*Genanskaffelsespriser!$D95*J42)<0,0,(J42*Genanskaffelsespriser!$D95-(2009-J$3)/$C42*Genanskaffelsespriser!$D95*J42))","v":0},{"$f":"IF((K42*Genanskaffelsespriser!$D95-(2009-K$3)/$C42*Genanskaffelsespriser!$D95*K42)<0,0,(K42*Genanskaffelsespriser!$D95-(2009-K$3)/$C42*Genanskaffelsespriser!$D95*K42))","v":0},{"$f":"IF((L42*Genanskaffelsespriser!$D95-(2009-L$3)/$C42*Genanskaffelsespriser!$D95*L42)<0,0,(L42*Genanskaffelsespriser!$D95-(2009-L$3)/$C42*Genanskaffelsespriser!$D95*L42))","v":0},{"$f":"IF((M42*Genanskaffelsespriser!$D95-(2009-M$3)/$C42*Genanskaffelsespriser!$D95*M42)<0,0,(M42*Genanskaffelsespriser!$D95-(2009-M$3)/$C42*Genanskaffelsespriser!$D95*M42))","v":0},{"$f":"IF((N42*Genanskaffelsespriser!$D95-(2009-N$3)/$C42*Genanskaffelsespriser!$D95*N42)<0,0,(N42*Genanskaffelsespriser!$D95-(2009-N$3)/$C42*Genanskaffelsespriser!$D95*N42))","v":0},{"$f":"IF((O42*Genanskaffelsespriser!$D95-(2009-O$3)/$C42*Genanskaffelsespriser!$D95*O42)<0,0,(O42*Genanskaffelsespriser!$D95-(2009-O$3)/$C42*Genanskaffelsespriser!$D95*O42))","v":0},{"$f":"IF((P42*Genanskaffelsespriser!$D95-(2009-P$3)/$C42*Genanskaffelsespriser!$D95*P42)<0,0,(P42*Genanskaffelsespriser!$D95-(2009-P$3)/$C42*Genanskaffelsespriser!$D95*P42))","v":0},{"$f":"IF((Q42*Genanskaffelsespriser!$D95-(2009-Q$3)/$C42*Genanskaffelsespriser!$D95*Q42)<0,0,(Q42*Genanskaffelsespriser!$D95-(2009-Q$3)/$C42*Genanskaffelsespriser!$D95*Q42))","v":0},{"$f":"IF((R42*Genanskaffelsespriser!$D95-(2009-R$3)/$C42*Genanskaffelsespriser!$D95*R42)<0,0,(R42*Genanskaffelsespriser!$D95-(2009-R$3)/$C42*Genanskaffelsespriser!$D95*R42))","v":0},{"$f":"IF((S42*Genanskaffelsespriser!$D95-(2009-S$3)/$C42*Genanskaffelsespriser!$D95*S42)<0,0,(S42*Genanskaffelsespriser!$D95-(2009-S$3)/$C42*Genanskaffelsespriser!$D95*S42))","v":0},{"$f":"IF((T42*Genanskaffelsespriser!$D95-(2009-T$3)/$C42*Genanskaffelsespriser!$D95*T42)<0,0,(T42*Genanskaffelsespriser!$D95-(2009-T$3)/$C42*Genanskaffelsespriser!$D95*T42))","v":0},{"$f":"IF((U42*Genanskaffelsespriser!$D95-(2009-U$3)/$C42*Genanskaffelsespriser!$D95*U42)<0,0,(U42*Genanskaffelsespriser!$D95-(2009-U$3)/$C42*Genanskaffelsespriser!$D95*U42))","v":0},{"$f":"IF((V42*Genanskaffelsespriser!$D95-(2009-V$3)/$C42*Genanskaffelsespriser!$D95*V42)<0,0,(V42*Genanskaffelsespriser!$D95-(2009-V$3)/$C42*Genanskaffelsespriser!$D95*V42))","v":0},{"$f":"IF((W42*Genanskaffelsespriser!$D95-(2009-W$3)/$C42*Genanskaffelsespriser!$D95*W42)<0,0,(W42*Genanskaffelsespriser!$D95-(2009-W$3)/$C42*Genanskaffelsespriser!$D95*W42))","v":0},{"$f":"IF((X42*Genanskaffelsespriser!$D95-(2009-X$3)/$C42*Genanskaffelsespriser!$D95*X42)<0,0,(X42*Genanskaffelsespriser!$D95-(2009-X$3)/$C42*Genanskaffelsespriser!$D95*X42))","v":0},{"$f":"IF((Y42*Genanskaffelsespriser!$D95-(2009-Y$3)/$C42*Genanskaffelsespriser!$D95*Y42)<0,0,(Y42*Genanskaffelsespriser!$D95-(2009-Y$3)/$C42*Genanskaffelsespriser!$D95*Y42))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA42","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB42","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC42","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD42","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE42","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF42","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG42","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH42","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI42","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ42","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK42","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL42","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM42","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN42","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO42","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP42","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ42","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR42","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS42","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT42","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU42","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B96","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E96","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D43*Genanskaffelsespriser!$D96-(2009-D$3)/$C43*Genanskaffelsespriser!$D96*D43)<0,0,(D43*Genanskaffelsespriser!$D96-(2009-D$3)/$C43*Genanskaffelsespriser!$D96*D43))","v":0},{"$f":"IF((E43*Genanskaffelsespriser!$D96-(2009-E$3)/$C43*Genanskaffelsespriser!$D96*E43)<0,0,(E43*Genanskaffelsespriser!$D96-(2009-E$3)/$C43*Genanskaffelsespriser!$D96*E43))","v":0},{"$f":"IF((F43*Genanskaffelsespriser!$D96-(2009-F$3)/$C43*Genanskaffelsespriser!$D96*F43)<0,0,(F43*Genanskaffelsespriser!$D96-(2009-F$3)/$C43*Genanskaffelsespriser!$D96*F43))","v":0},{"$f":"IF((G43*Genanskaffelsespriser!$D96-(2009-G$3)/$C43*Genanskaffelsespriser!$D96*G43)<0,0,(G43*Genanskaffelsespriser!$D96-(2009-G$3)/$C43*Genanskaffelsespriser!$D96*G43))","v":0},{"$f":"IF((H43*Genanskaffelsespriser!$D96-(2009-H$3)/$C43*Genanskaffelsespriser!$D96*H43)<0,0,(H43*Genanskaffelsespriser!$D96-(2009-H$3)/$C43*Genanskaffelsespriser!$D96*H43))","v":0},{"$f":"IF((I43*Genanskaffelsespriser!$D96-(2009-I$3)/$C43*Genanskaffelsespriser!$D96*I43)<0,0,(I43*Genanskaffelsespriser!$D96-(2009-I$3)/$C43*Genanskaffelsespriser!$D96*I43))","v":0},{"$f":"IF((J43*Genanskaffelsespriser!$D96-(2009-J$3)/$C43*Genanskaffelsespriser!$D96*J43)<0,0,(J43*Genanskaffelsespriser!$D96-(2009-J$3)/$C43*Genanskaffelsespriser!$D96*J43))","v":0},{"$f":"IF((K43*Genanskaffelsespriser!$D96-(2009-K$3)/$C43*Genanskaffelsespriser!$D96*K43)<0,0,(K43*Genanskaffelsespriser!$D96-(2009-K$3)/$C43*Genanskaffelsespriser!$D96*K43))","v":0},{"$f":"IF((L43*Genanskaffelsespriser!$D96-(2009-L$3)/$C43*Genanskaffelsespriser!$D96*L43)<0,0,(L43*Genanskaffelsespriser!$D96-(2009-L$3)/$C43*Genanskaffelsespriser!$D96*L43))","v":0},{"$f":"IF((M43*Genanskaffelsespriser!$D96-(2009-M$3)/$C43*Genanskaffelsespriser!$D96*M43)<0,0,(M43*Genanskaffelsespriser!$D96-(2009-M$3)/$C43*Genanskaffelsespriser!$D96*M43))","v":0},{"$f":"IF((N43*Genanskaffelsespriser!$D96-(2009-N$3)/$C43*Genanskaffelsespriser!$D96*N43)<0,0,(N43*Genanskaffelsespriser!$D96-(2009-N$3)/$C43*Genanskaffelsespriser!$D96*N43))","v":0},{"$f":"IF((O43*Genanskaffelsespriser!$D96-(2009-O$3)/$C43*Genanskaffelsespriser!$D96*O43)<0,0,(O43*Genanskaffelsespriser!$D96-(2009-O$3)/$C43*Genanskaffelsespriser!$D96*O43))","v":0},{"$f":"IF((P43*Genanskaffelsespriser!$D96-(2009-P$3)/$C43*Genanskaffelsespriser!$D96*P43)<0,0,(P43*Genanskaffelsespriser!$D96-(2009-P$3)/$C43*Genanskaffelsespriser!$D96*P43))","v":0},{"$f":"IF((Q43*Genanskaffelsespriser!$D96-(2009-Q$3)/$C43*Genanskaffelsespriser!$D96*Q43)<0,0,(Q43*Genanskaffelsespriser!$D96-(2009-Q$3)/$C43*Genanskaffelsespriser!$D96*Q43))","v":0},{"$f":"IF((R43*Genanskaffelsespriser!$D96-(2009-R$3)/$C43*Genanskaffelsespriser!$D96*R43)<0,0,(R43*Genanskaffelsespriser!$D96-(2009-R$3)/$C43*Genanskaffelsespriser!$D96*R43))","v":0},{"$f":"IF((S43*Genanskaffelsespriser!$D96-(2009-S$3)/$C43*Genanskaffelsespriser!$D96*S43)<0,0,(S43*Genanskaffelsespriser!$D96-(2009-S$3)/$C43*Genanskaffelsespriser!$D96*S43))","v":0},{"$f":"IF((T43*Genanskaffelsespriser!$D96-(2009-T$3)/$C43*Genanskaffelsespriser!$D96*T43)<0,0,(T43*Genanskaffelsespriser!$D96-(2009-T$3)/$C43*Genanskaffelsespriser!$D96*T43))","v":0},{"$f":"IF((U43*Genanskaffelsespriser!$D96-(2009-U$3)/$C43*Genanskaffelsespriser!$D96*U43)<0,0,(U43*Genanskaffelsespriser!$D96-(2009-U$3)/$C43*Genanskaffelsespriser!$D96*U43))","v":0},{"$f":"IF((V43*Genanskaffelsespriser!$D96-(2009-V$3)/$C43*Genanskaffelsespriser!$D96*V43)<0,0,(V43*Genanskaffelsespriser!$D96-(2009-V$3)/$C43*Genanskaffelsespriser!$D96*V43))","v":0},{"$f":"IF((W43*Genanskaffelsespriser!$D96-(2009-W$3)/$C43*Genanskaffelsespriser!$D96*W43)<0,0,(W43*Genanskaffelsespriser!$D96-(2009-W$3)/$C43*Genanskaffelsespriser!$D96*W43))","v":0},{"$f":"IF((X43*Genanskaffelsespriser!$D96-(2009-X$3)/$C43*Genanskaffelsespriser!$D96*X43)<0,0,(X43*Genanskaffelsespriser!$D96-(2009-X$3)/$C43*Genanskaffelsespriser!$D96*X43))","v":0},{"$f":"IF((Y43*Genanskaffelsespriser!$D96-(2009-Y$3)/$C43*Genanskaffelsespriser!$D96*Y43)<0,0,(Y43*Genanskaffelsespriser!$D96-(2009-Y$3)/$C43*Genanskaffelsespriser!$D96*Y43))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA43","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB43","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC43","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD43","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE43","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF43","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG43","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH43","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI43","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ43","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK43","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL43","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM43","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN43","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO43","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP43","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ43","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR43","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS43","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT43","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU43","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B97","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E97","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D44*Genanskaffelsespriser!$D97-(2009-D$3)/$C44*Genanskaffelsespriser!$D97*D44)<0,0,(D44*Genanskaffelsespriser!$D97-(2009-D$3)/$C44*Genanskaffelsespriser!$D97*D44))","v":0},{"$f":"IF((E44*Genanskaffelsespriser!$D97-(2009-E$3)/$C44*Genanskaffelsespriser!$D97*E44)<0,0,(E44*Genanskaffelsespriser!$D97-(2009-E$3)/$C44*Genanskaffelsespriser!$D97*E44))","v":0},{"$f":"IF((F44*Genanskaffelsespriser!$D97-(2009-F$3)/$C44*Genanskaffelsespriser!$D97*F44)<0,0,(F44*Genanskaffelsespriser!$D97-(2009-F$3)/$C44*Genanskaffelsespriser!$D97*F44))","v":0},{"$f":"IF((G44*Genanskaffelsespriser!$D97-(2009-G$3)/$C44*Genanskaffelsespriser!$D97*G44)<0,0,(G44*Genanskaffelsespriser!$D97-(2009-G$3)/$C44*Genanskaffelsespriser!$D97*G44))","v":0},{"$f":"IF((H44*Genanskaffelsespriser!$D97-(2009-H$3)/$C44*Genanskaffelsespriser!$D97*H44)<0,0,(H44*Genanskaffelsespriser!$D97-(2009-H$3)/$C44*Genanskaffelsespriser!$D97*H44))","v":0},{"$f":"IF((I44*Genanskaffelsespriser!$D97-(2009-I$3)/$C44*Genanskaffelsespriser!$D97*I44)<0,0,(I44*Genanskaffelsespriser!$D97-(2009-I$3)/$C44*Genanskaffelsespriser!$D97*I44))","v":0},{"$f":"IF((J44*Genanskaffelsespriser!$D97-(2009-J$3)/$C44*Genanskaffelsespriser!$D97*J44)<0,0,(J44*Genanskaffelsespriser!$D97-(2009-J$3)/$C44*Genanskaffelsespriser!$D97*J44))","v":0},{"$f":"IF((K44*Genanskaffelsespriser!$D97-(2009-K$3)/$C44*Genanskaffelsespriser!$D97*K44)<0,0,(K44*Genanskaffelsespriser!$D97-(2009-K$3)/$C44*Genanskaffelsespriser!$D97*K44))","v":0},{"$f":"IF((L44*Genanskaffelsespriser!$D97-(2009-L$3)/$C44*Genanskaffelsespriser!$D97*L44)<0,0,(L44*Genanskaffelsespriser!$D97-(2009-L$3)/$C44*Genanskaffelsespriser!$D97*L44))","v":0},{"$f":"IF((M44*Genanskaffelsespriser!$D97-(2009-M$3)/$C44*Genanskaffelsespriser!$D97*M44)<0,0,(M44*Genanskaffelsespriser!$D97-(2009-M$3)/$C44*Genanskaffelsespriser!$D97*M44))","v":0},{"$f":"IF((N44*Genanskaffelsespriser!$D97-(2009-N$3)/$C44*Genanskaffelsespriser!$D97*N44)<0,0,(N44*Genanskaffelsespriser!$D97-(2009-N$3)/$C44*Genanskaffelsespriser!$D97*N44))","v":0},{"$f":"IF((O44*Genanskaffelsespriser!$D97-(2009-O$3)/$C44*Genanskaffelsespriser!$D97*O44)<0,0,(O44*Genanskaffelsespriser!$D97-(2009-O$3)/$C44*Genanskaffelsespriser!$D97*O44))","v":0},{"$f":"IF((P44*Genanskaffelsespriser!$D97-(2009-P$3)/$C44*Genanskaffelsespriser!$D97*P44)<0,0,(P44*Genanskaffelsespriser!$D97-(2009-P$3)/$C44*Genanskaffelsespriser!$D97*P44))","v":0},{"$f":"IF((Q44*Genanskaffelsespriser!$D97-(2009-Q$3)/$C44*Genanskaffelsespriser!$D97*Q44)<0,0,(Q44*Genanskaffelsespriser!$D97-(2009-Q$3)/$C44*Genanskaffelsespriser!$D97*Q44))","v":0},{"$f":"IF((R44*Genanskaffelsespriser!$D97-(2009-R$3)/$C44*Genanskaffelsespriser!$D97*R44)<0,0,(R44*Genanskaffelsespriser!$D97-(2009-R$3)/$C44*Genanskaffelsespriser!$D97*R44))","v":0},{"$f":"IF((S44*Genanskaffelsespriser!$D97-(2009-S$3)/$C44*Genanskaffelsespriser!$D97*S44)<0,0,(S44*Genanskaffelsespriser!$D97-(2009-S$3)/$C44*Genanskaffelsespriser!$D97*S44))","v":0},{"$f":"IF((T44*Genanskaffelsespriser!$D97-(2009-T$3)/$C44*Genanskaffelsespriser!$D97*T44)<0,0,(T44*Genanskaffelsespriser!$D97-(2009-T$3)/$C44*Genanskaffelsespriser!$D97*T44))","v":0},{"$f":"IF((U44*Genanskaffelsespriser!$D97-(2009-U$3)/$C44*Genanskaffelsespriser!$D97*U44)<0,0,(U44*Genanskaffelsespriser!$D97-(2009-U$3)/$C44*Genanskaffelsespriser!$D97*U44))","v":0},{"$f":"IF((V44*Genanskaffelsespriser!$D97-(2009-V$3)/$C44*Genanskaffelsespriser!$D97*V44)<0,0,(V44*Genanskaffelsespriser!$D97-(2009-V$3)/$C44*Genanskaffelsespriser!$D97*V44))","v":0},{"$f":"IF((W44*Genanskaffelsespriser!$D97-(2009-W$3)/$C44*Genanskaffelsespriser!$D97*W44)<0,0,(W44*Genanskaffelsespriser!$D97-(2009-W$3)/$C44*Genanskaffelsespriser!$D97*W44))","v":0},{"$f":"IF((X44*Genanskaffelsespriser!$D97-(2009-X$3)/$C44*Genanskaffelsespriser!$D97*X44)<0,0,(X44*Genanskaffelsespriser!$D97-(2009-X$3)/$C44*Genanskaffelsespriser!$D97*X44))","v":0},{"$f":"IF((Y44*Genanskaffelsespriser!$D97-(2009-Y$3)/$C44*Genanskaffelsespriser!$D97*Y44)<0,0,(Y44*Genanskaffelsespriser!$D97-(2009-Y$3)/$C44*Genanskaffelsespriser!$D97*Y44))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA44","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB44","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC44","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD44","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE44","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF44","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG44","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH44","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI44","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ44","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK44","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL44","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM44","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN44","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO44","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP44","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ44","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR44","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS44","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT44","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU44","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B98","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E98","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D45*Genanskaffelsespriser!$D98-(2009-D$3)/$C45*Genanskaffelsespriser!$D98*D45)<0,0,(D45*Genanskaffelsespriser!$D98-(2009-D$3)/$C45*Genanskaffelsespriser!$D98*D45))","v":0},{"$f":"IF((E45*Genanskaffelsespriser!$D98-(2009-E$3)/$C45*Genanskaffelsespriser!$D98*E45)<0,0,(E45*Genanskaffelsespriser!$D98-(2009-E$3)/$C45*Genanskaffelsespriser!$D98*E45))","v":0},{"$f":"IF((F45*Genanskaffelsespriser!$D98-(2009-F$3)/$C45*Genanskaffelsespriser!$D98*F45)<0,0,(F45*Genanskaffelsespriser!$D98-(2009-F$3)/$C45*Genanskaffelsespriser!$D98*F45))","v":0},{"$f":"IF((G45*Genanskaffelsespriser!$D98-(2009-G$3)/$C45*Genanskaffelsespriser!$D98*G45)<0,0,(G45*Genanskaffelsespriser!$D98-(2009-G$3)/$C45*Genanskaffelsespriser!$D98*G45))","v":0},{"$f":"IF((H45*Genanskaffelsespriser!$D98-(2009-H$3)/$C45*Genanskaffelsespriser!$D98*H45)<0,0,(H45*Genanskaffelsespriser!$D98-(2009-H$3)/$C45*Genanskaffelsespriser!$D98*H45))","v":0},{"$f":"IF((I45*Genanskaffelsespriser!$D98-(2009-I$3)/$C45*Genanskaffelsespriser!$D98*I45)<0,0,(I45*Genanskaffelsespriser!$D98-(2009-I$3)/$C45*Genanskaffelsespriser!$D98*I45))","v":0},{"$f":"IF((J45*Genanskaffelsespriser!$D98-(2009-J$3)/$C45*Genanskaffelsespriser!$D98*J45)<0,0,(J45*Genanskaffelsespriser!$D98-(2009-J$3)/$C45*Genanskaffelsespriser!$D98*J45))","v":0},{"$f":"IF((K45*Genanskaffelsespriser!$D98-(2009-K$3)/$C45*Genanskaffelsespriser!$D98*K45)<0,0,(K45*Genanskaffelsespriser!$D98-(2009-K$3)/$C45*Genanskaffelsespriser!$D98*K45))","v":0},{"$f":"IF((L45*Genanskaffelsespriser!$D98-(2009-L$3)/$C45*Genanskaffelsespriser!$D98*L45)<0,0,(L45*Genanskaffelsespriser!$D98-(2009-L$3)/$C45*Genanskaffelsespriser!$D98*L45))","v":0},{"$f":"IF((M45*Genanskaffelsespriser!$D98-(2009-M$3)/$C45*Genanskaffelsespriser!$D98*M45)<0,0,(M45*Genanskaffelsespriser!$D98-(2009-M$3)/$C45*Genanskaffelsespriser!$D98*M45))","v":0},{"$f":"IF((N45*Genanskaffelsespriser!$D98-(2009-N$3)/$C45*Genanskaffelsespriser!$D98*N45)<0,0,(N45*Genanskaffelsespriser!$D98-(2009-N$3)/$C45*Genanskaffelsespriser!$D98*N45))","v":0},{"$f":"IF((O45*Genanskaffelsespriser!$D98-(2009-O$3)/$C45*Genanskaffelsespriser!$D98*O45)<0,0,(O45*Genanskaffelsespriser!$D98-(2009-O$3)/$C45*Genanskaffelsespriser!$D98*O45))","v":0},{"$f":"IF((P45*Genanskaffelsespriser!$D98-(2009-P$3)/$C45*Genanskaffelsespriser!$D98*P45)<0,0,(P45*Genanskaffelsespriser!$D98-(2009-P$3)/$C45*Genanskaffelsespriser!$D98*P45))","v":0},{"$f":"IF((Q45*Genanskaffelsespriser!$D98-(2009-Q$3)/$C45*Genanskaffelsespriser!$D98*Q45)<0,0,(Q45*Genanskaffelsespriser!$D98-(2009-Q$3)/$C45*Genanskaffelsespriser!$D98*Q45))","v":0},{"$f":"IF((R45*Genanskaffelsespriser!$D98-(2009-R$3)/$C45*Genanskaffelsespriser!$D98*R45)<0,0,(R45*Genanskaffelsespriser!$D98-(2009-R$3)/$C45*Genanskaffelsespriser!$D98*R45))","v":0},{"$f":"IF((S45*Genanskaffelsespriser!$D98-(2009-S$3)/$C45*Genanskaffelsespriser!$D98*S45)<0,0,(S45*Genanskaffelsespriser!$D98-(2009-S$3)/$C45*Genanskaffelsespriser!$D98*S45))","v":0},{"$f":"IF((T45*Genanskaffelsespriser!$D98-(2009-T$3)/$C45*Genanskaffelsespriser!$D98*T45)<0,0,(T45*Genanskaffelsespriser!$D98-(2009-T$3)/$C45*Genanskaffelsespriser!$D98*T45))","v":0},{"$f":"IF((U45*Genanskaffelsespriser!$D98-(2009-U$3)/$C45*Genanskaffelsespriser!$D98*U45)<0,0,(U45*Genanskaffelsespriser!$D98-(2009-U$3)/$C45*Genanskaffelsespriser!$D98*U45))","v":0},{"$f":"IF((V45*Genanskaffelsespriser!$D98-(2009-V$3)/$C45*Genanskaffelsespriser!$D98*V45)<0,0,(V45*Genanskaffelsespriser!$D98-(2009-V$3)/$C45*Genanskaffelsespriser!$D98*V45))","v":0},{"$f":"IF((W45*Genanskaffelsespriser!$D98-(2009-W$3)/$C45*Genanskaffelsespriser!$D98*W45)<0,0,(W45*Genanskaffelsespriser!$D98-(2009-W$3)/$C45*Genanskaffelsespriser!$D98*W45))","v":0},{"$f":"IF((X45*Genanskaffelsespriser!$D98-(2009-X$3)/$C45*Genanskaffelsespriser!$D98*X45)<0,0,(X45*Genanskaffelsespriser!$D98-(2009-X$3)/$C45*Genanskaffelsespriser!$D98*X45))","v":0},{"$f":"IF((Y45*Genanskaffelsespriser!$D98-(2009-Y$3)/$C45*Genanskaffelsespriser!$D98*Y45)<0,0,(Y45*Genanskaffelsespriser!$D98-(2009-Y$3)/$C45*Genanskaffelsespriser!$D98*Y45))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA45","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB45","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC45","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD45","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE45","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF45","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG45","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH45","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI45","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ45","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK45","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL45","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM45","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN45","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO45","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP45","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ45","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR45","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS45","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT45","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU45","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW47:AW59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT47:BT59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ47:CQ59)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B100","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E100","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D47*Genanskaffelsespriser!$D100-(2009-D$3)/$C47*Genanskaffelsespriser!$D100*D47)<0,0,(D47*Genanskaffelsespriser!$D100-(2009-D$3)/$C47*Genanskaffelsespriser!$D100*D47))","v":0},{"$f":"IF((E47*Genanskaffelsespriser!$D100-(2009-E$3)/$C47*Genanskaffelsespriser!$D100*E47)<0,0,(E47*Genanskaffelsespriser!$D100-(2009-E$3)/$C47*Genanskaffelsespriser!$D100*E47))","v":0},{"$f":"IF((F47*Genanskaffelsespriser!$D100-(2009-F$3)/$C47*Genanskaffelsespriser!$D100*F47)<0,0,(F47*Genanskaffelsespriser!$D100-(2009-F$3)/$C47*Genanskaffelsespriser!$D100*F47))","v":0},{"$f":"IF((G47*Genanskaffelsespriser!$D100-(2009-G$3)/$C47*Genanskaffelsespriser!$D100*G47)<0,0,(G47*Genanskaffelsespriser!$D100-(2009-G$3)/$C47*Genanskaffelsespriser!$D100*G47))","v":0},{"$f":"IF((H47*Genanskaffelsespriser!$D100-(2009-H$3)/$C47*Genanskaffelsespriser!$D100*H47)<0,0,(H47*Genanskaffelsespriser!$D100-(2009-H$3)/$C47*Genanskaffelsespriser!$D100*H47))","v":0},{"$f":"IF((I47*Genanskaffelsespriser!$D100-(2009-I$3)/$C47*Genanskaffelsespriser!$D100*I47)<0,0,(I47*Genanskaffelsespriser!$D100-(2009-I$3)/$C47*Genanskaffelsespriser!$D100*I47))","v":0},{"$f":"IF((J47*Genanskaffelsespriser!$D100-(2009-J$3)/$C47*Genanskaffelsespriser!$D100*J47)<0,0,(J47*Genanskaffelsespriser!$D100-(2009-J$3)/$C47*Genanskaffelsespriser!$D100*J47))","v":0},{"$f":"IF((K47*Genanskaffelsespriser!$D100-(2009-K$3)/$C47*Genanskaffelsespriser!$D100*K47)<0,0,(K47*Genanskaffelsespriser!$D100-(2009-K$3)/$C47*Genanskaffelsespriser!$D100*K47))","v":0},{"$f":"IF((L47*Genanskaffelsespriser!$D100-(2009-L$3)/$C47*Genanskaffelsespriser!$D100*L47)<0,0,(L47*Genanskaffelsespriser!$D100-(2009-L$3)/$C47*Genanskaffelsespriser!$D100*L47))","v":0},{"$f":"IF((M47*Genanskaffelsespriser!$D100-(2009-M$3)/$C47*Genanskaffelsespriser!$D100*M47)<0,0,(M47*Genanskaffelsespriser!$D100-(2009-M$3)/$C47*Genanskaffelsespriser!$D100*M47))","v":0},{"$f":"IF((N47*Genanskaffelsespriser!$D100-(2009-N$3)/$C47*Genanskaffelsespriser!$D100*N47)<0,0,(N47*Genanskaffelsespriser!$D100-(2009-N$3)/$C47*Genanskaffelsespriser!$D100*N47))","v":0},{"$f":"IF((O47*Genanskaffelsespriser!$D100-(2009-O$3)/$C47*Genanskaffelsespriser!$D100*O47)<0,0,(O47*Genanskaffelsespriser!$D100-(2009-O$3)/$C47*Genanskaffelsespriser!$D100*O47))","v":0},{"$f":"IF((P47*Genanskaffelsespriser!$D100-(2009-P$3)/$C47*Genanskaffelsespriser!$D100*P47)<0,0,(P47*Genanskaffelsespriser!$D100-(2009-P$3)/$C47*Genanskaffelsespriser!$D100*P47))","v":0},{"$f":"IF((Q47*Genanskaffelsespriser!$D100-(2009-Q$3)/$C47*Genanskaffelsespriser!$D100*Q47)<0,0,(Q47*Genanskaffelsespriser!$D100-(2009-Q$3)/$C47*Genanskaffelsespriser!$D100*Q47))","v":0},{"$f":"IF((R47*Genanskaffelsespriser!$D100-(2009-R$3)/$C47*Genanskaffelsespriser!$D100*R47)<0,0,(R47*Genanskaffelsespriser!$D100-(2009-R$3)/$C47*Genanskaffelsespriser!$D100*R47))","v":0},{"$f":"IF((S47*Genanskaffelsespriser!$D100-(2009-S$3)/$C47*Genanskaffelsespriser!$D100*S47)<0,0,(S47*Genanskaffelsespriser!$D100-(2009-S$3)/$C47*Genanskaffelsespriser!$D100*S47))","v":0},{"$f":"IF((T47*Genanskaffelsespriser!$D100-(2009-T$3)/$C47*Genanskaffelsespriser!$D100*T47)<0,0,(T47*Genanskaffelsespriser!$D100-(2009-T$3)/$C47*Genanskaffelsespriser!$D100*T47))","v":0},{"$f":"IF((U47*Genanskaffelsespriser!$D100-(2009-U$3)/$C47*Genanskaffelsespriser!$D100*U47)<0,0,(U47*Genanskaffelsespriser!$D100-(2009-U$3)/$C47*Genanskaffelsespriser!$D100*U47))","v":0},{"$f":"IF((V47*Genanskaffelsespriser!$D100-(2009-V$3)/$C47*Genanskaffelsespriser!$D100*V47)<0,0,(V47*Genanskaffelsespriser!$D100-(2009-V$3)/$C47*Genanskaffelsespriser!$D100*V47))","v":0},{"$f":"IF((W47*Genanskaffelsespriser!$D100-(2009-W$3)/$C47*Genanskaffelsespriser!$D100*W47)<0,0,(W47*Genanskaffelsespriser!$D100-(2009-W$3)/$C47*Genanskaffelsespriser!$D100*W47))","v":0},{"$f":"IF((X47*Genanskaffelsespriser!$D100-(2009-X$3)/$C47*Genanskaffelsespriser!$D100*X47)<0,0,(X47*Genanskaffelsespriser!$D100-(2009-X$3)/$C47*Genanskaffelsespriser!$D100*X47))","v":0},{"$f":"IF((Y47*Genanskaffelsespriser!$D100-(2009-Y$3)/$C47*Genanskaffelsespriser!$D100*Y47)<0,0,(Y47*Genanskaffelsespriser!$D100-(2009-Y$3)/$C47*Genanskaffelsespriser!$D100*Y47))","v":0},{"$f":"+SUM(AA47:AV47)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA47","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB47","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC47","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD47","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE47","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF47","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG47","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH47","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI47","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ47","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK47","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL47","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM47","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN47","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO47","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP47","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ47","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR47","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS47","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT47","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU47","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV47","v":0},{"$f":"+SUM(AX47:BS47)","v":0},{"$f":"(AA47+AX47)/2","v":0},{"$f":"(AB47+AY47)/2","v":0},{"$f":"(AC47+AZ47)/2","v":0},{"$f":"(AD47+BA47)/2","v":0},{"$f":"(AE47+BB47)/2","v":0},{"$f":"(AF47+BC47)/2","v":0},{"$f":"(AG47+BD47)/2","v":0},{"$f":"(AH47+BE47)/2","v":0},{"$f":"(AI47+BF47)/2","v":0},{"$f":"(AJ47+BG47)/2","v":0},{"$f":"(AK47+BH47)/2","v":0},{"$f":"(AL47+BI47)/2","v":0},{"$f":"(AM47+BJ47)/2","v":0},{"$f":"(AN47+BK47)/2","v":0},{"$f":"(AO47+BL47)/2","v":0},{"$f":"(AP47+BM47)/2","v":0},{"$f":"(AQ47+BN47)/2","v":0},{"$f":"(AR47+BO47)/2","v":0},{"$f":"(AS47+BP47)/2","v":0},{"$f":"(AT47+BQ47)/2","v":0},{"$f":"(AU47+BR47)/2","v":0},{"$f":"(AV47+BS47)/2","v":0},{"$f":"+AVERAGE(AW47,BT47)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B101","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E101","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D48*Genanskaffelsespriser!$D101-(2009-D$3)/$C48*Genanskaffelsespriser!$D101*D48)<0,0,(D48*Genanskaffelsespriser!$D101-(2009-D$3)/$C48*Genanskaffelsespriser!$D101*D48))","v":0},{"$f":"IF((E48*Genanskaffelsespriser!$D101-(2009-E$3)/$C48*Genanskaffelsespriser!$D101*E48)<0,0,(E48*Genanskaffelsespriser!$D101-(2009-E$3)/$C48*Genanskaffelsespriser!$D101*E48))","v":0},{"$f":"IF((F48*Genanskaffelsespriser!$D101-(2009-F$3)/$C48*Genanskaffelsespriser!$D101*F48)<0,0,(F48*Genanskaffelsespriser!$D101-(2009-F$3)/$C48*Genanskaffelsespriser!$D101*F48))","v":0},{"$f":"IF((G48*Genanskaffelsespriser!$D101-(2009-G$3)/$C48*Genanskaffelsespriser!$D101*G48)<0,0,(G48*Genanskaffelsespriser!$D101-(2009-G$3)/$C48*Genanskaffelsespriser!$D101*G48))","v":0},{"$f":"IF((H48*Genanskaffelsespriser!$D101-(2009-H$3)/$C48*Genanskaffelsespriser!$D101*H48)<0,0,(H48*Genanskaffelsespriser!$D101-(2009-H$3)/$C48*Genanskaffelsespriser!$D101*H48))","v":0},{"$f":"IF((I48*Genanskaffelsespriser!$D101-(2009-I$3)/$C48*Genanskaffelsespriser!$D101*I48)<0,0,(I48*Genanskaffelsespriser!$D101-(2009-I$3)/$C48*Genanskaffelsespriser!$D101*I48))","v":0},{"$f":"IF((J48*Genanskaffelsespriser!$D101-(2009-J$3)/$C48*Genanskaffelsespriser!$D101*J48)<0,0,(J48*Genanskaffelsespriser!$D101-(2009-J$3)/$C48*Genanskaffelsespriser!$D101*J48))","v":0},{"$f":"IF((K48*Genanskaffelsespriser!$D101-(2009-K$3)/$C48*Genanskaffelsespriser!$D101*K48)<0,0,(K48*Genanskaffelsespriser!$D101-(2009-K$3)/$C48*Genanskaffelsespriser!$D101*K48))","v":0},{"$f":"IF((L48*Genanskaffelsespriser!$D101-(2009-L$3)/$C48*Genanskaffelsespriser!$D101*L48)<0,0,(L48*Genanskaffelsespriser!$D101-(2009-L$3)/$C48*Genanskaffelsespriser!$D101*L48))","v":0},{"$f":"IF((M48*Genanskaffelsespriser!$D101-(2009-M$3)/$C48*Genanskaffelsespriser!$D101*M48)<0,0,(M48*Genanskaffelsespriser!$D101-(2009-M$3)/$C48*Genanskaffelsespriser!$D101*M48))","v":0},{"$f":"IF((N48*Genanskaffelsespriser!$D101-(2009-N$3)/$C48*Genanskaffelsespriser!$D101*N48)<0,0,(N48*Genanskaffelsespriser!$D101-(2009-N$3)/$C48*Genanskaffelsespriser!$D101*N48))","v":0},{"$f":"IF((O48*Genanskaffelsespriser!$D101-(2009-O$3)/$C48*Genanskaffelsespriser!$D101*O48)<0,0,(O48*Genanskaffelsespriser!$D101-(2009-O$3)/$C48*Genanskaffelsespriser!$D101*O48))","v":0},{"$f":"IF((P48*Genanskaffelsespriser!$D101-(2009-P$3)/$C48*Genanskaffelsespriser!$D101*P48)<0,0,(P48*Genanskaffelsespriser!$D101-(2009-P$3)/$C48*Genanskaffelsespriser!$D101*P48))","v":0},{"$f":"IF((Q48*Genanskaffelsespriser!$D101-(2009-Q$3)/$C48*Genanskaffelsespriser!$D101*Q48)<0,0,(Q48*Genanskaffelsespriser!$D101-(2009-Q$3)/$C48*Genanskaffelsespriser!$D101*Q48))","v":0},{"$f":"IF((R48*Genanskaffelsespriser!$D101-(2009-R$3)/$C48*Genanskaffelsespriser!$D101*R48)<0,0,(R48*Genanskaffelsespriser!$D101-(2009-R$3)/$C48*Genanskaffelsespriser!$D101*R48))","v":0},{"$f":"IF((S48*Genanskaffelsespriser!$D101-(2009-S$3)/$C48*Genanskaffelsespriser!$D101*S48)<0,0,(S48*Genanskaffelsespriser!$D101-(2009-S$3)/$C48*Genanskaffelsespriser!$D101*S48))","v":0},{"$f":"IF((T48*Genanskaffelsespriser!$D101-(2009-T$3)/$C48*Genanskaffelsespriser!$D101*T48)<0,0,(T48*Genanskaffelsespriser!$D101-(2009-T$3)/$C48*Genanskaffelsespriser!$D101*T48))","v":0},{"$f":"IF((U48*Genanskaffelsespriser!$D101-(2009-U$3)/$C48*Genanskaffelsespriser!$D101*U48)<0,0,(U48*Genanskaffelsespriser!$D101-(2009-U$3)/$C48*Genanskaffelsespriser!$D101*U48))","v":0},{"$f":"IF((V48*Genanskaffelsespriser!$D101-(2009-V$3)/$C48*Genanskaffelsespriser!$D101*V48)<0,0,(V48*Genanskaffelsespriser!$D101-(2009-V$3)/$C48*Genanskaffelsespriser!$D101*V48))","v":0},{"$f":"IF((W48*Genanskaffelsespriser!$D101-(2009-W$3)/$C48*Genanskaffelsespriser!$D101*W48)<0,0,(W48*Genanskaffelsespriser!$D101-(2009-W$3)/$C48*Genanskaffelsespriser!$D101*W48))","v":0},{"$f":"IF((X48*Genanskaffelsespriser!$D101-(2009-X$3)/$C48*Genanskaffelsespriser!$D101*X48)<0,0,(X48*Genanskaffelsespriser!$D101-(2009-X$3)/$C48*Genanskaffelsespriser!$D101*X48))","v":0},{"$f":"IF((Y48*Genanskaffelsespriser!$D101-(2009-Y$3)/$C48*Genanskaffelsespriser!$D101*Y48)<0,0,(Y48*Genanskaffelsespriser!$D101-(2009-Y$3)/$C48*Genanskaffelsespriser!$D101*Y48))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA48","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB48","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC48","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD48","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE48","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF48","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG48","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH48","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI48","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ48","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK48","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL48","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM48","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN48","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO48","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP48","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ48","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR48","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS48","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT48","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU48","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B102","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E102","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D49*Genanskaffelsespriser!$D102-(2009-D$3)/$C49*Genanskaffelsespriser!$D102*D49)<0,0,(D49*Genanskaffelsespriser!$D102-(2009-D$3)/$C49*Genanskaffelsespriser!$D102*D49))","v":0},{"$f":"IF((E49*Genanskaffelsespriser!$D102-(2009-E$3)/$C49*Genanskaffelsespriser!$D102*E49)<0,0,(E49*Genanskaffelsespriser!$D102-(2009-E$3)/$C49*Genanskaffelsespriser!$D102*E49))","v":0},{"$f":"IF((F49*Genanskaffelsespriser!$D102-(2009-F$3)/$C49*Genanskaffelsespriser!$D102*F49)<0,0,(F49*Genanskaffelsespriser!$D102-(2009-F$3)/$C49*Genanskaffelsespriser!$D102*F49))","v":0},{"$f":"IF((G49*Genanskaffelsespriser!$D102-(2009-G$3)/$C49*Genanskaffelsespriser!$D102*G49)<0,0,(G49*Genanskaffelsespriser!$D102-(2009-G$3)/$C49*Genanskaffelsespriser!$D102*G49))","v":0},{"$f":"IF((H49*Genanskaffelsespriser!$D102-(2009-H$3)/$C49*Genanskaffelsespriser!$D102*H49)<0,0,(H49*Genanskaffelsespriser!$D102-(2009-H$3)/$C49*Genanskaffelsespriser!$D102*H49))","v":0},{"$f":"IF((I49*Genanskaffelsespriser!$D102-(2009-I$3)/$C49*Genanskaffelsespriser!$D102*I49)<0,0,(I49*Genanskaffelsespriser!$D102-(2009-I$3)/$C49*Genanskaffelsespriser!$D102*I49))","v":0},{"$f":"IF((J49*Genanskaffelsespriser!$D102-(2009-J$3)/$C49*Genanskaffelsespriser!$D102*J49)<0,0,(J49*Genanskaffelsespriser!$D102-(2009-J$3)/$C49*Genanskaffelsespriser!$D102*J49))","v":0},{"$f":"IF((K49*Genanskaffelsespriser!$D102-(2009-K$3)/$C49*Genanskaffelsespriser!$D102*K49)<0,0,(K49*Genanskaffelsespriser!$D102-(2009-K$3)/$C49*Genanskaffelsespriser!$D102*K49))","v":0},{"$f":"IF((L49*Genanskaffelsespriser!$D102-(2009-L$3)/$C49*Genanskaffelsespriser!$D102*L49)<0,0,(L49*Genanskaffelsespriser!$D102-(2009-L$3)/$C49*Genanskaffelsespriser!$D102*L49))","v":0},{"$f":"IF((M49*Genanskaffelsespriser!$D102-(2009-M$3)/$C49*Genanskaffelsespriser!$D102*M49)<0,0,(M49*Genanskaffelsespriser!$D102-(2009-M$3)/$C49*Genanskaffelsespriser!$D102*M49))","v":0},{"$f":"IF((N49*Genanskaffelsespriser!$D102-(2009-N$3)/$C49*Genanskaffelsespriser!$D102*N49)<0,0,(N49*Genanskaffelsespriser!$D102-(2009-N$3)/$C49*Genanskaffelsespriser!$D102*N49))","v":0},{"$f":"IF((O49*Genanskaffelsespriser!$D102-(2009-O$3)/$C49*Genanskaffelsespriser!$D102*O49)<0,0,(O49*Genanskaffelsespriser!$D102-(2009-O$3)/$C49*Genanskaffelsespriser!$D102*O49))","v":0},{"$f":"IF((P49*Genanskaffelsespriser!$D102-(2009-P$3)/$C49*Genanskaffelsespriser!$D102*P49)<0,0,(P49*Genanskaffelsespriser!$D102-(2009-P$3)/$C49*Genanskaffelsespriser!$D102*P49))","v":0},{"$f":"IF((Q49*Genanskaffelsespriser!$D102-(2009-Q$3)/$C49*Genanskaffelsespriser!$D102*Q49)<0,0,(Q49*Genanskaffelsespriser!$D102-(2009-Q$3)/$C49*Genanskaffelsespriser!$D102*Q49))","v":0},{"$f":"IF((R49*Genanskaffelsespriser!$D102-(2009-R$3)/$C49*Genanskaffelsespriser!$D102*R49)<0,0,(R49*Genanskaffelsespriser!$D102-(2009-R$3)/$C49*Genanskaffelsespriser!$D102*R49))","v":0},{"$f":"IF((S49*Genanskaffelsespriser!$D102-(2009-S$3)/$C49*Genanskaffelsespriser!$D102*S49)<0,0,(S49*Genanskaffelsespriser!$D102-(2009-S$3)/$C49*Genanskaffelsespriser!$D102*S49))","v":0},{"$f":"IF((T49*Genanskaffelsespriser!$D102-(2009-T$3)/$C49*Genanskaffelsespriser!$D102*T49)<0,0,(T49*Genanskaffelsespriser!$D102-(2009-T$3)/$C49*Genanskaffelsespriser!$D102*T49))","v":0},{"$f":"IF((U49*Genanskaffelsespriser!$D102-(2009-U$3)/$C49*Genanskaffelsespriser!$D102*U49)<0,0,(U49*Genanskaffelsespriser!$D102-(2009-U$3)/$C49*Genanskaffelsespriser!$D102*U49))","v":0},{"$f":"IF((V49*Genanskaffelsespriser!$D102-(2009-V$3)/$C49*Genanskaffelsespriser!$D102*V49)<0,0,(V49*Genanskaffelsespriser!$D102-(2009-V$3)/$C49*Genanskaffelsespriser!$D102*V49))","v":0},{"$f":"IF((W49*Genanskaffelsespriser!$D102-(2009-W$3)/$C49*Genanskaffelsespriser!$D102*W49)<0,0,(W49*Genanskaffelsespriser!$D102-(2009-W$3)/$C49*Genanskaffelsespriser!$D102*W49))","v":0},{"$f":"IF((X49*Genanskaffelsespriser!$D102-(2009-X$3)/$C49*Genanskaffelsespriser!$D102*X49)<0,0,(X49*Genanskaffelsespriser!$D102-(2009-X$3)/$C49*Genanskaffelsespriser!$D102*X49))","v":0},{"$f":"IF((Y49*Genanskaffelsespriser!$D102-(2009-Y$3)/$C49*Genanskaffelsespriser!$D102*Y49)<0,0,(Y49*Genanskaffelsespriser!$D102-(2009-Y$3)/$C49*Genanskaffelsespriser!$D102*Y49))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA49","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB49","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC49","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD49","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE49","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF49","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG49","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH49","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI49","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ49","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK49","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL49","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM49","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN49","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO49","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP49","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ49","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR49","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS49","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT49","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU49","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B103","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E103","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D50*Genanskaffelsespriser!$D103-(2009-D$3)/$C50*Genanskaffelsespriser!$D103*D50)<0,0,(D50*Genanskaffelsespriser!$D103-(2009-D$3)/$C50*Genanskaffelsespriser!$D103*D50))","v":0},{"$f":"IF((E50*Genanskaffelsespriser!$D103-(2009-E$3)/$C50*Genanskaffelsespriser!$D103*E50)<0,0,(E50*Genanskaffelsespriser!$D103-(2009-E$3)/$C50*Genanskaffelsespriser!$D103*E50))","v":0},{"$f":"IF((F50*Genanskaffelsespriser!$D103-(2009-F$3)/$C50*Genanskaffelsespriser!$D103*F50)<0,0,(F50*Genanskaffelsespriser!$D103-(2009-F$3)/$C50*Genanskaffelsespriser!$D103*F50))","v":0},{"$f":"IF((G50*Genanskaffelsespriser!$D103-(2009-G$3)/$C50*Genanskaffelsespriser!$D103*G50)<0,0,(G50*Genanskaffelsespriser!$D103-(2009-G$3)/$C50*Genanskaffelsespriser!$D103*G50))","v":0},{"$f":"IF((H50*Genanskaffelsespriser!$D103-(2009-H$3)/$C50*Genanskaffelsespriser!$D103*H50)<0,0,(H50*Genanskaffelsespriser!$D103-(2009-H$3)/$C50*Genanskaffelsespriser!$D103*H50))","v":0},{"$f":"IF((I50*Genanskaffelsespriser!$D103-(2009-I$3)/$C50*Genanskaffelsespriser!$D103*I50)<0,0,(I50*Genanskaffelsespriser!$D103-(2009-I$3)/$C50*Genanskaffelsespriser!$D103*I50))","v":0},{"$f":"IF((J50*Genanskaffelsespriser!$D103-(2009-J$3)/$C50*Genanskaffelsespriser!$D103*J50)<0,0,(J50*Genanskaffelsespriser!$D103-(2009-J$3)/$C50*Genanskaffelsespriser!$D103*J50))","v":0},{"$f":"IF((K50*Genanskaffelsespriser!$D103-(2009-K$3)/$C50*Genanskaffelsespriser!$D103*K50)<0,0,(K50*Genanskaffelsespriser!$D103-(2009-K$3)/$C50*Genanskaffelsespriser!$D103*K50))","v":0},{"$f":"IF((L50*Genanskaffelsespriser!$D103-(2009-L$3)/$C50*Genanskaffelsespriser!$D103*L50)<0,0,(L50*Genanskaffelsespriser!$D103-(2009-L$3)/$C50*Genanskaffelsespriser!$D103*L50))","v":0},{"$f":"IF((M50*Genanskaffelsespriser!$D103-(2009-M$3)/$C50*Genanskaffelsespriser!$D103*M50)<0,0,(M50*Genanskaffelsespriser!$D103-(2009-M$3)/$C50*Genanskaffelsespriser!$D103*M50))","v":0},{"$f":"IF((N50*Genanskaffelsespriser!$D103-(2009-N$3)/$C50*Genanskaffelsespriser!$D103*N50)<0,0,(N50*Genanskaffelsespriser!$D103-(2009-N$3)/$C50*Genanskaffelsespriser!$D103*N50))","v":0},{"$f":"IF((O50*Genanskaffelsespriser!$D103-(2009-O$3)/$C50*Genanskaffelsespriser!$D103*O50)<0,0,(O50*Genanskaffelsespriser!$D103-(2009-O$3)/$C50*Genanskaffelsespriser!$D103*O50))","v":0},{"$f":"IF((P50*Genanskaffelsespriser!$D103-(2009-P$3)/$C50*Genanskaffelsespriser!$D103*P50)<0,0,(P50*Genanskaffelsespriser!$D103-(2009-P$3)/$C50*Genanskaffelsespriser!$D103*P50))","v":0},{"$f":"IF((Q50*Genanskaffelsespriser!$D103-(2009-Q$3)/$C50*Genanskaffelsespriser!$D103*Q50)<0,0,(Q50*Genanskaffelsespriser!$D103-(2009-Q$3)/$C50*Genanskaffelsespriser!$D103*Q50))","v":0},{"$f":"IF((R50*Genanskaffelsespriser!$D103-(2009-R$3)/$C50*Genanskaffelsespriser!$D103*R50)<0,0,(R50*Genanskaffelsespriser!$D103-(2009-R$3)/$C50*Genanskaffelsespriser!$D103*R50))","v":0},{"$f":"IF((S50*Genanskaffelsespriser!$D103-(2009-S$3)/$C50*Genanskaffelsespriser!$D103*S50)<0,0,(S50*Genanskaffelsespriser!$D103-(2009-S$3)/$C50*Genanskaffelsespriser!$D103*S50))","v":0},{"$f":"IF((T50*Genanskaffelsespriser!$D103-(2009-T$3)/$C50*Genanskaffelsespriser!$D103*T50)<0,0,(T50*Genanskaffelsespriser!$D103-(2009-T$3)/$C50*Genanskaffelsespriser!$D103*T50))","v":0},{"$f":"IF((U50*Genanskaffelsespriser!$D103-(2009-U$3)/$C50*Genanskaffelsespriser!$D103*U50)<0,0,(U50*Genanskaffelsespriser!$D103-(2009-U$3)/$C50*Genanskaffelsespriser!$D103*U50))","v":0},{"$f":"IF((V50*Genanskaffelsespriser!$D103-(2009-V$3)/$C50*Genanskaffelsespriser!$D103*V50)<0,0,(V50*Genanskaffelsespriser!$D103-(2009-V$3)/$C50*Genanskaffelsespriser!$D103*V50))","v":0},{"$f":"IF((W50*Genanskaffelsespriser!$D103-(2009-W$3)/$C50*Genanskaffelsespriser!$D103*W50)<0,0,(W50*Genanskaffelsespriser!$D103-(2009-W$3)/$C50*Genanskaffelsespriser!$D103*W50))","v":0},{"$f":"IF((X50*Genanskaffelsespriser!$D103-(2009-X$3)/$C50*Genanskaffelsespriser!$D103*X50)<0,0,(X50*Genanskaffelsespriser!$D103-(2009-X$3)/$C50*Genanskaffelsespriser!$D103*X50))","v":0},{"$f":"IF((Y50*Genanskaffelsespriser!$D103-(2009-Y$3)/$C50*Genanskaffelsespriser!$D103*Y50)<0,0,(Y50*Genanskaffelsespriser!$D103-(2009-Y$3)/$C50*Genanskaffelsespriser!$D103*Y50))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA50","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB50","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC50","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD50","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE50","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF50","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG50","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH50","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI50","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ50","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK50","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL50","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM50","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN50","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO50","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP50","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ50","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR50","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS50","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT50","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU50","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B104","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E104","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D51*Genanskaffelsespriser!$D104-(2009-D$3)/$C51*Genanskaffelsespriser!$D104*D51)<0,0,(D51*Genanskaffelsespriser!$D104-(2009-D$3)/$C51*Genanskaffelsespriser!$D104*D51))","v":0},{"$f":"IF((E51*Genanskaffelsespriser!$D104-(2009-E$3)/$C51*Genanskaffelsespriser!$D104*E51)<0,0,(E51*Genanskaffelsespriser!$D104-(2009-E$3)/$C51*Genanskaffelsespriser!$D104*E51))","v":0},{"$f":"IF((F51*Genanskaffelsespriser!$D104-(2009-F$3)/$C51*Genanskaffelsespriser!$D104*F51)<0,0,(F51*Genanskaffelsespriser!$D104-(2009-F$3)/$C51*Genanskaffelsespriser!$D104*F51))","v":0},{"$f":"IF((G51*Genanskaffelsespriser!$D104-(2009-G$3)/$C51*Genanskaffelsespriser!$D104*G51)<0,0,(G51*Genanskaffelsespriser!$D104-(2009-G$3)/$C51*Genanskaffelsespriser!$D104*G51))","v":0},{"$f":"IF((H51*Genanskaffelsespriser!$D104-(2009-H$3)/$C51*Genanskaffelsespriser!$D104*H51)<0,0,(H51*Genanskaffelsespriser!$D104-(2009-H$3)/$C51*Genanskaffelsespriser!$D104*H51))","v":0},{"$f":"IF((I51*Genanskaffelsespriser!$D104-(2009-I$3)/$C51*Genanskaffelsespriser!$D104*I51)<0,0,(I51*Genanskaffelsespriser!$D104-(2009-I$3)/$C51*Genanskaffelsespriser!$D104*I51))","v":0},{"$f":"IF((J51*Genanskaffelsespriser!$D104-(2009-J$3)/$C51*Genanskaffelsespriser!$D104*J51)<0,0,(J51*Genanskaffelsespriser!$D104-(2009-J$3)/$C51*Genanskaffelsespriser!$D104*J51))","v":0},{"$f":"IF((K51*Genanskaffelsespriser!$D104-(2009-K$3)/$C51*Genanskaffelsespriser!$D104*K51)<0,0,(K51*Genanskaffelsespriser!$D104-(2009-K$3)/$C51*Genanskaffelsespriser!$D104*K51))","v":0},{"$f":"IF((L51*Genanskaffelsespriser!$D104-(2009-L$3)/$C51*Genanskaffelsespriser!$D104*L51)<0,0,(L51*Genanskaffelsespriser!$D104-(2009-L$3)/$C51*Genanskaffelsespriser!$D104*L51))","v":0},{"$f":"IF((M51*Genanskaffelsespriser!$D104-(2009-M$3)/$C51*Genanskaffelsespriser!$D104*M51)<0,0,(M51*Genanskaffelsespriser!$D104-(2009-M$3)/$C51*Genanskaffelsespriser!$D104*M51))","v":0},{"$f":"IF((N51*Genanskaffelsespriser!$D104-(2009-N$3)/$C51*Genanskaffelsespriser!$D104*N51)<0,0,(N51*Genanskaffelsespriser!$D104-(2009-N$3)/$C51*Genanskaffelsespriser!$D104*N51))","v":0},{"$f":"IF((O51*Genanskaffelsespriser!$D104-(2009-O$3)/$C51*Genanskaffelsespriser!$D104*O51)<0,0,(O51*Genanskaffelsespriser!$D104-(2009-O$3)/$C51*Genanskaffelsespriser!$D104*O51))","v":0},{"$f":"IF((P51*Genanskaffelsespriser!$D104-(2009-P$3)/$C51*Genanskaffelsespriser!$D104*P51)<0,0,(P51*Genanskaffelsespriser!$D104-(2009-P$3)/$C51*Genanskaffelsespriser!$D104*P51))","v":0},{"$f":"IF((Q51*Genanskaffelsespriser!$D104-(2009-Q$3)/$C51*Genanskaffelsespriser!$D104*Q51)<0,0,(Q51*Genanskaffelsespriser!$D104-(2009-Q$3)/$C51*Genanskaffelsespriser!$D104*Q51))","v":0},{"$f":"IF((R51*Genanskaffelsespriser!$D104-(2009-R$3)/$C51*Genanskaffelsespriser!$D104*R51)<0,0,(R51*Genanskaffelsespriser!$D104-(2009-R$3)/$C51*Genanskaffelsespriser!$D104*R51))","v":0},{"$f":"IF((S51*Genanskaffelsespriser!$D104-(2009-S$3)/$C51*Genanskaffelsespriser!$D104*S51)<0,0,(S51*Genanskaffelsespriser!$D104-(2009-S$3)/$C51*Genanskaffelsespriser!$D104*S51))","v":0},{"$f":"IF((T51*Genanskaffelsespriser!$D104-(2009-T$3)/$C51*Genanskaffelsespriser!$D104*T51)<0,0,(T51*Genanskaffelsespriser!$D104-(2009-T$3)/$C51*Genanskaffelsespriser!$D104*T51))","v":0},{"$f":"IF((U51*Genanskaffelsespriser!$D104-(2009-U$3)/$C51*Genanskaffelsespriser!$D104*U51)<0,0,(U51*Genanskaffelsespriser!$D104-(2009-U$3)/$C51*Genanskaffelsespriser!$D104*U51))","v":0},{"$f":"IF((V51*Genanskaffelsespriser!$D104-(2009-V$3)/$C51*Genanskaffelsespriser!$D104*V51)<0,0,(V51*Genanskaffelsespriser!$D104-(2009-V$3)/$C51*Genanskaffelsespriser!$D104*V51))","v":0},{"$f":"IF((W51*Genanskaffelsespriser!$D104-(2009-W$3)/$C51*Genanskaffelsespriser!$D104*W51)<0,0,(W51*Genanskaffelsespriser!$D104-(2009-W$3)/$C51*Genanskaffelsespriser!$D104*W51))","v":0},{"$f":"IF((X51*Genanskaffelsespriser!$D104-(2009-X$3)/$C51*Genanskaffelsespriser!$D104*X51)<0,0,(X51*Genanskaffelsespriser!$D104-(2009-X$3)/$C51*Genanskaffelsespriser!$D104*X51))","v":0},{"$f":"IF((Y51*Genanskaffelsespriser!$D104-(2009-Y$3)/$C51*Genanskaffelsespriser!$D104*Y51)<0,0,(Y51*Genanskaffelsespriser!$D104-(2009-Y$3)/$C51*Genanskaffelsespriser!$D104*Y51))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA51","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB51","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC51","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD51","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE51","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF51","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG51","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH51","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI51","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ51","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK51","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL51","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM51","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN51","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO51","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP51","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ51","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR51","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS51","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT51","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU51","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B105","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E105","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D52*Genanskaffelsespriser!$D105-(2009-D$3)/$C52*Genanskaffelsespriser!$D105*D52)<0,0,(D52*Genanskaffelsespriser!$D105-(2009-D$3)/$C52*Genanskaffelsespriser!$D105*D52))","v":0},{"$f":"IF((E52*Genanskaffelsespriser!$D105-(2009-E$3)/$C52*Genanskaffelsespriser!$D105*E52)<0,0,(E52*Genanskaffelsespriser!$D105-(2009-E$3)/$C52*Genanskaffelsespriser!$D105*E52))","v":0},{"$f":"IF((F52*Genanskaffelsespriser!$D105-(2009-F$3)/$C52*Genanskaffelsespriser!$D105*F52)<0,0,(F52*Genanskaffelsespriser!$D105-(2009-F$3)/$C52*Genanskaffelsespriser!$D105*F52))","v":0},{"$f":"IF((G52*Genanskaffelsespriser!$D105-(2009-G$3)/$C52*Genanskaffelsespriser!$D105*G52)<0,0,(G52*Genanskaffelsespriser!$D105-(2009-G$3)/$C52*Genanskaffelsespriser!$D105*G52))","v":0},{"$f":"IF((H52*Genanskaffelsespriser!$D105-(2009-H$3)/$C52*Genanskaffelsespriser!$D105*H52)<0,0,(H52*Genanskaffelsespriser!$D105-(2009-H$3)/$C52*Genanskaffelsespriser!$D105*H52))","v":0},{"$f":"IF((I52*Genanskaffelsespriser!$D105-(2009-I$3)/$C52*Genanskaffelsespriser!$D105*I52)<0,0,(I52*Genanskaffelsespriser!$D105-(2009-I$3)/$C52*Genanskaffelsespriser!$D105*I52))","v":0},{"$f":"IF((J52*Genanskaffelsespriser!$D105-(2009-J$3)/$C52*Genanskaffelsespriser!$D105*J52)<0,0,(J52*Genanskaffelsespriser!$D105-(2009-J$3)/$C52*Genanskaffelsespriser!$D105*J52))","v":0},{"$f":"IF((K52*Genanskaffelsespriser!$D105-(2009-K$3)/$C52*Genanskaffelsespriser!$D105*K52)<0,0,(K52*Genanskaffelsespriser!$D105-(2009-K$3)/$C52*Genanskaffelsespriser!$D105*K52))","v":0},{"$f":"IF((L52*Genanskaffelsespriser!$D105-(2009-L$3)/$C52*Genanskaffelsespriser!$D105*L52)<0,0,(L52*Genanskaffelsespriser!$D105-(2009-L$3)/$C52*Genanskaffelsespriser!$D105*L52))","v":0},{"$f":"IF((M52*Genanskaffelsespriser!$D105-(2009-M$3)/$C52*Genanskaffelsespriser!$D105*M52)<0,0,(M52*Genanskaffelsespriser!$D105-(2009-M$3)/$C52*Genanskaffelsespriser!$D105*M52))","v":0},{"$f":"IF((N52*Genanskaffelsespriser!$D105-(2009-N$3)/$C52*Genanskaffelsespriser!$D105*N52)<0,0,(N52*Genanskaffelsespriser!$D105-(2009-N$3)/$C52*Genanskaffelsespriser!$D105*N52))","v":0},{"$f":"IF((O52*Genanskaffelsespriser!$D105-(2009-O$3)/$C52*Genanskaffelsespriser!$D105*O52)<0,0,(O52*Genanskaffelsespriser!$D105-(2009-O$3)/$C52*Genanskaffelsespriser!$D105*O52))","v":0},{"$f":"IF((P52*Genanskaffelsespriser!$D105-(2009-P$3)/$C52*Genanskaffelsespriser!$D105*P52)<0,0,(P52*Genanskaffelsespriser!$D105-(2009-P$3)/$C52*Genanskaffelsespriser!$D105*P52))","v":0},{"$f":"IF((Q52*Genanskaffelsespriser!$D105-(2009-Q$3)/$C52*Genanskaffelsespriser!$D105*Q52)<0,0,(Q52*Genanskaffelsespriser!$D105-(2009-Q$3)/$C52*Genanskaffelsespriser!$D105*Q52))","v":0},{"$f":"IF((R52*Genanskaffelsespriser!$D105-(2009-R$3)/$C52*Genanskaffelsespriser!$D105*R52)<0,0,(R52*Genanskaffelsespriser!$D105-(2009-R$3)/$C52*Genanskaffelsespriser!$D105*R52))","v":0},{"$f":"IF((S52*Genanskaffelsespriser!$D105-(2009-S$3)/$C52*Genanskaffelsespriser!$D105*S52)<0,0,(S52*Genanskaffelsespriser!$D105-(2009-S$3)/$C52*Genanskaffelsespriser!$D105*S52))","v":0},{"$f":"IF((T52*Genanskaffelsespriser!$D105-(2009-T$3)/$C52*Genanskaffelsespriser!$D105*T52)<0,0,(T52*Genanskaffelsespriser!$D105-(2009-T$3)/$C52*Genanskaffelsespriser!$D105*T52))","v":0},{"$f":"IF((U52*Genanskaffelsespriser!$D105-(2009-U$3)/$C52*Genanskaffelsespriser!$D105*U52)<0,0,(U52*Genanskaffelsespriser!$D105-(2009-U$3)/$C52*Genanskaffelsespriser!$D105*U52))","v":0},{"$f":"IF((V52*Genanskaffelsespriser!$D105-(2009-V$3)/$C52*Genanskaffelsespriser!$D105*V52)<0,0,(V52*Genanskaffelsespriser!$D105-(2009-V$3)/$C52*Genanskaffelsespriser!$D105*V52))","v":0},{"$f":"IF((W52*Genanskaffelsespriser!$D105-(2009-W$3)/$C52*Genanskaffelsespriser!$D105*W52)<0,0,(W52*Genanskaffelsespriser!$D105-(2009-W$3)/$C52*Genanskaffelsespriser!$D105*W52))","v":0},{"$f":"IF((X52*Genanskaffelsespriser!$D105-(2009-X$3)/$C52*Genanskaffelsespriser!$D105*X52)<0,0,(X52*Genanskaffelsespriser!$D105-(2009-X$3)/$C52*Genanskaffelsespriser!$D105*X52))","v":0},{"$f":"IF((Y52*Genanskaffelsespriser!$D105-(2009-Y$3)/$C52*Genanskaffelsespriser!$D105*Y52)<0,0,(Y52*Genanskaffelsespriser!$D105-(2009-Y$3)/$C52*Genanskaffelsespriser!$D105*Y52))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA52","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB52","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC52","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD52","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE52","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF52","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG52","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH52","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI52","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ52","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK52","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL52","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM52","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN52","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO52","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP52","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ52","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR52","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS52","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT52","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU52","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B106","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E106","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D53*Genanskaffelsespriser!$D106-(2009-D$3)/$C53*Genanskaffelsespriser!$D106*D53)<0,0,(D53*Genanskaffelsespriser!$D106-(2009-D$3)/$C53*Genanskaffelsespriser!$D106*D53))","v":0},{"$f":"IF((E53*Genanskaffelsespriser!$D106-(2009-E$3)/$C53*Genanskaffelsespriser!$D106*E53)<0,0,(E53*Genanskaffelsespriser!$D106-(2009-E$3)/$C53*Genanskaffelsespriser!$D106*E53))","v":0},{"$f":"IF((F53*Genanskaffelsespriser!$D106-(2009-F$3)/$C53*Genanskaffelsespriser!$D106*F53)<0,0,(F53*Genanskaffelsespriser!$D106-(2009-F$3)/$C53*Genanskaffelsespriser!$D106*F53))","v":0},{"$f":"IF((G53*Genanskaffelsespriser!$D106-(2009-G$3)/$C53*Genanskaffelsespriser!$D106*G53)<0,0,(G53*Genanskaffelsespriser!$D106-(2009-G$3)/$C53*Genanskaffelsespriser!$D106*G53))","v":0},{"$f":"IF((H53*Genanskaffelsespriser!$D106-(2009-H$3)/$C53*Genanskaffelsespriser!$D106*H53)<0,0,(H53*Genanskaffelsespriser!$D106-(2009-H$3)/$C53*Genanskaffelsespriser!$D106*H53))","v":0},{"$f":"IF((I53*Genanskaffelsespriser!$D106-(2009-I$3)/$C53*Genanskaffelsespriser!$D106*I53)<0,0,(I53*Genanskaffelsespriser!$D106-(2009-I$3)/$C53*Genanskaffelsespriser!$D106*I53))","v":0},{"$f":"IF((J53*Genanskaffelsespriser!$D106-(2009-J$3)/$C53*Genanskaffelsespriser!$D106*J53)<0,0,(J53*Genanskaffelsespriser!$D106-(2009-J$3)/$C53*Genanskaffelsespriser!$D106*J53))","v":0},{"$f":"IF((K53*Genanskaffelsespriser!$D106-(2009-K$3)/$C53*Genanskaffelsespriser!$D106*K53)<0,0,(K53*Genanskaffelsespriser!$D106-(2009-K$3)/$C53*Genanskaffelsespriser!$D106*K53))","v":0},{"$f":"IF((L53*Genanskaffelsespriser!$D106-(2009-L$3)/$C53*Genanskaffelsespriser!$D106*L53)<0,0,(L53*Genanskaffelsespriser!$D106-(2009-L$3)/$C53*Genanskaffelsespriser!$D106*L53))","v":0},{"$f":"IF((M53*Genanskaffelsespriser!$D106-(2009-M$3)/$C53*Genanskaffelsespriser!$D106*M53)<0,0,(M53*Genanskaffelsespriser!$D106-(2009-M$3)/$C53*Genanskaffelsespriser!$D106*M53))","v":0},{"$f":"IF((N53*Genanskaffelsespriser!$D106-(2009-N$3)/$C53*Genanskaffelsespriser!$D106*N53)<0,0,(N53*Genanskaffelsespriser!$D106-(2009-N$3)/$C53*Genanskaffelsespriser!$D106*N53))","v":0},{"$f":"IF((O53*Genanskaffelsespriser!$D106-(2009-O$3)/$C53*Genanskaffelsespriser!$D106*O53)<0,0,(O53*Genanskaffelsespriser!$D106-(2009-O$3)/$C53*Genanskaffelsespriser!$D106*O53))","v":0},{"$f":"IF((P53*Genanskaffelsespriser!$D106-(2009-P$3)/$C53*Genanskaffelsespriser!$D106*P53)<0,0,(P53*Genanskaffelsespriser!$D106-(2009-P$3)/$C53*Genanskaffelsespriser!$D106*P53))","v":0},{"$f":"IF((Q53*Genanskaffelsespriser!$D106-(2009-Q$3)/$C53*Genanskaffelsespriser!$D106*Q53)<0,0,(Q53*Genanskaffelsespriser!$D106-(2009-Q$3)/$C53*Genanskaffelsespriser!$D106*Q53))","v":0},{"$f":"IF((R53*Genanskaffelsespriser!$D106-(2009-R$3)/$C53*Genanskaffelsespriser!$D106*R53)<0,0,(R53*Genanskaffelsespriser!$D106-(2009-R$3)/$C53*Genanskaffelsespriser!$D106*R53))","v":0},{"$f":"IF((S53*Genanskaffelsespriser!$D106-(2009-S$3)/$C53*Genanskaffelsespriser!$D106*S53)<0,0,(S53*Genanskaffelsespriser!$D106-(2009-S$3)/$C53*Genanskaffelsespriser!$D106*S53))","v":0},{"$f":"IF((T53*Genanskaffelsespriser!$D106-(2009-T$3)/$C53*Genanskaffelsespriser!$D106*T53)<0,0,(T53*Genanskaffelsespriser!$D106-(2009-T$3)/$C53*Genanskaffelsespriser!$D106*T53))","v":0},{"$f":"IF((U53*Genanskaffelsespriser!$D106-(2009-U$3)/$C53*Genanskaffelsespriser!$D106*U53)<0,0,(U53*Genanskaffelsespriser!$D106-(2009-U$3)/$C53*Genanskaffelsespriser!$D106*U53))","v":0},{"$f":"IF((V53*Genanskaffelsespriser!$D106-(2009-V$3)/$C53*Genanskaffelsespriser!$D106*V53)<0,0,(V53*Genanskaffelsespriser!$D106-(2009-V$3)/$C53*Genanskaffelsespriser!$D106*V53))","v":0},{"$f":"IF((W53*Genanskaffelsespriser!$D106-(2009-W$3)/$C53*Genanskaffelsespriser!$D106*W53)<0,0,(W53*Genanskaffelsespriser!$D106-(2009-W$3)/$C53*Genanskaffelsespriser!$D106*W53))","v":0},{"$f":"IF((X53*Genanskaffelsespriser!$D106-(2009-X$3)/$C53*Genanskaffelsespriser!$D106*X53)<0,0,(X53*Genanskaffelsespriser!$D106-(2009-X$3)/$C53*Genanskaffelsespriser!$D106*X53))","v":0},{"$f":"IF((Y53*Genanskaffelsespriser!$D106-(2009-Y$3)/$C53*Genanskaffelsespriser!$D106*Y53)<0,0,(Y53*Genanskaffelsespriser!$D106-(2009-Y$3)/$C53*Genanskaffelsespriser!$D106*Y53))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA53","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB53","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC53","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD53","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE53","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF53","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG53","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH53","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI53","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ53","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK53","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL53","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM53","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN53","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO53","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP53","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ53","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR53","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS53","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT53","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU53","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B107","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E107","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D54*Genanskaffelsespriser!$D107-(2009-D$3)/$C54*Genanskaffelsespriser!$D107*D54)<0,0,(D54*Genanskaffelsespriser!$D107-(2009-D$3)/$C54*Genanskaffelsespriser!$D107*D54))","v":0},{"$f":"IF((E54*Genanskaffelsespriser!$D107-(2009-E$3)/$C54*Genanskaffelsespriser!$D107*E54)<0,0,(E54*Genanskaffelsespriser!$D107-(2009-E$3)/$C54*Genanskaffelsespriser!$D107*E54))","v":0},{"$f":"IF((F54*Genanskaffelsespriser!$D107-(2009-F$3)/$C54*Genanskaffelsespriser!$D107*F54)<0,0,(F54*Genanskaffelsespriser!$D107-(2009-F$3)/$C54*Genanskaffelsespriser!$D107*F54))","v":0},{"$f":"IF((G54*Genanskaffelsespriser!$D107-(2009-G$3)/$C54*Genanskaffelsespriser!$D107*G54)<0,0,(G54*Genanskaffelsespriser!$D107-(2009-G$3)/$C54*Genanskaffelsespriser!$D107*G54))","v":0},{"$f":"IF((H54*Genanskaffelsespriser!$D107-(2009-H$3)/$C54*Genanskaffelsespriser!$D107*H54)<0,0,(H54*Genanskaffelsespriser!$D107-(2009-H$3)/$C54*Genanskaffelsespriser!$D107*H54))","v":0},{"$f":"IF((I54*Genanskaffelsespriser!$D107-(2009-I$3)/$C54*Genanskaffelsespriser!$D107*I54)<0,0,(I54*Genanskaffelsespriser!$D107-(2009-I$3)/$C54*Genanskaffelsespriser!$D107*I54))","v":0},{"$f":"IF((J54*Genanskaffelsespriser!$D107-(2009-J$3)/$C54*Genanskaffelsespriser!$D107*J54)<0,0,(J54*Genanskaffelsespriser!$D107-(2009-J$3)/$C54*Genanskaffelsespriser!$D107*J54))","v":0},{"$f":"IF((K54*Genanskaffelsespriser!$D107-(2009-K$3)/$C54*Genanskaffelsespriser!$D107*K54)<0,0,(K54*Genanskaffelsespriser!$D107-(2009-K$3)/$C54*Genanskaffelsespriser!$D107*K54))","v":0},{"$f":"IF((L54*Genanskaffelsespriser!$D107-(2009-L$3)/$C54*Genanskaffelsespriser!$D107*L54)<0,0,(L54*Genanskaffelsespriser!$D107-(2009-L$3)/$C54*Genanskaffelsespriser!$D107*L54))","v":0},{"$f":"IF((M54*Genanskaffelsespriser!$D107-(2009-M$3)/$C54*Genanskaffelsespriser!$D107*M54)<0,0,(M54*Genanskaffelsespriser!$D107-(2009-M$3)/$C54*Genanskaffelsespriser!$D107*M54))","v":0},{"$f":"IF((N54*Genanskaffelsespriser!$D107-(2009-N$3)/$C54*Genanskaffelsespriser!$D107*N54)<0,0,(N54*Genanskaffelsespriser!$D107-(2009-N$3)/$C54*Genanskaffelsespriser!$D107*N54))","v":0},{"$f":"IF((O54*Genanskaffelsespriser!$D107-(2009-O$3)/$C54*Genanskaffelsespriser!$D107*O54)<0,0,(O54*Genanskaffelsespriser!$D107-(2009-O$3)/$C54*Genanskaffelsespriser!$D107*O54))","v":0},{"$f":"IF((P54*Genanskaffelsespriser!$D107-(2009-P$3)/$C54*Genanskaffelsespriser!$D107*P54)<0,0,(P54*Genanskaffelsespriser!$D107-(2009-P$3)/$C54*Genanskaffelsespriser!$D107*P54))","v":0},{"$f":"IF((Q54*Genanskaffelsespriser!$D107-(2009-Q$3)/$C54*Genanskaffelsespriser!$D107*Q54)<0,0,(Q54*Genanskaffelsespriser!$D107-(2009-Q$3)/$C54*Genanskaffelsespriser!$D107*Q54))","v":0},{"$f":"IF((R54*Genanskaffelsespriser!$D107-(2009-R$3)/$C54*Genanskaffelsespriser!$D107*R54)<0,0,(R54*Genanskaffelsespriser!$D107-(2009-R$3)/$C54*Genanskaffelsespriser!$D107*R54))","v":0},{"$f":"IF((S54*Genanskaffelsespriser!$D107-(2009-S$3)/$C54*Genanskaffelsespriser!$D107*S54)<0,0,(S54*Genanskaffelsespriser!$D107-(2009-S$3)/$C54*Genanskaffelsespriser!$D107*S54))","v":0},{"$f":"IF((T54*Genanskaffelsespriser!$D107-(2009-T$3)/$C54*Genanskaffelsespriser!$D107*T54)<0,0,(T54*Genanskaffelsespriser!$D107-(2009-T$3)/$C54*Genanskaffelsespriser!$D107*T54))","v":0},{"$f":"IF((U54*Genanskaffelsespriser!$D107-(2009-U$3)/$C54*Genanskaffelsespriser!$D107*U54)<0,0,(U54*Genanskaffelsespriser!$D107-(2009-U$3)/$C54*Genanskaffelsespriser!$D107*U54))","v":0},{"$f":"IF((V54*Genanskaffelsespriser!$D107-(2009-V$3)/$C54*Genanskaffelsespriser!$D107*V54)<0,0,(V54*Genanskaffelsespriser!$D107-(2009-V$3)/$C54*Genanskaffelsespriser!$D107*V54))","v":0},{"$f":"IF((W54*Genanskaffelsespriser!$D107-(2009-W$3)/$C54*Genanskaffelsespriser!$D107*W54)<0,0,(W54*Genanskaffelsespriser!$D107-(2009-W$3)/$C54*Genanskaffelsespriser!$D107*W54))","v":0},{"$f":"IF((X54*Genanskaffelsespriser!$D107-(2009-X$3)/$C54*Genanskaffelsespriser!$D107*X54)<0,0,(X54*Genanskaffelsespriser!$D107-(2009-X$3)/$C54*Genanskaffelsespriser!$D107*X54))","v":0},{"$f":"IF((Y54*Genanskaffelsespriser!$D107-(2009-Y$3)/$C54*Genanskaffelsespriser!$D107*Y54)<0,0,(Y54*Genanskaffelsespriser!$D107-(2009-Y$3)/$C54*Genanskaffelsespriser!$D107*Y54))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA54","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB54","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC54","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD54","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE54","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF54","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG54","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH54","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI54","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ54","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK54","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL54","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM54","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN54","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO54","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP54","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ54","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR54","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS54","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT54","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU54","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B108","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E108","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D55*Genanskaffelsespriser!$D108-(2009-D$3)/$C55*Genanskaffelsespriser!$D108*D55)<0,0,(D55*Genanskaffelsespriser!$D108-(2009-D$3)/$C55*Genanskaffelsespriser!$D108*D55))","v":0},{"$f":"IF((E55*Genanskaffelsespriser!$D108-(2009-E$3)/$C55*Genanskaffelsespriser!$D108*E55)<0,0,(E55*Genanskaffelsespriser!$D108-(2009-E$3)/$C55*Genanskaffelsespriser!$D108*E55))","v":0},{"$f":"IF((F55*Genanskaffelsespriser!$D108-(2009-F$3)/$C55*Genanskaffelsespriser!$D108*F55)<0,0,(F55*Genanskaffelsespriser!$D108-(2009-F$3)/$C55*Genanskaffelsespriser!$D108*F55))","v":0},{"$f":"IF((G55*Genanskaffelsespriser!$D108-(2009-G$3)/$C55*Genanskaffelsespriser!$D108*G55)<0,0,(G55*Genanskaffelsespriser!$D108-(2009-G$3)/$C55*Genanskaffelsespriser!$D108*G55))","v":0},{"$f":"IF((H55*Genanskaffelsespriser!$D108-(2009-H$3)/$C55*Genanskaffelsespriser!$D108*H55)<0,0,(H55*Genanskaffelsespriser!$D108-(2009-H$3)/$C55*Genanskaffelsespriser!$D108*H55))","v":0},{"$f":"IF((I55*Genanskaffelsespriser!$D108-(2009-I$3)/$C55*Genanskaffelsespriser!$D108*I55)<0,0,(I55*Genanskaffelsespriser!$D108-(2009-I$3)/$C55*Genanskaffelsespriser!$D108*I55))","v":0},{"$f":"IF((J55*Genanskaffelsespriser!$D108-(2009-J$3)/$C55*Genanskaffelsespriser!$D108*J55)<0,0,(J55*Genanskaffelsespriser!$D108-(2009-J$3)/$C55*Genanskaffelsespriser!$D108*J55))","v":0},{"$f":"IF((K55*Genanskaffelsespriser!$D108-(2009-K$3)/$C55*Genanskaffelsespriser!$D108*K55)<0,0,(K55*Genanskaffelsespriser!$D108-(2009-K$3)/$C55*Genanskaffelsespriser!$D108*K55))","v":0},{"$f":"IF((L55*Genanskaffelsespriser!$D108-(2009-L$3)/$C55*Genanskaffelsespriser!$D108*L55)<0,0,(L55*Genanskaffelsespriser!$D108-(2009-L$3)/$C55*Genanskaffelsespriser!$D108*L55))","v":0},{"$f":"IF((M55*Genanskaffelsespriser!$D108-(2009-M$3)/$C55*Genanskaffelsespriser!$D108*M55)<0,0,(M55*Genanskaffelsespriser!$D108-(2009-M$3)/$C55*Genanskaffelsespriser!$D108*M55))","v":0},{"$f":"IF((N55*Genanskaffelsespriser!$D108-(2009-N$3)/$C55*Genanskaffelsespriser!$D108*N55)<0,0,(N55*Genanskaffelsespriser!$D108-(2009-N$3)/$C55*Genanskaffelsespriser!$D108*N55))","v":0},{"$f":"IF((O55*Genanskaffelsespriser!$D108-(2009-O$3)/$C55*Genanskaffelsespriser!$D108*O55)<0,0,(O55*Genanskaffelsespriser!$D108-(2009-O$3)/$C55*Genanskaffelsespriser!$D108*O55))","v":0},{"$f":"IF((P55*Genanskaffelsespriser!$D108-(2009-P$3)/$C55*Genanskaffelsespriser!$D108*P55)<0,0,(P55*Genanskaffelsespriser!$D108-(2009-P$3)/$C55*Genanskaffelsespriser!$D108*P55))","v":0},{"$f":"IF((Q55*Genanskaffelsespriser!$D108-(2009-Q$3)/$C55*Genanskaffelsespriser!$D108*Q55)<0,0,(Q55*Genanskaffelsespriser!$D108-(2009-Q$3)/$C55*Genanskaffelsespriser!$D108*Q55))","v":0},{"$f":"IF((R55*Genanskaffelsespriser!$D108-(2009-R$3)/$C55*Genanskaffelsespriser!$D108*R55)<0,0,(R55*Genanskaffelsespriser!$D108-(2009-R$3)/$C55*Genanskaffelsespriser!$D108*R55))","v":0},{"$f":"IF((S55*Genanskaffelsespriser!$D108-(2009-S$3)/$C55*Genanskaffelsespriser!$D108*S55)<0,0,(S55*Genanskaffelsespriser!$D108-(2009-S$3)/$C55*Genanskaffelsespriser!$D108*S55))","v":0},{"$f":"IF((T55*Genanskaffelsespriser!$D108-(2009-T$3)/$C55*Genanskaffelsespriser!$D108*T55)<0,0,(T55*Genanskaffelsespriser!$D108-(2009-T$3)/$C55*Genanskaffelsespriser!$D108*T55))","v":0},{"$f":"IF((U55*Genanskaffelsespriser!$D108-(2009-U$3)/$C55*Genanskaffelsespriser!$D108*U55)<0,0,(U55*Genanskaffelsespriser!$D108-(2009-U$3)/$C55*Genanskaffelsespriser!$D108*U55))","v":0},{"$f":"IF((V55*Genanskaffelsespriser!$D108-(2009-V$3)/$C55*Genanskaffelsespriser!$D108*V55)<0,0,(V55*Genanskaffelsespriser!$D108-(2009-V$3)/$C55*Genanskaffelsespriser!$D108*V55))","v":0},{"$f":"IF((W55*Genanskaffelsespriser!$D108-(2009-W$3)/$C55*Genanskaffelsespriser!$D108*W55)<0,0,(W55*Genanskaffelsespriser!$D108-(2009-W$3)/$C55*Genanskaffelsespriser!$D108*W55))","v":0},{"$f":"IF((X55*Genanskaffelsespriser!$D108-(2009-X$3)/$C55*Genanskaffelsespriser!$D108*X55)<0,0,(X55*Genanskaffelsespriser!$D108-(2009-X$3)/$C55*Genanskaffelsespriser!$D108*X55))","v":0},{"$f":"IF((Y55*Genanskaffelsespriser!$D108-(2009-Y$3)/$C55*Genanskaffelsespriser!$D108*Y55)<0,0,(Y55*Genanskaffelsespriser!$D108-(2009-Y$3)/$C55*Genanskaffelsespriser!$D108*Y55))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA55","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB55","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC55","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD55","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE55","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF55","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG55","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH55","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI55","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ55","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK55","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL55","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM55","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN55","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO55","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP55","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ55","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR55","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS55","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT55","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU55","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B109","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E109","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D56*Genanskaffelsespriser!$D109-(2009-D$3)/$C56*Genanskaffelsespriser!$D109*D56)<0,0,(D56*Genanskaffelsespriser!$D109-(2009-D$3)/$C56*Genanskaffelsespriser!$D109*D56))","v":0},{"$f":"IF((E56*Genanskaffelsespriser!$D109-(2009-E$3)/$C56*Genanskaffelsespriser!$D109*E56)<0,0,(E56*Genanskaffelsespriser!$D109-(2009-E$3)/$C56*Genanskaffelsespriser!$D109*E56))","v":0},{"$f":"IF((F56*Genanskaffelsespriser!$D109-(2009-F$3)/$C56*Genanskaffelsespriser!$D109*F56)<0,0,(F56*Genanskaffelsespriser!$D109-(2009-F$3)/$C56*Genanskaffelsespriser!$D109*F56))","v":0},{"$f":"IF((G56*Genanskaffelsespriser!$D109-(2009-G$3)/$C56*Genanskaffelsespriser!$D109*G56)<0,0,(G56*Genanskaffelsespriser!$D109-(2009-G$3)/$C56*Genanskaffelsespriser!$D109*G56))","v":0},{"$f":"IF((H56*Genanskaffelsespriser!$D109-(2009-H$3)/$C56*Genanskaffelsespriser!$D109*H56)<0,0,(H56*Genanskaffelsespriser!$D109-(2009-H$3)/$C56*Genanskaffelsespriser!$D109*H56))","v":0},{"$f":"IF((I56*Genanskaffelsespriser!$D109-(2009-I$3)/$C56*Genanskaffelsespriser!$D109*I56)<0,0,(I56*Genanskaffelsespriser!$D109-(2009-I$3)/$C56*Genanskaffelsespriser!$D109*I56))","v":0},{"$f":"IF((J56*Genanskaffelsespriser!$D109-(2009-J$3)/$C56*Genanskaffelsespriser!$D109*J56)<0,0,(J56*Genanskaffelsespriser!$D109-(2009-J$3)/$C56*Genanskaffelsespriser!$D109*J56))","v":0},{"$f":"IF((K56*Genanskaffelsespriser!$D109-(2009-K$3)/$C56*Genanskaffelsespriser!$D109*K56)<0,0,(K56*Genanskaffelsespriser!$D109-(2009-K$3)/$C56*Genanskaffelsespriser!$D109*K56))","v":0},{"$f":"IF((L56*Genanskaffelsespriser!$D109-(2009-L$3)/$C56*Genanskaffelsespriser!$D109*L56)<0,0,(L56*Genanskaffelsespriser!$D109-(2009-L$3)/$C56*Genanskaffelsespriser!$D109*L56))","v":0},{"$f":"IF((M56*Genanskaffelsespriser!$D109-(2009-M$3)/$C56*Genanskaffelsespriser!$D109*M56)<0,0,(M56*Genanskaffelsespriser!$D109-(2009-M$3)/$C56*Genanskaffelsespriser!$D109*M56))","v":0},{"$f":"IF((N56*Genanskaffelsespriser!$D109-(2009-N$3)/$C56*Genanskaffelsespriser!$D109*N56)<0,0,(N56*Genanskaffelsespriser!$D109-(2009-N$3)/$C56*Genanskaffelsespriser!$D109*N56))","v":0},{"$f":"IF((O56*Genanskaffelsespriser!$D109-(2009-O$3)/$C56*Genanskaffelsespriser!$D109*O56)<0,0,(O56*Genanskaffelsespriser!$D109-(2009-O$3)/$C56*Genanskaffelsespriser!$D109*O56))","v":0},{"$f":"IF((P56*Genanskaffelsespriser!$D109-(2009-P$3)/$C56*Genanskaffelsespriser!$D109*P56)<0,0,(P56*Genanskaffelsespriser!$D109-(2009-P$3)/$C56*Genanskaffelsespriser!$D109*P56))","v":0},{"$f":"IF((Q56*Genanskaffelsespriser!$D109-(2009-Q$3)/$C56*Genanskaffelsespriser!$D109*Q56)<0,0,(Q56*Genanskaffelsespriser!$D109-(2009-Q$3)/$C56*Genanskaffelsespriser!$D109*Q56))","v":0},{"$f":"IF((R56*Genanskaffelsespriser!$D109-(2009-R$3)/$C56*Genanskaffelsespriser!$D109*R56)<0,0,(R56*Genanskaffelsespriser!$D109-(2009-R$3)/$C56*Genanskaffelsespriser!$D109*R56))","v":0},{"$f":"IF((S56*Genanskaffelsespriser!$D109-(2009-S$3)/$C56*Genanskaffelsespriser!$D109*S56)<0,0,(S56*Genanskaffelsespriser!$D109-(2009-S$3)/$C56*Genanskaffelsespriser!$D109*S56))","v":0},{"$f":"IF((T56*Genanskaffelsespriser!$D109-(2009-T$3)/$C56*Genanskaffelsespriser!$D109*T56)<0,0,(T56*Genanskaffelsespriser!$D109-(2009-T$3)/$C56*Genanskaffelsespriser!$D109*T56))","v":0},{"$f":"IF((U56*Genanskaffelsespriser!$D109-(2009-U$3)/$C56*Genanskaffelsespriser!$D109*U56)<0,0,(U56*Genanskaffelsespriser!$D109-(2009-U$3)/$C56*Genanskaffelsespriser!$D109*U56))","v":0},{"$f":"IF((V56*Genanskaffelsespriser!$D109-(2009-V$3)/$C56*Genanskaffelsespriser!$D109*V56)<0,0,(V56*Genanskaffelsespriser!$D109-(2009-V$3)/$C56*Genanskaffelsespriser!$D109*V56))","v":0},{"$f":"IF((W56*Genanskaffelsespriser!$D109-(2009-W$3)/$C56*Genanskaffelsespriser!$D109*W56)<0,0,(W56*Genanskaffelsespriser!$D109-(2009-W$3)/$C56*Genanskaffelsespriser!$D109*W56))","v":0},{"$f":"IF((X56*Genanskaffelsespriser!$D109-(2009-X$3)/$C56*Genanskaffelsespriser!$D109*X56)<0,0,(X56*Genanskaffelsespriser!$D109-(2009-X$3)/$C56*Genanskaffelsespriser!$D109*X56))","v":0},{"$f":"IF((Y56*Genanskaffelsespriser!$D109-(2009-Y$3)/$C56*Genanskaffelsespriser!$D109*Y56)<0,0,(Y56*Genanskaffelsespriser!$D109-(2009-Y$3)/$C56*Genanskaffelsespriser!$D109*Y56))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA56","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB56","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC56","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD56","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE56","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF56","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG56","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH56","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI56","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ56","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK56","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL56","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM56","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN56","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO56","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP56","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ56","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR56","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS56","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT56","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU56","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B110","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E110","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D57*Genanskaffelsespriser!$D110-(2009-D$3)/$C57*Genanskaffelsespriser!$D110*D57)<0,0,(D57*Genanskaffelsespriser!$D110-(2009-D$3)/$C57*Genanskaffelsespriser!$D110*D57))","v":0},{"$f":"IF((E57*Genanskaffelsespriser!$D110-(2009-E$3)/$C57*Genanskaffelsespriser!$D110*E57)<0,0,(E57*Genanskaffelsespriser!$D110-(2009-E$3)/$C57*Genanskaffelsespriser!$D110*E57))","v":0},{"$f":"IF((F57*Genanskaffelsespriser!$D110-(2009-F$3)/$C57*Genanskaffelsespriser!$D110*F57)<0,0,(F57*Genanskaffelsespriser!$D110-(2009-F$3)/$C57*Genanskaffelsespriser!$D110*F57))","v":0},{"$f":"IF((G57*Genanskaffelsespriser!$D110-(2009-G$3)/$C57*Genanskaffelsespriser!$D110*G57)<0,0,(G57*Genanskaffelsespriser!$D110-(2009-G$3)/$C57*Genanskaffelsespriser!$D110*G57))","v":0},{"$f":"IF((H57*Genanskaffelsespriser!$D110-(2009-H$3)/$C57*Genanskaffelsespriser!$D110*H57)<0,0,(H57*Genanskaffelsespriser!$D110-(2009-H$3)/$C57*Genanskaffelsespriser!$D110*H57))","v":0},{"$f":"IF((I57*Genanskaffelsespriser!$D110-(2009-I$3)/$C57*Genanskaffelsespriser!$D110*I57)<0,0,(I57*Genanskaffelsespriser!$D110-(2009-I$3)/$C57*Genanskaffelsespriser!$D110*I57))","v":0},{"$f":"IF((J57*Genanskaffelsespriser!$D110-(2009-J$3)/$C57*Genanskaffelsespriser!$D110*J57)<0,0,(J57*Genanskaffelsespriser!$D110-(2009-J$3)/$C57*Genanskaffelsespriser!$D110*J57))","v":0},{"$f":"IF((K57*Genanskaffelsespriser!$D110-(2009-K$3)/$C57*Genanskaffelsespriser!$D110*K57)<0,0,(K57*Genanskaffelsespriser!$D110-(2009-K$3)/$C57*Genanskaffelsespriser!$D110*K57))","v":0},{"$f":"IF((L57*Genanskaffelsespriser!$D110-(2009-L$3)/$C57*Genanskaffelsespriser!$D110*L57)<0,0,(L57*Genanskaffelsespriser!$D110-(2009-L$3)/$C57*Genanskaffelsespriser!$D110*L57))","v":0},{"$f":"IF((M57*Genanskaffelsespriser!$D110-(2009-M$3)/$C57*Genanskaffelsespriser!$D110*M57)<0,0,(M57*Genanskaffelsespriser!$D110-(2009-M$3)/$C57*Genanskaffelsespriser!$D110*M57))","v":0},{"$f":"IF((N57*Genanskaffelsespriser!$D110-(2009-N$3)/$C57*Genanskaffelsespriser!$D110*N57)<0,0,(N57*Genanskaffelsespriser!$D110-(2009-N$3)/$C57*Genanskaffelsespriser!$D110*N57))","v":0},{"$f":"IF((O57*Genanskaffelsespriser!$D110-(2009-O$3)/$C57*Genanskaffelsespriser!$D110*O57)<0,0,(O57*Genanskaffelsespriser!$D110-(2009-O$3)/$C57*Genanskaffelsespriser!$D110*O57))","v":0},{"$f":"IF((P57*Genanskaffelsespriser!$D110-(2009-P$3)/$C57*Genanskaffelsespriser!$D110*P57)<0,0,(P57*Genanskaffelsespriser!$D110-(2009-P$3)/$C57*Genanskaffelsespriser!$D110*P57))","v":0},{"$f":"IF((Q57*Genanskaffelsespriser!$D110-(2009-Q$3)/$C57*Genanskaffelsespriser!$D110*Q57)<0,0,(Q57*Genanskaffelsespriser!$D110-(2009-Q$3)/$C57*Genanskaffelsespriser!$D110*Q57))","v":0},{"$f":"IF((R57*Genanskaffelsespriser!$D110-(2009-R$3)/$C57*Genanskaffelsespriser!$D110*R57)<0,0,(R57*Genanskaffelsespriser!$D110-(2009-R$3)/$C57*Genanskaffelsespriser!$D110*R57))","v":0},{"$f":"IF((S57*Genanskaffelsespriser!$D110-(2009-S$3)/$C57*Genanskaffelsespriser!$D110*S57)<0,0,(S57*Genanskaffelsespriser!$D110-(2009-S$3)/$C57*Genanskaffelsespriser!$D110*S57))","v":0},{"$f":"IF((T57*Genanskaffelsespriser!$D110-(2009-T$3)/$C57*Genanskaffelsespriser!$D110*T57)<0,0,(T57*Genanskaffelsespriser!$D110-(2009-T$3)/$C57*Genanskaffelsespriser!$D110*T57))","v":0},{"$f":"IF((U57*Genanskaffelsespriser!$D110-(2009-U$3)/$C57*Genanskaffelsespriser!$D110*U57)<0,0,(U57*Genanskaffelsespriser!$D110-(2009-U$3)/$C57*Genanskaffelsespriser!$D110*U57))","v":0},{"$f":"IF((V57*Genanskaffelsespriser!$D110-(2009-V$3)/$C57*Genanskaffelsespriser!$D110*V57)<0,0,(V57*Genanskaffelsespriser!$D110-(2009-V$3)/$C57*Genanskaffelsespriser!$D110*V57))","v":0},{"$f":"IF((W57*Genanskaffelsespriser!$D110-(2009-W$3)/$C57*Genanskaffelsespriser!$D110*W57)<0,0,(W57*Genanskaffelsespriser!$D110-(2009-W$3)/$C57*Genanskaffelsespriser!$D110*W57))","v":0},{"$f":"IF((X57*Genanskaffelsespriser!$D110-(2009-X$3)/$C57*Genanskaffelsespriser!$D110*X57)<0,0,(X57*Genanskaffelsespriser!$D110-(2009-X$3)/$C57*Genanskaffelsespriser!$D110*X57))","v":0},{"$f":"IF((Y57*Genanskaffelsespriser!$D110-(2009-Y$3)/$C57*Genanskaffelsespriser!$D110*Y57)<0,0,(Y57*Genanskaffelsespriser!$D110-(2009-Y$3)/$C57*Genanskaffelsespriser!$D110*Y57))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA57","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB57","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC57","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD57","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE57","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF57","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG57","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH57","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI57","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ57","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK57","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL57","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM57","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN57","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO57","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP57","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ57","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR57","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS57","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT57","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU57","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B111","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E111","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D58*Genanskaffelsespriser!$D111-(2009-D$3)/$C58*Genanskaffelsespriser!$D111*D58)<0,0,(D58*Genanskaffelsespriser!$D111-(2009-D$3)/$C58*Genanskaffelsespriser!$D111*D58))","v":0},{"$f":"IF((E58*Genanskaffelsespriser!$D111-(2009-E$3)/$C58*Genanskaffelsespriser!$D111*E58)<0,0,(E58*Genanskaffelsespriser!$D111-(2009-E$3)/$C58*Genanskaffelsespriser!$D111*E58))","v":0},{"$f":"IF((F58*Genanskaffelsespriser!$D111-(2009-F$3)/$C58*Genanskaffelsespriser!$D111*F58)<0,0,(F58*Genanskaffelsespriser!$D111-(2009-F$3)/$C58*Genanskaffelsespriser!$D111*F58))","v":0},{"$f":"IF((G58*Genanskaffelsespriser!$D111-(2009-G$3)/$C58*Genanskaffelsespriser!$D111*G58)<0,0,(G58*Genanskaffelsespriser!$D111-(2009-G$3)/$C58*Genanskaffelsespriser!$D111*G58))","v":0},{"$f":"IF((H58*Genanskaffelsespriser!$D111-(2009-H$3)/$C58*Genanskaffelsespriser!$D111*H58)<0,0,(H58*Genanskaffelsespriser!$D111-(2009-H$3)/$C58*Genanskaffelsespriser!$D111*H58))","v":0},{"$f":"IF((I58*Genanskaffelsespriser!$D111-(2009-I$3)/$C58*Genanskaffelsespriser!$D111*I58)<0,0,(I58*Genanskaffelsespriser!$D111-(2009-I$3)/$C58*Genanskaffelsespriser!$D111*I58))","v":0},{"$f":"IF((J58*Genanskaffelsespriser!$D111-(2009-J$3)/$C58*Genanskaffelsespriser!$D111*J58)<0,0,(J58*Genanskaffelsespriser!$D111-(2009-J$3)/$C58*Genanskaffelsespriser!$D111*J58))","v":0},{"$f":"IF((K58*Genanskaffelsespriser!$D111-(2009-K$3)/$C58*Genanskaffelsespriser!$D111*K58)<0,0,(K58*Genanskaffelsespriser!$D111-(2009-K$3)/$C58*Genanskaffelsespriser!$D111*K58))","v":0},{"$f":"IF((L58*Genanskaffelsespriser!$D111-(2009-L$3)/$C58*Genanskaffelsespriser!$D111*L58)<0,0,(L58*Genanskaffelsespriser!$D111-(2009-L$3)/$C58*Genanskaffelsespriser!$D111*L58))","v":0},{"$f":"IF((M58*Genanskaffelsespriser!$D111-(2009-M$3)/$C58*Genanskaffelsespriser!$D111*M58)<0,0,(M58*Genanskaffelsespriser!$D111-(2009-M$3)/$C58*Genanskaffelsespriser!$D111*M58))","v":0},{"$f":"IF((N58*Genanskaffelsespriser!$D111-(2009-N$3)/$C58*Genanskaffelsespriser!$D111*N58)<0,0,(N58*Genanskaffelsespriser!$D111-(2009-N$3)/$C58*Genanskaffelsespriser!$D111*N58))","v":0},{"$f":"IF((O58*Genanskaffelsespriser!$D111-(2009-O$3)/$C58*Genanskaffelsespriser!$D111*O58)<0,0,(O58*Genanskaffelsespriser!$D111-(2009-O$3)/$C58*Genanskaffelsespriser!$D111*O58))","v":0},{"$f":"IF((P58*Genanskaffelsespriser!$D111-(2009-P$3)/$C58*Genanskaffelsespriser!$D111*P58)<0,0,(P58*Genanskaffelsespriser!$D111-(2009-P$3)/$C58*Genanskaffelsespriser!$D111*P58))","v":0},{"$f":"IF((Q58*Genanskaffelsespriser!$D111-(2009-Q$3)/$C58*Genanskaffelsespriser!$D111*Q58)<0,0,(Q58*Genanskaffelsespriser!$D111-(2009-Q$3)/$C58*Genanskaffelsespriser!$D111*Q58))","v":0},{"$f":"IF((R58*Genanskaffelsespriser!$D111-(2009-R$3)/$C58*Genanskaffelsespriser!$D111*R58)<0,0,(R58*Genanskaffelsespriser!$D111-(2009-R$3)/$C58*Genanskaffelsespriser!$D111*R58))","v":0},{"$f":"IF((S58*Genanskaffelsespriser!$D111-(2009-S$3)/$C58*Genanskaffelsespriser!$D111*S58)<0,0,(S58*Genanskaffelsespriser!$D111-(2009-S$3)/$C58*Genanskaffelsespriser!$D111*S58))","v":0},{"$f":"IF((T58*Genanskaffelsespriser!$D111-(2009-T$3)/$C58*Genanskaffelsespriser!$D111*T58)<0,0,(T58*Genanskaffelsespriser!$D111-(2009-T$3)/$C58*Genanskaffelsespriser!$D111*T58))","v":0},{"$f":"IF((U58*Genanskaffelsespriser!$D111-(2009-U$3)/$C58*Genanskaffelsespriser!$D111*U58)<0,0,(U58*Genanskaffelsespriser!$D111-(2009-U$3)/$C58*Genanskaffelsespriser!$D111*U58))","v":0},{"$f":"IF((V58*Genanskaffelsespriser!$D111-(2009-V$3)/$C58*Genanskaffelsespriser!$D111*V58)<0,0,(V58*Genanskaffelsespriser!$D111-(2009-V$3)/$C58*Genanskaffelsespriser!$D111*V58))","v":0},{"$f":"IF((W58*Genanskaffelsespriser!$D111-(2009-W$3)/$C58*Genanskaffelsespriser!$D111*W58)<0,0,(W58*Genanskaffelsespriser!$D111-(2009-W$3)/$C58*Genanskaffelsespriser!$D111*W58))","v":0},{"$f":"IF((X58*Genanskaffelsespriser!$D111-(2009-X$3)/$C58*Genanskaffelsespriser!$D111*X58)<0,0,(X58*Genanskaffelsespriser!$D111-(2009-X$3)/$C58*Genanskaffelsespriser!$D111*X58))","v":0},{"$f":"IF((Y58*Genanskaffelsespriser!$D111-(2009-Y$3)/$C58*Genanskaffelsespriser!$D111*Y58)<0,0,(Y58*Genanskaffelsespriser!$D111-(2009-Y$3)/$C58*Genanskaffelsespriser!$D111*Y58))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA58","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB58","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC58","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD58","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE58","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF58","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG58","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH58","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI58","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ58","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK58","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL58","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM58","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN58","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO58","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP58","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ58","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR58","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS58","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT58","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU58","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B112","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E112","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D59*Genanskaffelsespriser!$D112-(2009-D$3)/$C59*Genanskaffelsespriser!$D112*D59)<0,0,(D59*Genanskaffelsespriser!$D112-(2009-D$3)/$C59*Genanskaffelsespriser!$D112*D59))","v":0},{"$f":"IF((E59*Genanskaffelsespriser!$D112-(2009-E$3)/$C59*Genanskaffelsespriser!$D112*E59)<0,0,(E59*Genanskaffelsespriser!$D112-(2009-E$3)/$C59*Genanskaffelsespriser!$D112*E59))","v":0},{"$f":"IF((F59*Genanskaffelsespriser!$D112-(2009-F$3)/$C59*Genanskaffelsespriser!$D112*F59)<0,0,(F59*Genanskaffelsespriser!$D112-(2009-F$3)/$C59*Genanskaffelsespriser!$D112*F59))","v":0},{"$f":"IF((G59*Genanskaffelsespriser!$D112-(2009-G$3)/$C59*Genanskaffelsespriser!$D112*G59)<0,0,(G59*Genanskaffelsespriser!$D112-(2009-G$3)/$C59*Genanskaffelsespriser!$D112*G59))","v":0},{"$f":"IF((H59*Genanskaffelsespriser!$D112-(2009-H$3)/$C59*Genanskaffelsespriser!$D112*H59)<0,0,(H59*Genanskaffelsespriser!$D112-(2009-H$3)/$C59*Genanskaffelsespriser!$D112*H59))","v":0},{"$f":"IF((I59*Genanskaffelsespriser!$D112-(2009-I$3)/$C59*Genanskaffelsespriser!$D112*I59)<0,0,(I59*Genanskaffelsespriser!$D112-(2009-I$3)/$C59*Genanskaffelsespriser!$D112*I59))","v":0},{"$f":"IF((J59*Genanskaffelsespriser!$D112-(2009-J$3)/$C59*Genanskaffelsespriser!$D112*J59)<0,0,(J59*Genanskaffelsespriser!$D112-(2009-J$3)/$C59*Genanskaffelsespriser!$D112*J59))","v":0},{"$f":"IF((K59*Genanskaffelsespriser!$D112-(2009-K$3)/$C59*Genanskaffelsespriser!$D112*K59)<0,0,(K59*Genanskaffelsespriser!$D112-(2009-K$3)/$C59*Genanskaffelsespriser!$D112*K59))","v":0},{"$f":"IF((L59*Genanskaffelsespriser!$D112-(2009-L$3)/$C59*Genanskaffelsespriser!$D112*L59)<0,0,(L59*Genanskaffelsespriser!$D112-(2009-L$3)/$C59*Genanskaffelsespriser!$D112*L59))","v":0},{"$f":"IF((M59*Genanskaffelsespriser!$D112-(2009-M$3)/$C59*Genanskaffelsespriser!$D112*M59)<0,0,(M59*Genanskaffelsespriser!$D112-(2009-M$3)/$C59*Genanskaffelsespriser!$D112*M59))","v":0},{"$f":"IF((N59*Genanskaffelsespriser!$D112-(2009-N$3)/$C59*Genanskaffelsespriser!$D112*N59)<0,0,(N59*Genanskaffelsespriser!$D112-(2009-N$3)/$C59*Genanskaffelsespriser!$D112*N59))","v":0},{"$f":"IF((O59*Genanskaffelsespriser!$D112-(2009-O$3)/$C59*Genanskaffelsespriser!$D112*O59)<0,0,(O59*Genanskaffelsespriser!$D112-(2009-O$3)/$C59*Genanskaffelsespriser!$D112*O59))","v":0},{"$f":"IF((P59*Genanskaffelsespriser!$D112-(2009-P$3)/$C59*Genanskaffelsespriser!$D112*P59)<0,0,(P59*Genanskaffelsespriser!$D112-(2009-P$3)/$C59*Genanskaffelsespriser!$D112*P59))","v":0},{"$f":"IF((Q59*Genanskaffelsespriser!$D112-(2009-Q$3)/$C59*Genanskaffelsespriser!$D112*Q59)<0,0,(Q59*Genanskaffelsespriser!$D112-(2009-Q$3)/$C59*Genanskaffelsespriser!$D112*Q59))","v":0},{"$f":"IF((R59*Genanskaffelsespriser!$D112-(2009-R$3)/$C59*Genanskaffelsespriser!$D112*R59)<0,0,(R59*Genanskaffelsespriser!$D112-(2009-R$3)/$C59*Genanskaffelsespriser!$D112*R59))","v":0},{"$f":"IF((S59*Genanskaffelsespriser!$D112-(2009-S$3)/$C59*Genanskaffelsespriser!$D112*S59)<0,0,(S59*Genanskaffelsespriser!$D112-(2009-S$3)/$C59*Genanskaffelsespriser!$D112*S59))","v":0},{"$f":"IF((T59*Genanskaffelsespriser!$D112-(2009-T$3)/$C59*Genanskaffelsespriser!$D112*T59)<0,0,(T59*Genanskaffelsespriser!$D112-(2009-T$3)/$C59*Genanskaffelsespriser!$D112*T59))","v":0},{"$f":"IF((U59*Genanskaffelsespriser!$D112-(2009-U$3)/$C59*Genanskaffelsespriser!$D112*U59)<0,0,(U59*Genanskaffelsespriser!$D112-(2009-U$3)/$C59*Genanskaffelsespriser!$D112*U59))","v":0},{"$f":"IF((V59*Genanskaffelsespriser!$D112-(2009-V$3)/$C59*Genanskaffelsespriser!$D112*V59)<0,0,(V59*Genanskaffelsespriser!$D112-(2009-V$3)/$C59*Genanskaffelsespriser!$D112*V59))","v":0},{"$f":"IF((W59*Genanskaffelsespriser!$D112-(2009-W$3)/$C59*Genanskaffelsespriser!$D112*W59)<0,0,(W59*Genanskaffelsespriser!$D112-(2009-W$3)/$C59*Genanskaffelsespriser!$D112*W59))","v":0},{"$f":"IF((X59*Genanskaffelsespriser!$D112-(2009-X$3)/$C59*Genanskaffelsespriser!$D112*X59)<0,0,(X59*Genanskaffelsespriser!$D112-(2009-X$3)/$C59*Genanskaffelsespriser!$D112*X59))","v":0},{"$f":"IF((Y59*Genanskaffelsespriser!$D112-(2009-Y$3)/$C59*Genanskaffelsespriser!$D112*Y59)<0,0,(Y59*Genanskaffelsespriser!$D112-(2009-Y$3)/$C59*Genanskaffelsespriser!$D112*Y59))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA59","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB59","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC59","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD59","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE59","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF59","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG59","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH59","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI59","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ59","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK59","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL59","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM59","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN59","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO59","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP59","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ59","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR59","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS59","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT59","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU59","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW61:AW64)","v":306214346.66666669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT61:BT64)","v":119020842.07296582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ61:CQ64)","v":212617594.36981624},0]
[{"$f":"+Genanskaffelsespriser!B114","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E114","v":75},4,0,3,158,200,151,1768,6103,422,255,298,379,144,47,154,116,283,205,121,63,1,0,null,{"$f":"IF((D61*Genanskaffelsespriser!$D114-(2009-D$3)/($C61+D62)*Genanskaffelsespriser!$D114*D61)<0,0,(D61*Genanskaffelsespriser!$D114-(2009-D$3)/($C61+D62)*Genanskaffelsespriser!$D114*D61))","v":0},{"$f":"IF((E61*Genanskaffelsespriser!$D114-(2009-E$3)/($C61+E62)*Genanskaffelsespriser!$D114*E61)<0,0,(E61*Genanskaffelsespriser!$D114-(2009-E$3)/($C61+E62)*Genanskaffelsespriser!$D114*E61))","v":0},{"$f":"IF((F61*Genanskaffelsespriser!$D114-(2009-F$3)/($C61+F62)*Genanskaffelsespriser!$D114*F61)<0,0,(F61*Genanskaffelsespriser!$D114-(2009-F$3)/($C61+F62)*Genanskaffelsespriser!$D114*F61))","v":0},{"$f":"IF((G61*Genanskaffelsespriser!$D114-(2009-G$3)/($C61+G62)*Genanskaffelsespriser!$D114*G61)<0,0,(G61*Genanskaffelsespriser!$D114-(2009-G$3)/($C61+G62)*Genanskaffelsespriser!$D114*G61))","v":86373.333333333023},{"$f":"IF((H61*Genanskaffelsespriser!$D114-(2009-H$3)/($C61+H62)*Genanskaffelsespriser!$D114*H61)<0,0,(H61*Genanskaffelsespriser!$D114-(2009-H$3)/($C61+H62)*Genanskaffelsespriser!$D114*H61))","v":1202666.666666666},{"$f":"IF((I61*Genanskaffelsespriser!$D114-(2009-I$3)/($C61+I62)*Genanskaffelsespriser!$D114*I61)<0,0,(I61*Genanskaffelsespriser!$D114-(2009-I$3)/($C61+I62)*Genanskaffelsespriser!$D114*I61))","v":1733480},{"$f":"IF((J61*Genanskaffelsespriser!$D114-(2009-J$3)/($C61+J62)*Genanskaffelsespriser!$D114*J61)<0,0,(J61*Genanskaffelsespriser!$D114-(2009-J$3)/($C61+J62)*Genanskaffelsespriser!$D114*J61))","v":29961706.666666672},{"$f":"IF((K61*Genanskaffelsespriser!$D114-(2009-K$3)/($C61+K62)*Genanskaffelsespriser!$D114*K61)<0,0,(K61*Genanskaffelsespriser!$D114-(2009-K$3)/($C61+K62)*Genanskaffelsespriser!$D114*K61))","v":136788573.33333334},{"$f":"IF((L61*Genanskaffelsespriser!$D114-(2009-L$3)/($C61+L62)*Genanskaffelsespriser!$D114*L61)<0,0,(L61*Genanskaffelsespriser!$D114-(2009-L$3)/($C61+L62)*Genanskaffelsespriser!$D114*L61))","v":11073280},{"$f":"IF((M61*Genanskaffelsespriser!$D114-(2009-M$3)/($C61+M62)*Genanskaffelsespriser!$D114*M61)<0,0,(M61*Genanskaffelsespriser!$D114-(2009-M$3)/($C61+M62)*Genanskaffelsespriser!$D114*M61))","v":7388200},{"$f":"IF((N61*Genanskaffelsespriser!$D114-(2009-N$3)/($C61+N62)*Genanskaffelsespriser!$D114*N61)<0,0,(N61*Genanskaffelsespriser!$D114-(2009-N$3)/($C61+N62)*Genanskaffelsespriser!$D114*N61))","v":9448586.6666666679},{"$f":"IF((O61*Genanskaffelsespriser!$D114-(2009-O$3)/($C61+O62)*Genanskaffelsespriser!$D114*O61)<0,0,(O61*Genanskaffelsespriser!$D114-(2009-O$3)/($C61+O62)*Genanskaffelsespriser!$D114*O61))","v":13052760},{"$f":"IF((P61*Genanskaffelsespriser!$D114-(2009-P$3)/($C61+P62)*Genanskaffelsespriser!$D114*P61)<0,0,(P61*Genanskaffelsespriser!$D114-(2009-P$3)/($C61+P62)*Genanskaffelsespriser!$D114*P61))","v":5195520},{"$f":"IF((Q61*Genanskaffelsespriser!$D114-(2009-Q$3)/($C61+Q62)*Genanskaffelsespriser!$D114*Q61)<0,0,(Q61*Genanskaffelsespriser!$D114-(2009-Q$3)/($C61+Q62)*Genanskaffelsespriser!$D114*Q61))","v":1721453.3333333333},{"$f":"IF((R61*Genanskaffelsespriser!$D114-(2009-R$3)/($C61+R62)*Genanskaffelsespriser!$D114*R61)<0,0,(R61*Genanskaffelsespriser!$D114-(2009-R$3)/($C61+R62)*Genanskaffelsespriser!$D114*R61))","v":5724693.333333333},{"$f":"IF((S61*Genanskaffelsespriser!$D114-(2009-S$3)/($C61+S62)*Genanskaffelsespriser!$D114*S61)<0,0,(S61*Genanskaffelsespriser!$D114-(2009-S$3)/($C61+S62)*Genanskaffelsespriser!$D114*S61))","v":4375520},{"$f":"IF((T61*Genanskaffelsespriser!$D114-(2009-T$3)/($C61+T62)*Genanskaffelsespriser!$D114*T61)<0,0,(T61*Genanskaffelsespriser!$D114-(2009-T$3)/($C61+T62)*Genanskaffelsespriser!$D114*T61))","v":10829466.666666666},{"$f":"IF((U61*Genanskaffelsespriser!$D114-(2009-U$3)/($C61+U62)*Genanskaffelsespriser!$D114*U61)<0,0,(U61*Genanskaffelsespriser!$D114-(2009-U$3)/($C61+U62)*Genanskaffelsespriser!$D114*U61))","v":7956733.333333333},{"$f":"IF((V61*Genanskaffelsespriser!$D114-(2009-V$3)/($C61+V62)*Genanskaffelsespriser!$D114*V61)<0,0,(V61*Genanskaffelsespriser!$D114-(2009-V$3)/($C61+V62)*Genanskaffelsespriser!$D114*V61))","v":4762560},{"$f":"IF((W61*Genanskaffelsespriser!$D114-(2009-W$3)/($C61+W62)*Genanskaffelsespriser!$D114*W61)<0,0,(W61*Genanskaffelsespriser!$D114-(2009-W$3)/($C61+W62)*Genanskaffelsespriser!$D114*W61))","v":2514120},{"$f":"IF((X61*Genanskaffelsespriser!$D114-(2009-X$3)/($C61+X62)*Genanskaffelsespriser!$D114*X61)<0,0,(X61*Genanskaffelsespriser!$D114-(2009-X$3)/($C61+X62)*Genanskaffelsespriser!$D114*X61))","v":40453.333333333336},{"$f":"IF((Y61*Genanskaffelsespriser!$D114-(2009-Y$3)/($C61+Y62)*Genanskaffelsespriser!$D114*Y61)<0,0,(Y61*Genanskaffelsespriser!$D114-(2009-Y$3)/($C61+Y62)*Genanskaffelsespriser!$D114*Y61))","v":0},{"$f":"+SUM(AA61:AV61)","v":253856146.66666669},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA61","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB61","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC61","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD61","v":2095.61610457501},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE61","v":56612.448394404484},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF61","v":129356.95384649833},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG61","v":3084158.4975065053},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH61","v":29757965.761231877},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI61","v":5218510.6099513276},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ61","v":4389875.4037229074},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK61","v":6670568.7434649868},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL61","v":10532986.764369166},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM61","v":4614479.2003989592},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN61","v":1558095.8768492949},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO61","v":5274753.2569375616},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP61","v":4057423.999957392},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ61","v":10128777.771999639},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR61","v":7698640.1795667456},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS61","v":4732481.7924410468},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT61","v":2592461.481610442},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU61","v":43377.870669392862},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV61","v":0},{"$f":"+SUM(AX61:BS61)","v":100542622.22902271},{"$f":"(AA61+AX61)/2","v":0},0,0,44234.474718954014,629639.55753053527,931418.4769232492,16522932.582086589,83273269.547282606,8145895.3049756642,5889037.7018614542,{"$f":"(AK61+BH61)/2","v":8059577.7050658278},11792873.382184584,4904999.6001994796,1639774.6050913141,5499723.2951354478,4216471.999978696,10479122.219333153,7827686.7564500393,4747520.8962205239,2553290.7408052208,{"$f":"(AU61+BR61)/2","v":41915.602001363099},{"$f":"(AV61+BS61)/2","v":0},{"$f":"+AVERAGE(AW61,BT61)","v":177199384.44784468},10875]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B115","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E115","v":75},2,0,0,116,54,90,3113,2203,209,6,14,168,0,0,81,11,126,400,96,2,1,0,null,{"$f":"IF((D63*Genanskaffelsespriser!$D115-(2009-D$3)/($C63+D64)*Genanskaffelsespriser!$D115*D63)<0,0,(D63*Genanskaffelsespriser!$D115-(2009-D$3)/($C63+D64)*Genanskaffelsespriser!$D115*D63))","v":0},{"$f":"IF((E63*Genanskaffelsespriser!$D115-(2009-E$3)/($C63+E64)*Genanskaffelsespriser!$D115*E63)<0,0,(E63*Genanskaffelsespriser!$D115-(2009-E$3)/($C63+E64)*Genanskaffelsespriser!$D115*E63))","v":0},{"$f":"IF((F63*Genanskaffelsespriser!$D115-(2009-F$3)/($C63+F64)*Genanskaffelsespriser!$D115*F63)<0,0,(F63*Genanskaffelsespriser!$D115-(2009-F$3)/($C63+F64)*Genanskaffelsespriser!$D115*F63))","v":0},{"$f":"IF((G63*Genanskaffelsespriser!$D115-(2009-G$3)/($C63+G64)*Genanskaffelsespriser!$D115*G63)<0,0,(G63*Genanskaffelsespriser!$D115-(2009-G$3)/($C63+G64)*Genanskaffelsespriser!$D115*G63))","v":23200},{"$f":"IF((H63*Genanskaffelsespriser!$D115-(2009-H$3)/($C63+H64)*Genanskaffelsespriser!$D115*H63)<0,0,(H63*Genanskaffelsespriser!$D115-(2009-H$3)/($C63+H64)*Genanskaffelsespriser!$D115*H63))","v":118800},{"$f":"IF((I63*Genanskaffelsespriser!$D115-(2009-I$3)/($C63+I64)*Genanskaffelsespriser!$D115*I63)<0,0,(I63*Genanskaffelsespriser!$D115-(2009-I$3)/($C63+I64)*Genanskaffelsespriser!$D115*I63))","v":378000},{"$f":"IF((J63*Genanskaffelsespriser!$D115-(2009-J$3)/($C63+J64)*Genanskaffelsespriser!$D115*J63)<0,0,(J63*Genanskaffelsespriser!$D115-(2009-J$3)/($C63+J64)*Genanskaffelsespriser!$D115*J63))","v":19300600},{"$f":"IF((K63*Genanskaffelsespriser!$D115-(2009-K$3)/($C63+K64)*Genanskaffelsespriser!$D115*K63)<0,0,(K63*Genanskaffelsespriser!$D115-(2009-K$3)/($C63+K64)*Genanskaffelsespriser!$D115*K63))","v":18064600},{"$f":"IF((L63*Genanskaffelsespriser!$D115-(2009-L$3)/($C63+L64)*Genanskaffelsespriser!$D115*L63)<0,0,(L63*Genanskaffelsespriser!$D115-(2009-L$3)/($C63+L64)*Genanskaffelsespriser!$D115*L63))","v":2006400},{"$f":"IF((M63*Genanskaffelsespriser!$D115-(2009-M$3)/($C63+M64)*Genanskaffelsespriser!$D115*M63)<0,0,(M63*Genanskaffelsespriser!$D115-(2009-M$3)/($C63+M64)*Genanskaffelsespriser!$D115*M63))","v":63600},{"$f":"IF((N63*Genanskaffelsespriser!$D115-(2009-N$3)/($C63+N64)*Genanskaffelsespriser!$D115*N63)<0,0,(N63*Genanskaffelsespriser!$D115-(2009-N$3)/($C63+N64)*Genanskaffelsespriser!$D115*N63))","v":162400},{"$f":"IF((O63*Genanskaffelsespriser!$D115-(2009-O$3)/($C63+O64)*Genanskaffelsespriser!$D115*O63)<0,0,(O63*Genanskaffelsespriser!$D115-(2009-O$3)/($C63+O64)*Genanskaffelsespriser!$D115*O63))","v":2116800},{"$f":"IF((P63*Genanskaffelsespriser!$D115-(2009-P$3)/($C63+P64)*Genanskaffelsespriser!$D115*P63)<0,0,(P63*Genanskaffelsespriser!$D115-(2009-P$3)/($C63+P64)*Genanskaffelsespriser!$D115*P63))","v":0},{"$f":"IF((Q63*Genanskaffelsespriser!$D115-(2009-Q$3)/($C63+Q64)*Genanskaffelsespriser!$D115*Q63)<0,0,(Q63*Genanskaffelsespriser!$D115-(2009-Q$3)/($C63+Q64)*Genanskaffelsespriser!$D115*Q63))","v":0},{"$f":"IF((R63*Genanskaffelsespriser!$D115-(2009-R$3)/($C63+R64)*Genanskaffelsespriser!$D115*R63)<0,0,(R63*Genanskaffelsespriser!$D115-(2009-R$3)/($C63+R64)*Genanskaffelsespriser!$D115*R63))","v":1101600},{"$f":"IF((S63*Genanskaffelsespriser!$D115-(2009-S$3)/($C63+S64)*Genanskaffelsespriser!$D115*S63)<0,0,(S63*Genanskaffelsespriser!$D115-(2009-S$3)/($C63+S64)*Genanskaffelsespriser!$D115*S63))","v":151800},{"$f":"IF((T63*Genanskaffelsespriser!$D115-(2009-T$3)/($C63+T64)*Genanskaffelsespriser!$D115*T63)<0,0,(T63*Genanskaffelsespriser!$D115-(2009-T$3)/($C63+T64)*Genanskaffelsespriser!$D115*T63))","v":1764000},{"$f":"IF((U63*Genanskaffelsespriser!$D115-(2009-U$3)/($C63+U64)*Genanskaffelsespriser!$D115*U63)<0,0,(U63*Genanskaffelsespriser!$D115-(2009-U$3)/($C63+U64)*Genanskaffelsespriser!$D115*U63))","v":5680000},{"$f":"IF((V63*Genanskaffelsespriser!$D115-(2009-V$3)/($C63+V64)*Genanskaffelsespriser!$D115*V63)<0,0,(V63*Genanskaffelsespriser!$D115-(2009-V$3)/($C63+V64)*Genanskaffelsespriser!$D115*V63))","v":1382400},{"$f":"IF((W63*Genanskaffelsespriser!$D115-(2009-W$3)/($C63+W64)*Genanskaffelsespriser!$D115*W63)<0,0,(W63*Genanskaffelsespriser!$D115-(2009-W$3)/($C63+W64)*Genanskaffelsespriser!$D115*W63))","v":29200},{"$f":"IF((X63*Genanskaffelsespriser!$D115-(2009-X$3)/($C63+X64)*Genanskaffelsespriser!$D115*X63)<0,0,(X63*Genanskaffelsespriser!$D115-(2009-X$3)/($C63+X64)*Genanskaffelsespriser!$D115*X63))","v":14800},{"$f":"IF((Y63*Genanskaffelsespriser!$D115-(2009-Y$3)/($C63+Y64)*Genanskaffelsespriser!$D115*Y63)<0,0,(Y63*Genanskaffelsespriser!$D115-(2009-Y$3)/($C63+Y64)*Genanskaffelsespriser!$D115*Y63))","v":0},{"$f":"+SUM(AA63:AV63)","v":52358200},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA63","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB63","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC63","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD63","v":562.88546186485496},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE63","v":5592.2052682277636},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF63","v":28207.379695166008},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG63","v":1986739.6126402474},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH63","v":3929902.441341952},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI63","v":945557.20507440821},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ63","v":37789.458281689302},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK63","v":114652.10641084032},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL63","v":1708161.8280590961},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM63","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN63","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO63","v":1015018.2463064835},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP63","v":140764.28931727706},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ63","v":1649865.5510712159},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR63","v":5495757.4155146312},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS63","v":1373669.3773664802},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT63","v":30109.889449598628},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU63","v":15869.952683924217},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV63","v":0},{"$f":"+SUM(AX63:BS63)","v":18478219.843943104},0,0,0,11881.442730932427,62196.102634113879,203103.68984758301,10643669.806320123,10997251.220670976,1475978.602537204,50694.729140844647,138526.05320542015,1912480.9140295479,0,0,1058309.1231532418,146282.14465863851,1706932.7755356079,5587878.7077573156,1378034.6886832402,29654.944724799316,{"$f":"(AU63+BR63)/2","v":15334.976341962109},{"$f":"(AV63+BS63)/2","v":0},{"$f":"+AVERAGE(AW63,BT63)","v":35418209.921971552},6692]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW66:AW69)","v":444732840},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT66:BT69)","v":174822901.63841456},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ66:CQ69)","v":309777870.81920731},0]
[{"$f":"+Genanskaffelsespriser!B117","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E117","v":75},165,30,89,1081,326,917,1916,6056,182,551,187,431,39,9,159,62,608,121,278,26,42,0,null,{"$f":"IF((D66*Genanskaffelsespriser!$D117-(2009-D$3)/($C66+D67)*Genanskaffelsespriser!$D117*D66)<0,0,(D66*Genanskaffelsespriser!$D117-(2009-D$3)/($C66+D67)*Genanskaffelsespriser!$D117*D66))","v":0},{"$f":"IF((E66*Genanskaffelsespriser!$D117-(2009-E$3)/($C66+E67)*Genanskaffelsespriser!$D117*E66)<0,0,(E66*Genanskaffelsespriser!$D117-(2009-E$3)/($C66+E67)*Genanskaffelsespriser!$D117*E66))","v":0},{"$f":"IF((F66*Genanskaffelsespriser!$D117-(2009-F$3)/($C66+F67)*Genanskaffelsespriser!$D117*F66)<0,0,(F66*Genanskaffelsespriser!$D117-(2009-F$3)/($C66+F67)*Genanskaffelsespriser!$D117*F66))","v":0},{"$f":"IF((G66*Genanskaffelsespriser!$D117-(2009-G$3)/($C66+G67)*Genanskaffelsespriser!$D117*G66)<0,0,(G66*Genanskaffelsespriser!$D117-(2009-G$3)/($C66+G67)*Genanskaffelsespriser!$D117*G66))","v":648600},{"$f":"IF((H66*Genanskaffelsespriser!$D117-(2009-H$3)/($C66+H67)*Genanskaffelsespriser!$D117*H66)<0,0,(H66*Genanskaffelsespriser!$D117-(2009-H$3)/($C66+H67)*Genanskaffelsespriser!$D117*H66))","v":2151600},{"$f":"IF((I66*Genanskaffelsespriser!$D117-(2009-I$3)/($C66+I67)*Genanskaffelsespriser!$D117*I66)<0,0,(I66*Genanskaffelsespriser!$D117-(2009-I$3)/($C66+I67)*Genanskaffelsespriser!$D117*I66))","v":11554200},{"$f":"IF((J66*Genanskaffelsespriser!$D117-(2009-J$3)/($C66+J67)*Genanskaffelsespriser!$D117*J66)<0,0,(J66*Genanskaffelsespriser!$D117-(2009-J$3)/($C66+J67)*Genanskaffelsespriser!$D117*J66))","v":35637600},{"$f":"IF((K66*Genanskaffelsespriser!$D117-(2009-K$3)/($C66+K67)*Genanskaffelsespriser!$D117*K66)<0,0,(K66*Genanskaffelsespriser!$D117-(2009-K$3)/($C66+K67)*Genanskaffelsespriser!$D117*K66))","v":148977600},{"$f":"IF((L66*Genanskaffelsespriser!$D117-(2009-L$3)/($C66+L67)*Genanskaffelsespriser!$D117*L66)<0,0,(L66*Genanskaffelsespriser!$D117-(2009-L$3)/($C66+L67)*Genanskaffelsespriser!$D117*L66))","v":5241600},{"$f":"IF((M66*Genanskaffelsespriser!$D117-(2009-M$3)/($C66+M67)*Genanskaffelsespriser!$D117*M66)<0,0,(M66*Genanskaffelsespriser!$D117-(2009-M$3)/($C66+M67)*Genanskaffelsespriser!$D117*M66))","v":17521800},{"$f":"IF((N66*Genanskaffelsespriser!$D117-(2009-N$3)/($C66+N67)*Genanskaffelsespriser!$D117*N66)<0,0,(N66*Genanskaffelsespriser!$D117-(2009-N$3)/($C66+N67)*Genanskaffelsespriser!$D117*N66))","v":6507600},{"$f":"IF((O66*Genanskaffelsespriser!$D117-(2009-O$3)/($C66+O67)*Genanskaffelsespriser!$D117*O66)<0,0,(O66*Genanskaffelsespriser!$D117-(2009-O$3)/($C66+O67)*Genanskaffelsespriser!$D117*O66))","v":16291800},{"$f":"IF((P66*Genanskaffelsespriser!$D117-(2009-P$3)/($C66+P67)*Genanskaffelsespriser!$D117*P66)<0,0,(P66*Genanskaffelsespriser!$D117-(2009-P$3)/($C66+P67)*Genanskaffelsespriser!$D117*P66))","v":1544400},{"$f":"IF((Q66*Genanskaffelsespriser!$D117-(2009-Q$3)/($C66+Q67)*Genanskaffelsespriser!$D117*Q66)<0,0,(Q66*Genanskaffelsespriser!$D117-(2009-Q$3)/($C66+Q67)*Genanskaffelsespriser!$D117*Q66))","v":361800},{"$f":"IF((R66*Genanskaffelsespriser!$D117-(2009-R$3)/($C66+R67)*Genanskaffelsespriser!$D117*R66)<0,0,(R66*Genanskaffelsespriser!$D117-(2009-R$3)/($C66+R67)*Genanskaffelsespriser!$D117*R66))","v":6487200},{"$f":"IF((S66*Genanskaffelsespriser!$D117-(2009-S$3)/($C66+S67)*Genanskaffelsespriser!$D117*S66)<0,0,(S66*Genanskaffelsespriser!$D117-(2009-S$3)/($C66+S67)*Genanskaffelsespriser!$D117*S66))","v":2566800},{"$f":"IF((T66*Genanskaffelsespriser!$D117-(2009-T$3)/($C66+T67)*Genanskaffelsespriser!$D117*T66)<0,0,(T66*Genanskaffelsespriser!$D117-(2009-T$3)/($C66+T67)*Genanskaffelsespriser!$D117*T66))","v":25536000},{"$f":"IF((U66*Genanskaffelsespriser!$D117-(2009-U$3)/($C66+U67)*Genanskaffelsespriser!$D117*U66)<0,0,(U66*Genanskaffelsespriser!$D117-(2009-U$3)/($C66+U67)*Genanskaffelsespriser!$D117*U66))","v":5154600},{"$f":"IF((V66*Genanskaffelsespriser!$D117-(2009-V$3)/($C66+V67)*Genanskaffelsespriser!$D117*V66)<0,0,(V66*Genanskaffelsespriser!$D117-(2009-V$3)/($C66+V67)*Genanskaffelsespriser!$D117*V66))","v":12009600},{"$f":"IF((W66*Genanskaffelsespriser!$D117-(2009-W$3)/($C66+W67)*Genanskaffelsespriser!$D117*W66)<0,0,(W66*Genanskaffelsespriser!$D117-(2009-W$3)/($C66+W67)*Genanskaffelsespriser!$D117*W66))","v":1138800},{"$f":"IF((X66*Genanskaffelsespriser!$D117-(2009-X$3)/($C66+X67)*Genanskaffelsespriser!$D117*X66)<0,0,(X66*Genanskaffelsespriser!$D117-(2009-X$3)/($C66+X67)*Genanskaffelsespriser!$D117*X66))","v":1864800},{"$f":"IF((Y66*Genanskaffelsespriser!$D117-(2009-Y$3)/($C66+Y67)*Genanskaffelsespriser!$D117*Y66)<0,0,(Y66*Genanskaffelsespriser!$D117-(2009-Y$3)/($C66+Y67)*Genanskaffelsespriser!$D117*Y66))","v":0},{"$f":"+SUM(AA66:AV66)","v":301196400},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA66","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB66","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC66","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD66","v":15736.530627825214},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE66","v":101281.05096901393},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF66","v":862205.57268224098},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG66","v":3668416.0916980859},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH66","v":32409653.905719738},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI66","v":2470211.6457924731},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ66","v":10410995.756605403},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK66","v":4594273.6926058158},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL66","v":13146745.498097686},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM66","v":1371682.0793868857},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN66","v":327466.95906796289},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO66","v":5977329.6726937369},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP66","v":2380196.1648194119},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ66","v":23883767.977411889},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR66","v":4987399.8545795279},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS66","v":11933752.715871297},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT66","v":1174285.6885343466},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU66","v":1999614.0381744513},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV66","v":0},{"$f":"+SUM(AX66:BS66)","v":121715014.89533779},{"$f":"(AA66+AX66)/2","v":0},0,0,332168.26531391259,1126440.525484507,6208202.7863411205,19653008.045849044,90693626.952859864,3855905.8228962366,13966397.878302701,{"$f":"(AK66+BH66)/2","v":5550936.8463029079},14719272.749048844,1458041.0396934429,344633.47953398142,6232264.8363468684,2473498.082409706,24709883.988705944,5070999.9272897635,11971676.357935648,1156542.8442671732,{"$f":"(AU66+BR66)/2","v":1932207.0190872257},{"$f":"(AV66+BS66)/2","v":0},{"$f":"+AVERAGE(AW66,BT66)","v":211455707.44766891},13275]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B118","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E118","v":75},388,56,138,2407,929,1777,2752,7506,117,727,199,748,59,0,346,80,265,161,230,40,68,0,null,{"$f":"IF((D68*Genanskaffelsespriser!$D118-(2009-D$3)/($C68+D69)*Genanskaffelsespriser!$D118*D68)<0,0,(D68*Genanskaffelsespriser!$D118-(2009-D$3)/($C68+D69)*Genanskaffelsespriser!$D118*D68))","v":0},{"$f":"IF((E68*Genanskaffelsespriser!$D118-(2009-E$3)/($C68+E69)*Genanskaffelsespriser!$D118*E68)<0,0,(E68*Genanskaffelsespriser!$D118-(2009-E$3)/($C68+E69)*Genanskaffelsespriser!$D118*E68))","v":0},{"$f":"IF((F68*Genanskaffelsespriser!$D118-(2009-F$3)/($C68+F69)*Genanskaffelsespriser!$D118*F68)<0,0,(F68*Genanskaffelsespriser!$D118-(2009-F$3)/($C68+F69)*Genanskaffelsespriser!$D118*F68))","v":0},{"$f":"IF((G68*Genanskaffelsespriser!$D118-(2009-G$3)/($C68+G69)*Genanskaffelsespriser!$D118*G68)<0,0,(G68*Genanskaffelsespriser!$D118-(2009-G$3)/($C68+G69)*Genanskaffelsespriser!$D118*G68))","v":545586.66666667163},{"$f":"IF((H68*Genanskaffelsespriser!$D118-(2009-H$3)/($C68+H69)*Genanskaffelsespriser!$D118*H68)<0,0,(H68*Genanskaffelsespriser!$D118-(2009-H$3)/($C68+H69)*Genanskaffelsespriser!$D118*H68))","v":2316306.666666666},{"$f":"IF((I68*Genanskaffelsespriser!$D118-(2009-I$3)/($C68+I69)*Genanskaffelsespriser!$D118*I68)<0,0,(I68*Genanskaffelsespriser!$D118-(2009-I$3)/($C68+I69)*Genanskaffelsespriser!$D118*I68))","v":8458520},{"$f":"IF((J68*Genanskaffelsespriser!$D118-(2009-J$3)/($C68+J69)*Genanskaffelsespriser!$D118*J68)<0,0,(J68*Genanskaffelsespriser!$D118-(2009-J$3)/($C68+J69)*Genanskaffelsespriser!$D118*J68))","v":19337386.666666664},{"$f":"IF((K68*Genanskaffelsespriser!$D118-(2009-K$3)/($C68+K69)*Genanskaffelsespriser!$D118*K68)<0,0,(K68*Genanskaffelsespriser!$D118-(2009-K$3)/($C68+K69)*Genanskaffelsespriser!$D118*K68))","v":69755760},{"$f":"IF((L68*Genanskaffelsespriser!$D118-(2009-L$3)/($C68+L69)*Genanskaffelsespriser!$D118*L68)<0,0,(L68*Genanskaffelsespriser!$D118-(2009-L$3)/($C68+L69)*Genanskaffelsespriser!$D118*L68))","v":1272960},{"$f":"IF((M68*Genanskaffelsespriser!$D118-(2009-M$3)/($C68+M69)*Genanskaffelsespriser!$D118*M68)<0,0,(M68*Genanskaffelsespriser!$D118-(2009-M$3)/($C68+M69)*Genanskaffelsespriser!$D118*M68))","v":8733693.3333333321},{"$f":"IF((N68*Genanskaffelsespriser!$D118-(2009-N$3)/($C68+N69)*Genanskaffelsespriser!$D118*N68)<0,0,(N68*Genanskaffelsespriser!$D118-(2009-N$3)/($C68+N69)*Genanskaffelsespriser!$D118*N68))","v":2616186.666666667},{"$f":"IF((O68*Genanskaffelsespriser!$D118-(2009-O$3)/($C68+O69)*Genanskaffelsespriser!$D118*O68)<0,0,(O68*Genanskaffelsespriser!$D118-(2009-O$3)/($C68+O69)*Genanskaffelsespriser!$D118*O68))","v":10681440},{"$f":"IF((P68*Genanskaffelsespriser!$D118-(2009-P$3)/($C68+P69)*Genanskaffelsespriser!$D118*P68)<0,0,(P68*Genanskaffelsespriser!$D118-(2009-P$3)/($C68+P69)*Genanskaffelsespriser!$D118*P68))","v":882640},{"$f":"IF((Q68*Genanskaffelsespriser!$D118-(2009-Q$3)/($C68+Q69)*Genanskaffelsespriser!$D118*Q68)<0,0,(Q68*Genanskaffelsespriser!$D118-(2009-Q$3)/($C68+Q69)*Genanskaffelsespriser!$D118*Q68))","v":0},{"$f":"IF((R68*Genanskaffelsespriser!$D118-(2009-R$3)/($C68+R69)*Genanskaffelsespriser!$D118*R68)<0,0,(R68*Genanskaffelsespriser!$D118-(2009-R$3)/($C68+R69)*Genanskaffelsespriser!$D118*R68))","v":5333013.333333333},{"$f":"IF((S68*Genanskaffelsespriser!$D118-(2009-S$3)/($C68+S69)*Genanskaffelsespriser!$D118*S68)<0,0,(S68*Genanskaffelsespriser!$D118-(2009-S$3)/($C68+S69)*Genanskaffelsespriser!$D118*S68))","v":1251200},{"$f":"IF((T68*Genanskaffelsespriser!$D118-(2009-T$3)/($C68+T69)*Genanskaffelsespriser!$D118*T68)<0,0,(T68*Genanskaffelsespriser!$D118-(2009-T$3)/($C68+T69)*Genanskaffelsespriser!$D118*T68))","v":4204666.666666667},{"$f":"IF((U68*Genanskaffelsespriser!$D118-(2009-U$3)/($C68+U69)*Genanskaffelsespriser!$D118*U68)<0,0,(U68*Genanskaffelsespriser!$D118-(2009-U$3)/($C68+U69)*Genanskaffelsespriser!$D118*U68))","v":2591026.6666666665},{"$f":"IF((V68*Genanskaffelsespriser!$D118-(2009-V$3)/($C68+V69)*Genanskaffelsespriser!$D118*V68)<0,0,(V68*Genanskaffelsespriser!$D118-(2009-V$3)/($C68+V69)*Genanskaffelsespriser!$D118*V68))","v":3753600},{"$f":"IF((W68*Genanskaffelsespriser!$D118-(2009-W$3)/($C68+W69)*Genanskaffelsespriser!$D118*W68)<0,0,(W68*Genanskaffelsespriser!$D118-(2009-W$3)/($C68+W69)*Genanskaffelsespriser!$D118*W68))","v":661866.66666666663},{"$f":"IF((X68*Genanskaffelsespriser!$D118-(2009-X$3)/($C68+X69)*Genanskaffelsespriser!$D118*X68)<0,0,(X68*Genanskaffelsespriser!$D118-(2009-X$3)/($C68+X69)*Genanskaffelsespriser!$D118*X68))","v":1140586.6666666667},{"$f":"IF((Y68*Genanskaffelsespriser!$D118-(2009-Y$3)/($C68+Y69)*Genanskaffelsespriser!$D118*Y68)<0,0,(Y68*Genanskaffelsespriser!$D118-(2009-Y$3)/($C68+Y69)*Genanskaffelsespriser!$D118*Y68))","v":0},{"$f":"+SUM(AA68:AV68)","v":143536439.99999997},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA68","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB68","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC68","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD68","v":13237.189778188627},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE68","v":109034.19481619881},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF68","v":631197.58015649626},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG68","v":1990526.3098353425},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH68","v":15175167.538814215},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI68","v":599908.54254960059},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ68","v":5189332.3878155341},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK68","v":1846990.8380374897},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL68","v":8619438.8117458206},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM68","v":783929.98611113755},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN68","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO68","v":4913857.8804730335},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP68","v":1160238.9907363444},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ68","v":3932616.0357544064},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR68","v":2506981.341043924},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS68","v":3729893.9343770398},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT68","v":682490.82752423559},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU68","v":1223044.3535077597},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV68","v":0},{"$f":"+SUM(AX68:BS68)","v":53107886.743076757},0,0,0,279411.92822243011,1212670.4307414324,4544858.7900782479,10663956.488251003,42465463.769407108,936434.2712748003,6961512.8605744336,2231588.7523520784,9650439.4058729112,833284.99305556878,0,5123435.6069031833,1205719.4953681722,4068641.3512105364,2549004.0038552955,3741746.9671885199,672178.74709545111,{"$f":"(AU68+BR68)/2","v":1181815.5100872132},{"$f":"(AV68+BS68)/2","v":0},{"$f":"+AVERAGE(AW68,BT68)","v":98322163.371538371},18993]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW71:AW74)","v":28570960},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT71:BT74)","v":9893987.6910597757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ71:CQ74)","v":19232473.845529888},0]
[{"$f":"+Genanskaffelsespriser!B120","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E120","v":75},0,0,0,2,18,51,107,357,0,20,5,26,5,1,21,2,2,1,4,4,0,0,null,{"$f":"IF((D71*Genanskaffelsespriser!$D120-(2009-D$3)/($C71+D72)*Genanskaffelsespriser!$D120*D71)<0,0,(D71*Genanskaffelsespriser!$D120-(2009-D$3)/($C71+D72)*Genanskaffelsespriser!$D120*D71))","v":0},{"$f":"IF((E71*Genanskaffelsespriser!$D120-(2009-E$3)/($C71+E72)*Genanskaffelsespriser!$D120*E71)<0,0,(E71*Genanskaffelsespriser!$D120-(2009-E$3)/($C71+E72)*Genanskaffelsespriser!$D120*E71))","v":0},{"$f":"IF((F71*Genanskaffelsespriser!$D120-(2009-F$3)/($C71+F72)*Genanskaffelsespriser!$D120*F71)<0,0,(F71*Genanskaffelsespriser!$D120-(2009-F$3)/($C71+F72)*Genanskaffelsespriser!$D120*F71))","v":0},{"$f":"IF((G71*Genanskaffelsespriser!$D120-(2009-G$3)/($C71+G72)*Genanskaffelsespriser!$D120*G71)<0,0,(G71*Genanskaffelsespriser!$D120-(2009-G$3)/($C71+G72)*Genanskaffelsespriser!$D120*G71))","v":1280},{"$f":"IF((H71*Genanskaffelsespriser!$D120-(2009-H$3)/($C71+H72)*Genanskaffelsespriser!$D120*H71)<0,0,(H71*Genanskaffelsespriser!$D120-(2009-H$3)/($C71+H72)*Genanskaffelsespriser!$D120*H71))","v":126720},{"$f":"IF((I71*Genanskaffelsespriser!$D120-(2009-I$3)/($C71+I72)*Genanskaffelsespriser!$D120*I71)<0,0,(I71*Genanskaffelsespriser!$D120-(2009-I$3)/($C71+I72)*Genanskaffelsespriser!$D120*I71))","v":685440},{"$f":"IF((J71*Genanskaffelsespriser!$D120-(2009-J$3)/($C71+J72)*Genanskaffelsespriser!$D120*J71)<0,0,(J71*Genanskaffelsespriser!$D120-(2009-J$3)/($C71+J72)*Genanskaffelsespriser!$D120*J71))","v":2122880},{"$f":"IF((K71*Genanskaffelsespriser!$D120-(2009-K$3)/($C71+K72)*Genanskaffelsespriser!$D120*K71)<0,0,(K71*Genanskaffelsespriser!$D120-(2009-K$3)/($C71+K72)*Genanskaffelsespriser!$D120*K71))","v":9367680},{"$f":"IF((L71*Genanskaffelsespriser!$D120-(2009-L$3)/($C71+L72)*Genanskaffelsespriser!$D120*L71)<0,0,(L71*Genanskaffelsespriser!$D120-(2009-L$3)/($C71+L72)*Genanskaffelsespriser!$D120*L71))","v":0},{"$f":"IF((M71*Genanskaffelsespriser!$D120-(2009-M$3)/($C71+M72)*Genanskaffelsespriser!$D120*M71)<0,0,(M71*Genanskaffelsespriser!$D120-(2009-M$3)/($C71+M72)*Genanskaffelsespriser!$D120*M71))","v":678400},{"$f":"IF((N71*Genanskaffelsespriser!$D120-(2009-N$3)/($C71+N72)*Genanskaffelsespriser!$D120*N71)<0,0,(N71*Genanskaffelsespriser!$D120-(2009-N$3)/($C71+N72)*Genanskaffelsespriser!$D120*N71))","v":185600},{"$f":"IF((O71*Genanskaffelsespriser!$D120-(2009-O$3)/($C71+O72)*Genanskaffelsespriser!$D120*O71)<0,0,(O71*Genanskaffelsespriser!$D120-(2009-O$3)/($C71+O72)*Genanskaffelsespriser!$D120*O71))","v":1048320},{"$f":"IF((P71*Genanskaffelsespriser!$D120-(2009-P$3)/($C71+P72)*Genanskaffelsespriser!$D120*P71)<0,0,(P71*Genanskaffelsespriser!$D120-(2009-P$3)/($C71+P72)*Genanskaffelsespriser!$D120*P71))","v":211200},{"$f":"IF((Q71*Genanskaffelsespriser!$D120-(2009-Q$3)/($C71+Q72)*Genanskaffelsespriser!$D120*Q71)<0,0,(Q71*Genanskaffelsespriser!$D120-(2009-Q$3)/($C71+Q72)*Genanskaffelsespriser!$D120*Q71))","v":42880},{"$f":"IF((R71*Genanskaffelsespriser!$D120-(2009-R$3)/($C71+R72)*Genanskaffelsespriser!$D120*R71)<0,0,(R71*Genanskaffelsespriser!$D120-(2009-R$3)/($C71+R72)*Genanskaffelsespriser!$D120*R71))","v":913920},{"$f":"IF((S71*Genanskaffelsespriser!$D120-(2009-S$3)/($C71+S72)*Genanskaffelsespriser!$D120*S71)<0,0,(S71*Genanskaffelsespriser!$D120-(2009-S$3)/($C71+S72)*Genanskaffelsespriser!$D120*S71))","v":88320},{"$f":"IF((T71*Genanskaffelsespriser!$D120-(2009-T$3)/($C71+T72)*Genanskaffelsespriser!$D120*T71)<0,0,(T71*Genanskaffelsespriser!$D120-(2009-T$3)/($C71+T72)*Genanskaffelsespriser!$D120*T71))","v":89600},{"$f":"IF((U71*Genanskaffelsespriser!$D120-(2009-U$3)/($C71+U72)*Genanskaffelsespriser!$D120*U71)<0,0,(U71*Genanskaffelsespriser!$D120-(2009-U$3)/($C71+U72)*Genanskaffelsespriser!$D120*U71))","v":45440},{"$f":"IF((V71*Genanskaffelsespriser!$D120-(2009-V$3)/($C71+V72)*Genanskaffelsespriser!$D120*V71)<0,0,(V71*Genanskaffelsespriser!$D120-(2009-V$3)/($C71+V72)*Genanskaffelsespriser!$D120*V71))","v":184320},{"$f":"IF((W71*Genanskaffelsespriser!$D120-(2009-W$3)/($C71+W72)*Genanskaffelsespriser!$D120*W71)<0,0,(W71*Genanskaffelsespriser!$D120-(2009-W$3)/($C71+W72)*Genanskaffelsespriser!$D120*W71))","v":186880},{"$f":"IF((X71*Genanskaffelsespriser!$D120-(2009-X$3)/($C71+X72)*Genanskaffelsespriser!$D120*X71)<0,0,(X71*Genanskaffelsespriser!$D120-(2009-X$3)/($C71+X72)*Genanskaffelsespriser!$D120*X71))","v":0},{"$f":"IF((Y71*Genanskaffelsespriser!$D120-(2009-Y$3)/($C71+Y72)*Genanskaffelsespriser!$D120*Y71)<0,0,(Y71*Genanskaffelsespriser!$D120-(2009-Y$3)/($C71+Y72)*Genanskaffelsespriser!$D120*Y71))","v":0},{"$f":"+SUM(AA71:AV71)","v":15978880},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA71","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB71","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC71","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD71","v":31.05574962012993},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE71","v":5965.0189527762805},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF71","v":51149.381847234363},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG71","v":218522.21116865426},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH71","v":2037912.1874666573},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI71","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ71","v":403087.55500468588},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK71","v":131030.97875524608},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL71","v":845946.81008640956},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM71","v":187580.4553007707},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN71","v":38810.898852499304},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO71","v":842089.21175056417},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP71","v":81899.222875506661},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ71","v":83802.694657585569},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR71","v":43966.05932411705},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS71","v":183155.91698219735},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT71","v":192703.29247743121},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU71","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV71","v":0},{"$f":"+SUM(AX71:BS71)","v":5347652.9512519557},{"$f":"(AA71+AX71)/2","v":0},0,0,655.52787481006499,66342.509476388135,368294.69092361716,1170701.1055843271,5702796.0937333284,0,540743.77750234294,{"$f":"(AK71+BH71)/2","v":158315.48937762305},947133.40504320478,199390.22765038535,40845.449426249652,878004.60587528208,85109.611437753338,86701.347328792792,44703.029662058529,183737.95849109866,189791.64623871562,{"$f":"(AU71+BR71)/2","v":0},{"$f":"(AV71+BS71)/2","v":0},{"$f":"+AVERAGE(AW71,BT71)","v":10663266.475625977},626]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B121","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E121","v":75},0,0,0,12,94,136,294,599,0,31,12,100,10,0,56,3,1,10,5,6,0,0,null,{"$f":"IF((D73*Genanskaffelsespriser!$D121-(2009-D$3)/($C73+D74)*Genanskaffelsespriser!$D121*D73)<0,0,(D73*Genanskaffelsespriser!$D121-(2009-D$3)/($C73+D74)*Genanskaffelsespriser!$D121*D73))","v":0},{"$f":"IF((E73*Genanskaffelsespriser!$D121-(2009-E$3)/($C73+E74)*Genanskaffelsespriser!$D121*E73)<0,0,(E73*Genanskaffelsespriser!$D121-(2009-E$3)/($C73+E74)*Genanskaffelsespriser!$D121*E73))","v":0},{"$f":"IF((F73*Genanskaffelsespriser!$D121-(2009-F$3)/($C73+F74)*Genanskaffelsespriser!$D121*F73)<0,0,(F73*Genanskaffelsespriser!$D121-(2009-F$3)/($C73+F74)*Genanskaffelsespriser!$D121*F73))","v":0},{"$f":"IF((G73*Genanskaffelsespriser!$D121-(2009-G$3)/($C73+G74)*Genanskaffelsespriser!$D121*G73)<0,0,(G73*Genanskaffelsespriser!$D121-(2009-G$3)/($C73+G74)*Genanskaffelsespriser!$D121*G73))","v":2880},{"$f":"IF((H73*Genanskaffelsespriser!$D121-(2009-H$3)/($C73+H74)*Genanskaffelsespriser!$D121*H73)<0,0,(H73*Genanskaffelsespriser!$D121-(2009-H$3)/($C73+H74)*Genanskaffelsespriser!$D121*H73))","v":248159.99999999977},{"$f":"IF((I73*Genanskaffelsespriser!$D121-(2009-I$3)/($C73+I74)*Genanskaffelsespriser!$D121*I73)<0,0,(I73*Genanskaffelsespriser!$D121-(2009-I$3)/($C73+I74)*Genanskaffelsespriser!$D121*I73))","v":685440},{"$f":"IF((J73*Genanskaffelsespriser!$D121-(2009-J$3)/($C73+J74)*Genanskaffelsespriser!$D121*J73)<0,0,(J73*Genanskaffelsespriser!$D121-(2009-J$3)/($C73+J74)*Genanskaffelsespriser!$D121*J73))","v":2187360},{"$f":"IF((K73*Genanskaffelsespriser!$D121-(2009-K$3)/($C73+K74)*Genanskaffelsespriser!$D121*K73)<0,0,(K73*Genanskaffelsespriser!$D121-(2009-K$3)/($C73+K74)*Genanskaffelsespriser!$D121*K73))","v":5894160},{"$f":"IF((L73*Genanskaffelsespriser!$D121-(2009-L$3)/($C73+L74)*Genanskaffelsespriser!$D121*L73)<0,0,(L73*Genanskaffelsespriser!$D121-(2009-L$3)/($C73+L74)*Genanskaffelsespriser!$D121*L73))","v":0},{"$f":"IF((M73*Genanskaffelsespriser!$D121-(2009-M$3)/($C73+M74)*Genanskaffelsespriser!$D121*M73)<0,0,(M73*Genanskaffelsespriser!$D121-(2009-M$3)/($C73+M74)*Genanskaffelsespriser!$D121*M73))","v":394320},{"$f":"IF((N73*Genanskaffelsespriser!$D121-(2009-N$3)/($C73+N74)*Genanskaffelsespriser!$D121*N73)<0,0,(N73*Genanskaffelsespriser!$D121-(2009-N$3)/($C73+N74)*Genanskaffelsespriser!$D121*N73))","v":167040},{"$f":"IF((O73*Genanskaffelsespriser!$D121-(2009-O$3)/($C73+O74)*Genanskaffelsespriser!$D121*O73)<0,0,(O73*Genanskaffelsespriser!$D121-(2009-O$3)/($C73+O74)*Genanskaffelsespriser!$D121*O73))","v":1512000},{"$f":"IF((P73*Genanskaffelsespriser!$D121-(2009-P$3)/($C73+P74)*Genanskaffelsespriser!$D121*P73)<0,0,(P73*Genanskaffelsespriser!$D121-(2009-P$3)/($C73+P74)*Genanskaffelsespriser!$D121*P73))","v":158400},{"$f":"IF((Q73*Genanskaffelsespriser!$D121-(2009-Q$3)/($C73+Q74)*Genanskaffelsespriser!$D121*Q73)<0,0,(Q73*Genanskaffelsespriser!$D121-(2009-Q$3)/($C73+Q74)*Genanskaffelsespriser!$D121*Q73))","v":0},{"$f":"IF((R73*Genanskaffelsespriser!$D121-(2009-R$3)/($C73+R74)*Genanskaffelsespriser!$D121*R73)<0,0,(R73*Genanskaffelsespriser!$D121-(2009-R$3)/($C73+R74)*Genanskaffelsespriser!$D121*R73))","v":913920},{"$f":"IF((S73*Genanskaffelsespriser!$D121-(2009-S$3)/($C73+S74)*Genanskaffelsespriser!$D121*S73)<0,0,(S73*Genanskaffelsespriser!$D121-(2009-S$3)/($C73+S74)*Genanskaffelsespriser!$D121*S73))","v":49680},{"$f":"IF((T73*Genanskaffelsespriser!$D121-(2009-T$3)/($C73+T74)*Genanskaffelsespriser!$D121*T73)<0,0,(T73*Genanskaffelsespriser!$D121-(2009-T$3)/($C73+T74)*Genanskaffelsespriser!$D121*T73))","v":16800},{"$f":"IF((U73*Genanskaffelsespriser!$D121-(2009-U$3)/($C73+U74)*Genanskaffelsespriser!$D121*U73)<0,0,(U73*Genanskaffelsespriser!$D121-(2009-U$3)/($C73+U74)*Genanskaffelsespriser!$D121*U73))","v":170400},{"$f":"IF((V73*Genanskaffelsespriser!$D121-(2009-V$3)/($C73+V74)*Genanskaffelsespriser!$D121*V73)<0,0,(V73*Genanskaffelsespriser!$D121-(2009-V$3)/($C73+V74)*Genanskaffelsespriser!$D121*V73))","v":86400},{"$f":"IF((W73*Genanskaffelsespriser!$D121-(2009-W$3)/($C73+W74)*Genanskaffelsespriser!$D121*W73)<0,0,(W73*Genanskaffelsespriser!$D121-(2009-W$3)/($C73+W74)*Genanskaffelsespriser!$D121*W73))","v":105120},{"$f":"IF((X73*Genanskaffelsespriser!$D121-(2009-X$3)/($C73+X74)*Genanskaffelsespriser!$D121*X73)<0,0,(X73*Genanskaffelsespriser!$D121-(2009-X$3)/($C73+X74)*Genanskaffelsespriser!$D121*X73))","v":0},{"$f":"IF((Y73*Genanskaffelsespriser!$D121-(2009-Y$3)/($C73+Y74)*Genanskaffelsespriser!$D121*Y73)<0,0,(Y73*Genanskaffelsespriser!$D121-(2009-Y$3)/($C73+Y74)*Genanskaffelsespriser!$D121*Y73))","v":0},{"$f":"+SUM(AA73:AV73)","v":12592080},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA73","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB73","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC73","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD73","v":69.875436645292339},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE73","v":11681.495449186872},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF73","v":51149.381847234363},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG73","v":225159.56804994517},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH73","v":1282257.7734165208},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI73","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ73","v":234294.64134647368},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK73","v":117927.88087972147},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL73","v":1220115.5914707829},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM73","v":140685.34147557802},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN73","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO73","v":842089.21175056417},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP73","v":46068.312867472494},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ73","v":15713.005248297293},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR73","v":164872.72246543894},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS73","v":85854.336085405012},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT73","v":108395.60201855506},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU73","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV73","v":0},{"$f":"+SUM(AX73:BS73)","v":4546334.7398078209},0,0,0,1474.9377183226461,129920.74772459333,368294.69092361716,1206259.7840249725,3588208.8867082605,0,314307.32067323686,142483.94043986074,1366057.7957353913,149542.67073778901,0,878004.60587528208,47874.156433736251,16256.502624148647,167636.36123271947,86127.168042702513,106757.80100927752,{"$f":"(AU73+BR73)/2","v":0},{"$f":"(AV73+BS73)/2","v":0},{"$f":"+AVERAGE(AW73,BT73)","v":8569207.3699039109},1369]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW76:AW79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT76:BT79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ76:CQ79)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B123","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E123","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D76*Genanskaffelsespriser!$D123-(2009-D$3)/($C76+D77)*Genanskaffelsespriser!$D123*D76)<0,0,(D76*Genanskaffelsespriser!$D123-(2009-D$3)/($C76+D77)*Genanskaffelsespriser!$D123*D76))","v":0},{"$f":"IF((E76*Genanskaffelsespriser!$D123-(2009-E$3)/($C76+E77)*Genanskaffelsespriser!$D123*E76)<0,0,(E76*Genanskaffelsespriser!$D123-(2009-E$3)/($C76+E77)*Genanskaffelsespriser!$D123*E76))","v":0},{"$f":"IF((F76*Genanskaffelsespriser!$D123-(2009-F$3)/($C76+F77)*Genanskaffelsespriser!$D123*F76)<0,0,(F76*Genanskaffelsespriser!$D123-(2009-F$3)/($C76+F77)*Genanskaffelsespriser!$D123*F76))","v":0},{"$f":"IF((G76*Genanskaffelsespriser!$D123-(2009-G$3)/($C76+G77)*Genanskaffelsespriser!$D123*G76)<0,0,(G76*Genanskaffelsespriser!$D123-(2009-G$3)/($C76+G77)*Genanskaffelsespriser!$D123*G76))","v":0},{"$f":"IF((H76*Genanskaffelsespriser!$D123-(2009-H$3)/($C76+H77)*Genanskaffelsespriser!$D123*H76)<0,0,(H76*Genanskaffelsespriser!$D123-(2009-H$3)/($C76+H77)*Genanskaffelsespriser!$D123*H76))","v":0},{"$f":"IF((I76*Genanskaffelsespriser!$D123-(2009-I$3)/($C76+I77)*Genanskaffelsespriser!$D123*I76)<0,0,(I76*Genanskaffelsespriser!$D123-(2009-I$3)/($C76+I77)*Genanskaffelsespriser!$D123*I76))","v":0},{"$f":"IF((J76*Genanskaffelsespriser!$D123-(2009-J$3)/($C76+J77)*Genanskaffelsespriser!$D123*J76)<0,0,(J76*Genanskaffelsespriser!$D123-(2009-J$3)/($C76+J77)*Genanskaffelsespriser!$D123*J76))","v":0},{"$f":"IF((K76*Genanskaffelsespriser!$D123-(2009-K$3)/($C76+K77)*Genanskaffelsespriser!$D123*K76)<0,0,(K76*Genanskaffelsespriser!$D123-(2009-K$3)/($C76+K77)*Genanskaffelsespriser!$D123*K76))","v":0},{"$f":"IF((L76*Genanskaffelsespriser!$D123-(2009-L$3)/($C76+L77)*Genanskaffelsespriser!$D123*L76)<0,0,(L76*Genanskaffelsespriser!$D123-(2009-L$3)/($C76+L77)*Genanskaffelsespriser!$D123*L76))","v":0},{"$f":"IF((M76*Genanskaffelsespriser!$D123-(2009-M$3)/($C76+M77)*Genanskaffelsespriser!$D123*M76)<0,0,(M76*Genanskaffelsespriser!$D123-(2009-M$3)/($C76+M77)*Genanskaffelsespriser!$D123*M76))","v":0},{"$f":"IF((N76*Genanskaffelsespriser!$D123-(2009-N$3)/($C76+N77)*Genanskaffelsespriser!$D123*N76)<0,0,(N76*Genanskaffelsespriser!$D123-(2009-N$3)/($C76+N77)*Genanskaffelsespriser!$D123*N76))","v":0},{"$f":"IF((O76*Genanskaffelsespriser!$D123-(2009-O$3)/($C76+O77)*Genanskaffelsespriser!$D123*O76)<0,0,(O76*Genanskaffelsespriser!$D123-(2009-O$3)/($C76+O77)*Genanskaffelsespriser!$D123*O76))","v":0},{"$f":"IF((P76*Genanskaffelsespriser!$D123-(2009-P$3)/($C76+P77)*Genanskaffelsespriser!$D123*P76)<0,0,(P76*Genanskaffelsespriser!$D123-(2009-P$3)/($C76+P77)*Genanskaffelsespriser!$D123*P76))","v":0},{"$f":"IF((Q76*Genanskaffelsespriser!$D123-(2009-Q$3)/($C76+Q77)*Genanskaffelsespriser!$D123*Q76)<0,0,(Q76*Genanskaffelsespriser!$D123-(2009-Q$3)/($C76+Q77)*Genanskaffelsespriser!$D123*Q76))","v":0},{"$f":"IF((R76*Genanskaffelsespriser!$D123-(2009-R$3)/($C76+R77)*Genanskaffelsespriser!$D123*R76)<0,0,(R76*Genanskaffelsespriser!$D123-(2009-R$3)/($C76+R77)*Genanskaffelsespriser!$D123*R76))","v":0},{"$f":"IF((S76*Genanskaffelsespriser!$D123-(2009-S$3)/($C76+S77)*Genanskaffelsespriser!$D123*S76)<0,0,(S76*Genanskaffelsespriser!$D123-(2009-S$3)/($C76+S77)*Genanskaffelsespriser!$D123*S76))","v":0},{"$f":"IF((T76*Genanskaffelsespriser!$D123-(2009-T$3)/($C76+T77)*Genanskaffelsespriser!$D123*T76)<0,0,(T76*Genanskaffelsespriser!$D123-(2009-T$3)/($C76+T77)*Genanskaffelsespriser!$D123*T76))","v":0},{"$f":"IF((U76*Genanskaffelsespriser!$D123-(2009-U$3)/($C76+U77)*Genanskaffelsespriser!$D123*U76)<0,0,(U76*Genanskaffelsespriser!$D123-(2009-U$3)/($C76+U77)*Genanskaffelsespriser!$D123*U76))","v":0},{"$f":"IF((V76*Genanskaffelsespriser!$D123-(2009-V$3)/($C76+V77)*Genanskaffelsespriser!$D123*V76)<0,0,(V76*Genanskaffelsespriser!$D123-(2009-V$3)/($C76+V77)*Genanskaffelsespriser!$D123*V76))","v":0},{"$f":"IF((W76*Genanskaffelsespriser!$D123-(2009-W$3)/($C76+W77)*Genanskaffelsespriser!$D123*W76)<0,0,(W76*Genanskaffelsespriser!$D123-(2009-W$3)/($C76+W77)*Genanskaffelsespriser!$D123*W76))","v":0},{"$f":"IF((X76*Genanskaffelsespriser!$D123-(2009-X$3)/($C76+X77)*Genanskaffelsespriser!$D123*X76)<0,0,(X76*Genanskaffelsespriser!$D123-(2009-X$3)/($C76+X77)*Genanskaffelsespriser!$D123*X76))","v":0},{"$f":"IF((Y76*Genanskaffelsespriser!$D123-(2009-Y$3)/($C76+Y77)*Genanskaffelsespriser!$D123*Y76)<0,0,(Y76*Genanskaffelsespriser!$D123-(2009-Y$3)/($C76+Y77)*Genanskaffelsespriser!$D123*Y76))","v":0},{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA76","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB76","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC76","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD76","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE76","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF76","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG76","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH76","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI76","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ76","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK76","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL76","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM76","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN76","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO76","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP76","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ76","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR76","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS76","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT76","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU76","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV76","v":0},{"$f":"+SUM(AX76:BS76)","v":0},{"$f":"(AA76+AX76)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK76+BH76)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU76+BR76)/2","v":0},{"$f":"(AV76+BS76)/2","v":0},{"$f":"+AVERAGE(AW76,BT76)","v":0},{"$f":"SUM(D76:Y76)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B124","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E124","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D78*Genanskaffelsespriser!$D124-(2009-D$3)/($C78+D79)*Genanskaffelsespriser!$D124*D78)<0,0,(D78*Genanskaffelsespriser!$D124-(2009-D$3)/($C78+D79)*Genanskaffelsespriser!$D124*D78))","v":0},{"$f":"IF((E78*Genanskaffelsespriser!$D124-(2009-E$3)/($C78+E79)*Genanskaffelsespriser!$D124*E78)<0,0,(E78*Genanskaffelsespriser!$D124-(2009-E$3)/($C78+E79)*Genanskaffelsespriser!$D124*E78))","v":0},{"$f":"IF((F78*Genanskaffelsespriser!$D124-(2009-F$3)/($C78+F79)*Genanskaffelsespriser!$D124*F78)<0,0,(F78*Genanskaffelsespriser!$D124-(2009-F$3)/($C78+F79)*Genanskaffelsespriser!$D124*F78))","v":0},{"$f":"IF((G78*Genanskaffelsespriser!$D124-(2009-G$3)/($C78+G79)*Genanskaffelsespriser!$D124*G78)<0,0,(G78*Genanskaffelsespriser!$D124-(2009-G$3)/($C78+G79)*Genanskaffelsespriser!$D124*G78))","v":0},{"$f":"IF((H78*Genanskaffelsespriser!$D124-(2009-H$3)/($C78+H79)*Genanskaffelsespriser!$D124*H78)<0,0,(H78*Genanskaffelsespriser!$D124-(2009-H$3)/($C78+H79)*Genanskaffelsespriser!$D124*H78))","v":0},{"$f":"IF((I78*Genanskaffelsespriser!$D124-(2009-I$3)/($C78+I79)*Genanskaffelsespriser!$D124*I78)<0,0,(I78*Genanskaffelsespriser!$D124-(2009-I$3)/($C78+I79)*Genanskaffelsespriser!$D124*I78))","v":0},{"$f":"IF((J78*Genanskaffelsespriser!$D124-(2009-J$3)/($C78+J79)*Genanskaffelsespriser!$D124*J78)<0,0,(J78*Genanskaffelsespriser!$D124-(2009-J$3)/($C78+J79)*Genanskaffelsespriser!$D124*J78))","v":0},{"$f":"IF((K78*Genanskaffelsespriser!$D124-(2009-K$3)/($C78+K79)*Genanskaffelsespriser!$D124*K78)<0,0,(K78*Genanskaffelsespriser!$D124-(2009-K$3)/($C78+K79)*Genanskaffelsespriser!$D124*K78))","v":0},{"$f":"IF((L78*Genanskaffelsespriser!$D124-(2009-L$3)/($C78+L79)*Genanskaffelsespriser!$D124*L78)<0,0,(L78*Genanskaffelsespriser!$D124-(2009-L$3)/($C78+L79)*Genanskaffelsespriser!$D124*L78))","v":0},{"$f":"IF((M78*Genanskaffelsespriser!$D124-(2009-M$3)/($C78+M79)*Genanskaffelsespriser!$D124*M78)<0,0,(M78*Genanskaffelsespriser!$D124-(2009-M$3)/($C78+M79)*Genanskaffelsespriser!$D124*M78))","v":0},{"$f":"IF((N78*Genanskaffelsespriser!$D124-(2009-N$3)/($C78+N79)*Genanskaffelsespriser!$D124*N78)<0,0,(N78*Genanskaffelsespriser!$D124-(2009-N$3)/($C78+N79)*Genanskaffelsespriser!$D124*N78))","v":0},{"$f":"IF((O78*Genanskaffelsespriser!$D124-(2009-O$3)/($C78+O79)*Genanskaffelsespriser!$D124*O78)<0,0,(O78*Genanskaffelsespriser!$D124-(2009-O$3)/($C78+O79)*Genanskaffelsespriser!$D124*O78))","v":0},{"$f":"IF((P78*Genanskaffelsespriser!$D124-(2009-P$3)/($C78+P79)*Genanskaffelsespriser!$D124*P78)<0,0,(P78*Genanskaffelsespriser!$D124-(2009-P$3)/($C78+P79)*Genanskaffelsespriser!$D124*P78))","v":0},{"$f":"IF((Q78*Genanskaffelsespriser!$D124-(2009-Q$3)/($C78+Q79)*Genanskaffelsespriser!$D124*Q78)<0,0,(Q78*Genanskaffelsespriser!$D124-(2009-Q$3)/($C78+Q79)*Genanskaffelsespriser!$D124*Q78))","v":0},{"$f":"IF((R78*Genanskaffelsespriser!$D124-(2009-R$3)/($C78+R79)*Genanskaffelsespriser!$D124*R78)<0,0,(R78*Genanskaffelsespriser!$D124-(2009-R$3)/($C78+R79)*Genanskaffelsespriser!$D124*R78))","v":0},{"$f":"IF((S78*Genanskaffelsespriser!$D124-(2009-S$3)/($C78+S79)*Genanskaffelsespriser!$D124*S78)<0,0,(S78*Genanskaffelsespriser!$D124-(2009-S$3)/($C78+S79)*Genanskaffelsespriser!$D124*S78))","v":0},{"$f":"IF((T78*Genanskaffelsespriser!$D124-(2009-T$3)/($C78+T79)*Genanskaffelsespriser!$D124*T78)<0,0,(T78*Genanskaffelsespriser!$D124-(2009-T$3)/($C78+T79)*Genanskaffelsespriser!$D124*T78))","v":0},{"$f":"IF((U78*Genanskaffelsespriser!$D124-(2009-U$3)/($C78+U79)*Genanskaffelsespriser!$D124*U78)<0,0,(U78*Genanskaffelsespriser!$D124-(2009-U$3)/($C78+U79)*Genanskaffelsespriser!$D124*U78))","v":0},{"$f":"IF((V78*Genanskaffelsespriser!$D124-(2009-V$3)/($C78+V79)*Genanskaffelsespriser!$D124*V78)<0,0,(V78*Genanskaffelsespriser!$D124-(2009-V$3)/($C78+V79)*Genanskaffelsespriser!$D124*V78))","v":0},{"$f":"IF((W78*Genanskaffelsespriser!$D124-(2009-W$3)/($C78+W79)*Genanskaffelsespriser!$D124*W78)<0,0,(W78*Genanskaffelsespriser!$D124-(2009-W$3)/($C78+W79)*Genanskaffelsespriser!$D124*W78))","v":0},{"$f":"IF((X78*Genanskaffelsespriser!$D124-(2009-X$3)/($C78+X79)*Genanskaffelsespriser!$D124*X78)<0,0,(X78*Genanskaffelsespriser!$D124-(2009-X$3)/($C78+X79)*Genanskaffelsespriser!$D124*X78))","v":0},{"$f":"IF((Y78*Genanskaffelsespriser!$D124-(2009-Y$3)/($C78+Y79)*Genanskaffelsespriser!$D124*Y78)<0,0,(Y78*Genanskaffelsespriser!$D124-(2009-Y$3)/($C78+Y79)*Genanskaffelsespriser!$D124*Y78))","v":0},{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA78","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB78","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC78","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD78","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE78","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF78","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG78","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH78","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI78","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ78","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK78","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL78","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM78","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN78","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO78","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP78","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ78","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR78","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS78","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT78","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU78","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV78","v":0},{"$f":"+SUM(AX78:BS78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU78+BR78)/2","v":0},{"$f":"(AV78+BS78)/2","v":0},{"$f":"+AVERAGE(AW78,BT78)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW81:AW94)","v":214381100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT81:BT94)","v":169411384.71735191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ81:CQ94)","v":191896242.35867596},0]
[{"$f":"+Genanskaffelsespriser!B126","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E126","v":30},0,0,0,0,0,0,0,0,0,0,1,33,0,0,0,33,1,5,13,6,0,0,null,{"$f":"IF((D81*Genanskaffelsespriser!$D126-(2009-D$3)/($C81+D82)*Genanskaffelsespriser!$D126*D81)<0,0,(D81*Genanskaffelsespriser!$D126-(2009-D$3)/($C81+D82)*Genanskaffelsespriser!$D126*D81))","v":0},{"$f":"IF((E81*Genanskaffelsespriser!$D126-(2009-E$3)/($C81+E82)*Genanskaffelsespriser!$D126*E81)<0,0,(E81*Genanskaffelsespriser!$D126-(2009-E$3)/($C81+E82)*Genanskaffelsespriser!$D126*E81))","v":0},{"$f":"IF((F81*Genanskaffelsespriser!$D126-(2009-F$3)/($C81+F82)*Genanskaffelsespriser!$D126*F81)<0,0,(F81*Genanskaffelsespriser!$D126-(2009-F$3)/($C81+F82)*Genanskaffelsespriser!$D126*F81))","v":0},{"$f":"IF((G81*Genanskaffelsespriser!$D126-(2009-G$3)/($C81+G82)*Genanskaffelsespriser!$D126*G81)<0,0,(G81*Genanskaffelsespriser!$D126-(2009-G$3)/($C81+G82)*Genanskaffelsespriser!$D126*G81))","v":0},{"$f":"IF((H81*Genanskaffelsespriser!$D126-(2009-H$3)/($C81+H82)*Genanskaffelsespriser!$D126*H81)<0,0,(H81*Genanskaffelsespriser!$D126-(2009-H$3)/($C81+H82)*Genanskaffelsespriser!$D126*H81))","v":0},{"$f":"IF((I81*Genanskaffelsespriser!$D126-(2009-I$3)/($C81+I82)*Genanskaffelsespriser!$D126*I81)<0,0,(I81*Genanskaffelsespriser!$D126-(2009-I$3)/($C81+I82)*Genanskaffelsespriser!$D126*I81))","v":0},{"$f":"IF((J81*Genanskaffelsespriser!$D126-(2009-J$3)/($C81+J82)*Genanskaffelsespriser!$D126*J81)<0,0,(J81*Genanskaffelsespriser!$D126-(2009-J$3)/($C81+J82)*Genanskaffelsespriser!$D126*J81))","v":0},{"$f":"IF((K81*Genanskaffelsespriser!$D126-(2009-K$3)/($C81+K82)*Genanskaffelsespriser!$D126*K81)<0,0,(K81*Genanskaffelsespriser!$D126-(2009-K$3)/($C81+K82)*Genanskaffelsespriser!$D126*K81))","v":0},{"$f":"IF((L81*Genanskaffelsespriser!$D126-(2009-L$3)/($C81+L82)*Genanskaffelsespriser!$D126*L81)<0,0,(L81*Genanskaffelsespriser!$D126-(2009-L$3)/($C81+L82)*Genanskaffelsespriser!$D126*L81))","v":0},{"$f":"IF((M81*Genanskaffelsespriser!$D126-(2009-M$3)/($C81+M82)*Genanskaffelsespriser!$D126*M81)<0,0,(M81*Genanskaffelsespriser!$D126-(2009-M$3)/($C81+M82)*Genanskaffelsespriser!$D126*M81))","v":0},{"$f":"IF((N81*Genanskaffelsespriser!$D126-(2009-N$3)/($C81+N82)*Genanskaffelsespriser!$D126*N81)<0,0,(N81*Genanskaffelsespriser!$D126-(2009-N$3)/($C81+N82)*Genanskaffelsespriser!$D126*N81))","v":26000},{"$f":"IF((O81*Genanskaffelsespriser!$D126-(2009-O$3)/($C81+O82)*Genanskaffelsespriser!$D126*O81)<0,0,(O81*Genanskaffelsespriser!$D126-(2009-O$3)/($C81+O82)*Genanskaffelsespriser!$D126*O81))","v":1188000},{"$f":"IF((P81*Genanskaffelsespriser!$D126-(2009-P$3)/($C81+P82)*Genanskaffelsespriser!$D126*P81)<0,0,(P81*Genanskaffelsespriser!$D126-(2009-P$3)/($C81+P82)*Genanskaffelsespriser!$D126*P81))","v":0},{"$f":"IF((Q81*Genanskaffelsespriser!$D126-(2009-Q$3)/($C81+Q82)*Genanskaffelsespriser!$D126*Q81)<0,0,(Q81*Genanskaffelsespriser!$D126-(2009-Q$3)/($C81+Q82)*Genanskaffelsespriser!$D126*Q81))","v":0},{"$f":"IF((R81*Genanskaffelsespriser!$D126-(2009-R$3)/($C81+R82)*Genanskaffelsespriser!$D126*R81)<0,0,(R81*Genanskaffelsespriser!$D126-(2009-R$3)/($C81+R82)*Genanskaffelsespriser!$D126*R81))","v":0},{"$f":"IF((S81*Genanskaffelsespriser!$D126-(2009-S$3)/($C81+S82)*Genanskaffelsespriser!$D126*S81)<0,0,(S81*Genanskaffelsespriser!$D126-(2009-S$3)/($C81+S82)*Genanskaffelsespriser!$D126*S81))","v":1584000},{"$f":"IF((T81*Genanskaffelsespriser!$D126-(2009-T$3)/($C81+T82)*Genanskaffelsespriser!$D126*T81)<0,0,(T81*Genanskaffelsespriser!$D126-(2009-T$3)/($C81+T82)*Genanskaffelsespriser!$D126*T81))","v":50000},{"$f":"IF((U81*Genanskaffelsespriser!$D126-(2009-U$3)/($C81+U82)*Genanskaffelsespriser!$D126*U81)<0,0,(U81*Genanskaffelsespriser!$D126-(2009-U$3)/($C81+U82)*Genanskaffelsespriser!$D126*U81))","v":260000},{"$f":"IF((V81*Genanskaffelsespriser!$D126-(2009-V$3)/($C81+V82)*Genanskaffelsespriser!$D126*V81)<0,0,(V81*Genanskaffelsespriser!$D126-(2009-V$3)/($C81+V82)*Genanskaffelsespriser!$D126*V81))","v":702000},{"$f":"IF((W81*Genanskaffelsespriser!$D126-(2009-W$3)/($C81+W82)*Genanskaffelsespriser!$D126*W81)<0,0,(W81*Genanskaffelsespriser!$D126-(2009-W$3)/($C81+W82)*Genanskaffelsespriser!$D126*W81))","v":336000},{"$f":"IF((X81*Genanskaffelsespriser!$D126-(2009-X$3)/($C81+X82)*Genanskaffelsespriser!$D126*X81)<0,0,(X81*Genanskaffelsespriser!$D126-(2009-X$3)/($C81+X82)*Genanskaffelsespriser!$D126*X81))","v":0},{"$f":"IF((Y81*Genanskaffelsespriser!$D126-(2009-Y$3)/($C81+Y82)*Genanskaffelsespriser!$D126*Y81)<0,0,(Y81*Genanskaffelsespriser!$D126-(2009-Y$3)/($C81+Y82)*Genanskaffelsespriser!$D126*Y81))","v":0},{"$f":"+SUM(AA81:AV81)","v":4146000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA81","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB81","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC81","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD81","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE81","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF81","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG81","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH81","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI81","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ81","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK81","v":18355.632799765077},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL81","v":958662.25044132944},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM81","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN81","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO81","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP81","v":1468844.7580933259},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ81","v":46764.896572313373},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR81","v":251566.36056933171},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS81","v":697566.48069391574},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT81","v":346469.96078990202},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU81","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV81","v":0},{"$f":"+SUM(AX81:BS81)","v":3788230.3399598836},{"$f":"(AA81+AX81)/2","v":0},{"$f":"(AB81+AY81)/2","v":0},{"$f":"(AC81+AZ81)/2","v":0},{"$f":"(AD81+BA81)/2","v":0},{"$f":"(AE81+BB81)/2","v":0},{"$f":"(AF81+BC81)/2","v":0},{"$f":"(AG81+BD81)/2","v":0},{"$f":"(AH81+BE81)/2","v":0},{"$f":"(AI81+BF81)/2","v":0},{"$f":"(AJ81+BG81)/2","v":0},{"$f":"(AK81+BH81)/2","v":22177.81639988254},{"$f":"(AL81+BI81)/2","v":1073331.1252206648},{"$f":"(AM81+BJ81)/2","v":0},{"$f":"(AN81+BK81)/2","v":0},{"$f":"(AO81+BL81)/2","v":0},{"$f":"(AP81+BM81)/2","v":1526422.3790466629},{"$f":"(AQ81+BN81)/2","v":48382.448286156687},{"$f":"(AR81+BO81)/2","v":255783.18028466584},{"$f":"(AS81+BP81)/2","v":699783.24034695793},{"$f":"(AT81+BQ81)/2","v":341234.98039495101},{"$f":"(AU81+BR81)/2","v":0},{"$f":"(AV81+BS81)/2","v":0},{"$f":"+AVERAGE(AW81,BT81)","v":3967115.169979942},92]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B127","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E127","v":50},0,0,0,0,0,0,0,42,22,2,21,18,9,5,3,6,1,8,1,2,10,5,null,{"$f":"IF((D83*Genanskaffelsespriser!$D127-(2009-D$3)/($C83+D84)*Genanskaffelsespriser!$D127*D83)<0,0,(D83*Genanskaffelsespriser!$D127-(2009-D$3)/($C83+D84)*Genanskaffelsespriser!$D127*D83))","v":0},{"$f":"IF((E83*Genanskaffelsespriser!$D127-(2009-E$3)/($C83+E84)*Genanskaffelsespriser!$D127*E83)<0,0,(E83*Genanskaffelsespriser!$D127-(2009-E$3)/($C83+E84)*Genanskaffelsespriser!$D127*E83))","v":0},{"$f":"IF((F83*Genanskaffelsespriser!$D127-(2009-F$3)/($C83+F84)*Genanskaffelsespriser!$D127*F83)<0,0,(F83*Genanskaffelsespriser!$D127-(2009-F$3)/($C83+F84)*Genanskaffelsespriser!$D127*F83))","v":0},{"$f":"IF((G83*Genanskaffelsespriser!$D127-(2009-G$3)/($C83+G84)*Genanskaffelsespriser!$D127*G83)<0,0,(G83*Genanskaffelsespriser!$D127-(2009-G$3)/($C83+G84)*Genanskaffelsespriser!$D127*G83))","v":0},{"$f":"IF((H83*Genanskaffelsespriser!$D127-(2009-H$3)/($C83+H84)*Genanskaffelsespriser!$D127*H83)<0,0,(H83*Genanskaffelsespriser!$D127-(2009-H$3)/($C83+H84)*Genanskaffelsespriser!$D127*H83))","v":0},{"$f":"IF((I83*Genanskaffelsespriser!$D127-(2009-I$3)/($C83+I84)*Genanskaffelsespriser!$D127*I83)<0,0,(I83*Genanskaffelsespriser!$D127-(2009-I$3)/($C83+I84)*Genanskaffelsespriser!$D127*I83))","v":0},{"$f":"IF((J83*Genanskaffelsespriser!$D127-(2009-J$3)/($C83+J84)*Genanskaffelsespriser!$D127*J83)<0,0,(J83*Genanskaffelsespriser!$D127-(2009-J$3)/($C83+J84)*Genanskaffelsespriser!$D127*J83))","v":0},{"$f":"IF((K83*Genanskaffelsespriser!$D127-(2009-K$3)/($C83+K84)*Genanskaffelsespriser!$D127*K83)<0,0,(K83*Genanskaffelsespriser!$D127-(2009-K$3)/($C83+K84)*Genanskaffelsespriser!$D127*K83))","v":16732799.999999993},{"$f":"IF((L83*Genanskaffelsespriser!$D127-(2009-L$3)/($C83+L84)*Genanskaffelsespriser!$D127*L83)<0,0,(L83*Genanskaffelsespriser!$D127-(2009-L$3)/($C83+L84)*Genanskaffelsespriser!$D127*L83))","v":12599400},{"$f":"IF((M83*Genanskaffelsespriser!$D127-(2009-M$3)/($C83+M84)*Genanskaffelsespriser!$D127*M83)<0,0,(M83*Genanskaffelsespriser!$D127-(2009-M$3)/($C83+M84)*Genanskaffelsespriser!$D127*M83))","v":1394400},{"$f":"IF((N83*Genanskaffelsespriser!$D127-(2009-N$3)/($C83+N84)*Genanskaffelsespriser!$D127*N83)<0,0,(N83*Genanskaffelsespriser!$D127-(2009-N$3)/($C83+N84)*Genanskaffelsespriser!$D127*N83))","v":17255700},{"$f":"IF((O83*Genanskaffelsespriser!$D127-(2009-O$3)/($C83+O84)*Genanskaffelsespriser!$D127*O83)<0,0,(O83*Genanskaffelsespriser!$D127-(2009-O$3)/($C83+O84)*Genanskaffelsespriser!$D127*O83))","v":17031600},{"$f":"IF((P83*Genanskaffelsespriser!$D127-(2009-P$3)/($C83+P84)*Genanskaffelsespriser!$D127*P83)<0,0,(P83*Genanskaffelsespriser!$D127-(2009-P$3)/($C83+P84)*Genanskaffelsespriser!$D127*P83))","v":9188100},{"$f":"IF((Q83*Genanskaffelsespriser!$D127-(2009-Q$3)/($C83+Q84)*Genanskaffelsespriser!$D127*Q83)<0,0,(Q83*Genanskaffelsespriser!$D127-(2009-Q$3)/($C83+Q84)*Genanskaffelsespriser!$D127*Q83))","v":5229000},{"$f":"IF((R83*Genanskaffelsespriser!$D127-(2009-R$3)/($C83+R84)*Genanskaffelsespriser!$D127*R83)<0,0,(R83*Genanskaffelsespriser!$D127-(2009-R$3)/($C83+R84)*Genanskaffelsespriser!$D127*R83))","v":3212100},{"$f":"IF((S83*Genanskaffelsespriser!$D127-(2009-S$3)/($C83+S84)*Genanskaffelsespriser!$D127*S83)<0,0,(S83*Genanskaffelsespriser!$D127-(2009-S$3)/($C83+S84)*Genanskaffelsespriser!$D127*S83))","v":6573600},{"$f":"IF((T83*Genanskaffelsespriser!$D127-(2009-T$3)/($C83+T84)*Genanskaffelsespriser!$D127*T83)<0,0,(T83*Genanskaffelsespriser!$D127-(2009-T$3)/($C83+T84)*Genanskaffelsespriser!$D127*T83))","v":1120500},{"$f":"IF((U83*Genanskaffelsespriser!$D127-(2009-U$3)/($C83+U84)*Genanskaffelsespriser!$D127*U83)<0,0,(U83*Genanskaffelsespriser!$D127-(2009-U$3)/($C83+U84)*Genanskaffelsespriser!$D127*U83))","v":9163200},{"$f":"IF((V83*Genanskaffelsespriser!$D127-(2009-V$3)/($C83+V84)*Genanskaffelsespriser!$D127*V83)<0,0,(V83*Genanskaffelsespriser!$D127-(2009-V$3)/($C83+V84)*Genanskaffelsespriser!$D127*V83))","v":1170300},{"$f":"IF((W83*Genanskaffelsespriser!$D127-(2009-W$3)/($C83+W84)*Genanskaffelsespriser!$D127*W83)<0,0,(W83*Genanskaffelsespriser!$D127-(2009-W$3)/($C83+W84)*Genanskaffelsespriser!$D127*W83))","v":2390400},{"$f":"IF((X83*Genanskaffelsespriser!$D127-(2009-X$3)/($C83+X84)*Genanskaffelsespriser!$D127*X83)<0,0,(X83*Genanskaffelsespriser!$D127-(2009-X$3)/($C83+X84)*Genanskaffelsespriser!$D127*X83))","v":12201000},{"$f":"IF((Y83*Genanskaffelsespriser!$D127-(2009-Y$3)/($C83+Y84)*Genanskaffelsespriser!$D127*Y83)<0,0,(Y83*Genanskaffelsespriser!$D127-(2009-Y$3)/($C83+Y84)*Genanskaffelsespriser!$D127*Y83))","v":6225000},{"$f":"+SUM(AA83:AV83)","v":121487100},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA83","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB83","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC83","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD83","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE83","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF83","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG83","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH83","v":3640173.1325623919},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI83","v":5937726.0016021226},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ83","v":828516.04760986741},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK83","v":12182280.496265624},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL83","v":13743730.626781605},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM83","v":8160549.1541146366},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN83","v":4732793.6124001602},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO83","v":2959640.6217874507},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP83","v":6095705.7460873025},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ83","v":1048001.3321855427},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR83","v":8865972.5968034621},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS83","v":1162908.906490156},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT83","v":2464886.2924767318},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU83","v":13083060.317335093},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV83","v":6225000},{"$f":"+SUM(AX83:BS83)","v":91130944.884502158},0,0,0,0,0,0,0,10186486.566281192,9268563.0008010603,1111458.0238049338,14718990.248132812,15387665.313390803,8674324.5770573188,4980896.8062000796,3085870.3108937256,6334652.8730436508,1084250.6660927713,9014586.298401732,1166604.453245078,2427643.1462383661,12642030.158667546,6225000,{"$f":"+AVERAGE(AW83,BT83)","v":106309022.44225109},155]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B128","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E128","v":20},0,0,0,0,0,0,0,42,22,2,21,18,9,5,3,6,1,8,1,2,10,5,null,{"$f":"IF((D85*Genanskaffelsespriser!$D128-(2009-D$3)/$C85*Genanskaffelsespriser!$D128*D85)<0,0,(D85*Genanskaffelsespriser!$D128-(2009-D$3)/$C85*Genanskaffelsespriser!$D128*D85))","v":0},{"$f":"IF((E85*Genanskaffelsespriser!$D128-(2009-E$3)/$C85*Genanskaffelsespriser!$D128*E85)<0,0,(E85*Genanskaffelsespriser!$D128-(2009-E$3)/$C85*Genanskaffelsespriser!$D128*E85))","v":0},{"$f":"IF((F85*Genanskaffelsespriser!$D128-(2009-F$3)/$C85*Genanskaffelsespriser!$D128*F85)<0,0,(F85*Genanskaffelsespriser!$D128-(2009-F$3)/$C85*Genanskaffelsespriser!$D128*F85))","v":0},{"$f":"IF((G85*Genanskaffelsespriser!$D128-(2009-G$3)/$C85*Genanskaffelsespriser!$D128*G85)<0,0,(G85*Genanskaffelsespriser!$D128-(2009-G$3)/$C85*Genanskaffelsespriser!$D128*G85))","v":0},{"$f":"IF((H85*Genanskaffelsespriser!$D128-(2009-H$3)/$C85*Genanskaffelsespriser!$D128*H85)<0,0,(H85*Genanskaffelsespriser!$D128-(2009-H$3)/$C85*Genanskaffelsespriser!$D128*H85))","v":0},{"$f":"IF((I85*Genanskaffelsespriser!$D128-(2009-I$3)/$C85*Genanskaffelsespriser!$D128*I85)<0,0,(I85*Genanskaffelsespriser!$D128-(2009-I$3)/$C85*Genanskaffelsespriser!$D128*I85))","v":0},{"$f":"IF((J85*Genanskaffelsespriser!$D128-(2009-J$3)/$C85*Genanskaffelsespriser!$D128*J85)<0,0,(J85*Genanskaffelsespriser!$D128-(2009-J$3)/$C85*Genanskaffelsespriser!$D128*J85))","v":0},{"$f":"IF((K85*Genanskaffelsespriser!$D128-(2009-K$3)/$C85*Genanskaffelsespriser!$D128*K85)<0,0,(K85*Genanskaffelsespriser!$D128-(2009-K$3)/$C85*Genanskaffelsespriser!$D128*K85))","v":0},{"$f":"IF((L85*Genanskaffelsespriser!$D128-(2009-L$3)/$C85*Genanskaffelsespriser!$D128*L85)<0,0,(L85*Genanskaffelsespriser!$D128-(2009-L$3)/$C85*Genanskaffelsespriser!$D128*L85))","v":0},{"$f":"IF((M85*Genanskaffelsespriser!$D128-(2009-M$3)/$C85*Genanskaffelsespriser!$D128*M85)<0,0,(M85*Genanskaffelsespriser!$D128-(2009-M$3)/$C85*Genanskaffelsespriser!$D128*M85))","v":0},{"$f":"IF((N85*Genanskaffelsespriser!$D128-(2009-N$3)/$C85*Genanskaffelsespriser!$D128*N85)<0,0,(N85*Genanskaffelsespriser!$D128-(2009-N$3)/$C85*Genanskaffelsespriser!$D128*N85))","v":945000},{"$f":"IF((O85*Genanskaffelsespriser!$D128-(2009-O$3)/$C85*Genanskaffelsespriser!$D128*O85)<0,0,(O85*Genanskaffelsespriser!$D128-(2009-O$3)/$C85*Genanskaffelsespriser!$D128*O85))","v":2160000},{"$f":"IF((P85*Genanskaffelsespriser!$D128-(2009-P$3)/$C85*Genanskaffelsespriser!$D128*P85)<0,0,(P85*Genanskaffelsespriser!$D128-(2009-P$3)/$C85*Genanskaffelsespriser!$D128*P85))","v":1485000},{"$f":"IF((Q85*Genanskaffelsespriser!$D128-(2009-Q$3)/$C85*Genanskaffelsespriser!$D128*Q85)<0,0,(Q85*Genanskaffelsespriser!$D128-(2009-Q$3)/$C85*Genanskaffelsespriser!$D128*Q85))","v":900000},{"$f":"IF((R85*Genanskaffelsespriser!$D128-(2009-R$3)/$C85*Genanskaffelsespriser!$D128*R85)<0,0,(R85*Genanskaffelsespriser!$D128-(2009-R$3)/$C85*Genanskaffelsespriser!$D128*R85))","v":585000},{"$f":"IF((S85*Genanskaffelsespriser!$D128-(2009-S$3)/$C85*Genanskaffelsespriser!$D128*S85)<0,0,(S85*Genanskaffelsespriser!$D128-(2009-S$3)/$C85*Genanskaffelsespriser!$D128*S85))","v":1260000},{"$f":"IF((T85*Genanskaffelsespriser!$D128-(2009-T$3)/$C85*Genanskaffelsespriser!$D128*T85)<0,0,(T85*Genanskaffelsespriser!$D128-(2009-T$3)/$C85*Genanskaffelsespriser!$D128*T85))","v":225000},{"$f":"IF((U85*Genanskaffelsespriser!$D128-(2009-U$3)/$C85*Genanskaffelsespriser!$D128*U85)<0,0,(U85*Genanskaffelsespriser!$D128-(2009-U$3)/$C85*Genanskaffelsespriser!$D128*U85))","v":1920000},{"$f":"IF((V85*Genanskaffelsespriser!$D128-(2009-V$3)/$C85*Genanskaffelsespriser!$D128*V85)<0,0,(V85*Genanskaffelsespriser!$D128-(2009-V$3)/$C85*Genanskaffelsespriser!$D128*V85))","v":255000},{"$f":"IF((W85*Genanskaffelsespriser!$D128-(2009-W$3)/$C85*Genanskaffelsespriser!$D128*W85)<0,0,(W85*Genanskaffelsespriser!$D128-(2009-W$3)/$C85*Genanskaffelsespriser!$D128*W85))","v":540000},{"$f":"IF((X85*Genanskaffelsespriser!$D128-(2009-X$3)/$C85*Genanskaffelsespriser!$D128*X85)<0,0,(X85*Genanskaffelsespriser!$D128-(2009-X$3)/$C85*Genanskaffelsespriser!$D128*X85))","v":2850000},{"$f":"IF((Y85*Genanskaffelsespriser!$D128-(2009-Y$3)/$C85*Genanskaffelsespriser!$D128*Y85)<0,0,(Y85*Genanskaffelsespriser!$D128-(2009-Y$3)/$C85*Genanskaffelsespriser!$D128*Y85))","v":1500000},{"$f":"+SUM(AA85:AV85)","v":14625000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA85","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB85","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC85","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD85","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE85","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF85","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG85","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH85","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI85","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ85","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK85","v":667156.65368376905},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL85","v":1743022.27352969},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM85","v":1318925.076333544},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN85","v":814594.42554219626},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO85","v":539021.12753203779},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP85","v":1168399.2393924182},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ85","v":210442.03457541019},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR85","v":1857720.8165119879},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS85","v":253389.53358539671},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT85","v":556826.72269805684},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU85","v":3056038.1857556771},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV85","v":1500000},{"$f":"+SUM(AX85:BS85)","v":13685536.089140186},0,0,0,0,0,0,0,0,0,0,806078.32684188453,1951511.1367648449,1401962.5381667721,857297.21277109813,562010.56376601895,1214199.6196962092,217721.01728770509,1888860.4082559939,254194.76679269836,548413.36134902842,2953019.0928778388,1500000,{"$f":"+AVERAGE(AW85,BT85)","v":14155268.044570092},155]
[{"$f":"+Genanskaffelsespriser!B129","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E129","v":10},0,0,0,0,0,0,0,42,22,2,21,18,9,5,3,6,1,8,1,2,10,5,null,{"$f":"IF((D86*Genanskaffelsespriser!$D129-(2009-D$3)/$C86*Genanskaffelsespriser!$D129*D86)<0,0,(D86*Genanskaffelsespriser!$D129-(2009-D$3)/$C86*Genanskaffelsespriser!$D129*D86))","v":0},{"$f":"IF((E86*Genanskaffelsespriser!$D129-(2009-E$3)/$C86*Genanskaffelsespriser!$D129*E86)<0,0,(E86*Genanskaffelsespriser!$D129-(2009-E$3)/$C86*Genanskaffelsespriser!$D129*E86))","v":0},{"$f":"IF((F86*Genanskaffelsespriser!$D129-(2009-F$3)/$C86*Genanskaffelsespriser!$D129*F86)<0,0,(F86*Genanskaffelsespriser!$D129-(2009-F$3)/$C86*Genanskaffelsespriser!$D129*F86))","v":0},{"$f":"IF((G86*Genanskaffelsespriser!$D129-(2009-G$3)/$C86*Genanskaffelsespriser!$D129*G86)<0,0,(G86*Genanskaffelsespriser!$D129-(2009-G$3)/$C86*Genanskaffelsespriser!$D129*G86))","v":0},{"$f":"IF((H86*Genanskaffelsespriser!$D129-(2009-H$3)/$C86*Genanskaffelsespriser!$D129*H86)<0,0,(H86*Genanskaffelsespriser!$D129-(2009-H$3)/$C86*Genanskaffelsespriser!$D129*H86))","v":0},{"$f":"IF((I86*Genanskaffelsespriser!$D129-(2009-I$3)/$C86*Genanskaffelsespriser!$D129*I86)<0,0,(I86*Genanskaffelsespriser!$D129-(2009-I$3)/$C86*Genanskaffelsespriser!$D129*I86))","v":0},{"$f":"IF((J86*Genanskaffelsespriser!$D129-(2009-J$3)/$C86*Genanskaffelsespriser!$D129*J86)<0,0,(J86*Genanskaffelsespriser!$D129-(2009-J$3)/$C86*Genanskaffelsespriser!$D129*J86))","v":0},{"$f":"IF((K86*Genanskaffelsespriser!$D129-(2009-K$3)/$C86*Genanskaffelsespriser!$D129*K86)<0,0,(K86*Genanskaffelsespriser!$D129-(2009-K$3)/$C86*Genanskaffelsespriser!$D129*K86))","v":0},{"$f":"IF((L86*Genanskaffelsespriser!$D129-(2009-L$3)/$C86*Genanskaffelsespriser!$D129*L86)<0,0,(L86*Genanskaffelsespriser!$D129-(2009-L$3)/$C86*Genanskaffelsespriser!$D129*L86))","v":0},{"$f":"IF((M86*Genanskaffelsespriser!$D129-(2009-M$3)/$C86*Genanskaffelsespriser!$D129*M86)<0,0,(M86*Genanskaffelsespriser!$D129-(2009-M$3)/$C86*Genanskaffelsespriser!$D129*M86))","v":0},{"$f":"IF((N86*Genanskaffelsespriser!$D129-(2009-N$3)/$C86*Genanskaffelsespriser!$D129*N86)<0,0,(N86*Genanskaffelsespriser!$D129-(2009-N$3)/$C86*Genanskaffelsespriser!$D129*N86))","v":0},{"$f":"IF((O86*Genanskaffelsespriser!$D129-(2009-O$3)/$C86*Genanskaffelsespriser!$D129*O86)<0,0,(O86*Genanskaffelsespriser!$D129-(2009-O$3)/$C86*Genanskaffelsespriser!$D129*O86))","v":0},{"$f":"IF((P86*Genanskaffelsespriser!$D129-(2009-P$3)/$C86*Genanskaffelsespriser!$D129*P86)<0,0,(P86*Genanskaffelsespriser!$D129-(2009-P$3)/$C86*Genanskaffelsespriser!$D129*P86))","v":67500},{"$f":"IF((Q86*Genanskaffelsespriser!$D129-(2009-Q$3)/$C86*Genanskaffelsespriser!$D129*Q86)<0,0,(Q86*Genanskaffelsespriser!$D129-(2009-Q$3)/$C86*Genanskaffelsespriser!$D129*Q86))","v":75000},{"$f":"IF((R86*Genanskaffelsespriser!$D129-(2009-R$3)/$C86*Genanskaffelsespriser!$D129*R86)<0,0,(R86*Genanskaffelsespriser!$D129-(2009-R$3)/$C86*Genanskaffelsespriser!$D129*R86))","v":67500},{"$f":"IF((S86*Genanskaffelsespriser!$D129-(2009-S$3)/$C86*Genanskaffelsespriser!$D129*S86)<0,0,(S86*Genanskaffelsespriser!$D129-(2009-S$3)/$C86*Genanskaffelsespriser!$D129*S86))","v":180000},{"$f":"IF((T86*Genanskaffelsespriser!$D129-(2009-T$3)/$C86*Genanskaffelsespriser!$D129*T86)<0,0,(T86*Genanskaffelsespriser!$D129-(2009-T$3)/$C86*Genanskaffelsespriser!$D129*T86))","v":37500},{"$f":"IF((U86*Genanskaffelsespriser!$D129-(2009-U$3)/$C86*Genanskaffelsespriser!$D129*U86)<0,0,(U86*Genanskaffelsespriser!$D129-(2009-U$3)/$C86*Genanskaffelsespriser!$D129*U86))","v":360000},{"$f":"IF((V86*Genanskaffelsespriser!$D129-(2009-V$3)/$C86*Genanskaffelsespriser!$D129*V86)<0,0,(V86*Genanskaffelsespriser!$D129-(2009-V$3)/$C86*Genanskaffelsespriser!$D129*V86))","v":52500},{"$f":"IF((W86*Genanskaffelsespriser!$D129-(2009-W$3)/$C86*Genanskaffelsespriser!$D129*W86)<0,0,(W86*Genanskaffelsespriser!$D129-(2009-W$3)/$C86*Genanskaffelsespriser!$D129*W86))","v":120000},{"$f":"IF((X86*Genanskaffelsespriser!$D129-(2009-X$3)/$C86*Genanskaffelsespriser!$D129*X86)<0,0,(X86*Genanskaffelsespriser!$D129-(2009-X$3)/$C86*Genanskaffelsespriser!$D129*X86))","v":675000},{"$f":"IF((Y86*Genanskaffelsespriser!$D129-(2009-Y$3)/$C86*Genanskaffelsespriser!$D129*Y86)<0,0,(Y86*Genanskaffelsespriser!$D129-(2009-Y$3)/$C86*Genanskaffelsespriser!$D129*Y86))","v":375000},2010000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA86","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB86","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC86","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD86","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE86","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF86","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG86","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH86","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI86","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ86","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK86","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL86","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM86","v":59951.13983334291},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN86","v":67882.868795183022},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO86","v":62194.745484465908},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP86","v":166914.17705605977},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ86","v":35073.672429235034},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR86","v":348322.65309599775},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS86","v":52168.433385228738},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT86","v":123739.2717106793},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU86","v":723798.51767897618},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV86","v":375000},2015045.4794691685,0,0,0,0,0,0,0,0,0,0,0,0,63725.569916671455,71441.434397591511,64847.372742232954,173457.08852802988,36286.83621461752,354161.32654799888,52334.216692614369,121869.63585533964,699399.25883948803,375000,2012522.7397345842,155]
[{"$f":"+Genanskaffelsespriser!B130","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E130","v":50},0,0,0,0,0,0,0,1,0,0,15,1,1,1,0,0,0,1,0,0,1,3,null,{"$f":"IF((D87*Genanskaffelsespriser!$D130-(2009-D$3)/($C87+D88)*Genanskaffelsespriser!$D130*D87)<0,0,(D87*Genanskaffelsespriser!$D130-(2009-D$3)/($C87+D88)*Genanskaffelsespriser!$D130*D87))","v":0},{"$f":"IF((E87*Genanskaffelsespriser!$D130-(2009-E$3)/($C87+E88)*Genanskaffelsespriser!$D130*E87)<0,0,(E87*Genanskaffelsespriser!$D130-(2009-E$3)/($C87+E88)*Genanskaffelsespriser!$D130*E87))","v":0},{"$f":"IF((F87*Genanskaffelsespriser!$D130-(2009-F$3)/($C87+F88)*Genanskaffelsespriser!$D130*F87)<0,0,(F87*Genanskaffelsespriser!$D130-(2009-F$3)/($C87+F88)*Genanskaffelsespriser!$D130*F87))","v":0},{"$f":"IF((G87*Genanskaffelsespriser!$D130-(2009-G$3)/($C87+G88)*Genanskaffelsespriser!$D130*G87)<0,0,(G87*Genanskaffelsespriser!$D130-(2009-G$3)/($C87+G88)*Genanskaffelsespriser!$D130*G87))","v":0},{"$f":"IF((H87*Genanskaffelsespriser!$D130-(2009-H$3)/($C87+H88)*Genanskaffelsespriser!$D130*H87)<0,0,(H87*Genanskaffelsespriser!$D130-(2009-H$3)/($C87+H88)*Genanskaffelsespriser!$D130*H87))","v":0},{"$f":"IF((I87*Genanskaffelsespriser!$D130-(2009-I$3)/($C87+I88)*Genanskaffelsespriser!$D130*I87)<0,0,(I87*Genanskaffelsespriser!$D130-(2009-I$3)/($C87+I88)*Genanskaffelsespriser!$D130*I87))","v":0},{"$f":"IF((J87*Genanskaffelsespriser!$D130-(2009-J$3)/($C87+J88)*Genanskaffelsespriser!$D130*J87)<0,0,(J87*Genanskaffelsespriser!$D130-(2009-J$3)/($C87+J88)*Genanskaffelsespriser!$D130*J87))","v":0},{"$f":"IF((K87*Genanskaffelsespriser!$D130-(2009-K$3)/($C87+K88)*Genanskaffelsespriser!$D130*K87)<0,0,(K87*Genanskaffelsespriser!$D130-(2009-K$3)/($C87+K88)*Genanskaffelsespriser!$D130*K87))","v":1184000},{"$f":"IF((L87*Genanskaffelsespriser!$D130-(2009-L$3)/($C87+L88)*Genanskaffelsespriser!$D130*L87)<0,0,(L87*Genanskaffelsespriser!$D130-(2009-L$3)/($C87+L88)*Genanskaffelsespriser!$D130*L87))","v":0},{"$f":"IF((M87*Genanskaffelsespriser!$D130-(2009-M$3)/($C87+M88)*Genanskaffelsespriser!$D130*M87)<0,0,(M87*Genanskaffelsespriser!$D130-(2009-M$3)/($C87+M88)*Genanskaffelsespriser!$D130*M87))","v":0},{"$f":"IF((N87*Genanskaffelsespriser!$D130-(2009-N$3)/($C87+N88)*Genanskaffelsespriser!$D130*N87)<0,0,(N87*Genanskaffelsespriser!$D130-(2009-N$3)/($C87+N88)*Genanskaffelsespriser!$D130*N87))","v":36630000},{"$f":"IF((O87*Genanskaffelsespriser!$D130-(2009-O$3)/($C87+O88)*Genanskaffelsespriser!$D130*O87)<0,0,(O87*Genanskaffelsespriser!$D130-(2009-O$3)/($C87+O88)*Genanskaffelsespriser!$D130*O87))","v":2812000},{"$f":"IF((P87*Genanskaffelsespriser!$D130-(2009-P$3)/($C87+P88)*Genanskaffelsespriser!$D130*P87)<0,0,(P87*Genanskaffelsespriser!$D130-(2009-P$3)/($C87+P88)*Genanskaffelsespriser!$D130*P87))","v":3034000},{"$f":"IF((Q87*Genanskaffelsespriser!$D130-(2009-Q$3)/($C87+Q88)*Genanskaffelsespriser!$D130*Q87)<0,0,(Q87*Genanskaffelsespriser!$D130-(2009-Q$3)/($C87+Q88)*Genanskaffelsespriser!$D130*Q87))","v":3108000},{"$f":"IF((R87*Genanskaffelsespriser!$D130-(2009-R$3)/($C87+R88)*Genanskaffelsespriser!$D130*R87)<0,0,(R87*Genanskaffelsespriser!$D130-(2009-R$3)/($C87+R88)*Genanskaffelsespriser!$D130*R87))","v":0},{"$f":"IF((S87*Genanskaffelsespriser!$D130-(2009-S$3)/($C87+S88)*Genanskaffelsespriser!$D130*S87)<0,0,(S87*Genanskaffelsespriser!$D130-(2009-S$3)/($C87+S88)*Genanskaffelsespriser!$D130*S87))","v":0},{"$f":"IF((T87*Genanskaffelsespriser!$D130-(2009-T$3)/($C87+T88)*Genanskaffelsespriser!$D130*T87)<0,0,(T87*Genanskaffelsespriser!$D130-(2009-T$3)/($C87+T88)*Genanskaffelsespriser!$D130*T87))","v":0},{"$f":"IF((U87*Genanskaffelsespriser!$D130-(2009-U$3)/($C87+U88)*Genanskaffelsespriser!$D130*U87)<0,0,(U87*Genanskaffelsespriser!$D130-(2009-U$3)/($C87+U88)*Genanskaffelsespriser!$D130*U87))","v":3404000},{"$f":"IF((V87*Genanskaffelsespriser!$D130-(2009-V$3)/($C87+V88)*Genanskaffelsespriser!$D130*V87)<0,0,(V87*Genanskaffelsespriser!$D130-(2009-V$3)/($C87+V88)*Genanskaffelsespriser!$D130*V87))","v":0},{"$f":"IF((W87*Genanskaffelsespriser!$D130-(2009-W$3)/($C87+W88)*Genanskaffelsespriser!$D130*W87)<0,0,(W87*Genanskaffelsespriser!$D130-(2009-W$3)/($C87+W88)*Genanskaffelsespriser!$D130*W87))","v":0},{"$f":"IF((X87*Genanskaffelsespriser!$D130-(2009-X$3)/($C87+X88)*Genanskaffelsespriser!$D130*X87)<0,0,(X87*Genanskaffelsespriser!$D130-(2009-X$3)/($C87+X88)*Genanskaffelsespriser!$D130*X87))","v":3626000},{"$f":"IF((Y87*Genanskaffelsespriser!$D130-(2009-Y$3)/($C87+Y88)*Genanskaffelsespriser!$D130*Y87)<0,0,(Y87*Genanskaffelsespriser!$D130-(2009-Y$3)/($C87+Y88)*Genanskaffelsespriser!$D130*Y87))","v":11100000},64898000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA87","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB87","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC87","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD87","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE87","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF87","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG87","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH87","v":257575.83841041991},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI87","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ87","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK87","v":25860262.671361335},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL87","v":2269156.7746136519},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM87","v":2694692.7148794425},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN87","v":2813066.0828723842},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO87","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP87","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ87","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR87","v":3293584.1976077119},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS87","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT87","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU87","v":3888138.407561433},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV87","v":11100000},52176476.687306382,0,0,0,0,0,0,0,720787.91920520994,0,0,31245131.335680667,2540578.3873068262,2864346.357439721,2960533.0414361921,0,0,0,3348792.0988038559,0,0,3757069.2037807163,11100000,58537238.343653187,24]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B131","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E131","v":20},0,0,0,0,0,0,0,1,0,0,15,1,1,1,0,0,0,1,0,0,1,3,null,{"$f":"IF((D89*Genanskaffelsespriser!$D131-(2009-D$3)/$C89*Genanskaffelsespriser!$D131*D89)<0,0,(D89*Genanskaffelsespriser!$D131-(2009-D$3)/$C89*Genanskaffelsespriser!$D131*D89))","v":0},{"$f":"IF((E89*Genanskaffelsespriser!$D131-(2009-E$3)/$C89*Genanskaffelsespriser!$D131*E89)<0,0,(E89*Genanskaffelsespriser!$D131-(2009-E$3)/$C89*Genanskaffelsespriser!$D131*E89))","v":0},{"$f":"IF((F89*Genanskaffelsespriser!$D131-(2009-F$3)/$C89*Genanskaffelsespriser!$D131*F89)<0,0,(F89*Genanskaffelsespriser!$D131-(2009-F$3)/$C89*Genanskaffelsespriser!$D131*F89))","v":0},{"$f":"IF((G89*Genanskaffelsespriser!$D131-(2009-G$3)/$C89*Genanskaffelsespriser!$D131*G89)<0,0,(G89*Genanskaffelsespriser!$D131-(2009-G$3)/$C89*Genanskaffelsespriser!$D131*G89))","v":0},{"$f":"IF((H89*Genanskaffelsespriser!$D131-(2009-H$3)/$C89*Genanskaffelsespriser!$D131*H89)<0,0,(H89*Genanskaffelsespriser!$D131-(2009-H$3)/$C89*Genanskaffelsespriser!$D131*H89))","v":0},{"$f":"IF((I89*Genanskaffelsespriser!$D131-(2009-I$3)/$C89*Genanskaffelsespriser!$D131*I89)<0,0,(I89*Genanskaffelsespriser!$D131-(2009-I$3)/$C89*Genanskaffelsespriser!$D131*I89))","v":0},{"$f":"IF((J89*Genanskaffelsespriser!$D131-(2009-J$3)/$C89*Genanskaffelsespriser!$D131*J89)<0,0,(J89*Genanskaffelsespriser!$D131-(2009-J$3)/$C89*Genanskaffelsespriser!$D131*J89))","v":0},{"$f":"IF((K89*Genanskaffelsespriser!$D131-(2009-K$3)/$C89*Genanskaffelsespriser!$D131*K89)<0,0,(K89*Genanskaffelsespriser!$D131-(2009-K$3)/$C89*Genanskaffelsespriser!$D131*K89))","v":0},{"$f":"IF((L89*Genanskaffelsespriser!$D131-(2009-L$3)/$C89*Genanskaffelsespriser!$D131*L89)<0,0,(L89*Genanskaffelsespriser!$D131-(2009-L$3)/$C89*Genanskaffelsespriser!$D131*L89))","v":0},{"$f":"IF((M89*Genanskaffelsespriser!$D131-(2009-M$3)/$C89*Genanskaffelsespriser!$D131*M89)<0,0,(M89*Genanskaffelsespriser!$D131-(2009-M$3)/$C89*Genanskaffelsespriser!$D131*M89))","v":0},{"$f":"IF((N89*Genanskaffelsespriser!$D131-(2009-N$3)/$C89*Genanskaffelsespriser!$D131*N89)<0,0,(N89*Genanskaffelsespriser!$D131-(2009-N$3)/$C89*Genanskaffelsespriser!$D131*N89))","v":1665000},{"$f":"IF((O89*Genanskaffelsespriser!$D131-(2009-O$3)/$C89*Genanskaffelsespriser!$D131*O89)<0,0,(O89*Genanskaffelsespriser!$D131-(2009-O$3)/$C89*Genanskaffelsespriser!$D131*O89))","v":296000},{"$f":"IF((P89*Genanskaffelsespriser!$D131-(2009-P$3)/$C89*Genanskaffelsespriser!$D131*P89)<0,0,(P89*Genanskaffelsespriser!$D131-(2009-P$3)/$C89*Genanskaffelsespriser!$D131*P89))","v":407000},{"$f":"IF((Q89*Genanskaffelsespriser!$D131-(2009-Q$3)/$C89*Genanskaffelsespriser!$D131*Q89)<0,0,(Q89*Genanskaffelsespriser!$D131-(2009-Q$3)/$C89*Genanskaffelsespriser!$D131*Q89))","v":444000},{"$f":"IF((R89*Genanskaffelsespriser!$D131-(2009-R$3)/$C89*Genanskaffelsespriser!$D131*R89)<0,0,(R89*Genanskaffelsespriser!$D131-(2009-R$3)/$C89*Genanskaffelsespriser!$D131*R89))","v":0},{"$f":"IF((S89*Genanskaffelsespriser!$D131-(2009-S$3)/$C89*Genanskaffelsespriser!$D131*S89)<0,0,(S89*Genanskaffelsespriser!$D131-(2009-S$3)/$C89*Genanskaffelsespriser!$D131*S89))","v":0},{"$f":"IF((T89*Genanskaffelsespriser!$D131-(2009-T$3)/$C89*Genanskaffelsespriser!$D131*T89)<0,0,(T89*Genanskaffelsespriser!$D131-(2009-T$3)/$C89*Genanskaffelsespriser!$D131*T89))","v":0},{"$f":"IF((U89*Genanskaffelsespriser!$D131-(2009-U$3)/$C89*Genanskaffelsespriser!$D131*U89)<0,0,(U89*Genanskaffelsespriser!$D131-(2009-U$3)/$C89*Genanskaffelsespriser!$D131*U89))","v":592000},{"$f":"IF((V89*Genanskaffelsespriser!$D131-(2009-V$3)/$C89*Genanskaffelsespriser!$D131*V89)<0,0,(V89*Genanskaffelsespriser!$D131-(2009-V$3)/$C89*Genanskaffelsespriser!$D131*V89))","v":0},{"$f":"IF((W89*Genanskaffelsespriser!$D131-(2009-W$3)/$C89*Genanskaffelsespriser!$D131*W89)<0,0,(W89*Genanskaffelsespriser!$D131-(2009-W$3)/$C89*Genanskaffelsespriser!$D131*W89))","v":0},{"$f":"IF((X89*Genanskaffelsespriser!$D131-(2009-X$3)/$C89*Genanskaffelsespriser!$D131*X89)<0,0,(X89*Genanskaffelsespriser!$D131-(2009-X$3)/$C89*Genanskaffelsespriser!$D131*X89))","v":703000},{"$f":"IF((Y89*Genanskaffelsespriser!$D131-(2009-Y$3)/$C89*Genanskaffelsespriser!$D131*Y89)<0,0,(Y89*Genanskaffelsespriser!$D131-(2009-Y$3)/$C89*Genanskaffelsespriser!$D131*Y89))","v":2220000},6327000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA89","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB89","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC89","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD89","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE89","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF89","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG89","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH89","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI89","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ89","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK89","v":1175466.4850618788},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL89","v":238858.60785406863},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM89","v":361483.16906919354},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN89","v":401866.58326748345},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO89","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP89","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ89","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR89","v":572797.25175786298},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS89","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT89","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU89","v":753822.75248640031},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV89","v":2220000},5724294.849496888,0,0,0,0,0,0,0,0,0,0,1420233.2425309394,267429.30392703431,384241.58453459677,422933.2916337417,0,0,0,582398.62587893149,0,0,728411.37624320015,2220000,6025647.424748444,24]
[{"$f":"+Genanskaffelsespriser!B132","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E132","v":10},0,0,0,0,0,0,0,1,0,0,15,1,1,1,0,0,0,1,0,0,1,3,null,{"$f":"IF((D90*Genanskaffelsespriser!$D132-(2009-D$3)/$C90*Genanskaffelsespriser!$D132*D90)<0,0,(D90*Genanskaffelsespriser!$D132-(2009-D$3)/$C90*Genanskaffelsespriser!$D132*D90))","v":0},{"$f":"IF((E90*Genanskaffelsespriser!$D132-(2009-E$3)/$C90*Genanskaffelsespriser!$D132*E90)<0,0,(E90*Genanskaffelsespriser!$D132-(2009-E$3)/$C90*Genanskaffelsespriser!$D132*E90))","v":0},{"$f":"IF((F90*Genanskaffelsespriser!$D132-(2009-F$3)/$C90*Genanskaffelsespriser!$D132*F90)<0,0,(F90*Genanskaffelsespriser!$D132-(2009-F$3)/$C90*Genanskaffelsespriser!$D132*F90))","v":0},{"$f":"IF((G90*Genanskaffelsespriser!$D132-(2009-G$3)/$C90*Genanskaffelsespriser!$D132*G90)<0,0,(G90*Genanskaffelsespriser!$D132-(2009-G$3)/$C90*Genanskaffelsespriser!$D132*G90))","v":0},{"$f":"IF((H90*Genanskaffelsespriser!$D132-(2009-H$3)/$C90*Genanskaffelsespriser!$D132*H90)<0,0,(H90*Genanskaffelsespriser!$D132-(2009-H$3)/$C90*Genanskaffelsespriser!$D132*H90))","v":0},{"$f":"IF((I90*Genanskaffelsespriser!$D132-(2009-I$3)/$C90*Genanskaffelsespriser!$D132*I90)<0,0,(I90*Genanskaffelsespriser!$D132-(2009-I$3)/$C90*Genanskaffelsespriser!$D132*I90))","v":0},{"$f":"IF((J90*Genanskaffelsespriser!$D132-(2009-J$3)/$C90*Genanskaffelsespriser!$D132*J90)<0,0,(J90*Genanskaffelsespriser!$D132-(2009-J$3)/$C90*Genanskaffelsespriser!$D132*J90))","v":0},{"$f":"IF((K90*Genanskaffelsespriser!$D132-(2009-K$3)/$C90*Genanskaffelsespriser!$D132*K90)<0,0,(K90*Genanskaffelsespriser!$D132-(2009-K$3)/$C90*Genanskaffelsespriser!$D132*K90))","v":0},{"$f":"IF((L90*Genanskaffelsespriser!$D132-(2009-L$3)/$C90*Genanskaffelsespriser!$D132*L90)<0,0,(L90*Genanskaffelsespriser!$D132-(2009-L$3)/$C90*Genanskaffelsespriser!$D132*L90))","v":0},{"$f":"IF((M90*Genanskaffelsespriser!$D132-(2009-M$3)/$C90*Genanskaffelsespriser!$D132*M90)<0,0,(M90*Genanskaffelsespriser!$D132-(2009-M$3)/$C90*Genanskaffelsespriser!$D132*M90))","v":0},{"$f":"IF((N90*Genanskaffelsespriser!$D132-(2009-N$3)/$C90*Genanskaffelsespriser!$D132*N90)<0,0,(N90*Genanskaffelsespriser!$D132-(2009-N$3)/$C90*Genanskaffelsespriser!$D132*N90))","v":0},{"$f":"IF((O90*Genanskaffelsespriser!$D132-(2009-O$3)/$C90*Genanskaffelsespriser!$D132*O90)<0,0,(O90*Genanskaffelsespriser!$D132-(2009-O$3)/$C90*Genanskaffelsespriser!$D132*O90))","v":0},{"$f":"IF((P90*Genanskaffelsespriser!$D132-(2009-P$3)/$C90*Genanskaffelsespriser!$D132*P90)<0,0,(P90*Genanskaffelsespriser!$D132-(2009-P$3)/$C90*Genanskaffelsespriser!$D132*P90))","v":18500},{"$f":"IF((Q90*Genanskaffelsespriser!$D132-(2009-Q$3)/$C90*Genanskaffelsespriser!$D132*Q90)<0,0,(Q90*Genanskaffelsespriser!$D132-(2009-Q$3)/$C90*Genanskaffelsespriser!$D132*Q90))","v":37000},{"$f":"IF((R90*Genanskaffelsespriser!$D132-(2009-R$3)/$C90*Genanskaffelsespriser!$D132*R90)<0,0,(R90*Genanskaffelsespriser!$D132-(2009-R$3)/$C90*Genanskaffelsespriser!$D132*R90))","v":0},{"$f":"IF((S90*Genanskaffelsespriser!$D132-(2009-S$3)/$C90*Genanskaffelsespriser!$D132*S90)<0,0,(S90*Genanskaffelsespriser!$D132-(2009-S$3)/$C90*Genanskaffelsespriser!$D132*S90))","v":0},{"$f":"IF((T90*Genanskaffelsespriser!$D132-(2009-T$3)/$C90*Genanskaffelsespriser!$D132*T90)<0,0,(T90*Genanskaffelsespriser!$D132-(2009-T$3)/$C90*Genanskaffelsespriser!$D132*T90))","v":0},{"$f":"IF((U90*Genanskaffelsespriser!$D132-(2009-U$3)/$C90*Genanskaffelsespriser!$D132*U90)<0,0,(U90*Genanskaffelsespriser!$D132-(2009-U$3)/$C90*Genanskaffelsespriser!$D132*U90))","v":111000},{"$f":"IF((V90*Genanskaffelsespriser!$D132-(2009-V$3)/$C90*Genanskaffelsespriser!$D132*V90)<0,0,(V90*Genanskaffelsespriser!$D132-(2009-V$3)/$C90*Genanskaffelsespriser!$D132*V90))","v":0},{"$f":"IF((W90*Genanskaffelsespriser!$D132-(2009-W$3)/$C90*Genanskaffelsespriser!$D132*W90)<0,0,(W90*Genanskaffelsespriser!$D132-(2009-W$3)/$C90*Genanskaffelsespriser!$D132*W90))","v":0},{"$f":"IF((X90*Genanskaffelsespriser!$D132-(2009-X$3)/$C90*Genanskaffelsespriser!$D132*X90)<0,0,(X90*Genanskaffelsespriser!$D132-(2009-X$3)/$C90*Genanskaffelsespriser!$D132*X90))","v":166500},{"$f":"IF((Y90*Genanskaffelsespriser!$D132-(2009-Y$3)/$C90*Genanskaffelsespriser!$D132*Y90)<0,0,(Y90*Genanskaffelsespriser!$D132-(2009-Y$3)/$C90*Genanskaffelsespriser!$D132*Y90))","v":555000},888000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA90","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB90","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC90","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD90","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE90","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF90","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG90","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH90","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI90","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ90","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK90","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL90","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM90","v":16431.053139508796},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN90","v":33488.881938956954},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO90","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP90","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ90","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR90","v":107399.48470459931},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS90","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT90","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU90","v":178536.96769414743},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV90","v":555000},890856.38747721247,0,0,0,0,0,0,0,0,0,0,0,0,17465.526569754398,35244.440969478477,0,0,0,109199.74235229965,0,0,172518.48384707372,555000,889428.19373860629,24]
[{"$f":"+Genanskaffelsespriser!B133","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E133","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D91*Genanskaffelsespriser!$D133-(2009-D$3)/($C91+D92)*Genanskaffelsespriser!$D133*D91)<0,0,(D91*Genanskaffelsespriser!$D133-(2009-D$3)/($C91+D92)*Genanskaffelsespriser!$D133*D91))","v":0},{"$f":"IF((E91*Genanskaffelsespriser!$D133-(2009-E$3)/($C91+E92)*Genanskaffelsespriser!$D133*E91)<0,0,(E91*Genanskaffelsespriser!$D133-(2009-E$3)/($C91+E92)*Genanskaffelsespriser!$D133*E91))","v":0},{"$f":"IF((F91*Genanskaffelsespriser!$D133-(2009-F$3)/($C91+F92)*Genanskaffelsespriser!$D133*F91)<0,0,(F91*Genanskaffelsespriser!$D133-(2009-F$3)/($C91+F92)*Genanskaffelsespriser!$D133*F91))","v":0},{"$f":"IF((G91*Genanskaffelsespriser!$D133-(2009-G$3)/($C91+G92)*Genanskaffelsespriser!$D133*G91)<0,0,(G91*Genanskaffelsespriser!$D133-(2009-G$3)/($C91+G92)*Genanskaffelsespriser!$D133*G91))","v":0},{"$f":"IF((H91*Genanskaffelsespriser!$D133-(2009-H$3)/($C91+H92)*Genanskaffelsespriser!$D133*H91)<0,0,(H91*Genanskaffelsespriser!$D133-(2009-H$3)/($C91+H92)*Genanskaffelsespriser!$D133*H91))","v":0},{"$f":"IF((I91*Genanskaffelsespriser!$D133-(2009-I$3)/($C91+I92)*Genanskaffelsespriser!$D133*I91)<0,0,(I91*Genanskaffelsespriser!$D133-(2009-I$3)/($C91+I92)*Genanskaffelsespriser!$D133*I91))","v":0},{"$f":"IF((J91*Genanskaffelsespriser!$D133-(2009-J$3)/($C91+J92)*Genanskaffelsespriser!$D133*J91)<0,0,(J91*Genanskaffelsespriser!$D133-(2009-J$3)/($C91+J92)*Genanskaffelsespriser!$D133*J91))","v":0},{"$f":"IF((K91*Genanskaffelsespriser!$D133-(2009-K$3)/($C91+K92)*Genanskaffelsespriser!$D133*K91)<0,0,(K91*Genanskaffelsespriser!$D133-(2009-K$3)/($C91+K92)*Genanskaffelsespriser!$D133*K91))","v":0},{"$f":"IF((L91*Genanskaffelsespriser!$D133-(2009-L$3)/($C91+L92)*Genanskaffelsespriser!$D133*L91)<0,0,(L91*Genanskaffelsespriser!$D133-(2009-L$3)/($C91+L92)*Genanskaffelsespriser!$D133*L91))","v":0},{"$f":"IF((M91*Genanskaffelsespriser!$D133-(2009-M$3)/($C91+M92)*Genanskaffelsespriser!$D133*M91)<0,0,(M91*Genanskaffelsespriser!$D133-(2009-M$3)/($C91+M92)*Genanskaffelsespriser!$D133*M91))","v":0},{"$f":"IF((N91*Genanskaffelsespriser!$D133-(2009-N$3)/($C91+N92)*Genanskaffelsespriser!$D133*N91)<0,0,(N91*Genanskaffelsespriser!$D133-(2009-N$3)/($C91+N92)*Genanskaffelsespriser!$D133*N91))","v":0},{"$f":"IF((O91*Genanskaffelsespriser!$D133-(2009-O$3)/($C91+O92)*Genanskaffelsespriser!$D133*O91)<0,0,(O91*Genanskaffelsespriser!$D133-(2009-O$3)/($C91+O92)*Genanskaffelsespriser!$D133*O91))","v":0},{"$f":"IF((P91*Genanskaffelsespriser!$D133-(2009-P$3)/($C91+P92)*Genanskaffelsespriser!$D133*P91)<0,0,(P91*Genanskaffelsespriser!$D133-(2009-P$3)/($C91+P92)*Genanskaffelsespriser!$D133*P91))","v":0},{"$f":"IF((Q91*Genanskaffelsespriser!$D133-(2009-Q$3)/($C91+Q92)*Genanskaffelsespriser!$D133*Q91)<0,0,(Q91*Genanskaffelsespriser!$D133-(2009-Q$3)/($C91+Q92)*Genanskaffelsespriser!$D133*Q91))","v":0},{"$f":"IF((R91*Genanskaffelsespriser!$D133-(2009-R$3)/($C91+R92)*Genanskaffelsespriser!$D133*R91)<0,0,(R91*Genanskaffelsespriser!$D133-(2009-R$3)/($C91+R92)*Genanskaffelsespriser!$D133*R91))","v":0},{"$f":"IF((S91*Genanskaffelsespriser!$D133-(2009-S$3)/($C91+S92)*Genanskaffelsespriser!$D133*S91)<0,0,(S91*Genanskaffelsespriser!$D133-(2009-S$3)/($C91+S92)*Genanskaffelsespriser!$D133*S91))","v":0},{"$f":"IF((T91*Genanskaffelsespriser!$D133-(2009-T$3)/($C91+T92)*Genanskaffelsespriser!$D133*T91)<0,0,(T91*Genanskaffelsespriser!$D133-(2009-T$3)/($C91+T92)*Genanskaffelsespriser!$D133*T91))","v":0},{"$f":"IF((U91*Genanskaffelsespriser!$D133-(2009-U$3)/($C91+U92)*Genanskaffelsespriser!$D133*U91)<0,0,(U91*Genanskaffelsespriser!$D133-(2009-U$3)/($C91+U92)*Genanskaffelsespriser!$D133*U91))","v":0},{"$f":"IF((V91*Genanskaffelsespriser!$D133-(2009-V$3)/($C91+V92)*Genanskaffelsespriser!$D133*V91)<0,0,(V91*Genanskaffelsespriser!$D133-(2009-V$3)/($C91+V92)*Genanskaffelsespriser!$D133*V91))","v":0},{"$f":"IF((W91*Genanskaffelsespriser!$D133-(2009-W$3)/($C91+W92)*Genanskaffelsespriser!$D133*W91)<0,0,(W91*Genanskaffelsespriser!$D133-(2009-W$3)/($C91+W92)*Genanskaffelsespriser!$D133*W91))","v":0},{"$f":"IF((X91*Genanskaffelsespriser!$D133-(2009-X$3)/($C91+X92)*Genanskaffelsespriser!$D133*X91)<0,0,(X91*Genanskaffelsespriser!$D133-(2009-X$3)/($C91+X92)*Genanskaffelsespriser!$D133*X91))","v":0},{"$f":"IF((Y91*Genanskaffelsespriser!$D133-(2009-Y$3)/($C91+Y92)*Genanskaffelsespriser!$D133*Y91)<0,0,(Y91*Genanskaffelsespriser!$D133-(2009-Y$3)/($C91+Y92)*Genanskaffelsespriser!$D133*Y91))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA91","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB91","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC91","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD91","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE91","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF91","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG91","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH91","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI91","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ91","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK91","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL91","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM91","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN91","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO91","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP91","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ91","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR91","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS91","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT91","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU91","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B134","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E134","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D93*Genanskaffelsespriser!$D134-(2009-D$3)/$C93*Genanskaffelsespriser!$D134*D93)<0,0,(D93*Genanskaffelsespriser!$D134-(2009-D$3)/$C93*Genanskaffelsespriser!$D134*D93))","v":0},{"$f":"IF((E93*Genanskaffelsespriser!$D134-(2009-E$3)/$C93*Genanskaffelsespriser!$D134*E93)<0,0,(E93*Genanskaffelsespriser!$D134-(2009-E$3)/$C93*Genanskaffelsespriser!$D134*E93))","v":0},{"$f":"IF((F93*Genanskaffelsespriser!$D134-(2009-F$3)/$C93*Genanskaffelsespriser!$D134*F93)<0,0,(F93*Genanskaffelsespriser!$D134-(2009-F$3)/$C93*Genanskaffelsespriser!$D134*F93))","v":0},{"$f":"IF((G93*Genanskaffelsespriser!$D134-(2009-G$3)/$C93*Genanskaffelsespriser!$D134*G93)<0,0,(G93*Genanskaffelsespriser!$D134-(2009-G$3)/$C93*Genanskaffelsespriser!$D134*G93))","v":0},{"$f":"IF((H93*Genanskaffelsespriser!$D134-(2009-H$3)/$C93*Genanskaffelsespriser!$D134*H93)<0,0,(H93*Genanskaffelsespriser!$D134-(2009-H$3)/$C93*Genanskaffelsespriser!$D134*H93))","v":0},{"$f":"IF((I93*Genanskaffelsespriser!$D134-(2009-I$3)/$C93*Genanskaffelsespriser!$D134*I93)<0,0,(I93*Genanskaffelsespriser!$D134-(2009-I$3)/$C93*Genanskaffelsespriser!$D134*I93))","v":0},{"$f":"IF((J93*Genanskaffelsespriser!$D134-(2009-J$3)/$C93*Genanskaffelsespriser!$D134*J93)<0,0,(J93*Genanskaffelsespriser!$D134-(2009-J$3)/$C93*Genanskaffelsespriser!$D134*J93))","v":0},{"$f":"IF((K93*Genanskaffelsespriser!$D134-(2009-K$3)/$C93*Genanskaffelsespriser!$D134*K93)<0,0,(K93*Genanskaffelsespriser!$D134-(2009-K$3)/$C93*Genanskaffelsespriser!$D134*K93))","v":0},{"$f":"IF((L93*Genanskaffelsespriser!$D134-(2009-L$3)/$C93*Genanskaffelsespriser!$D134*L93)<0,0,(L93*Genanskaffelsespriser!$D134-(2009-L$3)/$C93*Genanskaffelsespriser!$D134*L93))","v":0},{"$f":"IF((M93*Genanskaffelsespriser!$D134-(2009-M$3)/$C93*Genanskaffelsespriser!$D134*M93)<0,0,(M93*Genanskaffelsespriser!$D134-(2009-M$3)/$C93*Genanskaffelsespriser!$D134*M93))","v":0},{"$f":"IF((N93*Genanskaffelsespriser!$D134-(2009-N$3)/$C93*Genanskaffelsespriser!$D134*N93)<0,0,(N93*Genanskaffelsespriser!$D134-(2009-N$3)/$C93*Genanskaffelsespriser!$D134*N93))","v":0},{"$f":"IF((O93*Genanskaffelsespriser!$D134-(2009-O$3)/$C93*Genanskaffelsespriser!$D134*O93)<0,0,(O93*Genanskaffelsespriser!$D134-(2009-O$3)/$C93*Genanskaffelsespriser!$D134*O93))","v":0},{"$f":"IF((P93*Genanskaffelsespriser!$D134-(2009-P$3)/$C93*Genanskaffelsespriser!$D134*P93)<0,0,(P93*Genanskaffelsespriser!$D134-(2009-P$3)/$C93*Genanskaffelsespriser!$D134*P93))","v":0},{"$f":"IF((Q93*Genanskaffelsespriser!$D134-(2009-Q$3)/$C93*Genanskaffelsespriser!$D134*Q93)<0,0,(Q93*Genanskaffelsespriser!$D134-(2009-Q$3)/$C93*Genanskaffelsespriser!$D134*Q93))","v":0},{"$f":"IF((R93*Genanskaffelsespriser!$D134-(2009-R$3)/$C93*Genanskaffelsespriser!$D134*R93)<0,0,(R93*Genanskaffelsespriser!$D134-(2009-R$3)/$C93*Genanskaffelsespriser!$D134*R93))","v":0},{"$f":"IF((S93*Genanskaffelsespriser!$D134-(2009-S$3)/$C93*Genanskaffelsespriser!$D134*S93)<0,0,(S93*Genanskaffelsespriser!$D134-(2009-S$3)/$C93*Genanskaffelsespriser!$D134*S93))","v":0},{"$f":"IF((T93*Genanskaffelsespriser!$D134-(2009-T$3)/$C93*Genanskaffelsespriser!$D134*T93)<0,0,(T93*Genanskaffelsespriser!$D134-(2009-T$3)/$C93*Genanskaffelsespriser!$D134*T93))","v":0},{"$f":"IF((U93*Genanskaffelsespriser!$D134-(2009-U$3)/$C93*Genanskaffelsespriser!$D134*U93)<0,0,(U93*Genanskaffelsespriser!$D134-(2009-U$3)/$C93*Genanskaffelsespriser!$D134*U93))","v":0},{"$f":"IF((V93*Genanskaffelsespriser!$D134-(2009-V$3)/$C93*Genanskaffelsespriser!$D134*V93)<0,0,(V93*Genanskaffelsespriser!$D134-(2009-V$3)/$C93*Genanskaffelsespriser!$D134*V93))","v":0},{"$f":"IF((W93*Genanskaffelsespriser!$D134-(2009-W$3)/$C93*Genanskaffelsespriser!$D134*W93)<0,0,(W93*Genanskaffelsespriser!$D134-(2009-W$3)/$C93*Genanskaffelsespriser!$D134*W93))","v":0},{"$f":"IF((X93*Genanskaffelsespriser!$D134-(2009-X$3)/$C93*Genanskaffelsespriser!$D134*X93)<0,0,(X93*Genanskaffelsespriser!$D134-(2009-X$3)/$C93*Genanskaffelsespriser!$D134*X93))","v":0},{"$f":"IF((Y93*Genanskaffelsespriser!$D134-(2009-Y$3)/$C93*Genanskaffelsespriser!$D134*Y93)<0,0,(Y93*Genanskaffelsespriser!$D134-(2009-Y$3)/$C93*Genanskaffelsespriser!$D134*Y93))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA93","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB93","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC93","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD93","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE93","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF93","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG93","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH93","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI93","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ93","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK93","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL93","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM93","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN93","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO93","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP93","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ93","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR93","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS93","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT93","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU93","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B135","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E135","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D94*Genanskaffelsespriser!$D135-(2009-D$3)/$C94*Genanskaffelsespriser!$D135*D94)<0,0,(D94*Genanskaffelsespriser!$D135-(2009-D$3)/$C94*Genanskaffelsespriser!$D135*D94))","v":0},{"$f":"IF((E94*Genanskaffelsespriser!$D135-(2009-E$3)/$C94*Genanskaffelsespriser!$D135*E94)<0,0,(E94*Genanskaffelsespriser!$D135-(2009-E$3)/$C94*Genanskaffelsespriser!$D135*E94))","v":0},{"$f":"IF((F94*Genanskaffelsespriser!$D135-(2009-F$3)/$C94*Genanskaffelsespriser!$D135*F94)<0,0,(F94*Genanskaffelsespriser!$D135-(2009-F$3)/$C94*Genanskaffelsespriser!$D135*F94))","v":0},{"$f":"IF((G94*Genanskaffelsespriser!$D135-(2009-G$3)/$C94*Genanskaffelsespriser!$D135*G94)<0,0,(G94*Genanskaffelsespriser!$D135-(2009-G$3)/$C94*Genanskaffelsespriser!$D135*G94))","v":0},{"$f":"IF((H94*Genanskaffelsespriser!$D135-(2009-H$3)/$C94*Genanskaffelsespriser!$D135*H94)<0,0,(H94*Genanskaffelsespriser!$D135-(2009-H$3)/$C94*Genanskaffelsespriser!$D135*H94))","v":0},{"$f":"IF((I94*Genanskaffelsespriser!$D135-(2009-I$3)/$C94*Genanskaffelsespriser!$D135*I94)<0,0,(I94*Genanskaffelsespriser!$D135-(2009-I$3)/$C94*Genanskaffelsespriser!$D135*I94))","v":0},{"$f":"IF((J94*Genanskaffelsespriser!$D135-(2009-J$3)/$C94*Genanskaffelsespriser!$D135*J94)<0,0,(J94*Genanskaffelsespriser!$D135-(2009-J$3)/$C94*Genanskaffelsespriser!$D135*J94))","v":0},{"$f":"IF((K94*Genanskaffelsespriser!$D135-(2009-K$3)/$C94*Genanskaffelsespriser!$D135*K94)<0,0,(K94*Genanskaffelsespriser!$D135-(2009-K$3)/$C94*Genanskaffelsespriser!$D135*K94))","v":0},{"$f":"IF((L94*Genanskaffelsespriser!$D135-(2009-L$3)/$C94*Genanskaffelsespriser!$D135*L94)<0,0,(L94*Genanskaffelsespriser!$D135-(2009-L$3)/$C94*Genanskaffelsespriser!$D135*L94))","v":0},{"$f":"IF((M94*Genanskaffelsespriser!$D135-(2009-M$3)/$C94*Genanskaffelsespriser!$D135*M94)<0,0,(M94*Genanskaffelsespriser!$D135-(2009-M$3)/$C94*Genanskaffelsespriser!$D135*M94))","v":0},{"$f":"IF((N94*Genanskaffelsespriser!$D135-(2009-N$3)/$C94*Genanskaffelsespriser!$D135*N94)<0,0,(N94*Genanskaffelsespriser!$D135-(2009-N$3)/$C94*Genanskaffelsespriser!$D135*N94))","v":0},{"$f":"IF((O94*Genanskaffelsespriser!$D135-(2009-O$3)/$C94*Genanskaffelsespriser!$D135*O94)<0,0,(O94*Genanskaffelsespriser!$D135-(2009-O$3)/$C94*Genanskaffelsespriser!$D135*O94))","v":0},{"$f":"IF((P94*Genanskaffelsespriser!$D135-(2009-P$3)/$C94*Genanskaffelsespriser!$D135*P94)<0,0,(P94*Genanskaffelsespriser!$D135-(2009-P$3)/$C94*Genanskaffelsespriser!$D135*P94))","v":0},{"$f":"IF((Q94*Genanskaffelsespriser!$D135-(2009-Q$3)/$C94*Genanskaffelsespriser!$D135*Q94)<0,0,(Q94*Genanskaffelsespriser!$D135-(2009-Q$3)/$C94*Genanskaffelsespriser!$D135*Q94))","v":0},{"$f":"IF((R94*Genanskaffelsespriser!$D135-(2009-R$3)/$C94*Genanskaffelsespriser!$D135*R94)<0,0,(R94*Genanskaffelsespriser!$D135-(2009-R$3)/$C94*Genanskaffelsespriser!$D135*R94))","v":0},{"$f":"IF((S94*Genanskaffelsespriser!$D135-(2009-S$3)/$C94*Genanskaffelsespriser!$D135*S94)<0,0,(S94*Genanskaffelsespriser!$D135-(2009-S$3)/$C94*Genanskaffelsespriser!$D135*S94))","v":0},{"$f":"IF((T94*Genanskaffelsespriser!$D135-(2009-T$3)/$C94*Genanskaffelsespriser!$D135*T94)<0,0,(T94*Genanskaffelsespriser!$D135-(2009-T$3)/$C94*Genanskaffelsespriser!$D135*T94))","v":0},{"$f":"IF((U94*Genanskaffelsespriser!$D135-(2009-U$3)/$C94*Genanskaffelsespriser!$D135*U94)<0,0,(U94*Genanskaffelsespriser!$D135-(2009-U$3)/$C94*Genanskaffelsespriser!$D135*U94))","v":0},{"$f":"IF((V94*Genanskaffelsespriser!$D135-(2009-V$3)/$C94*Genanskaffelsespriser!$D135*V94)<0,0,(V94*Genanskaffelsespriser!$D135-(2009-V$3)/$C94*Genanskaffelsespriser!$D135*V94))","v":0},{"$f":"IF((W94*Genanskaffelsespriser!$D135-(2009-W$3)/$C94*Genanskaffelsespriser!$D135*W94)<0,0,(W94*Genanskaffelsespriser!$D135-(2009-W$3)/$C94*Genanskaffelsespriser!$D135*W94))","v":0},{"$f":"IF((X94*Genanskaffelsespriser!$D135-(2009-X$3)/$C94*Genanskaffelsespriser!$D135*X94)<0,0,(X94*Genanskaffelsespriser!$D135-(2009-X$3)/$C94*Genanskaffelsespriser!$D135*X94))","v":0},{"$f":"IF((Y94*Genanskaffelsespriser!$D135-(2009-Y$3)/$C94*Genanskaffelsespriser!$D135*Y94)<0,0,(Y94*Genanskaffelsespriser!$D135-(2009-Y$3)/$C94*Genanskaffelsespriser!$D135*Y94))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA94","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB94","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC94","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD94","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE94","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF94","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG94","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH94","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI94","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ94","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK94","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL94","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM94","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN94","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO94","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP94","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ94","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR94","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS94","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT94","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU94","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW96:AW109)","v":99428800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT96:BT109)","v":74242964.658903927},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ96:CQ109)","v":86835882.329451963},0]
[{"$f":"+Genanskaffelsespriser!B137","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E137","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D96*Genanskaffelsespriser!$D137-(2009-D$3)/($C96+D97)*Genanskaffelsespriser!$D137*D96)<0,0,(D96*Genanskaffelsespriser!$D137-(2009-D$3)/($C96+D97)*Genanskaffelsespriser!$D137*D96))","v":0},{"$f":"IF((E96*Genanskaffelsespriser!$D137-(2009-E$3)/($C96+E97)*Genanskaffelsespriser!$D137*E96)<0,0,(E96*Genanskaffelsespriser!$D137-(2009-E$3)/($C96+E97)*Genanskaffelsespriser!$D137*E96))","v":0},{"$f":"IF((F96*Genanskaffelsespriser!$D137-(2009-F$3)/($C96+F97)*Genanskaffelsespriser!$D137*F96)<0,0,(F96*Genanskaffelsespriser!$D137-(2009-F$3)/($C96+F97)*Genanskaffelsespriser!$D137*F96))","v":0},{"$f":"IF((G96*Genanskaffelsespriser!$D137-(2009-G$3)/($C96+G97)*Genanskaffelsespriser!$D137*G96)<0,0,(G96*Genanskaffelsespriser!$D137-(2009-G$3)/($C96+G97)*Genanskaffelsespriser!$D137*G96))","v":0},{"$f":"IF((H96*Genanskaffelsespriser!$D137-(2009-H$3)/($C96+H97)*Genanskaffelsespriser!$D137*H96)<0,0,(H96*Genanskaffelsespriser!$D137-(2009-H$3)/($C96+H97)*Genanskaffelsespriser!$D137*H96))","v":0},{"$f":"IF((I96*Genanskaffelsespriser!$D137-(2009-I$3)/($C96+I97)*Genanskaffelsespriser!$D137*I96)<0,0,(I96*Genanskaffelsespriser!$D137-(2009-I$3)/($C96+I97)*Genanskaffelsespriser!$D137*I96))","v":0},{"$f":"IF((J96*Genanskaffelsespriser!$D137-(2009-J$3)/($C96+J97)*Genanskaffelsespriser!$D137*J96)<0,0,(J96*Genanskaffelsespriser!$D137-(2009-J$3)/($C96+J97)*Genanskaffelsespriser!$D137*J96))","v":0},{"$f":"IF((K96*Genanskaffelsespriser!$D137-(2009-K$3)/($C96+K97)*Genanskaffelsespriser!$D137*K96)<0,0,(K96*Genanskaffelsespriser!$D137-(2009-K$3)/($C96+K97)*Genanskaffelsespriser!$D137*K96))","v":0},{"$f":"IF((L96*Genanskaffelsespriser!$D137-(2009-L$3)/($C96+L97)*Genanskaffelsespriser!$D137*L96)<0,0,(L96*Genanskaffelsespriser!$D137-(2009-L$3)/($C96+L97)*Genanskaffelsespriser!$D137*L96))","v":0},{"$f":"IF((M96*Genanskaffelsespriser!$D137-(2009-M$3)/($C96+M97)*Genanskaffelsespriser!$D137*M96)<0,0,(M96*Genanskaffelsespriser!$D137-(2009-M$3)/($C96+M97)*Genanskaffelsespriser!$D137*M96))","v":0},{"$f":"IF((N96*Genanskaffelsespriser!$D137-(2009-N$3)/($C96+N97)*Genanskaffelsespriser!$D137*N96)<0,0,(N96*Genanskaffelsespriser!$D137-(2009-N$3)/($C96+N97)*Genanskaffelsespriser!$D137*N96))","v":0},{"$f":"IF((O96*Genanskaffelsespriser!$D137-(2009-O$3)/($C96+O97)*Genanskaffelsespriser!$D137*O96)<0,0,(O96*Genanskaffelsespriser!$D137-(2009-O$3)/($C96+O97)*Genanskaffelsespriser!$D137*O96))","v":0},{"$f":"IF((P96*Genanskaffelsespriser!$D137-(2009-P$3)/($C96+P97)*Genanskaffelsespriser!$D137*P96)<0,0,(P96*Genanskaffelsespriser!$D137-(2009-P$3)/($C96+P97)*Genanskaffelsespriser!$D137*P96))","v":0},{"$f":"IF((Q96*Genanskaffelsespriser!$D137-(2009-Q$3)/($C96+Q97)*Genanskaffelsespriser!$D137*Q96)<0,0,(Q96*Genanskaffelsespriser!$D137-(2009-Q$3)/($C96+Q97)*Genanskaffelsespriser!$D137*Q96))","v":0},{"$f":"IF((R96*Genanskaffelsespriser!$D137-(2009-R$3)/($C96+R97)*Genanskaffelsespriser!$D137*R96)<0,0,(R96*Genanskaffelsespriser!$D137-(2009-R$3)/($C96+R97)*Genanskaffelsespriser!$D137*R96))","v":0},{"$f":"IF((S96*Genanskaffelsespriser!$D137-(2009-S$3)/($C96+S97)*Genanskaffelsespriser!$D137*S96)<0,0,(S96*Genanskaffelsespriser!$D137-(2009-S$3)/($C96+S97)*Genanskaffelsespriser!$D137*S96))","v":0},{"$f":"IF((T96*Genanskaffelsespriser!$D137-(2009-T$3)/($C96+T97)*Genanskaffelsespriser!$D137*T96)<0,0,(T96*Genanskaffelsespriser!$D137-(2009-T$3)/($C96+T97)*Genanskaffelsespriser!$D137*T96))","v":0},{"$f":"IF((U96*Genanskaffelsespriser!$D137-(2009-U$3)/($C96+U97)*Genanskaffelsespriser!$D137*U96)<0,0,(U96*Genanskaffelsespriser!$D137-(2009-U$3)/($C96+U97)*Genanskaffelsespriser!$D137*U96))","v":0},{"$f":"IF((V96*Genanskaffelsespriser!$D137-(2009-V$3)/($C96+V97)*Genanskaffelsespriser!$D137*V96)<0,0,(V96*Genanskaffelsespriser!$D137-(2009-V$3)/($C96+V97)*Genanskaffelsespriser!$D137*V96))","v":0},{"$f":"IF((W96*Genanskaffelsespriser!$D137-(2009-W$3)/($C96+W97)*Genanskaffelsespriser!$D137*W96)<0,0,(W96*Genanskaffelsespriser!$D137-(2009-W$3)/($C96+W97)*Genanskaffelsespriser!$D137*W96))","v":0},{"$f":"IF((X96*Genanskaffelsespriser!$D137-(2009-X$3)/($C96+X97)*Genanskaffelsespriser!$D137*X96)<0,0,(X96*Genanskaffelsespriser!$D137-(2009-X$3)/($C96+X97)*Genanskaffelsespriser!$D137*X96))","v":0},{"$f":"IF((Y96*Genanskaffelsespriser!$D137-(2009-Y$3)/($C96+Y97)*Genanskaffelsespriser!$D137*Y96)<0,0,(Y96*Genanskaffelsespriser!$D137-(2009-Y$3)/($C96+Y97)*Genanskaffelsespriser!$D137*Y96))","v":0},{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA96","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB96","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC96","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD96","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE96","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF96","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG96","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH96","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI96","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ96","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK96","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL96","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM96","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN96","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO96","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP96","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ96","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR96","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS96","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT96","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU96","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV96","v":0},{"$f":"+SUM(AX96:BS96)","v":0},{"$f":"(AA96+AX96)/2","v":0},{"$f":"(AB96+AY96)/2","v":0},{"$f":"(AC96+AZ96)/2","v":0},{"$f":"(AD96+BA96)/2","v":0},{"$f":"(AE96+BB96)/2","v":0},{"$f":"(AF96+BC96)/2","v":0},{"$f":"(AG96+BD96)/2","v":0},{"$f":"(AH96+BE96)/2","v":0},{"$f":"(AI96+BF96)/2","v":0},{"$f":"(AJ96+BG96)/2","v":0},{"$f":"(AK96+BH96)/2","v":0},{"$f":"(AL96+BI96)/2","v":0},{"$f":"(AM96+BJ96)/2","v":0},{"$f":"(AN96+BK96)/2","v":0},{"$f":"(AO96+BL96)/2","v":0},{"$f":"(AP96+BM96)/2","v":0},{"$f":"(AQ96+BN96)/2","v":0},{"$f":"(AR96+BO96)/2","v":0},{"$f":"(AS96+BP96)/2","v":0},{"$f":"(AT96+BQ96)/2","v":0},{"$f":"(AU96+BR96)/2","v":0},{"$f":"(AV96+BS96)/2","v":0},{"$f":"+AVERAGE(AW96,BT96)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B138","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E138","v":50},0,0,0,0,0,0,0,16,21,5,4,12,3,2,2,0,1,3,2,1,2,3,null,{"$f":"IF((D98*Genanskaffelsespriser!$D138-(2009-D$3)/($C98+D99)*Genanskaffelsespriser!$D138*D98)<0,0,(D98*Genanskaffelsespriser!$D138-(2009-D$3)/($C98+D99)*Genanskaffelsespriser!$D138*D98))","v":0},{"$f":"IF((E98*Genanskaffelsespriser!$D138-(2009-E$3)/($C98+E99)*Genanskaffelsespriser!$D138*E98)<0,0,(E98*Genanskaffelsespriser!$D138-(2009-E$3)/($C98+E99)*Genanskaffelsespriser!$D138*E98))","v":0},{"$f":"IF((F98*Genanskaffelsespriser!$D138-(2009-F$3)/($C98+F99)*Genanskaffelsespriser!$D138*F98)<0,0,(F98*Genanskaffelsespriser!$D138-(2009-F$3)/($C98+F99)*Genanskaffelsespriser!$D138*F98))","v":0},{"$f":"IF((G98*Genanskaffelsespriser!$D138-(2009-G$3)/($C98+G99)*Genanskaffelsespriser!$D138*G98)<0,0,(G98*Genanskaffelsespriser!$D138-(2009-G$3)/($C98+G99)*Genanskaffelsespriser!$D138*G98))","v":0},{"$f":"IF((H98*Genanskaffelsespriser!$D138-(2009-H$3)/($C98+H99)*Genanskaffelsespriser!$D138*H98)<0,0,(H98*Genanskaffelsespriser!$D138-(2009-H$3)/($C98+H99)*Genanskaffelsespriser!$D138*H98))","v":0},{"$f":"IF((I98*Genanskaffelsespriser!$D138-(2009-I$3)/($C98+I99)*Genanskaffelsespriser!$D138*I98)<0,0,(I98*Genanskaffelsespriser!$D138-(2009-I$3)/($C98+I99)*Genanskaffelsespriser!$D138*I98))","v":0},{"$f":"IF((J98*Genanskaffelsespriser!$D138-(2009-J$3)/($C98+J99)*Genanskaffelsespriser!$D138*J98)<0,0,(J98*Genanskaffelsespriser!$D138-(2009-J$3)/($C98+J99)*Genanskaffelsespriser!$D138*J98))","v":0},{"$f":"IF((K98*Genanskaffelsespriser!$D138-(2009-K$3)/($C98+K99)*Genanskaffelsespriser!$D138*K98)<0,0,(K98*Genanskaffelsespriser!$D138-(2009-K$3)/($C98+K99)*Genanskaffelsespriser!$D138*K98))","v":7065599.9999999981},{"$f":"IF((L98*Genanskaffelsespriser!$D138-(2009-L$3)/($C98+L99)*Genanskaffelsespriser!$D138*L98)<0,0,(L98*Genanskaffelsespriser!$D138-(2009-L$3)/($C98+L99)*Genanskaffelsespriser!$D138*L98))","v":13330800},{"$f":"IF((M98*Genanskaffelsespriser!$D138-(2009-M$3)/($C98+M99)*Genanskaffelsespriser!$D138*M98)<0,0,(M98*Genanskaffelsespriser!$D138-(2009-M$3)/($C98+M99)*Genanskaffelsespriser!$D138*M98))","v":3864000},{"$f":"IF((N98*Genanskaffelsespriser!$D138-(2009-N$3)/($C98+N99)*Genanskaffelsespriser!$D138*N98)<0,0,(N98*Genanskaffelsespriser!$D138-(2009-N$3)/($C98+N99)*Genanskaffelsespriser!$D138*N98))","v":3643200},{"$f":"IF((O98*Genanskaffelsespriser!$D138-(2009-O$3)/($C98+O99)*Genanskaffelsespriser!$D138*O98)<0,0,(O98*Genanskaffelsespriser!$D138-(2009-O$3)/($C98+O99)*Genanskaffelsespriser!$D138*O98))","v":12585600},{"$f":"IF((P98*Genanskaffelsespriser!$D138-(2009-P$3)/($C98+P99)*Genanskaffelsespriser!$D138*P98)<0,0,(P98*Genanskaffelsespriser!$D138-(2009-P$3)/($C98+P99)*Genanskaffelsespriser!$D138*P98))","v":3394800},{"$f":"IF((Q98*Genanskaffelsespriser!$D138-(2009-Q$3)/($C98+Q99)*Genanskaffelsespriser!$D138*Q98)<0,0,(Q98*Genanskaffelsespriser!$D138-(2009-Q$3)/($C98+Q99)*Genanskaffelsespriser!$D138*Q98))","v":2318400},{"$f":"IF((R98*Genanskaffelsespriser!$D138-(2009-R$3)/($C98+R99)*Genanskaffelsespriser!$D138*R98)<0,0,(R98*Genanskaffelsespriser!$D138-(2009-R$3)/($C98+R99)*Genanskaffelsespriser!$D138*R98))","v":2373600},{"$f":"IF((S98*Genanskaffelsespriser!$D138-(2009-S$3)/($C98+S99)*Genanskaffelsespriser!$D138*S98)<0,0,(S98*Genanskaffelsespriser!$D138-(2009-S$3)/($C98+S99)*Genanskaffelsespriser!$D138*S98))","v":0},{"$f":"IF((T98*Genanskaffelsespriser!$D138-(2009-T$3)/($C98+T99)*Genanskaffelsespriser!$D138*T98)<0,0,(T98*Genanskaffelsespriser!$D138-(2009-T$3)/($C98+T99)*Genanskaffelsespriser!$D138*T98))","v":1242000},{"$f":"IF((U98*Genanskaffelsespriser!$D138-(2009-U$3)/($C98+U99)*Genanskaffelsespriser!$D138*U98)<0,0,(U98*Genanskaffelsespriser!$D138-(2009-U$3)/($C98+U99)*Genanskaffelsespriser!$D138*U98))","v":3808800},{"$f":"IF((V98*Genanskaffelsespriser!$D138-(2009-V$3)/($C98+V99)*Genanskaffelsespriser!$D138*V98)<0,0,(V98*Genanskaffelsespriser!$D138-(2009-V$3)/($C98+V99)*Genanskaffelsespriser!$D138*V98))","v":2594400},{"$f":"IF((W98*Genanskaffelsespriser!$D138-(2009-W$3)/($C98+W99)*Genanskaffelsespriser!$D138*W98)<0,0,(W98*Genanskaffelsespriser!$D138-(2009-W$3)/($C98+W99)*Genanskaffelsespriser!$D138*W98))","v":1324800},{"$f":"IF((X98*Genanskaffelsespriser!$D138-(2009-X$3)/($C98+X99)*Genanskaffelsespriser!$D138*X98)<0,0,(X98*Genanskaffelsespriser!$D138-(2009-X$3)/($C98+X99)*Genanskaffelsespriser!$D138*X98))","v":2704800},{"$f":"IF((Y98*Genanskaffelsespriser!$D138-(2009-Y$3)/($C98+Y99)*Genanskaffelsespriser!$D138*Y98)<0,0,(Y98*Genanskaffelsespriser!$D138-(2009-Y$3)/($C98+Y99)*Genanskaffelsespriser!$D138*Y98))","v":4140000},64390800,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA98","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB98","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC98","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD98","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE98","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF98","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG98","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH98","v":1537101.2194870459},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI98","v":6282413.2722318182},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ98","v":2295887.8427743311},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK98","v":2572047.7467732355},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL98","v":10156009.780432994},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM98","v":3015142.6593515924},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN98","v":2098395.2401966974},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO98","v":2187043.6723248633},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP98","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ98","v":1161640.0308562643},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR98","v":3685253.6697556563},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS98","v":2578014.9252311895},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT98","v":1366081.5596858994},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU98","v":2900341.0823971773},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV98","v":4140000},45975372.701498762,0,0,0,0,0,0,0,4301350.6097435225,9806606.6361159086,3079943.9213871658,3107623.8733866177,11370804.890216496,3204971.3296757964,2208397.6200983487,2280321.8361624316,0,1201820.0154281321,3747026.8348778281,2586207.4626155947,1345440.7798429497,2802570.5411985889,4140000,55183086.350749381,77]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B139","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E139","v":20},0,0,0,0,0,0,0,16,21,5,4,12,3,2,2,0,1,3,2,1,2,3,null,{"$f":"IF((D100*Genanskaffelsespriser!$D139-(2009-D$3)/$C100*Genanskaffelsespriser!$D139*D100)<0,0,(D100*Genanskaffelsespriser!$D139-(2009-D$3)/$C100*Genanskaffelsespriser!$D139*D100))","v":0},{"$f":"IF((E100*Genanskaffelsespriser!$D139-(2009-E$3)/$C100*Genanskaffelsespriser!$D139*E100)<0,0,(E100*Genanskaffelsespriser!$D139-(2009-E$3)/$C100*Genanskaffelsespriser!$D139*E100))","v":0},{"$f":"IF((F100*Genanskaffelsespriser!$D139-(2009-F$3)/$C100*Genanskaffelsespriser!$D139*F100)<0,0,(F100*Genanskaffelsespriser!$D139-(2009-F$3)/$C100*Genanskaffelsespriser!$D139*F100))","v":0},{"$f":"IF((G100*Genanskaffelsespriser!$D139-(2009-G$3)/$C100*Genanskaffelsespriser!$D139*G100)<0,0,(G100*Genanskaffelsespriser!$D139-(2009-G$3)/$C100*Genanskaffelsespriser!$D139*G100))","v":0},{"$f":"IF((H100*Genanskaffelsespriser!$D139-(2009-H$3)/$C100*Genanskaffelsespriser!$D139*H100)<0,0,(H100*Genanskaffelsespriser!$D139-(2009-H$3)/$C100*Genanskaffelsespriser!$D139*H100))","v":0},{"$f":"IF((I100*Genanskaffelsespriser!$D139-(2009-I$3)/$C100*Genanskaffelsespriser!$D139*I100)<0,0,(I100*Genanskaffelsespriser!$D139-(2009-I$3)/$C100*Genanskaffelsespriser!$D139*I100))","v":0},{"$f":"IF((J100*Genanskaffelsespriser!$D139-(2009-J$3)/$C100*Genanskaffelsespriser!$D139*J100)<0,0,(J100*Genanskaffelsespriser!$D139-(2009-J$3)/$C100*Genanskaffelsespriser!$D139*J100))","v":0},{"$f":"IF((K100*Genanskaffelsespriser!$D139-(2009-K$3)/$C100*Genanskaffelsespriser!$D139*K100)<0,0,(K100*Genanskaffelsespriser!$D139-(2009-K$3)/$C100*Genanskaffelsespriser!$D139*K100))","v":0},{"$f":"IF((L100*Genanskaffelsespriser!$D139-(2009-L$3)/$C100*Genanskaffelsespriser!$D139*L100)<0,0,(L100*Genanskaffelsespriser!$D139-(2009-L$3)/$C100*Genanskaffelsespriser!$D139*L100))","v":0},{"$f":"IF((M100*Genanskaffelsespriser!$D139-(2009-M$3)/$C100*Genanskaffelsespriser!$D139*M100)<0,0,(M100*Genanskaffelsespriser!$D139-(2009-M$3)/$C100*Genanskaffelsespriser!$D139*M100))","v":0},{"$f":"IF((N100*Genanskaffelsespriser!$D139-(2009-N$3)/$C100*Genanskaffelsespriser!$D139*N100)<0,0,(N100*Genanskaffelsespriser!$D139-(2009-N$3)/$C100*Genanskaffelsespriser!$D139*N100))","v":180000},{"$f":"IF((O100*Genanskaffelsespriser!$D139-(2009-O$3)/$C100*Genanskaffelsespriser!$D139*O100)<0,0,(O100*Genanskaffelsespriser!$D139-(2009-O$3)/$C100*Genanskaffelsespriser!$D139*O100))","v":1440000},{"$f":"IF((P100*Genanskaffelsespriser!$D139-(2009-P$3)/$C100*Genanskaffelsespriser!$D139*P100)<0,0,(P100*Genanskaffelsespriser!$D139-(2009-P$3)/$C100*Genanskaffelsespriser!$D139*P100))","v":495000},{"$f":"IF((Q100*Genanskaffelsespriser!$D139-(2009-Q$3)/$C100*Genanskaffelsespriser!$D139*Q100)<0,0,(Q100*Genanskaffelsespriser!$D139-(2009-Q$3)/$C100*Genanskaffelsespriser!$D139*Q100))","v":360000},{"$f":"IF((R100*Genanskaffelsespriser!$D139-(2009-R$3)/$C100*Genanskaffelsespriser!$D139*R100)<0,0,(R100*Genanskaffelsespriser!$D139-(2009-R$3)/$C100*Genanskaffelsespriser!$D139*R100))","v":390000},{"$f":"IF((S100*Genanskaffelsespriser!$D139-(2009-S$3)/$C100*Genanskaffelsespriser!$D139*S100)<0,0,(S100*Genanskaffelsespriser!$D139-(2009-S$3)/$C100*Genanskaffelsespriser!$D139*S100))","v":0},{"$f":"IF((T100*Genanskaffelsespriser!$D139-(2009-T$3)/$C100*Genanskaffelsespriser!$D139*T100)<0,0,(T100*Genanskaffelsespriser!$D139-(2009-T$3)/$C100*Genanskaffelsespriser!$D139*T100))","v":225000},{"$f":"IF((U100*Genanskaffelsespriser!$D139-(2009-U$3)/$C100*Genanskaffelsespriser!$D139*U100)<0,0,(U100*Genanskaffelsespriser!$D139-(2009-U$3)/$C100*Genanskaffelsespriser!$D139*U100))","v":720000},{"$f":"IF((V100*Genanskaffelsespriser!$D139-(2009-V$3)/$C100*Genanskaffelsespriser!$D139*V100)<0,0,(V100*Genanskaffelsespriser!$D139-(2009-V$3)/$C100*Genanskaffelsespriser!$D139*V100))","v":510000},{"$f":"IF((W100*Genanskaffelsespriser!$D139-(2009-W$3)/$C100*Genanskaffelsespriser!$D139*W100)<0,0,(W100*Genanskaffelsespriser!$D139-(2009-W$3)/$C100*Genanskaffelsespriser!$D139*W100))","v":270000},{"$f":"IF((X100*Genanskaffelsespriser!$D139-(2009-X$3)/$C100*Genanskaffelsespriser!$D139*X100)<0,0,(X100*Genanskaffelsespriser!$D139-(2009-X$3)/$C100*Genanskaffelsespriser!$D139*X100))","v":570000},{"$f":"IF((Y100*Genanskaffelsespriser!$D139-(2009-Y$3)/$C100*Genanskaffelsespriser!$D139*Y100)<0,0,(Y100*Genanskaffelsespriser!$D139-(2009-Y$3)/$C100*Genanskaffelsespriser!$D139*Y100))","v":900000},6060000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA100","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB100","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC100","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD100","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE100","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF100","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG100","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH100","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI100","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ100","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK100","v":127077.45784452744},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL100","v":1162014.8490197933},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM100","v":439641.69211118133},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN100","v":325837.7702168785},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO100","v":359347.41835469188},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP100","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ100","v":210442.03457541019},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR100","v":696645.30619199551},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS100","v":506779.06717079342},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT100","v":278413.36134902842},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU100","v":611207.63715113536},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV100","v":900000},5617406.5939854346,0,0,0,0,0,0,0,0,0,0,153538.72892226372,1301007.4245098967,467320.84605559066,342918.88510843925,374673.70917734597,0,217721.01728770509,708322.65309599775,508389.53358539671,274206.68067451421,590603.81857556768,900000,5838703.2969927173,77]
[{"$f":"+Genanskaffelsespriser!B140","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E140","v":10},0,0,0,0,0,0,0,16,21,5,4,12,3,2,2,0,1,3,2,1,2,3,null,{"$f":"IF((D101*Genanskaffelsespriser!$D140-(2009-D$3)/$C101*Genanskaffelsespriser!$D140*D101)<0,0,(D101*Genanskaffelsespriser!$D140-(2009-D$3)/$C101*Genanskaffelsespriser!$D140*D101))","v":0},{"$f":"IF((E101*Genanskaffelsespriser!$D140-(2009-E$3)/$C101*Genanskaffelsespriser!$D140*E101)<0,0,(E101*Genanskaffelsespriser!$D140-(2009-E$3)/$C101*Genanskaffelsespriser!$D140*E101))","v":0},{"$f":"IF((F101*Genanskaffelsespriser!$D140-(2009-F$3)/$C101*Genanskaffelsespriser!$D140*F101)<0,0,(F101*Genanskaffelsespriser!$D140-(2009-F$3)/$C101*Genanskaffelsespriser!$D140*F101))","v":0},{"$f":"IF((G101*Genanskaffelsespriser!$D140-(2009-G$3)/$C101*Genanskaffelsespriser!$D140*G101)<0,0,(G101*Genanskaffelsespriser!$D140-(2009-G$3)/$C101*Genanskaffelsespriser!$D140*G101))","v":0},{"$f":"IF((H101*Genanskaffelsespriser!$D140-(2009-H$3)/$C101*Genanskaffelsespriser!$D140*H101)<0,0,(H101*Genanskaffelsespriser!$D140-(2009-H$3)/$C101*Genanskaffelsespriser!$D140*H101))","v":0},{"$f":"IF((I101*Genanskaffelsespriser!$D140-(2009-I$3)/$C101*Genanskaffelsespriser!$D140*I101)<0,0,(I101*Genanskaffelsespriser!$D140-(2009-I$3)/$C101*Genanskaffelsespriser!$D140*I101))","v":0},{"$f":"IF((J101*Genanskaffelsespriser!$D140-(2009-J$3)/$C101*Genanskaffelsespriser!$D140*J101)<0,0,(J101*Genanskaffelsespriser!$D140-(2009-J$3)/$C101*Genanskaffelsespriser!$D140*J101))","v":0},{"$f":"IF((K101*Genanskaffelsespriser!$D140-(2009-K$3)/$C101*Genanskaffelsespriser!$D140*K101)<0,0,(K101*Genanskaffelsespriser!$D140-(2009-K$3)/$C101*Genanskaffelsespriser!$D140*K101))","v":0},{"$f":"IF((L101*Genanskaffelsespriser!$D140-(2009-L$3)/$C101*Genanskaffelsespriser!$D140*L101)<0,0,(L101*Genanskaffelsespriser!$D140-(2009-L$3)/$C101*Genanskaffelsespriser!$D140*L101))","v":0},{"$f":"IF((M101*Genanskaffelsespriser!$D140-(2009-M$3)/$C101*Genanskaffelsespriser!$D140*M101)<0,0,(M101*Genanskaffelsespriser!$D140-(2009-M$3)/$C101*Genanskaffelsespriser!$D140*M101))","v":0},{"$f":"IF((N101*Genanskaffelsespriser!$D140-(2009-N$3)/$C101*Genanskaffelsespriser!$D140*N101)<0,0,(N101*Genanskaffelsespriser!$D140-(2009-N$3)/$C101*Genanskaffelsespriser!$D140*N101))","v":0},{"$f":"IF((O101*Genanskaffelsespriser!$D140-(2009-O$3)/$C101*Genanskaffelsespriser!$D140*O101)<0,0,(O101*Genanskaffelsespriser!$D140-(2009-O$3)/$C101*Genanskaffelsespriser!$D140*O101))","v":0},{"$f":"IF((P101*Genanskaffelsespriser!$D140-(2009-P$3)/$C101*Genanskaffelsespriser!$D140*P101)<0,0,(P101*Genanskaffelsespriser!$D140-(2009-P$3)/$C101*Genanskaffelsespriser!$D140*P101))","v":22500},{"$f":"IF((Q101*Genanskaffelsespriser!$D140-(2009-Q$3)/$C101*Genanskaffelsespriser!$D140*Q101)<0,0,(Q101*Genanskaffelsespriser!$D140-(2009-Q$3)/$C101*Genanskaffelsespriser!$D140*Q101))","v":30000},{"$f":"IF((R101*Genanskaffelsespriser!$D140-(2009-R$3)/$C101*Genanskaffelsespriser!$D140*R101)<0,0,(R101*Genanskaffelsespriser!$D140-(2009-R$3)/$C101*Genanskaffelsespriser!$D140*R101))","v":45000},{"$f":"IF((S101*Genanskaffelsespriser!$D140-(2009-S$3)/$C101*Genanskaffelsespriser!$D140*S101)<0,0,(S101*Genanskaffelsespriser!$D140-(2009-S$3)/$C101*Genanskaffelsespriser!$D140*S101))","v":0},{"$f":"IF((T101*Genanskaffelsespriser!$D140-(2009-T$3)/$C101*Genanskaffelsespriser!$D140*T101)<0,0,(T101*Genanskaffelsespriser!$D140-(2009-T$3)/$C101*Genanskaffelsespriser!$D140*T101))","v":37500},{"$f":"IF((U101*Genanskaffelsespriser!$D140-(2009-U$3)/$C101*Genanskaffelsespriser!$D140*U101)<0,0,(U101*Genanskaffelsespriser!$D140-(2009-U$3)/$C101*Genanskaffelsespriser!$D140*U101))","v":135000},{"$f":"IF((V101*Genanskaffelsespriser!$D140-(2009-V$3)/$C101*Genanskaffelsespriser!$D140*V101)<0,0,(V101*Genanskaffelsespriser!$D140-(2009-V$3)/$C101*Genanskaffelsespriser!$D140*V101))","v":105000},{"$f":"IF((W101*Genanskaffelsespriser!$D140-(2009-W$3)/$C101*Genanskaffelsespriser!$D140*W101)<0,0,(W101*Genanskaffelsespriser!$D140-(2009-W$3)/$C101*Genanskaffelsespriser!$D140*W101))","v":60000},{"$f":"IF((X101*Genanskaffelsespriser!$D140-(2009-X$3)/$C101*Genanskaffelsespriser!$D140*X101)<0,0,(X101*Genanskaffelsespriser!$D140-(2009-X$3)/$C101*Genanskaffelsespriser!$D140*X101))","v":135000},{"$f":"IF((Y101*Genanskaffelsespriser!$D140-(2009-Y$3)/$C101*Genanskaffelsespriser!$D140*Y101)<0,0,(Y101*Genanskaffelsespriser!$D140-(2009-Y$3)/$C101*Genanskaffelsespriser!$D140*Y101))","v":225000},795000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA101","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB101","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC101","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD101","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE101","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF101","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG101","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH101","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI101","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ101","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK101","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL101","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM101","v":19983.713277780967},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN101","v":27153.147518073209},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO101","v":41463.1636563106},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP101","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ101","v":35073.672429235034},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR101","v":130620.99491099916},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS101","v":104336.86677045748},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT101","v":61869.635855339649},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU101","v":144759.70353579521},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV101","v":225000},790260.89795399131,0,0,0,0,0,0,0,0,0,0,0,0,21241.856638890484,28576.573759036604,43231.5818281553,0,36286.83621461752,132810.49745549957,104668.43338522874,60934.817927669821,139879.85176789761,225000,792630.44897699566,77]
[{"$f":"+Genanskaffelsespriser!B141","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E141","v":50},0,0,0,0,0,0,0,0,0,0,3,1,0,0,0,0,0,0,0,0,0,2,null,{"$f":"IF((D102*Genanskaffelsespriser!$D141-(2009-D$3)/($C102+D103)*Genanskaffelsespriser!$D141*D102)<0,0,(D102*Genanskaffelsespriser!$D141-(2009-D$3)/($C102+D103)*Genanskaffelsespriser!$D141*D102))","v":0},{"$f":"IF((E102*Genanskaffelsespriser!$D141-(2009-E$3)/($C102+E103)*Genanskaffelsespriser!$D141*E102)<0,0,(E102*Genanskaffelsespriser!$D141-(2009-E$3)/($C102+E103)*Genanskaffelsespriser!$D141*E102))","v":0},{"$f":"IF((F102*Genanskaffelsespriser!$D141-(2009-F$3)/($C102+F103)*Genanskaffelsespriser!$D141*F102)<0,0,(F102*Genanskaffelsespriser!$D141-(2009-F$3)/($C102+F103)*Genanskaffelsespriser!$D141*F102))","v":0},{"$f":"IF((G102*Genanskaffelsespriser!$D141-(2009-G$3)/($C102+G103)*Genanskaffelsespriser!$D141*G102)<0,0,(G102*Genanskaffelsespriser!$D141-(2009-G$3)/($C102+G103)*Genanskaffelsespriser!$D141*G102))","v":0},{"$f":"IF((H102*Genanskaffelsespriser!$D141-(2009-H$3)/($C102+H103)*Genanskaffelsespriser!$D141*H102)<0,0,(H102*Genanskaffelsespriser!$D141-(2009-H$3)/($C102+H103)*Genanskaffelsespriser!$D141*H102))","v":0},{"$f":"IF((I102*Genanskaffelsespriser!$D141-(2009-I$3)/($C102+I103)*Genanskaffelsespriser!$D141*I102)<0,0,(I102*Genanskaffelsespriser!$D141-(2009-I$3)/($C102+I103)*Genanskaffelsespriser!$D141*I102))","v":0},{"$f":"IF((J102*Genanskaffelsespriser!$D141-(2009-J$3)/($C102+J103)*Genanskaffelsespriser!$D141*J102)<0,0,(J102*Genanskaffelsespriser!$D141-(2009-J$3)/($C102+J103)*Genanskaffelsespriser!$D141*J102))","v":0},{"$f":"IF((K102*Genanskaffelsespriser!$D141-(2009-K$3)/($C102+K103)*Genanskaffelsespriser!$D141*K102)<0,0,(K102*Genanskaffelsespriser!$D141-(2009-K$3)/($C102+K103)*Genanskaffelsespriser!$D141*K102))","v":0},{"$f":"IF((L102*Genanskaffelsespriser!$D141-(2009-L$3)/($C102+L103)*Genanskaffelsespriser!$D141*L102)<0,0,(L102*Genanskaffelsespriser!$D141-(2009-L$3)/($C102+L103)*Genanskaffelsespriser!$D141*L102))","v":0},{"$f":"IF((M102*Genanskaffelsespriser!$D141-(2009-M$3)/($C102+M103)*Genanskaffelsespriser!$D141*M102)<0,0,(M102*Genanskaffelsespriser!$D141-(2009-M$3)/($C102+M103)*Genanskaffelsespriser!$D141*M102))","v":0},{"$f":"IF((N102*Genanskaffelsespriser!$D141-(2009-N$3)/($C102+N103)*Genanskaffelsespriser!$D141*N102)<0,0,(N102*Genanskaffelsespriser!$D141-(2009-N$3)/($C102+N103)*Genanskaffelsespriser!$D141*N102))","v":8118000},{"$f":"IF((O102*Genanskaffelsespriser!$D141-(2009-O$3)/($C102+O103)*Genanskaffelsespriser!$D141*O102)<0,0,(O102*Genanskaffelsespriser!$D141-(2009-O$3)/($C102+O103)*Genanskaffelsespriser!$D141*O102))","v":3116000},{"$f":"IF((P102*Genanskaffelsespriser!$D141-(2009-P$3)/($C102+P103)*Genanskaffelsespriser!$D141*P102)<0,0,(P102*Genanskaffelsespriser!$D141-(2009-P$3)/($C102+P103)*Genanskaffelsespriser!$D141*P102))","v":0},{"$f":"IF((Q102*Genanskaffelsespriser!$D141-(2009-Q$3)/($C102+Q103)*Genanskaffelsespriser!$D141*Q102)<0,0,(Q102*Genanskaffelsespriser!$D141-(2009-Q$3)/($C102+Q103)*Genanskaffelsespriser!$D141*Q102))","v":0},{"$f":"IF((R102*Genanskaffelsespriser!$D141-(2009-R$3)/($C102+R103)*Genanskaffelsespriser!$D141*R102)<0,0,(R102*Genanskaffelsespriser!$D141-(2009-R$3)/($C102+R103)*Genanskaffelsespriser!$D141*R102))","v":0},{"$f":"IF((S102*Genanskaffelsespriser!$D141-(2009-S$3)/($C102+S103)*Genanskaffelsespriser!$D141*S102)<0,0,(S102*Genanskaffelsespriser!$D141-(2009-S$3)/($C102+S103)*Genanskaffelsespriser!$D141*S102))","v":0},{"$f":"IF((T102*Genanskaffelsespriser!$D141-(2009-T$3)/($C102+T103)*Genanskaffelsespriser!$D141*T102)<0,0,(T102*Genanskaffelsespriser!$D141-(2009-T$3)/($C102+T103)*Genanskaffelsespriser!$D141*T102))","v":0},{"$f":"IF((U102*Genanskaffelsespriser!$D141-(2009-U$3)/($C102+U103)*Genanskaffelsespriser!$D141*U102)<0,0,(U102*Genanskaffelsespriser!$D141-(2009-U$3)/($C102+U103)*Genanskaffelsespriser!$D141*U102))","v":0},{"$f":"IF((V102*Genanskaffelsespriser!$D141-(2009-V$3)/($C102+V103)*Genanskaffelsespriser!$D141*V102)<0,0,(V102*Genanskaffelsespriser!$D141-(2009-V$3)/($C102+V103)*Genanskaffelsespriser!$D141*V102))","v":0},{"$f":"IF((W102*Genanskaffelsespriser!$D141-(2009-W$3)/($C102+W103)*Genanskaffelsespriser!$D141*W102)<0,0,(W102*Genanskaffelsespriser!$D141-(2009-W$3)/($C102+W103)*Genanskaffelsespriser!$D141*W102))","v":0},{"$f":"IF((X102*Genanskaffelsespriser!$D141-(2009-X$3)/($C102+X103)*Genanskaffelsespriser!$D141*X102)<0,0,(X102*Genanskaffelsespriser!$D141-(2009-X$3)/($C102+X103)*Genanskaffelsespriser!$D141*X102))","v":0},{"$f":"IF((Y102*Genanskaffelsespriser!$D141-(2009-Y$3)/($C102+Y103)*Genanskaffelsespriser!$D141*Y102)<0,0,(Y102*Genanskaffelsespriser!$D141-(2009-Y$3)/($C102+Y103)*Genanskaffelsespriser!$D141*Y102))","v":8200000},19434000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA102","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB102","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC102","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD102","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE102","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF102","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG102","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH102","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI102","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ102","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK102","v":5731193.3487881878},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL102","v":2514471.0205178307},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM102","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN102","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO102","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP102","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ102","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR102","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS102","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT102","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU102","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV102","v":8200000},16445664.369306019,0,0,0,0,0,0,0,0,0,0,6924596.6743940935,2815235.5102589154,0,0,0,0,0,0,0,0,0,8200000,17939832.18465301,6]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B142","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E142","v":20},0,0,0,0,0,0,0,0,0,0,3,1,0,0,0,0,0,0,0,0,0,2,null,{"$f":"IF((D104*Genanskaffelsespriser!$D142-(2009-D$3)/$C104*Genanskaffelsespriser!$D142*D104)<0,0,(D104*Genanskaffelsespriser!$D142-(2009-D$3)/$C104*Genanskaffelsespriser!$D142*D104))","v":0},{"$f":"IF((E104*Genanskaffelsespriser!$D142-(2009-E$3)/$C104*Genanskaffelsespriser!$D142*E104)<0,0,(E104*Genanskaffelsespriser!$D142-(2009-E$3)/$C104*Genanskaffelsespriser!$D142*E104))","v":0},{"$f":"IF((F104*Genanskaffelsespriser!$D142-(2009-F$3)/$C104*Genanskaffelsespriser!$D142*F104)<0,0,(F104*Genanskaffelsespriser!$D142-(2009-F$3)/$C104*Genanskaffelsespriser!$D142*F104))","v":0},{"$f":"IF((G104*Genanskaffelsespriser!$D142-(2009-G$3)/$C104*Genanskaffelsespriser!$D142*G104)<0,0,(G104*Genanskaffelsespriser!$D142-(2009-G$3)/$C104*Genanskaffelsespriser!$D142*G104))","v":0},{"$f":"IF((H104*Genanskaffelsespriser!$D142-(2009-H$3)/$C104*Genanskaffelsespriser!$D142*H104)<0,0,(H104*Genanskaffelsespriser!$D142-(2009-H$3)/$C104*Genanskaffelsespriser!$D142*H104))","v":0},{"$f":"IF((I104*Genanskaffelsespriser!$D142-(2009-I$3)/$C104*Genanskaffelsespriser!$D142*I104)<0,0,(I104*Genanskaffelsespriser!$D142-(2009-I$3)/$C104*Genanskaffelsespriser!$D142*I104))","v":0},{"$f":"IF((J104*Genanskaffelsespriser!$D142-(2009-J$3)/$C104*Genanskaffelsespriser!$D142*J104)<0,0,(J104*Genanskaffelsespriser!$D142-(2009-J$3)/$C104*Genanskaffelsespriser!$D142*J104))","v":0},{"$f":"IF((K104*Genanskaffelsespriser!$D142-(2009-K$3)/$C104*Genanskaffelsespriser!$D142*K104)<0,0,(K104*Genanskaffelsespriser!$D142-(2009-K$3)/$C104*Genanskaffelsespriser!$D142*K104))","v":0},{"$f":"IF((L104*Genanskaffelsespriser!$D142-(2009-L$3)/$C104*Genanskaffelsespriser!$D142*L104)<0,0,(L104*Genanskaffelsespriser!$D142-(2009-L$3)/$C104*Genanskaffelsespriser!$D142*L104))","v":0},{"$f":"IF((M104*Genanskaffelsespriser!$D142-(2009-M$3)/$C104*Genanskaffelsespriser!$D142*M104)<0,0,(M104*Genanskaffelsespriser!$D142-(2009-M$3)/$C104*Genanskaffelsespriser!$D142*M104))","v":0},{"$f":"IF((N104*Genanskaffelsespriser!$D142-(2009-N$3)/$C104*Genanskaffelsespriser!$D142*N104)<0,0,(N104*Genanskaffelsespriser!$D142-(2009-N$3)/$C104*Genanskaffelsespriser!$D142*N104))","v":333000},{"$f":"IF((O104*Genanskaffelsespriser!$D142-(2009-O$3)/$C104*Genanskaffelsespriser!$D142*O104)<0,0,(O104*Genanskaffelsespriser!$D142-(2009-O$3)/$C104*Genanskaffelsespriser!$D142*O104))","v":296000},{"$f":"IF((P104*Genanskaffelsespriser!$D142-(2009-P$3)/$C104*Genanskaffelsespriser!$D142*P104)<0,0,(P104*Genanskaffelsespriser!$D142-(2009-P$3)/$C104*Genanskaffelsespriser!$D142*P104))","v":0},{"$f":"IF((Q104*Genanskaffelsespriser!$D142-(2009-Q$3)/$C104*Genanskaffelsespriser!$D142*Q104)<0,0,(Q104*Genanskaffelsespriser!$D142-(2009-Q$3)/$C104*Genanskaffelsespriser!$D142*Q104))","v":0},{"$f":"IF((R104*Genanskaffelsespriser!$D142-(2009-R$3)/$C104*Genanskaffelsespriser!$D142*R104)<0,0,(R104*Genanskaffelsespriser!$D142-(2009-R$3)/$C104*Genanskaffelsespriser!$D142*R104))","v":0},{"$f":"IF((S104*Genanskaffelsespriser!$D142-(2009-S$3)/$C104*Genanskaffelsespriser!$D142*S104)<0,0,(S104*Genanskaffelsespriser!$D142-(2009-S$3)/$C104*Genanskaffelsespriser!$D142*S104))","v":0},{"$f":"IF((T104*Genanskaffelsespriser!$D142-(2009-T$3)/$C104*Genanskaffelsespriser!$D142*T104)<0,0,(T104*Genanskaffelsespriser!$D142-(2009-T$3)/$C104*Genanskaffelsespriser!$D142*T104))","v":0},{"$f":"IF((U104*Genanskaffelsespriser!$D142-(2009-U$3)/$C104*Genanskaffelsespriser!$D142*U104)<0,0,(U104*Genanskaffelsespriser!$D142-(2009-U$3)/$C104*Genanskaffelsespriser!$D142*U104))","v":0},{"$f":"IF((V104*Genanskaffelsespriser!$D142-(2009-V$3)/$C104*Genanskaffelsespriser!$D142*V104)<0,0,(V104*Genanskaffelsespriser!$D142-(2009-V$3)/$C104*Genanskaffelsespriser!$D142*V104))","v":0},{"$f":"IF((W104*Genanskaffelsespriser!$D142-(2009-W$3)/$C104*Genanskaffelsespriser!$D142*W104)<0,0,(W104*Genanskaffelsespriser!$D142-(2009-W$3)/$C104*Genanskaffelsespriser!$D142*W104))","v":0},{"$f":"IF((X104*Genanskaffelsespriser!$D142-(2009-X$3)/$C104*Genanskaffelsespriser!$D142*X104)<0,0,(X104*Genanskaffelsespriser!$D142-(2009-X$3)/$C104*Genanskaffelsespriser!$D142*X104))","v":0},{"$f":"IF((Y104*Genanskaffelsespriser!$D142-(2009-Y$3)/$C104*Genanskaffelsespriser!$D142*Y104)<0,0,(Y104*Genanskaffelsespriser!$D142-(2009-Y$3)/$C104*Genanskaffelsespriser!$D142*Y104))","v":1480000},2109000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA104","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB104","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC104","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD104","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE104","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF104","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG104","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH104","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI104","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ104","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK104","v":235093.29701237578},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL104","v":238858.60785406863},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM104","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN104","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO104","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP104","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ104","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR104","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS104","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT104","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU104","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV104","v":1480000},1953951.9048664444,0,0,0,0,0,0,0,0,0,0,284046.64850618789,267429.30392703431,0,0,0,0,0,0,0,0,0,1480000,2031475.9524332222,6]
[{"$f":"+Genanskaffelsespriser!B143","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E143","v":10},0,0,0,0,0,0,0,0,0,0,3,1,0,0,0,0,0,0,0,0,0,2,null,{"$f":"IF((D105*Genanskaffelsespriser!$D143-(2009-D$3)/$C105*Genanskaffelsespriser!$D143*D105)<0,0,(D105*Genanskaffelsespriser!$D143-(2009-D$3)/$C105*Genanskaffelsespriser!$D143*D105))","v":0},{"$f":"IF((E105*Genanskaffelsespriser!$D143-(2009-E$3)/$C105*Genanskaffelsespriser!$D143*E105)<0,0,(E105*Genanskaffelsespriser!$D143-(2009-E$3)/$C105*Genanskaffelsespriser!$D143*E105))","v":0},{"$f":"IF((F105*Genanskaffelsespriser!$D143-(2009-F$3)/$C105*Genanskaffelsespriser!$D143*F105)<0,0,(F105*Genanskaffelsespriser!$D143-(2009-F$3)/$C105*Genanskaffelsespriser!$D143*F105))","v":0},{"$f":"IF((G105*Genanskaffelsespriser!$D143-(2009-G$3)/$C105*Genanskaffelsespriser!$D143*G105)<0,0,(G105*Genanskaffelsespriser!$D143-(2009-G$3)/$C105*Genanskaffelsespriser!$D143*G105))","v":0},{"$f":"IF((H105*Genanskaffelsespriser!$D143-(2009-H$3)/$C105*Genanskaffelsespriser!$D143*H105)<0,0,(H105*Genanskaffelsespriser!$D143-(2009-H$3)/$C105*Genanskaffelsespriser!$D143*H105))","v":0},{"$f":"IF((I105*Genanskaffelsespriser!$D143-(2009-I$3)/$C105*Genanskaffelsespriser!$D143*I105)<0,0,(I105*Genanskaffelsespriser!$D143-(2009-I$3)/$C105*Genanskaffelsespriser!$D143*I105))","v":0},{"$f":"IF((J105*Genanskaffelsespriser!$D143-(2009-J$3)/$C105*Genanskaffelsespriser!$D143*J105)<0,0,(J105*Genanskaffelsespriser!$D143-(2009-J$3)/$C105*Genanskaffelsespriser!$D143*J105))","v":0},{"$f":"IF((K105*Genanskaffelsespriser!$D143-(2009-K$3)/$C105*Genanskaffelsespriser!$D143*K105)<0,0,(K105*Genanskaffelsespriser!$D143-(2009-K$3)/$C105*Genanskaffelsespriser!$D143*K105))","v":0},{"$f":"IF((L105*Genanskaffelsespriser!$D143-(2009-L$3)/$C105*Genanskaffelsespriser!$D143*L105)<0,0,(L105*Genanskaffelsespriser!$D143-(2009-L$3)/$C105*Genanskaffelsespriser!$D143*L105))","v":0},{"$f":"IF((M105*Genanskaffelsespriser!$D143-(2009-M$3)/$C105*Genanskaffelsespriser!$D143*M105)<0,0,(M105*Genanskaffelsespriser!$D143-(2009-M$3)/$C105*Genanskaffelsespriser!$D143*M105))","v":0},{"$f":"IF((N105*Genanskaffelsespriser!$D143-(2009-N$3)/$C105*Genanskaffelsespriser!$D143*N105)<0,0,(N105*Genanskaffelsespriser!$D143-(2009-N$3)/$C105*Genanskaffelsespriser!$D143*N105))","v":0},{"$f":"IF((O105*Genanskaffelsespriser!$D143-(2009-O$3)/$C105*Genanskaffelsespriser!$D143*O105)<0,0,(O105*Genanskaffelsespriser!$D143-(2009-O$3)/$C105*Genanskaffelsespriser!$D143*O105))","v":0},{"$f":"IF((P105*Genanskaffelsespriser!$D143-(2009-P$3)/$C105*Genanskaffelsespriser!$D143*P105)<0,0,(P105*Genanskaffelsespriser!$D143-(2009-P$3)/$C105*Genanskaffelsespriser!$D143*P105))","v":0},{"$f":"IF((Q105*Genanskaffelsespriser!$D143-(2009-Q$3)/$C105*Genanskaffelsespriser!$D143*Q105)<0,0,(Q105*Genanskaffelsespriser!$D143-(2009-Q$3)/$C105*Genanskaffelsespriser!$D143*Q105))","v":0},{"$f":"IF((R105*Genanskaffelsespriser!$D143-(2009-R$3)/$C105*Genanskaffelsespriser!$D143*R105)<0,0,(R105*Genanskaffelsespriser!$D143-(2009-R$3)/$C105*Genanskaffelsespriser!$D143*R105))","v":0},{"$f":"IF((S105*Genanskaffelsespriser!$D143-(2009-S$3)/$C105*Genanskaffelsespriser!$D143*S105)<0,0,(S105*Genanskaffelsespriser!$D143-(2009-S$3)/$C105*Genanskaffelsespriser!$D143*S105))","v":0},{"$f":"IF((T105*Genanskaffelsespriser!$D143-(2009-T$3)/$C105*Genanskaffelsespriser!$D143*T105)<0,0,(T105*Genanskaffelsespriser!$D143-(2009-T$3)/$C105*Genanskaffelsespriser!$D143*T105))","v":0},{"$f":"IF((U105*Genanskaffelsespriser!$D143-(2009-U$3)/$C105*Genanskaffelsespriser!$D143*U105)<0,0,(U105*Genanskaffelsespriser!$D143-(2009-U$3)/$C105*Genanskaffelsespriser!$D143*U105))","v":0},{"$f":"IF((V105*Genanskaffelsespriser!$D143-(2009-V$3)/$C105*Genanskaffelsespriser!$D143*V105)<0,0,(V105*Genanskaffelsespriser!$D143-(2009-V$3)/$C105*Genanskaffelsespriser!$D143*V105))","v":0},{"$f":"IF((W105*Genanskaffelsespriser!$D143-(2009-W$3)/$C105*Genanskaffelsespriser!$D143*W105)<0,0,(W105*Genanskaffelsespriser!$D143-(2009-W$3)/$C105*Genanskaffelsespriser!$D143*W105))","v":0},{"$f":"IF((X105*Genanskaffelsespriser!$D143-(2009-X$3)/$C105*Genanskaffelsespriser!$D143*X105)<0,0,(X105*Genanskaffelsespriser!$D143-(2009-X$3)/$C105*Genanskaffelsespriser!$D143*X105))","v":0},{"$f":"IF((Y105*Genanskaffelsespriser!$D143-(2009-Y$3)/$C105*Genanskaffelsespriser!$D143*Y105)<0,0,(Y105*Genanskaffelsespriser!$D143-(2009-Y$3)/$C105*Genanskaffelsespriser!$D143*Y105))","v":370000},370000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA105","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB105","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC105","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD105","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE105","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF105","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG105","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH105","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI105","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ105","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK105","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL105","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM105","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN105","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO105","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP105","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ105","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR105","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS105","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT105","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU105","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV105","v":370000},370000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370000,370000,6]
[{"$f":"+Genanskaffelsespriser!B144","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E144","v":50},0,0,0,0,0,0,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D106*Genanskaffelsespriser!$D144-(2009-D$3)/($C106+D107)*Genanskaffelsespriser!$D144*D106)<0,0,(D106*Genanskaffelsespriser!$D144-(2009-D$3)/($C106+D107)*Genanskaffelsespriser!$D144*D106))","v":0},{"$f":"IF((E106*Genanskaffelsespriser!$D144-(2009-E$3)/($C106+E107)*Genanskaffelsespriser!$D144*E106)<0,0,(E106*Genanskaffelsespriser!$D144-(2009-E$3)/($C106+E107)*Genanskaffelsespriser!$D144*E106))","v":0},{"$f":"IF((F106*Genanskaffelsespriser!$D144-(2009-F$3)/($C106+F107)*Genanskaffelsespriser!$D144*F106)<0,0,(F106*Genanskaffelsespriser!$D144-(2009-F$3)/($C106+F107)*Genanskaffelsespriser!$D144*F106))","v":0},{"$f":"IF((G106*Genanskaffelsespriser!$D144-(2009-G$3)/($C106+G107)*Genanskaffelsespriser!$D144*G106)<0,0,(G106*Genanskaffelsespriser!$D144-(2009-G$3)/($C106+G107)*Genanskaffelsespriser!$D144*G106))","v":0},{"$f":"IF((H106*Genanskaffelsespriser!$D144-(2009-H$3)/($C106+H107)*Genanskaffelsespriser!$D144*H106)<0,0,(H106*Genanskaffelsespriser!$D144-(2009-H$3)/($C106+H107)*Genanskaffelsespriser!$D144*H106))","v":0},{"$f":"IF((I106*Genanskaffelsespriser!$D144-(2009-I$3)/($C106+I107)*Genanskaffelsespriser!$D144*I106)<0,0,(I106*Genanskaffelsespriser!$D144-(2009-I$3)/($C106+I107)*Genanskaffelsespriser!$D144*I106))","v":0},{"$f":"IF((J106*Genanskaffelsespriser!$D144-(2009-J$3)/($C106+J107)*Genanskaffelsespriser!$D144*J106)<0,0,(J106*Genanskaffelsespriser!$D144-(2009-J$3)/($C106+J107)*Genanskaffelsespriser!$D144*J106))","v":660000},{"$f":"IF((K106*Genanskaffelsespriser!$D144-(2009-K$3)/($C106+K107)*Genanskaffelsespriser!$D144*K106)<0,0,(K106*Genanskaffelsespriser!$D144-(2009-K$3)/($C106+K107)*Genanskaffelsespriser!$D144*K106))","v":0},{"$f":"IF((L106*Genanskaffelsespriser!$D144-(2009-L$3)/($C106+L107)*Genanskaffelsespriser!$D144*L106)<0,0,(L106*Genanskaffelsespriser!$D144-(2009-L$3)/($C106+L107)*Genanskaffelsespriser!$D144*L106))","v":2530000},{"$f":"IF((M106*Genanskaffelsespriser!$D144-(2009-M$3)/($C106+M107)*Genanskaffelsespriser!$D144*M106)<0,0,(M106*Genanskaffelsespriser!$D144-(2009-M$3)/($C106+M107)*Genanskaffelsespriser!$D144*M106))","v":3080000},{"$f":"IF((N106*Genanskaffelsespriser!$D144-(2009-N$3)/($C106+N107)*Genanskaffelsespriser!$D144*N106)<0,0,(N106*Genanskaffelsespriser!$D144-(2009-N$3)/($C106+N107)*Genanskaffelsespriser!$D144*N106))","v":0},{"$f":"IF((O106*Genanskaffelsespriser!$D144-(2009-O$3)/($C106+O107)*Genanskaffelsespriser!$D144*O106)<0,0,(O106*Genanskaffelsespriser!$D144-(2009-O$3)/($C106+O107)*Genanskaffelsespriser!$D144*O106))","v":0},{"$f":"IF((P106*Genanskaffelsespriser!$D144-(2009-P$3)/($C106+P107)*Genanskaffelsespriser!$D144*P106)<0,0,(P106*Genanskaffelsespriser!$D144-(2009-P$3)/($C106+P107)*Genanskaffelsespriser!$D144*P106))","v":0},{"$f":"IF((Q106*Genanskaffelsespriser!$D144-(2009-Q$3)/($C106+Q107)*Genanskaffelsespriser!$D144*Q106)<0,0,(Q106*Genanskaffelsespriser!$D144-(2009-Q$3)/($C106+Q107)*Genanskaffelsespriser!$D144*Q106))","v":0},{"$f":"IF((R106*Genanskaffelsespriser!$D144-(2009-R$3)/($C106+R107)*Genanskaffelsespriser!$D144*R106)<0,0,(R106*Genanskaffelsespriser!$D144-(2009-R$3)/($C106+R107)*Genanskaffelsespriser!$D144*R106))","v":0},{"$f":"IF((S106*Genanskaffelsespriser!$D144-(2009-S$3)/($C106+S107)*Genanskaffelsespriser!$D144*S106)<0,0,(S106*Genanskaffelsespriser!$D144-(2009-S$3)/($C106+S107)*Genanskaffelsespriser!$D144*S106))","v":0},{"$f":"IF((T106*Genanskaffelsespriser!$D144-(2009-T$3)/($C106+T107)*Genanskaffelsespriser!$D144*T106)<0,0,(T106*Genanskaffelsespriser!$D144-(2009-T$3)/($C106+T107)*Genanskaffelsespriser!$D144*T106))","v":0},{"$f":"IF((U106*Genanskaffelsespriser!$D144-(2009-U$3)/($C106+U107)*Genanskaffelsespriser!$D144*U106)<0,0,(U106*Genanskaffelsespriser!$D144-(2009-U$3)/($C106+U107)*Genanskaffelsespriser!$D144*U106))","v":0},{"$f":"IF((V106*Genanskaffelsespriser!$D144-(2009-V$3)/($C106+V107)*Genanskaffelsespriser!$D144*V106)<0,0,(V106*Genanskaffelsespriser!$D144-(2009-V$3)/($C106+V107)*Genanskaffelsespriser!$D144*V106))","v":0},{"$f":"IF((W106*Genanskaffelsespriser!$D144-(2009-W$3)/($C106+W107)*Genanskaffelsespriser!$D144*W106)<0,0,(W106*Genanskaffelsespriser!$D144-(2009-W$3)/($C106+W107)*Genanskaffelsespriser!$D144*W106))","v":0},{"$f":"IF((X106*Genanskaffelsespriser!$D144-(2009-X$3)/($C106+X107)*Genanskaffelsespriser!$D144*X106)<0,0,(X106*Genanskaffelsespriser!$D144-(2009-X$3)/($C106+X107)*Genanskaffelsespriser!$D144*X106))","v":0},{"$f":"IF((Y106*Genanskaffelsespriser!$D144-(2009-Y$3)/($C106+Y107)*Genanskaffelsespriser!$D144*Y106)<0,0,(Y106*Genanskaffelsespriser!$D144-(2009-Y$3)/($C106+Y107)*Genanskaffelsespriser!$D144*Y106))","v":0},6270000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA106","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB106","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC106","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD106","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE106","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF106","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG106","v":67938.206291128939},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH106","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI106","v":1192314.4581530367},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ106","v":1830055.5268491048},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK106","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL106","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM106","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN106","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO106","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP106","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ106","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR106","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS106","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT106","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU106","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV106","v":0},3090308.1912932703,0,0,0,0,0,0,363969.10314556444,0,1861157.2290765182,2455027.7634245525,0,0,0,0,0,0,0,0,0,0,0,0,4680154.0956466347,3]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B145","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E145","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D108*Genanskaffelsespriser!$D145-(2009-D$3)/$C108*Genanskaffelsespriser!$D145*D108)<0,0,(D108*Genanskaffelsespriser!$D145-(2009-D$3)/$C108*Genanskaffelsespriser!$D145*D108))","v":0},{"$f":"IF((E108*Genanskaffelsespriser!$D145-(2009-E$3)/$C108*Genanskaffelsespriser!$D145*E108)<0,0,(E108*Genanskaffelsespriser!$D145-(2009-E$3)/$C108*Genanskaffelsespriser!$D145*E108))","v":0},{"$f":"IF((F108*Genanskaffelsespriser!$D145-(2009-F$3)/$C108*Genanskaffelsespriser!$D145*F108)<0,0,(F108*Genanskaffelsespriser!$D145-(2009-F$3)/$C108*Genanskaffelsespriser!$D145*F108))","v":0},{"$f":"IF((G108*Genanskaffelsespriser!$D145-(2009-G$3)/$C108*Genanskaffelsespriser!$D145*G108)<0,0,(G108*Genanskaffelsespriser!$D145-(2009-G$3)/$C108*Genanskaffelsespriser!$D145*G108))","v":0},{"$f":"IF((H108*Genanskaffelsespriser!$D145-(2009-H$3)/$C108*Genanskaffelsespriser!$D145*H108)<0,0,(H108*Genanskaffelsespriser!$D145-(2009-H$3)/$C108*Genanskaffelsespriser!$D145*H108))","v":0},{"$f":"IF((I108*Genanskaffelsespriser!$D145-(2009-I$3)/$C108*Genanskaffelsespriser!$D145*I108)<0,0,(I108*Genanskaffelsespriser!$D145-(2009-I$3)/$C108*Genanskaffelsespriser!$D145*I108))","v":0},{"$f":"IF((J108*Genanskaffelsespriser!$D145-(2009-J$3)/$C108*Genanskaffelsespriser!$D145*J108)<0,0,(J108*Genanskaffelsespriser!$D145-(2009-J$3)/$C108*Genanskaffelsespriser!$D145*J108))","v":0},{"$f":"IF((K108*Genanskaffelsespriser!$D145-(2009-K$3)/$C108*Genanskaffelsespriser!$D145*K108)<0,0,(K108*Genanskaffelsespriser!$D145-(2009-K$3)/$C108*Genanskaffelsespriser!$D145*K108))","v":0},{"$f":"IF((L108*Genanskaffelsespriser!$D145-(2009-L$3)/$C108*Genanskaffelsespriser!$D145*L108)<0,0,(L108*Genanskaffelsespriser!$D145-(2009-L$3)/$C108*Genanskaffelsespriser!$D145*L108))","v":0},{"$f":"IF((M108*Genanskaffelsespriser!$D145-(2009-M$3)/$C108*Genanskaffelsespriser!$D145*M108)<0,0,(M108*Genanskaffelsespriser!$D145-(2009-M$3)/$C108*Genanskaffelsespriser!$D145*M108))","v":0},{"$f":"IF((N108*Genanskaffelsespriser!$D145-(2009-N$3)/$C108*Genanskaffelsespriser!$D145*N108)<0,0,(N108*Genanskaffelsespriser!$D145-(2009-N$3)/$C108*Genanskaffelsespriser!$D145*N108))","v":0},{"$f":"IF((O108*Genanskaffelsespriser!$D145-(2009-O$3)/$C108*Genanskaffelsespriser!$D145*O108)<0,0,(O108*Genanskaffelsespriser!$D145-(2009-O$3)/$C108*Genanskaffelsespriser!$D145*O108))","v":0},{"$f":"IF((P108*Genanskaffelsespriser!$D145-(2009-P$3)/$C108*Genanskaffelsespriser!$D145*P108)<0,0,(P108*Genanskaffelsespriser!$D145-(2009-P$3)/$C108*Genanskaffelsespriser!$D145*P108))","v":0},{"$f":"IF((Q108*Genanskaffelsespriser!$D145-(2009-Q$3)/$C108*Genanskaffelsespriser!$D145*Q108)<0,0,(Q108*Genanskaffelsespriser!$D145-(2009-Q$3)/$C108*Genanskaffelsespriser!$D145*Q108))","v":0},{"$f":"IF((R108*Genanskaffelsespriser!$D145-(2009-R$3)/$C108*Genanskaffelsespriser!$D145*R108)<0,0,(R108*Genanskaffelsespriser!$D145-(2009-R$3)/$C108*Genanskaffelsespriser!$D145*R108))","v":0},{"$f":"IF((S108*Genanskaffelsespriser!$D145-(2009-S$3)/$C108*Genanskaffelsespriser!$D145*S108)<0,0,(S108*Genanskaffelsespriser!$D145-(2009-S$3)/$C108*Genanskaffelsespriser!$D145*S108))","v":0},{"$f":"IF((T108*Genanskaffelsespriser!$D145-(2009-T$3)/$C108*Genanskaffelsespriser!$D145*T108)<0,0,(T108*Genanskaffelsespriser!$D145-(2009-T$3)/$C108*Genanskaffelsespriser!$D145*T108))","v":0},{"$f":"IF((U108*Genanskaffelsespriser!$D145-(2009-U$3)/$C108*Genanskaffelsespriser!$D145*U108)<0,0,(U108*Genanskaffelsespriser!$D145-(2009-U$3)/$C108*Genanskaffelsespriser!$D145*U108))","v":0},{"$f":"IF((V108*Genanskaffelsespriser!$D145-(2009-V$3)/$C108*Genanskaffelsespriser!$D145*V108)<0,0,(V108*Genanskaffelsespriser!$D145-(2009-V$3)/$C108*Genanskaffelsespriser!$D145*V108))","v":0},{"$f":"IF((W108*Genanskaffelsespriser!$D145-(2009-W$3)/$C108*Genanskaffelsespriser!$D145*W108)<0,0,(W108*Genanskaffelsespriser!$D145-(2009-W$3)/$C108*Genanskaffelsespriser!$D145*W108))","v":0},{"$f":"IF((X108*Genanskaffelsespriser!$D145-(2009-X$3)/$C108*Genanskaffelsespriser!$D145*X108)<0,0,(X108*Genanskaffelsespriser!$D145-(2009-X$3)/$C108*Genanskaffelsespriser!$D145*X108))","v":0},{"$f":"IF((Y108*Genanskaffelsespriser!$D145-(2009-Y$3)/$C108*Genanskaffelsespriser!$D145*Y108)<0,0,(Y108*Genanskaffelsespriser!$D145-(2009-Y$3)/$C108*Genanskaffelsespriser!$D145*Y108))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA108","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB108","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC108","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD108","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE108","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF108","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG108","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH108","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI108","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ108","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK108","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL108","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM108","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN108","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO108","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP108","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ108","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR108","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS108","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT108","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU108","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B146","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E146","v":10},0,0,0,0,0,0,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D109*Genanskaffelsespriser!$D146-(2009-D$3)/$C109*Genanskaffelsespriser!$D146*D109)<0,0,(D109*Genanskaffelsespriser!$D146-(2009-D$3)/$C109*Genanskaffelsespriser!$D146*D109))","v":0},{"$f":"IF((E109*Genanskaffelsespriser!$D146-(2009-E$3)/$C109*Genanskaffelsespriser!$D146*E109)<0,0,(E109*Genanskaffelsespriser!$D146-(2009-E$3)/$C109*Genanskaffelsespriser!$D146*E109))","v":0},{"$f":"IF((F109*Genanskaffelsespriser!$D146-(2009-F$3)/$C109*Genanskaffelsespriser!$D146*F109)<0,0,(F109*Genanskaffelsespriser!$D146-(2009-F$3)/$C109*Genanskaffelsespriser!$D146*F109))","v":0},{"$f":"IF((G109*Genanskaffelsespriser!$D146-(2009-G$3)/$C109*Genanskaffelsespriser!$D146*G109)<0,0,(G109*Genanskaffelsespriser!$D146-(2009-G$3)/$C109*Genanskaffelsespriser!$D146*G109))","v":0},{"$f":"IF((H109*Genanskaffelsespriser!$D146-(2009-H$3)/$C109*Genanskaffelsespriser!$D146*H109)<0,0,(H109*Genanskaffelsespriser!$D146-(2009-H$3)/$C109*Genanskaffelsespriser!$D146*H109))","v":0},{"$f":"IF((I109*Genanskaffelsespriser!$D146-(2009-I$3)/$C109*Genanskaffelsespriser!$D146*I109)<0,0,(I109*Genanskaffelsespriser!$D146-(2009-I$3)/$C109*Genanskaffelsespriser!$D146*I109))","v":0},{"$f":"IF((J109*Genanskaffelsespriser!$D146-(2009-J$3)/$C109*Genanskaffelsespriser!$D146*J109)<0,0,(J109*Genanskaffelsespriser!$D146-(2009-J$3)/$C109*Genanskaffelsespriser!$D146*J109))","v":0},{"$f":"IF((K109*Genanskaffelsespriser!$D146-(2009-K$3)/$C109*Genanskaffelsespriser!$D146*K109)<0,0,(K109*Genanskaffelsespriser!$D146-(2009-K$3)/$C109*Genanskaffelsespriser!$D146*K109))","v":0},{"$f":"IF((L109*Genanskaffelsespriser!$D146-(2009-L$3)/$C109*Genanskaffelsespriser!$D146*L109)<0,0,(L109*Genanskaffelsespriser!$D146-(2009-L$3)/$C109*Genanskaffelsespriser!$D146*L109))","v":0},{"$f":"IF((M109*Genanskaffelsespriser!$D146-(2009-M$3)/$C109*Genanskaffelsespriser!$D146*M109)<0,0,(M109*Genanskaffelsespriser!$D146-(2009-M$3)/$C109*Genanskaffelsespriser!$D146*M109))","v":0},{"$f":"IF((N109*Genanskaffelsespriser!$D146-(2009-N$3)/$C109*Genanskaffelsespriser!$D146*N109)<0,0,(N109*Genanskaffelsespriser!$D146-(2009-N$3)/$C109*Genanskaffelsespriser!$D146*N109))","v":0},{"$f":"IF((O109*Genanskaffelsespriser!$D146-(2009-O$3)/$C109*Genanskaffelsespriser!$D146*O109)<0,0,(O109*Genanskaffelsespriser!$D146-(2009-O$3)/$C109*Genanskaffelsespriser!$D146*O109))","v":0},{"$f":"IF((P109*Genanskaffelsespriser!$D146-(2009-P$3)/$C109*Genanskaffelsespriser!$D146*P109)<0,0,(P109*Genanskaffelsespriser!$D146-(2009-P$3)/$C109*Genanskaffelsespriser!$D146*P109))","v":0},{"$f":"IF((Q109*Genanskaffelsespriser!$D146-(2009-Q$3)/$C109*Genanskaffelsespriser!$D146*Q109)<0,0,(Q109*Genanskaffelsespriser!$D146-(2009-Q$3)/$C109*Genanskaffelsespriser!$D146*Q109))","v":0},{"$f":"IF((R109*Genanskaffelsespriser!$D146-(2009-R$3)/$C109*Genanskaffelsespriser!$D146*R109)<0,0,(R109*Genanskaffelsespriser!$D146-(2009-R$3)/$C109*Genanskaffelsespriser!$D146*R109))","v":0},{"$f":"IF((S109*Genanskaffelsespriser!$D146-(2009-S$3)/$C109*Genanskaffelsespriser!$D146*S109)<0,0,(S109*Genanskaffelsespriser!$D146-(2009-S$3)/$C109*Genanskaffelsespriser!$D146*S109))","v":0},{"$f":"IF((T109*Genanskaffelsespriser!$D146-(2009-T$3)/$C109*Genanskaffelsespriser!$D146*T109)<0,0,(T109*Genanskaffelsespriser!$D146-(2009-T$3)/$C109*Genanskaffelsespriser!$D146*T109))","v":0},{"$f":"IF((U109*Genanskaffelsespriser!$D146-(2009-U$3)/$C109*Genanskaffelsespriser!$D146*U109)<0,0,(U109*Genanskaffelsespriser!$D146-(2009-U$3)/$C109*Genanskaffelsespriser!$D146*U109))","v":0},{"$f":"IF((V109*Genanskaffelsespriser!$D146-(2009-V$3)/$C109*Genanskaffelsespriser!$D146*V109)<0,0,(V109*Genanskaffelsespriser!$D146-(2009-V$3)/$C109*Genanskaffelsespriser!$D146*V109))","v":0},{"$f":"IF((W109*Genanskaffelsespriser!$D146-(2009-W$3)/$C109*Genanskaffelsespriser!$D146*W109)<0,0,(W109*Genanskaffelsespriser!$D146-(2009-W$3)/$C109*Genanskaffelsespriser!$D146*W109))","v":0},{"$f":"IF((X109*Genanskaffelsespriser!$D146-(2009-X$3)/$C109*Genanskaffelsespriser!$D146*X109)<0,0,(X109*Genanskaffelsespriser!$D146-(2009-X$3)/$C109*Genanskaffelsespriser!$D146*X109))","v":0},{"$f":"IF((Y109*Genanskaffelsespriser!$D146-(2009-Y$3)/$C109*Genanskaffelsespriser!$D146*Y109)<0,0,(Y109*Genanskaffelsespriser!$D146-(2009-Y$3)/$C109*Genanskaffelsespriser!$D146*Y109))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA109","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB109","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC109","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD109","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE109","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF109","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG109","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH109","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI109","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ109","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK109","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL109","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM109","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN109","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO109","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP109","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ109","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR109","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS109","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT109","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU109","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3]
["Små pumpestationer inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW111:AW124)","v":1035000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT111:BT124)","v":730695.38260603277},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ111:CQ124)","v":882847.69130301639},0]
[{"$f":"+Genanskaffelsespriser!B148","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E148","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D111*Genanskaffelsespriser!$D148-(2009-D$3)/($C111+D112)*Genanskaffelsespriser!$D148*D111)<0,0,(D111*Genanskaffelsespriser!$D148-(2009-D$3)/($C111+D112)*Genanskaffelsespriser!$D148*D111))","v":0},{"$f":"IF((E111*Genanskaffelsespriser!$D148-(2009-E$3)/($C111+E112)*Genanskaffelsespriser!$D148*E111)<0,0,(E111*Genanskaffelsespriser!$D148-(2009-E$3)/($C111+E112)*Genanskaffelsespriser!$D148*E111))","v":0},{"$f":"IF((F111*Genanskaffelsespriser!$D148-(2009-F$3)/($C111+F112)*Genanskaffelsespriser!$D148*F111)<0,0,(F111*Genanskaffelsespriser!$D148-(2009-F$3)/($C111+F112)*Genanskaffelsespriser!$D148*F111))","v":0},{"$f":"IF((G111*Genanskaffelsespriser!$D148-(2009-G$3)/($C111+G112)*Genanskaffelsespriser!$D148*G111)<0,0,(G111*Genanskaffelsespriser!$D148-(2009-G$3)/($C111+G112)*Genanskaffelsespriser!$D148*G111))","v":0},{"$f":"IF((H111*Genanskaffelsespriser!$D148-(2009-H$3)/($C111+H112)*Genanskaffelsespriser!$D148*H111)<0,0,(H111*Genanskaffelsespriser!$D148-(2009-H$3)/($C111+H112)*Genanskaffelsespriser!$D148*H111))","v":0},{"$f":"IF((I111*Genanskaffelsespriser!$D148-(2009-I$3)/($C111+I112)*Genanskaffelsespriser!$D148*I111)<0,0,(I111*Genanskaffelsespriser!$D148-(2009-I$3)/($C111+I112)*Genanskaffelsespriser!$D148*I111))","v":0},{"$f":"IF((J111*Genanskaffelsespriser!$D148-(2009-J$3)/($C111+J112)*Genanskaffelsespriser!$D148*J111)<0,0,(J111*Genanskaffelsespriser!$D148-(2009-J$3)/($C111+J112)*Genanskaffelsespriser!$D148*J111))","v":0},{"$f":"IF((K111*Genanskaffelsespriser!$D148-(2009-K$3)/($C111+K112)*Genanskaffelsespriser!$D148*K111)<0,0,(K111*Genanskaffelsespriser!$D148-(2009-K$3)/($C111+K112)*Genanskaffelsespriser!$D148*K111))","v":0},{"$f":"IF((L111*Genanskaffelsespriser!$D148-(2009-L$3)/($C111+L112)*Genanskaffelsespriser!$D148*L111)<0,0,(L111*Genanskaffelsespriser!$D148-(2009-L$3)/($C111+L112)*Genanskaffelsespriser!$D148*L111))","v":0},{"$f":"IF((M111*Genanskaffelsespriser!$D148-(2009-M$3)/($C111+M112)*Genanskaffelsespriser!$D148*M111)<0,0,(M111*Genanskaffelsespriser!$D148-(2009-M$3)/($C111+M112)*Genanskaffelsespriser!$D148*M111))","v":0},{"$f":"IF((N111*Genanskaffelsespriser!$D148-(2009-N$3)/($C111+N112)*Genanskaffelsespriser!$D148*N111)<0,0,(N111*Genanskaffelsespriser!$D148-(2009-N$3)/($C111+N112)*Genanskaffelsespriser!$D148*N111))","v":0},{"$f":"IF((O111*Genanskaffelsespriser!$D148-(2009-O$3)/($C111+O112)*Genanskaffelsespriser!$D148*O111)<0,0,(O111*Genanskaffelsespriser!$D148-(2009-O$3)/($C111+O112)*Genanskaffelsespriser!$D148*O111))","v":0},{"$f":"IF((P111*Genanskaffelsespriser!$D148-(2009-P$3)/($C111+P112)*Genanskaffelsespriser!$D148*P111)<0,0,(P111*Genanskaffelsespriser!$D148-(2009-P$3)/($C111+P112)*Genanskaffelsespriser!$D148*P111))","v":0},{"$f":"IF((Q111*Genanskaffelsespriser!$D148-(2009-Q$3)/($C111+Q112)*Genanskaffelsespriser!$D148*Q111)<0,0,(Q111*Genanskaffelsespriser!$D148-(2009-Q$3)/($C111+Q112)*Genanskaffelsespriser!$D148*Q111))","v":0},{"$f":"IF((R111*Genanskaffelsespriser!$D148-(2009-R$3)/($C111+R112)*Genanskaffelsespriser!$D148*R111)<0,0,(R111*Genanskaffelsespriser!$D148-(2009-R$3)/($C111+R112)*Genanskaffelsespriser!$D148*R111))","v":0},{"$f":"IF((S111*Genanskaffelsespriser!$D148-(2009-S$3)/($C111+S112)*Genanskaffelsespriser!$D148*S111)<0,0,(S111*Genanskaffelsespriser!$D148-(2009-S$3)/($C111+S112)*Genanskaffelsespriser!$D148*S111))","v":0},{"$f":"IF((T111*Genanskaffelsespriser!$D148-(2009-T$3)/($C111+T112)*Genanskaffelsespriser!$D148*T111)<0,0,(T111*Genanskaffelsespriser!$D148-(2009-T$3)/($C111+T112)*Genanskaffelsespriser!$D148*T111))","v":0},{"$f":"IF((U111*Genanskaffelsespriser!$D148-(2009-U$3)/($C111+U112)*Genanskaffelsespriser!$D148*U111)<0,0,(U111*Genanskaffelsespriser!$D148-(2009-U$3)/($C111+U112)*Genanskaffelsespriser!$D148*U111))","v":0},{"$f":"IF((V111*Genanskaffelsespriser!$D148-(2009-V$3)/($C111+V112)*Genanskaffelsespriser!$D148*V111)<0,0,(V111*Genanskaffelsespriser!$D148-(2009-V$3)/($C111+V112)*Genanskaffelsespriser!$D148*V111))","v":0},{"$f":"IF((W111*Genanskaffelsespriser!$D148-(2009-W$3)/($C111+W112)*Genanskaffelsespriser!$D148*W111)<0,0,(W111*Genanskaffelsespriser!$D148-(2009-W$3)/($C111+W112)*Genanskaffelsespriser!$D148*W111))","v":0},{"$f":"IF((X111*Genanskaffelsespriser!$D148-(2009-X$3)/($C111+X112)*Genanskaffelsespriser!$D148*X111)<0,0,(X111*Genanskaffelsespriser!$D148-(2009-X$3)/($C111+X112)*Genanskaffelsespriser!$D148*X111))","v":0},{"$f":"IF((Y111*Genanskaffelsespriser!$D148-(2009-Y$3)/($C111+Y112)*Genanskaffelsespriser!$D148*Y111)<0,0,(Y111*Genanskaffelsespriser!$D148-(2009-Y$3)/($C111+Y112)*Genanskaffelsespriser!$D148*Y111))","v":0},{"$f":"+SUM(AA111:AV111)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA111","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB111","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC111","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD111","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE111","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF111","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG111","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH111","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI111","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ111","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK111","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL111","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM111","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN111","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO111","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP111","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ111","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR111","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS111","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT111","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU111","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV111","v":0},{"$f":"+SUM(AX111:BS111)","v":0},{"$f":"(AA111+AX111)/2","v":0},{"$f":"(AB111+AY111)/2","v":0},{"$f":"(AC111+AZ111)/2","v":0},{"$f":"(AD111+BA111)/2","v":0},{"$f":"(AE111+BB111)/2","v":0},{"$f":"(AF111+BC111)/2","v":0},{"$f":"(AG111+BD111)/2","v":0},{"$f":"(AH111+BE111)/2","v":0},{"$f":"(AI111+BF111)/2","v":0},{"$f":"(AJ111+BG111)/2","v":0},{"$f":"(AK111+BH111)/2","v":0},{"$f":"(AL111+BI111)/2","v":0},{"$f":"(AM111+BJ111)/2","v":0},{"$f":"(AN111+BK111)/2","v":0},{"$f":"(AO111+BL111)/2","v":0},{"$f":"(AP111+BM111)/2","v":0},{"$f":"(AQ111+BN111)/2","v":0},{"$f":"(AR111+BO111)/2","v":0},{"$f":"(AS111+BP111)/2","v":0},{"$f":"(AT111+BQ111)/2","v":0},{"$f":"(AU111+BR111)/2","v":0},{"$f":"(AV111+BS111)/2","v":0},{"$f":"+AVERAGE(AW111,BT111)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B149","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E149","v":50},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D113*Genanskaffelsespriser!$D149-(2009-D$3)/($C113+D114)*Genanskaffelsespriser!$D149*D113)<0,0,(D113*Genanskaffelsespriser!$D149-(2009-D$3)/($C113+D114)*Genanskaffelsespriser!$D149*D113))","v":0},{"$f":"IF((E113*Genanskaffelsespriser!$D149-(2009-E$3)/($C113+E114)*Genanskaffelsespriser!$D149*E113)<0,0,(E113*Genanskaffelsespriser!$D149-(2009-E$3)/($C113+E114)*Genanskaffelsespriser!$D149*E113))","v":0},{"$f":"IF((F113*Genanskaffelsespriser!$D149-(2009-F$3)/($C113+F114)*Genanskaffelsespriser!$D149*F113)<0,0,(F113*Genanskaffelsespriser!$D149-(2009-F$3)/($C113+F114)*Genanskaffelsespriser!$D149*F113))","v":0},{"$f":"IF((G113*Genanskaffelsespriser!$D149-(2009-G$3)/($C113+G114)*Genanskaffelsespriser!$D149*G113)<0,0,(G113*Genanskaffelsespriser!$D149-(2009-G$3)/($C113+G114)*Genanskaffelsespriser!$D149*G113))","v":0},{"$f":"IF((H113*Genanskaffelsespriser!$D149-(2009-H$3)/($C113+H114)*Genanskaffelsespriser!$D149*H113)<0,0,(H113*Genanskaffelsespriser!$D149-(2009-H$3)/($C113+H114)*Genanskaffelsespriser!$D149*H113))","v":0},{"$f":"IF((I113*Genanskaffelsespriser!$D149-(2009-I$3)/($C113+I114)*Genanskaffelsespriser!$D149*I113)<0,0,(I113*Genanskaffelsespriser!$D149-(2009-I$3)/($C113+I114)*Genanskaffelsespriser!$D149*I113))","v":0},{"$f":"IF((J113*Genanskaffelsespriser!$D149-(2009-J$3)/($C113+J114)*Genanskaffelsespriser!$D149*J113)<0,0,(J113*Genanskaffelsespriser!$D149-(2009-J$3)/($C113+J114)*Genanskaffelsespriser!$D149*J113))","v":0},{"$f":"IF((K113*Genanskaffelsespriser!$D149-(2009-K$3)/($C113+K114)*Genanskaffelsespriser!$D149*K113)<0,0,(K113*Genanskaffelsespriser!$D149-(2009-K$3)/($C113+K114)*Genanskaffelsespriser!$D149*K113))","v":0},{"$f":"IF((L113*Genanskaffelsespriser!$D149-(2009-L$3)/($C113+L114)*Genanskaffelsespriser!$D149*L113)<0,0,(L113*Genanskaffelsespriser!$D149-(2009-L$3)/($C113+L114)*Genanskaffelsespriser!$D149*L113))","v":0},{"$f":"IF((M113*Genanskaffelsespriser!$D149-(2009-M$3)/($C113+M114)*Genanskaffelsespriser!$D149*M113)<0,0,(M113*Genanskaffelsespriser!$D149-(2009-M$3)/($C113+M114)*Genanskaffelsespriser!$D149*M113))","v":0},{"$f":"IF((N113*Genanskaffelsespriser!$D149-(2009-N$3)/($C113+N114)*Genanskaffelsespriser!$D149*N113)<0,0,(N113*Genanskaffelsespriser!$D149-(2009-N$3)/($C113+N114)*Genanskaffelsespriser!$D149*N113))","v":990000},{"$f":"IF((O113*Genanskaffelsespriser!$D149-(2009-O$3)/($C113+O114)*Genanskaffelsespriser!$D149*O113)<0,0,(O113*Genanskaffelsespriser!$D149-(2009-O$3)/($C113+O114)*Genanskaffelsespriser!$D149*O113))","v":0},{"$f":"IF((P113*Genanskaffelsespriser!$D149-(2009-P$3)/($C113+P114)*Genanskaffelsespriser!$D149*P113)<0,0,(P113*Genanskaffelsespriser!$D149-(2009-P$3)/($C113+P114)*Genanskaffelsespriser!$D149*P113))","v":0},{"$f":"IF((Q113*Genanskaffelsespriser!$D149-(2009-Q$3)/($C113+Q114)*Genanskaffelsespriser!$D149*Q113)<0,0,(Q113*Genanskaffelsespriser!$D149-(2009-Q$3)/($C113+Q114)*Genanskaffelsespriser!$D149*Q113))","v":0},{"$f":"IF((R113*Genanskaffelsespriser!$D149-(2009-R$3)/($C113+R114)*Genanskaffelsespriser!$D149*R113)<0,0,(R113*Genanskaffelsespriser!$D149-(2009-R$3)/($C113+R114)*Genanskaffelsespriser!$D149*R113))","v":0},{"$f":"IF((S113*Genanskaffelsespriser!$D149-(2009-S$3)/($C113+S114)*Genanskaffelsespriser!$D149*S113)<0,0,(S113*Genanskaffelsespriser!$D149-(2009-S$3)/($C113+S114)*Genanskaffelsespriser!$D149*S113))","v":0},{"$f":"IF((T113*Genanskaffelsespriser!$D149-(2009-T$3)/($C113+T114)*Genanskaffelsespriser!$D149*T113)<0,0,(T113*Genanskaffelsespriser!$D149-(2009-T$3)/($C113+T114)*Genanskaffelsespriser!$D149*T113))","v":0},{"$f":"IF((U113*Genanskaffelsespriser!$D149-(2009-U$3)/($C113+U114)*Genanskaffelsespriser!$D149*U113)<0,0,(U113*Genanskaffelsespriser!$D149-(2009-U$3)/($C113+U114)*Genanskaffelsespriser!$D149*U113))","v":0},{"$f":"IF((V113*Genanskaffelsespriser!$D149-(2009-V$3)/($C113+V114)*Genanskaffelsespriser!$D149*V113)<0,0,(V113*Genanskaffelsespriser!$D149-(2009-V$3)/($C113+V114)*Genanskaffelsespriser!$D149*V113))","v":0},{"$f":"IF((W113*Genanskaffelsespriser!$D149-(2009-W$3)/($C113+W114)*Genanskaffelsespriser!$D149*W113)<0,0,(W113*Genanskaffelsespriser!$D149-(2009-W$3)/($C113+W114)*Genanskaffelsespriser!$D149*W113))","v":0},{"$f":"IF((X113*Genanskaffelsespriser!$D149-(2009-X$3)/($C113+X114)*Genanskaffelsespriser!$D149*X113)<0,0,(X113*Genanskaffelsespriser!$D149-(2009-X$3)/($C113+X114)*Genanskaffelsespriser!$D149*X113))","v":0},{"$f":"IF((Y113*Genanskaffelsespriser!$D149-(2009-Y$3)/($C113+Y114)*Genanskaffelsespriser!$D149*Y113)<0,0,(Y113*Genanskaffelsespriser!$D149-(2009-Y$3)/($C113+Y114)*Genanskaffelsespriser!$D149*Y113))","v":0},990000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA113","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB113","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC113","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD113","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE113","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF113","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG113","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH113","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI113","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ113","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK113","v":698926.01814490091},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL113","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM113","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN113","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO113","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP113","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ113","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR113","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS113","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT113","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU113","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV113","v":0},698926.01814490091,0,0,0,0,0,0,0,0,0,0,844463.00907245046,0,0,0,0,0,0,0,0,0,0,0,844463.00907245046,1]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B150","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E150","v":20},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D115*Genanskaffelsespriser!$D150-(2009-D$3)/$C115*Genanskaffelsespriser!$D150*D115)<0,0,(D115*Genanskaffelsespriser!$D150-(2009-D$3)/$C115*Genanskaffelsespriser!$D150*D115))","v":0},{"$f":"IF((E115*Genanskaffelsespriser!$D150-(2009-E$3)/$C115*Genanskaffelsespriser!$D150*E115)<0,0,(E115*Genanskaffelsespriser!$D150-(2009-E$3)/$C115*Genanskaffelsespriser!$D150*E115))","v":0},{"$f":"IF((F115*Genanskaffelsespriser!$D150-(2009-F$3)/$C115*Genanskaffelsespriser!$D150*F115)<0,0,(F115*Genanskaffelsespriser!$D150-(2009-F$3)/$C115*Genanskaffelsespriser!$D150*F115))","v":0},{"$f":"IF((G115*Genanskaffelsespriser!$D150-(2009-G$3)/$C115*Genanskaffelsespriser!$D150*G115)<0,0,(G115*Genanskaffelsespriser!$D150-(2009-G$3)/$C115*Genanskaffelsespriser!$D150*G115))","v":0},{"$f":"IF((H115*Genanskaffelsespriser!$D150-(2009-H$3)/$C115*Genanskaffelsespriser!$D150*H115)<0,0,(H115*Genanskaffelsespriser!$D150-(2009-H$3)/$C115*Genanskaffelsespriser!$D150*H115))","v":0},{"$f":"IF((I115*Genanskaffelsespriser!$D150-(2009-I$3)/$C115*Genanskaffelsespriser!$D150*I115)<0,0,(I115*Genanskaffelsespriser!$D150-(2009-I$3)/$C115*Genanskaffelsespriser!$D150*I115))","v":0},{"$f":"IF((J115*Genanskaffelsespriser!$D150-(2009-J$3)/$C115*Genanskaffelsespriser!$D150*J115)<0,0,(J115*Genanskaffelsespriser!$D150-(2009-J$3)/$C115*Genanskaffelsespriser!$D150*J115))","v":0},{"$f":"IF((K115*Genanskaffelsespriser!$D150-(2009-K$3)/$C115*Genanskaffelsespriser!$D150*K115)<0,0,(K115*Genanskaffelsespriser!$D150-(2009-K$3)/$C115*Genanskaffelsespriser!$D150*K115))","v":0},{"$f":"IF((L115*Genanskaffelsespriser!$D150-(2009-L$3)/$C115*Genanskaffelsespriser!$D150*L115)<0,0,(L115*Genanskaffelsespriser!$D150-(2009-L$3)/$C115*Genanskaffelsespriser!$D150*L115))","v":0},{"$f":"IF((M115*Genanskaffelsespriser!$D150-(2009-M$3)/$C115*Genanskaffelsespriser!$D150*M115)<0,0,(M115*Genanskaffelsespriser!$D150-(2009-M$3)/$C115*Genanskaffelsespriser!$D150*M115))","v":0},{"$f":"IF((N115*Genanskaffelsespriser!$D150-(2009-N$3)/$C115*Genanskaffelsespriser!$D150*N115)<0,0,(N115*Genanskaffelsespriser!$D150-(2009-N$3)/$C115*Genanskaffelsespriser!$D150*N115))","v":45000},{"$f":"IF((O115*Genanskaffelsespriser!$D150-(2009-O$3)/$C115*Genanskaffelsespriser!$D150*O115)<0,0,(O115*Genanskaffelsespriser!$D150-(2009-O$3)/$C115*Genanskaffelsespriser!$D150*O115))","v":0},{"$f":"IF((P115*Genanskaffelsespriser!$D150-(2009-P$3)/$C115*Genanskaffelsespriser!$D150*P115)<0,0,(P115*Genanskaffelsespriser!$D150-(2009-P$3)/$C115*Genanskaffelsespriser!$D150*P115))","v":0},{"$f":"IF((Q115*Genanskaffelsespriser!$D150-(2009-Q$3)/$C115*Genanskaffelsespriser!$D150*Q115)<0,0,(Q115*Genanskaffelsespriser!$D150-(2009-Q$3)/$C115*Genanskaffelsespriser!$D150*Q115))","v":0},{"$f":"IF((R115*Genanskaffelsespriser!$D150-(2009-R$3)/$C115*Genanskaffelsespriser!$D150*R115)<0,0,(R115*Genanskaffelsespriser!$D150-(2009-R$3)/$C115*Genanskaffelsespriser!$D150*R115))","v":0},{"$f":"IF((S115*Genanskaffelsespriser!$D150-(2009-S$3)/$C115*Genanskaffelsespriser!$D150*S115)<0,0,(S115*Genanskaffelsespriser!$D150-(2009-S$3)/$C115*Genanskaffelsespriser!$D150*S115))","v":0},{"$f":"IF((T115*Genanskaffelsespriser!$D150-(2009-T$3)/$C115*Genanskaffelsespriser!$D150*T115)<0,0,(T115*Genanskaffelsespriser!$D150-(2009-T$3)/$C115*Genanskaffelsespriser!$D150*T115))","v":0},{"$f":"IF((U115*Genanskaffelsespriser!$D150-(2009-U$3)/$C115*Genanskaffelsespriser!$D150*U115)<0,0,(U115*Genanskaffelsespriser!$D150-(2009-U$3)/$C115*Genanskaffelsespriser!$D150*U115))","v":0},{"$f":"IF((V115*Genanskaffelsespriser!$D150-(2009-V$3)/$C115*Genanskaffelsespriser!$D150*V115)<0,0,(V115*Genanskaffelsespriser!$D150-(2009-V$3)/$C115*Genanskaffelsespriser!$D150*V115))","v":0},{"$f":"IF((W115*Genanskaffelsespriser!$D150-(2009-W$3)/$C115*Genanskaffelsespriser!$D150*W115)<0,0,(W115*Genanskaffelsespriser!$D150-(2009-W$3)/$C115*Genanskaffelsespriser!$D150*W115))","v":0},{"$f":"IF((X115*Genanskaffelsespriser!$D150-(2009-X$3)/$C115*Genanskaffelsespriser!$D150*X115)<0,0,(X115*Genanskaffelsespriser!$D150-(2009-X$3)/$C115*Genanskaffelsespriser!$D150*X115))","v":0},{"$f":"IF((Y115*Genanskaffelsespriser!$D150-(2009-Y$3)/$C115*Genanskaffelsespriser!$D150*Y115)<0,0,(Y115*Genanskaffelsespriser!$D150-(2009-Y$3)/$C115*Genanskaffelsespriser!$D150*Y115))","v":0},45000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA115","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB115","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC115","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD115","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE115","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF115","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG115","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH115","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI115","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ115","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK115","v":31769.36446113186},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL115","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM115","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN115","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO115","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP115","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ115","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR115","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS115","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT115","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU115","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV115","v":0},31769.36446113186,0,0,0,0,0,0,0,0,0,0,38384.68223056593,0,0,0,0,0,0,0,0,0,0,0,38384.68223056593,1]
[{"$f":"+Genanskaffelsespriser!B151","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E151","v":10},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D116*Genanskaffelsespriser!$D151-(2009-D$3)/$C116*Genanskaffelsespriser!$D151*D116)<0,0,(D116*Genanskaffelsespriser!$D151-(2009-D$3)/$C116*Genanskaffelsespriser!$D151*D116))","v":0},{"$f":"IF((E116*Genanskaffelsespriser!$D151-(2009-E$3)/$C116*Genanskaffelsespriser!$D151*E116)<0,0,(E116*Genanskaffelsespriser!$D151-(2009-E$3)/$C116*Genanskaffelsespriser!$D151*E116))","v":0},{"$f":"IF((F116*Genanskaffelsespriser!$D151-(2009-F$3)/$C116*Genanskaffelsespriser!$D151*F116)<0,0,(F116*Genanskaffelsespriser!$D151-(2009-F$3)/$C116*Genanskaffelsespriser!$D151*F116))","v":0},{"$f":"IF((G116*Genanskaffelsespriser!$D151-(2009-G$3)/$C116*Genanskaffelsespriser!$D151*G116)<0,0,(G116*Genanskaffelsespriser!$D151-(2009-G$3)/$C116*Genanskaffelsespriser!$D151*G116))","v":0},{"$f":"IF((H116*Genanskaffelsespriser!$D151-(2009-H$3)/$C116*Genanskaffelsespriser!$D151*H116)<0,0,(H116*Genanskaffelsespriser!$D151-(2009-H$3)/$C116*Genanskaffelsespriser!$D151*H116))","v":0},{"$f":"IF((I116*Genanskaffelsespriser!$D151-(2009-I$3)/$C116*Genanskaffelsespriser!$D151*I116)<0,0,(I116*Genanskaffelsespriser!$D151-(2009-I$3)/$C116*Genanskaffelsespriser!$D151*I116))","v":0},{"$f":"IF((J116*Genanskaffelsespriser!$D151-(2009-J$3)/$C116*Genanskaffelsespriser!$D151*J116)<0,0,(J116*Genanskaffelsespriser!$D151-(2009-J$3)/$C116*Genanskaffelsespriser!$D151*J116))","v":0},{"$f":"IF((K116*Genanskaffelsespriser!$D151-(2009-K$3)/$C116*Genanskaffelsespriser!$D151*K116)<0,0,(K116*Genanskaffelsespriser!$D151-(2009-K$3)/$C116*Genanskaffelsespriser!$D151*K116))","v":0},{"$f":"IF((L116*Genanskaffelsespriser!$D151-(2009-L$3)/$C116*Genanskaffelsespriser!$D151*L116)<0,0,(L116*Genanskaffelsespriser!$D151-(2009-L$3)/$C116*Genanskaffelsespriser!$D151*L116))","v":0},{"$f":"IF((M116*Genanskaffelsespriser!$D151-(2009-M$3)/$C116*Genanskaffelsespriser!$D151*M116)<0,0,(M116*Genanskaffelsespriser!$D151-(2009-M$3)/$C116*Genanskaffelsespriser!$D151*M116))","v":0},{"$f":"IF((N116*Genanskaffelsespriser!$D151-(2009-N$3)/$C116*Genanskaffelsespriser!$D151*N116)<0,0,(N116*Genanskaffelsespriser!$D151-(2009-N$3)/$C116*Genanskaffelsespriser!$D151*N116))","v":0},{"$f":"IF((O116*Genanskaffelsespriser!$D151-(2009-O$3)/$C116*Genanskaffelsespriser!$D151*O116)<0,0,(O116*Genanskaffelsespriser!$D151-(2009-O$3)/$C116*Genanskaffelsespriser!$D151*O116))","v":0},{"$f":"IF((P116*Genanskaffelsespriser!$D151-(2009-P$3)/$C116*Genanskaffelsespriser!$D151*P116)<0,0,(P116*Genanskaffelsespriser!$D151-(2009-P$3)/$C116*Genanskaffelsespriser!$D151*P116))","v":0},{"$f":"IF((Q116*Genanskaffelsespriser!$D151-(2009-Q$3)/$C116*Genanskaffelsespriser!$D151*Q116)<0,0,(Q116*Genanskaffelsespriser!$D151-(2009-Q$3)/$C116*Genanskaffelsespriser!$D151*Q116))","v":0},{"$f":"IF((R116*Genanskaffelsespriser!$D151-(2009-R$3)/$C116*Genanskaffelsespriser!$D151*R116)<0,0,(R116*Genanskaffelsespriser!$D151-(2009-R$3)/$C116*Genanskaffelsespriser!$D151*R116))","v":0},{"$f":"IF((S116*Genanskaffelsespriser!$D151-(2009-S$3)/$C116*Genanskaffelsespriser!$D151*S116)<0,0,(S116*Genanskaffelsespriser!$D151-(2009-S$3)/$C116*Genanskaffelsespriser!$D151*S116))","v":0},{"$f":"IF((T116*Genanskaffelsespriser!$D151-(2009-T$3)/$C116*Genanskaffelsespriser!$D151*T116)<0,0,(T116*Genanskaffelsespriser!$D151-(2009-T$3)/$C116*Genanskaffelsespriser!$D151*T116))","v":0},{"$f":"IF((U116*Genanskaffelsespriser!$D151-(2009-U$3)/$C116*Genanskaffelsespriser!$D151*U116)<0,0,(U116*Genanskaffelsespriser!$D151-(2009-U$3)/$C116*Genanskaffelsespriser!$D151*U116))","v":0},{"$f":"IF((V116*Genanskaffelsespriser!$D151-(2009-V$3)/$C116*Genanskaffelsespriser!$D151*V116)<0,0,(V116*Genanskaffelsespriser!$D151-(2009-V$3)/$C116*Genanskaffelsespriser!$D151*V116))","v":0},{"$f":"IF((W116*Genanskaffelsespriser!$D151-(2009-W$3)/$C116*Genanskaffelsespriser!$D151*W116)<0,0,(W116*Genanskaffelsespriser!$D151-(2009-W$3)/$C116*Genanskaffelsespriser!$D151*W116))","v":0},{"$f":"IF((X116*Genanskaffelsespriser!$D151-(2009-X$3)/$C116*Genanskaffelsespriser!$D151*X116)<0,0,(X116*Genanskaffelsespriser!$D151-(2009-X$3)/$C116*Genanskaffelsespriser!$D151*X116))","v":0},{"$f":"IF((Y116*Genanskaffelsespriser!$D151-(2009-Y$3)/$C116*Genanskaffelsespriser!$D151*Y116)<0,0,(Y116*Genanskaffelsespriser!$D151-(2009-Y$3)/$C116*Genanskaffelsespriser!$D151*Y116))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA116","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB116","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC116","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD116","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE116","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF116","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG116","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH116","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI116","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ116","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK116","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL116","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM116","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN116","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO116","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP116","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ116","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR116","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS116","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT116","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU116","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"+Genanskaffelsespriser!B152","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E152","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D117*Genanskaffelsespriser!$D152-(2009-D$3)/($C117+D118)*Genanskaffelsespriser!$D152*D117)<0,0,(D117*Genanskaffelsespriser!$D152-(2009-D$3)/($C117+D118)*Genanskaffelsespriser!$D152*D117))","v":0},{"$f":"IF((E117*Genanskaffelsespriser!$D152-(2009-E$3)/($C117+E118)*Genanskaffelsespriser!$D152*E117)<0,0,(E117*Genanskaffelsespriser!$D152-(2009-E$3)/($C117+E118)*Genanskaffelsespriser!$D152*E117))","v":0},{"$f":"IF((F117*Genanskaffelsespriser!$D152-(2009-F$3)/($C117+F118)*Genanskaffelsespriser!$D152*F117)<0,0,(F117*Genanskaffelsespriser!$D152-(2009-F$3)/($C117+F118)*Genanskaffelsespriser!$D152*F117))","v":0},{"$f":"IF((G117*Genanskaffelsespriser!$D152-(2009-G$3)/($C117+G118)*Genanskaffelsespriser!$D152*G117)<0,0,(G117*Genanskaffelsespriser!$D152-(2009-G$3)/($C117+G118)*Genanskaffelsespriser!$D152*G117))","v":0},{"$f":"IF((H117*Genanskaffelsespriser!$D152-(2009-H$3)/($C117+H118)*Genanskaffelsespriser!$D152*H117)<0,0,(H117*Genanskaffelsespriser!$D152-(2009-H$3)/($C117+H118)*Genanskaffelsespriser!$D152*H117))","v":0},{"$f":"IF((I117*Genanskaffelsespriser!$D152-(2009-I$3)/($C117+I118)*Genanskaffelsespriser!$D152*I117)<0,0,(I117*Genanskaffelsespriser!$D152-(2009-I$3)/($C117+I118)*Genanskaffelsespriser!$D152*I117))","v":0},{"$f":"IF((J117*Genanskaffelsespriser!$D152-(2009-J$3)/($C117+J118)*Genanskaffelsespriser!$D152*J117)<0,0,(J117*Genanskaffelsespriser!$D152-(2009-J$3)/($C117+J118)*Genanskaffelsespriser!$D152*J117))","v":0},{"$f":"IF((K117*Genanskaffelsespriser!$D152-(2009-K$3)/($C117+K118)*Genanskaffelsespriser!$D152*K117)<0,0,(K117*Genanskaffelsespriser!$D152-(2009-K$3)/($C117+K118)*Genanskaffelsespriser!$D152*K117))","v":0},{"$f":"IF((L117*Genanskaffelsespriser!$D152-(2009-L$3)/($C117+L118)*Genanskaffelsespriser!$D152*L117)<0,0,(L117*Genanskaffelsespriser!$D152-(2009-L$3)/($C117+L118)*Genanskaffelsespriser!$D152*L117))","v":0},{"$f":"IF((M117*Genanskaffelsespriser!$D152-(2009-M$3)/($C117+M118)*Genanskaffelsespriser!$D152*M117)<0,0,(M117*Genanskaffelsespriser!$D152-(2009-M$3)/($C117+M118)*Genanskaffelsespriser!$D152*M117))","v":0},{"$f":"IF((N117*Genanskaffelsespriser!$D152-(2009-N$3)/($C117+N118)*Genanskaffelsespriser!$D152*N117)<0,0,(N117*Genanskaffelsespriser!$D152-(2009-N$3)/($C117+N118)*Genanskaffelsespriser!$D152*N117))","v":0},{"$f":"IF((O117*Genanskaffelsespriser!$D152-(2009-O$3)/($C117+O118)*Genanskaffelsespriser!$D152*O117)<0,0,(O117*Genanskaffelsespriser!$D152-(2009-O$3)/($C117+O118)*Genanskaffelsespriser!$D152*O117))","v":0},{"$f":"IF((P117*Genanskaffelsespriser!$D152-(2009-P$3)/($C117+P118)*Genanskaffelsespriser!$D152*P117)<0,0,(P117*Genanskaffelsespriser!$D152-(2009-P$3)/($C117+P118)*Genanskaffelsespriser!$D152*P117))","v":0},{"$f":"IF((Q117*Genanskaffelsespriser!$D152-(2009-Q$3)/($C117+Q118)*Genanskaffelsespriser!$D152*Q117)<0,0,(Q117*Genanskaffelsespriser!$D152-(2009-Q$3)/($C117+Q118)*Genanskaffelsespriser!$D152*Q117))","v":0},{"$f":"IF((R117*Genanskaffelsespriser!$D152-(2009-R$3)/($C117+R118)*Genanskaffelsespriser!$D152*R117)<0,0,(R117*Genanskaffelsespriser!$D152-(2009-R$3)/($C117+R118)*Genanskaffelsespriser!$D152*R117))","v":0},{"$f":"IF((S117*Genanskaffelsespriser!$D152-(2009-S$3)/($C117+S118)*Genanskaffelsespriser!$D152*S117)<0,0,(S117*Genanskaffelsespriser!$D152-(2009-S$3)/($C117+S118)*Genanskaffelsespriser!$D152*S117))","v":0},{"$f":"IF((T117*Genanskaffelsespriser!$D152-(2009-T$3)/($C117+T118)*Genanskaffelsespriser!$D152*T117)<0,0,(T117*Genanskaffelsespriser!$D152-(2009-T$3)/($C117+T118)*Genanskaffelsespriser!$D152*T117))","v":0},{"$f":"IF((U117*Genanskaffelsespriser!$D152-(2009-U$3)/($C117+U118)*Genanskaffelsespriser!$D152*U117)<0,0,(U117*Genanskaffelsespriser!$D152-(2009-U$3)/($C117+U118)*Genanskaffelsespriser!$D152*U117))","v":0},{"$f":"IF((V117*Genanskaffelsespriser!$D152-(2009-V$3)/($C117+V118)*Genanskaffelsespriser!$D152*V117)<0,0,(V117*Genanskaffelsespriser!$D152-(2009-V$3)/($C117+V118)*Genanskaffelsespriser!$D152*V117))","v":0},{"$f":"IF((W117*Genanskaffelsespriser!$D152-(2009-W$3)/($C117+W118)*Genanskaffelsespriser!$D152*W117)<0,0,(W117*Genanskaffelsespriser!$D152-(2009-W$3)/($C117+W118)*Genanskaffelsespriser!$D152*W117))","v":0},{"$f":"IF((X117*Genanskaffelsespriser!$D152-(2009-X$3)/($C117+X118)*Genanskaffelsespriser!$D152*X117)<0,0,(X117*Genanskaffelsespriser!$D152-(2009-X$3)/($C117+X118)*Genanskaffelsespriser!$D152*X117))","v":0},{"$f":"IF((Y117*Genanskaffelsespriser!$D152-(2009-Y$3)/($C117+Y118)*Genanskaffelsespriser!$D152*Y117)<0,0,(Y117*Genanskaffelsespriser!$D152-(2009-Y$3)/($C117+Y118)*Genanskaffelsespriser!$D152*Y117))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA117","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB117","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC117","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD117","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE117","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF117","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG117","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH117","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI117","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ117","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK117","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL117","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM117","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN117","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO117","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP117","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ117","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR117","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS117","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT117","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU117","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B153","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E153","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D119*Genanskaffelsespriser!$D153-(2009-D$3)/$C119*Genanskaffelsespriser!$D153*D119)<0,0,(D119*Genanskaffelsespriser!$D153-(2009-D$3)/$C119*Genanskaffelsespriser!$D153*D119))","v":0},{"$f":"IF((E119*Genanskaffelsespriser!$D153-(2009-E$3)/$C119*Genanskaffelsespriser!$D153*E119)<0,0,(E119*Genanskaffelsespriser!$D153-(2009-E$3)/$C119*Genanskaffelsespriser!$D153*E119))","v":0},{"$f":"IF((F119*Genanskaffelsespriser!$D153-(2009-F$3)/$C119*Genanskaffelsespriser!$D153*F119)<0,0,(F119*Genanskaffelsespriser!$D153-(2009-F$3)/$C119*Genanskaffelsespriser!$D153*F119))","v":0},{"$f":"IF((G119*Genanskaffelsespriser!$D153-(2009-G$3)/$C119*Genanskaffelsespriser!$D153*G119)<0,0,(G119*Genanskaffelsespriser!$D153-(2009-G$3)/$C119*Genanskaffelsespriser!$D153*G119))","v":0},{"$f":"IF((H119*Genanskaffelsespriser!$D153-(2009-H$3)/$C119*Genanskaffelsespriser!$D153*H119)<0,0,(H119*Genanskaffelsespriser!$D153-(2009-H$3)/$C119*Genanskaffelsespriser!$D153*H119))","v":0},{"$f":"IF((I119*Genanskaffelsespriser!$D153-(2009-I$3)/$C119*Genanskaffelsespriser!$D153*I119)<0,0,(I119*Genanskaffelsespriser!$D153-(2009-I$3)/$C119*Genanskaffelsespriser!$D153*I119))","v":0},{"$f":"IF((J119*Genanskaffelsespriser!$D153-(2009-J$3)/$C119*Genanskaffelsespriser!$D153*J119)<0,0,(J119*Genanskaffelsespriser!$D153-(2009-J$3)/$C119*Genanskaffelsespriser!$D153*J119))","v":0},{"$f":"IF((K119*Genanskaffelsespriser!$D153-(2009-K$3)/$C119*Genanskaffelsespriser!$D153*K119)<0,0,(K119*Genanskaffelsespriser!$D153-(2009-K$3)/$C119*Genanskaffelsespriser!$D153*K119))","v":0},{"$f":"IF((L119*Genanskaffelsespriser!$D153-(2009-L$3)/$C119*Genanskaffelsespriser!$D153*L119)<0,0,(L119*Genanskaffelsespriser!$D153-(2009-L$3)/$C119*Genanskaffelsespriser!$D153*L119))","v":0},{"$f":"IF((M119*Genanskaffelsespriser!$D153-(2009-M$3)/$C119*Genanskaffelsespriser!$D153*M119)<0,0,(M119*Genanskaffelsespriser!$D153-(2009-M$3)/$C119*Genanskaffelsespriser!$D153*M119))","v":0},{"$f":"IF((N119*Genanskaffelsespriser!$D153-(2009-N$3)/$C119*Genanskaffelsespriser!$D153*N119)<0,0,(N119*Genanskaffelsespriser!$D153-(2009-N$3)/$C119*Genanskaffelsespriser!$D153*N119))","v":0},{"$f":"IF((O119*Genanskaffelsespriser!$D153-(2009-O$3)/$C119*Genanskaffelsespriser!$D153*O119)<0,0,(O119*Genanskaffelsespriser!$D153-(2009-O$3)/$C119*Genanskaffelsespriser!$D153*O119))","v":0},{"$f":"IF((P119*Genanskaffelsespriser!$D153-(2009-P$3)/$C119*Genanskaffelsespriser!$D153*P119)<0,0,(P119*Genanskaffelsespriser!$D153-(2009-P$3)/$C119*Genanskaffelsespriser!$D153*P119))","v":0},{"$f":"IF((Q119*Genanskaffelsespriser!$D153-(2009-Q$3)/$C119*Genanskaffelsespriser!$D153*Q119)<0,0,(Q119*Genanskaffelsespriser!$D153-(2009-Q$3)/$C119*Genanskaffelsespriser!$D153*Q119))","v":0},{"$f":"IF((R119*Genanskaffelsespriser!$D153-(2009-R$3)/$C119*Genanskaffelsespriser!$D153*R119)<0,0,(R119*Genanskaffelsespriser!$D153-(2009-R$3)/$C119*Genanskaffelsespriser!$D153*R119))","v":0},{"$f":"IF((S119*Genanskaffelsespriser!$D153-(2009-S$3)/$C119*Genanskaffelsespriser!$D153*S119)<0,0,(S119*Genanskaffelsespriser!$D153-(2009-S$3)/$C119*Genanskaffelsespriser!$D153*S119))","v":0},{"$f":"IF((T119*Genanskaffelsespriser!$D153-(2009-T$3)/$C119*Genanskaffelsespriser!$D153*T119)<0,0,(T119*Genanskaffelsespriser!$D153-(2009-T$3)/$C119*Genanskaffelsespriser!$D153*T119))","v":0},{"$f":"IF((U119*Genanskaffelsespriser!$D153-(2009-U$3)/$C119*Genanskaffelsespriser!$D153*U119)<0,0,(U119*Genanskaffelsespriser!$D153-(2009-U$3)/$C119*Genanskaffelsespriser!$D153*U119))","v":0},{"$f":"IF((V119*Genanskaffelsespriser!$D153-(2009-V$3)/$C119*Genanskaffelsespriser!$D153*V119)<0,0,(V119*Genanskaffelsespriser!$D153-(2009-V$3)/$C119*Genanskaffelsespriser!$D153*V119))","v":0},{"$f":"IF((W119*Genanskaffelsespriser!$D153-(2009-W$3)/$C119*Genanskaffelsespriser!$D153*W119)<0,0,(W119*Genanskaffelsespriser!$D153-(2009-W$3)/$C119*Genanskaffelsespriser!$D153*W119))","v":0},{"$f":"IF((X119*Genanskaffelsespriser!$D153-(2009-X$3)/$C119*Genanskaffelsespriser!$D153*X119)<0,0,(X119*Genanskaffelsespriser!$D153-(2009-X$3)/$C119*Genanskaffelsespriser!$D153*X119))","v":0},{"$f":"IF((Y119*Genanskaffelsespriser!$D153-(2009-Y$3)/$C119*Genanskaffelsespriser!$D153*Y119)<0,0,(Y119*Genanskaffelsespriser!$D153-(2009-Y$3)/$C119*Genanskaffelsespriser!$D153*Y119))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA119","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB119","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC119","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD119","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE119","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF119","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG119","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH119","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI119","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ119","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK119","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL119","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM119","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN119","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO119","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP119","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ119","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR119","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS119","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT119","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU119","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B154","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E154","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D120*Genanskaffelsespriser!$D154-(2009-D$3)/$C120*Genanskaffelsespriser!$D154*D120)<0,0,(D120*Genanskaffelsespriser!$D154-(2009-D$3)/$C120*Genanskaffelsespriser!$D154*D120))","v":0},{"$f":"IF((E120*Genanskaffelsespriser!$D154-(2009-E$3)/$C120*Genanskaffelsespriser!$D154*E120)<0,0,(E120*Genanskaffelsespriser!$D154-(2009-E$3)/$C120*Genanskaffelsespriser!$D154*E120))","v":0},{"$f":"IF((F120*Genanskaffelsespriser!$D154-(2009-F$3)/$C120*Genanskaffelsespriser!$D154*F120)<0,0,(F120*Genanskaffelsespriser!$D154-(2009-F$3)/$C120*Genanskaffelsespriser!$D154*F120))","v":0},{"$f":"IF((G120*Genanskaffelsespriser!$D154-(2009-G$3)/$C120*Genanskaffelsespriser!$D154*G120)<0,0,(G120*Genanskaffelsespriser!$D154-(2009-G$3)/$C120*Genanskaffelsespriser!$D154*G120))","v":0},{"$f":"IF((H120*Genanskaffelsespriser!$D154-(2009-H$3)/$C120*Genanskaffelsespriser!$D154*H120)<0,0,(H120*Genanskaffelsespriser!$D154-(2009-H$3)/$C120*Genanskaffelsespriser!$D154*H120))","v":0},{"$f":"IF((I120*Genanskaffelsespriser!$D154-(2009-I$3)/$C120*Genanskaffelsespriser!$D154*I120)<0,0,(I120*Genanskaffelsespriser!$D154-(2009-I$3)/$C120*Genanskaffelsespriser!$D154*I120))","v":0},{"$f":"IF((J120*Genanskaffelsespriser!$D154-(2009-J$3)/$C120*Genanskaffelsespriser!$D154*J120)<0,0,(J120*Genanskaffelsespriser!$D154-(2009-J$3)/$C120*Genanskaffelsespriser!$D154*J120))","v":0},{"$f":"IF((K120*Genanskaffelsespriser!$D154-(2009-K$3)/$C120*Genanskaffelsespriser!$D154*K120)<0,0,(K120*Genanskaffelsespriser!$D154-(2009-K$3)/$C120*Genanskaffelsespriser!$D154*K120))","v":0},{"$f":"IF((L120*Genanskaffelsespriser!$D154-(2009-L$3)/$C120*Genanskaffelsespriser!$D154*L120)<0,0,(L120*Genanskaffelsespriser!$D154-(2009-L$3)/$C120*Genanskaffelsespriser!$D154*L120))","v":0},{"$f":"IF((M120*Genanskaffelsespriser!$D154-(2009-M$3)/$C120*Genanskaffelsespriser!$D154*M120)<0,0,(M120*Genanskaffelsespriser!$D154-(2009-M$3)/$C120*Genanskaffelsespriser!$D154*M120))","v":0},{"$f":"IF((N120*Genanskaffelsespriser!$D154-(2009-N$3)/$C120*Genanskaffelsespriser!$D154*N120)<0,0,(N120*Genanskaffelsespriser!$D154-(2009-N$3)/$C120*Genanskaffelsespriser!$D154*N120))","v":0},{"$f":"IF((O120*Genanskaffelsespriser!$D154-(2009-O$3)/$C120*Genanskaffelsespriser!$D154*O120)<0,0,(O120*Genanskaffelsespriser!$D154-(2009-O$3)/$C120*Genanskaffelsespriser!$D154*O120))","v":0},{"$f":"IF((P120*Genanskaffelsespriser!$D154-(2009-P$3)/$C120*Genanskaffelsespriser!$D154*P120)<0,0,(P120*Genanskaffelsespriser!$D154-(2009-P$3)/$C120*Genanskaffelsespriser!$D154*P120))","v":0},{"$f":"IF((Q120*Genanskaffelsespriser!$D154-(2009-Q$3)/$C120*Genanskaffelsespriser!$D154*Q120)<0,0,(Q120*Genanskaffelsespriser!$D154-(2009-Q$3)/$C120*Genanskaffelsespriser!$D154*Q120))","v":0},{"$f":"IF((R120*Genanskaffelsespriser!$D154-(2009-R$3)/$C120*Genanskaffelsespriser!$D154*R120)<0,0,(R120*Genanskaffelsespriser!$D154-(2009-R$3)/$C120*Genanskaffelsespriser!$D154*R120))","v":0},{"$f":"IF((S120*Genanskaffelsespriser!$D154-(2009-S$3)/$C120*Genanskaffelsespriser!$D154*S120)<0,0,(S120*Genanskaffelsespriser!$D154-(2009-S$3)/$C120*Genanskaffelsespriser!$D154*S120))","v":0},{"$f":"IF((T120*Genanskaffelsespriser!$D154-(2009-T$3)/$C120*Genanskaffelsespriser!$D154*T120)<0,0,(T120*Genanskaffelsespriser!$D154-(2009-T$3)/$C120*Genanskaffelsespriser!$D154*T120))","v":0},{"$f":"IF((U120*Genanskaffelsespriser!$D154-(2009-U$3)/$C120*Genanskaffelsespriser!$D154*U120)<0,0,(U120*Genanskaffelsespriser!$D154-(2009-U$3)/$C120*Genanskaffelsespriser!$D154*U120))","v":0},{"$f":"IF((V120*Genanskaffelsespriser!$D154-(2009-V$3)/$C120*Genanskaffelsespriser!$D154*V120)<0,0,(V120*Genanskaffelsespriser!$D154-(2009-V$3)/$C120*Genanskaffelsespriser!$D154*V120))","v":0},{"$f":"IF((W120*Genanskaffelsespriser!$D154-(2009-W$3)/$C120*Genanskaffelsespriser!$D154*W120)<0,0,(W120*Genanskaffelsespriser!$D154-(2009-W$3)/$C120*Genanskaffelsespriser!$D154*W120))","v":0},{"$f":"IF((X120*Genanskaffelsespriser!$D154-(2009-X$3)/$C120*Genanskaffelsespriser!$D154*X120)<0,0,(X120*Genanskaffelsespriser!$D154-(2009-X$3)/$C120*Genanskaffelsespriser!$D154*X120))","v":0},{"$f":"IF((Y120*Genanskaffelsespriser!$D154-(2009-Y$3)/$C120*Genanskaffelsespriser!$D154*Y120)<0,0,(Y120*Genanskaffelsespriser!$D154-(2009-Y$3)/$C120*Genanskaffelsespriser!$D154*Y120))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA120","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB120","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC120","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD120","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE120","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF120","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG120","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH120","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI120","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ120","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK120","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL120","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM120","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN120","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO120","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP120","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ120","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR120","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS120","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT120","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU120","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B155","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E155","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D121*Genanskaffelsespriser!$D155-(2009-D$3)/($C121+D122)*Genanskaffelsespriser!$D155*D121)<0,0,(D121*Genanskaffelsespriser!$D155-(2009-D$3)/($C121+D122)*Genanskaffelsespriser!$D155*D121))","v":0},{"$f":"IF((E121*Genanskaffelsespriser!$D155-(2009-E$3)/($C121+E122)*Genanskaffelsespriser!$D155*E121)<0,0,(E121*Genanskaffelsespriser!$D155-(2009-E$3)/($C121+E122)*Genanskaffelsespriser!$D155*E121))","v":0},{"$f":"IF((F121*Genanskaffelsespriser!$D155-(2009-F$3)/($C121+F122)*Genanskaffelsespriser!$D155*F121)<0,0,(F121*Genanskaffelsespriser!$D155-(2009-F$3)/($C121+F122)*Genanskaffelsespriser!$D155*F121))","v":0},{"$f":"IF((G121*Genanskaffelsespriser!$D155-(2009-G$3)/($C121+G122)*Genanskaffelsespriser!$D155*G121)<0,0,(G121*Genanskaffelsespriser!$D155-(2009-G$3)/($C121+G122)*Genanskaffelsespriser!$D155*G121))","v":0},{"$f":"IF((H121*Genanskaffelsespriser!$D155-(2009-H$3)/($C121+H122)*Genanskaffelsespriser!$D155*H121)<0,0,(H121*Genanskaffelsespriser!$D155-(2009-H$3)/($C121+H122)*Genanskaffelsespriser!$D155*H121))","v":0},{"$f":"IF((I121*Genanskaffelsespriser!$D155-(2009-I$3)/($C121+I122)*Genanskaffelsespriser!$D155*I121)<0,0,(I121*Genanskaffelsespriser!$D155-(2009-I$3)/($C121+I122)*Genanskaffelsespriser!$D155*I121))","v":0},{"$f":"IF((J121*Genanskaffelsespriser!$D155-(2009-J$3)/($C121+J122)*Genanskaffelsespriser!$D155*J121)<0,0,(J121*Genanskaffelsespriser!$D155-(2009-J$3)/($C121+J122)*Genanskaffelsespriser!$D155*J121))","v":0},{"$f":"IF((K121*Genanskaffelsespriser!$D155-(2009-K$3)/($C121+K122)*Genanskaffelsespriser!$D155*K121)<0,0,(K121*Genanskaffelsespriser!$D155-(2009-K$3)/($C121+K122)*Genanskaffelsespriser!$D155*K121))","v":0},{"$f":"IF((L121*Genanskaffelsespriser!$D155-(2009-L$3)/($C121+L122)*Genanskaffelsespriser!$D155*L121)<0,0,(L121*Genanskaffelsespriser!$D155-(2009-L$3)/($C121+L122)*Genanskaffelsespriser!$D155*L121))","v":0},{"$f":"IF((M121*Genanskaffelsespriser!$D155-(2009-M$3)/($C121+M122)*Genanskaffelsespriser!$D155*M121)<0,0,(M121*Genanskaffelsespriser!$D155-(2009-M$3)/($C121+M122)*Genanskaffelsespriser!$D155*M121))","v":0},{"$f":"IF((N121*Genanskaffelsespriser!$D155-(2009-N$3)/($C121+N122)*Genanskaffelsespriser!$D155*N121)<0,0,(N121*Genanskaffelsespriser!$D155-(2009-N$3)/($C121+N122)*Genanskaffelsespriser!$D155*N121))","v":0},{"$f":"IF((O121*Genanskaffelsespriser!$D155-(2009-O$3)/($C121+O122)*Genanskaffelsespriser!$D155*O121)<0,0,(O121*Genanskaffelsespriser!$D155-(2009-O$3)/($C121+O122)*Genanskaffelsespriser!$D155*O121))","v":0},{"$f":"IF((P121*Genanskaffelsespriser!$D155-(2009-P$3)/($C121+P122)*Genanskaffelsespriser!$D155*P121)<0,0,(P121*Genanskaffelsespriser!$D155-(2009-P$3)/($C121+P122)*Genanskaffelsespriser!$D155*P121))","v":0},{"$f":"IF((Q121*Genanskaffelsespriser!$D155-(2009-Q$3)/($C121+Q122)*Genanskaffelsespriser!$D155*Q121)<0,0,(Q121*Genanskaffelsespriser!$D155-(2009-Q$3)/($C121+Q122)*Genanskaffelsespriser!$D155*Q121))","v":0},{"$f":"IF((R121*Genanskaffelsespriser!$D155-(2009-R$3)/($C121+R122)*Genanskaffelsespriser!$D155*R121)<0,0,(R121*Genanskaffelsespriser!$D155-(2009-R$3)/($C121+R122)*Genanskaffelsespriser!$D155*R121))","v":0},{"$f":"IF((S121*Genanskaffelsespriser!$D155-(2009-S$3)/($C121+S122)*Genanskaffelsespriser!$D155*S121)<0,0,(S121*Genanskaffelsespriser!$D155-(2009-S$3)/($C121+S122)*Genanskaffelsespriser!$D155*S121))","v":0},{"$f":"IF((T121*Genanskaffelsespriser!$D155-(2009-T$3)/($C121+T122)*Genanskaffelsespriser!$D155*T121)<0,0,(T121*Genanskaffelsespriser!$D155-(2009-T$3)/($C121+T122)*Genanskaffelsespriser!$D155*T121))","v":0},{"$f":"IF((U121*Genanskaffelsespriser!$D155-(2009-U$3)/($C121+U122)*Genanskaffelsespriser!$D155*U121)<0,0,(U121*Genanskaffelsespriser!$D155-(2009-U$3)/($C121+U122)*Genanskaffelsespriser!$D155*U121))","v":0},{"$f":"IF((V121*Genanskaffelsespriser!$D155-(2009-V$3)/($C121+V122)*Genanskaffelsespriser!$D155*V121)<0,0,(V121*Genanskaffelsespriser!$D155-(2009-V$3)/($C121+V122)*Genanskaffelsespriser!$D155*V121))","v":0},{"$f":"IF((W121*Genanskaffelsespriser!$D155-(2009-W$3)/($C121+W122)*Genanskaffelsespriser!$D155*W121)<0,0,(W121*Genanskaffelsespriser!$D155-(2009-W$3)/($C121+W122)*Genanskaffelsespriser!$D155*W121))","v":0},{"$f":"IF((X121*Genanskaffelsespriser!$D155-(2009-X$3)/($C121+X122)*Genanskaffelsespriser!$D155*X121)<0,0,(X121*Genanskaffelsespriser!$D155-(2009-X$3)/($C121+X122)*Genanskaffelsespriser!$D155*X121))","v":0},{"$f":"IF((Y121*Genanskaffelsespriser!$D155-(2009-Y$3)/($C121+Y122)*Genanskaffelsespriser!$D155*Y121)<0,0,(Y121*Genanskaffelsespriser!$D155-(2009-Y$3)/($C121+Y122)*Genanskaffelsespriser!$D155*Y121))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA121","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB121","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC121","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD121","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE121","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF121","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG121","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH121","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI121","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ121","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK121","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL121","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM121","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN121","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO121","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP121","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ121","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR121","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS121","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT121","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU121","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B156","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E156","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D123*Genanskaffelsespriser!$D156-(2009-D$3)/$C123*Genanskaffelsespriser!$D156*D123)<0,0,(D123*Genanskaffelsespriser!$D156-(2009-D$3)/$C123*Genanskaffelsespriser!$D156*D123))","v":0},{"$f":"IF((E123*Genanskaffelsespriser!$D156-(2009-E$3)/$C123*Genanskaffelsespriser!$D156*E123)<0,0,(E123*Genanskaffelsespriser!$D156-(2009-E$3)/$C123*Genanskaffelsespriser!$D156*E123))","v":0},{"$f":"IF((F123*Genanskaffelsespriser!$D156-(2009-F$3)/$C123*Genanskaffelsespriser!$D156*F123)<0,0,(F123*Genanskaffelsespriser!$D156-(2009-F$3)/$C123*Genanskaffelsespriser!$D156*F123))","v":0},{"$f":"IF((G123*Genanskaffelsespriser!$D156-(2009-G$3)/$C123*Genanskaffelsespriser!$D156*G123)<0,0,(G123*Genanskaffelsespriser!$D156-(2009-G$3)/$C123*Genanskaffelsespriser!$D156*G123))","v":0},{"$f":"IF((H123*Genanskaffelsespriser!$D156-(2009-H$3)/$C123*Genanskaffelsespriser!$D156*H123)<0,0,(H123*Genanskaffelsespriser!$D156-(2009-H$3)/$C123*Genanskaffelsespriser!$D156*H123))","v":0},{"$f":"IF((I123*Genanskaffelsespriser!$D156-(2009-I$3)/$C123*Genanskaffelsespriser!$D156*I123)<0,0,(I123*Genanskaffelsespriser!$D156-(2009-I$3)/$C123*Genanskaffelsespriser!$D156*I123))","v":0},{"$f":"IF((J123*Genanskaffelsespriser!$D156-(2009-J$3)/$C123*Genanskaffelsespriser!$D156*J123)<0,0,(J123*Genanskaffelsespriser!$D156-(2009-J$3)/$C123*Genanskaffelsespriser!$D156*J123))","v":0},{"$f":"IF((K123*Genanskaffelsespriser!$D156-(2009-K$3)/$C123*Genanskaffelsespriser!$D156*K123)<0,0,(K123*Genanskaffelsespriser!$D156-(2009-K$3)/$C123*Genanskaffelsespriser!$D156*K123))","v":0},{"$f":"IF((L123*Genanskaffelsespriser!$D156-(2009-L$3)/$C123*Genanskaffelsespriser!$D156*L123)<0,0,(L123*Genanskaffelsespriser!$D156-(2009-L$3)/$C123*Genanskaffelsespriser!$D156*L123))","v":0},{"$f":"IF((M123*Genanskaffelsespriser!$D156-(2009-M$3)/$C123*Genanskaffelsespriser!$D156*M123)<0,0,(M123*Genanskaffelsespriser!$D156-(2009-M$3)/$C123*Genanskaffelsespriser!$D156*M123))","v":0},{"$f":"IF((N123*Genanskaffelsespriser!$D156-(2009-N$3)/$C123*Genanskaffelsespriser!$D156*N123)<0,0,(N123*Genanskaffelsespriser!$D156-(2009-N$3)/$C123*Genanskaffelsespriser!$D156*N123))","v":0},{"$f":"IF((O123*Genanskaffelsespriser!$D156-(2009-O$3)/$C123*Genanskaffelsespriser!$D156*O123)<0,0,(O123*Genanskaffelsespriser!$D156-(2009-O$3)/$C123*Genanskaffelsespriser!$D156*O123))","v":0},{"$f":"IF((P123*Genanskaffelsespriser!$D156-(2009-P$3)/$C123*Genanskaffelsespriser!$D156*P123)<0,0,(P123*Genanskaffelsespriser!$D156-(2009-P$3)/$C123*Genanskaffelsespriser!$D156*P123))","v":0},{"$f":"IF((Q123*Genanskaffelsespriser!$D156-(2009-Q$3)/$C123*Genanskaffelsespriser!$D156*Q123)<0,0,(Q123*Genanskaffelsespriser!$D156-(2009-Q$3)/$C123*Genanskaffelsespriser!$D156*Q123))","v":0},{"$f":"IF((R123*Genanskaffelsespriser!$D156-(2009-R$3)/$C123*Genanskaffelsespriser!$D156*R123)<0,0,(R123*Genanskaffelsespriser!$D156-(2009-R$3)/$C123*Genanskaffelsespriser!$D156*R123))","v":0},{"$f":"IF((S123*Genanskaffelsespriser!$D156-(2009-S$3)/$C123*Genanskaffelsespriser!$D156*S123)<0,0,(S123*Genanskaffelsespriser!$D156-(2009-S$3)/$C123*Genanskaffelsespriser!$D156*S123))","v":0},{"$f":"IF((T123*Genanskaffelsespriser!$D156-(2009-T$3)/$C123*Genanskaffelsespriser!$D156*T123)<0,0,(T123*Genanskaffelsespriser!$D156-(2009-T$3)/$C123*Genanskaffelsespriser!$D156*T123))","v":0},{"$f":"IF((U123*Genanskaffelsespriser!$D156-(2009-U$3)/$C123*Genanskaffelsespriser!$D156*U123)<0,0,(U123*Genanskaffelsespriser!$D156-(2009-U$3)/$C123*Genanskaffelsespriser!$D156*U123))","v":0},{"$f":"IF((V123*Genanskaffelsespriser!$D156-(2009-V$3)/$C123*Genanskaffelsespriser!$D156*V123)<0,0,(V123*Genanskaffelsespriser!$D156-(2009-V$3)/$C123*Genanskaffelsespriser!$D156*V123))","v":0},{"$f":"IF((W123*Genanskaffelsespriser!$D156-(2009-W$3)/$C123*Genanskaffelsespriser!$D156*W123)<0,0,(W123*Genanskaffelsespriser!$D156-(2009-W$3)/$C123*Genanskaffelsespriser!$D156*W123))","v":0},{"$f":"IF((X123*Genanskaffelsespriser!$D156-(2009-X$3)/$C123*Genanskaffelsespriser!$D156*X123)<0,0,(X123*Genanskaffelsespriser!$D156-(2009-X$3)/$C123*Genanskaffelsespriser!$D156*X123))","v":0},{"$f":"IF((Y123*Genanskaffelsespriser!$D156-(2009-Y$3)/$C123*Genanskaffelsespriser!$D156*Y123)<0,0,(Y123*Genanskaffelsespriser!$D156-(2009-Y$3)/$C123*Genanskaffelsespriser!$D156*Y123))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA123","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB123","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC123","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD123","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE123","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF123","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG123","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH123","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI123","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ123","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK123","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL123","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM123","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN123","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO123","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP123","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ123","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR123","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS123","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT123","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU123","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B157","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E157","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D124*Genanskaffelsespriser!$D157-(2009-D$3)/$C124*Genanskaffelsespriser!$D157*D124)<0,0,(D124*Genanskaffelsespriser!$D157-(2009-D$3)/$C124*Genanskaffelsespriser!$D157*D124))","v":0},{"$f":"IF((E124*Genanskaffelsespriser!$D157-(2009-E$3)/$C124*Genanskaffelsespriser!$D157*E124)<0,0,(E124*Genanskaffelsespriser!$D157-(2009-E$3)/$C124*Genanskaffelsespriser!$D157*E124))","v":0},{"$f":"IF((F124*Genanskaffelsespriser!$D157-(2009-F$3)/$C124*Genanskaffelsespriser!$D157*F124)<0,0,(F124*Genanskaffelsespriser!$D157-(2009-F$3)/$C124*Genanskaffelsespriser!$D157*F124))","v":0},{"$f":"IF((G124*Genanskaffelsespriser!$D157-(2009-G$3)/$C124*Genanskaffelsespriser!$D157*G124)<0,0,(G124*Genanskaffelsespriser!$D157-(2009-G$3)/$C124*Genanskaffelsespriser!$D157*G124))","v":0},{"$f":"IF((H124*Genanskaffelsespriser!$D157-(2009-H$3)/$C124*Genanskaffelsespriser!$D157*H124)<0,0,(H124*Genanskaffelsespriser!$D157-(2009-H$3)/$C124*Genanskaffelsespriser!$D157*H124))","v":0},{"$f":"IF((I124*Genanskaffelsespriser!$D157-(2009-I$3)/$C124*Genanskaffelsespriser!$D157*I124)<0,0,(I124*Genanskaffelsespriser!$D157-(2009-I$3)/$C124*Genanskaffelsespriser!$D157*I124))","v":0},{"$f":"IF((J124*Genanskaffelsespriser!$D157-(2009-J$3)/$C124*Genanskaffelsespriser!$D157*J124)<0,0,(J124*Genanskaffelsespriser!$D157-(2009-J$3)/$C124*Genanskaffelsespriser!$D157*J124))","v":0},{"$f":"IF((K124*Genanskaffelsespriser!$D157-(2009-K$3)/$C124*Genanskaffelsespriser!$D157*K124)<0,0,(K124*Genanskaffelsespriser!$D157-(2009-K$3)/$C124*Genanskaffelsespriser!$D157*K124))","v":0},{"$f":"IF((L124*Genanskaffelsespriser!$D157-(2009-L$3)/$C124*Genanskaffelsespriser!$D157*L124)<0,0,(L124*Genanskaffelsespriser!$D157-(2009-L$3)/$C124*Genanskaffelsespriser!$D157*L124))","v":0},{"$f":"IF((M124*Genanskaffelsespriser!$D157-(2009-M$3)/$C124*Genanskaffelsespriser!$D157*M124)<0,0,(M124*Genanskaffelsespriser!$D157-(2009-M$3)/$C124*Genanskaffelsespriser!$D157*M124))","v":0},{"$f":"IF((N124*Genanskaffelsespriser!$D157-(2009-N$3)/$C124*Genanskaffelsespriser!$D157*N124)<0,0,(N124*Genanskaffelsespriser!$D157-(2009-N$3)/$C124*Genanskaffelsespriser!$D157*N124))","v":0},{"$f":"IF((O124*Genanskaffelsespriser!$D157-(2009-O$3)/$C124*Genanskaffelsespriser!$D157*O124)<0,0,(O124*Genanskaffelsespriser!$D157-(2009-O$3)/$C124*Genanskaffelsespriser!$D157*O124))","v":0},{"$f":"IF((P124*Genanskaffelsespriser!$D157-(2009-P$3)/$C124*Genanskaffelsespriser!$D157*P124)<0,0,(P124*Genanskaffelsespriser!$D157-(2009-P$3)/$C124*Genanskaffelsespriser!$D157*P124))","v":0},{"$f":"IF((Q124*Genanskaffelsespriser!$D157-(2009-Q$3)/$C124*Genanskaffelsespriser!$D157*Q124)<0,0,(Q124*Genanskaffelsespriser!$D157-(2009-Q$3)/$C124*Genanskaffelsespriser!$D157*Q124))","v":0},{"$f":"IF((R124*Genanskaffelsespriser!$D157-(2009-R$3)/$C124*Genanskaffelsespriser!$D157*R124)<0,0,(R124*Genanskaffelsespriser!$D157-(2009-R$3)/$C124*Genanskaffelsespriser!$D157*R124))","v":0},{"$f":"IF((S124*Genanskaffelsespriser!$D157-(2009-S$3)/$C124*Genanskaffelsespriser!$D157*S124)<0,0,(S124*Genanskaffelsespriser!$D157-(2009-S$3)/$C124*Genanskaffelsespriser!$D157*S124))","v":0},{"$f":"IF((T124*Genanskaffelsespriser!$D157-(2009-T$3)/$C124*Genanskaffelsespriser!$D157*T124)<0,0,(T124*Genanskaffelsespriser!$D157-(2009-T$3)/$C124*Genanskaffelsespriser!$D157*T124))","v":0},{"$f":"IF((U124*Genanskaffelsespriser!$D157-(2009-U$3)/$C124*Genanskaffelsespriser!$D157*U124)<0,0,(U124*Genanskaffelsespriser!$D157-(2009-U$3)/$C124*Genanskaffelsespriser!$D157*U124))","v":0},{"$f":"IF((V124*Genanskaffelsespriser!$D157-(2009-V$3)/$C124*Genanskaffelsespriser!$D157*V124)<0,0,(V124*Genanskaffelsespriser!$D157-(2009-V$3)/$C124*Genanskaffelsespriser!$D157*V124))","v":0},{"$f":"IF((W124*Genanskaffelsespriser!$D157-(2009-W$3)/$C124*Genanskaffelsespriser!$D157*W124)<0,0,(W124*Genanskaffelsespriser!$D157-(2009-W$3)/$C124*Genanskaffelsespriser!$D157*W124))","v":0},{"$f":"IF((X124*Genanskaffelsespriser!$D157-(2009-X$3)/$C124*Genanskaffelsespriser!$D157*X124)<0,0,(X124*Genanskaffelsespriser!$D157-(2009-X$3)/$C124*Genanskaffelsespriser!$D157*X124))","v":0},{"$f":"IF((Y124*Genanskaffelsespriser!$D157-(2009-Y$3)/$C124*Genanskaffelsespriser!$D157*Y124)<0,0,(Y124*Genanskaffelsespriser!$D157-(2009-Y$3)/$C124*Genanskaffelsespriser!$D157*Y124))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA124","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB124","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC124","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD124","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE124","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF124","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG124","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH124","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI124","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ124","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK124","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL124","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM124","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN124","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO124","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP124","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ124","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR124","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS124","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT124","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU124","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW126:AW139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT126:BT139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ126:CQ139)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B159","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E159","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D126*Genanskaffelsespriser!$D159-(2009-D$3)/($C126+D127)*Genanskaffelsespriser!$D159*D126)<0,0,(D126*Genanskaffelsespriser!$D159-(2009-D$3)/($C126+D127)*Genanskaffelsespriser!$D159*D126))","v":0},{"$f":"IF((E126*Genanskaffelsespriser!$D159-(2009-E$3)/($C126+E127)*Genanskaffelsespriser!$D159*E126)<0,0,(E126*Genanskaffelsespriser!$D159-(2009-E$3)/($C126+E127)*Genanskaffelsespriser!$D159*E126))","v":0},{"$f":"IF((F126*Genanskaffelsespriser!$D159-(2009-F$3)/($C126+F127)*Genanskaffelsespriser!$D159*F126)<0,0,(F126*Genanskaffelsespriser!$D159-(2009-F$3)/($C126+F127)*Genanskaffelsespriser!$D159*F126))","v":0},{"$f":"IF((G126*Genanskaffelsespriser!$D159-(2009-G$3)/($C126+G127)*Genanskaffelsespriser!$D159*G126)<0,0,(G126*Genanskaffelsespriser!$D159-(2009-G$3)/($C126+G127)*Genanskaffelsespriser!$D159*G126))","v":0},{"$f":"IF((H126*Genanskaffelsespriser!$D159-(2009-H$3)/($C126+H127)*Genanskaffelsespriser!$D159*H126)<0,0,(H126*Genanskaffelsespriser!$D159-(2009-H$3)/($C126+H127)*Genanskaffelsespriser!$D159*H126))","v":0},{"$f":"IF((I126*Genanskaffelsespriser!$D159-(2009-I$3)/($C126+I127)*Genanskaffelsespriser!$D159*I126)<0,0,(I126*Genanskaffelsespriser!$D159-(2009-I$3)/($C126+I127)*Genanskaffelsespriser!$D159*I126))","v":0},{"$f":"IF((J126*Genanskaffelsespriser!$D159-(2009-J$3)/($C126+J127)*Genanskaffelsespriser!$D159*J126)<0,0,(J126*Genanskaffelsespriser!$D159-(2009-J$3)/($C126+J127)*Genanskaffelsespriser!$D159*J126))","v":0},{"$f":"IF((K126*Genanskaffelsespriser!$D159-(2009-K$3)/($C126+K127)*Genanskaffelsespriser!$D159*K126)<0,0,(K126*Genanskaffelsespriser!$D159-(2009-K$3)/($C126+K127)*Genanskaffelsespriser!$D159*K126))","v":0},{"$f":"IF((L126*Genanskaffelsespriser!$D159-(2009-L$3)/($C126+L127)*Genanskaffelsespriser!$D159*L126)<0,0,(L126*Genanskaffelsespriser!$D159-(2009-L$3)/($C126+L127)*Genanskaffelsespriser!$D159*L126))","v":0},{"$f":"IF((M126*Genanskaffelsespriser!$D159-(2009-M$3)/($C126+M127)*Genanskaffelsespriser!$D159*M126)<0,0,(M126*Genanskaffelsespriser!$D159-(2009-M$3)/($C126+M127)*Genanskaffelsespriser!$D159*M126))","v":0},{"$f":"IF((N126*Genanskaffelsespriser!$D159-(2009-N$3)/($C126+N127)*Genanskaffelsespriser!$D159*N126)<0,0,(N126*Genanskaffelsespriser!$D159-(2009-N$3)/($C126+N127)*Genanskaffelsespriser!$D159*N126))","v":0},{"$f":"IF((O126*Genanskaffelsespriser!$D159-(2009-O$3)/($C126+O127)*Genanskaffelsespriser!$D159*O126)<0,0,(O126*Genanskaffelsespriser!$D159-(2009-O$3)/($C126+O127)*Genanskaffelsespriser!$D159*O126))","v":0},{"$f":"IF((P126*Genanskaffelsespriser!$D159-(2009-P$3)/($C126+P127)*Genanskaffelsespriser!$D159*P126)<0,0,(P126*Genanskaffelsespriser!$D159-(2009-P$3)/($C126+P127)*Genanskaffelsespriser!$D159*P126))","v":0},{"$f":"IF((Q126*Genanskaffelsespriser!$D159-(2009-Q$3)/($C126+Q127)*Genanskaffelsespriser!$D159*Q126)<0,0,(Q126*Genanskaffelsespriser!$D159-(2009-Q$3)/($C126+Q127)*Genanskaffelsespriser!$D159*Q126))","v":0},{"$f":"IF((R126*Genanskaffelsespriser!$D159-(2009-R$3)/($C126+R127)*Genanskaffelsespriser!$D159*R126)<0,0,(R126*Genanskaffelsespriser!$D159-(2009-R$3)/($C126+R127)*Genanskaffelsespriser!$D159*R126))","v":0},{"$f":"IF((S126*Genanskaffelsespriser!$D159-(2009-S$3)/($C126+S127)*Genanskaffelsespriser!$D159*S126)<0,0,(S126*Genanskaffelsespriser!$D159-(2009-S$3)/($C126+S127)*Genanskaffelsespriser!$D159*S126))","v":0},{"$f":"IF((T126*Genanskaffelsespriser!$D159-(2009-T$3)/($C126+T127)*Genanskaffelsespriser!$D159*T126)<0,0,(T126*Genanskaffelsespriser!$D159-(2009-T$3)/($C126+T127)*Genanskaffelsespriser!$D159*T126))","v":0},{"$f":"IF((U126*Genanskaffelsespriser!$D159-(2009-U$3)/($C126+U127)*Genanskaffelsespriser!$D159*U126)<0,0,(U126*Genanskaffelsespriser!$D159-(2009-U$3)/($C126+U127)*Genanskaffelsespriser!$D159*U126))","v":0},{"$f":"IF((V126*Genanskaffelsespriser!$D159-(2009-V$3)/($C126+V127)*Genanskaffelsespriser!$D159*V126)<0,0,(V126*Genanskaffelsespriser!$D159-(2009-V$3)/($C126+V127)*Genanskaffelsespriser!$D159*V126))","v":0},{"$f":"IF((W126*Genanskaffelsespriser!$D159-(2009-W$3)/($C126+W127)*Genanskaffelsespriser!$D159*W126)<0,0,(W126*Genanskaffelsespriser!$D159-(2009-W$3)/($C126+W127)*Genanskaffelsespriser!$D159*W126))","v":0},{"$f":"IF((X126*Genanskaffelsespriser!$D159-(2009-X$3)/($C126+X127)*Genanskaffelsespriser!$D159*X126)<0,0,(X126*Genanskaffelsespriser!$D159-(2009-X$3)/($C126+X127)*Genanskaffelsespriser!$D159*X126))","v":0},{"$f":"IF((Y126*Genanskaffelsespriser!$D159-(2009-Y$3)/($C126+Y127)*Genanskaffelsespriser!$D159*Y126)<0,0,(Y126*Genanskaffelsespriser!$D159-(2009-Y$3)/($C126+Y127)*Genanskaffelsespriser!$D159*Y126))","v":0},{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV126","v":0},{"$f":"+SUM(AX126:BS126)","v":0},{"$f":"(AA126+AX126)/2","v":0},{"$f":"(AB126+AY126)/2","v":0},{"$f":"(AC126+AZ126)/2","v":0},{"$f":"(AD126+BA126)/2","v":0},{"$f":"(AE126+BB126)/2","v":0},{"$f":"(AF126+BC126)/2","v":0},{"$f":"(AG126+BD126)/2","v":0},{"$f":"(AH126+BE126)/2","v":0},{"$f":"(AI126+BF126)/2","v":0},{"$f":"(AJ126+BG126)/2","v":0},{"$f":"(AK126+BH126)/2","v":0},{"$f":"(AL126+BI126)/2","v":0},{"$f":"(AM126+BJ126)/2","v":0},{"$f":"(AN126+BK126)/2","v":0},{"$f":"(AO126+BL126)/2","v":0},{"$f":"(AP126+BM126)/2","v":0},{"$f":"(AQ126+BN126)/2","v":0},{"$f":"(AR126+BO126)/2","v":0},{"$f":"(AS126+BP126)/2","v":0},{"$f":"(AT126+BQ126)/2","v":0},{"$f":"(AU126+BR126)/2","v":0},{"$f":"(AV126+BS126)/2","v":0},{"$f":"+AVERAGE(AW126,BT126)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B160","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E160","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D128*Genanskaffelsespriser!$D160-(2009-D$3)/($C128+D129)*Genanskaffelsespriser!$D160*D128)<0,0,(D128*Genanskaffelsespriser!$D160-(2009-D$3)/($C128+D129)*Genanskaffelsespriser!$D160*D128))","v":0},{"$f":"IF((E128*Genanskaffelsespriser!$D160-(2009-E$3)/($C128+E129)*Genanskaffelsespriser!$D160*E128)<0,0,(E128*Genanskaffelsespriser!$D160-(2009-E$3)/($C128+E129)*Genanskaffelsespriser!$D160*E128))","v":0},{"$f":"IF((F128*Genanskaffelsespriser!$D160-(2009-F$3)/($C128+F129)*Genanskaffelsespriser!$D160*F128)<0,0,(F128*Genanskaffelsespriser!$D160-(2009-F$3)/($C128+F129)*Genanskaffelsespriser!$D160*F128))","v":0},{"$f":"IF((G128*Genanskaffelsespriser!$D160-(2009-G$3)/($C128+G129)*Genanskaffelsespriser!$D160*G128)<0,0,(G128*Genanskaffelsespriser!$D160-(2009-G$3)/($C128+G129)*Genanskaffelsespriser!$D160*G128))","v":0},{"$f":"IF((H128*Genanskaffelsespriser!$D160-(2009-H$3)/($C128+H129)*Genanskaffelsespriser!$D160*H128)<0,0,(H128*Genanskaffelsespriser!$D160-(2009-H$3)/($C128+H129)*Genanskaffelsespriser!$D160*H128))","v":0},{"$f":"IF((I128*Genanskaffelsespriser!$D160-(2009-I$3)/($C128+I129)*Genanskaffelsespriser!$D160*I128)<0,0,(I128*Genanskaffelsespriser!$D160-(2009-I$3)/($C128+I129)*Genanskaffelsespriser!$D160*I128))","v":0},{"$f":"IF((J128*Genanskaffelsespriser!$D160-(2009-J$3)/($C128+J129)*Genanskaffelsespriser!$D160*J128)<0,0,(J128*Genanskaffelsespriser!$D160-(2009-J$3)/($C128+J129)*Genanskaffelsespriser!$D160*J128))","v":0},{"$f":"IF((K128*Genanskaffelsespriser!$D160-(2009-K$3)/($C128+K129)*Genanskaffelsespriser!$D160*K128)<0,0,(K128*Genanskaffelsespriser!$D160-(2009-K$3)/($C128+K129)*Genanskaffelsespriser!$D160*K128))","v":0},{"$f":"IF((L128*Genanskaffelsespriser!$D160-(2009-L$3)/($C128+L129)*Genanskaffelsespriser!$D160*L128)<0,0,(L128*Genanskaffelsespriser!$D160-(2009-L$3)/($C128+L129)*Genanskaffelsespriser!$D160*L128))","v":0},{"$f":"IF((M128*Genanskaffelsespriser!$D160-(2009-M$3)/($C128+M129)*Genanskaffelsespriser!$D160*M128)<0,0,(M128*Genanskaffelsespriser!$D160-(2009-M$3)/($C128+M129)*Genanskaffelsespriser!$D160*M128))","v":0},{"$f":"IF((N128*Genanskaffelsespriser!$D160-(2009-N$3)/($C128+N129)*Genanskaffelsespriser!$D160*N128)<0,0,(N128*Genanskaffelsespriser!$D160-(2009-N$3)/($C128+N129)*Genanskaffelsespriser!$D160*N128))","v":0},{"$f":"IF((O128*Genanskaffelsespriser!$D160-(2009-O$3)/($C128+O129)*Genanskaffelsespriser!$D160*O128)<0,0,(O128*Genanskaffelsespriser!$D160-(2009-O$3)/($C128+O129)*Genanskaffelsespriser!$D160*O128))","v":0},{"$f":"IF((P128*Genanskaffelsespriser!$D160-(2009-P$3)/($C128+P129)*Genanskaffelsespriser!$D160*P128)<0,0,(P128*Genanskaffelsespriser!$D160-(2009-P$3)/($C128+P129)*Genanskaffelsespriser!$D160*P128))","v":0},{"$f":"IF((Q128*Genanskaffelsespriser!$D160-(2009-Q$3)/($C128+Q129)*Genanskaffelsespriser!$D160*Q128)<0,0,(Q128*Genanskaffelsespriser!$D160-(2009-Q$3)/($C128+Q129)*Genanskaffelsespriser!$D160*Q128))","v":0},{"$f":"IF((R128*Genanskaffelsespriser!$D160-(2009-R$3)/($C128+R129)*Genanskaffelsespriser!$D160*R128)<0,0,(R128*Genanskaffelsespriser!$D160-(2009-R$3)/($C128+R129)*Genanskaffelsespriser!$D160*R128))","v":0},{"$f":"IF((S128*Genanskaffelsespriser!$D160-(2009-S$3)/($C128+S129)*Genanskaffelsespriser!$D160*S128)<0,0,(S128*Genanskaffelsespriser!$D160-(2009-S$3)/($C128+S129)*Genanskaffelsespriser!$D160*S128))","v":0},{"$f":"IF((T128*Genanskaffelsespriser!$D160-(2009-T$3)/($C128+T129)*Genanskaffelsespriser!$D160*T128)<0,0,(T128*Genanskaffelsespriser!$D160-(2009-T$3)/($C128+T129)*Genanskaffelsespriser!$D160*T128))","v":0},{"$f":"IF((U128*Genanskaffelsespriser!$D160-(2009-U$3)/($C128+U129)*Genanskaffelsespriser!$D160*U128)<0,0,(U128*Genanskaffelsespriser!$D160-(2009-U$3)/($C128+U129)*Genanskaffelsespriser!$D160*U128))","v":0},{"$f":"IF((V128*Genanskaffelsespriser!$D160-(2009-V$3)/($C128+V129)*Genanskaffelsespriser!$D160*V128)<0,0,(V128*Genanskaffelsespriser!$D160-(2009-V$3)/($C128+V129)*Genanskaffelsespriser!$D160*V128))","v":0},{"$f":"IF((W128*Genanskaffelsespriser!$D160-(2009-W$3)/($C128+W129)*Genanskaffelsespriser!$D160*W128)<0,0,(W128*Genanskaffelsespriser!$D160-(2009-W$3)/($C128+W129)*Genanskaffelsespriser!$D160*W128))","v":0},{"$f":"IF((X128*Genanskaffelsespriser!$D160-(2009-X$3)/($C128+X129)*Genanskaffelsespriser!$D160*X128)<0,0,(X128*Genanskaffelsespriser!$D160-(2009-X$3)/($C128+X129)*Genanskaffelsespriser!$D160*X128))","v":0},{"$f":"IF((Y128*Genanskaffelsespriser!$D160-(2009-Y$3)/($C128+Y129)*Genanskaffelsespriser!$D160*Y128)<0,0,(Y128*Genanskaffelsespriser!$D160-(2009-Y$3)/($C128+Y129)*Genanskaffelsespriser!$D160*Y128))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B161","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E161","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D130*Genanskaffelsespriser!$D161-(2009-D$3)/$C130*Genanskaffelsespriser!$D161*D130)<0,0,(D130*Genanskaffelsespriser!$D161-(2009-D$3)/$C130*Genanskaffelsespriser!$D161*D130))","v":0},{"$f":"IF((E130*Genanskaffelsespriser!$D161-(2009-E$3)/$C130*Genanskaffelsespriser!$D161*E130)<0,0,(E130*Genanskaffelsespriser!$D161-(2009-E$3)/$C130*Genanskaffelsespriser!$D161*E130))","v":0},{"$f":"IF((F130*Genanskaffelsespriser!$D161-(2009-F$3)/$C130*Genanskaffelsespriser!$D161*F130)<0,0,(F130*Genanskaffelsespriser!$D161-(2009-F$3)/$C130*Genanskaffelsespriser!$D161*F130))","v":0},{"$f":"IF((G130*Genanskaffelsespriser!$D161-(2009-G$3)/$C130*Genanskaffelsespriser!$D161*G130)<0,0,(G130*Genanskaffelsespriser!$D161-(2009-G$3)/$C130*Genanskaffelsespriser!$D161*G130))","v":0},{"$f":"IF((H130*Genanskaffelsespriser!$D161-(2009-H$3)/$C130*Genanskaffelsespriser!$D161*H130)<0,0,(H130*Genanskaffelsespriser!$D161-(2009-H$3)/$C130*Genanskaffelsespriser!$D161*H130))","v":0},{"$f":"IF((I130*Genanskaffelsespriser!$D161-(2009-I$3)/$C130*Genanskaffelsespriser!$D161*I130)<0,0,(I130*Genanskaffelsespriser!$D161-(2009-I$3)/$C130*Genanskaffelsespriser!$D161*I130))","v":0},{"$f":"IF((J130*Genanskaffelsespriser!$D161-(2009-J$3)/$C130*Genanskaffelsespriser!$D161*J130)<0,0,(J130*Genanskaffelsespriser!$D161-(2009-J$3)/$C130*Genanskaffelsespriser!$D161*J130))","v":0},{"$f":"IF((K130*Genanskaffelsespriser!$D161-(2009-K$3)/$C130*Genanskaffelsespriser!$D161*K130)<0,0,(K130*Genanskaffelsespriser!$D161-(2009-K$3)/$C130*Genanskaffelsespriser!$D161*K130))","v":0},{"$f":"IF((L130*Genanskaffelsespriser!$D161-(2009-L$3)/$C130*Genanskaffelsespriser!$D161*L130)<0,0,(L130*Genanskaffelsespriser!$D161-(2009-L$3)/$C130*Genanskaffelsespriser!$D161*L130))","v":0},{"$f":"IF((M130*Genanskaffelsespriser!$D161-(2009-M$3)/$C130*Genanskaffelsespriser!$D161*M130)<0,0,(M130*Genanskaffelsespriser!$D161-(2009-M$3)/$C130*Genanskaffelsespriser!$D161*M130))","v":0},{"$f":"IF((N130*Genanskaffelsespriser!$D161-(2009-N$3)/$C130*Genanskaffelsespriser!$D161*N130)<0,0,(N130*Genanskaffelsespriser!$D161-(2009-N$3)/$C130*Genanskaffelsespriser!$D161*N130))","v":0},{"$f":"IF((O130*Genanskaffelsespriser!$D161-(2009-O$3)/$C130*Genanskaffelsespriser!$D161*O130)<0,0,(O130*Genanskaffelsespriser!$D161-(2009-O$3)/$C130*Genanskaffelsespriser!$D161*O130))","v":0},{"$f":"IF((P130*Genanskaffelsespriser!$D161-(2009-P$3)/$C130*Genanskaffelsespriser!$D161*P130)<0,0,(P130*Genanskaffelsespriser!$D161-(2009-P$3)/$C130*Genanskaffelsespriser!$D161*P130))","v":0},{"$f":"IF((Q130*Genanskaffelsespriser!$D161-(2009-Q$3)/$C130*Genanskaffelsespriser!$D161*Q130)<0,0,(Q130*Genanskaffelsespriser!$D161-(2009-Q$3)/$C130*Genanskaffelsespriser!$D161*Q130))","v":0},{"$f":"IF((R130*Genanskaffelsespriser!$D161-(2009-R$3)/$C130*Genanskaffelsespriser!$D161*R130)<0,0,(R130*Genanskaffelsespriser!$D161-(2009-R$3)/$C130*Genanskaffelsespriser!$D161*R130))","v":0},{"$f":"IF((S130*Genanskaffelsespriser!$D161-(2009-S$3)/$C130*Genanskaffelsespriser!$D161*S130)<0,0,(S130*Genanskaffelsespriser!$D161-(2009-S$3)/$C130*Genanskaffelsespriser!$D161*S130))","v":0},{"$f":"IF((T130*Genanskaffelsespriser!$D161-(2009-T$3)/$C130*Genanskaffelsespriser!$D161*T130)<0,0,(T130*Genanskaffelsespriser!$D161-(2009-T$3)/$C130*Genanskaffelsespriser!$D161*T130))","v":0},{"$f":"IF((U130*Genanskaffelsespriser!$D161-(2009-U$3)/$C130*Genanskaffelsespriser!$D161*U130)<0,0,(U130*Genanskaffelsespriser!$D161-(2009-U$3)/$C130*Genanskaffelsespriser!$D161*U130))","v":0},{"$f":"IF((V130*Genanskaffelsespriser!$D161-(2009-V$3)/$C130*Genanskaffelsespriser!$D161*V130)<0,0,(V130*Genanskaffelsespriser!$D161-(2009-V$3)/$C130*Genanskaffelsespriser!$D161*V130))","v":0},{"$f":"IF((W130*Genanskaffelsespriser!$D161-(2009-W$3)/$C130*Genanskaffelsespriser!$D161*W130)<0,0,(W130*Genanskaffelsespriser!$D161-(2009-W$3)/$C130*Genanskaffelsespriser!$D161*W130))","v":0},{"$f":"IF((X130*Genanskaffelsespriser!$D161-(2009-X$3)/$C130*Genanskaffelsespriser!$D161*X130)<0,0,(X130*Genanskaffelsespriser!$D161-(2009-X$3)/$C130*Genanskaffelsespriser!$D161*X130))","v":0},{"$f":"IF((Y130*Genanskaffelsespriser!$D161-(2009-Y$3)/$C130*Genanskaffelsespriser!$D161*Y130)<0,0,(Y130*Genanskaffelsespriser!$D161-(2009-Y$3)/$C130*Genanskaffelsespriser!$D161*Y130))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B162","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E162","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D131*Genanskaffelsespriser!$D162-(2009-D$3)/$C131*Genanskaffelsespriser!$D162*D131)<0,0,(D131*Genanskaffelsespriser!$D162-(2009-D$3)/$C131*Genanskaffelsespriser!$D162*D131))","v":0},{"$f":"IF((E131*Genanskaffelsespriser!$D162-(2009-E$3)/$C131*Genanskaffelsespriser!$D162*E131)<0,0,(E131*Genanskaffelsespriser!$D162-(2009-E$3)/$C131*Genanskaffelsespriser!$D162*E131))","v":0},{"$f":"IF((F131*Genanskaffelsespriser!$D162-(2009-F$3)/$C131*Genanskaffelsespriser!$D162*F131)<0,0,(F131*Genanskaffelsespriser!$D162-(2009-F$3)/$C131*Genanskaffelsespriser!$D162*F131))","v":0},{"$f":"IF((G131*Genanskaffelsespriser!$D162-(2009-G$3)/$C131*Genanskaffelsespriser!$D162*G131)<0,0,(G131*Genanskaffelsespriser!$D162-(2009-G$3)/$C131*Genanskaffelsespriser!$D162*G131))","v":0},{"$f":"IF((H131*Genanskaffelsespriser!$D162-(2009-H$3)/$C131*Genanskaffelsespriser!$D162*H131)<0,0,(H131*Genanskaffelsespriser!$D162-(2009-H$3)/$C131*Genanskaffelsespriser!$D162*H131))","v":0},{"$f":"IF((I131*Genanskaffelsespriser!$D162-(2009-I$3)/$C131*Genanskaffelsespriser!$D162*I131)<0,0,(I131*Genanskaffelsespriser!$D162-(2009-I$3)/$C131*Genanskaffelsespriser!$D162*I131))","v":0},{"$f":"IF((J131*Genanskaffelsespriser!$D162-(2009-J$3)/$C131*Genanskaffelsespriser!$D162*J131)<0,0,(J131*Genanskaffelsespriser!$D162-(2009-J$3)/$C131*Genanskaffelsespriser!$D162*J131))","v":0},{"$f":"IF((K131*Genanskaffelsespriser!$D162-(2009-K$3)/$C131*Genanskaffelsespriser!$D162*K131)<0,0,(K131*Genanskaffelsespriser!$D162-(2009-K$3)/$C131*Genanskaffelsespriser!$D162*K131))","v":0},{"$f":"IF((L131*Genanskaffelsespriser!$D162-(2009-L$3)/$C131*Genanskaffelsespriser!$D162*L131)<0,0,(L131*Genanskaffelsespriser!$D162-(2009-L$3)/$C131*Genanskaffelsespriser!$D162*L131))","v":0},{"$f":"IF((M131*Genanskaffelsespriser!$D162-(2009-M$3)/$C131*Genanskaffelsespriser!$D162*M131)<0,0,(M131*Genanskaffelsespriser!$D162-(2009-M$3)/$C131*Genanskaffelsespriser!$D162*M131))","v":0},{"$f":"IF((N131*Genanskaffelsespriser!$D162-(2009-N$3)/$C131*Genanskaffelsespriser!$D162*N131)<0,0,(N131*Genanskaffelsespriser!$D162-(2009-N$3)/$C131*Genanskaffelsespriser!$D162*N131))","v":0},{"$f":"IF((O131*Genanskaffelsespriser!$D162-(2009-O$3)/$C131*Genanskaffelsespriser!$D162*O131)<0,0,(O131*Genanskaffelsespriser!$D162-(2009-O$3)/$C131*Genanskaffelsespriser!$D162*O131))","v":0},{"$f":"IF((P131*Genanskaffelsespriser!$D162-(2009-P$3)/$C131*Genanskaffelsespriser!$D162*P131)<0,0,(P131*Genanskaffelsespriser!$D162-(2009-P$3)/$C131*Genanskaffelsespriser!$D162*P131))","v":0},{"$f":"IF((Q131*Genanskaffelsespriser!$D162-(2009-Q$3)/$C131*Genanskaffelsespriser!$D162*Q131)<0,0,(Q131*Genanskaffelsespriser!$D162-(2009-Q$3)/$C131*Genanskaffelsespriser!$D162*Q131))","v":0},{"$f":"IF((R131*Genanskaffelsespriser!$D162-(2009-R$3)/$C131*Genanskaffelsespriser!$D162*R131)<0,0,(R131*Genanskaffelsespriser!$D162-(2009-R$3)/$C131*Genanskaffelsespriser!$D162*R131))","v":0},{"$f":"IF((S131*Genanskaffelsespriser!$D162-(2009-S$3)/$C131*Genanskaffelsespriser!$D162*S131)<0,0,(S131*Genanskaffelsespriser!$D162-(2009-S$3)/$C131*Genanskaffelsespriser!$D162*S131))","v":0},{"$f":"IF((T131*Genanskaffelsespriser!$D162-(2009-T$3)/$C131*Genanskaffelsespriser!$D162*T131)<0,0,(T131*Genanskaffelsespriser!$D162-(2009-T$3)/$C131*Genanskaffelsespriser!$D162*T131))","v":0},{"$f":"IF((U131*Genanskaffelsespriser!$D162-(2009-U$3)/$C131*Genanskaffelsespriser!$D162*U131)<0,0,(U131*Genanskaffelsespriser!$D162-(2009-U$3)/$C131*Genanskaffelsespriser!$D162*U131))","v":0},{"$f":"IF((V131*Genanskaffelsespriser!$D162-(2009-V$3)/$C131*Genanskaffelsespriser!$D162*V131)<0,0,(V131*Genanskaffelsespriser!$D162-(2009-V$3)/$C131*Genanskaffelsespriser!$D162*V131))","v":0},{"$f":"IF((W131*Genanskaffelsespriser!$D162-(2009-W$3)/$C131*Genanskaffelsespriser!$D162*W131)<0,0,(W131*Genanskaffelsespriser!$D162-(2009-W$3)/$C131*Genanskaffelsespriser!$D162*W131))","v":0},{"$f":"IF((X131*Genanskaffelsespriser!$D162-(2009-X$3)/$C131*Genanskaffelsespriser!$D162*X131)<0,0,(X131*Genanskaffelsespriser!$D162-(2009-X$3)/$C131*Genanskaffelsespriser!$D162*X131))","v":0},{"$f":"IF((Y131*Genanskaffelsespriser!$D162-(2009-Y$3)/$C131*Genanskaffelsespriser!$D162*Y131)<0,0,(Y131*Genanskaffelsespriser!$D162-(2009-Y$3)/$C131*Genanskaffelsespriser!$D162*Y131))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA131","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB131","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC131","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD131","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE131","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF131","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG131","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH131","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI131","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ131","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK131","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL131","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM131","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN131","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO131","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP131","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ131","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR131","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS131","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT131","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU131","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B163","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E163","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D132*Genanskaffelsespriser!$D163-(2009-D$3)/($C132+D133)*Genanskaffelsespriser!$D163*D132)<0,0,(D132*Genanskaffelsespriser!$D163-(2009-D$3)/($C132+D133)*Genanskaffelsespriser!$D163*D132))","v":0},{"$f":"IF((E132*Genanskaffelsespriser!$D163-(2009-E$3)/($C132+E133)*Genanskaffelsespriser!$D163*E132)<0,0,(E132*Genanskaffelsespriser!$D163-(2009-E$3)/($C132+E133)*Genanskaffelsespriser!$D163*E132))","v":0},{"$f":"IF((F132*Genanskaffelsespriser!$D163-(2009-F$3)/($C132+F133)*Genanskaffelsespriser!$D163*F132)<0,0,(F132*Genanskaffelsespriser!$D163-(2009-F$3)/($C132+F133)*Genanskaffelsespriser!$D163*F132))","v":0},{"$f":"IF((G132*Genanskaffelsespriser!$D163-(2009-G$3)/($C132+G133)*Genanskaffelsespriser!$D163*G132)<0,0,(G132*Genanskaffelsespriser!$D163-(2009-G$3)/($C132+G133)*Genanskaffelsespriser!$D163*G132))","v":0},{"$f":"IF((H132*Genanskaffelsespriser!$D163-(2009-H$3)/($C132+H133)*Genanskaffelsespriser!$D163*H132)<0,0,(H132*Genanskaffelsespriser!$D163-(2009-H$3)/($C132+H133)*Genanskaffelsespriser!$D163*H132))","v":0},{"$f":"IF((I132*Genanskaffelsespriser!$D163-(2009-I$3)/($C132+I133)*Genanskaffelsespriser!$D163*I132)<0,0,(I132*Genanskaffelsespriser!$D163-(2009-I$3)/($C132+I133)*Genanskaffelsespriser!$D163*I132))","v":0},{"$f":"IF((J132*Genanskaffelsespriser!$D163-(2009-J$3)/($C132+J133)*Genanskaffelsespriser!$D163*J132)<0,0,(J132*Genanskaffelsespriser!$D163-(2009-J$3)/($C132+J133)*Genanskaffelsespriser!$D163*J132))","v":0},{"$f":"IF((K132*Genanskaffelsespriser!$D163-(2009-K$3)/($C132+K133)*Genanskaffelsespriser!$D163*K132)<0,0,(K132*Genanskaffelsespriser!$D163-(2009-K$3)/($C132+K133)*Genanskaffelsespriser!$D163*K132))","v":0},{"$f":"IF((L132*Genanskaffelsespriser!$D163-(2009-L$3)/($C132+L133)*Genanskaffelsespriser!$D163*L132)<0,0,(L132*Genanskaffelsespriser!$D163-(2009-L$3)/($C132+L133)*Genanskaffelsespriser!$D163*L132))","v":0},{"$f":"IF((M132*Genanskaffelsespriser!$D163-(2009-M$3)/($C132+M133)*Genanskaffelsespriser!$D163*M132)<0,0,(M132*Genanskaffelsespriser!$D163-(2009-M$3)/($C132+M133)*Genanskaffelsespriser!$D163*M132))","v":0},{"$f":"IF((N132*Genanskaffelsespriser!$D163-(2009-N$3)/($C132+N133)*Genanskaffelsespriser!$D163*N132)<0,0,(N132*Genanskaffelsespriser!$D163-(2009-N$3)/($C132+N133)*Genanskaffelsespriser!$D163*N132))","v":0},{"$f":"IF((O132*Genanskaffelsespriser!$D163-(2009-O$3)/($C132+O133)*Genanskaffelsespriser!$D163*O132)<0,0,(O132*Genanskaffelsespriser!$D163-(2009-O$3)/($C132+O133)*Genanskaffelsespriser!$D163*O132))","v":0},{"$f":"IF((P132*Genanskaffelsespriser!$D163-(2009-P$3)/($C132+P133)*Genanskaffelsespriser!$D163*P132)<0,0,(P132*Genanskaffelsespriser!$D163-(2009-P$3)/($C132+P133)*Genanskaffelsespriser!$D163*P132))","v":0},{"$f":"IF((Q132*Genanskaffelsespriser!$D163-(2009-Q$3)/($C132+Q133)*Genanskaffelsespriser!$D163*Q132)<0,0,(Q132*Genanskaffelsespriser!$D163-(2009-Q$3)/($C132+Q133)*Genanskaffelsespriser!$D163*Q132))","v":0},{"$f":"IF((R132*Genanskaffelsespriser!$D163-(2009-R$3)/($C132+R133)*Genanskaffelsespriser!$D163*R132)<0,0,(R132*Genanskaffelsespriser!$D163-(2009-R$3)/($C132+R133)*Genanskaffelsespriser!$D163*R132))","v":0},{"$f":"IF((S132*Genanskaffelsespriser!$D163-(2009-S$3)/($C132+S133)*Genanskaffelsespriser!$D163*S132)<0,0,(S132*Genanskaffelsespriser!$D163-(2009-S$3)/($C132+S133)*Genanskaffelsespriser!$D163*S132))","v":0},{"$f":"IF((T132*Genanskaffelsespriser!$D163-(2009-T$3)/($C132+T133)*Genanskaffelsespriser!$D163*T132)<0,0,(T132*Genanskaffelsespriser!$D163-(2009-T$3)/($C132+T133)*Genanskaffelsespriser!$D163*T132))","v":0},{"$f":"IF((U132*Genanskaffelsespriser!$D163-(2009-U$3)/($C132+U133)*Genanskaffelsespriser!$D163*U132)<0,0,(U132*Genanskaffelsespriser!$D163-(2009-U$3)/($C132+U133)*Genanskaffelsespriser!$D163*U132))","v":0},{"$f":"IF((V132*Genanskaffelsespriser!$D163-(2009-V$3)/($C132+V133)*Genanskaffelsespriser!$D163*V132)<0,0,(V132*Genanskaffelsespriser!$D163-(2009-V$3)/($C132+V133)*Genanskaffelsespriser!$D163*V132))","v":0},{"$f":"IF((W132*Genanskaffelsespriser!$D163-(2009-W$3)/($C132+W133)*Genanskaffelsespriser!$D163*W132)<0,0,(W132*Genanskaffelsespriser!$D163-(2009-W$3)/($C132+W133)*Genanskaffelsespriser!$D163*W132))","v":0},{"$f":"IF((X132*Genanskaffelsespriser!$D163-(2009-X$3)/($C132+X133)*Genanskaffelsespriser!$D163*X132)<0,0,(X132*Genanskaffelsespriser!$D163-(2009-X$3)/($C132+X133)*Genanskaffelsespriser!$D163*X132))","v":0},{"$f":"IF((Y132*Genanskaffelsespriser!$D163-(2009-Y$3)/($C132+Y133)*Genanskaffelsespriser!$D163*Y132)<0,0,(Y132*Genanskaffelsespriser!$D163-(2009-Y$3)/($C132+Y133)*Genanskaffelsespriser!$D163*Y132))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA132","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB132","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC132","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD132","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE132","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF132","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG132","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH132","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI132","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ132","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK132","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL132","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM132","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN132","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO132","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP132","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ132","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR132","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS132","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT132","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU132","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B164","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E164","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D134*Genanskaffelsespriser!$D164-(2009-D$3)/$C134*Genanskaffelsespriser!$D164*D134)<0,0,(D134*Genanskaffelsespriser!$D164-(2009-D$3)/$C134*Genanskaffelsespriser!$D164*D134))","v":0},{"$f":"IF((E134*Genanskaffelsespriser!$D164-(2009-E$3)/$C134*Genanskaffelsespriser!$D164*E134)<0,0,(E134*Genanskaffelsespriser!$D164-(2009-E$3)/$C134*Genanskaffelsespriser!$D164*E134))","v":0},{"$f":"IF((F134*Genanskaffelsespriser!$D164-(2009-F$3)/$C134*Genanskaffelsespriser!$D164*F134)<0,0,(F134*Genanskaffelsespriser!$D164-(2009-F$3)/$C134*Genanskaffelsespriser!$D164*F134))","v":0},{"$f":"IF((G134*Genanskaffelsespriser!$D164-(2009-G$3)/$C134*Genanskaffelsespriser!$D164*G134)<0,0,(G134*Genanskaffelsespriser!$D164-(2009-G$3)/$C134*Genanskaffelsespriser!$D164*G134))","v":0},{"$f":"IF((H134*Genanskaffelsespriser!$D164-(2009-H$3)/$C134*Genanskaffelsespriser!$D164*H134)<0,0,(H134*Genanskaffelsespriser!$D164-(2009-H$3)/$C134*Genanskaffelsespriser!$D164*H134))","v":0},{"$f":"IF((I134*Genanskaffelsespriser!$D164-(2009-I$3)/$C134*Genanskaffelsespriser!$D164*I134)<0,0,(I134*Genanskaffelsespriser!$D164-(2009-I$3)/$C134*Genanskaffelsespriser!$D164*I134))","v":0},{"$f":"IF((J134*Genanskaffelsespriser!$D164-(2009-J$3)/$C134*Genanskaffelsespriser!$D164*J134)<0,0,(J134*Genanskaffelsespriser!$D164-(2009-J$3)/$C134*Genanskaffelsespriser!$D164*J134))","v":0},{"$f":"IF((K134*Genanskaffelsespriser!$D164-(2009-K$3)/$C134*Genanskaffelsespriser!$D164*K134)<0,0,(K134*Genanskaffelsespriser!$D164-(2009-K$3)/$C134*Genanskaffelsespriser!$D164*K134))","v":0},{"$f":"IF((L134*Genanskaffelsespriser!$D164-(2009-L$3)/$C134*Genanskaffelsespriser!$D164*L134)<0,0,(L134*Genanskaffelsespriser!$D164-(2009-L$3)/$C134*Genanskaffelsespriser!$D164*L134))","v":0},{"$f":"IF((M134*Genanskaffelsespriser!$D164-(2009-M$3)/$C134*Genanskaffelsespriser!$D164*M134)<0,0,(M134*Genanskaffelsespriser!$D164-(2009-M$3)/$C134*Genanskaffelsespriser!$D164*M134))","v":0},{"$f":"IF((N134*Genanskaffelsespriser!$D164-(2009-N$3)/$C134*Genanskaffelsespriser!$D164*N134)<0,0,(N134*Genanskaffelsespriser!$D164-(2009-N$3)/$C134*Genanskaffelsespriser!$D164*N134))","v":0},{"$f":"IF((O134*Genanskaffelsespriser!$D164-(2009-O$3)/$C134*Genanskaffelsespriser!$D164*O134)<0,0,(O134*Genanskaffelsespriser!$D164-(2009-O$3)/$C134*Genanskaffelsespriser!$D164*O134))","v":0},{"$f":"IF((P134*Genanskaffelsespriser!$D164-(2009-P$3)/$C134*Genanskaffelsespriser!$D164*P134)<0,0,(P134*Genanskaffelsespriser!$D164-(2009-P$3)/$C134*Genanskaffelsespriser!$D164*P134))","v":0},{"$f":"IF((Q134*Genanskaffelsespriser!$D164-(2009-Q$3)/$C134*Genanskaffelsespriser!$D164*Q134)<0,0,(Q134*Genanskaffelsespriser!$D164-(2009-Q$3)/$C134*Genanskaffelsespriser!$D164*Q134))","v":0},{"$f":"IF((R134*Genanskaffelsespriser!$D164-(2009-R$3)/$C134*Genanskaffelsespriser!$D164*R134)<0,0,(R134*Genanskaffelsespriser!$D164-(2009-R$3)/$C134*Genanskaffelsespriser!$D164*R134))","v":0},{"$f":"IF((S134*Genanskaffelsespriser!$D164-(2009-S$3)/$C134*Genanskaffelsespriser!$D164*S134)<0,0,(S134*Genanskaffelsespriser!$D164-(2009-S$3)/$C134*Genanskaffelsespriser!$D164*S134))","v":0},{"$f":"IF((T134*Genanskaffelsespriser!$D164-(2009-T$3)/$C134*Genanskaffelsespriser!$D164*T134)<0,0,(T134*Genanskaffelsespriser!$D164-(2009-T$3)/$C134*Genanskaffelsespriser!$D164*T134))","v":0},{"$f":"IF((U134*Genanskaffelsespriser!$D164-(2009-U$3)/$C134*Genanskaffelsespriser!$D164*U134)<0,0,(U134*Genanskaffelsespriser!$D164-(2009-U$3)/$C134*Genanskaffelsespriser!$D164*U134))","v":0},{"$f":"IF((V134*Genanskaffelsespriser!$D164-(2009-V$3)/$C134*Genanskaffelsespriser!$D164*V134)<0,0,(V134*Genanskaffelsespriser!$D164-(2009-V$3)/$C134*Genanskaffelsespriser!$D164*V134))","v":0},{"$f":"IF((W134*Genanskaffelsespriser!$D164-(2009-W$3)/$C134*Genanskaffelsespriser!$D164*W134)<0,0,(W134*Genanskaffelsespriser!$D164-(2009-W$3)/$C134*Genanskaffelsespriser!$D164*W134))","v":0},{"$f":"IF((X134*Genanskaffelsespriser!$D164-(2009-X$3)/$C134*Genanskaffelsespriser!$D164*X134)<0,0,(X134*Genanskaffelsespriser!$D164-(2009-X$3)/$C134*Genanskaffelsespriser!$D164*X134))","v":0},{"$f":"IF((Y134*Genanskaffelsespriser!$D164-(2009-Y$3)/$C134*Genanskaffelsespriser!$D164*Y134)<0,0,(Y134*Genanskaffelsespriser!$D164-(2009-Y$3)/$C134*Genanskaffelsespriser!$D164*Y134))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA134","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB134","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC134","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD134","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE134","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF134","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG134","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH134","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI134","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ134","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK134","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL134","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM134","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN134","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO134","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP134","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ134","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR134","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS134","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT134","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU134","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B165","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E165","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D135*Genanskaffelsespriser!$D165-(2009-D$3)/$C135*Genanskaffelsespriser!$D165*D135)<0,0,(D135*Genanskaffelsespriser!$D165-(2009-D$3)/$C135*Genanskaffelsespriser!$D165*D135))","v":0},{"$f":"IF((E135*Genanskaffelsespriser!$D165-(2009-E$3)/$C135*Genanskaffelsespriser!$D165*E135)<0,0,(E135*Genanskaffelsespriser!$D165-(2009-E$3)/$C135*Genanskaffelsespriser!$D165*E135))","v":0},{"$f":"IF((F135*Genanskaffelsespriser!$D165-(2009-F$3)/$C135*Genanskaffelsespriser!$D165*F135)<0,0,(F135*Genanskaffelsespriser!$D165-(2009-F$3)/$C135*Genanskaffelsespriser!$D165*F135))","v":0},{"$f":"IF((G135*Genanskaffelsespriser!$D165-(2009-G$3)/$C135*Genanskaffelsespriser!$D165*G135)<0,0,(G135*Genanskaffelsespriser!$D165-(2009-G$3)/$C135*Genanskaffelsespriser!$D165*G135))","v":0},{"$f":"IF((H135*Genanskaffelsespriser!$D165-(2009-H$3)/$C135*Genanskaffelsespriser!$D165*H135)<0,0,(H135*Genanskaffelsespriser!$D165-(2009-H$3)/$C135*Genanskaffelsespriser!$D165*H135))","v":0},{"$f":"IF((I135*Genanskaffelsespriser!$D165-(2009-I$3)/$C135*Genanskaffelsespriser!$D165*I135)<0,0,(I135*Genanskaffelsespriser!$D165-(2009-I$3)/$C135*Genanskaffelsespriser!$D165*I135))","v":0},{"$f":"IF((J135*Genanskaffelsespriser!$D165-(2009-J$3)/$C135*Genanskaffelsespriser!$D165*J135)<0,0,(J135*Genanskaffelsespriser!$D165-(2009-J$3)/$C135*Genanskaffelsespriser!$D165*J135))","v":0},{"$f":"IF((K135*Genanskaffelsespriser!$D165-(2009-K$3)/$C135*Genanskaffelsespriser!$D165*K135)<0,0,(K135*Genanskaffelsespriser!$D165-(2009-K$3)/$C135*Genanskaffelsespriser!$D165*K135))","v":0},{"$f":"IF((L135*Genanskaffelsespriser!$D165-(2009-L$3)/$C135*Genanskaffelsespriser!$D165*L135)<0,0,(L135*Genanskaffelsespriser!$D165-(2009-L$3)/$C135*Genanskaffelsespriser!$D165*L135))","v":0},{"$f":"IF((M135*Genanskaffelsespriser!$D165-(2009-M$3)/$C135*Genanskaffelsespriser!$D165*M135)<0,0,(M135*Genanskaffelsespriser!$D165-(2009-M$3)/$C135*Genanskaffelsespriser!$D165*M135))","v":0},{"$f":"IF((N135*Genanskaffelsespriser!$D165-(2009-N$3)/$C135*Genanskaffelsespriser!$D165*N135)<0,0,(N135*Genanskaffelsespriser!$D165-(2009-N$3)/$C135*Genanskaffelsespriser!$D165*N135))","v":0},{"$f":"IF((O135*Genanskaffelsespriser!$D165-(2009-O$3)/$C135*Genanskaffelsespriser!$D165*O135)<0,0,(O135*Genanskaffelsespriser!$D165-(2009-O$3)/$C135*Genanskaffelsespriser!$D165*O135))","v":0},{"$f":"IF((P135*Genanskaffelsespriser!$D165-(2009-P$3)/$C135*Genanskaffelsespriser!$D165*P135)<0,0,(P135*Genanskaffelsespriser!$D165-(2009-P$3)/$C135*Genanskaffelsespriser!$D165*P135))","v":0},{"$f":"IF((Q135*Genanskaffelsespriser!$D165-(2009-Q$3)/$C135*Genanskaffelsespriser!$D165*Q135)<0,0,(Q135*Genanskaffelsespriser!$D165-(2009-Q$3)/$C135*Genanskaffelsespriser!$D165*Q135))","v":0},{"$f":"IF((R135*Genanskaffelsespriser!$D165-(2009-R$3)/$C135*Genanskaffelsespriser!$D165*R135)<0,0,(R135*Genanskaffelsespriser!$D165-(2009-R$3)/$C135*Genanskaffelsespriser!$D165*R135))","v":0},{"$f":"IF((S135*Genanskaffelsespriser!$D165-(2009-S$3)/$C135*Genanskaffelsespriser!$D165*S135)<0,0,(S135*Genanskaffelsespriser!$D165-(2009-S$3)/$C135*Genanskaffelsespriser!$D165*S135))","v":0},{"$f":"IF((T135*Genanskaffelsespriser!$D165-(2009-T$3)/$C135*Genanskaffelsespriser!$D165*T135)<0,0,(T135*Genanskaffelsespriser!$D165-(2009-T$3)/$C135*Genanskaffelsespriser!$D165*T135))","v":0},{"$f":"IF((U135*Genanskaffelsespriser!$D165-(2009-U$3)/$C135*Genanskaffelsespriser!$D165*U135)<0,0,(U135*Genanskaffelsespriser!$D165-(2009-U$3)/$C135*Genanskaffelsespriser!$D165*U135))","v":0},{"$f":"IF((V135*Genanskaffelsespriser!$D165-(2009-V$3)/$C135*Genanskaffelsespriser!$D165*V135)<0,0,(V135*Genanskaffelsespriser!$D165-(2009-V$3)/$C135*Genanskaffelsespriser!$D165*V135))","v":0},{"$f":"IF((W135*Genanskaffelsespriser!$D165-(2009-W$3)/$C135*Genanskaffelsespriser!$D165*W135)<0,0,(W135*Genanskaffelsespriser!$D165-(2009-W$3)/$C135*Genanskaffelsespriser!$D165*W135))","v":0},{"$f":"IF((X135*Genanskaffelsespriser!$D165-(2009-X$3)/$C135*Genanskaffelsespriser!$D165*X135)<0,0,(X135*Genanskaffelsespriser!$D165-(2009-X$3)/$C135*Genanskaffelsespriser!$D165*X135))","v":0},{"$f":"IF((Y135*Genanskaffelsespriser!$D165-(2009-Y$3)/$C135*Genanskaffelsespriser!$D165*Y135)<0,0,(Y135*Genanskaffelsespriser!$D165-(2009-Y$3)/$C135*Genanskaffelsespriser!$D165*Y135))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA135","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB135","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC135","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD135","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE135","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF135","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG135","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH135","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI135","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ135","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK135","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL135","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM135","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN135","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO135","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP135","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ135","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR135","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS135","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT135","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU135","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B166","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E166","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D136*Genanskaffelsespriser!$D166-(2009-D$3)/($C136+D137)*Genanskaffelsespriser!$D166*D136)<0,0,(D136*Genanskaffelsespriser!$D166-(2009-D$3)/($C136+D137)*Genanskaffelsespriser!$D166*D136))","v":0},{"$f":"IF((E136*Genanskaffelsespriser!$D166-(2009-E$3)/($C136+E137)*Genanskaffelsespriser!$D166*E136)<0,0,(E136*Genanskaffelsespriser!$D166-(2009-E$3)/($C136+E137)*Genanskaffelsespriser!$D166*E136))","v":0},{"$f":"IF((F136*Genanskaffelsespriser!$D166-(2009-F$3)/($C136+F137)*Genanskaffelsespriser!$D166*F136)<0,0,(F136*Genanskaffelsespriser!$D166-(2009-F$3)/($C136+F137)*Genanskaffelsespriser!$D166*F136))","v":0},{"$f":"IF((G136*Genanskaffelsespriser!$D166-(2009-G$3)/($C136+G137)*Genanskaffelsespriser!$D166*G136)<0,0,(G136*Genanskaffelsespriser!$D166-(2009-G$3)/($C136+G137)*Genanskaffelsespriser!$D166*G136))","v":0},{"$f":"IF((H136*Genanskaffelsespriser!$D166-(2009-H$3)/($C136+H137)*Genanskaffelsespriser!$D166*H136)<0,0,(H136*Genanskaffelsespriser!$D166-(2009-H$3)/($C136+H137)*Genanskaffelsespriser!$D166*H136))","v":0},{"$f":"IF((I136*Genanskaffelsespriser!$D166-(2009-I$3)/($C136+I137)*Genanskaffelsespriser!$D166*I136)<0,0,(I136*Genanskaffelsespriser!$D166-(2009-I$3)/($C136+I137)*Genanskaffelsespriser!$D166*I136))","v":0},{"$f":"IF((J136*Genanskaffelsespriser!$D166-(2009-J$3)/($C136+J137)*Genanskaffelsespriser!$D166*J136)<0,0,(J136*Genanskaffelsespriser!$D166-(2009-J$3)/($C136+J137)*Genanskaffelsespriser!$D166*J136))","v":0},{"$f":"IF((K136*Genanskaffelsespriser!$D166-(2009-K$3)/($C136+K137)*Genanskaffelsespriser!$D166*K136)<0,0,(K136*Genanskaffelsespriser!$D166-(2009-K$3)/($C136+K137)*Genanskaffelsespriser!$D166*K136))","v":0},{"$f":"IF((L136*Genanskaffelsespriser!$D166-(2009-L$3)/($C136+L137)*Genanskaffelsespriser!$D166*L136)<0,0,(L136*Genanskaffelsespriser!$D166-(2009-L$3)/($C136+L137)*Genanskaffelsespriser!$D166*L136))","v":0},{"$f":"IF((M136*Genanskaffelsespriser!$D166-(2009-M$3)/($C136+M137)*Genanskaffelsespriser!$D166*M136)<0,0,(M136*Genanskaffelsespriser!$D166-(2009-M$3)/($C136+M137)*Genanskaffelsespriser!$D166*M136))","v":0},{"$f":"IF((N136*Genanskaffelsespriser!$D166-(2009-N$3)/($C136+N137)*Genanskaffelsespriser!$D166*N136)<0,0,(N136*Genanskaffelsespriser!$D166-(2009-N$3)/($C136+N137)*Genanskaffelsespriser!$D166*N136))","v":0},{"$f":"IF((O136*Genanskaffelsespriser!$D166-(2009-O$3)/($C136+O137)*Genanskaffelsespriser!$D166*O136)<0,0,(O136*Genanskaffelsespriser!$D166-(2009-O$3)/($C136+O137)*Genanskaffelsespriser!$D166*O136))","v":0},{"$f":"IF((P136*Genanskaffelsespriser!$D166-(2009-P$3)/($C136+P137)*Genanskaffelsespriser!$D166*P136)<0,0,(P136*Genanskaffelsespriser!$D166-(2009-P$3)/($C136+P137)*Genanskaffelsespriser!$D166*P136))","v":0},{"$f":"IF((Q136*Genanskaffelsespriser!$D166-(2009-Q$3)/($C136+Q137)*Genanskaffelsespriser!$D166*Q136)<0,0,(Q136*Genanskaffelsespriser!$D166-(2009-Q$3)/($C136+Q137)*Genanskaffelsespriser!$D166*Q136))","v":0},{"$f":"IF((R136*Genanskaffelsespriser!$D166-(2009-R$3)/($C136+R137)*Genanskaffelsespriser!$D166*R136)<0,0,(R136*Genanskaffelsespriser!$D166-(2009-R$3)/($C136+R137)*Genanskaffelsespriser!$D166*R136))","v":0},{"$f":"IF((S136*Genanskaffelsespriser!$D166-(2009-S$3)/($C136+S137)*Genanskaffelsespriser!$D166*S136)<0,0,(S136*Genanskaffelsespriser!$D166-(2009-S$3)/($C136+S137)*Genanskaffelsespriser!$D166*S136))","v":0},{"$f":"IF((T136*Genanskaffelsespriser!$D166-(2009-T$3)/($C136+T137)*Genanskaffelsespriser!$D166*T136)<0,0,(T136*Genanskaffelsespriser!$D166-(2009-T$3)/($C136+T137)*Genanskaffelsespriser!$D166*T136))","v":0},{"$f":"IF((U136*Genanskaffelsespriser!$D166-(2009-U$3)/($C136+U137)*Genanskaffelsespriser!$D166*U136)<0,0,(U136*Genanskaffelsespriser!$D166-(2009-U$3)/($C136+U137)*Genanskaffelsespriser!$D166*U136))","v":0},{"$f":"IF((V136*Genanskaffelsespriser!$D166-(2009-V$3)/($C136+V137)*Genanskaffelsespriser!$D166*V136)<0,0,(V136*Genanskaffelsespriser!$D166-(2009-V$3)/($C136+V137)*Genanskaffelsespriser!$D166*V136))","v":0},{"$f":"IF((W136*Genanskaffelsespriser!$D166-(2009-W$3)/($C136+W137)*Genanskaffelsespriser!$D166*W136)<0,0,(W136*Genanskaffelsespriser!$D166-(2009-W$3)/($C136+W137)*Genanskaffelsespriser!$D166*W136))","v":0},{"$f":"IF((X136*Genanskaffelsespriser!$D166-(2009-X$3)/($C136+X137)*Genanskaffelsespriser!$D166*X136)<0,0,(X136*Genanskaffelsespriser!$D166-(2009-X$3)/($C136+X137)*Genanskaffelsespriser!$D166*X136))","v":0},{"$f":"IF((Y136*Genanskaffelsespriser!$D166-(2009-Y$3)/($C136+Y137)*Genanskaffelsespriser!$D166*Y136)<0,0,(Y136*Genanskaffelsespriser!$D166-(2009-Y$3)/($C136+Y137)*Genanskaffelsespriser!$D166*Y136))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA136","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB136","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC136","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD136","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE136","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF136","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG136","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH136","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI136","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ136","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK136","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL136","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM136","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN136","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO136","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP136","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ136","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR136","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS136","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT136","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU136","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B167","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E167","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D138*Genanskaffelsespriser!$D167-(2009-D$3)/$C138*Genanskaffelsespriser!$D167*D138)<0,0,(D138*Genanskaffelsespriser!$D167-(2009-D$3)/$C138*Genanskaffelsespriser!$D167*D138))","v":0},{"$f":"IF((E138*Genanskaffelsespriser!$D167-(2009-E$3)/$C138*Genanskaffelsespriser!$D167*E138)<0,0,(E138*Genanskaffelsespriser!$D167-(2009-E$3)/$C138*Genanskaffelsespriser!$D167*E138))","v":0},{"$f":"IF((F138*Genanskaffelsespriser!$D167-(2009-F$3)/$C138*Genanskaffelsespriser!$D167*F138)<0,0,(F138*Genanskaffelsespriser!$D167-(2009-F$3)/$C138*Genanskaffelsespriser!$D167*F138))","v":0},{"$f":"IF((G138*Genanskaffelsespriser!$D167-(2009-G$3)/$C138*Genanskaffelsespriser!$D167*G138)<0,0,(G138*Genanskaffelsespriser!$D167-(2009-G$3)/$C138*Genanskaffelsespriser!$D167*G138))","v":0},{"$f":"IF((H138*Genanskaffelsespriser!$D167-(2009-H$3)/$C138*Genanskaffelsespriser!$D167*H138)<0,0,(H138*Genanskaffelsespriser!$D167-(2009-H$3)/$C138*Genanskaffelsespriser!$D167*H138))","v":0},{"$f":"IF((I138*Genanskaffelsespriser!$D167-(2009-I$3)/$C138*Genanskaffelsespriser!$D167*I138)<0,0,(I138*Genanskaffelsespriser!$D167-(2009-I$3)/$C138*Genanskaffelsespriser!$D167*I138))","v":0},{"$f":"IF((J138*Genanskaffelsespriser!$D167-(2009-J$3)/$C138*Genanskaffelsespriser!$D167*J138)<0,0,(J138*Genanskaffelsespriser!$D167-(2009-J$3)/$C138*Genanskaffelsespriser!$D167*J138))","v":0},{"$f":"IF((K138*Genanskaffelsespriser!$D167-(2009-K$3)/$C138*Genanskaffelsespriser!$D167*K138)<0,0,(K138*Genanskaffelsespriser!$D167-(2009-K$3)/$C138*Genanskaffelsespriser!$D167*K138))","v":0},{"$f":"IF((L138*Genanskaffelsespriser!$D167-(2009-L$3)/$C138*Genanskaffelsespriser!$D167*L138)<0,0,(L138*Genanskaffelsespriser!$D167-(2009-L$3)/$C138*Genanskaffelsespriser!$D167*L138))","v":0},{"$f":"IF((M138*Genanskaffelsespriser!$D167-(2009-M$3)/$C138*Genanskaffelsespriser!$D167*M138)<0,0,(M138*Genanskaffelsespriser!$D167-(2009-M$3)/$C138*Genanskaffelsespriser!$D167*M138))","v":0},{"$f":"IF((N138*Genanskaffelsespriser!$D167-(2009-N$3)/$C138*Genanskaffelsespriser!$D167*N138)<0,0,(N138*Genanskaffelsespriser!$D167-(2009-N$3)/$C138*Genanskaffelsespriser!$D167*N138))","v":0},{"$f":"IF((O138*Genanskaffelsespriser!$D167-(2009-O$3)/$C138*Genanskaffelsespriser!$D167*O138)<0,0,(O138*Genanskaffelsespriser!$D167-(2009-O$3)/$C138*Genanskaffelsespriser!$D167*O138))","v":0},{"$f":"IF((P138*Genanskaffelsespriser!$D167-(2009-P$3)/$C138*Genanskaffelsespriser!$D167*P138)<0,0,(P138*Genanskaffelsespriser!$D167-(2009-P$3)/$C138*Genanskaffelsespriser!$D167*P138))","v":0},{"$f":"IF((Q138*Genanskaffelsespriser!$D167-(2009-Q$3)/$C138*Genanskaffelsespriser!$D167*Q138)<0,0,(Q138*Genanskaffelsespriser!$D167-(2009-Q$3)/$C138*Genanskaffelsespriser!$D167*Q138))","v":0},{"$f":"IF((R138*Genanskaffelsespriser!$D167-(2009-R$3)/$C138*Genanskaffelsespriser!$D167*R138)<0,0,(R138*Genanskaffelsespriser!$D167-(2009-R$3)/$C138*Genanskaffelsespriser!$D167*R138))","v":0},{"$f":"IF((S138*Genanskaffelsespriser!$D167-(2009-S$3)/$C138*Genanskaffelsespriser!$D167*S138)<0,0,(S138*Genanskaffelsespriser!$D167-(2009-S$3)/$C138*Genanskaffelsespriser!$D167*S138))","v":0},{"$f":"IF((T138*Genanskaffelsespriser!$D167-(2009-T$3)/$C138*Genanskaffelsespriser!$D167*T138)<0,0,(T138*Genanskaffelsespriser!$D167-(2009-T$3)/$C138*Genanskaffelsespriser!$D167*T138))","v":0},{"$f":"IF((U138*Genanskaffelsespriser!$D167-(2009-U$3)/$C138*Genanskaffelsespriser!$D167*U138)<0,0,(U138*Genanskaffelsespriser!$D167-(2009-U$3)/$C138*Genanskaffelsespriser!$D167*U138))","v":0},{"$f":"IF((V138*Genanskaffelsespriser!$D167-(2009-V$3)/$C138*Genanskaffelsespriser!$D167*V138)<0,0,(V138*Genanskaffelsespriser!$D167-(2009-V$3)/$C138*Genanskaffelsespriser!$D167*V138))","v":0},{"$f":"IF((W138*Genanskaffelsespriser!$D167-(2009-W$3)/$C138*Genanskaffelsespriser!$D167*W138)<0,0,(W138*Genanskaffelsespriser!$D167-(2009-W$3)/$C138*Genanskaffelsespriser!$D167*W138))","v":0},{"$f":"IF((X138*Genanskaffelsespriser!$D167-(2009-X$3)/$C138*Genanskaffelsespriser!$D167*X138)<0,0,(X138*Genanskaffelsespriser!$D167-(2009-X$3)/$C138*Genanskaffelsespriser!$D167*X138))","v":0},{"$f":"IF((Y138*Genanskaffelsespriser!$D167-(2009-Y$3)/$C138*Genanskaffelsespriser!$D167*Y138)<0,0,(Y138*Genanskaffelsespriser!$D167-(2009-Y$3)/$C138*Genanskaffelsespriser!$D167*Y138))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA138","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB138","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC138","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD138","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE138","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF138","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG138","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH138","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI138","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ138","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK138","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL138","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM138","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN138","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO138","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP138","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ138","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR138","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS138","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT138","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU138","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B168","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E168","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D139*Genanskaffelsespriser!$D168-(2009-D$3)/$C139*Genanskaffelsespriser!$D168*D139)<0,0,(D139*Genanskaffelsespriser!$D168-(2009-D$3)/$C139*Genanskaffelsespriser!$D168*D139))","v":0},{"$f":"IF((E139*Genanskaffelsespriser!$D168-(2009-E$3)/$C139*Genanskaffelsespriser!$D168*E139)<0,0,(E139*Genanskaffelsespriser!$D168-(2009-E$3)/$C139*Genanskaffelsespriser!$D168*E139))","v":0},{"$f":"IF((F139*Genanskaffelsespriser!$D168-(2009-F$3)/$C139*Genanskaffelsespriser!$D168*F139)<0,0,(F139*Genanskaffelsespriser!$D168-(2009-F$3)/$C139*Genanskaffelsespriser!$D168*F139))","v":0},{"$f":"IF((G139*Genanskaffelsespriser!$D168-(2009-G$3)/$C139*Genanskaffelsespriser!$D168*G139)<0,0,(G139*Genanskaffelsespriser!$D168-(2009-G$3)/$C139*Genanskaffelsespriser!$D168*G139))","v":0},{"$f":"IF((H139*Genanskaffelsespriser!$D168-(2009-H$3)/$C139*Genanskaffelsespriser!$D168*H139)<0,0,(H139*Genanskaffelsespriser!$D168-(2009-H$3)/$C139*Genanskaffelsespriser!$D168*H139))","v":0},{"$f":"IF((I139*Genanskaffelsespriser!$D168-(2009-I$3)/$C139*Genanskaffelsespriser!$D168*I139)<0,0,(I139*Genanskaffelsespriser!$D168-(2009-I$3)/$C139*Genanskaffelsespriser!$D168*I139))","v":0},{"$f":"IF((J139*Genanskaffelsespriser!$D168-(2009-J$3)/$C139*Genanskaffelsespriser!$D168*J139)<0,0,(J139*Genanskaffelsespriser!$D168-(2009-J$3)/$C139*Genanskaffelsespriser!$D168*J139))","v":0},{"$f":"IF((K139*Genanskaffelsespriser!$D168-(2009-K$3)/$C139*Genanskaffelsespriser!$D168*K139)<0,0,(K139*Genanskaffelsespriser!$D168-(2009-K$3)/$C139*Genanskaffelsespriser!$D168*K139))","v":0},{"$f":"IF((L139*Genanskaffelsespriser!$D168-(2009-L$3)/$C139*Genanskaffelsespriser!$D168*L139)<0,0,(L139*Genanskaffelsespriser!$D168-(2009-L$3)/$C139*Genanskaffelsespriser!$D168*L139))","v":0},{"$f":"IF((M139*Genanskaffelsespriser!$D168-(2009-M$3)/$C139*Genanskaffelsespriser!$D168*M139)<0,0,(M139*Genanskaffelsespriser!$D168-(2009-M$3)/$C139*Genanskaffelsespriser!$D168*M139))","v":0},{"$f":"IF((N139*Genanskaffelsespriser!$D168-(2009-N$3)/$C139*Genanskaffelsespriser!$D168*N139)<0,0,(N139*Genanskaffelsespriser!$D168-(2009-N$3)/$C139*Genanskaffelsespriser!$D168*N139))","v":0},{"$f":"IF((O139*Genanskaffelsespriser!$D168-(2009-O$3)/$C139*Genanskaffelsespriser!$D168*O139)<0,0,(O139*Genanskaffelsespriser!$D168-(2009-O$3)/$C139*Genanskaffelsespriser!$D168*O139))","v":0},{"$f":"IF((P139*Genanskaffelsespriser!$D168-(2009-P$3)/$C139*Genanskaffelsespriser!$D168*P139)<0,0,(P139*Genanskaffelsespriser!$D168-(2009-P$3)/$C139*Genanskaffelsespriser!$D168*P139))","v":0},{"$f":"IF((Q139*Genanskaffelsespriser!$D168-(2009-Q$3)/$C139*Genanskaffelsespriser!$D168*Q139)<0,0,(Q139*Genanskaffelsespriser!$D168-(2009-Q$3)/$C139*Genanskaffelsespriser!$D168*Q139))","v":0},{"$f":"IF((R139*Genanskaffelsespriser!$D168-(2009-R$3)/$C139*Genanskaffelsespriser!$D168*R139)<0,0,(R139*Genanskaffelsespriser!$D168-(2009-R$3)/$C139*Genanskaffelsespriser!$D168*R139))","v":0},{"$f":"IF((S139*Genanskaffelsespriser!$D168-(2009-S$3)/$C139*Genanskaffelsespriser!$D168*S139)<0,0,(S139*Genanskaffelsespriser!$D168-(2009-S$3)/$C139*Genanskaffelsespriser!$D168*S139))","v":0},{"$f":"IF((T139*Genanskaffelsespriser!$D168-(2009-T$3)/$C139*Genanskaffelsespriser!$D168*T139)<0,0,(T139*Genanskaffelsespriser!$D168-(2009-T$3)/$C139*Genanskaffelsespriser!$D168*T139))","v":0},{"$f":"IF((U139*Genanskaffelsespriser!$D168-(2009-U$3)/$C139*Genanskaffelsespriser!$D168*U139)<0,0,(U139*Genanskaffelsespriser!$D168-(2009-U$3)/$C139*Genanskaffelsespriser!$D168*U139))","v":0},{"$f":"IF((V139*Genanskaffelsespriser!$D168-(2009-V$3)/$C139*Genanskaffelsespriser!$D168*V139)<0,0,(V139*Genanskaffelsespriser!$D168-(2009-V$3)/$C139*Genanskaffelsespriser!$D168*V139))","v":0},{"$f":"IF((W139*Genanskaffelsespriser!$D168-(2009-W$3)/$C139*Genanskaffelsespriser!$D168*W139)<0,0,(W139*Genanskaffelsespriser!$D168-(2009-W$3)/$C139*Genanskaffelsespriser!$D168*W139))","v":0},{"$f":"IF((X139*Genanskaffelsespriser!$D168-(2009-X$3)/$C139*Genanskaffelsespriser!$D168*X139)<0,0,(X139*Genanskaffelsespriser!$D168-(2009-X$3)/$C139*Genanskaffelsespriser!$D168*X139))","v":0},{"$f":"IF((Y139*Genanskaffelsespriser!$D168-(2009-Y$3)/$C139*Genanskaffelsespriser!$D168*Y139)<0,0,(Y139*Genanskaffelsespriser!$D168-(2009-Y$3)/$C139*Genanskaffelsespriser!$D168*Y139))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA139","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB139","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC139","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD139","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE139","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF139","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG139","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH139","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI139","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ139","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK139","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL139","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM139","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN139","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO139","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP139","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ139","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR139","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS139","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT139","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU139","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW141:AW160)","v":4339706.666666667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT141:BT160)","v":3832305.2294519469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ141:CQ160)","v":4086005.9480593065},0]
[{"$f":"+Genanskaffelsespriser!B170","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E170","v":75},0,0,0,0,0,0,0,0,0,0,7,7,0,0,0,15,0,0,0,0,0,0,null,{"$f":"IF((D141*Genanskaffelsespriser!$D170-(2009-D$3)/($C141+D142)*Genanskaffelsespriser!$D170*D141)<0,0,(D141*Genanskaffelsespriser!$D170-(2009-D$3)/($C141+D142)*Genanskaffelsespriser!$D170*D141))","v":0},{"$f":"IF((E141*Genanskaffelsespriser!$D170-(2009-E$3)/($C141+E142)*Genanskaffelsespriser!$D170*E141)<0,0,(E141*Genanskaffelsespriser!$D170-(2009-E$3)/($C141+E142)*Genanskaffelsespriser!$D170*E141))","v":0},{"$f":"IF((F141*Genanskaffelsespriser!$D170-(2009-F$3)/($C141+F142)*Genanskaffelsespriser!$D170*F141)<0,0,(F141*Genanskaffelsespriser!$D170-(2009-F$3)/($C141+F142)*Genanskaffelsespriser!$D170*F141))","v":0},{"$f":"IF((G141*Genanskaffelsespriser!$D170-(2009-G$3)/($C141+G142)*Genanskaffelsespriser!$D170*G141)<0,0,(G141*Genanskaffelsespriser!$D170-(2009-G$3)/($C141+G142)*Genanskaffelsespriser!$D170*G141))","v":0},{"$f":"IF((H141*Genanskaffelsespriser!$D170-(2009-H$3)/($C141+H142)*Genanskaffelsespriser!$D170*H141)<0,0,(H141*Genanskaffelsespriser!$D170-(2009-H$3)/($C141+H142)*Genanskaffelsespriser!$D170*H141))","v":0},{"$f":"IF((I141*Genanskaffelsespriser!$D170-(2009-I$3)/($C141+I142)*Genanskaffelsespriser!$D170*I141)<0,0,(I141*Genanskaffelsespriser!$D170-(2009-I$3)/($C141+I142)*Genanskaffelsespriser!$D170*I141))","v":0},{"$f":"IF((J141*Genanskaffelsespriser!$D170-(2009-J$3)/($C141+J142)*Genanskaffelsespriser!$D170*J141)<0,0,(J141*Genanskaffelsespriser!$D170-(2009-J$3)/($C141+J142)*Genanskaffelsespriser!$D170*J141))","v":0},{"$f":"IF((K141*Genanskaffelsespriser!$D170-(2009-K$3)/($C141+K142)*Genanskaffelsespriser!$D170*K141)<0,0,(K141*Genanskaffelsespriser!$D170-(2009-K$3)/($C141+K142)*Genanskaffelsespriser!$D170*K141))","v":0},{"$f":"IF((L141*Genanskaffelsespriser!$D170-(2009-L$3)/($C141+L142)*Genanskaffelsespriser!$D170*L141)<0,0,(L141*Genanskaffelsespriser!$D170-(2009-L$3)/($C141+L142)*Genanskaffelsespriser!$D170*L141))","v":0},{"$f":"IF((M141*Genanskaffelsespriser!$D170-(2009-M$3)/($C141+M142)*Genanskaffelsespriser!$D170*M141)<0,0,(M141*Genanskaffelsespriser!$D170-(2009-M$3)/($C141+M142)*Genanskaffelsespriser!$D170*M141))","v":0},{"$f":"IF((N141*Genanskaffelsespriser!$D170-(2009-N$3)/($C141+N142)*Genanskaffelsespriser!$D170*N141)<0,0,(N141*Genanskaffelsespriser!$D170-(2009-N$3)/($C141+N142)*Genanskaffelsespriser!$D170*N141))","v":156986.66666666669},{"$f":"IF((O141*Genanskaffelsespriser!$D170-(2009-O$3)/($C141+O142)*Genanskaffelsespriser!$D170*O141)<0,0,(O141*Genanskaffelsespriser!$D170-(2009-O$3)/($C141+O142)*Genanskaffelsespriser!$D170*O141))","v":170520},{"$f":"IF((P141*Genanskaffelsespriser!$D170-(2009-P$3)/($C141+P142)*Genanskaffelsespriser!$D170*P141)<0,0,(P141*Genanskaffelsespriser!$D170-(2009-P$3)/($C141+P142)*Genanskaffelsespriser!$D170*P141))","v":0},{"$f":"IF((Q141*Genanskaffelsespriser!$D170-(2009-Q$3)/($C141+Q142)*Genanskaffelsespriser!$D170*Q141)<0,0,(Q141*Genanskaffelsespriser!$D170-(2009-Q$3)/($C141+Q142)*Genanskaffelsespriser!$D170*Q141))","v":0},{"$f":"IF((R141*Genanskaffelsespriser!$D170-(2009-R$3)/($C141+R142)*Genanskaffelsespriser!$D170*R141)<0,0,(R141*Genanskaffelsespriser!$D170-(2009-R$3)/($C141+R142)*Genanskaffelsespriser!$D170*R141))","v":0},{"$f":"IF((S141*Genanskaffelsespriser!$D170-(2009-S$3)/($C141+S142)*Genanskaffelsespriser!$D170*S141)<0,0,(S141*Genanskaffelsespriser!$D170-(2009-S$3)/($C141+S142)*Genanskaffelsespriser!$D170*S141))","v":400200},{"$f":"IF((T141*Genanskaffelsespriser!$D170-(2009-T$3)/($C141+T142)*Genanskaffelsespriser!$D170*T141)<0,0,(T141*Genanskaffelsespriser!$D170-(2009-T$3)/($C141+T142)*Genanskaffelsespriser!$D170*T141))","v":0},{"$f":"IF((U141*Genanskaffelsespriser!$D170-(2009-U$3)/($C141+U142)*Genanskaffelsespriser!$D170*U141)<0,0,(U141*Genanskaffelsespriser!$D170-(2009-U$3)/($C141+U142)*Genanskaffelsespriser!$D170*U141))","v":0},{"$f":"IF((V141*Genanskaffelsespriser!$D170-(2009-V$3)/($C141+V142)*Genanskaffelsespriser!$D170*V141)<0,0,(V141*Genanskaffelsespriser!$D170-(2009-V$3)/($C141+V142)*Genanskaffelsespriser!$D170*V141))","v":0},{"$f":"IF((W141*Genanskaffelsespriser!$D170-(2009-W$3)/($C141+W142)*Genanskaffelsespriser!$D170*W141)<0,0,(W141*Genanskaffelsespriser!$D170-(2009-W$3)/($C141+W142)*Genanskaffelsespriser!$D170*W141))","v":0},{"$f":"IF((X141*Genanskaffelsespriser!$D170-(2009-X$3)/($C141+X142)*Genanskaffelsespriser!$D170*X141)<0,0,(X141*Genanskaffelsespriser!$D170-(2009-X$3)/($C141+X142)*Genanskaffelsespriser!$D170*X141))","v":0},{"$f":"IF((Y141*Genanskaffelsespriser!$D170-(2009-Y$3)/($C141+Y142)*Genanskaffelsespriser!$D170*Y141)<0,0,(Y141*Genanskaffelsespriser!$D170-(2009-Y$3)/($C141+Y142)*Genanskaffelsespriser!$D170*Y141))","v":0},{"$f":"+SUM(AA141:AV141)","v":727706.66666666674},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA141","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB141","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC141","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD141","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE141","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF141","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG141","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH141","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI141","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ141","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK141","v":110830.36953047899},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL141","v":137601.92503809385},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM141","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN141","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO141","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP141","v":371105.8536546395},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ141","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR141","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS141","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT141","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU141","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV141","v":0},{"$f":"+SUM(AX141:BS141)","v":619538.14822321234},{"$f":"(AA141+AX141)/2","v":0},{"$f":"(AB141+AY141)/2","v":0},{"$f":"(AC141+AZ141)/2","v":0},{"$f":"(AD141+BA141)/2","v":0},{"$f":"(AE141+BB141)/2","v":0},{"$f":"(AF141+BC141)/2","v":0},{"$f":"(AG141+BD141)/2","v":0},{"$f":"(AH141+BE141)/2","v":0},{"$f":"(AI141+BF141)/2","v":0},{"$f":"(AJ141+BG141)/2","v":0},{"$f":"(AK141+BH141)/2","v":133908.51809857285},{"$f":"(AL141+BI141)/2","v":154060.96251904691},{"$f":"(AM141+BJ141)/2","v":0},{"$f":"(AN141+BK141)/2","v":0},{"$f":"(AO141+BL141)/2","v":0},{"$f":"(AP141+BM141)/2","v":385652.92682731978},{"$f":"(AQ141+BN141)/2","v":0},{"$f":"(AR141+BO141)/2","v":0},{"$f":"(AS141+BP141)/2","v":0},{"$f":"(AT141+BQ141)/2","v":0},{"$f":"(AU141+BR141)/2","v":0},{"$f":"(AV141+BS141)/2","v":0},{"$f":"+AVERAGE(AW141,BT141)","v":673622.40744493948},29]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B171","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E171","v":20},0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,2,0,0,0,0,0,0,null,{"$f":"IF((D143*Genanskaffelsespriser!$D171-(2009-D$3)/$C143*Genanskaffelsespriser!$D171*D143)<0,0,(D143*Genanskaffelsespriser!$D171-(2009-D$3)/$C143*Genanskaffelsespriser!$D171*D143))","v":0},{"$f":"IF((E143*Genanskaffelsespriser!$D171-(2009-E$3)/$C143*Genanskaffelsespriser!$D171*E143)<0,0,(E143*Genanskaffelsespriser!$D171-(2009-E$3)/$C143*Genanskaffelsespriser!$D171*E143))","v":0},{"$f":"IF((F143*Genanskaffelsespriser!$D171-(2009-F$3)/$C143*Genanskaffelsespriser!$D171*F143)<0,0,(F143*Genanskaffelsespriser!$D171-(2009-F$3)/$C143*Genanskaffelsespriser!$D171*F143))","v":0},{"$f":"IF((G143*Genanskaffelsespriser!$D171-(2009-G$3)/$C143*Genanskaffelsespriser!$D171*G143)<0,0,(G143*Genanskaffelsespriser!$D171-(2009-G$3)/$C143*Genanskaffelsespriser!$D171*G143))","v":0},{"$f":"IF((H143*Genanskaffelsespriser!$D171-(2009-H$3)/$C143*Genanskaffelsespriser!$D171*H143)<0,0,(H143*Genanskaffelsespriser!$D171-(2009-H$3)/$C143*Genanskaffelsespriser!$D171*H143))","v":0},{"$f":"IF((I143*Genanskaffelsespriser!$D171-(2009-I$3)/$C143*Genanskaffelsespriser!$D171*I143)<0,0,(I143*Genanskaffelsespriser!$D171-(2009-I$3)/$C143*Genanskaffelsespriser!$D171*I143))","v":0},{"$f":"IF((J143*Genanskaffelsespriser!$D171-(2009-J$3)/$C143*Genanskaffelsespriser!$D171*J143)<0,0,(J143*Genanskaffelsespriser!$D171-(2009-J$3)/$C143*Genanskaffelsespriser!$D171*J143))","v":0},{"$f":"IF((K143*Genanskaffelsespriser!$D171-(2009-K$3)/$C143*Genanskaffelsespriser!$D171*K143)<0,0,(K143*Genanskaffelsespriser!$D171-(2009-K$3)/$C143*Genanskaffelsespriser!$D171*K143))","v":0},{"$f":"IF((L143*Genanskaffelsespriser!$D171-(2009-L$3)/$C143*Genanskaffelsespriser!$D171*L143)<0,0,(L143*Genanskaffelsespriser!$D171-(2009-L$3)/$C143*Genanskaffelsespriser!$D171*L143))","v":0},{"$f":"IF((M143*Genanskaffelsespriser!$D171-(2009-M$3)/$C143*Genanskaffelsespriser!$D171*M143)<0,0,(M143*Genanskaffelsespriser!$D171-(2009-M$3)/$C143*Genanskaffelsespriser!$D171*M143))","v":0},{"$f":"IF((N143*Genanskaffelsespriser!$D171-(2009-N$3)/$C143*Genanskaffelsespriser!$D171*N143)<0,0,(N143*Genanskaffelsespriser!$D171-(2009-N$3)/$C143*Genanskaffelsespriser!$D171*N143))","v":252000},{"$f":"IF((O143*Genanskaffelsespriser!$D171-(2009-O$3)/$C143*Genanskaffelsespriser!$D171*O143)<0,0,(O143*Genanskaffelsespriser!$D171-(2009-O$3)/$C143*Genanskaffelsespriser!$D171*O143))","v":672000},{"$f":"IF((P143*Genanskaffelsespriser!$D171-(2009-P$3)/$C143*Genanskaffelsespriser!$D171*P143)<0,0,(P143*Genanskaffelsespriser!$D171-(2009-P$3)/$C143*Genanskaffelsespriser!$D171*P143))","v":0},{"$f":"IF((Q143*Genanskaffelsespriser!$D171-(2009-Q$3)/$C143*Genanskaffelsespriser!$D171*Q143)<0,0,(Q143*Genanskaffelsespriser!$D171-(2009-Q$3)/$C143*Genanskaffelsespriser!$D171*Q143))","v":0},{"$f":"IF((R143*Genanskaffelsespriser!$D171-(2009-R$3)/$C143*Genanskaffelsespriser!$D171*R143)<0,0,(R143*Genanskaffelsespriser!$D171-(2009-R$3)/$C143*Genanskaffelsespriser!$D171*R143))","v":0},{"$f":"IF((S143*Genanskaffelsespriser!$D171-(2009-S$3)/$C143*Genanskaffelsespriser!$D171*S143)<0,0,(S143*Genanskaffelsespriser!$D171-(2009-S$3)/$C143*Genanskaffelsespriser!$D171*S143))","v":2352000},{"$f":"IF((T143*Genanskaffelsespriser!$D171-(2009-T$3)/$C143*Genanskaffelsespriser!$D171*T143)<0,0,(T143*Genanskaffelsespriser!$D171-(2009-T$3)/$C143*Genanskaffelsespriser!$D171*T143))","v":0},{"$f":"IF((U143*Genanskaffelsespriser!$D171-(2009-U$3)/$C143*Genanskaffelsespriser!$D171*U143)<0,0,(U143*Genanskaffelsespriser!$D171-(2009-U$3)/$C143*Genanskaffelsespriser!$D171*U143))","v":0},{"$f":"IF((V143*Genanskaffelsespriser!$D171-(2009-V$3)/$C143*Genanskaffelsespriser!$D171*V143)<0,0,(V143*Genanskaffelsespriser!$D171-(2009-V$3)/$C143*Genanskaffelsespriser!$D171*V143))","v":0},{"$f":"IF((W143*Genanskaffelsespriser!$D171-(2009-W$3)/$C143*Genanskaffelsespriser!$D171*W143)<0,0,(W143*Genanskaffelsespriser!$D171-(2009-W$3)/$C143*Genanskaffelsespriser!$D171*W143))","v":0},{"$f":"IF((X143*Genanskaffelsespriser!$D171-(2009-X$3)/$C143*Genanskaffelsespriser!$D171*X143)<0,0,(X143*Genanskaffelsespriser!$D171-(2009-X$3)/$C143*Genanskaffelsespriser!$D171*X143))","v":0},{"$f":"IF((Y143*Genanskaffelsespriser!$D171-(2009-Y$3)/$C143*Genanskaffelsespriser!$D171*Y143)<0,0,(Y143*Genanskaffelsespriser!$D171-(2009-Y$3)/$C143*Genanskaffelsespriser!$D171*Y143))","v":0},3276000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA143","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB143","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC143","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD143","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE143","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF143","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG143","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH143","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI143","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ143","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK143","v":177908.44098233842},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL143","v":542273.59620923689},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM143","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN143","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO143","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP143","v":2181011.9135325141},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ143","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR143","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS143","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT143","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU143","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV143","v":0},2901193.9507240895,0,0,0,0,0,0,0,0,0,0,214954.2204911692,607136.79810461844,0,0,0,2266505.9567662571,0,0,0,0,0,0,3088596.9753620448,4]
[{"$f":"+Genanskaffelsespriser!B172","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E172","v":10},0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,2,0,0,0,0,0,0,null,{"$f":"IF((D144*Genanskaffelsespriser!$D172-(2009-D$3)/$C144*Genanskaffelsespriser!$D172*D144)<0,0,(D144*Genanskaffelsespriser!$D172-(2009-D$3)/$C144*Genanskaffelsespriser!$D172*D144))","v":0},{"$f":"IF((E144*Genanskaffelsespriser!$D172-(2009-E$3)/$C144*Genanskaffelsespriser!$D172*E144)<0,0,(E144*Genanskaffelsespriser!$D172-(2009-E$3)/$C144*Genanskaffelsespriser!$D172*E144))","v":0},{"$f":"IF((F144*Genanskaffelsespriser!$D172-(2009-F$3)/$C144*Genanskaffelsespriser!$D172*F144)<0,0,(F144*Genanskaffelsespriser!$D172-(2009-F$3)/$C144*Genanskaffelsespriser!$D172*F144))","v":0},{"$f":"IF((G144*Genanskaffelsespriser!$D172-(2009-G$3)/$C144*Genanskaffelsespriser!$D172*G144)<0,0,(G144*Genanskaffelsespriser!$D172-(2009-G$3)/$C144*Genanskaffelsespriser!$D172*G144))","v":0},{"$f":"IF((H144*Genanskaffelsespriser!$D172-(2009-H$3)/$C144*Genanskaffelsespriser!$D172*H144)<0,0,(H144*Genanskaffelsespriser!$D172-(2009-H$3)/$C144*Genanskaffelsespriser!$D172*H144))","v":0},{"$f":"IF((I144*Genanskaffelsespriser!$D172-(2009-I$3)/$C144*Genanskaffelsespriser!$D172*I144)<0,0,(I144*Genanskaffelsespriser!$D172-(2009-I$3)/$C144*Genanskaffelsespriser!$D172*I144))","v":0},{"$f":"IF((J144*Genanskaffelsespriser!$D172-(2009-J$3)/$C144*Genanskaffelsespriser!$D172*J144)<0,0,(J144*Genanskaffelsespriser!$D172-(2009-J$3)/$C144*Genanskaffelsespriser!$D172*J144))","v":0},{"$f":"IF((K144*Genanskaffelsespriser!$D172-(2009-K$3)/$C144*Genanskaffelsespriser!$D172*K144)<0,0,(K144*Genanskaffelsespriser!$D172-(2009-K$3)/$C144*Genanskaffelsespriser!$D172*K144))","v":0},{"$f":"IF((L144*Genanskaffelsespriser!$D172-(2009-L$3)/$C144*Genanskaffelsespriser!$D172*L144)<0,0,(L144*Genanskaffelsespriser!$D172-(2009-L$3)/$C144*Genanskaffelsespriser!$D172*L144))","v":0},{"$f":"IF((M144*Genanskaffelsespriser!$D172-(2009-M$3)/$C144*Genanskaffelsespriser!$D172*M144)<0,0,(M144*Genanskaffelsespriser!$D172-(2009-M$3)/$C144*Genanskaffelsespriser!$D172*M144))","v":0},{"$f":"IF((N144*Genanskaffelsespriser!$D172-(2009-N$3)/$C144*Genanskaffelsespriser!$D172*N144)<0,0,(N144*Genanskaffelsespriser!$D172-(2009-N$3)/$C144*Genanskaffelsespriser!$D172*N144))","v":0},{"$f":"IF((O144*Genanskaffelsespriser!$D172-(2009-O$3)/$C144*Genanskaffelsespriser!$D172*O144)<0,0,(O144*Genanskaffelsespriser!$D172-(2009-O$3)/$C144*Genanskaffelsespriser!$D172*O144))","v":0},{"$f":"IF((P144*Genanskaffelsespriser!$D172-(2009-P$3)/$C144*Genanskaffelsespriser!$D172*P144)<0,0,(P144*Genanskaffelsespriser!$D172-(2009-P$3)/$C144*Genanskaffelsespriser!$D172*P144))","v":0},{"$f":"IF((Q144*Genanskaffelsespriser!$D172-(2009-Q$3)/$C144*Genanskaffelsespriser!$D172*Q144)<0,0,(Q144*Genanskaffelsespriser!$D172-(2009-Q$3)/$C144*Genanskaffelsespriser!$D172*Q144))","v":0},{"$f":"IF((R144*Genanskaffelsespriser!$D172-(2009-R$3)/$C144*Genanskaffelsespriser!$D172*R144)<0,0,(R144*Genanskaffelsespriser!$D172-(2009-R$3)/$C144*Genanskaffelsespriser!$D172*R144))","v":0},{"$f":"IF((S144*Genanskaffelsespriser!$D172-(2009-S$3)/$C144*Genanskaffelsespriser!$D172*S144)<0,0,(S144*Genanskaffelsespriser!$D172-(2009-S$3)/$C144*Genanskaffelsespriser!$D172*S144))","v":336000},{"$f":"IF((T144*Genanskaffelsespriser!$D172-(2009-T$3)/$C144*Genanskaffelsespriser!$D172*T144)<0,0,(T144*Genanskaffelsespriser!$D172-(2009-T$3)/$C144*Genanskaffelsespriser!$D172*T144))","v":0},{"$f":"IF((U144*Genanskaffelsespriser!$D172-(2009-U$3)/$C144*Genanskaffelsespriser!$D172*U144)<0,0,(U144*Genanskaffelsespriser!$D172-(2009-U$3)/$C144*Genanskaffelsespriser!$D172*U144))","v":0},{"$f":"IF((V144*Genanskaffelsespriser!$D172-(2009-V$3)/$C144*Genanskaffelsespriser!$D172*V144)<0,0,(V144*Genanskaffelsespriser!$D172-(2009-V$3)/$C144*Genanskaffelsespriser!$D172*V144))","v":0},{"$f":"IF((W144*Genanskaffelsespriser!$D172-(2009-W$3)/$C144*Genanskaffelsespriser!$D172*W144)<0,0,(W144*Genanskaffelsespriser!$D172-(2009-W$3)/$C144*Genanskaffelsespriser!$D172*W144))","v":0},{"$f":"IF((X144*Genanskaffelsespriser!$D172-(2009-X$3)/$C144*Genanskaffelsespriser!$D172*X144)<0,0,(X144*Genanskaffelsespriser!$D172-(2009-X$3)/$C144*Genanskaffelsespriser!$D172*X144))","v":0},{"$f":"IF((Y144*Genanskaffelsespriser!$D172-(2009-Y$3)/$C144*Genanskaffelsespriser!$D172*Y144)<0,0,(Y144*Genanskaffelsespriser!$D172-(2009-Y$3)/$C144*Genanskaffelsespriser!$D172*Y144))","v":0},336000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA144","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB144","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC144","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD144","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE144","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF144","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG144","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH144","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI144","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ144","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK144","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL144","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM144","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN144","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO144","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP144","v":311573.13050464488},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ144","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR144","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS144","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT144","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU144","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV144","v":0},311573.13050464488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,323786.56525232247,0,0,0,0,0,0,323786.56525232247,4]
[{"$f":"+Genanskaffelsespriser!B173","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E173","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D145*Genanskaffelsespriser!$D173-(2009-D$3)/$C145*Genanskaffelsespriser!$D173*D145)<0,0,(D145*Genanskaffelsespriser!$D173-(2009-D$3)/$C145*Genanskaffelsespriser!$D173*D145))","v":0},{"$f":"IF((E145*Genanskaffelsespriser!$D173-(2009-E$3)/$C145*Genanskaffelsespriser!$D173*E145)<0,0,(E145*Genanskaffelsespriser!$D173-(2009-E$3)/$C145*Genanskaffelsespriser!$D173*E145))","v":0},{"$f":"IF((F145*Genanskaffelsespriser!$D173-(2009-F$3)/$C145*Genanskaffelsespriser!$D173*F145)<0,0,(F145*Genanskaffelsespriser!$D173-(2009-F$3)/$C145*Genanskaffelsespriser!$D173*F145))","v":0},{"$f":"IF((G145*Genanskaffelsespriser!$D173-(2009-G$3)/$C145*Genanskaffelsespriser!$D173*G145)<0,0,(G145*Genanskaffelsespriser!$D173-(2009-G$3)/$C145*Genanskaffelsespriser!$D173*G145))","v":0},{"$f":"IF((H145*Genanskaffelsespriser!$D173-(2009-H$3)/$C145*Genanskaffelsespriser!$D173*H145)<0,0,(H145*Genanskaffelsespriser!$D173-(2009-H$3)/$C145*Genanskaffelsespriser!$D173*H145))","v":0},{"$f":"IF((I145*Genanskaffelsespriser!$D173-(2009-I$3)/$C145*Genanskaffelsespriser!$D173*I145)<0,0,(I145*Genanskaffelsespriser!$D173-(2009-I$3)/$C145*Genanskaffelsespriser!$D173*I145))","v":0},{"$f":"IF((J145*Genanskaffelsespriser!$D173-(2009-J$3)/$C145*Genanskaffelsespriser!$D173*J145)<0,0,(J145*Genanskaffelsespriser!$D173-(2009-J$3)/$C145*Genanskaffelsespriser!$D173*J145))","v":0},{"$f":"IF((K145*Genanskaffelsespriser!$D173-(2009-K$3)/$C145*Genanskaffelsespriser!$D173*K145)<0,0,(K145*Genanskaffelsespriser!$D173-(2009-K$3)/$C145*Genanskaffelsespriser!$D173*K145))","v":0},{"$f":"IF((L145*Genanskaffelsespriser!$D173-(2009-L$3)/$C145*Genanskaffelsespriser!$D173*L145)<0,0,(L145*Genanskaffelsespriser!$D173-(2009-L$3)/$C145*Genanskaffelsespriser!$D173*L145))","v":0},{"$f":"IF((M145*Genanskaffelsespriser!$D173-(2009-M$3)/$C145*Genanskaffelsespriser!$D173*M145)<0,0,(M145*Genanskaffelsespriser!$D173-(2009-M$3)/$C145*Genanskaffelsespriser!$D173*M145))","v":0},{"$f":"IF((N145*Genanskaffelsespriser!$D173-(2009-N$3)/$C145*Genanskaffelsespriser!$D173*N145)<0,0,(N145*Genanskaffelsespriser!$D173-(2009-N$3)/$C145*Genanskaffelsespriser!$D173*N145))","v":0},{"$f":"IF((O145*Genanskaffelsespriser!$D173-(2009-O$3)/$C145*Genanskaffelsespriser!$D173*O145)<0,0,(O145*Genanskaffelsespriser!$D173-(2009-O$3)/$C145*Genanskaffelsespriser!$D173*O145))","v":0},{"$f":"IF((P145*Genanskaffelsespriser!$D173-(2009-P$3)/$C145*Genanskaffelsespriser!$D173*P145)<0,0,(P145*Genanskaffelsespriser!$D173-(2009-P$3)/$C145*Genanskaffelsespriser!$D173*P145))","v":0},{"$f":"IF((Q145*Genanskaffelsespriser!$D173-(2009-Q$3)/$C145*Genanskaffelsespriser!$D173*Q145)<0,0,(Q145*Genanskaffelsespriser!$D173-(2009-Q$3)/$C145*Genanskaffelsespriser!$D173*Q145))","v":0},{"$f":"IF((R145*Genanskaffelsespriser!$D173-(2009-R$3)/$C145*Genanskaffelsespriser!$D173*R145)<0,0,(R145*Genanskaffelsespriser!$D173-(2009-R$3)/$C145*Genanskaffelsespriser!$D173*R145))","v":0},{"$f":"IF((S145*Genanskaffelsespriser!$D173-(2009-S$3)/$C145*Genanskaffelsespriser!$D173*S145)<0,0,(S145*Genanskaffelsespriser!$D173-(2009-S$3)/$C145*Genanskaffelsespriser!$D173*S145))","v":0},{"$f":"IF((T145*Genanskaffelsespriser!$D173-(2009-T$3)/$C145*Genanskaffelsespriser!$D173*T145)<0,0,(T145*Genanskaffelsespriser!$D173-(2009-T$3)/$C145*Genanskaffelsespriser!$D173*T145))","v":0},{"$f":"IF((U145*Genanskaffelsespriser!$D173-(2009-U$3)/$C145*Genanskaffelsespriser!$D173*U145)<0,0,(U145*Genanskaffelsespriser!$D173-(2009-U$3)/$C145*Genanskaffelsespriser!$D173*U145))","v":0},{"$f":"IF((V145*Genanskaffelsespriser!$D173-(2009-V$3)/$C145*Genanskaffelsespriser!$D173*V145)<0,0,(V145*Genanskaffelsespriser!$D173-(2009-V$3)/$C145*Genanskaffelsespriser!$D173*V145))","v":0},{"$f":"IF((W145*Genanskaffelsespriser!$D173-(2009-W$3)/$C145*Genanskaffelsespriser!$D173*W145)<0,0,(W145*Genanskaffelsespriser!$D173-(2009-W$3)/$C145*Genanskaffelsespriser!$D173*W145))","v":0},{"$f":"IF((X145*Genanskaffelsespriser!$D173-(2009-X$3)/$C145*Genanskaffelsespriser!$D173*X145)<0,0,(X145*Genanskaffelsespriser!$D173-(2009-X$3)/$C145*Genanskaffelsespriser!$D173*X145))","v":0},{"$f":"IF((Y145*Genanskaffelsespriser!$D173-(2009-Y$3)/$C145*Genanskaffelsespriser!$D173*Y145)<0,0,(Y145*Genanskaffelsespriser!$D173-(2009-Y$3)/$C145*Genanskaffelsespriser!$D173*Y145))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA145","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB145","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC145","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD145","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE145","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF145","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG145","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH145","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI145","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ145","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK145","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL145","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM145","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN145","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO145","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP145","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ145","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR145","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS145","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT145","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU145","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B174","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E174","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D146*Genanskaffelsespriser!$D174-(2009-D$3)/$C146*Genanskaffelsespriser!$D174*D146)<0,0,(D146*Genanskaffelsespriser!$D174-(2009-D$3)/$C146*Genanskaffelsespriser!$D174*D146))","v":0},{"$f":"IF((E146*Genanskaffelsespriser!$D174-(2009-E$3)/$C146*Genanskaffelsespriser!$D174*E146)<0,0,(E146*Genanskaffelsespriser!$D174-(2009-E$3)/$C146*Genanskaffelsespriser!$D174*E146))","v":0},{"$f":"IF((F146*Genanskaffelsespriser!$D174-(2009-F$3)/$C146*Genanskaffelsespriser!$D174*F146)<0,0,(F146*Genanskaffelsespriser!$D174-(2009-F$3)/$C146*Genanskaffelsespriser!$D174*F146))","v":0},{"$f":"IF((G146*Genanskaffelsespriser!$D174-(2009-G$3)/$C146*Genanskaffelsespriser!$D174*G146)<0,0,(G146*Genanskaffelsespriser!$D174-(2009-G$3)/$C146*Genanskaffelsespriser!$D174*G146))","v":0},{"$f":"IF((H146*Genanskaffelsespriser!$D174-(2009-H$3)/$C146*Genanskaffelsespriser!$D174*H146)<0,0,(H146*Genanskaffelsespriser!$D174-(2009-H$3)/$C146*Genanskaffelsespriser!$D174*H146))","v":0},{"$f":"IF((I146*Genanskaffelsespriser!$D174-(2009-I$3)/$C146*Genanskaffelsespriser!$D174*I146)<0,0,(I146*Genanskaffelsespriser!$D174-(2009-I$3)/$C146*Genanskaffelsespriser!$D174*I146))","v":0},{"$f":"IF((J146*Genanskaffelsespriser!$D174-(2009-J$3)/$C146*Genanskaffelsespriser!$D174*J146)<0,0,(J146*Genanskaffelsespriser!$D174-(2009-J$3)/$C146*Genanskaffelsespriser!$D174*J146))","v":0},{"$f":"IF((K146*Genanskaffelsespriser!$D174-(2009-K$3)/$C146*Genanskaffelsespriser!$D174*K146)<0,0,(K146*Genanskaffelsespriser!$D174-(2009-K$3)/$C146*Genanskaffelsespriser!$D174*K146))","v":0},{"$f":"IF((L146*Genanskaffelsespriser!$D174-(2009-L$3)/$C146*Genanskaffelsespriser!$D174*L146)<0,0,(L146*Genanskaffelsespriser!$D174-(2009-L$3)/$C146*Genanskaffelsespriser!$D174*L146))","v":0},{"$f":"IF((M146*Genanskaffelsespriser!$D174-(2009-M$3)/$C146*Genanskaffelsespriser!$D174*M146)<0,0,(M146*Genanskaffelsespriser!$D174-(2009-M$3)/$C146*Genanskaffelsespriser!$D174*M146))","v":0},{"$f":"IF((N146*Genanskaffelsespriser!$D174-(2009-N$3)/$C146*Genanskaffelsespriser!$D174*N146)<0,0,(N146*Genanskaffelsespriser!$D174-(2009-N$3)/$C146*Genanskaffelsespriser!$D174*N146))","v":0},{"$f":"IF((O146*Genanskaffelsespriser!$D174-(2009-O$3)/$C146*Genanskaffelsespriser!$D174*O146)<0,0,(O146*Genanskaffelsespriser!$D174-(2009-O$3)/$C146*Genanskaffelsespriser!$D174*O146))","v":0},{"$f":"IF((P146*Genanskaffelsespriser!$D174-(2009-P$3)/$C146*Genanskaffelsespriser!$D174*P146)<0,0,(P146*Genanskaffelsespriser!$D174-(2009-P$3)/$C146*Genanskaffelsespriser!$D174*P146))","v":0},{"$f":"IF((Q146*Genanskaffelsespriser!$D174-(2009-Q$3)/$C146*Genanskaffelsespriser!$D174*Q146)<0,0,(Q146*Genanskaffelsespriser!$D174-(2009-Q$3)/$C146*Genanskaffelsespriser!$D174*Q146))","v":0},{"$f":"IF((R146*Genanskaffelsespriser!$D174-(2009-R$3)/$C146*Genanskaffelsespriser!$D174*R146)<0,0,(R146*Genanskaffelsespriser!$D174-(2009-R$3)/$C146*Genanskaffelsespriser!$D174*R146))","v":0},{"$f":"IF((S146*Genanskaffelsespriser!$D174-(2009-S$3)/$C146*Genanskaffelsespriser!$D174*S146)<0,0,(S146*Genanskaffelsespriser!$D174-(2009-S$3)/$C146*Genanskaffelsespriser!$D174*S146))","v":0},{"$f":"IF((T146*Genanskaffelsespriser!$D174-(2009-T$3)/$C146*Genanskaffelsespriser!$D174*T146)<0,0,(T146*Genanskaffelsespriser!$D174-(2009-T$3)/$C146*Genanskaffelsespriser!$D174*T146))","v":0},{"$f":"IF((U146*Genanskaffelsespriser!$D174-(2009-U$3)/$C146*Genanskaffelsespriser!$D174*U146)<0,0,(U146*Genanskaffelsespriser!$D174-(2009-U$3)/$C146*Genanskaffelsespriser!$D174*U146))","v":0},{"$f":"IF((V146*Genanskaffelsespriser!$D174-(2009-V$3)/$C146*Genanskaffelsespriser!$D174*V146)<0,0,(V146*Genanskaffelsespriser!$D174-(2009-V$3)/$C146*Genanskaffelsespriser!$D174*V146))","v":0},{"$f":"IF((W146*Genanskaffelsespriser!$D174-(2009-W$3)/$C146*Genanskaffelsespriser!$D174*W146)<0,0,(W146*Genanskaffelsespriser!$D174-(2009-W$3)/$C146*Genanskaffelsespriser!$D174*W146))","v":0},{"$f":"IF((X146*Genanskaffelsespriser!$D174-(2009-X$3)/$C146*Genanskaffelsespriser!$D174*X146)<0,0,(X146*Genanskaffelsespriser!$D174-(2009-X$3)/$C146*Genanskaffelsespriser!$D174*X146))","v":0},{"$f":"IF((Y146*Genanskaffelsespriser!$D174-(2009-Y$3)/$C146*Genanskaffelsespriser!$D174*Y146)<0,0,(Y146*Genanskaffelsespriser!$D174-(2009-Y$3)/$C146*Genanskaffelsespriser!$D174*Y146))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA146","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB146","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC146","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD146","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE146","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF146","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG146","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH146","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI146","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ146","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK146","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL146","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM146","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN146","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO146","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP146","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ146","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR146","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS146","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT146","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU146","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B175","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E175","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D147*Genanskaffelsespriser!$D175-(2009-D$3)/$C147*Genanskaffelsespriser!$D175*D147)<0,0,(D147*Genanskaffelsespriser!$D175-(2009-D$3)/$C147*Genanskaffelsespriser!$D175*D147))","v":0},{"$f":"IF((E147*Genanskaffelsespriser!$D175-(2009-E$3)/$C147*Genanskaffelsespriser!$D175*E147)<0,0,(E147*Genanskaffelsespriser!$D175-(2009-E$3)/$C147*Genanskaffelsespriser!$D175*E147))","v":0},{"$f":"IF((F147*Genanskaffelsespriser!$D175-(2009-F$3)/$C147*Genanskaffelsespriser!$D175*F147)<0,0,(F147*Genanskaffelsespriser!$D175-(2009-F$3)/$C147*Genanskaffelsespriser!$D175*F147))","v":0},{"$f":"IF((G147*Genanskaffelsespriser!$D175-(2009-G$3)/$C147*Genanskaffelsespriser!$D175*G147)<0,0,(G147*Genanskaffelsespriser!$D175-(2009-G$3)/$C147*Genanskaffelsespriser!$D175*G147))","v":0},{"$f":"IF((H147*Genanskaffelsespriser!$D175-(2009-H$3)/$C147*Genanskaffelsespriser!$D175*H147)<0,0,(H147*Genanskaffelsespriser!$D175-(2009-H$3)/$C147*Genanskaffelsespriser!$D175*H147))","v":0},{"$f":"IF((I147*Genanskaffelsespriser!$D175-(2009-I$3)/$C147*Genanskaffelsespriser!$D175*I147)<0,0,(I147*Genanskaffelsespriser!$D175-(2009-I$3)/$C147*Genanskaffelsespriser!$D175*I147))","v":0},{"$f":"IF((J147*Genanskaffelsespriser!$D175-(2009-J$3)/$C147*Genanskaffelsespriser!$D175*J147)<0,0,(J147*Genanskaffelsespriser!$D175-(2009-J$3)/$C147*Genanskaffelsespriser!$D175*J147))","v":0},{"$f":"IF((K147*Genanskaffelsespriser!$D175-(2009-K$3)/$C147*Genanskaffelsespriser!$D175*K147)<0,0,(K147*Genanskaffelsespriser!$D175-(2009-K$3)/$C147*Genanskaffelsespriser!$D175*K147))","v":0},{"$f":"IF((L147*Genanskaffelsespriser!$D175-(2009-L$3)/$C147*Genanskaffelsespriser!$D175*L147)<0,0,(L147*Genanskaffelsespriser!$D175-(2009-L$3)/$C147*Genanskaffelsespriser!$D175*L147))","v":0},{"$f":"IF((M147*Genanskaffelsespriser!$D175-(2009-M$3)/$C147*Genanskaffelsespriser!$D175*M147)<0,0,(M147*Genanskaffelsespriser!$D175-(2009-M$3)/$C147*Genanskaffelsespriser!$D175*M147))","v":0},{"$f":"IF((N147*Genanskaffelsespriser!$D175-(2009-N$3)/$C147*Genanskaffelsespriser!$D175*N147)<0,0,(N147*Genanskaffelsespriser!$D175-(2009-N$3)/$C147*Genanskaffelsespriser!$D175*N147))","v":0},{"$f":"IF((O147*Genanskaffelsespriser!$D175-(2009-O$3)/$C147*Genanskaffelsespriser!$D175*O147)<0,0,(O147*Genanskaffelsespriser!$D175-(2009-O$3)/$C147*Genanskaffelsespriser!$D175*O147))","v":0},{"$f":"IF((P147*Genanskaffelsespriser!$D175-(2009-P$3)/$C147*Genanskaffelsespriser!$D175*P147)<0,0,(P147*Genanskaffelsespriser!$D175-(2009-P$3)/$C147*Genanskaffelsespriser!$D175*P147))","v":0},{"$f":"IF((Q147*Genanskaffelsespriser!$D175-(2009-Q$3)/$C147*Genanskaffelsespriser!$D175*Q147)<0,0,(Q147*Genanskaffelsespriser!$D175-(2009-Q$3)/$C147*Genanskaffelsespriser!$D175*Q147))","v":0},{"$f":"IF((R147*Genanskaffelsespriser!$D175-(2009-R$3)/$C147*Genanskaffelsespriser!$D175*R147)<0,0,(R147*Genanskaffelsespriser!$D175-(2009-R$3)/$C147*Genanskaffelsespriser!$D175*R147))","v":0},{"$f":"IF((S147*Genanskaffelsespriser!$D175-(2009-S$3)/$C147*Genanskaffelsespriser!$D175*S147)<0,0,(S147*Genanskaffelsespriser!$D175-(2009-S$3)/$C147*Genanskaffelsespriser!$D175*S147))","v":0},{"$f":"IF((T147*Genanskaffelsespriser!$D175-(2009-T$3)/$C147*Genanskaffelsespriser!$D175*T147)<0,0,(T147*Genanskaffelsespriser!$D175-(2009-T$3)/$C147*Genanskaffelsespriser!$D175*T147))","v":0},{"$f":"IF((U147*Genanskaffelsespriser!$D175-(2009-U$3)/$C147*Genanskaffelsespriser!$D175*U147)<0,0,(U147*Genanskaffelsespriser!$D175-(2009-U$3)/$C147*Genanskaffelsespriser!$D175*U147))","v":0},{"$f":"IF((V147*Genanskaffelsespriser!$D175-(2009-V$3)/$C147*Genanskaffelsespriser!$D175*V147)<0,0,(V147*Genanskaffelsespriser!$D175-(2009-V$3)/$C147*Genanskaffelsespriser!$D175*V147))","v":0},{"$f":"IF((W147*Genanskaffelsespriser!$D175-(2009-W$3)/$C147*Genanskaffelsespriser!$D175*W147)<0,0,(W147*Genanskaffelsespriser!$D175-(2009-W$3)/$C147*Genanskaffelsespriser!$D175*W147))","v":0},{"$f":"IF((X147*Genanskaffelsespriser!$D175-(2009-X$3)/$C147*Genanskaffelsespriser!$D175*X147)<0,0,(X147*Genanskaffelsespriser!$D175-(2009-X$3)/$C147*Genanskaffelsespriser!$D175*X147))","v":0},{"$f":"IF((Y147*Genanskaffelsespriser!$D175-(2009-Y$3)/$C147*Genanskaffelsespriser!$D175*Y147)<0,0,(Y147*Genanskaffelsespriser!$D175-(2009-Y$3)/$C147*Genanskaffelsespriser!$D175*Y147))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA147","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB147","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC147","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD147","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE147","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF147","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG147","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH147","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI147","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ147","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK147","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL147","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM147","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN147","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO147","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP147","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ147","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR147","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS147","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT147","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU147","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B176","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E176","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D148*Genanskaffelsespriser!$D176-(2009-D$3)/$C148*Genanskaffelsespriser!$D176*D148)<0,0,(D148*Genanskaffelsespriser!$D176-(2009-D$3)/$C148*Genanskaffelsespriser!$D176*D148))","v":0},{"$f":"IF((E148*Genanskaffelsespriser!$D176-(2009-E$3)/$C148*Genanskaffelsespriser!$D176*E148)<0,0,(E148*Genanskaffelsespriser!$D176-(2009-E$3)/$C148*Genanskaffelsespriser!$D176*E148))","v":0},{"$f":"IF((F148*Genanskaffelsespriser!$D176-(2009-F$3)/$C148*Genanskaffelsespriser!$D176*F148)<0,0,(F148*Genanskaffelsespriser!$D176-(2009-F$3)/$C148*Genanskaffelsespriser!$D176*F148))","v":0},{"$f":"IF((G148*Genanskaffelsespriser!$D176-(2009-G$3)/$C148*Genanskaffelsespriser!$D176*G148)<0,0,(G148*Genanskaffelsespriser!$D176-(2009-G$3)/$C148*Genanskaffelsespriser!$D176*G148))","v":0},{"$f":"IF((H148*Genanskaffelsespriser!$D176-(2009-H$3)/$C148*Genanskaffelsespriser!$D176*H148)<0,0,(H148*Genanskaffelsespriser!$D176-(2009-H$3)/$C148*Genanskaffelsespriser!$D176*H148))","v":0},{"$f":"IF((I148*Genanskaffelsespriser!$D176-(2009-I$3)/$C148*Genanskaffelsespriser!$D176*I148)<0,0,(I148*Genanskaffelsespriser!$D176-(2009-I$3)/$C148*Genanskaffelsespriser!$D176*I148))","v":0},{"$f":"IF((J148*Genanskaffelsespriser!$D176-(2009-J$3)/$C148*Genanskaffelsespriser!$D176*J148)<0,0,(J148*Genanskaffelsespriser!$D176-(2009-J$3)/$C148*Genanskaffelsespriser!$D176*J148))","v":0},{"$f":"IF((K148*Genanskaffelsespriser!$D176-(2009-K$3)/$C148*Genanskaffelsespriser!$D176*K148)<0,0,(K148*Genanskaffelsespriser!$D176-(2009-K$3)/$C148*Genanskaffelsespriser!$D176*K148))","v":0},{"$f":"IF((L148*Genanskaffelsespriser!$D176-(2009-L$3)/$C148*Genanskaffelsespriser!$D176*L148)<0,0,(L148*Genanskaffelsespriser!$D176-(2009-L$3)/$C148*Genanskaffelsespriser!$D176*L148))","v":0},{"$f":"IF((M148*Genanskaffelsespriser!$D176-(2009-M$3)/$C148*Genanskaffelsespriser!$D176*M148)<0,0,(M148*Genanskaffelsespriser!$D176-(2009-M$3)/$C148*Genanskaffelsespriser!$D176*M148))","v":0},{"$f":"IF((N148*Genanskaffelsespriser!$D176-(2009-N$3)/$C148*Genanskaffelsespriser!$D176*N148)<0,0,(N148*Genanskaffelsespriser!$D176-(2009-N$3)/$C148*Genanskaffelsespriser!$D176*N148))","v":0},{"$f":"IF((O148*Genanskaffelsespriser!$D176-(2009-O$3)/$C148*Genanskaffelsespriser!$D176*O148)<0,0,(O148*Genanskaffelsespriser!$D176-(2009-O$3)/$C148*Genanskaffelsespriser!$D176*O148))","v":0},{"$f":"IF((P148*Genanskaffelsespriser!$D176-(2009-P$3)/$C148*Genanskaffelsespriser!$D176*P148)<0,0,(P148*Genanskaffelsespriser!$D176-(2009-P$3)/$C148*Genanskaffelsespriser!$D176*P148))","v":0},{"$f":"IF((Q148*Genanskaffelsespriser!$D176-(2009-Q$3)/$C148*Genanskaffelsespriser!$D176*Q148)<0,0,(Q148*Genanskaffelsespriser!$D176-(2009-Q$3)/$C148*Genanskaffelsespriser!$D176*Q148))","v":0},{"$f":"IF((R148*Genanskaffelsespriser!$D176-(2009-R$3)/$C148*Genanskaffelsespriser!$D176*R148)<0,0,(R148*Genanskaffelsespriser!$D176-(2009-R$3)/$C148*Genanskaffelsespriser!$D176*R148))","v":0},{"$f":"IF((S148*Genanskaffelsespriser!$D176-(2009-S$3)/$C148*Genanskaffelsespriser!$D176*S148)<0,0,(S148*Genanskaffelsespriser!$D176-(2009-S$3)/$C148*Genanskaffelsespriser!$D176*S148))","v":0},{"$f":"IF((T148*Genanskaffelsespriser!$D176-(2009-T$3)/$C148*Genanskaffelsespriser!$D176*T148)<0,0,(T148*Genanskaffelsespriser!$D176-(2009-T$3)/$C148*Genanskaffelsespriser!$D176*T148))","v":0},{"$f":"IF((U148*Genanskaffelsespriser!$D176-(2009-U$3)/$C148*Genanskaffelsespriser!$D176*U148)<0,0,(U148*Genanskaffelsespriser!$D176-(2009-U$3)/$C148*Genanskaffelsespriser!$D176*U148))","v":0},{"$f":"IF((V148*Genanskaffelsespriser!$D176-(2009-V$3)/$C148*Genanskaffelsespriser!$D176*V148)<0,0,(V148*Genanskaffelsespriser!$D176-(2009-V$3)/$C148*Genanskaffelsespriser!$D176*V148))","v":0},{"$f":"IF((W148*Genanskaffelsespriser!$D176-(2009-W$3)/$C148*Genanskaffelsespriser!$D176*W148)<0,0,(W148*Genanskaffelsespriser!$D176-(2009-W$3)/$C148*Genanskaffelsespriser!$D176*W148))","v":0},{"$f":"IF((X148*Genanskaffelsespriser!$D176-(2009-X$3)/$C148*Genanskaffelsespriser!$D176*X148)<0,0,(X148*Genanskaffelsespriser!$D176-(2009-X$3)/$C148*Genanskaffelsespriser!$D176*X148))","v":0},{"$f":"IF((Y148*Genanskaffelsespriser!$D176-(2009-Y$3)/$C148*Genanskaffelsespriser!$D176*Y148)<0,0,(Y148*Genanskaffelsespriser!$D176-(2009-Y$3)/$C148*Genanskaffelsespriser!$D176*Y148))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA148","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB148","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC148","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD148","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE148","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF148","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG148","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH148","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI148","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ148","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK148","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL148","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM148","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN148","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO148","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP148","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ148","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR148","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS148","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT148","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU148","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B177","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E177","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D149*Genanskaffelsespriser!$D177-(2009-D$3)/$C149*Genanskaffelsespriser!$D177*D149)<0,0,(D149*Genanskaffelsespriser!$D177-(2009-D$3)/$C149*Genanskaffelsespriser!$D177*D149))","v":0},{"$f":"IF((E149*Genanskaffelsespriser!$D177-(2009-E$3)/$C149*Genanskaffelsespriser!$D177*E149)<0,0,(E149*Genanskaffelsespriser!$D177-(2009-E$3)/$C149*Genanskaffelsespriser!$D177*E149))","v":0},{"$f":"IF((F149*Genanskaffelsespriser!$D177-(2009-F$3)/$C149*Genanskaffelsespriser!$D177*F149)<0,0,(F149*Genanskaffelsespriser!$D177-(2009-F$3)/$C149*Genanskaffelsespriser!$D177*F149))","v":0},{"$f":"IF((G149*Genanskaffelsespriser!$D177-(2009-G$3)/$C149*Genanskaffelsespriser!$D177*G149)<0,0,(G149*Genanskaffelsespriser!$D177-(2009-G$3)/$C149*Genanskaffelsespriser!$D177*G149))","v":0},{"$f":"IF((H149*Genanskaffelsespriser!$D177-(2009-H$3)/$C149*Genanskaffelsespriser!$D177*H149)<0,0,(H149*Genanskaffelsespriser!$D177-(2009-H$3)/$C149*Genanskaffelsespriser!$D177*H149))","v":0},{"$f":"IF((I149*Genanskaffelsespriser!$D177-(2009-I$3)/$C149*Genanskaffelsespriser!$D177*I149)<0,0,(I149*Genanskaffelsespriser!$D177-(2009-I$3)/$C149*Genanskaffelsespriser!$D177*I149))","v":0},{"$f":"IF((J149*Genanskaffelsespriser!$D177-(2009-J$3)/$C149*Genanskaffelsespriser!$D177*J149)<0,0,(J149*Genanskaffelsespriser!$D177-(2009-J$3)/$C149*Genanskaffelsespriser!$D177*J149))","v":0},{"$f":"IF((K149*Genanskaffelsespriser!$D177-(2009-K$3)/$C149*Genanskaffelsespriser!$D177*K149)<0,0,(K149*Genanskaffelsespriser!$D177-(2009-K$3)/$C149*Genanskaffelsespriser!$D177*K149))","v":0},{"$f":"IF((L149*Genanskaffelsespriser!$D177-(2009-L$3)/$C149*Genanskaffelsespriser!$D177*L149)<0,0,(L149*Genanskaffelsespriser!$D177-(2009-L$3)/$C149*Genanskaffelsespriser!$D177*L149))","v":0},{"$f":"IF((M149*Genanskaffelsespriser!$D177-(2009-M$3)/$C149*Genanskaffelsespriser!$D177*M149)<0,0,(M149*Genanskaffelsespriser!$D177-(2009-M$3)/$C149*Genanskaffelsespriser!$D177*M149))","v":0},{"$f":"IF((N149*Genanskaffelsespriser!$D177-(2009-N$3)/$C149*Genanskaffelsespriser!$D177*N149)<0,0,(N149*Genanskaffelsespriser!$D177-(2009-N$3)/$C149*Genanskaffelsespriser!$D177*N149))","v":0},{"$f":"IF((O149*Genanskaffelsespriser!$D177-(2009-O$3)/$C149*Genanskaffelsespriser!$D177*O149)<0,0,(O149*Genanskaffelsespriser!$D177-(2009-O$3)/$C149*Genanskaffelsespriser!$D177*O149))","v":0},{"$f":"IF((P149*Genanskaffelsespriser!$D177-(2009-P$3)/$C149*Genanskaffelsespriser!$D177*P149)<0,0,(P149*Genanskaffelsespriser!$D177-(2009-P$3)/$C149*Genanskaffelsespriser!$D177*P149))","v":0},{"$f":"IF((Q149*Genanskaffelsespriser!$D177-(2009-Q$3)/$C149*Genanskaffelsespriser!$D177*Q149)<0,0,(Q149*Genanskaffelsespriser!$D177-(2009-Q$3)/$C149*Genanskaffelsespriser!$D177*Q149))","v":0},{"$f":"IF((R149*Genanskaffelsespriser!$D177-(2009-R$3)/$C149*Genanskaffelsespriser!$D177*R149)<0,0,(R149*Genanskaffelsespriser!$D177-(2009-R$3)/$C149*Genanskaffelsespriser!$D177*R149))","v":0},{"$f":"IF((S149*Genanskaffelsespriser!$D177-(2009-S$3)/$C149*Genanskaffelsespriser!$D177*S149)<0,0,(S149*Genanskaffelsespriser!$D177-(2009-S$3)/$C149*Genanskaffelsespriser!$D177*S149))","v":0},{"$f":"IF((T149*Genanskaffelsespriser!$D177-(2009-T$3)/$C149*Genanskaffelsespriser!$D177*T149)<0,0,(T149*Genanskaffelsespriser!$D177-(2009-T$3)/$C149*Genanskaffelsespriser!$D177*T149))","v":0},{"$f":"IF((U149*Genanskaffelsespriser!$D177-(2009-U$3)/$C149*Genanskaffelsespriser!$D177*U149)<0,0,(U149*Genanskaffelsespriser!$D177-(2009-U$3)/$C149*Genanskaffelsespriser!$D177*U149))","v":0},{"$f":"IF((V149*Genanskaffelsespriser!$D177-(2009-V$3)/$C149*Genanskaffelsespriser!$D177*V149)<0,0,(V149*Genanskaffelsespriser!$D177-(2009-V$3)/$C149*Genanskaffelsespriser!$D177*V149))","v":0},{"$f":"IF((W149*Genanskaffelsespriser!$D177-(2009-W$3)/$C149*Genanskaffelsespriser!$D177*W149)<0,0,(W149*Genanskaffelsespriser!$D177-(2009-W$3)/$C149*Genanskaffelsespriser!$D177*W149))","v":0},{"$f":"IF((X149*Genanskaffelsespriser!$D177-(2009-X$3)/$C149*Genanskaffelsespriser!$D177*X149)<0,0,(X149*Genanskaffelsespriser!$D177-(2009-X$3)/$C149*Genanskaffelsespriser!$D177*X149))","v":0},{"$f":"IF((Y149*Genanskaffelsespriser!$D177-(2009-Y$3)/$C149*Genanskaffelsespriser!$D177*Y149)<0,0,(Y149*Genanskaffelsespriser!$D177-(2009-Y$3)/$C149*Genanskaffelsespriser!$D177*Y149))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA149","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB149","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC149","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD149","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE149","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF149","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG149","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH149","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI149","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ149","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK149","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL149","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM149","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN149","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO149","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP149","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ149","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR149","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS149","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT149","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU149","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B178","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E178","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D150*Genanskaffelsespriser!$D178-(2009-D$3)/$C150*Genanskaffelsespriser!$D178*D150)<0,0,(D150*Genanskaffelsespriser!$D178-(2009-D$3)/$C150*Genanskaffelsespriser!$D178*D150))","v":0},{"$f":"IF((E150*Genanskaffelsespriser!$D178-(2009-E$3)/$C150*Genanskaffelsespriser!$D178*E150)<0,0,(E150*Genanskaffelsespriser!$D178-(2009-E$3)/$C150*Genanskaffelsespriser!$D178*E150))","v":0},{"$f":"IF((F150*Genanskaffelsespriser!$D178-(2009-F$3)/$C150*Genanskaffelsespriser!$D178*F150)<0,0,(F150*Genanskaffelsespriser!$D178-(2009-F$3)/$C150*Genanskaffelsespriser!$D178*F150))","v":0},{"$f":"IF((G150*Genanskaffelsespriser!$D178-(2009-G$3)/$C150*Genanskaffelsespriser!$D178*G150)<0,0,(G150*Genanskaffelsespriser!$D178-(2009-G$3)/$C150*Genanskaffelsespriser!$D178*G150))","v":0},{"$f":"IF((H150*Genanskaffelsespriser!$D178-(2009-H$3)/$C150*Genanskaffelsespriser!$D178*H150)<0,0,(H150*Genanskaffelsespriser!$D178-(2009-H$3)/$C150*Genanskaffelsespriser!$D178*H150))","v":0},{"$f":"IF((I150*Genanskaffelsespriser!$D178-(2009-I$3)/$C150*Genanskaffelsespriser!$D178*I150)<0,0,(I150*Genanskaffelsespriser!$D178-(2009-I$3)/$C150*Genanskaffelsespriser!$D178*I150))","v":0},{"$f":"IF((J150*Genanskaffelsespriser!$D178-(2009-J$3)/$C150*Genanskaffelsespriser!$D178*J150)<0,0,(J150*Genanskaffelsespriser!$D178-(2009-J$3)/$C150*Genanskaffelsespriser!$D178*J150))","v":0},{"$f":"IF((K150*Genanskaffelsespriser!$D178-(2009-K$3)/$C150*Genanskaffelsespriser!$D178*K150)<0,0,(K150*Genanskaffelsespriser!$D178-(2009-K$3)/$C150*Genanskaffelsespriser!$D178*K150))","v":0},{"$f":"IF((L150*Genanskaffelsespriser!$D178-(2009-L$3)/$C150*Genanskaffelsespriser!$D178*L150)<0,0,(L150*Genanskaffelsespriser!$D178-(2009-L$3)/$C150*Genanskaffelsespriser!$D178*L150))","v":0},{"$f":"IF((M150*Genanskaffelsespriser!$D178-(2009-M$3)/$C150*Genanskaffelsespriser!$D178*M150)<0,0,(M150*Genanskaffelsespriser!$D178-(2009-M$3)/$C150*Genanskaffelsespriser!$D178*M150))","v":0},{"$f":"IF((N150*Genanskaffelsespriser!$D178-(2009-N$3)/$C150*Genanskaffelsespriser!$D178*N150)<0,0,(N150*Genanskaffelsespriser!$D178-(2009-N$3)/$C150*Genanskaffelsespriser!$D178*N150))","v":0},{"$f":"IF((O150*Genanskaffelsespriser!$D178-(2009-O$3)/$C150*Genanskaffelsespriser!$D178*O150)<0,0,(O150*Genanskaffelsespriser!$D178-(2009-O$3)/$C150*Genanskaffelsespriser!$D178*O150))","v":0},{"$f":"IF((P150*Genanskaffelsespriser!$D178-(2009-P$3)/$C150*Genanskaffelsespriser!$D178*P150)<0,0,(P150*Genanskaffelsespriser!$D178-(2009-P$3)/$C150*Genanskaffelsespriser!$D178*P150))","v":0},{"$f":"IF((Q150*Genanskaffelsespriser!$D178-(2009-Q$3)/$C150*Genanskaffelsespriser!$D178*Q150)<0,0,(Q150*Genanskaffelsespriser!$D178-(2009-Q$3)/$C150*Genanskaffelsespriser!$D178*Q150))","v":0},{"$f":"IF((R150*Genanskaffelsespriser!$D178-(2009-R$3)/$C150*Genanskaffelsespriser!$D178*R150)<0,0,(R150*Genanskaffelsespriser!$D178-(2009-R$3)/$C150*Genanskaffelsespriser!$D178*R150))","v":0},{"$f":"IF((S150*Genanskaffelsespriser!$D178-(2009-S$3)/$C150*Genanskaffelsespriser!$D178*S150)<0,0,(S150*Genanskaffelsespriser!$D178-(2009-S$3)/$C150*Genanskaffelsespriser!$D178*S150))","v":0},{"$f":"IF((T150*Genanskaffelsespriser!$D178-(2009-T$3)/$C150*Genanskaffelsespriser!$D178*T150)<0,0,(T150*Genanskaffelsespriser!$D178-(2009-T$3)/$C150*Genanskaffelsespriser!$D178*T150))","v":0},{"$f":"IF((U150*Genanskaffelsespriser!$D178-(2009-U$3)/$C150*Genanskaffelsespriser!$D178*U150)<0,0,(U150*Genanskaffelsespriser!$D178-(2009-U$3)/$C150*Genanskaffelsespriser!$D178*U150))","v":0},{"$f":"IF((V150*Genanskaffelsespriser!$D178-(2009-V$3)/$C150*Genanskaffelsespriser!$D178*V150)<0,0,(V150*Genanskaffelsespriser!$D178-(2009-V$3)/$C150*Genanskaffelsespriser!$D178*V150))","v":0},{"$f":"IF((W150*Genanskaffelsespriser!$D178-(2009-W$3)/$C150*Genanskaffelsespriser!$D178*W150)<0,0,(W150*Genanskaffelsespriser!$D178-(2009-W$3)/$C150*Genanskaffelsespriser!$D178*W150))","v":0},{"$f":"IF((X150*Genanskaffelsespriser!$D178-(2009-X$3)/$C150*Genanskaffelsespriser!$D178*X150)<0,0,(X150*Genanskaffelsespriser!$D178-(2009-X$3)/$C150*Genanskaffelsespriser!$D178*X150))","v":0},{"$f":"IF((Y150*Genanskaffelsespriser!$D178-(2009-Y$3)/$C150*Genanskaffelsespriser!$D178*Y150)<0,0,(Y150*Genanskaffelsespriser!$D178-(2009-Y$3)/$C150*Genanskaffelsespriser!$D178*Y150))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA150","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB150","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC150","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD150","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE150","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF150","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG150","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH150","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI150","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ150","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK150","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL150","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM150","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN150","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO150","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP150","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ150","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR150","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS150","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT150","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU150","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B179","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E179","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D151*Genanskaffelsespriser!$D179-(2009-D$3)/$C151*Genanskaffelsespriser!$D179*D151)<0,0,(D151*Genanskaffelsespriser!$D179-(2009-D$3)/$C151*Genanskaffelsespriser!$D179*D151))","v":0},{"$f":"IF((E151*Genanskaffelsespriser!$D179-(2009-E$3)/$C151*Genanskaffelsespriser!$D179*E151)<0,0,(E151*Genanskaffelsespriser!$D179-(2009-E$3)/$C151*Genanskaffelsespriser!$D179*E151))","v":0},{"$f":"IF((F151*Genanskaffelsespriser!$D179-(2009-F$3)/$C151*Genanskaffelsespriser!$D179*F151)<0,0,(F151*Genanskaffelsespriser!$D179-(2009-F$3)/$C151*Genanskaffelsespriser!$D179*F151))","v":0},{"$f":"IF((G151*Genanskaffelsespriser!$D179-(2009-G$3)/$C151*Genanskaffelsespriser!$D179*G151)<0,0,(G151*Genanskaffelsespriser!$D179-(2009-G$3)/$C151*Genanskaffelsespriser!$D179*G151))","v":0},{"$f":"IF((H151*Genanskaffelsespriser!$D179-(2009-H$3)/$C151*Genanskaffelsespriser!$D179*H151)<0,0,(H151*Genanskaffelsespriser!$D179-(2009-H$3)/$C151*Genanskaffelsespriser!$D179*H151))","v":0},{"$f":"IF((I151*Genanskaffelsespriser!$D179-(2009-I$3)/$C151*Genanskaffelsespriser!$D179*I151)<0,0,(I151*Genanskaffelsespriser!$D179-(2009-I$3)/$C151*Genanskaffelsespriser!$D179*I151))","v":0},{"$f":"IF((J151*Genanskaffelsespriser!$D179-(2009-J$3)/$C151*Genanskaffelsespriser!$D179*J151)<0,0,(J151*Genanskaffelsespriser!$D179-(2009-J$3)/$C151*Genanskaffelsespriser!$D179*J151))","v":0},{"$f":"IF((K151*Genanskaffelsespriser!$D179-(2009-K$3)/$C151*Genanskaffelsespriser!$D179*K151)<0,0,(K151*Genanskaffelsespriser!$D179-(2009-K$3)/$C151*Genanskaffelsespriser!$D179*K151))","v":0},{"$f":"IF((L151*Genanskaffelsespriser!$D179-(2009-L$3)/$C151*Genanskaffelsespriser!$D179*L151)<0,0,(L151*Genanskaffelsespriser!$D179-(2009-L$3)/$C151*Genanskaffelsespriser!$D179*L151))","v":0},{"$f":"IF((M151*Genanskaffelsespriser!$D179-(2009-M$3)/$C151*Genanskaffelsespriser!$D179*M151)<0,0,(M151*Genanskaffelsespriser!$D179-(2009-M$3)/$C151*Genanskaffelsespriser!$D179*M151))","v":0},{"$f":"IF((N151*Genanskaffelsespriser!$D179-(2009-N$3)/$C151*Genanskaffelsespriser!$D179*N151)<0,0,(N151*Genanskaffelsespriser!$D179-(2009-N$3)/$C151*Genanskaffelsespriser!$D179*N151))","v":0},{"$f":"IF((O151*Genanskaffelsespriser!$D179-(2009-O$3)/$C151*Genanskaffelsespriser!$D179*O151)<0,0,(O151*Genanskaffelsespriser!$D179-(2009-O$3)/$C151*Genanskaffelsespriser!$D179*O151))","v":0},{"$f":"IF((P151*Genanskaffelsespriser!$D179-(2009-P$3)/$C151*Genanskaffelsespriser!$D179*P151)<0,0,(P151*Genanskaffelsespriser!$D179-(2009-P$3)/$C151*Genanskaffelsespriser!$D179*P151))","v":0},{"$f":"IF((Q151*Genanskaffelsespriser!$D179-(2009-Q$3)/$C151*Genanskaffelsespriser!$D179*Q151)<0,0,(Q151*Genanskaffelsespriser!$D179-(2009-Q$3)/$C151*Genanskaffelsespriser!$D179*Q151))","v":0},{"$f":"IF((R151*Genanskaffelsespriser!$D179-(2009-R$3)/$C151*Genanskaffelsespriser!$D179*R151)<0,0,(R151*Genanskaffelsespriser!$D179-(2009-R$3)/$C151*Genanskaffelsespriser!$D179*R151))","v":0},{"$f":"IF((S151*Genanskaffelsespriser!$D179-(2009-S$3)/$C151*Genanskaffelsespriser!$D179*S151)<0,0,(S151*Genanskaffelsespriser!$D179-(2009-S$3)/$C151*Genanskaffelsespriser!$D179*S151))","v":0},{"$f":"IF((T151*Genanskaffelsespriser!$D179-(2009-T$3)/$C151*Genanskaffelsespriser!$D179*T151)<0,0,(T151*Genanskaffelsespriser!$D179-(2009-T$3)/$C151*Genanskaffelsespriser!$D179*T151))","v":0},{"$f":"IF((U151*Genanskaffelsespriser!$D179-(2009-U$3)/$C151*Genanskaffelsespriser!$D179*U151)<0,0,(U151*Genanskaffelsespriser!$D179-(2009-U$3)/$C151*Genanskaffelsespriser!$D179*U151))","v":0},{"$f":"IF((V151*Genanskaffelsespriser!$D179-(2009-V$3)/$C151*Genanskaffelsespriser!$D179*V151)<0,0,(V151*Genanskaffelsespriser!$D179-(2009-V$3)/$C151*Genanskaffelsespriser!$D179*V151))","v":0},{"$f":"IF((W151*Genanskaffelsespriser!$D179-(2009-W$3)/$C151*Genanskaffelsespriser!$D179*W151)<0,0,(W151*Genanskaffelsespriser!$D179-(2009-W$3)/$C151*Genanskaffelsespriser!$D179*W151))","v":0},{"$f":"IF((X151*Genanskaffelsespriser!$D179-(2009-X$3)/$C151*Genanskaffelsespriser!$D179*X151)<0,0,(X151*Genanskaffelsespriser!$D179-(2009-X$3)/$C151*Genanskaffelsespriser!$D179*X151))","v":0},{"$f":"IF((Y151*Genanskaffelsespriser!$D179-(2009-Y$3)/$C151*Genanskaffelsespriser!$D179*Y151)<0,0,(Y151*Genanskaffelsespriser!$D179-(2009-Y$3)/$C151*Genanskaffelsespriser!$D179*Y151))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA151","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB151","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC151","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD151","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE151","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF151","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG151","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH151","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI151","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ151","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK151","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL151","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM151","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN151","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO151","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP151","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ151","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR151","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS151","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT151","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU151","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B180","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E180","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D152*Genanskaffelsespriser!$D180-(2009-D$3)/$C152*Genanskaffelsespriser!$D180*D152)<0,0,(D152*Genanskaffelsespriser!$D180-(2009-D$3)/$C152*Genanskaffelsespriser!$D180*D152))","v":0},{"$f":"IF((E152*Genanskaffelsespriser!$D180-(2009-E$3)/$C152*Genanskaffelsespriser!$D180*E152)<0,0,(E152*Genanskaffelsespriser!$D180-(2009-E$3)/$C152*Genanskaffelsespriser!$D180*E152))","v":0},{"$f":"IF((F152*Genanskaffelsespriser!$D180-(2009-F$3)/$C152*Genanskaffelsespriser!$D180*F152)<0,0,(F152*Genanskaffelsespriser!$D180-(2009-F$3)/$C152*Genanskaffelsespriser!$D180*F152))","v":0},{"$f":"IF((G152*Genanskaffelsespriser!$D180-(2009-G$3)/$C152*Genanskaffelsespriser!$D180*G152)<0,0,(G152*Genanskaffelsespriser!$D180-(2009-G$3)/$C152*Genanskaffelsespriser!$D180*G152))","v":0},{"$f":"IF((H152*Genanskaffelsespriser!$D180-(2009-H$3)/$C152*Genanskaffelsespriser!$D180*H152)<0,0,(H152*Genanskaffelsespriser!$D180-(2009-H$3)/$C152*Genanskaffelsespriser!$D180*H152))","v":0},{"$f":"IF((I152*Genanskaffelsespriser!$D180-(2009-I$3)/$C152*Genanskaffelsespriser!$D180*I152)<0,0,(I152*Genanskaffelsespriser!$D180-(2009-I$3)/$C152*Genanskaffelsespriser!$D180*I152))","v":0},{"$f":"IF((J152*Genanskaffelsespriser!$D180-(2009-J$3)/$C152*Genanskaffelsespriser!$D180*J152)<0,0,(J152*Genanskaffelsespriser!$D180-(2009-J$3)/$C152*Genanskaffelsespriser!$D180*J152))","v":0},{"$f":"IF((K152*Genanskaffelsespriser!$D180-(2009-K$3)/$C152*Genanskaffelsespriser!$D180*K152)<0,0,(K152*Genanskaffelsespriser!$D180-(2009-K$3)/$C152*Genanskaffelsespriser!$D180*K152))","v":0},{"$f":"IF((L152*Genanskaffelsespriser!$D180-(2009-L$3)/$C152*Genanskaffelsespriser!$D180*L152)<0,0,(L152*Genanskaffelsespriser!$D180-(2009-L$3)/$C152*Genanskaffelsespriser!$D180*L152))","v":0},{"$f":"IF((M152*Genanskaffelsespriser!$D180-(2009-M$3)/$C152*Genanskaffelsespriser!$D180*M152)<0,0,(M152*Genanskaffelsespriser!$D180-(2009-M$3)/$C152*Genanskaffelsespriser!$D180*M152))","v":0},{"$f":"IF((N152*Genanskaffelsespriser!$D180-(2009-N$3)/$C152*Genanskaffelsespriser!$D180*N152)<0,0,(N152*Genanskaffelsespriser!$D180-(2009-N$3)/$C152*Genanskaffelsespriser!$D180*N152))","v":0},{"$f":"IF((O152*Genanskaffelsespriser!$D180-(2009-O$3)/$C152*Genanskaffelsespriser!$D180*O152)<0,0,(O152*Genanskaffelsespriser!$D180-(2009-O$3)/$C152*Genanskaffelsespriser!$D180*O152))","v":0},{"$f":"IF((P152*Genanskaffelsespriser!$D180-(2009-P$3)/$C152*Genanskaffelsespriser!$D180*P152)<0,0,(P152*Genanskaffelsespriser!$D180-(2009-P$3)/$C152*Genanskaffelsespriser!$D180*P152))","v":0},{"$f":"IF((Q152*Genanskaffelsespriser!$D180-(2009-Q$3)/$C152*Genanskaffelsespriser!$D180*Q152)<0,0,(Q152*Genanskaffelsespriser!$D180-(2009-Q$3)/$C152*Genanskaffelsespriser!$D180*Q152))","v":0},{"$f":"IF((R152*Genanskaffelsespriser!$D180-(2009-R$3)/$C152*Genanskaffelsespriser!$D180*R152)<0,0,(R152*Genanskaffelsespriser!$D180-(2009-R$3)/$C152*Genanskaffelsespriser!$D180*R152))","v":0},{"$f":"IF((S152*Genanskaffelsespriser!$D180-(2009-S$3)/$C152*Genanskaffelsespriser!$D180*S152)<0,0,(S152*Genanskaffelsespriser!$D180-(2009-S$3)/$C152*Genanskaffelsespriser!$D180*S152))","v":0},{"$f":"IF((T152*Genanskaffelsespriser!$D180-(2009-T$3)/$C152*Genanskaffelsespriser!$D180*T152)<0,0,(T152*Genanskaffelsespriser!$D180-(2009-T$3)/$C152*Genanskaffelsespriser!$D180*T152))","v":0},{"$f":"IF((U152*Genanskaffelsespriser!$D180-(2009-U$3)/$C152*Genanskaffelsespriser!$D180*U152)<0,0,(U152*Genanskaffelsespriser!$D180-(2009-U$3)/$C152*Genanskaffelsespriser!$D180*U152))","v":0},{"$f":"IF((V152*Genanskaffelsespriser!$D180-(2009-V$3)/$C152*Genanskaffelsespriser!$D180*V152)<0,0,(V152*Genanskaffelsespriser!$D180-(2009-V$3)/$C152*Genanskaffelsespriser!$D180*V152))","v":0},{"$f":"IF((W152*Genanskaffelsespriser!$D180-(2009-W$3)/$C152*Genanskaffelsespriser!$D180*W152)<0,0,(W152*Genanskaffelsespriser!$D180-(2009-W$3)/$C152*Genanskaffelsespriser!$D180*W152))","v":0},{"$f":"IF((X152*Genanskaffelsespriser!$D180-(2009-X$3)/$C152*Genanskaffelsespriser!$D180*X152)<0,0,(X152*Genanskaffelsespriser!$D180-(2009-X$3)/$C152*Genanskaffelsespriser!$D180*X152))","v":0},{"$f":"IF((Y152*Genanskaffelsespriser!$D180-(2009-Y$3)/$C152*Genanskaffelsespriser!$D180*Y152)<0,0,(Y152*Genanskaffelsespriser!$D180-(2009-Y$3)/$C152*Genanskaffelsespriser!$D180*Y152))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA152","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB152","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC152","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD152","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE152","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF152","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG152","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH152","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI152","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ152","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK152","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL152","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM152","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN152","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO152","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP152","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ152","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR152","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS152","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT152","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU152","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B181","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E181","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D153*Genanskaffelsespriser!$D181-(2009-D$3)/$C153*Genanskaffelsespriser!$D181*D153)<0,0,(D153*Genanskaffelsespriser!$D181-(2009-D$3)/$C153*Genanskaffelsespriser!$D181*D153))","v":0},{"$f":"IF((E153*Genanskaffelsespriser!$D181-(2009-E$3)/$C153*Genanskaffelsespriser!$D181*E153)<0,0,(E153*Genanskaffelsespriser!$D181-(2009-E$3)/$C153*Genanskaffelsespriser!$D181*E153))","v":0},{"$f":"IF((F153*Genanskaffelsespriser!$D181-(2009-F$3)/$C153*Genanskaffelsespriser!$D181*F153)<0,0,(F153*Genanskaffelsespriser!$D181-(2009-F$3)/$C153*Genanskaffelsespriser!$D181*F153))","v":0},{"$f":"IF((G153*Genanskaffelsespriser!$D181-(2009-G$3)/$C153*Genanskaffelsespriser!$D181*G153)<0,0,(G153*Genanskaffelsespriser!$D181-(2009-G$3)/$C153*Genanskaffelsespriser!$D181*G153))","v":0},{"$f":"IF((H153*Genanskaffelsespriser!$D181-(2009-H$3)/$C153*Genanskaffelsespriser!$D181*H153)<0,0,(H153*Genanskaffelsespriser!$D181-(2009-H$3)/$C153*Genanskaffelsespriser!$D181*H153))","v":0},{"$f":"IF((I153*Genanskaffelsespriser!$D181-(2009-I$3)/$C153*Genanskaffelsespriser!$D181*I153)<0,0,(I153*Genanskaffelsespriser!$D181-(2009-I$3)/$C153*Genanskaffelsespriser!$D181*I153))","v":0},{"$f":"IF((J153*Genanskaffelsespriser!$D181-(2009-J$3)/$C153*Genanskaffelsespriser!$D181*J153)<0,0,(J153*Genanskaffelsespriser!$D181-(2009-J$3)/$C153*Genanskaffelsespriser!$D181*J153))","v":0},{"$f":"IF((K153*Genanskaffelsespriser!$D181-(2009-K$3)/$C153*Genanskaffelsespriser!$D181*K153)<0,0,(K153*Genanskaffelsespriser!$D181-(2009-K$3)/$C153*Genanskaffelsespriser!$D181*K153))","v":0},{"$f":"IF((L153*Genanskaffelsespriser!$D181-(2009-L$3)/$C153*Genanskaffelsespriser!$D181*L153)<0,0,(L153*Genanskaffelsespriser!$D181-(2009-L$3)/$C153*Genanskaffelsespriser!$D181*L153))","v":0},{"$f":"IF((M153*Genanskaffelsespriser!$D181-(2009-M$3)/$C153*Genanskaffelsespriser!$D181*M153)<0,0,(M153*Genanskaffelsespriser!$D181-(2009-M$3)/$C153*Genanskaffelsespriser!$D181*M153))","v":0},{"$f":"IF((N153*Genanskaffelsespriser!$D181-(2009-N$3)/$C153*Genanskaffelsespriser!$D181*N153)<0,0,(N153*Genanskaffelsespriser!$D181-(2009-N$3)/$C153*Genanskaffelsespriser!$D181*N153))","v":0},{"$f":"IF((O153*Genanskaffelsespriser!$D181-(2009-O$3)/$C153*Genanskaffelsespriser!$D181*O153)<0,0,(O153*Genanskaffelsespriser!$D181-(2009-O$3)/$C153*Genanskaffelsespriser!$D181*O153))","v":0},{"$f":"IF((P153*Genanskaffelsespriser!$D181-(2009-P$3)/$C153*Genanskaffelsespriser!$D181*P153)<0,0,(P153*Genanskaffelsespriser!$D181-(2009-P$3)/$C153*Genanskaffelsespriser!$D181*P153))","v":0},{"$f":"IF((Q153*Genanskaffelsespriser!$D181-(2009-Q$3)/$C153*Genanskaffelsespriser!$D181*Q153)<0,0,(Q153*Genanskaffelsespriser!$D181-(2009-Q$3)/$C153*Genanskaffelsespriser!$D181*Q153))","v":0},{"$f":"IF((R153*Genanskaffelsespriser!$D181-(2009-R$3)/$C153*Genanskaffelsespriser!$D181*R153)<0,0,(R153*Genanskaffelsespriser!$D181-(2009-R$3)/$C153*Genanskaffelsespriser!$D181*R153))","v":0},{"$f":"IF((S153*Genanskaffelsespriser!$D181-(2009-S$3)/$C153*Genanskaffelsespriser!$D181*S153)<0,0,(S153*Genanskaffelsespriser!$D181-(2009-S$3)/$C153*Genanskaffelsespriser!$D181*S153))","v":0},{"$f":"IF((T153*Genanskaffelsespriser!$D181-(2009-T$3)/$C153*Genanskaffelsespriser!$D181*T153)<0,0,(T153*Genanskaffelsespriser!$D181-(2009-T$3)/$C153*Genanskaffelsespriser!$D181*T153))","v":0},{"$f":"IF((U153*Genanskaffelsespriser!$D181-(2009-U$3)/$C153*Genanskaffelsespriser!$D181*U153)<0,0,(U153*Genanskaffelsespriser!$D181-(2009-U$3)/$C153*Genanskaffelsespriser!$D181*U153))","v":0},{"$f":"IF((V153*Genanskaffelsespriser!$D181-(2009-V$3)/$C153*Genanskaffelsespriser!$D181*V153)<0,0,(V153*Genanskaffelsespriser!$D181-(2009-V$3)/$C153*Genanskaffelsespriser!$D181*V153))","v":0},{"$f":"IF((W153*Genanskaffelsespriser!$D181-(2009-W$3)/$C153*Genanskaffelsespriser!$D181*W153)<0,0,(W153*Genanskaffelsespriser!$D181-(2009-W$3)/$C153*Genanskaffelsespriser!$D181*W153))","v":0},{"$f":"IF((X153*Genanskaffelsespriser!$D181-(2009-X$3)/$C153*Genanskaffelsespriser!$D181*X153)<0,0,(X153*Genanskaffelsespriser!$D181-(2009-X$3)/$C153*Genanskaffelsespriser!$D181*X153))","v":0},{"$f":"IF((Y153*Genanskaffelsespriser!$D181-(2009-Y$3)/$C153*Genanskaffelsespriser!$D181*Y153)<0,0,(Y153*Genanskaffelsespriser!$D181-(2009-Y$3)/$C153*Genanskaffelsespriser!$D181*Y153))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA153","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB153","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC153","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD153","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE153","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF153","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG153","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH153","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI153","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ153","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK153","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL153","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM153","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN153","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO153","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP153","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ153","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR153","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS153","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT153","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU153","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B182","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E182","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D154*Genanskaffelsespriser!$D182-(2009-D$3)/$C154*Genanskaffelsespriser!$D182*D154)<0,0,(D154*Genanskaffelsespriser!$D182-(2009-D$3)/$C154*Genanskaffelsespriser!$D182*D154))","v":0},{"$f":"IF((E154*Genanskaffelsespriser!$D182-(2009-E$3)/$C154*Genanskaffelsespriser!$D182*E154)<0,0,(E154*Genanskaffelsespriser!$D182-(2009-E$3)/$C154*Genanskaffelsespriser!$D182*E154))","v":0},{"$f":"IF((F154*Genanskaffelsespriser!$D182-(2009-F$3)/$C154*Genanskaffelsespriser!$D182*F154)<0,0,(F154*Genanskaffelsespriser!$D182-(2009-F$3)/$C154*Genanskaffelsespriser!$D182*F154))","v":0},{"$f":"IF((G154*Genanskaffelsespriser!$D182-(2009-G$3)/$C154*Genanskaffelsespriser!$D182*G154)<0,0,(G154*Genanskaffelsespriser!$D182-(2009-G$3)/$C154*Genanskaffelsespriser!$D182*G154))","v":0},{"$f":"IF((H154*Genanskaffelsespriser!$D182-(2009-H$3)/$C154*Genanskaffelsespriser!$D182*H154)<0,0,(H154*Genanskaffelsespriser!$D182-(2009-H$3)/$C154*Genanskaffelsespriser!$D182*H154))","v":0},{"$f":"IF((I154*Genanskaffelsespriser!$D182-(2009-I$3)/$C154*Genanskaffelsespriser!$D182*I154)<0,0,(I154*Genanskaffelsespriser!$D182-(2009-I$3)/$C154*Genanskaffelsespriser!$D182*I154))","v":0},{"$f":"IF((J154*Genanskaffelsespriser!$D182-(2009-J$3)/$C154*Genanskaffelsespriser!$D182*J154)<0,0,(J154*Genanskaffelsespriser!$D182-(2009-J$3)/$C154*Genanskaffelsespriser!$D182*J154))","v":0},{"$f":"IF((K154*Genanskaffelsespriser!$D182-(2009-K$3)/$C154*Genanskaffelsespriser!$D182*K154)<0,0,(K154*Genanskaffelsespriser!$D182-(2009-K$3)/$C154*Genanskaffelsespriser!$D182*K154))","v":0},{"$f":"IF((L154*Genanskaffelsespriser!$D182-(2009-L$3)/$C154*Genanskaffelsespriser!$D182*L154)<0,0,(L154*Genanskaffelsespriser!$D182-(2009-L$3)/$C154*Genanskaffelsespriser!$D182*L154))","v":0},{"$f":"IF((M154*Genanskaffelsespriser!$D182-(2009-M$3)/$C154*Genanskaffelsespriser!$D182*M154)<0,0,(M154*Genanskaffelsespriser!$D182-(2009-M$3)/$C154*Genanskaffelsespriser!$D182*M154))","v":0},{"$f":"IF((N154*Genanskaffelsespriser!$D182-(2009-N$3)/$C154*Genanskaffelsespriser!$D182*N154)<0,0,(N154*Genanskaffelsespriser!$D182-(2009-N$3)/$C154*Genanskaffelsespriser!$D182*N154))","v":0},{"$f":"IF((O154*Genanskaffelsespriser!$D182-(2009-O$3)/$C154*Genanskaffelsespriser!$D182*O154)<0,0,(O154*Genanskaffelsespriser!$D182-(2009-O$3)/$C154*Genanskaffelsespriser!$D182*O154))","v":0},{"$f":"IF((P154*Genanskaffelsespriser!$D182-(2009-P$3)/$C154*Genanskaffelsespriser!$D182*P154)<0,0,(P154*Genanskaffelsespriser!$D182-(2009-P$3)/$C154*Genanskaffelsespriser!$D182*P154))","v":0},{"$f":"IF((Q154*Genanskaffelsespriser!$D182-(2009-Q$3)/$C154*Genanskaffelsespriser!$D182*Q154)<0,0,(Q154*Genanskaffelsespriser!$D182-(2009-Q$3)/$C154*Genanskaffelsespriser!$D182*Q154))","v":0},{"$f":"IF((R154*Genanskaffelsespriser!$D182-(2009-R$3)/$C154*Genanskaffelsespriser!$D182*R154)<0,0,(R154*Genanskaffelsespriser!$D182-(2009-R$3)/$C154*Genanskaffelsespriser!$D182*R154))","v":0},{"$f":"IF((S154*Genanskaffelsespriser!$D182-(2009-S$3)/$C154*Genanskaffelsespriser!$D182*S154)<0,0,(S154*Genanskaffelsespriser!$D182-(2009-S$3)/$C154*Genanskaffelsespriser!$D182*S154))","v":0},{"$f":"IF((T154*Genanskaffelsespriser!$D182-(2009-T$3)/$C154*Genanskaffelsespriser!$D182*T154)<0,0,(T154*Genanskaffelsespriser!$D182-(2009-T$3)/$C154*Genanskaffelsespriser!$D182*T154))","v":0},{"$f":"IF((U154*Genanskaffelsespriser!$D182-(2009-U$3)/$C154*Genanskaffelsespriser!$D182*U154)<0,0,(U154*Genanskaffelsespriser!$D182-(2009-U$3)/$C154*Genanskaffelsespriser!$D182*U154))","v":0},{"$f":"IF((V154*Genanskaffelsespriser!$D182-(2009-V$3)/$C154*Genanskaffelsespriser!$D182*V154)<0,0,(V154*Genanskaffelsespriser!$D182-(2009-V$3)/$C154*Genanskaffelsespriser!$D182*V154))","v":0},{"$f":"IF((W154*Genanskaffelsespriser!$D182-(2009-W$3)/$C154*Genanskaffelsespriser!$D182*W154)<0,0,(W154*Genanskaffelsespriser!$D182-(2009-W$3)/$C154*Genanskaffelsespriser!$D182*W154))","v":0},{"$f":"IF((X154*Genanskaffelsespriser!$D182-(2009-X$3)/$C154*Genanskaffelsespriser!$D182*X154)<0,0,(X154*Genanskaffelsespriser!$D182-(2009-X$3)/$C154*Genanskaffelsespriser!$D182*X154))","v":0},{"$f":"IF((Y154*Genanskaffelsespriser!$D182-(2009-Y$3)/$C154*Genanskaffelsespriser!$D182*Y154)<0,0,(Y154*Genanskaffelsespriser!$D182-(2009-Y$3)/$C154*Genanskaffelsespriser!$D182*Y154))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH154","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B183","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E183","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D155*Genanskaffelsespriser!$D183-(2009-D$3)/$C155*Genanskaffelsespriser!$D183*D155)<0,0,(D155*Genanskaffelsespriser!$D183-(2009-D$3)/$C155*Genanskaffelsespriser!$D183*D155))","v":0},{"$f":"IF((E155*Genanskaffelsespriser!$D183-(2009-E$3)/$C155*Genanskaffelsespriser!$D183*E155)<0,0,(E155*Genanskaffelsespriser!$D183-(2009-E$3)/$C155*Genanskaffelsespriser!$D183*E155))","v":0},{"$f":"IF((F155*Genanskaffelsespriser!$D183-(2009-F$3)/$C155*Genanskaffelsespriser!$D183*F155)<0,0,(F155*Genanskaffelsespriser!$D183-(2009-F$3)/$C155*Genanskaffelsespriser!$D183*F155))","v":0},{"$f":"IF((G155*Genanskaffelsespriser!$D183-(2009-G$3)/$C155*Genanskaffelsespriser!$D183*G155)<0,0,(G155*Genanskaffelsespriser!$D183-(2009-G$3)/$C155*Genanskaffelsespriser!$D183*G155))","v":0},{"$f":"IF((H155*Genanskaffelsespriser!$D183-(2009-H$3)/$C155*Genanskaffelsespriser!$D183*H155)<0,0,(H155*Genanskaffelsespriser!$D183-(2009-H$3)/$C155*Genanskaffelsespriser!$D183*H155))","v":0},{"$f":"IF((I155*Genanskaffelsespriser!$D183-(2009-I$3)/$C155*Genanskaffelsespriser!$D183*I155)<0,0,(I155*Genanskaffelsespriser!$D183-(2009-I$3)/$C155*Genanskaffelsespriser!$D183*I155))","v":0},{"$f":"IF((J155*Genanskaffelsespriser!$D183-(2009-J$3)/$C155*Genanskaffelsespriser!$D183*J155)<0,0,(J155*Genanskaffelsespriser!$D183-(2009-J$3)/$C155*Genanskaffelsespriser!$D183*J155))","v":0},{"$f":"IF((K155*Genanskaffelsespriser!$D183-(2009-K$3)/$C155*Genanskaffelsespriser!$D183*K155)<0,0,(K155*Genanskaffelsespriser!$D183-(2009-K$3)/$C155*Genanskaffelsespriser!$D183*K155))","v":0},{"$f":"IF((L155*Genanskaffelsespriser!$D183-(2009-L$3)/$C155*Genanskaffelsespriser!$D183*L155)<0,0,(L155*Genanskaffelsespriser!$D183-(2009-L$3)/$C155*Genanskaffelsespriser!$D183*L155))","v":0},{"$f":"IF((M155*Genanskaffelsespriser!$D183-(2009-M$3)/$C155*Genanskaffelsespriser!$D183*M155)<0,0,(M155*Genanskaffelsespriser!$D183-(2009-M$3)/$C155*Genanskaffelsespriser!$D183*M155))","v":0},{"$f":"IF((N155*Genanskaffelsespriser!$D183-(2009-N$3)/$C155*Genanskaffelsespriser!$D183*N155)<0,0,(N155*Genanskaffelsespriser!$D183-(2009-N$3)/$C155*Genanskaffelsespriser!$D183*N155))","v":0},{"$f":"IF((O155*Genanskaffelsespriser!$D183-(2009-O$3)/$C155*Genanskaffelsespriser!$D183*O155)<0,0,(O155*Genanskaffelsespriser!$D183-(2009-O$3)/$C155*Genanskaffelsespriser!$D183*O155))","v":0},{"$f":"IF((P155*Genanskaffelsespriser!$D183-(2009-P$3)/$C155*Genanskaffelsespriser!$D183*P155)<0,0,(P155*Genanskaffelsespriser!$D183-(2009-P$3)/$C155*Genanskaffelsespriser!$D183*P155))","v":0},{"$f":"IF((Q155*Genanskaffelsespriser!$D183-(2009-Q$3)/$C155*Genanskaffelsespriser!$D183*Q155)<0,0,(Q155*Genanskaffelsespriser!$D183-(2009-Q$3)/$C155*Genanskaffelsespriser!$D183*Q155))","v":0},{"$f":"IF((R155*Genanskaffelsespriser!$D183-(2009-R$3)/$C155*Genanskaffelsespriser!$D183*R155)<0,0,(R155*Genanskaffelsespriser!$D183-(2009-R$3)/$C155*Genanskaffelsespriser!$D183*R155))","v":0},{"$f":"IF((S155*Genanskaffelsespriser!$D183-(2009-S$3)/$C155*Genanskaffelsespriser!$D183*S155)<0,0,(S155*Genanskaffelsespriser!$D183-(2009-S$3)/$C155*Genanskaffelsespriser!$D183*S155))","v":0},{"$f":"IF((T155*Genanskaffelsespriser!$D183-(2009-T$3)/$C155*Genanskaffelsespriser!$D183*T155)<0,0,(T155*Genanskaffelsespriser!$D183-(2009-T$3)/$C155*Genanskaffelsespriser!$D183*T155))","v":0},{"$f":"IF((U155*Genanskaffelsespriser!$D183-(2009-U$3)/$C155*Genanskaffelsespriser!$D183*U155)<0,0,(U155*Genanskaffelsespriser!$D183-(2009-U$3)/$C155*Genanskaffelsespriser!$D183*U155))","v":0},{"$f":"IF((V155*Genanskaffelsespriser!$D183-(2009-V$3)/$C155*Genanskaffelsespriser!$D183*V155)<0,0,(V155*Genanskaffelsespriser!$D183-(2009-V$3)/$C155*Genanskaffelsespriser!$D183*V155))","v":0},{"$f":"IF((W155*Genanskaffelsespriser!$D183-(2009-W$3)/$C155*Genanskaffelsespriser!$D183*W155)<0,0,(W155*Genanskaffelsespriser!$D183-(2009-W$3)/$C155*Genanskaffelsespriser!$D183*W155))","v":0},{"$f":"IF((X155*Genanskaffelsespriser!$D183-(2009-X$3)/$C155*Genanskaffelsespriser!$D183*X155)<0,0,(X155*Genanskaffelsespriser!$D183-(2009-X$3)/$C155*Genanskaffelsespriser!$D183*X155))","v":0},{"$f":"IF((Y155*Genanskaffelsespriser!$D183-(2009-Y$3)/$C155*Genanskaffelsespriser!$D183*Y155)<0,0,(Y155*Genanskaffelsespriser!$D183-(2009-Y$3)/$C155*Genanskaffelsespriser!$D183*Y155))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA155","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB155","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC155","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD155","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE155","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF155","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG155","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH155","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI155","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ155","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK155","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL155","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM155","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN155","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO155","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP155","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ155","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR155","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS155","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT155","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU155","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B184","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E184","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D156*Genanskaffelsespriser!$D184-(2009-D$3)/$C156*Genanskaffelsespriser!$D184*D156)<0,0,(D156*Genanskaffelsespriser!$D184-(2009-D$3)/$C156*Genanskaffelsespriser!$D184*D156))","v":0},{"$f":"IF((E156*Genanskaffelsespriser!$D184-(2009-E$3)/$C156*Genanskaffelsespriser!$D184*E156)<0,0,(E156*Genanskaffelsespriser!$D184-(2009-E$3)/$C156*Genanskaffelsespriser!$D184*E156))","v":0},{"$f":"IF((F156*Genanskaffelsespriser!$D184-(2009-F$3)/$C156*Genanskaffelsespriser!$D184*F156)<0,0,(F156*Genanskaffelsespriser!$D184-(2009-F$3)/$C156*Genanskaffelsespriser!$D184*F156))","v":0},{"$f":"IF((G156*Genanskaffelsespriser!$D184-(2009-G$3)/$C156*Genanskaffelsespriser!$D184*G156)<0,0,(G156*Genanskaffelsespriser!$D184-(2009-G$3)/$C156*Genanskaffelsespriser!$D184*G156))","v":0},{"$f":"IF((H156*Genanskaffelsespriser!$D184-(2009-H$3)/$C156*Genanskaffelsespriser!$D184*H156)<0,0,(H156*Genanskaffelsespriser!$D184-(2009-H$3)/$C156*Genanskaffelsespriser!$D184*H156))","v":0},{"$f":"IF((I156*Genanskaffelsespriser!$D184-(2009-I$3)/$C156*Genanskaffelsespriser!$D184*I156)<0,0,(I156*Genanskaffelsespriser!$D184-(2009-I$3)/$C156*Genanskaffelsespriser!$D184*I156))","v":0},{"$f":"IF((J156*Genanskaffelsespriser!$D184-(2009-J$3)/$C156*Genanskaffelsespriser!$D184*J156)<0,0,(J156*Genanskaffelsespriser!$D184-(2009-J$3)/$C156*Genanskaffelsespriser!$D184*J156))","v":0},{"$f":"IF((K156*Genanskaffelsespriser!$D184-(2009-K$3)/$C156*Genanskaffelsespriser!$D184*K156)<0,0,(K156*Genanskaffelsespriser!$D184-(2009-K$3)/$C156*Genanskaffelsespriser!$D184*K156))","v":0},{"$f":"IF((L156*Genanskaffelsespriser!$D184-(2009-L$3)/$C156*Genanskaffelsespriser!$D184*L156)<0,0,(L156*Genanskaffelsespriser!$D184-(2009-L$3)/$C156*Genanskaffelsespriser!$D184*L156))","v":0},{"$f":"IF((M156*Genanskaffelsespriser!$D184-(2009-M$3)/$C156*Genanskaffelsespriser!$D184*M156)<0,0,(M156*Genanskaffelsespriser!$D184-(2009-M$3)/$C156*Genanskaffelsespriser!$D184*M156))","v":0},{"$f":"IF((N156*Genanskaffelsespriser!$D184-(2009-N$3)/$C156*Genanskaffelsespriser!$D184*N156)<0,0,(N156*Genanskaffelsespriser!$D184-(2009-N$3)/$C156*Genanskaffelsespriser!$D184*N156))","v":0},{"$f":"IF((O156*Genanskaffelsespriser!$D184-(2009-O$3)/$C156*Genanskaffelsespriser!$D184*O156)<0,0,(O156*Genanskaffelsespriser!$D184-(2009-O$3)/$C156*Genanskaffelsespriser!$D184*O156))","v":0},{"$f":"IF((P156*Genanskaffelsespriser!$D184-(2009-P$3)/$C156*Genanskaffelsespriser!$D184*P156)<0,0,(P156*Genanskaffelsespriser!$D184-(2009-P$3)/$C156*Genanskaffelsespriser!$D184*P156))","v":0},{"$f":"IF((Q156*Genanskaffelsespriser!$D184-(2009-Q$3)/$C156*Genanskaffelsespriser!$D184*Q156)<0,0,(Q156*Genanskaffelsespriser!$D184-(2009-Q$3)/$C156*Genanskaffelsespriser!$D184*Q156))","v":0},{"$f":"IF((R156*Genanskaffelsespriser!$D184-(2009-R$3)/$C156*Genanskaffelsespriser!$D184*R156)<0,0,(R156*Genanskaffelsespriser!$D184-(2009-R$3)/$C156*Genanskaffelsespriser!$D184*R156))","v":0},{"$f":"IF((S156*Genanskaffelsespriser!$D184-(2009-S$3)/$C156*Genanskaffelsespriser!$D184*S156)<0,0,(S156*Genanskaffelsespriser!$D184-(2009-S$3)/$C156*Genanskaffelsespriser!$D184*S156))","v":0},{"$f":"IF((T156*Genanskaffelsespriser!$D184-(2009-T$3)/$C156*Genanskaffelsespriser!$D184*T156)<0,0,(T156*Genanskaffelsespriser!$D184-(2009-T$3)/$C156*Genanskaffelsespriser!$D184*T156))","v":0},{"$f":"IF((U156*Genanskaffelsespriser!$D184-(2009-U$3)/$C156*Genanskaffelsespriser!$D184*U156)<0,0,(U156*Genanskaffelsespriser!$D184-(2009-U$3)/$C156*Genanskaffelsespriser!$D184*U156))","v":0},{"$f":"IF((V156*Genanskaffelsespriser!$D184-(2009-V$3)/$C156*Genanskaffelsespriser!$D184*V156)<0,0,(V156*Genanskaffelsespriser!$D184-(2009-V$3)/$C156*Genanskaffelsespriser!$D184*V156))","v":0},{"$f":"IF((W156*Genanskaffelsespriser!$D184-(2009-W$3)/$C156*Genanskaffelsespriser!$D184*W156)<0,0,(W156*Genanskaffelsespriser!$D184-(2009-W$3)/$C156*Genanskaffelsespriser!$D184*W156))","v":0},{"$f":"IF((X156*Genanskaffelsespriser!$D184-(2009-X$3)/$C156*Genanskaffelsespriser!$D184*X156)<0,0,(X156*Genanskaffelsespriser!$D184-(2009-X$3)/$C156*Genanskaffelsespriser!$D184*X156))","v":0},{"$f":"IF((Y156*Genanskaffelsespriser!$D184-(2009-Y$3)/$C156*Genanskaffelsespriser!$D184*Y156)<0,0,(Y156*Genanskaffelsespriser!$D184-(2009-Y$3)/$C156*Genanskaffelsespriser!$D184*Y156))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA156","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB156","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC156","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD156","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE156","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF156","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG156","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH156","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI156","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ156","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK156","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL156","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM156","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN156","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO156","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP156","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ156","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR156","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS156","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT156","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU156","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B185","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E185","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D157*Genanskaffelsespriser!$D185-(2009-D$3)/$C157*Genanskaffelsespriser!$D185*D157)<0,0,(D157*Genanskaffelsespriser!$D185-(2009-D$3)/$C157*Genanskaffelsespriser!$D185*D157))","v":0},{"$f":"IF((E157*Genanskaffelsespriser!$D185-(2009-E$3)/$C157*Genanskaffelsespriser!$D185*E157)<0,0,(E157*Genanskaffelsespriser!$D185-(2009-E$3)/$C157*Genanskaffelsespriser!$D185*E157))","v":0},{"$f":"IF((F157*Genanskaffelsespriser!$D185-(2009-F$3)/$C157*Genanskaffelsespriser!$D185*F157)<0,0,(F157*Genanskaffelsespriser!$D185-(2009-F$3)/$C157*Genanskaffelsespriser!$D185*F157))","v":0},{"$f":"IF((G157*Genanskaffelsespriser!$D185-(2009-G$3)/$C157*Genanskaffelsespriser!$D185*G157)<0,0,(G157*Genanskaffelsespriser!$D185-(2009-G$3)/$C157*Genanskaffelsespriser!$D185*G157))","v":0},{"$f":"IF((H157*Genanskaffelsespriser!$D185-(2009-H$3)/$C157*Genanskaffelsespriser!$D185*H157)<0,0,(H157*Genanskaffelsespriser!$D185-(2009-H$3)/$C157*Genanskaffelsespriser!$D185*H157))","v":0},{"$f":"IF((I157*Genanskaffelsespriser!$D185-(2009-I$3)/$C157*Genanskaffelsespriser!$D185*I157)<0,0,(I157*Genanskaffelsespriser!$D185-(2009-I$3)/$C157*Genanskaffelsespriser!$D185*I157))","v":0},{"$f":"IF((J157*Genanskaffelsespriser!$D185-(2009-J$3)/$C157*Genanskaffelsespriser!$D185*J157)<0,0,(J157*Genanskaffelsespriser!$D185-(2009-J$3)/$C157*Genanskaffelsespriser!$D185*J157))","v":0},{"$f":"IF((K157*Genanskaffelsespriser!$D185-(2009-K$3)/$C157*Genanskaffelsespriser!$D185*K157)<0,0,(K157*Genanskaffelsespriser!$D185-(2009-K$3)/$C157*Genanskaffelsespriser!$D185*K157))","v":0},{"$f":"IF((L157*Genanskaffelsespriser!$D185-(2009-L$3)/$C157*Genanskaffelsespriser!$D185*L157)<0,0,(L157*Genanskaffelsespriser!$D185-(2009-L$3)/$C157*Genanskaffelsespriser!$D185*L157))","v":0},{"$f":"IF((M157*Genanskaffelsespriser!$D185-(2009-M$3)/$C157*Genanskaffelsespriser!$D185*M157)<0,0,(M157*Genanskaffelsespriser!$D185-(2009-M$3)/$C157*Genanskaffelsespriser!$D185*M157))","v":0},{"$f":"IF((N157*Genanskaffelsespriser!$D185-(2009-N$3)/$C157*Genanskaffelsespriser!$D185*N157)<0,0,(N157*Genanskaffelsespriser!$D185-(2009-N$3)/$C157*Genanskaffelsespriser!$D185*N157))","v":0},{"$f":"IF((O157*Genanskaffelsespriser!$D185-(2009-O$3)/$C157*Genanskaffelsespriser!$D185*O157)<0,0,(O157*Genanskaffelsespriser!$D185-(2009-O$3)/$C157*Genanskaffelsespriser!$D185*O157))","v":0},{"$f":"IF((P157*Genanskaffelsespriser!$D185-(2009-P$3)/$C157*Genanskaffelsespriser!$D185*P157)<0,0,(P157*Genanskaffelsespriser!$D185-(2009-P$3)/$C157*Genanskaffelsespriser!$D185*P157))","v":0},{"$f":"IF((Q157*Genanskaffelsespriser!$D185-(2009-Q$3)/$C157*Genanskaffelsespriser!$D185*Q157)<0,0,(Q157*Genanskaffelsespriser!$D185-(2009-Q$3)/$C157*Genanskaffelsespriser!$D185*Q157))","v":0},{"$f":"IF((R157*Genanskaffelsespriser!$D185-(2009-R$3)/$C157*Genanskaffelsespriser!$D185*R157)<0,0,(R157*Genanskaffelsespriser!$D185-(2009-R$3)/$C157*Genanskaffelsespriser!$D185*R157))","v":0},{"$f":"IF((S157*Genanskaffelsespriser!$D185-(2009-S$3)/$C157*Genanskaffelsespriser!$D185*S157)<0,0,(S157*Genanskaffelsespriser!$D185-(2009-S$3)/$C157*Genanskaffelsespriser!$D185*S157))","v":0},{"$f":"IF((T157*Genanskaffelsespriser!$D185-(2009-T$3)/$C157*Genanskaffelsespriser!$D185*T157)<0,0,(T157*Genanskaffelsespriser!$D185-(2009-T$3)/$C157*Genanskaffelsespriser!$D185*T157))","v":0},{"$f":"IF((U157*Genanskaffelsespriser!$D185-(2009-U$3)/$C157*Genanskaffelsespriser!$D185*U157)<0,0,(U157*Genanskaffelsespriser!$D185-(2009-U$3)/$C157*Genanskaffelsespriser!$D185*U157))","v":0},{"$f":"IF((V157*Genanskaffelsespriser!$D185-(2009-V$3)/$C157*Genanskaffelsespriser!$D185*V157)<0,0,(V157*Genanskaffelsespriser!$D185-(2009-V$3)/$C157*Genanskaffelsespriser!$D185*V157))","v":0},{"$f":"IF((W157*Genanskaffelsespriser!$D185-(2009-W$3)/$C157*Genanskaffelsespriser!$D185*W157)<0,0,(W157*Genanskaffelsespriser!$D185-(2009-W$3)/$C157*Genanskaffelsespriser!$D185*W157))","v":0},{"$f":"IF((X157*Genanskaffelsespriser!$D185-(2009-X$3)/$C157*Genanskaffelsespriser!$D185*X157)<0,0,(X157*Genanskaffelsespriser!$D185-(2009-X$3)/$C157*Genanskaffelsespriser!$D185*X157))","v":0},{"$f":"IF((Y157*Genanskaffelsespriser!$D185-(2009-Y$3)/$C157*Genanskaffelsespriser!$D185*Y157)<0,0,(Y157*Genanskaffelsespriser!$D185-(2009-Y$3)/$C157*Genanskaffelsespriser!$D185*Y157))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA157","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB157","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC157","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD157","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE157","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF157","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG157","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH157","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI157","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ157","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK157","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL157","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM157","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN157","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO157","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP157","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ157","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR157","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS157","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT157","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU157","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B186","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E186","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D158*Genanskaffelsespriser!$D186-(2009-D$3)/$C158*Genanskaffelsespriser!$D186*D158)<0,0,(D158*Genanskaffelsespriser!$D186-(2009-D$3)/$C158*Genanskaffelsespriser!$D186*D158))","v":0},{"$f":"IF((E158*Genanskaffelsespriser!$D186-(2009-E$3)/$C158*Genanskaffelsespriser!$D186*E158)<0,0,(E158*Genanskaffelsespriser!$D186-(2009-E$3)/$C158*Genanskaffelsespriser!$D186*E158))","v":0},{"$f":"IF((F158*Genanskaffelsespriser!$D186-(2009-F$3)/$C158*Genanskaffelsespriser!$D186*F158)<0,0,(F158*Genanskaffelsespriser!$D186-(2009-F$3)/$C158*Genanskaffelsespriser!$D186*F158))","v":0},{"$f":"IF((G158*Genanskaffelsespriser!$D186-(2009-G$3)/$C158*Genanskaffelsespriser!$D186*G158)<0,0,(G158*Genanskaffelsespriser!$D186-(2009-G$3)/$C158*Genanskaffelsespriser!$D186*G158))","v":0},{"$f":"IF((H158*Genanskaffelsespriser!$D186-(2009-H$3)/$C158*Genanskaffelsespriser!$D186*H158)<0,0,(H158*Genanskaffelsespriser!$D186-(2009-H$3)/$C158*Genanskaffelsespriser!$D186*H158))","v":0},{"$f":"IF((I158*Genanskaffelsespriser!$D186-(2009-I$3)/$C158*Genanskaffelsespriser!$D186*I158)<0,0,(I158*Genanskaffelsespriser!$D186-(2009-I$3)/$C158*Genanskaffelsespriser!$D186*I158))","v":0},{"$f":"IF((J158*Genanskaffelsespriser!$D186-(2009-J$3)/$C158*Genanskaffelsespriser!$D186*J158)<0,0,(J158*Genanskaffelsespriser!$D186-(2009-J$3)/$C158*Genanskaffelsespriser!$D186*J158))","v":0},{"$f":"IF((K158*Genanskaffelsespriser!$D186-(2009-K$3)/$C158*Genanskaffelsespriser!$D186*K158)<0,0,(K158*Genanskaffelsespriser!$D186-(2009-K$3)/$C158*Genanskaffelsespriser!$D186*K158))","v":0},{"$f":"IF((L158*Genanskaffelsespriser!$D186-(2009-L$3)/$C158*Genanskaffelsespriser!$D186*L158)<0,0,(L158*Genanskaffelsespriser!$D186-(2009-L$3)/$C158*Genanskaffelsespriser!$D186*L158))","v":0},{"$f":"IF((M158*Genanskaffelsespriser!$D186-(2009-M$3)/$C158*Genanskaffelsespriser!$D186*M158)<0,0,(M158*Genanskaffelsespriser!$D186-(2009-M$3)/$C158*Genanskaffelsespriser!$D186*M158))","v":0},{"$f":"IF((N158*Genanskaffelsespriser!$D186-(2009-N$3)/$C158*Genanskaffelsespriser!$D186*N158)<0,0,(N158*Genanskaffelsespriser!$D186-(2009-N$3)/$C158*Genanskaffelsespriser!$D186*N158))","v":0},{"$f":"IF((O158*Genanskaffelsespriser!$D186-(2009-O$3)/$C158*Genanskaffelsespriser!$D186*O158)<0,0,(O158*Genanskaffelsespriser!$D186-(2009-O$3)/$C158*Genanskaffelsespriser!$D186*O158))","v":0},{"$f":"IF((P158*Genanskaffelsespriser!$D186-(2009-P$3)/$C158*Genanskaffelsespriser!$D186*P158)<0,0,(P158*Genanskaffelsespriser!$D186-(2009-P$3)/$C158*Genanskaffelsespriser!$D186*P158))","v":0},{"$f":"IF((Q158*Genanskaffelsespriser!$D186-(2009-Q$3)/$C158*Genanskaffelsespriser!$D186*Q158)<0,0,(Q158*Genanskaffelsespriser!$D186-(2009-Q$3)/$C158*Genanskaffelsespriser!$D186*Q158))","v":0},{"$f":"IF((R158*Genanskaffelsespriser!$D186-(2009-R$3)/$C158*Genanskaffelsespriser!$D186*R158)<0,0,(R158*Genanskaffelsespriser!$D186-(2009-R$3)/$C158*Genanskaffelsespriser!$D186*R158))","v":0},{"$f":"IF((S158*Genanskaffelsespriser!$D186-(2009-S$3)/$C158*Genanskaffelsespriser!$D186*S158)<0,0,(S158*Genanskaffelsespriser!$D186-(2009-S$3)/$C158*Genanskaffelsespriser!$D186*S158))","v":0},{"$f":"IF((T158*Genanskaffelsespriser!$D186-(2009-T$3)/$C158*Genanskaffelsespriser!$D186*T158)<0,0,(T158*Genanskaffelsespriser!$D186-(2009-T$3)/$C158*Genanskaffelsespriser!$D186*T158))","v":0},{"$f":"IF((U158*Genanskaffelsespriser!$D186-(2009-U$3)/$C158*Genanskaffelsespriser!$D186*U158)<0,0,(U158*Genanskaffelsespriser!$D186-(2009-U$3)/$C158*Genanskaffelsespriser!$D186*U158))","v":0},{"$f":"IF((V158*Genanskaffelsespriser!$D186-(2009-V$3)/$C158*Genanskaffelsespriser!$D186*V158)<0,0,(V158*Genanskaffelsespriser!$D186-(2009-V$3)/$C158*Genanskaffelsespriser!$D186*V158))","v":0},{"$f":"IF((W158*Genanskaffelsespriser!$D186-(2009-W$3)/$C158*Genanskaffelsespriser!$D186*W158)<0,0,(W158*Genanskaffelsespriser!$D186-(2009-W$3)/$C158*Genanskaffelsespriser!$D186*W158))","v":0},{"$f":"IF((X158*Genanskaffelsespriser!$D186-(2009-X$3)/$C158*Genanskaffelsespriser!$D186*X158)<0,0,(X158*Genanskaffelsespriser!$D186-(2009-X$3)/$C158*Genanskaffelsespriser!$D186*X158))","v":0},{"$f":"IF((Y158*Genanskaffelsespriser!$D186-(2009-Y$3)/$C158*Genanskaffelsespriser!$D186*Y158)<0,0,(Y158*Genanskaffelsespriser!$D186-(2009-Y$3)/$C158*Genanskaffelsespriser!$D186*Y158))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA158","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB158","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC158","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD158","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE158","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF158","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG158","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH158","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI158","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ158","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK158","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL158","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM158","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN158","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO158","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP158","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ158","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR158","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS158","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT158","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU158","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B187","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E187","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D159*Genanskaffelsespriser!$D187-(2009-D$3)/($C159+D160)*Genanskaffelsespriser!$D187*D159)<0,0,(D159*Genanskaffelsespriser!$D187-(2009-D$3)/($C159+D160)*Genanskaffelsespriser!$D187*D159))","v":0},{"$f":"IF((E159*Genanskaffelsespriser!$D187-(2009-E$3)/($C159+E160)*Genanskaffelsespriser!$D187*E159)<0,0,(E159*Genanskaffelsespriser!$D187-(2009-E$3)/($C159+E160)*Genanskaffelsespriser!$D187*E159))","v":0},{"$f":"IF((F159*Genanskaffelsespriser!$D187-(2009-F$3)/($C159+F160)*Genanskaffelsespriser!$D187*F159)<0,0,(F159*Genanskaffelsespriser!$D187-(2009-F$3)/($C159+F160)*Genanskaffelsespriser!$D187*F159))","v":0},{"$f":"IF((G159*Genanskaffelsespriser!$D187-(2009-G$3)/($C159+G160)*Genanskaffelsespriser!$D187*G159)<0,0,(G159*Genanskaffelsespriser!$D187-(2009-G$3)/($C159+G160)*Genanskaffelsespriser!$D187*G159))","v":0},{"$f":"IF((H159*Genanskaffelsespriser!$D187-(2009-H$3)/($C159+H160)*Genanskaffelsespriser!$D187*H159)<0,0,(H159*Genanskaffelsespriser!$D187-(2009-H$3)/($C159+H160)*Genanskaffelsespriser!$D187*H159))","v":0},{"$f":"IF((I159*Genanskaffelsespriser!$D187-(2009-I$3)/($C159+I160)*Genanskaffelsespriser!$D187*I159)<0,0,(I159*Genanskaffelsespriser!$D187-(2009-I$3)/($C159+I160)*Genanskaffelsespriser!$D187*I159))","v":0},{"$f":"IF((J159*Genanskaffelsespriser!$D187-(2009-J$3)/($C159+J160)*Genanskaffelsespriser!$D187*J159)<0,0,(J159*Genanskaffelsespriser!$D187-(2009-J$3)/($C159+J160)*Genanskaffelsespriser!$D187*J159))","v":0},{"$f":"IF((K159*Genanskaffelsespriser!$D187-(2009-K$3)/($C159+K160)*Genanskaffelsespriser!$D187*K159)<0,0,(K159*Genanskaffelsespriser!$D187-(2009-K$3)/($C159+K160)*Genanskaffelsespriser!$D187*K159))","v":0},{"$f":"IF((L159*Genanskaffelsespriser!$D187-(2009-L$3)/($C159+L160)*Genanskaffelsespriser!$D187*L159)<0,0,(L159*Genanskaffelsespriser!$D187-(2009-L$3)/($C159+L160)*Genanskaffelsespriser!$D187*L159))","v":0},{"$f":"IF((M159*Genanskaffelsespriser!$D187-(2009-M$3)/($C159+M160)*Genanskaffelsespriser!$D187*M159)<0,0,(M159*Genanskaffelsespriser!$D187-(2009-M$3)/($C159+M160)*Genanskaffelsespriser!$D187*M159))","v":0},{"$f":"IF((N159*Genanskaffelsespriser!$D187-(2009-N$3)/($C159+N160)*Genanskaffelsespriser!$D187*N159)<0,0,(N159*Genanskaffelsespriser!$D187-(2009-N$3)/($C159+N160)*Genanskaffelsespriser!$D187*N159))","v":0},{"$f":"IF((O159*Genanskaffelsespriser!$D187-(2009-O$3)/($C159+O160)*Genanskaffelsespriser!$D187*O159)<0,0,(O159*Genanskaffelsespriser!$D187-(2009-O$3)/($C159+O160)*Genanskaffelsespriser!$D187*O159))","v":0},{"$f":"IF((P159*Genanskaffelsespriser!$D187-(2009-P$3)/($C159+P160)*Genanskaffelsespriser!$D187*P159)<0,0,(P159*Genanskaffelsespriser!$D187-(2009-P$3)/($C159+P160)*Genanskaffelsespriser!$D187*P159))","v":0},{"$f":"IF((Q159*Genanskaffelsespriser!$D187-(2009-Q$3)/($C159+Q160)*Genanskaffelsespriser!$D187*Q159)<0,0,(Q159*Genanskaffelsespriser!$D187-(2009-Q$3)/($C159+Q160)*Genanskaffelsespriser!$D187*Q159))","v":0},{"$f":"IF((R159*Genanskaffelsespriser!$D187-(2009-R$3)/($C159+R160)*Genanskaffelsespriser!$D187*R159)<0,0,(R159*Genanskaffelsespriser!$D187-(2009-R$3)/($C159+R160)*Genanskaffelsespriser!$D187*R159))","v":0},{"$f":"IF((S159*Genanskaffelsespriser!$D187-(2009-S$3)/($C159+S160)*Genanskaffelsespriser!$D187*S159)<0,0,(S159*Genanskaffelsespriser!$D187-(2009-S$3)/($C159+S160)*Genanskaffelsespriser!$D187*S159))","v":0},{"$f":"IF((T159*Genanskaffelsespriser!$D187-(2009-T$3)/($C159+T160)*Genanskaffelsespriser!$D187*T159)<0,0,(T159*Genanskaffelsespriser!$D187-(2009-T$3)/($C159+T160)*Genanskaffelsespriser!$D187*T159))","v":0},{"$f":"IF((U159*Genanskaffelsespriser!$D187-(2009-U$3)/($C159+U160)*Genanskaffelsespriser!$D187*U159)<0,0,(U159*Genanskaffelsespriser!$D187-(2009-U$3)/($C159+U160)*Genanskaffelsespriser!$D187*U159))","v":0},{"$f":"IF((V159*Genanskaffelsespriser!$D187-(2009-V$3)/($C159+V160)*Genanskaffelsespriser!$D187*V159)<0,0,(V159*Genanskaffelsespriser!$D187-(2009-V$3)/($C159+V160)*Genanskaffelsespriser!$D187*V159))","v":0},{"$f":"IF((W159*Genanskaffelsespriser!$D187-(2009-W$3)/($C159+W160)*Genanskaffelsespriser!$D187*W159)<0,0,(W159*Genanskaffelsespriser!$D187-(2009-W$3)/($C159+W160)*Genanskaffelsespriser!$D187*W159))","v":0},{"$f":"IF((X159*Genanskaffelsespriser!$D187-(2009-X$3)/($C159+X160)*Genanskaffelsespriser!$D187*X159)<0,0,(X159*Genanskaffelsespriser!$D187-(2009-X$3)/($C159+X160)*Genanskaffelsespriser!$D187*X159))","v":0},{"$f":"IF((Y159*Genanskaffelsespriser!$D187-(2009-Y$3)/($C159+Y160)*Genanskaffelsespriser!$D187*Y159)<0,0,(Y159*Genanskaffelsespriser!$D187-(2009-Y$3)/($C159+Y160)*Genanskaffelsespriser!$D187*Y159))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA159","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB159","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC159","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD159","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE159","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF159","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG159","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH159","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI159","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ159","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK159","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL159","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM159","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN159","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO159","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP159","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ159","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR159","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS159","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT159","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU159","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D159:Y159)","v":0}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW162:AW181)","v":2683253.3333333335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT162:BT181)","v":2367284.2117133052},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ162:CQ181)","v":2525268.7725233193},0]
[{"$f":"+Genanskaffelsespriser!B189","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E189","v":75},0,0,0,0,0,0,0,0,0,0,15,0,0,0,0,0,0,7,0,0,0,0,null,{"$f":"IF((D162*Genanskaffelsespriser!$D189-(2009-D$3)/($C162+D163)*Genanskaffelsespriser!$D189*D162)<0,0,(D162*Genanskaffelsespriser!$D189-(2009-D$3)/($C162+D163)*Genanskaffelsespriser!$D189*D162))","v":0},{"$f":"IF((E162*Genanskaffelsespriser!$D189-(2009-E$3)/($C162+E163)*Genanskaffelsespriser!$D189*E162)<0,0,(E162*Genanskaffelsespriser!$D189-(2009-E$3)/($C162+E163)*Genanskaffelsespriser!$D189*E162))","v":0},{"$f":"IF((F162*Genanskaffelsespriser!$D189-(2009-F$3)/($C162+F163)*Genanskaffelsespriser!$D189*F162)<0,0,(F162*Genanskaffelsespriser!$D189-(2009-F$3)/($C162+F163)*Genanskaffelsespriser!$D189*F162))","v":0},{"$f":"IF((G162*Genanskaffelsespriser!$D189-(2009-G$3)/($C162+G163)*Genanskaffelsespriser!$D189*G162)<0,0,(G162*Genanskaffelsespriser!$D189-(2009-G$3)/($C162+G163)*Genanskaffelsespriser!$D189*G162))","v":0},{"$f":"IF((H162*Genanskaffelsespriser!$D189-(2009-H$3)/($C162+H163)*Genanskaffelsespriser!$D189*H162)<0,0,(H162*Genanskaffelsespriser!$D189-(2009-H$3)/($C162+H163)*Genanskaffelsespriser!$D189*H162))","v":0},{"$f":"IF((I162*Genanskaffelsespriser!$D189-(2009-I$3)/($C162+I163)*Genanskaffelsespriser!$D189*I162)<0,0,(I162*Genanskaffelsespriser!$D189-(2009-I$3)/($C162+I163)*Genanskaffelsespriser!$D189*I162))","v":0},{"$f":"IF((J162*Genanskaffelsespriser!$D189-(2009-J$3)/($C162+J163)*Genanskaffelsespriser!$D189*J162)<0,0,(J162*Genanskaffelsespriser!$D189-(2009-J$3)/($C162+J163)*Genanskaffelsespriser!$D189*J162))","v":0},{"$f":"IF((K162*Genanskaffelsespriser!$D189-(2009-K$3)/($C162+K163)*Genanskaffelsespriser!$D189*K162)<0,0,(K162*Genanskaffelsespriser!$D189-(2009-K$3)/($C162+K163)*Genanskaffelsespriser!$D189*K162))","v":0},{"$f":"IF((L162*Genanskaffelsespriser!$D189-(2009-L$3)/($C162+L163)*Genanskaffelsespriser!$D189*L162)<0,0,(L162*Genanskaffelsespriser!$D189-(2009-L$3)/($C162+L163)*Genanskaffelsespriser!$D189*L162))","v":0},{"$f":"IF((M162*Genanskaffelsespriser!$D189-(2009-M$3)/($C162+M163)*Genanskaffelsespriser!$D189*M162)<0,0,(M162*Genanskaffelsespriser!$D189-(2009-M$3)/($C162+M163)*Genanskaffelsespriser!$D189*M162))","v":0},{"$f":"IF((N162*Genanskaffelsespriser!$D189-(2009-N$3)/($C162+N163)*Genanskaffelsespriser!$D189*N162)<0,0,(N162*Genanskaffelsespriser!$D189-(2009-N$3)/($C162+N163)*Genanskaffelsespriser!$D189*N162))","v":371200},{"$f":"IF((O162*Genanskaffelsespriser!$D189-(2009-O$3)/($C162+O163)*Genanskaffelsespriser!$D189*O162)<0,0,(O162*Genanskaffelsespriser!$D189-(2009-O$3)/($C162+O163)*Genanskaffelsespriser!$D189*O162))","v":0},{"$f":"IF((P162*Genanskaffelsespriser!$D189-(2009-P$3)/($C162+P163)*Genanskaffelsespriser!$D189*P162)<0,0,(P162*Genanskaffelsespriser!$D189-(2009-P$3)/($C162+P163)*Genanskaffelsespriser!$D189*P162))","v":0},{"$f":"IF((Q162*Genanskaffelsespriser!$D189-(2009-Q$3)/($C162+Q163)*Genanskaffelsespriser!$D189*Q162)<0,0,(Q162*Genanskaffelsespriser!$D189-(2009-Q$3)/($C162+Q163)*Genanskaffelsespriser!$D189*Q162))","v":0},{"$f":"IF((R162*Genanskaffelsespriser!$D189-(2009-R$3)/($C162+R163)*Genanskaffelsespriser!$D189*R162)<0,0,(R162*Genanskaffelsespriser!$D189-(2009-R$3)/($C162+R163)*Genanskaffelsespriser!$D189*R162))","v":0},{"$f":"IF((S162*Genanskaffelsespriser!$D189-(2009-S$3)/($C162+S163)*Genanskaffelsespriser!$D189*S162)<0,0,(S162*Genanskaffelsespriser!$D189-(2009-S$3)/($C162+S163)*Genanskaffelsespriser!$D189*S162))","v":0},{"$f":"IF((T162*Genanskaffelsespriser!$D189-(2009-T$3)/($C162+T163)*Genanskaffelsespriser!$D189*T162)<0,0,(T162*Genanskaffelsespriser!$D189-(2009-T$3)/($C162+T163)*Genanskaffelsespriser!$D189*T162))","v":0},{"$f":"IF((U162*Genanskaffelsespriser!$D189-(2009-U$3)/($C162+U163)*Genanskaffelsespriser!$D189*U162)<0,0,(U162*Genanskaffelsespriser!$D189-(2009-U$3)/($C162+U163)*Genanskaffelsespriser!$D189*U162))","v":212053.33333333334},{"$f":"IF((V162*Genanskaffelsespriser!$D189-(2009-V$3)/($C162+V163)*Genanskaffelsespriser!$D189*V162)<0,0,(V162*Genanskaffelsespriser!$D189-(2009-V$3)/($C162+V163)*Genanskaffelsespriser!$D189*V162))","v":0},{"$f":"IF((W162*Genanskaffelsespriser!$D189-(2009-W$3)/($C162+W163)*Genanskaffelsespriser!$D189*W162)<0,0,(W162*Genanskaffelsespriser!$D189-(2009-W$3)/($C162+W163)*Genanskaffelsespriser!$D189*W162))","v":0},{"$f":"IF((X162*Genanskaffelsespriser!$D189-(2009-X$3)/($C162+X163)*Genanskaffelsespriser!$D189*X162)<0,0,(X162*Genanskaffelsespriser!$D189-(2009-X$3)/($C162+X163)*Genanskaffelsespriser!$D189*X162))","v":0},{"$f":"IF((Y162*Genanskaffelsespriser!$D189-(2009-Y$3)/($C162+Y163)*Genanskaffelsespriser!$D189*Y162)<0,0,(Y162*Genanskaffelsespriser!$D189-(2009-Y$3)/($C162+Y163)*Genanskaffelsespriser!$D189*Y162))","v":0},{"$f":"+SUM(AA162:AV162)","v":583253.33333333337},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA162","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB162","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC162","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD162","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE162","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF162","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG162","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH162","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI162","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ162","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK162","v":262061.95751049215},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL162","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM162","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN162","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO162","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP162","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ162","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR162","v":205174.94351254625},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS162","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT162","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU162","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV162","v":0},{"$f":"+SUM(AX162:BS162)","v":467236.90102303843},{"$f":"(AA162+AX162)/2","v":0},{"$f":"(AB162+AY162)/2","v":0},{"$f":"(AC162+AZ162)/2","v":0},{"$f":"(AD162+BA162)/2","v":0},{"$f":"(AE162+BB162)/2","v":0},{"$f":"(AF162+BC162)/2","v":0},{"$f":"(AG162+BD162)/2","v":0},{"$f":"(AH162+BE162)/2","v":0},{"$f":"(AI162+BF162)/2","v":0},{"$f":"(AJ162+BG162)/2","v":0},{"$f":"(AK162+BH162)/2","v":316630.97875524609},{"$f":"(AL162+BI162)/2","v":0},{"$f":"(AM162+BJ162)/2","v":0},{"$f":"(AN162+BK162)/2","v":0},{"$f":"(AO162+BL162)/2","v":0},{"$f":"(AP162+BM162)/2","v":0},{"$f":"(AQ162+BN162)/2","v":0},{"$f":"(AR162+BO162)/2","v":208614.13842293981},{"$f":"(AS162+BP162)/2","v":0},{"$f":"(AT162+BQ162)/2","v":0},{"$f":"(AU162+BR162)/2","v":0},{"$f":"(AV162+BS162)/2","v":0},{"$f":"+AVERAGE(AW162,BT162)","v":525245.11717818584},22]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B190","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E190","v":20},0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,{"$f":"IF((D164*Genanskaffelsespriser!$D190-(2009-D$3)/$C164*Genanskaffelsespriser!$D190*D164)<0,0,(D164*Genanskaffelsespriser!$D190-(2009-D$3)/$C164*Genanskaffelsespriser!$D190*D164))","v":0},{"$f":"IF((E164*Genanskaffelsespriser!$D190-(2009-E$3)/$C164*Genanskaffelsespriser!$D190*E164)<0,0,(E164*Genanskaffelsespriser!$D190-(2009-E$3)/$C164*Genanskaffelsespriser!$D190*E164))","v":0},{"$f":"IF((F164*Genanskaffelsespriser!$D190-(2009-F$3)/$C164*Genanskaffelsespriser!$D190*F164)<0,0,(F164*Genanskaffelsespriser!$D190-(2009-F$3)/$C164*Genanskaffelsespriser!$D190*F164))","v":0},{"$f":"IF((G164*Genanskaffelsespriser!$D190-(2009-G$3)/$C164*Genanskaffelsespriser!$D190*G164)<0,0,(G164*Genanskaffelsespriser!$D190-(2009-G$3)/$C164*Genanskaffelsespriser!$D190*G164))","v":0},{"$f":"IF((H164*Genanskaffelsespriser!$D190-(2009-H$3)/$C164*Genanskaffelsespriser!$D190*H164)<0,0,(H164*Genanskaffelsespriser!$D190-(2009-H$3)/$C164*Genanskaffelsespriser!$D190*H164))","v":0},{"$f":"IF((I164*Genanskaffelsespriser!$D190-(2009-I$3)/$C164*Genanskaffelsespriser!$D190*I164)<0,0,(I164*Genanskaffelsespriser!$D190-(2009-I$3)/$C164*Genanskaffelsespriser!$D190*I164))","v":0},{"$f":"IF((J164*Genanskaffelsespriser!$D190-(2009-J$3)/$C164*Genanskaffelsespriser!$D190*J164)<0,0,(J164*Genanskaffelsespriser!$D190-(2009-J$3)/$C164*Genanskaffelsespriser!$D190*J164))","v":0},{"$f":"IF((K164*Genanskaffelsespriser!$D190-(2009-K$3)/$C164*Genanskaffelsespriser!$D190*K164)<0,0,(K164*Genanskaffelsespriser!$D190-(2009-K$3)/$C164*Genanskaffelsespriser!$D190*K164))","v":0},{"$f":"IF((L164*Genanskaffelsespriser!$D190-(2009-L$3)/$C164*Genanskaffelsespriser!$D190*L164)<0,0,(L164*Genanskaffelsespriser!$D190-(2009-L$3)/$C164*Genanskaffelsespriser!$D190*L164))","v":0},{"$f":"IF((M164*Genanskaffelsespriser!$D190-(2009-M$3)/$C164*Genanskaffelsespriser!$D190*M164)<0,0,(M164*Genanskaffelsespriser!$D190-(2009-M$3)/$C164*Genanskaffelsespriser!$D190*M164))","v":0},{"$f":"IF((N164*Genanskaffelsespriser!$D190-(2009-N$3)/$C164*Genanskaffelsespriser!$D190*N164)<0,0,(N164*Genanskaffelsespriser!$D190-(2009-N$3)/$C164*Genanskaffelsespriser!$D190*N164))","v":504000},{"$f":"IF((O164*Genanskaffelsespriser!$D190-(2009-O$3)/$C164*Genanskaffelsespriser!$D190*O164)<0,0,(O164*Genanskaffelsespriser!$D190-(2009-O$3)/$C164*Genanskaffelsespriser!$D190*O164))","v":0},{"$f":"IF((P164*Genanskaffelsespriser!$D190-(2009-P$3)/$C164*Genanskaffelsespriser!$D190*P164)<0,0,(P164*Genanskaffelsespriser!$D190-(2009-P$3)/$C164*Genanskaffelsespriser!$D190*P164))","v":0},{"$f":"IF((Q164*Genanskaffelsespriser!$D190-(2009-Q$3)/$C164*Genanskaffelsespriser!$D190*Q164)<0,0,(Q164*Genanskaffelsespriser!$D190-(2009-Q$3)/$C164*Genanskaffelsespriser!$D190*Q164))","v":0},{"$f":"IF((R164*Genanskaffelsespriser!$D190-(2009-R$3)/$C164*Genanskaffelsespriser!$D190*R164)<0,0,(R164*Genanskaffelsespriser!$D190-(2009-R$3)/$C164*Genanskaffelsespriser!$D190*R164))","v":0},{"$f":"IF((S164*Genanskaffelsespriser!$D190-(2009-S$3)/$C164*Genanskaffelsespriser!$D190*S164)<0,0,(S164*Genanskaffelsespriser!$D190-(2009-S$3)/$C164*Genanskaffelsespriser!$D190*S164))","v":0},{"$f":"IF((T164*Genanskaffelsespriser!$D190-(2009-T$3)/$C164*Genanskaffelsespriser!$D190*T164)<0,0,(T164*Genanskaffelsespriser!$D190-(2009-T$3)/$C164*Genanskaffelsespriser!$D190*T164))","v":0},{"$f":"IF((U164*Genanskaffelsespriser!$D190-(2009-U$3)/$C164*Genanskaffelsespriser!$D190*U164)<0,0,(U164*Genanskaffelsespriser!$D190-(2009-U$3)/$C164*Genanskaffelsespriser!$D190*U164))","v":1344000},{"$f":"IF((V164*Genanskaffelsespriser!$D190-(2009-V$3)/$C164*Genanskaffelsespriser!$D190*V164)<0,0,(V164*Genanskaffelsespriser!$D190-(2009-V$3)/$C164*Genanskaffelsespriser!$D190*V164))","v":0},{"$f":"IF((W164*Genanskaffelsespriser!$D190-(2009-W$3)/$C164*Genanskaffelsespriser!$D190*W164)<0,0,(W164*Genanskaffelsespriser!$D190-(2009-W$3)/$C164*Genanskaffelsespriser!$D190*W164))","v":0},{"$f":"IF((X164*Genanskaffelsespriser!$D190-(2009-X$3)/$C164*Genanskaffelsespriser!$D190*X164)<0,0,(X164*Genanskaffelsespriser!$D190-(2009-X$3)/$C164*Genanskaffelsespriser!$D190*X164))","v":0},{"$f":"IF((Y164*Genanskaffelsespriser!$D190-(2009-Y$3)/$C164*Genanskaffelsespriser!$D190*Y164)<0,0,(Y164*Genanskaffelsespriser!$D190-(2009-Y$3)/$C164*Genanskaffelsespriser!$D190*Y164))","v":0},1848000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA164","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB164","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC164","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD164","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE164","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF164","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG164","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH164","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI164","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ164","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK164","v":355816.88196467684},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL164","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM164","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN164","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO164","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP164","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ164","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR164","v":1300404.5715583917},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS164","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT164","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU164","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV164","v":0},1656221.4535230685,0,0,0,0,0,0,0,0,0,0,429908.44098233839,0,0,0,0,0,0,1322202.2857791958,0,0,0,0,1752110.7267615343,3]
[{"$f":"+Genanskaffelsespriser!B191","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E191","v":10},0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,{"$f":"IF((D165*Genanskaffelsespriser!$D191-(2009-D$3)/$C165*Genanskaffelsespriser!$D191*D165)<0,0,(D165*Genanskaffelsespriser!$D191-(2009-D$3)/$C165*Genanskaffelsespriser!$D191*D165))","v":0},{"$f":"IF((E165*Genanskaffelsespriser!$D191-(2009-E$3)/$C165*Genanskaffelsespriser!$D191*E165)<0,0,(E165*Genanskaffelsespriser!$D191-(2009-E$3)/$C165*Genanskaffelsespriser!$D191*E165))","v":0},{"$f":"IF((F165*Genanskaffelsespriser!$D191-(2009-F$3)/$C165*Genanskaffelsespriser!$D191*F165)<0,0,(F165*Genanskaffelsespriser!$D191-(2009-F$3)/$C165*Genanskaffelsespriser!$D191*F165))","v":0},{"$f":"IF((G165*Genanskaffelsespriser!$D191-(2009-G$3)/$C165*Genanskaffelsespriser!$D191*G165)<0,0,(G165*Genanskaffelsespriser!$D191-(2009-G$3)/$C165*Genanskaffelsespriser!$D191*G165))","v":0},{"$f":"IF((H165*Genanskaffelsespriser!$D191-(2009-H$3)/$C165*Genanskaffelsespriser!$D191*H165)<0,0,(H165*Genanskaffelsespriser!$D191-(2009-H$3)/$C165*Genanskaffelsespriser!$D191*H165))","v":0},{"$f":"IF((I165*Genanskaffelsespriser!$D191-(2009-I$3)/$C165*Genanskaffelsespriser!$D191*I165)<0,0,(I165*Genanskaffelsespriser!$D191-(2009-I$3)/$C165*Genanskaffelsespriser!$D191*I165))","v":0},{"$f":"IF((J165*Genanskaffelsespriser!$D191-(2009-J$3)/$C165*Genanskaffelsespriser!$D191*J165)<0,0,(J165*Genanskaffelsespriser!$D191-(2009-J$3)/$C165*Genanskaffelsespriser!$D191*J165))","v":0},{"$f":"IF((K165*Genanskaffelsespriser!$D191-(2009-K$3)/$C165*Genanskaffelsespriser!$D191*K165)<0,0,(K165*Genanskaffelsespriser!$D191-(2009-K$3)/$C165*Genanskaffelsespriser!$D191*K165))","v":0},{"$f":"IF((L165*Genanskaffelsespriser!$D191-(2009-L$3)/$C165*Genanskaffelsespriser!$D191*L165)<0,0,(L165*Genanskaffelsespriser!$D191-(2009-L$3)/$C165*Genanskaffelsespriser!$D191*L165))","v":0},{"$f":"IF((M165*Genanskaffelsespriser!$D191-(2009-M$3)/$C165*Genanskaffelsespriser!$D191*M165)<0,0,(M165*Genanskaffelsespriser!$D191-(2009-M$3)/$C165*Genanskaffelsespriser!$D191*M165))","v":0},{"$f":"IF((N165*Genanskaffelsespriser!$D191-(2009-N$3)/$C165*Genanskaffelsespriser!$D191*N165)<0,0,(N165*Genanskaffelsespriser!$D191-(2009-N$3)/$C165*Genanskaffelsespriser!$D191*N165))","v":0},{"$f":"IF((O165*Genanskaffelsespriser!$D191-(2009-O$3)/$C165*Genanskaffelsespriser!$D191*O165)<0,0,(O165*Genanskaffelsespriser!$D191-(2009-O$3)/$C165*Genanskaffelsespriser!$D191*O165))","v":0},{"$f":"IF((P165*Genanskaffelsespriser!$D191-(2009-P$3)/$C165*Genanskaffelsespriser!$D191*P165)<0,0,(P165*Genanskaffelsespriser!$D191-(2009-P$3)/$C165*Genanskaffelsespriser!$D191*P165))","v":0},{"$f":"IF((Q165*Genanskaffelsespriser!$D191-(2009-Q$3)/$C165*Genanskaffelsespriser!$D191*Q165)<0,0,(Q165*Genanskaffelsespriser!$D191-(2009-Q$3)/$C165*Genanskaffelsespriser!$D191*Q165))","v":0},{"$f":"IF((R165*Genanskaffelsespriser!$D191-(2009-R$3)/$C165*Genanskaffelsespriser!$D191*R165)<0,0,(R165*Genanskaffelsespriser!$D191-(2009-R$3)/$C165*Genanskaffelsespriser!$D191*R165))","v":0},{"$f":"IF((S165*Genanskaffelsespriser!$D191-(2009-S$3)/$C165*Genanskaffelsespriser!$D191*S165)<0,0,(S165*Genanskaffelsespriser!$D191-(2009-S$3)/$C165*Genanskaffelsespriser!$D191*S165))","v":0},{"$f":"IF((T165*Genanskaffelsespriser!$D191-(2009-T$3)/$C165*Genanskaffelsespriser!$D191*T165)<0,0,(T165*Genanskaffelsespriser!$D191-(2009-T$3)/$C165*Genanskaffelsespriser!$D191*T165))","v":0},{"$f":"IF((U165*Genanskaffelsespriser!$D191-(2009-U$3)/$C165*Genanskaffelsespriser!$D191*U165)<0,0,(U165*Genanskaffelsespriser!$D191-(2009-U$3)/$C165*Genanskaffelsespriser!$D191*U165))","v":252000},{"$f":"IF((V165*Genanskaffelsespriser!$D191-(2009-V$3)/$C165*Genanskaffelsespriser!$D191*V165)<0,0,(V165*Genanskaffelsespriser!$D191-(2009-V$3)/$C165*Genanskaffelsespriser!$D191*V165))","v":0},{"$f":"IF((W165*Genanskaffelsespriser!$D191-(2009-W$3)/$C165*Genanskaffelsespriser!$D191*W165)<0,0,(W165*Genanskaffelsespriser!$D191-(2009-W$3)/$C165*Genanskaffelsespriser!$D191*W165))","v":0},{"$f":"IF((X165*Genanskaffelsespriser!$D191-(2009-X$3)/$C165*Genanskaffelsespriser!$D191*X165)<0,0,(X165*Genanskaffelsespriser!$D191-(2009-X$3)/$C165*Genanskaffelsespriser!$D191*X165))","v":0},{"$f":"IF((Y165*Genanskaffelsespriser!$D191-(2009-Y$3)/$C165*Genanskaffelsespriser!$D191*Y165)<0,0,(Y165*Genanskaffelsespriser!$D191-(2009-Y$3)/$C165*Genanskaffelsespriser!$D191*Y165))","v":0},252000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA165","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB165","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC165","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD165","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE165","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF165","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG165","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH165","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI165","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ165","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK165","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL165","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM165","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN165","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO165","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP165","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ165","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR165","v":243825.85716719844},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS165","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT165","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU165","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV165","v":0},243825.85716719844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247912.92858359922,0,0,0,0,247912.92858359922,3]
[{"$f":"+Genanskaffelsespriser!B192","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E192","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D166*Genanskaffelsespriser!$D192-(2009-D$3)/$C166*Genanskaffelsespriser!$D192*D166)<0,0,(D166*Genanskaffelsespriser!$D192-(2009-D$3)/$C166*Genanskaffelsespriser!$D192*D166))","v":0},{"$f":"IF((E166*Genanskaffelsespriser!$D192-(2009-E$3)/$C166*Genanskaffelsespriser!$D192*E166)<0,0,(E166*Genanskaffelsespriser!$D192-(2009-E$3)/$C166*Genanskaffelsespriser!$D192*E166))","v":0},{"$f":"IF((F166*Genanskaffelsespriser!$D192-(2009-F$3)/$C166*Genanskaffelsespriser!$D192*F166)<0,0,(F166*Genanskaffelsespriser!$D192-(2009-F$3)/$C166*Genanskaffelsespriser!$D192*F166))","v":0},{"$f":"IF((G166*Genanskaffelsespriser!$D192-(2009-G$3)/$C166*Genanskaffelsespriser!$D192*G166)<0,0,(G166*Genanskaffelsespriser!$D192-(2009-G$3)/$C166*Genanskaffelsespriser!$D192*G166))","v":0},{"$f":"IF((H166*Genanskaffelsespriser!$D192-(2009-H$3)/$C166*Genanskaffelsespriser!$D192*H166)<0,0,(H166*Genanskaffelsespriser!$D192-(2009-H$3)/$C166*Genanskaffelsespriser!$D192*H166))","v":0},{"$f":"IF((I166*Genanskaffelsespriser!$D192-(2009-I$3)/$C166*Genanskaffelsespriser!$D192*I166)<0,0,(I166*Genanskaffelsespriser!$D192-(2009-I$3)/$C166*Genanskaffelsespriser!$D192*I166))","v":0},{"$f":"IF((J166*Genanskaffelsespriser!$D192-(2009-J$3)/$C166*Genanskaffelsespriser!$D192*J166)<0,0,(J166*Genanskaffelsespriser!$D192-(2009-J$3)/$C166*Genanskaffelsespriser!$D192*J166))","v":0},{"$f":"IF((K166*Genanskaffelsespriser!$D192-(2009-K$3)/$C166*Genanskaffelsespriser!$D192*K166)<0,0,(K166*Genanskaffelsespriser!$D192-(2009-K$3)/$C166*Genanskaffelsespriser!$D192*K166))","v":0},{"$f":"IF((L166*Genanskaffelsespriser!$D192-(2009-L$3)/$C166*Genanskaffelsespriser!$D192*L166)<0,0,(L166*Genanskaffelsespriser!$D192-(2009-L$3)/$C166*Genanskaffelsespriser!$D192*L166))","v":0},{"$f":"IF((M166*Genanskaffelsespriser!$D192-(2009-M$3)/$C166*Genanskaffelsespriser!$D192*M166)<0,0,(M166*Genanskaffelsespriser!$D192-(2009-M$3)/$C166*Genanskaffelsespriser!$D192*M166))","v":0},{"$f":"IF((N166*Genanskaffelsespriser!$D192-(2009-N$3)/$C166*Genanskaffelsespriser!$D192*N166)<0,0,(N166*Genanskaffelsespriser!$D192-(2009-N$3)/$C166*Genanskaffelsespriser!$D192*N166))","v":0},{"$f":"IF((O166*Genanskaffelsespriser!$D192-(2009-O$3)/$C166*Genanskaffelsespriser!$D192*O166)<0,0,(O166*Genanskaffelsespriser!$D192-(2009-O$3)/$C166*Genanskaffelsespriser!$D192*O166))","v":0},{"$f":"IF((P166*Genanskaffelsespriser!$D192-(2009-P$3)/$C166*Genanskaffelsespriser!$D192*P166)<0,0,(P166*Genanskaffelsespriser!$D192-(2009-P$3)/$C166*Genanskaffelsespriser!$D192*P166))","v":0},{"$f":"IF((Q166*Genanskaffelsespriser!$D192-(2009-Q$3)/$C166*Genanskaffelsespriser!$D192*Q166)<0,0,(Q166*Genanskaffelsespriser!$D192-(2009-Q$3)/$C166*Genanskaffelsespriser!$D192*Q166))","v":0},{"$f":"IF((R166*Genanskaffelsespriser!$D192-(2009-R$3)/$C166*Genanskaffelsespriser!$D192*R166)<0,0,(R166*Genanskaffelsespriser!$D192-(2009-R$3)/$C166*Genanskaffelsespriser!$D192*R166))","v":0},{"$f":"IF((S166*Genanskaffelsespriser!$D192-(2009-S$3)/$C166*Genanskaffelsespriser!$D192*S166)<0,0,(S166*Genanskaffelsespriser!$D192-(2009-S$3)/$C166*Genanskaffelsespriser!$D192*S166))","v":0},{"$f":"IF((T166*Genanskaffelsespriser!$D192-(2009-T$3)/$C166*Genanskaffelsespriser!$D192*T166)<0,0,(T166*Genanskaffelsespriser!$D192-(2009-T$3)/$C166*Genanskaffelsespriser!$D192*T166))","v":0},{"$f":"IF((U166*Genanskaffelsespriser!$D192-(2009-U$3)/$C166*Genanskaffelsespriser!$D192*U166)<0,0,(U166*Genanskaffelsespriser!$D192-(2009-U$3)/$C166*Genanskaffelsespriser!$D192*U166))","v":0},{"$f":"IF((V166*Genanskaffelsespriser!$D192-(2009-V$3)/$C166*Genanskaffelsespriser!$D192*V166)<0,0,(V166*Genanskaffelsespriser!$D192-(2009-V$3)/$C166*Genanskaffelsespriser!$D192*V166))","v":0},{"$f":"IF((W166*Genanskaffelsespriser!$D192-(2009-W$3)/$C166*Genanskaffelsespriser!$D192*W166)<0,0,(W166*Genanskaffelsespriser!$D192-(2009-W$3)/$C166*Genanskaffelsespriser!$D192*W166))","v":0},{"$f":"IF((X166*Genanskaffelsespriser!$D192-(2009-X$3)/$C166*Genanskaffelsespriser!$D192*X166)<0,0,(X166*Genanskaffelsespriser!$D192-(2009-X$3)/$C166*Genanskaffelsespriser!$D192*X166))","v":0},{"$f":"IF((Y166*Genanskaffelsespriser!$D192-(2009-Y$3)/$C166*Genanskaffelsespriser!$D192*Y166)<0,0,(Y166*Genanskaffelsespriser!$D192-(2009-Y$3)/$C166*Genanskaffelsespriser!$D192*Y166))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA166","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB166","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC166","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD166","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE166","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF166","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG166","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH166","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI166","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ166","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK166","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL166","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM166","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN166","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO166","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP166","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ166","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR166","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS166","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT166","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU166","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B193","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E193","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D167*Genanskaffelsespriser!$D193-(2009-D$3)/$C167*Genanskaffelsespriser!$D193*D167)<0,0,(D167*Genanskaffelsespriser!$D193-(2009-D$3)/$C167*Genanskaffelsespriser!$D193*D167))","v":0},{"$f":"IF((E167*Genanskaffelsespriser!$D193-(2009-E$3)/$C167*Genanskaffelsespriser!$D193*E167)<0,0,(E167*Genanskaffelsespriser!$D193-(2009-E$3)/$C167*Genanskaffelsespriser!$D193*E167))","v":0},{"$f":"IF((F167*Genanskaffelsespriser!$D193-(2009-F$3)/$C167*Genanskaffelsespriser!$D193*F167)<0,0,(F167*Genanskaffelsespriser!$D193-(2009-F$3)/$C167*Genanskaffelsespriser!$D193*F167))","v":0},{"$f":"IF((G167*Genanskaffelsespriser!$D193-(2009-G$3)/$C167*Genanskaffelsespriser!$D193*G167)<0,0,(G167*Genanskaffelsespriser!$D193-(2009-G$3)/$C167*Genanskaffelsespriser!$D193*G167))","v":0},{"$f":"IF((H167*Genanskaffelsespriser!$D193-(2009-H$3)/$C167*Genanskaffelsespriser!$D193*H167)<0,0,(H167*Genanskaffelsespriser!$D193-(2009-H$3)/$C167*Genanskaffelsespriser!$D193*H167))","v":0},{"$f":"IF((I167*Genanskaffelsespriser!$D193-(2009-I$3)/$C167*Genanskaffelsespriser!$D193*I167)<0,0,(I167*Genanskaffelsespriser!$D193-(2009-I$3)/$C167*Genanskaffelsespriser!$D193*I167))","v":0},{"$f":"IF((J167*Genanskaffelsespriser!$D193-(2009-J$3)/$C167*Genanskaffelsespriser!$D193*J167)<0,0,(J167*Genanskaffelsespriser!$D193-(2009-J$3)/$C167*Genanskaffelsespriser!$D193*J167))","v":0},{"$f":"IF((K167*Genanskaffelsespriser!$D193-(2009-K$3)/$C167*Genanskaffelsespriser!$D193*K167)<0,0,(K167*Genanskaffelsespriser!$D193-(2009-K$3)/$C167*Genanskaffelsespriser!$D193*K167))","v":0},{"$f":"IF((L167*Genanskaffelsespriser!$D193-(2009-L$3)/$C167*Genanskaffelsespriser!$D193*L167)<0,0,(L167*Genanskaffelsespriser!$D193-(2009-L$3)/$C167*Genanskaffelsespriser!$D193*L167))","v":0},{"$f":"IF((M167*Genanskaffelsespriser!$D193-(2009-M$3)/$C167*Genanskaffelsespriser!$D193*M167)<0,0,(M167*Genanskaffelsespriser!$D193-(2009-M$3)/$C167*Genanskaffelsespriser!$D193*M167))","v":0},{"$f":"IF((N167*Genanskaffelsespriser!$D193-(2009-N$3)/$C167*Genanskaffelsespriser!$D193*N167)<0,0,(N167*Genanskaffelsespriser!$D193-(2009-N$3)/$C167*Genanskaffelsespriser!$D193*N167))","v":0},{"$f":"IF((O167*Genanskaffelsespriser!$D193-(2009-O$3)/$C167*Genanskaffelsespriser!$D193*O167)<0,0,(O167*Genanskaffelsespriser!$D193-(2009-O$3)/$C167*Genanskaffelsespriser!$D193*O167))","v":0},{"$f":"IF((P167*Genanskaffelsespriser!$D193-(2009-P$3)/$C167*Genanskaffelsespriser!$D193*P167)<0,0,(P167*Genanskaffelsespriser!$D193-(2009-P$3)/$C167*Genanskaffelsespriser!$D193*P167))","v":0},{"$f":"IF((Q167*Genanskaffelsespriser!$D193-(2009-Q$3)/$C167*Genanskaffelsespriser!$D193*Q167)<0,0,(Q167*Genanskaffelsespriser!$D193-(2009-Q$3)/$C167*Genanskaffelsespriser!$D193*Q167))","v":0},{"$f":"IF((R167*Genanskaffelsespriser!$D193-(2009-R$3)/$C167*Genanskaffelsespriser!$D193*R167)<0,0,(R167*Genanskaffelsespriser!$D193-(2009-R$3)/$C167*Genanskaffelsespriser!$D193*R167))","v":0},{"$f":"IF((S167*Genanskaffelsespriser!$D193-(2009-S$3)/$C167*Genanskaffelsespriser!$D193*S167)<0,0,(S167*Genanskaffelsespriser!$D193-(2009-S$3)/$C167*Genanskaffelsespriser!$D193*S167))","v":0},{"$f":"IF((T167*Genanskaffelsespriser!$D193-(2009-T$3)/$C167*Genanskaffelsespriser!$D193*T167)<0,0,(T167*Genanskaffelsespriser!$D193-(2009-T$3)/$C167*Genanskaffelsespriser!$D193*T167))","v":0},{"$f":"IF((U167*Genanskaffelsespriser!$D193-(2009-U$3)/$C167*Genanskaffelsespriser!$D193*U167)<0,0,(U167*Genanskaffelsespriser!$D193-(2009-U$3)/$C167*Genanskaffelsespriser!$D193*U167))","v":0},{"$f":"IF((V167*Genanskaffelsespriser!$D193-(2009-V$3)/$C167*Genanskaffelsespriser!$D193*V167)<0,0,(V167*Genanskaffelsespriser!$D193-(2009-V$3)/$C167*Genanskaffelsespriser!$D193*V167))","v":0},{"$f":"IF((W167*Genanskaffelsespriser!$D193-(2009-W$3)/$C167*Genanskaffelsespriser!$D193*W167)<0,0,(W167*Genanskaffelsespriser!$D193-(2009-W$3)/$C167*Genanskaffelsespriser!$D193*W167))","v":0},{"$f":"IF((X167*Genanskaffelsespriser!$D193-(2009-X$3)/$C167*Genanskaffelsespriser!$D193*X167)<0,0,(X167*Genanskaffelsespriser!$D193-(2009-X$3)/$C167*Genanskaffelsespriser!$D193*X167))","v":0},{"$f":"IF((Y167*Genanskaffelsespriser!$D193-(2009-Y$3)/$C167*Genanskaffelsespriser!$D193*Y167)<0,0,(Y167*Genanskaffelsespriser!$D193-(2009-Y$3)/$C167*Genanskaffelsespriser!$D193*Y167))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA167","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB167","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC167","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD167","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE167","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF167","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG167","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH167","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI167","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ167","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK167","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL167","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM167","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN167","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO167","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP167","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ167","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR167","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS167","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT167","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU167","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B194","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E194","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D168*Genanskaffelsespriser!$D194-(2009-D$3)/$C168*Genanskaffelsespriser!$D194*D168)<0,0,(D168*Genanskaffelsespriser!$D194-(2009-D$3)/$C168*Genanskaffelsespriser!$D194*D168))","v":0},{"$f":"IF((E168*Genanskaffelsespriser!$D194-(2009-E$3)/$C168*Genanskaffelsespriser!$D194*E168)<0,0,(E168*Genanskaffelsespriser!$D194-(2009-E$3)/$C168*Genanskaffelsespriser!$D194*E168))","v":0},{"$f":"IF((F168*Genanskaffelsespriser!$D194-(2009-F$3)/$C168*Genanskaffelsespriser!$D194*F168)<0,0,(F168*Genanskaffelsespriser!$D194-(2009-F$3)/$C168*Genanskaffelsespriser!$D194*F168))","v":0},{"$f":"IF((G168*Genanskaffelsespriser!$D194-(2009-G$3)/$C168*Genanskaffelsespriser!$D194*G168)<0,0,(G168*Genanskaffelsespriser!$D194-(2009-G$3)/$C168*Genanskaffelsespriser!$D194*G168))","v":0},{"$f":"IF((H168*Genanskaffelsespriser!$D194-(2009-H$3)/$C168*Genanskaffelsespriser!$D194*H168)<0,0,(H168*Genanskaffelsespriser!$D194-(2009-H$3)/$C168*Genanskaffelsespriser!$D194*H168))","v":0},{"$f":"IF((I168*Genanskaffelsespriser!$D194-(2009-I$3)/$C168*Genanskaffelsespriser!$D194*I168)<0,0,(I168*Genanskaffelsespriser!$D194-(2009-I$3)/$C168*Genanskaffelsespriser!$D194*I168))","v":0},{"$f":"IF((J168*Genanskaffelsespriser!$D194-(2009-J$3)/$C168*Genanskaffelsespriser!$D194*J168)<0,0,(J168*Genanskaffelsespriser!$D194-(2009-J$3)/$C168*Genanskaffelsespriser!$D194*J168))","v":0},{"$f":"IF((K168*Genanskaffelsespriser!$D194-(2009-K$3)/$C168*Genanskaffelsespriser!$D194*K168)<0,0,(K168*Genanskaffelsespriser!$D194-(2009-K$3)/$C168*Genanskaffelsespriser!$D194*K168))","v":0},{"$f":"IF((L168*Genanskaffelsespriser!$D194-(2009-L$3)/$C168*Genanskaffelsespriser!$D194*L168)<0,0,(L168*Genanskaffelsespriser!$D194-(2009-L$3)/$C168*Genanskaffelsespriser!$D194*L168))","v":0},{"$f":"IF((M168*Genanskaffelsespriser!$D194-(2009-M$3)/$C168*Genanskaffelsespriser!$D194*M168)<0,0,(M168*Genanskaffelsespriser!$D194-(2009-M$3)/$C168*Genanskaffelsespriser!$D194*M168))","v":0},{"$f":"IF((N168*Genanskaffelsespriser!$D194-(2009-N$3)/$C168*Genanskaffelsespriser!$D194*N168)<0,0,(N168*Genanskaffelsespriser!$D194-(2009-N$3)/$C168*Genanskaffelsespriser!$D194*N168))","v":0},{"$f":"IF((O168*Genanskaffelsespriser!$D194-(2009-O$3)/$C168*Genanskaffelsespriser!$D194*O168)<0,0,(O168*Genanskaffelsespriser!$D194-(2009-O$3)/$C168*Genanskaffelsespriser!$D194*O168))","v":0},{"$f":"IF((P168*Genanskaffelsespriser!$D194-(2009-P$3)/$C168*Genanskaffelsespriser!$D194*P168)<0,0,(P168*Genanskaffelsespriser!$D194-(2009-P$3)/$C168*Genanskaffelsespriser!$D194*P168))","v":0},{"$f":"IF((Q168*Genanskaffelsespriser!$D194-(2009-Q$3)/$C168*Genanskaffelsespriser!$D194*Q168)<0,0,(Q168*Genanskaffelsespriser!$D194-(2009-Q$3)/$C168*Genanskaffelsespriser!$D194*Q168))","v":0},{"$f":"IF((R168*Genanskaffelsespriser!$D194-(2009-R$3)/$C168*Genanskaffelsespriser!$D194*R168)<0,0,(R168*Genanskaffelsespriser!$D194-(2009-R$3)/$C168*Genanskaffelsespriser!$D194*R168))","v":0},{"$f":"IF((S168*Genanskaffelsespriser!$D194-(2009-S$3)/$C168*Genanskaffelsespriser!$D194*S168)<0,0,(S168*Genanskaffelsespriser!$D194-(2009-S$3)/$C168*Genanskaffelsespriser!$D194*S168))","v":0},{"$f":"IF((T168*Genanskaffelsespriser!$D194-(2009-T$3)/$C168*Genanskaffelsespriser!$D194*T168)<0,0,(T168*Genanskaffelsespriser!$D194-(2009-T$3)/$C168*Genanskaffelsespriser!$D194*T168))","v":0},{"$f":"IF((U168*Genanskaffelsespriser!$D194-(2009-U$3)/$C168*Genanskaffelsespriser!$D194*U168)<0,0,(U168*Genanskaffelsespriser!$D194-(2009-U$3)/$C168*Genanskaffelsespriser!$D194*U168))","v":0},{"$f":"IF((V168*Genanskaffelsespriser!$D194-(2009-V$3)/$C168*Genanskaffelsespriser!$D194*V168)<0,0,(V168*Genanskaffelsespriser!$D194-(2009-V$3)/$C168*Genanskaffelsespriser!$D194*V168))","v":0},{"$f":"IF((W168*Genanskaffelsespriser!$D194-(2009-W$3)/$C168*Genanskaffelsespriser!$D194*W168)<0,0,(W168*Genanskaffelsespriser!$D194-(2009-W$3)/$C168*Genanskaffelsespriser!$D194*W168))","v":0},{"$f":"IF((X168*Genanskaffelsespriser!$D194-(2009-X$3)/$C168*Genanskaffelsespriser!$D194*X168)<0,0,(X168*Genanskaffelsespriser!$D194-(2009-X$3)/$C168*Genanskaffelsespriser!$D194*X168))","v":0},{"$f":"IF((Y168*Genanskaffelsespriser!$D194-(2009-Y$3)/$C168*Genanskaffelsespriser!$D194*Y168)<0,0,(Y168*Genanskaffelsespriser!$D194-(2009-Y$3)/$C168*Genanskaffelsespriser!$D194*Y168))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B195","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E195","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D169*Genanskaffelsespriser!$D195-(2009-D$3)/$C169*Genanskaffelsespriser!$D195*D169)<0,0,(D169*Genanskaffelsespriser!$D195-(2009-D$3)/$C169*Genanskaffelsespriser!$D195*D169))","v":0},{"$f":"IF((E169*Genanskaffelsespriser!$D195-(2009-E$3)/$C169*Genanskaffelsespriser!$D195*E169)<0,0,(E169*Genanskaffelsespriser!$D195-(2009-E$3)/$C169*Genanskaffelsespriser!$D195*E169))","v":0},{"$f":"IF((F169*Genanskaffelsespriser!$D195-(2009-F$3)/$C169*Genanskaffelsespriser!$D195*F169)<0,0,(F169*Genanskaffelsespriser!$D195-(2009-F$3)/$C169*Genanskaffelsespriser!$D195*F169))","v":0},{"$f":"IF((G169*Genanskaffelsespriser!$D195-(2009-G$3)/$C169*Genanskaffelsespriser!$D195*G169)<0,0,(G169*Genanskaffelsespriser!$D195-(2009-G$3)/$C169*Genanskaffelsespriser!$D195*G169))","v":0},{"$f":"IF((H169*Genanskaffelsespriser!$D195-(2009-H$3)/$C169*Genanskaffelsespriser!$D195*H169)<0,0,(H169*Genanskaffelsespriser!$D195-(2009-H$3)/$C169*Genanskaffelsespriser!$D195*H169))","v":0},{"$f":"IF((I169*Genanskaffelsespriser!$D195-(2009-I$3)/$C169*Genanskaffelsespriser!$D195*I169)<0,0,(I169*Genanskaffelsespriser!$D195-(2009-I$3)/$C169*Genanskaffelsespriser!$D195*I169))","v":0},{"$f":"IF((J169*Genanskaffelsespriser!$D195-(2009-J$3)/$C169*Genanskaffelsespriser!$D195*J169)<0,0,(J169*Genanskaffelsespriser!$D195-(2009-J$3)/$C169*Genanskaffelsespriser!$D195*J169))","v":0},{"$f":"IF((K169*Genanskaffelsespriser!$D195-(2009-K$3)/$C169*Genanskaffelsespriser!$D195*K169)<0,0,(K169*Genanskaffelsespriser!$D195-(2009-K$3)/$C169*Genanskaffelsespriser!$D195*K169))","v":0},{"$f":"IF((L169*Genanskaffelsespriser!$D195-(2009-L$3)/$C169*Genanskaffelsespriser!$D195*L169)<0,0,(L169*Genanskaffelsespriser!$D195-(2009-L$3)/$C169*Genanskaffelsespriser!$D195*L169))","v":0},{"$f":"IF((M169*Genanskaffelsespriser!$D195-(2009-M$3)/$C169*Genanskaffelsespriser!$D195*M169)<0,0,(M169*Genanskaffelsespriser!$D195-(2009-M$3)/$C169*Genanskaffelsespriser!$D195*M169))","v":0},{"$f":"IF((N169*Genanskaffelsespriser!$D195-(2009-N$3)/$C169*Genanskaffelsespriser!$D195*N169)<0,0,(N169*Genanskaffelsespriser!$D195-(2009-N$3)/$C169*Genanskaffelsespriser!$D195*N169))","v":0},{"$f":"IF((O169*Genanskaffelsespriser!$D195-(2009-O$3)/$C169*Genanskaffelsespriser!$D195*O169)<0,0,(O169*Genanskaffelsespriser!$D195-(2009-O$3)/$C169*Genanskaffelsespriser!$D195*O169))","v":0},{"$f":"IF((P169*Genanskaffelsespriser!$D195-(2009-P$3)/$C169*Genanskaffelsespriser!$D195*P169)<0,0,(P169*Genanskaffelsespriser!$D195-(2009-P$3)/$C169*Genanskaffelsespriser!$D195*P169))","v":0},{"$f":"IF((Q169*Genanskaffelsespriser!$D195-(2009-Q$3)/$C169*Genanskaffelsespriser!$D195*Q169)<0,0,(Q169*Genanskaffelsespriser!$D195-(2009-Q$3)/$C169*Genanskaffelsespriser!$D195*Q169))","v":0},{"$f":"IF((R169*Genanskaffelsespriser!$D195-(2009-R$3)/$C169*Genanskaffelsespriser!$D195*R169)<0,0,(R169*Genanskaffelsespriser!$D195-(2009-R$3)/$C169*Genanskaffelsespriser!$D195*R169))","v":0},{"$f":"IF((S169*Genanskaffelsespriser!$D195-(2009-S$3)/$C169*Genanskaffelsespriser!$D195*S169)<0,0,(S169*Genanskaffelsespriser!$D195-(2009-S$3)/$C169*Genanskaffelsespriser!$D195*S169))","v":0},{"$f":"IF((T169*Genanskaffelsespriser!$D195-(2009-T$3)/$C169*Genanskaffelsespriser!$D195*T169)<0,0,(T169*Genanskaffelsespriser!$D195-(2009-T$3)/$C169*Genanskaffelsespriser!$D195*T169))","v":0},{"$f":"IF((U169*Genanskaffelsespriser!$D195-(2009-U$3)/$C169*Genanskaffelsespriser!$D195*U169)<0,0,(U169*Genanskaffelsespriser!$D195-(2009-U$3)/$C169*Genanskaffelsespriser!$D195*U169))","v":0},{"$f":"IF((V169*Genanskaffelsespriser!$D195-(2009-V$3)/$C169*Genanskaffelsespriser!$D195*V169)<0,0,(V169*Genanskaffelsespriser!$D195-(2009-V$3)/$C169*Genanskaffelsespriser!$D195*V169))","v":0},{"$f":"IF((W169*Genanskaffelsespriser!$D195-(2009-W$3)/$C169*Genanskaffelsespriser!$D195*W169)<0,0,(W169*Genanskaffelsespriser!$D195-(2009-W$3)/$C169*Genanskaffelsespriser!$D195*W169))","v":0},{"$f":"IF((X169*Genanskaffelsespriser!$D195-(2009-X$3)/$C169*Genanskaffelsespriser!$D195*X169)<0,0,(X169*Genanskaffelsespriser!$D195-(2009-X$3)/$C169*Genanskaffelsespriser!$D195*X169))","v":0},{"$f":"IF((Y169*Genanskaffelsespriser!$D195-(2009-Y$3)/$C169*Genanskaffelsespriser!$D195*Y169)<0,0,(Y169*Genanskaffelsespriser!$D195-(2009-Y$3)/$C169*Genanskaffelsespriser!$D195*Y169))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA169","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB169","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC169","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD169","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE169","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF169","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG169","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH169","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI169","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ169","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK169","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL169","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM169","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN169","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO169","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP169","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ169","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR169","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS169","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT169","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU169","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B196","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E196","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D170*Genanskaffelsespriser!$D196-(2009-D$3)/$C170*Genanskaffelsespriser!$D196*D170)<0,0,(D170*Genanskaffelsespriser!$D196-(2009-D$3)/$C170*Genanskaffelsespriser!$D196*D170))","v":0},{"$f":"IF((E170*Genanskaffelsespriser!$D196-(2009-E$3)/$C170*Genanskaffelsespriser!$D196*E170)<0,0,(E170*Genanskaffelsespriser!$D196-(2009-E$3)/$C170*Genanskaffelsespriser!$D196*E170))","v":0},{"$f":"IF((F170*Genanskaffelsespriser!$D196-(2009-F$3)/$C170*Genanskaffelsespriser!$D196*F170)<0,0,(F170*Genanskaffelsespriser!$D196-(2009-F$3)/$C170*Genanskaffelsespriser!$D196*F170))","v":0},{"$f":"IF((G170*Genanskaffelsespriser!$D196-(2009-G$3)/$C170*Genanskaffelsespriser!$D196*G170)<0,0,(G170*Genanskaffelsespriser!$D196-(2009-G$3)/$C170*Genanskaffelsespriser!$D196*G170))","v":0},{"$f":"IF((H170*Genanskaffelsespriser!$D196-(2009-H$3)/$C170*Genanskaffelsespriser!$D196*H170)<0,0,(H170*Genanskaffelsespriser!$D196-(2009-H$3)/$C170*Genanskaffelsespriser!$D196*H170))","v":0},{"$f":"IF((I170*Genanskaffelsespriser!$D196-(2009-I$3)/$C170*Genanskaffelsespriser!$D196*I170)<0,0,(I170*Genanskaffelsespriser!$D196-(2009-I$3)/$C170*Genanskaffelsespriser!$D196*I170))","v":0},{"$f":"IF((J170*Genanskaffelsespriser!$D196-(2009-J$3)/$C170*Genanskaffelsespriser!$D196*J170)<0,0,(J170*Genanskaffelsespriser!$D196-(2009-J$3)/$C170*Genanskaffelsespriser!$D196*J170))","v":0},{"$f":"IF((K170*Genanskaffelsespriser!$D196-(2009-K$3)/$C170*Genanskaffelsespriser!$D196*K170)<0,0,(K170*Genanskaffelsespriser!$D196-(2009-K$3)/$C170*Genanskaffelsespriser!$D196*K170))","v":0},{"$f":"IF((L170*Genanskaffelsespriser!$D196-(2009-L$3)/$C170*Genanskaffelsespriser!$D196*L170)<0,0,(L170*Genanskaffelsespriser!$D196-(2009-L$3)/$C170*Genanskaffelsespriser!$D196*L170))","v":0},{"$f":"IF((M170*Genanskaffelsespriser!$D196-(2009-M$3)/$C170*Genanskaffelsespriser!$D196*M170)<0,0,(M170*Genanskaffelsespriser!$D196-(2009-M$3)/$C170*Genanskaffelsespriser!$D196*M170))","v":0},{"$f":"IF((N170*Genanskaffelsespriser!$D196-(2009-N$3)/$C170*Genanskaffelsespriser!$D196*N170)<0,0,(N170*Genanskaffelsespriser!$D196-(2009-N$3)/$C170*Genanskaffelsespriser!$D196*N170))","v":0},{"$f":"IF((O170*Genanskaffelsespriser!$D196-(2009-O$3)/$C170*Genanskaffelsespriser!$D196*O170)<0,0,(O170*Genanskaffelsespriser!$D196-(2009-O$3)/$C170*Genanskaffelsespriser!$D196*O170))","v":0},{"$f":"IF((P170*Genanskaffelsespriser!$D196-(2009-P$3)/$C170*Genanskaffelsespriser!$D196*P170)<0,0,(P170*Genanskaffelsespriser!$D196-(2009-P$3)/$C170*Genanskaffelsespriser!$D196*P170))","v":0},{"$f":"IF((Q170*Genanskaffelsespriser!$D196-(2009-Q$3)/$C170*Genanskaffelsespriser!$D196*Q170)<0,0,(Q170*Genanskaffelsespriser!$D196-(2009-Q$3)/$C170*Genanskaffelsespriser!$D196*Q170))","v":0},{"$f":"IF((R170*Genanskaffelsespriser!$D196-(2009-R$3)/$C170*Genanskaffelsespriser!$D196*R170)<0,0,(R170*Genanskaffelsespriser!$D196-(2009-R$3)/$C170*Genanskaffelsespriser!$D196*R170))","v":0},{"$f":"IF((S170*Genanskaffelsespriser!$D196-(2009-S$3)/$C170*Genanskaffelsespriser!$D196*S170)<0,0,(S170*Genanskaffelsespriser!$D196-(2009-S$3)/$C170*Genanskaffelsespriser!$D196*S170))","v":0},{"$f":"IF((T170*Genanskaffelsespriser!$D196-(2009-T$3)/$C170*Genanskaffelsespriser!$D196*T170)<0,0,(T170*Genanskaffelsespriser!$D196-(2009-T$3)/$C170*Genanskaffelsespriser!$D196*T170))","v":0},{"$f":"IF((U170*Genanskaffelsespriser!$D196-(2009-U$3)/$C170*Genanskaffelsespriser!$D196*U170)<0,0,(U170*Genanskaffelsespriser!$D196-(2009-U$3)/$C170*Genanskaffelsespriser!$D196*U170))","v":0},{"$f":"IF((V170*Genanskaffelsespriser!$D196-(2009-V$3)/$C170*Genanskaffelsespriser!$D196*V170)<0,0,(V170*Genanskaffelsespriser!$D196-(2009-V$3)/$C170*Genanskaffelsespriser!$D196*V170))","v":0},{"$f":"IF((W170*Genanskaffelsespriser!$D196-(2009-W$3)/$C170*Genanskaffelsespriser!$D196*W170)<0,0,(W170*Genanskaffelsespriser!$D196-(2009-W$3)/$C170*Genanskaffelsespriser!$D196*W170))","v":0},{"$f":"IF((X170*Genanskaffelsespriser!$D196-(2009-X$3)/$C170*Genanskaffelsespriser!$D196*X170)<0,0,(X170*Genanskaffelsespriser!$D196-(2009-X$3)/$C170*Genanskaffelsespriser!$D196*X170))","v":0},{"$f":"IF((Y170*Genanskaffelsespriser!$D196-(2009-Y$3)/$C170*Genanskaffelsespriser!$D196*Y170)<0,0,(Y170*Genanskaffelsespriser!$D196-(2009-Y$3)/$C170*Genanskaffelsespriser!$D196*Y170))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA170","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB170","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC170","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD170","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE170","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF170","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG170","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH170","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI170","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ170","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK170","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL170","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM170","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN170","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO170","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP170","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ170","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR170","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS170","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT170","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU170","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B197","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E197","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D171*Genanskaffelsespriser!$D197-(2009-D$3)/$C171*Genanskaffelsespriser!$D197*D171)<0,0,(D171*Genanskaffelsespriser!$D197-(2009-D$3)/$C171*Genanskaffelsespriser!$D197*D171))","v":0},{"$f":"IF((E171*Genanskaffelsespriser!$D197-(2009-E$3)/$C171*Genanskaffelsespriser!$D197*E171)<0,0,(E171*Genanskaffelsespriser!$D197-(2009-E$3)/$C171*Genanskaffelsespriser!$D197*E171))","v":0},{"$f":"IF((F171*Genanskaffelsespriser!$D197-(2009-F$3)/$C171*Genanskaffelsespriser!$D197*F171)<0,0,(F171*Genanskaffelsespriser!$D197-(2009-F$3)/$C171*Genanskaffelsespriser!$D197*F171))","v":0},{"$f":"IF((G171*Genanskaffelsespriser!$D197-(2009-G$3)/$C171*Genanskaffelsespriser!$D197*G171)<0,0,(G171*Genanskaffelsespriser!$D197-(2009-G$3)/$C171*Genanskaffelsespriser!$D197*G171))","v":0},{"$f":"IF((H171*Genanskaffelsespriser!$D197-(2009-H$3)/$C171*Genanskaffelsespriser!$D197*H171)<0,0,(H171*Genanskaffelsespriser!$D197-(2009-H$3)/$C171*Genanskaffelsespriser!$D197*H171))","v":0},{"$f":"IF((I171*Genanskaffelsespriser!$D197-(2009-I$3)/$C171*Genanskaffelsespriser!$D197*I171)<0,0,(I171*Genanskaffelsespriser!$D197-(2009-I$3)/$C171*Genanskaffelsespriser!$D197*I171))","v":0},{"$f":"IF((J171*Genanskaffelsespriser!$D197-(2009-J$3)/$C171*Genanskaffelsespriser!$D197*J171)<0,0,(J171*Genanskaffelsespriser!$D197-(2009-J$3)/$C171*Genanskaffelsespriser!$D197*J171))","v":0},{"$f":"IF((K171*Genanskaffelsespriser!$D197-(2009-K$3)/$C171*Genanskaffelsespriser!$D197*K171)<0,0,(K171*Genanskaffelsespriser!$D197-(2009-K$3)/$C171*Genanskaffelsespriser!$D197*K171))","v":0},{"$f":"IF((L171*Genanskaffelsespriser!$D197-(2009-L$3)/$C171*Genanskaffelsespriser!$D197*L171)<0,0,(L171*Genanskaffelsespriser!$D197-(2009-L$3)/$C171*Genanskaffelsespriser!$D197*L171))","v":0},{"$f":"IF((M171*Genanskaffelsespriser!$D197-(2009-M$3)/$C171*Genanskaffelsespriser!$D197*M171)<0,0,(M171*Genanskaffelsespriser!$D197-(2009-M$3)/$C171*Genanskaffelsespriser!$D197*M171))","v":0},{"$f":"IF((N171*Genanskaffelsespriser!$D197-(2009-N$3)/$C171*Genanskaffelsespriser!$D197*N171)<0,0,(N171*Genanskaffelsespriser!$D197-(2009-N$3)/$C171*Genanskaffelsespriser!$D197*N171))","v":0},{"$f":"IF((O171*Genanskaffelsespriser!$D197-(2009-O$3)/$C171*Genanskaffelsespriser!$D197*O171)<0,0,(O171*Genanskaffelsespriser!$D197-(2009-O$3)/$C171*Genanskaffelsespriser!$D197*O171))","v":0},{"$f":"IF((P171*Genanskaffelsespriser!$D197-(2009-P$3)/$C171*Genanskaffelsespriser!$D197*P171)<0,0,(P171*Genanskaffelsespriser!$D197-(2009-P$3)/$C171*Genanskaffelsespriser!$D197*P171))","v":0},{"$f":"IF((Q171*Genanskaffelsespriser!$D197-(2009-Q$3)/$C171*Genanskaffelsespriser!$D197*Q171)<0,0,(Q171*Genanskaffelsespriser!$D197-(2009-Q$3)/$C171*Genanskaffelsespriser!$D197*Q171))","v":0},{"$f":"IF((R171*Genanskaffelsespriser!$D197-(2009-R$3)/$C171*Genanskaffelsespriser!$D197*R171)<0,0,(R171*Genanskaffelsespriser!$D197-(2009-R$3)/$C171*Genanskaffelsespriser!$D197*R171))","v":0},{"$f":"IF((S171*Genanskaffelsespriser!$D197-(2009-S$3)/$C171*Genanskaffelsespriser!$D197*S171)<0,0,(S171*Genanskaffelsespriser!$D197-(2009-S$3)/$C171*Genanskaffelsespriser!$D197*S171))","v":0},{"$f":"IF((T171*Genanskaffelsespriser!$D197-(2009-T$3)/$C171*Genanskaffelsespriser!$D197*T171)<0,0,(T171*Genanskaffelsespriser!$D197-(2009-T$3)/$C171*Genanskaffelsespriser!$D197*T171))","v":0},{"$f":"IF((U171*Genanskaffelsespriser!$D197-(2009-U$3)/$C171*Genanskaffelsespriser!$D197*U171)<0,0,(U171*Genanskaffelsespriser!$D197-(2009-U$3)/$C171*Genanskaffelsespriser!$D197*U171))","v":0},{"$f":"IF((V171*Genanskaffelsespriser!$D197-(2009-V$3)/$C171*Genanskaffelsespriser!$D197*V171)<0,0,(V171*Genanskaffelsespriser!$D197-(2009-V$3)/$C171*Genanskaffelsespriser!$D197*V171))","v":0},{"$f":"IF((W171*Genanskaffelsespriser!$D197-(2009-W$3)/$C171*Genanskaffelsespriser!$D197*W171)<0,0,(W171*Genanskaffelsespriser!$D197-(2009-W$3)/$C171*Genanskaffelsespriser!$D197*W171))","v":0},{"$f":"IF((X171*Genanskaffelsespriser!$D197-(2009-X$3)/$C171*Genanskaffelsespriser!$D197*X171)<0,0,(X171*Genanskaffelsespriser!$D197-(2009-X$3)/$C171*Genanskaffelsespriser!$D197*X171))","v":0},{"$f":"IF((Y171*Genanskaffelsespriser!$D197-(2009-Y$3)/$C171*Genanskaffelsespriser!$D197*Y171)<0,0,(Y171*Genanskaffelsespriser!$D197-(2009-Y$3)/$C171*Genanskaffelsespriser!$D197*Y171))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA171","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB171","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC171","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD171","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE171","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF171","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG171","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH171","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI171","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ171","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK171","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL171","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM171","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN171","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO171","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP171","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ171","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR171","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS171","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT171","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU171","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B198","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E198","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D172*Genanskaffelsespriser!$D198-(2009-D$3)/$C172*Genanskaffelsespriser!$D198*D172)<0,0,(D172*Genanskaffelsespriser!$D198-(2009-D$3)/$C172*Genanskaffelsespriser!$D198*D172))","v":0},{"$f":"IF((E172*Genanskaffelsespriser!$D198-(2009-E$3)/$C172*Genanskaffelsespriser!$D198*E172)<0,0,(E172*Genanskaffelsespriser!$D198-(2009-E$3)/$C172*Genanskaffelsespriser!$D198*E172))","v":0},{"$f":"IF((F172*Genanskaffelsespriser!$D198-(2009-F$3)/$C172*Genanskaffelsespriser!$D198*F172)<0,0,(F172*Genanskaffelsespriser!$D198-(2009-F$3)/$C172*Genanskaffelsespriser!$D198*F172))","v":0},{"$f":"IF((G172*Genanskaffelsespriser!$D198-(2009-G$3)/$C172*Genanskaffelsespriser!$D198*G172)<0,0,(G172*Genanskaffelsespriser!$D198-(2009-G$3)/$C172*Genanskaffelsespriser!$D198*G172))","v":0},{"$f":"IF((H172*Genanskaffelsespriser!$D198-(2009-H$3)/$C172*Genanskaffelsespriser!$D198*H172)<0,0,(H172*Genanskaffelsespriser!$D198-(2009-H$3)/$C172*Genanskaffelsespriser!$D198*H172))","v":0},{"$f":"IF((I172*Genanskaffelsespriser!$D198-(2009-I$3)/$C172*Genanskaffelsespriser!$D198*I172)<0,0,(I172*Genanskaffelsespriser!$D198-(2009-I$3)/$C172*Genanskaffelsespriser!$D198*I172))","v":0},{"$f":"IF((J172*Genanskaffelsespriser!$D198-(2009-J$3)/$C172*Genanskaffelsespriser!$D198*J172)<0,0,(J172*Genanskaffelsespriser!$D198-(2009-J$3)/$C172*Genanskaffelsespriser!$D198*J172))","v":0},{"$f":"IF((K172*Genanskaffelsespriser!$D198-(2009-K$3)/$C172*Genanskaffelsespriser!$D198*K172)<0,0,(K172*Genanskaffelsespriser!$D198-(2009-K$3)/$C172*Genanskaffelsespriser!$D198*K172))","v":0},{"$f":"IF((L172*Genanskaffelsespriser!$D198-(2009-L$3)/$C172*Genanskaffelsespriser!$D198*L172)<0,0,(L172*Genanskaffelsespriser!$D198-(2009-L$3)/$C172*Genanskaffelsespriser!$D198*L172))","v":0},{"$f":"IF((M172*Genanskaffelsespriser!$D198-(2009-M$3)/$C172*Genanskaffelsespriser!$D198*M172)<0,0,(M172*Genanskaffelsespriser!$D198-(2009-M$3)/$C172*Genanskaffelsespriser!$D198*M172))","v":0},{"$f":"IF((N172*Genanskaffelsespriser!$D198-(2009-N$3)/$C172*Genanskaffelsespriser!$D198*N172)<0,0,(N172*Genanskaffelsespriser!$D198-(2009-N$3)/$C172*Genanskaffelsespriser!$D198*N172))","v":0},{"$f":"IF((O172*Genanskaffelsespriser!$D198-(2009-O$3)/$C172*Genanskaffelsespriser!$D198*O172)<0,0,(O172*Genanskaffelsespriser!$D198-(2009-O$3)/$C172*Genanskaffelsespriser!$D198*O172))","v":0},{"$f":"IF((P172*Genanskaffelsespriser!$D198-(2009-P$3)/$C172*Genanskaffelsespriser!$D198*P172)<0,0,(P172*Genanskaffelsespriser!$D198-(2009-P$3)/$C172*Genanskaffelsespriser!$D198*P172))","v":0},{"$f":"IF((Q172*Genanskaffelsespriser!$D198-(2009-Q$3)/$C172*Genanskaffelsespriser!$D198*Q172)<0,0,(Q172*Genanskaffelsespriser!$D198-(2009-Q$3)/$C172*Genanskaffelsespriser!$D198*Q172))","v":0},{"$f":"IF((R172*Genanskaffelsespriser!$D198-(2009-R$3)/$C172*Genanskaffelsespriser!$D198*R172)<0,0,(R172*Genanskaffelsespriser!$D198-(2009-R$3)/$C172*Genanskaffelsespriser!$D198*R172))","v":0},{"$f":"IF((S172*Genanskaffelsespriser!$D198-(2009-S$3)/$C172*Genanskaffelsespriser!$D198*S172)<0,0,(S172*Genanskaffelsespriser!$D198-(2009-S$3)/$C172*Genanskaffelsespriser!$D198*S172))","v":0},{"$f":"IF((T172*Genanskaffelsespriser!$D198-(2009-T$3)/$C172*Genanskaffelsespriser!$D198*T172)<0,0,(T172*Genanskaffelsespriser!$D198-(2009-T$3)/$C172*Genanskaffelsespriser!$D198*T172))","v":0},{"$f":"IF((U172*Genanskaffelsespriser!$D198-(2009-U$3)/$C172*Genanskaffelsespriser!$D198*U172)<0,0,(U172*Genanskaffelsespriser!$D198-(2009-U$3)/$C172*Genanskaffelsespriser!$D198*U172))","v":0},{"$f":"IF((V172*Genanskaffelsespriser!$D198-(2009-V$3)/$C172*Genanskaffelsespriser!$D198*V172)<0,0,(V172*Genanskaffelsespriser!$D198-(2009-V$3)/$C172*Genanskaffelsespriser!$D198*V172))","v":0},{"$f":"IF((W172*Genanskaffelsespriser!$D198-(2009-W$3)/$C172*Genanskaffelsespriser!$D198*W172)<0,0,(W172*Genanskaffelsespriser!$D198-(2009-W$3)/$C172*Genanskaffelsespriser!$D198*W172))","v":0},{"$f":"IF((X172*Genanskaffelsespriser!$D198-(2009-X$3)/$C172*Genanskaffelsespriser!$D198*X172)<0,0,(X172*Genanskaffelsespriser!$D198-(2009-X$3)/$C172*Genanskaffelsespriser!$D198*X172))","v":0},{"$f":"IF((Y172*Genanskaffelsespriser!$D198-(2009-Y$3)/$C172*Genanskaffelsespriser!$D198*Y172)<0,0,(Y172*Genanskaffelsespriser!$D198-(2009-Y$3)/$C172*Genanskaffelsespriser!$D198*Y172))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA172","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB172","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC172","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD172","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE172","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF172","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG172","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH172","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI172","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ172","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK172","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL172","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM172","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN172","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO172","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP172","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ172","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR172","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS172","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT172","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU172","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B199","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E199","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D173*Genanskaffelsespriser!$D199-(2009-D$3)/$C173*Genanskaffelsespriser!$D199*D173)<0,0,(D173*Genanskaffelsespriser!$D199-(2009-D$3)/$C173*Genanskaffelsespriser!$D199*D173))","v":0},{"$f":"IF((E173*Genanskaffelsespriser!$D199-(2009-E$3)/$C173*Genanskaffelsespriser!$D199*E173)<0,0,(E173*Genanskaffelsespriser!$D199-(2009-E$3)/$C173*Genanskaffelsespriser!$D199*E173))","v":0},{"$f":"IF((F173*Genanskaffelsespriser!$D199-(2009-F$3)/$C173*Genanskaffelsespriser!$D199*F173)<0,0,(F173*Genanskaffelsespriser!$D199-(2009-F$3)/$C173*Genanskaffelsespriser!$D199*F173))","v":0},{"$f":"IF((G173*Genanskaffelsespriser!$D199-(2009-G$3)/$C173*Genanskaffelsespriser!$D199*G173)<0,0,(G173*Genanskaffelsespriser!$D199-(2009-G$3)/$C173*Genanskaffelsespriser!$D199*G173))","v":0},{"$f":"IF((H173*Genanskaffelsespriser!$D199-(2009-H$3)/$C173*Genanskaffelsespriser!$D199*H173)<0,0,(H173*Genanskaffelsespriser!$D199-(2009-H$3)/$C173*Genanskaffelsespriser!$D199*H173))","v":0},{"$f":"IF((I173*Genanskaffelsespriser!$D199-(2009-I$3)/$C173*Genanskaffelsespriser!$D199*I173)<0,0,(I173*Genanskaffelsespriser!$D199-(2009-I$3)/$C173*Genanskaffelsespriser!$D199*I173))","v":0},{"$f":"IF((J173*Genanskaffelsespriser!$D199-(2009-J$3)/$C173*Genanskaffelsespriser!$D199*J173)<0,0,(J173*Genanskaffelsespriser!$D199-(2009-J$3)/$C173*Genanskaffelsespriser!$D199*J173))","v":0},{"$f":"IF((K173*Genanskaffelsespriser!$D199-(2009-K$3)/$C173*Genanskaffelsespriser!$D199*K173)<0,0,(K173*Genanskaffelsespriser!$D199-(2009-K$3)/$C173*Genanskaffelsespriser!$D199*K173))","v":0},{"$f":"IF((L173*Genanskaffelsespriser!$D199-(2009-L$3)/$C173*Genanskaffelsespriser!$D199*L173)<0,0,(L173*Genanskaffelsespriser!$D199-(2009-L$3)/$C173*Genanskaffelsespriser!$D199*L173))","v":0},{"$f":"IF((M173*Genanskaffelsespriser!$D199-(2009-M$3)/$C173*Genanskaffelsespriser!$D199*M173)<0,0,(M173*Genanskaffelsespriser!$D199-(2009-M$3)/$C173*Genanskaffelsespriser!$D199*M173))","v":0},{"$f":"IF((N173*Genanskaffelsespriser!$D199-(2009-N$3)/$C173*Genanskaffelsespriser!$D199*N173)<0,0,(N173*Genanskaffelsespriser!$D199-(2009-N$3)/$C173*Genanskaffelsespriser!$D199*N173))","v":0},{"$f":"IF((O173*Genanskaffelsespriser!$D199-(2009-O$3)/$C173*Genanskaffelsespriser!$D199*O173)<0,0,(O173*Genanskaffelsespriser!$D199-(2009-O$3)/$C173*Genanskaffelsespriser!$D199*O173))","v":0},{"$f":"IF((P173*Genanskaffelsespriser!$D199-(2009-P$3)/$C173*Genanskaffelsespriser!$D199*P173)<0,0,(P173*Genanskaffelsespriser!$D199-(2009-P$3)/$C173*Genanskaffelsespriser!$D199*P173))","v":0},{"$f":"IF((Q173*Genanskaffelsespriser!$D199-(2009-Q$3)/$C173*Genanskaffelsespriser!$D199*Q173)<0,0,(Q173*Genanskaffelsespriser!$D199-(2009-Q$3)/$C173*Genanskaffelsespriser!$D199*Q173))","v":0},{"$f":"IF((R173*Genanskaffelsespriser!$D199-(2009-R$3)/$C173*Genanskaffelsespriser!$D199*R173)<0,0,(R173*Genanskaffelsespriser!$D199-(2009-R$3)/$C173*Genanskaffelsespriser!$D199*R173))","v":0},{"$f":"IF((S173*Genanskaffelsespriser!$D199-(2009-S$3)/$C173*Genanskaffelsespriser!$D199*S173)<0,0,(S173*Genanskaffelsespriser!$D199-(2009-S$3)/$C173*Genanskaffelsespriser!$D199*S173))","v":0},{"$f":"IF((T173*Genanskaffelsespriser!$D199-(2009-T$3)/$C173*Genanskaffelsespriser!$D199*T173)<0,0,(T173*Genanskaffelsespriser!$D199-(2009-T$3)/$C173*Genanskaffelsespriser!$D199*T173))","v":0},{"$f":"IF((U173*Genanskaffelsespriser!$D199-(2009-U$3)/$C173*Genanskaffelsespriser!$D199*U173)<0,0,(U173*Genanskaffelsespriser!$D199-(2009-U$3)/$C173*Genanskaffelsespriser!$D199*U173))","v":0},{"$f":"IF((V173*Genanskaffelsespriser!$D199-(2009-V$3)/$C173*Genanskaffelsespriser!$D199*V173)<0,0,(V173*Genanskaffelsespriser!$D199-(2009-V$3)/$C173*Genanskaffelsespriser!$D199*V173))","v":0},{"$f":"IF((W173*Genanskaffelsespriser!$D199-(2009-W$3)/$C173*Genanskaffelsespriser!$D199*W173)<0,0,(W173*Genanskaffelsespriser!$D199-(2009-W$3)/$C173*Genanskaffelsespriser!$D199*W173))","v":0},{"$f":"IF((X173*Genanskaffelsespriser!$D199-(2009-X$3)/$C173*Genanskaffelsespriser!$D199*X173)<0,0,(X173*Genanskaffelsespriser!$D199-(2009-X$3)/$C173*Genanskaffelsespriser!$D199*X173))","v":0},{"$f":"IF((Y173*Genanskaffelsespriser!$D199-(2009-Y$3)/$C173*Genanskaffelsespriser!$D199*Y173)<0,0,(Y173*Genanskaffelsespriser!$D199-(2009-Y$3)/$C173*Genanskaffelsespriser!$D199*Y173))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA173","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB173","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC173","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD173","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE173","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF173","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG173","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH173","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI173","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ173","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK173","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL173","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM173","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN173","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO173","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP173","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ173","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR173","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS173","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT173","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU173","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B200","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E200","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D174*Genanskaffelsespriser!$D200-(2009-D$3)/$C174*Genanskaffelsespriser!$D200*D174)<0,0,(D174*Genanskaffelsespriser!$D200-(2009-D$3)/$C174*Genanskaffelsespriser!$D200*D174))","v":0},{"$f":"IF((E174*Genanskaffelsespriser!$D200-(2009-E$3)/$C174*Genanskaffelsespriser!$D200*E174)<0,0,(E174*Genanskaffelsespriser!$D200-(2009-E$3)/$C174*Genanskaffelsespriser!$D200*E174))","v":0},{"$f":"IF((F174*Genanskaffelsespriser!$D200-(2009-F$3)/$C174*Genanskaffelsespriser!$D200*F174)<0,0,(F174*Genanskaffelsespriser!$D200-(2009-F$3)/$C174*Genanskaffelsespriser!$D200*F174))","v":0},{"$f":"IF((G174*Genanskaffelsespriser!$D200-(2009-G$3)/$C174*Genanskaffelsespriser!$D200*G174)<0,0,(G174*Genanskaffelsespriser!$D200-(2009-G$3)/$C174*Genanskaffelsespriser!$D200*G174))","v":0},{"$f":"IF((H174*Genanskaffelsespriser!$D200-(2009-H$3)/$C174*Genanskaffelsespriser!$D200*H174)<0,0,(H174*Genanskaffelsespriser!$D200-(2009-H$3)/$C174*Genanskaffelsespriser!$D200*H174))","v":0},{"$f":"IF((I174*Genanskaffelsespriser!$D200-(2009-I$3)/$C174*Genanskaffelsespriser!$D200*I174)<0,0,(I174*Genanskaffelsespriser!$D200-(2009-I$3)/$C174*Genanskaffelsespriser!$D200*I174))","v":0},{"$f":"IF((J174*Genanskaffelsespriser!$D200-(2009-J$3)/$C174*Genanskaffelsespriser!$D200*J174)<0,0,(J174*Genanskaffelsespriser!$D200-(2009-J$3)/$C174*Genanskaffelsespriser!$D200*J174))","v":0},{"$f":"IF((K174*Genanskaffelsespriser!$D200-(2009-K$3)/$C174*Genanskaffelsespriser!$D200*K174)<0,0,(K174*Genanskaffelsespriser!$D200-(2009-K$3)/$C174*Genanskaffelsespriser!$D200*K174))","v":0},{"$f":"IF((L174*Genanskaffelsespriser!$D200-(2009-L$3)/$C174*Genanskaffelsespriser!$D200*L174)<0,0,(L174*Genanskaffelsespriser!$D200-(2009-L$3)/$C174*Genanskaffelsespriser!$D200*L174))","v":0},{"$f":"IF((M174*Genanskaffelsespriser!$D200-(2009-M$3)/$C174*Genanskaffelsespriser!$D200*M174)<0,0,(M174*Genanskaffelsespriser!$D200-(2009-M$3)/$C174*Genanskaffelsespriser!$D200*M174))","v":0},{"$f":"IF((N174*Genanskaffelsespriser!$D200-(2009-N$3)/$C174*Genanskaffelsespriser!$D200*N174)<0,0,(N174*Genanskaffelsespriser!$D200-(2009-N$3)/$C174*Genanskaffelsespriser!$D200*N174))","v":0},{"$f":"IF((O174*Genanskaffelsespriser!$D200-(2009-O$3)/$C174*Genanskaffelsespriser!$D200*O174)<0,0,(O174*Genanskaffelsespriser!$D200-(2009-O$3)/$C174*Genanskaffelsespriser!$D200*O174))","v":0},{"$f":"IF((P174*Genanskaffelsespriser!$D200-(2009-P$3)/$C174*Genanskaffelsespriser!$D200*P174)<0,0,(P174*Genanskaffelsespriser!$D200-(2009-P$3)/$C174*Genanskaffelsespriser!$D200*P174))","v":0},{"$f":"IF((Q174*Genanskaffelsespriser!$D200-(2009-Q$3)/$C174*Genanskaffelsespriser!$D200*Q174)<0,0,(Q174*Genanskaffelsespriser!$D200-(2009-Q$3)/$C174*Genanskaffelsespriser!$D200*Q174))","v":0},{"$f":"IF((R174*Genanskaffelsespriser!$D200-(2009-R$3)/$C174*Genanskaffelsespriser!$D200*R174)<0,0,(R174*Genanskaffelsespriser!$D200-(2009-R$3)/$C174*Genanskaffelsespriser!$D200*R174))","v":0},{"$f":"IF((S174*Genanskaffelsespriser!$D200-(2009-S$3)/$C174*Genanskaffelsespriser!$D200*S174)<0,0,(S174*Genanskaffelsespriser!$D200-(2009-S$3)/$C174*Genanskaffelsespriser!$D200*S174))","v":0},{"$f":"IF((T174*Genanskaffelsespriser!$D200-(2009-T$3)/$C174*Genanskaffelsespriser!$D200*T174)<0,0,(T174*Genanskaffelsespriser!$D200-(2009-T$3)/$C174*Genanskaffelsespriser!$D200*T174))","v":0},{"$f":"IF((U174*Genanskaffelsespriser!$D200-(2009-U$3)/$C174*Genanskaffelsespriser!$D200*U174)<0,0,(U174*Genanskaffelsespriser!$D200-(2009-U$3)/$C174*Genanskaffelsespriser!$D200*U174))","v":0},{"$f":"IF((V174*Genanskaffelsespriser!$D200-(2009-V$3)/$C174*Genanskaffelsespriser!$D200*V174)<0,0,(V174*Genanskaffelsespriser!$D200-(2009-V$3)/$C174*Genanskaffelsespriser!$D200*V174))","v":0},{"$f":"IF((W174*Genanskaffelsespriser!$D200-(2009-W$3)/$C174*Genanskaffelsespriser!$D200*W174)<0,0,(W174*Genanskaffelsespriser!$D200-(2009-W$3)/$C174*Genanskaffelsespriser!$D200*W174))","v":0},{"$f":"IF((X174*Genanskaffelsespriser!$D200-(2009-X$3)/$C174*Genanskaffelsespriser!$D200*X174)<0,0,(X174*Genanskaffelsespriser!$D200-(2009-X$3)/$C174*Genanskaffelsespriser!$D200*X174))","v":0},{"$f":"IF((Y174*Genanskaffelsespriser!$D200-(2009-Y$3)/$C174*Genanskaffelsespriser!$D200*Y174)<0,0,(Y174*Genanskaffelsespriser!$D200-(2009-Y$3)/$C174*Genanskaffelsespriser!$D200*Y174))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA174","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB174","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC174","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD174","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE174","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF174","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG174","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH174","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI174","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ174","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK174","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL174","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM174","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN174","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO174","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP174","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ174","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR174","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS174","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT174","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU174","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B201","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E201","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D175*Genanskaffelsespriser!$D201-(2009-D$3)/$C175*Genanskaffelsespriser!$D201*D175)<0,0,(D175*Genanskaffelsespriser!$D201-(2009-D$3)/$C175*Genanskaffelsespriser!$D201*D175))","v":0},{"$f":"IF((E175*Genanskaffelsespriser!$D201-(2009-E$3)/$C175*Genanskaffelsespriser!$D201*E175)<0,0,(E175*Genanskaffelsespriser!$D201-(2009-E$3)/$C175*Genanskaffelsespriser!$D201*E175))","v":0},{"$f":"IF((F175*Genanskaffelsespriser!$D201-(2009-F$3)/$C175*Genanskaffelsespriser!$D201*F175)<0,0,(F175*Genanskaffelsespriser!$D201-(2009-F$3)/$C175*Genanskaffelsespriser!$D201*F175))","v":0},{"$f":"IF((G175*Genanskaffelsespriser!$D201-(2009-G$3)/$C175*Genanskaffelsespriser!$D201*G175)<0,0,(G175*Genanskaffelsespriser!$D201-(2009-G$3)/$C175*Genanskaffelsespriser!$D201*G175))","v":0},{"$f":"IF((H175*Genanskaffelsespriser!$D201-(2009-H$3)/$C175*Genanskaffelsespriser!$D201*H175)<0,0,(H175*Genanskaffelsespriser!$D201-(2009-H$3)/$C175*Genanskaffelsespriser!$D201*H175))","v":0},{"$f":"IF((I175*Genanskaffelsespriser!$D201-(2009-I$3)/$C175*Genanskaffelsespriser!$D201*I175)<0,0,(I175*Genanskaffelsespriser!$D201-(2009-I$3)/$C175*Genanskaffelsespriser!$D201*I175))","v":0},{"$f":"IF((J175*Genanskaffelsespriser!$D201-(2009-J$3)/$C175*Genanskaffelsespriser!$D201*J175)<0,0,(J175*Genanskaffelsespriser!$D201-(2009-J$3)/$C175*Genanskaffelsespriser!$D201*J175))","v":0},{"$f":"IF((K175*Genanskaffelsespriser!$D201-(2009-K$3)/$C175*Genanskaffelsespriser!$D201*K175)<0,0,(K175*Genanskaffelsespriser!$D201-(2009-K$3)/$C175*Genanskaffelsespriser!$D201*K175))","v":0},{"$f":"IF((L175*Genanskaffelsespriser!$D201-(2009-L$3)/$C175*Genanskaffelsespriser!$D201*L175)<0,0,(L175*Genanskaffelsespriser!$D201-(2009-L$3)/$C175*Genanskaffelsespriser!$D201*L175))","v":0},{"$f":"IF((M175*Genanskaffelsespriser!$D201-(2009-M$3)/$C175*Genanskaffelsespriser!$D201*M175)<0,0,(M175*Genanskaffelsespriser!$D201-(2009-M$3)/$C175*Genanskaffelsespriser!$D201*M175))","v":0},{"$f":"IF((N175*Genanskaffelsespriser!$D201-(2009-N$3)/$C175*Genanskaffelsespriser!$D201*N175)<0,0,(N175*Genanskaffelsespriser!$D201-(2009-N$3)/$C175*Genanskaffelsespriser!$D201*N175))","v":0},{"$f":"IF((O175*Genanskaffelsespriser!$D201-(2009-O$3)/$C175*Genanskaffelsespriser!$D201*O175)<0,0,(O175*Genanskaffelsespriser!$D201-(2009-O$3)/$C175*Genanskaffelsespriser!$D201*O175))","v":0},{"$f":"IF((P175*Genanskaffelsespriser!$D201-(2009-P$3)/$C175*Genanskaffelsespriser!$D201*P175)<0,0,(P175*Genanskaffelsespriser!$D201-(2009-P$3)/$C175*Genanskaffelsespriser!$D201*P175))","v":0},{"$f":"IF((Q175*Genanskaffelsespriser!$D201-(2009-Q$3)/$C175*Genanskaffelsespriser!$D201*Q175)<0,0,(Q175*Genanskaffelsespriser!$D201-(2009-Q$3)/$C175*Genanskaffelsespriser!$D201*Q175))","v":0},{"$f":"IF((R175*Genanskaffelsespriser!$D201-(2009-R$3)/$C175*Genanskaffelsespriser!$D201*R175)<0,0,(R175*Genanskaffelsespriser!$D201-(2009-R$3)/$C175*Genanskaffelsespriser!$D201*R175))","v":0},{"$f":"IF((S175*Genanskaffelsespriser!$D201-(2009-S$3)/$C175*Genanskaffelsespriser!$D201*S175)<0,0,(S175*Genanskaffelsespriser!$D201-(2009-S$3)/$C175*Genanskaffelsespriser!$D201*S175))","v":0},{"$f":"IF((T175*Genanskaffelsespriser!$D201-(2009-T$3)/$C175*Genanskaffelsespriser!$D201*T175)<0,0,(T175*Genanskaffelsespriser!$D201-(2009-T$3)/$C175*Genanskaffelsespriser!$D201*T175))","v":0},{"$f":"IF((U175*Genanskaffelsespriser!$D201-(2009-U$3)/$C175*Genanskaffelsespriser!$D201*U175)<0,0,(U175*Genanskaffelsespriser!$D201-(2009-U$3)/$C175*Genanskaffelsespriser!$D201*U175))","v":0},{"$f":"IF((V175*Genanskaffelsespriser!$D201-(2009-V$3)/$C175*Genanskaffelsespriser!$D201*V175)<0,0,(V175*Genanskaffelsespriser!$D201-(2009-V$3)/$C175*Genanskaffelsespriser!$D201*V175))","v":0},{"$f":"IF((W175*Genanskaffelsespriser!$D201-(2009-W$3)/$C175*Genanskaffelsespriser!$D201*W175)<0,0,(W175*Genanskaffelsespriser!$D201-(2009-W$3)/$C175*Genanskaffelsespriser!$D201*W175))","v":0},{"$f":"IF((X175*Genanskaffelsespriser!$D201-(2009-X$3)/$C175*Genanskaffelsespriser!$D201*X175)<0,0,(X175*Genanskaffelsespriser!$D201-(2009-X$3)/$C175*Genanskaffelsespriser!$D201*X175))","v":0},{"$f":"IF((Y175*Genanskaffelsespriser!$D201-(2009-Y$3)/$C175*Genanskaffelsespriser!$D201*Y175)<0,0,(Y175*Genanskaffelsespriser!$D201-(2009-Y$3)/$C175*Genanskaffelsespriser!$D201*Y175))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA175","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB175","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC175","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD175","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE175","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF175","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG175","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH175","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI175","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ175","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK175","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL175","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM175","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN175","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO175","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP175","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ175","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR175","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS175","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT175","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU175","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B202","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E202","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D176*Genanskaffelsespriser!$D202-(2009-D$3)/$C176*Genanskaffelsespriser!$D202*D176)<0,0,(D176*Genanskaffelsespriser!$D202-(2009-D$3)/$C176*Genanskaffelsespriser!$D202*D176))","v":0},{"$f":"IF((E176*Genanskaffelsespriser!$D202-(2009-E$3)/$C176*Genanskaffelsespriser!$D202*E176)<0,0,(E176*Genanskaffelsespriser!$D202-(2009-E$3)/$C176*Genanskaffelsespriser!$D202*E176))","v":0},{"$f":"IF((F176*Genanskaffelsespriser!$D202-(2009-F$3)/$C176*Genanskaffelsespriser!$D202*F176)<0,0,(F176*Genanskaffelsespriser!$D202-(2009-F$3)/$C176*Genanskaffelsespriser!$D202*F176))","v":0},{"$f":"IF((G176*Genanskaffelsespriser!$D202-(2009-G$3)/$C176*Genanskaffelsespriser!$D202*G176)<0,0,(G176*Genanskaffelsespriser!$D202-(2009-G$3)/$C176*Genanskaffelsespriser!$D202*G176))","v":0},{"$f":"IF((H176*Genanskaffelsespriser!$D202-(2009-H$3)/$C176*Genanskaffelsespriser!$D202*H176)<0,0,(H176*Genanskaffelsespriser!$D202-(2009-H$3)/$C176*Genanskaffelsespriser!$D202*H176))","v":0},{"$f":"IF((I176*Genanskaffelsespriser!$D202-(2009-I$3)/$C176*Genanskaffelsespriser!$D202*I176)<0,0,(I176*Genanskaffelsespriser!$D202-(2009-I$3)/$C176*Genanskaffelsespriser!$D202*I176))","v":0},{"$f":"IF((J176*Genanskaffelsespriser!$D202-(2009-J$3)/$C176*Genanskaffelsespriser!$D202*J176)<0,0,(J176*Genanskaffelsespriser!$D202-(2009-J$3)/$C176*Genanskaffelsespriser!$D202*J176))","v":0},{"$f":"IF((K176*Genanskaffelsespriser!$D202-(2009-K$3)/$C176*Genanskaffelsespriser!$D202*K176)<0,0,(K176*Genanskaffelsespriser!$D202-(2009-K$3)/$C176*Genanskaffelsespriser!$D202*K176))","v":0},{"$f":"IF((L176*Genanskaffelsespriser!$D202-(2009-L$3)/$C176*Genanskaffelsespriser!$D202*L176)<0,0,(L176*Genanskaffelsespriser!$D202-(2009-L$3)/$C176*Genanskaffelsespriser!$D202*L176))","v":0},{"$f":"IF((M176*Genanskaffelsespriser!$D202-(2009-M$3)/$C176*Genanskaffelsespriser!$D202*M176)<0,0,(M176*Genanskaffelsespriser!$D202-(2009-M$3)/$C176*Genanskaffelsespriser!$D202*M176))","v":0},{"$f":"IF((N176*Genanskaffelsespriser!$D202-(2009-N$3)/$C176*Genanskaffelsespriser!$D202*N176)<0,0,(N176*Genanskaffelsespriser!$D202-(2009-N$3)/$C176*Genanskaffelsespriser!$D202*N176))","v":0},{"$f":"IF((O176*Genanskaffelsespriser!$D202-(2009-O$3)/$C176*Genanskaffelsespriser!$D202*O176)<0,0,(O176*Genanskaffelsespriser!$D202-(2009-O$3)/$C176*Genanskaffelsespriser!$D202*O176))","v":0},{"$f":"IF((P176*Genanskaffelsespriser!$D202-(2009-P$3)/$C176*Genanskaffelsespriser!$D202*P176)<0,0,(P176*Genanskaffelsespriser!$D202-(2009-P$3)/$C176*Genanskaffelsespriser!$D202*P176))","v":0},{"$f":"IF((Q176*Genanskaffelsespriser!$D202-(2009-Q$3)/$C176*Genanskaffelsespriser!$D202*Q176)<0,0,(Q176*Genanskaffelsespriser!$D202-(2009-Q$3)/$C176*Genanskaffelsespriser!$D202*Q176))","v":0},{"$f":"IF((R176*Genanskaffelsespriser!$D202-(2009-R$3)/$C176*Genanskaffelsespriser!$D202*R176)<0,0,(R176*Genanskaffelsespriser!$D202-(2009-R$3)/$C176*Genanskaffelsespriser!$D202*R176))","v":0},{"$f":"IF((S176*Genanskaffelsespriser!$D202-(2009-S$3)/$C176*Genanskaffelsespriser!$D202*S176)<0,0,(S176*Genanskaffelsespriser!$D202-(2009-S$3)/$C176*Genanskaffelsespriser!$D202*S176))","v":0},{"$f":"IF((T176*Genanskaffelsespriser!$D202-(2009-T$3)/$C176*Genanskaffelsespriser!$D202*T176)<0,0,(T176*Genanskaffelsespriser!$D202-(2009-T$3)/$C176*Genanskaffelsespriser!$D202*T176))","v":0},{"$f":"IF((U176*Genanskaffelsespriser!$D202-(2009-U$3)/$C176*Genanskaffelsespriser!$D202*U176)<0,0,(U176*Genanskaffelsespriser!$D202-(2009-U$3)/$C176*Genanskaffelsespriser!$D202*U176))","v":0},{"$f":"IF((V176*Genanskaffelsespriser!$D202-(2009-V$3)/$C176*Genanskaffelsespriser!$D202*V176)<0,0,(V176*Genanskaffelsespriser!$D202-(2009-V$3)/$C176*Genanskaffelsespriser!$D202*V176))","v":0},{"$f":"IF((W176*Genanskaffelsespriser!$D202-(2009-W$3)/$C176*Genanskaffelsespriser!$D202*W176)<0,0,(W176*Genanskaffelsespriser!$D202-(2009-W$3)/$C176*Genanskaffelsespriser!$D202*W176))","v":0},{"$f":"IF((X176*Genanskaffelsespriser!$D202-(2009-X$3)/$C176*Genanskaffelsespriser!$D202*X176)<0,0,(X176*Genanskaffelsespriser!$D202-(2009-X$3)/$C176*Genanskaffelsespriser!$D202*X176))","v":0},{"$f":"IF((Y176*Genanskaffelsespriser!$D202-(2009-Y$3)/$C176*Genanskaffelsespriser!$D202*Y176)<0,0,(Y176*Genanskaffelsespriser!$D202-(2009-Y$3)/$C176*Genanskaffelsespriser!$D202*Y176))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL176","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B203","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E203","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D177*Genanskaffelsespriser!$D203-(2009-D$3)/$C177*Genanskaffelsespriser!$D203*D177)<0,0,(D177*Genanskaffelsespriser!$D203-(2009-D$3)/$C177*Genanskaffelsespriser!$D203*D177))","v":0},{"$f":"IF((E177*Genanskaffelsespriser!$D203-(2009-E$3)/$C177*Genanskaffelsespriser!$D203*E177)<0,0,(E177*Genanskaffelsespriser!$D203-(2009-E$3)/$C177*Genanskaffelsespriser!$D203*E177))","v":0},{"$f":"IF((F177*Genanskaffelsespriser!$D203-(2009-F$3)/$C177*Genanskaffelsespriser!$D203*F177)<0,0,(F177*Genanskaffelsespriser!$D203-(2009-F$3)/$C177*Genanskaffelsespriser!$D203*F177))","v":0},{"$f":"IF((G177*Genanskaffelsespriser!$D203-(2009-G$3)/$C177*Genanskaffelsespriser!$D203*G177)<0,0,(G177*Genanskaffelsespriser!$D203-(2009-G$3)/$C177*Genanskaffelsespriser!$D203*G177))","v":0},{"$f":"IF((H177*Genanskaffelsespriser!$D203-(2009-H$3)/$C177*Genanskaffelsespriser!$D203*H177)<0,0,(H177*Genanskaffelsespriser!$D203-(2009-H$3)/$C177*Genanskaffelsespriser!$D203*H177))","v":0},{"$f":"IF((I177*Genanskaffelsespriser!$D203-(2009-I$3)/$C177*Genanskaffelsespriser!$D203*I177)<0,0,(I177*Genanskaffelsespriser!$D203-(2009-I$3)/$C177*Genanskaffelsespriser!$D203*I177))","v":0},{"$f":"IF((J177*Genanskaffelsespriser!$D203-(2009-J$3)/$C177*Genanskaffelsespriser!$D203*J177)<0,0,(J177*Genanskaffelsespriser!$D203-(2009-J$3)/$C177*Genanskaffelsespriser!$D203*J177))","v":0},{"$f":"IF((K177*Genanskaffelsespriser!$D203-(2009-K$3)/$C177*Genanskaffelsespriser!$D203*K177)<0,0,(K177*Genanskaffelsespriser!$D203-(2009-K$3)/$C177*Genanskaffelsespriser!$D203*K177))","v":0},{"$f":"IF((L177*Genanskaffelsespriser!$D203-(2009-L$3)/$C177*Genanskaffelsespriser!$D203*L177)<0,0,(L177*Genanskaffelsespriser!$D203-(2009-L$3)/$C177*Genanskaffelsespriser!$D203*L177))","v":0},{"$f":"IF((M177*Genanskaffelsespriser!$D203-(2009-M$3)/$C177*Genanskaffelsespriser!$D203*M177)<0,0,(M177*Genanskaffelsespriser!$D203-(2009-M$3)/$C177*Genanskaffelsespriser!$D203*M177))","v":0},{"$f":"IF((N177*Genanskaffelsespriser!$D203-(2009-N$3)/$C177*Genanskaffelsespriser!$D203*N177)<0,0,(N177*Genanskaffelsespriser!$D203-(2009-N$3)/$C177*Genanskaffelsespriser!$D203*N177))","v":0},{"$f":"IF((O177*Genanskaffelsespriser!$D203-(2009-O$3)/$C177*Genanskaffelsespriser!$D203*O177)<0,0,(O177*Genanskaffelsespriser!$D203-(2009-O$3)/$C177*Genanskaffelsespriser!$D203*O177))","v":0},{"$f":"IF((P177*Genanskaffelsespriser!$D203-(2009-P$3)/$C177*Genanskaffelsespriser!$D203*P177)<0,0,(P177*Genanskaffelsespriser!$D203-(2009-P$3)/$C177*Genanskaffelsespriser!$D203*P177))","v":0},{"$f":"IF((Q177*Genanskaffelsespriser!$D203-(2009-Q$3)/$C177*Genanskaffelsespriser!$D203*Q177)<0,0,(Q177*Genanskaffelsespriser!$D203-(2009-Q$3)/$C177*Genanskaffelsespriser!$D203*Q177))","v":0},{"$f":"IF((R177*Genanskaffelsespriser!$D203-(2009-R$3)/$C177*Genanskaffelsespriser!$D203*R177)<0,0,(R177*Genanskaffelsespriser!$D203-(2009-R$3)/$C177*Genanskaffelsespriser!$D203*R177))","v":0},{"$f":"IF((S177*Genanskaffelsespriser!$D203-(2009-S$3)/$C177*Genanskaffelsespriser!$D203*S177)<0,0,(S177*Genanskaffelsespriser!$D203-(2009-S$3)/$C177*Genanskaffelsespriser!$D203*S177))","v":0},{"$f":"IF((T177*Genanskaffelsespriser!$D203-(2009-T$3)/$C177*Genanskaffelsespriser!$D203*T177)<0,0,(T177*Genanskaffelsespriser!$D203-(2009-T$3)/$C177*Genanskaffelsespriser!$D203*T177))","v":0},{"$f":"IF((U177*Genanskaffelsespriser!$D203-(2009-U$3)/$C177*Genanskaffelsespriser!$D203*U177)<0,0,(U177*Genanskaffelsespriser!$D203-(2009-U$3)/$C177*Genanskaffelsespriser!$D203*U177))","v":0},{"$f":"IF((V177*Genanskaffelsespriser!$D203-(2009-V$3)/$C177*Genanskaffelsespriser!$D203*V177)<0,0,(V177*Genanskaffelsespriser!$D203-(2009-V$3)/$C177*Genanskaffelsespriser!$D203*V177))","v":0},{"$f":"IF((W177*Genanskaffelsespriser!$D203-(2009-W$3)/$C177*Genanskaffelsespriser!$D203*W177)<0,0,(W177*Genanskaffelsespriser!$D203-(2009-W$3)/$C177*Genanskaffelsespriser!$D203*W177))","v":0},{"$f":"IF((X177*Genanskaffelsespriser!$D203-(2009-X$3)/$C177*Genanskaffelsespriser!$D203*X177)<0,0,(X177*Genanskaffelsespriser!$D203-(2009-X$3)/$C177*Genanskaffelsespriser!$D203*X177))","v":0},{"$f":"IF((Y177*Genanskaffelsespriser!$D203-(2009-Y$3)/$C177*Genanskaffelsespriser!$D203*Y177)<0,0,(Y177*Genanskaffelsespriser!$D203-(2009-Y$3)/$C177*Genanskaffelsespriser!$D203*Y177))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA177","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB177","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC177","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD177","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE177","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF177","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG177","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH177","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI177","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ177","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK177","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL177","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM177","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN177","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO177","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP177","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ177","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR177","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS177","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT177","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU177","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B204","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E204","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D178*Genanskaffelsespriser!$D204-(2009-D$3)/$C178*Genanskaffelsespriser!$D204*D178)<0,0,(D178*Genanskaffelsespriser!$D204-(2009-D$3)/$C178*Genanskaffelsespriser!$D204*D178))","v":0},{"$f":"IF((E178*Genanskaffelsespriser!$D204-(2009-E$3)/$C178*Genanskaffelsespriser!$D204*E178)<0,0,(E178*Genanskaffelsespriser!$D204-(2009-E$3)/$C178*Genanskaffelsespriser!$D204*E178))","v":0},{"$f":"IF((F178*Genanskaffelsespriser!$D204-(2009-F$3)/$C178*Genanskaffelsespriser!$D204*F178)<0,0,(F178*Genanskaffelsespriser!$D204-(2009-F$3)/$C178*Genanskaffelsespriser!$D204*F178))","v":0},{"$f":"IF((G178*Genanskaffelsespriser!$D204-(2009-G$3)/$C178*Genanskaffelsespriser!$D204*G178)<0,0,(G178*Genanskaffelsespriser!$D204-(2009-G$3)/$C178*Genanskaffelsespriser!$D204*G178))","v":0},{"$f":"IF((H178*Genanskaffelsespriser!$D204-(2009-H$3)/$C178*Genanskaffelsespriser!$D204*H178)<0,0,(H178*Genanskaffelsespriser!$D204-(2009-H$3)/$C178*Genanskaffelsespriser!$D204*H178))","v":0},{"$f":"IF((I178*Genanskaffelsespriser!$D204-(2009-I$3)/$C178*Genanskaffelsespriser!$D204*I178)<0,0,(I178*Genanskaffelsespriser!$D204-(2009-I$3)/$C178*Genanskaffelsespriser!$D204*I178))","v":0},{"$f":"IF((J178*Genanskaffelsespriser!$D204-(2009-J$3)/$C178*Genanskaffelsespriser!$D204*J178)<0,0,(J178*Genanskaffelsespriser!$D204-(2009-J$3)/$C178*Genanskaffelsespriser!$D204*J178))","v":0},{"$f":"IF((K178*Genanskaffelsespriser!$D204-(2009-K$3)/$C178*Genanskaffelsespriser!$D204*K178)<0,0,(K178*Genanskaffelsespriser!$D204-(2009-K$3)/$C178*Genanskaffelsespriser!$D204*K178))","v":0},{"$f":"IF((L178*Genanskaffelsespriser!$D204-(2009-L$3)/$C178*Genanskaffelsespriser!$D204*L178)<0,0,(L178*Genanskaffelsespriser!$D204-(2009-L$3)/$C178*Genanskaffelsespriser!$D204*L178))","v":0},{"$f":"IF((M178*Genanskaffelsespriser!$D204-(2009-M$3)/$C178*Genanskaffelsespriser!$D204*M178)<0,0,(M178*Genanskaffelsespriser!$D204-(2009-M$3)/$C178*Genanskaffelsespriser!$D204*M178))","v":0},{"$f":"IF((N178*Genanskaffelsespriser!$D204-(2009-N$3)/$C178*Genanskaffelsespriser!$D204*N178)<0,0,(N178*Genanskaffelsespriser!$D204-(2009-N$3)/$C178*Genanskaffelsespriser!$D204*N178))","v":0},{"$f":"IF((O178*Genanskaffelsespriser!$D204-(2009-O$3)/$C178*Genanskaffelsespriser!$D204*O178)<0,0,(O178*Genanskaffelsespriser!$D204-(2009-O$3)/$C178*Genanskaffelsespriser!$D204*O178))","v":0},{"$f":"IF((P178*Genanskaffelsespriser!$D204-(2009-P$3)/$C178*Genanskaffelsespriser!$D204*P178)<0,0,(P178*Genanskaffelsespriser!$D204-(2009-P$3)/$C178*Genanskaffelsespriser!$D204*P178))","v":0},{"$f":"IF((Q178*Genanskaffelsespriser!$D204-(2009-Q$3)/$C178*Genanskaffelsespriser!$D204*Q178)<0,0,(Q178*Genanskaffelsespriser!$D204-(2009-Q$3)/$C178*Genanskaffelsespriser!$D204*Q178))","v":0},{"$f":"IF((R178*Genanskaffelsespriser!$D204-(2009-R$3)/$C178*Genanskaffelsespriser!$D204*R178)<0,0,(R178*Genanskaffelsespriser!$D204-(2009-R$3)/$C178*Genanskaffelsespriser!$D204*R178))","v":0},{"$f":"IF((S178*Genanskaffelsespriser!$D204-(2009-S$3)/$C178*Genanskaffelsespriser!$D204*S178)<0,0,(S178*Genanskaffelsespriser!$D204-(2009-S$3)/$C178*Genanskaffelsespriser!$D204*S178))","v":0},{"$f":"IF((T178*Genanskaffelsespriser!$D204-(2009-T$3)/$C178*Genanskaffelsespriser!$D204*T178)<0,0,(T178*Genanskaffelsespriser!$D204-(2009-T$3)/$C178*Genanskaffelsespriser!$D204*T178))","v":0},{"$f":"IF((U178*Genanskaffelsespriser!$D204-(2009-U$3)/$C178*Genanskaffelsespriser!$D204*U178)<0,0,(U178*Genanskaffelsespriser!$D204-(2009-U$3)/$C178*Genanskaffelsespriser!$D204*U178))","v":0},{"$f":"IF((V178*Genanskaffelsespriser!$D204-(2009-V$3)/$C178*Genanskaffelsespriser!$D204*V178)<0,0,(V178*Genanskaffelsespriser!$D204-(2009-V$3)/$C178*Genanskaffelsespriser!$D204*V178))","v":0},{"$f":"IF((W178*Genanskaffelsespriser!$D204-(2009-W$3)/$C178*Genanskaffelsespriser!$D204*W178)<0,0,(W178*Genanskaffelsespriser!$D204-(2009-W$3)/$C178*Genanskaffelsespriser!$D204*W178))","v":0},{"$f":"IF((X178*Genanskaffelsespriser!$D204-(2009-X$3)/$C178*Genanskaffelsespriser!$D204*X178)<0,0,(X178*Genanskaffelsespriser!$D204-(2009-X$3)/$C178*Genanskaffelsespriser!$D204*X178))","v":0},{"$f":"IF((Y178*Genanskaffelsespriser!$D204-(2009-Y$3)/$C178*Genanskaffelsespriser!$D204*Y178)<0,0,(Y178*Genanskaffelsespriser!$D204-(2009-Y$3)/$C178*Genanskaffelsespriser!$D204*Y178))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA178","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB178","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC178","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD178","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE178","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF178","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG178","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH178","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI178","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ178","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK178","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL178","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM178","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN178","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO178","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP178","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ178","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR178","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS178","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT178","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU178","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B205","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E205","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D179*Genanskaffelsespriser!$D205-(2009-D$3)/$C179*Genanskaffelsespriser!$D205*D179)<0,0,(D179*Genanskaffelsespriser!$D205-(2009-D$3)/$C179*Genanskaffelsespriser!$D205*D179))","v":0},{"$f":"IF((E179*Genanskaffelsespriser!$D205-(2009-E$3)/$C179*Genanskaffelsespriser!$D205*E179)<0,0,(E179*Genanskaffelsespriser!$D205-(2009-E$3)/$C179*Genanskaffelsespriser!$D205*E179))","v":0},{"$f":"IF((F179*Genanskaffelsespriser!$D205-(2009-F$3)/$C179*Genanskaffelsespriser!$D205*F179)<0,0,(F179*Genanskaffelsespriser!$D205-(2009-F$3)/$C179*Genanskaffelsespriser!$D205*F179))","v":0},{"$f":"IF((G179*Genanskaffelsespriser!$D205-(2009-G$3)/$C179*Genanskaffelsespriser!$D205*G179)<0,0,(G179*Genanskaffelsespriser!$D205-(2009-G$3)/$C179*Genanskaffelsespriser!$D205*G179))","v":0},{"$f":"IF((H179*Genanskaffelsespriser!$D205-(2009-H$3)/$C179*Genanskaffelsespriser!$D205*H179)<0,0,(H179*Genanskaffelsespriser!$D205-(2009-H$3)/$C179*Genanskaffelsespriser!$D205*H179))","v":0},{"$f":"IF((I179*Genanskaffelsespriser!$D205-(2009-I$3)/$C179*Genanskaffelsespriser!$D205*I179)<0,0,(I179*Genanskaffelsespriser!$D205-(2009-I$3)/$C179*Genanskaffelsespriser!$D205*I179))","v":0},{"$f":"IF((J179*Genanskaffelsespriser!$D205-(2009-J$3)/$C179*Genanskaffelsespriser!$D205*J179)<0,0,(J179*Genanskaffelsespriser!$D205-(2009-J$3)/$C179*Genanskaffelsespriser!$D205*J179))","v":0},{"$f":"IF((K179*Genanskaffelsespriser!$D205-(2009-K$3)/$C179*Genanskaffelsespriser!$D205*K179)<0,0,(K179*Genanskaffelsespriser!$D205-(2009-K$3)/$C179*Genanskaffelsespriser!$D205*K179))","v":0},{"$f":"IF((L179*Genanskaffelsespriser!$D205-(2009-L$3)/$C179*Genanskaffelsespriser!$D205*L179)<0,0,(L179*Genanskaffelsespriser!$D205-(2009-L$3)/$C179*Genanskaffelsespriser!$D205*L179))","v":0},{"$f":"IF((M179*Genanskaffelsespriser!$D205-(2009-M$3)/$C179*Genanskaffelsespriser!$D205*M179)<0,0,(M179*Genanskaffelsespriser!$D205-(2009-M$3)/$C179*Genanskaffelsespriser!$D205*M179))","v":0},{"$f":"IF((N179*Genanskaffelsespriser!$D205-(2009-N$3)/$C179*Genanskaffelsespriser!$D205*N179)<0,0,(N179*Genanskaffelsespriser!$D205-(2009-N$3)/$C179*Genanskaffelsespriser!$D205*N179))","v":0},{"$f":"IF((O179*Genanskaffelsespriser!$D205-(2009-O$3)/$C179*Genanskaffelsespriser!$D205*O179)<0,0,(O179*Genanskaffelsespriser!$D205-(2009-O$3)/$C179*Genanskaffelsespriser!$D205*O179))","v":0},{"$f":"IF((P179*Genanskaffelsespriser!$D205-(2009-P$3)/$C179*Genanskaffelsespriser!$D205*P179)<0,0,(P179*Genanskaffelsespriser!$D205-(2009-P$3)/$C179*Genanskaffelsespriser!$D205*P179))","v":0},{"$f":"IF((Q179*Genanskaffelsespriser!$D205-(2009-Q$3)/$C179*Genanskaffelsespriser!$D205*Q179)<0,0,(Q179*Genanskaffelsespriser!$D205-(2009-Q$3)/$C179*Genanskaffelsespriser!$D205*Q179))","v":0},{"$f":"IF((R179*Genanskaffelsespriser!$D205-(2009-R$3)/$C179*Genanskaffelsespriser!$D205*R179)<0,0,(R179*Genanskaffelsespriser!$D205-(2009-R$3)/$C179*Genanskaffelsespriser!$D205*R179))","v":0},{"$f":"IF((S179*Genanskaffelsespriser!$D205-(2009-S$3)/$C179*Genanskaffelsespriser!$D205*S179)<0,0,(S179*Genanskaffelsespriser!$D205-(2009-S$3)/$C179*Genanskaffelsespriser!$D205*S179))","v":0},{"$f":"IF((T179*Genanskaffelsespriser!$D205-(2009-T$3)/$C179*Genanskaffelsespriser!$D205*T179)<0,0,(T179*Genanskaffelsespriser!$D205-(2009-T$3)/$C179*Genanskaffelsespriser!$D205*T179))","v":0},{"$f":"IF((U179*Genanskaffelsespriser!$D205-(2009-U$3)/$C179*Genanskaffelsespriser!$D205*U179)<0,0,(U179*Genanskaffelsespriser!$D205-(2009-U$3)/$C179*Genanskaffelsespriser!$D205*U179))","v":0},{"$f":"IF((V179*Genanskaffelsespriser!$D205-(2009-V$3)/$C179*Genanskaffelsespriser!$D205*V179)<0,0,(V179*Genanskaffelsespriser!$D205-(2009-V$3)/$C179*Genanskaffelsespriser!$D205*V179))","v":0},{"$f":"IF((W179*Genanskaffelsespriser!$D205-(2009-W$3)/$C179*Genanskaffelsespriser!$D205*W179)<0,0,(W179*Genanskaffelsespriser!$D205-(2009-W$3)/$C179*Genanskaffelsespriser!$D205*W179))","v":0},{"$f":"IF((X179*Genanskaffelsespriser!$D205-(2009-X$3)/$C179*Genanskaffelsespriser!$D205*X179)<0,0,(X179*Genanskaffelsespriser!$D205-(2009-X$3)/$C179*Genanskaffelsespriser!$D205*X179))","v":0},{"$f":"IF((Y179*Genanskaffelsespriser!$D205-(2009-Y$3)/$C179*Genanskaffelsespriser!$D205*Y179)<0,0,(Y179*Genanskaffelsespriser!$D205-(2009-Y$3)/$C179*Genanskaffelsespriser!$D205*Y179))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA179","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB179","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC179","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD179","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE179","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF179","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG179","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH179","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI179","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ179","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK179","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL179","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM179","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN179","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO179","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP179","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ179","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR179","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS179","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT179","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU179","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B206","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E206","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D180*Genanskaffelsespriser!$D206-(2009-D$3)/($C180+D181)*Genanskaffelsespriser!$D206*D180)<0,0,(D180*Genanskaffelsespriser!$D206-(2009-D$3)/($C180+D181)*Genanskaffelsespriser!$D206*D180))","v":0},{"$f":"IF((E180*Genanskaffelsespriser!$D206-(2009-E$3)/($C180+E181)*Genanskaffelsespriser!$D206*E180)<0,0,(E180*Genanskaffelsespriser!$D206-(2009-E$3)/($C180+E181)*Genanskaffelsespriser!$D206*E180))","v":0},{"$f":"IF((F180*Genanskaffelsespriser!$D206-(2009-F$3)/($C180+F181)*Genanskaffelsespriser!$D206*F180)<0,0,(F180*Genanskaffelsespriser!$D206-(2009-F$3)/($C180+F181)*Genanskaffelsespriser!$D206*F180))","v":0},{"$f":"IF((G180*Genanskaffelsespriser!$D206-(2009-G$3)/($C180+G181)*Genanskaffelsespriser!$D206*G180)<0,0,(G180*Genanskaffelsespriser!$D206-(2009-G$3)/($C180+G181)*Genanskaffelsespriser!$D206*G180))","v":0},{"$f":"IF((H180*Genanskaffelsespriser!$D206-(2009-H$3)/($C180+H181)*Genanskaffelsespriser!$D206*H180)<0,0,(H180*Genanskaffelsespriser!$D206-(2009-H$3)/($C180+H181)*Genanskaffelsespriser!$D206*H180))","v":0},{"$f":"IF((I180*Genanskaffelsespriser!$D206-(2009-I$3)/($C180+I181)*Genanskaffelsespriser!$D206*I180)<0,0,(I180*Genanskaffelsespriser!$D206-(2009-I$3)/($C180+I181)*Genanskaffelsespriser!$D206*I180))","v":0},{"$f":"IF((J180*Genanskaffelsespriser!$D206-(2009-J$3)/($C180+J181)*Genanskaffelsespriser!$D206*J180)<0,0,(J180*Genanskaffelsespriser!$D206-(2009-J$3)/($C180+J181)*Genanskaffelsespriser!$D206*J180))","v":0},{"$f":"IF((K180*Genanskaffelsespriser!$D206-(2009-K$3)/($C180+K181)*Genanskaffelsespriser!$D206*K180)<0,0,(K180*Genanskaffelsespriser!$D206-(2009-K$3)/($C180+K181)*Genanskaffelsespriser!$D206*K180))","v":0},{"$f":"IF((L180*Genanskaffelsespriser!$D206-(2009-L$3)/($C180+L181)*Genanskaffelsespriser!$D206*L180)<0,0,(L180*Genanskaffelsespriser!$D206-(2009-L$3)/($C180+L181)*Genanskaffelsespriser!$D206*L180))","v":0},{"$f":"IF((M180*Genanskaffelsespriser!$D206-(2009-M$3)/($C180+M181)*Genanskaffelsespriser!$D206*M180)<0,0,(M180*Genanskaffelsespriser!$D206-(2009-M$3)/($C180+M181)*Genanskaffelsespriser!$D206*M180))","v":0},{"$f":"IF((N180*Genanskaffelsespriser!$D206-(2009-N$3)/($C180+N181)*Genanskaffelsespriser!$D206*N180)<0,0,(N180*Genanskaffelsespriser!$D206-(2009-N$3)/($C180+N181)*Genanskaffelsespriser!$D206*N180))","v":0},{"$f":"IF((O180*Genanskaffelsespriser!$D206-(2009-O$3)/($C180+O181)*Genanskaffelsespriser!$D206*O180)<0,0,(O180*Genanskaffelsespriser!$D206-(2009-O$3)/($C180+O181)*Genanskaffelsespriser!$D206*O180))","v":0},{"$f":"IF((P180*Genanskaffelsespriser!$D206-(2009-P$3)/($C180+P181)*Genanskaffelsespriser!$D206*P180)<0,0,(P180*Genanskaffelsespriser!$D206-(2009-P$3)/($C180+P181)*Genanskaffelsespriser!$D206*P180))","v":0},{"$f":"IF((Q180*Genanskaffelsespriser!$D206-(2009-Q$3)/($C180+Q181)*Genanskaffelsespriser!$D206*Q180)<0,0,(Q180*Genanskaffelsespriser!$D206-(2009-Q$3)/($C180+Q181)*Genanskaffelsespriser!$D206*Q180))","v":0},{"$f":"IF((R180*Genanskaffelsespriser!$D206-(2009-R$3)/($C180+R181)*Genanskaffelsespriser!$D206*R180)<0,0,(R180*Genanskaffelsespriser!$D206-(2009-R$3)/($C180+R181)*Genanskaffelsespriser!$D206*R180))","v":0},{"$f":"IF((S180*Genanskaffelsespriser!$D206-(2009-S$3)/($C180+S181)*Genanskaffelsespriser!$D206*S180)<0,0,(S180*Genanskaffelsespriser!$D206-(2009-S$3)/($C180+S181)*Genanskaffelsespriser!$D206*S180))","v":0},{"$f":"IF((T180*Genanskaffelsespriser!$D206-(2009-T$3)/($C180+T181)*Genanskaffelsespriser!$D206*T180)<0,0,(T180*Genanskaffelsespriser!$D206-(2009-T$3)/($C180+T181)*Genanskaffelsespriser!$D206*T180))","v":0},{"$f":"IF((U180*Genanskaffelsespriser!$D206-(2009-U$3)/($C180+U181)*Genanskaffelsespriser!$D206*U180)<0,0,(U180*Genanskaffelsespriser!$D206-(2009-U$3)/($C180+U181)*Genanskaffelsespriser!$D206*U180))","v":0},{"$f":"IF((V180*Genanskaffelsespriser!$D206-(2009-V$3)/($C180+V181)*Genanskaffelsespriser!$D206*V180)<0,0,(V180*Genanskaffelsespriser!$D206-(2009-V$3)/($C180+V181)*Genanskaffelsespriser!$D206*V180))","v":0},{"$f":"IF((W180*Genanskaffelsespriser!$D206-(2009-W$3)/($C180+W181)*Genanskaffelsespriser!$D206*W180)<0,0,(W180*Genanskaffelsespriser!$D206-(2009-W$3)/($C180+W181)*Genanskaffelsespriser!$D206*W180))","v":0},{"$f":"IF((X180*Genanskaffelsespriser!$D206-(2009-X$3)/($C180+X181)*Genanskaffelsespriser!$D206*X180)<0,0,(X180*Genanskaffelsespriser!$D206-(2009-X$3)/($C180+X181)*Genanskaffelsespriser!$D206*X180))","v":0},{"$f":"IF((Y180*Genanskaffelsespriser!$D206-(2009-Y$3)/($C180+Y181)*Genanskaffelsespriser!$D206*Y180)<0,0,(Y180*Genanskaffelsespriser!$D206-(2009-Y$3)/($C180+Y181)*Genanskaffelsespriser!$D206*Y180))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA180","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB180","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC180","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD180","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE180","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF180","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG180","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH180","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI180","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ180","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK180","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL180","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM180","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN180","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO180","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP180","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ180","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR180","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS180","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT180","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU180","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW183:AW202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT183:BT202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ183:CQ202)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B208","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E208","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D183*Genanskaffelsespriser!$D208-(2009-D$3)/($C183+D184)*Genanskaffelsespriser!$D208*D183)<0,0,(D183*Genanskaffelsespriser!$D208-(2009-D$3)/($C183+D184)*Genanskaffelsespriser!$D208*D183))","v":0},{"$f":"IF((E183*Genanskaffelsespriser!$D208-(2009-E$3)/($C183+E184)*Genanskaffelsespriser!$D208*E183)<0,0,(E183*Genanskaffelsespriser!$D208-(2009-E$3)/($C183+E184)*Genanskaffelsespriser!$D208*E183))","v":0},{"$f":"IF((F183*Genanskaffelsespriser!$D208-(2009-F$3)/($C183+F184)*Genanskaffelsespriser!$D208*F183)<0,0,(F183*Genanskaffelsespriser!$D208-(2009-F$3)/($C183+F184)*Genanskaffelsespriser!$D208*F183))","v":0},{"$f":"IF((G183*Genanskaffelsespriser!$D208-(2009-G$3)/($C183+G184)*Genanskaffelsespriser!$D208*G183)<0,0,(G183*Genanskaffelsespriser!$D208-(2009-G$3)/($C183+G184)*Genanskaffelsespriser!$D208*G183))","v":0},{"$f":"IF((H183*Genanskaffelsespriser!$D208-(2009-H$3)/($C183+H184)*Genanskaffelsespriser!$D208*H183)<0,0,(H183*Genanskaffelsespriser!$D208-(2009-H$3)/($C183+H184)*Genanskaffelsespriser!$D208*H183))","v":0},{"$f":"IF((I183*Genanskaffelsespriser!$D208-(2009-I$3)/($C183+I184)*Genanskaffelsespriser!$D208*I183)<0,0,(I183*Genanskaffelsespriser!$D208-(2009-I$3)/($C183+I184)*Genanskaffelsespriser!$D208*I183))","v":0},{"$f":"IF((J183*Genanskaffelsespriser!$D208-(2009-J$3)/($C183+J184)*Genanskaffelsespriser!$D208*J183)<0,0,(J183*Genanskaffelsespriser!$D208-(2009-J$3)/($C183+J184)*Genanskaffelsespriser!$D208*J183))","v":0},{"$f":"IF((K183*Genanskaffelsespriser!$D208-(2009-K$3)/($C183+K184)*Genanskaffelsespriser!$D208*K183)<0,0,(K183*Genanskaffelsespriser!$D208-(2009-K$3)/($C183+K184)*Genanskaffelsespriser!$D208*K183))","v":0},{"$f":"IF((L183*Genanskaffelsespriser!$D208-(2009-L$3)/($C183+L184)*Genanskaffelsespriser!$D208*L183)<0,0,(L183*Genanskaffelsespriser!$D208-(2009-L$3)/($C183+L184)*Genanskaffelsespriser!$D208*L183))","v":0},{"$f":"IF((M183*Genanskaffelsespriser!$D208-(2009-M$3)/($C183+M184)*Genanskaffelsespriser!$D208*M183)<0,0,(M183*Genanskaffelsespriser!$D208-(2009-M$3)/($C183+M184)*Genanskaffelsespriser!$D208*M183))","v":0},{"$f":"IF((N183*Genanskaffelsespriser!$D208-(2009-N$3)/($C183+N184)*Genanskaffelsespriser!$D208*N183)<0,0,(N183*Genanskaffelsespriser!$D208-(2009-N$3)/($C183+N184)*Genanskaffelsespriser!$D208*N183))","v":0},{"$f":"IF((O183*Genanskaffelsespriser!$D208-(2009-O$3)/($C183+O184)*Genanskaffelsespriser!$D208*O183)<0,0,(O183*Genanskaffelsespriser!$D208-(2009-O$3)/($C183+O184)*Genanskaffelsespriser!$D208*O183))","v":0},{"$f":"IF((P183*Genanskaffelsespriser!$D208-(2009-P$3)/($C183+P184)*Genanskaffelsespriser!$D208*P183)<0,0,(P183*Genanskaffelsespriser!$D208-(2009-P$3)/($C183+P184)*Genanskaffelsespriser!$D208*P183))","v":0},{"$f":"IF((Q183*Genanskaffelsespriser!$D208-(2009-Q$3)/($C183+Q184)*Genanskaffelsespriser!$D208*Q183)<0,0,(Q183*Genanskaffelsespriser!$D208-(2009-Q$3)/($C183+Q184)*Genanskaffelsespriser!$D208*Q183))","v":0},{"$f":"IF((R183*Genanskaffelsespriser!$D208-(2009-R$3)/($C183+R184)*Genanskaffelsespriser!$D208*R183)<0,0,(R183*Genanskaffelsespriser!$D208-(2009-R$3)/($C183+R184)*Genanskaffelsespriser!$D208*R183))","v":0},{"$f":"IF((S183*Genanskaffelsespriser!$D208-(2009-S$3)/($C183+S184)*Genanskaffelsespriser!$D208*S183)<0,0,(S183*Genanskaffelsespriser!$D208-(2009-S$3)/($C183+S184)*Genanskaffelsespriser!$D208*S183))","v":0},{"$f":"IF((T183*Genanskaffelsespriser!$D208-(2009-T$3)/($C183+T184)*Genanskaffelsespriser!$D208*T183)<0,0,(T183*Genanskaffelsespriser!$D208-(2009-T$3)/($C183+T184)*Genanskaffelsespriser!$D208*T183))","v":0},{"$f":"IF((U183*Genanskaffelsespriser!$D208-(2009-U$3)/($C183+U184)*Genanskaffelsespriser!$D208*U183)<0,0,(U183*Genanskaffelsespriser!$D208-(2009-U$3)/($C183+U184)*Genanskaffelsespriser!$D208*U183))","v":0},{"$f":"IF((V183*Genanskaffelsespriser!$D208-(2009-V$3)/($C183+V184)*Genanskaffelsespriser!$D208*V183)<0,0,(V183*Genanskaffelsespriser!$D208-(2009-V$3)/($C183+V184)*Genanskaffelsespriser!$D208*V183))","v":0},{"$f":"IF((W183*Genanskaffelsespriser!$D208-(2009-W$3)/($C183+W184)*Genanskaffelsespriser!$D208*W183)<0,0,(W183*Genanskaffelsespriser!$D208-(2009-W$3)/($C183+W184)*Genanskaffelsespriser!$D208*W183))","v":0},{"$f":"IF((X183*Genanskaffelsespriser!$D208-(2009-X$3)/($C183+X184)*Genanskaffelsespriser!$D208*X183)<0,0,(X183*Genanskaffelsespriser!$D208-(2009-X$3)/($C183+X184)*Genanskaffelsespriser!$D208*X183))","v":0},{"$f":"IF((Y183*Genanskaffelsespriser!$D208-(2009-Y$3)/($C183+Y184)*Genanskaffelsespriser!$D208*Y183)<0,0,(Y183*Genanskaffelsespriser!$D208-(2009-Y$3)/($C183+Y184)*Genanskaffelsespriser!$D208*Y183))","v":0},{"$f":"+SUM(AA183:AV183)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA183","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB183","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC183","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD183","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE183","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF183","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG183","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH183","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI183","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ183","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK183","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL183","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM183","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN183","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO183","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP183","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ183","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR183","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS183","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT183","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU183","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV183","v":0},{"$f":"+SUM(AX183:BS183)","v":0},{"$f":"(AA183+AX183)/2","v":0},{"$f":"(AB183+AY183)/2","v":0},{"$f":"(AC183+AZ183)/2","v":0},{"$f":"(AD183+BA183)/2","v":0},{"$f":"(AE183+BB183)/2","v":0},{"$f":"(AF183+BC183)/2","v":0},{"$f":"(AG183+BD183)/2","v":0},{"$f":"(AH183+BE183)/2","v":0},{"$f":"(AI183+BF183)/2","v":0},{"$f":"(AJ183+BG183)/2","v":0},{"$f":"(AK183+BH183)/2","v":0},{"$f":"(AL183+BI183)/2","v":0},{"$f":"(AM183+BJ183)/2","v":0},{"$f":"(AN183+BK183)/2","v":0},{"$f":"(AO183+BL183)/2","v":0},{"$f":"(AP183+BM183)/2","v":0},{"$f":"(AQ183+BN183)/2","v":0},{"$f":"(AR183+BO183)/2","v":0},{"$f":"(AS183+BP183)/2","v":0},{"$f":"(AT183+BQ183)/2","v":0},{"$f":"(AU183+BR183)/2","v":0},{"$f":"(AV183+BS183)/2","v":0},{"$f":"+AVERAGE(AW183,BT183)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B209","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E209","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D185*Genanskaffelsespriser!$D209-(2009-D$3)/$C185*Genanskaffelsespriser!$D209*D185)<0,0,(D185*Genanskaffelsespriser!$D209-(2009-D$3)/$C185*Genanskaffelsespriser!$D209*D185))","v":0},{"$f":"IF((E185*Genanskaffelsespriser!$D209-(2009-E$3)/$C185*Genanskaffelsespriser!$D209*E185)<0,0,(E185*Genanskaffelsespriser!$D209-(2009-E$3)/$C185*Genanskaffelsespriser!$D209*E185))","v":0},{"$f":"IF((F185*Genanskaffelsespriser!$D209-(2009-F$3)/$C185*Genanskaffelsespriser!$D209*F185)<0,0,(F185*Genanskaffelsespriser!$D209-(2009-F$3)/$C185*Genanskaffelsespriser!$D209*F185))","v":0},{"$f":"IF((G185*Genanskaffelsespriser!$D209-(2009-G$3)/$C185*Genanskaffelsespriser!$D209*G185)<0,0,(G185*Genanskaffelsespriser!$D209-(2009-G$3)/$C185*Genanskaffelsespriser!$D209*G185))","v":0},{"$f":"IF((H185*Genanskaffelsespriser!$D209-(2009-H$3)/$C185*Genanskaffelsespriser!$D209*H185)<0,0,(H185*Genanskaffelsespriser!$D209-(2009-H$3)/$C185*Genanskaffelsespriser!$D209*H185))","v":0},{"$f":"IF((I185*Genanskaffelsespriser!$D209-(2009-I$3)/$C185*Genanskaffelsespriser!$D209*I185)<0,0,(I185*Genanskaffelsespriser!$D209-(2009-I$3)/$C185*Genanskaffelsespriser!$D209*I185))","v":0},{"$f":"IF((J185*Genanskaffelsespriser!$D209-(2009-J$3)/$C185*Genanskaffelsespriser!$D209*J185)<0,0,(J185*Genanskaffelsespriser!$D209-(2009-J$3)/$C185*Genanskaffelsespriser!$D209*J185))","v":0},{"$f":"IF((K185*Genanskaffelsespriser!$D209-(2009-K$3)/$C185*Genanskaffelsespriser!$D209*K185)<0,0,(K185*Genanskaffelsespriser!$D209-(2009-K$3)/$C185*Genanskaffelsespriser!$D209*K185))","v":0},{"$f":"IF((L185*Genanskaffelsespriser!$D209-(2009-L$3)/$C185*Genanskaffelsespriser!$D209*L185)<0,0,(L185*Genanskaffelsespriser!$D209-(2009-L$3)/$C185*Genanskaffelsespriser!$D209*L185))","v":0},{"$f":"IF((M185*Genanskaffelsespriser!$D209-(2009-M$3)/$C185*Genanskaffelsespriser!$D209*M185)<0,0,(M185*Genanskaffelsespriser!$D209-(2009-M$3)/$C185*Genanskaffelsespriser!$D209*M185))","v":0},{"$f":"IF((N185*Genanskaffelsespriser!$D209-(2009-N$3)/$C185*Genanskaffelsespriser!$D209*N185)<0,0,(N185*Genanskaffelsespriser!$D209-(2009-N$3)/$C185*Genanskaffelsespriser!$D209*N185))","v":0},{"$f":"IF((O185*Genanskaffelsespriser!$D209-(2009-O$3)/$C185*Genanskaffelsespriser!$D209*O185)<0,0,(O185*Genanskaffelsespriser!$D209-(2009-O$3)/$C185*Genanskaffelsespriser!$D209*O185))","v":0},{"$f":"IF((P185*Genanskaffelsespriser!$D209-(2009-P$3)/$C185*Genanskaffelsespriser!$D209*P185)<0,0,(P185*Genanskaffelsespriser!$D209-(2009-P$3)/$C185*Genanskaffelsespriser!$D209*P185))","v":0},{"$f":"IF((Q185*Genanskaffelsespriser!$D209-(2009-Q$3)/$C185*Genanskaffelsespriser!$D209*Q185)<0,0,(Q185*Genanskaffelsespriser!$D209-(2009-Q$3)/$C185*Genanskaffelsespriser!$D209*Q185))","v":0},{"$f":"IF((R185*Genanskaffelsespriser!$D209-(2009-R$3)/$C185*Genanskaffelsespriser!$D209*R185)<0,0,(R185*Genanskaffelsespriser!$D209-(2009-R$3)/$C185*Genanskaffelsespriser!$D209*R185))","v":0},{"$f":"IF((S185*Genanskaffelsespriser!$D209-(2009-S$3)/$C185*Genanskaffelsespriser!$D209*S185)<0,0,(S185*Genanskaffelsespriser!$D209-(2009-S$3)/$C185*Genanskaffelsespriser!$D209*S185))","v":0},{"$f":"IF((T185*Genanskaffelsespriser!$D209-(2009-T$3)/$C185*Genanskaffelsespriser!$D209*T185)<0,0,(T185*Genanskaffelsespriser!$D209-(2009-T$3)/$C185*Genanskaffelsespriser!$D209*T185))","v":0},{"$f":"IF((U185*Genanskaffelsespriser!$D209-(2009-U$3)/$C185*Genanskaffelsespriser!$D209*U185)<0,0,(U185*Genanskaffelsespriser!$D209-(2009-U$3)/$C185*Genanskaffelsespriser!$D209*U185))","v":0},{"$f":"IF((V185*Genanskaffelsespriser!$D209-(2009-V$3)/$C185*Genanskaffelsespriser!$D209*V185)<0,0,(V185*Genanskaffelsespriser!$D209-(2009-V$3)/$C185*Genanskaffelsespriser!$D209*V185))","v":0},{"$f":"IF((W185*Genanskaffelsespriser!$D209-(2009-W$3)/$C185*Genanskaffelsespriser!$D209*W185)<0,0,(W185*Genanskaffelsespriser!$D209-(2009-W$3)/$C185*Genanskaffelsespriser!$D209*W185))","v":0},{"$f":"IF((X185*Genanskaffelsespriser!$D209-(2009-X$3)/$C185*Genanskaffelsespriser!$D209*X185)<0,0,(X185*Genanskaffelsespriser!$D209-(2009-X$3)/$C185*Genanskaffelsespriser!$D209*X185))","v":0},{"$f":"IF((Y185*Genanskaffelsespriser!$D209-(2009-Y$3)/$C185*Genanskaffelsespriser!$D209*Y185)<0,0,(Y185*Genanskaffelsespriser!$D209-(2009-Y$3)/$C185*Genanskaffelsespriser!$D209*Y185))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA185","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB185","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC185","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD185","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE185","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF185","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG185","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH185","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI185","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ185","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK185","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL185","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM185","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN185","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO185","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP185","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ185","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR185","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS185","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT185","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU185","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B210","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E210","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D186*Genanskaffelsespriser!$D210-(2009-D$3)/$C186*Genanskaffelsespriser!$D210*D186)<0,0,(D186*Genanskaffelsespriser!$D210-(2009-D$3)/$C186*Genanskaffelsespriser!$D210*D186))","v":0},{"$f":"IF((E186*Genanskaffelsespriser!$D210-(2009-E$3)/$C186*Genanskaffelsespriser!$D210*E186)<0,0,(E186*Genanskaffelsespriser!$D210-(2009-E$3)/$C186*Genanskaffelsespriser!$D210*E186))","v":0},{"$f":"IF((F186*Genanskaffelsespriser!$D210-(2009-F$3)/$C186*Genanskaffelsespriser!$D210*F186)<0,0,(F186*Genanskaffelsespriser!$D210-(2009-F$3)/$C186*Genanskaffelsespriser!$D210*F186))","v":0},{"$f":"IF((G186*Genanskaffelsespriser!$D210-(2009-G$3)/$C186*Genanskaffelsespriser!$D210*G186)<0,0,(G186*Genanskaffelsespriser!$D210-(2009-G$3)/$C186*Genanskaffelsespriser!$D210*G186))","v":0},{"$f":"IF((H186*Genanskaffelsespriser!$D210-(2009-H$3)/$C186*Genanskaffelsespriser!$D210*H186)<0,0,(H186*Genanskaffelsespriser!$D210-(2009-H$3)/$C186*Genanskaffelsespriser!$D210*H186))","v":0},{"$f":"IF((I186*Genanskaffelsespriser!$D210-(2009-I$3)/$C186*Genanskaffelsespriser!$D210*I186)<0,0,(I186*Genanskaffelsespriser!$D210-(2009-I$3)/$C186*Genanskaffelsespriser!$D210*I186))","v":0},{"$f":"IF((J186*Genanskaffelsespriser!$D210-(2009-J$3)/$C186*Genanskaffelsespriser!$D210*J186)<0,0,(J186*Genanskaffelsespriser!$D210-(2009-J$3)/$C186*Genanskaffelsespriser!$D210*J186))","v":0},{"$f":"IF((K186*Genanskaffelsespriser!$D210-(2009-K$3)/$C186*Genanskaffelsespriser!$D210*K186)<0,0,(K186*Genanskaffelsespriser!$D210-(2009-K$3)/$C186*Genanskaffelsespriser!$D210*K186))","v":0},{"$f":"IF((L186*Genanskaffelsespriser!$D210-(2009-L$3)/$C186*Genanskaffelsespriser!$D210*L186)<0,0,(L186*Genanskaffelsespriser!$D210-(2009-L$3)/$C186*Genanskaffelsespriser!$D210*L186))","v":0},{"$f":"IF((M186*Genanskaffelsespriser!$D210-(2009-M$3)/$C186*Genanskaffelsespriser!$D210*M186)<0,0,(M186*Genanskaffelsespriser!$D210-(2009-M$3)/$C186*Genanskaffelsespriser!$D210*M186))","v":0},{"$f":"IF((N186*Genanskaffelsespriser!$D210-(2009-N$3)/$C186*Genanskaffelsespriser!$D210*N186)<0,0,(N186*Genanskaffelsespriser!$D210-(2009-N$3)/$C186*Genanskaffelsespriser!$D210*N186))","v":0},{"$f":"IF((O186*Genanskaffelsespriser!$D210-(2009-O$3)/$C186*Genanskaffelsespriser!$D210*O186)<0,0,(O186*Genanskaffelsespriser!$D210-(2009-O$3)/$C186*Genanskaffelsespriser!$D210*O186))","v":0},{"$f":"IF((P186*Genanskaffelsespriser!$D210-(2009-P$3)/$C186*Genanskaffelsespriser!$D210*P186)<0,0,(P186*Genanskaffelsespriser!$D210-(2009-P$3)/$C186*Genanskaffelsespriser!$D210*P186))","v":0},{"$f":"IF((Q186*Genanskaffelsespriser!$D210-(2009-Q$3)/$C186*Genanskaffelsespriser!$D210*Q186)<0,0,(Q186*Genanskaffelsespriser!$D210-(2009-Q$3)/$C186*Genanskaffelsespriser!$D210*Q186))","v":0},{"$f":"IF((R186*Genanskaffelsespriser!$D210-(2009-R$3)/$C186*Genanskaffelsespriser!$D210*R186)<0,0,(R186*Genanskaffelsespriser!$D210-(2009-R$3)/$C186*Genanskaffelsespriser!$D210*R186))","v":0},{"$f":"IF((S186*Genanskaffelsespriser!$D210-(2009-S$3)/$C186*Genanskaffelsespriser!$D210*S186)<0,0,(S186*Genanskaffelsespriser!$D210-(2009-S$3)/$C186*Genanskaffelsespriser!$D210*S186))","v":0},{"$f":"IF((T186*Genanskaffelsespriser!$D210-(2009-T$3)/$C186*Genanskaffelsespriser!$D210*T186)<0,0,(T186*Genanskaffelsespriser!$D210-(2009-T$3)/$C186*Genanskaffelsespriser!$D210*T186))","v":0},{"$f":"IF((U186*Genanskaffelsespriser!$D210-(2009-U$3)/$C186*Genanskaffelsespriser!$D210*U186)<0,0,(U186*Genanskaffelsespriser!$D210-(2009-U$3)/$C186*Genanskaffelsespriser!$D210*U186))","v":0},{"$f":"IF((V186*Genanskaffelsespriser!$D210-(2009-V$3)/$C186*Genanskaffelsespriser!$D210*V186)<0,0,(V186*Genanskaffelsespriser!$D210-(2009-V$3)/$C186*Genanskaffelsespriser!$D210*V186))","v":0},{"$f":"IF((W186*Genanskaffelsespriser!$D210-(2009-W$3)/$C186*Genanskaffelsespriser!$D210*W186)<0,0,(W186*Genanskaffelsespriser!$D210-(2009-W$3)/$C186*Genanskaffelsespriser!$D210*W186))","v":0},{"$f":"IF((X186*Genanskaffelsespriser!$D210-(2009-X$3)/$C186*Genanskaffelsespriser!$D210*X186)<0,0,(X186*Genanskaffelsespriser!$D210-(2009-X$3)/$C186*Genanskaffelsespriser!$D210*X186))","v":0},{"$f":"IF((Y186*Genanskaffelsespriser!$D210-(2009-Y$3)/$C186*Genanskaffelsespriser!$D210*Y186)<0,0,(Y186*Genanskaffelsespriser!$D210-(2009-Y$3)/$C186*Genanskaffelsespriser!$D210*Y186))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA186","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB186","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC186","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD186","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE186","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF186","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG186","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH186","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI186","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ186","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK186","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL186","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM186","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN186","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO186","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP186","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ186","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR186","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS186","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT186","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU186","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B211","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E211","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D187*Genanskaffelsespriser!$D211-(2009-D$3)/$C187*Genanskaffelsespriser!$D211*D187)<0,0,(D187*Genanskaffelsespriser!$D211-(2009-D$3)/$C187*Genanskaffelsespriser!$D211*D187))","v":0},{"$f":"IF((E187*Genanskaffelsespriser!$D211-(2009-E$3)/$C187*Genanskaffelsespriser!$D211*E187)<0,0,(E187*Genanskaffelsespriser!$D211-(2009-E$3)/$C187*Genanskaffelsespriser!$D211*E187))","v":0},{"$f":"IF((F187*Genanskaffelsespriser!$D211-(2009-F$3)/$C187*Genanskaffelsespriser!$D211*F187)<0,0,(F187*Genanskaffelsespriser!$D211-(2009-F$3)/$C187*Genanskaffelsespriser!$D211*F187))","v":0},{"$f":"IF((G187*Genanskaffelsespriser!$D211-(2009-G$3)/$C187*Genanskaffelsespriser!$D211*G187)<0,0,(G187*Genanskaffelsespriser!$D211-(2009-G$3)/$C187*Genanskaffelsespriser!$D211*G187))","v":0},{"$f":"IF((H187*Genanskaffelsespriser!$D211-(2009-H$3)/$C187*Genanskaffelsespriser!$D211*H187)<0,0,(H187*Genanskaffelsespriser!$D211-(2009-H$3)/$C187*Genanskaffelsespriser!$D211*H187))","v":0},{"$f":"IF((I187*Genanskaffelsespriser!$D211-(2009-I$3)/$C187*Genanskaffelsespriser!$D211*I187)<0,0,(I187*Genanskaffelsespriser!$D211-(2009-I$3)/$C187*Genanskaffelsespriser!$D211*I187))","v":0},{"$f":"IF((J187*Genanskaffelsespriser!$D211-(2009-J$3)/$C187*Genanskaffelsespriser!$D211*J187)<0,0,(J187*Genanskaffelsespriser!$D211-(2009-J$3)/$C187*Genanskaffelsespriser!$D211*J187))","v":0},{"$f":"IF((K187*Genanskaffelsespriser!$D211-(2009-K$3)/$C187*Genanskaffelsespriser!$D211*K187)<0,0,(K187*Genanskaffelsespriser!$D211-(2009-K$3)/$C187*Genanskaffelsespriser!$D211*K187))","v":0},{"$f":"IF((L187*Genanskaffelsespriser!$D211-(2009-L$3)/$C187*Genanskaffelsespriser!$D211*L187)<0,0,(L187*Genanskaffelsespriser!$D211-(2009-L$3)/$C187*Genanskaffelsespriser!$D211*L187))","v":0},{"$f":"IF((M187*Genanskaffelsespriser!$D211-(2009-M$3)/$C187*Genanskaffelsespriser!$D211*M187)<0,0,(M187*Genanskaffelsespriser!$D211-(2009-M$3)/$C187*Genanskaffelsespriser!$D211*M187))","v":0},{"$f":"IF((N187*Genanskaffelsespriser!$D211-(2009-N$3)/$C187*Genanskaffelsespriser!$D211*N187)<0,0,(N187*Genanskaffelsespriser!$D211-(2009-N$3)/$C187*Genanskaffelsespriser!$D211*N187))","v":0},{"$f":"IF((O187*Genanskaffelsespriser!$D211-(2009-O$3)/$C187*Genanskaffelsespriser!$D211*O187)<0,0,(O187*Genanskaffelsespriser!$D211-(2009-O$3)/$C187*Genanskaffelsespriser!$D211*O187))","v":0},{"$f":"IF((P187*Genanskaffelsespriser!$D211-(2009-P$3)/$C187*Genanskaffelsespriser!$D211*P187)<0,0,(P187*Genanskaffelsespriser!$D211-(2009-P$3)/$C187*Genanskaffelsespriser!$D211*P187))","v":0},{"$f":"IF((Q187*Genanskaffelsespriser!$D211-(2009-Q$3)/$C187*Genanskaffelsespriser!$D211*Q187)<0,0,(Q187*Genanskaffelsespriser!$D211-(2009-Q$3)/$C187*Genanskaffelsespriser!$D211*Q187))","v":0},{"$f":"IF((R187*Genanskaffelsespriser!$D211-(2009-R$3)/$C187*Genanskaffelsespriser!$D211*R187)<0,0,(R187*Genanskaffelsespriser!$D211-(2009-R$3)/$C187*Genanskaffelsespriser!$D211*R187))","v":0},{"$f":"IF((S187*Genanskaffelsespriser!$D211-(2009-S$3)/$C187*Genanskaffelsespriser!$D211*S187)<0,0,(S187*Genanskaffelsespriser!$D211-(2009-S$3)/$C187*Genanskaffelsespriser!$D211*S187))","v":0},{"$f":"IF((T187*Genanskaffelsespriser!$D211-(2009-T$3)/$C187*Genanskaffelsespriser!$D211*T187)<0,0,(T187*Genanskaffelsespriser!$D211-(2009-T$3)/$C187*Genanskaffelsespriser!$D211*T187))","v":0},{"$f":"IF((U187*Genanskaffelsespriser!$D211-(2009-U$3)/$C187*Genanskaffelsespriser!$D211*U187)<0,0,(U187*Genanskaffelsespriser!$D211-(2009-U$3)/$C187*Genanskaffelsespriser!$D211*U187))","v":0},{"$f":"IF((V187*Genanskaffelsespriser!$D211-(2009-V$3)/$C187*Genanskaffelsespriser!$D211*V187)<0,0,(V187*Genanskaffelsespriser!$D211-(2009-V$3)/$C187*Genanskaffelsespriser!$D211*V187))","v":0},{"$f":"IF((W187*Genanskaffelsespriser!$D211-(2009-W$3)/$C187*Genanskaffelsespriser!$D211*W187)<0,0,(W187*Genanskaffelsespriser!$D211-(2009-W$3)/$C187*Genanskaffelsespriser!$D211*W187))","v":0},{"$f":"IF((X187*Genanskaffelsespriser!$D211-(2009-X$3)/$C187*Genanskaffelsespriser!$D211*X187)<0,0,(X187*Genanskaffelsespriser!$D211-(2009-X$3)/$C187*Genanskaffelsespriser!$D211*X187))","v":0},{"$f":"IF((Y187*Genanskaffelsespriser!$D211-(2009-Y$3)/$C187*Genanskaffelsespriser!$D211*Y187)<0,0,(Y187*Genanskaffelsespriser!$D211-(2009-Y$3)/$C187*Genanskaffelsespriser!$D211*Y187))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA187","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB187","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC187","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD187","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE187","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF187","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG187","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH187","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI187","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ187","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK187","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL187","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM187","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN187","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO187","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP187","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ187","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR187","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS187","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT187","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU187","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B212","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E212","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D188*Genanskaffelsespriser!$D212-(2009-D$3)/$C188*Genanskaffelsespriser!$D212*D188)<0,0,(D188*Genanskaffelsespriser!$D212-(2009-D$3)/$C188*Genanskaffelsespriser!$D212*D188))","v":0},{"$f":"IF((E188*Genanskaffelsespriser!$D212-(2009-E$3)/$C188*Genanskaffelsespriser!$D212*E188)<0,0,(E188*Genanskaffelsespriser!$D212-(2009-E$3)/$C188*Genanskaffelsespriser!$D212*E188))","v":0},{"$f":"IF((F188*Genanskaffelsespriser!$D212-(2009-F$3)/$C188*Genanskaffelsespriser!$D212*F188)<0,0,(F188*Genanskaffelsespriser!$D212-(2009-F$3)/$C188*Genanskaffelsespriser!$D212*F188))","v":0},{"$f":"IF((G188*Genanskaffelsespriser!$D212-(2009-G$3)/$C188*Genanskaffelsespriser!$D212*G188)<0,0,(G188*Genanskaffelsespriser!$D212-(2009-G$3)/$C188*Genanskaffelsespriser!$D212*G188))","v":0},{"$f":"IF((H188*Genanskaffelsespriser!$D212-(2009-H$3)/$C188*Genanskaffelsespriser!$D212*H188)<0,0,(H188*Genanskaffelsespriser!$D212-(2009-H$3)/$C188*Genanskaffelsespriser!$D212*H188))","v":0},{"$f":"IF((I188*Genanskaffelsespriser!$D212-(2009-I$3)/$C188*Genanskaffelsespriser!$D212*I188)<0,0,(I188*Genanskaffelsespriser!$D212-(2009-I$3)/$C188*Genanskaffelsespriser!$D212*I188))","v":0},{"$f":"IF((J188*Genanskaffelsespriser!$D212-(2009-J$3)/$C188*Genanskaffelsespriser!$D212*J188)<0,0,(J188*Genanskaffelsespriser!$D212-(2009-J$3)/$C188*Genanskaffelsespriser!$D212*J188))","v":0},{"$f":"IF((K188*Genanskaffelsespriser!$D212-(2009-K$3)/$C188*Genanskaffelsespriser!$D212*K188)<0,0,(K188*Genanskaffelsespriser!$D212-(2009-K$3)/$C188*Genanskaffelsespriser!$D212*K188))","v":0},{"$f":"IF((L188*Genanskaffelsespriser!$D212-(2009-L$3)/$C188*Genanskaffelsespriser!$D212*L188)<0,0,(L188*Genanskaffelsespriser!$D212-(2009-L$3)/$C188*Genanskaffelsespriser!$D212*L188))","v":0},{"$f":"IF((M188*Genanskaffelsespriser!$D212-(2009-M$3)/$C188*Genanskaffelsespriser!$D212*M188)<0,0,(M188*Genanskaffelsespriser!$D212-(2009-M$3)/$C188*Genanskaffelsespriser!$D212*M188))","v":0},{"$f":"IF((N188*Genanskaffelsespriser!$D212-(2009-N$3)/$C188*Genanskaffelsespriser!$D212*N188)<0,0,(N188*Genanskaffelsespriser!$D212-(2009-N$3)/$C188*Genanskaffelsespriser!$D212*N188))","v":0},{"$f":"IF((O188*Genanskaffelsespriser!$D212-(2009-O$3)/$C188*Genanskaffelsespriser!$D212*O188)<0,0,(O188*Genanskaffelsespriser!$D212-(2009-O$3)/$C188*Genanskaffelsespriser!$D212*O188))","v":0},{"$f":"IF((P188*Genanskaffelsespriser!$D212-(2009-P$3)/$C188*Genanskaffelsespriser!$D212*P188)<0,0,(P188*Genanskaffelsespriser!$D212-(2009-P$3)/$C188*Genanskaffelsespriser!$D212*P188))","v":0},{"$f":"IF((Q188*Genanskaffelsespriser!$D212-(2009-Q$3)/$C188*Genanskaffelsespriser!$D212*Q188)<0,0,(Q188*Genanskaffelsespriser!$D212-(2009-Q$3)/$C188*Genanskaffelsespriser!$D212*Q188))","v":0},{"$f":"IF((R188*Genanskaffelsespriser!$D212-(2009-R$3)/$C188*Genanskaffelsespriser!$D212*R188)<0,0,(R188*Genanskaffelsespriser!$D212-(2009-R$3)/$C188*Genanskaffelsespriser!$D212*R188))","v":0},{"$f":"IF((S188*Genanskaffelsespriser!$D212-(2009-S$3)/$C188*Genanskaffelsespriser!$D212*S188)<0,0,(S188*Genanskaffelsespriser!$D212-(2009-S$3)/$C188*Genanskaffelsespriser!$D212*S188))","v":0},{"$f":"IF((T188*Genanskaffelsespriser!$D212-(2009-T$3)/$C188*Genanskaffelsespriser!$D212*T188)<0,0,(T188*Genanskaffelsespriser!$D212-(2009-T$3)/$C188*Genanskaffelsespriser!$D212*T188))","v":0},{"$f":"IF((U188*Genanskaffelsespriser!$D212-(2009-U$3)/$C188*Genanskaffelsespriser!$D212*U188)<0,0,(U188*Genanskaffelsespriser!$D212-(2009-U$3)/$C188*Genanskaffelsespriser!$D212*U188))","v":0},{"$f":"IF((V188*Genanskaffelsespriser!$D212-(2009-V$3)/$C188*Genanskaffelsespriser!$D212*V188)<0,0,(V188*Genanskaffelsespriser!$D212-(2009-V$3)/$C188*Genanskaffelsespriser!$D212*V188))","v":0},{"$f":"IF((W188*Genanskaffelsespriser!$D212-(2009-W$3)/$C188*Genanskaffelsespriser!$D212*W188)<0,0,(W188*Genanskaffelsespriser!$D212-(2009-W$3)/$C188*Genanskaffelsespriser!$D212*W188))","v":0},{"$f":"IF((X188*Genanskaffelsespriser!$D212-(2009-X$3)/$C188*Genanskaffelsespriser!$D212*X188)<0,0,(X188*Genanskaffelsespriser!$D212-(2009-X$3)/$C188*Genanskaffelsespriser!$D212*X188))","v":0},{"$f":"IF((Y188*Genanskaffelsespriser!$D212-(2009-Y$3)/$C188*Genanskaffelsespriser!$D212*Y188)<0,0,(Y188*Genanskaffelsespriser!$D212-(2009-Y$3)/$C188*Genanskaffelsespriser!$D212*Y188))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL188","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B213","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E213","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D189*Genanskaffelsespriser!$D213-(2009-D$3)/$C189*Genanskaffelsespriser!$D213*D189)<0,0,(D189*Genanskaffelsespriser!$D213-(2009-D$3)/$C189*Genanskaffelsespriser!$D213*D189))","v":0},{"$f":"IF((E189*Genanskaffelsespriser!$D213-(2009-E$3)/$C189*Genanskaffelsespriser!$D213*E189)<0,0,(E189*Genanskaffelsespriser!$D213-(2009-E$3)/$C189*Genanskaffelsespriser!$D213*E189))","v":0},{"$f":"IF((F189*Genanskaffelsespriser!$D213-(2009-F$3)/$C189*Genanskaffelsespriser!$D213*F189)<0,0,(F189*Genanskaffelsespriser!$D213-(2009-F$3)/$C189*Genanskaffelsespriser!$D213*F189))","v":0},{"$f":"IF((G189*Genanskaffelsespriser!$D213-(2009-G$3)/$C189*Genanskaffelsespriser!$D213*G189)<0,0,(G189*Genanskaffelsespriser!$D213-(2009-G$3)/$C189*Genanskaffelsespriser!$D213*G189))","v":0},{"$f":"IF((H189*Genanskaffelsespriser!$D213-(2009-H$3)/$C189*Genanskaffelsespriser!$D213*H189)<0,0,(H189*Genanskaffelsespriser!$D213-(2009-H$3)/$C189*Genanskaffelsespriser!$D213*H189))","v":0},{"$f":"IF((I189*Genanskaffelsespriser!$D213-(2009-I$3)/$C189*Genanskaffelsespriser!$D213*I189)<0,0,(I189*Genanskaffelsespriser!$D213-(2009-I$3)/$C189*Genanskaffelsespriser!$D213*I189))","v":0},{"$f":"IF((J189*Genanskaffelsespriser!$D213-(2009-J$3)/$C189*Genanskaffelsespriser!$D213*J189)<0,0,(J189*Genanskaffelsespriser!$D213-(2009-J$3)/$C189*Genanskaffelsespriser!$D213*J189))","v":0},{"$f":"IF((K189*Genanskaffelsespriser!$D213-(2009-K$3)/$C189*Genanskaffelsespriser!$D213*K189)<0,0,(K189*Genanskaffelsespriser!$D213-(2009-K$3)/$C189*Genanskaffelsespriser!$D213*K189))","v":0},{"$f":"IF((L189*Genanskaffelsespriser!$D213-(2009-L$3)/$C189*Genanskaffelsespriser!$D213*L189)<0,0,(L189*Genanskaffelsespriser!$D213-(2009-L$3)/$C189*Genanskaffelsespriser!$D213*L189))","v":0},{"$f":"IF((M189*Genanskaffelsespriser!$D213-(2009-M$3)/$C189*Genanskaffelsespriser!$D213*M189)<0,0,(M189*Genanskaffelsespriser!$D213-(2009-M$3)/$C189*Genanskaffelsespriser!$D213*M189))","v":0},{"$f":"IF((N189*Genanskaffelsespriser!$D213-(2009-N$3)/$C189*Genanskaffelsespriser!$D213*N189)<0,0,(N189*Genanskaffelsespriser!$D213-(2009-N$3)/$C189*Genanskaffelsespriser!$D213*N189))","v":0},{"$f":"IF((O189*Genanskaffelsespriser!$D213-(2009-O$3)/$C189*Genanskaffelsespriser!$D213*O189)<0,0,(O189*Genanskaffelsespriser!$D213-(2009-O$3)/$C189*Genanskaffelsespriser!$D213*O189))","v":0},{"$f":"IF((P189*Genanskaffelsespriser!$D213-(2009-P$3)/$C189*Genanskaffelsespriser!$D213*P189)<0,0,(P189*Genanskaffelsespriser!$D213-(2009-P$3)/$C189*Genanskaffelsespriser!$D213*P189))","v":0},{"$f":"IF((Q189*Genanskaffelsespriser!$D213-(2009-Q$3)/$C189*Genanskaffelsespriser!$D213*Q189)<0,0,(Q189*Genanskaffelsespriser!$D213-(2009-Q$3)/$C189*Genanskaffelsespriser!$D213*Q189))","v":0},{"$f":"IF((R189*Genanskaffelsespriser!$D213-(2009-R$3)/$C189*Genanskaffelsespriser!$D213*R189)<0,0,(R189*Genanskaffelsespriser!$D213-(2009-R$3)/$C189*Genanskaffelsespriser!$D213*R189))","v":0},{"$f":"IF((S189*Genanskaffelsespriser!$D213-(2009-S$3)/$C189*Genanskaffelsespriser!$D213*S189)<0,0,(S189*Genanskaffelsespriser!$D213-(2009-S$3)/$C189*Genanskaffelsespriser!$D213*S189))","v":0},{"$f":"IF((T189*Genanskaffelsespriser!$D213-(2009-T$3)/$C189*Genanskaffelsespriser!$D213*T189)<0,0,(T189*Genanskaffelsespriser!$D213-(2009-T$3)/$C189*Genanskaffelsespriser!$D213*T189))","v":0},{"$f":"IF((U189*Genanskaffelsespriser!$D213-(2009-U$3)/$C189*Genanskaffelsespriser!$D213*U189)<0,0,(U189*Genanskaffelsespriser!$D213-(2009-U$3)/$C189*Genanskaffelsespriser!$D213*U189))","v":0},{"$f":"IF((V189*Genanskaffelsespriser!$D213-(2009-V$3)/$C189*Genanskaffelsespriser!$D213*V189)<0,0,(V189*Genanskaffelsespriser!$D213-(2009-V$3)/$C189*Genanskaffelsespriser!$D213*V189))","v":0},{"$f":"IF((W189*Genanskaffelsespriser!$D213-(2009-W$3)/$C189*Genanskaffelsespriser!$D213*W189)<0,0,(W189*Genanskaffelsespriser!$D213-(2009-W$3)/$C189*Genanskaffelsespriser!$D213*W189))","v":0},{"$f":"IF((X189*Genanskaffelsespriser!$D213-(2009-X$3)/$C189*Genanskaffelsespriser!$D213*X189)<0,0,(X189*Genanskaffelsespriser!$D213-(2009-X$3)/$C189*Genanskaffelsespriser!$D213*X189))","v":0},{"$f":"IF((Y189*Genanskaffelsespriser!$D213-(2009-Y$3)/$C189*Genanskaffelsespriser!$D213*Y189)<0,0,(Y189*Genanskaffelsespriser!$D213-(2009-Y$3)/$C189*Genanskaffelsespriser!$D213*Y189))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA189","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB189","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC189","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD189","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE189","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF189","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG189","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH189","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI189","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ189","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK189","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL189","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM189","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN189","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO189","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP189","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ189","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR189","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS189","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT189","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU189","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B214","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E214","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D190*Genanskaffelsespriser!$D214-(2009-D$3)/$C190*Genanskaffelsespriser!$D214*D190)<0,0,(D190*Genanskaffelsespriser!$D214-(2009-D$3)/$C190*Genanskaffelsespriser!$D214*D190))","v":0},{"$f":"IF((E190*Genanskaffelsespriser!$D214-(2009-E$3)/$C190*Genanskaffelsespriser!$D214*E190)<0,0,(E190*Genanskaffelsespriser!$D214-(2009-E$3)/$C190*Genanskaffelsespriser!$D214*E190))","v":0},{"$f":"IF((F190*Genanskaffelsespriser!$D214-(2009-F$3)/$C190*Genanskaffelsespriser!$D214*F190)<0,0,(F190*Genanskaffelsespriser!$D214-(2009-F$3)/$C190*Genanskaffelsespriser!$D214*F190))","v":0},{"$f":"IF((G190*Genanskaffelsespriser!$D214-(2009-G$3)/$C190*Genanskaffelsespriser!$D214*G190)<0,0,(G190*Genanskaffelsespriser!$D214-(2009-G$3)/$C190*Genanskaffelsespriser!$D214*G190))","v":0},{"$f":"IF((H190*Genanskaffelsespriser!$D214-(2009-H$3)/$C190*Genanskaffelsespriser!$D214*H190)<0,0,(H190*Genanskaffelsespriser!$D214-(2009-H$3)/$C190*Genanskaffelsespriser!$D214*H190))","v":0},{"$f":"IF((I190*Genanskaffelsespriser!$D214-(2009-I$3)/$C190*Genanskaffelsespriser!$D214*I190)<0,0,(I190*Genanskaffelsespriser!$D214-(2009-I$3)/$C190*Genanskaffelsespriser!$D214*I190))","v":0},{"$f":"IF((J190*Genanskaffelsespriser!$D214-(2009-J$3)/$C190*Genanskaffelsespriser!$D214*J190)<0,0,(J190*Genanskaffelsespriser!$D214-(2009-J$3)/$C190*Genanskaffelsespriser!$D214*J190))","v":0},{"$f":"IF((K190*Genanskaffelsespriser!$D214-(2009-K$3)/$C190*Genanskaffelsespriser!$D214*K190)<0,0,(K190*Genanskaffelsespriser!$D214-(2009-K$3)/$C190*Genanskaffelsespriser!$D214*K190))","v":0},{"$f":"IF((L190*Genanskaffelsespriser!$D214-(2009-L$3)/$C190*Genanskaffelsespriser!$D214*L190)<0,0,(L190*Genanskaffelsespriser!$D214-(2009-L$3)/$C190*Genanskaffelsespriser!$D214*L190))","v":0},{"$f":"IF((M190*Genanskaffelsespriser!$D214-(2009-M$3)/$C190*Genanskaffelsespriser!$D214*M190)<0,0,(M190*Genanskaffelsespriser!$D214-(2009-M$3)/$C190*Genanskaffelsespriser!$D214*M190))","v":0},{"$f":"IF((N190*Genanskaffelsespriser!$D214-(2009-N$3)/$C190*Genanskaffelsespriser!$D214*N190)<0,0,(N190*Genanskaffelsespriser!$D214-(2009-N$3)/$C190*Genanskaffelsespriser!$D214*N190))","v":0},{"$f":"IF((O190*Genanskaffelsespriser!$D214-(2009-O$3)/$C190*Genanskaffelsespriser!$D214*O190)<0,0,(O190*Genanskaffelsespriser!$D214-(2009-O$3)/$C190*Genanskaffelsespriser!$D214*O190))","v":0},{"$f":"IF((P190*Genanskaffelsespriser!$D214-(2009-P$3)/$C190*Genanskaffelsespriser!$D214*P190)<0,0,(P190*Genanskaffelsespriser!$D214-(2009-P$3)/$C190*Genanskaffelsespriser!$D214*P190))","v":0},{"$f":"IF((Q190*Genanskaffelsespriser!$D214-(2009-Q$3)/$C190*Genanskaffelsespriser!$D214*Q190)<0,0,(Q190*Genanskaffelsespriser!$D214-(2009-Q$3)/$C190*Genanskaffelsespriser!$D214*Q190))","v":0},{"$f":"IF((R190*Genanskaffelsespriser!$D214-(2009-R$3)/$C190*Genanskaffelsespriser!$D214*R190)<0,0,(R190*Genanskaffelsespriser!$D214-(2009-R$3)/$C190*Genanskaffelsespriser!$D214*R190))","v":0},{"$f":"IF((S190*Genanskaffelsespriser!$D214-(2009-S$3)/$C190*Genanskaffelsespriser!$D214*S190)<0,0,(S190*Genanskaffelsespriser!$D214-(2009-S$3)/$C190*Genanskaffelsespriser!$D214*S190))","v":0},{"$f":"IF((T190*Genanskaffelsespriser!$D214-(2009-T$3)/$C190*Genanskaffelsespriser!$D214*T190)<0,0,(T190*Genanskaffelsespriser!$D214-(2009-T$3)/$C190*Genanskaffelsespriser!$D214*T190))","v":0},{"$f":"IF((U190*Genanskaffelsespriser!$D214-(2009-U$3)/$C190*Genanskaffelsespriser!$D214*U190)<0,0,(U190*Genanskaffelsespriser!$D214-(2009-U$3)/$C190*Genanskaffelsespriser!$D214*U190))","v":0},{"$f":"IF((V190*Genanskaffelsespriser!$D214-(2009-V$3)/$C190*Genanskaffelsespriser!$D214*V190)<0,0,(V190*Genanskaffelsespriser!$D214-(2009-V$3)/$C190*Genanskaffelsespriser!$D214*V190))","v":0},{"$f":"IF((W190*Genanskaffelsespriser!$D214-(2009-W$3)/$C190*Genanskaffelsespriser!$D214*W190)<0,0,(W190*Genanskaffelsespriser!$D214-(2009-W$3)/$C190*Genanskaffelsespriser!$D214*W190))","v":0},{"$f":"IF((X190*Genanskaffelsespriser!$D214-(2009-X$3)/$C190*Genanskaffelsespriser!$D214*X190)<0,0,(X190*Genanskaffelsespriser!$D214-(2009-X$3)/$C190*Genanskaffelsespriser!$D214*X190))","v":0},{"$f":"IF((Y190*Genanskaffelsespriser!$D214-(2009-Y$3)/$C190*Genanskaffelsespriser!$D214*Y190)<0,0,(Y190*Genanskaffelsespriser!$D214-(2009-Y$3)/$C190*Genanskaffelsespriser!$D214*Y190))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA190","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB190","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC190","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD190","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE190","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF190","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG190","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH190","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI190","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ190","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK190","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL190","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM190","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN190","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO190","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP190","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ190","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR190","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS190","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT190","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU190","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B215","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E215","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D191*Genanskaffelsespriser!$D215-(2009-D$3)/$C191*Genanskaffelsespriser!$D215*D191)<0,0,(D191*Genanskaffelsespriser!$D215-(2009-D$3)/$C191*Genanskaffelsespriser!$D215*D191))","v":0},{"$f":"IF((E191*Genanskaffelsespriser!$D215-(2009-E$3)/$C191*Genanskaffelsespriser!$D215*E191)<0,0,(E191*Genanskaffelsespriser!$D215-(2009-E$3)/$C191*Genanskaffelsespriser!$D215*E191))","v":0},{"$f":"IF((F191*Genanskaffelsespriser!$D215-(2009-F$3)/$C191*Genanskaffelsespriser!$D215*F191)<0,0,(F191*Genanskaffelsespriser!$D215-(2009-F$3)/$C191*Genanskaffelsespriser!$D215*F191))","v":0},{"$f":"IF((G191*Genanskaffelsespriser!$D215-(2009-G$3)/$C191*Genanskaffelsespriser!$D215*G191)<0,0,(G191*Genanskaffelsespriser!$D215-(2009-G$3)/$C191*Genanskaffelsespriser!$D215*G191))","v":0},{"$f":"IF((H191*Genanskaffelsespriser!$D215-(2009-H$3)/$C191*Genanskaffelsespriser!$D215*H191)<0,0,(H191*Genanskaffelsespriser!$D215-(2009-H$3)/$C191*Genanskaffelsespriser!$D215*H191))","v":0},{"$f":"IF((I191*Genanskaffelsespriser!$D215-(2009-I$3)/$C191*Genanskaffelsespriser!$D215*I191)<0,0,(I191*Genanskaffelsespriser!$D215-(2009-I$3)/$C191*Genanskaffelsespriser!$D215*I191))","v":0},{"$f":"IF((J191*Genanskaffelsespriser!$D215-(2009-J$3)/$C191*Genanskaffelsespriser!$D215*J191)<0,0,(J191*Genanskaffelsespriser!$D215-(2009-J$3)/$C191*Genanskaffelsespriser!$D215*J191))","v":0},{"$f":"IF((K191*Genanskaffelsespriser!$D215-(2009-K$3)/$C191*Genanskaffelsespriser!$D215*K191)<0,0,(K191*Genanskaffelsespriser!$D215-(2009-K$3)/$C191*Genanskaffelsespriser!$D215*K191))","v":0},{"$f":"IF((L191*Genanskaffelsespriser!$D215-(2009-L$3)/$C191*Genanskaffelsespriser!$D215*L191)<0,0,(L191*Genanskaffelsespriser!$D215-(2009-L$3)/$C191*Genanskaffelsespriser!$D215*L191))","v":0},{"$f":"IF((M191*Genanskaffelsespriser!$D215-(2009-M$3)/$C191*Genanskaffelsespriser!$D215*M191)<0,0,(M191*Genanskaffelsespriser!$D215-(2009-M$3)/$C191*Genanskaffelsespriser!$D215*M191))","v":0},{"$f":"IF((N191*Genanskaffelsespriser!$D215-(2009-N$3)/$C191*Genanskaffelsespriser!$D215*N191)<0,0,(N191*Genanskaffelsespriser!$D215-(2009-N$3)/$C191*Genanskaffelsespriser!$D215*N191))","v":0},{"$f":"IF((O191*Genanskaffelsespriser!$D215-(2009-O$3)/$C191*Genanskaffelsespriser!$D215*O191)<0,0,(O191*Genanskaffelsespriser!$D215-(2009-O$3)/$C191*Genanskaffelsespriser!$D215*O191))","v":0},{"$f":"IF((P191*Genanskaffelsespriser!$D215-(2009-P$3)/$C191*Genanskaffelsespriser!$D215*P191)<0,0,(P191*Genanskaffelsespriser!$D215-(2009-P$3)/$C191*Genanskaffelsespriser!$D215*P191))","v":0},{"$f":"IF((Q191*Genanskaffelsespriser!$D215-(2009-Q$3)/$C191*Genanskaffelsespriser!$D215*Q191)<0,0,(Q191*Genanskaffelsespriser!$D215-(2009-Q$3)/$C191*Genanskaffelsespriser!$D215*Q191))","v":0},{"$f":"IF((R191*Genanskaffelsespriser!$D215-(2009-R$3)/$C191*Genanskaffelsespriser!$D215*R191)<0,0,(R191*Genanskaffelsespriser!$D215-(2009-R$3)/$C191*Genanskaffelsespriser!$D215*R191))","v":0},{"$f":"IF((S191*Genanskaffelsespriser!$D215-(2009-S$3)/$C191*Genanskaffelsespriser!$D215*S191)<0,0,(S191*Genanskaffelsespriser!$D215-(2009-S$3)/$C191*Genanskaffelsespriser!$D215*S191))","v":0},{"$f":"IF((T191*Genanskaffelsespriser!$D215-(2009-T$3)/$C191*Genanskaffelsespriser!$D215*T191)<0,0,(T191*Genanskaffelsespriser!$D215-(2009-T$3)/$C191*Genanskaffelsespriser!$D215*T191))","v":0},{"$f":"IF((U191*Genanskaffelsespriser!$D215-(2009-U$3)/$C191*Genanskaffelsespriser!$D215*U191)<0,0,(U191*Genanskaffelsespriser!$D215-(2009-U$3)/$C191*Genanskaffelsespriser!$D215*U191))","v":0},{"$f":"IF((V191*Genanskaffelsespriser!$D215-(2009-V$3)/$C191*Genanskaffelsespriser!$D215*V191)<0,0,(V191*Genanskaffelsespriser!$D215-(2009-V$3)/$C191*Genanskaffelsespriser!$D215*V191))","v":0},{"$f":"IF((W191*Genanskaffelsespriser!$D215-(2009-W$3)/$C191*Genanskaffelsespriser!$D215*W191)<0,0,(W191*Genanskaffelsespriser!$D215-(2009-W$3)/$C191*Genanskaffelsespriser!$D215*W191))","v":0},{"$f":"IF((X191*Genanskaffelsespriser!$D215-(2009-X$3)/$C191*Genanskaffelsespriser!$D215*X191)<0,0,(X191*Genanskaffelsespriser!$D215-(2009-X$3)/$C191*Genanskaffelsespriser!$D215*X191))","v":0},{"$f":"IF((Y191*Genanskaffelsespriser!$D215-(2009-Y$3)/$C191*Genanskaffelsespriser!$D215*Y191)<0,0,(Y191*Genanskaffelsespriser!$D215-(2009-Y$3)/$C191*Genanskaffelsespriser!$D215*Y191))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA191","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB191","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC191","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD191","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE191","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF191","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG191","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH191","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI191","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ191","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK191","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL191","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM191","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN191","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO191","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP191","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ191","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR191","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS191","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT191","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU191","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B216","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E216","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D192*Genanskaffelsespriser!$D216-(2009-D$3)/$C192*Genanskaffelsespriser!$D216*D192)<0,0,(D192*Genanskaffelsespriser!$D216-(2009-D$3)/$C192*Genanskaffelsespriser!$D216*D192))","v":0},{"$f":"IF((E192*Genanskaffelsespriser!$D216-(2009-E$3)/$C192*Genanskaffelsespriser!$D216*E192)<0,0,(E192*Genanskaffelsespriser!$D216-(2009-E$3)/$C192*Genanskaffelsespriser!$D216*E192))","v":0},{"$f":"IF((F192*Genanskaffelsespriser!$D216-(2009-F$3)/$C192*Genanskaffelsespriser!$D216*F192)<0,0,(F192*Genanskaffelsespriser!$D216-(2009-F$3)/$C192*Genanskaffelsespriser!$D216*F192))","v":0},{"$f":"IF((G192*Genanskaffelsespriser!$D216-(2009-G$3)/$C192*Genanskaffelsespriser!$D216*G192)<0,0,(G192*Genanskaffelsespriser!$D216-(2009-G$3)/$C192*Genanskaffelsespriser!$D216*G192))","v":0},{"$f":"IF((H192*Genanskaffelsespriser!$D216-(2009-H$3)/$C192*Genanskaffelsespriser!$D216*H192)<0,0,(H192*Genanskaffelsespriser!$D216-(2009-H$3)/$C192*Genanskaffelsespriser!$D216*H192))","v":0},{"$f":"IF((I192*Genanskaffelsespriser!$D216-(2009-I$3)/$C192*Genanskaffelsespriser!$D216*I192)<0,0,(I192*Genanskaffelsespriser!$D216-(2009-I$3)/$C192*Genanskaffelsespriser!$D216*I192))","v":0},{"$f":"IF((J192*Genanskaffelsespriser!$D216-(2009-J$3)/$C192*Genanskaffelsespriser!$D216*J192)<0,0,(J192*Genanskaffelsespriser!$D216-(2009-J$3)/$C192*Genanskaffelsespriser!$D216*J192))","v":0},{"$f":"IF((K192*Genanskaffelsespriser!$D216-(2009-K$3)/$C192*Genanskaffelsespriser!$D216*K192)<0,0,(K192*Genanskaffelsespriser!$D216-(2009-K$3)/$C192*Genanskaffelsespriser!$D216*K192))","v":0},{"$f":"IF((L192*Genanskaffelsespriser!$D216-(2009-L$3)/$C192*Genanskaffelsespriser!$D216*L192)<0,0,(L192*Genanskaffelsespriser!$D216-(2009-L$3)/$C192*Genanskaffelsespriser!$D216*L192))","v":0},{"$f":"IF((M192*Genanskaffelsespriser!$D216-(2009-M$3)/$C192*Genanskaffelsespriser!$D216*M192)<0,0,(M192*Genanskaffelsespriser!$D216-(2009-M$3)/$C192*Genanskaffelsespriser!$D216*M192))","v":0},{"$f":"IF((N192*Genanskaffelsespriser!$D216-(2009-N$3)/$C192*Genanskaffelsespriser!$D216*N192)<0,0,(N192*Genanskaffelsespriser!$D216-(2009-N$3)/$C192*Genanskaffelsespriser!$D216*N192))","v":0},{"$f":"IF((O192*Genanskaffelsespriser!$D216-(2009-O$3)/$C192*Genanskaffelsespriser!$D216*O192)<0,0,(O192*Genanskaffelsespriser!$D216-(2009-O$3)/$C192*Genanskaffelsespriser!$D216*O192))","v":0},{"$f":"IF((P192*Genanskaffelsespriser!$D216-(2009-P$3)/$C192*Genanskaffelsespriser!$D216*P192)<0,0,(P192*Genanskaffelsespriser!$D216-(2009-P$3)/$C192*Genanskaffelsespriser!$D216*P192))","v":0},{"$f":"IF((Q192*Genanskaffelsespriser!$D216-(2009-Q$3)/$C192*Genanskaffelsespriser!$D216*Q192)<0,0,(Q192*Genanskaffelsespriser!$D216-(2009-Q$3)/$C192*Genanskaffelsespriser!$D216*Q192))","v":0},{"$f":"IF((R192*Genanskaffelsespriser!$D216-(2009-R$3)/$C192*Genanskaffelsespriser!$D216*R192)<0,0,(R192*Genanskaffelsespriser!$D216-(2009-R$3)/$C192*Genanskaffelsespriser!$D216*R192))","v":0},{"$f":"IF((S192*Genanskaffelsespriser!$D216-(2009-S$3)/$C192*Genanskaffelsespriser!$D216*S192)<0,0,(S192*Genanskaffelsespriser!$D216-(2009-S$3)/$C192*Genanskaffelsespriser!$D216*S192))","v":0},{"$f":"IF((T192*Genanskaffelsespriser!$D216-(2009-T$3)/$C192*Genanskaffelsespriser!$D216*T192)<0,0,(T192*Genanskaffelsespriser!$D216-(2009-T$3)/$C192*Genanskaffelsespriser!$D216*T192))","v":0},{"$f":"IF((U192*Genanskaffelsespriser!$D216-(2009-U$3)/$C192*Genanskaffelsespriser!$D216*U192)<0,0,(U192*Genanskaffelsespriser!$D216-(2009-U$3)/$C192*Genanskaffelsespriser!$D216*U192))","v":0},{"$f":"IF((V192*Genanskaffelsespriser!$D216-(2009-V$3)/$C192*Genanskaffelsespriser!$D216*V192)<0,0,(V192*Genanskaffelsespriser!$D216-(2009-V$3)/$C192*Genanskaffelsespriser!$D216*V192))","v":0},{"$f":"IF((W192*Genanskaffelsespriser!$D216-(2009-W$3)/$C192*Genanskaffelsespriser!$D216*W192)<0,0,(W192*Genanskaffelsespriser!$D216-(2009-W$3)/$C192*Genanskaffelsespriser!$D216*W192))","v":0},{"$f":"IF((X192*Genanskaffelsespriser!$D216-(2009-X$3)/$C192*Genanskaffelsespriser!$D216*X192)<0,0,(X192*Genanskaffelsespriser!$D216-(2009-X$3)/$C192*Genanskaffelsespriser!$D216*X192))","v":0},{"$f":"IF((Y192*Genanskaffelsespriser!$D216-(2009-Y$3)/$C192*Genanskaffelsespriser!$D216*Y192)<0,0,(Y192*Genanskaffelsespriser!$D216-(2009-Y$3)/$C192*Genanskaffelsespriser!$D216*Y192))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA192","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB192","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC192","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD192","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE192","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF192","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG192","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH192","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI192","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ192","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK192","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL192","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM192","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN192","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO192","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP192","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ192","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR192","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS192","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT192","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU192","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B217","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E217","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D193*Genanskaffelsespriser!$D217-(2009-D$3)/$C193*Genanskaffelsespriser!$D217*D193)<0,0,(D193*Genanskaffelsespriser!$D217-(2009-D$3)/$C193*Genanskaffelsespriser!$D217*D193))","v":0},{"$f":"IF((E193*Genanskaffelsespriser!$D217-(2009-E$3)/$C193*Genanskaffelsespriser!$D217*E193)<0,0,(E193*Genanskaffelsespriser!$D217-(2009-E$3)/$C193*Genanskaffelsespriser!$D217*E193))","v":0},{"$f":"IF((F193*Genanskaffelsespriser!$D217-(2009-F$3)/$C193*Genanskaffelsespriser!$D217*F193)<0,0,(F193*Genanskaffelsespriser!$D217-(2009-F$3)/$C193*Genanskaffelsespriser!$D217*F193))","v":0},{"$f":"IF((G193*Genanskaffelsespriser!$D217-(2009-G$3)/$C193*Genanskaffelsespriser!$D217*G193)<0,0,(G193*Genanskaffelsespriser!$D217-(2009-G$3)/$C193*Genanskaffelsespriser!$D217*G193))","v":0},{"$f":"IF((H193*Genanskaffelsespriser!$D217-(2009-H$3)/$C193*Genanskaffelsespriser!$D217*H193)<0,0,(H193*Genanskaffelsespriser!$D217-(2009-H$3)/$C193*Genanskaffelsespriser!$D217*H193))","v":0},{"$f":"IF((I193*Genanskaffelsespriser!$D217-(2009-I$3)/$C193*Genanskaffelsespriser!$D217*I193)<0,0,(I193*Genanskaffelsespriser!$D217-(2009-I$3)/$C193*Genanskaffelsespriser!$D217*I193))","v":0},{"$f":"IF((J193*Genanskaffelsespriser!$D217-(2009-J$3)/$C193*Genanskaffelsespriser!$D217*J193)<0,0,(J193*Genanskaffelsespriser!$D217-(2009-J$3)/$C193*Genanskaffelsespriser!$D217*J193))","v":0},{"$f":"IF((K193*Genanskaffelsespriser!$D217-(2009-K$3)/$C193*Genanskaffelsespriser!$D217*K193)<0,0,(K193*Genanskaffelsespriser!$D217-(2009-K$3)/$C193*Genanskaffelsespriser!$D217*K193))","v":0},{"$f":"IF((L193*Genanskaffelsespriser!$D217-(2009-L$3)/$C193*Genanskaffelsespriser!$D217*L193)<0,0,(L193*Genanskaffelsespriser!$D217-(2009-L$3)/$C193*Genanskaffelsespriser!$D217*L193))","v":0},{"$f":"IF((M193*Genanskaffelsespriser!$D217-(2009-M$3)/$C193*Genanskaffelsespriser!$D217*M193)<0,0,(M193*Genanskaffelsespriser!$D217-(2009-M$3)/$C193*Genanskaffelsespriser!$D217*M193))","v":0},{"$f":"IF((N193*Genanskaffelsespriser!$D217-(2009-N$3)/$C193*Genanskaffelsespriser!$D217*N193)<0,0,(N193*Genanskaffelsespriser!$D217-(2009-N$3)/$C193*Genanskaffelsespriser!$D217*N193))","v":0},{"$f":"IF((O193*Genanskaffelsespriser!$D217-(2009-O$3)/$C193*Genanskaffelsespriser!$D217*O193)<0,0,(O193*Genanskaffelsespriser!$D217-(2009-O$3)/$C193*Genanskaffelsespriser!$D217*O193))","v":0},{"$f":"IF((P193*Genanskaffelsespriser!$D217-(2009-P$3)/$C193*Genanskaffelsespriser!$D217*P193)<0,0,(P193*Genanskaffelsespriser!$D217-(2009-P$3)/$C193*Genanskaffelsespriser!$D217*P193))","v":0},{"$f":"IF((Q193*Genanskaffelsespriser!$D217-(2009-Q$3)/$C193*Genanskaffelsespriser!$D217*Q193)<0,0,(Q193*Genanskaffelsespriser!$D217-(2009-Q$3)/$C193*Genanskaffelsespriser!$D217*Q193))","v":0},{"$f":"IF((R193*Genanskaffelsespriser!$D217-(2009-R$3)/$C193*Genanskaffelsespriser!$D217*R193)<0,0,(R193*Genanskaffelsespriser!$D217-(2009-R$3)/$C193*Genanskaffelsespriser!$D217*R193))","v":0},{"$f":"IF((S193*Genanskaffelsespriser!$D217-(2009-S$3)/$C193*Genanskaffelsespriser!$D217*S193)<0,0,(S193*Genanskaffelsespriser!$D217-(2009-S$3)/$C193*Genanskaffelsespriser!$D217*S193))","v":0},{"$f":"IF((T193*Genanskaffelsespriser!$D217-(2009-T$3)/$C193*Genanskaffelsespriser!$D217*T193)<0,0,(T193*Genanskaffelsespriser!$D217-(2009-T$3)/$C193*Genanskaffelsespriser!$D217*T193))","v":0},{"$f":"IF((U193*Genanskaffelsespriser!$D217-(2009-U$3)/$C193*Genanskaffelsespriser!$D217*U193)<0,0,(U193*Genanskaffelsespriser!$D217-(2009-U$3)/$C193*Genanskaffelsespriser!$D217*U193))","v":0},{"$f":"IF((V193*Genanskaffelsespriser!$D217-(2009-V$3)/$C193*Genanskaffelsespriser!$D217*V193)<0,0,(V193*Genanskaffelsespriser!$D217-(2009-V$3)/$C193*Genanskaffelsespriser!$D217*V193))","v":0},{"$f":"IF((W193*Genanskaffelsespriser!$D217-(2009-W$3)/$C193*Genanskaffelsespriser!$D217*W193)<0,0,(W193*Genanskaffelsespriser!$D217-(2009-W$3)/$C193*Genanskaffelsespriser!$D217*W193))","v":0},{"$f":"IF((X193*Genanskaffelsespriser!$D217-(2009-X$3)/$C193*Genanskaffelsespriser!$D217*X193)<0,0,(X193*Genanskaffelsespriser!$D217-(2009-X$3)/$C193*Genanskaffelsespriser!$D217*X193))","v":0},{"$f":"IF((Y193*Genanskaffelsespriser!$D217-(2009-Y$3)/$C193*Genanskaffelsespriser!$D217*Y193)<0,0,(Y193*Genanskaffelsespriser!$D217-(2009-Y$3)/$C193*Genanskaffelsespriser!$D217*Y193))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA193","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB193","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC193","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD193","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE193","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF193","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG193","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH193","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI193","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ193","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK193","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL193","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM193","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN193","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO193","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP193","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ193","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR193","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS193","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT193","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU193","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B218","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E218","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D194*Genanskaffelsespriser!$D218-(2009-D$3)/$C194*Genanskaffelsespriser!$D218*D194)<0,0,(D194*Genanskaffelsespriser!$D218-(2009-D$3)/$C194*Genanskaffelsespriser!$D218*D194))","v":0},{"$f":"IF((E194*Genanskaffelsespriser!$D218-(2009-E$3)/$C194*Genanskaffelsespriser!$D218*E194)<0,0,(E194*Genanskaffelsespriser!$D218-(2009-E$3)/$C194*Genanskaffelsespriser!$D218*E194))","v":0},{"$f":"IF((F194*Genanskaffelsespriser!$D218-(2009-F$3)/$C194*Genanskaffelsespriser!$D218*F194)<0,0,(F194*Genanskaffelsespriser!$D218-(2009-F$3)/$C194*Genanskaffelsespriser!$D218*F194))","v":0},{"$f":"IF((G194*Genanskaffelsespriser!$D218-(2009-G$3)/$C194*Genanskaffelsespriser!$D218*G194)<0,0,(G194*Genanskaffelsespriser!$D218-(2009-G$3)/$C194*Genanskaffelsespriser!$D218*G194))","v":0},{"$f":"IF((H194*Genanskaffelsespriser!$D218-(2009-H$3)/$C194*Genanskaffelsespriser!$D218*H194)<0,0,(H194*Genanskaffelsespriser!$D218-(2009-H$3)/$C194*Genanskaffelsespriser!$D218*H194))","v":0},{"$f":"IF((I194*Genanskaffelsespriser!$D218-(2009-I$3)/$C194*Genanskaffelsespriser!$D218*I194)<0,0,(I194*Genanskaffelsespriser!$D218-(2009-I$3)/$C194*Genanskaffelsespriser!$D218*I194))","v":0},{"$f":"IF((J194*Genanskaffelsespriser!$D218-(2009-J$3)/$C194*Genanskaffelsespriser!$D218*J194)<0,0,(J194*Genanskaffelsespriser!$D218-(2009-J$3)/$C194*Genanskaffelsespriser!$D218*J194))","v":0},{"$f":"IF((K194*Genanskaffelsespriser!$D218-(2009-K$3)/$C194*Genanskaffelsespriser!$D218*K194)<0,0,(K194*Genanskaffelsespriser!$D218-(2009-K$3)/$C194*Genanskaffelsespriser!$D218*K194))","v":0},{"$f":"IF((L194*Genanskaffelsespriser!$D218-(2009-L$3)/$C194*Genanskaffelsespriser!$D218*L194)<0,0,(L194*Genanskaffelsespriser!$D218-(2009-L$3)/$C194*Genanskaffelsespriser!$D218*L194))","v":0},{"$f":"IF((M194*Genanskaffelsespriser!$D218-(2009-M$3)/$C194*Genanskaffelsespriser!$D218*M194)<0,0,(M194*Genanskaffelsespriser!$D218-(2009-M$3)/$C194*Genanskaffelsespriser!$D218*M194))","v":0},{"$f":"IF((N194*Genanskaffelsespriser!$D218-(2009-N$3)/$C194*Genanskaffelsespriser!$D218*N194)<0,0,(N194*Genanskaffelsespriser!$D218-(2009-N$3)/$C194*Genanskaffelsespriser!$D218*N194))","v":0},{"$f":"IF((O194*Genanskaffelsespriser!$D218-(2009-O$3)/$C194*Genanskaffelsespriser!$D218*O194)<0,0,(O194*Genanskaffelsespriser!$D218-(2009-O$3)/$C194*Genanskaffelsespriser!$D218*O194))","v":0},{"$f":"IF((P194*Genanskaffelsespriser!$D218-(2009-P$3)/$C194*Genanskaffelsespriser!$D218*P194)<0,0,(P194*Genanskaffelsespriser!$D218-(2009-P$3)/$C194*Genanskaffelsespriser!$D218*P194))","v":0},{"$f":"IF((Q194*Genanskaffelsespriser!$D218-(2009-Q$3)/$C194*Genanskaffelsespriser!$D218*Q194)<0,0,(Q194*Genanskaffelsespriser!$D218-(2009-Q$3)/$C194*Genanskaffelsespriser!$D218*Q194))","v":0},{"$f":"IF((R194*Genanskaffelsespriser!$D218-(2009-R$3)/$C194*Genanskaffelsespriser!$D218*R194)<0,0,(R194*Genanskaffelsespriser!$D218-(2009-R$3)/$C194*Genanskaffelsespriser!$D218*R194))","v":0},{"$f":"IF((S194*Genanskaffelsespriser!$D218-(2009-S$3)/$C194*Genanskaffelsespriser!$D218*S194)<0,0,(S194*Genanskaffelsespriser!$D218-(2009-S$3)/$C194*Genanskaffelsespriser!$D218*S194))","v":0},{"$f":"IF((T194*Genanskaffelsespriser!$D218-(2009-T$3)/$C194*Genanskaffelsespriser!$D218*T194)<0,0,(T194*Genanskaffelsespriser!$D218-(2009-T$3)/$C194*Genanskaffelsespriser!$D218*T194))","v":0},{"$f":"IF((U194*Genanskaffelsespriser!$D218-(2009-U$3)/$C194*Genanskaffelsespriser!$D218*U194)<0,0,(U194*Genanskaffelsespriser!$D218-(2009-U$3)/$C194*Genanskaffelsespriser!$D218*U194))","v":0},{"$f":"IF((V194*Genanskaffelsespriser!$D218-(2009-V$3)/$C194*Genanskaffelsespriser!$D218*V194)<0,0,(V194*Genanskaffelsespriser!$D218-(2009-V$3)/$C194*Genanskaffelsespriser!$D218*V194))","v":0},{"$f":"IF((W194*Genanskaffelsespriser!$D218-(2009-W$3)/$C194*Genanskaffelsespriser!$D218*W194)<0,0,(W194*Genanskaffelsespriser!$D218-(2009-W$3)/$C194*Genanskaffelsespriser!$D218*W194))","v":0},{"$f":"IF((X194*Genanskaffelsespriser!$D218-(2009-X$3)/$C194*Genanskaffelsespriser!$D218*X194)<0,0,(X194*Genanskaffelsespriser!$D218-(2009-X$3)/$C194*Genanskaffelsespriser!$D218*X194))","v":0},{"$f":"IF((Y194*Genanskaffelsespriser!$D218-(2009-Y$3)/$C194*Genanskaffelsespriser!$D218*Y194)<0,0,(Y194*Genanskaffelsespriser!$D218-(2009-Y$3)/$C194*Genanskaffelsespriser!$D218*Y194))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA194","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB194","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC194","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD194","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE194","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF194","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG194","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH194","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI194","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ194","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK194","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL194","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM194","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN194","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO194","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP194","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ194","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR194","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS194","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT194","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU194","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B219","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E219","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D195*Genanskaffelsespriser!$D219-(2009-D$3)/$C195*Genanskaffelsespriser!$D219*D195)<0,0,(D195*Genanskaffelsespriser!$D219-(2009-D$3)/$C195*Genanskaffelsespriser!$D219*D195))","v":0},{"$f":"IF((E195*Genanskaffelsespriser!$D219-(2009-E$3)/$C195*Genanskaffelsespriser!$D219*E195)<0,0,(E195*Genanskaffelsespriser!$D219-(2009-E$3)/$C195*Genanskaffelsespriser!$D219*E195))","v":0},{"$f":"IF((F195*Genanskaffelsespriser!$D219-(2009-F$3)/$C195*Genanskaffelsespriser!$D219*F195)<0,0,(F195*Genanskaffelsespriser!$D219-(2009-F$3)/$C195*Genanskaffelsespriser!$D219*F195))","v":0},{"$f":"IF((G195*Genanskaffelsespriser!$D219-(2009-G$3)/$C195*Genanskaffelsespriser!$D219*G195)<0,0,(G195*Genanskaffelsespriser!$D219-(2009-G$3)/$C195*Genanskaffelsespriser!$D219*G195))","v":0},{"$f":"IF((H195*Genanskaffelsespriser!$D219-(2009-H$3)/$C195*Genanskaffelsespriser!$D219*H195)<0,0,(H195*Genanskaffelsespriser!$D219-(2009-H$3)/$C195*Genanskaffelsespriser!$D219*H195))","v":0},{"$f":"IF((I195*Genanskaffelsespriser!$D219-(2009-I$3)/$C195*Genanskaffelsespriser!$D219*I195)<0,0,(I195*Genanskaffelsespriser!$D219-(2009-I$3)/$C195*Genanskaffelsespriser!$D219*I195))","v":0},{"$f":"IF((J195*Genanskaffelsespriser!$D219-(2009-J$3)/$C195*Genanskaffelsespriser!$D219*J195)<0,0,(J195*Genanskaffelsespriser!$D219-(2009-J$3)/$C195*Genanskaffelsespriser!$D219*J195))","v":0},{"$f":"IF((K195*Genanskaffelsespriser!$D219-(2009-K$3)/$C195*Genanskaffelsespriser!$D219*K195)<0,0,(K195*Genanskaffelsespriser!$D219-(2009-K$3)/$C195*Genanskaffelsespriser!$D219*K195))","v":0},{"$f":"IF((L195*Genanskaffelsespriser!$D219-(2009-L$3)/$C195*Genanskaffelsespriser!$D219*L195)<0,0,(L195*Genanskaffelsespriser!$D219-(2009-L$3)/$C195*Genanskaffelsespriser!$D219*L195))","v":0},{"$f":"IF((M195*Genanskaffelsespriser!$D219-(2009-M$3)/$C195*Genanskaffelsespriser!$D219*M195)<0,0,(M195*Genanskaffelsespriser!$D219-(2009-M$3)/$C195*Genanskaffelsespriser!$D219*M195))","v":0},{"$f":"IF((N195*Genanskaffelsespriser!$D219-(2009-N$3)/$C195*Genanskaffelsespriser!$D219*N195)<0,0,(N195*Genanskaffelsespriser!$D219-(2009-N$3)/$C195*Genanskaffelsespriser!$D219*N195))","v":0},{"$f":"IF((O195*Genanskaffelsespriser!$D219-(2009-O$3)/$C195*Genanskaffelsespriser!$D219*O195)<0,0,(O195*Genanskaffelsespriser!$D219-(2009-O$3)/$C195*Genanskaffelsespriser!$D219*O195))","v":0},{"$f":"IF((P195*Genanskaffelsespriser!$D219-(2009-P$3)/$C195*Genanskaffelsespriser!$D219*P195)<0,0,(P195*Genanskaffelsespriser!$D219-(2009-P$3)/$C195*Genanskaffelsespriser!$D219*P195))","v":0},{"$f":"IF((Q195*Genanskaffelsespriser!$D219-(2009-Q$3)/$C195*Genanskaffelsespriser!$D219*Q195)<0,0,(Q195*Genanskaffelsespriser!$D219-(2009-Q$3)/$C195*Genanskaffelsespriser!$D219*Q195))","v":0},{"$f":"IF((R195*Genanskaffelsespriser!$D219-(2009-R$3)/$C195*Genanskaffelsespriser!$D219*R195)<0,0,(R195*Genanskaffelsespriser!$D219-(2009-R$3)/$C195*Genanskaffelsespriser!$D219*R195))","v":0},{"$f":"IF((S195*Genanskaffelsespriser!$D219-(2009-S$3)/$C195*Genanskaffelsespriser!$D219*S195)<0,0,(S195*Genanskaffelsespriser!$D219-(2009-S$3)/$C195*Genanskaffelsespriser!$D219*S195))","v":0},{"$f":"IF((T195*Genanskaffelsespriser!$D219-(2009-T$3)/$C195*Genanskaffelsespriser!$D219*T195)<0,0,(T195*Genanskaffelsespriser!$D219-(2009-T$3)/$C195*Genanskaffelsespriser!$D219*T195))","v":0},{"$f":"IF((U195*Genanskaffelsespriser!$D219-(2009-U$3)/$C195*Genanskaffelsespriser!$D219*U195)<0,0,(U195*Genanskaffelsespriser!$D219-(2009-U$3)/$C195*Genanskaffelsespriser!$D219*U195))","v":0},{"$f":"IF((V195*Genanskaffelsespriser!$D219-(2009-V$3)/$C195*Genanskaffelsespriser!$D219*V195)<0,0,(V195*Genanskaffelsespriser!$D219-(2009-V$3)/$C195*Genanskaffelsespriser!$D219*V195))","v":0},{"$f":"IF((W195*Genanskaffelsespriser!$D219-(2009-W$3)/$C195*Genanskaffelsespriser!$D219*W195)<0,0,(W195*Genanskaffelsespriser!$D219-(2009-W$3)/$C195*Genanskaffelsespriser!$D219*W195))","v":0},{"$f":"IF((X195*Genanskaffelsespriser!$D219-(2009-X$3)/$C195*Genanskaffelsespriser!$D219*X195)<0,0,(X195*Genanskaffelsespriser!$D219-(2009-X$3)/$C195*Genanskaffelsespriser!$D219*X195))","v":0},{"$f":"IF((Y195*Genanskaffelsespriser!$D219-(2009-Y$3)/$C195*Genanskaffelsespriser!$D219*Y195)<0,0,(Y195*Genanskaffelsespriser!$D219-(2009-Y$3)/$C195*Genanskaffelsespriser!$D219*Y195))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA195","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB195","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC195","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD195","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE195","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF195","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG195","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH195","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI195","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ195","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK195","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL195","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM195","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN195","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO195","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP195","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ195","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR195","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS195","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT195","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU195","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B220","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E220","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D196*Genanskaffelsespriser!$D220-(2009-D$3)/$C196*Genanskaffelsespriser!$D220*D196)<0,0,(D196*Genanskaffelsespriser!$D220-(2009-D$3)/$C196*Genanskaffelsespriser!$D220*D196))","v":0},{"$f":"IF((E196*Genanskaffelsespriser!$D220-(2009-E$3)/$C196*Genanskaffelsespriser!$D220*E196)<0,0,(E196*Genanskaffelsespriser!$D220-(2009-E$3)/$C196*Genanskaffelsespriser!$D220*E196))","v":0},{"$f":"IF((F196*Genanskaffelsespriser!$D220-(2009-F$3)/$C196*Genanskaffelsespriser!$D220*F196)<0,0,(F196*Genanskaffelsespriser!$D220-(2009-F$3)/$C196*Genanskaffelsespriser!$D220*F196))","v":0},{"$f":"IF((G196*Genanskaffelsespriser!$D220-(2009-G$3)/$C196*Genanskaffelsespriser!$D220*G196)<0,0,(G196*Genanskaffelsespriser!$D220-(2009-G$3)/$C196*Genanskaffelsespriser!$D220*G196))","v":0},{"$f":"IF((H196*Genanskaffelsespriser!$D220-(2009-H$3)/$C196*Genanskaffelsespriser!$D220*H196)<0,0,(H196*Genanskaffelsespriser!$D220-(2009-H$3)/$C196*Genanskaffelsespriser!$D220*H196))","v":0},{"$f":"IF((I196*Genanskaffelsespriser!$D220-(2009-I$3)/$C196*Genanskaffelsespriser!$D220*I196)<0,0,(I196*Genanskaffelsespriser!$D220-(2009-I$3)/$C196*Genanskaffelsespriser!$D220*I196))","v":0},{"$f":"IF((J196*Genanskaffelsespriser!$D220-(2009-J$3)/$C196*Genanskaffelsespriser!$D220*J196)<0,0,(J196*Genanskaffelsespriser!$D220-(2009-J$3)/$C196*Genanskaffelsespriser!$D220*J196))","v":0},{"$f":"IF((K196*Genanskaffelsespriser!$D220-(2009-K$3)/$C196*Genanskaffelsespriser!$D220*K196)<0,0,(K196*Genanskaffelsespriser!$D220-(2009-K$3)/$C196*Genanskaffelsespriser!$D220*K196))","v":0},{"$f":"IF((L196*Genanskaffelsespriser!$D220-(2009-L$3)/$C196*Genanskaffelsespriser!$D220*L196)<0,0,(L196*Genanskaffelsespriser!$D220-(2009-L$3)/$C196*Genanskaffelsespriser!$D220*L196))","v":0},{"$f":"IF((M196*Genanskaffelsespriser!$D220-(2009-M$3)/$C196*Genanskaffelsespriser!$D220*M196)<0,0,(M196*Genanskaffelsespriser!$D220-(2009-M$3)/$C196*Genanskaffelsespriser!$D220*M196))","v":0},{"$f":"IF((N196*Genanskaffelsespriser!$D220-(2009-N$3)/$C196*Genanskaffelsespriser!$D220*N196)<0,0,(N196*Genanskaffelsespriser!$D220-(2009-N$3)/$C196*Genanskaffelsespriser!$D220*N196))","v":0},{"$f":"IF((O196*Genanskaffelsespriser!$D220-(2009-O$3)/$C196*Genanskaffelsespriser!$D220*O196)<0,0,(O196*Genanskaffelsespriser!$D220-(2009-O$3)/$C196*Genanskaffelsespriser!$D220*O196))","v":0},{"$f":"IF((P196*Genanskaffelsespriser!$D220-(2009-P$3)/$C196*Genanskaffelsespriser!$D220*P196)<0,0,(P196*Genanskaffelsespriser!$D220-(2009-P$3)/$C196*Genanskaffelsespriser!$D220*P196))","v":0},{"$f":"IF((Q196*Genanskaffelsespriser!$D220-(2009-Q$3)/$C196*Genanskaffelsespriser!$D220*Q196)<0,0,(Q196*Genanskaffelsespriser!$D220-(2009-Q$3)/$C196*Genanskaffelsespriser!$D220*Q196))","v":0},{"$f":"IF((R196*Genanskaffelsespriser!$D220-(2009-R$3)/$C196*Genanskaffelsespriser!$D220*R196)<0,0,(R196*Genanskaffelsespriser!$D220-(2009-R$3)/$C196*Genanskaffelsespriser!$D220*R196))","v":0},{"$f":"IF((S196*Genanskaffelsespriser!$D220-(2009-S$3)/$C196*Genanskaffelsespriser!$D220*S196)<0,0,(S196*Genanskaffelsespriser!$D220-(2009-S$3)/$C196*Genanskaffelsespriser!$D220*S196))","v":0},{"$f":"IF((T196*Genanskaffelsespriser!$D220-(2009-T$3)/$C196*Genanskaffelsespriser!$D220*T196)<0,0,(T196*Genanskaffelsespriser!$D220-(2009-T$3)/$C196*Genanskaffelsespriser!$D220*T196))","v":0},{"$f":"IF((U196*Genanskaffelsespriser!$D220-(2009-U$3)/$C196*Genanskaffelsespriser!$D220*U196)<0,0,(U196*Genanskaffelsespriser!$D220-(2009-U$3)/$C196*Genanskaffelsespriser!$D220*U196))","v":0},{"$f":"IF((V196*Genanskaffelsespriser!$D220-(2009-V$3)/$C196*Genanskaffelsespriser!$D220*V196)<0,0,(V196*Genanskaffelsespriser!$D220-(2009-V$3)/$C196*Genanskaffelsespriser!$D220*V196))","v":0},{"$f":"IF((W196*Genanskaffelsespriser!$D220-(2009-W$3)/$C196*Genanskaffelsespriser!$D220*W196)<0,0,(W196*Genanskaffelsespriser!$D220-(2009-W$3)/$C196*Genanskaffelsespriser!$D220*W196))","v":0},{"$f":"IF((X196*Genanskaffelsespriser!$D220-(2009-X$3)/$C196*Genanskaffelsespriser!$D220*X196)<0,0,(X196*Genanskaffelsespriser!$D220-(2009-X$3)/$C196*Genanskaffelsespriser!$D220*X196))","v":0},{"$f":"IF((Y196*Genanskaffelsespriser!$D220-(2009-Y$3)/$C196*Genanskaffelsespriser!$D220*Y196)<0,0,(Y196*Genanskaffelsespriser!$D220-(2009-Y$3)/$C196*Genanskaffelsespriser!$D220*Y196))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B221","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E221","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D197*Genanskaffelsespriser!$D221-(2009-D$3)/$C197*Genanskaffelsespriser!$D221*D197)<0,0,(D197*Genanskaffelsespriser!$D221-(2009-D$3)/$C197*Genanskaffelsespriser!$D221*D197))","v":0},{"$f":"IF((E197*Genanskaffelsespriser!$D221-(2009-E$3)/$C197*Genanskaffelsespriser!$D221*E197)<0,0,(E197*Genanskaffelsespriser!$D221-(2009-E$3)/$C197*Genanskaffelsespriser!$D221*E197))","v":0},{"$f":"IF((F197*Genanskaffelsespriser!$D221-(2009-F$3)/$C197*Genanskaffelsespriser!$D221*F197)<0,0,(F197*Genanskaffelsespriser!$D221-(2009-F$3)/$C197*Genanskaffelsespriser!$D221*F197))","v":0},{"$f":"IF((G197*Genanskaffelsespriser!$D221-(2009-G$3)/$C197*Genanskaffelsespriser!$D221*G197)<0,0,(G197*Genanskaffelsespriser!$D221-(2009-G$3)/$C197*Genanskaffelsespriser!$D221*G197))","v":0},{"$f":"IF((H197*Genanskaffelsespriser!$D221-(2009-H$3)/$C197*Genanskaffelsespriser!$D221*H197)<0,0,(H197*Genanskaffelsespriser!$D221-(2009-H$3)/$C197*Genanskaffelsespriser!$D221*H197))","v":0},{"$f":"IF((I197*Genanskaffelsespriser!$D221-(2009-I$3)/$C197*Genanskaffelsespriser!$D221*I197)<0,0,(I197*Genanskaffelsespriser!$D221-(2009-I$3)/$C197*Genanskaffelsespriser!$D221*I197))","v":0},{"$f":"IF((J197*Genanskaffelsespriser!$D221-(2009-J$3)/$C197*Genanskaffelsespriser!$D221*J197)<0,0,(J197*Genanskaffelsespriser!$D221-(2009-J$3)/$C197*Genanskaffelsespriser!$D221*J197))","v":0},{"$f":"IF((K197*Genanskaffelsespriser!$D221-(2009-K$3)/$C197*Genanskaffelsespriser!$D221*K197)<0,0,(K197*Genanskaffelsespriser!$D221-(2009-K$3)/$C197*Genanskaffelsespriser!$D221*K197))","v":0},{"$f":"IF((L197*Genanskaffelsespriser!$D221-(2009-L$3)/$C197*Genanskaffelsespriser!$D221*L197)<0,0,(L197*Genanskaffelsespriser!$D221-(2009-L$3)/$C197*Genanskaffelsespriser!$D221*L197))","v":0},{"$f":"IF((M197*Genanskaffelsespriser!$D221-(2009-M$3)/$C197*Genanskaffelsespriser!$D221*M197)<0,0,(M197*Genanskaffelsespriser!$D221-(2009-M$3)/$C197*Genanskaffelsespriser!$D221*M197))","v":0},{"$f":"IF((N197*Genanskaffelsespriser!$D221-(2009-N$3)/$C197*Genanskaffelsespriser!$D221*N197)<0,0,(N197*Genanskaffelsespriser!$D221-(2009-N$3)/$C197*Genanskaffelsespriser!$D221*N197))","v":0},{"$f":"IF((O197*Genanskaffelsespriser!$D221-(2009-O$3)/$C197*Genanskaffelsespriser!$D221*O197)<0,0,(O197*Genanskaffelsespriser!$D221-(2009-O$3)/$C197*Genanskaffelsespriser!$D221*O197))","v":0},{"$f":"IF((P197*Genanskaffelsespriser!$D221-(2009-P$3)/$C197*Genanskaffelsespriser!$D221*P197)<0,0,(P197*Genanskaffelsespriser!$D221-(2009-P$3)/$C197*Genanskaffelsespriser!$D221*P197))","v":0},{"$f":"IF((Q197*Genanskaffelsespriser!$D221-(2009-Q$3)/$C197*Genanskaffelsespriser!$D221*Q197)<0,0,(Q197*Genanskaffelsespriser!$D221-(2009-Q$3)/$C197*Genanskaffelsespriser!$D221*Q197))","v":0},{"$f":"IF((R197*Genanskaffelsespriser!$D221-(2009-R$3)/$C197*Genanskaffelsespriser!$D221*R197)<0,0,(R197*Genanskaffelsespriser!$D221-(2009-R$3)/$C197*Genanskaffelsespriser!$D221*R197))","v":0},{"$f":"IF((S197*Genanskaffelsespriser!$D221-(2009-S$3)/$C197*Genanskaffelsespriser!$D221*S197)<0,0,(S197*Genanskaffelsespriser!$D221-(2009-S$3)/$C197*Genanskaffelsespriser!$D221*S197))","v":0},{"$f":"IF((T197*Genanskaffelsespriser!$D221-(2009-T$3)/$C197*Genanskaffelsespriser!$D221*T197)<0,0,(T197*Genanskaffelsespriser!$D221-(2009-T$3)/$C197*Genanskaffelsespriser!$D221*T197))","v":0},{"$f":"IF((U197*Genanskaffelsespriser!$D221-(2009-U$3)/$C197*Genanskaffelsespriser!$D221*U197)<0,0,(U197*Genanskaffelsespriser!$D221-(2009-U$3)/$C197*Genanskaffelsespriser!$D221*U197))","v":0},{"$f":"IF((V197*Genanskaffelsespriser!$D221-(2009-V$3)/$C197*Genanskaffelsespriser!$D221*V197)<0,0,(V197*Genanskaffelsespriser!$D221-(2009-V$3)/$C197*Genanskaffelsespriser!$D221*V197))","v":0},{"$f":"IF((W197*Genanskaffelsespriser!$D221-(2009-W$3)/$C197*Genanskaffelsespriser!$D221*W197)<0,0,(W197*Genanskaffelsespriser!$D221-(2009-W$3)/$C197*Genanskaffelsespriser!$D221*W197))","v":0},{"$f":"IF((X197*Genanskaffelsespriser!$D221-(2009-X$3)/$C197*Genanskaffelsespriser!$D221*X197)<0,0,(X197*Genanskaffelsespriser!$D221-(2009-X$3)/$C197*Genanskaffelsespriser!$D221*X197))","v":0},{"$f":"IF((Y197*Genanskaffelsespriser!$D221-(2009-Y$3)/$C197*Genanskaffelsespriser!$D221*Y197)<0,0,(Y197*Genanskaffelsespriser!$D221-(2009-Y$3)/$C197*Genanskaffelsespriser!$D221*Y197))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA197","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB197","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC197","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD197","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE197","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF197","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG197","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH197","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI197","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ197","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK197","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL197","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM197","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN197","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO197","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP197","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ197","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR197","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS197","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT197","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU197","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B222","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E222","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D198*Genanskaffelsespriser!$D222-(2009-D$3)/$C198*Genanskaffelsespriser!$D222*D198)<0,0,(D198*Genanskaffelsespriser!$D222-(2009-D$3)/$C198*Genanskaffelsespriser!$D222*D198))","v":0},{"$f":"IF((E198*Genanskaffelsespriser!$D222-(2009-E$3)/$C198*Genanskaffelsespriser!$D222*E198)<0,0,(E198*Genanskaffelsespriser!$D222-(2009-E$3)/$C198*Genanskaffelsespriser!$D222*E198))","v":0},{"$f":"IF((F198*Genanskaffelsespriser!$D222-(2009-F$3)/$C198*Genanskaffelsespriser!$D222*F198)<0,0,(F198*Genanskaffelsespriser!$D222-(2009-F$3)/$C198*Genanskaffelsespriser!$D222*F198))","v":0},{"$f":"IF((G198*Genanskaffelsespriser!$D222-(2009-G$3)/$C198*Genanskaffelsespriser!$D222*G198)<0,0,(G198*Genanskaffelsespriser!$D222-(2009-G$3)/$C198*Genanskaffelsespriser!$D222*G198))","v":0},{"$f":"IF((H198*Genanskaffelsespriser!$D222-(2009-H$3)/$C198*Genanskaffelsespriser!$D222*H198)<0,0,(H198*Genanskaffelsespriser!$D222-(2009-H$3)/$C198*Genanskaffelsespriser!$D222*H198))","v":0},{"$f":"IF((I198*Genanskaffelsespriser!$D222-(2009-I$3)/$C198*Genanskaffelsespriser!$D222*I198)<0,0,(I198*Genanskaffelsespriser!$D222-(2009-I$3)/$C198*Genanskaffelsespriser!$D222*I198))","v":0},{"$f":"IF((J198*Genanskaffelsespriser!$D222-(2009-J$3)/$C198*Genanskaffelsespriser!$D222*J198)<0,0,(J198*Genanskaffelsespriser!$D222-(2009-J$3)/$C198*Genanskaffelsespriser!$D222*J198))","v":0},{"$f":"IF((K198*Genanskaffelsespriser!$D222-(2009-K$3)/$C198*Genanskaffelsespriser!$D222*K198)<0,0,(K198*Genanskaffelsespriser!$D222-(2009-K$3)/$C198*Genanskaffelsespriser!$D222*K198))","v":0},{"$f":"IF((L198*Genanskaffelsespriser!$D222-(2009-L$3)/$C198*Genanskaffelsespriser!$D222*L198)<0,0,(L198*Genanskaffelsespriser!$D222-(2009-L$3)/$C198*Genanskaffelsespriser!$D222*L198))","v":0},{"$f":"IF((M198*Genanskaffelsespriser!$D222-(2009-M$3)/$C198*Genanskaffelsespriser!$D222*M198)<0,0,(M198*Genanskaffelsespriser!$D222-(2009-M$3)/$C198*Genanskaffelsespriser!$D222*M198))","v":0},{"$f":"IF((N198*Genanskaffelsespriser!$D222-(2009-N$3)/$C198*Genanskaffelsespriser!$D222*N198)<0,0,(N198*Genanskaffelsespriser!$D222-(2009-N$3)/$C198*Genanskaffelsespriser!$D222*N198))","v":0},{"$f":"IF((O198*Genanskaffelsespriser!$D222-(2009-O$3)/$C198*Genanskaffelsespriser!$D222*O198)<0,0,(O198*Genanskaffelsespriser!$D222-(2009-O$3)/$C198*Genanskaffelsespriser!$D222*O198))","v":0},{"$f":"IF((P198*Genanskaffelsespriser!$D222-(2009-P$3)/$C198*Genanskaffelsespriser!$D222*P198)<0,0,(P198*Genanskaffelsespriser!$D222-(2009-P$3)/$C198*Genanskaffelsespriser!$D222*P198))","v":0},{"$f":"IF((Q198*Genanskaffelsespriser!$D222-(2009-Q$3)/$C198*Genanskaffelsespriser!$D222*Q198)<0,0,(Q198*Genanskaffelsespriser!$D222-(2009-Q$3)/$C198*Genanskaffelsespriser!$D222*Q198))","v":0},{"$f":"IF((R198*Genanskaffelsespriser!$D222-(2009-R$3)/$C198*Genanskaffelsespriser!$D222*R198)<0,0,(R198*Genanskaffelsespriser!$D222-(2009-R$3)/$C198*Genanskaffelsespriser!$D222*R198))","v":0},{"$f":"IF((S198*Genanskaffelsespriser!$D222-(2009-S$3)/$C198*Genanskaffelsespriser!$D222*S198)<0,0,(S198*Genanskaffelsespriser!$D222-(2009-S$3)/$C198*Genanskaffelsespriser!$D222*S198))","v":0},{"$f":"IF((T198*Genanskaffelsespriser!$D222-(2009-T$3)/$C198*Genanskaffelsespriser!$D222*T198)<0,0,(T198*Genanskaffelsespriser!$D222-(2009-T$3)/$C198*Genanskaffelsespriser!$D222*T198))","v":0},{"$f":"IF((U198*Genanskaffelsespriser!$D222-(2009-U$3)/$C198*Genanskaffelsespriser!$D222*U198)<0,0,(U198*Genanskaffelsespriser!$D222-(2009-U$3)/$C198*Genanskaffelsespriser!$D222*U198))","v":0},{"$f":"IF((V198*Genanskaffelsespriser!$D222-(2009-V$3)/$C198*Genanskaffelsespriser!$D222*V198)<0,0,(V198*Genanskaffelsespriser!$D222-(2009-V$3)/$C198*Genanskaffelsespriser!$D222*V198))","v":0},{"$f":"IF((W198*Genanskaffelsespriser!$D222-(2009-W$3)/$C198*Genanskaffelsespriser!$D222*W198)<0,0,(W198*Genanskaffelsespriser!$D222-(2009-W$3)/$C198*Genanskaffelsespriser!$D222*W198))","v":0},{"$f":"IF((X198*Genanskaffelsespriser!$D222-(2009-X$3)/$C198*Genanskaffelsespriser!$D222*X198)<0,0,(X198*Genanskaffelsespriser!$D222-(2009-X$3)/$C198*Genanskaffelsespriser!$D222*X198))","v":0},{"$f":"IF((Y198*Genanskaffelsespriser!$D222-(2009-Y$3)/$C198*Genanskaffelsespriser!$D222*Y198)<0,0,(Y198*Genanskaffelsespriser!$D222-(2009-Y$3)/$C198*Genanskaffelsespriser!$D222*Y198))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA198","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB198","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC198","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD198","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE198","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF198","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG198","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH198","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI198","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ198","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK198","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL198","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM198","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN198","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO198","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP198","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ198","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR198","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS198","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT198","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU198","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B223","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E223","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D199*Genanskaffelsespriser!$D223-(2009-D$3)/$C199*Genanskaffelsespriser!$D223*D199)<0,0,(D199*Genanskaffelsespriser!$D223-(2009-D$3)/$C199*Genanskaffelsespriser!$D223*D199))","v":0},{"$f":"IF((E199*Genanskaffelsespriser!$D223-(2009-E$3)/$C199*Genanskaffelsespriser!$D223*E199)<0,0,(E199*Genanskaffelsespriser!$D223-(2009-E$3)/$C199*Genanskaffelsespriser!$D223*E199))","v":0},{"$f":"IF((F199*Genanskaffelsespriser!$D223-(2009-F$3)/$C199*Genanskaffelsespriser!$D223*F199)<0,0,(F199*Genanskaffelsespriser!$D223-(2009-F$3)/$C199*Genanskaffelsespriser!$D223*F199))","v":0},{"$f":"IF((G199*Genanskaffelsespriser!$D223-(2009-G$3)/$C199*Genanskaffelsespriser!$D223*G199)<0,0,(G199*Genanskaffelsespriser!$D223-(2009-G$3)/$C199*Genanskaffelsespriser!$D223*G199))","v":0},{"$f":"IF((H199*Genanskaffelsespriser!$D223-(2009-H$3)/$C199*Genanskaffelsespriser!$D223*H199)<0,0,(H199*Genanskaffelsespriser!$D223-(2009-H$3)/$C199*Genanskaffelsespriser!$D223*H199))","v":0},{"$f":"IF((I199*Genanskaffelsespriser!$D223-(2009-I$3)/$C199*Genanskaffelsespriser!$D223*I199)<0,0,(I199*Genanskaffelsespriser!$D223-(2009-I$3)/$C199*Genanskaffelsespriser!$D223*I199))","v":0},{"$f":"IF((J199*Genanskaffelsespriser!$D223-(2009-J$3)/$C199*Genanskaffelsespriser!$D223*J199)<0,0,(J199*Genanskaffelsespriser!$D223-(2009-J$3)/$C199*Genanskaffelsespriser!$D223*J199))","v":0},{"$f":"IF((K199*Genanskaffelsespriser!$D223-(2009-K$3)/$C199*Genanskaffelsespriser!$D223*K199)<0,0,(K199*Genanskaffelsespriser!$D223-(2009-K$3)/$C199*Genanskaffelsespriser!$D223*K199))","v":0},{"$f":"IF((L199*Genanskaffelsespriser!$D223-(2009-L$3)/$C199*Genanskaffelsespriser!$D223*L199)<0,0,(L199*Genanskaffelsespriser!$D223-(2009-L$3)/$C199*Genanskaffelsespriser!$D223*L199))","v":0},{"$f":"IF((M199*Genanskaffelsespriser!$D223-(2009-M$3)/$C199*Genanskaffelsespriser!$D223*M199)<0,0,(M199*Genanskaffelsespriser!$D223-(2009-M$3)/$C199*Genanskaffelsespriser!$D223*M199))","v":0},{"$f":"IF((N199*Genanskaffelsespriser!$D223-(2009-N$3)/$C199*Genanskaffelsespriser!$D223*N199)<0,0,(N199*Genanskaffelsespriser!$D223-(2009-N$3)/$C199*Genanskaffelsespriser!$D223*N199))","v":0},{"$f":"IF((O199*Genanskaffelsespriser!$D223-(2009-O$3)/$C199*Genanskaffelsespriser!$D223*O199)<0,0,(O199*Genanskaffelsespriser!$D223-(2009-O$3)/$C199*Genanskaffelsespriser!$D223*O199))","v":0},{"$f":"IF((P199*Genanskaffelsespriser!$D223-(2009-P$3)/$C199*Genanskaffelsespriser!$D223*P199)<0,0,(P199*Genanskaffelsespriser!$D223-(2009-P$3)/$C199*Genanskaffelsespriser!$D223*P199))","v":0},{"$f":"IF((Q199*Genanskaffelsespriser!$D223-(2009-Q$3)/$C199*Genanskaffelsespriser!$D223*Q199)<0,0,(Q199*Genanskaffelsespriser!$D223-(2009-Q$3)/$C199*Genanskaffelsespriser!$D223*Q199))","v":0},{"$f":"IF((R199*Genanskaffelsespriser!$D223-(2009-R$3)/$C199*Genanskaffelsespriser!$D223*R199)<0,0,(R199*Genanskaffelsespriser!$D223-(2009-R$3)/$C199*Genanskaffelsespriser!$D223*R199))","v":0},{"$f":"IF((S199*Genanskaffelsespriser!$D223-(2009-S$3)/$C199*Genanskaffelsespriser!$D223*S199)<0,0,(S199*Genanskaffelsespriser!$D223-(2009-S$3)/$C199*Genanskaffelsespriser!$D223*S199))","v":0},{"$f":"IF((T199*Genanskaffelsespriser!$D223-(2009-T$3)/$C199*Genanskaffelsespriser!$D223*T199)<0,0,(T199*Genanskaffelsespriser!$D223-(2009-T$3)/$C199*Genanskaffelsespriser!$D223*T199))","v":0},{"$f":"IF((U199*Genanskaffelsespriser!$D223-(2009-U$3)/$C199*Genanskaffelsespriser!$D223*U199)<0,0,(U199*Genanskaffelsespriser!$D223-(2009-U$3)/$C199*Genanskaffelsespriser!$D223*U199))","v":0},{"$f":"IF((V199*Genanskaffelsespriser!$D223-(2009-V$3)/$C199*Genanskaffelsespriser!$D223*V199)<0,0,(V199*Genanskaffelsespriser!$D223-(2009-V$3)/$C199*Genanskaffelsespriser!$D223*V199))","v":0},{"$f":"IF((W199*Genanskaffelsespriser!$D223-(2009-W$3)/$C199*Genanskaffelsespriser!$D223*W199)<0,0,(W199*Genanskaffelsespriser!$D223-(2009-W$3)/$C199*Genanskaffelsespriser!$D223*W199))","v":0},{"$f":"IF((X199*Genanskaffelsespriser!$D223-(2009-X$3)/$C199*Genanskaffelsespriser!$D223*X199)<0,0,(X199*Genanskaffelsespriser!$D223-(2009-X$3)/$C199*Genanskaffelsespriser!$D223*X199))","v":0},{"$f":"IF((Y199*Genanskaffelsespriser!$D223-(2009-Y$3)/$C199*Genanskaffelsespriser!$D223*Y199)<0,0,(Y199*Genanskaffelsespriser!$D223-(2009-Y$3)/$C199*Genanskaffelsespriser!$D223*Y199))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA199","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB199","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC199","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD199","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE199","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF199","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG199","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH199","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI199","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ199","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK199","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL199","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM199","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN199","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO199","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP199","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ199","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR199","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS199","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT199","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU199","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B224","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E224","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D200*Genanskaffelsespriser!$D224-(2009-D$3)/$C200*Genanskaffelsespriser!$D224*D200)<0,0,(D200*Genanskaffelsespriser!$D224-(2009-D$3)/$C200*Genanskaffelsespriser!$D224*D200))","v":0},{"$f":"IF((E200*Genanskaffelsespriser!$D224-(2009-E$3)/$C200*Genanskaffelsespriser!$D224*E200)<0,0,(E200*Genanskaffelsespriser!$D224-(2009-E$3)/$C200*Genanskaffelsespriser!$D224*E200))","v":0},{"$f":"IF((F200*Genanskaffelsespriser!$D224-(2009-F$3)/$C200*Genanskaffelsespriser!$D224*F200)<0,0,(F200*Genanskaffelsespriser!$D224-(2009-F$3)/$C200*Genanskaffelsespriser!$D224*F200))","v":0},{"$f":"IF((G200*Genanskaffelsespriser!$D224-(2009-G$3)/$C200*Genanskaffelsespriser!$D224*G200)<0,0,(G200*Genanskaffelsespriser!$D224-(2009-G$3)/$C200*Genanskaffelsespriser!$D224*G200))","v":0},{"$f":"IF((H200*Genanskaffelsespriser!$D224-(2009-H$3)/$C200*Genanskaffelsespriser!$D224*H200)<0,0,(H200*Genanskaffelsespriser!$D224-(2009-H$3)/$C200*Genanskaffelsespriser!$D224*H200))","v":0},{"$f":"IF((I200*Genanskaffelsespriser!$D224-(2009-I$3)/$C200*Genanskaffelsespriser!$D224*I200)<0,0,(I200*Genanskaffelsespriser!$D224-(2009-I$3)/$C200*Genanskaffelsespriser!$D224*I200))","v":0},{"$f":"IF((J200*Genanskaffelsespriser!$D224-(2009-J$3)/$C200*Genanskaffelsespriser!$D224*J200)<0,0,(J200*Genanskaffelsespriser!$D224-(2009-J$3)/$C200*Genanskaffelsespriser!$D224*J200))","v":0},{"$f":"IF((K200*Genanskaffelsespriser!$D224-(2009-K$3)/$C200*Genanskaffelsespriser!$D224*K200)<0,0,(K200*Genanskaffelsespriser!$D224-(2009-K$3)/$C200*Genanskaffelsespriser!$D224*K200))","v":0},{"$f":"IF((L200*Genanskaffelsespriser!$D224-(2009-L$3)/$C200*Genanskaffelsespriser!$D224*L200)<0,0,(L200*Genanskaffelsespriser!$D224-(2009-L$3)/$C200*Genanskaffelsespriser!$D224*L200))","v":0},{"$f":"IF((M200*Genanskaffelsespriser!$D224-(2009-M$3)/$C200*Genanskaffelsespriser!$D224*M200)<0,0,(M200*Genanskaffelsespriser!$D224-(2009-M$3)/$C200*Genanskaffelsespriser!$D224*M200))","v":0},{"$f":"IF((N200*Genanskaffelsespriser!$D224-(2009-N$3)/$C200*Genanskaffelsespriser!$D224*N200)<0,0,(N200*Genanskaffelsespriser!$D224-(2009-N$3)/$C200*Genanskaffelsespriser!$D224*N200))","v":0},{"$f":"IF((O200*Genanskaffelsespriser!$D224-(2009-O$3)/$C200*Genanskaffelsespriser!$D224*O200)<0,0,(O200*Genanskaffelsespriser!$D224-(2009-O$3)/$C200*Genanskaffelsespriser!$D224*O200))","v":0},{"$f":"IF((P200*Genanskaffelsespriser!$D224-(2009-P$3)/$C200*Genanskaffelsespriser!$D224*P200)<0,0,(P200*Genanskaffelsespriser!$D224-(2009-P$3)/$C200*Genanskaffelsespriser!$D224*P200))","v":0},{"$f":"IF((Q200*Genanskaffelsespriser!$D224-(2009-Q$3)/$C200*Genanskaffelsespriser!$D224*Q200)<0,0,(Q200*Genanskaffelsespriser!$D224-(2009-Q$3)/$C200*Genanskaffelsespriser!$D224*Q200))","v":0},{"$f":"IF((R200*Genanskaffelsespriser!$D224-(2009-R$3)/$C200*Genanskaffelsespriser!$D224*R200)<0,0,(R200*Genanskaffelsespriser!$D224-(2009-R$3)/$C200*Genanskaffelsespriser!$D224*R200))","v":0},{"$f":"IF((S200*Genanskaffelsespriser!$D224-(2009-S$3)/$C200*Genanskaffelsespriser!$D224*S200)<0,0,(S200*Genanskaffelsespriser!$D224-(2009-S$3)/$C200*Genanskaffelsespriser!$D224*S200))","v":0},{"$f":"IF((T200*Genanskaffelsespriser!$D224-(2009-T$3)/$C200*Genanskaffelsespriser!$D224*T200)<0,0,(T200*Genanskaffelsespriser!$D224-(2009-T$3)/$C200*Genanskaffelsespriser!$D224*T200))","v":0},{"$f":"IF((U200*Genanskaffelsespriser!$D224-(2009-U$3)/$C200*Genanskaffelsespriser!$D224*U200)<0,0,(U200*Genanskaffelsespriser!$D224-(2009-U$3)/$C200*Genanskaffelsespriser!$D224*U200))","v":0},{"$f":"IF((V200*Genanskaffelsespriser!$D224-(2009-V$3)/$C200*Genanskaffelsespriser!$D224*V200)<0,0,(V200*Genanskaffelsespriser!$D224-(2009-V$3)/$C200*Genanskaffelsespriser!$D224*V200))","v":0},{"$f":"IF((W200*Genanskaffelsespriser!$D224-(2009-W$3)/$C200*Genanskaffelsespriser!$D224*W200)<0,0,(W200*Genanskaffelsespriser!$D224-(2009-W$3)/$C200*Genanskaffelsespriser!$D224*W200))","v":0},{"$f":"IF((X200*Genanskaffelsespriser!$D224-(2009-X$3)/$C200*Genanskaffelsespriser!$D224*X200)<0,0,(X200*Genanskaffelsespriser!$D224-(2009-X$3)/$C200*Genanskaffelsespriser!$D224*X200))","v":0},{"$f":"IF((Y200*Genanskaffelsespriser!$D224-(2009-Y$3)/$C200*Genanskaffelsespriser!$D224*Y200)<0,0,(Y200*Genanskaffelsespriser!$D224-(2009-Y$3)/$C200*Genanskaffelsespriser!$D224*Y200))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B225","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E225","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D201*Genanskaffelsespriser!$D225-(2009-D$3)/($C201+D202)*Genanskaffelsespriser!$D225*D201)<0,0,(D201*Genanskaffelsespriser!$D225-(2009-D$3)/($C201+D202)*Genanskaffelsespriser!$D225*D201))","v":0},{"$f":"IF((E201*Genanskaffelsespriser!$D225-(2009-E$3)/($C201+E202)*Genanskaffelsespriser!$D225*E201)<0,0,(E201*Genanskaffelsespriser!$D225-(2009-E$3)/($C201+E202)*Genanskaffelsespriser!$D225*E201))","v":0},{"$f":"IF((F201*Genanskaffelsespriser!$D225-(2009-F$3)/($C201+F202)*Genanskaffelsespriser!$D225*F201)<0,0,(F201*Genanskaffelsespriser!$D225-(2009-F$3)/($C201+F202)*Genanskaffelsespriser!$D225*F201))","v":0},{"$f":"IF((G201*Genanskaffelsespriser!$D225-(2009-G$3)/($C201+G202)*Genanskaffelsespriser!$D225*G201)<0,0,(G201*Genanskaffelsespriser!$D225-(2009-G$3)/($C201+G202)*Genanskaffelsespriser!$D225*G201))","v":0},{"$f":"IF((H201*Genanskaffelsespriser!$D225-(2009-H$3)/($C201+H202)*Genanskaffelsespriser!$D225*H201)<0,0,(H201*Genanskaffelsespriser!$D225-(2009-H$3)/($C201+H202)*Genanskaffelsespriser!$D225*H201))","v":0},{"$f":"IF((I201*Genanskaffelsespriser!$D225-(2009-I$3)/($C201+I202)*Genanskaffelsespriser!$D225*I201)<0,0,(I201*Genanskaffelsespriser!$D225-(2009-I$3)/($C201+I202)*Genanskaffelsespriser!$D225*I201))","v":0},{"$f":"IF((J201*Genanskaffelsespriser!$D225-(2009-J$3)/($C201+J202)*Genanskaffelsespriser!$D225*J201)<0,0,(J201*Genanskaffelsespriser!$D225-(2009-J$3)/($C201+J202)*Genanskaffelsespriser!$D225*J201))","v":0},{"$f":"IF((K201*Genanskaffelsespriser!$D225-(2009-K$3)/($C201+K202)*Genanskaffelsespriser!$D225*K201)<0,0,(K201*Genanskaffelsespriser!$D225-(2009-K$3)/($C201+K202)*Genanskaffelsespriser!$D225*K201))","v":0},{"$f":"IF((L201*Genanskaffelsespriser!$D225-(2009-L$3)/($C201+L202)*Genanskaffelsespriser!$D225*L201)<0,0,(L201*Genanskaffelsespriser!$D225-(2009-L$3)/($C201+L202)*Genanskaffelsespriser!$D225*L201))","v":0},{"$f":"IF((M201*Genanskaffelsespriser!$D225-(2009-M$3)/($C201+M202)*Genanskaffelsespriser!$D225*M201)<0,0,(M201*Genanskaffelsespriser!$D225-(2009-M$3)/($C201+M202)*Genanskaffelsespriser!$D225*M201))","v":0},{"$f":"IF((N201*Genanskaffelsespriser!$D225-(2009-N$3)/($C201+N202)*Genanskaffelsespriser!$D225*N201)<0,0,(N201*Genanskaffelsespriser!$D225-(2009-N$3)/($C201+N202)*Genanskaffelsespriser!$D225*N201))","v":0},{"$f":"IF((O201*Genanskaffelsespriser!$D225-(2009-O$3)/($C201+O202)*Genanskaffelsespriser!$D225*O201)<0,0,(O201*Genanskaffelsespriser!$D225-(2009-O$3)/($C201+O202)*Genanskaffelsespriser!$D225*O201))","v":0},{"$f":"IF((P201*Genanskaffelsespriser!$D225-(2009-P$3)/($C201+P202)*Genanskaffelsespriser!$D225*P201)<0,0,(P201*Genanskaffelsespriser!$D225-(2009-P$3)/($C201+P202)*Genanskaffelsespriser!$D225*P201))","v":0},{"$f":"IF((Q201*Genanskaffelsespriser!$D225-(2009-Q$3)/($C201+Q202)*Genanskaffelsespriser!$D225*Q201)<0,0,(Q201*Genanskaffelsespriser!$D225-(2009-Q$3)/($C201+Q202)*Genanskaffelsespriser!$D225*Q201))","v":0},{"$f":"IF((R201*Genanskaffelsespriser!$D225-(2009-R$3)/($C201+R202)*Genanskaffelsespriser!$D225*R201)<0,0,(R201*Genanskaffelsespriser!$D225-(2009-R$3)/($C201+R202)*Genanskaffelsespriser!$D225*R201))","v":0},{"$f":"IF((S201*Genanskaffelsespriser!$D225-(2009-S$3)/($C201+S202)*Genanskaffelsespriser!$D225*S201)<0,0,(S201*Genanskaffelsespriser!$D225-(2009-S$3)/($C201+S202)*Genanskaffelsespriser!$D225*S201))","v":0},{"$f":"IF((T201*Genanskaffelsespriser!$D225-(2009-T$3)/($C201+T202)*Genanskaffelsespriser!$D225*T201)<0,0,(T201*Genanskaffelsespriser!$D225-(2009-T$3)/($C201+T202)*Genanskaffelsespriser!$D225*T201))","v":0},{"$f":"IF((U201*Genanskaffelsespriser!$D225-(2009-U$3)/($C201+U202)*Genanskaffelsespriser!$D225*U201)<0,0,(U201*Genanskaffelsespriser!$D225-(2009-U$3)/($C201+U202)*Genanskaffelsespriser!$D225*U201))","v":0},{"$f":"IF((V201*Genanskaffelsespriser!$D225-(2009-V$3)/($C201+V202)*Genanskaffelsespriser!$D225*V201)<0,0,(V201*Genanskaffelsespriser!$D225-(2009-V$3)/($C201+V202)*Genanskaffelsespriser!$D225*V201))","v":0},{"$f":"IF((W201*Genanskaffelsespriser!$D225-(2009-W$3)/($C201+W202)*Genanskaffelsespriser!$D225*W201)<0,0,(W201*Genanskaffelsespriser!$D225-(2009-W$3)/($C201+W202)*Genanskaffelsespriser!$D225*W201))","v":0},{"$f":"IF((X201*Genanskaffelsespriser!$D225-(2009-X$3)/($C201+X202)*Genanskaffelsespriser!$D225*X201)<0,0,(X201*Genanskaffelsespriser!$D225-(2009-X$3)/($C201+X202)*Genanskaffelsespriser!$D225*X201))","v":0},{"$f":"IF((Y201*Genanskaffelsespriser!$D225-(2009-Y$3)/($C201+Y202)*Genanskaffelsespriser!$D225*Y201)<0,0,(Y201*Genanskaffelsespriser!$D225-(2009-Y$3)/($C201+Y202)*Genanskaffelsespriser!$D225*Y201))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA201","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB201","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC201","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD201","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE201","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF201","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG201","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH201","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI201","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ201","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK201","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL201","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM201","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN201","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO201","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP201","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ201","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR201","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS201","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT201","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU201","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW204:AW223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT204:BT223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ204:CQ223)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B227","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E227","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D204*Genanskaffelsespriser!$D227-(2009-D$3)/($C204+D205)*Genanskaffelsespriser!$D227*D204)<0,0,(D204*Genanskaffelsespriser!$D227-(2009-D$3)/($C204+D205)*Genanskaffelsespriser!$D227*D204))","v":0},{"$f":"IF((E204*Genanskaffelsespriser!$D227-(2009-E$3)/($C204+E205)*Genanskaffelsespriser!$D227*E204)<0,0,(E204*Genanskaffelsespriser!$D227-(2009-E$3)/($C204+E205)*Genanskaffelsespriser!$D227*E204))","v":0},{"$f":"IF((F204*Genanskaffelsespriser!$D227-(2009-F$3)/($C204+F205)*Genanskaffelsespriser!$D227*F204)<0,0,(F204*Genanskaffelsespriser!$D227-(2009-F$3)/($C204+F205)*Genanskaffelsespriser!$D227*F204))","v":0},{"$f":"IF((G204*Genanskaffelsespriser!$D227-(2009-G$3)/($C204+G205)*Genanskaffelsespriser!$D227*G204)<0,0,(G204*Genanskaffelsespriser!$D227-(2009-G$3)/($C204+G205)*Genanskaffelsespriser!$D227*G204))","v":0},{"$f":"IF((H204*Genanskaffelsespriser!$D227-(2009-H$3)/($C204+H205)*Genanskaffelsespriser!$D227*H204)<0,0,(H204*Genanskaffelsespriser!$D227-(2009-H$3)/($C204+H205)*Genanskaffelsespriser!$D227*H204))","v":0},{"$f":"IF((I204*Genanskaffelsespriser!$D227-(2009-I$3)/($C204+I205)*Genanskaffelsespriser!$D227*I204)<0,0,(I204*Genanskaffelsespriser!$D227-(2009-I$3)/($C204+I205)*Genanskaffelsespriser!$D227*I204))","v":0},{"$f":"IF((J204*Genanskaffelsespriser!$D227-(2009-J$3)/($C204+J205)*Genanskaffelsespriser!$D227*J204)<0,0,(J204*Genanskaffelsespriser!$D227-(2009-J$3)/($C204+J205)*Genanskaffelsespriser!$D227*J204))","v":0},{"$f":"IF((K204*Genanskaffelsespriser!$D227-(2009-K$3)/($C204+K205)*Genanskaffelsespriser!$D227*K204)<0,0,(K204*Genanskaffelsespriser!$D227-(2009-K$3)/($C204+K205)*Genanskaffelsespriser!$D227*K204))","v":0},{"$f":"IF((L204*Genanskaffelsespriser!$D227-(2009-L$3)/($C204+L205)*Genanskaffelsespriser!$D227*L204)<0,0,(L204*Genanskaffelsespriser!$D227-(2009-L$3)/($C204+L205)*Genanskaffelsespriser!$D227*L204))","v":0},{"$f":"IF((M204*Genanskaffelsespriser!$D227-(2009-M$3)/($C204+M205)*Genanskaffelsespriser!$D227*M204)<0,0,(M204*Genanskaffelsespriser!$D227-(2009-M$3)/($C204+M205)*Genanskaffelsespriser!$D227*M204))","v":0},{"$f":"IF((N204*Genanskaffelsespriser!$D227-(2009-N$3)/($C204+N205)*Genanskaffelsespriser!$D227*N204)<0,0,(N204*Genanskaffelsespriser!$D227-(2009-N$3)/($C204+N205)*Genanskaffelsespriser!$D227*N204))","v":0},{"$f":"IF((O204*Genanskaffelsespriser!$D227-(2009-O$3)/($C204+O205)*Genanskaffelsespriser!$D227*O204)<0,0,(O204*Genanskaffelsespriser!$D227-(2009-O$3)/($C204+O205)*Genanskaffelsespriser!$D227*O204))","v":0},{"$f":"IF((P204*Genanskaffelsespriser!$D227-(2009-P$3)/($C204+P205)*Genanskaffelsespriser!$D227*P204)<0,0,(P204*Genanskaffelsespriser!$D227-(2009-P$3)/($C204+P205)*Genanskaffelsespriser!$D227*P204))","v":0},{"$f":"IF((Q204*Genanskaffelsespriser!$D227-(2009-Q$3)/($C204+Q205)*Genanskaffelsespriser!$D227*Q204)<0,0,(Q204*Genanskaffelsespriser!$D227-(2009-Q$3)/($C204+Q205)*Genanskaffelsespriser!$D227*Q204))","v":0},{"$f":"IF((R204*Genanskaffelsespriser!$D227-(2009-R$3)/($C204+R205)*Genanskaffelsespriser!$D227*R204)<0,0,(R204*Genanskaffelsespriser!$D227-(2009-R$3)/($C204+R205)*Genanskaffelsespriser!$D227*R204))","v":0},{"$f":"IF((S204*Genanskaffelsespriser!$D227-(2009-S$3)/($C204+S205)*Genanskaffelsespriser!$D227*S204)<0,0,(S204*Genanskaffelsespriser!$D227-(2009-S$3)/($C204+S205)*Genanskaffelsespriser!$D227*S204))","v":0},{"$f":"IF((T204*Genanskaffelsespriser!$D227-(2009-T$3)/($C204+T205)*Genanskaffelsespriser!$D227*T204)<0,0,(T204*Genanskaffelsespriser!$D227-(2009-T$3)/($C204+T205)*Genanskaffelsespriser!$D227*T204))","v":0},{"$f":"IF((U204*Genanskaffelsespriser!$D227-(2009-U$3)/($C204+U205)*Genanskaffelsespriser!$D227*U204)<0,0,(U204*Genanskaffelsespriser!$D227-(2009-U$3)/($C204+U205)*Genanskaffelsespriser!$D227*U204))","v":0},{"$f":"IF((V204*Genanskaffelsespriser!$D227-(2009-V$3)/($C204+V205)*Genanskaffelsespriser!$D227*V204)<0,0,(V204*Genanskaffelsespriser!$D227-(2009-V$3)/($C204+V205)*Genanskaffelsespriser!$D227*V204))","v":0},{"$f":"IF((W204*Genanskaffelsespriser!$D227-(2009-W$3)/($C204+W205)*Genanskaffelsespriser!$D227*W204)<0,0,(W204*Genanskaffelsespriser!$D227-(2009-W$3)/($C204+W205)*Genanskaffelsespriser!$D227*W204))","v":0},{"$f":"IF((X204*Genanskaffelsespriser!$D227-(2009-X$3)/($C204+X205)*Genanskaffelsespriser!$D227*X204)<0,0,(X204*Genanskaffelsespriser!$D227-(2009-X$3)/($C204+X205)*Genanskaffelsespriser!$D227*X204))","v":0},{"$f":"IF((Y204*Genanskaffelsespriser!$D227-(2009-Y$3)/($C204+Y205)*Genanskaffelsespriser!$D227*Y204)<0,0,(Y204*Genanskaffelsespriser!$D227-(2009-Y$3)/($C204+Y205)*Genanskaffelsespriser!$D227*Y204))","v":0},{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA204","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB204","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC204","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD204","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE204","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF204","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG204","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH204","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI204","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ204","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK204","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL204","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM204","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN204","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO204","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP204","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ204","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR204","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS204","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT204","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU204","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV204","v":0},{"$f":"+SUM(AX204:BS204)","v":0},{"$f":"(AA204+AX204)/2","v":0},{"$f":"(AB204+AY204)/2","v":0},{"$f":"(AC204+AZ204)/2","v":0},{"$f":"(AD204+BA204)/2","v":0},{"$f":"(AE204+BB204)/2","v":0},{"$f":"(AF204+BC204)/2","v":0},{"$f":"(AG204+BD204)/2","v":0},{"$f":"(AH204+BE204)/2","v":0},{"$f":"(AI204+BF204)/2","v":0},{"$f":"(AJ204+BG204)/2","v":0},{"$f":"(AK204+BH204)/2","v":0},{"$f":"(AL204+BI204)/2","v":0},{"$f":"(AM204+BJ204)/2","v":0},{"$f":"(AN204+BK204)/2","v":0},{"$f":"(AO204+BL204)/2","v":0},{"$f":"(AP204+BM204)/2","v":0},{"$f":"(AQ204+BN204)/2","v":0},{"$f":"(AR204+BO204)/2","v":0},{"$f":"(AS204+BP204)/2","v":0},{"$f":"(AT204+BQ204)/2","v":0},{"$f":"(AU204+BR204)/2","v":0},{"$f":"(AV204+BS204)/2","v":0},{"$f":"+AVERAGE(AW204,BT204)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B228","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E228","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D206*Genanskaffelsespriser!$D228-(2009-D$3)/$C206*Genanskaffelsespriser!$D228*D206)<0,0,(D206*Genanskaffelsespriser!$D228-(2009-D$3)/$C206*Genanskaffelsespriser!$D228*D206))","v":0},{"$f":"IF((E206*Genanskaffelsespriser!$D228-(2009-E$3)/$C206*Genanskaffelsespriser!$D228*E206)<0,0,(E206*Genanskaffelsespriser!$D228-(2009-E$3)/$C206*Genanskaffelsespriser!$D228*E206))","v":0},{"$f":"IF((F206*Genanskaffelsespriser!$D228-(2009-F$3)/$C206*Genanskaffelsespriser!$D228*F206)<0,0,(F206*Genanskaffelsespriser!$D228-(2009-F$3)/$C206*Genanskaffelsespriser!$D228*F206))","v":0},{"$f":"IF((G206*Genanskaffelsespriser!$D228-(2009-G$3)/$C206*Genanskaffelsespriser!$D228*G206)<0,0,(G206*Genanskaffelsespriser!$D228-(2009-G$3)/$C206*Genanskaffelsespriser!$D228*G206))","v":0},{"$f":"IF((H206*Genanskaffelsespriser!$D228-(2009-H$3)/$C206*Genanskaffelsespriser!$D228*H206)<0,0,(H206*Genanskaffelsespriser!$D228-(2009-H$3)/$C206*Genanskaffelsespriser!$D228*H206))","v":0},{"$f":"IF((I206*Genanskaffelsespriser!$D228-(2009-I$3)/$C206*Genanskaffelsespriser!$D228*I206)<0,0,(I206*Genanskaffelsespriser!$D228-(2009-I$3)/$C206*Genanskaffelsespriser!$D228*I206))","v":0},{"$f":"IF((J206*Genanskaffelsespriser!$D228-(2009-J$3)/$C206*Genanskaffelsespriser!$D228*J206)<0,0,(J206*Genanskaffelsespriser!$D228-(2009-J$3)/$C206*Genanskaffelsespriser!$D228*J206))","v":0},{"$f":"IF((K206*Genanskaffelsespriser!$D228-(2009-K$3)/$C206*Genanskaffelsespriser!$D228*K206)<0,0,(K206*Genanskaffelsespriser!$D228-(2009-K$3)/$C206*Genanskaffelsespriser!$D228*K206))","v":0},{"$f":"IF((L206*Genanskaffelsespriser!$D228-(2009-L$3)/$C206*Genanskaffelsespriser!$D228*L206)<0,0,(L206*Genanskaffelsespriser!$D228-(2009-L$3)/$C206*Genanskaffelsespriser!$D228*L206))","v":0},{"$f":"IF((M206*Genanskaffelsespriser!$D228-(2009-M$3)/$C206*Genanskaffelsespriser!$D228*M206)<0,0,(M206*Genanskaffelsespriser!$D228-(2009-M$3)/$C206*Genanskaffelsespriser!$D228*M206))","v":0},{"$f":"IF((N206*Genanskaffelsespriser!$D228-(2009-N$3)/$C206*Genanskaffelsespriser!$D228*N206)<0,0,(N206*Genanskaffelsespriser!$D228-(2009-N$3)/$C206*Genanskaffelsespriser!$D228*N206))","v":0},{"$f":"IF((O206*Genanskaffelsespriser!$D228-(2009-O$3)/$C206*Genanskaffelsespriser!$D228*O206)<0,0,(O206*Genanskaffelsespriser!$D228-(2009-O$3)/$C206*Genanskaffelsespriser!$D228*O206))","v":0},{"$f":"IF((P206*Genanskaffelsespriser!$D228-(2009-P$3)/$C206*Genanskaffelsespriser!$D228*P206)<0,0,(P206*Genanskaffelsespriser!$D228-(2009-P$3)/$C206*Genanskaffelsespriser!$D228*P206))","v":0},{"$f":"IF((Q206*Genanskaffelsespriser!$D228-(2009-Q$3)/$C206*Genanskaffelsespriser!$D228*Q206)<0,0,(Q206*Genanskaffelsespriser!$D228-(2009-Q$3)/$C206*Genanskaffelsespriser!$D228*Q206))","v":0},{"$f":"IF((R206*Genanskaffelsespriser!$D228-(2009-R$3)/$C206*Genanskaffelsespriser!$D228*R206)<0,0,(R206*Genanskaffelsespriser!$D228-(2009-R$3)/$C206*Genanskaffelsespriser!$D228*R206))","v":0},{"$f":"IF((S206*Genanskaffelsespriser!$D228-(2009-S$3)/$C206*Genanskaffelsespriser!$D228*S206)<0,0,(S206*Genanskaffelsespriser!$D228-(2009-S$3)/$C206*Genanskaffelsespriser!$D228*S206))","v":0},{"$f":"IF((T206*Genanskaffelsespriser!$D228-(2009-T$3)/$C206*Genanskaffelsespriser!$D228*T206)<0,0,(T206*Genanskaffelsespriser!$D228-(2009-T$3)/$C206*Genanskaffelsespriser!$D228*T206))","v":0},{"$f":"IF((U206*Genanskaffelsespriser!$D228-(2009-U$3)/$C206*Genanskaffelsespriser!$D228*U206)<0,0,(U206*Genanskaffelsespriser!$D228-(2009-U$3)/$C206*Genanskaffelsespriser!$D228*U206))","v":0},{"$f":"IF((V206*Genanskaffelsespriser!$D228-(2009-V$3)/$C206*Genanskaffelsespriser!$D228*V206)<0,0,(V206*Genanskaffelsespriser!$D228-(2009-V$3)/$C206*Genanskaffelsespriser!$D228*V206))","v":0},{"$f":"IF((W206*Genanskaffelsespriser!$D228-(2009-W$3)/$C206*Genanskaffelsespriser!$D228*W206)<0,0,(W206*Genanskaffelsespriser!$D228-(2009-W$3)/$C206*Genanskaffelsespriser!$D228*W206))","v":0},{"$f":"IF((X206*Genanskaffelsespriser!$D228-(2009-X$3)/$C206*Genanskaffelsespriser!$D228*X206)<0,0,(X206*Genanskaffelsespriser!$D228-(2009-X$3)/$C206*Genanskaffelsespriser!$D228*X206))","v":0},{"$f":"IF((Y206*Genanskaffelsespriser!$D228-(2009-Y$3)/$C206*Genanskaffelsespriser!$D228*Y206)<0,0,(Y206*Genanskaffelsespriser!$D228-(2009-Y$3)/$C206*Genanskaffelsespriser!$D228*Y206))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA206","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB206","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC206","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD206","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE206","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF206","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG206","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH206","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI206","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ206","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK206","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL206","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM206","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN206","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO206","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP206","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ206","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR206","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS206","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT206","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU206","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B229","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E229","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D207*Genanskaffelsespriser!$D229-(2009-D$3)/$C207*Genanskaffelsespriser!$D229*D207)<0,0,(D207*Genanskaffelsespriser!$D229-(2009-D$3)/$C207*Genanskaffelsespriser!$D229*D207))","v":0},{"$f":"IF((E207*Genanskaffelsespriser!$D229-(2009-E$3)/$C207*Genanskaffelsespriser!$D229*E207)<0,0,(E207*Genanskaffelsespriser!$D229-(2009-E$3)/$C207*Genanskaffelsespriser!$D229*E207))","v":0},{"$f":"IF((F207*Genanskaffelsespriser!$D229-(2009-F$3)/$C207*Genanskaffelsespriser!$D229*F207)<0,0,(F207*Genanskaffelsespriser!$D229-(2009-F$3)/$C207*Genanskaffelsespriser!$D229*F207))","v":0},{"$f":"IF((G207*Genanskaffelsespriser!$D229-(2009-G$3)/$C207*Genanskaffelsespriser!$D229*G207)<0,0,(G207*Genanskaffelsespriser!$D229-(2009-G$3)/$C207*Genanskaffelsespriser!$D229*G207))","v":0},{"$f":"IF((H207*Genanskaffelsespriser!$D229-(2009-H$3)/$C207*Genanskaffelsespriser!$D229*H207)<0,0,(H207*Genanskaffelsespriser!$D229-(2009-H$3)/$C207*Genanskaffelsespriser!$D229*H207))","v":0},{"$f":"IF((I207*Genanskaffelsespriser!$D229-(2009-I$3)/$C207*Genanskaffelsespriser!$D229*I207)<0,0,(I207*Genanskaffelsespriser!$D229-(2009-I$3)/$C207*Genanskaffelsespriser!$D229*I207))","v":0},{"$f":"IF((J207*Genanskaffelsespriser!$D229-(2009-J$3)/$C207*Genanskaffelsespriser!$D229*J207)<0,0,(J207*Genanskaffelsespriser!$D229-(2009-J$3)/$C207*Genanskaffelsespriser!$D229*J207))","v":0},{"$f":"IF((K207*Genanskaffelsespriser!$D229-(2009-K$3)/$C207*Genanskaffelsespriser!$D229*K207)<0,0,(K207*Genanskaffelsespriser!$D229-(2009-K$3)/$C207*Genanskaffelsespriser!$D229*K207))","v":0},{"$f":"IF((L207*Genanskaffelsespriser!$D229-(2009-L$3)/$C207*Genanskaffelsespriser!$D229*L207)<0,0,(L207*Genanskaffelsespriser!$D229-(2009-L$3)/$C207*Genanskaffelsespriser!$D229*L207))","v":0},{"$f":"IF((M207*Genanskaffelsespriser!$D229-(2009-M$3)/$C207*Genanskaffelsespriser!$D229*M207)<0,0,(M207*Genanskaffelsespriser!$D229-(2009-M$3)/$C207*Genanskaffelsespriser!$D229*M207))","v":0},{"$f":"IF((N207*Genanskaffelsespriser!$D229-(2009-N$3)/$C207*Genanskaffelsespriser!$D229*N207)<0,0,(N207*Genanskaffelsespriser!$D229-(2009-N$3)/$C207*Genanskaffelsespriser!$D229*N207))","v":0},{"$f":"IF((O207*Genanskaffelsespriser!$D229-(2009-O$3)/$C207*Genanskaffelsespriser!$D229*O207)<0,0,(O207*Genanskaffelsespriser!$D229-(2009-O$3)/$C207*Genanskaffelsespriser!$D229*O207))","v":0},{"$f":"IF((P207*Genanskaffelsespriser!$D229-(2009-P$3)/$C207*Genanskaffelsespriser!$D229*P207)<0,0,(P207*Genanskaffelsespriser!$D229-(2009-P$3)/$C207*Genanskaffelsespriser!$D229*P207))","v":0},{"$f":"IF((Q207*Genanskaffelsespriser!$D229-(2009-Q$3)/$C207*Genanskaffelsespriser!$D229*Q207)<0,0,(Q207*Genanskaffelsespriser!$D229-(2009-Q$3)/$C207*Genanskaffelsespriser!$D229*Q207))","v":0},{"$f":"IF((R207*Genanskaffelsespriser!$D229-(2009-R$3)/$C207*Genanskaffelsespriser!$D229*R207)<0,0,(R207*Genanskaffelsespriser!$D229-(2009-R$3)/$C207*Genanskaffelsespriser!$D229*R207))","v":0},{"$f":"IF((S207*Genanskaffelsespriser!$D229-(2009-S$3)/$C207*Genanskaffelsespriser!$D229*S207)<0,0,(S207*Genanskaffelsespriser!$D229-(2009-S$3)/$C207*Genanskaffelsespriser!$D229*S207))","v":0},{"$f":"IF((T207*Genanskaffelsespriser!$D229-(2009-T$3)/$C207*Genanskaffelsespriser!$D229*T207)<0,0,(T207*Genanskaffelsespriser!$D229-(2009-T$3)/$C207*Genanskaffelsespriser!$D229*T207))","v":0},{"$f":"IF((U207*Genanskaffelsespriser!$D229-(2009-U$3)/$C207*Genanskaffelsespriser!$D229*U207)<0,0,(U207*Genanskaffelsespriser!$D229-(2009-U$3)/$C207*Genanskaffelsespriser!$D229*U207))","v":0},{"$f":"IF((V207*Genanskaffelsespriser!$D229-(2009-V$3)/$C207*Genanskaffelsespriser!$D229*V207)<0,0,(V207*Genanskaffelsespriser!$D229-(2009-V$3)/$C207*Genanskaffelsespriser!$D229*V207))","v":0},{"$f":"IF((W207*Genanskaffelsespriser!$D229-(2009-W$3)/$C207*Genanskaffelsespriser!$D229*W207)<0,0,(W207*Genanskaffelsespriser!$D229-(2009-W$3)/$C207*Genanskaffelsespriser!$D229*W207))","v":0},{"$f":"IF((X207*Genanskaffelsespriser!$D229-(2009-X$3)/$C207*Genanskaffelsespriser!$D229*X207)<0,0,(X207*Genanskaffelsespriser!$D229-(2009-X$3)/$C207*Genanskaffelsespriser!$D229*X207))","v":0},{"$f":"IF((Y207*Genanskaffelsespriser!$D229-(2009-Y$3)/$C207*Genanskaffelsespriser!$D229*Y207)<0,0,(Y207*Genanskaffelsespriser!$D229-(2009-Y$3)/$C207*Genanskaffelsespriser!$D229*Y207))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA207","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB207","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC207","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD207","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE207","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF207","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG207","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH207","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI207","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ207","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK207","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL207","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM207","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN207","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO207","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP207","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ207","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR207","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS207","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT207","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU207","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B230","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E230","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D208*Genanskaffelsespriser!$D230-(2009-D$3)/$C208*Genanskaffelsespriser!$D230*D208)<0,0,(D208*Genanskaffelsespriser!$D230-(2009-D$3)/$C208*Genanskaffelsespriser!$D230*D208))","v":0},{"$f":"IF((E208*Genanskaffelsespriser!$D230-(2009-E$3)/$C208*Genanskaffelsespriser!$D230*E208)<0,0,(E208*Genanskaffelsespriser!$D230-(2009-E$3)/$C208*Genanskaffelsespriser!$D230*E208))","v":0},{"$f":"IF((F208*Genanskaffelsespriser!$D230-(2009-F$3)/$C208*Genanskaffelsespriser!$D230*F208)<0,0,(F208*Genanskaffelsespriser!$D230-(2009-F$3)/$C208*Genanskaffelsespriser!$D230*F208))","v":0},{"$f":"IF((G208*Genanskaffelsespriser!$D230-(2009-G$3)/$C208*Genanskaffelsespriser!$D230*G208)<0,0,(G208*Genanskaffelsespriser!$D230-(2009-G$3)/$C208*Genanskaffelsespriser!$D230*G208))","v":0},{"$f":"IF((H208*Genanskaffelsespriser!$D230-(2009-H$3)/$C208*Genanskaffelsespriser!$D230*H208)<0,0,(H208*Genanskaffelsespriser!$D230-(2009-H$3)/$C208*Genanskaffelsespriser!$D230*H208))","v":0},{"$f":"IF((I208*Genanskaffelsespriser!$D230-(2009-I$3)/$C208*Genanskaffelsespriser!$D230*I208)<0,0,(I208*Genanskaffelsespriser!$D230-(2009-I$3)/$C208*Genanskaffelsespriser!$D230*I208))","v":0},{"$f":"IF((J208*Genanskaffelsespriser!$D230-(2009-J$3)/$C208*Genanskaffelsespriser!$D230*J208)<0,0,(J208*Genanskaffelsespriser!$D230-(2009-J$3)/$C208*Genanskaffelsespriser!$D230*J208))","v":0},{"$f":"IF((K208*Genanskaffelsespriser!$D230-(2009-K$3)/$C208*Genanskaffelsespriser!$D230*K208)<0,0,(K208*Genanskaffelsespriser!$D230-(2009-K$3)/$C208*Genanskaffelsespriser!$D230*K208))","v":0},{"$f":"IF((L208*Genanskaffelsespriser!$D230-(2009-L$3)/$C208*Genanskaffelsespriser!$D230*L208)<0,0,(L208*Genanskaffelsespriser!$D230-(2009-L$3)/$C208*Genanskaffelsespriser!$D230*L208))","v":0},{"$f":"IF((M208*Genanskaffelsespriser!$D230-(2009-M$3)/$C208*Genanskaffelsespriser!$D230*M208)<0,0,(M208*Genanskaffelsespriser!$D230-(2009-M$3)/$C208*Genanskaffelsespriser!$D230*M208))","v":0},{"$f":"IF((N208*Genanskaffelsespriser!$D230-(2009-N$3)/$C208*Genanskaffelsespriser!$D230*N208)<0,0,(N208*Genanskaffelsespriser!$D230-(2009-N$3)/$C208*Genanskaffelsespriser!$D230*N208))","v":0},{"$f":"IF((O208*Genanskaffelsespriser!$D230-(2009-O$3)/$C208*Genanskaffelsespriser!$D230*O208)<0,0,(O208*Genanskaffelsespriser!$D230-(2009-O$3)/$C208*Genanskaffelsespriser!$D230*O208))","v":0},{"$f":"IF((P208*Genanskaffelsespriser!$D230-(2009-P$3)/$C208*Genanskaffelsespriser!$D230*P208)<0,0,(P208*Genanskaffelsespriser!$D230-(2009-P$3)/$C208*Genanskaffelsespriser!$D230*P208))","v":0},{"$f":"IF((Q208*Genanskaffelsespriser!$D230-(2009-Q$3)/$C208*Genanskaffelsespriser!$D230*Q208)<0,0,(Q208*Genanskaffelsespriser!$D230-(2009-Q$3)/$C208*Genanskaffelsespriser!$D230*Q208))","v":0},{"$f":"IF((R208*Genanskaffelsespriser!$D230-(2009-R$3)/$C208*Genanskaffelsespriser!$D230*R208)<0,0,(R208*Genanskaffelsespriser!$D230-(2009-R$3)/$C208*Genanskaffelsespriser!$D230*R208))","v":0},{"$f":"IF((S208*Genanskaffelsespriser!$D230-(2009-S$3)/$C208*Genanskaffelsespriser!$D230*S208)<0,0,(S208*Genanskaffelsespriser!$D230-(2009-S$3)/$C208*Genanskaffelsespriser!$D230*S208))","v":0},{"$f":"IF((T208*Genanskaffelsespriser!$D230-(2009-T$3)/$C208*Genanskaffelsespriser!$D230*T208)<0,0,(T208*Genanskaffelsespriser!$D230-(2009-T$3)/$C208*Genanskaffelsespriser!$D230*T208))","v":0},{"$f":"IF((U208*Genanskaffelsespriser!$D230-(2009-U$3)/$C208*Genanskaffelsespriser!$D230*U208)<0,0,(U208*Genanskaffelsespriser!$D230-(2009-U$3)/$C208*Genanskaffelsespriser!$D230*U208))","v":0},{"$f":"IF((V208*Genanskaffelsespriser!$D230-(2009-V$3)/$C208*Genanskaffelsespriser!$D230*V208)<0,0,(V208*Genanskaffelsespriser!$D230-(2009-V$3)/$C208*Genanskaffelsespriser!$D230*V208))","v":0},{"$f":"IF((W208*Genanskaffelsespriser!$D230-(2009-W$3)/$C208*Genanskaffelsespriser!$D230*W208)<0,0,(W208*Genanskaffelsespriser!$D230-(2009-W$3)/$C208*Genanskaffelsespriser!$D230*W208))","v":0},{"$f":"IF((X208*Genanskaffelsespriser!$D230-(2009-X$3)/$C208*Genanskaffelsespriser!$D230*X208)<0,0,(X208*Genanskaffelsespriser!$D230-(2009-X$3)/$C208*Genanskaffelsespriser!$D230*X208))","v":0},{"$f":"IF((Y208*Genanskaffelsespriser!$D230-(2009-Y$3)/$C208*Genanskaffelsespriser!$D230*Y208)<0,0,(Y208*Genanskaffelsespriser!$D230-(2009-Y$3)/$C208*Genanskaffelsespriser!$D230*Y208))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA208","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB208","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC208","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD208","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE208","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF208","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG208","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH208","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI208","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ208","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK208","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL208","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM208","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN208","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO208","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP208","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ208","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR208","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS208","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT208","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU208","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B231","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E231","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D209*Genanskaffelsespriser!$D231-(2009-D$3)/$C209*Genanskaffelsespriser!$D231*D209)<0,0,(D209*Genanskaffelsespriser!$D231-(2009-D$3)/$C209*Genanskaffelsespriser!$D231*D209))","v":0},{"$f":"IF((E209*Genanskaffelsespriser!$D231-(2009-E$3)/$C209*Genanskaffelsespriser!$D231*E209)<0,0,(E209*Genanskaffelsespriser!$D231-(2009-E$3)/$C209*Genanskaffelsespriser!$D231*E209))","v":0},{"$f":"IF((F209*Genanskaffelsespriser!$D231-(2009-F$3)/$C209*Genanskaffelsespriser!$D231*F209)<0,0,(F209*Genanskaffelsespriser!$D231-(2009-F$3)/$C209*Genanskaffelsespriser!$D231*F209))","v":0},{"$f":"IF((G209*Genanskaffelsespriser!$D231-(2009-G$3)/$C209*Genanskaffelsespriser!$D231*G209)<0,0,(G209*Genanskaffelsespriser!$D231-(2009-G$3)/$C209*Genanskaffelsespriser!$D231*G209))","v":0},{"$f":"IF((H209*Genanskaffelsespriser!$D231-(2009-H$3)/$C209*Genanskaffelsespriser!$D231*H209)<0,0,(H209*Genanskaffelsespriser!$D231-(2009-H$3)/$C209*Genanskaffelsespriser!$D231*H209))","v":0},{"$f":"IF((I209*Genanskaffelsespriser!$D231-(2009-I$3)/$C209*Genanskaffelsespriser!$D231*I209)<0,0,(I209*Genanskaffelsespriser!$D231-(2009-I$3)/$C209*Genanskaffelsespriser!$D231*I209))","v":0},{"$f":"IF((J209*Genanskaffelsespriser!$D231-(2009-J$3)/$C209*Genanskaffelsespriser!$D231*J209)<0,0,(J209*Genanskaffelsespriser!$D231-(2009-J$3)/$C209*Genanskaffelsespriser!$D231*J209))","v":0},{"$f":"IF((K209*Genanskaffelsespriser!$D231-(2009-K$3)/$C209*Genanskaffelsespriser!$D231*K209)<0,0,(K209*Genanskaffelsespriser!$D231-(2009-K$3)/$C209*Genanskaffelsespriser!$D231*K209))","v":0},{"$f":"IF((L209*Genanskaffelsespriser!$D231-(2009-L$3)/$C209*Genanskaffelsespriser!$D231*L209)<0,0,(L209*Genanskaffelsespriser!$D231-(2009-L$3)/$C209*Genanskaffelsespriser!$D231*L209))","v":0},{"$f":"IF((M209*Genanskaffelsespriser!$D231-(2009-M$3)/$C209*Genanskaffelsespriser!$D231*M209)<0,0,(M209*Genanskaffelsespriser!$D231-(2009-M$3)/$C209*Genanskaffelsespriser!$D231*M209))","v":0},{"$f":"IF((N209*Genanskaffelsespriser!$D231-(2009-N$3)/$C209*Genanskaffelsespriser!$D231*N209)<0,0,(N209*Genanskaffelsespriser!$D231-(2009-N$3)/$C209*Genanskaffelsespriser!$D231*N209))","v":0},{"$f":"IF((O209*Genanskaffelsespriser!$D231-(2009-O$3)/$C209*Genanskaffelsespriser!$D231*O209)<0,0,(O209*Genanskaffelsespriser!$D231-(2009-O$3)/$C209*Genanskaffelsespriser!$D231*O209))","v":0},{"$f":"IF((P209*Genanskaffelsespriser!$D231-(2009-P$3)/$C209*Genanskaffelsespriser!$D231*P209)<0,0,(P209*Genanskaffelsespriser!$D231-(2009-P$3)/$C209*Genanskaffelsespriser!$D231*P209))","v":0},{"$f":"IF((Q209*Genanskaffelsespriser!$D231-(2009-Q$3)/$C209*Genanskaffelsespriser!$D231*Q209)<0,0,(Q209*Genanskaffelsespriser!$D231-(2009-Q$3)/$C209*Genanskaffelsespriser!$D231*Q209))","v":0},{"$f":"IF((R209*Genanskaffelsespriser!$D231-(2009-R$3)/$C209*Genanskaffelsespriser!$D231*R209)<0,0,(R209*Genanskaffelsespriser!$D231-(2009-R$3)/$C209*Genanskaffelsespriser!$D231*R209))","v":0},{"$f":"IF((S209*Genanskaffelsespriser!$D231-(2009-S$3)/$C209*Genanskaffelsespriser!$D231*S209)<0,0,(S209*Genanskaffelsespriser!$D231-(2009-S$3)/$C209*Genanskaffelsespriser!$D231*S209))","v":0},{"$f":"IF((T209*Genanskaffelsespriser!$D231-(2009-T$3)/$C209*Genanskaffelsespriser!$D231*T209)<0,0,(T209*Genanskaffelsespriser!$D231-(2009-T$3)/$C209*Genanskaffelsespriser!$D231*T209))","v":0},{"$f":"IF((U209*Genanskaffelsespriser!$D231-(2009-U$3)/$C209*Genanskaffelsespriser!$D231*U209)<0,0,(U209*Genanskaffelsespriser!$D231-(2009-U$3)/$C209*Genanskaffelsespriser!$D231*U209))","v":0},{"$f":"IF((V209*Genanskaffelsespriser!$D231-(2009-V$3)/$C209*Genanskaffelsespriser!$D231*V209)<0,0,(V209*Genanskaffelsespriser!$D231-(2009-V$3)/$C209*Genanskaffelsespriser!$D231*V209))","v":0},{"$f":"IF((W209*Genanskaffelsespriser!$D231-(2009-W$3)/$C209*Genanskaffelsespriser!$D231*W209)<0,0,(W209*Genanskaffelsespriser!$D231-(2009-W$3)/$C209*Genanskaffelsespriser!$D231*W209))","v":0},{"$f":"IF((X209*Genanskaffelsespriser!$D231-(2009-X$3)/$C209*Genanskaffelsespriser!$D231*X209)<0,0,(X209*Genanskaffelsespriser!$D231-(2009-X$3)/$C209*Genanskaffelsespriser!$D231*X209))","v":0},{"$f":"IF((Y209*Genanskaffelsespriser!$D231-(2009-Y$3)/$C209*Genanskaffelsespriser!$D231*Y209)<0,0,(Y209*Genanskaffelsespriser!$D231-(2009-Y$3)/$C209*Genanskaffelsespriser!$D231*Y209))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA209","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB209","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC209","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD209","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE209","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF209","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG209","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH209","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI209","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ209","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK209","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL209","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM209","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN209","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO209","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP209","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ209","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR209","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS209","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT209","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU209","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B232","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E232","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D210*Genanskaffelsespriser!$D232-(2009-D$3)/$C210*Genanskaffelsespriser!$D232*D210)<0,0,(D210*Genanskaffelsespriser!$D232-(2009-D$3)/$C210*Genanskaffelsespriser!$D232*D210))","v":0},{"$f":"IF((E210*Genanskaffelsespriser!$D232-(2009-E$3)/$C210*Genanskaffelsespriser!$D232*E210)<0,0,(E210*Genanskaffelsespriser!$D232-(2009-E$3)/$C210*Genanskaffelsespriser!$D232*E210))","v":0},{"$f":"IF((F210*Genanskaffelsespriser!$D232-(2009-F$3)/$C210*Genanskaffelsespriser!$D232*F210)<0,0,(F210*Genanskaffelsespriser!$D232-(2009-F$3)/$C210*Genanskaffelsespriser!$D232*F210))","v":0},{"$f":"IF((G210*Genanskaffelsespriser!$D232-(2009-G$3)/$C210*Genanskaffelsespriser!$D232*G210)<0,0,(G210*Genanskaffelsespriser!$D232-(2009-G$3)/$C210*Genanskaffelsespriser!$D232*G210))","v":0},{"$f":"IF((H210*Genanskaffelsespriser!$D232-(2009-H$3)/$C210*Genanskaffelsespriser!$D232*H210)<0,0,(H210*Genanskaffelsespriser!$D232-(2009-H$3)/$C210*Genanskaffelsespriser!$D232*H210))","v":0},{"$f":"IF((I210*Genanskaffelsespriser!$D232-(2009-I$3)/$C210*Genanskaffelsespriser!$D232*I210)<0,0,(I210*Genanskaffelsespriser!$D232-(2009-I$3)/$C210*Genanskaffelsespriser!$D232*I210))","v":0},{"$f":"IF((J210*Genanskaffelsespriser!$D232-(2009-J$3)/$C210*Genanskaffelsespriser!$D232*J210)<0,0,(J210*Genanskaffelsespriser!$D232-(2009-J$3)/$C210*Genanskaffelsespriser!$D232*J210))","v":0},{"$f":"IF((K210*Genanskaffelsespriser!$D232-(2009-K$3)/$C210*Genanskaffelsespriser!$D232*K210)<0,0,(K210*Genanskaffelsespriser!$D232-(2009-K$3)/$C210*Genanskaffelsespriser!$D232*K210))","v":0},{"$f":"IF((L210*Genanskaffelsespriser!$D232-(2009-L$3)/$C210*Genanskaffelsespriser!$D232*L210)<0,0,(L210*Genanskaffelsespriser!$D232-(2009-L$3)/$C210*Genanskaffelsespriser!$D232*L210))","v":0},{"$f":"IF((M210*Genanskaffelsespriser!$D232-(2009-M$3)/$C210*Genanskaffelsespriser!$D232*M210)<0,0,(M210*Genanskaffelsespriser!$D232-(2009-M$3)/$C210*Genanskaffelsespriser!$D232*M210))","v":0},{"$f":"IF((N210*Genanskaffelsespriser!$D232-(2009-N$3)/$C210*Genanskaffelsespriser!$D232*N210)<0,0,(N210*Genanskaffelsespriser!$D232-(2009-N$3)/$C210*Genanskaffelsespriser!$D232*N210))","v":0},{"$f":"IF((O210*Genanskaffelsespriser!$D232-(2009-O$3)/$C210*Genanskaffelsespriser!$D232*O210)<0,0,(O210*Genanskaffelsespriser!$D232-(2009-O$3)/$C210*Genanskaffelsespriser!$D232*O210))","v":0},{"$f":"IF((P210*Genanskaffelsespriser!$D232-(2009-P$3)/$C210*Genanskaffelsespriser!$D232*P210)<0,0,(P210*Genanskaffelsespriser!$D232-(2009-P$3)/$C210*Genanskaffelsespriser!$D232*P210))","v":0},{"$f":"IF((Q210*Genanskaffelsespriser!$D232-(2009-Q$3)/$C210*Genanskaffelsespriser!$D232*Q210)<0,0,(Q210*Genanskaffelsespriser!$D232-(2009-Q$3)/$C210*Genanskaffelsespriser!$D232*Q210))","v":0},{"$f":"IF((R210*Genanskaffelsespriser!$D232-(2009-R$3)/$C210*Genanskaffelsespriser!$D232*R210)<0,0,(R210*Genanskaffelsespriser!$D232-(2009-R$3)/$C210*Genanskaffelsespriser!$D232*R210))","v":0},{"$f":"IF((S210*Genanskaffelsespriser!$D232-(2009-S$3)/$C210*Genanskaffelsespriser!$D232*S210)<0,0,(S210*Genanskaffelsespriser!$D232-(2009-S$3)/$C210*Genanskaffelsespriser!$D232*S210))","v":0},{"$f":"IF((T210*Genanskaffelsespriser!$D232-(2009-T$3)/$C210*Genanskaffelsespriser!$D232*T210)<0,0,(T210*Genanskaffelsespriser!$D232-(2009-T$3)/$C210*Genanskaffelsespriser!$D232*T210))","v":0},{"$f":"IF((U210*Genanskaffelsespriser!$D232-(2009-U$3)/$C210*Genanskaffelsespriser!$D232*U210)<0,0,(U210*Genanskaffelsespriser!$D232-(2009-U$3)/$C210*Genanskaffelsespriser!$D232*U210))","v":0},{"$f":"IF((V210*Genanskaffelsespriser!$D232-(2009-V$3)/$C210*Genanskaffelsespriser!$D232*V210)<0,0,(V210*Genanskaffelsespriser!$D232-(2009-V$3)/$C210*Genanskaffelsespriser!$D232*V210))","v":0},{"$f":"IF((W210*Genanskaffelsespriser!$D232-(2009-W$3)/$C210*Genanskaffelsespriser!$D232*W210)<0,0,(W210*Genanskaffelsespriser!$D232-(2009-W$3)/$C210*Genanskaffelsespriser!$D232*W210))","v":0},{"$f":"IF((X210*Genanskaffelsespriser!$D232-(2009-X$3)/$C210*Genanskaffelsespriser!$D232*X210)<0,0,(X210*Genanskaffelsespriser!$D232-(2009-X$3)/$C210*Genanskaffelsespriser!$D232*X210))","v":0},{"$f":"IF((Y210*Genanskaffelsespriser!$D232-(2009-Y$3)/$C210*Genanskaffelsespriser!$D232*Y210)<0,0,(Y210*Genanskaffelsespriser!$D232-(2009-Y$3)/$C210*Genanskaffelsespriser!$D232*Y210))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA210","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB210","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC210","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD210","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE210","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF210","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG210","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH210","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI210","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ210","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK210","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL210","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM210","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN210","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO210","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP210","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ210","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR210","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS210","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT210","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU210","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B233","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E233","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D211*Genanskaffelsespriser!$D233-(2009-D$3)/$C211*Genanskaffelsespriser!$D233*D211)<0,0,(D211*Genanskaffelsespriser!$D233-(2009-D$3)/$C211*Genanskaffelsespriser!$D233*D211))","v":0},{"$f":"IF((E211*Genanskaffelsespriser!$D233-(2009-E$3)/$C211*Genanskaffelsespriser!$D233*E211)<0,0,(E211*Genanskaffelsespriser!$D233-(2009-E$3)/$C211*Genanskaffelsespriser!$D233*E211))","v":0},{"$f":"IF((F211*Genanskaffelsespriser!$D233-(2009-F$3)/$C211*Genanskaffelsespriser!$D233*F211)<0,0,(F211*Genanskaffelsespriser!$D233-(2009-F$3)/$C211*Genanskaffelsespriser!$D233*F211))","v":0},{"$f":"IF((G211*Genanskaffelsespriser!$D233-(2009-G$3)/$C211*Genanskaffelsespriser!$D233*G211)<0,0,(G211*Genanskaffelsespriser!$D233-(2009-G$3)/$C211*Genanskaffelsespriser!$D233*G211))","v":0},{"$f":"IF((H211*Genanskaffelsespriser!$D233-(2009-H$3)/$C211*Genanskaffelsespriser!$D233*H211)<0,0,(H211*Genanskaffelsespriser!$D233-(2009-H$3)/$C211*Genanskaffelsespriser!$D233*H211))","v":0},{"$f":"IF((I211*Genanskaffelsespriser!$D233-(2009-I$3)/$C211*Genanskaffelsespriser!$D233*I211)<0,0,(I211*Genanskaffelsespriser!$D233-(2009-I$3)/$C211*Genanskaffelsespriser!$D233*I211))","v":0},{"$f":"IF((J211*Genanskaffelsespriser!$D233-(2009-J$3)/$C211*Genanskaffelsespriser!$D233*J211)<0,0,(J211*Genanskaffelsespriser!$D233-(2009-J$3)/$C211*Genanskaffelsespriser!$D233*J211))","v":0},{"$f":"IF((K211*Genanskaffelsespriser!$D233-(2009-K$3)/$C211*Genanskaffelsespriser!$D233*K211)<0,0,(K211*Genanskaffelsespriser!$D233-(2009-K$3)/$C211*Genanskaffelsespriser!$D233*K211))","v":0},{"$f":"IF((L211*Genanskaffelsespriser!$D233-(2009-L$3)/$C211*Genanskaffelsespriser!$D233*L211)<0,0,(L211*Genanskaffelsespriser!$D233-(2009-L$3)/$C211*Genanskaffelsespriser!$D233*L211))","v":0},{"$f":"IF((M211*Genanskaffelsespriser!$D233-(2009-M$3)/$C211*Genanskaffelsespriser!$D233*M211)<0,0,(M211*Genanskaffelsespriser!$D233-(2009-M$3)/$C211*Genanskaffelsespriser!$D233*M211))","v":0},{"$f":"IF((N211*Genanskaffelsespriser!$D233-(2009-N$3)/$C211*Genanskaffelsespriser!$D233*N211)<0,0,(N211*Genanskaffelsespriser!$D233-(2009-N$3)/$C211*Genanskaffelsespriser!$D233*N211))","v":0},{"$f":"IF((O211*Genanskaffelsespriser!$D233-(2009-O$3)/$C211*Genanskaffelsespriser!$D233*O211)<0,0,(O211*Genanskaffelsespriser!$D233-(2009-O$3)/$C211*Genanskaffelsespriser!$D233*O211))","v":0},{"$f":"IF((P211*Genanskaffelsespriser!$D233-(2009-P$3)/$C211*Genanskaffelsespriser!$D233*P211)<0,0,(P211*Genanskaffelsespriser!$D233-(2009-P$3)/$C211*Genanskaffelsespriser!$D233*P211))","v":0},{"$f":"IF((Q211*Genanskaffelsespriser!$D233-(2009-Q$3)/$C211*Genanskaffelsespriser!$D233*Q211)<0,0,(Q211*Genanskaffelsespriser!$D233-(2009-Q$3)/$C211*Genanskaffelsespriser!$D233*Q211))","v":0},{"$f":"IF((R211*Genanskaffelsespriser!$D233-(2009-R$3)/$C211*Genanskaffelsespriser!$D233*R211)<0,0,(R211*Genanskaffelsespriser!$D233-(2009-R$3)/$C211*Genanskaffelsespriser!$D233*R211))","v":0},{"$f":"IF((S211*Genanskaffelsespriser!$D233-(2009-S$3)/$C211*Genanskaffelsespriser!$D233*S211)<0,0,(S211*Genanskaffelsespriser!$D233-(2009-S$3)/$C211*Genanskaffelsespriser!$D233*S211))","v":0},{"$f":"IF((T211*Genanskaffelsespriser!$D233-(2009-T$3)/$C211*Genanskaffelsespriser!$D233*T211)<0,0,(T211*Genanskaffelsespriser!$D233-(2009-T$3)/$C211*Genanskaffelsespriser!$D233*T211))","v":0},{"$f":"IF((U211*Genanskaffelsespriser!$D233-(2009-U$3)/$C211*Genanskaffelsespriser!$D233*U211)<0,0,(U211*Genanskaffelsespriser!$D233-(2009-U$3)/$C211*Genanskaffelsespriser!$D233*U211))","v":0},{"$f":"IF((V211*Genanskaffelsespriser!$D233-(2009-V$3)/$C211*Genanskaffelsespriser!$D233*V211)<0,0,(V211*Genanskaffelsespriser!$D233-(2009-V$3)/$C211*Genanskaffelsespriser!$D233*V211))","v":0},{"$f":"IF((W211*Genanskaffelsespriser!$D233-(2009-W$3)/$C211*Genanskaffelsespriser!$D233*W211)<0,0,(W211*Genanskaffelsespriser!$D233-(2009-W$3)/$C211*Genanskaffelsespriser!$D233*W211))","v":0},{"$f":"IF((X211*Genanskaffelsespriser!$D233-(2009-X$3)/$C211*Genanskaffelsespriser!$D233*X211)<0,0,(X211*Genanskaffelsespriser!$D233-(2009-X$3)/$C211*Genanskaffelsespriser!$D233*X211))","v":0},{"$f":"IF((Y211*Genanskaffelsespriser!$D233-(2009-Y$3)/$C211*Genanskaffelsespriser!$D233*Y211)<0,0,(Y211*Genanskaffelsespriser!$D233-(2009-Y$3)/$C211*Genanskaffelsespriser!$D233*Y211))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA211","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB211","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC211","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD211","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE211","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF211","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG211","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH211","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI211","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ211","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK211","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL211","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM211","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN211","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO211","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP211","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ211","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR211","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS211","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT211","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU211","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B234","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E234","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D212*Genanskaffelsespriser!$D234-(2009-D$3)/$C212*Genanskaffelsespriser!$D234*D212)<0,0,(D212*Genanskaffelsespriser!$D234-(2009-D$3)/$C212*Genanskaffelsespriser!$D234*D212))","v":0},{"$f":"IF((E212*Genanskaffelsespriser!$D234-(2009-E$3)/$C212*Genanskaffelsespriser!$D234*E212)<0,0,(E212*Genanskaffelsespriser!$D234-(2009-E$3)/$C212*Genanskaffelsespriser!$D234*E212))","v":0},{"$f":"IF((F212*Genanskaffelsespriser!$D234-(2009-F$3)/$C212*Genanskaffelsespriser!$D234*F212)<0,0,(F212*Genanskaffelsespriser!$D234-(2009-F$3)/$C212*Genanskaffelsespriser!$D234*F212))","v":0},{"$f":"IF((G212*Genanskaffelsespriser!$D234-(2009-G$3)/$C212*Genanskaffelsespriser!$D234*G212)<0,0,(G212*Genanskaffelsespriser!$D234-(2009-G$3)/$C212*Genanskaffelsespriser!$D234*G212))","v":0},{"$f":"IF((H212*Genanskaffelsespriser!$D234-(2009-H$3)/$C212*Genanskaffelsespriser!$D234*H212)<0,0,(H212*Genanskaffelsespriser!$D234-(2009-H$3)/$C212*Genanskaffelsespriser!$D234*H212))","v":0},{"$f":"IF((I212*Genanskaffelsespriser!$D234-(2009-I$3)/$C212*Genanskaffelsespriser!$D234*I212)<0,0,(I212*Genanskaffelsespriser!$D234-(2009-I$3)/$C212*Genanskaffelsespriser!$D234*I212))","v":0},{"$f":"IF((J212*Genanskaffelsespriser!$D234-(2009-J$3)/$C212*Genanskaffelsespriser!$D234*J212)<0,0,(J212*Genanskaffelsespriser!$D234-(2009-J$3)/$C212*Genanskaffelsespriser!$D234*J212))","v":0},{"$f":"IF((K212*Genanskaffelsespriser!$D234-(2009-K$3)/$C212*Genanskaffelsespriser!$D234*K212)<0,0,(K212*Genanskaffelsespriser!$D234-(2009-K$3)/$C212*Genanskaffelsespriser!$D234*K212))","v":0},{"$f":"IF((L212*Genanskaffelsespriser!$D234-(2009-L$3)/$C212*Genanskaffelsespriser!$D234*L212)<0,0,(L212*Genanskaffelsespriser!$D234-(2009-L$3)/$C212*Genanskaffelsespriser!$D234*L212))","v":0},{"$f":"IF((M212*Genanskaffelsespriser!$D234-(2009-M$3)/$C212*Genanskaffelsespriser!$D234*M212)<0,0,(M212*Genanskaffelsespriser!$D234-(2009-M$3)/$C212*Genanskaffelsespriser!$D234*M212))","v":0},{"$f":"IF((N212*Genanskaffelsespriser!$D234-(2009-N$3)/$C212*Genanskaffelsespriser!$D234*N212)<0,0,(N212*Genanskaffelsespriser!$D234-(2009-N$3)/$C212*Genanskaffelsespriser!$D234*N212))","v":0},{"$f":"IF((O212*Genanskaffelsespriser!$D234-(2009-O$3)/$C212*Genanskaffelsespriser!$D234*O212)<0,0,(O212*Genanskaffelsespriser!$D234-(2009-O$3)/$C212*Genanskaffelsespriser!$D234*O212))","v":0},{"$f":"IF((P212*Genanskaffelsespriser!$D234-(2009-P$3)/$C212*Genanskaffelsespriser!$D234*P212)<0,0,(P212*Genanskaffelsespriser!$D234-(2009-P$3)/$C212*Genanskaffelsespriser!$D234*P212))","v":0},{"$f":"IF((Q212*Genanskaffelsespriser!$D234-(2009-Q$3)/$C212*Genanskaffelsespriser!$D234*Q212)<0,0,(Q212*Genanskaffelsespriser!$D234-(2009-Q$3)/$C212*Genanskaffelsespriser!$D234*Q212))","v":0},{"$f":"IF((R212*Genanskaffelsespriser!$D234-(2009-R$3)/$C212*Genanskaffelsespriser!$D234*R212)<0,0,(R212*Genanskaffelsespriser!$D234-(2009-R$3)/$C212*Genanskaffelsespriser!$D234*R212))","v":0},{"$f":"IF((S212*Genanskaffelsespriser!$D234-(2009-S$3)/$C212*Genanskaffelsespriser!$D234*S212)<0,0,(S212*Genanskaffelsespriser!$D234-(2009-S$3)/$C212*Genanskaffelsespriser!$D234*S212))","v":0},{"$f":"IF((T212*Genanskaffelsespriser!$D234-(2009-T$3)/$C212*Genanskaffelsespriser!$D234*T212)<0,0,(T212*Genanskaffelsespriser!$D234-(2009-T$3)/$C212*Genanskaffelsespriser!$D234*T212))","v":0},{"$f":"IF((U212*Genanskaffelsespriser!$D234-(2009-U$3)/$C212*Genanskaffelsespriser!$D234*U212)<0,0,(U212*Genanskaffelsespriser!$D234-(2009-U$3)/$C212*Genanskaffelsespriser!$D234*U212))","v":0},{"$f":"IF((V212*Genanskaffelsespriser!$D234-(2009-V$3)/$C212*Genanskaffelsespriser!$D234*V212)<0,0,(V212*Genanskaffelsespriser!$D234-(2009-V$3)/$C212*Genanskaffelsespriser!$D234*V212))","v":0},{"$f":"IF((W212*Genanskaffelsespriser!$D234-(2009-W$3)/$C212*Genanskaffelsespriser!$D234*W212)<0,0,(W212*Genanskaffelsespriser!$D234-(2009-W$3)/$C212*Genanskaffelsespriser!$D234*W212))","v":0},{"$f":"IF((X212*Genanskaffelsespriser!$D234-(2009-X$3)/$C212*Genanskaffelsespriser!$D234*X212)<0,0,(X212*Genanskaffelsespriser!$D234-(2009-X$3)/$C212*Genanskaffelsespriser!$D234*X212))","v":0},{"$f":"IF((Y212*Genanskaffelsespriser!$D234-(2009-Y$3)/$C212*Genanskaffelsespriser!$D234*Y212)<0,0,(Y212*Genanskaffelsespriser!$D234-(2009-Y$3)/$C212*Genanskaffelsespriser!$D234*Y212))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA212","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB212","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC212","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD212","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE212","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF212","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG212","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH212","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI212","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ212","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK212","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL212","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM212","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN212","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO212","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP212","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ212","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR212","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS212","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT212","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU212","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B235","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E235","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D213*Genanskaffelsespriser!$D235-(2009-D$3)/$C213*Genanskaffelsespriser!$D235*D213)<0,0,(D213*Genanskaffelsespriser!$D235-(2009-D$3)/$C213*Genanskaffelsespriser!$D235*D213))","v":0},{"$f":"IF((E213*Genanskaffelsespriser!$D235-(2009-E$3)/$C213*Genanskaffelsespriser!$D235*E213)<0,0,(E213*Genanskaffelsespriser!$D235-(2009-E$3)/$C213*Genanskaffelsespriser!$D235*E213))","v":0},{"$f":"IF((F213*Genanskaffelsespriser!$D235-(2009-F$3)/$C213*Genanskaffelsespriser!$D235*F213)<0,0,(F213*Genanskaffelsespriser!$D235-(2009-F$3)/$C213*Genanskaffelsespriser!$D235*F213))","v":0},{"$f":"IF((G213*Genanskaffelsespriser!$D235-(2009-G$3)/$C213*Genanskaffelsespriser!$D235*G213)<0,0,(G213*Genanskaffelsespriser!$D235-(2009-G$3)/$C213*Genanskaffelsespriser!$D235*G213))","v":0},{"$f":"IF((H213*Genanskaffelsespriser!$D235-(2009-H$3)/$C213*Genanskaffelsespriser!$D235*H213)<0,0,(H213*Genanskaffelsespriser!$D235-(2009-H$3)/$C213*Genanskaffelsespriser!$D235*H213))","v":0},{"$f":"IF((I213*Genanskaffelsespriser!$D235-(2009-I$3)/$C213*Genanskaffelsespriser!$D235*I213)<0,0,(I213*Genanskaffelsespriser!$D235-(2009-I$3)/$C213*Genanskaffelsespriser!$D235*I213))","v":0},{"$f":"IF((J213*Genanskaffelsespriser!$D235-(2009-J$3)/$C213*Genanskaffelsespriser!$D235*J213)<0,0,(J213*Genanskaffelsespriser!$D235-(2009-J$3)/$C213*Genanskaffelsespriser!$D235*J213))","v":0},{"$f":"IF((K213*Genanskaffelsespriser!$D235-(2009-K$3)/$C213*Genanskaffelsespriser!$D235*K213)<0,0,(K213*Genanskaffelsespriser!$D235-(2009-K$3)/$C213*Genanskaffelsespriser!$D235*K213))","v":0},{"$f":"IF((L213*Genanskaffelsespriser!$D235-(2009-L$3)/$C213*Genanskaffelsespriser!$D235*L213)<0,0,(L213*Genanskaffelsespriser!$D235-(2009-L$3)/$C213*Genanskaffelsespriser!$D235*L213))","v":0},{"$f":"IF((M213*Genanskaffelsespriser!$D235-(2009-M$3)/$C213*Genanskaffelsespriser!$D235*M213)<0,0,(M213*Genanskaffelsespriser!$D235-(2009-M$3)/$C213*Genanskaffelsespriser!$D235*M213))","v":0},{"$f":"IF((N213*Genanskaffelsespriser!$D235-(2009-N$3)/$C213*Genanskaffelsespriser!$D235*N213)<0,0,(N213*Genanskaffelsespriser!$D235-(2009-N$3)/$C213*Genanskaffelsespriser!$D235*N213))","v":0},{"$f":"IF((O213*Genanskaffelsespriser!$D235-(2009-O$3)/$C213*Genanskaffelsespriser!$D235*O213)<0,0,(O213*Genanskaffelsespriser!$D235-(2009-O$3)/$C213*Genanskaffelsespriser!$D235*O213))","v":0},{"$f":"IF((P213*Genanskaffelsespriser!$D235-(2009-P$3)/$C213*Genanskaffelsespriser!$D235*P213)<0,0,(P213*Genanskaffelsespriser!$D235-(2009-P$3)/$C213*Genanskaffelsespriser!$D235*P213))","v":0},{"$f":"IF((Q213*Genanskaffelsespriser!$D235-(2009-Q$3)/$C213*Genanskaffelsespriser!$D235*Q213)<0,0,(Q213*Genanskaffelsespriser!$D235-(2009-Q$3)/$C213*Genanskaffelsespriser!$D235*Q213))","v":0},{"$f":"IF((R213*Genanskaffelsespriser!$D235-(2009-R$3)/$C213*Genanskaffelsespriser!$D235*R213)<0,0,(R213*Genanskaffelsespriser!$D235-(2009-R$3)/$C213*Genanskaffelsespriser!$D235*R213))","v":0},{"$f":"IF((S213*Genanskaffelsespriser!$D235-(2009-S$3)/$C213*Genanskaffelsespriser!$D235*S213)<0,0,(S213*Genanskaffelsespriser!$D235-(2009-S$3)/$C213*Genanskaffelsespriser!$D235*S213))","v":0},{"$f":"IF((T213*Genanskaffelsespriser!$D235-(2009-T$3)/$C213*Genanskaffelsespriser!$D235*T213)<0,0,(T213*Genanskaffelsespriser!$D235-(2009-T$3)/$C213*Genanskaffelsespriser!$D235*T213))","v":0},{"$f":"IF((U213*Genanskaffelsespriser!$D235-(2009-U$3)/$C213*Genanskaffelsespriser!$D235*U213)<0,0,(U213*Genanskaffelsespriser!$D235-(2009-U$3)/$C213*Genanskaffelsespriser!$D235*U213))","v":0},{"$f":"IF((V213*Genanskaffelsespriser!$D235-(2009-V$3)/$C213*Genanskaffelsespriser!$D235*V213)<0,0,(V213*Genanskaffelsespriser!$D235-(2009-V$3)/$C213*Genanskaffelsespriser!$D235*V213))","v":0},{"$f":"IF((W213*Genanskaffelsespriser!$D235-(2009-W$3)/$C213*Genanskaffelsespriser!$D235*W213)<0,0,(W213*Genanskaffelsespriser!$D235-(2009-W$3)/$C213*Genanskaffelsespriser!$D235*W213))","v":0},{"$f":"IF((X213*Genanskaffelsespriser!$D235-(2009-X$3)/$C213*Genanskaffelsespriser!$D235*X213)<0,0,(X213*Genanskaffelsespriser!$D235-(2009-X$3)/$C213*Genanskaffelsespriser!$D235*X213))","v":0},{"$f":"IF((Y213*Genanskaffelsespriser!$D235-(2009-Y$3)/$C213*Genanskaffelsespriser!$D235*Y213)<0,0,(Y213*Genanskaffelsespriser!$D235-(2009-Y$3)/$C213*Genanskaffelsespriser!$D235*Y213))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA213","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB213","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC213","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD213","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE213","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF213","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG213","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH213","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI213","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ213","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK213","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL213","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM213","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN213","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO213","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP213","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ213","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR213","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS213","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT213","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU213","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B236","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E236","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D214*Genanskaffelsespriser!$D236-(2009-D$3)/$C214*Genanskaffelsespriser!$D236*D214)<0,0,(D214*Genanskaffelsespriser!$D236-(2009-D$3)/$C214*Genanskaffelsespriser!$D236*D214))","v":0},{"$f":"IF((E214*Genanskaffelsespriser!$D236-(2009-E$3)/$C214*Genanskaffelsespriser!$D236*E214)<0,0,(E214*Genanskaffelsespriser!$D236-(2009-E$3)/$C214*Genanskaffelsespriser!$D236*E214))","v":0},{"$f":"IF((F214*Genanskaffelsespriser!$D236-(2009-F$3)/$C214*Genanskaffelsespriser!$D236*F214)<0,0,(F214*Genanskaffelsespriser!$D236-(2009-F$3)/$C214*Genanskaffelsespriser!$D236*F214))","v":0},{"$f":"IF((G214*Genanskaffelsespriser!$D236-(2009-G$3)/$C214*Genanskaffelsespriser!$D236*G214)<0,0,(G214*Genanskaffelsespriser!$D236-(2009-G$3)/$C214*Genanskaffelsespriser!$D236*G214))","v":0},{"$f":"IF((H214*Genanskaffelsespriser!$D236-(2009-H$3)/$C214*Genanskaffelsespriser!$D236*H214)<0,0,(H214*Genanskaffelsespriser!$D236-(2009-H$3)/$C214*Genanskaffelsespriser!$D236*H214))","v":0},{"$f":"IF((I214*Genanskaffelsespriser!$D236-(2009-I$3)/$C214*Genanskaffelsespriser!$D236*I214)<0,0,(I214*Genanskaffelsespriser!$D236-(2009-I$3)/$C214*Genanskaffelsespriser!$D236*I214))","v":0},{"$f":"IF((J214*Genanskaffelsespriser!$D236-(2009-J$3)/$C214*Genanskaffelsespriser!$D236*J214)<0,0,(J214*Genanskaffelsespriser!$D236-(2009-J$3)/$C214*Genanskaffelsespriser!$D236*J214))","v":0},{"$f":"IF((K214*Genanskaffelsespriser!$D236-(2009-K$3)/$C214*Genanskaffelsespriser!$D236*K214)<0,0,(K214*Genanskaffelsespriser!$D236-(2009-K$3)/$C214*Genanskaffelsespriser!$D236*K214))","v":0},{"$f":"IF((L214*Genanskaffelsespriser!$D236-(2009-L$3)/$C214*Genanskaffelsespriser!$D236*L214)<0,0,(L214*Genanskaffelsespriser!$D236-(2009-L$3)/$C214*Genanskaffelsespriser!$D236*L214))","v":0},{"$f":"IF((M214*Genanskaffelsespriser!$D236-(2009-M$3)/$C214*Genanskaffelsespriser!$D236*M214)<0,0,(M214*Genanskaffelsespriser!$D236-(2009-M$3)/$C214*Genanskaffelsespriser!$D236*M214))","v":0},{"$f":"IF((N214*Genanskaffelsespriser!$D236-(2009-N$3)/$C214*Genanskaffelsespriser!$D236*N214)<0,0,(N214*Genanskaffelsespriser!$D236-(2009-N$3)/$C214*Genanskaffelsespriser!$D236*N214))","v":0},{"$f":"IF((O214*Genanskaffelsespriser!$D236-(2009-O$3)/$C214*Genanskaffelsespriser!$D236*O214)<0,0,(O214*Genanskaffelsespriser!$D236-(2009-O$3)/$C214*Genanskaffelsespriser!$D236*O214))","v":0},{"$f":"IF((P214*Genanskaffelsespriser!$D236-(2009-P$3)/$C214*Genanskaffelsespriser!$D236*P214)<0,0,(P214*Genanskaffelsespriser!$D236-(2009-P$3)/$C214*Genanskaffelsespriser!$D236*P214))","v":0},{"$f":"IF((Q214*Genanskaffelsespriser!$D236-(2009-Q$3)/$C214*Genanskaffelsespriser!$D236*Q214)<0,0,(Q214*Genanskaffelsespriser!$D236-(2009-Q$3)/$C214*Genanskaffelsespriser!$D236*Q214))","v":0},{"$f":"IF((R214*Genanskaffelsespriser!$D236-(2009-R$3)/$C214*Genanskaffelsespriser!$D236*R214)<0,0,(R214*Genanskaffelsespriser!$D236-(2009-R$3)/$C214*Genanskaffelsespriser!$D236*R214))","v":0},{"$f":"IF((S214*Genanskaffelsespriser!$D236-(2009-S$3)/$C214*Genanskaffelsespriser!$D236*S214)<0,0,(S214*Genanskaffelsespriser!$D236-(2009-S$3)/$C214*Genanskaffelsespriser!$D236*S214))","v":0},{"$f":"IF((T214*Genanskaffelsespriser!$D236-(2009-T$3)/$C214*Genanskaffelsespriser!$D236*T214)<0,0,(T214*Genanskaffelsespriser!$D236-(2009-T$3)/$C214*Genanskaffelsespriser!$D236*T214))","v":0},{"$f":"IF((U214*Genanskaffelsespriser!$D236-(2009-U$3)/$C214*Genanskaffelsespriser!$D236*U214)<0,0,(U214*Genanskaffelsespriser!$D236-(2009-U$3)/$C214*Genanskaffelsespriser!$D236*U214))","v":0},{"$f":"IF((V214*Genanskaffelsespriser!$D236-(2009-V$3)/$C214*Genanskaffelsespriser!$D236*V214)<0,0,(V214*Genanskaffelsespriser!$D236-(2009-V$3)/$C214*Genanskaffelsespriser!$D236*V214))","v":0},{"$f":"IF((W214*Genanskaffelsespriser!$D236-(2009-W$3)/$C214*Genanskaffelsespriser!$D236*W214)<0,0,(W214*Genanskaffelsespriser!$D236-(2009-W$3)/$C214*Genanskaffelsespriser!$D236*W214))","v":0},{"$f":"IF((X214*Genanskaffelsespriser!$D236-(2009-X$3)/$C214*Genanskaffelsespriser!$D236*X214)<0,0,(X214*Genanskaffelsespriser!$D236-(2009-X$3)/$C214*Genanskaffelsespriser!$D236*X214))","v":0},{"$f":"IF((Y214*Genanskaffelsespriser!$D236-(2009-Y$3)/$C214*Genanskaffelsespriser!$D236*Y214)<0,0,(Y214*Genanskaffelsespriser!$D236-(2009-Y$3)/$C214*Genanskaffelsespriser!$D236*Y214))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B237","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E237","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D215*Genanskaffelsespriser!$D237-(2009-D$3)/$C215*Genanskaffelsespriser!$D237*D215)<0,0,(D215*Genanskaffelsespriser!$D237-(2009-D$3)/$C215*Genanskaffelsespriser!$D237*D215))","v":0},{"$f":"IF((E215*Genanskaffelsespriser!$D237-(2009-E$3)/$C215*Genanskaffelsespriser!$D237*E215)<0,0,(E215*Genanskaffelsespriser!$D237-(2009-E$3)/$C215*Genanskaffelsespriser!$D237*E215))","v":0},{"$f":"IF((F215*Genanskaffelsespriser!$D237-(2009-F$3)/$C215*Genanskaffelsespriser!$D237*F215)<0,0,(F215*Genanskaffelsespriser!$D237-(2009-F$3)/$C215*Genanskaffelsespriser!$D237*F215))","v":0},{"$f":"IF((G215*Genanskaffelsespriser!$D237-(2009-G$3)/$C215*Genanskaffelsespriser!$D237*G215)<0,0,(G215*Genanskaffelsespriser!$D237-(2009-G$3)/$C215*Genanskaffelsespriser!$D237*G215))","v":0},{"$f":"IF((H215*Genanskaffelsespriser!$D237-(2009-H$3)/$C215*Genanskaffelsespriser!$D237*H215)<0,0,(H215*Genanskaffelsespriser!$D237-(2009-H$3)/$C215*Genanskaffelsespriser!$D237*H215))","v":0},{"$f":"IF((I215*Genanskaffelsespriser!$D237-(2009-I$3)/$C215*Genanskaffelsespriser!$D237*I215)<0,0,(I215*Genanskaffelsespriser!$D237-(2009-I$3)/$C215*Genanskaffelsespriser!$D237*I215))","v":0},{"$f":"IF((J215*Genanskaffelsespriser!$D237-(2009-J$3)/$C215*Genanskaffelsespriser!$D237*J215)<0,0,(J215*Genanskaffelsespriser!$D237-(2009-J$3)/$C215*Genanskaffelsespriser!$D237*J215))","v":0},{"$f":"IF((K215*Genanskaffelsespriser!$D237-(2009-K$3)/$C215*Genanskaffelsespriser!$D237*K215)<0,0,(K215*Genanskaffelsespriser!$D237-(2009-K$3)/$C215*Genanskaffelsespriser!$D237*K215))","v":0},{"$f":"IF((L215*Genanskaffelsespriser!$D237-(2009-L$3)/$C215*Genanskaffelsespriser!$D237*L215)<0,0,(L215*Genanskaffelsespriser!$D237-(2009-L$3)/$C215*Genanskaffelsespriser!$D237*L215))","v":0},{"$f":"IF((M215*Genanskaffelsespriser!$D237-(2009-M$3)/$C215*Genanskaffelsespriser!$D237*M215)<0,0,(M215*Genanskaffelsespriser!$D237-(2009-M$3)/$C215*Genanskaffelsespriser!$D237*M215))","v":0},{"$f":"IF((N215*Genanskaffelsespriser!$D237-(2009-N$3)/$C215*Genanskaffelsespriser!$D237*N215)<0,0,(N215*Genanskaffelsespriser!$D237-(2009-N$3)/$C215*Genanskaffelsespriser!$D237*N215))","v":0},{"$f":"IF((O215*Genanskaffelsespriser!$D237-(2009-O$3)/$C215*Genanskaffelsespriser!$D237*O215)<0,0,(O215*Genanskaffelsespriser!$D237-(2009-O$3)/$C215*Genanskaffelsespriser!$D237*O215))","v":0},{"$f":"IF((P215*Genanskaffelsespriser!$D237-(2009-P$3)/$C215*Genanskaffelsespriser!$D237*P215)<0,0,(P215*Genanskaffelsespriser!$D237-(2009-P$3)/$C215*Genanskaffelsespriser!$D237*P215))","v":0},{"$f":"IF((Q215*Genanskaffelsespriser!$D237-(2009-Q$3)/$C215*Genanskaffelsespriser!$D237*Q215)<0,0,(Q215*Genanskaffelsespriser!$D237-(2009-Q$3)/$C215*Genanskaffelsespriser!$D237*Q215))","v":0},{"$f":"IF((R215*Genanskaffelsespriser!$D237-(2009-R$3)/$C215*Genanskaffelsespriser!$D237*R215)<0,0,(R215*Genanskaffelsespriser!$D237-(2009-R$3)/$C215*Genanskaffelsespriser!$D237*R215))","v":0},{"$f":"IF((S215*Genanskaffelsespriser!$D237-(2009-S$3)/$C215*Genanskaffelsespriser!$D237*S215)<0,0,(S215*Genanskaffelsespriser!$D237-(2009-S$3)/$C215*Genanskaffelsespriser!$D237*S215))","v":0},{"$f":"IF((T215*Genanskaffelsespriser!$D237-(2009-T$3)/$C215*Genanskaffelsespriser!$D237*T215)<0,0,(T215*Genanskaffelsespriser!$D237-(2009-T$3)/$C215*Genanskaffelsespriser!$D237*T215))","v":0},{"$f":"IF((U215*Genanskaffelsespriser!$D237-(2009-U$3)/$C215*Genanskaffelsespriser!$D237*U215)<0,0,(U215*Genanskaffelsespriser!$D237-(2009-U$3)/$C215*Genanskaffelsespriser!$D237*U215))","v":0},{"$f":"IF((V215*Genanskaffelsespriser!$D237-(2009-V$3)/$C215*Genanskaffelsespriser!$D237*V215)<0,0,(V215*Genanskaffelsespriser!$D237-(2009-V$3)/$C215*Genanskaffelsespriser!$D237*V215))","v":0},{"$f":"IF((W215*Genanskaffelsespriser!$D237-(2009-W$3)/$C215*Genanskaffelsespriser!$D237*W215)<0,0,(W215*Genanskaffelsespriser!$D237-(2009-W$3)/$C215*Genanskaffelsespriser!$D237*W215))","v":0},{"$f":"IF((X215*Genanskaffelsespriser!$D237-(2009-X$3)/$C215*Genanskaffelsespriser!$D237*X215)<0,0,(X215*Genanskaffelsespriser!$D237-(2009-X$3)/$C215*Genanskaffelsespriser!$D237*X215))","v":0},{"$f":"IF((Y215*Genanskaffelsespriser!$D237-(2009-Y$3)/$C215*Genanskaffelsespriser!$D237*Y215)<0,0,(Y215*Genanskaffelsespriser!$D237-(2009-Y$3)/$C215*Genanskaffelsespriser!$D237*Y215))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA215","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB215","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC215","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD215","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE215","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF215","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG215","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH215","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI215","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ215","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK215","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL215","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM215","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN215","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO215","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP215","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ215","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR215","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS215","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT215","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU215","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B238","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E238","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D216*Genanskaffelsespriser!$D238-(2009-D$3)/$C216*Genanskaffelsespriser!$D238*D216)<0,0,(D216*Genanskaffelsespriser!$D238-(2009-D$3)/$C216*Genanskaffelsespriser!$D238*D216))","v":0},{"$f":"IF((E216*Genanskaffelsespriser!$D238-(2009-E$3)/$C216*Genanskaffelsespriser!$D238*E216)<0,0,(E216*Genanskaffelsespriser!$D238-(2009-E$3)/$C216*Genanskaffelsespriser!$D238*E216))","v":0},{"$f":"IF((F216*Genanskaffelsespriser!$D238-(2009-F$3)/$C216*Genanskaffelsespriser!$D238*F216)<0,0,(F216*Genanskaffelsespriser!$D238-(2009-F$3)/$C216*Genanskaffelsespriser!$D238*F216))","v":0},{"$f":"IF((G216*Genanskaffelsespriser!$D238-(2009-G$3)/$C216*Genanskaffelsespriser!$D238*G216)<0,0,(G216*Genanskaffelsespriser!$D238-(2009-G$3)/$C216*Genanskaffelsespriser!$D238*G216))","v":0},{"$f":"IF((H216*Genanskaffelsespriser!$D238-(2009-H$3)/$C216*Genanskaffelsespriser!$D238*H216)<0,0,(H216*Genanskaffelsespriser!$D238-(2009-H$3)/$C216*Genanskaffelsespriser!$D238*H216))","v":0},{"$f":"IF((I216*Genanskaffelsespriser!$D238-(2009-I$3)/$C216*Genanskaffelsespriser!$D238*I216)<0,0,(I216*Genanskaffelsespriser!$D238-(2009-I$3)/$C216*Genanskaffelsespriser!$D238*I216))","v":0},{"$f":"IF((J216*Genanskaffelsespriser!$D238-(2009-J$3)/$C216*Genanskaffelsespriser!$D238*J216)<0,0,(J216*Genanskaffelsespriser!$D238-(2009-J$3)/$C216*Genanskaffelsespriser!$D238*J216))","v":0},{"$f":"IF((K216*Genanskaffelsespriser!$D238-(2009-K$3)/$C216*Genanskaffelsespriser!$D238*K216)<0,0,(K216*Genanskaffelsespriser!$D238-(2009-K$3)/$C216*Genanskaffelsespriser!$D238*K216))","v":0},{"$f":"IF((L216*Genanskaffelsespriser!$D238-(2009-L$3)/$C216*Genanskaffelsespriser!$D238*L216)<0,0,(L216*Genanskaffelsespriser!$D238-(2009-L$3)/$C216*Genanskaffelsespriser!$D238*L216))","v":0},{"$f":"IF((M216*Genanskaffelsespriser!$D238-(2009-M$3)/$C216*Genanskaffelsespriser!$D238*M216)<0,0,(M216*Genanskaffelsespriser!$D238-(2009-M$3)/$C216*Genanskaffelsespriser!$D238*M216))","v":0},{"$f":"IF((N216*Genanskaffelsespriser!$D238-(2009-N$3)/$C216*Genanskaffelsespriser!$D238*N216)<0,0,(N216*Genanskaffelsespriser!$D238-(2009-N$3)/$C216*Genanskaffelsespriser!$D238*N216))","v":0},{"$f":"IF((O216*Genanskaffelsespriser!$D238-(2009-O$3)/$C216*Genanskaffelsespriser!$D238*O216)<0,0,(O216*Genanskaffelsespriser!$D238-(2009-O$3)/$C216*Genanskaffelsespriser!$D238*O216))","v":0},{"$f":"IF((P216*Genanskaffelsespriser!$D238-(2009-P$3)/$C216*Genanskaffelsespriser!$D238*P216)<0,0,(P216*Genanskaffelsespriser!$D238-(2009-P$3)/$C216*Genanskaffelsespriser!$D238*P216))","v":0},{"$f":"IF((Q216*Genanskaffelsespriser!$D238-(2009-Q$3)/$C216*Genanskaffelsespriser!$D238*Q216)<0,0,(Q216*Genanskaffelsespriser!$D238-(2009-Q$3)/$C216*Genanskaffelsespriser!$D238*Q216))","v":0},{"$f":"IF((R216*Genanskaffelsespriser!$D238-(2009-R$3)/$C216*Genanskaffelsespriser!$D238*R216)<0,0,(R216*Genanskaffelsespriser!$D238-(2009-R$3)/$C216*Genanskaffelsespriser!$D238*R216))","v":0},{"$f":"IF((S216*Genanskaffelsespriser!$D238-(2009-S$3)/$C216*Genanskaffelsespriser!$D238*S216)<0,0,(S216*Genanskaffelsespriser!$D238-(2009-S$3)/$C216*Genanskaffelsespriser!$D238*S216))","v":0},{"$f":"IF((T216*Genanskaffelsespriser!$D238-(2009-T$3)/$C216*Genanskaffelsespriser!$D238*T216)<0,0,(T216*Genanskaffelsespriser!$D238-(2009-T$3)/$C216*Genanskaffelsespriser!$D238*T216))","v":0},{"$f":"IF((U216*Genanskaffelsespriser!$D238-(2009-U$3)/$C216*Genanskaffelsespriser!$D238*U216)<0,0,(U216*Genanskaffelsespriser!$D238-(2009-U$3)/$C216*Genanskaffelsespriser!$D238*U216))","v":0},{"$f":"IF((V216*Genanskaffelsespriser!$D238-(2009-V$3)/$C216*Genanskaffelsespriser!$D238*V216)<0,0,(V216*Genanskaffelsespriser!$D238-(2009-V$3)/$C216*Genanskaffelsespriser!$D238*V216))","v":0},{"$f":"IF((W216*Genanskaffelsespriser!$D238-(2009-W$3)/$C216*Genanskaffelsespriser!$D238*W216)<0,0,(W216*Genanskaffelsespriser!$D238-(2009-W$3)/$C216*Genanskaffelsespriser!$D238*W216))","v":0},{"$f":"IF((X216*Genanskaffelsespriser!$D238-(2009-X$3)/$C216*Genanskaffelsespriser!$D238*X216)<0,0,(X216*Genanskaffelsespriser!$D238-(2009-X$3)/$C216*Genanskaffelsespriser!$D238*X216))","v":0},{"$f":"IF((Y216*Genanskaffelsespriser!$D238-(2009-Y$3)/$C216*Genanskaffelsespriser!$D238*Y216)<0,0,(Y216*Genanskaffelsespriser!$D238-(2009-Y$3)/$C216*Genanskaffelsespriser!$D238*Y216))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA216","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB216","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC216","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD216","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE216","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF216","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG216","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH216","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI216","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ216","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK216","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL216","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM216","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN216","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO216","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP216","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ216","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR216","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS216","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT216","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU216","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B239","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E239","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D217*Genanskaffelsespriser!$D239-(2009-D$3)/$C217*Genanskaffelsespriser!$D239*D217)<0,0,(D217*Genanskaffelsespriser!$D239-(2009-D$3)/$C217*Genanskaffelsespriser!$D239*D217))","v":0},{"$f":"IF((E217*Genanskaffelsespriser!$D239-(2009-E$3)/$C217*Genanskaffelsespriser!$D239*E217)<0,0,(E217*Genanskaffelsespriser!$D239-(2009-E$3)/$C217*Genanskaffelsespriser!$D239*E217))","v":0},{"$f":"IF((F217*Genanskaffelsespriser!$D239-(2009-F$3)/$C217*Genanskaffelsespriser!$D239*F217)<0,0,(F217*Genanskaffelsespriser!$D239-(2009-F$3)/$C217*Genanskaffelsespriser!$D239*F217))","v":0},{"$f":"IF((G217*Genanskaffelsespriser!$D239-(2009-G$3)/$C217*Genanskaffelsespriser!$D239*G217)<0,0,(G217*Genanskaffelsespriser!$D239-(2009-G$3)/$C217*Genanskaffelsespriser!$D239*G217))","v":0},{"$f":"IF((H217*Genanskaffelsespriser!$D239-(2009-H$3)/$C217*Genanskaffelsespriser!$D239*H217)<0,0,(H217*Genanskaffelsespriser!$D239-(2009-H$3)/$C217*Genanskaffelsespriser!$D239*H217))","v":0},{"$f":"IF((I217*Genanskaffelsespriser!$D239-(2009-I$3)/$C217*Genanskaffelsespriser!$D239*I217)<0,0,(I217*Genanskaffelsespriser!$D239-(2009-I$3)/$C217*Genanskaffelsespriser!$D239*I217))","v":0},{"$f":"IF((J217*Genanskaffelsespriser!$D239-(2009-J$3)/$C217*Genanskaffelsespriser!$D239*J217)<0,0,(J217*Genanskaffelsespriser!$D239-(2009-J$3)/$C217*Genanskaffelsespriser!$D239*J217))","v":0},{"$f":"IF((K217*Genanskaffelsespriser!$D239-(2009-K$3)/$C217*Genanskaffelsespriser!$D239*K217)<0,0,(K217*Genanskaffelsespriser!$D239-(2009-K$3)/$C217*Genanskaffelsespriser!$D239*K217))","v":0},{"$f":"IF((L217*Genanskaffelsespriser!$D239-(2009-L$3)/$C217*Genanskaffelsespriser!$D239*L217)<0,0,(L217*Genanskaffelsespriser!$D239-(2009-L$3)/$C217*Genanskaffelsespriser!$D239*L217))","v":0},{"$f":"IF((M217*Genanskaffelsespriser!$D239-(2009-M$3)/$C217*Genanskaffelsespriser!$D239*M217)<0,0,(M217*Genanskaffelsespriser!$D239-(2009-M$3)/$C217*Genanskaffelsespriser!$D239*M217))","v":0},{"$f":"IF((N217*Genanskaffelsespriser!$D239-(2009-N$3)/$C217*Genanskaffelsespriser!$D239*N217)<0,0,(N217*Genanskaffelsespriser!$D239-(2009-N$3)/$C217*Genanskaffelsespriser!$D239*N217))","v":0},{"$f":"IF((O217*Genanskaffelsespriser!$D239-(2009-O$3)/$C217*Genanskaffelsespriser!$D239*O217)<0,0,(O217*Genanskaffelsespriser!$D239-(2009-O$3)/$C217*Genanskaffelsespriser!$D239*O217))","v":0},{"$f":"IF((P217*Genanskaffelsespriser!$D239-(2009-P$3)/$C217*Genanskaffelsespriser!$D239*P217)<0,0,(P217*Genanskaffelsespriser!$D239-(2009-P$3)/$C217*Genanskaffelsespriser!$D239*P217))","v":0},{"$f":"IF((Q217*Genanskaffelsespriser!$D239-(2009-Q$3)/$C217*Genanskaffelsespriser!$D239*Q217)<0,0,(Q217*Genanskaffelsespriser!$D239-(2009-Q$3)/$C217*Genanskaffelsespriser!$D239*Q217))","v":0},{"$f":"IF((R217*Genanskaffelsespriser!$D239-(2009-R$3)/$C217*Genanskaffelsespriser!$D239*R217)<0,0,(R217*Genanskaffelsespriser!$D239-(2009-R$3)/$C217*Genanskaffelsespriser!$D239*R217))","v":0},{"$f":"IF((S217*Genanskaffelsespriser!$D239-(2009-S$3)/$C217*Genanskaffelsespriser!$D239*S217)<0,0,(S217*Genanskaffelsespriser!$D239-(2009-S$3)/$C217*Genanskaffelsespriser!$D239*S217))","v":0},{"$f":"IF((T217*Genanskaffelsespriser!$D239-(2009-T$3)/$C217*Genanskaffelsespriser!$D239*T217)<0,0,(T217*Genanskaffelsespriser!$D239-(2009-T$3)/$C217*Genanskaffelsespriser!$D239*T217))","v":0},{"$f":"IF((U217*Genanskaffelsespriser!$D239-(2009-U$3)/$C217*Genanskaffelsespriser!$D239*U217)<0,0,(U217*Genanskaffelsespriser!$D239-(2009-U$3)/$C217*Genanskaffelsespriser!$D239*U217))","v":0},{"$f":"IF((V217*Genanskaffelsespriser!$D239-(2009-V$3)/$C217*Genanskaffelsespriser!$D239*V217)<0,0,(V217*Genanskaffelsespriser!$D239-(2009-V$3)/$C217*Genanskaffelsespriser!$D239*V217))","v":0},{"$f":"IF((W217*Genanskaffelsespriser!$D239-(2009-W$3)/$C217*Genanskaffelsespriser!$D239*W217)<0,0,(W217*Genanskaffelsespriser!$D239-(2009-W$3)/$C217*Genanskaffelsespriser!$D239*W217))","v":0},{"$f":"IF((X217*Genanskaffelsespriser!$D239-(2009-X$3)/$C217*Genanskaffelsespriser!$D239*X217)<0,0,(X217*Genanskaffelsespriser!$D239-(2009-X$3)/$C217*Genanskaffelsespriser!$D239*X217))","v":0},{"$f":"IF((Y217*Genanskaffelsespriser!$D239-(2009-Y$3)/$C217*Genanskaffelsespriser!$D239*Y217)<0,0,(Y217*Genanskaffelsespriser!$D239-(2009-Y$3)/$C217*Genanskaffelsespriser!$D239*Y217))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA217","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB217","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC217","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD217","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE217","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF217","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG217","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH217","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI217","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ217","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK217","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL217","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM217","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN217","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO217","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP217","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ217","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR217","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS217","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT217","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU217","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B240","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E240","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D218*Genanskaffelsespriser!$D240-(2009-D$3)/$C218*Genanskaffelsespriser!$D240*D218)<0,0,(D218*Genanskaffelsespriser!$D240-(2009-D$3)/$C218*Genanskaffelsespriser!$D240*D218))","v":0},{"$f":"IF((E218*Genanskaffelsespriser!$D240-(2009-E$3)/$C218*Genanskaffelsespriser!$D240*E218)<0,0,(E218*Genanskaffelsespriser!$D240-(2009-E$3)/$C218*Genanskaffelsespriser!$D240*E218))","v":0},{"$f":"IF((F218*Genanskaffelsespriser!$D240-(2009-F$3)/$C218*Genanskaffelsespriser!$D240*F218)<0,0,(F218*Genanskaffelsespriser!$D240-(2009-F$3)/$C218*Genanskaffelsespriser!$D240*F218))","v":0},{"$f":"IF((G218*Genanskaffelsespriser!$D240-(2009-G$3)/$C218*Genanskaffelsespriser!$D240*G218)<0,0,(G218*Genanskaffelsespriser!$D240-(2009-G$3)/$C218*Genanskaffelsespriser!$D240*G218))","v":0},{"$f":"IF((H218*Genanskaffelsespriser!$D240-(2009-H$3)/$C218*Genanskaffelsespriser!$D240*H218)<0,0,(H218*Genanskaffelsespriser!$D240-(2009-H$3)/$C218*Genanskaffelsespriser!$D240*H218))","v":0},{"$f":"IF((I218*Genanskaffelsespriser!$D240-(2009-I$3)/$C218*Genanskaffelsespriser!$D240*I218)<0,0,(I218*Genanskaffelsespriser!$D240-(2009-I$3)/$C218*Genanskaffelsespriser!$D240*I218))","v":0},{"$f":"IF((J218*Genanskaffelsespriser!$D240-(2009-J$3)/$C218*Genanskaffelsespriser!$D240*J218)<0,0,(J218*Genanskaffelsespriser!$D240-(2009-J$3)/$C218*Genanskaffelsespriser!$D240*J218))","v":0},{"$f":"IF((K218*Genanskaffelsespriser!$D240-(2009-K$3)/$C218*Genanskaffelsespriser!$D240*K218)<0,0,(K218*Genanskaffelsespriser!$D240-(2009-K$3)/$C218*Genanskaffelsespriser!$D240*K218))","v":0},{"$f":"IF((L218*Genanskaffelsespriser!$D240-(2009-L$3)/$C218*Genanskaffelsespriser!$D240*L218)<0,0,(L218*Genanskaffelsespriser!$D240-(2009-L$3)/$C218*Genanskaffelsespriser!$D240*L218))","v":0},{"$f":"IF((M218*Genanskaffelsespriser!$D240-(2009-M$3)/$C218*Genanskaffelsespriser!$D240*M218)<0,0,(M218*Genanskaffelsespriser!$D240-(2009-M$3)/$C218*Genanskaffelsespriser!$D240*M218))","v":0},{"$f":"IF((N218*Genanskaffelsespriser!$D240-(2009-N$3)/$C218*Genanskaffelsespriser!$D240*N218)<0,0,(N218*Genanskaffelsespriser!$D240-(2009-N$3)/$C218*Genanskaffelsespriser!$D240*N218))","v":0},{"$f":"IF((O218*Genanskaffelsespriser!$D240-(2009-O$3)/$C218*Genanskaffelsespriser!$D240*O218)<0,0,(O218*Genanskaffelsespriser!$D240-(2009-O$3)/$C218*Genanskaffelsespriser!$D240*O218))","v":0},{"$f":"IF((P218*Genanskaffelsespriser!$D240-(2009-P$3)/$C218*Genanskaffelsespriser!$D240*P218)<0,0,(P218*Genanskaffelsespriser!$D240-(2009-P$3)/$C218*Genanskaffelsespriser!$D240*P218))","v":0},{"$f":"IF((Q218*Genanskaffelsespriser!$D240-(2009-Q$3)/$C218*Genanskaffelsespriser!$D240*Q218)<0,0,(Q218*Genanskaffelsespriser!$D240-(2009-Q$3)/$C218*Genanskaffelsespriser!$D240*Q218))","v":0},{"$f":"IF((R218*Genanskaffelsespriser!$D240-(2009-R$3)/$C218*Genanskaffelsespriser!$D240*R218)<0,0,(R218*Genanskaffelsespriser!$D240-(2009-R$3)/$C218*Genanskaffelsespriser!$D240*R218))","v":0},{"$f":"IF((S218*Genanskaffelsespriser!$D240-(2009-S$3)/$C218*Genanskaffelsespriser!$D240*S218)<0,0,(S218*Genanskaffelsespriser!$D240-(2009-S$3)/$C218*Genanskaffelsespriser!$D240*S218))","v":0},{"$f":"IF((T218*Genanskaffelsespriser!$D240-(2009-T$3)/$C218*Genanskaffelsespriser!$D240*T218)<0,0,(T218*Genanskaffelsespriser!$D240-(2009-T$3)/$C218*Genanskaffelsespriser!$D240*T218))","v":0},{"$f":"IF((U218*Genanskaffelsespriser!$D240-(2009-U$3)/$C218*Genanskaffelsespriser!$D240*U218)<0,0,(U218*Genanskaffelsespriser!$D240-(2009-U$3)/$C218*Genanskaffelsespriser!$D240*U218))","v":0},{"$f":"IF((V218*Genanskaffelsespriser!$D240-(2009-V$3)/$C218*Genanskaffelsespriser!$D240*V218)<0,0,(V218*Genanskaffelsespriser!$D240-(2009-V$3)/$C218*Genanskaffelsespriser!$D240*V218))","v":0},{"$f":"IF((W218*Genanskaffelsespriser!$D240-(2009-W$3)/$C218*Genanskaffelsespriser!$D240*W218)<0,0,(W218*Genanskaffelsespriser!$D240-(2009-W$3)/$C218*Genanskaffelsespriser!$D240*W218))","v":0},{"$f":"IF((X218*Genanskaffelsespriser!$D240-(2009-X$3)/$C218*Genanskaffelsespriser!$D240*X218)<0,0,(X218*Genanskaffelsespriser!$D240-(2009-X$3)/$C218*Genanskaffelsespriser!$D240*X218))","v":0},{"$f":"IF((Y218*Genanskaffelsespriser!$D240-(2009-Y$3)/$C218*Genanskaffelsespriser!$D240*Y218)<0,0,(Y218*Genanskaffelsespriser!$D240-(2009-Y$3)/$C218*Genanskaffelsespriser!$D240*Y218))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA218","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB218","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC218","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD218","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE218","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF218","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG218","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH218","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI218","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ218","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK218","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL218","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM218","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN218","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO218","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP218","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ218","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR218","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS218","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT218","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU218","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B241","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E241","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D219*Genanskaffelsespriser!$D241-(2009-D$3)/$C219*Genanskaffelsespriser!$D241*D219)<0,0,(D219*Genanskaffelsespriser!$D241-(2009-D$3)/$C219*Genanskaffelsespriser!$D241*D219))","v":0},{"$f":"IF((E219*Genanskaffelsespriser!$D241-(2009-E$3)/$C219*Genanskaffelsespriser!$D241*E219)<0,0,(E219*Genanskaffelsespriser!$D241-(2009-E$3)/$C219*Genanskaffelsespriser!$D241*E219))","v":0},{"$f":"IF((F219*Genanskaffelsespriser!$D241-(2009-F$3)/$C219*Genanskaffelsespriser!$D241*F219)<0,0,(F219*Genanskaffelsespriser!$D241-(2009-F$3)/$C219*Genanskaffelsespriser!$D241*F219))","v":0},{"$f":"IF((G219*Genanskaffelsespriser!$D241-(2009-G$3)/$C219*Genanskaffelsespriser!$D241*G219)<0,0,(G219*Genanskaffelsespriser!$D241-(2009-G$3)/$C219*Genanskaffelsespriser!$D241*G219))","v":0},{"$f":"IF((H219*Genanskaffelsespriser!$D241-(2009-H$3)/$C219*Genanskaffelsespriser!$D241*H219)<0,0,(H219*Genanskaffelsespriser!$D241-(2009-H$3)/$C219*Genanskaffelsespriser!$D241*H219))","v":0},{"$f":"IF((I219*Genanskaffelsespriser!$D241-(2009-I$3)/$C219*Genanskaffelsespriser!$D241*I219)<0,0,(I219*Genanskaffelsespriser!$D241-(2009-I$3)/$C219*Genanskaffelsespriser!$D241*I219))","v":0},{"$f":"IF((J219*Genanskaffelsespriser!$D241-(2009-J$3)/$C219*Genanskaffelsespriser!$D241*J219)<0,0,(J219*Genanskaffelsespriser!$D241-(2009-J$3)/$C219*Genanskaffelsespriser!$D241*J219))","v":0},{"$f":"IF((K219*Genanskaffelsespriser!$D241-(2009-K$3)/$C219*Genanskaffelsespriser!$D241*K219)<0,0,(K219*Genanskaffelsespriser!$D241-(2009-K$3)/$C219*Genanskaffelsespriser!$D241*K219))","v":0},{"$f":"IF((L219*Genanskaffelsespriser!$D241-(2009-L$3)/$C219*Genanskaffelsespriser!$D241*L219)<0,0,(L219*Genanskaffelsespriser!$D241-(2009-L$3)/$C219*Genanskaffelsespriser!$D241*L219))","v":0},{"$f":"IF((M219*Genanskaffelsespriser!$D241-(2009-M$3)/$C219*Genanskaffelsespriser!$D241*M219)<0,0,(M219*Genanskaffelsespriser!$D241-(2009-M$3)/$C219*Genanskaffelsespriser!$D241*M219))","v":0},{"$f":"IF((N219*Genanskaffelsespriser!$D241-(2009-N$3)/$C219*Genanskaffelsespriser!$D241*N219)<0,0,(N219*Genanskaffelsespriser!$D241-(2009-N$3)/$C219*Genanskaffelsespriser!$D241*N219))","v":0},{"$f":"IF((O219*Genanskaffelsespriser!$D241-(2009-O$3)/$C219*Genanskaffelsespriser!$D241*O219)<0,0,(O219*Genanskaffelsespriser!$D241-(2009-O$3)/$C219*Genanskaffelsespriser!$D241*O219))","v":0},{"$f":"IF((P219*Genanskaffelsespriser!$D241-(2009-P$3)/$C219*Genanskaffelsespriser!$D241*P219)<0,0,(P219*Genanskaffelsespriser!$D241-(2009-P$3)/$C219*Genanskaffelsespriser!$D241*P219))","v":0},{"$f":"IF((Q219*Genanskaffelsespriser!$D241-(2009-Q$3)/$C219*Genanskaffelsespriser!$D241*Q219)<0,0,(Q219*Genanskaffelsespriser!$D241-(2009-Q$3)/$C219*Genanskaffelsespriser!$D241*Q219))","v":0},{"$f":"IF((R219*Genanskaffelsespriser!$D241-(2009-R$3)/$C219*Genanskaffelsespriser!$D241*R219)<0,0,(R219*Genanskaffelsespriser!$D241-(2009-R$3)/$C219*Genanskaffelsespriser!$D241*R219))","v":0},{"$f":"IF((S219*Genanskaffelsespriser!$D241-(2009-S$3)/$C219*Genanskaffelsespriser!$D241*S219)<0,0,(S219*Genanskaffelsespriser!$D241-(2009-S$3)/$C219*Genanskaffelsespriser!$D241*S219))","v":0},{"$f":"IF((T219*Genanskaffelsespriser!$D241-(2009-T$3)/$C219*Genanskaffelsespriser!$D241*T219)<0,0,(T219*Genanskaffelsespriser!$D241-(2009-T$3)/$C219*Genanskaffelsespriser!$D241*T219))","v":0},{"$f":"IF((U219*Genanskaffelsespriser!$D241-(2009-U$3)/$C219*Genanskaffelsespriser!$D241*U219)<0,0,(U219*Genanskaffelsespriser!$D241-(2009-U$3)/$C219*Genanskaffelsespriser!$D241*U219))","v":0},{"$f":"IF((V219*Genanskaffelsespriser!$D241-(2009-V$3)/$C219*Genanskaffelsespriser!$D241*V219)<0,0,(V219*Genanskaffelsespriser!$D241-(2009-V$3)/$C219*Genanskaffelsespriser!$D241*V219))","v":0},{"$f":"IF((W219*Genanskaffelsespriser!$D241-(2009-W$3)/$C219*Genanskaffelsespriser!$D241*W219)<0,0,(W219*Genanskaffelsespriser!$D241-(2009-W$3)/$C219*Genanskaffelsespriser!$D241*W219))","v":0},{"$f":"IF((X219*Genanskaffelsespriser!$D241-(2009-X$3)/$C219*Genanskaffelsespriser!$D241*X219)<0,0,(X219*Genanskaffelsespriser!$D241-(2009-X$3)/$C219*Genanskaffelsespriser!$D241*X219))","v":0},{"$f":"IF((Y219*Genanskaffelsespriser!$D241-(2009-Y$3)/$C219*Genanskaffelsespriser!$D241*Y219)<0,0,(Y219*Genanskaffelsespriser!$D241-(2009-Y$3)/$C219*Genanskaffelsespriser!$D241*Y219))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA219","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB219","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC219","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD219","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE219","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF219","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG219","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH219","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI219","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ219","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK219","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL219","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM219","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN219","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO219","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP219","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ219","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR219","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS219","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT219","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU219","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B242","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E242","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D220*Genanskaffelsespriser!$D242-(2009-D$3)/$C220*Genanskaffelsespriser!$D242*D220)<0,0,(D220*Genanskaffelsespriser!$D242-(2009-D$3)/$C220*Genanskaffelsespriser!$D242*D220))","v":0},{"$f":"IF((E220*Genanskaffelsespriser!$D242-(2009-E$3)/$C220*Genanskaffelsespriser!$D242*E220)<0,0,(E220*Genanskaffelsespriser!$D242-(2009-E$3)/$C220*Genanskaffelsespriser!$D242*E220))","v":0},{"$f":"IF((F220*Genanskaffelsespriser!$D242-(2009-F$3)/$C220*Genanskaffelsespriser!$D242*F220)<0,0,(F220*Genanskaffelsespriser!$D242-(2009-F$3)/$C220*Genanskaffelsespriser!$D242*F220))","v":0},{"$f":"IF((G220*Genanskaffelsespriser!$D242-(2009-G$3)/$C220*Genanskaffelsespriser!$D242*G220)<0,0,(G220*Genanskaffelsespriser!$D242-(2009-G$3)/$C220*Genanskaffelsespriser!$D242*G220))","v":0},{"$f":"IF((H220*Genanskaffelsespriser!$D242-(2009-H$3)/$C220*Genanskaffelsespriser!$D242*H220)<0,0,(H220*Genanskaffelsespriser!$D242-(2009-H$3)/$C220*Genanskaffelsespriser!$D242*H220))","v":0},{"$f":"IF((I220*Genanskaffelsespriser!$D242-(2009-I$3)/$C220*Genanskaffelsespriser!$D242*I220)<0,0,(I220*Genanskaffelsespriser!$D242-(2009-I$3)/$C220*Genanskaffelsespriser!$D242*I220))","v":0},{"$f":"IF((J220*Genanskaffelsespriser!$D242-(2009-J$3)/$C220*Genanskaffelsespriser!$D242*J220)<0,0,(J220*Genanskaffelsespriser!$D242-(2009-J$3)/$C220*Genanskaffelsespriser!$D242*J220))","v":0},{"$f":"IF((K220*Genanskaffelsespriser!$D242-(2009-K$3)/$C220*Genanskaffelsespriser!$D242*K220)<0,0,(K220*Genanskaffelsespriser!$D242-(2009-K$3)/$C220*Genanskaffelsespriser!$D242*K220))","v":0},{"$f":"IF((L220*Genanskaffelsespriser!$D242-(2009-L$3)/$C220*Genanskaffelsespriser!$D242*L220)<0,0,(L220*Genanskaffelsespriser!$D242-(2009-L$3)/$C220*Genanskaffelsespriser!$D242*L220))","v":0},{"$f":"IF((M220*Genanskaffelsespriser!$D242-(2009-M$3)/$C220*Genanskaffelsespriser!$D242*M220)<0,0,(M220*Genanskaffelsespriser!$D242-(2009-M$3)/$C220*Genanskaffelsespriser!$D242*M220))","v":0},{"$f":"IF((N220*Genanskaffelsespriser!$D242-(2009-N$3)/$C220*Genanskaffelsespriser!$D242*N220)<0,0,(N220*Genanskaffelsespriser!$D242-(2009-N$3)/$C220*Genanskaffelsespriser!$D242*N220))","v":0},{"$f":"IF((O220*Genanskaffelsespriser!$D242-(2009-O$3)/$C220*Genanskaffelsespriser!$D242*O220)<0,0,(O220*Genanskaffelsespriser!$D242-(2009-O$3)/$C220*Genanskaffelsespriser!$D242*O220))","v":0},{"$f":"IF((P220*Genanskaffelsespriser!$D242-(2009-P$3)/$C220*Genanskaffelsespriser!$D242*P220)<0,0,(P220*Genanskaffelsespriser!$D242-(2009-P$3)/$C220*Genanskaffelsespriser!$D242*P220))","v":0},{"$f":"IF((Q220*Genanskaffelsespriser!$D242-(2009-Q$3)/$C220*Genanskaffelsespriser!$D242*Q220)<0,0,(Q220*Genanskaffelsespriser!$D242-(2009-Q$3)/$C220*Genanskaffelsespriser!$D242*Q220))","v":0},{"$f":"IF((R220*Genanskaffelsespriser!$D242-(2009-R$3)/$C220*Genanskaffelsespriser!$D242*R220)<0,0,(R220*Genanskaffelsespriser!$D242-(2009-R$3)/$C220*Genanskaffelsespriser!$D242*R220))","v":0},{"$f":"IF((S220*Genanskaffelsespriser!$D242-(2009-S$3)/$C220*Genanskaffelsespriser!$D242*S220)<0,0,(S220*Genanskaffelsespriser!$D242-(2009-S$3)/$C220*Genanskaffelsespriser!$D242*S220))","v":0},{"$f":"IF((T220*Genanskaffelsespriser!$D242-(2009-T$3)/$C220*Genanskaffelsespriser!$D242*T220)<0,0,(T220*Genanskaffelsespriser!$D242-(2009-T$3)/$C220*Genanskaffelsespriser!$D242*T220))","v":0},{"$f":"IF((U220*Genanskaffelsespriser!$D242-(2009-U$3)/$C220*Genanskaffelsespriser!$D242*U220)<0,0,(U220*Genanskaffelsespriser!$D242-(2009-U$3)/$C220*Genanskaffelsespriser!$D242*U220))","v":0},{"$f":"IF((V220*Genanskaffelsespriser!$D242-(2009-V$3)/$C220*Genanskaffelsespriser!$D242*V220)<0,0,(V220*Genanskaffelsespriser!$D242-(2009-V$3)/$C220*Genanskaffelsespriser!$D242*V220))","v":0},{"$f":"IF((W220*Genanskaffelsespriser!$D242-(2009-W$3)/$C220*Genanskaffelsespriser!$D242*W220)<0,0,(W220*Genanskaffelsespriser!$D242-(2009-W$3)/$C220*Genanskaffelsespriser!$D242*W220))","v":0},{"$f":"IF((X220*Genanskaffelsespriser!$D242-(2009-X$3)/$C220*Genanskaffelsespriser!$D242*X220)<0,0,(X220*Genanskaffelsespriser!$D242-(2009-X$3)/$C220*Genanskaffelsespriser!$D242*X220))","v":0},{"$f":"IF((Y220*Genanskaffelsespriser!$D242-(2009-Y$3)/$C220*Genanskaffelsespriser!$D242*Y220)<0,0,(Y220*Genanskaffelsespriser!$D242-(2009-Y$3)/$C220*Genanskaffelsespriser!$D242*Y220))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA220","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB220","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC220","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD220","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE220","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF220","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG220","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH220","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI220","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ220","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK220","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL220","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM220","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN220","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO220","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP220","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ220","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR220","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS220","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT220","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU220","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B243","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E243","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D221*Genanskaffelsespriser!$D243-(2009-D$3)/$C221*Genanskaffelsespriser!$D243*D221)<0,0,(D221*Genanskaffelsespriser!$D243-(2009-D$3)/$C221*Genanskaffelsespriser!$D243*D221))","v":0},{"$f":"IF((E221*Genanskaffelsespriser!$D243-(2009-E$3)/$C221*Genanskaffelsespriser!$D243*E221)<0,0,(E221*Genanskaffelsespriser!$D243-(2009-E$3)/$C221*Genanskaffelsespriser!$D243*E221))","v":0},{"$f":"IF((F221*Genanskaffelsespriser!$D243-(2009-F$3)/$C221*Genanskaffelsespriser!$D243*F221)<0,0,(F221*Genanskaffelsespriser!$D243-(2009-F$3)/$C221*Genanskaffelsespriser!$D243*F221))","v":0},{"$f":"IF((G221*Genanskaffelsespriser!$D243-(2009-G$3)/$C221*Genanskaffelsespriser!$D243*G221)<0,0,(G221*Genanskaffelsespriser!$D243-(2009-G$3)/$C221*Genanskaffelsespriser!$D243*G221))","v":0},{"$f":"IF((H221*Genanskaffelsespriser!$D243-(2009-H$3)/$C221*Genanskaffelsespriser!$D243*H221)<0,0,(H221*Genanskaffelsespriser!$D243-(2009-H$3)/$C221*Genanskaffelsespriser!$D243*H221))","v":0},{"$f":"IF((I221*Genanskaffelsespriser!$D243-(2009-I$3)/$C221*Genanskaffelsespriser!$D243*I221)<0,0,(I221*Genanskaffelsespriser!$D243-(2009-I$3)/$C221*Genanskaffelsespriser!$D243*I221))","v":0},{"$f":"IF((J221*Genanskaffelsespriser!$D243-(2009-J$3)/$C221*Genanskaffelsespriser!$D243*J221)<0,0,(J221*Genanskaffelsespriser!$D243-(2009-J$3)/$C221*Genanskaffelsespriser!$D243*J221))","v":0},{"$f":"IF((K221*Genanskaffelsespriser!$D243-(2009-K$3)/$C221*Genanskaffelsespriser!$D243*K221)<0,0,(K221*Genanskaffelsespriser!$D243-(2009-K$3)/$C221*Genanskaffelsespriser!$D243*K221))","v":0},{"$f":"IF((L221*Genanskaffelsespriser!$D243-(2009-L$3)/$C221*Genanskaffelsespriser!$D243*L221)<0,0,(L221*Genanskaffelsespriser!$D243-(2009-L$3)/$C221*Genanskaffelsespriser!$D243*L221))","v":0},{"$f":"IF((M221*Genanskaffelsespriser!$D243-(2009-M$3)/$C221*Genanskaffelsespriser!$D243*M221)<0,0,(M221*Genanskaffelsespriser!$D243-(2009-M$3)/$C221*Genanskaffelsespriser!$D243*M221))","v":0},{"$f":"IF((N221*Genanskaffelsespriser!$D243-(2009-N$3)/$C221*Genanskaffelsespriser!$D243*N221)<0,0,(N221*Genanskaffelsespriser!$D243-(2009-N$3)/$C221*Genanskaffelsespriser!$D243*N221))","v":0},{"$f":"IF((O221*Genanskaffelsespriser!$D243-(2009-O$3)/$C221*Genanskaffelsespriser!$D243*O221)<0,0,(O221*Genanskaffelsespriser!$D243-(2009-O$3)/$C221*Genanskaffelsespriser!$D243*O221))","v":0},{"$f":"IF((P221*Genanskaffelsespriser!$D243-(2009-P$3)/$C221*Genanskaffelsespriser!$D243*P221)<0,0,(P221*Genanskaffelsespriser!$D243-(2009-P$3)/$C221*Genanskaffelsespriser!$D243*P221))","v":0},{"$f":"IF((Q221*Genanskaffelsespriser!$D243-(2009-Q$3)/$C221*Genanskaffelsespriser!$D243*Q221)<0,0,(Q221*Genanskaffelsespriser!$D243-(2009-Q$3)/$C221*Genanskaffelsespriser!$D243*Q221))","v":0},{"$f":"IF((R221*Genanskaffelsespriser!$D243-(2009-R$3)/$C221*Genanskaffelsespriser!$D243*R221)<0,0,(R221*Genanskaffelsespriser!$D243-(2009-R$3)/$C221*Genanskaffelsespriser!$D243*R221))","v":0},{"$f":"IF((S221*Genanskaffelsespriser!$D243-(2009-S$3)/$C221*Genanskaffelsespriser!$D243*S221)<0,0,(S221*Genanskaffelsespriser!$D243-(2009-S$3)/$C221*Genanskaffelsespriser!$D243*S221))","v":0},{"$f":"IF((T221*Genanskaffelsespriser!$D243-(2009-T$3)/$C221*Genanskaffelsespriser!$D243*T221)<0,0,(T221*Genanskaffelsespriser!$D243-(2009-T$3)/$C221*Genanskaffelsespriser!$D243*T221))","v":0},{"$f":"IF((U221*Genanskaffelsespriser!$D243-(2009-U$3)/$C221*Genanskaffelsespriser!$D243*U221)<0,0,(U221*Genanskaffelsespriser!$D243-(2009-U$3)/$C221*Genanskaffelsespriser!$D243*U221))","v":0},{"$f":"IF((V221*Genanskaffelsespriser!$D243-(2009-V$3)/$C221*Genanskaffelsespriser!$D243*V221)<0,0,(V221*Genanskaffelsespriser!$D243-(2009-V$3)/$C221*Genanskaffelsespriser!$D243*V221))","v":0},{"$f":"IF((W221*Genanskaffelsespriser!$D243-(2009-W$3)/$C221*Genanskaffelsespriser!$D243*W221)<0,0,(W221*Genanskaffelsespriser!$D243-(2009-W$3)/$C221*Genanskaffelsespriser!$D243*W221))","v":0},{"$f":"IF((X221*Genanskaffelsespriser!$D243-(2009-X$3)/$C221*Genanskaffelsespriser!$D243*X221)<0,0,(X221*Genanskaffelsespriser!$D243-(2009-X$3)/$C221*Genanskaffelsespriser!$D243*X221))","v":0},{"$f":"IF((Y221*Genanskaffelsespriser!$D243-(2009-Y$3)/$C221*Genanskaffelsespriser!$D243*Y221)<0,0,(Y221*Genanskaffelsespriser!$D243-(2009-Y$3)/$C221*Genanskaffelsespriser!$D243*Y221))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA221","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB221","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC221","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD221","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE221","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF221","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG221","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH221","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI221","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ221","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK221","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL221","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM221","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN221","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO221","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP221","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ221","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR221","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS221","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT221","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU221","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B244","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E244","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D222*Genanskaffelsespriser!$D244-(2009-D$3)/($C222+D223)*Genanskaffelsespriser!$D244*D222)<0,0,(D222*Genanskaffelsespriser!$D244-(2009-D$3)/($C222+D223)*Genanskaffelsespriser!$D244*D222))","v":0},{"$f":"IF((E222*Genanskaffelsespriser!$D244-(2009-E$3)/($C222+E223)*Genanskaffelsespriser!$D244*E222)<0,0,(E222*Genanskaffelsespriser!$D244-(2009-E$3)/($C222+E223)*Genanskaffelsespriser!$D244*E222))","v":0},{"$f":"IF((F222*Genanskaffelsespriser!$D244-(2009-F$3)/($C222+F223)*Genanskaffelsespriser!$D244*F222)<0,0,(F222*Genanskaffelsespriser!$D244-(2009-F$3)/($C222+F223)*Genanskaffelsespriser!$D244*F222))","v":0},{"$f":"IF((G222*Genanskaffelsespriser!$D244-(2009-G$3)/($C222+G223)*Genanskaffelsespriser!$D244*G222)<0,0,(G222*Genanskaffelsespriser!$D244-(2009-G$3)/($C222+G223)*Genanskaffelsespriser!$D244*G222))","v":0},{"$f":"IF((H222*Genanskaffelsespriser!$D244-(2009-H$3)/($C222+H223)*Genanskaffelsespriser!$D244*H222)<0,0,(H222*Genanskaffelsespriser!$D244-(2009-H$3)/($C222+H223)*Genanskaffelsespriser!$D244*H222))","v":0},{"$f":"IF((I222*Genanskaffelsespriser!$D244-(2009-I$3)/($C222+I223)*Genanskaffelsespriser!$D244*I222)<0,0,(I222*Genanskaffelsespriser!$D244-(2009-I$3)/($C222+I223)*Genanskaffelsespriser!$D244*I222))","v":0},{"$f":"IF((J222*Genanskaffelsespriser!$D244-(2009-J$3)/($C222+J223)*Genanskaffelsespriser!$D244*J222)<0,0,(J222*Genanskaffelsespriser!$D244-(2009-J$3)/($C222+J223)*Genanskaffelsespriser!$D244*J222))","v":0},{"$f":"IF((K222*Genanskaffelsespriser!$D244-(2009-K$3)/($C222+K223)*Genanskaffelsespriser!$D244*K222)<0,0,(K222*Genanskaffelsespriser!$D244-(2009-K$3)/($C222+K223)*Genanskaffelsespriser!$D244*K222))","v":0},{"$f":"IF((L222*Genanskaffelsespriser!$D244-(2009-L$3)/($C222+L223)*Genanskaffelsespriser!$D244*L222)<0,0,(L222*Genanskaffelsespriser!$D244-(2009-L$3)/($C222+L223)*Genanskaffelsespriser!$D244*L222))","v":0},{"$f":"IF((M222*Genanskaffelsespriser!$D244-(2009-M$3)/($C222+M223)*Genanskaffelsespriser!$D244*M222)<0,0,(M222*Genanskaffelsespriser!$D244-(2009-M$3)/($C222+M223)*Genanskaffelsespriser!$D244*M222))","v":0},{"$f":"IF((N222*Genanskaffelsespriser!$D244-(2009-N$3)/($C222+N223)*Genanskaffelsespriser!$D244*N222)<0,0,(N222*Genanskaffelsespriser!$D244-(2009-N$3)/($C222+N223)*Genanskaffelsespriser!$D244*N222))","v":0},{"$f":"IF((O222*Genanskaffelsespriser!$D244-(2009-O$3)/($C222+O223)*Genanskaffelsespriser!$D244*O222)<0,0,(O222*Genanskaffelsespriser!$D244-(2009-O$3)/($C222+O223)*Genanskaffelsespriser!$D244*O222))","v":0},{"$f":"IF((P222*Genanskaffelsespriser!$D244-(2009-P$3)/($C222+P223)*Genanskaffelsespriser!$D244*P222)<0,0,(P222*Genanskaffelsespriser!$D244-(2009-P$3)/($C222+P223)*Genanskaffelsespriser!$D244*P222))","v":0},{"$f":"IF((Q222*Genanskaffelsespriser!$D244-(2009-Q$3)/($C222+Q223)*Genanskaffelsespriser!$D244*Q222)<0,0,(Q222*Genanskaffelsespriser!$D244-(2009-Q$3)/($C222+Q223)*Genanskaffelsespriser!$D244*Q222))","v":0},{"$f":"IF((R222*Genanskaffelsespriser!$D244-(2009-R$3)/($C222+R223)*Genanskaffelsespriser!$D244*R222)<0,0,(R222*Genanskaffelsespriser!$D244-(2009-R$3)/($C222+R223)*Genanskaffelsespriser!$D244*R222))","v":0},{"$f":"IF((S222*Genanskaffelsespriser!$D244-(2009-S$3)/($C222+S223)*Genanskaffelsespriser!$D244*S222)<0,0,(S222*Genanskaffelsespriser!$D244-(2009-S$3)/($C222+S223)*Genanskaffelsespriser!$D244*S222))","v":0},{"$f":"IF((T222*Genanskaffelsespriser!$D244-(2009-T$3)/($C222+T223)*Genanskaffelsespriser!$D244*T222)<0,0,(T222*Genanskaffelsespriser!$D244-(2009-T$3)/($C222+T223)*Genanskaffelsespriser!$D244*T222))","v":0},{"$f":"IF((U222*Genanskaffelsespriser!$D244-(2009-U$3)/($C222+U223)*Genanskaffelsespriser!$D244*U222)<0,0,(U222*Genanskaffelsespriser!$D244-(2009-U$3)/($C222+U223)*Genanskaffelsespriser!$D244*U222))","v":0},{"$f":"IF((V222*Genanskaffelsespriser!$D244-(2009-V$3)/($C222+V223)*Genanskaffelsespriser!$D244*V222)<0,0,(V222*Genanskaffelsespriser!$D244-(2009-V$3)/($C222+V223)*Genanskaffelsespriser!$D244*V222))","v":0},{"$f":"IF((W222*Genanskaffelsespriser!$D244-(2009-W$3)/($C222+W223)*Genanskaffelsespriser!$D244*W222)<0,0,(W222*Genanskaffelsespriser!$D244-(2009-W$3)/($C222+W223)*Genanskaffelsespriser!$D244*W222))","v":0},{"$f":"IF((X222*Genanskaffelsespriser!$D244-(2009-X$3)/($C222+X223)*Genanskaffelsespriser!$D244*X222)<0,0,(X222*Genanskaffelsespriser!$D244-(2009-X$3)/($C222+X223)*Genanskaffelsespriser!$D244*X222))","v":0},{"$f":"IF((Y222*Genanskaffelsespriser!$D244-(2009-Y$3)/($C222+Y223)*Genanskaffelsespriser!$D244*Y222)<0,0,(Y222*Genanskaffelsespriser!$D244-(2009-Y$3)/($C222+Y223)*Genanskaffelsespriser!$D244*Y222))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA222","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB222","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC222","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD222","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE222","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF222","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG222","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH222","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI222","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ222","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK222","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL222","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM222","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN222","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO222","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP222","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ222","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR222","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS222","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT222","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU222","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overløbsbygværker - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW225:AW241)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT225:BT241)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ225:CQ241)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B246","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E246","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D225*Genanskaffelsespriser!$D246-(2009-D$3)/($C225+D226)*Genanskaffelsespriser!$D246*D225)<0,0,(D225*Genanskaffelsespriser!$D246-(2009-D$3)/($C225+D226)*Genanskaffelsespriser!$D246*D225))","v":0},{"$f":"IF((E225*Genanskaffelsespriser!$D246-(2009-E$3)/($C225+E226)*Genanskaffelsespriser!$D246*E225)<0,0,(E225*Genanskaffelsespriser!$D246-(2009-E$3)/($C225+E226)*Genanskaffelsespriser!$D246*E225))","v":0},{"$f":"IF((F225*Genanskaffelsespriser!$D246-(2009-F$3)/($C225+F226)*Genanskaffelsespriser!$D246*F225)<0,0,(F225*Genanskaffelsespriser!$D246-(2009-F$3)/($C225+F226)*Genanskaffelsespriser!$D246*F225))","v":0},{"$f":"IF((G225*Genanskaffelsespriser!$D246-(2009-G$3)/($C225+G226)*Genanskaffelsespriser!$D246*G225)<0,0,(G225*Genanskaffelsespriser!$D246-(2009-G$3)/($C225+G226)*Genanskaffelsespriser!$D246*G225))","v":0},{"$f":"IF((H225*Genanskaffelsespriser!$D246-(2009-H$3)/($C225+H226)*Genanskaffelsespriser!$D246*H225)<0,0,(H225*Genanskaffelsespriser!$D246-(2009-H$3)/($C225+H226)*Genanskaffelsespriser!$D246*H225))","v":0},{"$f":"IF((I225*Genanskaffelsespriser!$D246-(2009-I$3)/($C225+I226)*Genanskaffelsespriser!$D246*I225)<0,0,(I225*Genanskaffelsespriser!$D246-(2009-I$3)/($C225+I226)*Genanskaffelsespriser!$D246*I225))","v":0},{"$f":"IF((J225*Genanskaffelsespriser!$D246-(2009-J$3)/($C225+J226)*Genanskaffelsespriser!$D246*J225)<0,0,(J225*Genanskaffelsespriser!$D246-(2009-J$3)/($C225+J226)*Genanskaffelsespriser!$D246*J225))","v":0},{"$f":"IF((K225*Genanskaffelsespriser!$D246-(2009-K$3)/($C225+K226)*Genanskaffelsespriser!$D246*K225)<0,0,(K225*Genanskaffelsespriser!$D246-(2009-K$3)/($C225+K226)*Genanskaffelsespriser!$D246*K225))","v":0},{"$f":"IF((L225*Genanskaffelsespriser!$D246-(2009-L$3)/($C225+L226)*Genanskaffelsespriser!$D246*L225)<0,0,(L225*Genanskaffelsespriser!$D246-(2009-L$3)/($C225+L226)*Genanskaffelsespriser!$D246*L225))","v":0},{"$f":"IF((M225*Genanskaffelsespriser!$D246-(2009-M$3)/($C225+M226)*Genanskaffelsespriser!$D246*M225)<0,0,(M225*Genanskaffelsespriser!$D246-(2009-M$3)/($C225+M226)*Genanskaffelsespriser!$D246*M225))","v":0},{"$f":"IF((N225*Genanskaffelsespriser!$D246-(2009-N$3)/($C225+N226)*Genanskaffelsespriser!$D246*N225)<0,0,(N225*Genanskaffelsespriser!$D246-(2009-N$3)/($C225+N226)*Genanskaffelsespriser!$D246*N225))","v":0},{"$f":"IF((O225*Genanskaffelsespriser!$D246-(2009-O$3)/($C225+O226)*Genanskaffelsespriser!$D246*O225)<0,0,(O225*Genanskaffelsespriser!$D246-(2009-O$3)/($C225+O226)*Genanskaffelsespriser!$D246*O225))","v":0},{"$f":"IF((P225*Genanskaffelsespriser!$D246-(2009-P$3)/($C225+P226)*Genanskaffelsespriser!$D246*P225)<0,0,(P225*Genanskaffelsespriser!$D246-(2009-P$3)/($C225+P226)*Genanskaffelsespriser!$D246*P225))","v":0},{"$f":"IF((Q225*Genanskaffelsespriser!$D246-(2009-Q$3)/($C225+Q226)*Genanskaffelsespriser!$D246*Q225)<0,0,(Q225*Genanskaffelsespriser!$D246-(2009-Q$3)/($C225+Q226)*Genanskaffelsespriser!$D246*Q225))","v":0},{"$f":"IF((R225*Genanskaffelsespriser!$D246-(2009-R$3)/($C225+R226)*Genanskaffelsespriser!$D246*R225)<0,0,(R225*Genanskaffelsespriser!$D246-(2009-R$3)/($C225+R226)*Genanskaffelsespriser!$D246*R225))","v":0},{"$f":"IF((S225*Genanskaffelsespriser!$D246-(2009-S$3)/($C225+S226)*Genanskaffelsespriser!$D246*S225)<0,0,(S225*Genanskaffelsespriser!$D246-(2009-S$3)/($C225+S226)*Genanskaffelsespriser!$D246*S225))","v":0},{"$f":"IF((T225*Genanskaffelsespriser!$D246-(2009-T$3)/($C225+T226)*Genanskaffelsespriser!$D246*T225)<0,0,(T225*Genanskaffelsespriser!$D246-(2009-T$3)/($C225+T226)*Genanskaffelsespriser!$D246*T225))","v":0},{"$f":"IF((U225*Genanskaffelsespriser!$D246-(2009-U$3)/($C225+U226)*Genanskaffelsespriser!$D246*U225)<0,0,(U225*Genanskaffelsespriser!$D246-(2009-U$3)/($C225+U226)*Genanskaffelsespriser!$D246*U225))","v":0},{"$f":"IF((V225*Genanskaffelsespriser!$D246-(2009-V$3)/($C225+V226)*Genanskaffelsespriser!$D246*V225)<0,0,(V225*Genanskaffelsespriser!$D246-(2009-V$3)/($C225+V226)*Genanskaffelsespriser!$D246*V225))","v":0},{"$f":"IF((W225*Genanskaffelsespriser!$D246-(2009-W$3)/($C225+W226)*Genanskaffelsespriser!$D246*W225)<0,0,(W225*Genanskaffelsespriser!$D246-(2009-W$3)/($C225+W226)*Genanskaffelsespriser!$D246*W225))","v":0},{"$f":"IF((X225*Genanskaffelsespriser!$D246-(2009-X$3)/($C225+X226)*Genanskaffelsespriser!$D246*X225)<0,0,(X225*Genanskaffelsespriser!$D246-(2009-X$3)/($C225+X226)*Genanskaffelsespriser!$D246*X225))","v":0},{"$f":"IF((Y225*Genanskaffelsespriser!$D246-(2009-Y$3)/($C225+Y226)*Genanskaffelsespriser!$D246*Y225)<0,0,(Y225*Genanskaffelsespriser!$D246-(2009-Y$3)/($C225+Y226)*Genanskaffelsespriser!$D246*Y225))","v":0},{"$f":"+SUM(AA225:AV225)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA225","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB225","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC225","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD225","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE225","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF225","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG225","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH225","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI225","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ225","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK225","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL225","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM225","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN225","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO225","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP225","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ225","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR225","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS225","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT225","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU225","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV225","v":0},{"$f":"+SUM(AX225:BS225)","v":0},{"$f":"(AA225+AX225)/2","v":0},{"$f":"(AB225+AY225)/2","v":0},{"$f":"(AC225+AZ225)/2","v":0},{"$f":"(AD225+BA225)/2","v":0},{"$f":"(AE225+BB225)/2","v":0},{"$f":"(AF225+BC225)/2","v":0},{"$f":"(AG225+BD225)/2","v":0},{"$f":"(AH225+BE225)/2","v":0},{"$f":"(AI225+BF225)/2","v":0},{"$f":"(AJ225+BG225)/2","v":0},{"$f":"(AK225+BH225)/2","v":0},{"$f":"(AL225+BI225)/2","v":0},{"$f":"(AM225+BJ225)/2","v":0},{"$f":"(AN225+BK225)/2","v":0},{"$f":"(AO225+BL225)/2","v":0},{"$f":"(AP225+BM225)/2","v":0},{"$f":"(AQ225+BN225)/2","v":0},{"$f":"(AR225+BO225)/2","v":0},{"$f":"(AS225+BP225)/2","v":0},{"$f":"(AT225+BQ225)/2","v":0},{"$f":"(AU225+BR225)/2","v":0},{"$f":"(AV225+BS225)/2","v":0},{"$f":"+AVERAGE(AW225,BT225)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B247","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E247","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D227*Genanskaffelsespriser!$D247-(2009-D$3)/($C227+D228)*Genanskaffelsespriser!$D247*D227)<0,0,(D227*Genanskaffelsespriser!$D247-(2009-D$3)/($C227+D228)*Genanskaffelsespriser!$D247*D227))","v":0},{"$f":"IF((E227*Genanskaffelsespriser!$D247-(2009-E$3)/($C227+E228)*Genanskaffelsespriser!$D247*E227)<0,0,(E227*Genanskaffelsespriser!$D247-(2009-E$3)/($C227+E228)*Genanskaffelsespriser!$D247*E227))","v":0},{"$f":"IF((F227*Genanskaffelsespriser!$D247-(2009-F$3)/($C227+F228)*Genanskaffelsespriser!$D247*F227)<0,0,(F227*Genanskaffelsespriser!$D247-(2009-F$3)/($C227+F228)*Genanskaffelsespriser!$D247*F227))","v":0},{"$f":"IF((G227*Genanskaffelsespriser!$D247-(2009-G$3)/($C227+G228)*Genanskaffelsespriser!$D247*G227)<0,0,(G227*Genanskaffelsespriser!$D247-(2009-G$3)/($C227+G228)*Genanskaffelsespriser!$D247*G227))","v":0},{"$f":"IF((H227*Genanskaffelsespriser!$D247-(2009-H$3)/($C227+H228)*Genanskaffelsespriser!$D247*H227)<0,0,(H227*Genanskaffelsespriser!$D247-(2009-H$3)/($C227+H228)*Genanskaffelsespriser!$D247*H227))","v":0},{"$f":"IF((I227*Genanskaffelsespriser!$D247-(2009-I$3)/($C227+I228)*Genanskaffelsespriser!$D247*I227)<0,0,(I227*Genanskaffelsespriser!$D247-(2009-I$3)/($C227+I228)*Genanskaffelsespriser!$D247*I227))","v":0},{"$f":"IF((J227*Genanskaffelsespriser!$D247-(2009-J$3)/($C227+J228)*Genanskaffelsespriser!$D247*J227)<0,0,(J227*Genanskaffelsespriser!$D247-(2009-J$3)/($C227+J228)*Genanskaffelsespriser!$D247*J227))","v":0},{"$f":"IF((K227*Genanskaffelsespriser!$D247-(2009-K$3)/($C227+K228)*Genanskaffelsespriser!$D247*K227)<0,0,(K227*Genanskaffelsespriser!$D247-(2009-K$3)/($C227+K228)*Genanskaffelsespriser!$D247*K227))","v":0},{"$f":"IF((L227*Genanskaffelsespriser!$D247-(2009-L$3)/($C227+L228)*Genanskaffelsespriser!$D247*L227)<0,0,(L227*Genanskaffelsespriser!$D247-(2009-L$3)/($C227+L228)*Genanskaffelsespriser!$D247*L227))","v":0},{"$f":"IF((M227*Genanskaffelsespriser!$D247-(2009-M$3)/($C227+M228)*Genanskaffelsespriser!$D247*M227)<0,0,(M227*Genanskaffelsespriser!$D247-(2009-M$3)/($C227+M228)*Genanskaffelsespriser!$D247*M227))","v":0},{"$f":"IF((N227*Genanskaffelsespriser!$D247-(2009-N$3)/($C227+N228)*Genanskaffelsespriser!$D247*N227)<0,0,(N227*Genanskaffelsespriser!$D247-(2009-N$3)/($C227+N228)*Genanskaffelsespriser!$D247*N227))","v":0},{"$f":"IF((O227*Genanskaffelsespriser!$D247-(2009-O$3)/($C227+O228)*Genanskaffelsespriser!$D247*O227)<0,0,(O227*Genanskaffelsespriser!$D247-(2009-O$3)/($C227+O228)*Genanskaffelsespriser!$D247*O227))","v":0},{"$f":"IF((P227*Genanskaffelsespriser!$D247-(2009-P$3)/($C227+P228)*Genanskaffelsespriser!$D247*P227)<0,0,(P227*Genanskaffelsespriser!$D247-(2009-P$3)/($C227+P228)*Genanskaffelsespriser!$D247*P227))","v":0},{"$f":"IF((Q227*Genanskaffelsespriser!$D247-(2009-Q$3)/($C227+Q228)*Genanskaffelsespriser!$D247*Q227)<0,0,(Q227*Genanskaffelsespriser!$D247-(2009-Q$3)/($C227+Q228)*Genanskaffelsespriser!$D247*Q227))","v":0},{"$f":"IF((R227*Genanskaffelsespriser!$D247-(2009-R$3)/($C227+R228)*Genanskaffelsespriser!$D247*R227)<0,0,(R227*Genanskaffelsespriser!$D247-(2009-R$3)/($C227+R228)*Genanskaffelsespriser!$D247*R227))","v":0},{"$f":"IF((S227*Genanskaffelsespriser!$D247-(2009-S$3)/($C227+S228)*Genanskaffelsespriser!$D247*S227)<0,0,(S227*Genanskaffelsespriser!$D247-(2009-S$3)/($C227+S228)*Genanskaffelsespriser!$D247*S227))","v":0},{"$f":"IF((T227*Genanskaffelsespriser!$D247-(2009-T$3)/($C227+T228)*Genanskaffelsespriser!$D247*T227)<0,0,(T227*Genanskaffelsespriser!$D247-(2009-T$3)/($C227+T228)*Genanskaffelsespriser!$D247*T227))","v":0},{"$f":"IF((U227*Genanskaffelsespriser!$D247-(2009-U$3)/($C227+U228)*Genanskaffelsespriser!$D247*U227)<0,0,(U227*Genanskaffelsespriser!$D247-(2009-U$3)/($C227+U228)*Genanskaffelsespriser!$D247*U227))","v":0},{"$f":"IF((V227*Genanskaffelsespriser!$D247-(2009-V$3)/($C227+V228)*Genanskaffelsespriser!$D247*V227)<0,0,(V227*Genanskaffelsespriser!$D247-(2009-V$3)/($C227+V228)*Genanskaffelsespriser!$D247*V227))","v":0},{"$f":"IF((W227*Genanskaffelsespriser!$D247-(2009-W$3)/($C227+W228)*Genanskaffelsespriser!$D247*W227)<0,0,(W227*Genanskaffelsespriser!$D247-(2009-W$3)/($C227+W228)*Genanskaffelsespriser!$D247*W227))","v":0},{"$f":"IF((X227*Genanskaffelsespriser!$D247-(2009-X$3)/($C227+X228)*Genanskaffelsespriser!$D247*X227)<0,0,(X227*Genanskaffelsespriser!$D247-(2009-X$3)/($C227+X228)*Genanskaffelsespriser!$D247*X227))","v":0},{"$f":"IF((Y227*Genanskaffelsespriser!$D247-(2009-Y$3)/($C227+Y228)*Genanskaffelsespriser!$D247*Y227)<0,0,(Y227*Genanskaffelsespriser!$D247-(2009-Y$3)/($C227+Y228)*Genanskaffelsespriser!$D247*Y227))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA227","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB227","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC227","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD227","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE227","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF227","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG227","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH227","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI227","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ227","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK227","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL227","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM227","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN227","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO227","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP227","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ227","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR227","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS227","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT227","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU227","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B248","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E248","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D229*Genanskaffelsespriser!$D248-(2009-D$3)/($C229+D230)*Genanskaffelsespriser!$D248*D229)<0,0,(D229*Genanskaffelsespriser!$D248-(2009-D$3)/($C229+D230)*Genanskaffelsespriser!$D248*D229))","v":0},{"$f":"IF((E229*Genanskaffelsespriser!$D248-(2009-E$3)/($C229+E230)*Genanskaffelsespriser!$D248*E229)<0,0,(E229*Genanskaffelsespriser!$D248-(2009-E$3)/($C229+E230)*Genanskaffelsespriser!$D248*E229))","v":0},{"$f":"IF((F229*Genanskaffelsespriser!$D248-(2009-F$3)/($C229+F230)*Genanskaffelsespriser!$D248*F229)<0,0,(F229*Genanskaffelsespriser!$D248-(2009-F$3)/($C229+F230)*Genanskaffelsespriser!$D248*F229))","v":0},{"$f":"IF((G229*Genanskaffelsespriser!$D248-(2009-G$3)/($C229+G230)*Genanskaffelsespriser!$D248*G229)<0,0,(G229*Genanskaffelsespriser!$D248-(2009-G$3)/($C229+G230)*Genanskaffelsespriser!$D248*G229))","v":0},{"$f":"IF((H229*Genanskaffelsespriser!$D248-(2009-H$3)/($C229+H230)*Genanskaffelsespriser!$D248*H229)<0,0,(H229*Genanskaffelsespriser!$D248-(2009-H$3)/($C229+H230)*Genanskaffelsespriser!$D248*H229))","v":0},{"$f":"IF((I229*Genanskaffelsespriser!$D248-(2009-I$3)/($C229+I230)*Genanskaffelsespriser!$D248*I229)<0,0,(I229*Genanskaffelsespriser!$D248-(2009-I$3)/($C229+I230)*Genanskaffelsespriser!$D248*I229))","v":0},{"$f":"IF((J229*Genanskaffelsespriser!$D248-(2009-J$3)/($C229+J230)*Genanskaffelsespriser!$D248*J229)<0,0,(J229*Genanskaffelsespriser!$D248-(2009-J$3)/($C229+J230)*Genanskaffelsespriser!$D248*J229))","v":0},{"$f":"IF((K229*Genanskaffelsespriser!$D248-(2009-K$3)/($C229+K230)*Genanskaffelsespriser!$D248*K229)<0,0,(K229*Genanskaffelsespriser!$D248-(2009-K$3)/($C229+K230)*Genanskaffelsespriser!$D248*K229))","v":0},{"$f":"IF((L229*Genanskaffelsespriser!$D248-(2009-L$3)/($C229+L230)*Genanskaffelsespriser!$D248*L229)<0,0,(L229*Genanskaffelsespriser!$D248-(2009-L$3)/($C229+L230)*Genanskaffelsespriser!$D248*L229))","v":0},{"$f":"IF((M229*Genanskaffelsespriser!$D248-(2009-M$3)/($C229+M230)*Genanskaffelsespriser!$D248*M229)<0,0,(M229*Genanskaffelsespriser!$D248-(2009-M$3)/($C229+M230)*Genanskaffelsespriser!$D248*M229))","v":0},{"$f":"IF((N229*Genanskaffelsespriser!$D248-(2009-N$3)/($C229+N230)*Genanskaffelsespriser!$D248*N229)<0,0,(N229*Genanskaffelsespriser!$D248-(2009-N$3)/($C229+N230)*Genanskaffelsespriser!$D248*N229))","v":0},{"$f":"IF((O229*Genanskaffelsespriser!$D248-(2009-O$3)/($C229+O230)*Genanskaffelsespriser!$D248*O229)<0,0,(O229*Genanskaffelsespriser!$D248-(2009-O$3)/($C229+O230)*Genanskaffelsespriser!$D248*O229))","v":0},{"$f":"IF((P229*Genanskaffelsespriser!$D248-(2009-P$3)/($C229+P230)*Genanskaffelsespriser!$D248*P229)<0,0,(P229*Genanskaffelsespriser!$D248-(2009-P$3)/($C229+P230)*Genanskaffelsespriser!$D248*P229))","v":0},{"$f":"IF((Q229*Genanskaffelsespriser!$D248-(2009-Q$3)/($C229+Q230)*Genanskaffelsespriser!$D248*Q229)<0,0,(Q229*Genanskaffelsespriser!$D248-(2009-Q$3)/($C229+Q230)*Genanskaffelsespriser!$D248*Q229))","v":0},{"$f":"IF((R229*Genanskaffelsespriser!$D248-(2009-R$3)/($C229+R230)*Genanskaffelsespriser!$D248*R229)<0,0,(R229*Genanskaffelsespriser!$D248-(2009-R$3)/($C229+R230)*Genanskaffelsespriser!$D248*R229))","v":0},{"$f":"IF((S229*Genanskaffelsespriser!$D248-(2009-S$3)/($C229+S230)*Genanskaffelsespriser!$D248*S229)<0,0,(S229*Genanskaffelsespriser!$D248-(2009-S$3)/($C229+S230)*Genanskaffelsespriser!$D248*S229))","v":0},{"$f":"IF((T229*Genanskaffelsespriser!$D248-(2009-T$3)/($C229+T230)*Genanskaffelsespriser!$D248*T229)<0,0,(T229*Genanskaffelsespriser!$D248-(2009-T$3)/($C229+T230)*Genanskaffelsespriser!$D248*T229))","v":0},{"$f":"IF((U229*Genanskaffelsespriser!$D248-(2009-U$3)/($C229+U230)*Genanskaffelsespriser!$D248*U229)<0,0,(U229*Genanskaffelsespriser!$D248-(2009-U$3)/($C229+U230)*Genanskaffelsespriser!$D248*U229))","v":0},{"$f":"IF((V229*Genanskaffelsespriser!$D248-(2009-V$3)/($C229+V230)*Genanskaffelsespriser!$D248*V229)<0,0,(V229*Genanskaffelsespriser!$D248-(2009-V$3)/($C229+V230)*Genanskaffelsespriser!$D248*V229))","v":0},{"$f":"IF((W229*Genanskaffelsespriser!$D248-(2009-W$3)/($C229+W230)*Genanskaffelsespriser!$D248*W229)<0,0,(W229*Genanskaffelsespriser!$D248-(2009-W$3)/($C229+W230)*Genanskaffelsespriser!$D248*W229))","v":0},{"$f":"IF((X229*Genanskaffelsespriser!$D248-(2009-X$3)/($C229+X230)*Genanskaffelsespriser!$D248*X229)<0,0,(X229*Genanskaffelsespriser!$D248-(2009-X$3)/($C229+X230)*Genanskaffelsespriser!$D248*X229))","v":0},{"$f":"IF((Y229*Genanskaffelsespriser!$D248-(2009-Y$3)/($C229+Y230)*Genanskaffelsespriser!$D248*Y229)<0,0,(Y229*Genanskaffelsespriser!$D248-(2009-Y$3)/($C229+Y230)*Genanskaffelsespriser!$D248*Y229))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA229","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB229","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC229","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD229","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE229","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF229","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG229","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH229","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI229","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ229","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK229","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL229","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM229","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN229","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO229","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP229","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ229","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR229","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS229","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT229","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU229","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B249","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E249","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D231*Genanskaffelsespriser!$D249-(2009-D$3)/$C231*Genanskaffelsespriser!$D249*D231)<0,0,(D231*Genanskaffelsespriser!$D249-(2009-D$3)/$C231*Genanskaffelsespriser!$D249*D231))","v":0},{"$f":"IF((E231*Genanskaffelsespriser!$D249-(2009-E$3)/$C231*Genanskaffelsespriser!$D249*E231)<0,0,(E231*Genanskaffelsespriser!$D249-(2009-E$3)/$C231*Genanskaffelsespriser!$D249*E231))","v":0},{"$f":"IF((F231*Genanskaffelsespriser!$D249-(2009-F$3)/$C231*Genanskaffelsespriser!$D249*F231)<0,0,(F231*Genanskaffelsespriser!$D249-(2009-F$3)/$C231*Genanskaffelsespriser!$D249*F231))","v":0},{"$f":"IF((G231*Genanskaffelsespriser!$D249-(2009-G$3)/$C231*Genanskaffelsespriser!$D249*G231)<0,0,(G231*Genanskaffelsespriser!$D249-(2009-G$3)/$C231*Genanskaffelsespriser!$D249*G231))","v":0},{"$f":"IF((H231*Genanskaffelsespriser!$D249-(2009-H$3)/$C231*Genanskaffelsespriser!$D249*H231)<0,0,(H231*Genanskaffelsespriser!$D249-(2009-H$3)/$C231*Genanskaffelsespriser!$D249*H231))","v":0},{"$f":"IF((I231*Genanskaffelsespriser!$D249-(2009-I$3)/$C231*Genanskaffelsespriser!$D249*I231)<0,0,(I231*Genanskaffelsespriser!$D249-(2009-I$3)/$C231*Genanskaffelsespriser!$D249*I231))","v":0},{"$f":"IF((J231*Genanskaffelsespriser!$D249-(2009-J$3)/$C231*Genanskaffelsespriser!$D249*J231)<0,0,(J231*Genanskaffelsespriser!$D249-(2009-J$3)/$C231*Genanskaffelsespriser!$D249*J231))","v":0},{"$f":"IF((K231*Genanskaffelsespriser!$D249-(2009-K$3)/$C231*Genanskaffelsespriser!$D249*K231)<0,0,(K231*Genanskaffelsespriser!$D249-(2009-K$3)/$C231*Genanskaffelsespriser!$D249*K231))","v":0},{"$f":"IF((L231*Genanskaffelsespriser!$D249-(2009-L$3)/$C231*Genanskaffelsespriser!$D249*L231)<0,0,(L231*Genanskaffelsespriser!$D249-(2009-L$3)/$C231*Genanskaffelsespriser!$D249*L231))","v":0},{"$f":"IF((M231*Genanskaffelsespriser!$D249-(2009-M$3)/$C231*Genanskaffelsespriser!$D249*M231)<0,0,(M231*Genanskaffelsespriser!$D249-(2009-M$3)/$C231*Genanskaffelsespriser!$D249*M231))","v":0},{"$f":"IF((N231*Genanskaffelsespriser!$D249-(2009-N$3)/$C231*Genanskaffelsespriser!$D249*N231)<0,0,(N231*Genanskaffelsespriser!$D249-(2009-N$3)/$C231*Genanskaffelsespriser!$D249*N231))","v":0},{"$f":"IF((O231*Genanskaffelsespriser!$D249-(2009-O$3)/$C231*Genanskaffelsespriser!$D249*O231)<0,0,(O231*Genanskaffelsespriser!$D249-(2009-O$3)/$C231*Genanskaffelsespriser!$D249*O231))","v":0},{"$f":"IF((P231*Genanskaffelsespriser!$D249-(2009-P$3)/$C231*Genanskaffelsespriser!$D249*P231)<0,0,(P231*Genanskaffelsespriser!$D249-(2009-P$3)/$C231*Genanskaffelsespriser!$D249*P231))","v":0},{"$f":"IF((Q231*Genanskaffelsespriser!$D249-(2009-Q$3)/$C231*Genanskaffelsespriser!$D249*Q231)<0,0,(Q231*Genanskaffelsespriser!$D249-(2009-Q$3)/$C231*Genanskaffelsespriser!$D249*Q231))","v":0},{"$f":"IF((R231*Genanskaffelsespriser!$D249-(2009-R$3)/$C231*Genanskaffelsespriser!$D249*R231)<0,0,(R231*Genanskaffelsespriser!$D249-(2009-R$3)/$C231*Genanskaffelsespriser!$D249*R231))","v":0},{"$f":"IF((S231*Genanskaffelsespriser!$D249-(2009-S$3)/$C231*Genanskaffelsespriser!$D249*S231)<0,0,(S231*Genanskaffelsespriser!$D249-(2009-S$3)/$C231*Genanskaffelsespriser!$D249*S231))","v":0},{"$f":"IF((T231*Genanskaffelsespriser!$D249-(2009-T$3)/$C231*Genanskaffelsespriser!$D249*T231)<0,0,(T231*Genanskaffelsespriser!$D249-(2009-T$3)/$C231*Genanskaffelsespriser!$D249*T231))","v":0},{"$f":"IF((U231*Genanskaffelsespriser!$D249-(2009-U$3)/$C231*Genanskaffelsespriser!$D249*U231)<0,0,(U231*Genanskaffelsespriser!$D249-(2009-U$3)/$C231*Genanskaffelsespriser!$D249*U231))","v":0},{"$f":"IF((V231*Genanskaffelsespriser!$D249-(2009-V$3)/$C231*Genanskaffelsespriser!$D249*V231)<0,0,(V231*Genanskaffelsespriser!$D249-(2009-V$3)/$C231*Genanskaffelsespriser!$D249*V231))","v":0},{"$f":"IF((W231*Genanskaffelsespriser!$D249-(2009-W$3)/$C231*Genanskaffelsespriser!$D249*W231)<0,0,(W231*Genanskaffelsespriser!$D249-(2009-W$3)/$C231*Genanskaffelsespriser!$D249*W231))","v":0},{"$f":"IF((X231*Genanskaffelsespriser!$D249-(2009-X$3)/$C231*Genanskaffelsespriser!$D249*X231)<0,0,(X231*Genanskaffelsespriser!$D249-(2009-X$3)/$C231*Genanskaffelsespriser!$D249*X231))","v":0},{"$f":"IF((Y231*Genanskaffelsespriser!$D249-(2009-Y$3)/$C231*Genanskaffelsespriser!$D249*Y231)<0,0,(Y231*Genanskaffelsespriser!$D249-(2009-Y$3)/$C231*Genanskaffelsespriser!$D249*Y231))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA231","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB231","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC231","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD231","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE231","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF231","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG231","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH231","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI231","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ231","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK231","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL231","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM231","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN231","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO231","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP231","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ231","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR231","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS231","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT231","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU231","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B250","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E250","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D232*Genanskaffelsespriser!$D250-(2009-D$3)/$C232*Genanskaffelsespriser!$D250*D232)<0,0,(D232*Genanskaffelsespriser!$D250-(2009-D$3)/$C232*Genanskaffelsespriser!$D250*D232))","v":0},{"$f":"IF((E232*Genanskaffelsespriser!$D250-(2009-E$3)/$C232*Genanskaffelsespriser!$D250*E232)<0,0,(E232*Genanskaffelsespriser!$D250-(2009-E$3)/$C232*Genanskaffelsespriser!$D250*E232))","v":0},{"$f":"IF((F232*Genanskaffelsespriser!$D250-(2009-F$3)/$C232*Genanskaffelsespriser!$D250*F232)<0,0,(F232*Genanskaffelsespriser!$D250-(2009-F$3)/$C232*Genanskaffelsespriser!$D250*F232))","v":0},{"$f":"IF((G232*Genanskaffelsespriser!$D250-(2009-G$3)/$C232*Genanskaffelsespriser!$D250*G232)<0,0,(G232*Genanskaffelsespriser!$D250-(2009-G$3)/$C232*Genanskaffelsespriser!$D250*G232))","v":0},{"$f":"IF((H232*Genanskaffelsespriser!$D250-(2009-H$3)/$C232*Genanskaffelsespriser!$D250*H232)<0,0,(H232*Genanskaffelsespriser!$D250-(2009-H$3)/$C232*Genanskaffelsespriser!$D250*H232))","v":0},{"$f":"IF((I232*Genanskaffelsespriser!$D250-(2009-I$3)/$C232*Genanskaffelsespriser!$D250*I232)<0,0,(I232*Genanskaffelsespriser!$D250-(2009-I$3)/$C232*Genanskaffelsespriser!$D250*I232))","v":0},{"$f":"IF((J232*Genanskaffelsespriser!$D250-(2009-J$3)/$C232*Genanskaffelsespriser!$D250*J232)<0,0,(J232*Genanskaffelsespriser!$D250-(2009-J$3)/$C232*Genanskaffelsespriser!$D250*J232))","v":0},{"$f":"IF((K232*Genanskaffelsespriser!$D250-(2009-K$3)/$C232*Genanskaffelsespriser!$D250*K232)<0,0,(K232*Genanskaffelsespriser!$D250-(2009-K$3)/$C232*Genanskaffelsespriser!$D250*K232))","v":0},{"$f":"IF((L232*Genanskaffelsespriser!$D250-(2009-L$3)/$C232*Genanskaffelsespriser!$D250*L232)<0,0,(L232*Genanskaffelsespriser!$D250-(2009-L$3)/$C232*Genanskaffelsespriser!$D250*L232))","v":0},{"$f":"IF((M232*Genanskaffelsespriser!$D250-(2009-M$3)/$C232*Genanskaffelsespriser!$D250*M232)<0,0,(M232*Genanskaffelsespriser!$D250-(2009-M$3)/$C232*Genanskaffelsespriser!$D250*M232))","v":0},{"$f":"IF((N232*Genanskaffelsespriser!$D250-(2009-N$3)/$C232*Genanskaffelsespriser!$D250*N232)<0,0,(N232*Genanskaffelsespriser!$D250-(2009-N$3)/$C232*Genanskaffelsespriser!$D250*N232))","v":0},{"$f":"IF((O232*Genanskaffelsespriser!$D250-(2009-O$3)/$C232*Genanskaffelsespriser!$D250*O232)<0,0,(O232*Genanskaffelsespriser!$D250-(2009-O$3)/$C232*Genanskaffelsespriser!$D250*O232))","v":0},{"$f":"IF((P232*Genanskaffelsespriser!$D250-(2009-P$3)/$C232*Genanskaffelsespriser!$D250*P232)<0,0,(P232*Genanskaffelsespriser!$D250-(2009-P$3)/$C232*Genanskaffelsespriser!$D250*P232))","v":0},{"$f":"IF((Q232*Genanskaffelsespriser!$D250-(2009-Q$3)/$C232*Genanskaffelsespriser!$D250*Q232)<0,0,(Q232*Genanskaffelsespriser!$D250-(2009-Q$3)/$C232*Genanskaffelsespriser!$D250*Q232))","v":0},{"$f":"IF((R232*Genanskaffelsespriser!$D250-(2009-R$3)/$C232*Genanskaffelsespriser!$D250*R232)<0,0,(R232*Genanskaffelsespriser!$D250-(2009-R$3)/$C232*Genanskaffelsespriser!$D250*R232))","v":0},{"$f":"IF((S232*Genanskaffelsespriser!$D250-(2009-S$3)/$C232*Genanskaffelsespriser!$D250*S232)<0,0,(S232*Genanskaffelsespriser!$D250-(2009-S$3)/$C232*Genanskaffelsespriser!$D250*S232))","v":0},{"$f":"IF((T232*Genanskaffelsespriser!$D250-(2009-T$3)/$C232*Genanskaffelsespriser!$D250*T232)<0,0,(T232*Genanskaffelsespriser!$D250-(2009-T$3)/$C232*Genanskaffelsespriser!$D250*T232))","v":0},{"$f":"IF((U232*Genanskaffelsespriser!$D250-(2009-U$3)/$C232*Genanskaffelsespriser!$D250*U232)<0,0,(U232*Genanskaffelsespriser!$D250-(2009-U$3)/$C232*Genanskaffelsespriser!$D250*U232))","v":0},{"$f":"IF((V232*Genanskaffelsespriser!$D250-(2009-V$3)/$C232*Genanskaffelsespriser!$D250*V232)<0,0,(V232*Genanskaffelsespriser!$D250-(2009-V$3)/$C232*Genanskaffelsespriser!$D250*V232))","v":0},{"$f":"IF((W232*Genanskaffelsespriser!$D250-(2009-W$3)/$C232*Genanskaffelsespriser!$D250*W232)<0,0,(W232*Genanskaffelsespriser!$D250-(2009-W$3)/$C232*Genanskaffelsespriser!$D250*W232))","v":0},{"$f":"IF((X232*Genanskaffelsespriser!$D250-(2009-X$3)/$C232*Genanskaffelsespriser!$D250*X232)<0,0,(X232*Genanskaffelsespriser!$D250-(2009-X$3)/$C232*Genanskaffelsespriser!$D250*X232))","v":0},{"$f":"IF((Y232*Genanskaffelsespriser!$D250-(2009-Y$3)/$C232*Genanskaffelsespriser!$D250*Y232)<0,0,(Y232*Genanskaffelsespriser!$D250-(2009-Y$3)/$C232*Genanskaffelsespriser!$D250*Y232))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B251","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E251","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D233*Genanskaffelsespriser!$D251-(2009-D$3)/$C233*Genanskaffelsespriser!$D251*D233)<0,0,(D233*Genanskaffelsespriser!$D251-(2009-D$3)/$C233*Genanskaffelsespriser!$D251*D233))","v":0},{"$f":"IF((E233*Genanskaffelsespriser!$D251-(2009-E$3)/$C233*Genanskaffelsespriser!$D251*E233)<0,0,(E233*Genanskaffelsespriser!$D251-(2009-E$3)/$C233*Genanskaffelsespriser!$D251*E233))","v":0},{"$f":"IF((F233*Genanskaffelsespriser!$D251-(2009-F$3)/$C233*Genanskaffelsespriser!$D251*F233)<0,0,(F233*Genanskaffelsespriser!$D251-(2009-F$3)/$C233*Genanskaffelsespriser!$D251*F233))","v":0},{"$f":"IF((G233*Genanskaffelsespriser!$D251-(2009-G$3)/$C233*Genanskaffelsespriser!$D251*G233)<0,0,(G233*Genanskaffelsespriser!$D251-(2009-G$3)/$C233*Genanskaffelsespriser!$D251*G233))","v":0},{"$f":"IF((H233*Genanskaffelsespriser!$D251-(2009-H$3)/$C233*Genanskaffelsespriser!$D251*H233)<0,0,(H233*Genanskaffelsespriser!$D251-(2009-H$3)/$C233*Genanskaffelsespriser!$D251*H233))","v":0},{"$f":"IF((I233*Genanskaffelsespriser!$D251-(2009-I$3)/$C233*Genanskaffelsespriser!$D251*I233)<0,0,(I233*Genanskaffelsespriser!$D251-(2009-I$3)/$C233*Genanskaffelsespriser!$D251*I233))","v":0},{"$f":"IF((J233*Genanskaffelsespriser!$D251-(2009-J$3)/$C233*Genanskaffelsespriser!$D251*J233)<0,0,(J233*Genanskaffelsespriser!$D251-(2009-J$3)/$C233*Genanskaffelsespriser!$D251*J233))","v":0},{"$f":"IF((K233*Genanskaffelsespriser!$D251-(2009-K$3)/$C233*Genanskaffelsespriser!$D251*K233)<0,0,(K233*Genanskaffelsespriser!$D251-(2009-K$3)/$C233*Genanskaffelsespriser!$D251*K233))","v":0},{"$f":"IF((L233*Genanskaffelsespriser!$D251-(2009-L$3)/$C233*Genanskaffelsespriser!$D251*L233)<0,0,(L233*Genanskaffelsespriser!$D251-(2009-L$3)/$C233*Genanskaffelsespriser!$D251*L233))","v":0},{"$f":"IF((M233*Genanskaffelsespriser!$D251-(2009-M$3)/$C233*Genanskaffelsespriser!$D251*M233)<0,0,(M233*Genanskaffelsespriser!$D251-(2009-M$3)/$C233*Genanskaffelsespriser!$D251*M233))","v":0},{"$f":"IF((N233*Genanskaffelsespriser!$D251-(2009-N$3)/$C233*Genanskaffelsespriser!$D251*N233)<0,0,(N233*Genanskaffelsespriser!$D251-(2009-N$3)/$C233*Genanskaffelsespriser!$D251*N233))","v":0},{"$f":"IF((O233*Genanskaffelsespriser!$D251-(2009-O$3)/$C233*Genanskaffelsespriser!$D251*O233)<0,0,(O233*Genanskaffelsespriser!$D251-(2009-O$3)/$C233*Genanskaffelsespriser!$D251*O233))","v":0},{"$f":"IF((P233*Genanskaffelsespriser!$D251-(2009-P$3)/$C233*Genanskaffelsespriser!$D251*P233)<0,0,(P233*Genanskaffelsespriser!$D251-(2009-P$3)/$C233*Genanskaffelsespriser!$D251*P233))","v":0},{"$f":"IF((Q233*Genanskaffelsespriser!$D251-(2009-Q$3)/$C233*Genanskaffelsespriser!$D251*Q233)<0,0,(Q233*Genanskaffelsespriser!$D251-(2009-Q$3)/$C233*Genanskaffelsespriser!$D251*Q233))","v":0},{"$f":"IF((R233*Genanskaffelsespriser!$D251-(2009-R$3)/$C233*Genanskaffelsespriser!$D251*R233)<0,0,(R233*Genanskaffelsespriser!$D251-(2009-R$3)/$C233*Genanskaffelsespriser!$D251*R233))","v":0},{"$f":"IF((S233*Genanskaffelsespriser!$D251-(2009-S$3)/$C233*Genanskaffelsespriser!$D251*S233)<0,0,(S233*Genanskaffelsespriser!$D251-(2009-S$3)/$C233*Genanskaffelsespriser!$D251*S233))","v":0},{"$f":"IF((T233*Genanskaffelsespriser!$D251-(2009-T$3)/$C233*Genanskaffelsespriser!$D251*T233)<0,0,(T233*Genanskaffelsespriser!$D251-(2009-T$3)/$C233*Genanskaffelsespriser!$D251*T233))","v":0},{"$f":"IF((U233*Genanskaffelsespriser!$D251-(2009-U$3)/$C233*Genanskaffelsespriser!$D251*U233)<0,0,(U233*Genanskaffelsespriser!$D251-(2009-U$3)/$C233*Genanskaffelsespriser!$D251*U233))","v":0},{"$f":"IF((V233*Genanskaffelsespriser!$D251-(2009-V$3)/$C233*Genanskaffelsespriser!$D251*V233)<0,0,(V233*Genanskaffelsespriser!$D251-(2009-V$3)/$C233*Genanskaffelsespriser!$D251*V233))","v":0},{"$f":"IF((W233*Genanskaffelsespriser!$D251-(2009-W$3)/$C233*Genanskaffelsespriser!$D251*W233)<0,0,(W233*Genanskaffelsespriser!$D251-(2009-W$3)/$C233*Genanskaffelsespriser!$D251*W233))","v":0},{"$f":"IF((X233*Genanskaffelsespriser!$D251-(2009-X$3)/$C233*Genanskaffelsespriser!$D251*X233)<0,0,(X233*Genanskaffelsespriser!$D251-(2009-X$3)/$C233*Genanskaffelsespriser!$D251*X233))","v":0},{"$f":"IF((Y233*Genanskaffelsespriser!$D251-(2009-Y$3)/$C233*Genanskaffelsespriser!$D251*Y233)<0,0,(Y233*Genanskaffelsespriser!$D251-(2009-Y$3)/$C233*Genanskaffelsespriser!$D251*Y233))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA233","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB233","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC233","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD233","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE233","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF233","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG233","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH233","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI233","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ233","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK233","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL233","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM233","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN233","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO233","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP233","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ233","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR233","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS233","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT233","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU233","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D233:Y233)","v":0}]
[{"$f":"+Genanskaffelsespriser!B252","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E252","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D234*Genanskaffelsespriser!$D252-(2009-D$3)/$C234*Genanskaffelsespriser!$D252*D234)<0,0,(D234*Genanskaffelsespriser!$D252-(2009-D$3)/$C234*Genanskaffelsespriser!$D252*D234))","v":0},{"$f":"IF((E234*Genanskaffelsespriser!$D252-(2009-E$3)/$C234*Genanskaffelsespriser!$D252*E234)<0,0,(E234*Genanskaffelsespriser!$D252-(2009-E$3)/$C234*Genanskaffelsespriser!$D252*E234))","v":0},{"$f":"IF((F234*Genanskaffelsespriser!$D252-(2009-F$3)/$C234*Genanskaffelsespriser!$D252*F234)<0,0,(F234*Genanskaffelsespriser!$D252-(2009-F$3)/$C234*Genanskaffelsespriser!$D252*F234))","v":0},{"$f":"IF((G234*Genanskaffelsespriser!$D252-(2009-G$3)/$C234*Genanskaffelsespriser!$D252*G234)<0,0,(G234*Genanskaffelsespriser!$D252-(2009-G$3)/$C234*Genanskaffelsespriser!$D252*G234))","v":0},{"$f":"IF((H234*Genanskaffelsespriser!$D252-(2009-H$3)/$C234*Genanskaffelsespriser!$D252*H234)<0,0,(H234*Genanskaffelsespriser!$D252-(2009-H$3)/$C234*Genanskaffelsespriser!$D252*H234))","v":0},{"$f":"IF((I234*Genanskaffelsespriser!$D252-(2009-I$3)/$C234*Genanskaffelsespriser!$D252*I234)<0,0,(I234*Genanskaffelsespriser!$D252-(2009-I$3)/$C234*Genanskaffelsespriser!$D252*I234))","v":0},{"$f":"IF((J234*Genanskaffelsespriser!$D252-(2009-J$3)/$C234*Genanskaffelsespriser!$D252*J234)<0,0,(J234*Genanskaffelsespriser!$D252-(2009-J$3)/$C234*Genanskaffelsespriser!$D252*J234))","v":0},{"$f":"IF((K234*Genanskaffelsespriser!$D252-(2009-K$3)/$C234*Genanskaffelsespriser!$D252*K234)<0,0,(K234*Genanskaffelsespriser!$D252-(2009-K$3)/$C234*Genanskaffelsespriser!$D252*K234))","v":0},{"$f":"IF((L234*Genanskaffelsespriser!$D252-(2009-L$3)/$C234*Genanskaffelsespriser!$D252*L234)<0,0,(L234*Genanskaffelsespriser!$D252-(2009-L$3)/$C234*Genanskaffelsespriser!$D252*L234))","v":0},{"$f":"IF((M234*Genanskaffelsespriser!$D252-(2009-M$3)/$C234*Genanskaffelsespriser!$D252*M234)<0,0,(M234*Genanskaffelsespriser!$D252-(2009-M$3)/$C234*Genanskaffelsespriser!$D252*M234))","v":0},{"$f":"IF((N234*Genanskaffelsespriser!$D252-(2009-N$3)/$C234*Genanskaffelsespriser!$D252*N234)<0,0,(N234*Genanskaffelsespriser!$D252-(2009-N$3)/$C234*Genanskaffelsespriser!$D252*N234))","v":0},{"$f":"IF((O234*Genanskaffelsespriser!$D252-(2009-O$3)/$C234*Genanskaffelsespriser!$D252*O234)<0,0,(O234*Genanskaffelsespriser!$D252-(2009-O$3)/$C234*Genanskaffelsespriser!$D252*O234))","v":0},{"$f":"IF((P234*Genanskaffelsespriser!$D252-(2009-P$3)/$C234*Genanskaffelsespriser!$D252*P234)<0,0,(P234*Genanskaffelsespriser!$D252-(2009-P$3)/$C234*Genanskaffelsespriser!$D252*P234))","v":0},{"$f":"IF((Q234*Genanskaffelsespriser!$D252-(2009-Q$3)/$C234*Genanskaffelsespriser!$D252*Q234)<0,0,(Q234*Genanskaffelsespriser!$D252-(2009-Q$3)/$C234*Genanskaffelsespriser!$D252*Q234))","v":0},{"$f":"IF((R234*Genanskaffelsespriser!$D252-(2009-R$3)/$C234*Genanskaffelsespriser!$D252*R234)<0,0,(R234*Genanskaffelsespriser!$D252-(2009-R$3)/$C234*Genanskaffelsespriser!$D252*R234))","v":0},{"$f":"IF((S234*Genanskaffelsespriser!$D252-(2009-S$3)/$C234*Genanskaffelsespriser!$D252*S234)<0,0,(S234*Genanskaffelsespriser!$D252-(2009-S$3)/$C234*Genanskaffelsespriser!$D252*S234))","v":0},{"$f":"IF((T234*Genanskaffelsespriser!$D252-(2009-T$3)/$C234*Genanskaffelsespriser!$D252*T234)<0,0,(T234*Genanskaffelsespriser!$D252-(2009-T$3)/$C234*Genanskaffelsespriser!$D252*T234))","v":0},{"$f":"IF((U234*Genanskaffelsespriser!$D252-(2009-U$3)/$C234*Genanskaffelsespriser!$D252*U234)<0,0,(U234*Genanskaffelsespriser!$D252-(2009-U$3)/$C234*Genanskaffelsespriser!$D252*U234))","v":0},{"$f":"IF((V234*Genanskaffelsespriser!$D252-(2009-V$3)/$C234*Genanskaffelsespriser!$D252*V234)<0,0,(V234*Genanskaffelsespriser!$D252-(2009-V$3)/$C234*Genanskaffelsespriser!$D252*V234))","v":0},{"$f":"IF((W234*Genanskaffelsespriser!$D252-(2009-W$3)/$C234*Genanskaffelsespriser!$D252*W234)<0,0,(W234*Genanskaffelsespriser!$D252-(2009-W$3)/$C234*Genanskaffelsespriser!$D252*W234))","v":0},{"$f":"IF((X234*Genanskaffelsespriser!$D252-(2009-X$3)/$C234*Genanskaffelsespriser!$D252*X234)<0,0,(X234*Genanskaffelsespriser!$D252-(2009-X$3)/$C234*Genanskaffelsespriser!$D252*X234))","v":0},{"$f":"IF((Y234*Genanskaffelsespriser!$D252-(2009-Y$3)/$C234*Genanskaffelsespriser!$D252*Y234)<0,0,(Y234*Genanskaffelsespriser!$D252-(2009-Y$3)/$C234*Genanskaffelsespriser!$D252*Y234))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA234","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB234","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC234","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD234","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE234","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF234","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG234","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH234","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI234","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ234","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK234","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL234","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM234","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN234","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO234","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP234","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ234","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR234","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS234","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT234","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU234","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B253","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E253","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D235*Genanskaffelsespriser!$D253-(2009-D$3)/$C235*Genanskaffelsespriser!$D253*D235)<0,0,(D235*Genanskaffelsespriser!$D253-(2009-D$3)/$C235*Genanskaffelsespriser!$D253*D235))","v":0},{"$f":"IF((E235*Genanskaffelsespriser!$D253-(2009-E$3)/$C235*Genanskaffelsespriser!$D253*E235)<0,0,(E235*Genanskaffelsespriser!$D253-(2009-E$3)/$C235*Genanskaffelsespriser!$D253*E235))","v":0},{"$f":"IF((F235*Genanskaffelsespriser!$D253-(2009-F$3)/$C235*Genanskaffelsespriser!$D253*F235)<0,0,(F235*Genanskaffelsespriser!$D253-(2009-F$3)/$C235*Genanskaffelsespriser!$D253*F235))","v":0},{"$f":"IF((G235*Genanskaffelsespriser!$D253-(2009-G$3)/$C235*Genanskaffelsespriser!$D253*G235)<0,0,(G235*Genanskaffelsespriser!$D253-(2009-G$3)/$C235*Genanskaffelsespriser!$D253*G235))","v":0},{"$f":"IF((H235*Genanskaffelsespriser!$D253-(2009-H$3)/$C235*Genanskaffelsespriser!$D253*H235)<0,0,(H235*Genanskaffelsespriser!$D253-(2009-H$3)/$C235*Genanskaffelsespriser!$D253*H235))","v":0},{"$f":"IF((I235*Genanskaffelsespriser!$D253-(2009-I$3)/$C235*Genanskaffelsespriser!$D253*I235)<0,0,(I235*Genanskaffelsespriser!$D253-(2009-I$3)/$C235*Genanskaffelsespriser!$D253*I235))","v":0},{"$f":"IF((J235*Genanskaffelsespriser!$D253-(2009-J$3)/$C235*Genanskaffelsespriser!$D253*J235)<0,0,(J235*Genanskaffelsespriser!$D253-(2009-J$3)/$C235*Genanskaffelsespriser!$D253*J235))","v":0},{"$f":"IF((K235*Genanskaffelsespriser!$D253-(2009-K$3)/$C235*Genanskaffelsespriser!$D253*K235)<0,0,(K235*Genanskaffelsespriser!$D253-(2009-K$3)/$C235*Genanskaffelsespriser!$D253*K235))","v":0},{"$f":"IF((L235*Genanskaffelsespriser!$D253-(2009-L$3)/$C235*Genanskaffelsespriser!$D253*L235)<0,0,(L235*Genanskaffelsespriser!$D253-(2009-L$3)/$C235*Genanskaffelsespriser!$D253*L235))","v":0},{"$f":"IF((M235*Genanskaffelsespriser!$D253-(2009-M$3)/$C235*Genanskaffelsespriser!$D253*M235)<0,0,(M235*Genanskaffelsespriser!$D253-(2009-M$3)/$C235*Genanskaffelsespriser!$D253*M235))","v":0},{"$f":"IF((N235*Genanskaffelsespriser!$D253-(2009-N$3)/$C235*Genanskaffelsespriser!$D253*N235)<0,0,(N235*Genanskaffelsespriser!$D253-(2009-N$3)/$C235*Genanskaffelsespriser!$D253*N235))","v":0},{"$f":"IF((O235*Genanskaffelsespriser!$D253-(2009-O$3)/$C235*Genanskaffelsespriser!$D253*O235)<0,0,(O235*Genanskaffelsespriser!$D253-(2009-O$3)/$C235*Genanskaffelsespriser!$D253*O235))","v":0},{"$f":"IF((P235*Genanskaffelsespriser!$D253-(2009-P$3)/$C235*Genanskaffelsespriser!$D253*P235)<0,0,(P235*Genanskaffelsespriser!$D253-(2009-P$3)/$C235*Genanskaffelsespriser!$D253*P235))","v":0},{"$f":"IF((Q235*Genanskaffelsespriser!$D253-(2009-Q$3)/$C235*Genanskaffelsespriser!$D253*Q235)<0,0,(Q235*Genanskaffelsespriser!$D253-(2009-Q$3)/$C235*Genanskaffelsespriser!$D253*Q235))","v":0},{"$f":"IF((R235*Genanskaffelsespriser!$D253-(2009-R$3)/$C235*Genanskaffelsespriser!$D253*R235)<0,0,(R235*Genanskaffelsespriser!$D253-(2009-R$3)/$C235*Genanskaffelsespriser!$D253*R235))","v":0},{"$f":"IF((S235*Genanskaffelsespriser!$D253-(2009-S$3)/$C235*Genanskaffelsespriser!$D253*S235)<0,0,(S235*Genanskaffelsespriser!$D253-(2009-S$3)/$C235*Genanskaffelsespriser!$D253*S235))","v":0},{"$f":"IF((T235*Genanskaffelsespriser!$D253-(2009-T$3)/$C235*Genanskaffelsespriser!$D253*T235)<0,0,(T235*Genanskaffelsespriser!$D253-(2009-T$3)/$C235*Genanskaffelsespriser!$D253*T235))","v":0},{"$f":"IF((U235*Genanskaffelsespriser!$D253-(2009-U$3)/$C235*Genanskaffelsespriser!$D253*U235)<0,0,(U235*Genanskaffelsespriser!$D253-(2009-U$3)/$C235*Genanskaffelsespriser!$D253*U235))","v":0},{"$f":"IF((V235*Genanskaffelsespriser!$D253-(2009-V$3)/$C235*Genanskaffelsespriser!$D253*V235)<0,0,(V235*Genanskaffelsespriser!$D253-(2009-V$3)/$C235*Genanskaffelsespriser!$D253*V235))","v":0},{"$f":"IF((W235*Genanskaffelsespriser!$D253-(2009-W$3)/$C235*Genanskaffelsespriser!$D253*W235)<0,0,(W235*Genanskaffelsespriser!$D253-(2009-W$3)/$C235*Genanskaffelsespriser!$D253*W235))","v":0},{"$f":"IF((X235*Genanskaffelsespriser!$D253-(2009-X$3)/$C235*Genanskaffelsespriser!$D253*X235)<0,0,(X235*Genanskaffelsespriser!$D253-(2009-X$3)/$C235*Genanskaffelsespriser!$D253*X235))","v":0},{"$f":"IF((Y235*Genanskaffelsespriser!$D253-(2009-Y$3)/$C235*Genanskaffelsespriser!$D253*Y235)<0,0,(Y235*Genanskaffelsespriser!$D253-(2009-Y$3)/$C235*Genanskaffelsespriser!$D253*Y235))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA235","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB235","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC235","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD235","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE235","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF235","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG235","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH235","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI235","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ235","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK235","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL235","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM235","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN235","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO235","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP235","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ235","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR235","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS235","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT235","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU235","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B254","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E254","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D236*Genanskaffelsespriser!$D254-(2009-D$3)/$C236*Genanskaffelsespriser!$D254*D236)<0,0,(D236*Genanskaffelsespriser!$D254-(2009-D$3)/$C236*Genanskaffelsespriser!$D254*D236))","v":0},{"$f":"IF((E236*Genanskaffelsespriser!$D254-(2009-E$3)/$C236*Genanskaffelsespriser!$D254*E236)<0,0,(E236*Genanskaffelsespriser!$D254-(2009-E$3)/$C236*Genanskaffelsespriser!$D254*E236))","v":0},{"$f":"IF((F236*Genanskaffelsespriser!$D254-(2009-F$3)/$C236*Genanskaffelsespriser!$D254*F236)<0,0,(F236*Genanskaffelsespriser!$D254-(2009-F$3)/$C236*Genanskaffelsespriser!$D254*F236))","v":0},{"$f":"IF((G236*Genanskaffelsespriser!$D254-(2009-G$3)/$C236*Genanskaffelsespriser!$D254*G236)<0,0,(G236*Genanskaffelsespriser!$D254-(2009-G$3)/$C236*Genanskaffelsespriser!$D254*G236))","v":0},{"$f":"IF((H236*Genanskaffelsespriser!$D254-(2009-H$3)/$C236*Genanskaffelsespriser!$D254*H236)<0,0,(H236*Genanskaffelsespriser!$D254-(2009-H$3)/$C236*Genanskaffelsespriser!$D254*H236))","v":0},{"$f":"IF((I236*Genanskaffelsespriser!$D254-(2009-I$3)/$C236*Genanskaffelsespriser!$D254*I236)<0,0,(I236*Genanskaffelsespriser!$D254-(2009-I$3)/$C236*Genanskaffelsespriser!$D254*I236))","v":0},{"$f":"IF((J236*Genanskaffelsespriser!$D254-(2009-J$3)/$C236*Genanskaffelsespriser!$D254*J236)<0,0,(J236*Genanskaffelsespriser!$D254-(2009-J$3)/$C236*Genanskaffelsespriser!$D254*J236))","v":0},{"$f":"IF((K236*Genanskaffelsespriser!$D254-(2009-K$3)/$C236*Genanskaffelsespriser!$D254*K236)<0,0,(K236*Genanskaffelsespriser!$D254-(2009-K$3)/$C236*Genanskaffelsespriser!$D254*K236))","v":0},{"$f":"IF((L236*Genanskaffelsespriser!$D254-(2009-L$3)/$C236*Genanskaffelsespriser!$D254*L236)<0,0,(L236*Genanskaffelsespriser!$D254-(2009-L$3)/$C236*Genanskaffelsespriser!$D254*L236))","v":0},{"$f":"IF((M236*Genanskaffelsespriser!$D254-(2009-M$3)/$C236*Genanskaffelsespriser!$D254*M236)<0,0,(M236*Genanskaffelsespriser!$D254-(2009-M$3)/$C236*Genanskaffelsespriser!$D254*M236))","v":0},{"$f":"IF((N236*Genanskaffelsespriser!$D254-(2009-N$3)/$C236*Genanskaffelsespriser!$D254*N236)<0,0,(N236*Genanskaffelsespriser!$D254-(2009-N$3)/$C236*Genanskaffelsespriser!$D254*N236))","v":0},{"$f":"IF((O236*Genanskaffelsespriser!$D254-(2009-O$3)/$C236*Genanskaffelsespriser!$D254*O236)<0,0,(O236*Genanskaffelsespriser!$D254-(2009-O$3)/$C236*Genanskaffelsespriser!$D254*O236))","v":0},{"$f":"IF((P236*Genanskaffelsespriser!$D254-(2009-P$3)/$C236*Genanskaffelsespriser!$D254*P236)<0,0,(P236*Genanskaffelsespriser!$D254-(2009-P$3)/$C236*Genanskaffelsespriser!$D254*P236))","v":0},{"$f":"IF((Q236*Genanskaffelsespriser!$D254-(2009-Q$3)/$C236*Genanskaffelsespriser!$D254*Q236)<0,0,(Q236*Genanskaffelsespriser!$D254-(2009-Q$3)/$C236*Genanskaffelsespriser!$D254*Q236))","v":0},{"$f":"IF((R236*Genanskaffelsespriser!$D254-(2009-R$3)/$C236*Genanskaffelsespriser!$D254*R236)<0,0,(R236*Genanskaffelsespriser!$D254-(2009-R$3)/$C236*Genanskaffelsespriser!$D254*R236))","v":0},{"$f":"IF((S236*Genanskaffelsespriser!$D254-(2009-S$3)/$C236*Genanskaffelsespriser!$D254*S236)<0,0,(S236*Genanskaffelsespriser!$D254-(2009-S$3)/$C236*Genanskaffelsespriser!$D254*S236))","v":0},{"$f":"IF((T236*Genanskaffelsespriser!$D254-(2009-T$3)/$C236*Genanskaffelsespriser!$D254*T236)<0,0,(T236*Genanskaffelsespriser!$D254-(2009-T$3)/$C236*Genanskaffelsespriser!$D254*T236))","v":0},{"$f":"IF((U236*Genanskaffelsespriser!$D254-(2009-U$3)/$C236*Genanskaffelsespriser!$D254*U236)<0,0,(U236*Genanskaffelsespriser!$D254-(2009-U$3)/$C236*Genanskaffelsespriser!$D254*U236))","v":0},{"$f":"IF((V236*Genanskaffelsespriser!$D254-(2009-V$3)/$C236*Genanskaffelsespriser!$D254*V236)<0,0,(V236*Genanskaffelsespriser!$D254-(2009-V$3)/$C236*Genanskaffelsespriser!$D254*V236))","v":0},{"$f":"IF((W236*Genanskaffelsespriser!$D254-(2009-W$3)/$C236*Genanskaffelsespriser!$D254*W236)<0,0,(W236*Genanskaffelsespriser!$D254-(2009-W$3)/$C236*Genanskaffelsespriser!$D254*W236))","v":0},{"$f":"IF((X236*Genanskaffelsespriser!$D254-(2009-X$3)/$C236*Genanskaffelsespriser!$D254*X236)<0,0,(X236*Genanskaffelsespriser!$D254-(2009-X$3)/$C236*Genanskaffelsespriser!$D254*X236))","v":0},{"$f":"IF((Y236*Genanskaffelsespriser!$D254-(2009-Y$3)/$C236*Genanskaffelsespriser!$D254*Y236)<0,0,(Y236*Genanskaffelsespriser!$D254-(2009-Y$3)/$C236*Genanskaffelsespriser!$D254*Y236))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA236","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB236","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC236","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD236","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE236","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF236","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG236","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH236","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI236","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ236","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK236","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL236","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM236","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN236","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO236","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP236","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ236","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR236","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS236","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT236","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU236","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B255","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E255","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D237*Genanskaffelsespriser!$D255-(2009-D$3)/$C237*Genanskaffelsespriser!$D255*D237)<0,0,(D237*Genanskaffelsespriser!$D255-(2009-D$3)/$C237*Genanskaffelsespriser!$D255*D237))","v":0},{"$f":"IF((E237*Genanskaffelsespriser!$D255-(2009-E$3)/$C237*Genanskaffelsespriser!$D255*E237)<0,0,(E237*Genanskaffelsespriser!$D255-(2009-E$3)/$C237*Genanskaffelsespriser!$D255*E237))","v":0},{"$f":"IF((F237*Genanskaffelsespriser!$D255-(2009-F$3)/$C237*Genanskaffelsespriser!$D255*F237)<0,0,(F237*Genanskaffelsespriser!$D255-(2009-F$3)/$C237*Genanskaffelsespriser!$D255*F237))","v":0},{"$f":"IF((G237*Genanskaffelsespriser!$D255-(2009-G$3)/$C237*Genanskaffelsespriser!$D255*G237)<0,0,(G237*Genanskaffelsespriser!$D255-(2009-G$3)/$C237*Genanskaffelsespriser!$D255*G237))","v":0},{"$f":"IF((H237*Genanskaffelsespriser!$D255-(2009-H$3)/$C237*Genanskaffelsespriser!$D255*H237)<0,0,(H237*Genanskaffelsespriser!$D255-(2009-H$3)/$C237*Genanskaffelsespriser!$D255*H237))","v":0},{"$f":"IF((I237*Genanskaffelsespriser!$D255-(2009-I$3)/$C237*Genanskaffelsespriser!$D255*I237)<0,0,(I237*Genanskaffelsespriser!$D255-(2009-I$3)/$C237*Genanskaffelsespriser!$D255*I237))","v":0},{"$f":"IF((J237*Genanskaffelsespriser!$D255-(2009-J$3)/$C237*Genanskaffelsespriser!$D255*J237)<0,0,(J237*Genanskaffelsespriser!$D255-(2009-J$3)/$C237*Genanskaffelsespriser!$D255*J237))","v":0},{"$f":"IF((K237*Genanskaffelsespriser!$D255-(2009-K$3)/$C237*Genanskaffelsespriser!$D255*K237)<0,0,(K237*Genanskaffelsespriser!$D255-(2009-K$3)/$C237*Genanskaffelsespriser!$D255*K237))","v":0},{"$f":"IF((L237*Genanskaffelsespriser!$D255-(2009-L$3)/$C237*Genanskaffelsespriser!$D255*L237)<0,0,(L237*Genanskaffelsespriser!$D255-(2009-L$3)/$C237*Genanskaffelsespriser!$D255*L237))","v":0},{"$f":"IF((M237*Genanskaffelsespriser!$D255-(2009-M$3)/$C237*Genanskaffelsespriser!$D255*M237)<0,0,(M237*Genanskaffelsespriser!$D255-(2009-M$3)/$C237*Genanskaffelsespriser!$D255*M237))","v":0},{"$f":"IF((N237*Genanskaffelsespriser!$D255-(2009-N$3)/$C237*Genanskaffelsespriser!$D255*N237)<0,0,(N237*Genanskaffelsespriser!$D255-(2009-N$3)/$C237*Genanskaffelsespriser!$D255*N237))","v":0},{"$f":"IF((O237*Genanskaffelsespriser!$D255-(2009-O$3)/$C237*Genanskaffelsespriser!$D255*O237)<0,0,(O237*Genanskaffelsespriser!$D255-(2009-O$3)/$C237*Genanskaffelsespriser!$D255*O237))","v":0},{"$f":"IF((P237*Genanskaffelsespriser!$D255-(2009-P$3)/$C237*Genanskaffelsespriser!$D255*P237)<0,0,(P237*Genanskaffelsespriser!$D255-(2009-P$3)/$C237*Genanskaffelsespriser!$D255*P237))","v":0},{"$f":"IF((Q237*Genanskaffelsespriser!$D255-(2009-Q$3)/$C237*Genanskaffelsespriser!$D255*Q237)<0,0,(Q237*Genanskaffelsespriser!$D255-(2009-Q$3)/$C237*Genanskaffelsespriser!$D255*Q237))","v":0},{"$f":"IF((R237*Genanskaffelsespriser!$D255-(2009-R$3)/$C237*Genanskaffelsespriser!$D255*R237)<0,0,(R237*Genanskaffelsespriser!$D255-(2009-R$3)/$C237*Genanskaffelsespriser!$D255*R237))","v":0},{"$f":"IF((S237*Genanskaffelsespriser!$D255-(2009-S$3)/$C237*Genanskaffelsespriser!$D255*S237)<0,0,(S237*Genanskaffelsespriser!$D255-(2009-S$3)/$C237*Genanskaffelsespriser!$D255*S237))","v":0},{"$f":"IF((T237*Genanskaffelsespriser!$D255-(2009-T$3)/$C237*Genanskaffelsespriser!$D255*T237)<0,0,(T237*Genanskaffelsespriser!$D255-(2009-T$3)/$C237*Genanskaffelsespriser!$D255*T237))","v":0},{"$f":"IF((U237*Genanskaffelsespriser!$D255-(2009-U$3)/$C237*Genanskaffelsespriser!$D255*U237)<0,0,(U237*Genanskaffelsespriser!$D255-(2009-U$3)/$C237*Genanskaffelsespriser!$D255*U237))","v":0},{"$f":"IF((V237*Genanskaffelsespriser!$D255-(2009-V$3)/$C237*Genanskaffelsespriser!$D255*V237)<0,0,(V237*Genanskaffelsespriser!$D255-(2009-V$3)/$C237*Genanskaffelsespriser!$D255*V237))","v":0},{"$f":"IF((W237*Genanskaffelsespriser!$D255-(2009-W$3)/$C237*Genanskaffelsespriser!$D255*W237)<0,0,(W237*Genanskaffelsespriser!$D255-(2009-W$3)/$C237*Genanskaffelsespriser!$D255*W237))","v":0},{"$f":"IF((X237*Genanskaffelsespriser!$D255-(2009-X$3)/$C237*Genanskaffelsespriser!$D255*X237)<0,0,(X237*Genanskaffelsespriser!$D255-(2009-X$3)/$C237*Genanskaffelsespriser!$D255*X237))","v":0},{"$f":"IF((Y237*Genanskaffelsespriser!$D255-(2009-Y$3)/$C237*Genanskaffelsespriser!$D255*Y237)<0,0,(Y237*Genanskaffelsespriser!$D255-(2009-Y$3)/$C237*Genanskaffelsespriser!$D255*Y237))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA237","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB237","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC237","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD237","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE237","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF237","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG237","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH237","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI237","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ237","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK237","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL237","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM237","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN237","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO237","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP237","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ237","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR237","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS237","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT237","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU237","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B256","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E256","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D238*Genanskaffelsespriser!$D256-(2009-D$3)/$C238*Genanskaffelsespriser!$D256*D238)<0,0,(D238*Genanskaffelsespriser!$D256-(2009-D$3)/$C238*Genanskaffelsespriser!$D256*D238))","v":0},{"$f":"IF((E238*Genanskaffelsespriser!$D256-(2009-E$3)/$C238*Genanskaffelsespriser!$D256*E238)<0,0,(E238*Genanskaffelsespriser!$D256-(2009-E$3)/$C238*Genanskaffelsespriser!$D256*E238))","v":0},{"$f":"IF((F238*Genanskaffelsespriser!$D256-(2009-F$3)/$C238*Genanskaffelsespriser!$D256*F238)<0,0,(F238*Genanskaffelsespriser!$D256-(2009-F$3)/$C238*Genanskaffelsespriser!$D256*F238))","v":0},{"$f":"IF((G238*Genanskaffelsespriser!$D256-(2009-G$3)/$C238*Genanskaffelsespriser!$D256*G238)<0,0,(G238*Genanskaffelsespriser!$D256-(2009-G$3)/$C238*Genanskaffelsespriser!$D256*G238))","v":0},{"$f":"IF((H238*Genanskaffelsespriser!$D256-(2009-H$3)/$C238*Genanskaffelsespriser!$D256*H238)<0,0,(H238*Genanskaffelsespriser!$D256-(2009-H$3)/$C238*Genanskaffelsespriser!$D256*H238))","v":0},{"$f":"IF((I238*Genanskaffelsespriser!$D256-(2009-I$3)/$C238*Genanskaffelsespriser!$D256*I238)<0,0,(I238*Genanskaffelsespriser!$D256-(2009-I$3)/$C238*Genanskaffelsespriser!$D256*I238))","v":0},{"$f":"IF((J238*Genanskaffelsespriser!$D256-(2009-J$3)/$C238*Genanskaffelsespriser!$D256*J238)<0,0,(J238*Genanskaffelsespriser!$D256-(2009-J$3)/$C238*Genanskaffelsespriser!$D256*J238))","v":0},{"$f":"IF((K238*Genanskaffelsespriser!$D256-(2009-K$3)/$C238*Genanskaffelsespriser!$D256*K238)<0,0,(K238*Genanskaffelsespriser!$D256-(2009-K$3)/$C238*Genanskaffelsespriser!$D256*K238))","v":0},{"$f":"IF((L238*Genanskaffelsespriser!$D256-(2009-L$3)/$C238*Genanskaffelsespriser!$D256*L238)<0,0,(L238*Genanskaffelsespriser!$D256-(2009-L$3)/$C238*Genanskaffelsespriser!$D256*L238))","v":0},{"$f":"IF((M238*Genanskaffelsespriser!$D256-(2009-M$3)/$C238*Genanskaffelsespriser!$D256*M238)<0,0,(M238*Genanskaffelsespriser!$D256-(2009-M$3)/$C238*Genanskaffelsespriser!$D256*M238))","v":0},{"$f":"IF((N238*Genanskaffelsespriser!$D256-(2009-N$3)/$C238*Genanskaffelsespriser!$D256*N238)<0,0,(N238*Genanskaffelsespriser!$D256-(2009-N$3)/$C238*Genanskaffelsespriser!$D256*N238))","v":0},{"$f":"IF((O238*Genanskaffelsespriser!$D256-(2009-O$3)/$C238*Genanskaffelsespriser!$D256*O238)<0,0,(O238*Genanskaffelsespriser!$D256-(2009-O$3)/$C238*Genanskaffelsespriser!$D256*O238))","v":0},{"$f":"IF((P238*Genanskaffelsespriser!$D256-(2009-P$3)/$C238*Genanskaffelsespriser!$D256*P238)<0,0,(P238*Genanskaffelsespriser!$D256-(2009-P$3)/$C238*Genanskaffelsespriser!$D256*P238))","v":0},{"$f":"IF((Q238*Genanskaffelsespriser!$D256-(2009-Q$3)/$C238*Genanskaffelsespriser!$D256*Q238)<0,0,(Q238*Genanskaffelsespriser!$D256-(2009-Q$3)/$C238*Genanskaffelsespriser!$D256*Q238))","v":0},{"$f":"IF((R238*Genanskaffelsespriser!$D256-(2009-R$3)/$C238*Genanskaffelsespriser!$D256*R238)<0,0,(R238*Genanskaffelsespriser!$D256-(2009-R$3)/$C238*Genanskaffelsespriser!$D256*R238))","v":0},{"$f":"IF((S238*Genanskaffelsespriser!$D256-(2009-S$3)/$C238*Genanskaffelsespriser!$D256*S238)<0,0,(S238*Genanskaffelsespriser!$D256-(2009-S$3)/$C238*Genanskaffelsespriser!$D256*S238))","v":0},{"$f":"IF((T238*Genanskaffelsespriser!$D256-(2009-T$3)/$C238*Genanskaffelsespriser!$D256*T238)<0,0,(T238*Genanskaffelsespriser!$D256-(2009-T$3)/$C238*Genanskaffelsespriser!$D256*T238))","v":0},{"$f":"IF((U238*Genanskaffelsespriser!$D256-(2009-U$3)/$C238*Genanskaffelsespriser!$D256*U238)<0,0,(U238*Genanskaffelsespriser!$D256-(2009-U$3)/$C238*Genanskaffelsespriser!$D256*U238))","v":0},{"$f":"IF((V238*Genanskaffelsespriser!$D256-(2009-V$3)/$C238*Genanskaffelsespriser!$D256*V238)<0,0,(V238*Genanskaffelsespriser!$D256-(2009-V$3)/$C238*Genanskaffelsespriser!$D256*V238))","v":0},{"$f":"IF((W238*Genanskaffelsespriser!$D256-(2009-W$3)/$C238*Genanskaffelsespriser!$D256*W238)<0,0,(W238*Genanskaffelsespriser!$D256-(2009-W$3)/$C238*Genanskaffelsespriser!$D256*W238))","v":0},{"$f":"IF((X238*Genanskaffelsespriser!$D256-(2009-X$3)/$C238*Genanskaffelsespriser!$D256*X238)<0,0,(X238*Genanskaffelsespriser!$D256-(2009-X$3)/$C238*Genanskaffelsespriser!$D256*X238))","v":0},{"$f":"IF((Y238*Genanskaffelsespriser!$D256-(2009-Y$3)/$C238*Genanskaffelsespriser!$D256*Y238)<0,0,(Y238*Genanskaffelsespriser!$D256-(2009-Y$3)/$C238*Genanskaffelsespriser!$D256*Y238))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA238","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB238","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC238","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD238","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE238","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF238","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG238","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH238","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI238","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ238","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK238","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL238","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM238","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN238","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO238","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP238","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ238","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR238","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS238","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT238","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU238","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B257","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E257","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D239*Genanskaffelsespriser!$D257-(2009-D$3)/$C239*Genanskaffelsespriser!$D257*D239)<0,0,(D239*Genanskaffelsespriser!$D257-(2009-D$3)/$C239*Genanskaffelsespriser!$D257*D239))","v":0},{"$f":"IF((E239*Genanskaffelsespriser!$D257-(2009-E$3)/$C239*Genanskaffelsespriser!$D257*E239)<0,0,(E239*Genanskaffelsespriser!$D257-(2009-E$3)/$C239*Genanskaffelsespriser!$D257*E239))","v":0},{"$f":"IF((F239*Genanskaffelsespriser!$D257-(2009-F$3)/$C239*Genanskaffelsespriser!$D257*F239)<0,0,(F239*Genanskaffelsespriser!$D257-(2009-F$3)/$C239*Genanskaffelsespriser!$D257*F239))","v":0},{"$f":"IF((G239*Genanskaffelsespriser!$D257-(2009-G$3)/$C239*Genanskaffelsespriser!$D257*G239)<0,0,(G239*Genanskaffelsespriser!$D257-(2009-G$3)/$C239*Genanskaffelsespriser!$D257*G239))","v":0},{"$f":"IF((H239*Genanskaffelsespriser!$D257-(2009-H$3)/$C239*Genanskaffelsespriser!$D257*H239)<0,0,(H239*Genanskaffelsespriser!$D257-(2009-H$3)/$C239*Genanskaffelsespriser!$D257*H239))","v":0},{"$f":"IF((I239*Genanskaffelsespriser!$D257-(2009-I$3)/$C239*Genanskaffelsespriser!$D257*I239)<0,0,(I239*Genanskaffelsespriser!$D257-(2009-I$3)/$C239*Genanskaffelsespriser!$D257*I239))","v":0},{"$f":"IF((J239*Genanskaffelsespriser!$D257-(2009-J$3)/$C239*Genanskaffelsespriser!$D257*J239)<0,0,(J239*Genanskaffelsespriser!$D257-(2009-J$3)/$C239*Genanskaffelsespriser!$D257*J239))","v":0},{"$f":"IF((K239*Genanskaffelsespriser!$D257-(2009-K$3)/$C239*Genanskaffelsespriser!$D257*K239)<0,0,(K239*Genanskaffelsespriser!$D257-(2009-K$3)/$C239*Genanskaffelsespriser!$D257*K239))","v":0},{"$f":"IF((L239*Genanskaffelsespriser!$D257-(2009-L$3)/$C239*Genanskaffelsespriser!$D257*L239)<0,0,(L239*Genanskaffelsespriser!$D257-(2009-L$3)/$C239*Genanskaffelsespriser!$D257*L239))","v":0},{"$f":"IF((M239*Genanskaffelsespriser!$D257-(2009-M$3)/$C239*Genanskaffelsespriser!$D257*M239)<0,0,(M239*Genanskaffelsespriser!$D257-(2009-M$3)/$C239*Genanskaffelsespriser!$D257*M239))","v":0},{"$f":"IF((N239*Genanskaffelsespriser!$D257-(2009-N$3)/$C239*Genanskaffelsespriser!$D257*N239)<0,0,(N239*Genanskaffelsespriser!$D257-(2009-N$3)/$C239*Genanskaffelsespriser!$D257*N239))","v":0},{"$f":"IF((O239*Genanskaffelsespriser!$D257-(2009-O$3)/$C239*Genanskaffelsespriser!$D257*O239)<0,0,(O239*Genanskaffelsespriser!$D257-(2009-O$3)/$C239*Genanskaffelsespriser!$D257*O239))","v":0},{"$f":"IF((P239*Genanskaffelsespriser!$D257-(2009-P$3)/$C239*Genanskaffelsespriser!$D257*P239)<0,0,(P239*Genanskaffelsespriser!$D257-(2009-P$3)/$C239*Genanskaffelsespriser!$D257*P239))","v":0},{"$f":"IF((Q239*Genanskaffelsespriser!$D257-(2009-Q$3)/$C239*Genanskaffelsespriser!$D257*Q239)<0,0,(Q239*Genanskaffelsespriser!$D257-(2009-Q$3)/$C239*Genanskaffelsespriser!$D257*Q239))","v":0},{"$f":"IF((R239*Genanskaffelsespriser!$D257-(2009-R$3)/$C239*Genanskaffelsespriser!$D257*R239)<0,0,(R239*Genanskaffelsespriser!$D257-(2009-R$3)/$C239*Genanskaffelsespriser!$D257*R239))","v":0},{"$f":"IF((S239*Genanskaffelsespriser!$D257-(2009-S$3)/$C239*Genanskaffelsespriser!$D257*S239)<0,0,(S239*Genanskaffelsespriser!$D257-(2009-S$3)/$C239*Genanskaffelsespriser!$D257*S239))","v":0},{"$f":"IF((T239*Genanskaffelsespriser!$D257-(2009-T$3)/$C239*Genanskaffelsespriser!$D257*T239)<0,0,(T239*Genanskaffelsespriser!$D257-(2009-T$3)/$C239*Genanskaffelsespriser!$D257*T239))","v":0},{"$f":"IF((U239*Genanskaffelsespriser!$D257-(2009-U$3)/$C239*Genanskaffelsespriser!$D257*U239)<0,0,(U239*Genanskaffelsespriser!$D257-(2009-U$3)/$C239*Genanskaffelsespriser!$D257*U239))","v":0},{"$f":"IF((V239*Genanskaffelsespriser!$D257-(2009-V$3)/$C239*Genanskaffelsespriser!$D257*V239)<0,0,(V239*Genanskaffelsespriser!$D257-(2009-V$3)/$C239*Genanskaffelsespriser!$D257*V239))","v":0},{"$f":"IF((W239*Genanskaffelsespriser!$D257-(2009-W$3)/$C239*Genanskaffelsespriser!$D257*W239)<0,0,(W239*Genanskaffelsespriser!$D257-(2009-W$3)/$C239*Genanskaffelsespriser!$D257*W239))","v":0},{"$f":"IF((X239*Genanskaffelsespriser!$D257-(2009-X$3)/$C239*Genanskaffelsespriser!$D257*X239)<0,0,(X239*Genanskaffelsespriser!$D257-(2009-X$3)/$C239*Genanskaffelsespriser!$D257*X239))","v":0},{"$f":"IF((Y239*Genanskaffelsespriser!$D257-(2009-Y$3)/$C239*Genanskaffelsespriser!$D257*Y239)<0,0,(Y239*Genanskaffelsespriser!$D257-(2009-Y$3)/$C239*Genanskaffelsespriser!$D257*Y239))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA239","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB239","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC239","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD239","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE239","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF239","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG239","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH239","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI239","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ239","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK239","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL239","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM239","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN239","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO239","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP239","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ239","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR239","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS239","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT239","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU239","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B258","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E258","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D240*Genanskaffelsespriser!$D258-(2009-D$3)/($C240+D241)*Genanskaffelsespriser!$D258*D240)<0,0,(D240*Genanskaffelsespriser!$D258-(2009-D$3)/($C240+D241)*Genanskaffelsespriser!$D258*D240))","v":0},{"$f":"IF((E240*Genanskaffelsespriser!$D258-(2009-E$3)/($C240+E241)*Genanskaffelsespriser!$D258*E240)<0,0,(E240*Genanskaffelsespriser!$D258-(2009-E$3)/($C240+E241)*Genanskaffelsespriser!$D258*E240))","v":0},{"$f":"IF((F240*Genanskaffelsespriser!$D258-(2009-F$3)/($C240+F241)*Genanskaffelsespriser!$D258*F240)<0,0,(F240*Genanskaffelsespriser!$D258-(2009-F$3)/($C240+F241)*Genanskaffelsespriser!$D258*F240))","v":0},{"$f":"IF((G240*Genanskaffelsespriser!$D258-(2009-G$3)/($C240+G241)*Genanskaffelsespriser!$D258*G240)<0,0,(G240*Genanskaffelsespriser!$D258-(2009-G$3)/($C240+G241)*Genanskaffelsespriser!$D258*G240))","v":0},{"$f":"IF((H240*Genanskaffelsespriser!$D258-(2009-H$3)/($C240+H241)*Genanskaffelsespriser!$D258*H240)<0,0,(H240*Genanskaffelsespriser!$D258-(2009-H$3)/($C240+H241)*Genanskaffelsespriser!$D258*H240))","v":0},{"$f":"IF((I240*Genanskaffelsespriser!$D258-(2009-I$3)/($C240+I241)*Genanskaffelsespriser!$D258*I240)<0,0,(I240*Genanskaffelsespriser!$D258-(2009-I$3)/($C240+I241)*Genanskaffelsespriser!$D258*I240))","v":0},{"$f":"IF((J240*Genanskaffelsespriser!$D258-(2009-J$3)/($C240+J241)*Genanskaffelsespriser!$D258*J240)<0,0,(J240*Genanskaffelsespriser!$D258-(2009-J$3)/($C240+J241)*Genanskaffelsespriser!$D258*J240))","v":0},{"$f":"IF((K240*Genanskaffelsespriser!$D258-(2009-K$3)/($C240+K241)*Genanskaffelsespriser!$D258*K240)<0,0,(K240*Genanskaffelsespriser!$D258-(2009-K$3)/($C240+K241)*Genanskaffelsespriser!$D258*K240))","v":0},{"$f":"IF((L240*Genanskaffelsespriser!$D258-(2009-L$3)/($C240+L241)*Genanskaffelsespriser!$D258*L240)<0,0,(L240*Genanskaffelsespriser!$D258-(2009-L$3)/($C240+L241)*Genanskaffelsespriser!$D258*L240))","v":0},{"$f":"IF((M240*Genanskaffelsespriser!$D258-(2009-M$3)/($C240+M241)*Genanskaffelsespriser!$D258*M240)<0,0,(M240*Genanskaffelsespriser!$D258-(2009-M$3)/($C240+M241)*Genanskaffelsespriser!$D258*M240))","v":0},{"$f":"IF((N240*Genanskaffelsespriser!$D258-(2009-N$3)/($C240+N241)*Genanskaffelsespriser!$D258*N240)<0,0,(N240*Genanskaffelsespriser!$D258-(2009-N$3)/($C240+N241)*Genanskaffelsespriser!$D258*N240))","v":0},{"$f":"IF((O240*Genanskaffelsespriser!$D258-(2009-O$3)/($C240+O241)*Genanskaffelsespriser!$D258*O240)<0,0,(O240*Genanskaffelsespriser!$D258-(2009-O$3)/($C240+O241)*Genanskaffelsespriser!$D258*O240))","v":0},{"$f":"IF((P240*Genanskaffelsespriser!$D258-(2009-P$3)/($C240+P241)*Genanskaffelsespriser!$D258*P240)<0,0,(P240*Genanskaffelsespriser!$D258-(2009-P$3)/($C240+P241)*Genanskaffelsespriser!$D258*P240))","v":0},{"$f":"IF((Q240*Genanskaffelsespriser!$D258-(2009-Q$3)/($C240+Q241)*Genanskaffelsespriser!$D258*Q240)<0,0,(Q240*Genanskaffelsespriser!$D258-(2009-Q$3)/($C240+Q241)*Genanskaffelsespriser!$D258*Q240))","v":0},{"$f":"IF((R240*Genanskaffelsespriser!$D258-(2009-R$3)/($C240+R241)*Genanskaffelsespriser!$D258*R240)<0,0,(R240*Genanskaffelsespriser!$D258-(2009-R$3)/($C240+R241)*Genanskaffelsespriser!$D258*R240))","v":0},{"$f":"IF((S240*Genanskaffelsespriser!$D258-(2009-S$3)/($C240+S241)*Genanskaffelsespriser!$D258*S240)<0,0,(S240*Genanskaffelsespriser!$D258-(2009-S$3)/($C240+S241)*Genanskaffelsespriser!$D258*S240))","v":0},{"$f":"IF((T240*Genanskaffelsespriser!$D258-(2009-T$3)/($C240+T241)*Genanskaffelsespriser!$D258*T240)<0,0,(T240*Genanskaffelsespriser!$D258-(2009-T$3)/($C240+T241)*Genanskaffelsespriser!$D258*T240))","v":0},{"$f":"IF((U240*Genanskaffelsespriser!$D258-(2009-U$3)/($C240+U241)*Genanskaffelsespriser!$D258*U240)<0,0,(U240*Genanskaffelsespriser!$D258-(2009-U$3)/($C240+U241)*Genanskaffelsespriser!$D258*U240))","v":0},{"$f":"IF((V240*Genanskaffelsespriser!$D258-(2009-V$3)/($C240+V241)*Genanskaffelsespriser!$D258*V240)<0,0,(V240*Genanskaffelsespriser!$D258-(2009-V$3)/($C240+V241)*Genanskaffelsespriser!$D258*V240))","v":0},{"$f":"IF((W240*Genanskaffelsespriser!$D258-(2009-W$3)/($C240+W241)*Genanskaffelsespriser!$D258*W240)<0,0,(W240*Genanskaffelsespriser!$D258-(2009-W$3)/($C240+W241)*Genanskaffelsespriser!$D258*W240))","v":0},{"$f":"IF((X240*Genanskaffelsespriser!$D258-(2009-X$3)/($C240+X241)*Genanskaffelsespriser!$D258*X240)<0,0,(X240*Genanskaffelsespriser!$D258-(2009-X$3)/($C240+X241)*Genanskaffelsespriser!$D258*X240))","v":0},{"$f":"IF((Y240*Genanskaffelsespriser!$D258-(2009-Y$3)/($C240+Y241)*Genanskaffelsespriser!$D258*Y240)<0,0,(Y240*Genanskaffelsespriser!$D258-(2009-Y$3)/($C240+Y241)*Genanskaffelsespriser!$D258*Y240))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA240","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB240","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC240","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD240","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE240","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF240","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG240","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH240","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI240","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ240","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK240","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL240","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM240","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN240","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO240","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP240","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ240","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR240","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS240","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT240","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU240","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overløbsbygværker - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW243:AW259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT243:BT259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ243:CQ259)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B260","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E260","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D243*Genanskaffelsespriser!$D260-(2009-D$3)/($C243+D244)*Genanskaffelsespriser!$D260*D243)<0,0,(D243*Genanskaffelsespriser!$D260-(2009-D$3)/($C243+D244)*Genanskaffelsespriser!$D260*D243))","v":0},{"$f":"IF((E243*Genanskaffelsespriser!$D260-(2009-E$3)/($C243+E244)*Genanskaffelsespriser!$D260*E243)<0,0,(E243*Genanskaffelsespriser!$D260-(2009-E$3)/($C243+E244)*Genanskaffelsespriser!$D260*E243))","v":0},{"$f":"IF((F243*Genanskaffelsespriser!$D260-(2009-F$3)/($C243+F244)*Genanskaffelsespriser!$D260*F243)<0,0,(F243*Genanskaffelsespriser!$D260-(2009-F$3)/($C243+F244)*Genanskaffelsespriser!$D260*F243))","v":0},{"$f":"IF((G243*Genanskaffelsespriser!$D260-(2009-G$3)/($C243+G244)*Genanskaffelsespriser!$D260*G243)<0,0,(G243*Genanskaffelsespriser!$D260-(2009-G$3)/($C243+G244)*Genanskaffelsespriser!$D260*G243))","v":0},{"$f":"IF((H243*Genanskaffelsespriser!$D260-(2009-H$3)/($C243+H244)*Genanskaffelsespriser!$D260*H243)<0,0,(H243*Genanskaffelsespriser!$D260-(2009-H$3)/($C243+H244)*Genanskaffelsespriser!$D260*H243))","v":0},{"$f":"IF((I243*Genanskaffelsespriser!$D260-(2009-I$3)/($C243+I244)*Genanskaffelsespriser!$D260*I243)<0,0,(I243*Genanskaffelsespriser!$D260-(2009-I$3)/($C243+I244)*Genanskaffelsespriser!$D260*I243))","v":0},{"$f":"IF((J243*Genanskaffelsespriser!$D260-(2009-J$3)/($C243+J244)*Genanskaffelsespriser!$D260*J243)<0,0,(J243*Genanskaffelsespriser!$D260-(2009-J$3)/($C243+J244)*Genanskaffelsespriser!$D260*J243))","v":0},{"$f":"IF((K243*Genanskaffelsespriser!$D260-(2009-K$3)/($C243+K244)*Genanskaffelsespriser!$D260*K243)<0,0,(K243*Genanskaffelsespriser!$D260-(2009-K$3)/($C243+K244)*Genanskaffelsespriser!$D260*K243))","v":0},{"$f":"IF((L243*Genanskaffelsespriser!$D260-(2009-L$3)/($C243+L244)*Genanskaffelsespriser!$D260*L243)<0,0,(L243*Genanskaffelsespriser!$D260-(2009-L$3)/($C243+L244)*Genanskaffelsespriser!$D260*L243))","v":0},{"$f":"IF((M243*Genanskaffelsespriser!$D260-(2009-M$3)/($C243+M244)*Genanskaffelsespriser!$D260*M243)<0,0,(M243*Genanskaffelsespriser!$D260-(2009-M$3)/($C243+M244)*Genanskaffelsespriser!$D260*M243))","v":0},{"$f":"IF((N243*Genanskaffelsespriser!$D260-(2009-N$3)/($C243+N244)*Genanskaffelsespriser!$D260*N243)<0,0,(N243*Genanskaffelsespriser!$D260-(2009-N$3)/($C243+N244)*Genanskaffelsespriser!$D260*N243))","v":0},{"$f":"IF((O243*Genanskaffelsespriser!$D260-(2009-O$3)/($C243+O244)*Genanskaffelsespriser!$D260*O243)<0,0,(O243*Genanskaffelsespriser!$D260-(2009-O$3)/($C243+O244)*Genanskaffelsespriser!$D260*O243))","v":0},{"$f":"IF((P243*Genanskaffelsespriser!$D260-(2009-P$3)/($C243+P244)*Genanskaffelsespriser!$D260*P243)<0,0,(P243*Genanskaffelsespriser!$D260-(2009-P$3)/($C243+P244)*Genanskaffelsespriser!$D260*P243))","v":0},{"$f":"IF((Q243*Genanskaffelsespriser!$D260-(2009-Q$3)/($C243+Q244)*Genanskaffelsespriser!$D260*Q243)<0,0,(Q243*Genanskaffelsespriser!$D260-(2009-Q$3)/($C243+Q244)*Genanskaffelsespriser!$D260*Q243))","v":0},{"$f":"IF((R243*Genanskaffelsespriser!$D260-(2009-R$3)/($C243+R244)*Genanskaffelsespriser!$D260*R243)<0,0,(R243*Genanskaffelsespriser!$D260-(2009-R$3)/($C243+R244)*Genanskaffelsespriser!$D260*R243))","v":0},{"$f":"IF((S243*Genanskaffelsespriser!$D260-(2009-S$3)/($C243+S244)*Genanskaffelsespriser!$D260*S243)<0,0,(S243*Genanskaffelsespriser!$D260-(2009-S$3)/($C243+S244)*Genanskaffelsespriser!$D260*S243))","v":0},{"$f":"IF((T243*Genanskaffelsespriser!$D260-(2009-T$3)/($C243+T244)*Genanskaffelsespriser!$D260*T243)<0,0,(T243*Genanskaffelsespriser!$D260-(2009-T$3)/($C243+T244)*Genanskaffelsespriser!$D260*T243))","v":0},{"$f":"IF((U243*Genanskaffelsespriser!$D260-(2009-U$3)/($C243+U244)*Genanskaffelsespriser!$D260*U243)<0,0,(U243*Genanskaffelsespriser!$D260-(2009-U$3)/($C243+U244)*Genanskaffelsespriser!$D260*U243))","v":0},{"$f":"IF((V243*Genanskaffelsespriser!$D260-(2009-V$3)/($C243+V244)*Genanskaffelsespriser!$D260*V243)<0,0,(V243*Genanskaffelsespriser!$D260-(2009-V$3)/($C243+V244)*Genanskaffelsespriser!$D260*V243))","v":0},{"$f":"IF((W243*Genanskaffelsespriser!$D260-(2009-W$3)/($C243+W244)*Genanskaffelsespriser!$D260*W243)<0,0,(W243*Genanskaffelsespriser!$D260-(2009-W$3)/($C243+W244)*Genanskaffelsespriser!$D260*W243))","v":0},{"$f":"IF((X243*Genanskaffelsespriser!$D260-(2009-X$3)/($C243+X244)*Genanskaffelsespriser!$D260*X243)<0,0,(X243*Genanskaffelsespriser!$D260-(2009-X$3)/($C243+X244)*Genanskaffelsespriser!$D260*X243))","v":0},{"$f":"IF((Y243*Genanskaffelsespriser!$D260-(2009-Y$3)/($C243+Y244)*Genanskaffelsespriser!$D260*Y243)<0,0,(Y243*Genanskaffelsespriser!$D260-(2009-Y$3)/($C243+Y244)*Genanskaffelsespriser!$D260*Y243))","v":0},{"$f":"+SUM(AA243:AV243)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA243","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB243","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC243","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD243","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE243","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF243","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG243","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH243","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI243","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ243","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK243","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL243","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM243","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN243","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO243","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP243","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ243","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR243","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS243","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT243","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU243","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV243","v":0},{"$f":"+SUM(AX243:BS243)","v":0},{"$f":"(AA243+AX243)/2","v":0},{"$f":"(AB243+AY243)/2","v":0},{"$f":"(AC243+AZ243)/2","v":0},{"$f":"(AD243+BA243)/2","v":0},{"$f":"(AE243+BB243)/2","v":0},{"$f":"(AF243+BC243)/2","v":0},{"$f":"(AG243+BD243)/2","v":0},{"$f":"(AH243+BE243)/2","v":0},{"$f":"(AI243+BF243)/2","v":0},{"$f":"(AJ243+BG243)/2","v":0},{"$f":"(AK243+BH243)/2","v":0},{"$f":"(AL243+BI243)/2","v":0},{"$f":"(AM243+BJ243)/2","v":0},{"$f":"(AN243+BK243)/2","v":0},{"$f":"(AO243+BL243)/2","v":0},{"$f":"(AP243+BM243)/2","v":0},{"$f":"(AQ243+BN243)/2","v":0},{"$f":"(AR243+BO243)/2","v":0},{"$f":"(AS243+BP243)/2","v":0},{"$f":"(AT243+BQ243)/2","v":0},{"$f":"(AU243+BR243)/2","v":0},{"$f":"(AV243+BS243)/2","v":0},{"$f":"+AVERAGE(AW243,BT243)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B261","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E261","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D245*Genanskaffelsespriser!$D261-(2009-D$3)/($C245+D246)*Genanskaffelsespriser!$D261*D245)<0,0,(D245*Genanskaffelsespriser!$D261-(2009-D$3)/($C245+D246)*Genanskaffelsespriser!$D261*D245))","v":0},{"$f":"IF((E245*Genanskaffelsespriser!$D261-(2009-E$3)/($C245+E246)*Genanskaffelsespriser!$D261*E245)<0,0,(E245*Genanskaffelsespriser!$D261-(2009-E$3)/($C245+E246)*Genanskaffelsespriser!$D261*E245))","v":0},{"$f":"IF((F245*Genanskaffelsespriser!$D261-(2009-F$3)/($C245+F246)*Genanskaffelsespriser!$D261*F245)<0,0,(F245*Genanskaffelsespriser!$D261-(2009-F$3)/($C245+F246)*Genanskaffelsespriser!$D261*F245))","v":0},{"$f":"IF((G245*Genanskaffelsespriser!$D261-(2009-G$3)/($C245+G246)*Genanskaffelsespriser!$D261*G245)<0,0,(G245*Genanskaffelsespriser!$D261-(2009-G$3)/($C245+G246)*Genanskaffelsespriser!$D261*G245))","v":0},{"$f":"IF((H245*Genanskaffelsespriser!$D261-(2009-H$3)/($C245+H246)*Genanskaffelsespriser!$D261*H245)<0,0,(H245*Genanskaffelsespriser!$D261-(2009-H$3)/($C245+H246)*Genanskaffelsespriser!$D261*H245))","v":0},{"$f":"IF((I245*Genanskaffelsespriser!$D261-(2009-I$3)/($C245+I246)*Genanskaffelsespriser!$D261*I245)<0,0,(I245*Genanskaffelsespriser!$D261-(2009-I$3)/($C245+I246)*Genanskaffelsespriser!$D261*I245))","v":0},{"$f":"IF((J245*Genanskaffelsespriser!$D261-(2009-J$3)/($C245+J246)*Genanskaffelsespriser!$D261*J245)<0,0,(J245*Genanskaffelsespriser!$D261-(2009-J$3)/($C245+J246)*Genanskaffelsespriser!$D261*J245))","v":0},{"$f":"IF((K245*Genanskaffelsespriser!$D261-(2009-K$3)/($C245+K246)*Genanskaffelsespriser!$D261*K245)<0,0,(K245*Genanskaffelsespriser!$D261-(2009-K$3)/($C245+K246)*Genanskaffelsespriser!$D261*K245))","v":0},{"$f":"IF((L245*Genanskaffelsespriser!$D261-(2009-L$3)/($C245+L246)*Genanskaffelsespriser!$D261*L245)<0,0,(L245*Genanskaffelsespriser!$D261-(2009-L$3)/($C245+L246)*Genanskaffelsespriser!$D261*L245))","v":0},{"$f":"IF((M245*Genanskaffelsespriser!$D261-(2009-M$3)/($C245+M246)*Genanskaffelsespriser!$D261*M245)<0,0,(M245*Genanskaffelsespriser!$D261-(2009-M$3)/($C245+M246)*Genanskaffelsespriser!$D261*M245))","v":0},{"$f":"IF((N245*Genanskaffelsespriser!$D261-(2009-N$3)/($C245+N246)*Genanskaffelsespriser!$D261*N245)<0,0,(N245*Genanskaffelsespriser!$D261-(2009-N$3)/($C245+N246)*Genanskaffelsespriser!$D261*N245))","v":0},{"$f":"IF((O245*Genanskaffelsespriser!$D261-(2009-O$3)/($C245+O246)*Genanskaffelsespriser!$D261*O245)<0,0,(O245*Genanskaffelsespriser!$D261-(2009-O$3)/($C245+O246)*Genanskaffelsespriser!$D261*O245))","v":0},{"$f":"IF((P245*Genanskaffelsespriser!$D261-(2009-P$3)/($C245+P246)*Genanskaffelsespriser!$D261*P245)<0,0,(P245*Genanskaffelsespriser!$D261-(2009-P$3)/($C245+P246)*Genanskaffelsespriser!$D261*P245))","v":0},{"$f":"IF((Q245*Genanskaffelsespriser!$D261-(2009-Q$3)/($C245+Q246)*Genanskaffelsespriser!$D261*Q245)<0,0,(Q245*Genanskaffelsespriser!$D261-(2009-Q$3)/($C245+Q246)*Genanskaffelsespriser!$D261*Q245))","v":0},{"$f":"IF((R245*Genanskaffelsespriser!$D261-(2009-R$3)/($C245+R246)*Genanskaffelsespriser!$D261*R245)<0,0,(R245*Genanskaffelsespriser!$D261-(2009-R$3)/($C245+R246)*Genanskaffelsespriser!$D261*R245))","v":0},{"$f":"IF((S245*Genanskaffelsespriser!$D261-(2009-S$3)/($C245+S246)*Genanskaffelsespriser!$D261*S245)<0,0,(S245*Genanskaffelsespriser!$D261-(2009-S$3)/($C245+S246)*Genanskaffelsespriser!$D261*S245))","v":0},{"$f":"IF((T245*Genanskaffelsespriser!$D261-(2009-T$3)/($C245+T246)*Genanskaffelsespriser!$D261*T245)<0,0,(T245*Genanskaffelsespriser!$D261-(2009-T$3)/($C245+T246)*Genanskaffelsespriser!$D261*T245))","v":0},{"$f":"IF((U245*Genanskaffelsespriser!$D261-(2009-U$3)/($C245+U246)*Genanskaffelsespriser!$D261*U245)<0,0,(U245*Genanskaffelsespriser!$D261-(2009-U$3)/($C245+U246)*Genanskaffelsespriser!$D261*U245))","v":0},{"$f":"IF((V245*Genanskaffelsespriser!$D261-(2009-V$3)/($C245+V246)*Genanskaffelsespriser!$D261*V245)<0,0,(V245*Genanskaffelsespriser!$D261-(2009-V$3)/($C245+V246)*Genanskaffelsespriser!$D261*V245))","v":0},{"$f":"IF((W245*Genanskaffelsespriser!$D261-(2009-W$3)/($C245+W246)*Genanskaffelsespriser!$D261*W245)<0,0,(W245*Genanskaffelsespriser!$D261-(2009-W$3)/($C245+W246)*Genanskaffelsespriser!$D261*W245))","v":0},{"$f":"IF((X245*Genanskaffelsespriser!$D261-(2009-X$3)/($C245+X246)*Genanskaffelsespriser!$D261*X245)<0,0,(X245*Genanskaffelsespriser!$D261-(2009-X$3)/($C245+X246)*Genanskaffelsespriser!$D261*X245))","v":0},{"$f":"IF((Y245*Genanskaffelsespriser!$D261-(2009-Y$3)/($C245+Y246)*Genanskaffelsespriser!$D261*Y245)<0,0,(Y245*Genanskaffelsespriser!$D261-(2009-Y$3)/($C245+Y246)*Genanskaffelsespriser!$D261*Y245))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA245","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB245","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC245","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD245","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE245","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF245","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG245","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH245","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI245","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ245","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK245","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL245","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM245","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN245","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO245","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP245","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ245","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR245","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS245","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT245","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU245","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B262","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E262","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D247*Genanskaffelsespriser!$D262-(2009-D$3)/($C247+D248)*Genanskaffelsespriser!$D262*D247)<0,0,(D247*Genanskaffelsespriser!$D262-(2009-D$3)/($C247+D248)*Genanskaffelsespriser!$D262*D247))","v":0},{"$f":"IF((E247*Genanskaffelsespriser!$D262-(2009-E$3)/($C247+E248)*Genanskaffelsespriser!$D262*E247)<0,0,(E247*Genanskaffelsespriser!$D262-(2009-E$3)/($C247+E248)*Genanskaffelsespriser!$D262*E247))","v":0},{"$f":"IF((F247*Genanskaffelsespriser!$D262-(2009-F$3)/($C247+F248)*Genanskaffelsespriser!$D262*F247)<0,0,(F247*Genanskaffelsespriser!$D262-(2009-F$3)/($C247+F248)*Genanskaffelsespriser!$D262*F247))","v":0},{"$f":"IF((G247*Genanskaffelsespriser!$D262-(2009-G$3)/($C247+G248)*Genanskaffelsespriser!$D262*G247)<0,0,(G247*Genanskaffelsespriser!$D262-(2009-G$3)/($C247+G248)*Genanskaffelsespriser!$D262*G247))","v":0},{"$f":"IF((H247*Genanskaffelsespriser!$D262-(2009-H$3)/($C247+H248)*Genanskaffelsespriser!$D262*H247)<0,0,(H247*Genanskaffelsespriser!$D262-(2009-H$3)/($C247+H248)*Genanskaffelsespriser!$D262*H247))","v":0},{"$f":"IF((I247*Genanskaffelsespriser!$D262-(2009-I$3)/($C247+I248)*Genanskaffelsespriser!$D262*I247)<0,0,(I247*Genanskaffelsespriser!$D262-(2009-I$3)/($C247+I248)*Genanskaffelsespriser!$D262*I247))","v":0},{"$f":"IF((J247*Genanskaffelsespriser!$D262-(2009-J$3)/($C247+J248)*Genanskaffelsespriser!$D262*J247)<0,0,(J247*Genanskaffelsespriser!$D262-(2009-J$3)/($C247+J248)*Genanskaffelsespriser!$D262*J247))","v":0},{"$f":"IF((K247*Genanskaffelsespriser!$D262-(2009-K$3)/($C247+K248)*Genanskaffelsespriser!$D262*K247)<0,0,(K247*Genanskaffelsespriser!$D262-(2009-K$3)/($C247+K248)*Genanskaffelsespriser!$D262*K247))","v":0},{"$f":"IF((L247*Genanskaffelsespriser!$D262-(2009-L$3)/($C247+L248)*Genanskaffelsespriser!$D262*L247)<0,0,(L247*Genanskaffelsespriser!$D262-(2009-L$3)/($C247+L248)*Genanskaffelsespriser!$D262*L247))","v":0},{"$f":"IF((M247*Genanskaffelsespriser!$D262-(2009-M$3)/($C247+M248)*Genanskaffelsespriser!$D262*M247)<0,0,(M247*Genanskaffelsespriser!$D262-(2009-M$3)/($C247+M248)*Genanskaffelsespriser!$D262*M247))","v":0},{"$f":"IF((N247*Genanskaffelsespriser!$D262-(2009-N$3)/($C247+N248)*Genanskaffelsespriser!$D262*N247)<0,0,(N247*Genanskaffelsespriser!$D262-(2009-N$3)/($C247+N248)*Genanskaffelsespriser!$D262*N247))","v":0},{"$f":"IF((O247*Genanskaffelsespriser!$D262-(2009-O$3)/($C247+O248)*Genanskaffelsespriser!$D262*O247)<0,0,(O247*Genanskaffelsespriser!$D262-(2009-O$3)/($C247+O248)*Genanskaffelsespriser!$D262*O247))","v":0},{"$f":"IF((P247*Genanskaffelsespriser!$D262-(2009-P$3)/($C247+P248)*Genanskaffelsespriser!$D262*P247)<0,0,(P247*Genanskaffelsespriser!$D262-(2009-P$3)/($C247+P248)*Genanskaffelsespriser!$D262*P247))","v":0},{"$f":"IF((Q247*Genanskaffelsespriser!$D262-(2009-Q$3)/($C247+Q248)*Genanskaffelsespriser!$D262*Q247)<0,0,(Q247*Genanskaffelsespriser!$D262-(2009-Q$3)/($C247+Q248)*Genanskaffelsespriser!$D262*Q247))","v":0},{"$f":"IF((R247*Genanskaffelsespriser!$D262-(2009-R$3)/($C247+R248)*Genanskaffelsespriser!$D262*R247)<0,0,(R247*Genanskaffelsespriser!$D262-(2009-R$3)/($C247+R248)*Genanskaffelsespriser!$D262*R247))","v":0},{"$f":"IF((S247*Genanskaffelsespriser!$D262-(2009-S$3)/($C247+S248)*Genanskaffelsespriser!$D262*S247)<0,0,(S247*Genanskaffelsespriser!$D262-(2009-S$3)/($C247+S248)*Genanskaffelsespriser!$D262*S247))","v":0},{"$f":"IF((T247*Genanskaffelsespriser!$D262-(2009-T$3)/($C247+T248)*Genanskaffelsespriser!$D262*T247)<0,0,(T247*Genanskaffelsespriser!$D262-(2009-T$3)/($C247+T248)*Genanskaffelsespriser!$D262*T247))","v":0},{"$f":"IF((U247*Genanskaffelsespriser!$D262-(2009-U$3)/($C247+U248)*Genanskaffelsespriser!$D262*U247)<0,0,(U247*Genanskaffelsespriser!$D262-(2009-U$3)/($C247+U248)*Genanskaffelsespriser!$D262*U247))","v":0},{"$f":"IF((V247*Genanskaffelsespriser!$D262-(2009-V$3)/($C247+V248)*Genanskaffelsespriser!$D262*V247)<0,0,(V247*Genanskaffelsespriser!$D262-(2009-V$3)/($C247+V248)*Genanskaffelsespriser!$D262*V247))","v":0},{"$f":"IF((W247*Genanskaffelsespriser!$D262-(2009-W$3)/($C247+W248)*Genanskaffelsespriser!$D262*W247)<0,0,(W247*Genanskaffelsespriser!$D262-(2009-W$3)/($C247+W248)*Genanskaffelsespriser!$D262*W247))","v":0},{"$f":"IF((X247*Genanskaffelsespriser!$D262-(2009-X$3)/($C247+X248)*Genanskaffelsespriser!$D262*X247)<0,0,(X247*Genanskaffelsespriser!$D262-(2009-X$3)/($C247+X248)*Genanskaffelsespriser!$D262*X247))","v":0},{"$f":"IF((Y247*Genanskaffelsespriser!$D262-(2009-Y$3)/($C247+Y248)*Genanskaffelsespriser!$D262*Y247)<0,0,(Y247*Genanskaffelsespriser!$D262-(2009-Y$3)/($C247+Y248)*Genanskaffelsespriser!$D262*Y247))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA247","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB247","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC247","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD247","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE247","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF247","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG247","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH247","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI247","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ247","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK247","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL247","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM247","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN247","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO247","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP247","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ247","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR247","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS247","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT247","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU247","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B263","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E263","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D249*Genanskaffelsespriser!$D263-(2009-D$3)/$C249*Genanskaffelsespriser!$D263*D249)<0,0,(D249*Genanskaffelsespriser!$D263-(2009-D$3)/$C249*Genanskaffelsespriser!$D263*D249))","v":0},{"$f":"IF((E249*Genanskaffelsespriser!$D263-(2009-E$3)/$C249*Genanskaffelsespriser!$D263*E249)<0,0,(E249*Genanskaffelsespriser!$D263-(2009-E$3)/$C249*Genanskaffelsespriser!$D263*E249))","v":0},{"$f":"IF((F249*Genanskaffelsespriser!$D263-(2009-F$3)/$C249*Genanskaffelsespriser!$D263*F249)<0,0,(F249*Genanskaffelsespriser!$D263-(2009-F$3)/$C249*Genanskaffelsespriser!$D263*F249))","v":0},{"$f":"IF((G249*Genanskaffelsespriser!$D263-(2009-G$3)/$C249*Genanskaffelsespriser!$D263*G249)<0,0,(G249*Genanskaffelsespriser!$D263-(2009-G$3)/$C249*Genanskaffelsespriser!$D263*G249))","v":0},{"$f":"IF((H249*Genanskaffelsespriser!$D263-(2009-H$3)/$C249*Genanskaffelsespriser!$D263*H249)<0,0,(H249*Genanskaffelsespriser!$D263-(2009-H$3)/$C249*Genanskaffelsespriser!$D263*H249))","v":0},{"$f":"IF((I249*Genanskaffelsespriser!$D263-(2009-I$3)/$C249*Genanskaffelsespriser!$D263*I249)<0,0,(I249*Genanskaffelsespriser!$D263-(2009-I$3)/$C249*Genanskaffelsespriser!$D263*I249))","v":0},{"$f":"IF((J249*Genanskaffelsespriser!$D263-(2009-J$3)/$C249*Genanskaffelsespriser!$D263*J249)<0,0,(J249*Genanskaffelsespriser!$D263-(2009-J$3)/$C249*Genanskaffelsespriser!$D263*J249))","v":0},{"$f":"IF((K249*Genanskaffelsespriser!$D263-(2009-K$3)/$C249*Genanskaffelsespriser!$D263*K249)<0,0,(K249*Genanskaffelsespriser!$D263-(2009-K$3)/$C249*Genanskaffelsespriser!$D263*K249))","v":0},{"$f":"IF((L249*Genanskaffelsespriser!$D263-(2009-L$3)/$C249*Genanskaffelsespriser!$D263*L249)<0,0,(L249*Genanskaffelsespriser!$D263-(2009-L$3)/$C249*Genanskaffelsespriser!$D263*L249))","v":0},{"$f":"IF((M249*Genanskaffelsespriser!$D263-(2009-M$3)/$C249*Genanskaffelsespriser!$D263*M249)<0,0,(M249*Genanskaffelsespriser!$D263-(2009-M$3)/$C249*Genanskaffelsespriser!$D263*M249))","v":0},{"$f":"IF((N249*Genanskaffelsespriser!$D263-(2009-N$3)/$C249*Genanskaffelsespriser!$D263*N249)<0,0,(N249*Genanskaffelsespriser!$D263-(2009-N$3)/$C249*Genanskaffelsespriser!$D263*N249))","v":0},{"$f":"IF((O249*Genanskaffelsespriser!$D263-(2009-O$3)/$C249*Genanskaffelsespriser!$D263*O249)<0,0,(O249*Genanskaffelsespriser!$D263-(2009-O$3)/$C249*Genanskaffelsespriser!$D263*O249))","v":0},{"$f":"IF((P249*Genanskaffelsespriser!$D263-(2009-P$3)/$C249*Genanskaffelsespriser!$D263*P249)<0,0,(P249*Genanskaffelsespriser!$D263-(2009-P$3)/$C249*Genanskaffelsespriser!$D263*P249))","v":0},{"$f":"IF((Q249*Genanskaffelsespriser!$D263-(2009-Q$3)/$C249*Genanskaffelsespriser!$D263*Q249)<0,0,(Q249*Genanskaffelsespriser!$D263-(2009-Q$3)/$C249*Genanskaffelsespriser!$D263*Q249))","v":0},{"$f":"IF((R249*Genanskaffelsespriser!$D263-(2009-R$3)/$C249*Genanskaffelsespriser!$D263*R249)<0,0,(R249*Genanskaffelsespriser!$D263-(2009-R$3)/$C249*Genanskaffelsespriser!$D263*R249))","v":0},{"$f":"IF((S249*Genanskaffelsespriser!$D263-(2009-S$3)/$C249*Genanskaffelsespriser!$D263*S249)<0,0,(S249*Genanskaffelsespriser!$D263-(2009-S$3)/$C249*Genanskaffelsespriser!$D263*S249))","v":0},{"$f":"IF((T249*Genanskaffelsespriser!$D263-(2009-T$3)/$C249*Genanskaffelsespriser!$D263*T249)<0,0,(T249*Genanskaffelsespriser!$D263-(2009-T$3)/$C249*Genanskaffelsespriser!$D263*T249))","v":0},{"$f":"IF((U249*Genanskaffelsespriser!$D263-(2009-U$3)/$C249*Genanskaffelsespriser!$D263*U249)<0,0,(U249*Genanskaffelsespriser!$D263-(2009-U$3)/$C249*Genanskaffelsespriser!$D263*U249))","v":0},{"$f":"IF((V249*Genanskaffelsespriser!$D263-(2009-V$3)/$C249*Genanskaffelsespriser!$D263*V249)<0,0,(V249*Genanskaffelsespriser!$D263-(2009-V$3)/$C249*Genanskaffelsespriser!$D263*V249))","v":0},{"$f":"IF((W249*Genanskaffelsespriser!$D263-(2009-W$3)/$C249*Genanskaffelsespriser!$D263*W249)<0,0,(W249*Genanskaffelsespriser!$D263-(2009-W$3)/$C249*Genanskaffelsespriser!$D263*W249))","v":0},{"$f":"IF((X249*Genanskaffelsespriser!$D263-(2009-X$3)/$C249*Genanskaffelsespriser!$D263*X249)<0,0,(X249*Genanskaffelsespriser!$D263-(2009-X$3)/$C249*Genanskaffelsespriser!$D263*X249))","v":0},{"$f":"IF((Y249*Genanskaffelsespriser!$D263-(2009-Y$3)/$C249*Genanskaffelsespriser!$D263*Y249)<0,0,(Y249*Genanskaffelsespriser!$D263-(2009-Y$3)/$C249*Genanskaffelsespriser!$D263*Y249))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA249","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB249","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC249","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD249","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE249","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF249","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG249","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH249","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI249","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ249","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK249","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL249","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM249","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN249","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO249","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP249","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ249","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR249","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS249","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT249","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU249","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B264","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E264","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D250*Genanskaffelsespriser!$D264-(2009-D$3)/$C250*Genanskaffelsespriser!$D264*D250)<0,0,(D250*Genanskaffelsespriser!$D264-(2009-D$3)/$C250*Genanskaffelsespriser!$D264*D250))","v":0},{"$f":"IF((E250*Genanskaffelsespriser!$D264-(2009-E$3)/$C250*Genanskaffelsespriser!$D264*E250)<0,0,(E250*Genanskaffelsespriser!$D264-(2009-E$3)/$C250*Genanskaffelsespriser!$D264*E250))","v":0},{"$f":"IF((F250*Genanskaffelsespriser!$D264-(2009-F$3)/$C250*Genanskaffelsespriser!$D264*F250)<0,0,(F250*Genanskaffelsespriser!$D264-(2009-F$3)/$C250*Genanskaffelsespriser!$D264*F250))","v":0},{"$f":"IF((G250*Genanskaffelsespriser!$D264-(2009-G$3)/$C250*Genanskaffelsespriser!$D264*G250)<0,0,(G250*Genanskaffelsespriser!$D264-(2009-G$3)/$C250*Genanskaffelsespriser!$D264*G250))","v":0},{"$f":"IF((H250*Genanskaffelsespriser!$D264-(2009-H$3)/$C250*Genanskaffelsespriser!$D264*H250)<0,0,(H250*Genanskaffelsespriser!$D264-(2009-H$3)/$C250*Genanskaffelsespriser!$D264*H250))","v":0},{"$f":"IF((I250*Genanskaffelsespriser!$D264-(2009-I$3)/$C250*Genanskaffelsespriser!$D264*I250)<0,0,(I250*Genanskaffelsespriser!$D264-(2009-I$3)/$C250*Genanskaffelsespriser!$D264*I250))","v":0},{"$f":"IF((J250*Genanskaffelsespriser!$D264-(2009-J$3)/$C250*Genanskaffelsespriser!$D264*J250)<0,0,(J250*Genanskaffelsespriser!$D264-(2009-J$3)/$C250*Genanskaffelsespriser!$D264*J250))","v":0},{"$f":"IF((K250*Genanskaffelsespriser!$D264-(2009-K$3)/$C250*Genanskaffelsespriser!$D264*K250)<0,0,(K250*Genanskaffelsespriser!$D264-(2009-K$3)/$C250*Genanskaffelsespriser!$D264*K250))","v":0},{"$f":"IF((L250*Genanskaffelsespriser!$D264-(2009-L$3)/$C250*Genanskaffelsespriser!$D264*L250)<0,0,(L250*Genanskaffelsespriser!$D264-(2009-L$3)/$C250*Genanskaffelsespriser!$D264*L250))","v":0},{"$f":"IF((M250*Genanskaffelsespriser!$D264-(2009-M$3)/$C250*Genanskaffelsespriser!$D264*M250)<0,0,(M250*Genanskaffelsespriser!$D264-(2009-M$3)/$C250*Genanskaffelsespriser!$D264*M250))","v":0},{"$f":"IF((N250*Genanskaffelsespriser!$D264-(2009-N$3)/$C250*Genanskaffelsespriser!$D264*N250)<0,0,(N250*Genanskaffelsespriser!$D264-(2009-N$3)/$C250*Genanskaffelsespriser!$D264*N250))","v":0},{"$f":"IF((O250*Genanskaffelsespriser!$D264-(2009-O$3)/$C250*Genanskaffelsespriser!$D264*O250)<0,0,(O250*Genanskaffelsespriser!$D264-(2009-O$3)/$C250*Genanskaffelsespriser!$D264*O250))","v":0},{"$f":"IF((P250*Genanskaffelsespriser!$D264-(2009-P$3)/$C250*Genanskaffelsespriser!$D264*P250)<0,0,(P250*Genanskaffelsespriser!$D264-(2009-P$3)/$C250*Genanskaffelsespriser!$D264*P250))","v":0},{"$f":"IF((Q250*Genanskaffelsespriser!$D264-(2009-Q$3)/$C250*Genanskaffelsespriser!$D264*Q250)<0,0,(Q250*Genanskaffelsespriser!$D264-(2009-Q$3)/$C250*Genanskaffelsespriser!$D264*Q250))","v":0},{"$f":"IF((R250*Genanskaffelsespriser!$D264-(2009-R$3)/$C250*Genanskaffelsespriser!$D264*R250)<0,0,(R250*Genanskaffelsespriser!$D264-(2009-R$3)/$C250*Genanskaffelsespriser!$D264*R250))","v":0},{"$f":"IF((S250*Genanskaffelsespriser!$D264-(2009-S$3)/$C250*Genanskaffelsespriser!$D264*S250)<0,0,(S250*Genanskaffelsespriser!$D264-(2009-S$3)/$C250*Genanskaffelsespriser!$D264*S250))","v":0},{"$f":"IF((T250*Genanskaffelsespriser!$D264-(2009-T$3)/$C250*Genanskaffelsespriser!$D264*T250)<0,0,(T250*Genanskaffelsespriser!$D264-(2009-T$3)/$C250*Genanskaffelsespriser!$D264*T250))","v":0},{"$f":"IF((U250*Genanskaffelsespriser!$D264-(2009-U$3)/$C250*Genanskaffelsespriser!$D264*U250)<0,0,(U250*Genanskaffelsespriser!$D264-(2009-U$3)/$C250*Genanskaffelsespriser!$D264*U250))","v":0},{"$f":"IF((V250*Genanskaffelsespriser!$D264-(2009-V$3)/$C250*Genanskaffelsespriser!$D264*V250)<0,0,(V250*Genanskaffelsespriser!$D264-(2009-V$3)/$C250*Genanskaffelsespriser!$D264*V250))","v":0},{"$f":"IF((W250*Genanskaffelsespriser!$D264-(2009-W$3)/$C250*Genanskaffelsespriser!$D264*W250)<0,0,(W250*Genanskaffelsespriser!$D264-(2009-W$3)/$C250*Genanskaffelsespriser!$D264*W250))","v":0},{"$f":"IF((X250*Genanskaffelsespriser!$D264-(2009-X$3)/$C250*Genanskaffelsespriser!$D264*X250)<0,0,(X250*Genanskaffelsespriser!$D264-(2009-X$3)/$C250*Genanskaffelsespriser!$D264*X250))","v":0},{"$f":"IF((Y250*Genanskaffelsespriser!$D264-(2009-Y$3)/$C250*Genanskaffelsespriser!$D264*Y250)<0,0,(Y250*Genanskaffelsespriser!$D264-(2009-Y$3)/$C250*Genanskaffelsespriser!$D264*Y250))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA250","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB250","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC250","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD250","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE250","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF250","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG250","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH250","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI250","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ250","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK250","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL250","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM250","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN250","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO250","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP250","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ250","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR250","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS250","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT250","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU250","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B265","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E265","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D251*Genanskaffelsespriser!$D265-(2009-D$3)/$C251*Genanskaffelsespriser!$D265*D251)<0,0,(D251*Genanskaffelsespriser!$D265-(2009-D$3)/$C251*Genanskaffelsespriser!$D265*D251))","v":0},{"$f":"IF((E251*Genanskaffelsespriser!$D265-(2009-E$3)/$C251*Genanskaffelsespriser!$D265*E251)<0,0,(E251*Genanskaffelsespriser!$D265-(2009-E$3)/$C251*Genanskaffelsespriser!$D265*E251))","v":0},{"$f":"IF((F251*Genanskaffelsespriser!$D265-(2009-F$3)/$C251*Genanskaffelsespriser!$D265*F251)<0,0,(F251*Genanskaffelsespriser!$D265-(2009-F$3)/$C251*Genanskaffelsespriser!$D265*F251))","v":0},{"$f":"IF((G251*Genanskaffelsespriser!$D265-(2009-G$3)/$C251*Genanskaffelsespriser!$D265*G251)<0,0,(G251*Genanskaffelsespriser!$D265-(2009-G$3)/$C251*Genanskaffelsespriser!$D265*G251))","v":0},{"$f":"IF((H251*Genanskaffelsespriser!$D265-(2009-H$3)/$C251*Genanskaffelsespriser!$D265*H251)<0,0,(H251*Genanskaffelsespriser!$D265-(2009-H$3)/$C251*Genanskaffelsespriser!$D265*H251))","v":0},{"$f":"IF((I251*Genanskaffelsespriser!$D265-(2009-I$3)/$C251*Genanskaffelsespriser!$D265*I251)<0,0,(I251*Genanskaffelsespriser!$D265-(2009-I$3)/$C251*Genanskaffelsespriser!$D265*I251))","v":0},{"$f":"IF((J251*Genanskaffelsespriser!$D265-(2009-J$3)/$C251*Genanskaffelsespriser!$D265*J251)<0,0,(J251*Genanskaffelsespriser!$D265-(2009-J$3)/$C251*Genanskaffelsespriser!$D265*J251))","v":0},{"$f":"IF((K251*Genanskaffelsespriser!$D265-(2009-K$3)/$C251*Genanskaffelsespriser!$D265*K251)<0,0,(K251*Genanskaffelsespriser!$D265-(2009-K$3)/$C251*Genanskaffelsespriser!$D265*K251))","v":0},{"$f":"IF((L251*Genanskaffelsespriser!$D265-(2009-L$3)/$C251*Genanskaffelsespriser!$D265*L251)<0,0,(L251*Genanskaffelsespriser!$D265-(2009-L$3)/$C251*Genanskaffelsespriser!$D265*L251))","v":0},{"$f":"IF((M251*Genanskaffelsespriser!$D265-(2009-M$3)/$C251*Genanskaffelsespriser!$D265*M251)<0,0,(M251*Genanskaffelsespriser!$D265-(2009-M$3)/$C251*Genanskaffelsespriser!$D265*M251))","v":0},{"$f":"IF((N251*Genanskaffelsespriser!$D265-(2009-N$3)/$C251*Genanskaffelsespriser!$D265*N251)<0,0,(N251*Genanskaffelsespriser!$D265-(2009-N$3)/$C251*Genanskaffelsespriser!$D265*N251))","v":0},{"$f":"IF((O251*Genanskaffelsespriser!$D265-(2009-O$3)/$C251*Genanskaffelsespriser!$D265*O251)<0,0,(O251*Genanskaffelsespriser!$D265-(2009-O$3)/$C251*Genanskaffelsespriser!$D265*O251))","v":0},{"$f":"IF((P251*Genanskaffelsespriser!$D265-(2009-P$3)/$C251*Genanskaffelsespriser!$D265*P251)<0,0,(P251*Genanskaffelsespriser!$D265-(2009-P$3)/$C251*Genanskaffelsespriser!$D265*P251))","v":0},{"$f":"IF((Q251*Genanskaffelsespriser!$D265-(2009-Q$3)/$C251*Genanskaffelsespriser!$D265*Q251)<0,0,(Q251*Genanskaffelsespriser!$D265-(2009-Q$3)/$C251*Genanskaffelsespriser!$D265*Q251))","v":0},{"$f":"IF((R251*Genanskaffelsespriser!$D265-(2009-R$3)/$C251*Genanskaffelsespriser!$D265*R251)<0,0,(R251*Genanskaffelsespriser!$D265-(2009-R$3)/$C251*Genanskaffelsespriser!$D265*R251))","v":0},{"$f":"IF((S251*Genanskaffelsespriser!$D265-(2009-S$3)/$C251*Genanskaffelsespriser!$D265*S251)<0,0,(S251*Genanskaffelsespriser!$D265-(2009-S$3)/$C251*Genanskaffelsespriser!$D265*S251))","v":0},{"$f":"IF((T251*Genanskaffelsespriser!$D265-(2009-T$3)/$C251*Genanskaffelsespriser!$D265*T251)<0,0,(T251*Genanskaffelsespriser!$D265-(2009-T$3)/$C251*Genanskaffelsespriser!$D265*T251))","v":0},{"$f":"IF((U251*Genanskaffelsespriser!$D265-(2009-U$3)/$C251*Genanskaffelsespriser!$D265*U251)<0,0,(U251*Genanskaffelsespriser!$D265-(2009-U$3)/$C251*Genanskaffelsespriser!$D265*U251))","v":0},{"$f":"IF((V251*Genanskaffelsespriser!$D265-(2009-V$3)/$C251*Genanskaffelsespriser!$D265*V251)<0,0,(V251*Genanskaffelsespriser!$D265-(2009-V$3)/$C251*Genanskaffelsespriser!$D265*V251))","v":0},{"$f":"IF((W251*Genanskaffelsespriser!$D265-(2009-W$3)/$C251*Genanskaffelsespriser!$D265*W251)<0,0,(W251*Genanskaffelsespriser!$D265-(2009-W$3)/$C251*Genanskaffelsespriser!$D265*W251))","v":0},{"$f":"IF((X251*Genanskaffelsespriser!$D265-(2009-X$3)/$C251*Genanskaffelsespriser!$D265*X251)<0,0,(X251*Genanskaffelsespriser!$D265-(2009-X$3)/$C251*Genanskaffelsespriser!$D265*X251))","v":0},{"$f":"IF((Y251*Genanskaffelsespriser!$D265-(2009-Y$3)/$C251*Genanskaffelsespriser!$D265*Y251)<0,0,(Y251*Genanskaffelsespriser!$D265-(2009-Y$3)/$C251*Genanskaffelsespriser!$D265*Y251))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA251","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB251","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC251","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD251","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE251","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF251","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG251","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH251","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI251","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ251","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK251","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL251","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM251","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN251","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO251","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP251","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ251","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR251","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS251","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT251","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU251","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B266","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E266","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D252*Genanskaffelsespriser!$D266-(2009-D$3)/$C252*Genanskaffelsespriser!$D266*D252)<0,0,(D252*Genanskaffelsespriser!$D266-(2009-D$3)/$C252*Genanskaffelsespriser!$D266*D252))","v":0},{"$f":"IF((E252*Genanskaffelsespriser!$D266-(2009-E$3)/$C252*Genanskaffelsespriser!$D266*E252)<0,0,(E252*Genanskaffelsespriser!$D266-(2009-E$3)/$C252*Genanskaffelsespriser!$D266*E252))","v":0},{"$f":"IF((F252*Genanskaffelsespriser!$D266-(2009-F$3)/$C252*Genanskaffelsespriser!$D266*F252)<0,0,(F252*Genanskaffelsespriser!$D266-(2009-F$3)/$C252*Genanskaffelsespriser!$D266*F252))","v":0},{"$f":"IF((G252*Genanskaffelsespriser!$D266-(2009-G$3)/$C252*Genanskaffelsespriser!$D266*G252)<0,0,(G252*Genanskaffelsespriser!$D266-(2009-G$3)/$C252*Genanskaffelsespriser!$D266*G252))","v":0},{"$f":"IF((H252*Genanskaffelsespriser!$D266-(2009-H$3)/$C252*Genanskaffelsespriser!$D266*H252)<0,0,(H252*Genanskaffelsespriser!$D266-(2009-H$3)/$C252*Genanskaffelsespriser!$D266*H252))","v":0},{"$f":"IF((I252*Genanskaffelsespriser!$D266-(2009-I$3)/$C252*Genanskaffelsespriser!$D266*I252)<0,0,(I252*Genanskaffelsespriser!$D266-(2009-I$3)/$C252*Genanskaffelsespriser!$D266*I252))","v":0},{"$f":"IF((J252*Genanskaffelsespriser!$D266-(2009-J$3)/$C252*Genanskaffelsespriser!$D266*J252)<0,0,(J252*Genanskaffelsespriser!$D266-(2009-J$3)/$C252*Genanskaffelsespriser!$D266*J252))","v":0},{"$f":"IF((K252*Genanskaffelsespriser!$D266-(2009-K$3)/$C252*Genanskaffelsespriser!$D266*K252)<0,0,(K252*Genanskaffelsespriser!$D266-(2009-K$3)/$C252*Genanskaffelsespriser!$D266*K252))","v":0},{"$f":"IF((L252*Genanskaffelsespriser!$D266-(2009-L$3)/$C252*Genanskaffelsespriser!$D266*L252)<0,0,(L252*Genanskaffelsespriser!$D266-(2009-L$3)/$C252*Genanskaffelsespriser!$D266*L252))","v":0},{"$f":"IF((M252*Genanskaffelsespriser!$D266-(2009-M$3)/$C252*Genanskaffelsespriser!$D266*M252)<0,0,(M252*Genanskaffelsespriser!$D266-(2009-M$3)/$C252*Genanskaffelsespriser!$D266*M252))","v":0},{"$f":"IF((N252*Genanskaffelsespriser!$D266-(2009-N$3)/$C252*Genanskaffelsespriser!$D266*N252)<0,0,(N252*Genanskaffelsespriser!$D266-(2009-N$3)/$C252*Genanskaffelsespriser!$D266*N252))","v":0},{"$f":"IF((O252*Genanskaffelsespriser!$D266-(2009-O$3)/$C252*Genanskaffelsespriser!$D266*O252)<0,0,(O252*Genanskaffelsespriser!$D266-(2009-O$3)/$C252*Genanskaffelsespriser!$D266*O252))","v":0},{"$f":"IF((P252*Genanskaffelsespriser!$D266-(2009-P$3)/$C252*Genanskaffelsespriser!$D266*P252)<0,0,(P252*Genanskaffelsespriser!$D266-(2009-P$3)/$C252*Genanskaffelsespriser!$D266*P252))","v":0},{"$f":"IF((Q252*Genanskaffelsespriser!$D266-(2009-Q$3)/$C252*Genanskaffelsespriser!$D266*Q252)<0,0,(Q252*Genanskaffelsespriser!$D266-(2009-Q$3)/$C252*Genanskaffelsespriser!$D266*Q252))","v":0},{"$f":"IF((R252*Genanskaffelsespriser!$D266-(2009-R$3)/$C252*Genanskaffelsespriser!$D266*R252)<0,0,(R252*Genanskaffelsespriser!$D266-(2009-R$3)/$C252*Genanskaffelsespriser!$D266*R252))","v":0},{"$f":"IF((S252*Genanskaffelsespriser!$D266-(2009-S$3)/$C252*Genanskaffelsespriser!$D266*S252)<0,0,(S252*Genanskaffelsespriser!$D266-(2009-S$3)/$C252*Genanskaffelsespriser!$D266*S252))","v":0},{"$f":"IF((T252*Genanskaffelsespriser!$D266-(2009-T$3)/$C252*Genanskaffelsespriser!$D266*T252)<0,0,(T252*Genanskaffelsespriser!$D266-(2009-T$3)/$C252*Genanskaffelsespriser!$D266*T252))","v":0},{"$f":"IF((U252*Genanskaffelsespriser!$D266-(2009-U$3)/$C252*Genanskaffelsespriser!$D266*U252)<0,0,(U252*Genanskaffelsespriser!$D266-(2009-U$3)/$C252*Genanskaffelsespriser!$D266*U252))","v":0},{"$f":"IF((V252*Genanskaffelsespriser!$D266-(2009-V$3)/$C252*Genanskaffelsespriser!$D266*V252)<0,0,(V252*Genanskaffelsespriser!$D266-(2009-V$3)/$C252*Genanskaffelsespriser!$D266*V252))","v":0},{"$f":"IF((W252*Genanskaffelsespriser!$D266-(2009-W$3)/$C252*Genanskaffelsespriser!$D266*W252)<0,0,(W252*Genanskaffelsespriser!$D266-(2009-W$3)/$C252*Genanskaffelsespriser!$D266*W252))","v":0},{"$f":"IF((X252*Genanskaffelsespriser!$D266-(2009-X$3)/$C252*Genanskaffelsespriser!$D266*X252)<0,0,(X252*Genanskaffelsespriser!$D266-(2009-X$3)/$C252*Genanskaffelsespriser!$D266*X252))","v":0},{"$f":"IF((Y252*Genanskaffelsespriser!$D266-(2009-Y$3)/$C252*Genanskaffelsespriser!$D266*Y252)<0,0,(Y252*Genanskaffelsespriser!$D266-(2009-Y$3)/$C252*Genanskaffelsespriser!$D266*Y252))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA252","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB252","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC252","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD252","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE252","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF252","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG252","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH252","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI252","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ252","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK252","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL252","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM252","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN252","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO252","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP252","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ252","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR252","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS252","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT252","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU252","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B267","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E267","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D253*Genanskaffelsespriser!$D267-(2009-D$3)/$C253*Genanskaffelsespriser!$D267*D253)<0,0,(D253*Genanskaffelsespriser!$D267-(2009-D$3)/$C253*Genanskaffelsespriser!$D267*D253))","v":0},{"$f":"IF((E253*Genanskaffelsespriser!$D267-(2009-E$3)/$C253*Genanskaffelsespriser!$D267*E253)<0,0,(E253*Genanskaffelsespriser!$D267-(2009-E$3)/$C253*Genanskaffelsespriser!$D267*E253))","v":0},{"$f":"IF((F253*Genanskaffelsespriser!$D267-(2009-F$3)/$C253*Genanskaffelsespriser!$D267*F253)<0,0,(F253*Genanskaffelsespriser!$D267-(2009-F$3)/$C253*Genanskaffelsespriser!$D267*F253))","v":0},{"$f":"IF((G253*Genanskaffelsespriser!$D267-(2009-G$3)/$C253*Genanskaffelsespriser!$D267*G253)<0,0,(G253*Genanskaffelsespriser!$D267-(2009-G$3)/$C253*Genanskaffelsespriser!$D267*G253))","v":0},{"$f":"IF((H253*Genanskaffelsespriser!$D267-(2009-H$3)/$C253*Genanskaffelsespriser!$D267*H253)<0,0,(H253*Genanskaffelsespriser!$D267-(2009-H$3)/$C253*Genanskaffelsespriser!$D267*H253))","v":0},{"$f":"IF((I253*Genanskaffelsespriser!$D267-(2009-I$3)/$C253*Genanskaffelsespriser!$D267*I253)<0,0,(I253*Genanskaffelsespriser!$D267-(2009-I$3)/$C253*Genanskaffelsespriser!$D267*I253))","v":0},{"$f":"IF((J253*Genanskaffelsespriser!$D267-(2009-J$3)/$C253*Genanskaffelsespriser!$D267*J253)<0,0,(J253*Genanskaffelsespriser!$D267-(2009-J$3)/$C253*Genanskaffelsespriser!$D267*J253))","v":0},{"$f":"IF((K253*Genanskaffelsespriser!$D267-(2009-K$3)/$C253*Genanskaffelsespriser!$D267*K253)<0,0,(K253*Genanskaffelsespriser!$D267-(2009-K$3)/$C253*Genanskaffelsespriser!$D267*K253))","v":0},{"$f":"IF((L253*Genanskaffelsespriser!$D267-(2009-L$3)/$C253*Genanskaffelsespriser!$D267*L253)<0,0,(L253*Genanskaffelsespriser!$D267-(2009-L$3)/$C253*Genanskaffelsespriser!$D267*L253))","v":0},{"$f":"IF((M253*Genanskaffelsespriser!$D267-(2009-M$3)/$C253*Genanskaffelsespriser!$D267*M253)<0,0,(M253*Genanskaffelsespriser!$D267-(2009-M$3)/$C253*Genanskaffelsespriser!$D267*M253))","v":0},{"$f":"IF((N253*Genanskaffelsespriser!$D267-(2009-N$3)/$C253*Genanskaffelsespriser!$D267*N253)<0,0,(N253*Genanskaffelsespriser!$D267-(2009-N$3)/$C253*Genanskaffelsespriser!$D267*N253))","v":0},{"$f":"IF((O253*Genanskaffelsespriser!$D267-(2009-O$3)/$C253*Genanskaffelsespriser!$D267*O253)<0,0,(O253*Genanskaffelsespriser!$D267-(2009-O$3)/$C253*Genanskaffelsespriser!$D267*O253))","v":0},{"$f":"IF((P253*Genanskaffelsespriser!$D267-(2009-P$3)/$C253*Genanskaffelsespriser!$D267*P253)<0,0,(P253*Genanskaffelsespriser!$D267-(2009-P$3)/$C253*Genanskaffelsespriser!$D267*P253))","v":0},{"$f":"IF((Q253*Genanskaffelsespriser!$D267-(2009-Q$3)/$C253*Genanskaffelsespriser!$D267*Q253)<0,0,(Q253*Genanskaffelsespriser!$D267-(2009-Q$3)/$C253*Genanskaffelsespriser!$D267*Q253))","v":0},{"$f":"IF((R253*Genanskaffelsespriser!$D267-(2009-R$3)/$C253*Genanskaffelsespriser!$D267*R253)<0,0,(R253*Genanskaffelsespriser!$D267-(2009-R$3)/$C253*Genanskaffelsespriser!$D267*R253))","v":0},{"$f":"IF((S253*Genanskaffelsespriser!$D267-(2009-S$3)/$C253*Genanskaffelsespriser!$D267*S253)<0,0,(S253*Genanskaffelsespriser!$D267-(2009-S$3)/$C253*Genanskaffelsespriser!$D267*S253))","v":0},{"$f":"IF((T253*Genanskaffelsespriser!$D267-(2009-T$3)/$C253*Genanskaffelsespriser!$D267*T253)<0,0,(T253*Genanskaffelsespriser!$D267-(2009-T$3)/$C253*Genanskaffelsespriser!$D267*T253))","v":0},{"$f":"IF((U253*Genanskaffelsespriser!$D267-(2009-U$3)/$C253*Genanskaffelsespriser!$D267*U253)<0,0,(U253*Genanskaffelsespriser!$D267-(2009-U$3)/$C253*Genanskaffelsespriser!$D267*U253))","v":0},{"$f":"IF((V253*Genanskaffelsespriser!$D267-(2009-V$3)/$C253*Genanskaffelsespriser!$D267*V253)<0,0,(V253*Genanskaffelsespriser!$D267-(2009-V$3)/$C253*Genanskaffelsespriser!$D267*V253))","v":0},{"$f":"IF((W253*Genanskaffelsespriser!$D267-(2009-W$3)/$C253*Genanskaffelsespriser!$D267*W253)<0,0,(W253*Genanskaffelsespriser!$D267-(2009-W$3)/$C253*Genanskaffelsespriser!$D267*W253))","v":0},{"$f":"IF((X253*Genanskaffelsespriser!$D267-(2009-X$3)/$C253*Genanskaffelsespriser!$D267*X253)<0,0,(X253*Genanskaffelsespriser!$D267-(2009-X$3)/$C253*Genanskaffelsespriser!$D267*X253))","v":0},{"$f":"IF((Y253*Genanskaffelsespriser!$D267-(2009-Y$3)/$C253*Genanskaffelsespriser!$D267*Y253)<0,0,(Y253*Genanskaffelsespriser!$D267-(2009-Y$3)/$C253*Genanskaffelsespriser!$D267*Y253))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA253","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB253","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC253","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD253","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE253","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF253","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG253","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH253","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI253","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ253","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK253","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL253","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM253","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN253","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO253","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP253","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ253","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR253","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS253","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT253","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU253","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B268","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E268","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D254*Genanskaffelsespriser!$D268-(2009-D$3)/$C254*Genanskaffelsespriser!$D268*D254)<0,0,(D254*Genanskaffelsespriser!$D268-(2009-D$3)/$C254*Genanskaffelsespriser!$D268*D254))","v":0},{"$f":"IF((E254*Genanskaffelsespriser!$D268-(2009-E$3)/$C254*Genanskaffelsespriser!$D268*E254)<0,0,(E254*Genanskaffelsespriser!$D268-(2009-E$3)/$C254*Genanskaffelsespriser!$D268*E254))","v":0},{"$f":"IF((F254*Genanskaffelsespriser!$D268-(2009-F$3)/$C254*Genanskaffelsespriser!$D268*F254)<0,0,(F254*Genanskaffelsespriser!$D268-(2009-F$3)/$C254*Genanskaffelsespriser!$D268*F254))","v":0},{"$f":"IF((G254*Genanskaffelsespriser!$D268-(2009-G$3)/$C254*Genanskaffelsespriser!$D268*G254)<0,0,(G254*Genanskaffelsespriser!$D268-(2009-G$3)/$C254*Genanskaffelsespriser!$D268*G254))","v":0},{"$f":"IF((H254*Genanskaffelsespriser!$D268-(2009-H$3)/$C254*Genanskaffelsespriser!$D268*H254)<0,0,(H254*Genanskaffelsespriser!$D268-(2009-H$3)/$C254*Genanskaffelsespriser!$D268*H254))","v":0},{"$f":"IF((I254*Genanskaffelsespriser!$D268-(2009-I$3)/$C254*Genanskaffelsespriser!$D268*I254)<0,0,(I254*Genanskaffelsespriser!$D268-(2009-I$3)/$C254*Genanskaffelsespriser!$D268*I254))","v":0},{"$f":"IF((J254*Genanskaffelsespriser!$D268-(2009-J$3)/$C254*Genanskaffelsespriser!$D268*J254)<0,0,(J254*Genanskaffelsespriser!$D268-(2009-J$3)/$C254*Genanskaffelsespriser!$D268*J254))","v":0},{"$f":"IF((K254*Genanskaffelsespriser!$D268-(2009-K$3)/$C254*Genanskaffelsespriser!$D268*K254)<0,0,(K254*Genanskaffelsespriser!$D268-(2009-K$3)/$C254*Genanskaffelsespriser!$D268*K254))","v":0},{"$f":"IF((L254*Genanskaffelsespriser!$D268-(2009-L$3)/$C254*Genanskaffelsespriser!$D268*L254)<0,0,(L254*Genanskaffelsespriser!$D268-(2009-L$3)/$C254*Genanskaffelsespriser!$D268*L254))","v":0},{"$f":"IF((M254*Genanskaffelsespriser!$D268-(2009-M$3)/$C254*Genanskaffelsespriser!$D268*M254)<0,0,(M254*Genanskaffelsespriser!$D268-(2009-M$3)/$C254*Genanskaffelsespriser!$D268*M254))","v":0},{"$f":"IF((N254*Genanskaffelsespriser!$D268-(2009-N$3)/$C254*Genanskaffelsespriser!$D268*N254)<0,0,(N254*Genanskaffelsespriser!$D268-(2009-N$3)/$C254*Genanskaffelsespriser!$D268*N254))","v":0},{"$f":"IF((O254*Genanskaffelsespriser!$D268-(2009-O$3)/$C254*Genanskaffelsespriser!$D268*O254)<0,0,(O254*Genanskaffelsespriser!$D268-(2009-O$3)/$C254*Genanskaffelsespriser!$D268*O254))","v":0},{"$f":"IF((P254*Genanskaffelsespriser!$D268-(2009-P$3)/$C254*Genanskaffelsespriser!$D268*P254)<0,0,(P254*Genanskaffelsespriser!$D268-(2009-P$3)/$C254*Genanskaffelsespriser!$D268*P254))","v":0},{"$f":"IF((Q254*Genanskaffelsespriser!$D268-(2009-Q$3)/$C254*Genanskaffelsespriser!$D268*Q254)<0,0,(Q254*Genanskaffelsespriser!$D268-(2009-Q$3)/$C254*Genanskaffelsespriser!$D268*Q254))","v":0},{"$f":"IF((R254*Genanskaffelsespriser!$D268-(2009-R$3)/$C254*Genanskaffelsespriser!$D268*R254)<0,0,(R254*Genanskaffelsespriser!$D268-(2009-R$3)/$C254*Genanskaffelsespriser!$D268*R254))","v":0},{"$f":"IF((S254*Genanskaffelsespriser!$D268-(2009-S$3)/$C254*Genanskaffelsespriser!$D268*S254)<0,0,(S254*Genanskaffelsespriser!$D268-(2009-S$3)/$C254*Genanskaffelsespriser!$D268*S254))","v":0},{"$f":"IF((T254*Genanskaffelsespriser!$D268-(2009-T$3)/$C254*Genanskaffelsespriser!$D268*T254)<0,0,(T254*Genanskaffelsespriser!$D268-(2009-T$3)/$C254*Genanskaffelsespriser!$D268*T254))","v":0},{"$f":"IF((U254*Genanskaffelsespriser!$D268-(2009-U$3)/$C254*Genanskaffelsespriser!$D268*U254)<0,0,(U254*Genanskaffelsespriser!$D268-(2009-U$3)/$C254*Genanskaffelsespriser!$D268*U254))","v":0},{"$f":"IF((V254*Genanskaffelsespriser!$D268-(2009-V$3)/$C254*Genanskaffelsespriser!$D268*V254)<0,0,(V254*Genanskaffelsespriser!$D268-(2009-V$3)/$C254*Genanskaffelsespriser!$D268*V254))","v":0},{"$f":"IF((W254*Genanskaffelsespriser!$D268-(2009-W$3)/$C254*Genanskaffelsespriser!$D268*W254)<0,0,(W254*Genanskaffelsespriser!$D268-(2009-W$3)/$C254*Genanskaffelsespriser!$D268*W254))","v":0},{"$f":"IF((X254*Genanskaffelsespriser!$D268-(2009-X$3)/$C254*Genanskaffelsespriser!$D268*X254)<0,0,(X254*Genanskaffelsespriser!$D268-(2009-X$3)/$C254*Genanskaffelsespriser!$D268*X254))","v":0},{"$f":"IF((Y254*Genanskaffelsespriser!$D268-(2009-Y$3)/$C254*Genanskaffelsespriser!$D268*Y254)<0,0,(Y254*Genanskaffelsespriser!$D268-(2009-Y$3)/$C254*Genanskaffelsespriser!$D268*Y254))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA254","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB254","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC254","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD254","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE254","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF254","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG254","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH254","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI254","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ254","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK254","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL254","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM254","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN254","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO254","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP254","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ254","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR254","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS254","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT254","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU254","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B269","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E269","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D255*Genanskaffelsespriser!$D269-(2009-D$3)/$C255*Genanskaffelsespriser!$D269*D255)<0,0,(D255*Genanskaffelsespriser!$D269-(2009-D$3)/$C255*Genanskaffelsespriser!$D269*D255))","v":0},{"$f":"IF((E255*Genanskaffelsespriser!$D269-(2009-E$3)/$C255*Genanskaffelsespriser!$D269*E255)<0,0,(E255*Genanskaffelsespriser!$D269-(2009-E$3)/$C255*Genanskaffelsespriser!$D269*E255))","v":0},{"$f":"IF((F255*Genanskaffelsespriser!$D269-(2009-F$3)/$C255*Genanskaffelsespriser!$D269*F255)<0,0,(F255*Genanskaffelsespriser!$D269-(2009-F$3)/$C255*Genanskaffelsespriser!$D269*F255))","v":0},{"$f":"IF((G255*Genanskaffelsespriser!$D269-(2009-G$3)/$C255*Genanskaffelsespriser!$D269*G255)<0,0,(G255*Genanskaffelsespriser!$D269-(2009-G$3)/$C255*Genanskaffelsespriser!$D269*G255))","v":0},{"$f":"IF((H255*Genanskaffelsespriser!$D269-(2009-H$3)/$C255*Genanskaffelsespriser!$D269*H255)<0,0,(H255*Genanskaffelsespriser!$D269-(2009-H$3)/$C255*Genanskaffelsespriser!$D269*H255))","v":0},{"$f":"IF((I255*Genanskaffelsespriser!$D269-(2009-I$3)/$C255*Genanskaffelsespriser!$D269*I255)<0,0,(I255*Genanskaffelsespriser!$D269-(2009-I$3)/$C255*Genanskaffelsespriser!$D269*I255))","v":0},{"$f":"IF((J255*Genanskaffelsespriser!$D269-(2009-J$3)/$C255*Genanskaffelsespriser!$D269*J255)<0,0,(J255*Genanskaffelsespriser!$D269-(2009-J$3)/$C255*Genanskaffelsespriser!$D269*J255))","v":0},{"$f":"IF((K255*Genanskaffelsespriser!$D269-(2009-K$3)/$C255*Genanskaffelsespriser!$D269*K255)<0,0,(K255*Genanskaffelsespriser!$D269-(2009-K$3)/$C255*Genanskaffelsespriser!$D269*K255))","v":0},{"$f":"IF((L255*Genanskaffelsespriser!$D269-(2009-L$3)/$C255*Genanskaffelsespriser!$D269*L255)<0,0,(L255*Genanskaffelsespriser!$D269-(2009-L$3)/$C255*Genanskaffelsespriser!$D269*L255))","v":0},{"$f":"IF((M255*Genanskaffelsespriser!$D269-(2009-M$3)/$C255*Genanskaffelsespriser!$D269*M255)<0,0,(M255*Genanskaffelsespriser!$D269-(2009-M$3)/$C255*Genanskaffelsespriser!$D269*M255))","v":0},{"$f":"IF((N255*Genanskaffelsespriser!$D269-(2009-N$3)/$C255*Genanskaffelsespriser!$D269*N255)<0,0,(N255*Genanskaffelsespriser!$D269-(2009-N$3)/$C255*Genanskaffelsespriser!$D269*N255))","v":0},{"$f":"IF((O255*Genanskaffelsespriser!$D269-(2009-O$3)/$C255*Genanskaffelsespriser!$D269*O255)<0,0,(O255*Genanskaffelsespriser!$D269-(2009-O$3)/$C255*Genanskaffelsespriser!$D269*O255))","v":0},{"$f":"IF((P255*Genanskaffelsespriser!$D269-(2009-P$3)/$C255*Genanskaffelsespriser!$D269*P255)<0,0,(P255*Genanskaffelsespriser!$D269-(2009-P$3)/$C255*Genanskaffelsespriser!$D269*P255))","v":0},{"$f":"IF((Q255*Genanskaffelsespriser!$D269-(2009-Q$3)/$C255*Genanskaffelsespriser!$D269*Q255)<0,0,(Q255*Genanskaffelsespriser!$D269-(2009-Q$3)/$C255*Genanskaffelsespriser!$D269*Q255))","v":0},{"$f":"IF((R255*Genanskaffelsespriser!$D269-(2009-R$3)/$C255*Genanskaffelsespriser!$D269*R255)<0,0,(R255*Genanskaffelsespriser!$D269-(2009-R$3)/$C255*Genanskaffelsespriser!$D269*R255))","v":0},{"$f":"IF((S255*Genanskaffelsespriser!$D269-(2009-S$3)/$C255*Genanskaffelsespriser!$D269*S255)<0,0,(S255*Genanskaffelsespriser!$D269-(2009-S$3)/$C255*Genanskaffelsespriser!$D269*S255))","v":0},{"$f":"IF((T255*Genanskaffelsespriser!$D269-(2009-T$3)/$C255*Genanskaffelsespriser!$D269*T255)<0,0,(T255*Genanskaffelsespriser!$D269-(2009-T$3)/$C255*Genanskaffelsespriser!$D269*T255))","v":0},{"$f":"IF((U255*Genanskaffelsespriser!$D269-(2009-U$3)/$C255*Genanskaffelsespriser!$D269*U255)<0,0,(U255*Genanskaffelsespriser!$D269-(2009-U$3)/$C255*Genanskaffelsespriser!$D269*U255))","v":0},{"$f":"IF((V255*Genanskaffelsespriser!$D269-(2009-V$3)/$C255*Genanskaffelsespriser!$D269*V255)<0,0,(V255*Genanskaffelsespriser!$D269-(2009-V$3)/$C255*Genanskaffelsespriser!$D269*V255))","v":0},{"$f":"IF((W255*Genanskaffelsespriser!$D269-(2009-W$3)/$C255*Genanskaffelsespriser!$D269*W255)<0,0,(W255*Genanskaffelsespriser!$D269-(2009-W$3)/$C255*Genanskaffelsespriser!$D269*W255))","v":0},{"$f":"IF((X255*Genanskaffelsespriser!$D269-(2009-X$3)/$C255*Genanskaffelsespriser!$D269*X255)<0,0,(X255*Genanskaffelsespriser!$D269-(2009-X$3)/$C255*Genanskaffelsespriser!$D269*X255))","v":0},{"$f":"IF((Y255*Genanskaffelsespriser!$D269-(2009-Y$3)/$C255*Genanskaffelsespriser!$D269*Y255)<0,0,(Y255*Genanskaffelsespriser!$D269-(2009-Y$3)/$C255*Genanskaffelsespriser!$D269*Y255))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA255","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB255","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC255","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD255","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE255","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF255","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG255","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH255","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI255","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ255","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK255","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL255","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM255","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN255","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO255","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP255","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ255","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR255","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS255","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT255","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU255","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B270","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E270","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D256*Genanskaffelsespriser!$D270-(2009-D$3)/$C256*Genanskaffelsespriser!$D270*D256)<0,0,(D256*Genanskaffelsespriser!$D270-(2009-D$3)/$C256*Genanskaffelsespriser!$D270*D256))","v":0},{"$f":"IF((E256*Genanskaffelsespriser!$D270-(2009-E$3)/$C256*Genanskaffelsespriser!$D270*E256)<0,0,(E256*Genanskaffelsespriser!$D270-(2009-E$3)/$C256*Genanskaffelsespriser!$D270*E256))","v":0},{"$f":"IF((F256*Genanskaffelsespriser!$D270-(2009-F$3)/$C256*Genanskaffelsespriser!$D270*F256)<0,0,(F256*Genanskaffelsespriser!$D270-(2009-F$3)/$C256*Genanskaffelsespriser!$D270*F256))","v":0},{"$f":"IF((G256*Genanskaffelsespriser!$D270-(2009-G$3)/$C256*Genanskaffelsespriser!$D270*G256)<0,0,(G256*Genanskaffelsespriser!$D270-(2009-G$3)/$C256*Genanskaffelsespriser!$D270*G256))","v":0},{"$f":"IF((H256*Genanskaffelsespriser!$D270-(2009-H$3)/$C256*Genanskaffelsespriser!$D270*H256)<0,0,(H256*Genanskaffelsespriser!$D270-(2009-H$3)/$C256*Genanskaffelsespriser!$D270*H256))","v":0},{"$f":"IF((I256*Genanskaffelsespriser!$D270-(2009-I$3)/$C256*Genanskaffelsespriser!$D270*I256)<0,0,(I256*Genanskaffelsespriser!$D270-(2009-I$3)/$C256*Genanskaffelsespriser!$D270*I256))","v":0},{"$f":"IF((J256*Genanskaffelsespriser!$D270-(2009-J$3)/$C256*Genanskaffelsespriser!$D270*J256)<0,0,(J256*Genanskaffelsespriser!$D270-(2009-J$3)/$C256*Genanskaffelsespriser!$D270*J256))","v":0},{"$f":"IF((K256*Genanskaffelsespriser!$D270-(2009-K$3)/$C256*Genanskaffelsespriser!$D270*K256)<0,0,(K256*Genanskaffelsespriser!$D270-(2009-K$3)/$C256*Genanskaffelsespriser!$D270*K256))","v":0},{"$f":"IF((L256*Genanskaffelsespriser!$D270-(2009-L$3)/$C256*Genanskaffelsespriser!$D270*L256)<0,0,(L256*Genanskaffelsespriser!$D270-(2009-L$3)/$C256*Genanskaffelsespriser!$D270*L256))","v":0},{"$f":"IF((M256*Genanskaffelsespriser!$D270-(2009-M$3)/$C256*Genanskaffelsespriser!$D270*M256)<0,0,(M256*Genanskaffelsespriser!$D270-(2009-M$3)/$C256*Genanskaffelsespriser!$D270*M256))","v":0},{"$f":"IF((N256*Genanskaffelsespriser!$D270-(2009-N$3)/$C256*Genanskaffelsespriser!$D270*N256)<0,0,(N256*Genanskaffelsespriser!$D270-(2009-N$3)/$C256*Genanskaffelsespriser!$D270*N256))","v":0},{"$f":"IF((O256*Genanskaffelsespriser!$D270-(2009-O$3)/$C256*Genanskaffelsespriser!$D270*O256)<0,0,(O256*Genanskaffelsespriser!$D270-(2009-O$3)/$C256*Genanskaffelsespriser!$D270*O256))","v":0},{"$f":"IF((P256*Genanskaffelsespriser!$D270-(2009-P$3)/$C256*Genanskaffelsespriser!$D270*P256)<0,0,(P256*Genanskaffelsespriser!$D270-(2009-P$3)/$C256*Genanskaffelsespriser!$D270*P256))","v":0},{"$f":"IF((Q256*Genanskaffelsespriser!$D270-(2009-Q$3)/$C256*Genanskaffelsespriser!$D270*Q256)<0,0,(Q256*Genanskaffelsespriser!$D270-(2009-Q$3)/$C256*Genanskaffelsespriser!$D270*Q256))","v":0},{"$f":"IF((R256*Genanskaffelsespriser!$D270-(2009-R$3)/$C256*Genanskaffelsespriser!$D270*R256)<0,0,(R256*Genanskaffelsespriser!$D270-(2009-R$3)/$C256*Genanskaffelsespriser!$D270*R256))","v":0},{"$f":"IF((S256*Genanskaffelsespriser!$D270-(2009-S$3)/$C256*Genanskaffelsespriser!$D270*S256)<0,0,(S256*Genanskaffelsespriser!$D270-(2009-S$3)/$C256*Genanskaffelsespriser!$D270*S256))","v":0},{"$f":"IF((T256*Genanskaffelsespriser!$D270-(2009-T$3)/$C256*Genanskaffelsespriser!$D270*T256)<0,0,(T256*Genanskaffelsespriser!$D270-(2009-T$3)/$C256*Genanskaffelsespriser!$D270*T256))","v":0},{"$f":"IF((U256*Genanskaffelsespriser!$D270-(2009-U$3)/$C256*Genanskaffelsespriser!$D270*U256)<0,0,(U256*Genanskaffelsespriser!$D270-(2009-U$3)/$C256*Genanskaffelsespriser!$D270*U256))","v":0},{"$f":"IF((V256*Genanskaffelsespriser!$D270-(2009-V$3)/$C256*Genanskaffelsespriser!$D270*V256)<0,0,(V256*Genanskaffelsespriser!$D270-(2009-V$3)/$C256*Genanskaffelsespriser!$D270*V256))","v":0},{"$f":"IF((W256*Genanskaffelsespriser!$D270-(2009-W$3)/$C256*Genanskaffelsespriser!$D270*W256)<0,0,(W256*Genanskaffelsespriser!$D270-(2009-W$3)/$C256*Genanskaffelsespriser!$D270*W256))","v":0},{"$f":"IF((X256*Genanskaffelsespriser!$D270-(2009-X$3)/$C256*Genanskaffelsespriser!$D270*X256)<0,0,(X256*Genanskaffelsespriser!$D270-(2009-X$3)/$C256*Genanskaffelsespriser!$D270*X256))","v":0},{"$f":"IF((Y256*Genanskaffelsespriser!$D270-(2009-Y$3)/$C256*Genanskaffelsespriser!$D270*Y256)<0,0,(Y256*Genanskaffelsespriser!$D270-(2009-Y$3)/$C256*Genanskaffelsespriser!$D270*Y256))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA256","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB256","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC256","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD256","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE256","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF256","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG256","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH256","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI256","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ256","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK256","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL256","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM256","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN256","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO256","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP256","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ256","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR256","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS256","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT256","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU256","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B271","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E271","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D257*Genanskaffelsespriser!$D271-(2009-D$3)/$C257*Genanskaffelsespriser!$D271*D257)<0,0,(D257*Genanskaffelsespriser!$D271-(2009-D$3)/$C257*Genanskaffelsespriser!$D271*D257))","v":0},{"$f":"IF((E257*Genanskaffelsespriser!$D271-(2009-E$3)/$C257*Genanskaffelsespriser!$D271*E257)<0,0,(E257*Genanskaffelsespriser!$D271-(2009-E$3)/$C257*Genanskaffelsespriser!$D271*E257))","v":0},{"$f":"IF((F257*Genanskaffelsespriser!$D271-(2009-F$3)/$C257*Genanskaffelsespriser!$D271*F257)<0,0,(F257*Genanskaffelsespriser!$D271-(2009-F$3)/$C257*Genanskaffelsespriser!$D271*F257))","v":0},{"$f":"IF((G257*Genanskaffelsespriser!$D271-(2009-G$3)/$C257*Genanskaffelsespriser!$D271*G257)<0,0,(G257*Genanskaffelsespriser!$D271-(2009-G$3)/$C257*Genanskaffelsespriser!$D271*G257))","v":0},{"$f":"IF((H257*Genanskaffelsespriser!$D271-(2009-H$3)/$C257*Genanskaffelsespriser!$D271*H257)<0,0,(H257*Genanskaffelsespriser!$D271-(2009-H$3)/$C257*Genanskaffelsespriser!$D271*H257))","v":0},{"$f":"IF((I257*Genanskaffelsespriser!$D271-(2009-I$3)/$C257*Genanskaffelsespriser!$D271*I257)<0,0,(I257*Genanskaffelsespriser!$D271-(2009-I$3)/$C257*Genanskaffelsespriser!$D271*I257))","v":0},{"$f":"IF((J257*Genanskaffelsespriser!$D271-(2009-J$3)/$C257*Genanskaffelsespriser!$D271*J257)<0,0,(J257*Genanskaffelsespriser!$D271-(2009-J$3)/$C257*Genanskaffelsespriser!$D271*J257))","v":0},{"$f":"IF((K257*Genanskaffelsespriser!$D271-(2009-K$3)/$C257*Genanskaffelsespriser!$D271*K257)<0,0,(K257*Genanskaffelsespriser!$D271-(2009-K$3)/$C257*Genanskaffelsespriser!$D271*K257))","v":0},{"$f":"IF((L257*Genanskaffelsespriser!$D271-(2009-L$3)/$C257*Genanskaffelsespriser!$D271*L257)<0,0,(L257*Genanskaffelsespriser!$D271-(2009-L$3)/$C257*Genanskaffelsespriser!$D271*L257))","v":0},{"$f":"IF((M257*Genanskaffelsespriser!$D271-(2009-M$3)/$C257*Genanskaffelsespriser!$D271*M257)<0,0,(M257*Genanskaffelsespriser!$D271-(2009-M$3)/$C257*Genanskaffelsespriser!$D271*M257))","v":0},{"$f":"IF((N257*Genanskaffelsespriser!$D271-(2009-N$3)/$C257*Genanskaffelsespriser!$D271*N257)<0,0,(N257*Genanskaffelsespriser!$D271-(2009-N$3)/$C257*Genanskaffelsespriser!$D271*N257))","v":0},{"$f":"IF((O257*Genanskaffelsespriser!$D271-(2009-O$3)/$C257*Genanskaffelsespriser!$D271*O257)<0,0,(O257*Genanskaffelsespriser!$D271-(2009-O$3)/$C257*Genanskaffelsespriser!$D271*O257))","v":0},{"$f":"IF((P257*Genanskaffelsespriser!$D271-(2009-P$3)/$C257*Genanskaffelsespriser!$D271*P257)<0,0,(P257*Genanskaffelsespriser!$D271-(2009-P$3)/$C257*Genanskaffelsespriser!$D271*P257))","v":0},{"$f":"IF((Q257*Genanskaffelsespriser!$D271-(2009-Q$3)/$C257*Genanskaffelsespriser!$D271*Q257)<0,0,(Q257*Genanskaffelsespriser!$D271-(2009-Q$3)/$C257*Genanskaffelsespriser!$D271*Q257))","v":0},{"$f":"IF((R257*Genanskaffelsespriser!$D271-(2009-R$3)/$C257*Genanskaffelsespriser!$D271*R257)<0,0,(R257*Genanskaffelsespriser!$D271-(2009-R$3)/$C257*Genanskaffelsespriser!$D271*R257))","v":0},{"$f":"IF((S257*Genanskaffelsespriser!$D271-(2009-S$3)/$C257*Genanskaffelsespriser!$D271*S257)<0,0,(S257*Genanskaffelsespriser!$D271-(2009-S$3)/$C257*Genanskaffelsespriser!$D271*S257))","v":0},{"$f":"IF((T257*Genanskaffelsespriser!$D271-(2009-T$3)/$C257*Genanskaffelsespriser!$D271*T257)<0,0,(T257*Genanskaffelsespriser!$D271-(2009-T$3)/$C257*Genanskaffelsespriser!$D271*T257))","v":0},{"$f":"IF((U257*Genanskaffelsespriser!$D271-(2009-U$3)/$C257*Genanskaffelsespriser!$D271*U257)<0,0,(U257*Genanskaffelsespriser!$D271-(2009-U$3)/$C257*Genanskaffelsespriser!$D271*U257))","v":0},{"$f":"IF((V257*Genanskaffelsespriser!$D271-(2009-V$3)/$C257*Genanskaffelsespriser!$D271*V257)<0,0,(V257*Genanskaffelsespriser!$D271-(2009-V$3)/$C257*Genanskaffelsespriser!$D271*V257))","v":0},{"$f":"IF((W257*Genanskaffelsespriser!$D271-(2009-W$3)/$C257*Genanskaffelsespriser!$D271*W257)<0,0,(W257*Genanskaffelsespriser!$D271-(2009-W$3)/$C257*Genanskaffelsespriser!$D271*W257))","v":0},{"$f":"IF((X257*Genanskaffelsespriser!$D271-(2009-X$3)/$C257*Genanskaffelsespriser!$D271*X257)<0,0,(X257*Genanskaffelsespriser!$D271-(2009-X$3)/$C257*Genanskaffelsespriser!$D271*X257))","v":0},{"$f":"IF((Y257*Genanskaffelsespriser!$D271-(2009-Y$3)/$C257*Genanskaffelsespriser!$D271*Y257)<0,0,(Y257*Genanskaffelsespriser!$D271-(2009-Y$3)/$C257*Genanskaffelsespriser!$D271*Y257))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA257","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB257","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC257","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD257","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE257","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF257","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG257","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH257","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI257","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ257","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK257","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL257","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM257","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN257","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO257","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP257","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ257","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR257","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS257","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT257","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU257","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B272","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E272","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D258*Genanskaffelsespriser!$D272-(2009-D$3)/($C258+D259)*Genanskaffelsespriser!$D272*D258)<0,0,(D258*Genanskaffelsespriser!$D272-(2009-D$3)/($C258+D259)*Genanskaffelsespriser!$D272*D258))","v":0},{"$f":"IF((E258*Genanskaffelsespriser!$D272-(2009-E$3)/($C258+E259)*Genanskaffelsespriser!$D272*E258)<0,0,(E258*Genanskaffelsespriser!$D272-(2009-E$3)/($C258+E259)*Genanskaffelsespriser!$D272*E258))","v":0},{"$f":"IF((F258*Genanskaffelsespriser!$D272-(2009-F$3)/($C258+F259)*Genanskaffelsespriser!$D272*F258)<0,0,(F258*Genanskaffelsespriser!$D272-(2009-F$3)/($C258+F259)*Genanskaffelsespriser!$D272*F258))","v":0},{"$f":"IF((G258*Genanskaffelsespriser!$D272-(2009-G$3)/($C258+G259)*Genanskaffelsespriser!$D272*G258)<0,0,(G258*Genanskaffelsespriser!$D272-(2009-G$3)/($C258+G259)*Genanskaffelsespriser!$D272*G258))","v":0},{"$f":"IF((H258*Genanskaffelsespriser!$D272-(2009-H$3)/($C258+H259)*Genanskaffelsespriser!$D272*H258)<0,0,(H258*Genanskaffelsespriser!$D272-(2009-H$3)/($C258+H259)*Genanskaffelsespriser!$D272*H258))","v":0},{"$f":"IF((I258*Genanskaffelsespriser!$D272-(2009-I$3)/($C258+I259)*Genanskaffelsespriser!$D272*I258)<0,0,(I258*Genanskaffelsespriser!$D272-(2009-I$3)/($C258+I259)*Genanskaffelsespriser!$D272*I258))","v":0},{"$f":"IF((J258*Genanskaffelsespriser!$D272-(2009-J$3)/($C258+J259)*Genanskaffelsespriser!$D272*J258)<0,0,(J258*Genanskaffelsespriser!$D272-(2009-J$3)/($C258+J259)*Genanskaffelsespriser!$D272*J258))","v":0},{"$f":"IF((K258*Genanskaffelsespriser!$D272-(2009-K$3)/($C258+K259)*Genanskaffelsespriser!$D272*K258)<0,0,(K258*Genanskaffelsespriser!$D272-(2009-K$3)/($C258+K259)*Genanskaffelsespriser!$D272*K258))","v":0},{"$f":"IF((L258*Genanskaffelsespriser!$D272-(2009-L$3)/($C258+L259)*Genanskaffelsespriser!$D272*L258)<0,0,(L258*Genanskaffelsespriser!$D272-(2009-L$3)/($C258+L259)*Genanskaffelsespriser!$D272*L258))","v":0},{"$f":"IF((M258*Genanskaffelsespriser!$D272-(2009-M$3)/($C258+M259)*Genanskaffelsespriser!$D272*M258)<0,0,(M258*Genanskaffelsespriser!$D272-(2009-M$3)/($C258+M259)*Genanskaffelsespriser!$D272*M258))","v":0},{"$f":"IF((N258*Genanskaffelsespriser!$D272-(2009-N$3)/($C258+N259)*Genanskaffelsespriser!$D272*N258)<0,0,(N258*Genanskaffelsespriser!$D272-(2009-N$3)/($C258+N259)*Genanskaffelsespriser!$D272*N258))","v":0},{"$f":"IF((O258*Genanskaffelsespriser!$D272-(2009-O$3)/($C258+O259)*Genanskaffelsespriser!$D272*O258)<0,0,(O258*Genanskaffelsespriser!$D272-(2009-O$3)/($C258+O259)*Genanskaffelsespriser!$D272*O258))","v":0},{"$f":"IF((P258*Genanskaffelsespriser!$D272-(2009-P$3)/($C258+P259)*Genanskaffelsespriser!$D272*P258)<0,0,(P258*Genanskaffelsespriser!$D272-(2009-P$3)/($C258+P259)*Genanskaffelsespriser!$D272*P258))","v":0},{"$f":"IF((Q258*Genanskaffelsespriser!$D272-(2009-Q$3)/($C258+Q259)*Genanskaffelsespriser!$D272*Q258)<0,0,(Q258*Genanskaffelsespriser!$D272-(2009-Q$3)/($C258+Q259)*Genanskaffelsespriser!$D272*Q258))","v":0},{"$f":"IF((R258*Genanskaffelsespriser!$D272-(2009-R$3)/($C258+R259)*Genanskaffelsespriser!$D272*R258)<0,0,(R258*Genanskaffelsespriser!$D272-(2009-R$3)/($C258+R259)*Genanskaffelsespriser!$D272*R258))","v":0},{"$f":"IF((S258*Genanskaffelsespriser!$D272-(2009-S$3)/($C258+S259)*Genanskaffelsespriser!$D272*S258)<0,0,(S258*Genanskaffelsespriser!$D272-(2009-S$3)/($C258+S259)*Genanskaffelsespriser!$D272*S258))","v":0},{"$f":"IF((T258*Genanskaffelsespriser!$D272-(2009-T$3)/($C258+T259)*Genanskaffelsespriser!$D272*T258)<0,0,(T258*Genanskaffelsespriser!$D272-(2009-T$3)/($C258+T259)*Genanskaffelsespriser!$D272*T258))","v":0},{"$f":"IF((U258*Genanskaffelsespriser!$D272-(2009-U$3)/($C258+U259)*Genanskaffelsespriser!$D272*U258)<0,0,(U258*Genanskaffelsespriser!$D272-(2009-U$3)/($C258+U259)*Genanskaffelsespriser!$D272*U258))","v":0},{"$f":"IF((V258*Genanskaffelsespriser!$D272-(2009-V$3)/($C258+V259)*Genanskaffelsespriser!$D272*V258)<0,0,(V258*Genanskaffelsespriser!$D272-(2009-V$3)/($C258+V259)*Genanskaffelsespriser!$D272*V258))","v":0},{"$f":"IF((W258*Genanskaffelsespriser!$D272-(2009-W$3)/($C258+W259)*Genanskaffelsespriser!$D272*W258)<0,0,(W258*Genanskaffelsespriser!$D272-(2009-W$3)/($C258+W259)*Genanskaffelsespriser!$D272*W258))","v":0},{"$f":"IF((X258*Genanskaffelsespriser!$D272-(2009-X$3)/($C258+X259)*Genanskaffelsespriser!$D272*X258)<0,0,(X258*Genanskaffelsespriser!$D272-(2009-X$3)/($C258+X259)*Genanskaffelsespriser!$D272*X258))","v":0},{"$f":"IF((Y258*Genanskaffelsespriser!$D272-(2009-Y$3)/($C258+Y259)*Genanskaffelsespriser!$D272*Y258)<0,0,(Y258*Genanskaffelsespriser!$D272-(2009-Y$3)/($C258+Y259)*Genanskaffelsespriser!$D272*Y258))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK258","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overløbsbygværker - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW261:AW277)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT261:BT277)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ261:CQ277)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B274","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E274","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D261*Genanskaffelsespriser!$D274-(2009-D$3)/($C261+D262)*Genanskaffelsespriser!$D274*D261)<0,0,(D261*Genanskaffelsespriser!$D274-(2009-D$3)/($C261+D262)*Genanskaffelsespriser!$D274*D261))","v":0},{"$f":"IF((E261*Genanskaffelsespriser!$D274-(2009-E$3)/($C261+E262)*Genanskaffelsespriser!$D274*E261)<0,0,(E261*Genanskaffelsespriser!$D274-(2009-E$3)/($C261+E262)*Genanskaffelsespriser!$D274*E261))","v":0},{"$f":"IF((F261*Genanskaffelsespriser!$D274-(2009-F$3)/($C261+F262)*Genanskaffelsespriser!$D274*F261)<0,0,(F261*Genanskaffelsespriser!$D274-(2009-F$3)/($C261+F262)*Genanskaffelsespriser!$D274*F261))","v":0},{"$f":"IF((G261*Genanskaffelsespriser!$D274-(2009-G$3)/($C261+G262)*Genanskaffelsespriser!$D274*G261)<0,0,(G261*Genanskaffelsespriser!$D274-(2009-G$3)/($C261+G262)*Genanskaffelsespriser!$D274*G261))","v":0},{"$f":"IF((H261*Genanskaffelsespriser!$D274-(2009-H$3)/($C261+H262)*Genanskaffelsespriser!$D274*H261)<0,0,(H261*Genanskaffelsespriser!$D274-(2009-H$3)/($C261+H262)*Genanskaffelsespriser!$D274*H261))","v":0},{"$f":"IF((I261*Genanskaffelsespriser!$D274-(2009-I$3)/($C261+I262)*Genanskaffelsespriser!$D274*I261)<0,0,(I261*Genanskaffelsespriser!$D274-(2009-I$3)/($C261+I262)*Genanskaffelsespriser!$D274*I261))","v":0},{"$f":"IF((J261*Genanskaffelsespriser!$D274-(2009-J$3)/($C261+J262)*Genanskaffelsespriser!$D274*J261)<0,0,(J261*Genanskaffelsespriser!$D274-(2009-J$3)/($C261+J262)*Genanskaffelsespriser!$D274*J261))","v":0},{"$f":"IF((K261*Genanskaffelsespriser!$D274-(2009-K$3)/($C261+K262)*Genanskaffelsespriser!$D274*K261)<0,0,(K261*Genanskaffelsespriser!$D274-(2009-K$3)/($C261+K262)*Genanskaffelsespriser!$D274*K261))","v":0},{"$f":"IF((L261*Genanskaffelsespriser!$D274-(2009-L$3)/($C261+L262)*Genanskaffelsespriser!$D274*L261)<0,0,(L261*Genanskaffelsespriser!$D274-(2009-L$3)/($C261+L262)*Genanskaffelsespriser!$D274*L261))","v":0},{"$f":"IF((M261*Genanskaffelsespriser!$D274-(2009-M$3)/($C261+M262)*Genanskaffelsespriser!$D274*M261)<0,0,(M261*Genanskaffelsespriser!$D274-(2009-M$3)/($C261+M262)*Genanskaffelsespriser!$D274*M261))","v":0},{"$f":"IF((N261*Genanskaffelsespriser!$D274-(2009-N$3)/($C261+N262)*Genanskaffelsespriser!$D274*N261)<0,0,(N261*Genanskaffelsespriser!$D274-(2009-N$3)/($C261+N262)*Genanskaffelsespriser!$D274*N261))","v":0},{"$f":"IF((O261*Genanskaffelsespriser!$D274-(2009-O$3)/($C261+O262)*Genanskaffelsespriser!$D274*O261)<0,0,(O261*Genanskaffelsespriser!$D274-(2009-O$3)/($C261+O262)*Genanskaffelsespriser!$D274*O261))","v":0},{"$f":"IF((P261*Genanskaffelsespriser!$D274-(2009-P$3)/($C261+P262)*Genanskaffelsespriser!$D274*P261)<0,0,(P261*Genanskaffelsespriser!$D274-(2009-P$3)/($C261+P262)*Genanskaffelsespriser!$D274*P261))","v":0},{"$f":"IF((Q261*Genanskaffelsespriser!$D274-(2009-Q$3)/($C261+Q262)*Genanskaffelsespriser!$D274*Q261)<0,0,(Q261*Genanskaffelsespriser!$D274-(2009-Q$3)/($C261+Q262)*Genanskaffelsespriser!$D274*Q261))","v":0},{"$f":"IF((R261*Genanskaffelsespriser!$D274-(2009-R$3)/($C261+R262)*Genanskaffelsespriser!$D274*R261)<0,0,(R261*Genanskaffelsespriser!$D274-(2009-R$3)/($C261+R262)*Genanskaffelsespriser!$D274*R261))","v":0},{"$f":"IF((S261*Genanskaffelsespriser!$D274-(2009-S$3)/($C261+S262)*Genanskaffelsespriser!$D274*S261)<0,0,(S261*Genanskaffelsespriser!$D274-(2009-S$3)/($C261+S262)*Genanskaffelsespriser!$D274*S261))","v":0},{"$f":"IF((T261*Genanskaffelsespriser!$D274-(2009-T$3)/($C261+T262)*Genanskaffelsespriser!$D274*T261)<0,0,(T261*Genanskaffelsespriser!$D274-(2009-T$3)/($C261+T262)*Genanskaffelsespriser!$D274*T261))","v":0},{"$f":"IF((U261*Genanskaffelsespriser!$D274-(2009-U$3)/($C261+U262)*Genanskaffelsespriser!$D274*U261)<0,0,(U261*Genanskaffelsespriser!$D274-(2009-U$3)/($C261+U262)*Genanskaffelsespriser!$D274*U261))","v":0},{"$f":"IF((V261*Genanskaffelsespriser!$D274-(2009-V$3)/($C261+V262)*Genanskaffelsespriser!$D274*V261)<0,0,(V261*Genanskaffelsespriser!$D274-(2009-V$3)/($C261+V262)*Genanskaffelsespriser!$D274*V261))","v":0},{"$f":"IF((W261*Genanskaffelsespriser!$D274-(2009-W$3)/($C261+W262)*Genanskaffelsespriser!$D274*W261)<0,0,(W261*Genanskaffelsespriser!$D274-(2009-W$3)/($C261+W262)*Genanskaffelsespriser!$D274*W261))","v":0},{"$f":"IF((X261*Genanskaffelsespriser!$D274-(2009-X$3)/($C261+X262)*Genanskaffelsespriser!$D274*X261)<0,0,(X261*Genanskaffelsespriser!$D274-(2009-X$3)/($C261+X262)*Genanskaffelsespriser!$D274*X261))","v":0},{"$f":"IF((Y261*Genanskaffelsespriser!$D274-(2009-Y$3)/($C261+Y262)*Genanskaffelsespriser!$D274*Y261)<0,0,(Y261*Genanskaffelsespriser!$D274-(2009-Y$3)/($C261+Y262)*Genanskaffelsespriser!$D274*Y261))","v":0},{"$f":"+SUM(AA261:AV261)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA261","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB261","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC261","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD261","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE261","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF261","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG261","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH261","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI261","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ261","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK261","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL261","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM261","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN261","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO261","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP261","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ261","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR261","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS261","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT261","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU261","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV261","v":0},{"$f":"+SUM(AX261:BS261)","v":0},{"$f":"(AA261+AX261)/2","v":0},{"$f":"(AB261+AY261)/2","v":0},{"$f":"(AC261+AZ261)/2","v":0},{"$f":"(AD261+BA261)/2","v":0},{"$f":"(AE261+BB261)/2","v":0},{"$f":"(AF261+BC261)/2","v":0},{"$f":"(AG261+BD261)/2","v":0},{"$f":"(AH261+BE261)/2","v":0},{"$f":"(AI261+BF261)/2","v":0},{"$f":"(AJ261+BG261)/2","v":0},{"$f":"(AK261+BH261)/2","v":0},{"$f":"(AL261+BI261)/2","v":0},{"$f":"(AM261+BJ261)/2","v":0},{"$f":"(AN261+BK261)/2","v":0},{"$f":"(AO261+BL261)/2","v":0},{"$f":"(AP261+BM261)/2","v":0},{"$f":"(AQ261+BN261)/2","v":0},{"$f":"(AR261+BO261)/2","v":0},{"$f":"(AS261+BP261)/2","v":0},{"$f":"(AT261+BQ261)/2","v":0},{"$f":"(AU261+BR261)/2","v":0},{"$f":"(AV261+BS261)/2","v":0},{"$f":"+AVERAGE(AW261,BT261)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B275","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E275","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D263*Genanskaffelsespriser!$D275-(2009-D$3)/($C263+D264)*Genanskaffelsespriser!$D275*D263)<0,0,(D263*Genanskaffelsespriser!$D275-(2009-D$3)/($C263+D264)*Genanskaffelsespriser!$D275*D263))","v":0},{"$f":"IF((E263*Genanskaffelsespriser!$D275-(2009-E$3)/($C263+E264)*Genanskaffelsespriser!$D275*E263)<0,0,(E263*Genanskaffelsespriser!$D275-(2009-E$3)/($C263+E264)*Genanskaffelsespriser!$D275*E263))","v":0},{"$f":"IF((F263*Genanskaffelsespriser!$D275-(2009-F$3)/($C263+F264)*Genanskaffelsespriser!$D275*F263)<0,0,(F263*Genanskaffelsespriser!$D275-(2009-F$3)/($C263+F264)*Genanskaffelsespriser!$D275*F263))","v":0},{"$f":"IF((G263*Genanskaffelsespriser!$D275-(2009-G$3)/($C263+G264)*Genanskaffelsespriser!$D275*G263)<0,0,(G263*Genanskaffelsespriser!$D275-(2009-G$3)/($C263+G264)*Genanskaffelsespriser!$D275*G263))","v":0},{"$f":"IF((H263*Genanskaffelsespriser!$D275-(2009-H$3)/($C263+H264)*Genanskaffelsespriser!$D275*H263)<0,0,(H263*Genanskaffelsespriser!$D275-(2009-H$3)/($C263+H264)*Genanskaffelsespriser!$D275*H263))","v":0},{"$f":"IF((I263*Genanskaffelsespriser!$D275-(2009-I$3)/($C263+I264)*Genanskaffelsespriser!$D275*I263)<0,0,(I263*Genanskaffelsespriser!$D275-(2009-I$3)/($C263+I264)*Genanskaffelsespriser!$D275*I263))","v":0},{"$f":"IF((J263*Genanskaffelsespriser!$D275-(2009-J$3)/($C263+J264)*Genanskaffelsespriser!$D275*J263)<0,0,(J263*Genanskaffelsespriser!$D275-(2009-J$3)/($C263+J264)*Genanskaffelsespriser!$D275*J263))","v":0},{"$f":"IF((K263*Genanskaffelsespriser!$D275-(2009-K$3)/($C263+K264)*Genanskaffelsespriser!$D275*K263)<0,0,(K263*Genanskaffelsespriser!$D275-(2009-K$3)/($C263+K264)*Genanskaffelsespriser!$D275*K263))","v":0},{"$f":"IF((L263*Genanskaffelsespriser!$D275-(2009-L$3)/($C263+L264)*Genanskaffelsespriser!$D275*L263)<0,0,(L263*Genanskaffelsespriser!$D275-(2009-L$3)/($C263+L264)*Genanskaffelsespriser!$D275*L263))","v":0},{"$f":"IF((M263*Genanskaffelsespriser!$D275-(2009-M$3)/($C263+M264)*Genanskaffelsespriser!$D275*M263)<0,0,(M263*Genanskaffelsespriser!$D275-(2009-M$3)/($C263+M264)*Genanskaffelsespriser!$D275*M263))","v":0},{"$f":"IF((N263*Genanskaffelsespriser!$D275-(2009-N$3)/($C263+N264)*Genanskaffelsespriser!$D275*N263)<0,0,(N263*Genanskaffelsespriser!$D275-(2009-N$3)/($C263+N264)*Genanskaffelsespriser!$D275*N263))","v":0},{"$f":"IF((O263*Genanskaffelsespriser!$D275-(2009-O$3)/($C263+O264)*Genanskaffelsespriser!$D275*O263)<0,0,(O263*Genanskaffelsespriser!$D275-(2009-O$3)/($C263+O264)*Genanskaffelsespriser!$D275*O263))","v":0},{"$f":"IF((P263*Genanskaffelsespriser!$D275-(2009-P$3)/($C263+P264)*Genanskaffelsespriser!$D275*P263)<0,0,(P263*Genanskaffelsespriser!$D275-(2009-P$3)/($C263+P264)*Genanskaffelsespriser!$D275*P263))","v":0},{"$f":"IF((Q263*Genanskaffelsespriser!$D275-(2009-Q$3)/($C263+Q264)*Genanskaffelsespriser!$D275*Q263)<0,0,(Q263*Genanskaffelsespriser!$D275-(2009-Q$3)/($C263+Q264)*Genanskaffelsespriser!$D275*Q263))","v":0},{"$f":"IF((R263*Genanskaffelsespriser!$D275-(2009-R$3)/($C263+R264)*Genanskaffelsespriser!$D275*R263)<0,0,(R263*Genanskaffelsespriser!$D275-(2009-R$3)/($C263+R264)*Genanskaffelsespriser!$D275*R263))","v":0},{"$f":"IF((S263*Genanskaffelsespriser!$D275-(2009-S$3)/($C263+S264)*Genanskaffelsespriser!$D275*S263)<0,0,(S263*Genanskaffelsespriser!$D275-(2009-S$3)/($C263+S264)*Genanskaffelsespriser!$D275*S263))","v":0},{"$f":"IF((T263*Genanskaffelsespriser!$D275-(2009-T$3)/($C263+T264)*Genanskaffelsespriser!$D275*T263)<0,0,(T263*Genanskaffelsespriser!$D275-(2009-T$3)/($C263+T264)*Genanskaffelsespriser!$D275*T263))","v":0},{"$f":"IF((U263*Genanskaffelsespriser!$D275-(2009-U$3)/($C263+U264)*Genanskaffelsespriser!$D275*U263)<0,0,(U263*Genanskaffelsespriser!$D275-(2009-U$3)/($C263+U264)*Genanskaffelsespriser!$D275*U263))","v":0},{"$f":"IF((V263*Genanskaffelsespriser!$D275-(2009-V$3)/($C263+V264)*Genanskaffelsespriser!$D275*V263)<0,0,(V263*Genanskaffelsespriser!$D275-(2009-V$3)/($C263+V264)*Genanskaffelsespriser!$D275*V263))","v":0},{"$f":"IF((W263*Genanskaffelsespriser!$D275-(2009-W$3)/($C263+W264)*Genanskaffelsespriser!$D275*W263)<0,0,(W263*Genanskaffelsespriser!$D275-(2009-W$3)/($C263+W264)*Genanskaffelsespriser!$D275*W263))","v":0},{"$f":"IF((X263*Genanskaffelsespriser!$D275-(2009-X$3)/($C263+X264)*Genanskaffelsespriser!$D275*X263)<0,0,(X263*Genanskaffelsespriser!$D275-(2009-X$3)/($C263+X264)*Genanskaffelsespriser!$D275*X263))","v":0},{"$f":"IF((Y263*Genanskaffelsespriser!$D275-(2009-Y$3)/($C263+Y264)*Genanskaffelsespriser!$D275*Y263)<0,0,(Y263*Genanskaffelsespriser!$D275-(2009-Y$3)/($C263+Y264)*Genanskaffelsespriser!$D275*Y263))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA263","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB263","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC263","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD263","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE263","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF263","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG263","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH263","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI263","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ263","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK263","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL263","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM263","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN263","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO263","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP263","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ263","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR263","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS263","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT263","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU263","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B276","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E276","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D265*Genanskaffelsespriser!$D276-(2009-D$3)/($C265+D266)*Genanskaffelsespriser!$D276*D265)<0,0,(D265*Genanskaffelsespriser!$D276-(2009-D$3)/($C265+D266)*Genanskaffelsespriser!$D276*D265))","v":0},{"$f":"IF((E265*Genanskaffelsespriser!$D276-(2009-E$3)/($C265+E266)*Genanskaffelsespriser!$D276*E265)<0,0,(E265*Genanskaffelsespriser!$D276-(2009-E$3)/($C265+E266)*Genanskaffelsespriser!$D276*E265))","v":0},{"$f":"IF((F265*Genanskaffelsespriser!$D276-(2009-F$3)/($C265+F266)*Genanskaffelsespriser!$D276*F265)<0,0,(F265*Genanskaffelsespriser!$D276-(2009-F$3)/($C265+F266)*Genanskaffelsespriser!$D276*F265))","v":0},{"$f":"IF((G265*Genanskaffelsespriser!$D276-(2009-G$3)/($C265+G266)*Genanskaffelsespriser!$D276*G265)<0,0,(G265*Genanskaffelsespriser!$D276-(2009-G$3)/($C265+G266)*Genanskaffelsespriser!$D276*G265))","v":0},{"$f":"IF((H265*Genanskaffelsespriser!$D276-(2009-H$3)/($C265+H266)*Genanskaffelsespriser!$D276*H265)<0,0,(H265*Genanskaffelsespriser!$D276-(2009-H$3)/($C265+H266)*Genanskaffelsespriser!$D276*H265))","v":0},{"$f":"IF((I265*Genanskaffelsespriser!$D276-(2009-I$3)/($C265+I266)*Genanskaffelsespriser!$D276*I265)<0,0,(I265*Genanskaffelsespriser!$D276-(2009-I$3)/($C265+I266)*Genanskaffelsespriser!$D276*I265))","v":0},{"$f":"IF((J265*Genanskaffelsespriser!$D276-(2009-J$3)/($C265+J266)*Genanskaffelsespriser!$D276*J265)<0,0,(J265*Genanskaffelsespriser!$D276-(2009-J$3)/($C265+J266)*Genanskaffelsespriser!$D276*J265))","v":0},{"$f":"IF((K265*Genanskaffelsespriser!$D276-(2009-K$3)/($C265+K266)*Genanskaffelsespriser!$D276*K265)<0,0,(K265*Genanskaffelsespriser!$D276-(2009-K$3)/($C265+K266)*Genanskaffelsespriser!$D276*K265))","v":0},{"$f":"IF((L265*Genanskaffelsespriser!$D276-(2009-L$3)/($C265+L266)*Genanskaffelsespriser!$D276*L265)<0,0,(L265*Genanskaffelsespriser!$D276-(2009-L$3)/($C265+L266)*Genanskaffelsespriser!$D276*L265))","v":0},{"$f":"IF((M265*Genanskaffelsespriser!$D276-(2009-M$3)/($C265+M266)*Genanskaffelsespriser!$D276*M265)<0,0,(M265*Genanskaffelsespriser!$D276-(2009-M$3)/($C265+M266)*Genanskaffelsespriser!$D276*M265))","v":0},{"$f":"IF((N265*Genanskaffelsespriser!$D276-(2009-N$3)/($C265+N266)*Genanskaffelsespriser!$D276*N265)<0,0,(N265*Genanskaffelsespriser!$D276-(2009-N$3)/($C265+N266)*Genanskaffelsespriser!$D276*N265))","v":0},{"$f":"IF((O265*Genanskaffelsespriser!$D276-(2009-O$3)/($C265+O266)*Genanskaffelsespriser!$D276*O265)<0,0,(O265*Genanskaffelsespriser!$D276-(2009-O$3)/($C265+O266)*Genanskaffelsespriser!$D276*O265))","v":0},{"$f":"IF((P265*Genanskaffelsespriser!$D276-(2009-P$3)/($C265+P266)*Genanskaffelsespriser!$D276*P265)<0,0,(P265*Genanskaffelsespriser!$D276-(2009-P$3)/($C265+P266)*Genanskaffelsespriser!$D276*P265))","v":0},{"$f":"IF((Q265*Genanskaffelsespriser!$D276-(2009-Q$3)/($C265+Q266)*Genanskaffelsespriser!$D276*Q265)<0,0,(Q265*Genanskaffelsespriser!$D276-(2009-Q$3)/($C265+Q266)*Genanskaffelsespriser!$D276*Q265))","v":0},{"$f":"IF((R265*Genanskaffelsespriser!$D276-(2009-R$3)/($C265+R266)*Genanskaffelsespriser!$D276*R265)<0,0,(R265*Genanskaffelsespriser!$D276-(2009-R$3)/($C265+R266)*Genanskaffelsespriser!$D276*R265))","v":0},{"$f":"IF((S265*Genanskaffelsespriser!$D276-(2009-S$3)/($C265+S266)*Genanskaffelsespriser!$D276*S265)<0,0,(S265*Genanskaffelsespriser!$D276-(2009-S$3)/($C265+S266)*Genanskaffelsespriser!$D276*S265))","v":0},{"$f":"IF((T265*Genanskaffelsespriser!$D276-(2009-T$3)/($C265+T266)*Genanskaffelsespriser!$D276*T265)<0,0,(T265*Genanskaffelsespriser!$D276-(2009-T$3)/($C265+T266)*Genanskaffelsespriser!$D276*T265))","v":0},{"$f":"IF((U265*Genanskaffelsespriser!$D276-(2009-U$3)/($C265+U266)*Genanskaffelsespriser!$D276*U265)<0,0,(U265*Genanskaffelsespriser!$D276-(2009-U$3)/($C265+U266)*Genanskaffelsespriser!$D276*U265))","v":0},{"$f":"IF((V265*Genanskaffelsespriser!$D276-(2009-V$3)/($C265+V266)*Genanskaffelsespriser!$D276*V265)<0,0,(V265*Genanskaffelsespriser!$D276-(2009-V$3)/($C265+V266)*Genanskaffelsespriser!$D276*V265))","v":0},{"$f":"IF((W265*Genanskaffelsespriser!$D276-(2009-W$3)/($C265+W266)*Genanskaffelsespriser!$D276*W265)<0,0,(W265*Genanskaffelsespriser!$D276-(2009-W$3)/($C265+W266)*Genanskaffelsespriser!$D276*W265))","v":0},{"$f":"IF((X265*Genanskaffelsespriser!$D276-(2009-X$3)/($C265+X266)*Genanskaffelsespriser!$D276*X265)<0,0,(X265*Genanskaffelsespriser!$D276-(2009-X$3)/($C265+X266)*Genanskaffelsespriser!$D276*X265))","v":0},{"$f":"IF((Y265*Genanskaffelsespriser!$D276-(2009-Y$3)/($C265+Y266)*Genanskaffelsespriser!$D276*Y265)<0,0,(Y265*Genanskaffelsespriser!$D276-(2009-Y$3)/($C265+Y266)*Genanskaffelsespriser!$D276*Y265))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA265","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB265","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC265","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD265","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE265","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF265","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG265","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH265","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI265","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ265","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK265","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL265","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM265","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN265","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO265","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP265","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ265","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR265","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS265","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT265","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU265","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B277","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E277","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D267*Genanskaffelsespriser!$D277-(2009-D$3)/$C267*Genanskaffelsespriser!$D277*D267)<0,0,(D267*Genanskaffelsespriser!$D277-(2009-D$3)/$C267*Genanskaffelsespriser!$D277*D267))","v":0},{"$f":"IF((E267*Genanskaffelsespriser!$D277-(2009-E$3)/$C267*Genanskaffelsespriser!$D277*E267)<0,0,(E267*Genanskaffelsespriser!$D277-(2009-E$3)/$C267*Genanskaffelsespriser!$D277*E267))","v":0},{"$f":"IF((F267*Genanskaffelsespriser!$D277-(2009-F$3)/$C267*Genanskaffelsespriser!$D277*F267)<0,0,(F267*Genanskaffelsespriser!$D277-(2009-F$3)/$C267*Genanskaffelsespriser!$D277*F267))","v":0},{"$f":"IF((G267*Genanskaffelsespriser!$D277-(2009-G$3)/$C267*Genanskaffelsespriser!$D277*G267)<0,0,(G267*Genanskaffelsespriser!$D277-(2009-G$3)/$C267*Genanskaffelsespriser!$D277*G267))","v":0},{"$f":"IF((H267*Genanskaffelsespriser!$D277-(2009-H$3)/$C267*Genanskaffelsespriser!$D277*H267)<0,0,(H267*Genanskaffelsespriser!$D277-(2009-H$3)/$C267*Genanskaffelsespriser!$D277*H267))","v":0},{"$f":"IF((I267*Genanskaffelsespriser!$D277-(2009-I$3)/$C267*Genanskaffelsespriser!$D277*I267)<0,0,(I267*Genanskaffelsespriser!$D277-(2009-I$3)/$C267*Genanskaffelsespriser!$D277*I267))","v":0},{"$f":"IF((J267*Genanskaffelsespriser!$D277-(2009-J$3)/$C267*Genanskaffelsespriser!$D277*J267)<0,0,(J267*Genanskaffelsespriser!$D277-(2009-J$3)/$C267*Genanskaffelsespriser!$D277*J267))","v":0},{"$f":"IF((K267*Genanskaffelsespriser!$D277-(2009-K$3)/$C267*Genanskaffelsespriser!$D277*K267)<0,0,(K267*Genanskaffelsespriser!$D277-(2009-K$3)/$C267*Genanskaffelsespriser!$D277*K267))","v":0},{"$f":"IF((L267*Genanskaffelsespriser!$D277-(2009-L$3)/$C267*Genanskaffelsespriser!$D277*L267)<0,0,(L267*Genanskaffelsespriser!$D277-(2009-L$3)/$C267*Genanskaffelsespriser!$D277*L267))","v":0},{"$f":"IF((M267*Genanskaffelsespriser!$D277-(2009-M$3)/$C267*Genanskaffelsespriser!$D277*M267)<0,0,(M267*Genanskaffelsespriser!$D277-(2009-M$3)/$C267*Genanskaffelsespriser!$D277*M267))","v":0},{"$f":"IF((N267*Genanskaffelsespriser!$D277-(2009-N$3)/$C267*Genanskaffelsespriser!$D277*N267)<0,0,(N267*Genanskaffelsespriser!$D277-(2009-N$3)/$C267*Genanskaffelsespriser!$D277*N267))","v":0},{"$f":"IF((O267*Genanskaffelsespriser!$D277-(2009-O$3)/$C267*Genanskaffelsespriser!$D277*O267)<0,0,(O267*Genanskaffelsespriser!$D277-(2009-O$3)/$C267*Genanskaffelsespriser!$D277*O267))","v":0},{"$f":"IF((P267*Genanskaffelsespriser!$D277-(2009-P$3)/$C267*Genanskaffelsespriser!$D277*P267)<0,0,(P267*Genanskaffelsespriser!$D277-(2009-P$3)/$C267*Genanskaffelsespriser!$D277*P267))","v":0},{"$f":"IF((Q267*Genanskaffelsespriser!$D277-(2009-Q$3)/$C267*Genanskaffelsespriser!$D277*Q267)<0,0,(Q267*Genanskaffelsespriser!$D277-(2009-Q$3)/$C267*Genanskaffelsespriser!$D277*Q267))","v":0},{"$f":"IF((R267*Genanskaffelsespriser!$D277-(2009-R$3)/$C267*Genanskaffelsespriser!$D277*R267)<0,0,(R267*Genanskaffelsespriser!$D277-(2009-R$3)/$C267*Genanskaffelsespriser!$D277*R267))","v":0},{"$f":"IF((S267*Genanskaffelsespriser!$D277-(2009-S$3)/$C267*Genanskaffelsespriser!$D277*S267)<0,0,(S267*Genanskaffelsespriser!$D277-(2009-S$3)/$C267*Genanskaffelsespriser!$D277*S267))","v":0},{"$f":"IF((T267*Genanskaffelsespriser!$D277-(2009-T$3)/$C267*Genanskaffelsespriser!$D277*T267)<0,0,(T267*Genanskaffelsespriser!$D277-(2009-T$3)/$C267*Genanskaffelsespriser!$D277*T267))","v":0},{"$f":"IF((U267*Genanskaffelsespriser!$D277-(2009-U$3)/$C267*Genanskaffelsespriser!$D277*U267)<0,0,(U267*Genanskaffelsespriser!$D277-(2009-U$3)/$C267*Genanskaffelsespriser!$D277*U267))","v":0},{"$f":"IF((V267*Genanskaffelsespriser!$D277-(2009-V$3)/$C267*Genanskaffelsespriser!$D277*V267)<0,0,(V267*Genanskaffelsespriser!$D277-(2009-V$3)/$C267*Genanskaffelsespriser!$D277*V267))","v":0},{"$f":"IF((W267*Genanskaffelsespriser!$D277-(2009-W$3)/$C267*Genanskaffelsespriser!$D277*W267)<0,0,(W267*Genanskaffelsespriser!$D277-(2009-W$3)/$C267*Genanskaffelsespriser!$D277*W267))","v":0},{"$f":"IF((X267*Genanskaffelsespriser!$D277-(2009-X$3)/$C267*Genanskaffelsespriser!$D277*X267)<0,0,(X267*Genanskaffelsespriser!$D277-(2009-X$3)/$C267*Genanskaffelsespriser!$D277*X267))","v":0},{"$f":"IF((Y267*Genanskaffelsespriser!$D277-(2009-Y$3)/$C267*Genanskaffelsespriser!$D277*Y267)<0,0,(Y267*Genanskaffelsespriser!$D277-(2009-Y$3)/$C267*Genanskaffelsespriser!$D277*Y267))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA267","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB267","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC267","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD267","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE267","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF267","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG267","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH267","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI267","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ267","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK267","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL267","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM267","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN267","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO267","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP267","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ267","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR267","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS267","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT267","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU267","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B278","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E278","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D268*Genanskaffelsespriser!$D278-(2009-D$3)/$C268*Genanskaffelsespriser!$D278*D268)<0,0,(D268*Genanskaffelsespriser!$D278-(2009-D$3)/$C268*Genanskaffelsespriser!$D278*D268))","v":0},{"$f":"IF((E268*Genanskaffelsespriser!$D278-(2009-E$3)/$C268*Genanskaffelsespriser!$D278*E268)<0,0,(E268*Genanskaffelsespriser!$D278-(2009-E$3)/$C268*Genanskaffelsespriser!$D278*E268))","v":0},{"$f":"IF((F268*Genanskaffelsespriser!$D278-(2009-F$3)/$C268*Genanskaffelsespriser!$D278*F268)<0,0,(F268*Genanskaffelsespriser!$D278-(2009-F$3)/$C268*Genanskaffelsespriser!$D278*F268))","v":0},{"$f":"IF((G268*Genanskaffelsespriser!$D278-(2009-G$3)/$C268*Genanskaffelsespriser!$D278*G268)<0,0,(G268*Genanskaffelsespriser!$D278-(2009-G$3)/$C268*Genanskaffelsespriser!$D278*G268))","v":0},{"$f":"IF((H268*Genanskaffelsespriser!$D278-(2009-H$3)/$C268*Genanskaffelsespriser!$D278*H268)<0,0,(H268*Genanskaffelsespriser!$D278-(2009-H$3)/$C268*Genanskaffelsespriser!$D278*H268))","v":0},{"$f":"IF((I268*Genanskaffelsespriser!$D278-(2009-I$3)/$C268*Genanskaffelsespriser!$D278*I268)<0,0,(I268*Genanskaffelsespriser!$D278-(2009-I$3)/$C268*Genanskaffelsespriser!$D278*I268))","v":0},{"$f":"IF((J268*Genanskaffelsespriser!$D278-(2009-J$3)/$C268*Genanskaffelsespriser!$D278*J268)<0,0,(J268*Genanskaffelsespriser!$D278-(2009-J$3)/$C268*Genanskaffelsespriser!$D278*J268))","v":0},{"$f":"IF((K268*Genanskaffelsespriser!$D278-(2009-K$3)/$C268*Genanskaffelsespriser!$D278*K268)<0,0,(K268*Genanskaffelsespriser!$D278-(2009-K$3)/$C268*Genanskaffelsespriser!$D278*K268))","v":0},{"$f":"IF((L268*Genanskaffelsespriser!$D278-(2009-L$3)/$C268*Genanskaffelsespriser!$D278*L268)<0,0,(L268*Genanskaffelsespriser!$D278-(2009-L$3)/$C268*Genanskaffelsespriser!$D278*L268))","v":0},{"$f":"IF((M268*Genanskaffelsespriser!$D278-(2009-M$3)/$C268*Genanskaffelsespriser!$D278*M268)<0,0,(M268*Genanskaffelsespriser!$D278-(2009-M$3)/$C268*Genanskaffelsespriser!$D278*M268))","v":0},{"$f":"IF((N268*Genanskaffelsespriser!$D278-(2009-N$3)/$C268*Genanskaffelsespriser!$D278*N268)<0,0,(N268*Genanskaffelsespriser!$D278-(2009-N$3)/$C268*Genanskaffelsespriser!$D278*N268))","v":0},{"$f":"IF((O268*Genanskaffelsespriser!$D278-(2009-O$3)/$C268*Genanskaffelsespriser!$D278*O268)<0,0,(O268*Genanskaffelsespriser!$D278-(2009-O$3)/$C268*Genanskaffelsespriser!$D278*O268))","v":0},{"$f":"IF((P268*Genanskaffelsespriser!$D278-(2009-P$3)/$C268*Genanskaffelsespriser!$D278*P268)<0,0,(P268*Genanskaffelsespriser!$D278-(2009-P$3)/$C268*Genanskaffelsespriser!$D278*P268))","v":0},{"$f":"IF((Q268*Genanskaffelsespriser!$D278-(2009-Q$3)/$C268*Genanskaffelsespriser!$D278*Q268)<0,0,(Q268*Genanskaffelsespriser!$D278-(2009-Q$3)/$C268*Genanskaffelsespriser!$D278*Q268))","v":0},{"$f":"IF((R268*Genanskaffelsespriser!$D278-(2009-R$3)/$C268*Genanskaffelsespriser!$D278*R268)<0,0,(R268*Genanskaffelsespriser!$D278-(2009-R$3)/$C268*Genanskaffelsespriser!$D278*R268))","v":0},{"$f":"IF((S268*Genanskaffelsespriser!$D278-(2009-S$3)/$C268*Genanskaffelsespriser!$D278*S268)<0,0,(S268*Genanskaffelsespriser!$D278-(2009-S$3)/$C268*Genanskaffelsespriser!$D278*S268))","v":0},{"$f":"IF((T268*Genanskaffelsespriser!$D278-(2009-T$3)/$C268*Genanskaffelsespriser!$D278*T268)<0,0,(T268*Genanskaffelsespriser!$D278-(2009-T$3)/$C268*Genanskaffelsespriser!$D278*T268))","v":0},{"$f":"IF((U268*Genanskaffelsespriser!$D278-(2009-U$3)/$C268*Genanskaffelsespriser!$D278*U268)<0,0,(U268*Genanskaffelsespriser!$D278-(2009-U$3)/$C268*Genanskaffelsespriser!$D278*U268))","v":0},{"$f":"IF((V268*Genanskaffelsespriser!$D278-(2009-V$3)/$C268*Genanskaffelsespriser!$D278*V268)<0,0,(V268*Genanskaffelsespriser!$D278-(2009-V$3)/$C268*Genanskaffelsespriser!$D278*V268))","v":0},{"$f":"IF((W268*Genanskaffelsespriser!$D278-(2009-W$3)/$C268*Genanskaffelsespriser!$D278*W268)<0,0,(W268*Genanskaffelsespriser!$D278-(2009-W$3)/$C268*Genanskaffelsespriser!$D278*W268))","v":0},{"$f":"IF((X268*Genanskaffelsespriser!$D278-(2009-X$3)/$C268*Genanskaffelsespriser!$D278*X268)<0,0,(X268*Genanskaffelsespriser!$D278-(2009-X$3)/$C268*Genanskaffelsespriser!$D278*X268))","v":0},{"$f":"IF((Y268*Genanskaffelsespriser!$D278-(2009-Y$3)/$C268*Genanskaffelsespriser!$D278*Y268)<0,0,(Y268*Genanskaffelsespriser!$D278-(2009-Y$3)/$C268*Genanskaffelsespriser!$D278*Y268))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA268","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB268","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC268","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD268","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE268","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF268","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG268","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH268","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI268","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ268","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK268","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL268","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM268","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN268","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO268","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP268","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ268","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR268","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS268","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT268","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU268","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B279","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E279","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D269*Genanskaffelsespriser!$D279-(2009-D$3)/$C269*Genanskaffelsespriser!$D279*D269)<0,0,(D269*Genanskaffelsespriser!$D279-(2009-D$3)/$C269*Genanskaffelsespriser!$D279*D269))","v":0},{"$f":"IF((E269*Genanskaffelsespriser!$D279-(2009-E$3)/$C269*Genanskaffelsespriser!$D279*E269)<0,0,(E269*Genanskaffelsespriser!$D279-(2009-E$3)/$C269*Genanskaffelsespriser!$D279*E269))","v":0},{"$f":"IF((F269*Genanskaffelsespriser!$D279-(2009-F$3)/$C269*Genanskaffelsespriser!$D279*F269)<0,0,(F269*Genanskaffelsespriser!$D279-(2009-F$3)/$C269*Genanskaffelsespriser!$D279*F269))","v":0},{"$f":"IF((G269*Genanskaffelsespriser!$D279-(2009-G$3)/$C269*Genanskaffelsespriser!$D279*G269)<0,0,(G269*Genanskaffelsespriser!$D279-(2009-G$3)/$C269*Genanskaffelsespriser!$D279*G269))","v":0},{"$f":"IF((H269*Genanskaffelsespriser!$D279-(2009-H$3)/$C269*Genanskaffelsespriser!$D279*H269)<0,0,(H269*Genanskaffelsespriser!$D279-(2009-H$3)/$C269*Genanskaffelsespriser!$D279*H269))","v":0},{"$f":"IF((I269*Genanskaffelsespriser!$D279-(2009-I$3)/$C269*Genanskaffelsespriser!$D279*I269)<0,0,(I269*Genanskaffelsespriser!$D279-(2009-I$3)/$C269*Genanskaffelsespriser!$D279*I269))","v":0},{"$f":"IF((J269*Genanskaffelsespriser!$D279-(2009-J$3)/$C269*Genanskaffelsespriser!$D279*J269)<0,0,(J269*Genanskaffelsespriser!$D279-(2009-J$3)/$C269*Genanskaffelsespriser!$D279*J269))","v":0},{"$f":"IF((K269*Genanskaffelsespriser!$D279-(2009-K$3)/$C269*Genanskaffelsespriser!$D279*K269)<0,0,(K269*Genanskaffelsespriser!$D279-(2009-K$3)/$C269*Genanskaffelsespriser!$D279*K269))","v":0},{"$f":"IF((L269*Genanskaffelsespriser!$D279-(2009-L$3)/$C269*Genanskaffelsespriser!$D279*L269)<0,0,(L269*Genanskaffelsespriser!$D279-(2009-L$3)/$C269*Genanskaffelsespriser!$D279*L269))","v":0},{"$f":"IF((M269*Genanskaffelsespriser!$D279-(2009-M$3)/$C269*Genanskaffelsespriser!$D279*M269)<0,0,(M269*Genanskaffelsespriser!$D279-(2009-M$3)/$C269*Genanskaffelsespriser!$D279*M269))","v":0},{"$f":"IF((N269*Genanskaffelsespriser!$D279-(2009-N$3)/$C269*Genanskaffelsespriser!$D279*N269)<0,0,(N269*Genanskaffelsespriser!$D279-(2009-N$3)/$C269*Genanskaffelsespriser!$D279*N269))","v":0},{"$f":"IF((O269*Genanskaffelsespriser!$D279-(2009-O$3)/$C269*Genanskaffelsespriser!$D279*O269)<0,0,(O269*Genanskaffelsespriser!$D279-(2009-O$3)/$C269*Genanskaffelsespriser!$D279*O269))","v":0},{"$f":"IF((P269*Genanskaffelsespriser!$D279-(2009-P$3)/$C269*Genanskaffelsespriser!$D279*P269)<0,0,(P269*Genanskaffelsespriser!$D279-(2009-P$3)/$C269*Genanskaffelsespriser!$D279*P269))","v":0},{"$f":"IF((Q269*Genanskaffelsespriser!$D279-(2009-Q$3)/$C269*Genanskaffelsespriser!$D279*Q269)<0,0,(Q269*Genanskaffelsespriser!$D279-(2009-Q$3)/$C269*Genanskaffelsespriser!$D279*Q269))","v":0},{"$f":"IF((R269*Genanskaffelsespriser!$D279-(2009-R$3)/$C269*Genanskaffelsespriser!$D279*R269)<0,0,(R269*Genanskaffelsespriser!$D279-(2009-R$3)/$C269*Genanskaffelsespriser!$D279*R269))","v":0},{"$f":"IF((S269*Genanskaffelsespriser!$D279-(2009-S$3)/$C269*Genanskaffelsespriser!$D279*S269)<0,0,(S269*Genanskaffelsespriser!$D279-(2009-S$3)/$C269*Genanskaffelsespriser!$D279*S269))","v":0},{"$f":"IF((T269*Genanskaffelsespriser!$D279-(2009-T$3)/$C269*Genanskaffelsespriser!$D279*T269)<0,0,(T269*Genanskaffelsespriser!$D279-(2009-T$3)/$C269*Genanskaffelsespriser!$D279*T269))","v":0},{"$f":"IF((U269*Genanskaffelsespriser!$D279-(2009-U$3)/$C269*Genanskaffelsespriser!$D279*U269)<0,0,(U269*Genanskaffelsespriser!$D279-(2009-U$3)/$C269*Genanskaffelsespriser!$D279*U269))","v":0},{"$f":"IF((V269*Genanskaffelsespriser!$D279-(2009-V$3)/$C269*Genanskaffelsespriser!$D279*V269)<0,0,(V269*Genanskaffelsespriser!$D279-(2009-V$3)/$C269*Genanskaffelsespriser!$D279*V269))","v":0},{"$f":"IF((W269*Genanskaffelsespriser!$D279-(2009-W$3)/$C269*Genanskaffelsespriser!$D279*W269)<0,0,(W269*Genanskaffelsespriser!$D279-(2009-W$3)/$C269*Genanskaffelsespriser!$D279*W269))","v":0},{"$f":"IF((X269*Genanskaffelsespriser!$D279-(2009-X$3)/$C269*Genanskaffelsespriser!$D279*X269)<0,0,(X269*Genanskaffelsespriser!$D279-(2009-X$3)/$C269*Genanskaffelsespriser!$D279*X269))","v":0},{"$f":"IF((Y269*Genanskaffelsespriser!$D279-(2009-Y$3)/$C269*Genanskaffelsespriser!$D279*Y269)<0,0,(Y269*Genanskaffelsespriser!$D279-(2009-Y$3)/$C269*Genanskaffelsespriser!$D279*Y269))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA269","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB269","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC269","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD269","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE269","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF269","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG269","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH269","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI269","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ269","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK269","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL269","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM269","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN269","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO269","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP269","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ269","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR269","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS269","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT269","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU269","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B280","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E280","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D270*Genanskaffelsespriser!$D280-(2009-D$3)/$C270*Genanskaffelsespriser!$D280*D270)<0,0,(D270*Genanskaffelsespriser!$D280-(2009-D$3)/$C270*Genanskaffelsespriser!$D280*D270))","v":0},{"$f":"IF((E270*Genanskaffelsespriser!$D280-(2009-E$3)/$C270*Genanskaffelsespriser!$D280*E270)<0,0,(E270*Genanskaffelsespriser!$D280-(2009-E$3)/$C270*Genanskaffelsespriser!$D280*E270))","v":0},{"$f":"IF((F270*Genanskaffelsespriser!$D280-(2009-F$3)/$C270*Genanskaffelsespriser!$D280*F270)<0,0,(F270*Genanskaffelsespriser!$D280-(2009-F$3)/$C270*Genanskaffelsespriser!$D280*F270))","v":0},{"$f":"IF((G270*Genanskaffelsespriser!$D280-(2009-G$3)/$C270*Genanskaffelsespriser!$D280*G270)<0,0,(G270*Genanskaffelsespriser!$D280-(2009-G$3)/$C270*Genanskaffelsespriser!$D280*G270))","v":0},{"$f":"IF((H270*Genanskaffelsespriser!$D280-(2009-H$3)/$C270*Genanskaffelsespriser!$D280*H270)<0,0,(H270*Genanskaffelsespriser!$D280-(2009-H$3)/$C270*Genanskaffelsespriser!$D280*H270))","v":0},{"$f":"IF((I270*Genanskaffelsespriser!$D280-(2009-I$3)/$C270*Genanskaffelsespriser!$D280*I270)<0,0,(I270*Genanskaffelsespriser!$D280-(2009-I$3)/$C270*Genanskaffelsespriser!$D280*I270))","v":0},{"$f":"IF((J270*Genanskaffelsespriser!$D280-(2009-J$3)/$C270*Genanskaffelsespriser!$D280*J270)<0,0,(J270*Genanskaffelsespriser!$D280-(2009-J$3)/$C270*Genanskaffelsespriser!$D280*J270))","v":0},{"$f":"IF((K270*Genanskaffelsespriser!$D280-(2009-K$3)/$C270*Genanskaffelsespriser!$D280*K270)<0,0,(K270*Genanskaffelsespriser!$D280-(2009-K$3)/$C270*Genanskaffelsespriser!$D280*K270))","v":0},{"$f":"IF((L270*Genanskaffelsespriser!$D280-(2009-L$3)/$C270*Genanskaffelsespriser!$D280*L270)<0,0,(L270*Genanskaffelsespriser!$D280-(2009-L$3)/$C270*Genanskaffelsespriser!$D280*L270))","v":0},{"$f":"IF((M270*Genanskaffelsespriser!$D280-(2009-M$3)/$C270*Genanskaffelsespriser!$D280*M270)<0,0,(M270*Genanskaffelsespriser!$D280-(2009-M$3)/$C270*Genanskaffelsespriser!$D280*M270))","v":0},{"$f":"IF((N270*Genanskaffelsespriser!$D280-(2009-N$3)/$C270*Genanskaffelsespriser!$D280*N270)<0,0,(N270*Genanskaffelsespriser!$D280-(2009-N$3)/$C270*Genanskaffelsespriser!$D280*N270))","v":0},{"$f":"IF((O270*Genanskaffelsespriser!$D280-(2009-O$3)/$C270*Genanskaffelsespriser!$D280*O270)<0,0,(O270*Genanskaffelsespriser!$D280-(2009-O$3)/$C270*Genanskaffelsespriser!$D280*O270))","v":0},{"$f":"IF((P270*Genanskaffelsespriser!$D280-(2009-P$3)/$C270*Genanskaffelsespriser!$D280*P270)<0,0,(P270*Genanskaffelsespriser!$D280-(2009-P$3)/$C270*Genanskaffelsespriser!$D280*P270))","v":0},{"$f":"IF((Q270*Genanskaffelsespriser!$D280-(2009-Q$3)/$C270*Genanskaffelsespriser!$D280*Q270)<0,0,(Q270*Genanskaffelsespriser!$D280-(2009-Q$3)/$C270*Genanskaffelsespriser!$D280*Q270))","v":0},{"$f":"IF((R270*Genanskaffelsespriser!$D280-(2009-R$3)/$C270*Genanskaffelsespriser!$D280*R270)<0,0,(R270*Genanskaffelsespriser!$D280-(2009-R$3)/$C270*Genanskaffelsespriser!$D280*R270))","v":0},{"$f":"IF((S270*Genanskaffelsespriser!$D280-(2009-S$3)/$C270*Genanskaffelsespriser!$D280*S270)<0,0,(S270*Genanskaffelsespriser!$D280-(2009-S$3)/$C270*Genanskaffelsespriser!$D280*S270))","v":0},{"$f":"IF((T270*Genanskaffelsespriser!$D280-(2009-T$3)/$C270*Genanskaffelsespriser!$D280*T270)<0,0,(T270*Genanskaffelsespriser!$D280-(2009-T$3)/$C270*Genanskaffelsespriser!$D280*T270))","v":0},{"$f":"IF((U270*Genanskaffelsespriser!$D280-(2009-U$3)/$C270*Genanskaffelsespriser!$D280*U270)<0,0,(U270*Genanskaffelsespriser!$D280-(2009-U$3)/$C270*Genanskaffelsespriser!$D280*U270))","v":0},{"$f":"IF((V270*Genanskaffelsespriser!$D280-(2009-V$3)/$C270*Genanskaffelsespriser!$D280*V270)<0,0,(V270*Genanskaffelsespriser!$D280-(2009-V$3)/$C270*Genanskaffelsespriser!$D280*V270))","v":0},{"$f":"IF((W270*Genanskaffelsespriser!$D280-(2009-W$3)/$C270*Genanskaffelsespriser!$D280*W270)<0,0,(W270*Genanskaffelsespriser!$D280-(2009-W$3)/$C270*Genanskaffelsespriser!$D280*W270))","v":0},{"$f":"IF((X270*Genanskaffelsespriser!$D280-(2009-X$3)/$C270*Genanskaffelsespriser!$D280*X270)<0,0,(X270*Genanskaffelsespriser!$D280-(2009-X$3)/$C270*Genanskaffelsespriser!$D280*X270))","v":0},{"$f":"IF((Y270*Genanskaffelsespriser!$D280-(2009-Y$3)/$C270*Genanskaffelsespriser!$D280*Y270)<0,0,(Y270*Genanskaffelsespriser!$D280-(2009-Y$3)/$C270*Genanskaffelsespriser!$D280*Y270))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA270","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB270","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC270","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD270","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE270","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF270","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG270","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH270","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI270","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ270","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK270","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL270","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM270","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN270","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO270","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP270","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ270","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR270","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS270","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT270","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU270","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B281","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E281","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D271*Genanskaffelsespriser!$D281-(2009-D$3)/$C271*Genanskaffelsespriser!$D281*D271)<0,0,(D271*Genanskaffelsespriser!$D281-(2009-D$3)/$C271*Genanskaffelsespriser!$D281*D271))","v":0},{"$f":"IF((E271*Genanskaffelsespriser!$D281-(2009-E$3)/$C271*Genanskaffelsespriser!$D281*E271)<0,0,(E271*Genanskaffelsespriser!$D281-(2009-E$3)/$C271*Genanskaffelsespriser!$D281*E271))","v":0},{"$f":"IF((F271*Genanskaffelsespriser!$D281-(2009-F$3)/$C271*Genanskaffelsespriser!$D281*F271)<0,0,(F271*Genanskaffelsespriser!$D281-(2009-F$3)/$C271*Genanskaffelsespriser!$D281*F271))","v":0},{"$f":"IF((G271*Genanskaffelsespriser!$D281-(2009-G$3)/$C271*Genanskaffelsespriser!$D281*G271)<0,0,(G271*Genanskaffelsespriser!$D281-(2009-G$3)/$C271*Genanskaffelsespriser!$D281*G271))","v":0},{"$f":"IF((H271*Genanskaffelsespriser!$D281-(2009-H$3)/$C271*Genanskaffelsespriser!$D281*H271)<0,0,(H271*Genanskaffelsespriser!$D281-(2009-H$3)/$C271*Genanskaffelsespriser!$D281*H271))","v":0},{"$f":"IF((I271*Genanskaffelsespriser!$D281-(2009-I$3)/$C271*Genanskaffelsespriser!$D281*I271)<0,0,(I271*Genanskaffelsespriser!$D281-(2009-I$3)/$C271*Genanskaffelsespriser!$D281*I271))","v":0},{"$f":"IF((J271*Genanskaffelsespriser!$D281-(2009-J$3)/$C271*Genanskaffelsespriser!$D281*J271)<0,0,(J271*Genanskaffelsespriser!$D281-(2009-J$3)/$C271*Genanskaffelsespriser!$D281*J271))","v":0},{"$f":"IF((K271*Genanskaffelsespriser!$D281-(2009-K$3)/$C271*Genanskaffelsespriser!$D281*K271)<0,0,(K271*Genanskaffelsespriser!$D281-(2009-K$3)/$C271*Genanskaffelsespriser!$D281*K271))","v":0},{"$f":"IF((L271*Genanskaffelsespriser!$D281-(2009-L$3)/$C271*Genanskaffelsespriser!$D281*L271)<0,0,(L271*Genanskaffelsespriser!$D281-(2009-L$3)/$C271*Genanskaffelsespriser!$D281*L271))","v":0},{"$f":"IF((M271*Genanskaffelsespriser!$D281-(2009-M$3)/$C271*Genanskaffelsespriser!$D281*M271)<0,0,(M271*Genanskaffelsespriser!$D281-(2009-M$3)/$C271*Genanskaffelsespriser!$D281*M271))","v":0},{"$f":"IF((N271*Genanskaffelsespriser!$D281-(2009-N$3)/$C271*Genanskaffelsespriser!$D281*N271)<0,0,(N271*Genanskaffelsespriser!$D281-(2009-N$3)/$C271*Genanskaffelsespriser!$D281*N271))","v":0},{"$f":"IF((O271*Genanskaffelsespriser!$D281-(2009-O$3)/$C271*Genanskaffelsespriser!$D281*O271)<0,0,(O271*Genanskaffelsespriser!$D281-(2009-O$3)/$C271*Genanskaffelsespriser!$D281*O271))","v":0},{"$f":"IF((P271*Genanskaffelsespriser!$D281-(2009-P$3)/$C271*Genanskaffelsespriser!$D281*P271)<0,0,(P271*Genanskaffelsespriser!$D281-(2009-P$3)/$C271*Genanskaffelsespriser!$D281*P271))","v":0},{"$f":"IF((Q271*Genanskaffelsespriser!$D281-(2009-Q$3)/$C271*Genanskaffelsespriser!$D281*Q271)<0,0,(Q271*Genanskaffelsespriser!$D281-(2009-Q$3)/$C271*Genanskaffelsespriser!$D281*Q271))","v":0},{"$f":"IF((R271*Genanskaffelsespriser!$D281-(2009-R$3)/$C271*Genanskaffelsespriser!$D281*R271)<0,0,(R271*Genanskaffelsespriser!$D281-(2009-R$3)/$C271*Genanskaffelsespriser!$D281*R271))","v":0},{"$f":"IF((S271*Genanskaffelsespriser!$D281-(2009-S$3)/$C271*Genanskaffelsespriser!$D281*S271)<0,0,(S271*Genanskaffelsespriser!$D281-(2009-S$3)/$C271*Genanskaffelsespriser!$D281*S271))","v":0},{"$f":"IF((T271*Genanskaffelsespriser!$D281-(2009-T$3)/$C271*Genanskaffelsespriser!$D281*T271)<0,0,(T271*Genanskaffelsespriser!$D281-(2009-T$3)/$C271*Genanskaffelsespriser!$D281*T271))","v":0},{"$f":"IF((U271*Genanskaffelsespriser!$D281-(2009-U$3)/$C271*Genanskaffelsespriser!$D281*U271)<0,0,(U271*Genanskaffelsespriser!$D281-(2009-U$3)/$C271*Genanskaffelsespriser!$D281*U271))","v":0},{"$f":"IF((V271*Genanskaffelsespriser!$D281-(2009-V$3)/$C271*Genanskaffelsespriser!$D281*V271)<0,0,(V271*Genanskaffelsespriser!$D281-(2009-V$3)/$C271*Genanskaffelsespriser!$D281*V271))","v":0},{"$f":"IF((W271*Genanskaffelsespriser!$D281-(2009-W$3)/$C271*Genanskaffelsespriser!$D281*W271)<0,0,(W271*Genanskaffelsespriser!$D281-(2009-W$3)/$C271*Genanskaffelsespriser!$D281*W271))","v":0},{"$f":"IF((X271*Genanskaffelsespriser!$D281-(2009-X$3)/$C271*Genanskaffelsespriser!$D281*X271)<0,0,(X271*Genanskaffelsespriser!$D281-(2009-X$3)/$C271*Genanskaffelsespriser!$D281*X271))","v":0},{"$f":"IF((Y271*Genanskaffelsespriser!$D281-(2009-Y$3)/$C271*Genanskaffelsespriser!$D281*Y271)<0,0,(Y271*Genanskaffelsespriser!$D281-(2009-Y$3)/$C271*Genanskaffelsespriser!$D281*Y271))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA271","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB271","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC271","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD271","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE271","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF271","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG271","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH271","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI271","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ271","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK271","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL271","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM271","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN271","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO271","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP271","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ271","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR271","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS271","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT271","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU271","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B282","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E282","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D272*Genanskaffelsespriser!$D282-(2009-D$3)/$C272*Genanskaffelsespriser!$D282*D272)<0,0,(D272*Genanskaffelsespriser!$D282-(2009-D$3)/$C272*Genanskaffelsespriser!$D282*D272))","v":0},{"$f":"IF((E272*Genanskaffelsespriser!$D282-(2009-E$3)/$C272*Genanskaffelsespriser!$D282*E272)<0,0,(E272*Genanskaffelsespriser!$D282-(2009-E$3)/$C272*Genanskaffelsespriser!$D282*E272))","v":0},{"$f":"IF((F272*Genanskaffelsespriser!$D282-(2009-F$3)/$C272*Genanskaffelsespriser!$D282*F272)<0,0,(F272*Genanskaffelsespriser!$D282-(2009-F$3)/$C272*Genanskaffelsespriser!$D282*F272))","v":0},{"$f":"IF((G272*Genanskaffelsespriser!$D282-(2009-G$3)/$C272*Genanskaffelsespriser!$D282*G272)<0,0,(G272*Genanskaffelsespriser!$D282-(2009-G$3)/$C272*Genanskaffelsespriser!$D282*G272))","v":0},{"$f":"IF((H272*Genanskaffelsespriser!$D282-(2009-H$3)/$C272*Genanskaffelsespriser!$D282*H272)<0,0,(H272*Genanskaffelsespriser!$D282-(2009-H$3)/$C272*Genanskaffelsespriser!$D282*H272))","v":0},{"$f":"IF((I272*Genanskaffelsespriser!$D282-(2009-I$3)/$C272*Genanskaffelsespriser!$D282*I272)<0,0,(I272*Genanskaffelsespriser!$D282-(2009-I$3)/$C272*Genanskaffelsespriser!$D282*I272))","v":0},{"$f":"IF((J272*Genanskaffelsespriser!$D282-(2009-J$3)/$C272*Genanskaffelsespriser!$D282*J272)<0,0,(J272*Genanskaffelsespriser!$D282-(2009-J$3)/$C272*Genanskaffelsespriser!$D282*J272))","v":0},{"$f":"IF((K272*Genanskaffelsespriser!$D282-(2009-K$3)/$C272*Genanskaffelsespriser!$D282*K272)<0,0,(K272*Genanskaffelsespriser!$D282-(2009-K$3)/$C272*Genanskaffelsespriser!$D282*K272))","v":0},{"$f":"IF((L272*Genanskaffelsespriser!$D282-(2009-L$3)/$C272*Genanskaffelsespriser!$D282*L272)<0,0,(L272*Genanskaffelsespriser!$D282-(2009-L$3)/$C272*Genanskaffelsespriser!$D282*L272))","v":0},{"$f":"IF((M272*Genanskaffelsespriser!$D282-(2009-M$3)/$C272*Genanskaffelsespriser!$D282*M272)<0,0,(M272*Genanskaffelsespriser!$D282-(2009-M$3)/$C272*Genanskaffelsespriser!$D282*M272))","v":0},{"$f":"IF((N272*Genanskaffelsespriser!$D282-(2009-N$3)/$C272*Genanskaffelsespriser!$D282*N272)<0,0,(N272*Genanskaffelsespriser!$D282-(2009-N$3)/$C272*Genanskaffelsespriser!$D282*N272))","v":0},{"$f":"IF((O272*Genanskaffelsespriser!$D282-(2009-O$3)/$C272*Genanskaffelsespriser!$D282*O272)<0,0,(O272*Genanskaffelsespriser!$D282-(2009-O$3)/$C272*Genanskaffelsespriser!$D282*O272))","v":0},{"$f":"IF((P272*Genanskaffelsespriser!$D282-(2009-P$3)/$C272*Genanskaffelsespriser!$D282*P272)<0,0,(P272*Genanskaffelsespriser!$D282-(2009-P$3)/$C272*Genanskaffelsespriser!$D282*P272))","v":0},{"$f":"IF((Q272*Genanskaffelsespriser!$D282-(2009-Q$3)/$C272*Genanskaffelsespriser!$D282*Q272)<0,0,(Q272*Genanskaffelsespriser!$D282-(2009-Q$3)/$C272*Genanskaffelsespriser!$D282*Q272))","v":0},{"$f":"IF((R272*Genanskaffelsespriser!$D282-(2009-R$3)/$C272*Genanskaffelsespriser!$D282*R272)<0,0,(R272*Genanskaffelsespriser!$D282-(2009-R$3)/$C272*Genanskaffelsespriser!$D282*R272))","v":0},{"$f":"IF((S272*Genanskaffelsespriser!$D282-(2009-S$3)/$C272*Genanskaffelsespriser!$D282*S272)<0,0,(S272*Genanskaffelsespriser!$D282-(2009-S$3)/$C272*Genanskaffelsespriser!$D282*S272))","v":0},{"$f":"IF((T272*Genanskaffelsespriser!$D282-(2009-T$3)/$C272*Genanskaffelsespriser!$D282*T272)<0,0,(T272*Genanskaffelsespriser!$D282-(2009-T$3)/$C272*Genanskaffelsespriser!$D282*T272))","v":0},{"$f":"IF((U272*Genanskaffelsespriser!$D282-(2009-U$3)/$C272*Genanskaffelsespriser!$D282*U272)<0,0,(U272*Genanskaffelsespriser!$D282-(2009-U$3)/$C272*Genanskaffelsespriser!$D282*U272))","v":0},{"$f":"IF((V272*Genanskaffelsespriser!$D282-(2009-V$3)/$C272*Genanskaffelsespriser!$D282*V272)<0,0,(V272*Genanskaffelsespriser!$D282-(2009-V$3)/$C272*Genanskaffelsespriser!$D282*V272))","v":0},{"$f":"IF((W272*Genanskaffelsespriser!$D282-(2009-W$3)/$C272*Genanskaffelsespriser!$D282*W272)<0,0,(W272*Genanskaffelsespriser!$D282-(2009-W$3)/$C272*Genanskaffelsespriser!$D282*W272))","v":0},{"$f":"IF((X272*Genanskaffelsespriser!$D282-(2009-X$3)/$C272*Genanskaffelsespriser!$D282*X272)<0,0,(X272*Genanskaffelsespriser!$D282-(2009-X$3)/$C272*Genanskaffelsespriser!$D282*X272))","v":0},{"$f":"IF((Y272*Genanskaffelsespriser!$D282-(2009-Y$3)/$C272*Genanskaffelsespriser!$D282*Y272)<0,0,(Y272*Genanskaffelsespriser!$D282-(2009-Y$3)/$C272*Genanskaffelsespriser!$D282*Y272))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA272","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB272","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC272","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD272","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE272","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF272","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG272","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH272","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI272","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ272","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK272","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL272","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM272","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN272","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO272","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP272","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ272","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR272","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS272","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT272","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU272","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B283","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E283","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D273*Genanskaffelsespriser!$D283-(2009-D$3)/$C273*Genanskaffelsespriser!$D283*D273)<0,0,(D273*Genanskaffelsespriser!$D283-(2009-D$3)/$C273*Genanskaffelsespriser!$D283*D273))","v":0},{"$f":"IF((E273*Genanskaffelsespriser!$D283-(2009-E$3)/$C273*Genanskaffelsespriser!$D283*E273)<0,0,(E273*Genanskaffelsespriser!$D283-(2009-E$3)/$C273*Genanskaffelsespriser!$D283*E273))","v":0},{"$f":"IF((F273*Genanskaffelsespriser!$D283-(2009-F$3)/$C273*Genanskaffelsespriser!$D283*F273)<0,0,(F273*Genanskaffelsespriser!$D283-(2009-F$3)/$C273*Genanskaffelsespriser!$D283*F273))","v":0},{"$f":"IF((G273*Genanskaffelsespriser!$D283-(2009-G$3)/$C273*Genanskaffelsespriser!$D283*G273)<0,0,(G273*Genanskaffelsespriser!$D283-(2009-G$3)/$C273*Genanskaffelsespriser!$D283*G273))","v":0},{"$f":"IF((H273*Genanskaffelsespriser!$D283-(2009-H$3)/$C273*Genanskaffelsespriser!$D283*H273)<0,0,(H273*Genanskaffelsespriser!$D283-(2009-H$3)/$C273*Genanskaffelsespriser!$D283*H273))","v":0},{"$f":"IF((I273*Genanskaffelsespriser!$D283-(2009-I$3)/$C273*Genanskaffelsespriser!$D283*I273)<0,0,(I273*Genanskaffelsespriser!$D283-(2009-I$3)/$C273*Genanskaffelsespriser!$D283*I273))","v":0},{"$f":"IF((J273*Genanskaffelsespriser!$D283-(2009-J$3)/$C273*Genanskaffelsespriser!$D283*J273)<0,0,(J273*Genanskaffelsespriser!$D283-(2009-J$3)/$C273*Genanskaffelsespriser!$D283*J273))","v":0},{"$f":"IF((K273*Genanskaffelsespriser!$D283-(2009-K$3)/$C273*Genanskaffelsespriser!$D283*K273)<0,0,(K273*Genanskaffelsespriser!$D283-(2009-K$3)/$C273*Genanskaffelsespriser!$D283*K273))","v":0},{"$f":"IF((L273*Genanskaffelsespriser!$D283-(2009-L$3)/$C273*Genanskaffelsespriser!$D283*L273)<0,0,(L273*Genanskaffelsespriser!$D283-(2009-L$3)/$C273*Genanskaffelsespriser!$D283*L273))","v":0},{"$f":"IF((M273*Genanskaffelsespriser!$D283-(2009-M$3)/$C273*Genanskaffelsespriser!$D283*M273)<0,0,(M273*Genanskaffelsespriser!$D283-(2009-M$3)/$C273*Genanskaffelsespriser!$D283*M273))","v":0},{"$f":"IF((N273*Genanskaffelsespriser!$D283-(2009-N$3)/$C273*Genanskaffelsespriser!$D283*N273)<0,0,(N273*Genanskaffelsespriser!$D283-(2009-N$3)/$C273*Genanskaffelsespriser!$D283*N273))","v":0},{"$f":"IF((O273*Genanskaffelsespriser!$D283-(2009-O$3)/$C273*Genanskaffelsespriser!$D283*O273)<0,0,(O273*Genanskaffelsespriser!$D283-(2009-O$3)/$C273*Genanskaffelsespriser!$D283*O273))","v":0},{"$f":"IF((P273*Genanskaffelsespriser!$D283-(2009-P$3)/$C273*Genanskaffelsespriser!$D283*P273)<0,0,(P273*Genanskaffelsespriser!$D283-(2009-P$3)/$C273*Genanskaffelsespriser!$D283*P273))","v":0},{"$f":"IF((Q273*Genanskaffelsespriser!$D283-(2009-Q$3)/$C273*Genanskaffelsespriser!$D283*Q273)<0,0,(Q273*Genanskaffelsespriser!$D283-(2009-Q$3)/$C273*Genanskaffelsespriser!$D283*Q273))","v":0},{"$f":"IF((R273*Genanskaffelsespriser!$D283-(2009-R$3)/$C273*Genanskaffelsespriser!$D283*R273)<0,0,(R273*Genanskaffelsespriser!$D283-(2009-R$3)/$C273*Genanskaffelsespriser!$D283*R273))","v":0},{"$f":"IF((S273*Genanskaffelsespriser!$D283-(2009-S$3)/$C273*Genanskaffelsespriser!$D283*S273)<0,0,(S273*Genanskaffelsespriser!$D283-(2009-S$3)/$C273*Genanskaffelsespriser!$D283*S273))","v":0},{"$f":"IF((T273*Genanskaffelsespriser!$D283-(2009-T$3)/$C273*Genanskaffelsespriser!$D283*T273)<0,0,(T273*Genanskaffelsespriser!$D283-(2009-T$3)/$C273*Genanskaffelsespriser!$D283*T273))","v":0},{"$f":"IF((U273*Genanskaffelsespriser!$D283-(2009-U$3)/$C273*Genanskaffelsespriser!$D283*U273)<0,0,(U273*Genanskaffelsespriser!$D283-(2009-U$3)/$C273*Genanskaffelsespriser!$D283*U273))","v":0},{"$f":"IF((V273*Genanskaffelsespriser!$D283-(2009-V$3)/$C273*Genanskaffelsespriser!$D283*V273)<0,0,(V273*Genanskaffelsespriser!$D283-(2009-V$3)/$C273*Genanskaffelsespriser!$D283*V273))","v":0},{"$f":"IF((W273*Genanskaffelsespriser!$D283-(2009-W$3)/$C273*Genanskaffelsespriser!$D283*W273)<0,0,(W273*Genanskaffelsespriser!$D283-(2009-W$3)/$C273*Genanskaffelsespriser!$D283*W273))","v":0},{"$f":"IF((X273*Genanskaffelsespriser!$D283-(2009-X$3)/$C273*Genanskaffelsespriser!$D283*X273)<0,0,(X273*Genanskaffelsespriser!$D283-(2009-X$3)/$C273*Genanskaffelsespriser!$D283*X273))","v":0},{"$f":"IF((Y273*Genanskaffelsespriser!$D283-(2009-Y$3)/$C273*Genanskaffelsespriser!$D283*Y273)<0,0,(Y273*Genanskaffelsespriser!$D283-(2009-Y$3)/$C273*Genanskaffelsespriser!$D283*Y273))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA273","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB273","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC273","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD273","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE273","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF273","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG273","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH273","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI273","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ273","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK273","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL273","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM273","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN273","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO273","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP273","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ273","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR273","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS273","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT273","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU273","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B284","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E284","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D274*Genanskaffelsespriser!$D284-(2009-D$3)/$C274*Genanskaffelsespriser!$D284*D274)<0,0,(D274*Genanskaffelsespriser!$D284-(2009-D$3)/$C274*Genanskaffelsespriser!$D284*D274))","v":0},{"$f":"IF((E274*Genanskaffelsespriser!$D284-(2009-E$3)/$C274*Genanskaffelsespriser!$D284*E274)<0,0,(E274*Genanskaffelsespriser!$D284-(2009-E$3)/$C274*Genanskaffelsespriser!$D284*E274))","v":0},{"$f":"IF((F274*Genanskaffelsespriser!$D284-(2009-F$3)/$C274*Genanskaffelsespriser!$D284*F274)<0,0,(F274*Genanskaffelsespriser!$D284-(2009-F$3)/$C274*Genanskaffelsespriser!$D284*F274))","v":0},{"$f":"IF((G274*Genanskaffelsespriser!$D284-(2009-G$3)/$C274*Genanskaffelsespriser!$D284*G274)<0,0,(G274*Genanskaffelsespriser!$D284-(2009-G$3)/$C274*Genanskaffelsespriser!$D284*G274))","v":0},{"$f":"IF((H274*Genanskaffelsespriser!$D284-(2009-H$3)/$C274*Genanskaffelsespriser!$D284*H274)<0,0,(H274*Genanskaffelsespriser!$D284-(2009-H$3)/$C274*Genanskaffelsespriser!$D284*H274))","v":0},{"$f":"IF((I274*Genanskaffelsespriser!$D284-(2009-I$3)/$C274*Genanskaffelsespriser!$D284*I274)<0,0,(I274*Genanskaffelsespriser!$D284-(2009-I$3)/$C274*Genanskaffelsespriser!$D284*I274))","v":0},{"$f":"IF((J274*Genanskaffelsespriser!$D284-(2009-J$3)/$C274*Genanskaffelsespriser!$D284*J274)<0,0,(J274*Genanskaffelsespriser!$D284-(2009-J$3)/$C274*Genanskaffelsespriser!$D284*J274))","v":0},{"$f":"IF((K274*Genanskaffelsespriser!$D284-(2009-K$3)/$C274*Genanskaffelsespriser!$D284*K274)<0,0,(K274*Genanskaffelsespriser!$D284-(2009-K$3)/$C274*Genanskaffelsespriser!$D284*K274))","v":0},{"$f":"IF((L274*Genanskaffelsespriser!$D284-(2009-L$3)/$C274*Genanskaffelsespriser!$D284*L274)<0,0,(L274*Genanskaffelsespriser!$D284-(2009-L$3)/$C274*Genanskaffelsespriser!$D284*L274))","v":0},{"$f":"IF((M274*Genanskaffelsespriser!$D284-(2009-M$3)/$C274*Genanskaffelsespriser!$D284*M274)<0,0,(M274*Genanskaffelsespriser!$D284-(2009-M$3)/$C274*Genanskaffelsespriser!$D284*M274))","v":0},{"$f":"IF((N274*Genanskaffelsespriser!$D284-(2009-N$3)/$C274*Genanskaffelsespriser!$D284*N274)<0,0,(N274*Genanskaffelsespriser!$D284-(2009-N$3)/$C274*Genanskaffelsespriser!$D284*N274))","v":0},{"$f":"IF((O274*Genanskaffelsespriser!$D284-(2009-O$3)/$C274*Genanskaffelsespriser!$D284*O274)<0,0,(O274*Genanskaffelsespriser!$D284-(2009-O$3)/$C274*Genanskaffelsespriser!$D284*O274))","v":0},{"$f":"IF((P274*Genanskaffelsespriser!$D284-(2009-P$3)/$C274*Genanskaffelsespriser!$D284*P274)<0,0,(P274*Genanskaffelsespriser!$D284-(2009-P$3)/$C274*Genanskaffelsespriser!$D284*P274))","v":0},{"$f":"IF((Q274*Genanskaffelsespriser!$D284-(2009-Q$3)/$C274*Genanskaffelsespriser!$D284*Q274)<0,0,(Q274*Genanskaffelsespriser!$D284-(2009-Q$3)/$C274*Genanskaffelsespriser!$D284*Q274))","v":0},{"$f":"IF((R274*Genanskaffelsespriser!$D284-(2009-R$3)/$C274*Genanskaffelsespriser!$D284*R274)<0,0,(R274*Genanskaffelsespriser!$D284-(2009-R$3)/$C274*Genanskaffelsespriser!$D284*R274))","v":0},{"$f":"IF((S274*Genanskaffelsespriser!$D284-(2009-S$3)/$C274*Genanskaffelsespriser!$D284*S274)<0,0,(S274*Genanskaffelsespriser!$D284-(2009-S$3)/$C274*Genanskaffelsespriser!$D284*S274))","v":0},{"$f":"IF((T274*Genanskaffelsespriser!$D284-(2009-T$3)/$C274*Genanskaffelsespriser!$D284*T274)<0,0,(T274*Genanskaffelsespriser!$D284-(2009-T$3)/$C274*Genanskaffelsespriser!$D284*T274))","v":0},{"$f":"IF((U274*Genanskaffelsespriser!$D284-(2009-U$3)/$C274*Genanskaffelsespriser!$D284*U274)<0,0,(U274*Genanskaffelsespriser!$D284-(2009-U$3)/$C274*Genanskaffelsespriser!$D284*U274))","v":0},{"$f":"IF((V274*Genanskaffelsespriser!$D284-(2009-V$3)/$C274*Genanskaffelsespriser!$D284*V274)<0,0,(V274*Genanskaffelsespriser!$D284-(2009-V$3)/$C274*Genanskaffelsespriser!$D284*V274))","v":0},{"$f":"IF((W274*Genanskaffelsespriser!$D284-(2009-W$3)/$C274*Genanskaffelsespriser!$D284*W274)<0,0,(W274*Genanskaffelsespriser!$D284-(2009-W$3)/$C274*Genanskaffelsespriser!$D284*W274))","v":0},{"$f":"IF((X274*Genanskaffelsespriser!$D284-(2009-X$3)/$C274*Genanskaffelsespriser!$D284*X274)<0,0,(X274*Genanskaffelsespriser!$D284-(2009-X$3)/$C274*Genanskaffelsespriser!$D284*X274))","v":0},{"$f":"IF((Y274*Genanskaffelsespriser!$D284-(2009-Y$3)/$C274*Genanskaffelsespriser!$D284*Y274)<0,0,(Y274*Genanskaffelsespriser!$D284-(2009-Y$3)/$C274*Genanskaffelsespriser!$D284*Y274))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B285","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E285","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D275*Genanskaffelsespriser!$D285-(2009-D$3)/$C275*Genanskaffelsespriser!$D285*D275)<0,0,(D275*Genanskaffelsespriser!$D285-(2009-D$3)/$C275*Genanskaffelsespriser!$D285*D275))","v":0},{"$f":"IF((E275*Genanskaffelsespriser!$D285-(2009-E$3)/$C275*Genanskaffelsespriser!$D285*E275)<0,0,(E275*Genanskaffelsespriser!$D285-(2009-E$3)/$C275*Genanskaffelsespriser!$D285*E275))","v":0},{"$f":"IF((F275*Genanskaffelsespriser!$D285-(2009-F$3)/$C275*Genanskaffelsespriser!$D285*F275)<0,0,(F275*Genanskaffelsespriser!$D285-(2009-F$3)/$C275*Genanskaffelsespriser!$D285*F275))","v":0},{"$f":"IF((G275*Genanskaffelsespriser!$D285-(2009-G$3)/$C275*Genanskaffelsespriser!$D285*G275)<0,0,(G275*Genanskaffelsespriser!$D285-(2009-G$3)/$C275*Genanskaffelsespriser!$D285*G275))","v":0},{"$f":"IF((H275*Genanskaffelsespriser!$D285-(2009-H$3)/$C275*Genanskaffelsespriser!$D285*H275)<0,0,(H275*Genanskaffelsespriser!$D285-(2009-H$3)/$C275*Genanskaffelsespriser!$D285*H275))","v":0},{"$f":"IF((I275*Genanskaffelsespriser!$D285-(2009-I$3)/$C275*Genanskaffelsespriser!$D285*I275)<0,0,(I275*Genanskaffelsespriser!$D285-(2009-I$3)/$C275*Genanskaffelsespriser!$D285*I275))","v":0},{"$f":"IF((J275*Genanskaffelsespriser!$D285-(2009-J$3)/$C275*Genanskaffelsespriser!$D285*J275)<0,0,(J275*Genanskaffelsespriser!$D285-(2009-J$3)/$C275*Genanskaffelsespriser!$D285*J275))","v":0},{"$f":"IF((K275*Genanskaffelsespriser!$D285-(2009-K$3)/$C275*Genanskaffelsespriser!$D285*K275)<0,0,(K275*Genanskaffelsespriser!$D285-(2009-K$3)/$C275*Genanskaffelsespriser!$D285*K275))","v":0},{"$f":"IF((L275*Genanskaffelsespriser!$D285-(2009-L$3)/$C275*Genanskaffelsespriser!$D285*L275)<0,0,(L275*Genanskaffelsespriser!$D285-(2009-L$3)/$C275*Genanskaffelsespriser!$D285*L275))","v":0},{"$f":"IF((M275*Genanskaffelsespriser!$D285-(2009-M$3)/$C275*Genanskaffelsespriser!$D285*M275)<0,0,(M275*Genanskaffelsespriser!$D285-(2009-M$3)/$C275*Genanskaffelsespriser!$D285*M275))","v":0},{"$f":"IF((N275*Genanskaffelsespriser!$D285-(2009-N$3)/$C275*Genanskaffelsespriser!$D285*N275)<0,0,(N275*Genanskaffelsespriser!$D285-(2009-N$3)/$C275*Genanskaffelsespriser!$D285*N275))","v":0},{"$f":"IF((O275*Genanskaffelsespriser!$D285-(2009-O$3)/$C275*Genanskaffelsespriser!$D285*O275)<0,0,(O275*Genanskaffelsespriser!$D285-(2009-O$3)/$C275*Genanskaffelsespriser!$D285*O275))","v":0},{"$f":"IF((P275*Genanskaffelsespriser!$D285-(2009-P$3)/$C275*Genanskaffelsespriser!$D285*P275)<0,0,(P275*Genanskaffelsespriser!$D285-(2009-P$3)/$C275*Genanskaffelsespriser!$D285*P275))","v":0},{"$f":"IF((Q275*Genanskaffelsespriser!$D285-(2009-Q$3)/$C275*Genanskaffelsespriser!$D285*Q275)<0,0,(Q275*Genanskaffelsespriser!$D285-(2009-Q$3)/$C275*Genanskaffelsespriser!$D285*Q275))","v":0},{"$f":"IF((R275*Genanskaffelsespriser!$D285-(2009-R$3)/$C275*Genanskaffelsespriser!$D285*R275)<0,0,(R275*Genanskaffelsespriser!$D285-(2009-R$3)/$C275*Genanskaffelsespriser!$D285*R275))","v":0},{"$f":"IF((S275*Genanskaffelsespriser!$D285-(2009-S$3)/$C275*Genanskaffelsespriser!$D285*S275)<0,0,(S275*Genanskaffelsespriser!$D285-(2009-S$3)/$C275*Genanskaffelsespriser!$D285*S275))","v":0},{"$f":"IF((T275*Genanskaffelsespriser!$D285-(2009-T$3)/$C275*Genanskaffelsespriser!$D285*T275)<0,0,(T275*Genanskaffelsespriser!$D285-(2009-T$3)/$C275*Genanskaffelsespriser!$D285*T275))","v":0},{"$f":"IF((U275*Genanskaffelsespriser!$D285-(2009-U$3)/$C275*Genanskaffelsespriser!$D285*U275)<0,0,(U275*Genanskaffelsespriser!$D285-(2009-U$3)/$C275*Genanskaffelsespriser!$D285*U275))","v":0},{"$f":"IF((V275*Genanskaffelsespriser!$D285-(2009-V$3)/$C275*Genanskaffelsespriser!$D285*V275)<0,0,(V275*Genanskaffelsespriser!$D285-(2009-V$3)/$C275*Genanskaffelsespriser!$D285*V275))","v":0},{"$f":"IF((W275*Genanskaffelsespriser!$D285-(2009-W$3)/$C275*Genanskaffelsespriser!$D285*W275)<0,0,(W275*Genanskaffelsespriser!$D285-(2009-W$3)/$C275*Genanskaffelsespriser!$D285*W275))","v":0},{"$f":"IF((X275*Genanskaffelsespriser!$D285-(2009-X$3)/$C275*Genanskaffelsespriser!$D285*X275)<0,0,(X275*Genanskaffelsespriser!$D285-(2009-X$3)/$C275*Genanskaffelsespriser!$D285*X275))","v":0},{"$f":"IF((Y275*Genanskaffelsespriser!$D285-(2009-Y$3)/$C275*Genanskaffelsespriser!$D285*Y275)<0,0,(Y275*Genanskaffelsespriser!$D285-(2009-Y$3)/$C275*Genanskaffelsespriser!$D285*Y275))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA275","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB275","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC275","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD275","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE275","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF275","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG275","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH275","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI275","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ275","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK275","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL275","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM275","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN275","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO275","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP275","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ275","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR275","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS275","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT275","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU275","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B286","v":"Overbygning (efter beliggenhed) "},"stk.",{"$f":"+Genanskaffelsespriser!E286","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D276*Genanskaffelsespriser!$D286-(2009-D$3)/($C276+D277)*Genanskaffelsespriser!$D286*D276)<0,0,(D276*Genanskaffelsespriser!$D286-(2009-D$3)/($C276+D277)*Genanskaffelsespriser!$D286*D276))","v":0},{"$f":"IF((E276*Genanskaffelsespriser!$D286-(2009-E$3)/($C276+E277)*Genanskaffelsespriser!$D286*E276)<0,0,(E276*Genanskaffelsespriser!$D286-(2009-E$3)/($C276+E277)*Genanskaffelsespriser!$D286*E276))","v":0},{"$f":"IF((F276*Genanskaffelsespriser!$D286-(2009-F$3)/($C276+F277)*Genanskaffelsespriser!$D286*F276)<0,0,(F276*Genanskaffelsespriser!$D286-(2009-F$3)/($C276+F277)*Genanskaffelsespriser!$D286*F276))","v":0},{"$f":"IF((G276*Genanskaffelsespriser!$D286-(2009-G$3)/($C276+G277)*Genanskaffelsespriser!$D286*G276)<0,0,(G276*Genanskaffelsespriser!$D286-(2009-G$3)/($C276+G277)*Genanskaffelsespriser!$D286*G276))","v":0},{"$f":"IF((H276*Genanskaffelsespriser!$D286-(2009-H$3)/($C276+H277)*Genanskaffelsespriser!$D286*H276)<0,0,(H276*Genanskaffelsespriser!$D286-(2009-H$3)/($C276+H277)*Genanskaffelsespriser!$D286*H276))","v":0},{"$f":"IF((I276*Genanskaffelsespriser!$D286-(2009-I$3)/($C276+I277)*Genanskaffelsespriser!$D286*I276)<0,0,(I276*Genanskaffelsespriser!$D286-(2009-I$3)/($C276+I277)*Genanskaffelsespriser!$D286*I276))","v":0},{"$f":"IF((J276*Genanskaffelsespriser!$D286-(2009-J$3)/($C276+J277)*Genanskaffelsespriser!$D286*J276)<0,0,(J276*Genanskaffelsespriser!$D286-(2009-J$3)/($C276+J277)*Genanskaffelsespriser!$D286*J276))","v":0},{"$f":"IF((K276*Genanskaffelsespriser!$D286-(2009-K$3)/($C276+K277)*Genanskaffelsespriser!$D286*K276)<0,0,(K276*Genanskaffelsespriser!$D286-(2009-K$3)/($C276+K277)*Genanskaffelsespriser!$D286*K276))","v":0},{"$f":"IF((L276*Genanskaffelsespriser!$D286-(2009-L$3)/($C276+L277)*Genanskaffelsespriser!$D286*L276)<0,0,(L276*Genanskaffelsespriser!$D286-(2009-L$3)/($C276+L277)*Genanskaffelsespriser!$D286*L276))","v":0},{"$f":"IF((M276*Genanskaffelsespriser!$D286-(2009-M$3)/($C276+M277)*Genanskaffelsespriser!$D286*M276)<0,0,(M276*Genanskaffelsespriser!$D286-(2009-M$3)/($C276+M277)*Genanskaffelsespriser!$D286*M276))","v":0},{"$f":"IF((N276*Genanskaffelsespriser!$D286-(2009-N$3)/($C276+N277)*Genanskaffelsespriser!$D286*N276)<0,0,(N276*Genanskaffelsespriser!$D286-(2009-N$3)/($C276+N277)*Genanskaffelsespriser!$D286*N276))","v":0},{"$f":"IF((O276*Genanskaffelsespriser!$D286-(2009-O$3)/($C276+O277)*Genanskaffelsespriser!$D286*O276)<0,0,(O276*Genanskaffelsespriser!$D286-(2009-O$3)/($C276+O277)*Genanskaffelsespriser!$D286*O276))","v":0},{"$f":"IF((P276*Genanskaffelsespriser!$D286-(2009-P$3)/($C276+P277)*Genanskaffelsespriser!$D286*P276)<0,0,(P276*Genanskaffelsespriser!$D286-(2009-P$3)/($C276+P277)*Genanskaffelsespriser!$D286*P276))","v":0},{"$f":"IF((Q276*Genanskaffelsespriser!$D286-(2009-Q$3)/($C276+Q277)*Genanskaffelsespriser!$D286*Q276)<0,0,(Q276*Genanskaffelsespriser!$D286-(2009-Q$3)/($C276+Q277)*Genanskaffelsespriser!$D286*Q276))","v":0},{"$f":"IF((R276*Genanskaffelsespriser!$D286-(2009-R$3)/($C276+R277)*Genanskaffelsespriser!$D286*R276)<0,0,(R276*Genanskaffelsespriser!$D286-(2009-R$3)/($C276+R277)*Genanskaffelsespriser!$D286*R276))","v":0},{"$f":"IF((S276*Genanskaffelsespriser!$D286-(2009-S$3)/($C276+S277)*Genanskaffelsespriser!$D286*S276)<0,0,(S276*Genanskaffelsespriser!$D286-(2009-S$3)/($C276+S277)*Genanskaffelsespriser!$D286*S276))","v":0},{"$f":"IF((T276*Genanskaffelsespriser!$D286-(2009-T$3)/($C276+T277)*Genanskaffelsespriser!$D286*T276)<0,0,(T276*Genanskaffelsespriser!$D286-(2009-T$3)/($C276+T277)*Genanskaffelsespriser!$D286*T276))","v":0},{"$f":"IF((U276*Genanskaffelsespriser!$D286-(2009-U$3)/($C276+U277)*Genanskaffelsespriser!$D286*U276)<0,0,(U276*Genanskaffelsespriser!$D286-(2009-U$3)/($C276+U277)*Genanskaffelsespriser!$D286*U276))","v":0},{"$f":"IF((V276*Genanskaffelsespriser!$D286-(2009-V$3)/($C276+V277)*Genanskaffelsespriser!$D286*V276)<0,0,(V276*Genanskaffelsespriser!$D286-(2009-V$3)/($C276+V277)*Genanskaffelsespriser!$D286*V276))","v":0},{"$f":"IF((W276*Genanskaffelsespriser!$D286-(2009-W$3)/($C276+W277)*Genanskaffelsespriser!$D286*W276)<0,0,(W276*Genanskaffelsespriser!$D286-(2009-W$3)/($C276+W277)*Genanskaffelsespriser!$D286*W276))","v":0},{"$f":"IF((X276*Genanskaffelsespriser!$D286-(2009-X$3)/($C276+X277)*Genanskaffelsespriser!$D286*X276)<0,0,(X276*Genanskaffelsespriser!$D286-(2009-X$3)/($C276+X277)*Genanskaffelsespriser!$D286*X276))","v":0},{"$f":"IF((Y276*Genanskaffelsespriser!$D286-(2009-Y$3)/($C276+Y277)*Genanskaffelsespriser!$D286*Y276)<0,0,(Y276*Genanskaffelsespriser!$D286-(2009-Y$3)/($C276+Y277)*Genanskaffelsespriser!$D286*Y276))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA276","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB276","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC276","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD276","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE276","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF276","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG276","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH276","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI276","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ276","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK276","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL276","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM276","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN276","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO276","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP276","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ276","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR276","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS276","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT276","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU276","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overløbsbygværker - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW279:AW295)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT279:BT295)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ279:CQ295)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B288","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E288","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D279*Genanskaffelsespriser!$D288-(2009-D$3)/($C279+D280)*Genanskaffelsespriser!$D288*D279)<0,0,(D279*Genanskaffelsespriser!$D288-(2009-D$3)/($C279+D280)*Genanskaffelsespriser!$D288*D279))","v":0},{"$f":"IF((E279*Genanskaffelsespriser!$D288-(2009-E$3)/($C279+E280)*Genanskaffelsespriser!$D288*E279)<0,0,(E279*Genanskaffelsespriser!$D288-(2009-E$3)/($C279+E280)*Genanskaffelsespriser!$D288*E279))","v":0},{"$f":"IF((F279*Genanskaffelsespriser!$D288-(2009-F$3)/($C279+F280)*Genanskaffelsespriser!$D288*F279)<0,0,(F279*Genanskaffelsespriser!$D288-(2009-F$3)/($C279+F280)*Genanskaffelsespriser!$D288*F279))","v":0},{"$f":"IF((G279*Genanskaffelsespriser!$D288-(2009-G$3)/($C279+G280)*Genanskaffelsespriser!$D288*G279)<0,0,(G279*Genanskaffelsespriser!$D288-(2009-G$3)/($C279+G280)*Genanskaffelsespriser!$D288*G279))","v":0},{"$f":"IF((H279*Genanskaffelsespriser!$D288-(2009-H$3)/($C279+H280)*Genanskaffelsespriser!$D288*H279)<0,0,(H279*Genanskaffelsespriser!$D288-(2009-H$3)/($C279+H280)*Genanskaffelsespriser!$D288*H279))","v":0},{"$f":"IF((I279*Genanskaffelsespriser!$D288-(2009-I$3)/($C279+I280)*Genanskaffelsespriser!$D288*I279)<0,0,(I279*Genanskaffelsespriser!$D288-(2009-I$3)/($C279+I280)*Genanskaffelsespriser!$D288*I279))","v":0},{"$f":"IF((J279*Genanskaffelsespriser!$D288-(2009-J$3)/($C279+J280)*Genanskaffelsespriser!$D288*J279)<0,0,(J279*Genanskaffelsespriser!$D288-(2009-J$3)/($C279+J280)*Genanskaffelsespriser!$D288*J279))","v":0},{"$f":"IF((K279*Genanskaffelsespriser!$D288-(2009-K$3)/($C279+K280)*Genanskaffelsespriser!$D288*K279)<0,0,(K279*Genanskaffelsespriser!$D288-(2009-K$3)/($C279+K280)*Genanskaffelsespriser!$D288*K279))","v":0},{"$f":"IF((L279*Genanskaffelsespriser!$D288-(2009-L$3)/($C279+L280)*Genanskaffelsespriser!$D288*L279)<0,0,(L279*Genanskaffelsespriser!$D288-(2009-L$3)/($C279+L280)*Genanskaffelsespriser!$D288*L279))","v":0},{"$f":"IF((M279*Genanskaffelsespriser!$D288-(2009-M$3)/($C279+M280)*Genanskaffelsespriser!$D288*M279)<0,0,(M279*Genanskaffelsespriser!$D288-(2009-M$3)/($C279+M280)*Genanskaffelsespriser!$D288*M279))","v":0},{"$f":"IF((N279*Genanskaffelsespriser!$D288-(2009-N$3)/($C279+N280)*Genanskaffelsespriser!$D288*N279)<0,0,(N279*Genanskaffelsespriser!$D288-(2009-N$3)/($C279+N280)*Genanskaffelsespriser!$D288*N279))","v":0},{"$f":"IF((O279*Genanskaffelsespriser!$D288-(2009-O$3)/($C279+O280)*Genanskaffelsespriser!$D288*O279)<0,0,(O279*Genanskaffelsespriser!$D288-(2009-O$3)/($C279+O280)*Genanskaffelsespriser!$D288*O279))","v":0},{"$f":"IF((P279*Genanskaffelsespriser!$D288-(2009-P$3)/($C279+P280)*Genanskaffelsespriser!$D288*P279)<0,0,(P279*Genanskaffelsespriser!$D288-(2009-P$3)/($C279+P280)*Genanskaffelsespriser!$D288*P279))","v":0},{"$f":"IF((Q279*Genanskaffelsespriser!$D288-(2009-Q$3)/($C279+Q280)*Genanskaffelsespriser!$D288*Q279)<0,0,(Q279*Genanskaffelsespriser!$D288-(2009-Q$3)/($C279+Q280)*Genanskaffelsespriser!$D288*Q279))","v":0},{"$f":"IF((R279*Genanskaffelsespriser!$D288-(2009-R$3)/($C279+R280)*Genanskaffelsespriser!$D288*R279)<0,0,(R279*Genanskaffelsespriser!$D288-(2009-R$3)/($C279+R280)*Genanskaffelsespriser!$D288*R279))","v":0},{"$f":"IF((S279*Genanskaffelsespriser!$D288-(2009-S$3)/($C279+S280)*Genanskaffelsespriser!$D288*S279)<0,0,(S279*Genanskaffelsespriser!$D288-(2009-S$3)/($C279+S280)*Genanskaffelsespriser!$D288*S279))","v":0},{"$f":"IF((T279*Genanskaffelsespriser!$D288-(2009-T$3)/($C279+T280)*Genanskaffelsespriser!$D288*T279)<0,0,(T279*Genanskaffelsespriser!$D288-(2009-T$3)/($C279+T280)*Genanskaffelsespriser!$D288*T279))","v":0},{"$f":"IF((U279*Genanskaffelsespriser!$D288-(2009-U$3)/($C279+U280)*Genanskaffelsespriser!$D288*U279)<0,0,(U279*Genanskaffelsespriser!$D288-(2009-U$3)/($C279+U280)*Genanskaffelsespriser!$D288*U279))","v":0},{"$f":"IF((V279*Genanskaffelsespriser!$D288-(2009-V$3)/($C279+V280)*Genanskaffelsespriser!$D288*V279)<0,0,(V279*Genanskaffelsespriser!$D288-(2009-V$3)/($C279+V280)*Genanskaffelsespriser!$D288*V279))","v":0},{"$f":"IF((W279*Genanskaffelsespriser!$D288-(2009-W$3)/($C279+W280)*Genanskaffelsespriser!$D288*W279)<0,0,(W279*Genanskaffelsespriser!$D288-(2009-W$3)/($C279+W280)*Genanskaffelsespriser!$D288*W279))","v":0},{"$f":"IF((X279*Genanskaffelsespriser!$D288-(2009-X$3)/($C279+X280)*Genanskaffelsespriser!$D288*X279)<0,0,(X279*Genanskaffelsespriser!$D288-(2009-X$3)/($C279+X280)*Genanskaffelsespriser!$D288*X279))","v":0},{"$f":"IF((Y279*Genanskaffelsespriser!$D288-(2009-Y$3)/($C279+Y280)*Genanskaffelsespriser!$D288*Y279)<0,0,(Y279*Genanskaffelsespriser!$D288-(2009-Y$3)/($C279+Y280)*Genanskaffelsespriser!$D288*Y279))","v":0},{"$f":"+SUM(AA279:AV279)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA279","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB279","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC279","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD279","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE279","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF279","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG279","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH279","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI279","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ279","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK279","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL279","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM279","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN279","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO279","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP279","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ279","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR279","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS279","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT279","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU279","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV279","v":0},{"$f":"+SUM(AX279:BS279)","v":0},{"$f":"(AA279+AX279)/2","v":0},{"$f":"(AB279+AY279)/2","v":0},{"$f":"(AC279+AZ279)/2","v":0},{"$f":"(AD279+BA279)/2","v":0},{"$f":"(AE279+BB279)/2","v":0},{"$f":"(AF279+BC279)/2","v":0},{"$f":"(AG279+BD279)/2","v":0},{"$f":"(AH279+BE279)/2","v":0},{"$f":"(AI279+BF279)/2","v":0},{"$f":"(AJ279+BG279)/2","v":0},{"$f":"(AK279+BH279)/2","v":0},{"$f":"(AL279+BI279)/2","v":0},{"$f":"(AM279+BJ279)/2","v":0},{"$f":"(AN279+BK279)/2","v":0},{"$f":"(AO279+BL279)/2","v":0},{"$f":"(AP279+BM279)/2","v":0},{"$f":"(AQ279+BN279)/2","v":0},{"$f":"(AR279+BO279)/2","v":0},{"$f":"(AS279+BP279)/2","v":0},{"$f":"(AT279+BQ279)/2","v":0},{"$f":"(AU279+BR279)/2","v":0},{"$f":"(AV279+BS279)/2","v":0},{"$f":"+AVERAGE(AW279,BT279)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B289","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E289","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D281*Genanskaffelsespriser!$D289-(2009-D$3)/($C281+D282)*Genanskaffelsespriser!$D289*D281)<0,0,(D281*Genanskaffelsespriser!$D289-(2009-D$3)/($C281+D282)*Genanskaffelsespriser!$D289*D281))","v":0},{"$f":"IF((E281*Genanskaffelsespriser!$D289-(2009-E$3)/($C281+E282)*Genanskaffelsespriser!$D289*E281)<0,0,(E281*Genanskaffelsespriser!$D289-(2009-E$3)/($C281+E282)*Genanskaffelsespriser!$D289*E281))","v":0},{"$f":"IF((F281*Genanskaffelsespriser!$D289-(2009-F$3)/($C281+F282)*Genanskaffelsespriser!$D289*F281)<0,0,(F281*Genanskaffelsespriser!$D289-(2009-F$3)/($C281+F282)*Genanskaffelsespriser!$D289*F281))","v":0},{"$f":"IF((G281*Genanskaffelsespriser!$D289-(2009-G$3)/($C281+G282)*Genanskaffelsespriser!$D289*G281)<0,0,(G281*Genanskaffelsespriser!$D289-(2009-G$3)/($C281+G282)*Genanskaffelsespriser!$D289*G281))","v":0},{"$f":"IF((H281*Genanskaffelsespriser!$D289-(2009-H$3)/($C281+H282)*Genanskaffelsespriser!$D289*H281)<0,0,(H281*Genanskaffelsespriser!$D289-(2009-H$3)/($C281+H282)*Genanskaffelsespriser!$D289*H281))","v":0},{"$f":"IF((I281*Genanskaffelsespriser!$D289-(2009-I$3)/($C281+I282)*Genanskaffelsespriser!$D289*I281)<0,0,(I281*Genanskaffelsespriser!$D289-(2009-I$3)/($C281+I282)*Genanskaffelsespriser!$D289*I281))","v":0},{"$f":"IF((J281*Genanskaffelsespriser!$D289-(2009-J$3)/($C281+J282)*Genanskaffelsespriser!$D289*J281)<0,0,(J281*Genanskaffelsespriser!$D289-(2009-J$3)/($C281+J282)*Genanskaffelsespriser!$D289*J281))","v":0},{"$f":"IF((K281*Genanskaffelsespriser!$D289-(2009-K$3)/($C281+K282)*Genanskaffelsespriser!$D289*K281)<0,0,(K281*Genanskaffelsespriser!$D289-(2009-K$3)/($C281+K282)*Genanskaffelsespriser!$D289*K281))","v":0},{"$f":"IF((L281*Genanskaffelsespriser!$D289-(2009-L$3)/($C281+L282)*Genanskaffelsespriser!$D289*L281)<0,0,(L281*Genanskaffelsespriser!$D289-(2009-L$3)/($C281+L282)*Genanskaffelsespriser!$D289*L281))","v":0},{"$f":"IF((M281*Genanskaffelsespriser!$D289-(2009-M$3)/($C281+M282)*Genanskaffelsespriser!$D289*M281)<0,0,(M281*Genanskaffelsespriser!$D289-(2009-M$3)/($C281+M282)*Genanskaffelsespriser!$D289*M281))","v":0},{"$f":"IF((N281*Genanskaffelsespriser!$D289-(2009-N$3)/($C281+N282)*Genanskaffelsespriser!$D289*N281)<0,0,(N281*Genanskaffelsespriser!$D289-(2009-N$3)/($C281+N282)*Genanskaffelsespriser!$D289*N281))","v":0},{"$f":"IF((O281*Genanskaffelsespriser!$D289-(2009-O$3)/($C281+O282)*Genanskaffelsespriser!$D289*O281)<0,0,(O281*Genanskaffelsespriser!$D289-(2009-O$3)/($C281+O282)*Genanskaffelsespriser!$D289*O281))","v":0},{"$f":"IF((P281*Genanskaffelsespriser!$D289-(2009-P$3)/($C281+P282)*Genanskaffelsespriser!$D289*P281)<0,0,(P281*Genanskaffelsespriser!$D289-(2009-P$3)/($C281+P282)*Genanskaffelsespriser!$D289*P281))","v":0},{"$f":"IF((Q281*Genanskaffelsespriser!$D289-(2009-Q$3)/($C281+Q282)*Genanskaffelsespriser!$D289*Q281)<0,0,(Q281*Genanskaffelsespriser!$D289-(2009-Q$3)/($C281+Q282)*Genanskaffelsespriser!$D289*Q281))","v":0},{"$f":"IF((R281*Genanskaffelsespriser!$D289-(2009-R$3)/($C281+R282)*Genanskaffelsespriser!$D289*R281)<0,0,(R281*Genanskaffelsespriser!$D289-(2009-R$3)/($C281+R282)*Genanskaffelsespriser!$D289*R281))","v":0},{"$f":"IF((S281*Genanskaffelsespriser!$D289-(2009-S$3)/($C281+S282)*Genanskaffelsespriser!$D289*S281)<0,0,(S281*Genanskaffelsespriser!$D289-(2009-S$3)/($C281+S282)*Genanskaffelsespriser!$D289*S281))","v":0},{"$f":"IF((T281*Genanskaffelsespriser!$D289-(2009-T$3)/($C281+T282)*Genanskaffelsespriser!$D289*T281)<0,0,(T281*Genanskaffelsespriser!$D289-(2009-T$3)/($C281+T282)*Genanskaffelsespriser!$D289*T281))","v":0},{"$f":"IF((U281*Genanskaffelsespriser!$D289-(2009-U$3)/($C281+U282)*Genanskaffelsespriser!$D289*U281)<0,0,(U281*Genanskaffelsespriser!$D289-(2009-U$3)/($C281+U282)*Genanskaffelsespriser!$D289*U281))","v":0},{"$f":"IF((V281*Genanskaffelsespriser!$D289-(2009-V$3)/($C281+V282)*Genanskaffelsespriser!$D289*V281)<0,0,(V281*Genanskaffelsespriser!$D289-(2009-V$3)/($C281+V282)*Genanskaffelsespriser!$D289*V281))","v":0},{"$f":"IF((W281*Genanskaffelsespriser!$D289-(2009-W$3)/($C281+W282)*Genanskaffelsespriser!$D289*W281)<0,0,(W281*Genanskaffelsespriser!$D289-(2009-W$3)/($C281+W282)*Genanskaffelsespriser!$D289*W281))","v":0},{"$f":"IF((X281*Genanskaffelsespriser!$D289-(2009-X$3)/($C281+X282)*Genanskaffelsespriser!$D289*X281)<0,0,(X281*Genanskaffelsespriser!$D289-(2009-X$3)/($C281+X282)*Genanskaffelsespriser!$D289*X281))","v":0},{"$f":"IF((Y281*Genanskaffelsespriser!$D289-(2009-Y$3)/($C281+Y282)*Genanskaffelsespriser!$D289*Y281)<0,0,(Y281*Genanskaffelsespriser!$D289-(2009-Y$3)/($C281+Y282)*Genanskaffelsespriser!$D289*Y281))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA281","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB281","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC281","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD281","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE281","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF281","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG281","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH281","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI281","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ281","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK281","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL281","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM281","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN281","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO281","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP281","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ281","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR281","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS281","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT281","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU281","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B290","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E290","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D283*Genanskaffelsespriser!$D290-(2009-D$3)/($C283+D284)*Genanskaffelsespriser!$D290*D283)<0,0,(D283*Genanskaffelsespriser!$D290-(2009-D$3)/($C283+D284)*Genanskaffelsespriser!$D290*D283))","v":0},{"$f":"IF((E283*Genanskaffelsespriser!$D290-(2009-E$3)/($C283+E284)*Genanskaffelsespriser!$D290*E283)<0,0,(E283*Genanskaffelsespriser!$D290-(2009-E$3)/($C283+E284)*Genanskaffelsespriser!$D290*E283))","v":0},{"$f":"IF((F283*Genanskaffelsespriser!$D290-(2009-F$3)/($C283+F284)*Genanskaffelsespriser!$D290*F283)<0,0,(F283*Genanskaffelsespriser!$D290-(2009-F$3)/($C283+F284)*Genanskaffelsespriser!$D290*F283))","v":0},{"$f":"IF((G283*Genanskaffelsespriser!$D290-(2009-G$3)/($C283+G284)*Genanskaffelsespriser!$D290*G283)<0,0,(G283*Genanskaffelsespriser!$D290-(2009-G$3)/($C283+G284)*Genanskaffelsespriser!$D290*G283))","v":0},{"$f":"IF((H283*Genanskaffelsespriser!$D290-(2009-H$3)/($C283+H284)*Genanskaffelsespriser!$D290*H283)<0,0,(H283*Genanskaffelsespriser!$D290-(2009-H$3)/($C283+H284)*Genanskaffelsespriser!$D290*H283))","v":0},{"$f":"IF((I283*Genanskaffelsespriser!$D290-(2009-I$3)/($C283+I284)*Genanskaffelsespriser!$D290*I283)<0,0,(I283*Genanskaffelsespriser!$D290-(2009-I$3)/($C283+I284)*Genanskaffelsespriser!$D290*I283))","v":0},{"$f":"IF((J283*Genanskaffelsespriser!$D290-(2009-J$3)/($C283+J284)*Genanskaffelsespriser!$D290*J283)<0,0,(J283*Genanskaffelsespriser!$D290-(2009-J$3)/($C283+J284)*Genanskaffelsespriser!$D290*J283))","v":0},{"$f":"IF((K283*Genanskaffelsespriser!$D290-(2009-K$3)/($C283+K284)*Genanskaffelsespriser!$D290*K283)<0,0,(K283*Genanskaffelsespriser!$D290-(2009-K$3)/($C283+K284)*Genanskaffelsespriser!$D290*K283))","v":0},{"$f":"IF((L283*Genanskaffelsespriser!$D290-(2009-L$3)/($C283+L284)*Genanskaffelsespriser!$D290*L283)<0,0,(L283*Genanskaffelsespriser!$D290-(2009-L$3)/($C283+L284)*Genanskaffelsespriser!$D290*L283))","v":0},{"$f":"IF((M283*Genanskaffelsespriser!$D290-(2009-M$3)/($C283+M284)*Genanskaffelsespriser!$D290*M283)<0,0,(M283*Genanskaffelsespriser!$D290-(2009-M$3)/($C283+M284)*Genanskaffelsespriser!$D290*M283))","v":0},{"$f":"IF((N283*Genanskaffelsespriser!$D290-(2009-N$3)/($C283+N284)*Genanskaffelsespriser!$D290*N283)<0,0,(N283*Genanskaffelsespriser!$D290-(2009-N$3)/($C283+N284)*Genanskaffelsespriser!$D290*N283))","v":0},{"$f":"IF((O283*Genanskaffelsespriser!$D290-(2009-O$3)/($C283+O284)*Genanskaffelsespriser!$D290*O283)<0,0,(O283*Genanskaffelsespriser!$D290-(2009-O$3)/($C283+O284)*Genanskaffelsespriser!$D290*O283))","v":0},{"$f":"IF((P283*Genanskaffelsespriser!$D290-(2009-P$3)/($C283+P284)*Genanskaffelsespriser!$D290*P283)<0,0,(P283*Genanskaffelsespriser!$D290-(2009-P$3)/($C283+P284)*Genanskaffelsespriser!$D290*P283))","v":0},{"$f":"IF((Q283*Genanskaffelsespriser!$D290-(2009-Q$3)/($C283+Q284)*Genanskaffelsespriser!$D290*Q283)<0,0,(Q283*Genanskaffelsespriser!$D290-(2009-Q$3)/($C283+Q284)*Genanskaffelsespriser!$D290*Q283))","v":0},{"$f":"IF((R283*Genanskaffelsespriser!$D290-(2009-R$3)/($C283+R284)*Genanskaffelsespriser!$D290*R283)<0,0,(R283*Genanskaffelsespriser!$D290-(2009-R$3)/($C283+R284)*Genanskaffelsespriser!$D290*R283))","v":0},{"$f":"IF((S283*Genanskaffelsespriser!$D290-(2009-S$3)/($C283+S284)*Genanskaffelsespriser!$D290*S283)<0,0,(S283*Genanskaffelsespriser!$D290-(2009-S$3)/($C283+S284)*Genanskaffelsespriser!$D290*S283))","v":0},{"$f":"IF((T283*Genanskaffelsespriser!$D290-(2009-T$3)/($C283+T284)*Genanskaffelsespriser!$D290*T283)<0,0,(T283*Genanskaffelsespriser!$D290-(2009-T$3)/($C283+T284)*Genanskaffelsespriser!$D290*T283))","v":0},{"$f":"IF((U283*Genanskaffelsespriser!$D290-(2009-U$3)/($C283+U284)*Genanskaffelsespriser!$D290*U283)<0,0,(U283*Genanskaffelsespriser!$D290-(2009-U$3)/($C283+U284)*Genanskaffelsespriser!$D290*U283))","v":0},{"$f":"IF((V283*Genanskaffelsespriser!$D290-(2009-V$3)/($C283+V284)*Genanskaffelsespriser!$D290*V283)<0,0,(V283*Genanskaffelsespriser!$D290-(2009-V$3)/($C283+V284)*Genanskaffelsespriser!$D290*V283))","v":0},{"$f":"IF((W283*Genanskaffelsespriser!$D290-(2009-W$3)/($C283+W284)*Genanskaffelsespriser!$D290*W283)<0,0,(W283*Genanskaffelsespriser!$D290-(2009-W$3)/($C283+W284)*Genanskaffelsespriser!$D290*W283))","v":0},{"$f":"IF((X283*Genanskaffelsespriser!$D290-(2009-X$3)/($C283+X284)*Genanskaffelsespriser!$D290*X283)<0,0,(X283*Genanskaffelsespriser!$D290-(2009-X$3)/($C283+X284)*Genanskaffelsespriser!$D290*X283))","v":0},{"$f":"IF((Y283*Genanskaffelsespriser!$D290-(2009-Y$3)/($C283+Y284)*Genanskaffelsespriser!$D290*Y283)<0,0,(Y283*Genanskaffelsespriser!$D290-(2009-Y$3)/($C283+Y284)*Genanskaffelsespriser!$D290*Y283))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA283","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB283","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC283","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD283","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE283","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF283","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG283","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH283","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI283","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ283","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK283","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL283","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM283","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN283","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO283","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP283","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ283","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR283","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS283","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT283","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU283","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B291","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E291","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D285*Genanskaffelsespriser!$D291-(2009-D$3)/$C285*Genanskaffelsespriser!$D291*D285)<0,0,(D285*Genanskaffelsespriser!$D291-(2009-D$3)/$C285*Genanskaffelsespriser!$D291*D285))","v":0},{"$f":"IF((E285*Genanskaffelsespriser!$D291-(2009-E$3)/$C285*Genanskaffelsespriser!$D291*E285)<0,0,(E285*Genanskaffelsespriser!$D291-(2009-E$3)/$C285*Genanskaffelsespriser!$D291*E285))","v":0},{"$f":"IF((F285*Genanskaffelsespriser!$D291-(2009-F$3)/$C285*Genanskaffelsespriser!$D291*F285)<0,0,(F285*Genanskaffelsespriser!$D291-(2009-F$3)/$C285*Genanskaffelsespriser!$D291*F285))","v":0},{"$f":"IF((G285*Genanskaffelsespriser!$D291-(2009-G$3)/$C285*Genanskaffelsespriser!$D291*G285)<0,0,(G285*Genanskaffelsespriser!$D291-(2009-G$3)/$C285*Genanskaffelsespriser!$D291*G285))","v":0},{"$f":"IF((H285*Genanskaffelsespriser!$D291-(2009-H$3)/$C285*Genanskaffelsespriser!$D291*H285)<0,0,(H285*Genanskaffelsespriser!$D291-(2009-H$3)/$C285*Genanskaffelsespriser!$D291*H285))","v":0},{"$f":"IF((I285*Genanskaffelsespriser!$D291-(2009-I$3)/$C285*Genanskaffelsespriser!$D291*I285)<0,0,(I285*Genanskaffelsespriser!$D291-(2009-I$3)/$C285*Genanskaffelsespriser!$D291*I285))","v":0},{"$f":"IF((J285*Genanskaffelsespriser!$D291-(2009-J$3)/$C285*Genanskaffelsespriser!$D291*J285)<0,0,(J285*Genanskaffelsespriser!$D291-(2009-J$3)/$C285*Genanskaffelsespriser!$D291*J285))","v":0},{"$f":"IF((K285*Genanskaffelsespriser!$D291-(2009-K$3)/$C285*Genanskaffelsespriser!$D291*K285)<0,0,(K285*Genanskaffelsespriser!$D291-(2009-K$3)/$C285*Genanskaffelsespriser!$D291*K285))","v":0},{"$f":"IF((L285*Genanskaffelsespriser!$D291-(2009-L$3)/$C285*Genanskaffelsespriser!$D291*L285)<0,0,(L285*Genanskaffelsespriser!$D291-(2009-L$3)/$C285*Genanskaffelsespriser!$D291*L285))","v":0},{"$f":"IF((M285*Genanskaffelsespriser!$D291-(2009-M$3)/$C285*Genanskaffelsespriser!$D291*M285)<0,0,(M285*Genanskaffelsespriser!$D291-(2009-M$3)/$C285*Genanskaffelsespriser!$D291*M285))","v":0},{"$f":"IF((N285*Genanskaffelsespriser!$D291-(2009-N$3)/$C285*Genanskaffelsespriser!$D291*N285)<0,0,(N285*Genanskaffelsespriser!$D291-(2009-N$3)/$C285*Genanskaffelsespriser!$D291*N285))","v":0},{"$f":"IF((O285*Genanskaffelsespriser!$D291-(2009-O$3)/$C285*Genanskaffelsespriser!$D291*O285)<0,0,(O285*Genanskaffelsespriser!$D291-(2009-O$3)/$C285*Genanskaffelsespriser!$D291*O285))","v":0},{"$f":"IF((P285*Genanskaffelsespriser!$D291-(2009-P$3)/$C285*Genanskaffelsespriser!$D291*P285)<0,0,(P285*Genanskaffelsespriser!$D291-(2009-P$3)/$C285*Genanskaffelsespriser!$D291*P285))","v":0},{"$f":"IF((Q285*Genanskaffelsespriser!$D291-(2009-Q$3)/$C285*Genanskaffelsespriser!$D291*Q285)<0,0,(Q285*Genanskaffelsespriser!$D291-(2009-Q$3)/$C285*Genanskaffelsespriser!$D291*Q285))","v":0},{"$f":"IF((R285*Genanskaffelsespriser!$D291-(2009-R$3)/$C285*Genanskaffelsespriser!$D291*R285)<0,0,(R285*Genanskaffelsespriser!$D291-(2009-R$3)/$C285*Genanskaffelsespriser!$D291*R285))","v":0},{"$f":"IF((S285*Genanskaffelsespriser!$D291-(2009-S$3)/$C285*Genanskaffelsespriser!$D291*S285)<0,0,(S285*Genanskaffelsespriser!$D291-(2009-S$3)/$C285*Genanskaffelsespriser!$D291*S285))","v":0},{"$f":"IF((T285*Genanskaffelsespriser!$D291-(2009-T$3)/$C285*Genanskaffelsespriser!$D291*T285)<0,0,(T285*Genanskaffelsespriser!$D291-(2009-T$3)/$C285*Genanskaffelsespriser!$D291*T285))","v":0},{"$f":"IF((U285*Genanskaffelsespriser!$D291-(2009-U$3)/$C285*Genanskaffelsespriser!$D291*U285)<0,0,(U285*Genanskaffelsespriser!$D291-(2009-U$3)/$C285*Genanskaffelsespriser!$D291*U285))","v":0},{"$f":"IF((V285*Genanskaffelsespriser!$D291-(2009-V$3)/$C285*Genanskaffelsespriser!$D291*V285)<0,0,(V285*Genanskaffelsespriser!$D291-(2009-V$3)/$C285*Genanskaffelsespriser!$D291*V285))","v":0},{"$f":"IF((W285*Genanskaffelsespriser!$D291-(2009-W$3)/$C285*Genanskaffelsespriser!$D291*W285)<0,0,(W285*Genanskaffelsespriser!$D291-(2009-W$3)/$C285*Genanskaffelsespriser!$D291*W285))","v":0},{"$f":"IF((X285*Genanskaffelsespriser!$D291-(2009-X$3)/$C285*Genanskaffelsespriser!$D291*X285)<0,0,(X285*Genanskaffelsespriser!$D291-(2009-X$3)/$C285*Genanskaffelsespriser!$D291*X285))","v":0},{"$f":"IF((Y285*Genanskaffelsespriser!$D291-(2009-Y$3)/$C285*Genanskaffelsespriser!$D291*Y285)<0,0,(Y285*Genanskaffelsespriser!$D291-(2009-Y$3)/$C285*Genanskaffelsespriser!$D291*Y285))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA285","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB285","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC285","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD285","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE285","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF285","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG285","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH285","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI285","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ285","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK285","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL285","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM285","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN285","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO285","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP285","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ285","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR285","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS285","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT285","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU285","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B292","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E292","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D286*Genanskaffelsespriser!$D292-(2009-D$3)/$C286*Genanskaffelsespriser!$D292*D286)<0,0,(D286*Genanskaffelsespriser!$D292-(2009-D$3)/$C286*Genanskaffelsespriser!$D292*D286))","v":0},{"$f":"IF((E286*Genanskaffelsespriser!$D292-(2009-E$3)/$C286*Genanskaffelsespriser!$D292*E286)<0,0,(E286*Genanskaffelsespriser!$D292-(2009-E$3)/$C286*Genanskaffelsespriser!$D292*E286))","v":0},{"$f":"IF((F286*Genanskaffelsespriser!$D292-(2009-F$3)/$C286*Genanskaffelsespriser!$D292*F286)<0,0,(F286*Genanskaffelsespriser!$D292-(2009-F$3)/$C286*Genanskaffelsespriser!$D292*F286))","v":0},{"$f":"IF((G286*Genanskaffelsespriser!$D292-(2009-G$3)/$C286*Genanskaffelsespriser!$D292*G286)<0,0,(G286*Genanskaffelsespriser!$D292-(2009-G$3)/$C286*Genanskaffelsespriser!$D292*G286))","v":0},{"$f":"IF((H286*Genanskaffelsespriser!$D292-(2009-H$3)/$C286*Genanskaffelsespriser!$D292*H286)<0,0,(H286*Genanskaffelsespriser!$D292-(2009-H$3)/$C286*Genanskaffelsespriser!$D292*H286))","v":0},{"$f":"IF((I286*Genanskaffelsespriser!$D292-(2009-I$3)/$C286*Genanskaffelsespriser!$D292*I286)<0,0,(I286*Genanskaffelsespriser!$D292-(2009-I$3)/$C286*Genanskaffelsespriser!$D292*I286))","v":0},{"$f":"IF((J286*Genanskaffelsespriser!$D292-(2009-J$3)/$C286*Genanskaffelsespriser!$D292*J286)<0,0,(J286*Genanskaffelsespriser!$D292-(2009-J$3)/$C286*Genanskaffelsespriser!$D292*J286))","v":0},{"$f":"IF((K286*Genanskaffelsespriser!$D292-(2009-K$3)/$C286*Genanskaffelsespriser!$D292*K286)<0,0,(K286*Genanskaffelsespriser!$D292-(2009-K$3)/$C286*Genanskaffelsespriser!$D292*K286))","v":0},{"$f":"IF((L286*Genanskaffelsespriser!$D292-(2009-L$3)/$C286*Genanskaffelsespriser!$D292*L286)<0,0,(L286*Genanskaffelsespriser!$D292-(2009-L$3)/$C286*Genanskaffelsespriser!$D292*L286))","v":0},{"$f":"IF((M286*Genanskaffelsespriser!$D292-(2009-M$3)/$C286*Genanskaffelsespriser!$D292*M286)<0,0,(M286*Genanskaffelsespriser!$D292-(2009-M$3)/$C286*Genanskaffelsespriser!$D292*M286))","v":0},{"$f":"IF((N286*Genanskaffelsespriser!$D292-(2009-N$3)/$C286*Genanskaffelsespriser!$D292*N286)<0,0,(N286*Genanskaffelsespriser!$D292-(2009-N$3)/$C286*Genanskaffelsespriser!$D292*N286))","v":0},{"$f":"IF((O286*Genanskaffelsespriser!$D292-(2009-O$3)/$C286*Genanskaffelsespriser!$D292*O286)<0,0,(O286*Genanskaffelsespriser!$D292-(2009-O$3)/$C286*Genanskaffelsespriser!$D292*O286))","v":0},{"$f":"IF((P286*Genanskaffelsespriser!$D292-(2009-P$3)/$C286*Genanskaffelsespriser!$D292*P286)<0,0,(P286*Genanskaffelsespriser!$D292-(2009-P$3)/$C286*Genanskaffelsespriser!$D292*P286))","v":0},{"$f":"IF((Q286*Genanskaffelsespriser!$D292-(2009-Q$3)/$C286*Genanskaffelsespriser!$D292*Q286)<0,0,(Q286*Genanskaffelsespriser!$D292-(2009-Q$3)/$C286*Genanskaffelsespriser!$D292*Q286))","v":0},{"$f":"IF((R286*Genanskaffelsespriser!$D292-(2009-R$3)/$C286*Genanskaffelsespriser!$D292*R286)<0,0,(R286*Genanskaffelsespriser!$D292-(2009-R$3)/$C286*Genanskaffelsespriser!$D292*R286))","v":0},{"$f":"IF((S286*Genanskaffelsespriser!$D292-(2009-S$3)/$C286*Genanskaffelsespriser!$D292*S286)<0,0,(S286*Genanskaffelsespriser!$D292-(2009-S$3)/$C286*Genanskaffelsespriser!$D292*S286))","v":0},{"$f":"IF((T286*Genanskaffelsespriser!$D292-(2009-T$3)/$C286*Genanskaffelsespriser!$D292*T286)<0,0,(T286*Genanskaffelsespriser!$D292-(2009-T$3)/$C286*Genanskaffelsespriser!$D292*T286))","v":0},{"$f":"IF((U286*Genanskaffelsespriser!$D292-(2009-U$3)/$C286*Genanskaffelsespriser!$D292*U286)<0,0,(U286*Genanskaffelsespriser!$D292-(2009-U$3)/$C286*Genanskaffelsespriser!$D292*U286))","v":0},{"$f":"IF((V286*Genanskaffelsespriser!$D292-(2009-V$3)/$C286*Genanskaffelsespriser!$D292*V286)<0,0,(V286*Genanskaffelsespriser!$D292-(2009-V$3)/$C286*Genanskaffelsespriser!$D292*V286))","v":0},{"$f":"IF((W286*Genanskaffelsespriser!$D292-(2009-W$3)/$C286*Genanskaffelsespriser!$D292*W286)<0,0,(W286*Genanskaffelsespriser!$D292-(2009-W$3)/$C286*Genanskaffelsespriser!$D292*W286))","v":0},{"$f":"IF((X286*Genanskaffelsespriser!$D292-(2009-X$3)/$C286*Genanskaffelsespriser!$D292*X286)<0,0,(X286*Genanskaffelsespriser!$D292-(2009-X$3)/$C286*Genanskaffelsespriser!$D292*X286))","v":0},{"$f":"IF((Y286*Genanskaffelsespriser!$D292-(2009-Y$3)/$C286*Genanskaffelsespriser!$D292*Y286)<0,0,(Y286*Genanskaffelsespriser!$D292-(2009-Y$3)/$C286*Genanskaffelsespriser!$D292*Y286))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA286","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB286","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC286","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD286","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE286","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF286","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG286","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH286","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI286","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ286","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK286","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL286","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM286","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN286","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO286","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP286","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ286","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR286","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS286","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT286","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU286","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B293","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E293","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D287*Genanskaffelsespriser!$D293-(2009-D$3)/$C287*Genanskaffelsespriser!$D293*D287)<0,0,(D287*Genanskaffelsespriser!$D293-(2009-D$3)/$C287*Genanskaffelsespriser!$D293*D287))","v":0},{"$f":"IF((E287*Genanskaffelsespriser!$D293-(2009-E$3)/$C287*Genanskaffelsespriser!$D293*E287)<0,0,(E287*Genanskaffelsespriser!$D293-(2009-E$3)/$C287*Genanskaffelsespriser!$D293*E287))","v":0},{"$f":"IF((F287*Genanskaffelsespriser!$D293-(2009-F$3)/$C287*Genanskaffelsespriser!$D293*F287)<0,0,(F287*Genanskaffelsespriser!$D293-(2009-F$3)/$C287*Genanskaffelsespriser!$D293*F287))","v":0},{"$f":"IF((G287*Genanskaffelsespriser!$D293-(2009-G$3)/$C287*Genanskaffelsespriser!$D293*G287)<0,0,(G287*Genanskaffelsespriser!$D293-(2009-G$3)/$C287*Genanskaffelsespriser!$D293*G287))","v":0},{"$f":"IF((H287*Genanskaffelsespriser!$D293-(2009-H$3)/$C287*Genanskaffelsespriser!$D293*H287)<0,0,(H287*Genanskaffelsespriser!$D293-(2009-H$3)/$C287*Genanskaffelsespriser!$D293*H287))","v":0},{"$f":"IF((I287*Genanskaffelsespriser!$D293-(2009-I$3)/$C287*Genanskaffelsespriser!$D293*I287)<0,0,(I287*Genanskaffelsespriser!$D293-(2009-I$3)/$C287*Genanskaffelsespriser!$D293*I287))","v":0},{"$f":"IF((J287*Genanskaffelsespriser!$D293-(2009-J$3)/$C287*Genanskaffelsespriser!$D293*J287)<0,0,(J287*Genanskaffelsespriser!$D293-(2009-J$3)/$C287*Genanskaffelsespriser!$D293*J287))","v":0},{"$f":"IF((K287*Genanskaffelsespriser!$D293-(2009-K$3)/$C287*Genanskaffelsespriser!$D293*K287)<0,0,(K287*Genanskaffelsespriser!$D293-(2009-K$3)/$C287*Genanskaffelsespriser!$D293*K287))","v":0},{"$f":"IF((L287*Genanskaffelsespriser!$D293-(2009-L$3)/$C287*Genanskaffelsespriser!$D293*L287)<0,0,(L287*Genanskaffelsespriser!$D293-(2009-L$3)/$C287*Genanskaffelsespriser!$D293*L287))","v":0},{"$f":"IF((M287*Genanskaffelsespriser!$D293-(2009-M$3)/$C287*Genanskaffelsespriser!$D293*M287)<0,0,(M287*Genanskaffelsespriser!$D293-(2009-M$3)/$C287*Genanskaffelsespriser!$D293*M287))","v":0},{"$f":"IF((N287*Genanskaffelsespriser!$D293-(2009-N$3)/$C287*Genanskaffelsespriser!$D293*N287)<0,0,(N287*Genanskaffelsespriser!$D293-(2009-N$3)/$C287*Genanskaffelsespriser!$D293*N287))","v":0},{"$f":"IF((O287*Genanskaffelsespriser!$D293-(2009-O$3)/$C287*Genanskaffelsespriser!$D293*O287)<0,0,(O287*Genanskaffelsespriser!$D293-(2009-O$3)/$C287*Genanskaffelsespriser!$D293*O287))","v":0},{"$f":"IF((P287*Genanskaffelsespriser!$D293-(2009-P$3)/$C287*Genanskaffelsespriser!$D293*P287)<0,0,(P287*Genanskaffelsespriser!$D293-(2009-P$3)/$C287*Genanskaffelsespriser!$D293*P287))","v":0},{"$f":"IF((Q287*Genanskaffelsespriser!$D293-(2009-Q$3)/$C287*Genanskaffelsespriser!$D293*Q287)<0,0,(Q287*Genanskaffelsespriser!$D293-(2009-Q$3)/$C287*Genanskaffelsespriser!$D293*Q287))","v":0},{"$f":"IF((R287*Genanskaffelsespriser!$D293-(2009-R$3)/$C287*Genanskaffelsespriser!$D293*R287)<0,0,(R287*Genanskaffelsespriser!$D293-(2009-R$3)/$C287*Genanskaffelsespriser!$D293*R287))","v":0},{"$f":"IF((S287*Genanskaffelsespriser!$D293-(2009-S$3)/$C287*Genanskaffelsespriser!$D293*S287)<0,0,(S287*Genanskaffelsespriser!$D293-(2009-S$3)/$C287*Genanskaffelsespriser!$D293*S287))","v":0},{"$f":"IF((T287*Genanskaffelsespriser!$D293-(2009-T$3)/$C287*Genanskaffelsespriser!$D293*T287)<0,0,(T287*Genanskaffelsespriser!$D293-(2009-T$3)/$C287*Genanskaffelsespriser!$D293*T287))","v":0},{"$f":"IF((U287*Genanskaffelsespriser!$D293-(2009-U$3)/$C287*Genanskaffelsespriser!$D293*U287)<0,0,(U287*Genanskaffelsespriser!$D293-(2009-U$3)/$C287*Genanskaffelsespriser!$D293*U287))","v":0},{"$f":"IF((V287*Genanskaffelsespriser!$D293-(2009-V$3)/$C287*Genanskaffelsespriser!$D293*V287)<0,0,(V287*Genanskaffelsespriser!$D293-(2009-V$3)/$C287*Genanskaffelsespriser!$D293*V287))","v":0},{"$f":"IF((W287*Genanskaffelsespriser!$D293-(2009-W$3)/$C287*Genanskaffelsespriser!$D293*W287)<0,0,(W287*Genanskaffelsespriser!$D293-(2009-W$3)/$C287*Genanskaffelsespriser!$D293*W287))","v":0},{"$f":"IF((X287*Genanskaffelsespriser!$D293-(2009-X$3)/$C287*Genanskaffelsespriser!$D293*X287)<0,0,(X287*Genanskaffelsespriser!$D293-(2009-X$3)/$C287*Genanskaffelsespriser!$D293*X287))","v":0},{"$f":"IF((Y287*Genanskaffelsespriser!$D293-(2009-Y$3)/$C287*Genanskaffelsespriser!$D293*Y287)<0,0,(Y287*Genanskaffelsespriser!$D293-(2009-Y$3)/$C287*Genanskaffelsespriser!$D293*Y287))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA287","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB287","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC287","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD287","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE287","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF287","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG287","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH287","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI287","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ287","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK287","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL287","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM287","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN287","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO287","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP287","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ287","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR287","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS287","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT287","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU287","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B294","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E294","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D288*Genanskaffelsespriser!$D294-(2009-D$3)/$C288*Genanskaffelsespriser!$D294*D288)<0,0,(D288*Genanskaffelsespriser!$D294-(2009-D$3)/$C288*Genanskaffelsespriser!$D294*D288))","v":0},{"$f":"IF((E288*Genanskaffelsespriser!$D294-(2009-E$3)/$C288*Genanskaffelsespriser!$D294*E288)<0,0,(E288*Genanskaffelsespriser!$D294-(2009-E$3)/$C288*Genanskaffelsespriser!$D294*E288))","v":0},{"$f":"IF((F288*Genanskaffelsespriser!$D294-(2009-F$3)/$C288*Genanskaffelsespriser!$D294*F288)<0,0,(F288*Genanskaffelsespriser!$D294-(2009-F$3)/$C288*Genanskaffelsespriser!$D294*F288))","v":0},{"$f":"IF((G288*Genanskaffelsespriser!$D294-(2009-G$3)/$C288*Genanskaffelsespriser!$D294*G288)<0,0,(G288*Genanskaffelsespriser!$D294-(2009-G$3)/$C288*Genanskaffelsespriser!$D294*G288))","v":0},{"$f":"IF((H288*Genanskaffelsespriser!$D294-(2009-H$3)/$C288*Genanskaffelsespriser!$D294*H288)<0,0,(H288*Genanskaffelsespriser!$D294-(2009-H$3)/$C288*Genanskaffelsespriser!$D294*H288))","v":0},{"$f":"IF((I288*Genanskaffelsespriser!$D294-(2009-I$3)/$C288*Genanskaffelsespriser!$D294*I288)<0,0,(I288*Genanskaffelsespriser!$D294-(2009-I$3)/$C288*Genanskaffelsespriser!$D294*I288))","v":0},{"$f":"IF((J288*Genanskaffelsespriser!$D294-(2009-J$3)/$C288*Genanskaffelsespriser!$D294*J288)<0,0,(J288*Genanskaffelsespriser!$D294-(2009-J$3)/$C288*Genanskaffelsespriser!$D294*J288))","v":0},{"$f":"IF((K288*Genanskaffelsespriser!$D294-(2009-K$3)/$C288*Genanskaffelsespriser!$D294*K288)<0,0,(K288*Genanskaffelsespriser!$D294-(2009-K$3)/$C288*Genanskaffelsespriser!$D294*K288))","v":0},{"$f":"IF((L288*Genanskaffelsespriser!$D294-(2009-L$3)/$C288*Genanskaffelsespriser!$D294*L288)<0,0,(L288*Genanskaffelsespriser!$D294-(2009-L$3)/$C288*Genanskaffelsespriser!$D294*L288))","v":0},{"$f":"IF((M288*Genanskaffelsespriser!$D294-(2009-M$3)/$C288*Genanskaffelsespriser!$D294*M288)<0,0,(M288*Genanskaffelsespriser!$D294-(2009-M$3)/$C288*Genanskaffelsespriser!$D294*M288))","v":0},{"$f":"IF((N288*Genanskaffelsespriser!$D294-(2009-N$3)/$C288*Genanskaffelsespriser!$D294*N288)<0,0,(N288*Genanskaffelsespriser!$D294-(2009-N$3)/$C288*Genanskaffelsespriser!$D294*N288))","v":0},{"$f":"IF((O288*Genanskaffelsespriser!$D294-(2009-O$3)/$C288*Genanskaffelsespriser!$D294*O288)<0,0,(O288*Genanskaffelsespriser!$D294-(2009-O$3)/$C288*Genanskaffelsespriser!$D294*O288))","v":0},{"$f":"IF((P288*Genanskaffelsespriser!$D294-(2009-P$3)/$C288*Genanskaffelsespriser!$D294*P288)<0,0,(P288*Genanskaffelsespriser!$D294-(2009-P$3)/$C288*Genanskaffelsespriser!$D294*P288))","v":0},{"$f":"IF((Q288*Genanskaffelsespriser!$D294-(2009-Q$3)/$C288*Genanskaffelsespriser!$D294*Q288)<0,0,(Q288*Genanskaffelsespriser!$D294-(2009-Q$3)/$C288*Genanskaffelsespriser!$D294*Q288))","v":0},{"$f":"IF((R288*Genanskaffelsespriser!$D294-(2009-R$3)/$C288*Genanskaffelsespriser!$D294*R288)<0,0,(R288*Genanskaffelsespriser!$D294-(2009-R$3)/$C288*Genanskaffelsespriser!$D294*R288))","v":0},{"$f":"IF((S288*Genanskaffelsespriser!$D294-(2009-S$3)/$C288*Genanskaffelsespriser!$D294*S288)<0,0,(S288*Genanskaffelsespriser!$D294-(2009-S$3)/$C288*Genanskaffelsespriser!$D294*S288))","v":0},{"$f":"IF((T288*Genanskaffelsespriser!$D294-(2009-T$3)/$C288*Genanskaffelsespriser!$D294*T288)<0,0,(T288*Genanskaffelsespriser!$D294-(2009-T$3)/$C288*Genanskaffelsespriser!$D294*T288))","v":0},{"$f":"IF((U288*Genanskaffelsespriser!$D294-(2009-U$3)/$C288*Genanskaffelsespriser!$D294*U288)<0,0,(U288*Genanskaffelsespriser!$D294-(2009-U$3)/$C288*Genanskaffelsespriser!$D294*U288))","v":0},{"$f":"IF((V288*Genanskaffelsespriser!$D294-(2009-V$3)/$C288*Genanskaffelsespriser!$D294*V288)<0,0,(V288*Genanskaffelsespriser!$D294-(2009-V$3)/$C288*Genanskaffelsespriser!$D294*V288))","v":0},{"$f":"IF((W288*Genanskaffelsespriser!$D294-(2009-W$3)/$C288*Genanskaffelsespriser!$D294*W288)<0,0,(W288*Genanskaffelsespriser!$D294-(2009-W$3)/$C288*Genanskaffelsespriser!$D294*W288))","v":0},{"$f":"IF((X288*Genanskaffelsespriser!$D294-(2009-X$3)/$C288*Genanskaffelsespriser!$D294*X288)<0,0,(X288*Genanskaffelsespriser!$D294-(2009-X$3)/$C288*Genanskaffelsespriser!$D294*X288))","v":0},{"$f":"IF((Y288*Genanskaffelsespriser!$D294-(2009-Y$3)/$C288*Genanskaffelsespriser!$D294*Y288)<0,0,(Y288*Genanskaffelsespriser!$D294-(2009-Y$3)/$C288*Genanskaffelsespriser!$D294*Y288))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B295","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E295","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D289*Genanskaffelsespriser!$D295-(2009-D$3)/$C289*Genanskaffelsespriser!$D295*D289)<0,0,(D289*Genanskaffelsespriser!$D295-(2009-D$3)/$C289*Genanskaffelsespriser!$D295*D289))","v":0},{"$f":"IF((E289*Genanskaffelsespriser!$D295-(2009-E$3)/$C289*Genanskaffelsespriser!$D295*E289)<0,0,(E289*Genanskaffelsespriser!$D295-(2009-E$3)/$C289*Genanskaffelsespriser!$D295*E289))","v":0},{"$f":"IF((F289*Genanskaffelsespriser!$D295-(2009-F$3)/$C289*Genanskaffelsespriser!$D295*F289)<0,0,(F289*Genanskaffelsespriser!$D295-(2009-F$3)/$C289*Genanskaffelsespriser!$D295*F289))","v":0},{"$f":"IF((G289*Genanskaffelsespriser!$D295-(2009-G$3)/$C289*Genanskaffelsespriser!$D295*G289)<0,0,(G289*Genanskaffelsespriser!$D295-(2009-G$3)/$C289*Genanskaffelsespriser!$D295*G289))","v":0},{"$f":"IF((H289*Genanskaffelsespriser!$D295-(2009-H$3)/$C289*Genanskaffelsespriser!$D295*H289)<0,0,(H289*Genanskaffelsespriser!$D295-(2009-H$3)/$C289*Genanskaffelsespriser!$D295*H289))","v":0},{"$f":"IF((I289*Genanskaffelsespriser!$D295-(2009-I$3)/$C289*Genanskaffelsespriser!$D295*I289)<0,0,(I289*Genanskaffelsespriser!$D295-(2009-I$3)/$C289*Genanskaffelsespriser!$D295*I289))","v":0},{"$f":"IF((J289*Genanskaffelsespriser!$D295-(2009-J$3)/$C289*Genanskaffelsespriser!$D295*J289)<0,0,(J289*Genanskaffelsespriser!$D295-(2009-J$3)/$C289*Genanskaffelsespriser!$D295*J289))","v":0},{"$f":"IF((K289*Genanskaffelsespriser!$D295-(2009-K$3)/$C289*Genanskaffelsespriser!$D295*K289)<0,0,(K289*Genanskaffelsespriser!$D295-(2009-K$3)/$C289*Genanskaffelsespriser!$D295*K289))","v":0},{"$f":"IF((L289*Genanskaffelsespriser!$D295-(2009-L$3)/$C289*Genanskaffelsespriser!$D295*L289)<0,0,(L289*Genanskaffelsespriser!$D295-(2009-L$3)/$C289*Genanskaffelsespriser!$D295*L289))","v":0},{"$f":"IF((M289*Genanskaffelsespriser!$D295-(2009-M$3)/$C289*Genanskaffelsespriser!$D295*M289)<0,0,(M289*Genanskaffelsespriser!$D295-(2009-M$3)/$C289*Genanskaffelsespriser!$D295*M289))","v":0},{"$f":"IF((N289*Genanskaffelsespriser!$D295-(2009-N$3)/$C289*Genanskaffelsespriser!$D295*N289)<0,0,(N289*Genanskaffelsespriser!$D295-(2009-N$3)/$C289*Genanskaffelsespriser!$D295*N289))","v":0},{"$f":"IF((O289*Genanskaffelsespriser!$D295-(2009-O$3)/$C289*Genanskaffelsespriser!$D295*O289)<0,0,(O289*Genanskaffelsespriser!$D295-(2009-O$3)/$C289*Genanskaffelsespriser!$D295*O289))","v":0},{"$f":"IF((P289*Genanskaffelsespriser!$D295-(2009-P$3)/$C289*Genanskaffelsespriser!$D295*P289)<0,0,(P289*Genanskaffelsespriser!$D295-(2009-P$3)/$C289*Genanskaffelsespriser!$D295*P289))","v":0},{"$f":"IF((Q289*Genanskaffelsespriser!$D295-(2009-Q$3)/$C289*Genanskaffelsespriser!$D295*Q289)<0,0,(Q289*Genanskaffelsespriser!$D295-(2009-Q$3)/$C289*Genanskaffelsespriser!$D295*Q289))","v":0},{"$f":"IF((R289*Genanskaffelsespriser!$D295-(2009-R$3)/$C289*Genanskaffelsespriser!$D295*R289)<0,0,(R289*Genanskaffelsespriser!$D295-(2009-R$3)/$C289*Genanskaffelsespriser!$D295*R289))","v":0},{"$f":"IF((S289*Genanskaffelsespriser!$D295-(2009-S$3)/$C289*Genanskaffelsespriser!$D295*S289)<0,0,(S289*Genanskaffelsespriser!$D295-(2009-S$3)/$C289*Genanskaffelsespriser!$D295*S289))","v":0},{"$f":"IF((T289*Genanskaffelsespriser!$D295-(2009-T$3)/$C289*Genanskaffelsespriser!$D295*T289)<0,0,(T289*Genanskaffelsespriser!$D295-(2009-T$3)/$C289*Genanskaffelsespriser!$D295*T289))","v":0},{"$f":"IF((U289*Genanskaffelsespriser!$D295-(2009-U$3)/$C289*Genanskaffelsespriser!$D295*U289)<0,0,(U289*Genanskaffelsespriser!$D295-(2009-U$3)/$C289*Genanskaffelsespriser!$D295*U289))","v":0},{"$f":"IF((V289*Genanskaffelsespriser!$D295-(2009-V$3)/$C289*Genanskaffelsespriser!$D295*V289)<0,0,(V289*Genanskaffelsespriser!$D295-(2009-V$3)/$C289*Genanskaffelsespriser!$D295*V289))","v":0},{"$f":"IF((W289*Genanskaffelsespriser!$D295-(2009-W$3)/$C289*Genanskaffelsespriser!$D295*W289)<0,0,(W289*Genanskaffelsespriser!$D295-(2009-W$3)/$C289*Genanskaffelsespriser!$D295*W289))","v":0},{"$f":"IF((X289*Genanskaffelsespriser!$D295-(2009-X$3)/$C289*Genanskaffelsespriser!$D295*X289)<0,0,(X289*Genanskaffelsespriser!$D295-(2009-X$3)/$C289*Genanskaffelsespriser!$D295*X289))","v":0},{"$f":"IF((Y289*Genanskaffelsespriser!$D295-(2009-Y$3)/$C289*Genanskaffelsespriser!$D295*Y289)<0,0,(Y289*Genanskaffelsespriser!$D295-(2009-Y$3)/$C289*Genanskaffelsespriser!$D295*Y289))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA289","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB289","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC289","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD289","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE289","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF289","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG289","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH289","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI289","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ289","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK289","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL289","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM289","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN289","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO289","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP289","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ289","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR289","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS289","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT289","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU289","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B296","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E296","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D290*Genanskaffelsespriser!$D296-(2009-D$3)/$C290*Genanskaffelsespriser!$D296*D290)<0,0,(D290*Genanskaffelsespriser!$D296-(2009-D$3)/$C290*Genanskaffelsespriser!$D296*D290))","v":0},{"$f":"IF((E290*Genanskaffelsespriser!$D296-(2009-E$3)/$C290*Genanskaffelsespriser!$D296*E290)<0,0,(E290*Genanskaffelsespriser!$D296-(2009-E$3)/$C290*Genanskaffelsespriser!$D296*E290))","v":0},{"$f":"IF((F290*Genanskaffelsespriser!$D296-(2009-F$3)/$C290*Genanskaffelsespriser!$D296*F290)<0,0,(F290*Genanskaffelsespriser!$D296-(2009-F$3)/$C290*Genanskaffelsespriser!$D296*F290))","v":0},{"$f":"IF((G290*Genanskaffelsespriser!$D296-(2009-G$3)/$C290*Genanskaffelsespriser!$D296*G290)<0,0,(G290*Genanskaffelsespriser!$D296-(2009-G$3)/$C290*Genanskaffelsespriser!$D296*G290))","v":0},{"$f":"IF((H290*Genanskaffelsespriser!$D296-(2009-H$3)/$C290*Genanskaffelsespriser!$D296*H290)<0,0,(H290*Genanskaffelsespriser!$D296-(2009-H$3)/$C290*Genanskaffelsespriser!$D296*H290))","v":0},{"$f":"IF((I290*Genanskaffelsespriser!$D296-(2009-I$3)/$C290*Genanskaffelsespriser!$D296*I290)<0,0,(I290*Genanskaffelsespriser!$D296-(2009-I$3)/$C290*Genanskaffelsespriser!$D296*I290))","v":0},{"$f":"IF((J290*Genanskaffelsespriser!$D296-(2009-J$3)/$C290*Genanskaffelsespriser!$D296*J290)<0,0,(J290*Genanskaffelsespriser!$D296-(2009-J$3)/$C290*Genanskaffelsespriser!$D296*J290))","v":0},{"$f":"IF((K290*Genanskaffelsespriser!$D296-(2009-K$3)/$C290*Genanskaffelsespriser!$D296*K290)<0,0,(K290*Genanskaffelsespriser!$D296-(2009-K$3)/$C290*Genanskaffelsespriser!$D296*K290))","v":0},{"$f":"IF((L290*Genanskaffelsespriser!$D296-(2009-L$3)/$C290*Genanskaffelsespriser!$D296*L290)<0,0,(L290*Genanskaffelsespriser!$D296-(2009-L$3)/$C290*Genanskaffelsespriser!$D296*L290))","v":0},{"$f":"IF((M290*Genanskaffelsespriser!$D296-(2009-M$3)/$C290*Genanskaffelsespriser!$D296*M290)<0,0,(M290*Genanskaffelsespriser!$D296-(2009-M$3)/$C290*Genanskaffelsespriser!$D296*M290))","v":0},{"$f":"IF((N290*Genanskaffelsespriser!$D296-(2009-N$3)/$C290*Genanskaffelsespriser!$D296*N290)<0,0,(N290*Genanskaffelsespriser!$D296-(2009-N$3)/$C290*Genanskaffelsespriser!$D296*N290))","v":0},{"$f":"IF((O290*Genanskaffelsespriser!$D296-(2009-O$3)/$C290*Genanskaffelsespriser!$D296*O290)<0,0,(O290*Genanskaffelsespriser!$D296-(2009-O$3)/$C290*Genanskaffelsespriser!$D296*O290))","v":0},{"$f":"IF((P290*Genanskaffelsespriser!$D296-(2009-P$3)/$C290*Genanskaffelsespriser!$D296*P290)<0,0,(P290*Genanskaffelsespriser!$D296-(2009-P$3)/$C290*Genanskaffelsespriser!$D296*P290))","v":0},{"$f":"IF((Q290*Genanskaffelsespriser!$D296-(2009-Q$3)/$C290*Genanskaffelsespriser!$D296*Q290)<0,0,(Q290*Genanskaffelsespriser!$D296-(2009-Q$3)/$C290*Genanskaffelsespriser!$D296*Q290))","v":0},{"$f":"IF((R290*Genanskaffelsespriser!$D296-(2009-R$3)/$C290*Genanskaffelsespriser!$D296*R290)<0,0,(R290*Genanskaffelsespriser!$D296-(2009-R$3)/$C290*Genanskaffelsespriser!$D296*R290))","v":0},{"$f":"IF((S290*Genanskaffelsespriser!$D296-(2009-S$3)/$C290*Genanskaffelsespriser!$D296*S290)<0,0,(S290*Genanskaffelsespriser!$D296-(2009-S$3)/$C290*Genanskaffelsespriser!$D296*S290))","v":0},{"$f":"IF((T290*Genanskaffelsespriser!$D296-(2009-T$3)/$C290*Genanskaffelsespriser!$D296*T290)<0,0,(T290*Genanskaffelsespriser!$D296-(2009-T$3)/$C290*Genanskaffelsespriser!$D296*T290))","v":0},{"$f":"IF((U290*Genanskaffelsespriser!$D296-(2009-U$3)/$C290*Genanskaffelsespriser!$D296*U290)<0,0,(U290*Genanskaffelsespriser!$D296-(2009-U$3)/$C290*Genanskaffelsespriser!$D296*U290))","v":0},{"$f":"IF((V290*Genanskaffelsespriser!$D296-(2009-V$3)/$C290*Genanskaffelsespriser!$D296*V290)<0,0,(V290*Genanskaffelsespriser!$D296-(2009-V$3)/$C290*Genanskaffelsespriser!$D296*V290))","v":0},{"$f":"IF((W290*Genanskaffelsespriser!$D296-(2009-W$3)/$C290*Genanskaffelsespriser!$D296*W290)<0,0,(W290*Genanskaffelsespriser!$D296-(2009-W$3)/$C290*Genanskaffelsespriser!$D296*W290))","v":0},{"$f":"IF((X290*Genanskaffelsespriser!$D296-(2009-X$3)/$C290*Genanskaffelsespriser!$D296*X290)<0,0,(X290*Genanskaffelsespriser!$D296-(2009-X$3)/$C290*Genanskaffelsespriser!$D296*X290))","v":0},{"$f":"IF((Y290*Genanskaffelsespriser!$D296-(2009-Y$3)/$C290*Genanskaffelsespriser!$D296*Y290)<0,0,(Y290*Genanskaffelsespriser!$D296-(2009-Y$3)/$C290*Genanskaffelsespriser!$D296*Y290))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA290","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB290","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC290","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD290","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE290","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF290","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG290","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH290","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI290","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ290","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK290","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL290","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM290","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN290","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO290","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP290","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ290","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR290","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS290","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT290","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU290","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B297","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E297","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D291*Genanskaffelsespriser!$D297-(2009-D$3)/$C291*Genanskaffelsespriser!$D297*D291)<0,0,(D291*Genanskaffelsespriser!$D297-(2009-D$3)/$C291*Genanskaffelsespriser!$D297*D291))","v":0},{"$f":"IF((E291*Genanskaffelsespriser!$D297-(2009-E$3)/$C291*Genanskaffelsespriser!$D297*E291)<0,0,(E291*Genanskaffelsespriser!$D297-(2009-E$3)/$C291*Genanskaffelsespriser!$D297*E291))","v":0},{"$f":"IF((F291*Genanskaffelsespriser!$D297-(2009-F$3)/$C291*Genanskaffelsespriser!$D297*F291)<0,0,(F291*Genanskaffelsespriser!$D297-(2009-F$3)/$C291*Genanskaffelsespriser!$D297*F291))","v":0},{"$f":"IF((G291*Genanskaffelsespriser!$D297-(2009-G$3)/$C291*Genanskaffelsespriser!$D297*G291)<0,0,(G291*Genanskaffelsespriser!$D297-(2009-G$3)/$C291*Genanskaffelsespriser!$D297*G291))","v":0},{"$f":"IF((H291*Genanskaffelsespriser!$D297-(2009-H$3)/$C291*Genanskaffelsespriser!$D297*H291)<0,0,(H291*Genanskaffelsespriser!$D297-(2009-H$3)/$C291*Genanskaffelsespriser!$D297*H291))","v":0},{"$f":"IF((I291*Genanskaffelsespriser!$D297-(2009-I$3)/$C291*Genanskaffelsespriser!$D297*I291)<0,0,(I291*Genanskaffelsespriser!$D297-(2009-I$3)/$C291*Genanskaffelsespriser!$D297*I291))","v":0},{"$f":"IF((J291*Genanskaffelsespriser!$D297-(2009-J$3)/$C291*Genanskaffelsespriser!$D297*J291)<0,0,(J291*Genanskaffelsespriser!$D297-(2009-J$3)/$C291*Genanskaffelsespriser!$D297*J291))","v":0},{"$f":"IF((K291*Genanskaffelsespriser!$D297-(2009-K$3)/$C291*Genanskaffelsespriser!$D297*K291)<0,0,(K291*Genanskaffelsespriser!$D297-(2009-K$3)/$C291*Genanskaffelsespriser!$D297*K291))","v":0},{"$f":"IF((L291*Genanskaffelsespriser!$D297-(2009-L$3)/$C291*Genanskaffelsespriser!$D297*L291)<0,0,(L291*Genanskaffelsespriser!$D297-(2009-L$3)/$C291*Genanskaffelsespriser!$D297*L291))","v":0},{"$f":"IF((M291*Genanskaffelsespriser!$D297-(2009-M$3)/$C291*Genanskaffelsespriser!$D297*M291)<0,0,(M291*Genanskaffelsespriser!$D297-(2009-M$3)/$C291*Genanskaffelsespriser!$D297*M291))","v":0},{"$f":"IF((N291*Genanskaffelsespriser!$D297-(2009-N$3)/$C291*Genanskaffelsespriser!$D297*N291)<0,0,(N291*Genanskaffelsespriser!$D297-(2009-N$3)/$C291*Genanskaffelsespriser!$D297*N291))","v":0},{"$f":"IF((O291*Genanskaffelsespriser!$D297-(2009-O$3)/$C291*Genanskaffelsespriser!$D297*O291)<0,0,(O291*Genanskaffelsespriser!$D297-(2009-O$3)/$C291*Genanskaffelsespriser!$D297*O291))","v":0},{"$f":"IF((P291*Genanskaffelsespriser!$D297-(2009-P$3)/$C291*Genanskaffelsespriser!$D297*P291)<0,0,(P291*Genanskaffelsespriser!$D297-(2009-P$3)/$C291*Genanskaffelsespriser!$D297*P291))","v":0},{"$f":"IF((Q291*Genanskaffelsespriser!$D297-(2009-Q$3)/$C291*Genanskaffelsespriser!$D297*Q291)<0,0,(Q291*Genanskaffelsespriser!$D297-(2009-Q$3)/$C291*Genanskaffelsespriser!$D297*Q291))","v":0},{"$f":"IF((R291*Genanskaffelsespriser!$D297-(2009-R$3)/$C291*Genanskaffelsespriser!$D297*R291)<0,0,(R291*Genanskaffelsespriser!$D297-(2009-R$3)/$C291*Genanskaffelsespriser!$D297*R291))","v":0},{"$f":"IF((S291*Genanskaffelsespriser!$D297-(2009-S$3)/$C291*Genanskaffelsespriser!$D297*S291)<0,0,(S291*Genanskaffelsespriser!$D297-(2009-S$3)/$C291*Genanskaffelsespriser!$D297*S291))","v":0},{"$f":"IF((T291*Genanskaffelsespriser!$D297-(2009-T$3)/$C291*Genanskaffelsespriser!$D297*T291)<0,0,(T291*Genanskaffelsespriser!$D297-(2009-T$3)/$C291*Genanskaffelsespriser!$D297*T291))","v":0},{"$f":"IF((U291*Genanskaffelsespriser!$D297-(2009-U$3)/$C291*Genanskaffelsespriser!$D297*U291)<0,0,(U291*Genanskaffelsespriser!$D297-(2009-U$3)/$C291*Genanskaffelsespriser!$D297*U291))","v":0},{"$f":"IF((V291*Genanskaffelsespriser!$D297-(2009-V$3)/$C291*Genanskaffelsespriser!$D297*V291)<0,0,(V291*Genanskaffelsespriser!$D297-(2009-V$3)/$C291*Genanskaffelsespriser!$D297*V291))","v":0},{"$f":"IF((W291*Genanskaffelsespriser!$D297-(2009-W$3)/$C291*Genanskaffelsespriser!$D297*W291)<0,0,(W291*Genanskaffelsespriser!$D297-(2009-W$3)/$C291*Genanskaffelsespriser!$D297*W291))","v":0},{"$f":"IF((X291*Genanskaffelsespriser!$D297-(2009-X$3)/$C291*Genanskaffelsespriser!$D297*X291)<0,0,(X291*Genanskaffelsespriser!$D297-(2009-X$3)/$C291*Genanskaffelsespriser!$D297*X291))","v":0},{"$f":"IF((Y291*Genanskaffelsespriser!$D297-(2009-Y$3)/$C291*Genanskaffelsespriser!$D297*Y291)<0,0,(Y291*Genanskaffelsespriser!$D297-(2009-Y$3)/$C291*Genanskaffelsespriser!$D297*Y291))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA291","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB291","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC291","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD291","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE291","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF291","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG291","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH291","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI291","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ291","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK291","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL291","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM291","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN291","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO291","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP291","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ291","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR291","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS291","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT291","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU291","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B298","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E298","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D292*Genanskaffelsespriser!$D298-(2009-D$3)/$C292*Genanskaffelsespriser!$D298*D292)<0,0,(D292*Genanskaffelsespriser!$D298-(2009-D$3)/$C292*Genanskaffelsespriser!$D298*D292))","v":0},{"$f":"IF((E292*Genanskaffelsespriser!$D298-(2009-E$3)/$C292*Genanskaffelsespriser!$D298*E292)<0,0,(E292*Genanskaffelsespriser!$D298-(2009-E$3)/$C292*Genanskaffelsespriser!$D298*E292))","v":0},{"$f":"IF((F292*Genanskaffelsespriser!$D298-(2009-F$3)/$C292*Genanskaffelsespriser!$D298*F292)<0,0,(F292*Genanskaffelsespriser!$D298-(2009-F$3)/$C292*Genanskaffelsespriser!$D298*F292))","v":0},{"$f":"IF((G292*Genanskaffelsespriser!$D298-(2009-G$3)/$C292*Genanskaffelsespriser!$D298*G292)<0,0,(G292*Genanskaffelsespriser!$D298-(2009-G$3)/$C292*Genanskaffelsespriser!$D298*G292))","v":0},{"$f":"IF((H292*Genanskaffelsespriser!$D298-(2009-H$3)/$C292*Genanskaffelsespriser!$D298*H292)<0,0,(H292*Genanskaffelsespriser!$D298-(2009-H$3)/$C292*Genanskaffelsespriser!$D298*H292))","v":0},{"$f":"IF((I292*Genanskaffelsespriser!$D298-(2009-I$3)/$C292*Genanskaffelsespriser!$D298*I292)<0,0,(I292*Genanskaffelsespriser!$D298-(2009-I$3)/$C292*Genanskaffelsespriser!$D298*I292))","v":0},{"$f":"IF((J292*Genanskaffelsespriser!$D298-(2009-J$3)/$C292*Genanskaffelsespriser!$D298*J292)<0,0,(J292*Genanskaffelsespriser!$D298-(2009-J$3)/$C292*Genanskaffelsespriser!$D298*J292))","v":0},{"$f":"IF((K292*Genanskaffelsespriser!$D298-(2009-K$3)/$C292*Genanskaffelsespriser!$D298*K292)<0,0,(K292*Genanskaffelsespriser!$D298-(2009-K$3)/$C292*Genanskaffelsespriser!$D298*K292))","v":0},{"$f":"IF((L292*Genanskaffelsespriser!$D298-(2009-L$3)/$C292*Genanskaffelsespriser!$D298*L292)<0,0,(L292*Genanskaffelsespriser!$D298-(2009-L$3)/$C292*Genanskaffelsespriser!$D298*L292))","v":0},{"$f":"IF((M292*Genanskaffelsespriser!$D298-(2009-M$3)/$C292*Genanskaffelsespriser!$D298*M292)<0,0,(M292*Genanskaffelsespriser!$D298-(2009-M$3)/$C292*Genanskaffelsespriser!$D298*M292))","v":0},{"$f":"IF((N292*Genanskaffelsespriser!$D298-(2009-N$3)/$C292*Genanskaffelsespriser!$D298*N292)<0,0,(N292*Genanskaffelsespriser!$D298-(2009-N$3)/$C292*Genanskaffelsespriser!$D298*N292))","v":0},{"$f":"IF((O292*Genanskaffelsespriser!$D298-(2009-O$3)/$C292*Genanskaffelsespriser!$D298*O292)<0,0,(O292*Genanskaffelsespriser!$D298-(2009-O$3)/$C292*Genanskaffelsespriser!$D298*O292))","v":0},{"$f":"IF((P292*Genanskaffelsespriser!$D298-(2009-P$3)/$C292*Genanskaffelsespriser!$D298*P292)<0,0,(P292*Genanskaffelsespriser!$D298-(2009-P$3)/$C292*Genanskaffelsespriser!$D298*P292))","v":0},{"$f":"IF((Q292*Genanskaffelsespriser!$D298-(2009-Q$3)/$C292*Genanskaffelsespriser!$D298*Q292)<0,0,(Q292*Genanskaffelsespriser!$D298-(2009-Q$3)/$C292*Genanskaffelsespriser!$D298*Q292))","v":0},{"$f":"IF((R292*Genanskaffelsespriser!$D298-(2009-R$3)/$C292*Genanskaffelsespriser!$D298*R292)<0,0,(R292*Genanskaffelsespriser!$D298-(2009-R$3)/$C292*Genanskaffelsespriser!$D298*R292))","v":0},{"$f":"IF((S292*Genanskaffelsespriser!$D298-(2009-S$3)/$C292*Genanskaffelsespriser!$D298*S292)<0,0,(S292*Genanskaffelsespriser!$D298-(2009-S$3)/$C292*Genanskaffelsespriser!$D298*S292))","v":0},{"$f":"IF((T292*Genanskaffelsespriser!$D298-(2009-T$3)/$C292*Genanskaffelsespriser!$D298*T292)<0,0,(T292*Genanskaffelsespriser!$D298-(2009-T$3)/$C292*Genanskaffelsespriser!$D298*T292))","v":0},{"$f":"IF((U292*Genanskaffelsespriser!$D298-(2009-U$3)/$C292*Genanskaffelsespriser!$D298*U292)<0,0,(U292*Genanskaffelsespriser!$D298-(2009-U$3)/$C292*Genanskaffelsespriser!$D298*U292))","v":0},{"$f":"IF((V292*Genanskaffelsespriser!$D298-(2009-V$3)/$C292*Genanskaffelsespriser!$D298*V292)<0,0,(V292*Genanskaffelsespriser!$D298-(2009-V$3)/$C292*Genanskaffelsespriser!$D298*V292))","v":0},{"$f":"IF((W292*Genanskaffelsespriser!$D298-(2009-W$3)/$C292*Genanskaffelsespriser!$D298*W292)<0,0,(W292*Genanskaffelsespriser!$D298-(2009-W$3)/$C292*Genanskaffelsespriser!$D298*W292))","v":0},{"$f":"IF((X292*Genanskaffelsespriser!$D298-(2009-X$3)/$C292*Genanskaffelsespriser!$D298*X292)<0,0,(X292*Genanskaffelsespriser!$D298-(2009-X$3)/$C292*Genanskaffelsespriser!$D298*X292))","v":0},{"$f":"IF((Y292*Genanskaffelsespriser!$D298-(2009-Y$3)/$C292*Genanskaffelsespriser!$D298*Y292)<0,0,(Y292*Genanskaffelsespriser!$D298-(2009-Y$3)/$C292*Genanskaffelsespriser!$D298*Y292))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA292","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB292","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC292","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD292","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE292","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF292","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG292","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH292","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI292","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ292","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK292","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL292","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM292","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN292","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO292","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP292","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ292","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR292","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS292","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT292","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU292","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B299","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E299","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D293*Genanskaffelsespriser!$D299-(2009-D$3)/$C293*Genanskaffelsespriser!$D299*D293)<0,0,(D293*Genanskaffelsespriser!$D299-(2009-D$3)/$C293*Genanskaffelsespriser!$D299*D293))","v":0},{"$f":"IF((E293*Genanskaffelsespriser!$D299-(2009-E$3)/$C293*Genanskaffelsespriser!$D299*E293)<0,0,(E293*Genanskaffelsespriser!$D299-(2009-E$3)/$C293*Genanskaffelsespriser!$D299*E293))","v":0},{"$f":"IF((F293*Genanskaffelsespriser!$D299-(2009-F$3)/$C293*Genanskaffelsespriser!$D299*F293)<0,0,(F293*Genanskaffelsespriser!$D299-(2009-F$3)/$C293*Genanskaffelsespriser!$D299*F293))","v":0},{"$f":"IF((G293*Genanskaffelsespriser!$D299-(2009-G$3)/$C293*Genanskaffelsespriser!$D299*G293)<0,0,(G293*Genanskaffelsespriser!$D299-(2009-G$3)/$C293*Genanskaffelsespriser!$D299*G293))","v":0},{"$f":"IF((H293*Genanskaffelsespriser!$D299-(2009-H$3)/$C293*Genanskaffelsespriser!$D299*H293)<0,0,(H293*Genanskaffelsespriser!$D299-(2009-H$3)/$C293*Genanskaffelsespriser!$D299*H293))","v":0},{"$f":"IF((I293*Genanskaffelsespriser!$D299-(2009-I$3)/$C293*Genanskaffelsespriser!$D299*I293)<0,0,(I293*Genanskaffelsespriser!$D299-(2009-I$3)/$C293*Genanskaffelsespriser!$D299*I293))","v":0},{"$f":"IF((J293*Genanskaffelsespriser!$D299-(2009-J$3)/$C293*Genanskaffelsespriser!$D299*J293)<0,0,(J293*Genanskaffelsespriser!$D299-(2009-J$3)/$C293*Genanskaffelsespriser!$D299*J293))","v":0},{"$f":"IF((K293*Genanskaffelsespriser!$D299-(2009-K$3)/$C293*Genanskaffelsespriser!$D299*K293)<0,0,(K293*Genanskaffelsespriser!$D299-(2009-K$3)/$C293*Genanskaffelsespriser!$D299*K293))","v":0},{"$f":"IF((L293*Genanskaffelsespriser!$D299-(2009-L$3)/$C293*Genanskaffelsespriser!$D299*L293)<0,0,(L293*Genanskaffelsespriser!$D299-(2009-L$3)/$C293*Genanskaffelsespriser!$D299*L293))","v":0},{"$f":"IF((M293*Genanskaffelsespriser!$D299-(2009-M$3)/$C293*Genanskaffelsespriser!$D299*M293)<0,0,(M293*Genanskaffelsespriser!$D299-(2009-M$3)/$C293*Genanskaffelsespriser!$D299*M293))","v":0},{"$f":"IF((N293*Genanskaffelsespriser!$D299-(2009-N$3)/$C293*Genanskaffelsespriser!$D299*N293)<0,0,(N293*Genanskaffelsespriser!$D299-(2009-N$3)/$C293*Genanskaffelsespriser!$D299*N293))","v":0},{"$f":"IF((O293*Genanskaffelsespriser!$D299-(2009-O$3)/$C293*Genanskaffelsespriser!$D299*O293)<0,0,(O293*Genanskaffelsespriser!$D299-(2009-O$3)/$C293*Genanskaffelsespriser!$D299*O293))","v":0},{"$f":"IF((P293*Genanskaffelsespriser!$D299-(2009-P$3)/$C293*Genanskaffelsespriser!$D299*P293)<0,0,(P293*Genanskaffelsespriser!$D299-(2009-P$3)/$C293*Genanskaffelsespriser!$D299*P293))","v":0},{"$f":"IF((Q293*Genanskaffelsespriser!$D299-(2009-Q$3)/$C293*Genanskaffelsespriser!$D299*Q293)<0,0,(Q293*Genanskaffelsespriser!$D299-(2009-Q$3)/$C293*Genanskaffelsespriser!$D299*Q293))","v":0},{"$f":"IF((R293*Genanskaffelsespriser!$D299-(2009-R$3)/$C293*Genanskaffelsespriser!$D299*R293)<0,0,(R293*Genanskaffelsespriser!$D299-(2009-R$3)/$C293*Genanskaffelsespriser!$D299*R293))","v":0},{"$f":"IF((S293*Genanskaffelsespriser!$D299-(2009-S$3)/$C293*Genanskaffelsespriser!$D299*S293)<0,0,(S293*Genanskaffelsespriser!$D299-(2009-S$3)/$C293*Genanskaffelsespriser!$D299*S293))","v":0},{"$f":"IF((T293*Genanskaffelsespriser!$D299-(2009-T$3)/$C293*Genanskaffelsespriser!$D299*T293)<0,0,(T293*Genanskaffelsespriser!$D299-(2009-T$3)/$C293*Genanskaffelsespriser!$D299*T293))","v":0},{"$f":"IF((U293*Genanskaffelsespriser!$D299-(2009-U$3)/$C293*Genanskaffelsespriser!$D299*U293)<0,0,(U293*Genanskaffelsespriser!$D299-(2009-U$3)/$C293*Genanskaffelsespriser!$D299*U293))","v":0},{"$f":"IF((V293*Genanskaffelsespriser!$D299-(2009-V$3)/$C293*Genanskaffelsespriser!$D299*V293)<0,0,(V293*Genanskaffelsespriser!$D299-(2009-V$3)/$C293*Genanskaffelsespriser!$D299*V293))","v":0},{"$f":"IF((W293*Genanskaffelsespriser!$D299-(2009-W$3)/$C293*Genanskaffelsespriser!$D299*W293)<0,0,(W293*Genanskaffelsespriser!$D299-(2009-W$3)/$C293*Genanskaffelsespriser!$D299*W293))","v":0},{"$f":"IF((X293*Genanskaffelsespriser!$D299-(2009-X$3)/$C293*Genanskaffelsespriser!$D299*X293)<0,0,(X293*Genanskaffelsespriser!$D299-(2009-X$3)/$C293*Genanskaffelsespriser!$D299*X293))","v":0},{"$f":"IF((Y293*Genanskaffelsespriser!$D299-(2009-Y$3)/$C293*Genanskaffelsespriser!$D299*Y293)<0,0,(Y293*Genanskaffelsespriser!$D299-(2009-Y$3)/$C293*Genanskaffelsespriser!$D299*Y293))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA293","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB293","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC293","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD293","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE293","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF293","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG293","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH293","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI293","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ293","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK293","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL293","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM293","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN293","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO293","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP293","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ293","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR293","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS293","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT293","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU293","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B300","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E300","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D294*Genanskaffelsespriser!$D300-(2009-D$3)/($C294+D295)*Genanskaffelsespriser!$D300*D294)<0,0,(D294*Genanskaffelsespriser!$D300-(2009-D$3)/($C294+D295)*Genanskaffelsespriser!$D300*D294))","v":0},{"$f":"IF((E294*Genanskaffelsespriser!$D300-(2009-E$3)/($C294+E295)*Genanskaffelsespriser!$D300*E294)<0,0,(E294*Genanskaffelsespriser!$D300-(2009-E$3)/($C294+E295)*Genanskaffelsespriser!$D300*E294))","v":0},{"$f":"IF((F294*Genanskaffelsespriser!$D300-(2009-F$3)/($C294+F295)*Genanskaffelsespriser!$D300*F294)<0,0,(F294*Genanskaffelsespriser!$D300-(2009-F$3)/($C294+F295)*Genanskaffelsespriser!$D300*F294))","v":0},{"$f":"IF((G294*Genanskaffelsespriser!$D300-(2009-G$3)/($C294+G295)*Genanskaffelsespriser!$D300*G294)<0,0,(G294*Genanskaffelsespriser!$D300-(2009-G$3)/($C294+G295)*Genanskaffelsespriser!$D300*G294))","v":0},{"$f":"IF((H294*Genanskaffelsespriser!$D300-(2009-H$3)/($C294+H295)*Genanskaffelsespriser!$D300*H294)<0,0,(H294*Genanskaffelsespriser!$D300-(2009-H$3)/($C294+H295)*Genanskaffelsespriser!$D300*H294))","v":0},{"$f":"IF((I294*Genanskaffelsespriser!$D300-(2009-I$3)/($C294+I295)*Genanskaffelsespriser!$D300*I294)<0,0,(I294*Genanskaffelsespriser!$D300-(2009-I$3)/($C294+I295)*Genanskaffelsespriser!$D300*I294))","v":0},{"$f":"IF((J294*Genanskaffelsespriser!$D300-(2009-J$3)/($C294+J295)*Genanskaffelsespriser!$D300*J294)<0,0,(J294*Genanskaffelsespriser!$D300-(2009-J$3)/($C294+J295)*Genanskaffelsespriser!$D300*J294))","v":0},{"$f":"IF((K294*Genanskaffelsespriser!$D300-(2009-K$3)/($C294+K295)*Genanskaffelsespriser!$D300*K294)<0,0,(K294*Genanskaffelsespriser!$D300-(2009-K$3)/($C294+K295)*Genanskaffelsespriser!$D300*K294))","v":0},{"$f":"IF((L294*Genanskaffelsespriser!$D300-(2009-L$3)/($C294+L295)*Genanskaffelsespriser!$D300*L294)<0,0,(L294*Genanskaffelsespriser!$D300-(2009-L$3)/($C294+L295)*Genanskaffelsespriser!$D300*L294))","v":0},{"$f":"IF((M294*Genanskaffelsespriser!$D300-(2009-M$3)/($C294+M295)*Genanskaffelsespriser!$D300*M294)<0,0,(M294*Genanskaffelsespriser!$D300-(2009-M$3)/($C294+M295)*Genanskaffelsespriser!$D300*M294))","v":0},{"$f":"IF((N294*Genanskaffelsespriser!$D300-(2009-N$3)/($C294+N295)*Genanskaffelsespriser!$D300*N294)<0,0,(N294*Genanskaffelsespriser!$D300-(2009-N$3)/($C294+N295)*Genanskaffelsespriser!$D300*N294))","v":0},{"$f":"IF((O294*Genanskaffelsespriser!$D300-(2009-O$3)/($C294+O295)*Genanskaffelsespriser!$D300*O294)<0,0,(O294*Genanskaffelsespriser!$D300-(2009-O$3)/($C294+O295)*Genanskaffelsespriser!$D300*O294))","v":0},{"$f":"IF((P294*Genanskaffelsespriser!$D300-(2009-P$3)/($C294+P295)*Genanskaffelsespriser!$D300*P294)<0,0,(P294*Genanskaffelsespriser!$D300-(2009-P$3)/($C294+P295)*Genanskaffelsespriser!$D300*P294))","v":0},{"$f":"IF((Q294*Genanskaffelsespriser!$D300-(2009-Q$3)/($C294+Q295)*Genanskaffelsespriser!$D300*Q294)<0,0,(Q294*Genanskaffelsespriser!$D300-(2009-Q$3)/($C294+Q295)*Genanskaffelsespriser!$D300*Q294))","v":0},{"$f":"IF((R294*Genanskaffelsespriser!$D300-(2009-R$3)/($C294+R295)*Genanskaffelsespriser!$D300*R294)<0,0,(R294*Genanskaffelsespriser!$D300-(2009-R$3)/($C294+R295)*Genanskaffelsespriser!$D300*R294))","v":0},{"$f":"IF((S294*Genanskaffelsespriser!$D300-(2009-S$3)/($C294+S295)*Genanskaffelsespriser!$D300*S294)<0,0,(S294*Genanskaffelsespriser!$D300-(2009-S$3)/($C294+S295)*Genanskaffelsespriser!$D300*S294))","v":0},{"$f":"IF((T294*Genanskaffelsespriser!$D300-(2009-T$3)/($C294+T295)*Genanskaffelsespriser!$D300*T294)<0,0,(T294*Genanskaffelsespriser!$D300-(2009-T$3)/($C294+T295)*Genanskaffelsespriser!$D300*T294))","v":0},{"$f":"IF((U294*Genanskaffelsespriser!$D300-(2009-U$3)/($C294+U295)*Genanskaffelsespriser!$D300*U294)<0,0,(U294*Genanskaffelsespriser!$D300-(2009-U$3)/($C294+U295)*Genanskaffelsespriser!$D300*U294))","v":0},{"$f":"IF((V294*Genanskaffelsespriser!$D300-(2009-V$3)/($C294+V295)*Genanskaffelsespriser!$D300*V294)<0,0,(V294*Genanskaffelsespriser!$D300-(2009-V$3)/($C294+V295)*Genanskaffelsespriser!$D300*V294))","v":0},{"$f":"IF((W294*Genanskaffelsespriser!$D300-(2009-W$3)/($C294+W295)*Genanskaffelsespriser!$D300*W294)<0,0,(W294*Genanskaffelsespriser!$D300-(2009-W$3)/($C294+W295)*Genanskaffelsespriser!$D300*W294))","v":0},{"$f":"IF((X294*Genanskaffelsespriser!$D300-(2009-X$3)/($C294+X295)*Genanskaffelsespriser!$D300*X294)<0,0,(X294*Genanskaffelsespriser!$D300-(2009-X$3)/($C294+X295)*Genanskaffelsespriser!$D300*X294))","v":0},{"$f":"IF((Y294*Genanskaffelsespriser!$D300-(2009-Y$3)/($C294+Y295)*Genanskaffelsespriser!$D300*Y294)<0,0,(Y294*Genanskaffelsespriser!$D300-(2009-Y$3)/($C294+Y295)*Genanskaffelsespriser!$D300*Y294))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA294","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB294","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC294","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD294","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE294","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF294","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG294","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH294","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI294","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ294","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK294","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL294","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM294","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN294","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO294","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP294","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ294","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR294","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS294","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT294","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU294","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW297:AW314)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT297:BT314)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ297:CQ314)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B302","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E302","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D297*Genanskaffelsespriser!$D302-(2009-D$3)/($C297+D298)*Genanskaffelsespriser!$D302*D297)<0,0,(D297*Genanskaffelsespriser!$D302-(2009-D$3)/($C297+D298)*Genanskaffelsespriser!$D302*D297))","v":0},{"$f":"IF((E297*Genanskaffelsespriser!$D302-(2009-E$3)/($C297+E298)*Genanskaffelsespriser!$D302*E297)<0,0,(E297*Genanskaffelsespriser!$D302-(2009-E$3)/($C297+E298)*Genanskaffelsespriser!$D302*E297))","v":0},{"$f":"IF((F297*Genanskaffelsespriser!$D302-(2009-F$3)/($C297+F298)*Genanskaffelsespriser!$D302*F297)<0,0,(F297*Genanskaffelsespriser!$D302-(2009-F$3)/($C297+F298)*Genanskaffelsespriser!$D302*F297))","v":0},{"$f":"IF((G297*Genanskaffelsespriser!$D302-(2009-G$3)/($C297+G298)*Genanskaffelsespriser!$D302*G297)<0,0,(G297*Genanskaffelsespriser!$D302-(2009-G$3)/($C297+G298)*Genanskaffelsespriser!$D302*G297))","v":0},{"$f":"IF((H297*Genanskaffelsespriser!$D302-(2009-H$3)/($C297+H298)*Genanskaffelsespriser!$D302*H297)<0,0,(H297*Genanskaffelsespriser!$D302-(2009-H$3)/($C297+H298)*Genanskaffelsespriser!$D302*H297))","v":0},{"$f":"IF((I297*Genanskaffelsespriser!$D302-(2009-I$3)/($C297+I298)*Genanskaffelsespriser!$D302*I297)<0,0,(I297*Genanskaffelsespriser!$D302-(2009-I$3)/($C297+I298)*Genanskaffelsespriser!$D302*I297))","v":0},{"$f":"IF((J297*Genanskaffelsespriser!$D302-(2009-J$3)/($C297+J298)*Genanskaffelsespriser!$D302*J297)<0,0,(J297*Genanskaffelsespriser!$D302-(2009-J$3)/($C297+J298)*Genanskaffelsespriser!$D302*J297))","v":0},{"$f":"IF((K297*Genanskaffelsespriser!$D302-(2009-K$3)/($C297+K298)*Genanskaffelsespriser!$D302*K297)<0,0,(K297*Genanskaffelsespriser!$D302-(2009-K$3)/($C297+K298)*Genanskaffelsespriser!$D302*K297))","v":0},{"$f":"IF((L297*Genanskaffelsespriser!$D302-(2009-L$3)/($C297+L298)*Genanskaffelsespriser!$D302*L297)<0,0,(L297*Genanskaffelsespriser!$D302-(2009-L$3)/($C297+L298)*Genanskaffelsespriser!$D302*L297))","v":0},{"$f":"IF((M297*Genanskaffelsespriser!$D302-(2009-M$3)/($C297+M298)*Genanskaffelsespriser!$D302*M297)<0,0,(M297*Genanskaffelsespriser!$D302-(2009-M$3)/($C297+M298)*Genanskaffelsespriser!$D302*M297))","v":0},{"$f":"IF((N297*Genanskaffelsespriser!$D302-(2009-N$3)/($C297+N298)*Genanskaffelsespriser!$D302*N297)<0,0,(N297*Genanskaffelsespriser!$D302-(2009-N$3)/($C297+N298)*Genanskaffelsespriser!$D302*N297))","v":0},{"$f":"IF((O297*Genanskaffelsespriser!$D302-(2009-O$3)/($C297+O298)*Genanskaffelsespriser!$D302*O297)<0,0,(O297*Genanskaffelsespriser!$D302-(2009-O$3)/($C297+O298)*Genanskaffelsespriser!$D302*O297))","v":0},{"$f":"IF((P297*Genanskaffelsespriser!$D302-(2009-P$3)/($C297+P298)*Genanskaffelsespriser!$D302*P297)<0,0,(P297*Genanskaffelsespriser!$D302-(2009-P$3)/($C297+P298)*Genanskaffelsespriser!$D302*P297))","v":0},{"$f":"IF((Q297*Genanskaffelsespriser!$D302-(2009-Q$3)/($C297+Q298)*Genanskaffelsespriser!$D302*Q297)<0,0,(Q297*Genanskaffelsespriser!$D302-(2009-Q$3)/($C297+Q298)*Genanskaffelsespriser!$D302*Q297))","v":0},{"$f":"IF((R297*Genanskaffelsespriser!$D302-(2009-R$3)/($C297+R298)*Genanskaffelsespriser!$D302*R297)<0,0,(R297*Genanskaffelsespriser!$D302-(2009-R$3)/($C297+R298)*Genanskaffelsespriser!$D302*R297))","v":0},{"$f":"IF((S297*Genanskaffelsespriser!$D302-(2009-S$3)/($C297+S298)*Genanskaffelsespriser!$D302*S297)<0,0,(S297*Genanskaffelsespriser!$D302-(2009-S$3)/($C297+S298)*Genanskaffelsespriser!$D302*S297))","v":0},{"$f":"IF((T297*Genanskaffelsespriser!$D302-(2009-T$3)/($C297+T298)*Genanskaffelsespriser!$D302*T297)<0,0,(T297*Genanskaffelsespriser!$D302-(2009-T$3)/($C297+T298)*Genanskaffelsespriser!$D302*T297))","v":0},{"$f":"IF((U297*Genanskaffelsespriser!$D302-(2009-U$3)/($C297+U298)*Genanskaffelsespriser!$D302*U297)<0,0,(U297*Genanskaffelsespriser!$D302-(2009-U$3)/($C297+U298)*Genanskaffelsespriser!$D302*U297))","v":0},{"$f":"IF((V297*Genanskaffelsespriser!$D302-(2009-V$3)/($C297+V298)*Genanskaffelsespriser!$D302*V297)<0,0,(V297*Genanskaffelsespriser!$D302-(2009-V$3)/($C297+V298)*Genanskaffelsespriser!$D302*V297))","v":0},{"$f":"IF((W297*Genanskaffelsespriser!$D302-(2009-W$3)/($C297+W298)*Genanskaffelsespriser!$D302*W297)<0,0,(W297*Genanskaffelsespriser!$D302-(2009-W$3)/($C297+W298)*Genanskaffelsespriser!$D302*W297))","v":0},{"$f":"IF((X297*Genanskaffelsespriser!$D302-(2009-X$3)/($C297+X298)*Genanskaffelsespriser!$D302*X297)<0,0,(X297*Genanskaffelsespriser!$D302-(2009-X$3)/($C297+X298)*Genanskaffelsespriser!$D302*X297))","v":0},{"$f":"IF((Y297*Genanskaffelsespriser!$D302-(2009-Y$3)/($C297+Y298)*Genanskaffelsespriser!$D302*Y297)<0,0,(Y297*Genanskaffelsespriser!$D302-(2009-Y$3)/($C297+Y298)*Genanskaffelsespriser!$D302*Y297))","v":0},{"$f":"+SUM(AA297:AV297)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA297","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB297","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC297","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD297","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE297","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF297","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG297","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH297","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI297","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ297","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK297","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL297","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM297","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN297","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO297","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP297","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ297","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR297","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS297","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT297","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU297","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV297","v":0},{"$f":"+SUM(AX297:BS297)","v":0},{"$f":"(AA297+AX297)/2","v":0},{"$f":"(AB297+AY297)/2","v":0},{"$f":"(AC297+AZ297)/2","v":0},{"$f":"(AD297+BA297)/2","v":0},{"$f":"(AE297+BB297)/2","v":0},{"$f":"(AF297+BC297)/2","v":0},{"$f":"(AG297+BD297)/2","v":0},{"$f":"(AH297+BE297)/2","v":0},{"$f":"(AI297+BF297)/2","v":0},{"$f":"(AJ297+BG297)/2","v":0},{"$f":"(AK297+BH297)/2","v":0},{"$f":"(AL297+BI297)/2","v":0},{"$f":"(AM297+BJ297)/2","v":0},{"$f":"(AN297+BK297)/2","v":0},{"$f":"(AO297+BL297)/2","v":0},{"$f":"(AP297+BM297)/2","v":0},{"$f":"(AQ297+BN297)/2","v":0},{"$f":"(AR297+BO297)/2","v":0},{"$f":"(AS297+BP297)/2","v":0},{"$f":"(AT297+BQ297)/2","v":0},{"$f":"(AU297+BR297)/2","v":0},{"$f":"(AV297+BS297)/2","v":0},{"$f":"+AVERAGE(AW297,BT297)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B303","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E303","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D299*Genanskaffelsespriser!$D303-(2009-D$3)/($C299+D300)*Genanskaffelsespriser!$D303*D299)<0,0,(D299*Genanskaffelsespriser!$D303-(2009-D$3)/($C299+D300)*Genanskaffelsespriser!$D303*D299))","v":0},{"$f":"IF((E299*Genanskaffelsespriser!$D303-(2009-E$3)/($C299+E300)*Genanskaffelsespriser!$D303*E299)<0,0,(E299*Genanskaffelsespriser!$D303-(2009-E$3)/($C299+E300)*Genanskaffelsespriser!$D303*E299))","v":0},{"$f":"IF((F299*Genanskaffelsespriser!$D303-(2009-F$3)/($C299+F300)*Genanskaffelsespriser!$D303*F299)<0,0,(F299*Genanskaffelsespriser!$D303-(2009-F$3)/($C299+F300)*Genanskaffelsespriser!$D303*F299))","v":0},{"$f":"IF((G299*Genanskaffelsespriser!$D303-(2009-G$3)/($C299+G300)*Genanskaffelsespriser!$D303*G299)<0,0,(G299*Genanskaffelsespriser!$D303-(2009-G$3)/($C299+G300)*Genanskaffelsespriser!$D303*G299))","v":0},{"$f":"IF((H299*Genanskaffelsespriser!$D303-(2009-H$3)/($C299+H300)*Genanskaffelsespriser!$D303*H299)<0,0,(H299*Genanskaffelsespriser!$D303-(2009-H$3)/($C299+H300)*Genanskaffelsespriser!$D303*H299))","v":0},{"$f":"IF((I299*Genanskaffelsespriser!$D303-(2009-I$3)/($C299+I300)*Genanskaffelsespriser!$D303*I299)<0,0,(I299*Genanskaffelsespriser!$D303-(2009-I$3)/($C299+I300)*Genanskaffelsespriser!$D303*I299))","v":0},{"$f":"IF((J299*Genanskaffelsespriser!$D303-(2009-J$3)/($C299+J300)*Genanskaffelsespriser!$D303*J299)<0,0,(J299*Genanskaffelsespriser!$D303-(2009-J$3)/($C299+J300)*Genanskaffelsespriser!$D303*J299))","v":0},{"$f":"IF((K299*Genanskaffelsespriser!$D303-(2009-K$3)/($C299+K300)*Genanskaffelsespriser!$D303*K299)<0,0,(K299*Genanskaffelsespriser!$D303-(2009-K$3)/($C299+K300)*Genanskaffelsespriser!$D303*K299))","v":0},{"$f":"IF((L299*Genanskaffelsespriser!$D303-(2009-L$3)/($C299+L300)*Genanskaffelsespriser!$D303*L299)<0,0,(L299*Genanskaffelsespriser!$D303-(2009-L$3)/($C299+L300)*Genanskaffelsespriser!$D303*L299))","v":0},{"$f":"IF((M299*Genanskaffelsespriser!$D303-(2009-M$3)/($C299+M300)*Genanskaffelsespriser!$D303*M299)<0,0,(M299*Genanskaffelsespriser!$D303-(2009-M$3)/($C299+M300)*Genanskaffelsespriser!$D303*M299))","v":0},{"$f":"IF((N299*Genanskaffelsespriser!$D303-(2009-N$3)/($C299+N300)*Genanskaffelsespriser!$D303*N299)<0,0,(N299*Genanskaffelsespriser!$D303-(2009-N$3)/($C299+N300)*Genanskaffelsespriser!$D303*N299))","v":0},{"$f":"IF((O299*Genanskaffelsespriser!$D303-(2009-O$3)/($C299+O300)*Genanskaffelsespriser!$D303*O299)<0,0,(O299*Genanskaffelsespriser!$D303-(2009-O$3)/($C299+O300)*Genanskaffelsespriser!$D303*O299))","v":0},{"$f":"IF((P299*Genanskaffelsespriser!$D303-(2009-P$3)/($C299+P300)*Genanskaffelsespriser!$D303*P299)<0,0,(P299*Genanskaffelsespriser!$D303-(2009-P$3)/($C299+P300)*Genanskaffelsespriser!$D303*P299))","v":0},{"$f":"IF((Q299*Genanskaffelsespriser!$D303-(2009-Q$3)/($C299+Q300)*Genanskaffelsespriser!$D303*Q299)<0,0,(Q299*Genanskaffelsespriser!$D303-(2009-Q$3)/($C299+Q300)*Genanskaffelsespriser!$D303*Q299))","v":0},{"$f":"IF((R299*Genanskaffelsespriser!$D303-(2009-R$3)/($C299+R300)*Genanskaffelsespriser!$D303*R299)<0,0,(R299*Genanskaffelsespriser!$D303-(2009-R$3)/($C299+R300)*Genanskaffelsespriser!$D303*R299))","v":0},{"$f":"IF((S299*Genanskaffelsespriser!$D303-(2009-S$3)/($C299+S300)*Genanskaffelsespriser!$D303*S299)<0,0,(S299*Genanskaffelsespriser!$D303-(2009-S$3)/($C299+S300)*Genanskaffelsespriser!$D303*S299))","v":0},{"$f":"IF((T299*Genanskaffelsespriser!$D303-(2009-T$3)/($C299+T300)*Genanskaffelsespriser!$D303*T299)<0,0,(T299*Genanskaffelsespriser!$D303-(2009-T$3)/($C299+T300)*Genanskaffelsespriser!$D303*T299))","v":0},{"$f":"IF((U299*Genanskaffelsespriser!$D303-(2009-U$3)/($C299+U300)*Genanskaffelsespriser!$D303*U299)<0,0,(U299*Genanskaffelsespriser!$D303-(2009-U$3)/($C299+U300)*Genanskaffelsespriser!$D303*U299))","v":0},{"$f":"IF((V299*Genanskaffelsespriser!$D303-(2009-V$3)/($C299+V300)*Genanskaffelsespriser!$D303*V299)<0,0,(V299*Genanskaffelsespriser!$D303-(2009-V$3)/($C299+V300)*Genanskaffelsespriser!$D303*V299))","v":0},{"$f":"IF((W299*Genanskaffelsespriser!$D303-(2009-W$3)/($C299+W300)*Genanskaffelsespriser!$D303*W299)<0,0,(W299*Genanskaffelsespriser!$D303-(2009-W$3)/($C299+W300)*Genanskaffelsespriser!$D303*W299))","v":0},{"$f":"IF((X299*Genanskaffelsespriser!$D303-(2009-X$3)/($C299+X300)*Genanskaffelsespriser!$D303*X299)<0,0,(X299*Genanskaffelsespriser!$D303-(2009-X$3)/($C299+X300)*Genanskaffelsespriser!$D303*X299))","v":0},{"$f":"IF((Y299*Genanskaffelsespriser!$D303-(2009-Y$3)/($C299+Y300)*Genanskaffelsespriser!$D303*Y299)<0,0,(Y299*Genanskaffelsespriser!$D303-(2009-Y$3)/($C299+Y300)*Genanskaffelsespriser!$D303*Y299))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA299","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB299","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC299","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD299","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE299","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF299","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG299","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH299","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI299","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ299","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK299","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL299","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM299","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN299","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO299","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP299","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ299","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR299","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS299","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT299","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU299","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B304","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E304","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D301*Genanskaffelsespriser!$D304-(2009-D$3)/$C301*Genanskaffelsespriser!$D304*D301)<0,0,(D301*Genanskaffelsespriser!$D304-(2009-D$3)/$C301*Genanskaffelsespriser!$D304*D301))","v":0},{"$f":"IF((E301*Genanskaffelsespriser!$D304-(2009-E$3)/$C301*Genanskaffelsespriser!$D304*E301)<0,0,(E301*Genanskaffelsespriser!$D304-(2009-E$3)/$C301*Genanskaffelsespriser!$D304*E301))","v":0},{"$f":"IF((F301*Genanskaffelsespriser!$D304-(2009-F$3)/$C301*Genanskaffelsespriser!$D304*F301)<0,0,(F301*Genanskaffelsespriser!$D304-(2009-F$3)/$C301*Genanskaffelsespriser!$D304*F301))","v":0},{"$f":"IF((G301*Genanskaffelsespriser!$D304-(2009-G$3)/$C301*Genanskaffelsespriser!$D304*G301)<0,0,(G301*Genanskaffelsespriser!$D304-(2009-G$3)/$C301*Genanskaffelsespriser!$D304*G301))","v":0},{"$f":"IF((H301*Genanskaffelsespriser!$D304-(2009-H$3)/$C301*Genanskaffelsespriser!$D304*H301)<0,0,(H301*Genanskaffelsespriser!$D304-(2009-H$3)/$C301*Genanskaffelsespriser!$D304*H301))","v":0},{"$f":"IF((I301*Genanskaffelsespriser!$D304-(2009-I$3)/$C301*Genanskaffelsespriser!$D304*I301)<0,0,(I301*Genanskaffelsespriser!$D304-(2009-I$3)/$C301*Genanskaffelsespriser!$D304*I301))","v":0},{"$f":"IF((J301*Genanskaffelsespriser!$D304-(2009-J$3)/$C301*Genanskaffelsespriser!$D304*J301)<0,0,(J301*Genanskaffelsespriser!$D304-(2009-J$3)/$C301*Genanskaffelsespriser!$D304*J301))","v":0},{"$f":"IF((K301*Genanskaffelsespriser!$D304-(2009-K$3)/$C301*Genanskaffelsespriser!$D304*K301)<0,0,(K301*Genanskaffelsespriser!$D304-(2009-K$3)/$C301*Genanskaffelsespriser!$D304*K301))","v":0},{"$f":"IF((L301*Genanskaffelsespriser!$D304-(2009-L$3)/$C301*Genanskaffelsespriser!$D304*L301)<0,0,(L301*Genanskaffelsespriser!$D304-(2009-L$3)/$C301*Genanskaffelsespriser!$D304*L301))","v":0},{"$f":"IF((M301*Genanskaffelsespriser!$D304-(2009-M$3)/$C301*Genanskaffelsespriser!$D304*M301)<0,0,(M301*Genanskaffelsespriser!$D304-(2009-M$3)/$C301*Genanskaffelsespriser!$D304*M301))","v":0},{"$f":"IF((N301*Genanskaffelsespriser!$D304-(2009-N$3)/$C301*Genanskaffelsespriser!$D304*N301)<0,0,(N301*Genanskaffelsespriser!$D304-(2009-N$3)/$C301*Genanskaffelsespriser!$D304*N301))","v":0},{"$f":"IF((O301*Genanskaffelsespriser!$D304-(2009-O$3)/$C301*Genanskaffelsespriser!$D304*O301)<0,0,(O301*Genanskaffelsespriser!$D304-(2009-O$3)/$C301*Genanskaffelsespriser!$D304*O301))","v":0},{"$f":"IF((P301*Genanskaffelsespriser!$D304-(2009-P$3)/$C301*Genanskaffelsespriser!$D304*P301)<0,0,(P301*Genanskaffelsespriser!$D304-(2009-P$3)/$C301*Genanskaffelsespriser!$D304*P301))","v":0},{"$f":"IF((Q301*Genanskaffelsespriser!$D304-(2009-Q$3)/$C301*Genanskaffelsespriser!$D304*Q301)<0,0,(Q301*Genanskaffelsespriser!$D304-(2009-Q$3)/$C301*Genanskaffelsespriser!$D304*Q301))","v":0},{"$f":"IF((R301*Genanskaffelsespriser!$D304-(2009-R$3)/$C301*Genanskaffelsespriser!$D304*R301)<0,0,(R301*Genanskaffelsespriser!$D304-(2009-R$3)/$C301*Genanskaffelsespriser!$D304*R301))","v":0},{"$f":"IF((S301*Genanskaffelsespriser!$D304-(2009-S$3)/$C301*Genanskaffelsespriser!$D304*S301)<0,0,(S301*Genanskaffelsespriser!$D304-(2009-S$3)/$C301*Genanskaffelsespriser!$D304*S301))","v":0},{"$f":"IF((T301*Genanskaffelsespriser!$D304-(2009-T$3)/$C301*Genanskaffelsespriser!$D304*T301)<0,0,(T301*Genanskaffelsespriser!$D304-(2009-T$3)/$C301*Genanskaffelsespriser!$D304*T301))","v":0},{"$f":"IF((U301*Genanskaffelsespriser!$D304-(2009-U$3)/$C301*Genanskaffelsespriser!$D304*U301)<0,0,(U301*Genanskaffelsespriser!$D304-(2009-U$3)/$C301*Genanskaffelsespriser!$D304*U301))","v":0},{"$f":"IF((V301*Genanskaffelsespriser!$D304-(2009-V$3)/$C301*Genanskaffelsespriser!$D304*V301)<0,0,(V301*Genanskaffelsespriser!$D304-(2009-V$3)/$C301*Genanskaffelsespriser!$D304*V301))","v":0},{"$f":"IF((W301*Genanskaffelsespriser!$D304-(2009-W$3)/$C301*Genanskaffelsespriser!$D304*W301)<0,0,(W301*Genanskaffelsespriser!$D304-(2009-W$3)/$C301*Genanskaffelsespriser!$D304*W301))","v":0},{"$f":"IF((X301*Genanskaffelsespriser!$D304-(2009-X$3)/$C301*Genanskaffelsespriser!$D304*X301)<0,0,(X301*Genanskaffelsespriser!$D304-(2009-X$3)/$C301*Genanskaffelsespriser!$D304*X301))","v":0},{"$f":"IF((Y301*Genanskaffelsespriser!$D304-(2009-Y$3)/$C301*Genanskaffelsespriser!$D304*Y301)<0,0,(Y301*Genanskaffelsespriser!$D304-(2009-Y$3)/$C301*Genanskaffelsespriser!$D304*Y301))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA301","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB301","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC301","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD301","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE301","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF301","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG301","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH301","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI301","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ301","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK301","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL301","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM301","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN301","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO301","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP301","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ301","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR301","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS301","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT301","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU301","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B305","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E305","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D302*Genanskaffelsespriser!$D305-(2009-D$3)/$C302*Genanskaffelsespriser!$D305*D302)<0,0,(D302*Genanskaffelsespriser!$D305-(2009-D$3)/$C302*Genanskaffelsespriser!$D305*D302))","v":0},{"$f":"IF((E302*Genanskaffelsespriser!$D305-(2009-E$3)/$C302*Genanskaffelsespriser!$D305*E302)<0,0,(E302*Genanskaffelsespriser!$D305-(2009-E$3)/$C302*Genanskaffelsespriser!$D305*E302))","v":0},{"$f":"IF((F302*Genanskaffelsespriser!$D305-(2009-F$3)/$C302*Genanskaffelsespriser!$D305*F302)<0,0,(F302*Genanskaffelsespriser!$D305-(2009-F$3)/$C302*Genanskaffelsespriser!$D305*F302))","v":0},{"$f":"IF((G302*Genanskaffelsespriser!$D305-(2009-G$3)/$C302*Genanskaffelsespriser!$D305*G302)<0,0,(G302*Genanskaffelsespriser!$D305-(2009-G$3)/$C302*Genanskaffelsespriser!$D305*G302))","v":0},{"$f":"IF((H302*Genanskaffelsespriser!$D305-(2009-H$3)/$C302*Genanskaffelsespriser!$D305*H302)<0,0,(H302*Genanskaffelsespriser!$D305-(2009-H$3)/$C302*Genanskaffelsespriser!$D305*H302))","v":0},{"$f":"IF((I302*Genanskaffelsespriser!$D305-(2009-I$3)/$C302*Genanskaffelsespriser!$D305*I302)<0,0,(I302*Genanskaffelsespriser!$D305-(2009-I$3)/$C302*Genanskaffelsespriser!$D305*I302))","v":0},{"$f":"IF((J302*Genanskaffelsespriser!$D305-(2009-J$3)/$C302*Genanskaffelsespriser!$D305*J302)<0,0,(J302*Genanskaffelsespriser!$D305-(2009-J$3)/$C302*Genanskaffelsespriser!$D305*J302))","v":0},{"$f":"IF((K302*Genanskaffelsespriser!$D305-(2009-K$3)/$C302*Genanskaffelsespriser!$D305*K302)<0,0,(K302*Genanskaffelsespriser!$D305-(2009-K$3)/$C302*Genanskaffelsespriser!$D305*K302))","v":0},{"$f":"IF((L302*Genanskaffelsespriser!$D305-(2009-L$3)/$C302*Genanskaffelsespriser!$D305*L302)<0,0,(L302*Genanskaffelsespriser!$D305-(2009-L$3)/$C302*Genanskaffelsespriser!$D305*L302))","v":0},{"$f":"IF((M302*Genanskaffelsespriser!$D305-(2009-M$3)/$C302*Genanskaffelsespriser!$D305*M302)<0,0,(M302*Genanskaffelsespriser!$D305-(2009-M$3)/$C302*Genanskaffelsespriser!$D305*M302))","v":0},{"$f":"IF((N302*Genanskaffelsespriser!$D305-(2009-N$3)/$C302*Genanskaffelsespriser!$D305*N302)<0,0,(N302*Genanskaffelsespriser!$D305-(2009-N$3)/$C302*Genanskaffelsespriser!$D305*N302))","v":0},{"$f":"IF((O302*Genanskaffelsespriser!$D305-(2009-O$3)/$C302*Genanskaffelsespriser!$D305*O302)<0,0,(O302*Genanskaffelsespriser!$D305-(2009-O$3)/$C302*Genanskaffelsespriser!$D305*O302))","v":0},{"$f":"IF((P302*Genanskaffelsespriser!$D305-(2009-P$3)/$C302*Genanskaffelsespriser!$D305*P302)<0,0,(P302*Genanskaffelsespriser!$D305-(2009-P$3)/$C302*Genanskaffelsespriser!$D305*P302))","v":0},{"$f":"IF((Q302*Genanskaffelsespriser!$D305-(2009-Q$3)/$C302*Genanskaffelsespriser!$D305*Q302)<0,0,(Q302*Genanskaffelsespriser!$D305-(2009-Q$3)/$C302*Genanskaffelsespriser!$D305*Q302))","v":0},{"$f":"IF((R302*Genanskaffelsespriser!$D305-(2009-R$3)/$C302*Genanskaffelsespriser!$D305*R302)<0,0,(R302*Genanskaffelsespriser!$D305-(2009-R$3)/$C302*Genanskaffelsespriser!$D305*R302))","v":0},{"$f":"IF((S302*Genanskaffelsespriser!$D305-(2009-S$3)/$C302*Genanskaffelsespriser!$D305*S302)<0,0,(S302*Genanskaffelsespriser!$D305-(2009-S$3)/$C302*Genanskaffelsespriser!$D305*S302))","v":0},{"$f":"IF((T302*Genanskaffelsespriser!$D305-(2009-T$3)/$C302*Genanskaffelsespriser!$D305*T302)<0,0,(T302*Genanskaffelsespriser!$D305-(2009-T$3)/$C302*Genanskaffelsespriser!$D305*T302))","v":0},{"$f":"IF((U302*Genanskaffelsespriser!$D305-(2009-U$3)/$C302*Genanskaffelsespriser!$D305*U302)<0,0,(U302*Genanskaffelsespriser!$D305-(2009-U$3)/$C302*Genanskaffelsespriser!$D305*U302))","v":0},{"$f":"IF((V302*Genanskaffelsespriser!$D305-(2009-V$3)/$C302*Genanskaffelsespriser!$D305*V302)<0,0,(V302*Genanskaffelsespriser!$D305-(2009-V$3)/$C302*Genanskaffelsespriser!$D305*V302))","v":0},{"$f":"IF((W302*Genanskaffelsespriser!$D305-(2009-W$3)/$C302*Genanskaffelsespriser!$D305*W302)<0,0,(W302*Genanskaffelsespriser!$D305-(2009-W$3)/$C302*Genanskaffelsespriser!$D305*W302))","v":0},{"$f":"IF((X302*Genanskaffelsespriser!$D305-(2009-X$3)/$C302*Genanskaffelsespriser!$D305*X302)<0,0,(X302*Genanskaffelsespriser!$D305-(2009-X$3)/$C302*Genanskaffelsespriser!$D305*X302))","v":0},{"$f":"IF((Y302*Genanskaffelsespriser!$D305-(2009-Y$3)/$C302*Genanskaffelsespriser!$D305*Y302)<0,0,(Y302*Genanskaffelsespriser!$D305-(2009-Y$3)/$C302*Genanskaffelsespriser!$D305*Y302))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B306","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E306","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D303*Genanskaffelsespriser!$D306-(2009-D$3)/($C303+D304)*Genanskaffelsespriser!$D306*D303)<0,0,(D303*Genanskaffelsespriser!$D306-(2009-D$3)/($C303+D304)*Genanskaffelsespriser!$D306*D303))","v":0},{"$f":"IF((E303*Genanskaffelsespriser!$D306-(2009-E$3)/($C303+E304)*Genanskaffelsespriser!$D306*E303)<0,0,(E303*Genanskaffelsespriser!$D306-(2009-E$3)/($C303+E304)*Genanskaffelsespriser!$D306*E303))","v":0},{"$f":"IF((F303*Genanskaffelsespriser!$D306-(2009-F$3)/($C303+F304)*Genanskaffelsespriser!$D306*F303)<0,0,(F303*Genanskaffelsespriser!$D306-(2009-F$3)/($C303+F304)*Genanskaffelsespriser!$D306*F303))","v":0},{"$f":"IF((G303*Genanskaffelsespriser!$D306-(2009-G$3)/($C303+G304)*Genanskaffelsespriser!$D306*G303)<0,0,(G303*Genanskaffelsespriser!$D306-(2009-G$3)/($C303+G304)*Genanskaffelsespriser!$D306*G303))","v":0},{"$f":"IF((H303*Genanskaffelsespriser!$D306-(2009-H$3)/($C303+H304)*Genanskaffelsespriser!$D306*H303)<0,0,(H303*Genanskaffelsespriser!$D306-(2009-H$3)/($C303+H304)*Genanskaffelsespriser!$D306*H303))","v":0},{"$f":"IF((I303*Genanskaffelsespriser!$D306-(2009-I$3)/($C303+I304)*Genanskaffelsespriser!$D306*I303)<0,0,(I303*Genanskaffelsespriser!$D306-(2009-I$3)/($C303+I304)*Genanskaffelsespriser!$D306*I303))","v":0},{"$f":"IF((J303*Genanskaffelsespriser!$D306-(2009-J$3)/($C303+J304)*Genanskaffelsespriser!$D306*J303)<0,0,(J303*Genanskaffelsespriser!$D306-(2009-J$3)/($C303+J304)*Genanskaffelsespriser!$D306*J303))","v":0},{"$f":"IF((K303*Genanskaffelsespriser!$D306-(2009-K$3)/($C303+K304)*Genanskaffelsespriser!$D306*K303)<0,0,(K303*Genanskaffelsespriser!$D306-(2009-K$3)/($C303+K304)*Genanskaffelsespriser!$D306*K303))","v":0},{"$f":"IF((L303*Genanskaffelsespriser!$D306-(2009-L$3)/($C303+L304)*Genanskaffelsespriser!$D306*L303)<0,0,(L303*Genanskaffelsespriser!$D306-(2009-L$3)/($C303+L304)*Genanskaffelsespriser!$D306*L303))","v":0},{"$f":"IF((M303*Genanskaffelsespriser!$D306-(2009-M$3)/($C303+M304)*Genanskaffelsespriser!$D306*M303)<0,0,(M303*Genanskaffelsespriser!$D306-(2009-M$3)/($C303+M304)*Genanskaffelsespriser!$D306*M303))","v":0},{"$f":"IF((N303*Genanskaffelsespriser!$D306-(2009-N$3)/($C303+N304)*Genanskaffelsespriser!$D306*N303)<0,0,(N303*Genanskaffelsespriser!$D306-(2009-N$3)/($C303+N304)*Genanskaffelsespriser!$D306*N303))","v":0},{"$f":"IF((O303*Genanskaffelsespriser!$D306-(2009-O$3)/($C303+O304)*Genanskaffelsespriser!$D306*O303)<0,0,(O303*Genanskaffelsespriser!$D306-(2009-O$3)/($C303+O304)*Genanskaffelsespriser!$D306*O303))","v":0},{"$f":"IF((P303*Genanskaffelsespriser!$D306-(2009-P$3)/($C303+P304)*Genanskaffelsespriser!$D306*P303)<0,0,(P303*Genanskaffelsespriser!$D306-(2009-P$3)/($C303+P304)*Genanskaffelsespriser!$D306*P303))","v":0},{"$f":"IF((Q303*Genanskaffelsespriser!$D306-(2009-Q$3)/($C303+Q304)*Genanskaffelsespriser!$D306*Q303)<0,0,(Q303*Genanskaffelsespriser!$D306-(2009-Q$3)/($C303+Q304)*Genanskaffelsespriser!$D306*Q303))","v":0},{"$f":"IF((R303*Genanskaffelsespriser!$D306-(2009-R$3)/($C303+R304)*Genanskaffelsespriser!$D306*R303)<0,0,(R303*Genanskaffelsespriser!$D306-(2009-R$3)/($C303+R304)*Genanskaffelsespriser!$D306*R303))","v":0},{"$f":"IF((S303*Genanskaffelsespriser!$D306-(2009-S$3)/($C303+S304)*Genanskaffelsespriser!$D306*S303)<0,0,(S303*Genanskaffelsespriser!$D306-(2009-S$3)/($C303+S304)*Genanskaffelsespriser!$D306*S303))","v":0},{"$f":"IF((T303*Genanskaffelsespriser!$D306-(2009-T$3)/($C303+T304)*Genanskaffelsespriser!$D306*T303)<0,0,(T303*Genanskaffelsespriser!$D306-(2009-T$3)/($C303+T304)*Genanskaffelsespriser!$D306*T303))","v":0},{"$f":"IF((U303*Genanskaffelsespriser!$D306-(2009-U$3)/($C303+U304)*Genanskaffelsespriser!$D306*U303)<0,0,(U303*Genanskaffelsespriser!$D306-(2009-U$3)/($C303+U304)*Genanskaffelsespriser!$D306*U303))","v":0},{"$f":"IF((V303*Genanskaffelsespriser!$D306-(2009-V$3)/($C303+V304)*Genanskaffelsespriser!$D306*V303)<0,0,(V303*Genanskaffelsespriser!$D306-(2009-V$3)/($C303+V304)*Genanskaffelsespriser!$D306*V303))","v":0},{"$f":"IF((W303*Genanskaffelsespriser!$D306-(2009-W$3)/($C303+W304)*Genanskaffelsespriser!$D306*W303)<0,0,(W303*Genanskaffelsespriser!$D306-(2009-W$3)/($C303+W304)*Genanskaffelsespriser!$D306*W303))","v":0},{"$f":"IF((X303*Genanskaffelsespriser!$D306-(2009-X$3)/($C303+X304)*Genanskaffelsespriser!$D306*X303)<0,0,(X303*Genanskaffelsespriser!$D306-(2009-X$3)/($C303+X304)*Genanskaffelsespriser!$D306*X303))","v":0},{"$f":"IF((Y303*Genanskaffelsespriser!$D306-(2009-Y$3)/($C303+Y304)*Genanskaffelsespriser!$D306*Y303)<0,0,(Y303*Genanskaffelsespriser!$D306-(2009-Y$3)/($C303+Y304)*Genanskaffelsespriser!$D306*Y303))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA303","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB303","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC303","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD303","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE303","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF303","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG303","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH303","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI303","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ303","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK303","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL303","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM303","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN303","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO303","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP303","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ303","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR303","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS303","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT303","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU303","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B307","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E307","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D305*Genanskaffelsespriser!$D307-(2009-D$3)/$C305*Genanskaffelsespriser!$D307*D305)<0,0,(D305*Genanskaffelsespriser!$D307-(2009-D$3)/$C305*Genanskaffelsespriser!$D307*D305))","v":0},{"$f":"IF((E305*Genanskaffelsespriser!$D307-(2009-E$3)/$C305*Genanskaffelsespriser!$D307*E305)<0,0,(E305*Genanskaffelsespriser!$D307-(2009-E$3)/$C305*Genanskaffelsespriser!$D307*E305))","v":0},{"$f":"IF((F305*Genanskaffelsespriser!$D307-(2009-F$3)/$C305*Genanskaffelsespriser!$D307*F305)<0,0,(F305*Genanskaffelsespriser!$D307-(2009-F$3)/$C305*Genanskaffelsespriser!$D307*F305))","v":0},{"$f":"IF((G305*Genanskaffelsespriser!$D307-(2009-G$3)/$C305*Genanskaffelsespriser!$D307*G305)<0,0,(G305*Genanskaffelsespriser!$D307-(2009-G$3)/$C305*Genanskaffelsespriser!$D307*G305))","v":0},{"$f":"IF((H305*Genanskaffelsespriser!$D307-(2009-H$3)/$C305*Genanskaffelsespriser!$D307*H305)<0,0,(H305*Genanskaffelsespriser!$D307-(2009-H$3)/$C305*Genanskaffelsespriser!$D307*H305))","v":0},{"$f":"IF((I305*Genanskaffelsespriser!$D307-(2009-I$3)/$C305*Genanskaffelsespriser!$D307*I305)<0,0,(I305*Genanskaffelsespriser!$D307-(2009-I$3)/$C305*Genanskaffelsespriser!$D307*I305))","v":0},{"$f":"IF((J305*Genanskaffelsespriser!$D307-(2009-J$3)/$C305*Genanskaffelsespriser!$D307*J305)<0,0,(J305*Genanskaffelsespriser!$D307-(2009-J$3)/$C305*Genanskaffelsespriser!$D307*J305))","v":0},{"$f":"IF((K305*Genanskaffelsespriser!$D307-(2009-K$3)/$C305*Genanskaffelsespriser!$D307*K305)<0,0,(K305*Genanskaffelsespriser!$D307-(2009-K$3)/$C305*Genanskaffelsespriser!$D307*K305))","v":0},{"$f":"IF((L305*Genanskaffelsespriser!$D307-(2009-L$3)/$C305*Genanskaffelsespriser!$D307*L305)<0,0,(L305*Genanskaffelsespriser!$D307-(2009-L$3)/$C305*Genanskaffelsespriser!$D307*L305))","v":0},{"$f":"IF((M305*Genanskaffelsespriser!$D307-(2009-M$3)/$C305*Genanskaffelsespriser!$D307*M305)<0,0,(M305*Genanskaffelsespriser!$D307-(2009-M$3)/$C305*Genanskaffelsespriser!$D307*M305))","v":0},{"$f":"IF((N305*Genanskaffelsespriser!$D307-(2009-N$3)/$C305*Genanskaffelsespriser!$D307*N305)<0,0,(N305*Genanskaffelsespriser!$D307-(2009-N$3)/$C305*Genanskaffelsespriser!$D307*N305))","v":0},{"$f":"IF((O305*Genanskaffelsespriser!$D307-(2009-O$3)/$C305*Genanskaffelsespriser!$D307*O305)<0,0,(O305*Genanskaffelsespriser!$D307-(2009-O$3)/$C305*Genanskaffelsespriser!$D307*O305))","v":0},{"$f":"IF((P305*Genanskaffelsespriser!$D307-(2009-P$3)/$C305*Genanskaffelsespriser!$D307*P305)<0,0,(P305*Genanskaffelsespriser!$D307-(2009-P$3)/$C305*Genanskaffelsespriser!$D307*P305))","v":0},{"$f":"IF((Q305*Genanskaffelsespriser!$D307-(2009-Q$3)/$C305*Genanskaffelsespriser!$D307*Q305)<0,0,(Q305*Genanskaffelsespriser!$D307-(2009-Q$3)/$C305*Genanskaffelsespriser!$D307*Q305))","v":0},{"$f":"IF((R305*Genanskaffelsespriser!$D307-(2009-R$3)/$C305*Genanskaffelsespriser!$D307*R305)<0,0,(R305*Genanskaffelsespriser!$D307-(2009-R$3)/$C305*Genanskaffelsespriser!$D307*R305))","v":0},{"$f":"IF((S305*Genanskaffelsespriser!$D307-(2009-S$3)/$C305*Genanskaffelsespriser!$D307*S305)<0,0,(S305*Genanskaffelsespriser!$D307-(2009-S$3)/$C305*Genanskaffelsespriser!$D307*S305))","v":0},{"$f":"IF((T305*Genanskaffelsespriser!$D307-(2009-T$3)/$C305*Genanskaffelsespriser!$D307*T305)<0,0,(T305*Genanskaffelsespriser!$D307-(2009-T$3)/$C305*Genanskaffelsespriser!$D307*T305))","v":0},{"$f":"IF((U305*Genanskaffelsespriser!$D307-(2009-U$3)/$C305*Genanskaffelsespriser!$D307*U305)<0,0,(U305*Genanskaffelsespriser!$D307-(2009-U$3)/$C305*Genanskaffelsespriser!$D307*U305))","v":0},{"$f":"IF((V305*Genanskaffelsespriser!$D307-(2009-V$3)/$C305*Genanskaffelsespriser!$D307*V305)<0,0,(V305*Genanskaffelsespriser!$D307-(2009-V$3)/$C305*Genanskaffelsespriser!$D307*V305))","v":0},{"$f":"IF((W305*Genanskaffelsespriser!$D307-(2009-W$3)/$C305*Genanskaffelsespriser!$D307*W305)<0,0,(W305*Genanskaffelsespriser!$D307-(2009-W$3)/$C305*Genanskaffelsespriser!$D307*W305))","v":0},{"$f":"IF((X305*Genanskaffelsespriser!$D307-(2009-X$3)/$C305*Genanskaffelsespriser!$D307*X305)<0,0,(X305*Genanskaffelsespriser!$D307-(2009-X$3)/$C305*Genanskaffelsespriser!$D307*X305))","v":0},{"$f":"IF((Y305*Genanskaffelsespriser!$D307-(2009-Y$3)/$C305*Genanskaffelsespriser!$D307*Y305)<0,0,(Y305*Genanskaffelsespriser!$D307-(2009-Y$3)/$C305*Genanskaffelsespriser!$D307*Y305))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA305","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB305","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC305","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD305","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE305","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF305","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG305","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH305","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI305","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ305","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK305","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL305","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM305","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN305","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO305","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP305","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ305","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR305","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS305","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT305","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU305","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B308","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E308","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D306*Genanskaffelsespriser!$D308-(2009-D$3)/$C306*Genanskaffelsespriser!$D308*D306)<0,0,(D306*Genanskaffelsespriser!$D308-(2009-D$3)/$C306*Genanskaffelsespriser!$D308*D306))","v":0},{"$f":"IF((E306*Genanskaffelsespriser!$D308-(2009-E$3)/$C306*Genanskaffelsespriser!$D308*E306)<0,0,(E306*Genanskaffelsespriser!$D308-(2009-E$3)/$C306*Genanskaffelsespriser!$D308*E306))","v":0},{"$f":"IF((F306*Genanskaffelsespriser!$D308-(2009-F$3)/$C306*Genanskaffelsespriser!$D308*F306)<0,0,(F306*Genanskaffelsespriser!$D308-(2009-F$3)/$C306*Genanskaffelsespriser!$D308*F306))","v":0},{"$f":"IF((G306*Genanskaffelsespriser!$D308-(2009-G$3)/$C306*Genanskaffelsespriser!$D308*G306)<0,0,(G306*Genanskaffelsespriser!$D308-(2009-G$3)/$C306*Genanskaffelsespriser!$D308*G306))","v":0},{"$f":"IF((H306*Genanskaffelsespriser!$D308-(2009-H$3)/$C306*Genanskaffelsespriser!$D308*H306)<0,0,(H306*Genanskaffelsespriser!$D308-(2009-H$3)/$C306*Genanskaffelsespriser!$D308*H306))","v":0},{"$f":"IF((I306*Genanskaffelsespriser!$D308-(2009-I$3)/$C306*Genanskaffelsespriser!$D308*I306)<0,0,(I306*Genanskaffelsespriser!$D308-(2009-I$3)/$C306*Genanskaffelsespriser!$D308*I306))","v":0},{"$f":"IF((J306*Genanskaffelsespriser!$D308-(2009-J$3)/$C306*Genanskaffelsespriser!$D308*J306)<0,0,(J306*Genanskaffelsespriser!$D308-(2009-J$3)/$C306*Genanskaffelsespriser!$D308*J306))","v":0},{"$f":"IF((K306*Genanskaffelsespriser!$D308-(2009-K$3)/$C306*Genanskaffelsespriser!$D308*K306)<0,0,(K306*Genanskaffelsespriser!$D308-(2009-K$3)/$C306*Genanskaffelsespriser!$D308*K306))","v":0},{"$f":"IF((L306*Genanskaffelsespriser!$D308-(2009-L$3)/$C306*Genanskaffelsespriser!$D308*L306)<0,0,(L306*Genanskaffelsespriser!$D308-(2009-L$3)/$C306*Genanskaffelsespriser!$D308*L306))","v":0},{"$f":"IF((M306*Genanskaffelsespriser!$D308-(2009-M$3)/$C306*Genanskaffelsespriser!$D308*M306)<0,0,(M306*Genanskaffelsespriser!$D308-(2009-M$3)/$C306*Genanskaffelsespriser!$D308*M306))","v":0},{"$f":"IF((N306*Genanskaffelsespriser!$D308-(2009-N$3)/$C306*Genanskaffelsespriser!$D308*N306)<0,0,(N306*Genanskaffelsespriser!$D308-(2009-N$3)/$C306*Genanskaffelsespriser!$D308*N306))","v":0},{"$f":"IF((O306*Genanskaffelsespriser!$D308-(2009-O$3)/$C306*Genanskaffelsespriser!$D308*O306)<0,0,(O306*Genanskaffelsespriser!$D308-(2009-O$3)/$C306*Genanskaffelsespriser!$D308*O306))","v":0},{"$f":"IF((P306*Genanskaffelsespriser!$D308-(2009-P$3)/$C306*Genanskaffelsespriser!$D308*P306)<0,0,(P306*Genanskaffelsespriser!$D308-(2009-P$3)/$C306*Genanskaffelsespriser!$D308*P306))","v":0},{"$f":"IF((Q306*Genanskaffelsespriser!$D308-(2009-Q$3)/$C306*Genanskaffelsespriser!$D308*Q306)<0,0,(Q306*Genanskaffelsespriser!$D308-(2009-Q$3)/$C306*Genanskaffelsespriser!$D308*Q306))","v":0},{"$f":"IF((R306*Genanskaffelsespriser!$D308-(2009-R$3)/$C306*Genanskaffelsespriser!$D308*R306)<0,0,(R306*Genanskaffelsespriser!$D308-(2009-R$3)/$C306*Genanskaffelsespriser!$D308*R306))","v":0},{"$f":"IF((S306*Genanskaffelsespriser!$D308-(2009-S$3)/$C306*Genanskaffelsespriser!$D308*S306)<0,0,(S306*Genanskaffelsespriser!$D308-(2009-S$3)/$C306*Genanskaffelsespriser!$D308*S306))","v":0},{"$f":"IF((T306*Genanskaffelsespriser!$D308-(2009-T$3)/$C306*Genanskaffelsespriser!$D308*T306)<0,0,(T306*Genanskaffelsespriser!$D308-(2009-T$3)/$C306*Genanskaffelsespriser!$D308*T306))","v":0},{"$f":"IF((U306*Genanskaffelsespriser!$D308-(2009-U$3)/$C306*Genanskaffelsespriser!$D308*U306)<0,0,(U306*Genanskaffelsespriser!$D308-(2009-U$3)/$C306*Genanskaffelsespriser!$D308*U306))","v":0},{"$f":"IF((V306*Genanskaffelsespriser!$D308-(2009-V$3)/$C306*Genanskaffelsespriser!$D308*V306)<0,0,(V306*Genanskaffelsespriser!$D308-(2009-V$3)/$C306*Genanskaffelsespriser!$D308*V306))","v":0},{"$f":"IF((W306*Genanskaffelsespriser!$D308-(2009-W$3)/$C306*Genanskaffelsespriser!$D308*W306)<0,0,(W306*Genanskaffelsespriser!$D308-(2009-W$3)/$C306*Genanskaffelsespriser!$D308*W306))","v":0},{"$f":"IF((X306*Genanskaffelsespriser!$D308-(2009-X$3)/$C306*Genanskaffelsespriser!$D308*X306)<0,0,(X306*Genanskaffelsespriser!$D308-(2009-X$3)/$C306*Genanskaffelsespriser!$D308*X306))","v":0},{"$f":"IF((Y306*Genanskaffelsespriser!$D308-(2009-Y$3)/$C306*Genanskaffelsespriser!$D308*Y306)<0,0,(Y306*Genanskaffelsespriser!$D308-(2009-Y$3)/$C306*Genanskaffelsespriser!$D308*Y306))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B309","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E309","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D307*Genanskaffelsespriser!$D309-(2009-D$3)/($C307+D308)*Genanskaffelsespriser!$D309*D307)<0,0,(D307*Genanskaffelsespriser!$D309-(2009-D$3)/($C307+D308)*Genanskaffelsespriser!$D309*D307))","v":0},{"$f":"IF((E307*Genanskaffelsespriser!$D309-(2009-E$3)/($C307+E308)*Genanskaffelsespriser!$D309*E307)<0,0,(E307*Genanskaffelsespriser!$D309-(2009-E$3)/($C307+E308)*Genanskaffelsespriser!$D309*E307))","v":0},{"$f":"IF((F307*Genanskaffelsespriser!$D309-(2009-F$3)/($C307+F308)*Genanskaffelsespriser!$D309*F307)<0,0,(F307*Genanskaffelsespriser!$D309-(2009-F$3)/($C307+F308)*Genanskaffelsespriser!$D309*F307))","v":0},{"$f":"IF((G307*Genanskaffelsespriser!$D309-(2009-G$3)/($C307+G308)*Genanskaffelsespriser!$D309*G307)<0,0,(G307*Genanskaffelsespriser!$D309-(2009-G$3)/($C307+G308)*Genanskaffelsespriser!$D309*G307))","v":0},{"$f":"IF((H307*Genanskaffelsespriser!$D309-(2009-H$3)/($C307+H308)*Genanskaffelsespriser!$D309*H307)<0,0,(H307*Genanskaffelsespriser!$D309-(2009-H$3)/($C307+H308)*Genanskaffelsespriser!$D309*H307))","v":0},{"$f":"IF((I307*Genanskaffelsespriser!$D309-(2009-I$3)/($C307+I308)*Genanskaffelsespriser!$D309*I307)<0,0,(I307*Genanskaffelsespriser!$D309-(2009-I$3)/($C307+I308)*Genanskaffelsespriser!$D309*I307))","v":0},{"$f":"IF((J307*Genanskaffelsespriser!$D309-(2009-J$3)/($C307+J308)*Genanskaffelsespriser!$D309*J307)<0,0,(J307*Genanskaffelsespriser!$D309-(2009-J$3)/($C307+J308)*Genanskaffelsespriser!$D309*J307))","v":0},{"$f":"IF((K307*Genanskaffelsespriser!$D309-(2009-K$3)/($C307+K308)*Genanskaffelsespriser!$D309*K307)<0,0,(K307*Genanskaffelsespriser!$D309-(2009-K$3)/($C307+K308)*Genanskaffelsespriser!$D309*K307))","v":0},{"$f":"IF((L307*Genanskaffelsespriser!$D309-(2009-L$3)/($C307+L308)*Genanskaffelsespriser!$D309*L307)<0,0,(L307*Genanskaffelsespriser!$D309-(2009-L$3)/($C307+L308)*Genanskaffelsespriser!$D309*L307))","v":0},{"$f":"IF((M307*Genanskaffelsespriser!$D309-(2009-M$3)/($C307+M308)*Genanskaffelsespriser!$D309*M307)<0,0,(M307*Genanskaffelsespriser!$D309-(2009-M$3)/($C307+M308)*Genanskaffelsespriser!$D309*M307))","v":0},{"$f":"IF((N307*Genanskaffelsespriser!$D309-(2009-N$3)/($C307+N308)*Genanskaffelsespriser!$D309*N307)<0,0,(N307*Genanskaffelsespriser!$D309-(2009-N$3)/($C307+N308)*Genanskaffelsespriser!$D309*N307))","v":0},{"$f":"IF((O307*Genanskaffelsespriser!$D309-(2009-O$3)/($C307+O308)*Genanskaffelsespriser!$D309*O307)<0,0,(O307*Genanskaffelsespriser!$D309-(2009-O$3)/($C307+O308)*Genanskaffelsespriser!$D309*O307))","v":0},{"$f":"IF((P307*Genanskaffelsespriser!$D309-(2009-P$3)/($C307+P308)*Genanskaffelsespriser!$D309*P307)<0,0,(P307*Genanskaffelsespriser!$D309-(2009-P$3)/($C307+P308)*Genanskaffelsespriser!$D309*P307))","v":0},{"$f":"IF((Q307*Genanskaffelsespriser!$D309-(2009-Q$3)/($C307+Q308)*Genanskaffelsespriser!$D309*Q307)<0,0,(Q307*Genanskaffelsespriser!$D309-(2009-Q$3)/($C307+Q308)*Genanskaffelsespriser!$D309*Q307))","v":0},{"$f":"IF((R307*Genanskaffelsespriser!$D309-(2009-R$3)/($C307+R308)*Genanskaffelsespriser!$D309*R307)<0,0,(R307*Genanskaffelsespriser!$D309-(2009-R$3)/($C307+R308)*Genanskaffelsespriser!$D309*R307))","v":0},{"$f":"IF((S307*Genanskaffelsespriser!$D309-(2009-S$3)/($C307+S308)*Genanskaffelsespriser!$D309*S307)<0,0,(S307*Genanskaffelsespriser!$D309-(2009-S$3)/($C307+S308)*Genanskaffelsespriser!$D309*S307))","v":0},{"$f":"IF((T307*Genanskaffelsespriser!$D309-(2009-T$3)/($C307+T308)*Genanskaffelsespriser!$D309*T307)<0,0,(T307*Genanskaffelsespriser!$D309-(2009-T$3)/($C307+T308)*Genanskaffelsespriser!$D309*T307))","v":0},{"$f":"IF((U307*Genanskaffelsespriser!$D309-(2009-U$3)/($C307+U308)*Genanskaffelsespriser!$D309*U307)<0,0,(U307*Genanskaffelsespriser!$D309-(2009-U$3)/($C307+U308)*Genanskaffelsespriser!$D309*U307))","v":0},{"$f":"IF((V307*Genanskaffelsespriser!$D309-(2009-V$3)/($C307+V308)*Genanskaffelsespriser!$D309*V307)<0,0,(V307*Genanskaffelsespriser!$D309-(2009-V$3)/($C307+V308)*Genanskaffelsespriser!$D309*V307))","v":0},{"$f":"IF((W307*Genanskaffelsespriser!$D309-(2009-W$3)/($C307+W308)*Genanskaffelsespriser!$D309*W307)<0,0,(W307*Genanskaffelsespriser!$D309-(2009-W$3)/($C307+W308)*Genanskaffelsespriser!$D309*W307))","v":0},{"$f":"IF((X307*Genanskaffelsespriser!$D309-(2009-X$3)/($C307+X308)*Genanskaffelsespriser!$D309*X307)<0,0,(X307*Genanskaffelsespriser!$D309-(2009-X$3)/($C307+X308)*Genanskaffelsespriser!$D309*X307))","v":0},{"$f":"IF((Y307*Genanskaffelsespriser!$D309-(2009-Y$3)/($C307+Y308)*Genanskaffelsespriser!$D309*Y307)<0,0,(Y307*Genanskaffelsespriser!$D309-(2009-Y$3)/($C307+Y308)*Genanskaffelsespriser!$D309*Y307))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA307","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB307","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC307","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD307","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE307","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF307","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG307","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH307","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI307","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ307","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK307","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL307","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM307","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN307","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO307","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP307","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ307","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR307","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS307","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT307","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU307","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B310","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E310","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D309*Genanskaffelsespriser!$D310-(2009-D$3)/$C309*Genanskaffelsespriser!$D310*D309)<0,0,(D309*Genanskaffelsespriser!$D310-(2009-D$3)/$C309*Genanskaffelsespriser!$D310*D309))","v":0},{"$f":"IF((E309*Genanskaffelsespriser!$D310-(2009-E$3)/$C309*Genanskaffelsespriser!$D310*E309)<0,0,(E309*Genanskaffelsespriser!$D310-(2009-E$3)/$C309*Genanskaffelsespriser!$D310*E309))","v":0},{"$f":"IF((F309*Genanskaffelsespriser!$D310-(2009-F$3)/$C309*Genanskaffelsespriser!$D310*F309)<0,0,(F309*Genanskaffelsespriser!$D310-(2009-F$3)/$C309*Genanskaffelsespriser!$D310*F309))","v":0},{"$f":"IF((G309*Genanskaffelsespriser!$D310-(2009-G$3)/$C309*Genanskaffelsespriser!$D310*G309)<0,0,(G309*Genanskaffelsespriser!$D310-(2009-G$3)/$C309*Genanskaffelsespriser!$D310*G309))","v":0},{"$f":"IF((H309*Genanskaffelsespriser!$D310-(2009-H$3)/$C309*Genanskaffelsespriser!$D310*H309)<0,0,(H309*Genanskaffelsespriser!$D310-(2009-H$3)/$C309*Genanskaffelsespriser!$D310*H309))","v":0},{"$f":"IF((I309*Genanskaffelsespriser!$D310-(2009-I$3)/$C309*Genanskaffelsespriser!$D310*I309)<0,0,(I309*Genanskaffelsespriser!$D310-(2009-I$3)/$C309*Genanskaffelsespriser!$D310*I309))","v":0},{"$f":"IF((J309*Genanskaffelsespriser!$D310-(2009-J$3)/$C309*Genanskaffelsespriser!$D310*J309)<0,0,(J309*Genanskaffelsespriser!$D310-(2009-J$3)/$C309*Genanskaffelsespriser!$D310*J309))","v":0},{"$f":"IF((K309*Genanskaffelsespriser!$D310-(2009-K$3)/$C309*Genanskaffelsespriser!$D310*K309)<0,0,(K309*Genanskaffelsespriser!$D310-(2009-K$3)/$C309*Genanskaffelsespriser!$D310*K309))","v":0},{"$f":"IF((L309*Genanskaffelsespriser!$D310-(2009-L$3)/$C309*Genanskaffelsespriser!$D310*L309)<0,0,(L309*Genanskaffelsespriser!$D310-(2009-L$3)/$C309*Genanskaffelsespriser!$D310*L309))","v":0},{"$f":"IF((M309*Genanskaffelsespriser!$D310-(2009-M$3)/$C309*Genanskaffelsespriser!$D310*M309)<0,0,(M309*Genanskaffelsespriser!$D310-(2009-M$3)/$C309*Genanskaffelsespriser!$D310*M309))","v":0},{"$f":"IF((N309*Genanskaffelsespriser!$D310-(2009-N$3)/$C309*Genanskaffelsespriser!$D310*N309)<0,0,(N309*Genanskaffelsespriser!$D310-(2009-N$3)/$C309*Genanskaffelsespriser!$D310*N309))","v":0},{"$f":"IF((O309*Genanskaffelsespriser!$D310-(2009-O$3)/$C309*Genanskaffelsespriser!$D310*O309)<0,0,(O309*Genanskaffelsespriser!$D310-(2009-O$3)/$C309*Genanskaffelsespriser!$D310*O309))","v":0},{"$f":"IF((P309*Genanskaffelsespriser!$D310-(2009-P$3)/$C309*Genanskaffelsespriser!$D310*P309)<0,0,(P309*Genanskaffelsespriser!$D310-(2009-P$3)/$C309*Genanskaffelsespriser!$D310*P309))","v":0},{"$f":"IF((Q309*Genanskaffelsespriser!$D310-(2009-Q$3)/$C309*Genanskaffelsespriser!$D310*Q309)<0,0,(Q309*Genanskaffelsespriser!$D310-(2009-Q$3)/$C309*Genanskaffelsespriser!$D310*Q309))","v":0},{"$f":"IF((R309*Genanskaffelsespriser!$D310-(2009-R$3)/$C309*Genanskaffelsespriser!$D310*R309)<0,0,(R309*Genanskaffelsespriser!$D310-(2009-R$3)/$C309*Genanskaffelsespriser!$D310*R309))","v":0},{"$f":"IF((S309*Genanskaffelsespriser!$D310-(2009-S$3)/$C309*Genanskaffelsespriser!$D310*S309)<0,0,(S309*Genanskaffelsespriser!$D310-(2009-S$3)/$C309*Genanskaffelsespriser!$D310*S309))","v":0},{"$f":"IF((T309*Genanskaffelsespriser!$D310-(2009-T$3)/$C309*Genanskaffelsespriser!$D310*T309)<0,0,(T309*Genanskaffelsespriser!$D310-(2009-T$3)/$C309*Genanskaffelsespriser!$D310*T309))","v":0},{"$f":"IF((U309*Genanskaffelsespriser!$D310-(2009-U$3)/$C309*Genanskaffelsespriser!$D310*U309)<0,0,(U309*Genanskaffelsespriser!$D310-(2009-U$3)/$C309*Genanskaffelsespriser!$D310*U309))","v":0},{"$f":"IF((V309*Genanskaffelsespriser!$D310-(2009-V$3)/$C309*Genanskaffelsespriser!$D310*V309)<0,0,(V309*Genanskaffelsespriser!$D310-(2009-V$3)/$C309*Genanskaffelsespriser!$D310*V309))","v":0},{"$f":"IF((W309*Genanskaffelsespriser!$D310-(2009-W$3)/$C309*Genanskaffelsespriser!$D310*W309)<0,0,(W309*Genanskaffelsespriser!$D310-(2009-W$3)/$C309*Genanskaffelsespriser!$D310*W309))","v":0},{"$f":"IF((X309*Genanskaffelsespriser!$D310-(2009-X$3)/$C309*Genanskaffelsespriser!$D310*X309)<0,0,(X309*Genanskaffelsespriser!$D310-(2009-X$3)/$C309*Genanskaffelsespriser!$D310*X309))","v":0},{"$f":"IF((Y309*Genanskaffelsespriser!$D310-(2009-Y$3)/$C309*Genanskaffelsespriser!$D310*Y309)<0,0,(Y309*Genanskaffelsespriser!$D310-(2009-Y$3)/$C309*Genanskaffelsespriser!$D310*Y309))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA309","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB309","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC309","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD309","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE309","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF309","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG309","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH309","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI309","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ309","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK309","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL309","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM309","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN309","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO309","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP309","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ309","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR309","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS309","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT309","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU309","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B311","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E311","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D310*Genanskaffelsespriser!$D311-(2009-D$3)/$C310*Genanskaffelsespriser!$D311*D310)<0,0,(D310*Genanskaffelsespriser!$D311-(2009-D$3)/$C310*Genanskaffelsespriser!$D311*D310))","v":0},{"$f":"IF((E310*Genanskaffelsespriser!$D311-(2009-E$3)/$C310*Genanskaffelsespriser!$D311*E310)<0,0,(E310*Genanskaffelsespriser!$D311-(2009-E$3)/$C310*Genanskaffelsespriser!$D311*E310))","v":0},{"$f":"IF((F310*Genanskaffelsespriser!$D311-(2009-F$3)/$C310*Genanskaffelsespriser!$D311*F310)<0,0,(F310*Genanskaffelsespriser!$D311-(2009-F$3)/$C310*Genanskaffelsespriser!$D311*F310))","v":0},{"$f":"IF((G310*Genanskaffelsespriser!$D311-(2009-G$3)/$C310*Genanskaffelsespriser!$D311*G310)<0,0,(G310*Genanskaffelsespriser!$D311-(2009-G$3)/$C310*Genanskaffelsespriser!$D311*G310))","v":0},{"$f":"IF((H310*Genanskaffelsespriser!$D311-(2009-H$3)/$C310*Genanskaffelsespriser!$D311*H310)<0,0,(H310*Genanskaffelsespriser!$D311-(2009-H$3)/$C310*Genanskaffelsespriser!$D311*H310))","v":0},{"$f":"IF((I310*Genanskaffelsespriser!$D311-(2009-I$3)/$C310*Genanskaffelsespriser!$D311*I310)<0,0,(I310*Genanskaffelsespriser!$D311-(2009-I$3)/$C310*Genanskaffelsespriser!$D311*I310))","v":0},{"$f":"IF((J310*Genanskaffelsespriser!$D311-(2009-J$3)/$C310*Genanskaffelsespriser!$D311*J310)<0,0,(J310*Genanskaffelsespriser!$D311-(2009-J$3)/$C310*Genanskaffelsespriser!$D311*J310))","v":0},{"$f":"IF((K310*Genanskaffelsespriser!$D311-(2009-K$3)/$C310*Genanskaffelsespriser!$D311*K310)<0,0,(K310*Genanskaffelsespriser!$D311-(2009-K$3)/$C310*Genanskaffelsespriser!$D311*K310))","v":0},{"$f":"IF((L310*Genanskaffelsespriser!$D311-(2009-L$3)/$C310*Genanskaffelsespriser!$D311*L310)<0,0,(L310*Genanskaffelsespriser!$D311-(2009-L$3)/$C310*Genanskaffelsespriser!$D311*L310))","v":0},{"$f":"IF((M310*Genanskaffelsespriser!$D311-(2009-M$3)/$C310*Genanskaffelsespriser!$D311*M310)<0,0,(M310*Genanskaffelsespriser!$D311-(2009-M$3)/$C310*Genanskaffelsespriser!$D311*M310))","v":0},{"$f":"IF((N310*Genanskaffelsespriser!$D311-(2009-N$3)/$C310*Genanskaffelsespriser!$D311*N310)<0,0,(N310*Genanskaffelsespriser!$D311-(2009-N$3)/$C310*Genanskaffelsespriser!$D311*N310))","v":0},{"$f":"IF((O310*Genanskaffelsespriser!$D311-(2009-O$3)/$C310*Genanskaffelsespriser!$D311*O310)<0,0,(O310*Genanskaffelsespriser!$D311-(2009-O$3)/$C310*Genanskaffelsespriser!$D311*O310))","v":0},{"$f":"IF((P310*Genanskaffelsespriser!$D311-(2009-P$3)/$C310*Genanskaffelsespriser!$D311*P310)<0,0,(P310*Genanskaffelsespriser!$D311-(2009-P$3)/$C310*Genanskaffelsespriser!$D311*P310))","v":0},{"$f":"IF((Q310*Genanskaffelsespriser!$D311-(2009-Q$3)/$C310*Genanskaffelsespriser!$D311*Q310)<0,0,(Q310*Genanskaffelsespriser!$D311-(2009-Q$3)/$C310*Genanskaffelsespriser!$D311*Q310))","v":0},{"$f":"IF((R310*Genanskaffelsespriser!$D311-(2009-R$3)/$C310*Genanskaffelsespriser!$D311*R310)<0,0,(R310*Genanskaffelsespriser!$D311-(2009-R$3)/$C310*Genanskaffelsespriser!$D311*R310))","v":0},{"$f":"IF((S310*Genanskaffelsespriser!$D311-(2009-S$3)/$C310*Genanskaffelsespriser!$D311*S310)<0,0,(S310*Genanskaffelsespriser!$D311-(2009-S$3)/$C310*Genanskaffelsespriser!$D311*S310))","v":0},{"$f":"IF((T310*Genanskaffelsespriser!$D311-(2009-T$3)/$C310*Genanskaffelsespriser!$D311*T310)<0,0,(T310*Genanskaffelsespriser!$D311-(2009-T$3)/$C310*Genanskaffelsespriser!$D311*T310))","v":0},{"$f":"IF((U310*Genanskaffelsespriser!$D311-(2009-U$3)/$C310*Genanskaffelsespriser!$D311*U310)<0,0,(U310*Genanskaffelsespriser!$D311-(2009-U$3)/$C310*Genanskaffelsespriser!$D311*U310))","v":0},{"$f":"IF((V310*Genanskaffelsespriser!$D311-(2009-V$3)/$C310*Genanskaffelsespriser!$D311*V310)<0,0,(V310*Genanskaffelsespriser!$D311-(2009-V$3)/$C310*Genanskaffelsespriser!$D311*V310))","v":0},{"$f":"IF((W310*Genanskaffelsespriser!$D311-(2009-W$3)/$C310*Genanskaffelsespriser!$D311*W310)<0,0,(W310*Genanskaffelsespriser!$D311-(2009-W$3)/$C310*Genanskaffelsespriser!$D311*W310))","v":0},{"$f":"IF((X310*Genanskaffelsespriser!$D311-(2009-X$3)/$C310*Genanskaffelsespriser!$D311*X310)<0,0,(X310*Genanskaffelsespriser!$D311-(2009-X$3)/$C310*Genanskaffelsespriser!$D311*X310))","v":0},{"$f":"IF((Y310*Genanskaffelsespriser!$D311-(2009-Y$3)/$C310*Genanskaffelsespriser!$D311*Y310)<0,0,(Y310*Genanskaffelsespriser!$D311-(2009-Y$3)/$C310*Genanskaffelsespriser!$D311*Y310))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA310","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB310","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC310","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD310","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE310","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF310","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG310","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH310","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI310","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ310","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK310","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL310","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM310","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN310","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO310","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP310","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ310","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR310","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS310","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT310","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU310","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B312","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E312","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D311*Genanskaffelsespriser!$D312-(2009-D$3)/($C311+D312)*Genanskaffelsespriser!$D312*D311)<0,0,(D311*Genanskaffelsespriser!$D312-(2009-D$3)/($C311+D312)*Genanskaffelsespriser!$D312*D311))","v":0},{"$f":"IF((E311*Genanskaffelsespriser!$D312-(2009-E$3)/($C311+E312)*Genanskaffelsespriser!$D312*E311)<0,0,(E311*Genanskaffelsespriser!$D312-(2009-E$3)/($C311+E312)*Genanskaffelsespriser!$D312*E311))","v":0},{"$f":"IF((F311*Genanskaffelsespriser!$D312-(2009-F$3)/($C311+F312)*Genanskaffelsespriser!$D312*F311)<0,0,(F311*Genanskaffelsespriser!$D312-(2009-F$3)/($C311+F312)*Genanskaffelsespriser!$D312*F311))","v":0},{"$f":"IF((G311*Genanskaffelsespriser!$D312-(2009-G$3)/($C311+G312)*Genanskaffelsespriser!$D312*G311)<0,0,(G311*Genanskaffelsespriser!$D312-(2009-G$3)/($C311+G312)*Genanskaffelsespriser!$D312*G311))","v":0},{"$f":"IF((H311*Genanskaffelsespriser!$D312-(2009-H$3)/($C311+H312)*Genanskaffelsespriser!$D312*H311)<0,0,(H311*Genanskaffelsespriser!$D312-(2009-H$3)/($C311+H312)*Genanskaffelsespriser!$D312*H311))","v":0},{"$f":"IF((I311*Genanskaffelsespriser!$D312-(2009-I$3)/($C311+I312)*Genanskaffelsespriser!$D312*I311)<0,0,(I311*Genanskaffelsespriser!$D312-(2009-I$3)/($C311+I312)*Genanskaffelsespriser!$D312*I311))","v":0},{"$f":"IF((J311*Genanskaffelsespriser!$D312-(2009-J$3)/($C311+J312)*Genanskaffelsespriser!$D312*J311)<0,0,(J311*Genanskaffelsespriser!$D312-(2009-J$3)/($C311+J312)*Genanskaffelsespriser!$D312*J311))","v":0},{"$f":"IF((K311*Genanskaffelsespriser!$D312-(2009-K$3)/($C311+K312)*Genanskaffelsespriser!$D312*K311)<0,0,(K311*Genanskaffelsespriser!$D312-(2009-K$3)/($C311+K312)*Genanskaffelsespriser!$D312*K311))","v":0},{"$f":"IF((L311*Genanskaffelsespriser!$D312-(2009-L$3)/($C311+L312)*Genanskaffelsespriser!$D312*L311)<0,0,(L311*Genanskaffelsespriser!$D312-(2009-L$3)/($C311+L312)*Genanskaffelsespriser!$D312*L311))","v":0},{"$f":"IF((M311*Genanskaffelsespriser!$D312-(2009-M$3)/($C311+M312)*Genanskaffelsespriser!$D312*M311)<0,0,(M311*Genanskaffelsespriser!$D312-(2009-M$3)/($C311+M312)*Genanskaffelsespriser!$D312*M311))","v":0},{"$f":"IF((N311*Genanskaffelsespriser!$D312-(2009-N$3)/($C311+N312)*Genanskaffelsespriser!$D312*N311)<0,0,(N311*Genanskaffelsespriser!$D312-(2009-N$3)/($C311+N312)*Genanskaffelsespriser!$D312*N311))","v":0},{"$f":"IF((O311*Genanskaffelsespriser!$D312-(2009-O$3)/($C311+O312)*Genanskaffelsespriser!$D312*O311)<0,0,(O311*Genanskaffelsespriser!$D312-(2009-O$3)/($C311+O312)*Genanskaffelsespriser!$D312*O311))","v":0},{"$f":"IF((P311*Genanskaffelsespriser!$D312-(2009-P$3)/($C311+P312)*Genanskaffelsespriser!$D312*P311)<0,0,(P311*Genanskaffelsespriser!$D312-(2009-P$3)/($C311+P312)*Genanskaffelsespriser!$D312*P311))","v":0},{"$f":"IF((Q311*Genanskaffelsespriser!$D312-(2009-Q$3)/($C311+Q312)*Genanskaffelsespriser!$D312*Q311)<0,0,(Q311*Genanskaffelsespriser!$D312-(2009-Q$3)/($C311+Q312)*Genanskaffelsespriser!$D312*Q311))","v":0},{"$f":"IF((R311*Genanskaffelsespriser!$D312-(2009-R$3)/($C311+R312)*Genanskaffelsespriser!$D312*R311)<0,0,(R311*Genanskaffelsespriser!$D312-(2009-R$3)/($C311+R312)*Genanskaffelsespriser!$D312*R311))","v":0},{"$f":"IF((S311*Genanskaffelsespriser!$D312-(2009-S$3)/($C311+S312)*Genanskaffelsespriser!$D312*S311)<0,0,(S311*Genanskaffelsespriser!$D312-(2009-S$3)/($C311+S312)*Genanskaffelsespriser!$D312*S311))","v":0},{"$f":"IF((T311*Genanskaffelsespriser!$D312-(2009-T$3)/($C311+T312)*Genanskaffelsespriser!$D312*T311)<0,0,(T311*Genanskaffelsespriser!$D312-(2009-T$3)/($C311+T312)*Genanskaffelsespriser!$D312*T311))","v":0},{"$f":"IF((U311*Genanskaffelsespriser!$D312-(2009-U$3)/($C311+U312)*Genanskaffelsespriser!$D312*U311)<0,0,(U311*Genanskaffelsespriser!$D312-(2009-U$3)/($C311+U312)*Genanskaffelsespriser!$D312*U311))","v":0},{"$f":"IF((V311*Genanskaffelsespriser!$D312-(2009-V$3)/($C311+V312)*Genanskaffelsespriser!$D312*V311)<0,0,(V311*Genanskaffelsespriser!$D312-(2009-V$3)/($C311+V312)*Genanskaffelsespriser!$D312*V311))","v":0},{"$f":"IF((W311*Genanskaffelsespriser!$D312-(2009-W$3)/($C311+W312)*Genanskaffelsespriser!$D312*W311)<0,0,(W311*Genanskaffelsespriser!$D312-(2009-W$3)/($C311+W312)*Genanskaffelsespriser!$D312*W311))","v":0},{"$f":"IF((X311*Genanskaffelsespriser!$D312-(2009-X$3)/($C311+X312)*Genanskaffelsespriser!$D312*X311)<0,0,(X311*Genanskaffelsespriser!$D312-(2009-X$3)/($C311+X312)*Genanskaffelsespriser!$D312*X311))","v":0},{"$f":"IF((Y311*Genanskaffelsespriser!$D312-(2009-Y$3)/($C311+Y312)*Genanskaffelsespriser!$D312*Y311)<0,0,(Y311*Genanskaffelsespriser!$D312-(2009-Y$3)/($C311+Y312)*Genanskaffelsespriser!$D312*Y311))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA311","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB311","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC311","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD311","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE311","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF311","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG311","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH311","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI311","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ311","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK311","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL311","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM311","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN311","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO311","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP311","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ311","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR311","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS311","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT311","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU311","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B313","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E313","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D313*Genanskaffelsespriser!$D313-(2009-D$3)/$C313*Genanskaffelsespriser!$D313*D313)<0,0,(D313*Genanskaffelsespriser!$D313-(2009-D$3)/$C313*Genanskaffelsespriser!$D313*D313))","v":0},{"$f":"IF((E313*Genanskaffelsespriser!$D313-(2009-E$3)/$C313*Genanskaffelsespriser!$D313*E313)<0,0,(E313*Genanskaffelsespriser!$D313-(2009-E$3)/$C313*Genanskaffelsespriser!$D313*E313))","v":0},{"$f":"IF((F313*Genanskaffelsespriser!$D313-(2009-F$3)/$C313*Genanskaffelsespriser!$D313*F313)<0,0,(F313*Genanskaffelsespriser!$D313-(2009-F$3)/$C313*Genanskaffelsespriser!$D313*F313))","v":0},{"$f":"IF((G313*Genanskaffelsespriser!$D313-(2009-G$3)/$C313*Genanskaffelsespriser!$D313*G313)<0,0,(G313*Genanskaffelsespriser!$D313-(2009-G$3)/$C313*Genanskaffelsespriser!$D313*G313))","v":0},{"$f":"IF((H313*Genanskaffelsespriser!$D313-(2009-H$3)/$C313*Genanskaffelsespriser!$D313*H313)<0,0,(H313*Genanskaffelsespriser!$D313-(2009-H$3)/$C313*Genanskaffelsespriser!$D313*H313))","v":0},{"$f":"IF((I313*Genanskaffelsespriser!$D313-(2009-I$3)/$C313*Genanskaffelsespriser!$D313*I313)<0,0,(I313*Genanskaffelsespriser!$D313-(2009-I$3)/$C313*Genanskaffelsespriser!$D313*I313))","v":0},{"$f":"IF((J313*Genanskaffelsespriser!$D313-(2009-J$3)/$C313*Genanskaffelsespriser!$D313*J313)<0,0,(J313*Genanskaffelsespriser!$D313-(2009-J$3)/$C313*Genanskaffelsespriser!$D313*J313))","v":0},{"$f":"IF((K313*Genanskaffelsespriser!$D313-(2009-K$3)/$C313*Genanskaffelsespriser!$D313*K313)<0,0,(K313*Genanskaffelsespriser!$D313-(2009-K$3)/$C313*Genanskaffelsespriser!$D313*K313))","v":0},{"$f":"IF((L313*Genanskaffelsespriser!$D313-(2009-L$3)/$C313*Genanskaffelsespriser!$D313*L313)<0,0,(L313*Genanskaffelsespriser!$D313-(2009-L$3)/$C313*Genanskaffelsespriser!$D313*L313))","v":0},{"$f":"IF((M313*Genanskaffelsespriser!$D313-(2009-M$3)/$C313*Genanskaffelsespriser!$D313*M313)<0,0,(M313*Genanskaffelsespriser!$D313-(2009-M$3)/$C313*Genanskaffelsespriser!$D313*M313))","v":0},{"$f":"IF((N313*Genanskaffelsespriser!$D313-(2009-N$3)/$C313*Genanskaffelsespriser!$D313*N313)<0,0,(N313*Genanskaffelsespriser!$D313-(2009-N$3)/$C313*Genanskaffelsespriser!$D313*N313))","v":0},{"$f":"IF((O313*Genanskaffelsespriser!$D313-(2009-O$3)/$C313*Genanskaffelsespriser!$D313*O313)<0,0,(O313*Genanskaffelsespriser!$D313-(2009-O$3)/$C313*Genanskaffelsespriser!$D313*O313))","v":0},{"$f":"IF((P313*Genanskaffelsespriser!$D313-(2009-P$3)/$C313*Genanskaffelsespriser!$D313*P313)<0,0,(P313*Genanskaffelsespriser!$D313-(2009-P$3)/$C313*Genanskaffelsespriser!$D313*P313))","v":0},{"$f":"IF((Q313*Genanskaffelsespriser!$D313-(2009-Q$3)/$C313*Genanskaffelsespriser!$D313*Q313)<0,0,(Q313*Genanskaffelsespriser!$D313-(2009-Q$3)/$C313*Genanskaffelsespriser!$D313*Q313))","v":0},{"$f":"IF((R313*Genanskaffelsespriser!$D313-(2009-R$3)/$C313*Genanskaffelsespriser!$D313*R313)<0,0,(R313*Genanskaffelsespriser!$D313-(2009-R$3)/$C313*Genanskaffelsespriser!$D313*R313))","v":0},{"$f":"IF((S313*Genanskaffelsespriser!$D313-(2009-S$3)/$C313*Genanskaffelsespriser!$D313*S313)<0,0,(S313*Genanskaffelsespriser!$D313-(2009-S$3)/$C313*Genanskaffelsespriser!$D313*S313))","v":0},{"$f":"IF((T313*Genanskaffelsespriser!$D313-(2009-T$3)/$C313*Genanskaffelsespriser!$D313*T313)<0,0,(T313*Genanskaffelsespriser!$D313-(2009-T$3)/$C313*Genanskaffelsespriser!$D313*T313))","v":0},{"$f":"IF((U313*Genanskaffelsespriser!$D313-(2009-U$3)/$C313*Genanskaffelsespriser!$D313*U313)<0,0,(U313*Genanskaffelsespriser!$D313-(2009-U$3)/$C313*Genanskaffelsespriser!$D313*U313))","v":0},{"$f":"IF((V313*Genanskaffelsespriser!$D313-(2009-V$3)/$C313*Genanskaffelsespriser!$D313*V313)<0,0,(V313*Genanskaffelsespriser!$D313-(2009-V$3)/$C313*Genanskaffelsespriser!$D313*V313))","v":0},{"$f":"IF((W313*Genanskaffelsespriser!$D313-(2009-W$3)/$C313*Genanskaffelsespriser!$D313*W313)<0,0,(W313*Genanskaffelsespriser!$D313-(2009-W$3)/$C313*Genanskaffelsespriser!$D313*W313))","v":0},{"$f":"IF((X313*Genanskaffelsespriser!$D313-(2009-X$3)/$C313*Genanskaffelsespriser!$D313*X313)<0,0,(X313*Genanskaffelsespriser!$D313-(2009-X$3)/$C313*Genanskaffelsespriser!$D313*X313))","v":0},{"$f":"IF((Y313*Genanskaffelsespriser!$D313-(2009-Y$3)/$C313*Genanskaffelsespriser!$D313*Y313)<0,0,(Y313*Genanskaffelsespriser!$D313-(2009-Y$3)/$C313*Genanskaffelsespriser!$D313*Y313))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA313","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB313","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC313","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD313","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE313","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF313","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG313","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH313","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI313","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ313","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK313","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL313","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM313","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN313","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO313","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP313","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ313","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR313","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS313","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT313","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU313","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B314","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E314","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D314*Genanskaffelsespriser!$D314-(2009-D$3)/$C314*Genanskaffelsespriser!$D314*D314)<0,0,(D314*Genanskaffelsespriser!$D314-(2009-D$3)/$C314*Genanskaffelsespriser!$D314*D314))","v":0},{"$f":"IF((E314*Genanskaffelsespriser!$D314-(2009-E$3)/$C314*Genanskaffelsespriser!$D314*E314)<0,0,(E314*Genanskaffelsespriser!$D314-(2009-E$3)/$C314*Genanskaffelsespriser!$D314*E314))","v":0},{"$f":"IF((F314*Genanskaffelsespriser!$D314-(2009-F$3)/$C314*Genanskaffelsespriser!$D314*F314)<0,0,(F314*Genanskaffelsespriser!$D314-(2009-F$3)/$C314*Genanskaffelsespriser!$D314*F314))","v":0},{"$f":"IF((G314*Genanskaffelsespriser!$D314-(2009-G$3)/$C314*Genanskaffelsespriser!$D314*G314)<0,0,(G314*Genanskaffelsespriser!$D314-(2009-G$3)/$C314*Genanskaffelsespriser!$D314*G314))","v":0},{"$f":"IF((H314*Genanskaffelsespriser!$D314-(2009-H$3)/$C314*Genanskaffelsespriser!$D314*H314)<0,0,(H314*Genanskaffelsespriser!$D314-(2009-H$3)/$C314*Genanskaffelsespriser!$D314*H314))","v":0},{"$f":"IF((I314*Genanskaffelsespriser!$D314-(2009-I$3)/$C314*Genanskaffelsespriser!$D314*I314)<0,0,(I314*Genanskaffelsespriser!$D314-(2009-I$3)/$C314*Genanskaffelsespriser!$D314*I314))","v":0},{"$f":"IF((J314*Genanskaffelsespriser!$D314-(2009-J$3)/$C314*Genanskaffelsespriser!$D314*J314)<0,0,(J314*Genanskaffelsespriser!$D314-(2009-J$3)/$C314*Genanskaffelsespriser!$D314*J314))","v":0},{"$f":"IF((K314*Genanskaffelsespriser!$D314-(2009-K$3)/$C314*Genanskaffelsespriser!$D314*K314)<0,0,(K314*Genanskaffelsespriser!$D314-(2009-K$3)/$C314*Genanskaffelsespriser!$D314*K314))","v":0},{"$f":"IF((L314*Genanskaffelsespriser!$D314-(2009-L$3)/$C314*Genanskaffelsespriser!$D314*L314)<0,0,(L314*Genanskaffelsespriser!$D314-(2009-L$3)/$C314*Genanskaffelsespriser!$D314*L314))","v":0},{"$f":"IF((M314*Genanskaffelsespriser!$D314-(2009-M$3)/$C314*Genanskaffelsespriser!$D314*M314)<0,0,(M314*Genanskaffelsespriser!$D314-(2009-M$3)/$C314*Genanskaffelsespriser!$D314*M314))","v":0},{"$f":"IF((N314*Genanskaffelsespriser!$D314-(2009-N$3)/$C314*Genanskaffelsespriser!$D314*N314)<0,0,(N314*Genanskaffelsespriser!$D314-(2009-N$3)/$C314*Genanskaffelsespriser!$D314*N314))","v":0},{"$f":"IF((O314*Genanskaffelsespriser!$D314-(2009-O$3)/$C314*Genanskaffelsespriser!$D314*O314)<0,0,(O314*Genanskaffelsespriser!$D314-(2009-O$3)/$C314*Genanskaffelsespriser!$D314*O314))","v":0},{"$f":"IF((P314*Genanskaffelsespriser!$D314-(2009-P$3)/$C314*Genanskaffelsespriser!$D314*P314)<0,0,(P314*Genanskaffelsespriser!$D314-(2009-P$3)/$C314*Genanskaffelsespriser!$D314*P314))","v":0},{"$f":"IF((Q314*Genanskaffelsespriser!$D314-(2009-Q$3)/$C314*Genanskaffelsespriser!$D314*Q314)<0,0,(Q314*Genanskaffelsespriser!$D314-(2009-Q$3)/$C314*Genanskaffelsespriser!$D314*Q314))","v":0},{"$f":"IF((R314*Genanskaffelsespriser!$D314-(2009-R$3)/$C314*Genanskaffelsespriser!$D314*R314)<0,0,(R314*Genanskaffelsespriser!$D314-(2009-R$3)/$C314*Genanskaffelsespriser!$D314*R314))","v":0},{"$f":"IF((S314*Genanskaffelsespriser!$D314-(2009-S$3)/$C314*Genanskaffelsespriser!$D314*S314)<0,0,(S314*Genanskaffelsespriser!$D314-(2009-S$3)/$C314*Genanskaffelsespriser!$D314*S314))","v":0},{"$f":"IF((T314*Genanskaffelsespriser!$D314-(2009-T$3)/$C314*Genanskaffelsespriser!$D314*T314)<0,0,(T314*Genanskaffelsespriser!$D314-(2009-T$3)/$C314*Genanskaffelsespriser!$D314*T314))","v":0},{"$f":"IF((U314*Genanskaffelsespriser!$D314-(2009-U$3)/$C314*Genanskaffelsespriser!$D314*U314)<0,0,(U314*Genanskaffelsespriser!$D314-(2009-U$3)/$C314*Genanskaffelsespriser!$D314*U314))","v":0},{"$f":"IF((V314*Genanskaffelsespriser!$D314-(2009-V$3)/$C314*Genanskaffelsespriser!$D314*V314)<0,0,(V314*Genanskaffelsespriser!$D314-(2009-V$3)/$C314*Genanskaffelsespriser!$D314*V314))","v":0},{"$f":"IF((W314*Genanskaffelsespriser!$D314-(2009-W$3)/$C314*Genanskaffelsespriser!$D314*W314)<0,0,(W314*Genanskaffelsespriser!$D314-(2009-W$3)/$C314*Genanskaffelsespriser!$D314*W314))","v":0},{"$f":"IF((X314*Genanskaffelsespriser!$D314-(2009-X$3)/$C314*Genanskaffelsespriser!$D314*X314)<0,0,(X314*Genanskaffelsespriser!$D314-(2009-X$3)/$C314*Genanskaffelsespriser!$D314*X314))","v":0},{"$f":"IF((Y314*Genanskaffelsespriser!$D314-(2009-Y$3)/$C314*Genanskaffelsespriser!$D314*Y314)<0,0,(Y314*Genanskaffelsespriser!$D314-(2009-Y$3)/$C314*Genanskaffelsespriser!$D314*Y314))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA314","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB314","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC314","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD314","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE314","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF314","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG314","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH314","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI314","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ314","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK314","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL314","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM314","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN314","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO314","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP314","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ314","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR314","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS314","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT314","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU314","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW316:AW333)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT316:BT333)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ316:CQ333)","v":0},{"$f":"SUM(D315:Y315)","v":0}]
[{"$f":"+Genanskaffelsespriser!B316","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E316","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D316*Genanskaffelsespriser!$D316-(2009-D$3)/($C316+D317)*Genanskaffelsespriser!$D316*D316)<0,0,(D316*Genanskaffelsespriser!$D316-(2009-D$3)/($C316+D317)*Genanskaffelsespriser!$D316*D316))","v":0},{"$f":"IF((E316*Genanskaffelsespriser!$D316-(2009-E$3)/($C316+E317)*Genanskaffelsespriser!$D316*E316)<0,0,(E316*Genanskaffelsespriser!$D316-(2009-E$3)/($C316+E317)*Genanskaffelsespriser!$D316*E316))","v":0},{"$f":"IF((F316*Genanskaffelsespriser!$D316-(2009-F$3)/($C316+F317)*Genanskaffelsespriser!$D316*F316)<0,0,(F316*Genanskaffelsespriser!$D316-(2009-F$3)/($C316+F317)*Genanskaffelsespriser!$D316*F316))","v":0},{"$f":"IF((G316*Genanskaffelsespriser!$D316-(2009-G$3)/($C316+G317)*Genanskaffelsespriser!$D316*G316)<0,0,(G316*Genanskaffelsespriser!$D316-(2009-G$3)/($C316+G317)*Genanskaffelsespriser!$D316*G316))","v":0},{"$f":"IF((H316*Genanskaffelsespriser!$D316-(2009-H$3)/($C316+H317)*Genanskaffelsespriser!$D316*H316)<0,0,(H316*Genanskaffelsespriser!$D316-(2009-H$3)/($C316+H317)*Genanskaffelsespriser!$D316*H316))","v":0},{"$f":"IF((I316*Genanskaffelsespriser!$D316-(2009-I$3)/($C316+I317)*Genanskaffelsespriser!$D316*I316)<0,0,(I316*Genanskaffelsespriser!$D316-(2009-I$3)/($C316+I317)*Genanskaffelsespriser!$D316*I316))","v":0},{"$f":"IF((J316*Genanskaffelsespriser!$D316-(2009-J$3)/($C316+J317)*Genanskaffelsespriser!$D316*J316)<0,0,(J316*Genanskaffelsespriser!$D316-(2009-J$3)/($C316+J317)*Genanskaffelsespriser!$D316*J316))","v":0},{"$f":"IF((K316*Genanskaffelsespriser!$D316-(2009-K$3)/($C316+K317)*Genanskaffelsespriser!$D316*K316)<0,0,(K316*Genanskaffelsespriser!$D316-(2009-K$3)/($C316+K317)*Genanskaffelsespriser!$D316*K316))","v":0},{"$f":"IF((L316*Genanskaffelsespriser!$D316-(2009-L$3)/($C316+L317)*Genanskaffelsespriser!$D316*L316)<0,0,(L316*Genanskaffelsespriser!$D316-(2009-L$3)/($C316+L317)*Genanskaffelsespriser!$D316*L316))","v":0},{"$f":"IF((M316*Genanskaffelsespriser!$D316-(2009-M$3)/($C316+M317)*Genanskaffelsespriser!$D316*M316)<0,0,(M316*Genanskaffelsespriser!$D316-(2009-M$3)/($C316+M317)*Genanskaffelsespriser!$D316*M316))","v":0},{"$f":"IF((N316*Genanskaffelsespriser!$D316-(2009-N$3)/($C316+N317)*Genanskaffelsespriser!$D316*N316)<0,0,(N316*Genanskaffelsespriser!$D316-(2009-N$3)/($C316+N317)*Genanskaffelsespriser!$D316*N316))","v":0},{"$f":"IF((O316*Genanskaffelsespriser!$D316-(2009-O$3)/($C316+O317)*Genanskaffelsespriser!$D316*O316)<0,0,(O316*Genanskaffelsespriser!$D316-(2009-O$3)/($C316+O317)*Genanskaffelsespriser!$D316*O316))","v":0},{"$f":"IF((P316*Genanskaffelsespriser!$D316-(2009-P$3)/($C316+P317)*Genanskaffelsespriser!$D316*P316)<0,0,(P316*Genanskaffelsespriser!$D316-(2009-P$3)/($C316+P317)*Genanskaffelsespriser!$D316*P316))","v":0},{"$f":"IF((Q316*Genanskaffelsespriser!$D316-(2009-Q$3)/($C316+Q317)*Genanskaffelsespriser!$D316*Q316)<0,0,(Q316*Genanskaffelsespriser!$D316-(2009-Q$3)/($C316+Q317)*Genanskaffelsespriser!$D316*Q316))","v":0},{"$f":"IF((R316*Genanskaffelsespriser!$D316-(2009-R$3)/($C316+R317)*Genanskaffelsespriser!$D316*R316)<0,0,(R316*Genanskaffelsespriser!$D316-(2009-R$3)/($C316+R317)*Genanskaffelsespriser!$D316*R316))","v":0},{"$f":"IF((S316*Genanskaffelsespriser!$D316-(2009-S$3)/($C316+S317)*Genanskaffelsespriser!$D316*S316)<0,0,(S316*Genanskaffelsespriser!$D316-(2009-S$3)/($C316+S317)*Genanskaffelsespriser!$D316*S316))","v":0},{"$f":"IF((T316*Genanskaffelsespriser!$D316-(2009-T$3)/($C316+T317)*Genanskaffelsespriser!$D316*T316)<0,0,(T316*Genanskaffelsespriser!$D316-(2009-T$3)/($C316+T317)*Genanskaffelsespriser!$D316*T316))","v":0},{"$f":"IF((U316*Genanskaffelsespriser!$D316-(2009-U$3)/($C316+U317)*Genanskaffelsespriser!$D316*U316)<0,0,(U316*Genanskaffelsespriser!$D316-(2009-U$3)/($C316+U317)*Genanskaffelsespriser!$D316*U316))","v":0},{"$f":"IF((V316*Genanskaffelsespriser!$D316-(2009-V$3)/($C316+V317)*Genanskaffelsespriser!$D316*V316)<0,0,(V316*Genanskaffelsespriser!$D316-(2009-V$3)/($C316+V317)*Genanskaffelsespriser!$D316*V316))","v":0},{"$f":"IF((W316*Genanskaffelsespriser!$D316-(2009-W$3)/($C316+W317)*Genanskaffelsespriser!$D316*W316)<0,0,(W316*Genanskaffelsespriser!$D316-(2009-W$3)/($C316+W317)*Genanskaffelsespriser!$D316*W316))","v":0},{"$f":"IF((X316*Genanskaffelsespriser!$D316-(2009-X$3)/($C316+X317)*Genanskaffelsespriser!$D316*X316)<0,0,(X316*Genanskaffelsespriser!$D316-(2009-X$3)/($C316+X317)*Genanskaffelsespriser!$D316*X316))","v":0},{"$f":"IF((Y316*Genanskaffelsespriser!$D316-(2009-Y$3)/($C316+Y317)*Genanskaffelsespriser!$D316*Y316)<0,0,(Y316*Genanskaffelsespriser!$D316-(2009-Y$3)/($C316+Y317)*Genanskaffelsespriser!$D316*Y316))","v":0},{"$f":"+SUM(AA316:AV316)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA316","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB316","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC316","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD316","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE316","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF316","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG316","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH316","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI316","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ316","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK316","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL316","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM316","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN316","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO316","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP316","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ316","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR316","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS316","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT316","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU316","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV316","v":0},{"$f":"+SUM(AX316:BS316)","v":0},{"$f":"(AA316+AX316)/2","v":0},{"$f":"(AB316+AY316)/2","v":0},{"$f":"(AC316+AZ316)/2","v":0},{"$f":"(AD316+BA316)/2","v":0},{"$f":"(AE316+BB316)/2","v":0},{"$f":"(AF316+BC316)/2","v":0},{"$f":"(AG316+BD316)/2","v":0},{"$f":"(AH316+BE316)/2","v":0},{"$f":"(AI316+BF316)/2","v":0},{"$f":"(AJ316+BG316)/2","v":0},{"$f":"(AK316+BH316)/2","v":0},{"$f":"(AL316+BI316)/2","v":0},{"$f":"(AM316+BJ316)/2","v":0},{"$f":"(AN316+BK316)/2","v":0},{"$f":"(AO316+BL316)/2","v":0},{"$f":"(AP316+BM316)/2","v":0},{"$f":"(AQ316+BN316)/2","v":0},{"$f":"(AR316+BO316)/2","v":0},{"$f":"(AS316+BP316)/2","v":0},{"$f":"(AT316+BQ316)/2","v":0},{"$f":"(AU316+BR316)/2","v":0},{"$f":"(AV316+BS316)/2","v":0},{"$f":"+AVERAGE(AW316,BT316)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B317","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E317","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D318*Genanskaffelsespriser!$D317-(2009-D$3)/($C318+D319)*Genanskaffelsespriser!$D317*D318)<0,0,(D318*Genanskaffelsespriser!$D317-(2009-D$3)/($C318+D319)*Genanskaffelsespriser!$D317*D318))","v":0},{"$f":"IF((E318*Genanskaffelsespriser!$D317-(2009-E$3)/($C318+E319)*Genanskaffelsespriser!$D317*E318)<0,0,(E318*Genanskaffelsespriser!$D317-(2009-E$3)/($C318+E319)*Genanskaffelsespriser!$D317*E318))","v":0},{"$f":"IF((F318*Genanskaffelsespriser!$D317-(2009-F$3)/($C318+F319)*Genanskaffelsespriser!$D317*F318)<0,0,(F318*Genanskaffelsespriser!$D317-(2009-F$3)/($C318+F319)*Genanskaffelsespriser!$D317*F318))","v":0},{"$f":"IF((G318*Genanskaffelsespriser!$D317-(2009-G$3)/($C318+G319)*Genanskaffelsespriser!$D317*G318)<0,0,(G318*Genanskaffelsespriser!$D317-(2009-G$3)/($C318+G319)*Genanskaffelsespriser!$D317*G318))","v":0},{"$f":"IF((H318*Genanskaffelsespriser!$D317-(2009-H$3)/($C318+H319)*Genanskaffelsespriser!$D317*H318)<0,0,(H318*Genanskaffelsespriser!$D317-(2009-H$3)/($C318+H319)*Genanskaffelsespriser!$D317*H318))","v":0},{"$f":"IF((I318*Genanskaffelsespriser!$D317-(2009-I$3)/($C318+I319)*Genanskaffelsespriser!$D317*I318)<0,0,(I318*Genanskaffelsespriser!$D317-(2009-I$3)/($C318+I319)*Genanskaffelsespriser!$D317*I318))","v":0},{"$f":"IF((J318*Genanskaffelsespriser!$D317-(2009-J$3)/($C318+J319)*Genanskaffelsespriser!$D317*J318)<0,0,(J318*Genanskaffelsespriser!$D317-(2009-J$3)/($C318+J319)*Genanskaffelsespriser!$D317*J318))","v":0},{"$f":"IF((K318*Genanskaffelsespriser!$D317-(2009-K$3)/($C318+K319)*Genanskaffelsespriser!$D317*K318)<0,0,(K318*Genanskaffelsespriser!$D317-(2009-K$3)/($C318+K319)*Genanskaffelsespriser!$D317*K318))","v":0},{"$f":"IF((L318*Genanskaffelsespriser!$D317-(2009-L$3)/($C318+L319)*Genanskaffelsespriser!$D317*L318)<0,0,(L318*Genanskaffelsespriser!$D317-(2009-L$3)/($C318+L319)*Genanskaffelsespriser!$D317*L318))","v":0},{"$f":"IF((M318*Genanskaffelsespriser!$D317-(2009-M$3)/($C318+M319)*Genanskaffelsespriser!$D317*M318)<0,0,(M318*Genanskaffelsespriser!$D317-(2009-M$3)/($C318+M319)*Genanskaffelsespriser!$D317*M318))","v":0},{"$f":"IF((N318*Genanskaffelsespriser!$D317-(2009-N$3)/($C318+N319)*Genanskaffelsespriser!$D317*N318)<0,0,(N318*Genanskaffelsespriser!$D317-(2009-N$3)/($C318+N319)*Genanskaffelsespriser!$D317*N318))","v":0},{"$f":"IF((O318*Genanskaffelsespriser!$D317-(2009-O$3)/($C318+O319)*Genanskaffelsespriser!$D317*O318)<0,0,(O318*Genanskaffelsespriser!$D317-(2009-O$3)/($C318+O319)*Genanskaffelsespriser!$D317*O318))","v":0},{"$f":"IF((P318*Genanskaffelsespriser!$D317-(2009-P$3)/($C318+P319)*Genanskaffelsespriser!$D317*P318)<0,0,(P318*Genanskaffelsespriser!$D317-(2009-P$3)/($C318+P319)*Genanskaffelsespriser!$D317*P318))","v":0},{"$f":"IF((Q318*Genanskaffelsespriser!$D317-(2009-Q$3)/($C318+Q319)*Genanskaffelsespriser!$D317*Q318)<0,0,(Q318*Genanskaffelsespriser!$D317-(2009-Q$3)/($C318+Q319)*Genanskaffelsespriser!$D317*Q318))","v":0},{"$f":"IF((R318*Genanskaffelsespriser!$D317-(2009-R$3)/($C318+R319)*Genanskaffelsespriser!$D317*R318)<0,0,(R318*Genanskaffelsespriser!$D317-(2009-R$3)/($C318+R319)*Genanskaffelsespriser!$D317*R318))","v":0},{"$f":"IF((S318*Genanskaffelsespriser!$D317-(2009-S$3)/($C318+S319)*Genanskaffelsespriser!$D317*S318)<0,0,(S318*Genanskaffelsespriser!$D317-(2009-S$3)/($C318+S319)*Genanskaffelsespriser!$D317*S318))","v":0},{"$f":"IF((T318*Genanskaffelsespriser!$D317-(2009-T$3)/($C318+T319)*Genanskaffelsespriser!$D317*T318)<0,0,(T318*Genanskaffelsespriser!$D317-(2009-T$3)/($C318+T319)*Genanskaffelsespriser!$D317*T318))","v":0},{"$f":"IF((U318*Genanskaffelsespriser!$D317-(2009-U$3)/($C318+U319)*Genanskaffelsespriser!$D317*U318)<0,0,(U318*Genanskaffelsespriser!$D317-(2009-U$3)/($C318+U319)*Genanskaffelsespriser!$D317*U318))","v":0},{"$f":"IF((V318*Genanskaffelsespriser!$D317-(2009-V$3)/($C318+V319)*Genanskaffelsespriser!$D317*V318)<0,0,(V318*Genanskaffelsespriser!$D317-(2009-V$3)/($C318+V319)*Genanskaffelsespriser!$D317*V318))","v":0},{"$f":"IF((W318*Genanskaffelsespriser!$D317-(2009-W$3)/($C318+W319)*Genanskaffelsespriser!$D317*W318)<0,0,(W318*Genanskaffelsespriser!$D317-(2009-W$3)/($C318+W319)*Genanskaffelsespriser!$D317*W318))","v":0},{"$f":"IF((X318*Genanskaffelsespriser!$D317-(2009-X$3)/($C318+X319)*Genanskaffelsespriser!$D317*X318)<0,0,(X318*Genanskaffelsespriser!$D317-(2009-X$3)/($C318+X319)*Genanskaffelsespriser!$D317*X318))","v":0},{"$f":"IF((Y318*Genanskaffelsespriser!$D317-(2009-Y$3)/($C318+Y319)*Genanskaffelsespriser!$D317*Y318)<0,0,(Y318*Genanskaffelsespriser!$D317-(2009-Y$3)/($C318+Y319)*Genanskaffelsespriser!$D317*Y318))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA318","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB318","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC318","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD318","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE318","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF318","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG318","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH318","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI318","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ318","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK318","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL318","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM318","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN318","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO318","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP318","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ318","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR318","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS318","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT318","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU318","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B318","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E318","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D320*Genanskaffelsespriser!$D318-(2009-D$3)/$C320*Genanskaffelsespriser!$D318*D320)<0,0,(D320*Genanskaffelsespriser!$D318-(2009-D$3)/$C320*Genanskaffelsespriser!$D318*D320))","v":0},{"$f":"IF((E320*Genanskaffelsespriser!$D318-(2009-E$3)/$C320*Genanskaffelsespriser!$D318*E320)<0,0,(E320*Genanskaffelsespriser!$D318-(2009-E$3)/$C320*Genanskaffelsespriser!$D318*E320))","v":0},{"$f":"IF((F320*Genanskaffelsespriser!$D318-(2009-F$3)/$C320*Genanskaffelsespriser!$D318*F320)<0,0,(F320*Genanskaffelsespriser!$D318-(2009-F$3)/$C320*Genanskaffelsespriser!$D318*F320))","v":0},{"$f":"IF((G320*Genanskaffelsespriser!$D318-(2009-G$3)/$C320*Genanskaffelsespriser!$D318*G320)<0,0,(G320*Genanskaffelsespriser!$D318-(2009-G$3)/$C320*Genanskaffelsespriser!$D318*G320))","v":0},{"$f":"IF((H320*Genanskaffelsespriser!$D318-(2009-H$3)/$C320*Genanskaffelsespriser!$D318*H320)<0,0,(H320*Genanskaffelsespriser!$D318-(2009-H$3)/$C320*Genanskaffelsespriser!$D318*H320))","v":0},{"$f":"IF((I320*Genanskaffelsespriser!$D318-(2009-I$3)/$C320*Genanskaffelsespriser!$D318*I320)<0,0,(I320*Genanskaffelsespriser!$D318-(2009-I$3)/$C320*Genanskaffelsespriser!$D318*I320))","v":0},{"$f":"IF((J320*Genanskaffelsespriser!$D318-(2009-J$3)/$C320*Genanskaffelsespriser!$D318*J320)<0,0,(J320*Genanskaffelsespriser!$D318-(2009-J$3)/$C320*Genanskaffelsespriser!$D318*J320))","v":0},{"$f":"IF((K320*Genanskaffelsespriser!$D318-(2009-K$3)/$C320*Genanskaffelsespriser!$D318*K320)<0,0,(K320*Genanskaffelsespriser!$D318-(2009-K$3)/$C320*Genanskaffelsespriser!$D318*K320))","v":0},{"$f":"IF((L320*Genanskaffelsespriser!$D318-(2009-L$3)/$C320*Genanskaffelsespriser!$D318*L320)<0,0,(L320*Genanskaffelsespriser!$D318-(2009-L$3)/$C320*Genanskaffelsespriser!$D318*L320))","v":0},{"$f":"IF((M320*Genanskaffelsespriser!$D318-(2009-M$3)/$C320*Genanskaffelsespriser!$D318*M320)<0,0,(M320*Genanskaffelsespriser!$D318-(2009-M$3)/$C320*Genanskaffelsespriser!$D318*M320))","v":0},{"$f":"IF((N320*Genanskaffelsespriser!$D318-(2009-N$3)/$C320*Genanskaffelsespriser!$D318*N320)<0,0,(N320*Genanskaffelsespriser!$D318-(2009-N$3)/$C320*Genanskaffelsespriser!$D318*N320))","v":0},{"$f":"IF((O320*Genanskaffelsespriser!$D318-(2009-O$3)/$C320*Genanskaffelsespriser!$D318*O320)<0,0,(O320*Genanskaffelsespriser!$D318-(2009-O$3)/$C320*Genanskaffelsespriser!$D318*O320))","v":0},{"$f":"IF((P320*Genanskaffelsespriser!$D318-(2009-P$3)/$C320*Genanskaffelsespriser!$D318*P320)<0,0,(P320*Genanskaffelsespriser!$D318-(2009-P$3)/$C320*Genanskaffelsespriser!$D318*P320))","v":0},{"$f":"IF((Q320*Genanskaffelsespriser!$D318-(2009-Q$3)/$C320*Genanskaffelsespriser!$D318*Q320)<0,0,(Q320*Genanskaffelsespriser!$D318-(2009-Q$3)/$C320*Genanskaffelsespriser!$D318*Q320))","v":0},{"$f":"IF((R320*Genanskaffelsespriser!$D318-(2009-R$3)/$C320*Genanskaffelsespriser!$D318*R320)<0,0,(R320*Genanskaffelsespriser!$D318-(2009-R$3)/$C320*Genanskaffelsespriser!$D318*R320))","v":0},{"$f":"IF((S320*Genanskaffelsespriser!$D318-(2009-S$3)/$C320*Genanskaffelsespriser!$D318*S320)<0,0,(S320*Genanskaffelsespriser!$D318-(2009-S$3)/$C320*Genanskaffelsespriser!$D318*S320))","v":0},{"$f":"IF((T320*Genanskaffelsespriser!$D318-(2009-T$3)/$C320*Genanskaffelsespriser!$D318*T320)<0,0,(T320*Genanskaffelsespriser!$D318-(2009-T$3)/$C320*Genanskaffelsespriser!$D318*T320))","v":0},{"$f":"IF((U320*Genanskaffelsespriser!$D318-(2009-U$3)/$C320*Genanskaffelsespriser!$D318*U320)<0,0,(U320*Genanskaffelsespriser!$D318-(2009-U$3)/$C320*Genanskaffelsespriser!$D318*U320))","v":0},{"$f":"IF((V320*Genanskaffelsespriser!$D318-(2009-V$3)/$C320*Genanskaffelsespriser!$D318*V320)<0,0,(V320*Genanskaffelsespriser!$D318-(2009-V$3)/$C320*Genanskaffelsespriser!$D318*V320))","v":0},{"$f":"IF((W320*Genanskaffelsespriser!$D318-(2009-W$3)/$C320*Genanskaffelsespriser!$D318*W320)<0,0,(W320*Genanskaffelsespriser!$D318-(2009-W$3)/$C320*Genanskaffelsespriser!$D318*W320))","v":0},{"$f":"IF((X320*Genanskaffelsespriser!$D318-(2009-X$3)/$C320*Genanskaffelsespriser!$D318*X320)<0,0,(X320*Genanskaffelsespriser!$D318-(2009-X$3)/$C320*Genanskaffelsespriser!$D318*X320))","v":0},{"$f":"IF((Y320*Genanskaffelsespriser!$D318-(2009-Y$3)/$C320*Genanskaffelsespriser!$D318*Y320)<0,0,(Y320*Genanskaffelsespriser!$D318-(2009-Y$3)/$C320*Genanskaffelsespriser!$D318*Y320))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B319","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E319","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D321*Genanskaffelsespriser!$D319-(2009-D$3)/$C321*Genanskaffelsespriser!$D319*D321)<0,0,(D321*Genanskaffelsespriser!$D319-(2009-D$3)/$C321*Genanskaffelsespriser!$D319*D321))","v":0},{"$f":"IF((E321*Genanskaffelsespriser!$D319-(2009-E$3)/$C321*Genanskaffelsespriser!$D319*E321)<0,0,(E321*Genanskaffelsespriser!$D319-(2009-E$3)/$C321*Genanskaffelsespriser!$D319*E321))","v":0},{"$f":"IF((F321*Genanskaffelsespriser!$D319-(2009-F$3)/$C321*Genanskaffelsespriser!$D319*F321)<0,0,(F321*Genanskaffelsespriser!$D319-(2009-F$3)/$C321*Genanskaffelsespriser!$D319*F321))","v":0},{"$f":"IF((G321*Genanskaffelsespriser!$D319-(2009-G$3)/$C321*Genanskaffelsespriser!$D319*G321)<0,0,(G321*Genanskaffelsespriser!$D319-(2009-G$3)/$C321*Genanskaffelsespriser!$D319*G321))","v":0},{"$f":"IF((H321*Genanskaffelsespriser!$D319-(2009-H$3)/$C321*Genanskaffelsespriser!$D319*H321)<0,0,(H321*Genanskaffelsespriser!$D319-(2009-H$3)/$C321*Genanskaffelsespriser!$D319*H321))","v":0},{"$f":"IF((I321*Genanskaffelsespriser!$D319-(2009-I$3)/$C321*Genanskaffelsespriser!$D319*I321)<0,0,(I321*Genanskaffelsespriser!$D319-(2009-I$3)/$C321*Genanskaffelsespriser!$D319*I321))","v":0},{"$f":"IF((J321*Genanskaffelsespriser!$D319-(2009-J$3)/$C321*Genanskaffelsespriser!$D319*J321)<0,0,(J321*Genanskaffelsespriser!$D319-(2009-J$3)/$C321*Genanskaffelsespriser!$D319*J321))","v":0},{"$f":"IF((K321*Genanskaffelsespriser!$D319-(2009-K$3)/$C321*Genanskaffelsespriser!$D319*K321)<0,0,(K321*Genanskaffelsespriser!$D319-(2009-K$3)/$C321*Genanskaffelsespriser!$D319*K321))","v":0},{"$f":"IF((L321*Genanskaffelsespriser!$D319-(2009-L$3)/$C321*Genanskaffelsespriser!$D319*L321)<0,0,(L321*Genanskaffelsespriser!$D319-(2009-L$3)/$C321*Genanskaffelsespriser!$D319*L321))","v":0},{"$f":"IF((M321*Genanskaffelsespriser!$D319-(2009-M$3)/$C321*Genanskaffelsespriser!$D319*M321)<0,0,(M321*Genanskaffelsespriser!$D319-(2009-M$3)/$C321*Genanskaffelsespriser!$D319*M321))","v":0},{"$f":"IF((N321*Genanskaffelsespriser!$D319-(2009-N$3)/$C321*Genanskaffelsespriser!$D319*N321)<0,0,(N321*Genanskaffelsespriser!$D319-(2009-N$3)/$C321*Genanskaffelsespriser!$D319*N321))","v":0},{"$f":"IF((O321*Genanskaffelsespriser!$D319-(2009-O$3)/$C321*Genanskaffelsespriser!$D319*O321)<0,0,(O321*Genanskaffelsespriser!$D319-(2009-O$3)/$C321*Genanskaffelsespriser!$D319*O321))","v":0},{"$f":"IF((P321*Genanskaffelsespriser!$D319-(2009-P$3)/$C321*Genanskaffelsespriser!$D319*P321)<0,0,(P321*Genanskaffelsespriser!$D319-(2009-P$3)/$C321*Genanskaffelsespriser!$D319*P321))","v":0},{"$f":"IF((Q321*Genanskaffelsespriser!$D319-(2009-Q$3)/$C321*Genanskaffelsespriser!$D319*Q321)<0,0,(Q321*Genanskaffelsespriser!$D319-(2009-Q$3)/$C321*Genanskaffelsespriser!$D319*Q321))","v":0},{"$f":"IF((R321*Genanskaffelsespriser!$D319-(2009-R$3)/$C321*Genanskaffelsespriser!$D319*R321)<0,0,(R321*Genanskaffelsespriser!$D319-(2009-R$3)/$C321*Genanskaffelsespriser!$D319*R321))","v":0},{"$f":"IF((S321*Genanskaffelsespriser!$D319-(2009-S$3)/$C321*Genanskaffelsespriser!$D319*S321)<0,0,(S321*Genanskaffelsespriser!$D319-(2009-S$3)/$C321*Genanskaffelsespriser!$D319*S321))","v":0},{"$f":"IF((T321*Genanskaffelsespriser!$D319-(2009-T$3)/$C321*Genanskaffelsespriser!$D319*T321)<0,0,(T321*Genanskaffelsespriser!$D319-(2009-T$3)/$C321*Genanskaffelsespriser!$D319*T321))","v":0},{"$f":"IF((U321*Genanskaffelsespriser!$D319-(2009-U$3)/$C321*Genanskaffelsespriser!$D319*U321)<0,0,(U321*Genanskaffelsespriser!$D319-(2009-U$3)/$C321*Genanskaffelsespriser!$D319*U321))","v":0},{"$f":"IF((V321*Genanskaffelsespriser!$D319-(2009-V$3)/$C321*Genanskaffelsespriser!$D319*V321)<0,0,(V321*Genanskaffelsespriser!$D319-(2009-V$3)/$C321*Genanskaffelsespriser!$D319*V321))","v":0},{"$f":"IF((W321*Genanskaffelsespriser!$D319-(2009-W$3)/$C321*Genanskaffelsespriser!$D319*W321)<0,0,(W321*Genanskaffelsespriser!$D319-(2009-W$3)/$C321*Genanskaffelsespriser!$D319*W321))","v":0},{"$f":"IF((X321*Genanskaffelsespriser!$D319-(2009-X$3)/$C321*Genanskaffelsespriser!$D319*X321)<0,0,(X321*Genanskaffelsespriser!$D319-(2009-X$3)/$C321*Genanskaffelsespriser!$D319*X321))","v":0},{"$f":"IF((Y321*Genanskaffelsespriser!$D319-(2009-Y$3)/$C321*Genanskaffelsespriser!$D319*Y321)<0,0,(Y321*Genanskaffelsespriser!$D319-(2009-Y$3)/$C321*Genanskaffelsespriser!$D319*Y321))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA321","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB321","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC321","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD321","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE321","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF321","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG321","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH321","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI321","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ321","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK321","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL321","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM321","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN321","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO321","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP321","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ321","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR321","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS321","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT321","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU321","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B320","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E320","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D322*Genanskaffelsespriser!$D320-(2009-D$3)/($C322+D323)*Genanskaffelsespriser!$D320*D322)<0,0,(D322*Genanskaffelsespriser!$D320-(2009-D$3)/($C322+D323)*Genanskaffelsespriser!$D320*D322))","v":0},{"$f":"IF((E322*Genanskaffelsespriser!$D320-(2009-E$3)/($C322+E323)*Genanskaffelsespriser!$D320*E322)<0,0,(E322*Genanskaffelsespriser!$D320-(2009-E$3)/($C322+E323)*Genanskaffelsespriser!$D320*E322))","v":0},{"$f":"IF((F322*Genanskaffelsespriser!$D320-(2009-F$3)/($C322+F323)*Genanskaffelsespriser!$D320*F322)<0,0,(F322*Genanskaffelsespriser!$D320-(2009-F$3)/($C322+F323)*Genanskaffelsespriser!$D320*F322))","v":0},{"$f":"IF((G322*Genanskaffelsespriser!$D320-(2009-G$3)/($C322+G323)*Genanskaffelsespriser!$D320*G322)<0,0,(G322*Genanskaffelsespriser!$D320-(2009-G$3)/($C322+G323)*Genanskaffelsespriser!$D320*G322))","v":0},{"$f":"IF((H322*Genanskaffelsespriser!$D320-(2009-H$3)/($C322+H323)*Genanskaffelsespriser!$D320*H322)<0,0,(H322*Genanskaffelsespriser!$D320-(2009-H$3)/($C322+H323)*Genanskaffelsespriser!$D320*H322))","v":0},{"$f":"IF((I322*Genanskaffelsespriser!$D320-(2009-I$3)/($C322+I323)*Genanskaffelsespriser!$D320*I322)<0,0,(I322*Genanskaffelsespriser!$D320-(2009-I$3)/($C322+I323)*Genanskaffelsespriser!$D320*I322))","v":0},{"$f":"IF((J322*Genanskaffelsespriser!$D320-(2009-J$3)/($C322+J323)*Genanskaffelsespriser!$D320*J322)<0,0,(J322*Genanskaffelsespriser!$D320-(2009-J$3)/($C322+J323)*Genanskaffelsespriser!$D320*J322))","v":0},{"$f":"IF((K322*Genanskaffelsespriser!$D320-(2009-K$3)/($C322+K323)*Genanskaffelsespriser!$D320*K322)<0,0,(K322*Genanskaffelsespriser!$D320-(2009-K$3)/($C322+K323)*Genanskaffelsespriser!$D320*K322))","v":0},{"$f":"IF((L322*Genanskaffelsespriser!$D320-(2009-L$3)/($C322+L323)*Genanskaffelsespriser!$D320*L322)<0,0,(L322*Genanskaffelsespriser!$D320-(2009-L$3)/($C322+L323)*Genanskaffelsespriser!$D320*L322))","v":0},{"$f":"IF((M322*Genanskaffelsespriser!$D320-(2009-M$3)/($C322+M323)*Genanskaffelsespriser!$D320*M322)<0,0,(M322*Genanskaffelsespriser!$D320-(2009-M$3)/($C322+M323)*Genanskaffelsespriser!$D320*M322))","v":0},{"$f":"IF((N322*Genanskaffelsespriser!$D320-(2009-N$3)/($C322+N323)*Genanskaffelsespriser!$D320*N322)<0,0,(N322*Genanskaffelsespriser!$D320-(2009-N$3)/($C322+N323)*Genanskaffelsespriser!$D320*N322))","v":0},{"$f":"IF((O322*Genanskaffelsespriser!$D320-(2009-O$3)/($C322+O323)*Genanskaffelsespriser!$D320*O322)<0,0,(O322*Genanskaffelsespriser!$D320-(2009-O$3)/($C322+O323)*Genanskaffelsespriser!$D320*O322))","v":0},{"$f":"IF((P322*Genanskaffelsespriser!$D320-(2009-P$3)/($C322+P323)*Genanskaffelsespriser!$D320*P322)<0,0,(P322*Genanskaffelsespriser!$D320-(2009-P$3)/($C322+P323)*Genanskaffelsespriser!$D320*P322))","v":0},{"$f":"IF((Q322*Genanskaffelsespriser!$D320-(2009-Q$3)/($C322+Q323)*Genanskaffelsespriser!$D320*Q322)<0,0,(Q322*Genanskaffelsespriser!$D320-(2009-Q$3)/($C322+Q323)*Genanskaffelsespriser!$D320*Q322))","v":0},{"$f":"IF((R322*Genanskaffelsespriser!$D320-(2009-R$3)/($C322+R323)*Genanskaffelsespriser!$D320*R322)<0,0,(R322*Genanskaffelsespriser!$D320-(2009-R$3)/($C322+R323)*Genanskaffelsespriser!$D320*R322))","v":0},{"$f":"IF((S322*Genanskaffelsespriser!$D320-(2009-S$3)/($C322+S323)*Genanskaffelsespriser!$D320*S322)<0,0,(S322*Genanskaffelsespriser!$D320-(2009-S$3)/($C322+S323)*Genanskaffelsespriser!$D320*S322))","v":0},{"$f":"IF((T322*Genanskaffelsespriser!$D320-(2009-T$3)/($C322+T323)*Genanskaffelsespriser!$D320*T322)<0,0,(T322*Genanskaffelsespriser!$D320-(2009-T$3)/($C322+T323)*Genanskaffelsespriser!$D320*T322))","v":0},{"$f":"IF((U322*Genanskaffelsespriser!$D320-(2009-U$3)/($C322+U323)*Genanskaffelsespriser!$D320*U322)<0,0,(U322*Genanskaffelsespriser!$D320-(2009-U$3)/($C322+U323)*Genanskaffelsespriser!$D320*U322))","v":0},{"$f":"IF((V322*Genanskaffelsespriser!$D320-(2009-V$3)/($C322+V323)*Genanskaffelsespriser!$D320*V322)<0,0,(V322*Genanskaffelsespriser!$D320-(2009-V$3)/($C322+V323)*Genanskaffelsespriser!$D320*V322))","v":0},{"$f":"IF((W322*Genanskaffelsespriser!$D320-(2009-W$3)/($C322+W323)*Genanskaffelsespriser!$D320*W322)<0,0,(W322*Genanskaffelsespriser!$D320-(2009-W$3)/($C322+W323)*Genanskaffelsespriser!$D320*W322))","v":0},{"$f":"IF((X322*Genanskaffelsespriser!$D320-(2009-X$3)/($C322+X323)*Genanskaffelsespriser!$D320*X322)<0,0,(X322*Genanskaffelsespriser!$D320-(2009-X$3)/($C322+X323)*Genanskaffelsespriser!$D320*X322))","v":0},{"$f":"IF((Y322*Genanskaffelsespriser!$D320-(2009-Y$3)/($C322+Y323)*Genanskaffelsespriser!$D320*Y322)<0,0,(Y322*Genanskaffelsespriser!$D320-(2009-Y$3)/($C322+Y323)*Genanskaffelsespriser!$D320*Y322))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA322","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB322","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC322","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD322","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE322","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF322","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG322","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH322","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI322","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ322","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK322","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL322","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM322","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN322","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO322","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP322","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ322","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR322","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS322","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT322","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU322","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B321","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E321","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D324*Genanskaffelsespriser!$D321-(2009-D$3)/$C324*Genanskaffelsespriser!$D321*D324)<0,0,(D324*Genanskaffelsespriser!$D321-(2009-D$3)/$C324*Genanskaffelsespriser!$D321*D324))","v":0},{"$f":"IF((E324*Genanskaffelsespriser!$D321-(2009-E$3)/$C324*Genanskaffelsespriser!$D321*E324)<0,0,(E324*Genanskaffelsespriser!$D321-(2009-E$3)/$C324*Genanskaffelsespriser!$D321*E324))","v":0},{"$f":"IF((F324*Genanskaffelsespriser!$D321-(2009-F$3)/$C324*Genanskaffelsespriser!$D321*F324)<0,0,(F324*Genanskaffelsespriser!$D321-(2009-F$3)/$C324*Genanskaffelsespriser!$D321*F324))","v":0},{"$f":"IF((G324*Genanskaffelsespriser!$D321-(2009-G$3)/$C324*Genanskaffelsespriser!$D321*G324)<0,0,(G324*Genanskaffelsespriser!$D321-(2009-G$3)/$C324*Genanskaffelsespriser!$D321*G324))","v":0},{"$f":"IF((H324*Genanskaffelsespriser!$D321-(2009-H$3)/$C324*Genanskaffelsespriser!$D321*H324)<0,0,(H324*Genanskaffelsespriser!$D321-(2009-H$3)/$C324*Genanskaffelsespriser!$D321*H324))","v":0},{"$f":"IF((I324*Genanskaffelsespriser!$D321-(2009-I$3)/$C324*Genanskaffelsespriser!$D321*I324)<0,0,(I324*Genanskaffelsespriser!$D321-(2009-I$3)/$C324*Genanskaffelsespriser!$D321*I324))","v":0},{"$f":"IF((J324*Genanskaffelsespriser!$D321-(2009-J$3)/$C324*Genanskaffelsespriser!$D321*J324)<0,0,(J324*Genanskaffelsespriser!$D321-(2009-J$3)/$C324*Genanskaffelsespriser!$D321*J324))","v":0},{"$f":"IF((K324*Genanskaffelsespriser!$D321-(2009-K$3)/$C324*Genanskaffelsespriser!$D321*K324)<0,0,(K324*Genanskaffelsespriser!$D321-(2009-K$3)/$C324*Genanskaffelsespriser!$D321*K324))","v":0},{"$f":"IF((L324*Genanskaffelsespriser!$D321-(2009-L$3)/$C324*Genanskaffelsespriser!$D321*L324)<0,0,(L324*Genanskaffelsespriser!$D321-(2009-L$3)/$C324*Genanskaffelsespriser!$D321*L324))","v":0},{"$f":"IF((M324*Genanskaffelsespriser!$D321-(2009-M$3)/$C324*Genanskaffelsespriser!$D321*M324)<0,0,(M324*Genanskaffelsespriser!$D321-(2009-M$3)/$C324*Genanskaffelsespriser!$D321*M324))","v":0},{"$f":"IF((N324*Genanskaffelsespriser!$D321-(2009-N$3)/$C324*Genanskaffelsespriser!$D321*N324)<0,0,(N324*Genanskaffelsespriser!$D321-(2009-N$3)/$C324*Genanskaffelsespriser!$D321*N324))","v":0},{"$f":"IF((O324*Genanskaffelsespriser!$D321-(2009-O$3)/$C324*Genanskaffelsespriser!$D321*O324)<0,0,(O324*Genanskaffelsespriser!$D321-(2009-O$3)/$C324*Genanskaffelsespriser!$D321*O324))","v":0},{"$f":"IF((P324*Genanskaffelsespriser!$D321-(2009-P$3)/$C324*Genanskaffelsespriser!$D321*P324)<0,0,(P324*Genanskaffelsespriser!$D321-(2009-P$3)/$C324*Genanskaffelsespriser!$D321*P324))","v":0},{"$f":"IF((Q324*Genanskaffelsespriser!$D321-(2009-Q$3)/$C324*Genanskaffelsespriser!$D321*Q324)<0,0,(Q324*Genanskaffelsespriser!$D321-(2009-Q$3)/$C324*Genanskaffelsespriser!$D321*Q324))","v":0},{"$f":"IF((R324*Genanskaffelsespriser!$D321-(2009-R$3)/$C324*Genanskaffelsespriser!$D321*R324)<0,0,(R324*Genanskaffelsespriser!$D321-(2009-R$3)/$C324*Genanskaffelsespriser!$D321*R324))","v":0},{"$f":"IF((S324*Genanskaffelsespriser!$D321-(2009-S$3)/$C324*Genanskaffelsespriser!$D321*S324)<0,0,(S324*Genanskaffelsespriser!$D321-(2009-S$3)/$C324*Genanskaffelsespriser!$D321*S324))","v":0},{"$f":"IF((T324*Genanskaffelsespriser!$D321-(2009-T$3)/$C324*Genanskaffelsespriser!$D321*T324)<0,0,(T324*Genanskaffelsespriser!$D321-(2009-T$3)/$C324*Genanskaffelsespriser!$D321*T324))","v":0},{"$f":"IF((U324*Genanskaffelsespriser!$D321-(2009-U$3)/$C324*Genanskaffelsespriser!$D321*U324)<0,0,(U324*Genanskaffelsespriser!$D321-(2009-U$3)/$C324*Genanskaffelsespriser!$D321*U324))","v":0},{"$f":"IF((V324*Genanskaffelsespriser!$D321-(2009-V$3)/$C324*Genanskaffelsespriser!$D321*V324)<0,0,(V324*Genanskaffelsespriser!$D321-(2009-V$3)/$C324*Genanskaffelsespriser!$D321*V324))","v":0},{"$f":"IF((W324*Genanskaffelsespriser!$D321-(2009-W$3)/$C324*Genanskaffelsespriser!$D321*W324)<0,0,(W324*Genanskaffelsespriser!$D321-(2009-W$3)/$C324*Genanskaffelsespriser!$D321*W324))","v":0},{"$f":"IF((X324*Genanskaffelsespriser!$D321-(2009-X$3)/$C324*Genanskaffelsespriser!$D321*X324)<0,0,(X324*Genanskaffelsespriser!$D321-(2009-X$3)/$C324*Genanskaffelsespriser!$D321*X324))","v":0},{"$f":"IF((Y324*Genanskaffelsespriser!$D321-(2009-Y$3)/$C324*Genanskaffelsespriser!$D321*Y324)<0,0,(Y324*Genanskaffelsespriser!$D321-(2009-Y$3)/$C324*Genanskaffelsespriser!$D321*Y324))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA324","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB324","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC324","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD324","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE324","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF324","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG324","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH324","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI324","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ324","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK324","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL324","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM324","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN324","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO324","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP324","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ324","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR324","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS324","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT324","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU324","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B322","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E322","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D325*Genanskaffelsespriser!$D322-(2009-D$3)/$C325*Genanskaffelsespriser!$D322*D325)<0,0,(D325*Genanskaffelsespriser!$D322-(2009-D$3)/$C325*Genanskaffelsespriser!$D322*D325))","v":0},{"$f":"IF((E325*Genanskaffelsespriser!$D322-(2009-E$3)/$C325*Genanskaffelsespriser!$D322*E325)<0,0,(E325*Genanskaffelsespriser!$D322-(2009-E$3)/$C325*Genanskaffelsespriser!$D322*E325))","v":0},{"$f":"IF((F325*Genanskaffelsespriser!$D322-(2009-F$3)/$C325*Genanskaffelsespriser!$D322*F325)<0,0,(F325*Genanskaffelsespriser!$D322-(2009-F$3)/$C325*Genanskaffelsespriser!$D322*F325))","v":0},{"$f":"IF((G325*Genanskaffelsespriser!$D322-(2009-G$3)/$C325*Genanskaffelsespriser!$D322*G325)<0,0,(G325*Genanskaffelsespriser!$D322-(2009-G$3)/$C325*Genanskaffelsespriser!$D322*G325))","v":0},{"$f":"IF((H325*Genanskaffelsespriser!$D322-(2009-H$3)/$C325*Genanskaffelsespriser!$D322*H325)<0,0,(H325*Genanskaffelsespriser!$D322-(2009-H$3)/$C325*Genanskaffelsespriser!$D322*H325))","v":0},{"$f":"IF((I325*Genanskaffelsespriser!$D322-(2009-I$3)/$C325*Genanskaffelsespriser!$D322*I325)<0,0,(I325*Genanskaffelsespriser!$D322-(2009-I$3)/$C325*Genanskaffelsespriser!$D322*I325))","v":0},{"$f":"IF((J325*Genanskaffelsespriser!$D322-(2009-J$3)/$C325*Genanskaffelsespriser!$D322*J325)<0,0,(J325*Genanskaffelsespriser!$D322-(2009-J$3)/$C325*Genanskaffelsespriser!$D322*J325))","v":0},{"$f":"IF((K325*Genanskaffelsespriser!$D322-(2009-K$3)/$C325*Genanskaffelsespriser!$D322*K325)<0,0,(K325*Genanskaffelsespriser!$D322-(2009-K$3)/$C325*Genanskaffelsespriser!$D322*K325))","v":0},{"$f":"IF((L325*Genanskaffelsespriser!$D322-(2009-L$3)/$C325*Genanskaffelsespriser!$D322*L325)<0,0,(L325*Genanskaffelsespriser!$D322-(2009-L$3)/$C325*Genanskaffelsespriser!$D322*L325))","v":0},{"$f":"IF((M325*Genanskaffelsespriser!$D322-(2009-M$3)/$C325*Genanskaffelsespriser!$D322*M325)<0,0,(M325*Genanskaffelsespriser!$D322-(2009-M$3)/$C325*Genanskaffelsespriser!$D322*M325))","v":0},{"$f":"IF((N325*Genanskaffelsespriser!$D322-(2009-N$3)/$C325*Genanskaffelsespriser!$D322*N325)<0,0,(N325*Genanskaffelsespriser!$D322-(2009-N$3)/$C325*Genanskaffelsespriser!$D322*N325))","v":0},{"$f":"IF((O325*Genanskaffelsespriser!$D322-(2009-O$3)/$C325*Genanskaffelsespriser!$D322*O325)<0,0,(O325*Genanskaffelsespriser!$D322-(2009-O$3)/$C325*Genanskaffelsespriser!$D322*O325))","v":0},{"$f":"IF((P325*Genanskaffelsespriser!$D322-(2009-P$3)/$C325*Genanskaffelsespriser!$D322*P325)<0,0,(P325*Genanskaffelsespriser!$D322-(2009-P$3)/$C325*Genanskaffelsespriser!$D322*P325))","v":0},{"$f":"IF((Q325*Genanskaffelsespriser!$D322-(2009-Q$3)/$C325*Genanskaffelsespriser!$D322*Q325)<0,0,(Q325*Genanskaffelsespriser!$D322-(2009-Q$3)/$C325*Genanskaffelsespriser!$D322*Q325))","v":0},{"$f":"IF((R325*Genanskaffelsespriser!$D322-(2009-R$3)/$C325*Genanskaffelsespriser!$D322*R325)<0,0,(R325*Genanskaffelsespriser!$D322-(2009-R$3)/$C325*Genanskaffelsespriser!$D322*R325))","v":0},{"$f":"IF((S325*Genanskaffelsespriser!$D322-(2009-S$3)/$C325*Genanskaffelsespriser!$D322*S325)<0,0,(S325*Genanskaffelsespriser!$D322-(2009-S$3)/$C325*Genanskaffelsespriser!$D322*S325))","v":0},{"$f":"IF((T325*Genanskaffelsespriser!$D322-(2009-T$3)/$C325*Genanskaffelsespriser!$D322*T325)<0,0,(T325*Genanskaffelsespriser!$D322-(2009-T$3)/$C325*Genanskaffelsespriser!$D322*T325))","v":0},{"$f":"IF((U325*Genanskaffelsespriser!$D322-(2009-U$3)/$C325*Genanskaffelsespriser!$D322*U325)<0,0,(U325*Genanskaffelsespriser!$D322-(2009-U$3)/$C325*Genanskaffelsespriser!$D322*U325))","v":0},{"$f":"IF((V325*Genanskaffelsespriser!$D322-(2009-V$3)/$C325*Genanskaffelsespriser!$D322*V325)<0,0,(V325*Genanskaffelsespriser!$D322-(2009-V$3)/$C325*Genanskaffelsespriser!$D322*V325))","v":0},{"$f":"IF((W325*Genanskaffelsespriser!$D322-(2009-W$3)/$C325*Genanskaffelsespriser!$D322*W325)<0,0,(W325*Genanskaffelsespriser!$D322-(2009-W$3)/$C325*Genanskaffelsespriser!$D322*W325))","v":0},{"$f":"IF((X325*Genanskaffelsespriser!$D322-(2009-X$3)/$C325*Genanskaffelsespriser!$D322*X325)<0,0,(X325*Genanskaffelsespriser!$D322-(2009-X$3)/$C325*Genanskaffelsespriser!$D322*X325))","v":0},{"$f":"IF((Y325*Genanskaffelsespriser!$D322-(2009-Y$3)/$C325*Genanskaffelsespriser!$D322*Y325)<0,0,(Y325*Genanskaffelsespriser!$D322-(2009-Y$3)/$C325*Genanskaffelsespriser!$D322*Y325))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA325","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB325","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC325","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD325","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE325","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF325","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG325","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH325","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI325","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ325","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK325","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL325","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM325","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN325","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO325","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP325","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ325","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR325","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS325","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT325","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU325","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B323","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E323","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D326*Genanskaffelsespriser!$D323-(2009-D$3)/($C326+D327)*Genanskaffelsespriser!$D323*D326)<0,0,(D326*Genanskaffelsespriser!$D323-(2009-D$3)/($C326+D327)*Genanskaffelsespriser!$D323*D326))","v":0},{"$f":"IF((E326*Genanskaffelsespriser!$D323-(2009-E$3)/($C326+E327)*Genanskaffelsespriser!$D323*E326)<0,0,(E326*Genanskaffelsespriser!$D323-(2009-E$3)/($C326+E327)*Genanskaffelsespriser!$D323*E326))","v":0},{"$f":"IF((F326*Genanskaffelsespriser!$D323-(2009-F$3)/($C326+F327)*Genanskaffelsespriser!$D323*F326)<0,0,(F326*Genanskaffelsespriser!$D323-(2009-F$3)/($C326+F327)*Genanskaffelsespriser!$D323*F326))","v":0},{"$f":"IF((G326*Genanskaffelsespriser!$D323-(2009-G$3)/($C326+G327)*Genanskaffelsespriser!$D323*G326)<0,0,(G326*Genanskaffelsespriser!$D323-(2009-G$3)/($C326+G327)*Genanskaffelsespriser!$D323*G326))","v":0},{"$f":"IF((H326*Genanskaffelsespriser!$D323-(2009-H$3)/($C326+H327)*Genanskaffelsespriser!$D323*H326)<0,0,(H326*Genanskaffelsespriser!$D323-(2009-H$3)/($C326+H327)*Genanskaffelsespriser!$D323*H326))","v":0},{"$f":"IF((I326*Genanskaffelsespriser!$D323-(2009-I$3)/($C326+I327)*Genanskaffelsespriser!$D323*I326)<0,0,(I326*Genanskaffelsespriser!$D323-(2009-I$3)/($C326+I327)*Genanskaffelsespriser!$D323*I326))","v":0},{"$f":"IF((J326*Genanskaffelsespriser!$D323-(2009-J$3)/($C326+J327)*Genanskaffelsespriser!$D323*J326)<0,0,(J326*Genanskaffelsespriser!$D323-(2009-J$3)/($C326+J327)*Genanskaffelsespriser!$D323*J326))","v":0},{"$f":"IF((K326*Genanskaffelsespriser!$D323-(2009-K$3)/($C326+K327)*Genanskaffelsespriser!$D323*K326)<0,0,(K326*Genanskaffelsespriser!$D323-(2009-K$3)/($C326+K327)*Genanskaffelsespriser!$D323*K326))","v":0},{"$f":"IF((L326*Genanskaffelsespriser!$D323-(2009-L$3)/($C326+L327)*Genanskaffelsespriser!$D323*L326)<0,0,(L326*Genanskaffelsespriser!$D323-(2009-L$3)/($C326+L327)*Genanskaffelsespriser!$D323*L326))","v":0},{"$f":"IF((M326*Genanskaffelsespriser!$D323-(2009-M$3)/($C326+M327)*Genanskaffelsespriser!$D323*M326)<0,0,(M326*Genanskaffelsespriser!$D323-(2009-M$3)/($C326+M327)*Genanskaffelsespriser!$D323*M326))","v":0},{"$f":"IF((N326*Genanskaffelsespriser!$D323-(2009-N$3)/($C326+N327)*Genanskaffelsespriser!$D323*N326)<0,0,(N326*Genanskaffelsespriser!$D323-(2009-N$3)/($C326+N327)*Genanskaffelsespriser!$D323*N326))","v":0},{"$f":"IF((O326*Genanskaffelsespriser!$D323-(2009-O$3)/($C326+O327)*Genanskaffelsespriser!$D323*O326)<0,0,(O326*Genanskaffelsespriser!$D323-(2009-O$3)/($C326+O327)*Genanskaffelsespriser!$D323*O326))","v":0},{"$f":"IF((P326*Genanskaffelsespriser!$D323-(2009-P$3)/($C326+P327)*Genanskaffelsespriser!$D323*P326)<0,0,(P326*Genanskaffelsespriser!$D323-(2009-P$3)/($C326+P327)*Genanskaffelsespriser!$D323*P326))","v":0},{"$f":"IF((Q326*Genanskaffelsespriser!$D323-(2009-Q$3)/($C326+Q327)*Genanskaffelsespriser!$D323*Q326)<0,0,(Q326*Genanskaffelsespriser!$D323-(2009-Q$3)/($C326+Q327)*Genanskaffelsespriser!$D323*Q326))","v":0},{"$f":"IF((R326*Genanskaffelsespriser!$D323-(2009-R$3)/($C326+R327)*Genanskaffelsespriser!$D323*R326)<0,0,(R326*Genanskaffelsespriser!$D323-(2009-R$3)/($C326+R327)*Genanskaffelsespriser!$D323*R326))","v":0},{"$f":"IF((S326*Genanskaffelsespriser!$D323-(2009-S$3)/($C326+S327)*Genanskaffelsespriser!$D323*S326)<0,0,(S326*Genanskaffelsespriser!$D323-(2009-S$3)/($C326+S327)*Genanskaffelsespriser!$D323*S326))","v":0},{"$f":"IF((T326*Genanskaffelsespriser!$D323-(2009-T$3)/($C326+T327)*Genanskaffelsespriser!$D323*T326)<0,0,(T326*Genanskaffelsespriser!$D323-(2009-T$3)/($C326+T327)*Genanskaffelsespriser!$D323*T326))","v":0},{"$f":"IF((U326*Genanskaffelsespriser!$D323-(2009-U$3)/($C326+U327)*Genanskaffelsespriser!$D323*U326)<0,0,(U326*Genanskaffelsespriser!$D323-(2009-U$3)/($C326+U327)*Genanskaffelsespriser!$D323*U326))","v":0},{"$f":"IF((V326*Genanskaffelsespriser!$D323-(2009-V$3)/($C326+V327)*Genanskaffelsespriser!$D323*V326)<0,0,(V326*Genanskaffelsespriser!$D323-(2009-V$3)/($C326+V327)*Genanskaffelsespriser!$D323*V326))","v":0},{"$f":"IF((W326*Genanskaffelsespriser!$D323-(2009-W$3)/($C326+W327)*Genanskaffelsespriser!$D323*W326)<0,0,(W326*Genanskaffelsespriser!$D323-(2009-W$3)/($C326+W327)*Genanskaffelsespriser!$D323*W326))","v":0},{"$f":"IF((X326*Genanskaffelsespriser!$D323-(2009-X$3)/($C326+X327)*Genanskaffelsespriser!$D323*X326)<0,0,(X326*Genanskaffelsespriser!$D323-(2009-X$3)/($C326+X327)*Genanskaffelsespriser!$D323*X326))","v":0},{"$f":"IF((Y326*Genanskaffelsespriser!$D323-(2009-Y$3)/($C326+Y327)*Genanskaffelsespriser!$D323*Y326)<0,0,(Y326*Genanskaffelsespriser!$D323-(2009-Y$3)/($C326+Y327)*Genanskaffelsespriser!$D323*Y326))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA326","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB326","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC326","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD326","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE326","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF326","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG326","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH326","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI326","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ326","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK326","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL326","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM326","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN326","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO326","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP326","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ326","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR326","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS326","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT326","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU326","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B324","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E324","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D328*Genanskaffelsespriser!$D324-(2009-D$3)/$C328*Genanskaffelsespriser!$D324*D328)<0,0,(D328*Genanskaffelsespriser!$D324-(2009-D$3)/$C328*Genanskaffelsespriser!$D324*D328))","v":0},{"$f":"IF((E328*Genanskaffelsespriser!$D324-(2009-E$3)/$C328*Genanskaffelsespriser!$D324*E328)<0,0,(E328*Genanskaffelsespriser!$D324-(2009-E$3)/$C328*Genanskaffelsespriser!$D324*E328))","v":0},{"$f":"IF((F328*Genanskaffelsespriser!$D324-(2009-F$3)/$C328*Genanskaffelsespriser!$D324*F328)<0,0,(F328*Genanskaffelsespriser!$D324-(2009-F$3)/$C328*Genanskaffelsespriser!$D324*F328))","v":0},{"$f":"IF((G328*Genanskaffelsespriser!$D324-(2009-G$3)/$C328*Genanskaffelsespriser!$D324*G328)<0,0,(G328*Genanskaffelsespriser!$D324-(2009-G$3)/$C328*Genanskaffelsespriser!$D324*G328))","v":0},{"$f":"IF((H328*Genanskaffelsespriser!$D324-(2009-H$3)/$C328*Genanskaffelsespriser!$D324*H328)<0,0,(H328*Genanskaffelsespriser!$D324-(2009-H$3)/$C328*Genanskaffelsespriser!$D324*H328))","v":0},{"$f":"IF((I328*Genanskaffelsespriser!$D324-(2009-I$3)/$C328*Genanskaffelsespriser!$D324*I328)<0,0,(I328*Genanskaffelsespriser!$D324-(2009-I$3)/$C328*Genanskaffelsespriser!$D324*I328))","v":0},{"$f":"IF((J328*Genanskaffelsespriser!$D324-(2009-J$3)/$C328*Genanskaffelsespriser!$D324*J328)<0,0,(J328*Genanskaffelsespriser!$D324-(2009-J$3)/$C328*Genanskaffelsespriser!$D324*J328))","v":0},{"$f":"IF((K328*Genanskaffelsespriser!$D324-(2009-K$3)/$C328*Genanskaffelsespriser!$D324*K328)<0,0,(K328*Genanskaffelsespriser!$D324-(2009-K$3)/$C328*Genanskaffelsespriser!$D324*K328))","v":0},{"$f":"IF((L328*Genanskaffelsespriser!$D324-(2009-L$3)/$C328*Genanskaffelsespriser!$D324*L328)<0,0,(L328*Genanskaffelsespriser!$D324-(2009-L$3)/$C328*Genanskaffelsespriser!$D324*L328))","v":0},{"$f":"IF((M328*Genanskaffelsespriser!$D324-(2009-M$3)/$C328*Genanskaffelsespriser!$D324*M328)<0,0,(M328*Genanskaffelsespriser!$D324-(2009-M$3)/$C328*Genanskaffelsespriser!$D324*M328))","v":0},{"$f":"IF((N328*Genanskaffelsespriser!$D324-(2009-N$3)/$C328*Genanskaffelsespriser!$D324*N328)<0,0,(N328*Genanskaffelsespriser!$D324-(2009-N$3)/$C328*Genanskaffelsespriser!$D324*N328))","v":0},{"$f":"IF((O328*Genanskaffelsespriser!$D324-(2009-O$3)/$C328*Genanskaffelsespriser!$D324*O328)<0,0,(O328*Genanskaffelsespriser!$D324-(2009-O$3)/$C328*Genanskaffelsespriser!$D324*O328))","v":0},{"$f":"IF((P328*Genanskaffelsespriser!$D324-(2009-P$3)/$C328*Genanskaffelsespriser!$D324*P328)<0,0,(P328*Genanskaffelsespriser!$D324-(2009-P$3)/$C328*Genanskaffelsespriser!$D324*P328))","v":0},{"$f":"IF((Q328*Genanskaffelsespriser!$D324-(2009-Q$3)/$C328*Genanskaffelsespriser!$D324*Q328)<0,0,(Q328*Genanskaffelsespriser!$D324-(2009-Q$3)/$C328*Genanskaffelsespriser!$D324*Q328))","v":0},{"$f":"IF((R328*Genanskaffelsespriser!$D324-(2009-R$3)/$C328*Genanskaffelsespriser!$D324*R328)<0,0,(R328*Genanskaffelsespriser!$D324-(2009-R$3)/$C328*Genanskaffelsespriser!$D324*R328))","v":0},{"$f":"IF((S328*Genanskaffelsespriser!$D324-(2009-S$3)/$C328*Genanskaffelsespriser!$D324*S328)<0,0,(S328*Genanskaffelsespriser!$D324-(2009-S$3)/$C328*Genanskaffelsespriser!$D324*S328))","v":0},{"$f":"IF((T328*Genanskaffelsespriser!$D324-(2009-T$3)/$C328*Genanskaffelsespriser!$D324*T328)<0,0,(T328*Genanskaffelsespriser!$D324-(2009-T$3)/$C328*Genanskaffelsespriser!$D324*T328))","v":0},{"$f":"IF((U328*Genanskaffelsespriser!$D324-(2009-U$3)/$C328*Genanskaffelsespriser!$D324*U328)<0,0,(U328*Genanskaffelsespriser!$D324-(2009-U$3)/$C328*Genanskaffelsespriser!$D324*U328))","v":0},{"$f":"IF((V328*Genanskaffelsespriser!$D324-(2009-V$3)/$C328*Genanskaffelsespriser!$D324*V328)<0,0,(V328*Genanskaffelsespriser!$D324-(2009-V$3)/$C328*Genanskaffelsespriser!$D324*V328))","v":0},{"$f":"IF((W328*Genanskaffelsespriser!$D324-(2009-W$3)/$C328*Genanskaffelsespriser!$D324*W328)<0,0,(W328*Genanskaffelsespriser!$D324-(2009-W$3)/$C328*Genanskaffelsespriser!$D324*W328))","v":0},{"$f":"IF((X328*Genanskaffelsespriser!$D324-(2009-X$3)/$C328*Genanskaffelsespriser!$D324*X328)<0,0,(X328*Genanskaffelsespriser!$D324-(2009-X$3)/$C328*Genanskaffelsespriser!$D324*X328))","v":0},{"$f":"IF((Y328*Genanskaffelsespriser!$D324-(2009-Y$3)/$C328*Genanskaffelsespriser!$D324*Y328)<0,0,(Y328*Genanskaffelsespriser!$D324-(2009-Y$3)/$C328*Genanskaffelsespriser!$D324*Y328))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA328","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB328","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC328","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD328","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE328","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF328","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG328","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH328","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI328","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ328","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK328","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL328","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM328","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN328","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO328","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP328","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ328","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR328","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS328","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT328","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU328","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B325","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E325","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D329*Genanskaffelsespriser!$D325-(2009-D$3)/$C329*Genanskaffelsespriser!$D325*D329)<0,0,(D329*Genanskaffelsespriser!$D325-(2009-D$3)/$C329*Genanskaffelsespriser!$D325*D329))","v":0},{"$f":"IF((E329*Genanskaffelsespriser!$D325-(2009-E$3)/$C329*Genanskaffelsespriser!$D325*E329)<0,0,(E329*Genanskaffelsespriser!$D325-(2009-E$3)/$C329*Genanskaffelsespriser!$D325*E329))","v":0},{"$f":"IF((F329*Genanskaffelsespriser!$D325-(2009-F$3)/$C329*Genanskaffelsespriser!$D325*F329)<0,0,(F329*Genanskaffelsespriser!$D325-(2009-F$3)/$C329*Genanskaffelsespriser!$D325*F329))","v":0},{"$f":"IF((G329*Genanskaffelsespriser!$D325-(2009-G$3)/$C329*Genanskaffelsespriser!$D325*G329)<0,0,(G329*Genanskaffelsespriser!$D325-(2009-G$3)/$C329*Genanskaffelsespriser!$D325*G329))","v":0},{"$f":"IF((H329*Genanskaffelsespriser!$D325-(2009-H$3)/$C329*Genanskaffelsespriser!$D325*H329)<0,0,(H329*Genanskaffelsespriser!$D325-(2009-H$3)/$C329*Genanskaffelsespriser!$D325*H329))","v":0},{"$f":"IF((I329*Genanskaffelsespriser!$D325-(2009-I$3)/$C329*Genanskaffelsespriser!$D325*I329)<0,0,(I329*Genanskaffelsespriser!$D325-(2009-I$3)/$C329*Genanskaffelsespriser!$D325*I329))","v":0},{"$f":"IF((J329*Genanskaffelsespriser!$D325-(2009-J$3)/$C329*Genanskaffelsespriser!$D325*J329)<0,0,(J329*Genanskaffelsespriser!$D325-(2009-J$3)/$C329*Genanskaffelsespriser!$D325*J329))","v":0},{"$f":"IF((K329*Genanskaffelsespriser!$D325-(2009-K$3)/$C329*Genanskaffelsespriser!$D325*K329)<0,0,(K329*Genanskaffelsespriser!$D325-(2009-K$3)/$C329*Genanskaffelsespriser!$D325*K329))","v":0},{"$f":"IF((L329*Genanskaffelsespriser!$D325-(2009-L$3)/$C329*Genanskaffelsespriser!$D325*L329)<0,0,(L329*Genanskaffelsespriser!$D325-(2009-L$3)/$C329*Genanskaffelsespriser!$D325*L329))","v":0},{"$f":"IF((M329*Genanskaffelsespriser!$D325-(2009-M$3)/$C329*Genanskaffelsespriser!$D325*M329)<0,0,(M329*Genanskaffelsespriser!$D325-(2009-M$3)/$C329*Genanskaffelsespriser!$D325*M329))","v":0},{"$f":"IF((N329*Genanskaffelsespriser!$D325-(2009-N$3)/$C329*Genanskaffelsespriser!$D325*N329)<0,0,(N329*Genanskaffelsespriser!$D325-(2009-N$3)/$C329*Genanskaffelsespriser!$D325*N329))","v":0},{"$f":"IF((O329*Genanskaffelsespriser!$D325-(2009-O$3)/$C329*Genanskaffelsespriser!$D325*O329)<0,0,(O329*Genanskaffelsespriser!$D325-(2009-O$3)/$C329*Genanskaffelsespriser!$D325*O329))","v":0},{"$f":"IF((P329*Genanskaffelsespriser!$D325-(2009-P$3)/$C329*Genanskaffelsespriser!$D325*P329)<0,0,(P329*Genanskaffelsespriser!$D325-(2009-P$3)/$C329*Genanskaffelsespriser!$D325*P329))","v":0},{"$f":"IF((Q329*Genanskaffelsespriser!$D325-(2009-Q$3)/$C329*Genanskaffelsespriser!$D325*Q329)<0,0,(Q329*Genanskaffelsespriser!$D325-(2009-Q$3)/$C329*Genanskaffelsespriser!$D325*Q329))","v":0},{"$f":"IF((R329*Genanskaffelsespriser!$D325-(2009-R$3)/$C329*Genanskaffelsespriser!$D325*R329)<0,0,(R329*Genanskaffelsespriser!$D325-(2009-R$3)/$C329*Genanskaffelsespriser!$D325*R329))","v":0},{"$f":"IF((S329*Genanskaffelsespriser!$D325-(2009-S$3)/$C329*Genanskaffelsespriser!$D325*S329)<0,0,(S329*Genanskaffelsespriser!$D325-(2009-S$3)/$C329*Genanskaffelsespriser!$D325*S329))","v":0},{"$f":"IF((T329*Genanskaffelsespriser!$D325-(2009-T$3)/$C329*Genanskaffelsespriser!$D325*T329)<0,0,(T329*Genanskaffelsespriser!$D325-(2009-T$3)/$C329*Genanskaffelsespriser!$D325*T329))","v":0},{"$f":"IF((U329*Genanskaffelsespriser!$D325-(2009-U$3)/$C329*Genanskaffelsespriser!$D325*U329)<0,0,(U329*Genanskaffelsespriser!$D325-(2009-U$3)/$C329*Genanskaffelsespriser!$D325*U329))","v":0},{"$f":"IF((V329*Genanskaffelsespriser!$D325-(2009-V$3)/$C329*Genanskaffelsespriser!$D325*V329)<0,0,(V329*Genanskaffelsespriser!$D325-(2009-V$3)/$C329*Genanskaffelsespriser!$D325*V329))","v":0},{"$f":"IF((W329*Genanskaffelsespriser!$D325-(2009-W$3)/$C329*Genanskaffelsespriser!$D325*W329)<0,0,(W329*Genanskaffelsespriser!$D325-(2009-W$3)/$C329*Genanskaffelsespriser!$D325*W329))","v":0},{"$f":"IF((X329*Genanskaffelsespriser!$D325-(2009-X$3)/$C329*Genanskaffelsespriser!$D325*X329)<0,0,(X329*Genanskaffelsespriser!$D325-(2009-X$3)/$C329*Genanskaffelsespriser!$D325*X329))","v":0},{"$f":"IF((Y329*Genanskaffelsespriser!$D325-(2009-Y$3)/$C329*Genanskaffelsespriser!$D325*Y329)<0,0,(Y329*Genanskaffelsespriser!$D325-(2009-Y$3)/$C329*Genanskaffelsespriser!$D325*Y329))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA329","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB329","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC329","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD329","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE329","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF329","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG329","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH329","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI329","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ329","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK329","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL329","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM329","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN329","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO329","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP329","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ329","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR329","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS329","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT329","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU329","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B326","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E326","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D330*Genanskaffelsespriser!$D326-(2009-D$3)/($C330+D331)*Genanskaffelsespriser!$D326*D330)<0,0,(D330*Genanskaffelsespriser!$D326-(2009-D$3)/($C330+D331)*Genanskaffelsespriser!$D326*D330))","v":0},{"$f":"IF((E330*Genanskaffelsespriser!$D326-(2009-E$3)/($C330+E331)*Genanskaffelsespriser!$D326*E330)<0,0,(E330*Genanskaffelsespriser!$D326-(2009-E$3)/($C330+E331)*Genanskaffelsespriser!$D326*E330))","v":0},{"$f":"IF((F330*Genanskaffelsespriser!$D326-(2009-F$3)/($C330+F331)*Genanskaffelsespriser!$D326*F330)<0,0,(F330*Genanskaffelsespriser!$D326-(2009-F$3)/($C330+F331)*Genanskaffelsespriser!$D326*F330))","v":0},{"$f":"IF((G330*Genanskaffelsespriser!$D326-(2009-G$3)/($C330+G331)*Genanskaffelsespriser!$D326*G330)<0,0,(G330*Genanskaffelsespriser!$D326-(2009-G$3)/($C330+G331)*Genanskaffelsespriser!$D326*G330))","v":0},{"$f":"IF((H330*Genanskaffelsespriser!$D326-(2009-H$3)/($C330+H331)*Genanskaffelsespriser!$D326*H330)<0,0,(H330*Genanskaffelsespriser!$D326-(2009-H$3)/($C330+H331)*Genanskaffelsespriser!$D326*H330))","v":0},{"$f":"IF((I330*Genanskaffelsespriser!$D326-(2009-I$3)/($C330+I331)*Genanskaffelsespriser!$D326*I330)<0,0,(I330*Genanskaffelsespriser!$D326-(2009-I$3)/($C330+I331)*Genanskaffelsespriser!$D326*I330))","v":0},{"$f":"IF((J330*Genanskaffelsespriser!$D326-(2009-J$3)/($C330+J331)*Genanskaffelsespriser!$D326*J330)<0,0,(J330*Genanskaffelsespriser!$D326-(2009-J$3)/($C330+J331)*Genanskaffelsespriser!$D326*J330))","v":0},{"$f":"IF((K330*Genanskaffelsespriser!$D326-(2009-K$3)/($C330+K331)*Genanskaffelsespriser!$D326*K330)<0,0,(K330*Genanskaffelsespriser!$D326-(2009-K$3)/($C330+K331)*Genanskaffelsespriser!$D326*K330))","v":0},{"$f":"IF((L330*Genanskaffelsespriser!$D326-(2009-L$3)/($C330+L331)*Genanskaffelsespriser!$D326*L330)<0,0,(L330*Genanskaffelsespriser!$D326-(2009-L$3)/($C330+L331)*Genanskaffelsespriser!$D326*L330))","v":0},{"$f":"IF((M330*Genanskaffelsespriser!$D326-(2009-M$3)/($C330+M331)*Genanskaffelsespriser!$D326*M330)<0,0,(M330*Genanskaffelsespriser!$D326-(2009-M$3)/($C330+M331)*Genanskaffelsespriser!$D326*M330))","v":0},{"$f":"IF((N330*Genanskaffelsespriser!$D326-(2009-N$3)/($C330+N331)*Genanskaffelsespriser!$D326*N330)<0,0,(N330*Genanskaffelsespriser!$D326-(2009-N$3)/($C330+N331)*Genanskaffelsespriser!$D326*N330))","v":0},{"$f":"IF((O330*Genanskaffelsespriser!$D326-(2009-O$3)/($C330+O331)*Genanskaffelsespriser!$D326*O330)<0,0,(O330*Genanskaffelsespriser!$D326-(2009-O$3)/($C330+O331)*Genanskaffelsespriser!$D326*O330))","v":0},{"$f":"IF((P330*Genanskaffelsespriser!$D326-(2009-P$3)/($C330+P331)*Genanskaffelsespriser!$D326*P330)<0,0,(P330*Genanskaffelsespriser!$D326-(2009-P$3)/($C330+P331)*Genanskaffelsespriser!$D326*P330))","v":0},{"$f":"IF((Q330*Genanskaffelsespriser!$D326-(2009-Q$3)/($C330+Q331)*Genanskaffelsespriser!$D326*Q330)<0,0,(Q330*Genanskaffelsespriser!$D326-(2009-Q$3)/($C330+Q331)*Genanskaffelsespriser!$D326*Q330))","v":0},{"$f":"IF((R330*Genanskaffelsespriser!$D326-(2009-R$3)/($C330+R331)*Genanskaffelsespriser!$D326*R330)<0,0,(R330*Genanskaffelsespriser!$D326-(2009-R$3)/($C330+R331)*Genanskaffelsespriser!$D326*R330))","v":0},{"$f":"IF((S330*Genanskaffelsespriser!$D326-(2009-S$3)/($C330+S331)*Genanskaffelsespriser!$D326*S330)<0,0,(S330*Genanskaffelsespriser!$D326-(2009-S$3)/($C330+S331)*Genanskaffelsespriser!$D326*S330))","v":0},{"$f":"IF((T330*Genanskaffelsespriser!$D326-(2009-T$3)/($C330+T331)*Genanskaffelsespriser!$D326*T330)<0,0,(T330*Genanskaffelsespriser!$D326-(2009-T$3)/($C330+T331)*Genanskaffelsespriser!$D326*T330))","v":0},{"$f":"IF((U330*Genanskaffelsespriser!$D326-(2009-U$3)/($C330+U331)*Genanskaffelsespriser!$D326*U330)<0,0,(U330*Genanskaffelsespriser!$D326-(2009-U$3)/($C330+U331)*Genanskaffelsespriser!$D326*U330))","v":0},{"$f":"IF((V330*Genanskaffelsespriser!$D326-(2009-V$3)/($C330+V331)*Genanskaffelsespriser!$D326*V330)<0,0,(V330*Genanskaffelsespriser!$D326-(2009-V$3)/($C330+V331)*Genanskaffelsespriser!$D326*V330))","v":0},{"$f":"IF((W330*Genanskaffelsespriser!$D326-(2009-W$3)/($C330+W331)*Genanskaffelsespriser!$D326*W330)<0,0,(W330*Genanskaffelsespriser!$D326-(2009-W$3)/($C330+W331)*Genanskaffelsespriser!$D326*W330))","v":0},{"$f":"IF((X330*Genanskaffelsespriser!$D326-(2009-X$3)/($C330+X331)*Genanskaffelsespriser!$D326*X330)<0,0,(X330*Genanskaffelsespriser!$D326-(2009-X$3)/($C330+X331)*Genanskaffelsespriser!$D326*X330))","v":0},{"$f":"IF((Y330*Genanskaffelsespriser!$D326-(2009-Y$3)/($C330+Y331)*Genanskaffelsespriser!$D326*Y330)<0,0,(Y330*Genanskaffelsespriser!$D326-(2009-Y$3)/($C330+Y331)*Genanskaffelsespriser!$D326*Y330))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B327","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E327","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D332*Genanskaffelsespriser!$D327-(2009-D$3)/$C332*Genanskaffelsespriser!$D327*D332)<0,0,(D332*Genanskaffelsespriser!$D327-(2009-D$3)/$C332*Genanskaffelsespriser!$D327*D332))","v":0},{"$f":"IF((E332*Genanskaffelsespriser!$D327-(2009-E$3)/$C332*Genanskaffelsespriser!$D327*E332)<0,0,(E332*Genanskaffelsespriser!$D327-(2009-E$3)/$C332*Genanskaffelsespriser!$D327*E332))","v":0},{"$f":"IF((F332*Genanskaffelsespriser!$D327-(2009-F$3)/$C332*Genanskaffelsespriser!$D327*F332)<0,0,(F332*Genanskaffelsespriser!$D327-(2009-F$3)/$C332*Genanskaffelsespriser!$D327*F332))","v":0},{"$f":"IF((G332*Genanskaffelsespriser!$D327-(2009-G$3)/$C332*Genanskaffelsespriser!$D327*G332)<0,0,(G332*Genanskaffelsespriser!$D327-(2009-G$3)/$C332*Genanskaffelsespriser!$D327*G332))","v":0},{"$f":"IF((H332*Genanskaffelsespriser!$D327-(2009-H$3)/$C332*Genanskaffelsespriser!$D327*H332)<0,0,(H332*Genanskaffelsespriser!$D327-(2009-H$3)/$C332*Genanskaffelsespriser!$D327*H332))","v":0},{"$f":"IF((I332*Genanskaffelsespriser!$D327-(2009-I$3)/$C332*Genanskaffelsespriser!$D327*I332)<0,0,(I332*Genanskaffelsespriser!$D327-(2009-I$3)/$C332*Genanskaffelsespriser!$D327*I332))","v":0},{"$f":"IF((J332*Genanskaffelsespriser!$D327-(2009-J$3)/$C332*Genanskaffelsespriser!$D327*J332)<0,0,(J332*Genanskaffelsespriser!$D327-(2009-J$3)/$C332*Genanskaffelsespriser!$D327*J332))","v":0},{"$f":"IF((K332*Genanskaffelsespriser!$D327-(2009-K$3)/$C332*Genanskaffelsespriser!$D327*K332)<0,0,(K332*Genanskaffelsespriser!$D327-(2009-K$3)/$C332*Genanskaffelsespriser!$D327*K332))","v":0},{"$f":"IF((L332*Genanskaffelsespriser!$D327-(2009-L$3)/$C332*Genanskaffelsespriser!$D327*L332)<0,0,(L332*Genanskaffelsespriser!$D327-(2009-L$3)/$C332*Genanskaffelsespriser!$D327*L332))","v":0},{"$f":"IF((M332*Genanskaffelsespriser!$D327-(2009-M$3)/$C332*Genanskaffelsespriser!$D327*M332)<0,0,(M332*Genanskaffelsespriser!$D327-(2009-M$3)/$C332*Genanskaffelsespriser!$D327*M332))","v":0},{"$f":"IF((N332*Genanskaffelsespriser!$D327-(2009-N$3)/$C332*Genanskaffelsespriser!$D327*N332)<0,0,(N332*Genanskaffelsespriser!$D327-(2009-N$3)/$C332*Genanskaffelsespriser!$D327*N332))","v":0},{"$f":"IF((O332*Genanskaffelsespriser!$D327-(2009-O$3)/$C332*Genanskaffelsespriser!$D327*O332)<0,0,(O332*Genanskaffelsespriser!$D327-(2009-O$3)/$C332*Genanskaffelsespriser!$D327*O332))","v":0},{"$f":"IF((P332*Genanskaffelsespriser!$D327-(2009-P$3)/$C332*Genanskaffelsespriser!$D327*P332)<0,0,(P332*Genanskaffelsespriser!$D327-(2009-P$3)/$C332*Genanskaffelsespriser!$D327*P332))","v":0},{"$f":"IF((Q332*Genanskaffelsespriser!$D327-(2009-Q$3)/$C332*Genanskaffelsespriser!$D327*Q332)<0,0,(Q332*Genanskaffelsespriser!$D327-(2009-Q$3)/$C332*Genanskaffelsespriser!$D327*Q332))","v":0},{"$f":"IF((R332*Genanskaffelsespriser!$D327-(2009-R$3)/$C332*Genanskaffelsespriser!$D327*R332)<0,0,(R332*Genanskaffelsespriser!$D327-(2009-R$3)/$C332*Genanskaffelsespriser!$D327*R332))","v":0},{"$f":"IF((S332*Genanskaffelsespriser!$D327-(2009-S$3)/$C332*Genanskaffelsespriser!$D327*S332)<0,0,(S332*Genanskaffelsespriser!$D327-(2009-S$3)/$C332*Genanskaffelsespriser!$D327*S332))","v":0},{"$f":"IF((T332*Genanskaffelsespriser!$D327-(2009-T$3)/$C332*Genanskaffelsespriser!$D327*T332)<0,0,(T332*Genanskaffelsespriser!$D327-(2009-T$3)/$C332*Genanskaffelsespriser!$D327*T332))","v":0},{"$f":"IF((U332*Genanskaffelsespriser!$D327-(2009-U$3)/$C332*Genanskaffelsespriser!$D327*U332)<0,0,(U332*Genanskaffelsespriser!$D327-(2009-U$3)/$C332*Genanskaffelsespriser!$D327*U332))","v":0},{"$f":"IF((V332*Genanskaffelsespriser!$D327-(2009-V$3)/$C332*Genanskaffelsespriser!$D327*V332)<0,0,(V332*Genanskaffelsespriser!$D327-(2009-V$3)/$C332*Genanskaffelsespriser!$D327*V332))","v":0},{"$f":"IF((W332*Genanskaffelsespriser!$D327-(2009-W$3)/$C332*Genanskaffelsespriser!$D327*W332)<0,0,(W332*Genanskaffelsespriser!$D327-(2009-W$3)/$C332*Genanskaffelsespriser!$D327*W332))","v":0},{"$f":"IF((X332*Genanskaffelsespriser!$D327-(2009-X$3)/$C332*Genanskaffelsespriser!$D327*X332)<0,0,(X332*Genanskaffelsespriser!$D327-(2009-X$3)/$C332*Genanskaffelsespriser!$D327*X332))","v":0},{"$f":"IF((Y332*Genanskaffelsespriser!$D327-(2009-Y$3)/$C332*Genanskaffelsespriser!$D327*Y332)<0,0,(Y332*Genanskaffelsespriser!$D327-(2009-Y$3)/$C332*Genanskaffelsespriser!$D327*Y332))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA332","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB332","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC332","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD332","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE332","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF332","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG332","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH332","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI332","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ332","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK332","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL332","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM332","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN332","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO332","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP332","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ332","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR332","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS332","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT332","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU332","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B328","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E328","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D333*Genanskaffelsespriser!$D328-(2009-D$3)/$C333*Genanskaffelsespriser!$D328*D333)<0,0,(D333*Genanskaffelsespriser!$D328-(2009-D$3)/$C333*Genanskaffelsespriser!$D328*D333))","v":0},{"$f":"IF((E333*Genanskaffelsespriser!$D328-(2009-E$3)/$C333*Genanskaffelsespriser!$D328*E333)<0,0,(E333*Genanskaffelsespriser!$D328-(2009-E$3)/$C333*Genanskaffelsespriser!$D328*E333))","v":0},{"$f":"IF((F333*Genanskaffelsespriser!$D328-(2009-F$3)/$C333*Genanskaffelsespriser!$D328*F333)<0,0,(F333*Genanskaffelsespriser!$D328-(2009-F$3)/$C333*Genanskaffelsespriser!$D328*F333))","v":0},{"$f":"IF((G333*Genanskaffelsespriser!$D328-(2009-G$3)/$C333*Genanskaffelsespriser!$D328*G333)<0,0,(G333*Genanskaffelsespriser!$D328-(2009-G$3)/$C333*Genanskaffelsespriser!$D328*G333))","v":0},{"$f":"IF((H333*Genanskaffelsespriser!$D328-(2009-H$3)/$C333*Genanskaffelsespriser!$D328*H333)<0,0,(H333*Genanskaffelsespriser!$D328-(2009-H$3)/$C333*Genanskaffelsespriser!$D328*H333))","v":0},{"$f":"IF((I333*Genanskaffelsespriser!$D328-(2009-I$3)/$C333*Genanskaffelsespriser!$D328*I333)<0,0,(I333*Genanskaffelsespriser!$D328-(2009-I$3)/$C333*Genanskaffelsespriser!$D328*I333))","v":0},{"$f":"IF((J333*Genanskaffelsespriser!$D328-(2009-J$3)/$C333*Genanskaffelsespriser!$D328*J333)<0,0,(J333*Genanskaffelsespriser!$D328-(2009-J$3)/$C333*Genanskaffelsespriser!$D328*J333))","v":0},{"$f":"IF((K333*Genanskaffelsespriser!$D328-(2009-K$3)/$C333*Genanskaffelsespriser!$D328*K333)<0,0,(K333*Genanskaffelsespriser!$D328-(2009-K$3)/$C333*Genanskaffelsespriser!$D328*K333))","v":0},{"$f":"IF((L333*Genanskaffelsespriser!$D328-(2009-L$3)/$C333*Genanskaffelsespriser!$D328*L333)<0,0,(L333*Genanskaffelsespriser!$D328-(2009-L$3)/$C333*Genanskaffelsespriser!$D328*L333))","v":0},{"$f":"IF((M333*Genanskaffelsespriser!$D328-(2009-M$3)/$C333*Genanskaffelsespriser!$D328*M333)<0,0,(M333*Genanskaffelsespriser!$D328-(2009-M$3)/$C333*Genanskaffelsespriser!$D328*M333))","v":0},{"$f":"IF((N333*Genanskaffelsespriser!$D328-(2009-N$3)/$C333*Genanskaffelsespriser!$D328*N333)<0,0,(N333*Genanskaffelsespriser!$D328-(2009-N$3)/$C333*Genanskaffelsespriser!$D328*N333))","v":0},{"$f":"IF((O333*Genanskaffelsespriser!$D328-(2009-O$3)/$C333*Genanskaffelsespriser!$D328*O333)<0,0,(O333*Genanskaffelsespriser!$D328-(2009-O$3)/$C333*Genanskaffelsespriser!$D328*O333))","v":0},{"$f":"IF((P333*Genanskaffelsespriser!$D328-(2009-P$3)/$C333*Genanskaffelsespriser!$D328*P333)<0,0,(P333*Genanskaffelsespriser!$D328-(2009-P$3)/$C333*Genanskaffelsespriser!$D328*P333))","v":0},{"$f":"IF((Q333*Genanskaffelsespriser!$D328-(2009-Q$3)/$C333*Genanskaffelsespriser!$D328*Q333)<0,0,(Q333*Genanskaffelsespriser!$D328-(2009-Q$3)/$C333*Genanskaffelsespriser!$D328*Q333))","v":0},{"$f":"IF((R333*Genanskaffelsespriser!$D328-(2009-R$3)/$C333*Genanskaffelsespriser!$D328*R333)<0,0,(R333*Genanskaffelsespriser!$D328-(2009-R$3)/$C333*Genanskaffelsespriser!$D328*R333))","v":0},{"$f":"IF((S333*Genanskaffelsespriser!$D328-(2009-S$3)/$C333*Genanskaffelsespriser!$D328*S333)<0,0,(S333*Genanskaffelsespriser!$D328-(2009-S$3)/$C333*Genanskaffelsespriser!$D328*S333))","v":0},{"$f":"IF((T333*Genanskaffelsespriser!$D328-(2009-T$3)/$C333*Genanskaffelsespriser!$D328*T333)<0,0,(T333*Genanskaffelsespriser!$D328-(2009-T$3)/$C333*Genanskaffelsespriser!$D328*T333))","v":0},{"$f":"IF((U333*Genanskaffelsespriser!$D328-(2009-U$3)/$C333*Genanskaffelsespriser!$D328*U333)<0,0,(U333*Genanskaffelsespriser!$D328-(2009-U$3)/$C333*Genanskaffelsespriser!$D328*U333))","v":0},{"$f":"IF((V333*Genanskaffelsespriser!$D328-(2009-V$3)/$C333*Genanskaffelsespriser!$D328*V333)<0,0,(V333*Genanskaffelsespriser!$D328-(2009-V$3)/$C333*Genanskaffelsespriser!$D328*V333))","v":0},{"$f":"IF((W333*Genanskaffelsespriser!$D328-(2009-W$3)/$C333*Genanskaffelsespriser!$D328*W333)<0,0,(W333*Genanskaffelsespriser!$D328-(2009-W$3)/$C333*Genanskaffelsespriser!$D328*W333))","v":0},{"$f":"IF((X333*Genanskaffelsespriser!$D328-(2009-X$3)/$C333*Genanskaffelsespriser!$D328*X333)<0,0,(X333*Genanskaffelsespriser!$D328-(2009-X$3)/$C333*Genanskaffelsespriser!$D328*X333))","v":0},{"$f":"IF((Y333*Genanskaffelsespriser!$D328-(2009-Y$3)/$C333*Genanskaffelsespriser!$D328*Y333)<0,0,(Y333*Genanskaffelsespriser!$D328-(2009-Y$3)/$C333*Genanskaffelsespriser!$D328*Y333))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA333","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB333","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC333","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD333","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE333","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF333","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG333","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH333","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI333","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ333","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK333","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL333","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM333","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN333","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO333","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP333","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ333","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR333","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS333","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT333","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU333","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW335:AW352)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT335:BT352)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ335:CQ352)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B330","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E330","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D335*Genanskaffelsespriser!$D330-(2009-D$3)/($C335+D336)*Genanskaffelsespriser!$D330*D335)<0,0,(D335*Genanskaffelsespriser!$D330-(2009-D$3)/($C335+D336)*Genanskaffelsespriser!$D330*D335))","v":0},{"$f":"IF((E335*Genanskaffelsespriser!$D330-(2009-E$3)/($C335+E336)*Genanskaffelsespriser!$D330*E335)<0,0,(E335*Genanskaffelsespriser!$D330-(2009-E$3)/($C335+E336)*Genanskaffelsespriser!$D330*E335))","v":0},{"$f":"IF((F335*Genanskaffelsespriser!$D330-(2009-F$3)/($C335+F336)*Genanskaffelsespriser!$D330*F335)<0,0,(F335*Genanskaffelsespriser!$D330-(2009-F$3)/($C335+F336)*Genanskaffelsespriser!$D330*F335))","v":0},{"$f":"IF((G335*Genanskaffelsespriser!$D330-(2009-G$3)/($C335+G336)*Genanskaffelsespriser!$D330*G335)<0,0,(G335*Genanskaffelsespriser!$D330-(2009-G$3)/($C335+G336)*Genanskaffelsespriser!$D330*G335))","v":0},{"$f":"IF((H335*Genanskaffelsespriser!$D330-(2009-H$3)/($C335+H336)*Genanskaffelsespriser!$D330*H335)<0,0,(H335*Genanskaffelsespriser!$D330-(2009-H$3)/($C335+H336)*Genanskaffelsespriser!$D330*H335))","v":0},{"$f":"IF((I335*Genanskaffelsespriser!$D330-(2009-I$3)/($C335+I336)*Genanskaffelsespriser!$D330*I335)<0,0,(I335*Genanskaffelsespriser!$D330-(2009-I$3)/($C335+I336)*Genanskaffelsespriser!$D330*I335))","v":0},{"$f":"IF((J335*Genanskaffelsespriser!$D330-(2009-J$3)/($C335+J336)*Genanskaffelsespriser!$D330*J335)<0,0,(J335*Genanskaffelsespriser!$D330-(2009-J$3)/($C335+J336)*Genanskaffelsespriser!$D330*J335))","v":0},{"$f":"IF((K335*Genanskaffelsespriser!$D330-(2009-K$3)/($C335+K336)*Genanskaffelsespriser!$D330*K335)<0,0,(K335*Genanskaffelsespriser!$D330-(2009-K$3)/($C335+K336)*Genanskaffelsespriser!$D330*K335))","v":0},{"$f":"IF((L335*Genanskaffelsespriser!$D330-(2009-L$3)/($C335+L336)*Genanskaffelsespriser!$D330*L335)<0,0,(L335*Genanskaffelsespriser!$D330-(2009-L$3)/($C335+L336)*Genanskaffelsespriser!$D330*L335))","v":0},{"$f":"IF((M335*Genanskaffelsespriser!$D330-(2009-M$3)/($C335+M336)*Genanskaffelsespriser!$D330*M335)<0,0,(M335*Genanskaffelsespriser!$D330-(2009-M$3)/($C335+M336)*Genanskaffelsespriser!$D330*M335))","v":0},{"$f":"IF((N335*Genanskaffelsespriser!$D330-(2009-N$3)/($C335+N336)*Genanskaffelsespriser!$D330*N335)<0,0,(N335*Genanskaffelsespriser!$D330-(2009-N$3)/($C335+N336)*Genanskaffelsespriser!$D330*N335))","v":0},{"$f":"IF((O335*Genanskaffelsespriser!$D330-(2009-O$3)/($C335+O336)*Genanskaffelsespriser!$D330*O335)<0,0,(O335*Genanskaffelsespriser!$D330-(2009-O$3)/($C335+O336)*Genanskaffelsespriser!$D330*O335))","v":0},{"$f":"IF((P335*Genanskaffelsespriser!$D330-(2009-P$3)/($C335+P336)*Genanskaffelsespriser!$D330*P335)<0,0,(P335*Genanskaffelsespriser!$D330-(2009-P$3)/($C335+P336)*Genanskaffelsespriser!$D330*P335))","v":0},{"$f":"IF((Q335*Genanskaffelsespriser!$D330-(2009-Q$3)/($C335+Q336)*Genanskaffelsespriser!$D330*Q335)<0,0,(Q335*Genanskaffelsespriser!$D330-(2009-Q$3)/($C335+Q336)*Genanskaffelsespriser!$D330*Q335))","v":0},{"$f":"IF((R335*Genanskaffelsespriser!$D330-(2009-R$3)/($C335+R336)*Genanskaffelsespriser!$D330*R335)<0,0,(R335*Genanskaffelsespriser!$D330-(2009-R$3)/($C335+R336)*Genanskaffelsespriser!$D330*R335))","v":0},{"$f":"IF((S335*Genanskaffelsespriser!$D330-(2009-S$3)/($C335+S336)*Genanskaffelsespriser!$D330*S335)<0,0,(S335*Genanskaffelsespriser!$D330-(2009-S$3)/($C335+S336)*Genanskaffelsespriser!$D330*S335))","v":0},{"$f":"IF((T335*Genanskaffelsespriser!$D330-(2009-T$3)/($C335+T336)*Genanskaffelsespriser!$D330*T335)<0,0,(T335*Genanskaffelsespriser!$D330-(2009-T$3)/($C335+T336)*Genanskaffelsespriser!$D330*T335))","v":0},{"$f":"IF((U335*Genanskaffelsespriser!$D330-(2009-U$3)/($C335+U336)*Genanskaffelsespriser!$D330*U335)<0,0,(U335*Genanskaffelsespriser!$D330-(2009-U$3)/($C335+U336)*Genanskaffelsespriser!$D330*U335))","v":0},{"$f":"IF((V335*Genanskaffelsespriser!$D330-(2009-V$3)/($C335+V336)*Genanskaffelsespriser!$D330*V335)<0,0,(V335*Genanskaffelsespriser!$D330-(2009-V$3)/($C335+V336)*Genanskaffelsespriser!$D330*V335))","v":0},{"$f":"IF((W335*Genanskaffelsespriser!$D330-(2009-W$3)/($C335+W336)*Genanskaffelsespriser!$D330*W335)<0,0,(W335*Genanskaffelsespriser!$D330-(2009-W$3)/($C335+W336)*Genanskaffelsespriser!$D330*W335))","v":0},{"$f":"IF((X335*Genanskaffelsespriser!$D330-(2009-X$3)/($C335+X336)*Genanskaffelsespriser!$D330*X335)<0,0,(X335*Genanskaffelsespriser!$D330-(2009-X$3)/($C335+X336)*Genanskaffelsespriser!$D330*X335))","v":0},{"$f":"IF((Y335*Genanskaffelsespriser!$D330-(2009-Y$3)/($C335+Y336)*Genanskaffelsespriser!$D330*Y335)<0,0,(Y335*Genanskaffelsespriser!$D330-(2009-Y$3)/($C335+Y336)*Genanskaffelsespriser!$D330*Y335))","v":0},{"$f":"+SUM(AA335:AV335)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA335","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB335","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC335","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD335","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE335","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF335","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG335","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH335","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI335","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ335","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK335","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL335","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM335","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN335","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO335","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP335","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ335","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR335","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS335","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT335","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU335","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV335","v":0},{"$f":"+SUM(AX335:BS335)","v":0},{"$f":"(AA335+AX335)/2","v":0},{"$f":"(AB335+AY335)/2","v":0},{"$f":"(AC335+AZ335)/2","v":0},{"$f":"(AD335+BA335)/2","v":0},{"$f":"(AE335+BB335)/2","v":0},{"$f":"(AF335+BC335)/2","v":0},{"$f":"(AG335+BD335)/2","v":0},{"$f":"(AH335+BE335)/2","v":0},{"$f":"(AI335+BF335)/2","v":0},{"$f":"(AJ335+BG335)/2","v":0},{"$f":"(AK335+BH335)/2","v":0},{"$f":"(AL335+BI335)/2","v":0},{"$f":"(AM335+BJ335)/2","v":0},{"$f":"(AN335+BK335)/2","v":0},{"$f":"(AO335+BL335)/2","v":0},{"$f":"(AP335+BM335)/2","v":0},{"$f":"(AQ335+BN335)/2","v":0},{"$f":"(AR335+BO335)/2","v":0},{"$f":"(AS335+BP335)/2","v":0},{"$f":"(AT335+BQ335)/2","v":0},{"$f":"(AU335+BR335)/2","v":0},{"$f":"(AV335+BS335)/2","v":0},{"$f":"+AVERAGE(AW335,BT335)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B331","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E331","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D337*Genanskaffelsespriser!$D331-(2009-D$3)/($C337+D338)*Genanskaffelsespriser!$D331*D337)<0,0,(D337*Genanskaffelsespriser!$D331-(2009-D$3)/($C337+D338)*Genanskaffelsespriser!$D331*D337))","v":0},{"$f":"IF((E337*Genanskaffelsespriser!$D331-(2009-E$3)/($C337+E338)*Genanskaffelsespriser!$D331*E337)<0,0,(E337*Genanskaffelsespriser!$D331-(2009-E$3)/($C337+E338)*Genanskaffelsespriser!$D331*E337))","v":0},{"$f":"IF((F337*Genanskaffelsespriser!$D331-(2009-F$3)/($C337+F338)*Genanskaffelsespriser!$D331*F337)<0,0,(F337*Genanskaffelsespriser!$D331-(2009-F$3)/($C337+F338)*Genanskaffelsespriser!$D331*F337))","v":0},{"$f":"IF((G337*Genanskaffelsespriser!$D331-(2009-G$3)/($C337+G338)*Genanskaffelsespriser!$D331*G337)<0,0,(G337*Genanskaffelsespriser!$D331-(2009-G$3)/($C337+G338)*Genanskaffelsespriser!$D331*G337))","v":0},{"$f":"IF((H337*Genanskaffelsespriser!$D331-(2009-H$3)/($C337+H338)*Genanskaffelsespriser!$D331*H337)<0,0,(H337*Genanskaffelsespriser!$D331-(2009-H$3)/($C337+H338)*Genanskaffelsespriser!$D331*H337))","v":0},{"$f":"IF((I337*Genanskaffelsespriser!$D331-(2009-I$3)/($C337+I338)*Genanskaffelsespriser!$D331*I337)<0,0,(I337*Genanskaffelsespriser!$D331-(2009-I$3)/($C337+I338)*Genanskaffelsespriser!$D331*I337))","v":0},{"$f":"IF((J337*Genanskaffelsespriser!$D331-(2009-J$3)/($C337+J338)*Genanskaffelsespriser!$D331*J337)<0,0,(J337*Genanskaffelsespriser!$D331-(2009-J$3)/($C337+J338)*Genanskaffelsespriser!$D331*J337))","v":0},{"$f":"IF((K337*Genanskaffelsespriser!$D331-(2009-K$3)/($C337+K338)*Genanskaffelsespriser!$D331*K337)<0,0,(K337*Genanskaffelsespriser!$D331-(2009-K$3)/($C337+K338)*Genanskaffelsespriser!$D331*K337))","v":0},{"$f":"IF((L337*Genanskaffelsespriser!$D331-(2009-L$3)/($C337+L338)*Genanskaffelsespriser!$D331*L337)<0,0,(L337*Genanskaffelsespriser!$D331-(2009-L$3)/($C337+L338)*Genanskaffelsespriser!$D331*L337))","v":0},{"$f":"IF((M337*Genanskaffelsespriser!$D331-(2009-M$3)/($C337+M338)*Genanskaffelsespriser!$D331*M337)<0,0,(M337*Genanskaffelsespriser!$D331-(2009-M$3)/($C337+M338)*Genanskaffelsespriser!$D331*M337))","v":0},{"$f":"IF((N337*Genanskaffelsespriser!$D331-(2009-N$3)/($C337+N338)*Genanskaffelsespriser!$D331*N337)<0,0,(N337*Genanskaffelsespriser!$D331-(2009-N$3)/($C337+N338)*Genanskaffelsespriser!$D331*N337))","v":0},{"$f":"IF((O337*Genanskaffelsespriser!$D331-(2009-O$3)/($C337+O338)*Genanskaffelsespriser!$D331*O337)<0,0,(O337*Genanskaffelsespriser!$D331-(2009-O$3)/($C337+O338)*Genanskaffelsespriser!$D331*O337))","v":0},{"$f":"IF((P337*Genanskaffelsespriser!$D331-(2009-P$3)/($C337+P338)*Genanskaffelsespriser!$D331*P337)<0,0,(P337*Genanskaffelsespriser!$D331-(2009-P$3)/($C337+P338)*Genanskaffelsespriser!$D331*P337))","v":0},{"$f":"IF((Q337*Genanskaffelsespriser!$D331-(2009-Q$3)/($C337+Q338)*Genanskaffelsespriser!$D331*Q337)<0,0,(Q337*Genanskaffelsespriser!$D331-(2009-Q$3)/($C337+Q338)*Genanskaffelsespriser!$D331*Q337))","v":0},{"$f":"IF((R337*Genanskaffelsespriser!$D331-(2009-R$3)/($C337+R338)*Genanskaffelsespriser!$D331*R337)<0,0,(R337*Genanskaffelsespriser!$D331-(2009-R$3)/($C337+R338)*Genanskaffelsespriser!$D331*R337))","v":0},{"$f":"IF((S337*Genanskaffelsespriser!$D331-(2009-S$3)/($C337+S338)*Genanskaffelsespriser!$D331*S337)<0,0,(S337*Genanskaffelsespriser!$D331-(2009-S$3)/($C337+S338)*Genanskaffelsespriser!$D331*S337))","v":0},{"$f":"IF((T337*Genanskaffelsespriser!$D331-(2009-T$3)/($C337+T338)*Genanskaffelsespriser!$D331*T337)<0,0,(T337*Genanskaffelsespriser!$D331-(2009-T$3)/($C337+T338)*Genanskaffelsespriser!$D331*T337))","v":0},{"$f":"IF((U337*Genanskaffelsespriser!$D331-(2009-U$3)/($C337+U338)*Genanskaffelsespriser!$D331*U337)<0,0,(U337*Genanskaffelsespriser!$D331-(2009-U$3)/($C337+U338)*Genanskaffelsespriser!$D331*U337))","v":0},{"$f":"IF((V337*Genanskaffelsespriser!$D331-(2009-V$3)/($C337+V338)*Genanskaffelsespriser!$D331*V337)<0,0,(V337*Genanskaffelsespriser!$D331-(2009-V$3)/($C337+V338)*Genanskaffelsespriser!$D331*V337))","v":0},{"$f":"IF((W337*Genanskaffelsespriser!$D331-(2009-W$3)/($C337+W338)*Genanskaffelsespriser!$D331*W337)<0,0,(W337*Genanskaffelsespriser!$D331-(2009-W$3)/($C337+W338)*Genanskaffelsespriser!$D331*W337))","v":0},{"$f":"IF((X337*Genanskaffelsespriser!$D331-(2009-X$3)/($C337+X338)*Genanskaffelsespriser!$D331*X337)<0,0,(X337*Genanskaffelsespriser!$D331-(2009-X$3)/($C337+X338)*Genanskaffelsespriser!$D331*X337))","v":0},{"$f":"IF((Y337*Genanskaffelsespriser!$D331-(2009-Y$3)/($C337+Y338)*Genanskaffelsespriser!$D331*Y337)<0,0,(Y337*Genanskaffelsespriser!$D331-(2009-Y$3)/($C337+Y338)*Genanskaffelsespriser!$D331*Y337))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA337","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB337","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC337","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD337","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE337","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF337","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG337","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH337","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI337","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ337","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK337","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL337","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM337","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN337","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO337","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP337","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ337","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR337","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS337","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT337","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU337","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B332","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E332","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D339*Genanskaffelsespriser!$D332-(2009-D$3)/$C339*Genanskaffelsespriser!$D332*D339)<0,0,(D339*Genanskaffelsespriser!$D332-(2009-D$3)/$C339*Genanskaffelsespriser!$D332*D339))","v":0},{"$f":"IF((E339*Genanskaffelsespriser!$D332-(2009-E$3)/$C339*Genanskaffelsespriser!$D332*E339)<0,0,(E339*Genanskaffelsespriser!$D332-(2009-E$3)/$C339*Genanskaffelsespriser!$D332*E339))","v":0},{"$f":"IF((F339*Genanskaffelsespriser!$D332-(2009-F$3)/$C339*Genanskaffelsespriser!$D332*F339)<0,0,(F339*Genanskaffelsespriser!$D332-(2009-F$3)/$C339*Genanskaffelsespriser!$D332*F339))","v":0},{"$f":"IF((G339*Genanskaffelsespriser!$D332-(2009-G$3)/$C339*Genanskaffelsespriser!$D332*G339)<0,0,(G339*Genanskaffelsespriser!$D332-(2009-G$3)/$C339*Genanskaffelsespriser!$D332*G339))","v":0},{"$f":"IF((H339*Genanskaffelsespriser!$D332-(2009-H$3)/$C339*Genanskaffelsespriser!$D332*H339)<0,0,(H339*Genanskaffelsespriser!$D332-(2009-H$3)/$C339*Genanskaffelsespriser!$D332*H339))","v":0},{"$f":"IF((I339*Genanskaffelsespriser!$D332-(2009-I$3)/$C339*Genanskaffelsespriser!$D332*I339)<0,0,(I339*Genanskaffelsespriser!$D332-(2009-I$3)/$C339*Genanskaffelsespriser!$D332*I339))","v":0},{"$f":"IF((J339*Genanskaffelsespriser!$D332-(2009-J$3)/$C339*Genanskaffelsespriser!$D332*J339)<0,0,(J339*Genanskaffelsespriser!$D332-(2009-J$3)/$C339*Genanskaffelsespriser!$D332*J339))","v":0},{"$f":"IF((K339*Genanskaffelsespriser!$D332-(2009-K$3)/$C339*Genanskaffelsespriser!$D332*K339)<0,0,(K339*Genanskaffelsespriser!$D332-(2009-K$3)/$C339*Genanskaffelsespriser!$D332*K339))","v":0},{"$f":"IF((L339*Genanskaffelsespriser!$D332-(2009-L$3)/$C339*Genanskaffelsespriser!$D332*L339)<0,0,(L339*Genanskaffelsespriser!$D332-(2009-L$3)/$C339*Genanskaffelsespriser!$D332*L339))","v":0},{"$f":"IF((M339*Genanskaffelsespriser!$D332-(2009-M$3)/$C339*Genanskaffelsespriser!$D332*M339)<0,0,(M339*Genanskaffelsespriser!$D332-(2009-M$3)/$C339*Genanskaffelsespriser!$D332*M339))","v":0},{"$f":"IF((N339*Genanskaffelsespriser!$D332-(2009-N$3)/$C339*Genanskaffelsespriser!$D332*N339)<0,0,(N339*Genanskaffelsespriser!$D332-(2009-N$3)/$C339*Genanskaffelsespriser!$D332*N339))","v":0},{"$f":"IF((O339*Genanskaffelsespriser!$D332-(2009-O$3)/$C339*Genanskaffelsespriser!$D332*O339)<0,0,(O339*Genanskaffelsespriser!$D332-(2009-O$3)/$C339*Genanskaffelsespriser!$D332*O339))","v":0},{"$f":"IF((P339*Genanskaffelsespriser!$D332-(2009-P$3)/$C339*Genanskaffelsespriser!$D332*P339)<0,0,(P339*Genanskaffelsespriser!$D332-(2009-P$3)/$C339*Genanskaffelsespriser!$D332*P339))","v":0},{"$f":"IF((Q339*Genanskaffelsespriser!$D332-(2009-Q$3)/$C339*Genanskaffelsespriser!$D332*Q339)<0,0,(Q339*Genanskaffelsespriser!$D332-(2009-Q$3)/$C339*Genanskaffelsespriser!$D332*Q339))","v":0},{"$f":"IF((R339*Genanskaffelsespriser!$D332-(2009-R$3)/$C339*Genanskaffelsespriser!$D332*R339)<0,0,(R339*Genanskaffelsespriser!$D332-(2009-R$3)/$C339*Genanskaffelsespriser!$D332*R339))","v":0},{"$f":"IF((S339*Genanskaffelsespriser!$D332-(2009-S$3)/$C339*Genanskaffelsespriser!$D332*S339)<0,0,(S339*Genanskaffelsespriser!$D332-(2009-S$3)/$C339*Genanskaffelsespriser!$D332*S339))","v":0},{"$f":"IF((T339*Genanskaffelsespriser!$D332-(2009-T$3)/$C339*Genanskaffelsespriser!$D332*T339)<0,0,(T339*Genanskaffelsespriser!$D332-(2009-T$3)/$C339*Genanskaffelsespriser!$D332*T339))","v":0},{"$f":"IF((U339*Genanskaffelsespriser!$D332-(2009-U$3)/$C339*Genanskaffelsespriser!$D332*U339)<0,0,(U339*Genanskaffelsespriser!$D332-(2009-U$3)/$C339*Genanskaffelsespriser!$D332*U339))","v":0},{"$f":"IF((V339*Genanskaffelsespriser!$D332-(2009-V$3)/$C339*Genanskaffelsespriser!$D332*V339)<0,0,(V339*Genanskaffelsespriser!$D332-(2009-V$3)/$C339*Genanskaffelsespriser!$D332*V339))","v":0},{"$f":"IF((W339*Genanskaffelsespriser!$D332-(2009-W$3)/$C339*Genanskaffelsespriser!$D332*W339)<0,0,(W339*Genanskaffelsespriser!$D332-(2009-W$3)/$C339*Genanskaffelsespriser!$D332*W339))","v":0},{"$f":"IF((X339*Genanskaffelsespriser!$D332-(2009-X$3)/$C339*Genanskaffelsespriser!$D332*X339)<0,0,(X339*Genanskaffelsespriser!$D332-(2009-X$3)/$C339*Genanskaffelsespriser!$D332*X339))","v":0},{"$f":"IF((Y339*Genanskaffelsespriser!$D332-(2009-Y$3)/$C339*Genanskaffelsespriser!$D332*Y339)<0,0,(Y339*Genanskaffelsespriser!$D332-(2009-Y$3)/$C339*Genanskaffelsespriser!$D332*Y339))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA339","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB339","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC339","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD339","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE339","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF339","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG339","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH339","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI339","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ339","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK339","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL339","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM339","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN339","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO339","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP339","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ339","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR339","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS339","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT339","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU339","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B333","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E333","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D340*Genanskaffelsespriser!$D333-(2009-D$3)/$C340*Genanskaffelsespriser!$D333*D340)<0,0,(D340*Genanskaffelsespriser!$D333-(2009-D$3)/$C340*Genanskaffelsespriser!$D333*D340))","v":0},{"$f":"IF((E340*Genanskaffelsespriser!$D333-(2009-E$3)/$C340*Genanskaffelsespriser!$D333*E340)<0,0,(E340*Genanskaffelsespriser!$D333-(2009-E$3)/$C340*Genanskaffelsespriser!$D333*E340))","v":0},{"$f":"IF((F340*Genanskaffelsespriser!$D333-(2009-F$3)/$C340*Genanskaffelsespriser!$D333*F340)<0,0,(F340*Genanskaffelsespriser!$D333-(2009-F$3)/$C340*Genanskaffelsespriser!$D333*F340))","v":0},{"$f":"IF((G340*Genanskaffelsespriser!$D333-(2009-G$3)/$C340*Genanskaffelsespriser!$D333*G340)<0,0,(G340*Genanskaffelsespriser!$D333-(2009-G$3)/$C340*Genanskaffelsespriser!$D333*G340))","v":0},{"$f":"IF((H340*Genanskaffelsespriser!$D333-(2009-H$3)/$C340*Genanskaffelsespriser!$D333*H340)<0,0,(H340*Genanskaffelsespriser!$D333-(2009-H$3)/$C340*Genanskaffelsespriser!$D333*H340))","v":0},{"$f":"IF((I340*Genanskaffelsespriser!$D333-(2009-I$3)/$C340*Genanskaffelsespriser!$D333*I340)<0,0,(I340*Genanskaffelsespriser!$D333-(2009-I$3)/$C340*Genanskaffelsespriser!$D333*I340))","v":0},{"$f":"IF((J340*Genanskaffelsespriser!$D333-(2009-J$3)/$C340*Genanskaffelsespriser!$D333*J340)<0,0,(J340*Genanskaffelsespriser!$D333-(2009-J$3)/$C340*Genanskaffelsespriser!$D333*J340))","v":0},{"$f":"IF((K340*Genanskaffelsespriser!$D333-(2009-K$3)/$C340*Genanskaffelsespriser!$D333*K340)<0,0,(K340*Genanskaffelsespriser!$D333-(2009-K$3)/$C340*Genanskaffelsespriser!$D333*K340))","v":0},{"$f":"IF((L340*Genanskaffelsespriser!$D333-(2009-L$3)/$C340*Genanskaffelsespriser!$D333*L340)<0,0,(L340*Genanskaffelsespriser!$D333-(2009-L$3)/$C340*Genanskaffelsespriser!$D333*L340))","v":0},{"$f":"IF((M340*Genanskaffelsespriser!$D333-(2009-M$3)/$C340*Genanskaffelsespriser!$D333*M340)<0,0,(M340*Genanskaffelsespriser!$D333-(2009-M$3)/$C340*Genanskaffelsespriser!$D333*M340))","v":0},{"$f":"IF((N340*Genanskaffelsespriser!$D333-(2009-N$3)/$C340*Genanskaffelsespriser!$D333*N340)<0,0,(N340*Genanskaffelsespriser!$D333-(2009-N$3)/$C340*Genanskaffelsespriser!$D333*N340))","v":0},{"$f":"IF((O340*Genanskaffelsespriser!$D333-(2009-O$3)/$C340*Genanskaffelsespriser!$D333*O340)<0,0,(O340*Genanskaffelsespriser!$D333-(2009-O$3)/$C340*Genanskaffelsespriser!$D333*O340))","v":0},{"$f":"IF((P340*Genanskaffelsespriser!$D333-(2009-P$3)/$C340*Genanskaffelsespriser!$D333*P340)<0,0,(P340*Genanskaffelsespriser!$D333-(2009-P$3)/$C340*Genanskaffelsespriser!$D333*P340))","v":0},{"$f":"IF((Q340*Genanskaffelsespriser!$D333-(2009-Q$3)/$C340*Genanskaffelsespriser!$D333*Q340)<0,0,(Q340*Genanskaffelsespriser!$D333-(2009-Q$3)/$C340*Genanskaffelsespriser!$D333*Q340))","v":0},{"$f":"IF((R340*Genanskaffelsespriser!$D333-(2009-R$3)/$C340*Genanskaffelsespriser!$D333*R340)<0,0,(R340*Genanskaffelsespriser!$D333-(2009-R$3)/$C340*Genanskaffelsespriser!$D333*R340))","v":0},{"$f":"IF((S340*Genanskaffelsespriser!$D333-(2009-S$3)/$C340*Genanskaffelsespriser!$D333*S340)<0,0,(S340*Genanskaffelsespriser!$D333-(2009-S$3)/$C340*Genanskaffelsespriser!$D333*S340))","v":0},{"$f":"IF((T340*Genanskaffelsespriser!$D333-(2009-T$3)/$C340*Genanskaffelsespriser!$D333*T340)<0,0,(T340*Genanskaffelsespriser!$D333-(2009-T$3)/$C340*Genanskaffelsespriser!$D333*T340))","v":0},{"$f":"IF((U340*Genanskaffelsespriser!$D333-(2009-U$3)/$C340*Genanskaffelsespriser!$D333*U340)<0,0,(U340*Genanskaffelsespriser!$D333-(2009-U$3)/$C340*Genanskaffelsespriser!$D333*U340))","v":0},{"$f":"IF((V340*Genanskaffelsespriser!$D333-(2009-V$3)/$C340*Genanskaffelsespriser!$D333*V340)<0,0,(V340*Genanskaffelsespriser!$D333-(2009-V$3)/$C340*Genanskaffelsespriser!$D333*V340))","v":0},{"$f":"IF((W340*Genanskaffelsespriser!$D333-(2009-W$3)/$C340*Genanskaffelsespriser!$D333*W340)<0,0,(W340*Genanskaffelsespriser!$D333-(2009-W$3)/$C340*Genanskaffelsespriser!$D333*W340))","v":0},{"$f":"IF((X340*Genanskaffelsespriser!$D333-(2009-X$3)/$C340*Genanskaffelsespriser!$D333*X340)<0,0,(X340*Genanskaffelsespriser!$D333-(2009-X$3)/$C340*Genanskaffelsespriser!$D333*X340))","v":0},{"$f":"IF((Y340*Genanskaffelsespriser!$D333-(2009-Y$3)/$C340*Genanskaffelsespriser!$D333*Y340)<0,0,(Y340*Genanskaffelsespriser!$D333-(2009-Y$3)/$C340*Genanskaffelsespriser!$D333*Y340))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA340","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB340","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC340","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD340","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE340","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF340","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG340","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH340","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI340","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ340","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK340","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL340","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM340","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN340","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO340","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP340","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ340","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR340","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS340","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT340","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU340","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B334","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E334","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D341*Genanskaffelsespriser!$D334-(2009-D$3)/($C341+D342)*Genanskaffelsespriser!$D334*D341)<0,0,(D341*Genanskaffelsespriser!$D334-(2009-D$3)/($C341+D342)*Genanskaffelsespriser!$D334*D341))","v":0},{"$f":"IF((E341*Genanskaffelsespriser!$D334-(2009-E$3)/($C341+E342)*Genanskaffelsespriser!$D334*E341)<0,0,(E341*Genanskaffelsespriser!$D334-(2009-E$3)/($C341+E342)*Genanskaffelsespriser!$D334*E341))","v":0},{"$f":"IF((F341*Genanskaffelsespriser!$D334-(2009-F$3)/($C341+F342)*Genanskaffelsespriser!$D334*F341)<0,0,(F341*Genanskaffelsespriser!$D334-(2009-F$3)/($C341+F342)*Genanskaffelsespriser!$D334*F341))","v":0},{"$f":"IF((G341*Genanskaffelsespriser!$D334-(2009-G$3)/($C341+G342)*Genanskaffelsespriser!$D334*G341)<0,0,(G341*Genanskaffelsespriser!$D334-(2009-G$3)/($C341+G342)*Genanskaffelsespriser!$D334*G341))","v":0},{"$f":"IF((H341*Genanskaffelsespriser!$D334-(2009-H$3)/($C341+H342)*Genanskaffelsespriser!$D334*H341)<0,0,(H341*Genanskaffelsespriser!$D334-(2009-H$3)/($C341+H342)*Genanskaffelsespriser!$D334*H341))","v":0},{"$f":"IF((I341*Genanskaffelsespriser!$D334-(2009-I$3)/($C341+I342)*Genanskaffelsespriser!$D334*I341)<0,0,(I341*Genanskaffelsespriser!$D334-(2009-I$3)/($C341+I342)*Genanskaffelsespriser!$D334*I341))","v":0},{"$f":"IF((J341*Genanskaffelsespriser!$D334-(2009-J$3)/($C341+J342)*Genanskaffelsespriser!$D334*J341)<0,0,(J341*Genanskaffelsespriser!$D334-(2009-J$3)/($C341+J342)*Genanskaffelsespriser!$D334*J341))","v":0},{"$f":"IF((K341*Genanskaffelsespriser!$D334-(2009-K$3)/($C341+K342)*Genanskaffelsespriser!$D334*K341)<0,0,(K341*Genanskaffelsespriser!$D334-(2009-K$3)/($C341+K342)*Genanskaffelsespriser!$D334*K341))","v":0},{"$f":"IF((L341*Genanskaffelsespriser!$D334-(2009-L$3)/($C341+L342)*Genanskaffelsespriser!$D334*L341)<0,0,(L341*Genanskaffelsespriser!$D334-(2009-L$3)/($C341+L342)*Genanskaffelsespriser!$D334*L341))","v":0},{"$f":"IF((M341*Genanskaffelsespriser!$D334-(2009-M$3)/($C341+M342)*Genanskaffelsespriser!$D334*M341)<0,0,(M341*Genanskaffelsespriser!$D334-(2009-M$3)/($C341+M342)*Genanskaffelsespriser!$D334*M341))","v":0},{"$f":"IF((N341*Genanskaffelsespriser!$D334-(2009-N$3)/($C341+N342)*Genanskaffelsespriser!$D334*N341)<0,0,(N341*Genanskaffelsespriser!$D334-(2009-N$3)/($C341+N342)*Genanskaffelsespriser!$D334*N341))","v":0},{"$f":"IF((O341*Genanskaffelsespriser!$D334-(2009-O$3)/($C341+O342)*Genanskaffelsespriser!$D334*O341)<0,0,(O341*Genanskaffelsespriser!$D334-(2009-O$3)/($C341+O342)*Genanskaffelsespriser!$D334*O341))","v":0},{"$f":"IF((P341*Genanskaffelsespriser!$D334-(2009-P$3)/($C341+P342)*Genanskaffelsespriser!$D334*P341)<0,0,(P341*Genanskaffelsespriser!$D334-(2009-P$3)/($C341+P342)*Genanskaffelsespriser!$D334*P341))","v":0},{"$f":"IF((Q341*Genanskaffelsespriser!$D334-(2009-Q$3)/($C341+Q342)*Genanskaffelsespriser!$D334*Q341)<0,0,(Q341*Genanskaffelsespriser!$D334-(2009-Q$3)/($C341+Q342)*Genanskaffelsespriser!$D334*Q341))","v":0},{"$f":"IF((R341*Genanskaffelsespriser!$D334-(2009-R$3)/($C341+R342)*Genanskaffelsespriser!$D334*R341)<0,0,(R341*Genanskaffelsespriser!$D334-(2009-R$3)/($C341+R342)*Genanskaffelsespriser!$D334*R341))","v":0},{"$f":"IF((S341*Genanskaffelsespriser!$D334-(2009-S$3)/($C341+S342)*Genanskaffelsespriser!$D334*S341)<0,0,(S341*Genanskaffelsespriser!$D334-(2009-S$3)/($C341+S342)*Genanskaffelsespriser!$D334*S341))","v":0},{"$f":"IF((T341*Genanskaffelsespriser!$D334-(2009-T$3)/($C341+T342)*Genanskaffelsespriser!$D334*T341)<0,0,(T341*Genanskaffelsespriser!$D334-(2009-T$3)/($C341+T342)*Genanskaffelsespriser!$D334*T341))","v":0},{"$f":"IF((U341*Genanskaffelsespriser!$D334-(2009-U$3)/($C341+U342)*Genanskaffelsespriser!$D334*U341)<0,0,(U341*Genanskaffelsespriser!$D334-(2009-U$3)/($C341+U342)*Genanskaffelsespriser!$D334*U341))","v":0},{"$f":"IF((V341*Genanskaffelsespriser!$D334-(2009-V$3)/($C341+V342)*Genanskaffelsespriser!$D334*V341)<0,0,(V341*Genanskaffelsespriser!$D334-(2009-V$3)/($C341+V342)*Genanskaffelsespriser!$D334*V341))","v":0},{"$f":"IF((W341*Genanskaffelsespriser!$D334-(2009-W$3)/($C341+W342)*Genanskaffelsespriser!$D334*W341)<0,0,(W341*Genanskaffelsespriser!$D334-(2009-W$3)/($C341+W342)*Genanskaffelsespriser!$D334*W341))","v":0},{"$f":"IF((X341*Genanskaffelsespriser!$D334-(2009-X$3)/($C341+X342)*Genanskaffelsespriser!$D334*X341)<0,0,(X341*Genanskaffelsespriser!$D334-(2009-X$3)/($C341+X342)*Genanskaffelsespriser!$D334*X341))","v":0},{"$f":"IF((Y341*Genanskaffelsespriser!$D334-(2009-Y$3)/($C341+Y342)*Genanskaffelsespriser!$D334*Y341)<0,0,(Y341*Genanskaffelsespriser!$D334-(2009-Y$3)/($C341+Y342)*Genanskaffelsespriser!$D334*Y341))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA341","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB341","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC341","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD341","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE341","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF341","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG341","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH341","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI341","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ341","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK341","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL341","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM341","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN341","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO341","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP341","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ341","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR341","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS341","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT341","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU341","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B335","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E335","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D343*Genanskaffelsespriser!$D335-(2009-D$3)/$C343*Genanskaffelsespriser!$D335*D343)<0,0,(D343*Genanskaffelsespriser!$D335-(2009-D$3)/$C343*Genanskaffelsespriser!$D335*D343))","v":0},{"$f":"IF((E343*Genanskaffelsespriser!$D335-(2009-E$3)/$C343*Genanskaffelsespriser!$D335*E343)<0,0,(E343*Genanskaffelsespriser!$D335-(2009-E$3)/$C343*Genanskaffelsespriser!$D335*E343))","v":0},{"$f":"IF((F343*Genanskaffelsespriser!$D335-(2009-F$3)/$C343*Genanskaffelsespriser!$D335*F343)<0,0,(F343*Genanskaffelsespriser!$D335-(2009-F$3)/$C343*Genanskaffelsespriser!$D335*F343))","v":0},{"$f":"IF((G343*Genanskaffelsespriser!$D335-(2009-G$3)/$C343*Genanskaffelsespriser!$D335*G343)<0,0,(G343*Genanskaffelsespriser!$D335-(2009-G$3)/$C343*Genanskaffelsespriser!$D335*G343))","v":0},{"$f":"IF((H343*Genanskaffelsespriser!$D335-(2009-H$3)/$C343*Genanskaffelsespriser!$D335*H343)<0,0,(H343*Genanskaffelsespriser!$D335-(2009-H$3)/$C343*Genanskaffelsespriser!$D335*H343))","v":0},{"$f":"IF((I343*Genanskaffelsespriser!$D335-(2009-I$3)/$C343*Genanskaffelsespriser!$D335*I343)<0,0,(I343*Genanskaffelsespriser!$D335-(2009-I$3)/$C343*Genanskaffelsespriser!$D335*I343))","v":0},{"$f":"IF((J343*Genanskaffelsespriser!$D335-(2009-J$3)/$C343*Genanskaffelsespriser!$D335*J343)<0,0,(J343*Genanskaffelsespriser!$D335-(2009-J$3)/$C343*Genanskaffelsespriser!$D335*J343))","v":0},{"$f":"IF((K343*Genanskaffelsespriser!$D335-(2009-K$3)/$C343*Genanskaffelsespriser!$D335*K343)<0,0,(K343*Genanskaffelsespriser!$D335-(2009-K$3)/$C343*Genanskaffelsespriser!$D335*K343))","v":0},{"$f":"IF((L343*Genanskaffelsespriser!$D335-(2009-L$3)/$C343*Genanskaffelsespriser!$D335*L343)<0,0,(L343*Genanskaffelsespriser!$D335-(2009-L$3)/$C343*Genanskaffelsespriser!$D335*L343))","v":0},{"$f":"IF((M343*Genanskaffelsespriser!$D335-(2009-M$3)/$C343*Genanskaffelsespriser!$D335*M343)<0,0,(M343*Genanskaffelsespriser!$D335-(2009-M$3)/$C343*Genanskaffelsespriser!$D335*M343))","v":0},{"$f":"IF((N343*Genanskaffelsespriser!$D335-(2009-N$3)/$C343*Genanskaffelsespriser!$D335*N343)<0,0,(N343*Genanskaffelsespriser!$D335-(2009-N$3)/$C343*Genanskaffelsespriser!$D335*N343))","v":0},{"$f":"IF((O343*Genanskaffelsespriser!$D335-(2009-O$3)/$C343*Genanskaffelsespriser!$D335*O343)<0,0,(O343*Genanskaffelsespriser!$D335-(2009-O$3)/$C343*Genanskaffelsespriser!$D335*O343))","v":0},{"$f":"IF((P343*Genanskaffelsespriser!$D335-(2009-P$3)/$C343*Genanskaffelsespriser!$D335*P343)<0,0,(P343*Genanskaffelsespriser!$D335-(2009-P$3)/$C343*Genanskaffelsespriser!$D335*P343))","v":0},{"$f":"IF((Q343*Genanskaffelsespriser!$D335-(2009-Q$3)/$C343*Genanskaffelsespriser!$D335*Q343)<0,0,(Q343*Genanskaffelsespriser!$D335-(2009-Q$3)/$C343*Genanskaffelsespriser!$D335*Q343))","v":0},{"$f":"IF((R343*Genanskaffelsespriser!$D335-(2009-R$3)/$C343*Genanskaffelsespriser!$D335*R343)<0,0,(R343*Genanskaffelsespriser!$D335-(2009-R$3)/$C343*Genanskaffelsespriser!$D335*R343))","v":0},{"$f":"IF((S343*Genanskaffelsespriser!$D335-(2009-S$3)/$C343*Genanskaffelsespriser!$D335*S343)<0,0,(S343*Genanskaffelsespriser!$D335-(2009-S$3)/$C343*Genanskaffelsespriser!$D335*S343))","v":0},{"$f":"IF((T343*Genanskaffelsespriser!$D335-(2009-T$3)/$C343*Genanskaffelsespriser!$D335*T343)<0,0,(T343*Genanskaffelsespriser!$D335-(2009-T$3)/$C343*Genanskaffelsespriser!$D335*T343))","v":0},{"$f":"IF((U343*Genanskaffelsespriser!$D335-(2009-U$3)/$C343*Genanskaffelsespriser!$D335*U343)<0,0,(U343*Genanskaffelsespriser!$D335-(2009-U$3)/$C343*Genanskaffelsespriser!$D335*U343))","v":0},{"$f":"IF((V343*Genanskaffelsespriser!$D335-(2009-V$3)/$C343*Genanskaffelsespriser!$D335*V343)<0,0,(V343*Genanskaffelsespriser!$D335-(2009-V$3)/$C343*Genanskaffelsespriser!$D335*V343))","v":0},{"$f":"IF((W343*Genanskaffelsespriser!$D335-(2009-W$3)/$C343*Genanskaffelsespriser!$D335*W343)<0,0,(W343*Genanskaffelsespriser!$D335-(2009-W$3)/$C343*Genanskaffelsespriser!$D335*W343))","v":0},{"$f":"IF((X343*Genanskaffelsespriser!$D335-(2009-X$3)/$C343*Genanskaffelsespriser!$D335*X343)<0,0,(X343*Genanskaffelsespriser!$D335-(2009-X$3)/$C343*Genanskaffelsespriser!$D335*X343))","v":0},{"$f":"IF((Y343*Genanskaffelsespriser!$D335-(2009-Y$3)/$C343*Genanskaffelsespriser!$D335*Y343)<0,0,(Y343*Genanskaffelsespriser!$D335-(2009-Y$3)/$C343*Genanskaffelsespriser!$D335*Y343))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA343","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB343","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC343","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD343","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE343","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF343","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG343","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH343","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI343","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ343","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK343","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL343","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM343","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN343","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO343","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP343","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ343","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR343","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS343","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT343","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU343","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B336","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E336","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D344*Genanskaffelsespriser!$D336-(2009-D$3)/$C344*Genanskaffelsespriser!$D336*D344)<0,0,(D344*Genanskaffelsespriser!$D336-(2009-D$3)/$C344*Genanskaffelsespriser!$D336*D344))","v":0},{"$f":"IF((E344*Genanskaffelsespriser!$D336-(2009-E$3)/$C344*Genanskaffelsespriser!$D336*E344)<0,0,(E344*Genanskaffelsespriser!$D336-(2009-E$3)/$C344*Genanskaffelsespriser!$D336*E344))","v":0},{"$f":"IF((F344*Genanskaffelsespriser!$D336-(2009-F$3)/$C344*Genanskaffelsespriser!$D336*F344)<0,0,(F344*Genanskaffelsespriser!$D336-(2009-F$3)/$C344*Genanskaffelsespriser!$D336*F344))","v":0},{"$f":"IF((G344*Genanskaffelsespriser!$D336-(2009-G$3)/$C344*Genanskaffelsespriser!$D336*G344)<0,0,(G344*Genanskaffelsespriser!$D336-(2009-G$3)/$C344*Genanskaffelsespriser!$D336*G344))","v":0},{"$f":"IF((H344*Genanskaffelsespriser!$D336-(2009-H$3)/$C344*Genanskaffelsespriser!$D336*H344)<0,0,(H344*Genanskaffelsespriser!$D336-(2009-H$3)/$C344*Genanskaffelsespriser!$D336*H344))","v":0},{"$f":"IF((I344*Genanskaffelsespriser!$D336-(2009-I$3)/$C344*Genanskaffelsespriser!$D336*I344)<0,0,(I344*Genanskaffelsespriser!$D336-(2009-I$3)/$C344*Genanskaffelsespriser!$D336*I344))","v":0},{"$f":"IF((J344*Genanskaffelsespriser!$D336-(2009-J$3)/$C344*Genanskaffelsespriser!$D336*J344)<0,0,(J344*Genanskaffelsespriser!$D336-(2009-J$3)/$C344*Genanskaffelsespriser!$D336*J344))","v":0},{"$f":"IF((K344*Genanskaffelsespriser!$D336-(2009-K$3)/$C344*Genanskaffelsespriser!$D336*K344)<0,0,(K344*Genanskaffelsespriser!$D336-(2009-K$3)/$C344*Genanskaffelsespriser!$D336*K344))","v":0},{"$f":"IF((L344*Genanskaffelsespriser!$D336-(2009-L$3)/$C344*Genanskaffelsespriser!$D336*L344)<0,0,(L344*Genanskaffelsespriser!$D336-(2009-L$3)/$C344*Genanskaffelsespriser!$D336*L344))","v":0},{"$f":"IF((M344*Genanskaffelsespriser!$D336-(2009-M$3)/$C344*Genanskaffelsespriser!$D336*M344)<0,0,(M344*Genanskaffelsespriser!$D336-(2009-M$3)/$C344*Genanskaffelsespriser!$D336*M344))","v":0},{"$f":"IF((N344*Genanskaffelsespriser!$D336-(2009-N$3)/$C344*Genanskaffelsespriser!$D336*N344)<0,0,(N344*Genanskaffelsespriser!$D336-(2009-N$3)/$C344*Genanskaffelsespriser!$D336*N344))","v":0},{"$f":"IF((O344*Genanskaffelsespriser!$D336-(2009-O$3)/$C344*Genanskaffelsespriser!$D336*O344)<0,0,(O344*Genanskaffelsespriser!$D336-(2009-O$3)/$C344*Genanskaffelsespriser!$D336*O344))","v":0},{"$f":"IF((P344*Genanskaffelsespriser!$D336-(2009-P$3)/$C344*Genanskaffelsespriser!$D336*P344)<0,0,(P344*Genanskaffelsespriser!$D336-(2009-P$3)/$C344*Genanskaffelsespriser!$D336*P344))","v":0},{"$f":"IF((Q344*Genanskaffelsespriser!$D336-(2009-Q$3)/$C344*Genanskaffelsespriser!$D336*Q344)<0,0,(Q344*Genanskaffelsespriser!$D336-(2009-Q$3)/$C344*Genanskaffelsespriser!$D336*Q344))","v":0},{"$f":"IF((R344*Genanskaffelsespriser!$D336-(2009-R$3)/$C344*Genanskaffelsespriser!$D336*R344)<0,0,(R344*Genanskaffelsespriser!$D336-(2009-R$3)/$C344*Genanskaffelsespriser!$D336*R344))","v":0},{"$f":"IF((S344*Genanskaffelsespriser!$D336-(2009-S$3)/$C344*Genanskaffelsespriser!$D336*S344)<0,0,(S344*Genanskaffelsespriser!$D336-(2009-S$3)/$C344*Genanskaffelsespriser!$D336*S344))","v":0},{"$f":"IF((T344*Genanskaffelsespriser!$D336-(2009-T$3)/$C344*Genanskaffelsespriser!$D336*T344)<0,0,(T344*Genanskaffelsespriser!$D336-(2009-T$3)/$C344*Genanskaffelsespriser!$D336*T344))","v":0},{"$f":"IF((U344*Genanskaffelsespriser!$D336-(2009-U$3)/$C344*Genanskaffelsespriser!$D336*U344)<0,0,(U344*Genanskaffelsespriser!$D336-(2009-U$3)/$C344*Genanskaffelsespriser!$D336*U344))","v":0},{"$f":"IF((V344*Genanskaffelsespriser!$D336-(2009-V$3)/$C344*Genanskaffelsespriser!$D336*V344)<0,0,(V344*Genanskaffelsespriser!$D336-(2009-V$3)/$C344*Genanskaffelsespriser!$D336*V344))","v":0},{"$f":"IF((W344*Genanskaffelsespriser!$D336-(2009-W$3)/$C344*Genanskaffelsespriser!$D336*W344)<0,0,(W344*Genanskaffelsespriser!$D336-(2009-W$3)/$C344*Genanskaffelsespriser!$D336*W344))","v":0},{"$f":"IF((X344*Genanskaffelsespriser!$D336-(2009-X$3)/$C344*Genanskaffelsespriser!$D336*X344)<0,0,(X344*Genanskaffelsespriser!$D336-(2009-X$3)/$C344*Genanskaffelsespriser!$D336*X344))","v":0},{"$f":"IF((Y344*Genanskaffelsespriser!$D336-(2009-Y$3)/$C344*Genanskaffelsespriser!$D336*Y344)<0,0,(Y344*Genanskaffelsespriser!$D336-(2009-Y$3)/$C344*Genanskaffelsespriser!$D336*Y344))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA344","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB344","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC344","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD344","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE344","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF344","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG344","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH344","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI344","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ344","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK344","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL344","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM344","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN344","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO344","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP344","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ344","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR344","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS344","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT344","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU344","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B337","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E337","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D345*Genanskaffelsespriser!$D337-(2009-D$3)/($C345+D346)*Genanskaffelsespriser!$D337*D345)<0,0,(D345*Genanskaffelsespriser!$D337-(2009-D$3)/($C345+D346)*Genanskaffelsespriser!$D337*D345))","v":0},{"$f":"IF((E345*Genanskaffelsespriser!$D337-(2009-E$3)/($C345+E346)*Genanskaffelsespriser!$D337*E345)<0,0,(E345*Genanskaffelsespriser!$D337-(2009-E$3)/($C345+E346)*Genanskaffelsespriser!$D337*E345))","v":0},{"$f":"IF((F345*Genanskaffelsespriser!$D337-(2009-F$3)/($C345+F346)*Genanskaffelsespriser!$D337*F345)<0,0,(F345*Genanskaffelsespriser!$D337-(2009-F$3)/($C345+F346)*Genanskaffelsespriser!$D337*F345))","v":0},{"$f":"IF((G345*Genanskaffelsespriser!$D337-(2009-G$3)/($C345+G346)*Genanskaffelsespriser!$D337*G345)<0,0,(G345*Genanskaffelsespriser!$D337-(2009-G$3)/($C345+G346)*Genanskaffelsespriser!$D337*G345))","v":0},{"$f":"IF((H345*Genanskaffelsespriser!$D337-(2009-H$3)/($C345+H346)*Genanskaffelsespriser!$D337*H345)<0,0,(H345*Genanskaffelsespriser!$D337-(2009-H$3)/($C345+H346)*Genanskaffelsespriser!$D337*H345))","v":0},{"$f":"IF((I345*Genanskaffelsespriser!$D337-(2009-I$3)/($C345+I346)*Genanskaffelsespriser!$D337*I345)<0,0,(I345*Genanskaffelsespriser!$D337-(2009-I$3)/($C345+I346)*Genanskaffelsespriser!$D337*I345))","v":0},{"$f":"IF((J345*Genanskaffelsespriser!$D337-(2009-J$3)/($C345+J346)*Genanskaffelsespriser!$D337*J345)<0,0,(J345*Genanskaffelsespriser!$D337-(2009-J$3)/($C345+J346)*Genanskaffelsespriser!$D337*J345))","v":0},{"$f":"IF((K345*Genanskaffelsespriser!$D337-(2009-K$3)/($C345+K346)*Genanskaffelsespriser!$D337*K345)<0,0,(K345*Genanskaffelsespriser!$D337-(2009-K$3)/($C345+K346)*Genanskaffelsespriser!$D337*K345))","v":0},{"$f":"IF((L345*Genanskaffelsespriser!$D337-(2009-L$3)/($C345+L346)*Genanskaffelsespriser!$D337*L345)<0,0,(L345*Genanskaffelsespriser!$D337-(2009-L$3)/($C345+L346)*Genanskaffelsespriser!$D337*L345))","v":0},{"$f":"IF((M345*Genanskaffelsespriser!$D337-(2009-M$3)/($C345+M346)*Genanskaffelsespriser!$D337*M345)<0,0,(M345*Genanskaffelsespriser!$D337-(2009-M$3)/($C345+M346)*Genanskaffelsespriser!$D337*M345))","v":0},{"$f":"IF((N345*Genanskaffelsespriser!$D337-(2009-N$3)/($C345+N346)*Genanskaffelsespriser!$D337*N345)<0,0,(N345*Genanskaffelsespriser!$D337-(2009-N$3)/($C345+N346)*Genanskaffelsespriser!$D337*N345))","v":0},{"$f":"IF((O345*Genanskaffelsespriser!$D337-(2009-O$3)/($C345+O346)*Genanskaffelsespriser!$D337*O345)<0,0,(O345*Genanskaffelsespriser!$D337-(2009-O$3)/($C345+O346)*Genanskaffelsespriser!$D337*O345))","v":0},{"$f":"IF((P345*Genanskaffelsespriser!$D337-(2009-P$3)/($C345+P346)*Genanskaffelsespriser!$D337*P345)<0,0,(P345*Genanskaffelsespriser!$D337-(2009-P$3)/($C345+P346)*Genanskaffelsespriser!$D337*P345))","v":0},{"$f":"IF((Q345*Genanskaffelsespriser!$D337-(2009-Q$3)/($C345+Q346)*Genanskaffelsespriser!$D337*Q345)<0,0,(Q345*Genanskaffelsespriser!$D337-(2009-Q$3)/($C345+Q346)*Genanskaffelsespriser!$D337*Q345))","v":0},{"$f":"IF((R345*Genanskaffelsespriser!$D337-(2009-R$3)/($C345+R346)*Genanskaffelsespriser!$D337*R345)<0,0,(R345*Genanskaffelsespriser!$D337-(2009-R$3)/($C345+R346)*Genanskaffelsespriser!$D337*R345))","v":0},{"$f":"IF((S345*Genanskaffelsespriser!$D337-(2009-S$3)/($C345+S346)*Genanskaffelsespriser!$D337*S345)<0,0,(S345*Genanskaffelsespriser!$D337-(2009-S$3)/($C345+S346)*Genanskaffelsespriser!$D337*S345))","v":0},{"$f":"IF((T345*Genanskaffelsespriser!$D337-(2009-T$3)/($C345+T346)*Genanskaffelsespriser!$D337*T345)<0,0,(T345*Genanskaffelsespriser!$D337-(2009-T$3)/($C345+T346)*Genanskaffelsespriser!$D337*T345))","v":0},{"$f":"IF((U345*Genanskaffelsespriser!$D337-(2009-U$3)/($C345+U346)*Genanskaffelsespriser!$D337*U345)<0,0,(U345*Genanskaffelsespriser!$D337-(2009-U$3)/($C345+U346)*Genanskaffelsespriser!$D337*U345))","v":0},{"$f":"IF((V345*Genanskaffelsespriser!$D337-(2009-V$3)/($C345+V346)*Genanskaffelsespriser!$D337*V345)<0,0,(V345*Genanskaffelsespriser!$D337-(2009-V$3)/($C345+V346)*Genanskaffelsespriser!$D337*V345))","v":0},{"$f":"IF((W345*Genanskaffelsespriser!$D337-(2009-W$3)/($C345+W346)*Genanskaffelsespriser!$D337*W345)<0,0,(W345*Genanskaffelsespriser!$D337-(2009-W$3)/($C345+W346)*Genanskaffelsespriser!$D337*W345))","v":0},{"$f":"IF((X345*Genanskaffelsespriser!$D337-(2009-X$3)/($C345+X346)*Genanskaffelsespriser!$D337*X345)<0,0,(X345*Genanskaffelsespriser!$D337-(2009-X$3)/($C345+X346)*Genanskaffelsespriser!$D337*X345))","v":0},{"$f":"IF((Y345*Genanskaffelsespriser!$D337-(2009-Y$3)/($C345+Y346)*Genanskaffelsespriser!$D337*Y345)<0,0,(Y345*Genanskaffelsespriser!$D337-(2009-Y$3)/($C345+Y346)*Genanskaffelsespriser!$D337*Y345))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA345","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB345","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC345","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD345","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE345","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF345","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG345","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH345","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI345","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ345","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK345","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL345","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM345","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN345","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO345","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP345","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ345","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR345","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS345","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT345","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU345","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B338","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E338","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D347*Genanskaffelsespriser!$D338-(2009-D$3)/$C347*Genanskaffelsespriser!$D338*D347)<0,0,(D347*Genanskaffelsespriser!$D338-(2009-D$3)/$C347*Genanskaffelsespriser!$D338*D347))","v":0},{"$f":"IF((E347*Genanskaffelsespriser!$D338-(2009-E$3)/$C347*Genanskaffelsespriser!$D338*E347)<0,0,(E347*Genanskaffelsespriser!$D338-(2009-E$3)/$C347*Genanskaffelsespriser!$D338*E347))","v":0},{"$f":"IF((F347*Genanskaffelsespriser!$D338-(2009-F$3)/$C347*Genanskaffelsespriser!$D338*F347)<0,0,(F347*Genanskaffelsespriser!$D338-(2009-F$3)/$C347*Genanskaffelsespriser!$D338*F347))","v":0},{"$f":"IF((G347*Genanskaffelsespriser!$D338-(2009-G$3)/$C347*Genanskaffelsespriser!$D338*G347)<0,0,(G347*Genanskaffelsespriser!$D338-(2009-G$3)/$C347*Genanskaffelsespriser!$D338*G347))","v":0},{"$f":"IF((H347*Genanskaffelsespriser!$D338-(2009-H$3)/$C347*Genanskaffelsespriser!$D338*H347)<0,0,(H347*Genanskaffelsespriser!$D338-(2009-H$3)/$C347*Genanskaffelsespriser!$D338*H347))","v":0},{"$f":"IF((I347*Genanskaffelsespriser!$D338-(2009-I$3)/$C347*Genanskaffelsespriser!$D338*I347)<0,0,(I347*Genanskaffelsespriser!$D338-(2009-I$3)/$C347*Genanskaffelsespriser!$D338*I347))","v":0},{"$f":"IF((J347*Genanskaffelsespriser!$D338-(2009-J$3)/$C347*Genanskaffelsespriser!$D338*J347)<0,0,(J347*Genanskaffelsespriser!$D338-(2009-J$3)/$C347*Genanskaffelsespriser!$D338*J347))","v":0},{"$f":"IF((K347*Genanskaffelsespriser!$D338-(2009-K$3)/$C347*Genanskaffelsespriser!$D338*K347)<0,0,(K347*Genanskaffelsespriser!$D338-(2009-K$3)/$C347*Genanskaffelsespriser!$D338*K347))","v":0},{"$f":"IF((L347*Genanskaffelsespriser!$D338-(2009-L$3)/$C347*Genanskaffelsespriser!$D338*L347)<0,0,(L347*Genanskaffelsespriser!$D338-(2009-L$3)/$C347*Genanskaffelsespriser!$D338*L347))","v":0},{"$f":"IF((M347*Genanskaffelsespriser!$D338-(2009-M$3)/$C347*Genanskaffelsespriser!$D338*M347)<0,0,(M347*Genanskaffelsespriser!$D338-(2009-M$3)/$C347*Genanskaffelsespriser!$D338*M347))","v":0},{"$f":"IF((N347*Genanskaffelsespriser!$D338-(2009-N$3)/$C347*Genanskaffelsespriser!$D338*N347)<0,0,(N347*Genanskaffelsespriser!$D338-(2009-N$3)/$C347*Genanskaffelsespriser!$D338*N347))","v":0},{"$f":"IF((O347*Genanskaffelsespriser!$D338-(2009-O$3)/$C347*Genanskaffelsespriser!$D338*O347)<0,0,(O347*Genanskaffelsespriser!$D338-(2009-O$3)/$C347*Genanskaffelsespriser!$D338*O347))","v":0},{"$f":"IF((P347*Genanskaffelsespriser!$D338-(2009-P$3)/$C347*Genanskaffelsespriser!$D338*P347)<0,0,(P347*Genanskaffelsespriser!$D338-(2009-P$3)/$C347*Genanskaffelsespriser!$D338*P347))","v":0},{"$f":"IF((Q347*Genanskaffelsespriser!$D338-(2009-Q$3)/$C347*Genanskaffelsespriser!$D338*Q347)<0,0,(Q347*Genanskaffelsespriser!$D338-(2009-Q$3)/$C347*Genanskaffelsespriser!$D338*Q347))","v":0},{"$f":"IF((R347*Genanskaffelsespriser!$D338-(2009-R$3)/$C347*Genanskaffelsespriser!$D338*R347)<0,0,(R347*Genanskaffelsespriser!$D338-(2009-R$3)/$C347*Genanskaffelsespriser!$D338*R347))","v":0},{"$f":"IF((S347*Genanskaffelsespriser!$D338-(2009-S$3)/$C347*Genanskaffelsespriser!$D338*S347)<0,0,(S347*Genanskaffelsespriser!$D338-(2009-S$3)/$C347*Genanskaffelsespriser!$D338*S347))","v":0},{"$f":"IF((T347*Genanskaffelsespriser!$D338-(2009-T$3)/$C347*Genanskaffelsespriser!$D338*T347)<0,0,(T347*Genanskaffelsespriser!$D338-(2009-T$3)/$C347*Genanskaffelsespriser!$D338*T347))","v":0},{"$f":"IF((U347*Genanskaffelsespriser!$D338-(2009-U$3)/$C347*Genanskaffelsespriser!$D338*U347)<0,0,(U347*Genanskaffelsespriser!$D338-(2009-U$3)/$C347*Genanskaffelsespriser!$D338*U347))","v":0},{"$f":"IF((V347*Genanskaffelsespriser!$D338-(2009-V$3)/$C347*Genanskaffelsespriser!$D338*V347)<0,0,(V347*Genanskaffelsespriser!$D338-(2009-V$3)/$C347*Genanskaffelsespriser!$D338*V347))","v":0},{"$f":"IF((W347*Genanskaffelsespriser!$D338-(2009-W$3)/$C347*Genanskaffelsespriser!$D338*W347)<0,0,(W347*Genanskaffelsespriser!$D338-(2009-W$3)/$C347*Genanskaffelsespriser!$D338*W347))","v":0},{"$f":"IF((X347*Genanskaffelsespriser!$D338-(2009-X$3)/$C347*Genanskaffelsespriser!$D338*X347)<0,0,(X347*Genanskaffelsespriser!$D338-(2009-X$3)/$C347*Genanskaffelsespriser!$D338*X347))","v":0},{"$f":"IF((Y347*Genanskaffelsespriser!$D338-(2009-Y$3)/$C347*Genanskaffelsespriser!$D338*Y347)<0,0,(Y347*Genanskaffelsespriser!$D338-(2009-Y$3)/$C347*Genanskaffelsespriser!$D338*Y347))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA347","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB347","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC347","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD347","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE347","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF347","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG347","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH347","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI347","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ347","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK347","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL347","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM347","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN347","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO347","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP347","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ347","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR347","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS347","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT347","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU347","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B339","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E339","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D348*Genanskaffelsespriser!$D339-(2009-D$3)/$C348*Genanskaffelsespriser!$D339*D348)<0,0,(D348*Genanskaffelsespriser!$D339-(2009-D$3)/$C348*Genanskaffelsespriser!$D339*D348))","v":0},{"$f":"IF((E348*Genanskaffelsespriser!$D339-(2009-E$3)/$C348*Genanskaffelsespriser!$D339*E348)<0,0,(E348*Genanskaffelsespriser!$D339-(2009-E$3)/$C348*Genanskaffelsespriser!$D339*E348))","v":0},{"$f":"IF((F348*Genanskaffelsespriser!$D339-(2009-F$3)/$C348*Genanskaffelsespriser!$D339*F348)<0,0,(F348*Genanskaffelsespriser!$D339-(2009-F$3)/$C348*Genanskaffelsespriser!$D339*F348))","v":0},{"$f":"IF((G348*Genanskaffelsespriser!$D339-(2009-G$3)/$C348*Genanskaffelsespriser!$D339*G348)<0,0,(G348*Genanskaffelsespriser!$D339-(2009-G$3)/$C348*Genanskaffelsespriser!$D339*G348))","v":0},{"$f":"IF((H348*Genanskaffelsespriser!$D339-(2009-H$3)/$C348*Genanskaffelsespriser!$D339*H348)<0,0,(H348*Genanskaffelsespriser!$D339-(2009-H$3)/$C348*Genanskaffelsespriser!$D339*H348))","v":0},{"$f":"IF((I348*Genanskaffelsespriser!$D339-(2009-I$3)/$C348*Genanskaffelsespriser!$D339*I348)<0,0,(I348*Genanskaffelsespriser!$D339-(2009-I$3)/$C348*Genanskaffelsespriser!$D339*I348))","v":0},{"$f":"IF((J348*Genanskaffelsespriser!$D339-(2009-J$3)/$C348*Genanskaffelsespriser!$D339*J348)<0,0,(J348*Genanskaffelsespriser!$D339-(2009-J$3)/$C348*Genanskaffelsespriser!$D339*J348))","v":0},{"$f":"IF((K348*Genanskaffelsespriser!$D339-(2009-K$3)/$C348*Genanskaffelsespriser!$D339*K348)<0,0,(K348*Genanskaffelsespriser!$D339-(2009-K$3)/$C348*Genanskaffelsespriser!$D339*K348))","v":0},{"$f":"IF((L348*Genanskaffelsespriser!$D339-(2009-L$3)/$C348*Genanskaffelsespriser!$D339*L348)<0,0,(L348*Genanskaffelsespriser!$D339-(2009-L$3)/$C348*Genanskaffelsespriser!$D339*L348))","v":0},{"$f":"IF((M348*Genanskaffelsespriser!$D339-(2009-M$3)/$C348*Genanskaffelsespriser!$D339*M348)<0,0,(M348*Genanskaffelsespriser!$D339-(2009-M$3)/$C348*Genanskaffelsespriser!$D339*M348))","v":0},{"$f":"IF((N348*Genanskaffelsespriser!$D339-(2009-N$3)/$C348*Genanskaffelsespriser!$D339*N348)<0,0,(N348*Genanskaffelsespriser!$D339-(2009-N$3)/$C348*Genanskaffelsespriser!$D339*N348))","v":0},{"$f":"IF((O348*Genanskaffelsespriser!$D339-(2009-O$3)/$C348*Genanskaffelsespriser!$D339*O348)<0,0,(O348*Genanskaffelsespriser!$D339-(2009-O$3)/$C348*Genanskaffelsespriser!$D339*O348))","v":0},{"$f":"IF((P348*Genanskaffelsespriser!$D339-(2009-P$3)/$C348*Genanskaffelsespriser!$D339*P348)<0,0,(P348*Genanskaffelsespriser!$D339-(2009-P$3)/$C348*Genanskaffelsespriser!$D339*P348))","v":0},{"$f":"IF((Q348*Genanskaffelsespriser!$D339-(2009-Q$3)/$C348*Genanskaffelsespriser!$D339*Q348)<0,0,(Q348*Genanskaffelsespriser!$D339-(2009-Q$3)/$C348*Genanskaffelsespriser!$D339*Q348))","v":0},{"$f":"IF((R348*Genanskaffelsespriser!$D339-(2009-R$3)/$C348*Genanskaffelsespriser!$D339*R348)<0,0,(R348*Genanskaffelsespriser!$D339-(2009-R$3)/$C348*Genanskaffelsespriser!$D339*R348))","v":0},{"$f":"IF((S348*Genanskaffelsespriser!$D339-(2009-S$3)/$C348*Genanskaffelsespriser!$D339*S348)<0,0,(S348*Genanskaffelsespriser!$D339-(2009-S$3)/$C348*Genanskaffelsespriser!$D339*S348))","v":0},{"$f":"IF((T348*Genanskaffelsespriser!$D339-(2009-T$3)/$C348*Genanskaffelsespriser!$D339*T348)<0,0,(T348*Genanskaffelsespriser!$D339-(2009-T$3)/$C348*Genanskaffelsespriser!$D339*T348))","v":0},{"$f":"IF((U348*Genanskaffelsespriser!$D339-(2009-U$3)/$C348*Genanskaffelsespriser!$D339*U348)<0,0,(U348*Genanskaffelsespriser!$D339-(2009-U$3)/$C348*Genanskaffelsespriser!$D339*U348))","v":0},{"$f":"IF((V348*Genanskaffelsespriser!$D339-(2009-V$3)/$C348*Genanskaffelsespriser!$D339*V348)<0,0,(V348*Genanskaffelsespriser!$D339-(2009-V$3)/$C348*Genanskaffelsespriser!$D339*V348))","v":0},{"$f":"IF((W348*Genanskaffelsespriser!$D339-(2009-W$3)/$C348*Genanskaffelsespriser!$D339*W348)<0,0,(W348*Genanskaffelsespriser!$D339-(2009-W$3)/$C348*Genanskaffelsespriser!$D339*W348))","v":0},{"$f":"IF((X348*Genanskaffelsespriser!$D339-(2009-X$3)/$C348*Genanskaffelsespriser!$D339*X348)<0,0,(X348*Genanskaffelsespriser!$D339-(2009-X$3)/$C348*Genanskaffelsespriser!$D339*X348))","v":0},{"$f":"IF((Y348*Genanskaffelsespriser!$D339-(2009-Y$3)/$C348*Genanskaffelsespriser!$D339*Y348)<0,0,(Y348*Genanskaffelsespriser!$D339-(2009-Y$3)/$C348*Genanskaffelsespriser!$D339*Y348))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B340","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E340","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D349*Genanskaffelsespriser!$D340-(2009-D$3)/($C349+D350)*Genanskaffelsespriser!$D340*D349)<0,0,(D349*Genanskaffelsespriser!$D340-(2009-D$3)/($C349+D350)*Genanskaffelsespriser!$D340*D349))","v":0},{"$f":"IF((E349*Genanskaffelsespriser!$D340-(2009-E$3)/($C349+E350)*Genanskaffelsespriser!$D340*E349)<0,0,(E349*Genanskaffelsespriser!$D340-(2009-E$3)/($C349+E350)*Genanskaffelsespriser!$D340*E349))","v":0},{"$f":"IF((F349*Genanskaffelsespriser!$D340-(2009-F$3)/($C349+F350)*Genanskaffelsespriser!$D340*F349)<0,0,(F349*Genanskaffelsespriser!$D340-(2009-F$3)/($C349+F350)*Genanskaffelsespriser!$D340*F349))","v":0},{"$f":"IF((G349*Genanskaffelsespriser!$D340-(2009-G$3)/($C349+G350)*Genanskaffelsespriser!$D340*G349)<0,0,(G349*Genanskaffelsespriser!$D340-(2009-G$3)/($C349+G350)*Genanskaffelsespriser!$D340*G349))","v":0},{"$f":"IF((H349*Genanskaffelsespriser!$D340-(2009-H$3)/($C349+H350)*Genanskaffelsespriser!$D340*H349)<0,0,(H349*Genanskaffelsespriser!$D340-(2009-H$3)/($C349+H350)*Genanskaffelsespriser!$D340*H349))","v":0},{"$f":"IF((I349*Genanskaffelsespriser!$D340-(2009-I$3)/($C349+I350)*Genanskaffelsespriser!$D340*I349)<0,0,(I349*Genanskaffelsespriser!$D340-(2009-I$3)/($C349+I350)*Genanskaffelsespriser!$D340*I349))","v":0},{"$f":"IF((J349*Genanskaffelsespriser!$D340-(2009-J$3)/($C349+J350)*Genanskaffelsespriser!$D340*J349)<0,0,(J349*Genanskaffelsespriser!$D340-(2009-J$3)/($C349+J350)*Genanskaffelsespriser!$D340*J349))","v":0},{"$f":"IF((K349*Genanskaffelsespriser!$D340-(2009-K$3)/($C349+K350)*Genanskaffelsespriser!$D340*K349)<0,0,(K349*Genanskaffelsespriser!$D340-(2009-K$3)/($C349+K350)*Genanskaffelsespriser!$D340*K349))","v":0},{"$f":"IF((L349*Genanskaffelsespriser!$D340-(2009-L$3)/($C349+L350)*Genanskaffelsespriser!$D340*L349)<0,0,(L349*Genanskaffelsespriser!$D340-(2009-L$3)/($C349+L350)*Genanskaffelsespriser!$D340*L349))","v":0},{"$f":"IF((M349*Genanskaffelsespriser!$D340-(2009-M$3)/($C349+M350)*Genanskaffelsespriser!$D340*M349)<0,0,(M349*Genanskaffelsespriser!$D340-(2009-M$3)/($C349+M350)*Genanskaffelsespriser!$D340*M349))","v":0},{"$f":"IF((N349*Genanskaffelsespriser!$D340-(2009-N$3)/($C349+N350)*Genanskaffelsespriser!$D340*N349)<0,0,(N349*Genanskaffelsespriser!$D340-(2009-N$3)/($C349+N350)*Genanskaffelsespriser!$D340*N349))","v":0},{"$f":"IF((O349*Genanskaffelsespriser!$D340-(2009-O$3)/($C349+O350)*Genanskaffelsespriser!$D340*O349)<0,0,(O349*Genanskaffelsespriser!$D340-(2009-O$3)/($C349+O350)*Genanskaffelsespriser!$D340*O349))","v":0},{"$f":"IF((P349*Genanskaffelsespriser!$D340-(2009-P$3)/($C349+P350)*Genanskaffelsespriser!$D340*P349)<0,0,(P349*Genanskaffelsespriser!$D340-(2009-P$3)/($C349+P350)*Genanskaffelsespriser!$D340*P349))","v":0},{"$f":"IF((Q349*Genanskaffelsespriser!$D340-(2009-Q$3)/($C349+Q350)*Genanskaffelsespriser!$D340*Q349)<0,0,(Q349*Genanskaffelsespriser!$D340-(2009-Q$3)/($C349+Q350)*Genanskaffelsespriser!$D340*Q349))","v":0},{"$f":"IF((R349*Genanskaffelsespriser!$D340-(2009-R$3)/($C349+R350)*Genanskaffelsespriser!$D340*R349)<0,0,(R349*Genanskaffelsespriser!$D340-(2009-R$3)/($C349+R350)*Genanskaffelsespriser!$D340*R349))","v":0},{"$f":"IF((S349*Genanskaffelsespriser!$D340-(2009-S$3)/($C349+S350)*Genanskaffelsespriser!$D340*S349)<0,0,(S349*Genanskaffelsespriser!$D340-(2009-S$3)/($C349+S350)*Genanskaffelsespriser!$D340*S349))","v":0},{"$f":"IF((T349*Genanskaffelsespriser!$D340-(2009-T$3)/($C349+T350)*Genanskaffelsespriser!$D340*T349)<0,0,(T349*Genanskaffelsespriser!$D340-(2009-T$3)/($C349+T350)*Genanskaffelsespriser!$D340*T349))","v":0},{"$f":"IF((U349*Genanskaffelsespriser!$D340-(2009-U$3)/($C349+U350)*Genanskaffelsespriser!$D340*U349)<0,0,(U349*Genanskaffelsespriser!$D340-(2009-U$3)/($C349+U350)*Genanskaffelsespriser!$D340*U349))","v":0},{"$f":"IF((V349*Genanskaffelsespriser!$D340-(2009-V$3)/($C349+V350)*Genanskaffelsespriser!$D340*V349)<0,0,(V349*Genanskaffelsespriser!$D340-(2009-V$3)/($C349+V350)*Genanskaffelsespriser!$D340*V349))","v":0},{"$f":"IF((W349*Genanskaffelsespriser!$D340-(2009-W$3)/($C349+W350)*Genanskaffelsespriser!$D340*W349)<0,0,(W349*Genanskaffelsespriser!$D340-(2009-W$3)/($C349+W350)*Genanskaffelsespriser!$D340*W349))","v":0},{"$f":"IF((X349*Genanskaffelsespriser!$D340-(2009-X$3)/($C349+X350)*Genanskaffelsespriser!$D340*X349)<0,0,(X349*Genanskaffelsespriser!$D340-(2009-X$3)/($C349+X350)*Genanskaffelsespriser!$D340*X349))","v":0},{"$f":"IF((Y349*Genanskaffelsespriser!$D340-(2009-Y$3)/($C349+Y350)*Genanskaffelsespriser!$D340*Y349)<0,0,(Y349*Genanskaffelsespriser!$D340-(2009-Y$3)/($C349+Y350)*Genanskaffelsespriser!$D340*Y349))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA349","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB349","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC349","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD349","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE349","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF349","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG349","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH349","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI349","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ349","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK349","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL349","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM349","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN349","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO349","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP349","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ349","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR349","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS349","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT349","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU349","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B341","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E341","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D351*Genanskaffelsespriser!$D341-(2009-D$3)/$C351*Genanskaffelsespriser!$D341*D351)<0,0,(D351*Genanskaffelsespriser!$D341-(2009-D$3)/$C351*Genanskaffelsespriser!$D341*D351))","v":0},{"$f":"IF((E351*Genanskaffelsespriser!$D341-(2009-E$3)/$C351*Genanskaffelsespriser!$D341*E351)<0,0,(E351*Genanskaffelsespriser!$D341-(2009-E$3)/$C351*Genanskaffelsespriser!$D341*E351))","v":0},{"$f":"IF((F351*Genanskaffelsespriser!$D341-(2009-F$3)/$C351*Genanskaffelsespriser!$D341*F351)<0,0,(F351*Genanskaffelsespriser!$D341-(2009-F$3)/$C351*Genanskaffelsespriser!$D341*F351))","v":0},{"$f":"IF((G351*Genanskaffelsespriser!$D341-(2009-G$3)/$C351*Genanskaffelsespriser!$D341*G351)<0,0,(G351*Genanskaffelsespriser!$D341-(2009-G$3)/$C351*Genanskaffelsespriser!$D341*G351))","v":0},{"$f":"IF((H351*Genanskaffelsespriser!$D341-(2009-H$3)/$C351*Genanskaffelsespriser!$D341*H351)<0,0,(H351*Genanskaffelsespriser!$D341-(2009-H$3)/$C351*Genanskaffelsespriser!$D341*H351))","v":0},{"$f":"IF((I351*Genanskaffelsespriser!$D341-(2009-I$3)/$C351*Genanskaffelsespriser!$D341*I351)<0,0,(I351*Genanskaffelsespriser!$D341-(2009-I$3)/$C351*Genanskaffelsespriser!$D341*I351))","v":0},{"$f":"IF((J351*Genanskaffelsespriser!$D341-(2009-J$3)/$C351*Genanskaffelsespriser!$D341*J351)<0,0,(J351*Genanskaffelsespriser!$D341-(2009-J$3)/$C351*Genanskaffelsespriser!$D341*J351))","v":0},{"$f":"IF((K351*Genanskaffelsespriser!$D341-(2009-K$3)/$C351*Genanskaffelsespriser!$D341*K351)<0,0,(K351*Genanskaffelsespriser!$D341-(2009-K$3)/$C351*Genanskaffelsespriser!$D341*K351))","v":0},{"$f":"IF((L351*Genanskaffelsespriser!$D341-(2009-L$3)/$C351*Genanskaffelsespriser!$D341*L351)<0,0,(L351*Genanskaffelsespriser!$D341-(2009-L$3)/$C351*Genanskaffelsespriser!$D341*L351))","v":0},{"$f":"IF((M351*Genanskaffelsespriser!$D341-(2009-M$3)/$C351*Genanskaffelsespriser!$D341*M351)<0,0,(M351*Genanskaffelsespriser!$D341-(2009-M$3)/$C351*Genanskaffelsespriser!$D341*M351))","v":0},{"$f":"IF((N351*Genanskaffelsespriser!$D341-(2009-N$3)/$C351*Genanskaffelsespriser!$D341*N351)<0,0,(N351*Genanskaffelsespriser!$D341-(2009-N$3)/$C351*Genanskaffelsespriser!$D341*N351))","v":0},{"$f":"IF((O351*Genanskaffelsespriser!$D341-(2009-O$3)/$C351*Genanskaffelsespriser!$D341*O351)<0,0,(O351*Genanskaffelsespriser!$D341-(2009-O$3)/$C351*Genanskaffelsespriser!$D341*O351))","v":0},{"$f":"IF((P351*Genanskaffelsespriser!$D341-(2009-P$3)/$C351*Genanskaffelsespriser!$D341*P351)<0,0,(P351*Genanskaffelsespriser!$D341-(2009-P$3)/$C351*Genanskaffelsespriser!$D341*P351))","v":0},{"$f":"IF((Q351*Genanskaffelsespriser!$D341-(2009-Q$3)/$C351*Genanskaffelsespriser!$D341*Q351)<0,0,(Q351*Genanskaffelsespriser!$D341-(2009-Q$3)/$C351*Genanskaffelsespriser!$D341*Q351))","v":0},{"$f":"IF((R351*Genanskaffelsespriser!$D341-(2009-R$3)/$C351*Genanskaffelsespriser!$D341*R351)<0,0,(R351*Genanskaffelsespriser!$D341-(2009-R$3)/$C351*Genanskaffelsespriser!$D341*R351))","v":0},{"$f":"IF((S351*Genanskaffelsespriser!$D341-(2009-S$3)/$C351*Genanskaffelsespriser!$D341*S351)<0,0,(S351*Genanskaffelsespriser!$D341-(2009-S$3)/$C351*Genanskaffelsespriser!$D341*S351))","v":0},{"$f":"IF((T351*Genanskaffelsespriser!$D341-(2009-T$3)/$C351*Genanskaffelsespriser!$D341*T351)<0,0,(T351*Genanskaffelsespriser!$D341-(2009-T$3)/$C351*Genanskaffelsespriser!$D341*T351))","v":0},{"$f":"IF((U351*Genanskaffelsespriser!$D341-(2009-U$3)/$C351*Genanskaffelsespriser!$D341*U351)<0,0,(U351*Genanskaffelsespriser!$D341-(2009-U$3)/$C351*Genanskaffelsespriser!$D341*U351))","v":0},{"$f":"IF((V351*Genanskaffelsespriser!$D341-(2009-V$3)/$C351*Genanskaffelsespriser!$D341*V351)<0,0,(V351*Genanskaffelsespriser!$D341-(2009-V$3)/$C351*Genanskaffelsespriser!$D341*V351))","v":0},{"$f":"IF((W351*Genanskaffelsespriser!$D341-(2009-W$3)/$C351*Genanskaffelsespriser!$D341*W351)<0,0,(W351*Genanskaffelsespriser!$D341-(2009-W$3)/$C351*Genanskaffelsespriser!$D341*W351))","v":0},{"$f":"IF((X351*Genanskaffelsespriser!$D341-(2009-X$3)/$C351*Genanskaffelsespriser!$D341*X351)<0,0,(X351*Genanskaffelsespriser!$D341-(2009-X$3)/$C351*Genanskaffelsespriser!$D341*X351))","v":0},{"$f":"IF((Y351*Genanskaffelsespriser!$D341-(2009-Y$3)/$C351*Genanskaffelsespriser!$D341*Y351)<0,0,(Y351*Genanskaffelsespriser!$D341-(2009-Y$3)/$C351*Genanskaffelsespriser!$D341*Y351))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA351","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB351","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC351","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD351","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE351","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF351","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG351","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH351","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI351","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ351","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK351","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL351","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM351","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN351","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO351","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP351","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ351","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR351","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS351","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT351","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU351","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B342","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E342","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D352*Genanskaffelsespriser!$D342-(2009-D$3)/$C352*Genanskaffelsespriser!$D342*D352)<0,0,(D352*Genanskaffelsespriser!$D342-(2009-D$3)/$C352*Genanskaffelsespriser!$D342*D352))","v":0},{"$f":"IF((E352*Genanskaffelsespriser!$D342-(2009-E$3)/$C352*Genanskaffelsespriser!$D342*E352)<0,0,(E352*Genanskaffelsespriser!$D342-(2009-E$3)/$C352*Genanskaffelsespriser!$D342*E352))","v":0},{"$f":"IF((F352*Genanskaffelsespriser!$D342-(2009-F$3)/$C352*Genanskaffelsespriser!$D342*F352)<0,0,(F352*Genanskaffelsespriser!$D342-(2009-F$3)/$C352*Genanskaffelsespriser!$D342*F352))","v":0},{"$f":"IF((G352*Genanskaffelsespriser!$D342-(2009-G$3)/$C352*Genanskaffelsespriser!$D342*G352)<0,0,(G352*Genanskaffelsespriser!$D342-(2009-G$3)/$C352*Genanskaffelsespriser!$D342*G352))","v":0},{"$f":"IF((H352*Genanskaffelsespriser!$D342-(2009-H$3)/$C352*Genanskaffelsespriser!$D342*H352)<0,0,(H352*Genanskaffelsespriser!$D342-(2009-H$3)/$C352*Genanskaffelsespriser!$D342*H352))","v":0},{"$f":"IF((I352*Genanskaffelsespriser!$D342-(2009-I$3)/$C352*Genanskaffelsespriser!$D342*I352)<0,0,(I352*Genanskaffelsespriser!$D342-(2009-I$3)/$C352*Genanskaffelsespriser!$D342*I352))","v":0},{"$f":"IF((J352*Genanskaffelsespriser!$D342-(2009-J$3)/$C352*Genanskaffelsespriser!$D342*J352)<0,0,(J352*Genanskaffelsespriser!$D342-(2009-J$3)/$C352*Genanskaffelsespriser!$D342*J352))","v":0},{"$f":"IF((K352*Genanskaffelsespriser!$D342-(2009-K$3)/$C352*Genanskaffelsespriser!$D342*K352)<0,0,(K352*Genanskaffelsespriser!$D342-(2009-K$3)/$C352*Genanskaffelsespriser!$D342*K352))","v":0},{"$f":"IF((L352*Genanskaffelsespriser!$D342-(2009-L$3)/$C352*Genanskaffelsespriser!$D342*L352)<0,0,(L352*Genanskaffelsespriser!$D342-(2009-L$3)/$C352*Genanskaffelsespriser!$D342*L352))","v":0},{"$f":"IF((M352*Genanskaffelsespriser!$D342-(2009-M$3)/$C352*Genanskaffelsespriser!$D342*M352)<0,0,(M352*Genanskaffelsespriser!$D342-(2009-M$3)/$C352*Genanskaffelsespriser!$D342*M352))","v":0},{"$f":"IF((N352*Genanskaffelsespriser!$D342-(2009-N$3)/$C352*Genanskaffelsespriser!$D342*N352)<0,0,(N352*Genanskaffelsespriser!$D342-(2009-N$3)/$C352*Genanskaffelsespriser!$D342*N352))","v":0},{"$f":"IF((O352*Genanskaffelsespriser!$D342-(2009-O$3)/$C352*Genanskaffelsespriser!$D342*O352)<0,0,(O352*Genanskaffelsespriser!$D342-(2009-O$3)/$C352*Genanskaffelsespriser!$D342*O352))","v":0},{"$f":"IF((P352*Genanskaffelsespriser!$D342-(2009-P$3)/$C352*Genanskaffelsespriser!$D342*P352)<0,0,(P352*Genanskaffelsespriser!$D342-(2009-P$3)/$C352*Genanskaffelsespriser!$D342*P352))","v":0},{"$f":"IF((Q352*Genanskaffelsespriser!$D342-(2009-Q$3)/$C352*Genanskaffelsespriser!$D342*Q352)<0,0,(Q352*Genanskaffelsespriser!$D342-(2009-Q$3)/$C352*Genanskaffelsespriser!$D342*Q352))","v":0},{"$f":"IF((R352*Genanskaffelsespriser!$D342-(2009-R$3)/$C352*Genanskaffelsespriser!$D342*R352)<0,0,(R352*Genanskaffelsespriser!$D342-(2009-R$3)/$C352*Genanskaffelsespriser!$D342*R352))","v":0},{"$f":"IF((S352*Genanskaffelsespriser!$D342-(2009-S$3)/$C352*Genanskaffelsespriser!$D342*S352)<0,0,(S352*Genanskaffelsespriser!$D342-(2009-S$3)/$C352*Genanskaffelsespriser!$D342*S352))","v":0},{"$f":"IF((T352*Genanskaffelsespriser!$D342-(2009-T$3)/$C352*Genanskaffelsespriser!$D342*T352)<0,0,(T352*Genanskaffelsespriser!$D342-(2009-T$3)/$C352*Genanskaffelsespriser!$D342*T352))","v":0},{"$f":"IF((U352*Genanskaffelsespriser!$D342-(2009-U$3)/$C352*Genanskaffelsespriser!$D342*U352)<0,0,(U352*Genanskaffelsespriser!$D342-(2009-U$3)/$C352*Genanskaffelsespriser!$D342*U352))","v":0},{"$f":"IF((V352*Genanskaffelsespriser!$D342-(2009-V$3)/$C352*Genanskaffelsespriser!$D342*V352)<0,0,(V352*Genanskaffelsespriser!$D342-(2009-V$3)/$C352*Genanskaffelsespriser!$D342*V352))","v":0},{"$f":"IF((W352*Genanskaffelsespriser!$D342-(2009-W$3)/$C352*Genanskaffelsespriser!$D342*W352)<0,0,(W352*Genanskaffelsespriser!$D342-(2009-W$3)/$C352*Genanskaffelsespriser!$D342*W352))","v":0},{"$f":"IF((X352*Genanskaffelsespriser!$D342-(2009-X$3)/$C352*Genanskaffelsespriser!$D342*X352)<0,0,(X352*Genanskaffelsespriser!$D342-(2009-X$3)/$C352*Genanskaffelsespriser!$D342*X352))","v":0},{"$f":"IF((Y352*Genanskaffelsespriser!$D342-(2009-Y$3)/$C352*Genanskaffelsespriser!$D342*Y352)<0,0,(Y352*Genanskaffelsespriser!$D342-(2009-Y$3)/$C352*Genanskaffelsespriser!$D342*Y352))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW354:AW371)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT354:BT371)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ354:CQ371)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B344","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E344","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D354*Genanskaffelsespriser!$D344-(2009-D$3)/($C354+D355)*Genanskaffelsespriser!$D344*D354)<0,0,(D354*Genanskaffelsespriser!$D344-(2009-D$3)/($C354+D355)*Genanskaffelsespriser!$D344*D354))","v":0},{"$f":"IF((E354*Genanskaffelsespriser!$D344-(2009-E$3)/($C354+E355)*Genanskaffelsespriser!$D344*E354)<0,0,(E354*Genanskaffelsespriser!$D344-(2009-E$3)/($C354+E355)*Genanskaffelsespriser!$D344*E354))","v":0},{"$f":"IF((F354*Genanskaffelsespriser!$D344-(2009-F$3)/($C354+F355)*Genanskaffelsespriser!$D344*F354)<0,0,(F354*Genanskaffelsespriser!$D344-(2009-F$3)/($C354+F355)*Genanskaffelsespriser!$D344*F354))","v":0},{"$f":"IF((G354*Genanskaffelsespriser!$D344-(2009-G$3)/($C354+G355)*Genanskaffelsespriser!$D344*G354)<0,0,(G354*Genanskaffelsespriser!$D344-(2009-G$3)/($C354+G355)*Genanskaffelsespriser!$D344*G354))","v":0},{"$f":"IF((H354*Genanskaffelsespriser!$D344-(2009-H$3)/($C354+H355)*Genanskaffelsespriser!$D344*H354)<0,0,(H354*Genanskaffelsespriser!$D344-(2009-H$3)/($C354+H355)*Genanskaffelsespriser!$D344*H354))","v":0},{"$f":"IF((I354*Genanskaffelsespriser!$D344-(2009-I$3)/($C354+I355)*Genanskaffelsespriser!$D344*I354)<0,0,(I354*Genanskaffelsespriser!$D344-(2009-I$3)/($C354+I355)*Genanskaffelsespriser!$D344*I354))","v":0},{"$f":"IF((J354*Genanskaffelsespriser!$D344-(2009-J$3)/($C354+J355)*Genanskaffelsespriser!$D344*J354)<0,0,(J354*Genanskaffelsespriser!$D344-(2009-J$3)/($C354+J355)*Genanskaffelsespriser!$D344*J354))","v":0},{"$f":"IF((K354*Genanskaffelsespriser!$D344-(2009-K$3)/($C354+K355)*Genanskaffelsespriser!$D344*K354)<0,0,(K354*Genanskaffelsespriser!$D344-(2009-K$3)/($C354+K355)*Genanskaffelsespriser!$D344*K354))","v":0},{"$f":"IF((L354*Genanskaffelsespriser!$D344-(2009-L$3)/($C354+L355)*Genanskaffelsespriser!$D344*L354)<0,0,(L354*Genanskaffelsespriser!$D344-(2009-L$3)/($C354+L355)*Genanskaffelsespriser!$D344*L354))","v":0},{"$f":"IF((M354*Genanskaffelsespriser!$D344-(2009-M$3)/($C354+M355)*Genanskaffelsespriser!$D344*M354)<0,0,(M354*Genanskaffelsespriser!$D344-(2009-M$3)/($C354+M355)*Genanskaffelsespriser!$D344*M354))","v":0},{"$f":"IF((N354*Genanskaffelsespriser!$D344-(2009-N$3)/($C354+N355)*Genanskaffelsespriser!$D344*N354)<0,0,(N354*Genanskaffelsespriser!$D344-(2009-N$3)/($C354+N355)*Genanskaffelsespriser!$D344*N354))","v":0},{"$f":"IF((O354*Genanskaffelsespriser!$D344-(2009-O$3)/($C354+O355)*Genanskaffelsespriser!$D344*O354)<0,0,(O354*Genanskaffelsespriser!$D344-(2009-O$3)/($C354+O355)*Genanskaffelsespriser!$D344*O354))","v":0},{"$f":"IF((P354*Genanskaffelsespriser!$D344-(2009-P$3)/($C354+P355)*Genanskaffelsespriser!$D344*P354)<0,0,(P354*Genanskaffelsespriser!$D344-(2009-P$3)/($C354+P355)*Genanskaffelsespriser!$D344*P354))","v":0},{"$f":"IF((Q354*Genanskaffelsespriser!$D344-(2009-Q$3)/($C354+Q355)*Genanskaffelsespriser!$D344*Q354)<0,0,(Q354*Genanskaffelsespriser!$D344-(2009-Q$3)/($C354+Q355)*Genanskaffelsespriser!$D344*Q354))","v":0},{"$f":"IF((R354*Genanskaffelsespriser!$D344-(2009-R$3)/($C354+R355)*Genanskaffelsespriser!$D344*R354)<0,0,(R354*Genanskaffelsespriser!$D344-(2009-R$3)/($C354+R355)*Genanskaffelsespriser!$D344*R354))","v":0},{"$f":"IF((S354*Genanskaffelsespriser!$D344-(2009-S$3)/($C354+S355)*Genanskaffelsespriser!$D344*S354)<0,0,(S354*Genanskaffelsespriser!$D344-(2009-S$3)/($C354+S355)*Genanskaffelsespriser!$D344*S354))","v":0},{"$f":"IF((T354*Genanskaffelsespriser!$D344-(2009-T$3)/($C354+T355)*Genanskaffelsespriser!$D344*T354)<0,0,(T354*Genanskaffelsespriser!$D344-(2009-T$3)/($C354+T355)*Genanskaffelsespriser!$D344*T354))","v":0},{"$f":"IF((U354*Genanskaffelsespriser!$D344-(2009-U$3)/($C354+U355)*Genanskaffelsespriser!$D344*U354)<0,0,(U354*Genanskaffelsespriser!$D344-(2009-U$3)/($C354+U355)*Genanskaffelsespriser!$D344*U354))","v":0},{"$f":"IF((V354*Genanskaffelsespriser!$D344-(2009-V$3)/($C354+V355)*Genanskaffelsespriser!$D344*V354)<0,0,(V354*Genanskaffelsespriser!$D344-(2009-V$3)/($C354+V355)*Genanskaffelsespriser!$D344*V354))","v":0},{"$f":"IF((W354*Genanskaffelsespriser!$D344-(2009-W$3)/($C354+W355)*Genanskaffelsespriser!$D344*W354)<0,0,(W354*Genanskaffelsespriser!$D344-(2009-W$3)/($C354+W355)*Genanskaffelsespriser!$D344*W354))","v":0},{"$f":"IF((X354*Genanskaffelsespriser!$D344-(2009-X$3)/($C354+X355)*Genanskaffelsespriser!$D344*X354)<0,0,(X354*Genanskaffelsespriser!$D344-(2009-X$3)/($C354+X355)*Genanskaffelsespriser!$D344*X354))","v":0},{"$f":"IF((Y354*Genanskaffelsespriser!$D344-(2009-Y$3)/($C354+Y355)*Genanskaffelsespriser!$D344*Y354)<0,0,(Y354*Genanskaffelsespriser!$D344-(2009-Y$3)/($C354+Y355)*Genanskaffelsespriser!$D344*Y354))","v":0},{"$f":"+SUM(AA354:AV354)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA354","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB354","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC354","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD354","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE354","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF354","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG354","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH354","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI354","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ354","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK354","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL354","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM354","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN354","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO354","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP354","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ354","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR354","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS354","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT354","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU354","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV354","v":0},{"$f":"+SUM(AX354:BS354)","v":0},{"$f":"(AA354+AX354)/2","v":0},{"$f":"(AB354+AY354)/2","v":0},{"$f":"(AC354+AZ354)/2","v":0},{"$f":"(AD354+BA354)/2","v":0},{"$f":"(AE354+BB354)/2","v":0},{"$f":"(AF354+BC354)/2","v":0},{"$f":"(AG354+BD354)/2","v":0},{"$f":"(AH354+BE354)/2","v":0},{"$f":"(AI354+BF354)/2","v":0},{"$f":"(AJ354+BG354)/2","v":0},{"$f":"(AK354+BH354)/2","v":0},{"$f":"(AL354+BI354)/2","v":0},{"$f":"(AM354+BJ354)/2","v":0},{"$f":"(AN354+BK354)/2","v":0},{"$f":"(AO354+BL354)/2","v":0},{"$f":"(AP354+BM354)/2","v":0},{"$f":"(AQ354+BN354)/2","v":0},{"$f":"(AR354+BO354)/2","v":0},{"$f":"(AS354+BP354)/2","v":0},{"$f":"(AT354+BQ354)/2","v":0},{"$f":"(AU354+BR354)/2","v":0},{"$f":"(AV354+BS354)/2","v":0},{"$f":"+AVERAGE(AW354,BT354)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B345","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E345","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D356*Genanskaffelsespriser!$D345-(2009-D$3)/($C356+D357)*Genanskaffelsespriser!$D345*D356)<0,0,(D356*Genanskaffelsespriser!$D345-(2009-D$3)/($C356+D357)*Genanskaffelsespriser!$D345*D356))","v":0},{"$f":"IF((E356*Genanskaffelsespriser!$D345-(2009-E$3)/($C356+E357)*Genanskaffelsespriser!$D345*E356)<0,0,(E356*Genanskaffelsespriser!$D345-(2009-E$3)/($C356+E357)*Genanskaffelsespriser!$D345*E356))","v":0},{"$f":"IF((F356*Genanskaffelsespriser!$D345-(2009-F$3)/($C356+F357)*Genanskaffelsespriser!$D345*F356)<0,0,(F356*Genanskaffelsespriser!$D345-(2009-F$3)/($C356+F357)*Genanskaffelsespriser!$D345*F356))","v":0},{"$f":"IF((G356*Genanskaffelsespriser!$D345-(2009-G$3)/($C356+G357)*Genanskaffelsespriser!$D345*G356)<0,0,(G356*Genanskaffelsespriser!$D345-(2009-G$3)/($C356+G357)*Genanskaffelsespriser!$D345*G356))","v":0},{"$f":"IF((H356*Genanskaffelsespriser!$D345-(2009-H$3)/($C356+H357)*Genanskaffelsespriser!$D345*H356)<0,0,(H356*Genanskaffelsespriser!$D345-(2009-H$3)/($C356+H357)*Genanskaffelsespriser!$D345*H356))","v":0},{"$f":"IF((I356*Genanskaffelsespriser!$D345-(2009-I$3)/($C356+I357)*Genanskaffelsespriser!$D345*I356)<0,0,(I356*Genanskaffelsespriser!$D345-(2009-I$3)/($C356+I357)*Genanskaffelsespriser!$D345*I356))","v":0},{"$f":"IF((J356*Genanskaffelsespriser!$D345-(2009-J$3)/($C356+J357)*Genanskaffelsespriser!$D345*J356)<0,0,(J356*Genanskaffelsespriser!$D345-(2009-J$3)/($C356+J357)*Genanskaffelsespriser!$D345*J356))","v":0},{"$f":"IF((K356*Genanskaffelsespriser!$D345-(2009-K$3)/($C356+K357)*Genanskaffelsespriser!$D345*K356)<0,0,(K356*Genanskaffelsespriser!$D345-(2009-K$3)/($C356+K357)*Genanskaffelsespriser!$D345*K356))","v":0},{"$f":"IF((L356*Genanskaffelsespriser!$D345-(2009-L$3)/($C356+L357)*Genanskaffelsespriser!$D345*L356)<0,0,(L356*Genanskaffelsespriser!$D345-(2009-L$3)/($C356+L357)*Genanskaffelsespriser!$D345*L356))","v":0},{"$f":"IF((M356*Genanskaffelsespriser!$D345-(2009-M$3)/($C356+M357)*Genanskaffelsespriser!$D345*M356)<0,0,(M356*Genanskaffelsespriser!$D345-(2009-M$3)/($C356+M357)*Genanskaffelsespriser!$D345*M356))","v":0},{"$f":"IF((N356*Genanskaffelsespriser!$D345-(2009-N$3)/($C356+N357)*Genanskaffelsespriser!$D345*N356)<0,0,(N356*Genanskaffelsespriser!$D345-(2009-N$3)/($C356+N357)*Genanskaffelsespriser!$D345*N356))","v":0},{"$f":"IF((O356*Genanskaffelsespriser!$D345-(2009-O$3)/($C356+O357)*Genanskaffelsespriser!$D345*O356)<0,0,(O356*Genanskaffelsespriser!$D345-(2009-O$3)/($C356+O357)*Genanskaffelsespriser!$D345*O356))","v":0},{"$f":"IF((P356*Genanskaffelsespriser!$D345-(2009-P$3)/($C356+P357)*Genanskaffelsespriser!$D345*P356)<0,0,(P356*Genanskaffelsespriser!$D345-(2009-P$3)/($C356+P357)*Genanskaffelsespriser!$D345*P356))","v":0},{"$f":"IF((Q356*Genanskaffelsespriser!$D345-(2009-Q$3)/($C356+Q357)*Genanskaffelsespriser!$D345*Q356)<0,0,(Q356*Genanskaffelsespriser!$D345-(2009-Q$3)/($C356+Q357)*Genanskaffelsespriser!$D345*Q356))","v":0},{"$f":"IF((R356*Genanskaffelsespriser!$D345-(2009-R$3)/($C356+R357)*Genanskaffelsespriser!$D345*R356)<0,0,(R356*Genanskaffelsespriser!$D345-(2009-R$3)/($C356+R357)*Genanskaffelsespriser!$D345*R356))","v":0},{"$f":"IF((S356*Genanskaffelsespriser!$D345-(2009-S$3)/($C356+S357)*Genanskaffelsespriser!$D345*S356)<0,0,(S356*Genanskaffelsespriser!$D345-(2009-S$3)/($C356+S357)*Genanskaffelsespriser!$D345*S356))","v":0},{"$f":"IF((T356*Genanskaffelsespriser!$D345-(2009-T$3)/($C356+T357)*Genanskaffelsespriser!$D345*T356)<0,0,(T356*Genanskaffelsespriser!$D345-(2009-T$3)/($C356+T357)*Genanskaffelsespriser!$D345*T356))","v":0},{"$f":"IF((U356*Genanskaffelsespriser!$D345-(2009-U$3)/($C356+U357)*Genanskaffelsespriser!$D345*U356)<0,0,(U356*Genanskaffelsespriser!$D345-(2009-U$3)/($C356+U357)*Genanskaffelsespriser!$D345*U356))","v":0},{"$f":"IF((V356*Genanskaffelsespriser!$D345-(2009-V$3)/($C356+V357)*Genanskaffelsespriser!$D345*V356)<0,0,(V356*Genanskaffelsespriser!$D345-(2009-V$3)/($C356+V357)*Genanskaffelsespriser!$D345*V356))","v":0},{"$f":"IF((W356*Genanskaffelsespriser!$D345-(2009-W$3)/($C356+W357)*Genanskaffelsespriser!$D345*W356)<0,0,(W356*Genanskaffelsespriser!$D345-(2009-W$3)/($C356+W357)*Genanskaffelsespriser!$D345*W356))","v":0},{"$f":"IF((X356*Genanskaffelsespriser!$D345-(2009-X$3)/($C356+X357)*Genanskaffelsespriser!$D345*X356)<0,0,(X356*Genanskaffelsespriser!$D345-(2009-X$3)/($C356+X357)*Genanskaffelsespriser!$D345*X356))","v":0},{"$f":"IF((Y356*Genanskaffelsespriser!$D345-(2009-Y$3)/($C356+Y357)*Genanskaffelsespriser!$D345*Y356)<0,0,(Y356*Genanskaffelsespriser!$D345-(2009-Y$3)/($C356+Y357)*Genanskaffelsespriser!$D345*Y356))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA356","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB356","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC356","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD356","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE356","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF356","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG356","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH356","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI356","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ356","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK356","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL356","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM356","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN356","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO356","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP356","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ356","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR356","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS356","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT356","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU356","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B346","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E346","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D358*Genanskaffelsespriser!$D346-(2009-D$3)/$C358*Genanskaffelsespriser!$D346*D358)<0,0,(D358*Genanskaffelsespriser!$D346-(2009-D$3)/$C358*Genanskaffelsespriser!$D346*D358))","v":0},{"$f":"IF((E358*Genanskaffelsespriser!$D346-(2009-E$3)/$C358*Genanskaffelsespriser!$D346*E358)<0,0,(E358*Genanskaffelsespriser!$D346-(2009-E$3)/$C358*Genanskaffelsespriser!$D346*E358))","v":0},{"$f":"IF((F358*Genanskaffelsespriser!$D346-(2009-F$3)/$C358*Genanskaffelsespriser!$D346*F358)<0,0,(F358*Genanskaffelsespriser!$D346-(2009-F$3)/$C358*Genanskaffelsespriser!$D346*F358))","v":0},{"$f":"IF((G358*Genanskaffelsespriser!$D346-(2009-G$3)/$C358*Genanskaffelsespriser!$D346*G358)<0,0,(G358*Genanskaffelsespriser!$D346-(2009-G$3)/$C358*Genanskaffelsespriser!$D346*G358))","v":0},{"$f":"IF((H358*Genanskaffelsespriser!$D346-(2009-H$3)/$C358*Genanskaffelsespriser!$D346*H358)<0,0,(H358*Genanskaffelsespriser!$D346-(2009-H$3)/$C358*Genanskaffelsespriser!$D346*H358))","v":0},{"$f":"IF((I358*Genanskaffelsespriser!$D346-(2009-I$3)/$C358*Genanskaffelsespriser!$D346*I358)<0,0,(I358*Genanskaffelsespriser!$D346-(2009-I$3)/$C358*Genanskaffelsespriser!$D346*I358))","v":0},{"$f":"IF((J358*Genanskaffelsespriser!$D346-(2009-J$3)/$C358*Genanskaffelsespriser!$D346*J358)<0,0,(J358*Genanskaffelsespriser!$D346-(2009-J$3)/$C358*Genanskaffelsespriser!$D346*J358))","v":0},{"$f":"IF((K358*Genanskaffelsespriser!$D346-(2009-K$3)/$C358*Genanskaffelsespriser!$D346*K358)<0,0,(K358*Genanskaffelsespriser!$D346-(2009-K$3)/$C358*Genanskaffelsespriser!$D346*K358))","v":0},{"$f":"IF((L358*Genanskaffelsespriser!$D346-(2009-L$3)/$C358*Genanskaffelsespriser!$D346*L358)<0,0,(L358*Genanskaffelsespriser!$D346-(2009-L$3)/$C358*Genanskaffelsespriser!$D346*L358))","v":0},{"$f":"IF((M358*Genanskaffelsespriser!$D346-(2009-M$3)/$C358*Genanskaffelsespriser!$D346*M358)<0,0,(M358*Genanskaffelsespriser!$D346-(2009-M$3)/$C358*Genanskaffelsespriser!$D346*M358))","v":0},{"$f":"IF((N358*Genanskaffelsespriser!$D346-(2009-N$3)/$C358*Genanskaffelsespriser!$D346*N358)<0,0,(N358*Genanskaffelsespriser!$D346-(2009-N$3)/$C358*Genanskaffelsespriser!$D346*N358))","v":0},{"$f":"IF((O358*Genanskaffelsespriser!$D346-(2009-O$3)/$C358*Genanskaffelsespriser!$D346*O358)<0,0,(O358*Genanskaffelsespriser!$D346-(2009-O$3)/$C358*Genanskaffelsespriser!$D346*O358))","v":0},{"$f":"IF((P358*Genanskaffelsespriser!$D346-(2009-P$3)/$C358*Genanskaffelsespriser!$D346*P358)<0,0,(P358*Genanskaffelsespriser!$D346-(2009-P$3)/$C358*Genanskaffelsespriser!$D346*P358))","v":0},{"$f":"IF((Q358*Genanskaffelsespriser!$D346-(2009-Q$3)/$C358*Genanskaffelsespriser!$D346*Q358)<0,0,(Q358*Genanskaffelsespriser!$D346-(2009-Q$3)/$C358*Genanskaffelsespriser!$D346*Q358))","v":0},{"$f":"IF((R358*Genanskaffelsespriser!$D346-(2009-R$3)/$C358*Genanskaffelsespriser!$D346*R358)<0,0,(R358*Genanskaffelsespriser!$D346-(2009-R$3)/$C358*Genanskaffelsespriser!$D346*R358))","v":0},{"$f":"IF((S358*Genanskaffelsespriser!$D346-(2009-S$3)/$C358*Genanskaffelsespriser!$D346*S358)<0,0,(S358*Genanskaffelsespriser!$D346-(2009-S$3)/$C358*Genanskaffelsespriser!$D346*S358))","v":0},{"$f":"IF((T358*Genanskaffelsespriser!$D346-(2009-T$3)/$C358*Genanskaffelsespriser!$D346*T358)<0,0,(T358*Genanskaffelsespriser!$D346-(2009-T$3)/$C358*Genanskaffelsespriser!$D346*T358))","v":0},{"$f":"IF((U358*Genanskaffelsespriser!$D346-(2009-U$3)/$C358*Genanskaffelsespriser!$D346*U358)<0,0,(U358*Genanskaffelsespriser!$D346-(2009-U$3)/$C358*Genanskaffelsespriser!$D346*U358))","v":0},{"$f":"IF((V358*Genanskaffelsespriser!$D346-(2009-V$3)/$C358*Genanskaffelsespriser!$D346*V358)<0,0,(V358*Genanskaffelsespriser!$D346-(2009-V$3)/$C358*Genanskaffelsespriser!$D346*V358))","v":0},{"$f":"IF((W358*Genanskaffelsespriser!$D346-(2009-W$3)/$C358*Genanskaffelsespriser!$D346*W358)<0,0,(W358*Genanskaffelsespriser!$D346-(2009-W$3)/$C358*Genanskaffelsespriser!$D346*W358))","v":0},{"$f":"IF((X358*Genanskaffelsespriser!$D346-(2009-X$3)/$C358*Genanskaffelsespriser!$D346*X358)<0,0,(X358*Genanskaffelsespriser!$D346-(2009-X$3)/$C358*Genanskaffelsespriser!$D346*X358))","v":0},{"$f":"IF((Y358*Genanskaffelsespriser!$D346-(2009-Y$3)/$C358*Genanskaffelsespriser!$D346*Y358)<0,0,(Y358*Genanskaffelsespriser!$D346-(2009-Y$3)/$C358*Genanskaffelsespriser!$D346*Y358))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA358","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB358","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC358","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD358","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE358","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF358","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG358","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH358","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI358","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ358","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK358","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL358","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM358","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN358","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO358","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP358","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ358","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR358","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS358","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT358","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU358","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B347","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E347","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D359*Genanskaffelsespriser!$D347-(2009-D$3)/$C359*Genanskaffelsespriser!$D347*D359)<0,0,(D359*Genanskaffelsespriser!$D347-(2009-D$3)/$C359*Genanskaffelsespriser!$D347*D359))","v":0},{"$f":"IF((E359*Genanskaffelsespriser!$D347-(2009-E$3)/$C359*Genanskaffelsespriser!$D347*E359)<0,0,(E359*Genanskaffelsespriser!$D347-(2009-E$3)/$C359*Genanskaffelsespriser!$D347*E359))","v":0},{"$f":"IF((F359*Genanskaffelsespriser!$D347-(2009-F$3)/$C359*Genanskaffelsespriser!$D347*F359)<0,0,(F359*Genanskaffelsespriser!$D347-(2009-F$3)/$C359*Genanskaffelsespriser!$D347*F359))","v":0},{"$f":"IF((G359*Genanskaffelsespriser!$D347-(2009-G$3)/$C359*Genanskaffelsespriser!$D347*G359)<0,0,(G359*Genanskaffelsespriser!$D347-(2009-G$3)/$C359*Genanskaffelsespriser!$D347*G359))","v":0},{"$f":"IF((H359*Genanskaffelsespriser!$D347-(2009-H$3)/$C359*Genanskaffelsespriser!$D347*H359)<0,0,(H359*Genanskaffelsespriser!$D347-(2009-H$3)/$C359*Genanskaffelsespriser!$D347*H359))","v":0},{"$f":"IF((I359*Genanskaffelsespriser!$D347-(2009-I$3)/$C359*Genanskaffelsespriser!$D347*I359)<0,0,(I359*Genanskaffelsespriser!$D347-(2009-I$3)/$C359*Genanskaffelsespriser!$D347*I359))","v":0},{"$f":"IF((J359*Genanskaffelsespriser!$D347-(2009-J$3)/$C359*Genanskaffelsespriser!$D347*J359)<0,0,(J359*Genanskaffelsespriser!$D347-(2009-J$3)/$C359*Genanskaffelsespriser!$D347*J359))","v":0},{"$f":"IF((K359*Genanskaffelsespriser!$D347-(2009-K$3)/$C359*Genanskaffelsespriser!$D347*K359)<0,0,(K359*Genanskaffelsespriser!$D347-(2009-K$3)/$C359*Genanskaffelsespriser!$D347*K359))","v":0},{"$f":"IF((L359*Genanskaffelsespriser!$D347-(2009-L$3)/$C359*Genanskaffelsespriser!$D347*L359)<0,0,(L359*Genanskaffelsespriser!$D347-(2009-L$3)/$C359*Genanskaffelsespriser!$D347*L359))","v":0},{"$f":"IF((M359*Genanskaffelsespriser!$D347-(2009-M$3)/$C359*Genanskaffelsespriser!$D347*M359)<0,0,(M359*Genanskaffelsespriser!$D347-(2009-M$3)/$C359*Genanskaffelsespriser!$D347*M359))","v":0},{"$f":"IF((N359*Genanskaffelsespriser!$D347-(2009-N$3)/$C359*Genanskaffelsespriser!$D347*N359)<0,0,(N359*Genanskaffelsespriser!$D347-(2009-N$3)/$C359*Genanskaffelsespriser!$D347*N359))","v":0},{"$f":"IF((O359*Genanskaffelsespriser!$D347-(2009-O$3)/$C359*Genanskaffelsespriser!$D347*O359)<0,0,(O359*Genanskaffelsespriser!$D347-(2009-O$3)/$C359*Genanskaffelsespriser!$D347*O359))","v":0},{"$f":"IF((P359*Genanskaffelsespriser!$D347-(2009-P$3)/$C359*Genanskaffelsespriser!$D347*P359)<0,0,(P359*Genanskaffelsespriser!$D347-(2009-P$3)/$C359*Genanskaffelsespriser!$D347*P359))","v":0},{"$f":"IF((Q359*Genanskaffelsespriser!$D347-(2009-Q$3)/$C359*Genanskaffelsespriser!$D347*Q359)<0,0,(Q359*Genanskaffelsespriser!$D347-(2009-Q$3)/$C359*Genanskaffelsespriser!$D347*Q359))","v":0},{"$f":"IF((R359*Genanskaffelsespriser!$D347-(2009-R$3)/$C359*Genanskaffelsespriser!$D347*R359)<0,0,(R359*Genanskaffelsespriser!$D347-(2009-R$3)/$C359*Genanskaffelsespriser!$D347*R359))","v":0},{"$f":"IF((S359*Genanskaffelsespriser!$D347-(2009-S$3)/$C359*Genanskaffelsespriser!$D347*S359)<0,0,(S359*Genanskaffelsespriser!$D347-(2009-S$3)/$C359*Genanskaffelsespriser!$D347*S359))","v":0},{"$f":"IF((T359*Genanskaffelsespriser!$D347-(2009-T$3)/$C359*Genanskaffelsespriser!$D347*T359)<0,0,(T359*Genanskaffelsespriser!$D347-(2009-T$3)/$C359*Genanskaffelsespriser!$D347*T359))","v":0},{"$f":"IF((U359*Genanskaffelsespriser!$D347-(2009-U$3)/$C359*Genanskaffelsespriser!$D347*U359)<0,0,(U359*Genanskaffelsespriser!$D347-(2009-U$3)/$C359*Genanskaffelsespriser!$D347*U359))","v":0},{"$f":"IF((V359*Genanskaffelsespriser!$D347-(2009-V$3)/$C359*Genanskaffelsespriser!$D347*V359)<0,0,(V359*Genanskaffelsespriser!$D347-(2009-V$3)/$C359*Genanskaffelsespriser!$D347*V359))","v":0},{"$f":"IF((W359*Genanskaffelsespriser!$D347-(2009-W$3)/$C359*Genanskaffelsespriser!$D347*W359)<0,0,(W359*Genanskaffelsespriser!$D347-(2009-W$3)/$C359*Genanskaffelsespriser!$D347*W359))","v":0},{"$f":"IF((X359*Genanskaffelsespriser!$D347-(2009-X$3)/$C359*Genanskaffelsespriser!$D347*X359)<0,0,(X359*Genanskaffelsespriser!$D347-(2009-X$3)/$C359*Genanskaffelsespriser!$D347*X359))","v":0},{"$f":"IF((Y359*Genanskaffelsespriser!$D347-(2009-Y$3)/$C359*Genanskaffelsespriser!$D347*Y359)<0,0,(Y359*Genanskaffelsespriser!$D347-(2009-Y$3)/$C359*Genanskaffelsespriser!$D347*Y359))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA359","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB359","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC359","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD359","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE359","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF359","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG359","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH359","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI359","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ359","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK359","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL359","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM359","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN359","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO359","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP359","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ359","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR359","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS359","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT359","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU359","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B348","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E348","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D360*Genanskaffelsespriser!$D348-(2009-D$3)/($C360+D361)*Genanskaffelsespriser!$D348*D360)<0,0,(D360*Genanskaffelsespriser!$D348-(2009-D$3)/($C360+D361)*Genanskaffelsespriser!$D348*D360))","v":0},{"$f":"IF((E360*Genanskaffelsespriser!$D348-(2009-E$3)/($C360+E361)*Genanskaffelsespriser!$D348*E360)<0,0,(E360*Genanskaffelsespriser!$D348-(2009-E$3)/($C360+E361)*Genanskaffelsespriser!$D348*E360))","v":0},{"$f":"IF((F360*Genanskaffelsespriser!$D348-(2009-F$3)/($C360+F361)*Genanskaffelsespriser!$D348*F360)<0,0,(F360*Genanskaffelsespriser!$D348-(2009-F$3)/($C360+F361)*Genanskaffelsespriser!$D348*F360))","v":0},{"$f":"IF((G360*Genanskaffelsespriser!$D348-(2009-G$3)/($C360+G361)*Genanskaffelsespriser!$D348*G360)<0,0,(G360*Genanskaffelsespriser!$D348-(2009-G$3)/($C360+G361)*Genanskaffelsespriser!$D348*G360))","v":0},{"$f":"IF((H360*Genanskaffelsespriser!$D348-(2009-H$3)/($C360+H361)*Genanskaffelsespriser!$D348*H360)<0,0,(H360*Genanskaffelsespriser!$D348-(2009-H$3)/($C360+H361)*Genanskaffelsespriser!$D348*H360))","v":0},{"$f":"IF((I360*Genanskaffelsespriser!$D348-(2009-I$3)/($C360+I361)*Genanskaffelsespriser!$D348*I360)<0,0,(I360*Genanskaffelsespriser!$D348-(2009-I$3)/($C360+I361)*Genanskaffelsespriser!$D348*I360))","v":0},{"$f":"IF((J360*Genanskaffelsespriser!$D348-(2009-J$3)/($C360+J361)*Genanskaffelsespriser!$D348*J360)<0,0,(J360*Genanskaffelsespriser!$D348-(2009-J$3)/($C360+J361)*Genanskaffelsespriser!$D348*J360))","v":0},{"$f":"IF((K360*Genanskaffelsespriser!$D348-(2009-K$3)/($C360+K361)*Genanskaffelsespriser!$D348*K360)<0,0,(K360*Genanskaffelsespriser!$D348-(2009-K$3)/($C360+K361)*Genanskaffelsespriser!$D348*K360))","v":0},{"$f":"IF((L360*Genanskaffelsespriser!$D348-(2009-L$3)/($C360+L361)*Genanskaffelsespriser!$D348*L360)<0,0,(L360*Genanskaffelsespriser!$D348-(2009-L$3)/($C360+L361)*Genanskaffelsespriser!$D348*L360))","v":0},{"$f":"IF((M360*Genanskaffelsespriser!$D348-(2009-M$3)/($C360+M361)*Genanskaffelsespriser!$D348*M360)<0,0,(M360*Genanskaffelsespriser!$D348-(2009-M$3)/($C360+M361)*Genanskaffelsespriser!$D348*M360))","v":0},{"$f":"IF((N360*Genanskaffelsespriser!$D348-(2009-N$3)/($C360+N361)*Genanskaffelsespriser!$D348*N360)<0,0,(N360*Genanskaffelsespriser!$D348-(2009-N$3)/($C360+N361)*Genanskaffelsespriser!$D348*N360))","v":0},{"$f":"IF((O360*Genanskaffelsespriser!$D348-(2009-O$3)/($C360+O361)*Genanskaffelsespriser!$D348*O360)<0,0,(O360*Genanskaffelsespriser!$D348-(2009-O$3)/($C360+O361)*Genanskaffelsespriser!$D348*O360))","v":0},{"$f":"IF((P360*Genanskaffelsespriser!$D348-(2009-P$3)/($C360+P361)*Genanskaffelsespriser!$D348*P360)<0,0,(P360*Genanskaffelsespriser!$D348-(2009-P$3)/($C360+P361)*Genanskaffelsespriser!$D348*P360))","v":0},{"$f":"IF((Q360*Genanskaffelsespriser!$D348-(2009-Q$3)/($C360+Q361)*Genanskaffelsespriser!$D348*Q360)<0,0,(Q360*Genanskaffelsespriser!$D348-(2009-Q$3)/($C360+Q361)*Genanskaffelsespriser!$D348*Q360))","v":0},{"$f":"IF((R360*Genanskaffelsespriser!$D348-(2009-R$3)/($C360+R361)*Genanskaffelsespriser!$D348*R360)<0,0,(R360*Genanskaffelsespriser!$D348-(2009-R$3)/($C360+R361)*Genanskaffelsespriser!$D348*R360))","v":0},{"$f":"IF((S360*Genanskaffelsespriser!$D348-(2009-S$3)/($C360+S361)*Genanskaffelsespriser!$D348*S360)<0,0,(S360*Genanskaffelsespriser!$D348-(2009-S$3)/($C360+S361)*Genanskaffelsespriser!$D348*S360))","v":0},{"$f":"IF((T360*Genanskaffelsespriser!$D348-(2009-T$3)/($C360+T361)*Genanskaffelsespriser!$D348*T360)<0,0,(T360*Genanskaffelsespriser!$D348-(2009-T$3)/($C360+T361)*Genanskaffelsespriser!$D348*T360))","v":0},{"$f":"IF((U360*Genanskaffelsespriser!$D348-(2009-U$3)/($C360+U361)*Genanskaffelsespriser!$D348*U360)<0,0,(U360*Genanskaffelsespriser!$D348-(2009-U$3)/($C360+U361)*Genanskaffelsespriser!$D348*U360))","v":0},{"$f":"IF((V360*Genanskaffelsespriser!$D348-(2009-V$3)/($C360+V361)*Genanskaffelsespriser!$D348*V360)<0,0,(V360*Genanskaffelsespriser!$D348-(2009-V$3)/($C360+V361)*Genanskaffelsespriser!$D348*V360))","v":0},{"$f":"IF((W360*Genanskaffelsespriser!$D348-(2009-W$3)/($C360+W361)*Genanskaffelsespriser!$D348*W360)<0,0,(W360*Genanskaffelsespriser!$D348-(2009-W$3)/($C360+W361)*Genanskaffelsespriser!$D348*W360))","v":0},{"$f":"IF((X360*Genanskaffelsespriser!$D348-(2009-X$3)/($C360+X361)*Genanskaffelsespriser!$D348*X360)<0,0,(X360*Genanskaffelsespriser!$D348-(2009-X$3)/($C360+X361)*Genanskaffelsespriser!$D348*X360))","v":0},{"$f":"IF((Y360*Genanskaffelsespriser!$D348-(2009-Y$3)/($C360+Y361)*Genanskaffelsespriser!$D348*Y360)<0,0,(Y360*Genanskaffelsespriser!$D348-(2009-Y$3)/($C360+Y361)*Genanskaffelsespriser!$D348*Y360))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA360","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB360","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC360","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD360","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE360","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF360","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG360","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH360","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI360","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ360","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK360","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL360","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM360","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN360","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO360","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP360","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ360","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR360","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS360","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT360","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU360","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B349","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E349","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D362*Genanskaffelsespriser!$D349-(2009-D$3)/$C362*Genanskaffelsespriser!$D349*D362)<0,0,(D362*Genanskaffelsespriser!$D349-(2009-D$3)/$C362*Genanskaffelsespriser!$D349*D362))","v":0},{"$f":"IF((E362*Genanskaffelsespriser!$D349-(2009-E$3)/$C362*Genanskaffelsespriser!$D349*E362)<0,0,(E362*Genanskaffelsespriser!$D349-(2009-E$3)/$C362*Genanskaffelsespriser!$D349*E362))","v":0},{"$f":"IF((F362*Genanskaffelsespriser!$D349-(2009-F$3)/$C362*Genanskaffelsespriser!$D349*F362)<0,0,(F362*Genanskaffelsespriser!$D349-(2009-F$3)/$C362*Genanskaffelsespriser!$D349*F362))","v":0},{"$f":"IF((G362*Genanskaffelsespriser!$D349-(2009-G$3)/$C362*Genanskaffelsespriser!$D349*G362)<0,0,(G362*Genanskaffelsespriser!$D349-(2009-G$3)/$C362*Genanskaffelsespriser!$D349*G362))","v":0},{"$f":"IF((H362*Genanskaffelsespriser!$D349-(2009-H$3)/$C362*Genanskaffelsespriser!$D349*H362)<0,0,(H362*Genanskaffelsespriser!$D349-(2009-H$3)/$C362*Genanskaffelsespriser!$D349*H362))","v":0},{"$f":"IF((I362*Genanskaffelsespriser!$D349-(2009-I$3)/$C362*Genanskaffelsespriser!$D349*I362)<0,0,(I362*Genanskaffelsespriser!$D349-(2009-I$3)/$C362*Genanskaffelsespriser!$D349*I362))","v":0},{"$f":"IF((J362*Genanskaffelsespriser!$D349-(2009-J$3)/$C362*Genanskaffelsespriser!$D349*J362)<0,0,(J362*Genanskaffelsespriser!$D349-(2009-J$3)/$C362*Genanskaffelsespriser!$D349*J362))","v":0},{"$f":"IF((K362*Genanskaffelsespriser!$D349-(2009-K$3)/$C362*Genanskaffelsespriser!$D349*K362)<0,0,(K362*Genanskaffelsespriser!$D349-(2009-K$3)/$C362*Genanskaffelsespriser!$D349*K362))","v":0},{"$f":"IF((L362*Genanskaffelsespriser!$D349-(2009-L$3)/$C362*Genanskaffelsespriser!$D349*L362)<0,0,(L362*Genanskaffelsespriser!$D349-(2009-L$3)/$C362*Genanskaffelsespriser!$D349*L362))","v":0},{"$f":"IF((M362*Genanskaffelsespriser!$D349-(2009-M$3)/$C362*Genanskaffelsespriser!$D349*M362)<0,0,(M362*Genanskaffelsespriser!$D349-(2009-M$3)/$C362*Genanskaffelsespriser!$D349*M362))","v":0},{"$f":"IF((N362*Genanskaffelsespriser!$D349-(2009-N$3)/$C362*Genanskaffelsespriser!$D349*N362)<0,0,(N362*Genanskaffelsespriser!$D349-(2009-N$3)/$C362*Genanskaffelsespriser!$D349*N362))","v":0},{"$f":"IF((O362*Genanskaffelsespriser!$D349-(2009-O$3)/$C362*Genanskaffelsespriser!$D349*O362)<0,0,(O362*Genanskaffelsespriser!$D349-(2009-O$3)/$C362*Genanskaffelsespriser!$D349*O362))","v":0},{"$f":"IF((P362*Genanskaffelsespriser!$D349-(2009-P$3)/$C362*Genanskaffelsespriser!$D349*P362)<0,0,(P362*Genanskaffelsespriser!$D349-(2009-P$3)/$C362*Genanskaffelsespriser!$D349*P362))","v":0},{"$f":"IF((Q362*Genanskaffelsespriser!$D349-(2009-Q$3)/$C362*Genanskaffelsespriser!$D349*Q362)<0,0,(Q362*Genanskaffelsespriser!$D349-(2009-Q$3)/$C362*Genanskaffelsespriser!$D349*Q362))","v":0},{"$f":"IF((R362*Genanskaffelsespriser!$D349-(2009-R$3)/$C362*Genanskaffelsespriser!$D349*R362)<0,0,(R362*Genanskaffelsespriser!$D349-(2009-R$3)/$C362*Genanskaffelsespriser!$D349*R362))","v":0},{"$f":"IF((S362*Genanskaffelsespriser!$D349-(2009-S$3)/$C362*Genanskaffelsespriser!$D349*S362)<0,0,(S362*Genanskaffelsespriser!$D349-(2009-S$3)/$C362*Genanskaffelsespriser!$D349*S362))","v":0},{"$f":"IF((T362*Genanskaffelsespriser!$D349-(2009-T$3)/$C362*Genanskaffelsespriser!$D349*T362)<0,0,(T362*Genanskaffelsespriser!$D349-(2009-T$3)/$C362*Genanskaffelsespriser!$D349*T362))","v":0},{"$f":"IF((U362*Genanskaffelsespriser!$D349-(2009-U$3)/$C362*Genanskaffelsespriser!$D349*U362)<0,0,(U362*Genanskaffelsespriser!$D349-(2009-U$3)/$C362*Genanskaffelsespriser!$D349*U362))","v":0},{"$f":"IF((V362*Genanskaffelsespriser!$D349-(2009-V$3)/$C362*Genanskaffelsespriser!$D349*V362)<0,0,(V362*Genanskaffelsespriser!$D349-(2009-V$3)/$C362*Genanskaffelsespriser!$D349*V362))","v":0},{"$f":"IF((W362*Genanskaffelsespriser!$D349-(2009-W$3)/$C362*Genanskaffelsespriser!$D349*W362)<0,0,(W362*Genanskaffelsespriser!$D349-(2009-W$3)/$C362*Genanskaffelsespriser!$D349*W362))","v":0},{"$f":"IF((X362*Genanskaffelsespriser!$D349-(2009-X$3)/$C362*Genanskaffelsespriser!$D349*X362)<0,0,(X362*Genanskaffelsespriser!$D349-(2009-X$3)/$C362*Genanskaffelsespriser!$D349*X362))","v":0},{"$f":"IF((Y362*Genanskaffelsespriser!$D349-(2009-Y$3)/$C362*Genanskaffelsespriser!$D349*Y362)<0,0,(Y362*Genanskaffelsespriser!$D349-(2009-Y$3)/$C362*Genanskaffelsespriser!$D349*Y362))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B350","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E350","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D363*Genanskaffelsespriser!$D350-(2009-D$3)/$C363*Genanskaffelsespriser!$D350*D363)<0,0,(D363*Genanskaffelsespriser!$D350-(2009-D$3)/$C363*Genanskaffelsespriser!$D350*D363))","v":0},{"$f":"IF((E363*Genanskaffelsespriser!$D350-(2009-E$3)/$C363*Genanskaffelsespriser!$D350*E363)<0,0,(E363*Genanskaffelsespriser!$D350-(2009-E$3)/$C363*Genanskaffelsespriser!$D350*E363))","v":0},{"$f":"IF((F363*Genanskaffelsespriser!$D350-(2009-F$3)/$C363*Genanskaffelsespriser!$D350*F363)<0,0,(F363*Genanskaffelsespriser!$D350-(2009-F$3)/$C363*Genanskaffelsespriser!$D350*F363))","v":0},{"$f":"IF((G363*Genanskaffelsespriser!$D350-(2009-G$3)/$C363*Genanskaffelsespriser!$D350*G363)<0,0,(G363*Genanskaffelsespriser!$D350-(2009-G$3)/$C363*Genanskaffelsespriser!$D350*G363))","v":0},{"$f":"IF((H363*Genanskaffelsespriser!$D350-(2009-H$3)/$C363*Genanskaffelsespriser!$D350*H363)<0,0,(H363*Genanskaffelsespriser!$D350-(2009-H$3)/$C363*Genanskaffelsespriser!$D350*H363))","v":0},{"$f":"IF((I363*Genanskaffelsespriser!$D350-(2009-I$3)/$C363*Genanskaffelsespriser!$D350*I363)<0,0,(I363*Genanskaffelsespriser!$D350-(2009-I$3)/$C363*Genanskaffelsespriser!$D350*I363))","v":0},{"$f":"IF((J363*Genanskaffelsespriser!$D350-(2009-J$3)/$C363*Genanskaffelsespriser!$D350*J363)<0,0,(J363*Genanskaffelsespriser!$D350-(2009-J$3)/$C363*Genanskaffelsespriser!$D350*J363))","v":0},{"$f":"IF((K363*Genanskaffelsespriser!$D350-(2009-K$3)/$C363*Genanskaffelsespriser!$D350*K363)<0,0,(K363*Genanskaffelsespriser!$D350-(2009-K$3)/$C363*Genanskaffelsespriser!$D350*K363))","v":0},{"$f":"IF((L363*Genanskaffelsespriser!$D350-(2009-L$3)/$C363*Genanskaffelsespriser!$D350*L363)<0,0,(L363*Genanskaffelsespriser!$D350-(2009-L$3)/$C363*Genanskaffelsespriser!$D350*L363))","v":0},{"$f":"IF((M363*Genanskaffelsespriser!$D350-(2009-M$3)/$C363*Genanskaffelsespriser!$D350*M363)<0,0,(M363*Genanskaffelsespriser!$D350-(2009-M$3)/$C363*Genanskaffelsespriser!$D350*M363))","v":0},{"$f":"IF((N363*Genanskaffelsespriser!$D350-(2009-N$3)/$C363*Genanskaffelsespriser!$D350*N363)<0,0,(N363*Genanskaffelsespriser!$D350-(2009-N$3)/$C363*Genanskaffelsespriser!$D350*N363))","v":0},{"$f":"IF((O363*Genanskaffelsespriser!$D350-(2009-O$3)/$C363*Genanskaffelsespriser!$D350*O363)<0,0,(O363*Genanskaffelsespriser!$D350-(2009-O$3)/$C363*Genanskaffelsespriser!$D350*O363))","v":0},{"$f":"IF((P363*Genanskaffelsespriser!$D350-(2009-P$3)/$C363*Genanskaffelsespriser!$D350*P363)<0,0,(P363*Genanskaffelsespriser!$D350-(2009-P$3)/$C363*Genanskaffelsespriser!$D350*P363))","v":0},{"$f":"IF((Q363*Genanskaffelsespriser!$D350-(2009-Q$3)/$C363*Genanskaffelsespriser!$D350*Q363)<0,0,(Q363*Genanskaffelsespriser!$D350-(2009-Q$3)/$C363*Genanskaffelsespriser!$D350*Q363))","v":0},{"$f":"IF((R363*Genanskaffelsespriser!$D350-(2009-R$3)/$C363*Genanskaffelsespriser!$D350*R363)<0,0,(R363*Genanskaffelsespriser!$D350-(2009-R$3)/$C363*Genanskaffelsespriser!$D350*R363))","v":0},{"$f":"IF((S363*Genanskaffelsespriser!$D350-(2009-S$3)/$C363*Genanskaffelsespriser!$D350*S363)<0,0,(S363*Genanskaffelsespriser!$D350-(2009-S$3)/$C363*Genanskaffelsespriser!$D350*S363))","v":0},{"$f":"IF((T363*Genanskaffelsespriser!$D350-(2009-T$3)/$C363*Genanskaffelsespriser!$D350*T363)<0,0,(T363*Genanskaffelsespriser!$D350-(2009-T$3)/$C363*Genanskaffelsespriser!$D350*T363))","v":0},{"$f":"IF((U363*Genanskaffelsespriser!$D350-(2009-U$3)/$C363*Genanskaffelsespriser!$D350*U363)<0,0,(U363*Genanskaffelsespriser!$D350-(2009-U$3)/$C363*Genanskaffelsespriser!$D350*U363))","v":0},{"$f":"IF((V363*Genanskaffelsespriser!$D350-(2009-V$3)/$C363*Genanskaffelsespriser!$D350*V363)<0,0,(V363*Genanskaffelsespriser!$D350-(2009-V$3)/$C363*Genanskaffelsespriser!$D350*V363))","v":0},{"$f":"IF((W363*Genanskaffelsespriser!$D350-(2009-W$3)/$C363*Genanskaffelsespriser!$D350*W363)<0,0,(W363*Genanskaffelsespriser!$D350-(2009-W$3)/$C363*Genanskaffelsespriser!$D350*W363))","v":0},{"$f":"IF((X363*Genanskaffelsespriser!$D350-(2009-X$3)/$C363*Genanskaffelsespriser!$D350*X363)<0,0,(X363*Genanskaffelsespriser!$D350-(2009-X$3)/$C363*Genanskaffelsespriser!$D350*X363))","v":0},{"$f":"IF((Y363*Genanskaffelsespriser!$D350-(2009-Y$3)/$C363*Genanskaffelsespriser!$D350*Y363)<0,0,(Y363*Genanskaffelsespriser!$D350-(2009-Y$3)/$C363*Genanskaffelsespriser!$D350*Y363))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA363","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB363","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC363","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD363","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE363","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF363","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG363","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH363","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI363","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ363","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK363","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL363","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM363","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN363","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO363","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP363","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ363","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR363","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS363","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT363","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU363","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B351","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E351","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D364*Genanskaffelsespriser!$D351-(2009-D$3)/($C364+D365)*Genanskaffelsespriser!$D351*D364)<0,0,(D364*Genanskaffelsespriser!$D351-(2009-D$3)/($C364+D365)*Genanskaffelsespriser!$D351*D364))","v":0},{"$f":"IF((E364*Genanskaffelsespriser!$D351-(2009-E$3)/($C364+E365)*Genanskaffelsespriser!$D351*E364)<0,0,(E364*Genanskaffelsespriser!$D351-(2009-E$3)/($C364+E365)*Genanskaffelsespriser!$D351*E364))","v":0},{"$f":"IF((F364*Genanskaffelsespriser!$D351-(2009-F$3)/($C364+F365)*Genanskaffelsespriser!$D351*F364)<0,0,(F364*Genanskaffelsespriser!$D351-(2009-F$3)/($C364+F365)*Genanskaffelsespriser!$D351*F364))","v":0},{"$f":"IF((G364*Genanskaffelsespriser!$D351-(2009-G$3)/($C364+G365)*Genanskaffelsespriser!$D351*G364)<0,0,(G364*Genanskaffelsespriser!$D351-(2009-G$3)/($C364+G365)*Genanskaffelsespriser!$D351*G364))","v":0},{"$f":"IF((H364*Genanskaffelsespriser!$D351-(2009-H$3)/($C364+H365)*Genanskaffelsespriser!$D351*H364)<0,0,(H364*Genanskaffelsespriser!$D351-(2009-H$3)/($C364+H365)*Genanskaffelsespriser!$D351*H364))","v":0},{"$f":"IF((I364*Genanskaffelsespriser!$D351-(2009-I$3)/($C364+I365)*Genanskaffelsespriser!$D351*I364)<0,0,(I364*Genanskaffelsespriser!$D351-(2009-I$3)/($C364+I365)*Genanskaffelsespriser!$D351*I364))","v":0},{"$f":"IF((J364*Genanskaffelsespriser!$D351-(2009-J$3)/($C364+J365)*Genanskaffelsespriser!$D351*J364)<0,0,(J364*Genanskaffelsespriser!$D351-(2009-J$3)/($C364+J365)*Genanskaffelsespriser!$D351*J364))","v":0},{"$f":"IF((K364*Genanskaffelsespriser!$D351-(2009-K$3)/($C364+K365)*Genanskaffelsespriser!$D351*K364)<0,0,(K364*Genanskaffelsespriser!$D351-(2009-K$3)/($C364+K365)*Genanskaffelsespriser!$D351*K364))","v":0},{"$f":"IF((L364*Genanskaffelsespriser!$D351-(2009-L$3)/($C364+L365)*Genanskaffelsespriser!$D351*L364)<0,0,(L364*Genanskaffelsespriser!$D351-(2009-L$3)/($C364+L365)*Genanskaffelsespriser!$D351*L364))","v":0},{"$f":"IF((M364*Genanskaffelsespriser!$D351-(2009-M$3)/($C364+M365)*Genanskaffelsespriser!$D351*M364)<0,0,(M364*Genanskaffelsespriser!$D351-(2009-M$3)/($C364+M365)*Genanskaffelsespriser!$D351*M364))","v":0},{"$f":"IF((N364*Genanskaffelsespriser!$D351-(2009-N$3)/($C364+N365)*Genanskaffelsespriser!$D351*N364)<0,0,(N364*Genanskaffelsespriser!$D351-(2009-N$3)/($C364+N365)*Genanskaffelsespriser!$D351*N364))","v":0},{"$f":"IF((O364*Genanskaffelsespriser!$D351-(2009-O$3)/($C364+O365)*Genanskaffelsespriser!$D351*O364)<0,0,(O364*Genanskaffelsespriser!$D351-(2009-O$3)/($C364+O365)*Genanskaffelsespriser!$D351*O364))","v":0},{"$f":"IF((P364*Genanskaffelsespriser!$D351-(2009-P$3)/($C364+P365)*Genanskaffelsespriser!$D351*P364)<0,0,(P364*Genanskaffelsespriser!$D351-(2009-P$3)/($C364+P365)*Genanskaffelsespriser!$D351*P364))","v":0},{"$f":"IF((Q364*Genanskaffelsespriser!$D351-(2009-Q$3)/($C364+Q365)*Genanskaffelsespriser!$D351*Q364)<0,0,(Q364*Genanskaffelsespriser!$D351-(2009-Q$3)/($C364+Q365)*Genanskaffelsespriser!$D351*Q364))","v":0},{"$f":"IF((R364*Genanskaffelsespriser!$D351-(2009-R$3)/($C364+R365)*Genanskaffelsespriser!$D351*R364)<0,0,(R364*Genanskaffelsespriser!$D351-(2009-R$3)/($C364+R365)*Genanskaffelsespriser!$D351*R364))","v":0},{"$f":"IF((S364*Genanskaffelsespriser!$D351-(2009-S$3)/($C364+S365)*Genanskaffelsespriser!$D351*S364)<0,0,(S364*Genanskaffelsespriser!$D351-(2009-S$3)/($C364+S365)*Genanskaffelsespriser!$D351*S364))","v":0},{"$f":"IF((T364*Genanskaffelsespriser!$D351-(2009-T$3)/($C364+T365)*Genanskaffelsespriser!$D351*T364)<0,0,(T364*Genanskaffelsespriser!$D351-(2009-T$3)/($C364+T365)*Genanskaffelsespriser!$D351*T364))","v":0},{"$f":"IF((U364*Genanskaffelsespriser!$D351-(2009-U$3)/($C364+U365)*Genanskaffelsespriser!$D351*U364)<0,0,(U364*Genanskaffelsespriser!$D351-(2009-U$3)/($C364+U365)*Genanskaffelsespriser!$D351*U364))","v":0},{"$f":"IF((V364*Genanskaffelsespriser!$D351-(2009-V$3)/($C364+V365)*Genanskaffelsespriser!$D351*V364)<0,0,(V364*Genanskaffelsespriser!$D351-(2009-V$3)/($C364+V365)*Genanskaffelsespriser!$D351*V364))","v":0},{"$f":"IF((W364*Genanskaffelsespriser!$D351-(2009-W$3)/($C364+W365)*Genanskaffelsespriser!$D351*W364)<0,0,(W364*Genanskaffelsespriser!$D351-(2009-W$3)/($C364+W365)*Genanskaffelsespriser!$D351*W364))","v":0},{"$f":"IF((X364*Genanskaffelsespriser!$D351-(2009-X$3)/($C364+X365)*Genanskaffelsespriser!$D351*X364)<0,0,(X364*Genanskaffelsespriser!$D351-(2009-X$3)/($C364+X365)*Genanskaffelsespriser!$D351*X364))","v":0},{"$f":"IF((Y364*Genanskaffelsespriser!$D351-(2009-Y$3)/($C364+Y365)*Genanskaffelsespriser!$D351*Y364)<0,0,(Y364*Genanskaffelsespriser!$D351-(2009-Y$3)/($C364+Y365)*Genanskaffelsespriser!$D351*Y364))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA364","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB364","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC364","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD364","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE364","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF364","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG364","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH364","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI364","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ364","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK364","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL364","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM364","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN364","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO364","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP364","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ364","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR364","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS364","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT364","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU364","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B352","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E352","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D366*Genanskaffelsespriser!$D352-(2009-D$3)/$C366*Genanskaffelsespriser!$D352*D366)<0,0,(D366*Genanskaffelsespriser!$D352-(2009-D$3)/$C366*Genanskaffelsespriser!$D352*D366))","v":0},{"$f":"IF((E366*Genanskaffelsespriser!$D352-(2009-E$3)/$C366*Genanskaffelsespriser!$D352*E366)<0,0,(E366*Genanskaffelsespriser!$D352-(2009-E$3)/$C366*Genanskaffelsespriser!$D352*E366))","v":0},{"$f":"IF((F366*Genanskaffelsespriser!$D352-(2009-F$3)/$C366*Genanskaffelsespriser!$D352*F366)<0,0,(F366*Genanskaffelsespriser!$D352-(2009-F$3)/$C366*Genanskaffelsespriser!$D352*F366))","v":0},{"$f":"IF((G366*Genanskaffelsespriser!$D352-(2009-G$3)/$C366*Genanskaffelsespriser!$D352*G366)<0,0,(G366*Genanskaffelsespriser!$D352-(2009-G$3)/$C366*Genanskaffelsespriser!$D352*G366))","v":0},{"$f":"IF((H366*Genanskaffelsespriser!$D352-(2009-H$3)/$C366*Genanskaffelsespriser!$D352*H366)<0,0,(H366*Genanskaffelsespriser!$D352-(2009-H$3)/$C366*Genanskaffelsespriser!$D352*H366))","v":0},{"$f":"IF((I366*Genanskaffelsespriser!$D352-(2009-I$3)/$C366*Genanskaffelsespriser!$D352*I366)<0,0,(I366*Genanskaffelsespriser!$D352-(2009-I$3)/$C366*Genanskaffelsespriser!$D352*I366))","v":0},{"$f":"IF((J366*Genanskaffelsespriser!$D352-(2009-J$3)/$C366*Genanskaffelsespriser!$D352*J366)<0,0,(J366*Genanskaffelsespriser!$D352-(2009-J$3)/$C366*Genanskaffelsespriser!$D352*J366))","v":0},{"$f":"IF((K366*Genanskaffelsespriser!$D352-(2009-K$3)/$C366*Genanskaffelsespriser!$D352*K366)<0,0,(K366*Genanskaffelsespriser!$D352-(2009-K$3)/$C366*Genanskaffelsespriser!$D352*K366))","v":0},{"$f":"IF((L366*Genanskaffelsespriser!$D352-(2009-L$3)/$C366*Genanskaffelsespriser!$D352*L366)<0,0,(L366*Genanskaffelsespriser!$D352-(2009-L$3)/$C366*Genanskaffelsespriser!$D352*L366))","v":0},{"$f":"IF((M366*Genanskaffelsespriser!$D352-(2009-M$3)/$C366*Genanskaffelsespriser!$D352*M366)<0,0,(M366*Genanskaffelsespriser!$D352-(2009-M$3)/$C366*Genanskaffelsespriser!$D352*M366))","v":0},{"$f":"IF((N366*Genanskaffelsespriser!$D352-(2009-N$3)/$C366*Genanskaffelsespriser!$D352*N366)<0,0,(N366*Genanskaffelsespriser!$D352-(2009-N$3)/$C366*Genanskaffelsespriser!$D352*N366))","v":0},{"$f":"IF((O366*Genanskaffelsespriser!$D352-(2009-O$3)/$C366*Genanskaffelsespriser!$D352*O366)<0,0,(O366*Genanskaffelsespriser!$D352-(2009-O$3)/$C366*Genanskaffelsespriser!$D352*O366))","v":0},{"$f":"IF((P366*Genanskaffelsespriser!$D352-(2009-P$3)/$C366*Genanskaffelsespriser!$D352*P366)<0,0,(P366*Genanskaffelsespriser!$D352-(2009-P$3)/$C366*Genanskaffelsespriser!$D352*P366))","v":0},{"$f":"IF((Q366*Genanskaffelsespriser!$D352-(2009-Q$3)/$C366*Genanskaffelsespriser!$D352*Q366)<0,0,(Q366*Genanskaffelsespriser!$D352-(2009-Q$3)/$C366*Genanskaffelsespriser!$D352*Q366))","v":0},{"$f":"IF((R366*Genanskaffelsespriser!$D352-(2009-R$3)/$C366*Genanskaffelsespriser!$D352*R366)<0,0,(R366*Genanskaffelsespriser!$D352-(2009-R$3)/$C366*Genanskaffelsespriser!$D352*R366))","v":0},{"$f":"IF((S366*Genanskaffelsespriser!$D352-(2009-S$3)/$C366*Genanskaffelsespriser!$D352*S366)<0,0,(S366*Genanskaffelsespriser!$D352-(2009-S$3)/$C366*Genanskaffelsespriser!$D352*S366))","v":0},{"$f":"IF((T366*Genanskaffelsespriser!$D352-(2009-T$3)/$C366*Genanskaffelsespriser!$D352*T366)<0,0,(T366*Genanskaffelsespriser!$D352-(2009-T$3)/$C366*Genanskaffelsespriser!$D352*T366))","v":0},{"$f":"IF((U366*Genanskaffelsespriser!$D352-(2009-U$3)/$C366*Genanskaffelsespriser!$D352*U366)<0,0,(U366*Genanskaffelsespriser!$D352-(2009-U$3)/$C366*Genanskaffelsespriser!$D352*U366))","v":0},{"$f":"IF((V366*Genanskaffelsespriser!$D352-(2009-V$3)/$C366*Genanskaffelsespriser!$D352*V366)<0,0,(V366*Genanskaffelsespriser!$D352-(2009-V$3)/$C366*Genanskaffelsespriser!$D352*V366))","v":0},{"$f":"IF((W366*Genanskaffelsespriser!$D352-(2009-W$3)/$C366*Genanskaffelsespriser!$D352*W366)<0,0,(W366*Genanskaffelsespriser!$D352-(2009-W$3)/$C366*Genanskaffelsespriser!$D352*W366))","v":0},{"$f":"IF((X366*Genanskaffelsespriser!$D352-(2009-X$3)/$C366*Genanskaffelsespriser!$D352*X366)<0,0,(X366*Genanskaffelsespriser!$D352-(2009-X$3)/$C366*Genanskaffelsespriser!$D352*X366))","v":0},{"$f":"IF((Y366*Genanskaffelsespriser!$D352-(2009-Y$3)/$C366*Genanskaffelsespriser!$D352*Y366)<0,0,(Y366*Genanskaffelsespriser!$D352-(2009-Y$3)/$C366*Genanskaffelsespriser!$D352*Y366))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA366","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB366","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC366","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD366","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE366","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF366","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG366","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH366","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI366","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ366","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK366","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL366","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM366","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN366","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO366","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP366","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ366","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR366","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS366","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT366","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU366","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B353","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E353","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D367*Genanskaffelsespriser!$D353-(2009-D$3)/$C367*Genanskaffelsespriser!$D353*D367)<0,0,(D367*Genanskaffelsespriser!$D353-(2009-D$3)/$C367*Genanskaffelsespriser!$D353*D367))","v":0},{"$f":"IF((E367*Genanskaffelsespriser!$D353-(2009-E$3)/$C367*Genanskaffelsespriser!$D353*E367)<0,0,(E367*Genanskaffelsespriser!$D353-(2009-E$3)/$C367*Genanskaffelsespriser!$D353*E367))","v":0},{"$f":"IF((F367*Genanskaffelsespriser!$D353-(2009-F$3)/$C367*Genanskaffelsespriser!$D353*F367)<0,0,(F367*Genanskaffelsespriser!$D353-(2009-F$3)/$C367*Genanskaffelsespriser!$D353*F367))","v":0},{"$f":"IF((G367*Genanskaffelsespriser!$D353-(2009-G$3)/$C367*Genanskaffelsespriser!$D353*G367)<0,0,(G367*Genanskaffelsespriser!$D353-(2009-G$3)/$C367*Genanskaffelsespriser!$D353*G367))","v":0},{"$f":"IF((H367*Genanskaffelsespriser!$D353-(2009-H$3)/$C367*Genanskaffelsespriser!$D353*H367)<0,0,(H367*Genanskaffelsespriser!$D353-(2009-H$3)/$C367*Genanskaffelsespriser!$D353*H367))","v":0},{"$f":"IF((I367*Genanskaffelsespriser!$D353-(2009-I$3)/$C367*Genanskaffelsespriser!$D353*I367)<0,0,(I367*Genanskaffelsespriser!$D353-(2009-I$3)/$C367*Genanskaffelsespriser!$D353*I367))","v":0},{"$f":"IF((J367*Genanskaffelsespriser!$D353-(2009-J$3)/$C367*Genanskaffelsespriser!$D353*J367)<0,0,(J367*Genanskaffelsespriser!$D353-(2009-J$3)/$C367*Genanskaffelsespriser!$D353*J367))","v":0},{"$f":"IF((K367*Genanskaffelsespriser!$D353-(2009-K$3)/$C367*Genanskaffelsespriser!$D353*K367)<0,0,(K367*Genanskaffelsespriser!$D353-(2009-K$3)/$C367*Genanskaffelsespriser!$D353*K367))","v":0},{"$f":"IF((L367*Genanskaffelsespriser!$D353-(2009-L$3)/$C367*Genanskaffelsespriser!$D353*L367)<0,0,(L367*Genanskaffelsespriser!$D353-(2009-L$3)/$C367*Genanskaffelsespriser!$D353*L367))","v":0},{"$f":"IF((M367*Genanskaffelsespriser!$D353-(2009-M$3)/$C367*Genanskaffelsespriser!$D353*M367)<0,0,(M367*Genanskaffelsespriser!$D353-(2009-M$3)/$C367*Genanskaffelsespriser!$D353*M367))","v":0},{"$f":"IF((N367*Genanskaffelsespriser!$D353-(2009-N$3)/$C367*Genanskaffelsespriser!$D353*N367)<0,0,(N367*Genanskaffelsespriser!$D353-(2009-N$3)/$C367*Genanskaffelsespriser!$D353*N367))","v":0},{"$f":"IF((O367*Genanskaffelsespriser!$D353-(2009-O$3)/$C367*Genanskaffelsespriser!$D353*O367)<0,0,(O367*Genanskaffelsespriser!$D353-(2009-O$3)/$C367*Genanskaffelsespriser!$D353*O367))","v":0},{"$f":"IF((P367*Genanskaffelsespriser!$D353-(2009-P$3)/$C367*Genanskaffelsespriser!$D353*P367)<0,0,(P367*Genanskaffelsespriser!$D353-(2009-P$3)/$C367*Genanskaffelsespriser!$D353*P367))","v":0},{"$f":"IF((Q367*Genanskaffelsespriser!$D353-(2009-Q$3)/$C367*Genanskaffelsespriser!$D353*Q367)<0,0,(Q367*Genanskaffelsespriser!$D353-(2009-Q$3)/$C367*Genanskaffelsespriser!$D353*Q367))","v":0},{"$f":"IF((R367*Genanskaffelsespriser!$D353-(2009-R$3)/$C367*Genanskaffelsespriser!$D353*R367)<0,0,(R367*Genanskaffelsespriser!$D353-(2009-R$3)/$C367*Genanskaffelsespriser!$D353*R367))","v":0},{"$f":"IF((S367*Genanskaffelsespriser!$D353-(2009-S$3)/$C367*Genanskaffelsespriser!$D353*S367)<0,0,(S367*Genanskaffelsespriser!$D353-(2009-S$3)/$C367*Genanskaffelsespriser!$D353*S367))","v":0},{"$f":"IF((T367*Genanskaffelsespriser!$D353-(2009-T$3)/$C367*Genanskaffelsespriser!$D353*T367)<0,0,(T367*Genanskaffelsespriser!$D353-(2009-T$3)/$C367*Genanskaffelsespriser!$D353*T367))","v":0},{"$f":"IF((U367*Genanskaffelsespriser!$D353-(2009-U$3)/$C367*Genanskaffelsespriser!$D353*U367)<0,0,(U367*Genanskaffelsespriser!$D353-(2009-U$3)/$C367*Genanskaffelsespriser!$D353*U367))","v":0},{"$f":"IF((V367*Genanskaffelsespriser!$D353-(2009-V$3)/$C367*Genanskaffelsespriser!$D353*V367)<0,0,(V367*Genanskaffelsespriser!$D353-(2009-V$3)/$C367*Genanskaffelsespriser!$D353*V367))","v":0},{"$f":"IF((W367*Genanskaffelsespriser!$D353-(2009-W$3)/$C367*Genanskaffelsespriser!$D353*W367)<0,0,(W367*Genanskaffelsespriser!$D353-(2009-W$3)/$C367*Genanskaffelsespriser!$D353*W367))","v":0},{"$f":"IF((X367*Genanskaffelsespriser!$D353-(2009-X$3)/$C367*Genanskaffelsespriser!$D353*X367)<0,0,(X367*Genanskaffelsespriser!$D353-(2009-X$3)/$C367*Genanskaffelsespriser!$D353*X367))","v":0},{"$f":"IF((Y367*Genanskaffelsespriser!$D353-(2009-Y$3)/$C367*Genanskaffelsespriser!$D353*Y367)<0,0,(Y367*Genanskaffelsespriser!$D353-(2009-Y$3)/$C367*Genanskaffelsespriser!$D353*Y367))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA367","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB367","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC367","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD367","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE367","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF367","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG367","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH367","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI367","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ367","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK367","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL367","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM367","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN367","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO367","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP367","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ367","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR367","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS367","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT367","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU367","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B354","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E354","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D368*Genanskaffelsespriser!$D354-(2009-D$3)/($C368+D369)*Genanskaffelsespriser!$D354*D368)<0,0,(D368*Genanskaffelsespriser!$D354-(2009-D$3)/($C368+D369)*Genanskaffelsespriser!$D354*D368))","v":0},{"$f":"IF((E368*Genanskaffelsespriser!$D354-(2009-E$3)/($C368+E369)*Genanskaffelsespriser!$D354*E368)<0,0,(E368*Genanskaffelsespriser!$D354-(2009-E$3)/($C368+E369)*Genanskaffelsespriser!$D354*E368))","v":0},{"$f":"IF((F368*Genanskaffelsespriser!$D354-(2009-F$3)/($C368+F369)*Genanskaffelsespriser!$D354*F368)<0,0,(F368*Genanskaffelsespriser!$D354-(2009-F$3)/($C368+F369)*Genanskaffelsespriser!$D354*F368))","v":0},{"$f":"IF((G368*Genanskaffelsespriser!$D354-(2009-G$3)/($C368+G369)*Genanskaffelsespriser!$D354*G368)<0,0,(G368*Genanskaffelsespriser!$D354-(2009-G$3)/($C368+G369)*Genanskaffelsespriser!$D354*G368))","v":0},{"$f":"IF((H368*Genanskaffelsespriser!$D354-(2009-H$3)/($C368+H369)*Genanskaffelsespriser!$D354*H368)<0,0,(H368*Genanskaffelsespriser!$D354-(2009-H$3)/($C368+H369)*Genanskaffelsespriser!$D354*H368))","v":0},{"$f":"IF((I368*Genanskaffelsespriser!$D354-(2009-I$3)/($C368+I369)*Genanskaffelsespriser!$D354*I368)<0,0,(I368*Genanskaffelsespriser!$D354-(2009-I$3)/($C368+I369)*Genanskaffelsespriser!$D354*I368))","v":0},{"$f":"IF((J368*Genanskaffelsespriser!$D354-(2009-J$3)/($C368+J369)*Genanskaffelsespriser!$D354*J368)<0,0,(J368*Genanskaffelsespriser!$D354-(2009-J$3)/($C368+J369)*Genanskaffelsespriser!$D354*J368))","v":0},{"$f":"IF((K368*Genanskaffelsespriser!$D354-(2009-K$3)/($C368+K369)*Genanskaffelsespriser!$D354*K368)<0,0,(K368*Genanskaffelsespriser!$D354-(2009-K$3)/($C368+K369)*Genanskaffelsespriser!$D354*K368))","v":0},{"$f":"IF((L368*Genanskaffelsespriser!$D354-(2009-L$3)/($C368+L369)*Genanskaffelsespriser!$D354*L368)<0,0,(L368*Genanskaffelsespriser!$D354-(2009-L$3)/($C368+L369)*Genanskaffelsespriser!$D354*L368))","v":0},{"$f":"IF((M368*Genanskaffelsespriser!$D354-(2009-M$3)/($C368+M369)*Genanskaffelsespriser!$D354*M368)<0,0,(M368*Genanskaffelsespriser!$D354-(2009-M$3)/($C368+M369)*Genanskaffelsespriser!$D354*M368))","v":0},{"$f":"IF((N368*Genanskaffelsespriser!$D354-(2009-N$3)/($C368+N369)*Genanskaffelsespriser!$D354*N368)<0,0,(N368*Genanskaffelsespriser!$D354-(2009-N$3)/($C368+N369)*Genanskaffelsespriser!$D354*N368))","v":0},{"$f":"IF((O368*Genanskaffelsespriser!$D354-(2009-O$3)/($C368+O369)*Genanskaffelsespriser!$D354*O368)<0,0,(O368*Genanskaffelsespriser!$D354-(2009-O$3)/($C368+O369)*Genanskaffelsespriser!$D354*O368))","v":0},{"$f":"IF((P368*Genanskaffelsespriser!$D354-(2009-P$3)/($C368+P369)*Genanskaffelsespriser!$D354*P368)<0,0,(P368*Genanskaffelsespriser!$D354-(2009-P$3)/($C368+P369)*Genanskaffelsespriser!$D354*P368))","v":0},{"$f":"IF((Q368*Genanskaffelsespriser!$D354-(2009-Q$3)/($C368+Q369)*Genanskaffelsespriser!$D354*Q368)<0,0,(Q368*Genanskaffelsespriser!$D354-(2009-Q$3)/($C368+Q369)*Genanskaffelsespriser!$D354*Q368))","v":0},{"$f":"IF((R368*Genanskaffelsespriser!$D354-(2009-R$3)/($C368+R369)*Genanskaffelsespriser!$D354*R368)<0,0,(R368*Genanskaffelsespriser!$D354-(2009-R$3)/($C368+R369)*Genanskaffelsespriser!$D354*R368))","v":0},{"$f":"IF((S368*Genanskaffelsespriser!$D354-(2009-S$3)/($C368+S369)*Genanskaffelsespriser!$D354*S368)<0,0,(S368*Genanskaffelsespriser!$D354-(2009-S$3)/($C368+S369)*Genanskaffelsespriser!$D354*S368))","v":0},{"$f":"IF((T368*Genanskaffelsespriser!$D354-(2009-T$3)/($C368+T369)*Genanskaffelsespriser!$D354*T368)<0,0,(T368*Genanskaffelsespriser!$D354-(2009-T$3)/($C368+T369)*Genanskaffelsespriser!$D354*T368))","v":0},{"$f":"IF((U368*Genanskaffelsespriser!$D354-(2009-U$3)/($C368+U369)*Genanskaffelsespriser!$D354*U368)<0,0,(U368*Genanskaffelsespriser!$D354-(2009-U$3)/($C368+U369)*Genanskaffelsespriser!$D354*U368))","v":0},{"$f":"IF((V368*Genanskaffelsespriser!$D354-(2009-V$3)/($C368+V369)*Genanskaffelsespriser!$D354*V368)<0,0,(V368*Genanskaffelsespriser!$D354-(2009-V$3)/($C368+V369)*Genanskaffelsespriser!$D354*V368))","v":0},{"$f":"IF((W368*Genanskaffelsespriser!$D354-(2009-W$3)/($C368+W369)*Genanskaffelsespriser!$D354*W368)<0,0,(W368*Genanskaffelsespriser!$D354-(2009-W$3)/($C368+W369)*Genanskaffelsespriser!$D354*W368))","v":0},{"$f":"IF((X368*Genanskaffelsespriser!$D354-(2009-X$3)/($C368+X369)*Genanskaffelsespriser!$D354*X368)<0,0,(X368*Genanskaffelsespriser!$D354-(2009-X$3)/($C368+X369)*Genanskaffelsespriser!$D354*X368))","v":0},{"$f":"IF((Y368*Genanskaffelsespriser!$D354-(2009-Y$3)/($C368+Y369)*Genanskaffelsespriser!$D354*Y368)<0,0,(Y368*Genanskaffelsespriser!$D354-(2009-Y$3)/($C368+Y369)*Genanskaffelsespriser!$D354*Y368))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA368","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB368","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC368","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD368","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE368","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF368","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG368","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH368","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI368","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ368","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK368","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL368","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM368","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN368","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO368","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP368","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ368","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR368","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS368","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT368","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU368","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B355","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E355","v":20},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D370*Genanskaffelsespriser!$D355-(2009-D$3)/$C370*Genanskaffelsespriser!$D355*D370)<0,0,(D370*Genanskaffelsespriser!$D355-(2009-D$3)/$C370*Genanskaffelsespriser!$D355*D370))","v":0},{"$f":"IF((E370*Genanskaffelsespriser!$D355-(2009-E$3)/$C370*Genanskaffelsespriser!$D355*E370)<0,0,(E370*Genanskaffelsespriser!$D355-(2009-E$3)/$C370*Genanskaffelsespriser!$D355*E370))","v":0},{"$f":"IF((F370*Genanskaffelsespriser!$D355-(2009-F$3)/$C370*Genanskaffelsespriser!$D355*F370)<0,0,(F370*Genanskaffelsespriser!$D355-(2009-F$3)/$C370*Genanskaffelsespriser!$D355*F370))","v":0},{"$f":"IF((G370*Genanskaffelsespriser!$D355-(2009-G$3)/$C370*Genanskaffelsespriser!$D355*G370)<0,0,(G370*Genanskaffelsespriser!$D355-(2009-G$3)/$C370*Genanskaffelsespriser!$D355*G370))","v":0},{"$f":"IF((H370*Genanskaffelsespriser!$D355-(2009-H$3)/$C370*Genanskaffelsespriser!$D355*H370)<0,0,(H370*Genanskaffelsespriser!$D355-(2009-H$3)/$C370*Genanskaffelsespriser!$D355*H370))","v":0},{"$f":"IF((I370*Genanskaffelsespriser!$D355-(2009-I$3)/$C370*Genanskaffelsespriser!$D355*I370)<0,0,(I370*Genanskaffelsespriser!$D355-(2009-I$3)/$C370*Genanskaffelsespriser!$D355*I370))","v":0},{"$f":"IF((J370*Genanskaffelsespriser!$D355-(2009-J$3)/$C370*Genanskaffelsespriser!$D355*J370)<0,0,(J370*Genanskaffelsespriser!$D355-(2009-J$3)/$C370*Genanskaffelsespriser!$D355*J370))","v":0},{"$f":"IF((K370*Genanskaffelsespriser!$D355-(2009-K$3)/$C370*Genanskaffelsespriser!$D355*K370)<0,0,(K370*Genanskaffelsespriser!$D355-(2009-K$3)/$C370*Genanskaffelsespriser!$D355*K370))","v":0},{"$f":"IF((L370*Genanskaffelsespriser!$D355-(2009-L$3)/$C370*Genanskaffelsespriser!$D355*L370)<0,0,(L370*Genanskaffelsespriser!$D355-(2009-L$3)/$C370*Genanskaffelsespriser!$D355*L370))","v":0},{"$f":"IF((M370*Genanskaffelsespriser!$D355-(2009-M$3)/$C370*Genanskaffelsespriser!$D355*M370)<0,0,(M370*Genanskaffelsespriser!$D355-(2009-M$3)/$C370*Genanskaffelsespriser!$D355*M370))","v":0},{"$f":"IF((N370*Genanskaffelsespriser!$D355-(2009-N$3)/$C370*Genanskaffelsespriser!$D355*N370)<0,0,(N370*Genanskaffelsespriser!$D355-(2009-N$3)/$C370*Genanskaffelsespriser!$D355*N370))","v":0},{"$f":"IF((O370*Genanskaffelsespriser!$D355-(2009-O$3)/$C370*Genanskaffelsespriser!$D355*O370)<0,0,(O370*Genanskaffelsespriser!$D355-(2009-O$3)/$C370*Genanskaffelsespriser!$D355*O370))","v":0},{"$f":"IF((P370*Genanskaffelsespriser!$D355-(2009-P$3)/$C370*Genanskaffelsespriser!$D355*P370)<0,0,(P370*Genanskaffelsespriser!$D355-(2009-P$3)/$C370*Genanskaffelsespriser!$D355*P370))","v":0},{"$f":"IF((Q370*Genanskaffelsespriser!$D355-(2009-Q$3)/$C370*Genanskaffelsespriser!$D355*Q370)<0,0,(Q370*Genanskaffelsespriser!$D355-(2009-Q$3)/$C370*Genanskaffelsespriser!$D355*Q370))","v":0},{"$f":"IF((R370*Genanskaffelsespriser!$D355-(2009-R$3)/$C370*Genanskaffelsespriser!$D355*R370)<0,0,(R370*Genanskaffelsespriser!$D355-(2009-R$3)/$C370*Genanskaffelsespriser!$D355*R370))","v":0},{"$f":"IF((S370*Genanskaffelsespriser!$D355-(2009-S$3)/$C370*Genanskaffelsespriser!$D355*S370)<0,0,(S370*Genanskaffelsespriser!$D355-(2009-S$3)/$C370*Genanskaffelsespriser!$D355*S370))","v":0},{"$f":"IF((T370*Genanskaffelsespriser!$D355-(2009-T$3)/$C370*Genanskaffelsespriser!$D355*T370)<0,0,(T370*Genanskaffelsespriser!$D355-(2009-T$3)/$C370*Genanskaffelsespriser!$D355*T370))","v":0},{"$f":"IF((U370*Genanskaffelsespriser!$D355-(2009-U$3)/$C370*Genanskaffelsespriser!$D355*U370)<0,0,(U370*Genanskaffelsespriser!$D355-(2009-U$3)/$C370*Genanskaffelsespriser!$D355*U370))","v":0},{"$f":"IF((V370*Genanskaffelsespriser!$D355-(2009-V$3)/$C370*Genanskaffelsespriser!$D355*V370)<0,0,(V370*Genanskaffelsespriser!$D355-(2009-V$3)/$C370*Genanskaffelsespriser!$D355*V370))","v":0},{"$f":"IF((W370*Genanskaffelsespriser!$D355-(2009-W$3)/$C370*Genanskaffelsespriser!$D355*W370)<0,0,(W370*Genanskaffelsespriser!$D355-(2009-W$3)/$C370*Genanskaffelsespriser!$D355*W370))","v":0},{"$f":"IF((X370*Genanskaffelsespriser!$D355-(2009-X$3)/$C370*Genanskaffelsespriser!$D355*X370)<0,0,(X370*Genanskaffelsespriser!$D355-(2009-X$3)/$C370*Genanskaffelsespriser!$D355*X370))","v":0},{"$f":"IF((Y370*Genanskaffelsespriser!$D355-(2009-Y$3)/$C370*Genanskaffelsespriser!$D355*Y370)<0,0,(Y370*Genanskaffelsespriser!$D355-(2009-Y$3)/$C370*Genanskaffelsespriser!$D355*Y370))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA370","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB370","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC370","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD370","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE370","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF370","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG370","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH370","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI370","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ370","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK370","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL370","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM370","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN370","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO370","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP370","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ370","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR370","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS370","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT370","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU370","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B356","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E356","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D371*Genanskaffelsespriser!$D356-(2009-D$3)/$C371*Genanskaffelsespriser!$D356*D371)<0,0,(D371*Genanskaffelsespriser!$D356-(2009-D$3)/$C371*Genanskaffelsespriser!$D356*D371))","v":0},{"$f":"IF((E371*Genanskaffelsespriser!$D356-(2009-E$3)/$C371*Genanskaffelsespriser!$D356*E371)<0,0,(E371*Genanskaffelsespriser!$D356-(2009-E$3)/$C371*Genanskaffelsespriser!$D356*E371))","v":0},{"$f":"IF((F371*Genanskaffelsespriser!$D356-(2009-F$3)/$C371*Genanskaffelsespriser!$D356*F371)<0,0,(F371*Genanskaffelsespriser!$D356-(2009-F$3)/$C371*Genanskaffelsespriser!$D356*F371))","v":0},{"$f":"IF((G371*Genanskaffelsespriser!$D356-(2009-G$3)/$C371*Genanskaffelsespriser!$D356*G371)<0,0,(G371*Genanskaffelsespriser!$D356-(2009-G$3)/$C371*Genanskaffelsespriser!$D356*G371))","v":0},{"$f":"IF((H371*Genanskaffelsespriser!$D356-(2009-H$3)/$C371*Genanskaffelsespriser!$D356*H371)<0,0,(H371*Genanskaffelsespriser!$D356-(2009-H$3)/$C371*Genanskaffelsespriser!$D356*H371))","v":0},{"$f":"IF((I371*Genanskaffelsespriser!$D356-(2009-I$3)/$C371*Genanskaffelsespriser!$D356*I371)<0,0,(I371*Genanskaffelsespriser!$D356-(2009-I$3)/$C371*Genanskaffelsespriser!$D356*I371))","v":0},{"$f":"IF((J371*Genanskaffelsespriser!$D356-(2009-J$3)/$C371*Genanskaffelsespriser!$D356*J371)<0,0,(J371*Genanskaffelsespriser!$D356-(2009-J$3)/$C371*Genanskaffelsespriser!$D356*J371))","v":0},{"$f":"IF((K371*Genanskaffelsespriser!$D356-(2009-K$3)/$C371*Genanskaffelsespriser!$D356*K371)<0,0,(K371*Genanskaffelsespriser!$D356-(2009-K$3)/$C371*Genanskaffelsespriser!$D356*K371))","v":0},{"$f":"IF((L371*Genanskaffelsespriser!$D356-(2009-L$3)/$C371*Genanskaffelsespriser!$D356*L371)<0,0,(L371*Genanskaffelsespriser!$D356-(2009-L$3)/$C371*Genanskaffelsespriser!$D356*L371))","v":0},{"$f":"IF((M371*Genanskaffelsespriser!$D356-(2009-M$3)/$C371*Genanskaffelsespriser!$D356*M371)<0,0,(M371*Genanskaffelsespriser!$D356-(2009-M$3)/$C371*Genanskaffelsespriser!$D356*M371))","v":0},{"$f":"IF((N371*Genanskaffelsespriser!$D356-(2009-N$3)/$C371*Genanskaffelsespriser!$D356*N371)<0,0,(N371*Genanskaffelsespriser!$D356-(2009-N$3)/$C371*Genanskaffelsespriser!$D356*N371))","v":0},{"$f":"IF((O371*Genanskaffelsespriser!$D356-(2009-O$3)/$C371*Genanskaffelsespriser!$D356*O371)<0,0,(O371*Genanskaffelsespriser!$D356-(2009-O$3)/$C371*Genanskaffelsespriser!$D356*O371))","v":0},{"$f":"IF((P371*Genanskaffelsespriser!$D356-(2009-P$3)/$C371*Genanskaffelsespriser!$D356*P371)<0,0,(P371*Genanskaffelsespriser!$D356-(2009-P$3)/$C371*Genanskaffelsespriser!$D356*P371))","v":0},{"$f":"IF((Q371*Genanskaffelsespriser!$D356-(2009-Q$3)/$C371*Genanskaffelsespriser!$D356*Q371)<0,0,(Q371*Genanskaffelsespriser!$D356-(2009-Q$3)/$C371*Genanskaffelsespriser!$D356*Q371))","v":0},{"$f":"IF((R371*Genanskaffelsespriser!$D356-(2009-R$3)/$C371*Genanskaffelsespriser!$D356*R371)<0,0,(R371*Genanskaffelsespriser!$D356-(2009-R$3)/$C371*Genanskaffelsespriser!$D356*R371))","v":0},{"$f":"IF((S371*Genanskaffelsespriser!$D356-(2009-S$3)/$C371*Genanskaffelsespriser!$D356*S371)<0,0,(S371*Genanskaffelsespriser!$D356-(2009-S$3)/$C371*Genanskaffelsespriser!$D356*S371))","v":0},{"$f":"IF((T371*Genanskaffelsespriser!$D356-(2009-T$3)/$C371*Genanskaffelsespriser!$D356*T371)<0,0,(T371*Genanskaffelsespriser!$D356-(2009-T$3)/$C371*Genanskaffelsespriser!$D356*T371))","v":0},{"$f":"IF((U371*Genanskaffelsespriser!$D356-(2009-U$3)/$C371*Genanskaffelsespriser!$D356*U371)<0,0,(U371*Genanskaffelsespriser!$D356-(2009-U$3)/$C371*Genanskaffelsespriser!$D356*U371))","v":0},{"$f":"IF((V371*Genanskaffelsespriser!$D356-(2009-V$3)/$C371*Genanskaffelsespriser!$D356*V371)<0,0,(V371*Genanskaffelsespriser!$D356-(2009-V$3)/$C371*Genanskaffelsespriser!$D356*V371))","v":0},{"$f":"IF((W371*Genanskaffelsespriser!$D356-(2009-W$3)/$C371*Genanskaffelsespriser!$D356*W371)<0,0,(W371*Genanskaffelsespriser!$D356-(2009-W$3)/$C371*Genanskaffelsespriser!$D356*W371))","v":0},{"$f":"IF((X371*Genanskaffelsespriser!$D356-(2009-X$3)/$C371*Genanskaffelsespriser!$D356*X371)<0,0,(X371*Genanskaffelsespriser!$D356-(2009-X$3)/$C371*Genanskaffelsespriser!$D356*X371))","v":0},{"$f":"IF((Y371*Genanskaffelsespriser!$D356-(2009-Y$3)/$C371*Genanskaffelsespriser!$D356*Y371)<0,0,(Y371*Genanskaffelsespriser!$D356-(2009-Y$3)/$C371*Genanskaffelsespriser!$D356*Y371))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA371","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB371","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC371","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD371","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE371","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF371","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG371","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH371","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI371","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ371","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK371","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL371","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM371","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN371","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO371","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP371","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ371","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR371","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS371","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT371","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU371","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW373:AW380)","v":3971999.9999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT373:BT380)","v":1477842.2789735126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ373:CQ380)","v":2724921.1394867562},0]
[{"$f":"+Genanskaffelsespriser!B358","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E358","v":50},0,0,0,0,0,0,1000,{"$f":"1000+2500","v":3500},{"$f":"1500+1000+500+1500","v":4500},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D373*Genanskaffelsespriser!$D358-(2009-D$3)/($C373+D374)*Genanskaffelsespriser!$D358*D373)<0,0,(D373*Genanskaffelsespriser!$D358-(2009-D$3)/($C373+D374)*Genanskaffelsespriser!$D358*D373))","v":0},{"$f":"IF((E373*Genanskaffelsespriser!$D358-(2009-E$3)/($C373+E374)*Genanskaffelsespriser!$D358*E373)<0,0,(E373*Genanskaffelsespriser!$D358-(2009-E$3)/($C373+E374)*Genanskaffelsespriser!$D358*E373))","v":0},{"$f":"IF((F373*Genanskaffelsespriser!$D358-(2009-F$3)/($C373+F374)*Genanskaffelsespriser!$D358*F373)<0,0,(F373*Genanskaffelsespriser!$D358-(2009-F$3)/($C373+F374)*Genanskaffelsespriser!$D358*F373))","v":0},{"$f":"IF((G373*Genanskaffelsespriser!$D358-(2009-G$3)/($C373+G374)*Genanskaffelsespriser!$D358*G373)<0,0,(G373*Genanskaffelsespriser!$D358-(2009-G$3)/($C373+G374)*Genanskaffelsespriser!$D358*G373))","v":0},{"$f":"IF((H373*Genanskaffelsespriser!$D358-(2009-H$3)/($C373+H374)*Genanskaffelsespriser!$D358*H373)<0,0,(H373*Genanskaffelsespriser!$D358-(2009-H$3)/($C373+H374)*Genanskaffelsespriser!$D358*H373))","v":0},{"$f":"IF((I373*Genanskaffelsespriser!$D358-(2009-I$3)/($C373+I374)*Genanskaffelsespriser!$D358*I373)<0,0,(I373*Genanskaffelsespriser!$D358-(2009-I$3)/($C373+I374)*Genanskaffelsespriser!$D358*I373))","v":0},{"$f":"IF((J373*Genanskaffelsespriser!$D358-(2009-J$3)/($C373+J374)*Genanskaffelsespriser!$D358*J373)<0,0,(J373*Genanskaffelsespriser!$D358-(2009-J$3)/($C373+J374)*Genanskaffelsespriser!$D358*J373))","v":144000},{"$f":"IF((K373*Genanskaffelsespriser!$D358-(2009-K$3)/($C373+K374)*Genanskaffelsespriser!$D358*K373)<0,0,(K373*Genanskaffelsespriser!$D358-(2009-K$3)/($C373+K374)*Genanskaffelsespriser!$D358*K373))","v":1343999.9999999995},{"$f":"IF((L373*Genanskaffelsespriser!$D358-(2009-L$3)/($C373+L374)*Genanskaffelsespriser!$D358*L373)<0,0,(L373*Genanskaffelsespriser!$D358-(2009-L$3)/($C373+L374)*Genanskaffelsespriser!$D358*L373))","v":2484000},{"$f":"IF((M373*Genanskaffelsespriser!$D358-(2009-M$3)/($C373+M374)*Genanskaffelsespriser!$D358*M373)<0,0,(M373*Genanskaffelsespriser!$D358-(2009-M$3)/($C373+M374)*Genanskaffelsespriser!$D358*M373))","v":0},{"$f":"IF((N373*Genanskaffelsespriser!$D358-(2009-N$3)/($C373+N374)*Genanskaffelsespriser!$D358*N373)<0,0,(N373*Genanskaffelsespriser!$D358-(2009-N$3)/($C373+N374)*Genanskaffelsespriser!$D358*N373))","v":0},{"$f":"IF((O373*Genanskaffelsespriser!$D358-(2009-O$3)/($C373+O374)*Genanskaffelsespriser!$D358*O373)<0,0,(O373*Genanskaffelsespriser!$D358-(2009-O$3)/($C373+O374)*Genanskaffelsespriser!$D358*O373))","v":0},{"$f":"IF((P373*Genanskaffelsespriser!$D358-(2009-P$3)/($C373+P374)*Genanskaffelsespriser!$D358*P373)<0,0,(P373*Genanskaffelsespriser!$D358-(2009-P$3)/($C373+P374)*Genanskaffelsespriser!$D358*P373))","v":0},{"$f":"IF((Q373*Genanskaffelsespriser!$D358-(2009-Q$3)/($C373+Q374)*Genanskaffelsespriser!$D358*Q373)<0,0,(Q373*Genanskaffelsespriser!$D358-(2009-Q$3)/($C373+Q374)*Genanskaffelsespriser!$D358*Q373))","v":0},{"$f":"IF((R373*Genanskaffelsespriser!$D358-(2009-R$3)/($C373+R374)*Genanskaffelsespriser!$D358*R373)<0,0,(R373*Genanskaffelsespriser!$D358-(2009-R$3)/($C373+R374)*Genanskaffelsespriser!$D358*R373))","v":0},{"$f":"IF((S373*Genanskaffelsespriser!$D358-(2009-S$3)/($C373+S374)*Genanskaffelsespriser!$D358*S373)<0,0,(S373*Genanskaffelsespriser!$D358-(2009-S$3)/($C373+S374)*Genanskaffelsespriser!$D358*S373))","v":0},{"$f":"IF((T373*Genanskaffelsespriser!$D358-(2009-T$3)/($C373+T374)*Genanskaffelsespriser!$D358*T373)<0,0,(T373*Genanskaffelsespriser!$D358-(2009-T$3)/($C373+T374)*Genanskaffelsespriser!$D358*T373))","v":0},{"$f":"IF((U373*Genanskaffelsespriser!$D358-(2009-U$3)/($C373+U374)*Genanskaffelsespriser!$D358*U373)<0,0,(U373*Genanskaffelsespriser!$D358-(2009-U$3)/($C373+U374)*Genanskaffelsespriser!$D358*U373))","v":0},{"$f":"IF((V373*Genanskaffelsespriser!$D358-(2009-V$3)/($C373+V374)*Genanskaffelsespriser!$D358*V373)<0,0,(V373*Genanskaffelsespriser!$D358-(2009-V$3)/($C373+V374)*Genanskaffelsespriser!$D358*V373))","v":0},{"$f":"IF((W373*Genanskaffelsespriser!$D358-(2009-W$3)/($C373+W374)*Genanskaffelsespriser!$D358*W373)<0,0,(W373*Genanskaffelsespriser!$D358-(2009-W$3)/($C373+W374)*Genanskaffelsespriser!$D358*W373))","v":0},{"$f":"IF((X373*Genanskaffelsespriser!$D358-(2009-X$3)/($C373+X374)*Genanskaffelsespriser!$D358*X373)<0,0,(X373*Genanskaffelsespriser!$D358-(2009-X$3)/($C373+X374)*Genanskaffelsespriser!$D358*X373))","v":0},{"$f":"IF((Y373*Genanskaffelsespriser!$D358-(2009-Y$3)/($C373+Y374)*Genanskaffelsespriser!$D358*Y373)<0,0,(Y373*Genanskaffelsespriser!$D358-(2009-Y$3)/($C373+Y374)*Genanskaffelsespriser!$D358*Y373))","v":0},{"$f":"+SUM(AA373:AV373)","v":3971999.9999999995},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA373","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB373","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC373","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD373","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE373","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF373","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG373","v":14822.881372609951},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH373","v":292383.38414155762},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI373","v":1170636.0134593451},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ373","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK373","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL373","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM373","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN373","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO373","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP373","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ373","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR373","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS373","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT373","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU373","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV373","v":0},{"$f":"+SUM(AX373:BS373)","v":1477842.2789735126},{"$f":"(AA373+AX373)/2","v":0},0,0,0,0,0,79411.440686304981,818191.69207077858,1827318.0067296727,0,{"$f":"(AK373+BH373)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU373+BR373)/2","v":0},0,{"$f":"+AVERAGE(AW373,BT373)","v":2724921.1394867562},9000]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B359","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E359","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D375*Genanskaffelsespriser!$D359-(2009-D$3)/($C375+D376)*Genanskaffelsespriser!$D359*D375)<0,0,(D375*Genanskaffelsespriser!$D359-(2009-D$3)/($C375+D376)*Genanskaffelsespriser!$D359*D375))","v":0},{"$f":"IF((E375*Genanskaffelsespriser!$D359-(2009-E$3)/($C375+E376)*Genanskaffelsespriser!$D359*E375)<0,0,(E375*Genanskaffelsespriser!$D359-(2009-E$3)/($C375+E376)*Genanskaffelsespriser!$D359*E375))","v":0},{"$f":"IF((F375*Genanskaffelsespriser!$D359-(2009-F$3)/($C375+F376)*Genanskaffelsespriser!$D359*F375)<0,0,(F375*Genanskaffelsespriser!$D359-(2009-F$3)/($C375+F376)*Genanskaffelsespriser!$D359*F375))","v":0},{"$f":"IF((G375*Genanskaffelsespriser!$D359-(2009-G$3)/($C375+G376)*Genanskaffelsespriser!$D359*G375)<0,0,(G375*Genanskaffelsespriser!$D359-(2009-G$3)/($C375+G376)*Genanskaffelsespriser!$D359*G375))","v":0},{"$f":"IF((H375*Genanskaffelsespriser!$D359-(2009-H$3)/($C375+H376)*Genanskaffelsespriser!$D359*H375)<0,0,(H375*Genanskaffelsespriser!$D359-(2009-H$3)/($C375+H376)*Genanskaffelsespriser!$D359*H375))","v":0},{"$f":"IF((I375*Genanskaffelsespriser!$D359-(2009-I$3)/($C375+I376)*Genanskaffelsespriser!$D359*I375)<0,0,(I375*Genanskaffelsespriser!$D359-(2009-I$3)/($C375+I376)*Genanskaffelsespriser!$D359*I375))","v":0},{"$f":"IF((J375*Genanskaffelsespriser!$D359-(2009-J$3)/($C375+J376)*Genanskaffelsespriser!$D359*J375)<0,0,(J375*Genanskaffelsespriser!$D359-(2009-J$3)/($C375+J376)*Genanskaffelsespriser!$D359*J375))","v":0},{"$f":"IF((K375*Genanskaffelsespriser!$D359-(2009-K$3)/($C375+K376)*Genanskaffelsespriser!$D359*K375)<0,0,(K375*Genanskaffelsespriser!$D359-(2009-K$3)/($C375+K376)*Genanskaffelsespriser!$D359*K375))","v":0},{"$f":"IF((L375*Genanskaffelsespriser!$D359-(2009-L$3)/($C375+L376)*Genanskaffelsespriser!$D359*L375)<0,0,(L375*Genanskaffelsespriser!$D359-(2009-L$3)/($C375+L376)*Genanskaffelsespriser!$D359*L375))","v":0},{"$f":"IF((M375*Genanskaffelsespriser!$D359-(2009-M$3)/($C375+M376)*Genanskaffelsespriser!$D359*M375)<0,0,(M375*Genanskaffelsespriser!$D359-(2009-M$3)/($C375+M376)*Genanskaffelsespriser!$D359*M375))","v":0},{"$f":"IF((N375*Genanskaffelsespriser!$D359-(2009-N$3)/($C375+N376)*Genanskaffelsespriser!$D359*N375)<0,0,(N375*Genanskaffelsespriser!$D359-(2009-N$3)/($C375+N376)*Genanskaffelsespriser!$D359*N375))","v":0},{"$f":"IF((O375*Genanskaffelsespriser!$D359-(2009-O$3)/($C375+O376)*Genanskaffelsespriser!$D359*O375)<0,0,(O375*Genanskaffelsespriser!$D359-(2009-O$3)/($C375+O376)*Genanskaffelsespriser!$D359*O375))","v":0},{"$f":"IF((P375*Genanskaffelsespriser!$D359-(2009-P$3)/($C375+P376)*Genanskaffelsespriser!$D359*P375)<0,0,(P375*Genanskaffelsespriser!$D359-(2009-P$3)/($C375+P376)*Genanskaffelsespriser!$D359*P375))","v":0},{"$f":"IF((Q375*Genanskaffelsespriser!$D359-(2009-Q$3)/($C375+Q376)*Genanskaffelsespriser!$D359*Q375)<0,0,(Q375*Genanskaffelsespriser!$D359-(2009-Q$3)/($C375+Q376)*Genanskaffelsespriser!$D359*Q375))","v":0},{"$f":"IF((R375*Genanskaffelsespriser!$D359-(2009-R$3)/($C375+R376)*Genanskaffelsespriser!$D359*R375)<0,0,(R375*Genanskaffelsespriser!$D359-(2009-R$3)/($C375+R376)*Genanskaffelsespriser!$D359*R375))","v":0},{"$f":"IF((S375*Genanskaffelsespriser!$D359-(2009-S$3)/($C375+S376)*Genanskaffelsespriser!$D359*S375)<0,0,(S375*Genanskaffelsespriser!$D359-(2009-S$3)/($C375+S376)*Genanskaffelsespriser!$D359*S375))","v":0},{"$f":"IF((T375*Genanskaffelsespriser!$D359-(2009-T$3)/($C375+T376)*Genanskaffelsespriser!$D359*T375)<0,0,(T375*Genanskaffelsespriser!$D359-(2009-T$3)/($C375+T376)*Genanskaffelsespriser!$D359*T375))","v":0},{"$f":"IF((U375*Genanskaffelsespriser!$D359-(2009-U$3)/($C375+U376)*Genanskaffelsespriser!$D359*U375)<0,0,(U375*Genanskaffelsespriser!$D359-(2009-U$3)/($C375+U376)*Genanskaffelsespriser!$D359*U375))","v":0},{"$f":"IF((V375*Genanskaffelsespriser!$D359-(2009-V$3)/($C375+V376)*Genanskaffelsespriser!$D359*V375)<0,0,(V375*Genanskaffelsespriser!$D359-(2009-V$3)/($C375+V376)*Genanskaffelsespriser!$D359*V375))","v":0},{"$f":"IF((W375*Genanskaffelsespriser!$D359-(2009-W$3)/($C375+W376)*Genanskaffelsespriser!$D359*W375)<0,0,(W375*Genanskaffelsespriser!$D359-(2009-W$3)/($C375+W376)*Genanskaffelsespriser!$D359*W375))","v":0},{"$f":"IF((X375*Genanskaffelsespriser!$D359-(2009-X$3)/($C375+X376)*Genanskaffelsespriser!$D359*X375)<0,0,(X375*Genanskaffelsespriser!$D359-(2009-X$3)/($C375+X376)*Genanskaffelsespriser!$D359*X375))","v":0},{"$f":"IF((Y375*Genanskaffelsespriser!$D359-(2009-Y$3)/($C375+Y376)*Genanskaffelsespriser!$D359*Y375)<0,0,(Y375*Genanskaffelsespriser!$D359-(2009-Y$3)/($C375+Y376)*Genanskaffelsespriser!$D359*Y375))","v":0},{"$f":"+SUM(AA375:AV375)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA375","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB375","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC375","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD375","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE375","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF375","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG375","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH375","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI375","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ375","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK375","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL375","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM375","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN375","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO375","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP375","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ375","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR375","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS375","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT375","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU375","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV375","v":0},{"$f":"+SUM(AX375:BS375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW375,BT375)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B360","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E360","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D377*Genanskaffelsespriser!$D360-(2009-D$3)/($C377+D378)*Genanskaffelsespriser!$D360*D377)<0,0,(D377*Genanskaffelsespriser!$D360-(2009-D$3)/($C377+D378)*Genanskaffelsespriser!$D360*D377))","v":0},{"$f":"IF((E377*Genanskaffelsespriser!$D360-(2009-E$3)/($C377+E378)*Genanskaffelsespriser!$D360*E377)<0,0,(E377*Genanskaffelsespriser!$D360-(2009-E$3)/($C377+E378)*Genanskaffelsespriser!$D360*E377))","v":0},{"$f":"IF((F377*Genanskaffelsespriser!$D360-(2009-F$3)/($C377+F378)*Genanskaffelsespriser!$D360*F377)<0,0,(F377*Genanskaffelsespriser!$D360-(2009-F$3)/($C377+F378)*Genanskaffelsespriser!$D360*F377))","v":0},{"$f":"IF((G377*Genanskaffelsespriser!$D360-(2009-G$3)/($C377+G378)*Genanskaffelsespriser!$D360*G377)<0,0,(G377*Genanskaffelsespriser!$D360-(2009-G$3)/($C377+G378)*Genanskaffelsespriser!$D360*G377))","v":0},{"$f":"IF((H377*Genanskaffelsespriser!$D360-(2009-H$3)/($C377+H378)*Genanskaffelsespriser!$D360*H377)<0,0,(H377*Genanskaffelsespriser!$D360-(2009-H$3)/($C377+H378)*Genanskaffelsespriser!$D360*H377))","v":0},{"$f":"IF((I377*Genanskaffelsespriser!$D360-(2009-I$3)/($C377+I378)*Genanskaffelsespriser!$D360*I377)<0,0,(I377*Genanskaffelsespriser!$D360-(2009-I$3)/($C377+I378)*Genanskaffelsespriser!$D360*I377))","v":0},{"$f":"IF((J377*Genanskaffelsespriser!$D360-(2009-J$3)/($C377+J378)*Genanskaffelsespriser!$D360*J377)<0,0,(J377*Genanskaffelsespriser!$D360-(2009-J$3)/($C377+J378)*Genanskaffelsespriser!$D360*J377))","v":0},{"$f":"IF((K377*Genanskaffelsespriser!$D360-(2009-K$3)/($C377+K378)*Genanskaffelsespriser!$D360*K377)<0,0,(K377*Genanskaffelsespriser!$D360-(2009-K$3)/($C377+K378)*Genanskaffelsespriser!$D360*K377))","v":0},{"$f":"IF((L377*Genanskaffelsespriser!$D360-(2009-L$3)/($C377+L378)*Genanskaffelsespriser!$D360*L377)<0,0,(L377*Genanskaffelsespriser!$D360-(2009-L$3)/($C377+L378)*Genanskaffelsespriser!$D360*L377))","v":0},{"$f":"IF((M377*Genanskaffelsespriser!$D360-(2009-M$3)/($C377+M378)*Genanskaffelsespriser!$D360*M377)<0,0,(M377*Genanskaffelsespriser!$D360-(2009-M$3)/($C377+M378)*Genanskaffelsespriser!$D360*M377))","v":0},{"$f":"IF((N377*Genanskaffelsespriser!$D360-(2009-N$3)/($C377+N378)*Genanskaffelsespriser!$D360*N377)<0,0,(N377*Genanskaffelsespriser!$D360-(2009-N$3)/($C377+N378)*Genanskaffelsespriser!$D360*N377))","v":0},{"$f":"IF((O377*Genanskaffelsespriser!$D360-(2009-O$3)/($C377+O378)*Genanskaffelsespriser!$D360*O377)<0,0,(O377*Genanskaffelsespriser!$D360-(2009-O$3)/($C377+O378)*Genanskaffelsespriser!$D360*O377))","v":0},{"$f":"IF((P377*Genanskaffelsespriser!$D360-(2009-P$3)/($C377+P378)*Genanskaffelsespriser!$D360*P377)<0,0,(P377*Genanskaffelsespriser!$D360-(2009-P$3)/($C377+P378)*Genanskaffelsespriser!$D360*P377))","v":0},{"$f":"IF((Q377*Genanskaffelsespriser!$D360-(2009-Q$3)/($C377+Q378)*Genanskaffelsespriser!$D360*Q377)<0,0,(Q377*Genanskaffelsespriser!$D360-(2009-Q$3)/($C377+Q378)*Genanskaffelsespriser!$D360*Q377))","v":0},{"$f":"IF((R377*Genanskaffelsespriser!$D360-(2009-R$3)/($C377+R378)*Genanskaffelsespriser!$D360*R377)<0,0,(R377*Genanskaffelsespriser!$D360-(2009-R$3)/($C377+R378)*Genanskaffelsespriser!$D360*R377))","v":0},{"$f":"IF((S377*Genanskaffelsespriser!$D360-(2009-S$3)/($C377+S378)*Genanskaffelsespriser!$D360*S377)<0,0,(S377*Genanskaffelsespriser!$D360-(2009-S$3)/($C377+S378)*Genanskaffelsespriser!$D360*S377))","v":0},{"$f":"IF((T377*Genanskaffelsespriser!$D360-(2009-T$3)/($C377+T378)*Genanskaffelsespriser!$D360*T377)<0,0,(T377*Genanskaffelsespriser!$D360-(2009-T$3)/($C377+T378)*Genanskaffelsespriser!$D360*T377))","v":0},{"$f":"IF((U377*Genanskaffelsespriser!$D360-(2009-U$3)/($C377+U378)*Genanskaffelsespriser!$D360*U377)<0,0,(U377*Genanskaffelsespriser!$D360-(2009-U$3)/($C377+U378)*Genanskaffelsespriser!$D360*U377))","v":0},{"$f":"IF((V377*Genanskaffelsespriser!$D360-(2009-V$3)/($C377+V378)*Genanskaffelsespriser!$D360*V377)<0,0,(V377*Genanskaffelsespriser!$D360-(2009-V$3)/($C377+V378)*Genanskaffelsespriser!$D360*V377))","v":0},{"$f":"IF((W377*Genanskaffelsespriser!$D360-(2009-W$3)/($C377+W378)*Genanskaffelsespriser!$D360*W377)<0,0,(W377*Genanskaffelsespriser!$D360-(2009-W$3)/($C377+W378)*Genanskaffelsespriser!$D360*W377))","v":0},{"$f":"IF((X377*Genanskaffelsespriser!$D360-(2009-X$3)/($C377+X378)*Genanskaffelsespriser!$D360*X377)<0,0,(X377*Genanskaffelsespriser!$D360-(2009-X$3)/($C377+X378)*Genanskaffelsespriser!$D360*X377))","v":0},{"$f":"IF((Y377*Genanskaffelsespriser!$D360-(2009-Y$3)/($C377+Y378)*Genanskaffelsespriser!$D360*Y377)<0,0,(Y377*Genanskaffelsespriser!$D360-(2009-Y$3)/($C377+Y378)*Genanskaffelsespriser!$D360*Y377))","v":0},{"$f":"+SUM(AA377:AV377)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA377","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB377","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC377","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD377","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE377","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF377","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG377","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH377","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI377","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ377","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK377","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL377","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM377","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN377","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO377","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP377","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ377","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR377","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS377","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT377","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU377","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV377","v":0},{"$f":"+SUM(AX377:BS377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW377,BT377)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B361","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E361","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D379*Genanskaffelsespriser!$D361-(2009-D$3)/($C379+D380)*Genanskaffelsespriser!$D361*D379)<0,0,(D379*Genanskaffelsespriser!$D361-(2009-D$3)/($C379+D380)*Genanskaffelsespriser!$D361*D379))","v":0},{"$f":"IF((E379*Genanskaffelsespriser!$D361-(2009-E$3)/($C379+E380)*Genanskaffelsespriser!$D361*E379)<0,0,(E379*Genanskaffelsespriser!$D361-(2009-E$3)/($C379+E380)*Genanskaffelsespriser!$D361*E379))","v":0},{"$f":"IF((F379*Genanskaffelsespriser!$D361-(2009-F$3)/($C379+F380)*Genanskaffelsespriser!$D361*F379)<0,0,(F379*Genanskaffelsespriser!$D361-(2009-F$3)/($C379+F380)*Genanskaffelsespriser!$D361*F379))","v":0},{"$f":"IF((G379*Genanskaffelsespriser!$D361-(2009-G$3)/($C379+G380)*Genanskaffelsespriser!$D361*G379)<0,0,(G379*Genanskaffelsespriser!$D361-(2009-G$3)/($C379+G380)*Genanskaffelsespriser!$D361*G379))","v":0},{"$f":"IF((H379*Genanskaffelsespriser!$D361-(2009-H$3)/($C379+H380)*Genanskaffelsespriser!$D361*H379)<0,0,(H379*Genanskaffelsespriser!$D361-(2009-H$3)/($C379+H380)*Genanskaffelsespriser!$D361*H379))","v":0},{"$f":"IF((I379*Genanskaffelsespriser!$D361-(2009-I$3)/($C379+I380)*Genanskaffelsespriser!$D361*I379)<0,0,(I379*Genanskaffelsespriser!$D361-(2009-I$3)/($C379+I380)*Genanskaffelsespriser!$D361*I379))","v":0},{"$f":"IF((J379*Genanskaffelsespriser!$D361-(2009-J$3)/($C379+J380)*Genanskaffelsespriser!$D361*J379)<0,0,(J379*Genanskaffelsespriser!$D361-(2009-J$3)/($C379+J380)*Genanskaffelsespriser!$D361*J379))","v":0},{"$f":"IF((K379*Genanskaffelsespriser!$D361-(2009-K$3)/($C379+K380)*Genanskaffelsespriser!$D361*K379)<0,0,(K379*Genanskaffelsespriser!$D361-(2009-K$3)/($C379+K380)*Genanskaffelsespriser!$D361*K379))","v":0},{"$f":"IF((L379*Genanskaffelsespriser!$D361-(2009-L$3)/($C379+L380)*Genanskaffelsespriser!$D361*L379)<0,0,(L379*Genanskaffelsespriser!$D361-(2009-L$3)/($C379+L380)*Genanskaffelsespriser!$D361*L379))","v":0},{"$f":"IF((M379*Genanskaffelsespriser!$D361-(2009-M$3)/($C379+M380)*Genanskaffelsespriser!$D361*M379)<0,0,(M379*Genanskaffelsespriser!$D361-(2009-M$3)/($C379+M380)*Genanskaffelsespriser!$D361*M379))","v":0},{"$f":"IF((N379*Genanskaffelsespriser!$D361-(2009-N$3)/($C379+N380)*Genanskaffelsespriser!$D361*N379)<0,0,(N379*Genanskaffelsespriser!$D361-(2009-N$3)/($C379+N380)*Genanskaffelsespriser!$D361*N379))","v":0},{"$f":"IF((O379*Genanskaffelsespriser!$D361-(2009-O$3)/($C379+O380)*Genanskaffelsespriser!$D361*O379)<0,0,(O379*Genanskaffelsespriser!$D361-(2009-O$3)/($C379+O380)*Genanskaffelsespriser!$D361*O379))","v":0},{"$f":"IF((P379*Genanskaffelsespriser!$D361-(2009-P$3)/($C379+P380)*Genanskaffelsespriser!$D361*P379)<0,0,(P379*Genanskaffelsespriser!$D361-(2009-P$3)/($C379+P380)*Genanskaffelsespriser!$D361*P379))","v":0},{"$f":"IF((Q379*Genanskaffelsespriser!$D361-(2009-Q$3)/($C379+Q380)*Genanskaffelsespriser!$D361*Q379)<0,0,(Q379*Genanskaffelsespriser!$D361-(2009-Q$3)/($C379+Q380)*Genanskaffelsespriser!$D361*Q379))","v":0},{"$f":"IF((R379*Genanskaffelsespriser!$D361-(2009-R$3)/($C379+R380)*Genanskaffelsespriser!$D361*R379)<0,0,(R379*Genanskaffelsespriser!$D361-(2009-R$3)/($C379+R380)*Genanskaffelsespriser!$D361*R379))","v":0},{"$f":"IF((S379*Genanskaffelsespriser!$D361-(2009-S$3)/($C379+S380)*Genanskaffelsespriser!$D361*S379)<0,0,(S379*Genanskaffelsespriser!$D361-(2009-S$3)/($C379+S380)*Genanskaffelsespriser!$D361*S379))","v":0},{"$f":"IF((T379*Genanskaffelsespriser!$D361-(2009-T$3)/($C379+T380)*Genanskaffelsespriser!$D361*T379)<0,0,(T379*Genanskaffelsespriser!$D361-(2009-T$3)/($C379+T380)*Genanskaffelsespriser!$D361*T379))","v":0},{"$f":"IF((U379*Genanskaffelsespriser!$D361-(2009-U$3)/($C379+U380)*Genanskaffelsespriser!$D361*U379)<0,0,(U379*Genanskaffelsespriser!$D361-(2009-U$3)/($C379+U380)*Genanskaffelsespriser!$D361*U379))","v":0},{"$f":"IF((V379*Genanskaffelsespriser!$D361-(2009-V$3)/($C379+V380)*Genanskaffelsespriser!$D361*V379)<0,0,(V379*Genanskaffelsespriser!$D361-(2009-V$3)/($C379+V380)*Genanskaffelsespriser!$D361*V379))","v":0},{"$f":"IF((W379*Genanskaffelsespriser!$D361-(2009-W$3)/($C379+W380)*Genanskaffelsespriser!$D361*W379)<0,0,(W379*Genanskaffelsespriser!$D361-(2009-W$3)/($C379+W380)*Genanskaffelsespriser!$D361*W379))","v":0},{"$f":"IF((X379*Genanskaffelsespriser!$D361-(2009-X$3)/($C379+X380)*Genanskaffelsespriser!$D361*X379)<0,0,(X379*Genanskaffelsespriser!$D361-(2009-X$3)/($C379+X380)*Genanskaffelsespriser!$D361*X379))","v":0},{"$f":"IF((Y379*Genanskaffelsespriser!$D361-(2009-Y$3)/($C379+Y380)*Genanskaffelsespriser!$D361*Y379)<0,0,(Y379*Genanskaffelsespriser!$D361-(2009-Y$3)/($C379+Y380)*Genanskaffelsespriser!$D361*Y379))","v":0},{"$f":"+SUM(AA379:AV379)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA379","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB379","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC379","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD379","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE379","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF379","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG379","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH379","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI379","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ379","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK379","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL379","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM379","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN379","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO379","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP379","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ379","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR379","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS379","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT379","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU379","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV379","v":0},{"$f":"+SUM(AX379:BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW379,BT379)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW382:AW389)","v":4276800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT382:BT389)","v":1632194.3112502536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ382:CQ389)","v":2954497.1556251268},0]
[{"$f":"+Genanskaffelsespriser!B363","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E363","v":50},0,0,0,0,0,0,500,{"$f":"1500+500+1500+1500","v":5000},1000,2000,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D382*Genanskaffelsespriser!$D363-(2009-D$3)/($C382+D383)*Genanskaffelsespriser!$D363*D382)<0,0,(D382*Genanskaffelsespriser!$D363-(2009-D$3)/($C382+D383)*Genanskaffelsespriser!$D363*D382))","v":0},{"$f":"IF((E382*Genanskaffelsespriser!$D363-(2009-E$3)/($C382+E383)*Genanskaffelsespriser!$D363*E382)<0,0,(E382*Genanskaffelsespriser!$D363-(2009-E$3)/($C382+E383)*Genanskaffelsespriser!$D363*E382))","v":0},{"$f":"IF((F382*Genanskaffelsespriser!$D363-(2009-F$3)/($C382+F383)*Genanskaffelsespriser!$D363*F382)<0,0,(F382*Genanskaffelsespriser!$D363-(2009-F$3)/($C382+F383)*Genanskaffelsespriser!$D363*F382))","v":0},{"$f":"IF((G382*Genanskaffelsespriser!$D363-(2009-G$3)/($C382+G383)*Genanskaffelsespriser!$D363*G382)<0,0,(G382*Genanskaffelsespriser!$D363-(2009-G$3)/($C382+G383)*Genanskaffelsespriser!$D363*G382))","v":0},{"$f":"IF((H382*Genanskaffelsespriser!$D363-(2009-H$3)/($C382+H383)*Genanskaffelsespriser!$D363*H382)<0,0,(H382*Genanskaffelsespriser!$D363-(2009-H$3)/($C382+H383)*Genanskaffelsespriser!$D363*H382))","v":0},{"$f":"IF((I382*Genanskaffelsespriser!$D363-(2009-I$3)/($C382+I383)*Genanskaffelsespriser!$D363*I382)<0,0,(I382*Genanskaffelsespriser!$D363-(2009-I$3)/($C382+I383)*Genanskaffelsespriser!$D363*I382))","v":0},{"$f":"IF((J382*Genanskaffelsespriser!$D363-(2009-J$3)/($C382+J383)*Genanskaffelsespriser!$D363*J382)<0,0,(J382*Genanskaffelsespriser!$D363-(2009-J$3)/($C382+J383)*Genanskaffelsespriser!$D363*J382))","v":79200},{"$f":"IF((K382*Genanskaffelsespriser!$D363-(2009-K$3)/($C382+K383)*Genanskaffelsespriser!$D363*K382)<0,0,(K382*Genanskaffelsespriser!$D363-(2009-K$3)/($C382+K383)*Genanskaffelsespriser!$D363*K382))","v":2112000},{"$f":"IF((L382*Genanskaffelsespriser!$D363-(2009-L$3)/($C382+L383)*Genanskaffelsespriser!$D363*L382)<0,0,(L382*Genanskaffelsespriser!$D363-(2009-L$3)/($C382+L383)*Genanskaffelsespriser!$D363*L382))","v":607199.99999999988},{"$f":"IF((M382*Genanskaffelsespriser!$D363-(2009-M$3)/($C382+M383)*Genanskaffelsespriser!$D363*M382)<0,0,(M382*Genanskaffelsespriser!$D363-(2009-M$3)/($C382+M383)*Genanskaffelsespriser!$D363*M382))","v":1478400},{"$f":"IF((N382*Genanskaffelsespriser!$D363-(2009-N$3)/($C382+N383)*Genanskaffelsespriser!$D363*N382)<0,0,(N382*Genanskaffelsespriser!$D363-(2009-N$3)/($C382+N383)*Genanskaffelsespriser!$D363*N382))","v":0},{"$f":"IF((O382*Genanskaffelsespriser!$D363-(2009-O$3)/($C382+O383)*Genanskaffelsespriser!$D363*O382)<0,0,(O382*Genanskaffelsespriser!$D363-(2009-O$3)/($C382+O383)*Genanskaffelsespriser!$D363*O382))","v":0},{"$f":"IF((P382*Genanskaffelsespriser!$D363-(2009-P$3)/($C382+P383)*Genanskaffelsespriser!$D363*P382)<0,0,(P382*Genanskaffelsespriser!$D363-(2009-P$3)/($C382+P383)*Genanskaffelsespriser!$D363*P382))","v":0},{"$f":"IF((Q382*Genanskaffelsespriser!$D363-(2009-Q$3)/($C382+Q383)*Genanskaffelsespriser!$D363*Q382)<0,0,(Q382*Genanskaffelsespriser!$D363-(2009-Q$3)/($C382+Q383)*Genanskaffelsespriser!$D363*Q382))","v":0},{"$f":"IF((R382*Genanskaffelsespriser!$D363-(2009-R$3)/($C382+R383)*Genanskaffelsespriser!$D363*R382)<0,0,(R382*Genanskaffelsespriser!$D363-(2009-R$3)/($C382+R383)*Genanskaffelsespriser!$D363*R382))","v":0},{"$f":"IF((S382*Genanskaffelsespriser!$D363-(2009-S$3)/($C382+S383)*Genanskaffelsespriser!$D363*S382)<0,0,(S382*Genanskaffelsespriser!$D363-(2009-S$3)/($C382+S383)*Genanskaffelsespriser!$D363*S382))","v":0},{"$f":"IF((T382*Genanskaffelsespriser!$D363-(2009-T$3)/($C382+T383)*Genanskaffelsespriser!$D363*T382)<0,0,(T382*Genanskaffelsespriser!$D363-(2009-T$3)/($C382+T383)*Genanskaffelsespriser!$D363*T382))","v":0},{"$f":"IF((U382*Genanskaffelsespriser!$D363-(2009-U$3)/($C382+U383)*Genanskaffelsespriser!$D363*U382)<0,0,(U382*Genanskaffelsespriser!$D363-(2009-U$3)/($C382+U383)*Genanskaffelsespriser!$D363*U382))","v":0},{"$f":"IF((V382*Genanskaffelsespriser!$D363-(2009-V$3)/($C382+V383)*Genanskaffelsespriser!$D363*V382)<0,0,(V382*Genanskaffelsespriser!$D363-(2009-V$3)/($C382+V383)*Genanskaffelsespriser!$D363*V382))","v":0},{"$f":"IF((W382*Genanskaffelsespriser!$D363-(2009-W$3)/($C382+W383)*Genanskaffelsespriser!$D363*W382)<0,0,(W382*Genanskaffelsespriser!$D363-(2009-W$3)/($C382+W383)*Genanskaffelsespriser!$D363*W382))","v":0},{"$f":"IF((X382*Genanskaffelsespriser!$D363-(2009-X$3)/($C382+X383)*Genanskaffelsespriser!$D363*X382)<0,0,(X382*Genanskaffelsespriser!$D363-(2009-X$3)/($C382+X383)*Genanskaffelsespriser!$D363*X382))","v":0},{"$f":"IF((Y382*Genanskaffelsespriser!$D363-(2009-Y$3)/($C382+Y383)*Genanskaffelsespriser!$D363*Y382)<0,0,(Y382*Genanskaffelsespriser!$D363-(2009-Y$3)/($C382+Y383)*Genanskaffelsespriser!$D363*Y382))","v":0},{"$f":"+SUM(AA382:AV382)","v":4276800},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA382","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB382","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC382","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD382","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE382","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF382","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG382","v":8152.584754935473},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH382","v":459459.60365101928},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI382","v":286155.46995672875},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ382","v":878426.65288757021},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK382","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL382","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM382","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN382","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO382","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP382","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ382","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR382","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS382","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT382","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU382","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV382","v":0},{"$f":"+SUM(AX382:BS382)","v":1632194.3112502536},{"$f":"(AA382+AX382)/2","v":0},0,0,0,0,0,43676.292377467733,1285729.8018255096,446677.73497836431,1178413.3264437851,{"$f":"(AK382+BH382)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU382+BR382)/2","v":0},0,{"$f":"+AVERAGE(AW382,BT382)","v":2954497.1556251268},8500]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B364","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E364","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D384*Genanskaffelsespriser!$D364-(2009-D$3)/($C384+D385)*Genanskaffelsespriser!$D364*D384)<0,0,(D384*Genanskaffelsespriser!$D364-(2009-D$3)/($C384+D385)*Genanskaffelsespriser!$D364*D384))","v":0},{"$f":"IF((E384*Genanskaffelsespriser!$D364-(2009-E$3)/($C384+E385)*Genanskaffelsespriser!$D364*E384)<0,0,(E384*Genanskaffelsespriser!$D364-(2009-E$3)/($C384+E385)*Genanskaffelsespriser!$D364*E384))","v":0},{"$f":"IF((F384*Genanskaffelsespriser!$D364-(2009-F$3)/($C384+F385)*Genanskaffelsespriser!$D364*F384)<0,0,(F384*Genanskaffelsespriser!$D364-(2009-F$3)/($C384+F385)*Genanskaffelsespriser!$D364*F384))","v":0},{"$f":"IF((G384*Genanskaffelsespriser!$D364-(2009-G$3)/($C384+G385)*Genanskaffelsespriser!$D364*G384)<0,0,(G384*Genanskaffelsespriser!$D364-(2009-G$3)/($C384+G385)*Genanskaffelsespriser!$D364*G384))","v":0},{"$f":"IF((H384*Genanskaffelsespriser!$D364-(2009-H$3)/($C384+H385)*Genanskaffelsespriser!$D364*H384)<0,0,(H384*Genanskaffelsespriser!$D364-(2009-H$3)/($C384+H385)*Genanskaffelsespriser!$D364*H384))","v":0},{"$f":"IF((I384*Genanskaffelsespriser!$D364-(2009-I$3)/($C384+I385)*Genanskaffelsespriser!$D364*I384)<0,0,(I384*Genanskaffelsespriser!$D364-(2009-I$3)/($C384+I385)*Genanskaffelsespriser!$D364*I384))","v":0},{"$f":"IF((J384*Genanskaffelsespriser!$D364-(2009-J$3)/($C384+J385)*Genanskaffelsespriser!$D364*J384)<0,0,(J384*Genanskaffelsespriser!$D364-(2009-J$3)/($C384+J385)*Genanskaffelsespriser!$D364*J384))","v":0},{"$f":"IF((K384*Genanskaffelsespriser!$D364-(2009-K$3)/($C384+K385)*Genanskaffelsespriser!$D364*K384)<0,0,(K384*Genanskaffelsespriser!$D364-(2009-K$3)/($C384+K385)*Genanskaffelsespriser!$D364*K384))","v":0},{"$f":"IF((L384*Genanskaffelsespriser!$D364-(2009-L$3)/($C384+L385)*Genanskaffelsespriser!$D364*L384)<0,0,(L384*Genanskaffelsespriser!$D364-(2009-L$3)/($C384+L385)*Genanskaffelsespriser!$D364*L384))","v":0},{"$f":"IF((M384*Genanskaffelsespriser!$D364-(2009-M$3)/($C384+M385)*Genanskaffelsespriser!$D364*M384)<0,0,(M384*Genanskaffelsespriser!$D364-(2009-M$3)/($C384+M385)*Genanskaffelsespriser!$D364*M384))","v":0},{"$f":"IF((N384*Genanskaffelsespriser!$D364-(2009-N$3)/($C384+N385)*Genanskaffelsespriser!$D364*N384)<0,0,(N384*Genanskaffelsespriser!$D364-(2009-N$3)/($C384+N385)*Genanskaffelsespriser!$D364*N384))","v":0},{"$f":"IF((O384*Genanskaffelsespriser!$D364-(2009-O$3)/($C384+O385)*Genanskaffelsespriser!$D364*O384)<0,0,(O384*Genanskaffelsespriser!$D364-(2009-O$3)/($C384+O385)*Genanskaffelsespriser!$D364*O384))","v":0},{"$f":"IF((P384*Genanskaffelsespriser!$D364-(2009-P$3)/($C384+P385)*Genanskaffelsespriser!$D364*P384)<0,0,(P384*Genanskaffelsespriser!$D364-(2009-P$3)/($C384+P385)*Genanskaffelsespriser!$D364*P384))","v":0},{"$f":"IF((Q384*Genanskaffelsespriser!$D364-(2009-Q$3)/($C384+Q385)*Genanskaffelsespriser!$D364*Q384)<0,0,(Q384*Genanskaffelsespriser!$D364-(2009-Q$3)/($C384+Q385)*Genanskaffelsespriser!$D364*Q384))","v":0},{"$f":"IF((R384*Genanskaffelsespriser!$D364-(2009-R$3)/($C384+R385)*Genanskaffelsespriser!$D364*R384)<0,0,(R384*Genanskaffelsespriser!$D364-(2009-R$3)/($C384+R385)*Genanskaffelsespriser!$D364*R384))","v":0},{"$f":"IF((S384*Genanskaffelsespriser!$D364-(2009-S$3)/($C384+S385)*Genanskaffelsespriser!$D364*S384)<0,0,(S384*Genanskaffelsespriser!$D364-(2009-S$3)/($C384+S385)*Genanskaffelsespriser!$D364*S384))","v":0},{"$f":"IF((T384*Genanskaffelsespriser!$D364-(2009-T$3)/($C384+T385)*Genanskaffelsespriser!$D364*T384)<0,0,(T384*Genanskaffelsespriser!$D364-(2009-T$3)/($C384+T385)*Genanskaffelsespriser!$D364*T384))","v":0},{"$f":"IF((U384*Genanskaffelsespriser!$D364-(2009-U$3)/($C384+U385)*Genanskaffelsespriser!$D364*U384)<0,0,(U384*Genanskaffelsespriser!$D364-(2009-U$3)/($C384+U385)*Genanskaffelsespriser!$D364*U384))","v":0},{"$f":"IF((V384*Genanskaffelsespriser!$D364-(2009-V$3)/($C384+V385)*Genanskaffelsespriser!$D364*V384)<0,0,(V384*Genanskaffelsespriser!$D364-(2009-V$3)/($C384+V385)*Genanskaffelsespriser!$D364*V384))","v":0},{"$f":"IF((W384*Genanskaffelsespriser!$D364-(2009-W$3)/($C384+W385)*Genanskaffelsespriser!$D364*W384)<0,0,(W384*Genanskaffelsespriser!$D364-(2009-W$3)/($C384+W385)*Genanskaffelsespriser!$D364*W384))","v":0},{"$f":"IF((X384*Genanskaffelsespriser!$D364-(2009-X$3)/($C384+X385)*Genanskaffelsespriser!$D364*X384)<0,0,(X384*Genanskaffelsespriser!$D364-(2009-X$3)/($C384+X385)*Genanskaffelsespriser!$D364*X384))","v":0},{"$f":"IF((Y384*Genanskaffelsespriser!$D364-(2009-Y$3)/($C384+Y385)*Genanskaffelsespriser!$D364*Y384)<0,0,(Y384*Genanskaffelsespriser!$D364-(2009-Y$3)/($C384+Y385)*Genanskaffelsespriser!$D364*Y384))","v":0},{"$f":"+SUM(AA384:AV384)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA384","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB384","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC384","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD384","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE384","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF384","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG384","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH384","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI384","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ384","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK384","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL384","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM384","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN384","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO384","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP384","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ384","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR384","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS384","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT384","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU384","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV384","v":0},{"$f":"+SUM(AX384:BS384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW384,BT384)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B365","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E365","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D386*Genanskaffelsespriser!$D365-(2009-D$3)/($C386+D387)*Genanskaffelsespriser!$D365*D386)<0,0,(D386*Genanskaffelsespriser!$D365-(2009-D$3)/($C386+D387)*Genanskaffelsespriser!$D365*D386))","v":0},{"$f":"IF((E386*Genanskaffelsespriser!$D365-(2009-E$3)/($C386+E387)*Genanskaffelsespriser!$D365*E386)<0,0,(E386*Genanskaffelsespriser!$D365-(2009-E$3)/($C386+E387)*Genanskaffelsespriser!$D365*E386))","v":0},{"$f":"IF((F386*Genanskaffelsespriser!$D365-(2009-F$3)/($C386+F387)*Genanskaffelsespriser!$D365*F386)<0,0,(F386*Genanskaffelsespriser!$D365-(2009-F$3)/($C386+F387)*Genanskaffelsespriser!$D365*F386))","v":0},{"$f":"IF((G386*Genanskaffelsespriser!$D365-(2009-G$3)/($C386+G387)*Genanskaffelsespriser!$D365*G386)<0,0,(G386*Genanskaffelsespriser!$D365-(2009-G$3)/($C386+G387)*Genanskaffelsespriser!$D365*G386))","v":0},{"$f":"IF((H386*Genanskaffelsespriser!$D365-(2009-H$3)/($C386+H387)*Genanskaffelsespriser!$D365*H386)<0,0,(H386*Genanskaffelsespriser!$D365-(2009-H$3)/($C386+H387)*Genanskaffelsespriser!$D365*H386))","v":0},{"$f":"IF((I386*Genanskaffelsespriser!$D365-(2009-I$3)/($C386+I387)*Genanskaffelsespriser!$D365*I386)<0,0,(I386*Genanskaffelsespriser!$D365-(2009-I$3)/($C386+I387)*Genanskaffelsespriser!$D365*I386))","v":0},{"$f":"IF((J386*Genanskaffelsespriser!$D365-(2009-J$3)/($C386+J387)*Genanskaffelsespriser!$D365*J386)<0,0,(J386*Genanskaffelsespriser!$D365-(2009-J$3)/($C386+J387)*Genanskaffelsespriser!$D365*J386))","v":0},{"$f":"IF((K386*Genanskaffelsespriser!$D365-(2009-K$3)/($C386+K387)*Genanskaffelsespriser!$D365*K386)<0,0,(K386*Genanskaffelsespriser!$D365-(2009-K$3)/($C386+K387)*Genanskaffelsespriser!$D365*K386))","v":0},{"$f":"IF((L386*Genanskaffelsespriser!$D365-(2009-L$3)/($C386+L387)*Genanskaffelsespriser!$D365*L386)<0,0,(L386*Genanskaffelsespriser!$D365-(2009-L$3)/($C386+L387)*Genanskaffelsespriser!$D365*L386))","v":0},{"$f":"IF((M386*Genanskaffelsespriser!$D365-(2009-M$3)/($C386+M387)*Genanskaffelsespriser!$D365*M386)<0,0,(M386*Genanskaffelsespriser!$D365-(2009-M$3)/($C386+M387)*Genanskaffelsespriser!$D365*M386))","v":0},{"$f":"IF((N386*Genanskaffelsespriser!$D365-(2009-N$3)/($C386+N387)*Genanskaffelsespriser!$D365*N386)<0,0,(N386*Genanskaffelsespriser!$D365-(2009-N$3)/($C386+N387)*Genanskaffelsespriser!$D365*N386))","v":0},{"$f":"IF((O386*Genanskaffelsespriser!$D365-(2009-O$3)/($C386+O387)*Genanskaffelsespriser!$D365*O386)<0,0,(O386*Genanskaffelsespriser!$D365-(2009-O$3)/($C386+O387)*Genanskaffelsespriser!$D365*O386))","v":0},{"$f":"IF((P386*Genanskaffelsespriser!$D365-(2009-P$3)/($C386+P387)*Genanskaffelsespriser!$D365*P386)<0,0,(P386*Genanskaffelsespriser!$D365-(2009-P$3)/($C386+P387)*Genanskaffelsespriser!$D365*P386))","v":0},{"$f":"IF((Q386*Genanskaffelsespriser!$D365-(2009-Q$3)/($C386+Q387)*Genanskaffelsespriser!$D365*Q386)<0,0,(Q386*Genanskaffelsespriser!$D365-(2009-Q$3)/($C386+Q387)*Genanskaffelsespriser!$D365*Q386))","v":0},{"$f":"IF((R386*Genanskaffelsespriser!$D365-(2009-R$3)/($C386+R387)*Genanskaffelsespriser!$D365*R386)<0,0,(R386*Genanskaffelsespriser!$D365-(2009-R$3)/($C386+R387)*Genanskaffelsespriser!$D365*R386))","v":0},{"$f":"IF((S386*Genanskaffelsespriser!$D365-(2009-S$3)/($C386+S387)*Genanskaffelsespriser!$D365*S386)<0,0,(S386*Genanskaffelsespriser!$D365-(2009-S$3)/($C386+S387)*Genanskaffelsespriser!$D365*S386))","v":0},{"$f":"IF((T386*Genanskaffelsespriser!$D365-(2009-T$3)/($C386+T387)*Genanskaffelsespriser!$D365*T386)<0,0,(T386*Genanskaffelsespriser!$D365-(2009-T$3)/($C386+T387)*Genanskaffelsespriser!$D365*T386))","v":0},{"$f":"IF((U386*Genanskaffelsespriser!$D365-(2009-U$3)/($C386+U387)*Genanskaffelsespriser!$D365*U386)<0,0,(U386*Genanskaffelsespriser!$D365-(2009-U$3)/($C386+U387)*Genanskaffelsespriser!$D365*U386))","v":0},{"$f":"IF((V386*Genanskaffelsespriser!$D365-(2009-V$3)/($C386+V387)*Genanskaffelsespriser!$D365*V386)<0,0,(V386*Genanskaffelsespriser!$D365-(2009-V$3)/($C386+V387)*Genanskaffelsespriser!$D365*V386))","v":0},{"$f":"IF((W386*Genanskaffelsespriser!$D365-(2009-W$3)/($C386+W387)*Genanskaffelsespriser!$D365*W386)<0,0,(W386*Genanskaffelsespriser!$D365-(2009-W$3)/($C386+W387)*Genanskaffelsespriser!$D365*W386))","v":0},{"$f":"IF((X386*Genanskaffelsespriser!$D365-(2009-X$3)/($C386+X387)*Genanskaffelsespriser!$D365*X386)<0,0,(X386*Genanskaffelsespriser!$D365-(2009-X$3)/($C386+X387)*Genanskaffelsespriser!$D365*X386))","v":0},{"$f":"IF((Y386*Genanskaffelsespriser!$D365-(2009-Y$3)/($C386+Y387)*Genanskaffelsespriser!$D365*Y386)<0,0,(Y386*Genanskaffelsespriser!$D365-(2009-Y$3)/($C386+Y387)*Genanskaffelsespriser!$D365*Y386))","v":0},{"$f":"+SUM(AA386:AV386)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA386","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB386","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC386","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD386","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE386","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF386","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG386","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH386","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI386","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ386","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK386","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL386","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM386","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN386","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO386","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP386","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ386","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR386","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS386","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT386","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU386","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV386","v":0},{"$f":"+SUM(AX386:BS386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW386,BT386)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B366","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E366","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D388*Genanskaffelsespriser!$D366-(2009-D$3)/($C388+D389)*Genanskaffelsespriser!$D366*D388)<0,0,(D388*Genanskaffelsespriser!$D366-(2009-D$3)/($C388+D389)*Genanskaffelsespriser!$D366*D388))","v":0},{"$f":"IF((E388*Genanskaffelsespriser!$D366-(2009-E$3)/($C388+E389)*Genanskaffelsespriser!$D366*E388)<0,0,(E388*Genanskaffelsespriser!$D366-(2009-E$3)/($C388+E389)*Genanskaffelsespriser!$D366*E388))","v":0},{"$f":"IF((F388*Genanskaffelsespriser!$D366-(2009-F$3)/($C388+F389)*Genanskaffelsespriser!$D366*F388)<0,0,(F388*Genanskaffelsespriser!$D366-(2009-F$3)/($C388+F389)*Genanskaffelsespriser!$D366*F388))","v":0},{"$f":"IF((G388*Genanskaffelsespriser!$D366-(2009-G$3)/($C388+G389)*Genanskaffelsespriser!$D366*G388)<0,0,(G388*Genanskaffelsespriser!$D366-(2009-G$3)/($C388+G389)*Genanskaffelsespriser!$D366*G388))","v":0},{"$f":"IF((H388*Genanskaffelsespriser!$D366-(2009-H$3)/($C388+H389)*Genanskaffelsespriser!$D366*H388)<0,0,(H388*Genanskaffelsespriser!$D366-(2009-H$3)/($C388+H389)*Genanskaffelsespriser!$D366*H388))","v":0},{"$f":"IF((I388*Genanskaffelsespriser!$D366-(2009-I$3)/($C388+I389)*Genanskaffelsespriser!$D366*I388)<0,0,(I388*Genanskaffelsespriser!$D366-(2009-I$3)/($C388+I389)*Genanskaffelsespriser!$D366*I388))","v":0},{"$f":"IF((J388*Genanskaffelsespriser!$D366-(2009-J$3)/($C388+J389)*Genanskaffelsespriser!$D366*J388)<0,0,(J388*Genanskaffelsespriser!$D366-(2009-J$3)/($C388+J389)*Genanskaffelsespriser!$D366*J388))","v":0},{"$f":"IF((K388*Genanskaffelsespriser!$D366-(2009-K$3)/($C388+K389)*Genanskaffelsespriser!$D366*K388)<0,0,(K388*Genanskaffelsespriser!$D366-(2009-K$3)/($C388+K389)*Genanskaffelsespriser!$D366*K388))","v":0},{"$f":"IF((L388*Genanskaffelsespriser!$D366-(2009-L$3)/($C388+L389)*Genanskaffelsespriser!$D366*L388)<0,0,(L388*Genanskaffelsespriser!$D366-(2009-L$3)/($C388+L389)*Genanskaffelsespriser!$D366*L388))","v":0},{"$f":"IF((M388*Genanskaffelsespriser!$D366-(2009-M$3)/($C388+M389)*Genanskaffelsespriser!$D366*M388)<0,0,(M388*Genanskaffelsespriser!$D366-(2009-M$3)/($C388+M389)*Genanskaffelsespriser!$D366*M388))","v":0},{"$f":"IF((N388*Genanskaffelsespriser!$D366-(2009-N$3)/($C388+N389)*Genanskaffelsespriser!$D366*N388)<0,0,(N388*Genanskaffelsespriser!$D366-(2009-N$3)/($C388+N389)*Genanskaffelsespriser!$D366*N388))","v":0},{"$f":"IF((O388*Genanskaffelsespriser!$D366-(2009-O$3)/($C388+O389)*Genanskaffelsespriser!$D366*O388)<0,0,(O388*Genanskaffelsespriser!$D366-(2009-O$3)/($C388+O389)*Genanskaffelsespriser!$D366*O388))","v":0},{"$f":"IF((P388*Genanskaffelsespriser!$D366-(2009-P$3)/($C388+P389)*Genanskaffelsespriser!$D366*P388)<0,0,(P388*Genanskaffelsespriser!$D366-(2009-P$3)/($C388+P389)*Genanskaffelsespriser!$D366*P388))","v":0},{"$f":"IF((Q388*Genanskaffelsespriser!$D366-(2009-Q$3)/($C388+Q389)*Genanskaffelsespriser!$D366*Q388)<0,0,(Q388*Genanskaffelsespriser!$D366-(2009-Q$3)/($C388+Q389)*Genanskaffelsespriser!$D366*Q388))","v":0},{"$f":"IF((R388*Genanskaffelsespriser!$D366-(2009-R$3)/($C388+R389)*Genanskaffelsespriser!$D366*R388)<0,0,(R388*Genanskaffelsespriser!$D366-(2009-R$3)/($C388+R389)*Genanskaffelsespriser!$D366*R388))","v":0},{"$f":"IF((S388*Genanskaffelsespriser!$D366-(2009-S$3)/($C388+S389)*Genanskaffelsespriser!$D366*S388)<0,0,(S388*Genanskaffelsespriser!$D366-(2009-S$3)/($C388+S389)*Genanskaffelsespriser!$D366*S388))","v":0},{"$f":"IF((T388*Genanskaffelsespriser!$D366-(2009-T$3)/($C388+T389)*Genanskaffelsespriser!$D366*T388)<0,0,(T388*Genanskaffelsespriser!$D366-(2009-T$3)/($C388+T389)*Genanskaffelsespriser!$D366*T388))","v":0},{"$f":"IF((U388*Genanskaffelsespriser!$D366-(2009-U$3)/($C388+U389)*Genanskaffelsespriser!$D366*U388)<0,0,(U388*Genanskaffelsespriser!$D366-(2009-U$3)/($C388+U389)*Genanskaffelsespriser!$D366*U388))","v":0},{"$f":"IF((V388*Genanskaffelsespriser!$D366-(2009-V$3)/($C388+V389)*Genanskaffelsespriser!$D366*V388)<0,0,(V388*Genanskaffelsespriser!$D366-(2009-V$3)/($C388+V389)*Genanskaffelsespriser!$D366*V388))","v":0},{"$f":"IF((W388*Genanskaffelsespriser!$D366-(2009-W$3)/($C388+W389)*Genanskaffelsespriser!$D366*W388)<0,0,(W388*Genanskaffelsespriser!$D366-(2009-W$3)/($C388+W389)*Genanskaffelsespriser!$D366*W388))","v":0},{"$f":"IF((X388*Genanskaffelsespriser!$D366-(2009-X$3)/($C388+X389)*Genanskaffelsespriser!$D366*X388)<0,0,(X388*Genanskaffelsespriser!$D366-(2009-X$3)/($C388+X389)*Genanskaffelsespriser!$D366*X388))","v":0},{"$f":"IF((Y388*Genanskaffelsespriser!$D366-(2009-Y$3)/($C388+Y389)*Genanskaffelsespriser!$D366*Y388)<0,0,(Y388*Genanskaffelsespriser!$D366-(2009-Y$3)/($C388+Y389)*Genanskaffelsespriser!$D366*Y388))","v":0},{"$f":"+SUM(AA388:AV388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV388","v":0},{"$f":"+SUM(AX388:BS388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW388,BT388)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW391:AW398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT391:BT398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ391:CQ398)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B368","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E368","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D391*Genanskaffelsespriser!$D368-(2009-D$3)/($C391+D392)*Genanskaffelsespriser!$D368*D391)<0,0,(D391*Genanskaffelsespriser!$D368-(2009-D$3)/($C391+D392)*Genanskaffelsespriser!$D368*D391))","v":0},{"$f":"IF((E391*Genanskaffelsespriser!$D368-(2009-E$3)/($C391+E392)*Genanskaffelsespriser!$D368*E391)<0,0,(E391*Genanskaffelsespriser!$D368-(2009-E$3)/($C391+E392)*Genanskaffelsespriser!$D368*E391))","v":0},{"$f":"IF((F391*Genanskaffelsespriser!$D368-(2009-F$3)/($C391+F392)*Genanskaffelsespriser!$D368*F391)<0,0,(F391*Genanskaffelsespriser!$D368-(2009-F$3)/($C391+F392)*Genanskaffelsespriser!$D368*F391))","v":0},{"$f":"IF((G391*Genanskaffelsespriser!$D368-(2009-G$3)/($C391+G392)*Genanskaffelsespriser!$D368*G391)<0,0,(G391*Genanskaffelsespriser!$D368-(2009-G$3)/($C391+G392)*Genanskaffelsespriser!$D368*G391))","v":0},{"$f":"IF((H391*Genanskaffelsespriser!$D368-(2009-H$3)/($C391+H392)*Genanskaffelsespriser!$D368*H391)<0,0,(H391*Genanskaffelsespriser!$D368-(2009-H$3)/($C391+H392)*Genanskaffelsespriser!$D368*H391))","v":0},{"$f":"IF((I391*Genanskaffelsespriser!$D368-(2009-I$3)/($C391+I392)*Genanskaffelsespriser!$D368*I391)<0,0,(I391*Genanskaffelsespriser!$D368-(2009-I$3)/($C391+I392)*Genanskaffelsespriser!$D368*I391))","v":0},{"$f":"IF((J391*Genanskaffelsespriser!$D368-(2009-J$3)/($C391+J392)*Genanskaffelsespriser!$D368*J391)<0,0,(J391*Genanskaffelsespriser!$D368-(2009-J$3)/($C391+J392)*Genanskaffelsespriser!$D368*J391))","v":0},{"$f":"IF((K391*Genanskaffelsespriser!$D368-(2009-K$3)/($C391+K392)*Genanskaffelsespriser!$D368*K391)<0,0,(K391*Genanskaffelsespriser!$D368-(2009-K$3)/($C391+K392)*Genanskaffelsespriser!$D368*K391))","v":0},{"$f":"IF((L391*Genanskaffelsespriser!$D368-(2009-L$3)/($C391+L392)*Genanskaffelsespriser!$D368*L391)<0,0,(L391*Genanskaffelsespriser!$D368-(2009-L$3)/($C391+L392)*Genanskaffelsespriser!$D368*L391))","v":0},{"$f":"IF((M391*Genanskaffelsespriser!$D368-(2009-M$3)/($C391+M392)*Genanskaffelsespriser!$D368*M391)<0,0,(M391*Genanskaffelsespriser!$D368-(2009-M$3)/($C391+M392)*Genanskaffelsespriser!$D368*M391))","v":0},{"$f":"IF((N391*Genanskaffelsespriser!$D368-(2009-N$3)/($C391+N392)*Genanskaffelsespriser!$D368*N391)<0,0,(N391*Genanskaffelsespriser!$D368-(2009-N$3)/($C391+N392)*Genanskaffelsespriser!$D368*N391))","v":0},{"$f":"IF((O391*Genanskaffelsespriser!$D368-(2009-O$3)/($C391+O392)*Genanskaffelsespriser!$D368*O391)<0,0,(O391*Genanskaffelsespriser!$D368-(2009-O$3)/($C391+O392)*Genanskaffelsespriser!$D368*O391))","v":0},{"$f":"IF((P391*Genanskaffelsespriser!$D368-(2009-P$3)/($C391+P392)*Genanskaffelsespriser!$D368*P391)<0,0,(P391*Genanskaffelsespriser!$D368-(2009-P$3)/($C391+P392)*Genanskaffelsespriser!$D368*P391))","v":0},{"$f":"IF((Q391*Genanskaffelsespriser!$D368-(2009-Q$3)/($C391+Q392)*Genanskaffelsespriser!$D368*Q391)<0,0,(Q391*Genanskaffelsespriser!$D368-(2009-Q$3)/($C391+Q392)*Genanskaffelsespriser!$D368*Q391))","v":0},{"$f":"IF((R391*Genanskaffelsespriser!$D368-(2009-R$3)/($C391+R392)*Genanskaffelsespriser!$D368*R391)<0,0,(R391*Genanskaffelsespriser!$D368-(2009-R$3)/($C391+R392)*Genanskaffelsespriser!$D368*R391))","v":0},{"$f":"IF((S391*Genanskaffelsespriser!$D368-(2009-S$3)/($C391+S392)*Genanskaffelsespriser!$D368*S391)<0,0,(S391*Genanskaffelsespriser!$D368-(2009-S$3)/($C391+S392)*Genanskaffelsespriser!$D368*S391))","v":0},{"$f":"IF((T391*Genanskaffelsespriser!$D368-(2009-T$3)/($C391+T392)*Genanskaffelsespriser!$D368*T391)<0,0,(T391*Genanskaffelsespriser!$D368-(2009-T$3)/($C391+T392)*Genanskaffelsespriser!$D368*T391))","v":0},{"$f":"IF((U391*Genanskaffelsespriser!$D368-(2009-U$3)/($C391+U392)*Genanskaffelsespriser!$D368*U391)<0,0,(U391*Genanskaffelsespriser!$D368-(2009-U$3)/($C391+U392)*Genanskaffelsespriser!$D368*U391))","v":0},{"$f":"IF((V391*Genanskaffelsespriser!$D368-(2009-V$3)/($C391+V392)*Genanskaffelsespriser!$D368*V391)<0,0,(V391*Genanskaffelsespriser!$D368-(2009-V$3)/($C391+V392)*Genanskaffelsespriser!$D368*V391))","v":0},{"$f":"IF((W391*Genanskaffelsespriser!$D368-(2009-W$3)/($C391+W392)*Genanskaffelsespriser!$D368*W391)<0,0,(W391*Genanskaffelsespriser!$D368-(2009-W$3)/($C391+W392)*Genanskaffelsespriser!$D368*W391))","v":0},{"$f":"IF((X391*Genanskaffelsespriser!$D368-(2009-X$3)/($C391+X392)*Genanskaffelsespriser!$D368*X391)<0,0,(X391*Genanskaffelsespriser!$D368-(2009-X$3)/($C391+X392)*Genanskaffelsespriser!$D368*X391))","v":0},{"$f":"IF((Y391*Genanskaffelsespriser!$D368-(2009-Y$3)/($C391+Y392)*Genanskaffelsespriser!$D368*Y391)<0,0,(Y391*Genanskaffelsespriser!$D368-(2009-Y$3)/($C391+Y392)*Genanskaffelsespriser!$D368*Y391))","v":0},{"$f":"+SUM(AA391:AV391)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA391","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB391","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC391","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD391","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE391","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF391","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG391","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH391","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI391","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ391","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK391","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL391","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM391","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN391","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO391","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP391","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ391","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR391","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS391","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT391","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU391","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV391","v":0},{"$f":"+SUM(AX391:BS391)","v":0},{"$f":"(AA391+AX391)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK391+BH391)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU391+BR391)/2","v":0},0,{"$f":"+AVERAGE(AW391,BT391)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B369","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E369","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D393*Genanskaffelsespriser!$D369-(2009-D$3)/($C393+D394)*Genanskaffelsespriser!$D369*D393)<0,0,(D393*Genanskaffelsespriser!$D369-(2009-D$3)/($C393+D394)*Genanskaffelsespriser!$D369*D393))","v":0},{"$f":"IF((E393*Genanskaffelsespriser!$D369-(2009-E$3)/($C393+E394)*Genanskaffelsespriser!$D369*E393)<0,0,(E393*Genanskaffelsespriser!$D369-(2009-E$3)/($C393+E394)*Genanskaffelsespriser!$D369*E393))","v":0},{"$f":"IF((F393*Genanskaffelsespriser!$D369-(2009-F$3)/($C393+F394)*Genanskaffelsespriser!$D369*F393)<0,0,(F393*Genanskaffelsespriser!$D369-(2009-F$3)/($C393+F394)*Genanskaffelsespriser!$D369*F393))","v":0},{"$f":"IF((G393*Genanskaffelsespriser!$D369-(2009-G$3)/($C393+G394)*Genanskaffelsespriser!$D369*G393)<0,0,(G393*Genanskaffelsespriser!$D369-(2009-G$3)/($C393+G394)*Genanskaffelsespriser!$D369*G393))","v":0},{"$f":"IF((H393*Genanskaffelsespriser!$D369-(2009-H$3)/($C393+H394)*Genanskaffelsespriser!$D369*H393)<0,0,(H393*Genanskaffelsespriser!$D369-(2009-H$3)/($C393+H394)*Genanskaffelsespriser!$D369*H393))","v":0},{"$f":"IF((I393*Genanskaffelsespriser!$D369-(2009-I$3)/($C393+I394)*Genanskaffelsespriser!$D369*I393)<0,0,(I393*Genanskaffelsespriser!$D369-(2009-I$3)/($C393+I394)*Genanskaffelsespriser!$D369*I393))","v":0},{"$f":"IF((J393*Genanskaffelsespriser!$D369-(2009-J$3)/($C393+J394)*Genanskaffelsespriser!$D369*J393)<0,0,(J393*Genanskaffelsespriser!$D369-(2009-J$3)/($C393+J394)*Genanskaffelsespriser!$D369*J393))","v":0},{"$f":"IF((K393*Genanskaffelsespriser!$D369-(2009-K$3)/($C393+K394)*Genanskaffelsespriser!$D369*K393)<0,0,(K393*Genanskaffelsespriser!$D369-(2009-K$3)/($C393+K394)*Genanskaffelsespriser!$D369*K393))","v":0},{"$f":"IF((L393*Genanskaffelsespriser!$D369-(2009-L$3)/($C393+L394)*Genanskaffelsespriser!$D369*L393)<0,0,(L393*Genanskaffelsespriser!$D369-(2009-L$3)/($C393+L394)*Genanskaffelsespriser!$D369*L393))","v":0},{"$f":"IF((M393*Genanskaffelsespriser!$D369-(2009-M$3)/($C393+M394)*Genanskaffelsespriser!$D369*M393)<0,0,(M393*Genanskaffelsespriser!$D369-(2009-M$3)/($C393+M394)*Genanskaffelsespriser!$D369*M393))","v":0},{"$f":"IF((N393*Genanskaffelsespriser!$D369-(2009-N$3)/($C393+N394)*Genanskaffelsespriser!$D369*N393)<0,0,(N393*Genanskaffelsespriser!$D369-(2009-N$3)/($C393+N394)*Genanskaffelsespriser!$D369*N393))","v":0},{"$f":"IF((O393*Genanskaffelsespriser!$D369-(2009-O$3)/($C393+O394)*Genanskaffelsespriser!$D369*O393)<0,0,(O393*Genanskaffelsespriser!$D369-(2009-O$3)/($C393+O394)*Genanskaffelsespriser!$D369*O393))","v":0},{"$f":"IF((P393*Genanskaffelsespriser!$D369-(2009-P$3)/($C393+P394)*Genanskaffelsespriser!$D369*P393)<0,0,(P393*Genanskaffelsespriser!$D369-(2009-P$3)/($C393+P394)*Genanskaffelsespriser!$D369*P393))","v":0},{"$f":"IF((Q393*Genanskaffelsespriser!$D369-(2009-Q$3)/($C393+Q394)*Genanskaffelsespriser!$D369*Q393)<0,0,(Q393*Genanskaffelsespriser!$D369-(2009-Q$3)/($C393+Q394)*Genanskaffelsespriser!$D369*Q393))","v":0},{"$f":"IF((R393*Genanskaffelsespriser!$D369-(2009-R$3)/($C393+R394)*Genanskaffelsespriser!$D369*R393)<0,0,(R393*Genanskaffelsespriser!$D369-(2009-R$3)/($C393+R394)*Genanskaffelsespriser!$D369*R393))","v":0},{"$f":"IF((S393*Genanskaffelsespriser!$D369-(2009-S$3)/($C393+S394)*Genanskaffelsespriser!$D369*S393)<0,0,(S393*Genanskaffelsespriser!$D369-(2009-S$3)/($C393+S394)*Genanskaffelsespriser!$D369*S393))","v":0},{"$f":"IF((T393*Genanskaffelsespriser!$D369-(2009-T$3)/($C393+T394)*Genanskaffelsespriser!$D369*T393)<0,0,(T393*Genanskaffelsespriser!$D369-(2009-T$3)/($C393+T394)*Genanskaffelsespriser!$D369*T393))","v":0},{"$f":"IF((U393*Genanskaffelsespriser!$D369-(2009-U$3)/($C393+U394)*Genanskaffelsespriser!$D369*U393)<0,0,(U393*Genanskaffelsespriser!$D369-(2009-U$3)/($C393+U394)*Genanskaffelsespriser!$D369*U393))","v":0},{"$f":"IF((V393*Genanskaffelsespriser!$D369-(2009-V$3)/($C393+V394)*Genanskaffelsespriser!$D369*V393)<0,0,(V393*Genanskaffelsespriser!$D369-(2009-V$3)/($C393+V394)*Genanskaffelsespriser!$D369*V393))","v":0},{"$f":"IF((W393*Genanskaffelsespriser!$D369-(2009-W$3)/($C393+W394)*Genanskaffelsespriser!$D369*W393)<0,0,(W393*Genanskaffelsespriser!$D369-(2009-W$3)/($C393+W394)*Genanskaffelsespriser!$D369*W393))","v":0},{"$f":"IF((X393*Genanskaffelsespriser!$D369-(2009-X$3)/($C393+X394)*Genanskaffelsespriser!$D369*X393)<0,0,(X393*Genanskaffelsespriser!$D369-(2009-X$3)/($C393+X394)*Genanskaffelsespriser!$D369*X393))","v":0},{"$f":"IF((Y393*Genanskaffelsespriser!$D369-(2009-Y$3)/($C393+Y394)*Genanskaffelsespriser!$D369*Y393)<0,0,(Y393*Genanskaffelsespriser!$D369-(2009-Y$3)/($C393+Y394)*Genanskaffelsespriser!$D369*Y393))","v":0},{"$f":"+SUM(AA393:AV393)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA393","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB393","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC393","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD393","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE393","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF393","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG393","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH393","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI393","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ393","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK393","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL393","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM393","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN393","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO393","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP393","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ393","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR393","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS393","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT393","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU393","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV393","v":0},{"$f":"+SUM(AX393:BS393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW393,BT393)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B370","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E370","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D395*Genanskaffelsespriser!$D370-(2009-D$3)/($C395+D396)*Genanskaffelsespriser!$D370*D395)<0,0,(D395*Genanskaffelsespriser!$D370-(2009-D$3)/($C395+D396)*Genanskaffelsespriser!$D370*D395))","v":0},{"$f":"IF((E395*Genanskaffelsespriser!$D370-(2009-E$3)/($C395+E396)*Genanskaffelsespriser!$D370*E395)<0,0,(E395*Genanskaffelsespriser!$D370-(2009-E$3)/($C395+E396)*Genanskaffelsespriser!$D370*E395))","v":0},{"$f":"IF((F395*Genanskaffelsespriser!$D370-(2009-F$3)/($C395+F396)*Genanskaffelsespriser!$D370*F395)<0,0,(F395*Genanskaffelsespriser!$D370-(2009-F$3)/($C395+F396)*Genanskaffelsespriser!$D370*F395))","v":0},{"$f":"IF((G395*Genanskaffelsespriser!$D370-(2009-G$3)/($C395+G396)*Genanskaffelsespriser!$D370*G395)<0,0,(G395*Genanskaffelsespriser!$D370-(2009-G$3)/($C395+G396)*Genanskaffelsespriser!$D370*G395))","v":0},{"$f":"IF((H395*Genanskaffelsespriser!$D370-(2009-H$3)/($C395+H396)*Genanskaffelsespriser!$D370*H395)<0,0,(H395*Genanskaffelsespriser!$D370-(2009-H$3)/($C395+H396)*Genanskaffelsespriser!$D370*H395))","v":0},{"$f":"IF((I395*Genanskaffelsespriser!$D370-(2009-I$3)/($C395+I396)*Genanskaffelsespriser!$D370*I395)<0,0,(I395*Genanskaffelsespriser!$D370-(2009-I$3)/($C395+I396)*Genanskaffelsespriser!$D370*I395))","v":0},{"$f":"IF((J395*Genanskaffelsespriser!$D370-(2009-J$3)/($C395+J396)*Genanskaffelsespriser!$D370*J395)<0,0,(J395*Genanskaffelsespriser!$D370-(2009-J$3)/($C395+J396)*Genanskaffelsespriser!$D370*J395))","v":0},{"$f":"IF((K395*Genanskaffelsespriser!$D370-(2009-K$3)/($C395+K396)*Genanskaffelsespriser!$D370*K395)<0,0,(K395*Genanskaffelsespriser!$D370-(2009-K$3)/($C395+K396)*Genanskaffelsespriser!$D370*K395))","v":0},{"$f":"IF((L395*Genanskaffelsespriser!$D370-(2009-L$3)/($C395+L396)*Genanskaffelsespriser!$D370*L395)<0,0,(L395*Genanskaffelsespriser!$D370-(2009-L$3)/($C395+L396)*Genanskaffelsespriser!$D370*L395))","v":0},{"$f":"IF((M395*Genanskaffelsespriser!$D370-(2009-M$3)/($C395+M396)*Genanskaffelsespriser!$D370*M395)<0,0,(M395*Genanskaffelsespriser!$D370-(2009-M$3)/($C395+M396)*Genanskaffelsespriser!$D370*M395))","v":0},{"$f":"IF((N395*Genanskaffelsespriser!$D370-(2009-N$3)/($C395+N396)*Genanskaffelsespriser!$D370*N395)<0,0,(N395*Genanskaffelsespriser!$D370-(2009-N$3)/($C395+N396)*Genanskaffelsespriser!$D370*N395))","v":0},{"$f":"IF((O395*Genanskaffelsespriser!$D370-(2009-O$3)/($C395+O396)*Genanskaffelsespriser!$D370*O395)<0,0,(O395*Genanskaffelsespriser!$D370-(2009-O$3)/($C395+O396)*Genanskaffelsespriser!$D370*O395))","v":0},{"$f":"IF((P395*Genanskaffelsespriser!$D370-(2009-P$3)/($C395+P396)*Genanskaffelsespriser!$D370*P395)<0,0,(P395*Genanskaffelsespriser!$D370-(2009-P$3)/($C395+P396)*Genanskaffelsespriser!$D370*P395))","v":0},{"$f":"IF((Q395*Genanskaffelsespriser!$D370-(2009-Q$3)/($C395+Q396)*Genanskaffelsespriser!$D370*Q395)<0,0,(Q395*Genanskaffelsespriser!$D370-(2009-Q$3)/($C395+Q396)*Genanskaffelsespriser!$D370*Q395))","v":0},{"$f":"IF((R395*Genanskaffelsespriser!$D370-(2009-R$3)/($C395+R396)*Genanskaffelsespriser!$D370*R395)<0,0,(R395*Genanskaffelsespriser!$D370-(2009-R$3)/($C395+R396)*Genanskaffelsespriser!$D370*R395))","v":0},{"$f":"IF((S395*Genanskaffelsespriser!$D370-(2009-S$3)/($C395+S396)*Genanskaffelsespriser!$D370*S395)<0,0,(S395*Genanskaffelsespriser!$D370-(2009-S$3)/($C395+S396)*Genanskaffelsespriser!$D370*S395))","v":0},{"$f":"IF((T395*Genanskaffelsespriser!$D370-(2009-T$3)/($C395+T396)*Genanskaffelsespriser!$D370*T395)<0,0,(T395*Genanskaffelsespriser!$D370-(2009-T$3)/($C395+T396)*Genanskaffelsespriser!$D370*T395))","v":0},{"$f":"IF((U395*Genanskaffelsespriser!$D370-(2009-U$3)/($C395+U396)*Genanskaffelsespriser!$D370*U395)<0,0,(U395*Genanskaffelsespriser!$D370-(2009-U$3)/($C395+U396)*Genanskaffelsespriser!$D370*U395))","v":0},{"$f":"IF((V395*Genanskaffelsespriser!$D370-(2009-V$3)/($C395+V396)*Genanskaffelsespriser!$D370*V395)<0,0,(V395*Genanskaffelsespriser!$D370-(2009-V$3)/($C395+V396)*Genanskaffelsespriser!$D370*V395))","v":0},{"$f":"IF((W395*Genanskaffelsespriser!$D370-(2009-W$3)/($C395+W396)*Genanskaffelsespriser!$D370*W395)<0,0,(W395*Genanskaffelsespriser!$D370-(2009-W$3)/($C395+W396)*Genanskaffelsespriser!$D370*W395))","v":0},{"$f":"IF((X395*Genanskaffelsespriser!$D370-(2009-X$3)/($C395+X396)*Genanskaffelsespriser!$D370*X395)<0,0,(X395*Genanskaffelsespriser!$D370-(2009-X$3)/($C395+X396)*Genanskaffelsespriser!$D370*X395))","v":0},{"$f":"IF((Y395*Genanskaffelsespriser!$D370-(2009-Y$3)/($C395+Y396)*Genanskaffelsespriser!$D370*Y395)<0,0,(Y395*Genanskaffelsespriser!$D370-(2009-Y$3)/($C395+Y396)*Genanskaffelsespriser!$D370*Y395))","v":0},{"$f":"+SUM(AA395:AV395)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA395","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB395","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC395","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD395","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE395","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF395","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG395","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH395","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI395","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ395","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK395","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL395","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM395","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN395","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO395","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP395","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ395","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR395","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS395","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT395","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU395","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV395","v":0},{"$f":"+SUM(AX395:BS395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW395,BT395)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B371","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E371","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D397*Genanskaffelsespriser!$D371-(2009-D$3)/($C397+D398)*Genanskaffelsespriser!$D371*D397)<0,0,(D397*Genanskaffelsespriser!$D371-(2009-D$3)/($C397+D398)*Genanskaffelsespriser!$D371*D397))","v":0},{"$f":"IF((E397*Genanskaffelsespriser!$D371-(2009-E$3)/($C397+E398)*Genanskaffelsespriser!$D371*E397)<0,0,(E397*Genanskaffelsespriser!$D371-(2009-E$3)/($C397+E398)*Genanskaffelsespriser!$D371*E397))","v":0},{"$f":"IF((F397*Genanskaffelsespriser!$D371-(2009-F$3)/($C397+F398)*Genanskaffelsespriser!$D371*F397)<0,0,(F397*Genanskaffelsespriser!$D371-(2009-F$3)/($C397+F398)*Genanskaffelsespriser!$D371*F397))","v":0},{"$f":"IF((G397*Genanskaffelsespriser!$D371-(2009-G$3)/($C397+G398)*Genanskaffelsespriser!$D371*G397)<0,0,(G397*Genanskaffelsespriser!$D371-(2009-G$3)/($C397+G398)*Genanskaffelsespriser!$D371*G397))","v":0},{"$f":"IF((H397*Genanskaffelsespriser!$D371-(2009-H$3)/($C397+H398)*Genanskaffelsespriser!$D371*H397)<0,0,(H397*Genanskaffelsespriser!$D371-(2009-H$3)/($C397+H398)*Genanskaffelsespriser!$D371*H397))","v":0},{"$f":"IF((I397*Genanskaffelsespriser!$D371-(2009-I$3)/($C397+I398)*Genanskaffelsespriser!$D371*I397)<0,0,(I397*Genanskaffelsespriser!$D371-(2009-I$3)/($C397+I398)*Genanskaffelsespriser!$D371*I397))","v":0},{"$f":"IF((J397*Genanskaffelsespriser!$D371-(2009-J$3)/($C397+J398)*Genanskaffelsespriser!$D371*J397)<0,0,(J397*Genanskaffelsespriser!$D371-(2009-J$3)/($C397+J398)*Genanskaffelsespriser!$D371*J397))","v":0},{"$f":"IF((K397*Genanskaffelsespriser!$D371-(2009-K$3)/($C397+K398)*Genanskaffelsespriser!$D371*K397)<0,0,(K397*Genanskaffelsespriser!$D371-(2009-K$3)/($C397+K398)*Genanskaffelsespriser!$D371*K397))","v":0},{"$f":"IF((L397*Genanskaffelsespriser!$D371-(2009-L$3)/($C397+L398)*Genanskaffelsespriser!$D371*L397)<0,0,(L397*Genanskaffelsespriser!$D371-(2009-L$3)/($C397+L398)*Genanskaffelsespriser!$D371*L397))","v":0},{"$f":"IF((M397*Genanskaffelsespriser!$D371-(2009-M$3)/($C397+M398)*Genanskaffelsespriser!$D371*M397)<0,0,(M397*Genanskaffelsespriser!$D371-(2009-M$3)/($C397+M398)*Genanskaffelsespriser!$D371*M397))","v":0},{"$f":"IF((N397*Genanskaffelsespriser!$D371-(2009-N$3)/($C397+N398)*Genanskaffelsespriser!$D371*N397)<0,0,(N397*Genanskaffelsespriser!$D371-(2009-N$3)/($C397+N398)*Genanskaffelsespriser!$D371*N397))","v":0},{"$f":"IF((O397*Genanskaffelsespriser!$D371-(2009-O$3)/($C397+O398)*Genanskaffelsespriser!$D371*O397)<0,0,(O397*Genanskaffelsespriser!$D371-(2009-O$3)/($C397+O398)*Genanskaffelsespriser!$D371*O397))","v":0},{"$f":"IF((P397*Genanskaffelsespriser!$D371-(2009-P$3)/($C397+P398)*Genanskaffelsespriser!$D371*P397)<0,0,(P397*Genanskaffelsespriser!$D371-(2009-P$3)/($C397+P398)*Genanskaffelsespriser!$D371*P397))","v":0},{"$f":"IF((Q397*Genanskaffelsespriser!$D371-(2009-Q$3)/($C397+Q398)*Genanskaffelsespriser!$D371*Q397)<0,0,(Q397*Genanskaffelsespriser!$D371-(2009-Q$3)/($C397+Q398)*Genanskaffelsespriser!$D371*Q397))","v":0},{"$f":"IF((R397*Genanskaffelsespriser!$D371-(2009-R$3)/($C397+R398)*Genanskaffelsespriser!$D371*R397)<0,0,(R397*Genanskaffelsespriser!$D371-(2009-R$3)/($C397+R398)*Genanskaffelsespriser!$D371*R397))","v":0},{"$f":"IF((S397*Genanskaffelsespriser!$D371-(2009-S$3)/($C397+S398)*Genanskaffelsespriser!$D371*S397)<0,0,(S397*Genanskaffelsespriser!$D371-(2009-S$3)/($C397+S398)*Genanskaffelsespriser!$D371*S397))","v":0},{"$f":"IF((T397*Genanskaffelsespriser!$D371-(2009-T$3)/($C397+T398)*Genanskaffelsespriser!$D371*T397)<0,0,(T397*Genanskaffelsespriser!$D371-(2009-T$3)/($C397+T398)*Genanskaffelsespriser!$D371*T397))","v":0},{"$f":"IF((U397*Genanskaffelsespriser!$D371-(2009-U$3)/($C397+U398)*Genanskaffelsespriser!$D371*U397)<0,0,(U397*Genanskaffelsespriser!$D371-(2009-U$3)/($C397+U398)*Genanskaffelsespriser!$D371*U397))","v":0},{"$f":"IF((V397*Genanskaffelsespriser!$D371-(2009-V$3)/($C397+V398)*Genanskaffelsespriser!$D371*V397)<0,0,(V397*Genanskaffelsespriser!$D371-(2009-V$3)/($C397+V398)*Genanskaffelsespriser!$D371*V397))","v":0},{"$f":"IF((W397*Genanskaffelsespriser!$D371-(2009-W$3)/($C397+W398)*Genanskaffelsespriser!$D371*W397)<0,0,(W397*Genanskaffelsespriser!$D371-(2009-W$3)/($C397+W398)*Genanskaffelsespriser!$D371*W397))","v":0},{"$f":"IF((X397*Genanskaffelsespriser!$D371-(2009-X$3)/($C397+X398)*Genanskaffelsespriser!$D371*X397)<0,0,(X397*Genanskaffelsespriser!$D371-(2009-X$3)/($C397+X398)*Genanskaffelsespriser!$D371*X397))","v":0},{"$f":"IF((Y397*Genanskaffelsespriser!$D371-(2009-Y$3)/($C397+Y398)*Genanskaffelsespriser!$D371*Y397)<0,0,(Y397*Genanskaffelsespriser!$D371-(2009-Y$3)/($C397+Y398)*Genanskaffelsespriser!$D371*Y397))","v":0},{"$f":"+SUM(AA397:AV397)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA397","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB397","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC397","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD397","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE397","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF397","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG397","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH397","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI397","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ397","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK397","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL397","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM397","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN397","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO397","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP397","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ397","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR397","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS397","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT397","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU397","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV397","v":0},{"$f":"+SUM(AX397:BS397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW397,BT397)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner  - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW400:AW407)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BT400:BT407)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CQ400:CQ407)","v":0},0]
[{"$f":"+Genanskaffelsespriser!B373","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E373","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D400*Genanskaffelsespriser!$D373-(2009-D$3)/($C400+D401)*Genanskaffelsespriser!$D373*D400)<0,0,(D400*Genanskaffelsespriser!$D373-(2009-D$3)/($C400+D401)*Genanskaffelsespriser!$D373*D400))","v":0},{"$f":"IF((E400*Genanskaffelsespriser!$D373-(2009-E$3)/($C400+E401)*Genanskaffelsespriser!$D373*E400)<0,0,(E400*Genanskaffelsespriser!$D373-(2009-E$3)/($C400+E401)*Genanskaffelsespriser!$D373*E400))","v":0},{"$f":"IF((F400*Genanskaffelsespriser!$D373-(2009-F$3)/($C400+F401)*Genanskaffelsespriser!$D373*F400)<0,0,(F400*Genanskaffelsespriser!$D373-(2009-F$3)/($C400+F401)*Genanskaffelsespriser!$D373*F400))","v":0},{"$f":"IF((G400*Genanskaffelsespriser!$D373-(2009-G$3)/($C400+G401)*Genanskaffelsespriser!$D373*G400)<0,0,(G400*Genanskaffelsespriser!$D373-(2009-G$3)/($C400+G401)*Genanskaffelsespriser!$D373*G400))","v":0},{"$f":"IF((H400*Genanskaffelsespriser!$D373-(2009-H$3)/($C400+H401)*Genanskaffelsespriser!$D373*H400)<0,0,(H400*Genanskaffelsespriser!$D373-(2009-H$3)/($C400+H401)*Genanskaffelsespriser!$D373*H400))","v":0},{"$f":"IF((I400*Genanskaffelsespriser!$D373-(2009-I$3)/($C400+I401)*Genanskaffelsespriser!$D373*I400)<0,0,(I400*Genanskaffelsespriser!$D373-(2009-I$3)/($C400+I401)*Genanskaffelsespriser!$D373*I400))","v":0},{"$f":"IF((J400*Genanskaffelsespriser!$D373-(2009-J$3)/($C400+J401)*Genanskaffelsespriser!$D373*J400)<0,0,(J400*Genanskaffelsespriser!$D373-(2009-J$3)/($C400+J401)*Genanskaffelsespriser!$D373*J400))","v":0},{"$f":"IF((K400*Genanskaffelsespriser!$D373-(2009-K$3)/($C400+K401)*Genanskaffelsespriser!$D373*K400)<0,0,(K400*Genanskaffelsespriser!$D373-(2009-K$3)/($C400+K401)*Genanskaffelsespriser!$D373*K400))","v":0},{"$f":"IF((L400*Genanskaffelsespriser!$D373-(2009-L$3)/($C400+L401)*Genanskaffelsespriser!$D373*L400)<0,0,(L400*Genanskaffelsespriser!$D373-(2009-L$3)/($C400+L401)*Genanskaffelsespriser!$D373*L400))","v":0},{"$f":"IF((M400*Genanskaffelsespriser!$D373-(2009-M$3)/($C400+M401)*Genanskaffelsespriser!$D373*M400)<0,0,(M400*Genanskaffelsespriser!$D373-(2009-M$3)/($C400+M401)*Genanskaffelsespriser!$D373*M400))","v":0},{"$f":"IF((N400*Genanskaffelsespriser!$D373-(2009-N$3)/($C400+N401)*Genanskaffelsespriser!$D373*N400)<0,0,(N400*Genanskaffelsespriser!$D373-(2009-N$3)/($C400+N401)*Genanskaffelsespriser!$D373*N400))","v":0},{"$f":"IF((O400*Genanskaffelsespriser!$D373-(2009-O$3)/($C400+O401)*Genanskaffelsespriser!$D373*O400)<0,0,(O400*Genanskaffelsespriser!$D373-(2009-O$3)/($C400+O401)*Genanskaffelsespriser!$D373*O400))","v":0},{"$f":"IF((P400*Genanskaffelsespriser!$D373-(2009-P$3)/($C400+P401)*Genanskaffelsespriser!$D373*P400)<0,0,(P400*Genanskaffelsespriser!$D373-(2009-P$3)/($C400+P401)*Genanskaffelsespriser!$D373*P400))","v":0},{"$f":"IF((Q400*Genanskaffelsespriser!$D373-(2009-Q$3)/($C400+Q401)*Genanskaffelsespriser!$D373*Q400)<0,0,(Q400*Genanskaffelsespriser!$D373-(2009-Q$3)/($C400+Q401)*Genanskaffelsespriser!$D373*Q400))","v":0},{"$f":"IF((R400*Genanskaffelsespriser!$D373-(2009-R$3)/($C400+R401)*Genanskaffelsespriser!$D373*R400)<0,0,(R400*Genanskaffelsespriser!$D373-(2009-R$3)/($C400+R401)*Genanskaffelsespriser!$D373*R400))","v":0},{"$f":"IF((S400*Genanskaffelsespriser!$D373-(2009-S$3)/($C400+S401)*Genanskaffelsespriser!$D373*S400)<0,0,(S400*Genanskaffelsespriser!$D373-(2009-S$3)/($C400+S401)*Genanskaffelsespriser!$D373*S400))","v":0},{"$f":"IF((T400*Genanskaffelsespriser!$D373-(2009-T$3)/($C400+T401)*Genanskaffelsespriser!$D373*T400)<0,0,(T400*Genanskaffelsespriser!$D373-(2009-T$3)/($C400+T401)*Genanskaffelsespriser!$D373*T400))","v":0},{"$f":"IF((U400*Genanskaffelsespriser!$D373-(2009-U$3)/($C400+U401)*Genanskaffelsespriser!$D373*U400)<0,0,(U400*Genanskaffelsespriser!$D373-(2009-U$3)/($C400+U401)*Genanskaffelsespriser!$D373*U400))","v":0},{"$f":"IF((V400*Genanskaffelsespriser!$D373-(2009-V$3)/($C400+V401)*Genanskaffelsespriser!$D373*V400)<0,0,(V400*Genanskaffelsespriser!$D373-(2009-V$3)/($C400+V401)*Genanskaffelsespriser!$D373*V400))","v":0},{"$f":"IF((W400*Genanskaffelsespriser!$D373-(2009-W$3)/($C400+W401)*Genanskaffelsespriser!$D373*W400)<0,0,(W400*Genanskaffelsespriser!$D373-(2009-W$3)/($C400+W401)*Genanskaffelsespriser!$D373*W400))","v":0},{"$f":"IF((X400*Genanskaffelsespriser!$D373-(2009-X$3)/($C400+X401)*Genanskaffelsespriser!$D373*X400)<0,0,(X400*Genanskaffelsespriser!$D373-(2009-X$3)/($C400+X401)*Genanskaffelsespriser!$D373*X400))","v":0},{"$f":"IF((Y400*Genanskaffelsespriser!$D373-(2009-Y$3)/($C400+Y401)*Genanskaffelsespriser!$D373*Y400)<0,0,(Y400*Genanskaffelsespriser!$D373-(2009-Y$3)/($C400+Y401)*Genanskaffelsespriser!$D373*Y400))","v":0},{"$f":"+SUM(AA400:AV400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV400","v":0},{"$f":"+SUM(AX400:BS400)","v":0},{"$f":"(AA400+AX400)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AK400+BH400)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AU400+BR400)/2","v":0},0,{"$f":"+AVERAGE(AW400,BT400)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B374","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E374","v":50},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D402*Genanskaffelsespriser!$D374-(2009-D$3)/($C402+D403)*Genanskaffelsespriser!$D374*D402)<0,0,(D402*Genanskaffelsespriser!$D374-(2009-D$3)/($C402+D403)*Genanskaffelsespriser!$D374*D402))","v":0},{"$f":"IF((E402*Genanskaffelsespriser!$D374-(2009-E$3)/($C402+E403)*Genanskaffelsespriser!$D374*E402)<0,0,(E402*Genanskaffelsespriser!$D374-(2009-E$3)/($C402+E403)*Genanskaffelsespriser!$D374*E402))","v":0},{"$f":"IF((F402*Genanskaffelsespriser!$D374-(2009-F$3)/($C402+F403)*Genanskaffelsespriser!$D374*F402)<0,0,(F402*Genanskaffelsespriser!$D374-(2009-F$3)/($C402+F403)*Genanskaffelsespriser!$D374*F402))","v":0},{"$f":"IF((G402*Genanskaffelsespriser!$D374-(2009-G$3)/($C402+G403)*Genanskaffelsespriser!$D374*G402)<0,0,(G402*Genanskaffelsespriser!$D374-(2009-G$3)/($C402+G403)*Genanskaffelsespriser!$D374*G402))","v":0},{"$f":"IF((H402*Genanskaffelsespriser!$D374-(2009-H$3)/($C402+H403)*Genanskaffelsespriser!$D374*H402)<0,0,(H402*Genanskaffelsespriser!$D374-(2009-H$3)/($C402+H403)*Genanskaffelsespriser!$D374*H402))","v":0},{"$f":"IF((I402*Genanskaffelsespriser!$D374-(2009-I$3)/($C402+I403)*Genanskaffelsespriser!$D374*I402)<0,0,(I402*Genanskaffelsespriser!$D374-(2009-I$3)/($C402+I403)*Genanskaffelsespriser!$D374*I402))","v":0},{"$f":"IF((J402*Genanskaffelsespriser!$D374-(2009-J$3)/($C402+J403)*Genanskaffelsespriser!$D374*J402)<0,0,(J402*Genanskaffelsespriser!$D374-(2009-J$3)/($C402+J403)*Genanskaffelsespriser!$D374*J402))","v":0},{"$f":"IF((K402*Genanskaffelsespriser!$D374-(2009-K$3)/($C402+K403)*Genanskaffelsespriser!$D374*K402)<0,0,(K402*Genanskaffelsespriser!$D374-(2009-K$3)/($C402+K403)*Genanskaffelsespriser!$D374*K402))","v":0},{"$f":"IF((L402*Genanskaffelsespriser!$D374-(2009-L$3)/($C402+L403)*Genanskaffelsespriser!$D374*L402)<0,0,(L402*Genanskaffelsespriser!$D374-(2009-L$3)/($C402+L403)*Genanskaffelsespriser!$D374*L402))","v":0},{"$f":"IF((M402*Genanskaffelsespriser!$D374-(2009-M$3)/($C402+M403)*Genanskaffelsespriser!$D374*M402)<0,0,(M402*Genanskaffelsespriser!$D374-(2009-M$3)/($C402+M403)*Genanskaffelsespriser!$D374*M402))","v":0},{"$f":"IF((N402*Genanskaffelsespriser!$D374-(2009-N$3)/($C402+N403)*Genanskaffelsespriser!$D374*N402)<0,0,(N402*Genanskaffelsespriser!$D374-(2009-N$3)/($C402+N403)*Genanskaffelsespriser!$D374*N402))","v":0},{"$f":"IF((O402*Genanskaffelsespriser!$D374-(2009-O$3)/($C402+O403)*Genanskaffelsespriser!$D374*O402)<0,0,(O402*Genanskaffelsespriser!$D374-(2009-O$3)/($C402+O403)*Genanskaffelsespriser!$D374*O402))","v":0},{"$f":"IF((P402*Genanskaffelsespriser!$D374-(2009-P$3)/($C402+P403)*Genanskaffelsespriser!$D374*P402)<0,0,(P402*Genanskaffelsespriser!$D374-(2009-P$3)/($C402+P403)*Genanskaffelsespriser!$D374*P402))","v":0},{"$f":"IF((Q402*Genanskaffelsespriser!$D374-(2009-Q$3)/($C402+Q403)*Genanskaffelsespriser!$D374*Q402)<0,0,(Q402*Genanskaffelsespriser!$D374-(2009-Q$3)/($C402+Q403)*Genanskaffelsespriser!$D374*Q402))","v":0},{"$f":"IF((R402*Genanskaffelsespriser!$D374-(2009-R$3)/($C402+R403)*Genanskaffelsespriser!$D374*R402)<0,0,(R402*Genanskaffelsespriser!$D374-(2009-R$3)/($C402+R403)*Genanskaffelsespriser!$D374*R402))","v":0},{"$f":"IF((S402*Genanskaffelsespriser!$D374-(2009-S$3)/($C402+S403)*Genanskaffelsespriser!$D374*S402)<0,0,(S402*Genanskaffelsespriser!$D374-(2009-S$3)/($C402+S403)*Genanskaffelsespriser!$D374*S402))","v":0},{"$f":"IF((T402*Genanskaffelsespriser!$D374-(2009-T$3)/($C402+T403)*Genanskaffelsespriser!$D374*T402)<0,0,(T402*Genanskaffelsespriser!$D374-(2009-T$3)/($C402+T403)*Genanskaffelsespriser!$D374*T402))","v":0},{"$f":"IF((U402*Genanskaffelsespriser!$D374-(2009-U$3)/($C402+U403)*Genanskaffelsespriser!$D374*U402)<0,0,(U402*Genanskaffelsespriser!$D374-(2009-U$3)/($C402+U403)*Genanskaffelsespriser!$D374*U402))","v":0},{"$f":"IF((V402*Genanskaffelsespriser!$D374-(2009-V$3)/($C402+V403)*Genanskaffelsespriser!$D374*V402)<0,0,(V402*Genanskaffelsespriser!$D374-(2009-V$3)/($C402+V403)*Genanskaffelsespriser!$D374*V402))","v":0},{"$f":"IF((W402*Genanskaffelsespriser!$D374-(2009-W$3)/($C402+W403)*Genanskaffelsespriser!$D374*W402)<0,0,(W402*Genanskaffelsespriser!$D374-(2009-W$3)/($C402+W403)*Genanskaffelsespriser!$D374*W402))","v":0},{"$f":"IF((X402*Genanskaffelsespriser!$D374-(2009-X$3)/($C402+X403)*Genanskaffelsespriser!$D374*X402)<0,0,(X402*Genanskaffelsespriser!$D374-(2009-X$3)/($C402+X403)*Genanskaffelsespriser!$D374*X402))","v":0},{"$f":"IF((Y402*Genanskaffelsespriser!$D374-(2009-Y$3)/($C402+Y403)*Genanskaffelsespriser!$D374*Y402)<0,0,(Y402*Genanskaffelsespriser!$D374-(2009-Y$3)/($C402+Y403)*Genanskaffelsespriser!$D374*Y402))","v":0},{"$f":"+SUM(AA402:AV402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV402","v":0},{"$f":"+SUM(AX402:BS402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW402,BT402)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B375","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E375","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D404*Genanskaffelsespriser!$D375-(2009-D$3)/($C404+D405)*Genanskaffelsespriser!$D375*D404)<0,0,(D404*Genanskaffelsespriser!$D375-(2009-D$3)/($C404+D405)*Genanskaffelsespriser!$D375*D404))","v":0},{"$f":"IF((E404*Genanskaffelsespriser!$D375-(2009-E$3)/($C404+E405)*Genanskaffelsespriser!$D375*E404)<0,0,(E404*Genanskaffelsespriser!$D375-(2009-E$3)/($C404+E405)*Genanskaffelsespriser!$D375*E404))","v":0},{"$f":"IF((F404*Genanskaffelsespriser!$D375-(2009-F$3)/($C404+F405)*Genanskaffelsespriser!$D375*F404)<0,0,(F404*Genanskaffelsespriser!$D375-(2009-F$3)/($C404+F405)*Genanskaffelsespriser!$D375*F404))","v":0},{"$f":"IF((G404*Genanskaffelsespriser!$D375-(2009-G$3)/($C404+G405)*Genanskaffelsespriser!$D375*G404)<0,0,(G404*Genanskaffelsespriser!$D375-(2009-G$3)/($C404+G405)*Genanskaffelsespriser!$D375*G404))","v":0},{"$f":"IF((H404*Genanskaffelsespriser!$D375-(2009-H$3)/($C404+H405)*Genanskaffelsespriser!$D375*H404)<0,0,(H404*Genanskaffelsespriser!$D375-(2009-H$3)/($C404+H405)*Genanskaffelsespriser!$D375*H404))","v":0},{"$f":"IF((I404*Genanskaffelsespriser!$D375-(2009-I$3)/($C404+I405)*Genanskaffelsespriser!$D375*I404)<0,0,(I404*Genanskaffelsespriser!$D375-(2009-I$3)/($C404+I405)*Genanskaffelsespriser!$D375*I404))","v":0},{"$f":"IF((J404*Genanskaffelsespriser!$D375-(2009-J$3)/($C404+J405)*Genanskaffelsespriser!$D375*J404)<0,0,(J404*Genanskaffelsespriser!$D375-(2009-J$3)/($C404+J405)*Genanskaffelsespriser!$D375*J404))","v":0},{"$f":"IF((K404*Genanskaffelsespriser!$D375-(2009-K$3)/($C404+K405)*Genanskaffelsespriser!$D375*K404)<0,0,(K404*Genanskaffelsespriser!$D375-(2009-K$3)/($C404+K405)*Genanskaffelsespriser!$D375*K404))","v":0},{"$f":"IF((L404*Genanskaffelsespriser!$D375-(2009-L$3)/($C404+L405)*Genanskaffelsespriser!$D375*L404)<0,0,(L404*Genanskaffelsespriser!$D375-(2009-L$3)/($C404+L405)*Genanskaffelsespriser!$D375*L404))","v":0},{"$f":"IF((M404*Genanskaffelsespriser!$D375-(2009-M$3)/($C404+M405)*Genanskaffelsespriser!$D375*M404)<0,0,(M404*Genanskaffelsespriser!$D375-(2009-M$3)/($C404+M405)*Genanskaffelsespriser!$D375*M404))","v":0},{"$f":"IF((N404*Genanskaffelsespriser!$D375-(2009-N$3)/($C404+N405)*Genanskaffelsespriser!$D375*N404)<0,0,(N404*Genanskaffelsespriser!$D375-(2009-N$3)/($C404+N405)*Genanskaffelsespriser!$D375*N404))","v":0},{"$f":"IF((O404*Genanskaffelsespriser!$D375-(2009-O$3)/($C404+O405)*Genanskaffelsespriser!$D375*O404)<0,0,(O404*Genanskaffelsespriser!$D375-(2009-O$3)/($C404+O405)*Genanskaffelsespriser!$D375*O404))","v":0},{"$f":"IF((P404*Genanskaffelsespriser!$D375-(2009-P$3)/($C404+P405)*Genanskaffelsespriser!$D375*P404)<0,0,(P404*Genanskaffelsespriser!$D375-(2009-P$3)/($C404+P405)*Genanskaffelsespriser!$D375*P404))","v":0},{"$f":"IF((Q404*Genanskaffelsespriser!$D375-(2009-Q$3)/($C404+Q405)*Genanskaffelsespriser!$D375*Q404)<0,0,(Q404*Genanskaffelsespriser!$D375-(2009-Q$3)/($C404+Q405)*Genanskaffelsespriser!$D375*Q404))","v":0},{"$f":"IF((R404*Genanskaffelsespriser!$D375-(2009-R$3)/($C404+R405)*Genanskaffelsespriser!$D375*R404)<0,0,(R404*Genanskaffelsespriser!$D375-(2009-R$3)/($C404+R405)*Genanskaffelsespriser!$D375*R404))","v":0},{"$f":"IF((S404*Genanskaffelsespriser!$D375-(2009-S$3)/($C404+S405)*Genanskaffelsespriser!$D375*S404)<0,0,(S404*Genanskaffelsespriser!$D375-(2009-S$3)/($C404+S405)*Genanskaffelsespriser!$D375*S404))","v":0},{"$f":"IF((T404*Genanskaffelsespriser!$D375-(2009-T$3)/($C404+T405)*Genanskaffelsespriser!$D375*T404)<0,0,(T404*Genanskaffelsespriser!$D375-(2009-T$3)/($C404+T405)*Genanskaffelsespriser!$D375*T404))","v":0},{"$f":"IF((U404*Genanskaffelsespriser!$D375-(2009-U$3)/($C404+U405)*Genanskaffelsespriser!$D375*U404)<0,0,(U404*Genanskaffelsespriser!$D375-(2009-U$3)/($C404+U405)*Genanskaffelsespriser!$D375*U404))","v":0},{"$f":"IF((V404*Genanskaffelsespriser!$D375-(2009-V$3)/($C404+V405)*Genanskaffelsespriser!$D375*V404)<0,0,(V404*Genanskaffelsespriser!$D375-(2009-V$3)/($C404+V405)*Genanskaffelsespriser!$D375*V404))","v":0},{"$f":"IF((W404*Genanskaffelsespriser!$D375-(2009-W$3)/($C404+W405)*Genanskaffelsespriser!$D375*W404)<0,0,(W404*Genanskaffelsespriser!$D375-(2009-W$3)/($C404+W405)*Genanskaffelsespriser!$D375*W404))","v":0},{"$f":"IF((X404*Genanskaffelsespriser!$D375-(2009-X$3)/($C404+X405)*Genanskaffelsespriser!$D375*X404)<0,0,(X404*Genanskaffelsespriser!$D375-(2009-X$3)/($C404+X405)*Genanskaffelsespriser!$D375*X404))","v":0},{"$f":"IF((Y404*Genanskaffelsespriser!$D375-(2009-Y$3)/($C404+Y405)*Genanskaffelsespriser!$D375*Y404)<0,0,(Y404*Genanskaffelsespriser!$D375-(2009-Y$3)/($C404+Y405)*Genanskaffelsespriser!$D375*Y404))","v":0},{"$f":"+SUM(AA404:AV404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV404","v":0},{"$f":"+SUM(AX404:BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW404,BT404)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B376","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E376","v":75},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((D406*Genanskaffelsespriser!$D376-(2009-D$3)/($C406+D407)*Genanskaffelsespriser!$D376*D406)<0,0,(D406*Genanskaffelsespriser!$D376-(2009-D$3)/($C406+D407)*Genanskaffelsespriser!$D376*D406))","v":0},{"$f":"IF((E406*Genanskaffelsespriser!$D376-(2009-E$3)/($C406+E407)*Genanskaffelsespriser!$D376*E406)<0,0,(E406*Genanskaffelsespriser!$D376-(2009-E$3)/($C406+E407)*Genanskaffelsespriser!$D376*E406))","v":0},{"$f":"IF((F406*Genanskaffelsespriser!$D376-(2009-F$3)/($C406+F407)*Genanskaffelsespriser!$D376*F406)<0,0,(F406*Genanskaffelsespriser!$D376-(2009-F$3)/($C406+F407)*Genanskaffelsespriser!$D376*F406))","v":0},{"$f":"IF((G406*Genanskaffelsespriser!$D376-(2009-G$3)/($C406+G407)*Genanskaffelsespriser!$D376*G406)<0,0,(G406*Genanskaffelsespriser!$D376-(2009-G$3)/($C406+G407)*Genanskaffelsespriser!$D376*G406))","v":0},{"$f":"IF((H406*Genanskaffelsespriser!$D376-(2009-H$3)/($C406+H407)*Genanskaffelsespriser!$D376*H406)<0,0,(H406*Genanskaffelsespriser!$D376-(2009-H$3)/($C406+H407)*Genanskaffelsespriser!$D376*H406))","v":0},{"$f":"IF((I406*Genanskaffelsespriser!$D376-(2009-I$3)/($C406+I407)*Genanskaffelsespriser!$D376*I406)<0,0,(I406*Genanskaffelsespriser!$D376-(2009-I$3)/($C406+I407)*Genanskaffelsespriser!$D376*I406))","v":0},{"$f":"IF((J406*Genanskaffelsespriser!$D376-(2009-J$3)/($C406+J407)*Genanskaffelsespriser!$D376*J406)<0,0,(J406*Genanskaffelsespriser!$D376-(2009-J$3)/($C406+J407)*Genanskaffelsespriser!$D376*J406))","v":0},{"$f":"IF((K406*Genanskaffelsespriser!$D376-(2009-K$3)/($C406+K407)*Genanskaffelsespriser!$D376*K406)<0,0,(K406*Genanskaffelsespriser!$D376-(2009-K$3)/($C406+K407)*Genanskaffelsespriser!$D376*K406))","v":0},{"$f":"IF((L406*Genanskaffelsespriser!$D376-(2009-L$3)/($C406+L407)*Genanskaffelsespriser!$D376*L406)<0,0,(L406*Genanskaffelsespriser!$D376-(2009-L$3)/($C406+L407)*Genanskaffelsespriser!$D376*L406))","v":0},{"$f":"IF((M406*Genanskaffelsespriser!$D376-(2009-M$3)/($C406+M407)*Genanskaffelsespriser!$D376*M406)<0,0,(M406*Genanskaffelsespriser!$D376-(2009-M$3)/($C406+M407)*Genanskaffelsespriser!$D376*M406))","v":0},{"$f":"IF((N406*Genanskaffelsespriser!$D376-(2009-N$3)/($C406+N407)*Genanskaffelsespriser!$D376*N406)<0,0,(N406*Genanskaffelsespriser!$D376-(2009-N$3)/($C406+N407)*Genanskaffelsespriser!$D376*N406))","v":0},{"$f":"IF((O406*Genanskaffelsespriser!$D376-(2009-O$3)/($C406+O407)*Genanskaffelsespriser!$D376*O406)<0,0,(O406*Genanskaffelsespriser!$D376-(2009-O$3)/($C406+O407)*Genanskaffelsespriser!$D376*O406))","v":0},{"$f":"IF((P406*Genanskaffelsespriser!$D376-(2009-P$3)/($C406+P407)*Genanskaffelsespriser!$D376*P406)<0,0,(P406*Genanskaffelsespriser!$D376-(2009-P$3)/($C406+P407)*Genanskaffelsespriser!$D376*P406))","v":0},{"$f":"IF((Q406*Genanskaffelsespriser!$D376-(2009-Q$3)/($C406+Q407)*Genanskaffelsespriser!$D376*Q406)<0,0,(Q406*Genanskaffelsespriser!$D376-(2009-Q$3)/($C406+Q407)*Genanskaffelsespriser!$D376*Q406))","v":0},{"$f":"IF((R406*Genanskaffelsespriser!$D376-(2009-R$3)/($C406+R407)*Genanskaffelsespriser!$D376*R406)<0,0,(R406*Genanskaffelsespriser!$D376-(2009-R$3)/($C406+R407)*Genanskaffelsespriser!$D376*R406))","v":0},{"$f":"IF((S406*Genanskaffelsespriser!$D376-(2009-S$3)/($C406+S407)*Genanskaffelsespriser!$D376*S406)<0,0,(S406*Genanskaffelsespriser!$D376-(2009-S$3)/($C406+S407)*Genanskaffelsespriser!$D376*S406))","v":0},{"$f":"IF((T406*Genanskaffelsespriser!$D376-(2009-T$3)/($C406+T407)*Genanskaffelsespriser!$D376*T406)<0,0,(T406*Genanskaffelsespriser!$D376-(2009-T$3)/($C406+T407)*Genanskaffelsespriser!$D376*T406))","v":0},{"$f":"IF((U406*Genanskaffelsespriser!$D376-(2009-U$3)/($C406+U407)*Genanskaffelsespriser!$D376*U406)<0,0,(U406*Genanskaffelsespriser!$D376-(2009-U$3)/($C406+U407)*Genanskaffelsespriser!$D376*U406))","v":0},{"$f":"IF((V406*Genanskaffelsespriser!$D376-(2009-V$3)/($C406+V407)*Genanskaffelsespriser!$D376*V406)<0,0,(V406*Genanskaffelsespriser!$D376-(2009-V$3)/($C406+V407)*Genanskaffelsespriser!$D376*V406))","v":0},{"$f":"IF((W406*Genanskaffelsespriser!$D376-(2009-W$3)/($C406+W407)*Genanskaffelsespriser!$D376*W406)<0,0,(W406*Genanskaffelsespriser!$D376-(2009-W$3)/($C406+W407)*Genanskaffelsespriser!$D376*W406))","v":0},{"$f":"IF((X406*Genanskaffelsespriser!$D376-(2009-X$3)/($C406+X407)*Genanskaffelsespriser!$D376*X406)<0,0,(X406*Genanskaffelsespriser!$D376-(2009-X$3)/($C406+X407)*Genanskaffelsespriser!$D376*X406))","v":0},{"$f":"IF((Y406*Genanskaffelsespriser!$D376-(2009-Y$3)/($C406+Y407)*Genanskaffelsespriser!$D376*Y406)<0,0,(Y406*Genanskaffelsespriser!$D376-(2009-Y$3)/($C406+Y407)*Genanskaffelsespriser!$D376*Y406))","v":0},{"$f":"+SUM(AA406:AV406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV406","v":0},{"$f":"+SUM(AX406:BS406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(AW406,BT406)","v":0},0]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW4+AW18+AW32+AW46+AW60+AW65+AW70+AW75+AW80+AW95+AW110+AW125+AW140+AW161+AW182+AW203+AW224+AW242+AW260+AW278+AW296+AW315+AW334+AW353+AW372+AW381+AW390+AW399","v":2996410349.3333335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BT4+BT18+BT32+BT46+BT60+BT65+BT70+BT75+BT80+BT95+BT110+BT125+BT140+BT161+BT182+BT203+BT224+BT242+BT260+BT278+BT296+BT315+BT334+BT353+BT372+BT381+BT390+BT399","v":1245434718.5589852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CQ4+CQ18+CQ32+CQ46+CQ60+CQ65+CQ70+CQ75+CQ80+CQ95+CQ110+CQ125+CQ140+CQ161+CQ182+CQ203+CQ224+CQ242+CQ260+CQ278+CQ296+CQ315+CQ334+CQ353+CQ372+CQ381+CQ390+CQ399","v":2120922533.9461594}]

{"sheet":"Fællesfunktionsanlæg","index":3,"n_rows":16,"n_cols":95,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,71,0,92],[0,93,1,93],[0,25,0,46],[0,47,1,47],[0,48,0,69],[0,70,1,70]]}
["Fællesfunktionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Nedskrevet genanskaffelsespris pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet genanskaffelsesværdi \ni alt","Nedskrevet anskaffelsespris pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet anskaffelsesværdi \ni alt","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,{"$f":"+W2+1","v":2008},{"$f":"+X2+1","v":2009},"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AL2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BI2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+CF2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,1905,{"$f":"+Z3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AH3+10","v":1992},1997,{"$f":"+AL2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AW3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+BE3+10","v":1992},1997,{"$f":"+BI2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+BT3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+CB3+10","v":1992},1997,{"$f":"+CF2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Andre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AV5:AV14)","v":4961866.666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BS5:BS14)","v":2786051.9237828716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(CP5:CP14)","v":3873959.295224769}]
[{"$f":"+Genanskaffelsespriser!B380","v":"Administrationbygninger"},"m2",{"$f":"Genanskaffelsespriser!E380","v":75},0,0,0,0,0,0,0,40,0,30,10,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D5*Genanskaffelsespriser!$D380-(2009-D$3)/($C5+D6)*Genanskaffelsespriser!$D380*D5)<0,0,(D5*Genanskaffelsespriser!$D380-(2009-D$3)/($C5+D6)*Genanskaffelsespriser!$D380*D5))","v":0},{"$f":"IF((E5*Genanskaffelsespriser!$D380-(2009-E$3)/($C5+E6)*Genanskaffelsespriser!$D380*E5)<0,0,(E5*Genanskaffelsespriser!$D380-(2009-E$3)/($C5+E6)*Genanskaffelsespriser!$D380*E5))","v":0},{"$f":"IF((F5*Genanskaffelsespriser!$D380-(2009-F$3)/($C5+F6)*Genanskaffelsespriser!$D380*F5)<0,0,(F5*Genanskaffelsespriser!$D380-(2009-F$3)/($C5+F6)*Genanskaffelsespriser!$D380*F5))","v":0},{"$f":"IF((G5*Genanskaffelsespriser!$D380-(2009-G$3)/($C5+G6)*Genanskaffelsespriser!$D380*G5)<0,0,(G5*Genanskaffelsespriser!$D380-(2009-G$3)/($C5+G6)*Genanskaffelsespriser!$D380*G5))","v":0},{"$f":"IF((H5*Genanskaffelsespriser!$D380-(2009-H$3)/($C5+H6)*Genanskaffelsespriser!$D380*H5)<0,0,(H5*Genanskaffelsespriser!$D380-(2009-H$3)/($C5+H6)*Genanskaffelsespriser!$D380*H5))","v":0},{"$f":"IF((I5*Genanskaffelsespriser!$D380-(2009-I$3)/($C5+I6)*Genanskaffelsespriser!$D380*I5)<0,0,(I5*Genanskaffelsespriser!$D380-(2009-I$3)/($C5+I6)*Genanskaffelsespriser!$D380*I5))","v":0},{"$f":"IF((J5*Genanskaffelsespriser!$D380-(2009-J$3)/($C5+J6)*Genanskaffelsespriser!$D380*J5)<0,0,(J5*Genanskaffelsespriser!$D380-(2009-J$3)/($C5+J6)*Genanskaffelsespriser!$D380*J5))","v":0},{"$f":"IF((K5*Genanskaffelsespriser!$D380-(2009-K$3)/($C5+K6)*Genanskaffelsespriser!$D380*K5)<0,0,(K5*Genanskaffelsespriser!$D380-(2009-K$3)/($C5+K6)*Genanskaffelsespriser!$D380*K5))","v":481066.66666666674},{"$f":"IF((L5*Genanskaffelsespriser!$D380-(2009-L$3)/($C5+L6)*Genanskaffelsespriser!$D380*L5)<0,0,(L5*Genanskaffelsespriser!$D380-(2009-L$3)/($C5+L6)*Genanskaffelsespriser!$D380*L5))","v":0},{"$f":"IF((M5*Genanskaffelsespriser!$D380-(2009-M$3)/($C5+M6)*Genanskaffelsespriser!$D380*M5)<0,0,(M5*Genanskaffelsespriser!$D380-(2009-M$3)/($C5+M6)*Genanskaffelsespriser!$D380*M5))","v":466400},{"$f":"IF((N5*Genanskaffelsespriser!$D380-(2009-N$3)/($C5+N6)*Genanskaffelsespriser!$D380*N5)<0,0,(N5*Genanskaffelsespriser!$D380-(2009-N$3)/($C5+N6)*Genanskaffelsespriser!$D380*N5))","v":170133.33333333334},{"$f":"IF((O5*Genanskaffelsespriser!$D380-(2009-O$3)/($C5+O6)*Genanskaffelsespriser!$D380*O5)<0,0,(O5*Genanskaffelsespriser!$D380-(2009-O$3)/($C5+O6)*Genanskaffelsespriser!$D380*O5))","v":0},{"$f":"IF((P5*Genanskaffelsespriser!$D380-(2009-P$3)/($C5+P6)*Genanskaffelsespriser!$D380*P5)<0,0,(P5*Genanskaffelsespriser!$D380-(2009-P$3)/($C5+P6)*Genanskaffelsespriser!$D380*P5))","v":0},{"$f":"IF((Q5*Genanskaffelsespriser!$D380-(2009-Q$3)/($C5+Q6)*Genanskaffelsespriser!$D380*Q5)<0,0,(Q5*Genanskaffelsespriser!$D380-(2009-Q$3)/($C5+Q6)*Genanskaffelsespriser!$D380*Q5))","v":0},{"$f":"IF((R5*Genanskaffelsespriser!$D380-(2009-R$3)/($C5+R6)*Genanskaffelsespriser!$D380*R5)<0,0,(R5*Genanskaffelsespriser!$D380-(2009-R$3)/($C5+R6)*Genanskaffelsespriser!$D380*R5))","v":0},{"$f":"IF((S5*Genanskaffelsespriser!$D380-(2009-S$3)/($C5+S6)*Genanskaffelsespriser!$D380*S5)<0,0,(S5*Genanskaffelsespriser!$D380-(2009-S$3)/($C5+S6)*Genanskaffelsespriser!$D380*S5))","v":0},{"$f":"IF((T5*Genanskaffelsespriser!$D380-(2009-T$3)/($C5+T6)*Genanskaffelsespriser!$D380*T5)<0,0,(T5*Genanskaffelsespriser!$D380-(2009-T$3)/($C5+T6)*Genanskaffelsespriser!$D380*T5))","v":0},{"$f":"IF((U5*Genanskaffelsespriser!$D380-(2009-U$3)/($C5+U6)*Genanskaffelsespriser!$D380*U5)<0,0,(U5*Genanskaffelsespriser!$D380-(2009-U$3)/($C5+U6)*Genanskaffelsespriser!$D380*U5))","v":0},{"$f":"IF((V5*Genanskaffelsespriser!$D380-(2009-V$3)/($C5+V6)*Genanskaffelsespriser!$D380*V5)<0,0,(V5*Genanskaffelsespriser!$D380-(2009-V$3)/($C5+V6)*Genanskaffelsespriser!$D380*V5))","v":0},{"$f":"IF((W5*Genanskaffelsespriser!$D380-(2009-W$3)/($C5+W6)*Genanskaffelsespriser!$D380*W5)<0,0,(W5*Genanskaffelsespriser!$D380-(2009-W$3)/($C5+W6)*Genanskaffelsespriser!$D380*W5))","v":0},{"$f":"IF((X5*Genanskaffelsespriser!$D380-(2009-X$3)/($C5+X6)*Genanskaffelsespriser!$D380*X5)<0,0,(X5*Genanskaffelsespriser!$D380-(2009-X$3)/($C5+X6)*Genanskaffelsespriser!$D380*X5))","v":0},{"$f":"IF((Y5*Genanskaffelsespriser!$D380-(2009-Y$3)/($C5+Y6)*Genanskaffelsespriser!$D380*Y5)<0,0,(Y5*Genanskaffelsespriser!$D380-(2009-Y$3)/($C5+Y6)*Genanskaffelsespriser!$D380*Y5))","v":0},{"$f":"+SUM(Z5:AU5)","v":1117600},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z5","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA5","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB5","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC5","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD5","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE5","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF5","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG5","v":104654.68749828773},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH5","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI5","v":277122.69406572159},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ5","v":120111.73052564224},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK5","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL5","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM5","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN5","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO5","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP5","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ5","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR5","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS5","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT5","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU5","v":0},{"$f":"+SUM(AW5:BR5)","v":501889.11208965158},{"$f":"(Z5+AW5)/2","v":0},{"$f":"(AA5+AX5)/2","v":0},{"$f":"(AB5+AY5)/2","v":0},{"$f":"(AC5+AZ5)/2","v":0},{"$f":"(AD5+BA5)/2","v":0},{"$f":"(AE5+BB5)/2","v":0},{"$f":"(AF5+BC5)/2","v":0},{"$f":"(AG5+BD5)/2","v":292860.67708247725},{"$f":"(AH5+BE5)/2","v":0},{"$f":"(AI5+BF5)/2","v":371761.34703286079},{"$f":"(AJ5+BG5)/2","v":145122.5319294878},{"$f":"(AK5+BH5)/2","v":0},{"$f":"(AL5+BI5)/2","v":0},{"$f":"(AM5+BJ5)/2","v":0},{"$f":"(AN5+BK5)/2","v":0},{"$f":"(AO5+BL5)/2","v":0},{"$f":"(AP5+BM5)/2","v":0},{"$f":"(AQ5+BN5)/2","v":0},{"$f":"(AR5+BO5)/2","v":0},{"$f":"(AS5+BP5)/2","v":0},{"$f":"(AT5+BQ5)/2","v":0},{"$f":"(AU5+BR5)/2","v":0},{"$f":"+AVERAGE(AV5,BS5)","v":809744.55604482582},{"$f":"SUM(D5:Y5)","v":80}]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B381","v":"Arbejdsplads"},"stk.",{"$f":"Genanskaffelsespriser!E381","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D7*Genanskaffelsespriser!$D381-(2009-D$3)/$C7*Genanskaffelsespriser!$D381*D7)<0,0,(D7*Genanskaffelsespriser!$D381-(2009-D$3)/$C7*Genanskaffelsespriser!$D381*D7))","v":0},{"$f":"IF((E7*Genanskaffelsespriser!$D381-(2009-E$3)/$C7*Genanskaffelsespriser!$D381*E7)<0,0,(E7*Genanskaffelsespriser!$D381-(2009-E$3)/$C7*Genanskaffelsespriser!$D381*E7))","v":0},{"$f":"IF((F7*Genanskaffelsespriser!$D381-(2009-F$3)/$C7*Genanskaffelsespriser!$D381*F7)<0,0,(F7*Genanskaffelsespriser!$D381-(2009-F$3)/$C7*Genanskaffelsespriser!$D381*F7))","v":0},{"$f":"IF((G7*Genanskaffelsespriser!$D381-(2009-G$3)/$C7*Genanskaffelsespriser!$D381*G7)<0,0,(G7*Genanskaffelsespriser!$D381-(2009-G$3)/$C7*Genanskaffelsespriser!$D381*G7))","v":0},{"$f":"IF((H7*Genanskaffelsespriser!$D381-(2009-H$3)/$C7*Genanskaffelsespriser!$D381*H7)<0,0,(H7*Genanskaffelsespriser!$D381-(2009-H$3)/$C7*Genanskaffelsespriser!$D381*H7))","v":0},{"$f":"IF((I7*Genanskaffelsespriser!$D381-(2009-I$3)/$C7*Genanskaffelsespriser!$D381*I7)<0,0,(I7*Genanskaffelsespriser!$D381-(2009-I$3)/$C7*Genanskaffelsespriser!$D381*I7))","v":0},{"$f":"IF((J7*Genanskaffelsespriser!$D381-(2009-J$3)/$C7*Genanskaffelsespriser!$D381*J7)<0,0,(J7*Genanskaffelsespriser!$D381-(2009-J$3)/$C7*Genanskaffelsespriser!$D381*J7))","v":0},{"$f":"IF((K7*Genanskaffelsespriser!$D381-(2009-K$3)/$C7*Genanskaffelsespriser!$D381*K7)<0,0,(K7*Genanskaffelsespriser!$D381-(2009-K$3)/$C7*Genanskaffelsespriser!$D381*K7))","v":0},{"$f":"IF((L7*Genanskaffelsespriser!$D381-(2009-L$3)/$C7*Genanskaffelsespriser!$D381*L7)<0,0,(L7*Genanskaffelsespriser!$D381-(2009-L$3)/$C7*Genanskaffelsespriser!$D381*L7))","v":0},{"$f":"IF((M7*Genanskaffelsespriser!$D381-(2009-M$3)/$C7*Genanskaffelsespriser!$D381*M7)<0,0,(M7*Genanskaffelsespriser!$D381-(2009-M$3)/$C7*Genanskaffelsespriser!$D381*M7))","v":0},{"$f":"IF((N7*Genanskaffelsespriser!$D381-(2009-N$3)/$C7*Genanskaffelsespriser!$D381*N7)<0,0,(N7*Genanskaffelsespriser!$D381-(2009-N$3)/$C7*Genanskaffelsespriser!$D381*N7))","v":0},{"$f":"IF((O7*Genanskaffelsespriser!$D381-(2009-O$3)/$C7*Genanskaffelsespriser!$D381*O7)<0,0,(O7*Genanskaffelsespriser!$D381-(2009-O$3)/$C7*Genanskaffelsespriser!$D381*O7))","v":0},{"$f":"IF((P7*Genanskaffelsespriser!$D381-(2009-P$3)/$C7*Genanskaffelsespriser!$D381*P7)<0,0,(P7*Genanskaffelsespriser!$D381-(2009-P$3)/$C7*Genanskaffelsespriser!$D381*P7))","v":0},{"$f":"IF((Q7*Genanskaffelsespriser!$D381-(2009-Q$3)/$C7*Genanskaffelsespriser!$D381*Q7)<0,0,(Q7*Genanskaffelsespriser!$D381-(2009-Q$3)/$C7*Genanskaffelsespriser!$D381*Q7))","v":0},{"$f":"IF((R7*Genanskaffelsespriser!$D381-(2009-R$3)/$C7*Genanskaffelsespriser!$D381*R7)<0,0,(R7*Genanskaffelsespriser!$D381-(2009-R$3)/$C7*Genanskaffelsespriser!$D381*R7))","v":0},{"$f":"IF((S7*Genanskaffelsespriser!$D381-(2009-S$3)/$C7*Genanskaffelsespriser!$D381*S7)<0,0,(S7*Genanskaffelsespriser!$D381-(2009-S$3)/$C7*Genanskaffelsespriser!$D381*S7))","v":0},{"$f":"IF((T7*Genanskaffelsespriser!$D381-(2009-T$3)/$C7*Genanskaffelsespriser!$D381*T7)<0,0,(T7*Genanskaffelsespriser!$D381-(2009-T$3)/$C7*Genanskaffelsespriser!$D381*T7))","v":0},{"$f":"IF((U7*Genanskaffelsespriser!$D381-(2009-U$3)/$C7*Genanskaffelsespriser!$D381*U7)<0,0,(U7*Genanskaffelsespriser!$D381-(2009-U$3)/$C7*Genanskaffelsespriser!$D381*U7))","v":0},{"$f":"IF((V7*Genanskaffelsespriser!$D381-(2009-V$3)/$C7*Genanskaffelsespriser!$D381*V7)<0,0,(V7*Genanskaffelsespriser!$D381-(2009-V$3)/$C7*Genanskaffelsespriser!$D381*V7))","v":0},{"$f":"IF((W7*Genanskaffelsespriser!$D381-(2009-W$3)/$C7*Genanskaffelsespriser!$D381*W7)<0,0,(W7*Genanskaffelsespriser!$D381-(2009-W$3)/$C7*Genanskaffelsespriser!$D381*W7))","v":0},{"$f":"IF((X7*Genanskaffelsespriser!$D381-(2009-X$3)/$C7*Genanskaffelsespriser!$D381*X7)<0,0,(X7*Genanskaffelsespriser!$D381-(2009-X$3)/$C7*Genanskaffelsespriser!$D381*X7))","v":0},{"$f":"IF((Y7*Genanskaffelsespriser!$D381-(2009-Y$3)/$C7*Genanskaffelsespriser!$D381*Y7)<0,0,(Y7*Genanskaffelsespriser!$D381-(2009-Y$3)/$C7*Genanskaffelsespriser!$D381*Y7))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z7","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA7","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB7","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC7","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD7","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE7","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF7","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG7","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH7","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI7","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ7","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK7","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL7","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM7","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN7","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO7","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP7","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ7","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR7","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS7","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT7","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D7:Y7)","v":0}]
[{"$f":"+Genanskaffelsespriser!B382","v":"Køretøjer, personbil"},"stk.",{"$f":"Genanskaffelsespriser!E382","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D8*Genanskaffelsespriser!$D382-(2009-D$3)/$C8*Genanskaffelsespriser!$D382*D8)<0,0,(D8*Genanskaffelsespriser!$D382-(2009-D$3)/$C8*Genanskaffelsespriser!$D382*D8))","v":0},{"$f":"IF((E8*Genanskaffelsespriser!$D382-(2009-E$3)/$C8*Genanskaffelsespriser!$D382*E8)<0,0,(E8*Genanskaffelsespriser!$D382-(2009-E$3)/$C8*Genanskaffelsespriser!$D382*E8))","v":0},{"$f":"IF((F8*Genanskaffelsespriser!$D382-(2009-F$3)/$C8*Genanskaffelsespriser!$D382*F8)<0,0,(F8*Genanskaffelsespriser!$D382-(2009-F$3)/$C8*Genanskaffelsespriser!$D382*F8))","v":0},{"$f":"IF((G8*Genanskaffelsespriser!$D382-(2009-G$3)/$C8*Genanskaffelsespriser!$D382*G8)<0,0,(G8*Genanskaffelsespriser!$D382-(2009-G$3)/$C8*Genanskaffelsespriser!$D382*G8))","v":0},{"$f":"IF((H8*Genanskaffelsespriser!$D382-(2009-H$3)/$C8*Genanskaffelsespriser!$D382*H8)<0,0,(H8*Genanskaffelsespriser!$D382-(2009-H$3)/$C8*Genanskaffelsespriser!$D382*H8))","v":0},{"$f":"IF((I8*Genanskaffelsespriser!$D382-(2009-I$3)/$C8*Genanskaffelsespriser!$D382*I8)<0,0,(I8*Genanskaffelsespriser!$D382-(2009-I$3)/$C8*Genanskaffelsespriser!$D382*I8))","v":0},{"$f":"IF((J8*Genanskaffelsespriser!$D382-(2009-J$3)/$C8*Genanskaffelsespriser!$D382*J8)<0,0,(J8*Genanskaffelsespriser!$D382-(2009-J$3)/$C8*Genanskaffelsespriser!$D382*J8))","v":0},{"$f":"IF((K8*Genanskaffelsespriser!$D382-(2009-K$3)/$C8*Genanskaffelsespriser!$D382*K8)<0,0,(K8*Genanskaffelsespriser!$D382-(2009-K$3)/$C8*Genanskaffelsespriser!$D382*K8))","v":0},{"$f":"IF((L8*Genanskaffelsespriser!$D382-(2009-L$3)/$C8*Genanskaffelsespriser!$D382*L8)<0,0,(L8*Genanskaffelsespriser!$D382-(2009-L$3)/$C8*Genanskaffelsespriser!$D382*L8))","v":0},{"$f":"IF((M8*Genanskaffelsespriser!$D382-(2009-M$3)/$C8*Genanskaffelsespriser!$D382*M8)<0,0,(M8*Genanskaffelsespriser!$D382-(2009-M$3)/$C8*Genanskaffelsespriser!$D382*M8))","v":0},{"$f":"IF((N8*Genanskaffelsespriser!$D382-(2009-N$3)/$C8*Genanskaffelsespriser!$D382*N8)<0,0,(N8*Genanskaffelsespriser!$D382-(2009-N$3)/$C8*Genanskaffelsespriser!$D382*N8))","v":0},{"$f":"IF((O8*Genanskaffelsespriser!$D382-(2009-O$3)/$C8*Genanskaffelsespriser!$D382*O8)<0,0,(O8*Genanskaffelsespriser!$D382-(2009-O$3)/$C8*Genanskaffelsespriser!$D382*O8))","v":0},{"$f":"IF((P8*Genanskaffelsespriser!$D382-(2009-P$3)/$C8*Genanskaffelsespriser!$D382*P8)<0,0,(P8*Genanskaffelsespriser!$D382-(2009-P$3)/$C8*Genanskaffelsespriser!$D382*P8))","v":0},{"$f":"IF((Q8*Genanskaffelsespriser!$D382-(2009-Q$3)/$C8*Genanskaffelsespriser!$D382*Q8)<0,0,(Q8*Genanskaffelsespriser!$D382-(2009-Q$3)/$C8*Genanskaffelsespriser!$D382*Q8))","v":0},{"$f":"IF((R8*Genanskaffelsespriser!$D382-(2009-R$3)/$C8*Genanskaffelsespriser!$D382*R8)<0,0,(R8*Genanskaffelsespriser!$D382-(2009-R$3)/$C8*Genanskaffelsespriser!$D382*R8))","v":0},{"$f":"IF((S8*Genanskaffelsespriser!$D382-(2009-S$3)/$C8*Genanskaffelsespriser!$D382*S8)<0,0,(S8*Genanskaffelsespriser!$D382-(2009-S$3)/$C8*Genanskaffelsespriser!$D382*S8))","v":0},{"$f":"IF((T8*Genanskaffelsespriser!$D382-(2009-T$3)/$C8*Genanskaffelsespriser!$D382*T8)<0,0,(T8*Genanskaffelsespriser!$D382-(2009-T$3)/$C8*Genanskaffelsespriser!$D382*T8))","v":0},{"$f":"IF((U8*Genanskaffelsespriser!$D382-(2009-U$3)/$C8*Genanskaffelsespriser!$D382*U8)<0,0,(U8*Genanskaffelsespriser!$D382-(2009-U$3)/$C8*Genanskaffelsespriser!$D382*U8))","v":0},{"$f":"IF((V8*Genanskaffelsespriser!$D382-(2009-V$3)/$C8*Genanskaffelsespriser!$D382*V8)<0,0,(V8*Genanskaffelsespriser!$D382-(2009-V$3)/$C8*Genanskaffelsespriser!$D382*V8))","v":0},{"$f":"IF((W8*Genanskaffelsespriser!$D382-(2009-W$3)/$C8*Genanskaffelsespriser!$D382*W8)<0,0,(W8*Genanskaffelsespriser!$D382-(2009-W$3)/$C8*Genanskaffelsespriser!$D382*W8))","v":0},{"$f":"IF((X8*Genanskaffelsespriser!$D382-(2009-X$3)/$C8*Genanskaffelsespriser!$D382*X8)<0,0,(X8*Genanskaffelsespriser!$D382-(2009-X$3)/$C8*Genanskaffelsespriser!$D382*X8))","v":0},{"$f":"IF((Y8*Genanskaffelsespriser!$D382-(2009-Y$3)/$C8*Genanskaffelsespriser!$D382*Y8)<0,0,(Y8*Genanskaffelsespriser!$D382-(2009-Y$3)/$C8*Genanskaffelsespriser!$D382*Y8))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE8","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF8","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG8","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR8","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT8","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B383","v":"Køretøjer, små lastvogne (< 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E383","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D9*Genanskaffelsespriser!$D383-(2009-D$3)/$C9*Genanskaffelsespriser!$D383*D9)<0,0,(D9*Genanskaffelsespriser!$D383-(2009-D$3)/$C9*Genanskaffelsespriser!$D383*D9))","v":0},{"$f":"IF((E9*Genanskaffelsespriser!$D383-(2009-E$3)/$C9*Genanskaffelsespriser!$D383*E9)<0,0,(E9*Genanskaffelsespriser!$D383-(2009-E$3)/$C9*Genanskaffelsespriser!$D383*E9))","v":0},{"$f":"IF((F9*Genanskaffelsespriser!$D383-(2009-F$3)/$C9*Genanskaffelsespriser!$D383*F9)<0,0,(F9*Genanskaffelsespriser!$D383-(2009-F$3)/$C9*Genanskaffelsespriser!$D383*F9))","v":0},{"$f":"IF((G9*Genanskaffelsespriser!$D383-(2009-G$3)/$C9*Genanskaffelsespriser!$D383*G9)<0,0,(G9*Genanskaffelsespriser!$D383-(2009-G$3)/$C9*Genanskaffelsespriser!$D383*G9))","v":0},{"$f":"IF((H9*Genanskaffelsespriser!$D383-(2009-H$3)/$C9*Genanskaffelsespriser!$D383*H9)<0,0,(H9*Genanskaffelsespriser!$D383-(2009-H$3)/$C9*Genanskaffelsespriser!$D383*H9))","v":0},{"$f":"IF((I9*Genanskaffelsespriser!$D383-(2009-I$3)/$C9*Genanskaffelsespriser!$D383*I9)<0,0,(I9*Genanskaffelsespriser!$D383-(2009-I$3)/$C9*Genanskaffelsespriser!$D383*I9))","v":0},{"$f":"IF((J9*Genanskaffelsespriser!$D383-(2009-J$3)/$C9*Genanskaffelsespriser!$D383*J9)<0,0,(J9*Genanskaffelsespriser!$D383-(2009-J$3)/$C9*Genanskaffelsespriser!$D383*J9))","v":0},{"$f":"IF((K9*Genanskaffelsespriser!$D383-(2009-K$3)/$C9*Genanskaffelsespriser!$D383*K9)<0,0,(K9*Genanskaffelsespriser!$D383-(2009-K$3)/$C9*Genanskaffelsespriser!$D383*K9))","v":0},{"$f":"IF((L9*Genanskaffelsespriser!$D383-(2009-L$3)/$C9*Genanskaffelsespriser!$D383*L9)<0,0,(L9*Genanskaffelsespriser!$D383-(2009-L$3)/$C9*Genanskaffelsespriser!$D383*L9))","v":0},{"$f":"IF((M9*Genanskaffelsespriser!$D383-(2009-M$3)/$C9*Genanskaffelsespriser!$D383*M9)<0,0,(M9*Genanskaffelsespriser!$D383-(2009-M$3)/$C9*Genanskaffelsespriser!$D383*M9))","v":0},{"$f":"IF((N9*Genanskaffelsespriser!$D383-(2009-N$3)/$C9*Genanskaffelsespriser!$D383*N9)<0,0,(N9*Genanskaffelsespriser!$D383-(2009-N$3)/$C9*Genanskaffelsespriser!$D383*N9))","v":0},{"$f":"IF((O9*Genanskaffelsespriser!$D383-(2009-O$3)/$C9*Genanskaffelsespriser!$D383*O9)<0,0,(O9*Genanskaffelsespriser!$D383-(2009-O$3)/$C9*Genanskaffelsespriser!$D383*O9))","v":0},{"$f":"IF((P9*Genanskaffelsespriser!$D383-(2009-P$3)/$C9*Genanskaffelsespriser!$D383*P9)<0,0,(P9*Genanskaffelsespriser!$D383-(2009-P$3)/$C9*Genanskaffelsespriser!$D383*P9))","v":0},{"$f":"IF((Q9*Genanskaffelsespriser!$D383-(2009-Q$3)/$C9*Genanskaffelsespriser!$D383*Q9)<0,0,(Q9*Genanskaffelsespriser!$D383-(2009-Q$3)/$C9*Genanskaffelsespriser!$D383*Q9))","v":0},{"$f":"IF((R9*Genanskaffelsespriser!$D383-(2009-R$3)/$C9*Genanskaffelsespriser!$D383*R9)<0,0,(R9*Genanskaffelsespriser!$D383-(2009-R$3)/$C9*Genanskaffelsespriser!$D383*R9))","v":0},{"$f":"IF((S9*Genanskaffelsespriser!$D383-(2009-S$3)/$C9*Genanskaffelsespriser!$D383*S9)<0,0,(S9*Genanskaffelsespriser!$D383-(2009-S$3)/$C9*Genanskaffelsespriser!$D383*S9))","v":0},{"$f":"IF((T9*Genanskaffelsespriser!$D383-(2009-T$3)/$C9*Genanskaffelsespriser!$D383*T9)<0,0,(T9*Genanskaffelsespriser!$D383-(2009-T$3)/$C9*Genanskaffelsespriser!$D383*T9))","v":0},{"$f":"IF((U9*Genanskaffelsespriser!$D383-(2009-U$3)/$C9*Genanskaffelsespriser!$D383*U9)<0,0,(U9*Genanskaffelsespriser!$D383-(2009-U$3)/$C9*Genanskaffelsespriser!$D383*U9))","v":0},{"$f":"IF((V9*Genanskaffelsespriser!$D383-(2009-V$3)/$C9*Genanskaffelsespriser!$D383*V9)<0,0,(V9*Genanskaffelsespriser!$D383-(2009-V$3)/$C9*Genanskaffelsespriser!$D383*V9))","v":0},{"$f":"IF((W9*Genanskaffelsespriser!$D383-(2009-W$3)/$C9*Genanskaffelsespriser!$D383*W9)<0,0,(W9*Genanskaffelsespriser!$D383-(2009-W$3)/$C9*Genanskaffelsespriser!$D383*W9))","v":0},{"$f":"IF((X9*Genanskaffelsespriser!$D383-(2009-X$3)/$C9*Genanskaffelsespriser!$D383*X9)<0,0,(X9*Genanskaffelsespriser!$D383-(2009-X$3)/$C9*Genanskaffelsespriser!$D383*X9))","v":0},{"$f":"IF((Y9*Genanskaffelsespriser!$D383-(2009-Y$3)/$C9*Genanskaffelsespriser!$D383*Y9)<0,0,(Y9*Genanskaffelsespriser!$D383-(2009-Y$3)/$C9*Genanskaffelsespriser!$D383*Y9))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE9","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF9","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG9","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH9","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT9","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B384","v":"Køretøjer, store lastvogne (> 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E384","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D10*Genanskaffelsespriser!$D384-(2009-D$3)/$C10*Genanskaffelsespriser!$D384*D10)<0,0,(D10*Genanskaffelsespriser!$D384-(2009-D$3)/$C10*Genanskaffelsespriser!$D384*D10))","v":0},{"$f":"IF((E10*Genanskaffelsespriser!$D384-(2009-E$3)/$C10*Genanskaffelsespriser!$D384*E10)<0,0,(E10*Genanskaffelsespriser!$D384-(2009-E$3)/$C10*Genanskaffelsespriser!$D384*E10))","v":0},{"$f":"IF((F10*Genanskaffelsespriser!$D384-(2009-F$3)/$C10*Genanskaffelsespriser!$D384*F10)<0,0,(F10*Genanskaffelsespriser!$D384-(2009-F$3)/$C10*Genanskaffelsespriser!$D384*F10))","v":0},{"$f":"IF((G10*Genanskaffelsespriser!$D384-(2009-G$3)/$C10*Genanskaffelsespriser!$D384*G10)<0,0,(G10*Genanskaffelsespriser!$D384-(2009-G$3)/$C10*Genanskaffelsespriser!$D384*G10))","v":0},{"$f":"IF((H10*Genanskaffelsespriser!$D384-(2009-H$3)/$C10*Genanskaffelsespriser!$D384*H10)<0,0,(H10*Genanskaffelsespriser!$D384-(2009-H$3)/$C10*Genanskaffelsespriser!$D384*H10))","v":0},{"$f":"IF((I10*Genanskaffelsespriser!$D384-(2009-I$3)/$C10*Genanskaffelsespriser!$D384*I10)<0,0,(I10*Genanskaffelsespriser!$D384-(2009-I$3)/$C10*Genanskaffelsespriser!$D384*I10))","v":0},{"$f":"IF((J10*Genanskaffelsespriser!$D384-(2009-J$3)/$C10*Genanskaffelsespriser!$D384*J10)<0,0,(J10*Genanskaffelsespriser!$D384-(2009-J$3)/$C10*Genanskaffelsespriser!$D384*J10))","v":0},{"$f":"IF((K10*Genanskaffelsespriser!$D384-(2009-K$3)/$C10*Genanskaffelsespriser!$D384*K10)<0,0,(K10*Genanskaffelsespriser!$D384-(2009-K$3)/$C10*Genanskaffelsespriser!$D384*K10))","v":0},{"$f":"IF((L10*Genanskaffelsespriser!$D384-(2009-L$3)/$C10*Genanskaffelsespriser!$D384*L10)<0,0,(L10*Genanskaffelsespriser!$D384-(2009-L$3)/$C10*Genanskaffelsespriser!$D384*L10))","v":0},{"$f":"IF((M10*Genanskaffelsespriser!$D384-(2009-M$3)/$C10*Genanskaffelsespriser!$D384*M10)<0,0,(M10*Genanskaffelsespriser!$D384-(2009-M$3)/$C10*Genanskaffelsespriser!$D384*M10))","v":0},{"$f":"IF((N10*Genanskaffelsespriser!$D384-(2009-N$3)/$C10*Genanskaffelsespriser!$D384*N10)<0,0,(N10*Genanskaffelsespriser!$D384-(2009-N$3)/$C10*Genanskaffelsespriser!$D384*N10))","v":0},{"$f":"IF((O10*Genanskaffelsespriser!$D384-(2009-O$3)/$C10*Genanskaffelsespriser!$D384*O10)<0,0,(O10*Genanskaffelsespriser!$D384-(2009-O$3)/$C10*Genanskaffelsespriser!$D384*O10))","v":0},{"$f":"IF((P10*Genanskaffelsespriser!$D384-(2009-P$3)/$C10*Genanskaffelsespriser!$D384*P10)<0,0,(P10*Genanskaffelsespriser!$D384-(2009-P$3)/$C10*Genanskaffelsespriser!$D384*P10))","v":0},{"$f":"IF((Q10*Genanskaffelsespriser!$D384-(2009-Q$3)/$C10*Genanskaffelsespriser!$D384*Q10)<0,0,(Q10*Genanskaffelsespriser!$D384-(2009-Q$3)/$C10*Genanskaffelsespriser!$D384*Q10))","v":0},{"$f":"IF((R10*Genanskaffelsespriser!$D384-(2009-R$3)/$C10*Genanskaffelsespriser!$D384*R10)<0,0,(R10*Genanskaffelsespriser!$D384-(2009-R$3)/$C10*Genanskaffelsespriser!$D384*R10))","v":0},{"$f":"IF((S10*Genanskaffelsespriser!$D384-(2009-S$3)/$C10*Genanskaffelsespriser!$D384*S10)<0,0,(S10*Genanskaffelsespriser!$D384-(2009-S$3)/$C10*Genanskaffelsespriser!$D384*S10))","v":0},{"$f":"IF((T10*Genanskaffelsespriser!$D384-(2009-T$3)/$C10*Genanskaffelsespriser!$D384*T10)<0,0,(T10*Genanskaffelsespriser!$D384-(2009-T$3)/$C10*Genanskaffelsespriser!$D384*T10))","v":0},{"$f":"IF((U10*Genanskaffelsespriser!$D384-(2009-U$3)/$C10*Genanskaffelsespriser!$D384*U10)<0,0,(U10*Genanskaffelsespriser!$D384-(2009-U$3)/$C10*Genanskaffelsespriser!$D384*U10))","v":0},{"$f":"IF((V10*Genanskaffelsespriser!$D384-(2009-V$3)/$C10*Genanskaffelsespriser!$D384*V10)<0,0,(V10*Genanskaffelsespriser!$D384-(2009-V$3)/$C10*Genanskaffelsespriser!$D384*V10))","v":0},{"$f":"IF((W10*Genanskaffelsespriser!$D384-(2009-W$3)/$C10*Genanskaffelsespriser!$D384*W10)<0,0,(W10*Genanskaffelsespriser!$D384-(2009-W$3)/$C10*Genanskaffelsespriser!$D384*W10))","v":0},{"$f":"IF((X10*Genanskaffelsespriser!$D384-(2009-X$3)/$C10*Genanskaffelsespriser!$D384*X10)<0,0,(X10*Genanskaffelsespriser!$D384-(2009-X$3)/$C10*Genanskaffelsespriser!$D384*X10))","v":0},{"$f":"IF((Y10*Genanskaffelsespriser!$D384-(2009-Y$3)/$C10*Genanskaffelsespriser!$D384*Y10)<0,0,(Y10*Genanskaffelsespriser!$D384-(2009-Y$3)/$C10*Genanskaffelsespriser!$D384*Y10))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD10","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE10","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF10","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG10","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP10","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B385","v":"Køretøjer, entreprenørmaskiner"},"stk.",{"$f":"Genanskaffelsespriser!E385","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D11*Genanskaffelsespriser!$D385-(2009-D$3)/$C11*Genanskaffelsespriser!$D385*D11)<0,0,(D11*Genanskaffelsespriser!$D385-(2009-D$3)/$C11*Genanskaffelsespriser!$D385*D11))","v":0},{"$f":"IF((E11*Genanskaffelsespriser!$D385-(2009-E$3)/$C11*Genanskaffelsespriser!$D385*E11)<0,0,(E11*Genanskaffelsespriser!$D385-(2009-E$3)/$C11*Genanskaffelsespriser!$D385*E11))","v":0},{"$f":"IF((F11*Genanskaffelsespriser!$D385-(2009-F$3)/$C11*Genanskaffelsespriser!$D385*F11)<0,0,(F11*Genanskaffelsespriser!$D385-(2009-F$3)/$C11*Genanskaffelsespriser!$D385*F11))","v":0},{"$f":"IF((G11*Genanskaffelsespriser!$D385-(2009-G$3)/$C11*Genanskaffelsespriser!$D385*G11)<0,0,(G11*Genanskaffelsespriser!$D385-(2009-G$3)/$C11*Genanskaffelsespriser!$D385*G11))","v":0},{"$f":"IF((H11*Genanskaffelsespriser!$D385-(2009-H$3)/$C11*Genanskaffelsespriser!$D385*H11)<0,0,(H11*Genanskaffelsespriser!$D385-(2009-H$3)/$C11*Genanskaffelsespriser!$D385*H11))","v":0},{"$f":"IF((I11*Genanskaffelsespriser!$D385-(2009-I$3)/$C11*Genanskaffelsespriser!$D385*I11)<0,0,(I11*Genanskaffelsespriser!$D385-(2009-I$3)/$C11*Genanskaffelsespriser!$D385*I11))","v":0},{"$f":"IF((J11*Genanskaffelsespriser!$D385-(2009-J$3)/$C11*Genanskaffelsespriser!$D385*J11)<0,0,(J11*Genanskaffelsespriser!$D385-(2009-J$3)/$C11*Genanskaffelsespriser!$D385*J11))","v":0},{"$f":"IF((K11*Genanskaffelsespriser!$D385-(2009-K$3)/$C11*Genanskaffelsespriser!$D385*K11)<0,0,(K11*Genanskaffelsespriser!$D385-(2009-K$3)/$C11*Genanskaffelsespriser!$D385*K11))","v":0},{"$f":"IF((L11*Genanskaffelsespriser!$D385-(2009-L$3)/$C11*Genanskaffelsespriser!$D385*L11)<0,0,(L11*Genanskaffelsespriser!$D385-(2009-L$3)/$C11*Genanskaffelsespriser!$D385*L11))","v":0},{"$f":"IF((M11*Genanskaffelsespriser!$D385-(2009-M$3)/$C11*Genanskaffelsespriser!$D385*M11)<0,0,(M11*Genanskaffelsespriser!$D385-(2009-M$3)/$C11*Genanskaffelsespriser!$D385*M11))","v":0},{"$f":"IF((N11*Genanskaffelsespriser!$D385-(2009-N$3)/$C11*Genanskaffelsespriser!$D385*N11)<0,0,(N11*Genanskaffelsespriser!$D385-(2009-N$3)/$C11*Genanskaffelsespriser!$D385*N11))","v":0},{"$f":"IF((O11*Genanskaffelsespriser!$D385-(2009-O$3)/$C11*Genanskaffelsespriser!$D385*O11)<0,0,(O11*Genanskaffelsespriser!$D385-(2009-O$3)/$C11*Genanskaffelsespriser!$D385*O11))","v":0},{"$f":"IF((P11*Genanskaffelsespriser!$D385-(2009-P$3)/$C11*Genanskaffelsespriser!$D385*P11)<0,0,(P11*Genanskaffelsespriser!$D385-(2009-P$3)/$C11*Genanskaffelsespriser!$D385*P11))","v":0},{"$f":"IF((Q11*Genanskaffelsespriser!$D385-(2009-Q$3)/$C11*Genanskaffelsespriser!$D385*Q11)<0,0,(Q11*Genanskaffelsespriser!$D385-(2009-Q$3)/$C11*Genanskaffelsespriser!$D385*Q11))","v":0},{"$f":"IF((R11*Genanskaffelsespriser!$D385-(2009-R$3)/$C11*Genanskaffelsespriser!$D385*R11)<0,0,(R11*Genanskaffelsespriser!$D385-(2009-R$3)/$C11*Genanskaffelsespriser!$D385*R11))","v":0},{"$f":"IF((S11*Genanskaffelsespriser!$D385-(2009-S$3)/$C11*Genanskaffelsespriser!$D385*S11)<0,0,(S11*Genanskaffelsespriser!$D385-(2009-S$3)/$C11*Genanskaffelsespriser!$D385*S11))","v":0},{"$f":"IF((T11*Genanskaffelsespriser!$D385-(2009-T$3)/$C11*Genanskaffelsespriser!$D385*T11)<0,0,(T11*Genanskaffelsespriser!$D385-(2009-T$3)/$C11*Genanskaffelsespriser!$D385*T11))","v":0},{"$f":"IF((U11*Genanskaffelsespriser!$D385-(2009-U$3)/$C11*Genanskaffelsespriser!$D385*U11)<0,0,(U11*Genanskaffelsespriser!$D385-(2009-U$3)/$C11*Genanskaffelsespriser!$D385*U11))","v":0},{"$f":"IF((V11*Genanskaffelsespriser!$D385-(2009-V$3)/$C11*Genanskaffelsespriser!$D385*V11)<0,0,(V11*Genanskaffelsespriser!$D385-(2009-V$3)/$C11*Genanskaffelsespriser!$D385*V11))","v":0},{"$f":"IF((W11*Genanskaffelsespriser!$D385-(2009-W$3)/$C11*Genanskaffelsespriser!$D385*W11)<0,0,(W11*Genanskaffelsespriser!$D385-(2009-W$3)/$C11*Genanskaffelsespriser!$D385*W11))","v":0},{"$f":"IF((X11*Genanskaffelsespriser!$D385-(2009-X$3)/$C11*Genanskaffelsespriser!$D385*X11)<0,0,(X11*Genanskaffelsespriser!$D385-(2009-X$3)/$C11*Genanskaffelsespriser!$D385*X11))","v":0},{"$f":"IF((Y11*Genanskaffelsespriser!$D385-(2009-Y$3)/$C11*Genanskaffelsespriser!$D385*Y11)<0,0,(Y11*Genanskaffelsespriser!$D385-(2009-Y$3)/$C11*Genanskaffelsespriser!$D385*Y11))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B386","v":"Slamsugere"},"stk.",{"$f":"Genanskaffelsespriser!E386","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D12*Genanskaffelsespriser!$D386-(2009-D$3)/$C12*Genanskaffelsespriser!$D386*D12)<0,0,(D12*Genanskaffelsespriser!$D386-(2009-D$3)/$C12*Genanskaffelsespriser!$D386*D12))","v":0},{"$f":"IF((E12*Genanskaffelsespriser!$D386-(2009-E$3)/$C12*Genanskaffelsespriser!$D386*E12)<0,0,(E12*Genanskaffelsespriser!$D386-(2009-E$3)/$C12*Genanskaffelsespriser!$D386*E12))","v":0},{"$f":"IF((F12*Genanskaffelsespriser!$D386-(2009-F$3)/$C12*Genanskaffelsespriser!$D386*F12)<0,0,(F12*Genanskaffelsespriser!$D386-(2009-F$3)/$C12*Genanskaffelsespriser!$D386*F12))","v":0},{"$f":"IF((G12*Genanskaffelsespriser!$D386-(2009-G$3)/$C12*Genanskaffelsespriser!$D386*G12)<0,0,(G12*Genanskaffelsespriser!$D386-(2009-G$3)/$C12*Genanskaffelsespriser!$D386*G12))","v":0},{"$f":"IF((H12*Genanskaffelsespriser!$D386-(2009-H$3)/$C12*Genanskaffelsespriser!$D386*H12)<0,0,(H12*Genanskaffelsespriser!$D386-(2009-H$3)/$C12*Genanskaffelsespriser!$D386*H12))","v":0},{"$f":"IF((I12*Genanskaffelsespriser!$D386-(2009-I$3)/$C12*Genanskaffelsespriser!$D386*I12)<0,0,(I12*Genanskaffelsespriser!$D386-(2009-I$3)/$C12*Genanskaffelsespriser!$D386*I12))","v":0},{"$f":"IF((J12*Genanskaffelsespriser!$D386-(2009-J$3)/$C12*Genanskaffelsespriser!$D386*J12)<0,0,(J12*Genanskaffelsespriser!$D386-(2009-J$3)/$C12*Genanskaffelsespriser!$D386*J12))","v":0},{"$f":"IF((K12*Genanskaffelsespriser!$D386-(2009-K$3)/$C12*Genanskaffelsespriser!$D386*K12)<0,0,(K12*Genanskaffelsespriser!$D386-(2009-K$3)/$C12*Genanskaffelsespriser!$D386*K12))","v":0},{"$f":"IF((L12*Genanskaffelsespriser!$D386-(2009-L$3)/$C12*Genanskaffelsespriser!$D386*L12)<0,0,(L12*Genanskaffelsespriser!$D386-(2009-L$3)/$C12*Genanskaffelsespriser!$D386*L12))","v":0},{"$f":"IF((M12*Genanskaffelsespriser!$D386-(2009-M$3)/$C12*Genanskaffelsespriser!$D386*M12)<0,0,(M12*Genanskaffelsespriser!$D386-(2009-M$3)/$C12*Genanskaffelsespriser!$D386*M12))","v":0},{"$f":"IF((N12*Genanskaffelsespriser!$D386-(2009-N$3)/$C12*Genanskaffelsespriser!$D386*N12)<0,0,(N12*Genanskaffelsespriser!$D386-(2009-N$3)/$C12*Genanskaffelsespriser!$D386*N12))","v":0},{"$f":"IF((O12*Genanskaffelsespriser!$D386-(2009-O$3)/$C12*Genanskaffelsespriser!$D386*O12)<0,0,(O12*Genanskaffelsespriser!$D386-(2009-O$3)/$C12*Genanskaffelsespriser!$D386*O12))","v":0},{"$f":"IF((P12*Genanskaffelsespriser!$D386-(2009-P$3)/$C12*Genanskaffelsespriser!$D386*P12)<0,0,(P12*Genanskaffelsespriser!$D386-(2009-P$3)/$C12*Genanskaffelsespriser!$D386*P12))","v":0},{"$f":"IF((Q12*Genanskaffelsespriser!$D386-(2009-Q$3)/$C12*Genanskaffelsespriser!$D386*Q12)<0,0,(Q12*Genanskaffelsespriser!$D386-(2009-Q$3)/$C12*Genanskaffelsespriser!$D386*Q12))","v":0},{"$f":"IF((R12*Genanskaffelsespriser!$D386-(2009-R$3)/$C12*Genanskaffelsespriser!$D386*R12)<0,0,(R12*Genanskaffelsespriser!$D386-(2009-R$3)/$C12*Genanskaffelsespriser!$D386*R12))","v":0},{"$f":"IF((S12*Genanskaffelsespriser!$D386-(2009-S$3)/$C12*Genanskaffelsespriser!$D386*S12)<0,0,(S12*Genanskaffelsespriser!$D386-(2009-S$3)/$C12*Genanskaffelsespriser!$D386*S12))","v":0},{"$f":"IF((T12*Genanskaffelsespriser!$D386-(2009-T$3)/$C12*Genanskaffelsespriser!$D386*T12)<0,0,(T12*Genanskaffelsespriser!$D386-(2009-T$3)/$C12*Genanskaffelsespriser!$D386*T12))","v":0},{"$f":"IF((U12*Genanskaffelsespriser!$D386-(2009-U$3)/$C12*Genanskaffelsespriser!$D386*U12)<0,0,(U12*Genanskaffelsespriser!$D386-(2009-U$3)/$C12*Genanskaffelsespriser!$D386*U12))","v":0},{"$f":"IF((V12*Genanskaffelsespriser!$D386-(2009-V$3)/$C12*Genanskaffelsespriser!$D386*V12)<0,0,(V12*Genanskaffelsespriser!$D386-(2009-V$3)/$C12*Genanskaffelsespriser!$D386*V12))","v":0},{"$f":"IF((W12*Genanskaffelsespriser!$D386-(2009-W$3)/$C12*Genanskaffelsespriser!$D386*W12)<0,0,(W12*Genanskaffelsespriser!$D386-(2009-W$3)/$C12*Genanskaffelsespriser!$D386*W12))","v":0},{"$f":"IF((X12*Genanskaffelsespriser!$D386-(2009-X$3)/$C12*Genanskaffelsespriser!$D386*X12)<0,0,(X12*Genanskaffelsespriser!$D386-(2009-X$3)/$C12*Genanskaffelsespriser!$D386*X12))","v":0},{"$f":"IF((Y12*Genanskaffelsespriser!$D386-(2009-Y$3)/$C12*Genanskaffelsespriser!$D386*Y12)<0,0,(Y12*Genanskaffelsespriser!$D386-(2009-Y$3)/$C12*Genanskaffelsespriser!$D386*Y12))","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B387","v":"Værksteder, garager"},"m2",{"$f":"Genanskaffelsespriser!E387","v":75},0,0,0,0,0,0,0,0,0,320,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((D13*Genanskaffelsespriser!$D387-(2009-D$3)/($C13+D14)*Genanskaffelsespriser!$D387*D13)<0,0,(D13*Genanskaffelsespriser!$D387-(2009-D$3)/($C13+D14)*Genanskaffelsespriser!$D387*D13))","v":0},{"$f":"IF((E13*Genanskaffelsespriser!$D387-(2009-E$3)/($C13+E14)*Genanskaffelsespriser!$D387*E13)<0,0,(E13*Genanskaffelsespriser!$D387-(2009-E$3)/($C13+E14)*Genanskaffelsespriser!$D387*E13))","v":0},{"$f":"IF((F13*Genanskaffelsespriser!$D387-(2009-F$3)/($C13+F14)*Genanskaffelsespriser!$D387*F13)<0,0,(F13*Genanskaffelsespriser!$D387-(2009-F$3)/($C13+F14)*Genanskaffelsespriser!$D387*F13))","v":0},{"$f":"IF((G13*Genanskaffelsespriser!$D387-(2009-G$3)/($C13+G14)*Genanskaffelsespriser!$D387*G13)<0,0,(G13*Genanskaffelsespriser!$D387-(2009-G$3)/($C13+G14)*Genanskaffelsespriser!$D387*G13))","v":0},{"$f":"IF((H13*Genanskaffelsespriser!$D387-(2009-H$3)/($C13+H14)*Genanskaffelsespriser!$D387*H13)<0,0,(H13*Genanskaffelsespriser!$D387-(2009-H$3)/($C13+H14)*Genanskaffelsespriser!$D387*H13))","v":0},{"$f":"IF((I13*Genanskaffelsespriser!$D387-(2009-I$3)/($C13+I14)*Genanskaffelsespriser!$D387*I13)<0,0,(I13*Genanskaffelsespriser!$D387-(2009-I$3)/($C13+I14)*Genanskaffelsespriser!$D387*I13))","v":0},{"$f":"IF((J13*Genanskaffelsespriser!$D387-(2009-J$3)/($C13+J14)*Genanskaffelsespriser!$D387*J13)<0,0,(J13*Genanskaffelsespriser!$D387-(2009-J$3)/($C13+J14)*Genanskaffelsespriser!$D387*J13))","v":0},{"$f":"IF((K13*Genanskaffelsespriser!$D387-(2009-K$3)/($C13+K14)*Genanskaffelsespriser!$D387*K13)<0,0,(K13*Genanskaffelsespriser!$D387-(2009-K$3)/($C13+K14)*Genanskaffelsespriser!$D387*K13))","v":0},{"$f":"IF((L13*Genanskaffelsespriser!$D387-(2009-L$3)/($C13+L14)*Genanskaffelsespriser!$D387*L13)<0,0,(L13*Genanskaffelsespriser!$D387-(2009-L$3)/($C13+L14)*Genanskaffelsespriser!$D387*L13))","v":0},{"$f":"IF((M13*Genanskaffelsespriser!$D387-(2009-M$3)/($C13+M14)*Genanskaffelsespriser!$D387*M13)<0,0,(M13*Genanskaffelsespriser!$D387-(2009-M$3)/($C13+M14)*Genanskaffelsespriser!$D387*M13))","v":3844266.6666666665},{"$f":"IF((N13*Genanskaffelsespriser!$D387-(2009-N$3)/($C13+N14)*Genanskaffelsespriser!$D387*N13)<0,0,(N13*Genanskaffelsespriser!$D387-(2009-N$3)/($C13+N14)*Genanskaffelsespriser!$D387*N13))","v":0},{"$f":"IF((O13*Genanskaffelsespriser!$D387-(2009-O$3)/($C13+O14)*Genanskaffelsespriser!$D387*O13)<0,0,(O13*Genanskaffelsespriser!$D387-(2009-O$3)/($C13+O14)*Genanskaffelsespriser!$D387*O13))","v":0},{"$f":"IF((P13*Genanskaffelsespriser!$D387-(2009-P$3)/($C13+P14)*Genanskaffelsespriser!$D387*P13)<0,0,(P13*Genanskaffelsespriser!$D387-(2009-P$3)/($C13+P14)*Genanskaffelsespriser!$D387*P13))","v":0},{"$f":"IF((Q13*Genanskaffelsespriser!$D387-(2009-Q$3)/($C13+Q14)*Genanskaffelsespriser!$D387*Q13)<0,0,(Q13*Genanskaffelsespriser!$D387-(2009-Q$3)/($C13+Q14)*Genanskaffelsespriser!$D387*Q13))","v":0},{"$f":"IF((R13*Genanskaffelsespriser!$D387-(2009-R$3)/($C13+R14)*Genanskaffelsespriser!$D387*R13)<0,0,(R13*Genanskaffelsespriser!$D387-(2009-R$3)/($C13+R14)*Genanskaffelsespriser!$D387*R13))","v":0},{"$f":"IF((S13*Genanskaffelsespriser!$D387-(2009-S$3)/($C13+S14)*Genanskaffelsespriser!$D387*S13)<0,0,(S13*Genanskaffelsespriser!$D387-(2009-S$3)/($C13+S14)*Genanskaffelsespriser!$D387*S13))","v":0},{"$f":"IF((T13*Genanskaffelsespriser!$D387-(2009-T$3)/($C13+T14)*Genanskaffelsespriser!$D387*T13)<0,0,(T13*Genanskaffelsespriser!$D387-(2009-T$3)/($C13+T14)*Genanskaffelsespriser!$D387*T13))","v":0},{"$f":"IF((U13*Genanskaffelsespriser!$D387-(2009-U$3)/($C13+U14)*Genanskaffelsespriser!$D387*U13)<0,0,(U13*Genanskaffelsespriser!$D387-(2009-U$3)/($C13+U14)*Genanskaffelsespriser!$D387*U13))","v":0},{"$f":"IF((V13*Genanskaffelsespriser!$D387-(2009-V$3)/($C13+V14)*Genanskaffelsespriser!$D387*V13)<0,0,(V13*Genanskaffelsespriser!$D387-(2009-V$3)/($C13+V14)*Genanskaffelsespriser!$D387*V13))","v":0},{"$f":"IF((W13*Genanskaffelsespriser!$D387-(2009-W$3)/($C13+W14)*Genanskaffelsespriser!$D387*W13)<0,0,(W13*Genanskaffelsespriser!$D387-(2009-W$3)/($C13+W14)*Genanskaffelsespriser!$D387*W13))","v":0},{"$f":"IF((X13*Genanskaffelsespriser!$D387-(2009-X$3)/($C13+X14)*Genanskaffelsespriser!$D387*X13)<0,0,(X13*Genanskaffelsespriser!$D387-(2009-X$3)/($C13+X14)*Genanskaffelsespriser!$D387*X13))","v":0},{"$f":"IF((Y13*Genanskaffelsespriser!$D387-(2009-Y$3)/($C13+Y14)*Genanskaffelsespriser!$D387*Y13)<0,0,(Y13*Genanskaffelsespriser!$D387-(2009-Y$3)/($C13+Y14)*Genanskaffelsespriser!$D387*Y13))","v":0},3844266.6666666665,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH13","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI13","v":2284162.8116932199},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL13","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM13","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU13","v":0},2284162.8116932199,0,0,0,0,0,0,0,0,0,3064214.7391799432,0,0,0,0,0,0,0,0,0,0,0,0,3064214.7391799432,320]
["Levetidsforlængelse","år","-",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":4961866.666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS4","v":2786051.9237828716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP4","v":3873959.295224769}]

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

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

{"sheet":"Øvrige aktiver","index":6,"n_rows":62,"n_cols":106,"rows_kept":62,"cut":false,"hidden":true,"merged":[[0,4,1,4],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3]]}
["Øvrige aktiver","Enhed","Rest levetid","Afskrivnings horizont","Standard værdi","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,null,null,null,null,2010,{"$f":"F2+1","v":2011},{"$f":"G2+1","v":2012},{"$f":"H2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AV2+1","v":2053},{"$f":"AW2+1","v":2054},{"$f":"AX2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BS2+1","v":2076},{"$f":"BT2+1","v":2077},{"$f":"BU2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"CP2+1","v":2099},{"$f":"CQ2+1","v":2100},{"$f":"CR2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
["Indeksår"]
[]
["Øvrig aktiv 1","-",0,{"$f":"2010+$C5","v":2010},0,{"$f":"IF($D5>=F$2,$E5/($D5-2009),0)","v":0},{"$f":"IF($D5>=G$2,$E5/($D5-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D5>=BS$2,$E5/($D5-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 2","-",0,{"$f":"2010+$C6","v":2010},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 3","-",0,{"$f":"2010+$C7","v":2010},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 4","-",0,{"$f":"2010+$C8","v":2010},0,0,{"$f":"IF($D8>=G$2,$E8/($D8-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 5","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D9>=AJ$2,$E9/($D9-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D9>=AT$2,$E9/($D9-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D9>=BD$2,$E9/($D9-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 6","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D10>=V$2,$E10/($D10-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 7","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 8","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D12>=BV$2,$E12/($D12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D12>=CF$2,$E12/($D12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D12>=CP$2,$E12/($D12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 9","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D13>=BS$2,$E13/($D13-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 10","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 11","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 12","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 13","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 14","-",0,2010,0,0,{"$f":"IF($D18>=G$2,$E18/($D18-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 15","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D19>=AJ$2,$E19/($D19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D19>=AT$2,$E19/($D19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D19>=BD$2,$E19/($D19-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 16","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D20>=V$2,$E20/($D20-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 17","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 18","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D22>=BV$2,$E22/($D22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D22>=CF$2,$E22/($D22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D22>=CP$2,$E22/($D22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 19","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 20","-",0,2010,0,{"$f":"IF($D24>=F$2,$E24/($D24-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 21","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D25>=AJ$2,$E25/($D25-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D25>=AZ$2,$E25/($D25-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D25>=BP$2,$E25/($D25-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 22","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 23","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D27>=AZ$2,$E27/($D27-2009),0)","v":0},{"$f":"IF($D27>=BA$2,$E27/($D27-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 24","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D28>=AJ$2,$E28/($D28-2009),0)","v":0},0,{"$f":"IF($D28>=AL$2,$E28/($D28-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 25","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 26","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D30>=V$2,$E30/($D30-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 27","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 28","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D32>=BV$2,$E32/($D32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D32>=CF$2,$E32/($D32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D32>=CP$2,$E32/($D32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 29","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D33>=BS$2,$E33/($D33-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 30","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 31","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 32","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 33","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 34","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 35","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D39>=U$2,$E39/($D39-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D39>=AK$2,$E39/($D39-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 36","-",0,2010,0,{"$f":"IF($D40>=F$2,$E40/($D40-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 37","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 38","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D42>=BO$2,$E42/($D42-2009),0)","v":0},0,0,{"$f":"IF($D42>=BR$2,$E42/($D42-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 39","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D43>=BA$2,$E43/($D43-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D43>=BR$2,$E43/($D43-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 40","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D44>=AL$2,$E44/($D44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D44>=BR$2,$E44/($D44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 41","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D45>=BR$2,$E45/($D45-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 42","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D46>=BR$2,$E46/($D46-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 43","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D47>=CE$2,$E47/($D47-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D47>=CO$2,$E47/($D47-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 44","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 45","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 46","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 47","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 48","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 49","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D53>=BB$2,$E53/($D53-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Øvrig aktiv 50","-",0,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D54>=BP$2,$E54/($D54-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"SUM(E5:E54)","v":0},{"$f":"SUM(F5:F54)","v":0},{"$f":"SUM(G5:G54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS5:BS54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["FEJL"]

{"sheet":"Balance","index":7,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":true,"merged":[[0,0,0,6],[1,0,1,2],[1,4,1,6],[0,8,0,9]]}
["Balanceværdi",null,null,null,null,null,null,null,"Selskabsspecifikke informationer"]
["Aktiver",null,null,null,"Passiver"]
["Anlægsaktiver",null,null,null,"Egenkapital",null,null,null,"Vandselskabets navn","Guldborgsund Spildevand ApS"]
["Materielle",{"$f":"Produktionsanlæg!CQ3518+Distributionsanlæg!CQ409+Fællesfunktionsanlæg!CP16","v":2254184218.2690277},"kr",null,"Regulatorisk Egenkapital",{"$f":"$B$47-$F$44","v":2231629800.2690277},"kr",null,"CVR-nummer",32559824]
[null,null,null,null,null,null,null,null,"Adresse","Gaabensevej 116"]
["Omsætningsaktiver",{"$f":"SUM(B7:B13)","v":26042867},"kr",null,"Langfristet gæld",{"$f":"SUM($F$7:$F$13)","v":71996885},"kr",null,"Postnummer",4800]
["Varebeholdning",1509314,"kr",null,"Prioritetslån",0,"kr",null,"Kontaktperson","Tina Gade"]
["Debitorer",{"$f":"5242054-1485309","v":3756745},"kr",null,"Langfristet gæld",0,"kr",null,"Mail på kontaktperson","TIG@guldborgsundforsyning.dk"]
["Værdipapirer",0,"kr",null,"Mellemregning Kommunen",71996885,"kr",null,"Tlf. på kontaktperson",41876917]
["Likvide beholdninger",124720,"kr",null,"-",0,"kr",null,"Debiteret vandmængde i 2009 i m3",2704255]
["Tilgodehavender",20651338,"kr",null,"-",0,"kr"]
["Tilgodehavender",750,"kr",null,"-",0,"kr"]
["-",0,"kr",null,"-",0,"kr"]
[]
["Øvrige aktiver",{"$f":"SUM(B16:B45)","v":51903663},"kr",null,"Kortfristet gæld",{"$f":"SUM($F$16:$F$22)","v":28504063},"kr"]
["Øvrige aktiv 1",30193207,"kr",null,"Kortfristet banklån",0,"kr"]
["Øvrige aktiv 2",21710456,"kr",null,"Varekreditorer",0,"kr"]
["Øvrige aktiv 3",0,"kr",null,"Skyldige afgifter",0,"kr"]
["Øvrige aktiv 4",0,"kr",null,"Forudbetalinger",25893392,"kr"]
["Øvrige aktiv 5",0,"kr",null,"Anden Gæld",2610671,"kr"]
["Øvrige aktiv 6",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 7",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 8",0,"kr"]
["Øvrige aktiv 9",0,"kr",null,"Øvrige passiver",{"$f":"SUM($F$25:$F$42)","v":0},"kr"]
["Øvrige aktiv 10",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 11",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 12",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 13",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 14",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 15",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 16",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 17",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 18",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 19",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 20",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 21",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 22",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 23",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 24",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 25",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 26",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 27",0,"kr",null,"-",0,"kr"]
["Øvrige aktiv 28",0,"kr"]
["Øvrige aktiv 29",0,"kr",null,"Passiver eksl. EK",{"$f":"$F$6+$F$15+$F$24","v":100500948},"kr"]
["Øvrige aktiv 30",0,"kr"]
[]
["Aktiver i alt",{"$f":"B4+B6+B15","v":2332130748.2690277},"kr",null,"Passiver i alt",{"$f":"$F$4+$F$44","v":2332130748.2690277},"kr"]

{"sheet":"Afs. Produktion","index":8,"n_rows":3518,"n_cols":151,"rows_kept":562,"cut":true,"hidden":true,"merged":[[0,48,1,48],[0,3,0,24],[0,25,1,25],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,26,0,47]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Produktionsanlæg","Enhed","Standard-levetid","Afskrivningshorisont",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afskrivningshorisont","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt",null,"Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},{"$f":"+Q2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},{"$f":"+AN2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Mængde",2010,{"$f":"AY2+1","v":2011},{"$f":"AZ2+1","v":2012},{"$f":"BA2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"CO2+1","v":2053},{"$f":"CP2+1","v":2054},{"$f":"CQ2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"DL2+1","v":2076},{"$f":"DM2+1","v":2077},{"$f":"DN2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"EI2+1","v":2099},{"$f":"EJ2+1","v":2100},{"$f":"EK2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
[null,null,null,1905,{"$f":"+D3+10","v":1915},{"$f":"+E3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},{"$f":"+AB3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Renseanlæg 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5,AW506,AW531,AW556)","v":45220775.50243026},null,{"$f":"SUM(AY5+AY506+AY531+AY556)","v":2764546.0377938505},{"$f":"SUM(AZ5+AZ506+AZ531+AZ556)","v":2764546.0377938505},2730729.4068530784,1986048.2745384737,1986048.2745384737,1424654.9090966722,1421546.9449164066,1421546.9449164066,1275890.4602095368,1275890.4602095368,1275890.4602095368,1275890.4602095368,1077217.7534325002,1077217.7534325002,1077217.7534325002,922922.60045707179,915152.69000640814,915152.69000640814,915152.69000640814,915152.69000640814,915152.69000640814,915152.69000640814,915152.69000640814,915152.69000640814,915152.69000640814,915152.69000640814,646953.20095867862,646953.20095867862,646953.20095867862,646953.20095867862,646953.20095867862,646953.20095867862,646953.20095867862,452840.23653647397,452840.23653647397,452840.23653647397,452840.23653647397,452840.23653647397,452840.23653647397,452840.23653647397,452840.23653647397,452840.23653647397,452840.23653647397,117733.7269949019,117733.7269949019,117733.7269949019,117733.7269949019,117733.7269949019,117733.7269949019,117733.7269949019,117733.7269949019,117733.7269949019,48691.438824158664,48691.438824158664,48691.438824158664,48691.438824158664,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL5+DL506+DL531+DL556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW6:AW505)","v":0},null,{"$f":"SUM(AY6:AY505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CE6:CE505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK6:DK505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EQ6:EQ505)","v":0},{"$f":"SUM(ER6:ER505)","v":0},{"$f":"SUM(ES6:ES505)","v":0},{"$f":"SUM(ET6:ET505)","v":0},{"$f":"SUM(EU6:EU505)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 1","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C6+Produktionsanlæg!D7","v":1945},{"$f":"E$3+$C6+Produktionsanlæg!E7","v":1955},{"$f":"F$3+$C6+Produktionsanlæg!F7","v":1965},{"$f":"G$3+$C6+Produktionsanlæg!G7","v":1975},{"$f":"H$3+$C6+Produktionsanlæg!H7","v":1985},{"$f":"I$3+$C6+Produktionsanlæg!I7","v":1995},{"$f":"J$3+$C6+Produktionsanlæg!J7","v":2005},{"$f":"K$3+$C6+Produktionsanlæg!K7","v":2015},{"$f":"L$3+$C6+Produktionsanlæg!L7","v":2022},{"$f":"M$3+$C6+Produktionsanlæg!M7","v":2027},{"$f":"N$3+$C6+Produktionsanlæg!N7","v":2032},{"$f":"O$3+$C6+Produktionsanlæg!O7","v":2037},{"$f":"P$3+$C6+Produktionsanlæg!P7","v":2040},{"$f":"Q$3+$C6+Produktionsanlæg!Q7","v":2041},{"$f":"R$3+$C6+Produktionsanlæg!R7","v":2042},{"$f":"S$3+$C6+Produktionsanlæg!S7","v":2043},{"$f":"T$3+$C6+Produktionsanlæg!T7","v":2044},{"$f":"U$3+$C6+Produktionsanlæg!U7","v":2045},{"$f":"V$3+$C6+Produktionsanlæg!V7","v":2046},{"$f":"W$3+$C6+Produktionsanlæg!W7","v":2047},{"$f":"X$3+$C6+Produktionsanlæg!X7","v":2048},{"$f":"Y$3+$C6+Produktionsanlæg!Y7","v":2049},{"$f":"SUM(Z7)","v":0},{"$f":"Produktionsanlæg!BU6","v":0},{"$f":"Produktionsanlæg!BV6","v":0},{"$f":"Produktionsanlæg!BW6","v":0},{"$f":"Produktionsanlæg!BX6","v":0},{"$f":"Produktionsanlæg!BY6","v":0},{"$f":"Produktionsanlæg!BZ6","v":0},{"$f":"Produktionsanlæg!CA6","v":0},{"$f":"Produktionsanlæg!CB6","v":0},{"$f":"Produktionsanlæg!CC6","v":0},{"$f":"Produktionsanlæg!CD6","v":0},{"$f":"Produktionsanlæg!CE6","v":0},{"$f":"Produktionsanlæg!CF6","v":0},{"$f":"Produktionsanlæg!CG6","v":0},{"$f":"Produktionsanlæg!CH6","v":0},{"$f":"Produktionsanlæg!CI6","v":0},{"$f":"Produktionsanlæg!CJ6","v":0},{"$f":"Produktionsanlæg!CK6","v":0},{"$f":"Produktionsanlæg!CL6","v":0},{"$f":"Produktionsanlæg!CM6","v":0},{"$f":"Produktionsanlæg!CN6","v":0},{"$f":"Produktionsanlæg!CO6","v":0},{"$f":"Produktionsanlæg!CP6","v":0},{"$f":"+SUM(AA6:AV6)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D6>=AY$2,$AA6/($D6-2009),0)+IF($E6>=AY$2,$AB6/($E6-2009),0)+IF($F6>=AY$2,$AC6/($F6-2009),0)+IF($G6>=AY$2,$AD6/($G6-2009),0)+IF($H6>=AY$2,$AE6/($H6-2009),0)+IF($I6>=AY$2,$AF6/($I6-2009),0)+IF($J6>=AY$2,$AG6/($J6-2009),0)+IF($K6>=AY$2,$AH6/($K6-2009),0)+IF($L6>=AY$2,$AI6/($L6-2009),0)+IF($M6>=AY$2,$AJ6/($M6-2009),0)+IF($N6>=AY$2,$AK6/($N6-2009),0)+IF($O6>=AY$2,$AL6/($O6-2009),0)+IF($P6>=AY$2,$AM6/($P6-2009),0)+IF($Q6>=AY$2,$AN6/($Q6-2009),0)+IF($R6>=AY$2,$AO6/($R6-2009),0)+IF($S6>=AY$2,$AP6/($S6-2009),0)+IF($T6>=AY$2,$AQ6/($T6-2009),0)+IF($U6>=AY$2,$AR6/($U6-2009),0)+IF($V6>=AY$2,$AS6/($V6-2009),0)+IF($W6>=AY$2,$AT6/($W6-2009),0)+IF($X6>=AY$2,$AU6/($X6-2009),0)+IF($Y6>=AY$2,$AV6/($Y6-2009),0)","v":0},{"$f":"IF($D6>=AZ$2,$AA6/($D6-2009),0)+IF($E6>=AZ$2,$AB6/($E6-2009),0)+IF($F6>=AZ$2,$AC6/($F6-2009),0)+IF($G6>=AZ$2,$AD6/($G6-2009),0)+IF($H6>=AZ$2,$AE6/($H6-2009),0)+IF($I6>=AZ$2,$AF6/($I6-2009),0)+IF($J6>=AZ$2,$AG6/($J6-2009),0)+IF($K6>=AZ$2,$AH6/($K6-2009),0)+IF($L6>=AZ$2,$AI6/($L6-2009),0)+IF($M6>=AZ$2,$AJ6/($M6-2009),0)+IF($N6>=AZ$2,$AK6/($N6-2009),0)+IF($O6>=AZ$2,$AL6/($O6-2009),0)+IF($P6>=AZ$2,$AM6/($P6-2009),0)+IF($Q6>=AZ$2,$AN6/($Q6-2009),0)+IF($R6>=AZ$2,$AO6/($R6-2009),0)+IF($S6>=AZ$2,$AP6/($S6-2009),0)+IF($T6>=AZ$2,$AQ6/($T6-2009),0)+IF($U6>=AZ$2,$AR6/($U6-2009),0)+IF($V6>=AZ$2,$AS6/($V6-2009),0)+IF($W6>=AZ$2,$AT6/($W6-2009),0)+IF($X6>=AZ$2,$AU6/($X6-2009),0)+IF($Y6>=AZ$2,$AV6/($Y6-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D6>=BO$2,$AA6/($D6-2009),0)+IF($E6>=BO$2,$AB6/($E6-2009),0)+IF($F6>=BO$2,$AC6/($F6-2009),0)+IF($G6>=BO$2,$AD6/($G6-2009),0)+IF($H6>=BO$2,$AE6/($H6-2009),0)+IF($I6>=BO$2,$AF6/($I6-2009),0)+IF($J6>=BO$2,$AG6/($J6-2009),0)+IF($K6>=BO$2,$AH6/($K6-2009),0)+IF($L6>=BO$2,$AI6/($L6-2009),0)+IF($M6>=BO$2,$AJ6/($M6-2009),0)+IF($N6>=BO$2,$AK6/($N6-2009),0)+IF($O6>=BO$2,$AL6/($O6-2009),0)+IF($P6>=BO$2,$AM6/($P6-2009),0)+IF($Q6>=BO$2,$AN6/($Q6-2009),0)+IF($R6>=BO$2,$AO6/($R6-2009),0)+IF($S6>=BO$2,$AP6/($S6-2009),0)+IF($T6>=BO$2,$AQ6/($T6-2009),0)+IF($U6>=BO$2,$AR6/($U6-2009),0)+IF($V6>=BO$2,$AS6/($V6-2009),0)+IF($W6>=BO$2,$AT6/($W6-2009),0)+IF($X6>=BO$2,$AU6/($X6-2009),0)+IF($Y6>=BO$2,$AV6/($Y6-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D6>=EA$2,$AA6/($D6-2009),0)+IF($E6>=EA$2,$AB6/($E6-2009),0)+IF($F6>=EA$2,$AC6/($F6-2009),0)+IF($G6>=EA$2,$AD6/($G6-2009),0)+IF($H6>=EA$2,$AE6/($H6-2009),0)+IF($I6>=EA$2,$AF6/($I6-2009),0)+IF($J6>=EA$2,$AG6/($J6-2009),0)+IF($K6>=EA$2,$AH6/($K6-2009),0)+IF($L6>=EA$2,$AI6/($L6-2009),0)+IF($M6>=EA$2,$AJ6/($M6-2009),0)+IF($N6>=EA$2,$AK6/($N6-2009),0)+IF($O6>=EA$2,$AL6/($O6-2009),0)+IF($P6>=EA$2,$AM6/($P6-2009),0)+IF($Q6>=EA$2,$AN6/($Q6-2009),0)+IF($R6>=EA$2,$AO6/($R6-2009),0)+IF($S6>=EA$2,$AP6/($S6-2009),0)+IF($T6>=EA$2,$AQ6/($T6-2009),0)+IF($U6>=EA$2,$AR6/($U6-2009),0)+IF($V6>=EA$2,$AS6/($V6-2009),0)+IF($W6>=EA$2,$AT6/($W6-2009),0)+IF($X6>=EA$2,$AU6/($X6-2009),0)+IF($Y6>=EA$2,$AV6/($Y6-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z506)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 2","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C8+Produktionsanlæg!D9","v":1945},{"$f":"E$3+$C8+Produktionsanlæg!E9","v":1955},{"$f":"F$3+$C8+Produktionsanlæg!F9","v":1965},{"$f":"G$3+$C8+Produktionsanlæg!G9","v":1975},{"$f":"H$3+$C8+Produktionsanlæg!H9","v":1985},{"$f":"I$3+$C8+Produktionsanlæg!I9","v":1995},{"$f":"J$3+$C8+Produktionsanlæg!J9","v":2005},{"$f":"K$3+$C8+Produktionsanlæg!K9","v":2015},{"$f":"L$3+$C8+Produktionsanlæg!L9","v":2022},{"$f":"M$3+$C8+Produktionsanlæg!M9","v":2027},{"$f":"N$3+$C8+Produktionsanlæg!N9","v":2032},{"$f":"O$3+$C8+Produktionsanlæg!O9","v":2037},{"$f":"P$3+$C8+Produktionsanlæg!P9","v":2040},{"$f":"Q$3+$C8+Produktionsanlæg!Q9","v":2041},{"$f":"R$3+$C8+Produktionsanlæg!R9","v":2042},{"$f":"S$3+$C8+Produktionsanlæg!S9","v":2043},{"$f":"T$3+$C8+Produktionsanlæg!T9","v":2044},{"$f":"U$3+$C8+Produktionsanlæg!U9","v":2045},{"$f":"V$3+$C8+Produktionsanlæg!V9","v":2046},{"$f":"W$3+$C8+Produktionsanlæg!W9","v":2047},{"$f":"X$3+$C8+Produktionsanlæg!X9","v":2048},{"$f":"Y$3+$C8+Produktionsanlæg!Y9","v":2049},{"$f":"SUM(Z9)","v":0},{"$f":"Produktionsanlæg!BU8","v":0},{"$f":"Produktionsanlæg!BV8","v":0},{"$f":"Produktionsanlæg!BW8","v":0},{"$f":"Produktionsanlæg!BX8","v":0},{"$f":"Produktionsanlæg!BY8","v":0},{"$f":"Produktionsanlæg!BZ8","v":0},{"$f":"Produktionsanlæg!CA8","v":0},{"$f":"Produktionsanlæg!CB8","v":0},{"$f":"Produktionsanlæg!CC8","v":0},{"$f":"Produktionsanlæg!CD8","v":0},{"$f":"Produktionsanlæg!CE8","v":0},{"$f":"Produktionsanlæg!CF8","v":0},{"$f":"Produktionsanlæg!CG8","v":0},{"$f":"Produktionsanlæg!CH8","v":0},{"$f":"Produktionsanlæg!CI8","v":0},{"$f":"Produktionsanlæg!CJ8","v":0},{"$f":"Produktionsanlæg!CK8","v":0},{"$f":"Produktionsanlæg!CL8","v":0},{"$f":"Produktionsanlæg!CM8","v":0},{"$f":"Produktionsanlæg!CN8","v":0},{"$f":"Produktionsanlæg!CO8","v":0},{"$f":"Produktionsanlæg!CP8","v":0},{"$f":"+SUM(AA8:AV8)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D8>=AY$2,$AA8/($D8-2009),0)+IF($E8>=AY$2,$AB8/($E8-2009),0)+IF($F8>=AY$2,$AC8/($F8-2009),0)+IF($G8>=AY$2,$AD8/($G8-2009),0)+IF($H8>=AY$2,$AE8/($H8-2009),0)+IF($I8>=AY$2,$AF8/($I8-2009),0)+IF($J8>=AY$2,$AG8/($J8-2009),0)+IF($K8>=AY$2,$AH8/($K8-2009),0)+IF($L8>=AY$2,$AI8/($L8-2009),0)+IF($M8>=AY$2,$AJ8/($M8-2009),0)+IF($N8>=AY$2,$AK8/($N8-2009),0)+IF($O8>=AY$2,$AL8/($O8-2009),0)+IF($P8>=AY$2,$AM8/($P8-2009),0)+IF($Q8>=AY$2,$AN8/($Q8-2009),0)+IF($R8>=AY$2,$AO8/($R8-2009),0)+IF($S8>=AY$2,$AP8/($S8-2009),0)+IF($T8>=AY$2,$AQ8/($T8-2009),0)+IF($U8>=AY$2,$AR8/($U8-2009),0)+IF($V8>=AY$2,$AS8/($V8-2009),0)+IF($W8>=AY$2,$AT8/($W8-2009),0)+IF($X8>=AY$2,$AU8/($X8-2009),0)+IF($Y8>=AY$2,$AV8/($Y8-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z508)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 3","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C10+Produktionsanlæg!D11","v":1945},{"$f":"E$3+$C10+Produktionsanlæg!E11","v":1955},{"$f":"F$3+$C10+Produktionsanlæg!F11","v":1965},{"$f":"G$3+$C10+Produktionsanlæg!G11","v":1975},{"$f":"H$3+$C10+Produktionsanlæg!H11","v":1985},{"$f":"I$3+$C10+Produktionsanlæg!I11","v":1995},{"$f":"J$3+$C10+Produktionsanlæg!J11","v":2005},{"$f":"K$3+$C10+Produktionsanlæg!K11","v":2015},{"$f":"L$3+$C10+Produktionsanlæg!L11","v":2022},{"$f":"M$3+$C10+Produktionsanlæg!M11","v":2027},{"$f":"N$3+$C10+Produktionsanlæg!N11","v":2032},{"$f":"O$3+$C10+Produktionsanlæg!O11","v":2037},{"$f":"P$3+$C10+Produktionsanlæg!P11","v":2040},{"$f":"Q$3+$C10+Produktionsanlæg!Q11","v":2041},{"$f":"R$3+$C10+Produktionsanlæg!R11","v":2042},{"$f":"S$3+$C10+Produktionsanlæg!S11","v":2043},{"$f":"T$3+$C10+Produktionsanlæg!T11","v":2044},{"$f":"U$3+$C10+Produktionsanlæg!U11","v":2045},{"$f":"V$3+$C10+Produktionsanlæg!V11","v":2046},{"$f":"W$3+$C10+Produktionsanlæg!W11","v":2047},{"$f":"X$3+$C10+Produktionsanlæg!X11","v":2048},{"$f":"Y$3+$C10+Produktionsanlæg!Y11","v":2049},{"$f":"SUM(Z11)","v":0},{"$f":"Produktionsanlæg!BU10","v":0},{"$f":"Produktionsanlæg!BV10","v":0},{"$f":"Produktionsanlæg!BW10","v":0},{"$f":"Produktionsanlæg!BX10","v":0},{"$f":"Produktionsanlæg!BY10","v":0},{"$f":"Produktionsanlæg!BZ10","v":0},{"$f":"Produktionsanlæg!CA10","v":0},{"$f":"Produktionsanlæg!CB10","v":0},{"$f":"Produktionsanlæg!CC10","v":0},{"$f":"Produktionsanlæg!CD10","v":0},{"$f":"Produktionsanlæg!CE10","v":0},{"$f":"Produktionsanlæg!CF10","v":0},{"$f":"Produktionsanlæg!CG10","v":0},{"$f":"Produktionsanlæg!CH10","v":0},{"$f":"Produktionsanlæg!CI10","v":0},{"$f":"Produktionsanlæg!CJ10","v":0},{"$f":"Produktionsanlæg!CK10","v":0},{"$f":"Produktionsanlæg!CL10","v":0},{"$f":"Produktionsanlæg!CM10","v":0},{"$f":"Produktionsanlæg!CN10","v":0},{"$f":"Produktionsanlæg!CO10","v":0},{"$f":"Produktionsanlæg!CP10","v":0},{"$f":"+SUM(AA10:AV10)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D10>=AY$2,$AA10/($D10-2009),0)+IF($E10>=AY$2,$AB10/($E10-2009),0)+IF($F10>=AY$2,$AC10/($F10-2009),0)+IF($G10>=AY$2,$AD10/($G10-2009),0)+IF($H10>=AY$2,$AE10/($H10-2009),0)+IF($I10>=AY$2,$AF10/($I10-2009),0)+IF($J10>=AY$2,$AG10/($J10-2009),0)+IF($K10>=AY$2,$AH10/($K10-2009),0)+IF($L10>=AY$2,$AI10/($L10-2009),0)+IF($M10>=AY$2,$AJ10/($M10-2009),0)+IF($N10>=AY$2,$AK10/($N10-2009),0)+IF($O10>=AY$2,$AL10/($O10-2009),0)+IF($P10>=AY$2,$AM10/($P10-2009),0)+IF($Q10>=AY$2,$AN10/($Q10-2009),0)+IF($R10>=AY$2,$AO10/($R10-2009),0)+IF($S10>=AY$2,$AP10/($S10-2009),0)+IF($T10>=AY$2,$AQ10/($T10-2009),0)+IF($U10>=AY$2,$AR10/($U10-2009),0)+IF($V10>=AY$2,$AS10/($V10-2009),0)+IF($W10>=AY$2,$AT10/($W10-2009),0)+IF($X10>=AY$2,$AU10/($X10-2009),0)+IF($Y10>=AY$2,$AV10/($Y10-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z510)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 4","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C12+Produktionsanlæg!D13","v":1945},{"$f":"E$3+$C12+Produktionsanlæg!E13","v":1955},{"$f":"F$3+$C12+Produktionsanlæg!F13","v":1965},{"$f":"G$3+$C12+Produktionsanlæg!G13","v":1975},{"$f":"H$3+$C12+Produktionsanlæg!H13","v":1985},{"$f":"I$3+$C12+Produktionsanlæg!I13","v":1995},{"$f":"J$3+$C12+Produktionsanlæg!J13","v":2005},{"$f":"K$3+$C12+Produktionsanlæg!K13","v":2015},{"$f":"L$3+$C12+Produktionsanlæg!L13","v":2022},{"$f":"M$3+$C12+Produktionsanlæg!M13","v":2027},{"$f":"N$3+$C12+Produktionsanlæg!N13","v":2032},{"$f":"O$3+$C12+Produktionsanlæg!O13","v":2037},{"$f":"P$3+$C12+Produktionsanlæg!P13","v":2040},{"$f":"Q$3+$C12+Produktionsanlæg!Q13","v":2041},{"$f":"R$3+$C12+Produktionsanlæg!R13","v":2042},{"$f":"S$3+$C12+Produktionsanlæg!S13","v":2043},{"$f":"T$3+$C12+Produktionsanlæg!T13","v":2044},{"$f":"U$3+$C12+Produktionsanlæg!U13","v":2045},{"$f":"V$3+$C12+Produktionsanlæg!V13","v":2046},{"$f":"W$3+$C12+Produktionsanlæg!W13","v":2047},{"$f":"X$3+$C12+Produktionsanlæg!X13","v":2048},{"$f":"Y$3+$C12+Produktionsanlæg!Y13","v":2049},{"$f":"SUM(Z13)","v":0},{"$f":"Produktionsanlæg!BU12","v":0},{"$f":"Produktionsanlæg!BV12","v":0},{"$f":"Produktionsanlæg!BW12","v":0},{"$f":"Produktionsanlæg!BX12","v":0},{"$f":"Produktionsanlæg!BY12","v":0},{"$f":"Produktionsanlæg!BZ12","v":0},{"$f":"Produktionsanlæg!CA12","v":0},{"$f":"Produktionsanlæg!CB12","v":0},{"$f":"Produktionsanlæg!CC12","v":0},{"$f":"Produktionsanlæg!CD12","v":0},{"$f":"Produktionsanlæg!CE12","v":0},{"$f":"Produktionsanlæg!CF12","v":0},{"$f":"Produktionsanlæg!CG12","v":0},{"$f":"Produktionsanlæg!CH12","v":0},{"$f":"Produktionsanlæg!CI12","v":0},{"$f":"Produktionsanlæg!CJ12","v":0},{"$f":"Produktionsanlæg!CK12","v":0},{"$f":"Produktionsanlæg!CL12","v":0},{"$f":"Produktionsanlæg!CM12","v":0},{"$f":"Produktionsanlæg!CN12","v":0},{"$f":"Produktionsanlæg!CO12","v":0},{"$f":"Produktionsanlæg!CP12","v":0},{"$f":"+SUM(AA12:AV12)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D12>=AY$2,$AA12/($D12-2009),0)+IF($E12>=AY$2,$AB12/($E12-2009),0)+IF($F12>=AY$2,$AC12/($F12-2009),0)+IF($G12>=AY$2,$AD12/($G12-2009),0)+IF($H12>=AY$2,$AE12/($H12-2009),0)+IF($I12>=AY$2,$AF12/($I12-2009),0)+IF($J12>=AY$2,$AG12/($J12-2009),0)+IF($K12>=AY$2,$AH12/($K12-2009),0)+IF($L12>=AY$2,$AI12/($L12-2009),0)+IF($M12>=AY$2,$AJ12/($M12-2009),0)+IF($N12>=AY$2,$AK12/($N12-2009),0)+IF($O12>=AY$2,$AL12/($O12-2009),0)+IF($P12>=AY$2,$AM12/($P12-2009),0)+IF($Q12>=AY$2,$AN12/($Q12-2009),0)+IF($R12>=AY$2,$AO12/($R12-2009),0)+IF($S12>=AY$2,$AP12/($S12-2009),0)+IF($T12>=AY$2,$AQ12/($T12-2009),0)+IF($U12>=AY$2,$AR12/($U12-2009),0)+IF($V12>=AY$2,$AS12/($V12-2009),0)+IF($W12>=AY$2,$AT12/($W12-2009),0)+IF($X12>=AY$2,$AU12/($X12-2009),0)+IF($Y12>=AY$2,$AV12/($Y12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D12>=DZ$2,$AA12/($D12-2009),0)+IF($E12>=DZ$2,$AB12/($E12-2009),0)+IF($F12>=DZ$2,$AC12/($F12-2009),0)+IF($G12>=DZ$2,$AD12/($G12-2009),0)+IF($H12>=DZ$2,$AE12/($H12-2009),0)+IF($I12>=DZ$2,$AF12/($I12-2009),0)+IF($J12>=DZ$2,$AG12/($J12-2009),0)+IF($K12>=DZ$2,$AH12/($K12-2009),0)+IF($L12>=DZ$2,$AI12/($L12-2009),0)+IF($M12>=DZ$2,$AJ12/($M12-2009),0)+IF($N12>=DZ$2,$AK12/($N12-2009),0)+IF($O12>=DZ$2,$AL12/($O12-2009),0)+IF($P12>=DZ$2,$AM12/($P12-2009),0)+IF($Q12>=DZ$2,$AN12/($Q12-2009),0)+IF($R12>=DZ$2,$AO12/($R12-2009),0)+IF($S12>=DZ$2,$AP12/($S12-2009),0)+IF($T12>=DZ$2,$AQ12/($T12-2009),0)+IF($U12>=DZ$2,$AR12/($U12-2009),0)+IF($V12>=DZ$2,$AS12/($V12-2009),0)+IF($W12>=DZ$2,$AT12/($W12-2009),0)+IF($X12>=DZ$2,$AU12/($X12-2009),0)+IF($Y12>=DZ$2,$AV12/($Y12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z512)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 5","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C14+Produktionsanlæg!D15","v":1945},{"$f":"E$3+$C14+Produktionsanlæg!E15","v":1955},{"$f":"F$3+$C14+Produktionsanlæg!F15","v":1965},{"$f":"G$3+$C14+Produktionsanlæg!G15","v":1975},{"$f":"H$3+$C14+Produktionsanlæg!H15","v":1985},{"$f":"I$3+$C14+Produktionsanlæg!I15","v":1995},{"$f":"J$3+$C14+Produktionsanlæg!J15","v":2005},{"$f":"K$3+$C14+Produktionsanlæg!K15","v":2015},{"$f":"L$3+$C14+Produktionsanlæg!L15","v":2022},{"$f":"M$3+$C14+Produktionsanlæg!M15","v":2027},{"$f":"N$3+$C14+Produktionsanlæg!N15","v":2032},{"$f":"O$3+$C14+Produktionsanlæg!O15","v":2037},{"$f":"P$3+$C14+Produktionsanlæg!P15","v":2040},{"$f":"Q$3+$C14+Produktionsanlæg!Q15","v":2041},{"$f":"R$3+$C14+Produktionsanlæg!R15","v":2042},{"$f":"S$3+$C14+Produktionsanlæg!S15","v":2043},{"$f":"T$3+$C14+Produktionsanlæg!T15","v":2044},{"$f":"U$3+$C14+Produktionsanlæg!U15","v":2045},{"$f":"V$3+$C14+Produktionsanlæg!V15","v":2046},{"$f":"W$3+$C14+Produktionsanlæg!W15","v":2047},{"$f":"X$3+$C14+Produktionsanlæg!X15","v":2048},{"$f":"Y$3+$C14+Produktionsanlæg!Y15","v":2049},{"$f":"SUM(Z15)","v":0},{"$f":"Produktionsanlæg!BU14","v":0},{"$f":"Produktionsanlæg!BV14","v":0},{"$f":"Produktionsanlæg!BW14","v":0},{"$f":"Produktionsanlæg!BX14","v":0},{"$f":"Produktionsanlæg!BY14","v":0},{"$f":"Produktionsanlæg!BZ14","v":0},{"$f":"Produktionsanlæg!CA14","v":0},{"$f":"Produktionsanlæg!CB14","v":0},{"$f":"Produktionsanlæg!CC14","v":0},{"$f":"Produktionsanlæg!CD14","v":0},{"$f":"Produktionsanlæg!CE14","v":0},{"$f":"Produktionsanlæg!CF14","v":0},{"$f":"Produktionsanlæg!CG14","v":0},{"$f":"Produktionsanlæg!CH14","v":0},{"$f":"Produktionsanlæg!CI14","v":0},{"$f":"Produktionsanlæg!CJ14","v":0},{"$f":"Produktionsanlæg!CK14","v":0},{"$f":"Produktionsanlæg!CL14","v":0},{"$f":"Produktionsanlæg!CM14","v":0},{"$f":"Produktionsanlæg!CN14","v":0},{"$f":"Produktionsanlæg!CO14","v":0},{"$f":"Produktionsanlæg!CP14","v":0},{"$f":"+SUM(AA14:AV14)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D14>=AY$2,$AA14/($D14-2009),0)+IF($E14>=AY$2,$AB14/($E14-2009),0)+IF($F14>=AY$2,$AC14/($F14-2009),0)+IF($G14>=AY$2,$AD14/($G14-2009),0)+IF($H14>=AY$2,$AE14/($H14-2009),0)+IF($I14>=AY$2,$AF14/($I14-2009),0)+IF($J14>=AY$2,$AG14/($J14-2009),0)+IF($K14>=AY$2,$AH14/($K14-2009),0)+IF($L14>=AY$2,$AI14/($L14-2009),0)+IF($M14>=AY$2,$AJ14/($M14-2009),0)+IF($N14>=AY$2,$AK14/($N14-2009),0)+IF($O14>=AY$2,$AL14/($O14-2009),0)+IF($P14>=AY$2,$AM14/($P14-2009),0)+IF($Q14>=AY$2,$AN14/($Q14-2009),0)+IF($R14>=AY$2,$AO14/($R14-2009),0)+IF($S14>=AY$2,$AP14/($S14-2009),0)+IF($T14>=AY$2,$AQ14/($T14-2009),0)+IF($U14>=AY$2,$AR14/($U14-2009),0)+IF($V14>=AY$2,$AS14/($V14-2009),0)+IF($W14>=AY$2,$AT14/($W14-2009),0)+IF($X14>=AY$2,$AU14/($X14-2009),0)+IF($Y14>=AY$2,$AV14/($Y14-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D14>=BO$2,$AA14/($D14-2009),0)+IF($E14>=BO$2,$AB14/($E14-2009),0)+IF($F14>=BO$2,$AC14/($F14-2009),0)+IF($G14>=BO$2,$AD14/($G14-2009),0)+IF($H14>=BO$2,$AE14/($H14-2009),0)+IF($I14>=BO$2,$AF14/($I14-2009),0)+IF($J14>=BO$2,$AG14/($J14-2009),0)+IF($K14>=BO$2,$AH14/($K14-2009),0)+IF($L14>=BO$2,$AI14/($L14-2009),0)+IF($M14>=BO$2,$AJ14/($M14-2009),0)+IF($N14>=BO$2,$AK14/($N14-2009),0)+IF($O14>=BO$2,$AL14/($O14-2009),0)+IF($P14>=BO$2,$AM14/($P14-2009),0)+IF($Q14>=BO$2,$AN14/($Q14-2009),0)+IF($R14>=BO$2,$AO14/($R14-2009),0)+IF($S14>=BO$2,$AP14/($S14-2009),0)+IF($T14>=BO$2,$AQ14/($T14-2009),0)+IF($U14>=BO$2,$AR14/($U14-2009),0)+IF($V14>=BO$2,$AS14/($V14-2009),0)+IF($W14>=BO$2,$AT14/($W14-2009),0)+IF($X14>=BO$2,$AU14/($X14-2009),0)+IF($Y14>=BO$2,$AV14/($Y14-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D14>=CU$2,$AA14/($D14-2009),0)+IF($E14>=CU$2,$AB14/($E14-2009),0)+IF($F14>=CU$2,$AC14/($F14-2009),0)+IF($G14>=CU$2,$AD14/($G14-2009),0)+IF($H14>=CU$2,$AE14/($H14-2009),0)+IF($I14>=CU$2,$AF14/($I14-2009),0)+IF($J14>=CU$2,$AG14/($J14-2009),0)+IF($K14>=CU$2,$AH14/($K14-2009),0)+IF($L14>=CU$2,$AI14/($L14-2009),0)+IF($M14>=CU$2,$AJ14/($M14-2009),0)+IF($N14>=CU$2,$AK14/($N14-2009),0)+IF($O14>=CU$2,$AL14/($O14-2009),0)+IF($P14>=CU$2,$AM14/($P14-2009),0)+IF($Q14>=CU$2,$AN14/($Q14-2009),0)+IF($R14>=CU$2,$AO14/($R14-2009),0)+IF($S14>=CU$2,$AP14/($S14-2009),0)+IF($T14>=CU$2,$AQ14/($T14-2009),0)+IF($U14>=CU$2,$AR14/($U14-2009),0)+IF($V14>=CU$2,$AS14/($V14-2009),0)+IF($W14>=CU$2,$AT14/($W14-2009),0)+IF($X14>=CU$2,$AU14/($X14-2009),0)+IF($Y14>=CU$2,$AV14/($Y14-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z514)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 6","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C16+Produktionsanlæg!D17","v":1945},{"$f":"E$3+$C16+Produktionsanlæg!E17","v":1955},{"$f":"F$3+$C16+Produktionsanlæg!F17","v":1965},{"$f":"G$3+$C16+Produktionsanlæg!G17","v":1975},{"$f":"H$3+$C16+Produktionsanlæg!H17","v":1985},{"$f":"I$3+$C16+Produktionsanlæg!I17","v":1995},{"$f":"J$3+$C16+Produktionsanlæg!J17","v":2005},{"$f":"K$3+$C16+Produktionsanlæg!K17","v":2015},{"$f":"L$3+$C16+Produktionsanlæg!L17","v":2022},{"$f":"M$3+$C16+Produktionsanlæg!M17","v":2027},{"$f":"N$3+$C16+Produktionsanlæg!N17","v":2032},{"$f":"O$3+$C16+Produktionsanlæg!O17","v":2037},{"$f":"P$3+$C16+Produktionsanlæg!P17","v":2040},{"$f":"Q$3+$C16+Produktionsanlæg!Q17","v":2041},{"$f":"R$3+$C16+Produktionsanlæg!R17","v":2042},{"$f":"S$3+$C16+Produktionsanlæg!S17","v":2043},{"$f":"T$3+$C16+Produktionsanlæg!T17","v":2044},{"$f":"U$3+$C16+Produktionsanlæg!U17","v":2045},{"$f":"V$3+$C16+Produktionsanlæg!V17","v":2046},{"$f":"W$3+$C16+Produktionsanlæg!W17","v":2047},{"$f":"X$3+$C16+Produktionsanlæg!X17","v":2048},{"$f":"Y$3+$C16+Produktionsanlæg!Y17","v":2049},{"$f":"SUM(Z17)","v":0},{"$f":"Produktionsanlæg!BU16","v":0},{"$f":"Produktionsanlæg!BV16","v":0},{"$f":"Produktionsanlæg!BW16","v":0},{"$f":"Produktionsanlæg!BX16","v":0},{"$f":"Produktionsanlæg!BY16","v":0},{"$f":"Produktionsanlæg!BZ16","v":0},{"$f":"Produktionsanlæg!CA16","v":0},{"$f":"Produktionsanlæg!CB16","v":0},{"$f":"Produktionsanlæg!CC16","v":0},{"$f":"Produktionsanlæg!CD16","v":0},{"$f":"Produktionsanlæg!CE16","v":0},{"$f":"Produktionsanlæg!CF16","v":0},{"$f":"Produktionsanlæg!CG16","v":0},{"$f":"Produktionsanlæg!CH16","v":0},{"$f":"Produktionsanlæg!CI16","v":0},{"$f":"Produktionsanlæg!CJ16","v":0},{"$f":"Produktionsanlæg!CK16","v":0},{"$f":"Produktionsanlæg!CL16","v":0},{"$f":"Produktionsanlæg!CM16","v":0},{"$f":"Produktionsanlæg!CN16","v":0},{"$f":"Produktionsanlæg!CO16","v":0},{"$f":"Produktionsanlæg!CP16","v":0},{"$f":"+SUM(AA16:AV16)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D16>=AY$2,$AA16/($D16-2009),0)+IF($E16>=AY$2,$AB16/($E16-2009),0)+IF($F16>=AY$2,$AC16/($F16-2009),0)+IF($G16>=AY$2,$AD16/($G16-2009),0)+IF($H16>=AY$2,$AE16/($H16-2009),0)+IF($I16>=AY$2,$AF16/($I16-2009),0)+IF($J16>=AY$2,$AG16/($J16-2009),0)+IF($K16>=AY$2,$AH16/($K16-2009),0)+IF($L16>=AY$2,$AI16/($L16-2009),0)+IF($M16>=AY$2,$AJ16/($M16-2009),0)+IF($N16>=AY$2,$AK16/($N16-2009),0)+IF($O16>=AY$2,$AL16/($O16-2009),0)+IF($P16>=AY$2,$AM16/($P16-2009),0)+IF($Q16>=AY$2,$AN16/($Q16-2009),0)+IF($R16>=AY$2,$AO16/($R16-2009),0)+IF($S16>=AY$2,$AP16/($S16-2009),0)+IF($T16>=AY$2,$AQ16/($T16-2009),0)+IF($U16>=AY$2,$AR16/($U16-2009),0)+IF($V16>=AY$2,$AS16/($V16-2009),0)+IF($W16>=AY$2,$AT16/($W16-2009),0)+IF($X16>=AY$2,$AU16/($X16-2009),0)+IF($Y16>=AY$2,$AV16/($Y16-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D16>=BO$2,$AA16/($D16-2009),0)+IF($E16>=BO$2,$AB16/($E16-2009),0)+IF($F16>=BO$2,$AC16/($F16-2009),0)+IF($G16>=BO$2,$AD16/($G16-2009),0)+IF($H16>=BO$2,$AE16/($H16-2009),0)+IF($I16>=BO$2,$AF16/($I16-2009),0)+IF($J16>=BO$2,$AG16/($J16-2009),0)+IF($K16>=BO$2,$AH16/($K16-2009),0)+IF($L16>=BO$2,$AI16/($L16-2009),0)+IF($M16>=BO$2,$AJ16/($M16-2009),0)+IF($N16>=BO$2,$AK16/($N16-2009),0)+IF($O16>=BO$2,$AL16/($O16-2009),0)+IF($P16>=BO$2,$AM16/($P16-2009),0)+IF($Q16>=BO$2,$AN16/($Q16-2009),0)+IF($R16>=BO$2,$AO16/($R16-2009),0)+IF($S16>=BO$2,$AP16/($S16-2009),0)+IF($T16>=BO$2,$AQ16/($T16-2009),0)+IF($U16>=BO$2,$AR16/($U16-2009),0)+IF($V16>=BO$2,$AS16/($V16-2009),0)+IF($W16>=BO$2,$AT16/($W16-2009),0)+IF($X16>=BO$2,$AU16/($X16-2009),0)+IF($Y16>=BO$2,$AV16/($Y16-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D16>=CU$2,$AA16/($D16-2009),0)+IF($E16>=CU$2,$AB16/($E16-2009),0)+IF($F16>=CU$2,$AC16/($F16-2009),0)+IF($G16>=CU$2,$AD16/($G16-2009),0)+IF($H16>=CU$2,$AE16/($H16-2009),0)+IF($I16>=CU$2,$AF16/($I16-2009),0)+IF($J16>=CU$2,$AG16/($J16-2009),0)+IF($K16>=CU$2,$AH16/($K16-2009),0)+IF($L16>=CU$2,$AI16/($L16-2009),0)+IF($M16>=CU$2,$AJ16/($M16-2009),0)+IF($N16>=CU$2,$AK16/($N16-2009),0)+IF($O16>=CU$2,$AL16/($O16-2009),0)+IF($P16>=CU$2,$AM16/($P16-2009),0)+IF($Q16>=CU$2,$AN16/($Q16-2009),0)+IF($R16>=CU$2,$AO16/($R16-2009),0)+IF($S16>=CU$2,$AP16/($S16-2009),0)+IF($T16>=CU$2,$AQ16/($T16-2009),0)+IF($U16>=CU$2,$AR16/($U16-2009),0)+IF($V16>=CU$2,$AS16/($V16-2009),0)+IF($W16>=CU$2,$AT16/($W16-2009),0)+IF($X16>=CU$2,$AU16/($X16-2009),0)+IF($Y16>=CU$2,$AV16/($Y16-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z516)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 7","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C18+Produktionsanlæg!D19","v":1945},{"$f":"E$3+$C18+Produktionsanlæg!E19","v":1955},{"$f":"F$3+$C18+Produktionsanlæg!F19","v":1965},{"$f":"G$3+$C18+Produktionsanlæg!G19","v":1975},{"$f":"H$3+$C18+Produktionsanlæg!H19","v":1985},{"$f":"I$3+$C18+Produktionsanlæg!I19","v":1995},{"$f":"J$3+$C18+Produktionsanlæg!J19","v":2005},{"$f":"K$3+$C18+Produktionsanlæg!K19","v":2015},{"$f":"L$3+$C18+Produktionsanlæg!L19","v":2022},{"$f":"M$3+$C18+Produktionsanlæg!M19","v":2027},{"$f":"N$3+$C18+Produktionsanlæg!N19","v":2032},{"$f":"O$3+$C18+Produktionsanlæg!O19","v":2037},{"$f":"P$3+$C18+Produktionsanlæg!P19","v":2040},{"$f":"Q$3+$C18+Produktionsanlæg!Q19","v":2041},{"$f":"R$3+$C18+Produktionsanlæg!R19","v":2042},{"$f":"S$3+$C18+Produktionsanlæg!S19","v":2043},{"$f":"T$3+$C18+Produktionsanlæg!T19","v":2044},{"$f":"U$3+$C18+Produktionsanlæg!U19","v":2045},{"$f":"V$3+$C18+Produktionsanlæg!V19","v":2046},{"$f":"W$3+$C18+Produktionsanlæg!W19","v":2047},{"$f":"X$3+$C18+Produktionsanlæg!X19","v":2048},{"$f":"Y$3+$C18+Produktionsanlæg!Y19","v":2049},{"$f":"SUM(Z19)","v":0},{"$f":"Produktionsanlæg!BU18","v":0},{"$f":"Produktionsanlæg!BV18","v":0},{"$f":"Produktionsanlæg!BW18","v":0},{"$f":"Produktionsanlæg!BX18","v":0},{"$f":"Produktionsanlæg!BY18","v":0},{"$f":"Produktionsanlæg!BZ18","v":0},{"$f":"Produktionsanlæg!CA18","v":0},{"$f":"Produktionsanlæg!CB18","v":0},{"$f":"Produktionsanlæg!CC18","v":0},{"$f":"Produktionsanlæg!CD18","v":0},{"$f":"Produktionsanlæg!CE18","v":0},{"$f":"Produktionsanlæg!CF18","v":0},{"$f":"Produktionsanlæg!CG18","v":0},{"$f":"Produktionsanlæg!CH18","v":0},{"$f":"Produktionsanlæg!CI18","v":0},{"$f":"Produktionsanlæg!CJ18","v":0},{"$f":"Produktionsanlæg!CK18","v":0},{"$f":"Produktionsanlæg!CL18","v":0},{"$f":"Produktionsanlæg!CM18","v":0},{"$f":"Produktionsanlæg!CN18","v":0},{"$f":"Produktionsanlæg!CO18","v":0},{"$f":"Produktionsanlæg!CP18","v":0},{"$f":"+SUM(AA18:AV18)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D18>=AY$2,$AA18/($D18-2009),0)+IF($E18>=AY$2,$AB18/($E18-2009),0)+IF($F18>=AY$2,$AC18/($F18-2009),0)+IF($G18>=AY$2,$AD18/($G18-2009),0)+IF($H18>=AY$2,$AE18/($H18-2009),0)+IF($I18>=AY$2,$AF18/($I18-2009),0)+IF($J18>=AY$2,$AG18/($J18-2009),0)+IF($K18>=AY$2,$AH18/($K18-2009),0)+IF($L18>=AY$2,$AI18/($L18-2009),0)+IF($M18>=AY$2,$AJ18/($M18-2009),0)+IF($N18>=AY$2,$AK18/($N18-2009),0)+IF($O18>=AY$2,$AL18/($O18-2009),0)+IF($P18>=AY$2,$AM18/($P18-2009),0)+IF($Q18>=AY$2,$AN18/($Q18-2009),0)+IF($R18>=AY$2,$AO18/($R18-2009),0)+IF($S18>=AY$2,$AP18/($S18-2009),0)+IF($T18>=AY$2,$AQ18/($T18-2009),0)+IF($U18>=AY$2,$AR18/($U18-2009),0)+IF($V18>=AY$2,$AS18/($V18-2009),0)+IF($W18>=AY$2,$AT18/($W18-2009),0)+IF($X18>=AY$2,$AU18/($X18-2009),0)+IF($Y18>=AY$2,$AV18/($Y18-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D18>=BO$2,$AA18/($D18-2009),0)+IF($E18>=BO$2,$AB18/($E18-2009),0)+IF($F18>=BO$2,$AC18/($F18-2009),0)+IF($G18>=BO$2,$AD18/($G18-2009),0)+IF($H18>=BO$2,$AE18/($H18-2009),0)+IF($I18>=BO$2,$AF18/($I18-2009),0)+IF($J18>=BO$2,$AG18/($J18-2009),0)+IF($K18>=BO$2,$AH18/($K18-2009),0)+IF($L18>=BO$2,$AI18/($L18-2009),0)+IF($M18>=BO$2,$AJ18/($M18-2009),0)+IF($N18>=BO$2,$AK18/($N18-2009),0)+IF($O18>=BO$2,$AL18/($O18-2009),0)+IF($P18>=BO$2,$AM18/($P18-2009),0)+IF($Q18>=BO$2,$AN18/($Q18-2009),0)+IF($R18>=BO$2,$AO18/($R18-2009),0)+IF($S18>=BO$2,$AP18/($S18-2009),0)+IF($T18>=BO$2,$AQ18/($T18-2009),0)+IF($U18>=BO$2,$AR18/($U18-2009),0)+IF($V18>=BO$2,$AS18/($V18-2009),0)+IF($W18>=BO$2,$AT18/($W18-2009),0)+IF($X18>=BO$2,$AU18/($X18-2009),0)+IF($Y18>=BO$2,$AV18/($Y18-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D18>=CU$2,$AA18/($D18-2009),0)+IF($E18>=CU$2,$AB18/($E18-2009),0)+IF($F18>=CU$2,$AC18/($F18-2009),0)+IF($G18>=CU$2,$AD18/($G18-2009),0)+IF($H18>=CU$2,$AE18/($H18-2009),0)+IF($I18>=CU$2,$AF18/($I18-2009),0)+IF($J18>=CU$2,$AG18/($J18-2009),0)+IF($K18>=CU$2,$AH18/($K18-2009),0)+IF($L18>=CU$2,$AI18/($L18-2009),0)+IF($M18>=CU$2,$AJ18/($M18-2009),0)+IF($N18>=CU$2,$AK18/($N18-2009),0)+IF($O18>=CU$2,$AL18/($O18-2009),0)+IF($P18>=CU$2,$AM18/($P18-2009),0)+IF($Q18>=CU$2,$AN18/($Q18-2009),0)+IF($R18>=CU$2,$AO18/($R18-2009),0)+IF($S18>=CU$2,$AP18/($S18-2009),0)+IF($T18>=CU$2,$AQ18/($T18-2009),0)+IF($U18>=CU$2,$AR18/($U18-2009),0)+IF($V18>=CU$2,$AS18/($V18-2009),0)+IF($W18>=CU$2,$AT18/($W18-2009),0)+IF($X18>=CU$2,$AU18/($X18-2009),0)+IF($Y18>=CU$2,$AV18/($Y18-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z518)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 8","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C20+Produktionsanlæg!D21","v":1945},{"$f":"E$3+$C20+Produktionsanlæg!E21","v":1955},{"$f":"F$3+$C20+Produktionsanlæg!F21","v":1965},{"$f":"G$3+$C20+Produktionsanlæg!G21","v":1975},{"$f":"H$3+$C20+Produktionsanlæg!H21","v":1985},{"$f":"I$3+$C20+Produktionsanlæg!I21","v":1995},{"$f":"J$3+$C20+Produktionsanlæg!J21","v":2005},{"$f":"K$3+$C20+Produktionsanlæg!K21","v":2015},{"$f":"L$3+$C20+Produktionsanlæg!L21","v":2022},{"$f":"M$3+$C20+Produktionsanlæg!M21","v":2027},{"$f":"N$3+$C20+Produktionsanlæg!N21","v":2032},{"$f":"O$3+$C20+Produktionsanlæg!O21","v":2037},{"$f":"P$3+$C20+Produktionsanlæg!P21","v":2040},{"$f":"Q$3+$C20+Produktionsanlæg!Q21","v":2041},{"$f":"R$3+$C20+Produktionsanlæg!R21","v":2042},{"$f":"S$3+$C20+Produktionsanlæg!S21","v":2043},{"$f":"T$3+$C20+Produktionsanlæg!T21","v":2044},{"$f":"U$3+$C20+Produktionsanlæg!U21","v":2045},{"$f":"V$3+$C20+Produktionsanlæg!V21","v":2046},{"$f":"W$3+$C20+Produktionsanlæg!W21","v":2047},{"$f":"X$3+$C20+Produktionsanlæg!X21","v":2048},{"$f":"Y$3+$C20+Produktionsanlæg!Y21","v":2049},{"$f":"SUM(Z21)","v":0},{"$f":"Produktionsanlæg!BU20","v":0},{"$f":"Produktionsanlæg!BV20","v":0},{"$f":"Produktionsanlæg!BW20","v":0},{"$f":"Produktionsanlæg!BX20","v":0},{"$f":"Produktionsanlæg!BY20","v":0},{"$f":"Produktionsanlæg!BZ20","v":0},{"$f":"Produktionsanlæg!CA20","v":0},{"$f":"Produktionsanlæg!CB20","v":0},{"$f":"Produktionsanlæg!CC20","v":0},{"$f":"Produktionsanlæg!CD20","v":0},{"$f":"Produktionsanlæg!CE20","v":0},{"$f":"Produktionsanlæg!CF20","v":0},{"$f":"Produktionsanlæg!CG20","v":0},{"$f":"Produktionsanlæg!CH20","v":0},{"$f":"Produktionsanlæg!CI20","v":0},{"$f":"Produktionsanlæg!CJ20","v":0},{"$f":"Produktionsanlæg!CK20","v":0},{"$f":"Produktionsanlæg!CL20","v":0},{"$f":"Produktionsanlæg!CM20","v":0},{"$f":"Produktionsanlæg!CN20","v":0},{"$f":"Produktionsanlæg!CO20","v":0},{"$f":"Produktionsanlæg!CP20","v":0},{"$f":"+SUM(AA20:AV20)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D20>=AY$2,$AA20/($D20-2009),0)+IF($E20>=AY$2,$AB20/($E20-2009),0)+IF($F20>=AY$2,$AC20/($F20-2009),0)+IF($G20>=AY$2,$AD20/($G20-2009),0)+IF($H20>=AY$2,$AE20/($H20-2009),0)+IF($I20>=AY$2,$AF20/($I20-2009),0)+IF($J20>=AY$2,$AG20/($J20-2009),0)+IF($K20>=AY$2,$AH20/($K20-2009),0)+IF($L20>=AY$2,$AI20/($L20-2009),0)+IF($M20>=AY$2,$AJ20/($M20-2009),0)+IF($N20>=AY$2,$AK20/($N20-2009),0)+IF($O20>=AY$2,$AL20/($O20-2009),0)+IF($P20>=AY$2,$AM20/($P20-2009),0)+IF($Q20>=AY$2,$AN20/($Q20-2009),0)+IF($R20>=AY$2,$AO20/($R20-2009),0)+IF($S20>=AY$2,$AP20/($S20-2009),0)+IF($T20>=AY$2,$AQ20/($T20-2009),0)+IF($U20>=AY$2,$AR20/($U20-2009),0)+IF($V20>=AY$2,$AS20/($V20-2009),0)+IF($W20>=AY$2,$AT20/($W20-2009),0)+IF($X20>=AY$2,$AU20/($X20-2009),0)+IF($Y20>=AY$2,$AV20/($Y20-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D20>=BO$2,$AA20/($D20-2009),0)+IF($E20>=BO$2,$AB20/($E20-2009),0)+IF($F20>=BO$2,$AC20/($F20-2009),0)+IF($G20>=BO$2,$AD20/($G20-2009),0)+IF($H20>=BO$2,$AE20/($H20-2009),0)+IF($I20>=BO$2,$AF20/($I20-2009),0)+IF($J20>=BO$2,$AG20/($J20-2009),0)+IF($K20>=BO$2,$AH20/($K20-2009),0)+IF($L20>=BO$2,$AI20/($L20-2009),0)+IF($M20>=BO$2,$AJ20/($M20-2009),0)+IF($N20>=BO$2,$AK20/($N20-2009),0)+IF($O20>=BO$2,$AL20/($O20-2009),0)+IF($P20>=BO$2,$AM20/($P20-2009),0)+IF($Q20>=BO$2,$AN20/($Q20-2009),0)+IF($R20>=BO$2,$AO20/($R20-2009),0)+IF($S20>=BO$2,$AP20/($S20-2009),0)+IF($T20>=BO$2,$AQ20/($T20-2009),0)+IF($U20>=BO$2,$AR20/($U20-2009),0)+IF($V20>=BO$2,$AS20/($V20-2009),0)+IF($W20>=BO$2,$AT20/($W20-2009),0)+IF($X20>=BO$2,$AU20/($X20-2009),0)+IF($Y20>=BO$2,$AV20/($Y20-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D20>=CU$2,$AA20/($D20-2009),0)+IF($E20>=CU$2,$AB20/($E20-2009),0)+IF($F20>=CU$2,$AC20/($F20-2009),0)+IF($G20>=CU$2,$AD20/($G20-2009),0)+IF($H20>=CU$2,$AE20/($H20-2009),0)+IF($I20>=CU$2,$AF20/($I20-2009),0)+IF($J20>=CU$2,$AG20/($J20-2009),0)+IF($K20>=CU$2,$AH20/($K20-2009),0)+IF($L20>=CU$2,$AI20/($L20-2009),0)+IF($M20>=CU$2,$AJ20/($M20-2009),0)+IF($N20>=CU$2,$AK20/($N20-2009),0)+IF($O20>=CU$2,$AL20/($O20-2009),0)+IF($P20>=CU$2,$AM20/($P20-2009),0)+IF($Q20>=CU$2,$AN20/($Q20-2009),0)+IF($R20>=CU$2,$AO20/($R20-2009),0)+IF($S20>=CU$2,$AP20/($S20-2009),0)+IF($T20>=CU$2,$AQ20/($T20-2009),0)+IF($U20>=CU$2,$AR20/($U20-2009),0)+IF($V20>=CU$2,$AS20/($V20-2009),0)+IF($W20>=CU$2,$AT20/($W20-2009),0)+IF($X20>=CU$2,$AU20/($X20-2009),0)+IF($Y20>=CU$2,$AV20/($Y20-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z520)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 9","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C22+Produktionsanlæg!D23","v":1945},{"$f":"E$3+$C22+Produktionsanlæg!E23","v":1955},{"$f":"F$3+$C22+Produktionsanlæg!F23","v":1965},{"$f":"G$3+$C22+Produktionsanlæg!G23","v":1975},{"$f":"H$3+$C22+Produktionsanlæg!H23","v":1985},{"$f":"I$3+$C22+Produktionsanlæg!I23","v":1995},{"$f":"J$3+$C22+Produktionsanlæg!J23","v":2005},{"$f":"K$3+$C22+Produktionsanlæg!K23","v":2015},{"$f":"L$3+$C22+Produktionsanlæg!L23","v":2022},{"$f":"M$3+$C22+Produktionsanlæg!M23","v":2027},{"$f":"N$3+$C22+Produktionsanlæg!N23","v":2032},{"$f":"O$3+$C22+Produktionsanlæg!O23","v":2037},{"$f":"P$3+$C22+Produktionsanlæg!P23","v":2040},{"$f":"Q$3+$C22+Produktionsanlæg!Q23","v":2041},{"$f":"R$3+$C22+Produktionsanlæg!R23","v":2042},{"$f":"S$3+$C22+Produktionsanlæg!S23","v":2043},{"$f":"T$3+$C22+Produktionsanlæg!T23","v":2044},{"$f":"U$3+$C22+Produktionsanlæg!U23","v":2045},{"$f":"V$3+$C22+Produktionsanlæg!V23","v":2046},{"$f":"W$3+$C22+Produktionsanlæg!W23","v":2047},{"$f":"X$3+$C22+Produktionsanlæg!X23","v":2048},{"$f":"Y$3+$C22+Produktionsanlæg!Y23","v":2049},{"$f":"SUM(Z23)","v":0},{"$f":"Produktionsanlæg!BU22","v":0},{"$f":"Produktionsanlæg!BV22","v":0},{"$f":"Produktionsanlæg!BW22","v":0},{"$f":"Produktionsanlæg!BX22","v":0},{"$f":"Produktionsanlæg!BY22","v":0},{"$f":"Produktionsanlæg!BZ22","v":0},{"$f":"Produktionsanlæg!CA22","v":0},{"$f":"Produktionsanlæg!CB22","v":0},{"$f":"Produktionsanlæg!CC22","v":0},{"$f":"Produktionsanlæg!CD22","v":0},{"$f":"Produktionsanlæg!CE22","v":0},{"$f":"Produktionsanlæg!CF22","v":0},{"$f":"Produktionsanlæg!CG22","v":0},{"$f":"Produktionsanlæg!CH22","v":0},{"$f":"Produktionsanlæg!CI22","v":0},{"$f":"Produktionsanlæg!CJ22","v":0},{"$f":"Produktionsanlæg!CK22","v":0},{"$f":"Produktionsanlæg!CL22","v":0},{"$f":"Produktionsanlæg!CM22","v":0},{"$f":"Produktionsanlæg!CN22","v":0},{"$f":"Produktionsanlæg!CO22","v":0},{"$f":"Produktionsanlæg!CP22","v":0},{"$f":"+SUM(AA22:AV22)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D22>=AY$2,$AA22/($D22-2009),0)+IF($E22>=AY$2,$AB22/($E22-2009),0)+IF($F22>=AY$2,$AC22/($F22-2009),0)+IF($G22>=AY$2,$AD22/($G22-2009),0)+IF($H22>=AY$2,$AE22/($H22-2009),0)+IF($I22>=AY$2,$AF22/($I22-2009),0)+IF($J22>=AY$2,$AG22/($J22-2009),0)+IF($K22>=AY$2,$AH22/($K22-2009),0)+IF($L22>=AY$2,$AI22/($L22-2009),0)+IF($M22>=AY$2,$AJ22/($M22-2009),0)+IF($N22>=AY$2,$AK22/($N22-2009),0)+IF($O22>=AY$2,$AL22/($O22-2009),0)+IF($P22>=AY$2,$AM22/($P22-2009),0)+IF($Q22>=AY$2,$AN22/($Q22-2009),0)+IF($R22>=AY$2,$AO22/($R22-2009),0)+IF($S22>=AY$2,$AP22/($S22-2009),0)+IF($T22>=AY$2,$AQ22/($T22-2009),0)+IF($U22>=AY$2,$AR22/($U22-2009),0)+IF($V22>=AY$2,$AS22/($V22-2009),0)+IF($W22>=AY$2,$AT22/($W22-2009),0)+IF($X22>=AY$2,$AU22/($X22-2009),0)+IF($Y22>=AY$2,$AV22/($Y22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D22>=CE$2,$AA22/($D22-2009),0)+IF($E22>=CE$2,$AB22/($E22-2009),0)+IF($F22>=CE$2,$AC22/($F22-2009),0)+IF($G22>=CE$2,$AD22/($G22-2009),0)+IF($H22>=CE$2,$AE22/($H22-2009),0)+IF($I22>=CE$2,$AF22/($I22-2009),0)+IF($J22>=CE$2,$AG22/($J22-2009),0)+IF($K22>=CE$2,$AH22/($K22-2009),0)+IF($L22>=CE$2,$AI22/($L22-2009),0)+IF($M22>=CE$2,$AJ22/($M22-2009),0)+IF($N22>=CE$2,$AK22/($N22-2009),0)+IF($O22>=CE$2,$AL22/($O22-2009),0)+IF($P22>=CE$2,$AM22/($P22-2009),0)+IF($Q22>=CE$2,$AN22/($Q22-2009),0)+IF($R22>=CE$2,$AO22/($R22-2009),0)+IF($S22>=CE$2,$AP22/($S22-2009),0)+IF($T22>=CE$2,$AQ22/($T22-2009),0)+IF($U22>=CE$2,$AR22/($U22-2009),0)+IF($V22>=CE$2,$AS22/($V22-2009),0)+IF($W22>=CE$2,$AT22/($W22-2009),0)+IF($X22>=CE$2,$AU22/($X22-2009),0)+IF($Y22>=CE$2,$AV22/($Y22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D22>=DK$2,$AA22/($D22-2009),0)+IF($E22>=DK$2,$AB22/($E22-2009),0)+IF($F22>=DK$2,$AC22/($F22-2009),0)+IF($G22>=DK$2,$AD22/($G22-2009),0)+IF($H22>=DK$2,$AE22/($H22-2009),0)+IF($I22>=DK$2,$AF22/($I22-2009),0)+IF($J22>=DK$2,$AG22/($J22-2009),0)+IF($K22>=DK$2,$AH22/($K22-2009),0)+IF($L22>=DK$2,$AI22/($L22-2009),0)+IF($M22>=DK$2,$AJ22/($M22-2009),0)+IF($N22>=DK$2,$AK22/($N22-2009),0)+IF($O22>=DK$2,$AL22/($O22-2009),0)+IF($P22>=DK$2,$AM22/($P22-2009),0)+IF($Q22>=DK$2,$AN22/($Q22-2009),0)+IF($R22>=DK$2,$AO22/($R22-2009),0)+IF($S22>=DK$2,$AP22/($S22-2009),0)+IF($T22>=DK$2,$AQ22/($T22-2009),0)+IF($U22>=DK$2,$AR22/($U22-2009),0)+IF($V22>=DK$2,$AS22/($V22-2009),0)+IF($W22>=DK$2,$AT22/($W22-2009),0)+IF($X22>=DK$2,$AU22/($X22-2009),0)+IF($Y22>=DK$2,$AV22/($Y22-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z522)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 10","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C24+Produktionsanlæg!D25","v":1945},{"$f":"E$3+$C24+Produktionsanlæg!E25","v":1955},{"$f":"F$3+$C24+Produktionsanlæg!F25","v":1965},{"$f":"G$3+$C24+Produktionsanlæg!G25","v":1975},{"$f":"H$3+$C24+Produktionsanlæg!H25","v":1985},{"$f":"I$3+$C24+Produktionsanlæg!I25","v":1995},{"$f":"J$3+$C24+Produktionsanlæg!J25","v":2005},{"$f":"K$3+$C24+Produktionsanlæg!K25","v":2015},{"$f":"L$3+$C24+Produktionsanlæg!L25","v":2022},{"$f":"M$3+$C24+Produktionsanlæg!M25","v":2027},{"$f":"N$3+$C24+Produktionsanlæg!N25","v":2032},{"$f":"O$3+$C24+Produktionsanlæg!O25","v":2037},{"$f":"P$3+$C24+Produktionsanlæg!P25","v":2040},{"$f":"Q$3+$C24+Produktionsanlæg!Q25","v":2041},{"$f":"R$3+$C24+Produktionsanlæg!R25","v":2042},{"$f":"S$3+$C24+Produktionsanlæg!S25","v":2043},{"$f":"T$3+$C24+Produktionsanlæg!T25","v":2044},{"$f":"U$3+$C24+Produktionsanlæg!U25","v":2045},{"$f":"V$3+$C24+Produktionsanlæg!V25","v":2046},{"$f":"W$3+$C24+Produktionsanlæg!W25","v":2047},{"$f":"X$3+$C24+Produktionsanlæg!X25","v":2048},{"$f":"Y$3+$C24+Produktionsanlæg!Y25","v":2049},{"$f":"SUM(Z25)","v":0},{"$f":"Produktionsanlæg!BU24","v":0},{"$f":"Produktionsanlæg!BV24","v":0},{"$f":"Produktionsanlæg!BW24","v":0},{"$f":"Produktionsanlæg!BX24","v":0},{"$f":"Produktionsanlæg!BY24","v":0},{"$f":"Produktionsanlæg!BZ24","v":0},{"$f":"Produktionsanlæg!CA24","v":0},{"$f":"Produktionsanlæg!CB24","v":0},{"$f":"Produktionsanlæg!CC24","v":0},{"$f":"Produktionsanlæg!CD24","v":0},{"$f":"Produktionsanlæg!CE24","v":0},{"$f":"Produktionsanlæg!CF24","v":0},{"$f":"Produktionsanlæg!CG24","v":0},{"$f":"Produktionsanlæg!CH24","v":0},{"$f":"Produktionsanlæg!CI24","v":0},{"$f":"Produktionsanlæg!CJ24","v":0},{"$f":"Produktionsanlæg!CK24","v":0},{"$f":"Produktionsanlæg!CL24","v":0},{"$f":"Produktionsanlæg!CM24","v":0},{"$f":"Produktionsanlæg!CN24","v":0},{"$f":"Produktionsanlæg!CO24","v":0},{"$f":"Produktionsanlæg!CP24","v":0},{"$f":"+SUM(AA24:AV24)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D24>=AY$2,$AA24/($D24-2009),0)+IF($E24>=AY$2,$AB24/($E24-2009),0)+IF($F24>=AY$2,$AC24/($F24-2009),0)+IF($G24>=AY$2,$AD24/($G24-2009),0)+IF($H24>=AY$2,$AE24/($H24-2009),0)+IF($I24>=AY$2,$AF24/($I24-2009),0)+IF($J24>=AY$2,$AG24/($J24-2009),0)+IF($K24>=AY$2,$AH24/($K24-2009),0)+IF($L24>=AY$2,$AI24/($L24-2009),0)+IF($M24>=AY$2,$AJ24/($M24-2009),0)+IF($N24>=AY$2,$AK24/($N24-2009),0)+IF($O24>=AY$2,$AL24/($O24-2009),0)+IF($P24>=AY$2,$AM24/($P24-2009),0)+IF($Q24>=AY$2,$AN24/($Q24-2009),0)+IF($R24>=AY$2,$AO24/($R24-2009),0)+IF($S24>=AY$2,$AP24/($S24-2009),0)+IF($T24>=AY$2,$AQ24/($T24-2009),0)+IF($U24>=AY$2,$AR24/($U24-2009),0)+IF($V24>=AY$2,$AS24/($V24-2009),0)+IF($W24>=AY$2,$AT24/($W24-2009),0)+IF($X24>=AY$2,$AU24/($X24-2009),0)+IF($Y24>=AY$2,$AV24/($Y24-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D24>=CE$2,$AA24/($D24-2009),0)+IF($E24>=CE$2,$AB24/($E24-2009),0)+IF($F24>=CE$2,$AC24/($F24-2009),0)+IF($G24>=CE$2,$AD24/($G24-2009),0)+IF($H24>=CE$2,$AE24/($H24-2009),0)+IF($I24>=CE$2,$AF24/($I24-2009),0)+IF($J24>=CE$2,$AG24/($J24-2009),0)+IF($K24>=CE$2,$AH24/($K24-2009),0)+IF($L24>=CE$2,$AI24/($L24-2009),0)+IF($M24>=CE$2,$AJ24/($M24-2009),0)+IF($N24>=CE$2,$AK24/($N24-2009),0)+IF($O24>=CE$2,$AL24/($O24-2009),0)+IF($P24>=CE$2,$AM24/($P24-2009),0)+IF($Q24>=CE$2,$AN24/($Q24-2009),0)+IF($R24>=CE$2,$AO24/($R24-2009),0)+IF($S24>=CE$2,$AP24/($S24-2009),0)+IF($T24>=CE$2,$AQ24/($T24-2009),0)+IF($U24>=CE$2,$AR24/($U24-2009),0)+IF($V24>=CE$2,$AS24/($V24-2009),0)+IF($W24>=CE$2,$AT24/($W24-2009),0)+IF($X24>=CE$2,$AU24/($X24-2009),0)+IF($Y24>=CE$2,$AV24/($Y24-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D24>=DK$2,$AA24/($D24-2009),0)+IF($E24>=DK$2,$AB24/($E24-2009),0)+IF($F24>=DK$2,$AC24/($F24-2009),0)+IF($G24>=DK$2,$AD24/($G24-2009),0)+IF($H24>=DK$2,$AE24/($H24-2009),0)+IF($I24>=DK$2,$AF24/($I24-2009),0)+IF($J24>=DK$2,$AG24/($J24-2009),0)+IF($K24>=DK$2,$AH24/($K24-2009),0)+IF($L24>=DK$2,$AI24/($L24-2009),0)+IF($M24>=DK$2,$AJ24/($M24-2009),0)+IF($N24>=DK$2,$AK24/($N24-2009),0)+IF($O24>=DK$2,$AL24/($O24-2009),0)+IF($P24>=DK$2,$AM24/($P24-2009),0)+IF($Q24>=DK$2,$AN24/($Q24-2009),0)+IF($R24>=DK$2,$AO24/($R24-2009),0)+IF($S24>=DK$2,$AP24/($S24-2009),0)+IF($T24>=DK$2,$AQ24/($T24-2009),0)+IF($U24>=DK$2,$AR24/($U24-2009),0)+IF($V24>=DK$2,$AS24/($V24-2009),0)+IF($W24>=DK$2,$AT24/($W24-2009),0)+IF($X24>=DK$2,$AU24/($X24-2009),0)+IF($Y24>=DK$2,$AV24/($Y24-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z524)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 11","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C26+Produktionsanlæg!D27","v":1945},{"$f":"E$3+$C26+Produktionsanlæg!E27","v":1955},{"$f":"F$3+$C26+Produktionsanlæg!F27","v":1965},{"$f":"G$3+$C26+Produktionsanlæg!G27","v":1975},{"$f":"H$3+$C26+Produktionsanlæg!H27","v":1985},{"$f":"I$3+$C26+Produktionsanlæg!I27","v":1995},{"$f":"J$3+$C26+Produktionsanlæg!J27","v":2005},{"$f":"K$3+$C26+Produktionsanlæg!K27","v":2015},{"$f":"L$3+$C26+Produktionsanlæg!L27","v":2022},{"$f":"M$3+$C26+Produktionsanlæg!M27","v":2027},{"$f":"N$3+$C26+Produktionsanlæg!N27","v":2032},{"$f":"O$3+$C26+Produktionsanlæg!O27","v":2037},{"$f":"P$3+$C26+Produktionsanlæg!P27","v":2040},{"$f":"Q$3+$C26+Produktionsanlæg!Q27","v":2041},{"$f":"R$3+$C26+Produktionsanlæg!R27","v":2042},{"$f":"S$3+$C26+Produktionsanlæg!S27","v":2043},{"$f":"T$3+$C26+Produktionsanlæg!T27","v":2044},{"$f":"U$3+$C26+Produktionsanlæg!U27","v":2045},{"$f":"V$3+$C26+Produktionsanlæg!V27","v":2046},{"$f":"W$3+$C26+Produktionsanlæg!W27","v":2047},{"$f":"X$3+$C26+Produktionsanlæg!X27","v":2048},{"$f":"Y$3+$C26+Produktionsanlæg!Y27","v":2049},{"$f":"SUM(Z27)","v":0},{"$f":"Produktionsanlæg!BU26","v":0},{"$f":"Produktionsanlæg!BV26","v":0},{"$f":"Produktionsanlæg!BW26","v":0},{"$f":"Produktionsanlæg!BX26","v":0},{"$f":"Produktionsanlæg!BY26","v":0},{"$f":"Produktionsanlæg!BZ26","v":0},{"$f":"Produktionsanlæg!CA26","v":0},{"$f":"Produktionsanlæg!CB26","v":0},{"$f":"Produktionsanlæg!CC26","v":0},{"$f":"Produktionsanlæg!CD26","v":0},{"$f":"Produktionsanlæg!CE26","v":0},{"$f":"Produktionsanlæg!CF26","v":0},{"$f":"Produktionsanlæg!CG26","v":0},{"$f":"Produktionsanlæg!CH26","v":0},{"$f":"Produktionsanlæg!CI26","v":0},{"$f":"Produktionsanlæg!CJ26","v":0},{"$f":"Produktionsanlæg!CK26","v":0},{"$f":"Produktionsanlæg!CL26","v":0},{"$f":"Produktionsanlæg!CM26","v":0},{"$f":"Produktionsanlæg!CN26","v":0},{"$f":"Produktionsanlæg!CO26","v":0},{"$f":"Produktionsanlæg!CP26","v":0},{"$f":"+SUM(AA26:AV26)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D26>=AY$2,$AA26/($D26-2009),0)+IF($E26>=AY$2,$AB26/($E26-2009),0)+IF($F26>=AY$2,$AC26/($F26-2009),0)+IF($G26>=AY$2,$AD26/($G26-2009),0)+IF($H26>=AY$2,$AE26/($H26-2009),0)+IF($I26>=AY$2,$AF26/($I26-2009),0)+IF($J26>=AY$2,$AG26/($J26-2009),0)+IF($K26>=AY$2,$AH26/($K26-2009),0)+IF($L26>=AY$2,$AI26/($L26-2009),0)+IF($M26>=AY$2,$AJ26/($M26-2009),0)+IF($N26>=AY$2,$AK26/($N26-2009),0)+IF($O26>=AY$2,$AL26/($O26-2009),0)+IF($P26>=AY$2,$AM26/($P26-2009),0)+IF($Q26>=AY$2,$AN26/($Q26-2009),0)+IF($R26>=AY$2,$AO26/($R26-2009),0)+IF($S26>=AY$2,$AP26/($S26-2009),0)+IF($T26>=AY$2,$AQ26/($T26-2009),0)+IF($U26>=AY$2,$AR26/($U26-2009),0)+IF($V26>=AY$2,$AS26/($V26-2009),0)+IF($W26>=AY$2,$AT26/($W26-2009),0)+IF($X26>=AY$2,$AU26/($X26-2009),0)+IF($Y26>=AY$2,$AV26/($Y26-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D26>=CE$2,$AA26/($D26-2009),0)+IF($E26>=CE$2,$AB26/($E26-2009),0)+IF($F26>=CE$2,$AC26/($F26-2009),0)+IF($G26>=CE$2,$AD26/($G26-2009),0)+IF($H26>=CE$2,$AE26/($H26-2009),0)+IF($I26>=CE$2,$AF26/($I26-2009),0)+IF($J26>=CE$2,$AG26/($J26-2009),0)+IF($K26>=CE$2,$AH26/($K26-2009),0)+IF($L26>=CE$2,$AI26/($L26-2009),0)+IF($M26>=CE$2,$AJ26/($M26-2009),0)+IF($N26>=CE$2,$AK26/($N26-2009),0)+IF($O26>=CE$2,$AL26/($O26-2009),0)+IF($P26>=CE$2,$AM26/($P26-2009),0)+IF($Q26>=CE$2,$AN26/($Q26-2009),0)+IF($R26>=CE$2,$AO26/($R26-2009),0)+IF($S26>=CE$2,$AP26/($S26-2009),0)+IF($T26>=CE$2,$AQ26/($T26-2009),0)+IF($U26>=CE$2,$AR26/($U26-2009),0)+IF($V26>=CE$2,$AS26/($V26-2009),0)+IF($W26>=CE$2,$AT26/($W26-2009),0)+IF($X26>=CE$2,$AU26/($X26-2009),0)+IF($Y26>=CE$2,$AV26/($Y26-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D26>=DK$2,$AA26/($D26-2009),0)+IF($E26>=DK$2,$AB26/($E26-2009),0)+IF($F26>=DK$2,$AC26/($F26-2009),0)+IF($G26>=DK$2,$AD26/($G26-2009),0)+IF($H26>=DK$2,$AE26/($H26-2009),0)+IF($I26>=DK$2,$AF26/($I26-2009),0)+IF($J26>=DK$2,$AG26/($J26-2009),0)+IF($K26>=DK$2,$AH26/($K26-2009),0)+IF($L26>=DK$2,$AI26/($L26-2009),0)+IF($M26>=DK$2,$AJ26/($M26-2009),0)+IF($N26>=DK$2,$AK26/($N26-2009),0)+IF($O26>=DK$2,$AL26/($O26-2009),0)+IF($P26>=DK$2,$AM26/($P26-2009),0)+IF($Q26>=DK$2,$AN26/($Q26-2009),0)+IF($R26>=DK$2,$AO26/($R26-2009),0)+IF($S26>=DK$2,$AP26/($S26-2009),0)+IF($T26>=DK$2,$AQ26/($T26-2009),0)+IF($U26>=DK$2,$AR26/($U26-2009),0)+IF($V26>=DK$2,$AS26/($V26-2009),0)+IF($W26>=DK$2,$AT26/($W26-2009),0)+IF($X26>=DK$2,$AU26/($X26-2009),0)+IF($Y26>=DK$2,$AV26/($Y26-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z526)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 12","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C28+Produktionsanlæg!D29","v":1945},{"$f":"E$3+$C28+Produktionsanlæg!E29","v":1955},{"$f":"F$3+$C28+Produktionsanlæg!F29","v":1965},{"$f":"G$3+$C28+Produktionsanlæg!G29","v":1975},{"$f":"H$3+$C28+Produktionsanlæg!H29","v":1985},{"$f":"I$3+$C28+Produktionsanlæg!I29","v":1995},{"$f":"J$3+$C28+Produktionsanlæg!J29","v":2005},{"$f":"K$3+$C28+Produktionsanlæg!K29","v":2015},{"$f":"L$3+$C28+Produktionsanlæg!L29","v":2022},{"$f":"M$3+$C28+Produktionsanlæg!M29","v":2027},{"$f":"N$3+$C28+Produktionsanlæg!N29","v":2032},{"$f":"O$3+$C28+Produktionsanlæg!O29","v":2037},{"$f":"P$3+$C28+Produktionsanlæg!P29","v":2040},{"$f":"Q$3+$C28+Produktionsanlæg!Q29","v":2041},{"$f":"R$3+$C28+Produktionsanlæg!R29","v":2042},{"$f":"S$3+$C28+Produktionsanlæg!S29","v":2043},{"$f":"T$3+$C28+Produktionsanlæg!T29","v":2044},{"$f":"U$3+$C28+Produktionsanlæg!U29","v":2045},{"$f":"V$3+$C28+Produktionsanlæg!V29","v":2046},{"$f":"W$3+$C28+Produktionsanlæg!W29","v":2047},{"$f":"X$3+$C28+Produktionsanlæg!X29","v":2048},{"$f":"Y$3+$C28+Produktionsanlæg!Y29","v":2049},{"$f":"SUM(Z29)","v":0},{"$f":"Produktionsanlæg!BU28","v":0},{"$f":"Produktionsanlæg!BV28","v":0},{"$f":"Produktionsanlæg!BW28","v":0},{"$f":"Produktionsanlæg!BX28","v":0},{"$f":"Produktionsanlæg!BY28","v":0},{"$f":"Produktionsanlæg!BZ28","v":0},{"$f":"Produktionsanlæg!CA28","v":0},{"$f":"Produktionsanlæg!CB28","v":0},{"$f":"Produktionsanlæg!CC28","v":0},{"$f":"Produktionsanlæg!CD28","v":0},{"$f":"Produktionsanlæg!CE28","v":0},{"$f":"Produktionsanlæg!CF28","v":0},{"$f":"Produktionsanlæg!CG28","v":0},{"$f":"Produktionsanlæg!CH28","v":0},{"$f":"Produktionsanlæg!CI28","v":0},{"$f":"Produktionsanlæg!CJ28","v":0},{"$f":"Produktionsanlæg!CK28","v":0},{"$f":"Produktionsanlæg!CL28","v":0},{"$f":"Produktionsanlæg!CM28","v":0},{"$f":"Produktionsanlæg!CN28","v":0},{"$f":"Produktionsanlæg!CO28","v":0},{"$f":"Produktionsanlæg!CP28","v":0},{"$f":"+SUM(AA28:AV28)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D28>=AY$2,$AA28/($D28-2009),0)+IF($E28>=AY$2,$AB28/($E28-2009),0)+IF($F28>=AY$2,$AC28/($F28-2009),0)+IF($G28>=AY$2,$AD28/($G28-2009),0)+IF($H28>=AY$2,$AE28/($H28-2009),0)+IF($I28>=AY$2,$AF28/($I28-2009),0)+IF($J28>=AY$2,$AG28/($J28-2009),0)+IF($K28>=AY$2,$AH28/($K28-2009),0)+IF($L28>=AY$2,$AI28/($L28-2009),0)+IF($M28>=AY$2,$AJ28/($M28-2009),0)+IF($N28>=AY$2,$AK28/($N28-2009),0)+IF($O28>=AY$2,$AL28/($O28-2009),0)+IF($P28>=AY$2,$AM28/($P28-2009),0)+IF($Q28>=AY$2,$AN28/($Q28-2009),0)+IF($R28>=AY$2,$AO28/($R28-2009),0)+IF($S28>=AY$2,$AP28/($S28-2009),0)+IF($T28>=AY$2,$AQ28/($T28-2009),0)+IF($U28>=AY$2,$AR28/($U28-2009),0)+IF($V28>=AY$2,$AS28/($V28-2009),0)+IF($W28>=AY$2,$AT28/($W28-2009),0)+IF($X28>=AY$2,$AU28/($X28-2009),0)+IF($Y28>=AY$2,$AV28/($Y28-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D28>=CE$2,$AA28/($D28-2009),0)+IF($E28>=CE$2,$AB28/($E28-2009),0)+IF($F28>=CE$2,$AC28/($F28-2009),0)+IF($G28>=CE$2,$AD28/($G28-2009),0)+IF($H28>=CE$2,$AE28/($H28-2009),0)+IF($I28>=CE$2,$AF28/($I28-2009),0)+IF($J28>=CE$2,$AG28/($J28-2009),0)+IF($K28>=CE$2,$AH28/($K28-2009),0)+IF($L28>=CE$2,$AI28/($L28-2009),0)+IF($M28>=CE$2,$AJ28/($M28-2009),0)+IF($N28>=CE$2,$AK28/($N28-2009),0)+IF($O28>=CE$2,$AL28/($O28-2009),0)+IF($P28>=CE$2,$AM28/($P28-2009),0)+IF($Q28>=CE$2,$AN28/($Q28-2009),0)+IF($R28>=CE$2,$AO28/($R28-2009),0)+IF($S28>=CE$2,$AP28/($S28-2009),0)+IF($T28>=CE$2,$AQ28/($T28-2009),0)+IF($U28>=CE$2,$AR28/($U28-2009),0)+IF($V28>=CE$2,$AS28/($V28-2009),0)+IF($W28>=CE$2,$AT28/($W28-2009),0)+IF($X28>=CE$2,$AU28/($X28-2009),0)+IF($Y28>=CE$2,$AV28/($Y28-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D28>=DK$2,$AA28/($D28-2009),0)+IF($E28>=DK$2,$AB28/($E28-2009),0)+IF($F28>=DK$2,$AC28/($F28-2009),0)+IF($G28>=DK$2,$AD28/($G28-2009),0)+IF($H28>=DK$2,$AE28/($H28-2009),0)+IF($I28>=DK$2,$AF28/($I28-2009),0)+IF($J28>=DK$2,$AG28/($J28-2009),0)+IF($K28>=DK$2,$AH28/($K28-2009),0)+IF($L28>=DK$2,$AI28/($L28-2009),0)+IF($M28>=DK$2,$AJ28/($M28-2009),0)+IF($N28>=DK$2,$AK28/($N28-2009),0)+IF($O28>=DK$2,$AL28/($O28-2009),0)+IF($P28>=DK$2,$AM28/($P28-2009),0)+IF($Q28>=DK$2,$AN28/($Q28-2009),0)+IF($R28>=DK$2,$AO28/($R28-2009),0)+IF($S28>=DK$2,$AP28/($S28-2009),0)+IF($T28>=DK$2,$AQ28/($T28-2009),0)+IF($U28>=DK$2,$AR28/($U28-2009),0)+IF($V28>=DK$2,$AS28/($V28-2009),0)+IF($W28>=DK$2,$AT28/($W28-2009),0)+IF($X28>=DK$2,$AU28/($X28-2009),0)+IF($Y28>=DK$2,$AV28/($Y28-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z528)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 13","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C30+Produktionsanlæg!D31","v":1945},{"$f":"E$3+$C30+Produktionsanlæg!E31","v":1955},{"$f":"F$3+$C30+Produktionsanlæg!F31","v":1965},{"$f":"G$3+$C30+Produktionsanlæg!G31","v":1975},{"$f":"H$3+$C30+Produktionsanlæg!H31","v":1985},{"$f":"I$3+$C30+Produktionsanlæg!I31","v":1995},{"$f":"J$3+$C30+Produktionsanlæg!J31","v":2005},{"$f":"K$3+$C30+Produktionsanlæg!K31","v":2015},{"$f":"L$3+$C30+Produktionsanlæg!L31","v":2022},{"$f":"M$3+$C30+Produktionsanlæg!M31","v":2027},{"$f":"N$3+$C30+Produktionsanlæg!N31","v":2032},{"$f":"O$3+$C30+Produktionsanlæg!O31","v":2037},{"$f":"P$3+$C30+Produktionsanlæg!P31","v":2040},{"$f":"Q$3+$C30+Produktionsanlæg!Q31","v":2041},{"$f":"R$3+$C30+Produktionsanlæg!R31","v":2042},{"$f":"S$3+$C30+Produktionsanlæg!S31","v":2043},{"$f":"T$3+$C30+Produktionsanlæg!T31","v":2044},{"$f":"U$3+$C30+Produktionsanlæg!U31","v":2045},{"$f":"V$3+$C30+Produktionsanlæg!V31","v":2046},{"$f":"W$3+$C30+Produktionsanlæg!W31","v":2047},{"$f":"X$3+$C30+Produktionsanlæg!X31","v":2048},{"$f":"Y$3+$C30+Produktionsanlæg!Y31","v":2049},{"$f":"SUM(Z31)","v":0},{"$f":"Produktionsanlæg!BU30","v":0},{"$f":"Produktionsanlæg!BV30","v":0},{"$f":"Produktionsanlæg!BW30","v":0},{"$f":"Produktionsanlæg!BX30","v":0},{"$f":"Produktionsanlæg!BY30","v":0},{"$f":"Produktionsanlæg!BZ30","v":0},{"$f":"Produktionsanlæg!CA30","v":0},{"$f":"Produktionsanlæg!CB30","v":0},{"$f":"Produktionsanlæg!CC30","v":0},{"$f":"Produktionsanlæg!CD30","v":0},{"$f":"Produktionsanlæg!CE30","v":0},{"$f":"Produktionsanlæg!CF30","v":0},{"$f":"Produktionsanlæg!CG30","v":0},{"$f":"Produktionsanlæg!CH30","v":0},{"$f":"Produktionsanlæg!CI30","v":0},{"$f":"Produktionsanlæg!CJ30","v":0},{"$f":"Produktionsanlæg!CK30","v":0},{"$f":"Produktionsanlæg!CL30","v":0},{"$f":"Produktionsanlæg!CM30","v":0},{"$f":"Produktionsanlæg!CN30","v":0},{"$f":"Produktionsanlæg!CO30","v":0},{"$f":"Produktionsanlæg!CP30","v":0},{"$f":"+SUM(AA30:AV30)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D30>=AY$2,$AA30/($D30-2009),0)+IF($E30>=AY$2,$AB30/($E30-2009),0)+IF($F30>=AY$2,$AC30/($F30-2009),0)+IF($G30>=AY$2,$AD30/($G30-2009),0)+IF($H30>=AY$2,$AE30/($H30-2009),0)+IF($I30>=AY$2,$AF30/($I30-2009),0)+IF($J30>=AY$2,$AG30/($J30-2009),0)+IF($K30>=AY$2,$AH30/($K30-2009),0)+IF($L30>=AY$2,$AI30/($L30-2009),0)+IF($M30>=AY$2,$AJ30/($M30-2009),0)+IF($N30>=AY$2,$AK30/($N30-2009),0)+IF($O30>=AY$2,$AL30/($O30-2009),0)+IF($P30>=AY$2,$AM30/($P30-2009),0)+IF($Q30>=AY$2,$AN30/($Q30-2009),0)+IF($R30>=AY$2,$AO30/($R30-2009),0)+IF($S30>=AY$2,$AP30/($S30-2009),0)+IF($T30>=AY$2,$AQ30/($T30-2009),0)+IF($U30>=AY$2,$AR30/($U30-2009),0)+IF($V30>=AY$2,$AS30/($V30-2009),0)+IF($W30>=AY$2,$AT30/($W30-2009),0)+IF($X30>=AY$2,$AU30/($X30-2009),0)+IF($Y30>=AY$2,$AV30/($Y30-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D30>=CE$2,$AA30/($D30-2009),0)+IF($E30>=CE$2,$AB30/($E30-2009),0)+IF($F30>=CE$2,$AC30/($F30-2009),0)+IF($G30>=CE$2,$AD30/($G30-2009),0)+IF($H30>=CE$2,$AE30/($H30-2009),0)+IF($I30>=CE$2,$AF30/($I30-2009),0)+IF($J30>=CE$2,$AG30/($J30-2009),0)+IF($K30>=CE$2,$AH30/($K30-2009),0)+IF($L30>=CE$2,$AI30/($L30-2009),0)+IF($M30>=CE$2,$AJ30/($M30-2009),0)+IF($N30>=CE$2,$AK30/($N30-2009),0)+IF($O30>=CE$2,$AL30/($O30-2009),0)+IF($P30>=CE$2,$AM30/($P30-2009),0)+IF($Q30>=CE$2,$AN30/($Q30-2009),0)+IF($R30>=CE$2,$AO30/($R30-2009),0)+IF($S30>=CE$2,$AP30/($S30-2009),0)+IF($T30>=CE$2,$AQ30/($T30-2009),0)+IF($U30>=CE$2,$AR30/($U30-2009),0)+IF($V30>=CE$2,$AS30/($V30-2009),0)+IF($W30>=CE$2,$AT30/($W30-2009),0)+IF($X30>=CE$2,$AU30/($X30-2009),0)+IF($Y30>=CE$2,$AV30/($Y30-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D30>=DK$2,$AA30/($D30-2009),0)+IF($E30>=DK$2,$AB30/($E30-2009),0)+IF($F30>=DK$2,$AC30/($F30-2009),0)+IF($G30>=DK$2,$AD30/($G30-2009),0)+IF($H30>=DK$2,$AE30/($H30-2009),0)+IF($I30>=DK$2,$AF30/($I30-2009),0)+IF($J30>=DK$2,$AG30/($J30-2009),0)+IF($K30>=DK$2,$AH30/($K30-2009),0)+IF($L30>=DK$2,$AI30/($L30-2009),0)+IF($M30>=DK$2,$AJ30/($M30-2009),0)+IF($N30>=DK$2,$AK30/($N30-2009),0)+IF($O30>=DK$2,$AL30/($O30-2009),0)+IF($P30>=DK$2,$AM30/($P30-2009),0)+IF($Q30>=DK$2,$AN30/($Q30-2009),0)+IF($R30>=DK$2,$AO30/($R30-2009),0)+IF($S30>=DK$2,$AP30/($S30-2009),0)+IF($T30>=DK$2,$AQ30/($T30-2009),0)+IF($U30>=DK$2,$AR30/($U30-2009),0)+IF($V30>=DK$2,$AS30/($V30-2009),0)+IF($W30>=DK$2,$AT30/($W30-2009),0)+IF($X30>=DK$2,$AU30/($X30-2009),0)+IF($Y30>=DK$2,$AV30/($Y30-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z530)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 14","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C32+Produktionsanlæg!D33","v":1945},{"$f":"E$3+$C32+Produktionsanlæg!E33","v":1955},{"$f":"F$3+$C32+Produktionsanlæg!F33","v":1965},{"$f":"G$3+$C32+Produktionsanlæg!G33","v":1975},{"$f":"H$3+$C32+Produktionsanlæg!H33","v":1985},{"$f":"I$3+$C32+Produktionsanlæg!I33","v":1995},{"$f":"J$3+$C32+Produktionsanlæg!J33","v":2005},{"$f":"K$3+$C32+Produktionsanlæg!K33","v":2015},{"$f":"L$3+$C32+Produktionsanlæg!L33","v":2022},{"$f":"M$3+$C32+Produktionsanlæg!M33","v":2027},{"$f":"N$3+$C32+Produktionsanlæg!N33","v":2032},{"$f":"O$3+$C32+Produktionsanlæg!O33","v":2037},{"$f":"P$3+$C32+Produktionsanlæg!P33","v":2040},{"$f":"Q$3+$C32+Produktionsanlæg!Q33","v":2041},{"$f":"R$3+$C32+Produktionsanlæg!R33","v":2042},{"$f":"S$3+$C32+Produktionsanlæg!S33","v":2043},{"$f":"T$3+$C32+Produktionsanlæg!T33","v":2044},{"$f":"U$3+$C32+Produktionsanlæg!U33","v":2045},{"$f":"V$3+$C32+Produktionsanlæg!V33","v":2046},{"$f":"W$3+$C32+Produktionsanlæg!W33","v":2047},{"$f":"X$3+$C32+Produktionsanlæg!X33","v":2048},{"$f":"Y$3+$C32+Produktionsanlæg!Y33","v":2049},{"$f":"SUM(Z33)","v":0},{"$f":"Produktionsanlæg!BU32","v":0},{"$f":"Produktionsanlæg!BV32","v":0},{"$f":"Produktionsanlæg!BW32","v":0},{"$f":"Produktionsanlæg!BX32","v":0},{"$f":"Produktionsanlæg!BY32","v":0},{"$f":"Produktionsanlæg!BZ32","v":0},{"$f":"Produktionsanlæg!CA32","v":0},{"$f":"Produktionsanlæg!CB32","v":0},{"$f":"Produktionsanlæg!CC32","v":0},{"$f":"Produktionsanlæg!CD32","v":0},{"$f":"Produktionsanlæg!CE32","v":0},{"$f":"Produktionsanlæg!CF32","v":0},{"$f":"Produktionsanlæg!CG32","v":0},{"$f":"Produktionsanlæg!CH32","v":0},{"$f":"Produktionsanlæg!CI32","v":0},{"$f":"Produktionsanlæg!CJ32","v":0},{"$f":"Produktionsanlæg!CK32","v":0},{"$f":"Produktionsanlæg!CL32","v":0},{"$f":"Produktionsanlæg!CM32","v":0},{"$f":"Produktionsanlæg!CN32","v":0},{"$f":"Produktionsanlæg!CO32","v":0},{"$f":"Produktionsanlæg!CP32","v":0},{"$f":"+SUM(AA32:AV32)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D32>=AY$2,$AA32/($D32-2009),0)+IF($E32>=AY$2,$AB32/($E32-2009),0)+IF($F32>=AY$2,$AC32/($F32-2009),0)+IF($G32>=AY$2,$AD32/($G32-2009),0)+IF($H32>=AY$2,$AE32/($H32-2009),0)+IF($I32>=AY$2,$AF32/($I32-2009),0)+IF($J32>=AY$2,$AG32/($J32-2009),0)+IF($K32>=AY$2,$AH32/($K32-2009),0)+IF($L32>=AY$2,$AI32/($L32-2009),0)+IF($M32>=AY$2,$AJ32/($M32-2009),0)+IF($N32>=AY$2,$AK32/($N32-2009),0)+IF($O32>=AY$2,$AL32/($O32-2009),0)+IF($P32>=AY$2,$AM32/($P32-2009),0)+IF($Q32>=AY$2,$AN32/($Q32-2009),0)+IF($R32>=AY$2,$AO32/($R32-2009),0)+IF($S32>=AY$2,$AP32/($S32-2009),0)+IF($T32>=AY$2,$AQ32/($T32-2009),0)+IF($U32>=AY$2,$AR32/($U32-2009),0)+IF($V32>=AY$2,$AS32/($V32-2009),0)+IF($W32>=AY$2,$AT32/($W32-2009),0)+IF($X32>=AY$2,$AU32/($X32-2009),0)+IF($Y32>=AY$2,$AV32/($Y32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D32>=CE$2,$AA32/($D32-2009),0)+IF($E32>=CE$2,$AB32/($E32-2009),0)+IF($F32>=CE$2,$AC32/($F32-2009),0)+IF($G32>=CE$2,$AD32/($G32-2009),0)+IF($H32>=CE$2,$AE32/($H32-2009),0)+IF($I32>=CE$2,$AF32/($I32-2009),0)+IF($J32>=CE$2,$AG32/($J32-2009),0)+IF($K32>=CE$2,$AH32/($K32-2009),0)+IF($L32>=CE$2,$AI32/($L32-2009),0)+IF($M32>=CE$2,$AJ32/($M32-2009),0)+IF($N32>=CE$2,$AK32/($N32-2009),0)+IF($O32>=CE$2,$AL32/($O32-2009),0)+IF($P32>=CE$2,$AM32/($P32-2009),0)+IF($Q32>=CE$2,$AN32/($Q32-2009),0)+IF($R32>=CE$2,$AO32/($R32-2009),0)+IF($S32>=CE$2,$AP32/($S32-2009),0)+IF($T32>=CE$2,$AQ32/($T32-2009),0)+IF($U32>=CE$2,$AR32/($U32-2009),0)+IF($V32>=CE$2,$AS32/($V32-2009),0)+IF($W32>=CE$2,$AT32/($W32-2009),0)+IF($X32>=CE$2,$AU32/($X32-2009),0)+IF($Y32>=CE$2,$AV32/($Y32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D32>=DK$2,$AA32/($D32-2009),0)+IF($E32>=DK$2,$AB32/($E32-2009),0)+IF($F32>=DK$2,$AC32/($F32-2009),0)+IF($G32>=DK$2,$AD32/($G32-2009),0)+IF($H32>=DK$2,$AE32/($H32-2009),0)+IF($I32>=DK$2,$AF32/($I32-2009),0)+IF($J32>=DK$2,$AG32/($J32-2009),0)+IF($K32>=DK$2,$AH32/($K32-2009),0)+IF($L32>=DK$2,$AI32/($L32-2009),0)+IF($M32>=DK$2,$AJ32/($M32-2009),0)+IF($N32>=DK$2,$AK32/($N32-2009),0)+IF($O32>=DK$2,$AL32/($O32-2009),0)+IF($P32>=DK$2,$AM32/($P32-2009),0)+IF($Q32>=DK$2,$AN32/($Q32-2009),0)+IF($R32>=DK$2,$AO32/($R32-2009),0)+IF($S32>=DK$2,$AP32/($S32-2009),0)+IF($T32>=DK$2,$AQ32/($T32-2009),0)+IF($U32>=DK$2,$AR32/($U32-2009),0)+IF($V32>=DK$2,$AS32/($V32-2009),0)+IF($W32>=DK$2,$AT32/($W32-2009),0)+IF($X32>=DK$2,$AU32/($X32-2009),0)+IF($Y32>=DK$2,$AV32/($Y32-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z532)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 15","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C34+Produktionsanlæg!D35","v":1945},{"$f":"E$3+$C34+Produktionsanlæg!E35","v":1955},{"$f":"F$3+$C34+Produktionsanlæg!F35","v":1965},{"$f":"G$3+$C34+Produktionsanlæg!G35","v":1975},{"$f":"H$3+$C34+Produktionsanlæg!H35","v":1985},{"$f":"I$3+$C34+Produktionsanlæg!I35","v":1995},{"$f":"J$3+$C34+Produktionsanlæg!J35","v":2005},{"$f":"K$3+$C34+Produktionsanlæg!K35","v":2015},{"$f":"L$3+$C34+Produktionsanlæg!L35","v":2022},{"$f":"M$3+$C34+Produktionsanlæg!M35","v":2027},{"$f":"N$3+$C34+Produktionsanlæg!N35","v":2032},{"$f":"O$3+$C34+Produktionsanlæg!O35","v":2037},{"$f":"P$3+$C34+Produktionsanlæg!P35","v":2040},{"$f":"Q$3+$C34+Produktionsanlæg!Q35","v":2041},{"$f":"R$3+$C34+Produktionsanlæg!R35","v":2042},{"$f":"S$3+$C34+Produktionsanlæg!S35","v":2043},{"$f":"T$3+$C34+Produktionsanlæg!T35","v":2044},{"$f":"U$3+$C34+Produktionsanlæg!U35","v":2045},{"$f":"V$3+$C34+Produktionsanlæg!V35","v":2046},{"$f":"W$3+$C34+Produktionsanlæg!W35","v":2047},{"$f":"X$3+$C34+Produktionsanlæg!X35","v":2048},{"$f":"Y$3+$C34+Produktionsanlæg!Y35","v":2049},{"$f":"SUM(Z35)","v":0},{"$f":"Produktionsanlæg!BU34","v":0},{"$f":"Produktionsanlæg!BV34","v":0},{"$f":"Produktionsanlæg!BW34","v":0},{"$f":"Produktionsanlæg!BX34","v":0},{"$f":"Produktionsanlæg!BY34","v":0},{"$f":"Produktionsanlæg!BZ34","v":0},{"$f":"Produktionsanlæg!CA34","v":0},{"$f":"Produktionsanlæg!CB34","v":0},{"$f":"Produktionsanlæg!CC34","v":0},{"$f":"Produktionsanlæg!CD34","v":0},{"$f":"Produktionsanlæg!CE34","v":0},{"$f":"Produktionsanlæg!CF34","v":0},{"$f":"Produktionsanlæg!CG34","v":0},{"$f":"Produktionsanlæg!CH34","v":0},{"$f":"Produktionsanlæg!CI34","v":0},{"$f":"Produktionsanlæg!CJ34","v":0},{"$f":"Produktionsanlæg!CK34","v":0},{"$f":"Produktionsanlæg!CL34","v":0},{"$f":"Produktionsanlæg!CM34","v":0},{"$f":"Produktionsanlæg!CN34","v":0},{"$f":"Produktionsanlæg!CO34","v":0},{"$f":"Produktionsanlæg!CP34","v":0},{"$f":"+SUM(AA34:AV34)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D34>=AY$2,$AA34/($D34-2009),0)+IF($E34>=AY$2,$AB34/($E34-2009),0)+IF($F34>=AY$2,$AC34/($F34-2009),0)+IF($G34>=AY$2,$AD34/($G34-2009),0)+IF($H34>=AY$2,$AE34/($H34-2009),0)+IF($I34>=AY$2,$AF34/($I34-2009),0)+IF($J34>=AY$2,$AG34/($J34-2009),0)+IF($K34>=AY$2,$AH34/($K34-2009),0)+IF($L34>=AY$2,$AI34/($L34-2009),0)+IF($M34>=AY$2,$AJ34/($M34-2009),0)+IF($N34>=AY$2,$AK34/($N34-2009),0)+IF($O34>=AY$2,$AL34/($O34-2009),0)+IF($P34>=AY$2,$AM34/($P34-2009),0)+IF($Q34>=AY$2,$AN34/($Q34-2009),0)+IF($R34>=AY$2,$AO34/($R34-2009),0)+IF($S34>=AY$2,$AP34/($S34-2009),0)+IF($T34>=AY$2,$AQ34/($T34-2009),0)+IF($U34>=AY$2,$AR34/($U34-2009),0)+IF($V34>=AY$2,$AS34/($V34-2009),0)+IF($W34>=AY$2,$AT34/($W34-2009),0)+IF($X34>=AY$2,$AU34/($X34-2009),0)+IF($Y34>=AY$2,$AV34/($Y34-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D34>=CE$2,$AA34/($D34-2009),0)+IF($E34>=CE$2,$AB34/($E34-2009),0)+IF($F34>=CE$2,$AC34/($F34-2009),0)+IF($G34>=CE$2,$AD34/($G34-2009),0)+IF($H34>=CE$2,$AE34/($H34-2009),0)+IF($I34>=CE$2,$AF34/($I34-2009),0)+IF($J34>=CE$2,$AG34/($J34-2009),0)+IF($K34>=CE$2,$AH34/($K34-2009),0)+IF($L34>=CE$2,$AI34/($L34-2009),0)+IF($M34>=CE$2,$AJ34/($M34-2009),0)+IF($N34>=CE$2,$AK34/($N34-2009),0)+IF($O34>=CE$2,$AL34/($O34-2009),0)+IF($P34>=CE$2,$AM34/($P34-2009),0)+IF($Q34>=CE$2,$AN34/($Q34-2009),0)+IF($R34>=CE$2,$AO34/($R34-2009),0)+IF($S34>=CE$2,$AP34/($S34-2009),0)+IF($T34>=CE$2,$AQ34/($T34-2009),0)+IF($U34>=CE$2,$AR34/($U34-2009),0)+IF($V34>=CE$2,$AS34/($V34-2009),0)+IF($W34>=CE$2,$AT34/($W34-2009),0)+IF($X34>=CE$2,$AU34/($X34-2009),0)+IF($Y34>=CE$2,$AV34/($Y34-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D34>=DK$2,$AA34/($D34-2009),0)+IF($E34>=DK$2,$AB34/($E34-2009),0)+IF($F34>=DK$2,$AC34/($F34-2009),0)+IF($G34>=DK$2,$AD34/($G34-2009),0)+IF($H34>=DK$2,$AE34/($H34-2009),0)+IF($I34>=DK$2,$AF34/($I34-2009),0)+IF($J34>=DK$2,$AG34/($J34-2009),0)+IF($K34>=DK$2,$AH34/($K34-2009),0)+IF($L34>=DK$2,$AI34/($L34-2009),0)+IF($M34>=DK$2,$AJ34/($M34-2009),0)+IF($N34>=DK$2,$AK34/($N34-2009),0)+IF($O34>=DK$2,$AL34/($O34-2009),0)+IF($P34>=DK$2,$AM34/($P34-2009),0)+IF($Q34>=DK$2,$AN34/($Q34-2009),0)+IF($R34>=DK$2,$AO34/($R34-2009),0)+IF($S34>=DK$2,$AP34/($S34-2009),0)+IF($T34>=DK$2,$AQ34/($T34-2009),0)+IF($U34>=DK$2,$AR34/($U34-2009),0)+IF($V34>=DK$2,$AS34/($V34-2009),0)+IF($W34>=DK$2,$AT34/($W34-2009),0)+IF($X34>=DK$2,$AU34/($X34-2009),0)+IF($Y34>=DK$2,$AV34/($Y34-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z534)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 16","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C36+Produktionsanlæg!D37","v":1945},{"$f":"E$3+$C36+Produktionsanlæg!E37","v":1955},{"$f":"F$3+$C36+Produktionsanlæg!F37","v":1965},{"$f":"G$3+$C36+Produktionsanlæg!G37","v":1975},{"$f":"H$3+$C36+Produktionsanlæg!H37","v":1985},{"$f":"I$3+$C36+Produktionsanlæg!I37","v":1995},{"$f":"J$3+$C36+Produktionsanlæg!J37","v":2005},{"$f":"K$3+$C36+Produktionsanlæg!K37","v":2015},{"$f":"L$3+$C36+Produktionsanlæg!L37","v":2022},{"$f":"M$3+$C36+Produktionsanlæg!M37","v":2027},{"$f":"N$3+$C36+Produktionsanlæg!N37","v":2032},{"$f":"O$3+$C36+Produktionsanlæg!O37","v":2037},{"$f":"P$3+$C36+Produktionsanlæg!P37","v":2040},{"$f":"Q$3+$C36+Produktionsanlæg!Q37","v":2041},{"$f":"R$3+$C36+Produktionsanlæg!R37","v":2042},{"$f":"S$3+$C36+Produktionsanlæg!S37","v":2043},{"$f":"T$3+$C36+Produktionsanlæg!T37","v":2044},{"$f":"U$3+$C36+Produktionsanlæg!U37","v":2045},{"$f":"V$3+$C36+Produktionsanlæg!V37","v":2046},{"$f":"W$3+$C36+Produktionsanlæg!W37","v":2047},{"$f":"X$3+$C36+Produktionsanlæg!X37","v":2048},{"$f":"Y$3+$C36+Produktionsanlæg!Y37","v":2049},{"$f":"SUM(Z37)","v":0},{"$f":"Produktionsanlæg!BU36","v":0},{"$f":"Produktionsanlæg!BV36","v":0},{"$f":"Produktionsanlæg!BW36","v":0},{"$f":"Produktionsanlæg!BX36","v":0},{"$f":"Produktionsanlæg!BY36","v":0},{"$f":"Produktionsanlæg!BZ36","v":0},{"$f":"Produktionsanlæg!CA36","v":0},{"$f":"Produktionsanlæg!CB36","v":0},{"$f":"Produktionsanlæg!CC36","v":0},{"$f":"Produktionsanlæg!CD36","v":0},{"$f":"Produktionsanlæg!CE36","v":0},{"$f":"Produktionsanlæg!CF36","v":0},{"$f":"Produktionsanlæg!CG36","v":0},{"$f":"Produktionsanlæg!CH36","v":0},{"$f":"Produktionsanlæg!CI36","v":0},{"$f":"Produktionsanlæg!CJ36","v":0},{"$f":"Produktionsanlæg!CK36","v":0},{"$f":"Produktionsanlæg!CL36","v":0},{"$f":"Produktionsanlæg!CM36","v":0},{"$f":"Produktionsanlæg!CN36","v":0},{"$f":"Produktionsanlæg!CO36","v":0},{"$f":"Produktionsanlæg!CP36","v":0},{"$f":"+SUM(AA36:AV36)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D36>=AY$2,$AA36/($D36-2009),0)+IF($E36>=AY$2,$AB36/($E36-2009),0)+IF($F36>=AY$2,$AC36/($F36-2009),0)+IF($G36>=AY$2,$AD36/($G36-2009),0)+IF($H36>=AY$2,$AE36/($H36-2009),0)+IF($I36>=AY$2,$AF36/($I36-2009),0)+IF($J36>=AY$2,$AG36/($J36-2009),0)+IF($K36>=AY$2,$AH36/($K36-2009),0)+IF($L36>=AY$2,$AI36/($L36-2009),0)+IF($M36>=AY$2,$AJ36/($M36-2009),0)+IF($N36>=AY$2,$AK36/($N36-2009),0)+IF($O36>=AY$2,$AL36/($O36-2009),0)+IF($P36>=AY$2,$AM36/($P36-2009),0)+IF($Q36>=AY$2,$AN36/($Q36-2009),0)+IF($R36>=AY$2,$AO36/($R36-2009),0)+IF($S36>=AY$2,$AP36/($S36-2009),0)+IF($T36>=AY$2,$AQ36/($T36-2009),0)+IF($U36>=AY$2,$AR36/($U36-2009),0)+IF($V36>=AY$2,$AS36/($V36-2009),0)+IF($W36>=AY$2,$AT36/($W36-2009),0)+IF($X36>=AY$2,$AU36/($X36-2009),0)+IF($Y36>=AY$2,$AV36/($Y36-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D36>=CE$2,$AA36/($D36-2009),0)+IF($E36>=CE$2,$AB36/($E36-2009),0)+IF($F36>=CE$2,$AC36/($F36-2009),0)+IF($G36>=CE$2,$AD36/($G36-2009),0)+IF($H36>=CE$2,$AE36/($H36-2009),0)+IF($I36>=CE$2,$AF36/($I36-2009),0)+IF($J36>=CE$2,$AG36/($J36-2009),0)+IF($K36>=CE$2,$AH36/($K36-2009),0)+IF($L36>=CE$2,$AI36/($L36-2009),0)+IF($M36>=CE$2,$AJ36/($M36-2009),0)+IF($N36>=CE$2,$AK36/($N36-2009),0)+IF($O36>=CE$2,$AL36/($O36-2009),0)+IF($P36>=CE$2,$AM36/($P36-2009),0)+IF($Q36>=CE$2,$AN36/($Q36-2009),0)+IF($R36>=CE$2,$AO36/($R36-2009),0)+IF($S36>=CE$2,$AP36/($S36-2009),0)+IF($T36>=CE$2,$AQ36/($T36-2009),0)+IF($U36>=CE$2,$AR36/($U36-2009),0)+IF($V36>=CE$2,$AS36/($V36-2009),0)+IF($W36>=CE$2,$AT36/($W36-2009),0)+IF($X36>=CE$2,$AU36/($X36-2009),0)+IF($Y36>=CE$2,$AV36/($Y36-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D36>=DK$2,$AA36/($D36-2009),0)+IF($E36>=DK$2,$AB36/($E36-2009),0)+IF($F36>=DK$2,$AC36/($F36-2009),0)+IF($G36>=DK$2,$AD36/($G36-2009),0)+IF($H36>=DK$2,$AE36/($H36-2009),0)+IF($I36>=DK$2,$AF36/($I36-2009),0)+IF($J36>=DK$2,$AG36/($J36-2009),0)+IF($K36>=DK$2,$AH36/($K36-2009),0)+IF($L36>=DK$2,$AI36/($L36-2009),0)+IF($M36>=DK$2,$AJ36/($M36-2009),0)+IF($N36>=DK$2,$AK36/($N36-2009),0)+IF($O36>=DK$2,$AL36/($O36-2009),0)+IF($P36>=DK$2,$AM36/($P36-2009),0)+IF($Q36>=DK$2,$AN36/($Q36-2009),0)+IF($R36>=DK$2,$AO36/($R36-2009),0)+IF($S36>=DK$2,$AP36/($S36-2009),0)+IF($T36>=DK$2,$AQ36/($T36-2009),0)+IF($U36>=DK$2,$AR36/($U36-2009),0)+IF($V36>=DK$2,$AS36/($V36-2009),0)+IF($W36>=DK$2,$AT36/($W36-2009),0)+IF($X36>=DK$2,$AU36/($X36-2009),0)+IF($Y36>=DK$2,$AV36/($Y36-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z536)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 17","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C38+Produktionsanlæg!D39","v":1945},{"$f":"E$3+$C38+Produktionsanlæg!E39","v":1955},{"$f":"F$3+$C38+Produktionsanlæg!F39","v":1965},{"$f":"G$3+$C38+Produktionsanlæg!G39","v":1975},{"$f":"H$3+$C38+Produktionsanlæg!H39","v":1985},{"$f":"I$3+$C38+Produktionsanlæg!I39","v":1995},{"$f":"J$3+$C38+Produktionsanlæg!J39","v":2005},{"$f":"K$3+$C38+Produktionsanlæg!K39","v":2015},{"$f":"L$3+$C38+Produktionsanlæg!L39","v":2022},{"$f":"M$3+$C38+Produktionsanlæg!M39","v":2027},{"$f":"N$3+$C38+Produktionsanlæg!N39","v":2032},{"$f":"O$3+$C38+Produktionsanlæg!O39","v":2037},{"$f":"P$3+$C38+Produktionsanlæg!P39","v":2040},{"$f":"Q$3+$C38+Produktionsanlæg!Q39","v":2041},{"$f":"R$3+$C38+Produktionsanlæg!R39","v":2042},{"$f":"S$3+$C38+Produktionsanlæg!S39","v":2043},{"$f":"T$3+$C38+Produktionsanlæg!T39","v":2044},{"$f":"U$3+$C38+Produktionsanlæg!U39","v":2045},{"$f":"V$3+$C38+Produktionsanlæg!V39","v":2046},{"$f":"W$3+$C38+Produktionsanlæg!W39","v":2047},{"$f":"X$3+$C38+Produktionsanlæg!X39","v":2048},{"$f":"Y$3+$C38+Produktionsanlæg!Y39","v":2049},{"$f":"SUM(Z39)","v":0},{"$f":"Produktionsanlæg!BU38","v":0},{"$f":"Produktionsanlæg!BV38","v":0},{"$f":"Produktionsanlæg!BW38","v":0},{"$f":"Produktionsanlæg!BX38","v":0},{"$f":"Produktionsanlæg!BY38","v":0},{"$f":"Produktionsanlæg!BZ38","v":0},{"$f":"Produktionsanlæg!CA38","v":0},{"$f":"Produktionsanlæg!CB38","v":0},{"$f":"Produktionsanlæg!CC38","v":0},{"$f":"Produktionsanlæg!CD38","v":0},{"$f":"Produktionsanlæg!CE38","v":0},{"$f":"Produktionsanlæg!CF38","v":0},{"$f":"Produktionsanlæg!CG38","v":0},{"$f":"Produktionsanlæg!CH38","v":0},{"$f":"Produktionsanlæg!CI38","v":0},{"$f":"Produktionsanlæg!CJ38","v":0},{"$f":"Produktionsanlæg!CK38","v":0},{"$f":"Produktionsanlæg!CL38","v":0},{"$f":"Produktionsanlæg!CM38","v":0},{"$f":"Produktionsanlæg!CN38","v":0},{"$f":"Produktionsanlæg!CO38","v":0},{"$f":"Produktionsanlæg!CP38","v":0},{"$f":"+SUM(AA38:AV38)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D38>=AY$2,$AA38/($D38-2009),0)+IF($E38>=AY$2,$AB38/($E38-2009),0)+IF($F38>=AY$2,$AC38/($F38-2009),0)+IF($G38>=AY$2,$AD38/($G38-2009),0)+IF($H38>=AY$2,$AE38/($H38-2009),0)+IF($I38>=AY$2,$AF38/($I38-2009),0)+IF($J38>=AY$2,$AG38/($J38-2009),0)+IF($K38>=AY$2,$AH38/($K38-2009),0)+IF($L38>=AY$2,$AI38/($L38-2009),0)+IF($M38>=AY$2,$AJ38/($M38-2009),0)+IF($N38>=AY$2,$AK38/($N38-2009),0)+IF($O38>=AY$2,$AL38/($O38-2009),0)+IF($P38>=AY$2,$AM38/($P38-2009),0)+IF($Q38>=AY$2,$AN38/($Q38-2009),0)+IF($R38>=AY$2,$AO38/($R38-2009),0)+IF($S38>=AY$2,$AP38/($S38-2009),0)+IF($T38>=AY$2,$AQ38/($T38-2009),0)+IF($U38>=AY$2,$AR38/($U38-2009),0)+IF($V38>=AY$2,$AS38/($V38-2009),0)+IF($W38>=AY$2,$AT38/($W38-2009),0)+IF($X38>=AY$2,$AU38/($X38-2009),0)+IF($Y38>=AY$2,$AV38/($Y38-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D38>=CE$2,$AA38/($D38-2009),0)+IF($E38>=CE$2,$AB38/($E38-2009),0)+IF($F38>=CE$2,$AC38/($F38-2009),0)+IF($G38>=CE$2,$AD38/($G38-2009),0)+IF($H38>=CE$2,$AE38/($H38-2009),0)+IF($I38>=CE$2,$AF38/($I38-2009),0)+IF($J38>=CE$2,$AG38/($J38-2009),0)+IF($K38>=CE$2,$AH38/($K38-2009),0)+IF($L38>=CE$2,$AI38/($L38-2009),0)+IF($M38>=CE$2,$AJ38/($M38-2009),0)+IF($N38>=CE$2,$AK38/($N38-2009),0)+IF($O38>=CE$2,$AL38/($O38-2009),0)+IF($P38>=CE$2,$AM38/($P38-2009),0)+IF($Q38>=CE$2,$AN38/($Q38-2009),0)+IF($R38>=CE$2,$AO38/($R38-2009),0)+IF($S38>=CE$2,$AP38/($S38-2009),0)+IF($T38>=CE$2,$AQ38/($T38-2009),0)+IF($U38>=CE$2,$AR38/($U38-2009),0)+IF($V38>=CE$2,$AS38/($V38-2009),0)+IF($W38>=CE$2,$AT38/($W38-2009),0)+IF($X38>=CE$2,$AU38/($X38-2009),0)+IF($Y38>=CE$2,$AV38/($Y38-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D38>=DK$2,$AA38/($D38-2009),0)+IF($E38>=DK$2,$AB38/($E38-2009),0)+IF($F38>=DK$2,$AC38/($F38-2009),0)+IF($G38>=DK$2,$AD38/($G38-2009),0)+IF($H38>=DK$2,$AE38/($H38-2009),0)+IF($I38>=DK$2,$AF38/($I38-2009),0)+IF($J38>=DK$2,$AG38/($J38-2009),0)+IF($K38>=DK$2,$AH38/($K38-2009),0)+IF($L38>=DK$2,$AI38/($L38-2009),0)+IF($M38>=DK$2,$AJ38/($M38-2009),0)+IF($N38>=DK$2,$AK38/($N38-2009),0)+IF($O38>=DK$2,$AL38/($O38-2009),0)+IF($P38>=DK$2,$AM38/($P38-2009),0)+IF($Q38>=DK$2,$AN38/($Q38-2009),0)+IF($R38>=DK$2,$AO38/($R38-2009),0)+IF($S38>=DK$2,$AP38/($S38-2009),0)+IF($T38>=DK$2,$AQ38/($T38-2009),0)+IF($U38>=DK$2,$AR38/($U38-2009),0)+IF($V38>=DK$2,$AS38/($V38-2009),0)+IF($W38>=DK$2,$AT38/($W38-2009),0)+IF($X38>=DK$2,$AU38/($X38-2009),0)+IF($Y38>=DK$2,$AV38/($Y38-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z538)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 18","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C40+Produktionsanlæg!D41","v":1945},{"$f":"E$3+$C40+Produktionsanlæg!E41","v":1955},{"$f":"F$3+$C40+Produktionsanlæg!F41","v":1965},{"$f":"G$3+$C40+Produktionsanlæg!G41","v":1975},{"$f":"H$3+$C40+Produktionsanlæg!H41","v":1985},{"$f":"I$3+$C40+Produktionsanlæg!I41","v":1995},{"$f":"J$3+$C40+Produktionsanlæg!J41","v":2005},{"$f":"K$3+$C40+Produktionsanlæg!K41","v":2015},{"$f":"L$3+$C40+Produktionsanlæg!L41","v":2022},{"$f":"M$3+$C40+Produktionsanlæg!M41","v":2027},{"$f":"N$3+$C40+Produktionsanlæg!N41","v":2032},{"$f":"O$3+$C40+Produktionsanlæg!O41","v":2037},{"$f":"P$3+$C40+Produktionsanlæg!P41","v":2040},{"$f":"Q$3+$C40+Produktionsanlæg!Q41","v":2041},{"$f":"R$3+$C40+Produktionsanlæg!R41","v":2042},{"$f":"S$3+$C40+Produktionsanlæg!S41","v":2043},{"$f":"T$3+$C40+Produktionsanlæg!T41","v":2044},{"$f":"U$3+$C40+Produktionsanlæg!U41","v":2045},{"$f":"V$3+$C40+Produktionsanlæg!V41","v":2046},{"$f":"W$3+$C40+Produktionsanlæg!W41","v":2047},{"$f":"X$3+$C40+Produktionsanlæg!X41","v":2048},{"$f":"Y$3+$C40+Produktionsanlæg!Y41","v":2049},{"$f":"SUM(Z41)","v":0},{"$f":"Produktionsanlæg!BU40","v":0},{"$f":"Produktionsanlæg!BV40","v":0},{"$f":"Produktionsanlæg!BW40","v":0},{"$f":"Produktionsanlæg!BX40","v":0},{"$f":"Produktionsanlæg!BY40","v":0},{"$f":"Produktionsanlæg!BZ40","v":0},{"$f":"Produktionsanlæg!CA40","v":0},{"$f":"Produktionsanlæg!CB40","v":0},{"$f":"Produktionsanlæg!CC40","v":0},{"$f":"Produktionsanlæg!CD40","v":0},{"$f":"Produktionsanlæg!CE40","v":0},{"$f":"Produktionsanlæg!CF40","v":0},{"$f":"Produktionsanlæg!CG40","v":0},{"$f":"Produktionsanlæg!CH40","v":0},{"$f":"Produktionsanlæg!CI40","v":0},{"$f":"Produktionsanlæg!CJ40","v":0},{"$f":"Produktionsanlæg!CK40","v":0},{"$f":"Produktionsanlæg!CL40","v":0},{"$f":"Produktionsanlæg!CM40","v":0},{"$f":"Produktionsanlæg!CN40","v":0},{"$f":"Produktionsanlæg!CO40","v":0},{"$f":"Produktionsanlæg!CP40","v":0},{"$f":"+SUM(AA40:AV40)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D40>=AY$2,$AA40/($D40-2009),0)+IF($E40>=AY$2,$AB40/($E40-2009),0)+IF($F40>=AY$2,$AC40/($F40-2009),0)+IF($G40>=AY$2,$AD40/($G40-2009),0)+IF($H40>=AY$2,$AE40/($H40-2009),0)+IF($I40>=AY$2,$AF40/($I40-2009),0)+IF($J40>=AY$2,$AG40/($J40-2009),0)+IF($K40>=AY$2,$AH40/($K40-2009),0)+IF($L40>=AY$2,$AI40/($L40-2009),0)+IF($M40>=AY$2,$AJ40/($M40-2009),0)+IF($N40>=AY$2,$AK40/($N40-2009),0)+IF($O40>=AY$2,$AL40/($O40-2009),0)+IF($P40>=AY$2,$AM40/($P40-2009),0)+IF($Q40>=AY$2,$AN40/($Q40-2009),0)+IF($R40>=AY$2,$AO40/($R40-2009),0)+IF($S40>=AY$2,$AP40/($S40-2009),0)+IF($T40>=AY$2,$AQ40/($T40-2009),0)+IF($U40>=AY$2,$AR40/($U40-2009),0)+IF($V40>=AY$2,$AS40/($V40-2009),0)+IF($W40>=AY$2,$AT40/($W40-2009),0)+IF($X40>=AY$2,$AU40/($X40-2009),0)+IF($Y40>=AY$2,$AV40/($Y40-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D40>=CE$2,$AA40/($D40-2009),0)+IF($E40>=CE$2,$AB40/($E40-2009),0)+IF($F40>=CE$2,$AC40/($F40-2009),0)+IF($G40>=CE$2,$AD40/($G40-2009),0)+IF($H40>=CE$2,$AE40/($H40-2009),0)+IF($I40>=CE$2,$AF40/($I40-2009),0)+IF($J40>=CE$2,$AG40/($J40-2009),0)+IF($K40>=CE$2,$AH40/($K40-2009),0)+IF($L40>=CE$2,$AI40/($L40-2009),0)+IF($M40>=CE$2,$AJ40/($M40-2009),0)+IF($N40>=CE$2,$AK40/($N40-2009),0)+IF($O40>=CE$2,$AL40/($O40-2009),0)+IF($P40>=CE$2,$AM40/($P40-2009),0)+IF($Q40>=CE$2,$AN40/($Q40-2009),0)+IF($R40>=CE$2,$AO40/($R40-2009),0)+IF($S40>=CE$2,$AP40/($S40-2009),0)+IF($T40>=CE$2,$AQ40/($T40-2009),0)+IF($U40>=CE$2,$AR40/($U40-2009),0)+IF($V40>=CE$2,$AS40/($V40-2009),0)+IF($W40>=CE$2,$AT40/($W40-2009),0)+IF($X40>=CE$2,$AU40/($X40-2009),0)+IF($Y40>=CE$2,$AV40/($Y40-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D40>=DK$2,$AA40/($D40-2009),0)+IF($E40>=DK$2,$AB40/($E40-2009),0)+IF($F40>=DK$2,$AC40/($F40-2009),0)+IF($G40>=DK$2,$AD40/($G40-2009),0)+IF($H40>=DK$2,$AE40/($H40-2009),0)+IF($I40>=DK$2,$AF40/($I40-2009),0)+IF($J40>=DK$2,$AG40/($J40-2009),0)+IF($K40>=DK$2,$AH40/($K40-2009),0)+IF($L40>=DK$2,$AI40/($L40-2009),0)+IF($M40>=DK$2,$AJ40/($M40-2009),0)+IF($N40>=DK$2,$AK40/($N40-2009),0)+IF($O40>=DK$2,$AL40/($O40-2009),0)+IF($P40>=DK$2,$AM40/($P40-2009),0)+IF($Q40>=DK$2,$AN40/($Q40-2009),0)+IF($R40>=DK$2,$AO40/($R40-2009),0)+IF($S40>=DK$2,$AP40/($S40-2009),0)+IF($T40>=DK$2,$AQ40/($T40-2009),0)+IF($U40>=DK$2,$AR40/($U40-2009),0)+IF($V40>=DK$2,$AS40/($V40-2009),0)+IF($W40>=DK$2,$AT40/($W40-2009),0)+IF($X40>=DK$2,$AU40/($X40-2009),0)+IF($Y40>=DK$2,$AV40/($Y40-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z540)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 19","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C42+Produktionsanlæg!D43","v":1945},{"$f":"E$3+$C42+Produktionsanlæg!E43","v":1955},{"$f":"F$3+$C42+Produktionsanlæg!F43","v":1965},{"$f":"G$3+$C42+Produktionsanlæg!G43","v":1975},{"$f":"H$3+$C42+Produktionsanlæg!H43","v":1985},{"$f":"I$3+$C42+Produktionsanlæg!I43","v":1995},{"$f":"J$3+$C42+Produktionsanlæg!J43","v":2005},{"$f":"K$3+$C42+Produktionsanlæg!K43","v":2015},{"$f":"L$3+$C42+Produktionsanlæg!L43","v":2022},{"$f":"M$3+$C42+Produktionsanlæg!M43","v":2027},{"$f":"N$3+$C42+Produktionsanlæg!N43","v":2032},{"$f":"O$3+$C42+Produktionsanlæg!O43","v":2037},{"$f":"P$3+$C42+Produktionsanlæg!P43","v":2040},{"$f":"Q$3+$C42+Produktionsanlæg!Q43","v":2041},{"$f":"R$3+$C42+Produktionsanlæg!R43","v":2042},{"$f":"S$3+$C42+Produktionsanlæg!S43","v":2043},{"$f":"T$3+$C42+Produktionsanlæg!T43","v":2044},{"$f":"U$3+$C42+Produktionsanlæg!U43","v":2045},{"$f":"V$3+$C42+Produktionsanlæg!V43","v":2046},{"$f":"W$3+$C42+Produktionsanlæg!W43","v":2047},{"$f":"X$3+$C42+Produktionsanlæg!X43","v":2048},{"$f":"Y$3+$C42+Produktionsanlæg!Y43","v":2049},{"$f":"SUM(Z43)","v":0},{"$f":"Produktionsanlæg!BU42","v":0},{"$f":"Produktionsanlæg!BV42","v":0},{"$f":"Produktionsanlæg!BW42","v":0},{"$f":"Produktionsanlæg!BX42","v":0},{"$f":"Produktionsanlæg!BY42","v":0},{"$f":"Produktionsanlæg!BZ42","v":0},{"$f":"Produktionsanlæg!CA42","v":0},{"$f":"Produktionsanlæg!CB42","v":0},{"$f":"Produktionsanlæg!CC42","v":0},{"$f":"Produktionsanlæg!CD42","v":0},{"$f":"Produktionsanlæg!CE42","v":0},{"$f":"Produktionsanlæg!CF42","v":0},{"$f":"Produktionsanlæg!CG42","v":0},{"$f":"Produktionsanlæg!CH42","v":0},{"$f":"Produktionsanlæg!CI42","v":0},{"$f":"Produktionsanlæg!CJ42","v":0},{"$f":"Produktionsanlæg!CK42","v":0},{"$f":"Produktionsanlæg!CL42","v":0},{"$f":"Produktionsanlæg!CM42","v":0},{"$f":"Produktionsanlæg!CN42","v":0},{"$f":"Produktionsanlæg!CO42","v":0},{"$f":"Produktionsanlæg!CP42","v":0},{"$f":"+SUM(AA42:AV42)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D42>=AY$2,$AA42/($D42-2009),0)+IF($E42>=AY$2,$AB42/($E42-2009),0)+IF($F42>=AY$2,$AC42/($F42-2009),0)+IF($G42>=AY$2,$AD42/($G42-2009),0)+IF($H42>=AY$2,$AE42/($H42-2009),0)+IF($I42>=AY$2,$AF42/($I42-2009),0)+IF($J42>=AY$2,$AG42/($J42-2009),0)+IF($K42>=AY$2,$AH42/($K42-2009),0)+IF($L42>=AY$2,$AI42/($L42-2009),0)+IF($M42>=AY$2,$AJ42/($M42-2009),0)+IF($N42>=AY$2,$AK42/($N42-2009),0)+IF($O42>=AY$2,$AL42/($O42-2009),0)+IF($P42>=AY$2,$AM42/($P42-2009),0)+IF($Q42>=AY$2,$AN42/($Q42-2009),0)+IF($R42>=AY$2,$AO42/($R42-2009),0)+IF($S42>=AY$2,$AP42/($S42-2009),0)+IF($T42>=AY$2,$AQ42/($T42-2009),0)+IF($U42>=AY$2,$AR42/($U42-2009),0)+IF($V42>=AY$2,$AS42/($V42-2009),0)+IF($W42>=AY$2,$AT42/($W42-2009),0)+IF($X42>=AY$2,$AU42/($X42-2009),0)+IF($Y42>=AY$2,$AV42/($Y42-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D42>=CE$2,$AA42/($D42-2009),0)+IF($E42>=CE$2,$AB42/($E42-2009),0)+IF($F42>=CE$2,$AC42/($F42-2009),0)+IF($G42>=CE$2,$AD42/($G42-2009),0)+IF($H42>=CE$2,$AE42/($H42-2009),0)+IF($I42>=CE$2,$AF42/($I42-2009),0)+IF($J42>=CE$2,$AG42/($J42-2009),0)+IF($K42>=CE$2,$AH42/($K42-2009),0)+IF($L42>=CE$2,$AI42/($L42-2009),0)+IF($M42>=CE$2,$AJ42/($M42-2009),0)+IF($N42>=CE$2,$AK42/($N42-2009),0)+IF($O42>=CE$2,$AL42/($O42-2009),0)+IF($P42>=CE$2,$AM42/($P42-2009),0)+IF($Q42>=CE$2,$AN42/($Q42-2009),0)+IF($R42>=CE$2,$AO42/($R42-2009),0)+IF($S42>=CE$2,$AP42/($S42-2009),0)+IF($T42>=CE$2,$AQ42/($T42-2009),0)+IF($U42>=CE$2,$AR42/($U42-2009),0)+IF($V42>=CE$2,$AS42/($V42-2009),0)+IF($W42>=CE$2,$AT42/($W42-2009),0)+IF($X42>=CE$2,$AU42/($X42-2009),0)+IF($Y42>=CE$2,$AV42/($Y42-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D42>=DK$2,$AA42/($D42-2009),0)+IF($E42>=DK$2,$AB42/($E42-2009),0)+IF($F42>=DK$2,$AC42/($F42-2009),0)+IF($G42>=DK$2,$AD42/($G42-2009),0)+IF($H42>=DK$2,$AE42/($H42-2009),0)+IF($I42>=DK$2,$AF42/($I42-2009),0)+IF($J42>=DK$2,$AG42/($J42-2009),0)+IF($K42>=DK$2,$AH42/($K42-2009),0)+IF($L42>=DK$2,$AI42/($L42-2009),0)+IF($M42>=DK$2,$AJ42/($M42-2009),0)+IF($N42>=DK$2,$AK42/($N42-2009),0)+IF($O42>=DK$2,$AL42/($O42-2009),0)+IF($P42>=DK$2,$AM42/($P42-2009),0)+IF($Q42>=DK$2,$AN42/($Q42-2009),0)+IF($R42>=DK$2,$AO42/($R42-2009),0)+IF($S42>=DK$2,$AP42/($S42-2009),0)+IF($T42>=DK$2,$AQ42/($T42-2009),0)+IF($U42>=DK$2,$AR42/($U42-2009),0)+IF($V42>=DK$2,$AS42/($V42-2009),0)+IF($W42>=DK$2,$AT42/($W42-2009),0)+IF($X42>=DK$2,$AU42/($X42-2009),0)+IF($Y42>=DK$2,$AV42/($Y42-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z542)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 20","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C44+Produktionsanlæg!D45","v":1945},{"$f":"E$3+$C44+Produktionsanlæg!E45","v":1955},{"$f":"F$3+$C44+Produktionsanlæg!F45","v":1965},{"$f":"G$3+$C44+Produktionsanlæg!G45","v":1975},{"$f":"H$3+$C44+Produktionsanlæg!H45","v":1985},{"$f":"I$3+$C44+Produktionsanlæg!I45","v":1995},{"$f":"J$3+$C44+Produktionsanlæg!J45","v":2005},{"$f":"K$3+$C44+Produktionsanlæg!K45","v":2015},{"$f":"L$3+$C44+Produktionsanlæg!L45","v":2022},{"$f":"M$3+$C44+Produktionsanlæg!M45","v":2027},{"$f":"N$3+$C44+Produktionsanlæg!N45","v":2032},{"$f":"O$3+$C44+Produktionsanlæg!O45","v":2037},{"$f":"P$3+$C44+Produktionsanlæg!P45","v":2040},{"$f":"Q$3+$C44+Produktionsanlæg!Q45","v":2041},{"$f":"R$3+$C44+Produktionsanlæg!R45","v":2042},{"$f":"S$3+$C44+Produktionsanlæg!S45","v":2043},{"$f":"T$3+$C44+Produktionsanlæg!T45","v":2044},{"$f":"U$3+$C44+Produktionsanlæg!U45","v":2045},{"$f":"V$3+$C44+Produktionsanlæg!V45","v":2046},{"$f":"W$3+$C44+Produktionsanlæg!W45","v":2047},{"$f":"X$3+$C44+Produktionsanlæg!X45","v":2048},{"$f":"Y$3+$C44+Produktionsanlæg!Y45","v":2049},{"$f":"SUM(Z45)","v":0},{"$f":"Produktionsanlæg!BU44","v":0},{"$f":"Produktionsanlæg!BV44","v":0},{"$f":"Produktionsanlæg!BW44","v":0},{"$f":"Produktionsanlæg!BX44","v":0},{"$f":"Produktionsanlæg!BY44","v":0},{"$f":"Produktionsanlæg!BZ44","v":0},{"$f":"Produktionsanlæg!CA44","v":0},{"$f":"Produktionsanlæg!CB44","v":0},{"$f":"Produktionsanlæg!CC44","v":0},{"$f":"Produktionsanlæg!CD44","v":0},{"$f":"Produktionsanlæg!CE44","v":0},{"$f":"Produktionsanlæg!CF44","v":0},{"$f":"Produktionsanlæg!CG44","v":0},{"$f":"Produktionsanlæg!CH44","v":0},{"$f":"Produktionsanlæg!CI44","v":0},{"$f":"Produktionsanlæg!CJ44","v":0},{"$f":"Produktionsanlæg!CK44","v":0},{"$f":"Produktionsanlæg!CL44","v":0},{"$f":"Produktionsanlæg!CM44","v":0},{"$f":"Produktionsanlæg!CN44","v":0},{"$f":"Produktionsanlæg!CO44","v":0},{"$f":"Produktionsanlæg!CP44","v":0},{"$f":"+SUM(AA44:AV44)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D44>=AY$2,$AA44/($D44-2009),0)+IF($E44>=AY$2,$AB44/($E44-2009),0)+IF($F44>=AY$2,$AC44/($F44-2009),0)+IF($G44>=AY$2,$AD44/($G44-2009),0)+IF($H44>=AY$2,$AE44/($H44-2009),0)+IF($I44>=AY$2,$AF44/($I44-2009),0)+IF($J44>=AY$2,$AG44/($J44-2009),0)+IF($K44>=AY$2,$AH44/($K44-2009),0)+IF($L44>=AY$2,$AI44/($L44-2009),0)+IF($M44>=AY$2,$AJ44/($M44-2009),0)+IF($N44>=AY$2,$AK44/($N44-2009),0)+IF($O44>=AY$2,$AL44/($O44-2009),0)+IF($P44>=AY$2,$AM44/($P44-2009),0)+IF($Q44>=AY$2,$AN44/($Q44-2009),0)+IF($R44>=AY$2,$AO44/($R44-2009),0)+IF($S44>=AY$2,$AP44/($S44-2009),0)+IF($T44>=AY$2,$AQ44/($T44-2009),0)+IF($U44>=AY$2,$AR44/($U44-2009),0)+IF($V44>=AY$2,$AS44/($V44-2009),0)+IF($W44>=AY$2,$AT44/($W44-2009),0)+IF($X44>=AY$2,$AU44/($X44-2009),0)+IF($Y44>=AY$2,$AV44/($Y44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D44>=CE$2,$AA44/($D44-2009),0)+IF($E44>=CE$2,$AB44/($E44-2009),0)+IF($F44>=CE$2,$AC44/($F44-2009),0)+IF($G44>=CE$2,$AD44/($G44-2009),0)+IF($H44>=CE$2,$AE44/($H44-2009),0)+IF($I44>=CE$2,$AF44/($I44-2009),0)+IF($J44>=CE$2,$AG44/($J44-2009),0)+IF($K44>=CE$2,$AH44/($K44-2009),0)+IF($L44>=CE$2,$AI44/($L44-2009),0)+IF($M44>=CE$2,$AJ44/($M44-2009),0)+IF($N44>=CE$2,$AK44/($N44-2009),0)+IF($O44>=CE$2,$AL44/($O44-2009),0)+IF($P44>=CE$2,$AM44/($P44-2009),0)+IF($Q44>=CE$2,$AN44/($Q44-2009),0)+IF($R44>=CE$2,$AO44/($R44-2009),0)+IF($S44>=CE$2,$AP44/($S44-2009),0)+IF($T44>=CE$2,$AQ44/($T44-2009),0)+IF($U44>=CE$2,$AR44/($U44-2009),0)+IF($V44>=CE$2,$AS44/($V44-2009),0)+IF($W44>=CE$2,$AT44/($W44-2009),0)+IF($X44>=CE$2,$AU44/($X44-2009),0)+IF($Y44>=CE$2,$AV44/($Y44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D44>=DK$2,$AA44/($D44-2009),0)+IF($E44>=DK$2,$AB44/($E44-2009),0)+IF($F44>=DK$2,$AC44/($F44-2009),0)+IF($G44>=DK$2,$AD44/($G44-2009),0)+IF($H44>=DK$2,$AE44/($H44-2009),0)+IF($I44>=DK$2,$AF44/($I44-2009),0)+IF($J44>=DK$2,$AG44/($J44-2009),0)+IF($K44>=DK$2,$AH44/($K44-2009),0)+IF($L44>=DK$2,$AI44/($L44-2009),0)+IF($M44>=DK$2,$AJ44/($M44-2009),0)+IF($N44>=DK$2,$AK44/($N44-2009),0)+IF($O44>=DK$2,$AL44/($O44-2009),0)+IF($P44>=DK$2,$AM44/($P44-2009),0)+IF($Q44>=DK$2,$AN44/($Q44-2009),0)+IF($R44>=DK$2,$AO44/($R44-2009),0)+IF($S44>=DK$2,$AP44/($S44-2009),0)+IF($T44>=DK$2,$AQ44/($T44-2009),0)+IF($U44>=DK$2,$AR44/($U44-2009),0)+IF($V44>=DK$2,$AS44/($V44-2009),0)+IF($W44>=DK$2,$AT44/($W44-2009),0)+IF($X44>=DK$2,$AU44/($X44-2009),0)+IF($Y44>=DK$2,$AV44/($Y44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z544)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 21","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C46+Produktionsanlæg!D47","v":1945},{"$f":"E$3+$C46+Produktionsanlæg!E47","v":1955},{"$f":"F$3+$C46+Produktionsanlæg!F47","v":1965},{"$f":"G$3+$C46+Produktionsanlæg!G47","v":1975},{"$f":"H$3+$C46+Produktionsanlæg!H47","v":1985},{"$f":"I$3+$C46+Produktionsanlæg!I47","v":1995},{"$f":"J$3+$C46+Produktionsanlæg!J47","v":2005},{"$f":"K$3+$C46+Produktionsanlæg!K47","v":2015},{"$f":"L$3+$C46+Produktionsanlæg!L47","v":2022},{"$f":"M$3+$C46+Produktionsanlæg!M47","v":2027},{"$f":"N$3+$C46+Produktionsanlæg!N47","v":2032},{"$f":"O$3+$C46+Produktionsanlæg!O47","v":2037},{"$f":"P$3+$C46+Produktionsanlæg!P47","v":2040},{"$f":"Q$3+$C46+Produktionsanlæg!Q47","v":2041},{"$f":"R$3+$C46+Produktionsanlæg!R47","v":2042},{"$f":"S$3+$C46+Produktionsanlæg!S47","v":2043},{"$f":"T$3+$C46+Produktionsanlæg!T47","v":2044},{"$f":"U$3+$C46+Produktionsanlæg!U47","v":2045},{"$f":"V$3+$C46+Produktionsanlæg!V47","v":2046},{"$f":"W$3+$C46+Produktionsanlæg!W47","v":2047},{"$f":"X$3+$C46+Produktionsanlæg!X47","v":2048},{"$f":"Y$3+$C46+Produktionsanlæg!Y47","v":2049},{"$f":"SUM(Z47)","v":0},{"$f":"Produktionsanlæg!BU46","v":0},{"$f":"Produktionsanlæg!BV46","v":0},{"$f":"Produktionsanlæg!BW46","v":0},{"$f":"Produktionsanlæg!BX46","v":0},{"$f":"Produktionsanlæg!BY46","v":0},{"$f":"Produktionsanlæg!BZ46","v":0},{"$f":"Produktionsanlæg!CA46","v":0},{"$f":"Produktionsanlæg!CB46","v":0},{"$f":"Produktionsanlæg!CC46","v":0},{"$f":"Produktionsanlæg!CD46","v":0},{"$f":"Produktionsanlæg!CE46","v":0},{"$f":"Produktionsanlæg!CF46","v":0},{"$f":"Produktionsanlæg!CG46","v":0},{"$f":"Produktionsanlæg!CH46","v":0},{"$f":"Produktionsanlæg!CI46","v":0},{"$f":"Produktionsanlæg!CJ46","v":0},{"$f":"Produktionsanlæg!CK46","v":0},{"$f":"Produktionsanlæg!CL46","v":0},{"$f":"Produktionsanlæg!CM46","v":0},{"$f":"Produktionsanlæg!CN46","v":0},{"$f":"Produktionsanlæg!CO46","v":0},{"$f":"Produktionsanlæg!CP46","v":0},{"$f":"+SUM(AA46:AV46)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D46>=AY$2,$AA46/($D46-2009),0)+IF($E46>=AY$2,$AB46/($E46-2009),0)+IF($F46>=AY$2,$AC46/($F46-2009),0)+IF($G46>=AY$2,$AD46/($G46-2009),0)+IF($H46>=AY$2,$AE46/($H46-2009),0)+IF($I46>=AY$2,$AF46/($I46-2009),0)+IF($J46>=AY$2,$AG46/($J46-2009),0)+IF($K46>=AY$2,$AH46/($K46-2009),0)+IF($L46>=AY$2,$AI46/($L46-2009),0)+IF($M46>=AY$2,$AJ46/($M46-2009),0)+IF($N46>=AY$2,$AK46/($N46-2009),0)+IF($O46>=AY$2,$AL46/($O46-2009),0)+IF($P46>=AY$2,$AM46/($P46-2009),0)+IF($Q46>=AY$2,$AN46/($Q46-2009),0)+IF($R46>=AY$2,$AO46/($R46-2009),0)+IF($S46>=AY$2,$AP46/($S46-2009),0)+IF($T46>=AY$2,$AQ46/($T46-2009),0)+IF($U46>=AY$2,$AR46/($U46-2009),0)+IF($V46>=AY$2,$AS46/($V46-2009),0)+IF($W46>=AY$2,$AT46/($W46-2009),0)+IF($X46>=AY$2,$AU46/($X46-2009),0)+IF($Y46>=AY$2,$AV46/($Y46-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D46>=CE$2,$AA46/($D46-2009),0)+IF($E46>=CE$2,$AB46/($E46-2009),0)+IF($F46>=CE$2,$AC46/($F46-2009),0)+IF($G46>=CE$2,$AD46/($G46-2009),0)+IF($H46>=CE$2,$AE46/($H46-2009),0)+IF($I46>=CE$2,$AF46/($I46-2009),0)+IF($J46>=CE$2,$AG46/($J46-2009),0)+IF($K46>=CE$2,$AH46/($K46-2009),0)+IF($L46>=CE$2,$AI46/($L46-2009),0)+IF($M46>=CE$2,$AJ46/($M46-2009),0)+IF($N46>=CE$2,$AK46/($N46-2009),0)+IF($O46>=CE$2,$AL46/($O46-2009),0)+IF($P46>=CE$2,$AM46/($P46-2009),0)+IF($Q46>=CE$2,$AN46/($Q46-2009),0)+IF($R46>=CE$2,$AO46/($R46-2009),0)+IF($S46>=CE$2,$AP46/($S46-2009),0)+IF($T46>=CE$2,$AQ46/($T46-2009),0)+IF($U46>=CE$2,$AR46/($U46-2009),0)+IF($V46>=CE$2,$AS46/($V46-2009),0)+IF($W46>=CE$2,$AT46/($W46-2009),0)+IF($X46>=CE$2,$AU46/($X46-2009),0)+IF($Y46>=CE$2,$AV46/($Y46-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D46>=DK$2,$AA46/($D46-2009),0)+IF($E46>=DK$2,$AB46/($E46-2009),0)+IF($F46>=DK$2,$AC46/($F46-2009),0)+IF($G46>=DK$2,$AD46/($G46-2009),0)+IF($H46>=DK$2,$AE46/($H46-2009),0)+IF($I46>=DK$2,$AF46/($I46-2009),0)+IF($J46>=DK$2,$AG46/($J46-2009),0)+IF($K46>=DK$2,$AH46/($K46-2009),0)+IF($L46>=DK$2,$AI46/($L46-2009),0)+IF($M46>=DK$2,$AJ46/($M46-2009),0)+IF($N46>=DK$2,$AK46/($N46-2009),0)+IF($O46>=DK$2,$AL46/($O46-2009),0)+IF($P46>=DK$2,$AM46/($P46-2009),0)+IF($Q46>=DK$2,$AN46/($Q46-2009),0)+IF($R46>=DK$2,$AO46/($R46-2009),0)+IF($S46>=DK$2,$AP46/($S46-2009),0)+IF($T46>=DK$2,$AQ46/($T46-2009),0)+IF($U46>=DK$2,$AR46/($U46-2009),0)+IF($V46>=DK$2,$AS46/($V46-2009),0)+IF($W46>=DK$2,$AT46/($W46-2009),0)+IF($X46>=DK$2,$AU46/($X46-2009),0)+IF($Y46>=DK$2,$AV46/($Y46-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z546)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 22","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C48+Produktionsanlæg!D49","v":1945},{"$f":"E$3+$C48+Produktionsanlæg!E49","v":1955},{"$f":"F$3+$C48+Produktionsanlæg!F49","v":1965},{"$f":"G$3+$C48+Produktionsanlæg!G49","v":1975},{"$f":"H$3+$C48+Produktionsanlæg!H49","v":1985},{"$f":"I$3+$C48+Produktionsanlæg!I49","v":1995},{"$f":"J$3+$C48+Produktionsanlæg!J49","v":2005},{"$f":"K$3+$C48+Produktionsanlæg!K49","v":2015},{"$f":"L$3+$C48+Produktionsanlæg!L49","v":2022},{"$f":"M$3+$C48+Produktionsanlæg!M49","v":2027},{"$f":"N$3+$C48+Produktionsanlæg!N49","v":2032},{"$f":"O$3+$C48+Produktionsanlæg!O49","v":2037},{"$f":"P$3+$C48+Produktionsanlæg!P49","v":2040},{"$f":"Q$3+$C48+Produktionsanlæg!Q49","v":2041},{"$f":"R$3+$C48+Produktionsanlæg!R49","v":2042},{"$f":"S$3+$C48+Produktionsanlæg!S49","v":2043},{"$f":"T$3+$C48+Produktionsanlæg!T49","v":2044},{"$f":"U$3+$C48+Produktionsanlæg!U49","v":2045},{"$f":"V$3+$C48+Produktionsanlæg!V49","v":2046},{"$f":"W$3+$C48+Produktionsanlæg!W49","v":2047},{"$f":"X$3+$C48+Produktionsanlæg!X49","v":2048},{"$f":"Y$3+$C48+Produktionsanlæg!Y49","v":2049},{"$f":"SUM(Z49)","v":0},{"$f":"Produktionsanlæg!BU48","v":0},{"$f":"Produktionsanlæg!BV48","v":0},{"$f":"Produktionsanlæg!BW48","v":0},{"$f":"Produktionsanlæg!BX48","v":0},{"$f":"Produktionsanlæg!BY48","v":0},{"$f":"Produktionsanlæg!BZ48","v":0},{"$f":"Produktionsanlæg!CA48","v":0},{"$f":"Produktionsanlæg!CB48","v":0},{"$f":"Produktionsanlæg!CC48","v":0},{"$f":"Produktionsanlæg!CD48","v":0},{"$f":"Produktionsanlæg!CE48","v":0},{"$f":"Produktionsanlæg!CF48","v":0},{"$f":"Produktionsanlæg!CG48","v":0},{"$f":"Produktionsanlæg!CH48","v":0},{"$f":"Produktionsanlæg!CI48","v":0},{"$f":"Produktionsanlæg!CJ48","v":0},{"$f":"Produktionsanlæg!CK48","v":0},{"$f":"Produktionsanlæg!CL48","v":0},{"$f":"Produktionsanlæg!CM48","v":0},{"$f":"Produktionsanlæg!CN48","v":0},{"$f":"Produktionsanlæg!CO48","v":0},{"$f":"Produktionsanlæg!CP48","v":0},{"$f":"+SUM(AA48:AV48)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D48>=AY$2,$AA48/($D48-2009),0)+IF($E48>=AY$2,$AB48/($E48-2009),0)+IF($F48>=AY$2,$AC48/($F48-2009),0)+IF($G48>=AY$2,$AD48/($G48-2009),0)+IF($H48>=AY$2,$AE48/($H48-2009),0)+IF($I48>=AY$2,$AF48/($I48-2009),0)+IF($J48>=AY$2,$AG48/($J48-2009),0)+IF($K48>=AY$2,$AH48/($K48-2009),0)+IF($L48>=AY$2,$AI48/($L48-2009),0)+IF($M48>=AY$2,$AJ48/($M48-2009),0)+IF($N48>=AY$2,$AK48/($N48-2009),0)+IF($O48>=AY$2,$AL48/($O48-2009),0)+IF($P48>=AY$2,$AM48/($P48-2009),0)+IF($Q48>=AY$2,$AN48/($Q48-2009),0)+IF($R48>=AY$2,$AO48/($R48-2009),0)+IF($S48>=AY$2,$AP48/($S48-2009),0)+IF($T48>=AY$2,$AQ48/($T48-2009),0)+IF($U48>=AY$2,$AR48/($U48-2009),0)+IF($V48>=AY$2,$AS48/($V48-2009),0)+IF($W48>=AY$2,$AT48/($W48-2009),0)+IF($X48>=AY$2,$AU48/($X48-2009),0)+IF($Y48>=AY$2,$AV48/($Y48-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D48>=CE$2,$AA48/($D48-2009),0)+IF($E48>=CE$2,$AB48/($E48-2009),0)+IF($F48>=CE$2,$AC48/($F48-2009),0)+IF($G48>=CE$2,$AD48/($G48-2009),0)+IF($H48>=CE$2,$AE48/($H48-2009),0)+IF($I48>=CE$2,$AF48/($I48-2009),0)+IF($J48>=CE$2,$AG48/($J48-2009),0)+IF($K48>=CE$2,$AH48/($K48-2009),0)+IF($L48>=CE$2,$AI48/($L48-2009),0)+IF($M48>=CE$2,$AJ48/($M48-2009),0)+IF($N48>=CE$2,$AK48/($N48-2009),0)+IF($O48>=CE$2,$AL48/($O48-2009),0)+IF($P48>=CE$2,$AM48/($P48-2009),0)+IF($Q48>=CE$2,$AN48/($Q48-2009),0)+IF($R48>=CE$2,$AO48/($R48-2009),0)+IF($S48>=CE$2,$AP48/($S48-2009),0)+IF($T48>=CE$2,$AQ48/($T48-2009),0)+IF($U48>=CE$2,$AR48/($U48-2009),0)+IF($V48>=CE$2,$AS48/($V48-2009),0)+IF($W48>=CE$2,$AT48/($W48-2009),0)+IF($X48>=CE$2,$AU48/($X48-2009),0)+IF($Y48>=CE$2,$AV48/($Y48-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D48>=DK$2,$AA48/($D48-2009),0)+IF($E48>=DK$2,$AB48/($E48-2009),0)+IF($F48>=DK$2,$AC48/($F48-2009),0)+IF($G48>=DK$2,$AD48/($G48-2009),0)+IF($H48>=DK$2,$AE48/($H48-2009),0)+IF($I48>=DK$2,$AF48/($I48-2009),0)+IF($J48>=DK$2,$AG48/($J48-2009),0)+IF($K48>=DK$2,$AH48/($K48-2009),0)+IF($L48>=DK$2,$AI48/($L48-2009),0)+IF($M48>=DK$2,$AJ48/($M48-2009),0)+IF($N48>=DK$2,$AK48/($N48-2009),0)+IF($O48>=DK$2,$AL48/($O48-2009),0)+IF($P48>=DK$2,$AM48/($P48-2009),0)+IF($Q48>=DK$2,$AN48/($Q48-2009),0)+IF($R48>=DK$2,$AO48/($R48-2009),0)+IF($S48>=DK$2,$AP48/($S48-2009),0)+IF($T48>=DK$2,$AQ48/($T48-2009),0)+IF($U48>=DK$2,$AR48/($U48-2009),0)+IF($V48>=DK$2,$AS48/($V48-2009),0)+IF($W48>=DK$2,$AT48/($W48-2009),0)+IF($X48>=DK$2,$AU48/($X48-2009),0)+IF($Y48>=DK$2,$AV48/($Y48-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z548)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 23","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C50+Produktionsanlæg!D51","v":1945},{"$f":"E$3+$C50+Produktionsanlæg!E51","v":1955},{"$f":"F$3+$C50+Produktionsanlæg!F51","v":1965},{"$f":"G$3+$C50+Produktionsanlæg!G51","v":1975},{"$f":"H$3+$C50+Produktionsanlæg!H51","v":1985},{"$f":"I$3+$C50+Produktionsanlæg!I51","v":1995},{"$f":"J$3+$C50+Produktionsanlæg!J51","v":2005},{"$f":"K$3+$C50+Produktionsanlæg!K51","v":2015},{"$f":"L$3+$C50+Produktionsanlæg!L51","v":2022},{"$f":"M$3+$C50+Produktionsanlæg!M51","v":2027},{"$f":"N$3+$C50+Produktionsanlæg!N51","v":2032},{"$f":"O$3+$C50+Produktionsanlæg!O51","v":2037},{"$f":"P$3+$C50+Produktionsanlæg!P51","v":2040},{"$f":"Q$3+$C50+Produktionsanlæg!Q51","v":2041},{"$f":"R$3+$C50+Produktionsanlæg!R51","v":2042},{"$f":"S$3+$C50+Produktionsanlæg!S51","v":2043},{"$f":"T$3+$C50+Produktionsanlæg!T51","v":2044},{"$f":"U$3+$C50+Produktionsanlæg!U51","v":2045},{"$f":"V$3+$C50+Produktionsanlæg!V51","v":2046},{"$f":"W$3+$C50+Produktionsanlæg!W51","v":2047},{"$f":"X$3+$C50+Produktionsanlæg!X51","v":2048},{"$f":"Y$3+$C50+Produktionsanlæg!Y51","v":2049},{"$f":"SUM(Z51)","v":0},{"$f":"Produktionsanlæg!BU50","v":0},{"$f":"Produktionsanlæg!BV50","v":0},{"$f":"Produktionsanlæg!BW50","v":0},{"$f":"Produktionsanlæg!BX50","v":0},{"$f":"Produktionsanlæg!BY50","v":0},{"$f":"Produktionsanlæg!BZ50","v":0},{"$f":"Produktionsanlæg!CA50","v":0},{"$f":"Produktionsanlæg!CB50","v":0},{"$f":"Produktionsanlæg!CC50","v":0},{"$f":"Produktionsanlæg!CD50","v":0},{"$f":"Produktionsanlæg!CE50","v":0},{"$f":"Produktionsanlæg!CF50","v":0},{"$f":"Produktionsanlæg!CG50","v":0},{"$f":"Produktionsanlæg!CH50","v":0},{"$f":"Produktionsanlæg!CI50","v":0},{"$f":"Produktionsanlæg!CJ50","v":0},{"$f":"Produktionsanlæg!CK50","v":0},{"$f":"Produktionsanlæg!CL50","v":0},{"$f":"Produktionsanlæg!CM50","v":0},{"$f":"Produktionsanlæg!CN50","v":0},{"$f":"Produktionsanlæg!CO50","v":0},{"$f":"Produktionsanlæg!CP50","v":0},{"$f":"+SUM(AA50:AV50)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D50>=AY$2,$AA50/($D50-2009),0)+IF($E50>=AY$2,$AB50/($E50-2009),0)+IF($F50>=AY$2,$AC50/($F50-2009),0)+IF($G50>=AY$2,$AD50/($G50-2009),0)+IF($H50>=AY$2,$AE50/($H50-2009),0)+IF($I50>=AY$2,$AF50/($I50-2009),0)+IF($J50>=AY$2,$AG50/($J50-2009),0)+IF($K50>=AY$2,$AH50/($K50-2009),0)+IF($L50>=AY$2,$AI50/($L50-2009),0)+IF($M50>=AY$2,$AJ50/($M50-2009),0)+IF($N50>=AY$2,$AK50/($N50-2009),0)+IF($O50>=AY$2,$AL50/($O50-2009),0)+IF($P50>=AY$2,$AM50/($P50-2009),0)+IF($Q50>=AY$2,$AN50/($Q50-2009),0)+IF($R50>=AY$2,$AO50/($R50-2009),0)+IF($S50>=AY$2,$AP50/($S50-2009),0)+IF($T50>=AY$2,$AQ50/($T50-2009),0)+IF($U50>=AY$2,$AR50/($U50-2009),0)+IF($V50>=AY$2,$AS50/($V50-2009),0)+IF($W50>=AY$2,$AT50/($W50-2009),0)+IF($X50>=AY$2,$AU50/($X50-2009),0)+IF($Y50>=AY$2,$AV50/($Y50-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D50>=CE$2,$AA50/($D50-2009),0)+IF($E50>=CE$2,$AB50/($E50-2009),0)+IF($F50>=CE$2,$AC50/($F50-2009),0)+IF($G50>=CE$2,$AD50/($G50-2009),0)+IF($H50>=CE$2,$AE50/($H50-2009),0)+IF($I50>=CE$2,$AF50/($I50-2009),0)+IF($J50>=CE$2,$AG50/($J50-2009),0)+IF($K50>=CE$2,$AH50/($K50-2009),0)+IF($L50>=CE$2,$AI50/($L50-2009),0)+IF($M50>=CE$2,$AJ50/($M50-2009),0)+IF($N50>=CE$2,$AK50/($N50-2009),0)+IF($O50>=CE$2,$AL50/($O50-2009),0)+IF($P50>=CE$2,$AM50/($P50-2009),0)+IF($Q50>=CE$2,$AN50/($Q50-2009),0)+IF($R50>=CE$2,$AO50/($R50-2009),0)+IF($S50>=CE$2,$AP50/($S50-2009),0)+IF($T50>=CE$2,$AQ50/($T50-2009),0)+IF($U50>=CE$2,$AR50/($U50-2009),0)+IF($V50>=CE$2,$AS50/($V50-2009),0)+IF($W50>=CE$2,$AT50/($W50-2009),0)+IF($X50>=CE$2,$AU50/($X50-2009),0)+IF($Y50>=CE$2,$AV50/($Y50-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D50>=DK$2,$AA50/($D50-2009),0)+IF($E50>=DK$2,$AB50/($E50-2009),0)+IF($F50>=DK$2,$AC50/($F50-2009),0)+IF($G50>=DK$2,$AD50/($G50-2009),0)+IF($H50>=DK$2,$AE50/($H50-2009),0)+IF($I50>=DK$2,$AF50/($I50-2009),0)+IF($J50>=DK$2,$AG50/($J50-2009),0)+IF($K50>=DK$2,$AH50/($K50-2009),0)+IF($L50>=DK$2,$AI50/($L50-2009),0)+IF($M50>=DK$2,$AJ50/($M50-2009),0)+IF($N50>=DK$2,$AK50/($N50-2009),0)+IF($O50>=DK$2,$AL50/($O50-2009),0)+IF($P50>=DK$2,$AM50/($P50-2009),0)+IF($Q50>=DK$2,$AN50/($Q50-2009),0)+IF($R50>=DK$2,$AO50/($R50-2009),0)+IF($S50>=DK$2,$AP50/($S50-2009),0)+IF($T50>=DK$2,$AQ50/($T50-2009),0)+IF($U50>=DK$2,$AR50/($U50-2009),0)+IF($V50>=DK$2,$AS50/($V50-2009),0)+IF($W50>=DK$2,$AT50/($W50-2009),0)+IF($X50>=DK$2,$AU50/($X50-2009),0)+IF($Y50>=DK$2,$AV50/($Y50-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z550)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 24","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C52+Produktionsanlæg!D53","v":1945},{"$f":"E$3+$C52+Produktionsanlæg!E53","v":1955},{"$f":"F$3+$C52+Produktionsanlæg!F53","v":1965},{"$f":"G$3+$C52+Produktionsanlæg!G53","v":1975},{"$f":"H$3+$C52+Produktionsanlæg!H53","v":1985},{"$f":"I$3+$C52+Produktionsanlæg!I53","v":1995},{"$f":"J$3+$C52+Produktionsanlæg!J53","v":2005},{"$f":"K$3+$C52+Produktionsanlæg!K53","v":2015},{"$f":"L$3+$C52+Produktionsanlæg!L53","v":2022},{"$f":"M$3+$C52+Produktionsanlæg!M53","v":2027},{"$f":"N$3+$C52+Produktionsanlæg!N53","v":2032},{"$f":"O$3+$C52+Produktionsanlæg!O53","v":2037},{"$f":"P$3+$C52+Produktionsanlæg!P53","v":2040},{"$f":"Q$3+$C52+Produktionsanlæg!Q53","v":2041},{"$f":"R$3+$C52+Produktionsanlæg!R53","v":2042},{"$f":"S$3+$C52+Produktionsanlæg!S53","v":2043},{"$f":"T$3+$C52+Produktionsanlæg!T53","v":2044},{"$f":"U$3+$C52+Produktionsanlæg!U53","v":2045},{"$f":"V$3+$C52+Produktionsanlæg!V53","v":2046},{"$f":"W$3+$C52+Produktionsanlæg!W53","v":2047},{"$f":"X$3+$C52+Produktionsanlæg!X53","v":2048},{"$f":"Y$3+$C52+Produktionsanlæg!Y53","v":2049},{"$f":"SUM(Z53)","v":0},{"$f":"Produktionsanlæg!BU52","v":0},{"$f":"Produktionsanlæg!BV52","v":0},{"$f":"Produktionsanlæg!BW52","v":0},{"$f":"Produktionsanlæg!BX52","v":0},{"$f":"Produktionsanlæg!BY52","v":0},{"$f":"Produktionsanlæg!BZ52","v":0},{"$f":"Produktionsanlæg!CA52","v":0},{"$f":"Produktionsanlæg!CB52","v":0},{"$f":"Produktionsanlæg!CC52","v":0},{"$f":"Produktionsanlæg!CD52","v":0},{"$f":"Produktionsanlæg!CE52","v":0},{"$f":"Produktionsanlæg!CF52","v":0},{"$f":"Produktionsanlæg!CG52","v":0},{"$f":"Produktionsanlæg!CH52","v":0},{"$f":"Produktionsanlæg!CI52","v":0},{"$f":"Produktionsanlæg!CJ52","v":0},{"$f":"Produktionsanlæg!CK52","v":0},{"$f":"Produktionsanlæg!CL52","v":0},{"$f":"Produktionsanlæg!CM52","v":0},{"$f":"Produktionsanlæg!CN52","v":0},{"$f":"Produktionsanlæg!CO52","v":0},{"$f":"Produktionsanlæg!CP52","v":0},{"$f":"+SUM(AA52:AV52)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D52>=AY$2,$AA52/($D52-2009),0)+IF($E52>=AY$2,$AB52/($E52-2009),0)+IF($F52>=AY$2,$AC52/($F52-2009),0)+IF($G52>=AY$2,$AD52/($G52-2009),0)+IF($H52>=AY$2,$AE52/($H52-2009),0)+IF($I52>=AY$2,$AF52/($I52-2009),0)+IF($J52>=AY$2,$AG52/($J52-2009),0)+IF($K52>=AY$2,$AH52/($K52-2009),0)+IF($L52>=AY$2,$AI52/($L52-2009),0)+IF($M52>=AY$2,$AJ52/($M52-2009),0)+IF($N52>=AY$2,$AK52/($N52-2009),0)+IF($O52>=AY$2,$AL52/($O52-2009),0)+IF($P52>=AY$2,$AM52/($P52-2009),0)+IF($Q52>=AY$2,$AN52/($Q52-2009),0)+IF($R52>=AY$2,$AO52/($R52-2009),0)+IF($S52>=AY$2,$AP52/($S52-2009),0)+IF($T52>=AY$2,$AQ52/($T52-2009),0)+IF($U52>=AY$2,$AR52/($U52-2009),0)+IF($V52>=AY$2,$AS52/($V52-2009),0)+IF($W52>=AY$2,$AT52/($W52-2009),0)+IF($X52>=AY$2,$AU52/($X52-2009),0)+IF($Y52>=AY$2,$AV52/($Y52-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D52>=CE$2,$AA52/($D52-2009),0)+IF($E52>=CE$2,$AB52/($E52-2009),0)+IF($F52>=CE$2,$AC52/($F52-2009),0)+IF($G52>=CE$2,$AD52/($G52-2009),0)+IF($H52>=CE$2,$AE52/($H52-2009),0)+IF($I52>=CE$2,$AF52/($I52-2009),0)+IF($J52>=CE$2,$AG52/($J52-2009),0)+IF($K52>=CE$2,$AH52/($K52-2009),0)+IF($L52>=CE$2,$AI52/($L52-2009),0)+IF($M52>=CE$2,$AJ52/($M52-2009),0)+IF($N52>=CE$2,$AK52/($N52-2009),0)+IF($O52>=CE$2,$AL52/($O52-2009),0)+IF($P52>=CE$2,$AM52/($P52-2009),0)+IF($Q52>=CE$2,$AN52/($Q52-2009),0)+IF($R52>=CE$2,$AO52/($R52-2009),0)+IF($S52>=CE$2,$AP52/($S52-2009),0)+IF($T52>=CE$2,$AQ52/($T52-2009),0)+IF($U52>=CE$2,$AR52/($U52-2009),0)+IF($V52>=CE$2,$AS52/($V52-2009),0)+IF($W52>=CE$2,$AT52/($W52-2009),0)+IF($X52>=CE$2,$AU52/($X52-2009),0)+IF($Y52>=CE$2,$AV52/($Y52-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D52>=DK$2,$AA52/($D52-2009),0)+IF($E52>=DK$2,$AB52/($E52-2009),0)+IF($F52>=DK$2,$AC52/($F52-2009),0)+IF($G52>=DK$2,$AD52/($G52-2009),0)+IF($H52>=DK$2,$AE52/($H52-2009),0)+IF($I52>=DK$2,$AF52/($I52-2009),0)+IF($J52>=DK$2,$AG52/($J52-2009),0)+IF($K52>=DK$2,$AH52/($K52-2009),0)+IF($L52>=DK$2,$AI52/($L52-2009),0)+IF($M52>=DK$2,$AJ52/($M52-2009),0)+IF($N52>=DK$2,$AK52/($N52-2009),0)+IF($O52>=DK$2,$AL52/($O52-2009),0)+IF($P52>=DK$2,$AM52/($P52-2009),0)+IF($Q52>=DK$2,$AN52/($Q52-2009),0)+IF($R52>=DK$2,$AO52/($R52-2009),0)+IF($S52>=DK$2,$AP52/($S52-2009),0)+IF($T52>=DK$2,$AQ52/($T52-2009),0)+IF($U52>=DK$2,$AR52/($U52-2009),0)+IF($V52>=DK$2,$AS52/($V52-2009),0)+IF($W52>=DK$2,$AT52/($W52-2009),0)+IF($X52>=DK$2,$AU52/($X52-2009),0)+IF($Y52>=DK$2,$AV52/($Y52-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z552)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 25","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C54+Produktionsanlæg!D55","v":1945},{"$f":"E$3+$C54+Produktionsanlæg!E55","v":1955},{"$f":"F$3+$C54+Produktionsanlæg!F55","v":1965},{"$f":"G$3+$C54+Produktionsanlæg!G55","v":1975},{"$f":"H$3+$C54+Produktionsanlæg!H55","v":1985},{"$f":"I$3+$C54+Produktionsanlæg!I55","v":1995},{"$f":"J$3+$C54+Produktionsanlæg!J55","v":2005},{"$f":"K$3+$C54+Produktionsanlæg!K55","v":2015},{"$f":"L$3+$C54+Produktionsanlæg!L55","v":2022},{"$f":"M$3+$C54+Produktionsanlæg!M55","v":2027},{"$f":"N$3+$C54+Produktionsanlæg!N55","v":2032},{"$f":"O$3+$C54+Produktionsanlæg!O55","v":2037},{"$f":"P$3+$C54+Produktionsanlæg!P55","v":2040},{"$f":"Q$3+$C54+Produktionsanlæg!Q55","v":2041},{"$f":"R$3+$C54+Produktionsanlæg!R55","v":2042},{"$f":"S$3+$C54+Produktionsanlæg!S55","v":2043},{"$f":"T$3+$C54+Produktionsanlæg!T55","v":2044},{"$f":"U$3+$C54+Produktionsanlæg!U55","v":2045},{"$f":"V$3+$C54+Produktionsanlæg!V55","v":2046},{"$f":"W$3+$C54+Produktionsanlæg!W55","v":2047},{"$f":"X$3+$C54+Produktionsanlæg!X55","v":2048},{"$f":"Y$3+$C54+Produktionsanlæg!Y55","v":2049},{"$f":"SUM(Z55)","v":0},{"$f":"Produktionsanlæg!BU54","v":0},{"$f":"Produktionsanlæg!BV54","v":0},{"$f":"Produktionsanlæg!BW54","v":0},{"$f":"Produktionsanlæg!BX54","v":0},{"$f":"Produktionsanlæg!BY54","v":0},{"$f":"Produktionsanlæg!BZ54","v":0},{"$f":"Produktionsanlæg!CA54","v":0},{"$f":"Produktionsanlæg!CB54","v":0},{"$f":"Produktionsanlæg!CC54","v":0},{"$f":"Produktionsanlæg!CD54","v":0},{"$f":"Produktionsanlæg!CE54","v":0},{"$f":"Produktionsanlæg!CF54","v":0},{"$f":"Produktionsanlæg!CG54","v":0},{"$f":"Produktionsanlæg!CH54","v":0},{"$f":"Produktionsanlæg!CI54","v":0},{"$f":"Produktionsanlæg!CJ54","v":0},{"$f":"Produktionsanlæg!CK54","v":0},{"$f":"Produktionsanlæg!CL54","v":0},{"$f":"Produktionsanlæg!CM54","v":0},{"$f":"Produktionsanlæg!CN54","v":0},{"$f":"Produktionsanlæg!CO54","v":0},{"$f":"Produktionsanlæg!CP54","v":0},{"$f":"+SUM(AA54:AV54)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D54>=AY$2,$AA54/($D54-2009),0)+IF($E54>=AY$2,$AB54/($E54-2009),0)+IF($F54>=AY$2,$AC54/($F54-2009),0)+IF($G54>=AY$2,$AD54/($G54-2009),0)+IF($H54>=AY$2,$AE54/($H54-2009),0)+IF($I54>=AY$2,$AF54/($I54-2009),0)+IF($J54>=AY$2,$AG54/($J54-2009),0)+IF($K54>=AY$2,$AH54/($K54-2009),0)+IF($L54>=AY$2,$AI54/($L54-2009),0)+IF($M54>=AY$2,$AJ54/($M54-2009),0)+IF($N54>=AY$2,$AK54/($N54-2009),0)+IF($O54>=AY$2,$AL54/($O54-2009),0)+IF($P54>=AY$2,$AM54/($P54-2009),0)+IF($Q54>=AY$2,$AN54/($Q54-2009),0)+IF($R54>=AY$2,$AO54/($R54-2009),0)+IF($S54>=AY$2,$AP54/($S54-2009),0)+IF($T54>=AY$2,$AQ54/($T54-2009),0)+IF($U54>=AY$2,$AR54/($U54-2009),0)+IF($V54>=AY$2,$AS54/($V54-2009),0)+IF($W54>=AY$2,$AT54/($W54-2009),0)+IF($X54>=AY$2,$AU54/($X54-2009),0)+IF($Y54>=AY$2,$AV54/($Y54-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D54>=CE$2,$AA54/($D54-2009),0)+IF($E54>=CE$2,$AB54/($E54-2009),0)+IF($F54>=CE$2,$AC54/($F54-2009),0)+IF($G54>=CE$2,$AD54/($G54-2009),0)+IF($H54>=CE$2,$AE54/($H54-2009),0)+IF($I54>=CE$2,$AF54/($I54-2009),0)+IF($J54>=CE$2,$AG54/($J54-2009),0)+IF($K54>=CE$2,$AH54/($K54-2009),0)+IF($L54>=CE$2,$AI54/($L54-2009),0)+IF($M54>=CE$2,$AJ54/($M54-2009),0)+IF($N54>=CE$2,$AK54/($N54-2009),0)+IF($O54>=CE$2,$AL54/($O54-2009),0)+IF($P54>=CE$2,$AM54/($P54-2009),0)+IF($Q54>=CE$2,$AN54/($Q54-2009),0)+IF($R54>=CE$2,$AO54/($R54-2009),0)+IF($S54>=CE$2,$AP54/($S54-2009),0)+IF($T54>=CE$2,$AQ54/($T54-2009),0)+IF($U54>=CE$2,$AR54/($U54-2009),0)+IF($V54>=CE$2,$AS54/($V54-2009),0)+IF($W54>=CE$2,$AT54/($W54-2009),0)+IF($X54>=CE$2,$AU54/($X54-2009),0)+IF($Y54>=CE$2,$AV54/($Y54-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D54>=DK$2,$AA54/($D54-2009),0)+IF($E54>=DK$2,$AB54/($E54-2009),0)+IF($F54>=DK$2,$AC54/($F54-2009),0)+IF($G54>=DK$2,$AD54/($G54-2009),0)+IF($H54>=DK$2,$AE54/($H54-2009),0)+IF($I54>=DK$2,$AF54/($I54-2009),0)+IF($J54>=DK$2,$AG54/($J54-2009),0)+IF($K54>=DK$2,$AH54/($K54-2009),0)+IF($L54>=DK$2,$AI54/($L54-2009),0)+IF($M54>=DK$2,$AJ54/($M54-2009),0)+IF($N54>=DK$2,$AK54/($N54-2009),0)+IF($O54>=DK$2,$AL54/($O54-2009),0)+IF($P54>=DK$2,$AM54/($P54-2009),0)+IF($Q54>=DK$2,$AN54/($Q54-2009),0)+IF($R54>=DK$2,$AO54/($R54-2009),0)+IF($S54>=DK$2,$AP54/($S54-2009),0)+IF($T54>=DK$2,$AQ54/($T54-2009),0)+IF($U54>=DK$2,$AR54/($U54-2009),0)+IF($V54>=DK$2,$AS54/($V54-2009),0)+IF($W54>=DK$2,$AT54/($W54-2009),0)+IF($X54>=DK$2,$AU54/($X54-2009),0)+IF($Y54>=DK$2,$AV54/($Y54-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z554)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 26","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C56+Produktionsanlæg!D57","v":1945},{"$f":"E$3+$C56+Produktionsanlæg!E57","v":1955},{"$f":"F$3+$C56+Produktionsanlæg!F57","v":1965},{"$f":"G$3+$C56+Produktionsanlæg!G57","v":1975},{"$f":"H$3+$C56+Produktionsanlæg!H57","v":1985},{"$f":"I$3+$C56+Produktionsanlæg!I57","v":1995},{"$f":"J$3+$C56+Produktionsanlæg!J57","v":2005},{"$f":"K$3+$C56+Produktionsanlæg!K57","v":2015},{"$f":"L$3+$C56+Produktionsanlæg!L57","v":2022},{"$f":"M$3+$C56+Produktionsanlæg!M57","v":2027},{"$f":"N$3+$C56+Produktionsanlæg!N57","v":2032},{"$f":"O$3+$C56+Produktionsanlæg!O57","v":2037},{"$f":"P$3+$C56+Produktionsanlæg!P57","v":2040},{"$f":"Q$3+$C56+Produktionsanlæg!Q57","v":2041},{"$f":"R$3+$C56+Produktionsanlæg!R57","v":2042},{"$f":"S$3+$C56+Produktionsanlæg!S57","v":2043},{"$f":"T$3+$C56+Produktionsanlæg!T57","v":2044},{"$f":"U$3+$C56+Produktionsanlæg!U57","v":2045},{"$f":"V$3+$C56+Produktionsanlæg!V57","v":2046},{"$f":"W$3+$C56+Produktionsanlæg!W57","v":2047},{"$f":"X$3+$C56+Produktionsanlæg!X57","v":2048},{"$f":"Y$3+$C56+Produktionsanlæg!Y57","v":2049},{"$f":"SUM(Z57)","v":0},{"$f":"Produktionsanlæg!BU56","v":0},{"$f":"Produktionsanlæg!BV56","v":0},{"$f":"Produktionsanlæg!BW56","v":0},{"$f":"Produktionsanlæg!BX56","v":0},{"$f":"Produktionsanlæg!BY56","v":0},{"$f":"Produktionsanlæg!BZ56","v":0},{"$f":"Produktionsanlæg!CA56","v":0},{"$f":"Produktionsanlæg!CB56","v":0},{"$f":"Produktionsanlæg!CC56","v":0},{"$f":"Produktionsanlæg!CD56","v":0},{"$f":"Produktionsanlæg!CE56","v":0},{"$f":"Produktionsanlæg!CF56","v":0},{"$f":"Produktionsanlæg!CG56","v":0},{"$f":"Produktionsanlæg!CH56","v":0},{"$f":"Produktionsanlæg!CI56","v":0},{"$f":"Produktionsanlæg!CJ56","v":0},{"$f":"Produktionsanlæg!CK56","v":0},{"$f":"Produktionsanlæg!CL56","v":0},{"$f":"Produktionsanlæg!CM56","v":0},{"$f":"Produktionsanlæg!CN56","v":0},{"$f":"Produktionsanlæg!CO56","v":0},{"$f":"Produktionsanlæg!CP56","v":0},{"$f":"+SUM(AA56:AV56)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D56>=AY$2,$AA56/($D56-2009),0)+IF($E56>=AY$2,$AB56/($E56-2009),0)+IF($F56>=AY$2,$AC56/($F56-2009),0)+IF($G56>=AY$2,$AD56/($G56-2009),0)+IF($H56>=AY$2,$AE56/($H56-2009),0)+IF($I56>=AY$2,$AF56/($I56-2009),0)+IF($J56>=AY$2,$AG56/($J56-2009),0)+IF($K56>=AY$2,$AH56/($K56-2009),0)+IF($L56>=AY$2,$AI56/($L56-2009),0)+IF($M56>=AY$2,$AJ56/($M56-2009),0)+IF($N56>=AY$2,$AK56/($N56-2009),0)+IF($O56>=AY$2,$AL56/($O56-2009),0)+IF($P56>=AY$2,$AM56/($P56-2009),0)+IF($Q56>=AY$2,$AN56/($Q56-2009),0)+IF($R56>=AY$2,$AO56/($R56-2009),0)+IF($S56>=AY$2,$AP56/($S56-2009),0)+IF($T56>=AY$2,$AQ56/($T56-2009),0)+IF($U56>=AY$2,$AR56/($U56-2009),0)+IF($V56>=AY$2,$AS56/($V56-2009),0)+IF($W56>=AY$2,$AT56/($W56-2009),0)+IF($X56>=AY$2,$AU56/($X56-2009),0)+IF($Y56>=AY$2,$AV56/($Y56-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D56>=CE$2,$AA56/($D56-2009),0)+IF($E56>=CE$2,$AB56/($E56-2009),0)+IF($F56>=CE$2,$AC56/($F56-2009),0)+IF($G56>=CE$2,$AD56/($G56-2009),0)+IF($H56>=CE$2,$AE56/($H56-2009),0)+IF($I56>=CE$2,$AF56/($I56-2009),0)+IF($J56>=CE$2,$AG56/($J56-2009),0)+IF($K56>=CE$2,$AH56/($K56-2009),0)+IF($L56>=CE$2,$AI56/($L56-2009),0)+IF($M56>=CE$2,$AJ56/($M56-2009),0)+IF($N56>=CE$2,$AK56/($N56-2009),0)+IF($O56>=CE$2,$AL56/($O56-2009),0)+IF($P56>=CE$2,$AM56/($P56-2009),0)+IF($Q56>=CE$2,$AN56/($Q56-2009),0)+IF($R56>=CE$2,$AO56/($R56-2009),0)+IF($S56>=CE$2,$AP56/($S56-2009),0)+IF($T56>=CE$2,$AQ56/($T56-2009),0)+IF($U56>=CE$2,$AR56/($U56-2009),0)+IF($V56>=CE$2,$AS56/($V56-2009),0)+IF($W56>=CE$2,$AT56/($W56-2009),0)+IF($X56>=CE$2,$AU56/($X56-2009),0)+IF($Y56>=CE$2,$AV56/($Y56-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D56>=DK$2,$AA56/($D56-2009),0)+IF($E56>=DK$2,$AB56/($E56-2009),0)+IF($F56>=DK$2,$AC56/($F56-2009),0)+IF($G56>=DK$2,$AD56/($G56-2009),0)+IF($H56>=DK$2,$AE56/($H56-2009),0)+IF($I56>=DK$2,$AF56/($I56-2009),0)+IF($J56>=DK$2,$AG56/($J56-2009),0)+IF($K56>=DK$2,$AH56/($K56-2009),0)+IF($L56>=DK$2,$AI56/($L56-2009),0)+IF($M56>=DK$2,$AJ56/($M56-2009),0)+IF($N56>=DK$2,$AK56/($N56-2009),0)+IF($O56>=DK$2,$AL56/($O56-2009),0)+IF($P56>=DK$2,$AM56/($P56-2009),0)+IF($Q56>=DK$2,$AN56/($Q56-2009),0)+IF($R56>=DK$2,$AO56/($R56-2009),0)+IF($S56>=DK$2,$AP56/($S56-2009),0)+IF($T56>=DK$2,$AQ56/($T56-2009),0)+IF($U56>=DK$2,$AR56/($U56-2009),0)+IF($V56>=DK$2,$AS56/($V56-2009),0)+IF($W56>=DK$2,$AT56/($W56-2009),0)+IF($X56>=DK$2,$AU56/($X56-2009),0)+IF($Y56>=DK$2,$AV56/($Y56-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z556)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 27","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C58+Produktionsanlæg!D59","v":1945},{"$f":"E$3+$C58+Produktionsanlæg!E59","v":1955},{"$f":"F$3+$C58+Produktionsanlæg!F59","v":1965},{"$f":"G$3+$C58+Produktionsanlæg!G59","v":1975},{"$f":"H$3+$C58+Produktionsanlæg!H59","v":1985},{"$f":"I$3+$C58+Produktionsanlæg!I59","v":1995},{"$f":"J$3+$C58+Produktionsanlæg!J59","v":2005},{"$f":"K$3+$C58+Produktionsanlæg!K59","v":2015},{"$f":"L$3+$C58+Produktionsanlæg!L59","v":2022},{"$f":"M$3+$C58+Produktionsanlæg!M59","v":2027},{"$f":"N$3+$C58+Produktionsanlæg!N59","v":2032},{"$f":"O$3+$C58+Produktionsanlæg!O59","v":2037},{"$f":"P$3+$C58+Produktionsanlæg!P59","v":2040},{"$f":"Q$3+$C58+Produktionsanlæg!Q59","v":2041},{"$f":"R$3+$C58+Produktionsanlæg!R59","v":2042},{"$f":"S$3+$C58+Produktionsanlæg!S59","v":2043},{"$f":"T$3+$C58+Produktionsanlæg!T59","v":2044},{"$f":"U$3+$C58+Produktionsanlæg!U59","v":2045},{"$f":"V$3+$C58+Produktionsanlæg!V59","v":2046},{"$f":"W$3+$C58+Produktionsanlæg!W59","v":2047},{"$f":"X$3+$C58+Produktionsanlæg!X59","v":2048},{"$f":"Y$3+$C58+Produktionsanlæg!Y59","v":2049},{"$f":"SUM(Z59)","v":0},{"$f":"Produktionsanlæg!BU58","v":0},{"$f":"Produktionsanlæg!BV58","v":0},{"$f":"Produktionsanlæg!BW58","v":0},{"$f":"Produktionsanlæg!BX58","v":0},{"$f":"Produktionsanlæg!BY58","v":0},{"$f":"Produktionsanlæg!BZ58","v":0},{"$f":"Produktionsanlæg!CA58","v":0},{"$f":"Produktionsanlæg!CB58","v":0},{"$f":"Produktionsanlæg!CC58","v":0},{"$f":"Produktionsanlæg!CD58","v":0},{"$f":"Produktionsanlæg!CE58","v":0},{"$f":"Produktionsanlæg!CF58","v":0},{"$f":"Produktionsanlæg!CG58","v":0},{"$f":"Produktionsanlæg!CH58","v":0},{"$f":"Produktionsanlæg!CI58","v":0},{"$f":"Produktionsanlæg!CJ58","v":0},{"$f":"Produktionsanlæg!CK58","v":0},{"$f":"Produktionsanlæg!CL58","v":0},{"$f":"Produktionsanlæg!CM58","v":0},{"$f":"Produktionsanlæg!CN58","v":0},{"$f":"Produktionsanlæg!CO58","v":0},{"$f":"Produktionsanlæg!CP58","v":0},{"$f":"+SUM(AA58:AV58)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D58>=AY$2,$AA58/($D58-2009),0)+IF($E58>=AY$2,$AB58/($E58-2009),0)+IF($F58>=AY$2,$AC58/($F58-2009),0)+IF($G58>=AY$2,$AD58/($G58-2009),0)+IF($H58>=AY$2,$AE58/($H58-2009),0)+IF($I58>=AY$2,$AF58/($I58-2009),0)+IF($J58>=AY$2,$AG58/($J58-2009),0)+IF($K58>=AY$2,$AH58/($K58-2009),0)+IF($L58>=AY$2,$AI58/($L58-2009),0)+IF($M58>=AY$2,$AJ58/($M58-2009),0)+IF($N58>=AY$2,$AK58/($N58-2009),0)+IF($O58>=AY$2,$AL58/($O58-2009),0)+IF($P58>=AY$2,$AM58/($P58-2009),0)+IF($Q58>=AY$2,$AN58/($Q58-2009),0)+IF($R58>=AY$2,$AO58/($R58-2009),0)+IF($S58>=AY$2,$AP58/($S58-2009),0)+IF($T58>=AY$2,$AQ58/($T58-2009),0)+IF($U58>=AY$2,$AR58/($U58-2009),0)+IF($V58>=AY$2,$AS58/($V58-2009),0)+IF($W58>=AY$2,$AT58/($W58-2009),0)+IF($X58>=AY$2,$AU58/($X58-2009),0)+IF($Y58>=AY$2,$AV58/($Y58-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D58>=CE$2,$AA58/($D58-2009),0)+IF($E58>=CE$2,$AB58/($E58-2009),0)+IF($F58>=CE$2,$AC58/($F58-2009),0)+IF($G58>=CE$2,$AD58/($G58-2009),0)+IF($H58>=CE$2,$AE58/($H58-2009),0)+IF($I58>=CE$2,$AF58/($I58-2009),0)+IF($J58>=CE$2,$AG58/($J58-2009),0)+IF($K58>=CE$2,$AH58/($K58-2009),0)+IF($L58>=CE$2,$AI58/($L58-2009),0)+IF($M58>=CE$2,$AJ58/($M58-2009),0)+IF($N58>=CE$2,$AK58/($N58-2009),0)+IF($O58>=CE$2,$AL58/($O58-2009),0)+IF($P58>=CE$2,$AM58/($P58-2009),0)+IF($Q58>=CE$2,$AN58/($Q58-2009),0)+IF($R58>=CE$2,$AO58/($R58-2009),0)+IF($S58>=CE$2,$AP58/($S58-2009),0)+IF($T58>=CE$2,$AQ58/($T58-2009),0)+IF($U58>=CE$2,$AR58/($U58-2009),0)+IF($V58>=CE$2,$AS58/($V58-2009),0)+IF($W58>=CE$2,$AT58/($W58-2009),0)+IF($X58>=CE$2,$AU58/($X58-2009),0)+IF($Y58>=CE$2,$AV58/($Y58-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D58>=DK$2,$AA58/($D58-2009),0)+IF($E58>=DK$2,$AB58/($E58-2009),0)+IF($F58>=DK$2,$AC58/($F58-2009),0)+IF($G58>=DK$2,$AD58/($G58-2009),0)+IF($H58>=DK$2,$AE58/($H58-2009),0)+IF($I58>=DK$2,$AF58/($I58-2009),0)+IF($J58>=DK$2,$AG58/($J58-2009),0)+IF($K58>=DK$2,$AH58/($K58-2009),0)+IF($L58>=DK$2,$AI58/($L58-2009),0)+IF($M58>=DK$2,$AJ58/($M58-2009),0)+IF($N58>=DK$2,$AK58/($N58-2009),0)+IF($O58>=DK$2,$AL58/($O58-2009),0)+IF($P58>=DK$2,$AM58/($P58-2009),0)+IF($Q58>=DK$2,$AN58/($Q58-2009),0)+IF($R58>=DK$2,$AO58/($R58-2009),0)+IF($S58>=DK$2,$AP58/($S58-2009),0)+IF($T58>=DK$2,$AQ58/($T58-2009),0)+IF($U58>=DK$2,$AR58/($U58-2009),0)+IF($V58>=DK$2,$AS58/($V58-2009),0)+IF($W58>=DK$2,$AT58/($W58-2009),0)+IF($X58>=DK$2,$AU58/($X58-2009),0)+IF($Y58>=DK$2,$AV58/($Y58-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z558)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 28","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C60+Produktionsanlæg!D61","v":1945},{"$f":"E$3+$C60+Produktionsanlæg!E61","v":1955},{"$f":"F$3+$C60+Produktionsanlæg!F61","v":1965},{"$f":"G$3+$C60+Produktionsanlæg!G61","v":1975},{"$f":"H$3+$C60+Produktionsanlæg!H61","v":1985},{"$f":"I$3+$C60+Produktionsanlæg!I61","v":1995},{"$f":"J$3+$C60+Produktionsanlæg!J61","v":2005},{"$f":"K$3+$C60+Produktionsanlæg!K61","v":2015},{"$f":"L$3+$C60+Produktionsanlæg!L61","v":2022},{"$f":"M$3+$C60+Produktionsanlæg!M61","v":2027},{"$f":"N$3+$C60+Produktionsanlæg!N61","v":2032},{"$f":"O$3+$C60+Produktionsanlæg!O61","v":2037},{"$f":"P$3+$C60+Produktionsanlæg!P61","v":2040},{"$f":"Q$3+$C60+Produktionsanlæg!Q61","v":2041},{"$f":"R$3+$C60+Produktionsanlæg!R61","v":2042},{"$f":"S$3+$C60+Produktionsanlæg!S61","v":2043},{"$f":"T$3+$C60+Produktionsanlæg!T61","v":2044},{"$f":"U$3+$C60+Produktionsanlæg!U61","v":2045},{"$f":"V$3+$C60+Produktionsanlæg!V61","v":2046},{"$f":"W$3+$C60+Produktionsanlæg!W61","v":2047},{"$f":"X$3+$C60+Produktionsanlæg!X61","v":2048},{"$f":"Y$3+$C60+Produktionsanlæg!Y61","v":2049},{"$f":"SUM(Z61)","v":0},{"$f":"Produktionsanlæg!BU60","v":0},{"$f":"Produktionsanlæg!BV60","v":0},{"$f":"Produktionsanlæg!BW60","v":0},{"$f":"Produktionsanlæg!BX60","v":0},{"$f":"Produktionsanlæg!BY60","v":0},{"$f":"Produktionsanlæg!BZ60","v":0},{"$f":"Produktionsanlæg!CA60","v":0},{"$f":"Produktionsanlæg!CB60","v":0},{"$f":"Produktionsanlæg!CC60","v":0},{"$f":"Produktionsanlæg!CD60","v":0},{"$f":"Produktionsanlæg!CE60","v":0},{"$f":"Produktionsanlæg!CF60","v":0},{"$f":"Produktionsanlæg!CG60","v":0},{"$f":"Produktionsanlæg!CH60","v":0},{"$f":"Produktionsanlæg!CI60","v":0},{"$f":"Produktionsanlæg!CJ60","v":0},{"$f":"Produktionsanlæg!CK60","v":0},{"$f":"Produktionsanlæg!CL60","v":0},{"$f":"Produktionsanlæg!CM60","v":0},{"$f":"Produktionsanlæg!CN60","v":0},{"$f":"Produktionsanlæg!CO60","v":0},{"$f":"Produktionsanlæg!CP60","v":0},{"$f":"+SUM(AA60:AV60)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D60>=AY$2,$AA60/($D60-2009),0)+IF($E60>=AY$2,$AB60/($E60-2009),0)+IF($F60>=AY$2,$AC60/($F60-2009),0)+IF($G60>=AY$2,$AD60/($G60-2009),0)+IF($H60>=AY$2,$AE60/($H60-2009),0)+IF($I60>=AY$2,$AF60/($I60-2009),0)+IF($J60>=AY$2,$AG60/($J60-2009),0)+IF($K60>=AY$2,$AH60/($K60-2009),0)+IF($L60>=AY$2,$AI60/($L60-2009),0)+IF($M60>=AY$2,$AJ60/($M60-2009),0)+IF($N60>=AY$2,$AK60/($N60-2009),0)+IF($O60>=AY$2,$AL60/($O60-2009),0)+IF($P60>=AY$2,$AM60/($P60-2009),0)+IF($Q60>=AY$2,$AN60/($Q60-2009),0)+IF($R60>=AY$2,$AO60/($R60-2009),0)+IF($S60>=AY$2,$AP60/($S60-2009),0)+IF($T60>=AY$2,$AQ60/($T60-2009),0)+IF($U60>=AY$2,$AR60/($U60-2009),0)+IF($V60>=AY$2,$AS60/($V60-2009),0)+IF($W60>=AY$2,$AT60/($W60-2009),0)+IF($X60>=AY$2,$AU60/($X60-2009),0)+IF($Y60>=AY$2,$AV60/($Y60-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D60>=CE$2,$AA60/($D60-2009),0)+IF($E60>=CE$2,$AB60/($E60-2009),0)+IF($F60>=CE$2,$AC60/($F60-2009),0)+IF($G60>=CE$2,$AD60/($G60-2009),0)+IF($H60>=CE$2,$AE60/($H60-2009),0)+IF($I60>=CE$2,$AF60/($I60-2009),0)+IF($J60>=CE$2,$AG60/($J60-2009),0)+IF($K60>=CE$2,$AH60/($K60-2009),0)+IF($L60>=CE$2,$AI60/($L60-2009),0)+IF($M60>=CE$2,$AJ60/($M60-2009),0)+IF($N60>=CE$2,$AK60/($N60-2009),0)+IF($O60>=CE$2,$AL60/($O60-2009),0)+IF($P60>=CE$2,$AM60/($P60-2009),0)+IF($Q60>=CE$2,$AN60/($Q60-2009),0)+IF($R60>=CE$2,$AO60/($R60-2009),0)+IF($S60>=CE$2,$AP60/($S60-2009),0)+IF($T60>=CE$2,$AQ60/($T60-2009),0)+IF($U60>=CE$2,$AR60/($U60-2009),0)+IF($V60>=CE$2,$AS60/($V60-2009),0)+IF($W60>=CE$2,$AT60/($W60-2009),0)+IF($X60>=CE$2,$AU60/($X60-2009),0)+IF($Y60>=CE$2,$AV60/($Y60-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D60>=DK$2,$AA60/($D60-2009),0)+IF($E60>=DK$2,$AB60/($E60-2009),0)+IF($F60>=DK$2,$AC60/($F60-2009),0)+IF($G60>=DK$2,$AD60/($G60-2009),0)+IF($H60>=DK$2,$AE60/($H60-2009),0)+IF($I60>=DK$2,$AF60/($I60-2009),0)+IF($J60>=DK$2,$AG60/($J60-2009),0)+IF($K60>=DK$2,$AH60/($K60-2009),0)+IF($L60>=DK$2,$AI60/($L60-2009),0)+IF($M60>=DK$2,$AJ60/($M60-2009),0)+IF($N60>=DK$2,$AK60/($N60-2009),0)+IF($O60>=DK$2,$AL60/($O60-2009),0)+IF($P60>=DK$2,$AM60/($P60-2009),0)+IF($Q60>=DK$2,$AN60/($Q60-2009),0)+IF($R60>=DK$2,$AO60/($R60-2009),0)+IF($S60>=DK$2,$AP60/($S60-2009),0)+IF($T60>=DK$2,$AQ60/($T60-2009),0)+IF($U60>=DK$2,$AR60/($U60-2009),0)+IF($V60>=DK$2,$AS60/($V60-2009),0)+IF($W60>=DK$2,$AT60/($W60-2009),0)+IF($X60>=DK$2,$AU60/($X60-2009),0)+IF($Y60>=DK$2,$AV60/($Y60-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z560)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 29","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C62+Produktionsanlæg!D63","v":1945},{"$f":"E$3+$C62+Produktionsanlæg!E63","v":1955},{"$f":"F$3+$C62+Produktionsanlæg!F63","v":1965},{"$f":"G$3+$C62+Produktionsanlæg!G63","v":1975},{"$f":"H$3+$C62+Produktionsanlæg!H63","v":1985},{"$f":"I$3+$C62+Produktionsanlæg!I63","v":1995},{"$f":"J$3+$C62+Produktionsanlæg!J63","v":2005},{"$f":"K$3+$C62+Produktionsanlæg!K63","v":2015},{"$f":"L$3+$C62+Produktionsanlæg!L63","v":2022},{"$f":"M$3+$C62+Produktionsanlæg!M63","v":2027},{"$f":"N$3+$C62+Produktionsanlæg!N63","v":2032},{"$f":"O$3+$C62+Produktionsanlæg!O63","v":2037},{"$f":"P$3+$C62+Produktionsanlæg!P63","v":2040},{"$f":"Q$3+$C62+Produktionsanlæg!Q63","v":2041},{"$f":"R$3+$C62+Produktionsanlæg!R63","v":2042},{"$f":"S$3+$C62+Produktionsanlæg!S63","v":2043},{"$f":"T$3+$C62+Produktionsanlæg!T63","v":2044},{"$f":"U$3+$C62+Produktionsanlæg!U63","v":2045},{"$f":"V$3+$C62+Produktionsanlæg!V63","v":2046},{"$f":"W$3+$C62+Produktionsanlæg!W63","v":2047},{"$f":"X$3+$C62+Produktionsanlæg!X63","v":2048},{"$f":"Y$3+$C62+Produktionsanlæg!Y63","v":2049},{"$f":"SUM(Z63)","v":0},{"$f":"Produktionsanlæg!BU62","v":0},{"$f":"Produktionsanlæg!BV62","v":0},{"$f":"Produktionsanlæg!BW62","v":0},{"$f":"Produktionsanlæg!BX62","v":0},{"$f":"Produktionsanlæg!BY62","v":0},{"$f":"Produktionsanlæg!BZ62","v":0},{"$f":"Produktionsanlæg!CA62","v":0},{"$f":"Produktionsanlæg!CB62","v":0},{"$f":"Produktionsanlæg!CC62","v":0},{"$f":"Produktionsanlæg!CD62","v":0},{"$f":"Produktionsanlæg!CE62","v":0},{"$f":"Produktionsanlæg!CF62","v":0},{"$f":"Produktionsanlæg!CG62","v":0},{"$f":"Produktionsanlæg!CH62","v":0},{"$f":"Produktionsanlæg!CI62","v":0},{"$f":"Produktionsanlæg!CJ62","v":0},{"$f":"Produktionsanlæg!CK62","v":0},{"$f":"Produktionsanlæg!CL62","v":0},{"$f":"Produktionsanlæg!CM62","v":0},{"$f":"Produktionsanlæg!CN62","v":0},{"$f":"Produktionsanlæg!CO62","v":0},{"$f":"Produktionsanlæg!CP62","v":0},{"$f":"+SUM(AA62:AV62)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D62>=AY$2,$AA62/($D62-2009),0)+IF($E62>=AY$2,$AB62/($E62-2009),0)+IF($F62>=AY$2,$AC62/($F62-2009),0)+IF($G62>=AY$2,$AD62/($G62-2009),0)+IF($H62>=AY$2,$AE62/($H62-2009),0)+IF($I62>=AY$2,$AF62/($I62-2009),0)+IF($J62>=AY$2,$AG62/($J62-2009),0)+IF($K62>=AY$2,$AH62/($K62-2009),0)+IF($L62>=AY$2,$AI62/($L62-2009),0)+IF($M62>=AY$2,$AJ62/($M62-2009),0)+IF($N62>=AY$2,$AK62/($N62-2009),0)+IF($O62>=AY$2,$AL62/($O62-2009),0)+IF($P62>=AY$2,$AM62/($P62-2009),0)+IF($Q62>=AY$2,$AN62/($Q62-2009),0)+IF($R62>=AY$2,$AO62/($R62-2009),0)+IF($S62>=AY$2,$AP62/($S62-2009),0)+IF($T62>=AY$2,$AQ62/($T62-2009),0)+IF($U62>=AY$2,$AR62/($U62-2009),0)+IF($V62>=AY$2,$AS62/($V62-2009),0)+IF($W62>=AY$2,$AT62/($W62-2009),0)+IF($X62>=AY$2,$AU62/($X62-2009),0)+IF($Y62>=AY$2,$AV62/($Y62-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D62>=CE$2,$AA62/($D62-2009),0)+IF($E62>=CE$2,$AB62/($E62-2009),0)+IF($F62>=CE$2,$AC62/($F62-2009),0)+IF($G62>=CE$2,$AD62/($G62-2009),0)+IF($H62>=CE$2,$AE62/($H62-2009),0)+IF($I62>=CE$2,$AF62/($I62-2009),0)+IF($J62>=CE$2,$AG62/($J62-2009),0)+IF($K62>=CE$2,$AH62/($K62-2009),0)+IF($L62>=CE$2,$AI62/($L62-2009),0)+IF($M62>=CE$2,$AJ62/($M62-2009),0)+IF($N62>=CE$2,$AK62/($N62-2009),0)+IF($O62>=CE$2,$AL62/($O62-2009),0)+IF($P62>=CE$2,$AM62/($P62-2009),0)+IF($Q62>=CE$2,$AN62/($Q62-2009),0)+IF($R62>=CE$2,$AO62/($R62-2009),0)+IF($S62>=CE$2,$AP62/($S62-2009),0)+IF($T62>=CE$2,$AQ62/($T62-2009),0)+IF($U62>=CE$2,$AR62/($U62-2009),0)+IF($V62>=CE$2,$AS62/($V62-2009),0)+IF($W62>=CE$2,$AT62/($W62-2009),0)+IF($X62>=CE$2,$AU62/($X62-2009),0)+IF($Y62>=CE$2,$AV62/($Y62-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D62>=DK$2,$AA62/($D62-2009),0)+IF($E62>=DK$2,$AB62/($E62-2009),0)+IF($F62>=DK$2,$AC62/($F62-2009),0)+IF($G62>=DK$2,$AD62/($G62-2009),0)+IF($H62>=DK$2,$AE62/($H62-2009),0)+IF($I62>=DK$2,$AF62/($I62-2009),0)+IF($J62>=DK$2,$AG62/($J62-2009),0)+IF($K62>=DK$2,$AH62/($K62-2009),0)+IF($L62>=DK$2,$AI62/($L62-2009),0)+IF($M62>=DK$2,$AJ62/($M62-2009),0)+IF($N62>=DK$2,$AK62/($N62-2009),0)+IF($O62>=DK$2,$AL62/($O62-2009),0)+IF($P62>=DK$2,$AM62/($P62-2009),0)+IF($Q62>=DK$2,$AN62/($Q62-2009),0)+IF($R62>=DK$2,$AO62/($R62-2009),0)+IF($S62>=DK$2,$AP62/($S62-2009),0)+IF($T62>=DK$2,$AQ62/($T62-2009),0)+IF($U62>=DK$2,$AR62/($U62-2009),0)+IF($V62>=DK$2,$AS62/($V62-2009),0)+IF($W62>=DK$2,$AT62/($W62-2009),0)+IF($X62>=DK$2,$AU62/($X62-2009),0)+IF($Y62>=DK$2,$AV62/($Y62-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z562)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 30","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C64+Produktionsanlæg!D65","v":1945},{"$f":"E$3+$C64+Produktionsanlæg!E65","v":1955},{"$f":"F$3+$C64+Produktionsanlæg!F65","v":1965},{"$f":"G$3+$C64+Produktionsanlæg!G65","v":1975},{"$f":"H$3+$C64+Produktionsanlæg!H65","v":1985},{"$f":"I$3+$C64+Produktionsanlæg!I65","v":1995},{"$f":"J$3+$C64+Produktionsanlæg!J65","v":2005},{"$f":"K$3+$C64+Produktionsanlæg!K65","v":2015},{"$f":"L$3+$C64+Produktionsanlæg!L65","v":2022},{"$f":"M$3+$C64+Produktionsanlæg!M65","v":2027},{"$f":"N$3+$C64+Produktionsanlæg!N65","v":2032},{"$f":"O$3+$C64+Produktionsanlæg!O65","v":2037},{"$f":"P$3+$C64+Produktionsanlæg!P65","v":2040},{"$f":"Q$3+$C64+Produktionsanlæg!Q65","v":2041},{"$f":"R$3+$C64+Produktionsanlæg!R65","v":2042},{"$f":"S$3+$C64+Produktionsanlæg!S65","v":2043},{"$f":"T$3+$C64+Produktionsanlæg!T65","v":2044},{"$f":"U$3+$C64+Produktionsanlæg!U65","v":2045},{"$f":"V$3+$C64+Produktionsanlæg!V65","v":2046},{"$f":"W$3+$C64+Produktionsanlæg!W65","v":2047},{"$f":"X$3+$C64+Produktionsanlæg!X65","v":2048},{"$f":"Y$3+$C64+Produktionsanlæg!Y65","v":2049},{"$f":"SUM(Z65)","v":0},{"$f":"Produktionsanlæg!BU64","v":0},{"$f":"Produktionsanlæg!BV64","v":0},{"$f":"Produktionsanlæg!BW64","v":0},{"$f":"Produktionsanlæg!BX64","v":0},{"$f":"Produktionsanlæg!BY64","v":0},{"$f":"Produktionsanlæg!BZ64","v":0},{"$f":"Produktionsanlæg!CA64","v":0},{"$f":"Produktionsanlæg!CB64","v":0},{"$f":"Produktionsanlæg!CC64","v":0},{"$f":"Produktionsanlæg!CD64","v":0},{"$f":"Produktionsanlæg!CE64","v":0},{"$f":"Produktionsanlæg!CF64","v":0},{"$f":"Produktionsanlæg!CG64","v":0},{"$f":"Produktionsanlæg!CH64","v":0},{"$f":"Produktionsanlæg!CI64","v":0},{"$f":"Produktionsanlæg!CJ64","v":0},{"$f":"Produktionsanlæg!CK64","v":0},{"$f":"Produktionsanlæg!CL64","v":0},{"$f":"Produktionsanlæg!CM64","v":0},{"$f":"Produktionsanlæg!CN64","v":0},{"$f":"Produktionsanlæg!CO64","v":0},{"$f":"Produktionsanlæg!CP64","v":0},{"$f":"+SUM(AA64:AV64)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D64>=AY$2,$AA64/($D64-2009),0)+IF($E64>=AY$2,$AB64/($E64-2009),0)+IF($F64>=AY$2,$AC64/($F64-2009),0)+IF($G64>=AY$2,$AD64/($G64-2009),0)+IF($H64>=AY$2,$AE64/($H64-2009),0)+IF($I64>=AY$2,$AF64/($I64-2009),0)+IF($J64>=AY$2,$AG64/($J64-2009),0)+IF($K64>=AY$2,$AH64/($K64-2009),0)+IF($L64>=AY$2,$AI64/($L64-2009),0)+IF($M64>=AY$2,$AJ64/($M64-2009),0)+IF($N64>=AY$2,$AK64/($N64-2009),0)+IF($O64>=AY$2,$AL64/($O64-2009),0)+IF($P64>=AY$2,$AM64/($P64-2009),0)+IF($Q64>=AY$2,$AN64/($Q64-2009),0)+IF($R64>=AY$2,$AO64/($R64-2009),0)+IF($S64>=AY$2,$AP64/($S64-2009),0)+IF($T64>=AY$2,$AQ64/($T64-2009),0)+IF($U64>=AY$2,$AR64/($U64-2009),0)+IF($V64>=AY$2,$AS64/($V64-2009),0)+IF($W64>=AY$2,$AT64/($W64-2009),0)+IF($X64>=AY$2,$AU64/($X64-2009),0)+IF($Y64>=AY$2,$AV64/($Y64-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D64>=CE$2,$AA64/($D64-2009),0)+IF($E64>=CE$2,$AB64/($E64-2009),0)+IF($F64>=CE$2,$AC64/($F64-2009),0)+IF($G64>=CE$2,$AD64/($G64-2009),0)+IF($H64>=CE$2,$AE64/($H64-2009),0)+IF($I64>=CE$2,$AF64/($I64-2009),0)+IF($J64>=CE$2,$AG64/($J64-2009),0)+IF($K64>=CE$2,$AH64/($K64-2009),0)+IF($L64>=CE$2,$AI64/($L64-2009),0)+IF($M64>=CE$2,$AJ64/($M64-2009),0)+IF($N64>=CE$2,$AK64/($N64-2009),0)+IF($O64>=CE$2,$AL64/($O64-2009),0)+IF($P64>=CE$2,$AM64/($P64-2009),0)+IF($Q64>=CE$2,$AN64/($Q64-2009),0)+IF($R64>=CE$2,$AO64/($R64-2009),0)+IF($S64>=CE$2,$AP64/($S64-2009),0)+IF($T64>=CE$2,$AQ64/($T64-2009),0)+IF($U64>=CE$2,$AR64/($U64-2009),0)+IF($V64>=CE$2,$AS64/($V64-2009),0)+IF($W64>=CE$2,$AT64/($W64-2009),0)+IF($X64>=CE$2,$AU64/($X64-2009),0)+IF($Y64>=CE$2,$AV64/($Y64-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D64>=DK$2,$AA64/($D64-2009),0)+IF($E64>=DK$2,$AB64/($E64-2009),0)+IF($F64>=DK$2,$AC64/($F64-2009),0)+IF($G64>=DK$2,$AD64/($G64-2009),0)+IF($H64>=DK$2,$AE64/($H64-2009),0)+IF($I64>=DK$2,$AF64/($I64-2009),0)+IF($J64>=DK$2,$AG64/($J64-2009),0)+IF($K64>=DK$2,$AH64/($K64-2009),0)+IF($L64>=DK$2,$AI64/($L64-2009),0)+IF($M64>=DK$2,$AJ64/($M64-2009),0)+IF($N64>=DK$2,$AK64/($N64-2009),0)+IF($O64>=DK$2,$AL64/($O64-2009),0)+IF($P64>=DK$2,$AM64/($P64-2009),0)+IF($Q64>=DK$2,$AN64/($Q64-2009),0)+IF($R64>=DK$2,$AO64/($R64-2009),0)+IF($S64>=DK$2,$AP64/($S64-2009),0)+IF($T64>=DK$2,$AQ64/($T64-2009),0)+IF($U64>=DK$2,$AR64/($U64-2009),0)+IF($V64>=DK$2,$AS64/($V64-2009),0)+IF($W64>=DK$2,$AT64/($W64-2009),0)+IF($X64>=DK$2,$AU64/($X64-2009),0)+IF($Y64>=DK$2,$AV64/($Y64-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z564)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 31","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C66+Produktionsanlæg!D67","v":1945},{"$f":"E$3+$C66+Produktionsanlæg!E67","v":1955},{"$f":"F$3+$C66+Produktionsanlæg!F67","v":1965},{"$f":"G$3+$C66+Produktionsanlæg!G67","v":1975},{"$f":"H$3+$C66+Produktionsanlæg!H67","v":1985},{"$f":"I$3+$C66+Produktionsanlæg!I67","v":1995},{"$f":"J$3+$C66+Produktionsanlæg!J67","v":2005},{"$f":"K$3+$C66+Produktionsanlæg!K67","v":2015},{"$f":"L$3+$C66+Produktionsanlæg!L67","v":2022},{"$f":"M$3+$C66+Produktionsanlæg!M67","v":2027},{"$f":"N$3+$C66+Produktionsanlæg!N67","v":2032},{"$f":"O$3+$C66+Produktionsanlæg!O67","v":2037},{"$f":"P$3+$C66+Produktionsanlæg!P67","v":2040},{"$f":"Q$3+$C66+Produktionsanlæg!Q67","v":2041},{"$f":"R$3+$C66+Produktionsanlæg!R67","v":2042},{"$f":"S$3+$C66+Produktionsanlæg!S67","v":2043},{"$f":"T$3+$C66+Produktionsanlæg!T67","v":2044},{"$f":"U$3+$C66+Produktionsanlæg!U67","v":2045},{"$f":"V$3+$C66+Produktionsanlæg!V67","v":2046},{"$f":"W$3+$C66+Produktionsanlæg!W67","v":2047},{"$f":"X$3+$C66+Produktionsanlæg!X67","v":2048},{"$f":"Y$3+$C66+Produktionsanlæg!Y67","v":2049},{"$f":"SUM(Z67)","v":0},{"$f":"Produktionsanlæg!BU66","v":0},{"$f":"Produktionsanlæg!BV66","v":0},{"$f":"Produktionsanlæg!BW66","v":0},{"$f":"Produktionsanlæg!BX66","v":0},{"$f":"Produktionsanlæg!BY66","v":0},{"$f":"Produktionsanlæg!BZ66","v":0},{"$f":"Produktionsanlæg!CA66","v":0},{"$f":"Produktionsanlæg!CB66","v":0},{"$f":"Produktionsanlæg!CC66","v":0},{"$f":"Produktionsanlæg!CD66","v":0},{"$f":"Produktionsanlæg!CE66","v":0},{"$f":"Produktionsanlæg!CF66","v":0},{"$f":"Produktionsanlæg!CG66","v":0},{"$f":"Produktionsanlæg!CH66","v":0},{"$f":"Produktionsanlæg!CI66","v":0},{"$f":"Produktionsanlæg!CJ66","v":0},{"$f":"Produktionsanlæg!CK66","v":0},{"$f":"Produktionsanlæg!CL66","v":0},{"$f":"Produktionsanlæg!CM66","v":0},{"$f":"Produktionsanlæg!CN66","v":0},{"$f":"Produktionsanlæg!CO66","v":0},{"$f":"Produktionsanlæg!CP66","v":0},{"$f":"+SUM(AA66:AV66)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D66>=AY$2,$AA66/($D66-2009),0)+IF($E66>=AY$2,$AB66/($E66-2009),0)+IF($F66>=AY$2,$AC66/($F66-2009),0)+IF($G66>=AY$2,$AD66/($G66-2009),0)+IF($H66>=AY$2,$AE66/($H66-2009),0)+IF($I66>=AY$2,$AF66/($I66-2009),0)+IF($J66>=AY$2,$AG66/($J66-2009),0)+IF($K66>=AY$2,$AH66/($K66-2009),0)+IF($L66>=AY$2,$AI66/($L66-2009),0)+IF($M66>=AY$2,$AJ66/($M66-2009),0)+IF($N66>=AY$2,$AK66/($N66-2009),0)+IF($O66>=AY$2,$AL66/($O66-2009),0)+IF($P66>=AY$2,$AM66/($P66-2009),0)+IF($Q66>=AY$2,$AN66/($Q66-2009),0)+IF($R66>=AY$2,$AO66/($R66-2009),0)+IF($S66>=AY$2,$AP66/($S66-2009),0)+IF($T66>=AY$2,$AQ66/($T66-2009),0)+IF($U66>=AY$2,$AR66/($U66-2009),0)+IF($V66>=AY$2,$AS66/($V66-2009),0)+IF($W66>=AY$2,$AT66/($W66-2009),0)+IF($X66>=AY$2,$AU66/($X66-2009),0)+IF($Y66>=AY$2,$AV66/($Y66-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D66>=CE$2,$AA66/($D66-2009),0)+IF($E66>=CE$2,$AB66/($E66-2009),0)+IF($F66>=CE$2,$AC66/($F66-2009),0)+IF($G66>=CE$2,$AD66/($G66-2009),0)+IF($H66>=CE$2,$AE66/($H66-2009),0)+IF($I66>=CE$2,$AF66/($I66-2009),0)+IF($J66>=CE$2,$AG66/($J66-2009),0)+IF($K66>=CE$2,$AH66/($K66-2009),0)+IF($L66>=CE$2,$AI66/($L66-2009),0)+IF($M66>=CE$2,$AJ66/($M66-2009),0)+IF($N66>=CE$2,$AK66/($N66-2009),0)+IF($O66>=CE$2,$AL66/($O66-2009),0)+IF($P66>=CE$2,$AM66/($P66-2009),0)+IF($Q66>=CE$2,$AN66/($Q66-2009),0)+IF($R66>=CE$2,$AO66/($R66-2009),0)+IF($S66>=CE$2,$AP66/($S66-2009),0)+IF($T66>=CE$2,$AQ66/($T66-2009),0)+IF($U66>=CE$2,$AR66/($U66-2009),0)+IF($V66>=CE$2,$AS66/($V66-2009),0)+IF($W66>=CE$2,$AT66/($W66-2009),0)+IF($X66>=CE$2,$AU66/($X66-2009),0)+IF($Y66>=CE$2,$AV66/($Y66-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D66>=DK$2,$AA66/($D66-2009),0)+IF($E66>=DK$2,$AB66/($E66-2009),0)+IF($F66>=DK$2,$AC66/($F66-2009),0)+IF($G66>=DK$2,$AD66/($G66-2009),0)+IF($H66>=DK$2,$AE66/($H66-2009),0)+IF($I66>=DK$2,$AF66/($I66-2009),0)+IF($J66>=DK$2,$AG66/($J66-2009),0)+IF($K66>=DK$2,$AH66/($K66-2009),0)+IF($L66>=DK$2,$AI66/($L66-2009),0)+IF($M66>=DK$2,$AJ66/($M66-2009),0)+IF($N66>=DK$2,$AK66/($N66-2009),0)+IF($O66>=DK$2,$AL66/($O66-2009),0)+IF($P66>=DK$2,$AM66/($P66-2009),0)+IF($Q66>=DK$2,$AN66/($Q66-2009),0)+IF($R66>=DK$2,$AO66/($R66-2009),0)+IF($S66>=DK$2,$AP66/($S66-2009),0)+IF($T66>=DK$2,$AQ66/($T66-2009),0)+IF($U66>=DK$2,$AR66/($U66-2009),0)+IF($V66>=DK$2,$AS66/($V66-2009),0)+IF($W66>=DK$2,$AT66/($W66-2009),0)+IF($X66>=DK$2,$AU66/($X66-2009),0)+IF($Y66>=DK$2,$AV66/($Y66-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z566)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 32","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C68+Produktionsanlæg!D69","v":1945},{"$f":"E$3+$C68+Produktionsanlæg!E69","v":1955},{"$f":"F$3+$C68+Produktionsanlæg!F69","v":1965},{"$f":"G$3+$C68+Produktionsanlæg!G69","v":1975},{"$f":"H$3+$C68+Produktionsanlæg!H69","v":1985},{"$f":"I$3+$C68+Produktionsanlæg!I69","v":1995},{"$f":"J$3+$C68+Produktionsanlæg!J69","v":2005},{"$f":"K$3+$C68+Produktionsanlæg!K69","v":2015},{"$f":"L$3+$C68+Produktionsanlæg!L69","v":2022},{"$f":"M$3+$C68+Produktionsanlæg!M69","v":2027},{"$f":"N$3+$C68+Produktionsanlæg!N69","v":2032},{"$f":"O$3+$C68+Produktionsanlæg!O69","v":2037},{"$f":"P$3+$C68+Produktionsanlæg!P69","v":2040},{"$f":"Q$3+$C68+Produktionsanlæg!Q69","v":2041},{"$f":"R$3+$C68+Produktionsanlæg!R69","v":2042},{"$f":"S$3+$C68+Produktionsanlæg!S69","v":2043},{"$f":"T$3+$C68+Produktionsanlæg!T69","v":2044},{"$f":"U$3+$C68+Produktionsanlæg!U69","v":2045},{"$f":"V$3+$C68+Produktionsanlæg!V69","v":2046},{"$f":"W$3+$C68+Produktionsanlæg!W69","v":2047},{"$f":"X$3+$C68+Produktionsanlæg!X69","v":2048},{"$f":"Y$3+$C68+Produktionsanlæg!Y69","v":2049},{"$f":"SUM(Z69)","v":0},{"$f":"Produktionsanlæg!BU68","v":0},{"$f":"Produktionsanlæg!BV68","v":0},{"$f":"Produktionsanlæg!BW68","v":0},{"$f":"Produktionsanlæg!BX68","v":0},{"$f":"Produktionsanlæg!BY68","v":0},{"$f":"Produktionsanlæg!BZ68","v":0},{"$f":"Produktionsanlæg!CA68","v":0},{"$f":"Produktionsanlæg!CB68","v":0},{"$f":"Produktionsanlæg!CC68","v":0},{"$f":"Produktionsanlæg!CD68","v":0},{"$f":"Produktionsanlæg!CE68","v":0},{"$f":"Produktionsanlæg!CF68","v":0},{"$f":"Produktionsanlæg!CG68","v":0},{"$f":"Produktionsanlæg!CH68","v":0},{"$f":"Produktionsanlæg!CI68","v":0},{"$f":"Produktionsanlæg!CJ68","v":0},{"$f":"Produktionsanlæg!CK68","v":0},{"$f":"Produktionsanlæg!CL68","v":0},{"$f":"Produktionsanlæg!CM68","v":0},{"$f":"Produktionsanlæg!CN68","v":0},{"$f":"Produktionsanlæg!CO68","v":0},{"$f":"Produktionsanlæg!CP68","v":0},{"$f":"+SUM(AA68:AV68)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D68>=AY$2,$AA68/($D68-2009),0)+IF($E68>=AY$2,$AB68/($E68-2009),0)+IF($F68>=AY$2,$AC68/($F68-2009),0)+IF($G68>=AY$2,$AD68/($G68-2009),0)+IF($H68>=AY$2,$AE68/($H68-2009),0)+IF($I68>=AY$2,$AF68/($I68-2009),0)+IF($J68>=AY$2,$AG68/($J68-2009),0)+IF($K68>=AY$2,$AH68/($K68-2009),0)+IF($L68>=AY$2,$AI68/($L68-2009),0)+IF($M68>=AY$2,$AJ68/($M68-2009),0)+IF($N68>=AY$2,$AK68/($N68-2009),0)+IF($O68>=AY$2,$AL68/($O68-2009),0)+IF($P68>=AY$2,$AM68/($P68-2009),0)+IF($Q68>=AY$2,$AN68/($Q68-2009),0)+IF($R68>=AY$2,$AO68/($R68-2009),0)+IF($S68>=AY$2,$AP68/($S68-2009),0)+IF($T68>=AY$2,$AQ68/($T68-2009),0)+IF($U68>=AY$2,$AR68/($U68-2009),0)+IF($V68>=AY$2,$AS68/($V68-2009),0)+IF($W68>=AY$2,$AT68/($W68-2009),0)+IF($X68>=AY$2,$AU68/($X68-2009),0)+IF($Y68>=AY$2,$AV68/($Y68-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D68>=CE$2,$AA68/($D68-2009),0)+IF($E68>=CE$2,$AB68/($E68-2009),0)+IF($F68>=CE$2,$AC68/($F68-2009),0)+IF($G68>=CE$2,$AD68/($G68-2009),0)+IF($H68>=CE$2,$AE68/($H68-2009),0)+IF($I68>=CE$2,$AF68/($I68-2009),0)+IF($J68>=CE$2,$AG68/($J68-2009),0)+IF($K68>=CE$2,$AH68/($K68-2009),0)+IF($L68>=CE$2,$AI68/($L68-2009),0)+IF($M68>=CE$2,$AJ68/($M68-2009),0)+IF($N68>=CE$2,$AK68/($N68-2009),0)+IF($O68>=CE$2,$AL68/($O68-2009),0)+IF($P68>=CE$2,$AM68/($P68-2009),0)+IF($Q68>=CE$2,$AN68/($Q68-2009),0)+IF($R68>=CE$2,$AO68/($R68-2009),0)+IF($S68>=CE$2,$AP68/($S68-2009),0)+IF($T68>=CE$2,$AQ68/($T68-2009),0)+IF($U68>=CE$2,$AR68/($U68-2009),0)+IF($V68>=CE$2,$AS68/($V68-2009),0)+IF($W68>=CE$2,$AT68/($W68-2009),0)+IF($X68>=CE$2,$AU68/($X68-2009),0)+IF($Y68>=CE$2,$AV68/($Y68-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D68>=DK$2,$AA68/($D68-2009),0)+IF($E68>=DK$2,$AB68/($E68-2009),0)+IF($F68>=DK$2,$AC68/($F68-2009),0)+IF($G68>=DK$2,$AD68/($G68-2009),0)+IF($H68>=DK$2,$AE68/($H68-2009),0)+IF($I68>=DK$2,$AF68/($I68-2009),0)+IF($J68>=DK$2,$AG68/($J68-2009),0)+IF($K68>=DK$2,$AH68/($K68-2009),0)+IF($L68>=DK$2,$AI68/($L68-2009),0)+IF($M68>=DK$2,$AJ68/($M68-2009),0)+IF($N68>=DK$2,$AK68/($N68-2009),0)+IF($O68>=DK$2,$AL68/($O68-2009),0)+IF($P68>=DK$2,$AM68/($P68-2009),0)+IF($Q68>=DK$2,$AN68/($Q68-2009),0)+IF($R68>=DK$2,$AO68/($R68-2009),0)+IF($S68>=DK$2,$AP68/($S68-2009),0)+IF($T68>=DK$2,$AQ68/($T68-2009),0)+IF($U68>=DK$2,$AR68/($U68-2009),0)+IF($V68>=DK$2,$AS68/($V68-2009),0)+IF($W68>=DK$2,$AT68/($W68-2009),0)+IF($X68>=DK$2,$AU68/($X68-2009),0)+IF($Y68>=DK$2,$AV68/($Y68-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z568)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 33","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C70+Produktionsanlæg!D71","v":1945},{"$f":"E$3+$C70+Produktionsanlæg!E71","v":1955},{"$f":"F$3+$C70+Produktionsanlæg!F71","v":1965},{"$f":"G$3+$C70+Produktionsanlæg!G71","v":1975},{"$f":"H$3+$C70+Produktionsanlæg!H71","v":1985},{"$f":"I$3+$C70+Produktionsanlæg!I71","v":1995},{"$f":"J$3+$C70+Produktionsanlæg!J71","v":2005},{"$f":"K$3+$C70+Produktionsanlæg!K71","v":2015},{"$f":"L$3+$C70+Produktionsanlæg!L71","v":2022},{"$f":"M$3+$C70+Produktionsanlæg!M71","v":2027},{"$f":"N$3+$C70+Produktionsanlæg!N71","v":2032},{"$f":"O$3+$C70+Produktionsanlæg!O71","v":2037},{"$f":"P$3+$C70+Produktionsanlæg!P71","v":2040},{"$f":"Q$3+$C70+Produktionsanlæg!Q71","v":2041},{"$f":"R$3+$C70+Produktionsanlæg!R71","v":2042},{"$f":"S$3+$C70+Produktionsanlæg!S71","v":2043},{"$f":"T$3+$C70+Produktionsanlæg!T71","v":2044},{"$f":"U$3+$C70+Produktionsanlæg!U71","v":2045},{"$f":"V$3+$C70+Produktionsanlæg!V71","v":2046},{"$f":"W$3+$C70+Produktionsanlæg!W71","v":2047},{"$f":"X$3+$C70+Produktionsanlæg!X71","v":2048},{"$f":"Y$3+$C70+Produktionsanlæg!Y71","v":2049},{"$f":"SUM(Z71)","v":0},{"$f":"Produktionsanlæg!BU70","v":0},{"$f":"Produktionsanlæg!BV70","v":0},{"$f":"Produktionsanlæg!BW70","v":0},{"$f":"Produktionsanlæg!BX70","v":0},{"$f":"Produktionsanlæg!BY70","v":0},{"$f":"Produktionsanlæg!BZ70","v":0},{"$f":"Produktionsanlæg!CA70","v":0},{"$f":"Produktionsanlæg!CB70","v":0},{"$f":"Produktionsanlæg!CC70","v":0},{"$f":"Produktionsanlæg!CD70","v":0},{"$f":"Produktionsanlæg!CE70","v":0},{"$f":"Produktionsanlæg!CF70","v":0},{"$f":"Produktionsanlæg!CG70","v":0},{"$f":"Produktionsanlæg!CH70","v":0},{"$f":"Produktionsanlæg!CI70","v":0},{"$f":"Produktionsanlæg!CJ70","v":0},{"$f":"Produktionsanlæg!CK70","v":0},{"$f":"Produktionsanlæg!CL70","v":0},{"$f":"Produktionsanlæg!CM70","v":0},{"$f":"Produktionsanlæg!CN70","v":0},{"$f":"Produktionsanlæg!CO70","v":0},{"$f":"Produktionsanlæg!CP70","v":0},{"$f":"+SUM(AA70:AV70)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D70>=AY$2,$AA70/($D70-2009),0)+IF($E70>=AY$2,$AB70/($E70-2009),0)+IF($F70>=AY$2,$AC70/($F70-2009),0)+IF($G70>=AY$2,$AD70/($G70-2009),0)+IF($H70>=AY$2,$AE70/($H70-2009),0)+IF($I70>=AY$2,$AF70/($I70-2009),0)+IF($J70>=AY$2,$AG70/($J70-2009),0)+IF($K70>=AY$2,$AH70/($K70-2009),0)+IF($L70>=AY$2,$AI70/($L70-2009),0)+IF($M70>=AY$2,$AJ70/($M70-2009),0)+IF($N70>=AY$2,$AK70/($N70-2009),0)+IF($O70>=AY$2,$AL70/($O70-2009),0)+IF($P70>=AY$2,$AM70/($P70-2009),0)+IF($Q70>=AY$2,$AN70/($Q70-2009),0)+IF($R70>=AY$2,$AO70/($R70-2009),0)+IF($S70>=AY$2,$AP70/($S70-2009),0)+IF($T70>=AY$2,$AQ70/($T70-2009),0)+IF($U70>=AY$2,$AR70/($U70-2009),0)+IF($V70>=AY$2,$AS70/($V70-2009),0)+IF($W70>=AY$2,$AT70/($W70-2009),0)+IF($X70>=AY$2,$AU70/($X70-2009),0)+IF($Y70>=AY$2,$AV70/($Y70-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D70>=CE$2,$AA70/($D70-2009),0)+IF($E70>=CE$2,$AB70/($E70-2009),0)+IF($F70>=CE$2,$AC70/($F70-2009),0)+IF($G70>=CE$2,$AD70/($G70-2009),0)+IF($H70>=CE$2,$AE70/($H70-2009),0)+IF($I70>=CE$2,$AF70/($I70-2009),0)+IF($J70>=CE$2,$AG70/($J70-2009),0)+IF($K70>=CE$2,$AH70/($K70-2009),0)+IF($L70>=CE$2,$AI70/($L70-2009),0)+IF($M70>=CE$2,$AJ70/($M70-2009),0)+IF($N70>=CE$2,$AK70/($N70-2009),0)+IF($O70>=CE$2,$AL70/($O70-2009),0)+IF($P70>=CE$2,$AM70/($P70-2009),0)+IF($Q70>=CE$2,$AN70/($Q70-2009),0)+IF($R70>=CE$2,$AO70/($R70-2009),0)+IF($S70>=CE$2,$AP70/($S70-2009),0)+IF($T70>=CE$2,$AQ70/($T70-2009),0)+IF($U70>=CE$2,$AR70/($U70-2009),0)+IF($V70>=CE$2,$AS70/($V70-2009),0)+IF($W70>=CE$2,$AT70/($W70-2009),0)+IF($X70>=CE$2,$AU70/($X70-2009),0)+IF($Y70>=CE$2,$AV70/($Y70-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D70>=DK$2,$AA70/($D70-2009),0)+IF($E70>=DK$2,$AB70/($E70-2009),0)+IF($F70>=DK$2,$AC70/($F70-2009),0)+IF($G70>=DK$2,$AD70/($G70-2009),0)+IF($H70>=DK$2,$AE70/($H70-2009),0)+IF($I70>=DK$2,$AF70/($I70-2009),0)+IF($J70>=DK$2,$AG70/($J70-2009),0)+IF($K70>=DK$2,$AH70/($K70-2009),0)+IF($L70>=DK$2,$AI70/($L70-2009),0)+IF($M70>=DK$2,$AJ70/($M70-2009),0)+IF($N70>=DK$2,$AK70/($N70-2009),0)+IF($O70>=DK$2,$AL70/($O70-2009),0)+IF($P70>=DK$2,$AM70/($P70-2009),0)+IF($Q70>=DK$2,$AN70/($Q70-2009),0)+IF($R70>=DK$2,$AO70/($R70-2009),0)+IF($S70>=DK$2,$AP70/($S70-2009),0)+IF($T70>=DK$2,$AQ70/($T70-2009),0)+IF($U70>=DK$2,$AR70/($U70-2009),0)+IF($V70>=DK$2,$AS70/($V70-2009),0)+IF($W70>=DK$2,$AT70/($W70-2009),0)+IF($X70>=DK$2,$AU70/($X70-2009),0)+IF($Y70>=DK$2,$AV70/($Y70-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z570)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 34","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C72+Produktionsanlæg!D73","v":1945},{"$f":"E$3+$C72+Produktionsanlæg!E73","v":1955},{"$f":"F$3+$C72+Produktionsanlæg!F73","v":1965},{"$f":"G$3+$C72+Produktionsanlæg!G73","v":1975},{"$f":"H$3+$C72+Produktionsanlæg!H73","v":1985},{"$f":"I$3+$C72+Produktionsanlæg!I73","v":1995},{"$f":"J$3+$C72+Produktionsanlæg!J73","v":2005},{"$f":"K$3+$C72+Produktionsanlæg!K73","v":2015},{"$f":"L$3+$C72+Produktionsanlæg!L73","v":2022},{"$f":"M$3+$C72+Produktionsanlæg!M73","v":2027},{"$f":"N$3+$C72+Produktionsanlæg!N73","v":2032},{"$f":"O$3+$C72+Produktionsanlæg!O73","v":2037},{"$f":"P$3+$C72+Produktionsanlæg!P73","v":2040},{"$f":"Q$3+$C72+Produktionsanlæg!Q73","v":2041},{"$f":"R$3+$C72+Produktionsanlæg!R73","v":2042},{"$f":"S$3+$C72+Produktionsanlæg!S73","v":2043},{"$f":"T$3+$C72+Produktionsanlæg!T73","v":2044},{"$f":"U$3+$C72+Produktionsanlæg!U73","v":2045},{"$f":"V$3+$C72+Produktionsanlæg!V73","v":2046},{"$f":"W$3+$C72+Produktionsanlæg!W73","v":2047},{"$f":"X$3+$C72+Produktionsanlæg!X73","v":2048},{"$f":"Y$3+$C72+Produktionsanlæg!Y73","v":2049},{"$f":"SUM(Z73)","v":0},{"$f":"Produktionsanlæg!BU72","v":0},{"$f":"Produktionsanlæg!BV72","v":0},{"$f":"Produktionsanlæg!BW72","v":0},{"$f":"Produktionsanlæg!BX72","v":0},{"$f":"Produktionsanlæg!BY72","v":0},{"$f":"Produktionsanlæg!BZ72","v":0},{"$f":"Produktionsanlæg!CA72","v":0},{"$f":"Produktionsanlæg!CB72","v":0},{"$f":"Produktionsanlæg!CC72","v":0},{"$f":"Produktionsanlæg!CD72","v":0},{"$f":"Produktionsanlæg!CE72","v":0},{"$f":"Produktionsanlæg!CF72","v":0},{"$f":"Produktionsanlæg!CG72","v":0},{"$f":"Produktionsanlæg!CH72","v":0},{"$f":"Produktionsanlæg!CI72","v":0},{"$f":"Produktionsanlæg!CJ72","v":0},{"$f":"Produktionsanlæg!CK72","v":0},{"$f":"Produktionsanlæg!CL72","v":0},{"$f":"Produktionsanlæg!CM72","v":0},{"$f":"Produktionsanlæg!CN72","v":0},{"$f":"Produktionsanlæg!CO72","v":0},{"$f":"Produktionsanlæg!CP72","v":0},{"$f":"+SUM(AA72:AV72)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D72>=AY$2,$AA72/($D72-2009),0)+IF($E72>=AY$2,$AB72/($E72-2009),0)+IF($F72>=AY$2,$AC72/($F72-2009),0)+IF($G72>=AY$2,$AD72/($G72-2009),0)+IF($H72>=AY$2,$AE72/($H72-2009),0)+IF($I72>=AY$2,$AF72/($I72-2009),0)+IF($J72>=AY$2,$AG72/($J72-2009),0)+IF($K72>=AY$2,$AH72/($K72-2009),0)+IF($L72>=AY$2,$AI72/($L72-2009),0)+IF($M72>=AY$2,$AJ72/($M72-2009),0)+IF($N72>=AY$2,$AK72/($N72-2009),0)+IF($O72>=AY$2,$AL72/($O72-2009),0)+IF($P72>=AY$2,$AM72/($P72-2009),0)+IF($Q72>=AY$2,$AN72/($Q72-2009),0)+IF($R72>=AY$2,$AO72/($R72-2009),0)+IF($S72>=AY$2,$AP72/($S72-2009),0)+IF($T72>=AY$2,$AQ72/($T72-2009),0)+IF($U72>=AY$2,$AR72/($U72-2009),0)+IF($V72>=AY$2,$AS72/($V72-2009),0)+IF($W72>=AY$2,$AT72/($W72-2009),0)+IF($X72>=AY$2,$AU72/($X72-2009),0)+IF($Y72>=AY$2,$AV72/($Y72-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D72>=CE$2,$AA72/($D72-2009),0)+IF($E72>=CE$2,$AB72/($E72-2009),0)+IF($F72>=CE$2,$AC72/($F72-2009),0)+IF($G72>=CE$2,$AD72/($G72-2009),0)+IF($H72>=CE$2,$AE72/($H72-2009),0)+IF($I72>=CE$2,$AF72/($I72-2009),0)+IF($J72>=CE$2,$AG72/($J72-2009),0)+IF($K72>=CE$2,$AH72/($K72-2009),0)+IF($L72>=CE$2,$AI72/($L72-2009),0)+IF($M72>=CE$2,$AJ72/($M72-2009),0)+IF($N72>=CE$2,$AK72/($N72-2009),0)+IF($O72>=CE$2,$AL72/($O72-2009),0)+IF($P72>=CE$2,$AM72/($P72-2009),0)+IF($Q72>=CE$2,$AN72/($Q72-2009),0)+IF($R72>=CE$2,$AO72/($R72-2009),0)+IF($S72>=CE$2,$AP72/($S72-2009),0)+IF($T72>=CE$2,$AQ72/($T72-2009),0)+IF($U72>=CE$2,$AR72/($U72-2009),0)+IF($V72>=CE$2,$AS72/($V72-2009),0)+IF($W72>=CE$2,$AT72/($W72-2009),0)+IF($X72>=CE$2,$AU72/($X72-2009),0)+IF($Y72>=CE$2,$AV72/($Y72-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D72>=DK$2,$AA72/($D72-2009),0)+IF($E72>=DK$2,$AB72/($E72-2009),0)+IF($F72>=DK$2,$AC72/($F72-2009),0)+IF($G72>=DK$2,$AD72/($G72-2009),0)+IF($H72>=DK$2,$AE72/($H72-2009),0)+IF($I72>=DK$2,$AF72/($I72-2009),0)+IF($J72>=DK$2,$AG72/($J72-2009),0)+IF($K72>=DK$2,$AH72/($K72-2009),0)+IF($L72>=DK$2,$AI72/($L72-2009),0)+IF($M72>=DK$2,$AJ72/($M72-2009),0)+IF($N72>=DK$2,$AK72/($N72-2009),0)+IF($O72>=DK$2,$AL72/($O72-2009),0)+IF($P72>=DK$2,$AM72/($P72-2009),0)+IF($Q72>=DK$2,$AN72/($Q72-2009),0)+IF($R72>=DK$2,$AO72/($R72-2009),0)+IF($S72>=DK$2,$AP72/($S72-2009),0)+IF($T72>=DK$2,$AQ72/($T72-2009),0)+IF($U72>=DK$2,$AR72/($U72-2009),0)+IF($V72>=DK$2,$AS72/($V72-2009),0)+IF($W72>=DK$2,$AT72/($W72-2009),0)+IF($X72>=DK$2,$AU72/($X72-2009),0)+IF($Y72>=DK$2,$AV72/($Y72-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z572)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 35","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C74+Produktionsanlæg!D75","v":1945},{"$f":"E$3+$C74+Produktionsanlæg!E75","v":1955},{"$f":"F$3+$C74+Produktionsanlæg!F75","v":1965},{"$f":"G$3+$C74+Produktionsanlæg!G75","v":1975},{"$f":"H$3+$C74+Produktionsanlæg!H75","v":1985},{"$f":"I$3+$C74+Produktionsanlæg!I75","v":1995},{"$f":"J$3+$C74+Produktionsanlæg!J75","v":2005},{"$f":"K$3+$C74+Produktionsanlæg!K75","v":2015},{"$f":"L$3+$C74+Produktionsanlæg!L75","v":2022},{"$f":"M$3+$C74+Produktionsanlæg!M75","v":2027},{"$f":"N$3+$C74+Produktionsanlæg!N75","v":2032},{"$f":"O$3+$C74+Produktionsanlæg!O75","v":2037},{"$f":"P$3+$C74+Produktionsanlæg!P75","v":2040},{"$f":"Q$3+$C74+Produktionsanlæg!Q75","v":2041},{"$f":"R$3+$C74+Produktionsanlæg!R75","v":2042},{"$f":"S$3+$C74+Produktionsanlæg!S75","v":2043},{"$f":"T$3+$C74+Produktionsanlæg!T75","v":2044},{"$f":"U$3+$C74+Produktionsanlæg!U75","v":2045},{"$f":"V$3+$C74+Produktionsanlæg!V75","v":2046},{"$f":"W$3+$C74+Produktionsanlæg!W75","v":2047},{"$f":"X$3+$C74+Produktionsanlæg!X75","v":2048},{"$f":"Y$3+$C74+Produktionsanlæg!Y75","v":2049},{"$f":"SUM(Z75)","v":0},{"$f":"Produktionsanlæg!BU74","v":0},{"$f":"Produktionsanlæg!BV74","v":0},{"$f":"Produktionsanlæg!BW74","v":0},{"$f":"Produktionsanlæg!BX74","v":0},{"$f":"Produktionsanlæg!BY74","v":0},{"$f":"Produktionsanlæg!BZ74","v":0},{"$f":"Produktionsanlæg!CA74","v":0},{"$f":"Produktionsanlæg!CB74","v":0},{"$f":"Produktionsanlæg!CC74","v":0},{"$f":"Produktionsanlæg!CD74","v":0},{"$f":"Produktionsanlæg!CE74","v":0},{"$f":"Produktionsanlæg!CF74","v":0},{"$f":"Produktionsanlæg!CG74","v":0},{"$f":"Produktionsanlæg!CH74","v":0},{"$f":"Produktionsanlæg!CI74","v":0},{"$f":"Produktionsanlæg!CJ74","v":0},{"$f":"Produktionsanlæg!CK74","v":0},{"$f":"Produktionsanlæg!CL74","v":0},{"$f":"Produktionsanlæg!CM74","v":0},{"$f":"Produktionsanlæg!CN74","v":0},{"$f":"Produktionsanlæg!CO74","v":0},{"$f":"Produktionsanlæg!CP74","v":0},{"$f":"+SUM(AA74:AV74)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D74>=AY$2,$AA74/($D74-2009),0)+IF($E74>=AY$2,$AB74/($E74-2009),0)+IF($F74>=AY$2,$AC74/($F74-2009),0)+IF($G74>=AY$2,$AD74/($G74-2009),0)+IF($H74>=AY$2,$AE74/($H74-2009),0)+IF($I74>=AY$2,$AF74/($I74-2009),0)+IF($J74>=AY$2,$AG74/($J74-2009),0)+IF($K74>=AY$2,$AH74/($K74-2009),0)+IF($L74>=AY$2,$AI74/($L74-2009),0)+IF($M74>=AY$2,$AJ74/($M74-2009),0)+IF($N74>=AY$2,$AK74/($N74-2009),0)+IF($O74>=AY$2,$AL74/($O74-2009),0)+IF($P74>=AY$2,$AM74/($P74-2009),0)+IF($Q74>=AY$2,$AN74/($Q74-2009),0)+IF($R74>=AY$2,$AO74/($R74-2009),0)+IF($S74>=AY$2,$AP74/($S74-2009),0)+IF($T74>=AY$2,$AQ74/($T74-2009),0)+IF($U74>=AY$2,$AR74/($U74-2009),0)+IF($V74>=AY$2,$AS74/($V74-2009),0)+IF($W74>=AY$2,$AT74/($W74-2009),0)+IF($X74>=AY$2,$AU74/($X74-2009),0)+IF($Y74>=AY$2,$AV74/($Y74-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D74>=CE$2,$AA74/($D74-2009),0)+IF($E74>=CE$2,$AB74/($E74-2009),0)+IF($F74>=CE$2,$AC74/($F74-2009),0)+IF($G74>=CE$2,$AD74/($G74-2009),0)+IF($H74>=CE$2,$AE74/($H74-2009),0)+IF($I74>=CE$2,$AF74/($I74-2009),0)+IF($J74>=CE$2,$AG74/($J74-2009),0)+IF($K74>=CE$2,$AH74/($K74-2009),0)+IF($L74>=CE$2,$AI74/($L74-2009),0)+IF($M74>=CE$2,$AJ74/($M74-2009),0)+IF($N74>=CE$2,$AK74/($N74-2009),0)+IF($O74>=CE$2,$AL74/($O74-2009),0)+IF($P74>=CE$2,$AM74/($P74-2009),0)+IF($Q74>=CE$2,$AN74/($Q74-2009),0)+IF($R74>=CE$2,$AO74/($R74-2009),0)+IF($S74>=CE$2,$AP74/($S74-2009),0)+IF($T74>=CE$2,$AQ74/($T74-2009),0)+IF($U74>=CE$2,$AR74/($U74-2009),0)+IF($V74>=CE$2,$AS74/($V74-2009),0)+IF($W74>=CE$2,$AT74/($W74-2009),0)+IF($X74>=CE$2,$AU74/($X74-2009),0)+IF($Y74>=CE$2,$AV74/($Y74-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D74>=DK$2,$AA74/($D74-2009),0)+IF($E74>=DK$2,$AB74/($E74-2009),0)+IF($F74>=DK$2,$AC74/($F74-2009),0)+IF($G74>=DK$2,$AD74/($G74-2009),0)+IF($H74>=DK$2,$AE74/($H74-2009),0)+IF($I74>=DK$2,$AF74/($I74-2009),0)+IF($J74>=DK$2,$AG74/($J74-2009),0)+IF($K74>=DK$2,$AH74/($K74-2009),0)+IF($L74>=DK$2,$AI74/($L74-2009),0)+IF($M74>=DK$2,$AJ74/($M74-2009),0)+IF($N74>=DK$2,$AK74/($N74-2009),0)+IF($O74>=DK$2,$AL74/($O74-2009),0)+IF($P74>=DK$2,$AM74/($P74-2009),0)+IF($Q74>=DK$2,$AN74/($Q74-2009),0)+IF($R74>=DK$2,$AO74/($R74-2009),0)+IF($S74>=DK$2,$AP74/($S74-2009),0)+IF($T74>=DK$2,$AQ74/($T74-2009),0)+IF($U74>=DK$2,$AR74/($U74-2009),0)+IF($V74>=DK$2,$AS74/($V74-2009),0)+IF($W74>=DK$2,$AT74/($W74-2009),0)+IF($X74>=DK$2,$AU74/($X74-2009),0)+IF($Y74>=DK$2,$AV74/($Y74-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z574)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 36","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C76+Produktionsanlæg!D77","v":1945},{"$f":"E$3+$C76+Produktionsanlæg!E77","v":1955},{"$f":"F$3+$C76+Produktionsanlæg!F77","v":1965},{"$f":"G$3+$C76+Produktionsanlæg!G77","v":1975},{"$f":"H$3+$C76+Produktionsanlæg!H77","v":1985},{"$f":"I$3+$C76+Produktionsanlæg!I77","v":1995},{"$f":"J$3+$C76+Produktionsanlæg!J77","v":2005},{"$f":"K$3+$C76+Produktionsanlæg!K77","v":2015},{"$f":"L$3+$C76+Produktionsanlæg!L77","v":2022},{"$f":"M$3+$C76+Produktionsanlæg!M77","v":2027},{"$f":"N$3+$C76+Produktionsanlæg!N77","v":2032},{"$f":"O$3+$C76+Produktionsanlæg!O77","v":2037},{"$f":"P$3+$C76+Produktionsanlæg!P77","v":2040},{"$f":"Q$3+$C76+Produktionsanlæg!Q77","v":2041},{"$f":"R$3+$C76+Produktionsanlæg!R77","v":2042},{"$f":"S$3+$C76+Produktionsanlæg!S77","v":2043},{"$f":"T$3+$C76+Produktionsanlæg!T77","v":2044},{"$f":"U$3+$C76+Produktionsanlæg!U77","v":2045},{"$f":"V$3+$C76+Produktionsanlæg!V77","v":2046},{"$f":"W$3+$C76+Produktionsanlæg!W77","v":2047},{"$f":"X$3+$C76+Produktionsanlæg!X77","v":2048},{"$f":"Y$3+$C76+Produktionsanlæg!Y77","v":2049},{"$f":"SUM(Z77)","v":0},{"$f":"Produktionsanlæg!BU76","v":0},{"$f":"Produktionsanlæg!BV76","v":0},{"$f":"Produktionsanlæg!BW76","v":0},{"$f":"Produktionsanlæg!BX76","v":0},{"$f":"Produktionsanlæg!BY76","v":0},{"$f":"Produktionsanlæg!BZ76","v":0},{"$f":"Produktionsanlæg!CA76","v":0},{"$f":"Produktionsanlæg!CB76","v":0},{"$f":"Produktionsanlæg!CC76","v":0},{"$f":"Produktionsanlæg!CD76","v":0},{"$f":"Produktionsanlæg!CE76","v":0},{"$f":"Produktionsanlæg!CF76","v":0},{"$f":"Produktionsanlæg!CG76","v":0},{"$f":"Produktionsanlæg!CH76","v":0},{"$f":"Produktionsanlæg!CI76","v":0},{"$f":"Produktionsanlæg!CJ76","v":0},{"$f":"Produktionsanlæg!CK76","v":0},{"$f":"Produktionsanlæg!CL76","v":0},{"$f":"Produktionsanlæg!CM76","v":0},{"$f":"Produktionsanlæg!CN76","v":0},{"$f":"Produktionsanlæg!CO76","v":0},{"$f":"Produktionsanlæg!CP76","v":0},{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D76>=AY$2,$AA76/($D76-2009),0)+IF($E76>=AY$2,$AB76/($E76-2009),0)+IF($F76>=AY$2,$AC76/($F76-2009),0)+IF($G76>=AY$2,$AD76/($G76-2009),0)+IF($H76>=AY$2,$AE76/($H76-2009),0)+IF($I76>=AY$2,$AF76/($I76-2009),0)+IF($J76>=AY$2,$AG76/($J76-2009),0)+IF($K76>=AY$2,$AH76/($K76-2009),0)+IF($L76>=AY$2,$AI76/($L76-2009),0)+IF($M76>=AY$2,$AJ76/($M76-2009),0)+IF($N76>=AY$2,$AK76/($N76-2009),0)+IF($O76>=AY$2,$AL76/($O76-2009),0)+IF($P76>=AY$2,$AM76/($P76-2009),0)+IF($Q76>=AY$2,$AN76/($Q76-2009),0)+IF($R76>=AY$2,$AO76/($R76-2009),0)+IF($S76>=AY$2,$AP76/($S76-2009),0)+IF($T76>=AY$2,$AQ76/($T76-2009),0)+IF($U76>=AY$2,$AR76/($U76-2009),0)+IF($V76>=AY$2,$AS76/($V76-2009),0)+IF($W76>=AY$2,$AT76/($W76-2009),0)+IF($X76>=AY$2,$AU76/($X76-2009),0)+IF($Y76>=AY$2,$AV76/($Y76-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D76>=CE$2,$AA76/($D76-2009),0)+IF($E76>=CE$2,$AB76/($E76-2009),0)+IF($F76>=CE$2,$AC76/($F76-2009),0)+IF($G76>=CE$2,$AD76/($G76-2009),0)+IF($H76>=CE$2,$AE76/($H76-2009),0)+IF($I76>=CE$2,$AF76/($I76-2009),0)+IF($J76>=CE$2,$AG76/($J76-2009),0)+IF($K76>=CE$2,$AH76/($K76-2009),0)+IF($L76>=CE$2,$AI76/($L76-2009),0)+IF($M76>=CE$2,$AJ76/($M76-2009),0)+IF($N76>=CE$2,$AK76/($N76-2009),0)+IF($O76>=CE$2,$AL76/($O76-2009),0)+IF($P76>=CE$2,$AM76/($P76-2009),0)+IF($Q76>=CE$2,$AN76/($Q76-2009),0)+IF($R76>=CE$2,$AO76/($R76-2009),0)+IF($S76>=CE$2,$AP76/($S76-2009),0)+IF($T76>=CE$2,$AQ76/($T76-2009),0)+IF($U76>=CE$2,$AR76/($U76-2009),0)+IF($V76>=CE$2,$AS76/($V76-2009),0)+IF($W76>=CE$2,$AT76/($W76-2009),0)+IF($X76>=CE$2,$AU76/($X76-2009),0)+IF($Y76>=CE$2,$AV76/($Y76-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D76>=DK$2,$AA76/($D76-2009),0)+IF($E76>=DK$2,$AB76/($E76-2009),0)+IF($F76>=DK$2,$AC76/($F76-2009),0)+IF($G76>=DK$2,$AD76/($G76-2009),0)+IF($H76>=DK$2,$AE76/($H76-2009),0)+IF($I76>=DK$2,$AF76/($I76-2009),0)+IF($J76>=DK$2,$AG76/($J76-2009),0)+IF($K76>=DK$2,$AH76/($K76-2009),0)+IF($L76>=DK$2,$AI76/($L76-2009),0)+IF($M76>=DK$2,$AJ76/($M76-2009),0)+IF($N76>=DK$2,$AK76/($N76-2009),0)+IF($O76>=DK$2,$AL76/($O76-2009),0)+IF($P76>=DK$2,$AM76/($P76-2009),0)+IF($Q76>=DK$2,$AN76/($Q76-2009),0)+IF($R76>=DK$2,$AO76/($R76-2009),0)+IF($S76>=DK$2,$AP76/($S76-2009),0)+IF($T76>=DK$2,$AQ76/($T76-2009),0)+IF($U76>=DK$2,$AR76/($U76-2009),0)+IF($V76>=DK$2,$AS76/($V76-2009),0)+IF($W76>=DK$2,$AT76/($W76-2009),0)+IF($X76>=DK$2,$AU76/($X76-2009),0)+IF($Y76>=DK$2,$AV76/($Y76-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z576)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 37","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C78+Produktionsanlæg!D79","v":1945},{"$f":"E$3+$C78+Produktionsanlæg!E79","v":1955},{"$f":"F$3+$C78+Produktionsanlæg!F79","v":1965},{"$f":"G$3+$C78+Produktionsanlæg!G79","v":1975},{"$f":"H$3+$C78+Produktionsanlæg!H79","v":1985},{"$f":"I$3+$C78+Produktionsanlæg!I79","v":1995},{"$f":"J$3+$C78+Produktionsanlæg!J79","v":2005},{"$f":"K$3+$C78+Produktionsanlæg!K79","v":2015},{"$f":"L$3+$C78+Produktionsanlæg!L79","v":2022},{"$f":"M$3+$C78+Produktionsanlæg!M79","v":2027},{"$f":"N$3+$C78+Produktionsanlæg!N79","v":2032},{"$f":"O$3+$C78+Produktionsanlæg!O79","v":2037},{"$f":"P$3+$C78+Produktionsanlæg!P79","v":2040},{"$f":"Q$3+$C78+Produktionsanlæg!Q79","v":2041},{"$f":"R$3+$C78+Produktionsanlæg!R79","v":2042},{"$f":"S$3+$C78+Produktionsanlæg!S79","v":2043},{"$f":"T$3+$C78+Produktionsanlæg!T79","v":2044},{"$f":"U$3+$C78+Produktionsanlæg!U79","v":2045},{"$f":"V$3+$C78+Produktionsanlæg!V79","v":2046},{"$f":"W$3+$C78+Produktionsanlæg!W79","v":2047},{"$f":"X$3+$C78+Produktionsanlæg!X79","v":2048},{"$f":"Y$3+$C78+Produktionsanlæg!Y79","v":2049},{"$f":"SUM(Z79)","v":0},{"$f":"Produktionsanlæg!BU78","v":0},{"$f":"Produktionsanlæg!BV78","v":0},{"$f":"Produktionsanlæg!BW78","v":0},{"$f":"Produktionsanlæg!BX78","v":0},{"$f":"Produktionsanlæg!BY78","v":0},{"$f":"Produktionsanlæg!BZ78","v":0},{"$f":"Produktionsanlæg!CA78","v":0},{"$f":"Produktionsanlæg!CB78","v":0},{"$f":"Produktionsanlæg!CC78","v":0},{"$f":"Produktionsanlæg!CD78","v":0},{"$f":"Produktionsanlæg!CE78","v":0},{"$f":"Produktionsanlæg!CF78","v":0},{"$f":"Produktionsanlæg!CG78","v":0},{"$f":"Produktionsanlæg!CH78","v":0},{"$f":"Produktionsanlæg!CI78","v":0},{"$f":"Produktionsanlæg!CJ78","v":0},{"$f":"Produktionsanlæg!CK78","v":0},{"$f":"Produktionsanlæg!CL78","v":0},{"$f":"Produktionsanlæg!CM78","v":0},{"$f":"Produktionsanlæg!CN78","v":0},{"$f":"Produktionsanlæg!CO78","v":0},{"$f":"Produktionsanlæg!CP78","v":0},{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D78>=AY$2,$AA78/($D78-2009),0)+IF($E78>=AY$2,$AB78/($E78-2009),0)+IF($F78>=AY$2,$AC78/($F78-2009),0)+IF($G78>=AY$2,$AD78/($G78-2009),0)+IF($H78>=AY$2,$AE78/($H78-2009),0)+IF($I78>=AY$2,$AF78/($I78-2009),0)+IF($J78>=AY$2,$AG78/($J78-2009),0)+IF($K78>=AY$2,$AH78/($K78-2009),0)+IF($L78>=AY$2,$AI78/($L78-2009),0)+IF($M78>=AY$2,$AJ78/($M78-2009),0)+IF($N78>=AY$2,$AK78/($N78-2009),0)+IF($O78>=AY$2,$AL78/($O78-2009),0)+IF($P78>=AY$2,$AM78/($P78-2009),0)+IF($Q78>=AY$2,$AN78/($Q78-2009),0)+IF($R78>=AY$2,$AO78/($R78-2009),0)+IF($S78>=AY$2,$AP78/($S78-2009),0)+IF($T78>=AY$2,$AQ78/($T78-2009),0)+IF($U78>=AY$2,$AR78/($U78-2009),0)+IF($V78>=AY$2,$AS78/($V78-2009),0)+IF($W78>=AY$2,$AT78/($W78-2009),0)+IF($X78>=AY$2,$AU78/($X78-2009),0)+IF($Y78>=AY$2,$AV78/($Y78-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D78>=CE$2,$AA78/($D78-2009),0)+IF($E78>=CE$2,$AB78/($E78-2009),0)+IF($F78>=CE$2,$AC78/($F78-2009),0)+IF($G78>=CE$2,$AD78/($G78-2009),0)+IF($H78>=CE$2,$AE78/($H78-2009),0)+IF($I78>=CE$2,$AF78/($I78-2009),0)+IF($J78>=CE$2,$AG78/($J78-2009),0)+IF($K78>=CE$2,$AH78/($K78-2009),0)+IF($L78>=CE$2,$AI78/($L78-2009),0)+IF($M78>=CE$2,$AJ78/($M78-2009),0)+IF($N78>=CE$2,$AK78/($N78-2009),0)+IF($O78>=CE$2,$AL78/($O78-2009),0)+IF($P78>=CE$2,$AM78/($P78-2009),0)+IF($Q78>=CE$2,$AN78/($Q78-2009),0)+IF($R78>=CE$2,$AO78/($R78-2009),0)+IF($S78>=CE$2,$AP78/($S78-2009),0)+IF($T78>=CE$2,$AQ78/($T78-2009),0)+IF($U78>=CE$2,$AR78/($U78-2009),0)+IF($V78>=CE$2,$AS78/($V78-2009),0)+IF($W78>=CE$2,$AT78/($W78-2009),0)+IF($X78>=CE$2,$AU78/($X78-2009),0)+IF($Y78>=CE$2,$AV78/($Y78-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D78>=DK$2,$AA78/($D78-2009),0)+IF($E78>=DK$2,$AB78/($E78-2009),0)+IF($F78>=DK$2,$AC78/($F78-2009),0)+IF($G78>=DK$2,$AD78/($G78-2009),0)+IF($H78>=DK$2,$AE78/($H78-2009),0)+IF($I78>=DK$2,$AF78/($I78-2009),0)+IF($J78>=DK$2,$AG78/($J78-2009),0)+IF($K78>=DK$2,$AH78/($K78-2009),0)+IF($L78>=DK$2,$AI78/($L78-2009),0)+IF($M78>=DK$2,$AJ78/($M78-2009),0)+IF($N78>=DK$2,$AK78/($N78-2009),0)+IF($O78>=DK$2,$AL78/($O78-2009),0)+IF($P78>=DK$2,$AM78/($P78-2009),0)+IF($Q78>=DK$2,$AN78/($Q78-2009),0)+IF($R78>=DK$2,$AO78/($R78-2009),0)+IF($S78>=DK$2,$AP78/($S78-2009),0)+IF($T78>=DK$2,$AQ78/($T78-2009),0)+IF($U78>=DK$2,$AR78/($U78-2009),0)+IF($V78>=DK$2,$AS78/($V78-2009),0)+IF($W78>=DK$2,$AT78/($W78-2009),0)+IF($X78>=DK$2,$AU78/($X78-2009),0)+IF($Y78>=DK$2,$AV78/($Y78-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z578)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 38","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C80+Produktionsanlæg!D81","v":1945},{"$f":"E$3+$C80+Produktionsanlæg!E81","v":1955},{"$f":"F$3+$C80+Produktionsanlæg!F81","v":1965},{"$f":"G$3+$C80+Produktionsanlæg!G81","v":1975},{"$f":"H$3+$C80+Produktionsanlæg!H81","v":1985},{"$f":"I$3+$C80+Produktionsanlæg!I81","v":1995},{"$f":"J$3+$C80+Produktionsanlæg!J81","v":2005},{"$f":"K$3+$C80+Produktionsanlæg!K81","v":2015},{"$f":"L$3+$C80+Produktionsanlæg!L81","v":2022},{"$f":"M$3+$C80+Produktionsanlæg!M81","v":2027},{"$f":"N$3+$C80+Produktionsanlæg!N81","v":2032},{"$f":"O$3+$C80+Produktionsanlæg!O81","v":2037},{"$f":"P$3+$C80+Produktionsanlæg!P81","v":2040},{"$f":"Q$3+$C80+Produktionsanlæg!Q81","v":2041},{"$f":"R$3+$C80+Produktionsanlæg!R81","v":2042},{"$f":"S$3+$C80+Produktionsanlæg!S81","v":2043},{"$f":"T$3+$C80+Produktionsanlæg!T81","v":2044},{"$f":"U$3+$C80+Produktionsanlæg!U81","v":2045},{"$f":"V$3+$C80+Produktionsanlæg!V81","v":2046},{"$f":"W$3+$C80+Produktionsanlæg!W81","v":2047},{"$f":"X$3+$C80+Produktionsanlæg!X81","v":2048},{"$f":"Y$3+$C80+Produktionsanlæg!Y81","v":2049},{"$f":"SUM(Z81)","v":0},{"$f":"Produktionsanlæg!BU80","v":0},{"$f":"Produktionsanlæg!BV80","v":0},{"$f":"Produktionsanlæg!BW80","v":0},{"$f":"Produktionsanlæg!BX80","v":0},{"$f":"Produktionsanlæg!BY80","v":0},{"$f":"Produktionsanlæg!BZ80","v":0},{"$f":"Produktionsanlæg!CA80","v":0},{"$f":"Produktionsanlæg!CB80","v":0},{"$f":"Produktionsanlæg!CC80","v":0},{"$f":"Produktionsanlæg!CD80","v":0},{"$f":"Produktionsanlæg!CE80","v":0},{"$f":"Produktionsanlæg!CF80","v":0},{"$f":"Produktionsanlæg!CG80","v":0},{"$f":"Produktionsanlæg!CH80","v":0},{"$f":"Produktionsanlæg!CI80","v":0},{"$f":"Produktionsanlæg!CJ80","v":0},{"$f":"Produktionsanlæg!CK80","v":0},{"$f":"Produktionsanlæg!CL80","v":0},{"$f":"Produktionsanlæg!CM80","v":0},{"$f":"Produktionsanlæg!CN80","v":0},{"$f":"Produktionsanlæg!CO80","v":0},{"$f":"Produktionsanlæg!CP80","v":0},{"$f":"+SUM(AA80:AV80)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D80>=AY$2,$AA80/($D80-2009),0)+IF($E80>=AY$2,$AB80/($E80-2009),0)+IF($F80>=AY$2,$AC80/($F80-2009),0)+IF($G80>=AY$2,$AD80/($G80-2009),0)+IF($H80>=AY$2,$AE80/($H80-2009),0)+IF($I80>=AY$2,$AF80/($I80-2009),0)+IF($J80>=AY$2,$AG80/($J80-2009),0)+IF($K80>=AY$2,$AH80/($K80-2009),0)+IF($L80>=AY$2,$AI80/($L80-2009),0)+IF($M80>=AY$2,$AJ80/($M80-2009),0)+IF($N80>=AY$2,$AK80/($N80-2009),0)+IF($O80>=AY$2,$AL80/($O80-2009),0)+IF($P80>=AY$2,$AM80/($P80-2009),0)+IF($Q80>=AY$2,$AN80/($Q80-2009),0)+IF($R80>=AY$2,$AO80/($R80-2009),0)+IF($S80>=AY$2,$AP80/($S80-2009),0)+IF($T80>=AY$2,$AQ80/($T80-2009),0)+IF($U80>=AY$2,$AR80/($U80-2009),0)+IF($V80>=AY$2,$AS80/($V80-2009),0)+IF($W80>=AY$2,$AT80/($W80-2009),0)+IF($X80>=AY$2,$AU80/($X80-2009),0)+IF($Y80>=AY$2,$AV80/($Y80-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D80>=CE$2,$AA80/($D80-2009),0)+IF($E80>=CE$2,$AB80/($E80-2009),0)+IF($F80>=CE$2,$AC80/($F80-2009),0)+IF($G80>=CE$2,$AD80/($G80-2009),0)+IF($H80>=CE$2,$AE80/($H80-2009),0)+IF($I80>=CE$2,$AF80/($I80-2009),0)+IF($J80>=CE$2,$AG80/($J80-2009),0)+IF($K80>=CE$2,$AH80/($K80-2009),0)+IF($L80>=CE$2,$AI80/($L80-2009),0)+IF($M80>=CE$2,$AJ80/($M80-2009),0)+IF($N80>=CE$2,$AK80/($N80-2009),0)+IF($O80>=CE$2,$AL80/($O80-2009),0)+IF($P80>=CE$2,$AM80/($P80-2009),0)+IF($Q80>=CE$2,$AN80/($Q80-2009),0)+IF($R80>=CE$2,$AO80/($R80-2009),0)+IF($S80>=CE$2,$AP80/($S80-2009),0)+IF($T80>=CE$2,$AQ80/($T80-2009),0)+IF($U80>=CE$2,$AR80/($U80-2009),0)+IF($V80>=CE$2,$AS80/($V80-2009),0)+IF($W80>=CE$2,$AT80/($W80-2009),0)+IF($X80>=CE$2,$AU80/($X80-2009),0)+IF($Y80>=CE$2,$AV80/($Y80-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D80>=DK$2,$AA80/($D80-2009),0)+IF($E80>=DK$2,$AB80/($E80-2009),0)+IF($F80>=DK$2,$AC80/($F80-2009),0)+IF($G80>=DK$2,$AD80/($G80-2009),0)+IF($H80>=DK$2,$AE80/($H80-2009),0)+IF($I80>=DK$2,$AF80/($I80-2009),0)+IF($J80>=DK$2,$AG80/($J80-2009),0)+IF($K80>=DK$2,$AH80/($K80-2009),0)+IF($L80>=DK$2,$AI80/($L80-2009),0)+IF($M80>=DK$2,$AJ80/($M80-2009),0)+IF($N80>=DK$2,$AK80/($N80-2009),0)+IF($O80>=DK$2,$AL80/($O80-2009),0)+IF($P80>=DK$2,$AM80/($P80-2009),0)+IF($Q80>=DK$2,$AN80/($Q80-2009),0)+IF($R80>=DK$2,$AO80/($R80-2009),0)+IF($S80>=DK$2,$AP80/($S80-2009),0)+IF($T80>=DK$2,$AQ80/($T80-2009),0)+IF($U80>=DK$2,$AR80/($U80-2009),0)+IF($V80>=DK$2,$AS80/($V80-2009),0)+IF($W80>=DK$2,$AT80/($W80-2009),0)+IF($X80>=DK$2,$AU80/($X80-2009),0)+IF($Y80>=DK$2,$AV80/($Y80-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z580)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 39","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C82+Produktionsanlæg!D83","v":1945},{"$f":"E$3+$C82+Produktionsanlæg!E83","v":1955},{"$f":"F$3+$C82+Produktionsanlæg!F83","v":1965},{"$f":"G$3+$C82+Produktionsanlæg!G83","v":1975},{"$f":"H$3+$C82+Produktionsanlæg!H83","v":1985},{"$f":"I$3+$C82+Produktionsanlæg!I83","v":1995},{"$f":"J$3+$C82+Produktionsanlæg!J83","v":2005},{"$f":"K$3+$C82+Produktionsanlæg!K83","v":2015},{"$f":"L$3+$C82+Produktionsanlæg!L83","v":2022},{"$f":"M$3+$C82+Produktionsanlæg!M83","v":2027},{"$f":"N$3+$C82+Produktionsanlæg!N83","v":2032},{"$f":"O$3+$C82+Produktionsanlæg!O83","v":2037},{"$f":"P$3+$C82+Produktionsanlæg!P83","v":2040},{"$f":"Q$3+$C82+Produktionsanlæg!Q83","v":2041},{"$f":"R$3+$C82+Produktionsanlæg!R83","v":2042},{"$f":"S$3+$C82+Produktionsanlæg!S83","v":2043},{"$f":"T$3+$C82+Produktionsanlæg!T83","v":2044},{"$f":"U$3+$C82+Produktionsanlæg!U83","v":2045},{"$f":"V$3+$C82+Produktionsanlæg!V83","v":2046},{"$f":"W$3+$C82+Produktionsanlæg!W83","v":2047},{"$f":"X$3+$C82+Produktionsanlæg!X83","v":2048},{"$f":"Y$3+$C82+Produktionsanlæg!Y83","v":2049},{"$f":"SUM(Z83)","v":0},{"$f":"Produktionsanlæg!BU82","v":0},{"$f":"Produktionsanlæg!BV82","v":0},{"$f":"Produktionsanlæg!BW82","v":0},{"$f":"Produktionsanlæg!BX82","v":0},{"$f":"Produktionsanlæg!BY82","v":0},{"$f":"Produktionsanlæg!BZ82","v":0},{"$f":"Produktionsanlæg!CA82","v":0},{"$f":"Produktionsanlæg!CB82","v":0},{"$f":"Produktionsanlæg!CC82","v":0},{"$f":"Produktionsanlæg!CD82","v":0},{"$f":"Produktionsanlæg!CE82","v":0},{"$f":"Produktionsanlæg!CF82","v":0},{"$f":"Produktionsanlæg!CG82","v":0},{"$f":"Produktionsanlæg!CH82","v":0},{"$f":"Produktionsanlæg!CI82","v":0},{"$f":"Produktionsanlæg!CJ82","v":0},{"$f":"Produktionsanlæg!CK82","v":0},{"$f":"Produktionsanlæg!CL82","v":0},{"$f":"Produktionsanlæg!CM82","v":0},{"$f":"Produktionsanlæg!CN82","v":0},{"$f":"Produktionsanlæg!CO82","v":0},{"$f":"Produktionsanlæg!CP82","v":0},{"$f":"+SUM(AA82:AV82)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D82>=AY$2,$AA82/($D82-2009),0)+IF($E82>=AY$2,$AB82/($E82-2009),0)+IF($F82>=AY$2,$AC82/($F82-2009),0)+IF($G82>=AY$2,$AD82/($G82-2009),0)+IF($H82>=AY$2,$AE82/($H82-2009),0)+IF($I82>=AY$2,$AF82/($I82-2009),0)+IF($J82>=AY$2,$AG82/($J82-2009),0)+IF($K82>=AY$2,$AH82/($K82-2009),0)+IF($L82>=AY$2,$AI82/($L82-2009),0)+IF($M82>=AY$2,$AJ82/($M82-2009),0)+IF($N82>=AY$2,$AK82/($N82-2009),0)+IF($O82>=AY$2,$AL82/($O82-2009),0)+IF($P82>=AY$2,$AM82/($P82-2009),0)+IF($Q82>=AY$2,$AN82/($Q82-2009),0)+IF($R82>=AY$2,$AO82/($R82-2009),0)+IF($S82>=AY$2,$AP82/($S82-2009),0)+IF($T82>=AY$2,$AQ82/($T82-2009),0)+IF($U82>=AY$2,$AR82/($U82-2009),0)+IF($V82>=AY$2,$AS82/($V82-2009),0)+IF($W82>=AY$2,$AT82/($W82-2009),0)+IF($X82>=AY$2,$AU82/($X82-2009),0)+IF($Y82>=AY$2,$AV82/($Y82-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D82>=CE$2,$AA82/($D82-2009),0)+IF($E82>=CE$2,$AB82/($E82-2009),0)+IF($F82>=CE$2,$AC82/($F82-2009),0)+IF($G82>=CE$2,$AD82/($G82-2009),0)+IF($H82>=CE$2,$AE82/($H82-2009),0)+IF($I82>=CE$2,$AF82/($I82-2009),0)+IF($J82>=CE$2,$AG82/($J82-2009),0)+IF($K82>=CE$2,$AH82/($K82-2009),0)+IF($L82>=CE$2,$AI82/($L82-2009),0)+IF($M82>=CE$2,$AJ82/($M82-2009),0)+IF($N82>=CE$2,$AK82/($N82-2009),0)+IF($O82>=CE$2,$AL82/($O82-2009),0)+IF($P82>=CE$2,$AM82/($P82-2009),0)+IF($Q82>=CE$2,$AN82/($Q82-2009),0)+IF($R82>=CE$2,$AO82/($R82-2009),0)+IF($S82>=CE$2,$AP82/($S82-2009),0)+IF($T82>=CE$2,$AQ82/($T82-2009),0)+IF($U82>=CE$2,$AR82/($U82-2009),0)+IF($V82>=CE$2,$AS82/($V82-2009),0)+IF($W82>=CE$2,$AT82/($W82-2009),0)+IF($X82>=CE$2,$AU82/($X82-2009),0)+IF($Y82>=CE$2,$AV82/($Y82-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D82>=DK$2,$AA82/($D82-2009),0)+IF($E82>=DK$2,$AB82/($E82-2009),0)+IF($F82>=DK$2,$AC82/($F82-2009),0)+IF($G82>=DK$2,$AD82/($G82-2009),0)+IF($H82>=DK$2,$AE82/($H82-2009),0)+IF($I82>=DK$2,$AF82/($I82-2009),0)+IF($J82>=DK$2,$AG82/($J82-2009),0)+IF($K82>=DK$2,$AH82/($K82-2009),0)+IF($L82>=DK$2,$AI82/($L82-2009),0)+IF($M82>=DK$2,$AJ82/($M82-2009),0)+IF($N82>=DK$2,$AK82/($N82-2009),0)+IF($O82>=DK$2,$AL82/($O82-2009),0)+IF($P82>=DK$2,$AM82/($P82-2009),0)+IF($Q82>=DK$2,$AN82/($Q82-2009),0)+IF($R82>=DK$2,$AO82/($R82-2009),0)+IF($S82>=DK$2,$AP82/($S82-2009),0)+IF($T82>=DK$2,$AQ82/($T82-2009),0)+IF($U82>=DK$2,$AR82/($U82-2009),0)+IF($V82>=DK$2,$AS82/($V82-2009),0)+IF($W82>=DK$2,$AT82/($W82-2009),0)+IF($X82>=DK$2,$AU82/($X82-2009),0)+IF($Y82>=DK$2,$AV82/($Y82-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z582)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 40","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C84+Produktionsanlæg!D85","v":1945},{"$f":"E$3+$C84+Produktionsanlæg!E85","v":1955},{"$f":"F$3+$C84+Produktionsanlæg!F85","v":1965},{"$f":"G$3+$C84+Produktionsanlæg!G85","v":1975},{"$f":"H$3+$C84+Produktionsanlæg!H85","v":1985},{"$f":"I$3+$C84+Produktionsanlæg!I85","v":1995},{"$f":"J$3+$C84+Produktionsanlæg!J85","v":2005},{"$f":"K$3+$C84+Produktionsanlæg!K85","v":2015},{"$f":"L$3+$C84+Produktionsanlæg!L85","v":2022},{"$f":"M$3+$C84+Produktionsanlæg!M85","v":2027},{"$f":"N$3+$C84+Produktionsanlæg!N85","v":2032},{"$f":"O$3+$C84+Produktionsanlæg!O85","v":2037},{"$f":"P$3+$C84+Produktionsanlæg!P85","v":2040},{"$f":"Q$3+$C84+Produktionsanlæg!Q85","v":2041},{"$f":"R$3+$C84+Produktionsanlæg!R85","v":2042},{"$f":"S$3+$C84+Produktionsanlæg!S85","v":2043},{"$f":"T$3+$C84+Produktionsanlæg!T85","v":2044},{"$f":"U$3+$C84+Produktionsanlæg!U85","v":2045},{"$f":"V$3+$C84+Produktionsanlæg!V85","v":2046},{"$f":"W$3+$C84+Produktionsanlæg!W85","v":2047},{"$f":"X$3+$C84+Produktionsanlæg!X85","v":2048},{"$f":"Y$3+$C84+Produktionsanlæg!Y85","v":2049},{"$f":"SUM(Z85)","v":0},{"$f":"Produktionsanlæg!BU84","v":0},{"$f":"Produktionsanlæg!BV84","v":0},{"$f":"Produktionsanlæg!BW84","v":0},{"$f":"Produktionsanlæg!BX84","v":0},{"$f":"Produktionsanlæg!BY84","v":0},{"$f":"Produktionsanlæg!BZ84","v":0},{"$f":"Produktionsanlæg!CA84","v":0},{"$f":"Produktionsanlæg!CB84","v":0},{"$f":"Produktionsanlæg!CC84","v":0},{"$f":"Produktionsanlæg!CD84","v":0},{"$f":"Produktionsanlæg!CE84","v":0},{"$f":"Produktionsanlæg!CF84","v":0},{"$f":"Produktionsanlæg!CG84","v":0},{"$f":"Produktionsanlæg!CH84","v":0},{"$f":"Produktionsanlæg!CI84","v":0},{"$f":"Produktionsanlæg!CJ84","v":0},{"$f":"Produktionsanlæg!CK84","v":0},{"$f":"Produktionsanlæg!CL84","v":0},{"$f":"Produktionsanlæg!CM84","v":0},{"$f":"Produktionsanlæg!CN84","v":0},{"$f":"Produktionsanlæg!CO84","v":0},{"$f":"Produktionsanlæg!CP84","v":0},{"$f":"+SUM(AA84:AV84)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D84>=AY$2,$AA84/($D84-2009),0)+IF($E84>=AY$2,$AB84/($E84-2009),0)+IF($F84>=AY$2,$AC84/($F84-2009),0)+IF($G84>=AY$2,$AD84/($G84-2009),0)+IF($H84>=AY$2,$AE84/($H84-2009),0)+IF($I84>=AY$2,$AF84/($I84-2009),0)+IF($J84>=AY$2,$AG84/($J84-2009),0)+IF($K84>=AY$2,$AH84/($K84-2009),0)+IF($L84>=AY$2,$AI84/($L84-2009),0)+IF($M84>=AY$2,$AJ84/($M84-2009),0)+IF($N84>=AY$2,$AK84/($N84-2009),0)+IF($O84>=AY$2,$AL84/($O84-2009),0)+IF($P84>=AY$2,$AM84/($P84-2009),0)+IF($Q84>=AY$2,$AN84/($Q84-2009),0)+IF($R84>=AY$2,$AO84/($R84-2009),0)+IF($S84>=AY$2,$AP84/($S84-2009),0)+IF($T84>=AY$2,$AQ84/($T84-2009),0)+IF($U84>=AY$2,$AR84/($U84-2009),0)+IF($V84>=AY$2,$AS84/($V84-2009),0)+IF($W84>=AY$2,$AT84/($W84-2009),0)+IF($X84>=AY$2,$AU84/($X84-2009),0)+IF($Y84>=AY$2,$AV84/($Y84-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D84>=CE$2,$AA84/($D84-2009),0)+IF($E84>=CE$2,$AB84/($E84-2009),0)+IF($F84>=CE$2,$AC84/($F84-2009),0)+IF($G84>=CE$2,$AD84/($G84-2009),0)+IF($H84>=CE$2,$AE84/($H84-2009),0)+IF($I84>=CE$2,$AF84/($I84-2009),0)+IF($J84>=CE$2,$AG84/($J84-2009),0)+IF($K84>=CE$2,$AH84/($K84-2009),0)+IF($L84>=CE$2,$AI84/($L84-2009),0)+IF($M84>=CE$2,$AJ84/($M84-2009),0)+IF($N84>=CE$2,$AK84/($N84-2009),0)+IF($O84>=CE$2,$AL84/($O84-2009),0)+IF($P84>=CE$2,$AM84/($P84-2009),0)+IF($Q84>=CE$2,$AN84/($Q84-2009),0)+IF($R84>=CE$2,$AO84/($R84-2009),0)+IF($S84>=CE$2,$AP84/($S84-2009),0)+IF($T84>=CE$2,$AQ84/($T84-2009),0)+IF($U84>=CE$2,$AR84/($U84-2009),0)+IF($V84>=CE$2,$AS84/($V84-2009),0)+IF($W84>=CE$2,$AT84/($W84-2009),0)+IF($X84>=CE$2,$AU84/($X84-2009),0)+IF($Y84>=CE$2,$AV84/($Y84-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D84>=DK$2,$AA84/($D84-2009),0)+IF($E84>=DK$2,$AB84/($E84-2009),0)+IF($F84>=DK$2,$AC84/($F84-2009),0)+IF($G84>=DK$2,$AD84/($G84-2009),0)+IF($H84>=DK$2,$AE84/($H84-2009),0)+IF($I84>=DK$2,$AF84/($I84-2009),0)+IF($J84>=DK$2,$AG84/($J84-2009),0)+IF($K84>=DK$2,$AH84/($K84-2009),0)+IF($L84>=DK$2,$AI84/($L84-2009),0)+IF($M84>=DK$2,$AJ84/($M84-2009),0)+IF($N84>=DK$2,$AK84/($N84-2009),0)+IF($O84>=DK$2,$AL84/($O84-2009),0)+IF($P84>=DK$2,$AM84/($P84-2009),0)+IF($Q84>=DK$2,$AN84/($Q84-2009),0)+IF($R84>=DK$2,$AO84/($R84-2009),0)+IF($S84>=DK$2,$AP84/($S84-2009),0)+IF($T84>=DK$2,$AQ84/($T84-2009),0)+IF($U84>=DK$2,$AR84/($U84-2009),0)+IF($V84>=DK$2,$AS84/($V84-2009),0)+IF($W84>=DK$2,$AT84/($W84-2009),0)+IF($X84>=DK$2,$AU84/($X84-2009),0)+IF($Y84>=DK$2,$AV84/($Y84-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z584)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 41","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C86+Produktionsanlæg!D87","v":1945},{"$f":"E$3+$C86+Produktionsanlæg!E87","v":1955},{"$f":"F$3+$C86+Produktionsanlæg!F87","v":1965},{"$f":"G$3+$C86+Produktionsanlæg!G87","v":1975},{"$f":"H$3+$C86+Produktionsanlæg!H87","v":1985},{"$f":"I$3+$C86+Produktionsanlæg!I87","v":1995},{"$f":"J$3+$C86+Produktionsanlæg!J87","v":2005},{"$f":"K$3+$C86+Produktionsanlæg!K87","v":2015},{"$f":"L$3+$C86+Produktionsanlæg!L87","v":2022},{"$f":"M$3+$C86+Produktionsanlæg!M87","v":2027},{"$f":"N$3+$C86+Produktionsanlæg!N87","v":2032},{"$f":"O$3+$C86+Produktionsanlæg!O87","v":2037},{"$f":"P$3+$C86+Produktionsanlæg!P87","v":2040},{"$f":"Q$3+$C86+Produktionsanlæg!Q87","v":2041},{"$f":"R$3+$C86+Produktionsanlæg!R87","v":2042},{"$f":"S$3+$C86+Produktionsanlæg!S87","v":2043},{"$f":"T$3+$C86+Produktionsanlæg!T87","v":2044},{"$f":"U$3+$C86+Produktionsanlæg!U87","v":2045},{"$f":"V$3+$C86+Produktionsanlæg!V87","v":2046},{"$f":"W$3+$C86+Produktionsanlæg!W87","v":2047},{"$f":"X$3+$C86+Produktionsanlæg!X87","v":2048},{"$f":"Y$3+$C86+Produktionsanlæg!Y87","v":2049},{"$f":"SUM(Z87)","v":0},{"$f":"Produktionsanlæg!BU86","v":0},{"$f":"Produktionsanlæg!BV86","v":0},{"$f":"Produktionsanlæg!BW86","v":0},{"$f":"Produktionsanlæg!BX86","v":0},{"$f":"Produktionsanlæg!BY86","v":0},{"$f":"Produktionsanlæg!BZ86","v":0},{"$f":"Produktionsanlæg!CA86","v":0},{"$f":"Produktionsanlæg!CB86","v":0},{"$f":"Produktionsanlæg!CC86","v":0},{"$f":"Produktionsanlæg!CD86","v":0},{"$f":"Produktionsanlæg!CE86","v":0},{"$f":"Produktionsanlæg!CF86","v":0},{"$f":"Produktionsanlæg!CG86","v":0},{"$f":"Produktionsanlæg!CH86","v":0},{"$f":"Produktionsanlæg!CI86","v":0},{"$f":"Produktionsanlæg!CJ86","v":0},{"$f":"Produktionsanlæg!CK86","v":0},{"$f":"Produktionsanlæg!CL86","v":0},{"$f":"Produktionsanlæg!CM86","v":0},{"$f":"Produktionsanlæg!CN86","v":0},{"$f":"Produktionsanlæg!CO86","v":0},{"$f":"Produktionsanlæg!CP86","v":0},{"$f":"+SUM(AA86:AV86)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D86>=AY$2,$AA86/($D86-2009),0)+IF($E86>=AY$2,$AB86/($E86-2009),0)+IF($F86>=AY$2,$AC86/($F86-2009),0)+IF($G86>=AY$2,$AD86/($G86-2009),0)+IF($H86>=AY$2,$AE86/($H86-2009),0)+IF($I86>=AY$2,$AF86/($I86-2009),0)+IF($J86>=AY$2,$AG86/($J86-2009),0)+IF($K86>=AY$2,$AH86/($K86-2009),0)+IF($L86>=AY$2,$AI86/($L86-2009),0)+IF($M86>=AY$2,$AJ86/($M86-2009),0)+IF($N86>=AY$2,$AK86/($N86-2009),0)+IF($O86>=AY$2,$AL86/($O86-2009),0)+IF($P86>=AY$2,$AM86/($P86-2009),0)+IF($Q86>=AY$2,$AN86/($Q86-2009),0)+IF($R86>=AY$2,$AO86/($R86-2009),0)+IF($S86>=AY$2,$AP86/($S86-2009),0)+IF($T86>=AY$2,$AQ86/($T86-2009),0)+IF($U86>=AY$2,$AR86/($U86-2009),0)+IF($V86>=AY$2,$AS86/($V86-2009),0)+IF($W86>=AY$2,$AT86/($W86-2009),0)+IF($X86>=AY$2,$AU86/($X86-2009),0)+IF($Y86>=AY$2,$AV86/($Y86-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D86>=CE$2,$AA86/($D86-2009),0)+IF($E86>=CE$2,$AB86/($E86-2009),0)+IF($F86>=CE$2,$AC86/($F86-2009),0)+IF($G86>=CE$2,$AD86/($G86-2009),0)+IF($H86>=CE$2,$AE86/($H86-2009),0)+IF($I86>=CE$2,$AF86/($I86-2009),0)+IF($J86>=CE$2,$AG86/($J86-2009),0)+IF($K86>=CE$2,$AH86/($K86-2009),0)+IF($L86>=CE$2,$AI86/($L86-2009),0)+IF($M86>=CE$2,$AJ86/($M86-2009),0)+IF($N86>=CE$2,$AK86/($N86-2009),0)+IF($O86>=CE$2,$AL86/($O86-2009),0)+IF($P86>=CE$2,$AM86/($P86-2009),0)+IF($Q86>=CE$2,$AN86/($Q86-2009),0)+IF($R86>=CE$2,$AO86/($R86-2009),0)+IF($S86>=CE$2,$AP86/($S86-2009),0)+IF($T86>=CE$2,$AQ86/($T86-2009),0)+IF($U86>=CE$2,$AR86/($U86-2009),0)+IF($V86>=CE$2,$AS86/($V86-2009),0)+IF($W86>=CE$2,$AT86/($W86-2009),0)+IF($X86>=CE$2,$AU86/($X86-2009),0)+IF($Y86>=CE$2,$AV86/($Y86-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D86>=DK$2,$AA86/($D86-2009),0)+IF($E86>=DK$2,$AB86/($E86-2009),0)+IF($F86>=DK$2,$AC86/($F86-2009),0)+IF($G86>=DK$2,$AD86/($G86-2009),0)+IF($H86>=DK$2,$AE86/($H86-2009),0)+IF($I86>=DK$2,$AF86/($I86-2009),0)+IF($J86>=DK$2,$AG86/($J86-2009),0)+IF($K86>=DK$2,$AH86/($K86-2009),0)+IF($L86>=DK$2,$AI86/($L86-2009),0)+IF($M86>=DK$2,$AJ86/($M86-2009),0)+IF($N86>=DK$2,$AK86/($N86-2009),0)+IF($O86>=DK$2,$AL86/($O86-2009),0)+IF($P86>=DK$2,$AM86/($P86-2009),0)+IF($Q86>=DK$2,$AN86/($Q86-2009),0)+IF($R86>=DK$2,$AO86/($R86-2009),0)+IF($S86>=DK$2,$AP86/($S86-2009),0)+IF($T86>=DK$2,$AQ86/($T86-2009),0)+IF($U86>=DK$2,$AR86/($U86-2009),0)+IF($V86>=DK$2,$AS86/($V86-2009),0)+IF($W86>=DK$2,$AT86/($W86-2009),0)+IF($X86>=DK$2,$AU86/($X86-2009),0)+IF($Y86>=DK$2,$AV86/($Y86-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z586)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 42","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C88+Produktionsanlæg!D89","v":1945},{"$f":"E$3+$C88+Produktionsanlæg!E89","v":1955},{"$f":"F$3+$C88+Produktionsanlæg!F89","v":1965},{"$f":"G$3+$C88+Produktionsanlæg!G89","v":1975},{"$f":"H$3+$C88+Produktionsanlæg!H89","v":1985},{"$f":"I$3+$C88+Produktionsanlæg!I89","v":1995},{"$f":"J$3+$C88+Produktionsanlæg!J89","v":2005},{"$f":"K$3+$C88+Produktionsanlæg!K89","v":2015},{"$f":"L$3+$C88+Produktionsanlæg!L89","v":2022},{"$f":"M$3+$C88+Produktionsanlæg!M89","v":2027},{"$f":"N$3+$C88+Produktionsanlæg!N89","v":2032},{"$f":"O$3+$C88+Produktionsanlæg!O89","v":2037},{"$f":"P$3+$C88+Produktionsanlæg!P89","v":2040},{"$f":"Q$3+$C88+Produktionsanlæg!Q89","v":2041},{"$f":"R$3+$C88+Produktionsanlæg!R89","v":2042},{"$f":"S$3+$C88+Produktionsanlæg!S89","v":2043},{"$f":"T$3+$C88+Produktionsanlæg!T89","v":2044},{"$f":"U$3+$C88+Produktionsanlæg!U89","v":2045},{"$f":"V$3+$C88+Produktionsanlæg!V89","v":2046},{"$f":"W$3+$C88+Produktionsanlæg!W89","v":2047},{"$f":"X$3+$C88+Produktionsanlæg!X89","v":2048},{"$f":"Y$3+$C88+Produktionsanlæg!Y89","v":2049},{"$f":"SUM(Z89)","v":0},{"$f":"Produktionsanlæg!BU88","v":0},{"$f":"Produktionsanlæg!BV88","v":0},{"$f":"Produktionsanlæg!BW88","v":0},{"$f":"Produktionsanlæg!BX88","v":0},{"$f":"Produktionsanlæg!BY88","v":0},{"$f":"Produktionsanlæg!BZ88","v":0},{"$f":"Produktionsanlæg!CA88","v":0},{"$f":"Produktionsanlæg!CB88","v":0},{"$f":"Produktionsanlæg!CC88","v":0},{"$f":"Produktionsanlæg!CD88","v":0},{"$f":"Produktionsanlæg!CE88","v":0},{"$f":"Produktionsanlæg!CF88","v":0},{"$f":"Produktionsanlæg!CG88","v":0},{"$f":"Produktionsanlæg!CH88","v":0},{"$f":"Produktionsanlæg!CI88","v":0},{"$f":"Produktionsanlæg!CJ88","v":0},{"$f":"Produktionsanlæg!CK88","v":0},{"$f":"Produktionsanlæg!CL88","v":0},{"$f":"Produktionsanlæg!CM88","v":0},{"$f":"Produktionsanlæg!CN88","v":0},{"$f":"Produktionsanlæg!CO88","v":0},{"$f":"Produktionsanlæg!CP88","v":0},{"$f":"+SUM(AA88:AV88)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D88>=AY$2,$AA88/($D88-2009),0)+IF($E88>=AY$2,$AB88/($E88-2009),0)+IF($F88>=AY$2,$AC88/($F88-2009),0)+IF($G88>=AY$2,$AD88/($G88-2009),0)+IF($H88>=AY$2,$AE88/($H88-2009),0)+IF($I88>=AY$2,$AF88/($I88-2009),0)+IF($J88>=AY$2,$AG88/($J88-2009),0)+IF($K88>=AY$2,$AH88/($K88-2009),0)+IF($L88>=AY$2,$AI88/($L88-2009),0)+IF($M88>=AY$2,$AJ88/($M88-2009),0)+IF($N88>=AY$2,$AK88/($N88-2009),0)+IF($O88>=AY$2,$AL88/($O88-2009),0)+IF($P88>=AY$2,$AM88/($P88-2009),0)+IF($Q88>=AY$2,$AN88/($Q88-2009),0)+IF($R88>=AY$2,$AO88/($R88-2009),0)+IF($S88>=AY$2,$AP88/($S88-2009),0)+IF($T88>=AY$2,$AQ88/($T88-2009),0)+IF($U88>=AY$2,$AR88/($U88-2009),0)+IF($V88>=AY$2,$AS88/($V88-2009),0)+IF($W88>=AY$2,$AT88/($W88-2009),0)+IF($X88>=AY$2,$AU88/($X88-2009),0)+IF($Y88>=AY$2,$AV88/($Y88-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D88>=CE$2,$AA88/($D88-2009),0)+IF($E88>=CE$2,$AB88/($E88-2009),0)+IF($F88>=CE$2,$AC88/($F88-2009),0)+IF($G88>=CE$2,$AD88/($G88-2009),0)+IF($H88>=CE$2,$AE88/($H88-2009),0)+IF($I88>=CE$2,$AF88/($I88-2009),0)+IF($J88>=CE$2,$AG88/($J88-2009),0)+IF($K88>=CE$2,$AH88/($K88-2009),0)+IF($L88>=CE$2,$AI88/($L88-2009),0)+IF($M88>=CE$2,$AJ88/($M88-2009),0)+IF($N88>=CE$2,$AK88/($N88-2009),0)+IF($O88>=CE$2,$AL88/($O88-2009),0)+IF($P88>=CE$2,$AM88/($P88-2009),0)+IF($Q88>=CE$2,$AN88/($Q88-2009),0)+IF($R88>=CE$2,$AO88/($R88-2009),0)+IF($S88>=CE$2,$AP88/($S88-2009),0)+IF($T88>=CE$2,$AQ88/($T88-2009),0)+IF($U88>=CE$2,$AR88/($U88-2009),0)+IF($V88>=CE$2,$AS88/($V88-2009),0)+IF($W88>=CE$2,$AT88/($W88-2009),0)+IF($X88>=CE$2,$AU88/($X88-2009),0)+IF($Y88>=CE$2,$AV88/($Y88-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D88>=DK$2,$AA88/($D88-2009),0)+IF($E88>=DK$2,$AB88/($E88-2009),0)+IF($F88>=DK$2,$AC88/($F88-2009),0)+IF($G88>=DK$2,$AD88/($G88-2009),0)+IF($H88>=DK$2,$AE88/($H88-2009),0)+IF($I88>=DK$2,$AF88/($I88-2009),0)+IF($J88>=DK$2,$AG88/($J88-2009),0)+IF($K88>=DK$2,$AH88/($K88-2009),0)+IF($L88>=DK$2,$AI88/($L88-2009),0)+IF($M88>=DK$2,$AJ88/($M88-2009),0)+IF($N88>=DK$2,$AK88/($N88-2009),0)+IF($O88>=DK$2,$AL88/($O88-2009),0)+IF($P88>=DK$2,$AM88/($P88-2009),0)+IF($Q88>=DK$2,$AN88/($Q88-2009),0)+IF($R88>=DK$2,$AO88/($R88-2009),0)+IF($S88>=DK$2,$AP88/($S88-2009),0)+IF($T88>=DK$2,$AQ88/($T88-2009),0)+IF($U88>=DK$2,$AR88/($U88-2009),0)+IF($V88>=DK$2,$AS88/($V88-2009),0)+IF($W88>=DK$2,$AT88/($W88-2009),0)+IF($X88>=DK$2,$AU88/($X88-2009),0)+IF($Y88>=DK$2,$AV88/($Y88-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z588)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 43","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C90+Produktionsanlæg!D91","v":1945},{"$f":"E$3+$C90+Produktionsanlæg!E91","v":1955},{"$f":"F$3+$C90+Produktionsanlæg!F91","v":1965},{"$f":"G$3+$C90+Produktionsanlæg!G91","v":1975},{"$f":"H$3+$C90+Produktionsanlæg!H91","v":1985},{"$f":"I$3+$C90+Produktionsanlæg!I91","v":1995},{"$f":"J$3+$C90+Produktionsanlæg!J91","v":2005},{"$f":"K$3+$C90+Produktionsanlæg!K91","v":2015},{"$f":"L$3+$C90+Produktionsanlæg!L91","v":2022},{"$f":"M$3+$C90+Produktionsanlæg!M91","v":2027},{"$f":"N$3+$C90+Produktionsanlæg!N91","v":2032},{"$f":"O$3+$C90+Produktionsanlæg!O91","v":2037},{"$f":"P$3+$C90+Produktionsanlæg!P91","v":2040},{"$f":"Q$3+$C90+Produktionsanlæg!Q91","v":2041},{"$f":"R$3+$C90+Produktionsanlæg!R91","v":2042},{"$f":"S$3+$C90+Produktionsanlæg!S91","v":2043},{"$f":"T$3+$C90+Produktionsanlæg!T91","v":2044},{"$f":"U$3+$C90+Produktionsanlæg!U91","v":2045},{"$f":"V$3+$C90+Produktionsanlæg!V91","v":2046},{"$f":"W$3+$C90+Produktionsanlæg!W91","v":2047},{"$f":"X$3+$C90+Produktionsanlæg!X91","v":2048},{"$f":"Y$3+$C90+Produktionsanlæg!Y91","v":2049},{"$f":"SUM(Z91)","v":0},{"$f":"Produktionsanlæg!BU90","v":0},{"$f":"Produktionsanlæg!BV90","v":0},{"$f":"Produktionsanlæg!BW90","v":0},{"$f":"Produktionsanlæg!BX90","v":0},{"$f":"Produktionsanlæg!BY90","v":0},{"$f":"Produktionsanlæg!BZ90","v":0},{"$f":"Produktionsanlæg!CA90","v":0},{"$f":"Produktionsanlæg!CB90","v":0},{"$f":"Produktionsanlæg!CC90","v":0},{"$f":"Produktionsanlæg!CD90","v":0},{"$f":"Produktionsanlæg!CE90","v":0},{"$f":"Produktionsanlæg!CF90","v":0},{"$f":"Produktionsanlæg!CG90","v":0},{"$f":"Produktionsanlæg!CH90","v":0},{"$f":"Produktionsanlæg!CI90","v":0},{"$f":"Produktionsanlæg!CJ90","v":0},{"$f":"Produktionsanlæg!CK90","v":0},{"$f":"Produktionsanlæg!CL90","v":0},{"$f":"Produktionsanlæg!CM90","v":0},{"$f":"Produktionsanlæg!CN90","v":0},{"$f":"Produktionsanlæg!CO90","v":0},{"$f":"Produktionsanlæg!CP90","v":0},{"$f":"+SUM(AA90:AV90)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D90>=AY$2,$AA90/($D90-2009),0)+IF($E90>=AY$2,$AB90/($E90-2009),0)+IF($F90>=AY$2,$AC90/($F90-2009),0)+IF($G90>=AY$2,$AD90/($G90-2009),0)+IF($H90>=AY$2,$AE90/($H90-2009),0)+IF($I90>=AY$2,$AF90/($I90-2009),0)+IF($J90>=AY$2,$AG90/($J90-2009),0)+IF($K90>=AY$2,$AH90/($K90-2009),0)+IF($L90>=AY$2,$AI90/($L90-2009),0)+IF($M90>=AY$2,$AJ90/($M90-2009),0)+IF($N90>=AY$2,$AK90/($N90-2009),0)+IF($O90>=AY$2,$AL90/($O90-2009),0)+IF($P90>=AY$2,$AM90/($P90-2009),0)+IF($Q90>=AY$2,$AN90/($Q90-2009),0)+IF($R90>=AY$2,$AO90/($R90-2009),0)+IF($S90>=AY$2,$AP90/($S90-2009),0)+IF($T90>=AY$2,$AQ90/($T90-2009),0)+IF($U90>=AY$2,$AR90/($U90-2009),0)+IF($V90>=AY$2,$AS90/($V90-2009),0)+IF($W90>=AY$2,$AT90/($W90-2009),0)+IF($X90>=AY$2,$AU90/($X90-2009),0)+IF($Y90>=AY$2,$AV90/($Y90-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D90>=CE$2,$AA90/($D90-2009),0)+IF($E90>=CE$2,$AB90/($E90-2009),0)+IF($F90>=CE$2,$AC90/($F90-2009),0)+IF($G90>=CE$2,$AD90/($G90-2009),0)+IF($H90>=CE$2,$AE90/($H90-2009),0)+IF($I90>=CE$2,$AF90/($I90-2009),0)+IF($J90>=CE$2,$AG90/($J90-2009),0)+IF($K90>=CE$2,$AH90/($K90-2009),0)+IF($L90>=CE$2,$AI90/($L90-2009),0)+IF($M90>=CE$2,$AJ90/($M90-2009),0)+IF($N90>=CE$2,$AK90/($N90-2009),0)+IF($O90>=CE$2,$AL90/($O90-2009),0)+IF($P90>=CE$2,$AM90/($P90-2009),0)+IF($Q90>=CE$2,$AN90/($Q90-2009),0)+IF($R90>=CE$2,$AO90/($R90-2009),0)+IF($S90>=CE$2,$AP90/($S90-2009),0)+IF($T90>=CE$2,$AQ90/($T90-2009),0)+IF($U90>=CE$2,$AR90/($U90-2009),0)+IF($V90>=CE$2,$AS90/($V90-2009),0)+IF($W90>=CE$2,$AT90/($W90-2009),0)+IF($X90>=CE$2,$AU90/($X90-2009),0)+IF($Y90>=CE$2,$AV90/($Y90-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D90>=DK$2,$AA90/($D90-2009),0)+IF($E90>=DK$2,$AB90/($E90-2009),0)+IF($F90>=DK$2,$AC90/($F90-2009),0)+IF($G90>=DK$2,$AD90/($G90-2009),0)+IF($H90>=DK$2,$AE90/($H90-2009),0)+IF($I90>=DK$2,$AF90/($I90-2009),0)+IF($J90>=DK$2,$AG90/($J90-2009),0)+IF($K90>=DK$2,$AH90/($K90-2009),0)+IF($L90>=DK$2,$AI90/($L90-2009),0)+IF($M90>=DK$2,$AJ90/($M90-2009),0)+IF($N90>=DK$2,$AK90/($N90-2009),0)+IF($O90>=DK$2,$AL90/($O90-2009),0)+IF($P90>=DK$2,$AM90/($P90-2009),0)+IF($Q90>=DK$2,$AN90/($Q90-2009),0)+IF($R90>=DK$2,$AO90/($R90-2009),0)+IF($S90>=DK$2,$AP90/($S90-2009),0)+IF($T90>=DK$2,$AQ90/($T90-2009),0)+IF($U90>=DK$2,$AR90/($U90-2009),0)+IF($V90>=DK$2,$AS90/($V90-2009),0)+IF($W90>=DK$2,$AT90/($W90-2009),0)+IF($X90>=DK$2,$AU90/($X90-2009),0)+IF($Y90>=DK$2,$AV90/($Y90-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z590)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 44","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C92+Produktionsanlæg!D93","v":1945},{"$f":"E$3+$C92+Produktionsanlæg!E93","v":1955},{"$f":"F$3+$C92+Produktionsanlæg!F93","v":1965},{"$f":"G$3+$C92+Produktionsanlæg!G93","v":1975},{"$f":"H$3+$C92+Produktionsanlæg!H93","v":1985},{"$f":"I$3+$C92+Produktionsanlæg!I93","v":1995},{"$f":"J$3+$C92+Produktionsanlæg!J93","v":2005},{"$f":"K$3+$C92+Produktionsanlæg!K93","v":2015},{"$f":"L$3+$C92+Produktionsanlæg!L93","v":2022},{"$f":"M$3+$C92+Produktionsanlæg!M93","v":2027},{"$f":"N$3+$C92+Produktionsanlæg!N93","v":2032},{"$f":"O$3+$C92+Produktionsanlæg!O93","v":2037},{"$f":"P$3+$C92+Produktionsanlæg!P93","v":2040},{"$f":"Q$3+$C92+Produktionsanlæg!Q93","v":2041},{"$f":"R$3+$C92+Produktionsanlæg!R93","v":2042},{"$f":"S$3+$C92+Produktionsanlæg!S93","v":2043},{"$f":"T$3+$C92+Produktionsanlæg!T93","v":2044},{"$f":"U$3+$C92+Produktionsanlæg!U93","v":2045},{"$f":"V$3+$C92+Produktionsanlæg!V93","v":2046},{"$f":"W$3+$C92+Produktionsanlæg!W93","v":2047},{"$f":"X$3+$C92+Produktionsanlæg!X93","v":2048},{"$f":"Y$3+$C92+Produktionsanlæg!Y93","v":2049},{"$f":"SUM(Z93)","v":0},{"$f":"Produktionsanlæg!BU92","v":0},{"$f":"Produktionsanlæg!BV92","v":0},{"$f":"Produktionsanlæg!BW92","v":0},{"$f":"Produktionsanlæg!BX92","v":0},{"$f":"Produktionsanlæg!BY92","v":0},{"$f":"Produktionsanlæg!BZ92","v":0},{"$f":"Produktionsanlæg!CA92","v":0},{"$f":"Produktionsanlæg!CB92","v":0},{"$f":"Produktionsanlæg!CC92","v":0},{"$f":"Produktionsanlæg!CD92","v":0},{"$f":"Produktionsanlæg!CE92","v":0},{"$f":"Produktionsanlæg!CF92","v":0},{"$f":"Produktionsanlæg!CG92","v":0},{"$f":"Produktionsanlæg!CH92","v":0},{"$f":"Produktionsanlæg!CI92","v":0},{"$f":"Produktionsanlæg!CJ92","v":0},{"$f":"Produktionsanlæg!CK92","v":0},{"$f":"Produktionsanlæg!CL92","v":0},{"$f":"Produktionsanlæg!CM92","v":0},{"$f":"Produktionsanlæg!CN92","v":0},{"$f":"Produktionsanlæg!CO92","v":0},{"$f":"Produktionsanlæg!CP92","v":0},{"$f":"+SUM(AA92:AV92)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D92>=AY$2,$AA92/($D92-2009),0)+IF($E92>=AY$2,$AB92/($E92-2009),0)+IF($F92>=AY$2,$AC92/($F92-2009),0)+IF($G92>=AY$2,$AD92/($G92-2009),0)+IF($H92>=AY$2,$AE92/($H92-2009),0)+IF($I92>=AY$2,$AF92/($I92-2009),0)+IF($J92>=AY$2,$AG92/($J92-2009),0)+IF($K92>=AY$2,$AH92/($K92-2009),0)+IF($L92>=AY$2,$AI92/($L92-2009),0)+IF($M92>=AY$2,$AJ92/($M92-2009),0)+IF($N92>=AY$2,$AK92/($N92-2009),0)+IF($O92>=AY$2,$AL92/($O92-2009),0)+IF($P92>=AY$2,$AM92/($P92-2009),0)+IF($Q92>=AY$2,$AN92/($Q92-2009),0)+IF($R92>=AY$2,$AO92/($R92-2009),0)+IF($S92>=AY$2,$AP92/($S92-2009),0)+IF($T92>=AY$2,$AQ92/($T92-2009),0)+IF($U92>=AY$2,$AR92/($U92-2009),0)+IF($V92>=AY$2,$AS92/($V92-2009),0)+IF($W92>=AY$2,$AT92/($W92-2009),0)+IF($X92>=AY$2,$AU92/($X92-2009),0)+IF($Y92>=AY$2,$AV92/($Y92-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D92>=CE$2,$AA92/($D92-2009),0)+IF($E92>=CE$2,$AB92/($E92-2009),0)+IF($F92>=CE$2,$AC92/($F92-2009),0)+IF($G92>=CE$2,$AD92/($G92-2009),0)+IF($H92>=CE$2,$AE92/($H92-2009),0)+IF($I92>=CE$2,$AF92/($I92-2009),0)+IF($J92>=CE$2,$AG92/($J92-2009),0)+IF($K92>=CE$2,$AH92/($K92-2009),0)+IF($L92>=CE$2,$AI92/($L92-2009),0)+IF($M92>=CE$2,$AJ92/($M92-2009),0)+IF($N92>=CE$2,$AK92/($N92-2009),0)+IF($O92>=CE$2,$AL92/($O92-2009),0)+IF($P92>=CE$2,$AM92/($P92-2009),0)+IF($Q92>=CE$2,$AN92/($Q92-2009),0)+IF($R92>=CE$2,$AO92/($R92-2009),0)+IF($S92>=CE$2,$AP92/($S92-2009),0)+IF($T92>=CE$2,$AQ92/($T92-2009),0)+IF($U92>=CE$2,$AR92/($U92-2009),0)+IF($V92>=CE$2,$AS92/($V92-2009),0)+IF($W92>=CE$2,$AT92/($W92-2009),0)+IF($X92>=CE$2,$AU92/($X92-2009),0)+IF($Y92>=CE$2,$AV92/($Y92-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D92>=DK$2,$AA92/($D92-2009),0)+IF($E92>=DK$2,$AB92/($E92-2009),0)+IF($F92>=DK$2,$AC92/($F92-2009),0)+IF($G92>=DK$2,$AD92/($G92-2009),0)+IF($H92>=DK$2,$AE92/($H92-2009),0)+IF($I92>=DK$2,$AF92/($I92-2009),0)+IF($J92>=DK$2,$AG92/($J92-2009),0)+IF($K92>=DK$2,$AH92/($K92-2009),0)+IF($L92>=DK$2,$AI92/($L92-2009),0)+IF($M92>=DK$2,$AJ92/($M92-2009),0)+IF($N92>=DK$2,$AK92/($N92-2009),0)+IF($O92>=DK$2,$AL92/($O92-2009),0)+IF($P92>=DK$2,$AM92/($P92-2009),0)+IF($Q92>=DK$2,$AN92/($Q92-2009),0)+IF($R92>=DK$2,$AO92/($R92-2009),0)+IF($S92>=DK$2,$AP92/($S92-2009),0)+IF($T92>=DK$2,$AQ92/($T92-2009),0)+IF($U92>=DK$2,$AR92/($U92-2009),0)+IF($V92>=DK$2,$AS92/($V92-2009),0)+IF($W92>=DK$2,$AT92/($W92-2009),0)+IF($X92>=DK$2,$AU92/($X92-2009),0)+IF($Y92>=DK$2,$AV92/($Y92-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z592)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 45","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C94+Produktionsanlæg!D95","v":1945},{"$f":"E$3+$C94+Produktionsanlæg!E95","v":1955},{"$f":"F$3+$C94+Produktionsanlæg!F95","v":1965},{"$f":"G$3+$C94+Produktionsanlæg!G95","v":1975},{"$f":"H$3+$C94+Produktionsanlæg!H95","v":1985},{"$f":"I$3+$C94+Produktionsanlæg!I95","v":1995},{"$f":"J$3+$C94+Produktionsanlæg!J95","v":2005},{"$f":"K$3+$C94+Produktionsanlæg!K95","v":2015},{"$f":"L$3+$C94+Produktionsanlæg!L95","v":2022},{"$f":"M$3+$C94+Produktionsanlæg!M95","v":2027},{"$f":"N$3+$C94+Produktionsanlæg!N95","v":2032},{"$f":"O$3+$C94+Produktionsanlæg!O95","v":2037},{"$f":"P$3+$C94+Produktionsanlæg!P95","v":2040},{"$f":"Q$3+$C94+Produktionsanlæg!Q95","v":2041},{"$f":"R$3+$C94+Produktionsanlæg!R95","v":2042},{"$f":"S$3+$C94+Produktionsanlæg!S95","v":2043},{"$f":"T$3+$C94+Produktionsanlæg!T95","v":2044},{"$f":"U$3+$C94+Produktionsanlæg!U95","v":2045},{"$f":"V$3+$C94+Produktionsanlæg!V95","v":2046},{"$f":"W$3+$C94+Produktionsanlæg!W95","v":2047},{"$f":"X$3+$C94+Produktionsanlæg!X95","v":2048},{"$f":"Y$3+$C94+Produktionsanlæg!Y95","v":2049},{"$f":"SUM(Z95)","v":0},{"$f":"Produktionsanlæg!BU94","v":0},{"$f":"Produktionsanlæg!BV94","v":0},{"$f":"Produktionsanlæg!BW94","v":0},{"$f":"Produktionsanlæg!BX94","v":0},{"$f":"Produktionsanlæg!BY94","v":0},{"$f":"Produktionsanlæg!BZ94","v":0},{"$f":"Produktionsanlæg!CA94","v":0},{"$f":"Produktionsanlæg!CB94","v":0},{"$f":"Produktionsanlæg!CC94","v":0},{"$f":"Produktionsanlæg!CD94","v":0},{"$f":"Produktionsanlæg!CE94","v":0},{"$f":"Produktionsanlæg!CF94","v":0},{"$f":"Produktionsanlæg!CG94","v":0},{"$f":"Produktionsanlæg!CH94","v":0},{"$f":"Produktionsanlæg!CI94","v":0},{"$f":"Produktionsanlæg!CJ94","v":0},{"$f":"Produktionsanlæg!CK94","v":0},{"$f":"Produktionsanlæg!CL94","v":0},{"$f":"Produktionsanlæg!CM94","v":0},{"$f":"Produktionsanlæg!CN94","v":0},{"$f":"Produktionsanlæg!CO94","v":0},{"$f":"Produktionsanlæg!CP94","v":0},{"$f":"+SUM(AA94:AV94)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D94>=AY$2,$AA94/($D94-2009),0)+IF($E94>=AY$2,$AB94/($E94-2009),0)+IF($F94>=AY$2,$AC94/($F94-2009),0)+IF($G94>=AY$2,$AD94/($G94-2009),0)+IF($H94>=AY$2,$AE94/($H94-2009),0)+IF($I94>=AY$2,$AF94/($I94-2009),0)+IF($J94>=AY$2,$AG94/($J94-2009),0)+IF($K94>=AY$2,$AH94/($K94-2009),0)+IF($L94>=AY$2,$AI94/($L94-2009),0)+IF($M94>=AY$2,$AJ94/($M94-2009),0)+IF($N94>=AY$2,$AK94/($N94-2009),0)+IF($O94>=AY$2,$AL94/($O94-2009),0)+IF($P94>=AY$2,$AM94/($P94-2009),0)+IF($Q94>=AY$2,$AN94/($Q94-2009),0)+IF($R94>=AY$2,$AO94/($R94-2009),0)+IF($S94>=AY$2,$AP94/($S94-2009),0)+IF($T94>=AY$2,$AQ94/($T94-2009),0)+IF($U94>=AY$2,$AR94/($U94-2009),0)+IF($V94>=AY$2,$AS94/($V94-2009),0)+IF($W94>=AY$2,$AT94/($W94-2009),0)+IF($X94>=AY$2,$AU94/($X94-2009),0)+IF($Y94>=AY$2,$AV94/($Y94-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D94>=CE$2,$AA94/($D94-2009),0)+IF($E94>=CE$2,$AB94/($E94-2009),0)+IF($F94>=CE$2,$AC94/($F94-2009),0)+IF($G94>=CE$2,$AD94/($G94-2009),0)+IF($H94>=CE$2,$AE94/($H94-2009),0)+IF($I94>=CE$2,$AF94/($I94-2009),0)+IF($J94>=CE$2,$AG94/($J94-2009),0)+IF($K94>=CE$2,$AH94/($K94-2009),0)+IF($L94>=CE$2,$AI94/($L94-2009),0)+IF($M94>=CE$2,$AJ94/($M94-2009),0)+IF($N94>=CE$2,$AK94/($N94-2009),0)+IF($O94>=CE$2,$AL94/($O94-2009),0)+IF($P94>=CE$2,$AM94/($P94-2009),0)+IF($Q94>=CE$2,$AN94/($Q94-2009),0)+IF($R94>=CE$2,$AO94/($R94-2009),0)+IF($S94>=CE$2,$AP94/($S94-2009),0)+IF($T94>=CE$2,$AQ94/($T94-2009),0)+IF($U94>=CE$2,$AR94/($U94-2009),0)+IF($V94>=CE$2,$AS94/($V94-2009),0)+IF($W94>=CE$2,$AT94/($W94-2009),0)+IF($X94>=CE$2,$AU94/($X94-2009),0)+IF($Y94>=CE$2,$AV94/($Y94-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D94>=DK$2,$AA94/($D94-2009),0)+IF($E94>=DK$2,$AB94/($E94-2009),0)+IF($F94>=DK$2,$AC94/($F94-2009),0)+IF($G94>=DK$2,$AD94/($G94-2009),0)+IF($H94>=DK$2,$AE94/($H94-2009),0)+IF($I94>=DK$2,$AF94/($I94-2009),0)+IF($J94>=DK$2,$AG94/($J94-2009),0)+IF($K94>=DK$2,$AH94/($K94-2009),0)+IF($L94>=DK$2,$AI94/($L94-2009),0)+IF($M94>=DK$2,$AJ94/($M94-2009),0)+IF($N94>=DK$2,$AK94/($N94-2009),0)+IF($O94>=DK$2,$AL94/($O94-2009),0)+IF($P94>=DK$2,$AM94/($P94-2009),0)+IF($Q94>=DK$2,$AN94/($Q94-2009),0)+IF($R94>=DK$2,$AO94/($R94-2009),0)+IF($S94>=DK$2,$AP94/($S94-2009),0)+IF($T94>=DK$2,$AQ94/($T94-2009),0)+IF($U94>=DK$2,$AR94/($U94-2009),0)+IF($V94>=DK$2,$AS94/($V94-2009),0)+IF($W94>=DK$2,$AT94/($W94-2009),0)+IF($X94>=DK$2,$AU94/($X94-2009),0)+IF($Y94>=DK$2,$AV94/($Y94-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z594)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 46","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C96+Produktionsanlæg!D97","v":1945},{"$f":"E$3+$C96+Produktionsanlæg!E97","v":1955},{"$f":"F$3+$C96+Produktionsanlæg!F97","v":1965},{"$f":"G$3+$C96+Produktionsanlæg!G97","v":1975},{"$f":"H$3+$C96+Produktionsanlæg!H97","v":1985},{"$f":"I$3+$C96+Produktionsanlæg!I97","v":1995},{"$f":"J$3+$C96+Produktionsanlæg!J97","v":2005},{"$f":"K$3+$C96+Produktionsanlæg!K97","v":2015},{"$f":"L$3+$C96+Produktionsanlæg!L97","v":2022},{"$f":"M$3+$C96+Produktionsanlæg!M97","v":2027},{"$f":"N$3+$C96+Produktionsanlæg!N97","v":2032},{"$f":"O$3+$C96+Produktionsanlæg!O97","v":2037},{"$f":"P$3+$C96+Produktionsanlæg!P97","v":2040},{"$f":"Q$3+$C96+Produktionsanlæg!Q97","v":2041},{"$f":"R$3+$C96+Produktionsanlæg!R97","v":2042},{"$f":"S$3+$C96+Produktionsanlæg!S97","v":2043},{"$f":"T$3+$C96+Produktionsanlæg!T97","v":2044},{"$f":"U$3+$C96+Produktionsanlæg!U97","v":2045},{"$f":"V$3+$C96+Produktionsanlæg!V97","v":2046},{"$f":"W$3+$C96+Produktionsanlæg!W97","v":2047},{"$f":"X$3+$C96+Produktionsanlæg!X97","v":2048},{"$f":"Y$3+$C96+Produktionsanlæg!Y97","v":2049},{"$f":"SUM(Z97)","v":0},{"$f":"Produktionsanlæg!BU96","v":0},{"$f":"Produktionsanlæg!BV96","v":0},{"$f":"Produktionsanlæg!BW96","v":0},{"$f":"Produktionsanlæg!BX96","v":0},{"$f":"Produktionsanlæg!BY96","v":0},{"$f":"Produktionsanlæg!BZ96","v":0},{"$f":"Produktionsanlæg!CA96","v":0},{"$f":"Produktionsanlæg!CB96","v":0},{"$f":"Produktionsanlæg!CC96","v":0},{"$f":"Produktionsanlæg!CD96","v":0},{"$f":"Produktionsanlæg!CE96","v":0},{"$f":"Produktionsanlæg!CF96","v":0},{"$f":"Produktionsanlæg!CG96","v":0},{"$f":"Produktionsanlæg!CH96","v":0},{"$f":"Produktionsanlæg!CI96","v":0},{"$f":"Produktionsanlæg!CJ96","v":0},{"$f":"Produktionsanlæg!CK96","v":0},{"$f":"Produktionsanlæg!CL96","v":0},{"$f":"Produktionsanlæg!CM96","v":0},{"$f":"Produktionsanlæg!CN96","v":0},{"$f":"Produktionsanlæg!CO96","v":0},{"$f":"Produktionsanlæg!CP96","v":0},{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D96>=AY$2,$AA96/($D96-2009),0)+IF($E96>=AY$2,$AB96/($E96-2009),0)+IF($F96>=AY$2,$AC96/($F96-2009),0)+IF($G96>=AY$2,$AD96/($G96-2009),0)+IF($H96>=AY$2,$AE96/($H96-2009),0)+IF($I96>=AY$2,$AF96/($I96-2009),0)+IF($J96>=AY$2,$AG96/($J96-2009),0)+IF($K96>=AY$2,$AH96/($K96-2009),0)+IF($L96>=AY$2,$AI96/($L96-2009),0)+IF($M96>=AY$2,$AJ96/($M96-2009),0)+IF($N96>=AY$2,$AK96/($N96-2009),0)+IF($O96>=AY$2,$AL96/($O96-2009),0)+IF($P96>=AY$2,$AM96/($P96-2009),0)+IF($Q96>=AY$2,$AN96/($Q96-2009),0)+IF($R96>=AY$2,$AO96/($R96-2009),0)+IF($S96>=AY$2,$AP96/($S96-2009),0)+IF($T96>=AY$2,$AQ96/($T96-2009),0)+IF($U96>=AY$2,$AR96/($U96-2009),0)+IF($V96>=AY$2,$AS96/($V96-2009),0)+IF($W96>=AY$2,$AT96/($W96-2009),0)+IF($X96>=AY$2,$AU96/($X96-2009),0)+IF($Y96>=AY$2,$AV96/($Y96-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D96>=CE$2,$AA96/($D96-2009),0)+IF($E96>=CE$2,$AB96/($E96-2009),0)+IF($F96>=CE$2,$AC96/($F96-2009),0)+IF($G96>=CE$2,$AD96/($G96-2009),0)+IF($H96>=CE$2,$AE96/($H96-2009),0)+IF($I96>=CE$2,$AF96/($I96-2009),0)+IF($J96>=CE$2,$AG96/($J96-2009),0)+IF($K96>=CE$2,$AH96/($K96-2009),0)+IF($L96>=CE$2,$AI96/($L96-2009),0)+IF($M96>=CE$2,$AJ96/($M96-2009),0)+IF($N96>=CE$2,$AK96/($N96-2009),0)+IF($O96>=CE$2,$AL96/($O96-2009),0)+IF($P96>=CE$2,$AM96/($P96-2009),0)+IF($Q96>=CE$2,$AN96/($Q96-2009),0)+IF($R96>=CE$2,$AO96/($R96-2009),0)+IF($S96>=CE$2,$AP96/($S96-2009),0)+IF($T96>=CE$2,$AQ96/($T96-2009),0)+IF($U96>=CE$2,$AR96/($U96-2009),0)+IF($V96>=CE$2,$AS96/($V96-2009),0)+IF($W96>=CE$2,$AT96/($W96-2009),0)+IF($X96>=CE$2,$AU96/($X96-2009),0)+IF($Y96>=CE$2,$AV96/($Y96-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D96>=DK$2,$AA96/($D96-2009),0)+IF($E96>=DK$2,$AB96/($E96-2009),0)+IF($F96>=DK$2,$AC96/($F96-2009),0)+IF($G96>=DK$2,$AD96/($G96-2009),0)+IF($H96>=DK$2,$AE96/($H96-2009),0)+IF($I96>=DK$2,$AF96/($I96-2009),0)+IF($J96>=DK$2,$AG96/($J96-2009),0)+IF($K96>=DK$2,$AH96/($K96-2009),0)+IF($L96>=DK$2,$AI96/($L96-2009),0)+IF($M96>=DK$2,$AJ96/($M96-2009),0)+IF($N96>=DK$2,$AK96/($N96-2009),0)+IF($O96>=DK$2,$AL96/($O96-2009),0)+IF($P96>=DK$2,$AM96/($P96-2009),0)+IF($Q96>=DK$2,$AN96/($Q96-2009),0)+IF($R96>=DK$2,$AO96/($R96-2009),0)+IF($S96>=DK$2,$AP96/($S96-2009),0)+IF($T96>=DK$2,$AQ96/($T96-2009),0)+IF($U96>=DK$2,$AR96/($U96-2009),0)+IF($V96>=DK$2,$AS96/($V96-2009),0)+IF($W96>=DK$2,$AT96/($W96-2009),0)+IF($X96>=DK$2,$AU96/($X96-2009),0)+IF($Y96>=DK$2,$AV96/($Y96-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z596)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 47","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C98+Produktionsanlæg!D99","v":1945},{"$f":"E$3+$C98+Produktionsanlæg!E99","v":1955},{"$f":"F$3+$C98+Produktionsanlæg!F99","v":1965},{"$f":"G$3+$C98+Produktionsanlæg!G99","v":1975},{"$f":"H$3+$C98+Produktionsanlæg!H99","v":1985},{"$f":"I$3+$C98+Produktionsanlæg!I99","v":1995},{"$f":"J$3+$C98+Produktionsanlæg!J99","v":2005},{"$f":"K$3+$C98+Produktionsanlæg!K99","v":2015},{"$f":"L$3+$C98+Produktionsanlæg!L99","v":2022},{"$f":"M$3+$C98+Produktionsanlæg!M99","v":2027},{"$f":"N$3+$C98+Produktionsanlæg!N99","v":2032},{"$f":"O$3+$C98+Produktionsanlæg!O99","v":2037},{"$f":"P$3+$C98+Produktionsanlæg!P99","v":2040},{"$f":"Q$3+$C98+Produktionsanlæg!Q99","v":2041},{"$f":"R$3+$C98+Produktionsanlæg!R99","v":2042},{"$f":"S$3+$C98+Produktionsanlæg!S99","v":2043},{"$f":"T$3+$C98+Produktionsanlæg!T99","v":2044},{"$f":"U$3+$C98+Produktionsanlæg!U99","v":2045},{"$f":"V$3+$C98+Produktionsanlæg!V99","v":2046},{"$f":"W$3+$C98+Produktionsanlæg!W99","v":2047},{"$f":"X$3+$C98+Produktionsanlæg!X99","v":2048},{"$f":"Y$3+$C98+Produktionsanlæg!Y99","v":2049},{"$f":"SUM(Z99)","v":0},{"$f":"Produktionsanlæg!BU98","v":0},{"$f":"Produktionsanlæg!BV98","v":0},{"$f":"Produktionsanlæg!BW98","v":0},{"$f":"Produktionsanlæg!BX98","v":0},{"$f":"Produktionsanlæg!BY98","v":0},{"$f":"Produktionsanlæg!BZ98","v":0},{"$f":"Produktionsanlæg!CA98","v":0},{"$f":"Produktionsanlæg!CB98","v":0},{"$f":"Produktionsanlæg!CC98","v":0},{"$f":"Produktionsanlæg!CD98","v":0},{"$f":"Produktionsanlæg!CE98","v":0},{"$f":"Produktionsanlæg!CF98","v":0},{"$f":"Produktionsanlæg!CG98","v":0},{"$f":"Produktionsanlæg!CH98","v":0},{"$f":"Produktionsanlæg!CI98","v":0},{"$f":"Produktionsanlæg!CJ98","v":0},{"$f":"Produktionsanlæg!CK98","v":0},{"$f":"Produktionsanlæg!CL98","v":0},{"$f":"Produktionsanlæg!CM98","v":0},{"$f":"Produktionsanlæg!CN98","v":0},{"$f":"Produktionsanlæg!CO98","v":0},{"$f":"Produktionsanlæg!CP98","v":0},{"$f":"+SUM(AA98:AV98)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D98>=AY$2,$AA98/($D98-2009),0)+IF($E98>=AY$2,$AB98/($E98-2009),0)+IF($F98>=AY$2,$AC98/($F98-2009),0)+IF($G98>=AY$2,$AD98/($G98-2009),0)+IF($H98>=AY$2,$AE98/($H98-2009),0)+IF($I98>=AY$2,$AF98/($I98-2009),0)+IF($J98>=AY$2,$AG98/($J98-2009),0)+IF($K98>=AY$2,$AH98/($K98-2009),0)+IF($L98>=AY$2,$AI98/($L98-2009),0)+IF($M98>=AY$2,$AJ98/($M98-2009),0)+IF($N98>=AY$2,$AK98/($N98-2009),0)+IF($O98>=AY$2,$AL98/($O98-2009),0)+IF($P98>=AY$2,$AM98/($P98-2009),0)+IF($Q98>=AY$2,$AN98/($Q98-2009),0)+IF($R98>=AY$2,$AO98/($R98-2009),0)+IF($S98>=AY$2,$AP98/($S98-2009),0)+IF($T98>=AY$2,$AQ98/($T98-2009),0)+IF($U98>=AY$2,$AR98/($U98-2009),0)+IF($V98>=AY$2,$AS98/($V98-2009),0)+IF($W98>=AY$2,$AT98/($W98-2009),0)+IF($X98>=AY$2,$AU98/($X98-2009),0)+IF($Y98>=AY$2,$AV98/($Y98-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D98>=CE$2,$AA98/($D98-2009),0)+IF($E98>=CE$2,$AB98/($E98-2009),0)+IF($F98>=CE$2,$AC98/($F98-2009),0)+IF($G98>=CE$2,$AD98/($G98-2009),0)+IF($H98>=CE$2,$AE98/($H98-2009),0)+IF($I98>=CE$2,$AF98/($I98-2009),0)+IF($J98>=CE$2,$AG98/($J98-2009),0)+IF($K98>=CE$2,$AH98/($K98-2009),0)+IF($L98>=CE$2,$AI98/($L98-2009),0)+IF($M98>=CE$2,$AJ98/($M98-2009),0)+IF($N98>=CE$2,$AK98/($N98-2009),0)+IF($O98>=CE$2,$AL98/($O98-2009),0)+IF($P98>=CE$2,$AM98/($P98-2009),0)+IF($Q98>=CE$2,$AN98/($Q98-2009),0)+IF($R98>=CE$2,$AO98/($R98-2009),0)+IF($S98>=CE$2,$AP98/($S98-2009),0)+IF($T98>=CE$2,$AQ98/($T98-2009),0)+IF($U98>=CE$2,$AR98/($U98-2009),0)+IF($V98>=CE$2,$AS98/($V98-2009),0)+IF($W98>=CE$2,$AT98/($W98-2009),0)+IF($X98>=CE$2,$AU98/($X98-2009),0)+IF($Y98>=CE$2,$AV98/($Y98-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D98>=DK$2,$AA98/($D98-2009),0)+IF($E98>=DK$2,$AB98/($E98-2009),0)+IF($F98>=DK$2,$AC98/($F98-2009),0)+IF($G98>=DK$2,$AD98/($G98-2009),0)+IF($H98>=DK$2,$AE98/($H98-2009),0)+IF($I98>=DK$2,$AF98/($I98-2009),0)+IF($J98>=DK$2,$AG98/($J98-2009),0)+IF($K98>=DK$2,$AH98/($K98-2009),0)+IF($L98>=DK$2,$AI98/($L98-2009),0)+IF($M98>=DK$2,$AJ98/($M98-2009),0)+IF($N98>=DK$2,$AK98/($N98-2009),0)+IF($O98>=DK$2,$AL98/($O98-2009),0)+IF($P98>=DK$2,$AM98/($P98-2009),0)+IF($Q98>=DK$2,$AN98/($Q98-2009),0)+IF($R98>=DK$2,$AO98/($R98-2009),0)+IF($S98>=DK$2,$AP98/($S98-2009),0)+IF($T98>=DK$2,$AQ98/($T98-2009),0)+IF($U98>=DK$2,$AR98/($U98-2009),0)+IF($V98>=DK$2,$AS98/($V98-2009),0)+IF($W98>=DK$2,$AT98/($W98-2009),0)+IF($X98>=DK$2,$AU98/($X98-2009),0)+IF($Y98>=DK$2,$AV98/($Y98-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z598)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 48","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C100+Produktionsanlæg!D101","v":1945},{"$f":"E$3+$C100+Produktionsanlæg!E101","v":1955},{"$f":"F$3+$C100+Produktionsanlæg!F101","v":1965},{"$f":"G$3+$C100+Produktionsanlæg!G101","v":1975},{"$f":"H$3+$C100+Produktionsanlæg!H101","v":1985},{"$f":"I$3+$C100+Produktionsanlæg!I101","v":1995},{"$f":"J$3+$C100+Produktionsanlæg!J101","v":2005},{"$f":"K$3+$C100+Produktionsanlæg!K101","v":2015},{"$f":"L$3+$C100+Produktionsanlæg!L101","v":2022},{"$f":"M$3+$C100+Produktionsanlæg!M101","v":2027},{"$f":"N$3+$C100+Produktionsanlæg!N101","v":2032},{"$f":"O$3+$C100+Produktionsanlæg!O101","v":2037},{"$f":"P$3+$C100+Produktionsanlæg!P101","v":2040},{"$f":"Q$3+$C100+Produktionsanlæg!Q101","v":2041},{"$f":"R$3+$C100+Produktionsanlæg!R101","v":2042},{"$f":"S$3+$C100+Produktionsanlæg!S101","v":2043},{"$f":"T$3+$C100+Produktionsanlæg!T101","v":2044},{"$f":"U$3+$C100+Produktionsanlæg!U101","v":2045},{"$f":"V$3+$C100+Produktionsanlæg!V101","v":2046},{"$f":"W$3+$C100+Produktionsanlæg!W101","v":2047},{"$f":"X$3+$C100+Produktionsanlæg!X101","v":2048},{"$f":"Y$3+$C100+Produktionsanlæg!Y101","v":2049},{"$f":"SUM(Z101)","v":0},{"$f":"Produktionsanlæg!BU100","v":0},{"$f":"Produktionsanlæg!BV100","v":0},{"$f":"Produktionsanlæg!BW100","v":0},{"$f":"Produktionsanlæg!BX100","v":0},{"$f":"Produktionsanlæg!BY100","v":0},{"$f":"Produktionsanlæg!BZ100","v":0},{"$f":"Produktionsanlæg!CA100","v":0},{"$f":"Produktionsanlæg!CB100","v":0},{"$f":"Produktionsanlæg!CC100","v":0},{"$f":"Produktionsanlæg!CD100","v":0},{"$f":"Produktionsanlæg!CE100","v":0},{"$f":"Produktionsanlæg!CF100","v":0},{"$f":"Produktionsanlæg!CG100","v":0},{"$f":"Produktionsanlæg!CH100","v":0},{"$f":"Produktionsanlæg!CI100","v":0},{"$f":"Produktionsanlæg!CJ100","v":0},{"$f":"Produktionsanlæg!CK100","v":0},{"$f":"Produktionsanlæg!CL100","v":0},{"$f":"Produktionsanlæg!CM100","v":0},{"$f":"Produktionsanlæg!CN100","v":0},{"$f":"Produktionsanlæg!CO100","v":0},{"$f":"Produktionsanlæg!CP100","v":0},{"$f":"+SUM(AA100:AV100)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D100>=AY$2,$AA100/($D100-2009),0)+IF($E100>=AY$2,$AB100/($E100-2009),0)+IF($F100>=AY$2,$AC100/($F100-2009),0)+IF($G100>=AY$2,$AD100/($G100-2009),0)+IF($H100>=AY$2,$AE100/($H100-2009),0)+IF($I100>=AY$2,$AF100/($I100-2009),0)+IF($J100>=AY$2,$AG100/($J100-2009),0)+IF($K100>=AY$2,$AH100/($K100-2009),0)+IF($L100>=AY$2,$AI100/($L100-2009),0)+IF($M100>=AY$2,$AJ100/($M100-2009),0)+IF($N100>=AY$2,$AK100/($N100-2009),0)+IF($O100>=AY$2,$AL100/($O100-2009),0)+IF($P100>=AY$2,$AM100/($P100-2009),0)+IF($Q100>=AY$2,$AN100/($Q100-2009),0)+IF($R100>=AY$2,$AO100/($R100-2009),0)+IF($S100>=AY$2,$AP100/($S100-2009),0)+IF($T100>=AY$2,$AQ100/($T100-2009),0)+IF($U100>=AY$2,$AR100/($U100-2009),0)+IF($V100>=AY$2,$AS100/($V100-2009),0)+IF($W100>=AY$2,$AT100/($W100-2009),0)+IF($X100>=AY$2,$AU100/($X100-2009),0)+IF($Y100>=AY$2,$AV100/($Y100-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D100>=CE$2,$AA100/($D100-2009),0)+IF($E100>=CE$2,$AB100/($E100-2009),0)+IF($F100>=CE$2,$AC100/($F100-2009),0)+IF($G100>=CE$2,$AD100/($G100-2009),0)+IF($H100>=CE$2,$AE100/($H100-2009),0)+IF($I100>=CE$2,$AF100/($I100-2009),0)+IF($J100>=CE$2,$AG100/($J100-2009),0)+IF($K100>=CE$2,$AH100/($K100-2009),0)+IF($L100>=CE$2,$AI100/($L100-2009),0)+IF($M100>=CE$2,$AJ100/($M100-2009),0)+IF($N100>=CE$2,$AK100/($N100-2009),0)+IF($O100>=CE$2,$AL100/($O100-2009),0)+IF($P100>=CE$2,$AM100/($P100-2009),0)+IF($Q100>=CE$2,$AN100/($Q100-2009),0)+IF($R100>=CE$2,$AO100/($R100-2009),0)+IF($S100>=CE$2,$AP100/($S100-2009),0)+IF($T100>=CE$2,$AQ100/($T100-2009),0)+IF($U100>=CE$2,$AR100/($U100-2009),0)+IF($V100>=CE$2,$AS100/($V100-2009),0)+IF($W100>=CE$2,$AT100/($W100-2009),0)+IF($X100>=CE$2,$AU100/($X100-2009),0)+IF($Y100>=CE$2,$AV100/($Y100-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D100>=DK$2,$AA100/($D100-2009),0)+IF($E100>=DK$2,$AB100/($E100-2009),0)+IF($F100>=DK$2,$AC100/($F100-2009),0)+IF($G100>=DK$2,$AD100/($G100-2009),0)+IF($H100>=DK$2,$AE100/($H100-2009),0)+IF($I100>=DK$2,$AF100/($I100-2009),0)+IF($J100>=DK$2,$AG100/($J100-2009),0)+IF($K100>=DK$2,$AH100/($K100-2009),0)+IF($L100>=DK$2,$AI100/($L100-2009),0)+IF($M100>=DK$2,$AJ100/($M100-2009),0)+IF($N100>=DK$2,$AK100/($N100-2009),0)+IF($O100>=DK$2,$AL100/($O100-2009),0)+IF($P100>=DK$2,$AM100/($P100-2009),0)+IF($Q100>=DK$2,$AN100/($Q100-2009),0)+IF($R100>=DK$2,$AO100/($R100-2009),0)+IF($S100>=DK$2,$AP100/($S100-2009),0)+IF($T100>=DK$2,$AQ100/($T100-2009),0)+IF($U100>=DK$2,$AR100/($U100-2009),0)+IF($V100>=DK$2,$AS100/($V100-2009),0)+IF($W100>=DK$2,$AT100/($W100-2009),0)+IF($X100>=DK$2,$AU100/($X100-2009),0)+IF($Y100>=DK$2,$AV100/($Y100-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z600)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 49","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C102+Produktionsanlæg!D103","v":1945},{"$f":"E$3+$C102+Produktionsanlæg!E103","v":1955},{"$f":"F$3+$C102+Produktionsanlæg!F103","v":1965},{"$f":"G$3+$C102+Produktionsanlæg!G103","v":1975},{"$f":"H$3+$C102+Produktionsanlæg!H103","v":1985},{"$f":"I$3+$C102+Produktionsanlæg!I103","v":1995},{"$f":"J$3+$C102+Produktionsanlæg!J103","v":2005},{"$f":"K$3+$C102+Produktionsanlæg!K103","v":2015},{"$f":"L$3+$C102+Produktionsanlæg!L103","v":2022},{"$f":"M$3+$C102+Produktionsanlæg!M103","v":2027},{"$f":"N$3+$C102+Produktionsanlæg!N103","v":2032},{"$f":"O$3+$C102+Produktionsanlæg!O103","v":2037},{"$f":"P$3+$C102+Produktionsanlæg!P103","v":2040},{"$f":"Q$3+$C102+Produktionsanlæg!Q103","v":2041},{"$f":"R$3+$C102+Produktionsanlæg!R103","v":2042},{"$f":"S$3+$C102+Produktionsanlæg!S103","v":2043},{"$f":"T$3+$C102+Produktionsanlæg!T103","v":2044},{"$f":"U$3+$C102+Produktionsanlæg!U103","v":2045},{"$f":"V$3+$C102+Produktionsanlæg!V103","v":2046},{"$f":"W$3+$C102+Produktionsanlæg!W103","v":2047},{"$f":"X$3+$C102+Produktionsanlæg!X103","v":2048},{"$f":"Y$3+$C102+Produktionsanlæg!Y103","v":2049},{"$f":"SUM(Z103)","v":0},{"$f":"Produktionsanlæg!BU102","v":0},{"$f":"Produktionsanlæg!BV102","v":0},{"$f":"Produktionsanlæg!BW102","v":0},{"$f":"Produktionsanlæg!BX102","v":0},{"$f":"Produktionsanlæg!BY102","v":0},{"$f":"Produktionsanlæg!BZ102","v":0},{"$f":"Produktionsanlæg!CA102","v":0},{"$f":"Produktionsanlæg!CB102","v":0},{"$f":"Produktionsanlæg!CC102","v":0},{"$f":"Produktionsanlæg!CD102","v":0},{"$f":"Produktionsanlæg!CE102","v":0},{"$f":"Produktionsanlæg!CF102","v":0},{"$f":"Produktionsanlæg!CG102","v":0},{"$f":"Produktionsanlæg!CH102","v":0},{"$f":"Produktionsanlæg!CI102","v":0},{"$f":"Produktionsanlæg!CJ102","v":0},{"$f":"Produktionsanlæg!CK102","v":0},{"$f":"Produktionsanlæg!CL102","v":0},{"$f":"Produktionsanlæg!CM102","v":0},{"$f":"Produktionsanlæg!CN102","v":0},{"$f":"Produktionsanlæg!CO102","v":0},{"$f":"Produktionsanlæg!CP102","v":0},{"$f":"+SUM(AA102:AV102)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D102>=AY$2,$AA102/($D102-2009),0)+IF($E102>=AY$2,$AB102/($E102-2009),0)+IF($F102>=AY$2,$AC102/($F102-2009),0)+IF($G102>=AY$2,$AD102/($G102-2009),0)+IF($H102>=AY$2,$AE102/($H102-2009),0)+IF($I102>=AY$2,$AF102/($I102-2009),0)+IF($J102>=AY$2,$AG102/($J102-2009),0)+IF($K102>=AY$2,$AH102/($K102-2009),0)+IF($L102>=AY$2,$AI102/($L102-2009),0)+IF($M102>=AY$2,$AJ102/($M102-2009),0)+IF($N102>=AY$2,$AK102/($N102-2009),0)+IF($O102>=AY$2,$AL102/($O102-2009),0)+IF($P102>=AY$2,$AM102/($P102-2009),0)+IF($Q102>=AY$2,$AN102/($Q102-2009),0)+IF($R102>=AY$2,$AO102/($R102-2009),0)+IF($S102>=AY$2,$AP102/($S102-2009),0)+IF($T102>=AY$2,$AQ102/($T102-2009),0)+IF($U102>=AY$2,$AR102/($U102-2009),0)+IF($V102>=AY$2,$AS102/($V102-2009),0)+IF($W102>=AY$2,$AT102/($W102-2009),0)+IF($X102>=AY$2,$AU102/($X102-2009),0)+IF($Y102>=AY$2,$AV102/($Y102-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D102>=CE$2,$AA102/($D102-2009),0)+IF($E102>=CE$2,$AB102/($E102-2009),0)+IF($F102>=CE$2,$AC102/($F102-2009),0)+IF($G102>=CE$2,$AD102/($G102-2009),0)+IF($H102>=CE$2,$AE102/($H102-2009),0)+IF($I102>=CE$2,$AF102/($I102-2009),0)+IF($J102>=CE$2,$AG102/($J102-2009),0)+IF($K102>=CE$2,$AH102/($K102-2009),0)+IF($L102>=CE$2,$AI102/($L102-2009),0)+IF($M102>=CE$2,$AJ102/($M102-2009),0)+IF($N102>=CE$2,$AK102/($N102-2009),0)+IF($O102>=CE$2,$AL102/($O102-2009),0)+IF($P102>=CE$2,$AM102/($P102-2009),0)+IF($Q102>=CE$2,$AN102/($Q102-2009),0)+IF($R102>=CE$2,$AO102/($R102-2009),0)+IF($S102>=CE$2,$AP102/($S102-2009),0)+IF($T102>=CE$2,$AQ102/($T102-2009),0)+IF($U102>=CE$2,$AR102/($U102-2009),0)+IF($V102>=CE$2,$AS102/($V102-2009),0)+IF($W102>=CE$2,$AT102/($W102-2009),0)+IF($X102>=CE$2,$AU102/($X102-2009),0)+IF($Y102>=CE$2,$AV102/($Y102-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D102>=DK$2,$AA102/($D102-2009),0)+IF($E102>=DK$2,$AB102/($E102-2009),0)+IF($F102>=DK$2,$AC102/($F102-2009),0)+IF($G102>=DK$2,$AD102/($G102-2009),0)+IF($H102>=DK$2,$AE102/($H102-2009),0)+IF($I102>=DK$2,$AF102/($I102-2009),0)+IF($J102>=DK$2,$AG102/($J102-2009),0)+IF($K102>=DK$2,$AH102/($K102-2009),0)+IF($L102>=DK$2,$AI102/($L102-2009),0)+IF($M102>=DK$2,$AJ102/($M102-2009),0)+IF($N102>=DK$2,$AK102/($N102-2009),0)+IF($O102>=DK$2,$AL102/($O102-2009),0)+IF($P102>=DK$2,$AM102/($P102-2009),0)+IF($Q102>=DK$2,$AN102/($Q102-2009),0)+IF($R102>=DK$2,$AO102/($R102-2009),0)+IF($S102>=DK$2,$AP102/($S102-2009),0)+IF($T102>=DK$2,$AQ102/($T102-2009),0)+IF($U102>=DK$2,$AR102/($U102-2009),0)+IF($V102>=DK$2,$AS102/($V102-2009),0)+IF($W102>=DK$2,$AT102/($W102-2009),0)+IF($X102>=DK$2,$AU102/($X102-2009),0)+IF($Y102>=DK$2,$AV102/($Y102-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z602)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 50","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C104+Produktionsanlæg!D105","v":1945},{"$f":"E$3+$C104+Produktionsanlæg!E105","v":1955},{"$f":"F$3+$C104+Produktionsanlæg!F105","v":1965},{"$f":"G$3+$C104+Produktionsanlæg!G105","v":1975},{"$f":"H$3+$C104+Produktionsanlæg!H105","v":1985},{"$f":"I$3+$C104+Produktionsanlæg!I105","v":1995},{"$f":"J$3+$C104+Produktionsanlæg!J105","v":2005},{"$f":"K$3+$C104+Produktionsanlæg!K105","v":2015},{"$f":"L$3+$C104+Produktionsanlæg!L105","v":2022},{"$f":"M$3+$C104+Produktionsanlæg!M105","v":2027},{"$f":"N$3+$C104+Produktionsanlæg!N105","v":2032},{"$f":"O$3+$C104+Produktionsanlæg!O105","v":2037},{"$f":"P$3+$C104+Produktionsanlæg!P105","v":2040},{"$f":"Q$3+$C104+Produktionsanlæg!Q105","v":2041},{"$f":"R$3+$C104+Produktionsanlæg!R105","v":2042},{"$f":"S$3+$C104+Produktionsanlæg!S105","v":2043},{"$f":"T$3+$C104+Produktionsanlæg!T105","v":2044},{"$f":"U$3+$C104+Produktionsanlæg!U105","v":2045},{"$f":"V$3+$C104+Produktionsanlæg!V105","v":2046},{"$f":"W$3+$C104+Produktionsanlæg!W105","v":2047},{"$f":"X$3+$C104+Produktionsanlæg!X105","v":2048},{"$f":"Y$3+$C104+Produktionsanlæg!Y105","v":2049},{"$f":"SUM(Z105)","v":0},{"$f":"Produktionsanlæg!BU104","v":0},{"$f":"Produktionsanlæg!BV104","v":0},{"$f":"Produktionsanlæg!BW104","v":0},{"$f":"Produktionsanlæg!BX104","v":0},{"$f":"Produktionsanlæg!BY104","v":0},{"$f":"Produktionsanlæg!BZ104","v":0},{"$f":"Produktionsanlæg!CA104","v":0},{"$f":"Produktionsanlæg!CB104","v":0},{"$f":"Produktionsanlæg!CC104","v":0},{"$f":"Produktionsanlæg!CD104","v":0},{"$f":"Produktionsanlæg!CE104","v":0},{"$f":"Produktionsanlæg!CF104","v":0},{"$f":"Produktionsanlæg!CG104","v":0},{"$f":"Produktionsanlæg!CH104","v":0},{"$f":"Produktionsanlæg!CI104","v":0},{"$f":"Produktionsanlæg!CJ104","v":0},{"$f":"Produktionsanlæg!CK104","v":0},{"$f":"Produktionsanlæg!CL104","v":0},{"$f":"Produktionsanlæg!CM104","v":0},{"$f":"Produktionsanlæg!CN104","v":0},{"$f":"Produktionsanlæg!CO104","v":0},{"$f":"Produktionsanlæg!CP104","v":0},{"$f":"+SUM(AA104:AV104)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D104>=AY$2,$AA104/($D104-2009),0)+IF($E104>=AY$2,$AB104/($E104-2009),0)+IF($F104>=AY$2,$AC104/($F104-2009),0)+IF($G104>=AY$2,$AD104/($G104-2009),0)+IF($H104>=AY$2,$AE104/($H104-2009),0)+IF($I104>=AY$2,$AF104/($I104-2009),0)+IF($J104>=AY$2,$AG104/($J104-2009),0)+IF($K104>=AY$2,$AH104/($K104-2009),0)+IF($L104>=AY$2,$AI104/($L104-2009),0)+IF($M104>=AY$2,$AJ104/($M104-2009),0)+IF($N104>=AY$2,$AK104/($N104-2009),0)+IF($O104>=AY$2,$AL104/($O104-2009),0)+IF($P104>=AY$2,$AM104/($P104-2009),0)+IF($Q104>=AY$2,$AN104/($Q104-2009),0)+IF($R104>=AY$2,$AO104/($R104-2009),0)+IF($S104>=AY$2,$AP104/($S104-2009),0)+IF($T104>=AY$2,$AQ104/($T104-2009),0)+IF($U104>=AY$2,$AR104/($U104-2009),0)+IF($V104>=AY$2,$AS104/($V104-2009),0)+IF($W104>=AY$2,$AT104/($W104-2009),0)+IF($X104>=AY$2,$AU104/($X104-2009),0)+IF($Y104>=AY$2,$AV104/($Y104-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D104>=CE$2,$AA104/($D104-2009),0)+IF($E104>=CE$2,$AB104/($E104-2009),0)+IF($F104>=CE$2,$AC104/($F104-2009),0)+IF($G104>=CE$2,$AD104/($G104-2009),0)+IF($H104>=CE$2,$AE104/($H104-2009),0)+IF($I104>=CE$2,$AF104/($I104-2009),0)+IF($J104>=CE$2,$AG104/($J104-2009),0)+IF($K104>=CE$2,$AH104/($K104-2009),0)+IF($L104>=CE$2,$AI104/($L104-2009),0)+IF($M104>=CE$2,$AJ104/($M104-2009),0)+IF($N104>=CE$2,$AK104/($N104-2009),0)+IF($O104>=CE$2,$AL104/($O104-2009),0)+IF($P104>=CE$2,$AM104/($P104-2009),0)+IF($Q104>=CE$2,$AN104/($Q104-2009),0)+IF($R104>=CE$2,$AO104/($R104-2009),0)+IF($S104>=CE$2,$AP104/($S104-2009),0)+IF($T104>=CE$2,$AQ104/($T104-2009),0)+IF($U104>=CE$2,$AR104/($U104-2009),0)+IF($V104>=CE$2,$AS104/($V104-2009),0)+IF($W104>=CE$2,$AT104/($W104-2009),0)+IF($X104>=CE$2,$AU104/($X104-2009),0)+IF($Y104>=CE$2,$AV104/($Y104-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D104>=DK$2,$AA104/($D104-2009),0)+IF($E104>=DK$2,$AB104/($E104-2009),0)+IF($F104>=DK$2,$AC104/($F104-2009),0)+IF($G104>=DK$2,$AD104/($G104-2009),0)+IF($H104>=DK$2,$AE104/($H104-2009),0)+IF($I104>=DK$2,$AF104/($I104-2009),0)+IF($J104>=DK$2,$AG104/($J104-2009),0)+IF($K104>=DK$2,$AH104/($K104-2009),0)+IF($L104>=DK$2,$AI104/($L104-2009),0)+IF($M104>=DK$2,$AJ104/($M104-2009),0)+IF($N104>=DK$2,$AK104/($N104-2009),0)+IF($O104>=DK$2,$AL104/($O104-2009),0)+IF($P104>=DK$2,$AM104/($P104-2009),0)+IF($Q104>=DK$2,$AN104/($Q104-2009),0)+IF($R104>=DK$2,$AO104/($R104-2009),0)+IF($S104>=DK$2,$AP104/($S104-2009),0)+IF($T104>=DK$2,$AQ104/($T104-2009),0)+IF($U104>=DK$2,$AR104/($U104-2009),0)+IF($V104>=DK$2,$AS104/($V104-2009),0)+IF($W104>=DK$2,$AT104/($W104-2009),0)+IF($X104>=DK$2,$AU104/($X104-2009),0)+IF($Y104>=DK$2,$AV104/($Y104-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z604)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 51","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C106+Produktionsanlæg!D107","v":1945},{"$f":"E$3+$C106+Produktionsanlæg!E107","v":1955},{"$f":"F$3+$C106+Produktionsanlæg!F107","v":1965},{"$f":"G$3+$C106+Produktionsanlæg!G107","v":1975},{"$f":"H$3+$C106+Produktionsanlæg!H107","v":1985},{"$f":"I$3+$C106+Produktionsanlæg!I107","v":1995},{"$f":"J$3+$C106+Produktionsanlæg!J107","v":2005},{"$f":"K$3+$C106+Produktionsanlæg!K107","v":2015},{"$f":"L$3+$C106+Produktionsanlæg!L107","v":2022},{"$f":"M$3+$C106+Produktionsanlæg!M107","v":2027},{"$f":"N$3+$C106+Produktionsanlæg!N107","v":2032},{"$f":"O$3+$C106+Produktionsanlæg!O107","v":2037},{"$f":"P$3+$C106+Produktionsanlæg!P107","v":2040},{"$f":"Q$3+$C106+Produktionsanlæg!Q107","v":2041},{"$f":"R$3+$C106+Produktionsanlæg!R107","v":2042},{"$f":"S$3+$C106+Produktionsanlæg!S107","v":2043},{"$f":"T$3+$C106+Produktionsanlæg!T107","v":2044},{"$f":"U$3+$C106+Produktionsanlæg!U107","v":2045},{"$f":"V$3+$C106+Produktionsanlæg!V107","v":2046},{"$f":"W$3+$C106+Produktionsanlæg!W107","v":2047},{"$f":"X$3+$C106+Produktionsanlæg!X107","v":2048},{"$f":"Y$3+$C106+Produktionsanlæg!Y107","v":2049},{"$f":"SUM(Z107)","v":0},{"$f":"Produktionsanlæg!BU106","v":0},{"$f":"Produktionsanlæg!BV106","v":0},{"$f":"Produktionsanlæg!BW106","v":0},{"$f":"Produktionsanlæg!BX106","v":0},{"$f":"Produktionsanlæg!BY106","v":0},{"$f":"Produktionsanlæg!BZ106","v":0},{"$f":"Produktionsanlæg!CA106","v":0},{"$f":"Produktionsanlæg!CB106","v":0},{"$f":"Produktionsanlæg!CC106","v":0},{"$f":"Produktionsanlæg!CD106","v":0},{"$f":"Produktionsanlæg!CE106","v":0},{"$f":"Produktionsanlæg!CF106","v":0},{"$f":"Produktionsanlæg!CG106","v":0},{"$f":"Produktionsanlæg!CH106","v":0},{"$f":"Produktionsanlæg!CI106","v":0},{"$f":"Produktionsanlæg!CJ106","v":0},{"$f":"Produktionsanlæg!CK106","v":0},{"$f":"Produktionsanlæg!CL106","v":0},{"$f":"Produktionsanlæg!CM106","v":0},{"$f":"Produktionsanlæg!CN106","v":0},{"$f":"Produktionsanlæg!CO106","v":0},{"$f":"Produktionsanlæg!CP106","v":0},{"$f":"+SUM(AA106:AV106)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D106>=AY$2,$AA106/($D106-2009),0)+IF($E106>=AY$2,$AB106/($E106-2009),0)+IF($F106>=AY$2,$AC106/($F106-2009),0)+IF($G106>=AY$2,$AD106/($G106-2009),0)+IF($H106>=AY$2,$AE106/($H106-2009),0)+IF($I106>=AY$2,$AF106/($I106-2009),0)+IF($J106>=AY$2,$AG106/($J106-2009),0)+IF($K106>=AY$2,$AH106/($K106-2009),0)+IF($L106>=AY$2,$AI106/($L106-2009),0)+IF($M106>=AY$2,$AJ106/($M106-2009),0)+IF($N106>=AY$2,$AK106/($N106-2009),0)+IF($O106>=AY$2,$AL106/($O106-2009),0)+IF($P106>=AY$2,$AM106/($P106-2009),0)+IF($Q106>=AY$2,$AN106/($Q106-2009),0)+IF($R106>=AY$2,$AO106/($R106-2009),0)+IF($S106>=AY$2,$AP106/($S106-2009),0)+IF($T106>=AY$2,$AQ106/($T106-2009),0)+IF($U106>=AY$2,$AR106/($U106-2009),0)+IF($V106>=AY$2,$AS106/($V106-2009),0)+IF($W106>=AY$2,$AT106/($W106-2009),0)+IF($X106>=AY$2,$AU106/($X106-2009),0)+IF($Y106>=AY$2,$AV106/($Y106-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D106>=CE$2,$AA106/($D106-2009),0)+IF($E106>=CE$2,$AB106/($E106-2009),0)+IF($F106>=CE$2,$AC106/($F106-2009),0)+IF($G106>=CE$2,$AD106/($G106-2009),0)+IF($H106>=CE$2,$AE106/($H106-2009),0)+IF($I106>=CE$2,$AF106/($I106-2009),0)+IF($J106>=CE$2,$AG106/($J106-2009),0)+IF($K106>=CE$2,$AH106/($K106-2009),0)+IF($L106>=CE$2,$AI106/($L106-2009),0)+IF($M106>=CE$2,$AJ106/($M106-2009),0)+IF($N106>=CE$2,$AK106/($N106-2009),0)+IF($O106>=CE$2,$AL106/($O106-2009),0)+IF($P106>=CE$2,$AM106/($P106-2009),0)+IF($Q106>=CE$2,$AN106/($Q106-2009),0)+IF($R106>=CE$2,$AO106/($R106-2009),0)+IF($S106>=CE$2,$AP106/($S106-2009),0)+IF($T106>=CE$2,$AQ106/($T106-2009),0)+IF($U106>=CE$2,$AR106/($U106-2009),0)+IF($V106>=CE$2,$AS106/($V106-2009),0)+IF($W106>=CE$2,$AT106/($W106-2009),0)+IF($X106>=CE$2,$AU106/($X106-2009),0)+IF($Y106>=CE$2,$AV106/($Y106-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D106>=DK$2,$AA106/($D106-2009),0)+IF($E106>=DK$2,$AB106/($E106-2009),0)+IF($F106>=DK$2,$AC106/($F106-2009),0)+IF($G106>=DK$2,$AD106/($G106-2009),0)+IF($H106>=DK$2,$AE106/($H106-2009),0)+IF($I106>=DK$2,$AF106/($I106-2009),0)+IF($J106>=DK$2,$AG106/($J106-2009),0)+IF($K106>=DK$2,$AH106/($K106-2009),0)+IF($L106>=DK$2,$AI106/($L106-2009),0)+IF($M106>=DK$2,$AJ106/($M106-2009),0)+IF($N106>=DK$2,$AK106/($N106-2009),0)+IF($O106>=DK$2,$AL106/($O106-2009),0)+IF($P106>=DK$2,$AM106/($P106-2009),0)+IF($Q106>=DK$2,$AN106/($Q106-2009),0)+IF($R106>=DK$2,$AO106/($R106-2009),0)+IF($S106>=DK$2,$AP106/($S106-2009),0)+IF($T106>=DK$2,$AQ106/($T106-2009),0)+IF($U106>=DK$2,$AR106/($U106-2009),0)+IF($V106>=DK$2,$AS106/($V106-2009),0)+IF($W106>=DK$2,$AT106/($W106-2009),0)+IF($X106>=DK$2,$AU106/($X106-2009),0)+IF($Y106>=DK$2,$AV106/($Y106-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z606)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 52","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C108+Produktionsanlæg!D109","v":1945},{"$f":"E$3+$C108+Produktionsanlæg!E109","v":1955},{"$f":"F$3+$C108+Produktionsanlæg!F109","v":1965},{"$f":"G$3+$C108+Produktionsanlæg!G109","v":1975},{"$f":"H$3+$C108+Produktionsanlæg!H109","v":1985},{"$f":"I$3+$C108+Produktionsanlæg!I109","v":1995},{"$f":"J$3+$C108+Produktionsanlæg!J109","v":2005},{"$f":"K$3+$C108+Produktionsanlæg!K109","v":2015},{"$f":"L$3+$C108+Produktionsanlæg!L109","v":2022},{"$f":"M$3+$C108+Produktionsanlæg!M109","v":2027},{"$f":"N$3+$C108+Produktionsanlæg!N109","v":2032},{"$f":"O$3+$C108+Produktionsanlæg!O109","v":2037},{"$f":"P$3+$C108+Produktionsanlæg!P109","v":2040},{"$f":"Q$3+$C108+Produktionsanlæg!Q109","v":2041},{"$f":"R$3+$C108+Produktionsanlæg!R109","v":2042},{"$f":"S$3+$C108+Produktionsanlæg!S109","v":2043},{"$f":"T$3+$C108+Produktionsanlæg!T109","v":2044},{"$f":"U$3+$C108+Produktionsanlæg!U109","v":2045},{"$f":"V$3+$C108+Produktionsanlæg!V109","v":2046},{"$f":"W$3+$C108+Produktionsanlæg!W109","v":2047},{"$f":"X$3+$C108+Produktionsanlæg!X109","v":2048},{"$f":"Y$3+$C108+Produktionsanlæg!Y109","v":2049},{"$f":"SUM(Z109)","v":0},{"$f":"Produktionsanlæg!BU108","v":0},{"$f":"Produktionsanlæg!BV108","v":0},{"$f":"Produktionsanlæg!BW108","v":0},{"$f":"Produktionsanlæg!BX108","v":0},{"$f":"Produktionsanlæg!BY108","v":0},{"$f":"Produktionsanlæg!BZ108","v":0},{"$f":"Produktionsanlæg!CA108","v":0},{"$f":"Produktionsanlæg!CB108","v":0},{"$f":"Produktionsanlæg!CC108","v":0},{"$f":"Produktionsanlæg!CD108","v":0},{"$f":"Produktionsanlæg!CE108","v":0},{"$f":"Produktionsanlæg!CF108","v":0},{"$f":"Produktionsanlæg!CG108","v":0},{"$f":"Produktionsanlæg!CH108","v":0},{"$f":"Produktionsanlæg!CI108","v":0},{"$f":"Produktionsanlæg!CJ108","v":0},{"$f":"Produktionsanlæg!CK108","v":0},{"$f":"Produktionsanlæg!CL108","v":0},{"$f":"Produktionsanlæg!CM108","v":0},{"$f":"Produktionsanlæg!CN108","v":0},{"$f":"Produktionsanlæg!CO108","v":0},{"$f":"Produktionsanlæg!CP108","v":0},{"$f":"+SUM(AA108:AV108)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D108>=AY$2,$AA108/($D108-2009),0)+IF($E108>=AY$2,$AB108/($E108-2009),0)+IF($F108>=AY$2,$AC108/($F108-2009),0)+IF($G108>=AY$2,$AD108/($G108-2009),0)+IF($H108>=AY$2,$AE108/($H108-2009),0)+IF($I108>=AY$2,$AF108/($I108-2009),0)+IF($J108>=AY$2,$AG108/($J108-2009),0)+IF($K108>=AY$2,$AH108/($K108-2009),0)+IF($L108>=AY$2,$AI108/($L108-2009),0)+IF($M108>=AY$2,$AJ108/($M108-2009),0)+IF($N108>=AY$2,$AK108/($N108-2009),0)+IF($O108>=AY$2,$AL108/($O108-2009),0)+IF($P108>=AY$2,$AM108/($P108-2009),0)+IF($Q108>=AY$2,$AN108/($Q108-2009),0)+IF($R108>=AY$2,$AO108/($R108-2009),0)+IF($S108>=AY$2,$AP108/($S108-2009),0)+IF($T108>=AY$2,$AQ108/($T108-2009),0)+IF($U108>=AY$2,$AR108/($U108-2009),0)+IF($V108>=AY$2,$AS108/($V108-2009),0)+IF($W108>=AY$2,$AT108/($W108-2009),0)+IF($X108>=AY$2,$AU108/($X108-2009),0)+IF($Y108>=AY$2,$AV108/($Y108-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D108>=CE$2,$AA108/($D108-2009),0)+IF($E108>=CE$2,$AB108/($E108-2009),0)+IF($F108>=CE$2,$AC108/($F108-2009),0)+IF($G108>=CE$2,$AD108/($G108-2009),0)+IF($H108>=CE$2,$AE108/($H108-2009),0)+IF($I108>=CE$2,$AF108/($I108-2009),0)+IF($J108>=CE$2,$AG108/($J108-2009),0)+IF($K108>=CE$2,$AH108/($K108-2009),0)+IF($L108>=CE$2,$AI108/($L108-2009),0)+IF($M108>=CE$2,$AJ108/($M108-2009),0)+IF($N108>=CE$2,$AK108/($N108-2009),0)+IF($O108>=CE$2,$AL108/($O108-2009),0)+IF($P108>=CE$2,$AM108/($P108-2009),0)+IF($Q108>=CE$2,$AN108/($Q108-2009),0)+IF($R108>=CE$2,$AO108/($R108-2009),0)+IF($S108>=CE$2,$AP108/($S108-2009),0)+IF($T108>=CE$2,$AQ108/($T108-2009),0)+IF($U108>=CE$2,$AR108/($U108-2009),0)+IF($V108>=CE$2,$AS108/($V108-2009),0)+IF($W108>=CE$2,$AT108/($W108-2009),0)+IF($X108>=CE$2,$AU108/($X108-2009),0)+IF($Y108>=CE$2,$AV108/($Y108-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D108>=DK$2,$AA108/($D108-2009),0)+IF($E108>=DK$2,$AB108/($E108-2009),0)+IF($F108>=DK$2,$AC108/($F108-2009),0)+IF($G108>=DK$2,$AD108/($G108-2009),0)+IF($H108>=DK$2,$AE108/($H108-2009),0)+IF($I108>=DK$2,$AF108/($I108-2009),0)+IF($J108>=DK$2,$AG108/($J108-2009),0)+IF($K108>=DK$2,$AH108/($K108-2009),0)+IF($L108>=DK$2,$AI108/($L108-2009),0)+IF($M108>=DK$2,$AJ108/($M108-2009),0)+IF($N108>=DK$2,$AK108/($N108-2009),0)+IF($O108>=DK$2,$AL108/($O108-2009),0)+IF($P108>=DK$2,$AM108/($P108-2009),0)+IF($Q108>=DK$2,$AN108/($Q108-2009),0)+IF($R108>=DK$2,$AO108/($R108-2009),0)+IF($S108>=DK$2,$AP108/($S108-2009),0)+IF($T108>=DK$2,$AQ108/($T108-2009),0)+IF($U108>=DK$2,$AR108/($U108-2009),0)+IF($V108>=DK$2,$AS108/($V108-2009),0)+IF($W108>=DK$2,$AT108/($W108-2009),0)+IF($X108>=DK$2,$AU108/($X108-2009),0)+IF($Y108>=DK$2,$AV108/($Y108-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z608)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 53","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C110+Produktionsanlæg!D111","v":1945},{"$f":"E$3+$C110+Produktionsanlæg!E111","v":1955},{"$f":"F$3+$C110+Produktionsanlæg!F111","v":1965},{"$f":"G$3+$C110+Produktionsanlæg!G111","v":1975},{"$f":"H$3+$C110+Produktionsanlæg!H111","v":1985},{"$f":"I$3+$C110+Produktionsanlæg!I111","v":1995},{"$f":"J$3+$C110+Produktionsanlæg!J111","v":2005},{"$f":"K$3+$C110+Produktionsanlæg!K111","v":2015},{"$f":"L$3+$C110+Produktionsanlæg!L111","v":2022},{"$f":"M$3+$C110+Produktionsanlæg!M111","v":2027},{"$f":"N$3+$C110+Produktionsanlæg!N111","v":2032},{"$f":"O$3+$C110+Produktionsanlæg!O111","v":2037},{"$f":"P$3+$C110+Produktionsanlæg!P111","v":2040},{"$f":"Q$3+$C110+Produktionsanlæg!Q111","v":2041},{"$f":"R$3+$C110+Produktionsanlæg!R111","v":2042},{"$f":"S$3+$C110+Produktionsanlæg!S111","v":2043},{"$f":"T$3+$C110+Produktionsanlæg!T111","v":2044},{"$f":"U$3+$C110+Produktionsanlæg!U111","v":2045},{"$f":"V$3+$C110+Produktionsanlæg!V111","v":2046},{"$f":"W$3+$C110+Produktionsanlæg!W111","v":2047},{"$f":"X$3+$C110+Produktionsanlæg!X111","v":2048},{"$f":"Y$3+$C110+Produktionsanlæg!Y111","v":2049},{"$f":"SUM(Z111)","v":0},{"$f":"Produktionsanlæg!BU110","v":0},{"$f":"Produktionsanlæg!BV110","v":0},{"$f":"Produktionsanlæg!BW110","v":0},{"$f":"Produktionsanlæg!BX110","v":0},{"$f":"Produktionsanlæg!BY110","v":0},{"$f":"Produktionsanlæg!BZ110","v":0},{"$f":"Produktionsanlæg!CA110","v":0},{"$f":"Produktionsanlæg!CB110","v":0},{"$f":"Produktionsanlæg!CC110","v":0},{"$f":"Produktionsanlæg!CD110","v":0},{"$f":"Produktionsanlæg!CE110","v":0},{"$f":"Produktionsanlæg!CF110","v":0},{"$f":"Produktionsanlæg!CG110","v":0},{"$f":"Produktionsanlæg!CH110","v":0},{"$f":"Produktionsanlæg!CI110","v":0},{"$f":"Produktionsanlæg!CJ110","v":0},{"$f":"Produktionsanlæg!CK110","v":0},{"$f":"Produktionsanlæg!CL110","v":0},{"$f":"Produktionsanlæg!CM110","v":0},{"$f":"Produktionsanlæg!CN110","v":0},{"$f":"Produktionsanlæg!CO110","v":0},{"$f":"Produktionsanlæg!CP110","v":0},{"$f":"+SUM(AA110:AV110)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D110>=AY$2,$AA110/($D110-2009),0)+IF($E110>=AY$2,$AB110/($E110-2009),0)+IF($F110>=AY$2,$AC110/($F110-2009),0)+IF($G110>=AY$2,$AD110/($G110-2009),0)+IF($H110>=AY$2,$AE110/($H110-2009),0)+IF($I110>=AY$2,$AF110/($I110-2009),0)+IF($J110>=AY$2,$AG110/($J110-2009),0)+IF($K110>=AY$2,$AH110/($K110-2009),0)+IF($L110>=AY$2,$AI110/($L110-2009),0)+IF($M110>=AY$2,$AJ110/($M110-2009),0)+IF($N110>=AY$2,$AK110/($N110-2009),0)+IF($O110>=AY$2,$AL110/($O110-2009),0)+IF($P110>=AY$2,$AM110/($P110-2009),0)+IF($Q110>=AY$2,$AN110/($Q110-2009),0)+IF($R110>=AY$2,$AO110/($R110-2009),0)+IF($S110>=AY$2,$AP110/($S110-2009),0)+IF($T110>=AY$2,$AQ110/($T110-2009),0)+IF($U110>=AY$2,$AR110/($U110-2009),0)+IF($V110>=AY$2,$AS110/($V110-2009),0)+IF($W110>=AY$2,$AT110/($W110-2009),0)+IF($X110>=AY$2,$AU110/($X110-2009),0)+IF($Y110>=AY$2,$AV110/($Y110-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D110>=CE$2,$AA110/($D110-2009),0)+IF($E110>=CE$2,$AB110/($E110-2009),0)+IF($F110>=CE$2,$AC110/($F110-2009),0)+IF($G110>=CE$2,$AD110/($G110-2009),0)+IF($H110>=CE$2,$AE110/($H110-2009),0)+IF($I110>=CE$2,$AF110/($I110-2009),0)+IF($J110>=CE$2,$AG110/($J110-2009),0)+IF($K110>=CE$2,$AH110/($K110-2009),0)+IF($L110>=CE$2,$AI110/($L110-2009),0)+IF($M110>=CE$2,$AJ110/($M110-2009),0)+IF($N110>=CE$2,$AK110/($N110-2009),0)+IF($O110>=CE$2,$AL110/($O110-2009),0)+IF($P110>=CE$2,$AM110/($P110-2009),0)+IF($Q110>=CE$2,$AN110/($Q110-2009),0)+IF($R110>=CE$2,$AO110/($R110-2009),0)+IF($S110>=CE$2,$AP110/($S110-2009),0)+IF($T110>=CE$2,$AQ110/($T110-2009),0)+IF($U110>=CE$2,$AR110/($U110-2009),0)+IF($V110>=CE$2,$AS110/($V110-2009),0)+IF($W110>=CE$2,$AT110/($W110-2009),0)+IF($X110>=CE$2,$AU110/($X110-2009),0)+IF($Y110>=CE$2,$AV110/($Y110-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D110>=DK$2,$AA110/($D110-2009),0)+IF($E110>=DK$2,$AB110/($E110-2009),0)+IF($F110>=DK$2,$AC110/($F110-2009),0)+IF($G110>=DK$2,$AD110/($G110-2009),0)+IF($H110>=DK$2,$AE110/($H110-2009),0)+IF($I110>=DK$2,$AF110/($I110-2009),0)+IF($J110>=DK$2,$AG110/($J110-2009),0)+IF($K110>=DK$2,$AH110/($K110-2009),0)+IF($L110>=DK$2,$AI110/($L110-2009),0)+IF($M110>=DK$2,$AJ110/($M110-2009),0)+IF($N110>=DK$2,$AK110/($N110-2009),0)+IF($O110>=DK$2,$AL110/($O110-2009),0)+IF($P110>=DK$2,$AM110/($P110-2009),0)+IF($Q110>=DK$2,$AN110/($Q110-2009),0)+IF($R110>=DK$2,$AO110/($R110-2009),0)+IF($S110>=DK$2,$AP110/($S110-2009),0)+IF($T110>=DK$2,$AQ110/($T110-2009),0)+IF($U110>=DK$2,$AR110/($U110-2009),0)+IF($V110>=DK$2,$AS110/($V110-2009),0)+IF($W110>=DK$2,$AT110/($W110-2009),0)+IF($X110>=DK$2,$AU110/($X110-2009),0)+IF($Y110>=DK$2,$AV110/($Y110-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z610)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 54","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C112+Produktionsanlæg!D113","v":1945},{"$f":"E$3+$C112+Produktionsanlæg!E113","v":1955},{"$f":"F$3+$C112+Produktionsanlæg!F113","v":1965},{"$f":"G$3+$C112+Produktionsanlæg!G113","v":1975},{"$f":"H$3+$C112+Produktionsanlæg!H113","v":1985},{"$f":"I$3+$C112+Produktionsanlæg!I113","v":1995},{"$f":"J$3+$C112+Produktionsanlæg!J113","v":2005},{"$f":"K$3+$C112+Produktionsanlæg!K113","v":2015},{"$f":"L$3+$C112+Produktionsanlæg!L113","v":2022},{"$f":"M$3+$C112+Produktionsanlæg!M113","v":2027},{"$f":"N$3+$C112+Produktionsanlæg!N113","v":2032},{"$f":"O$3+$C112+Produktionsanlæg!O113","v":2037},{"$f":"P$3+$C112+Produktionsanlæg!P113","v":2040},{"$f":"Q$3+$C112+Produktionsanlæg!Q113","v":2041},{"$f":"R$3+$C112+Produktionsanlæg!R113","v":2042},{"$f":"S$3+$C112+Produktionsanlæg!S113","v":2043},{"$f":"T$3+$C112+Produktionsanlæg!T113","v":2044},{"$f":"U$3+$C112+Produktionsanlæg!U113","v":2045},{"$f":"V$3+$C112+Produktionsanlæg!V113","v":2046},{"$f":"W$3+$C112+Produktionsanlæg!W113","v":2047},{"$f":"X$3+$C112+Produktionsanlæg!X113","v":2048},{"$f":"Y$3+$C112+Produktionsanlæg!Y113","v":2049},{"$f":"SUM(Z113)","v":0},{"$f":"Produktionsanlæg!BU112","v":0},{"$f":"Produktionsanlæg!BV112","v":0},{"$f":"Produktionsanlæg!BW112","v":0},{"$f":"Produktionsanlæg!BX112","v":0},{"$f":"Produktionsanlæg!BY112","v":0},{"$f":"Produktionsanlæg!BZ112","v":0},{"$f":"Produktionsanlæg!CA112","v":0},{"$f":"Produktionsanlæg!CB112","v":0},{"$f":"Produktionsanlæg!CC112","v":0},{"$f":"Produktionsanlæg!CD112","v":0},{"$f":"Produktionsanlæg!CE112","v":0},{"$f":"Produktionsanlæg!CF112","v":0},{"$f":"Produktionsanlæg!CG112","v":0},{"$f":"Produktionsanlæg!CH112","v":0},{"$f":"Produktionsanlæg!CI112","v":0},{"$f":"Produktionsanlæg!CJ112","v":0},{"$f":"Produktionsanlæg!CK112","v":0},{"$f":"Produktionsanlæg!CL112","v":0},{"$f":"Produktionsanlæg!CM112","v":0},{"$f":"Produktionsanlæg!CN112","v":0},{"$f":"Produktionsanlæg!CO112","v":0},{"$f":"Produktionsanlæg!CP112","v":0},{"$f":"+SUM(AA112:AV112)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D112>=AY$2,$AA112/($D112-2009),0)+IF($E112>=AY$2,$AB112/($E112-2009),0)+IF($F112>=AY$2,$AC112/($F112-2009),0)+IF($G112>=AY$2,$AD112/($G112-2009),0)+IF($H112>=AY$2,$AE112/($H112-2009),0)+IF($I112>=AY$2,$AF112/($I112-2009),0)+IF($J112>=AY$2,$AG112/($J112-2009),0)+IF($K112>=AY$2,$AH112/($K112-2009),0)+IF($L112>=AY$2,$AI112/($L112-2009),0)+IF($M112>=AY$2,$AJ112/($M112-2009),0)+IF($N112>=AY$2,$AK112/($N112-2009),0)+IF($O112>=AY$2,$AL112/($O112-2009),0)+IF($P112>=AY$2,$AM112/($P112-2009),0)+IF($Q112>=AY$2,$AN112/($Q112-2009),0)+IF($R112>=AY$2,$AO112/($R112-2009),0)+IF($S112>=AY$2,$AP112/($S112-2009),0)+IF($T112>=AY$2,$AQ112/($T112-2009),0)+IF($U112>=AY$2,$AR112/($U112-2009),0)+IF($V112>=AY$2,$AS112/($V112-2009),0)+IF($W112>=AY$2,$AT112/($W112-2009),0)+IF($X112>=AY$2,$AU112/($X112-2009),0)+IF($Y112>=AY$2,$AV112/($Y112-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D112>=CE$2,$AA112/($D112-2009),0)+IF($E112>=CE$2,$AB112/($E112-2009),0)+IF($F112>=CE$2,$AC112/($F112-2009),0)+IF($G112>=CE$2,$AD112/($G112-2009),0)+IF($H112>=CE$2,$AE112/($H112-2009),0)+IF($I112>=CE$2,$AF112/($I112-2009),0)+IF($J112>=CE$2,$AG112/($J112-2009),0)+IF($K112>=CE$2,$AH112/($K112-2009),0)+IF($L112>=CE$2,$AI112/($L112-2009),0)+IF($M112>=CE$2,$AJ112/($M112-2009),0)+IF($N112>=CE$2,$AK112/($N112-2009),0)+IF($O112>=CE$2,$AL112/($O112-2009),0)+IF($P112>=CE$2,$AM112/($P112-2009),0)+IF($Q112>=CE$2,$AN112/($Q112-2009),0)+IF($R112>=CE$2,$AO112/($R112-2009),0)+IF($S112>=CE$2,$AP112/($S112-2009),0)+IF($T112>=CE$2,$AQ112/($T112-2009),0)+IF($U112>=CE$2,$AR112/($U112-2009),0)+IF($V112>=CE$2,$AS112/($V112-2009),0)+IF($W112>=CE$2,$AT112/($W112-2009),0)+IF($X112>=CE$2,$AU112/($X112-2009),0)+IF($Y112>=CE$2,$AV112/($Y112-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D112>=DK$2,$AA112/($D112-2009),0)+IF($E112>=DK$2,$AB112/($E112-2009),0)+IF($F112>=DK$2,$AC112/($F112-2009),0)+IF($G112>=DK$2,$AD112/($G112-2009),0)+IF($H112>=DK$2,$AE112/($H112-2009),0)+IF($I112>=DK$2,$AF112/($I112-2009),0)+IF($J112>=DK$2,$AG112/($J112-2009),0)+IF($K112>=DK$2,$AH112/($K112-2009),0)+IF($L112>=DK$2,$AI112/($L112-2009),0)+IF($M112>=DK$2,$AJ112/($M112-2009),0)+IF($N112>=DK$2,$AK112/($N112-2009),0)+IF($O112>=DK$2,$AL112/($O112-2009),0)+IF($P112>=DK$2,$AM112/($P112-2009),0)+IF($Q112>=DK$2,$AN112/($Q112-2009),0)+IF($R112>=DK$2,$AO112/($R112-2009),0)+IF($S112>=DK$2,$AP112/($S112-2009),0)+IF($T112>=DK$2,$AQ112/($T112-2009),0)+IF($U112>=DK$2,$AR112/($U112-2009),0)+IF($V112>=DK$2,$AS112/($V112-2009),0)+IF($W112>=DK$2,$AT112/($W112-2009),0)+IF($X112>=DK$2,$AU112/($X112-2009),0)+IF($Y112>=DK$2,$AV112/($Y112-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z612)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 55","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C114+Produktionsanlæg!D115","v":1945},{"$f":"E$3+$C114+Produktionsanlæg!E115","v":1955},{"$f":"F$3+$C114+Produktionsanlæg!F115","v":1965},{"$f":"G$3+$C114+Produktionsanlæg!G115","v":1975},{"$f":"H$3+$C114+Produktionsanlæg!H115","v":1985},{"$f":"I$3+$C114+Produktionsanlæg!I115","v":1995},{"$f":"J$3+$C114+Produktionsanlæg!J115","v":2005},{"$f":"K$3+$C114+Produktionsanlæg!K115","v":2015},{"$f":"L$3+$C114+Produktionsanlæg!L115","v":2022},{"$f":"M$3+$C114+Produktionsanlæg!M115","v":2027},{"$f":"N$3+$C114+Produktionsanlæg!N115","v":2032},{"$f":"O$3+$C114+Produktionsanlæg!O115","v":2037},{"$f":"P$3+$C114+Produktionsanlæg!P115","v":2040},{"$f":"Q$3+$C114+Produktionsanlæg!Q115","v":2041},{"$f":"R$3+$C114+Produktionsanlæg!R115","v":2042},{"$f":"S$3+$C114+Produktionsanlæg!S115","v":2043},{"$f":"T$3+$C114+Produktionsanlæg!T115","v":2044},{"$f":"U$3+$C114+Produktionsanlæg!U115","v":2045},{"$f":"V$3+$C114+Produktionsanlæg!V115","v":2046},{"$f":"W$3+$C114+Produktionsanlæg!W115","v":2047},{"$f":"X$3+$C114+Produktionsanlæg!X115","v":2048},{"$f":"Y$3+$C114+Produktionsanlæg!Y115","v":2049},{"$f":"SUM(Z115)","v":0},{"$f":"Produktionsanlæg!BU114","v":0},{"$f":"Produktionsanlæg!BV114","v":0},{"$f":"Produktionsanlæg!BW114","v":0},{"$f":"Produktionsanlæg!BX114","v":0},{"$f":"Produktionsanlæg!BY114","v":0},{"$f":"Produktionsanlæg!BZ114","v":0},{"$f":"Produktionsanlæg!CA114","v":0},{"$f":"Produktionsanlæg!CB114","v":0},{"$f":"Produktionsanlæg!CC114","v":0},{"$f":"Produktionsanlæg!CD114","v":0},{"$f":"Produktionsanlæg!CE114","v":0},{"$f":"Produktionsanlæg!CF114","v":0},{"$f":"Produktionsanlæg!CG114","v":0},{"$f":"Produktionsanlæg!CH114","v":0},{"$f":"Produktionsanlæg!CI114","v":0},{"$f":"Produktionsanlæg!CJ114","v":0},{"$f":"Produktionsanlæg!CK114","v":0},{"$f":"Produktionsanlæg!CL114","v":0},{"$f":"Produktionsanlæg!CM114","v":0},{"$f":"Produktionsanlæg!CN114","v":0},{"$f":"Produktionsanlæg!CO114","v":0},{"$f":"Produktionsanlæg!CP114","v":0},{"$f":"+SUM(AA114:AV114)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D114>=AY$2,$AA114/($D114-2009),0)+IF($E114>=AY$2,$AB114/($E114-2009),0)+IF($F114>=AY$2,$AC114/($F114-2009),0)+IF($G114>=AY$2,$AD114/($G114-2009),0)+IF($H114>=AY$2,$AE114/($H114-2009),0)+IF($I114>=AY$2,$AF114/($I114-2009),0)+IF($J114>=AY$2,$AG114/($J114-2009),0)+IF($K114>=AY$2,$AH114/($K114-2009),0)+IF($L114>=AY$2,$AI114/($L114-2009),0)+IF($M114>=AY$2,$AJ114/($M114-2009),0)+IF($N114>=AY$2,$AK114/($N114-2009),0)+IF($O114>=AY$2,$AL114/($O114-2009),0)+IF($P114>=AY$2,$AM114/($P114-2009),0)+IF($Q114>=AY$2,$AN114/($Q114-2009),0)+IF($R114>=AY$2,$AO114/($R114-2009),0)+IF($S114>=AY$2,$AP114/($S114-2009),0)+IF($T114>=AY$2,$AQ114/($T114-2009),0)+IF($U114>=AY$2,$AR114/($U114-2009),0)+IF($V114>=AY$2,$AS114/($V114-2009),0)+IF($W114>=AY$2,$AT114/($W114-2009),0)+IF($X114>=AY$2,$AU114/($X114-2009),0)+IF($Y114>=AY$2,$AV114/($Y114-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D114>=CE$2,$AA114/($D114-2009),0)+IF($E114>=CE$2,$AB114/($E114-2009),0)+IF($F114>=CE$2,$AC114/($F114-2009),0)+IF($G114>=CE$2,$AD114/($G114-2009),0)+IF($H114>=CE$2,$AE114/($H114-2009),0)+IF($I114>=CE$2,$AF114/($I114-2009),0)+IF($J114>=CE$2,$AG114/($J114-2009),0)+IF($K114>=CE$2,$AH114/($K114-2009),0)+IF($L114>=CE$2,$AI114/($L114-2009),0)+IF($M114>=CE$2,$AJ114/($M114-2009),0)+IF($N114>=CE$2,$AK114/($N114-2009),0)+IF($O114>=CE$2,$AL114/($O114-2009),0)+IF($P114>=CE$2,$AM114/($P114-2009),0)+IF($Q114>=CE$2,$AN114/($Q114-2009),0)+IF($R114>=CE$2,$AO114/($R114-2009),0)+IF($S114>=CE$2,$AP114/($S114-2009),0)+IF($T114>=CE$2,$AQ114/($T114-2009),0)+IF($U114>=CE$2,$AR114/($U114-2009),0)+IF($V114>=CE$2,$AS114/($V114-2009),0)+IF($W114>=CE$2,$AT114/($W114-2009),0)+IF($X114>=CE$2,$AU114/($X114-2009),0)+IF($Y114>=CE$2,$AV114/($Y114-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D114>=DK$2,$AA114/($D114-2009),0)+IF($E114>=DK$2,$AB114/($E114-2009),0)+IF($F114>=DK$2,$AC114/($F114-2009),0)+IF($G114>=DK$2,$AD114/($G114-2009),0)+IF($H114>=DK$2,$AE114/($H114-2009),0)+IF($I114>=DK$2,$AF114/($I114-2009),0)+IF($J114>=DK$2,$AG114/($J114-2009),0)+IF($K114>=DK$2,$AH114/($K114-2009),0)+IF($L114>=DK$2,$AI114/($L114-2009),0)+IF($M114>=DK$2,$AJ114/($M114-2009),0)+IF($N114>=DK$2,$AK114/($N114-2009),0)+IF($O114>=DK$2,$AL114/($O114-2009),0)+IF($P114>=DK$2,$AM114/($P114-2009),0)+IF($Q114>=DK$2,$AN114/($Q114-2009),0)+IF($R114>=DK$2,$AO114/($R114-2009),0)+IF($S114>=DK$2,$AP114/($S114-2009),0)+IF($T114>=DK$2,$AQ114/($T114-2009),0)+IF($U114>=DK$2,$AR114/($U114-2009),0)+IF($V114>=DK$2,$AS114/($V114-2009),0)+IF($W114>=DK$2,$AT114/($W114-2009),0)+IF($X114>=DK$2,$AU114/($X114-2009),0)+IF($Y114>=DK$2,$AV114/($Y114-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z614)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 56","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C116+Produktionsanlæg!D117","v":1945},{"$f":"E$3+$C116+Produktionsanlæg!E117","v":1955},{"$f":"F$3+$C116+Produktionsanlæg!F117","v":1965},{"$f":"G$3+$C116+Produktionsanlæg!G117","v":1975},{"$f":"H$3+$C116+Produktionsanlæg!H117","v":1985},{"$f":"I$3+$C116+Produktionsanlæg!I117","v":1995},{"$f":"J$3+$C116+Produktionsanlæg!J117","v":2005},{"$f":"K$3+$C116+Produktionsanlæg!K117","v":2015},{"$f":"L$3+$C116+Produktionsanlæg!L117","v":2022},{"$f":"M$3+$C116+Produktionsanlæg!M117","v":2027},{"$f":"N$3+$C116+Produktionsanlæg!N117","v":2032},{"$f":"O$3+$C116+Produktionsanlæg!O117","v":2037},{"$f":"P$3+$C116+Produktionsanlæg!P117","v":2040},{"$f":"Q$3+$C116+Produktionsanlæg!Q117","v":2041},{"$f":"R$3+$C116+Produktionsanlæg!R117","v":2042},{"$f":"S$3+$C116+Produktionsanlæg!S117","v":2043},{"$f":"T$3+$C116+Produktionsanlæg!T117","v":2044},{"$f":"U$3+$C116+Produktionsanlæg!U117","v":2045},{"$f":"V$3+$C116+Produktionsanlæg!V117","v":2046},{"$f":"W$3+$C116+Produktionsanlæg!W117","v":2047},{"$f":"X$3+$C116+Produktionsanlæg!X117","v":2048},{"$f":"Y$3+$C116+Produktionsanlæg!Y117","v":2049},{"$f":"SUM(Z117)","v":0},{"$f":"Produktionsanlæg!BU116","v":0},{"$f":"Produktionsanlæg!BV116","v":0},{"$f":"Produktionsanlæg!BW116","v":0},{"$f":"Produktionsanlæg!BX116","v":0},{"$f":"Produktionsanlæg!BY116","v":0},{"$f":"Produktionsanlæg!BZ116","v":0},{"$f":"Produktionsanlæg!CA116","v":0},{"$f":"Produktionsanlæg!CB116","v":0},{"$f":"Produktionsanlæg!CC116","v":0},{"$f":"Produktionsanlæg!CD116","v":0},{"$f":"Produktionsanlæg!CE116","v":0},{"$f":"Produktionsanlæg!CF116","v":0},{"$f":"Produktionsanlæg!CG116","v":0},{"$f":"Produktionsanlæg!CH116","v":0},{"$f":"Produktionsanlæg!CI116","v":0},{"$f":"Produktionsanlæg!CJ116","v":0},{"$f":"Produktionsanlæg!CK116","v":0},{"$f":"Produktionsanlæg!CL116","v":0},{"$f":"Produktionsanlæg!CM116","v":0},{"$f":"Produktionsanlæg!CN116","v":0},{"$f":"Produktionsanlæg!CO116","v":0},{"$f":"Produktionsanlæg!CP116","v":0},{"$f":"+SUM(AA116:AV116)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D116>=AY$2,$AA116/($D116-2009),0)+IF($E116>=AY$2,$AB116/($E116-2009),0)+IF($F116>=AY$2,$AC116/($F116-2009),0)+IF($G116>=AY$2,$AD116/($G116-2009),0)+IF($H116>=AY$2,$AE116/($H116-2009),0)+IF($I116>=AY$2,$AF116/($I116-2009),0)+IF($J116>=AY$2,$AG116/($J116-2009),0)+IF($K116>=AY$2,$AH116/($K116-2009),0)+IF($L116>=AY$2,$AI116/($L116-2009),0)+IF($M116>=AY$2,$AJ116/($M116-2009),0)+IF($N116>=AY$2,$AK116/($N116-2009),0)+IF($O116>=AY$2,$AL116/($O116-2009),0)+IF($P116>=AY$2,$AM116/($P116-2009),0)+IF($Q116>=AY$2,$AN116/($Q116-2009),0)+IF($R116>=AY$2,$AO116/($R116-2009),0)+IF($S116>=AY$2,$AP116/($S116-2009),0)+IF($T116>=AY$2,$AQ116/($T116-2009),0)+IF($U116>=AY$2,$AR116/($U116-2009),0)+IF($V116>=AY$2,$AS116/($V116-2009),0)+IF($W116>=AY$2,$AT116/($W116-2009),0)+IF($X116>=AY$2,$AU116/($X116-2009),0)+IF($Y116>=AY$2,$AV116/($Y116-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D116>=CE$2,$AA116/($D116-2009),0)+IF($E116>=CE$2,$AB116/($E116-2009),0)+IF($F116>=CE$2,$AC116/($F116-2009),0)+IF($G116>=CE$2,$AD116/($G116-2009),0)+IF($H116>=CE$2,$AE116/($H116-2009),0)+IF($I116>=CE$2,$AF116/($I116-2009),0)+IF($J116>=CE$2,$AG116/($J116-2009),0)+IF($K116>=CE$2,$AH116/($K116-2009),0)+IF($L116>=CE$2,$AI116/($L116-2009),0)+IF($M116>=CE$2,$AJ116/($M116-2009),0)+IF($N116>=CE$2,$AK116/($N116-2009),0)+IF($O116>=CE$2,$AL116/($O116-2009),0)+IF($P116>=CE$2,$AM116/($P116-2009),0)+IF($Q116>=CE$2,$AN116/($Q116-2009),0)+IF($R116>=CE$2,$AO116/($R116-2009),0)+IF($S116>=CE$2,$AP116/($S116-2009),0)+IF($T116>=CE$2,$AQ116/($T116-2009),0)+IF($U116>=CE$2,$AR116/($U116-2009),0)+IF($V116>=CE$2,$AS116/($V116-2009),0)+IF($W116>=CE$2,$AT116/($W116-2009),0)+IF($X116>=CE$2,$AU116/($X116-2009),0)+IF($Y116>=CE$2,$AV116/($Y116-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D116>=DK$2,$AA116/($D116-2009),0)+IF($E116>=DK$2,$AB116/($E116-2009),0)+IF($F116>=DK$2,$AC116/($F116-2009),0)+IF($G116>=DK$2,$AD116/($G116-2009),0)+IF($H116>=DK$2,$AE116/($H116-2009),0)+IF($I116>=DK$2,$AF116/($I116-2009),0)+IF($J116>=DK$2,$AG116/($J116-2009),0)+IF($K116>=DK$2,$AH116/($K116-2009),0)+IF($L116>=DK$2,$AI116/($L116-2009),0)+IF($M116>=DK$2,$AJ116/($M116-2009),0)+IF($N116>=DK$2,$AK116/($N116-2009),0)+IF($O116>=DK$2,$AL116/($O116-2009),0)+IF($P116>=DK$2,$AM116/($P116-2009),0)+IF($Q116>=DK$2,$AN116/($Q116-2009),0)+IF($R116>=DK$2,$AO116/($R116-2009),0)+IF($S116>=DK$2,$AP116/($S116-2009),0)+IF($T116>=DK$2,$AQ116/($T116-2009),0)+IF($U116>=DK$2,$AR116/($U116-2009),0)+IF($V116>=DK$2,$AS116/($V116-2009),0)+IF($W116>=DK$2,$AT116/($W116-2009),0)+IF($X116>=DK$2,$AU116/($X116-2009),0)+IF($Y116>=DK$2,$AV116/($Y116-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z616)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 57","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C118+Produktionsanlæg!D119","v":1945},{"$f":"E$3+$C118+Produktionsanlæg!E119","v":1955},{"$f":"F$3+$C118+Produktionsanlæg!F119","v":1965},{"$f":"G$3+$C118+Produktionsanlæg!G119","v":1975},{"$f":"H$3+$C118+Produktionsanlæg!H119","v":1985},{"$f":"I$3+$C118+Produktionsanlæg!I119","v":1995},{"$f":"J$3+$C118+Produktionsanlæg!J119","v":2005},{"$f":"K$3+$C118+Produktionsanlæg!K119","v":2015},{"$f":"L$3+$C118+Produktionsanlæg!L119","v":2022},{"$f":"M$3+$C118+Produktionsanlæg!M119","v":2027},{"$f":"N$3+$C118+Produktionsanlæg!N119","v":2032},{"$f":"O$3+$C118+Produktionsanlæg!O119","v":2037},{"$f":"P$3+$C118+Produktionsanlæg!P119","v":2040},{"$f":"Q$3+$C118+Produktionsanlæg!Q119","v":2041},{"$f":"R$3+$C118+Produktionsanlæg!R119","v":2042},{"$f":"S$3+$C118+Produktionsanlæg!S119","v":2043},{"$f":"T$3+$C118+Produktionsanlæg!T119","v":2044},{"$f":"U$3+$C118+Produktionsanlæg!U119","v":2045},{"$f":"V$3+$C118+Produktionsanlæg!V119","v":2046},{"$f":"W$3+$C118+Produktionsanlæg!W119","v":2047},{"$f":"X$3+$C118+Produktionsanlæg!X119","v":2048},{"$f":"Y$3+$C118+Produktionsanlæg!Y119","v":2049},{"$f":"SUM(Z119)","v":0},{"$f":"Produktionsanlæg!BU118","v":0},{"$f":"Produktionsanlæg!BV118","v":0},{"$f":"Produktionsanlæg!BW118","v":0},{"$f":"Produktionsanlæg!BX118","v":0},{"$f":"Produktionsanlæg!BY118","v":0},{"$f":"Produktionsanlæg!BZ118","v":0},{"$f":"Produktionsanlæg!CA118","v":0},{"$f":"Produktionsanlæg!CB118","v":0},{"$f":"Produktionsanlæg!CC118","v":0},{"$f":"Produktionsanlæg!CD118","v":0},{"$f":"Produktionsanlæg!CE118","v":0},{"$f":"Produktionsanlæg!CF118","v":0},{"$f":"Produktionsanlæg!CG118","v":0},{"$f":"Produktionsanlæg!CH118","v":0},{"$f":"Produktionsanlæg!CI118","v":0},{"$f":"Produktionsanlæg!CJ118","v":0},{"$f":"Produktionsanlæg!CK118","v":0},{"$f":"Produktionsanlæg!CL118","v":0},{"$f":"Produktionsanlæg!CM118","v":0},{"$f":"Produktionsanlæg!CN118","v":0},{"$f":"Produktionsanlæg!CO118","v":0},{"$f":"Produktionsanlæg!CP118","v":0},{"$f":"+SUM(AA118:AV118)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D118>=AY$2,$AA118/($D118-2009),0)+IF($E118>=AY$2,$AB118/($E118-2009),0)+IF($F118>=AY$2,$AC118/($F118-2009),0)+IF($G118>=AY$2,$AD118/($G118-2009),0)+IF($H118>=AY$2,$AE118/($H118-2009),0)+IF($I118>=AY$2,$AF118/($I118-2009),0)+IF($J118>=AY$2,$AG118/($J118-2009),0)+IF($K118>=AY$2,$AH118/($K118-2009),0)+IF($L118>=AY$2,$AI118/($L118-2009),0)+IF($M118>=AY$2,$AJ118/($M118-2009),0)+IF($N118>=AY$2,$AK118/($N118-2009),0)+IF($O118>=AY$2,$AL118/($O118-2009),0)+IF($P118>=AY$2,$AM118/($P118-2009),0)+IF($Q118>=AY$2,$AN118/($Q118-2009),0)+IF($R118>=AY$2,$AO118/($R118-2009),0)+IF($S118>=AY$2,$AP118/($S118-2009),0)+IF($T118>=AY$2,$AQ118/($T118-2009),0)+IF($U118>=AY$2,$AR118/($U118-2009),0)+IF($V118>=AY$2,$AS118/($V118-2009),0)+IF($W118>=AY$2,$AT118/($W118-2009),0)+IF($X118>=AY$2,$AU118/($X118-2009),0)+IF($Y118>=AY$2,$AV118/($Y118-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D118>=CE$2,$AA118/($D118-2009),0)+IF($E118>=CE$2,$AB118/($E118-2009),0)+IF($F118>=CE$2,$AC118/($F118-2009),0)+IF($G118>=CE$2,$AD118/($G118-2009),0)+IF($H118>=CE$2,$AE118/($H118-2009),0)+IF($I118>=CE$2,$AF118/($I118-2009),0)+IF($J118>=CE$2,$AG118/($J118-2009),0)+IF($K118>=CE$2,$AH118/($K118-2009),0)+IF($L118>=CE$2,$AI118/($L118-2009),0)+IF($M118>=CE$2,$AJ118/($M118-2009),0)+IF($N118>=CE$2,$AK118/($N118-2009),0)+IF($O118>=CE$2,$AL118/($O118-2009),0)+IF($P118>=CE$2,$AM118/($P118-2009),0)+IF($Q118>=CE$2,$AN118/($Q118-2009),0)+IF($R118>=CE$2,$AO118/($R118-2009),0)+IF($S118>=CE$2,$AP118/($S118-2009),0)+IF($T118>=CE$2,$AQ118/($T118-2009),0)+IF($U118>=CE$2,$AR118/($U118-2009),0)+IF($V118>=CE$2,$AS118/($V118-2009),0)+IF($W118>=CE$2,$AT118/($W118-2009),0)+IF($X118>=CE$2,$AU118/($X118-2009),0)+IF($Y118>=CE$2,$AV118/($Y118-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D118>=DK$2,$AA118/($D118-2009),0)+IF($E118>=DK$2,$AB118/($E118-2009),0)+IF($F118>=DK$2,$AC118/($F118-2009),0)+IF($G118>=DK$2,$AD118/($G118-2009),0)+IF($H118>=DK$2,$AE118/($H118-2009),0)+IF($I118>=DK$2,$AF118/($I118-2009),0)+IF($J118>=DK$2,$AG118/($J118-2009),0)+IF($K118>=DK$2,$AH118/($K118-2009),0)+IF($L118>=DK$2,$AI118/($L118-2009),0)+IF($M118>=DK$2,$AJ118/($M118-2009),0)+IF($N118>=DK$2,$AK118/($N118-2009),0)+IF($O118>=DK$2,$AL118/($O118-2009),0)+IF($P118>=DK$2,$AM118/($P118-2009),0)+IF($Q118>=DK$2,$AN118/($Q118-2009),0)+IF($R118>=DK$2,$AO118/($R118-2009),0)+IF($S118>=DK$2,$AP118/($S118-2009),0)+IF($T118>=DK$2,$AQ118/($T118-2009),0)+IF($U118>=DK$2,$AR118/($U118-2009),0)+IF($V118>=DK$2,$AS118/($V118-2009),0)+IF($W118>=DK$2,$AT118/($W118-2009),0)+IF($X118>=DK$2,$AU118/($X118-2009),0)+IF($Y118>=DK$2,$AV118/($Y118-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z618)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 58","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C120+Produktionsanlæg!D121","v":1945},{"$f":"E$3+$C120+Produktionsanlæg!E121","v":1955},{"$f":"F$3+$C120+Produktionsanlæg!F121","v":1965},{"$f":"G$3+$C120+Produktionsanlæg!G121","v":1975},{"$f":"H$3+$C120+Produktionsanlæg!H121","v":1985},{"$f":"I$3+$C120+Produktionsanlæg!I121","v":1995},{"$f":"J$3+$C120+Produktionsanlæg!J121","v":2005},{"$f":"K$3+$C120+Produktionsanlæg!K121","v":2015},{"$f":"L$3+$C120+Produktionsanlæg!L121","v":2022},{"$f":"M$3+$C120+Produktionsanlæg!M121","v":2027},{"$f":"N$3+$C120+Produktionsanlæg!N121","v":2032},{"$f":"O$3+$C120+Produktionsanlæg!O121","v":2037},{"$f":"P$3+$C120+Produktionsanlæg!P121","v":2040},{"$f":"Q$3+$C120+Produktionsanlæg!Q121","v":2041},{"$f":"R$3+$C120+Produktionsanlæg!R121","v":2042},{"$f":"S$3+$C120+Produktionsanlæg!S121","v":2043},{"$f":"T$3+$C120+Produktionsanlæg!T121","v":2044},{"$f":"U$3+$C120+Produktionsanlæg!U121","v":2045},{"$f":"V$3+$C120+Produktionsanlæg!V121","v":2046},{"$f":"W$3+$C120+Produktionsanlæg!W121","v":2047},{"$f":"X$3+$C120+Produktionsanlæg!X121","v":2048},{"$f":"Y$3+$C120+Produktionsanlæg!Y121","v":2049},{"$f":"SUM(Z121)","v":0},{"$f":"Produktionsanlæg!BU120","v":0},{"$f":"Produktionsanlæg!BV120","v":0},{"$f":"Produktionsanlæg!BW120","v":0},{"$f":"Produktionsanlæg!BX120","v":0},{"$f":"Produktionsanlæg!BY120","v":0},{"$f":"Produktionsanlæg!BZ120","v":0},{"$f":"Produktionsanlæg!CA120","v":0},{"$f":"Produktionsanlæg!CB120","v":0},{"$f":"Produktionsanlæg!CC120","v":0},{"$f":"Produktionsanlæg!CD120","v":0},{"$f":"Produktionsanlæg!CE120","v":0},{"$f":"Produktionsanlæg!CF120","v":0},{"$f":"Produktionsanlæg!CG120","v":0},{"$f":"Produktionsanlæg!CH120","v":0},{"$f":"Produktionsanlæg!CI120","v":0},{"$f":"Produktionsanlæg!CJ120","v":0},{"$f":"Produktionsanlæg!CK120","v":0},{"$f":"Produktionsanlæg!CL120","v":0},{"$f":"Produktionsanlæg!CM120","v":0},{"$f":"Produktionsanlæg!CN120","v":0},{"$f":"Produktionsanlæg!CO120","v":0},{"$f":"Produktionsanlæg!CP120","v":0},{"$f":"+SUM(AA120:AV120)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D120>=AY$2,$AA120/($D120-2009),0)+IF($E120>=AY$2,$AB120/($E120-2009),0)+IF($F120>=AY$2,$AC120/($F120-2009),0)+IF($G120>=AY$2,$AD120/($G120-2009),0)+IF($H120>=AY$2,$AE120/($H120-2009),0)+IF($I120>=AY$2,$AF120/($I120-2009),0)+IF($J120>=AY$2,$AG120/($J120-2009),0)+IF($K120>=AY$2,$AH120/($K120-2009),0)+IF($L120>=AY$2,$AI120/($L120-2009),0)+IF($M120>=AY$2,$AJ120/($M120-2009),0)+IF($N120>=AY$2,$AK120/($N120-2009),0)+IF($O120>=AY$2,$AL120/($O120-2009),0)+IF($P120>=AY$2,$AM120/($P120-2009),0)+IF($Q120>=AY$2,$AN120/($Q120-2009),0)+IF($R120>=AY$2,$AO120/($R120-2009),0)+IF($S120>=AY$2,$AP120/($S120-2009),0)+IF($T120>=AY$2,$AQ120/($T120-2009),0)+IF($U120>=AY$2,$AR120/($U120-2009),0)+IF($V120>=AY$2,$AS120/($V120-2009),0)+IF($W120>=AY$2,$AT120/($W120-2009),0)+IF($X120>=AY$2,$AU120/($X120-2009),0)+IF($Y120>=AY$2,$AV120/($Y120-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D120>=CE$2,$AA120/($D120-2009),0)+IF($E120>=CE$2,$AB120/($E120-2009),0)+IF($F120>=CE$2,$AC120/($F120-2009),0)+IF($G120>=CE$2,$AD120/($G120-2009),0)+IF($H120>=CE$2,$AE120/($H120-2009),0)+IF($I120>=CE$2,$AF120/($I120-2009),0)+IF($J120>=CE$2,$AG120/($J120-2009),0)+IF($K120>=CE$2,$AH120/($K120-2009),0)+IF($L120>=CE$2,$AI120/($L120-2009),0)+IF($M120>=CE$2,$AJ120/($M120-2009),0)+IF($N120>=CE$2,$AK120/($N120-2009),0)+IF($O120>=CE$2,$AL120/($O120-2009),0)+IF($P120>=CE$2,$AM120/($P120-2009),0)+IF($Q120>=CE$2,$AN120/($Q120-2009),0)+IF($R120>=CE$2,$AO120/($R120-2009),0)+IF($S120>=CE$2,$AP120/($S120-2009),0)+IF($T120>=CE$2,$AQ120/($T120-2009),0)+IF($U120>=CE$2,$AR120/($U120-2009),0)+IF($V120>=CE$2,$AS120/($V120-2009),0)+IF($W120>=CE$2,$AT120/($W120-2009),0)+IF($X120>=CE$2,$AU120/($X120-2009),0)+IF($Y120>=CE$2,$AV120/($Y120-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D120>=DK$2,$AA120/($D120-2009),0)+IF($E120>=DK$2,$AB120/($E120-2009),0)+IF($F120>=DK$2,$AC120/($F120-2009),0)+IF($G120>=DK$2,$AD120/($G120-2009),0)+IF($H120>=DK$2,$AE120/($H120-2009),0)+IF($I120>=DK$2,$AF120/($I120-2009),0)+IF($J120>=DK$2,$AG120/($J120-2009),0)+IF($K120>=DK$2,$AH120/($K120-2009),0)+IF($L120>=DK$2,$AI120/($L120-2009),0)+IF($M120>=DK$2,$AJ120/($M120-2009),0)+IF($N120>=DK$2,$AK120/($N120-2009),0)+IF($O120>=DK$2,$AL120/($O120-2009),0)+IF($P120>=DK$2,$AM120/($P120-2009),0)+IF($Q120>=DK$2,$AN120/($Q120-2009),0)+IF($R120>=DK$2,$AO120/($R120-2009),0)+IF($S120>=DK$2,$AP120/($S120-2009),0)+IF($T120>=DK$2,$AQ120/($T120-2009),0)+IF($U120>=DK$2,$AR120/($U120-2009),0)+IF($V120>=DK$2,$AS120/($V120-2009),0)+IF($W120>=DK$2,$AT120/($W120-2009),0)+IF($X120>=DK$2,$AU120/($X120-2009),0)+IF($Y120>=DK$2,$AV120/($Y120-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z620)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 59","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C122+Produktionsanlæg!D123","v":1945},{"$f":"E$3+$C122+Produktionsanlæg!E123","v":1955},{"$f":"F$3+$C122+Produktionsanlæg!F123","v":1965},{"$f":"G$3+$C122+Produktionsanlæg!G123","v":1975},{"$f":"H$3+$C122+Produktionsanlæg!H123","v":1985},{"$f":"I$3+$C122+Produktionsanlæg!I123","v":1995},{"$f":"J$3+$C122+Produktionsanlæg!J123","v":2005},{"$f":"K$3+$C122+Produktionsanlæg!K123","v":2015},{"$f":"L$3+$C122+Produktionsanlæg!L123","v":2022},{"$f":"M$3+$C122+Produktionsanlæg!M123","v":2027},{"$f":"N$3+$C122+Produktionsanlæg!N123","v":2032},{"$f":"O$3+$C122+Produktionsanlæg!O123","v":2037},{"$f":"P$3+$C122+Produktionsanlæg!P123","v":2040},{"$f":"Q$3+$C122+Produktionsanlæg!Q123","v":2041},{"$f":"R$3+$C122+Produktionsanlæg!R123","v":2042},{"$f":"S$3+$C122+Produktionsanlæg!S123","v":2043},{"$f":"T$3+$C122+Produktionsanlæg!T123","v":2044},{"$f":"U$3+$C122+Produktionsanlæg!U123","v":2045},{"$f":"V$3+$C122+Produktionsanlæg!V123","v":2046},{"$f":"W$3+$C122+Produktionsanlæg!W123","v":2047},{"$f":"X$3+$C122+Produktionsanlæg!X123","v":2048},{"$f":"Y$3+$C122+Produktionsanlæg!Y123","v":2049},{"$f":"SUM(Z123)","v":0},{"$f":"Produktionsanlæg!BU122","v":0},{"$f":"Produktionsanlæg!BV122","v":0},{"$f":"Produktionsanlæg!BW122","v":0},{"$f":"Produktionsanlæg!BX122","v":0},{"$f":"Produktionsanlæg!BY122","v":0},{"$f":"Produktionsanlæg!BZ122","v":0},{"$f":"Produktionsanlæg!CA122","v":0},{"$f":"Produktionsanlæg!CB122","v":0},{"$f":"Produktionsanlæg!CC122","v":0},{"$f":"Produktionsanlæg!CD122","v":0},{"$f":"Produktionsanlæg!CE122","v":0},{"$f":"Produktionsanlæg!CF122","v":0},{"$f":"Produktionsanlæg!CG122","v":0},{"$f":"Produktionsanlæg!CH122","v":0},{"$f":"Produktionsanlæg!CI122","v":0},{"$f":"Produktionsanlæg!CJ122","v":0},{"$f":"Produktionsanlæg!CK122","v":0},{"$f":"Produktionsanlæg!CL122","v":0},{"$f":"Produktionsanlæg!CM122","v":0},{"$f":"Produktionsanlæg!CN122","v":0},{"$f":"Produktionsanlæg!CO122","v":0},{"$f":"Produktionsanlæg!CP122","v":0},{"$f":"+SUM(AA122:AV122)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D122>=AY$2,$AA122/($D122-2009),0)+IF($E122>=AY$2,$AB122/($E122-2009),0)+IF($F122>=AY$2,$AC122/($F122-2009),0)+IF($G122>=AY$2,$AD122/($G122-2009),0)+IF($H122>=AY$2,$AE122/($H122-2009),0)+IF($I122>=AY$2,$AF122/($I122-2009),0)+IF($J122>=AY$2,$AG122/($J122-2009),0)+IF($K122>=AY$2,$AH122/($K122-2009),0)+IF($L122>=AY$2,$AI122/($L122-2009),0)+IF($M122>=AY$2,$AJ122/($M122-2009),0)+IF($N122>=AY$2,$AK122/($N122-2009),0)+IF($O122>=AY$2,$AL122/($O122-2009),0)+IF($P122>=AY$2,$AM122/($P122-2009),0)+IF($Q122>=AY$2,$AN122/($Q122-2009),0)+IF($R122>=AY$2,$AO122/($R122-2009),0)+IF($S122>=AY$2,$AP122/($S122-2009),0)+IF($T122>=AY$2,$AQ122/($T122-2009),0)+IF($U122>=AY$2,$AR122/($U122-2009),0)+IF($V122>=AY$2,$AS122/($V122-2009),0)+IF($W122>=AY$2,$AT122/($W122-2009),0)+IF($X122>=AY$2,$AU122/($X122-2009),0)+IF($Y122>=AY$2,$AV122/($Y122-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D122>=CE$2,$AA122/($D122-2009),0)+IF($E122>=CE$2,$AB122/($E122-2009),0)+IF($F122>=CE$2,$AC122/($F122-2009),0)+IF($G122>=CE$2,$AD122/($G122-2009),0)+IF($H122>=CE$2,$AE122/($H122-2009),0)+IF($I122>=CE$2,$AF122/($I122-2009),0)+IF($J122>=CE$2,$AG122/($J122-2009),0)+IF($K122>=CE$2,$AH122/($K122-2009),0)+IF($L122>=CE$2,$AI122/($L122-2009),0)+IF($M122>=CE$2,$AJ122/($M122-2009),0)+IF($N122>=CE$2,$AK122/($N122-2009),0)+IF($O122>=CE$2,$AL122/($O122-2009),0)+IF($P122>=CE$2,$AM122/($P122-2009),0)+IF($Q122>=CE$2,$AN122/($Q122-2009),0)+IF($R122>=CE$2,$AO122/($R122-2009),0)+IF($S122>=CE$2,$AP122/($S122-2009),0)+IF($T122>=CE$2,$AQ122/($T122-2009),0)+IF($U122>=CE$2,$AR122/($U122-2009),0)+IF($V122>=CE$2,$AS122/($V122-2009),0)+IF($W122>=CE$2,$AT122/($W122-2009),0)+IF($X122>=CE$2,$AU122/($X122-2009),0)+IF($Y122>=CE$2,$AV122/($Y122-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D122>=DK$2,$AA122/($D122-2009),0)+IF($E122>=DK$2,$AB122/($E122-2009),0)+IF($F122>=DK$2,$AC122/($F122-2009),0)+IF($G122>=DK$2,$AD122/($G122-2009),0)+IF($H122>=DK$2,$AE122/($H122-2009),0)+IF($I122>=DK$2,$AF122/($I122-2009),0)+IF($J122>=DK$2,$AG122/($J122-2009),0)+IF($K122>=DK$2,$AH122/($K122-2009),0)+IF($L122>=DK$2,$AI122/($L122-2009),0)+IF($M122>=DK$2,$AJ122/($M122-2009),0)+IF($N122>=DK$2,$AK122/($N122-2009),0)+IF($O122>=DK$2,$AL122/($O122-2009),0)+IF($P122>=DK$2,$AM122/($P122-2009),0)+IF($Q122>=DK$2,$AN122/($Q122-2009),0)+IF($R122>=DK$2,$AO122/($R122-2009),0)+IF($S122>=DK$2,$AP122/($S122-2009),0)+IF($T122>=DK$2,$AQ122/($T122-2009),0)+IF($U122>=DK$2,$AR122/($U122-2009),0)+IF($V122>=DK$2,$AS122/($V122-2009),0)+IF($W122>=DK$2,$AT122/($W122-2009),0)+IF($X122>=DK$2,$AU122/($X122-2009),0)+IF($Y122>=DK$2,$AV122/($Y122-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z622)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 60","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C124+Produktionsanlæg!D125","v":1945},{"$f":"E$3+$C124+Produktionsanlæg!E125","v":1955},{"$f":"F$3+$C124+Produktionsanlæg!F125","v":1965},{"$f":"G$3+$C124+Produktionsanlæg!G125","v":1975},{"$f":"H$3+$C124+Produktionsanlæg!H125","v":1985},{"$f":"I$3+$C124+Produktionsanlæg!I125","v":1995},{"$f":"J$3+$C124+Produktionsanlæg!J125","v":2005},{"$f":"K$3+$C124+Produktionsanlæg!K125","v":2015},{"$f":"L$3+$C124+Produktionsanlæg!L125","v":2022},{"$f":"M$3+$C124+Produktionsanlæg!M125","v":2027},{"$f":"N$3+$C124+Produktionsanlæg!N125","v":2032},{"$f":"O$3+$C124+Produktionsanlæg!O125","v":2037},{"$f":"P$3+$C124+Produktionsanlæg!P125","v":2040},{"$f":"Q$3+$C124+Produktionsanlæg!Q125","v":2041},{"$f":"R$3+$C124+Produktionsanlæg!R125","v":2042},{"$f":"S$3+$C124+Produktionsanlæg!S125","v":2043},{"$f":"T$3+$C124+Produktionsanlæg!T125","v":2044},{"$f":"U$3+$C124+Produktionsanlæg!U125","v":2045},{"$f":"V$3+$C124+Produktionsanlæg!V125","v":2046},{"$f":"W$3+$C124+Produktionsanlæg!W125","v":2047},{"$f":"X$3+$C124+Produktionsanlæg!X125","v":2048},{"$f":"Y$3+$C124+Produktionsanlæg!Y125","v":2049},{"$f":"SUM(Z125)","v":0},{"$f":"Produktionsanlæg!BU124","v":0},{"$f":"Produktionsanlæg!BV124","v":0},{"$f":"Produktionsanlæg!BW124","v":0},{"$f":"Produktionsanlæg!BX124","v":0},{"$f":"Produktionsanlæg!BY124","v":0},{"$f":"Produktionsanlæg!BZ124","v":0},{"$f":"Produktionsanlæg!CA124","v":0},{"$f":"Produktionsanlæg!CB124","v":0},{"$f":"Produktionsanlæg!CC124","v":0},{"$f":"Produktionsanlæg!CD124","v":0},{"$f":"Produktionsanlæg!CE124","v":0},{"$f":"Produktionsanlæg!CF124","v":0},{"$f":"Produktionsanlæg!CG124","v":0},{"$f":"Produktionsanlæg!CH124","v":0},{"$f":"Produktionsanlæg!CI124","v":0},{"$f":"Produktionsanlæg!CJ124","v":0},{"$f":"Produktionsanlæg!CK124","v":0},{"$f":"Produktionsanlæg!CL124","v":0},{"$f":"Produktionsanlæg!CM124","v":0},{"$f":"Produktionsanlæg!CN124","v":0},{"$f":"Produktionsanlæg!CO124","v":0},{"$f":"Produktionsanlæg!CP124","v":0},{"$f":"+SUM(AA124:AV124)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D124>=AY$2,$AA124/($D124-2009),0)+IF($E124>=AY$2,$AB124/($E124-2009),0)+IF($F124>=AY$2,$AC124/($F124-2009),0)+IF($G124>=AY$2,$AD124/($G124-2009),0)+IF($H124>=AY$2,$AE124/($H124-2009),0)+IF($I124>=AY$2,$AF124/($I124-2009),0)+IF($J124>=AY$2,$AG124/($J124-2009),0)+IF($K124>=AY$2,$AH124/($K124-2009),0)+IF($L124>=AY$2,$AI124/($L124-2009),0)+IF($M124>=AY$2,$AJ124/($M124-2009),0)+IF($N124>=AY$2,$AK124/($N124-2009),0)+IF($O124>=AY$2,$AL124/($O124-2009),0)+IF($P124>=AY$2,$AM124/($P124-2009),0)+IF($Q124>=AY$2,$AN124/($Q124-2009),0)+IF($R124>=AY$2,$AO124/($R124-2009),0)+IF($S124>=AY$2,$AP124/($S124-2009),0)+IF($T124>=AY$2,$AQ124/($T124-2009),0)+IF($U124>=AY$2,$AR124/($U124-2009),0)+IF($V124>=AY$2,$AS124/($V124-2009),0)+IF($W124>=AY$2,$AT124/($W124-2009),0)+IF($X124>=AY$2,$AU124/($X124-2009),0)+IF($Y124>=AY$2,$AV124/($Y124-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D124>=CE$2,$AA124/($D124-2009),0)+IF($E124>=CE$2,$AB124/($E124-2009),0)+IF($F124>=CE$2,$AC124/($F124-2009),0)+IF($G124>=CE$2,$AD124/($G124-2009),0)+IF($H124>=CE$2,$AE124/($H124-2009),0)+IF($I124>=CE$2,$AF124/($I124-2009),0)+IF($J124>=CE$2,$AG124/($J124-2009),0)+IF($K124>=CE$2,$AH124/($K124-2009),0)+IF($L124>=CE$2,$AI124/($L124-2009),0)+IF($M124>=CE$2,$AJ124/($M124-2009),0)+IF($N124>=CE$2,$AK124/($N124-2009),0)+IF($O124>=CE$2,$AL124/($O124-2009),0)+IF($P124>=CE$2,$AM124/($P124-2009),0)+IF($Q124>=CE$2,$AN124/($Q124-2009),0)+IF($R124>=CE$2,$AO124/($R124-2009),0)+IF($S124>=CE$2,$AP124/($S124-2009),0)+IF($T124>=CE$2,$AQ124/($T124-2009),0)+IF($U124>=CE$2,$AR124/($U124-2009),0)+IF($V124>=CE$2,$AS124/($V124-2009),0)+IF($W124>=CE$2,$AT124/($W124-2009),0)+IF($X124>=CE$2,$AU124/($X124-2009),0)+IF($Y124>=CE$2,$AV124/($Y124-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D124>=DK$2,$AA124/($D124-2009),0)+IF($E124>=DK$2,$AB124/($E124-2009),0)+IF($F124>=DK$2,$AC124/($F124-2009),0)+IF($G124>=DK$2,$AD124/($G124-2009),0)+IF($H124>=DK$2,$AE124/($H124-2009),0)+IF($I124>=DK$2,$AF124/($I124-2009),0)+IF($J124>=DK$2,$AG124/($J124-2009),0)+IF($K124>=DK$2,$AH124/($K124-2009),0)+IF($L124>=DK$2,$AI124/($L124-2009),0)+IF($M124>=DK$2,$AJ124/($M124-2009),0)+IF($N124>=DK$2,$AK124/($N124-2009),0)+IF($O124>=DK$2,$AL124/($O124-2009),0)+IF($P124>=DK$2,$AM124/($P124-2009),0)+IF($Q124>=DK$2,$AN124/($Q124-2009),0)+IF($R124>=DK$2,$AO124/($R124-2009),0)+IF($S124>=DK$2,$AP124/($S124-2009),0)+IF($T124>=DK$2,$AQ124/($T124-2009),0)+IF($U124>=DK$2,$AR124/($U124-2009),0)+IF($V124>=DK$2,$AS124/($V124-2009),0)+IF($W124>=DK$2,$AT124/($W124-2009),0)+IF($X124>=DK$2,$AU124/($X124-2009),0)+IF($Y124>=DK$2,$AV124/($Y124-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z624)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 61","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C126+Produktionsanlæg!D127","v":1945},{"$f":"E$3+$C126+Produktionsanlæg!E127","v":1955},{"$f":"F$3+$C126+Produktionsanlæg!F127","v":1965},{"$f":"G$3+$C126+Produktionsanlæg!G127","v":1975},{"$f":"H$3+$C126+Produktionsanlæg!H127","v":1985},{"$f":"I$3+$C126+Produktionsanlæg!I127","v":1995},{"$f":"J$3+$C126+Produktionsanlæg!J127","v":2005},{"$f":"K$3+$C126+Produktionsanlæg!K127","v":2015},{"$f":"L$3+$C126+Produktionsanlæg!L127","v":2022},{"$f":"M$3+$C126+Produktionsanlæg!M127","v":2027},{"$f":"N$3+$C126+Produktionsanlæg!N127","v":2032},{"$f":"O$3+$C126+Produktionsanlæg!O127","v":2037},{"$f":"P$3+$C126+Produktionsanlæg!P127","v":2040},{"$f":"Q$3+$C126+Produktionsanlæg!Q127","v":2041},{"$f":"R$3+$C126+Produktionsanlæg!R127","v":2042},{"$f":"S$3+$C126+Produktionsanlæg!S127","v":2043},{"$f":"T$3+$C126+Produktionsanlæg!T127","v":2044},{"$f":"U$3+$C126+Produktionsanlæg!U127","v":2045},{"$f":"V$3+$C126+Produktionsanlæg!V127","v":2046},{"$f":"W$3+$C126+Produktionsanlæg!W127","v":2047},{"$f":"X$3+$C126+Produktionsanlæg!X127","v":2048},{"$f":"Y$3+$C126+Produktionsanlæg!Y127","v":2049},{"$f":"SUM(Z127)","v":0},{"$f":"Produktionsanlæg!BU126","v":0},{"$f":"Produktionsanlæg!BV126","v":0},{"$f":"Produktionsanlæg!BW126","v":0},{"$f":"Produktionsanlæg!BX126","v":0},{"$f":"Produktionsanlæg!BY126","v":0},{"$f":"Produktionsanlæg!BZ126","v":0},{"$f":"Produktionsanlæg!CA126","v":0},{"$f":"Produktionsanlæg!CB126","v":0},{"$f":"Produktionsanlæg!CC126","v":0},{"$f":"Produktionsanlæg!CD126","v":0},{"$f":"Produktionsanlæg!CE126","v":0},{"$f":"Produktionsanlæg!CF126","v":0},{"$f":"Produktionsanlæg!CG126","v":0},{"$f":"Produktionsanlæg!CH126","v":0},{"$f":"Produktionsanlæg!CI126","v":0},{"$f":"Produktionsanlæg!CJ126","v":0},{"$f":"Produktionsanlæg!CK126","v":0},{"$f":"Produktionsanlæg!CL126","v":0},{"$f":"Produktionsanlæg!CM126","v":0},{"$f":"Produktionsanlæg!CN126","v":0},{"$f":"Produktionsanlæg!CO126","v":0},{"$f":"Produktionsanlæg!CP126","v":0},{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D126>=AY$2,$AA126/($D126-2009),0)+IF($E126>=AY$2,$AB126/($E126-2009),0)+IF($F126>=AY$2,$AC126/($F126-2009),0)+IF($G126>=AY$2,$AD126/($G126-2009),0)+IF($H126>=AY$2,$AE126/($H126-2009),0)+IF($I126>=AY$2,$AF126/($I126-2009),0)+IF($J126>=AY$2,$AG126/($J126-2009),0)+IF($K126>=AY$2,$AH126/($K126-2009),0)+IF($L126>=AY$2,$AI126/($L126-2009),0)+IF($M126>=AY$2,$AJ126/($M126-2009),0)+IF($N126>=AY$2,$AK126/($N126-2009),0)+IF($O126>=AY$2,$AL126/($O126-2009),0)+IF($P126>=AY$2,$AM126/($P126-2009),0)+IF($Q126>=AY$2,$AN126/($Q126-2009),0)+IF($R126>=AY$2,$AO126/($R126-2009),0)+IF($S126>=AY$2,$AP126/($S126-2009),0)+IF($T126>=AY$2,$AQ126/($T126-2009),0)+IF($U126>=AY$2,$AR126/($U126-2009),0)+IF($V126>=AY$2,$AS126/($V126-2009),0)+IF($W126>=AY$2,$AT126/($W126-2009),0)+IF($X126>=AY$2,$AU126/($X126-2009),0)+IF($Y126>=AY$2,$AV126/($Y126-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D126>=CE$2,$AA126/($D126-2009),0)+IF($E126>=CE$2,$AB126/($E126-2009),0)+IF($F126>=CE$2,$AC126/($F126-2009),0)+IF($G126>=CE$2,$AD126/($G126-2009),0)+IF($H126>=CE$2,$AE126/($H126-2009),0)+IF($I126>=CE$2,$AF126/($I126-2009),0)+IF($J126>=CE$2,$AG126/($J126-2009),0)+IF($K126>=CE$2,$AH126/($K126-2009),0)+IF($L126>=CE$2,$AI126/($L126-2009),0)+IF($M126>=CE$2,$AJ126/($M126-2009),0)+IF($N126>=CE$2,$AK126/($N126-2009),0)+IF($O126>=CE$2,$AL126/($O126-2009),0)+IF($P126>=CE$2,$AM126/($P126-2009),0)+IF($Q126>=CE$2,$AN126/($Q126-2009),0)+IF($R126>=CE$2,$AO126/($R126-2009),0)+IF($S126>=CE$2,$AP126/($S126-2009),0)+IF($T126>=CE$2,$AQ126/($T126-2009),0)+IF($U126>=CE$2,$AR126/($U126-2009),0)+IF($V126>=CE$2,$AS126/($V126-2009),0)+IF($W126>=CE$2,$AT126/($W126-2009),0)+IF($X126>=CE$2,$AU126/($X126-2009),0)+IF($Y126>=CE$2,$AV126/($Y126-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D126>=DK$2,$AA126/($D126-2009),0)+IF($E126>=DK$2,$AB126/($E126-2009),0)+IF($F126>=DK$2,$AC126/($F126-2009),0)+IF($G126>=DK$2,$AD126/($G126-2009),0)+IF($H126>=DK$2,$AE126/($H126-2009),0)+IF($I126>=DK$2,$AF126/($I126-2009),0)+IF($J126>=DK$2,$AG126/($J126-2009),0)+IF($K126>=DK$2,$AH126/($K126-2009),0)+IF($L126>=DK$2,$AI126/($L126-2009),0)+IF($M126>=DK$2,$AJ126/($M126-2009),0)+IF($N126>=DK$2,$AK126/($N126-2009),0)+IF($O126>=DK$2,$AL126/($O126-2009),0)+IF($P126>=DK$2,$AM126/($P126-2009),0)+IF($Q126>=DK$2,$AN126/($Q126-2009),0)+IF($R126>=DK$2,$AO126/($R126-2009),0)+IF($S126>=DK$2,$AP126/($S126-2009),0)+IF($T126>=DK$2,$AQ126/($T126-2009),0)+IF($U126>=DK$2,$AR126/($U126-2009),0)+IF($V126>=DK$2,$AS126/($V126-2009),0)+IF($W126>=DK$2,$AT126/($W126-2009),0)+IF($X126>=DK$2,$AU126/($X126-2009),0)+IF($Y126>=DK$2,$AV126/($Y126-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z626)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 62","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C128+Produktionsanlæg!D129","v":1945},{"$f":"E$3+$C128+Produktionsanlæg!E129","v":1955},{"$f":"F$3+$C128+Produktionsanlæg!F129","v":1965},{"$f":"G$3+$C128+Produktionsanlæg!G129","v":1975},{"$f":"H$3+$C128+Produktionsanlæg!H129","v":1985},{"$f":"I$3+$C128+Produktionsanlæg!I129","v":1995},{"$f":"J$3+$C128+Produktionsanlæg!J129","v":2005},{"$f":"K$3+$C128+Produktionsanlæg!K129","v":2015},{"$f":"L$3+$C128+Produktionsanlæg!L129","v":2022},{"$f":"M$3+$C128+Produktionsanlæg!M129","v":2027},{"$f":"N$3+$C128+Produktionsanlæg!N129","v":2032},{"$f":"O$3+$C128+Produktionsanlæg!O129","v":2037},{"$f":"P$3+$C128+Produktionsanlæg!P129","v":2040},{"$f":"Q$3+$C128+Produktionsanlæg!Q129","v":2041},{"$f":"R$3+$C128+Produktionsanlæg!R129","v":2042},{"$f":"S$3+$C128+Produktionsanlæg!S129","v":2043},{"$f":"T$3+$C128+Produktionsanlæg!T129","v":2044},{"$f":"U$3+$C128+Produktionsanlæg!U129","v":2045},{"$f":"V$3+$C128+Produktionsanlæg!V129","v":2046},{"$f":"W$3+$C128+Produktionsanlæg!W129","v":2047},{"$f":"X$3+$C128+Produktionsanlæg!X129","v":2048},{"$f":"Y$3+$C128+Produktionsanlæg!Y129","v":2049},{"$f":"SUM(Z129)","v":0},{"$f":"Produktionsanlæg!BU128","v":0},{"$f":"Produktionsanlæg!BV128","v":0},{"$f":"Produktionsanlæg!BW128","v":0},{"$f":"Produktionsanlæg!BX128","v":0},{"$f":"Produktionsanlæg!BY128","v":0},{"$f":"Produktionsanlæg!BZ128","v":0},{"$f":"Produktionsanlæg!CA128","v":0},{"$f":"Produktionsanlæg!CB128","v":0},{"$f":"Produktionsanlæg!CC128","v":0},{"$f":"Produktionsanlæg!CD128","v":0},{"$f":"Produktionsanlæg!CE128","v":0},{"$f":"Produktionsanlæg!CF128","v":0},{"$f":"Produktionsanlæg!CG128","v":0},{"$f":"Produktionsanlæg!CH128","v":0},{"$f":"Produktionsanlæg!CI128","v":0},{"$f":"Produktionsanlæg!CJ128","v":0},{"$f":"Produktionsanlæg!CK128","v":0},{"$f":"Produktionsanlæg!CL128","v":0},{"$f":"Produktionsanlæg!CM128","v":0},{"$f":"Produktionsanlæg!CN128","v":0},{"$f":"Produktionsanlæg!CO128","v":0},{"$f":"Produktionsanlæg!CP128","v":0},{"$f":"+SUM(AA128:AV128)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D128>=AY$2,$AA128/($D128-2009),0)+IF($E128>=AY$2,$AB128/($E128-2009),0)+IF($F128>=AY$2,$AC128/($F128-2009),0)+IF($G128>=AY$2,$AD128/($G128-2009),0)+IF($H128>=AY$2,$AE128/($H128-2009),0)+IF($I128>=AY$2,$AF128/($I128-2009),0)+IF($J128>=AY$2,$AG128/($J128-2009),0)+IF($K128>=AY$2,$AH128/($K128-2009),0)+IF($L128>=AY$2,$AI128/($L128-2009),0)+IF($M128>=AY$2,$AJ128/($M128-2009),0)+IF($N128>=AY$2,$AK128/($N128-2009),0)+IF($O128>=AY$2,$AL128/($O128-2009),0)+IF($P128>=AY$2,$AM128/($P128-2009),0)+IF($Q128>=AY$2,$AN128/($Q128-2009),0)+IF($R128>=AY$2,$AO128/($R128-2009),0)+IF($S128>=AY$2,$AP128/($S128-2009),0)+IF($T128>=AY$2,$AQ128/($T128-2009),0)+IF($U128>=AY$2,$AR128/($U128-2009),0)+IF($V128>=AY$2,$AS128/($V128-2009),0)+IF($W128>=AY$2,$AT128/($W128-2009),0)+IF($X128>=AY$2,$AU128/($X128-2009),0)+IF($Y128>=AY$2,$AV128/($Y128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D128>=CE$2,$AA128/($D128-2009),0)+IF($E128>=CE$2,$AB128/($E128-2009),0)+IF($F128>=CE$2,$AC128/($F128-2009),0)+IF($G128>=CE$2,$AD128/($G128-2009),0)+IF($H128>=CE$2,$AE128/($H128-2009),0)+IF($I128>=CE$2,$AF128/($I128-2009),0)+IF($J128>=CE$2,$AG128/($J128-2009),0)+IF($K128>=CE$2,$AH128/($K128-2009),0)+IF($L128>=CE$2,$AI128/($L128-2009),0)+IF($M128>=CE$2,$AJ128/($M128-2009),0)+IF($N128>=CE$2,$AK128/($N128-2009),0)+IF($O128>=CE$2,$AL128/($O128-2009),0)+IF($P128>=CE$2,$AM128/($P128-2009),0)+IF($Q128>=CE$2,$AN128/($Q128-2009),0)+IF($R128>=CE$2,$AO128/($R128-2009),0)+IF($S128>=CE$2,$AP128/($S128-2009),0)+IF($T128>=CE$2,$AQ128/($T128-2009),0)+IF($U128>=CE$2,$AR128/($U128-2009),0)+IF($V128>=CE$2,$AS128/($V128-2009),0)+IF($W128>=CE$2,$AT128/($W128-2009),0)+IF($X128>=CE$2,$AU128/($X128-2009),0)+IF($Y128>=CE$2,$AV128/($Y128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D128>=DK$2,$AA128/($D128-2009),0)+IF($E128>=DK$2,$AB128/($E128-2009),0)+IF($F128>=DK$2,$AC128/($F128-2009),0)+IF($G128>=DK$2,$AD128/($G128-2009),0)+IF($H128>=DK$2,$AE128/($H128-2009),0)+IF($I128>=DK$2,$AF128/($I128-2009),0)+IF($J128>=DK$2,$AG128/($J128-2009),0)+IF($K128>=DK$2,$AH128/($K128-2009),0)+IF($L128>=DK$2,$AI128/($L128-2009),0)+IF($M128>=DK$2,$AJ128/($M128-2009),0)+IF($N128>=DK$2,$AK128/($N128-2009),0)+IF($O128>=DK$2,$AL128/($O128-2009),0)+IF($P128>=DK$2,$AM128/($P128-2009),0)+IF($Q128>=DK$2,$AN128/($Q128-2009),0)+IF($R128>=DK$2,$AO128/($R128-2009),0)+IF($S128>=DK$2,$AP128/($S128-2009),0)+IF($T128>=DK$2,$AQ128/($T128-2009),0)+IF($U128>=DK$2,$AR128/($U128-2009),0)+IF($V128>=DK$2,$AS128/($V128-2009),0)+IF($W128>=DK$2,$AT128/($W128-2009),0)+IF($X128>=DK$2,$AU128/($X128-2009),0)+IF($Y128>=DK$2,$AV128/($Y128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z628)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 63","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C130+Produktionsanlæg!D131","v":1945},{"$f":"E$3+$C130+Produktionsanlæg!E131","v":1955},{"$f":"F$3+$C130+Produktionsanlæg!F131","v":1965},{"$f":"G$3+$C130+Produktionsanlæg!G131","v":1975},{"$f":"H$3+$C130+Produktionsanlæg!H131","v":1985},{"$f":"I$3+$C130+Produktionsanlæg!I131","v":1995},{"$f":"J$3+$C130+Produktionsanlæg!J131","v":2005},{"$f":"K$3+$C130+Produktionsanlæg!K131","v":2015},{"$f":"L$3+$C130+Produktionsanlæg!L131","v":2022},{"$f":"M$3+$C130+Produktionsanlæg!M131","v":2027},{"$f":"N$3+$C130+Produktionsanlæg!N131","v":2032},{"$f":"O$3+$C130+Produktionsanlæg!O131","v":2037},{"$f":"P$3+$C130+Produktionsanlæg!P131","v":2040},{"$f":"Q$3+$C130+Produktionsanlæg!Q131","v":2041},{"$f":"R$3+$C130+Produktionsanlæg!R131","v":2042},{"$f":"S$3+$C130+Produktionsanlæg!S131","v":2043},{"$f":"T$3+$C130+Produktionsanlæg!T131","v":2044},{"$f":"U$3+$C130+Produktionsanlæg!U131","v":2045},{"$f":"V$3+$C130+Produktionsanlæg!V131","v":2046},{"$f":"W$3+$C130+Produktionsanlæg!W131","v":2047},{"$f":"X$3+$C130+Produktionsanlæg!X131","v":2048},{"$f":"Y$3+$C130+Produktionsanlæg!Y131","v":2049},{"$f":"SUM(Z131)","v":0},{"$f":"Produktionsanlæg!BU130","v":0},{"$f":"Produktionsanlæg!BV130","v":0},{"$f":"Produktionsanlæg!BW130","v":0},{"$f":"Produktionsanlæg!BX130","v":0},{"$f":"Produktionsanlæg!BY130","v":0},{"$f":"Produktionsanlæg!BZ130","v":0},{"$f":"Produktionsanlæg!CA130","v":0},{"$f":"Produktionsanlæg!CB130","v":0},{"$f":"Produktionsanlæg!CC130","v":0},{"$f":"Produktionsanlæg!CD130","v":0},{"$f":"Produktionsanlæg!CE130","v":0},{"$f":"Produktionsanlæg!CF130","v":0},{"$f":"Produktionsanlæg!CG130","v":0},{"$f":"Produktionsanlæg!CH130","v":0},{"$f":"Produktionsanlæg!CI130","v":0},{"$f":"Produktionsanlæg!CJ130","v":0},{"$f":"Produktionsanlæg!CK130","v":0},{"$f":"Produktionsanlæg!CL130","v":0},{"$f":"Produktionsanlæg!CM130","v":0},{"$f":"Produktionsanlæg!CN130","v":0},{"$f":"Produktionsanlæg!CO130","v":0},{"$f":"Produktionsanlæg!CP130","v":0},{"$f":"+SUM(AA130:AV130)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D130>=AY$2,$AA130/($D130-2009),0)+IF($E130>=AY$2,$AB130/($E130-2009),0)+IF($F130>=AY$2,$AC130/($F130-2009),0)+IF($G130>=AY$2,$AD130/($G130-2009),0)+IF($H130>=AY$2,$AE130/($H130-2009),0)+IF($I130>=AY$2,$AF130/($I130-2009),0)+IF($J130>=AY$2,$AG130/($J130-2009),0)+IF($K130>=AY$2,$AH130/($K130-2009),0)+IF($L130>=AY$2,$AI130/($L130-2009),0)+IF($M130>=AY$2,$AJ130/($M130-2009),0)+IF($N130>=AY$2,$AK130/($N130-2009),0)+IF($O130>=AY$2,$AL130/($O130-2009),0)+IF($P130>=AY$2,$AM130/($P130-2009),0)+IF($Q130>=AY$2,$AN130/($Q130-2009),0)+IF($R130>=AY$2,$AO130/($R130-2009),0)+IF($S130>=AY$2,$AP130/($S130-2009),0)+IF($T130>=AY$2,$AQ130/($T130-2009),0)+IF($U130>=AY$2,$AR130/($U130-2009),0)+IF($V130>=AY$2,$AS130/($V130-2009),0)+IF($W130>=AY$2,$AT130/($W130-2009),0)+IF($X130>=AY$2,$AU130/($X130-2009),0)+IF($Y130>=AY$2,$AV130/($Y130-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D130>=CE$2,$AA130/($D130-2009),0)+IF($E130>=CE$2,$AB130/($E130-2009),0)+IF($F130>=CE$2,$AC130/($F130-2009),0)+IF($G130>=CE$2,$AD130/($G130-2009),0)+IF($H130>=CE$2,$AE130/($H130-2009),0)+IF($I130>=CE$2,$AF130/($I130-2009),0)+IF($J130>=CE$2,$AG130/($J130-2009),0)+IF($K130>=CE$2,$AH130/($K130-2009),0)+IF($L130>=CE$2,$AI130/($L130-2009),0)+IF($M130>=CE$2,$AJ130/($M130-2009),0)+IF($N130>=CE$2,$AK130/($N130-2009),0)+IF($O130>=CE$2,$AL130/($O130-2009),0)+IF($P130>=CE$2,$AM130/($P130-2009),0)+IF($Q130>=CE$2,$AN130/($Q130-2009),0)+IF($R130>=CE$2,$AO130/($R130-2009),0)+IF($S130>=CE$2,$AP130/($S130-2009),0)+IF($T130>=CE$2,$AQ130/($T130-2009),0)+IF($U130>=CE$2,$AR130/($U130-2009),0)+IF($V130>=CE$2,$AS130/($V130-2009),0)+IF($W130>=CE$2,$AT130/($W130-2009),0)+IF($X130>=CE$2,$AU130/($X130-2009),0)+IF($Y130>=CE$2,$AV130/($Y130-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D130>=DK$2,$AA130/($D130-2009),0)+IF($E130>=DK$2,$AB130/($E130-2009),0)+IF($F130>=DK$2,$AC130/($F130-2009),0)+IF($G130>=DK$2,$AD130/($G130-2009),0)+IF($H130>=DK$2,$AE130/($H130-2009),0)+IF($I130>=DK$2,$AF130/($I130-2009),0)+IF($J130>=DK$2,$AG130/($J130-2009),0)+IF($K130>=DK$2,$AH130/($K130-2009),0)+IF($L130>=DK$2,$AI130/($L130-2009),0)+IF($M130>=DK$2,$AJ130/($M130-2009),0)+IF($N130>=DK$2,$AK130/($N130-2009),0)+IF($O130>=DK$2,$AL130/($O130-2009),0)+IF($P130>=DK$2,$AM130/($P130-2009),0)+IF($Q130>=DK$2,$AN130/($Q130-2009),0)+IF($R130>=DK$2,$AO130/($R130-2009),0)+IF($S130>=DK$2,$AP130/($S130-2009),0)+IF($T130>=DK$2,$AQ130/($T130-2009),0)+IF($U130>=DK$2,$AR130/($U130-2009),0)+IF($V130>=DK$2,$AS130/($V130-2009),0)+IF($W130>=DK$2,$AT130/($W130-2009),0)+IF($X130>=DK$2,$AU130/($X130-2009),0)+IF($Y130>=DK$2,$AV130/($Y130-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z630)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 64","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C132+Produktionsanlæg!D133","v":1945},{"$f":"E$3+$C132+Produktionsanlæg!E133","v":1955},{"$f":"F$3+$C132+Produktionsanlæg!F133","v":1965},{"$f":"G$3+$C132+Produktionsanlæg!G133","v":1975},{"$f":"H$3+$C132+Produktionsanlæg!H133","v":1985},{"$f":"I$3+$C132+Produktionsanlæg!I133","v":1995},{"$f":"J$3+$C132+Produktionsanlæg!J133","v":2005},{"$f":"K$3+$C132+Produktionsanlæg!K133","v":2015},{"$f":"L$3+$C132+Produktionsanlæg!L133","v":2022},{"$f":"M$3+$C132+Produktionsanlæg!M133","v":2027},{"$f":"N$3+$C132+Produktionsanlæg!N133","v":2032},{"$f":"O$3+$C132+Produktionsanlæg!O133","v":2037},{"$f":"P$3+$C132+Produktionsanlæg!P133","v":2040},{"$f":"Q$3+$C132+Produktionsanlæg!Q133","v":2041},{"$f":"R$3+$C132+Produktionsanlæg!R133","v":2042},{"$f":"S$3+$C132+Produktionsanlæg!S133","v":2043},{"$f":"T$3+$C132+Produktionsanlæg!T133","v":2044},{"$f":"U$3+$C132+Produktionsanlæg!U133","v":2045},{"$f":"V$3+$C132+Produktionsanlæg!V133","v":2046},{"$f":"W$3+$C132+Produktionsanlæg!W133","v":2047},{"$f":"X$3+$C132+Produktionsanlæg!X133","v":2048},{"$f":"Y$3+$C132+Produktionsanlæg!Y133","v":2049},{"$f":"SUM(Z133)","v":0},{"$f":"Produktionsanlæg!BU132","v":0},{"$f":"Produktionsanlæg!BV132","v":0},{"$f":"Produktionsanlæg!BW132","v":0},{"$f":"Produktionsanlæg!BX132","v":0},{"$f":"Produktionsanlæg!BY132","v":0},{"$f":"Produktionsanlæg!BZ132","v":0},{"$f":"Produktionsanlæg!CA132","v":0},{"$f":"Produktionsanlæg!CB132","v":0},{"$f":"Produktionsanlæg!CC132","v":0},{"$f":"Produktionsanlæg!CD132","v":0},{"$f":"Produktionsanlæg!CE132","v":0},{"$f":"Produktionsanlæg!CF132","v":0},{"$f":"Produktionsanlæg!CG132","v":0},{"$f":"Produktionsanlæg!CH132","v":0},{"$f":"Produktionsanlæg!CI132","v":0},{"$f":"Produktionsanlæg!CJ132","v":0},{"$f":"Produktionsanlæg!CK132","v":0},{"$f":"Produktionsanlæg!CL132","v":0},{"$f":"Produktionsanlæg!CM132","v":0},{"$f":"Produktionsanlæg!CN132","v":0},{"$f":"Produktionsanlæg!CO132","v":0},{"$f":"Produktionsanlæg!CP132","v":0},{"$f":"+SUM(AA132:AV132)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D132>=AY$2,$AA132/($D132-2009),0)+IF($E132>=AY$2,$AB132/($E132-2009),0)+IF($F132>=AY$2,$AC132/($F132-2009),0)+IF($G132>=AY$2,$AD132/($G132-2009),0)+IF($H132>=AY$2,$AE132/($H132-2009),0)+IF($I132>=AY$2,$AF132/($I132-2009),0)+IF($J132>=AY$2,$AG132/($J132-2009),0)+IF($K132>=AY$2,$AH132/($K132-2009),0)+IF($L132>=AY$2,$AI132/($L132-2009),0)+IF($M132>=AY$2,$AJ132/($M132-2009),0)+IF($N132>=AY$2,$AK132/($N132-2009),0)+IF($O132>=AY$2,$AL132/($O132-2009),0)+IF($P132>=AY$2,$AM132/($P132-2009),0)+IF($Q132>=AY$2,$AN132/($Q132-2009),0)+IF($R132>=AY$2,$AO132/($R132-2009),0)+IF($S132>=AY$2,$AP132/($S132-2009),0)+IF($T132>=AY$2,$AQ132/($T132-2009),0)+IF($U132>=AY$2,$AR132/($U132-2009),0)+IF($V132>=AY$2,$AS132/($V132-2009),0)+IF($W132>=AY$2,$AT132/($W132-2009),0)+IF($X132>=AY$2,$AU132/($X132-2009),0)+IF($Y132>=AY$2,$AV132/($Y132-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D132>=CE$2,$AA132/($D132-2009),0)+IF($E132>=CE$2,$AB132/($E132-2009),0)+IF($F132>=CE$2,$AC132/($F132-2009),0)+IF($G132>=CE$2,$AD132/($G132-2009),0)+IF($H132>=CE$2,$AE132/($H132-2009),0)+IF($I132>=CE$2,$AF132/($I132-2009),0)+IF($J132>=CE$2,$AG132/($J132-2009),0)+IF($K132>=CE$2,$AH132/($K132-2009),0)+IF($L132>=CE$2,$AI132/($L132-2009),0)+IF($M132>=CE$2,$AJ132/($M132-2009),0)+IF($N132>=CE$2,$AK132/($N132-2009),0)+IF($O132>=CE$2,$AL132/($O132-2009),0)+IF($P132>=CE$2,$AM132/($P132-2009),0)+IF($Q132>=CE$2,$AN132/($Q132-2009),0)+IF($R132>=CE$2,$AO132/($R132-2009),0)+IF($S132>=CE$2,$AP132/($S132-2009),0)+IF($T132>=CE$2,$AQ132/($T132-2009),0)+IF($U132>=CE$2,$AR132/($U132-2009),0)+IF($V132>=CE$2,$AS132/($V132-2009),0)+IF($W132>=CE$2,$AT132/($W132-2009),0)+IF($X132>=CE$2,$AU132/($X132-2009),0)+IF($Y132>=CE$2,$AV132/($Y132-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D132>=DK$2,$AA132/($D132-2009),0)+IF($E132>=DK$2,$AB132/($E132-2009),0)+IF($F132>=DK$2,$AC132/($F132-2009),0)+IF($G132>=DK$2,$AD132/($G132-2009),0)+IF($H132>=DK$2,$AE132/($H132-2009),0)+IF($I132>=DK$2,$AF132/($I132-2009),0)+IF($J132>=DK$2,$AG132/($J132-2009),0)+IF($K132>=DK$2,$AH132/($K132-2009),0)+IF($L132>=DK$2,$AI132/($L132-2009),0)+IF($M132>=DK$2,$AJ132/($M132-2009),0)+IF($N132>=DK$2,$AK132/($N132-2009),0)+IF($O132>=DK$2,$AL132/($O132-2009),0)+IF($P132>=DK$2,$AM132/($P132-2009),0)+IF($Q132>=DK$2,$AN132/($Q132-2009),0)+IF($R132>=DK$2,$AO132/($R132-2009),0)+IF($S132>=DK$2,$AP132/($S132-2009),0)+IF($T132>=DK$2,$AQ132/($T132-2009),0)+IF($U132>=DK$2,$AR132/($U132-2009),0)+IF($V132>=DK$2,$AS132/($V132-2009),0)+IF($W132>=DK$2,$AT132/($W132-2009),0)+IF($X132>=DK$2,$AU132/($X132-2009),0)+IF($Y132>=DK$2,$AV132/($Y132-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z632)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 65","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C134+Produktionsanlæg!D135","v":1945},{"$f":"E$3+$C134+Produktionsanlæg!E135","v":1955},{"$f":"F$3+$C134+Produktionsanlæg!F135","v":1965},{"$f":"G$3+$C134+Produktionsanlæg!G135","v":1975},{"$f":"H$3+$C134+Produktionsanlæg!H135","v":1985},{"$f":"I$3+$C134+Produktionsanlæg!I135","v":1995},{"$f":"J$3+$C134+Produktionsanlæg!J135","v":2005},{"$f":"K$3+$C134+Produktionsanlæg!K135","v":2015},{"$f":"L$3+$C134+Produktionsanlæg!L135","v":2022},{"$f":"M$3+$C134+Produktionsanlæg!M135","v":2027},{"$f":"N$3+$C134+Produktionsanlæg!N135","v":2032},{"$f":"O$3+$C134+Produktionsanlæg!O135","v":2037},{"$f":"P$3+$C134+Produktionsanlæg!P135","v":2040},{"$f":"Q$3+$C134+Produktionsanlæg!Q135","v":2041},{"$f":"R$3+$C134+Produktionsanlæg!R135","v":2042},{"$f":"S$3+$C134+Produktionsanlæg!S135","v":2043},{"$f":"T$3+$C134+Produktionsanlæg!T135","v":2044},{"$f":"U$3+$C134+Produktionsanlæg!U135","v":2045},{"$f":"V$3+$C134+Produktionsanlæg!V135","v":2046},{"$f":"W$3+$C134+Produktionsanlæg!W135","v":2047},{"$f":"X$3+$C134+Produktionsanlæg!X135","v":2048},{"$f":"Y$3+$C134+Produktionsanlæg!Y135","v":2049},{"$f":"SUM(Z135)","v":0},{"$f":"Produktionsanlæg!BU134","v":0},{"$f":"Produktionsanlæg!BV134","v":0},{"$f":"Produktionsanlæg!BW134","v":0},{"$f":"Produktionsanlæg!BX134","v":0},{"$f":"Produktionsanlæg!BY134","v":0},{"$f":"Produktionsanlæg!BZ134","v":0},{"$f":"Produktionsanlæg!CA134","v":0},{"$f":"Produktionsanlæg!CB134","v":0},{"$f":"Produktionsanlæg!CC134","v":0},{"$f":"Produktionsanlæg!CD134","v":0},{"$f":"Produktionsanlæg!CE134","v":0},{"$f":"Produktionsanlæg!CF134","v":0},{"$f":"Produktionsanlæg!CG134","v":0},{"$f":"Produktionsanlæg!CH134","v":0},{"$f":"Produktionsanlæg!CI134","v":0},{"$f":"Produktionsanlæg!CJ134","v":0},{"$f":"Produktionsanlæg!CK134","v":0},{"$f":"Produktionsanlæg!CL134","v":0},{"$f":"Produktionsanlæg!CM134","v":0},{"$f":"Produktionsanlæg!CN134","v":0},{"$f":"Produktionsanlæg!CO134","v":0},{"$f":"Produktionsanlæg!CP134","v":0},{"$f":"+SUM(AA134:AV134)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D134>=AY$2,$AA134/($D134-2009),0)+IF($E134>=AY$2,$AB134/($E134-2009),0)+IF($F134>=AY$2,$AC134/($F134-2009),0)+IF($G134>=AY$2,$AD134/($G134-2009),0)+IF($H134>=AY$2,$AE134/($H134-2009),0)+IF($I134>=AY$2,$AF134/($I134-2009),0)+IF($J134>=AY$2,$AG134/($J134-2009),0)+IF($K134>=AY$2,$AH134/($K134-2009),0)+IF($L134>=AY$2,$AI134/($L134-2009),0)+IF($M134>=AY$2,$AJ134/($M134-2009),0)+IF($N134>=AY$2,$AK134/($N134-2009),0)+IF($O134>=AY$2,$AL134/($O134-2009),0)+IF($P134>=AY$2,$AM134/($P134-2009),0)+IF($Q134>=AY$2,$AN134/($Q134-2009),0)+IF($R134>=AY$2,$AO134/($R134-2009),0)+IF($S134>=AY$2,$AP134/($S134-2009),0)+IF($T134>=AY$2,$AQ134/($T134-2009),0)+IF($U134>=AY$2,$AR134/($U134-2009),0)+IF($V134>=AY$2,$AS134/($V134-2009),0)+IF($W134>=AY$2,$AT134/($W134-2009),0)+IF($X134>=AY$2,$AU134/($X134-2009),0)+IF($Y134>=AY$2,$AV134/($Y134-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D134>=CE$2,$AA134/($D134-2009),0)+IF($E134>=CE$2,$AB134/($E134-2009),0)+IF($F134>=CE$2,$AC134/($F134-2009),0)+IF($G134>=CE$2,$AD134/($G134-2009),0)+IF($H134>=CE$2,$AE134/($H134-2009),0)+IF($I134>=CE$2,$AF134/($I134-2009),0)+IF($J134>=CE$2,$AG134/($J134-2009),0)+IF($K134>=CE$2,$AH134/($K134-2009),0)+IF($L134>=CE$2,$AI134/($L134-2009),0)+IF($M134>=CE$2,$AJ134/($M134-2009),0)+IF($N134>=CE$2,$AK134/($N134-2009),0)+IF($O134>=CE$2,$AL134/($O134-2009),0)+IF($P134>=CE$2,$AM134/($P134-2009),0)+IF($Q134>=CE$2,$AN134/($Q134-2009),0)+IF($R134>=CE$2,$AO134/($R134-2009),0)+IF($S134>=CE$2,$AP134/($S134-2009),0)+IF($T134>=CE$2,$AQ134/($T134-2009),0)+IF($U134>=CE$2,$AR134/($U134-2009),0)+IF($V134>=CE$2,$AS134/($V134-2009),0)+IF($W134>=CE$2,$AT134/($W134-2009),0)+IF($X134>=CE$2,$AU134/($X134-2009),0)+IF($Y134>=CE$2,$AV134/($Y134-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D134>=DK$2,$AA134/($D134-2009),0)+IF($E134>=DK$2,$AB134/($E134-2009),0)+IF($F134>=DK$2,$AC134/($F134-2009),0)+IF($G134>=DK$2,$AD134/($G134-2009),0)+IF($H134>=DK$2,$AE134/($H134-2009),0)+IF($I134>=DK$2,$AF134/($I134-2009),0)+IF($J134>=DK$2,$AG134/($J134-2009),0)+IF($K134>=DK$2,$AH134/($K134-2009),0)+IF($L134>=DK$2,$AI134/($L134-2009),0)+IF($M134>=DK$2,$AJ134/($M134-2009),0)+IF($N134>=DK$2,$AK134/($N134-2009),0)+IF($O134>=DK$2,$AL134/($O134-2009),0)+IF($P134>=DK$2,$AM134/($P134-2009),0)+IF($Q134>=DK$2,$AN134/($Q134-2009),0)+IF($R134>=DK$2,$AO134/($R134-2009),0)+IF($S134>=DK$2,$AP134/($S134-2009),0)+IF($T134>=DK$2,$AQ134/($T134-2009),0)+IF($U134>=DK$2,$AR134/($U134-2009),0)+IF($V134>=DK$2,$AS134/($V134-2009),0)+IF($W134>=DK$2,$AT134/($W134-2009),0)+IF($X134>=DK$2,$AU134/($X134-2009),0)+IF($Y134>=DK$2,$AV134/($Y134-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z634)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 66","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C136+Produktionsanlæg!D137","v":1945},{"$f":"E$3+$C136+Produktionsanlæg!E137","v":1955},{"$f":"F$3+$C136+Produktionsanlæg!F137","v":1965},{"$f":"G$3+$C136+Produktionsanlæg!G137","v":1975},{"$f":"H$3+$C136+Produktionsanlæg!H137","v":1985},{"$f":"I$3+$C136+Produktionsanlæg!I137","v":1995},{"$f":"J$3+$C136+Produktionsanlæg!J137","v":2005},{"$f":"K$3+$C136+Produktionsanlæg!K137","v":2015},{"$f":"L$3+$C136+Produktionsanlæg!L137","v":2022},{"$f":"M$3+$C136+Produktionsanlæg!M137","v":2027},{"$f":"N$3+$C136+Produktionsanlæg!N137","v":2032},{"$f":"O$3+$C136+Produktionsanlæg!O137","v":2037},{"$f":"P$3+$C136+Produktionsanlæg!P137","v":2040},{"$f":"Q$3+$C136+Produktionsanlæg!Q137","v":2041},{"$f":"R$3+$C136+Produktionsanlæg!R137","v":2042},{"$f":"S$3+$C136+Produktionsanlæg!S137","v":2043},{"$f":"T$3+$C136+Produktionsanlæg!T137","v":2044},{"$f":"U$3+$C136+Produktionsanlæg!U137","v":2045},{"$f":"V$3+$C136+Produktionsanlæg!V137","v":2046},{"$f":"W$3+$C136+Produktionsanlæg!W137","v":2047},{"$f":"X$3+$C136+Produktionsanlæg!X137","v":2048},{"$f":"Y$3+$C136+Produktionsanlæg!Y137","v":2049},{"$f":"SUM(Z137)","v":0},{"$f":"Produktionsanlæg!BU136","v":0},{"$f":"Produktionsanlæg!BV136","v":0},{"$f":"Produktionsanlæg!BW136","v":0},{"$f":"Produktionsanlæg!BX136","v":0},{"$f":"Produktionsanlæg!BY136","v":0},{"$f":"Produktionsanlæg!BZ136","v":0},{"$f":"Produktionsanlæg!CA136","v":0},{"$f":"Produktionsanlæg!CB136","v":0},{"$f":"Produktionsanlæg!CC136","v":0},{"$f":"Produktionsanlæg!CD136","v":0},{"$f":"Produktionsanlæg!CE136","v":0},{"$f":"Produktionsanlæg!CF136","v":0},{"$f":"Produktionsanlæg!CG136","v":0},{"$f":"Produktionsanlæg!CH136","v":0},{"$f":"Produktionsanlæg!CI136","v":0},{"$f":"Produktionsanlæg!CJ136","v":0},{"$f":"Produktionsanlæg!CK136","v":0},{"$f":"Produktionsanlæg!CL136","v":0},{"$f":"Produktionsanlæg!CM136","v":0},{"$f":"Produktionsanlæg!CN136","v":0},{"$f":"Produktionsanlæg!CO136","v":0},{"$f":"Produktionsanlæg!CP136","v":0},{"$f":"+SUM(AA136:AV136)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D136>=AY$2,$AA136/($D136-2009),0)+IF($E136>=AY$2,$AB136/($E136-2009),0)+IF($F136>=AY$2,$AC136/($F136-2009),0)+IF($G136>=AY$2,$AD136/($G136-2009),0)+IF($H136>=AY$2,$AE136/($H136-2009),0)+IF($I136>=AY$2,$AF136/($I136-2009),0)+IF($J136>=AY$2,$AG136/($J136-2009),0)+IF($K136>=AY$2,$AH136/($K136-2009),0)+IF($L136>=AY$2,$AI136/($L136-2009),0)+IF($M136>=AY$2,$AJ136/($M136-2009),0)+IF($N136>=AY$2,$AK136/($N136-2009),0)+IF($O136>=AY$2,$AL136/($O136-2009),0)+IF($P136>=AY$2,$AM136/($P136-2009),0)+IF($Q136>=AY$2,$AN136/($Q136-2009),0)+IF($R136>=AY$2,$AO136/($R136-2009),0)+IF($S136>=AY$2,$AP136/($S136-2009),0)+IF($T136>=AY$2,$AQ136/($T136-2009),0)+IF($U136>=AY$2,$AR136/($U136-2009),0)+IF($V136>=AY$2,$AS136/($V136-2009),0)+IF($W136>=AY$2,$AT136/($W136-2009),0)+IF($X136>=AY$2,$AU136/($X136-2009),0)+IF($Y136>=AY$2,$AV136/($Y136-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D136>=CE$2,$AA136/($D136-2009),0)+IF($E136>=CE$2,$AB136/($E136-2009),0)+IF($F136>=CE$2,$AC136/($F136-2009),0)+IF($G136>=CE$2,$AD136/($G136-2009),0)+IF($H136>=CE$2,$AE136/($H136-2009),0)+IF($I136>=CE$2,$AF136/($I136-2009),0)+IF($J136>=CE$2,$AG136/($J136-2009),0)+IF($K136>=CE$2,$AH136/($K136-2009),0)+IF($L136>=CE$2,$AI136/($L136-2009),0)+IF($M136>=CE$2,$AJ136/($M136-2009),0)+IF($N136>=CE$2,$AK136/($N136-2009),0)+IF($O136>=CE$2,$AL136/($O136-2009),0)+IF($P136>=CE$2,$AM136/($P136-2009),0)+IF($Q136>=CE$2,$AN136/($Q136-2009),0)+IF($R136>=CE$2,$AO136/($R136-2009),0)+IF($S136>=CE$2,$AP136/($S136-2009),0)+IF($T136>=CE$2,$AQ136/($T136-2009),0)+IF($U136>=CE$2,$AR136/($U136-2009),0)+IF($V136>=CE$2,$AS136/($V136-2009),0)+IF($W136>=CE$2,$AT136/($W136-2009),0)+IF($X136>=CE$2,$AU136/($X136-2009),0)+IF($Y136>=CE$2,$AV136/($Y136-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D136>=DK$2,$AA136/($D136-2009),0)+IF($E136>=DK$2,$AB136/($E136-2009),0)+IF($F136>=DK$2,$AC136/($F136-2009),0)+IF($G136>=DK$2,$AD136/($G136-2009),0)+IF($H136>=DK$2,$AE136/($H136-2009),0)+IF($I136>=DK$2,$AF136/($I136-2009),0)+IF($J136>=DK$2,$AG136/($J136-2009),0)+IF($K136>=DK$2,$AH136/($K136-2009),0)+IF($L136>=DK$2,$AI136/($L136-2009),0)+IF($M136>=DK$2,$AJ136/($M136-2009),0)+IF($N136>=DK$2,$AK136/($N136-2009),0)+IF($O136>=DK$2,$AL136/($O136-2009),0)+IF($P136>=DK$2,$AM136/($P136-2009),0)+IF($Q136>=DK$2,$AN136/($Q136-2009),0)+IF($R136>=DK$2,$AO136/($R136-2009),0)+IF($S136>=DK$2,$AP136/($S136-2009),0)+IF($T136>=DK$2,$AQ136/($T136-2009),0)+IF($U136>=DK$2,$AR136/($U136-2009),0)+IF($V136>=DK$2,$AS136/($V136-2009),0)+IF($W136>=DK$2,$AT136/($W136-2009),0)+IF($X136>=DK$2,$AU136/($X136-2009),0)+IF($Y136>=DK$2,$AV136/($Y136-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z636)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 67","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C138+Produktionsanlæg!D139","v":1945},{"$f":"E$3+$C138+Produktionsanlæg!E139","v":1955},{"$f":"F$3+$C138+Produktionsanlæg!F139","v":1965},{"$f":"G$3+$C138+Produktionsanlæg!G139","v":1975},{"$f":"H$3+$C138+Produktionsanlæg!H139","v":1985},{"$f":"I$3+$C138+Produktionsanlæg!I139","v":1995},{"$f":"J$3+$C138+Produktionsanlæg!J139","v":2005},{"$f":"K$3+$C138+Produktionsanlæg!K139","v":2015},{"$f":"L$3+$C138+Produktionsanlæg!L139","v":2022},{"$f":"M$3+$C138+Produktionsanlæg!M139","v":2027},{"$f":"N$3+$C138+Produktionsanlæg!N139","v":2032},{"$f":"O$3+$C138+Produktionsanlæg!O139","v":2037},{"$f":"P$3+$C138+Produktionsanlæg!P139","v":2040},{"$f":"Q$3+$C138+Produktionsanlæg!Q139","v":2041},{"$f":"R$3+$C138+Produktionsanlæg!R139","v":2042},{"$f":"S$3+$C138+Produktionsanlæg!S139","v":2043},{"$f":"T$3+$C138+Produktionsanlæg!T139","v":2044},{"$f":"U$3+$C138+Produktionsanlæg!U139","v":2045},{"$f":"V$3+$C138+Produktionsanlæg!V139","v":2046},{"$f":"W$3+$C138+Produktionsanlæg!W139","v":2047},{"$f":"X$3+$C138+Produktionsanlæg!X139","v":2048},{"$f":"Y$3+$C138+Produktionsanlæg!Y139","v":2049},{"$f":"SUM(Z139)","v":0},{"$f":"Produktionsanlæg!BU138","v":0},{"$f":"Produktionsanlæg!BV138","v":0},{"$f":"Produktionsanlæg!BW138","v":0},{"$f":"Produktionsanlæg!BX138","v":0},{"$f":"Produktionsanlæg!BY138","v":0},{"$f":"Produktionsanlæg!BZ138","v":0},{"$f":"Produktionsanlæg!CA138","v":0},{"$f":"Produktionsanlæg!CB138","v":0},{"$f":"Produktionsanlæg!CC138","v":0},{"$f":"Produktionsanlæg!CD138","v":0},{"$f":"Produktionsanlæg!CE138","v":0},{"$f":"Produktionsanlæg!CF138","v":0},{"$f":"Produktionsanlæg!CG138","v":0},{"$f":"Produktionsanlæg!CH138","v":0},{"$f":"Produktionsanlæg!CI138","v":0},{"$f":"Produktionsanlæg!CJ138","v":0},{"$f":"Produktionsanlæg!CK138","v":0},{"$f":"Produktionsanlæg!CL138","v":0},{"$f":"Produktionsanlæg!CM138","v":0},{"$f":"Produktionsanlæg!CN138","v":0},{"$f":"Produktionsanlæg!CO138","v":0},{"$f":"Produktionsanlæg!CP138","v":0},{"$f":"+SUM(AA138:AV138)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D138>=AY$2,$AA138/($D138-2009),0)+IF($E138>=AY$2,$AB138/($E138-2009),0)+IF($F138>=AY$2,$AC138/($F138-2009),0)+IF($G138>=AY$2,$AD138/($G138-2009),0)+IF($H138>=AY$2,$AE138/($H138-2009),0)+IF($I138>=AY$2,$AF138/($I138-2009),0)+IF($J138>=AY$2,$AG138/($J138-2009),0)+IF($K138>=AY$2,$AH138/($K138-2009),0)+IF($L138>=AY$2,$AI138/($L138-2009),0)+IF($M138>=AY$2,$AJ138/($M138-2009),0)+IF($N138>=AY$2,$AK138/($N138-2009),0)+IF($O138>=AY$2,$AL138/($O138-2009),0)+IF($P138>=AY$2,$AM138/($P138-2009),0)+IF($Q138>=AY$2,$AN138/($Q138-2009),0)+IF($R138>=AY$2,$AO138/($R138-2009),0)+IF($S138>=AY$2,$AP138/($S138-2009),0)+IF($T138>=AY$2,$AQ138/($T138-2009),0)+IF($U138>=AY$2,$AR138/($U138-2009),0)+IF($V138>=AY$2,$AS138/($V138-2009),0)+IF($W138>=AY$2,$AT138/($W138-2009),0)+IF($X138>=AY$2,$AU138/($X138-2009),0)+IF($Y138>=AY$2,$AV138/($Y138-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D138>=CE$2,$AA138/($D138-2009),0)+IF($E138>=CE$2,$AB138/($E138-2009),0)+IF($F138>=CE$2,$AC138/($F138-2009),0)+IF($G138>=CE$2,$AD138/($G138-2009),0)+IF($H138>=CE$2,$AE138/($H138-2009),0)+IF($I138>=CE$2,$AF138/($I138-2009),0)+IF($J138>=CE$2,$AG138/($J138-2009),0)+IF($K138>=CE$2,$AH138/($K138-2009),0)+IF($L138>=CE$2,$AI138/($L138-2009),0)+IF($M138>=CE$2,$AJ138/($M138-2009),0)+IF($N138>=CE$2,$AK138/($N138-2009),0)+IF($O138>=CE$2,$AL138/($O138-2009),0)+IF($P138>=CE$2,$AM138/($P138-2009),0)+IF($Q138>=CE$2,$AN138/($Q138-2009),0)+IF($R138>=CE$2,$AO138/($R138-2009),0)+IF($S138>=CE$2,$AP138/($S138-2009),0)+IF($T138>=CE$2,$AQ138/($T138-2009),0)+IF($U138>=CE$2,$AR138/($U138-2009),0)+IF($V138>=CE$2,$AS138/($V138-2009),0)+IF($W138>=CE$2,$AT138/($W138-2009),0)+IF($X138>=CE$2,$AU138/($X138-2009),0)+IF($Y138>=CE$2,$AV138/($Y138-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D138>=DK$2,$AA138/($D138-2009),0)+IF($E138>=DK$2,$AB138/($E138-2009),0)+IF($F138>=DK$2,$AC138/($F138-2009),0)+IF($G138>=DK$2,$AD138/($G138-2009),0)+IF($H138>=DK$2,$AE138/($H138-2009),0)+IF($I138>=DK$2,$AF138/($I138-2009),0)+IF($J138>=DK$2,$AG138/($J138-2009),0)+IF($K138>=DK$2,$AH138/($K138-2009),0)+IF($L138>=DK$2,$AI138/($L138-2009),0)+IF($M138>=DK$2,$AJ138/($M138-2009),0)+IF($N138>=DK$2,$AK138/($N138-2009),0)+IF($O138>=DK$2,$AL138/($O138-2009),0)+IF($P138>=DK$2,$AM138/($P138-2009),0)+IF($Q138>=DK$2,$AN138/($Q138-2009),0)+IF($R138>=DK$2,$AO138/($R138-2009),0)+IF($S138>=DK$2,$AP138/($S138-2009),0)+IF($T138>=DK$2,$AQ138/($T138-2009),0)+IF($U138>=DK$2,$AR138/($U138-2009),0)+IF($V138>=DK$2,$AS138/($V138-2009),0)+IF($W138>=DK$2,$AT138/($W138-2009),0)+IF($X138>=DK$2,$AU138/($X138-2009),0)+IF($Y138>=DK$2,$AV138/($Y138-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z638)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 68","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C140+Produktionsanlæg!D141","v":1945},{"$f":"E$3+$C140+Produktionsanlæg!E141","v":1955},{"$f":"F$3+$C140+Produktionsanlæg!F141","v":1965},{"$f":"G$3+$C140+Produktionsanlæg!G141","v":1975},{"$f":"H$3+$C140+Produktionsanlæg!H141","v":1985},{"$f":"I$3+$C140+Produktionsanlæg!I141","v":1995},{"$f":"J$3+$C140+Produktionsanlæg!J141","v":2005},{"$f":"K$3+$C140+Produktionsanlæg!K141","v":2015},{"$f":"L$3+$C140+Produktionsanlæg!L141","v":2022},{"$f":"M$3+$C140+Produktionsanlæg!M141","v":2027},{"$f":"N$3+$C140+Produktionsanlæg!N141","v":2032},{"$f":"O$3+$C140+Produktionsanlæg!O141","v":2037},{"$f":"P$3+$C140+Produktionsanlæg!P141","v":2040},{"$f":"Q$3+$C140+Produktionsanlæg!Q141","v":2041},{"$f":"R$3+$C140+Produktionsanlæg!R141","v":2042},{"$f":"S$3+$C140+Produktionsanlæg!S141","v":2043},{"$f":"T$3+$C140+Produktionsanlæg!T141","v":2044},{"$f":"U$3+$C140+Produktionsanlæg!U141","v":2045},{"$f":"V$3+$C140+Produktionsanlæg!V141","v":2046},{"$f":"W$3+$C140+Produktionsanlæg!W141","v":2047},{"$f":"X$3+$C140+Produktionsanlæg!X141","v":2048},{"$f":"Y$3+$C140+Produktionsanlæg!Y141","v":2049},{"$f":"SUM(Z141)","v":0},{"$f":"Produktionsanlæg!BU140","v":0},{"$f":"Produktionsanlæg!BV140","v":0},{"$f":"Produktionsanlæg!BW140","v":0},{"$f":"Produktionsanlæg!BX140","v":0},{"$f":"Produktionsanlæg!BY140","v":0},{"$f":"Produktionsanlæg!BZ140","v":0},{"$f":"Produktionsanlæg!CA140","v":0},{"$f":"Produktionsanlæg!CB140","v":0},{"$f":"Produktionsanlæg!CC140","v":0},{"$f":"Produktionsanlæg!CD140","v":0},{"$f":"Produktionsanlæg!CE140","v":0},{"$f":"Produktionsanlæg!CF140","v":0},{"$f":"Produktionsanlæg!CG140","v":0},{"$f":"Produktionsanlæg!CH140","v":0},{"$f":"Produktionsanlæg!CI140","v":0},{"$f":"Produktionsanlæg!CJ140","v":0},{"$f":"Produktionsanlæg!CK140","v":0},{"$f":"Produktionsanlæg!CL140","v":0},{"$f":"Produktionsanlæg!CM140","v":0},{"$f":"Produktionsanlæg!CN140","v":0},{"$f":"Produktionsanlæg!CO140","v":0},{"$f":"Produktionsanlæg!CP140","v":0},{"$f":"+SUM(AA140:AV140)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D140>=AY$2,$AA140/($D140-2009),0)+IF($E140>=AY$2,$AB140/($E140-2009),0)+IF($F140>=AY$2,$AC140/($F140-2009),0)+IF($G140>=AY$2,$AD140/($G140-2009),0)+IF($H140>=AY$2,$AE140/($H140-2009),0)+IF($I140>=AY$2,$AF140/($I140-2009),0)+IF($J140>=AY$2,$AG140/($J140-2009),0)+IF($K140>=AY$2,$AH140/($K140-2009),0)+IF($L140>=AY$2,$AI140/($L140-2009),0)+IF($M140>=AY$2,$AJ140/($M140-2009),0)+IF($N140>=AY$2,$AK140/($N140-2009),0)+IF($O140>=AY$2,$AL140/($O140-2009),0)+IF($P140>=AY$2,$AM140/($P140-2009),0)+IF($Q140>=AY$2,$AN140/($Q140-2009),0)+IF($R140>=AY$2,$AO140/($R140-2009),0)+IF($S140>=AY$2,$AP140/($S140-2009),0)+IF($T140>=AY$2,$AQ140/($T140-2009),0)+IF($U140>=AY$2,$AR140/($U140-2009),0)+IF($V140>=AY$2,$AS140/($V140-2009),0)+IF($W140>=AY$2,$AT140/($W140-2009),0)+IF($X140>=AY$2,$AU140/($X140-2009),0)+IF($Y140>=AY$2,$AV140/($Y140-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D140>=CE$2,$AA140/($D140-2009),0)+IF($E140>=CE$2,$AB140/($E140-2009),0)+IF($F140>=CE$2,$AC140/($F140-2009),0)+IF($G140>=CE$2,$AD140/($G140-2009),0)+IF($H140>=CE$2,$AE140/($H140-2009),0)+IF($I140>=CE$2,$AF140/($I140-2009),0)+IF($J140>=CE$2,$AG140/($J140-2009),0)+IF($K140>=CE$2,$AH140/($K140-2009),0)+IF($L140>=CE$2,$AI140/($L140-2009),0)+IF($M140>=CE$2,$AJ140/($M140-2009),0)+IF($N140>=CE$2,$AK140/($N140-2009),0)+IF($O140>=CE$2,$AL140/($O140-2009),0)+IF($P140>=CE$2,$AM140/($P140-2009),0)+IF($Q140>=CE$2,$AN140/($Q140-2009),0)+IF($R140>=CE$2,$AO140/($R140-2009),0)+IF($S140>=CE$2,$AP140/($S140-2009),0)+IF($T140>=CE$2,$AQ140/($T140-2009),0)+IF($U140>=CE$2,$AR140/($U140-2009),0)+IF($V140>=CE$2,$AS140/($V140-2009),0)+IF($W140>=CE$2,$AT140/($W140-2009),0)+IF($X140>=CE$2,$AU140/($X140-2009),0)+IF($Y140>=CE$2,$AV140/($Y140-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D140>=DK$2,$AA140/($D140-2009),0)+IF($E140>=DK$2,$AB140/($E140-2009),0)+IF($F140>=DK$2,$AC140/($F140-2009),0)+IF($G140>=DK$2,$AD140/($G140-2009),0)+IF($H140>=DK$2,$AE140/($H140-2009),0)+IF($I140>=DK$2,$AF140/($I140-2009),0)+IF($J140>=DK$2,$AG140/($J140-2009),0)+IF($K140>=DK$2,$AH140/($K140-2009),0)+IF($L140>=DK$2,$AI140/($L140-2009),0)+IF($M140>=DK$2,$AJ140/($M140-2009),0)+IF($N140>=DK$2,$AK140/($N140-2009),0)+IF($O140>=DK$2,$AL140/($O140-2009),0)+IF($P140>=DK$2,$AM140/($P140-2009),0)+IF($Q140>=DK$2,$AN140/($Q140-2009),0)+IF($R140>=DK$2,$AO140/($R140-2009),0)+IF($S140>=DK$2,$AP140/($S140-2009),0)+IF($T140>=DK$2,$AQ140/($T140-2009),0)+IF($U140>=DK$2,$AR140/($U140-2009),0)+IF($V140>=DK$2,$AS140/($V140-2009),0)+IF($W140>=DK$2,$AT140/($W140-2009),0)+IF($X140>=DK$2,$AU140/($X140-2009),0)+IF($Y140>=DK$2,$AV140/($Y140-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z640)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 69","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C142+Produktionsanlæg!D143","v":1945},{"$f":"E$3+$C142+Produktionsanlæg!E143","v":1955},{"$f":"F$3+$C142+Produktionsanlæg!F143","v":1965},{"$f":"G$3+$C142+Produktionsanlæg!G143","v":1975},{"$f":"H$3+$C142+Produktionsanlæg!H143","v":1985},{"$f":"I$3+$C142+Produktionsanlæg!I143","v":1995},{"$f":"J$3+$C142+Produktionsanlæg!J143","v":2005},{"$f":"K$3+$C142+Produktionsanlæg!K143","v":2015},{"$f":"L$3+$C142+Produktionsanlæg!L143","v":2022},{"$f":"M$3+$C142+Produktionsanlæg!M143","v":2027},{"$f":"N$3+$C142+Produktionsanlæg!N143","v":2032},{"$f":"O$3+$C142+Produktionsanlæg!O143","v":2037},{"$f":"P$3+$C142+Produktionsanlæg!P143","v":2040},{"$f":"Q$3+$C142+Produktionsanlæg!Q143","v":2041},{"$f":"R$3+$C142+Produktionsanlæg!R143","v":2042},{"$f":"S$3+$C142+Produktionsanlæg!S143","v":2043},{"$f":"T$3+$C142+Produktionsanlæg!T143","v":2044},{"$f":"U$3+$C142+Produktionsanlæg!U143","v":2045},{"$f":"V$3+$C142+Produktionsanlæg!V143","v":2046},{"$f":"W$3+$C142+Produktionsanlæg!W143","v":2047},{"$f":"X$3+$C142+Produktionsanlæg!X143","v":2048},{"$f":"Y$3+$C142+Produktionsanlæg!Y143","v":2049},{"$f":"SUM(Z143)","v":0},{"$f":"Produktionsanlæg!BU142","v":0},{"$f":"Produktionsanlæg!BV142","v":0},{"$f":"Produktionsanlæg!BW142","v":0},{"$f":"Produktionsanlæg!BX142","v":0},{"$f":"Produktionsanlæg!BY142","v":0},{"$f":"Produktionsanlæg!BZ142","v":0},{"$f":"Produktionsanlæg!CA142","v":0},{"$f":"Produktionsanlæg!CB142","v":0},{"$f":"Produktionsanlæg!CC142","v":0},{"$f":"Produktionsanlæg!CD142","v":0},{"$f":"Produktionsanlæg!CE142","v":0},{"$f":"Produktionsanlæg!CF142","v":0},{"$f":"Produktionsanlæg!CG142","v":0},{"$f":"Produktionsanlæg!CH142","v":0},{"$f":"Produktionsanlæg!CI142","v":0},{"$f":"Produktionsanlæg!CJ142","v":0},{"$f":"Produktionsanlæg!CK142","v":0},{"$f":"Produktionsanlæg!CL142","v":0},{"$f":"Produktionsanlæg!CM142","v":0},{"$f":"Produktionsanlæg!CN142","v":0},{"$f":"Produktionsanlæg!CO142","v":0},{"$f":"Produktionsanlæg!CP142","v":0},{"$f":"+SUM(AA142:AV142)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D142>=AY$2,$AA142/($D142-2009),0)+IF($E142>=AY$2,$AB142/($E142-2009),0)+IF($F142>=AY$2,$AC142/($F142-2009),0)+IF($G142>=AY$2,$AD142/($G142-2009),0)+IF($H142>=AY$2,$AE142/($H142-2009),0)+IF($I142>=AY$2,$AF142/($I142-2009),0)+IF($J142>=AY$2,$AG142/($J142-2009),0)+IF($K142>=AY$2,$AH142/($K142-2009),0)+IF($L142>=AY$2,$AI142/($L142-2009),0)+IF($M142>=AY$2,$AJ142/($M142-2009),0)+IF($N142>=AY$2,$AK142/($N142-2009),0)+IF($O142>=AY$2,$AL142/($O142-2009),0)+IF($P142>=AY$2,$AM142/($P142-2009),0)+IF($Q142>=AY$2,$AN142/($Q142-2009),0)+IF($R142>=AY$2,$AO142/($R142-2009),0)+IF($S142>=AY$2,$AP142/($S142-2009),0)+IF($T142>=AY$2,$AQ142/($T142-2009),0)+IF($U142>=AY$2,$AR142/($U142-2009),0)+IF($V142>=AY$2,$AS142/($V142-2009),0)+IF($W142>=AY$2,$AT142/($W142-2009),0)+IF($X142>=AY$2,$AU142/($X142-2009),0)+IF($Y142>=AY$2,$AV142/($Y142-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D142>=CE$2,$AA142/($D142-2009),0)+IF($E142>=CE$2,$AB142/($E142-2009),0)+IF($F142>=CE$2,$AC142/($F142-2009),0)+IF($G142>=CE$2,$AD142/($G142-2009),0)+IF($H142>=CE$2,$AE142/($H142-2009),0)+IF($I142>=CE$2,$AF142/($I142-2009),0)+IF($J142>=CE$2,$AG142/($J142-2009),0)+IF($K142>=CE$2,$AH142/($K142-2009),0)+IF($L142>=CE$2,$AI142/($L142-2009),0)+IF($M142>=CE$2,$AJ142/($M142-2009),0)+IF($N142>=CE$2,$AK142/($N142-2009),0)+IF($O142>=CE$2,$AL142/($O142-2009),0)+IF($P142>=CE$2,$AM142/($P142-2009),0)+IF($Q142>=CE$2,$AN142/($Q142-2009),0)+IF($R142>=CE$2,$AO142/($R142-2009),0)+IF($S142>=CE$2,$AP142/($S142-2009),0)+IF($T142>=CE$2,$AQ142/($T142-2009),0)+IF($U142>=CE$2,$AR142/($U142-2009),0)+IF($V142>=CE$2,$AS142/($V142-2009),0)+IF($W142>=CE$2,$AT142/($W142-2009),0)+IF($X142>=CE$2,$AU142/($X142-2009),0)+IF($Y142>=CE$2,$AV142/($Y142-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D142>=DK$2,$AA142/($D142-2009),0)+IF($E142>=DK$2,$AB142/($E142-2009),0)+IF($F142>=DK$2,$AC142/($F142-2009),0)+IF($G142>=DK$2,$AD142/($G142-2009),0)+IF($H142>=DK$2,$AE142/($H142-2009),0)+IF($I142>=DK$2,$AF142/($I142-2009),0)+IF($J142>=DK$2,$AG142/($J142-2009),0)+IF($K142>=DK$2,$AH142/($K142-2009),0)+IF($L142>=DK$2,$AI142/($L142-2009),0)+IF($M142>=DK$2,$AJ142/($M142-2009),0)+IF($N142>=DK$2,$AK142/($N142-2009),0)+IF($O142>=DK$2,$AL142/($O142-2009),0)+IF($P142>=DK$2,$AM142/($P142-2009),0)+IF($Q142>=DK$2,$AN142/($Q142-2009),0)+IF($R142>=DK$2,$AO142/($R142-2009),0)+IF($S142>=DK$2,$AP142/($S142-2009),0)+IF($T142>=DK$2,$AQ142/($T142-2009),0)+IF($U142>=DK$2,$AR142/($U142-2009),0)+IF($V142>=DK$2,$AS142/($V142-2009),0)+IF($W142>=DK$2,$AT142/($W142-2009),0)+IF($X142>=DK$2,$AU142/($X142-2009),0)+IF($Y142>=DK$2,$AV142/($Y142-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z642)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 70","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C144+Produktionsanlæg!D145","v":1945},{"$f":"E$3+$C144+Produktionsanlæg!E145","v":1955},{"$f":"F$3+$C144+Produktionsanlæg!F145","v":1965},{"$f":"G$3+$C144+Produktionsanlæg!G145","v":1975},{"$f":"H$3+$C144+Produktionsanlæg!H145","v":1985},{"$f":"I$3+$C144+Produktionsanlæg!I145","v":1995},{"$f":"J$3+$C144+Produktionsanlæg!J145","v":2005},{"$f":"K$3+$C144+Produktionsanlæg!K145","v":2015},{"$f":"L$3+$C144+Produktionsanlæg!L145","v":2022},{"$f":"M$3+$C144+Produktionsanlæg!M145","v":2027},{"$f":"N$3+$C144+Produktionsanlæg!N145","v":2032},{"$f":"O$3+$C144+Produktionsanlæg!O145","v":2037},{"$f":"P$3+$C144+Produktionsanlæg!P145","v":2040},{"$f":"Q$3+$C144+Produktionsanlæg!Q145","v":2041},{"$f":"R$3+$C144+Produktionsanlæg!R145","v":2042},{"$f":"S$3+$C144+Produktionsanlæg!S145","v":2043},{"$f":"T$3+$C144+Produktionsanlæg!T145","v":2044},{"$f":"U$3+$C144+Produktionsanlæg!U145","v":2045},{"$f":"V$3+$C144+Produktionsanlæg!V145","v":2046},{"$f":"W$3+$C144+Produktionsanlæg!W145","v":2047},{"$f":"X$3+$C144+Produktionsanlæg!X145","v":2048},{"$f":"Y$3+$C144+Produktionsanlæg!Y145","v":2049},{"$f":"SUM(Z145)","v":0},{"$f":"Produktionsanlæg!BU144","v":0},{"$f":"Produktionsanlæg!BV144","v":0},{"$f":"Produktionsanlæg!BW144","v":0},{"$f":"Produktionsanlæg!BX144","v":0},{"$f":"Produktionsanlæg!BY144","v":0},{"$f":"Produktionsanlæg!BZ144","v":0},{"$f":"Produktionsanlæg!CA144","v":0},{"$f":"Produktionsanlæg!CB144","v":0},{"$f":"Produktionsanlæg!CC144","v":0},{"$f":"Produktionsanlæg!CD144","v":0},{"$f":"Produktionsanlæg!CE144","v":0},{"$f":"Produktionsanlæg!CF144","v":0},{"$f":"Produktionsanlæg!CG144","v":0},{"$f":"Produktionsanlæg!CH144","v":0},{"$f":"Produktionsanlæg!CI144","v":0},{"$f":"Produktionsanlæg!CJ144","v":0},{"$f":"Produktionsanlæg!CK144","v":0},{"$f":"Produktionsanlæg!CL144","v":0},{"$f":"Produktionsanlæg!CM144","v":0},{"$f":"Produktionsanlæg!CN144","v":0},{"$f":"Produktionsanlæg!CO144","v":0},{"$f":"Produktionsanlæg!CP144","v":0},{"$f":"+SUM(AA144:AV144)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D144>=AY$2,$AA144/($D144-2009),0)+IF($E144>=AY$2,$AB144/($E144-2009),0)+IF($F144>=AY$2,$AC144/($F144-2009),0)+IF($G144>=AY$2,$AD144/($G144-2009),0)+IF($H144>=AY$2,$AE144/($H144-2009),0)+IF($I144>=AY$2,$AF144/($I144-2009),0)+IF($J144>=AY$2,$AG144/($J144-2009),0)+IF($K144>=AY$2,$AH144/($K144-2009),0)+IF($L144>=AY$2,$AI144/($L144-2009),0)+IF($M144>=AY$2,$AJ144/($M144-2009),0)+IF($N144>=AY$2,$AK144/($N144-2009),0)+IF($O144>=AY$2,$AL144/($O144-2009),0)+IF($P144>=AY$2,$AM144/($P144-2009),0)+IF($Q144>=AY$2,$AN144/($Q144-2009),0)+IF($R144>=AY$2,$AO144/($R144-2009),0)+IF($S144>=AY$2,$AP144/($S144-2009),0)+IF($T144>=AY$2,$AQ144/($T144-2009),0)+IF($U144>=AY$2,$AR144/($U144-2009),0)+IF($V144>=AY$2,$AS144/($V144-2009),0)+IF($W144>=AY$2,$AT144/($W144-2009),0)+IF($X144>=AY$2,$AU144/($X144-2009),0)+IF($Y144>=AY$2,$AV144/($Y144-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D144>=CE$2,$AA144/($D144-2009),0)+IF($E144>=CE$2,$AB144/($E144-2009),0)+IF($F144>=CE$2,$AC144/($F144-2009),0)+IF($G144>=CE$2,$AD144/($G144-2009),0)+IF($H144>=CE$2,$AE144/($H144-2009),0)+IF($I144>=CE$2,$AF144/($I144-2009),0)+IF($J144>=CE$2,$AG144/($J144-2009),0)+IF($K144>=CE$2,$AH144/($K144-2009),0)+IF($L144>=CE$2,$AI144/($L144-2009),0)+IF($M144>=CE$2,$AJ144/($M144-2009),0)+IF($N144>=CE$2,$AK144/($N144-2009),0)+IF($O144>=CE$2,$AL144/($O144-2009),0)+IF($P144>=CE$2,$AM144/($P144-2009),0)+IF($Q144>=CE$2,$AN144/($Q144-2009),0)+IF($R144>=CE$2,$AO144/($R144-2009),0)+IF($S144>=CE$2,$AP144/($S144-2009),0)+IF($T144>=CE$2,$AQ144/($T144-2009),0)+IF($U144>=CE$2,$AR144/($U144-2009),0)+IF($V144>=CE$2,$AS144/($V144-2009),0)+IF($W144>=CE$2,$AT144/($W144-2009),0)+IF($X144>=CE$2,$AU144/($X144-2009),0)+IF($Y144>=CE$2,$AV144/($Y144-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D144>=DK$2,$AA144/($D144-2009),0)+IF($E144>=DK$2,$AB144/($E144-2009),0)+IF($F144>=DK$2,$AC144/($F144-2009),0)+IF($G144>=DK$2,$AD144/($G144-2009),0)+IF($H144>=DK$2,$AE144/($H144-2009),0)+IF($I144>=DK$2,$AF144/($I144-2009),0)+IF($J144>=DK$2,$AG144/($J144-2009),0)+IF($K144>=DK$2,$AH144/($K144-2009),0)+IF($L144>=DK$2,$AI144/($L144-2009),0)+IF($M144>=DK$2,$AJ144/($M144-2009),0)+IF($N144>=DK$2,$AK144/($N144-2009),0)+IF($O144>=DK$2,$AL144/($O144-2009),0)+IF($P144>=DK$2,$AM144/($P144-2009),0)+IF($Q144>=DK$2,$AN144/($Q144-2009),0)+IF($R144>=DK$2,$AO144/($R144-2009),0)+IF($S144>=DK$2,$AP144/($S144-2009),0)+IF($T144>=DK$2,$AQ144/($T144-2009),0)+IF($U144>=DK$2,$AR144/($U144-2009),0)+IF($V144>=DK$2,$AS144/($V144-2009),0)+IF($W144>=DK$2,$AT144/($W144-2009),0)+IF($X144>=DK$2,$AU144/($X144-2009),0)+IF($Y144>=DK$2,$AV144/($Y144-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z644)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 71","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C146+Produktionsanlæg!D147","v":1945},{"$f":"E$3+$C146+Produktionsanlæg!E147","v":1955},{"$f":"F$3+$C146+Produktionsanlæg!F147","v":1965},{"$f":"G$3+$C146+Produktionsanlæg!G147","v":1975},{"$f":"H$3+$C146+Produktionsanlæg!H147","v":1985},{"$f":"I$3+$C146+Produktionsanlæg!I147","v":1995},{"$f":"J$3+$C146+Produktionsanlæg!J147","v":2005},{"$f":"K$3+$C146+Produktionsanlæg!K147","v":2015},{"$f":"L$3+$C146+Produktionsanlæg!L147","v":2022},{"$f":"M$3+$C146+Produktionsanlæg!M147","v":2027},{"$f":"N$3+$C146+Produktionsanlæg!N147","v":2032},{"$f":"O$3+$C146+Produktionsanlæg!O147","v":2037},{"$f":"P$3+$C146+Produktionsanlæg!P147","v":2040},{"$f":"Q$3+$C146+Produktionsanlæg!Q147","v":2041},{"$f":"R$3+$C146+Produktionsanlæg!R147","v":2042},{"$f":"S$3+$C146+Produktionsanlæg!S147","v":2043},{"$f":"T$3+$C146+Produktionsanlæg!T147","v":2044},{"$f":"U$3+$C146+Produktionsanlæg!U147","v":2045},{"$f":"V$3+$C146+Produktionsanlæg!V147","v":2046},{"$f":"W$3+$C146+Produktionsanlæg!W147","v":2047},{"$f":"X$3+$C146+Produktionsanlæg!X147","v":2048},{"$f":"Y$3+$C146+Produktionsanlæg!Y147","v":2049},{"$f":"SUM(Z147)","v":0},{"$f":"Produktionsanlæg!BU146","v":0},{"$f":"Produktionsanlæg!BV146","v":0},{"$f":"Produktionsanlæg!BW146","v":0},{"$f":"Produktionsanlæg!BX146","v":0},{"$f":"Produktionsanlæg!BY146","v":0},{"$f":"Produktionsanlæg!BZ146","v":0},{"$f":"Produktionsanlæg!CA146","v":0},{"$f":"Produktionsanlæg!CB146","v":0},{"$f":"Produktionsanlæg!CC146","v":0},{"$f":"Produktionsanlæg!CD146","v":0},{"$f":"Produktionsanlæg!CE146","v":0},{"$f":"Produktionsanlæg!CF146","v":0},{"$f":"Produktionsanlæg!CG146","v":0},{"$f":"Produktionsanlæg!CH146","v":0},{"$f":"Produktionsanlæg!CI146","v":0},{"$f":"Produktionsanlæg!CJ146","v":0},{"$f":"Produktionsanlæg!CK146","v":0},{"$f":"Produktionsanlæg!CL146","v":0},{"$f":"Produktionsanlæg!CM146","v":0},{"$f":"Produktionsanlæg!CN146","v":0},{"$f":"Produktionsanlæg!CO146","v":0},{"$f":"Produktionsanlæg!CP146","v":0},{"$f":"+SUM(AA146:AV146)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D146>=AY$2,$AA146/($D146-2009),0)+IF($E146>=AY$2,$AB146/($E146-2009),0)+IF($F146>=AY$2,$AC146/($F146-2009),0)+IF($G146>=AY$2,$AD146/($G146-2009),0)+IF($H146>=AY$2,$AE146/($H146-2009),0)+IF($I146>=AY$2,$AF146/($I146-2009),0)+IF($J146>=AY$2,$AG146/($J146-2009),0)+IF($K146>=AY$2,$AH146/($K146-2009),0)+IF($L146>=AY$2,$AI146/($L146-2009),0)+IF($M146>=AY$2,$AJ146/($M146-2009),0)+IF($N146>=AY$2,$AK146/($N146-2009),0)+IF($O146>=AY$2,$AL146/($O146-2009),0)+IF($P146>=AY$2,$AM146/($P146-2009),0)+IF($Q146>=AY$2,$AN146/($Q146-2009),0)+IF($R146>=AY$2,$AO146/($R146-2009),0)+IF($S146>=AY$2,$AP146/($S146-2009),0)+IF($T146>=AY$2,$AQ146/($T146-2009),0)+IF($U146>=AY$2,$AR146/($U146-2009),0)+IF($V146>=AY$2,$AS146/($V146-2009),0)+IF($W146>=AY$2,$AT146/($W146-2009),0)+IF($X146>=AY$2,$AU146/($X146-2009),0)+IF($Y146>=AY$2,$AV146/($Y146-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D146>=CE$2,$AA146/($D146-2009),0)+IF($E146>=CE$2,$AB146/($E146-2009),0)+IF($F146>=CE$2,$AC146/($F146-2009),0)+IF($G146>=CE$2,$AD146/($G146-2009),0)+IF($H146>=CE$2,$AE146/($H146-2009),0)+IF($I146>=CE$2,$AF146/($I146-2009),0)+IF($J146>=CE$2,$AG146/($J146-2009),0)+IF($K146>=CE$2,$AH146/($K146-2009),0)+IF($L146>=CE$2,$AI146/($L146-2009),0)+IF($M146>=CE$2,$AJ146/($M146-2009),0)+IF($N146>=CE$2,$AK146/($N146-2009),0)+IF($O146>=CE$2,$AL146/($O146-2009),0)+IF($P146>=CE$2,$AM146/($P146-2009),0)+IF($Q146>=CE$2,$AN146/($Q146-2009),0)+IF($R146>=CE$2,$AO146/($R146-2009),0)+IF($S146>=CE$2,$AP146/($S146-2009),0)+IF($T146>=CE$2,$AQ146/($T146-2009),0)+IF($U146>=CE$2,$AR146/($U146-2009),0)+IF($V146>=CE$2,$AS146/($V146-2009),0)+IF($W146>=CE$2,$AT146/($W146-2009),0)+IF($X146>=CE$2,$AU146/($X146-2009),0)+IF($Y146>=CE$2,$AV146/($Y146-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D146>=DK$2,$AA146/($D146-2009),0)+IF($E146>=DK$2,$AB146/($E146-2009),0)+IF($F146>=DK$2,$AC146/($F146-2009),0)+IF($G146>=DK$2,$AD146/($G146-2009),0)+IF($H146>=DK$2,$AE146/($H146-2009),0)+IF($I146>=DK$2,$AF146/($I146-2009),0)+IF($J146>=DK$2,$AG146/($J146-2009),0)+IF($K146>=DK$2,$AH146/($K146-2009),0)+IF($L146>=DK$2,$AI146/($L146-2009),0)+IF($M146>=DK$2,$AJ146/($M146-2009),0)+IF($N146>=DK$2,$AK146/($N146-2009),0)+IF($O146>=DK$2,$AL146/($O146-2009),0)+IF($P146>=DK$2,$AM146/($P146-2009),0)+IF($Q146>=DK$2,$AN146/($Q146-2009),0)+IF($R146>=DK$2,$AO146/($R146-2009),0)+IF($S146>=DK$2,$AP146/($S146-2009),0)+IF($T146>=DK$2,$AQ146/($T146-2009),0)+IF($U146>=DK$2,$AR146/($U146-2009),0)+IF($V146>=DK$2,$AS146/($V146-2009),0)+IF($W146>=DK$2,$AT146/($W146-2009),0)+IF($X146>=DK$2,$AU146/($X146-2009),0)+IF($Y146>=DK$2,$AV146/($Y146-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z646)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 72","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C148+Produktionsanlæg!D149","v":1945},{"$f":"E$3+$C148+Produktionsanlæg!E149","v":1955},{"$f":"F$3+$C148+Produktionsanlæg!F149","v":1965},{"$f":"G$3+$C148+Produktionsanlæg!G149","v":1975},{"$f":"H$3+$C148+Produktionsanlæg!H149","v":1985},{"$f":"I$3+$C148+Produktionsanlæg!I149","v":1995},{"$f":"J$3+$C148+Produktionsanlæg!J149","v":2005},{"$f":"K$3+$C148+Produktionsanlæg!K149","v":2015},{"$f":"L$3+$C148+Produktionsanlæg!L149","v":2022},{"$f":"M$3+$C148+Produktionsanlæg!M149","v":2027},{"$f":"N$3+$C148+Produktionsanlæg!N149","v":2032},{"$f":"O$3+$C148+Produktionsanlæg!O149","v":2037},{"$f":"P$3+$C148+Produktionsanlæg!P149","v":2040},{"$f":"Q$3+$C148+Produktionsanlæg!Q149","v":2041},{"$f":"R$3+$C148+Produktionsanlæg!R149","v":2042},{"$f":"S$3+$C148+Produktionsanlæg!S149","v":2043},{"$f":"T$3+$C148+Produktionsanlæg!T149","v":2044},{"$f":"U$3+$C148+Produktionsanlæg!U149","v":2045},{"$f":"V$3+$C148+Produktionsanlæg!V149","v":2046},{"$f":"W$3+$C148+Produktionsanlæg!W149","v":2047},{"$f":"X$3+$C148+Produktionsanlæg!X149","v":2048},{"$f":"Y$3+$C148+Produktionsanlæg!Y149","v":2049},{"$f":"SUM(Z149)","v":0},{"$f":"Produktionsanlæg!BU148","v":0},{"$f":"Produktionsanlæg!BV148","v":0},{"$f":"Produktionsanlæg!BW148","v":0},{"$f":"Produktionsanlæg!BX148","v":0},{"$f":"Produktionsanlæg!BY148","v":0},{"$f":"Produktionsanlæg!BZ148","v":0},{"$f":"Produktionsanlæg!CA148","v":0},{"$f":"Produktionsanlæg!CB148","v":0},{"$f":"Produktionsanlæg!CC148","v":0},{"$f":"Produktionsanlæg!CD148","v":0},{"$f":"Produktionsanlæg!CE148","v":0},{"$f":"Produktionsanlæg!CF148","v":0},{"$f":"Produktionsanlæg!CG148","v":0},{"$f":"Produktionsanlæg!CH148","v":0},{"$f":"Produktionsanlæg!CI148","v":0},{"$f":"Produktionsanlæg!CJ148","v":0},{"$f":"Produktionsanlæg!CK148","v":0},{"$f":"Produktionsanlæg!CL148","v":0},{"$f":"Produktionsanlæg!CM148","v":0},{"$f":"Produktionsanlæg!CN148","v":0},{"$f":"Produktionsanlæg!CO148","v":0},{"$f":"Produktionsanlæg!CP148","v":0},{"$f":"+SUM(AA148:AV148)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D148>=AY$2,$AA148/($D148-2009),0)+IF($E148>=AY$2,$AB148/($E148-2009),0)+IF($F148>=AY$2,$AC148/($F148-2009),0)+IF($G148>=AY$2,$AD148/($G148-2009),0)+IF($H148>=AY$2,$AE148/($H148-2009),0)+IF($I148>=AY$2,$AF148/($I148-2009),0)+IF($J148>=AY$2,$AG148/($J148-2009),0)+IF($K148>=AY$2,$AH148/($K148-2009),0)+IF($L148>=AY$2,$AI148/($L148-2009),0)+IF($M148>=AY$2,$AJ148/($M148-2009),0)+IF($N148>=AY$2,$AK148/($N148-2009),0)+IF($O148>=AY$2,$AL148/($O148-2009),0)+IF($P148>=AY$2,$AM148/($P148-2009),0)+IF($Q148>=AY$2,$AN148/($Q148-2009),0)+IF($R148>=AY$2,$AO148/($R148-2009),0)+IF($S148>=AY$2,$AP148/($S148-2009),0)+IF($T148>=AY$2,$AQ148/($T148-2009),0)+IF($U148>=AY$2,$AR148/($U148-2009),0)+IF($V148>=AY$2,$AS148/($V148-2009),0)+IF($W148>=AY$2,$AT148/($W148-2009),0)+IF($X148>=AY$2,$AU148/($X148-2009),0)+IF($Y148>=AY$2,$AV148/($Y148-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D148>=CE$2,$AA148/($D148-2009),0)+IF($E148>=CE$2,$AB148/($E148-2009),0)+IF($F148>=CE$2,$AC148/($F148-2009),0)+IF($G148>=CE$2,$AD148/($G148-2009),0)+IF($H148>=CE$2,$AE148/($H148-2009),0)+IF($I148>=CE$2,$AF148/($I148-2009),0)+IF($J148>=CE$2,$AG148/($J148-2009),0)+IF($K148>=CE$2,$AH148/($K148-2009),0)+IF($L148>=CE$2,$AI148/($L148-2009),0)+IF($M148>=CE$2,$AJ148/($M148-2009),0)+IF($N148>=CE$2,$AK148/($N148-2009),0)+IF($O148>=CE$2,$AL148/($O148-2009),0)+IF($P148>=CE$2,$AM148/($P148-2009),0)+IF($Q148>=CE$2,$AN148/($Q148-2009),0)+IF($R148>=CE$2,$AO148/($R148-2009),0)+IF($S148>=CE$2,$AP148/($S148-2009),0)+IF($T148>=CE$2,$AQ148/($T148-2009),0)+IF($U148>=CE$2,$AR148/($U148-2009),0)+IF($V148>=CE$2,$AS148/($V148-2009),0)+IF($W148>=CE$2,$AT148/($W148-2009),0)+IF($X148>=CE$2,$AU148/($X148-2009),0)+IF($Y148>=CE$2,$AV148/($Y148-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D148>=DK$2,$AA148/($D148-2009),0)+IF($E148>=DK$2,$AB148/($E148-2009),0)+IF($F148>=DK$2,$AC148/($F148-2009),0)+IF($G148>=DK$2,$AD148/($G148-2009),0)+IF($H148>=DK$2,$AE148/($H148-2009),0)+IF($I148>=DK$2,$AF148/($I148-2009),0)+IF($J148>=DK$2,$AG148/($J148-2009),0)+IF($K148>=DK$2,$AH148/($K148-2009),0)+IF($L148>=DK$2,$AI148/($L148-2009),0)+IF($M148>=DK$2,$AJ148/($M148-2009),0)+IF($N148>=DK$2,$AK148/($N148-2009),0)+IF($O148>=DK$2,$AL148/($O148-2009),0)+IF($P148>=DK$2,$AM148/($P148-2009),0)+IF($Q148>=DK$2,$AN148/($Q148-2009),0)+IF($R148>=DK$2,$AO148/($R148-2009),0)+IF($S148>=DK$2,$AP148/($S148-2009),0)+IF($T148>=DK$2,$AQ148/($T148-2009),0)+IF($U148>=DK$2,$AR148/($U148-2009),0)+IF($V148>=DK$2,$AS148/($V148-2009),0)+IF($W148>=DK$2,$AT148/($W148-2009),0)+IF($X148>=DK$2,$AU148/($X148-2009),0)+IF($Y148>=DK$2,$AV148/($Y148-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z648)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 73","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C150+Produktionsanlæg!D151","v":1945},{"$f":"E$3+$C150+Produktionsanlæg!E151","v":1955},{"$f":"F$3+$C150+Produktionsanlæg!F151","v":1965},{"$f":"G$3+$C150+Produktionsanlæg!G151","v":1975},{"$f":"H$3+$C150+Produktionsanlæg!H151","v":1985},{"$f":"I$3+$C150+Produktionsanlæg!I151","v":1995},{"$f":"J$3+$C150+Produktionsanlæg!J151","v":2005},{"$f":"K$3+$C150+Produktionsanlæg!K151","v":2015},{"$f":"L$3+$C150+Produktionsanlæg!L151","v":2022},{"$f":"M$3+$C150+Produktionsanlæg!M151","v":2027},{"$f":"N$3+$C150+Produktionsanlæg!N151","v":2032},{"$f":"O$3+$C150+Produktionsanlæg!O151","v":2037},{"$f":"P$3+$C150+Produktionsanlæg!P151","v":2040},{"$f":"Q$3+$C150+Produktionsanlæg!Q151","v":2041},{"$f":"R$3+$C150+Produktionsanlæg!R151","v":2042},{"$f":"S$3+$C150+Produktionsanlæg!S151","v":2043},{"$f":"T$3+$C150+Produktionsanlæg!T151","v":2044},{"$f":"U$3+$C150+Produktionsanlæg!U151","v":2045},{"$f":"V$3+$C150+Produktionsanlæg!V151","v":2046},{"$f":"W$3+$C150+Produktionsanlæg!W151","v":2047},{"$f":"X$3+$C150+Produktionsanlæg!X151","v":2048},{"$f":"Y$3+$C150+Produktionsanlæg!Y151","v":2049},{"$f":"SUM(Z151)","v":0},{"$f":"Produktionsanlæg!BU150","v":0},{"$f":"Produktionsanlæg!BV150","v":0},{"$f":"Produktionsanlæg!BW150","v":0},{"$f":"Produktionsanlæg!BX150","v":0},{"$f":"Produktionsanlæg!BY150","v":0},{"$f":"Produktionsanlæg!BZ150","v":0},{"$f":"Produktionsanlæg!CA150","v":0},{"$f":"Produktionsanlæg!CB150","v":0},{"$f":"Produktionsanlæg!CC150","v":0},{"$f":"Produktionsanlæg!CD150","v":0},{"$f":"Produktionsanlæg!CE150","v":0},{"$f":"Produktionsanlæg!CF150","v":0},{"$f":"Produktionsanlæg!CG150","v":0},{"$f":"Produktionsanlæg!CH150","v":0},{"$f":"Produktionsanlæg!CI150","v":0},{"$f":"Produktionsanlæg!CJ150","v":0},{"$f":"Produktionsanlæg!CK150","v":0},{"$f":"Produktionsanlæg!CL150","v":0},{"$f":"Produktionsanlæg!CM150","v":0},{"$f":"Produktionsanlæg!CN150","v":0},{"$f":"Produktionsanlæg!CO150","v":0},{"$f":"Produktionsanlæg!CP150","v":0},{"$f":"+SUM(AA150:AV150)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D150>=AY$2,$AA150/($D150-2009),0)+IF($E150>=AY$2,$AB150/($E150-2009),0)+IF($F150>=AY$2,$AC150/($F150-2009),0)+IF($G150>=AY$2,$AD150/($G150-2009),0)+IF($H150>=AY$2,$AE150/($H150-2009),0)+IF($I150>=AY$2,$AF150/($I150-2009),0)+IF($J150>=AY$2,$AG150/($J150-2009),0)+IF($K150>=AY$2,$AH150/($K150-2009),0)+IF($L150>=AY$2,$AI150/($L150-2009),0)+IF($M150>=AY$2,$AJ150/($M150-2009),0)+IF($N150>=AY$2,$AK150/($N150-2009),0)+IF($O150>=AY$2,$AL150/($O150-2009),0)+IF($P150>=AY$2,$AM150/($P150-2009),0)+IF($Q150>=AY$2,$AN150/($Q150-2009),0)+IF($R150>=AY$2,$AO150/($R150-2009),0)+IF($S150>=AY$2,$AP150/($S150-2009),0)+IF($T150>=AY$2,$AQ150/($T150-2009),0)+IF($U150>=AY$2,$AR150/($U150-2009),0)+IF($V150>=AY$2,$AS150/($V150-2009),0)+IF($W150>=AY$2,$AT150/($W150-2009),0)+IF($X150>=AY$2,$AU150/($X150-2009),0)+IF($Y150>=AY$2,$AV150/($Y150-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D150>=CE$2,$AA150/($D150-2009),0)+IF($E150>=CE$2,$AB150/($E150-2009),0)+IF($F150>=CE$2,$AC150/($F150-2009),0)+IF($G150>=CE$2,$AD150/($G150-2009),0)+IF($H150>=CE$2,$AE150/($H150-2009),0)+IF($I150>=CE$2,$AF150/($I150-2009),0)+IF($J150>=CE$2,$AG150/($J150-2009),0)+IF($K150>=CE$2,$AH150/($K150-2009),0)+IF($L150>=CE$2,$AI150/($L150-2009),0)+IF($M150>=CE$2,$AJ150/($M150-2009),0)+IF($N150>=CE$2,$AK150/($N150-2009),0)+IF($O150>=CE$2,$AL150/($O150-2009),0)+IF($P150>=CE$2,$AM150/($P150-2009),0)+IF($Q150>=CE$2,$AN150/($Q150-2009),0)+IF($R150>=CE$2,$AO150/($R150-2009),0)+IF($S150>=CE$2,$AP150/($S150-2009),0)+IF($T150>=CE$2,$AQ150/($T150-2009),0)+IF($U150>=CE$2,$AR150/($U150-2009),0)+IF($V150>=CE$2,$AS150/($V150-2009),0)+IF($W150>=CE$2,$AT150/($W150-2009),0)+IF($X150>=CE$2,$AU150/($X150-2009),0)+IF($Y150>=CE$2,$AV150/($Y150-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D150>=DK$2,$AA150/($D150-2009),0)+IF($E150>=DK$2,$AB150/($E150-2009),0)+IF($F150>=DK$2,$AC150/($F150-2009),0)+IF($G150>=DK$2,$AD150/($G150-2009),0)+IF($H150>=DK$2,$AE150/($H150-2009),0)+IF($I150>=DK$2,$AF150/($I150-2009),0)+IF($J150>=DK$2,$AG150/($J150-2009),0)+IF($K150>=DK$2,$AH150/($K150-2009),0)+IF($L150>=DK$2,$AI150/($L150-2009),0)+IF($M150>=DK$2,$AJ150/($M150-2009),0)+IF($N150>=DK$2,$AK150/($N150-2009),0)+IF($O150>=DK$2,$AL150/($O150-2009),0)+IF($P150>=DK$2,$AM150/($P150-2009),0)+IF($Q150>=DK$2,$AN150/($Q150-2009),0)+IF($R150>=DK$2,$AO150/($R150-2009),0)+IF($S150>=DK$2,$AP150/($S150-2009),0)+IF($T150>=DK$2,$AQ150/($T150-2009),0)+IF($U150>=DK$2,$AR150/($U150-2009),0)+IF($V150>=DK$2,$AS150/($V150-2009),0)+IF($W150>=DK$2,$AT150/($W150-2009),0)+IF($X150>=DK$2,$AU150/($X150-2009),0)+IF($Y150>=DK$2,$AV150/($Y150-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z650)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 74","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C152+Produktionsanlæg!D153","v":1945},{"$f":"E$3+$C152+Produktionsanlæg!E153","v":1955},{"$f":"F$3+$C152+Produktionsanlæg!F153","v":1965},{"$f":"G$3+$C152+Produktionsanlæg!G153","v":1975},{"$f":"H$3+$C152+Produktionsanlæg!H153","v":1985},{"$f":"I$3+$C152+Produktionsanlæg!I153","v":1995},{"$f":"J$3+$C152+Produktionsanlæg!J153","v":2005},{"$f":"K$3+$C152+Produktionsanlæg!K153","v":2015},{"$f":"L$3+$C152+Produktionsanlæg!L153","v":2022},{"$f":"M$3+$C152+Produktionsanlæg!M153","v":2027},{"$f":"N$3+$C152+Produktionsanlæg!N153","v":2032},{"$f":"O$3+$C152+Produktionsanlæg!O153","v":2037},{"$f":"P$3+$C152+Produktionsanlæg!P153","v":2040},{"$f":"Q$3+$C152+Produktionsanlæg!Q153","v":2041},{"$f":"R$3+$C152+Produktionsanlæg!R153","v":2042},{"$f":"S$3+$C152+Produktionsanlæg!S153","v":2043},{"$f":"T$3+$C152+Produktionsanlæg!T153","v":2044},{"$f":"U$3+$C152+Produktionsanlæg!U153","v":2045},{"$f":"V$3+$C152+Produktionsanlæg!V153","v":2046},{"$f":"W$3+$C152+Produktionsanlæg!W153","v":2047},{"$f":"X$3+$C152+Produktionsanlæg!X153","v":2048},{"$f":"Y$3+$C152+Produktionsanlæg!Y153","v":2049},{"$f":"SUM(Z153)","v":0},{"$f":"Produktionsanlæg!BU152","v":0},{"$f":"Produktionsanlæg!BV152","v":0},{"$f":"Produktionsanlæg!BW152","v":0},{"$f":"Produktionsanlæg!BX152","v":0},{"$f":"Produktionsanlæg!BY152","v":0},{"$f":"Produktionsanlæg!BZ152","v":0},{"$f":"Produktionsanlæg!CA152","v":0},{"$f":"Produktionsanlæg!CB152","v":0},{"$f":"Produktionsanlæg!CC152","v":0},{"$f":"Produktionsanlæg!CD152","v":0},{"$f":"Produktionsanlæg!CE152","v":0},{"$f":"Produktionsanlæg!CF152","v":0},{"$f":"Produktionsanlæg!CG152","v":0},{"$f":"Produktionsanlæg!CH152","v":0},{"$f":"Produktionsanlæg!CI152","v":0},{"$f":"Produktionsanlæg!CJ152","v":0},{"$f":"Produktionsanlæg!CK152","v":0},{"$f":"Produktionsanlæg!CL152","v":0},{"$f":"Produktionsanlæg!CM152","v":0},{"$f":"Produktionsanlæg!CN152","v":0},{"$f":"Produktionsanlæg!CO152","v":0},{"$f":"Produktionsanlæg!CP152","v":0},{"$f":"+SUM(AA152:AV152)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D152>=AY$2,$AA152/($D152-2009),0)+IF($E152>=AY$2,$AB152/($E152-2009),0)+IF($F152>=AY$2,$AC152/($F152-2009),0)+IF($G152>=AY$2,$AD152/($G152-2009),0)+IF($H152>=AY$2,$AE152/($H152-2009),0)+IF($I152>=AY$2,$AF152/($I152-2009),0)+IF($J152>=AY$2,$AG152/($J152-2009),0)+IF($K152>=AY$2,$AH152/($K152-2009),0)+IF($L152>=AY$2,$AI152/($L152-2009),0)+IF($M152>=AY$2,$AJ152/($M152-2009),0)+IF($N152>=AY$2,$AK152/($N152-2009),0)+IF($O152>=AY$2,$AL152/($O152-2009),0)+IF($P152>=AY$2,$AM152/($P152-2009),0)+IF($Q152>=AY$2,$AN152/($Q152-2009),0)+IF($R152>=AY$2,$AO152/($R152-2009),0)+IF($S152>=AY$2,$AP152/($S152-2009),0)+IF($T152>=AY$2,$AQ152/($T152-2009),0)+IF($U152>=AY$2,$AR152/($U152-2009),0)+IF($V152>=AY$2,$AS152/($V152-2009),0)+IF($W152>=AY$2,$AT152/($W152-2009),0)+IF($X152>=AY$2,$AU152/($X152-2009),0)+IF($Y152>=AY$2,$AV152/($Y152-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D152>=CE$2,$AA152/($D152-2009),0)+IF($E152>=CE$2,$AB152/($E152-2009),0)+IF($F152>=CE$2,$AC152/($F152-2009),0)+IF($G152>=CE$2,$AD152/($G152-2009),0)+IF($H152>=CE$2,$AE152/($H152-2009),0)+IF($I152>=CE$2,$AF152/($I152-2009),0)+IF($J152>=CE$2,$AG152/($J152-2009),0)+IF($K152>=CE$2,$AH152/($K152-2009),0)+IF($L152>=CE$2,$AI152/($L152-2009),0)+IF($M152>=CE$2,$AJ152/($M152-2009),0)+IF($N152>=CE$2,$AK152/($N152-2009),0)+IF($O152>=CE$2,$AL152/($O152-2009),0)+IF($P152>=CE$2,$AM152/($P152-2009),0)+IF($Q152>=CE$2,$AN152/($Q152-2009),0)+IF($R152>=CE$2,$AO152/($R152-2009),0)+IF($S152>=CE$2,$AP152/($S152-2009),0)+IF($T152>=CE$2,$AQ152/($T152-2009),0)+IF($U152>=CE$2,$AR152/($U152-2009),0)+IF($V152>=CE$2,$AS152/($V152-2009),0)+IF($W152>=CE$2,$AT152/($W152-2009),0)+IF($X152>=CE$2,$AU152/($X152-2009),0)+IF($Y152>=CE$2,$AV152/($Y152-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D152>=DK$2,$AA152/($D152-2009),0)+IF($E152>=DK$2,$AB152/($E152-2009),0)+IF($F152>=DK$2,$AC152/($F152-2009),0)+IF($G152>=DK$2,$AD152/($G152-2009),0)+IF($H152>=DK$2,$AE152/($H152-2009),0)+IF($I152>=DK$2,$AF152/($I152-2009),0)+IF($J152>=DK$2,$AG152/($J152-2009),0)+IF($K152>=DK$2,$AH152/($K152-2009),0)+IF($L152>=DK$2,$AI152/($L152-2009),0)+IF($M152>=DK$2,$AJ152/($M152-2009),0)+IF($N152>=DK$2,$AK152/($N152-2009),0)+IF($O152>=DK$2,$AL152/($O152-2009),0)+IF($P152>=DK$2,$AM152/($P152-2009),0)+IF($Q152>=DK$2,$AN152/($Q152-2009),0)+IF($R152>=DK$2,$AO152/($R152-2009),0)+IF($S152>=DK$2,$AP152/($S152-2009),0)+IF($T152>=DK$2,$AQ152/($T152-2009),0)+IF($U152>=DK$2,$AR152/($U152-2009),0)+IF($V152>=DK$2,$AS152/($V152-2009),0)+IF($W152>=DK$2,$AT152/($W152-2009),0)+IF($X152>=DK$2,$AU152/($X152-2009),0)+IF($Y152>=DK$2,$AV152/($Y152-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z652)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 75","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C154+Produktionsanlæg!D155","v":1945},{"$f":"E$3+$C154+Produktionsanlæg!E155","v":1955},{"$f":"F$3+$C154+Produktionsanlæg!F155","v":1965},{"$f":"G$3+$C154+Produktionsanlæg!G155","v":1975},{"$f":"H$3+$C154+Produktionsanlæg!H155","v":1985},{"$f":"I$3+$C154+Produktionsanlæg!I155","v":1995},{"$f":"J$3+$C154+Produktionsanlæg!J155","v":2005},{"$f":"K$3+$C154+Produktionsanlæg!K155","v":2015},{"$f":"L$3+$C154+Produktionsanlæg!L155","v":2022},{"$f":"M$3+$C154+Produktionsanlæg!M155","v":2027},{"$f":"N$3+$C154+Produktionsanlæg!N155","v":2032},{"$f":"O$3+$C154+Produktionsanlæg!O155","v":2037},{"$f":"P$3+$C154+Produktionsanlæg!P155","v":2040},{"$f":"Q$3+$C154+Produktionsanlæg!Q155","v":2041},{"$f":"R$3+$C154+Produktionsanlæg!R155","v":2042},{"$f":"S$3+$C154+Produktionsanlæg!S155","v":2043},{"$f":"T$3+$C154+Produktionsanlæg!T155","v":2044},{"$f":"U$3+$C154+Produktionsanlæg!U155","v":2045},{"$f":"V$3+$C154+Produktionsanlæg!V155","v":2046},{"$f":"W$3+$C154+Produktionsanlæg!W155","v":2047},{"$f":"X$3+$C154+Produktionsanlæg!X155","v":2048},{"$f":"Y$3+$C154+Produktionsanlæg!Y155","v":2049},{"$f":"SUM(Z155)","v":0},{"$f":"Produktionsanlæg!BU154","v":0},{"$f":"Produktionsanlæg!BV154","v":0},{"$f":"Produktionsanlæg!BW154","v":0},{"$f":"Produktionsanlæg!BX154","v":0},{"$f":"Produktionsanlæg!BY154","v":0},{"$f":"Produktionsanlæg!BZ154","v":0},{"$f":"Produktionsanlæg!CA154","v":0},{"$f":"Produktionsanlæg!CB154","v":0},{"$f":"Produktionsanlæg!CC154","v":0},{"$f":"Produktionsanlæg!CD154","v":0},{"$f":"Produktionsanlæg!CE154","v":0},{"$f":"Produktionsanlæg!CF154","v":0},{"$f":"Produktionsanlæg!CG154","v":0},{"$f":"Produktionsanlæg!CH154","v":0},{"$f":"Produktionsanlæg!CI154","v":0},{"$f":"Produktionsanlæg!CJ154","v":0},{"$f":"Produktionsanlæg!CK154","v":0},{"$f":"Produktionsanlæg!CL154","v":0},{"$f":"Produktionsanlæg!CM154","v":0},{"$f":"Produktionsanlæg!CN154","v":0},{"$f":"Produktionsanlæg!CO154","v":0},{"$f":"Produktionsanlæg!CP154","v":0},{"$f":"+SUM(AA154:AV154)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D154>=AY$2,$AA154/($D154-2009),0)+IF($E154>=AY$2,$AB154/($E154-2009),0)+IF($F154>=AY$2,$AC154/($F154-2009),0)+IF($G154>=AY$2,$AD154/($G154-2009),0)+IF($H154>=AY$2,$AE154/($H154-2009),0)+IF($I154>=AY$2,$AF154/($I154-2009),0)+IF($J154>=AY$2,$AG154/($J154-2009),0)+IF($K154>=AY$2,$AH154/($K154-2009),0)+IF($L154>=AY$2,$AI154/($L154-2009),0)+IF($M154>=AY$2,$AJ154/($M154-2009),0)+IF($N154>=AY$2,$AK154/($N154-2009),0)+IF($O154>=AY$2,$AL154/($O154-2009),0)+IF($P154>=AY$2,$AM154/($P154-2009),0)+IF($Q154>=AY$2,$AN154/($Q154-2009),0)+IF($R154>=AY$2,$AO154/($R154-2009),0)+IF($S154>=AY$2,$AP154/($S154-2009),0)+IF($T154>=AY$2,$AQ154/($T154-2009),0)+IF($U154>=AY$2,$AR154/($U154-2009),0)+IF($V154>=AY$2,$AS154/($V154-2009),0)+IF($W154>=AY$2,$AT154/($W154-2009),0)+IF($X154>=AY$2,$AU154/($X154-2009),0)+IF($Y154>=AY$2,$AV154/($Y154-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D154>=CE$2,$AA154/($D154-2009),0)+IF($E154>=CE$2,$AB154/($E154-2009),0)+IF($F154>=CE$2,$AC154/($F154-2009),0)+IF($G154>=CE$2,$AD154/($G154-2009),0)+IF($H154>=CE$2,$AE154/($H154-2009),0)+IF($I154>=CE$2,$AF154/($I154-2009),0)+IF($J154>=CE$2,$AG154/($J154-2009),0)+IF($K154>=CE$2,$AH154/($K154-2009),0)+IF($L154>=CE$2,$AI154/($L154-2009),0)+IF($M154>=CE$2,$AJ154/($M154-2009),0)+IF($N154>=CE$2,$AK154/($N154-2009),0)+IF($O154>=CE$2,$AL154/($O154-2009),0)+IF($P154>=CE$2,$AM154/($P154-2009),0)+IF($Q154>=CE$2,$AN154/($Q154-2009),0)+IF($R154>=CE$2,$AO154/($R154-2009),0)+IF($S154>=CE$2,$AP154/($S154-2009),0)+IF($T154>=CE$2,$AQ154/($T154-2009),0)+IF($U154>=CE$2,$AR154/($U154-2009),0)+IF($V154>=CE$2,$AS154/($V154-2009),0)+IF($W154>=CE$2,$AT154/($W154-2009),0)+IF($X154>=CE$2,$AU154/($X154-2009),0)+IF($Y154>=CE$2,$AV154/($Y154-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D154>=DK$2,$AA154/($D154-2009),0)+IF($E154>=DK$2,$AB154/($E154-2009),0)+IF($F154>=DK$2,$AC154/($F154-2009),0)+IF($G154>=DK$2,$AD154/($G154-2009),0)+IF($H154>=DK$2,$AE154/($H154-2009),0)+IF($I154>=DK$2,$AF154/($I154-2009),0)+IF($J154>=DK$2,$AG154/($J154-2009),0)+IF($K154>=DK$2,$AH154/($K154-2009),0)+IF($L154>=DK$2,$AI154/($L154-2009),0)+IF($M154>=DK$2,$AJ154/($M154-2009),0)+IF($N154>=DK$2,$AK154/($N154-2009),0)+IF($O154>=DK$2,$AL154/($O154-2009),0)+IF($P154>=DK$2,$AM154/($P154-2009),0)+IF($Q154>=DK$2,$AN154/($Q154-2009),0)+IF($R154>=DK$2,$AO154/($R154-2009),0)+IF($S154>=DK$2,$AP154/($S154-2009),0)+IF($T154>=DK$2,$AQ154/($T154-2009),0)+IF($U154>=DK$2,$AR154/($U154-2009),0)+IF($V154>=DK$2,$AS154/($V154-2009),0)+IF($W154>=DK$2,$AT154/($W154-2009),0)+IF($X154>=DK$2,$AU154/($X154-2009),0)+IF($Y154>=DK$2,$AV154/($Y154-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z654)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 76","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C156+Produktionsanlæg!D157","v":1945},{"$f":"E$3+$C156+Produktionsanlæg!E157","v":1955},{"$f":"F$3+$C156+Produktionsanlæg!F157","v":1965},{"$f":"G$3+$C156+Produktionsanlæg!G157","v":1975},{"$f":"H$3+$C156+Produktionsanlæg!H157","v":1985},{"$f":"I$3+$C156+Produktionsanlæg!I157","v":1995},{"$f":"J$3+$C156+Produktionsanlæg!J157","v":2005},{"$f":"K$3+$C156+Produktionsanlæg!K157","v":2015},{"$f":"L$3+$C156+Produktionsanlæg!L157","v":2022},{"$f":"M$3+$C156+Produktionsanlæg!M157","v":2027},{"$f":"N$3+$C156+Produktionsanlæg!N157","v":2032},{"$f":"O$3+$C156+Produktionsanlæg!O157","v":2037},{"$f":"P$3+$C156+Produktionsanlæg!P157","v":2040},{"$f":"Q$3+$C156+Produktionsanlæg!Q157","v":2041},{"$f":"R$3+$C156+Produktionsanlæg!R157","v":2042},{"$f":"S$3+$C156+Produktionsanlæg!S157","v":2043},{"$f":"T$3+$C156+Produktionsanlæg!T157","v":2044},{"$f":"U$3+$C156+Produktionsanlæg!U157","v":2045},{"$f":"V$3+$C156+Produktionsanlæg!V157","v":2046},{"$f":"W$3+$C156+Produktionsanlæg!W157","v":2047},{"$f":"X$3+$C156+Produktionsanlæg!X157","v":2048},{"$f":"Y$3+$C156+Produktionsanlæg!Y157","v":2049},{"$f":"SUM(Z157)","v":0},{"$f":"Produktionsanlæg!BU156","v":0},{"$f":"Produktionsanlæg!BV156","v":0},{"$f":"Produktionsanlæg!BW156","v":0},{"$f":"Produktionsanlæg!BX156","v":0},{"$f":"Produktionsanlæg!BY156","v":0},{"$f":"Produktionsanlæg!BZ156","v":0},{"$f":"Produktionsanlæg!CA156","v":0},{"$f":"Produktionsanlæg!CB156","v":0},{"$f":"Produktionsanlæg!CC156","v":0},{"$f":"Produktionsanlæg!CD156","v":0},{"$f":"Produktionsanlæg!CE156","v":0},{"$f":"Produktionsanlæg!CF156","v":0},{"$f":"Produktionsanlæg!CG156","v":0},{"$f":"Produktionsanlæg!CH156","v":0},{"$f":"Produktionsanlæg!CI156","v":0},{"$f":"Produktionsanlæg!CJ156","v":0},{"$f":"Produktionsanlæg!CK156","v":0},{"$f":"Produktionsanlæg!CL156","v":0},{"$f":"Produktionsanlæg!CM156","v":0},{"$f":"Produktionsanlæg!CN156","v":0},{"$f":"Produktionsanlæg!CO156","v":0},{"$f":"Produktionsanlæg!CP156","v":0},{"$f":"+SUM(AA156:AV156)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D156>=AY$2,$AA156/($D156-2009),0)+IF($E156>=AY$2,$AB156/($E156-2009),0)+IF($F156>=AY$2,$AC156/($F156-2009),0)+IF($G156>=AY$2,$AD156/($G156-2009),0)+IF($H156>=AY$2,$AE156/($H156-2009),0)+IF($I156>=AY$2,$AF156/($I156-2009),0)+IF($J156>=AY$2,$AG156/($J156-2009),0)+IF($K156>=AY$2,$AH156/($K156-2009),0)+IF($L156>=AY$2,$AI156/($L156-2009),0)+IF($M156>=AY$2,$AJ156/($M156-2009),0)+IF($N156>=AY$2,$AK156/($N156-2009),0)+IF($O156>=AY$2,$AL156/($O156-2009),0)+IF($P156>=AY$2,$AM156/($P156-2009),0)+IF($Q156>=AY$2,$AN156/($Q156-2009),0)+IF($R156>=AY$2,$AO156/($R156-2009),0)+IF($S156>=AY$2,$AP156/($S156-2009),0)+IF($T156>=AY$2,$AQ156/($T156-2009),0)+IF($U156>=AY$2,$AR156/($U156-2009),0)+IF($V156>=AY$2,$AS156/($V156-2009),0)+IF($W156>=AY$2,$AT156/($W156-2009),0)+IF($X156>=AY$2,$AU156/($X156-2009),0)+IF($Y156>=AY$2,$AV156/($Y156-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D156>=CE$2,$AA156/($D156-2009),0)+IF($E156>=CE$2,$AB156/($E156-2009),0)+IF($F156>=CE$2,$AC156/($F156-2009),0)+IF($G156>=CE$2,$AD156/($G156-2009),0)+IF($H156>=CE$2,$AE156/($H156-2009),0)+IF($I156>=CE$2,$AF156/($I156-2009),0)+IF($J156>=CE$2,$AG156/($J156-2009),0)+IF($K156>=CE$2,$AH156/($K156-2009),0)+IF($L156>=CE$2,$AI156/($L156-2009),0)+IF($M156>=CE$2,$AJ156/($M156-2009),0)+IF($N156>=CE$2,$AK156/($N156-2009),0)+IF($O156>=CE$2,$AL156/($O156-2009),0)+IF($P156>=CE$2,$AM156/($P156-2009),0)+IF($Q156>=CE$2,$AN156/($Q156-2009),0)+IF($R156>=CE$2,$AO156/($R156-2009),0)+IF($S156>=CE$2,$AP156/($S156-2009),0)+IF($T156>=CE$2,$AQ156/($T156-2009),0)+IF($U156>=CE$2,$AR156/($U156-2009),0)+IF($V156>=CE$2,$AS156/($V156-2009),0)+IF($W156>=CE$2,$AT156/($W156-2009),0)+IF($X156>=CE$2,$AU156/($X156-2009),0)+IF($Y156>=CE$2,$AV156/($Y156-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D156>=DK$2,$AA156/($D156-2009),0)+IF($E156>=DK$2,$AB156/($E156-2009),0)+IF($F156>=DK$2,$AC156/($F156-2009),0)+IF($G156>=DK$2,$AD156/($G156-2009),0)+IF($H156>=DK$2,$AE156/($H156-2009),0)+IF($I156>=DK$2,$AF156/($I156-2009),0)+IF($J156>=DK$2,$AG156/($J156-2009),0)+IF($K156>=DK$2,$AH156/($K156-2009),0)+IF($L156>=DK$2,$AI156/($L156-2009),0)+IF($M156>=DK$2,$AJ156/($M156-2009),0)+IF($N156>=DK$2,$AK156/($N156-2009),0)+IF($O156>=DK$2,$AL156/($O156-2009),0)+IF($P156>=DK$2,$AM156/($P156-2009),0)+IF($Q156>=DK$2,$AN156/($Q156-2009),0)+IF($R156>=DK$2,$AO156/($R156-2009),0)+IF($S156>=DK$2,$AP156/($S156-2009),0)+IF($T156>=DK$2,$AQ156/($T156-2009),0)+IF($U156>=DK$2,$AR156/($U156-2009),0)+IF($V156>=DK$2,$AS156/($V156-2009),0)+IF($W156>=DK$2,$AT156/($W156-2009),0)+IF($X156>=DK$2,$AU156/($X156-2009),0)+IF($Y156>=DK$2,$AV156/($Y156-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z656)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 77","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C158+Produktionsanlæg!D159","v":1945},{"$f":"E$3+$C158+Produktionsanlæg!E159","v":1955},{"$f":"F$3+$C158+Produktionsanlæg!F159","v":1965},{"$f":"G$3+$C158+Produktionsanlæg!G159","v":1975},{"$f":"H$3+$C158+Produktionsanlæg!H159","v":1985},{"$f":"I$3+$C158+Produktionsanlæg!I159","v":1995},{"$f":"J$3+$C158+Produktionsanlæg!J159","v":2005},{"$f":"K$3+$C158+Produktionsanlæg!K159","v":2015},{"$f":"L$3+$C158+Produktionsanlæg!L159","v":2022},{"$f":"M$3+$C158+Produktionsanlæg!M159","v":2027},{"$f":"N$3+$C158+Produktionsanlæg!N159","v":2032},{"$f":"O$3+$C158+Produktionsanlæg!O159","v":2037},{"$f":"P$3+$C158+Produktionsanlæg!P159","v":2040},{"$f":"Q$3+$C158+Produktionsanlæg!Q159","v":2041},{"$f":"R$3+$C158+Produktionsanlæg!R159","v":2042},{"$f":"S$3+$C158+Produktionsanlæg!S159","v":2043},{"$f":"T$3+$C158+Produktionsanlæg!T159","v":2044},{"$f":"U$3+$C158+Produktionsanlæg!U159","v":2045},{"$f":"V$3+$C158+Produktionsanlæg!V159","v":2046},{"$f":"W$3+$C158+Produktionsanlæg!W159","v":2047},{"$f":"X$3+$C158+Produktionsanlæg!X159","v":2048},{"$f":"Y$3+$C158+Produktionsanlæg!Y159","v":2049},{"$f":"SUM(Z159)","v":0},{"$f":"Produktionsanlæg!BU158","v":0},{"$f":"Produktionsanlæg!BV158","v":0},{"$f":"Produktionsanlæg!BW158","v":0},{"$f":"Produktionsanlæg!BX158","v":0},{"$f":"Produktionsanlæg!BY158","v":0},{"$f":"Produktionsanlæg!BZ158","v":0},{"$f":"Produktionsanlæg!CA158","v":0},{"$f":"Produktionsanlæg!CB158","v":0},{"$f":"Produktionsanlæg!CC158","v":0},{"$f":"Produktionsanlæg!CD158","v":0},{"$f":"Produktionsanlæg!CE158","v":0},{"$f":"Produktionsanlæg!CF158","v":0},{"$f":"Produktionsanlæg!CG158","v":0},{"$f":"Produktionsanlæg!CH158","v":0},{"$f":"Produktionsanlæg!CI158","v":0},{"$f":"Produktionsanlæg!CJ158","v":0},{"$f":"Produktionsanlæg!CK158","v":0},{"$f":"Produktionsanlæg!CL158","v":0},{"$f":"Produktionsanlæg!CM158","v":0},{"$f":"Produktionsanlæg!CN158","v":0},{"$f":"Produktionsanlæg!CO158","v":0},{"$f":"Produktionsanlæg!CP158","v":0},{"$f":"+SUM(AA158:AV158)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D158>=AY$2,$AA158/($D158-2009),0)+IF($E158>=AY$2,$AB158/($E158-2009),0)+IF($F158>=AY$2,$AC158/($F158-2009),0)+IF($G158>=AY$2,$AD158/($G158-2009),0)+IF($H158>=AY$2,$AE158/($H158-2009),0)+IF($I158>=AY$2,$AF158/($I158-2009),0)+IF($J158>=AY$2,$AG158/($J158-2009),0)+IF($K158>=AY$2,$AH158/($K158-2009),0)+IF($L158>=AY$2,$AI158/($L158-2009),0)+IF($M158>=AY$2,$AJ158/($M158-2009),0)+IF($N158>=AY$2,$AK158/($N158-2009),0)+IF($O158>=AY$2,$AL158/($O158-2009),0)+IF($P158>=AY$2,$AM158/($P158-2009),0)+IF($Q158>=AY$2,$AN158/($Q158-2009),0)+IF($R158>=AY$2,$AO158/($R158-2009),0)+IF($S158>=AY$2,$AP158/($S158-2009),0)+IF($T158>=AY$2,$AQ158/($T158-2009),0)+IF($U158>=AY$2,$AR158/($U158-2009),0)+IF($V158>=AY$2,$AS158/($V158-2009),0)+IF($W158>=AY$2,$AT158/($W158-2009),0)+IF($X158>=AY$2,$AU158/($X158-2009),0)+IF($Y158>=AY$2,$AV158/($Y158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D158>=CE$2,$AA158/($D158-2009),0)+IF($E158>=CE$2,$AB158/($E158-2009),0)+IF($F158>=CE$2,$AC158/($F158-2009),0)+IF($G158>=CE$2,$AD158/($G158-2009),0)+IF($H158>=CE$2,$AE158/($H158-2009),0)+IF($I158>=CE$2,$AF158/($I158-2009),0)+IF($J158>=CE$2,$AG158/($J158-2009),0)+IF($K158>=CE$2,$AH158/($K158-2009),0)+IF($L158>=CE$2,$AI158/($L158-2009),0)+IF($M158>=CE$2,$AJ158/($M158-2009),0)+IF($N158>=CE$2,$AK158/($N158-2009),0)+IF($O158>=CE$2,$AL158/($O158-2009),0)+IF($P158>=CE$2,$AM158/($P158-2009),0)+IF($Q158>=CE$2,$AN158/($Q158-2009),0)+IF($R158>=CE$2,$AO158/($R158-2009),0)+IF($S158>=CE$2,$AP158/($S158-2009),0)+IF($T158>=CE$2,$AQ158/($T158-2009),0)+IF($U158>=CE$2,$AR158/($U158-2009),0)+IF($V158>=CE$2,$AS158/($V158-2009),0)+IF($W158>=CE$2,$AT158/($W158-2009),0)+IF($X158>=CE$2,$AU158/($X158-2009),0)+IF($Y158>=CE$2,$AV158/($Y158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D158>=DK$2,$AA158/($D158-2009),0)+IF($E158>=DK$2,$AB158/($E158-2009),0)+IF($F158>=DK$2,$AC158/($F158-2009),0)+IF($G158>=DK$2,$AD158/($G158-2009),0)+IF($H158>=DK$2,$AE158/($H158-2009),0)+IF($I158>=DK$2,$AF158/($I158-2009),0)+IF($J158>=DK$2,$AG158/($J158-2009),0)+IF($K158>=DK$2,$AH158/($K158-2009),0)+IF($L158>=DK$2,$AI158/($L158-2009),0)+IF($M158>=DK$2,$AJ158/($M158-2009),0)+IF($N158>=DK$2,$AK158/($N158-2009),0)+IF($O158>=DK$2,$AL158/($O158-2009),0)+IF($P158>=DK$2,$AM158/($P158-2009),0)+IF($Q158>=DK$2,$AN158/($Q158-2009),0)+IF($R158>=DK$2,$AO158/($R158-2009),0)+IF($S158>=DK$2,$AP158/($S158-2009),0)+IF($T158>=DK$2,$AQ158/($T158-2009),0)+IF($U158>=DK$2,$AR158/($U158-2009),0)+IF($V158>=DK$2,$AS158/($V158-2009),0)+IF($W158>=DK$2,$AT158/($W158-2009),0)+IF($X158>=DK$2,$AU158/($X158-2009),0)+IF($Y158>=DK$2,$AV158/($Y158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z658)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 78","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C160+Produktionsanlæg!D161","v":1945},{"$f":"E$3+$C160+Produktionsanlæg!E161","v":1955},{"$f":"F$3+$C160+Produktionsanlæg!F161","v":1965},{"$f":"G$3+$C160+Produktionsanlæg!G161","v":1975},{"$f":"H$3+$C160+Produktionsanlæg!H161","v":1985},{"$f":"I$3+$C160+Produktionsanlæg!I161","v":1995},{"$f":"J$3+$C160+Produktionsanlæg!J161","v":2005},{"$f":"K$3+$C160+Produktionsanlæg!K161","v":2015},{"$f":"L$3+$C160+Produktionsanlæg!L161","v":2022},{"$f":"M$3+$C160+Produktionsanlæg!M161","v":2027},{"$f":"N$3+$C160+Produktionsanlæg!N161","v":2032},{"$f":"O$3+$C160+Produktionsanlæg!O161","v":2037},{"$f":"P$3+$C160+Produktionsanlæg!P161","v":2040},{"$f":"Q$3+$C160+Produktionsanlæg!Q161","v":2041},{"$f":"R$3+$C160+Produktionsanlæg!R161","v":2042},{"$f":"S$3+$C160+Produktionsanlæg!S161","v":2043},{"$f":"T$3+$C160+Produktionsanlæg!T161","v":2044},{"$f":"U$3+$C160+Produktionsanlæg!U161","v":2045},{"$f":"V$3+$C160+Produktionsanlæg!V161","v":2046},{"$f":"W$3+$C160+Produktionsanlæg!W161","v":2047},{"$f":"X$3+$C160+Produktionsanlæg!X161","v":2048},{"$f":"Y$3+$C160+Produktionsanlæg!Y161","v":2049},{"$f":"SUM(Z161)","v":0},{"$f":"Produktionsanlæg!BU160","v":0},{"$f":"Produktionsanlæg!BV160","v":0},{"$f":"Produktionsanlæg!BW160","v":0},{"$f":"Produktionsanlæg!BX160","v":0},{"$f":"Produktionsanlæg!BY160","v":0},{"$f":"Produktionsanlæg!BZ160","v":0},{"$f":"Produktionsanlæg!CA160","v":0},{"$f":"Produktionsanlæg!CB160","v":0},{"$f":"Produktionsanlæg!CC160","v":0},{"$f":"Produktionsanlæg!CD160","v":0},{"$f":"Produktionsanlæg!CE160","v":0},{"$f":"Produktionsanlæg!CF160","v":0},{"$f":"Produktionsanlæg!CG160","v":0},{"$f":"Produktionsanlæg!CH160","v":0},{"$f":"Produktionsanlæg!CI160","v":0},{"$f":"Produktionsanlæg!CJ160","v":0},{"$f":"Produktionsanlæg!CK160","v":0},{"$f":"Produktionsanlæg!CL160","v":0},{"$f":"Produktionsanlæg!CM160","v":0},{"$f":"Produktionsanlæg!CN160","v":0},{"$f":"Produktionsanlæg!CO160","v":0},{"$f":"Produktionsanlæg!CP160","v":0},{"$f":"+SUM(AA160:AV160)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D160>=AY$2,$AA160/($D160-2009),0)+IF($E160>=AY$2,$AB160/($E160-2009),0)+IF($F160>=AY$2,$AC160/($F160-2009),0)+IF($G160>=AY$2,$AD160/($G160-2009),0)+IF($H160>=AY$2,$AE160/($H160-2009),0)+IF($I160>=AY$2,$AF160/($I160-2009),0)+IF($J160>=AY$2,$AG160/($J160-2009),0)+IF($K160>=AY$2,$AH160/($K160-2009),0)+IF($L160>=AY$2,$AI160/($L160-2009),0)+IF($M160>=AY$2,$AJ160/($M160-2009),0)+IF($N160>=AY$2,$AK160/($N160-2009),0)+IF($O160>=AY$2,$AL160/($O160-2009),0)+IF($P160>=AY$2,$AM160/($P160-2009),0)+IF($Q160>=AY$2,$AN160/($Q160-2009),0)+IF($R160>=AY$2,$AO160/($R160-2009),0)+IF($S160>=AY$2,$AP160/($S160-2009),0)+IF($T160>=AY$2,$AQ160/($T160-2009),0)+IF($U160>=AY$2,$AR160/($U160-2009),0)+IF($V160>=AY$2,$AS160/($V160-2009),0)+IF($W160>=AY$2,$AT160/($W160-2009),0)+IF($X160>=AY$2,$AU160/($X160-2009),0)+IF($Y160>=AY$2,$AV160/($Y160-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D160>=CE$2,$AA160/($D160-2009),0)+IF($E160>=CE$2,$AB160/($E160-2009),0)+IF($F160>=CE$2,$AC160/($F160-2009),0)+IF($G160>=CE$2,$AD160/($G160-2009),0)+IF($H160>=CE$2,$AE160/($H160-2009),0)+IF($I160>=CE$2,$AF160/($I160-2009),0)+IF($J160>=CE$2,$AG160/($J160-2009),0)+IF($K160>=CE$2,$AH160/($K160-2009),0)+IF($L160>=CE$2,$AI160/($L160-2009),0)+IF($M160>=CE$2,$AJ160/($M160-2009),0)+IF($N160>=CE$2,$AK160/($N160-2009),0)+IF($O160>=CE$2,$AL160/($O160-2009),0)+IF($P160>=CE$2,$AM160/($P160-2009),0)+IF($Q160>=CE$2,$AN160/($Q160-2009),0)+IF($R160>=CE$2,$AO160/($R160-2009),0)+IF($S160>=CE$2,$AP160/($S160-2009),0)+IF($T160>=CE$2,$AQ160/($T160-2009),0)+IF($U160>=CE$2,$AR160/($U160-2009),0)+IF($V160>=CE$2,$AS160/($V160-2009),0)+IF($W160>=CE$2,$AT160/($W160-2009),0)+IF($X160>=CE$2,$AU160/($X160-2009),0)+IF($Y160>=CE$2,$AV160/($Y160-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D160>=DK$2,$AA160/($D160-2009),0)+IF($E160>=DK$2,$AB160/($E160-2009),0)+IF($F160>=DK$2,$AC160/($F160-2009),0)+IF($G160>=DK$2,$AD160/($G160-2009),0)+IF($H160>=DK$2,$AE160/($H160-2009),0)+IF($I160>=DK$2,$AF160/($I160-2009),0)+IF($J160>=DK$2,$AG160/($J160-2009),0)+IF($K160>=DK$2,$AH160/($K160-2009),0)+IF($L160>=DK$2,$AI160/($L160-2009),0)+IF($M160>=DK$2,$AJ160/($M160-2009),0)+IF($N160>=DK$2,$AK160/($N160-2009),0)+IF($O160>=DK$2,$AL160/($O160-2009),0)+IF($P160>=DK$2,$AM160/($P160-2009),0)+IF($Q160>=DK$2,$AN160/($Q160-2009),0)+IF($R160>=DK$2,$AO160/($R160-2009),0)+IF($S160>=DK$2,$AP160/($S160-2009),0)+IF($T160>=DK$2,$AQ160/($T160-2009),0)+IF($U160>=DK$2,$AR160/($U160-2009),0)+IF($V160>=DK$2,$AS160/($V160-2009),0)+IF($W160>=DK$2,$AT160/($W160-2009),0)+IF($X160>=DK$2,$AU160/($X160-2009),0)+IF($Y160>=DK$2,$AV160/($Y160-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z660)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 79","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C162+Produktionsanlæg!D163","v":1945},{"$f":"E$3+$C162+Produktionsanlæg!E163","v":1955},{"$f":"F$3+$C162+Produktionsanlæg!F163","v":1965},{"$f":"G$3+$C162+Produktionsanlæg!G163","v":1975},{"$f":"H$3+$C162+Produktionsanlæg!H163","v":1985},{"$f":"I$3+$C162+Produktionsanlæg!I163","v":1995},{"$f":"J$3+$C162+Produktionsanlæg!J163","v":2005},{"$f":"K$3+$C162+Produktionsanlæg!K163","v":2015},{"$f":"L$3+$C162+Produktionsanlæg!L163","v":2022},{"$f":"M$3+$C162+Produktionsanlæg!M163","v":2027},{"$f":"N$3+$C162+Produktionsanlæg!N163","v":2032},{"$f":"O$3+$C162+Produktionsanlæg!O163","v":2037},{"$f":"P$3+$C162+Produktionsanlæg!P163","v":2040},{"$f":"Q$3+$C162+Produktionsanlæg!Q163","v":2041},{"$f":"R$3+$C162+Produktionsanlæg!R163","v":2042},{"$f":"S$3+$C162+Produktionsanlæg!S163","v":2043},{"$f":"T$3+$C162+Produktionsanlæg!T163","v":2044},{"$f":"U$3+$C162+Produktionsanlæg!U163","v":2045},{"$f":"V$3+$C162+Produktionsanlæg!V163","v":2046},{"$f":"W$3+$C162+Produktionsanlæg!W163","v":2047},{"$f":"X$3+$C162+Produktionsanlæg!X163","v":2048},{"$f":"Y$3+$C162+Produktionsanlæg!Y163","v":2049},{"$f":"SUM(Z163)","v":0},{"$f":"Produktionsanlæg!BU162","v":0},{"$f":"Produktionsanlæg!BV162","v":0},{"$f":"Produktionsanlæg!BW162","v":0},{"$f":"Produktionsanlæg!BX162","v":0},{"$f":"Produktionsanlæg!BY162","v":0},{"$f":"Produktionsanlæg!BZ162","v":0},{"$f":"Produktionsanlæg!CA162","v":0},{"$f":"Produktionsanlæg!CB162","v":0},{"$f":"Produktionsanlæg!CC162","v":0},{"$f":"Produktionsanlæg!CD162","v":0},{"$f":"Produktionsanlæg!CE162","v":0},{"$f":"Produktionsanlæg!CF162","v":0},{"$f":"Produktionsanlæg!CG162","v":0},{"$f":"Produktionsanlæg!CH162","v":0},{"$f":"Produktionsanlæg!CI162","v":0},{"$f":"Produktionsanlæg!CJ162","v":0},{"$f":"Produktionsanlæg!CK162","v":0},{"$f":"Produktionsanlæg!CL162","v":0},{"$f":"Produktionsanlæg!CM162","v":0},{"$f":"Produktionsanlæg!CN162","v":0},{"$f":"Produktionsanlæg!CO162","v":0},{"$f":"Produktionsanlæg!CP162","v":0},{"$f":"+SUM(AA162:AV162)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D162>=AY$2,$AA162/($D162-2009),0)+IF($E162>=AY$2,$AB162/($E162-2009),0)+IF($F162>=AY$2,$AC162/($F162-2009),0)+IF($G162>=AY$2,$AD162/($G162-2009),0)+IF($H162>=AY$2,$AE162/($H162-2009),0)+IF($I162>=AY$2,$AF162/($I162-2009),0)+IF($J162>=AY$2,$AG162/($J162-2009),0)+IF($K162>=AY$2,$AH162/($K162-2009),0)+IF($L162>=AY$2,$AI162/($L162-2009),0)+IF($M162>=AY$2,$AJ162/($M162-2009),0)+IF($N162>=AY$2,$AK162/($N162-2009),0)+IF($O162>=AY$2,$AL162/($O162-2009),0)+IF($P162>=AY$2,$AM162/($P162-2009),0)+IF($Q162>=AY$2,$AN162/($Q162-2009),0)+IF($R162>=AY$2,$AO162/($R162-2009),0)+IF($S162>=AY$2,$AP162/($S162-2009),0)+IF($T162>=AY$2,$AQ162/($T162-2009),0)+IF($U162>=AY$2,$AR162/($U162-2009),0)+IF($V162>=AY$2,$AS162/($V162-2009),0)+IF($W162>=AY$2,$AT162/($W162-2009),0)+IF($X162>=AY$2,$AU162/($X162-2009),0)+IF($Y162>=AY$2,$AV162/($Y162-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D162>=CE$2,$AA162/($D162-2009),0)+IF($E162>=CE$2,$AB162/($E162-2009),0)+IF($F162>=CE$2,$AC162/($F162-2009),0)+IF($G162>=CE$2,$AD162/($G162-2009),0)+IF($H162>=CE$2,$AE162/($H162-2009),0)+IF($I162>=CE$2,$AF162/($I162-2009),0)+IF($J162>=CE$2,$AG162/($J162-2009),0)+IF($K162>=CE$2,$AH162/($K162-2009),0)+IF($L162>=CE$2,$AI162/($L162-2009),0)+IF($M162>=CE$2,$AJ162/($M162-2009),0)+IF($N162>=CE$2,$AK162/($N162-2009),0)+IF($O162>=CE$2,$AL162/($O162-2009),0)+IF($P162>=CE$2,$AM162/($P162-2009),0)+IF($Q162>=CE$2,$AN162/($Q162-2009),0)+IF($R162>=CE$2,$AO162/($R162-2009),0)+IF($S162>=CE$2,$AP162/($S162-2009),0)+IF($T162>=CE$2,$AQ162/($T162-2009),0)+IF($U162>=CE$2,$AR162/($U162-2009),0)+IF($V162>=CE$2,$AS162/($V162-2009),0)+IF($W162>=CE$2,$AT162/($W162-2009),0)+IF($X162>=CE$2,$AU162/($X162-2009),0)+IF($Y162>=CE$2,$AV162/($Y162-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D162>=DK$2,$AA162/($D162-2009),0)+IF($E162>=DK$2,$AB162/($E162-2009),0)+IF($F162>=DK$2,$AC162/($F162-2009),0)+IF($G162>=DK$2,$AD162/($G162-2009),0)+IF($H162>=DK$2,$AE162/($H162-2009),0)+IF($I162>=DK$2,$AF162/($I162-2009),0)+IF($J162>=DK$2,$AG162/($J162-2009),0)+IF($K162>=DK$2,$AH162/($K162-2009),0)+IF($L162>=DK$2,$AI162/($L162-2009),0)+IF($M162>=DK$2,$AJ162/($M162-2009),0)+IF($N162>=DK$2,$AK162/($N162-2009),0)+IF($O162>=DK$2,$AL162/($O162-2009),0)+IF($P162>=DK$2,$AM162/($P162-2009),0)+IF($Q162>=DK$2,$AN162/($Q162-2009),0)+IF($R162>=DK$2,$AO162/($R162-2009),0)+IF($S162>=DK$2,$AP162/($S162-2009),0)+IF($T162>=DK$2,$AQ162/($T162-2009),0)+IF($U162>=DK$2,$AR162/($U162-2009),0)+IF($V162>=DK$2,$AS162/($V162-2009),0)+IF($W162>=DK$2,$AT162/($W162-2009),0)+IF($X162>=DK$2,$AU162/($X162-2009),0)+IF($Y162>=DK$2,$AV162/($Y162-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z662)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 80","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C164+Produktionsanlæg!D165","v":1945},{"$f":"E$3+$C164+Produktionsanlæg!E165","v":1955},{"$f":"F$3+$C164+Produktionsanlæg!F165","v":1965},{"$f":"G$3+$C164+Produktionsanlæg!G165","v":1975},{"$f":"H$3+$C164+Produktionsanlæg!H165","v":1985},{"$f":"I$3+$C164+Produktionsanlæg!I165","v":1995},{"$f":"J$3+$C164+Produktionsanlæg!J165","v":2005},{"$f":"K$3+$C164+Produktionsanlæg!K165","v":2015},{"$f":"L$3+$C164+Produktionsanlæg!L165","v":2022},{"$f":"M$3+$C164+Produktionsanlæg!M165","v":2027},{"$f":"N$3+$C164+Produktionsanlæg!N165","v":2032},{"$f":"O$3+$C164+Produktionsanlæg!O165","v":2037},{"$f":"P$3+$C164+Produktionsanlæg!P165","v":2040},{"$f":"Q$3+$C164+Produktionsanlæg!Q165","v":2041},{"$f":"R$3+$C164+Produktionsanlæg!R165","v":2042},{"$f":"S$3+$C164+Produktionsanlæg!S165","v":2043},{"$f":"T$3+$C164+Produktionsanlæg!T165","v":2044},{"$f":"U$3+$C164+Produktionsanlæg!U165","v":2045},{"$f":"V$3+$C164+Produktionsanlæg!V165","v":2046},{"$f":"W$3+$C164+Produktionsanlæg!W165","v":2047},{"$f":"X$3+$C164+Produktionsanlæg!X165","v":2048},{"$f":"Y$3+$C164+Produktionsanlæg!Y165","v":2049},{"$f":"SUM(Z165)","v":0},{"$f":"Produktionsanlæg!BU164","v":0},{"$f":"Produktionsanlæg!BV164","v":0},{"$f":"Produktionsanlæg!BW164","v":0},{"$f":"Produktionsanlæg!BX164","v":0},{"$f":"Produktionsanlæg!BY164","v":0},{"$f":"Produktionsanlæg!BZ164","v":0},{"$f":"Produktionsanlæg!CA164","v":0},{"$f":"Produktionsanlæg!CB164","v":0},{"$f":"Produktionsanlæg!CC164","v":0},{"$f":"Produktionsanlæg!CD164","v":0},{"$f":"Produktionsanlæg!CE164","v":0},{"$f":"Produktionsanlæg!CF164","v":0},{"$f":"Produktionsanlæg!CG164","v":0},{"$f":"Produktionsanlæg!CH164","v":0},{"$f":"Produktionsanlæg!CI164","v":0},{"$f":"Produktionsanlæg!CJ164","v":0},{"$f":"Produktionsanlæg!CK164","v":0},{"$f":"Produktionsanlæg!CL164","v":0},{"$f":"Produktionsanlæg!CM164","v":0},{"$f":"Produktionsanlæg!CN164","v":0},{"$f":"Produktionsanlæg!CO164","v":0},{"$f":"Produktionsanlæg!CP164","v":0},{"$f":"+SUM(AA164:AV164)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D164>=AY$2,$AA164/($D164-2009),0)+IF($E164>=AY$2,$AB164/($E164-2009),0)+IF($F164>=AY$2,$AC164/($F164-2009),0)+IF($G164>=AY$2,$AD164/($G164-2009),0)+IF($H164>=AY$2,$AE164/($H164-2009),0)+IF($I164>=AY$2,$AF164/($I164-2009),0)+IF($J164>=AY$2,$AG164/($J164-2009),0)+IF($K164>=AY$2,$AH164/($K164-2009),0)+IF($L164>=AY$2,$AI164/($L164-2009),0)+IF($M164>=AY$2,$AJ164/($M164-2009),0)+IF($N164>=AY$2,$AK164/($N164-2009),0)+IF($O164>=AY$2,$AL164/($O164-2009),0)+IF($P164>=AY$2,$AM164/($P164-2009),0)+IF($Q164>=AY$2,$AN164/($Q164-2009),0)+IF($R164>=AY$2,$AO164/($R164-2009),0)+IF($S164>=AY$2,$AP164/($S164-2009),0)+IF($T164>=AY$2,$AQ164/($T164-2009),0)+IF($U164>=AY$2,$AR164/($U164-2009),0)+IF($V164>=AY$2,$AS164/($V164-2009),0)+IF($W164>=AY$2,$AT164/($W164-2009),0)+IF($X164>=AY$2,$AU164/($X164-2009),0)+IF($Y164>=AY$2,$AV164/($Y164-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D164>=CE$2,$AA164/($D164-2009),0)+IF($E164>=CE$2,$AB164/($E164-2009),0)+IF($F164>=CE$2,$AC164/($F164-2009),0)+IF($G164>=CE$2,$AD164/($G164-2009),0)+IF($H164>=CE$2,$AE164/($H164-2009),0)+IF($I164>=CE$2,$AF164/($I164-2009),0)+IF($J164>=CE$2,$AG164/($J164-2009),0)+IF($K164>=CE$2,$AH164/($K164-2009),0)+IF($L164>=CE$2,$AI164/($L164-2009),0)+IF($M164>=CE$2,$AJ164/($M164-2009),0)+IF($N164>=CE$2,$AK164/($N164-2009),0)+IF($O164>=CE$2,$AL164/($O164-2009),0)+IF($P164>=CE$2,$AM164/($P164-2009),0)+IF($Q164>=CE$2,$AN164/($Q164-2009),0)+IF($R164>=CE$2,$AO164/($R164-2009),0)+IF($S164>=CE$2,$AP164/($S164-2009),0)+IF($T164>=CE$2,$AQ164/($T164-2009),0)+IF($U164>=CE$2,$AR164/($U164-2009),0)+IF($V164>=CE$2,$AS164/($V164-2009),0)+IF($W164>=CE$2,$AT164/($W164-2009),0)+IF($X164>=CE$2,$AU164/($X164-2009),0)+IF($Y164>=CE$2,$AV164/($Y164-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D164>=DK$2,$AA164/($D164-2009),0)+IF($E164>=DK$2,$AB164/($E164-2009),0)+IF($F164>=DK$2,$AC164/($F164-2009),0)+IF($G164>=DK$2,$AD164/($G164-2009),0)+IF($H164>=DK$2,$AE164/($H164-2009),0)+IF($I164>=DK$2,$AF164/($I164-2009),0)+IF($J164>=DK$2,$AG164/($J164-2009),0)+IF($K164>=DK$2,$AH164/($K164-2009),0)+IF($L164>=DK$2,$AI164/($L164-2009),0)+IF($M164>=DK$2,$AJ164/($M164-2009),0)+IF($N164>=DK$2,$AK164/($N164-2009),0)+IF($O164>=DK$2,$AL164/($O164-2009),0)+IF($P164>=DK$2,$AM164/($P164-2009),0)+IF($Q164>=DK$2,$AN164/($Q164-2009),0)+IF($R164>=DK$2,$AO164/($R164-2009),0)+IF($S164>=DK$2,$AP164/($S164-2009),0)+IF($T164>=DK$2,$AQ164/($T164-2009),0)+IF($U164>=DK$2,$AR164/($U164-2009),0)+IF($V164>=DK$2,$AS164/($V164-2009),0)+IF($W164>=DK$2,$AT164/($W164-2009),0)+IF($X164>=DK$2,$AU164/($X164-2009),0)+IF($Y164>=DK$2,$AV164/($Y164-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z664)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 81","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C166+Produktionsanlæg!D167","v":1945},{"$f":"E$3+$C166+Produktionsanlæg!E167","v":1955},{"$f":"F$3+$C166+Produktionsanlæg!F167","v":1965},{"$f":"G$3+$C166+Produktionsanlæg!G167","v":1975},{"$f":"H$3+$C166+Produktionsanlæg!H167","v":1985},{"$f":"I$3+$C166+Produktionsanlæg!I167","v":1995},{"$f":"J$3+$C166+Produktionsanlæg!J167","v":2005},{"$f":"K$3+$C166+Produktionsanlæg!K167","v":2015},{"$f":"L$3+$C166+Produktionsanlæg!L167","v":2022},{"$f":"M$3+$C166+Produktionsanlæg!M167","v":2027},{"$f":"N$3+$C166+Produktionsanlæg!N167","v":2032},{"$f":"O$3+$C166+Produktionsanlæg!O167","v":2037},{"$f":"P$3+$C166+Produktionsanlæg!P167","v":2040},{"$f":"Q$3+$C166+Produktionsanlæg!Q167","v":2041},{"$f":"R$3+$C166+Produktionsanlæg!R167","v":2042},{"$f":"S$3+$C166+Produktionsanlæg!S167","v":2043},{"$f":"T$3+$C166+Produktionsanlæg!T167","v":2044},{"$f":"U$3+$C166+Produktionsanlæg!U167","v":2045},{"$f":"V$3+$C166+Produktionsanlæg!V167","v":2046},{"$f":"W$3+$C166+Produktionsanlæg!W167","v":2047},{"$f":"X$3+$C166+Produktionsanlæg!X167","v":2048},{"$f":"Y$3+$C166+Produktionsanlæg!Y167","v":2049},{"$f":"SUM(Z167)","v":0},{"$f":"Produktionsanlæg!BU166","v":0},{"$f":"Produktionsanlæg!BV166","v":0},{"$f":"Produktionsanlæg!BW166","v":0},{"$f":"Produktionsanlæg!BX166","v":0},{"$f":"Produktionsanlæg!BY166","v":0},{"$f":"Produktionsanlæg!BZ166","v":0},{"$f":"Produktionsanlæg!CA166","v":0},{"$f":"Produktionsanlæg!CB166","v":0},{"$f":"Produktionsanlæg!CC166","v":0},{"$f":"Produktionsanlæg!CD166","v":0},{"$f":"Produktionsanlæg!CE166","v":0},{"$f":"Produktionsanlæg!CF166","v":0},{"$f":"Produktionsanlæg!CG166","v":0},{"$f":"Produktionsanlæg!CH166","v":0},{"$f":"Produktionsanlæg!CI166","v":0},{"$f":"Produktionsanlæg!CJ166","v":0},{"$f":"Produktionsanlæg!CK166","v":0},{"$f":"Produktionsanlæg!CL166","v":0},{"$f":"Produktionsanlæg!CM166","v":0},{"$f":"Produktionsanlæg!CN166","v":0},{"$f":"Produktionsanlæg!CO166","v":0},{"$f":"Produktionsanlæg!CP166","v":0},{"$f":"+SUM(AA166:AV166)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D166>=AY$2,$AA166/($D166-2009),0)+IF($E166>=AY$2,$AB166/($E166-2009),0)+IF($F166>=AY$2,$AC166/($F166-2009),0)+IF($G166>=AY$2,$AD166/($G166-2009),0)+IF($H166>=AY$2,$AE166/($H166-2009),0)+IF($I166>=AY$2,$AF166/($I166-2009),0)+IF($J166>=AY$2,$AG166/($J166-2009),0)+IF($K166>=AY$2,$AH166/($K166-2009),0)+IF($L166>=AY$2,$AI166/($L166-2009),0)+IF($M166>=AY$2,$AJ166/($M166-2009),0)+IF($N166>=AY$2,$AK166/($N166-2009),0)+IF($O166>=AY$2,$AL166/($O166-2009),0)+IF($P166>=AY$2,$AM166/($P166-2009),0)+IF($Q166>=AY$2,$AN166/($Q166-2009),0)+IF($R166>=AY$2,$AO166/($R166-2009),0)+IF($S166>=AY$2,$AP166/($S166-2009),0)+IF($T166>=AY$2,$AQ166/($T166-2009),0)+IF($U166>=AY$2,$AR166/($U166-2009),0)+IF($V166>=AY$2,$AS166/($V166-2009),0)+IF($W166>=AY$2,$AT166/($W166-2009),0)+IF($X166>=AY$2,$AU166/($X166-2009),0)+IF($Y166>=AY$2,$AV166/($Y166-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D166>=CE$2,$AA166/($D166-2009),0)+IF($E166>=CE$2,$AB166/($E166-2009),0)+IF($F166>=CE$2,$AC166/($F166-2009),0)+IF($G166>=CE$2,$AD166/($G166-2009),0)+IF($H166>=CE$2,$AE166/($H166-2009),0)+IF($I166>=CE$2,$AF166/($I166-2009),0)+IF($J166>=CE$2,$AG166/($J166-2009),0)+IF($K166>=CE$2,$AH166/($K166-2009),0)+IF($L166>=CE$2,$AI166/($L166-2009),0)+IF($M166>=CE$2,$AJ166/($M166-2009),0)+IF($N166>=CE$2,$AK166/($N166-2009),0)+IF($O166>=CE$2,$AL166/($O166-2009),0)+IF($P166>=CE$2,$AM166/($P166-2009),0)+IF($Q166>=CE$2,$AN166/($Q166-2009),0)+IF($R166>=CE$2,$AO166/($R166-2009),0)+IF($S166>=CE$2,$AP166/($S166-2009),0)+IF($T166>=CE$2,$AQ166/($T166-2009),0)+IF($U166>=CE$2,$AR166/($U166-2009),0)+IF($V166>=CE$2,$AS166/($V166-2009),0)+IF($W166>=CE$2,$AT166/($W166-2009),0)+IF($X166>=CE$2,$AU166/($X166-2009),0)+IF($Y166>=CE$2,$AV166/($Y166-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D166>=DK$2,$AA166/($D166-2009),0)+IF($E166>=DK$2,$AB166/($E166-2009),0)+IF($F166>=DK$2,$AC166/($F166-2009),0)+IF($G166>=DK$2,$AD166/($G166-2009),0)+IF($H166>=DK$2,$AE166/($H166-2009),0)+IF($I166>=DK$2,$AF166/($I166-2009),0)+IF($J166>=DK$2,$AG166/($J166-2009),0)+IF($K166>=DK$2,$AH166/($K166-2009),0)+IF($L166>=DK$2,$AI166/($L166-2009),0)+IF($M166>=DK$2,$AJ166/($M166-2009),0)+IF($N166>=DK$2,$AK166/($N166-2009),0)+IF($O166>=DK$2,$AL166/($O166-2009),0)+IF($P166>=DK$2,$AM166/($P166-2009),0)+IF($Q166>=DK$2,$AN166/($Q166-2009),0)+IF($R166>=DK$2,$AO166/($R166-2009),0)+IF($S166>=DK$2,$AP166/($S166-2009),0)+IF($T166>=DK$2,$AQ166/($T166-2009),0)+IF($U166>=DK$2,$AR166/($U166-2009),0)+IF($V166>=DK$2,$AS166/($V166-2009),0)+IF($W166>=DK$2,$AT166/($W166-2009),0)+IF($X166>=DK$2,$AU166/($X166-2009),0)+IF($Y166>=DK$2,$AV166/($Y166-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z666)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 82","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C168+Produktionsanlæg!D169","v":1945},{"$f":"E$3+$C168+Produktionsanlæg!E169","v":1955},{"$f":"F$3+$C168+Produktionsanlæg!F169","v":1965},{"$f":"G$3+$C168+Produktionsanlæg!G169","v":1975},{"$f":"H$3+$C168+Produktionsanlæg!H169","v":1985},{"$f":"I$3+$C168+Produktionsanlæg!I169","v":1995},{"$f":"J$3+$C168+Produktionsanlæg!J169","v":2005},{"$f":"K$3+$C168+Produktionsanlæg!K169","v":2015},{"$f":"L$3+$C168+Produktionsanlæg!L169","v":2022},{"$f":"M$3+$C168+Produktionsanlæg!M169","v":2027},{"$f":"N$3+$C168+Produktionsanlæg!N169","v":2032},{"$f":"O$3+$C168+Produktionsanlæg!O169","v":2037},{"$f":"P$3+$C168+Produktionsanlæg!P169","v":2040},{"$f":"Q$3+$C168+Produktionsanlæg!Q169","v":2041},{"$f":"R$3+$C168+Produktionsanlæg!R169","v":2042},{"$f":"S$3+$C168+Produktionsanlæg!S169","v":2043},{"$f":"T$3+$C168+Produktionsanlæg!T169","v":2044},{"$f":"U$3+$C168+Produktionsanlæg!U169","v":2045},{"$f":"V$3+$C168+Produktionsanlæg!V169","v":2046},{"$f":"W$3+$C168+Produktionsanlæg!W169","v":2047},{"$f":"X$3+$C168+Produktionsanlæg!X169","v":2048},{"$f":"Y$3+$C168+Produktionsanlæg!Y169","v":2049},{"$f":"SUM(Z169)","v":0},{"$f":"Produktionsanlæg!BU168","v":0},{"$f":"Produktionsanlæg!BV168","v":0},{"$f":"Produktionsanlæg!BW168","v":0},{"$f":"Produktionsanlæg!BX168","v":0},{"$f":"Produktionsanlæg!BY168","v":0},{"$f":"Produktionsanlæg!BZ168","v":0},{"$f":"Produktionsanlæg!CA168","v":0},{"$f":"Produktionsanlæg!CB168","v":0},{"$f":"Produktionsanlæg!CC168","v":0},{"$f":"Produktionsanlæg!CD168","v":0},{"$f":"Produktionsanlæg!CE168","v":0},{"$f":"Produktionsanlæg!CF168","v":0},{"$f":"Produktionsanlæg!CG168","v":0},{"$f":"Produktionsanlæg!CH168","v":0},{"$f":"Produktionsanlæg!CI168","v":0},{"$f":"Produktionsanlæg!CJ168","v":0},{"$f":"Produktionsanlæg!CK168","v":0},{"$f":"Produktionsanlæg!CL168","v":0},{"$f":"Produktionsanlæg!CM168","v":0},{"$f":"Produktionsanlæg!CN168","v":0},{"$f":"Produktionsanlæg!CO168","v":0},{"$f":"Produktionsanlæg!CP168","v":0},{"$f":"+SUM(AA168:AV168)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D168>=AY$2,$AA168/($D168-2009),0)+IF($E168>=AY$2,$AB168/($E168-2009),0)+IF($F168>=AY$2,$AC168/($F168-2009),0)+IF($G168>=AY$2,$AD168/($G168-2009),0)+IF($H168>=AY$2,$AE168/($H168-2009),0)+IF($I168>=AY$2,$AF168/($I168-2009),0)+IF($J168>=AY$2,$AG168/($J168-2009),0)+IF($K168>=AY$2,$AH168/($K168-2009),0)+IF($L168>=AY$2,$AI168/($L168-2009),0)+IF($M168>=AY$2,$AJ168/($M168-2009),0)+IF($N168>=AY$2,$AK168/($N168-2009),0)+IF($O168>=AY$2,$AL168/($O168-2009),0)+IF($P168>=AY$2,$AM168/($P168-2009),0)+IF($Q168>=AY$2,$AN168/($Q168-2009),0)+IF($R168>=AY$2,$AO168/($R168-2009),0)+IF($S168>=AY$2,$AP168/($S168-2009),0)+IF($T168>=AY$2,$AQ168/($T168-2009),0)+IF($U168>=AY$2,$AR168/($U168-2009),0)+IF($V168>=AY$2,$AS168/($V168-2009),0)+IF($W168>=AY$2,$AT168/($W168-2009),0)+IF($X168>=AY$2,$AU168/($X168-2009),0)+IF($Y168>=AY$2,$AV168/($Y168-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D168>=CE$2,$AA168/($D168-2009),0)+IF($E168>=CE$2,$AB168/($E168-2009),0)+IF($F168>=CE$2,$AC168/($F168-2009),0)+IF($G168>=CE$2,$AD168/($G168-2009),0)+IF($H168>=CE$2,$AE168/($H168-2009),0)+IF($I168>=CE$2,$AF168/($I168-2009),0)+IF($J168>=CE$2,$AG168/($J168-2009),0)+IF($K168>=CE$2,$AH168/($K168-2009),0)+IF($L168>=CE$2,$AI168/($L168-2009),0)+IF($M168>=CE$2,$AJ168/($M168-2009),0)+IF($N168>=CE$2,$AK168/($N168-2009),0)+IF($O168>=CE$2,$AL168/($O168-2009),0)+IF($P168>=CE$2,$AM168/($P168-2009),0)+IF($Q168>=CE$2,$AN168/($Q168-2009),0)+IF($R168>=CE$2,$AO168/($R168-2009),0)+IF($S168>=CE$2,$AP168/($S168-2009),0)+IF($T168>=CE$2,$AQ168/($T168-2009),0)+IF($U168>=CE$2,$AR168/($U168-2009),0)+IF($V168>=CE$2,$AS168/($V168-2009),0)+IF($W168>=CE$2,$AT168/($W168-2009),0)+IF($X168>=CE$2,$AU168/($X168-2009),0)+IF($Y168>=CE$2,$AV168/($Y168-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D168>=DK$2,$AA168/($D168-2009),0)+IF($E168>=DK$2,$AB168/($E168-2009),0)+IF($F168>=DK$2,$AC168/($F168-2009),0)+IF($G168>=DK$2,$AD168/($G168-2009),0)+IF($H168>=DK$2,$AE168/($H168-2009),0)+IF($I168>=DK$2,$AF168/($I168-2009),0)+IF($J168>=DK$2,$AG168/($J168-2009),0)+IF($K168>=DK$2,$AH168/($K168-2009),0)+IF($L168>=DK$2,$AI168/($L168-2009),0)+IF($M168>=DK$2,$AJ168/($M168-2009),0)+IF($N168>=DK$2,$AK168/($N168-2009),0)+IF($O168>=DK$2,$AL168/($O168-2009),0)+IF($P168>=DK$2,$AM168/($P168-2009),0)+IF($Q168>=DK$2,$AN168/($Q168-2009),0)+IF($R168>=DK$2,$AO168/($R168-2009),0)+IF($S168>=DK$2,$AP168/($S168-2009),0)+IF($T168>=DK$2,$AQ168/($T168-2009),0)+IF($U168>=DK$2,$AR168/($U168-2009),0)+IF($V168>=DK$2,$AS168/($V168-2009),0)+IF($W168>=DK$2,$AT168/($W168-2009),0)+IF($X168>=DK$2,$AU168/($X168-2009),0)+IF($Y168>=DK$2,$AV168/($Y168-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z668)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 83","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C170+Produktionsanlæg!D171","v":1945},{"$f":"E$3+$C170+Produktionsanlæg!E171","v":1955},{"$f":"F$3+$C170+Produktionsanlæg!F171","v":1965},{"$f":"G$3+$C170+Produktionsanlæg!G171","v":1975},{"$f":"H$3+$C170+Produktionsanlæg!H171","v":1985},{"$f":"I$3+$C170+Produktionsanlæg!I171","v":1995},{"$f":"J$3+$C170+Produktionsanlæg!J171","v":2005},{"$f":"K$3+$C170+Produktionsanlæg!K171","v":2015},{"$f":"L$3+$C170+Produktionsanlæg!L171","v":2022},{"$f":"M$3+$C170+Produktionsanlæg!M171","v":2027},{"$f":"N$3+$C170+Produktionsanlæg!N171","v":2032},{"$f":"O$3+$C170+Produktionsanlæg!O171","v":2037},{"$f":"P$3+$C170+Produktionsanlæg!P171","v":2040},{"$f":"Q$3+$C170+Produktionsanlæg!Q171","v":2041},{"$f":"R$3+$C170+Produktionsanlæg!R171","v":2042},{"$f":"S$3+$C170+Produktionsanlæg!S171","v":2043},{"$f":"T$3+$C170+Produktionsanlæg!T171","v":2044},{"$f":"U$3+$C170+Produktionsanlæg!U171","v":2045},{"$f":"V$3+$C170+Produktionsanlæg!V171","v":2046},{"$f":"W$3+$C170+Produktionsanlæg!W171","v":2047},{"$f":"X$3+$C170+Produktionsanlæg!X171","v":2048},{"$f":"Y$3+$C170+Produktionsanlæg!Y171","v":2049},{"$f":"SUM(Z171)","v":0},{"$f":"Produktionsanlæg!BU170","v":0},{"$f":"Produktionsanlæg!BV170","v":0},{"$f":"Produktionsanlæg!BW170","v":0},{"$f":"Produktionsanlæg!BX170","v":0},{"$f":"Produktionsanlæg!BY170","v":0},{"$f":"Produktionsanlæg!BZ170","v":0},{"$f":"Produktionsanlæg!CA170","v":0},{"$f":"Produktionsanlæg!CB170","v":0},{"$f":"Produktionsanlæg!CC170","v":0},{"$f":"Produktionsanlæg!CD170","v":0},{"$f":"Produktionsanlæg!CE170","v":0},{"$f":"Produktionsanlæg!CF170","v":0},{"$f":"Produktionsanlæg!CG170","v":0},{"$f":"Produktionsanlæg!CH170","v":0},{"$f":"Produktionsanlæg!CI170","v":0},{"$f":"Produktionsanlæg!CJ170","v":0},{"$f":"Produktionsanlæg!CK170","v":0},{"$f":"Produktionsanlæg!CL170","v":0},{"$f":"Produktionsanlæg!CM170","v":0},{"$f":"Produktionsanlæg!CN170","v":0},{"$f":"Produktionsanlæg!CO170","v":0},{"$f":"Produktionsanlæg!CP170","v":0},{"$f":"+SUM(AA170:AV170)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D170>=AY$2,$AA170/($D170-2009),0)+IF($E170>=AY$2,$AB170/($E170-2009),0)+IF($F170>=AY$2,$AC170/($F170-2009),0)+IF($G170>=AY$2,$AD170/($G170-2009),0)+IF($H170>=AY$2,$AE170/($H170-2009),0)+IF($I170>=AY$2,$AF170/($I170-2009),0)+IF($J170>=AY$2,$AG170/($J170-2009),0)+IF($K170>=AY$2,$AH170/($K170-2009),0)+IF($L170>=AY$2,$AI170/($L170-2009),0)+IF($M170>=AY$2,$AJ170/($M170-2009),0)+IF($N170>=AY$2,$AK170/($N170-2009),0)+IF($O170>=AY$2,$AL170/($O170-2009),0)+IF($P170>=AY$2,$AM170/($P170-2009),0)+IF($Q170>=AY$2,$AN170/($Q170-2009),0)+IF($R170>=AY$2,$AO170/($R170-2009),0)+IF($S170>=AY$2,$AP170/($S170-2009),0)+IF($T170>=AY$2,$AQ170/($T170-2009),0)+IF($U170>=AY$2,$AR170/($U170-2009),0)+IF($V170>=AY$2,$AS170/($V170-2009),0)+IF($W170>=AY$2,$AT170/($W170-2009),0)+IF($X170>=AY$2,$AU170/($X170-2009),0)+IF($Y170>=AY$2,$AV170/($Y170-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D170>=CE$2,$AA170/($D170-2009),0)+IF($E170>=CE$2,$AB170/($E170-2009),0)+IF($F170>=CE$2,$AC170/($F170-2009),0)+IF($G170>=CE$2,$AD170/($G170-2009),0)+IF($H170>=CE$2,$AE170/($H170-2009),0)+IF($I170>=CE$2,$AF170/($I170-2009),0)+IF($J170>=CE$2,$AG170/($J170-2009),0)+IF($K170>=CE$2,$AH170/($K170-2009),0)+IF($L170>=CE$2,$AI170/($L170-2009),0)+IF($M170>=CE$2,$AJ170/($M170-2009),0)+IF($N170>=CE$2,$AK170/($N170-2009),0)+IF($O170>=CE$2,$AL170/($O170-2009),0)+IF($P170>=CE$2,$AM170/($P170-2009),0)+IF($Q170>=CE$2,$AN170/($Q170-2009),0)+IF($R170>=CE$2,$AO170/($R170-2009),0)+IF($S170>=CE$2,$AP170/($S170-2009),0)+IF($T170>=CE$2,$AQ170/($T170-2009),0)+IF($U170>=CE$2,$AR170/($U170-2009),0)+IF($V170>=CE$2,$AS170/($V170-2009),0)+IF($W170>=CE$2,$AT170/($W170-2009),0)+IF($X170>=CE$2,$AU170/($X170-2009),0)+IF($Y170>=CE$2,$AV170/($Y170-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D170>=DK$2,$AA170/($D170-2009),0)+IF($E170>=DK$2,$AB170/($E170-2009),0)+IF($F170>=DK$2,$AC170/($F170-2009),0)+IF($G170>=DK$2,$AD170/($G170-2009),0)+IF($H170>=DK$2,$AE170/($H170-2009),0)+IF($I170>=DK$2,$AF170/($I170-2009),0)+IF($J170>=DK$2,$AG170/($J170-2009),0)+IF($K170>=DK$2,$AH170/($K170-2009),0)+IF($L170>=DK$2,$AI170/($L170-2009),0)+IF($M170>=DK$2,$AJ170/($M170-2009),0)+IF($N170>=DK$2,$AK170/($N170-2009),0)+IF($O170>=DK$2,$AL170/($O170-2009),0)+IF($P170>=DK$2,$AM170/($P170-2009),0)+IF($Q170>=DK$2,$AN170/($Q170-2009),0)+IF($R170>=DK$2,$AO170/($R170-2009),0)+IF($S170>=DK$2,$AP170/($S170-2009),0)+IF($T170>=DK$2,$AQ170/($T170-2009),0)+IF($U170>=DK$2,$AR170/($U170-2009),0)+IF($V170>=DK$2,$AS170/($V170-2009),0)+IF($W170>=DK$2,$AT170/($W170-2009),0)+IF($X170>=DK$2,$AU170/($X170-2009),0)+IF($Y170>=DK$2,$AV170/($Y170-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z670)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 84","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C172+Produktionsanlæg!D173","v":1945},{"$f":"E$3+$C172+Produktionsanlæg!E173","v":1955},{"$f":"F$3+$C172+Produktionsanlæg!F173","v":1965},{"$f":"G$3+$C172+Produktionsanlæg!G173","v":1975},{"$f":"H$3+$C172+Produktionsanlæg!H173","v":1985},{"$f":"I$3+$C172+Produktionsanlæg!I173","v":1995},{"$f":"J$3+$C172+Produktionsanlæg!J173","v":2005},{"$f":"K$3+$C172+Produktionsanlæg!K173","v":2015},{"$f":"L$3+$C172+Produktionsanlæg!L173","v":2022},{"$f":"M$3+$C172+Produktionsanlæg!M173","v":2027},{"$f":"N$3+$C172+Produktionsanlæg!N173","v":2032},{"$f":"O$3+$C172+Produktionsanlæg!O173","v":2037},{"$f":"P$3+$C172+Produktionsanlæg!P173","v":2040},{"$f":"Q$3+$C172+Produktionsanlæg!Q173","v":2041},{"$f":"R$3+$C172+Produktionsanlæg!R173","v":2042},{"$f":"S$3+$C172+Produktionsanlæg!S173","v":2043},{"$f":"T$3+$C172+Produktionsanlæg!T173","v":2044},{"$f":"U$3+$C172+Produktionsanlæg!U173","v":2045},{"$f":"V$3+$C172+Produktionsanlæg!V173","v":2046},{"$f":"W$3+$C172+Produktionsanlæg!W173","v":2047},{"$f":"X$3+$C172+Produktionsanlæg!X173","v":2048},{"$f":"Y$3+$C172+Produktionsanlæg!Y173","v":2049},{"$f":"SUM(Z173)","v":0},{"$f":"Produktionsanlæg!BU172","v":0},{"$f":"Produktionsanlæg!BV172","v":0},{"$f":"Produktionsanlæg!BW172","v":0},{"$f":"Produktionsanlæg!BX172","v":0},{"$f":"Produktionsanlæg!BY172","v":0},{"$f":"Produktionsanlæg!BZ172","v":0},{"$f":"Produktionsanlæg!CA172","v":0},{"$f":"Produktionsanlæg!CB172","v":0},{"$f":"Produktionsanlæg!CC172","v":0},{"$f":"Produktionsanlæg!CD172","v":0},{"$f":"Produktionsanlæg!CE172","v":0},{"$f":"Produktionsanlæg!CF172","v":0},{"$f":"Produktionsanlæg!CG172","v":0},{"$f":"Produktionsanlæg!CH172","v":0},{"$f":"Produktionsanlæg!CI172","v":0},{"$f":"Produktionsanlæg!CJ172","v":0},{"$f":"Produktionsanlæg!CK172","v":0},{"$f":"Produktionsanlæg!CL172","v":0},{"$f":"Produktionsanlæg!CM172","v":0},{"$f":"Produktionsanlæg!CN172","v":0},{"$f":"Produktionsanlæg!CO172","v":0},{"$f":"Produktionsanlæg!CP172","v":0},{"$f":"+SUM(AA172:AV172)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D172>=AY$2,$AA172/($D172-2009),0)+IF($E172>=AY$2,$AB172/($E172-2009),0)+IF($F172>=AY$2,$AC172/($F172-2009),0)+IF($G172>=AY$2,$AD172/($G172-2009),0)+IF($H172>=AY$2,$AE172/($H172-2009),0)+IF($I172>=AY$2,$AF172/($I172-2009),0)+IF($J172>=AY$2,$AG172/($J172-2009),0)+IF($K172>=AY$2,$AH172/($K172-2009),0)+IF($L172>=AY$2,$AI172/($L172-2009),0)+IF($M172>=AY$2,$AJ172/($M172-2009),0)+IF($N172>=AY$2,$AK172/($N172-2009),0)+IF($O172>=AY$2,$AL172/($O172-2009),0)+IF($P172>=AY$2,$AM172/($P172-2009),0)+IF($Q172>=AY$2,$AN172/($Q172-2009),0)+IF($R172>=AY$2,$AO172/($R172-2009),0)+IF($S172>=AY$2,$AP172/($S172-2009),0)+IF($T172>=AY$2,$AQ172/($T172-2009),0)+IF($U172>=AY$2,$AR172/($U172-2009),0)+IF($V172>=AY$2,$AS172/($V172-2009),0)+IF($W172>=AY$2,$AT172/($W172-2009),0)+IF($X172>=AY$2,$AU172/($X172-2009),0)+IF($Y172>=AY$2,$AV172/($Y172-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D172>=CE$2,$AA172/($D172-2009),0)+IF($E172>=CE$2,$AB172/($E172-2009),0)+IF($F172>=CE$2,$AC172/($F172-2009),0)+IF($G172>=CE$2,$AD172/($G172-2009),0)+IF($H172>=CE$2,$AE172/($H172-2009),0)+IF($I172>=CE$2,$AF172/($I172-2009),0)+IF($J172>=CE$2,$AG172/($J172-2009),0)+IF($K172>=CE$2,$AH172/($K172-2009),0)+IF($L172>=CE$2,$AI172/($L172-2009),0)+IF($M172>=CE$2,$AJ172/($M172-2009),0)+IF($N172>=CE$2,$AK172/($N172-2009),0)+IF($O172>=CE$2,$AL172/($O172-2009),0)+IF($P172>=CE$2,$AM172/($P172-2009),0)+IF($Q172>=CE$2,$AN172/($Q172-2009),0)+IF($R172>=CE$2,$AO172/($R172-2009),0)+IF($S172>=CE$2,$AP172/($S172-2009),0)+IF($T172>=CE$2,$AQ172/($T172-2009),0)+IF($U172>=CE$2,$AR172/($U172-2009),0)+IF($V172>=CE$2,$AS172/($V172-2009),0)+IF($W172>=CE$2,$AT172/($W172-2009),0)+IF($X172>=CE$2,$AU172/($X172-2009),0)+IF($Y172>=CE$2,$AV172/($Y172-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D172>=DK$2,$AA172/($D172-2009),0)+IF($E172>=DK$2,$AB172/($E172-2009),0)+IF($F172>=DK$2,$AC172/($F172-2009),0)+IF($G172>=DK$2,$AD172/($G172-2009),0)+IF($H172>=DK$2,$AE172/($H172-2009),0)+IF($I172>=DK$2,$AF172/($I172-2009),0)+IF($J172>=DK$2,$AG172/($J172-2009),0)+IF($K172>=DK$2,$AH172/($K172-2009),0)+IF($L172>=DK$2,$AI172/($L172-2009),0)+IF($M172>=DK$2,$AJ172/($M172-2009),0)+IF($N172>=DK$2,$AK172/($N172-2009),0)+IF($O172>=DK$2,$AL172/($O172-2009),0)+IF($P172>=DK$2,$AM172/($P172-2009),0)+IF($Q172>=DK$2,$AN172/($Q172-2009),0)+IF($R172>=DK$2,$AO172/($R172-2009),0)+IF($S172>=DK$2,$AP172/($S172-2009),0)+IF($T172>=DK$2,$AQ172/($T172-2009),0)+IF($U172>=DK$2,$AR172/($U172-2009),0)+IF($V172>=DK$2,$AS172/($V172-2009),0)+IF($W172>=DK$2,$AT172/($W172-2009),0)+IF($X172>=DK$2,$AU172/($X172-2009),0)+IF($Y172>=DK$2,$AV172/($Y172-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z672)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 85","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C174+Produktionsanlæg!D175","v":1945},{"$f":"E$3+$C174+Produktionsanlæg!E175","v":1955},{"$f":"F$3+$C174+Produktionsanlæg!F175","v":1965},{"$f":"G$3+$C174+Produktionsanlæg!G175","v":1975},{"$f":"H$3+$C174+Produktionsanlæg!H175","v":1985},{"$f":"I$3+$C174+Produktionsanlæg!I175","v":1995},{"$f":"J$3+$C174+Produktionsanlæg!J175","v":2005},{"$f":"K$3+$C174+Produktionsanlæg!K175","v":2015},{"$f":"L$3+$C174+Produktionsanlæg!L175","v":2022},{"$f":"M$3+$C174+Produktionsanlæg!M175","v":2027},{"$f":"N$3+$C174+Produktionsanlæg!N175","v":2032},{"$f":"O$3+$C174+Produktionsanlæg!O175","v":2037},{"$f":"P$3+$C174+Produktionsanlæg!P175","v":2040},{"$f":"Q$3+$C174+Produktionsanlæg!Q175","v":2041},{"$f":"R$3+$C174+Produktionsanlæg!R175","v":2042},{"$f":"S$3+$C174+Produktionsanlæg!S175","v":2043},{"$f":"T$3+$C174+Produktionsanlæg!T175","v":2044},{"$f":"U$3+$C174+Produktionsanlæg!U175","v":2045},{"$f":"V$3+$C174+Produktionsanlæg!V175","v":2046},{"$f":"W$3+$C174+Produktionsanlæg!W175","v":2047},{"$f":"X$3+$C174+Produktionsanlæg!X175","v":2048},{"$f":"Y$3+$C174+Produktionsanlæg!Y175","v":2049},{"$f":"SUM(Z175)","v":0},{"$f":"Produktionsanlæg!BU174","v":0},{"$f":"Produktionsanlæg!BV174","v":0},{"$f":"Produktionsanlæg!BW174","v":0},{"$f":"Produktionsanlæg!BX174","v":0},{"$f":"Produktionsanlæg!BY174","v":0},{"$f":"Produktionsanlæg!BZ174","v":0},{"$f":"Produktionsanlæg!CA174","v":0},{"$f":"Produktionsanlæg!CB174","v":0},{"$f":"Produktionsanlæg!CC174","v":0},{"$f":"Produktionsanlæg!CD174","v":0},{"$f":"Produktionsanlæg!CE174","v":0},{"$f":"Produktionsanlæg!CF174","v":0},{"$f":"Produktionsanlæg!CG174","v":0},{"$f":"Produktionsanlæg!CH174","v":0},{"$f":"Produktionsanlæg!CI174","v":0},{"$f":"Produktionsanlæg!CJ174","v":0},{"$f":"Produktionsanlæg!CK174","v":0},{"$f":"Produktionsanlæg!CL174","v":0},{"$f":"Produktionsanlæg!CM174","v":0},{"$f":"Produktionsanlæg!CN174","v":0},{"$f":"Produktionsanlæg!CO174","v":0},{"$f":"Produktionsanlæg!CP174","v":0},{"$f":"+SUM(AA174:AV174)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D174>=AY$2,$AA174/($D174-2009),0)+IF($E174>=AY$2,$AB174/($E174-2009),0)+IF($F174>=AY$2,$AC174/($F174-2009),0)+IF($G174>=AY$2,$AD174/($G174-2009),0)+IF($H174>=AY$2,$AE174/($H174-2009),0)+IF($I174>=AY$2,$AF174/($I174-2009),0)+IF($J174>=AY$2,$AG174/($J174-2009),0)+IF($K174>=AY$2,$AH174/($K174-2009),0)+IF($L174>=AY$2,$AI174/($L174-2009),0)+IF($M174>=AY$2,$AJ174/($M174-2009),0)+IF($N174>=AY$2,$AK174/($N174-2009),0)+IF($O174>=AY$2,$AL174/($O174-2009),0)+IF($P174>=AY$2,$AM174/($P174-2009),0)+IF($Q174>=AY$2,$AN174/($Q174-2009),0)+IF($R174>=AY$2,$AO174/($R174-2009),0)+IF($S174>=AY$2,$AP174/($S174-2009),0)+IF($T174>=AY$2,$AQ174/($T174-2009),0)+IF($U174>=AY$2,$AR174/($U174-2009),0)+IF($V174>=AY$2,$AS174/($V174-2009),0)+IF($W174>=AY$2,$AT174/($W174-2009),0)+IF($X174>=AY$2,$AU174/($X174-2009),0)+IF($Y174>=AY$2,$AV174/($Y174-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D174>=CE$2,$AA174/($D174-2009),0)+IF($E174>=CE$2,$AB174/($E174-2009),0)+IF($F174>=CE$2,$AC174/($F174-2009),0)+IF($G174>=CE$2,$AD174/($G174-2009),0)+IF($H174>=CE$2,$AE174/($H174-2009),0)+IF($I174>=CE$2,$AF174/($I174-2009),0)+IF($J174>=CE$2,$AG174/($J174-2009),0)+IF($K174>=CE$2,$AH174/($K174-2009),0)+IF($L174>=CE$2,$AI174/($L174-2009),0)+IF($M174>=CE$2,$AJ174/($M174-2009),0)+IF($N174>=CE$2,$AK174/($N174-2009),0)+IF($O174>=CE$2,$AL174/($O174-2009),0)+IF($P174>=CE$2,$AM174/($P174-2009),0)+IF($Q174>=CE$2,$AN174/($Q174-2009),0)+IF($R174>=CE$2,$AO174/($R174-2009),0)+IF($S174>=CE$2,$AP174/($S174-2009),0)+IF($T174>=CE$2,$AQ174/($T174-2009),0)+IF($U174>=CE$2,$AR174/($U174-2009),0)+IF($V174>=CE$2,$AS174/($V174-2009),0)+IF($W174>=CE$2,$AT174/($W174-2009),0)+IF($X174>=CE$2,$AU174/($X174-2009),0)+IF($Y174>=CE$2,$AV174/($Y174-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D174>=DK$2,$AA174/($D174-2009),0)+IF($E174>=DK$2,$AB174/($E174-2009),0)+IF($F174>=DK$2,$AC174/($F174-2009),0)+IF($G174>=DK$2,$AD174/($G174-2009),0)+IF($H174>=DK$2,$AE174/($H174-2009),0)+IF($I174>=DK$2,$AF174/($I174-2009),0)+IF($J174>=DK$2,$AG174/($J174-2009),0)+IF($K174>=DK$2,$AH174/($K174-2009),0)+IF($L174>=DK$2,$AI174/($L174-2009),0)+IF($M174>=DK$2,$AJ174/($M174-2009),0)+IF($N174>=DK$2,$AK174/($N174-2009),0)+IF($O174>=DK$2,$AL174/($O174-2009),0)+IF($P174>=DK$2,$AM174/($P174-2009),0)+IF($Q174>=DK$2,$AN174/($Q174-2009),0)+IF($R174>=DK$2,$AO174/($R174-2009),0)+IF($S174>=DK$2,$AP174/($S174-2009),0)+IF($T174>=DK$2,$AQ174/($T174-2009),0)+IF($U174>=DK$2,$AR174/($U174-2009),0)+IF($V174>=DK$2,$AS174/($V174-2009),0)+IF($W174>=DK$2,$AT174/($W174-2009),0)+IF($X174>=DK$2,$AU174/($X174-2009),0)+IF($Y174>=DK$2,$AV174/($Y174-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z674)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 86","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C176+Produktionsanlæg!D177","v":1945},{"$f":"E$3+$C176+Produktionsanlæg!E177","v":1955},{"$f":"F$3+$C176+Produktionsanlæg!F177","v":1965},{"$f":"G$3+$C176+Produktionsanlæg!G177","v":1975},{"$f":"H$3+$C176+Produktionsanlæg!H177","v":1985},{"$f":"I$3+$C176+Produktionsanlæg!I177","v":1995},{"$f":"J$3+$C176+Produktionsanlæg!J177","v":2005},{"$f":"K$3+$C176+Produktionsanlæg!K177","v":2015},{"$f":"L$3+$C176+Produktionsanlæg!L177","v":2022},{"$f":"M$3+$C176+Produktionsanlæg!M177","v":2027},{"$f":"N$3+$C176+Produktionsanlæg!N177","v":2032},{"$f":"O$3+$C176+Produktionsanlæg!O177","v":2037},{"$f":"P$3+$C176+Produktionsanlæg!P177","v":2040},{"$f":"Q$3+$C176+Produktionsanlæg!Q177","v":2041},{"$f":"R$3+$C176+Produktionsanlæg!R177","v":2042},{"$f":"S$3+$C176+Produktionsanlæg!S177","v":2043},{"$f":"T$3+$C176+Produktionsanlæg!T177","v":2044},{"$f":"U$3+$C176+Produktionsanlæg!U177","v":2045},{"$f":"V$3+$C176+Produktionsanlæg!V177","v":2046},{"$f":"W$3+$C176+Produktionsanlæg!W177","v":2047},{"$f":"X$3+$C176+Produktionsanlæg!X177","v":2048},{"$f":"Y$3+$C176+Produktionsanlæg!Y177","v":2049},{"$f":"SUM(Z177)","v":0},{"$f":"Produktionsanlæg!BU176","v":0},{"$f":"Produktionsanlæg!BV176","v":0},{"$f":"Produktionsanlæg!BW176","v":0},{"$f":"Produktionsanlæg!BX176","v":0},{"$f":"Produktionsanlæg!BY176","v":0},{"$f":"Produktionsanlæg!BZ176","v":0},{"$f":"Produktionsanlæg!CA176","v":0},{"$f":"Produktionsanlæg!CB176","v":0},{"$f":"Produktionsanlæg!CC176","v":0},{"$f":"Produktionsanlæg!CD176","v":0},{"$f":"Produktionsanlæg!CE176","v":0},{"$f":"Produktionsanlæg!CF176","v":0},{"$f":"Produktionsanlæg!CG176","v":0},{"$f":"Produktionsanlæg!CH176","v":0},{"$f":"Produktionsanlæg!CI176","v":0},{"$f":"Produktionsanlæg!CJ176","v":0},{"$f":"Produktionsanlæg!CK176","v":0},{"$f":"Produktionsanlæg!CL176","v":0},{"$f":"Produktionsanlæg!CM176","v":0},{"$f":"Produktionsanlæg!CN176","v":0},{"$f":"Produktionsanlæg!CO176","v":0},{"$f":"Produktionsanlæg!CP176","v":0},{"$f":"+SUM(AA176:AV176)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D176>=AY$2,$AA176/($D176-2009),0)+IF($E176>=AY$2,$AB176/($E176-2009),0)+IF($F176>=AY$2,$AC176/($F176-2009),0)+IF($G176>=AY$2,$AD176/($G176-2009),0)+IF($H176>=AY$2,$AE176/($H176-2009),0)+IF($I176>=AY$2,$AF176/($I176-2009),0)+IF($J176>=AY$2,$AG176/($J176-2009),0)+IF($K176>=AY$2,$AH176/($K176-2009),0)+IF($L176>=AY$2,$AI176/($L176-2009),0)+IF($M176>=AY$2,$AJ176/($M176-2009),0)+IF($N176>=AY$2,$AK176/($N176-2009),0)+IF($O176>=AY$2,$AL176/($O176-2009),0)+IF($P176>=AY$2,$AM176/($P176-2009),0)+IF($Q176>=AY$2,$AN176/($Q176-2009),0)+IF($R176>=AY$2,$AO176/($R176-2009),0)+IF($S176>=AY$2,$AP176/($S176-2009),0)+IF($T176>=AY$2,$AQ176/($T176-2009),0)+IF($U176>=AY$2,$AR176/($U176-2009),0)+IF($V176>=AY$2,$AS176/($V176-2009),0)+IF($W176>=AY$2,$AT176/($W176-2009),0)+IF($X176>=AY$2,$AU176/($X176-2009),0)+IF($Y176>=AY$2,$AV176/($Y176-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D176>=CE$2,$AA176/($D176-2009),0)+IF($E176>=CE$2,$AB176/($E176-2009),0)+IF($F176>=CE$2,$AC176/($F176-2009),0)+IF($G176>=CE$2,$AD176/($G176-2009),0)+IF($H176>=CE$2,$AE176/($H176-2009),0)+IF($I176>=CE$2,$AF176/($I176-2009),0)+IF($J176>=CE$2,$AG176/($J176-2009),0)+IF($K176>=CE$2,$AH176/($K176-2009),0)+IF($L176>=CE$2,$AI176/($L176-2009),0)+IF($M176>=CE$2,$AJ176/($M176-2009),0)+IF($N176>=CE$2,$AK176/($N176-2009),0)+IF($O176>=CE$2,$AL176/($O176-2009),0)+IF($P176>=CE$2,$AM176/($P176-2009),0)+IF($Q176>=CE$2,$AN176/($Q176-2009),0)+IF($R176>=CE$2,$AO176/($R176-2009),0)+IF($S176>=CE$2,$AP176/($S176-2009),0)+IF($T176>=CE$2,$AQ176/($T176-2009),0)+IF($U176>=CE$2,$AR176/($U176-2009),0)+IF($V176>=CE$2,$AS176/($V176-2009),0)+IF($W176>=CE$2,$AT176/($W176-2009),0)+IF($X176>=CE$2,$AU176/($X176-2009),0)+IF($Y176>=CE$2,$AV176/($Y176-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D176>=DK$2,$AA176/($D176-2009),0)+IF($E176>=DK$2,$AB176/($E176-2009),0)+IF($F176>=DK$2,$AC176/($F176-2009),0)+IF($G176>=DK$2,$AD176/($G176-2009),0)+IF($H176>=DK$2,$AE176/($H176-2009),0)+IF($I176>=DK$2,$AF176/($I176-2009),0)+IF($J176>=DK$2,$AG176/($J176-2009),0)+IF($K176>=DK$2,$AH176/($K176-2009),0)+IF($L176>=DK$2,$AI176/($L176-2009),0)+IF($M176>=DK$2,$AJ176/($M176-2009),0)+IF($N176>=DK$2,$AK176/($N176-2009),0)+IF($O176>=DK$2,$AL176/($O176-2009),0)+IF($P176>=DK$2,$AM176/($P176-2009),0)+IF($Q176>=DK$2,$AN176/($Q176-2009),0)+IF($R176>=DK$2,$AO176/($R176-2009),0)+IF($S176>=DK$2,$AP176/($S176-2009),0)+IF($T176>=DK$2,$AQ176/($T176-2009),0)+IF($U176>=DK$2,$AR176/($U176-2009),0)+IF($V176>=DK$2,$AS176/($V176-2009),0)+IF($W176>=DK$2,$AT176/($W176-2009),0)+IF($X176>=DK$2,$AU176/($X176-2009),0)+IF($Y176>=DK$2,$AV176/($Y176-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z676)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 87","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C178+Produktionsanlæg!D179","v":1945},{"$f":"E$3+$C178+Produktionsanlæg!E179","v":1955},{"$f":"F$3+$C178+Produktionsanlæg!F179","v":1965},{"$f":"G$3+$C178+Produktionsanlæg!G179","v":1975},{"$f":"H$3+$C178+Produktionsanlæg!H179","v":1985},{"$f":"I$3+$C178+Produktionsanlæg!I179","v":1995},{"$f":"J$3+$C178+Produktionsanlæg!J179","v":2005},{"$f":"K$3+$C178+Produktionsanlæg!K179","v":2015},{"$f":"L$3+$C178+Produktionsanlæg!L179","v":2022},{"$f":"M$3+$C178+Produktionsanlæg!M179","v":2027},{"$f":"N$3+$C178+Produktionsanlæg!N179","v":2032},{"$f":"O$3+$C178+Produktionsanlæg!O179","v":2037},{"$f":"P$3+$C178+Produktionsanlæg!P179","v":2040},{"$f":"Q$3+$C178+Produktionsanlæg!Q179","v":2041},{"$f":"R$3+$C178+Produktionsanlæg!R179","v":2042},{"$f":"S$3+$C178+Produktionsanlæg!S179","v":2043},{"$f":"T$3+$C178+Produktionsanlæg!T179","v":2044},{"$f":"U$3+$C178+Produktionsanlæg!U179","v":2045},{"$f":"V$3+$C178+Produktionsanlæg!V179","v":2046},{"$f":"W$3+$C178+Produktionsanlæg!W179","v":2047},{"$f":"X$3+$C178+Produktionsanlæg!X179","v":2048},{"$f":"Y$3+$C178+Produktionsanlæg!Y179","v":2049},{"$f":"SUM(Z179)","v":0},{"$f":"Produktionsanlæg!BU178","v":0},{"$f":"Produktionsanlæg!BV178","v":0},{"$f":"Produktionsanlæg!BW178","v":0},{"$f":"Produktionsanlæg!BX178","v":0},{"$f":"Produktionsanlæg!BY178","v":0},{"$f":"Produktionsanlæg!BZ178","v":0},{"$f":"Produktionsanlæg!CA178","v":0},{"$f":"Produktionsanlæg!CB178","v":0},{"$f":"Produktionsanlæg!CC178","v":0},{"$f":"Produktionsanlæg!CD178","v":0},{"$f":"Produktionsanlæg!CE178","v":0},{"$f":"Produktionsanlæg!CF178","v":0},{"$f":"Produktionsanlæg!CG178","v":0},{"$f":"Produktionsanlæg!CH178","v":0},{"$f":"Produktionsanlæg!CI178","v":0},{"$f":"Produktionsanlæg!CJ178","v":0},{"$f":"Produktionsanlæg!CK178","v":0},{"$f":"Produktionsanlæg!CL178","v":0},{"$f":"Produktionsanlæg!CM178","v":0},{"$f":"Produktionsanlæg!CN178","v":0},{"$f":"Produktionsanlæg!CO178","v":0},{"$f":"Produktionsanlæg!CP178","v":0},{"$f":"+SUM(AA178:AV178)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D178>=AY$2,$AA178/($D178-2009),0)+IF($E178>=AY$2,$AB178/($E178-2009),0)+IF($F178>=AY$2,$AC178/($F178-2009),0)+IF($G178>=AY$2,$AD178/($G178-2009),0)+IF($H178>=AY$2,$AE178/($H178-2009),0)+IF($I178>=AY$2,$AF178/($I178-2009),0)+IF($J178>=AY$2,$AG178/($J178-2009),0)+IF($K178>=AY$2,$AH178/($K178-2009),0)+IF($L178>=AY$2,$AI178/($L178-2009),0)+IF($M178>=AY$2,$AJ178/($M178-2009),0)+IF($N178>=AY$2,$AK178/($N178-2009),0)+IF($O178>=AY$2,$AL178/($O178-2009),0)+IF($P178>=AY$2,$AM178/($P178-2009),0)+IF($Q178>=AY$2,$AN178/($Q178-2009),0)+IF($R178>=AY$2,$AO178/($R178-2009),0)+IF($S178>=AY$2,$AP178/($S178-2009),0)+IF($T178>=AY$2,$AQ178/($T178-2009),0)+IF($U178>=AY$2,$AR178/($U178-2009),0)+IF($V178>=AY$2,$AS178/($V178-2009),0)+IF($W178>=AY$2,$AT178/($W178-2009),0)+IF($X178>=AY$2,$AU178/($X178-2009),0)+IF($Y178>=AY$2,$AV178/($Y178-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D178>=CE$2,$AA178/($D178-2009),0)+IF($E178>=CE$2,$AB178/($E178-2009),0)+IF($F178>=CE$2,$AC178/($F178-2009),0)+IF($G178>=CE$2,$AD178/($G178-2009),0)+IF($H178>=CE$2,$AE178/($H178-2009),0)+IF($I178>=CE$2,$AF178/($I178-2009),0)+IF($J178>=CE$2,$AG178/($J178-2009),0)+IF($K178>=CE$2,$AH178/($K178-2009),0)+IF($L178>=CE$2,$AI178/($L178-2009),0)+IF($M178>=CE$2,$AJ178/($M178-2009),0)+IF($N178>=CE$2,$AK178/($N178-2009),0)+IF($O178>=CE$2,$AL178/($O178-2009),0)+IF($P178>=CE$2,$AM178/($P178-2009),0)+IF($Q178>=CE$2,$AN178/($Q178-2009),0)+IF($R178>=CE$2,$AO178/($R178-2009),0)+IF($S178>=CE$2,$AP178/($S178-2009),0)+IF($T178>=CE$2,$AQ178/($T178-2009),0)+IF($U178>=CE$2,$AR178/($U178-2009),0)+IF($V178>=CE$2,$AS178/($V178-2009),0)+IF($W178>=CE$2,$AT178/($W178-2009),0)+IF($X178>=CE$2,$AU178/($X178-2009),0)+IF($Y178>=CE$2,$AV178/($Y178-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D178>=DK$2,$AA178/($D178-2009),0)+IF($E178>=DK$2,$AB178/($E178-2009),0)+IF($F178>=DK$2,$AC178/($F178-2009),0)+IF($G178>=DK$2,$AD178/($G178-2009),0)+IF($H178>=DK$2,$AE178/($H178-2009),0)+IF($I178>=DK$2,$AF178/($I178-2009),0)+IF($J178>=DK$2,$AG178/($J178-2009),0)+IF($K178>=DK$2,$AH178/($K178-2009),0)+IF($L178>=DK$2,$AI178/($L178-2009),0)+IF($M178>=DK$2,$AJ178/($M178-2009),0)+IF($N178>=DK$2,$AK178/($N178-2009),0)+IF($O178>=DK$2,$AL178/($O178-2009),0)+IF($P178>=DK$2,$AM178/($P178-2009),0)+IF($Q178>=DK$2,$AN178/($Q178-2009),0)+IF($R178>=DK$2,$AO178/($R178-2009),0)+IF($S178>=DK$2,$AP178/($S178-2009),0)+IF($T178>=DK$2,$AQ178/($T178-2009),0)+IF($U178>=DK$2,$AR178/($U178-2009),0)+IF($V178>=DK$2,$AS178/($V178-2009),0)+IF($W178>=DK$2,$AT178/($W178-2009),0)+IF($X178>=DK$2,$AU178/($X178-2009),0)+IF($Y178>=DK$2,$AV178/($Y178-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z678)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 88","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C180+Produktionsanlæg!D181","v":1945},{"$f":"E$3+$C180+Produktionsanlæg!E181","v":1955},{"$f":"F$3+$C180+Produktionsanlæg!F181","v":1965},{"$f":"G$3+$C180+Produktionsanlæg!G181","v":1975},{"$f":"H$3+$C180+Produktionsanlæg!H181","v":1985},{"$f":"I$3+$C180+Produktionsanlæg!I181","v":1995},{"$f":"J$3+$C180+Produktionsanlæg!J181","v":2005},{"$f":"K$3+$C180+Produktionsanlæg!K181","v":2015},{"$f":"L$3+$C180+Produktionsanlæg!L181","v":2022},{"$f":"M$3+$C180+Produktionsanlæg!M181","v":2027},{"$f":"N$3+$C180+Produktionsanlæg!N181","v":2032},{"$f":"O$3+$C180+Produktionsanlæg!O181","v":2037},{"$f":"P$3+$C180+Produktionsanlæg!P181","v":2040},{"$f":"Q$3+$C180+Produktionsanlæg!Q181","v":2041},{"$f":"R$3+$C180+Produktionsanlæg!R181","v":2042},{"$f":"S$3+$C180+Produktionsanlæg!S181","v":2043},{"$f":"T$3+$C180+Produktionsanlæg!T181","v":2044},{"$f":"U$3+$C180+Produktionsanlæg!U181","v":2045},{"$f":"V$3+$C180+Produktionsanlæg!V181","v":2046},{"$f":"W$3+$C180+Produktionsanlæg!W181","v":2047},{"$f":"X$3+$C180+Produktionsanlæg!X181","v":2048},{"$f":"Y$3+$C180+Produktionsanlæg!Y181","v":2049},{"$f":"SUM(Z181)","v":0},{"$f":"Produktionsanlæg!BU180","v":0},{"$f":"Produktionsanlæg!BV180","v":0},{"$f":"Produktionsanlæg!BW180","v":0},{"$f":"Produktionsanlæg!BX180","v":0},{"$f":"Produktionsanlæg!BY180","v":0},{"$f":"Produktionsanlæg!BZ180","v":0},{"$f":"Produktionsanlæg!CA180","v":0},{"$f":"Produktionsanlæg!CB180","v":0},{"$f":"Produktionsanlæg!CC180","v":0},{"$f":"Produktionsanlæg!CD180","v":0},{"$f":"Produktionsanlæg!CE180","v":0},{"$f":"Produktionsanlæg!CF180","v":0},{"$f":"Produktionsanlæg!CG180","v":0},{"$f":"Produktionsanlæg!CH180","v":0},{"$f":"Produktionsanlæg!CI180","v":0},{"$f":"Produktionsanlæg!CJ180","v":0},{"$f":"Produktionsanlæg!CK180","v":0},{"$f":"Produktionsanlæg!CL180","v":0},{"$f":"Produktionsanlæg!CM180","v":0},{"$f":"Produktionsanlæg!CN180","v":0},{"$f":"Produktionsanlæg!CO180","v":0},{"$f":"Produktionsanlæg!CP180","v":0},{"$f":"+SUM(AA180:AV180)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D180>=AY$2,$AA180/($D180-2009),0)+IF($E180>=AY$2,$AB180/($E180-2009),0)+IF($F180>=AY$2,$AC180/($F180-2009),0)+IF($G180>=AY$2,$AD180/($G180-2009),0)+IF($H180>=AY$2,$AE180/($H180-2009),0)+IF($I180>=AY$2,$AF180/($I180-2009),0)+IF($J180>=AY$2,$AG180/($J180-2009),0)+IF($K180>=AY$2,$AH180/($K180-2009),0)+IF($L180>=AY$2,$AI180/($L180-2009),0)+IF($M180>=AY$2,$AJ180/($M180-2009),0)+IF($N180>=AY$2,$AK180/($N180-2009),0)+IF($O180>=AY$2,$AL180/($O180-2009),0)+IF($P180>=AY$2,$AM180/($P180-2009),0)+IF($Q180>=AY$2,$AN180/($Q180-2009),0)+IF($R180>=AY$2,$AO180/($R180-2009),0)+IF($S180>=AY$2,$AP180/($S180-2009),0)+IF($T180>=AY$2,$AQ180/($T180-2009),0)+IF($U180>=AY$2,$AR180/($U180-2009),0)+IF($V180>=AY$2,$AS180/($V180-2009),0)+IF($W180>=AY$2,$AT180/($W180-2009),0)+IF($X180>=AY$2,$AU180/($X180-2009),0)+IF($Y180>=AY$2,$AV180/($Y180-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D180>=CE$2,$AA180/($D180-2009),0)+IF($E180>=CE$2,$AB180/($E180-2009),0)+IF($F180>=CE$2,$AC180/($F180-2009),0)+IF($G180>=CE$2,$AD180/($G180-2009),0)+IF($H180>=CE$2,$AE180/($H180-2009),0)+IF($I180>=CE$2,$AF180/($I180-2009),0)+IF($J180>=CE$2,$AG180/($J180-2009),0)+IF($K180>=CE$2,$AH180/($K180-2009),0)+IF($L180>=CE$2,$AI180/($L180-2009),0)+IF($M180>=CE$2,$AJ180/($M180-2009),0)+IF($N180>=CE$2,$AK180/($N180-2009),0)+IF($O180>=CE$2,$AL180/($O180-2009),0)+IF($P180>=CE$2,$AM180/($P180-2009),0)+IF($Q180>=CE$2,$AN180/($Q180-2009),0)+IF($R180>=CE$2,$AO180/($R180-2009),0)+IF($S180>=CE$2,$AP180/($S180-2009),0)+IF($T180>=CE$2,$AQ180/($T180-2009),0)+IF($U180>=CE$2,$AR180/($U180-2009),0)+IF($V180>=CE$2,$AS180/($V180-2009),0)+IF($W180>=CE$2,$AT180/($W180-2009),0)+IF($X180>=CE$2,$AU180/($X180-2009),0)+IF($Y180>=CE$2,$AV180/($Y180-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D180>=DK$2,$AA180/($D180-2009),0)+IF($E180>=DK$2,$AB180/($E180-2009),0)+IF($F180>=DK$2,$AC180/($F180-2009),0)+IF($G180>=DK$2,$AD180/($G180-2009),0)+IF($H180>=DK$2,$AE180/($H180-2009),0)+IF($I180>=DK$2,$AF180/($I180-2009),0)+IF($J180>=DK$2,$AG180/($J180-2009),0)+IF($K180>=DK$2,$AH180/($K180-2009),0)+IF($L180>=DK$2,$AI180/($L180-2009),0)+IF($M180>=DK$2,$AJ180/($M180-2009),0)+IF($N180>=DK$2,$AK180/($N180-2009),0)+IF($O180>=DK$2,$AL180/($O180-2009),0)+IF($P180>=DK$2,$AM180/($P180-2009),0)+IF($Q180>=DK$2,$AN180/($Q180-2009),0)+IF($R180>=DK$2,$AO180/($R180-2009),0)+IF($S180>=DK$2,$AP180/($S180-2009),0)+IF($T180>=DK$2,$AQ180/($T180-2009),0)+IF($U180>=DK$2,$AR180/($U180-2009),0)+IF($V180>=DK$2,$AS180/($V180-2009),0)+IF($W180>=DK$2,$AT180/($W180-2009),0)+IF($X180>=DK$2,$AU180/($X180-2009),0)+IF($Y180>=DK$2,$AV180/($Y180-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z680)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 89","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C182+Produktionsanlæg!D183","v":1945},{"$f":"E$3+$C182+Produktionsanlæg!E183","v":1955},{"$f":"F$3+$C182+Produktionsanlæg!F183","v":1965},{"$f":"G$3+$C182+Produktionsanlæg!G183","v":1975},{"$f":"H$3+$C182+Produktionsanlæg!H183","v":1985},{"$f":"I$3+$C182+Produktionsanlæg!I183","v":1995},{"$f":"J$3+$C182+Produktionsanlæg!J183","v":2005},{"$f":"K$3+$C182+Produktionsanlæg!K183","v":2015},{"$f":"L$3+$C182+Produktionsanlæg!L183","v":2022},{"$f":"M$3+$C182+Produktionsanlæg!M183","v":2027},{"$f":"N$3+$C182+Produktionsanlæg!N183","v":2032},{"$f":"O$3+$C182+Produktionsanlæg!O183","v":2037},{"$f":"P$3+$C182+Produktionsanlæg!P183","v":2040},{"$f":"Q$3+$C182+Produktionsanlæg!Q183","v":2041},{"$f":"R$3+$C182+Produktionsanlæg!R183","v":2042},{"$f":"S$3+$C182+Produktionsanlæg!S183","v":2043},{"$f":"T$3+$C182+Produktionsanlæg!T183","v":2044},{"$f":"U$3+$C182+Produktionsanlæg!U183","v":2045},{"$f":"V$3+$C182+Produktionsanlæg!V183","v":2046},{"$f":"W$3+$C182+Produktionsanlæg!W183","v":2047},{"$f":"X$3+$C182+Produktionsanlæg!X183","v":2048},{"$f":"Y$3+$C182+Produktionsanlæg!Y183","v":2049},{"$f":"SUM(Z183)","v":0},{"$f":"Produktionsanlæg!BU182","v":0},{"$f":"Produktionsanlæg!BV182","v":0},{"$f":"Produktionsanlæg!BW182","v":0},{"$f":"Produktionsanlæg!BX182","v":0},{"$f":"Produktionsanlæg!BY182","v":0},{"$f":"Produktionsanlæg!BZ182","v":0},{"$f":"Produktionsanlæg!CA182","v":0},{"$f":"Produktionsanlæg!CB182","v":0},{"$f":"Produktionsanlæg!CC182","v":0},{"$f":"Produktionsanlæg!CD182","v":0},{"$f":"Produktionsanlæg!CE182","v":0},{"$f":"Produktionsanlæg!CF182","v":0},{"$f":"Produktionsanlæg!CG182","v":0},{"$f":"Produktionsanlæg!CH182","v":0},{"$f":"Produktionsanlæg!CI182","v":0},{"$f":"Produktionsanlæg!CJ182","v":0},{"$f":"Produktionsanlæg!CK182","v":0},{"$f":"Produktionsanlæg!CL182","v":0},{"$f":"Produktionsanlæg!CM182","v":0},{"$f":"Produktionsanlæg!CN182","v":0},{"$f":"Produktionsanlæg!CO182","v":0},{"$f":"Produktionsanlæg!CP182","v":0},{"$f":"+SUM(AA182:AV182)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D182>=AY$2,$AA182/($D182-2009),0)+IF($E182>=AY$2,$AB182/($E182-2009),0)+IF($F182>=AY$2,$AC182/($F182-2009),0)+IF($G182>=AY$2,$AD182/($G182-2009),0)+IF($H182>=AY$2,$AE182/($H182-2009),0)+IF($I182>=AY$2,$AF182/($I182-2009),0)+IF($J182>=AY$2,$AG182/($J182-2009),0)+IF($K182>=AY$2,$AH182/($K182-2009),0)+IF($L182>=AY$2,$AI182/($L182-2009),0)+IF($M182>=AY$2,$AJ182/($M182-2009),0)+IF($N182>=AY$2,$AK182/($N182-2009),0)+IF($O182>=AY$2,$AL182/($O182-2009),0)+IF($P182>=AY$2,$AM182/($P182-2009),0)+IF($Q182>=AY$2,$AN182/($Q182-2009),0)+IF($R182>=AY$2,$AO182/($R182-2009),0)+IF($S182>=AY$2,$AP182/($S182-2009),0)+IF($T182>=AY$2,$AQ182/($T182-2009),0)+IF($U182>=AY$2,$AR182/($U182-2009),0)+IF($V182>=AY$2,$AS182/($V182-2009),0)+IF($W182>=AY$2,$AT182/($W182-2009),0)+IF($X182>=AY$2,$AU182/($X182-2009),0)+IF($Y182>=AY$2,$AV182/($Y182-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D182>=CE$2,$AA182/($D182-2009),0)+IF($E182>=CE$2,$AB182/($E182-2009),0)+IF($F182>=CE$2,$AC182/($F182-2009),0)+IF($G182>=CE$2,$AD182/($G182-2009),0)+IF($H182>=CE$2,$AE182/($H182-2009),0)+IF($I182>=CE$2,$AF182/($I182-2009),0)+IF($J182>=CE$2,$AG182/($J182-2009),0)+IF($K182>=CE$2,$AH182/($K182-2009),0)+IF($L182>=CE$2,$AI182/($L182-2009),0)+IF($M182>=CE$2,$AJ182/($M182-2009),0)+IF($N182>=CE$2,$AK182/($N182-2009),0)+IF($O182>=CE$2,$AL182/($O182-2009),0)+IF($P182>=CE$2,$AM182/($P182-2009),0)+IF($Q182>=CE$2,$AN182/($Q182-2009),0)+IF($R182>=CE$2,$AO182/($R182-2009),0)+IF($S182>=CE$2,$AP182/($S182-2009),0)+IF($T182>=CE$2,$AQ182/($T182-2009),0)+IF($U182>=CE$2,$AR182/($U182-2009),0)+IF($V182>=CE$2,$AS182/($V182-2009),0)+IF($W182>=CE$2,$AT182/($W182-2009),0)+IF($X182>=CE$2,$AU182/($X182-2009),0)+IF($Y182>=CE$2,$AV182/($Y182-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D182>=DK$2,$AA182/($D182-2009),0)+IF($E182>=DK$2,$AB182/($E182-2009),0)+IF($F182>=DK$2,$AC182/($F182-2009),0)+IF($G182>=DK$2,$AD182/($G182-2009),0)+IF($H182>=DK$2,$AE182/($H182-2009),0)+IF($I182>=DK$2,$AF182/($I182-2009),0)+IF($J182>=DK$2,$AG182/($J182-2009),0)+IF($K182>=DK$2,$AH182/($K182-2009),0)+IF($L182>=DK$2,$AI182/($L182-2009),0)+IF($M182>=DK$2,$AJ182/($M182-2009),0)+IF($N182>=DK$2,$AK182/($N182-2009),0)+IF($O182>=DK$2,$AL182/($O182-2009),0)+IF($P182>=DK$2,$AM182/($P182-2009),0)+IF($Q182>=DK$2,$AN182/($Q182-2009),0)+IF($R182>=DK$2,$AO182/($R182-2009),0)+IF($S182>=DK$2,$AP182/($S182-2009),0)+IF($T182>=DK$2,$AQ182/($T182-2009),0)+IF($U182>=DK$2,$AR182/($U182-2009),0)+IF($V182>=DK$2,$AS182/($V182-2009),0)+IF($W182>=DK$2,$AT182/($W182-2009),0)+IF($X182>=DK$2,$AU182/($X182-2009),0)+IF($Y182>=DK$2,$AV182/($Y182-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z682)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 90","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C184+Produktionsanlæg!D185","v":1945},{"$f":"E$3+$C184+Produktionsanlæg!E185","v":1955},{"$f":"F$3+$C184+Produktionsanlæg!F185","v":1965},{"$f":"G$3+$C184+Produktionsanlæg!G185","v":1975},{"$f":"H$3+$C184+Produktionsanlæg!H185","v":1985},{"$f":"I$3+$C184+Produktionsanlæg!I185","v":1995},{"$f":"J$3+$C184+Produktionsanlæg!J185","v":2005},{"$f":"K$3+$C184+Produktionsanlæg!K185","v":2015},{"$f":"L$3+$C184+Produktionsanlæg!L185","v":2022},{"$f":"M$3+$C184+Produktionsanlæg!M185","v":2027},{"$f":"N$3+$C184+Produktionsanlæg!N185","v":2032},{"$f":"O$3+$C184+Produktionsanlæg!O185","v":2037},{"$f":"P$3+$C184+Produktionsanlæg!P185","v":2040},{"$f":"Q$3+$C184+Produktionsanlæg!Q185","v":2041},{"$f":"R$3+$C184+Produktionsanlæg!R185","v":2042},{"$f":"S$3+$C184+Produktionsanlæg!S185","v":2043},{"$f":"T$3+$C184+Produktionsanlæg!T185","v":2044},{"$f":"U$3+$C184+Produktionsanlæg!U185","v":2045},{"$f":"V$3+$C184+Produktionsanlæg!V185","v":2046},{"$f":"W$3+$C184+Produktionsanlæg!W185","v":2047},{"$f":"X$3+$C184+Produktionsanlæg!X185","v":2048},{"$f":"Y$3+$C184+Produktionsanlæg!Y185","v":2049},{"$f":"SUM(Z185)","v":0},{"$f":"Produktionsanlæg!BU184","v":0},{"$f":"Produktionsanlæg!BV184","v":0},{"$f":"Produktionsanlæg!BW184","v":0},{"$f":"Produktionsanlæg!BX184","v":0},{"$f":"Produktionsanlæg!BY184","v":0},{"$f":"Produktionsanlæg!BZ184","v":0},{"$f":"Produktionsanlæg!CA184","v":0},{"$f":"Produktionsanlæg!CB184","v":0},{"$f":"Produktionsanlæg!CC184","v":0},{"$f":"Produktionsanlæg!CD184","v":0},{"$f":"Produktionsanlæg!CE184","v":0},{"$f":"Produktionsanlæg!CF184","v":0},{"$f":"Produktionsanlæg!CG184","v":0},{"$f":"Produktionsanlæg!CH184","v":0},{"$f":"Produktionsanlæg!CI184","v":0},{"$f":"Produktionsanlæg!CJ184","v":0},{"$f":"Produktionsanlæg!CK184","v":0},{"$f":"Produktionsanlæg!CL184","v":0},{"$f":"Produktionsanlæg!CM184","v":0},{"$f":"Produktionsanlæg!CN184","v":0},{"$f":"Produktionsanlæg!CO184","v":0},{"$f":"Produktionsanlæg!CP184","v":0},{"$f":"+SUM(AA184:AV184)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D184>=AY$2,$AA184/($D184-2009),0)+IF($E184>=AY$2,$AB184/($E184-2009),0)+IF($F184>=AY$2,$AC184/($F184-2009),0)+IF($G184>=AY$2,$AD184/($G184-2009),0)+IF($H184>=AY$2,$AE184/($H184-2009),0)+IF($I184>=AY$2,$AF184/($I184-2009),0)+IF($J184>=AY$2,$AG184/($J184-2009),0)+IF($K184>=AY$2,$AH184/($K184-2009),0)+IF($L184>=AY$2,$AI184/($L184-2009),0)+IF($M184>=AY$2,$AJ184/($M184-2009),0)+IF($N184>=AY$2,$AK184/($N184-2009),0)+IF($O184>=AY$2,$AL184/($O184-2009),0)+IF($P184>=AY$2,$AM184/($P184-2009),0)+IF($Q184>=AY$2,$AN184/($Q184-2009),0)+IF($R184>=AY$2,$AO184/($R184-2009),0)+IF($S184>=AY$2,$AP184/($S184-2009),0)+IF($T184>=AY$2,$AQ184/($T184-2009),0)+IF($U184>=AY$2,$AR184/($U184-2009),0)+IF($V184>=AY$2,$AS184/($V184-2009),0)+IF($W184>=AY$2,$AT184/($W184-2009),0)+IF($X184>=AY$2,$AU184/($X184-2009),0)+IF($Y184>=AY$2,$AV184/($Y184-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D184>=CE$2,$AA184/($D184-2009),0)+IF($E184>=CE$2,$AB184/($E184-2009),0)+IF($F184>=CE$2,$AC184/($F184-2009),0)+IF($G184>=CE$2,$AD184/($G184-2009),0)+IF($H184>=CE$2,$AE184/($H184-2009),0)+IF($I184>=CE$2,$AF184/($I184-2009),0)+IF($J184>=CE$2,$AG184/($J184-2009),0)+IF($K184>=CE$2,$AH184/($K184-2009),0)+IF($L184>=CE$2,$AI184/($L184-2009),0)+IF($M184>=CE$2,$AJ184/($M184-2009),0)+IF($N184>=CE$2,$AK184/($N184-2009),0)+IF($O184>=CE$2,$AL184/($O184-2009),0)+IF($P184>=CE$2,$AM184/($P184-2009),0)+IF($Q184>=CE$2,$AN184/($Q184-2009),0)+IF($R184>=CE$2,$AO184/($R184-2009),0)+IF($S184>=CE$2,$AP184/($S184-2009),0)+IF($T184>=CE$2,$AQ184/($T184-2009),0)+IF($U184>=CE$2,$AR184/($U184-2009),0)+IF($V184>=CE$2,$AS184/($V184-2009),0)+IF($W184>=CE$2,$AT184/($W184-2009),0)+IF($X184>=CE$2,$AU184/($X184-2009),0)+IF($Y184>=CE$2,$AV184/($Y184-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D184>=DK$2,$AA184/($D184-2009),0)+IF($E184>=DK$2,$AB184/($E184-2009),0)+IF($F184>=DK$2,$AC184/($F184-2009),0)+IF($G184>=DK$2,$AD184/($G184-2009),0)+IF($H184>=DK$2,$AE184/($H184-2009),0)+IF($I184>=DK$2,$AF184/($I184-2009),0)+IF($J184>=DK$2,$AG184/($J184-2009),0)+IF($K184>=DK$2,$AH184/($K184-2009),0)+IF($L184>=DK$2,$AI184/($L184-2009),0)+IF($M184>=DK$2,$AJ184/($M184-2009),0)+IF($N184>=DK$2,$AK184/($N184-2009),0)+IF($O184>=DK$2,$AL184/($O184-2009),0)+IF($P184>=DK$2,$AM184/($P184-2009),0)+IF($Q184>=DK$2,$AN184/($Q184-2009),0)+IF($R184>=DK$2,$AO184/($R184-2009),0)+IF($S184>=DK$2,$AP184/($S184-2009),0)+IF($T184>=DK$2,$AQ184/($T184-2009),0)+IF($U184>=DK$2,$AR184/($U184-2009),0)+IF($V184>=DK$2,$AS184/($V184-2009),0)+IF($W184>=DK$2,$AT184/($W184-2009),0)+IF($X184>=DK$2,$AU184/($X184-2009),0)+IF($Y184>=DK$2,$AV184/($Y184-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z684)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 91","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C186+Produktionsanlæg!D187","v":1945},{"$f":"E$3+$C186+Produktionsanlæg!E187","v":1955},{"$f":"F$3+$C186+Produktionsanlæg!F187","v":1965},{"$f":"G$3+$C186+Produktionsanlæg!G187","v":1975},{"$f":"H$3+$C186+Produktionsanlæg!H187","v":1985},{"$f":"I$3+$C186+Produktionsanlæg!I187","v":1995},{"$f":"J$3+$C186+Produktionsanlæg!J187","v":2005},{"$f":"K$3+$C186+Produktionsanlæg!K187","v":2015},{"$f":"L$3+$C186+Produktionsanlæg!L187","v":2022},{"$f":"M$3+$C186+Produktionsanlæg!M187","v":2027},{"$f":"N$3+$C186+Produktionsanlæg!N187","v":2032},{"$f":"O$3+$C186+Produktionsanlæg!O187","v":2037},{"$f":"P$3+$C186+Produktionsanlæg!P187","v":2040},{"$f":"Q$3+$C186+Produktionsanlæg!Q187","v":2041},{"$f":"R$3+$C186+Produktionsanlæg!R187","v":2042},{"$f":"S$3+$C186+Produktionsanlæg!S187","v":2043},{"$f":"T$3+$C186+Produktionsanlæg!T187","v":2044},{"$f":"U$3+$C186+Produktionsanlæg!U187","v":2045},{"$f":"V$3+$C186+Produktionsanlæg!V187","v":2046},{"$f":"W$3+$C186+Produktionsanlæg!W187","v":2047},{"$f":"X$3+$C186+Produktionsanlæg!X187","v":2048},{"$f":"Y$3+$C186+Produktionsanlæg!Y187","v":2049},{"$f":"SUM(Z187)","v":0},{"$f":"Produktionsanlæg!BU186","v":0},{"$f":"Produktionsanlæg!BV186","v":0},{"$f":"Produktionsanlæg!BW186","v":0},{"$f":"Produktionsanlæg!BX186","v":0},{"$f":"Produktionsanlæg!BY186","v":0},{"$f":"Produktionsanlæg!BZ186","v":0},{"$f":"Produktionsanlæg!CA186","v":0},{"$f":"Produktionsanlæg!CB186","v":0},{"$f":"Produktionsanlæg!CC186","v":0},{"$f":"Produktionsanlæg!CD186","v":0},{"$f":"Produktionsanlæg!CE186","v":0},{"$f":"Produktionsanlæg!CF186","v":0},{"$f":"Produktionsanlæg!CG186","v":0},{"$f":"Produktionsanlæg!CH186","v":0},{"$f":"Produktionsanlæg!CI186","v":0},{"$f":"Produktionsanlæg!CJ186","v":0},{"$f":"Produktionsanlæg!CK186","v":0},{"$f":"Produktionsanlæg!CL186","v":0},{"$f":"Produktionsanlæg!CM186","v":0},{"$f":"Produktionsanlæg!CN186","v":0},{"$f":"Produktionsanlæg!CO186","v":0},{"$f":"Produktionsanlæg!CP186","v":0},{"$f":"+SUM(AA186:AV186)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D186>=AY$2,$AA186/($D186-2009),0)+IF($E186>=AY$2,$AB186/($E186-2009),0)+IF($F186>=AY$2,$AC186/($F186-2009),0)+IF($G186>=AY$2,$AD186/($G186-2009),0)+IF($H186>=AY$2,$AE186/($H186-2009),0)+IF($I186>=AY$2,$AF186/($I186-2009),0)+IF($J186>=AY$2,$AG186/($J186-2009),0)+IF($K186>=AY$2,$AH186/($K186-2009),0)+IF($L186>=AY$2,$AI186/($L186-2009),0)+IF($M186>=AY$2,$AJ186/($M186-2009),0)+IF($N186>=AY$2,$AK186/($N186-2009),0)+IF($O186>=AY$2,$AL186/($O186-2009),0)+IF($P186>=AY$2,$AM186/($P186-2009),0)+IF($Q186>=AY$2,$AN186/($Q186-2009),0)+IF($R186>=AY$2,$AO186/($R186-2009),0)+IF($S186>=AY$2,$AP186/($S186-2009),0)+IF($T186>=AY$2,$AQ186/($T186-2009),0)+IF($U186>=AY$2,$AR186/($U186-2009),0)+IF($V186>=AY$2,$AS186/($V186-2009),0)+IF($W186>=AY$2,$AT186/($W186-2009),0)+IF($X186>=AY$2,$AU186/($X186-2009),0)+IF($Y186>=AY$2,$AV186/($Y186-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D186>=CE$2,$AA186/($D186-2009),0)+IF($E186>=CE$2,$AB186/($E186-2009),0)+IF($F186>=CE$2,$AC186/($F186-2009),0)+IF($G186>=CE$2,$AD186/($G186-2009),0)+IF($H186>=CE$2,$AE186/($H186-2009),0)+IF($I186>=CE$2,$AF186/($I186-2009),0)+IF($J186>=CE$2,$AG186/($J186-2009),0)+IF($K186>=CE$2,$AH186/($K186-2009),0)+IF($L186>=CE$2,$AI186/($L186-2009),0)+IF($M186>=CE$2,$AJ186/($M186-2009),0)+IF($N186>=CE$2,$AK186/($N186-2009),0)+IF($O186>=CE$2,$AL186/($O186-2009),0)+IF($P186>=CE$2,$AM186/($P186-2009),0)+IF($Q186>=CE$2,$AN186/($Q186-2009),0)+IF($R186>=CE$2,$AO186/($R186-2009),0)+IF($S186>=CE$2,$AP186/($S186-2009),0)+IF($T186>=CE$2,$AQ186/($T186-2009),0)+IF($U186>=CE$2,$AR186/($U186-2009),0)+IF($V186>=CE$2,$AS186/($V186-2009),0)+IF($W186>=CE$2,$AT186/($W186-2009),0)+IF($X186>=CE$2,$AU186/($X186-2009),0)+IF($Y186>=CE$2,$AV186/($Y186-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D186>=DK$2,$AA186/($D186-2009),0)+IF($E186>=DK$2,$AB186/($E186-2009),0)+IF($F186>=DK$2,$AC186/($F186-2009),0)+IF($G186>=DK$2,$AD186/($G186-2009),0)+IF($H186>=DK$2,$AE186/($H186-2009),0)+IF($I186>=DK$2,$AF186/($I186-2009),0)+IF($J186>=DK$2,$AG186/($J186-2009),0)+IF($K186>=DK$2,$AH186/($K186-2009),0)+IF($L186>=DK$2,$AI186/($L186-2009),0)+IF($M186>=DK$2,$AJ186/($M186-2009),0)+IF($N186>=DK$2,$AK186/($N186-2009),0)+IF($O186>=DK$2,$AL186/($O186-2009),0)+IF($P186>=DK$2,$AM186/($P186-2009),0)+IF($Q186>=DK$2,$AN186/($Q186-2009),0)+IF($R186>=DK$2,$AO186/($R186-2009),0)+IF($S186>=DK$2,$AP186/($S186-2009),0)+IF($T186>=DK$2,$AQ186/($T186-2009),0)+IF($U186>=DK$2,$AR186/($U186-2009),0)+IF($V186>=DK$2,$AS186/($V186-2009),0)+IF($W186>=DK$2,$AT186/($W186-2009),0)+IF($X186>=DK$2,$AU186/($X186-2009),0)+IF($Y186>=DK$2,$AV186/($Y186-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z686)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 92","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C188+Produktionsanlæg!D189","v":1945},{"$f":"E$3+$C188+Produktionsanlæg!E189","v":1955},{"$f":"F$3+$C188+Produktionsanlæg!F189","v":1965},{"$f":"G$3+$C188+Produktionsanlæg!G189","v":1975},{"$f":"H$3+$C188+Produktionsanlæg!H189","v":1985},{"$f":"I$3+$C188+Produktionsanlæg!I189","v":1995},{"$f":"J$3+$C188+Produktionsanlæg!J189","v":2005},{"$f":"K$3+$C188+Produktionsanlæg!K189","v":2015},{"$f":"L$3+$C188+Produktionsanlæg!L189","v":2022},{"$f":"M$3+$C188+Produktionsanlæg!M189","v":2027},{"$f":"N$3+$C188+Produktionsanlæg!N189","v":2032},{"$f":"O$3+$C188+Produktionsanlæg!O189","v":2037},{"$f":"P$3+$C188+Produktionsanlæg!P189","v":2040},{"$f":"Q$3+$C188+Produktionsanlæg!Q189","v":2041},{"$f":"R$3+$C188+Produktionsanlæg!R189","v":2042},{"$f":"S$3+$C188+Produktionsanlæg!S189","v":2043},{"$f":"T$3+$C188+Produktionsanlæg!T189","v":2044},{"$f":"U$3+$C188+Produktionsanlæg!U189","v":2045},{"$f":"V$3+$C188+Produktionsanlæg!V189","v":2046},{"$f":"W$3+$C188+Produktionsanlæg!W189","v":2047},{"$f":"X$3+$C188+Produktionsanlæg!X189","v":2048},{"$f":"Y$3+$C188+Produktionsanlæg!Y189","v":2049},{"$f":"SUM(Z189)","v":0},{"$f":"Produktionsanlæg!BU188","v":0},{"$f":"Produktionsanlæg!BV188","v":0},{"$f":"Produktionsanlæg!BW188","v":0},{"$f":"Produktionsanlæg!BX188","v":0},{"$f":"Produktionsanlæg!BY188","v":0},{"$f":"Produktionsanlæg!BZ188","v":0},{"$f":"Produktionsanlæg!CA188","v":0},{"$f":"Produktionsanlæg!CB188","v":0},{"$f":"Produktionsanlæg!CC188","v":0},{"$f":"Produktionsanlæg!CD188","v":0},{"$f":"Produktionsanlæg!CE188","v":0},{"$f":"Produktionsanlæg!CF188","v":0},{"$f":"Produktionsanlæg!CG188","v":0},{"$f":"Produktionsanlæg!CH188","v":0},{"$f":"Produktionsanlæg!CI188","v":0},{"$f":"Produktionsanlæg!CJ188","v":0},{"$f":"Produktionsanlæg!CK188","v":0},{"$f":"Produktionsanlæg!CL188","v":0},{"$f":"Produktionsanlæg!CM188","v":0},{"$f":"Produktionsanlæg!CN188","v":0},{"$f":"Produktionsanlæg!CO188","v":0},{"$f":"Produktionsanlæg!CP188","v":0},{"$f":"+SUM(AA188:AV188)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D188>=AY$2,$AA188/($D188-2009),0)+IF($E188>=AY$2,$AB188/($E188-2009),0)+IF($F188>=AY$2,$AC188/($F188-2009),0)+IF($G188>=AY$2,$AD188/($G188-2009),0)+IF($H188>=AY$2,$AE188/($H188-2009),0)+IF($I188>=AY$2,$AF188/($I188-2009),0)+IF($J188>=AY$2,$AG188/($J188-2009),0)+IF($K188>=AY$2,$AH188/($K188-2009),0)+IF($L188>=AY$2,$AI188/($L188-2009),0)+IF($M188>=AY$2,$AJ188/($M188-2009),0)+IF($N188>=AY$2,$AK188/($N188-2009),0)+IF($O188>=AY$2,$AL188/($O188-2009),0)+IF($P188>=AY$2,$AM188/($P188-2009),0)+IF($Q188>=AY$2,$AN188/($Q188-2009),0)+IF($R188>=AY$2,$AO188/($R188-2009),0)+IF($S188>=AY$2,$AP188/($S188-2009),0)+IF($T188>=AY$2,$AQ188/($T188-2009),0)+IF($U188>=AY$2,$AR188/($U188-2009),0)+IF($V188>=AY$2,$AS188/($V188-2009),0)+IF($W188>=AY$2,$AT188/($W188-2009),0)+IF($X188>=AY$2,$AU188/($X188-2009),0)+IF($Y188>=AY$2,$AV188/($Y188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D188>=CE$2,$AA188/($D188-2009),0)+IF($E188>=CE$2,$AB188/($E188-2009),0)+IF($F188>=CE$2,$AC188/($F188-2009),0)+IF($G188>=CE$2,$AD188/($G188-2009),0)+IF($H188>=CE$2,$AE188/($H188-2009),0)+IF($I188>=CE$2,$AF188/($I188-2009),0)+IF($J188>=CE$2,$AG188/($J188-2009),0)+IF($K188>=CE$2,$AH188/($K188-2009),0)+IF($L188>=CE$2,$AI188/($L188-2009),0)+IF($M188>=CE$2,$AJ188/($M188-2009),0)+IF($N188>=CE$2,$AK188/($N188-2009),0)+IF($O188>=CE$2,$AL188/($O188-2009),0)+IF($P188>=CE$2,$AM188/($P188-2009),0)+IF($Q188>=CE$2,$AN188/($Q188-2009),0)+IF($R188>=CE$2,$AO188/($R188-2009),0)+IF($S188>=CE$2,$AP188/($S188-2009),0)+IF($T188>=CE$2,$AQ188/($T188-2009),0)+IF($U188>=CE$2,$AR188/($U188-2009),0)+IF($V188>=CE$2,$AS188/($V188-2009),0)+IF($W188>=CE$2,$AT188/($W188-2009),0)+IF($X188>=CE$2,$AU188/($X188-2009),0)+IF($Y188>=CE$2,$AV188/($Y188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D188>=DK$2,$AA188/($D188-2009),0)+IF($E188>=DK$2,$AB188/($E188-2009),0)+IF($F188>=DK$2,$AC188/($F188-2009),0)+IF($G188>=DK$2,$AD188/($G188-2009),0)+IF($H188>=DK$2,$AE188/($H188-2009),0)+IF($I188>=DK$2,$AF188/($I188-2009),0)+IF($J188>=DK$2,$AG188/($J188-2009),0)+IF($K188>=DK$2,$AH188/($K188-2009),0)+IF($L188>=DK$2,$AI188/($L188-2009),0)+IF($M188>=DK$2,$AJ188/($M188-2009),0)+IF($N188>=DK$2,$AK188/($N188-2009),0)+IF($O188>=DK$2,$AL188/($O188-2009),0)+IF($P188>=DK$2,$AM188/($P188-2009),0)+IF($Q188>=DK$2,$AN188/($Q188-2009),0)+IF($R188>=DK$2,$AO188/($R188-2009),0)+IF($S188>=DK$2,$AP188/($S188-2009),0)+IF($T188>=DK$2,$AQ188/($T188-2009),0)+IF($U188>=DK$2,$AR188/($U188-2009),0)+IF($V188>=DK$2,$AS188/($V188-2009),0)+IF($W188>=DK$2,$AT188/($W188-2009),0)+IF($X188>=DK$2,$AU188/($X188-2009),0)+IF($Y188>=DK$2,$AV188/($Y188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z688)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 93","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C190+Produktionsanlæg!D191","v":1945},{"$f":"E$3+$C190+Produktionsanlæg!E191","v":1955},{"$f":"F$3+$C190+Produktionsanlæg!F191","v":1965},{"$f":"G$3+$C190+Produktionsanlæg!G191","v":1975},{"$f":"H$3+$C190+Produktionsanlæg!H191","v":1985},{"$f":"I$3+$C190+Produktionsanlæg!I191","v":1995},{"$f":"J$3+$C190+Produktionsanlæg!J191","v":2005},{"$f":"K$3+$C190+Produktionsanlæg!K191","v":2015},{"$f":"L$3+$C190+Produktionsanlæg!L191","v":2022},{"$f":"M$3+$C190+Produktionsanlæg!M191","v":2027},{"$f":"N$3+$C190+Produktionsanlæg!N191","v":2032},{"$f":"O$3+$C190+Produktionsanlæg!O191","v":2037},{"$f":"P$3+$C190+Produktionsanlæg!P191","v":2040},{"$f":"Q$3+$C190+Produktionsanlæg!Q191","v":2041},{"$f":"R$3+$C190+Produktionsanlæg!R191","v":2042},{"$f":"S$3+$C190+Produktionsanlæg!S191","v":2043},{"$f":"T$3+$C190+Produktionsanlæg!T191","v":2044},{"$f":"U$3+$C190+Produktionsanlæg!U191","v":2045},{"$f":"V$3+$C190+Produktionsanlæg!V191","v":2046},{"$f":"W$3+$C190+Produktionsanlæg!W191","v":2047},{"$f":"X$3+$C190+Produktionsanlæg!X191","v":2048},{"$f":"Y$3+$C190+Produktionsanlæg!Y191","v":2049},{"$f":"SUM(Z191)","v":0},{"$f":"Produktionsanlæg!BU190","v":0},{"$f":"Produktionsanlæg!BV190","v":0},{"$f":"Produktionsanlæg!BW190","v":0},{"$f":"Produktionsanlæg!BX190","v":0},{"$f":"Produktionsanlæg!BY190","v":0},{"$f":"Produktionsanlæg!BZ190","v":0},{"$f":"Produktionsanlæg!CA190","v":0},{"$f":"Produktionsanlæg!CB190","v":0},{"$f":"Produktionsanlæg!CC190","v":0},{"$f":"Produktionsanlæg!CD190","v":0},{"$f":"Produktionsanlæg!CE190","v":0},{"$f":"Produktionsanlæg!CF190","v":0},{"$f":"Produktionsanlæg!CG190","v":0},{"$f":"Produktionsanlæg!CH190","v":0},{"$f":"Produktionsanlæg!CI190","v":0},{"$f":"Produktionsanlæg!CJ190","v":0},{"$f":"Produktionsanlæg!CK190","v":0},{"$f":"Produktionsanlæg!CL190","v":0},{"$f":"Produktionsanlæg!CM190","v":0},{"$f":"Produktionsanlæg!CN190","v":0},{"$f":"Produktionsanlæg!CO190","v":0},{"$f":"Produktionsanlæg!CP190","v":0},{"$f":"+SUM(AA190:AV190)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D190>=AY$2,$AA190/($D190-2009),0)+IF($E190>=AY$2,$AB190/($E190-2009),0)+IF($F190>=AY$2,$AC190/($F190-2009),0)+IF($G190>=AY$2,$AD190/($G190-2009),0)+IF($H190>=AY$2,$AE190/($H190-2009),0)+IF($I190>=AY$2,$AF190/($I190-2009),0)+IF($J190>=AY$2,$AG190/($J190-2009),0)+IF($K190>=AY$2,$AH190/($K190-2009),0)+IF($L190>=AY$2,$AI190/($L190-2009),0)+IF($M190>=AY$2,$AJ190/($M190-2009),0)+IF($N190>=AY$2,$AK190/($N190-2009),0)+IF($O190>=AY$2,$AL190/($O190-2009),0)+IF($P190>=AY$2,$AM190/($P190-2009),0)+IF($Q190>=AY$2,$AN190/($Q190-2009),0)+IF($R190>=AY$2,$AO190/($R190-2009),0)+IF($S190>=AY$2,$AP190/($S190-2009),0)+IF($T190>=AY$2,$AQ190/($T190-2009),0)+IF($U190>=AY$2,$AR190/($U190-2009),0)+IF($V190>=AY$2,$AS190/($V190-2009),0)+IF($W190>=AY$2,$AT190/($W190-2009),0)+IF($X190>=AY$2,$AU190/($X190-2009),0)+IF($Y190>=AY$2,$AV190/($Y190-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D190>=CE$2,$AA190/($D190-2009),0)+IF($E190>=CE$2,$AB190/($E190-2009),0)+IF($F190>=CE$2,$AC190/($F190-2009),0)+IF($G190>=CE$2,$AD190/($G190-2009),0)+IF($H190>=CE$2,$AE190/($H190-2009),0)+IF($I190>=CE$2,$AF190/($I190-2009),0)+IF($J190>=CE$2,$AG190/($J190-2009),0)+IF($K190>=CE$2,$AH190/($K190-2009),0)+IF($L190>=CE$2,$AI190/($L190-2009),0)+IF($M190>=CE$2,$AJ190/($M190-2009),0)+IF($N190>=CE$2,$AK190/($N190-2009),0)+IF($O190>=CE$2,$AL190/($O190-2009),0)+IF($P190>=CE$2,$AM190/($P190-2009),0)+IF($Q190>=CE$2,$AN190/($Q190-2009),0)+IF($R190>=CE$2,$AO190/($R190-2009),0)+IF($S190>=CE$2,$AP190/($S190-2009),0)+IF($T190>=CE$2,$AQ190/($T190-2009),0)+IF($U190>=CE$2,$AR190/($U190-2009),0)+IF($V190>=CE$2,$AS190/($V190-2009),0)+IF($W190>=CE$2,$AT190/($W190-2009),0)+IF($X190>=CE$2,$AU190/($X190-2009),0)+IF($Y190>=CE$2,$AV190/($Y190-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D190>=DK$2,$AA190/($D190-2009),0)+IF($E190>=DK$2,$AB190/($E190-2009),0)+IF($F190>=DK$2,$AC190/($F190-2009),0)+IF($G190>=DK$2,$AD190/($G190-2009),0)+IF($H190>=DK$2,$AE190/($H190-2009),0)+IF($I190>=DK$2,$AF190/($I190-2009),0)+IF($J190>=DK$2,$AG190/($J190-2009),0)+IF($K190>=DK$2,$AH190/($K190-2009),0)+IF($L190>=DK$2,$AI190/($L190-2009),0)+IF($M190>=DK$2,$AJ190/($M190-2009),0)+IF($N190>=DK$2,$AK190/($N190-2009),0)+IF($O190>=DK$2,$AL190/($O190-2009),0)+IF($P190>=DK$2,$AM190/($P190-2009),0)+IF($Q190>=DK$2,$AN190/($Q190-2009),0)+IF($R190>=DK$2,$AO190/($R190-2009),0)+IF($S190>=DK$2,$AP190/($S190-2009),0)+IF($T190>=DK$2,$AQ190/($T190-2009),0)+IF($U190>=DK$2,$AR190/($U190-2009),0)+IF($V190>=DK$2,$AS190/($V190-2009),0)+IF($W190>=DK$2,$AT190/($W190-2009),0)+IF($X190>=DK$2,$AU190/($X190-2009),0)+IF($Y190>=DK$2,$AV190/($Y190-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z690)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 94","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C192+Produktionsanlæg!D193","v":1945},{"$f":"E$3+$C192+Produktionsanlæg!E193","v":1955},{"$f":"F$3+$C192+Produktionsanlæg!F193","v":1965},{"$f":"G$3+$C192+Produktionsanlæg!G193","v":1975},{"$f":"H$3+$C192+Produktionsanlæg!H193","v":1985},{"$f":"I$3+$C192+Produktionsanlæg!I193","v":1995},{"$f":"J$3+$C192+Produktionsanlæg!J193","v":2005},{"$f":"K$3+$C192+Produktionsanlæg!K193","v":2015},{"$f":"L$3+$C192+Produktionsanlæg!L193","v":2022},{"$f":"M$3+$C192+Produktionsanlæg!M193","v":2027},{"$f":"N$3+$C192+Produktionsanlæg!N193","v":2032},{"$f":"O$3+$C192+Produktionsanlæg!O193","v":2037},{"$f":"P$3+$C192+Produktionsanlæg!P193","v":2040},{"$f":"Q$3+$C192+Produktionsanlæg!Q193","v":2041},{"$f":"R$3+$C192+Produktionsanlæg!R193","v":2042},{"$f":"S$3+$C192+Produktionsanlæg!S193","v":2043},{"$f":"T$3+$C192+Produktionsanlæg!T193","v":2044},{"$f":"U$3+$C192+Produktionsanlæg!U193","v":2045},{"$f":"V$3+$C192+Produktionsanlæg!V193","v":2046},{"$f":"W$3+$C192+Produktionsanlæg!W193","v":2047},{"$f":"X$3+$C192+Produktionsanlæg!X193","v":2048},{"$f":"Y$3+$C192+Produktionsanlæg!Y193","v":2049},{"$f":"SUM(Z193)","v":0},{"$f":"Produktionsanlæg!BU192","v":0},{"$f":"Produktionsanlæg!BV192","v":0},{"$f":"Produktionsanlæg!BW192","v":0},{"$f":"Produktionsanlæg!BX192","v":0},{"$f":"Produktionsanlæg!BY192","v":0},{"$f":"Produktionsanlæg!BZ192","v":0},{"$f":"Produktionsanlæg!CA192","v":0},{"$f":"Produktionsanlæg!CB192","v":0},{"$f":"Produktionsanlæg!CC192","v":0},{"$f":"Produktionsanlæg!CD192","v":0},{"$f":"Produktionsanlæg!CE192","v":0},{"$f":"Produktionsanlæg!CF192","v":0},{"$f":"Produktionsanlæg!CG192","v":0},{"$f":"Produktionsanlæg!CH192","v":0},{"$f":"Produktionsanlæg!CI192","v":0},{"$f":"Produktionsanlæg!CJ192","v":0},{"$f":"Produktionsanlæg!CK192","v":0},{"$f":"Produktionsanlæg!CL192","v":0},{"$f":"Produktionsanlæg!CM192","v":0},{"$f":"Produktionsanlæg!CN192","v":0},{"$f":"Produktionsanlæg!CO192","v":0},{"$f":"Produktionsanlæg!CP192","v":0},{"$f":"+SUM(AA192:AV192)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D192>=AY$2,$AA192/($D192-2009),0)+IF($E192>=AY$2,$AB192/($E192-2009),0)+IF($F192>=AY$2,$AC192/($F192-2009),0)+IF($G192>=AY$2,$AD192/($G192-2009),0)+IF($H192>=AY$2,$AE192/($H192-2009),0)+IF($I192>=AY$2,$AF192/($I192-2009),0)+IF($J192>=AY$2,$AG192/($J192-2009),0)+IF($K192>=AY$2,$AH192/($K192-2009),0)+IF($L192>=AY$2,$AI192/($L192-2009),0)+IF($M192>=AY$2,$AJ192/($M192-2009),0)+IF($N192>=AY$2,$AK192/($N192-2009),0)+IF($O192>=AY$2,$AL192/($O192-2009),0)+IF($P192>=AY$2,$AM192/($P192-2009),0)+IF($Q192>=AY$2,$AN192/($Q192-2009),0)+IF($R192>=AY$2,$AO192/($R192-2009),0)+IF($S192>=AY$2,$AP192/($S192-2009),0)+IF($T192>=AY$2,$AQ192/($T192-2009),0)+IF($U192>=AY$2,$AR192/($U192-2009),0)+IF($V192>=AY$2,$AS192/($V192-2009),0)+IF($W192>=AY$2,$AT192/($W192-2009),0)+IF($X192>=AY$2,$AU192/($X192-2009),0)+IF($Y192>=AY$2,$AV192/($Y192-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D192>=CE$2,$AA192/($D192-2009),0)+IF($E192>=CE$2,$AB192/($E192-2009),0)+IF($F192>=CE$2,$AC192/($F192-2009),0)+IF($G192>=CE$2,$AD192/($G192-2009),0)+IF($H192>=CE$2,$AE192/($H192-2009),0)+IF($I192>=CE$2,$AF192/($I192-2009),0)+IF($J192>=CE$2,$AG192/($J192-2009),0)+IF($K192>=CE$2,$AH192/($K192-2009),0)+IF($L192>=CE$2,$AI192/($L192-2009),0)+IF($M192>=CE$2,$AJ192/($M192-2009),0)+IF($N192>=CE$2,$AK192/($N192-2009),0)+IF($O192>=CE$2,$AL192/($O192-2009),0)+IF($P192>=CE$2,$AM192/($P192-2009),0)+IF($Q192>=CE$2,$AN192/($Q192-2009),0)+IF($R192>=CE$2,$AO192/($R192-2009),0)+IF($S192>=CE$2,$AP192/($S192-2009),0)+IF($T192>=CE$2,$AQ192/($T192-2009),0)+IF($U192>=CE$2,$AR192/($U192-2009),0)+IF($V192>=CE$2,$AS192/($V192-2009),0)+IF($W192>=CE$2,$AT192/($W192-2009),0)+IF($X192>=CE$2,$AU192/($X192-2009),0)+IF($Y192>=CE$2,$AV192/($Y192-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D192>=DK$2,$AA192/($D192-2009),0)+IF($E192>=DK$2,$AB192/($E192-2009),0)+IF($F192>=DK$2,$AC192/($F192-2009),0)+IF($G192>=DK$2,$AD192/($G192-2009),0)+IF($H192>=DK$2,$AE192/($H192-2009),0)+IF($I192>=DK$2,$AF192/($I192-2009),0)+IF($J192>=DK$2,$AG192/($J192-2009),0)+IF($K192>=DK$2,$AH192/($K192-2009),0)+IF($L192>=DK$2,$AI192/($L192-2009),0)+IF($M192>=DK$2,$AJ192/($M192-2009),0)+IF($N192>=DK$2,$AK192/($N192-2009),0)+IF($O192>=DK$2,$AL192/($O192-2009),0)+IF($P192>=DK$2,$AM192/($P192-2009),0)+IF($Q192>=DK$2,$AN192/($Q192-2009),0)+IF($R192>=DK$2,$AO192/($R192-2009),0)+IF($S192>=DK$2,$AP192/($S192-2009),0)+IF($T192>=DK$2,$AQ192/($T192-2009),0)+IF($U192>=DK$2,$AR192/($U192-2009),0)+IF($V192>=DK$2,$AS192/($V192-2009),0)+IF($W192>=DK$2,$AT192/($W192-2009),0)+IF($X192>=DK$2,$AU192/($X192-2009),0)+IF($Y192>=DK$2,$AV192/($Y192-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z692)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 95","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C194+Produktionsanlæg!D195","v":1945},{"$f":"E$3+$C194+Produktionsanlæg!E195","v":1955},{"$f":"F$3+$C194+Produktionsanlæg!F195","v":1965},{"$f":"G$3+$C194+Produktionsanlæg!G195","v":1975},{"$f":"H$3+$C194+Produktionsanlæg!H195","v":1985},{"$f":"I$3+$C194+Produktionsanlæg!I195","v":1995},{"$f":"J$3+$C194+Produktionsanlæg!J195","v":2005},{"$f":"K$3+$C194+Produktionsanlæg!K195","v":2015},{"$f":"L$3+$C194+Produktionsanlæg!L195","v":2022},{"$f":"M$3+$C194+Produktionsanlæg!M195","v":2027},{"$f":"N$3+$C194+Produktionsanlæg!N195","v":2032},{"$f":"O$3+$C194+Produktionsanlæg!O195","v":2037},{"$f":"P$3+$C194+Produktionsanlæg!P195","v":2040},{"$f":"Q$3+$C194+Produktionsanlæg!Q195","v":2041},{"$f":"R$3+$C194+Produktionsanlæg!R195","v":2042},{"$f":"S$3+$C194+Produktionsanlæg!S195","v":2043},{"$f":"T$3+$C194+Produktionsanlæg!T195","v":2044},{"$f":"U$3+$C194+Produktionsanlæg!U195","v":2045},{"$f":"V$3+$C194+Produktionsanlæg!V195","v":2046},{"$f":"W$3+$C194+Produktionsanlæg!W195","v":2047},{"$f":"X$3+$C194+Produktionsanlæg!X195","v":2048},{"$f":"Y$3+$C194+Produktionsanlæg!Y195","v":2049},{"$f":"SUM(Z195)","v":0},{"$f":"Produktionsanlæg!BU194","v":0},{"$f":"Produktionsanlæg!BV194","v":0},{"$f":"Produktionsanlæg!BW194","v":0},{"$f":"Produktionsanlæg!BX194","v":0},{"$f":"Produktionsanlæg!BY194","v":0},{"$f":"Produktionsanlæg!BZ194","v":0},{"$f":"Produktionsanlæg!CA194","v":0},{"$f":"Produktionsanlæg!CB194","v":0},{"$f":"Produktionsanlæg!CC194","v":0},{"$f":"Produktionsanlæg!CD194","v":0},{"$f":"Produktionsanlæg!CE194","v":0},{"$f":"Produktionsanlæg!CF194","v":0},{"$f":"Produktionsanlæg!CG194","v":0},{"$f":"Produktionsanlæg!CH194","v":0},{"$f":"Produktionsanlæg!CI194","v":0},{"$f":"Produktionsanlæg!CJ194","v":0},{"$f":"Produktionsanlæg!CK194","v":0},{"$f":"Produktionsanlæg!CL194","v":0},{"$f":"Produktionsanlæg!CM194","v":0},{"$f":"Produktionsanlæg!CN194","v":0},{"$f":"Produktionsanlæg!CO194","v":0},{"$f":"Produktionsanlæg!CP194","v":0},{"$f":"+SUM(AA194:AV194)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D194>=AY$2,$AA194/($D194-2009),0)+IF($E194>=AY$2,$AB194/($E194-2009),0)+IF($F194>=AY$2,$AC194/($F194-2009),0)+IF($G194>=AY$2,$AD194/($G194-2009),0)+IF($H194>=AY$2,$AE194/($H194-2009),0)+IF($I194>=AY$2,$AF194/($I194-2009),0)+IF($J194>=AY$2,$AG194/($J194-2009),0)+IF($K194>=AY$2,$AH194/($K194-2009),0)+IF($L194>=AY$2,$AI194/($L194-2009),0)+IF($M194>=AY$2,$AJ194/($M194-2009),0)+IF($N194>=AY$2,$AK194/($N194-2009),0)+IF($O194>=AY$2,$AL194/($O194-2009),0)+IF($P194>=AY$2,$AM194/($P194-2009),0)+IF($Q194>=AY$2,$AN194/($Q194-2009),0)+IF($R194>=AY$2,$AO194/($R194-2009),0)+IF($S194>=AY$2,$AP194/($S194-2009),0)+IF($T194>=AY$2,$AQ194/($T194-2009),0)+IF($U194>=AY$2,$AR194/($U194-2009),0)+IF($V194>=AY$2,$AS194/($V194-2009),0)+IF($W194>=AY$2,$AT194/($W194-2009),0)+IF($X194>=AY$2,$AU194/($X194-2009),0)+IF($Y194>=AY$2,$AV194/($Y194-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D194>=CE$2,$AA194/($D194-2009),0)+IF($E194>=CE$2,$AB194/($E194-2009),0)+IF($F194>=CE$2,$AC194/($F194-2009),0)+IF($G194>=CE$2,$AD194/($G194-2009),0)+IF($H194>=CE$2,$AE194/($H194-2009),0)+IF($I194>=CE$2,$AF194/($I194-2009),0)+IF($J194>=CE$2,$AG194/($J194-2009),0)+IF($K194>=CE$2,$AH194/($K194-2009),0)+IF($L194>=CE$2,$AI194/($L194-2009),0)+IF($M194>=CE$2,$AJ194/($M194-2009),0)+IF($N194>=CE$2,$AK194/($N194-2009),0)+IF($O194>=CE$2,$AL194/($O194-2009),0)+IF($P194>=CE$2,$AM194/($P194-2009),0)+IF($Q194>=CE$2,$AN194/($Q194-2009),0)+IF($R194>=CE$2,$AO194/($R194-2009),0)+IF($S194>=CE$2,$AP194/($S194-2009),0)+IF($T194>=CE$2,$AQ194/($T194-2009),0)+IF($U194>=CE$2,$AR194/($U194-2009),0)+IF($V194>=CE$2,$AS194/($V194-2009),0)+IF($W194>=CE$2,$AT194/($W194-2009),0)+IF($X194>=CE$2,$AU194/($X194-2009),0)+IF($Y194>=CE$2,$AV194/($Y194-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D194>=DK$2,$AA194/($D194-2009),0)+IF($E194>=DK$2,$AB194/($E194-2009),0)+IF($F194>=DK$2,$AC194/($F194-2009),0)+IF($G194>=DK$2,$AD194/($G194-2009),0)+IF($H194>=DK$2,$AE194/($H194-2009),0)+IF($I194>=DK$2,$AF194/($I194-2009),0)+IF($J194>=DK$2,$AG194/($J194-2009),0)+IF($K194>=DK$2,$AH194/($K194-2009),0)+IF($L194>=DK$2,$AI194/($L194-2009),0)+IF($M194>=DK$2,$AJ194/($M194-2009),0)+IF($N194>=DK$2,$AK194/($N194-2009),0)+IF($O194>=DK$2,$AL194/($O194-2009),0)+IF($P194>=DK$2,$AM194/($P194-2009),0)+IF($Q194>=DK$2,$AN194/($Q194-2009),0)+IF($R194>=DK$2,$AO194/($R194-2009),0)+IF($S194>=DK$2,$AP194/($S194-2009),0)+IF($T194>=DK$2,$AQ194/($T194-2009),0)+IF($U194>=DK$2,$AR194/($U194-2009),0)+IF($V194>=DK$2,$AS194/($V194-2009),0)+IF($W194>=DK$2,$AT194/($W194-2009),0)+IF($X194>=DK$2,$AU194/($X194-2009),0)+IF($Y194>=DK$2,$AV194/($Y194-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z694)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 96","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C196+Produktionsanlæg!D197","v":1945},{"$f":"E$3+$C196+Produktionsanlæg!E197","v":1955},{"$f":"F$3+$C196+Produktionsanlæg!F197","v":1965},{"$f":"G$3+$C196+Produktionsanlæg!G197","v":1975},{"$f":"H$3+$C196+Produktionsanlæg!H197","v":1985},{"$f":"I$3+$C196+Produktionsanlæg!I197","v":1995},{"$f":"J$3+$C196+Produktionsanlæg!J197","v":2005},{"$f":"K$3+$C196+Produktionsanlæg!K197","v":2015},{"$f":"L$3+$C196+Produktionsanlæg!L197","v":2022},{"$f":"M$3+$C196+Produktionsanlæg!M197","v":2027},{"$f":"N$3+$C196+Produktionsanlæg!N197","v":2032},{"$f":"O$3+$C196+Produktionsanlæg!O197","v":2037},{"$f":"P$3+$C196+Produktionsanlæg!P197","v":2040},{"$f":"Q$3+$C196+Produktionsanlæg!Q197","v":2041},{"$f":"R$3+$C196+Produktionsanlæg!R197","v":2042},{"$f":"S$3+$C196+Produktionsanlæg!S197","v":2043},{"$f":"T$3+$C196+Produktionsanlæg!T197","v":2044},{"$f":"U$3+$C196+Produktionsanlæg!U197","v":2045},{"$f":"V$3+$C196+Produktionsanlæg!V197","v":2046},{"$f":"W$3+$C196+Produktionsanlæg!W197","v":2047},{"$f":"X$3+$C196+Produktionsanlæg!X197","v":2048},{"$f":"Y$3+$C196+Produktionsanlæg!Y197","v":2049},{"$f":"SUM(Z197)","v":0},{"$f":"Produktionsanlæg!BU196","v":0},{"$f":"Produktionsanlæg!BV196","v":0},{"$f":"Produktionsanlæg!BW196","v":0},{"$f":"Produktionsanlæg!BX196","v":0},{"$f":"Produktionsanlæg!BY196","v":0},{"$f":"Produktionsanlæg!BZ196","v":0},{"$f":"Produktionsanlæg!CA196","v":0},{"$f":"Produktionsanlæg!CB196","v":0},{"$f":"Produktionsanlæg!CC196","v":0},{"$f":"Produktionsanlæg!CD196","v":0},{"$f":"Produktionsanlæg!CE196","v":0},{"$f":"Produktionsanlæg!CF196","v":0},{"$f":"Produktionsanlæg!CG196","v":0},{"$f":"Produktionsanlæg!CH196","v":0},{"$f":"Produktionsanlæg!CI196","v":0},{"$f":"Produktionsanlæg!CJ196","v":0},{"$f":"Produktionsanlæg!CK196","v":0},{"$f":"Produktionsanlæg!CL196","v":0},{"$f":"Produktionsanlæg!CM196","v":0},{"$f":"Produktionsanlæg!CN196","v":0},{"$f":"Produktionsanlæg!CO196","v":0},{"$f":"Produktionsanlæg!CP196","v":0},{"$f":"+SUM(AA196:AV196)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D196>=AY$2,$AA196/($D196-2009),0)+IF($E196>=AY$2,$AB196/($E196-2009),0)+IF($F196>=AY$2,$AC196/($F196-2009),0)+IF($G196>=AY$2,$AD196/($G196-2009),0)+IF($H196>=AY$2,$AE196/($H196-2009),0)+IF($I196>=AY$2,$AF196/($I196-2009),0)+IF($J196>=AY$2,$AG196/($J196-2009),0)+IF($K196>=AY$2,$AH196/($K196-2009),0)+IF($L196>=AY$2,$AI196/($L196-2009),0)+IF($M196>=AY$2,$AJ196/($M196-2009),0)+IF($N196>=AY$2,$AK196/($N196-2009),0)+IF($O196>=AY$2,$AL196/($O196-2009),0)+IF($P196>=AY$2,$AM196/($P196-2009),0)+IF($Q196>=AY$2,$AN196/($Q196-2009),0)+IF($R196>=AY$2,$AO196/($R196-2009),0)+IF($S196>=AY$2,$AP196/($S196-2009),0)+IF($T196>=AY$2,$AQ196/($T196-2009),0)+IF($U196>=AY$2,$AR196/($U196-2009),0)+IF($V196>=AY$2,$AS196/($V196-2009),0)+IF($W196>=AY$2,$AT196/($W196-2009),0)+IF($X196>=AY$2,$AU196/($X196-2009),0)+IF($Y196>=AY$2,$AV196/($Y196-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D196>=CE$2,$AA196/($D196-2009),0)+IF($E196>=CE$2,$AB196/($E196-2009),0)+IF($F196>=CE$2,$AC196/($F196-2009),0)+IF($G196>=CE$2,$AD196/($G196-2009),0)+IF($H196>=CE$2,$AE196/($H196-2009),0)+IF($I196>=CE$2,$AF196/($I196-2009),0)+IF($J196>=CE$2,$AG196/($J196-2009),0)+IF($K196>=CE$2,$AH196/($K196-2009),0)+IF($L196>=CE$2,$AI196/($L196-2009),0)+IF($M196>=CE$2,$AJ196/($M196-2009),0)+IF($N196>=CE$2,$AK196/($N196-2009),0)+IF($O196>=CE$2,$AL196/($O196-2009),0)+IF($P196>=CE$2,$AM196/($P196-2009),0)+IF($Q196>=CE$2,$AN196/($Q196-2009),0)+IF($R196>=CE$2,$AO196/($R196-2009),0)+IF($S196>=CE$2,$AP196/($S196-2009),0)+IF($T196>=CE$2,$AQ196/($T196-2009),0)+IF($U196>=CE$2,$AR196/($U196-2009),0)+IF($V196>=CE$2,$AS196/($V196-2009),0)+IF($W196>=CE$2,$AT196/($W196-2009),0)+IF($X196>=CE$2,$AU196/($X196-2009),0)+IF($Y196>=CE$2,$AV196/($Y196-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D196>=DK$2,$AA196/($D196-2009),0)+IF($E196>=DK$2,$AB196/($E196-2009),0)+IF($F196>=DK$2,$AC196/($F196-2009),0)+IF($G196>=DK$2,$AD196/($G196-2009),0)+IF($H196>=DK$2,$AE196/($H196-2009),0)+IF($I196>=DK$2,$AF196/($I196-2009),0)+IF($J196>=DK$2,$AG196/($J196-2009),0)+IF($K196>=DK$2,$AH196/($K196-2009),0)+IF($L196>=DK$2,$AI196/($L196-2009),0)+IF($M196>=DK$2,$AJ196/($M196-2009),0)+IF($N196>=DK$2,$AK196/($N196-2009),0)+IF($O196>=DK$2,$AL196/($O196-2009),0)+IF($P196>=DK$2,$AM196/($P196-2009),0)+IF($Q196>=DK$2,$AN196/($Q196-2009),0)+IF($R196>=DK$2,$AO196/($R196-2009),0)+IF($S196>=DK$2,$AP196/($S196-2009),0)+IF($T196>=DK$2,$AQ196/($T196-2009),0)+IF($U196>=DK$2,$AR196/($U196-2009),0)+IF($V196>=DK$2,$AS196/($V196-2009),0)+IF($W196>=DK$2,$AT196/($W196-2009),0)+IF($X196>=DK$2,$AU196/($X196-2009),0)+IF($Y196>=DK$2,$AV196/($Y196-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z696)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 97","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C198+Produktionsanlæg!D199","v":1945},{"$f":"E$3+$C198+Produktionsanlæg!E199","v":1955},{"$f":"F$3+$C198+Produktionsanlæg!F199","v":1965},{"$f":"G$3+$C198+Produktionsanlæg!G199","v":1975},{"$f":"H$3+$C198+Produktionsanlæg!H199","v":1985},{"$f":"I$3+$C198+Produktionsanlæg!I199","v":1995},{"$f":"J$3+$C198+Produktionsanlæg!J199","v":2005},{"$f":"K$3+$C198+Produktionsanlæg!K199","v":2015},{"$f":"L$3+$C198+Produktionsanlæg!L199","v":2022},{"$f":"M$3+$C198+Produktionsanlæg!M199","v":2027},{"$f":"N$3+$C198+Produktionsanlæg!N199","v":2032},{"$f":"O$3+$C198+Produktionsanlæg!O199","v":2037},{"$f":"P$3+$C198+Produktionsanlæg!P199","v":2040},{"$f":"Q$3+$C198+Produktionsanlæg!Q199","v":2041},{"$f":"R$3+$C198+Produktionsanlæg!R199","v":2042},{"$f":"S$3+$C198+Produktionsanlæg!S199","v":2043},{"$f":"T$3+$C198+Produktionsanlæg!T199","v":2044},{"$f":"U$3+$C198+Produktionsanlæg!U199","v":2045},{"$f":"V$3+$C198+Produktionsanlæg!V199","v":2046},{"$f":"W$3+$C198+Produktionsanlæg!W199","v":2047},{"$f":"X$3+$C198+Produktionsanlæg!X199","v":2048},{"$f":"Y$3+$C198+Produktionsanlæg!Y199","v":2049},{"$f":"SUM(Z199)","v":0},{"$f":"Produktionsanlæg!BU198","v":0},{"$f":"Produktionsanlæg!BV198","v":0},{"$f":"Produktionsanlæg!BW198","v":0},{"$f":"Produktionsanlæg!BX198","v":0},{"$f":"Produktionsanlæg!BY198","v":0},{"$f":"Produktionsanlæg!BZ198","v":0},{"$f":"Produktionsanlæg!CA198","v":0},{"$f":"Produktionsanlæg!CB198","v":0},{"$f":"Produktionsanlæg!CC198","v":0},{"$f":"Produktionsanlæg!CD198","v":0},{"$f":"Produktionsanlæg!CE198","v":0},{"$f":"Produktionsanlæg!CF198","v":0},{"$f":"Produktionsanlæg!CG198","v":0},{"$f":"Produktionsanlæg!CH198","v":0},{"$f":"Produktionsanlæg!CI198","v":0},{"$f":"Produktionsanlæg!CJ198","v":0},{"$f":"Produktionsanlæg!CK198","v":0},{"$f":"Produktionsanlæg!CL198","v":0},{"$f":"Produktionsanlæg!CM198","v":0},{"$f":"Produktionsanlæg!CN198","v":0},{"$f":"Produktionsanlæg!CO198","v":0},{"$f":"Produktionsanlæg!CP198","v":0},{"$f":"+SUM(AA198:AV198)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D198>=AY$2,$AA198/($D198-2009),0)+IF($E198>=AY$2,$AB198/($E198-2009),0)+IF($F198>=AY$2,$AC198/($F198-2009),0)+IF($G198>=AY$2,$AD198/($G198-2009),0)+IF($H198>=AY$2,$AE198/($H198-2009),0)+IF($I198>=AY$2,$AF198/($I198-2009),0)+IF($J198>=AY$2,$AG198/($J198-2009),0)+IF($K198>=AY$2,$AH198/($K198-2009),0)+IF($L198>=AY$2,$AI198/($L198-2009),0)+IF($M198>=AY$2,$AJ198/($M198-2009),0)+IF($N198>=AY$2,$AK198/($N198-2009),0)+IF($O198>=AY$2,$AL198/($O198-2009),0)+IF($P198>=AY$2,$AM198/($P198-2009),0)+IF($Q198>=AY$2,$AN198/($Q198-2009),0)+IF($R198>=AY$2,$AO198/($R198-2009),0)+IF($S198>=AY$2,$AP198/($S198-2009),0)+IF($T198>=AY$2,$AQ198/($T198-2009),0)+IF($U198>=AY$2,$AR198/($U198-2009),0)+IF($V198>=AY$2,$AS198/($V198-2009),0)+IF($W198>=AY$2,$AT198/($W198-2009),0)+IF($X198>=AY$2,$AU198/($X198-2009),0)+IF($Y198>=AY$2,$AV198/($Y198-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D198>=CE$2,$AA198/($D198-2009),0)+IF($E198>=CE$2,$AB198/($E198-2009),0)+IF($F198>=CE$2,$AC198/($F198-2009),0)+IF($G198>=CE$2,$AD198/($G198-2009),0)+IF($H198>=CE$2,$AE198/($H198-2009),0)+IF($I198>=CE$2,$AF198/($I198-2009),0)+IF($J198>=CE$2,$AG198/($J198-2009),0)+IF($K198>=CE$2,$AH198/($K198-2009),0)+IF($L198>=CE$2,$AI198/($L198-2009),0)+IF($M198>=CE$2,$AJ198/($M198-2009),0)+IF($N198>=CE$2,$AK198/($N198-2009),0)+IF($O198>=CE$2,$AL198/($O198-2009),0)+IF($P198>=CE$2,$AM198/($P198-2009),0)+IF($Q198>=CE$2,$AN198/($Q198-2009),0)+IF($R198>=CE$2,$AO198/($R198-2009),0)+IF($S198>=CE$2,$AP198/($S198-2009),0)+IF($T198>=CE$2,$AQ198/($T198-2009),0)+IF($U198>=CE$2,$AR198/($U198-2009),0)+IF($V198>=CE$2,$AS198/($V198-2009),0)+IF($W198>=CE$2,$AT198/($W198-2009),0)+IF($X198>=CE$2,$AU198/($X198-2009),0)+IF($Y198>=CE$2,$AV198/($Y198-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D198>=DK$2,$AA198/($D198-2009),0)+IF($E198>=DK$2,$AB198/($E198-2009),0)+IF($F198>=DK$2,$AC198/($F198-2009),0)+IF($G198>=DK$2,$AD198/($G198-2009),0)+IF($H198>=DK$2,$AE198/($H198-2009),0)+IF($I198>=DK$2,$AF198/($I198-2009),0)+IF($J198>=DK$2,$AG198/($J198-2009),0)+IF($K198>=DK$2,$AH198/($K198-2009),0)+IF($L198>=DK$2,$AI198/($L198-2009),0)+IF($M198>=DK$2,$AJ198/($M198-2009),0)+IF($N198>=DK$2,$AK198/($N198-2009),0)+IF($O198>=DK$2,$AL198/($O198-2009),0)+IF($P198>=DK$2,$AM198/($P198-2009),0)+IF($Q198>=DK$2,$AN198/($Q198-2009),0)+IF($R198>=DK$2,$AO198/($R198-2009),0)+IF($S198>=DK$2,$AP198/($S198-2009),0)+IF($T198>=DK$2,$AQ198/($T198-2009),0)+IF($U198>=DK$2,$AR198/($U198-2009),0)+IF($V198>=DK$2,$AS198/($V198-2009),0)+IF($W198>=DK$2,$AT198/($W198-2009),0)+IF($X198>=DK$2,$AU198/($X198-2009),0)+IF($Y198>=DK$2,$AV198/($Y198-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z698)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 98","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C200+Produktionsanlæg!D201","v":1945},{"$f":"E$3+$C200+Produktionsanlæg!E201","v":1955},{"$f":"F$3+$C200+Produktionsanlæg!F201","v":1965},{"$f":"G$3+$C200+Produktionsanlæg!G201","v":1975},{"$f":"H$3+$C200+Produktionsanlæg!H201","v":1985},{"$f":"I$3+$C200+Produktionsanlæg!I201","v":1995},{"$f":"J$3+$C200+Produktionsanlæg!J201","v":2005},{"$f":"K$3+$C200+Produktionsanlæg!K201","v":2015},{"$f":"L$3+$C200+Produktionsanlæg!L201","v":2022},{"$f":"M$3+$C200+Produktionsanlæg!M201","v":2027},{"$f":"N$3+$C200+Produktionsanlæg!N201","v":2032},{"$f":"O$3+$C200+Produktionsanlæg!O201","v":2037},{"$f":"P$3+$C200+Produktionsanlæg!P201","v":2040},{"$f":"Q$3+$C200+Produktionsanlæg!Q201","v":2041},{"$f":"R$3+$C200+Produktionsanlæg!R201","v":2042},{"$f":"S$3+$C200+Produktionsanlæg!S201","v":2043},{"$f":"T$3+$C200+Produktionsanlæg!T201","v":2044},{"$f":"U$3+$C200+Produktionsanlæg!U201","v":2045},{"$f":"V$3+$C200+Produktionsanlæg!V201","v":2046},{"$f":"W$3+$C200+Produktionsanlæg!W201","v":2047},{"$f":"X$3+$C200+Produktionsanlæg!X201","v":2048},{"$f":"Y$3+$C200+Produktionsanlæg!Y201","v":2049},{"$f":"SUM(Z201)","v":0},{"$f":"Produktionsanlæg!BU200","v":0},{"$f":"Produktionsanlæg!BV200","v":0},{"$f":"Produktionsanlæg!BW200","v":0},{"$f":"Produktionsanlæg!BX200","v":0},{"$f":"Produktionsanlæg!BY200","v":0},{"$f":"Produktionsanlæg!BZ200","v":0},{"$f":"Produktionsanlæg!CA200","v":0},{"$f":"Produktionsanlæg!CB200","v":0},{"$f":"Produktionsanlæg!CC200","v":0},{"$f":"Produktionsanlæg!CD200","v":0},{"$f":"Produktionsanlæg!CE200","v":0},{"$f":"Produktionsanlæg!CF200","v":0},{"$f":"Produktionsanlæg!CG200","v":0},{"$f":"Produktionsanlæg!CH200","v":0},{"$f":"Produktionsanlæg!CI200","v":0},{"$f":"Produktionsanlæg!CJ200","v":0},{"$f":"Produktionsanlæg!CK200","v":0},{"$f":"Produktionsanlæg!CL200","v":0},{"$f":"Produktionsanlæg!CM200","v":0},{"$f":"Produktionsanlæg!CN200","v":0},{"$f":"Produktionsanlæg!CO200","v":0},{"$f":"Produktionsanlæg!CP200","v":0},{"$f":"+SUM(AA200:AV200)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D200>=AY$2,$AA200/($D200-2009),0)+IF($E200>=AY$2,$AB200/($E200-2009),0)+IF($F200>=AY$2,$AC200/($F200-2009),0)+IF($G200>=AY$2,$AD200/($G200-2009),0)+IF($H200>=AY$2,$AE200/($H200-2009),0)+IF($I200>=AY$2,$AF200/($I200-2009),0)+IF($J200>=AY$2,$AG200/($J200-2009),0)+IF($K200>=AY$2,$AH200/($K200-2009),0)+IF($L200>=AY$2,$AI200/($L200-2009),0)+IF($M200>=AY$2,$AJ200/($M200-2009),0)+IF($N200>=AY$2,$AK200/($N200-2009),0)+IF($O200>=AY$2,$AL200/($O200-2009),0)+IF($P200>=AY$2,$AM200/($P200-2009),0)+IF($Q200>=AY$2,$AN200/($Q200-2009),0)+IF($R200>=AY$2,$AO200/($R200-2009),0)+IF($S200>=AY$2,$AP200/($S200-2009),0)+IF($T200>=AY$2,$AQ200/($T200-2009),0)+IF($U200>=AY$2,$AR200/($U200-2009),0)+IF($V200>=AY$2,$AS200/($V200-2009),0)+IF($W200>=AY$2,$AT200/($W200-2009),0)+IF($X200>=AY$2,$AU200/($X200-2009),0)+IF($Y200>=AY$2,$AV200/($Y200-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D200>=CE$2,$AA200/($D200-2009),0)+IF($E200>=CE$2,$AB200/($E200-2009),0)+IF($F200>=CE$2,$AC200/($F200-2009),0)+IF($G200>=CE$2,$AD200/($G200-2009),0)+IF($H200>=CE$2,$AE200/($H200-2009),0)+IF($I200>=CE$2,$AF200/($I200-2009),0)+IF($J200>=CE$2,$AG200/($J200-2009),0)+IF($K200>=CE$2,$AH200/($K200-2009),0)+IF($L200>=CE$2,$AI200/($L200-2009),0)+IF($M200>=CE$2,$AJ200/($M200-2009),0)+IF($N200>=CE$2,$AK200/($N200-2009),0)+IF($O200>=CE$2,$AL200/($O200-2009),0)+IF($P200>=CE$2,$AM200/($P200-2009),0)+IF($Q200>=CE$2,$AN200/($Q200-2009),0)+IF($R200>=CE$2,$AO200/($R200-2009),0)+IF($S200>=CE$2,$AP200/($S200-2009),0)+IF($T200>=CE$2,$AQ200/($T200-2009),0)+IF($U200>=CE$2,$AR200/($U200-2009),0)+IF($V200>=CE$2,$AS200/($V200-2009),0)+IF($W200>=CE$2,$AT200/($W200-2009),0)+IF($X200>=CE$2,$AU200/($X200-2009),0)+IF($Y200>=CE$2,$AV200/($Y200-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D200>=DK$2,$AA200/($D200-2009),0)+IF($E200>=DK$2,$AB200/($E200-2009),0)+IF($F200>=DK$2,$AC200/($F200-2009),0)+IF($G200>=DK$2,$AD200/($G200-2009),0)+IF($H200>=DK$2,$AE200/($H200-2009),0)+IF($I200>=DK$2,$AF200/($I200-2009),0)+IF($J200>=DK$2,$AG200/($J200-2009),0)+IF($K200>=DK$2,$AH200/($K200-2009),0)+IF($L200>=DK$2,$AI200/($L200-2009),0)+IF($M200>=DK$2,$AJ200/($M200-2009),0)+IF($N200>=DK$2,$AK200/($N200-2009),0)+IF($O200>=DK$2,$AL200/($O200-2009),0)+IF($P200>=DK$2,$AM200/($P200-2009),0)+IF($Q200>=DK$2,$AN200/($Q200-2009),0)+IF($R200>=DK$2,$AO200/($R200-2009),0)+IF($S200>=DK$2,$AP200/($S200-2009),0)+IF($T200>=DK$2,$AQ200/($T200-2009),0)+IF($U200>=DK$2,$AR200/($U200-2009),0)+IF($V200>=DK$2,$AS200/($V200-2009),0)+IF($W200>=DK$2,$AT200/($W200-2009),0)+IF($X200>=DK$2,$AU200/($X200-2009),0)+IF($Y200>=DK$2,$AV200/($Y200-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z700)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 99","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C202+Produktionsanlæg!D203","v":1945},{"$f":"E$3+$C202+Produktionsanlæg!E203","v":1955},{"$f":"F$3+$C202+Produktionsanlæg!F203","v":1965},{"$f":"G$3+$C202+Produktionsanlæg!G203","v":1975},{"$f":"H$3+$C202+Produktionsanlæg!H203","v":1985},{"$f":"I$3+$C202+Produktionsanlæg!I203","v":1995},{"$f":"J$3+$C202+Produktionsanlæg!J203","v":2005},{"$f":"K$3+$C202+Produktionsanlæg!K203","v":2015},{"$f":"L$3+$C202+Produktionsanlæg!L203","v":2022},{"$f":"M$3+$C202+Produktionsanlæg!M203","v":2027},{"$f":"N$3+$C202+Produktionsanlæg!N203","v":2032},{"$f":"O$3+$C202+Produktionsanlæg!O203","v":2037},{"$f":"P$3+$C202+Produktionsanlæg!P203","v":2040},{"$f":"Q$3+$C202+Produktionsanlæg!Q203","v":2041},{"$f":"R$3+$C202+Produktionsanlæg!R203","v":2042},{"$f":"S$3+$C202+Produktionsanlæg!S203","v":2043},{"$f":"T$3+$C202+Produktionsanlæg!T203","v":2044},{"$f":"U$3+$C202+Produktionsanlæg!U203","v":2045},{"$f":"V$3+$C202+Produktionsanlæg!V203","v":2046},{"$f":"W$3+$C202+Produktionsanlæg!W203","v":2047},{"$f":"X$3+$C202+Produktionsanlæg!X203","v":2048},{"$f":"Y$3+$C202+Produktionsanlæg!Y203","v":2049},{"$f":"SUM(Z203)","v":0},{"$f":"Produktionsanlæg!BU202","v":0},{"$f":"Produktionsanlæg!BV202","v":0},{"$f":"Produktionsanlæg!BW202","v":0},{"$f":"Produktionsanlæg!BX202","v":0},{"$f":"Produktionsanlæg!BY202","v":0},{"$f":"Produktionsanlæg!BZ202","v":0},{"$f":"Produktionsanlæg!CA202","v":0},{"$f":"Produktionsanlæg!CB202","v":0},{"$f":"Produktionsanlæg!CC202","v":0},{"$f":"Produktionsanlæg!CD202","v":0},{"$f":"Produktionsanlæg!CE202","v":0},{"$f":"Produktionsanlæg!CF202","v":0},{"$f":"Produktionsanlæg!CG202","v":0},{"$f":"Produktionsanlæg!CH202","v":0},{"$f":"Produktionsanlæg!CI202","v":0},{"$f":"Produktionsanlæg!CJ202","v":0},{"$f":"Produktionsanlæg!CK202","v":0},{"$f":"Produktionsanlæg!CL202","v":0},{"$f":"Produktionsanlæg!CM202","v":0},{"$f":"Produktionsanlæg!CN202","v":0},{"$f":"Produktionsanlæg!CO202","v":0},{"$f":"Produktionsanlæg!CP202","v":0},{"$f":"+SUM(AA202:AV202)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D202>=AY$2,$AA202/($D202-2009),0)+IF($E202>=AY$2,$AB202/($E202-2009),0)+IF($F202>=AY$2,$AC202/($F202-2009),0)+IF($G202>=AY$2,$AD202/($G202-2009),0)+IF($H202>=AY$2,$AE202/($H202-2009),0)+IF($I202>=AY$2,$AF202/($I202-2009),0)+IF($J202>=AY$2,$AG202/($J202-2009),0)+IF($K202>=AY$2,$AH202/($K202-2009),0)+IF($L202>=AY$2,$AI202/($L202-2009),0)+IF($M202>=AY$2,$AJ202/($M202-2009),0)+IF($N202>=AY$2,$AK202/($N202-2009),0)+IF($O202>=AY$2,$AL202/($O202-2009),0)+IF($P202>=AY$2,$AM202/($P202-2009),0)+IF($Q202>=AY$2,$AN202/($Q202-2009),0)+IF($R202>=AY$2,$AO202/($R202-2009),0)+IF($S202>=AY$2,$AP202/($S202-2009),0)+IF($T202>=AY$2,$AQ202/($T202-2009),0)+IF($U202>=AY$2,$AR202/($U202-2009),0)+IF($V202>=AY$2,$AS202/($V202-2009),0)+IF($W202>=AY$2,$AT202/($W202-2009),0)+IF($X202>=AY$2,$AU202/($X202-2009),0)+IF($Y202>=AY$2,$AV202/($Y202-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D202>=CE$2,$AA202/($D202-2009),0)+IF($E202>=CE$2,$AB202/($E202-2009),0)+IF($F202>=CE$2,$AC202/($F202-2009),0)+IF($G202>=CE$2,$AD202/($G202-2009),0)+IF($H202>=CE$2,$AE202/($H202-2009),0)+IF($I202>=CE$2,$AF202/($I202-2009),0)+IF($J202>=CE$2,$AG202/($J202-2009),0)+IF($K202>=CE$2,$AH202/($K202-2009),0)+IF($L202>=CE$2,$AI202/($L202-2009),0)+IF($M202>=CE$2,$AJ202/($M202-2009),0)+IF($N202>=CE$2,$AK202/($N202-2009),0)+IF($O202>=CE$2,$AL202/($O202-2009),0)+IF($P202>=CE$2,$AM202/($P202-2009),0)+IF($Q202>=CE$2,$AN202/($Q202-2009),0)+IF($R202>=CE$2,$AO202/($R202-2009),0)+IF($S202>=CE$2,$AP202/($S202-2009),0)+IF($T202>=CE$2,$AQ202/($T202-2009),0)+IF($U202>=CE$2,$AR202/($U202-2009),0)+IF($V202>=CE$2,$AS202/($V202-2009),0)+IF($W202>=CE$2,$AT202/($W202-2009),0)+IF($X202>=CE$2,$AU202/($X202-2009),0)+IF($Y202>=CE$2,$AV202/($Y202-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D202>=DK$2,$AA202/($D202-2009),0)+IF($E202>=DK$2,$AB202/($E202-2009),0)+IF($F202>=DK$2,$AC202/($F202-2009),0)+IF($G202>=DK$2,$AD202/($G202-2009),0)+IF($H202>=DK$2,$AE202/($H202-2009),0)+IF($I202>=DK$2,$AF202/($I202-2009),0)+IF($J202>=DK$2,$AG202/($J202-2009),0)+IF($K202>=DK$2,$AH202/($K202-2009),0)+IF($L202>=DK$2,$AI202/($L202-2009),0)+IF($M202>=DK$2,$AJ202/($M202-2009),0)+IF($N202>=DK$2,$AK202/($N202-2009),0)+IF($O202>=DK$2,$AL202/($O202-2009),0)+IF($P202>=DK$2,$AM202/($P202-2009),0)+IF($Q202>=DK$2,$AN202/($Q202-2009),0)+IF($R202>=DK$2,$AO202/($R202-2009),0)+IF($S202>=DK$2,$AP202/($S202-2009),0)+IF($T202>=DK$2,$AQ202/($T202-2009),0)+IF($U202>=DK$2,$AR202/($U202-2009),0)+IF($V202>=DK$2,$AS202/($V202-2009),0)+IF($W202>=DK$2,$AT202/($W202-2009),0)+IF($X202>=DK$2,$AU202/($X202-2009),0)+IF($Y202>=DK$2,$AV202/($Y202-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z702)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 100","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C204+Produktionsanlæg!D205","v":1945},{"$f":"E$3+$C204+Produktionsanlæg!E205","v":1955},{"$f":"F$3+$C204+Produktionsanlæg!F205","v":1965},{"$f":"G$3+$C204+Produktionsanlæg!G205","v":1975},{"$f":"H$3+$C204+Produktionsanlæg!H205","v":1985},{"$f":"I$3+$C204+Produktionsanlæg!I205","v":1995},{"$f":"J$3+$C204+Produktionsanlæg!J205","v":2005},{"$f":"K$3+$C204+Produktionsanlæg!K205","v":2015},{"$f":"L$3+$C204+Produktionsanlæg!L205","v":2022},{"$f":"M$3+$C204+Produktionsanlæg!M205","v":2027},{"$f":"N$3+$C204+Produktionsanlæg!N205","v":2032},{"$f":"O$3+$C204+Produktionsanlæg!O205","v":2037},{"$f":"P$3+$C204+Produktionsanlæg!P205","v":2040},{"$f":"Q$3+$C204+Produktionsanlæg!Q205","v":2041},{"$f":"R$3+$C204+Produktionsanlæg!R205","v":2042},{"$f":"S$3+$C204+Produktionsanlæg!S205","v":2043},{"$f":"T$3+$C204+Produktionsanlæg!T205","v":2044},{"$f":"U$3+$C204+Produktionsanlæg!U205","v":2045},{"$f":"V$3+$C204+Produktionsanlæg!V205","v":2046},{"$f":"W$3+$C204+Produktionsanlæg!W205","v":2047},{"$f":"X$3+$C204+Produktionsanlæg!X205","v":2048},{"$f":"Y$3+$C204+Produktionsanlæg!Y205","v":2049},{"$f":"SUM(Z205)","v":0},{"$f":"Produktionsanlæg!BU204","v":0},{"$f":"Produktionsanlæg!BV204","v":0},{"$f":"Produktionsanlæg!BW204","v":0},{"$f":"Produktionsanlæg!BX204","v":0},{"$f":"Produktionsanlæg!BY204","v":0},{"$f":"Produktionsanlæg!BZ204","v":0},{"$f":"Produktionsanlæg!CA204","v":0},{"$f":"Produktionsanlæg!CB204","v":0},{"$f":"Produktionsanlæg!CC204","v":0},{"$f":"Produktionsanlæg!CD204","v":0},{"$f":"Produktionsanlæg!CE204","v":0},{"$f":"Produktionsanlæg!CF204","v":0},{"$f":"Produktionsanlæg!CG204","v":0},{"$f":"Produktionsanlæg!CH204","v":0},{"$f":"Produktionsanlæg!CI204","v":0},{"$f":"Produktionsanlæg!CJ204","v":0},{"$f":"Produktionsanlæg!CK204","v":0},{"$f":"Produktionsanlæg!CL204","v":0},{"$f":"Produktionsanlæg!CM204","v":0},{"$f":"Produktionsanlæg!CN204","v":0},{"$f":"Produktionsanlæg!CO204","v":0},{"$f":"Produktionsanlæg!CP204","v":0},{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D204>=AY$2,$AA204/($D204-2009),0)+IF($E204>=AY$2,$AB204/($E204-2009),0)+IF($F204>=AY$2,$AC204/($F204-2009),0)+IF($G204>=AY$2,$AD204/($G204-2009),0)+IF($H204>=AY$2,$AE204/($H204-2009),0)+IF($I204>=AY$2,$AF204/($I204-2009),0)+IF($J204>=AY$2,$AG204/($J204-2009),0)+IF($K204>=AY$2,$AH204/($K204-2009),0)+IF($L204>=AY$2,$AI204/($L204-2009),0)+IF($M204>=AY$2,$AJ204/($M204-2009),0)+IF($N204>=AY$2,$AK204/($N204-2009),0)+IF($O204>=AY$2,$AL204/($O204-2009),0)+IF($P204>=AY$2,$AM204/($P204-2009),0)+IF($Q204>=AY$2,$AN204/($Q204-2009),0)+IF($R204>=AY$2,$AO204/($R204-2009),0)+IF($S204>=AY$2,$AP204/($S204-2009),0)+IF($T204>=AY$2,$AQ204/($T204-2009),0)+IF($U204>=AY$2,$AR204/($U204-2009),0)+IF($V204>=AY$2,$AS204/($V204-2009),0)+IF($W204>=AY$2,$AT204/($W204-2009),0)+IF($X204>=AY$2,$AU204/($X204-2009),0)+IF($Y204>=AY$2,$AV204/($Y204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D204>=CE$2,$AA204/($D204-2009),0)+IF($E204>=CE$2,$AB204/($E204-2009),0)+IF($F204>=CE$2,$AC204/($F204-2009),0)+IF($G204>=CE$2,$AD204/($G204-2009),0)+IF($H204>=CE$2,$AE204/($H204-2009),0)+IF($I204>=CE$2,$AF204/($I204-2009),0)+IF($J204>=CE$2,$AG204/($J204-2009),0)+IF($K204>=CE$2,$AH204/($K204-2009),0)+IF($L204>=CE$2,$AI204/($L204-2009),0)+IF($M204>=CE$2,$AJ204/($M204-2009),0)+IF($N204>=CE$2,$AK204/($N204-2009),0)+IF($O204>=CE$2,$AL204/($O204-2009),0)+IF($P204>=CE$2,$AM204/($P204-2009),0)+IF($Q204>=CE$2,$AN204/($Q204-2009),0)+IF($R204>=CE$2,$AO204/($R204-2009),0)+IF($S204>=CE$2,$AP204/($S204-2009),0)+IF($T204>=CE$2,$AQ204/($T204-2009),0)+IF($U204>=CE$2,$AR204/($U204-2009),0)+IF($V204>=CE$2,$AS204/($V204-2009),0)+IF($W204>=CE$2,$AT204/($W204-2009),0)+IF($X204>=CE$2,$AU204/($X204-2009),0)+IF($Y204>=CE$2,$AV204/($Y204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D204>=DK$2,$AA204/($D204-2009),0)+IF($E204>=DK$2,$AB204/($E204-2009),0)+IF($F204>=DK$2,$AC204/($F204-2009),0)+IF($G204>=DK$2,$AD204/($G204-2009),0)+IF($H204>=DK$2,$AE204/($H204-2009),0)+IF($I204>=DK$2,$AF204/($I204-2009),0)+IF($J204>=DK$2,$AG204/($J204-2009),0)+IF($K204>=DK$2,$AH204/($K204-2009),0)+IF($L204>=DK$2,$AI204/($L204-2009),0)+IF($M204>=DK$2,$AJ204/($M204-2009),0)+IF($N204>=DK$2,$AK204/($N204-2009),0)+IF($O204>=DK$2,$AL204/($O204-2009),0)+IF($P204>=DK$2,$AM204/($P204-2009),0)+IF($Q204>=DK$2,$AN204/($Q204-2009),0)+IF($R204>=DK$2,$AO204/($R204-2009),0)+IF($S204>=DK$2,$AP204/($S204-2009),0)+IF($T204>=DK$2,$AQ204/($T204-2009),0)+IF($U204>=DK$2,$AR204/($U204-2009),0)+IF($V204>=DK$2,$AS204/($V204-2009),0)+IF($W204>=DK$2,$AT204/($W204-2009),0)+IF($X204>=DK$2,$AU204/($X204-2009),0)+IF($Y204>=DK$2,$AV204/($Y204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z704)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 101","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C206+Produktionsanlæg!D207","v":1945},{"$f":"E$3+$C206+Produktionsanlæg!E207","v":1955},{"$f":"F$3+$C206+Produktionsanlæg!F207","v":1965},{"$f":"G$3+$C206+Produktionsanlæg!G207","v":1975},{"$f":"H$3+$C206+Produktionsanlæg!H207","v":1985},{"$f":"I$3+$C206+Produktionsanlæg!I207","v":1995},{"$f":"J$3+$C206+Produktionsanlæg!J207","v":2005},{"$f":"K$3+$C206+Produktionsanlæg!K207","v":2015},{"$f":"L$3+$C206+Produktionsanlæg!L207","v":2022},{"$f":"M$3+$C206+Produktionsanlæg!M207","v":2027},{"$f":"N$3+$C206+Produktionsanlæg!N207","v":2032},{"$f":"O$3+$C206+Produktionsanlæg!O207","v":2037},{"$f":"P$3+$C206+Produktionsanlæg!P207","v":2040},{"$f":"Q$3+$C206+Produktionsanlæg!Q207","v":2041},{"$f":"R$3+$C206+Produktionsanlæg!R207","v":2042},{"$f":"S$3+$C206+Produktionsanlæg!S207","v":2043},{"$f":"T$3+$C206+Produktionsanlæg!T207","v":2044},{"$f":"U$3+$C206+Produktionsanlæg!U207","v":2045},{"$f":"V$3+$C206+Produktionsanlæg!V207","v":2046},{"$f":"W$3+$C206+Produktionsanlæg!W207","v":2047},{"$f":"X$3+$C206+Produktionsanlæg!X207","v":2048},{"$f":"Y$3+$C206+Produktionsanlæg!Y207","v":2049},{"$f":"SUM(Z207)","v":0},{"$f":"Produktionsanlæg!BU206","v":0},{"$f":"Produktionsanlæg!BV206","v":0},{"$f":"Produktionsanlæg!BW206","v":0},{"$f":"Produktionsanlæg!BX206","v":0},{"$f":"Produktionsanlæg!BY206","v":0},{"$f":"Produktionsanlæg!BZ206","v":0},{"$f":"Produktionsanlæg!CA206","v":0},{"$f":"Produktionsanlæg!CB206","v":0},{"$f":"Produktionsanlæg!CC206","v":0},{"$f":"Produktionsanlæg!CD206","v":0},{"$f":"Produktionsanlæg!CE206","v":0},{"$f":"Produktionsanlæg!CF206","v":0},{"$f":"Produktionsanlæg!CG206","v":0},{"$f":"Produktionsanlæg!CH206","v":0},{"$f":"Produktionsanlæg!CI206","v":0},{"$f":"Produktionsanlæg!CJ206","v":0},{"$f":"Produktionsanlæg!CK206","v":0},{"$f":"Produktionsanlæg!CL206","v":0},{"$f":"Produktionsanlæg!CM206","v":0},{"$f":"Produktionsanlæg!CN206","v":0},{"$f":"Produktionsanlæg!CO206","v":0},{"$f":"Produktionsanlæg!CP206","v":0},{"$f":"+SUM(AA206:AV206)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D206>=AY$2,$AA206/($D206-2009),0)+IF($E206>=AY$2,$AB206/($E206-2009),0)+IF($F206>=AY$2,$AC206/($F206-2009),0)+IF($G206>=AY$2,$AD206/($G206-2009),0)+IF($H206>=AY$2,$AE206/($H206-2009),0)+IF($I206>=AY$2,$AF206/($I206-2009),0)+IF($J206>=AY$2,$AG206/($J206-2009),0)+IF($K206>=AY$2,$AH206/($K206-2009),0)+IF($L206>=AY$2,$AI206/($L206-2009),0)+IF($M206>=AY$2,$AJ206/($M206-2009),0)+IF($N206>=AY$2,$AK206/($N206-2009),0)+IF($O206>=AY$2,$AL206/($O206-2009),0)+IF($P206>=AY$2,$AM206/($P206-2009),0)+IF($Q206>=AY$2,$AN206/($Q206-2009),0)+IF($R206>=AY$2,$AO206/($R206-2009),0)+IF($S206>=AY$2,$AP206/($S206-2009),0)+IF($T206>=AY$2,$AQ206/($T206-2009),0)+IF($U206>=AY$2,$AR206/($U206-2009),0)+IF($V206>=AY$2,$AS206/($V206-2009),0)+IF($W206>=AY$2,$AT206/($W206-2009),0)+IF($X206>=AY$2,$AU206/($X206-2009),0)+IF($Y206>=AY$2,$AV206/($Y206-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D206>=CE$2,$AA206/($D206-2009),0)+IF($E206>=CE$2,$AB206/($E206-2009),0)+IF($F206>=CE$2,$AC206/($F206-2009),0)+IF($G206>=CE$2,$AD206/($G206-2009),0)+IF($H206>=CE$2,$AE206/($H206-2009),0)+IF($I206>=CE$2,$AF206/($I206-2009),0)+IF($J206>=CE$2,$AG206/($J206-2009),0)+IF($K206>=CE$2,$AH206/($K206-2009),0)+IF($L206>=CE$2,$AI206/($L206-2009),0)+IF($M206>=CE$2,$AJ206/($M206-2009),0)+IF($N206>=CE$2,$AK206/($N206-2009),0)+IF($O206>=CE$2,$AL206/($O206-2009),0)+IF($P206>=CE$2,$AM206/($P206-2009),0)+IF($Q206>=CE$2,$AN206/($Q206-2009),0)+IF($R206>=CE$2,$AO206/($R206-2009),0)+IF($S206>=CE$2,$AP206/($S206-2009),0)+IF($T206>=CE$2,$AQ206/($T206-2009),0)+IF($U206>=CE$2,$AR206/($U206-2009),0)+IF($V206>=CE$2,$AS206/($V206-2009),0)+IF($W206>=CE$2,$AT206/($W206-2009),0)+IF($X206>=CE$2,$AU206/($X206-2009),0)+IF($Y206>=CE$2,$AV206/($Y206-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D206>=DK$2,$AA206/($D206-2009),0)+IF($E206>=DK$2,$AB206/($E206-2009),0)+IF($F206>=DK$2,$AC206/($F206-2009),0)+IF($G206>=DK$2,$AD206/($G206-2009),0)+IF($H206>=DK$2,$AE206/($H206-2009),0)+IF($I206>=DK$2,$AF206/($I206-2009),0)+IF($J206>=DK$2,$AG206/($J206-2009),0)+IF($K206>=DK$2,$AH206/($K206-2009),0)+IF($L206>=DK$2,$AI206/($L206-2009),0)+IF($M206>=DK$2,$AJ206/($M206-2009),0)+IF($N206>=DK$2,$AK206/($N206-2009),0)+IF($O206>=DK$2,$AL206/($O206-2009),0)+IF($P206>=DK$2,$AM206/($P206-2009),0)+IF($Q206>=DK$2,$AN206/($Q206-2009),0)+IF($R206>=DK$2,$AO206/($R206-2009),0)+IF($S206>=DK$2,$AP206/($S206-2009),0)+IF($T206>=DK$2,$AQ206/($T206-2009),0)+IF($U206>=DK$2,$AR206/($U206-2009),0)+IF($V206>=DK$2,$AS206/($V206-2009),0)+IF($W206>=DK$2,$AT206/($W206-2009),0)+IF($X206>=DK$2,$AU206/($X206-2009),0)+IF($Y206>=DK$2,$AV206/($Y206-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z706)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 102","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C208+Produktionsanlæg!D209","v":1945},{"$f":"E$3+$C208+Produktionsanlæg!E209","v":1955},{"$f":"F$3+$C208+Produktionsanlæg!F209","v":1965},{"$f":"G$3+$C208+Produktionsanlæg!G209","v":1975},{"$f":"H$3+$C208+Produktionsanlæg!H209","v":1985},{"$f":"I$3+$C208+Produktionsanlæg!I209","v":1995},{"$f":"J$3+$C208+Produktionsanlæg!J209","v":2005},{"$f":"K$3+$C208+Produktionsanlæg!K209","v":2015},{"$f":"L$3+$C208+Produktionsanlæg!L209","v":2022},{"$f":"M$3+$C208+Produktionsanlæg!M209","v":2027},{"$f":"N$3+$C208+Produktionsanlæg!N209","v":2032},{"$f":"O$3+$C208+Produktionsanlæg!O209","v":2037},{"$f":"P$3+$C208+Produktionsanlæg!P209","v":2040},{"$f":"Q$3+$C208+Produktionsanlæg!Q209","v":2041},{"$f":"R$3+$C208+Produktionsanlæg!R209","v":2042},{"$f":"S$3+$C208+Produktionsanlæg!S209","v":2043},{"$f":"T$3+$C208+Produktionsanlæg!T209","v":2044},{"$f":"U$3+$C208+Produktionsanlæg!U209","v":2045},{"$f":"V$3+$C208+Produktionsanlæg!V209","v":2046},{"$f":"W$3+$C208+Produktionsanlæg!W209","v":2047},{"$f":"X$3+$C208+Produktionsanlæg!X209","v":2048},{"$f":"Y$3+$C208+Produktionsanlæg!Y209","v":2049},{"$f":"SUM(Z209)","v":0},{"$f":"Produktionsanlæg!BU208","v":0},{"$f":"Produktionsanlæg!BV208","v":0},{"$f":"Produktionsanlæg!BW208","v":0},{"$f":"Produktionsanlæg!BX208","v":0},{"$f":"Produktionsanlæg!BY208","v":0},{"$f":"Produktionsanlæg!BZ208","v":0},{"$f":"Produktionsanlæg!CA208","v":0},{"$f":"Produktionsanlæg!CB208","v":0},{"$f":"Produktionsanlæg!CC208","v":0},{"$f":"Produktionsanlæg!CD208","v":0},{"$f":"Produktionsanlæg!CE208","v":0},{"$f":"Produktionsanlæg!CF208","v":0},{"$f":"Produktionsanlæg!CG208","v":0},{"$f":"Produktionsanlæg!CH208","v":0},{"$f":"Produktionsanlæg!CI208","v":0},{"$f":"Produktionsanlæg!CJ208","v":0},{"$f":"Produktionsanlæg!CK208","v":0},{"$f":"Produktionsanlæg!CL208","v":0},{"$f":"Produktionsanlæg!CM208","v":0},{"$f":"Produktionsanlæg!CN208","v":0},{"$f":"Produktionsanlæg!CO208","v":0},{"$f":"Produktionsanlæg!CP208","v":0},{"$f":"+SUM(AA208:AV208)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D208>=AY$2,$AA208/($D208-2009),0)+IF($E208>=AY$2,$AB208/($E208-2009),0)+IF($F208>=AY$2,$AC208/($F208-2009),0)+IF($G208>=AY$2,$AD208/($G208-2009),0)+IF($H208>=AY$2,$AE208/($H208-2009),0)+IF($I208>=AY$2,$AF208/($I208-2009),0)+IF($J208>=AY$2,$AG208/($J208-2009),0)+IF($K208>=AY$2,$AH208/($K208-2009),0)+IF($L208>=AY$2,$AI208/($L208-2009),0)+IF($M208>=AY$2,$AJ208/($M208-2009),0)+IF($N208>=AY$2,$AK208/($N208-2009),0)+IF($O208>=AY$2,$AL208/($O208-2009),0)+IF($P208>=AY$2,$AM208/($P208-2009),0)+IF($Q208>=AY$2,$AN208/($Q208-2009),0)+IF($R208>=AY$2,$AO208/($R208-2009),0)+IF($S208>=AY$2,$AP208/($S208-2009),0)+IF($T208>=AY$2,$AQ208/($T208-2009),0)+IF($U208>=AY$2,$AR208/($U208-2009),0)+IF($V208>=AY$2,$AS208/($V208-2009),0)+IF($W208>=AY$2,$AT208/($W208-2009),0)+IF($X208>=AY$2,$AU208/($X208-2009),0)+IF($Y208>=AY$2,$AV208/($Y208-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D208>=CE$2,$AA208/($D208-2009),0)+IF($E208>=CE$2,$AB208/($E208-2009),0)+IF($F208>=CE$2,$AC208/($F208-2009),0)+IF($G208>=CE$2,$AD208/($G208-2009),0)+IF($H208>=CE$2,$AE208/($H208-2009),0)+IF($I208>=CE$2,$AF208/($I208-2009),0)+IF($J208>=CE$2,$AG208/($J208-2009),0)+IF($K208>=CE$2,$AH208/($K208-2009),0)+IF($L208>=CE$2,$AI208/($L208-2009),0)+IF($M208>=CE$2,$AJ208/($M208-2009),0)+IF($N208>=CE$2,$AK208/($N208-2009),0)+IF($O208>=CE$2,$AL208/($O208-2009),0)+IF($P208>=CE$2,$AM208/($P208-2009),0)+IF($Q208>=CE$2,$AN208/($Q208-2009),0)+IF($R208>=CE$2,$AO208/($R208-2009),0)+IF($S208>=CE$2,$AP208/($S208-2009),0)+IF($T208>=CE$2,$AQ208/($T208-2009),0)+IF($U208>=CE$2,$AR208/($U208-2009),0)+IF($V208>=CE$2,$AS208/($V208-2009),0)+IF($W208>=CE$2,$AT208/($W208-2009),0)+IF($X208>=CE$2,$AU208/($X208-2009),0)+IF($Y208>=CE$2,$AV208/($Y208-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D208>=DK$2,$AA208/($D208-2009),0)+IF($E208>=DK$2,$AB208/($E208-2009),0)+IF($F208>=DK$2,$AC208/($F208-2009),0)+IF($G208>=DK$2,$AD208/($G208-2009),0)+IF($H208>=DK$2,$AE208/($H208-2009),0)+IF($I208>=DK$2,$AF208/($I208-2009),0)+IF($J208>=DK$2,$AG208/($J208-2009),0)+IF($K208>=DK$2,$AH208/($K208-2009),0)+IF($L208>=DK$2,$AI208/($L208-2009),0)+IF($M208>=DK$2,$AJ208/($M208-2009),0)+IF($N208>=DK$2,$AK208/($N208-2009),0)+IF($O208>=DK$2,$AL208/($O208-2009),0)+IF($P208>=DK$2,$AM208/($P208-2009),0)+IF($Q208>=DK$2,$AN208/($Q208-2009),0)+IF($R208>=DK$2,$AO208/($R208-2009),0)+IF($S208>=DK$2,$AP208/($S208-2009),0)+IF($T208>=DK$2,$AQ208/($T208-2009),0)+IF($U208>=DK$2,$AR208/($U208-2009),0)+IF($V208>=DK$2,$AS208/($V208-2009),0)+IF($W208>=DK$2,$AT208/($W208-2009),0)+IF($X208>=DK$2,$AU208/($X208-2009),0)+IF($Y208>=DK$2,$AV208/($Y208-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z708)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 103","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C210+Produktionsanlæg!D211","v":1945},{"$f":"E$3+$C210+Produktionsanlæg!E211","v":1955},{"$f":"F$3+$C210+Produktionsanlæg!F211","v":1965},{"$f":"G$3+$C210+Produktionsanlæg!G211","v":1975},{"$f":"H$3+$C210+Produktionsanlæg!H211","v":1985},{"$f":"I$3+$C210+Produktionsanlæg!I211","v":1995},{"$f":"J$3+$C210+Produktionsanlæg!J211","v":2005},{"$f":"K$3+$C210+Produktionsanlæg!K211","v":2015},{"$f":"L$3+$C210+Produktionsanlæg!L211","v":2022},{"$f":"M$3+$C210+Produktionsanlæg!M211","v":2027},{"$f":"N$3+$C210+Produktionsanlæg!N211","v":2032},{"$f":"O$3+$C210+Produktionsanlæg!O211","v":2037},{"$f":"P$3+$C210+Produktionsanlæg!P211","v":2040},{"$f":"Q$3+$C210+Produktionsanlæg!Q211","v":2041},{"$f":"R$3+$C210+Produktionsanlæg!R211","v":2042},{"$f":"S$3+$C210+Produktionsanlæg!S211","v":2043},{"$f":"T$3+$C210+Produktionsanlæg!T211","v":2044},{"$f":"U$3+$C210+Produktionsanlæg!U211","v":2045},{"$f":"V$3+$C210+Produktionsanlæg!V211","v":2046},{"$f":"W$3+$C210+Produktionsanlæg!W211","v":2047},{"$f":"X$3+$C210+Produktionsanlæg!X211","v":2048},{"$f":"Y$3+$C210+Produktionsanlæg!Y211","v":2049},{"$f":"SUM(Z211)","v":0},{"$f":"Produktionsanlæg!BU210","v":0},{"$f":"Produktionsanlæg!BV210","v":0},{"$f":"Produktionsanlæg!BW210","v":0},{"$f":"Produktionsanlæg!BX210","v":0},{"$f":"Produktionsanlæg!BY210","v":0},{"$f":"Produktionsanlæg!BZ210","v":0},{"$f":"Produktionsanlæg!CA210","v":0},{"$f":"Produktionsanlæg!CB210","v":0},{"$f":"Produktionsanlæg!CC210","v":0},{"$f":"Produktionsanlæg!CD210","v":0},{"$f":"Produktionsanlæg!CE210","v":0},{"$f":"Produktionsanlæg!CF210","v":0},{"$f":"Produktionsanlæg!CG210","v":0},{"$f":"Produktionsanlæg!CH210","v":0},{"$f":"Produktionsanlæg!CI210","v":0},{"$f":"Produktionsanlæg!CJ210","v":0},{"$f":"Produktionsanlæg!CK210","v":0},{"$f":"Produktionsanlæg!CL210","v":0},{"$f":"Produktionsanlæg!CM210","v":0},{"$f":"Produktionsanlæg!CN210","v":0},{"$f":"Produktionsanlæg!CO210","v":0},{"$f":"Produktionsanlæg!CP210","v":0},{"$f":"+SUM(AA210:AV210)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D210>=AY$2,$AA210/($D210-2009),0)+IF($E210>=AY$2,$AB210/($E210-2009),0)+IF($F210>=AY$2,$AC210/($F210-2009),0)+IF($G210>=AY$2,$AD210/($G210-2009),0)+IF($H210>=AY$2,$AE210/($H210-2009),0)+IF($I210>=AY$2,$AF210/($I210-2009),0)+IF($J210>=AY$2,$AG210/($J210-2009),0)+IF($K210>=AY$2,$AH210/($K210-2009),0)+IF($L210>=AY$2,$AI210/($L210-2009),0)+IF($M210>=AY$2,$AJ210/($M210-2009),0)+IF($N210>=AY$2,$AK210/($N210-2009),0)+IF($O210>=AY$2,$AL210/($O210-2009),0)+IF($P210>=AY$2,$AM210/($P210-2009),0)+IF($Q210>=AY$2,$AN210/($Q210-2009),0)+IF($R210>=AY$2,$AO210/($R210-2009),0)+IF($S210>=AY$2,$AP210/($S210-2009),0)+IF($T210>=AY$2,$AQ210/($T210-2009),0)+IF($U210>=AY$2,$AR210/($U210-2009),0)+IF($V210>=AY$2,$AS210/($V210-2009),0)+IF($W210>=AY$2,$AT210/($W210-2009),0)+IF($X210>=AY$2,$AU210/($X210-2009),0)+IF($Y210>=AY$2,$AV210/($Y210-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D210>=CE$2,$AA210/($D210-2009),0)+IF($E210>=CE$2,$AB210/($E210-2009),0)+IF($F210>=CE$2,$AC210/($F210-2009),0)+IF($G210>=CE$2,$AD210/($G210-2009),0)+IF($H210>=CE$2,$AE210/($H210-2009),0)+IF($I210>=CE$2,$AF210/($I210-2009),0)+IF($J210>=CE$2,$AG210/($J210-2009),0)+IF($K210>=CE$2,$AH210/($K210-2009),0)+IF($L210>=CE$2,$AI210/($L210-2009),0)+IF($M210>=CE$2,$AJ210/($M210-2009),0)+IF($N210>=CE$2,$AK210/($N210-2009),0)+IF($O210>=CE$2,$AL210/($O210-2009),0)+IF($P210>=CE$2,$AM210/($P210-2009),0)+IF($Q210>=CE$2,$AN210/($Q210-2009),0)+IF($R210>=CE$2,$AO210/($R210-2009),0)+IF($S210>=CE$2,$AP210/($S210-2009),0)+IF($T210>=CE$2,$AQ210/($T210-2009),0)+IF($U210>=CE$2,$AR210/($U210-2009),0)+IF($V210>=CE$2,$AS210/($V210-2009),0)+IF($W210>=CE$2,$AT210/($W210-2009),0)+IF($X210>=CE$2,$AU210/($X210-2009),0)+IF($Y210>=CE$2,$AV210/($Y210-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D210>=DK$2,$AA210/($D210-2009),0)+IF($E210>=DK$2,$AB210/($E210-2009),0)+IF($F210>=DK$2,$AC210/($F210-2009),0)+IF($G210>=DK$2,$AD210/($G210-2009),0)+IF($H210>=DK$2,$AE210/($H210-2009),0)+IF($I210>=DK$2,$AF210/($I210-2009),0)+IF($J210>=DK$2,$AG210/($J210-2009),0)+IF($K210>=DK$2,$AH210/($K210-2009),0)+IF($L210>=DK$2,$AI210/($L210-2009),0)+IF($M210>=DK$2,$AJ210/($M210-2009),0)+IF($N210>=DK$2,$AK210/($N210-2009),0)+IF($O210>=DK$2,$AL210/($O210-2009),0)+IF($P210>=DK$2,$AM210/($P210-2009),0)+IF($Q210>=DK$2,$AN210/($Q210-2009),0)+IF($R210>=DK$2,$AO210/($R210-2009),0)+IF($S210>=DK$2,$AP210/($S210-2009),0)+IF($T210>=DK$2,$AQ210/($T210-2009),0)+IF($U210>=DK$2,$AR210/($U210-2009),0)+IF($V210>=DK$2,$AS210/($V210-2009),0)+IF($W210>=DK$2,$AT210/($W210-2009),0)+IF($X210>=DK$2,$AU210/($X210-2009),0)+IF($Y210>=DK$2,$AV210/($Y210-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z710)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 104","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C212+Produktionsanlæg!D213","v":1945},{"$f":"E$3+$C212+Produktionsanlæg!E213","v":1955},{"$f":"F$3+$C212+Produktionsanlæg!F213","v":1965},{"$f":"G$3+$C212+Produktionsanlæg!G213","v":1975},{"$f":"H$3+$C212+Produktionsanlæg!H213","v":1985},{"$f":"I$3+$C212+Produktionsanlæg!I213","v":1995},{"$f":"J$3+$C212+Produktionsanlæg!J213","v":2005},{"$f":"K$3+$C212+Produktionsanlæg!K213","v":2015},{"$f":"L$3+$C212+Produktionsanlæg!L213","v":2022},{"$f":"M$3+$C212+Produktionsanlæg!M213","v":2027},{"$f":"N$3+$C212+Produktionsanlæg!N213","v":2032},{"$f":"O$3+$C212+Produktionsanlæg!O213","v":2037},{"$f":"P$3+$C212+Produktionsanlæg!P213","v":2040},{"$f":"Q$3+$C212+Produktionsanlæg!Q213","v":2041},{"$f":"R$3+$C212+Produktionsanlæg!R213","v":2042},{"$f":"S$3+$C212+Produktionsanlæg!S213","v":2043},{"$f":"T$3+$C212+Produktionsanlæg!T213","v":2044},{"$f":"U$3+$C212+Produktionsanlæg!U213","v":2045},{"$f":"V$3+$C212+Produktionsanlæg!V213","v":2046},{"$f":"W$3+$C212+Produktionsanlæg!W213","v":2047},{"$f":"X$3+$C212+Produktionsanlæg!X213","v":2048},{"$f":"Y$3+$C212+Produktionsanlæg!Y213","v":2049},{"$f":"SUM(Z213)","v":0},{"$f":"Produktionsanlæg!BU212","v":0},{"$f":"Produktionsanlæg!BV212","v":0},{"$f":"Produktionsanlæg!BW212","v":0},{"$f":"Produktionsanlæg!BX212","v":0},{"$f":"Produktionsanlæg!BY212","v":0},{"$f":"Produktionsanlæg!BZ212","v":0},{"$f":"Produktionsanlæg!CA212","v":0},{"$f":"Produktionsanlæg!CB212","v":0},{"$f":"Produktionsanlæg!CC212","v":0},{"$f":"Produktionsanlæg!CD212","v":0},{"$f":"Produktionsanlæg!CE212","v":0},{"$f":"Produktionsanlæg!CF212","v":0},{"$f":"Produktionsanlæg!CG212","v":0},{"$f":"Produktionsanlæg!CH212","v":0},{"$f":"Produktionsanlæg!CI212","v":0},{"$f":"Produktionsanlæg!CJ212","v":0},{"$f":"Produktionsanlæg!CK212","v":0},{"$f":"Produktionsanlæg!CL212","v":0},{"$f":"Produktionsanlæg!CM212","v":0},{"$f":"Produktionsanlæg!CN212","v":0},{"$f":"Produktionsanlæg!CO212","v":0},{"$f":"Produktionsanlæg!CP212","v":0},{"$f":"+SUM(AA212:AV212)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D212>=AY$2,$AA212/($D212-2009),0)+IF($E212>=AY$2,$AB212/($E212-2009),0)+IF($F212>=AY$2,$AC212/($F212-2009),0)+IF($G212>=AY$2,$AD212/($G212-2009),0)+IF($H212>=AY$2,$AE212/($H212-2009),0)+IF($I212>=AY$2,$AF212/($I212-2009),0)+IF($J212>=AY$2,$AG212/($J212-2009),0)+IF($K212>=AY$2,$AH212/($K212-2009),0)+IF($L212>=AY$2,$AI212/($L212-2009),0)+IF($M212>=AY$2,$AJ212/($M212-2009),0)+IF($N212>=AY$2,$AK212/($N212-2009),0)+IF($O212>=AY$2,$AL212/($O212-2009),0)+IF($P212>=AY$2,$AM212/($P212-2009),0)+IF($Q212>=AY$2,$AN212/($Q212-2009),0)+IF($R212>=AY$2,$AO212/($R212-2009),0)+IF($S212>=AY$2,$AP212/($S212-2009),0)+IF($T212>=AY$2,$AQ212/($T212-2009),0)+IF($U212>=AY$2,$AR212/($U212-2009),0)+IF($V212>=AY$2,$AS212/($V212-2009),0)+IF($W212>=AY$2,$AT212/($W212-2009),0)+IF($X212>=AY$2,$AU212/($X212-2009),0)+IF($Y212>=AY$2,$AV212/($Y212-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D212>=CE$2,$AA212/($D212-2009),0)+IF($E212>=CE$2,$AB212/($E212-2009),0)+IF($F212>=CE$2,$AC212/($F212-2009),0)+IF($G212>=CE$2,$AD212/($G212-2009),0)+IF($H212>=CE$2,$AE212/($H212-2009),0)+IF($I212>=CE$2,$AF212/($I212-2009),0)+IF($J212>=CE$2,$AG212/($J212-2009),0)+IF($K212>=CE$2,$AH212/($K212-2009),0)+IF($L212>=CE$2,$AI212/($L212-2009),0)+IF($M212>=CE$2,$AJ212/($M212-2009),0)+IF($N212>=CE$2,$AK212/($N212-2009),0)+IF($O212>=CE$2,$AL212/($O212-2009),0)+IF($P212>=CE$2,$AM212/($P212-2009),0)+IF($Q212>=CE$2,$AN212/($Q212-2009),0)+IF($R212>=CE$2,$AO212/($R212-2009),0)+IF($S212>=CE$2,$AP212/($S212-2009),0)+IF($T212>=CE$2,$AQ212/($T212-2009),0)+IF($U212>=CE$2,$AR212/($U212-2009),0)+IF($V212>=CE$2,$AS212/($V212-2009),0)+IF($W212>=CE$2,$AT212/($W212-2009),0)+IF($X212>=CE$2,$AU212/($X212-2009),0)+IF($Y212>=CE$2,$AV212/($Y212-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D212>=DK$2,$AA212/($D212-2009),0)+IF($E212>=DK$2,$AB212/($E212-2009),0)+IF($F212>=DK$2,$AC212/($F212-2009),0)+IF($G212>=DK$2,$AD212/($G212-2009),0)+IF($H212>=DK$2,$AE212/($H212-2009),0)+IF($I212>=DK$2,$AF212/($I212-2009),0)+IF($J212>=DK$2,$AG212/($J212-2009),0)+IF($K212>=DK$2,$AH212/($K212-2009),0)+IF($L212>=DK$2,$AI212/($L212-2009),0)+IF($M212>=DK$2,$AJ212/($M212-2009),0)+IF($N212>=DK$2,$AK212/($N212-2009),0)+IF($O212>=DK$2,$AL212/($O212-2009),0)+IF($P212>=DK$2,$AM212/($P212-2009),0)+IF($Q212>=DK$2,$AN212/($Q212-2009),0)+IF($R212>=DK$2,$AO212/($R212-2009),0)+IF($S212>=DK$2,$AP212/($S212-2009),0)+IF($T212>=DK$2,$AQ212/($T212-2009),0)+IF($U212>=DK$2,$AR212/($U212-2009),0)+IF($V212>=DK$2,$AS212/($V212-2009),0)+IF($W212>=DK$2,$AT212/($W212-2009),0)+IF($X212>=DK$2,$AU212/($X212-2009),0)+IF($Y212>=DK$2,$AV212/($Y212-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z712)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 105","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C214+Produktionsanlæg!D215","v":1945},{"$f":"E$3+$C214+Produktionsanlæg!E215","v":1955},{"$f":"F$3+$C214+Produktionsanlæg!F215","v":1965},{"$f":"G$3+$C214+Produktionsanlæg!G215","v":1975},{"$f":"H$3+$C214+Produktionsanlæg!H215","v":1985},{"$f":"I$3+$C214+Produktionsanlæg!I215","v":1995},{"$f":"J$3+$C214+Produktionsanlæg!J215","v":2005},{"$f":"K$3+$C214+Produktionsanlæg!K215","v":2015},{"$f":"L$3+$C214+Produktionsanlæg!L215","v":2022},{"$f":"M$3+$C214+Produktionsanlæg!M215","v":2027},{"$f":"N$3+$C214+Produktionsanlæg!N215","v":2032},{"$f":"O$3+$C214+Produktionsanlæg!O215","v":2037},{"$f":"P$3+$C214+Produktionsanlæg!P215","v":2040},{"$f":"Q$3+$C214+Produktionsanlæg!Q215","v":2041},{"$f":"R$3+$C214+Produktionsanlæg!R215","v":2042},{"$f":"S$3+$C214+Produktionsanlæg!S215","v":2043},{"$f":"T$3+$C214+Produktionsanlæg!T215","v":2044},{"$f":"U$3+$C214+Produktionsanlæg!U215","v":2045},{"$f":"V$3+$C214+Produktionsanlæg!V215","v":2046},{"$f":"W$3+$C214+Produktionsanlæg!W215","v":2047},{"$f":"X$3+$C214+Produktionsanlæg!X215","v":2048},{"$f":"Y$3+$C214+Produktionsanlæg!Y215","v":2049},{"$f":"SUM(Z215)","v":0},{"$f":"Produktionsanlæg!BU214","v":0},{"$f":"Produktionsanlæg!BV214","v":0},{"$f":"Produktionsanlæg!BW214","v":0},{"$f":"Produktionsanlæg!BX214","v":0},{"$f":"Produktionsanlæg!BY214","v":0},{"$f":"Produktionsanlæg!BZ214","v":0},{"$f":"Produktionsanlæg!CA214","v":0},{"$f":"Produktionsanlæg!CB214","v":0},{"$f":"Produktionsanlæg!CC214","v":0},{"$f":"Produktionsanlæg!CD214","v":0},{"$f":"Produktionsanlæg!CE214","v":0},{"$f":"Produktionsanlæg!CF214","v":0},{"$f":"Produktionsanlæg!CG214","v":0},{"$f":"Produktionsanlæg!CH214","v":0},{"$f":"Produktionsanlæg!CI214","v":0},{"$f":"Produktionsanlæg!CJ214","v":0},{"$f":"Produktionsanlæg!CK214","v":0},{"$f":"Produktionsanlæg!CL214","v":0},{"$f":"Produktionsanlæg!CM214","v":0},{"$f":"Produktionsanlæg!CN214","v":0},{"$f":"Produktionsanlæg!CO214","v":0},{"$f":"Produktionsanlæg!CP214","v":0},{"$f":"+SUM(AA214:AV214)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D214>=AY$2,$AA214/($D214-2009),0)+IF($E214>=AY$2,$AB214/($E214-2009),0)+IF($F214>=AY$2,$AC214/($F214-2009),0)+IF($G214>=AY$2,$AD214/($G214-2009),0)+IF($H214>=AY$2,$AE214/($H214-2009),0)+IF($I214>=AY$2,$AF214/($I214-2009),0)+IF($J214>=AY$2,$AG214/($J214-2009),0)+IF($K214>=AY$2,$AH214/($K214-2009),0)+IF($L214>=AY$2,$AI214/($L214-2009),0)+IF($M214>=AY$2,$AJ214/($M214-2009),0)+IF($N214>=AY$2,$AK214/($N214-2009),0)+IF($O214>=AY$2,$AL214/($O214-2009),0)+IF($P214>=AY$2,$AM214/($P214-2009),0)+IF($Q214>=AY$2,$AN214/($Q214-2009),0)+IF($R214>=AY$2,$AO214/($R214-2009),0)+IF($S214>=AY$2,$AP214/($S214-2009),0)+IF($T214>=AY$2,$AQ214/($T214-2009),0)+IF($U214>=AY$2,$AR214/($U214-2009),0)+IF($V214>=AY$2,$AS214/($V214-2009),0)+IF($W214>=AY$2,$AT214/($W214-2009),0)+IF($X214>=AY$2,$AU214/($X214-2009),0)+IF($Y214>=AY$2,$AV214/($Y214-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D214>=CE$2,$AA214/($D214-2009),0)+IF($E214>=CE$2,$AB214/($E214-2009),0)+IF($F214>=CE$2,$AC214/($F214-2009),0)+IF($G214>=CE$2,$AD214/($G214-2009),0)+IF($H214>=CE$2,$AE214/($H214-2009),0)+IF($I214>=CE$2,$AF214/($I214-2009),0)+IF($J214>=CE$2,$AG214/($J214-2009),0)+IF($K214>=CE$2,$AH214/($K214-2009),0)+IF($L214>=CE$2,$AI214/($L214-2009),0)+IF($M214>=CE$2,$AJ214/($M214-2009),0)+IF($N214>=CE$2,$AK214/($N214-2009),0)+IF($O214>=CE$2,$AL214/($O214-2009),0)+IF($P214>=CE$2,$AM214/($P214-2009),0)+IF($Q214>=CE$2,$AN214/($Q214-2009),0)+IF($R214>=CE$2,$AO214/($R214-2009),0)+IF($S214>=CE$2,$AP214/($S214-2009),0)+IF($T214>=CE$2,$AQ214/($T214-2009),0)+IF($U214>=CE$2,$AR214/($U214-2009),0)+IF($V214>=CE$2,$AS214/($V214-2009),0)+IF($W214>=CE$2,$AT214/($W214-2009),0)+IF($X214>=CE$2,$AU214/($X214-2009),0)+IF($Y214>=CE$2,$AV214/($Y214-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D214>=DK$2,$AA214/($D214-2009),0)+IF($E214>=DK$2,$AB214/($E214-2009),0)+IF($F214>=DK$2,$AC214/($F214-2009),0)+IF($G214>=DK$2,$AD214/($G214-2009),0)+IF($H214>=DK$2,$AE214/($H214-2009),0)+IF($I214>=DK$2,$AF214/($I214-2009),0)+IF($J214>=DK$2,$AG214/($J214-2009),0)+IF($K214>=DK$2,$AH214/($K214-2009),0)+IF($L214>=DK$2,$AI214/($L214-2009),0)+IF($M214>=DK$2,$AJ214/($M214-2009),0)+IF($N214>=DK$2,$AK214/($N214-2009),0)+IF($O214>=DK$2,$AL214/($O214-2009),0)+IF($P214>=DK$2,$AM214/($P214-2009),0)+IF($Q214>=DK$2,$AN214/($Q214-2009),0)+IF($R214>=DK$2,$AO214/($R214-2009),0)+IF($S214>=DK$2,$AP214/($S214-2009),0)+IF($T214>=DK$2,$AQ214/($T214-2009),0)+IF($U214>=DK$2,$AR214/($U214-2009),0)+IF($V214>=DK$2,$AS214/($V214-2009),0)+IF($W214>=DK$2,$AT214/($W214-2009),0)+IF($X214>=DK$2,$AU214/($X214-2009),0)+IF($Y214>=DK$2,$AV214/($Y214-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z714)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 106","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C216+Produktionsanlæg!D217","v":1945},{"$f":"E$3+$C216+Produktionsanlæg!E217","v":1955},{"$f":"F$3+$C216+Produktionsanlæg!F217","v":1965},{"$f":"G$3+$C216+Produktionsanlæg!G217","v":1975},{"$f":"H$3+$C216+Produktionsanlæg!H217","v":1985},{"$f":"I$3+$C216+Produktionsanlæg!I217","v":1995},{"$f":"J$3+$C216+Produktionsanlæg!J217","v":2005},{"$f":"K$3+$C216+Produktionsanlæg!K217","v":2015},{"$f":"L$3+$C216+Produktionsanlæg!L217","v":2022},{"$f":"M$3+$C216+Produktionsanlæg!M217","v":2027},{"$f":"N$3+$C216+Produktionsanlæg!N217","v":2032},{"$f":"O$3+$C216+Produktionsanlæg!O217","v":2037},{"$f":"P$3+$C216+Produktionsanlæg!P217","v":2040},{"$f":"Q$3+$C216+Produktionsanlæg!Q217","v":2041},{"$f":"R$3+$C216+Produktionsanlæg!R217","v":2042},{"$f":"S$3+$C216+Produktionsanlæg!S217","v":2043},{"$f":"T$3+$C216+Produktionsanlæg!T217","v":2044},{"$f":"U$3+$C216+Produktionsanlæg!U217","v":2045},{"$f":"V$3+$C216+Produktionsanlæg!V217","v":2046},{"$f":"W$3+$C216+Produktionsanlæg!W217","v":2047},{"$f":"X$3+$C216+Produktionsanlæg!X217","v":2048},{"$f":"Y$3+$C216+Produktionsanlæg!Y217","v":2049},{"$f":"SUM(Z217)","v":0},{"$f":"Produktionsanlæg!BU216","v":0},{"$f":"Produktionsanlæg!BV216","v":0},{"$f":"Produktionsanlæg!BW216","v":0},{"$f":"Produktionsanlæg!BX216","v":0},{"$f":"Produktionsanlæg!BY216","v":0},{"$f":"Produktionsanlæg!BZ216","v":0},{"$f":"Produktionsanlæg!CA216","v":0},{"$f":"Produktionsanlæg!CB216","v":0},{"$f":"Produktionsanlæg!CC216","v":0},{"$f":"Produktionsanlæg!CD216","v":0},{"$f":"Produktionsanlæg!CE216","v":0},{"$f":"Produktionsanlæg!CF216","v":0},{"$f":"Produktionsanlæg!CG216","v":0},{"$f":"Produktionsanlæg!CH216","v":0},{"$f":"Produktionsanlæg!CI216","v":0},{"$f":"Produktionsanlæg!CJ216","v":0},{"$f":"Produktionsanlæg!CK216","v":0},{"$f":"Produktionsanlæg!CL216","v":0},{"$f":"Produktionsanlæg!CM216","v":0},{"$f":"Produktionsanlæg!CN216","v":0},{"$f":"Produktionsanlæg!CO216","v":0},{"$f":"Produktionsanlæg!CP216","v":0},{"$f":"+SUM(AA216:AV216)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D216>=AY$2,$AA216/($D216-2009),0)+IF($E216>=AY$2,$AB216/($E216-2009),0)+IF($F216>=AY$2,$AC216/($F216-2009),0)+IF($G216>=AY$2,$AD216/($G216-2009),0)+IF($H216>=AY$2,$AE216/($H216-2009),0)+IF($I216>=AY$2,$AF216/($I216-2009),0)+IF($J216>=AY$2,$AG216/($J216-2009),0)+IF($K216>=AY$2,$AH216/($K216-2009),0)+IF($L216>=AY$2,$AI216/($L216-2009),0)+IF($M216>=AY$2,$AJ216/($M216-2009),0)+IF($N216>=AY$2,$AK216/($N216-2009),0)+IF($O216>=AY$2,$AL216/($O216-2009),0)+IF($P216>=AY$2,$AM216/($P216-2009),0)+IF($Q216>=AY$2,$AN216/($Q216-2009),0)+IF($R216>=AY$2,$AO216/($R216-2009),0)+IF($S216>=AY$2,$AP216/($S216-2009),0)+IF($T216>=AY$2,$AQ216/($T216-2009),0)+IF($U216>=AY$2,$AR216/($U216-2009),0)+IF($V216>=AY$2,$AS216/($V216-2009),0)+IF($W216>=AY$2,$AT216/($W216-2009),0)+IF($X216>=AY$2,$AU216/($X216-2009),0)+IF($Y216>=AY$2,$AV216/($Y216-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D216>=CE$2,$AA216/($D216-2009),0)+IF($E216>=CE$2,$AB216/($E216-2009),0)+IF($F216>=CE$2,$AC216/($F216-2009),0)+IF($G216>=CE$2,$AD216/($G216-2009),0)+IF($H216>=CE$2,$AE216/($H216-2009),0)+IF($I216>=CE$2,$AF216/($I216-2009),0)+IF($J216>=CE$2,$AG216/($J216-2009),0)+IF($K216>=CE$2,$AH216/($K216-2009),0)+IF($L216>=CE$2,$AI216/($L216-2009),0)+IF($M216>=CE$2,$AJ216/($M216-2009),0)+IF($N216>=CE$2,$AK216/($N216-2009),0)+IF($O216>=CE$2,$AL216/($O216-2009),0)+IF($P216>=CE$2,$AM216/($P216-2009),0)+IF($Q216>=CE$2,$AN216/($Q216-2009),0)+IF($R216>=CE$2,$AO216/($R216-2009),0)+IF($S216>=CE$2,$AP216/($S216-2009),0)+IF($T216>=CE$2,$AQ216/($T216-2009),0)+IF($U216>=CE$2,$AR216/($U216-2009),0)+IF($V216>=CE$2,$AS216/($V216-2009),0)+IF($W216>=CE$2,$AT216/($W216-2009),0)+IF($X216>=CE$2,$AU216/($X216-2009),0)+IF($Y216>=CE$2,$AV216/($Y216-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D216>=DK$2,$AA216/($D216-2009),0)+IF($E216>=DK$2,$AB216/($E216-2009),0)+IF($F216>=DK$2,$AC216/($F216-2009),0)+IF($G216>=DK$2,$AD216/($G216-2009),0)+IF($H216>=DK$2,$AE216/($H216-2009),0)+IF($I216>=DK$2,$AF216/($I216-2009),0)+IF($J216>=DK$2,$AG216/($J216-2009),0)+IF($K216>=DK$2,$AH216/($K216-2009),0)+IF($L216>=DK$2,$AI216/($L216-2009),0)+IF($M216>=DK$2,$AJ216/($M216-2009),0)+IF($N216>=DK$2,$AK216/($N216-2009),0)+IF($O216>=DK$2,$AL216/($O216-2009),0)+IF($P216>=DK$2,$AM216/($P216-2009),0)+IF($Q216>=DK$2,$AN216/($Q216-2009),0)+IF($R216>=DK$2,$AO216/($R216-2009),0)+IF($S216>=DK$2,$AP216/($S216-2009),0)+IF($T216>=DK$2,$AQ216/($T216-2009),0)+IF($U216>=DK$2,$AR216/($U216-2009),0)+IF($V216>=DK$2,$AS216/($V216-2009),0)+IF($W216>=DK$2,$AT216/($W216-2009),0)+IF($X216>=DK$2,$AU216/($X216-2009),0)+IF($Y216>=DK$2,$AV216/($Y216-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z716)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 107","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C218+Produktionsanlæg!D219","v":1945},{"$f":"E$3+$C218+Produktionsanlæg!E219","v":1955},{"$f":"F$3+$C218+Produktionsanlæg!F219","v":1965},{"$f":"G$3+$C218+Produktionsanlæg!G219","v":1975},{"$f":"H$3+$C218+Produktionsanlæg!H219","v":1985},{"$f":"I$3+$C218+Produktionsanlæg!I219","v":1995},{"$f":"J$3+$C218+Produktionsanlæg!J219","v":2005},{"$f":"K$3+$C218+Produktionsanlæg!K219","v":2015},{"$f":"L$3+$C218+Produktionsanlæg!L219","v":2022},{"$f":"M$3+$C218+Produktionsanlæg!M219","v":2027},{"$f":"N$3+$C218+Produktionsanlæg!N219","v":2032},{"$f":"O$3+$C218+Produktionsanlæg!O219","v":2037},{"$f":"P$3+$C218+Produktionsanlæg!P219","v":2040},{"$f":"Q$3+$C218+Produktionsanlæg!Q219","v":2041},{"$f":"R$3+$C218+Produktionsanlæg!R219","v":2042},{"$f":"S$3+$C218+Produktionsanlæg!S219","v":2043},{"$f":"T$3+$C218+Produktionsanlæg!T219","v":2044},{"$f":"U$3+$C218+Produktionsanlæg!U219","v":2045},{"$f":"V$3+$C218+Produktionsanlæg!V219","v":2046},{"$f":"W$3+$C218+Produktionsanlæg!W219","v":2047},{"$f":"X$3+$C218+Produktionsanlæg!X219","v":2048},{"$f":"Y$3+$C218+Produktionsanlæg!Y219","v":2049},{"$f":"SUM(Z219)","v":0},{"$f":"Produktionsanlæg!BU218","v":0},{"$f":"Produktionsanlæg!BV218","v":0},{"$f":"Produktionsanlæg!BW218","v":0},{"$f":"Produktionsanlæg!BX218","v":0},{"$f":"Produktionsanlæg!BY218","v":0},{"$f":"Produktionsanlæg!BZ218","v":0},{"$f":"Produktionsanlæg!CA218","v":0},{"$f":"Produktionsanlæg!CB218","v":0},{"$f":"Produktionsanlæg!CC218","v":0},{"$f":"Produktionsanlæg!CD218","v":0},{"$f":"Produktionsanlæg!CE218","v":0},{"$f":"Produktionsanlæg!CF218","v":0},{"$f":"Produktionsanlæg!CG218","v":0},{"$f":"Produktionsanlæg!CH218","v":0},{"$f":"Produktionsanlæg!CI218","v":0},{"$f":"Produktionsanlæg!CJ218","v":0},{"$f":"Produktionsanlæg!CK218","v":0},{"$f":"Produktionsanlæg!CL218","v":0},{"$f":"Produktionsanlæg!CM218","v":0},{"$f":"Produktionsanlæg!CN218","v":0},{"$f":"Produktionsanlæg!CO218","v":0},{"$f":"Produktionsanlæg!CP218","v":0},{"$f":"+SUM(AA218:AV218)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D218>=AY$2,$AA218/($D218-2009),0)+IF($E218>=AY$2,$AB218/($E218-2009),0)+IF($F218>=AY$2,$AC218/($F218-2009),0)+IF($G218>=AY$2,$AD218/($G218-2009),0)+IF($H218>=AY$2,$AE218/($H218-2009),0)+IF($I218>=AY$2,$AF218/($I218-2009),0)+IF($J218>=AY$2,$AG218/($J218-2009),0)+IF($K218>=AY$2,$AH218/($K218-2009),0)+IF($L218>=AY$2,$AI218/($L218-2009),0)+IF($M218>=AY$2,$AJ218/($M218-2009),0)+IF($N218>=AY$2,$AK218/($N218-2009),0)+IF($O218>=AY$2,$AL218/($O218-2009),0)+IF($P218>=AY$2,$AM218/($P218-2009),0)+IF($Q218>=AY$2,$AN218/($Q218-2009),0)+IF($R218>=AY$2,$AO218/($R218-2009),0)+IF($S218>=AY$2,$AP218/($S218-2009),0)+IF($T218>=AY$2,$AQ218/($T218-2009),0)+IF($U218>=AY$2,$AR218/($U218-2009),0)+IF($V218>=AY$2,$AS218/($V218-2009),0)+IF($W218>=AY$2,$AT218/($W218-2009),0)+IF($X218>=AY$2,$AU218/($X218-2009),0)+IF($Y218>=AY$2,$AV218/($Y218-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D218>=CE$2,$AA218/($D218-2009),0)+IF($E218>=CE$2,$AB218/($E218-2009),0)+IF($F218>=CE$2,$AC218/($F218-2009),0)+IF($G218>=CE$2,$AD218/($G218-2009),0)+IF($H218>=CE$2,$AE218/($H218-2009),0)+IF($I218>=CE$2,$AF218/($I218-2009),0)+IF($J218>=CE$2,$AG218/($J218-2009),0)+IF($K218>=CE$2,$AH218/($K218-2009),0)+IF($L218>=CE$2,$AI218/($L218-2009),0)+IF($M218>=CE$2,$AJ218/($M218-2009),0)+IF($N218>=CE$2,$AK218/($N218-2009),0)+IF($O218>=CE$2,$AL218/($O218-2009),0)+IF($P218>=CE$2,$AM218/($P218-2009),0)+IF($Q218>=CE$2,$AN218/($Q218-2009),0)+IF($R218>=CE$2,$AO218/($R218-2009),0)+IF($S218>=CE$2,$AP218/($S218-2009),0)+IF($T218>=CE$2,$AQ218/($T218-2009),0)+IF($U218>=CE$2,$AR218/($U218-2009),0)+IF($V218>=CE$2,$AS218/($V218-2009),0)+IF($W218>=CE$2,$AT218/($W218-2009),0)+IF($X218>=CE$2,$AU218/($X218-2009),0)+IF($Y218>=CE$2,$AV218/($Y218-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D218>=DK$2,$AA218/($D218-2009),0)+IF($E218>=DK$2,$AB218/($E218-2009),0)+IF($F218>=DK$2,$AC218/($F218-2009),0)+IF($G218>=DK$2,$AD218/($G218-2009),0)+IF($H218>=DK$2,$AE218/($H218-2009),0)+IF($I218>=DK$2,$AF218/($I218-2009),0)+IF($J218>=DK$2,$AG218/($J218-2009),0)+IF($K218>=DK$2,$AH218/($K218-2009),0)+IF($L218>=DK$2,$AI218/($L218-2009),0)+IF($M218>=DK$2,$AJ218/($M218-2009),0)+IF($N218>=DK$2,$AK218/($N218-2009),0)+IF($O218>=DK$2,$AL218/($O218-2009),0)+IF($P218>=DK$2,$AM218/($P218-2009),0)+IF($Q218>=DK$2,$AN218/($Q218-2009),0)+IF($R218>=DK$2,$AO218/($R218-2009),0)+IF($S218>=DK$2,$AP218/($S218-2009),0)+IF($T218>=DK$2,$AQ218/($T218-2009),0)+IF($U218>=DK$2,$AR218/($U218-2009),0)+IF($V218>=DK$2,$AS218/($V218-2009),0)+IF($W218>=DK$2,$AT218/($W218-2009),0)+IF($X218>=DK$2,$AU218/($X218-2009),0)+IF($Y218>=DK$2,$AV218/($Y218-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z718)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 108","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C220+Produktionsanlæg!D221","v":1945},{"$f":"E$3+$C220+Produktionsanlæg!E221","v":1955},{"$f":"F$3+$C220+Produktionsanlæg!F221","v":1965},{"$f":"G$3+$C220+Produktionsanlæg!G221","v":1975},{"$f":"H$3+$C220+Produktionsanlæg!H221","v":1985},{"$f":"I$3+$C220+Produktionsanlæg!I221","v":1995},{"$f":"J$3+$C220+Produktionsanlæg!J221","v":2005},{"$f":"K$3+$C220+Produktionsanlæg!K221","v":2015},{"$f":"L$3+$C220+Produktionsanlæg!L221","v":2022},{"$f":"M$3+$C220+Produktionsanlæg!M221","v":2027},{"$f":"N$3+$C220+Produktionsanlæg!N221","v":2032},{"$f":"O$3+$C220+Produktionsanlæg!O221","v":2037},{"$f":"P$3+$C220+Produktionsanlæg!P221","v":2040},{"$f":"Q$3+$C220+Produktionsanlæg!Q221","v":2041},{"$f":"R$3+$C220+Produktionsanlæg!R221","v":2042},{"$f":"S$3+$C220+Produktionsanlæg!S221","v":2043},{"$f":"T$3+$C220+Produktionsanlæg!T221","v":2044},{"$f":"U$3+$C220+Produktionsanlæg!U221","v":2045},{"$f":"V$3+$C220+Produktionsanlæg!V221","v":2046},{"$f":"W$3+$C220+Produktionsanlæg!W221","v":2047},{"$f":"X$3+$C220+Produktionsanlæg!X221","v":2048},{"$f":"Y$3+$C220+Produktionsanlæg!Y221","v":2049},{"$f":"SUM(Z221)","v":0},{"$f":"Produktionsanlæg!BU220","v":0},{"$f":"Produktionsanlæg!BV220","v":0},{"$f":"Produktionsanlæg!BW220","v":0},{"$f":"Produktionsanlæg!BX220","v":0},{"$f":"Produktionsanlæg!BY220","v":0},{"$f":"Produktionsanlæg!BZ220","v":0},{"$f":"Produktionsanlæg!CA220","v":0},{"$f":"Produktionsanlæg!CB220","v":0},{"$f":"Produktionsanlæg!CC220","v":0},{"$f":"Produktionsanlæg!CD220","v":0},{"$f":"Produktionsanlæg!CE220","v":0},{"$f":"Produktionsanlæg!CF220","v":0},{"$f":"Produktionsanlæg!CG220","v":0},{"$f":"Produktionsanlæg!CH220","v":0},{"$f":"Produktionsanlæg!CI220","v":0},{"$f":"Produktionsanlæg!CJ220","v":0},{"$f":"Produktionsanlæg!CK220","v":0},{"$f":"Produktionsanlæg!CL220","v":0},{"$f":"Produktionsanlæg!CM220","v":0},{"$f":"Produktionsanlæg!CN220","v":0},{"$f":"Produktionsanlæg!CO220","v":0},{"$f":"Produktionsanlæg!CP220","v":0},{"$f":"+SUM(AA220:AV220)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D220>=AY$2,$AA220/($D220-2009),0)+IF($E220>=AY$2,$AB220/($E220-2009),0)+IF($F220>=AY$2,$AC220/($F220-2009),0)+IF($G220>=AY$2,$AD220/($G220-2009),0)+IF($H220>=AY$2,$AE220/($H220-2009),0)+IF($I220>=AY$2,$AF220/($I220-2009),0)+IF($J220>=AY$2,$AG220/($J220-2009),0)+IF($K220>=AY$2,$AH220/($K220-2009),0)+IF($L220>=AY$2,$AI220/($L220-2009),0)+IF($M220>=AY$2,$AJ220/($M220-2009),0)+IF($N220>=AY$2,$AK220/($N220-2009),0)+IF($O220>=AY$2,$AL220/($O220-2009),0)+IF($P220>=AY$2,$AM220/($P220-2009),0)+IF($Q220>=AY$2,$AN220/($Q220-2009),0)+IF($R220>=AY$2,$AO220/($R220-2009),0)+IF($S220>=AY$2,$AP220/($S220-2009),0)+IF($T220>=AY$2,$AQ220/($T220-2009),0)+IF($U220>=AY$2,$AR220/($U220-2009),0)+IF($V220>=AY$2,$AS220/($V220-2009),0)+IF($W220>=AY$2,$AT220/($W220-2009),0)+IF($X220>=AY$2,$AU220/($X220-2009),0)+IF($Y220>=AY$2,$AV220/($Y220-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D220>=CE$2,$AA220/($D220-2009),0)+IF($E220>=CE$2,$AB220/($E220-2009),0)+IF($F220>=CE$2,$AC220/($F220-2009),0)+IF($G220>=CE$2,$AD220/($G220-2009),0)+IF($H220>=CE$2,$AE220/($H220-2009),0)+IF($I220>=CE$2,$AF220/($I220-2009),0)+IF($J220>=CE$2,$AG220/($J220-2009),0)+IF($K220>=CE$2,$AH220/($K220-2009),0)+IF($L220>=CE$2,$AI220/($L220-2009),0)+IF($M220>=CE$2,$AJ220/($M220-2009),0)+IF($N220>=CE$2,$AK220/($N220-2009),0)+IF($O220>=CE$2,$AL220/($O220-2009),0)+IF($P220>=CE$2,$AM220/($P220-2009),0)+IF($Q220>=CE$2,$AN220/($Q220-2009),0)+IF($R220>=CE$2,$AO220/($R220-2009),0)+IF($S220>=CE$2,$AP220/($S220-2009),0)+IF($T220>=CE$2,$AQ220/($T220-2009),0)+IF($U220>=CE$2,$AR220/($U220-2009),0)+IF($V220>=CE$2,$AS220/($V220-2009),0)+IF($W220>=CE$2,$AT220/($W220-2009),0)+IF($X220>=CE$2,$AU220/($X220-2009),0)+IF($Y220>=CE$2,$AV220/($Y220-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D220>=DK$2,$AA220/($D220-2009),0)+IF($E220>=DK$2,$AB220/($E220-2009),0)+IF($F220>=DK$2,$AC220/($F220-2009),0)+IF($G220>=DK$2,$AD220/($G220-2009),0)+IF($H220>=DK$2,$AE220/($H220-2009),0)+IF($I220>=DK$2,$AF220/($I220-2009),0)+IF($J220>=DK$2,$AG220/($J220-2009),0)+IF($K220>=DK$2,$AH220/($K220-2009),0)+IF($L220>=DK$2,$AI220/($L220-2009),0)+IF($M220>=DK$2,$AJ220/($M220-2009),0)+IF($N220>=DK$2,$AK220/($N220-2009),0)+IF($O220>=DK$2,$AL220/($O220-2009),0)+IF($P220>=DK$2,$AM220/($P220-2009),0)+IF($Q220>=DK$2,$AN220/($Q220-2009),0)+IF($R220>=DK$2,$AO220/($R220-2009),0)+IF($S220>=DK$2,$AP220/($S220-2009),0)+IF($T220>=DK$2,$AQ220/($T220-2009),0)+IF($U220>=DK$2,$AR220/($U220-2009),0)+IF($V220>=DK$2,$AS220/($V220-2009),0)+IF($W220>=DK$2,$AT220/($W220-2009),0)+IF($X220>=DK$2,$AU220/($X220-2009),0)+IF($Y220>=DK$2,$AV220/($Y220-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z720)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 109","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C222+Produktionsanlæg!D223","v":1945},{"$f":"E$3+$C222+Produktionsanlæg!E223","v":1955},{"$f":"F$3+$C222+Produktionsanlæg!F223","v":1965},{"$f":"G$3+$C222+Produktionsanlæg!G223","v":1975},{"$f":"H$3+$C222+Produktionsanlæg!H223","v":1985},{"$f":"I$3+$C222+Produktionsanlæg!I223","v":1995},{"$f":"J$3+$C222+Produktionsanlæg!J223","v":2005},{"$f":"K$3+$C222+Produktionsanlæg!K223","v":2015},{"$f":"L$3+$C222+Produktionsanlæg!L223","v":2022},{"$f":"M$3+$C222+Produktionsanlæg!M223","v":2027},{"$f":"N$3+$C222+Produktionsanlæg!N223","v":2032},{"$f":"O$3+$C222+Produktionsanlæg!O223","v":2037},{"$f":"P$3+$C222+Produktionsanlæg!P223","v":2040},{"$f":"Q$3+$C222+Produktionsanlæg!Q223","v":2041},{"$f":"R$3+$C222+Produktionsanlæg!R223","v":2042},{"$f":"S$3+$C222+Produktionsanlæg!S223","v":2043},{"$f":"T$3+$C222+Produktionsanlæg!T223","v":2044},{"$f":"U$3+$C222+Produktionsanlæg!U223","v":2045},{"$f":"V$3+$C222+Produktionsanlæg!V223","v":2046},{"$f":"W$3+$C222+Produktionsanlæg!W223","v":2047},{"$f":"X$3+$C222+Produktionsanlæg!X223","v":2048},{"$f":"Y$3+$C222+Produktionsanlæg!Y223","v":2049},{"$f":"SUM(Z223)","v":0},{"$f":"Produktionsanlæg!BU222","v":0},{"$f":"Produktionsanlæg!BV222","v":0},{"$f":"Produktionsanlæg!BW222","v":0},{"$f":"Produktionsanlæg!BX222","v":0},{"$f":"Produktionsanlæg!BY222","v":0},{"$f":"Produktionsanlæg!BZ222","v":0},{"$f":"Produktionsanlæg!CA222","v":0},{"$f":"Produktionsanlæg!CB222","v":0},{"$f":"Produktionsanlæg!CC222","v":0},{"$f":"Produktionsanlæg!CD222","v":0},{"$f":"Produktionsanlæg!CE222","v":0},{"$f":"Produktionsanlæg!CF222","v":0},{"$f":"Produktionsanlæg!CG222","v":0},{"$f":"Produktionsanlæg!CH222","v":0},{"$f":"Produktionsanlæg!CI222","v":0},{"$f":"Produktionsanlæg!CJ222","v":0},{"$f":"Produktionsanlæg!CK222","v":0},{"$f":"Produktionsanlæg!CL222","v":0},{"$f":"Produktionsanlæg!CM222","v":0},{"$f":"Produktionsanlæg!CN222","v":0},{"$f":"Produktionsanlæg!CO222","v":0},{"$f":"Produktionsanlæg!CP222","v":0},{"$f":"+SUM(AA222:AV222)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D222>=AY$2,$AA222/($D222-2009),0)+IF($E222>=AY$2,$AB222/($E222-2009),0)+IF($F222>=AY$2,$AC222/($F222-2009),0)+IF($G222>=AY$2,$AD222/($G222-2009),0)+IF($H222>=AY$2,$AE222/($H222-2009),0)+IF($I222>=AY$2,$AF222/($I222-2009),0)+IF($J222>=AY$2,$AG222/($J222-2009),0)+IF($K222>=AY$2,$AH222/($K222-2009),0)+IF($L222>=AY$2,$AI222/($L222-2009),0)+IF($M222>=AY$2,$AJ222/($M222-2009),0)+IF($N222>=AY$2,$AK222/($N222-2009),0)+IF($O222>=AY$2,$AL222/($O222-2009),0)+IF($P222>=AY$2,$AM222/($P222-2009),0)+IF($Q222>=AY$2,$AN222/($Q222-2009),0)+IF($R222>=AY$2,$AO222/($R222-2009),0)+IF($S222>=AY$2,$AP222/($S222-2009),0)+IF($T222>=AY$2,$AQ222/($T222-2009),0)+IF($U222>=AY$2,$AR222/($U222-2009),0)+IF($V222>=AY$2,$AS222/($V222-2009),0)+IF($W222>=AY$2,$AT222/($W222-2009),0)+IF($X222>=AY$2,$AU222/($X222-2009),0)+IF($Y222>=AY$2,$AV222/($Y222-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D222>=CE$2,$AA222/($D222-2009),0)+IF($E222>=CE$2,$AB222/($E222-2009),0)+IF($F222>=CE$2,$AC222/($F222-2009),0)+IF($G222>=CE$2,$AD222/($G222-2009),0)+IF($H222>=CE$2,$AE222/($H222-2009),0)+IF($I222>=CE$2,$AF222/($I222-2009),0)+IF($J222>=CE$2,$AG222/($J222-2009),0)+IF($K222>=CE$2,$AH222/($K222-2009),0)+IF($L222>=CE$2,$AI222/($L222-2009),0)+IF($M222>=CE$2,$AJ222/($M222-2009),0)+IF($N222>=CE$2,$AK222/($N222-2009),0)+IF($O222>=CE$2,$AL222/($O222-2009),0)+IF($P222>=CE$2,$AM222/($P222-2009),0)+IF($Q222>=CE$2,$AN222/($Q222-2009),0)+IF($R222>=CE$2,$AO222/($R222-2009),0)+IF($S222>=CE$2,$AP222/($S222-2009),0)+IF($T222>=CE$2,$AQ222/($T222-2009),0)+IF($U222>=CE$2,$AR222/($U222-2009),0)+IF($V222>=CE$2,$AS222/($V222-2009),0)+IF($W222>=CE$2,$AT222/($W222-2009),0)+IF($X222>=CE$2,$AU222/($X222-2009),0)+IF($Y222>=CE$2,$AV222/($Y222-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D222>=DK$2,$AA222/($D222-2009),0)+IF($E222>=DK$2,$AB222/($E222-2009),0)+IF($F222>=DK$2,$AC222/($F222-2009),0)+IF($G222>=DK$2,$AD222/($G222-2009),0)+IF($H222>=DK$2,$AE222/($H222-2009),0)+IF($I222>=DK$2,$AF222/($I222-2009),0)+IF($J222>=DK$2,$AG222/($J222-2009),0)+IF($K222>=DK$2,$AH222/($K222-2009),0)+IF($L222>=DK$2,$AI222/($L222-2009),0)+IF($M222>=DK$2,$AJ222/($M222-2009),0)+IF($N222>=DK$2,$AK222/($N222-2009),0)+IF($O222>=DK$2,$AL222/($O222-2009),0)+IF($P222>=DK$2,$AM222/($P222-2009),0)+IF($Q222>=DK$2,$AN222/($Q222-2009),0)+IF($R222>=DK$2,$AO222/($R222-2009),0)+IF($S222>=DK$2,$AP222/($S222-2009),0)+IF($T222>=DK$2,$AQ222/($T222-2009),0)+IF($U222>=DK$2,$AR222/($U222-2009),0)+IF($V222>=DK$2,$AS222/($V222-2009),0)+IF($W222>=DK$2,$AT222/($W222-2009),0)+IF($X222>=DK$2,$AU222/($X222-2009),0)+IF($Y222>=DK$2,$AV222/($Y222-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z722)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 110","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C224+Produktionsanlæg!D225","v":1945},{"$f":"E$3+$C224+Produktionsanlæg!E225","v":1955},{"$f":"F$3+$C224+Produktionsanlæg!F225","v":1965},{"$f":"G$3+$C224+Produktionsanlæg!G225","v":1975},{"$f":"H$3+$C224+Produktionsanlæg!H225","v":1985},{"$f":"I$3+$C224+Produktionsanlæg!I225","v":1995},{"$f":"J$3+$C224+Produktionsanlæg!J225","v":2005},{"$f":"K$3+$C224+Produktionsanlæg!K225","v":2015},{"$f":"L$3+$C224+Produktionsanlæg!L225","v":2022},{"$f":"M$3+$C224+Produktionsanlæg!M225","v":2027},{"$f":"N$3+$C224+Produktionsanlæg!N225","v":2032},{"$f":"O$3+$C224+Produktionsanlæg!O225","v":2037},{"$f":"P$3+$C224+Produktionsanlæg!P225","v":2040},{"$f":"Q$3+$C224+Produktionsanlæg!Q225","v":2041},{"$f":"R$3+$C224+Produktionsanlæg!R225","v":2042},{"$f":"S$3+$C224+Produktionsanlæg!S225","v":2043},{"$f":"T$3+$C224+Produktionsanlæg!T225","v":2044},{"$f":"U$3+$C224+Produktionsanlæg!U225","v":2045},{"$f":"V$3+$C224+Produktionsanlæg!V225","v":2046},{"$f":"W$3+$C224+Produktionsanlæg!W225","v":2047},{"$f":"X$3+$C224+Produktionsanlæg!X225","v":2048},{"$f":"Y$3+$C224+Produktionsanlæg!Y225","v":2049},{"$f":"SUM(Z225)","v":0},{"$f":"Produktionsanlæg!BU224","v":0},{"$f":"Produktionsanlæg!BV224","v":0},{"$f":"Produktionsanlæg!BW224","v":0},{"$f":"Produktionsanlæg!BX224","v":0},{"$f":"Produktionsanlæg!BY224","v":0},{"$f":"Produktionsanlæg!BZ224","v":0},{"$f":"Produktionsanlæg!CA224","v":0},{"$f":"Produktionsanlæg!CB224","v":0},{"$f":"Produktionsanlæg!CC224","v":0},{"$f":"Produktionsanlæg!CD224","v":0},{"$f":"Produktionsanlæg!CE224","v":0},{"$f":"Produktionsanlæg!CF224","v":0},{"$f":"Produktionsanlæg!CG224","v":0},{"$f":"Produktionsanlæg!CH224","v":0},{"$f":"Produktionsanlæg!CI224","v":0},{"$f":"Produktionsanlæg!CJ224","v":0},{"$f":"Produktionsanlæg!CK224","v":0},{"$f":"Produktionsanlæg!CL224","v":0},{"$f":"Produktionsanlæg!CM224","v":0},{"$f":"Produktionsanlæg!CN224","v":0},{"$f":"Produktionsanlæg!CO224","v":0},{"$f":"Produktionsanlæg!CP224","v":0},{"$f":"+SUM(AA224:AV224)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D224>=AY$2,$AA224/($D224-2009),0)+IF($E224>=AY$2,$AB224/($E224-2009),0)+IF($F224>=AY$2,$AC224/($F224-2009),0)+IF($G224>=AY$2,$AD224/($G224-2009),0)+IF($H224>=AY$2,$AE224/($H224-2009),0)+IF($I224>=AY$2,$AF224/($I224-2009),0)+IF($J224>=AY$2,$AG224/($J224-2009),0)+IF($K224>=AY$2,$AH224/($K224-2009),0)+IF($L224>=AY$2,$AI224/($L224-2009),0)+IF($M224>=AY$2,$AJ224/($M224-2009),0)+IF($N224>=AY$2,$AK224/($N224-2009),0)+IF($O224>=AY$2,$AL224/($O224-2009),0)+IF($P224>=AY$2,$AM224/($P224-2009),0)+IF($Q224>=AY$2,$AN224/($Q224-2009),0)+IF($R224>=AY$2,$AO224/($R224-2009),0)+IF($S224>=AY$2,$AP224/($S224-2009),0)+IF($T224>=AY$2,$AQ224/($T224-2009),0)+IF($U224>=AY$2,$AR224/($U224-2009),0)+IF($V224>=AY$2,$AS224/($V224-2009),0)+IF($W224>=AY$2,$AT224/($W224-2009),0)+IF($X224>=AY$2,$AU224/($X224-2009),0)+IF($Y224>=AY$2,$AV224/($Y224-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D224>=CE$2,$AA224/($D224-2009),0)+IF($E224>=CE$2,$AB224/($E224-2009),0)+IF($F224>=CE$2,$AC224/($F224-2009),0)+IF($G224>=CE$2,$AD224/($G224-2009),0)+IF($H224>=CE$2,$AE224/($H224-2009),0)+IF($I224>=CE$2,$AF224/($I224-2009),0)+IF($J224>=CE$2,$AG224/($J224-2009),0)+IF($K224>=CE$2,$AH224/($K224-2009),0)+IF($L224>=CE$2,$AI224/($L224-2009),0)+IF($M224>=CE$2,$AJ224/($M224-2009),0)+IF($N224>=CE$2,$AK224/($N224-2009),0)+IF($O224>=CE$2,$AL224/($O224-2009),0)+IF($P224>=CE$2,$AM224/($P224-2009),0)+IF($Q224>=CE$2,$AN224/($Q224-2009),0)+IF($R224>=CE$2,$AO224/($R224-2009),0)+IF($S224>=CE$2,$AP224/($S224-2009),0)+IF($T224>=CE$2,$AQ224/($T224-2009),0)+IF($U224>=CE$2,$AR224/($U224-2009),0)+IF($V224>=CE$2,$AS224/($V224-2009),0)+IF($W224>=CE$2,$AT224/($W224-2009),0)+IF($X224>=CE$2,$AU224/($X224-2009),0)+IF($Y224>=CE$2,$AV224/($Y224-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D224>=DK$2,$AA224/($D224-2009),0)+IF($E224>=DK$2,$AB224/($E224-2009),0)+IF($F224>=DK$2,$AC224/($F224-2009),0)+IF($G224>=DK$2,$AD224/($G224-2009),0)+IF($H224>=DK$2,$AE224/($H224-2009),0)+IF($I224>=DK$2,$AF224/($I224-2009),0)+IF($J224>=DK$2,$AG224/($J224-2009),0)+IF($K224>=DK$2,$AH224/($K224-2009),0)+IF($L224>=DK$2,$AI224/($L224-2009),0)+IF($M224>=DK$2,$AJ224/($M224-2009),0)+IF($N224>=DK$2,$AK224/($N224-2009),0)+IF($O224>=DK$2,$AL224/($O224-2009),0)+IF($P224>=DK$2,$AM224/($P224-2009),0)+IF($Q224>=DK$2,$AN224/($Q224-2009),0)+IF($R224>=DK$2,$AO224/($R224-2009),0)+IF($S224>=DK$2,$AP224/($S224-2009),0)+IF($T224>=DK$2,$AQ224/($T224-2009),0)+IF($U224>=DK$2,$AR224/($U224-2009),0)+IF($V224>=DK$2,$AS224/($V224-2009),0)+IF($W224>=DK$2,$AT224/($W224-2009),0)+IF($X224>=DK$2,$AU224/($X224-2009),0)+IF($Y224>=DK$2,$AV224/($Y224-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z724)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 111","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C226+Produktionsanlæg!D227","v":1945},{"$f":"E$3+$C226+Produktionsanlæg!E227","v":1955},{"$f":"F$3+$C226+Produktionsanlæg!F227","v":1965},{"$f":"G$3+$C226+Produktionsanlæg!G227","v":1975},{"$f":"H$3+$C226+Produktionsanlæg!H227","v":1985},{"$f":"I$3+$C226+Produktionsanlæg!I227","v":1995},{"$f":"J$3+$C226+Produktionsanlæg!J227","v":2005},{"$f":"K$3+$C226+Produktionsanlæg!K227","v":2015},{"$f":"L$3+$C226+Produktionsanlæg!L227","v":2022},{"$f":"M$3+$C226+Produktionsanlæg!M227","v":2027},{"$f":"N$3+$C226+Produktionsanlæg!N227","v":2032},{"$f":"O$3+$C226+Produktionsanlæg!O227","v":2037},{"$f":"P$3+$C226+Produktionsanlæg!P227","v":2040},{"$f":"Q$3+$C226+Produktionsanlæg!Q227","v":2041},{"$f":"R$3+$C226+Produktionsanlæg!R227","v":2042},{"$f":"S$3+$C226+Produktionsanlæg!S227","v":2043},{"$f":"T$3+$C226+Produktionsanlæg!T227","v":2044},{"$f":"U$3+$C226+Produktionsanlæg!U227","v":2045},{"$f":"V$3+$C226+Produktionsanlæg!V227","v":2046},{"$f":"W$3+$C226+Produktionsanlæg!W227","v":2047},{"$f":"X$3+$C226+Produktionsanlæg!X227","v":2048},{"$f":"Y$3+$C226+Produktionsanlæg!Y227","v":2049},{"$f":"SUM(Z227)","v":0},{"$f":"Produktionsanlæg!BU226","v":0},{"$f":"Produktionsanlæg!BV226","v":0},{"$f":"Produktionsanlæg!BW226","v":0},{"$f":"Produktionsanlæg!BX226","v":0},{"$f":"Produktionsanlæg!BY226","v":0},{"$f":"Produktionsanlæg!BZ226","v":0},{"$f":"Produktionsanlæg!CA226","v":0},{"$f":"Produktionsanlæg!CB226","v":0},{"$f":"Produktionsanlæg!CC226","v":0},{"$f":"Produktionsanlæg!CD226","v":0},{"$f":"Produktionsanlæg!CE226","v":0},{"$f":"Produktionsanlæg!CF226","v":0},{"$f":"Produktionsanlæg!CG226","v":0},{"$f":"Produktionsanlæg!CH226","v":0},{"$f":"Produktionsanlæg!CI226","v":0},{"$f":"Produktionsanlæg!CJ226","v":0},{"$f":"Produktionsanlæg!CK226","v":0},{"$f":"Produktionsanlæg!CL226","v":0},{"$f":"Produktionsanlæg!CM226","v":0},{"$f":"Produktionsanlæg!CN226","v":0},{"$f":"Produktionsanlæg!CO226","v":0},{"$f":"Produktionsanlæg!CP226","v":0},{"$f":"+SUM(AA226:AV226)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D226>=AY$2,$AA226/($D226-2009),0)+IF($E226>=AY$2,$AB226/($E226-2009),0)+IF($F226>=AY$2,$AC226/($F226-2009),0)+IF($G226>=AY$2,$AD226/($G226-2009),0)+IF($H226>=AY$2,$AE226/($H226-2009),0)+IF($I226>=AY$2,$AF226/($I226-2009),0)+IF($J226>=AY$2,$AG226/($J226-2009),0)+IF($K226>=AY$2,$AH226/($K226-2009),0)+IF($L226>=AY$2,$AI226/($L226-2009),0)+IF($M226>=AY$2,$AJ226/($M226-2009),0)+IF($N226>=AY$2,$AK226/($N226-2009),0)+IF($O226>=AY$2,$AL226/($O226-2009),0)+IF($P226>=AY$2,$AM226/($P226-2009),0)+IF($Q226>=AY$2,$AN226/($Q226-2009),0)+IF($R226>=AY$2,$AO226/($R226-2009),0)+IF($S226>=AY$2,$AP226/($S226-2009),0)+IF($T226>=AY$2,$AQ226/($T226-2009),0)+IF($U226>=AY$2,$AR226/($U226-2009),0)+IF($V226>=AY$2,$AS226/($V226-2009),0)+IF($W226>=AY$2,$AT226/($W226-2009),0)+IF($X226>=AY$2,$AU226/($X226-2009),0)+IF($Y226>=AY$2,$AV226/($Y226-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D226>=CE$2,$AA226/($D226-2009),0)+IF($E226>=CE$2,$AB226/($E226-2009),0)+IF($F226>=CE$2,$AC226/($F226-2009),0)+IF($G226>=CE$2,$AD226/($G226-2009),0)+IF($H226>=CE$2,$AE226/($H226-2009),0)+IF($I226>=CE$2,$AF226/($I226-2009),0)+IF($J226>=CE$2,$AG226/($J226-2009),0)+IF($K226>=CE$2,$AH226/($K226-2009),0)+IF($L226>=CE$2,$AI226/($L226-2009),0)+IF($M226>=CE$2,$AJ226/($M226-2009),0)+IF($N226>=CE$2,$AK226/($N226-2009),0)+IF($O226>=CE$2,$AL226/($O226-2009),0)+IF($P226>=CE$2,$AM226/($P226-2009),0)+IF($Q226>=CE$2,$AN226/($Q226-2009),0)+IF($R226>=CE$2,$AO226/($R226-2009),0)+IF($S226>=CE$2,$AP226/($S226-2009),0)+IF($T226>=CE$2,$AQ226/($T226-2009),0)+IF($U226>=CE$2,$AR226/($U226-2009),0)+IF($V226>=CE$2,$AS226/($V226-2009),0)+IF($W226>=CE$2,$AT226/($W226-2009),0)+IF($X226>=CE$2,$AU226/($X226-2009),0)+IF($Y226>=CE$2,$AV226/($Y226-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D226>=DK$2,$AA226/($D226-2009),0)+IF($E226>=DK$2,$AB226/($E226-2009),0)+IF($F226>=DK$2,$AC226/($F226-2009),0)+IF($G226>=DK$2,$AD226/($G226-2009),0)+IF($H226>=DK$2,$AE226/($H226-2009),0)+IF($I226>=DK$2,$AF226/($I226-2009),0)+IF($J226>=DK$2,$AG226/($J226-2009),0)+IF($K226>=DK$2,$AH226/($K226-2009),0)+IF($L226>=DK$2,$AI226/($L226-2009),0)+IF($M226>=DK$2,$AJ226/($M226-2009),0)+IF($N226>=DK$2,$AK226/($N226-2009),0)+IF($O226>=DK$2,$AL226/($O226-2009),0)+IF($P226>=DK$2,$AM226/($P226-2009),0)+IF($Q226>=DK$2,$AN226/($Q226-2009),0)+IF($R226>=DK$2,$AO226/($R226-2009),0)+IF($S226>=DK$2,$AP226/($S226-2009),0)+IF($T226>=DK$2,$AQ226/($T226-2009),0)+IF($U226>=DK$2,$AR226/($U226-2009),0)+IF($V226>=DK$2,$AS226/($V226-2009),0)+IF($W226>=DK$2,$AT226/($W226-2009),0)+IF($X226>=DK$2,$AU226/($X226-2009),0)+IF($Y226>=DK$2,$AV226/($Y226-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z726)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 112","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C228+Produktionsanlæg!D229","v":1945},{"$f":"E$3+$C228+Produktionsanlæg!E229","v":1955},{"$f":"F$3+$C228+Produktionsanlæg!F229","v":1965},{"$f":"G$3+$C228+Produktionsanlæg!G229","v":1975},{"$f":"H$3+$C228+Produktionsanlæg!H229","v":1985},{"$f":"I$3+$C228+Produktionsanlæg!I229","v":1995},{"$f":"J$3+$C228+Produktionsanlæg!J229","v":2005},{"$f":"K$3+$C228+Produktionsanlæg!K229","v":2015},{"$f":"L$3+$C228+Produktionsanlæg!L229","v":2022},{"$f":"M$3+$C228+Produktionsanlæg!M229","v":2027},{"$f":"N$3+$C228+Produktionsanlæg!N229","v":2032},{"$f":"O$3+$C228+Produktionsanlæg!O229","v":2037},{"$f":"P$3+$C228+Produktionsanlæg!P229","v":2040},{"$f":"Q$3+$C228+Produktionsanlæg!Q229","v":2041},{"$f":"R$3+$C228+Produktionsanlæg!R229","v":2042},{"$f":"S$3+$C228+Produktionsanlæg!S229","v":2043},{"$f":"T$3+$C228+Produktionsanlæg!T229","v":2044},{"$f":"U$3+$C228+Produktionsanlæg!U229","v":2045},{"$f":"V$3+$C228+Produktionsanlæg!V229","v":2046},{"$f":"W$3+$C228+Produktionsanlæg!W229","v":2047},{"$f":"X$3+$C228+Produktionsanlæg!X229","v":2048},{"$f":"Y$3+$C228+Produktionsanlæg!Y229","v":2049},{"$f":"SUM(Z229)","v":0},{"$f":"Produktionsanlæg!BU228","v":0},{"$f":"Produktionsanlæg!BV228","v":0},{"$f":"Produktionsanlæg!BW228","v":0},{"$f":"Produktionsanlæg!BX228","v":0},{"$f":"Produktionsanlæg!BY228","v":0},{"$f":"Produktionsanlæg!BZ228","v":0},{"$f":"Produktionsanlæg!CA228","v":0},{"$f":"Produktionsanlæg!CB228","v":0},{"$f":"Produktionsanlæg!CC228","v":0},{"$f":"Produktionsanlæg!CD228","v":0},{"$f":"Produktionsanlæg!CE228","v":0},{"$f":"Produktionsanlæg!CF228","v":0},{"$f":"Produktionsanlæg!CG228","v":0},{"$f":"Produktionsanlæg!CH228","v":0},{"$f":"Produktionsanlæg!CI228","v":0},{"$f":"Produktionsanlæg!CJ228","v":0},{"$f":"Produktionsanlæg!CK228","v":0},{"$f":"Produktionsanlæg!CL228","v":0},{"$f":"Produktionsanlæg!CM228","v":0},{"$f":"Produktionsanlæg!CN228","v":0},{"$f":"Produktionsanlæg!CO228","v":0},{"$f":"Produktionsanlæg!CP228","v":0},{"$f":"+SUM(AA228:AV228)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D228>=AY$2,$AA228/($D228-2009),0)+IF($E228>=AY$2,$AB228/($E228-2009),0)+IF($F228>=AY$2,$AC228/($F228-2009),0)+IF($G228>=AY$2,$AD228/($G228-2009),0)+IF($H228>=AY$2,$AE228/($H228-2009),0)+IF($I228>=AY$2,$AF228/($I228-2009),0)+IF($J228>=AY$2,$AG228/($J228-2009),0)+IF($K228>=AY$2,$AH228/($K228-2009),0)+IF($L228>=AY$2,$AI228/($L228-2009),0)+IF($M228>=AY$2,$AJ228/($M228-2009),0)+IF($N228>=AY$2,$AK228/($N228-2009),0)+IF($O228>=AY$2,$AL228/($O228-2009),0)+IF($P228>=AY$2,$AM228/($P228-2009),0)+IF($Q228>=AY$2,$AN228/($Q228-2009),0)+IF($R228>=AY$2,$AO228/($R228-2009),0)+IF($S228>=AY$2,$AP228/($S228-2009),0)+IF($T228>=AY$2,$AQ228/($T228-2009),0)+IF($U228>=AY$2,$AR228/($U228-2009),0)+IF($V228>=AY$2,$AS228/($V228-2009),0)+IF($W228>=AY$2,$AT228/($W228-2009),0)+IF($X228>=AY$2,$AU228/($X228-2009),0)+IF($Y228>=AY$2,$AV228/($Y228-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D228>=CE$2,$AA228/($D228-2009),0)+IF($E228>=CE$2,$AB228/($E228-2009),0)+IF($F228>=CE$2,$AC228/($F228-2009),0)+IF($G228>=CE$2,$AD228/($G228-2009),0)+IF($H228>=CE$2,$AE228/($H228-2009),0)+IF($I228>=CE$2,$AF228/($I228-2009),0)+IF($J228>=CE$2,$AG228/($J228-2009),0)+IF($K228>=CE$2,$AH228/($K228-2009),0)+IF($L228>=CE$2,$AI228/($L228-2009),0)+IF($M228>=CE$2,$AJ228/($M228-2009),0)+IF($N228>=CE$2,$AK228/($N228-2009),0)+IF($O228>=CE$2,$AL228/($O228-2009),0)+IF($P228>=CE$2,$AM228/($P228-2009),0)+IF($Q228>=CE$2,$AN228/($Q228-2009),0)+IF($R228>=CE$2,$AO228/($R228-2009),0)+IF($S228>=CE$2,$AP228/($S228-2009),0)+IF($T228>=CE$2,$AQ228/($T228-2009),0)+IF($U228>=CE$2,$AR228/($U228-2009),0)+IF($V228>=CE$2,$AS228/($V228-2009),0)+IF($W228>=CE$2,$AT228/($W228-2009),0)+IF($X228>=CE$2,$AU228/($X228-2009),0)+IF($Y228>=CE$2,$AV228/($Y228-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D228>=DK$2,$AA228/($D228-2009),0)+IF($E228>=DK$2,$AB228/($E228-2009),0)+IF($F228>=DK$2,$AC228/($F228-2009),0)+IF($G228>=DK$2,$AD228/($G228-2009),0)+IF($H228>=DK$2,$AE228/($H228-2009),0)+IF($I228>=DK$2,$AF228/($I228-2009),0)+IF($J228>=DK$2,$AG228/($J228-2009),0)+IF($K228>=DK$2,$AH228/($K228-2009),0)+IF($L228>=DK$2,$AI228/($L228-2009),0)+IF($M228>=DK$2,$AJ228/($M228-2009),0)+IF($N228>=DK$2,$AK228/($N228-2009),0)+IF($O228>=DK$2,$AL228/($O228-2009),0)+IF($P228>=DK$2,$AM228/($P228-2009),0)+IF($Q228>=DK$2,$AN228/($Q228-2009),0)+IF($R228>=DK$2,$AO228/($R228-2009),0)+IF($S228>=DK$2,$AP228/($S228-2009),0)+IF($T228>=DK$2,$AQ228/($T228-2009),0)+IF($U228>=DK$2,$AR228/($U228-2009),0)+IF($V228>=DK$2,$AS228/($V228-2009),0)+IF($W228>=DK$2,$AT228/($W228-2009),0)+IF($X228>=DK$2,$AU228/($X228-2009),0)+IF($Y228>=DK$2,$AV228/($Y228-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z728)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 113","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C230+Produktionsanlæg!D231","v":1945},{"$f":"E$3+$C230+Produktionsanlæg!E231","v":1955},{"$f":"F$3+$C230+Produktionsanlæg!F231","v":1965},{"$f":"G$3+$C230+Produktionsanlæg!G231","v":1975},{"$f":"H$3+$C230+Produktionsanlæg!H231","v":1985},{"$f":"I$3+$C230+Produktionsanlæg!I231","v":1995},{"$f":"J$3+$C230+Produktionsanlæg!J231","v":2005},{"$f":"K$3+$C230+Produktionsanlæg!K231","v":2015},{"$f":"L$3+$C230+Produktionsanlæg!L231","v":2022},{"$f":"M$3+$C230+Produktionsanlæg!M231","v":2027},{"$f":"N$3+$C230+Produktionsanlæg!N231","v":2032},{"$f":"O$3+$C230+Produktionsanlæg!O231","v":2037},{"$f":"P$3+$C230+Produktionsanlæg!P231","v":2040},{"$f":"Q$3+$C230+Produktionsanlæg!Q231","v":2041},{"$f":"R$3+$C230+Produktionsanlæg!R231","v":2042},{"$f":"S$3+$C230+Produktionsanlæg!S231","v":2043},{"$f":"T$3+$C230+Produktionsanlæg!T231","v":2044},{"$f":"U$3+$C230+Produktionsanlæg!U231","v":2045},{"$f":"V$3+$C230+Produktionsanlæg!V231","v":2046},{"$f":"W$3+$C230+Produktionsanlæg!W231","v":2047},{"$f":"X$3+$C230+Produktionsanlæg!X231","v":2048},{"$f":"Y$3+$C230+Produktionsanlæg!Y231","v":2049},{"$f":"SUM(Z231)","v":0},{"$f":"Produktionsanlæg!BU230","v":0},{"$f":"Produktionsanlæg!BV230","v":0},{"$f":"Produktionsanlæg!BW230","v":0},{"$f":"Produktionsanlæg!BX230","v":0},{"$f":"Produktionsanlæg!BY230","v":0},{"$f":"Produktionsanlæg!BZ230","v":0},{"$f":"Produktionsanlæg!CA230","v":0},{"$f":"Produktionsanlæg!CB230","v":0},{"$f":"Produktionsanlæg!CC230","v":0},{"$f":"Produktionsanlæg!CD230","v":0},{"$f":"Produktionsanlæg!CE230","v":0},{"$f":"Produktionsanlæg!CF230","v":0},{"$f":"Produktionsanlæg!CG230","v":0},{"$f":"Produktionsanlæg!CH230","v":0},{"$f":"Produktionsanlæg!CI230","v":0},{"$f":"Produktionsanlæg!CJ230","v":0},{"$f":"Produktionsanlæg!CK230","v":0},{"$f":"Produktionsanlæg!CL230","v":0},{"$f":"Produktionsanlæg!CM230","v":0},{"$f":"Produktionsanlæg!CN230","v":0},{"$f":"Produktionsanlæg!CO230","v":0},{"$f":"Produktionsanlæg!CP230","v":0},{"$f":"+SUM(AA230:AV230)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D230>=AY$2,$AA230/($D230-2009),0)+IF($E230>=AY$2,$AB230/($E230-2009),0)+IF($F230>=AY$2,$AC230/($F230-2009),0)+IF($G230>=AY$2,$AD230/($G230-2009),0)+IF($H230>=AY$2,$AE230/($H230-2009),0)+IF($I230>=AY$2,$AF230/($I230-2009),0)+IF($J230>=AY$2,$AG230/($J230-2009),0)+IF($K230>=AY$2,$AH230/($K230-2009),0)+IF($L230>=AY$2,$AI230/($L230-2009),0)+IF($M230>=AY$2,$AJ230/($M230-2009),0)+IF($N230>=AY$2,$AK230/($N230-2009),0)+IF($O230>=AY$2,$AL230/($O230-2009),0)+IF($P230>=AY$2,$AM230/($P230-2009),0)+IF($Q230>=AY$2,$AN230/($Q230-2009),0)+IF($R230>=AY$2,$AO230/($R230-2009),0)+IF($S230>=AY$2,$AP230/($S230-2009),0)+IF($T230>=AY$2,$AQ230/($T230-2009),0)+IF($U230>=AY$2,$AR230/($U230-2009),0)+IF($V230>=AY$2,$AS230/($V230-2009),0)+IF($W230>=AY$2,$AT230/($W230-2009),0)+IF($X230>=AY$2,$AU230/($X230-2009),0)+IF($Y230>=AY$2,$AV230/($Y230-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D230>=CE$2,$AA230/($D230-2009),0)+IF($E230>=CE$2,$AB230/($E230-2009),0)+IF($F230>=CE$2,$AC230/($F230-2009),0)+IF($G230>=CE$2,$AD230/($G230-2009),0)+IF($H230>=CE$2,$AE230/($H230-2009),0)+IF($I230>=CE$2,$AF230/($I230-2009),0)+IF($J230>=CE$2,$AG230/($J230-2009),0)+IF($K230>=CE$2,$AH230/($K230-2009),0)+IF($L230>=CE$2,$AI230/($L230-2009),0)+IF($M230>=CE$2,$AJ230/($M230-2009),0)+IF($N230>=CE$2,$AK230/($N230-2009),0)+IF($O230>=CE$2,$AL230/($O230-2009),0)+IF($P230>=CE$2,$AM230/($P230-2009),0)+IF($Q230>=CE$2,$AN230/($Q230-2009),0)+IF($R230>=CE$2,$AO230/($R230-2009),0)+IF($S230>=CE$2,$AP230/($S230-2009),0)+IF($T230>=CE$2,$AQ230/($T230-2009),0)+IF($U230>=CE$2,$AR230/($U230-2009),0)+IF($V230>=CE$2,$AS230/($V230-2009),0)+IF($W230>=CE$2,$AT230/($W230-2009),0)+IF($X230>=CE$2,$AU230/($X230-2009),0)+IF($Y230>=CE$2,$AV230/($Y230-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D230>=DK$2,$AA230/($D230-2009),0)+IF($E230>=DK$2,$AB230/($E230-2009),0)+IF($F230>=DK$2,$AC230/($F230-2009),0)+IF($G230>=DK$2,$AD230/($G230-2009),0)+IF($H230>=DK$2,$AE230/($H230-2009),0)+IF($I230>=DK$2,$AF230/($I230-2009),0)+IF($J230>=DK$2,$AG230/($J230-2009),0)+IF($K230>=DK$2,$AH230/($K230-2009),0)+IF($L230>=DK$2,$AI230/($L230-2009),0)+IF($M230>=DK$2,$AJ230/($M230-2009),0)+IF($N230>=DK$2,$AK230/($N230-2009),0)+IF($O230>=DK$2,$AL230/($O230-2009),0)+IF($P230>=DK$2,$AM230/($P230-2009),0)+IF($Q230>=DK$2,$AN230/($Q230-2009),0)+IF($R230>=DK$2,$AO230/($R230-2009),0)+IF($S230>=DK$2,$AP230/($S230-2009),0)+IF($T230>=DK$2,$AQ230/($T230-2009),0)+IF($U230>=DK$2,$AR230/($U230-2009),0)+IF($V230>=DK$2,$AS230/($V230-2009),0)+IF($W230>=DK$2,$AT230/($W230-2009),0)+IF($X230>=DK$2,$AU230/($X230-2009),0)+IF($Y230>=DK$2,$AV230/($Y230-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z730)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 114","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C232+Produktionsanlæg!D233","v":1945},{"$f":"E$3+$C232+Produktionsanlæg!E233","v":1955},{"$f":"F$3+$C232+Produktionsanlæg!F233","v":1965},{"$f":"G$3+$C232+Produktionsanlæg!G233","v":1975},{"$f":"H$3+$C232+Produktionsanlæg!H233","v":1985},{"$f":"I$3+$C232+Produktionsanlæg!I233","v":1995},{"$f":"J$3+$C232+Produktionsanlæg!J233","v":2005},{"$f":"K$3+$C232+Produktionsanlæg!K233","v":2015},{"$f":"L$3+$C232+Produktionsanlæg!L233","v":2022},{"$f":"M$3+$C232+Produktionsanlæg!M233","v":2027},{"$f":"N$3+$C232+Produktionsanlæg!N233","v":2032},{"$f":"O$3+$C232+Produktionsanlæg!O233","v":2037},{"$f":"P$3+$C232+Produktionsanlæg!P233","v":2040},{"$f":"Q$3+$C232+Produktionsanlæg!Q233","v":2041},{"$f":"R$3+$C232+Produktionsanlæg!R233","v":2042},{"$f":"S$3+$C232+Produktionsanlæg!S233","v":2043},{"$f":"T$3+$C232+Produktionsanlæg!T233","v":2044},{"$f":"U$3+$C232+Produktionsanlæg!U233","v":2045},{"$f":"V$3+$C232+Produktionsanlæg!V233","v":2046},{"$f":"W$3+$C232+Produktionsanlæg!W233","v":2047},{"$f":"X$3+$C232+Produktionsanlæg!X233","v":2048},{"$f":"Y$3+$C232+Produktionsanlæg!Y233","v":2049},{"$f":"SUM(Z233)","v":0},{"$f":"Produktionsanlæg!BU232","v":0},{"$f":"Produktionsanlæg!BV232","v":0},{"$f":"Produktionsanlæg!BW232","v":0},{"$f":"Produktionsanlæg!BX232","v":0},{"$f":"Produktionsanlæg!BY232","v":0},{"$f":"Produktionsanlæg!BZ232","v":0},{"$f":"Produktionsanlæg!CA232","v":0},{"$f":"Produktionsanlæg!CB232","v":0},{"$f":"Produktionsanlæg!CC232","v":0},{"$f":"Produktionsanlæg!CD232","v":0},{"$f":"Produktionsanlæg!CE232","v":0},{"$f":"Produktionsanlæg!CF232","v":0},{"$f":"Produktionsanlæg!CG232","v":0},{"$f":"Produktionsanlæg!CH232","v":0},{"$f":"Produktionsanlæg!CI232","v":0},{"$f":"Produktionsanlæg!CJ232","v":0},{"$f":"Produktionsanlæg!CK232","v":0},{"$f":"Produktionsanlæg!CL232","v":0},{"$f":"Produktionsanlæg!CM232","v":0},{"$f":"Produktionsanlæg!CN232","v":0},{"$f":"Produktionsanlæg!CO232","v":0},{"$f":"Produktionsanlæg!CP232","v":0},{"$f":"+SUM(AA232:AV232)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D232>=AY$2,$AA232/($D232-2009),0)+IF($E232>=AY$2,$AB232/($E232-2009),0)+IF($F232>=AY$2,$AC232/($F232-2009),0)+IF($G232>=AY$2,$AD232/($G232-2009),0)+IF($H232>=AY$2,$AE232/($H232-2009),0)+IF($I232>=AY$2,$AF232/($I232-2009),0)+IF($J232>=AY$2,$AG232/($J232-2009),0)+IF($K232>=AY$2,$AH232/($K232-2009),0)+IF($L232>=AY$2,$AI232/($L232-2009),0)+IF($M232>=AY$2,$AJ232/($M232-2009),0)+IF($N232>=AY$2,$AK232/($N232-2009),0)+IF($O232>=AY$2,$AL232/($O232-2009),0)+IF($P232>=AY$2,$AM232/($P232-2009),0)+IF($Q232>=AY$2,$AN232/($Q232-2009),0)+IF($R232>=AY$2,$AO232/($R232-2009),0)+IF($S232>=AY$2,$AP232/($S232-2009),0)+IF($T232>=AY$2,$AQ232/($T232-2009),0)+IF($U232>=AY$2,$AR232/($U232-2009),0)+IF($V232>=AY$2,$AS232/($V232-2009),0)+IF($W232>=AY$2,$AT232/($W232-2009),0)+IF($X232>=AY$2,$AU232/($X232-2009),0)+IF($Y232>=AY$2,$AV232/($Y232-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D232>=CE$2,$AA232/($D232-2009),0)+IF($E232>=CE$2,$AB232/($E232-2009),0)+IF($F232>=CE$2,$AC232/($F232-2009),0)+IF($G232>=CE$2,$AD232/($G232-2009),0)+IF($H232>=CE$2,$AE232/($H232-2009),0)+IF($I232>=CE$2,$AF232/($I232-2009),0)+IF($J232>=CE$2,$AG232/($J232-2009),0)+IF($K232>=CE$2,$AH232/($K232-2009),0)+IF($L232>=CE$2,$AI232/($L232-2009),0)+IF($M232>=CE$2,$AJ232/($M232-2009),0)+IF($N232>=CE$2,$AK232/($N232-2009),0)+IF($O232>=CE$2,$AL232/($O232-2009),0)+IF($P232>=CE$2,$AM232/($P232-2009),0)+IF($Q232>=CE$2,$AN232/($Q232-2009),0)+IF($R232>=CE$2,$AO232/($R232-2009),0)+IF($S232>=CE$2,$AP232/($S232-2009),0)+IF($T232>=CE$2,$AQ232/($T232-2009),0)+IF($U232>=CE$2,$AR232/($U232-2009),0)+IF($V232>=CE$2,$AS232/($V232-2009),0)+IF($W232>=CE$2,$AT232/($W232-2009),0)+IF($X232>=CE$2,$AU232/($X232-2009),0)+IF($Y232>=CE$2,$AV232/($Y232-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D232>=DK$2,$AA232/($D232-2009),0)+IF($E232>=DK$2,$AB232/($E232-2009),0)+IF($F232>=DK$2,$AC232/($F232-2009),0)+IF($G232>=DK$2,$AD232/($G232-2009),0)+IF($H232>=DK$2,$AE232/($H232-2009),0)+IF($I232>=DK$2,$AF232/($I232-2009),0)+IF($J232>=DK$2,$AG232/($J232-2009),0)+IF($K232>=DK$2,$AH232/($K232-2009),0)+IF($L232>=DK$2,$AI232/($L232-2009),0)+IF($M232>=DK$2,$AJ232/($M232-2009),0)+IF($N232>=DK$2,$AK232/($N232-2009),0)+IF($O232>=DK$2,$AL232/($O232-2009),0)+IF($P232>=DK$2,$AM232/($P232-2009),0)+IF($Q232>=DK$2,$AN232/($Q232-2009),0)+IF($R232>=DK$2,$AO232/($R232-2009),0)+IF($S232>=DK$2,$AP232/($S232-2009),0)+IF($T232>=DK$2,$AQ232/($T232-2009),0)+IF($U232>=DK$2,$AR232/($U232-2009),0)+IF($V232>=DK$2,$AS232/($V232-2009),0)+IF($W232>=DK$2,$AT232/($W232-2009),0)+IF($X232>=DK$2,$AU232/($X232-2009),0)+IF($Y232>=DK$2,$AV232/($Y232-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z732)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 115","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C234+Produktionsanlæg!D235","v":1945},{"$f":"E$3+$C234+Produktionsanlæg!E235","v":1955},{"$f":"F$3+$C234+Produktionsanlæg!F235","v":1965},{"$f":"G$3+$C234+Produktionsanlæg!G235","v":1975},{"$f":"H$3+$C234+Produktionsanlæg!H235","v":1985},{"$f":"I$3+$C234+Produktionsanlæg!I235","v":1995},{"$f":"J$3+$C234+Produktionsanlæg!J235","v":2005},{"$f":"K$3+$C234+Produktionsanlæg!K235","v":2015},{"$f":"L$3+$C234+Produktionsanlæg!L235","v":2022},{"$f":"M$3+$C234+Produktionsanlæg!M235","v":2027},{"$f":"N$3+$C234+Produktionsanlæg!N235","v":2032},{"$f":"O$3+$C234+Produktionsanlæg!O235","v":2037},{"$f":"P$3+$C234+Produktionsanlæg!P235","v":2040},{"$f":"Q$3+$C234+Produktionsanlæg!Q235","v":2041},{"$f":"R$3+$C234+Produktionsanlæg!R235","v":2042},{"$f":"S$3+$C234+Produktionsanlæg!S235","v":2043},{"$f":"T$3+$C234+Produktionsanlæg!T235","v":2044},{"$f":"U$3+$C234+Produktionsanlæg!U235","v":2045},{"$f":"V$3+$C234+Produktionsanlæg!V235","v":2046},{"$f":"W$3+$C234+Produktionsanlæg!W235","v":2047},{"$f":"X$3+$C234+Produktionsanlæg!X235","v":2048},{"$f":"Y$3+$C234+Produktionsanlæg!Y235","v":2049},{"$f":"SUM(Z235)","v":0},{"$f":"Produktionsanlæg!BU234","v":0},{"$f":"Produktionsanlæg!BV234","v":0},{"$f":"Produktionsanlæg!BW234","v":0},{"$f":"Produktionsanlæg!BX234","v":0},{"$f":"Produktionsanlæg!BY234","v":0},{"$f":"Produktionsanlæg!BZ234","v":0},{"$f":"Produktionsanlæg!CA234","v":0},{"$f":"Produktionsanlæg!CB234","v":0},{"$f":"Produktionsanlæg!CC234","v":0},{"$f":"Produktionsanlæg!CD234","v":0},{"$f":"Produktionsanlæg!CE234","v":0},{"$f":"Produktionsanlæg!CF234","v":0},{"$f":"Produktionsanlæg!CG234","v":0},{"$f":"Produktionsanlæg!CH234","v":0},{"$f":"Produktionsanlæg!CI234","v":0},{"$f":"Produktionsanlæg!CJ234","v":0},{"$f":"Produktionsanlæg!CK234","v":0},{"$f":"Produktionsanlæg!CL234","v":0},{"$f":"Produktionsanlæg!CM234","v":0},{"$f":"Produktionsanlæg!CN234","v":0},{"$f":"Produktionsanlæg!CO234","v":0},{"$f":"Produktionsanlæg!CP234","v":0},{"$f":"+SUM(AA234:AV234)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D234>=AY$2,$AA234/($D234-2009),0)+IF($E234>=AY$2,$AB234/($E234-2009),0)+IF($F234>=AY$2,$AC234/($F234-2009),0)+IF($G234>=AY$2,$AD234/($G234-2009),0)+IF($H234>=AY$2,$AE234/($H234-2009),0)+IF($I234>=AY$2,$AF234/($I234-2009),0)+IF($J234>=AY$2,$AG234/($J234-2009),0)+IF($K234>=AY$2,$AH234/($K234-2009),0)+IF($L234>=AY$2,$AI234/($L234-2009),0)+IF($M234>=AY$2,$AJ234/($M234-2009),0)+IF($N234>=AY$2,$AK234/($N234-2009),0)+IF($O234>=AY$2,$AL234/($O234-2009),0)+IF($P234>=AY$2,$AM234/($P234-2009),0)+IF($Q234>=AY$2,$AN234/($Q234-2009),0)+IF($R234>=AY$2,$AO234/($R234-2009),0)+IF($S234>=AY$2,$AP234/($S234-2009),0)+IF($T234>=AY$2,$AQ234/($T234-2009),0)+IF($U234>=AY$2,$AR234/($U234-2009),0)+IF($V234>=AY$2,$AS234/($V234-2009),0)+IF($W234>=AY$2,$AT234/($W234-2009),0)+IF($X234>=AY$2,$AU234/($X234-2009),0)+IF($Y234>=AY$2,$AV234/($Y234-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D234>=CE$2,$AA234/($D234-2009),0)+IF($E234>=CE$2,$AB234/($E234-2009),0)+IF($F234>=CE$2,$AC234/($F234-2009),0)+IF($G234>=CE$2,$AD234/($G234-2009),0)+IF($H234>=CE$2,$AE234/($H234-2009),0)+IF($I234>=CE$2,$AF234/($I234-2009),0)+IF($J234>=CE$2,$AG234/($J234-2009),0)+IF($K234>=CE$2,$AH234/($K234-2009),0)+IF($L234>=CE$2,$AI234/($L234-2009),0)+IF($M234>=CE$2,$AJ234/($M234-2009),0)+IF($N234>=CE$2,$AK234/($N234-2009),0)+IF($O234>=CE$2,$AL234/($O234-2009),0)+IF($P234>=CE$2,$AM234/($P234-2009),0)+IF($Q234>=CE$2,$AN234/($Q234-2009),0)+IF($R234>=CE$2,$AO234/($R234-2009),0)+IF($S234>=CE$2,$AP234/($S234-2009),0)+IF($T234>=CE$2,$AQ234/($T234-2009),0)+IF($U234>=CE$2,$AR234/($U234-2009),0)+IF($V234>=CE$2,$AS234/($V234-2009),0)+IF($W234>=CE$2,$AT234/($W234-2009),0)+IF($X234>=CE$2,$AU234/($X234-2009),0)+IF($Y234>=CE$2,$AV234/($Y234-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D234>=DK$2,$AA234/($D234-2009),0)+IF($E234>=DK$2,$AB234/($E234-2009),0)+IF($F234>=DK$2,$AC234/($F234-2009),0)+IF($G234>=DK$2,$AD234/($G234-2009),0)+IF($H234>=DK$2,$AE234/($H234-2009),0)+IF($I234>=DK$2,$AF234/($I234-2009),0)+IF($J234>=DK$2,$AG234/($J234-2009),0)+IF($K234>=DK$2,$AH234/($K234-2009),0)+IF($L234>=DK$2,$AI234/($L234-2009),0)+IF($M234>=DK$2,$AJ234/($M234-2009),0)+IF($N234>=DK$2,$AK234/($N234-2009),0)+IF($O234>=DK$2,$AL234/($O234-2009),0)+IF($P234>=DK$2,$AM234/($P234-2009),0)+IF($Q234>=DK$2,$AN234/($Q234-2009),0)+IF($R234>=DK$2,$AO234/($R234-2009),0)+IF($S234>=DK$2,$AP234/($S234-2009),0)+IF($T234>=DK$2,$AQ234/($T234-2009),0)+IF($U234>=DK$2,$AR234/($U234-2009),0)+IF($V234>=DK$2,$AS234/($V234-2009),0)+IF($W234>=DK$2,$AT234/($W234-2009),0)+IF($X234>=DK$2,$AU234/($X234-2009),0)+IF($Y234>=DK$2,$AV234/($Y234-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z734)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 116","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C236+Produktionsanlæg!D237","v":1945},{"$f":"E$3+$C236+Produktionsanlæg!E237","v":1955},{"$f":"F$3+$C236+Produktionsanlæg!F237","v":1965},{"$f":"G$3+$C236+Produktionsanlæg!G237","v":1975},{"$f":"H$3+$C236+Produktionsanlæg!H237","v":1985},{"$f":"I$3+$C236+Produktionsanlæg!I237","v":1995},{"$f":"J$3+$C236+Produktionsanlæg!J237","v":2005},{"$f":"K$3+$C236+Produktionsanlæg!K237","v":2015},{"$f":"L$3+$C236+Produktionsanlæg!L237","v":2022},{"$f":"M$3+$C236+Produktionsanlæg!M237","v":2027},{"$f":"N$3+$C236+Produktionsanlæg!N237","v":2032},{"$f":"O$3+$C236+Produktionsanlæg!O237","v":2037},{"$f":"P$3+$C236+Produktionsanlæg!P237","v":2040},{"$f":"Q$3+$C236+Produktionsanlæg!Q237","v":2041},{"$f":"R$3+$C236+Produktionsanlæg!R237","v":2042},{"$f":"S$3+$C236+Produktionsanlæg!S237","v":2043},{"$f":"T$3+$C236+Produktionsanlæg!T237","v":2044},{"$f":"U$3+$C236+Produktionsanlæg!U237","v":2045},{"$f":"V$3+$C236+Produktionsanlæg!V237","v":2046},{"$f":"W$3+$C236+Produktionsanlæg!W237","v":2047},{"$f":"X$3+$C236+Produktionsanlæg!X237","v":2048},{"$f":"Y$3+$C236+Produktionsanlæg!Y237","v":2049},{"$f":"SUM(Z237)","v":0},{"$f":"Produktionsanlæg!BU236","v":0},{"$f":"Produktionsanlæg!BV236","v":0},{"$f":"Produktionsanlæg!BW236","v":0},{"$f":"Produktionsanlæg!BX236","v":0},{"$f":"Produktionsanlæg!BY236","v":0},{"$f":"Produktionsanlæg!BZ236","v":0},{"$f":"Produktionsanlæg!CA236","v":0},{"$f":"Produktionsanlæg!CB236","v":0},{"$f":"Produktionsanlæg!CC236","v":0},{"$f":"Produktionsanlæg!CD236","v":0},{"$f":"Produktionsanlæg!CE236","v":0},{"$f":"Produktionsanlæg!CF236","v":0},{"$f":"Produktionsanlæg!CG236","v":0},{"$f":"Produktionsanlæg!CH236","v":0},{"$f":"Produktionsanlæg!CI236","v":0},{"$f":"Produktionsanlæg!CJ236","v":0},{"$f":"Produktionsanlæg!CK236","v":0},{"$f":"Produktionsanlæg!CL236","v":0},{"$f":"Produktionsanlæg!CM236","v":0},{"$f":"Produktionsanlæg!CN236","v":0},{"$f":"Produktionsanlæg!CO236","v":0},{"$f":"Produktionsanlæg!CP236","v":0},{"$f":"+SUM(AA236:AV236)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D236>=AY$2,$AA236/($D236-2009),0)+IF($E236>=AY$2,$AB236/($E236-2009),0)+IF($F236>=AY$2,$AC236/($F236-2009),0)+IF($G236>=AY$2,$AD236/($G236-2009),0)+IF($H236>=AY$2,$AE236/($H236-2009),0)+IF($I236>=AY$2,$AF236/($I236-2009),0)+IF($J236>=AY$2,$AG236/($J236-2009),0)+IF($K236>=AY$2,$AH236/($K236-2009),0)+IF($L236>=AY$2,$AI236/($L236-2009),0)+IF($M236>=AY$2,$AJ236/($M236-2009),0)+IF($N236>=AY$2,$AK236/($N236-2009),0)+IF($O236>=AY$2,$AL236/($O236-2009),0)+IF($P236>=AY$2,$AM236/($P236-2009),0)+IF($Q236>=AY$2,$AN236/($Q236-2009),0)+IF($R236>=AY$2,$AO236/($R236-2009),0)+IF($S236>=AY$2,$AP236/($S236-2009),0)+IF($T236>=AY$2,$AQ236/($T236-2009),0)+IF($U236>=AY$2,$AR236/($U236-2009),0)+IF($V236>=AY$2,$AS236/($V236-2009),0)+IF($W236>=AY$2,$AT236/($W236-2009),0)+IF($X236>=AY$2,$AU236/($X236-2009),0)+IF($Y236>=AY$2,$AV236/($Y236-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D236>=CE$2,$AA236/($D236-2009),0)+IF($E236>=CE$2,$AB236/($E236-2009),0)+IF($F236>=CE$2,$AC236/($F236-2009),0)+IF($G236>=CE$2,$AD236/($G236-2009),0)+IF($H236>=CE$2,$AE236/($H236-2009),0)+IF($I236>=CE$2,$AF236/($I236-2009),0)+IF($J236>=CE$2,$AG236/($J236-2009),0)+IF($K236>=CE$2,$AH236/($K236-2009),0)+IF($L236>=CE$2,$AI236/($L236-2009),0)+IF($M236>=CE$2,$AJ236/($M236-2009),0)+IF($N236>=CE$2,$AK236/($N236-2009),0)+IF($O236>=CE$2,$AL236/($O236-2009),0)+IF($P236>=CE$2,$AM236/($P236-2009),0)+IF($Q236>=CE$2,$AN236/($Q236-2009),0)+IF($R236>=CE$2,$AO236/($R236-2009),0)+IF($S236>=CE$2,$AP236/($S236-2009),0)+IF($T236>=CE$2,$AQ236/($T236-2009),0)+IF($U236>=CE$2,$AR236/($U236-2009),0)+IF($V236>=CE$2,$AS236/($V236-2009),0)+IF($W236>=CE$2,$AT236/($W236-2009),0)+IF($X236>=CE$2,$AU236/($X236-2009),0)+IF($Y236>=CE$2,$AV236/($Y236-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D236>=DK$2,$AA236/($D236-2009),0)+IF($E236>=DK$2,$AB236/($E236-2009),0)+IF($F236>=DK$2,$AC236/($F236-2009),0)+IF($G236>=DK$2,$AD236/($G236-2009),0)+IF($H236>=DK$2,$AE236/($H236-2009),0)+IF($I236>=DK$2,$AF236/($I236-2009),0)+IF($J236>=DK$2,$AG236/($J236-2009),0)+IF($K236>=DK$2,$AH236/($K236-2009),0)+IF($L236>=DK$2,$AI236/($L236-2009),0)+IF($M236>=DK$2,$AJ236/($M236-2009),0)+IF($N236>=DK$2,$AK236/($N236-2009),0)+IF($O236>=DK$2,$AL236/($O236-2009),0)+IF($P236>=DK$2,$AM236/($P236-2009),0)+IF($Q236>=DK$2,$AN236/($Q236-2009),0)+IF($R236>=DK$2,$AO236/($R236-2009),0)+IF($S236>=DK$2,$AP236/($S236-2009),0)+IF($T236>=DK$2,$AQ236/($T236-2009),0)+IF($U236>=DK$2,$AR236/($U236-2009),0)+IF($V236>=DK$2,$AS236/($V236-2009),0)+IF($W236>=DK$2,$AT236/($W236-2009),0)+IF($X236>=DK$2,$AU236/($X236-2009),0)+IF($Y236>=DK$2,$AV236/($Y236-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z736)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 117","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C238+Produktionsanlæg!D239","v":1945},{"$f":"E$3+$C238+Produktionsanlæg!E239","v":1955},{"$f":"F$3+$C238+Produktionsanlæg!F239","v":1965},{"$f":"G$3+$C238+Produktionsanlæg!G239","v":1975},{"$f":"H$3+$C238+Produktionsanlæg!H239","v":1985},{"$f":"I$3+$C238+Produktionsanlæg!I239","v":1995},{"$f":"J$3+$C238+Produktionsanlæg!J239","v":2005},{"$f":"K$3+$C238+Produktionsanlæg!K239","v":2015},{"$f":"L$3+$C238+Produktionsanlæg!L239","v":2022},{"$f":"M$3+$C238+Produktionsanlæg!M239","v":2027},{"$f":"N$3+$C238+Produktionsanlæg!N239","v":2032},{"$f":"O$3+$C238+Produktionsanlæg!O239","v":2037},{"$f":"P$3+$C238+Produktionsanlæg!P239","v":2040},{"$f":"Q$3+$C238+Produktionsanlæg!Q239","v":2041},{"$f":"R$3+$C238+Produktionsanlæg!R239","v":2042},{"$f":"S$3+$C238+Produktionsanlæg!S239","v":2043},{"$f":"T$3+$C238+Produktionsanlæg!T239","v":2044},{"$f":"U$3+$C238+Produktionsanlæg!U239","v":2045},{"$f":"V$3+$C238+Produktionsanlæg!V239","v":2046},{"$f":"W$3+$C238+Produktionsanlæg!W239","v":2047},{"$f":"X$3+$C238+Produktionsanlæg!X239","v":2048},{"$f":"Y$3+$C238+Produktionsanlæg!Y239","v":2049},{"$f":"SUM(Z239)","v":0},{"$f":"Produktionsanlæg!BU238","v":0},{"$f":"Produktionsanlæg!BV238","v":0},{"$f":"Produktionsanlæg!BW238","v":0},{"$f":"Produktionsanlæg!BX238","v":0},{"$f":"Produktionsanlæg!BY238","v":0},{"$f":"Produktionsanlæg!BZ238","v":0},{"$f":"Produktionsanlæg!CA238","v":0},{"$f":"Produktionsanlæg!CB238","v":0},{"$f":"Produktionsanlæg!CC238","v":0},{"$f":"Produktionsanlæg!CD238","v":0},{"$f":"Produktionsanlæg!CE238","v":0},{"$f":"Produktionsanlæg!CF238","v":0},{"$f":"Produktionsanlæg!CG238","v":0},{"$f":"Produktionsanlæg!CH238","v":0},{"$f":"Produktionsanlæg!CI238","v":0},{"$f":"Produktionsanlæg!CJ238","v":0},{"$f":"Produktionsanlæg!CK238","v":0},{"$f":"Produktionsanlæg!CL238","v":0},{"$f":"Produktionsanlæg!CM238","v":0},{"$f":"Produktionsanlæg!CN238","v":0},{"$f":"Produktionsanlæg!CO238","v":0},{"$f":"Produktionsanlæg!CP238","v":0},{"$f":"+SUM(AA238:AV238)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D238>=AY$2,$AA238/($D238-2009),0)+IF($E238>=AY$2,$AB238/($E238-2009),0)+IF($F238>=AY$2,$AC238/($F238-2009),0)+IF($G238>=AY$2,$AD238/($G238-2009),0)+IF($H238>=AY$2,$AE238/($H238-2009),0)+IF($I238>=AY$2,$AF238/($I238-2009),0)+IF($J238>=AY$2,$AG238/($J238-2009),0)+IF($K238>=AY$2,$AH238/($K238-2009),0)+IF($L238>=AY$2,$AI238/($L238-2009),0)+IF($M238>=AY$2,$AJ238/($M238-2009),0)+IF($N238>=AY$2,$AK238/($N238-2009),0)+IF($O238>=AY$2,$AL238/($O238-2009),0)+IF($P238>=AY$2,$AM238/($P238-2009),0)+IF($Q238>=AY$2,$AN238/($Q238-2009),0)+IF($R238>=AY$2,$AO238/($R238-2009),0)+IF($S238>=AY$2,$AP238/($S238-2009),0)+IF($T238>=AY$2,$AQ238/($T238-2009),0)+IF($U238>=AY$2,$AR238/($U238-2009),0)+IF($V238>=AY$2,$AS238/($V238-2009),0)+IF($W238>=AY$2,$AT238/($W238-2009),0)+IF($X238>=AY$2,$AU238/($X238-2009),0)+IF($Y238>=AY$2,$AV238/($Y238-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D238>=CE$2,$AA238/($D238-2009),0)+IF($E238>=CE$2,$AB238/($E238-2009),0)+IF($F238>=CE$2,$AC238/($F238-2009),0)+IF($G238>=CE$2,$AD238/($G238-2009),0)+IF($H238>=CE$2,$AE238/($H238-2009),0)+IF($I238>=CE$2,$AF238/($I238-2009),0)+IF($J238>=CE$2,$AG238/($J238-2009),0)+IF($K238>=CE$2,$AH238/($K238-2009),0)+IF($L238>=CE$2,$AI238/($L238-2009),0)+IF($M238>=CE$2,$AJ238/($M238-2009),0)+IF($N238>=CE$2,$AK238/($N238-2009),0)+IF($O238>=CE$2,$AL238/($O238-2009),0)+IF($P238>=CE$2,$AM238/($P238-2009),0)+IF($Q238>=CE$2,$AN238/($Q238-2009),0)+IF($R238>=CE$2,$AO238/($R238-2009),0)+IF($S238>=CE$2,$AP238/($S238-2009),0)+IF($T238>=CE$2,$AQ238/($T238-2009),0)+IF($U238>=CE$2,$AR238/($U238-2009),0)+IF($V238>=CE$2,$AS238/($V238-2009),0)+IF($W238>=CE$2,$AT238/($W238-2009),0)+IF($X238>=CE$2,$AU238/($X238-2009),0)+IF($Y238>=CE$2,$AV238/($Y238-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D238>=DK$2,$AA238/($D238-2009),0)+IF($E238>=DK$2,$AB238/($E238-2009),0)+IF($F238>=DK$2,$AC238/($F238-2009),0)+IF($G238>=DK$2,$AD238/($G238-2009),0)+IF($H238>=DK$2,$AE238/($H238-2009),0)+IF($I238>=DK$2,$AF238/($I238-2009),0)+IF($J238>=DK$2,$AG238/($J238-2009),0)+IF($K238>=DK$2,$AH238/($K238-2009),0)+IF($L238>=DK$2,$AI238/($L238-2009),0)+IF($M238>=DK$2,$AJ238/($M238-2009),0)+IF($N238>=DK$2,$AK238/($N238-2009),0)+IF($O238>=DK$2,$AL238/($O238-2009),0)+IF($P238>=DK$2,$AM238/($P238-2009),0)+IF($Q238>=DK$2,$AN238/($Q238-2009),0)+IF($R238>=DK$2,$AO238/($R238-2009),0)+IF($S238>=DK$2,$AP238/($S238-2009),0)+IF($T238>=DK$2,$AQ238/($T238-2009),0)+IF($U238>=DK$2,$AR238/($U238-2009),0)+IF($V238>=DK$2,$AS238/($V238-2009),0)+IF($W238>=DK$2,$AT238/($W238-2009),0)+IF($X238>=DK$2,$AU238/($X238-2009),0)+IF($Y238>=DK$2,$AV238/($Y238-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z738)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 118","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C240+Produktionsanlæg!D241","v":1945},{"$f":"E$3+$C240+Produktionsanlæg!E241","v":1955},{"$f":"F$3+$C240+Produktionsanlæg!F241","v":1965},{"$f":"G$3+$C240+Produktionsanlæg!G241","v":1975},{"$f":"H$3+$C240+Produktionsanlæg!H241","v":1985},{"$f":"I$3+$C240+Produktionsanlæg!I241","v":1995},{"$f":"J$3+$C240+Produktionsanlæg!J241","v":2005},{"$f":"K$3+$C240+Produktionsanlæg!K241","v":2015},{"$f":"L$3+$C240+Produktionsanlæg!L241","v":2022},{"$f":"M$3+$C240+Produktionsanlæg!M241","v":2027},{"$f":"N$3+$C240+Produktionsanlæg!N241","v":2032},{"$f":"O$3+$C240+Produktionsanlæg!O241","v":2037},{"$f":"P$3+$C240+Produktionsanlæg!P241","v":2040},{"$f":"Q$3+$C240+Produktionsanlæg!Q241","v":2041},{"$f":"R$3+$C240+Produktionsanlæg!R241","v":2042},{"$f":"S$3+$C240+Produktionsanlæg!S241","v":2043},{"$f":"T$3+$C240+Produktionsanlæg!T241","v":2044},{"$f":"U$3+$C240+Produktionsanlæg!U241","v":2045},{"$f":"V$3+$C240+Produktionsanlæg!V241","v":2046},{"$f":"W$3+$C240+Produktionsanlæg!W241","v":2047},{"$f":"X$3+$C240+Produktionsanlæg!X241","v":2048},{"$f":"Y$3+$C240+Produktionsanlæg!Y241","v":2049},{"$f":"SUM(Z241)","v":0},{"$f":"Produktionsanlæg!BU240","v":0},{"$f":"Produktionsanlæg!BV240","v":0},{"$f":"Produktionsanlæg!BW240","v":0},{"$f":"Produktionsanlæg!BX240","v":0},{"$f":"Produktionsanlæg!BY240","v":0},{"$f":"Produktionsanlæg!BZ240","v":0},{"$f":"Produktionsanlæg!CA240","v":0},{"$f":"Produktionsanlæg!CB240","v":0},{"$f":"Produktionsanlæg!CC240","v":0},{"$f":"Produktionsanlæg!CD240","v":0},{"$f":"Produktionsanlæg!CE240","v":0},{"$f":"Produktionsanlæg!CF240","v":0},{"$f":"Produktionsanlæg!CG240","v":0},{"$f":"Produktionsanlæg!CH240","v":0},{"$f":"Produktionsanlæg!CI240","v":0},{"$f":"Produktionsanlæg!CJ240","v":0},{"$f":"Produktionsanlæg!CK240","v":0},{"$f":"Produktionsanlæg!CL240","v":0},{"$f":"Produktionsanlæg!CM240","v":0},{"$f":"Produktionsanlæg!CN240","v":0},{"$f":"Produktionsanlæg!CO240","v":0},{"$f":"Produktionsanlæg!CP240","v":0},{"$f":"+SUM(AA240:AV240)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D240>=AY$2,$AA240/($D240-2009),0)+IF($E240>=AY$2,$AB240/($E240-2009),0)+IF($F240>=AY$2,$AC240/($F240-2009),0)+IF($G240>=AY$2,$AD240/($G240-2009),0)+IF($H240>=AY$2,$AE240/($H240-2009),0)+IF($I240>=AY$2,$AF240/($I240-2009),0)+IF($J240>=AY$2,$AG240/($J240-2009),0)+IF($K240>=AY$2,$AH240/($K240-2009),0)+IF($L240>=AY$2,$AI240/($L240-2009),0)+IF($M240>=AY$2,$AJ240/($M240-2009),0)+IF($N240>=AY$2,$AK240/($N240-2009),0)+IF($O240>=AY$2,$AL240/($O240-2009),0)+IF($P240>=AY$2,$AM240/($P240-2009),0)+IF($Q240>=AY$2,$AN240/($Q240-2009),0)+IF($R240>=AY$2,$AO240/($R240-2009),0)+IF($S240>=AY$2,$AP240/($S240-2009),0)+IF($T240>=AY$2,$AQ240/($T240-2009),0)+IF($U240>=AY$2,$AR240/($U240-2009),0)+IF($V240>=AY$2,$AS240/($V240-2009),0)+IF($W240>=AY$2,$AT240/($W240-2009),0)+IF($X240>=AY$2,$AU240/($X240-2009),0)+IF($Y240>=AY$2,$AV240/($Y240-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D240>=CE$2,$AA240/($D240-2009),0)+IF($E240>=CE$2,$AB240/($E240-2009),0)+IF($F240>=CE$2,$AC240/($F240-2009),0)+IF($G240>=CE$2,$AD240/($G240-2009),0)+IF($H240>=CE$2,$AE240/($H240-2009),0)+IF($I240>=CE$2,$AF240/($I240-2009),0)+IF($J240>=CE$2,$AG240/($J240-2009),0)+IF($K240>=CE$2,$AH240/($K240-2009),0)+IF($L240>=CE$2,$AI240/($L240-2009),0)+IF($M240>=CE$2,$AJ240/($M240-2009),0)+IF($N240>=CE$2,$AK240/($N240-2009),0)+IF($O240>=CE$2,$AL240/($O240-2009),0)+IF($P240>=CE$2,$AM240/($P240-2009),0)+IF($Q240>=CE$2,$AN240/($Q240-2009),0)+IF($R240>=CE$2,$AO240/($R240-2009),0)+IF($S240>=CE$2,$AP240/($S240-2009),0)+IF($T240>=CE$2,$AQ240/($T240-2009),0)+IF($U240>=CE$2,$AR240/($U240-2009),0)+IF($V240>=CE$2,$AS240/($V240-2009),0)+IF($W240>=CE$2,$AT240/($W240-2009),0)+IF($X240>=CE$2,$AU240/($X240-2009),0)+IF($Y240>=CE$2,$AV240/($Y240-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D240>=DK$2,$AA240/($D240-2009),0)+IF($E240>=DK$2,$AB240/($E240-2009),0)+IF($F240>=DK$2,$AC240/($F240-2009),0)+IF($G240>=DK$2,$AD240/($G240-2009),0)+IF($H240>=DK$2,$AE240/($H240-2009),0)+IF($I240>=DK$2,$AF240/($I240-2009),0)+IF($J240>=DK$2,$AG240/($J240-2009),0)+IF($K240>=DK$2,$AH240/($K240-2009),0)+IF($L240>=DK$2,$AI240/($L240-2009),0)+IF($M240>=DK$2,$AJ240/($M240-2009),0)+IF($N240>=DK$2,$AK240/($N240-2009),0)+IF($O240>=DK$2,$AL240/($O240-2009),0)+IF($P240>=DK$2,$AM240/($P240-2009),0)+IF($Q240>=DK$2,$AN240/($Q240-2009),0)+IF($R240>=DK$2,$AO240/($R240-2009),0)+IF($S240>=DK$2,$AP240/($S240-2009),0)+IF($T240>=DK$2,$AQ240/($T240-2009),0)+IF($U240>=DK$2,$AR240/($U240-2009),0)+IF($V240>=DK$2,$AS240/($V240-2009),0)+IF($W240>=DK$2,$AT240/($W240-2009),0)+IF($X240>=DK$2,$AU240/($X240-2009),0)+IF($Y240>=DK$2,$AV240/($Y240-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z740)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 119","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C242+Produktionsanlæg!D243","v":1945},{"$f":"E$3+$C242+Produktionsanlæg!E243","v":1955},{"$f":"F$3+$C242+Produktionsanlæg!F243","v":1965},{"$f":"G$3+$C242+Produktionsanlæg!G243","v":1975},{"$f":"H$3+$C242+Produktionsanlæg!H243","v":1985},{"$f":"I$3+$C242+Produktionsanlæg!I243","v":1995},{"$f":"J$3+$C242+Produktionsanlæg!J243","v":2005},{"$f":"K$3+$C242+Produktionsanlæg!K243","v":2015},{"$f":"L$3+$C242+Produktionsanlæg!L243","v":2022},{"$f":"M$3+$C242+Produktionsanlæg!M243","v":2027},{"$f":"N$3+$C242+Produktionsanlæg!N243","v":2032},{"$f":"O$3+$C242+Produktionsanlæg!O243","v":2037},{"$f":"P$3+$C242+Produktionsanlæg!P243","v":2040},{"$f":"Q$3+$C242+Produktionsanlæg!Q243","v":2041},{"$f":"R$3+$C242+Produktionsanlæg!R243","v":2042},{"$f":"S$3+$C242+Produktionsanlæg!S243","v":2043},{"$f":"T$3+$C242+Produktionsanlæg!T243","v":2044},{"$f":"U$3+$C242+Produktionsanlæg!U243","v":2045},{"$f":"V$3+$C242+Produktionsanlæg!V243","v":2046},{"$f":"W$3+$C242+Produktionsanlæg!W243","v":2047},{"$f":"X$3+$C242+Produktionsanlæg!X243","v":2048},{"$f":"Y$3+$C242+Produktionsanlæg!Y243","v":2049},{"$f":"SUM(Z243)","v":0},{"$f":"Produktionsanlæg!BU242","v":0},{"$f":"Produktionsanlæg!BV242","v":0},{"$f":"Produktionsanlæg!BW242","v":0},{"$f":"Produktionsanlæg!BX242","v":0},{"$f":"Produktionsanlæg!BY242","v":0},{"$f":"Produktionsanlæg!BZ242","v":0},{"$f":"Produktionsanlæg!CA242","v":0},{"$f":"Produktionsanlæg!CB242","v":0},{"$f":"Produktionsanlæg!CC242","v":0},{"$f":"Produktionsanlæg!CD242","v":0},{"$f":"Produktionsanlæg!CE242","v":0},{"$f":"Produktionsanlæg!CF242","v":0},{"$f":"Produktionsanlæg!CG242","v":0},{"$f":"Produktionsanlæg!CH242","v":0},{"$f":"Produktionsanlæg!CI242","v":0},{"$f":"Produktionsanlæg!CJ242","v":0},{"$f":"Produktionsanlæg!CK242","v":0},{"$f":"Produktionsanlæg!CL242","v":0},{"$f":"Produktionsanlæg!CM242","v":0},{"$f":"Produktionsanlæg!CN242","v":0},{"$f":"Produktionsanlæg!CO242","v":0},{"$f":"Produktionsanlæg!CP242","v":0},{"$f":"+SUM(AA242:AV242)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D242>=AY$2,$AA242/($D242-2009),0)+IF($E242>=AY$2,$AB242/($E242-2009),0)+IF($F242>=AY$2,$AC242/($F242-2009),0)+IF($G242>=AY$2,$AD242/($G242-2009),0)+IF($H242>=AY$2,$AE242/($H242-2009),0)+IF($I242>=AY$2,$AF242/($I242-2009),0)+IF($J242>=AY$2,$AG242/($J242-2009),0)+IF($K242>=AY$2,$AH242/($K242-2009),0)+IF($L242>=AY$2,$AI242/($L242-2009),0)+IF($M242>=AY$2,$AJ242/($M242-2009),0)+IF($N242>=AY$2,$AK242/($N242-2009),0)+IF($O242>=AY$2,$AL242/($O242-2009),0)+IF($P242>=AY$2,$AM242/($P242-2009),0)+IF($Q242>=AY$2,$AN242/($Q242-2009),0)+IF($R242>=AY$2,$AO242/($R242-2009),0)+IF($S242>=AY$2,$AP242/($S242-2009),0)+IF($T242>=AY$2,$AQ242/($T242-2009),0)+IF($U242>=AY$2,$AR242/($U242-2009),0)+IF($V242>=AY$2,$AS242/($V242-2009),0)+IF($W242>=AY$2,$AT242/($W242-2009),0)+IF($X242>=AY$2,$AU242/($X242-2009),0)+IF($Y242>=AY$2,$AV242/($Y242-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D242>=CE$2,$AA242/($D242-2009),0)+IF($E242>=CE$2,$AB242/($E242-2009),0)+IF($F242>=CE$2,$AC242/($F242-2009),0)+IF($G242>=CE$2,$AD242/($G242-2009),0)+IF($H242>=CE$2,$AE242/($H242-2009),0)+IF($I242>=CE$2,$AF242/($I242-2009),0)+IF($J242>=CE$2,$AG242/($J242-2009),0)+IF($K242>=CE$2,$AH242/($K242-2009),0)+IF($L242>=CE$2,$AI242/($L242-2009),0)+IF($M242>=CE$2,$AJ242/($M242-2009),0)+IF($N242>=CE$2,$AK242/($N242-2009),0)+IF($O242>=CE$2,$AL242/($O242-2009),0)+IF($P242>=CE$2,$AM242/($P242-2009),0)+IF($Q242>=CE$2,$AN242/($Q242-2009),0)+IF($R242>=CE$2,$AO242/($R242-2009),0)+IF($S242>=CE$2,$AP242/($S242-2009),0)+IF($T242>=CE$2,$AQ242/($T242-2009),0)+IF($U242>=CE$2,$AR242/($U242-2009),0)+IF($V242>=CE$2,$AS242/($V242-2009),0)+IF($W242>=CE$2,$AT242/($W242-2009),0)+IF($X242>=CE$2,$AU242/($X242-2009),0)+IF($Y242>=CE$2,$AV242/($Y242-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D242>=DK$2,$AA242/($D242-2009),0)+IF($E242>=DK$2,$AB242/($E242-2009),0)+IF($F242>=DK$2,$AC242/($F242-2009),0)+IF($G242>=DK$2,$AD242/($G242-2009),0)+IF($H242>=DK$2,$AE242/($H242-2009),0)+IF($I242>=DK$2,$AF242/($I242-2009),0)+IF($J242>=DK$2,$AG242/($J242-2009),0)+IF($K242>=DK$2,$AH242/($K242-2009),0)+IF($L242>=DK$2,$AI242/($L242-2009),0)+IF($M242>=DK$2,$AJ242/($M242-2009),0)+IF($N242>=DK$2,$AK242/($N242-2009),0)+IF($O242>=DK$2,$AL242/($O242-2009),0)+IF($P242>=DK$2,$AM242/($P242-2009),0)+IF($Q242>=DK$2,$AN242/($Q242-2009),0)+IF($R242>=DK$2,$AO242/($R242-2009),0)+IF($S242>=DK$2,$AP242/($S242-2009),0)+IF($T242>=DK$2,$AQ242/($T242-2009),0)+IF($U242>=DK$2,$AR242/($U242-2009),0)+IF($V242>=DK$2,$AS242/($V242-2009),0)+IF($W242>=DK$2,$AT242/($W242-2009),0)+IF($X242>=DK$2,$AU242/($X242-2009),0)+IF($Y242>=DK$2,$AV242/($Y242-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z742)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 120","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C244+Produktionsanlæg!D245","v":1945},{"$f":"E$3+$C244+Produktionsanlæg!E245","v":1955},{"$f":"F$3+$C244+Produktionsanlæg!F245","v":1965},{"$f":"G$3+$C244+Produktionsanlæg!G245","v":1975},{"$f":"H$3+$C244+Produktionsanlæg!H245","v":1985},{"$f":"I$3+$C244+Produktionsanlæg!I245","v":1995},{"$f":"J$3+$C244+Produktionsanlæg!J245","v":2005},{"$f":"K$3+$C244+Produktionsanlæg!K245","v":2015},{"$f":"L$3+$C244+Produktionsanlæg!L245","v":2022},{"$f":"M$3+$C244+Produktionsanlæg!M245","v":2027},{"$f":"N$3+$C244+Produktionsanlæg!N245","v":2032},{"$f":"O$3+$C244+Produktionsanlæg!O245","v":2037},{"$f":"P$3+$C244+Produktionsanlæg!P245","v":2040},{"$f":"Q$3+$C244+Produktionsanlæg!Q245","v":2041},{"$f":"R$3+$C244+Produktionsanlæg!R245","v":2042},{"$f":"S$3+$C244+Produktionsanlæg!S245","v":2043},{"$f":"T$3+$C244+Produktionsanlæg!T245","v":2044},{"$f":"U$3+$C244+Produktionsanlæg!U245","v":2045},{"$f":"V$3+$C244+Produktionsanlæg!V245","v":2046},{"$f":"W$3+$C244+Produktionsanlæg!W245","v":2047},{"$f":"X$3+$C244+Produktionsanlæg!X245","v":2048},{"$f":"Y$3+$C244+Produktionsanlæg!Y245","v":2049},{"$f":"SUM(Z245)","v":0},{"$f":"Produktionsanlæg!BU244","v":0},{"$f":"Produktionsanlæg!BV244","v":0},{"$f":"Produktionsanlæg!BW244","v":0},{"$f":"Produktionsanlæg!BX244","v":0},{"$f":"Produktionsanlæg!BY244","v":0},{"$f":"Produktionsanlæg!BZ244","v":0},{"$f":"Produktionsanlæg!CA244","v":0},{"$f":"Produktionsanlæg!CB244","v":0},{"$f":"Produktionsanlæg!CC244","v":0},{"$f":"Produktionsanlæg!CD244","v":0},{"$f":"Produktionsanlæg!CE244","v":0},{"$f":"Produktionsanlæg!CF244","v":0},{"$f":"Produktionsanlæg!CG244","v":0},{"$f":"Produktionsanlæg!CH244","v":0},{"$f":"Produktionsanlæg!CI244","v":0},{"$f":"Produktionsanlæg!CJ244","v":0},{"$f":"Produktionsanlæg!CK244","v":0},{"$f":"Produktionsanlæg!CL244","v":0},{"$f":"Produktionsanlæg!CM244","v":0},{"$f":"Produktionsanlæg!CN244","v":0},{"$f":"Produktionsanlæg!CO244","v":0},{"$f":"Produktionsanlæg!CP244","v":0},{"$f":"+SUM(AA244:AV244)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D244>=AY$2,$AA244/($D244-2009),0)+IF($E244>=AY$2,$AB244/($E244-2009),0)+IF($F244>=AY$2,$AC244/($F244-2009),0)+IF($G244>=AY$2,$AD244/($G244-2009),0)+IF($H244>=AY$2,$AE244/($H244-2009),0)+IF($I244>=AY$2,$AF244/($I244-2009),0)+IF($J244>=AY$2,$AG244/($J244-2009),0)+IF($K244>=AY$2,$AH244/($K244-2009),0)+IF($L244>=AY$2,$AI244/($L244-2009),0)+IF($M244>=AY$2,$AJ244/($M244-2009),0)+IF($N244>=AY$2,$AK244/($N244-2009),0)+IF($O244>=AY$2,$AL244/($O244-2009),0)+IF($P244>=AY$2,$AM244/($P244-2009),0)+IF($Q244>=AY$2,$AN244/($Q244-2009),0)+IF($R244>=AY$2,$AO244/($R244-2009),0)+IF($S244>=AY$2,$AP244/($S244-2009),0)+IF($T244>=AY$2,$AQ244/($T244-2009),0)+IF($U244>=AY$2,$AR244/($U244-2009),0)+IF($V244>=AY$2,$AS244/($V244-2009),0)+IF($W244>=AY$2,$AT244/($W244-2009),0)+IF($X244>=AY$2,$AU244/($X244-2009),0)+IF($Y244>=AY$2,$AV244/($Y244-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D244>=CE$2,$AA244/($D244-2009),0)+IF($E244>=CE$2,$AB244/($E244-2009),0)+IF($F244>=CE$2,$AC244/($F244-2009),0)+IF($G244>=CE$2,$AD244/($G244-2009),0)+IF($H244>=CE$2,$AE244/($H244-2009),0)+IF($I244>=CE$2,$AF244/($I244-2009),0)+IF($J244>=CE$2,$AG244/($J244-2009),0)+IF($K244>=CE$2,$AH244/($K244-2009),0)+IF($L244>=CE$2,$AI244/($L244-2009),0)+IF($M244>=CE$2,$AJ244/($M244-2009),0)+IF($N244>=CE$2,$AK244/($N244-2009),0)+IF($O244>=CE$2,$AL244/($O244-2009),0)+IF($P244>=CE$2,$AM244/($P244-2009),0)+IF($Q244>=CE$2,$AN244/($Q244-2009),0)+IF($R244>=CE$2,$AO244/($R244-2009),0)+IF($S244>=CE$2,$AP244/($S244-2009),0)+IF($T244>=CE$2,$AQ244/($T244-2009),0)+IF($U244>=CE$2,$AR244/($U244-2009),0)+IF($V244>=CE$2,$AS244/($V244-2009),0)+IF($W244>=CE$2,$AT244/($W244-2009),0)+IF($X244>=CE$2,$AU244/($X244-2009),0)+IF($Y244>=CE$2,$AV244/($Y244-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D244>=DK$2,$AA244/($D244-2009),0)+IF($E244>=DK$2,$AB244/($E244-2009),0)+IF($F244>=DK$2,$AC244/($F244-2009),0)+IF($G244>=DK$2,$AD244/($G244-2009),0)+IF($H244>=DK$2,$AE244/($H244-2009),0)+IF($I244>=DK$2,$AF244/($I244-2009),0)+IF($J244>=DK$2,$AG244/($J244-2009),0)+IF($K244>=DK$2,$AH244/($K244-2009),0)+IF($L244>=DK$2,$AI244/($L244-2009),0)+IF($M244>=DK$2,$AJ244/($M244-2009),0)+IF($N244>=DK$2,$AK244/($N244-2009),0)+IF($O244>=DK$2,$AL244/($O244-2009),0)+IF($P244>=DK$2,$AM244/($P244-2009),0)+IF($Q244>=DK$2,$AN244/($Q244-2009),0)+IF($R244>=DK$2,$AO244/($R244-2009),0)+IF($S244>=DK$2,$AP244/($S244-2009),0)+IF($T244>=DK$2,$AQ244/($T244-2009),0)+IF($U244>=DK$2,$AR244/($U244-2009),0)+IF($V244>=DK$2,$AS244/($V244-2009),0)+IF($W244>=DK$2,$AT244/($W244-2009),0)+IF($X244>=DK$2,$AU244/($X244-2009),0)+IF($Y244>=DK$2,$AV244/($Y244-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z744)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 121","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C246+Produktionsanlæg!D247","v":1945},{"$f":"E$3+$C246+Produktionsanlæg!E247","v":1955},{"$f":"F$3+$C246+Produktionsanlæg!F247","v":1965},{"$f":"G$3+$C246+Produktionsanlæg!G247","v":1975},{"$f":"H$3+$C246+Produktionsanlæg!H247","v":1985},{"$f":"I$3+$C246+Produktionsanlæg!I247","v":1995},{"$f":"J$3+$C246+Produktionsanlæg!J247","v":2005},{"$f":"K$3+$C246+Produktionsanlæg!K247","v":2015},{"$f":"L$3+$C246+Produktionsanlæg!L247","v":2022},{"$f":"M$3+$C246+Produktionsanlæg!M247","v":2027},{"$f":"N$3+$C246+Produktionsanlæg!N247","v":2032},{"$f":"O$3+$C246+Produktionsanlæg!O247","v":2037},{"$f":"P$3+$C246+Produktionsanlæg!P247","v":2040},{"$f":"Q$3+$C246+Produktionsanlæg!Q247","v":2041},{"$f":"R$3+$C246+Produktionsanlæg!R247","v":2042},{"$f":"S$3+$C246+Produktionsanlæg!S247","v":2043},{"$f":"T$3+$C246+Produktionsanlæg!T247","v":2044},{"$f":"U$3+$C246+Produktionsanlæg!U247","v":2045},{"$f":"V$3+$C246+Produktionsanlæg!V247","v":2046},{"$f":"W$3+$C246+Produktionsanlæg!W247","v":2047},{"$f":"X$3+$C246+Produktionsanlæg!X247","v":2048},{"$f":"Y$3+$C246+Produktionsanlæg!Y247","v":2049},{"$f":"SUM(Z247)","v":0},{"$f":"Produktionsanlæg!BU246","v":0},{"$f":"Produktionsanlæg!BV246","v":0},{"$f":"Produktionsanlæg!BW246","v":0},{"$f":"Produktionsanlæg!BX246","v":0},{"$f":"Produktionsanlæg!BY246","v":0},{"$f":"Produktionsanlæg!BZ246","v":0},{"$f":"Produktionsanlæg!CA246","v":0},{"$f":"Produktionsanlæg!CB246","v":0},{"$f":"Produktionsanlæg!CC246","v":0},{"$f":"Produktionsanlæg!CD246","v":0},{"$f":"Produktionsanlæg!CE246","v":0},{"$f":"Produktionsanlæg!CF246","v":0},{"$f":"Produktionsanlæg!CG246","v":0},{"$f":"Produktionsanlæg!CH246","v":0},{"$f":"Produktionsanlæg!CI246","v":0},{"$f":"Produktionsanlæg!CJ246","v":0},{"$f":"Produktionsanlæg!CK246","v":0},{"$f":"Produktionsanlæg!CL246","v":0},{"$f":"Produktionsanlæg!CM246","v":0},{"$f":"Produktionsanlæg!CN246","v":0},{"$f":"Produktionsanlæg!CO246","v":0},{"$f":"Produktionsanlæg!CP246","v":0},{"$f":"+SUM(AA246:AV246)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D246>=AY$2,$AA246/($D246-2009),0)+IF($E246>=AY$2,$AB246/($E246-2009),0)+IF($F246>=AY$2,$AC246/($F246-2009),0)+IF($G246>=AY$2,$AD246/($G246-2009),0)+IF($H246>=AY$2,$AE246/($H246-2009),0)+IF($I246>=AY$2,$AF246/($I246-2009),0)+IF($J246>=AY$2,$AG246/($J246-2009),0)+IF($K246>=AY$2,$AH246/($K246-2009),0)+IF($L246>=AY$2,$AI246/($L246-2009),0)+IF($M246>=AY$2,$AJ246/($M246-2009),0)+IF($N246>=AY$2,$AK246/($N246-2009),0)+IF($O246>=AY$2,$AL246/($O246-2009),0)+IF($P246>=AY$2,$AM246/($P246-2009),0)+IF($Q246>=AY$2,$AN246/($Q246-2009),0)+IF($R246>=AY$2,$AO246/($R246-2009),0)+IF($S246>=AY$2,$AP246/($S246-2009),0)+IF($T246>=AY$2,$AQ246/($T246-2009),0)+IF($U246>=AY$2,$AR246/($U246-2009),0)+IF($V246>=AY$2,$AS246/($V246-2009),0)+IF($W246>=AY$2,$AT246/($W246-2009),0)+IF($X246>=AY$2,$AU246/($X246-2009),0)+IF($Y246>=AY$2,$AV246/($Y246-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D246>=CE$2,$AA246/($D246-2009),0)+IF($E246>=CE$2,$AB246/($E246-2009),0)+IF($F246>=CE$2,$AC246/($F246-2009),0)+IF($G246>=CE$2,$AD246/($G246-2009),0)+IF($H246>=CE$2,$AE246/($H246-2009),0)+IF($I246>=CE$2,$AF246/($I246-2009),0)+IF($J246>=CE$2,$AG246/($J246-2009),0)+IF($K246>=CE$2,$AH246/($K246-2009),0)+IF($L246>=CE$2,$AI246/($L246-2009),0)+IF($M246>=CE$2,$AJ246/($M246-2009),0)+IF($N246>=CE$2,$AK246/($N246-2009),0)+IF($O246>=CE$2,$AL246/($O246-2009),0)+IF($P246>=CE$2,$AM246/($P246-2009),0)+IF($Q246>=CE$2,$AN246/($Q246-2009),0)+IF($R246>=CE$2,$AO246/($R246-2009),0)+IF($S246>=CE$2,$AP246/($S246-2009),0)+IF($T246>=CE$2,$AQ246/($T246-2009),0)+IF($U246>=CE$2,$AR246/($U246-2009),0)+IF($V246>=CE$2,$AS246/($V246-2009),0)+IF($W246>=CE$2,$AT246/($W246-2009),0)+IF($X246>=CE$2,$AU246/($X246-2009),0)+IF($Y246>=CE$2,$AV246/($Y246-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D246>=DK$2,$AA246/($D246-2009),0)+IF($E246>=DK$2,$AB246/($E246-2009),0)+IF($F246>=DK$2,$AC246/($F246-2009),0)+IF($G246>=DK$2,$AD246/($G246-2009),0)+IF($H246>=DK$2,$AE246/($H246-2009),0)+IF($I246>=DK$2,$AF246/($I246-2009),0)+IF($J246>=DK$2,$AG246/($J246-2009),0)+IF($K246>=DK$2,$AH246/($K246-2009),0)+IF($L246>=DK$2,$AI246/($L246-2009),0)+IF($M246>=DK$2,$AJ246/($M246-2009),0)+IF($N246>=DK$2,$AK246/($N246-2009),0)+IF($O246>=DK$2,$AL246/($O246-2009),0)+IF($P246>=DK$2,$AM246/($P246-2009),0)+IF($Q246>=DK$2,$AN246/($Q246-2009),0)+IF($R246>=DK$2,$AO246/($R246-2009),0)+IF($S246>=DK$2,$AP246/($S246-2009),0)+IF($T246>=DK$2,$AQ246/($T246-2009),0)+IF($U246>=DK$2,$AR246/($U246-2009),0)+IF($V246>=DK$2,$AS246/($V246-2009),0)+IF($W246>=DK$2,$AT246/($W246-2009),0)+IF($X246>=DK$2,$AU246/($X246-2009),0)+IF($Y246>=DK$2,$AV246/($Y246-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z746)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 122","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C248+Produktionsanlæg!D249","v":1945},{"$f":"E$3+$C248+Produktionsanlæg!E249","v":1955},{"$f":"F$3+$C248+Produktionsanlæg!F249","v":1965},{"$f":"G$3+$C248+Produktionsanlæg!G249","v":1975},{"$f":"H$3+$C248+Produktionsanlæg!H249","v":1985},{"$f":"I$3+$C248+Produktionsanlæg!I249","v":1995},{"$f":"J$3+$C248+Produktionsanlæg!J249","v":2005},{"$f":"K$3+$C248+Produktionsanlæg!K249","v":2015},{"$f":"L$3+$C248+Produktionsanlæg!L249","v":2022},{"$f":"M$3+$C248+Produktionsanlæg!M249","v":2027},{"$f":"N$3+$C248+Produktionsanlæg!N249","v":2032},{"$f":"O$3+$C248+Produktionsanlæg!O249","v":2037},{"$f":"P$3+$C248+Produktionsanlæg!P249","v":2040},{"$f":"Q$3+$C248+Produktionsanlæg!Q249","v":2041},{"$f":"R$3+$C248+Produktionsanlæg!R249","v":2042},{"$f":"S$3+$C248+Produktionsanlæg!S249","v":2043},{"$f":"T$3+$C248+Produktionsanlæg!T249","v":2044},{"$f":"U$3+$C248+Produktionsanlæg!U249","v":2045},{"$f":"V$3+$C248+Produktionsanlæg!V249","v":2046},{"$f":"W$3+$C248+Produktionsanlæg!W249","v":2047},{"$f":"X$3+$C248+Produktionsanlæg!X249","v":2048},{"$f":"Y$3+$C248+Produktionsanlæg!Y249","v":2049},{"$f":"SUM(Z249)","v":0},{"$f":"Produktionsanlæg!BU248","v":0},{"$f":"Produktionsanlæg!BV248","v":0},{"$f":"Produktionsanlæg!BW248","v":0},{"$f":"Produktionsanlæg!BX248","v":0},{"$f":"Produktionsanlæg!BY248","v":0},{"$f":"Produktionsanlæg!BZ248","v":0},{"$f":"Produktionsanlæg!CA248","v":0},{"$f":"Produktionsanlæg!CB248","v":0},{"$f":"Produktionsanlæg!CC248","v":0},{"$f":"Produktionsanlæg!CD248","v":0},{"$f":"Produktionsanlæg!CE248","v":0},{"$f":"Produktionsanlæg!CF248","v":0},{"$f":"Produktionsanlæg!CG248","v":0},{"$f":"Produktionsanlæg!CH248","v":0},{"$f":"Produktionsanlæg!CI248","v":0},{"$f":"Produktionsanlæg!CJ248","v":0},{"$f":"Produktionsanlæg!CK248","v":0},{"$f":"Produktionsanlæg!CL248","v":0},{"$f":"Produktionsanlæg!CM248","v":0},{"$f":"Produktionsanlæg!CN248","v":0},{"$f":"Produktionsanlæg!CO248","v":0},{"$f":"Produktionsanlæg!CP248","v":0},{"$f":"+SUM(AA248:AV248)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D248>=AY$2,$AA248/($D248-2009),0)+IF($E248>=AY$2,$AB248/($E248-2009),0)+IF($F248>=AY$2,$AC248/($F248-2009),0)+IF($G248>=AY$2,$AD248/($G248-2009),0)+IF($H248>=AY$2,$AE248/($H248-2009),0)+IF($I248>=AY$2,$AF248/($I248-2009),0)+IF($J248>=AY$2,$AG248/($J248-2009),0)+IF($K248>=AY$2,$AH248/($K248-2009),0)+IF($L248>=AY$2,$AI248/($L248-2009),0)+IF($M248>=AY$2,$AJ248/($M248-2009),0)+IF($N248>=AY$2,$AK248/($N248-2009),0)+IF($O248>=AY$2,$AL248/($O248-2009),0)+IF($P248>=AY$2,$AM248/($P248-2009),0)+IF($Q248>=AY$2,$AN248/($Q248-2009),0)+IF($R248>=AY$2,$AO248/($R248-2009),0)+IF($S248>=AY$2,$AP248/($S248-2009),0)+IF($T248>=AY$2,$AQ248/($T248-2009),0)+IF($U248>=AY$2,$AR248/($U248-2009),0)+IF($V248>=AY$2,$AS248/($V248-2009),0)+IF($W248>=AY$2,$AT248/($W248-2009),0)+IF($X248>=AY$2,$AU248/($X248-2009),0)+IF($Y248>=AY$2,$AV248/($Y248-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D248>=CE$2,$AA248/($D248-2009),0)+IF($E248>=CE$2,$AB248/($E248-2009),0)+IF($F248>=CE$2,$AC248/($F248-2009),0)+IF($G248>=CE$2,$AD248/($G248-2009),0)+IF($H248>=CE$2,$AE248/($H248-2009),0)+IF($I248>=CE$2,$AF248/($I248-2009),0)+IF($J248>=CE$2,$AG248/($J248-2009),0)+IF($K248>=CE$2,$AH248/($K248-2009),0)+IF($L248>=CE$2,$AI248/($L248-2009),0)+IF($M248>=CE$2,$AJ248/($M248-2009),0)+IF($N248>=CE$2,$AK248/($N248-2009),0)+IF($O248>=CE$2,$AL248/($O248-2009),0)+IF($P248>=CE$2,$AM248/($P248-2009),0)+IF($Q248>=CE$2,$AN248/($Q248-2009),0)+IF($R248>=CE$2,$AO248/($R248-2009),0)+IF($S248>=CE$2,$AP248/($S248-2009),0)+IF($T248>=CE$2,$AQ248/($T248-2009),0)+IF($U248>=CE$2,$AR248/($U248-2009),0)+IF($V248>=CE$2,$AS248/($V248-2009),0)+IF($W248>=CE$2,$AT248/($W248-2009),0)+IF($X248>=CE$2,$AU248/($X248-2009),0)+IF($Y248>=CE$2,$AV248/($Y248-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D248>=DK$2,$AA248/($D248-2009),0)+IF($E248>=DK$2,$AB248/($E248-2009),0)+IF($F248>=DK$2,$AC248/($F248-2009),0)+IF($G248>=DK$2,$AD248/($G248-2009),0)+IF($H248>=DK$2,$AE248/($H248-2009),0)+IF($I248>=DK$2,$AF248/($I248-2009),0)+IF($J248>=DK$2,$AG248/($J248-2009),0)+IF($K248>=DK$2,$AH248/($K248-2009),0)+IF($L248>=DK$2,$AI248/($L248-2009),0)+IF($M248>=DK$2,$AJ248/($M248-2009),0)+IF($N248>=DK$2,$AK248/($N248-2009),0)+IF($O248>=DK$2,$AL248/($O248-2009),0)+IF($P248>=DK$2,$AM248/($P248-2009),0)+IF($Q248>=DK$2,$AN248/($Q248-2009),0)+IF($R248>=DK$2,$AO248/($R248-2009),0)+IF($S248>=DK$2,$AP248/($S248-2009),0)+IF($T248>=DK$2,$AQ248/($T248-2009),0)+IF($U248>=DK$2,$AR248/($U248-2009),0)+IF($V248>=DK$2,$AS248/($V248-2009),0)+IF($W248>=DK$2,$AT248/($W248-2009),0)+IF($X248>=DK$2,$AU248/($X248-2009),0)+IF($Y248>=DK$2,$AV248/($Y248-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z748)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 123","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C250+Produktionsanlæg!D251","v":1945},{"$f":"E$3+$C250+Produktionsanlæg!E251","v":1955},{"$f":"F$3+$C250+Produktionsanlæg!F251","v":1965},{"$f":"G$3+$C250+Produktionsanlæg!G251","v":1975},{"$f":"H$3+$C250+Produktionsanlæg!H251","v":1985},{"$f":"I$3+$C250+Produktionsanlæg!I251","v":1995},{"$f":"J$3+$C250+Produktionsanlæg!J251","v":2005},{"$f":"K$3+$C250+Produktionsanlæg!K251","v":2015},{"$f":"L$3+$C250+Produktionsanlæg!L251","v":2022},{"$f":"M$3+$C250+Produktionsanlæg!M251","v":2027},{"$f":"N$3+$C250+Produktionsanlæg!N251","v":2032},{"$f":"O$3+$C250+Produktionsanlæg!O251","v":2037},{"$f":"P$3+$C250+Produktionsanlæg!P251","v":2040},{"$f":"Q$3+$C250+Produktionsanlæg!Q251","v":2041},{"$f":"R$3+$C250+Produktionsanlæg!R251","v":2042},{"$f":"S$3+$C250+Produktionsanlæg!S251","v":2043},{"$f":"T$3+$C250+Produktionsanlæg!T251","v":2044},{"$f":"U$3+$C250+Produktionsanlæg!U251","v":2045},{"$f":"V$3+$C250+Produktionsanlæg!V251","v":2046},{"$f":"W$3+$C250+Produktionsanlæg!W251","v":2047},{"$f":"X$3+$C250+Produktionsanlæg!X251","v":2048},{"$f":"Y$3+$C250+Produktionsanlæg!Y251","v":2049},{"$f":"SUM(Z251)","v":0},{"$f":"Produktionsanlæg!BU250","v":0},{"$f":"Produktionsanlæg!BV250","v":0},{"$f":"Produktionsanlæg!BW250","v":0},{"$f":"Produktionsanlæg!BX250","v":0},{"$f":"Produktionsanlæg!BY250","v":0},{"$f":"Produktionsanlæg!BZ250","v":0},{"$f":"Produktionsanlæg!CA250","v":0},{"$f":"Produktionsanlæg!CB250","v":0},{"$f":"Produktionsanlæg!CC250","v":0},{"$f":"Produktionsanlæg!CD250","v":0},{"$f":"Produktionsanlæg!CE250","v":0},{"$f":"Produktionsanlæg!CF250","v":0},{"$f":"Produktionsanlæg!CG250","v":0},{"$f":"Produktionsanlæg!CH250","v":0},{"$f":"Produktionsanlæg!CI250","v":0},{"$f":"Produktionsanlæg!CJ250","v":0},{"$f":"Produktionsanlæg!CK250","v":0},{"$f":"Produktionsanlæg!CL250","v":0},{"$f":"Produktionsanlæg!CM250","v":0},{"$f":"Produktionsanlæg!CN250","v":0},{"$f":"Produktionsanlæg!CO250","v":0},{"$f":"Produktionsanlæg!CP250","v":0},{"$f":"+SUM(AA250:AV250)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D250>=AY$2,$AA250/($D250-2009),0)+IF($E250>=AY$2,$AB250/($E250-2009),0)+IF($F250>=AY$2,$AC250/($F250-2009),0)+IF($G250>=AY$2,$AD250/($G250-2009),0)+IF($H250>=AY$2,$AE250/($H250-2009),0)+IF($I250>=AY$2,$AF250/($I250-2009),0)+IF($J250>=AY$2,$AG250/($J250-2009),0)+IF($K250>=AY$2,$AH250/($K250-2009),0)+IF($L250>=AY$2,$AI250/($L250-2009),0)+IF($M250>=AY$2,$AJ250/($M250-2009),0)+IF($N250>=AY$2,$AK250/($N250-2009),0)+IF($O250>=AY$2,$AL250/($O250-2009),0)+IF($P250>=AY$2,$AM250/($P250-2009),0)+IF($Q250>=AY$2,$AN250/($Q250-2009),0)+IF($R250>=AY$2,$AO250/($R250-2009),0)+IF($S250>=AY$2,$AP250/($S250-2009),0)+IF($T250>=AY$2,$AQ250/($T250-2009),0)+IF($U250>=AY$2,$AR250/($U250-2009),0)+IF($V250>=AY$2,$AS250/($V250-2009),0)+IF($W250>=AY$2,$AT250/($W250-2009),0)+IF($X250>=AY$2,$AU250/($X250-2009),0)+IF($Y250>=AY$2,$AV250/($Y250-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D250>=CE$2,$AA250/($D250-2009),0)+IF($E250>=CE$2,$AB250/($E250-2009),0)+IF($F250>=CE$2,$AC250/($F250-2009),0)+IF($G250>=CE$2,$AD250/($G250-2009),0)+IF($H250>=CE$2,$AE250/($H250-2009),0)+IF($I250>=CE$2,$AF250/($I250-2009),0)+IF($J250>=CE$2,$AG250/($J250-2009),0)+IF($K250>=CE$2,$AH250/($K250-2009),0)+IF($L250>=CE$2,$AI250/($L250-2009),0)+IF($M250>=CE$2,$AJ250/($M250-2009),0)+IF($N250>=CE$2,$AK250/($N250-2009),0)+IF($O250>=CE$2,$AL250/($O250-2009),0)+IF($P250>=CE$2,$AM250/($P250-2009),0)+IF($Q250>=CE$2,$AN250/($Q250-2009),0)+IF($R250>=CE$2,$AO250/($R250-2009),0)+IF($S250>=CE$2,$AP250/($S250-2009),0)+IF($T250>=CE$2,$AQ250/($T250-2009),0)+IF($U250>=CE$2,$AR250/($U250-2009),0)+IF($V250>=CE$2,$AS250/($V250-2009),0)+IF($W250>=CE$2,$AT250/($W250-2009),0)+IF($X250>=CE$2,$AU250/($X250-2009),0)+IF($Y250>=CE$2,$AV250/($Y250-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D250>=DK$2,$AA250/($D250-2009),0)+IF($E250>=DK$2,$AB250/($E250-2009),0)+IF($F250>=DK$2,$AC250/($F250-2009),0)+IF($G250>=DK$2,$AD250/($G250-2009),0)+IF($H250>=DK$2,$AE250/($H250-2009),0)+IF($I250>=DK$2,$AF250/($I250-2009),0)+IF($J250>=DK$2,$AG250/($J250-2009),0)+IF($K250>=DK$2,$AH250/($K250-2009),0)+IF($L250>=DK$2,$AI250/($L250-2009),0)+IF($M250>=DK$2,$AJ250/($M250-2009),0)+IF($N250>=DK$2,$AK250/($N250-2009),0)+IF($O250>=DK$2,$AL250/($O250-2009),0)+IF($P250>=DK$2,$AM250/($P250-2009),0)+IF($Q250>=DK$2,$AN250/($Q250-2009),0)+IF($R250>=DK$2,$AO250/($R250-2009),0)+IF($S250>=DK$2,$AP250/($S250-2009),0)+IF($T250>=DK$2,$AQ250/($T250-2009),0)+IF($U250>=DK$2,$AR250/($U250-2009),0)+IF($V250>=DK$2,$AS250/($V250-2009),0)+IF($W250>=DK$2,$AT250/($W250-2009),0)+IF($X250>=DK$2,$AU250/($X250-2009),0)+IF($Y250>=DK$2,$AV250/($Y250-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 128","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C260+Produktionsanlæg!D261","v":1945},{"$f":"E$3+$C260+Produktionsanlæg!E261","v":1955},{"$f":"F$3+$C260+Produktionsanlæg!F261","v":1965},{"$f":"G$3+$C260+Produktionsanlæg!G261","v":1975},{"$f":"H$3+$C260+Produktionsanlæg!H261","v":1985},{"$f":"I$3+$C260+Produktionsanlæg!I261","v":1995},{"$f":"J$3+$C260+Produktionsanlæg!J261","v":2005},{"$f":"K$3+$C260+Produktionsanlæg!K261","v":2015},{"$f":"L$3+$C260+Produktionsanlæg!L261","v":2022},{"$f":"M$3+$C260+Produktionsanlæg!M261","v":2027},{"$f":"N$3+$C260+Produktionsanlæg!N261","v":2032},{"$f":"O$3+$C260+Produktionsanlæg!O261","v":2037},{"$f":"P$3+$C260+Produktionsanlæg!P261","v":2040},{"$f":"Q$3+$C260+Produktionsanlæg!Q261","v":2041},{"$f":"R$3+$C260+Produktionsanlæg!R261","v":2042},{"$f":"S$3+$C260+Produktionsanlæg!S261","v":2043},{"$f":"T$3+$C260+Produktionsanlæg!T261","v":2044},{"$f":"U$3+$C260+Produktionsanlæg!U261","v":2045},{"$f":"V$3+$C260+Produktionsanlæg!V261","v":2046},{"$f":"W$3+$C260+Produktionsanlæg!W261","v":2047},{"$f":"X$3+$C260+Produktionsanlæg!X261","v":2048},{"$f":"Y$3+$C260+Produktionsanlæg!Y261","v":2049},{"$f":"SUM(Z261)","v":0},{"$f":"Produktionsanlæg!BU260","v":0},{"$f":"Produktionsanlæg!BV260","v":0},{"$f":"Produktionsanlæg!BW260","v":0},{"$f":"Produktionsanlæg!BX260","v":0},{"$f":"Produktionsanlæg!BY260","v":0},{"$f":"Produktionsanlæg!BZ260","v":0},{"$f":"Produktionsanlæg!CA260","v":0},{"$f":"Produktionsanlæg!CB260","v":0},{"$f":"Produktionsanlæg!CC260","v":0},{"$f":"Produktionsanlæg!CD260","v":0},{"$f":"Produktionsanlæg!CE260","v":0},{"$f":"Produktionsanlæg!CF260","v":0},{"$f":"Produktionsanlæg!CG260","v":0},{"$f":"Produktionsanlæg!CH260","v":0},{"$f":"Produktionsanlæg!CI260","v":0},{"$f":"Produktionsanlæg!CJ260","v":0},{"$f":"Produktionsanlæg!CK260","v":0},{"$f":"Produktionsanlæg!CL260","v":0},{"$f":"Produktionsanlæg!CM260","v":0},{"$f":"Produktionsanlæg!CN260","v":0},{"$f":"Produktionsanlæg!CO260","v":0},{"$f":"Produktionsanlæg!CP260","v":0},{"$f":"+SUM(AA260:AV260)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D260>=AY$2,$AA260/($D260-2009),0)+IF($E260>=AY$2,$AB260/($E260-2009),0)+IF($F260>=AY$2,$AC260/($F260-2009),0)+IF($G260>=AY$2,$AD260/($G260-2009),0)+IF($H260>=AY$2,$AE260/($H260-2009),0)+IF($I260>=AY$2,$AF260/($I260-2009),0)+IF($J260>=AY$2,$AG260/($J260-2009),0)+IF($K260>=AY$2,$AH260/($K260-2009),0)+IF($L260>=AY$2,$AI260/($L260-2009),0)+IF($M260>=AY$2,$AJ260/($M260-2009),0)+IF($N260>=AY$2,$AK260/($N260-2009),0)+IF($O260>=AY$2,$AL260/($O260-2009),0)+IF($P260>=AY$2,$AM260/($P260-2009),0)+IF($Q260>=AY$2,$AN260/($Q260-2009),0)+IF($R260>=AY$2,$AO260/($R260-2009),0)+IF($S260>=AY$2,$AP260/($S260-2009),0)+IF($T260>=AY$2,$AQ260/($T260-2009),0)+IF($U260>=AY$2,$AR260/($U260-2009),0)+IF($V260>=AY$2,$AS260/($V260-2009),0)+IF($W260>=AY$2,$AT260/($W260-2009),0)+IF($X260>=AY$2,$AU260/($X260-2009),0)+IF($Y260>=AY$2,$AV260/($Y260-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D260>=CE$2,$AA260/($D260-2009),0)+IF($E260>=CE$2,$AB260/($E260-2009),0)+IF($F260>=CE$2,$AC260/($F260-2009),0)+IF($G260>=CE$2,$AD260/($G260-2009),0)+IF($H260>=CE$2,$AE260/($H260-2009),0)+IF($I260>=CE$2,$AF260/($I260-2009),0)+IF($J260>=CE$2,$AG260/($J260-2009),0)+IF($K260>=CE$2,$AH260/($K260-2009),0)+IF($L260>=CE$2,$AI260/($L260-2009),0)+IF($M260>=CE$2,$AJ260/($M260-2009),0)+IF($N260>=CE$2,$AK260/($N260-2009),0)+IF($O260>=CE$2,$AL260/($O260-2009),0)+IF($P260>=CE$2,$AM260/($P260-2009),0)+IF($Q260>=CE$2,$AN260/($Q260-2009),0)+IF($R260>=CE$2,$AO260/($R260-2009),0)+IF($S260>=CE$2,$AP260/($S260-2009),0)+IF($T260>=CE$2,$AQ260/($T260-2009),0)+IF($U260>=CE$2,$AR260/($U260-2009),0)+IF($V260>=CE$2,$AS260/($V260-2009),0)+IF($W260>=CE$2,$AT260/($W260-2009),0)+IF($X260>=CE$2,$AU260/($X260-2009),0)+IF($Y260>=CE$2,$AV260/($Y260-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D260>=DK$2,$AA260/($D260-2009),0)+IF($E260>=DK$2,$AB260/($E260-2009),0)+IF($F260>=DK$2,$AC260/($F260-2009),0)+IF($G260>=DK$2,$AD260/($G260-2009),0)+IF($H260>=DK$2,$AE260/($H260-2009),0)+IF($I260>=DK$2,$AF260/($I260-2009),0)+IF($J260>=DK$2,$AG260/($J260-2009),0)+IF($K260>=DK$2,$AH260/($K260-2009),0)+IF($L260>=DK$2,$AI260/($L260-2009),0)+IF($M260>=DK$2,$AJ260/($M260-2009),0)+IF($N260>=DK$2,$AK260/($N260-2009),0)+IF($O260>=DK$2,$AL260/($O260-2009),0)+IF($P260>=DK$2,$AM260/($P260-2009),0)+IF($Q260>=DK$2,$AN260/($Q260-2009),0)+IF($R260>=DK$2,$AO260/($R260-2009),0)+IF($S260>=DK$2,$AP260/($S260-2009),0)+IF($T260>=DK$2,$AQ260/($T260-2009),0)+IF($U260>=DK$2,$AR260/($U260-2009),0)+IF($V260>=DK$2,$AS260/($V260-2009),0)+IF($W260>=DK$2,$AT260/($W260-2009),0)+IF($X260>=DK$2,$AU260/($X260-2009),0)+IF($Y260>=DK$2,$AV260/($Y260-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 135","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C274+Produktionsanlæg!D275","v":1945},{"$f":"E$3+$C274+Produktionsanlæg!E275","v":1955},{"$f":"F$3+$C274+Produktionsanlæg!F275","v":1965},{"$f":"G$3+$C274+Produktionsanlæg!G275","v":1975},{"$f":"H$3+$C274+Produktionsanlæg!H275","v":1985},{"$f":"I$3+$C274+Produktionsanlæg!I275","v":1995},{"$f":"J$3+$C274+Produktionsanlæg!J275","v":2005},{"$f":"K$3+$C274+Produktionsanlæg!K275","v":2015},{"$f":"L$3+$C274+Produktionsanlæg!L275","v":2022},{"$f":"M$3+$C274+Produktionsanlæg!M275","v":2027},{"$f":"N$3+$C274+Produktionsanlæg!N275","v":2032},{"$f":"O$3+$C274+Produktionsanlæg!O275","v":2037},{"$f":"P$3+$C274+Produktionsanlæg!P275","v":2040},{"$f":"Q$3+$C274+Produktionsanlæg!Q275","v":2041},{"$f":"R$3+$C274+Produktionsanlæg!R275","v":2042},{"$f":"S$3+$C274+Produktionsanlæg!S275","v":2043},{"$f":"T$3+$C274+Produktionsanlæg!T275","v":2044},{"$f":"U$3+$C274+Produktionsanlæg!U275","v":2045},{"$f":"V$3+$C274+Produktionsanlæg!V275","v":2046},{"$f":"W$3+$C274+Produktionsanlæg!W275","v":2047},{"$f":"X$3+$C274+Produktionsanlæg!X275","v":2048},{"$f":"Y$3+$C274+Produktionsanlæg!Y275","v":2049},{"$f":"SUM(Z275)","v":0},{"$f":"Produktionsanlæg!BU274","v":0},{"$f":"Produktionsanlæg!BV274","v":0},{"$f":"Produktionsanlæg!BW274","v":0},{"$f":"Produktionsanlæg!BX274","v":0},{"$f":"Produktionsanlæg!BY274","v":0},{"$f":"Produktionsanlæg!BZ274","v":0},{"$f":"Produktionsanlæg!CA274","v":0},{"$f":"Produktionsanlæg!CB274","v":0},{"$f":"Produktionsanlæg!CC274","v":0},{"$f":"Produktionsanlæg!CD274","v":0},{"$f":"Produktionsanlæg!CE274","v":0},{"$f":"Produktionsanlæg!CF274","v":0},{"$f":"Produktionsanlæg!CG274","v":0},{"$f":"Produktionsanlæg!CH274","v":0},{"$f":"Produktionsanlæg!CI274","v":0},{"$f":"Produktionsanlæg!CJ274","v":0},{"$f":"Produktionsanlæg!CK274","v":0},{"$f":"Produktionsanlæg!CL274","v":0},{"$f":"Produktionsanlæg!CM274","v":0},{"$f":"Produktionsanlæg!CN274","v":0},{"$f":"Produktionsanlæg!CO274","v":0},{"$f":"Produktionsanlæg!CP274","v":0},{"$f":"+SUM(AA274:AV274)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D274>=AY$2,$AA274/($D274-2009),0)+IF($E274>=AY$2,$AB274/($E274-2009),0)+IF($F274>=AY$2,$AC274/($F274-2009),0)+IF($G274>=AY$2,$AD274/($G274-2009),0)+IF($H274>=AY$2,$AE274/($H274-2009),0)+IF($I274>=AY$2,$AF274/($I274-2009),0)+IF($J274>=AY$2,$AG274/($J274-2009),0)+IF($K274>=AY$2,$AH274/($K274-2009),0)+IF($L274>=AY$2,$AI274/($L274-2009),0)+IF($M274>=AY$2,$AJ274/($M274-2009),0)+IF($N274>=AY$2,$AK274/($N274-2009),0)+IF($O274>=AY$2,$AL274/($O274-2009),0)+IF($P274>=AY$2,$AM274/($P274-2009),0)+IF($Q274>=AY$2,$AN274/($Q274-2009),0)+IF($R274>=AY$2,$AO274/($R274-2009),0)+IF($S274>=AY$2,$AP274/($S274-2009),0)+IF($T274>=AY$2,$AQ274/($T274-2009),0)+IF($U274>=AY$2,$AR274/($U274-2009),0)+IF($V274>=AY$2,$AS274/($V274-2009),0)+IF($W274>=AY$2,$AT274/($W274-2009),0)+IF($X274>=AY$2,$AU274/($X274-2009),0)+IF($Y274>=AY$2,$AV274/($Y274-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D274>=CE$2,$AA274/($D274-2009),0)+IF($E274>=CE$2,$AB274/($E274-2009),0)+IF($F274>=CE$2,$AC274/($F274-2009),0)+IF($G274>=CE$2,$AD274/($G274-2009),0)+IF($H274>=CE$2,$AE274/($H274-2009),0)+IF($I274>=CE$2,$AF274/($I274-2009),0)+IF($J274>=CE$2,$AG274/($J274-2009),0)+IF($K274>=CE$2,$AH274/($K274-2009),0)+IF($L274>=CE$2,$AI274/($L274-2009),0)+IF($M274>=CE$2,$AJ274/($M274-2009),0)+IF($N274>=CE$2,$AK274/($N274-2009),0)+IF($O274>=CE$2,$AL274/($O274-2009),0)+IF($P274>=CE$2,$AM274/($P274-2009),0)+IF($Q274>=CE$2,$AN274/($Q274-2009),0)+IF($R274>=CE$2,$AO274/($R274-2009),0)+IF($S274>=CE$2,$AP274/($S274-2009),0)+IF($T274>=CE$2,$AQ274/($T274-2009),0)+IF($U274>=CE$2,$AR274/($U274-2009),0)+IF($V274>=CE$2,$AS274/($V274-2009),0)+IF($W274>=CE$2,$AT274/($W274-2009),0)+IF($X274>=CE$2,$AU274/($X274-2009),0)+IF($Y274>=CE$2,$AV274/($Y274-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D274>=DK$2,$AA274/($D274-2009),0)+IF($E274>=DK$2,$AB274/($E274-2009),0)+IF($F274>=DK$2,$AC274/($F274-2009),0)+IF($G274>=DK$2,$AD274/($G274-2009),0)+IF($H274>=DK$2,$AE274/($H274-2009),0)+IF($I274>=DK$2,$AF274/($I274-2009),0)+IF($J274>=DK$2,$AG274/($J274-2009),0)+IF($K274>=DK$2,$AH274/($K274-2009),0)+IF($L274>=DK$2,$AI274/($L274-2009),0)+IF($M274>=DK$2,$AJ274/($M274-2009),0)+IF($N274>=DK$2,$AK274/($N274-2009),0)+IF($O274>=DK$2,$AL274/($O274-2009),0)+IF($P274>=DK$2,$AM274/($P274-2009),0)+IF($Q274>=DK$2,$AN274/($Q274-2009),0)+IF($R274>=DK$2,$AO274/($R274-2009),0)+IF($S274>=DK$2,$AP274/($S274-2009),0)+IF($T274>=DK$2,$AQ274/($T274-2009),0)+IF($U274>=DK$2,$AR274/($U274-2009),0)+IF($V274>=DK$2,$AS274/($V274-2009),0)+IF($W274>=DK$2,$AT274/($W274-2009),0)+IF($X274>=DK$2,$AU274/($X274-2009),0)+IF($Y274>=DK$2,$AV274/($Y274-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z780)","v":0}]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z796)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 150","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C304+Produktionsanlæg!D305","v":1945},{"$f":"E$3+$C304+Produktionsanlæg!E305","v":1955},{"$f":"F$3+$C304+Produktionsanlæg!F305","v":1965},{"$f":"G$3+$C304+Produktionsanlæg!G305","v":1975},{"$f":"H$3+$C304+Produktionsanlæg!H305","v":1985},{"$f":"I$3+$C304+Produktionsanlæg!I305","v":1995},{"$f":"J$3+$C304+Produktionsanlæg!J305","v":2005},{"$f":"K$3+$C304+Produktionsanlæg!K305","v":2015},{"$f":"L$3+$C304+Produktionsanlæg!L305","v":2022},{"$f":"M$3+$C304+Produktionsanlæg!M305","v":2027},{"$f":"N$3+$C304+Produktionsanlæg!N305","v":2032},{"$f":"O$3+$C304+Produktionsanlæg!O305","v":2037},{"$f":"P$3+$C304+Produktionsanlæg!P305","v":2040},{"$f":"Q$3+$C304+Produktionsanlæg!Q305","v":2041},{"$f":"R$3+$C304+Produktionsanlæg!R305","v":2042},{"$f":"S$3+$C304+Produktionsanlæg!S305","v":2043},{"$f":"T$3+$C304+Produktionsanlæg!T305","v":2044},{"$f":"U$3+$C304+Produktionsanlæg!U305","v":2045},{"$f":"V$3+$C304+Produktionsanlæg!V305","v":2046},{"$f":"W$3+$C304+Produktionsanlæg!W305","v":2047},{"$f":"X$3+$C304+Produktionsanlæg!X305","v":2048},{"$f":"Y$3+$C304+Produktionsanlæg!Y305","v":2049},{"$f":"SUM(Z305)","v":0},{"$f":"Produktionsanlæg!BU304","v":0},{"$f":"Produktionsanlæg!BV304","v":0},{"$f":"Produktionsanlæg!BW304","v":0},{"$f":"Produktionsanlæg!BX304","v":0},{"$f":"Produktionsanlæg!BY304","v":0},{"$f":"Produktionsanlæg!BZ304","v":0},{"$f":"Produktionsanlæg!CA304","v":0},{"$f":"Produktionsanlæg!CB304","v":0},{"$f":"Produktionsanlæg!CC304","v":0},{"$f":"Produktionsanlæg!CD304","v":0},{"$f":"Produktionsanlæg!CE304","v":0},{"$f":"Produktionsanlæg!CF304","v":0},{"$f":"Produktionsanlæg!CG304","v":0},{"$f":"Produktionsanlæg!CH304","v":0},{"$f":"Produktionsanlæg!CI304","v":0},{"$f":"Produktionsanlæg!CJ304","v":0},{"$f":"Produktionsanlæg!CK304","v":0},{"$f":"Produktionsanlæg!CL304","v":0},{"$f":"Produktionsanlæg!CM304","v":0},{"$f":"Produktionsanlæg!CN304","v":0},{"$f":"Produktionsanlæg!CO304","v":0},{"$f":"Produktionsanlæg!CP304","v":0},{"$f":"+SUM(AA304:AV304)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D304>=AY$2,$AA304/($D304-2009),0)+IF($E304>=AY$2,$AB304/($E304-2009),0)+IF($F304>=AY$2,$AC304/($F304-2009),0)+IF($G304>=AY$2,$AD304/($G304-2009),0)+IF($H304>=AY$2,$AE304/($H304-2009),0)+IF($I304>=AY$2,$AF304/($I304-2009),0)+IF($J304>=AY$2,$AG304/($J304-2009),0)+IF($K304>=AY$2,$AH304/($K304-2009),0)+IF($L304>=AY$2,$AI304/($L304-2009),0)+IF($M304>=AY$2,$AJ304/($M304-2009),0)+IF($N304>=AY$2,$AK304/($N304-2009),0)+IF($O304>=AY$2,$AL304/($O304-2009),0)+IF($P304>=AY$2,$AM304/($P304-2009),0)+IF($Q304>=AY$2,$AN304/($Q304-2009),0)+IF($R304>=AY$2,$AO304/($R304-2009),0)+IF($S304>=AY$2,$AP304/($S304-2009),0)+IF($T304>=AY$2,$AQ304/($T304-2009),0)+IF($U304>=AY$2,$AR304/($U304-2009),0)+IF($V304>=AY$2,$AS304/($V304-2009),0)+IF($W304>=AY$2,$AT304/($W304-2009),0)+IF($X304>=AY$2,$AU304/($X304-2009),0)+IF($Y304>=AY$2,$AV304/($Y304-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D304>=CE$2,$AA304/($D304-2009),0)+IF($E304>=CE$2,$AB304/($E304-2009),0)+IF($F304>=CE$2,$AC304/($F304-2009),0)+IF($G304>=CE$2,$AD304/($G304-2009),0)+IF($H304>=CE$2,$AE304/($H304-2009),0)+IF($I304>=CE$2,$AF304/($I304-2009),0)+IF($J304>=CE$2,$AG304/($J304-2009),0)+IF($K304>=CE$2,$AH304/($K304-2009),0)+IF($L304>=CE$2,$AI304/($L304-2009),0)+IF($M304>=CE$2,$AJ304/($M304-2009),0)+IF($N304>=CE$2,$AK304/($N304-2009),0)+IF($O304>=CE$2,$AL304/($O304-2009),0)+IF($P304>=CE$2,$AM304/($P304-2009),0)+IF($Q304>=CE$2,$AN304/($Q304-2009),0)+IF($R304>=CE$2,$AO304/($R304-2009),0)+IF($S304>=CE$2,$AP304/($S304-2009),0)+IF($T304>=CE$2,$AQ304/($T304-2009),0)+IF($U304>=CE$2,$AR304/($U304-2009),0)+IF($V304>=CE$2,$AS304/($V304-2009),0)+IF($W304>=CE$2,$AT304/($W304-2009),0)+IF($X304>=CE$2,$AU304/($X304-2009),0)+IF($Y304>=CE$2,$AV304/($Y304-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D304>=DK$2,$AA304/($D304-2009),0)+IF($E304>=DK$2,$AB304/($E304-2009),0)+IF($F304>=DK$2,$AC304/($F304-2009),0)+IF($G304>=DK$2,$AD304/($G304-2009),0)+IF($H304>=DK$2,$AE304/($H304-2009),0)+IF($I304>=DK$2,$AF304/($I304-2009),0)+IF($J304>=DK$2,$AG304/($J304-2009),0)+IF($K304>=DK$2,$AH304/($K304-2009),0)+IF($L304>=DK$2,$AI304/($L304-2009),0)+IF($M304>=DK$2,$AJ304/($M304-2009),0)+IF($N304>=DK$2,$AK304/($N304-2009),0)+IF($O304>=DK$2,$AL304/($O304-2009),0)+IF($P304>=DK$2,$AM304/($P304-2009),0)+IF($Q304>=DK$2,$AN304/($Q304-2009),0)+IF($R304>=DK$2,$AO304/($R304-2009),0)+IF($S304>=DK$2,$AP304/($S304-2009),0)+IF($T304>=DK$2,$AQ304/($T304-2009),0)+IF($U304>=DK$2,$AR304/($U304-2009),0)+IF($V304>=DK$2,$AS304/($V304-2009),0)+IF($W304>=DK$2,$AT304/($W304-2009),0)+IF($X304>=DK$2,$AU304/($X304-2009),0)+IF($Y304>=DK$2,$AV304/($Y304-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z816)","v":0}]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z838)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 171","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C346+Produktionsanlæg!D347","v":1945},{"$f":"E$3+$C346+Produktionsanlæg!E347","v":1955},{"$f":"F$3+$C346+Produktionsanlæg!F347","v":1965},{"$f":"G$3+$C346+Produktionsanlæg!G347","v":1975},{"$f":"H$3+$C346+Produktionsanlæg!H347","v":1985},{"$f":"I$3+$C346+Produktionsanlæg!I347","v":1995},{"$f":"J$3+$C346+Produktionsanlæg!J347","v":2005},{"$f":"K$3+$C346+Produktionsanlæg!K347","v":2015},{"$f":"L$3+$C346+Produktionsanlæg!L347","v":2022},{"$f":"M$3+$C346+Produktionsanlæg!M347","v":2027},{"$f":"N$3+$C346+Produktionsanlæg!N347","v":2032},{"$f":"O$3+$C346+Produktionsanlæg!O347","v":2037},{"$f":"P$3+$C346+Produktionsanlæg!P347","v":2040},{"$f":"Q$3+$C346+Produktionsanlæg!Q347","v":2041},{"$f":"R$3+$C346+Produktionsanlæg!R347","v":2042},{"$f":"S$3+$C346+Produktionsanlæg!S347","v":2043},{"$f":"T$3+$C346+Produktionsanlæg!T347","v":2044},{"$f":"U$3+$C346+Produktionsanlæg!U347","v":2045},{"$f":"V$3+$C346+Produktionsanlæg!V347","v":2046},{"$f":"W$3+$C346+Produktionsanlæg!W347","v":2047},{"$f":"X$3+$C346+Produktionsanlæg!X347","v":2048},{"$f":"Y$3+$C346+Produktionsanlæg!Y347","v":2049},{"$f":"SUM(Z347)","v":0},{"$f":"Produktionsanlæg!BU346","v":0},{"$f":"Produktionsanlæg!BV346","v":0},{"$f":"Produktionsanlæg!BW346","v":0},{"$f":"Produktionsanlæg!BX346","v":0},{"$f":"Produktionsanlæg!BY346","v":0},{"$f":"Produktionsanlæg!BZ346","v":0},{"$f":"Produktionsanlæg!CA346","v":0},{"$f":"Produktionsanlæg!CB346","v":0},{"$f":"Produktionsanlæg!CC346","v":0},{"$f":"Produktionsanlæg!CD346","v":0},{"$f":"Produktionsanlæg!CE346","v":0},{"$f":"Produktionsanlæg!CF346","v":0},{"$f":"Produktionsanlæg!CG346","v":0},{"$f":"Produktionsanlæg!CH346","v":0},{"$f":"Produktionsanlæg!CI346","v":0},{"$f":"Produktionsanlæg!CJ346","v":0},{"$f":"Produktionsanlæg!CK346","v":0},{"$f":"Produktionsanlæg!CL346","v":0},{"$f":"Produktionsanlæg!CM346","v":0},{"$f":"Produktionsanlæg!CN346","v":0},{"$f":"Produktionsanlæg!CO346","v":0},{"$f":"Produktionsanlæg!CP346","v":0},{"$f":"+SUM(AA346:AV346)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D346>=AY$2,$AA346/($D346-2009),0)+IF($E346>=AY$2,$AB346/($E346-2009),0)+IF($F346>=AY$2,$AC346/($F346-2009),0)+IF($G346>=AY$2,$AD346/($G346-2009),0)+IF($H346>=AY$2,$AE346/($H346-2009),0)+IF($I346>=AY$2,$AF346/($I346-2009),0)+IF($J346>=AY$2,$AG346/($J346-2009),0)+IF($K346>=AY$2,$AH346/($K346-2009),0)+IF($L346>=AY$2,$AI346/($L346-2009),0)+IF($M346>=AY$2,$AJ346/($M346-2009),0)+IF($N346>=AY$2,$AK346/($N346-2009),0)+IF($O346>=AY$2,$AL346/($O346-2009),0)+IF($P346>=AY$2,$AM346/($P346-2009),0)+IF($Q346>=AY$2,$AN346/($Q346-2009),0)+IF($R346>=AY$2,$AO346/($R346-2009),0)+IF($S346>=AY$2,$AP346/($S346-2009),0)+IF($T346>=AY$2,$AQ346/($T346-2009),0)+IF($U346>=AY$2,$AR346/($U346-2009),0)+IF($V346>=AY$2,$AS346/($V346-2009),0)+IF($W346>=AY$2,$AT346/($W346-2009),0)+IF($X346>=AY$2,$AU346/($X346-2009),0)+IF($Y346>=AY$2,$AV346/($Y346-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D346>=CE$2,$AA346/($D346-2009),0)+IF($E346>=CE$2,$AB346/($E346-2009),0)+IF($F346>=CE$2,$AC346/($F346-2009),0)+IF($G346>=CE$2,$AD346/($G346-2009),0)+IF($H346>=CE$2,$AE346/($H346-2009),0)+IF($I346>=CE$2,$AF346/($I346-2009),0)+IF($J346>=CE$2,$AG346/($J346-2009),0)+IF($K346>=CE$2,$AH346/($K346-2009),0)+IF($L346>=CE$2,$AI346/($L346-2009),0)+IF($M346>=CE$2,$AJ346/($M346-2009),0)+IF($N346>=CE$2,$AK346/($N346-2009),0)+IF($O346>=CE$2,$AL346/($O346-2009),0)+IF($P346>=CE$2,$AM346/($P346-2009),0)+IF($Q346>=CE$2,$AN346/($Q346-2009),0)+IF($R346>=CE$2,$AO346/($R346-2009),0)+IF($S346>=CE$2,$AP346/($S346-2009),0)+IF($T346>=CE$2,$AQ346/($T346-2009),0)+IF($U346>=CE$2,$AR346/($U346-2009),0)+IF($V346>=CE$2,$AS346/($V346-2009),0)+IF($W346>=CE$2,$AT346/($W346-2009),0)+IF($X346>=CE$2,$AU346/($X346-2009),0)+IF($Y346>=CE$2,$AV346/($Y346-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D346>=DK$2,$AA346/($D346-2009),0)+IF($E346>=DK$2,$AB346/($E346-2009),0)+IF($F346>=DK$2,$AC346/($F346-2009),0)+IF($G346>=DK$2,$AD346/($G346-2009),0)+IF($H346>=DK$2,$AE346/($H346-2009),0)+IF($I346>=DK$2,$AF346/($I346-2009),0)+IF($J346>=DK$2,$AG346/($J346-2009),0)+IF($K346>=DK$2,$AH346/($K346-2009),0)+IF($L346>=DK$2,$AI346/($L346-2009),0)+IF($M346>=DK$2,$AJ346/($M346-2009),0)+IF($N346>=DK$2,$AK346/($N346-2009),0)+IF($O346>=DK$2,$AL346/($O346-2009),0)+IF($P346>=DK$2,$AM346/($P346-2009),0)+IF($Q346>=DK$2,$AN346/($Q346-2009),0)+IF($R346>=DK$2,$AO346/($R346-2009),0)+IF($S346>=DK$2,$AP346/($S346-2009),0)+IF($T346>=DK$2,$AQ346/($T346-2009),0)+IF($U346>=DK$2,$AR346/($U346-2009),0)+IF($V346>=DK$2,$AS346/($V346-2009),0)+IF($W346>=DK$2,$AT346/($W346-2009),0)+IF($X346>=DK$2,$AU346/($X346-2009),0)+IF($Y346>=DK$2,$AV346/($Y346-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 179","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C362+Produktionsanlæg!D363","v":1945},{"$f":"E$3+$C362+Produktionsanlæg!E363","v":1955},{"$f":"F$3+$C362+Produktionsanlæg!F363","v":1965},{"$f":"G$3+$C362+Produktionsanlæg!G363","v":1975},{"$f":"H$3+$C362+Produktionsanlæg!H363","v":1985},{"$f":"I$3+$C362+Produktionsanlæg!I363","v":1995},{"$f":"J$3+$C362+Produktionsanlæg!J363","v":2005},{"$f":"K$3+$C362+Produktionsanlæg!K363","v":2015},{"$f":"L$3+$C362+Produktionsanlæg!L363","v":2022},{"$f":"M$3+$C362+Produktionsanlæg!M363","v":2027},{"$f":"N$3+$C362+Produktionsanlæg!N363","v":2032},{"$f":"O$3+$C362+Produktionsanlæg!O363","v":2037},{"$f":"P$3+$C362+Produktionsanlæg!P363","v":2040},{"$f":"Q$3+$C362+Produktionsanlæg!Q363","v":2041},{"$f":"R$3+$C362+Produktionsanlæg!R363","v":2042},{"$f":"S$3+$C362+Produktionsanlæg!S363","v":2043},{"$f":"T$3+$C362+Produktionsanlæg!T363","v":2044},{"$f":"U$3+$C362+Produktionsanlæg!U363","v":2045},{"$f":"V$3+$C362+Produktionsanlæg!V363","v":2046},{"$f":"W$3+$C362+Produktionsanlæg!W363","v":2047},{"$f":"X$3+$C362+Produktionsanlæg!X363","v":2048},{"$f":"Y$3+$C362+Produktionsanlæg!Y363","v":2049},{"$f":"SUM(Z363)","v":0},{"$f":"Produktionsanlæg!BU362","v":0},{"$f":"Produktionsanlæg!BV362","v":0},{"$f":"Produktionsanlæg!BW362","v":0},{"$f":"Produktionsanlæg!BX362","v":0},{"$f":"Produktionsanlæg!BY362","v":0},{"$f":"Produktionsanlæg!BZ362","v":0},{"$f":"Produktionsanlæg!CA362","v":0},{"$f":"Produktionsanlæg!CB362","v":0},{"$f":"Produktionsanlæg!CC362","v":0},{"$f":"Produktionsanlæg!CD362","v":0},{"$f":"Produktionsanlæg!CE362","v":0},{"$f":"Produktionsanlæg!CF362","v":0},{"$f":"Produktionsanlæg!CG362","v":0},{"$f":"Produktionsanlæg!CH362","v":0},{"$f":"Produktionsanlæg!CI362","v":0},{"$f":"Produktionsanlæg!CJ362","v":0},{"$f":"Produktionsanlæg!CK362","v":0},{"$f":"Produktionsanlæg!CL362","v":0},{"$f":"Produktionsanlæg!CM362","v":0},{"$f":"Produktionsanlæg!CN362","v":0},{"$f":"Produktionsanlæg!CO362","v":0},{"$f":"Produktionsanlæg!CP362","v":0},{"$f":"+SUM(AA362:AV362)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D362>=AY$2,$AA362/($D362-2009),0)+IF($E362>=AY$2,$AB362/($E362-2009),0)+IF($F362>=AY$2,$AC362/($F362-2009),0)+IF($G362>=AY$2,$AD362/($G362-2009),0)+IF($H362>=AY$2,$AE362/($H362-2009),0)+IF($I362>=AY$2,$AF362/($I362-2009),0)+IF($J362>=AY$2,$AG362/($J362-2009),0)+IF($K362>=AY$2,$AH362/($K362-2009),0)+IF($L362>=AY$2,$AI362/($L362-2009),0)+IF($M362>=AY$2,$AJ362/($M362-2009),0)+IF($N362>=AY$2,$AK362/($N362-2009),0)+IF($O362>=AY$2,$AL362/($O362-2009),0)+IF($P362>=AY$2,$AM362/($P362-2009),0)+IF($Q362>=AY$2,$AN362/($Q362-2009),0)+IF($R362>=AY$2,$AO362/($R362-2009),0)+IF($S362>=AY$2,$AP362/($S362-2009),0)+IF($T362>=AY$2,$AQ362/($T362-2009),0)+IF($U362>=AY$2,$AR362/($U362-2009),0)+IF($V362>=AY$2,$AS362/($V362-2009),0)+IF($W362>=AY$2,$AT362/($W362-2009),0)+IF($X362>=AY$2,$AU362/($X362-2009),0)+IF($Y362>=AY$2,$AV362/($Y362-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D362>=CE$2,$AA362/($D362-2009),0)+IF($E362>=CE$2,$AB362/($E362-2009),0)+IF($F362>=CE$2,$AC362/($F362-2009),0)+IF($G362>=CE$2,$AD362/($G362-2009),0)+IF($H362>=CE$2,$AE362/($H362-2009),0)+IF($I362>=CE$2,$AF362/($I362-2009),0)+IF($J362>=CE$2,$AG362/($J362-2009),0)+IF($K362>=CE$2,$AH362/($K362-2009),0)+IF($L362>=CE$2,$AI362/($L362-2009),0)+IF($M362>=CE$2,$AJ362/($M362-2009),0)+IF($N362>=CE$2,$AK362/($N362-2009),0)+IF($O362>=CE$2,$AL362/($O362-2009),0)+IF($P362>=CE$2,$AM362/($P362-2009),0)+IF($Q362>=CE$2,$AN362/($Q362-2009),0)+IF($R362>=CE$2,$AO362/($R362-2009),0)+IF($S362>=CE$2,$AP362/($S362-2009),0)+IF($T362>=CE$2,$AQ362/($T362-2009),0)+IF($U362>=CE$2,$AR362/($U362-2009),0)+IF($V362>=CE$2,$AS362/($V362-2009),0)+IF($W362>=CE$2,$AT362/($W362-2009),0)+IF($X362>=CE$2,$AU362/($X362-2009),0)+IF($Y362>=CE$2,$AV362/($Y362-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D362>=DK$2,$AA362/($D362-2009),0)+IF($E362>=DK$2,$AB362/($E362-2009),0)+IF($F362>=DK$2,$AC362/($F362-2009),0)+IF($G362>=DK$2,$AD362/($G362-2009),0)+IF($H362>=DK$2,$AE362/($H362-2009),0)+IF($I362>=DK$2,$AF362/($I362-2009),0)+IF($J362>=DK$2,$AG362/($J362-2009),0)+IF($K362>=DK$2,$AH362/($K362-2009),0)+IF($L362>=DK$2,$AI362/($L362-2009),0)+IF($M362>=DK$2,$AJ362/($M362-2009),0)+IF($N362>=DK$2,$AK362/($N362-2009),0)+IF($O362>=DK$2,$AL362/($O362-2009),0)+IF($P362>=DK$2,$AM362/($P362-2009),0)+IF($Q362>=DK$2,$AN362/($Q362-2009),0)+IF($R362>=DK$2,$AO362/($R362-2009),0)+IF($S362>=DK$2,$AP362/($S362-2009),0)+IF($T362>=DK$2,$AQ362/($T362-2009),0)+IF($U362>=DK$2,$AR362/($U362-2009),0)+IF($V362>=DK$2,$AS362/($V362-2009),0)+IF($W362>=DK$2,$AT362/($W362-2009),0)+IF($X362>=DK$2,$AU362/($X362-2009),0)+IF($Y362>=DK$2,$AV362/($Y362-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z868)","v":0}]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z888)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 198","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C400+Produktionsanlæg!D401","v":1945},{"$f":"E$3+$C400+Produktionsanlæg!E401","v":1955},{"$f":"F$3+$C400+Produktionsanlæg!F401","v":1965},{"$f":"G$3+$C400+Produktionsanlæg!G401","v":1975},{"$f":"H$3+$C400+Produktionsanlæg!H401","v":1985},{"$f":"I$3+$C400+Produktionsanlæg!I401","v":1995},{"$f":"J$3+$C400+Produktionsanlæg!J401","v":2005},{"$f":"K$3+$C400+Produktionsanlæg!K401","v":2015},{"$f":"L$3+$C400+Produktionsanlæg!L401","v":2022},{"$f":"M$3+$C400+Produktionsanlæg!M401","v":2027},{"$f":"N$3+$C400+Produktionsanlæg!N401","v":2032},{"$f":"O$3+$C400+Produktionsanlæg!O401","v":2037},{"$f":"P$3+$C400+Produktionsanlæg!P401","v":2040},{"$f":"Q$3+$C400+Produktionsanlæg!Q401","v":2041},{"$f":"R$3+$C400+Produktionsanlæg!R401","v":2042},{"$f":"S$3+$C400+Produktionsanlæg!S401","v":2043},{"$f":"T$3+$C400+Produktionsanlæg!T401","v":2044},{"$f":"U$3+$C400+Produktionsanlæg!U401","v":2045},{"$f":"V$3+$C400+Produktionsanlæg!V401","v":2046},{"$f":"W$3+$C400+Produktionsanlæg!W401","v":2047},{"$f":"X$3+$C400+Produktionsanlæg!X401","v":2048},{"$f":"Y$3+$C400+Produktionsanlæg!Y401","v":2049},0,{"$f":"Produktionsanlæg!BU400","v":0},{"$f":"Produktionsanlæg!BV400","v":0},{"$f":"Produktionsanlæg!BW400","v":0},{"$f":"Produktionsanlæg!BX400","v":0},{"$f":"Produktionsanlæg!BY400","v":0},{"$f":"Produktionsanlæg!BZ400","v":0},{"$f":"Produktionsanlæg!CA400","v":0},{"$f":"Produktionsanlæg!CB400","v":0},{"$f":"Produktionsanlæg!CC400","v":0},{"$f":"Produktionsanlæg!CD400","v":0},{"$f":"Produktionsanlæg!CE400","v":0},{"$f":"Produktionsanlæg!CF400","v":0},{"$f":"Produktionsanlæg!CG400","v":0},{"$f":"Produktionsanlæg!CH400","v":0},{"$f":"Produktionsanlæg!CI400","v":0},{"$f":"Produktionsanlæg!CJ400","v":0},{"$f":"Produktionsanlæg!CK400","v":0},{"$f":"Produktionsanlæg!CL400","v":0},{"$f":"Produktionsanlæg!CM400","v":0},{"$f":"Produktionsanlæg!CN400","v":0},{"$f":"Produktionsanlæg!CO400","v":0},{"$f":"Produktionsanlæg!CP400","v":0},{"$f":"+SUM(AA400:AV400)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D400>=AY$2,$AA400/($D400-2009),0)+IF($E400>=AY$2,$AB400/($E400-2009),0)+IF($F400>=AY$2,$AC400/($F400-2009),0)+IF($G400>=AY$2,$AD400/($G400-2009),0)+IF($H400>=AY$2,$AE400/($H400-2009),0)+IF($I400>=AY$2,$AF400/($I400-2009),0)+IF($J400>=AY$2,$AG400/($J400-2009),0)+IF($K400>=AY$2,$AH400/($K400-2009),0)+IF($L400>=AY$2,$AI400/($L400-2009),0)+IF($M400>=AY$2,$AJ400/($M400-2009),0)+IF($N400>=AY$2,$AK400/($N400-2009),0)+IF($O400>=AY$2,$AL400/($O400-2009),0)+IF($P400>=AY$2,$AM400/($P400-2009),0)+IF($Q400>=AY$2,$AN400/($Q400-2009),0)+IF($R400>=AY$2,$AO400/($R400-2009),0)+IF($S400>=AY$2,$AP400/($S400-2009),0)+IF($T400>=AY$2,$AQ400/($T400-2009),0)+IF($U400>=AY$2,$AR400/($U400-2009),0)+IF($V400>=AY$2,$AS400/($V400-2009),0)+IF($W400>=AY$2,$AT400/($W400-2009),0)+IF($X400>=AY$2,$AU400/($X400-2009),0)+IF($Y400>=AY$2,$AV400/($Y400-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D400>=CE$2,$AA400/($D400-2009),0)+IF($E400>=CE$2,$AB400/($E400-2009),0)+IF($F400>=CE$2,$AC400/($F400-2009),0)+IF($G400>=CE$2,$AD400/($G400-2009),0)+IF($H400>=CE$2,$AE400/($H400-2009),0)+IF($I400>=CE$2,$AF400/($I400-2009),0)+IF($J400>=CE$2,$AG400/($J400-2009),0)+IF($K400>=CE$2,$AH400/($K400-2009),0)+IF($L400>=CE$2,$AI400/($L400-2009),0)+IF($M400>=CE$2,$AJ400/($M400-2009),0)+IF($N400>=CE$2,$AK400/($N400-2009),0)+IF($O400>=CE$2,$AL400/($O400-2009),0)+IF($P400>=CE$2,$AM400/($P400-2009),0)+IF($Q400>=CE$2,$AN400/($Q400-2009),0)+IF($R400>=CE$2,$AO400/($R400-2009),0)+IF($S400>=CE$2,$AP400/($S400-2009),0)+IF($T400>=CE$2,$AQ400/($T400-2009),0)+IF($U400>=CE$2,$AR400/($U400-2009),0)+IF($V400>=CE$2,$AS400/($V400-2009),0)+IF($W400>=CE$2,$AT400/($W400-2009),0)+IF($X400>=CE$2,$AU400/($X400-2009),0)+IF($Y400>=CE$2,$AV400/($Y400-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D400>=DK$2,$AA400/($D400-2009),0)+IF($E400>=DK$2,$AB400/($E400-2009),0)+IF($F400>=DK$2,$AC400/($F400-2009),0)+IF($G400>=DK$2,$AD400/($G400-2009),0)+IF($H400>=DK$2,$AE400/($H400-2009),0)+IF($I400>=DK$2,$AF400/($I400-2009),0)+IF($J400>=DK$2,$AG400/($J400-2009),0)+IF($K400>=DK$2,$AH400/($K400-2009),0)+IF($L400>=DK$2,$AI400/($L400-2009),0)+IF($M400>=DK$2,$AJ400/($M400-2009),0)+IF($N400>=DK$2,$AK400/($N400-2009),0)+IF($O400>=DK$2,$AL400/($O400-2009),0)+IF($P400>=DK$2,$AM400/($P400-2009),0)+IF($Q400>=DK$2,$AN400/($Q400-2009),0)+IF($R400>=DK$2,$AO400/($R400-2009),0)+IF($S400>=DK$2,$AP400/($S400-2009),0)+IF($T400>=DK$2,$AQ400/($T400-2009),0)+IF($U400>=DK$2,$AR400/($U400-2009),0)+IF($V400>=DK$2,$AS400/($V400-2009),0)+IF($W400>=DK$2,$AT400/($W400-2009),0)+IF($X400>=DK$2,$AU400/($X400-2009),0)+IF($Y400>=DK$2,$AV400/($Y400-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z910)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 207","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C418+Produktionsanlæg!D419","v":1945},{"$f":"E$3+$C418+Produktionsanlæg!E419","v":1955},{"$f":"F$3+$C418+Produktionsanlæg!F419","v":1965},{"$f":"G$3+$C418+Produktionsanlæg!G419","v":1975},{"$f":"H$3+$C418+Produktionsanlæg!H419","v":1985},{"$f":"I$3+$C418+Produktionsanlæg!I419","v":1995},{"$f":"J$3+$C418+Produktionsanlæg!J419","v":2005},{"$f":"K$3+$C418+Produktionsanlæg!K419","v":2015},{"$f":"L$3+$C418+Produktionsanlæg!L419","v":2022},{"$f":"M$3+$C418+Produktionsanlæg!M419","v":2027},{"$f":"N$3+$C418+Produktionsanlæg!N419","v":2032},{"$f":"O$3+$C418+Produktionsanlæg!O419","v":2037},{"$f":"P$3+$C418+Produktionsanlæg!P419","v":2040},{"$f":"Q$3+$C418+Produktionsanlæg!Q419","v":2041},{"$f":"R$3+$C418+Produktionsanlæg!R419","v":2042},{"$f":"S$3+$C418+Produktionsanlæg!S419","v":2043},{"$f":"T$3+$C418+Produktionsanlæg!T419","v":2044},{"$f":"U$3+$C418+Produktionsanlæg!U419","v":2045},{"$f":"V$3+$C418+Produktionsanlæg!V419","v":2046},{"$f":"W$3+$C418+Produktionsanlæg!W419","v":2047},{"$f":"X$3+$C418+Produktionsanlæg!X419","v":2048},{"$f":"Y$3+$C418+Produktionsanlæg!Y419","v":2049},0,{"$f":"Produktionsanlæg!BU418","v":0},{"$f":"Produktionsanlæg!BV418","v":0},{"$f":"Produktionsanlæg!BW418","v":0},{"$f":"Produktionsanlæg!BX418","v":0},{"$f":"Produktionsanlæg!BY418","v":0},{"$f":"Produktionsanlæg!BZ418","v":0},{"$f":"Produktionsanlæg!CA418","v":0},{"$f":"Produktionsanlæg!CB418","v":0},{"$f":"Produktionsanlæg!CC418","v":0},{"$f":"Produktionsanlæg!CD418","v":0},{"$f":"Produktionsanlæg!CE418","v":0},{"$f":"Produktionsanlæg!CF418","v":0},{"$f":"Produktionsanlæg!CG418","v":0},{"$f":"Produktionsanlæg!CH418","v":0},{"$f":"Produktionsanlæg!CI418","v":0},{"$f":"Produktionsanlæg!CJ418","v":0},{"$f":"Produktionsanlæg!CK418","v":0},{"$f":"Produktionsanlæg!CL418","v":0},{"$f":"Produktionsanlæg!CM418","v":0},{"$f":"Produktionsanlæg!CN418","v":0},{"$f":"Produktionsanlæg!CO418","v":0},{"$f":"Produktionsanlæg!CP418","v":0},{"$f":"+SUM(AA418:AV418)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D418>=AY$2,$AA418/($D418-2009),0)+IF($E418>=AY$2,$AB418/($E418-2009),0)+IF($F418>=AY$2,$AC418/($F418-2009),0)+IF($G418>=AY$2,$AD418/($G418-2009),0)+IF($H418>=AY$2,$AE418/($H418-2009),0)+IF($I418>=AY$2,$AF418/($I418-2009),0)+IF($J418>=AY$2,$AG418/($J418-2009),0)+IF($K418>=AY$2,$AH418/($K418-2009),0)+IF($L418>=AY$2,$AI418/($L418-2009),0)+IF($M418>=AY$2,$AJ418/($M418-2009),0)+IF($N418>=AY$2,$AK418/($N418-2009),0)+IF($O418>=AY$2,$AL418/($O418-2009),0)+IF($P418>=AY$2,$AM418/($P418-2009),0)+IF($Q418>=AY$2,$AN418/($Q418-2009),0)+IF($R418>=AY$2,$AO418/($R418-2009),0)+IF($S418>=AY$2,$AP418/($S418-2009),0)+IF($T418>=AY$2,$AQ418/($T418-2009),0)+IF($U418>=AY$2,$AR418/($U418-2009),0)+IF($V418>=AY$2,$AS418/($V418-2009),0)+IF($W418>=AY$2,$AT418/($W418-2009),0)+IF($X418>=AY$2,$AU418/($X418-2009),0)+IF($Y418>=AY$2,$AV418/($Y418-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D418>=CE$2,$AA418/($D418-2009),0)+IF($E418>=CE$2,$AB418/($E418-2009),0)+IF($F418>=CE$2,$AC418/($F418-2009),0)+IF($G418>=CE$2,$AD418/($G418-2009),0)+IF($H418>=CE$2,$AE418/($H418-2009),0)+IF($I418>=CE$2,$AF418/($I418-2009),0)+IF($J418>=CE$2,$AG418/($J418-2009),0)+IF($K418>=CE$2,$AH418/($K418-2009),0)+IF($L418>=CE$2,$AI418/($L418-2009),0)+IF($M418>=CE$2,$AJ418/($M418-2009),0)+IF($N418>=CE$2,$AK418/($N418-2009),0)+IF($O418>=CE$2,$AL418/($O418-2009),0)+IF($P418>=CE$2,$AM418/($P418-2009),0)+IF($Q418>=CE$2,$AN418/($Q418-2009),0)+IF($R418>=CE$2,$AO418/($R418-2009),0)+IF($S418>=CE$2,$AP418/($S418-2009),0)+IF($T418>=CE$2,$AQ418/($T418-2009),0)+IF($U418>=CE$2,$AR418/($U418-2009),0)+IF($V418>=CE$2,$AS418/($V418-2009),0)+IF($W418>=CE$2,$AT418/($W418-2009),0)+IF($X418>=CE$2,$AU418/($X418-2009),0)+IF($Y418>=CE$2,$AV418/($Y418-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D418>=DK$2,$AA418/($D418-2009),0)+IF($E418>=DK$2,$AB418/($E418-2009),0)+IF($F418>=DK$2,$AC418/($F418-2009),0)+IF($G418>=DK$2,$AD418/($G418-2009),0)+IF($H418>=DK$2,$AE418/($H418-2009),0)+IF($I418>=DK$2,$AF418/($I418-2009),0)+IF($J418>=DK$2,$AG418/($J418-2009),0)+IF($K418>=DK$2,$AH418/($K418-2009),0)+IF($L418>=DK$2,$AI418/($L418-2009),0)+IF($M418>=DK$2,$AJ418/($M418-2009),0)+IF($N418>=DK$2,$AK418/($N418-2009),0)+IF($O418>=DK$2,$AL418/($O418-2009),0)+IF($P418>=DK$2,$AM418/($P418-2009),0)+IF($Q418>=DK$2,$AN418/($Q418-2009),0)+IF($R418>=DK$2,$AO418/($R418-2009),0)+IF($S418>=DK$2,$AP418/($S418-2009),0)+IF($T418>=DK$2,$AQ418/($T418-2009),0)+IF($U418>=DK$2,$AR418/($U418-2009),0)+IF($V418>=DK$2,$AS418/($V418-2009),0)+IF($W418>=DK$2,$AT418/($W418-2009),0)+IF($X418>=DK$2,$AU418/($X418-2009),0)+IF($Y418>=DK$2,$AV418/($Y418-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 215","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C434+Produktionsanlæg!D435","v":1945},{"$f":"E$3+$C434+Produktionsanlæg!E435","v":1955},{"$f":"F$3+$C434+Produktionsanlæg!F435","v":1965},{"$f":"G$3+$C434+Produktionsanlæg!G435","v":1975},{"$f":"H$3+$C434+Produktionsanlæg!H435","v":1985},{"$f":"I$3+$C434+Produktionsanlæg!I435","v":1995},{"$f":"J$3+$C434+Produktionsanlæg!J435","v":2005},{"$f":"K$3+$C434+Produktionsanlæg!K435","v":2015},{"$f":"L$3+$C434+Produktionsanlæg!L435","v":2022},{"$f":"M$3+$C434+Produktionsanlæg!M435","v":2027},{"$f":"N$3+$C434+Produktionsanlæg!N435","v":2032},{"$f":"O$3+$C434+Produktionsanlæg!O435","v":2037},{"$f":"P$3+$C434+Produktionsanlæg!P435","v":2040},{"$f":"Q$3+$C434+Produktionsanlæg!Q435","v":2041},{"$f":"R$3+$C434+Produktionsanlæg!R435","v":2042},{"$f":"S$3+$C434+Produktionsanlæg!S435","v":2043},{"$f":"T$3+$C434+Produktionsanlæg!T435","v":2044},{"$f":"U$3+$C434+Produktionsanlæg!U435","v":2045},{"$f":"V$3+$C434+Produktionsanlæg!V435","v":2046},{"$f":"W$3+$C434+Produktionsanlæg!W435","v":2047},{"$f":"X$3+$C434+Produktionsanlæg!X435","v":2048},{"$f":"Y$3+$C434+Produktionsanlæg!Y435","v":2049},0,{"$f":"Produktionsanlæg!BU434","v":0},{"$f":"Produktionsanlæg!BV434","v":0},{"$f":"Produktionsanlæg!BW434","v":0},{"$f":"Produktionsanlæg!BX434","v":0},{"$f":"Produktionsanlæg!BY434","v":0},{"$f":"Produktionsanlæg!BZ434","v":0},{"$f":"Produktionsanlæg!CA434","v":0},{"$f":"Produktionsanlæg!CB434","v":0},{"$f":"Produktionsanlæg!CC434","v":0},{"$f":"Produktionsanlæg!CD434","v":0},{"$f":"Produktionsanlæg!CE434","v":0},{"$f":"Produktionsanlæg!CF434","v":0},{"$f":"Produktionsanlæg!CG434","v":0},{"$f":"Produktionsanlæg!CH434","v":0},{"$f":"Produktionsanlæg!CI434","v":0},{"$f":"Produktionsanlæg!CJ434","v":0},{"$f":"Produktionsanlæg!CK434","v":0},{"$f":"Produktionsanlæg!CL434","v":0},{"$f":"Produktionsanlæg!CM434","v":0},{"$f":"Produktionsanlæg!CN434","v":0},{"$f":"Produktionsanlæg!CO434","v":0},{"$f":"Produktionsanlæg!CP434","v":0},{"$f":"+SUM(AA434:AV434)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D434>=AY$2,$AA434/($D434-2009),0)+IF($E434>=AY$2,$AB434/($E434-2009),0)+IF($F434>=AY$2,$AC434/($F434-2009),0)+IF($G434>=AY$2,$AD434/($G434-2009),0)+IF($H434>=AY$2,$AE434/($H434-2009),0)+IF($I434>=AY$2,$AF434/($I434-2009),0)+IF($J434>=AY$2,$AG434/($J434-2009),0)+IF($K434>=AY$2,$AH434/($K434-2009),0)+IF($L434>=AY$2,$AI434/($L434-2009),0)+IF($M434>=AY$2,$AJ434/($M434-2009),0)+IF($N434>=AY$2,$AK434/($N434-2009),0)+IF($O434>=AY$2,$AL434/($O434-2009),0)+IF($P434>=AY$2,$AM434/($P434-2009),0)+IF($Q434>=AY$2,$AN434/($Q434-2009),0)+IF($R434>=AY$2,$AO434/($R434-2009),0)+IF($S434>=AY$2,$AP434/($S434-2009),0)+IF($T434>=AY$2,$AQ434/($T434-2009),0)+IF($U434>=AY$2,$AR434/($U434-2009),0)+IF($V434>=AY$2,$AS434/($V434-2009),0)+IF($W434>=AY$2,$AT434/($W434-2009),0)+IF($X434>=AY$2,$AU434/($X434-2009),0)+IF($Y434>=AY$2,$AV434/($Y434-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D434>=CE$2,$AA434/($D434-2009),0)+IF($E434>=CE$2,$AB434/($E434-2009),0)+IF($F434>=CE$2,$AC434/($F434-2009),0)+IF($G434>=CE$2,$AD434/($G434-2009),0)+IF($H434>=CE$2,$AE434/($H434-2009),0)+IF($I434>=CE$2,$AF434/($I434-2009),0)+IF($J434>=CE$2,$AG434/($J434-2009),0)+IF($K434>=CE$2,$AH434/($K434-2009),0)+IF($L434>=CE$2,$AI434/($L434-2009),0)+IF($M434>=CE$2,$AJ434/($M434-2009),0)+IF($N434>=CE$2,$AK434/($N434-2009),0)+IF($O434>=CE$2,$AL434/($O434-2009),0)+IF($P434>=CE$2,$AM434/($P434-2009),0)+IF($Q434>=CE$2,$AN434/($Q434-2009),0)+IF($R434>=CE$2,$AO434/($R434-2009),0)+IF($S434>=CE$2,$AP434/($S434-2009),0)+IF($T434>=CE$2,$AQ434/($T434-2009),0)+IF($U434>=CE$2,$AR434/($U434-2009),0)+IF($V434>=CE$2,$AS434/($V434-2009),0)+IF($W434>=CE$2,$AT434/($W434-2009),0)+IF($X434>=CE$2,$AU434/($X434-2009),0)+IF($Y434>=CE$2,$AV434/($Y434-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D434>=DK$2,$AA434/($D434-2009),0)+IF($E434>=DK$2,$AB434/($E434-2009),0)+IF($F434>=DK$2,$AC434/($F434-2009),0)+IF($G434>=DK$2,$AD434/($G434-2009),0)+IF($H434>=DK$2,$AE434/($H434-2009),0)+IF($I434>=DK$2,$AF434/($I434-2009),0)+IF($J434>=DK$2,$AG434/($J434-2009),0)+IF($K434>=DK$2,$AH434/($K434-2009),0)+IF($L434>=DK$2,$AI434/($L434-2009),0)+IF($M434>=DK$2,$AJ434/($M434-2009),0)+IF($N434>=DK$2,$AK434/($N434-2009),0)+IF($O434>=DK$2,$AL434/($O434-2009),0)+IF($P434>=DK$2,$AM434/($P434-2009),0)+IF($Q434>=DK$2,$AN434/($Q434-2009),0)+IF($R434>=DK$2,$AO434/($R434-2009),0)+IF($S434>=DK$2,$AP434/($S434-2009),0)+IF($T434>=DK$2,$AQ434/($T434-2009),0)+IF($U434>=DK$2,$AR434/($U434-2009),0)+IF($V434>=DK$2,$AS434/($V434-2009),0)+IF($W434>=DK$2,$AT434/($W434-2009),0)+IF($X434>=DK$2,$AU434/($X434-2009),0)+IF($Y434>=DK$2,$AV434/($Y434-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 225","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C454+Produktionsanlæg!D455","v":1945},{"$f":"E$3+$C454+Produktionsanlæg!E455","v":1955},{"$f":"F$3+$C454+Produktionsanlæg!F455","v":1965},{"$f":"G$3+$C454+Produktionsanlæg!G455","v":1975},{"$f":"H$3+$C454+Produktionsanlæg!H455","v":1985},{"$f":"I$3+$C454+Produktionsanlæg!I455","v":1995},{"$f":"J$3+$C454+Produktionsanlæg!J455","v":2005},{"$f":"K$3+$C454+Produktionsanlæg!K455","v":2015},{"$f":"L$3+$C454+Produktionsanlæg!L455","v":2022},{"$f":"M$3+$C454+Produktionsanlæg!M455","v":2027},{"$f":"N$3+$C454+Produktionsanlæg!N455","v":2032},{"$f":"O$3+$C454+Produktionsanlæg!O455","v":2037},{"$f":"P$3+$C454+Produktionsanlæg!P455","v":2040},{"$f":"Q$3+$C454+Produktionsanlæg!Q455","v":2041},{"$f":"R$3+$C454+Produktionsanlæg!R455","v":2042},{"$f":"S$3+$C454+Produktionsanlæg!S455","v":2043},{"$f":"T$3+$C454+Produktionsanlæg!T455","v":2044},{"$f":"U$3+$C454+Produktionsanlæg!U455","v":2045},{"$f":"V$3+$C454+Produktionsanlæg!V455","v":2046},{"$f":"W$3+$C454+Produktionsanlæg!W455","v":2047},{"$f":"X$3+$C454+Produktionsanlæg!X455","v":2048},{"$f":"Y$3+$C454+Produktionsanlæg!Y455","v":2049},0,{"$f":"Produktionsanlæg!BU454","v":0},{"$f":"Produktionsanlæg!BV454","v":0},{"$f":"Produktionsanlæg!BW454","v":0},{"$f":"Produktionsanlæg!BX454","v":0},{"$f":"Produktionsanlæg!BY454","v":0},{"$f":"Produktionsanlæg!BZ454","v":0},{"$f":"Produktionsanlæg!CA454","v":0},{"$f":"Produktionsanlæg!CB454","v":0},{"$f":"Produktionsanlæg!CC454","v":0},{"$f":"Produktionsanlæg!CD454","v":0},{"$f":"Produktionsanlæg!CE454","v":0},{"$f":"Produktionsanlæg!CF454","v":0},{"$f":"Produktionsanlæg!CG454","v":0},{"$f":"Produktionsanlæg!CH454","v":0},{"$f":"Produktionsanlæg!CI454","v":0},{"$f":"Produktionsanlæg!CJ454","v":0},{"$f":"Produktionsanlæg!CK454","v":0},{"$f":"Produktionsanlæg!CL454","v":0},{"$f":"Produktionsanlæg!CM454","v":0},{"$f":"Produktionsanlæg!CN454","v":0},{"$f":"Produktionsanlæg!CO454","v":0},{"$f":"Produktionsanlæg!CP454","v":0},{"$f":"+SUM(AA454:AV454)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D454>=AY$2,$AA454/($D454-2009),0)+IF($E454>=AY$2,$AB454/($E454-2009),0)+IF($F454>=AY$2,$AC454/($F454-2009),0)+IF($G454>=AY$2,$AD454/($G454-2009),0)+IF($H454>=AY$2,$AE454/($H454-2009),0)+IF($I454>=AY$2,$AF454/($I454-2009),0)+IF($J454>=AY$2,$AG454/($J454-2009),0)+IF($K454>=AY$2,$AH454/($K454-2009),0)+IF($L454>=AY$2,$AI454/($L454-2009),0)+IF($M454>=AY$2,$AJ454/($M454-2009),0)+IF($N454>=AY$2,$AK454/($N454-2009),0)+IF($O454>=AY$2,$AL454/($O454-2009),0)+IF($P454>=AY$2,$AM454/($P454-2009),0)+IF($Q454>=AY$2,$AN454/($Q454-2009),0)+IF($R454>=AY$2,$AO454/($R454-2009),0)+IF($S454>=AY$2,$AP454/($S454-2009),0)+IF($T454>=AY$2,$AQ454/($T454-2009),0)+IF($U454>=AY$2,$AR454/($U454-2009),0)+IF($V454>=AY$2,$AS454/($V454-2009),0)+IF($W454>=AY$2,$AT454/($W454-2009),0)+IF($X454>=AY$2,$AU454/($X454-2009),0)+IF($Y454>=AY$2,$AV454/($Y454-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D454>=CE$2,$AA454/($D454-2009),0)+IF($E454>=CE$2,$AB454/($E454-2009),0)+IF($F454>=CE$2,$AC454/($F454-2009),0)+IF($G454>=CE$2,$AD454/($G454-2009),0)+IF($H454>=CE$2,$AE454/($H454-2009),0)+IF($I454>=CE$2,$AF454/($I454-2009),0)+IF($J454>=CE$2,$AG454/($J454-2009),0)+IF($K454>=CE$2,$AH454/($K454-2009),0)+IF($L454>=CE$2,$AI454/($L454-2009),0)+IF($M454>=CE$2,$AJ454/($M454-2009),0)+IF($N454>=CE$2,$AK454/($N454-2009),0)+IF($O454>=CE$2,$AL454/($O454-2009),0)+IF($P454>=CE$2,$AM454/($P454-2009),0)+IF($Q454>=CE$2,$AN454/($Q454-2009),0)+IF($R454>=CE$2,$AO454/($R454-2009),0)+IF($S454>=CE$2,$AP454/($S454-2009),0)+IF($T454>=CE$2,$AQ454/($T454-2009),0)+IF($U454>=CE$2,$AR454/($U454-2009),0)+IF($V454>=CE$2,$AS454/($V454-2009),0)+IF($W454>=CE$2,$AT454/($W454-2009),0)+IF($X454>=CE$2,$AU454/($X454-2009),0)+IF($Y454>=CE$2,$AV454/($Y454-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D454>=DK$2,$AA454/($D454-2009),0)+IF($E454>=DK$2,$AB454/($E454-2009),0)+IF($F454>=DK$2,$AC454/($F454-2009),0)+IF($G454>=DK$2,$AD454/($G454-2009),0)+IF($H454>=DK$2,$AE454/($H454-2009),0)+IF($I454>=DK$2,$AF454/($I454-2009),0)+IF($J454>=DK$2,$AG454/($J454-2009),0)+IF($K454>=DK$2,$AH454/($K454-2009),0)+IF($L454>=DK$2,$AI454/($L454-2009),0)+IF($M454>=DK$2,$AJ454/($M454-2009),0)+IF($N454>=DK$2,$AK454/($N454-2009),0)+IF($O454>=DK$2,$AL454/($O454-2009),0)+IF($P454>=DK$2,$AM454/($P454-2009),0)+IF($Q454>=DK$2,$AN454/($Q454-2009),0)+IF($R454>=DK$2,$AO454/($R454-2009),0)+IF($S454>=DK$2,$AP454/($S454-2009),0)+IF($T454>=DK$2,$AQ454/($T454-2009),0)+IF($U454>=DK$2,$AR454/($U454-2009),0)+IF($V454>=DK$2,$AS454/($V454-2009),0)+IF($W454>=DK$2,$AT454/($W454-2009),0)+IF($X454>=DK$2,$AU454/($X454-2009),0)+IF($Y454>=DK$2,$AV454/($Y454-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z956)","v":0}]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z978)","v":0}]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z982)","v":0}]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z998)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C519+Produktionsanlæg!D520","v":1965},{"$f":"E$3+$C519+Produktionsanlæg!E520","v":1975},{"$f":"F$3+$C519+Produktionsanlæg!F520","v":1985},{"$f":"G$3+$C519+Produktionsanlæg!G520","v":1995},{"$f":"H$3+$C519+Produktionsanlæg!H520","v":2005},{"$f":"I$3+$C519+Produktionsanlæg!I520","v":2015},{"$f":"J$3+$C519+Produktionsanlæg!J520","v":2025},{"$f":"K$3+$C519+Produktionsanlæg!K520","v":2035},{"$f":"L$3+$C519+Produktionsanlæg!L520","v":2042},{"$f":"M$3+$C519+Produktionsanlæg!M520","v":2047},{"$f":"N$3+$C519+Produktionsanlæg!N520","v":2052},{"$f":"O$3+$C519+Produktionsanlæg!O520","v":2057},{"$f":"P$3+$C519+Produktionsanlæg!P520","v":2060},{"$f":"Q$3+$C519+Produktionsanlæg!Q520","v":2061},{"$f":"R$3+$C519+Produktionsanlæg!R520","v":2062},{"$f":"S$3+$C519+Produktionsanlæg!S520","v":2063},{"$f":"T$3+$C519+Produktionsanlæg!T520","v":2064},{"$f":"U$3+$C519+Produktionsanlæg!U520","v":2065},{"$f":"V$3+$C519+Produktionsanlæg!V520","v":2066},{"$f":"W$3+$C519+Produktionsanlæg!W520","v":2067},{"$f":"X$3+$C519+Produktionsanlæg!X520","v":2068},{"$f":"Y$3+$C519+Produktionsanlæg!Y520","v":2069},0,{"$f":"Produktionsanlæg!BU519","v":0},{"$f":"Produktionsanlæg!BV519","v":0},{"$f":"Produktionsanlæg!BW519","v":0},{"$f":"Produktionsanlæg!BX519","v":0},{"$f":"Produktionsanlæg!BY519","v":0},{"$f":"Produktionsanlæg!BZ519","v":0},{"$f":"Produktionsanlæg!CA519","v":0},{"$f":"Produktionsanlæg!CB519","v":0},{"$f":"Produktionsanlæg!CC519","v":0},{"$f":"Produktionsanlæg!CD519","v":0},{"$f":"Produktionsanlæg!CE519","v":14409579.9102876},{"$f":"Produktionsanlæg!CF519","v":0},{"$f":"Produktionsanlæg!CG519","v":0},{"$f":"Produktionsanlæg!CH519","v":0},{"$f":"Produktionsanlæg!CI519","v":0},{"$f":"Produktionsanlæg!CJ519","v":0},{"$f":"Produktionsanlæg!CK519","v":0},{"$f":"Produktionsanlæg!CL519","v":0},{"$f":"Produktionsanlæg!CM519","v":0},{"$f":"Produktionsanlæg!CN519","v":0},{"$f":"Produktionsanlæg!CO519","v":0},{"$f":"Produktionsanlæg!CP519","v":0},14409579.9102876,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D519>=AY$2,$AA519/($D519-2009),0)+IF($E519>=AY$2,$AB519/($E519-2009),0)+IF($F519>=AY$2,$AC519/($F519-2009),0)+IF($G519>=AY$2,$AD519/($G519-2009),0)+IF($H519>=AY$2,$AE519/($H519-2009),0)+IF($I519>=AY$2,$AF519/($I519-2009),0)+IF($J519>=AY$2,$AG519/($J519-2009),0)+IF($K519>=AY$2,$AH519/($K519-2009),0)+IF($L519>=AY$2,$AI519/($L519-2009),0)+IF($M519>=AY$2,$AJ519/($M519-2009),0)+IF($N519>=AY$2,$AK519/($N519-2009),0)+IF($O519>=AY$2,$AL519/($O519-2009),0)+IF($P519>=AY$2,$AM519/($P519-2009),0)+IF($Q519>=AY$2,$AN519/($Q519-2009),0)+IF($R519>=AY$2,$AO519/($R519-2009),0)+IF($S519>=AY$2,$AP519/($S519-2009),0)+IF($T519>=AY$2,$AQ519/($T519-2009),0)+IF($U519>=AY$2,$AR519/($U519-2009),0)+IF($V519>=AY$2,$AS519/($V519-2009),0)+IF($W519>=AY$2,$AT519/($W519-2009),0)+IF($X519>=AY$2,$AU519/($X519-2009),0)+IF($Y519>=AY$2,$AV519/($Y519-2009),0)","v":335106.50954157207},335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,335106.50954157207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C522","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU522","v":0},{"$f":"Produktionsanlæg!BV522","v":0},{"$f":"Produktionsanlæg!BW522","v":0},{"$f":"Produktionsanlæg!BX522","v":0},{"$f":"Produktionsanlæg!BY522","v":0},{"$f":"Produktionsanlæg!BZ522","v":0},{"$f":"Produktionsanlæg!CA522","v":0},{"$f":"Produktionsanlæg!CB522","v":0},{"$f":"Produktionsanlæg!CC522","v":0},{"$f":"Produktionsanlæg!CD522","v":0},{"$f":"Produktionsanlæg!CE522","v":0},{"$f":"Produktionsanlæg!CF522","v":0},{"$f":"Produktionsanlæg!CG522","v":0},{"$f":"Produktionsanlæg!CH522","v":0},{"$f":"Produktionsanlæg!CI522","v":0},{"$f":"Produktionsanlæg!CJ522","v":0},{"$f":"Produktionsanlæg!CK522","v":1267167.4553037356},{"$f":"Produktionsanlæg!CL522","v":0},{"$f":"Produktionsanlæg!CM522","v":0},{"$f":"Produktionsanlæg!CN522","v":0},{"$f":"Produktionsanlæg!CO522","v":0},{"$f":"Produktionsanlæg!CP522","v":0},1267167.4553037356,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D522>=AY$2,$AA522/($D522-2009),0)+IF($E522>=AY$2,$AB522/($E522-2009),0)+IF($F522>=AY$2,$AC522/($F522-2009),0)+IF($G522>=AY$2,$AD522/($G522-2009),0)+IF($H522>=AY$2,$AE522/($H522-2009),0)+IF($I522>=AY$2,$AF522/($I522-2009),0)+IF($J522>=AY$2,$AG522/($J522-2009),0)+IF($K522>=AY$2,$AH522/($K522-2009),0)+IF($L522>=AY$2,$AI522/($L522-2009),0)+IF($M522>=AY$2,$AJ522/($M522-2009),0)+IF($N522>=AY$2,$AK522/($N522-2009),0)+IF($O522>=AY$2,$AL522/($O522-2009),0)+IF($P522>=AY$2,$AM522/($P522-2009),0)+IF($Q522>=AY$2,$AN522/($Q522-2009),0)+IF($R522>=AY$2,$AO522/($R522-2009),0)+IF($S522>=AY$2,$AP522/($S522-2009),0)+IF($T522>=AY$2,$AQ522/($T522-2009),0)+IF($U522>=AY$2,$AR522/($U522-2009),0)+IF($V522>=AY$2,$AS522/($V522-2009),0)+IF($W522>=AY$2,$AT522/($W522-2009),0)+IF($X522>=AY$2,$AU522/($X522-2009),0)+IF($Y522>=AY$2,$AV522/($Y522-2009),0)","v":253433.49106074712},253433.49106074712,253433.49106074712,253433.49106074712,253433.49106074712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C536+Produktionsanlæg!D537","v":1965},{"$f":"E$3+$C536+Produktionsanlæg!E537","v":1975},{"$f":"F$3+$C536+Produktionsanlæg!F537","v":1985},{"$f":"G$3+$C536+Produktionsanlæg!G537","v":1995},{"$f":"H$3+$C536+Produktionsanlæg!H537","v":2005},{"$f":"I$3+$C536+Produktionsanlæg!I537","v":2015},{"$f":"J$3+$C536+Produktionsanlæg!J537","v":2025},{"$f":"K$3+$C536+Produktionsanlæg!K537","v":2035},{"$f":"L$3+$C536+Produktionsanlæg!L537","v":2042},{"$f":"M$3+$C536+Produktionsanlæg!M537","v":2047},{"$f":"N$3+$C536+Produktionsanlæg!N537","v":2052},{"$f":"O$3+$C536+Produktionsanlæg!O537","v":2057},{"$f":"P$3+$C536+Produktionsanlæg!P537","v":2060},{"$f":"Q$3+$C536+Produktionsanlæg!Q537","v":2061},{"$f":"R$3+$C536+Produktionsanlæg!R537","v":2062},{"$f":"S$3+$C536+Produktionsanlæg!S537","v":2063},{"$f":"T$3+$C536+Produktionsanlæg!T537","v":2064},{"$f":"U$3+$C536+Produktionsanlæg!U537","v":2065},{"$f":"V$3+$C536+Produktionsanlæg!V537","v":2066},{"$f":"W$3+$C536+Produktionsanlæg!W537","v":2067},{"$f":"X$3+$C536+Produktionsanlæg!X537","v":2068},{"$f":"Y$3+$C536+Produktionsanlæg!Y537","v":2069},0,{"$f":"Produktionsanlæg!BU536","v":0},{"$f":"Produktionsanlæg!BV536","v":0},{"$f":"Produktionsanlæg!BW536","v":0},{"$f":"Produktionsanlæg!BX536","v":0},{"$f":"Produktionsanlæg!BY536","v":0},{"$f":"Produktionsanlæg!BZ536","v":0},{"$f":"Produktionsanlæg!CA536","v":0},{"$f":"Produktionsanlæg!CB536","v":0},{"$f":"Produktionsanlæg!CC536","v":4480702.0446312502},{"$f":"Produktionsanlæg!CD536","v":0},{"$f":"Produktionsanlæg!CE536","v":0},{"$f":"Produktionsanlæg!CF536","v":0},{"$f":"Produktionsanlæg!CG536","v":0},{"$f":"Produktionsanlæg!CH536","v":0},{"$f":"Produktionsanlæg!CI536","v":0},{"$f":"Produktionsanlæg!CJ536","v":0},{"$f":"Produktionsanlæg!CK536","v":0},{"$f":"Produktionsanlæg!CL536","v":0},{"$f":"Produktionsanlæg!CM536","v":0},{"$f":"Produktionsanlæg!CN536","v":0},{"$f":"Produktionsanlæg!CO536","v":0},{"$f":"Produktionsanlæg!CP536","v":0},4480702.0446312502,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D536>=AY$2,$AA536/($D536-2009),0)+IF($E536>=AY$2,$AB536/($E536-2009),0)+IF($F536>=AY$2,$AC536/($F536-2009),0)+IF($G536>=AY$2,$AD536/($G536-2009),0)+IF($H536>=AY$2,$AE536/($H536-2009),0)+IF($I536>=AY$2,$AF536/($I536-2009),0)+IF($J536>=AY$2,$AG536/($J536-2009),0)+IF($K536>=AY$2,$AH536/($K536-2009),0)+IF($L536>=AY$2,$AI536/($L536-2009),0)+IF($M536>=AY$2,$AJ536/($M536-2009),0)+IF($N536>=AY$2,$AK536/($N536-2009),0)+IF($O536>=AY$2,$AL536/($O536-2009),0)+IF($P536>=AY$2,$AM536/($P536-2009),0)+IF($Q536>=AY$2,$AN536/($Q536-2009),0)+IF($R536>=AY$2,$AO536/($R536-2009),0)+IF($S536>=AY$2,$AP536/($S536-2009),0)+IF($T536>=AY$2,$AQ536/($T536-2009),0)+IF($U536>=AY$2,$AR536/($U536-2009),0)+IF($V536>=AY$2,$AS536/($V536-2009),0)+IF($W536>=AY$2,$AT536/($W536-2009),0)+IF($X536>=AY$2,$AU536/($X536-2009),0)+IF($Y536>=AY$2,$AV536/($Y536-2009),0)","v":135778.84983731061},135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,135778.84983731061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C548+Produktionsanlæg!D549","v":1965},{"$f":"E$3+$C548+Produktionsanlæg!E549","v":1975},{"$f":"F$3+$C548+Produktionsanlæg!F549","v":1985},{"$f":"G$3+$C548+Produktionsanlæg!G549","v":1995},{"$f":"H$3+$C548+Produktionsanlæg!H549","v":2005},{"$f":"I$3+$C548+Produktionsanlæg!I549","v":2015},{"$f":"J$3+$C548+Produktionsanlæg!J549","v":2025},{"$f":"K$3+$C548+Produktionsanlæg!K549","v":2035},{"$f":"L$3+$C548+Produktionsanlæg!L549","v":2042},{"$f":"M$3+$C548+Produktionsanlæg!M549","v":2047},{"$f":"N$3+$C548+Produktionsanlæg!N549","v":2052},{"$f":"O$3+$C548+Produktionsanlæg!O549","v":2057},{"$f":"P$3+$C548+Produktionsanlæg!P549","v":2060},{"$f":"Q$3+$C548+Produktionsanlæg!Q549","v":2061},{"$f":"R$3+$C548+Produktionsanlæg!R549","v":2062},{"$f":"S$3+$C548+Produktionsanlæg!S549","v":2063},{"$f":"T$3+$C548+Produktionsanlæg!T549","v":2064},{"$f":"U$3+$C548+Produktionsanlæg!U549","v":2065},{"$f":"V$3+$C548+Produktionsanlæg!V549","v":2066},{"$f":"W$3+$C548+Produktionsanlæg!W549","v":2067},{"$f":"X$3+$C548+Produktionsanlæg!X549","v":2068},{"$f":"Y$3+$C548+Produktionsanlæg!Y549","v":2069},0,{"$f":"Produktionsanlæg!BU548","v":0},{"$f":"Produktionsanlæg!BV548","v":0},{"$f":"Produktionsanlæg!BW548","v":0},{"$f":"Produktionsanlæg!BX548","v":0},{"$f":"Produktionsanlæg!BY548","v":0},{"$f":"Produktionsanlæg!BZ548","v":0},{"$f":"Produktionsanlæg!CA548","v":0},{"$f":"Produktionsanlæg!CB548","v":0},{"$f":"Produktionsanlæg!CC548","v":0},{"$f":"Produktionsanlæg!CD548","v":0},{"$f":"Produktionsanlæg!CE548","v":0},{"$f":"Produktionsanlæg!CF548","v":0},{"$f":"Produktionsanlæg!CG548","v":0},{"$f":"Produktionsanlæg!CH548","v":0},{"$f":"Produktionsanlæg!CI548","v":0},{"$f":"Produktionsanlæg!CJ548","v":0},{"$f":"Produktionsanlæg!CK548","v":0},{"$f":"Produktionsanlæg!CL548","v":0},{"$f":"Produktionsanlæg!CM548","v":0},{"$f":"Produktionsanlæg!CN548","v":0},{"$f":"Produktionsanlæg!CO548","v":0},{"$f":"Produktionsanlæg!CP548","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D548>=AY$2,$AA548/($D548-2009),0)+IF($E548>=AY$2,$AB548/($E548-2009),0)+IF($F548>=AY$2,$AC548/($F548-2009),0)+IF($G548>=AY$2,$AD548/($G548-2009),0)+IF($H548>=AY$2,$AE548/($H548-2009),0)+IF($I548>=AY$2,$AF548/($I548-2009),0)+IF($J548>=AY$2,$AG548/($J548-2009),0)+IF($K548>=AY$2,$AH548/($K548-2009),0)+IF($L548>=AY$2,$AI548/($L548-2009),0)+IF($M548>=AY$2,$AJ548/($M548-2009),0)+IF($N548>=AY$2,$AK548/($N548-2009),0)+IF($O548>=AY$2,$AL548/($O548-2009),0)+IF($P548>=AY$2,$AM548/($P548-2009),0)+IF($Q548>=AY$2,$AN548/($Q548-2009),0)+IF($R548>=AY$2,$AO548/($R548-2009),0)+IF($S548>=AY$2,$AP548/($S548-2009),0)+IF($T548>=AY$2,$AQ548/($T548-2009),0)+IF($U548>=AY$2,$AR548/($U548-2009),0)+IF($V548>=AY$2,$AS548/($V548-2009),0)+IF($W548>=AY$2,$AT548/($W548-2009),0)+IF($X548>=AY$2,$AU548/($X548-2009),0)+IF($Y548>=AY$2,$AV548/($Y548-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"D$3+$C564","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU564","v":0},{"$f":"Produktionsanlæg!BV564","v":0},{"$f":"Produktionsanlæg!BW564","v":0},{"$f":"Produktionsanlæg!BX564","v":0},{"$f":"Produktionsanlæg!BY564","v":0},{"$f":"Produktionsanlæg!BZ564","v":0},{"$f":"Produktionsanlæg!CA564","v":0},{"$f":"Produktionsanlæg!CB564","v":0},{"$f":"Produktionsanlæg!CC564","v":0},{"$f":"Produktionsanlæg!CD564","v":0},{"$f":"Produktionsanlæg!CE564","v":0},{"$f":"Produktionsanlæg!CF564","v":0},{"$f":"Produktionsanlæg!CG564","v":0},{"$f":"Produktionsanlæg!CH564","v":0},{"$f":"Produktionsanlæg!CI564","v":0},{"$f":"Produktionsanlæg!CJ564","v":0},{"$f":"Produktionsanlæg!CK564","v":0},{"$f":"Produktionsanlæg!CL564","v":0},{"$f":"Produktionsanlæg!CM564","v":0},{"$f":"Produktionsanlæg!CN564","v":0},{"$f":"Produktionsanlæg!CO564","v":0},{"$f":"Produktionsanlæg!CP564","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D564>=AY$2,$AA564/($D564-2009),0)+IF($E564>=AY$2,$AB564/($E564-2009),0)+IF($F564>=AY$2,$AC564/($F564-2009),0)+IF($G564>=AY$2,$AD564/($G564-2009),0)+IF($H564>=AY$2,$AE564/($H564-2009),0)+IF($I564>=AY$2,$AF564/($I564-2009),0)+IF($J564>=AY$2,$AG564/($J564-2009),0)+IF($K564>=AY$2,$AH564/($K564-2009),0)+IF($L564>=AY$2,$AI564/($L564-2009),0)+IF($M564>=AY$2,$AJ564/($M564-2009),0)+IF($N564>=AY$2,$AK564/($N564-2009),0)+IF($O564>=AY$2,$AL564/($O564-2009),0)+IF($P564>=AY$2,$AM564/($P564-2009),0)+IF($Q564>=AY$2,$AN564/($Q564-2009),0)+IF($R564>=AY$2,$AO564/($R564-2009),0)+IF($S564>=AY$2,$AP564/($S564-2009),0)+IF($T564>=AY$2,$AQ564/($T564-2009),0)+IF($U564>=AY$2,$AR564/($U564-2009),0)+IF($V564>=AY$2,$AS564/($V564-2009),0)+IF($W564>=AY$2,$AT564/($W564-2009),0)+IF($X564>=AY$2,$AU564/($X564-2009),0)+IF($Y564>=AY$2,$AV564/($Y564-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C571+Produktionsanlæg!D572","v":1945},{"$f":"E$3+$C571+Produktionsanlæg!E572","v":1955},{"$f":"F$3+$C571+Produktionsanlæg!F572","v":1965},{"$f":"G$3+$C571+Produktionsanlæg!G572","v":1975},{"$f":"H$3+$C571+Produktionsanlæg!H572","v":1985},{"$f":"I$3+$C571+Produktionsanlæg!I572","v":1995},{"$f":"J$3+$C571+Produktionsanlæg!J572","v":2005},{"$f":"K$3+$C571+Produktionsanlæg!K572","v":2015},{"$f":"L$3+$C571+Produktionsanlæg!L572","v":2022},{"$f":"M$3+$C571+Produktionsanlæg!M572","v":2027},{"$f":"N$3+$C571+Produktionsanlæg!N572","v":2032},{"$f":"O$3+$C571+Produktionsanlæg!O572","v":2037},{"$f":"P$3+$C571+Produktionsanlæg!P572","v":2040},{"$f":"Q$3+$C571+Produktionsanlæg!Q572","v":2041},{"$f":"R$3+$C571+Produktionsanlæg!R572","v":2042},{"$f":"S$3+$C571+Produktionsanlæg!S572","v":2043},{"$f":"T$3+$C571+Produktionsanlæg!T572","v":2044},{"$f":"U$3+$C571+Produktionsanlæg!U572","v":2045},{"$f":"V$3+$C571+Produktionsanlæg!V572","v":2046},{"$f":"W$3+$C571+Produktionsanlæg!W572","v":2047},{"$f":"X$3+$C571+Produktionsanlæg!X572","v":2048},{"$f":"Y$3+$C571+Produktionsanlæg!Y572","v":2049},0,{"$f":"Produktionsanlæg!BU571","v":0},{"$f":"Produktionsanlæg!BV571","v":0},{"$f":"Produktionsanlæg!BW571","v":0},{"$f":"Produktionsanlæg!BX571","v":0},{"$f":"Produktionsanlæg!BY571","v":0},{"$f":"Produktionsanlæg!BZ571","v":0},{"$f":"Produktionsanlæg!CA571","v":0},{"$f":"Produktionsanlæg!CB571","v":0},{"$f":"Produktionsanlæg!CC571","v":0},{"$f":"Produktionsanlæg!CD571","v":0},{"$f":"Produktionsanlæg!CE571","v":0},{"$f":"Produktionsanlæg!CF571","v":0},{"$f":"Produktionsanlæg!CG571","v":0},{"$f":"Produktionsanlæg!CH571","v":0},{"$f":"Produktionsanlæg!CI571","v":0},{"$f":"Produktionsanlæg!CJ571","v":0},{"$f":"Produktionsanlæg!CK571","v":0},{"$f":"Produktionsanlæg!CL571","v":0},{"$f":"Produktionsanlæg!CM571","v":0},{"$f":"Produktionsanlæg!CN571","v":0},{"$f":"Produktionsanlæg!CO571","v":0},{"$f":"Produktionsanlæg!CP571","v":0},{"$f":"+SUM(AA571:AV571)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D571>=AY$2,$AA571/($D571-2009),0)+IF($E571>=AY$2,$AB571/($E571-2009),0)+IF($F571>=AY$2,$AC571/($F571-2009),0)+IF($G571>=AY$2,$AD571/($G571-2009),0)+IF($H571>=AY$2,$AE571/($H571-2009),0)+IF($I571>=AY$2,$AF571/($I571-2009),0)+IF($J571>=AY$2,$AG571/($J571-2009),0)+IF($K571>=AY$2,$AH571/($K571-2009),0)+IF($L571>=AY$2,$AI571/($L571-2009),0)+IF($M571>=AY$2,$AJ571/($M571-2009),0)+IF($N571>=AY$2,$AK571/($N571-2009),0)+IF($O571>=AY$2,$AL571/($O571-2009),0)+IF($P571>=AY$2,$AM571/($P571-2009),0)+IF($Q571>=AY$2,$AN571/($Q571-2009),0)+IF($R571>=AY$2,$AO571/($R571-2009),0)+IF($S571>=AY$2,$AP571/($S571-2009),0)+IF($T571>=AY$2,$AQ571/($T571-2009),0)+IF($U571>=AY$2,$AR571/($U571-2009),0)+IF($V571>=AY$2,$AS571/($V571-2009),0)+IF($W571>=AY$2,$AT571/($W571-2009),0)+IF($X571>=AY$2,$AU571/($X571-2009),0)+IF($Y571>=AY$2,$AV571/($Y571-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D571>=DK$2,$AA571/($D571-2009),0)+IF($E571>=DK$2,$AB571/($E571-2009),0)+IF($F571>=DK$2,$AC571/($F571-2009),0)+IF($G571>=DK$2,$AD571/($G571-2009),0)+IF($H571>=DK$2,$AE571/($H571-2009),0)+IF($I571>=DK$2,$AF571/($I571-2009),0)+IF($J571>=DK$2,$AG571/($J571-2009),0)+IF($K571>=DK$2,$AH571/($K571-2009),0)+IF($L571>=DK$2,$AI571/($L571-2009),0)+IF($M571>=DK$2,$AJ571/($M571-2009),0)+IF($N571>=DK$2,$AK571/($N571-2009),0)+IF($O571>=DK$2,$AL571/($O571-2009),0)+IF($P571>=DK$2,$AM571/($P571-2009),0)+IF($Q571>=DK$2,$AN571/($Q571-2009),0)+IF($R571>=DK$2,$AO571/($R571-2009),0)+IF($S571>=DK$2,$AP571/($S571-2009),0)+IF($T571>=DK$2,$AQ571/($T571-2009),0)+IF($U571>=DK$2,$AR571/($U571-2009),0)+IF($V571>=DK$2,$AS571/($V571-2009),0)+IF($W571>=DK$2,$AT571/($W571-2009),0)+IF($X571>=DK$2,$AU571/($X571-2009),0)+IF($Y571>=DK$2,$AV571/($Y571-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C607+Produktionsanlæg!D608","v":1965},{"$f":"E$3+$C607+Produktionsanlæg!E608","v":1975},{"$f":"F$3+$C607+Produktionsanlæg!F608","v":1985},{"$f":"G$3+$C607+Produktionsanlæg!G608","v":1995},{"$f":"H$3+$C607+Produktionsanlæg!H608","v":2005},{"$f":"I$3+$C607+Produktionsanlæg!I608","v":2015},{"$f":"J$3+$C607+Produktionsanlæg!J608","v":2025},{"$f":"K$3+$C607+Produktionsanlæg!K608","v":2035},{"$f":"L$3+$C607+Produktionsanlæg!L608","v":2042},{"$f":"M$3+$C607+Produktionsanlæg!M608","v":2047},{"$f":"N$3+$C607+Produktionsanlæg!N608","v":2052},{"$f":"O$3+$C607+Produktionsanlæg!O608","v":2057},{"$f":"P$3+$C607+Produktionsanlæg!P608","v":2060},{"$f":"Q$3+$C607+Produktionsanlæg!Q608","v":2061},{"$f":"R$3+$C607+Produktionsanlæg!R608","v":2062},{"$f":"S$3+$C607+Produktionsanlæg!S608","v":2063},{"$f":"T$3+$C607+Produktionsanlæg!T608","v":2064},{"$f":"U$3+$C607+Produktionsanlæg!U608","v":2065},{"$f":"V$3+$C607+Produktionsanlæg!V608","v":2066},{"$f":"W$3+$C607+Produktionsanlæg!W608","v":2067},{"$f":"X$3+$C607+Produktionsanlæg!X608","v":2068},{"$f":"Y$3+$C607+Produktionsanlæg!Y608","v":2069},0,{"$f":"Produktionsanlæg!BU607","v":0},{"$f":"Produktionsanlæg!BV607","v":0},{"$f":"Produktionsanlæg!BW607","v":0},{"$f":"Produktionsanlæg!BX607","v":0},{"$f":"Produktionsanlæg!BY607","v":0},{"$f":"Produktionsanlæg!BZ607","v":0},{"$f":"Produktionsanlæg!CA607","v":0},{"$f":"Produktionsanlæg!CB607","v":0},{"$f":"Produktionsanlæg!CC607","v":0},{"$f":"Produktionsanlæg!CD607","v":0},{"$f":"Produktionsanlæg!CE607","v":0},{"$f":"Produktionsanlæg!CF607","v":0},{"$f":"Produktionsanlæg!CG607","v":0},{"$f":"Produktionsanlæg!CH607","v":0},{"$f":"Produktionsanlæg!CI607","v":0},{"$f":"Produktionsanlæg!CJ607","v":0},{"$f":"Produktionsanlæg!CK607","v":0},{"$f":"Produktionsanlæg!CL607","v":0},{"$f":"Produktionsanlæg!CM607","v":0},{"$f":"Produktionsanlæg!CN607","v":0},{"$f":"Produktionsanlæg!CO607","v":0},{"$f":"Produktionsanlæg!CP607","v":0},{"$f":"+SUM(AA607:AV607)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D607>=AY$2,$AA607/($D607-2009),0)+IF($E607>=AY$2,$AB607/($E607-2009),0)+IF($F607>=AY$2,$AC607/($F607-2009),0)+IF($G607>=AY$2,$AD607/($G607-2009),0)+IF($H607>=AY$2,$AE607/($H607-2009),0)+IF($I607>=AY$2,$AF607/($I607-2009),0)+IF($J607>=AY$2,$AG607/($J607-2009),0)+IF($K607>=AY$2,$AH607/($K607-2009),0)+IF($L607>=AY$2,$AI607/($L607-2009),0)+IF($M607>=AY$2,$AJ607/($M607-2009),0)+IF($N607>=AY$2,$AK607/($N607-2009),0)+IF($O607>=AY$2,$AL607/($O607-2009),0)+IF($P607>=AY$2,$AM607/($P607-2009),0)+IF($Q607>=AY$2,$AN607/($Q607-2009),0)+IF($R607>=AY$2,$AO607/($R607-2009),0)+IF($S607>=AY$2,$AP607/($S607-2009),0)+IF($T607>=AY$2,$AQ607/($T607-2009),0)+IF($U607>=AY$2,$AR607/($U607-2009),0)+IF($V607>=AY$2,$AS607/($V607-2009),0)+IF($W607>=AY$2,$AT607/($W607-2009),0)+IF($X607>=AY$2,$AU607/($X607-2009),0)+IF($Y607>=AY$2,$AV607/($Y607-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C615+Produktionsanlæg!D616","v":1965},{"$f":"E$3+$C615+Produktionsanlæg!E616","v":1975},{"$f":"F$3+$C615+Produktionsanlæg!F616","v":1985},{"$f":"G$3+$C615+Produktionsanlæg!G616","v":1995},{"$f":"H$3+$C615+Produktionsanlæg!H616","v":2005},{"$f":"I$3+$C615+Produktionsanlæg!I616","v":2015},{"$f":"J$3+$C615+Produktionsanlæg!J616","v":2025},{"$f":"K$3+$C615+Produktionsanlæg!K616","v":2035},{"$f":"L$3+$C615+Produktionsanlæg!L616","v":2042},{"$f":"M$3+$C615+Produktionsanlæg!M616","v":2047},{"$f":"N$3+$C615+Produktionsanlæg!N616","v":2052},{"$f":"O$3+$C615+Produktionsanlæg!O616","v":2057},{"$f":"P$3+$C615+Produktionsanlæg!P616","v":2060},{"$f":"Q$3+$C615+Produktionsanlæg!Q616","v":2061},{"$f":"R$3+$C615+Produktionsanlæg!R616","v":2062},{"$f":"S$3+$C615+Produktionsanlæg!S616","v":2063},{"$f":"T$3+$C615+Produktionsanlæg!T616","v":2064},{"$f":"U$3+$C615+Produktionsanlæg!U616","v":2065},{"$f":"V$3+$C615+Produktionsanlæg!V616","v":2066},{"$f":"W$3+$C615+Produktionsanlæg!W616","v":2067},{"$f":"X$3+$C615+Produktionsanlæg!X616","v":2068},{"$f":"Y$3+$C615+Produktionsanlæg!Y616","v":2069},0,{"$f":"Produktionsanlæg!BU615","v":0},{"$f":"Produktionsanlæg!BV615","v":0},{"$f":"Produktionsanlæg!BW615","v":0},{"$f":"Produktionsanlæg!BX615","v":0},{"$f":"Produktionsanlæg!BY615","v":0},{"$f":"Produktionsanlæg!BZ615","v":0},{"$f":"Produktionsanlæg!CA615","v":0},{"$f":"Produktionsanlæg!CB615","v":0},{"$f":"Produktionsanlæg!CC615","v":0},{"$f":"Produktionsanlæg!CD615","v":0},{"$f":"Produktionsanlæg!CE615","v":0},{"$f":"Produktionsanlæg!CF615","v":0},{"$f":"Produktionsanlæg!CG615","v":0},{"$f":"Produktionsanlæg!CH615","v":0},{"$f":"Produktionsanlæg!CI615","v":0},{"$f":"Produktionsanlæg!CJ615","v":0},{"$f":"Produktionsanlæg!CK615","v":0},{"$f":"Produktionsanlæg!CL615","v":0},{"$f":"Produktionsanlæg!CM615","v":0},{"$f":"Produktionsanlæg!CN615","v":0},{"$f":"Produktionsanlæg!CO615","v":0},{"$f":"Produktionsanlæg!CP615","v":0},{"$f":"+SUM(AA615:AV615)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D615>=AY$2,$AA615/($D615-2009),0)+IF($E615>=AY$2,$AB615/($E615-2009),0)+IF($F615>=AY$2,$AC615/($F615-2009),0)+IF($G615>=AY$2,$AD615/($G615-2009),0)+IF($H615>=AY$2,$AE615/($H615-2009),0)+IF($I615>=AY$2,$AF615/($I615-2009),0)+IF($J615>=AY$2,$AG615/($J615-2009),0)+IF($K615>=AY$2,$AH615/($K615-2009),0)+IF($L615>=AY$2,$AI615/($L615-2009),0)+IF($M615>=AY$2,$AJ615/($M615-2009),0)+IF($N615>=AY$2,$AK615/($N615-2009),0)+IF($O615>=AY$2,$AL615/($O615-2009),0)+IF($P615>=AY$2,$AM615/($P615-2009),0)+IF($Q615>=AY$2,$AN615/($Q615-2009),0)+IF($R615>=AY$2,$AO615/($R615-2009),0)+IF($S615>=AY$2,$AP615/($S615-2009),0)+IF($T615>=AY$2,$AQ615/($T615-2009),0)+IF($U615>=AY$2,$AR615/($U615-2009),0)+IF($V615>=AY$2,$AS615/($V615-2009),0)+IF($W615>=AY$2,$AT615/($W615-2009),0)+IF($X615>=AY$2,$AU615/($X615-2009),0)+IF($Y615>=AY$2,$AV615/($Y615-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z637)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW637,AW640,AW665,AW690)","v":12775599.144673297},null,{"$f":"SUM(AY637+AY640+AY665+AY690)","v":889156.16697786853},{"$f":"SUM(AZ637+AZ640+AZ665+AZ690)","v":889156.16697786853},889156.16697786853,391033.14067988761,391033.14067988761,391033.14067988761,391033.14067988761,391033.14067988761,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,232941.85543829287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL637+DL640+DL665+DL690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C656","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU656","v":0},{"$f":"Produktionsanlæg!BV656","v":0},{"$f":"Produktionsanlæg!BW656","v":0},{"$f":"Produktionsanlæg!BX656","v":0},{"$f":"Produktionsanlæg!BY656","v":0},{"$f":"Produktionsanlæg!BZ656","v":0},{"$f":"Produktionsanlæg!CA656","v":0},{"$f":"Produktionsanlæg!CB656","v":0},{"$f":"Produktionsanlæg!CC656","v":0},{"$f":"Produktionsanlæg!CD656","v":0},{"$f":"Produktionsanlæg!CE656","v":0},{"$f":"Produktionsanlæg!CF656","v":0},{"$f":"Produktionsanlæg!CG656","v":0},{"$f":"Produktionsanlæg!CH656","v":0},{"$f":"Produktionsanlæg!CI656","v":0},{"$f":"Produktionsanlæg!CJ656","v":0},{"$f":"Produktionsanlæg!CK656","v":0},{"$f":"Produktionsanlæg!CL656","v":0},{"$f":"Produktionsanlæg!CM656","v":0},{"$f":"Produktionsanlæg!CN656","v":663523.40284851717},{"$f":"Produktionsanlæg!CO656","v":0},{"$f":"Produktionsanlæg!CP656","v":0},{"$f":"+SUM(AA656:AV656)","v":663523.40284851717},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D656>=AY$2,$AA656/($D656-2009),0)+IF($E656>=AY$2,$AB656/($E656-2009),0)+IF($F656>=AY$2,$AC656/($F656-2009),0)+IF($G656>=AY$2,$AD656/($G656-2009),0)+IF($H656>=AY$2,$AE656/($H656-2009),0)+IF($I656>=AY$2,$AF656/($I656-2009),0)+IF($J656>=AY$2,$AG656/($J656-2009),0)+IF($K656>=AY$2,$AH656/($K656-2009),0)+IF($L656>=AY$2,$AI656/($L656-2009),0)+IF($M656>=AY$2,$AJ656/($M656-2009),0)+IF($N656>=AY$2,$AK656/($N656-2009),0)+IF($O656>=AY$2,$AL656/($O656-2009),0)+IF($P656>=AY$2,$AM656/($P656-2009),0)+IF($Q656>=AY$2,$AN656/($Q656-2009),0)+IF($R656>=AY$2,$AO656/($R656-2009),0)+IF($S656>=AY$2,$AP656/($S656-2009),0)+IF($T656>=AY$2,$AQ656/($T656-2009),0)+IF($U656>=AY$2,$AR656/($U656-2009),0)+IF($V656>=AY$2,$AS656/($V656-2009),0)+IF($W656>=AY$2,$AT656/($W656-2009),0)+IF($X656>=AY$2,$AU656/($X656-2009),0)+IF($Y656>=AY$2,$AV656/($Y656-2009),0)","v":82940.425356064647},82940.425356064647,82940.425356064647,82940.425356064647,82940.425356064647,82940.425356064647,82940.425356064647,82940.425356064647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C672","v":1925},{"$f":"E$3+$C672","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU672","v":0},{"$f":"Produktionsanlæg!BV672","v":0},{"$f":"Produktionsanlæg!BW672","v":0},{"$f":"Produktionsanlæg!BX672","v":0},{"$f":"Produktionsanlæg!BY672","v":0},{"$f":"Produktionsanlæg!BZ672","v":0},{"$f":"Produktionsanlæg!CA672","v":0},{"$f":"Produktionsanlæg!CB672","v":0},{"$f":"Produktionsanlæg!CC672","v":0},{"$f":"Produktionsanlæg!CD672","v":0},{"$f":"Produktionsanlæg!CE672","v":0},{"$f":"Produktionsanlæg!CF672","v":0},{"$f":"Produktionsanlæg!CG672","v":0},{"$f":"Produktionsanlæg!CH672","v":0},{"$f":"Produktionsanlæg!CI672","v":0},{"$f":"Produktionsanlæg!CJ672","v":0},{"$f":"Produktionsanlæg!CK672","v":0},{"$f":"Produktionsanlæg!CL672","v":0},{"$f":"Produktionsanlæg!CM672","v":0},{"$f":"Produktionsanlæg!CN672","v":0},{"$f":"Produktionsanlæg!CO672","v":0},{"$f":"Produktionsanlæg!CP672","v":0},{"$f":"+SUM(AA672:AV672)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D672>=AY$2,$AA672/($D672-2009),0)+IF($E672>=AY$2,$AB672/($E672-2009),0)+IF($F672>=AY$2,$AC672/($F672-2009),0)+IF($G672>=AY$2,$AD672/($G672-2009),0)+IF($H672>=AY$2,$AE672/($H672-2009),0)+IF($I672>=AY$2,$AF672/($I672-2009),0)+IF($J672>=AY$2,$AG672/($J672-2009),0)+IF($K672>=AY$2,$AH672/($K672-2009),0)+IF($L672>=AY$2,$AI672/($L672-2009),0)+IF($M672>=AY$2,$AJ672/($M672-2009),0)+IF($N672>=AY$2,$AK672/($N672-2009),0)+IF($O672>=AY$2,$AL672/($O672-2009),0)+IF($P672>=AY$2,$AM672/($P672-2009),0)+IF($Q672>=AY$2,$AN672/($Q672-2009),0)+IF($R672>=AY$2,$AO672/($R672-2009),0)+IF($S672>=AY$2,$AP672/($S672-2009),0)+IF($T672>=AY$2,$AQ672/($T672-2009),0)+IF($U672>=AY$2,$AR672/($U672-2009),0)+IF($V672>=AY$2,$AS672/($V672-2009),0)+IF($W672>=AY$2,$AT672/($W672-2009),0)+IF($X672>=AY$2,$AU672/($X672-2009),0)+IF($Y672>=AY$2,$AV672/($Y672-2009),0)","v":0},{"$f":"IF($D672>=AZ$2,$AA672/($D672-2009),0)+IF($E672>=AZ$2,$AB672/($E672-2009),0)+IF($F672>=AZ$2,$AC672/($F672-2009),0)+IF($G672>=AZ$2,$AD672/($G672-2009),0)+IF($H672>=AZ$2,$AE672/($H672-2009),0)+IF($I672>=AZ$2,$AF672/($I672-2009),0)+IF($J672>=AZ$2,$AG672/($J672-2009),0)+IF($K672>=AZ$2,$AH672/($K672-2009),0)+IF($L672>=AZ$2,$AI672/($L672-2009),0)+IF($M672>=AZ$2,$AJ672/($M672-2009),0)+IF($N672>=AZ$2,$AK672/($N672-2009),0)+IF($O672>=AZ$2,$AL672/($O672-2009),0)+IF($P672>=AZ$2,$AM672/($P672-2009),0)+IF($Q672>=AZ$2,$AN672/($Q672-2009),0)+IF($R672>=AZ$2,$AO672/($R672-2009),0)+IF($S672>=AZ$2,$AP672/($S672-2009),0)+IF($T672>=AZ$2,$AQ672/($T672-2009),0)+IF($U672>=AZ$2,$AR672/($U672-2009),0)+IF($V672>=AZ$2,$AS672/($V672-2009),0)+IF($W672>=AZ$2,$AT672/($W672-2009),0)+IF($X672>=AZ$2,$AU672/($X672-2009),0)+IF($Y672>=AZ$2,$AV672/($Y672-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D672>=DL$2,$AA672/($D672-2009),0)+IF($E672>=DL$2,$AB672/($E672-2009),0)+IF($F672>=DL$2,$AC672/($F672-2009),0)+IF($G672>=DL$2,$AD672/($G672-2009),0)+IF($H672>=DL$2,$AE672/($H672-2009),0)+IF($I672>=DL$2,$AF672/($I672-2009),0)+IF($J672>=DL$2,$AG672/($J672-2009),0)+IF($K672>=DL$2,$AH672/($K672-2009),0)+IF($L672>=DL$2,$AI672/($L672-2009),0)+IF($M672>=DL$2,$AJ672/($M672-2009),0)+IF($N672>=DL$2,$AK672/($N672-2009),0)+IF($O672>=DL$2,$AL672/($O672-2009),0)+IF($P672>=DL$2,$AM672/($P672-2009),0)+IF($Q672>=DL$2,$AN672/($Q672-2009),0)+IF($R672>=DL$2,$AO672/($R672-2009),0)+IF($S672>=DL$2,$AP672/($S672-2009),0)+IF($T672>=DL$2,$AQ672/($T672-2009),0)+IF($U672>=DL$2,$AR672/($U672-2009),0)+IF($V672>=DL$2,$AS672/($V672-2009),0)+IF($W672>=DL$2,$AT672/($W672-2009),0)+IF($X672>=DL$2,$AU672/($X672-2009),0)+IF($Y672>=DL$2,$AV672/($Y672-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C694","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU694","v":0},{"$f":"Produktionsanlæg!BV694","v":0},{"$f":"Produktionsanlæg!BW694","v":0},{"$f":"Produktionsanlæg!BX694","v":0},{"$f":"Produktionsanlæg!BY694","v":0},{"$f":"Produktionsanlæg!BZ694","v":0},{"$f":"Produktionsanlæg!CA694","v":0},{"$f":"Produktionsanlæg!CB694","v":0},{"$f":"Produktionsanlæg!CC694","v":0},{"$f":"Produktionsanlæg!CD694","v":0},{"$f":"Produktionsanlæg!CE694","v":0},{"$f":"Produktionsanlæg!CF694","v":0},{"$f":"Produktionsanlæg!CG694","v":0},{"$f":"Produktionsanlæg!CH694","v":0},{"$f":"Produktionsanlæg!CI694","v":0},{"$f":"Produktionsanlæg!CJ694","v":0},{"$f":"Produktionsanlæg!CK694","v":0},{"$f":"Produktionsanlæg!CL694","v":0},{"$f":"Produktionsanlæg!CM694","v":0},{"$f":"Produktionsanlæg!CN694","v":0},{"$f":"Produktionsanlæg!CO694","v":0},{"$f":"Produktionsanlæg!CP694","v":0},{"$f":"+SUM(AA694:AV694)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D694>=AY$2,$AA694/($D694-2009),0)+IF($E694>=AY$2,$AB694/($E694-2009),0)+IF($F694>=AY$2,$AC694/($F694-2009),0)+IF($G694>=AY$2,$AD694/($G694-2009),0)+IF($H694>=AY$2,$AE694/($H694-2009),0)+IF($I694>=AY$2,$AF694/($I694-2009),0)+IF($J694>=AY$2,$AG694/($J694-2009),0)+IF($K694>=AY$2,$AH694/($K694-2009),0)+IF($L694>=AY$2,$AI694/($L694-2009),0)+IF($M694>=AY$2,$AJ694/($M694-2009),0)+IF($N694>=AY$2,$AK694/($N694-2009),0)+IF($O694>=AY$2,$AL694/($O694-2009),0)+IF($P694>=AY$2,$AM694/($P694-2009),0)+IF($Q694>=AY$2,$AN694/($Q694-2009),0)+IF($R694>=AY$2,$AO694/($R694-2009),0)+IF($S694>=AY$2,$AP694/($S694-2009),0)+IF($T694>=AY$2,$AQ694/($T694-2009),0)+IF($U694>=AY$2,$AR694/($U694-2009),0)+IF($V694>=AY$2,$AS694/($V694-2009),0)+IF($W694>=AY$2,$AT694/($W694-2009),0)+IF($X694>=AY$2,$AU694/($X694-2009),0)+IF($Y694>=AY$2,$AV694/($Y694-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C701","v":1925},{"$f":"E$3+$C701","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"SUM(Z702)","v":0},{"$f":"Produktionsanlæg!BU701","v":0},{"$f":"Produktionsanlæg!BV701","v":0},{"$f":"Produktionsanlæg!BW701","v":0},{"$f":"Produktionsanlæg!BX701","v":0},{"$f":"Produktionsanlæg!BY701","v":0},{"$f":"Produktionsanlæg!BZ701","v":0},{"$f":"Produktionsanlæg!CA701","v":0},{"$f":"Produktionsanlæg!CB701","v":0},{"$f":"Produktionsanlæg!CC701","v":0},{"$f":"Produktionsanlæg!CD701","v":0},{"$f":"Produktionsanlæg!CE701","v":0},{"$f":"Produktionsanlæg!CF701","v":0},{"$f":"Produktionsanlæg!CG701","v":0},{"$f":"Produktionsanlæg!CH701","v":0},{"$f":"Produktionsanlæg!CI701","v":0},{"$f":"Produktionsanlæg!CJ701","v":0},{"$f":"Produktionsanlæg!CK701","v":0},{"$f":"Produktionsanlæg!CL701","v":0},{"$f":"Produktionsanlæg!CM701","v":0},{"$f":"Produktionsanlæg!CN701","v":0},{"$f":"Produktionsanlæg!CO701","v":0},{"$f":"Produktionsanlæg!CP701","v":0},{"$f":"+SUM(AA701:AV701)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D701>=AY$2,$AA701/($D701-2009),0)+IF($E701>=AY$2,$AB701/($E701-2009),0)+IF($F701>=AY$2,$AC701/($F701-2009),0)+IF($G701>=AY$2,$AD701/($G701-2009),0)+IF($H701>=AY$2,$AE701/($H701-2009),0)+IF($I701>=AY$2,$AF701/($I701-2009),0)+IF($J701>=AY$2,$AG701/($J701-2009),0)+IF($K701>=AY$2,$AH701/($K701-2009),0)+IF($L701>=AY$2,$AI701/($L701-2009),0)+IF($M701>=AY$2,$AJ701/($M701-2009),0)+IF($N701>=AY$2,$AK701/($N701-2009),0)+IF($O701>=AY$2,$AL701/($O701-2009),0)+IF($P701>=AY$2,$AM701/($P701-2009),0)+IF($Q701>=AY$2,$AN701/($Q701-2009),0)+IF($R701>=AY$2,$AO701/($R701-2009),0)+IF($S701>=AY$2,$AP701/($S701-2009),0)+IF($T701>=AY$2,$AQ701/($T701-2009),0)+IF($U701>=AY$2,$AR701/($U701-2009),0)+IF($V701>=AY$2,$AS701/($V701-2009),0)+IF($W701>=AY$2,$AT701/($W701-2009),0)+IF($X701>=AY$2,$AU701/($X701-2009),0)+IF($Y701>=AY$2,$AV701/($Y701-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D701>=DK$2,$AA701/($D701-2009),0)+IF($E701>=DK$2,$AB701/($E701-2009),0)+IF($F701>=DK$2,$AC701/($F701-2009),0)+IF($G701>=DK$2,$AD701/($G701-2009),0)+IF($H701>=DK$2,$AE701/($H701-2009),0)+IF($I701>=DK$2,$AF701/($I701-2009),0)+IF($J701>=DK$2,$AG701/($J701-2009),0)+IF($K701>=DK$2,$AH701/($K701-2009),0)+IF($L701>=DK$2,$AI701/($L701-2009),0)+IF($M701>=DK$2,$AJ701/($M701-2009),0)+IF($N701>=DK$2,$AK701/($N701-2009),0)+IF($O701>=DK$2,$AL701/($O701-2009),0)+IF($P701>=DK$2,$AM701/($P701-2009),0)+IF($Q701>=DK$2,$AN701/($Q701-2009),0)+IF($R701>=DK$2,$AO701/($R701-2009),0)+IF($S701>=DK$2,$AP701/($S701-2009),0)+IF($T701>=DK$2,$AQ701/($T701-2009),0)+IF($U701>=DK$2,$AR701/($U701-2009),0)+IF($V701>=DK$2,$AS701/($V701-2009),0)+IF($W701>=DK$2,$AT701/($W701-2009),0)+IF($X701>=DK$2,$AU701/($X701-2009),0)+IF($Y701>=DK$2,$AV701/($Y701-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C737+Produktionsanlæg!D738","v":1965},{"$f":"E$3+$C737+Produktionsanlæg!E738","v":1975},{"$f":"F$3+$C737+Produktionsanlæg!F738","v":1985},{"$f":"G$3+$C737+Produktionsanlæg!G738","v":1995},{"$f":"H$3+$C737+Produktionsanlæg!H738","v":2005},{"$f":"I$3+$C737+Produktionsanlæg!I738","v":2015},{"$f":"J$3+$C737+Produktionsanlæg!J738","v":2025},{"$f":"K$3+$C737+Produktionsanlæg!K738","v":2035},{"$f":"L$3+$C737+Produktionsanlæg!L738","v":2042},{"$f":"M$3+$C737+Produktionsanlæg!M738","v":2047},{"$f":"N$3+$C737+Produktionsanlæg!N738","v":2052},{"$f":"O$3+$C737+Produktionsanlæg!O738","v":2057},{"$f":"P$3+$C737+Produktionsanlæg!P738","v":2060},{"$f":"Q$3+$C737+Produktionsanlæg!Q738","v":2061},{"$f":"R$3+$C737+Produktionsanlæg!R738","v":2062},{"$f":"S$3+$C737+Produktionsanlæg!S738","v":2063},{"$f":"T$3+$C737+Produktionsanlæg!T738","v":2064},{"$f":"U$3+$C737+Produktionsanlæg!U738","v":2065},{"$f":"V$3+$C737+Produktionsanlæg!V738","v":2066},{"$f":"W$3+$C737+Produktionsanlæg!W738","v":2067},{"$f":"X$3+$C737+Produktionsanlæg!X738","v":2068},{"$f":"Y$3+$C737+Produktionsanlæg!Y738","v":2069},0,{"$f":"Produktionsanlæg!BU737","v":0},{"$f":"Produktionsanlæg!BV737","v":0},{"$f":"Produktionsanlæg!BW737","v":0},{"$f":"Produktionsanlæg!BX737","v":0},{"$f":"Produktionsanlæg!BY737","v":0},{"$f":"Produktionsanlæg!BZ737","v":0},{"$f":"Produktionsanlæg!CA737","v":0},{"$f":"Produktionsanlæg!CB737","v":0},{"$f":"Produktionsanlæg!CC737","v":0},{"$f":"Produktionsanlæg!CD737","v":0},{"$f":"Produktionsanlæg!CE737","v":0},{"$f":"Produktionsanlæg!CF737","v":0},{"$f":"Produktionsanlæg!CG737","v":0},{"$f":"Produktionsanlæg!CH737","v":0},{"$f":"Produktionsanlæg!CI737","v":0},{"$f":"Produktionsanlæg!CJ737","v":0},{"$f":"Produktionsanlæg!CK737","v":0},{"$f":"Produktionsanlæg!CL737","v":0},{"$f":"Produktionsanlæg!CM737","v":0},{"$f":"Produktionsanlæg!CN737","v":0},{"$f":"Produktionsanlæg!CO737","v":0},{"$f":"Produktionsanlæg!CP737","v":0},{"$f":"+SUM(AA737:AV737)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D737>=AY$2,$AA737/($D737-2009),0)+IF($E737>=AY$2,$AB737/($E737-2009),0)+IF($F737>=AY$2,$AC737/($F737-2009),0)+IF($G737>=AY$2,$AD737/($G737-2009),0)+IF($H737>=AY$2,$AE737/($H737-2009),0)+IF($I737>=AY$2,$AF737/($I737-2009),0)+IF($J737>=AY$2,$AG737/($J737-2009),0)+IF($K737>=AY$2,$AH737/($K737-2009),0)+IF($L737>=AY$2,$AI737/($L737-2009),0)+IF($M737>=AY$2,$AJ737/($M737-2009),0)+IF($N737>=AY$2,$AK737/($N737-2009),0)+IF($O737>=AY$2,$AL737/($O737-2009),0)+IF($P737>=AY$2,$AM737/($P737-2009),0)+IF($Q737>=AY$2,$AN737/($Q737-2009),0)+IF($R737>=AY$2,$AO737/($R737-2009),0)+IF($S737>=AY$2,$AP737/($S737-2009),0)+IF($T737>=AY$2,$AQ737/($T737-2009),0)+IF($U737>=AY$2,$AR737/($U737-2009),0)+IF($V737>=AY$2,$AS737/($V737-2009),0)+IF($W737>=AY$2,$AT737/($W737-2009),0)+IF($X737>=AY$2,$AU737/($X737-2009),0)+IF($Y737>=AY$2,$AV737/($Y737-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C744","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU744","v":0},{"$f":"Produktionsanlæg!BV744","v":0},{"$f":"Produktionsanlæg!BW744","v":0},{"$f":"Produktionsanlæg!BX744","v":0},{"$f":"Produktionsanlæg!BY744","v":0},{"$f":"Produktionsanlæg!BZ744","v":0},{"$f":"Produktionsanlæg!CA744","v":0},{"$f":"Produktionsanlæg!CB744","v":0},{"$f":"Produktionsanlæg!CC744","v":0},{"$f":"Produktionsanlæg!CD744","v":0},{"$f":"Produktionsanlæg!CE744","v":0},{"$f":"Produktionsanlæg!CF744","v":0},{"$f":"Produktionsanlæg!CG744","v":0},{"$f":"Produktionsanlæg!CH744","v":0},{"$f":"Produktionsanlæg!CI744","v":0},{"$f":"Produktionsanlæg!CJ744","v":0},{"$f":"Produktionsanlæg!CK744","v":0},{"$f":"Produktionsanlæg!CL744","v":0},{"$f":"Produktionsanlæg!CM744","v":0},{"$f":"Produktionsanlæg!CN744","v":0},{"$f":"Produktionsanlæg!CO744","v":0},{"$f":"Produktionsanlæg!CP744","v":0},{"$f":"+SUM(AA744:AV744)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D744>=AY$2,$AA744/($D744-2009),0)+IF($E744>=AY$2,$AB744/($E744-2009),0)+IF($F744>=AY$2,$AC744/($F744-2009),0)+IF($G744>=AY$2,$AD744/($G744-2009),0)+IF($H744>=AY$2,$AE744/($H744-2009),0)+IF($I744>=AY$2,$AF744/($I744-2009),0)+IF($J744>=AY$2,$AG744/($J744-2009),0)+IF($K744>=AY$2,$AH744/($K744-2009),0)+IF($L744>=AY$2,$AI744/($L744-2009),0)+IF($M744>=AY$2,$AJ744/($M744-2009),0)+IF($N744>=AY$2,$AK744/($N744-2009),0)+IF($O744>=AY$2,$AL744/($O744-2009),0)+IF($P744>=AY$2,$AM744/($P744-2009),0)+IF($Q744>=AY$2,$AN744/($Q744-2009),0)+IF($R744>=AY$2,$AO744/($R744-2009),0)+IF($S744>=AY$2,$AP744/($S744-2009),0)+IF($T744>=AY$2,$AQ744/($T744-2009),0)+IF($U744>=AY$2,$AR744/($U744-2009),0)+IF($V744>=AY$2,$AS744/($V744-2009),0)+IF($W744>=AY$2,$AT744/($W744-2009),0)+IF($X744>=AY$2,$AU744/($X744-2009),0)+IF($Y744>=AY$2,$AV744/($Y744-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C751","v":1925},{"$f":"E$3+$C751","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU751","v":0},{"$f":"Produktionsanlæg!BV751","v":0},{"$f":"Produktionsanlæg!BW751","v":0},{"$f":"Produktionsanlæg!BX751","v":0},{"$f":"Produktionsanlæg!BY751","v":0},{"$f":"Produktionsanlæg!BZ751","v":0},{"$f":"Produktionsanlæg!CA751","v":0},{"$f":"Produktionsanlæg!CB751","v":0},{"$f":"Produktionsanlæg!CC751","v":0},{"$f":"Produktionsanlæg!CD751","v":0},{"$f":"Produktionsanlæg!CE751","v":0},{"$f":"Produktionsanlæg!CF751","v":0},{"$f":"Produktionsanlæg!CG751","v":0},{"$f":"Produktionsanlæg!CH751","v":0},{"$f":"Produktionsanlæg!CI751","v":0},{"$f":"Produktionsanlæg!CJ751","v":0},{"$f":"Produktionsanlæg!CK751","v":0},{"$f":"Produktionsanlæg!CL751","v":0},{"$f":"Produktionsanlæg!CM751","v":0},{"$f":"Produktionsanlæg!CN751","v":0},{"$f":"Produktionsanlæg!CO751","v":0},{"$f":"Produktionsanlæg!CP751","v":0},{"$f":"+SUM(AA751:AV751)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D751>=AY$2,$AA751/($D751-2009),0)+IF($E751>=AY$2,$AB751/($E751-2009),0)+IF($F751>=AY$2,$AC751/($F751-2009),0)+IF($G751>=AY$2,$AD751/($G751-2009),0)+IF($H751>=AY$2,$AE751/($H751-2009),0)+IF($I751>=AY$2,$AF751/($I751-2009),0)+IF($J751>=AY$2,$AG751/($J751-2009),0)+IF($K751>=AY$2,$AH751/($K751-2009),0)+IF($L751>=AY$2,$AI751/($L751-2009),0)+IF($M751>=AY$2,$AJ751/($M751-2009),0)+IF($N751>=AY$2,$AK751/($N751-2009),0)+IF($O751>=AY$2,$AL751/($O751-2009),0)+IF($P751>=AY$2,$AM751/($P751-2009),0)+IF($Q751>=AY$2,$AN751/($Q751-2009),0)+IF($R751>=AY$2,$AO751/($R751-2009),0)+IF($S751>=AY$2,$AP751/($S751-2009),0)+IF($T751>=AY$2,$AQ751/($T751-2009),0)+IF($U751>=AY$2,$AR751/($U751-2009),0)+IF($V751>=AY$2,$AS751/($V751-2009),0)+IF($W751>=AY$2,$AT751/($W751-2009),0)+IF($X751>=AY$2,$AU751/($X751-2009),0)+IF($Y751>=AY$2,$AV751/($Y751-2009),0)","v":0},{"$f":"IF($D751>=AZ$2,$AA751/($D751-2009),0)+IF($E751>=AZ$2,$AB751/($E751-2009),0)+IF($F751>=AZ$2,$AC751/($F751-2009),0)+IF($G751>=AZ$2,$AD751/($G751-2009),0)+IF($H751>=AZ$2,$AE751/($H751-2009),0)+IF($I751>=AZ$2,$AF751/($I751-2009),0)+IF($J751>=AZ$2,$AG751/($J751-2009),0)+IF($K751>=AZ$2,$AH751/($K751-2009),0)+IF($L751>=AZ$2,$AI751/($L751-2009),0)+IF($M751>=AZ$2,$AJ751/($M751-2009),0)+IF($N751>=AZ$2,$AK751/($N751-2009),0)+IF($O751>=AZ$2,$AL751/($O751-2009),0)+IF($P751>=AZ$2,$AM751/($P751-2009),0)+IF($Q751>=AZ$2,$AN751/($Q751-2009),0)+IF($R751>=AZ$2,$AO751/($R751-2009),0)+IF($S751>=AZ$2,$AP751/($S751-2009),0)+IF($T751>=AZ$2,$AQ751/($T751-2009),0)+IF($U751>=AZ$2,$AR751/($U751-2009),0)+IF($V751>=AZ$2,$AS751/($V751-2009),0)+IF($W751>=AZ$2,$AT751/($W751-2009),0)+IF($X751>=AZ$2,$AU751/($X751-2009),0)+IF($Y751>=AZ$2,$AV751/($Y751-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D751>=DL$2,$AA751/($D751-2009),0)+IF($E751>=DL$2,$AB751/($E751-2009),0)+IF($F751>=DL$2,$AC751/($F751-2009),0)+IF($G751>=DL$2,$AD751/($G751-2009),0)+IF($H751>=DL$2,$AE751/($H751-2009),0)+IF($I751>=DL$2,$AF751/($I751-2009),0)+IF($J751>=DL$2,$AG751/($J751-2009),0)+IF($K751>=DL$2,$AH751/($K751-2009),0)+IF($L751>=DL$2,$AI751/($L751-2009),0)+IF($M751>=DL$2,$AJ751/($M751-2009),0)+IF($N751>=DL$2,$AK751/($N751-2009),0)+IF($O751>=DL$2,$AL751/($O751-2009),0)+IF($P751>=DL$2,$AM751/($P751-2009),0)+IF($Q751>=DL$2,$AN751/($Q751-2009),0)+IF($R751>=DL$2,$AO751/($R751-2009),0)+IF($S751>=DL$2,$AP751/($S751-2009),0)+IF($T751>=DL$2,$AQ751/($T751-2009),0)+IF($U751>=DL$2,$AR751/($U751-2009),0)+IF($V751>=DL$2,$AS751/($V751-2009),0)+IF($W751>=DL$2,$AT751/($W751-2009),0)+IF($X751>=DL$2,$AU751/($X751-2009),0)+IF($Y751>=DL$2,$AV751/($Y751-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C766+Produktionsanlæg!D767","v":1965},{"$f":"E$3+$C766+Produktionsanlæg!E767","v":1975},{"$f":"F$3+$C766+Produktionsanlæg!F767","v":1985},{"$f":"G$3+$C766+Produktionsanlæg!G767","v":1995},{"$f":"H$3+$C766+Produktionsanlæg!H767","v":2005},{"$f":"I$3+$C766+Produktionsanlæg!I767","v":2015},{"$f":"J$3+$C766+Produktionsanlæg!J767","v":2025},{"$f":"K$3+$C766+Produktionsanlæg!K767","v":2035},{"$f":"L$3+$C766+Produktionsanlæg!L767","v":2042},{"$f":"M$3+$C766+Produktionsanlæg!M767","v":2047},{"$f":"N$3+$C766+Produktionsanlæg!N767","v":2052},{"$f":"O$3+$C766+Produktionsanlæg!O767","v":2057},{"$f":"P$3+$C766+Produktionsanlæg!P767","v":2060},{"$f":"Q$3+$C766+Produktionsanlæg!Q767","v":2061},{"$f":"R$3+$C766+Produktionsanlæg!R767","v":2062},{"$f":"S$3+$C766+Produktionsanlæg!S767","v":2063},{"$f":"T$3+$C766+Produktionsanlæg!T767","v":2064},{"$f":"U$3+$C766+Produktionsanlæg!U767","v":2065},{"$f":"V$3+$C766+Produktionsanlæg!V767","v":2066},{"$f":"W$3+$C766+Produktionsanlæg!W767","v":2067},{"$f":"X$3+$C766+Produktionsanlæg!X767","v":2068},{"$f":"Y$3+$C766+Produktionsanlæg!Y767","v":2069},0,{"$f":"Produktionsanlæg!BU766","v":0},{"$f":"Produktionsanlæg!BV766","v":0},{"$f":"Produktionsanlæg!BW766","v":0},{"$f":"Produktionsanlæg!BX766","v":0},{"$f":"Produktionsanlæg!BY766","v":0},{"$f":"Produktionsanlæg!BZ766","v":0},{"$f":"Produktionsanlæg!CA766","v":0},{"$f":"Produktionsanlæg!CB766","v":0},{"$f":"Produktionsanlæg!CC766","v":0},{"$f":"Produktionsanlæg!CD766","v":0},{"$f":"Produktionsanlæg!CE766","v":0},{"$f":"Produktionsanlæg!CF766","v":0},{"$f":"Produktionsanlæg!CG766","v":0},{"$f":"Produktionsanlæg!CH766","v":0},{"$f":"Produktionsanlæg!CI766","v":0},{"$f":"Produktionsanlæg!CJ766","v":0},{"$f":"Produktionsanlæg!CK766","v":0},{"$f":"Produktionsanlæg!CL766","v":0},{"$f":"Produktionsanlæg!CM766","v":0},{"$f":"Produktionsanlæg!CN766","v":0},{"$f":"Produktionsanlæg!CO766","v":0},{"$f":"Produktionsanlæg!CP766","v":0},{"$f":"+SUM(AA766:AV766)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D766>=AY$2,$AA766/($D766-2009),0)+IF($E766>=AY$2,$AB766/($E766-2009),0)+IF($F766>=AY$2,$AC766/($F766-2009),0)+IF($G766>=AY$2,$AD766/($G766-2009),0)+IF($H766>=AY$2,$AE766/($H766-2009),0)+IF($I766>=AY$2,$AF766/($I766-2009),0)+IF($J766>=AY$2,$AG766/($J766-2009),0)+IF($K766>=AY$2,$AH766/($K766-2009),0)+IF($L766>=AY$2,$AI766/($L766-2009),0)+IF($M766>=AY$2,$AJ766/($M766-2009),0)+IF($N766>=AY$2,$AK766/($N766-2009),0)+IF($O766>=AY$2,$AL766/($O766-2009),0)+IF($P766>=AY$2,$AM766/($P766-2009),0)+IF($Q766>=AY$2,$AN766/($Q766-2009),0)+IF($R766>=AY$2,$AO766/($R766-2009),0)+IF($S766>=AY$2,$AP766/($S766-2009),0)+IF($T766>=AY$2,$AQ766/($T766-2009),0)+IF($U766>=AY$2,$AR766/($U766-2009),0)+IF($V766>=AY$2,$AS766/($V766-2009),0)+IF($W766>=AY$2,$AT766/($W766-2009),0)+IF($X766>=AY$2,$AU766/($X766-2009),0)+IF($Y766>=AY$2,$AV766/($Y766-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"D$3+$C786","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU786","v":0},{"$f":"Produktionsanlæg!BV786","v":0},{"$f":"Produktionsanlæg!BW786","v":0},{"$f":"Produktionsanlæg!BX786","v":0},{"$f":"Produktionsanlæg!BY786","v":0},{"$f":"Produktionsanlæg!BZ786","v":0},{"$f":"Produktionsanlæg!CA786","v":0},{"$f":"Produktionsanlæg!CB786","v":0},{"$f":"Produktionsanlæg!CC786","v":0},{"$f":"Produktionsanlæg!CD786","v":0},{"$f":"Produktionsanlæg!CE786","v":0},{"$f":"Produktionsanlæg!CF786","v":0},{"$f":"Produktionsanlæg!CG786","v":0},{"$f":"Produktionsanlæg!CH786","v":0},{"$f":"Produktionsanlæg!CI786","v":0},{"$f":"Produktionsanlæg!CJ786","v":0},{"$f":"Produktionsanlæg!CK786","v":0},{"$f":"Produktionsanlæg!CL786","v":0},{"$f":"Produktionsanlæg!CM786","v":0},{"$f":"Produktionsanlæg!CN786","v":0},{"$f":"Produktionsanlæg!CO786","v":0},{"$f":"Produktionsanlæg!CP786","v":0},{"$f":"+SUM(AA786:AV786)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D786>=AY$2,$AA786/($D786-2009),0)+IF($E786>=AY$2,$AB786/($E786-2009),0)+IF($F786>=AY$2,$AC786/($F786-2009),0)+IF($G786>=AY$2,$AD786/($G786-2009),0)+IF($H786>=AY$2,$AE786/($H786-2009),0)+IF($I786>=AY$2,$AF786/($I786-2009),0)+IF($J786>=AY$2,$AG786/($J786-2009),0)+IF($K786>=AY$2,$AH786/($K786-2009),0)+IF($L786>=AY$2,$AI786/($L786-2009),0)+IF($M786>=AY$2,$AJ786/($M786-2009),0)+IF($N786>=AY$2,$AK786/($N786-2009),0)+IF($O786>=AY$2,$AL786/($O786-2009),0)+IF($P786>=AY$2,$AM786/($P786-2009),0)+IF($Q786>=AY$2,$AN786/($Q786-2009),0)+IF($R786>=AY$2,$AO786/($R786-2009),0)+IF($S786>=AY$2,$AP786/($S786-2009),0)+IF($T786>=AY$2,$AQ786/($T786-2009),0)+IF($U786>=AY$2,$AR786/($U786-2009),0)+IF($V786>=AY$2,$AS786/($V786-2009),0)+IF($W786>=AY$2,$AT786/($W786-2009),0)+IF($X786>=AY$2,$AU786/($X786-2009),0)+IF($Y786>=AY$2,$AV786/($Y786-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C789","v":1925},{"$f":"E$3+$C789","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU789","v":0},{"$f":"Produktionsanlæg!BV789","v":0},{"$f":"Produktionsanlæg!BW789","v":0},{"$f":"Produktionsanlæg!BX789","v":0},{"$f":"Produktionsanlæg!BY789","v":0},{"$f":"Produktionsanlæg!BZ789","v":0},{"$f":"Produktionsanlæg!CA789","v":0},{"$f":"Produktionsanlæg!CB789","v":0},{"$f":"Produktionsanlæg!CC789","v":0},{"$f":"Produktionsanlæg!CD789","v":0},{"$f":"Produktionsanlæg!CE789","v":0},{"$f":"Produktionsanlæg!CF789","v":0},{"$f":"Produktionsanlæg!CG789","v":0},{"$f":"Produktionsanlæg!CH789","v":0},{"$f":"Produktionsanlæg!CI789","v":0},{"$f":"Produktionsanlæg!CJ789","v":0},{"$f":"Produktionsanlæg!CK789","v":0},{"$f":"Produktionsanlæg!CL789","v":0},{"$f":"Produktionsanlæg!CM789","v":0},{"$f":"Produktionsanlæg!CN789","v":0},{"$f":"Produktionsanlæg!CO789","v":0},{"$f":"Produktionsanlæg!CP789","v":0},{"$f":"+SUM(AA789:AV789)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D789>=AY$2,$AA789/($D789-2009),0)+IF($E789>=AY$2,$AB789/($E789-2009),0)+IF($F789>=AY$2,$AC789/($F789-2009),0)+IF($G789>=AY$2,$AD789/($G789-2009),0)+IF($H789>=AY$2,$AE789/($H789-2009),0)+IF($I789>=AY$2,$AF789/($I789-2009),0)+IF($J789>=AY$2,$AG789/($J789-2009),0)+IF($K789>=AY$2,$AH789/($K789-2009),0)+IF($L789>=AY$2,$AI789/($L789-2009),0)+IF($M789>=AY$2,$AJ789/($M789-2009),0)+IF($N789>=AY$2,$AK789/($N789-2009),0)+IF($O789>=AY$2,$AL789/($O789-2009),0)+IF($P789>=AY$2,$AM789/($P789-2009),0)+IF($Q789>=AY$2,$AN789/($Q789-2009),0)+IF($R789>=AY$2,$AO789/($R789-2009),0)+IF($S789>=AY$2,$AP789/($S789-2009),0)+IF($T789>=AY$2,$AQ789/($T789-2009),0)+IF($U789>=AY$2,$AR789/($U789-2009),0)+IF($V789>=AY$2,$AS789/($V789-2009),0)+IF($W789>=AY$2,$AT789/($W789-2009),0)+IF($X789>=AY$2,$AU789/($X789-2009),0)+IF($Y789>=AY$2,$AV789/($Y789-2009),0)","v":0},{"$f":"IF($D789>=AZ$2,$AA789/($D789-2009),0)+IF($E789>=AZ$2,$AB789/($E789-2009),0)+IF($F789>=AZ$2,$AC789/($F789-2009),0)+IF($G789>=AZ$2,$AD789/($G789-2009),0)+IF($H789>=AZ$2,$AE789/($H789-2009),0)+IF($I789>=AZ$2,$AF789/($I789-2009),0)+IF($J789>=AZ$2,$AG789/($J789-2009),0)+IF($K789>=AZ$2,$AH789/($K789-2009),0)+IF($L789>=AZ$2,$AI789/($L789-2009),0)+IF($M789>=AZ$2,$AJ789/($M789-2009),0)+IF($N789>=AZ$2,$AK789/($N789-2009),0)+IF($O789>=AZ$2,$AL789/($O789-2009),0)+IF($P789>=AZ$2,$AM789/($P789-2009),0)+IF($Q789>=AZ$2,$AN789/($Q789-2009),0)+IF($R789>=AZ$2,$AO789/($R789-2009),0)+IF($S789>=AZ$2,$AP789/($S789-2009),0)+IF($T789>=AZ$2,$AQ789/($T789-2009),0)+IF($U789>=AZ$2,$AR789/($U789-2009),0)+IF($V789>=AZ$2,$AS789/($V789-2009),0)+IF($W789>=AZ$2,$AT789/($W789-2009),0)+IF($X789>=AZ$2,$AU789/($X789-2009),0)+IF($Y789>=AZ$2,$AV789/($Y789-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D789>=DL$2,$AA789/($D789-2009),0)+IF($E789>=DL$2,$AB789/($E789-2009),0)+IF($F789>=DL$2,$AC789/($F789-2009),0)+IF($G789>=DL$2,$AD789/($G789-2009),0)+IF($H789>=DL$2,$AE789/($H789-2009),0)+IF($I789>=DL$2,$AF789/($I789-2009),0)+IF($J789>=DL$2,$AG789/($J789-2009),0)+IF($K789>=DL$2,$AH789/($K789-2009),0)+IF($L789>=DL$2,$AI789/($L789-2009),0)+IF($M789>=DL$2,$AJ789/($M789-2009),0)+IF($N789>=DL$2,$AK789/($N789-2009),0)+IF($O789>=DL$2,$AL789/($O789-2009),0)+IF($P789>=DL$2,$AM789/($P789-2009),0)+IF($Q789>=DL$2,$AN789/($Q789-2009),0)+IF($R789>=DL$2,$AO789/($R789-2009),0)+IF($S789>=DL$2,$AP789/($S789-2009),0)+IF($T789>=DL$2,$AQ789/($T789-2009),0)+IF($U789>=DL$2,$AR789/($U789-2009),0)+IF($V789>=DL$2,$AS789/($V789-2009),0)+IF($W789>=DL$2,$AT789/($W789-2009),0)+IF($X789>=DL$2,$AU789/($X789-2009),0)+IF($Y789>=DL$2,$AV789/($Y789-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C816+Produktionsanlæg!D817","v":1965},{"$f":"E$3+$C816+Produktionsanlæg!E817","v":1975},{"$f":"F$3+$C816+Produktionsanlæg!F817","v":1985},{"$f":"G$3+$C816+Produktionsanlæg!G817","v":1995},{"$f":"H$3+$C816+Produktionsanlæg!H817","v":2005},{"$f":"I$3+$C816+Produktionsanlæg!I817","v":2015},{"$f":"J$3+$C816+Produktionsanlæg!J817","v":2025},{"$f":"K$3+$C816+Produktionsanlæg!K817","v":2035},{"$f":"L$3+$C816+Produktionsanlæg!L817","v":2042},{"$f":"M$3+$C816+Produktionsanlæg!M817","v":2047},{"$f":"N$3+$C816+Produktionsanlæg!N817","v":2052},{"$f":"O$3+$C816+Produktionsanlæg!O817","v":2057},{"$f":"P$3+$C816+Produktionsanlæg!P817","v":2060},{"$f":"Q$3+$C816+Produktionsanlæg!Q817","v":2061},{"$f":"R$3+$C816+Produktionsanlæg!R817","v":2062},{"$f":"S$3+$C816+Produktionsanlæg!S817","v":2063},{"$f":"T$3+$C816+Produktionsanlæg!T817","v":2064},{"$f":"U$3+$C816+Produktionsanlæg!U817","v":2065},{"$f":"V$3+$C816+Produktionsanlæg!V817","v":2066},{"$f":"W$3+$C816+Produktionsanlæg!W817","v":2067},{"$f":"X$3+$C816+Produktionsanlæg!X817","v":2068},{"$f":"Y$3+$C816+Produktionsanlæg!Y817","v":2069},0,{"$f":"Produktionsanlæg!BU816","v":0},{"$f":"Produktionsanlæg!BV816","v":0},{"$f":"Produktionsanlæg!BW816","v":0},{"$f":"Produktionsanlæg!BX816","v":0},{"$f":"Produktionsanlæg!BY816","v":0},{"$f":"Produktionsanlæg!BZ816","v":0},{"$f":"Produktionsanlæg!CA816","v":0},{"$f":"Produktionsanlæg!CB816","v":0},{"$f":"Produktionsanlæg!CC816","v":0},{"$f":"Produktionsanlæg!CD816","v":0},{"$f":"Produktionsanlæg!CE816","v":0},{"$f":"Produktionsanlæg!CF816","v":0},{"$f":"Produktionsanlæg!CG816","v":0},{"$f":"Produktionsanlæg!CH816","v":0},{"$f":"Produktionsanlæg!CI816","v":0},{"$f":"Produktionsanlæg!CJ816","v":0},{"$f":"Produktionsanlæg!CK816","v":0},{"$f":"Produktionsanlæg!CL816","v":0},{"$f":"Produktionsanlæg!CM816","v":0},{"$f":"Produktionsanlæg!CN816","v":0},{"$f":"Produktionsanlæg!CO816","v":0},{"$f":"Produktionsanlæg!CP816","v":0},{"$f":"+SUM(AA816:AV816)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D816>=AY$2,$AA816/($D816-2009),0)+IF($E816>=AY$2,$AB816/($E816-2009),0)+IF($F816>=AY$2,$AC816/($F816-2009),0)+IF($G816>=AY$2,$AD816/($G816-2009),0)+IF($H816>=AY$2,$AE816/($H816-2009),0)+IF($I816>=AY$2,$AF816/($I816-2009),0)+IF($J816>=AY$2,$AG816/($J816-2009),0)+IF($K816>=AY$2,$AH816/($K816-2009),0)+IF($L816>=AY$2,$AI816/($L816-2009),0)+IF($M816>=AY$2,$AJ816/($M816-2009),0)+IF($N816>=AY$2,$AK816/($N816-2009),0)+IF($O816>=AY$2,$AL816/($O816-2009),0)+IF($P816>=AY$2,$AM816/($P816-2009),0)+IF($Q816>=AY$2,$AN816/($Q816-2009),0)+IF($R816>=AY$2,$AO816/($R816-2009),0)+IF($S816>=AY$2,$AP816/($S816-2009),0)+IF($T816>=AY$2,$AQ816/($T816-2009),0)+IF($U816>=AY$2,$AR816/($U816-2009),0)+IF($V816>=AY$2,$AS816/($V816-2009),0)+IF($W816>=AY$2,$AT816/($W816-2009),0)+IF($X816>=AY$2,$AU816/($X816-2009),0)+IF($Y816>=AY$2,$AV816/($Y816-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C858+Produktionsanlæg!D859","v":1965},{"$f":"E$3+$C858+Produktionsanlæg!E859","v":1975},{"$f":"F$3+$C858+Produktionsanlæg!F859","v":1985},{"$f":"G$3+$C858+Produktionsanlæg!G859","v":1995},{"$f":"H$3+$C858+Produktionsanlæg!H859","v":2005},{"$f":"I$3+$C858+Produktionsanlæg!I859","v":2015},{"$f":"J$3+$C858+Produktionsanlæg!J859","v":2025},{"$f":"K$3+$C858+Produktionsanlæg!K859","v":2035},{"$f":"L$3+$C858+Produktionsanlæg!L859","v":2042},{"$f":"M$3+$C858+Produktionsanlæg!M859","v":2047},{"$f":"N$3+$C858+Produktionsanlæg!N859","v":2052},{"$f":"O$3+$C858+Produktionsanlæg!O859","v":2057},{"$f":"P$3+$C858+Produktionsanlæg!P859","v":2060},{"$f":"Q$3+$C858+Produktionsanlæg!Q859","v":2061},{"$f":"R$3+$C858+Produktionsanlæg!R859","v":2062},{"$f":"S$3+$C858+Produktionsanlæg!S859","v":2063},{"$f":"T$3+$C858+Produktionsanlæg!T859","v":2064},{"$f":"U$3+$C858+Produktionsanlæg!U859","v":2065},{"$f":"V$3+$C858+Produktionsanlæg!V859","v":2066},{"$f":"W$3+$C858+Produktionsanlæg!W859","v":2067},{"$f":"X$3+$C858+Produktionsanlæg!X859","v":2068},{"$f":"Y$3+$C858+Produktionsanlæg!Y859","v":2069},0,{"$f":"Produktionsanlæg!BU858","v":0},{"$f":"Produktionsanlæg!BV858","v":0},{"$f":"Produktionsanlæg!BW858","v":0},{"$f":"Produktionsanlæg!BX858","v":0},{"$f":"Produktionsanlæg!BY858","v":0},{"$f":"Produktionsanlæg!BZ858","v":0},{"$f":"Produktionsanlæg!CA858","v":0},{"$f":"Produktionsanlæg!CB858","v":0},{"$f":"Produktionsanlæg!CC858","v":0},{"$f":"Produktionsanlæg!CD858","v":0},{"$f":"Produktionsanlæg!CE858","v":0},{"$f":"Produktionsanlæg!CF858","v":0},{"$f":"Produktionsanlæg!CG858","v":0},{"$f":"Produktionsanlæg!CH858","v":0},{"$f":"Produktionsanlæg!CI858","v":0},{"$f":"Produktionsanlæg!CJ858","v":0},{"$f":"Produktionsanlæg!CK858","v":0},{"$f":"Produktionsanlæg!CL858","v":0},{"$f":"Produktionsanlæg!CM858","v":0},{"$f":"Produktionsanlæg!CN858","v":0},{"$f":"Produktionsanlæg!CO858","v":0},{"$f":"Produktionsanlæg!CP858","v":0},{"$f":"+SUM(AA858:AV858)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D858>=AY$2,$AA858/($D858-2009),0)+IF($E858>=AY$2,$AB858/($E858-2009),0)+IF($F858>=AY$2,$AC858/($F858-2009),0)+IF($G858>=AY$2,$AD858/($G858-2009),0)+IF($H858>=AY$2,$AE858/($H858-2009),0)+IF($I858>=AY$2,$AF858/($I858-2009),0)+IF($J858>=AY$2,$AG858/($J858-2009),0)+IF($K858>=AY$2,$AH858/($K858-2009),0)+IF($L858>=AY$2,$AI858/($L858-2009),0)+IF($M858>=AY$2,$AJ858/($M858-2009),0)+IF($N858>=AY$2,$AK858/($N858-2009),0)+IF($O858>=AY$2,$AL858/($O858-2009),0)+IF($P858>=AY$2,$AM858/($P858-2009),0)+IF($Q858>=AY$2,$AN858/($Q858-2009),0)+IF($R858>=AY$2,$AO858/($R858-2009),0)+IF($S858>=AY$2,$AP858/($S858-2009),0)+IF($T858>=AY$2,$AQ858/($T858-2009),0)+IF($U858>=AY$2,$AR858/($U858-2009),0)+IF($V858>=AY$2,$AS858/($V858-2009),0)+IF($W858>=AY$2,$AT858/($W858-2009),0)+IF($X858>=AY$2,$AU858/($X858-2009),0)+IF($Y858>=AY$2,$AV858/($Y858-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"D$3+$C874","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU874","v":0},{"$f":"Produktionsanlæg!BV874","v":0},{"$f":"Produktionsanlæg!BW874","v":0},{"$f":"Produktionsanlæg!BX874","v":0},{"$f":"Produktionsanlæg!BY874","v":0},{"$f":"Produktionsanlæg!BZ874","v":0},{"$f":"Produktionsanlæg!CA874","v":0},{"$f":"Produktionsanlæg!CB874","v":0},{"$f":"Produktionsanlæg!CC874","v":0},{"$f":"Produktionsanlæg!CD874","v":0},{"$f":"Produktionsanlæg!CE874","v":0},{"$f":"Produktionsanlæg!CF874","v":0},{"$f":"Produktionsanlæg!CG874","v":0},{"$f":"Produktionsanlæg!CH874","v":0},{"$f":"Produktionsanlæg!CI874","v":0},{"$f":"Produktionsanlæg!CJ874","v":0},{"$f":"Produktionsanlæg!CK874","v":0},{"$f":"Produktionsanlæg!CL874","v":0},{"$f":"Produktionsanlæg!CM874","v":0},{"$f":"Produktionsanlæg!CN874","v":0},{"$f":"Produktionsanlæg!CO874","v":0},{"$f":"Produktionsanlæg!CP874","v":0},{"$f":"+SUM(AA874:AV874)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D874>=AY$2,$AA874/($D874-2009),0)+IF($E874>=AY$2,$AB874/($E874-2009),0)+IF($F874>=AY$2,$AC874/($F874-2009),0)+IF($G874>=AY$2,$AD874/($G874-2009),0)+IF($H874>=AY$2,$AE874/($H874-2009),0)+IF($I874>=AY$2,$AF874/($I874-2009),0)+IF($J874>=AY$2,$AG874/($J874-2009),0)+IF($K874>=AY$2,$AH874/($K874-2009),0)+IF($L874>=AY$2,$AI874/($L874-2009),0)+IF($M874>=AY$2,$AJ874/($M874-2009),0)+IF($N874>=AY$2,$AK874/($N874-2009),0)+IF($O874>=AY$2,$AL874/($O874-2009),0)+IF($P874>=AY$2,$AM874/($P874-2009),0)+IF($Q874>=AY$2,$AN874/($Q874-2009),0)+IF($R874>=AY$2,$AO874/($R874-2009),0)+IF($S874>=AY$2,$AP874/($S874-2009),0)+IF($T874>=AY$2,$AQ874/($T874-2009),0)+IF($U874>=AY$2,$AR874/($U874-2009),0)+IF($V874>=AY$2,$AS874/($V874-2009),0)+IF($W874>=AY$2,$AT874/($W874-2009),0)+IF($X874>=AY$2,$AU874/($X874-2009),0)+IF($Y874>=AY$2,$AV874/($Y874-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C881","v":1925},{"$f":"E$3+$C881","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU881","v":0},{"$f":"Produktionsanlæg!BV881","v":0},{"$f":"Produktionsanlæg!BW881","v":0},{"$f":"Produktionsanlæg!BX881","v":0},{"$f":"Produktionsanlæg!BY881","v":0},{"$f":"Produktionsanlæg!BZ881","v":0},{"$f":"Produktionsanlæg!CA881","v":0},{"$f":"Produktionsanlæg!CB881","v":0},{"$f":"Produktionsanlæg!CC881","v":0},{"$f":"Produktionsanlæg!CD881","v":0},{"$f":"Produktionsanlæg!CE881","v":0},{"$f":"Produktionsanlæg!CF881","v":0},{"$f":"Produktionsanlæg!CG881","v":0},{"$f":"Produktionsanlæg!CH881","v":0},{"$f":"Produktionsanlæg!CI881","v":0},{"$f":"Produktionsanlæg!CJ881","v":0},{"$f":"Produktionsanlæg!CK881","v":0},{"$f":"Produktionsanlæg!CL881","v":0},{"$f":"Produktionsanlæg!CM881","v":0},{"$f":"Produktionsanlæg!CN881","v":0},{"$f":"Produktionsanlæg!CO881","v":0},{"$f":"Produktionsanlæg!CP881","v":0},{"$f":"+SUM(AA881:AV881)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D881>=AY$2,$AA881/($D881-2009),0)+IF($E881>=AY$2,$AB881/($E881-2009),0)+IF($F881>=AY$2,$AC881/($F881-2009),0)+IF($G881>=AY$2,$AD881/($G881-2009),0)+IF($H881>=AY$2,$AE881/($H881-2009),0)+IF($I881>=AY$2,$AF881/($I881-2009),0)+IF($J881>=AY$2,$AG881/($J881-2009),0)+IF($K881>=AY$2,$AH881/($K881-2009),0)+IF($L881>=AY$2,$AI881/($L881-2009),0)+IF($M881>=AY$2,$AJ881/($M881-2009),0)+IF($N881>=AY$2,$AK881/($N881-2009),0)+IF($O881>=AY$2,$AL881/($O881-2009),0)+IF($P881>=AY$2,$AM881/($P881-2009),0)+IF($Q881>=AY$2,$AN881/($Q881-2009),0)+IF($R881>=AY$2,$AO881/($R881-2009),0)+IF($S881>=AY$2,$AP881/($S881-2009),0)+IF($T881>=AY$2,$AQ881/($T881-2009),0)+IF($U881>=AY$2,$AR881/($U881-2009),0)+IF($V881>=AY$2,$AS881/($V881-2009),0)+IF($W881>=AY$2,$AT881/($W881-2009),0)+IF($X881>=AY$2,$AU881/($X881-2009),0)+IF($Y881>=AY$2,$AV881/($Y881-2009),0)","v":0},{"$f":"IF($D881>=AZ$2,$AA881/($D881-2009),0)+IF($E881>=AZ$2,$AB881/($E881-2009),0)+IF($F881>=AZ$2,$AC881/($F881-2009),0)+IF($G881>=AZ$2,$AD881/($G881-2009),0)+IF($H881>=AZ$2,$AE881/($H881-2009),0)+IF($I881>=AZ$2,$AF881/($I881-2009),0)+IF($J881>=AZ$2,$AG881/($J881-2009),0)+IF($K881>=AZ$2,$AH881/($K881-2009),0)+IF($L881>=AZ$2,$AI881/($L881-2009),0)+IF($M881>=AZ$2,$AJ881/($M881-2009),0)+IF($N881>=AZ$2,$AK881/($N881-2009),0)+IF($O881>=AZ$2,$AL881/($O881-2009),0)+IF($P881>=AZ$2,$AM881/($P881-2009),0)+IF($Q881>=AZ$2,$AN881/($Q881-2009),0)+IF($R881>=AZ$2,$AO881/($R881-2009),0)+IF($S881>=AZ$2,$AP881/($S881-2009),0)+IF($T881>=AZ$2,$AQ881/($T881-2009),0)+IF($U881>=AZ$2,$AR881/($U881-2009),0)+IF($V881>=AZ$2,$AS881/($V881-2009),0)+IF($W881>=AZ$2,$AT881/($W881-2009),0)+IF($X881>=AZ$2,$AU881/($X881-2009),0)+IF($Y881>=AZ$2,$AV881/($Y881-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D881>=DL$2,$AA881/($D881-2009),0)+IF($E881>=DL$2,$AB881/($E881-2009),0)+IF($F881>=DL$2,$AC881/($F881-2009),0)+IF($G881>=DL$2,$AD881/($G881-2009),0)+IF($H881>=DL$2,$AE881/($H881-2009),0)+IF($I881>=DL$2,$AF881/($I881-2009),0)+IF($J881>=DL$2,$AG881/($J881-2009),0)+IF($K881>=DL$2,$AH881/($K881-2009),0)+IF($L881>=DL$2,$AI881/($L881-2009),0)+IF($M881>=DL$2,$AJ881/($M881-2009),0)+IF($N881>=DL$2,$AK881/($N881-2009),0)+IF($O881>=DL$2,$AL881/($O881-2009),0)+IF($P881>=DL$2,$AM881/($P881-2009),0)+IF($Q881>=DL$2,$AN881/($Q881-2009),0)+IF($R881>=DL$2,$AO881/($R881-2009),0)+IF($S881>=DL$2,$AP881/($S881-2009),0)+IF($T881>=DL$2,$AQ881/($T881-2009),0)+IF($U881>=DL$2,$AR881/($U881-2009),0)+IF($V881>=DL$2,$AS881/($V881-2009),0)+IF($W881>=DL$2,$AT881/($W881-2009),0)+IF($X881>=DL$2,$AU881/($X881-2009),0)+IF($Y881>=DL$2,$AV881/($Y881-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C913+Produktionsanlæg!D914","v":1965},{"$f":"E$3+$C913+Produktionsanlæg!E914","v":1975},{"$f":"F$3+$C913+Produktionsanlæg!F914","v":1985},{"$f":"G$3+$C913+Produktionsanlæg!G914","v":1995},{"$f":"H$3+$C913+Produktionsanlæg!H914","v":2005},{"$f":"I$3+$C913+Produktionsanlæg!I914","v":2015},{"$f":"J$3+$C913+Produktionsanlæg!J914","v":2025},{"$f":"K$3+$C913+Produktionsanlæg!K914","v":2035},{"$f":"L$3+$C913+Produktionsanlæg!L914","v":2042},{"$f":"M$3+$C913+Produktionsanlæg!M914","v":2047},{"$f":"N$3+$C913+Produktionsanlæg!N914","v":2052},{"$f":"O$3+$C913+Produktionsanlæg!O914","v":2057},{"$f":"P$3+$C913+Produktionsanlæg!P914","v":2060},{"$f":"Q$3+$C913+Produktionsanlæg!Q914","v":2061},{"$f":"R$3+$C913+Produktionsanlæg!R914","v":2062},{"$f":"S$3+$C913+Produktionsanlæg!S914","v":2063},{"$f":"T$3+$C913+Produktionsanlæg!T914","v":2064},{"$f":"U$3+$C913+Produktionsanlæg!U914","v":2065},{"$f":"V$3+$C913+Produktionsanlæg!V914","v":2066},{"$f":"W$3+$C913+Produktionsanlæg!W914","v":2067},{"$f":"X$3+$C913+Produktionsanlæg!X914","v":2068},{"$f":"Y$3+$C913+Produktionsanlæg!Y914","v":2069},0,{"$f":"Produktionsanlæg!BU913","v":0},{"$f":"Produktionsanlæg!BV913","v":0},{"$f":"Produktionsanlæg!BW913","v":0},{"$f":"Produktionsanlæg!BX913","v":0},{"$f":"Produktionsanlæg!BY913","v":0},{"$f":"Produktionsanlæg!BZ913","v":0},{"$f":"Produktionsanlæg!CA913","v":0},{"$f":"Produktionsanlæg!CB913","v":0},{"$f":"Produktionsanlæg!CC913","v":0},{"$f":"Produktionsanlæg!CD913","v":0},{"$f":"Produktionsanlæg!CE913","v":0},{"$f":"Produktionsanlæg!CF913","v":0},{"$f":"Produktionsanlæg!CG913","v":0},{"$f":"Produktionsanlæg!CH913","v":0},{"$f":"Produktionsanlæg!CI913","v":0},{"$f":"Produktionsanlæg!CJ913","v":0},{"$f":"Produktionsanlæg!CK913","v":0},{"$f":"Produktionsanlæg!CL913","v":0},{"$f":"Produktionsanlæg!CM913","v":0},{"$f":"Produktionsanlæg!CN913","v":0},{"$f":"Produktionsanlæg!CO913","v":0},{"$f":"Produktionsanlæg!CP913","v":0},{"$f":"+SUM(AA913:AV913)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D913>=AY$2,$AA913/($D913-2009),0)+IF($E913>=AY$2,$AB913/($E913-2009),0)+IF($F913>=AY$2,$AC913/($F913-2009),0)+IF($G913>=AY$2,$AD913/($G913-2009),0)+IF($H913>=AY$2,$AE913/($H913-2009),0)+IF($I913>=AY$2,$AF913/($I913-2009),0)+IF($J913>=AY$2,$AG913/($J913-2009),0)+IF($K913>=AY$2,$AH913/($K913-2009),0)+IF($L913>=AY$2,$AI913/($L913-2009),0)+IF($M913>=AY$2,$AJ913/($M913-2009),0)+IF($N913>=AY$2,$AK913/($N913-2009),0)+IF($O913>=AY$2,$AL913/($O913-2009),0)+IF($P913>=AY$2,$AM913/($P913-2009),0)+IF($Q913>=AY$2,$AN913/($Q913-2009),0)+IF($R913>=AY$2,$AO913/($R913-2009),0)+IF($S913>=AY$2,$AP913/($S913-2009),0)+IF($T913>=AY$2,$AQ913/($T913-2009),0)+IF($U913>=AY$2,$AR913/($U913-2009),0)+IF($V913>=AY$2,$AS913/($V913-2009),0)+IF($W913>=AY$2,$AT913/($W913-2009),0)+IF($X913>=AY$2,$AU913/($X913-2009),0)+IF($Y913>=AY$2,$AV913/($Y913-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C923","v":1925},{"$f":"E$3+$C923","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU923","v":0},{"$f":"Produktionsanlæg!BV923","v":0},{"$f":"Produktionsanlæg!BW923","v":0},{"$f":"Produktionsanlæg!BX923","v":0},{"$f":"Produktionsanlæg!BY923","v":0},{"$f":"Produktionsanlæg!BZ923","v":0},{"$f":"Produktionsanlæg!CA923","v":0},{"$f":"Produktionsanlæg!CB923","v":0},{"$f":"Produktionsanlæg!CC923","v":0},{"$f":"Produktionsanlæg!CD923","v":0},{"$f":"Produktionsanlæg!CE923","v":0},{"$f":"Produktionsanlæg!CF923","v":0},{"$f":"Produktionsanlæg!CG923","v":0},{"$f":"Produktionsanlæg!CH923","v":0},{"$f":"Produktionsanlæg!CI923","v":0},{"$f":"Produktionsanlæg!CJ923","v":0},{"$f":"Produktionsanlæg!CK923","v":0},{"$f":"Produktionsanlæg!CL923","v":0},{"$f":"Produktionsanlæg!CM923","v":0},{"$f":"Produktionsanlæg!CN923","v":0},{"$f":"Produktionsanlæg!CO923","v":0},{"$f":"Produktionsanlæg!CP923","v":0},{"$f":"+SUM(AA923:AV923)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D923>=AY$2,$AA923/($D923-2009),0)+IF($E923>=AY$2,$AB923/($E923-2009),0)+IF($F923>=AY$2,$AC923/($F923-2009),0)+IF($G923>=AY$2,$AD923/($G923-2009),0)+IF($H923>=AY$2,$AE923/($H923-2009),0)+IF($I923>=AY$2,$AF923/($I923-2009),0)+IF($J923>=AY$2,$AG923/($J923-2009),0)+IF($K923>=AY$2,$AH923/($K923-2009),0)+IF($L923>=AY$2,$AI923/($L923-2009),0)+IF($M923>=AY$2,$AJ923/($M923-2009),0)+IF($N923>=AY$2,$AK923/($N923-2009),0)+IF($O923>=AY$2,$AL923/($O923-2009),0)+IF($P923>=AY$2,$AM923/($P923-2009),0)+IF($Q923>=AY$2,$AN923/($Q923-2009),0)+IF($R923>=AY$2,$AO923/($R923-2009),0)+IF($S923>=AY$2,$AP923/($S923-2009),0)+IF($T923>=AY$2,$AQ923/($T923-2009),0)+IF($U923>=AY$2,$AR923/($U923-2009),0)+IF($V923>=AY$2,$AS923/($V923-2009),0)+IF($W923>=AY$2,$AT923/($W923-2009),0)+IF($X923>=AY$2,$AU923/($X923-2009),0)+IF($Y923>=AY$2,$AV923/($Y923-2009),0)","v":0},{"$f":"IF($D923>=AZ$2,$AA923/($D923-2009),0)+IF($E923>=AZ$2,$AB923/($E923-2009),0)+IF($F923>=AZ$2,$AC923/($F923-2009),0)+IF($G923>=AZ$2,$AD923/($G923-2009),0)+IF($H923>=AZ$2,$AE923/($H923-2009),0)+IF($I923>=AZ$2,$AF923/($I923-2009),0)+IF($J923>=AZ$2,$AG923/($J923-2009),0)+IF($K923>=AZ$2,$AH923/($K923-2009),0)+IF($L923>=AZ$2,$AI923/($L923-2009),0)+IF($M923>=AZ$2,$AJ923/($M923-2009),0)+IF($N923>=AZ$2,$AK923/($N923-2009),0)+IF($O923>=AZ$2,$AL923/($O923-2009),0)+IF($P923>=AZ$2,$AM923/($P923-2009),0)+IF($Q923>=AZ$2,$AN923/($Q923-2009),0)+IF($R923>=AZ$2,$AO923/($R923-2009),0)+IF($S923>=AZ$2,$AP923/($S923-2009),0)+IF($T923>=AZ$2,$AQ923/($T923-2009),0)+IF($U923>=AZ$2,$AR923/($U923-2009),0)+IF($V923>=AZ$2,$AS923/($V923-2009),0)+IF($W923>=AZ$2,$AT923/($W923-2009),0)+IF($X923>=AZ$2,$AU923/($X923-2009),0)+IF($Y923>=AZ$2,$AV923/($Y923-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D923>=DL$2,$AA923/($D923-2009),0)+IF($E923>=DL$2,$AB923/($E923-2009),0)+IF($F923>=DL$2,$AC923/($F923-2009),0)+IF($G923>=DL$2,$AD923/($G923-2009),0)+IF($H923>=DL$2,$AE923/($H923-2009),0)+IF($I923>=DL$2,$AF923/($I923-2009),0)+IF($J923>=DL$2,$AG923/($J923-2009),0)+IF($K923>=DL$2,$AH923/($K923-2009),0)+IF($L923>=DL$2,$AI923/($L923-2009),0)+IF($M923>=DL$2,$AJ923/($M923-2009),0)+IF($N923>=DL$2,$AK923/($N923-2009),0)+IF($O923>=DL$2,$AL923/($O923-2009),0)+IF($P923>=DL$2,$AM923/($P923-2009),0)+IF($Q923>=DL$2,$AN923/($Q923-2009),0)+IF($R923>=DL$2,$AO923/($R923-2009),0)+IF($S923>=DL$2,$AP923/($S923-2009),0)+IF($T923>=DL$2,$AQ923/($T923-2009),0)+IF($U923>=DL$2,$AR923/($U923-2009),0)+IF($V923>=DL$2,$AS923/($V923-2009),0)+IF($W923>=DL$2,$AT923/($W923-2009),0)+IF($X923>=DL$2,$AU923/($X923-2009),0)+IF($Y923>=DL$2,$AV923/($Y923-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"D$3+$C946+Produktionsanlæg!D947","v":1965},{"$f":"E$3+$C946+Produktionsanlæg!E947","v":1975},{"$f":"F$3+$C946+Produktionsanlæg!F947","v":1985},{"$f":"G$3+$C946+Produktionsanlæg!G947","v":1995},{"$f":"H$3+$C946+Produktionsanlæg!H947","v":2005},{"$f":"I$3+$C946+Produktionsanlæg!I947","v":2015},{"$f":"J$3+$C946+Produktionsanlæg!J947","v":2025},{"$f":"K$3+$C946+Produktionsanlæg!K947","v":2035},{"$f":"L$3+$C946+Produktionsanlæg!L947","v":2042},{"$f":"M$3+$C946+Produktionsanlæg!M947","v":2047},{"$f":"N$3+$C946+Produktionsanlæg!N947","v":2052},{"$f":"O$3+$C946+Produktionsanlæg!O947","v":2057},{"$f":"P$3+$C946+Produktionsanlæg!P947","v":2060},{"$f":"Q$3+$C946+Produktionsanlæg!Q947","v":2061},{"$f":"R$3+$C946+Produktionsanlæg!R947","v":2062},{"$f":"S$3+$C946+Produktionsanlæg!S947","v":2063},{"$f":"T$3+$C946+Produktionsanlæg!T947","v":2064},{"$f":"U$3+$C946+Produktionsanlæg!U947","v":2065},{"$f":"V$3+$C946+Produktionsanlæg!V947","v":2066},{"$f":"W$3+$C946+Produktionsanlæg!W947","v":2067},{"$f":"X$3+$C946+Produktionsanlæg!X947","v":2068},{"$f":"Y$3+$C946+Produktionsanlæg!Y947","v":2069},0,{"$f":"Produktionsanlæg!BU946","v":0},{"$f":"Produktionsanlæg!BV946","v":0},{"$f":"Produktionsanlæg!BW946","v":0},{"$f":"Produktionsanlæg!BX946","v":0},{"$f":"Produktionsanlæg!BY946","v":0},{"$f":"Produktionsanlæg!BZ946","v":0},{"$f":"Produktionsanlæg!CA946","v":0},{"$f":"Produktionsanlæg!CB946","v":0},{"$f":"Produktionsanlæg!CC946","v":0},{"$f":"Produktionsanlæg!CD946","v":0},{"$f":"Produktionsanlæg!CE946","v":0},{"$f":"Produktionsanlæg!CF946","v":0},{"$f":"Produktionsanlæg!CG946","v":0},{"$f":"Produktionsanlæg!CH946","v":0},{"$f":"Produktionsanlæg!CI946","v":0},{"$f":"Produktionsanlæg!CJ946","v":0},{"$f":"Produktionsanlæg!CK946","v":0},{"$f":"Produktionsanlæg!CL946","v":0},{"$f":"Produktionsanlæg!CM946","v":0},{"$f":"Produktionsanlæg!CN946","v":0},{"$f":"Produktionsanlæg!CO946","v":0},{"$f":"Produktionsanlæg!CP946","v":0},{"$f":"+SUM(AA946:AV946)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D946>=AY$2,$AA946/($D946-2009),0)+IF($E946>=AY$2,$AB946/($E946-2009),0)+IF($F946>=AY$2,$AC946/($F946-2009),0)+IF($G946>=AY$2,$AD946/($G946-2009),0)+IF($H946>=AY$2,$AE946/($H946-2009),0)+IF($I946>=AY$2,$AF946/($I946-2009),0)+IF($J946>=AY$2,$AG946/($J946-2009),0)+IF($K946>=AY$2,$AH946/($K946-2009),0)+IF($L946>=AY$2,$AI946/($L946-2009),0)+IF($M946>=AY$2,$AJ946/($M946-2009),0)+IF($N946>=AY$2,$AK946/($N946-2009),0)+IF($O946>=AY$2,$AL946/($O946-2009),0)+IF($P946>=AY$2,$AM946/($P946-2009),0)+IF($Q946>=AY$2,$AN946/($Q946-2009),0)+IF($R946>=AY$2,$AO946/($R946-2009),0)+IF($S946>=AY$2,$AP946/($S946-2009),0)+IF($T946>=AY$2,$AQ946/($T946-2009),0)+IF($U946>=AY$2,$AR946/($U946-2009),0)+IF($V946>=AY$2,$AS946/($V946-2009),0)+IF($W946>=AY$2,$AT946/($W946-2009),0)+IF($X946>=AY$2,$AU946/($X946-2009),0)+IF($Y946>=AY$2,$AV946/($Y946-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C962","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU962","v":0},{"$f":"Produktionsanlæg!BV962","v":0},{"$f":"Produktionsanlæg!BW962","v":0},{"$f":"Produktionsanlæg!BX962","v":0},{"$f":"Produktionsanlæg!BY962","v":0},{"$f":"Produktionsanlæg!BZ962","v":0},{"$f":"Produktionsanlæg!CA962","v":0},{"$f":"Produktionsanlæg!CB962","v":0},{"$f":"Produktionsanlæg!CC962","v":0},{"$f":"Produktionsanlæg!CD962","v":0},{"$f":"Produktionsanlæg!CE962","v":0},{"$f":"Produktionsanlæg!CF962","v":0},{"$f":"Produktionsanlæg!CG962","v":0},{"$f":"Produktionsanlæg!CH962","v":0},{"$f":"Produktionsanlæg!CI962","v":0},{"$f":"Produktionsanlæg!CJ962","v":0},{"$f":"Produktionsanlæg!CK962","v":0},{"$f":"Produktionsanlæg!CL962","v":0},{"$f":"Produktionsanlæg!CM962","v":0},{"$f":"Produktionsanlæg!CN962","v":0},{"$f":"Produktionsanlæg!CO962","v":0},{"$f":"Produktionsanlæg!CP962","v":0},{"$f":"+SUM(AA962:AV962)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D962>=AY$2,$AA962/($D962-2009),0)+IF($E962>=AY$2,$AB962/($E962-2009),0)+IF($F962>=AY$2,$AC962/($F962-2009),0)+IF($G962>=AY$2,$AD962/($G962-2009),0)+IF($H962>=AY$2,$AE962/($H962-2009),0)+IF($I962>=AY$2,$AF962/($I962-2009),0)+IF($J962>=AY$2,$AG962/($J962-2009),0)+IF($K962>=AY$2,$AH962/($K962-2009),0)+IF($L962>=AY$2,$AI962/($L962-2009),0)+IF($M962>=AY$2,$AJ962/($M962-2009),0)+IF($N962>=AY$2,$AK962/($N962-2009),0)+IF($O962>=AY$2,$AL962/($O962-2009),0)+IF($P962>=AY$2,$AM962/($P962-2009),0)+IF($Q962>=AY$2,$AN962/($Q962-2009),0)+IF($R962>=AY$2,$AO962/($R962-2009),0)+IF($S962>=AY$2,$AP962/($S962-2009),0)+IF($T962>=AY$2,$AQ962/($T962-2009),0)+IF($U962>=AY$2,$AR962/($U962-2009),0)+IF($V962>=AY$2,$AS962/($V962-2009),0)+IF($W962>=AY$2,$AT962/($W962-2009),0)+IF($X962>=AY$2,$AU962/($X962-2009),0)+IF($Y962>=AY$2,$AV962/($Y962-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"D$3+$C970","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z971)","v":0},{"$f":"Produktionsanlæg!BU970","v":0},{"$f":"Produktionsanlæg!BV970","v":0},{"$f":"Produktionsanlæg!BW970","v":0},{"$f":"Produktionsanlæg!BX970","v":0},{"$f":"Produktionsanlæg!BY970","v":0},{"$f":"Produktionsanlæg!BZ970","v":0},{"$f":"Produktionsanlæg!CA970","v":0},{"$f":"Produktionsanlæg!CB970","v":0},{"$f":"Produktionsanlæg!CC970","v":0},{"$f":"Produktionsanlæg!CD970","v":0},{"$f":"Produktionsanlæg!CE970","v":0},{"$f":"Produktionsanlæg!CF970","v":0},{"$f":"Produktionsanlæg!CG970","v":0},{"$f":"Produktionsanlæg!CH970","v":0},{"$f":"Produktionsanlæg!CI970","v":0},{"$f":"Produktionsanlæg!CJ970","v":0},{"$f":"Produktionsanlæg!CK970","v":0},{"$f":"Produktionsanlæg!CL970","v":0},{"$f":"Produktionsanlæg!CM970","v":0},{"$f":"Produktionsanlæg!CN970","v":0},{"$f":"Produktionsanlæg!CO970","v":0},{"$f":"Produktionsanlæg!CP970","v":0},{"$f":"+SUM(AA970:AV970)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D970>=AY$2,$AA970/($D970-2009),0)+IF($E970>=AY$2,$AB970/($E970-2009),0)+IF($F970>=AY$2,$AC970/($F970-2009),0)+IF($G970>=AY$2,$AD970/($G970-2009),0)+IF($H970>=AY$2,$AE970/($H970-2009),0)+IF($I970>=AY$2,$AF970/($I970-2009),0)+IF($J970>=AY$2,$AG970/($J970-2009),0)+IF($K970>=AY$2,$AH970/($K970-2009),0)+IF($L970>=AY$2,$AI970/($L970-2009),0)+IF($M970>=AY$2,$AJ970/($M970-2009),0)+IF($N970>=AY$2,$AK970/($N970-2009),0)+IF($O970>=AY$2,$AL970/($O970-2009),0)+IF($P970>=AY$2,$AM970/($P970-2009),0)+IF($Q970>=AY$2,$AN970/($Q970-2009),0)+IF($R970>=AY$2,$AO970/($R970-2009),0)+IF($S970>=AY$2,$AP970/($S970-2009),0)+IF($T970>=AY$2,$AQ970/($T970-2009),0)+IF($U970>=AY$2,$AR970/($U970-2009),0)+IF($V970>=AY$2,$AS970/($V970-2009),0)+IF($W970>=AY$2,$AT970/($W970-2009),0)+IF($X970>=AY$2,$AU970/($X970-2009),0)+IF($Y970>=AY$2,$AV970/($Y970-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C988+Produktionsanlæg!D989","v":1965},{"$f":"E$3+$C988+Produktionsanlæg!E989","v":1975},{"$f":"F$3+$C988+Produktionsanlæg!F989","v":1985},{"$f":"G$3+$C988+Produktionsanlæg!G989","v":1995},{"$f":"H$3+$C988+Produktionsanlæg!H989","v":2005},{"$f":"I$3+$C988+Produktionsanlæg!I989","v":2015},{"$f":"J$3+$C988+Produktionsanlæg!J989","v":2025},{"$f":"K$3+$C988+Produktionsanlæg!K989","v":2035},{"$f":"L$3+$C988+Produktionsanlæg!L989","v":2042},{"$f":"M$3+$C988+Produktionsanlæg!M989","v":2047},{"$f":"N$3+$C988+Produktionsanlæg!N989","v":2052},{"$f":"O$3+$C988+Produktionsanlæg!O989","v":2057},{"$f":"P$3+$C988+Produktionsanlæg!P989","v":2060},{"$f":"Q$3+$C988+Produktionsanlæg!Q989","v":2061},{"$f":"R$3+$C988+Produktionsanlæg!R989","v":2062},{"$f":"S$3+$C988+Produktionsanlæg!S989","v":2063},{"$f":"T$3+$C988+Produktionsanlæg!T989","v":2064},{"$f":"U$3+$C988+Produktionsanlæg!U989","v":2065},{"$f":"V$3+$C988+Produktionsanlæg!V989","v":2066},{"$f":"W$3+$C988+Produktionsanlæg!W989","v":2067},{"$f":"X$3+$C988+Produktionsanlæg!X989","v":2068},{"$f":"Y$3+$C988+Produktionsanlæg!Y989","v":2069},0,{"$f":"Produktionsanlæg!BU988","v":0},{"$f":"Produktionsanlæg!BV988","v":0},{"$f":"Produktionsanlæg!BW988","v":0},{"$f":"Produktionsanlæg!BX988","v":0},{"$f":"Produktionsanlæg!BY988","v":0},{"$f":"Produktionsanlæg!BZ988","v":0},{"$f":"Produktionsanlæg!CA988","v":0},{"$f":"Produktionsanlæg!CB988","v":0},{"$f":"Produktionsanlæg!CC988","v":0},{"$f":"Produktionsanlæg!CD988","v":0},{"$f":"Produktionsanlæg!CE988","v":0},{"$f":"Produktionsanlæg!CF988","v":0},{"$f":"Produktionsanlæg!CG988","v":0},{"$f":"Produktionsanlæg!CH988","v":0},{"$f":"Produktionsanlæg!CI988","v":0},{"$f":"Produktionsanlæg!CJ988","v":0},{"$f":"Produktionsanlæg!CK988","v":0},{"$f":"Produktionsanlæg!CL988","v":0},{"$f":"Produktionsanlæg!CM988","v":0},{"$f":"Produktionsanlæg!CN988","v":0},{"$f":"Produktionsanlæg!CO988","v":0},{"$f":"Produktionsanlæg!CP988","v":0},{"$f":"+SUM(AA988:AV988)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D988>=AY$2,$AA988/($D988-2009),0)+IF($E988>=AY$2,$AB988/($E988-2009),0)+IF($F988>=AY$2,$AC988/($F988-2009),0)+IF($G988>=AY$2,$AD988/($G988-2009),0)+IF($H988>=AY$2,$AE988/($H988-2009),0)+IF($I988>=AY$2,$AF988/($I988-2009),0)+IF($J988>=AY$2,$AG988/($J988-2009),0)+IF($K988>=AY$2,$AH988/($K988-2009),0)+IF($L988>=AY$2,$AI988/($L988-2009),0)+IF($M988>=AY$2,$AJ988/($M988-2009),0)+IF($N988>=AY$2,$AK988/($N988-2009),0)+IF($O988>=AY$2,$AL988/($O988-2009),0)+IF($P988>=AY$2,$AM988/($P988-2009),0)+IF($Q988>=AY$2,$AN988/($Q988-2009),0)+IF($R988>=AY$2,$AO988/($R988-2009),0)+IF($S988>=AY$2,$AP988/($S988-2009),0)+IF($T988>=AY$2,$AQ988/($T988-2009),0)+IF($U988>=AY$2,$AR988/($U988-2009),0)+IF($V988>=AY$2,$AS988/($V988-2009),0)+IF($W988>=AY$2,$AT988/($W988-2009),0)+IF($X988>=AY$2,$AU988/($X988-2009),0)+IF($Y988>=AY$2,$AV988/($Y988-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"D$3+$C1004","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1004","v":0},{"$f":"Produktionsanlæg!BV1004","v":0},{"$f":"Produktionsanlæg!BW1004","v":0},{"$f":"Produktionsanlæg!BX1004","v":0},{"$f":"Produktionsanlæg!BY1004","v":0},{"$f":"Produktionsanlæg!BZ1004","v":0},{"$f":"Produktionsanlæg!CA1004","v":0},{"$f":"Produktionsanlæg!CB1004","v":0},{"$f":"Produktionsanlæg!CC1004","v":0},{"$f":"Produktionsanlæg!CD1004","v":0},{"$f":"Produktionsanlæg!CE1004","v":0},{"$f":"Produktionsanlæg!CF1004","v":0},{"$f":"Produktionsanlæg!CG1004","v":0},{"$f":"Produktionsanlæg!CH1004","v":0},{"$f":"Produktionsanlæg!CI1004","v":0},{"$f":"Produktionsanlæg!CJ1004","v":0},{"$f":"Produktionsanlæg!CK1004","v":0},{"$f":"Produktionsanlæg!CL1004","v":0},{"$f":"Produktionsanlæg!CM1004","v":0},{"$f":"Produktionsanlæg!CN1004","v":0},{"$f":"Produktionsanlæg!CO1004","v":0},{"$f":"Produktionsanlæg!CP1004","v":0},{"$f":"+SUM(AA1004:AV1004)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1004>=AY$2,$AA1004/($D1004-2009),0)+IF($E1004>=AY$2,$AB1004/($E1004-2009),0)+IF($F1004>=AY$2,$AC1004/($F1004-2009),0)+IF($G1004>=AY$2,$AD1004/($G1004-2009),0)+IF($H1004>=AY$2,$AE1004/($H1004-2009),0)+IF($I1004>=AY$2,$AF1004/($I1004-2009),0)+IF($J1004>=AY$2,$AG1004/($J1004-2009),0)+IF($K1004>=AY$2,$AH1004/($K1004-2009),0)+IF($L1004>=AY$2,$AI1004/($L1004-2009),0)+IF($M1004>=AY$2,$AJ1004/($M1004-2009),0)+IF($N1004>=AY$2,$AK1004/($N1004-2009),0)+IF($O1004>=AY$2,$AL1004/($O1004-2009),0)+IF($P1004>=AY$2,$AM1004/($P1004-2009),0)+IF($Q1004>=AY$2,$AN1004/($Q1004-2009),0)+IF($R1004>=AY$2,$AO1004/($R1004-2009),0)+IF($S1004>=AY$2,$AP1004/($S1004-2009),0)+IF($T1004>=AY$2,$AQ1004/($T1004-2009),0)+IF($U1004>=AY$2,$AR1004/($U1004-2009),0)+IF($V1004>=AY$2,$AS1004/($V1004-2009),0)+IF($W1004>=AY$2,$AT1004/($W1004-2009),0)+IF($X1004>=AY$2,$AU1004/($X1004-2009),0)+IF($Y1004>=AY$2,$AV1004/($Y1004-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C1011","v":1925},{"$f":"E$3+$C1011","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1011","v":0},{"$f":"Produktionsanlæg!BV1011","v":0},{"$f":"Produktionsanlæg!BW1011","v":0},{"$f":"Produktionsanlæg!BX1011","v":0},{"$f":"Produktionsanlæg!BY1011","v":0},{"$f":"Produktionsanlæg!BZ1011","v":0},{"$f":"Produktionsanlæg!CA1011","v":0},{"$f":"Produktionsanlæg!CB1011","v":0},{"$f":"Produktionsanlæg!CC1011","v":0},{"$f":"Produktionsanlæg!CD1011","v":0},{"$f":"Produktionsanlæg!CE1011","v":0},{"$f":"Produktionsanlæg!CF1011","v":0},{"$f":"Produktionsanlæg!CG1011","v":0},{"$f":"Produktionsanlæg!CH1011","v":0},{"$f":"Produktionsanlæg!CI1011","v":0},{"$f":"Produktionsanlæg!CJ1011","v":0},{"$f":"Produktionsanlæg!CK1011","v":0},{"$f":"Produktionsanlæg!CL1011","v":0},{"$f":"Produktionsanlæg!CM1011","v":0},{"$f":"Produktionsanlæg!CN1011","v":0},{"$f":"Produktionsanlæg!CO1011","v":0},{"$f":"Produktionsanlæg!CP1011","v":0},{"$f":"+SUM(AA1011:AV1011)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1011>=AY$2,$AA1011/($D1011-2009),0)+IF($E1011>=AY$2,$AB1011/($E1011-2009),0)+IF($F1011>=AY$2,$AC1011/($F1011-2009),0)+IF($G1011>=AY$2,$AD1011/($G1011-2009),0)+IF($H1011>=AY$2,$AE1011/($H1011-2009),0)+IF($I1011>=AY$2,$AF1011/($I1011-2009),0)+IF($J1011>=AY$2,$AG1011/($J1011-2009),0)+IF($K1011>=AY$2,$AH1011/($K1011-2009),0)+IF($L1011>=AY$2,$AI1011/($L1011-2009),0)+IF($M1011>=AY$2,$AJ1011/($M1011-2009),0)+IF($N1011>=AY$2,$AK1011/($N1011-2009),0)+IF($O1011>=AY$2,$AL1011/($O1011-2009),0)+IF($P1011>=AY$2,$AM1011/($P1011-2009),0)+IF($Q1011>=AY$2,$AN1011/($Q1011-2009),0)+IF($R1011>=AY$2,$AO1011/($R1011-2009),0)+IF($S1011>=AY$2,$AP1011/($S1011-2009),0)+IF($T1011>=AY$2,$AQ1011/($T1011-2009),0)+IF($U1011>=AY$2,$AR1011/($U1011-2009),0)+IF($V1011>=AY$2,$AS1011/($V1011-2009),0)+IF($W1011>=AY$2,$AT1011/($W1011-2009),0)+IF($X1011>=AY$2,$AU1011/($X1011-2009),0)+IF($Y1011>=AY$2,$AV1011/($Y1011-2009),0)","v":0},{"$f":"IF($D1011>=AZ$2,$AA1011/($D1011-2009),0)+IF($E1011>=AZ$2,$AB1011/($E1011-2009),0)+IF($F1011>=AZ$2,$AC1011/($F1011-2009),0)+IF($G1011>=AZ$2,$AD1011/($G1011-2009),0)+IF($H1011>=AZ$2,$AE1011/($H1011-2009),0)+IF($I1011>=AZ$2,$AF1011/($I1011-2009),0)+IF($J1011>=AZ$2,$AG1011/($J1011-2009),0)+IF($K1011>=AZ$2,$AH1011/($K1011-2009),0)+IF($L1011>=AZ$2,$AI1011/($L1011-2009),0)+IF($M1011>=AZ$2,$AJ1011/($M1011-2009),0)+IF($N1011>=AZ$2,$AK1011/($N1011-2009),0)+IF($O1011>=AZ$2,$AL1011/($O1011-2009),0)+IF($P1011>=AZ$2,$AM1011/($P1011-2009),0)+IF($Q1011>=AZ$2,$AN1011/($Q1011-2009),0)+IF($R1011>=AZ$2,$AO1011/($R1011-2009),0)+IF($S1011>=AZ$2,$AP1011/($S1011-2009),0)+IF($T1011>=AZ$2,$AQ1011/($T1011-2009),0)+IF($U1011>=AZ$2,$AR1011/($U1011-2009),0)+IF($V1011>=AZ$2,$AS1011/($V1011-2009),0)+IF($W1011>=AZ$2,$AT1011/($W1011-2009),0)+IF($X1011>=AZ$2,$AU1011/($X1011-2009),0)+IF($Y1011>=AZ$2,$AV1011/($Y1011-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1011>=DL$2,$AA1011/($D1011-2009),0)+IF($E1011>=DL$2,$AB1011/($E1011-2009),0)+IF($F1011>=DL$2,$AC1011/($F1011-2009),0)+IF($G1011>=DL$2,$AD1011/($G1011-2009),0)+IF($H1011>=DL$2,$AE1011/($H1011-2009),0)+IF($I1011>=DL$2,$AF1011/($I1011-2009),0)+IF($J1011>=DL$2,$AG1011/($J1011-2009),0)+IF($K1011>=DL$2,$AH1011/($K1011-2009),0)+IF($L1011>=DL$2,$AI1011/($L1011-2009),0)+IF($M1011>=DL$2,$AJ1011/($M1011-2009),0)+IF($N1011>=DL$2,$AK1011/($N1011-2009),0)+IF($O1011>=DL$2,$AL1011/($O1011-2009),0)+IF($P1011>=DL$2,$AM1011/($P1011-2009),0)+IF($Q1011>=DL$2,$AN1011/($Q1011-2009),0)+IF($R1011>=DL$2,$AO1011/($R1011-2009),0)+IF($S1011>=DL$2,$AP1011/($S1011-2009),0)+IF($T1011>=DL$2,$AQ1011/($T1011-2009),0)+IF($U1011>=DL$2,$AR1011/($U1011-2009),0)+IF($V1011>=DL$2,$AS1011/($V1011-2009),0)+IF($W1011>=DL$2,$AT1011/($W1011-2009),0)+IF($X1011>=DL$2,$AU1011/($X1011-2009),0)+IF($Y1011>=DL$2,$AV1011/($Y1011-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C1034+Produktionsanlæg!D1035","v":1965},{"$f":"E$3+$C1034+Produktionsanlæg!E1035","v":1975},{"$f":"F$3+$C1034+Produktionsanlæg!F1035","v":1985},{"$f":"G$3+$C1034+Produktionsanlæg!G1035","v":1995},{"$f":"H$3+$C1034+Produktionsanlæg!H1035","v":2005},{"$f":"I$3+$C1034+Produktionsanlæg!I1035","v":2015},{"$f":"J$3+$C1034+Produktionsanlæg!J1035","v":2025},{"$f":"K$3+$C1034+Produktionsanlæg!K1035","v":2035},{"$f":"L$3+$C1034+Produktionsanlæg!L1035","v":2042},{"$f":"M$3+$C1034+Produktionsanlæg!M1035","v":2047},{"$f":"N$3+$C1034+Produktionsanlæg!N1035","v":2052},{"$f":"O$3+$C1034+Produktionsanlæg!O1035","v":2057},{"$f":"P$3+$C1034+Produktionsanlæg!P1035","v":2060},{"$f":"Q$3+$C1034+Produktionsanlæg!Q1035","v":2061},{"$f":"R$3+$C1034+Produktionsanlæg!R1035","v":2062},{"$f":"S$3+$C1034+Produktionsanlæg!S1035","v":2063},{"$f":"T$3+$C1034+Produktionsanlæg!T1035","v":2064},{"$f":"U$3+$C1034+Produktionsanlæg!U1035","v":2065},{"$f":"V$3+$C1034+Produktionsanlæg!V1035","v":2066},{"$f":"W$3+$C1034+Produktionsanlæg!W1035","v":2067},{"$f":"X$3+$C1034+Produktionsanlæg!X1035","v":2068},{"$f":"Y$3+$C1034+Produktionsanlæg!Y1035","v":2069},0,{"$f":"Produktionsanlæg!BU1034","v":0},{"$f":"Produktionsanlæg!BV1034","v":0},{"$f":"Produktionsanlæg!BW1034","v":0},{"$f":"Produktionsanlæg!BX1034","v":0},{"$f":"Produktionsanlæg!BY1034","v":0},{"$f":"Produktionsanlæg!BZ1034","v":0},{"$f":"Produktionsanlæg!CA1034","v":0},{"$f":"Produktionsanlæg!CB1034","v":0},{"$f":"Produktionsanlæg!CC1034","v":0},{"$f":"Produktionsanlæg!CD1034","v":0},{"$f":"Produktionsanlæg!CE1034","v":0},{"$f":"Produktionsanlæg!CF1034","v":0},{"$f":"Produktionsanlæg!CG1034","v":0},{"$f":"Produktionsanlæg!CH1034","v":0},{"$f":"Produktionsanlæg!CI1034","v":0},{"$f":"Produktionsanlæg!CJ1034","v":0},{"$f":"Produktionsanlæg!CK1034","v":0},{"$f":"Produktionsanlæg!CL1034","v":0},{"$f":"Produktionsanlæg!CM1034","v":0},{"$f":"Produktionsanlæg!CN1034","v":0},{"$f":"Produktionsanlæg!CO1034","v":0},{"$f":"Produktionsanlæg!CP1034","v":0},{"$f":"+SUM(AA1034:AV1034)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1034>=AY$2,$AA1034/($D1034-2009),0)+IF($E1034>=AY$2,$AB1034/($E1034-2009),0)+IF($F1034>=AY$2,$AC1034/($F1034-2009),0)+IF($G1034>=AY$2,$AD1034/($G1034-2009),0)+IF($H1034>=AY$2,$AE1034/($H1034-2009),0)+IF($I1034>=AY$2,$AF1034/($I1034-2009),0)+IF($J1034>=AY$2,$AG1034/($J1034-2009),0)+IF($K1034>=AY$2,$AH1034/($K1034-2009),0)+IF($L1034>=AY$2,$AI1034/($L1034-2009),0)+IF($M1034>=AY$2,$AJ1034/($M1034-2009),0)+IF($N1034>=AY$2,$AK1034/($N1034-2009),0)+IF($O1034>=AY$2,$AL1034/($O1034-2009),0)+IF($P1034>=AY$2,$AM1034/($P1034-2009),0)+IF($Q1034>=AY$2,$AN1034/($Q1034-2009),0)+IF($R1034>=AY$2,$AO1034/($R1034-2009),0)+IF($S1034>=AY$2,$AP1034/($S1034-2009),0)+IF($T1034>=AY$2,$AQ1034/($T1034-2009),0)+IF($U1034>=AY$2,$AR1034/($U1034-2009),0)+IF($V1034>=AY$2,$AS1034/($V1034-2009),0)+IF($W1034>=AY$2,$AT1034/($W1034-2009),0)+IF($X1034>=AY$2,$AU1034/($X1034-2009),0)+IF($Y1034>=AY$2,$AV1034/($Y1034-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C1049","v":1925},{"$f":"E$3+$C1049","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1049","v":0},{"$f":"Produktionsanlæg!BV1049","v":0},{"$f":"Produktionsanlæg!BW1049","v":0},{"$f":"Produktionsanlæg!BX1049","v":0},{"$f":"Produktionsanlæg!BY1049","v":0},{"$f":"Produktionsanlæg!BZ1049","v":0},{"$f":"Produktionsanlæg!CA1049","v":0},{"$f":"Produktionsanlæg!CB1049","v":0},{"$f":"Produktionsanlæg!CC1049","v":0},{"$f":"Produktionsanlæg!CD1049","v":0},{"$f":"Produktionsanlæg!CE1049","v":0},{"$f":"Produktionsanlæg!CF1049","v":0},{"$f":"Produktionsanlæg!CG1049","v":0},{"$f":"Produktionsanlæg!CH1049","v":0},{"$f":"Produktionsanlæg!CI1049","v":0},{"$f":"Produktionsanlæg!CJ1049","v":0},{"$f":"Produktionsanlæg!CK1049","v":0},{"$f":"Produktionsanlæg!CL1049","v":0},{"$f":"Produktionsanlæg!CM1049","v":0},{"$f":"Produktionsanlæg!CN1049","v":0},{"$f":"Produktionsanlæg!CO1049","v":0},{"$f":"Produktionsanlæg!CP1049","v":0},{"$f":"+SUM(AA1049:AV1049)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1049>=AY$2,$AA1049/($D1049-2009),0)+IF($E1049>=AY$2,$AB1049/($E1049-2009),0)+IF($F1049>=AY$2,$AC1049/($F1049-2009),0)+IF($G1049>=AY$2,$AD1049/($G1049-2009),0)+IF($H1049>=AY$2,$AE1049/($H1049-2009),0)+IF($I1049>=AY$2,$AF1049/($I1049-2009),0)+IF($J1049>=AY$2,$AG1049/($J1049-2009),0)+IF($K1049>=AY$2,$AH1049/($K1049-2009),0)+IF($L1049>=AY$2,$AI1049/($L1049-2009),0)+IF($M1049>=AY$2,$AJ1049/($M1049-2009),0)+IF($N1049>=AY$2,$AK1049/($N1049-2009),0)+IF($O1049>=AY$2,$AL1049/($O1049-2009),0)+IF($P1049>=AY$2,$AM1049/($P1049-2009),0)+IF($Q1049>=AY$2,$AN1049/($Q1049-2009),0)+IF($R1049>=AY$2,$AO1049/($R1049-2009),0)+IF($S1049>=AY$2,$AP1049/($S1049-2009),0)+IF($T1049>=AY$2,$AQ1049/($T1049-2009),0)+IF($U1049>=AY$2,$AR1049/($U1049-2009),0)+IF($V1049>=AY$2,$AS1049/($V1049-2009),0)+IF($W1049>=AY$2,$AT1049/($W1049-2009),0)+IF($X1049>=AY$2,$AU1049/($X1049-2009),0)+IF($Y1049>=AY$2,$AV1049/($Y1049-2009),0)","v":0},{"$f":"IF($D1049>=AZ$2,$AA1049/($D1049-2009),0)+IF($E1049>=AZ$2,$AB1049/($E1049-2009),0)+IF($F1049>=AZ$2,$AC1049/($F1049-2009),0)+IF($G1049>=AZ$2,$AD1049/($G1049-2009),0)+IF($H1049>=AZ$2,$AE1049/($H1049-2009),0)+IF($I1049>=AZ$2,$AF1049/($I1049-2009),0)+IF($J1049>=AZ$2,$AG1049/($J1049-2009),0)+IF($K1049>=AZ$2,$AH1049/($K1049-2009),0)+IF($L1049>=AZ$2,$AI1049/($L1049-2009),0)+IF($M1049>=AZ$2,$AJ1049/($M1049-2009),0)+IF($N1049>=AZ$2,$AK1049/($N1049-2009),0)+IF($O1049>=AZ$2,$AL1049/($O1049-2009),0)+IF($P1049>=AZ$2,$AM1049/($P1049-2009),0)+IF($Q1049>=AZ$2,$AN1049/($Q1049-2009),0)+IF($R1049>=AZ$2,$AO1049/($R1049-2009),0)+IF($S1049>=AZ$2,$AP1049/($S1049-2009),0)+IF($T1049>=AZ$2,$AQ1049/($T1049-2009),0)+IF($U1049>=AZ$2,$AR1049/($U1049-2009),0)+IF($V1049>=AZ$2,$AS1049/($V1049-2009),0)+IF($W1049>=AZ$2,$AT1049/($W1049-2009),0)+IF($X1049>=AZ$2,$AU1049/($X1049-2009),0)+IF($Y1049>=AZ$2,$AV1049/($Y1049-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1049>=DL$2,$AA1049/($D1049-2009),0)+IF($E1049>=DL$2,$AB1049/($E1049-2009),0)+IF($F1049>=DL$2,$AC1049/($F1049-2009),0)+IF($G1049>=DL$2,$AD1049/($G1049-2009),0)+IF($H1049>=DL$2,$AE1049/($H1049-2009),0)+IF($I1049>=DL$2,$AF1049/($I1049-2009),0)+IF($J1049>=DL$2,$AG1049/($J1049-2009),0)+IF($K1049>=DL$2,$AH1049/($K1049-2009),0)+IF($L1049>=DL$2,$AI1049/($L1049-2009),0)+IF($M1049>=DL$2,$AJ1049/($M1049-2009),0)+IF($N1049>=DL$2,$AK1049/($N1049-2009),0)+IF($O1049>=DL$2,$AL1049/($O1049-2009),0)+IF($P1049>=DL$2,$AM1049/($P1049-2009),0)+IF($Q1049>=DL$2,$AN1049/($Q1049-2009),0)+IF($R1049>=DL$2,$AO1049/($R1049-2009),0)+IF($S1049>=DL$2,$AP1049/($S1049-2009),0)+IF($T1049>=DL$2,$AQ1049/($T1049-2009),0)+IF($U1049>=DL$2,$AR1049/($U1049-2009),0)+IF($V1049>=DL$2,$AS1049/($V1049-2009),0)+IF($W1049>=DL$2,$AT1049/($W1049-2009),0)+IF($X1049>=DL$2,$AU1049/($X1049-2009),0)+IF($Y1049>=DL$2,$AV1049/($Y1049-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C1076+Produktionsanlæg!D1077","v":1965},{"$f":"E$3+$C1076+Produktionsanlæg!E1077","v":1975},{"$f":"F$3+$C1076+Produktionsanlæg!F1077","v":1985},{"$f":"G$3+$C1076+Produktionsanlæg!G1077","v":1995},{"$f":"H$3+$C1076+Produktionsanlæg!H1077","v":2005},{"$f":"I$3+$C1076+Produktionsanlæg!I1077","v":2015},{"$f":"J$3+$C1076+Produktionsanlæg!J1077","v":2025},{"$f":"K$3+$C1076+Produktionsanlæg!K1077","v":2035},{"$f":"L$3+$C1076+Produktionsanlæg!L1077","v":2042},{"$f":"M$3+$C1076+Produktionsanlæg!M1077","v":2047},{"$f":"N$3+$C1076+Produktionsanlæg!N1077","v":2052},{"$f":"O$3+$C1076+Produktionsanlæg!O1077","v":2057},{"$f":"P$3+$C1076+Produktionsanlæg!P1077","v":2060},{"$f":"Q$3+$C1076+Produktionsanlæg!Q1077","v":2061},{"$f":"R$3+$C1076+Produktionsanlæg!R1077","v":2062},{"$f":"S$3+$C1076+Produktionsanlæg!S1077","v":2063},{"$f":"T$3+$C1076+Produktionsanlæg!T1077","v":2064},{"$f":"U$3+$C1076+Produktionsanlæg!U1077","v":2065},{"$f":"V$3+$C1076+Produktionsanlæg!V1077","v":2066},{"$f":"W$3+$C1076+Produktionsanlæg!W1077","v":2067},{"$f":"X$3+$C1076+Produktionsanlæg!X1077","v":2068},{"$f":"Y$3+$C1076+Produktionsanlæg!Y1077","v":2069},0,{"$f":"Produktionsanlæg!BU1076","v":0},{"$f":"Produktionsanlæg!BV1076","v":0},{"$f":"Produktionsanlæg!BW1076","v":0},{"$f":"Produktionsanlæg!BX1076","v":0},{"$f":"Produktionsanlæg!BY1076","v":0},{"$f":"Produktionsanlæg!BZ1076","v":0},{"$f":"Produktionsanlæg!CA1076","v":0},{"$f":"Produktionsanlæg!CB1076","v":0},{"$f":"Produktionsanlæg!CC1076","v":0},{"$f":"Produktionsanlæg!CD1076","v":0},{"$f":"Produktionsanlæg!CE1076","v":0},{"$f":"Produktionsanlæg!CF1076","v":0},{"$f":"Produktionsanlæg!CG1076","v":0},{"$f":"Produktionsanlæg!CH1076","v":0},{"$f":"Produktionsanlæg!CI1076","v":0},{"$f":"Produktionsanlæg!CJ1076","v":0},{"$f":"Produktionsanlæg!CK1076","v":0},{"$f":"Produktionsanlæg!CL1076","v":0},{"$f":"Produktionsanlæg!CM1076","v":0},{"$f":"Produktionsanlæg!CN1076","v":0},{"$f":"Produktionsanlæg!CO1076","v":0},{"$f":"Produktionsanlæg!CP1076","v":0},{"$f":"+SUM(AA1076:AV1076)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1076>=AY$2,$AA1076/($D1076-2009),0)+IF($E1076>=AY$2,$AB1076/($E1076-2009),0)+IF($F1076>=AY$2,$AC1076/($F1076-2009),0)+IF($G1076>=AY$2,$AD1076/($G1076-2009),0)+IF($H1076>=AY$2,$AE1076/($H1076-2009),0)+IF($I1076>=AY$2,$AF1076/($I1076-2009),0)+IF($J1076>=AY$2,$AG1076/($J1076-2009),0)+IF($K1076>=AY$2,$AH1076/($K1076-2009),0)+IF($L1076>=AY$2,$AI1076/($L1076-2009),0)+IF($M1076>=AY$2,$AJ1076/($M1076-2009),0)+IF($N1076>=AY$2,$AK1076/($N1076-2009),0)+IF($O1076>=AY$2,$AL1076/($O1076-2009),0)+IF($P1076>=AY$2,$AM1076/($P1076-2009),0)+IF($Q1076>=AY$2,$AN1076/($Q1076-2009),0)+IF($R1076>=AY$2,$AO1076/($R1076-2009),0)+IF($S1076>=AY$2,$AP1076/($S1076-2009),0)+IF($T1076>=AY$2,$AQ1076/($T1076-2009),0)+IF($U1076>=AY$2,$AR1076/($U1076-2009),0)+IF($V1076>=AY$2,$AS1076/($V1076-2009),0)+IF($W1076>=AY$2,$AT1076/($W1076-2009),0)+IF($X1076>=AY$2,$AU1076/($X1076-2009),0)+IF($Y1076>=AY$2,$AV1076/($Y1076-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C1096","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1096","v":0},{"$f":"Produktionsanlæg!BV1096","v":0},{"$f":"Produktionsanlæg!BW1096","v":0},{"$f":"Produktionsanlæg!BX1096","v":0},{"$f":"Produktionsanlæg!BY1096","v":0},{"$f":"Produktionsanlæg!BZ1096","v":0},{"$f":"Produktionsanlæg!CA1096","v":0},{"$f":"Produktionsanlæg!CB1096","v":0},{"$f":"Produktionsanlæg!CC1096","v":0},{"$f":"Produktionsanlæg!CD1096","v":0},{"$f":"Produktionsanlæg!CE1096","v":0},{"$f":"Produktionsanlæg!CF1096","v":0},{"$f":"Produktionsanlæg!CG1096","v":0},{"$f":"Produktionsanlæg!CH1096","v":0},{"$f":"Produktionsanlæg!CI1096","v":0},{"$f":"Produktionsanlæg!CJ1096","v":0},{"$f":"Produktionsanlæg!CK1096","v":0},{"$f":"Produktionsanlæg!CL1096","v":0},{"$f":"Produktionsanlæg!CM1096","v":0},{"$f":"Produktionsanlæg!CN1096","v":0},{"$f":"Produktionsanlæg!CO1096","v":0},{"$f":"Produktionsanlæg!CP1096","v":0},{"$f":"+SUM(AA1096:AV1096)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1096>=AY$2,$AA1096/($D1096-2009),0)+IF($E1096>=AY$2,$AB1096/($E1096-2009),0)+IF($F1096>=AY$2,$AC1096/($F1096-2009),0)+IF($G1096>=AY$2,$AD1096/($G1096-2009),0)+IF($H1096>=AY$2,$AE1096/($H1096-2009),0)+IF($I1096>=AY$2,$AF1096/($I1096-2009),0)+IF($J1096>=AY$2,$AG1096/($J1096-2009),0)+IF($K1096>=AY$2,$AH1096/($K1096-2009),0)+IF($L1096>=AY$2,$AI1096/($L1096-2009),0)+IF($M1096>=AY$2,$AJ1096/($M1096-2009),0)+IF($N1096>=AY$2,$AK1096/($N1096-2009),0)+IF($O1096>=AY$2,$AL1096/($O1096-2009),0)+IF($P1096>=AY$2,$AM1096/($P1096-2009),0)+IF($Q1096>=AY$2,$AN1096/($Q1096-2009),0)+IF($R1096>=AY$2,$AO1096/($R1096-2009),0)+IF($S1096>=AY$2,$AP1096/($S1096-2009),0)+IF($T1096>=AY$2,$AQ1096/($T1096-2009),0)+IF($U1096>=AY$2,$AR1096/($U1096-2009),0)+IF($V1096>=AY$2,$AS1096/($V1096-2009),0)+IF($W1096>=AY$2,$AT1096/($W1096-2009),0)+IF($X1096>=AY$2,$AU1096/($X1096-2009),0)+IF($Y1096>=AY$2,$AV1096/($Y1096-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"D$3+$C1099","v":1925},{"$f":"E$3+$C1099","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1099","v":0},{"$f":"Produktionsanlæg!BV1099","v":0},{"$f":"Produktionsanlæg!BW1099","v":0},{"$f":"Produktionsanlæg!BX1099","v":0},{"$f":"Produktionsanlæg!BY1099","v":0},{"$f":"Produktionsanlæg!BZ1099","v":0},{"$f":"Produktionsanlæg!CA1099","v":0},{"$f":"Produktionsanlæg!CB1099","v":0},{"$f":"Produktionsanlæg!CC1099","v":0},{"$f":"Produktionsanlæg!CD1099","v":0},{"$f":"Produktionsanlæg!CE1099","v":0},{"$f":"Produktionsanlæg!CF1099","v":0},{"$f":"Produktionsanlæg!CG1099","v":0},{"$f":"Produktionsanlæg!CH1099","v":0},{"$f":"Produktionsanlæg!CI1099","v":0},{"$f":"Produktionsanlæg!CJ1099","v":0},{"$f":"Produktionsanlæg!CK1099","v":0},{"$f":"Produktionsanlæg!CL1099","v":0},{"$f":"Produktionsanlæg!CM1099","v":0},{"$f":"Produktionsanlæg!CN1099","v":0},{"$f":"Produktionsanlæg!CO1099","v":0},{"$f":"Produktionsanlæg!CP1099","v":0},{"$f":"+SUM(AA1099:AV1099)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1099>=AY$2,$AA1099/($D1099-2009),0)+IF($E1099>=AY$2,$AB1099/($E1099-2009),0)+IF($F1099>=AY$2,$AC1099/($F1099-2009),0)+IF($G1099>=AY$2,$AD1099/($G1099-2009),0)+IF($H1099>=AY$2,$AE1099/($H1099-2009),0)+IF($I1099>=AY$2,$AF1099/($I1099-2009),0)+IF($J1099>=AY$2,$AG1099/($J1099-2009),0)+IF($K1099>=AY$2,$AH1099/($K1099-2009),0)+IF($L1099>=AY$2,$AI1099/($L1099-2009),0)+IF($M1099>=AY$2,$AJ1099/($M1099-2009),0)+IF($N1099>=AY$2,$AK1099/($N1099-2009),0)+IF($O1099>=AY$2,$AL1099/($O1099-2009),0)+IF($P1099>=AY$2,$AM1099/($P1099-2009),0)+IF($Q1099>=AY$2,$AN1099/($Q1099-2009),0)+IF($R1099>=AY$2,$AO1099/($R1099-2009),0)+IF($S1099>=AY$2,$AP1099/($S1099-2009),0)+IF($T1099>=AY$2,$AQ1099/($T1099-2009),0)+IF($U1099>=AY$2,$AR1099/($U1099-2009),0)+IF($V1099>=AY$2,$AS1099/($V1099-2009),0)+IF($W1099>=AY$2,$AT1099/($W1099-2009),0)+IF($X1099>=AY$2,$AU1099/($X1099-2009),0)+IF($Y1099>=AY$2,$AV1099/($Y1099-2009),0)","v":0},{"$f":"IF($D1099>=AZ$2,$AA1099/($D1099-2009),0)+IF($E1099>=AZ$2,$AB1099/($E1099-2009),0)+IF($F1099>=AZ$2,$AC1099/($F1099-2009),0)+IF($G1099>=AZ$2,$AD1099/($G1099-2009),0)+IF($H1099>=AZ$2,$AE1099/($H1099-2009),0)+IF($I1099>=AZ$2,$AF1099/($I1099-2009),0)+IF($J1099>=AZ$2,$AG1099/($J1099-2009),0)+IF($K1099>=AZ$2,$AH1099/($K1099-2009),0)+IF($L1099>=AZ$2,$AI1099/($L1099-2009),0)+IF($M1099>=AZ$2,$AJ1099/($M1099-2009),0)+IF($N1099>=AZ$2,$AK1099/($N1099-2009),0)+IF($O1099>=AZ$2,$AL1099/($O1099-2009),0)+IF($P1099>=AZ$2,$AM1099/($P1099-2009),0)+IF($Q1099>=AZ$2,$AN1099/($Q1099-2009),0)+IF($R1099>=AZ$2,$AO1099/($R1099-2009),0)+IF($S1099>=AZ$2,$AP1099/($S1099-2009),0)+IF($T1099>=AZ$2,$AQ1099/($T1099-2009),0)+IF($U1099>=AZ$2,$AR1099/($U1099-2009),0)+IF($V1099>=AZ$2,$AS1099/($V1099-2009),0)+IF($W1099>=AZ$2,$AT1099/($W1099-2009),0)+IF($X1099>=AZ$2,$AU1099/($X1099-2009),0)+IF($Y1099>=AZ$2,$AV1099/($Y1099-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1099>=DL$2,$AA1099/($D1099-2009),0)+IF($E1099>=DL$2,$AB1099/($E1099-2009),0)+IF($F1099>=DL$2,$AC1099/($F1099-2009),0)+IF($G1099>=DL$2,$AD1099/($G1099-2009),0)+IF($H1099>=DL$2,$AE1099/($H1099-2009),0)+IF($I1099>=DL$2,$AF1099/($I1099-2009),0)+IF($J1099>=DL$2,$AG1099/($J1099-2009),0)+IF($K1099>=DL$2,$AH1099/($K1099-2009),0)+IF($L1099>=DL$2,$AI1099/($L1099-2009),0)+IF($M1099>=DL$2,$AJ1099/($M1099-2009),0)+IF($N1099>=DL$2,$AK1099/($N1099-2009),0)+IF($O1099>=DL$2,$AL1099/($O1099-2009),0)+IF($P1099>=DL$2,$AM1099/($P1099-2009),0)+IF($Q1099>=DL$2,$AN1099/($Q1099-2009),0)+IF($R1099>=DL$2,$AO1099/($R1099-2009),0)+IF($S1099>=DL$2,$AP1099/($S1099-2009),0)+IF($T1099>=DL$2,$AQ1099/($T1099-2009),0)+IF($U1099>=DL$2,$AR1099/($U1099-2009),0)+IF($V1099>=DL$2,$AS1099/($V1099-2009),0)+IF($W1099>=DL$2,$AT1099/($W1099-2009),0)+IF($X1099>=DL$2,$AU1099/($X1099-2009),0)+IF($Y1099>=DL$2,$AV1099/($Y1099-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C1128","v":1925},{"$f":"E$3+$C1128","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1128","v":0},{"$f":"Produktionsanlæg!BV1128","v":0},{"$f":"Produktionsanlæg!BW1128","v":0},{"$f":"Produktionsanlæg!BX1128","v":0},{"$f":"Produktionsanlæg!BY1128","v":0},{"$f":"Produktionsanlæg!BZ1128","v":0},{"$f":"Produktionsanlæg!CA1128","v":0},{"$f":"Produktionsanlæg!CB1128","v":0},{"$f":"Produktionsanlæg!CC1128","v":0},{"$f":"Produktionsanlæg!CD1128","v":0},{"$f":"Produktionsanlæg!CE1128","v":0},{"$f":"Produktionsanlæg!CF1128","v":0},{"$f":"Produktionsanlæg!CG1128","v":0},{"$f":"Produktionsanlæg!CH1128","v":0},{"$f":"Produktionsanlæg!CI1128","v":0},{"$f":"Produktionsanlæg!CJ1128","v":0},{"$f":"Produktionsanlæg!CK1128","v":0},{"$f":"Produktionsanlæg!CL1128","v":0},{"$f":"Produktionsanlæg!CM1128","v":0},{"$f":"Produktionsanlæg!CN1128","v":0},{"$f":"Produktionsanlæg!CO1128","v":0},{"$f":"Produktionsanlæg!CP1128","v":0},{"$f":"+SUM(AA1128:AV1128)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1128>=AY$2,$AA1128/($D1128-2009),0)+IF($E1128>=AY$2,$AB1128/($E1128-2009),0)+IF($F1128>=AY$2,$AC1128/($F1128-2009),0)+IF($G1128>=AY$2,$AD1128/($G1128-2009),0)+IF($H1128>=AY$2,$AE1128/($H1128-2009),0)+IF($I1128>=AY$2,$AF1128/($I1128-2009),0)+IF($J1128>=AY$2,$AG1128/($J1128-2009),0)+IF($K1128>=AY$2,$AH1128/($K1128-2009),0)+IF($L1128>=AY$2,$AI1128/($L1128-2009),0)+IF($M1128>=AY$2,$AJ1128/($M1128-2009),0)+IF($N1128>=AY$2,$AK1128/($N1128-2009),0)+IF($O1128>=AY$2,$AL1128/($O1128-2009),0)+IF($P1128>=AY$2,$AM1128/($P1128-2009),0)+IF($Q1128>=AY$2,$AN1128/($Q1128-2009),0)+IF($R1128>=AY$2,$AO1128/($R1128-2009),0)+IF($S1128>=AY$2,$AP1128/($S1128-2009),0)+IF($T1128>=AY$2,$AQ1128/($T1128-2009),0)+IF($U1128>=AY$2,$AR1128/($U1128-2009),0)+IF($V1128>=AY$2,$AS1128/($V1128-2009),0)+IF($W1128>=AY$2,$AT1128/($W1128-2009),0)+IF($X1128>=AY$2,$AU1128/($X1128-2009),0)+IF($Y1128>=AY$2,$AV1128/($Y1128-2009),0)","v":0},{"$f":"IF($D1128>=AZ$2,$AA1128/($D1128-2009),0)+IF($E1128>=AZ$2,$AB1128/($E1128-2009),0)+IF($F1128>=AZ$2,$AC1128/($F1128-2009),0)+IF($G1128>=AZ$2,$AD1128/($G1128-2009),0)+IF($H1128>=AZ$2,$AE1128/($H1128-2009),0)+IF($I1128>=AZ$2,$AF1128/($I1128-2009),0)+IF($J1128>=AZ$2,$AG1128/($J1128-2009),0)+IF($K1128>=AZ$2,$AH1128/($K1128-2009),0)+IF($L1128>=AZ$2,$AI1128/($L1128-2009),0)+IF($M1128>=AZ$2,$AJ1128/($M1128-2009),0)+IF($N1128>=AZ$2,$AK1128/($N1128-2009),0)+IF($O1128>=AZ$2,$AL1128/($O1128-2009),0)+IF($P1128>=AZ$2,$AM1128/($P1128-2009),0)+IF($Q1128>=AZ$2,$AN1128/($Q1128-2009),0)+IF($R1128>=AZ$2,$AO1128/($R1128-2009),0)+IF($S1128>=AZ$2,$AP1128/($S1128-2009),0)+IF($T1128>=AZ$2,$AQ1128/($T1128-2009),0)+IF($U1128>=AZ$2,$AR1128/($U1128-2009),0)+IF($V1128>=AZ$2,$AS1128/($V1128-2009),0)+IF($W1128>=AZ$2,$AT1128/($W1128-2009),0)+IF($X1128>=AZ$2,$AU1128/($X1128-2009),0)+IF($Y1128>=AZ$2,$AV1128/($Y1128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1128>=DL$2,$AA1128/($D1128-2009),0)+IF($E1128>=DL$2,$AB1128/($E1128-2009),0)+IF($F1128>=DL$2,$AC1128/($F1128-2009),0)+IF($G1128>=DL$2,$AD1128/($G1128-2009),0)+IF($H1128>=DL$2,$AE1128/($H1128-2009),0)+IF($I1128>=DL$2,$AF1128/($I1128-2009),0)+IF($J1128>=DL$2,$AG1128/($J1128-2009),0)+IF($K1128>=DL$2,$AH1128/($K1128-2009),0)+IF($L1128>=DL$2,$AI1128/($L1128-2009),0)+IF($M1128>=DL$2,$AJ1128/($M1128-2009),0)+IF($N1128>=DL$2,$AK1128/($N1128-2009),0)+IF($O1128>=DL$2,$AL1128/($O1128-2009),0)+IF($P1128>=DL$2,$AM1128/($P1128-2009),0)+IF($Q1128>=DL$2,$AN1128/($Q1128-2009),0)+IF($R1128>=DL$2,$AO1128/($R1128-2009),0)+IF($S1128>=DL$2,$AP1128/($S1128-2009),0)+IF($T1128>=DL$2,$AQ1128/($T1128-2009),0)+IF($U1128>=DL$2,$AR1128/($U1128-2009),0)+IF($V1128>=DL$2,$AS1128/($V1128-2009),0)+IF($W1128>=DL$2,$AT1128/($W1128-2009),0)+IF($X1128>=DL$2,$AU1128/($X1128-2009),0)+IF($Y1128>=DL$2,$AV1128/($Y1128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C1141","v":1925},{"$f":"E$3+$C1141","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1141","v":0},{"$f":"Produktionsanlæg!BV1141","v":0},{"$f":"Produktionsanlæg!BW1141","v":0},{"$f":"Produktionsanlæg!BX1141","v":0},{"$f":"Produktionsanlæg!BY1141","v":0},{"$f":"Produktionsanlæg!BZ1141","v":0},{"$f":"Produktionsanlæg!CA1141","v":0},{"$f":"Produktionsanlæg!CB1141","v":0},{"$f":"Produktionsanlæg!CC1141","v":0},{"$f":"Produktionsanlæg!CD1141","v":0},{"$f":"Produktionsanlæg!CE1141","v":0},{"$f":"Produktionsanlæg!CF1141","v":0},{"$f":"Produktionsanlæg!CG1141","v":0},{"$f":"Produktionsanlæg!CH1141","v":0},{"$f":"Produktionsanlæg!CI1141","v":0},{"$f":"Produktionsanlæg!CJ1141","v":0},{"$f":"Produktionsanlæg!CK1141","v":0},{"$f":"Produktionsanlæg!CL1141","v":0},{"$f":"Produktionsanlæg!CM1141","v":0},{"$f":"Produktionsanlæg!CN1141","v":0},{"$f":"Produktionsanlæg!CO1141","v":0},{"$f":"Produktionsanlæg!CP1141","v":0},{"$f":"+SUM(AA1141:AV1141)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1141>=AY$2,$AA1141/($D1141-2009),0)+IF($E1141>=AY$2,$AB1141/($E1141-2009),0)+IF($F1141>=AY$2,$AC1141/($F1141-2009),0)+IF($G1141>=AY$2,$AD1141/($G1141-2009),0)+IF($H1141>=AY$2,$AE1141/($H1141-2009),0)+IF($I1141>=AY$2,$AF1141/($I1141-2009),0)+IF($J1141>=AY$2,$AG1141/($J1141-2009),0)+IF($K1141>=AY$2,$AH1141/($K1141-2009),0)+IF($L1141>=AY$2,$AI1141/($L1141-2009),0)+IF($M1141>=AY$2,$AJ1141/($M1141-2009),0)+IF($N1141>=AY$2,$AK1141/($N1141-2009),0)+IF($O1141>=AY$2,$AL1141/($O1141-2009),0)+IF($P1141>=AY$2,$AM1141/($P1141-2009),0)+IF($Q1141>=AY$2,$AN1141/($Q1141-2009),0)+IF($R1141>=AY$2,$AO1141/($R1141-2009),0)+IF($S1141>=AY$2,$AP1141/($S1141-2009),0)+IF($T1141>=AY$2,$AQ1141/($T1141-2009),0)+IF($U1141>=AY$2,$AR1141/($U1141-2009),0)+IF($V1141>=AY$2,$AS1141/($V1141-2009),0)+IF($W1141>=AY$2,$AT1141/($W1141-2009),0)+IF($X1141>=AY$2,$AU1141/($X1141-2009),0)+IF($Y1141>=AY$2,$AV1141/($Y1141-2009),0)","v":0},{"$f":"IF($D1141>=AZ$2,$AA1141/($D1141-2009),0)+IF($E1141>=AZ$2,$AB1141/($E1141-2009),0)+IF($F1141>=AZ$2,$AC1141/($F1141-2009),0)+IF($G1141>=AZ$2,$AD1141/($G1141-2009),0)+IF($H1141>=AZ$2,$AE1141/($H1141-2009),0)+IF($I1141>=AZ$2,$AF1141/($I1141-2009),0)+IF($J1141>=AZ$2,$AG1141/($J1141-2009),0)+IF($K1141>=AZ$2,$AH1141/($K1141-2009),0)+IF($L1141>=AZ$2,$AI1141/($L1141-2009),0)+IF($M1141>=AZ$2,$AJ1141/($M1141-2009),0)+IF($N1141>=AZ$2,$AK1141/($N1141-2009),0)+IF($O1141>=AZ$2,$AL1141/($O1141-2009),0)+IF($P1141>=AZ$2,$AM1141/($P1141-2009),0)+IF($Q1141>=AZ$2,$AN1141/($Q1141-2009),0)+IF($R1141>=AZ$2,$AO1141/($R1141-2009),0)+IF($S1141>=AZ$2,$AP1141/($S1141-2009),0)+IF($T1141>=AZ$2,$AQ1141/($T1141-2009),0)+IF($U1141>=AZ$2,$AR1141/($U1141-2009),0)+IF($V1141>=AZ$2,$AS1141/($V1141-2009),0)+IF($W1141>=AZ$2,$AT1141/($W1141-2009),0)+IF($X1141>=AZ$2,$AU1141/($X1141-2009),0)+IF($Y1141>=AZ$2,$AV1141/($Y1141-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1141>=DL$2,$AA1141/($D1141-2009),0)+IF($E1141>=DL$2,$AB1141/($E1141-2009),0)+IF($F1141>=DL$2,$AC1141/($F1141-2009),0)+IF($G1141>=DL$2,$AD1141/($G1141-2009),0)+IF($H1141>=DL$2,$AE1141/($H1141-2009),0)+IF($I1141>=DL$2,$AF1141/($I1141-2009),0)+IF($J1141>=DL$2,$AG1141/($J1141-2009),0)+IF($K1141>=DL$2,$AH1141/($K1141-2009),0)+IF($L1141>=DL$2,$AI1141/($L1141-2009),0)+IF($M1141>=DL$2,$AJ1141/($M1141-2009),0)+IF($N1141>=DL$2,$AK1141/($N1141-2009),0)+IF($O1141>=DL$2,$AL1141/($O1141-2009),0)+IF($P1141>=DL$2,$AM1141/($P1141-2009),0)+IF($Q1141>=DL$2,$AN1141/($Q1141-2009),0)+IF($R1141>=DL$2,$AO1141/($R1141-2009),0)+IF($S1141>=DL$2,$AP1141/($S1141-2009),0)+IF($T1141>=DL$2,$AQ1141/($T1141-2009),0)+IF($U1141>=DL$2,$AR1141/($U1141-2009),0)+IF($V1141>=DL$2,$AS1141/($V1141-2009),0)+IF($W1141>=DL$2,$AT1141/($W1141-2009),0)+IF($X1141>=DL$2,$AU1141/($X1141-2009),0)+IF($Y1141>=DL$2,$AV1141/($Y1141-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C1164+Produktionsanlæg!D1165","v":1965},{"$f":"E$3+$C1164+Produktionsanlæg!E1165","v":1975},{"$f":"F$3+$C1164+Produktionsanlæg!F1165","v":1985},{"$f":"G$3+$C1164+Produktionsanlæg!G1165","v":1995},{"$f":"H$3+$C1164+Produktionsanlæg!H1165","v":2005},{"$f":"I$3+$C1164+Produktionsanlæg!I1165","v":2015},{"$f":"J$3+$C1164+Produktionsanlæg!J1165","v":2025},{"$f":"K$3+$C1164+Produktionsanlæg!K1165","v":2035},{"$f":"L$3+$C1164+Produktionsanlæg!L1165","v":2042},{"$f":"M$3+$C1164+Produktionsanlæg!M1165","v":2047},{"$f":"N$3+$C1164+Produktionsanlæg!N1165","v":2052},{"$f":"O$3+$C1164+Produktionsanlæg!O1165","v":2057},{"$f":"P$3+$C1164+Produktionsanlæg!P1165","v":2060},{"$f":"Q$3+$C1164+Produktionsanlæg!Q1165","v":2061},{"$f":"R$3+$C1164+Produktionsanlæg!R1165","v":2062},{"$f":"S$3+$C1164+Produktionsanlæg!S1165","v":2063},{"$f":"T$3+$C1164+Produktionsanlæg!T1165","v":2064},{"$f":"U$3+$C1164+Produktionsanlæg!U1165","v":2065},{"$f":"V$3+$C1164+Produktionsanlæg!V1165","v":2066},{"$f":"W$3+$C1164+Produktionsanlæg!W1165","v":2067},{"$f":"X$3+$C1164+Produktionsanlæg!X1165","v":2068},{"$f":"Y$3+$C1164+Produktionsanlæg!Y1165","v":2069},0,{"$f":"Produktionsanlæg!BU1164","v":0},{"$f":"Produktionsanlæg!BV1164","v":0},{"$f":"Produktionsanlæg!BW1164","v":0},{"$f":"Produktionsanlæg!BX1164","v":0},{"$f":"Produktionsanlæg!BY1164","v":0},{"$f":"Produktionsanlæg!BZ1164","v":0},{"$f":"Produktionsanlæg!CA1164","v":0},{"$f":"Produktionsanlæg!CB1164","v":0},{"$f":"Produktionsanlæg!CC1164","v":0},{"$f":"Produktionsanlæg!CD1164","v":0},{"$f":"Produktionsanlæg!CE1164","v":0},{"$f":"Produktionsanlæg!CF1164","v":0},{"$f":"Produktionsanlæg!CG1164","v":0},{"$f":"Produktionsanlæg!CH1164","v":0},{"$f":"Produktionsanlæg!CI1164","v":0},{"$f":"Produktionsanlæg!CJ1164","v":0},{"$f":"Produktionsanlæg!CK1164","v":0},{"$f":"Produktionsanlæg!CL1164","v":0},{"$f":"Produktionsanlæg!CM1164","v":0},{"$f":"Produktionsanlæg!CN1164","v":0},{"$f":"Produktionsanlæg!CO1164","v":0},{"$f":"Produktionsanlæg!CP1164","v":0},{"$f":"+SUM(AA1164:AV1164)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1164>=AY$2,$AA1164/($D1164-2009),0)+IF($E1164>=AY$2,$AB1164/($E1164-2009),0)+IF($F1164>=AY$2,$AC1164/($F1164-2009),0)+IF($G1164>=AY$2,$AD1164/($G1164-2009),0)+IF($H1164>=AY$2,$AE1164/($H1164-2009),0)+IF($I1164>=AY$2,$AF1164/($I1164-2009),0)+IF($J1164>=AY$2,$AG1164/($J1164-2009),0)+IF($K1164>=AY$2,$AH1164/($K1164-2009),0)+IF($L1164>=AY$2,$AI1164/($L1164-2009),0)+IF($M1164>=AY$2,$AJ1164/($M1164-2009),0)+IF($N1164>=AY$2,$AK1164/($N1164-2009),0)+IF($O1164>=AY$2,$AL1164/($O1164-2009),0)+IF($P1164>=AY$2,$AM1164/($P1164-2009),0)+IF($Q1164>=AY$2,$AN1164/($Q1164-2009),0)+IF($R1164>=AY$2,$AO1164/($R1164-2009),0)+IF($S1164>=AY$2,$AP1164/($S1164-2009),0)+IF($T1164>=AY$2,$AQ1164/($T1164-2009),0)+IF($U1164>=AY$2,$AR1164/($U1164-2009),0)+IF($V1164>=AY$2,$AS1164/($V1164-2009),0)+IF($W1164>=AY$2,$AT1164/($W1164-2009),0)+IF($X1164>=AY$2,$AU1164/($X1164-2009),0)+IF($Y1164>=AY$2,$AV1164/($Y1164-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"D$3+$C1184","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1184","v":0},{"$f":"Produktionsanlæg!BV1184","v":0},{"$f":"Produktionsanlæg!BW1184","v":0},{"$f":"Produktionsanlæg!BX1184","v":0},{"$f":"Produktionsanlæg!BY1184","v":0},{"$f":"Produktionsanlæg!BZ1184","v":0},{"$f":"Produktionsanlæg!CA1184","v":0},{"$f":"Produktionsanlæg!CB1184","v":0},{"$f":"Produktionsanlæg!CC1184","v":0},{"$f":"Produktionsanlæg!CD1184","v":0},{"$f":"Produktionsanlæg!CE1184","v":0},{"$f":"Produktionsanlæg!CF1184","v":0},{"$f":"Produktionsanlæg!CG1184","v":0},{"$f":"Produktionsanlæg!CH1184","v":0},{"$f":"Produktionsanlæg!CI1184","v":2515.1623469457281},{"$f":"Produktionsanlæg!CJ1184","v":0},{"$f":"Produktionsanlæg!CK1184","v":0},{"$f":"Produktionsanlæg!CL1184","v":0},{"$f":"Produktionsanlæg!CM1184","v":0},{"$f":"Produktionsanlæg!CN1184","v":0},{"$f":"Produktionsanlæg!CO1184","v":0},{"$f":"Produktionsanlæg!CP1184","v":0},{"$f":"+SUM(AA1184:AV1184)","v":2515.1623469457281},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1184>=AY$2,$AA1184/($D1184-2009),0)+IF($E1184>=AY$2,$AB1184/($E1184-2009),0)+IF($F1184>=AY$2,$AC1184/($F1184-2009),0)+IF($G1184>=AY$2,$AD1184/($G1184-2009),0)+IF($H1184>=AY$2,$AE1184/($H1184-2009),0)+IF($I1184>=AY$2,$AF1184/($I1184-2009),0)+IF($J1184>=AY$2,$AG1184/($J1184-2009),0)+IF($K1184>=AY$2,$AH1184/($K1184-2009),0)+IF($L1184>=AY$2,$AI1184/($L1184-2009),0)+IF($M1184>=AY$2,$AJ1184/($M1184-2009),0)+IF($N1184>=AY$2,$AK1184/($N1184-2009),0)+IF($O1184>=AY$2,$AL1184/($O1184-2009),0)+IF($P1184>=AY$2,$AM1184/($P1184-2009),0)+IF($Q1184>=AY$2,$AN1184/($Q1184-2009),0)+IF($R1184>=AY$2,$AO1184/($R1184-2009),0)+IF($S1184>=AY$2,$AP1184/($S1184-2009),0)+IF($T1184>=AY$2,$AQ1184/($T1184-2009),0)+IF($U1184>=AY$2,$AR1184/($U1184-2009),0)+IF($V1184>=AY$2,$AS1184/($V1184-2009),0)+IF($W1184>=AY$2,$AT1184/($W1184-2009),0)+IF($X1184>=AY$2,$AU1184/($X1184-2009),0)+IF($Y1184>=AY$2,$AV1184/($Y1184-2009),0)","v":838.38744898190942},838.38744898190942,838.38744898190942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C1197+Produktionsanlæg!D1198","v":1965},{"$f":"E$3+$C1197+Produktionsanlæg!E1198","v":1975},{"$f":"F$3+$C1197+Produktionsanlæg!F1198","v":1985},{"$f":"G$3+$C1197+Produktionsanlæg!G1198","v":1995},{"$f":"H$3+$C1197+Produktionsanlæg!H1198","v":2005},{"$f":"I$3+$C1197+Produktionsanlæg!I1198","v":2015},{"$f":"J$3+$C1197+Produktionsanlæg!J1198","v":2025},{"$f":"K$3+$C1197+Produktionsanlæg!K1198","v":2035},{"$f":"L$3+$C1197+Produktionsanlæg!L1198","v":2042},{"$f":"M$3+$C1197+Produktionsanlæg!M1198","v":2047},{"$f":"N$3+$C1197+Produktionsanlæg!N1198","v":2052},{"$f":"O$3+$C1197+Produktionsanlæg!O1198","v":2057},{"$f":"P$3+$C1197+Produktionsanlæg!P1198","v":2060},{"$f":"Q$3+$C1197+Produktionsanlæg!Q1198","v":2061},{"$f":"R$3+$C1197+Produktionsanlæg!R1198","v":2062},{"$f":"S$3+$C1197+Produktionsanlæg!S1198","v":2063},{"$f":"T$3+$C1197+Produktionsanlæg!T1198","v":2064},{"$f":"U$3+$C1197+Produktionsanlæg!U1198","v":2065},{"$f":"V$3+$C1197+Produktionsanlæg!V1198","v":2066},{"$f":"W$3+$C1197+Produktionsanlæg!W1198","v":2067},{"$f":"X$3+$C1197+Produktionsanlæg!X1198","v":2068},{"$f":"Y$3+$C1197+Produktionsanlæg!Y1198","v":2069},0,{"$f":"Produktionsanlæg!BU1197","v":0},{"$f":"Produktionsanlæg!BV1197","v":0},{"$f":"Produktionsanlæg!BW1197","v":0},{"$f":"Produktionsanlæg!BX1197","v":0},{"$f":"Produktionsanlæg!BY1197","v":0},{"$f":"Produktionsanlæg!BZ1197","v":0},{"$f":"Produktionsanlæg!CA1197","v":0},{"$f":"Produktionsanlæg!CB1197","v":0},{"$f":"Produktionsanlæg!CC1197","v":0},{"$f":"Produktionsanlæg!CD1197","v":0},{"$f":"Produktionsanlæg!CE1197","v":0},{"$f":"Produktionsanlæg!CF1197","v":0},{"$f":"Produktionsanlæg!CG1197","v":0},{"$f":"Produktionsanlæg!CH1197","v":0},{"$f":"Produktionsanlæg!CI1197","v":0},{"$f":"Produktionsanlæg!CJ1197","v":0},{"$f":"Produktionsanlæg!CK1197","v":0},{"$f":"Produktionsanlæg!CL1197","v":0},{"$f":"Produktionsanlæg!CM1197","v":0},{"$f":"Produktionsanlæg!CN1197","v":0},{"$f":"Produktionsanlæg!CO1197","v":0},{"$f":"Produktionsanlæg!CP1197","v":0},{"$f":"+SUM(AA1197:AV1197)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1197>=AY$2,$AA1197/($D1197-2009),0)+IF($E1197>=AY$2,$AB1197/($E1197-2009),0)+IF($F1197>=AY$2,$AC1197/($F1197-2009),0)+IF($G1197>=AY$2,$AD1197/($G1197-2009),0)+IF($H1197>=AY$2,$AE1197/($H1197-2009),0)+IF($I1197>=AY$2,$AF1197/($I1197-2009),0)+IF($J1197>=AY$2,$AG1197/($J1197-2009),0)+IF($K1197>=AY$2,$AH1197/($K1197-2009),0)+IF($L1197>=AY$2,$AI1197/($L1197-2009),0)+IF($M1197>=AY$2,$AJ1197/($M1197-2009),0)+IF($N1197>=AY$2,$AK1197/($N1197-2009),0)+IF($O1197>=AY$2,$AL1197/($O1197-2009),0)+IF($P1197>=AY$2,$AM1197/($P1197-2009),0)+IF($Q1197>=AY$2,$AN1197/($Q1197-2009),0)+IF($R1197>=AY$2,$AO1197/($R1197-2009),0)+IF($S1197>=AY$2,$AP1197/($S1197-2009),0)+IF($T1197>=AY$2,$AQ1197/($T1197-2009),0)+IF($U1197>=AY$2,$AR1197/($U1197-2009),0)+IF($V1197>=AY$2,$AS1197/($V1197-2009),0)+IF($W1197>=AY$2,$AT1197/($W1197-2009),0)+IF($X1197>=AY$2,$AU1197/($X1197-2009),0)+IF($Y1197>=AY$2,$AV1197/($Y1197-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C1206+Produktionsanlæg!D1207","v":1965},{"$f":"E$3+$C1206+Produktionsanlæg!E1207","v":1975},{"$f":"F$3+$C1206+Produktionsanlæg!F1207","v":1985},{"$f":"G$3+$C1206+Produktionsanlæg!G1207","v":1995},{"$f":"H$3+$C1206+Produktionsanlæg!H1207","v":2005},{"$f":"I$3+$C1206+Produktionsanlæg!I1207","v":2015},{"$f":"J$3+$C1206+Produktionsanlæg!J1207","v":2025},{"$f":"K$3+$C1206+Produktionsanlæg!K1207","v":2035},{"$f":"L$3+$C1206+Produktionsanlæg!L1207","v":2042},{"$f":"M$3+$C1206+Produktionsanlæg!M1207","v":2047},{"$f":"N$3+$C1206+Produktionsanlæg!N1207","v":2052},{"$f":"O$3+$C1206+Produktionsanlæg!O1207","v":2057},{"$f":"P$3+$C1206+Produktionsanlæg!P1207","v":2060},{"$f":"Q$3+$C1206+Produktionsanlæg!Q1207","v":2061},{"$f":"R$3+$C1206+Produktionsanlæg!R1207","v":2062},{"$f":"S$3+$C1206+Produktionsanlæg!S1207","v":2063},{"$f":"T$3+$C1206+Produktionsanlæg!T1207","v":2064},{"$f":"U$3+$C1206+Produktionsanlæg!U1207","v":2065},{"$f":"V$3+$C1206+Produktionsanlæg!V1207","v":2066},{"$f":"W$3+$C1206+Produktionsanlæg!W1207","v":2067},{"$f":"X$3+$C1206+Produktionsanlæg!X1207","v":2068},{"$f":"Y$3+$C1206+Produktionsanlæg!Y1207","v":2069},0,{"$f":"Produktionsanlæg!BU1206","v":0},{"$f":"Produktionsanlæg!BV1206","v":0},{"$f":"Produktionsanlæg!BW1206","v":0},{"$f":"Produktionsanlæg!BX1206","v":0},{"$f":"Produktionsanlæg!BY1206","v":0},{"$f":"Produktionsanlæg!BZ1206","v":0},{"$f":"Produktionsanlæg!CA1206","v":0},{"$f":"Produktionsanlæg!CB1206","v":0},{"$f":"Produktionsanlæg!CC1206","v":0},{"$f":"Produktionsanlæg!CD1206","v":0},{"$f":"Produktionsanlæg!CE1206","v":0},{"$f":"Produktionsanlæg!CF1206","v":0},{"$f":"Produktionsanlæg!CG1206","v":0},{"$f":"Produktionsanlæg!CH1206","v":0},{"$f":"Produktionsanlæg!CI1206","v":0},{"$f":"Produktionsanlæg!CJ1206","v":0},{"$f":"Produktionsanlæg!CK1206","v":0},{"$f":"Produktionsanlæg!CL1206","v":0},{"$f":"Produktionsanlæg!CM1206","v":0},{"$f":"Produktionsanlæg!CN1206","v":0},{"$f":"Produktionsanlæg!CO1206","v":0},{"$f":"Produktionsanlæg!CP1206","v":0},{"$f":"+SUM(AA1206:AV1206)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1206>=AY$2,$AA1206/($D1206-2009),0)+IF($E1206>=AY$2,$AB1206/($E1206-2009),0)+IF($F1206>=AY$2,$AC1206/($F1206-2009),0)+IF($G1206>=AY$2,$AD1206/($G1206-2009),0)+IF($H1206>=AY$2,$AE1206/($H1206-2009),0)+IF($I1206>=AY$2,$AF1206/($I1206-2009),0)+IF($J1206>=AY$2,$AG1206/($J1206-2009),0)+IF($K1206>=AY$2,$AH1206/($K1206-2009),0)+IF($L1206>=AY$2,$AI1206/($L1206-2009),0)+IF($M1206>=AY$2,$AJ1206/($M1206-2009),0)+IF($N1206>=AY$2,$AK1206/($N1206-2009),0)+IF($O1206>=AY$2,$AL1206/($O1206-2009),0)+IF($P1206>=AY$2,$AM1206/($P1206-2009),0)+IF($Q1206>=AY$2,$AN1206/($Q1206-2009),0)+IF($R1206>=AY$2,$AO1206/($R1206-2009),0)+IF($S1206>=AY$2,$AP1206/($S1206-2009),0)+IF($T1206>=AY$2,$AQ1206/($T1206-2009),0)+IF($U1206>=AY$2,$AR1206/($U1206-2009),0)+IF($V1206>=AY$2,$AS1206/($V1206-2009),0)+IF($W1206>=AY$2,$AT1206/($W1206-2009),0)+IF($X1206>=AY$2,$AU1206/($X1206-2009),0)+IF($Y1206>=AY$2,$AV1206/($Y1206-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C1213","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1213","v":0},{"$f":"Produktionsanlæg!BV1213","v":0},{"$f":"Produktionsanlæg!BW1213","v":0},{"$f":"Produktionsanlæg!BX1213","v":0},{"$f":"Produktionsanlæg!BY1213","v":0},{"$f":"Produktionsanlæg!BZ1213","v":0},{"$f":"Produktionsanlæg!CA1213","v":0},{"$f":"Produktionsanlæg!CB1213","v":0},{"$f":"Produktionsanlæg!CC1213","v":0},{"$f":"Produktionsanlæg!CD1213","v":0},{"$f":"Produktionsanlæg!CE1213","v":0},{"$f":"Produktionsanlæg!CF1213","v":0},{"$f":"Produktionsanlæg!CG1213","v":0},{"$f":"Produktionsanlæg!CH1213","v":0},{"$f":"Produktionsanlæg!CI1213","v":0},{"$f":"Produktionsanlæg!CJ1213","v":0},{"$f":"Produktionsanlæg!CK1213","v":0},{"$f":"Produktionsanlæg!CL1213","v":0},{"$f":"Produktionsanlæg!CM1213","v":0},{"$f":"Produktionsanlæg!CN1213","v":0},{"$f":"Produktionsanlæg!CO1213","v":0},{"$f":"Produktionsanlæg!CP1213","v":0},{"$f":"+SUM(AA1213:AV1213)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1213>=AY$2,$AA1213/($D1213-2009),0)+IF($E1213>=AY$2,$AB1213/($E1213-2009),0)+IF($F1213>=AY$2,$AC1213/($F1213-2009),0)+IF($G1213>=AY$2,$AD1213/($G1213-2009),0)+IF($H1213>=AY$2,$AE1213/($H1213-2009),0)+IF($I1213>=AY$2,$AF1213/($I1213-2009),0)+IF($J1213>=AY$2,$AG1213/($J1213-2009),0)+IF($K1213>=AY$2,$AH1213/($K1213-2009),0)+IF($L1213>=AY$2,$AI1213/($L1213-2009),0)+IF($M1213>=AY$2,$AJ1213/($M1213-2009),0)+IF($N1213>=AY$2,$AK1213/($N1213-2009),0)+IF($O1213>=AY$2,$AL1213/($O1213-2009),0)+IF($P1213>=AY$2,$AM1213/($P1213-2009),0)+IF($Q1213>=AY$2,$AN1213/($Q1213-2009),0)+IF($R1213>=AY$2,$AO1213/($R1213-2009),0)+IF($S1213>=AY$2,$AP1213/($S1213-2009),0)+IF($T1213>=AY$2,$AQ1213/($T1213-2009),0)+IF($U1213>=AY$2,$AR1213/($U1213-2009),0)+IF($V1213>=AY$2,$AS1213/($V1213-2009),0)+IF($W1213>=AY$2,$AT1213/($W1213-2009),0)+IF($X1213>=AY$2,$AU1213/($X1213-2009),0)+IF($Y1213>=AY$2,$AV1213/($Y1213-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C1229","v":1925},{"$f":"E$3+$C1229","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1229","v":0},{"$f":"Produktionsanlæg!BV1229","v":0},{"$f":"Produktionsanlæg!BW1229","v":0},{"$f":"Produktionsanlæg!BX1229","v":0},{"$f":"Produktionsanlæg!BY1229","v":0},{"$f":"Produktionsanlæg!BZ1229","v":0},{"$f":"Produktionsanlæg!CA1229","v":0},{"$f":"Produktionsanlæg!CB1229","v":0},{"$f":"Produktionsanlæg!CC1229","v":0},{"$f":"Produktionsanlæg!CD1229","v":0},{"$f":"Produktionsanlæg!CE1229","v":0},{"$f":"Produktionsanlæg!CF1229","v":0},{"$f":"Produktionsanlæg!CG1229","v":0},{"$f":"Produktionsanlæg!CH1229","v":0},{"$f":"Produktionsanlæg!CI1229","v":0},{"$f":"Produktionsanlæg!CJ1229","v":0},{"$f":"Produktionsanlæg!CK1229","v":0},{"$f":"Produktionsanlæg!CL1229","v":772020.71856494527},{"$f":"Produktionsanlæg!CM1229","v":0},{"$f":"Produktionsanlæg!CN1229","v":0},{"$f":"Produktionsanlæg!CO1229","v":0},{"$f":"Produktionsanlæg!CP1229","v":0},{"$f":"+SUM(AA1229:AV1229)","v":772020.71856494527},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1229>=AY$2,$AA1229/($D1229-2009),0)+IF($E1229>=AY$2,$AB1229/($E1229-2009),0)+IF($F1229>=AY$2,$AC1229/($F1229-2009),0)+IF($G1229>=AY$2,$AD1229/($G1229-2009),0)+IF($H1229>=AY$2,$AE1229/($H1229-2009),0)+IF($I1229>=AY$2,$AF1229/($I1229-2009),0)+IF($J1229>=AY$2,$AG1229/($J1229-2009),0)+IF($K1229>=AY$2,$AH1229/($K1229-2009),0)+IF($L1229>=AY$2,$AI1229/($L1229-2009),0)+IF($M1229>=AY$2,$AJ1229/($M1229-2009),0)+IF($N1229>=AY$2,$AK1229/($N1229-2009),0)+IF($O1229>=AY$2,$AL1229/($O1229-2009),0)+IF($P1229>=AY$2,$AM1229/($P1229-2009),0)+IF($Q1229>=AY$2,$AN1229/($Q1229-2009),0)+IF($R1229>=AY$2,$AO1229/($R1229-2009),0)+IF($S1229>=AY$2,$AP1229/($S1229-2009),0)+IF($T1229>=AY$2,$AQ1229/($T1229-2009),0)+IF($U1229>=AY$2,$AR1229/($U1229-2009),0)+IF($V1229>=AY$2,$AS1229/($V1229-2009),0)+IF($W1229>=AY$2,$AT1229/($W1229-2009),0)+IF($X1229>=AY$2,$AU1229/($X1229-2009),0)+IF($Y1229>=AY$2,$AV1229/($Y1229-2009),0)","v":48251.29491030908},{"$f":"IF($D1229>=AZ$2,$AA1229/($D1229-2009),0)+IF($E1229>=AZ$2,$AB1229/($E1229-2009),0)+IF($F1229>=AZ$2,$AC1229/($F1229-2009),0)+IF($G1229>=AZ$2,$AD1229/($G1229-2009),0)+IF($H1229>=AZ$2,$AE1229/($H1229-2009),0)+IF($I1229>=AZ$2,$AF1229/($I1229-2009),0)+IF($J1229>=AZ$2,$AG1229/($J1229-2009),0)+IF($K1229>=AZ$2,$AH1229/($K1229-2009),0)+IF($L1229>=AZ$2,$AI1229/($L1229-2009),0)+IF($M1229>=AZ$2,$AJ1229/($M1229-2009),0)+IF($N1229>=AZ$2,$AK1229/($N1229-2009),0)+IF($O1229>=AZ$2,$AL1229/($O1229-2009),0)+IF($P1229>=AZ$2,$AM1229/($P1229-2009),0)+IF($Q1229>=AZ$2,$AN1229/($Q1229-2009),0)+IF($R1229>=AZ$2,$AO1229/($R1229-2009),0)+IF($S1229>=AZ$2,$AP1229/($S1229-2009),0)+IF($T1229>=AZ$2,$AQ1229/($T1229-2009),0)+IF($U1229>=AZ$2,$AR1229/($U1229-2009),0)+IF($V1229>=AZ$2,$AS1229/($V1229-2009),0)+IF($W1229>=AZ$2,$AT1229/($W1229-2009),0)+IF($X1229>=AZ$2,$AU1229/($X1229-2009),0)+IF($Y1229>=AZ$2,$AV1229/($Y1229-2009),0)","v":48251.29491030908},48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,48251.29491030908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1229>=DL$2,$AA1229/($D1229-2009),0)+IF($E1229>=DL$2,$AB1229/($E1229-2009),0)+IF($F1229>=DL$2,$AC1229/($F1229-2009),0)+IF($G1229>=DL$2,$AD1229/($G1229-2009),0)+IF($H1229>=DL$2,$AE1229/($H1229-2009),0)+IF($I1229>=DL$2,$AF1229/($I1229-2009),0)+IF($J1229>=DL$2,$AG1229/($J1229-2009),0)+IF($K1229>=DL$2,$AH1229/($K1229-2009),0)+IF($L1229>=DL$2,$AI1229/($L1229-2009),0)+IF($M1229>=DL$2,$AJ1229/($M1229-2009),0)+IF($N1229>=DL$2,$AK1229/($N1229-2009),0)+IF($O1229>=DL$2,$AL1229/($O1229-2009),0)+IF($P1229>=DL$2,$AM1229/($P1229-2009),0)+IF($Q1229>=DL$2,$AN1229/($Q1229-2009),0)+IF($R1229>=DL$2,$AO1229/($R1229-2009),0)+IF($S1229>=DL$2,$AP1229/($S1229-2009),0)+IF($T1229>=DL$2,$AQ1229/($T1229-2009),0)+IF($U1229>=DL$2,$AR1229/($U1229-2009),0)+IF($V1229>=DL$2,$AS1229/($V1229-2009),0)+IF($W1229>=DL$2,$AT1229/($W1229-2009),0)+IF($X1229>=DL$2,$AU1229/($X1229-2009),0)+IF($Y1229>=DL$2,$AV1229/($Y1229-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C1256+Produktionsanlæg!D1257","v":1965},{"$f":"E$3+$C1256+Produktionsanlæg!E1257","v":1975},{"$f":"F$3+$C1256+Produktionsanlæg!F1257","v":1985},{"$f":"G$3+$C1256+Produktionsanlæg!G1257","v":1995},{"$f":"H$3+$C1256+Produktionsanlæg!H1257","v":2005},{"$f":"I$3+$C1256+Produktionsanlæg!I1257","v":2015},{"$f":"J$3+$C1256+Produktionsanlæg!J1257","v":2025},{"$f":"K$3+$C1256+Produktionsanlæg!K1257","v":2035},{"$f":"L$3+$C1256+Produktionsanlæg!L1257","v":2042},{"$f":"M$3+$C1256+Produktionsanlæg!M1257","v":2047},{"$f":"N$3+$C1256+Produktionsanlæg!N1257","v":2052},{"$f":"O$3+$C1256+Produktionsanlæg!O1257","v":2057},{"$f":"P$3+$C1256+Produktionsanlæg!P1257","v":2060},{"$f":"Q$3+$C1256+Produktionsanlæg!Q1257","v":2061},{"$f":"R$3+$C1256+Produktionsanlæg!R1257","v":2062},{"$f":"S$3+$C1256+Produktionsanlæg!S1257","v":2063},{"$f":"T$3+$C1256+Produktionsanlæg!T1257","v":2064},{"$f":"U$3+$C1256+Produktionsanlæg!U1257","v":2065},{"$f":"V$3+$C1256+Produktionsanlæg!V1257","v":2066},{"$f":"W$3+$C1256+Produktionsanlæg!W1257","v":2067},{"$f":"X$3+$C1256+Produktionsanlæg!X1257","v":2068},{"$f":"Y$3+$C1256+Produktionsanlæg!Y1257","v":2069},0,{"$f":"Produktionsanlæg!BU1256","v":0},{"$f":"Produktionsanlæg!BV1256","v":0},{"$f":"Produktionsanlæg!BW1256","v":0},{"$f":"Produktionsanlæg!BX1256","v":0},{"$f":"Produktionsanlæg!BY1256","v":0},{"$f":"Produktionsanlæg!BZ1256","v":0},{"$f":"Produktionsanlæg!CA1256","v":0},{"$f":"Produktionsanlæg!CB1256","v":0},{"$f":"Produktionsanlæg!CC1256","v":0},{"$f":"Produktionsanlæg!CD1256","v":0},{"$f":"Produktionsanlæg!CE1256","v":3915214.0029417803},{"$f":"Produktionsanlæg!CF1256","v":0},{"$f":"Produktionsanlæg!CG1256","v":0},{"$f":"Produktionsanlæg!CH1256","v":0},{"$f":"Produktionsanlæg!CI1256","v":0},{"$f":"Produktionsanlæg!CJ1256","v":0},{"$f":"Produktionsanlæg!CK1256","v":0},{"$f":"Produktionsanlæg!CL1256","v":0},{"$f":"Produktionsanlæg!CM1256","v":0},{"$f":"Produktionsanlæg!CN1256","v":0},{"$f":"Produktionsanlæg!CO1256","v":0},{"$f":"Produktionsanlæg!CP1256","v":0},{"$f":"+SUM(AA1256:AV1256)","v":3915214.0029417803},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1256>=AY$2,$AA1256/($D1256-2009),0)+IF($E1256>=AY$2,$AB1256/($E1256-2009),0)+IF($F1256>=AY$2,$AC1256/($F1256-2009),0)+IF($G1256>=AY$2,$AD1256/($G1256-2009),0)+IF($H1256>=AY$2,$AE1256/($H1256-2009),0)+IF($I1256>=AY$2,$AF1256/($I1256-2009),0)+IF($J1256>=AY$2,$AG1256/($J1256-2009),0)+IF($K1256>=AY$2,$AH1256/($K1256-2009),0)+IF($L1256>=AY$2,$AI1256/($L1256-2009),0)+IF($M1256>=AY$2,$AJ1256/($M1256-2009),0)+IF($N1256>=AY$2,$AK1256/($N1256-2009),0)+IF($O1256>=AY$2,$AL1256/($O1256-2009),0)+IF($P1256>=AY$2,$AM1256/($P1256-2009),0)+IF($Q1256>=AY$2,$AN1256/($Q1256-2009),0)+IF($R1256>=AY$2,$AO1256/($R1256-2009),0)+IF($S1256>=AY$2,$AP1256/($S1256-2009),0)+IF($T1256>=AY$2,$AQ1256/($T1256-2009),0)+IF($U1256>=AY$2,$AR1256/($U1256-2009),0)+IF($V1256>=AY$2,$AS1256/($V1256-2009),0)+IF($W1256>=AY$2,$AT1256/($W1256-2009),0)+IF($X1256>=AY$2,$AU1256/($X1256-2009),0)+IF($Y1256>=AY$2,$AV1256/($Y1256-2009),0)","v":91051.488440506524},91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,91051.488440506524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1269:AW1292)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY1269:AY1292)","v":0},{"$f":"SUM(AZ1269:AZ1292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL1269:DL1292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C1298+Produktionsanlæg!D1299","v":1965},{"$f":"E$3+$C1298+Produktionsanlæg!E1299","v":1975},{"$f":"F$3+$C1298+Produktionsanlæg!F1299","v":1985},{"$f":"G$3+$C1298+Produktionsanlæg!G1299","v":1995},{"$f":"H$3+$C1298+Produktionsanlæg!H1299","v":2005},{"$f":"I$3+$C1298+Produktionsanlæg!I1299","v":2015},{"$f":"J$3+$C1298+Produktionsanlæg!J1299","v":2025},{"$f":"K$3+$C1298+Produktionsanlæg!K1299","v":2035},{"$f":"L$3+$C1298+Produktionsanlæg!L1299","v":2042},{"$f":"M$3+$C1298+Produktionsanlæg!M1299","v":2047},{"$f":"N$3+$C1298+Produktionsanlæg!N1299","v":2052},{"$f":"O$3+$C1298+Produktionsanlæg!O1299","v":2057},{"$f":"P$3+$C1298+Produktionsanlæg!P1299","v":2060},{"$f":"Q$3+$C1298+Produktionsanlæg!Q1299","v":2061},{"$f":"R$3+$C1298+Produktionsanlæg!R1299","v":2062},{"$f":"S$3+$C1298+Produktionsanlæg!S1299","v":2063},{"$f":"T$3+$C1298+Produktionsanlæg!T1299","v":2064},{"$f":"U$3+$C1298+Produktionsanlæg!U1299","v":2065},{"$f":"V$3+$C1298+Produktionsanlæg!V1299","v":2066},{"$f":"W$3+$C1298+Produktionsanlæg!W1299","v":2067},{"$f":"X$3+$C1298+Produktionsanlæg!X1299","v":2068},{"$f":"Y$3+$C1298+Produktionsanlæg!Y1299","v":2069},0,{"$f":"Produktionsanlæg!BU1298","v":0},{"$f":"Produktionsanlæg!BV1298","v":0},{"$f":"Produktionsanlæg!BW1298","v":0},{"$f":"Produktionsanlæg!BX1298","v":0},{"$f":"Produktionsanlæg!BY1298","v":0},{"$f":"Produktionsanlæg!BZ1298","v":0},{"$f":"Produktionsanlæg!CA1298","v":0},{"$f":"Produktionsanlæg!CB1298","v":0},{"$f":"Produktionsanlæg!CC1298","v":0},{"$f":"Produktionsanlæg!CD1298","v":0},{"$f":"Produktionsanlæg!CE1298","v":0},{"$f":"Produktionsanlæg!CF1298","v":0},{"$f":"Produktionsanlæg!CG1298","v":0},{"$f":"Produktionsanlæg!CH1298","v":0},{"$f":"Produktionsanlæg!CI1298","v":0},{"$f":"Produktionsanlæg!CJ1298","v":0},{"$f":"Produktionsanlæg!CK1298","v":0},{"$f":"Produktionsanlæg!CL1298","v":0},{"$f":"Produktionsanlæg!CM1298","v":0},{"$f":"Produktionsanlæg!CN1298","v":0},{"$f":"Produktionsanlæg!CO1298","v":0},{"$f":"Produktionsanlæg!CP1298","v":0},{"$f":"+SUM(AA1298:AV1298)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1298>=AY$2,$AA1298/($D1298-2009),0)+IF($E1298>=AY$2,$AB1298/($E1298-2009),0)+IF($F1298>=AY$2,$AC1298/($F1298-2009),0)+IF($G1298>=AY$2,$AD1298/($G1298-2009),0)+IF($H1298>=AY$2,$AE1298/($H1298-2009),0)+IF($I1298>=AY$2,$AF1298/($I1298-2009),0)+IF($J1298>=AY$2,$AG1298/($J1298-2009),0)+IF($K1298>=AY$2,$AH1298/($K1298-2009),0)+IF($L1298>=AY$2,$AI1298/($L1298-2009),0)+IF($M1298>=AY$2,$AJ1298/($M1298-2009),0)+IF($N1298>=AY$2,$AK1298/($N1298-2009),0)+IF($O1298>=AY$2,$AL1298/($O1298-2009),0)+IF($P1298>=AY$2,$AM1298/($P1298-2009),0)+IF($Q1298>=AY$2,$AN1298/($Q1298-2009),0)+IF($R1298>=AY$2,$AO1298/($R1298-2009),0)+IF($S1298>=AY$2,$AP1298/($S1298-2009),0)+IF($T1298>=AY$2,$AQ1298/($T1298-2009),0)+IF($U1298>=AY$2,$AR1298/($U1298-2009),0)+IF($V1298>=AY$2,$AS1298/($V1298-2009),0)+IF($W1298>=AY$2,$AT1298/($W1298-2009),0)+IF($X1298>=AY$2,$AU1298/($X1298-2009),0)+IF($Y1298>=AY$2,$AV1298/($Y1298-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"D$3+$C1314","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1314","v":0},{"$f":"Produktionsanlæg!BV1314","v":0},{"$f":"Produktionsanlæg!BW1314","v":0},{"$f":"Produktionsanlæg!BX1314","v":0},{"$f":"Produktionsanlæg!BY1314","v":0},{"$f":"Produktionsanlæg!BZ1314","v":0},{"$f":"Produktionsanlæg!CA1314","v":0},{"$f":"Produktionsanlæg!CB1314","v":0},{"$f":"Produktionsanlæg!CC1314","v":0},{"$f":"Produktionsanlæg!CD1314","v":0},{"$f":"Produktionsanlæg!CE1314","v":0},{"$f":"Produktionsanlæg!CF1314","v":0},{"$f":"Produktionsanlæg!CG1314","v":0},{"$f":"Produktionsanlæg!CH1314","v":0},{"$f":"Produktionsanlæg!CI1314","v":0},{"$f":"Produktionsanlæg!CJ1314","v":0},{"$f":"Produktionsanlæg!CK1314","v":0},{"$f":"Produktionsanlæg!CL1314","v":0},{"$f":"Produktionsanlæg!CM1314","v":0},{"$f":"Produktionsanlæg!CN1314","v":0},{"$f":"Produktionsanlæg!CO1314","v":0},{"$f":"Produktionsanlæg!CP1314","v":0},{"$f":"+SUM(AA1314:AV1314)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1314>=AY$2,$AA1314/($D1314-2009),0)+IF($E1314>=AY$2,$AB1314/($E1314-2009),0)+IF($F1314>=AY$2,$AC1314/($F1314-2009),0)+IF($G1314>=AY$2,$AD1314/($G1314-2009),0)+IF($H1314>=AY$2,$AE1314/($H1314-2009),0)+IF($I1314>=AY$2,$AF1314/($I1314-2009),0)+IF($J1314>=AY$2,$AG1314/($J1314-2009),0)+IF($K1314>=AY$2,$AH1314/($K1314-2009),0)+IF($L1314>=AY$2,$AI1314/($L1314-2009),0)+IF($M1314>=AY$2,$AJ1314/($M1314-2009),0)+IF($N1314>=AY$2,$AK1314/($N1314-2009),0)+IF($O1314>=AY$2,$AL1314/($O1314-2009),0)+IF($P1314>=AY$2,$AM1314/($P1314-2009),0)+IF($Q1314>=AY$2,$AN1314/($Q1314-2009),0)+IF($R1314>=AY$2,$AO1314/($R1314-2009),0)+IF($S1314>=AY$2,$AP1314/($S1314-2009),0)+IF($T1314>=AY$2,$AQ1314/($T1314-2009),0)+IF($U1314>=AY$2,$AR1314/($U1314-2009),0)+IF($V1314>=AY$2,$AS1314/($V1314-2009),0)+IF($W1314>=AY$2,$AT1314/($W1314-2009),0)+IF($X1314>=AY$2,$AU1314/($X1314-2009),0)+IF($Y1314>=AY$2,$AV1314/($Y1314-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C1321","v":1925},{"$f":"E$3+$C1321","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1321","v":0},{"$f":"Produktionsanlæg!BV1321","v":0},{"$f":"Produktionsanlæg!BW1321","v":0},{"$f":"Produktionsanlæg!BX1321","v":0},{"$f":"Produktionsanlæg!BY1321","v":0},{"$f":"Produktionsanlæg!BZ1321","v":0},{"$f":"Produktionsanlæg!CA1321","v":0},{"$f":"Produktionsanlæg!CB1321","v":0},{"$f":"Produktionsanlæg!CC1321","v":0},{"$f":"Produktionsanlæg!CD1321","v":0},{"$f":"Produktionsanlæg!CE1321","v":0},{"$f":"Produktionsanlæg!CF1321","v":0},{"$f":"Produktionsanlæg!CG1321","v":0},{"$f":"Produktionsanlæg!CH1321","v":0},{"$f":"Produktionsanlæg!CI1321","v":0},{"$f":"Produktionsanlæg!CJ1321","v":0},{"$f":"Produktionsanlæg!CK1321","v":0},{"$f":"Produktionsanlæg!CL1321","v":0},{"$f":"Produktionsanlæg!CM1321","v":0},{"$f":"Produktionsanlæg!CN1321","v":0},{"$f":"Produktionsanlæg!CO1321","v":0},{"$f":"Produktionsanlæg!CP1321","v":0},{"$f":"+SUM(AA1321:AV1321)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1321>=AY$2,$AA1321/($D1321-2009),0)+IF($E1321>=AY$2,$AB1321/($E1321-2009),0)+IF($F1321>=AY$2,$AC1321/($F1321-2009),0)+IF($G1321>=AY$2,$AD1321/($G1321-2009),0)+IF($H1321>=AY$2,$AE1321/($H1321-2009),0)+IF($I1321>=AY$2,$AF1321/($I1321-2009),0)+IF($J1321>=AY$2,$AG1321/($J1321-2009),0)+IF($K1321>=AY$2,$AH1321/($K1321-2009),0)+IF($L1321>=AY$2,$AI1321/($L1321-2009),0)+IF($M1321>=AY$2,$AJ1321/($M1321-2009),0)+IF($N1321>=AY$2,$AK1321/($N1321-2009),0)+IF($O1321>=AY$2,$AL1321/($O1321-2009),0)+IF($P1321>=AY$2,$AM1321/($P1321-2009),0)+IF($Q1321>=AY$2,$AN1321/($Q1321-2009),0)+IF($R1321>=AY$2,$AO1321/($R1321-2009),0)+IF($S1321>=AY$2,$AP1321/($S1321-2009),0)+IF($T1321>=AY$2,$AQ1321/($T1321-2009),0)+IF($U1321>=AY$2,$AR1321/($U1321-2009),0)+IF($V1321>=AY$2,$AS1321/($V1321-2009),0)+IF($W1321>=AY$2,$AT1321/($W1321-2009),0)+IF($X1321>=AY$2,$AU1321/($X1321-2009),0)+IF($Y1321>=AY$2,$AV1321/($Y1321-2009),0)","v":0},{"$f":"IF($D1321>=AZ$2,$AA1321/($D1321-2009),0)+IF($E1321>=AZ$2,$AB1321/($E1321-2009),0)+IF($F1321>=AZ$2,$AC1321/($F1321-2009),0)+IF($G1321>=AZ$2,$AD1321/($G1321-2009),0)+IF($H1321>=AZ$2,$AE1321/($H1321-2009),0)+IF($I1321>=AZ$2,$AF1321/($I1321-2009),0)+IF($J1321>=AZ$2,$AG1321/($J1321-2009),0)+IF($K1321>=AZ$2,$AH1321/($K1321-2009),0)+IF($L1321>=AZ$2,$AI1321/($L1321-2009),0)+IF($M1321>=AZ$2,$AJ1321/($M1321-2009),0)+IF($N1321>=AZ$2,$AK1321/($N1321-2009),0)+IF($O1321>=AZ$2,$AL1321/($O1321-2009),0)+IF($P1321>=AZ$2,$AM1321/($P1321-2009),0)+IF($Q1321>=AZ$2,$AN1321/($Q1321-2009),0)+IF($R1321>=AZ$2,$AO1321/($R1321-2009),0)+IF($S1321>=AZ$2,$AP1321/($S1321-2009),0)+IF($T1321>=AZ$2,$AQ1321/($T1321-2009),0)+IF($U1321>=AZ$2,$AR1321/($U1321-2009),0)+IF($V1321>=AZ$2,$AS1321/($V1321-2009),0)+IF($W1321>=AZ$2,$AT1321/($W1321-2009),0)+IF($X1321>=AZ$2,$AU1321/($X1321-2009),0)+IF($Y1321>=AZ$2,$AV1321/($Y1321-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1321>=DL$2,$AA1321/($D1321-2009),0)+IF($E1321>=DL$2,$AB1321/($E1321-2009),0)+IF($F1321>=DL$2,$AC1321/($F1321-2009),0)+IF($G1321>=DL$2,$AD1321/($G1321-2009),0)+IF($H1321>=DL$2,$AE1321/($H1321-2009),0)+IF($I1321>=DL$2,$AF1321/($I1321-2009),0)+IF($J1321>=DL$2,$AG1321/($J1321-2009),0)+IF($K1321>=DL$2,$AH1321/($K1321-2009),0)+IF($L1321>=DL$2,$AI1321/($L1321-2009),0)+IF($M1321>=DL$2,$AJ1321/($M1321-2009),0)+IF($N1321>=DL$2,$AK1321/($N1321-2009),0)+IF($O1321>=DL$2,$AL1321/($O1321-2009),0)+IF($P1321>=DL$2,$AM1321/($P1321-2009),0)+IF($Q1321>=DL$2,$AN1321/($Q1321-2009),0)+IF($R1321>=DL$2,$AO1321/($R1321-2009),0)+IF($S1321>=DL$2,$AP1321/($S1321-2009),0)+IF($T1321>=DL$2,$AQ1321/($T1321-2009),0)+IF($U1321>=DL$2,$AR1321/($U1321-2009),0)+IF($V1321>=DL$2,$AS1321/($V1321-2009),0)+IF($W1321>=DL$2,$AT1321/($W1321-2009),0)+IF($X1321>=DL$2,$AU1321/($X1321-2009),0)+IF($Y1321>=DL$2,$AV1321/($Y1321-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"D$3+$C1347","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1347","v":0},{"$f":"Produktionsanlæg!BV1347","v":0},{"$f":"Produktionsanlæg!BW1347","v":0},{"$f":"Produktionsanlæg!BX1347","v":0},{"$f":"Produktionsanlæg!BY1347","v":0},{"$f":"Produktionsanlæg!BZ1347","v":0},{"$f":"Produktionsanlæg!CA1347","v":0},{"$f":"Produktionsanlæg!CB1347","v":0},{"$f":"Produktionsanlæg!CC1347","v":0},{"$f":"Produktionsanlæg!CD1347","v":0},{"$f":"Produktionsanlæg!CE1347","v":0},{"$f":"Produktionsanlæg!CF1347","v":0},{"$f":"Produktionsanlæg!CG1347","v":0},{"$f":"Produktionsanlæg!CH1347","v":0},{"$f":"Produktionsanlæg!CI1347","v":0},{"$f":"Produktionsanlæg!CJ1347","v":0},{"$f":"Produktionsanlæg!CK1347","v":0},{"$f":"Produktionsanlæg!CL1347","v":0},{"$f":"Produktionsanlæg!CM1347","v":0},{"$f":"Produktionsanlæg!CN1347","v":0},{"$f":"Produktionsanlæg!CO1347","v":0},{"$f":"Produktionsanlæg!CP1347","v":0},{"$f":"+SUM(AA1347:AV1347)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1347>=AY$2,$AA1347/($D1347-2009),0)+IF($E1347>=AY$2,$AB1347/($E1347-2009),0)+IF($F1347>=AY$2,$AC1347/($F1347-2009),0)+IF($G1347>=AY$2,$AD1347/($G1347-2009),0)+IF($H1347>=AY$2,$AE1347/($H1347-2009),0)+IF($I1347>=AY$2,$AF1347/($I1347-2009),0)+IF($J1347>=AY$2,$AG1347/($J1347-2009),0)+IF($K1347>=AY$2,$AH1347/($K1347-2009),0)+IF($L1347>=AY$2,$AI1347/($L1347-2009),0)+IF($M1347>=AY$2,$AJ1347/($M1347-2009),0)+IF($N1347>=AY$2,$AK1347/($N1347-2009),0)+IF($O1347>=AY$2,$AL1347/($O1347-2009),0)+IF($P1347>=AY$2,$AM1347/($P1347-2009),0)+IF($Q1347>=AY$2,$AN1347/($Q1347-2009),0)+IF($R1347>=AY$2,$AO1347/($R1347-2009),0)+IF($S1347>=AY$2,$AP1347/($S1347-2009),0)+IF($T1347>=AY$2,$AQ1347/($T1347-2009),0)+IF($U1347>=AY$2,$AR1347/($U1347-2009),0)+IF($V1347>=AY$2,$AS1347/($V1347-2009),0)+IF($W1347>=AY$2,$AT1347/($W1347-2009),0)+IF($X1347>=AY$2,$AU1347/($X1347-2009),0)+IF($Y1347>=AY$2,$AV1347/($Y1347-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C1363","v":1925},{"$f":"E$3+$C1363","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1363","v":0},{"$f":"Produktionsanlæg!BV1363","v":0},{"$f":"Produktionsanlæg!BW1363","v":0},{"$f":"Produktionsanlæg!BX1363","v":0},{"$f":"Produktionsanlæg!BY1363","v":0},{"$f":"Produktionsanlæg!BZ1363","v":0},{"$f":"Produktionsanlæg!CA1363","v":0},{"$f":"Produktionsanlæg!CB1363","v":0},{"$f":"Produktionsanlæg!CC1363","v":0},{"$f":"Produktionsanlæg!CD1363","v":0},{"$f":"Produktionsanlæg!CE1363","v":0},{"$f":"Produktionsanlæg!CF1363","v":0},{"$f":"Produktionsanlæg!CG1363","v":0},{"$f":"Produktionsanlæg!CH1363","v":0},{"$f":"Produktionsanlæg!CI1363","v":0},{"$f":"Produktionsanlæg!CJ1363","v":0},{"$f":"Produktionsanlæg!CK1363","v":0},{"$f":"Produktionsanlæg!CL1363","v":0},{"$f":"Produktionsanlæg!CM1363","v":0},{"$f":"Produktionsanlæg!CN1363","v":0},{"$f":"Produktionsanlæg!CO1363","v":0},{"$f":"Produktionsanlæg!CP1363","v":0},{"$f":"+SUM(AA1363:AV1363)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1363>=AY$2,$AA1363/($D1363-2009),0)+IF($E1363>=AY$2,$AB1363/($E1363-2009),0)+IF($F1363>=AY$2,$AC1363/($F1363-2009),0)+IF($G1363>=AY$2,$AD1363/($G1363-2009),0)+IF($H1363>=AY$2,$AE1363/($H1363-2009),0)+IF($I1363>=AY$2,$AF1363/($I1363-2009),0)+IF($J1363>=AY$2,$AG1363/($J1363-2009),0)+IF($K1363>=AY$2,$AH1363/($K1363-2009),0)+IF($L1363>=AY$2,$AI1363/($L1363-2009),0)+IF($M1363>=AY$2,$AJ1363/($M1363-2009),0)+IF($N1363>=AY$2,$AK1363/($N1363-2009),0)+IF($O1363>=AY$2,$AL1363/($O1363-2009),0)+IF($P1363>=AY$2,$AM1363/($P1363-2009),0)+IF($Q1363>=AY$2,$AN1363/($Q1363-2009),0)+IF($R1363>=AY$2,$AO1363/($R1363-2009),0)+IF($S1363>=AY$2,$AP1363/($S1363-2009),0)+IF($T1363>=AY$2,$AQ1363/($T1363-2009),0)+IF($U1363>=AY$2,$AR1363/($U1363-2009),0)+IF($V1363>=AY$2,$AS1363/($V1363-2009),0)+IF($W1363>=AY$2,$AT1363/($W1363-2009),0)+IF($X1363>=AY$2,$AU1363/($X1363-2009),0)+IF($Y1363>=AY$2,$AV1363/($Y1363-2009),0)","v":0},{"$f":"IF($D1363>=AZ$2,$AA1363/($D1363-2009),0)+IF($E1363>=AZ$2,$AB1363/($E1363-2009),0)+IF($F1363>=AZ$2,$AC1363/($F1363-2009),0)+IF($G1363>=AZ$2,$AD1363/($G1363-2009),0)+IF($H1363>=AZ$2,$AE1363/($H1363-2009),0)+IF($I1363>=AZ$2,$AF1363/($I1363-2009),0)+IF($J1363>=AZ$2,$AG1363/($J1363-2009),0)+IF($K1363>=AZ$2,$AH1363/($K1363-2009),0)+IF($L1363>=AZ$2,$AI1363/($L1363-2009),0)+IF($M1363>=AZ$2,$AJ1363/($M1363-2009),0)+IF($N1363>=AZ$2,$AK1363/($N1363-2009),0)+IF($O1363>=AZ$2,$AL1363/($O1363-2009),0)+IF($P1363>=AZ$2,$AM1363/($P1363-2009),0)+IF($Q1363>=AZ$2,$AN1363/($Q1363-2009),0)+IF($R1363>=AZ$2,$AO1363/($R1363-2009),0)+IF($S1363>=AZ$2,$AP1363/($S1363-2009),0)+IF($T1363>=AZ$2,$AQ1363/($T1363-2009),0)+IF($U1363>=AZ$2,$AR1363/($U1363-2009),0)+IF($V1363>=AZ$2,$AS1363/($V1363-2009),0)+IF($W1363>=AZ$2,$AT1363/($W1363-2009),0)+IF($X1363>=AZ$2,$AU1363/($X1363-2009),0)+IF($Y1363>=AZ$2,$AV1363/($Y1363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1363>=DL$2,$AA1363/($D1363-2009),0)+IF($E1363>=DL$2,$AB1363/($E1363-2009),0)+IF($F1363>=DL$2,$AC1363/($F1363-2009),0)+IF($G1363>=DL$2,$AD1363/($G1363-2009),0)+IF($H1363>=DL$2,$AE1363/($H1363-2009),0)+IF($I1363>=DL$2,$AF1363/($I1363-2009),0)+IF($J1363>=DL$2,$AG1363/($J1363-2009),0)+IF($K1363>=DL$2,$AH1363/($K1363-2009),0)+IF($L1363>=DL$2,$AI1363/($L1363-2009),0)+IF($M1363>=DL$2,$AJ1363/($M1363-2009),0)+IF($N1363>=DL$2,$AK1363/($N1363-2009),0)+IF($O1363>=DL$2,$AL1363/($O1363-2009),0)+IF($P1363>=DL$2,$AM1363/($P1363-2009),0)+IF($Q1363>=DL$2,$AN1363/($Q1363-2009),0)+IF($R1363>=DL$2,$AO1363/($R1363-2009),0)+IF($S1363>=DL$2,$AP1363/($S1363-2009),0)+IF($T1363>=DL$2,$AQ1363/($T1363-2009),0)+IF($U1363>=DL$2,$AR1363/($U1363-2009),0)+IF($V1363>=DL$2,$AS1363/($V1363-2009),0)+IF($W1363>=DL$2,$AT1363/($W1363-2009),0)+IF($X1363>=DL$2,$AU1363/($X1363-2009),0)+IF($Y1363>=DL$2,$AV1363/($Y1363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"D$3+$C1386+Produktionsanlæg!D1387","v":1965},{"$f":"E$3+$C1386+Produktionsanlæg!E1387","v":1975},{"$f":"F$3+$C1386+Produktionsanlæg!F1387","v":1985},{"$f":"G$3+$C1386+Produktionsanlæg!G1387","v":1995},{"$f":"H$3+$C1386+Produktionsanlæg!H1387","v":2005},{"$f":"I$3+$C1386+Produktionsanlæg!I1387","v":2015},{"$f":"J$3+$C1386+Produktionsanlæg!J1387","v":2025},{"$f":"K$3+$C1386+Produktionsanlæg!K1387","v":2035},{"$f":"L$3+$C1386+Produktionsanlæg!L1387","v":2042},{"$f":"M$3+$C1386+Produktionsanlæg!M1387","v":2047},{"$f":"N$3+$C1386+Produktionsanlæg!N1387","v":2052},{"$f":"O$3+$C1386+Produktionsanlæg!O1387","v":2057},{"$f":"P$3+$C1386+Produktionsanlæg!P1387","v":2060},{"$f":"Q$3+$C1386+Produktionsanlæg!Q1387","v":2061},{"$f":"R$3+$C1386+Produktionsanlæg!R1387","v":2062},{"$f":"S$3+$C1386+Produktionsanlæg!S1387","v":2063},{"$f":"T$3+$C1386+Produktionsanlæg!T1387","v":2064},{"$f":"U$3+$C1386+Produktionsanlæg!U1387","v":2065},{"$f":"V$3+$C1386+Produktionsanlæg!V1387","v":2066},{"$f":"W$3+$C1386+Produktionsanlæg!W1387","v":2067},{"$f":"X$3+$C1386+Produktionsanlæg!X1387","v":2068},{"$f":"Y$3+$C1386+Produktionsanlæg!Y1387","v":2069},0,{"$f":"Produktionsanlæg!BU1386","v":0},{"$f":"Produktionsanlæg!BV1386","v":0},{"$f":"Produktionsanlæg!BW1386","v":0},{"$f":"Produktionsanlæg!BX1386","v":0},{"$f":"Produktionsanlæg!BY1386","v":0},{"$f":"Produktionsanlæg!BZ1386","v":0},{"$f":"Produktionsanlæg!CA1386","v":0},{"$f":"Produktionsanlæg!CB1386","v":0},{"$f":"Produktionsanlæg!CC1386","v":0},{"$f":"Produktionsanlæg!CD1386","v":0},{"$f":"Produktionsanlæg!CE1386","v":0},{"$f":"Produktionsanlæg!CF1386","v":0},{"$f":"Produktionsanlæg!CG1386","v":0},{"$f":"Produktionsanlæg!CH1386","v":0},{"$f":"Produktionsanlæg!CI1386","v":0},{"$f":"Produktionsanlæg!CJ1386","v":0},{"$f":"Produktionsanlæg!CK1386","v":0},{"$f":"Produktionsanlæg!CL1386","v":0},{"$f":"Produktionsanlæg!CM1386","v":0},{"$f":"Produktionsanlæg!CN1386","v":0},{"$f":"Produktionsanlæg!CO1386","v":0},{"$f":"Produktionsanlæg!CP1386","v":0},{"$f":"+SUM(AA1386:AV1386)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1386>=AY$2,$AA1386/($D1386-2009),0)+IF($E1386>=AY$2,$AB1386/($E1386-2009),0)+IF($F1386>=AY$2,$AC1386/($F1386-2009),0)+IF($G1386>=AY$2,$AD1386/($G1386-2009),0)+IF($H1386>=AY$2,$AE1386/($H1386-2009),0)+IF($I1386>=AY$2,$AF1386/($I1386-2009),0)+IF($J1386>=AY$2,$AG1386/($J1386-2009),0)+IF($K1386>=AY$2,$AH1386/($K1386-2009),0)+IF($L1386>=AY$2,$AI1386/($L1386-2009),0)+IF($M1386>=AY$2,$AJ1386/($M1386-2009),0)+IF($N1386>=AY$2,$AK1386/($N1386-2009),0)+IF($O1386>=AY$2,$AL1386/($O1386-2009),0)+IF($P1386>=AY$2,$AM1386/($P1386-2009),0)+IF($Q1386>=AY$2,$AN1386/($Q1386-2009),0)+IF($R1386>=AY$2,$AO1386/($R1386-2009),0)+IF($S1386>=AY$2,$AP1386/($S1386-2009),0)+IF($T1386>=AY$2,$AQ1386/($T1386-2009),0)+IF($U1386>=AY$2,$AR1386/($U1386-2009),0)+IF($V1386>=AY$2,$AS1386/($V1386-2009),0)+IF($W1386>=AY$2,$AT1386/($W1386-2009),0)+IF($X1386>=AY$2,$AU1386/($X1386-2009),0)+IF($Y1386>=AY$2,$AV1386/($Y1386-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"D$3+$C1393","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1393","v":0},{"$f":"Produktionsanlæg!BV1393","v":0},{"$f":"Produktionsanlæg!BW1393","v":0},{"$f":"Produktionsanlæg!BX1393","v":0},{"$f":"Produktionsanlæg!BY1393","v":0},{"$f":"Produktionsanlæg!BZ1393","v":0},{"$f":"Produktionsanlæg!CA1393","v":0},{"$f":"Produktionsanlæg!CB1393","v":0},{"$f":"Produktionsanlæg!CC1393","v":0},{"$f":"Produktionsanlæg!CD1393","v":0},{"$f":"Produktionsanlæg!CE1393","v":0},{"$f":"Produktionsanlæg!CF1393","v":0},{"$f":"Produktionsanlæg!CG1393","v":0},{"$f":"Produktionsanlæg!CH1393","v":0},{"$f":"Produktionsanlæg!CI1393","v":0},{"$f":"Produktionsanlæg!CJ1393","v":0},{"$f":"Produktionsanlæg!CK1393","v":0},{"$f":"Produktionsanlæg!CL1393","v":0},{"$f":"Produktionsanlæg!CM1393","v":0},{"$f":"Produktionsanlæg!CN1393","v":0},{"$f":"Produktionsanlæg!CO1393","v":0},{"$f":"Produktionsanlæg!CP1393","v":0},{"$f":"+SUM(AA1393:AV1393)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1393>=AY$2,$AA1393/($D1393-2009),0)+IF($E1393>=AY$2,$AB1393/($E1393-2009),0)+IF($F1393>=AY$2,$AC1393/($F1393-2009),0)+IF($G1393>=AY$2,$AD1393/($G1393-2009),0)+IF($H1393>=AY$2,$AE1393/($H1393-2009),0)+IF($I1393>=AY$2,$AF1393/($I1393-2009),0)+IF($J1393>=AY$2,$AG1393/($J1393-2009),0)+IF($K1393>=AY$2,$AH1393/($K1393-2009),0)+IF($L1393>=AY$2,$AI1393/($L1393-2009),0)+IF($M1393>=AY$2,$AJ1393/($M1393-2009),0)+IF($N1393>=AY$2,$AK1393/($N1393-2009),0)+IF($O1393>=AY$2,$AL1393/($O1393-2009),0)+IF($P1393>=AY$2,$AM1393/($P1393-2009),0)+IF($Q1393>=AY$2,$AN1393/($Q1393-2009),0)+IF($R1393>=AY$2,$AO1393/($R1393-2009),0)+IF($S1393>=AY$2,$AP1393/($S1393-2009),0)+IF($T1393>=AY$2,$AQ1393/($T1393-2009),0)+IF($U1393>=AY$2,$AR1393/($U1393-2009),0)+IF($V1393>=AY$2,$AS1393/($V1393-2009),0)+IF($W1393>=AY$2,$AT1393/($W1393-2009),0)+IF($X1393>=AY$2,$AU1393/($X1393-2009),0)+IF($Y1393>=AY$2,$AV1393/($Y1393-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"D$3+$C1428+Produktionsanlæg!D1429","v":1965},{"$f":"E$3+$C1428+Produktionsanlæg!E1429","v":1975},{"$f":"F$3+$C1428+Produktionsanlæg!F1429","v":1985},{"$f":"G$3+$C1428+Produktionsanlæg!G1429","v":1995},{"$f":"H$3+$C1428+Produktionsanlæg!H1429","v":2005},{"$f":"I$3+$C1428+Produktionsanlæg!I1429","v":2015},{"$f":"J$3+$C1428+Produktionsanlæg!J1429","v":2025},{"$f":"K$3+$C1428+Produktionsanlæg!K1429","v":2035},{"$f":"L$3+$C1428+Produktionsanlæg!L1429","v":2042},{"$f":"M$3+$C1428+Produktionsanlæg!M1429","v":2047},{"$f":"N$3+$C1428+Produktionsanlæg!N1429","v":2052},{"$f":"O$3+$C1428+Produktionsanlæg!O1429","v":2057},{"$f":"P$3+$C1428+Produktionsanlæg!P1429","v":2060},{"$f":"Q$3+$C1428+Produktionsanlæg!Q1429","v":2061},{"$f":"R$3+$C1428+Produktionsanlæg!R1429","v":2062},{"$f":"S$3+$C1428+Produktionsanlæg!S1429","v":2063},{"$f":"T$3+$C1428+Produktionsanlæg!T1429","v":2064},{"$f":"U$3+$C1428+Produktionsanlæg!U1429","v":2065},{"$f":"V$3+$C1428+Produktionsanlæg!V1429","v":2066},{"$f":"W$3+$C1428+Produktionsanlæg!W1429","v":2067},{"$f":"X$3+$C1428+Produktionsanlæg!X1429","v":2068},{"$f":"Y$3+$C1428+Produktionsanlæg!Y1429","v":2069},0,{"$f":"Produktionsanlæg!BU1428","v":0},{"$f":"Produktionsanlæg!BV1428","v":0},{"$f":"Produktionsanlæg!BW1428","v":0},{"$f":"Produktionsanlæg!BX1428","v":0},{"$f":"Produktionsanlæg!BY1428","v":0},{"$f":"Produktionsanlæg!BZ1428","v":0},{"$f":"Produktionsanlæg!CA1428","v":0},{"$f":"Produktionsanlæg!CB1428","v":0},{"$f":"Produktionsanlæg!CC1428","v":0},{"$f":"Produktionsanlæg!CD1428","v":0},{"$f":"Produktionsanlæg!CE1428","v":0},{"$f":"Produktionsanlæg!CF1428","v":0},{"$f":"Produktionsanlæg!CG1428","v":0},{"$f":"Produktionsanlæg!CH1428","v":0},{"$f":"Produktionsanlæg!CI1428","v":0},{"$f":"Produktionsanlæg!CJ1428","v":0},{"$f":"Produktionsanlæg!CK1428","v":0},{"$f":"Produktionsanlæg!CL1428","v":0},{"$f":"Produktionsanlæg!CM1428","v":0},{"$f":"Produktionsanlæg!CN1428","v":0},{"$f":"Produktionsanlæg!CO1428","v":0},{"$f":"Produktionsanlæg!CP1428","v":0},{"$f":"+SUM(AA1428:AV1428)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1428>=AY$2,$AA1428/($D1428-2009),0)+IF($E1428>=AY$2,$AB1428/($E1428-2009),0)+IF($F1428>=AY$2,$AC1428/($F1428-2009),0)+IF($G1428>=AY$2,$AD1428/($G1428-2009),0)+IF($H1428>=AY$2,$AE1428/($H1428-2009),0)+IF($I1428>=AY$2,$AF1428/($I1428-2009),0)+IF($J1428>=AY$2,$AG1428/($J1428-2009),0)+IF($K1428>=AY$2,$AH1428/($K1428-2009),0)+IF($L1428>=AY$2,$AI1428/($L1428-2009),0)+IF($M1428>=AY$2,$AJ1428/($M1428-2009),0)+IF($N1428>=AY$2,$AK1428/($N1428-2009),0)+IF($O1428>=AY$2,$AL1428/($O1428-2009),0)+IF($P1428>=AY$2,$AM1428/($P1428-2009),0)+IF($Q1428>=AY$2,$AN1428/($Q1428-2009),0)+IF($R1428>=AY$2,$AO1428/($R1428-2009),0)+IF($S1428>=AY$2,$AP1428/($S1428-2009),0)+IF($T1428>=AY$2,$AQ1428/($T1428-2009),0)+IF($U1428>=AY$2,$AR1428/($U1428-2009),0)+IF($V1428>=AY$2,$AS1428/($V1428-2009),0)+IF($W1428>=AY$2,$AT1428/($W1428-2009),0)+IF($X1428>=AY$2,$AU1428/($X1428-2009),0)+IF($Y1428>=AY$2,$AV1428/($Y1428-2009),0)","v":0},{"$f":"IF($D1428>=AZ$2,$AA1428/($D1428-2009),0)+IF($E1428>=AZ$2,$AB1428/($E1428-2009),0)+IF($F1428>=AZ$2,$AC1428/($F1428-2009),0)+IF($G1428>=AZ$2,$AD1428/($G1428-2009),0)+IF($H1428>=AZ$2,$AE1428/($H1428-2009),0)+IF($I1428>=AZ$2,$AF1428/($I1428-2009),0)+IF($J1428>=AZ$2,$AG1428/($J1428-2009),0)+IF($K1428>=AZ$2,$AH1428/($K1428-2009),0)+IF($L1428>=AZ$2,$AI1428/($L1428-2009),0)+IF($M1428>=AZ$2,$AJ1428/($M1428-2009),0)+IF($N1428>=AZ$2,$AK1428/($N1428-2009),0)+IF($O1428>=AZ$2,$AL1428/($O1428-2009),0)+IF($P1428>=AZ$2,$AM1428/($P1428-2009),0)+IF($Q1428>=AZ$2,$AN1428/($Q1428-2009),0)+IF($R1428>=AZ$2,$AO1428/($R1428-2009),0)+IF($S1428>=AZ$2,$AP1428/($S1428-2009),0)+IF($T1428>=AZ$2,$AQ1428/($T1428-2009),0)+IF($U1428>=AZ$2,$AR1428/($U1428-2009),0)+IF($V1428>=AZ$2,$AS1428/($V1428-2009),0)+IF($W1428>=AZ$2,$AT1428/($W1428-2009),0)+IF($X1428>=AZ$2,$AU1428/($X1428-2009),0)+IF($Y1428>=AZ$2,$AV1428/($Y1428-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1428>=DL$2,$AA1428/($D1428-2009),0)+IF($E1428>=DL$2,$AB1428/($E1428-2009),0)+IF($F1428>=DL$2,$AC1428/($F1428-2009),0)+IF($G1428>=DL$2,$AD1428/($G1428-2009),0)+IF($H1428>=DL$2,$AE1428/($H1428-2009),0)+IF($I1428>=DL$2,$AF1428/($I1428-2009),0)+IF($J1428>=DL$2,$AG1428/($J1428-2009),0)+IF($K1428>=DL$2,$AH1428/($K1428-2009),0)+IF($L1428>=DL$2,$AI1428/($L1428-2009),0)+IF($M1428>=DL$2,$AJ1428/($M1428-2009),0)+IF($N1428>=DL$2,$AK1428/($N1428-2009),0)+IF($O1428>=DL$2,$AL1428/($O1428-2009),0)+IF($P1428>=DL$2,$AM1428/($P1428-2009),0)+IF($Q1428>=DL$2,$AN1428/($Q1428-2009),0)+IF($R1428>=DL$2,$AO1428/($R1428-2009),0)+IF($S1428>=DL$2,$AP1428/($S1428-2009),0)+IF($T1428>=DL$2,$AQ1428/($T1428-2009),0)+IF($U1428>=DL$2,$AR1428/($U1428-2009),0)+IF($V1428>=DL$2,$AS1428/($V1428-2009),0)+IF($W1428>=DL$2,$AT1428/($W1428-2009),0)+IF($X1428>=DL$2,$AU1428/($X1428-2009),0)+IF($Y1428>=DL$2,$AV1428/($Y1428-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"D$3+$C1431","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1431","v":0},{"$f":"Produktionsanlæg!BV1431","v":0},{"$f":"Produktionsanlæg!BW1431","v":0},{"$f":"Produktionsanlæg!BX1431","v":0},{"$f":"Produktionsanlæg!BY1431","v":0},{"$f":"Produktionsanlæg!BZ1431","v":0},{"$f":"Produktionsanlæg!CA1431","v":0},{"$f":"Produktionsanlæg!CB1431","v":0},{"$f":"Produktionsanlæg!CC1431","v":0},{"$f":"Produktionsanlæg!CD1431","v":0},{"$f":"Produktionsanlæg!CE1431","v":0},{"$f":"Produktionsanlæg!CF1431","v":0},{"$f":"Produktionsanlæg!CG1431","v":0},{"$f":"Produktionsanlæg!CH1431","v":0},{"$f":"Produktionsanlæg!CI1431","v":0},{"$f":"Produktionsanlæg!CJ1431","v":0},{"$f":"Produktionsanlæg!CK1431","v":0},{"$f":"Produktionsanlæg!CL1431","v":0},{"$f":"Produktionsanlæg!CM1431","v":0},{"$f":"Produktionsanlæg!CN1431","v":0},{"$f":"Produktionsanlæg!CO1431","v":0},{"$f":"Produktionsanlæg!CP1431","v":0},{"$f":"+SUM(AA1431:AV1431)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1431>=AY$2,$AA1431/($D1431-2009),0)+IF($E1431>=AY$2,$AB1431/($E1431-2009),0)+IF($F1431>=AY$2,$AC1431/($F1431-2009),0)+IF($G1431>=AY$2,$AD1431/($G1431-2009),0)+IF($H1431>=AY$2,$AE1431/($H1431-2009),0)+IF($I1431>=AY$2,$AF1431/($I1431-2009),0)+IF($J1431>=AY$2,$AG1431/($J1431-2009),0)+IF($K1431>=AY$2,$AH1431/($K1431-2009),0)+IF($L1431>=AY$2,$AI1431/($L1431-2009),0)+IF($M1431>=AY$2,$AJ1431/($M1431-2009),0)+IF($N1431>=AY$2,$AK1431/($N1431-2009),0)+IF($O1431>=AY$2,$AL1431/($O1431-2009),0)+IF($P1431>=AY$2,$AM1431/($P1431-2009),0)+IF($Q1431>=AY$2,$AN1431/($Q1431-2009),0)+IF($R1431>=AY$2,$AO1431/($R1431-2009),0)+IF($S1431>=AY$2,$AP1431/($S1431-2009),0)+IF($T1431>=AY$2,$AQ1431/($T1431-2009),0)+IF($U1431>=AY$2,$AR1431/($U1431-2009),0)+IF($V1431>=AY$2,$AS1431/($V1431-2009),0)+IF($W1431>=AY$2,$AT1431/($W1431-2009),0)+IF($X1431>=AY$2,$AU1431/($X1431-2009),0)+IF($Y1431>=AY$2,$AV1431/($Y1431-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C1451","v":1925},{"$f":"E$3+$C1451","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1451","v":0},{"$f":"Produktionsanlæg!BV1451","v":0},{"$f":"Produktionsanlæg!BW1451","v":0},{"$f":"Produktionsanlæg!BX1451","v":0},{"$f":"Produktionsanlæg!BY1451","v":0},{"$f":"Produktionsanlæg!BZ1451","v":0},{"$f":"Produktionsanlæg!CA1451","v":0},{"$f":"Produktionsanlæg!CB1451","v":0},{"$f":"Produktionsanlæg!CC1451","v":0},{"$f":"Produktionsanlæg!CD1451","v":0},{"$f":"Produktionsanlæg!CE1451","v":0},{"$f":"Produktionsanlæg!CF1451","v":0},{"$f":"Produktionsanlæg!CG1451","v":0},{"$f":"Produktionsanlæg!CH1451","v":0},{"$f":"Produktionsanlæg!CI1451","v":0},{"$f":"Produktionsanlæg!CJ1451","v":0},{"$f":"Produktionsanlæg!CK1451","v":0},{"$f":"Produktionsanlæg!CL1451","v":0},{"$f":"Produktionsanlæg!CM1451","v":0},{"$f":"Produktionsanlæg!CN1451","v":0},{"$f":"Produktionsanlæg!CO1451","v":0},{"$f":"Produktionsanlæg!CP1451","v":0},{"$f":"+SUM(AA1451:AV1451)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1451>=AY$2,$AA1451/($D1451-2009),0)+IF($E1451>=AY$2,$AB1451/($E1451-2009),0)+IF($F1451>=AY$2,$AC1451/($F1451-2009),0)+IF($G1451>=AY$2,$AD1451/($G1451-2009),0)+IF($H1451>=AY$2,$AE1451/($H1451-2009),0)+IF($I1451>=AY$2,$AF1451/($I1451-2009),0)+IF($J1451>=AY$2,$AG1451/($J1451-2009),0)+IF($K1451>=AY$2,$AH1451/($K1451-2009),0)+IF($L1451>=AY$2,$AI1451/($L1451-2009),0)+IF($M1451>=AY$2,$AJ1451/($M1451-2009),0)+IF($N1451>=AY$2,$AK1451/($N1451-2009),0)+IF($O1451>=AY$2,$AL1451/($O1451-2009),0)+IF($P1451>=AY$2,$AM1451/($P1451-2009),0)+IF($Q1451>=AY$2,$AN1451/($Q1451-2009),0)+IF($R1451>=AY$2,$AO1451/($R1451-2009),0)+IF($S1451>=AY$2,$AP1451/($S1451-2009),0)+IF($T1451>=AY$2,$AQ1451/($T1451-2009),0)+IF($U1451>=AY$2,$AR1451/($U1451-2009),0)+IF($V1451>=AY$2,$AS1451/($V1451-2009),0)+IF($W1451>=AY$2,$AT1451/($W1451-2009),0)+IF($X1451>=AY$2,$AU1451/($X1451-2009),0)+IF($Y1451>=AY$2,$AV1451/($Y1451-2009),0)","v":0},{"$f":"IF($D1451>=AZ$2,$AA1451/($D1451-2009),0)+IF($E1451>=AZ$2,$AB1451/($E1451-2009),0)+IF($F1451>=AZ$2,$AC1451/($F1451-2009),0)+IF($G1451>=AZ$2,$AD1451/($G1451-2009),0)+IF($H1451>=AZ$2,$AE1451/($H1451-2009),0)+IF($I1451>=AZ$2,$AF1451/($I1451-2009),0)+IF($J1451>=AZ$2,$AG1451/($J1451-2009),0)+IF($K1451>=AZ$2,$AH1451/($K1451-2009),0)+IF($L1451>=AZ$2,$AI1451/($L1451-2009),0)+IF($M1451>=AZ$2,$AJ1451/($M1451-2009),0)+IF($N1451>=AZ$2,$AK1451/($N1451-2009),0)+IF($O1451>=AZ$2,$AL1451/($O1451-2009),0)+IF($P1451>=AZ$2,$AM1451/($P1451-2009),0)+IF($Q1451>=AZ$2,$AN1451/($Q1451-2009),0)+IF($R1451>=AZ$2,$AO1451/($R1451-2009),0)+IF($S1451>=AZ$2,$AP1451/($S1451-2009),0)+IF($T1451>=AZ$2,$AQ1451/($T1451-2009),0)+IF($U1451>=AZ$2,$AR1451/($U1451-2009),0)+IF($V1451>=AZ$2,$AS1451/($V1451-2009),0)+IF($W1451>=AZ$2,$AT1451/($W1451-2009),0)+IF($X1451>=AZ$2,$AU1451/($X1451-2009),0)+IF($Y1451>=AZ$2,$AV1451/($Y1451-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1451>=DL$2,$AA1451/($D1451-2009),0)+IF($E1451>=DL$2,$AB1451/($E1451-2009),0)+IF($F1451>=DL$2,$AC1451/($F1451-2009),0)+IF($G1451>=DL$2,$AD1451/($G1451-2009),0)+IF($H1451>=DL$2,$AE1451/($H1451-2009),0)+IF($I1451>=DL$2,$AF1451/($I1451-2009),0)+IF($J1451>=DL$2,$AG1451/($J1451-2009),0)+IF($K1451>=DL$2,$AH1451/($K1451-2009),0)+IF($L1451>=DL$2,$AI1451/($L1451-2009),0)+IF($M1451>=DL$2,$AJ1451/($M1451-2009),0)+IF($N1451>=DL$2,$AK1451/($N1451-2009),0)+IF($O1451>=DL$2,$AL1451/($O1451-2009),0)+IF($P1451>=DL$2,$AM1451/($P1451-2009),0)+IF($Q1451>=DL$2,$AN1451/($Q1451-2009),0)+IF($R1451>=DL$2,$AO1451/($R1451-2009),0)+IF($S1451>=DL$2,$AP1451/($S1451-2009),0)+IF($T1451>=DL$2,$AQ1451/($T1451-2009),0)+IF($U1451>=DL$2,$AR1451/($U1451-2009),0)+IF($V1451>=DL$2,$AS1451/($V1451-2009),0)+IF($W1451>=DL$2,$AT1451/($W1451-2009),0)+IF($X1451>=DL$2,$AU1451/($X1451-2009),0)+IF($Y1451>=DL$2,$AV1451/($Y1451-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C1474+Produktionsanlæg!D1475","v":1965},{"$f":"E$3+$C1474+Produktionsanlæg!E1475","v":1975},{"$f":"F$3+$C1474+Produktionsanlæg!F1475","v":1985},{"$f":"G$3+$C1474+Produktionsanlæg!G1475","v":1995},{"$f":"H$3+$C1474+Produktionsanlæg!H1475","v":2005},{"$f":"I$3+$C1474+Produktionsanlæg!I1475","v":2015},{"$f":"J$3+$C1474+Produktionsanlæg!J1475","v":2025},{"$f":"K$3+$C1474+Produktionsanlæg!K1475","v":2035},{"$f":"L$3+$C1474+Produktionsanlæg!L1475","v":2042},{"$f":"M$3+$C1474+Produktionsanlæg!M1475","v":2047},{"$f":"N$3+$C1474+Produktionsanlæg!N1475","v":2052},{"$f":"O$3+$C1474+Produktionsanlæg!O1475","v":2057},{"$f":"P$3+$C1474+Produktionsanlæg!P1475","v":2060},{"$f":"Q$3+$C1474+Produktionsanlæg!Q1475","v":2061},{"$f":"R$3+$C1474+Produktionsanlæg!R1475","v":2062},{"$f":"S$3+$C1474+Produktionsanlæg!S1475","v":2063},{"$f":"T$3+$C1474+Produktionsanlæg!T1475","v":2064},{"$f":"U$3+$C1474+Produktionsanlæg!U1475","v":2065},{"$f":"V$3+$C1474+Produktionsanlæg!V1475","v":2066},{"$f":"W$3+$C1474+Produktionsanlæg!W1475","v":2067},{"$f":"X$3+$C1474+Produktionsanlæg!X1475","v":2068},{"$f":"Y$3+$C1474+Produktionsanlæg!Y1475","v":2069},0,{"$f":"Produktionsanlæg!BU1474","v":0},{"$f":"Produktionsanlæg!BV1474","v":0},{"$f":"Produktionsanlæg!BW1474","v":0},{"$f":"Produktionsanlæg!BX1474","v":0},{"$f":"Produktionsanlæg!BY1474","v":0},{"$f":"Produktionsanlæg!BZ1474","v":0},{"$f":"Produktionsanlæg!CA1474","v":0},{"$f":"Produktionsanlæg!CB1474","v":0},{"$f":"Produktionsanlæg!CC1474","v":0},{"$f":"Produktionsanlæg!CD1474","v":0},{"$f":"Produktionsanlæg!CE1474","v":0},{"$f":"Produktionsanlæg!CF1474","v":0},{"$f":"Produktionsanlæg!CG1474","v":0},{"$f":"Produktionsanlæg!CH1474","v":0},{"$f":"Produktionsanlæg!CI1474","v":0},{"$f":"Produktionsanlæg!CJ1474","v":0},{"$f":"Produktionsanlæg!CK1474","v":0},{"$f":"Produktionsanlæg!CL1474","v":0},{"$f":"Produktionsanlæg!CM1474","v":0},{"$f":"Produktionsanlæg!CN1474","v":0},{"$f":"Produktionsanlæg!CO1474","v":0},{"$f":"Produktionsanlæg!CP1474","v":0},{"$f":"+SUM(AA1474:AV1474)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1474>=AY$2,$AA1474/($D1474-2009),0)+IF($E1474>=AY$2,$AB1474/($E1474-2009),0)+IF($F1474>=AY$2,$AC1474/($F1474-2009),0)+IF($G1474>=AY$2,$AD1474/($G1474-2009),0)+IF($H1474>=AY$2,$AE1474/($H1474-2009),0)+IF($I1474>=AY$2,$AF1474/($I1474-2009),0)+IF($J1474>=AY$2,$AG1474/($J1474-2009),0)+IF($K1474>=AY$2,$AH1474/($K1474-2009),0)+IF($L1474>=AY$2,$AI1474/($L1474-2009),0)+IF($M1474>=AY$2,$AJ1474/($M1474-2009),0)+IF($N1474>=AY$2,$AK1474/($N1474-2009),0)+IF($O1474>=AY$2,$AL1474/($O1474-2009),0)+IF($P1474>=AY$2,$AM1474/($P1474-2009),0)+IF($Q1474>=AY$2,$AN1474/($Q1474-2009),0)+IF($R1474>=AY$2,$AO1474/($R1474-2009),0)+IF($S1474>=AY$2,$AP1474/($S1474-2009),0)+IF($T1474>=AY$2,$AQ1474/($T1474-2009),0)+IF($U1474>=AY$2,$AR1474/($U1474-2009),0)+IF($V1474>=AY$2,$AS1474/($V1474-2009),0)+IF($W1474>=AY$2,$AT1474/($W1474-2009),0)+IF($X1474>=AY$2,$AU1474/($X1474-2009),0)+IF($Y1474>=AY$2,$AV1474/($Y1474-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C1516+Produktionsanlæg!D1517","v":1965},{"$f":"E$3+$C1516+Produktionsanlæg!E1517","v":1975},{"$f":"F$3+$C1516+Produktionsanlæg!F1517","v":1985},{"$f":"G$3+$C1516+Produktionsanlæg!G1517","v":1995},{"$f":"H$3+$C1516+Produktionsanlæg!H1517","v":2005},{"$f":"I$3+$C1516+Produktionsanlæg!I1517","v":2015},{"$f":"J$3+$C1516+Produktionsanlæg!J1517","v":2025},{"$f":"K$3+$C1516+Produktionsanlæg!K1517","v":2035},{"$f":"L$3+$C1516+Produktionsanlæg!L1517","v":2042},{"$f":"M$3+$C1516+Produktionsanlæg!M1517","v":2047},{"$f":"N$3+$C1516+Produktionsanlæg!N1517","v":2052},{"$f":"O$3+$C1516+Produktionsanlæg!O1517","v":2057},{"$f":"P$3+$C1516+Produktionsanlæg!P1517","v":2060},{"$f":"Q$3+$C1516+Produktionsanlæg!Q1517","v":2061},{"$f":"R$3+$C1516+Produktionsanlæg!R1517","v":2062},{"$f":"S$3+$C1516+Produktionsanlæg!S1517","v":2063},{"$f":"T$3+$C1516+Produktionsanlæg!T1517","v":2064},{"$f":"U$3+$C1516+Produktionsanlæg!U1517","v":2065},{"$f":"V$3+$C1516+Produktionsanlæg!V1517","v":2066},{"$f":"W$3+$C1516+Produktionsanlæg!W1517","v":2067},{"$f":"X$3+$C1516+Produktionsanlæg!X1517","v":2068},{"$f":"Y$3+$C1516+Produktionsanlæg!Y1517","v":2069},0,{"$f":"Produktionsanlæg!BU1516","v":0},{"$f":"Produktionsanlæg!BV1516","v":0},{"$f":"Produktionsanlæg!BW1516","v":0},{"$f":"Produktionsanlæg!BX1516","v":0},{"$f":"Produktionsanlæg!BY1516","v":0},{"$f":"Produktionsanlæg!BZ1516","v":0},{"$f":"Produktionsanlæg!CA1516","v":0},{"$f":"Produktionsanlæg!CB1516","v":0},{"$f":"Produktionsanlæg!CC1516","v":0},{"$f":"Produktionsanlæg!CD1516","v":0},{"$f":"Produktionsanlæg!CE1516","v":0},{"$f":"Produktionsanlæg!CF1516","v":0},{"$f":"Produktionsanlæg!CG1516","v":0},{"$f":"Produktionsanlæg!CH1516","v":0},{"$f":"Produktionsanlæg!CI1516","v":0},{"$f":"Produktionsanlæg!CJ1516","v":0},{"$f":"Produktionsanlæg!CK1516","v":0},{"$f":"Produktionsanlæg!CL1516","v":0},{"$f":"Produktionsanlæg!CM1516","v":0},{"$f":"Produktionsanlæg!CN1516","v":0},{"$f":"Produktionsanlæg!CO1516","v":0},{"$f":"Produktionsanlæg!CP1516","v":0},{"$f":"+SUM(AA1516:AV1516)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1523","v":0},{"$f":"Produktionsanlæg!BV1523","v":0},{"$f":"Produktionsanlæg!BW1523","v":0},{"$f":"Produktionsanlæg!BX1523","v":0},{"$f":"Produktionsanlæg!BY1523","v":0},{"$f":"Produktionsanlæg!BZ1523","v":0},{"$f":"Produktionsanlæg!CA1523","v":0},{"$f":"Produktionsanlæg!CB1523","v":0},{"$f":"Produktionsanlæg!CC1523","v":0},{"$f":"Produktionsanlæg!CD1523","v":0},{"$f":"Produktionsanlæg!CE1523","v":0},{"$f":"Produktionsanlæg!CF1523","v":0},{"$f":"Produktionsanlæg!CG1523","v":0},{"$f":"Produktionsanlæg!CH1523","v":0},{"$f":"Produktionsanlæg!CI1523","v":0},{"$f":"Produktionsanlæg!CJ1523","v":0},{"$f":"Produktionsanlæg!CK1523","v":0},{"$f":"Produktionsanlæg!CL1523","v":0},{"$f":"Produktionsanlæg!CM1523","v":0},{"$f":"Produktionsanlæg!CN1523","v":0},{"$f":"Produktionsanlæg!CO1523","v":0},{"$f":"Produktionsanlæg!CP1523","v":0},{"$f":"+SUM(AA1523:AV1523)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C1539","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C1539","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1539","v":0},{"$f":"Produktionsanlæg!BV1539","v":0},{"$f":"Produktionsanlæg!BW1539","v":0},{"$f":"Produktionsanlæg!BX1539","v":0},{"$f":"Produktionsanlæg!BY1539","v":0},{"$f":"Produktionsanlæg!BZ1539","v":0},{"$f":"Produktionsanlæg!CA1539","v":0},{"$f":"Produktionsanlæg!CB1539","v":0},{"$f":"Produktionsanlæg!CC1539","v":0},{"$f":"Produktionsanlæg!CD1539","v":0},{"$f":"Produktionsanlæg!CE1539","v":0},{"$f":"Produktionsanlæg!CF1539","v":0},{"$f":"Produktionsanlæg!CG1539","v":0},{"$f":"Produktionsanlæg!CH1539","v":0},{"$f":"Produktionsanlæg!CI1539","v":0},{"$f":"Produktionsanlæg!CJ1539","v":0},{"$f":"Produktionsanlæg!CK1539","v":0},{"$f":"Produktionsanlæg!CL1539","v":0},{"$f":"Produktionsanlæg!CM1539","v":0},{"$f":"Produktionsanlæg!CN1539","v":0},{"$f":"Produktionsanlæg!CO1539","v":0},{"$f":"Produktionsanlæg!CP1539","v":0},{"$f":"+SUM(AA1539:AV1539)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1539>=AY$2,$AA1539/($D1539-2009),0)+IF($E1539>=AY$2,$AB1539/($E1539-2009),0)+IF($F1539>=AY$2,$AC1539/($F1539-2009),0)+IF($G1539>=AY$2,$AD1539/($G1539-2009),0)+IF($H1539>=AY$2,$AE1539/($H1539-2009),0)+IF($I1539>=AY$2,$AF1539/($I1539-2009),0)+IF($J1539>=AY$2,$AG1539/($J1539-2009),0)+IF($K1539>=AY$2,$AH1539/($K1539-2009),0)+IF($L1539>=AY$2,$AI1539/($L1539-2009),0)+IF($M1539>=AY$2,$AJ1539/($M1539-2009),0)+IF($N1539>=AY$2,$AK1539/($N1539-2009),0)+IF($O1539>=AY$2,$AL1539/($O1539-2009),0)+IF($P1539>=AY$2,$AM1539/($P1539-2009),0)+IF($Q1539>=AY$2,$AN1539/($Q1539-2009),0)+IF($R1539>=AY$2,$AO1539/($R1539-2009),0)+IF($S1539>=AY$2,$AP1539/($S1539-2009),0)+IF($T1539>=AY$2,$AQ1539/($T1539-2009),0)+IF($U1539>=AY$2,$AR1539/($U1539-2009),0)+IF($V1539>=AY$2,$AS1539/($V1539-2009),0)+IF($W1539>=AY$2,$AT1539/($W1539-2009),0)+IF($X1539>=AY$2,$AU1539/($X1539-2009),0)+IF($Y1539>=AY$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539>=BI$2,$AA1539/($D1539-2009),0)+IF($E1539>=BI$2,$AB1539/($E1539-2009),0)+IF($F1539>=BI$2,$AC1539/($F1539-2009),0)+IF($G1539>=BI$2,$AD1539/($G1539-2009),0)+IF($H1539>=BI$2,$AE1539/($H1539-2009),0)+IF($I1539>=BI$2,$AF1539/($I1539-2009),0)+IF($J1539>=BI$2,$AG1539/($J1539-2009),0)+IF($K1539>=BI$2,$AH1539/($K1539-2009),0)+IF($L1539>=BI$2,$AI1539/($L1539-2009),0)+IF($M1539>=BI$2,$AJ1539/($M1539-2009),0)+IF($N1539>=BI$2,$AK1539/($N1539-2009),0)+IF($O1539>=BI$2,$AL1539/($O1539-2009),0)+IF($P1539>=BI$2,$AM1539/($P1539-2009),0)+IF($Q1539>=BI$2,$AN1539/($Q1539-2009),0)+IF($R1539>=BI$2,$AO1539/($R1539-2009),0)+IF($S1539>=BI$2,$AP1539/($S1539-2009),0)+IF($T1539>=BI$2,$AQ1539/($T1539-2009),0)+IF($U1539>=BI$2,$AR1539/($U1539-2009),0)+IF($V1539>=BI$2,$AS1539/($V1539-2009),0)+IF($W1539>=BI$2,$AT1539/($W1539-2009),0)+IF($X1539>=BI$2,$AU1539/($X1539-2009),0)+IF($Y1539>=BI$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539>=BS$2,$AA1539/($D1539-2009),0)+IF($E1539>=BS$2,$AB1539/($E1539-2009),0)+IF($F1539>=BS$2,$AC1539/($F1539-2009),0)+IF($G1539>=BS$2,$AD1539/($G1539-2009),0)+IF($H1539>=BS$2,$AE1539/($H1539-2009),0)+IF($I1539>=BS$2,$AF1539/($I1539-2009),0)+IF($J1539>=BS$2,$AG1539/($J1539-2009),0)+IF($K1539>=BS$2,$AH1539/($K1539-2009),0)+IF($L1539>=BS$2,$AI1539/($L1539-2009),0)+IF($M1539>=BS$2,$AJ1539/($M1539-2009),0)+IF($N1539>=BS$2,$AK1539/($N1539-2009),0)+IF($O1539>=BS$2,$AL1539/($O1539-2009),0)+IF($P1539>=BS$2,$AM1539/($P1539-2009),0)+IF($Q1539>=BS$2,$AN1539/($Q1539-2009),0)+IF($R1539>=BS$2,$AO1539/($R1539-2009),0)+IF($S1539>=BS$2,$AP1539/($S1539-2009),0)+IF($T1539>=BS$2,$AQ1539/($T1539-2009),0)+IF($U1539>=BS$2,$AR1539/($U1539-2009),0)+IF($V1539>=BS$2,$AS1539/($V1539-2009),0)+IF($W1539>=BS$2,$AT1539/($W1539-2009),0)+IF($X1539>=BS$2,$AU1539/($X1539-2009),0)+IF($Y1539>=BS$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539>=CC$2,$AA1539/($D1539-2009),0)+IF($E1539>=CC$2,$AB1539/($E1539-2009),0)+IF($F1539>=CC$2,$AC1539/($F1539-2009),0)+IF($G1539>=CC$2,$AD1539/($G1539-2009),0)+IF($H1539>=CC$2,$AE1539/($H1539-2009),0)+IF($I1539>=CC$2,$AF1539/($I1539-2009),0)+IF($J1539>=CC$2,$AG1539/($J1539-2009),0)+IF($K1539>=CC$2,$AH1539/($K1539-2009),0)+IF($L1539>=CC$2,$AI1539/($L1539-2009),0)+IF($M1539>=CC$2,$AJ1539/($M1539-2009),0)+IF($N1539>=CC$2,$AK1539/($N1539-2009),0)+IF($O1539>=CC$2,$AL1539/($O1539-2009),0)+IF($P1539>=CC$2,$AM1539/($P1539-2009),0)+IF($Q1539>=CC$2,$AN1539/($Q1539-2009),0)+IF($R1539>=CC$2,$AO1539/($R1539-2009),0)+IF($S1539>=CC$2,$AP1539/($S1539-2009),0)+IF($T1539>=CC$2,$AQ1539/($T1539-2009),0)+IF($U1539>=CC$2,$AR1539/($U1539-2009),0)+IF($V1539>=CC$2,$AS1539/($V1539-2009),0)+IF($W1539>=CC$2,$AT1539/($W1539-2009),0)+IF($X1539>=CC$2,$AU1539/($X1539-2009),0)+IF($Y1539>=CC$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539>=CM$2,$AA1539/($D1539-2009),0)+IF($E1539>=CM$2,$AB1539/($E1539-2009),0)+IF($F1539>=CM$2,$AC1539/($F1539-2009),0)+IF($G1539>=CM$2,$AD1539/($G1539-2009),0)+IF($H1539>=CM$2,$AE1539/($H1539-2009),0)+IF($I1539>=CM$2,$AF1539/($I1539-2009),0)+IF($J1539>=CM$2,$AG1539/($J1539-2009),0)+IF($K1539>=CM$2,$AH1539/($K1539-2009),0)+IF($L1539>=CM$2,$AI1539/($L1539-2009),0)+IF($M1539>=CM$2,$AJ1539/($M1539-2009),0)+IF($N1539>=CM$2,$AK1539/($N1539-2009),0)+IF($O1539>=CM$2,$AL1539/($O1539-2009),0)+IF($P1539>=CM$2,$AM1539/($P1539-2009),0)+IF($Q1539>=CM$2,$AN1539/($Q1539-2009),0)+IF($R1539>=CM$2,$AO1539/($R1539-2009),0)+IF($S1539>=CM$2,$AP1539/($S1539-2009),0)+IF($T1539>=CM$2,$AQ1539/($T1539-2009),0)+IF($U1539>=CM$2,$AR1539/($U1539-2009),0)+IF($V1539>=CM$2,$AS1539/($V1539-2009),0)+IF($W1539>=CM$2,$AT1539/($W1539-2009),0)+IF($X1539>=CM$2,$AU1539/($X1539-2009),0)+IF($Y1539>=CM$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539>=CW$2,$AA1539/($D1539-2009),0)+IF($E1539>=CW$2,$AB1539/($E1539-2009),0)+IF($F1539>=CW$2,$AC1539/($F1539-2009),0)+IF($G1539>=CW$2,$AD1539/($G1539-2009),0)+IF($H1539>=CW$2,$AE1539/($H1539-2009),0)+IF($I1539>=CW$2,$AF1539/($I1539-2009),0)+IF($J1539>=CW$2,$AG1539/($J1539-2009),0)+IF($K1539>=CW$2,$AH1539/($K1539-2009),0)+IF($L1539>=CW$2,$AI1539/($L1539-2009),0)+IF($M1539>=CW$2,$AJ1539/($M1539-2009),0)+IF($N1539>=CW$2,$AK1539/($N1539-2009),0)+IF($O1539>=CW$2,$AL1539/($O1539-2009),0)+IF($P1539>=CW$2,$AM1539/($P1539-2009),0)+IF($Q1539>=CW$2,$AN1539/($Q1539-2009),0)+IF($R1539>=CW$2,$AO1539/($R1539-2009),0)+IF($S1539>=CW$2,$AP1539/($S1539-2009),0)+IF($T1539>=CW$2,$AQ1539/($T1539-2009),0)+IF($U1539>=CW$2,$AR1539/($U1539-2009),0)+IF($V1539>=CW$2,$AS1539/($V1539-2009),0)+IF($W1539>=CW$2,$AT1539/($W1539-2009),0)+IF($X1539>=CW$2,$AU1539/($X1539-2009),0)+IF($Y1539>=CW$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539>=DG$2,$AA1539/($D1539-2009),0)+IF($E1539>=DG$2,$AB1539/($E1539-2009),0)+IF($F1539>=DG$2,$AC1539/($F1539-2009),0)+IF($G1539>=DG$2,$AD1539/($G1539-2009),0)+IF($H1539>=DG$2,$AE1539/($H1539-2009),0)+IF($I1539>=DG$2,$AF1539/($I1539-2009),0)+IF($J1539>=DG$2,$AG1539/($J1539-2009),0)+IF($K1539>=DG$2,$AH1539/($K1539-2009),0)+IF($L1539>=DG$2,$AI1539/($L1539-2009),0)+IF($M1539>=DG$2,$AJ1539/($M1539-2009),0)+IF($N1539>=DG$2,$AK1539/($N1539-2009),0)+IF($O1539>=DG$2,$AL1539/($O1539-2009),0)+IF($P1539>=DG$2,$AM1539/($P1539-2009),0)+IF($Q1539>=DG$2,$AN1539/($Q1539-2009),0)+IF($R1539>=DG$2,$AO1539/($R1539-2009),0)+IF($S1539>=DG$2,$AP1539/($S1539-2009),0)+IF($T1539>=DG$2,$AQ1539/($T1539-2009),0)+IF($U1539>=DG$2,$AR1539/($U1539-2009),0)+IF($V1539>=DG$2,$AS1539/($V1539-2009),0)+IF($W1539>=DG$2,$AT1539/($W1539-2009),0)+IF($X1539>=DG$2,$AU1539/($X1539-2009),0)+IF($Y1539>=DG$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539>=DQ$2,$AA1539/($D1539-2009),0)+IF($E1539>=DQ$2,$AB1539/($E1539-2009),0)+IF($F1539>=DQ$2,$AC1539/($F1539-2009),0)+IF($G1539>=DQ$2,$AD1539/($G1539-2009),0)+IF($H1539>=DQ$2,$AE1539/($H1539-2009),0)+IF($I1539>=DQ$2,$AF1539/($I1539-2009),0)+IF($J1539>=DQ$2,$AG1539/($J1539-2009),0)+IF($K1539>=DQ$2,$AH1539/($K1539-2009),0)+IF($L1539>=DQ$2,$AI1539/($L1539-2009),0)+IF($M1539>=DQ$2,$AJ1539/($M1539-2009),0)+IF($N1539>=DQ$2,$AK1539/($N1539-2009),0)+IF($O1539>=DQ$2,$AL1539/($O1539-2009),0)+IF($P1539>=DQ$2,$AM1539/($P1539-2009),0)+IF($Q1539>=DQ$2,$AN1539/($Q1539-2009),0)+IF($R1539>=DQ$2,$AO1539/($R1539-2009),0)+IF($S1539>=DQ$2,$AP1539/($S1539-2009),0)+IF($T1539>=DQ$2,$AQ1539/($T1539-2009),0)+IF($U1539>=DQ$2,$AR1539/($U1539-2009),0)+IF($V1539>=DQ$2,$AS1539/($V1539-2009),0)+IF($W1539>=DQ$2,$AT1539/($W1539-2009),0)+IF($X1539>=DQ$2,$AU1539/($X1539-2009),0)+IF($Y1539>=DQ$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539>=EA$2,$AA1539/($D1539-2009),0)+IF($E1539>=EA$2,$AB1539/($E1539-2009),0)+IF($F1539>=EA$2,$AC1539/($F1539-2009),0)+IF($G1539>=EA$2,$AD1539/($G1539-2009),0)+IF($H1539>=EA$2,$AE1539/($H1539-2009),0)+IF($I1539>=EA$2,$AF1539/($I1539-2009),0)+IF($J1539>=EA$2,$AG1539/($J1539-2009),0)+IF($K1539>=EA$2,$AH1539/($K1539-2009),0)+IF($L1539>=EA$2,$AI1539/($L1539-2009),0)+IF($M1539>=EA$2,$AJ1539/($M1539-2009),0)+IF($N1539>=EA$2,$AK1539/($N1539-2009),0)+IF($O1539>=EA$2,$AL1539/($O1539-2009),0)+IF($P1539>=EA$2,$AM1539/($P1539-2009),0)+IF($Q1539>=EA$2,$AN1539/($Q1539-2009),0)+IF($R1539>=EA$2,$AO1539/($R1539-2009),0)+IF($S1539>=EA$2,$AP1539/($S1539-2009),0)+IF($T1539>=EA$2,$AQ1539/($T1539-2009),0)+IF($U1539>=EA$2,$AR1539/($U1539-2009),0)+IF($V1539>=EA$2,$AS1539/($V1539-2009),0)+IF($W1539>=EA$2,$AT1539/($W1539-2009),0)+IF($X1539>=EA$2,$AU1539/($X1539-2009),0)+IF($Y1539>=EA$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539>=EK$2,$AA1539/($D1539-2009),0)+IF($E1539>=EK$2,$AB1539/($E1539-2009),0)+IF($F1539>=EK$2,$AC1539/($F1539-2009),0)+IF($G1539>=EK$2,$AD1539/($G1539-2009),0)+IF($H1539>=EK$2,$AE1539/($H1539-2009),0)+IF($I1539>=EK$2,$AF1539/($I1539-2009),0)+IF($J1539>=EK$2,$AG1539/($J1539-2009),0)+IF($K1539>=EK$2,$AH1539/($K1539-2009),0)+IF($L1539>=EK$2,$AI1539/($L1539-2009),0)+IF($M1539>=EK$2,$AJ1539/($M1539-2009),0)+IF($N1539>=EK$2,$AK1539/($N1539-2009),0)+IF($O1539>=EK$2,$AL1539/($O1539-2009),0)+IF($P1539>=EK$2,$AM1539/($P1539-2009),0)+IF($Q1539>=EK$2,$AN1539/($Q1539-2009),0)+IF($R1539>=EK$2,$AO1539/($R1539-2009),0)+IF($S1539>=EK$2,$AP1539/($S1539-2009),0)+IF($T1539>=EK$2,$AQ1539/($T1539-2009),0)+IF($U1539>=EK$2,$AR1539/($U1539-2009),0)+IF($V1539>=EK$2,$AS1539/($V1539-2009),0)+IF($W1539>=EK$2,$AT1539/($W1539-2009),0)+IF($X1539>=EK$2,$AU1539/($X1539-2009),0)+IF($Y1539>=EK$2,$AV1539/($Y1539-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"D$3+$C1562+Produktionsanlæg!D1563","v":1965},{"$f":"E$3+$C1562+Produktionsanlæg!E1563","v":1975},{"$f":"F$3+$C1562+Produktionsanlæg!F1563","v":1985},{"$f":"G$3+$C1562+Produktionsanlæg!G1563","v":1995},{"$f":"H$3+$C1562+Produktionsanlæg!H1563","v":2005},{"$f":"I$3+$C1562+Produktionsanlæg!I1563","v":2015},{"$f":"J$3+$C1562+Produktionsanlæg!J1563","v":2025},{"$f":"K$3+$C1562+Produktionsanlæg!K1563","v":2035},{"$f":"L$3+$C1562+Produktionsanlæg!L1563","v":2042},{"$f":"M$3+$C1562+Produktionsanlæg!M1563","v":2047},{"$f":"N$3+$C1562+Produktionsanlæg!N1563","v":2052},{"$f":"O$3+$C1562+Produktionsanlæg!O1563","v":2057},{"$f":"P$3+$C1562+Produktionsanlæg!P1563","v":2060},{"$f":"Q$3+$C1562+Produktionsanlæg!Q1563","v":2061},{"$f":"R$3+$C1562+Produktionsanlæg!R1563","v":2062},{"$f":"S$3+$C1562+Produktionsanlæg!S1563","v":2063},{"$f":"T$3+$C1562+Produktionsanlæg!T1563","v":2064},{"$f":"U$3+$C1562+Produktionsanlæg!U1563","v":2065},{"$f":"V$3+$C1562+Produktionsanlæg!V1563","v":2066},{"$f":"W$3+$C1562+Produktionsanlæg!W1563","v":2067},{"$f":"X$3+$C1562+Produktionsanlæg!X1563","v":2068},{"$f":"Y$3+$C1562+Produktionsanlæg!Y1563","v":2069},0,{"$f":"Produktionsanlæg!BU1562","v":0},{"$f":"Produktionsanlæg!BV1562","v":0},{"$f":"Produktionsanlæg!BW1562","v":0},{"$f":"Produktionsanlæg!BX1562","v":0},{"$f":"Produktionsanlæg!BY1562","v":0},{"$f":"Produktionsanlæg!BZ1562","v":0},{"$f":"Produktionsanlæg!CA1562","v":0},{"$f":"Produktionsanlæg!CB1562","v":0},{"$f":"Produktionsanlæg!CC1562","v":0},{"$f":"Produktionsanlæg!CD1562","v":0},{"$f":"Produktionsanlæg!CE1562","v":0},{"$f":"Produktionsanlæg!CF1562","v":0},{"$f":"Produktionsanlæg!CG1562","v":0},{"$f":"Produktionsanlæg!CH1562","v":0},{"$f":"Produktionsanlæg!CI1562","v":0},{"$f":"Produktionsanlæg!CJ1562","v":0},{"$f":"Produktionsanlæg!CK1562","v":0},{"$f":"Produktionsanlæg!CL1562","v":0},{"$f":"Produktionsanlæg!CM1562","v":0},{"$f":"Produktionsanlæg!CN1562","v":0},{"$f":"Produktionsanlæg!CO1562","v":0},{"$f":"Produktionsanlæg!CP1562","v":0},{"$f":"+SUM(AA1562:AV1562)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1562>=AY$2,$AA1562/($D1562-2009),0)+IF($E1562>=AY$2,$AB1562/($E1562-2009),0)+IF($F1562>=AY$2,$AC1562/($F1562-2009),0)+IF($G1562>=AY$2,$AD1562/($G1562-2009),0)+IF($H1562>=AY$2,$AE1562/($H1562-2009),0)+IF($I1562>=AY$2,$AF1562/($I1562-2009),0)+IF($J1562>=AY$2,$AG1562/($J1562-2009),0)+IF($K1562>=AY$2,$AH1562/($K1562-2009),0)+IF($L1562>=AY$2,$AI1562/($L1562-2009),0)+IF($M1562>=AY$2,$AJ1562/($M1562-2009),0)+IF($N1562>=AY$2,$AK1562/($N1562-2009),0)+IF($O1562>=AY$2,$AL1562/($O1562-2009),0)+IF($P1562>=AY$2,$AM1562/($P1562-2009),0)+IF($Q1562>=AY$2,$AN1562/($Q1562-2009),0)+IF($R1562>=AY$2,$AO1562/($R1562-2009),0)+IF($S1562>=AY$2,$AP1562/($S1562-2009),0)+IF($T1562>=AY$2,$AQ1562/($T1562-2009),0)+IF($U1562>=AY$2,$AR1562/($U1562-2009),0)+IF($V1562>=AY$2,$AS1562/($V1562-2009),0)+IF($W1562>=AY$2,$AT1562/($W1562-2009),0)+IF($X1562>=AY$2,$AU1562/($X1562-2009),0)+IF($Y1562>=AY$2,$AV1562/($Y1562-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1562>=CE$2,$AA1562/($D1562-2009),0)+IF($E1562>=CE$2,$AB1562/($E1562-2009),0)+IF($F1562>=CE$2,$AC1562/($F1562-2009),0)+IF($G1562>=CE$2,$AD1562/($G1562-2009),0)+IF($H1562>=CE$2,$AE1562/($H1562-2009),0)+IF($I1562>=CE$2,$AF1562/($I1562-2009),0)+IF($J1562>=CE$2,$AG1562/($J1562-2009),0)+IF($K1562>=CE$2,$AH1562/($K1562-2009),0)+IF($L1562>=CE$2,$AI1562/($L1562-2009),0)+IF($M1562>=CE$2,$AJ1562/($M1562-2009),0)+IF($N1562>=CE$2,$AK1562/($N1562-2009),0)+IF($O1562>=CE$2,$AL1562/($O1562-2009),0)+IF($P1562>=CE$2,$AM1562/($P1562-2009),0)+IF($Q1562>=CE$2,$AN1562/($Q1562-2009),0)+IF($R1562>=CE$2,$AO1562/($R1562-2009),0)+IF($S1562>=CE$2,$AP1562/($S1562-2009),0)+IF($T1562>=CE$2,$AQ1562/($T1562-2009),0)+IF($U1562>=CE$2,$AR1562/($U1562-2009),0)+IF($V1562>=CE$2,$AS1562/($V1562-2009),0)+IF($W1562>=CE$2,$AT1562/($W1562-2009),0)+IF($X1562>=CE$2,$AU1562/($X1562-2009),0)+IF($Y1562>=CE$2,$AV1562/($Y1562-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1562>=DK$2,$AA1562/($D1562-2009),0)+IF($E1562>=DK$2,$AB1562/($E1562-2009),0)+IF($F1562>=DK$2,$AC1562/($F1562-2009),0)+IF($G1562>=DK$2,$AD1562/($G1562-2009),0)+IF($H1562>=DK$2,$AE1562/($H1562-2009),0)+IF($I1562>=DK$2,$AF1562/($I1562-2009),0)+IF($J1562>=DK$2,$AG1562/($J1562-2009),0)+IF($K1562>=DK$2,$AH1562/($K1562-2009),0)+IF($L1562>=DK$2,$AI1562/($L1562-2009),0)+IF($M1562>=DK$2,$AJ1562/($M1562-2009),0)+IF($N1562>=DK$2,$AK1562/($N1562-2009),0)+IF($O1562>=DK$2,$AL1562/($O1562-2009),0)+IF($P1562>=DK$2,$AM1562/($P1562-2009),0)+IF($Q1562>=DK$2,$AN1562/($Q1562-2009),0)+IF($R1562>=DK$2,$AO1562/($R1562-2009),0)+IF($S1562>=DK$2,$AP1562/($S1562-2009),0)+IF($T1562>=DK$2,$AQ1562/($T1562-2009),0)+IF($U1562>=DK$2,$AR1562/($U1562-2009),0)+IF($V1562>=DK$2,$AS1562/($V1562-2009),0)+IF($W1562>=DK$2,$AT1562/($W1562-2009),0)+IF($X1562>=DK$2,$AU1562/($X1562-2009),0)+IF($Y1562>=DK$2,$AV1562/($Y1562-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C1581","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C1581","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1581","v":0},{"$f":"Produktionsanlæg!BV1581","v":0},{"$f":"Produktionsanlæg!BW1581","v":0},{"$f":"Produktionsanlæg!BX1581","v":0},{"$f":"Produktionsanlæg!BY1581","v":0},{"$f":"Produktionsanlæg!BZ1581","v":0},{"$f":"Produktionsanlæg!CA1581","v":0},{"$f":"Produktionsanlæg!CB1581","v":0},{"$f":"Produktionsanlæg!CC1581","v":0},{"$f":"Produktionsanlæg!CD1581","v":0},{"$f":"Produktionsanlæg!CE1581","v":0},{"$f":"Produktionsanlæg!CF1581","v":0},{"$f":"Produktionsanlæg!CG1581","v":0},{"$f":"Produktionsanlæg!CH1581","v":0},{"$f":"Produktionsanlæg!CI1581","v":0},{"$f":"Produktionsanlæg!CJ1581","v":0},{"$f":"Produktionsanlæg!CK1581","v":0},{"$f":"Produktionsanlæg!CL1581","v":0},{"$f":"Produktionsanlæg!CM1581","v":0},{"$f":"Produktionsanlæg!CN1581","v":0},{"$f":"Produktionsanlæg!CO1581","v":0},{"$f":"Produktionsanlæg!CP1581","v":0},{"$f":"+SUM(AA1581:AV1581)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1581>=AY$2,$AA1581/($D1581-2009),0)+IF($E1581>=AY$2,$AB1581/($E1581-2009),0)+IF($F1581>=AY$2,$AC1581/($F1581-2009),0)+IF($G1581>=AY$2,$AD1581/($G1581-2009),0)+IF($H1581>=AY$2,$AE1581/($H1581-2009),0)+IF($I1581>=AY$2,$AF1581/($I1581-2009),0)+IF($J1581>=AY$2,$AG1581/($J1581-2009),0)+IF($K1581>=AY$2,$AH1581/($K1581-2009),0)+IF($L1581>=AY$2,$AI1581/($L1581-2009),0)+IF($M1581>=AY$2,$AJ1581/($M1581-2009),0)+IF($N1581>=AY$2,$AK1581/($N1581-2009),0)+IF($O1581>=AY$2,$AL1581/($O1581-2009),0)+IF($P1581>=AY$2,$AM1581/($P1581-2009),0)+IF($Q1581>=AY$2,$AN1581/($Q1581-2009),0)+IF($R1581>=AY$2,$AO1581/($R1581-2009),0)+IF($S1581>=AY$2,$AP1581/($S1581-2009),0)+IF($T1581>=AY$2,$AQ1581/($T1581-2009),0)+IF($U1581>=AY$2,$AR1581/($U1581-2009),0)+IF($V1581>=AY$2,$AS1581/($V1581-2009),0)+IF($W1581>=AY$2,$AT1581/($W1581-2009),0)+IF($X1581>=AY$2,$AU1581/($X1581-2009),0)+IF($Y1581>=AY$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1581>=BI$2,$AA1581/($D1581-2009),0)+IF($E1581>=BI$2,$AB1581/($E1581-2009),0)+IF($F1581>=BI$2,$AC1581/($F1581-2009),0)+IF($G1581>=BI$2,$AD1581/($G1581-2009),0)+IF($H1581>=BI$2,$AE1581/($H1581-2009),0)+IF($I1581>=BI$2,$AF1581/($I1581-2009),0)+IF($J1581>=BI$2,$AG1581/($J1581-2009),0)+IF($K1581>=BI$2,$AH1581/($K1581-2009),0)+IF($L1581>=BI$2,$AI1581/($L1581-2009),0)+IF($M1581>=BI$2,$AJ1581/($M1581-2009),0)+IF($N1581>=BI$2,$AK1581/($N1581-2009),0)+IF($O1581>=BI$2,$AL1581/($O1581-2009),0)+IF($P1581>=BI$2,$AM1581/($P1581-2009),0)+IF($Q1581>=BI$2,$AN1581/($Q1581-2009),0)+IF($R1581>=BI$2,$AO1581/($R1581-2009),0)+IF($S1581>=BI$2,$AP1581/($S1581-2009),0)+IF($T1581>=BI$2,$AQ1581/($T1581-2009),0)+IF($U1581>=BI$2,$AR1581/($U1581-2009),0)+IF($V1581>=BI$2,$AS1581/($V1581-2009),0)+IF($W1581>=BI$2,$AT1581/($W1581-2009),0)+IF($X1581>=BI$2,$AU1581/($X1581-2009),0)+IF($Y1581>=BI$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1581>=BS$2,$AA1581/($D1581-2009),0)+IF($E1581>=BS$2,$AB1581/($E1581-2009),0)+IF($F1581>=BS$2,$AC1581/($F1581-2009),0)+IF($G1581>=BS$2,$AD1581/($G1581-2009),0)+IF($H1581>=BS$2,$AE1581/($H1581-2009),0)+IF($I1581>=BS$2,$AF1581/($I1581-2009),0)+IF($J1581>=BS$2,$AG1581/($J1581-2009),0)+IF($K1581>=BS$2,$AH1581/($K1581-2009),0)+IF($L1581>=BS$2,$AI1581/($L1581-2009),0)+IF($M1581>=BS$2,$AJ1581/($M1581-2009),0)+IF($N1581>=BS$2,$AK1581/($N1581-2009),0)+IF($O1581>=BS$2,$AL1581/($O1581-2009),0)+IF($P1581>=BS$2,$AM1581/($P1581-2009),0)+IF($Q1581>=BS$2,$AN1581/($Q1581-2009),0)+IF($R1581>=BS$2,$AO1581/($R1581-2009),0)+IF($S1581>=BS$2,$AP1581/($S1581-2009),0)+IF($T1581>=BS$2,$AQ1581/($T1581-2009),0)+IF($U1581>=BS$2,$AR1581/($U1581-2009),0)+IF($V1581>=BS$2,$AS1581/($V1581-2009),0)+IF($W1581>=BS$2,$AT1581/($W1581-2009),0)+IF($X1581>=BS$2,$AU1581/($X1581-2009),0)+IF($Y1581>=BS$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1581>=CC$2,$AA1581/($D1581-2009),0)+IF($E1581>=CC$2,$AB1581/($E1581-2009),0)+IF($F1581>=CC$2,$AC1581/($F1581-2009),0)+IF($G1581>=CC$2,$AD1581/($G1581-2009),0)+IF($H1581>=CC$2,$AE1581/($H1581-2009),0)+IF($I1581>=CC$2,$AF1581/($I1581-2009),0)+IF($J1581>=CC$2,$AG1581/($J1581-2009),0)+IF($K1581>=CC$2,$AH1581/($K1581-2009),0)+IF($L1581>=CC$2,$AI1581/($L1581-2009),0)+IF($M1581>=CC$2,$AJ1581/($M1581-2009),0)+IF($N1581>=CC$2,$AK1581/($N1581-2009),0)+IF($O1581>=CC$2,$AL1581/($O1581-2009),0)+IF($P1581>=CC$2,$AM1581/($P1581-2009),0)+IF($Q1581>=CC$2,$AN1581/($Q1581-2009),0)+IF($R1581>=CC$2,$AO1581/($R1581-2009),0)+IF($S1581>=CC$2,$AP1581/($S1581-2009),0)+IF($T1581>=CC$2,$AQ1581/($T1581-2009),0)+IF($U1581>=CC$2,$AR1581/($U1581-2009),0)+IF($V1581>=CC$2,$AS1581/($V1581-2009),0)+IF($W1581>=CC$2,$AT1581/($W1581-2009),0)+IF($X1581>=CC$2,$AU1581/($X1581-2009),0)+IF($Y1581>=CC$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1581>=CM$2,$AA1581/($D1581-2009),0)+IF($E1581>=CM$2,$AB1581/($E1581-2009),0)+IF($F1581>=CM$2,$AC1581/($F1581-2009),0)+IF($G1581>=CM$2,$AD1581/($G1581-2009),0)+IF($H1581>=CM$2,$AE1581/($H1581-2009),0)+IF($I1581>=CM$2,$AF1581/($I1581-2009),0)+IF($J1581>=CM$2,$AG1581/($J1581-2009),0)+IF($K1581>=CM$2,$AH1581/($K1581-2009),0)+IF($L1581>=CM$2,$AI1581/($L1581-2009),0)+IF($M1581>=CM$2,$AJ1581/($M1581-2009),0)+IF($N1581>=CM$2,$AK1581/($N1581-2009),0)+IF($O1581>=CM$2,$AL1581/($O1581-2009),0)+IF($P1581>=CM$2,$AM1581/($P1581-2009),0)+IF($Q1581>=CM$2,$AN1581/($Q1581-2009),0)+IF($R1581>=CM$2,$AO1581/($R1581-2009),0)+IF($S1581>=CM$2,$AP1581/($S1581-2009),0)+IF($T1581>=CM$2,$AQ1581/($T1581-2009),0)+IF($U1581>=CM$2,$AR1581/($U1581-2009),0)+IF($V1581>=CM$2,$AS1581/($V1581-2009),0)+IF($W1581>=CM$2,$AT1581/($W1581-2009),0)+IF($X1581>=CM$2,$AU1581/($X1581-2009),0)+IF($Y1581>=CM$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1581>=CW$2,$AA1581/($D1581-2009),0)+IF($E1581>=CW$2,$AB1581/($E1581-2009),0)+IF($F1581>=CW$2,$AC1581/($F1581-2009),0)+IF($G1581>=CW$2,$AD1581/($G1581-2009),0)+IF($H1581>=CW$2,$AE1581/($H1581-2009),0)+IF($I1581>=CW$2,$AF1581/($I1581-2009),0)+IF($J1581>=CW$2,$AG1581/($J1581-2009),0)+IF($K1581>=CW$2,$AH1581/($K1581-2009),0)+IF($L1581>=CW$2,$AI1581/($L1581-2009),0)+IF($M1581>=CW$2,$AJ1581/($M1581-2009),0)+IF($N1581>=CW$2,$AK1581/($N1581-2009),0)+IF($O1581>=CW$2,$AL1581/($O1581-2009),0)+IF($P1581>=CW$2,$AM1581/($P1581-2009),0)+IF($Q1581>=CW$2,$AN1581/($Q1581-2009),0)+IF($R1581>=CW$2,$AO1581/($R1581-2009),0)+IF($S1581>=CW$2,$AP1581/($S1581-2009),0)+IF($T1581>=CW$2,$AQ1581/($T1581-2009),0)+IF($U1581>=CW$2,$AR1581/($U1581-2009),0)+IF($V1581>=CW$2,$AS1581/($V1581-2009),0)+IF($W1581>=CW$2,$AT1581/($W1581-2009),0)+IF($X1581>=CW$2,$AU1581/($X1581-2009),0)+IF($Y1581>=CW$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1581>=DG$2,$AA1581/($D1581-2009),0)+IF($E1581>=DG$2,$AB1581/($E1581-2009),0)+IF($F1581>=DG$2,$AC1581/($F1581-2009),0)+IF($G1581>=DG$2,$AD1581/($G1581-2009),0)+IF($H1581>=DG$2,$AE1581/($H1581-2009),0)+IF($I1581>=DG$2,$AF1581/($I1581-2009),0)+IF($J1581>=DG$2,$AG1581/($J1581-2009),0)+IF($K1581>=DG$2,$AH1581/($K1581-2009),0)+IF($L1581>=DG$2,$AI1581/($L1581-2009),0)+IF($M1581>=DG$2,$AJ1581/($M1581-2009),0)+IF($N1581>=DG$2,$AK1581/($N1581-2009),0)+IF($O1581>=DG$2,$AL1581/($O1581-2009),0)+IF($P1581>=DG$2,$AM1581/($P1581-2009),0)+IF($Q1581>=DG$2,$AN1581/($Q1581-2009),0)+IF($R1581>=DG$2,$AO1581/($R1581-2009),0)+IF($S1581>=DG$2,$AP1581/($S1581-2009),0)+IF($T1581>=DG$2,$AQ1581/($T1581-2009),0)+IF($U1581>=DG$2,$AR1581/($U1581-2009),0)+IF($V1581>=DG$2,$AS1581/($V1581-2009),0)+IF($W1581>=DG$2,$AT1581/($W1581-2009),0)+IF($X1581>=DG$2,$AU1581/($X1581-2009),0)+IF($Y1581>=DG$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1581>=DQ$2,$AA1581/($D1581-2009),0)+IF($E1581>=DQ$2,$AB1581/($E1581-2009),0)+IF($F1581>=DQ$2,$AC1581/($F1581-2009),0)+IF($G1581>=DQ$2,$AD1581/($G1581-2009),0)+IF($H1581>=DQ$2,$AE1581/($H1581-2009),0)+IF($I1581>=DQ$2,$AF1581/($I1581-2009),0)+IF($J1581>=DQ$2,$AG1581/($J1581-2009),0)+IF($K1581>=DQ$2,$AH1581/($K1581-2009),0)+IF($L1581>=DQ$2,$AI1581/($L1581-2009),0)+IF($M1581>=DQ$2,$AJ1581/($M1581-2009),0)+IF($N1581>=DQ$2,$AK1581/($N1581-2009),0)+IF($O1581>=DQ$2,$AL1581/($O1581-2009),0)+IF($P1581>=DQ$2,$AM1581/($P1581-2009),0)+IF($Q1581>=DQ$2,$AN1581/($Q1581-2009),0)+IF($R1581>=DQ$2,$AO1581/($R1581-2009),0)+IF($S1581>=DQ$2,$AP1581/($S1581-2009),0)+IF($T1581>=DQ$2,$AQ1581/($T1581-2009),0)+IF($U1581>=DQ$2,$AR1581/($U1581-2009),0)+IF($V1581>=DQ$2,$AS1581/($V1581-2009),0)+IF($W1581>=DQ$2,$AT1581/($W1581-2009),0)+IF($X1581>=DQ$2,$AU1581/($X1581-2009),0)+IF($Y1581>=DQ$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1581>=EA$2,$AA1581/($D1581-2009),0)+IF($E1581>=EA$2,$AB1581/($E1581-2009),0)+IF($F1581>=EA$2,$AC1581/($F1581-2009),0)+IF($G1581>=EA$2,$AD1581/($G1581-2009),0)+IF($H1581>=EA$2,$AE1581/($H1581-2009),0)+IF($I1581>=EA$2,$AF1581/($I1581-2009),0)+IF($J1581>=EA$2,$AG1581/($J1581-2009),0)+IF($K1581>=EA$2,$AH1581/($K1581-2009),0)+IF($L1581>=EA$2,$AI1581/($L1581-2009),0)+IF($M1581>=EA$2,$AJ1581/($M1581-2009),0)+IF($N1581>=EA$2,$AK1581/($N1581-2009),0)+IF($O1581>=EA$2,$AL1581/($O1581-2009),0)+IF($P1581>=EA$2,$AM1581/($P1581-2009),0)+IF($Q1581>=EA$2,$AN1581/($Q1581-2009),0)+IF($R1581>=EA$2,$AO1581/($R1581-2009),0)+IF($S1581>=EA$2,$AP1581/($S1581-2009),0)+IF($T1581>=EA$2,$AQ1581/($T1581-2009),0)+IF($U1581>=EA$2,$AR1581/($U1581-2009),0)+IF($V1581>=EA$2,$AS1581/($V1581-2009),0)+IF($W1581>=EA$2,$AT1581/($W1581-2009),0)+IF($X1581>=EA$2,$AU1581/($X1581-2009),0)+IF($Y1581>=EA$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1581>=EK$2,$AA1581/($D1581-2009),0)+IF($E1581>=EK$2,$AB1581/($E1581-2009),0)+IF($F1581>=EK$2,$AC1581/($F1581-2009),0)+IF($G1581>=EK$2,$AD1581/($G1581-2009),0)+IF($H1581>=EK$2,$AE1581/($H1581-2009),0)+IF($I1581>=EK$2,$AF1581/($I1581-2009),0)+IF($J1581>=EK$2,$AG1581/($J1581-2009),0)+IF($K1581>=EK$2,$AH1581/($K1581-2009),0)+IF($L1581>=EK$2,$AI1581/($L1581-2009),0)+IF($M1581>=EK$2,$AJ1581/($M1581-2009),0)+IF($N1581>=EK$2,$AK1581/($N1581-2009),0)+IF($O1581>=EK$2,$AL1581/($O1581-2009),0)+IF($P1581>=EK$2,$AM1581/($P1581-2009),0)+IF($Q1581>=EK$2,$AN1581/($Q1581-2009),0)+IF($R1581>=EK$2,$AO1581/($R1581-2009),0)+IF($S1581>=EK$2,$AP1581/($S1581-2009),0)+IF($T1581>=EK$2,$AQ1581/($T1581-2009),0)+IF($U1581>=EK$2,$AR1581/($U1581-2009),0)+IF($V1581>=EK$2,$AS1581/($V1581-2009),0)+IF($W1581>=EK$2,$AT1581/($W1581-2009),0)+IF($X1581>=EK$2,$AU1581/($X1581-2009),0)+IF($Y1581>=EK$2,$AV1581/($Y1581-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"D$3+$C1604+Produktionsanlæg!D1605","v":1965},{"$f":"E$3+$C1604+Produktionsanlæg!E1605","v":1975},{"$f":"F$3+$C1604+Produktionsanlæg!F1605","v":1985},{"$f":"G$3+$C1604+Produktionsanlæg!G1605","v":1995},{"$f":"H$3+$C1604+Produktionsanlæg!H1605","v":2005},{"$f":"I$3+$C1604+Produktionsanlæg!I1605","v":2015},{"$f":"J$3+$C1604+Produktionsanlæg!J1605","v":2025},{"$f":"K$3+$C1604+Produktionsanlæg!K1605","v":2035},{"$f":"L$3+$C1604+Produktionsanlæg!L1605","v":2042},{"$f":"M$3+$C1604+Produktionsanlæg!M1605","v":2047},{"$f":"N$3+$C1604+Produktionsanlæg!N1605","v":2052},{"$f":"O$3+$C1604+Produktionsanlæg!O1605","v":2057},{"$f":"P$3+$C1604+Produktionsanlæg!P1605","v":2060},{"$f":"Q$3+$C1604+Produktionsanlæg!Q1605","v":2061},{"$f":"R$3+$C1604+Produktionsanlæg!R1605","v":2062},{"$f":"S$3+$C1604+Produktionsanlæg!S1605","v":2063},{"$f":"T$3+$C1604+Produktionsanlæg!T1605","v":2064},{"$f":"U$3+$C1604+Produktionsanlæg!U1605","v":2065},{"$f":"V$3+$C1604+Produktionsanlæg!V1605","v":2066},{"$f":"W$3+$C1604+Produktionsanlæg!W1605","v":2067},{"$f":"X$3+$C1604+Produktionsanlæg!X1605","v":2068},{"$f":"Y$3+$C1604+Produktionsanlæg!Y1605","v":2069},0,{"$f":"Produktionsanlæg!BU1604","v":0},{"$f":"Produktionsanlæg!BV1604","v":0},{"$f":"Produktionsanlæg!BW1604","v":0},{"$f":"Produktionsanlæg!BX1604","v":0},{"$f":"Produktionsanlæg!BY1604","v":0},{"$f":"Produktionsanlæg!BZ1604","v":0},{"$f":"Produktionsanlæg!CA1604","v":0},{"$f":"Produktionsanlæg!CB1604","v":0},{"$f":"Produktionsanlæg!CC1604","v":0},{"$f":"Produktionsanlæg!CD1604","v":0},{"$f":"Produktionsanlæg!CE1604","v":0},{"$f":"Produktionsanlæg!CF1604","v":0},{"$f":"Produktionsanlæg!CG1604","v":0},{"$f":"Produktionsanlæg!CH1604","v":0},{"$f":"Produktionsanlæg!CI1604","v":0},{"$f":"Produktionsanlæg!CJ1604","v":0},{"$f":"Produktionsanlæg!CK1604","v":0},{"$f":"Produktionsanlæg!CL1604","v":0},{"$f":"Produktionsanlæg!CM1604","v":0},{"$f":"Produktionsanlæg!CN1604","v":0},{"$f":"Produktionsanlæg!CO1604","v":0},{"$f":"Produktionsanlæg!CP1604","v":0},{"$f":"+SUM(AA1604:AV1604)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1604>=AY$2,$AA1604/($D1604-2009),0)+IF($E1604>=AY$2,$AB1604/($E1604-2009),0)+IF($F1604>=AY$2,$AC1604/($F1604-2009),0)+IF($G1604>=AY$2,$AD1604/($G1604-2009),0)+IF($H1604>=AY$2,$AE1604/($H1604-2009),0)+IF($I1604>=AY$2,$AF1604/($I1604-2009),0)+IF($J1604>=AY$2,$AG1604/($J1604-2009),0)+IF($K1604>=AY$2,$AH1604/($K1604-2009),0)+IF($L1604>=AY$2,$AI1604/($L1604-2009),0)+IF($M1604>=AY$2,$AJ1604/($M1604-2009),0)+IF($N1604>=AY$2,$AK1604/($N1604-2009),0)+IF($O1604>=AY$2,$AL1604/($O1604-2009),0)+IF($P1604>=AY$2,$AM1604/($P1604-2009),0)+IF($Q1604>=AY$2,$AN1604/($Q1604-2009),0)+IF($R1604>=AY$2,$AO1604/($R1604-2009),0)+IF($S1604>=AY$2,$AP1604/($S1604-2009),0)+IF($T1604>=AY$2,$AQ1604/($T1604-2009),0)+IF($U1604>=AY$2,$AR1604/($U1604-2009),0)+IF($V1604>=AY$2,$AS1604/($V1604-2009),0)+IF($W1604>=AY$2,$AT1604/($W1604-2009),0)+IF($X1604>=AY$2,$AU1604/($X1604-2009),0)+IF($Y1604>=AY$2,$AV1604/($Y1604-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1604>=CE$2,$AA1604/($D1604-2009),0)+IF($E1604>=CE$2,$AB1604/($E1604-2009),0)+IF($F1604>=CE$2,$AC1604/($F1604-2009),0)+IF($G1604>=CE$2,$AD1604/($G1604-2009),0)+IF($H1604>=CE$2,$AE1604/($H1604-2009),0)+IF($I1604>=CE$2,$AF1604/($I1604-2009),0)+IF($J1604>=CE$2,$AG1604/($J1604-2009),0)+IF($K1604>=CE$2,$AH1604/($K1604-2009),0)+IF($L1604>=CE$2,$AI1604/($L1604-2009),0)+IF($M1604>=CE$2,$AJ1604/($M1604-2009),0)+IF($N1604>=CE$2,$AK1604/($N1604-2009),0)+IF($O1604>=CE$2,$AL1604/($O1604-2009),0)+IF($P1604>=CE$2,$AM1604/($P1604-2009),0)+IF($Q1604>=CE$2,$AN1604/($Q1604-2009),0)+IF($R1604>=CE$2,$AO1604/($R1604-2009),0)+IF($S1604>=CE$2,$AP1604/($S1604-2009),0)+IF($T1604>=CE$2,$AQ1604/($T1604-2009),0)+IF($U1604>=CE$2,$AR1604/($U1604-2009),0)+IF($V1604>=CE$2,$AS1604/($V1604-2009),0)+IF($W1604>=CE$2,$AT1604/($W1604-2009),0)+IF($X1604>=CE$2,$AU1604/($X1604-2009),0)+IF($Y1604>=CE$2,$AV1604/($Y1604-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1604>=DK$2,$AA1604/($D1604-2009),0)+IF($E1604>=DK$2,$AB1604/($E1604-2009),0)+IF($F1604>=DK$2,$AC1604/($F1604-2009),0)+IF($G1604>=DK$2,$AD1604/($G1604-2009),0)+IF($H1604>=DK$2,$AE1604/($H1604-2009),0)+IF($I1604>=DK$2,$AF1604/($I1604-2009),0)+IF($J1604>=DK$2,$AG1604/($J1604-2009),0)+IF($K1604>=DK$2,$AH1604/($K1604-2009),0)+IF($L1604>=DK$2,$AI1604/($L1604-2009),0)+IF($M1604>=DK$2,$AJ1604/($M1604-2009),0)+IF($N1604>=DK$2,$AK1604/($N1604-2009),0)+IF($O1604>=DK$2,$AL1604/($O1604-2009),0)+IF($P1604>=DK$2,$AM1604/($P1604-2009),0)+IF($Q1604>=DK$2,$AN1604/($Q1604-2009),0)+IF($R1604>=DK$2,$AO1604/($R1604-2009),0)+IF($S1604>=DK$2,$AP1604/($S1604-2009),0)+IF($T1604>=DK$2,$AQ1604/($T1604-2009),0)+IF($U1604>=DK$2,$AR1604/($U1604-2009),0)+IF($V1604>=DK$2,$AS1604/($V1604-2009),0)+IF($W1604>=DK$2,$AT1604/($W1604-2009),0)+IF($X1604>=DK$2,$AU1604/($X1604-2009),0)+IF($Y1604>=DK$2,$AV1604/($Y1604-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1611","v":0},{"$f":"Produktionsanlæg!BV1611","v":0},{"$f":"Produktionsanlæg!BW1611","v":0},{"$f":"Produktionsanlæg!BX1611","v":0},{"$f":"Produktionsanlæg!BY1611","v":0},{"$f":"Produktionsanlæg!BZ1611","v":0},{"$f":"Produktionsanlæg!CA1611","v":0},{"$f":"Produktionsanlæg!CB1611","v":0},{"$f":"Produktionsanlæg!CC1611","v":0},{"$f":"Produktionsanlæg!CD1611","v":0},{"$f":"Produktionsanlæg!CE1611","v":0},{"$f":"Produktionsanlæg!CF1611","v":0},{"$f":"Produktionsanlæg!CG1611","v":0},{"$f":"Produktionsanlæg!CH1611","v":0},{"$f":"Produktionsanlæg!CI1611","v":0},{"$f":"Produktionsanlæg!CJ1611","v":0},{"$f":"Produktionsanlæg!CK1611","v":0},{"$f":"Produktionsanlæg!CL1611","v":0},{"$f":"Produktionsanlæg!CM1611","v":0},{"$f":"Produktionsanlæg!CN1611","v":0},{"$f":"Produktionsanlæg!CO1611","v":0},{"$f":"Produktionsanlæg!CP1611","v":0},{"$f":"+SUM(AA1611:AV1611)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C1631","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C1631","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1631","v":0},{"$f":"Produktionsanlæg!BV1631","v":0},{"$f":"Produktionsanlæg!BW1631","v":0},{"$f":"Produktionsanlæg!BX1631","v":0},{"$f":"Produktionsanlæg!BY1631","v":0},{"$f":"Produktionsanlæg!BZ1631","v":0},{"$f":"Produktionsanlæg!CA1631","v":0},{"$f":"Produktionsanlæg!CB1631","v":0},{"$f":"Produktionsanlæg!CC1631","v":0},{"$f":"Produktionsanlæg!CD1631","v":0},{"$f":"Produktionsanlæg!CE1631","v":0},{"$f":"Produktionsanlæg!CF1631","v":0},{"$f":"Produktionsanlæg!CG1631","v":0},{"$f":"Produktionsanlæg!CH1631","v":0},{"$f":"Produktionsanlæg!CI1631","v":0},{"$f":"Produktionsanlæg!CJ1631","v":0},{"$f":"Produktionsanlæg!CK1631","v":0},{"$f":"Produktionsanlæg!CL1631","v":0},{"$f":"Produktionsanlæg!CM1631","v":0},{"$f":"Produktionsanlæg!CN1631","v":0},{"$f":"Produktionsanlæg!CO1631","v":0},{"$f":"Produktionsanlæg!CP1631","v":0},{"$f":"+SUM(AA1631:AV1631)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1631>=AY$2,$AA1631/($D1631-2009),0)+IF($E1631>=AY$2,$AB1631/($E1631-2009),0)+IF($F1631>=AY$2,$AC1631/($F1631-2009),0)+IF($G1631>=AY$2,$AD1631/($G1631-2009),0)+IF($H1631>=AY$2,$AE1631/($H1631-2009),0)+IF($I1631>=AY$2,$AF1631/($I1631-2009),0)+IF($J1631>=AY$2,$AG1631/($J1631-2009),0)+IF($K1631>=AY$2,$AH1631/($K1631-2009),0)+IF($L1631>=AY$2,$AI1631/($L1631-2009),0)+IF($M1631>=AY$2,$AJ1631/($M1631-2009),0)+IF($N1631>=AY$2,$AK1631/($N1631-2009),0)+IF($O1631>=AY$2,$AL1631/($O1631-2009),0)+IF($P1631>=AY$2,$AM1631/($P1631-2009),0)+IF($Q1631>=AY$2,$AN1631/($Q1631-2009),0)+IF($R1631>=AY$2,$AO1631/($R1631-2009),0)+IF($S1631>=AY$2,$AP1631/($S1631-2009),0)+IF($T1631>=AY$2,$AQ1631/($T1631-2009),0)+IF($U1631>=AY$2,$AR1631/($U1631-2009),0)+IF($V1631>=AY$2,$AS1631/($V1631-2009),0)+IF($W1631>=AY$2,$AT1631/($W1631-2009),0)+IF($X1631>=AY$2,$AU1631/($X1631-2009),0)+IF($Y1631>=AY$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1631>=BI$2,$AA1631/($D1631-2009),0)+IF($E1631>=BI$2,$AB1631/($E1631-2009),0)+IF($F1631>=BI$2,$AC1631/($F1631-2009),0)+IF($G1631>=BI$2,$AD1631/($G1631-2009),0)+IF($H1631>=BI$2,$AE1631/($H1631-2009),0)+IF($I1631>=BI$2,$AF1631/($I1631-2009),0)+IF($J1631>=BI$2,$AG1631/($J1631-2009),0)+IF($K1631>=BI$2,$AH1631/($K1631-2009),0)+IF($L1631>=BI$2,$AI1631/($L1631-2009),0)+IF($M1631>=BI$2,$AJ1631/($M1631-2009),0)+IF($N1631>=BI$2,$AK1631/($N1631-2009),0)+IF($O1631>=BI$2,$AL1631/($O1631-2009),0)+IF($P1631>=BI$2,$AM1631/($P1631-2009),0)+IF($Q1631>=BI$2,$AN1631/($Q1631-2009),0)+IF($R1631>=BI$2,$AO1631/($R1631-2009),0)+IF($S1631>=BI$2,$AP1631/($S1631-2009),0)+IF($T1631>=BI$2,$AQ1631/($T1631-2009),0)+IF($U1631>=BI$2,$AR1631/($U1631-2009),0)+IF($V1631>=BI$2,$AS1631/($V1631-2009),0)+IF($W1631>=BI$2,$AT1631/($W1631-2009),0)+IF($X1631>=BI$2,$AU1631/($X1631-2009),0)+IF($Y1631>=BI$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1631>=BS$2,$AA1631/($D1631-2009),0)+IF($E1631>=BS$2,$AB1631/($E1631-2009),0)+IF($F1631>=BS$2,$AC1631/($F1631-2009),0)+IF($G1631>=BS$2,$AD1631/($G1631-2009),0)+IF($H1631>=BS$2,$AE1631/($H1631-2009),0)+IF($I1631>=BS$2,$AF1631/($I1631-2009),0)+IF($J1631>=BS$2,$AG1631/($J1631-2009),0)+IF($K1631>=BS$2,$AH1631/($K1631-2009),0)+IF($L1631>=BS$2,$AI1631/($L1631-2009),0)+IF($M1631>=BS$2,$AJ1631/($M1631-2009),0)+IF($N1631>=BS$2,$AK1631/($N1631-2009),0)+IF($O1631>=BS$2,$AL1631/($O1631-2009),0)+IF($P1631>=BS$2,$AM1631/($P1631-2009),0)+IF($Q1631>=BS$2,$AN1631/($Q1631-2009),0)+IF($R1631>=BS$2,$AO1631/($R1631-2009),0)+IF($S1631>=BS$2,$AP1631/($S1631-2009),0)+IF($T1631>=BS$2,$AQ1631/($T1631-2009),0)+IF($U1631>=BS$2,$AR1631/($U1631-2009),0)+IF($V1631>=BS$2,$AS1631/($V1631-2009),0)+IF($W1631>=BS$2,$AT1631/($W1631-2009),0)+IF($X1631>=BS$2,$AU1631/($X1631-2009),0)+IF($Y1631>=BS$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1631>=CC$2,$AA1631/($D1631-2009),0)+IF($E1631>=CC$2,$AB1631/($E1631-2009),0)+IF($F1631>=CC$2,$AC1631/($F1631-2009),0)+IF($G1631>=CC$2,$AD1631/($G1631-2009),0)+IF($H1631>=CC$2,$AE1631/($H1631-2009),0)+IF($I1631>=CC$2,$AF1631/($I1631-2009),0)+IF($J1631>=CC$2,$AG1631/($J1631-2009),0)+IF($K1631>=CC$2,$AH1631/($K1631-2009),0)+IF($L1631>=CC$2,$AI1631/($L1631-2009),0)+IF($M1631>=CC$2,$AJ1631/($M1631-2009),0)+IF($N1631>=CC$2,$AK1631/($N1631-2009),0)+IF($O1631>=CC$2,$AL1631/($O1631-2009),0)+IF($P1631>=CC$2,$AM1631/($P1631-2009),0)+IF($Q1631>=CC$2,$AN1631/($Q1631-2009),0)+IF($R1631>=CC$2,$AO1631/($R1631-2009),0)+IF($S1631>=CC$2,$AP1631/($S1631-2009),0)+IF($T1631>=CC$2,$AQ1631/($T1631-2009),0)+IF($U1631>=CC$2,$AR1631/($U1631-2009),0)+IF($V1631>=CC$2,$AS1631/($V1631-2009),0)+IF($W1631>=CC$2,$AT1631/($W1631-2009),0)+IF($X1631>=CC$2,$AU1631/($X1631-2009),0)+IF($Y1631>=CC$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1631>=CM$2,$AA1631/($D1631-2009),0)+IF($E1631>=CM$2,$AB1631/($E1631-2009),0)+IF($F1631>=CM$2,$AC1631/($F1631-2009),0)+IF($G1631>=CM$2,$AD1631/($G1631-2009),0)+IF($H1631>=CM$2,$AE1631/($H1631-2009),0)+IF($I1631>=CM$2,$AF1631/($I1631-2009),0)+IF($J1631>=CM$2,$AG1631/($J1631-2009),0)+IF($K1631>=CM$2,$AH1631/($K1631-2009),0)+IF($L1631>=CM$2,$AI1631/($L1631-2009),0)+IF($M1631>=CM$2,$AJ1631/($M1631-2009),0)+IF($N1631>=CM$2,$AK1631/($N1631-2009),0)+IF($O1631>=CM$2,$AL1631/($O1631-2009),0)+IF($P1631>=CM$2,$AM1631/($P1631-2009),0)+IF($Q1631>=CM$2,$AN1631/($Q1631-2009),0)+IF($R1631>=CM$2,$AO1631/($R1631-2009),0)+IF($S1631>=CM$2,$AP1631/($S1631-2009),0)+IF($T1631>=CM$2,$AQ1631/($T1631-2009),0)+IF($U1631>=CM$2,$AR1631/($U1631-2009),0)+IF($V1631>=CM$2,$AS1631/($V1631-2009),0)+IF($W1631>=CM$2,$AT1631/($W1631-2009),0)+IF($X1631>=CM$2,$AU1631/($X1631-2009),0)+IF($Y1631>=CM$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1631>=CW$2,$AA1631/($D1631-2009),0)+IF($E1631>=CW$2,$AB1631/($E1631-2009),0)+IF($F1631>=CW$2,$AC1631/($F1631-2009),0)+IF($G1631>=CW$2,$AD1631/($G1631-2009),0)+IF($H1631>=CW$2,$AE1631/($H1631-2009),0)+IF($I1631>=CW$2,$AF1631/($I1631-2009),0)+IF($J1631>=CW$2,$AG1631/($J1631-2009),0)+IF($K1631>=CW$2,$AH1631/($K1631-2009),0)+IF($L1631>=CW$2,$AI1631/($L1631-2009),0)+IF($M1631>=CW$2,$AJ1631/($M1631-2009),0)+IF($N1631>=CW$2,$AK1631/($N1631-2009),0)+IF($O1631>=CW$2,$AL1631/($O1631-2009),0)+IF($P1631>=CW$2,$AM1631/($P1631-2009),0)+IF($Q1631>=CW$2,$AN1631/($Q1631-2009),0)+IF($R1631>=CW$2,$AO1631/($R1631-2009),0)+IF($S1631>=CW$2,$AP1631/($S1631-2009),0)+IF($T1631>=CW$2,$AQ1631/($T1631-2009),0)+IF($U1631>=CW$2,$AR1631/($U1631-2009),0)+IF($V1631>=CW$2,$AS1631/($V1631-2009),0)+IF($W1631>=CW$2,$AT1631/($W1631-2009),0)+IF($X1631>=CW$2,$AU1631/($X1631-2009),0)+IF($Y1631>=CW$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1631>=DG$2,$AA1631/($D1631-2009),0)+IF($E1631>=DG$2,$AB1631/($E1631-2009),0)+IF($F1631>=DG$2,$AC1631/($F1631-2009),0)+IF($G1631>=DG$2,$AD1631/($G1631-2009),0)+IF($H1631>=DG$2,$AE1631/($H1631-2009),0)+IF($I1631>=DG$2,$AF1631/($I1631-2009),0)+IF($J1631>=DG$2,$AG1631/($J1631-2009),0)+IF($K1631>=DG$2,$AH1631/($K1631-2009),0)+IF($L1631>=DG$2,$AI1631/($L1631-2009),0)+IF($M1631>=DG$2,$AJ1631/($M1631-2009),0)+IF($N1631>=DG$2,$AK1631/($N1631-2009),0)+IF($O1631>=DG$2,$AL1631/($O1631-2009),0)+IF($P1631>=DG$2,$AM1631/($P1631-2009),0)+IF($Q1631>=DG$2,$AN1631/($Q1631-2009),0)+IF($R1631>=DG$2,$AO1631/($R1631-2009),0)+IF($S1631>=DG$2,$AP1631/($S1631-2009),0)+IF($T1631>=DG$2,$AQ1631/($T1631-2009),0)+IF($U1631>=DG$2,$AR1631/($U1631-2009),0)+IF($V1631>=DG$2,$AS1631/($V1631-2009),0)+IF($W1631>=DG$2,$AT1631/($W1631-2009),0)+IF($X1631>=DG$2,$AU1631/($X1631-2009),0)+IF($Y1631>=DG$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1631>=DQ$2,$AA1631/($D1631-2009),0)+IF($E1631>=DQ$2,$AB1631/($E1631-2009),0)+IF($F1631>=DQ$2,$AC1631/($F1631-2009),0)+IF($G1631>=DQ$2,$AD1631/($G1631-2009),0)+IF($H1631>=DQ$2,$AE1631/($H1631-2009),0)+IF($I1631>=DQ$2,$AF1631/($I1631-2009),0)+IF($J1631>=DQ$2,$AG1631/($J1631-2009),0)+IF($K1631>=DQ$2,$AH1631/($K1631-2009),0)+IF($L1631>=DQ$2,$AI1631/($L1631-2009),0)+IF($M1631>=DQ$2,$AJ1631/($M1631-2009),0)+IF($N1631>=DQ$2,$AK1631/($N1631-2009),0)+IF($O1631>=DQ$2,$AL1631/($O1631-2009),0)+IF($P1631>=DQ$2,$AM1631/($P1631-2009),0)+IF($Q1631>=DQ$2,$AN1631/($Q1631-2009),0)+IF($R1631>=DQ$2,$AO1631/($R1631-2009),0)+IF($S1631>=DQ$2,$AP1631/($S1631-2009),0)+IF($T1631>=DQ$2,$AQ1631/($T1631-2009),0)+IF($U1631>=DQ$2,$AR1631/($U1631-2009),0)+IF($V1631>=DQ$2,$AS1631/($V1631-2009),0)+IF($W1631>=DQ$2,$AT1631/($W1631-2009),0)+IF($X1631>=DQ$2,$AU1631/($X1631-2009),0)+IF($Y1631>=DQ$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1631>=EA$2,$AA1631/($D1631-2009),0)+IF($E1631>=EA$2,$AB1631/($E1631-2009),0)+IF($F1631>=EA$2,$AC1631/($F1631-2009),0)+IF($G1631>=EA$2,$AD1631/($G1631-2009),0)+IF($H1631>=EA$2,$AE1631/($H1631-2009),0)+IF($I1631>=EA$2,$AF1631/($I1631-2009),0)+IF($J1631>=EA$2,$AG1631/($J1631-2009),0)+IF($K1631>=EA$2,$AH1631/($K1631-2009),0)+IF($L1631>=EA$2,$AI1631/($L1631-2009),0)+IF($M1631>=EA$2,$AJ1631/($M1631-2009),0)+IF($N1631>=EA$2,$AK1631/($N1631-2009),0)+IF($O1631>=EA$2,$AL1631/($O1631-2009),0)+IF($P1631>=EA$2,$AM1631/($P1631-2009),0)+IF($Q1631>=EA$2,$AN1631/($Q1631-2009),0)+IF($R1631>=EA$2,$AO1631/($R1631-2009),0)+IF($S1631>=EA$2,$AP1631/($S1631-2009),0)+IF($T1631>=EA$2,$AQ1631/($T1631-2009),0)+IF($U1631>=EA$2,$AR1631/($U1631-2009),0)+IF($V1631>=EA$2,$AS1631/($V1631-2009),0)+IF($W1631>=EA$2,$AT1631/($W1631-2009),0)+IF($X1631>=EA$2,$AU1631/($X1631-2009),0)+IF($Y1631>=EA$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1631>=EK$2,$AA1631/($D1631-2009),0)+IF($E1631>=EK$2,$AB1631/($E1631-2009),0)+IF($F1631>=EK$2,$AC1631/($F1631-2009),0)+IF($G1631>=EK$2,$AD1631/($G1631-2009),0)+IF($H1631>=EK$2,$AE1631/($H1631-2009),0)+IF($I1631>=EK$2,$AF1631/($I1631-2009),0)+IF($J1631>=EK$2,$AG1631/($J1631-2009),0)+IF($K1631>=EK$2,$AH1631/($K1631-2009),0)+IF($L1631>=EK$2,$AI1631/($L1631-2009),0)+IF($M1631>=EK$2,$AJ1631/($M1631-2009),0)+IF($N1631>=EK$2,$AK1631/($N1631-2009),0)+IF($O1631>=EK$2,$AL1631/($O1631-2009),0)+IF($P1631>=EK$2,$AM1631/($P1631-2009),0)+IF($Q1631>=EK$2,$AN1631/($Q1631-2009),0)+IF($R1631>=EK$2,$AO1631/($R1631-2009),0)+IF($S1631>=EK$2,$AP1631/($S1631-2009),0)+IF($T1631>=EK$2,$AQ1631/($T1631-2009),0)+IF($U1631>=EK$2,$AR1631/($U1631-2009),0)+IF($V1631>=EK$2,$AS1631/($V1631-2009),0)+IF($W1631>=EK$2,$AT1631/($W1631-2009),0)+IF($X1631>=EK$2,$AU1631/($X1631-2009),0)+IF($Y1631>=EK$2,$AV1631/($Y1631-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"D$3+$C1646+Produktionsanlæg!D1647","v":1965},{"$f":"E$3+$C1646+Produktionsanlæg!E1647","v":1975},{"$f":"F$3+$C1646+Produktionsanlæg!F1647","v":1985},{"$f":"G$3+$C1646+Produktionsanlæg!G1647","v":1995},{"$f":"H$3+$C1646+Produktionsanlæg!H1647","v":2005},{"$f":"I$3+$C1646+Produktionsanlæg!I1647","v":2015},{"$f":"J$3+$C1646+Produktionsanlæg!J1647","v":2025},{"$f":"K$3+$C1646+Produktionsanlæg!K1647","v":2035},{"$f":"L$3+$C1646+Produktionsanlæg!L1647","v":2042},{"$f":"M$3+$C1646+Produktionsanlæg!M1647","v":2047},{"$f":"N$3+$C1646+Produktionsanlæg!N1647","v":2052},{"$f":"O$3+$C1646+Produktionsanlæg!O1647","v":2057},{"$f":"P$3+$C1646+Produktionsanlæg!P1647","v":2060},{"$f":"Q$3+$C1646+Produktionsanlæg!Q1647","v":2061},{"$f":"R$3+$C1646+Produktionsanlæg!R1647","v":2062},{"$f":"S$3+$C1646+Produktionsanlæg!S1647","v":2063},{"$f":"T$3+$C1646+Produktionsanlæg!T1647","v":2064},{"$f":"U$3+$C1646+Produktionsanlæg!U1647","v":2065},{"$f":"V$3+$C1646+Produktionsanlæg!V1647","v":2066},{"$f":"W$3+$C1646+Produktionsanlæg!W1647","v":2067},{"$f":"X$3+$C1646+Produktionsanlæg!X1647","v":2068},{"$f":"Y$3+$C1646+Produktionsanlæg!Y1647","v":2069},0,{"$f":"Produktionsanlæg!BU1646","v":0},{"$f":"Produktionsanlæg!BV1646","v":0},{"$f":"Produktionsanlæg!BW1646","v":0},{"$f":"Produktionsanlæg!BX1646","v":0},{"$f":"Produktionsanlæg!BY1646","v":0},{"$f":"Produktionsanlæg!BZ1646","v":0},{"$f":"Produktionsanlæg!CA1646","v":0},{"$f":"Produktionsanlæg!CB1646","v":0},{"$f":"Produktionsanlæg!CC1646","v":0},{"$f":"Produktionsanlæg!CD1646","v":0},{"$f":"Produktionsanlæg!CE1646","v":0},{"$f":"Produktionsanlæg!CF1646","v":0},{"$f":"Produktionsanlæg!CG1646","v":0},{"$f":"Produktionsanlæg!CH1646","v":0},{"$f":"Produktionsanlæg!CI1646","v":0},{"$f":"Produktionsanlæg!CJ1646","v":0},{"$f":"Produktionsanlæg!CK1646","v":0},{"$f":"Produktionsanlæg!CL1646","v":0},{"$f":"Produktionsanlæg!CM1646","v":0},{"$f":"Produktionsanlæg!CN1646","v":0},{"$f":"Produktionsanlæg!CO1646","v":0},{"$f":"Produktionsanlæg!CP1646","v":0},{"$f":"+SUM(AA1646:AV1646)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1646>=AY$2,$AA1646/($D1646-2009),0)+IF($E1646>=AY$2,$AB1646/($E1646-2009),0)+IF($F1646>=AY$2,$AC1646/($F1646-2009),0)+IF($G1646>=AY$2,$AD1646/($G1646-2009),0)+IF($H1646>=AY$2,$AE1646/($H1646-2009),0)+IF($I1646>=AY$2,$AF1646/($I1646-2009),0)+IF($J1646>=AY$2,$AG1646/($J1646-2009),0)+IF($K1646>=AY$2,$AH1646/($K1646-2009),0)+IF($L1646>=AY$2,$AI1646/($L1646-2009),0)+IF($M1646>=AY$2,$AJ1646/($M1646-2009),0)+IF($N1646>=AY$2,$AK1646/($N1646-2009),0)+IF($O1646>=AY$2,$AL1646/($O1646-2009),0)+IF($P1646>=AY$2,$AM1646/($P1646-2009),0)+IF($Q1646>=AY$2,$AN1646/($Q1646-2009),0)+IF($R1646>=AY$2,$AO1646/($R1646-2009),0)+IF($S1646>=AY$2,$AP1646/($S1646-2009),0)+IF($T1646>=AY$2,$AQ1646/($T1646-2009),0)+IF($U1646>=AY$2,$AR1646/($U1646-2009),0)+IF($V1646>=AY$2,$AS1646/($V1646-2009),0)+IF($W1646>=AY$2,$AT1646/($W1646-2009),0)+IF($X1646>=AY$2,$AU1646/($X1646-2009),0)+IF($Y1646>=AY$2,$AV1646/($Y1646-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1646>=CE$2,$AA1646/($D1646-2009),0)+IF($E1646>=CE$2,$AB1646/($E1646-2009),0)+IF($F1646>=CE$2,$AC1646/($F1646-2009),0)+IF($G1646>=CE$2,$AD1646/($G1646-2009),0)+IF($H1646>=CE$2,$AE1646/($H1646-2009),0)+IF($I1646>=CE$2,$AF1646/($I1646-2009),0)+IF($J1646>=CE$2,$AG1646/($J1646-2009),0)+IF($K1646>=CE$2,$AH1646/($K1646-2009),0)+IF($L1646>=CE$2,$AI1646/($L1646-2009),0)+IF($M1646>=CE$2,$AJ1646/($M1646-2009),0)+IF($N1646>=CE$2,$AK1646/($N1646-2009),0)+IF($O1646>=CE$2,$AL1646/($O1646-2009),0)+IF($P1646>=CE$2,$AM1646/($P1646-2009),0)+IF($Q1646>=CE$2,$AN1646/($Q1646-2009),0)+IF($R1646>=CE$2,$AO1646/($R1646-2009),0)+IF($S1646>=CE$2,$AP1646/($S1646-2009),0)+IF($T1646>=CE$2,$AQ1646/($T1646-2009),0)+IF($U1646>=CE$2,$AR1646/($U1646-2009),0)+IF($V1646>=CE$2,$AS1646/($V1646-2009),0)+IF($W1646>=CE$2,$AT1646/($W1646-2009),0)+IF($X1646>=CE$2,$AU1646/($X1646-2009),0)+IF($Y1646>=CE$2,$AV1646/($Y1646-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1646>=DK$2,$AA1646/($D1646-2009),0)+IF($E1646>=DK$2,$AB1646/($E1646-2009),0)+IF($F1646>=DK$2,$AC1646/($F1646-2009),0)+IF($G1646>=DK$2,$AD1646/($G1646-2009),0)+IF($H1646>=DK$2,$AE1646/($H1646-2009),0)+IF($I1646>=DK$2,$AF1646/($I1646-2009),0)+IF($J1646>=DK$2,$AG1646/($J1646-2009),0)+IF($K1646>=DK$2,$AH1646/($K1646-2009),0)+IF($L1646>=DK$2,$AI1646/($L1646-2009),0)+IF($M1646>=DK$2,$AJ1646/($M1646-2009),0)+IF($N1646>=DK$2,$AK1646/($N1646-2009),0)+IF($O1646>=DK$2,$AL1646/($O1646-2009),0)+IF($P1646>=DK$2,$AM1646/($P1646-2009),0)+IF($Q1646>=DK$2,$AN1646/($Q1646-2009),0)+IF($R1646>=DK$2,$AO1646/($R1646-2009),0)+IF($S1646>=DK$2,$AP1646/($S1646-2009),0)+IF($T1646>=DK$2,$AQ1646/($T1646-2009),0)+IF($U1646>=DK$2,$AR1646/($U1646-2009),0)+IF($V1646>=DK$2,$AS1646/($V1646-2009),0)+IF($W1646>=DK$2,$AT1646/($W1646-2009),0)+IF($X1646>=DK$2,$AU1646/($X1646-2009),0)+IF($Y1646>=DK$2,$AV1646/($Y1646-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1653","v":0},{"$f":"Produktionsanlæg!BV1653","v":0},{"$f":"Produktionsanlæg!BW1653","v":0},{"$f":"Produktionsanlæg!BX1653","v":0},{"$f":"Produktionsanlæg!BY1653","v":0},{"$f":"Produktionsanlæg!BZ1653","v":0},{"$f":"Produktionsanlæg!CA1653","v":0},{"$f":"Produktionsanlæg!CB1653","v":0},{"$f":"Produktionsanlæg!CC1653","v":0},{"$f":"Produktionsanlæg!CD1653","v":0},{"$f":"Produktionsanlæg!CE1653","v":0},{"$f":"Produktionsanlæg!CF1653","v":0},{"$f":"Produktionsanlæg!CG1653","v":0},{"$f":"Produktionsanlæg!CH1653","v":0},{"$f":"Produktionsanlæg!CI1653","v":0},{"$f":"Produktionsanlæg!CJ1653","v":0},{"$f":"Produktionsanlæg!CK1653","v":0},{"$f":"Produktionsanlæg!CL1653","v":0},{"$f":"Produktionsanlæg!CM1653","v":0},{"$f":"Produktionsanlæg!CN1653","v":0},{"$f":"Produktionsanlæg!CO1653","v":0},{"$f":"Produktionsanlæg!CP1653","v":0},{"$f":"+SUM(AA1653:AV1653)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1669","v":0},{"$f":"Produktionsanlæg!BV1669","v":0},{"$f":"Produktionsanlæg!BW1669","v":0},{"$f":"Produktionsanlæg!BX1669","v":0},{"$f":"Produktionsanlæg!BY1669","v":0},{"$f":"Produktionsanlæg!BZ1669","v":0},{"$f":"Produktionsanlæg!CA1669","v":0},{"$f":"Produktionsanlæg!CB1669","v":0},{"$f":"Produktionsanlæg!CC1669","v":0},{"$f":"Produktionsanlæg!CD1669","v":0},{"$f":"Produktionsanlæg!CE1669","v":0},{"$f":"Produktionsanlæg!CF1669","v":0},{"$f":"Produktionsanlæg!CG1669","v":0},{"$f":"Produktionsanlæg!CH1669","v":0},{"$f":"Produktionsanlæg!CI1669","v":0},{"$f":"Produktionsanlæg!CJ1669","v":0},{"$f":"Produktionsanlæg!CK1669","v":0},{"$f":"Produktionsanlæg!CL1669","v":0},{"$f":"Produktionsanlæg!CM1669","v":0},{"$f":"Produktionsanlæg!CN1669","v":0},{"$f":"Produktionsanlæg!CO1669","v":0},{"$f":"Produktionsanlæg!CP1669","v":0},{"$f":"+SUM(AA1669:AV1669)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"D$3+$C1696+Produktionsanlæg!D1697","v":1965},{"$f":"E$3+$C1696+Produktionsanlæg!E1697","v":1975},{"$f":"F$3+$C1696+Produktionsanlæg!F1697","v":1985},{"$f":"G$3+$C1696+Produktionsanlæg!G1697","v":1995},{"$f":"H$3+$C1696+Produktionsanlæg!H1697","v":2005},{"$f":"I$3+$C1696+Produktionsanlæg!I1697","v":2015},{"$f":"J$3+$C1696+Produktionsanlæg!J1697","v":2025},{"$f":"K$3+$C1696+Produktionsanlæg!K1697","v":2035},{"$f":"L$3+$C1696+Produktionsanlæg!L1697","v":2042},{"$f":"M$3+$C1696+Produktionsanlæg!M1697","v":2047},{"$f":"N$3+$C1696+Produktionsanlæg!N1697","v":2052},{"$f":"O$3+$C1696+Produktionsanlæg!O1697","v":2057},{"$f":"P$3+$C1696+Produktionsanlæg!P1697","v":2060},{"$f":"Q$3+$C1696+Produktionsanlæg!Q1697","v":2061},{"$f":"R$3+$C1696+Produktionsanlæg!R1697","v":2062},{"$f":"S$3+$C1696+Produktionsanlæg!S1697","v":2063},{"$f":"T$3+$C1696+Produktionsanlæg!T1697","v":2064},{"$f":"U$3+$C1696+Produktionsanlæg!U1697","v":2065},{"$f":"V$3+$C1696+Produktionsanlæg!V1697","v":2066},{"$f":"W$3+$C1696+Produktionsanlæg!W1697","v":2067},{"$f":"X$3+$C1696+Produktionsanlæg!X1697","v":2068},{"$f":"Y$3+$C1696+Produktionsanlæg!Y1697","v":2069},0,{"$f":"Produktionsanlæg!BU1696","v":0},{"$f":"Produktionsanlæg!BV1696","v":0},{"$f":"Produktionsanlæg!BW1696","v":0},{"$f":"Produktionsanlæg!BX1696","v":0},{"$f":"Produktionsanlæg!BY1696","v":0},{"$f":"Produktionsanlæg!BZ1696","v":0},{"$f":"Produktionsanlæg!CA1696","v":0},{"$f":"Produktionsanlæg!CB1696","v":0},{"$f":"Produktionsanlæg!CC1696","v":0},{"$f":"Produktionsanlæg!CD1696","v":0},{"$f":"Produktionsanlæg!CE1696","v":0},{"$f":"Produktionsanlæg!CF1696","v":0},{"$f":"Produktionsanlæg!CG1696","v":0},{"$f":"Produktionsanlæg!CH1696","v":0},{"$f":"Produktionsanlæg!CI1696","v":0},{"$f":"Produktionsanlæg!CJ1696","v":0},{"$f":"Produktionsanlæg!CK1696","v":0},{"$f":"Produktionsanlæg!CL1696","v":0},{"$f":"Produktionsanlæg!CM1696","v":0},{"$f":"Produktionsanlæg!CN1696","v":0},{"$f":"Produktionsanlæg!CO1696","v":0},{"$f":"Produktionsanlæg!CP1696","v":0},{"$f":"+SUM(AA1696:AV1696)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1696>=AY$2,$AA1696/($D1696-2009),0)+IF($E1696>=AY$2,$AB1696/($E1696-2009),0)+IF($F1696>=AY$2,$AC1696/($F1696-2009),0)+IF($G1696>=AY$2,$AD1696/($G1696-2009),0)+IF($H1696>=AY$2,$AE1696/($H1696-2009),0)+IF($I1696>=AY$2,$AF1696/($I1696-2009),0)+IF($J1696>=AY$2,$AG1696/($J1696-2009),0)+IF($K1696>=AY$2,$AH1696/($K1696-2009),0)+IF($L1696>=AY$2,$AI1696/($L1696-2009),0)+IF($M1696>=AY$2,$AJ1696/($M1696-2009),0)+IF($N1696>=AY$2,$AK1696/($N1696-2009),0)+IF($O1696>=AY$2,$AL1696/($O1696-2009),0)+IF($P1696>=AY$2,$AM1696/($P1696-2009),0)+IF($Q1696>=AY$2,$AN1696/($Q1696-2009),0)+IF($R1696>=AY$2,$AO1696/($R1696-2009),0)+IF($S1696>=AY$2,$AP1696/($S1696-2009),0)+IF($T1696>=AY$2,$AQ1696/($T1696-2009),0)+IF($U1696>=AY$2,$AR1696/($U1696-2009),0)+IF($V1696>=AY$2,$AS1696/($V1696-2009),0)+IF($W1696>=AY$2,$AT1696/($W1696-2009),0)+IF($X1696>=AY$2,$AU1696/($X1696-2009),0)+IF($Y1696>=AY$2,$AV1696/($Y1696-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1696>=CE$2,$AA1696/($D1696-2009),0)+IF($E1696>=CE$2,$AB1696/($E1696-2009),0)+IF($F1696>=CE$2,$AC1696/($F1696-2009),0)+IF($G1696>=CE$2,$AD1696/($G1696-2009),0)+IF($H1696>=CE$2,$AE1696/($H1696-2009),0)+IF($I1696>=CE$2,$AF1696/($I1696-2009),0)+IF($J1696>=CE$2,$AG1696/($J1696-2009),0)+IF($K1696>=CE$2,$AH1696/($K1696-2009),0)+IF($L1696>=CE$2,$AI1696/($L1696-2009),0)+IF($M1696>=CE$2,$AJ1696/($M1696-2009),0)+IF($N1696>=CE$2,$AK1696/($N1696-2009),0)+IF($O1696>=CE$2,$AL1696/($O1696-2009),0)+IF($P1696>=CE$2,$AM1696/($P1696-2009),0)+IF($Q1696>=CE$2,$AN1696/($Q1696-2009),0)+IF($R1696>=CE$2,$AO1696/($R1696-2009),0)+IF($S1696>=CE$2,$AP1696/($S1696-2009),0)+IF($T1696>=CE$2,$AQ1696/($T1696-2009),0)+IF($U1696>=CE$2,$AR1696/($U1696-2009),0)+IF($V1696>=CE$2,$AS1696/($V1696-2009),0)+IF($W1696>=CE$2,$AT1696/($W1696-2009),0)+IF($X1696>=CE$2,$AU1696/($X1696-2009),0)+IF($Y1696>=CE$2,$AV1696/($Y1696-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1696>=DK$2,$AA1696/($D1696-2009),0)+IF($E1696>=DK$2,$AB1696/($E1696-2009),0)+IF($F1696>=DK$2,$AC1696/($F1696-2009),0)+IF($G1696>=DK$2,$AD1696/($G1696-2009),0)+IF($H1696>=DK$2,$AE1696/($H1696-2009),0)+IF($I1696>=DK$2,$AF1696/($I1696-2009),0)+IF($J1696>=DK$2,$AG1696/($J1696-2009),0)+IF($K1696>=DK$2,$AH1696/($K1696-2009),0)+IF($L1696>=DK$2,$AI1696/($L1696-2009),0)+IF($M1696>=DK$2,$AJ1696/($M1696-2009),0)+IF($N1696>=DK$2,$AK1696/($N1696-2009),0)+IF($O1696>=DK$2,$AL1696/($O1696-2009),0)+IF($P1696>=DK$2,$AM1696/($P1696-2009),0)+IF($Q1696>=DK$2,$AN1696/($Q1696-2009),0)+IF($R1696>=DK$2,$AO1696/($R1696-2009),0)+IF($S1696>=DK$2,$AP1696/($S1696-2009),0)+IF($T1696>=DK$2,$AQ1696/($T1696-2009),0)+IF($U1696>=DK$2,$AR1696/($U1696-2009),0)+IF($V1696>=DK$2,$AS1696/($V1696-2009),0)+IF($W1696>=DK$2,$AT1696/($W1696-2009),0)+IF($X1696>=DK$2,$AU1696/($X1696-2009),0)+IF($Y1696>=DK$2,$AV1696/($Y1696-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"D$3+$C1702","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C1702","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1702","v":0},{"$f":"Produktionsanlæg!BV1702","v":0},{"$f":"Produktionsanlæg!BW1702","v":0},{"$f":"Produktionsanlæg!BX1702","v":0},{"$f":"Produktionsanlæg!BY1702","v":0},{"$f":"Produktionsanlæg!BZ1702","v":0},{"$f":"Produktionsanlæg!CA1702","v":0},{"$f":"Produktionsanlæg!CB1702","v":0},{"$f":"Produktionsanlæg!CC1702","v":0},{"$f":"Produktionsanlæg!CD1702","v":0},{"$f":"Produktionsanlæg!CE1702","v":0},{"$f":"Produktionsanlæg!CF1702","v":0},{"$f":"Produktionsanlæg!CG1702","v":0},{"$f":"Produktionsanlæg!CH1702","v":0},{"$f":"Produktionsanlæg!CI1702","v":0},{"$f":"Produktionsanlæg!CJ1702","v":0},{"$f":"Produktionsanlæg!CK1702","v":0},{"$f":"Produktionsanlæg!CL1702","v":0},{"$f":"Produktionsanlæg!CM1702","v":0},{"$f":"Produktionsanlæg!CN1702","v":0},{"$f":"Produktionsanlæg!CO1702","v":0},{"$f":"Produktionsanlæg!CP1702","v":0},{"$f":"+SUM(AA1702:AV1702)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1702>=AY$2,$AA1702/($D1702-2009),0)+IF($E1702>=AY$2,$AB1702/($E1702-2009),0)+IF($F1702>=AY$2,$AC1702/($F1702-2009),0)+IF($G1702>=AY$2,$AD1702/($G1702-2009),0)+IF($H1702>=AY$2,$AE1702/($H1702-2009),0)+IF($I1702>=AY$2,$AF1702/($I1702-2009),0)+IF($J1702>=AY$2,$AG1702/($J1702-2009),0)+IF($K1702>=AY$2,$AH1702/($K1702-2009),0)+IF($L1702>=AY$2,$AI1702/($L1702-2009),0)+IF($M1702>=AY$2,$AJ1702/($M1702-2009),0)+IF($N1702>=AY$2,$AK1702/($N1702-2009),0)+IF($O1702>=AY$2,$AL1702/($O1702-2009),0)+IF($P1702>=AY$2,$AM1702/($P1702-2009),0)+IF($Q1702>=AY$2,$AN1702/($Q1702-2009),0)+IF($R1702>=AY$2,$AO1702/($R1702-2009),0)+IF($S1702>=AY$2,$AP1702/($S1702-2009),0)+IF($T1702>=AY$2,$AQ1702/($T1702-2009),0)+IF($U1702>=AY$2,$AR1702/($U1702-2009),0)+IF($V1702>=AY$2,$AS1702/($V1702-2009),0)+IF($W1702>=AY$2,$AT1702/($W1702-2009),0)+IF($X1702>=AY$2,$AU1702/($X1702-2009),0)+IF($Y1702>=AY$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1702>=BI$2,$AA1702/($D1702-2009),0)+IF($E1702>=BI$2,$AB1702/($E1702-2009),0)+IF($F1702>=BI$2,$AC1702/($F1702-2009),0)+IF($G1702>=BI$2,$AD1702/($G1702-2009),0)+IF($H1702>=BI$2,$AE1702/($H1702-2009),0)+IF($I1702>=BI$2,$AF1702/($I1702-2009),0)+IF($J1702>=BI$2,$AG1702/($J1702-2009),0)+IF($K1702>=BI$2,$AH1702/($K1702-2009),0)+IF($L1702>=BI$2,$AI1702/($L1702-2009),0)+IF($M1702>=BI$2,$AJ1702/($M1702-2009),0)+IF($N1702>=BI$2,$AK1702/($N1702-2009),0)+IF($O1702>=BI$2,$AL1702/($O1702-2009),0)+IF($P1702>=BI$2,$AM1702/($P1702-2009),0)+IF($Q1702>=BI$2,$AN1702/($Q1702-2009),0)+IF($R1702>=BI$2,$AO1702/($R1702-2009),0)+IF($S1702>=BI$2,$AP1702/($S1702-2009),0)+IF($T1702>=BI$2,$AQ1702/($T1702-2009),0)+IF($U1702>=BI$2,$AR1702/($U1702-2009),0)+IF($V1702>=BI$2,$AS1702/($V1702-2009),0)+IF($W1702>=BI$2,$AT1702/($W1702-2009),0)+IF($X1702>=BI$2,$AU1702/($X1702-2009),0)+IF($Y1702>=BI$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1702>=BS$2,$AA1702/($D1702-2009),0)+IF($E1702>=BS$2,$AB1702/($E1702-2009),0)+IF($F1702>=BS$2,$AC1702/($F1702-2009),0)+IF($G1702>=BS$2,$AD1702/($G1702-2009),0)+IF($H1702>=BS$2,$AE1702/($H1702-2009),0)+IF($I1702>=BS$2,$AF1702/($I1702-2009),0)+IF($J1702>=BS$2,$AG1702/($J1702-2009),0)+IF($K1702>=BS$2,$AH1702/($K1702-2009),0)+IF($L1702>=BS$2,$AI1702/($L1702-2009),0)+IF($M1702>=BS$2,$AJ1702/($M1702-2009),0)+IF($N1702>=BS$2,$AK1702/($N1702-2009),0)+IF($O1702>=BS$2,$AL1702/($O1702-2009),0)+IF($P1702>=BS$2,$AM1702/($P1702-2009),0)+IF($Q1702>=BS$2,$AN1702/($Q1702-2009),0)+IF($R1702>=BS$2,$AO1702/($R1702-2009),0)+IF($S1702>=BS$2,$AP1702/($S1702-2009),0)+IF($T1702>=BS$2,$AQ1702/($T1702-2009),0)+IF($U1702>=BS$2,$AR1702/($U1702-2009),0)+IF($V1702>=BS$2,$AS1702/($V1702-2009),0)+IF($W1702>=BS$2,$AT1702/($W1702-2009),0)+IF($X1702>=BS$2,$AU1702/($X1702-2009),0)+IF($Y1702>=BS$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1702>=CC$2,$AA1702/($D1702-2009),0)+IF($E1702>=CC$2,$AB1702/($E1702-2009),0)+IF($F1702>=CC$2,$AC1702/($F1702-2009),0)+IF($G1702>=CC$2,$AD1702/($G1702-2009),0)+IF($H1702>=CC$2,$AE1702/($H1702-2009),0)+IF($I1702>=CC$2,$AF1702/($I1702-2009),0)+IF($J1702>=CC$2,$AG1702/($J1702-2009),0)+IF($K1702>=CC$2,$AH1702/($K1702-2009),0)+IF($L1702>=CC$2,$AI1702/($L1702-2009),0)+IF($M1702>=CC$2,$AJ1702/($M1702-2009),0)+IF($N1702>=CC$2,$AK1702/($N1702-2009),0)+IF($O1702>=CC$2,$AL1702/($O1702-2009),0)+IF($P1702>=CC$2,$AM1702/($P1702-2009),0)+IF($Q1702>=CC$2,$AN1702/($Q1702-2009),0)+IF($R1702>=CC$2,$AO1702/($R1702-2009),0)+IF($S1702>=CC$2,$AP1702/($S1702-2009),0)+IF($T1702>=CC$2,$AQ1702/($T1702-2009),0)+IF($U1702>=CC$2,$AR1702/($U1702-2009),0)+IF($V1702>=CC$2,$AS1702/($V1702-2009),0)+IF($W1702>=CC$2,$AT1702/($W1702-2009),0)+IF($X1702>=CC$2,$AU1702/($X1702-2009),0)+IF($Y1702>=CC$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1702>=CM$2,$AA1702/($D1702-2009),0)+IF($E1702>=CM$2,$AB1702/($E1702-2009),0)+IF($F1702>=CM$2,$AC1702/($F1702-2009),0)+IF($G1702>=CM$2,$AD1702/($G1702-2009),0)+IF($H1702>=CM$2,$AE1702/($H1702-2009),0)+IF($I1702>=CM$2,$AF1702/($I1702-2009),0)+IF($J1702>=CM$2,$AG1702/($J1702-2009),0)+IF($K1702>=CM$2,$AH1702/($K1702-2009),0)+IF($L1702>=CM$2,$AI1702/($L1702-2009),0)+IF($M1702>=CM$2,$AJ1702/($M1702-2009),0)+IF($N1702>=CM$2,$AK1702/($N1702-2009),0)+IF($O1702>=CM$2,$AL1702/($O1702-2009),0)+IF($P1702>=CM$2,$AM1702/($P1702-2009),0)+IF($Q1702>=CM$2,$AN1702/($Q1702-2009),0)+IF($R1702>=CM$2,$AO1702/($R1702-2009),0)+IF($S1702>=CM$2,$AP1702/($S1702-2009),0)+IF($T1702>=CM$2,$AQ1702/($T1702-2009),0)+IF($U1702>=CM$2,$AR1702/($U1702-2009),0)+IF($V1702>=CM$2,$AS1702/($V1702-2009),0)+IF($W1702>=CM$2,$AT1702/($W1702-2009),0)+IF($X1702>=CM$2,$AU1702/($X1702-2009),0)+IF($Y1702>=CM$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1702>=CW$2,$AA1702/($D1702-2009),0)+IF($E1702>=CW$2,$AB1702/($E1702-2009),0)+IF($F1702>=CW$2,$AC1702/($F1702-2009),0)+IF($G1702>=CW$2,$AD1702/($G1702-2009),0)+IF($H1702>=CW$2,$AE1702/($H1702-2009),0)+IF($I1702>=CW$2,$AF1702/($I1702-2009),0)+IF($J1702>=CW$2,$AG1702/($J1702-2009),0)+IF($K1702>=CW$2,$AH1702/($K1702-2009),0)+IF($L1702>=CW$2,$AI1702/($L1702-2009),0)+IF($M1702>=CW$2,$AJ1702/($M1702-2009),0)+IF($N1702>=CW$2,$AK1702/($N1702-2009),0)+IF($O1702>=CW$2,$AL1702/($O1702-2009),0)+IF($P1702>=CW$2,$AM1702/($P1702-2009),0)+IF($Q1702>=CW$2,$AN1702/($Q1702-2009),0)+IF($R1702>=CW$2,$AO1702/($R1702-2009),0)+IF($S1702>=CW$2,$AP1702/($S1702-2009),0)+IF($T1702>=CW$2,$AQ1702/($T1702-2009),0)+IF($U1702>=CW$2,$AR1702/($U1702-2009),0)+IF($V1702>=CW$2,$AS1702/($V1702-2009),0)+IF($W1702>=CW$2,$AT1702/($W1702-2009),0)+IF($X1702>=CW$2,$AU1702/($X1702-2009),0)+IF($Y1702>=CW$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1702>=DG$2,$AA1702/($D1702-2009),0)+IF($E1702>=DG$2,$AB1702/($E1702-2009),0)+IF($F1702>=DG$2,$AC1702/($F1702-2009),0)+IF($G1702>=DG$2,$AD1702/($G1702-2009),0)+IF($H1702>=DG$2,$AE1702/($H1702-2009),0)+IF($I1702>=DG$2,$AF1702/($I1702-2009),0)+IF($J1702>=DG$2,$AG1702/($J1702-2009),0)+IF($K1702>=DG$2,$AH1702/($K1702-2009),0)+IF($L1702>=DG$2,$AI1702/($L1702-2009),0)+IF($M1702>=DG$2,$AJ1702/($M1702-2009),0)+IF($N1702>=DG$2,$AK1702/($N1702-2009),0)+IF($O1702>=DG$2,$AL1702/($O1702-2009),0)+IF($P1702>=DG$2,$AM1702/($P1702-2009),0)+IF($Q1702>=DG$2,$AN1702/($Q1702-2009),0)+IF($R1702>=DG$2,$AO1702/($R1702-2009),0)+IF($S1702>=DG$2,$AP1702/($S1702-2009),0)+IF($T1702>=DG$2,$AQ1702/($T1702-2009),0)+IF($U1702>=DG$2,$AR1702/($U1702-2009),0)+IF($V1702>=DG$2,$AS1702/($V1702-2009),0)+IF($W1702>=DG$2,$AT1702/($W1702-2009),0)+IF($X1702>=DG$2,$AU1702/($X1702-2009),0)+IF($Y1702>=DG$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1702>=DQ$2,$AA1702/($D1702-2009),0)+IF($E1702>=DQ$2,$AB1702/($E1702-2009),0)+IF($F1702>=DQ$2,$AC1702/($F1702-2009),0)+IF($G1702>=DQ$2,$AD1702/($G1702-2009),0)+IF($H1702>=DQ$2,$AE1702/($H1702-2009),0)+IF($I1702>=DQ$2,$AF1702/($I1702-2009),0)+IF($J1702>=DQ$2,$AG1702/($J1702-2009),0)+IF($K1702>=DQ$2,$AH1702/($K1702-2009),0)+IF($L1702>=DQ$2,$AI1702/($L1702-2009),0)+IF($M1702>=DQ$2,$AJ1702/($M1702-2009),0)+IF($N1702>=DQ$2,$AK1702/($N1702-2009),0)+IF($O1702>=DQ$2,$AL1702/($O1702-2009),0)+IF($P1702>=DQ$2,$AM1702/($P1702-2009),0)+IF($Q1702>=DQ$2,$AN1702/($Q1702-2009),0)+IF($R1702>=DQ$2,$AO1702/($R1702-2009),0)+IF($S1702>=DQ$2,$AP1702/($S1702-2009),0)+IF($T1702>=DQ$2,$AQ1702/($T1702-2009),0)+IF($U1702>=DQ$2,$AR1702/($U1702-2009),0)+IF($V1702>=DQ$2,$AS1702/($V1702-2009),0)+IF($W1702>=DQ$2,$AT1702/($W1702-2009),0)+IF($X1702>=DQ$2,$AU1702/($X1702-2009),0)+IF($Y1702>=DQ$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1702>=EA$2,$AA1702/($D1702-2009),0)+IF($E1702>=EA$2,$AB1702/($E1702-2009),0)+IF($F1702>=EA$2,$AC1702/($F1702-2009),0)+IF($G1702>=EA$2,$AD1702/($G1702-2009),0)+IF($H1702>=EA$2,$AE1702/($H1702-2009),0)+IF($I1702>=EA$2,$AF1702/($I1702-2009),0)+IF($J1702>=EA$2,$AG1702/($J1702-2009),0)+IF($K1702>=EA$2,$AH1702/($K1702-2009),0)+IF($L1702>=EA$2,$AI1702/($L1702-2009),0)+IF($M1702>=EA$2,$AJ1702/($M1702-2009),0)+IF($N1702>=EA$2,$AK1702/($N1702-2009),0)+IF($O1702>=EA$2,$AL1702/($O1702-2009),0)+IF($P1702>=EA$2,$AM1702/($P1702-2009),0)+IF($Q1702>=EA$2,$AN1702/($Q1702-2009),0)+IF($R1702>=EA$2,$AO1702/($R1702-2009),0)+IF($S1702>=EA$2,$AP1702/($S1702-2009),0)+IF($T1702>=EA$2,$AQ1702/($T1702-2009),0)+IF($U1702>=EA$2,$AR1702/($U1702-2009),0)+IF($V1702>=EA$2,$AS1702/($V1702-2009),0)+IF($W1702>=EA$2,$AT1702/($W1702-2009),0)+IF($X1702>=EA$2,$AU1702/($X1702-2009),0)+IF($Y1702>=EA$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1702>=EK$2,$AA1702/($D1702-2009),0)+IF($E1702>=EK$2,$AB1702/($E1702-2009),0)+IF($F1702>=EK$2,$AC1702/($F1702-2009),0)+IF($G1702>=EK$2,$AD1702/($G1702-2009),0)+IF($H1702>=EK$2,$AE1702/($H1702-2009),0)+IF($I1702>=EK$2,$AF1702/($I1702-2009),0)+IF($J1702>=EK$2,$AG1702/($J1702-2009),0)+IF($K1702>=EK$2,$AH1702/($K1702-2009),0)+IF($L1702>=EK$2,$AI1702/($L1702-2009),0)+IF($M1702>=EK$2,$AJ1702/($M1702-2009),0)+IF($N1702>=EK$2,$AK1702/($N1702-2009),0)+IF($O1702>=EK$2,$AL1702/($O1702-2009),0)+IF($P1702>=EK$2,$AM1702/($P1702-2009),0)+IF($Q1702>=EK$2,$AN1702/($Q1702-2009),0)+IF($R1702>=EK$2,$AO1702/($R1702-2009),0)+IF($S1702>=EK$2,$AP1702/($S1702-2009),0)+IF($T1702>=EK$2,$AQ1702/($T1702-2009),0)+IF($U1702>=EK$2,$AR1702/($U1702-2009),0)+IF($V1702>=EK$2,$AS1702/($V1702-2009),0)+IF($W1702>=EK$2,$AT1702/($W1702-2009),0)+IF($X1702>=EK$2,$AU1702/($X1702-2009),0)+IF($Y1702>=EK$2,$AV1702/($Y1702-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C1725+Produktionsanlæg!D1726","v":1965},{"$f":"E$3+$C1725+Produktionsanlæg!E1726","v":1975},{"$f":"F$3+$C1725+Produktionsanlæg!F1726","v":1985},{"$f":"G$3+$C1725+Produktionsanlæg!G1726","v":1995},{"$f":"H$3+$C1725+Produktionsanlæg!H1726","v":2005},{"$f":"I$3+$C1725+Produktionsanlæg!I1726","v":2015},{"$f":"J$3+$C1725+Produktionsanlæg!J1726","v":2025},{"$f":"K$3+$C1725+Produktionsanlæg!K1726","v":2035},{"$f":"L$3+$C1725+Produktionsanlæg!L1726","v":2042},{"$f":"M$3+$C1725+Produktionsanlæg!M1726","v":2047},{"$f":"N$3+$C1725+Produktionsanlæg!N1726","v":2052},{"$f":"O$3+$C1725+Produktionsanlæg!O1726","v":2057},{"$f":"P$3+$C1725+Produktionsanlæg!P1726","v":2060},{"$f":"Q$3+$C1725+Produktionsanlæg!Q1726","v":2061},{"$f":"R$3+$C1725+Produktionsanlæg!R1726","v":2062},{"$f":"S$3+$C1725+Produktionsanlæg!S1726","v":2063},{"$f":"T$3+$C1725+Produktionsanlæg!T1726","v":2064},{"$f":"U$3+$C1725+Produktionsanlæg!U1726","v":2065},{"$f":"V$3+$C1725+Produktionsanlæg!V1726","v":2066},{"$f":"W$3+$C1725+Produktionsanlæg!W1726","v":2067},{"$f":"X$3+$C1725+Produktionsanlæg!X1726","v":2068},{"$f":"Y$3+$C1725+Produktionsanlæg!Y1726","v":2069},0,{"$f":"Produktionsanlæg!BU1725","v":0},{"$f":"Produktionsanlæg!BV1725","v":0},{"$f":"Produktionsanlæg!BW1725","v":0},{"$f":"Produktionsanlæg!BX1725","v":0},{"$f":"Produktionsanlæg!BY1725","v":0},{"$f":"Produktionsanlæg!BZ1725","v":0},{"$f":"Produktionsanlæg!CA1725","v":0},{"$f":"Produktionsanlæg!CB1725","v":0},{"$f":"Produktionsanlæg!CC1725","v":0},{"$f":"Produktionsanlæg!CD1725","v":0},{"$f":"Produktionsanlæg!CE1725","v":0},{"$f":"Produktionsanlæg!CF1725","v":0},{"$f":"Produktionsanlæg!CG1725","v":0},{"$f":"Produktionsanlæg!CH1725","v":0},{"$f":"Produktionsanlæg!CI1725","v":0},{"$f":"Produktionsanlæg!CJ1725","v":0},{"$f":"Produktionsanlæg!CK1725","v":0},{"$f":"Produktionsanlæg!CL1725","v":0},{"$f":"Produktionsanlæg!CM1725","v":0},{"$f":"Produktionsanlæg!CN1725","v":0},{"$f":"Produktionsanlæg!CO1725","v":0},{"$f":"Produktionsanlæg!CP1725","v":0},{"$f":"+SUM(AA1725:AV1725)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1741","v":0},{"$f":"Produktionsanlæg!BV1741","v":0},{"$f":"Produktionsanlæg!BW1741","v":0},{"$f":"Produktionsanlæg!BX1741","v":0},{"$f":"Produktionsanlæg!BY1741","v":0},{"$f":"Produktionsanlæg!BZ1741","v":0},{"$f":"Produktionsanlæg!CA1741","v":0},{"$f":"Produktionsanlæg!CB1741","v":0},{"$f":"Produktionsanlæg!CC1741","v":0},{"$f":"Produktionsanlæg!CD1741","v":0},{"$f":"Produktionsanlæg!CE1741","v":0},{"$f":"Produktionsanlæg!CF1741","v":0},{"$f":"Produktionsanlæg!CG1741","v":0},{"$f":"Produktionsanlæg!CH1741","v":0},{"$f":"Produktionsanlæg!CI1741","v":0},{"$f":"Produktionsanlæg!CJ1741","v":0},{"$f":"Produktionsanlæg!CK1741","v":0},{"$f":"Produktionsanlæg!CL1741","v":0},{"$f":"Produktionsanlæg!CM1741","v":0},{"$f":"Produktionsanlæg!CN1741","v":0},{"$f":"Produktionsanlæg!CO1741","v":0},{"$f":"Produktionsanlæg!CP1741","v":0},{"$f":"+SUM(AA1741:AV1741)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1761","v":0},{"$f":"Produktionsanlæg!BV1761","v":0},{"$f":"Produktionsanlæg!BW1761","v":0},{"$f":"Produktionsanlæg!BX1761","v":0},{"$f":"Produktionsanlæg!BY1761","v":0},{"$f":"Produktionsanlæg!BZ1761","v":0},{"$f":"Produktionsanlæg!CA1761","v":0},{"$f":"Produktionsanlæg!CB1761","v":0},{"$f":"Produktionsanlæg!CC1761","v":0},{"$f":"Produktionsanlæg!CD1761","v":0},{"$f":"Produktionsanlæg!CE1761","v":0},{"$f":"Produktionsanlæg!CF1761","v":0},{"$f":"Produktionsanlæg!CG1761","v":0},{"$f":"Produktionsanlæg!CH1761","v":0},{"$f":"Produktionsanlæg!CI1761","v":0},{"$f":"Produktionsanlæg!CJ1761","v":0},{"$f":"Produktionsanlæg!CK1761","v":0},{"$f":"Produktionsanlæg!CL1761","v":0},{"$f":"Produktionsanlæg!CM1761","v":0},{"$f":"Produktionsanlæg!CN1761","v":0},{"$f":"Produktionsanlæg!CO1761","v":0},{"$f":"Produktionsanlæg!CP1761","v":0},{"$f":"+SUM(AA1761:AV1761)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C1790","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C1790","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1790","v":0},{"$f":"Produktionsanlæg!BV1790","v":0},{"$f":"Produktionsanlæg!BW1790","v":0},{"$f":"Produktionsanlæg!BX1790","v":0},{"$f":"Produktionsanlæg!BY1790","v":0},{"$f":"Produktionsanlæg!BZ1790","v":0},{"$f":"Produktionsanlæg!CA1790","v":0},{"$f":"Produktionsanlæg!CB1790","v":0},{"$f":"Produktionsanlæg!CC1790","v":0},{"$f":"Produktionsanlæg!CD1790","v":0},{"$f":"Produktionsanlæg!CE1790","v":0},{"$f":"Produktionsanlæg!CF1790","v":0},{"$f":"Produktionsanlæg!CG1790","v":0},{"$f":"Produktionsanlæg!CH1790","v":0},{"$f":"Produktionsanlæg!CI1790","v":0},{"$f":"Produktionsanlæg!CJ1790","v":0},{"$f":"Produktionsanlæg!CK1790","v":0},{"$f":"Produktionsanlæg!CL1790","v":0},{"$f":"Produktionsanlæg!CM1790","v":0},{"$f":"Produktionsanlæg!CN1790","v":0},{"$f":"Produktionsanlæg!CO1790","v":0},{"$f":"Produktionsanlæg!CP1790","v":0},{"$f":"+SUM(AA1790:AV1790)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1790>=AY$2,$AA1790/($D1790-2009),0)+IF($E1790>=AY$2,$AB1790/($E1790-2009),0)+IF($F1790>=AY$2,$AC1790/($F1790-2009),0)+IF($G1790>=AY$2,$AD1790/($G1790-2009),0)+IF($H1790>=AY$2,$AE1790/($H1790-2009),0)+IF($I1790>=AY$2,$AF1790/($I1790-2009),0)+IF($J1790>=AY$2,$AG1790/($J1790-2009),0)+IF($K1790>=AY$2,$AH1790/($K1790-2009),0)+IF($L1790>=AY$2,$AI1790/($L1790-2009),0)+IF($M1790>=AY$2,$AJ1790/($M1790-2009),0)+IF($N1790>=AY$2,$AK1790/($N1790-2009),0)+IF($O1790>=AY$2,$AL1790/($O1790-2009),0)+IF($P1790>=AY$2,$AM1790/($P1790-2009),0)+IF($Q1790>=AY$2,$AN1790/($Q1790-2009),0)+IF($R1790>=AY$2,$AO1790/($R1790-2009),0)+IF($S1790>=AY$2,$AP1790/($S1790-2009),0)+IF($T1790>=AY$2,$AQ1790/($T1790-2009),0)+IF($U1790>=AY$2,$AR1790/($U1790-2009),0)+IF($V1790>=AY$2,$AS1790/($V1790-2009),0)+IF($W1790>=AY$2,$AT1790/($W1790-2009),0)+IF($X1790>=AY$2,$AU1790/($X1790-2009),0)+IF($Y1790>=AY$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790>=BI$2,$AA1790/($D1790-2009),0)+IF($E1790>=BI$2,$AB1790/($E1790-2009),0)+IF($F1790>=BI$2,$AC1790/($F1790-2009),0)+IF($G1790>=BI$2,$AD1790/($G1790-2009),0)+IF($H1790>=BI$2,$AE1790/($H1790-2009),0)+IF($I1790>=BI$2,$AF1790/($I1790-2009),0)+IF($J1790>=BI$2,$AG1790/($J1790-2009),0)+IF($K1790>=BI$2,$AH1790/($K1790-2009),0)+IF($L1790>=BI$2,$AI1790/($L1790-2009),0)+IF($M1790>=BI$2,$AJ1790/($M1790-2009),0)+IF($N1790>=BI$2,$AK1790/($N1790-2009),0)+IF($O1790>=BI$2,$AL1790/($O1790-2009),0)+IF($P1790>=BI$2,$AM1790/($P1790-2009),0)+IF($Q1790>=BI$2,$AN1790/($Q1790-2009),0)+IF($R1790>=BI$2,$AO1790/($R1790-2009),0)+IF($S1790>=BI$2,$AP1790/($S1790-2009),0)+IF($T1790>=BI$2,$AQ1790/($T1790-2009),0)+IF($U1790>=BI$2,$AR1790/($U1790-2009),0)+IF($V1790>=BI$2,$AS1790/($V1790-2009),0)+IF($W1790>=BI$2,$AT1790/($W1790-2009),0)+IF($X1790>=BI$2,$AU1790/($X1790-2009),0)+IF($Y1790>=BI$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790>=BS$2,$AA1790/($D1790-2009),0)+IF($E1790>=BS$2,$AB1790/($E1790-2009),0)+IF($F1790>=BS$2,$AC1790/($F1790-2009),0)+IF($G1790>=BS$2,$AD1790/($G1790-2009),0)+IF($H1790>=BS$2,$AE1790/($H1790-2009),0)+IF($I1790>=BS$2,$AF1790/($I1790-2009),0)+IF($J1790>=BS$2,$AG1790/($J1790-2009),0)+IF($K1790>=BS$2,$AH1790/($K1790-2009),0)+IF($L1790>=BS$2,$AI1790/($L1790-2009),0)+IF($M1790>=BS$2,$AJ1790/($M1790-2009),0)+IF($N1790>=BS$2,$AK1790/($N1790-2009),0)+IF($O1790>=BS$2,$AL1790/($O1790-2009),0)+IF($P1790>=BS$2,$AM1790/($P1790-2009),0)+IF($Q1790>=BS$2,$AN1790/($Q1790-2009),0)+IF($R1790>=BS$2,$AO1790/($R1790-2009),0)+IF($S1790>=BS$2,$AP1790/($S1790-2009),0)+IF($T1790>=BS$2,$AQ1790/($T1790-2009),0)+IF($U1790>=BS$2,$AR1790/($U1790-2009),0)+IF($V1790>=BS$2,$AS1790/($V1790-2009),0)+IF($W1790>=BS$2,$AT1790/($W1790-2009),0)+IF($X1790>=BS$2,$AU1790/($X1790-2009),0)+IF($Y1790>=BS$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790>=CC$2,$AA1790/($D1790-2009),0)+IF($E1790>=CC$2,$AB1790/($E1790-2009),0)+IF($F1790>=CC$2,$AC1790/($F1790-2009),0)+IF($G1790>=CC$2,$AD1790/($G1790-2009),0)+IF($H1790>=CC$2,$AE1790/($H1790-2009),0)+IF($I1790>=CC$2,$AF1790/($I1790-2009),0)+IF($J1790>=CC$2,$AG1790/($J1790-2009),0)+IF($K1790>=CC$2,$AH1790/($K1790-2009),0)+IF($L1790>=CC$2,$AI1790/($L1790-2009),0)+IF($M1790>=CC$2,$AJ1790/($M1790-2009),0)+IF($N1790>=CC$2,$AK1790/($N1790-2009),0)+IF($O1790>=CC$2,$AL1790/($O1790-2009),0)+IF($P1790>=CC$2,$AM1790/($P1790-2009),0)+IF($Q1790>=CC$2,$AN1790/($Q1790-2009),0)+IF($R1790>=CC$2,$AO1790/($R1790-2009),0)+IF($S1790>=CC$2,$AP1790/($S1790-2009),0)+IF($T1790>=CC$2,$AQ1790/($T1790-2009),0)+IF($U1790>=CC$2,$AR1790/($U1790-2009),0)+IF($V1790>=CC$2,$AS1790/($V1790-2009),0)+IF($W1790>=CC$2,$AT1790/($W1790-2009),0)+IF($X1790>=CC$2,$AU1790/($X1790-2009),0)+IF($Y1790>=CC$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790>=CM$2,$AA1790/($D1790-2009),0)+IF($E1790>=CM$2,$AB1790/($E1790-2009),0)+IF($F1790>=CM$2,$AC1790/($F1790-2009),0)+IF($G1790>=CM$2,$AD1790/($G1790-2009),0)+IF($H1790>=CM$2,$AE1790/($H1790-2009),0)+IF($I1790>=CM$2,$AF1790/($I1790-2009),0)+IF($J1790>=CM$2,$AG1790/($J1790-2009),0)+IF($K1790>=CM$2,$AH1790/($K1790-2009),0)+IF($L1790>=CM$2,$AI1790/($L1790-2009),0)+IF($M1790>=CM$2,$AJ1790/($M1790-2009),0)+IF($N1790>=CM$2,$AK1790/($N1790-2009),0)+IF($O1790>=CM$2,$AL1790/($O1790-2009),0)+IF($P1790>=CM$2,$AM1790/($P1790-2009),0)+IF($Q1790>=CM$2,$AN1790/($Q1790-2009),0)+IF($R1790>=CM$2,$AO1790/($R1790-2009),0)+IF($S1790>=CM$2,$AP1790/($S1790-2009),0)+IF($T1790>=CM$2,$AQ1790/($T1790-2009),0)+IF($U1790>=CM$2,$AR1790/($U1790-2009),0)+IF($V1790>=CM$2,$AS1790/($V1790-2009),0)+IF($W1790>=CM$2,$AT1790/($W1790-2009),0)+IF($X1790>=CM$2,$AU1790/($X1790-2009),0)+IF($Y1790>=CM$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790>=CW$2,$AA1790/($D1790-2009),0)+IF($E1790>=CW$2,$AB1790/($E1790-2009),0)+IF($F1790>=CW$2,$AC1790/($F1790-2009),0)+IF($G1790>=CW$2,$AD1790/($G1790-2009),0)+IF($H1790>=CW$2,$AE1790/($H1790-2009),0)+IF($I1790>=CW$2,$AF1790/($I1790-2009),0)+IF($J1790>=CW$2,$AG1790/($J1790-2009),0)+IF($K1790>=CW$2,$AH1790/($K1790-2009),0)+IF($L1790>=CW$2,$AI1790/($L1790-2009),0)+IF($M1790>=CW$2,$AJ1790/($M1790-2009),0)+IF($N1790>=CW$2,$AK1790/($N1790-2009),0)+IF($O1790>=CW$2,$AL1790/($O1790-2009),0)+IF($P1790>=CW$2,$AM1790/($P1790-2009),0)+IF($Q1790>=CW$2,$AN1790/($Q1790-2009),0)+IF($R1790>=CW$2,$AO1790/($R1790-2009),0)+IF($S1790>=CW$2,$AP1790/($S1790-2009),0)+IF($T1790>=CW$2,$AQ1790/($T1790-2009),0)+IF($U1790>=CW$2,$AR1790/($U1790-2009),0)+IF($V1790>=CW$2,$AS1790/($V1790-2009),0)+IF($W1790>=CW$2,$AT1790/($W1790-2009),0)+IF($X1790>=CW$2,$AU1790/($X1790-2009),0)+IF($Y1790>=CW$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790>=DG$2,$AA1790/($D1790-2009),0)+IF($E1790>=DG$2,$AB1790/($E1790-2009),0)+IF($F1790>=DG$2,$AC1790/($F1790-2009),0)+IF($G1790>=DG$2,$AD1790/($G1790-2009),0)+IF($H1790>=DG$2,$AE1790/($H1790-2009),0)+IF($I1790>=DG$2,$AF1790/($I1790-2009),0)+IF($J1790>=DG$2,$AG1790/($J1790-2009),0)+IF($K1790>=DG$2,$AH1790/($K1790-2009),0)+IF($L1790>=DG$2,$AI1790/($L1790-2009),0)+IF($M1790>=DG$2,$AJ1790/($M1790-2009),0)+IF($N1790>=DG$2,$AK1790/($N1790-2009),0)+IF($O1790>=DG$2,$AL1790/($O1790-2009),0)+IF($P1790>=DG$2,$AM1790/($P1790-2009),0)+IF($Q1790>=DG$2,$AN1790/($Q1790-2009),0)+IF($R1790>=DG$2,$AO1790/($R1790-2009),0)+IF($S1790>=DG$2,$AP1790/($S1790-2009),0)+IF($T1790>=DG$2,$AQ1790/($T1790-2009),0)+IF($U1790>=DG$2,$AR1790/($U1790-2009),0)+IF($V1790>=DG$2,$AS1790/($V1790-2009),0)+IF($W1790>=DG$2,$AT1790/($W1790-2009),0)+IF($X1790>=DG$2,$AU1790/($X1790-2009),0)+IF($Y1790>=DG$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790>=DQ$2,$AA1790/($D1790-2009),0)+IF($E1790>=DQ$2,$AB1790/($E1790-2009),0)+IF($F1790>=DQ$2,$AC1790/($F1790-2009),0)+IF($G1790>=DQ$2,$AD1790/($G1790-2009),0)+IF($H1790>=DQ$2,$AE1790/($H1790-2009),0)+IF($I1790>=DQ$2,$AF1790/($I1790-2009),0)+IF($J1790>=DQ$2,$AG1790/($J1790-2009),0)+IF($K1790>=DQ$2,$AH1790/($K1790-2009),0)+IF($L1790>=DQ$2,$AI1790/($L1790-2009),0)+IF($M1790>=DQ$2,$AJ1790/($M1790-2009),0)+IF($N1790>=DQ$2,$AK1790/($N1790-2009),0)+IF($O1790>=DQ$2,$AL1790/($O1790-2009),0)+IF($P1790>=DQ$2,$AM1790/($P1790-2009),0)+IF($Q1790>=DQ$2,$AN1790/($Q1790-2009),0)+IF($R1790>=DQ$2,$AO1790/($R1790-2009),0)+IF($S1790>=DQ$2,$AP1790/($S1790-2009),0)+IF($T1790>=DQ$2,$AQ1790/($T1790-2009),0)+IF($U1790>=DQ$2,$AR1790/($U1790-2009),0)+IF($V1790>=DQ$2,$AS1790/($V1790-2009),0)+IF($W1790>=DQ$2,$AT1790/($W1790-2009),0)+IF($X1790>=DQ$2,$AU1790/($X1790-2009),0)+IF($Y1790>=DQ$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790>=EA$2,$AA1790/($D1790-2009),0)+IF($E1790>=EA$2,$AB1790/($E1790-2009),0)+IF($F1790>=EA$2,$AC1790/($F1790-2009),0)+IF($G1790>=EA$2,$AD1790/($G1790-2009),0)+IF($H1790>=EA$2,$AE1790/($H1790-2009),0)+IF($I1790>=EA$2,$AF1790/($I1790-2009),0)+IF($J1790>=EA$2,$AG1790/($J1790-2009),0)+IF($K1790>=EA$2,$AH1790/($K1790-2009),0)+IF($L1790>=EA$2,$AI1790/($L1790-2009),0)+IF($M1790>=EA$2,$AJ1790/($M1790-2009),0)+IF($N1790>=EA$2,$AK1790/($N1790-2009),0)+IF($O1790>=EA$2,$AL1790/($O1790-2009),0)+IF($P1790>=EA$2,$AM1790/($P1790-2009),0)+IF($Q1790>=EA$2,$AN1790/($Q1790-2009),0)+IF($R1790>=EA$2,$AO1790/($R1790-2009),0)+IF($S1790>=EA$2,$AP1790/($S1790-2009),0)+IF($T1790>=EA$2,$AQ1790/($T1790-2009),0)+IF($U1790>=EA$2,$AR1790/($U1790-2009),0)+IF($V1790>=EA$2,$AS1790/($V1790-2009),0)+IF($W1790>=EA$2,$AT1790/($W1790-2009),0)+IF($X1790>=EA$2,$AU1790/($X1790-2009),0)+IF($Y1790>=EA$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790>=EK$2,$AA1790/($D1790-2009),0)+IF($E1790>=EK$2,$AB1790/($E1790-2009),0)+IF($F1790>=EK$2,$AC1790/($F1790-2009),0)+IF($G1790>=EK$2,$AD1790/($G1790-2009),0)+IF($H1790>=EK$2,$AE1790/($H1790-2009),0)+IF($I1790>=EK$2,$AF1790/($I1790-2009),0)+IF($J1790>=EK$2,$AG1790/($J1790-2009),0)+IF($K1790>=EK$2,$AH1790/($K1790-2009),0)+IF($L1790>=EK$2,$AI1790/($L1790-2009),0)+IF($M1790>=EK$2,$AJ1790/($M1790-2009),0)+IF($N1790>=EK$2,$AK1790/($N1790-2009),0)+IF($O1790>=EK$2,$AL1790/($O1790-2009),0)+IF($P1790>=EK$2,$AM1790/($P1790-2009),0)+IF($Q1790>=EK$2,$AN1790/($Q1790-2009),0)+IF($R1790>=EK$2,$AO1790/($R1790-2009),0)+IF($S1790>=EK$2,$AP1790/($S1790-2009),0)+IF($T1790>=EK$2,$AQ1790/($T1790-2009),0)+IF($U1790>=EK$2,$AR1790/($U1790-2009),0)+IF($V1790>=EK$2,$AS1790/($V1790-2009),0)+IF($W1790>=EK$2,$AT1790/($W1790-2009),0)+IF($X1790>=EK$2,$AU1790/($X1790-2009),0)+IF($Y1790>=EK$2,$AV1790/($Y1790-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1833","v":0},{"$f":"Produktionsanlæg!BV1833","v":0},{"$f":"Produktionsanlæg!BW1833","v":0},{"$f":"Produktionsanlæg!BX1833","v":0},{"$f":"Produktionsanlæg!BY1833","v":0},{"$f":"Produktionsanlæg!BZ1833","v":0},{"$f":"Produktionsanlæg!CA1833","v":0},{"$f":"Produktionsanlæg!CB1833","v":0},{"$f":"Produktionsanlæg!CC1833","v":0},{"$f":"Produktionsanlæg!CD1833","v":0},{"$f":"Produktionsanlæg!CE1833","v":0},{"$f":"Produktionsanlæg!CF1833","v":0},{"$f":"Produktionsanlæg!CG1833","v":0},{"$f":"Produktionsanlæg!CH1833","v":0},{"$f":"Produktionsanlæg!CI1833","v":0},{"$f":"Produktionsanlæg!CJ1833","v":0},{"$f":"Produktionsanlæg!CK1833","v":0},{"$f":"Produktionsanlæg!CL1833","v":0},{"$f":"Produktionsanlæg!CM1833","v":0},{"$f":"Produktionsanlæg!CN1833","v":0},{"$f":"Produktionsanlæg!CO1833","v":0},{"$f":"Produktionsanlæg!CP1833","v":0},{"$f":"+SUM(AA1833:AV1833)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C1849","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C1849","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1849","v":0},{"$f":"Produktionsanlæg!BV1849","v":0},{"$f":"Produktionsanlæg!BW1849","v":0},{"$f":"Produktionsanlæg!BX1849","v":0},{"$f":"Produktionsanlæg!BY1849","v":0},{"$f":"Produktionsanlæg!BZ1849","v":0},{"$f":"Produktionsanlæg!CA1849","v":0},{"$f":"Produktionsanlæg!CB1849","v":0},{"$f":"Produktionsanlæg!CC1849","v":0},{"$f":"Produktionsanlæg!CD1849","v":0},{"$f":"Produktionsanlæg!CE1849","v":0},{"$f":"Produktionsanlæg!CF1849","v":0},{"$f":"Produktionsanlæg!CG1849","v":0},{"$f":"Produktionsanlæg!CH1849","v":0},{"$f":"Produktionsanlæg!CI1849","v":0},{"$f":"Produktionsanlæg!CJ1849","v":0},{"$f":"Produktionsanlæg!CK1849","v":0},{"$f":"Produktionsanlæg!CL1849","v":0},{"$f":"Produktionsanlæg!CM1849","v":0},{"$f":"Produktionsanlæg!CN1849","v":0},{"$f":"Produktionsanlæg!CO1849","v":0},{"$f":"Produktionsanlæg!CP1849","v":0},{"$f":"+SUM(AA1849:AV1849)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1849>=AY$2,$AA1849/($D1849-2009),0)+IF($E1849>=AY$2,$AB1849/($E1849-2009),0)+IF($F1849>=AY$2,$AC1849/($F1849-2009),0)+IF($G1849>=AY$2,$AD1849/($G1849-2009),0)+IF($H1849>=AY$2,$AE1849/($H1849-2009),0)+IF($I1849>=AY$2,$AF1849/($I1849-2009),0)+IF($J1849>=AY$2,$AG1849/($J1849-2009),0)+IF($K1849>=AY$2,$AH1849/($K1849-2009),0)+IF($L1849>=AY$2,$AI1849/($L1849-2009),0)+IF($M1849>=AY$2,$AJ1849/($M1849-2009),0)+IF($N1849>=AY$2,$AK1849/($N1849-2009),0)+IF($O1849>=AY$2,$AL1849/($O1849-2009),0)+IF($P1849>=AY$2,$AM1849/($P1849-2009),0)+IF($Q1849>=AY$2,$AN1849/($Q1849-2009),0)+IF($R1849>=AY$2,$AO1849/($R1849-2009),0)+IF($S1849>=AY$2,$AP1849/($S1849-2009),0)+IF($T1849>=AY$2,$AQ1849/($T1849-2009),0)+IF($U1849>=AY$2,$AR1849/($U1849-2009),0)+IF($V1849>=AY$2,$AS1849/($V1849-2009),0)+IF($W1849>=AY$2,$AT1849/($W1849-2009),0)+IF($X1849>=AY$2,$AU1849/($X1849-2009),0)+IF($Y1849>=AY$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1849>=BI$2,$AA1849/($D1849-2009),0)+IF($E1849>=BI$2,$AB1849/($E1849-2009),0)+IF($F1849>=BI$2,$AC1849/($F1849-2009),0)+IF($G1849>=BI$2,$AD1849/($G1849-2009),0)+IF($H1849>=BI$2,$AE1849/($H1849-2009),0)+IF($I1849>=BI$2,$AF1849/($I1849-2009),0)+IF($J1849>=BI$2,$AG1849/($J1849-2009),0)+IF($K1849>=BI$2,$AH1849/($K1849-2009),0)+IF($L1849>=BI$2,$AI1849/($L1849-2009),0)+IF($M1849>=BI$2,$AJ1849/($M1849-2009),0)+IF($N1849>=BI$2,$AK1849/($N1849-2009),0)+IF($O1849>=BI$2,$AL1849/($O1849-2009),0)+IF($P1849>=BI$2,$AM1849/($P1849-2009),0)+IF($Q1849>=BI$2,$AN1849/($Q1849-2009),0)+IF($R1849>=BI$2,$AO1849/($R1849-2009),0)+IF($S1849>=BI$2,$AP1849/($S1849-2009),0)+IF($T1849>=BI$2,$AQ1849/($T1849-2009),0)+IF($U1849>=BI$2,$AR1849/($U1849-2009),0)+IF($V1849>=BI$2,$AS1849/($V1849-2009),0)+IF($W1849>=BI$2,$AT1849/($W1849-2009),0)+IF($X1849>=BI$2,$AU1849/($X1849-2009),0)+IF($Y1849>=BI$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1849>=BS$2,$AA1849/($D1849-2009),0)+IF($E1849>=BS$2,$AB1849/($E1849-2009),0)+IF($F1849>=BS$2,$AC1849/($F1849-2009),0)+IF($G1849>=BS$2,$AD1849/($G1849-2009),0)+IF($H1849>=BS$2,$AE1849/($H1849-2009),0)+IF($I1849>=BS$2,$AF1849/($I1849-2009),0)+IF($J1849>=BS$2,$AG1849/($J1849-2009),0)+IF($K1849>=BS$2,$AH1849/($K1849-2009),0)+IF($L1849>=BS$2,$AI1849/($L1849-2009),0)+IF($M1849>=BS$2,$AJ1849/($M1849-2009),0)+IF($N1849>=BS$2,$AK1849/($N1849-2009),0)+IF($O1849>=BS$2,$AL1849/($O1849-2009),0)+IF($P1849>=BS$2,$AM1849/($P1849-2009),0)+IF($Q1849>=BS$2,$AN1849/($Q1849-2009),0)+IF($R1849>=BS$2,$AO1849/($R1849-2009),0)+IF($S1849>=BS$2,$AP1849/($S1849-2009),0)+IF($T1849>=BS$2,$AQ1849/($T1849-2009),0)+IF($U1849>=BS$2,$AR1849/($U1849-2009),0)+IF($V1849>=BS$2,$AS1849/($V1849-2009),0)+IF($W1849>=BS$2,$AT1849/($W1849-2009),0)+IF($X1849>=BS$2,$AU1849/($X1849-2009),0)+IF($Y1849>=BS$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1849>=CC$2,$AA1849/($D1849-2009),0)+IF($E1849>=CC$2,$AB1849/($E1849-2009),0)+IF($F1849>=CC$2,$AC1849/($F1849-2009),0)+IF($G1849>=CC$2,$AD1849/($G1849-2009),0)+IF($H1849>=CC$2,$AE1849/($H1849-2009),0)+IF($I1849>=CC$2,$AF1849/($I1849-2009),0)+IF($J1849>=CC$2,$AG1849/($J1849-2009),0)+IF($K1849>=CC$2,$AH1849/($K1849-2009),0)+IF($L1849>=CC$2,$AI1849/($L1849-2009),0)+IF($M1849>=CC$2,$AJ1849/($M1849-2009),0)+IF($N1849>=CC$2,$AK1849/($N1849-2009),0)+IF($O1849>=CC$2,$AL1849/($O1849-2009),0)+IF($P1849>=CC$2,$AM1849/($P1849-2009),0)+IF($Q1849>=CC$2,$AN1849/($Q1849-2009),0)+IF($R1849>=CC$2,$AO1849/($R1849-2009),0)+IF($S1849>=CC$2,$AP1849/($S1849-2009),0)+IF($T1849>=CC$2,$AQ1849/($T1849-2009),0)+IF($U1849>=CC$2,$AR1849/($U1849-2009),0)+IF($V1849>=CC$2,$AS1849/($V1849-2009),0)+IF($W1849>=CC$2,$AT1849/($W1849-2009),0)+IF($X1849>=CC$2,$AU1849/($X1849-2009),0)+IF($Y1849>=CC$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1849>=CM$2,$AA1849/($D1849-2009),0)+IF($E1849>=CM$2,$AB1849/($E1849-2009),0)+IF($F1849>=CM$2,$AC1849/($F1849-2009),0)+IF($G1849>=CM$2,$AD1849/($G1849-2009),0)+IF($H1849>=CM$2,$AE1849/($H1849-2009),0)+IF($I1849>=CM$2,$AF1849/($I1849-2009),0)+IF($J1849>=CM$2,$AG1849/($J1849-2009),0)+IF($K1849>=CM$2,$AH1849/($K1849-2009),0)+IF($L1849>=CM$2,$AI1849/($L1849-2009),0)+IF($M1849>=CM$2,$AJ1849/($M1849-2009),0)+IF($N1849>=CM$2,$AK1849/($N1849-2009),0)+IF($O1849>=CM$2,$AL1849/($O1849-2009),0)+IF($P1849>=CM$2,$AM1849/($P1849-2009),0)+IF($Q1849>=CM$2,$AN1849/($Q1849-2009),0)+IF($R1849>=CM$2,$AO1849/($R1849-2009),0)+IF($S1849>=CM$2,$AP1849/($S1849-2009),0)+IF($T1849>=CM$2,$AQ1849/($T1849-2009),0)+IF($U1849>=CM$2,$AR1849/($U1849-2009),0)+IF($V1849>=CM$2,$AS1849/($V1849-2009),0)+IF($W1849>=CM$2,$AT1849/($W1849-2009),0)+IF($X1849>=CM$2,$AU1849/($X1849-2009),0)+IF($Y1849>=CM$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1849>=CW$2,$AA1849/($D1849-2009),0)+IF($E1849>=CW$2,$AB1849/($E1849-2009),0)+IF($F1849>=CW$2,$AC1849/($F1849-2009),0)+IF($G1849>=CW$2,$AD1849/($G1849-2009),0)+IF($H1849>=CW$2,$AE1849/($H1849-2009),0)+IF($I1849>=CW$2,$AF1849/($I1849-2009),0)+IF($J1849>=CW$2,$AG1849/($J1849-2009),0)+IF($K1849>=CW$2,$AH1849/($K1849-2009),0)+IF($L1849>=CW$2,$AI1849/($L1849-2009),0)+IF($M1849>=CW$2,$AJ1849/($M1849-2009),0)+IF($N1849>=CW$2,$AK1849/($N1849-2009),0)+IF($O1849>=CW$2,$AL1849/($O1849-2009),0)+IF($P1849>=CW$2,$AM1849/($P1849-2009),0)+IF($Q1849>=CW$2,$AN1849/($Q1849-2009),0)+IF($R1849>=CW$2,$AO1849/($R1849-2009),0)+IF($S1849>=CW$2,$AP1849/($S1849-2009),0)+IF($T1849>=CW$2,$AQ1849/($T1849-2009),0)+IF($U1849>=CW$2,$AR1849/($U1849-2009),0)+IF($V1849>=CW$2,$AS1849/($V1849-2009),0)+IF($W1849>=CW$2,$AT1849/($W1849-2009),0)+IF($X1849>=CW$2,$AU1849/($X1849-2009),0)+IF($Y1849>=CW$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1849>=DG$2,$AA1849/($D1849-2009),0)+IF($E1849>=DG$2,$AB1849/($E1849-2009),0)+IF($F1849>=DG$2,$AC1849/($F1849-2009),0)+IF($G1849>=DG$2,$AD1849/($G1849-2009),0)+IF($H1849>=DG$2,$AE1849/($H1849-2009),0)+IF($I1849>=DG$2,$AF1849/($I1849-2009),0)+IF($J1849>=DG$2,$AG1849/($J1849-2009),0)+IF($K1849>=DG$2,$AH1849/($K1849-2009),0)+IF($L1849>=DG$2,$AI1849/($L1849-2009),0)+IF($M1849>=DG$2,$AJ1849/($M1849-2009),0)+IF($N1849>=DG$2,$AK1849/($N1849-2009),0)+IF($O1849>=DG$2,$AL1849/($O1849-2009),0)+IF($P1849>=DG$2,$AM1849/($P1849-2009),0)+IF($Q1849>=DG$2,$AN1849/($Q1849-2009),0)+IF($R1849>=DG$2,$AO1849/($R1849-2009),0)+IF($S1849>=DG$2,$AP1849/($S1849-2009),0)+IF($T1849>=DG$2,$AQ1849/($T1849-2009),0)+IF($U1849>=DG$2,$AR1849/($U1849-2009),0)+IF($V1849>=DG$2,$AS1849/($V1849-2009),0)+IF($W1849>=DG$2,$AT1849/($W1849-2009),0)+IF($X1849>=DG$2,$AU1849/($X1849-2009),0)+IF($Y1849>=DG$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1849>=DQ$2,$AA1849/($D1849-2009),0)+IF($E1849>=DQ$2,$AB1849/($E1849-2009),0)+IF($F1849>=DQ$2,$AC1849/($F1849-2009),0)+IF($G1849>=DQ$2,$AD1849/($G1849-2009),0)+IF($H1849>=DQ$2,$AE1849/($H1849-2009),0)+IF($I1849>=DQ$2,$AF1849/($I1849-2009),0)+IF($J1849>=DQ$2,$AG1849/($J1849-2009),0)+IF($K1849>=DQ$2,$AH1849/($K1849-2009),0)+IF($L1849>=DQ$2,$AI1849/($L1849-2009),0)+IF($M1849>=DQ$2,$AJ1849/($M1849-2009),0)+IF($N1849>=DQ$2,$AK1849/($N1849-2009),0)+IF($O1849>=DQ$2,$AL1849/($O1849-2009),0)+IF($P1849>=DQ$2,$AM1849/($P1849-2009),0)+IF($Q1849>=DQ$2,$AN1849/($Q1849-2009),0)+IF($R1849>=DQ$2,$AO1849/($R1849-2009),0)+IF($S1849>=DQ$2,$AP1849/($S1849-2009),0)+IF($T1849>=DQ$2,$AQ1849/($T1849-2009),0)+IF($U1849>=DQ$2,$AR1849/($U1849-2009),0)+IF($V1849>=DQ$2,$AS1849/($V1849-2009),0)+IF($W1849>=DQ$2,$AT1849/($W1849-2009),0)+IF($X1849>=DQ$2,$AU1849/($X1849-2009),0)+IF($Y1849>=DQ$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1849>=EA$2,$AA1849/($D1849-2009),0)+IF($E1849>=EA$2,$AB1849/($E1849-2009),0)+IF($F1849>=EA$2,$AC1849/($F1849-2009),0)+IF($G1849>=EA$2,$AD1849/($G1849-2009),0)+IF($H1849>=EA$2,$AE1849/($H1849-2009),0)+IF($I1849>=EA$2,$AF1849/($I1849-2009),0)+IF($J1849>=EA$2,$AG1849/($J1849-2009),0)+IF($K1849>=EA$2,$AH1849/($K1849-2009),0)+IF($L1849>=EA$2,$AI1849/($L1849-2009),0)+IF($M1849>=EA$2,$AJ1849/($M1849-2009),0)+IF($N1849>=EA$2,$AK1849/($N1849-2009),0)+IF($O1849>=EA$2,$AL1849/($O1849-2009),0)+IF($P1849>=EA$2,$AM1849/($P1849-2009),0)+IF($Q1849>=EA$2,$AN1849/($Q1849-2009),0)+IF($R1849>=EA$2,$AO1849/($R1849-2009),0)+IF($S1849>=EA$2,$AP1849/($S1849-2009),0)+IF($T1849>=EA$2,$AQ1849/($T1849-2009),0)+IF($U1849>=EA$2,$AR1849/($U1849-2009),0)+IF($V1849>=EA$2,$AS1849/($V1849-2009),0)+IF($W1849>=EA$2,$AT1849/($W1849-2009),0)+IF($X1849>=EA$2,$AU1849/($X1849-2009),0)+IF($Y1849>=EA$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1849>=EK$2,$AA1849/($D1849-2009),0)+IF($E1849>=EK$2,$AB1849/($E1849-2009),0)+IF($F1849>=EK$2,$AC1849/($F1849-2009),0)+IF($G1849>=EK$2,$AD1849/($G1849-2009),0)+IF($H1849>=EK$2,$AE1849/($H1849-2009),0)+IF($I1849>=EK$2,$AF1849/($I1849-2009),0)+IF($J1849>=EK$2,$AG1849/($J1849-2009),0)+IF($K1849>=EK$2,$AH1849/($K1849-2009),0)+IF($L1849>=EK$2,$AI1849/($L1849-2009),0)+IF($M1849>=EK$2,$AJ1849/($M1849-2009),0)+IF($N1849>=EK$2,$AK1849/($N1849-2009),0)+IF($O1849>=EK$2,$AL1849/($O1849-2009),0)+IF($P1849>=EK$2,$AM1849/($P1849-2009),0)+IF($Q1849>=EK$2,$AN1849/($Q1849-2009),0)+IF($R1849>=EK$2,$AO1849/($R1849-2009),0)+IF($S1849>=EK$2,$AP1849/($S1849-2009),0)+IF($T1849>=EK$2,$AQ1849/($T1849-2009),0)+IF($U1849>=EK$2,$AR1849/($U1849-2009),0)+IF($V1849>=EK$2,$AS1849/($V1849-2009),0)+IF($W1849>=EK$2,$AT1849/($W1849-2009),0)+IF($X1849>=EK$2,$AU1849/($X1849-2009),0)+IF($Y1849>=EK$2,$AV1849/($Y1849-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1872:AW1895)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY1872:AY1895)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK1872:DK1895)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z1892)","v":0},{"$f":"Produktionsanlæg!BU1891","v":0},{"$f":"Produktionsanlæg!BV1891","v":0},{"$f":"Produktionsanlæg!BW1891","v":0},{"$f":"Produktionsanlæg!BX1891","v":0},{"$f":"Produktionsanlæg!BY1891","v":0},{"$f":"Produktionsanlæg!BZ1891","v":0},{"$f":"Produktionsanlæg!CA1891","v":0},{"$f":"Produktionsanlæg!CB1891","v":0},{"$f":"Produktionsanlæg!CC1891","v":0},{"$f":"Produktionsanlæg!CD1891","v":0},{"$f":"Produktionsanlæg!CE1891","v":0},{"$f":"Produktionsanlæg!CF1891","v":0},{"$f":"Produktionsanlæg!CG1891","v":0},{"$f":"Produktionsanlæg!CH1891","v":0},{"$f":"Produktionsanlæg!CI1891","v":0},{"$f":"Produktionsanlæg!CJ1891","v":0},{"$f":"Produktionsanlæg!CK1891","v":0},{"$f":"Produktionsanlæg!CL1891","v":0},{"$f":"Produktionsanlæg!CM1891","v":0},{"$f":"Produktionsanlæg!CN1891","v":0},{"$f":"Produktionsanlæg!CO1891","v":0},{"$f":"Produktionsanlæg!CP1891","v":0},{"$f":"+SUM(AA1891:AV1891)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"D$3+$C1914+Produktionsanlæg!D1915","v":1965},{"$f":"E$3+$C1914+Produktionsanlæg!E1915","v":1975},{"$f":"F$3+$C1914+Produktionsanlæg!F1915","v":1985},{"$f":"G$3+$C1914+Produktionsanlæg!G1915","v":1995},{"$f":"H$3+$C1914+Produktionsanlæg!H1915","v":2005},{"$f":"I$3+$C1914+Produktionsanlæg!I1915","v":2015},{"$f":"J$3+$C1914+Produktionsanlæg!J1915","v":2025},{"$f":"K$3+$C1914+Produktionsanlæg!K1915","v":2035},{"$f":"L$3+$C1914+Produktionsanlæg!L1915","v":2042},{"$f":"M$3+$C1914+Produktionsanlæg!M1915","v":2047},{"$f":"N$3+$C1914+Produktionsanlæg!N1915","v":2052},{"$f":"O$3+$C1914+Produktionsanlæg!O1915","v":2057},{"$f":"P$3+$C1914+Produktionsanlæg!P1915","v":2060},{"$f":"Q$3+$C1914+Produktionsanlæg!Q1915","v":2061},{"$f":"R$3+$C1914+Produktionsanlæg!R1915","v":2062},{"$f":"S$3+$C1914+Produktionsanlæg!S1915","v":2063},{"$f":"T$3+$C1914+Produktionsanlæg!T1915","v":2064},{"$f":"U$3+$C1914+Produktionsanlæg!U1915","v":2065},{"$f":"V$3+$C1914+Produktionsanlæg!V1915","v":2066},{"$f":"W$3+$C1914+Produktionsanlæg!W1915","v":2067},{"$f":"X$3+$C1914+Produktionsanlæg!X1915","v":2068},{"$f":"Y$3+$C1914+Produktionsanlæg!Y1915","v":2069},0,{"$f":"Produktionsanlæg!BU1914","v":0},{"$f":"Produktionsanlæg!BV1914","v":0},{"$f":"Produktionsanlæg!BW1914","v":0},{"$f":"Produktionsanlæg!BX1914","v":0},{"$f":"Produktionsanlæg!BY1914","v":0},{"$f":"Produktionsanlæg!BZ1914","v":0},{"$f":"Produktionsanlæg!CA1914","v":0},{"$f":"Produktionsanlæg!CB1914","v":0},{"$f":"Produktionsanlæg!CC1914","v":0},{"$f":"Produktionsanlæg!CD1914","v":0},{"$f":"Produktionsanlæg!CE1914","v":0},{"$f":"Produktionsanlæg!CF1914","v":0},{"$f":"Produktionsanlæg!CG1914","v":0},{"$f":"Produktionsanlæg!CH1914","v":0},{"$f":"Produktionsanlæg!CI1914","v":0},{"$f":"Produktionsanlæg!CJ1914","v":0},{"$f":"Produktionsanlæg!CK1914","v":0},{"$f":"Produktionsanlæg!CL1914","v":0},{"$f":"Produktionsanlæg!CM1914","v":0},{"$f":"Produktionsanlæg!CN1914","v":0},{"$f":"Produktionsanlæg!CO1914","v":0},{"$f":"Produktionsanlæg!CP1914","v":0},{"$f":"+SUM(AA1914:AV1914)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1914>=AY$2,$AA1914/($D1914-2009),0)+IF($E1914>=AY$2,$AB1914/($E1914-2009),0)+IF($F1914>=AY$2,$AC1914/($F1914-2009),0)+IF($G1914>=AY$2,$AD1914/($G1914-2009),0)+IF($H1914>=AY$2,$AE1914/($H1914-2009),0)+IF($I1914>=AY$2,$AF1914/($I1914-2009),0)+IF($J1914>=AY$2,$AG1914/($J1914-2009),0)+IF($K1914>=AY$2,$AH1914/($K1914-2009),0)+IF($L1914>=AY$2,$AI1914/($L1914-2009),0)+IF($M1914>=AY$2,$AJ1914/($M1914-2009),0)+IF($N1914>=AY$2,$AK1914/($N1914-2009),0)+IF($O1914>=AY$2,$AL1914/($O1914-2009),0)+IF($P1914>=AY$2,$AM1914/($P1914-2009),0)+IF($Q1914>=AY$2,$AN1914/($Q1914-2009),0)+IF($R1914>=AY$2,$AO1914/($R1914-2009),0)+IF($S1914>=AY$2,$AP1914/($S1914-2009),0)+IF($T1914>=AY$2,$AQ1914/($T1914-2009),0)+IF($U1914>=AY$2,$AR1914/($U1914-2009),0)+IF($V1914>=AY$2,$AS1914/($V1914-2009),0)+IF($W1914>=AY$2,$AT1914/($W1914-2009),0)+IF($X1914>=AY$2,$AU1914/($X1914-2009),0)+IF($Y1914>=AY$2,$AV1914/($Y1914-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1914>=CE$2,$AA1914/($D1914-2009),0)+IF($E1914>=CE$2,$AB1914/($E1914-2009),0)+IF($F1914>=CE$2,$AC1914/($F1914-2009),0)+IF($G1914>=CE$2,$AD1914/($G1914-2009),0)+IF($H1914>=CE$2,$AE1914/($H1914-2009),0)+IF($I1914>=CE$2,$AF1914/($I1914-2009),0)+IF($J1914>=CE$2,$AG1914/($J1914-2009),0)+IF($K1914>=CE$2,$AH1914/($K1914-2009),0)+IF($L1914>=CE$2,$AI1914/($L1914-2009),0)+IF($M1914>=CE$2,$AJ1914/($M1914-2009),0)+IF($N1914>=CE$2,$AK1914/($N1914-2009),0)+IF($O1914>=CE$2,$AL1914/($O1914-2009),0)+IF($P1914>=CE$2,$AM1914/($P1914-2009),0)+IF($Q1914>=CE$2,$AN1914/($Q1914-2009),0)+IF($R1914>=CE$2,$AO1914/($R1914-2009),0)+IF($S1914>=CE$2,$AP1914/($S1914-2009),0)+IF($T1914>=CE$2,$AQ1914/($T1914-2009),0)+IF($U1914>=CE$2,$AR1914/($U1914-2009),0)+IF($V1914>=CE$2,$AS1914/($V1914-2009),0)+IF($W1914>=CE$2,$AT1914/($W1914-2009),0)+IF($X1914>=CE$2,$AU1914/($X1914-2009),0)+IF($Y1914>=CE$2,$AV1914/($Y1914-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1914>=DK$2,$AA1914/($D1914-2009),0)+IF($E1914>=DK$2,$AB1914/($E1914-2009),0)+IF($F1914>=DK$2,$AC1914/($F1914-2009),0)+IF($G1914>=DK$2,$AD1914/($G1914-2009),0)+IF($H1914>=DK$2,$AE1914/($H1914-2009),0)+IF($I1914>=DK$2,$AF1914/($I1914-2009),0)+IF($J1914>=DK$2,$AG1914/($J1914-2009),0)+IF($K1914>=DK$2,$AH1914/($K1914-2009),0)+IF($L1914>=DK$2,$AI1914/($L1914-2009),0)+IF($M1914>=DK$2,$AJ1914/($M1914-2009),0)+IF($N1914>=DK$2,$AK1914/($N1914-2009),0)+IF($O1914>=DK$2,$AL1914/($O1914-2009),0)+IF($P1914>=DK$2,$AM1914/($P1914-2009),0)+IF($Q1914>=DK$2,$AN1914/($Q1914-2009),0)+IF($R1914>=DK$2,$AO1914/($R1914-2009),0)+IF($S1914>=DK$2,$AP1914/($S1914-2009),0)+IF($T1914>=DK$2,$AQ1914/($T1914-2009),0)+IF($U1914>=DK$2,$AR1914/($U1914-2009),0)+IF($V1914>=DK$2,$AS1914/($V1914-2009),0)+IF($W1914>=DK$2,$AT1914/($W1914-2009),0)+IF($X1914>=DK$2,$AU1914/($X1914-2009),0)+IF($Y1914>=DK$2,$AV1914/($Y1914-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1929","v":0},{"$f":"Produktionsanlæg!BV1929","v":0},{"$f":"Produktionsanlæg!BW1929","v":0},{"$f":"Produktionsanlæg!BX1929","v":0},{"$f":"Produktionsanlæg!BY1929","v":0},{"$f":"Produktionsanlæg!BZ1929","v":0},{"$f":"Produktionsanlæg!CA1929","v":0},{"$f":"Produktionsanlæg!CB1929","v":0},{"$f":"Produktionsanlæg!CC1929","v":0},{"$f":"Produktionsanlæg!CD1929","v":0},{"$f":"Produktionsanlæg!CE1929","v":0},{"$f":"Produktionsanlæg!CF1929","v":0},{"$f":"Produktionsanlæg!CG1929","v":0},{"$f":"Produktionsanlæg!CH1929","v":0},{"$f":"Produktionsanlæg!CI1929","v":0},{"$f":"Produktionsanlæg!CJ1929","v":0},{"$f":"Produktionsanlæg!CK1929","v":0},{"$f":"Produktionsanlæg!CL1929","v":0},{"$f":"Produktionsanlæg!CM1929","v":0},{"$f":"Produktionsanlæg!CN1929","v":0},{"$f":"Produktionsanlæg!CO1929","v":0},{"$f":"Produktionsanlæg!CP1929","v":0},{"$f":"+SUM(AA1929:AV1929)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C1936","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C1936","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU1936","v":0},{"$f":"Produktionsanlæg!BV1936","v":0},{"$f":"Produktionsanlæg!BW1936","v":0},{"$f":"Produktionsanlæg!BX1936","v":0},{"$f":"Produktionsanlæg!BY1936","v":0},{"$f":"Produktionsanlæg!BZ1936","v":0},{"$f":"Produktionsanlæg!CA1936","v":0},{"$f":"Produktionsanlæg!CB1936","v":0},{"$f":"Produktionsanlæg!CC1936","v":0},{"$f":"Produktionsanlæg!CD1936","v":0},{"$f":"Produktionsanlæg!CE1936","v":0},{"$f":"Produktionsanlæg!CF1936","v":0},{"$f":"Produktionsanlæg!CG1936","v":0},{"$f":"Produktionsanlæg!CH1936","v":0},{"$f":"Produktionsanlæg!CI1936","v":0},{"$f":"Produktionsanlæg!CJ1936","v":0},{"$f":"Produktionsanlæg!CK1936","v":0},{"$f":"Produktionsanlæg!CL1936","v":0},{"$f":"Produktionsanlæg!CM1936","v":0},{"$f":"Produktionsanlæg!CN1936","v":0},{"$f":"Produktionsanlæg!CO1936","v":0},{"$f":"Produktionsanlæg!CP1936","v":0},{"$f":"+SUM(AA1936:AV1936)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D1936>=AY$2,$AA1936/($D1936-2009),0)+IF($E1936>=AY$2,$AB1936/($E1936-2009),0)+IF($F1936>=AY$2,$AC1936/($F1936-2009),0)+IF($G1936>=AY$2,$AD1936/($G1936-2009),0)+IF($H1936>=AY$2,$AE1936/($H1936-2009),0)+IF($I1936>=AY$2,$AF1936/($I1936-2009),0)+IF($J1936>=AY$2,$AG1936/($J1936-2009),0)+IF($K1936>=AY$2,$AH1936/($K1936-2009),0)+IF($L1936>=AY$2,$AI1936/($L1936-2009),0)+IF($M1936>=AY$2,$AJ1936/($M1936-2009),0)+IF($N1936>=AY$2,$AK1936/($N1936-2009),0)+IF($O1936>=AY$2,$AL1936/($O1936-2009),0)+IF($P1936>=AY$2,$AM1936/($P1936-2009),0)+IF($Q1936>=AY$2,$AN1936/($Q1936-2009),0)+IF($R1936>=AY$2,$AO1936/($R1936-2009),0)+IF($S1936>=AY$2,$AP1936/($S1936-2009),0)+IF($T1936>=AY$2,$AQ1936/($T1936-2009),0)+IF($U1936>=AY$2,$AR1936/($U1936-2009),0)+IF($V1936>=AY$2,$AS1936/($V1936-2009),0)+IF($W1936>=AY$2,$AT1936/($W1936-2009),0)+IF($X1936>=AY$2,$AU1936/($X1936-2009),0)+IF($Y1936>=AY$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1936>=BI$2,$AA1936/($D1936-2009),0)+IF($E1936>=BI$2,$AB1936/($E1936-2009),0)+IF($F1936>=BI$2,$AC1936/($F1936-2009),0)+IF($G1936>=BI$2,$AD1936/($G1936-2009),0)+IF($H1936>=BI$2,$AE1936/($H1936-2009),0)+IF($I1936>=BI$2,$AF1936/($I1936-2009),0)+IF($J1936>=BI$2,$AG1936/($J1936-2009),0)+IF($K1936>=BI$2,$AH1936/($K1936-2009),0)+IF($L1936>=BI$2,$AI1936/($L1936-2009),0)+IF($M1936>=BI$2,$AJ1936/($M1936-2009),0)+IF($N1936>=BI$2,$AK1936/($N1936-2009),0)+IF($O1936>=BI$2,$AL1936/($O1936-2009),0)+IF($P1936>=BI$2,$AM1936/($P1936-2009),0)+IF($Q1936>=BI$2,$AN1936/($Q1936-2009),0)+IF($R1936>=BI$2,$AO1936/($R1936-2009),0)+IF($S1936>=BI$2,$AP1936/($S1936-2009),0)+IF($T1936>=BI$2,$AQ1936/($T1936-2009),0)+IF($U1936>=BI$2,$AR1936/($U1936-2009),0)+IF($V1936>=BI$2,$AS1936/($V1936-2009),0)+IF($W1936>=BI$2,$AT1936/($W1936-2009),0)+IF($X1936>=BI$2,$AU1936/($X1936-2009),0)+IF($Y1936>=BI$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1936>=BS$2,$AA1936/($D1936-2009),0)+IF($E1936>=BS$2,$AB1936/($E1936-2009),0)+IF($F1936>=BS$2,$AC1936/($F1936-2009),0)+IF($G1936>=BS$2,$AD1936/($G1936-2009),0)+IF($H1936>=BS$2,$AE1936/($H1936-2009),0)+IF($I1936>=BS$2,$AF1936/($I1936-2009),0)+IF($J1936>=BS$2,$AG1936/($J1936-2009),0)+IF($K1936>=BS$2,$AH1936/($K1936-2009),0)+IF($L1936>=BS$2,$AI1936/($L1936-2009),0)+IF($M1936>=BS$2,$AJ1936/($M1936-2009),0)+IF($N1936>=BS$2,$AK1936/($N1936-2009),0)+IF($O1936>=BS$2,$AL1936/($O1936-2009),0)+IF($P1936>=BS$2,$AM1936/($P1936-2009),0)+IF($Q1936>=BS$2,$AN1936/($Q1936-2009),0)+IF($R1936>=BS$2,$AO1936/($R1936-2009),0)+IF($S1936>=BS$2,$AP1936/($S1936-2009),0)+IF($T1936>=BS$2,$AQ1936/($T1936-2009),0)+IF($U1936>=BS$2,$AR1936/($U1936-2009),0)+IF($V1936>=BS$2,$AS1936/($V1936-2009),0)+IF($W1936>=BS$2,$AT1936/($W1936-2009),0)+IF($X1936>=BS$2,$AU1936/($X1936-2009),0)+IF($Y1936>=BS$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1936>=CC$2,$AA1936/($D1936-2009),0)+IF($E1936>=CC$2,$AB1936/($E1936-2009),0)+IF($F1936>=CC$2,$AC1936/($F1936-2009),0)+IF($G1936>=CC$2,$AD1936/($G1936-2009),0)+IF($H1936>=CC$2,$AE1936/($H1936-2009),0)+IF($I1936>=CC$2,$AF1936/($I1936-2009),0)+IF($J1936>=CC$2,$AG1936/($J1936-2009),0)+IF($K1936>=CC$2,$AH1936/($K1936-2009),0)+IF($L1936>=CC$2,$AI1936/($L1936-2009),0)+IF($M1936>=CC$2,$AJ1936/($M1936-2009),0)+IF($N1936>=CC$2,$AK1936/($N1936-2009),0)+IF($O1936>=CC$2,$AL1936/($O1936-2009),0)+IF($P1936>=CC$2,$AM1936/($P1936-2009),0)+IF($Q1936>=CC$2,$AN1936/($Q1936-2009),0)+IF($R1936>=CC$2,$AO1936/($R1936-2009),0)+IF($S1936>=CC$2,$AP1936/($S1936-2009),0)+IF($T1936>=CC$2,$AQ1936/($T1936-2009),0)+IF($U1936>=CC$2,$AR1936/($U1936-2009),0)+IF($V1936>=CC$2,$AS1936/($V1936-2009),0)+IF($W1936>=CC$2,$AT1936/($W1936-2009),0)+IF($X1936>=CC$2,$AU1936/($X1936-2009),0)+IF($Y1936>=CC$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1936>=CM$2,$AA1936/($D1936-2009),0)+IF($E1936>=CM$2,$AB1936/($E1936-2009),0)+IF($F1936>=CM$2,$AC1936/($F1936-2009),0)+IF($G1936>=CM$2,$AD1936/($G1936-2009),0)+IF($H1936>=CM$2,$AE1936/($H1936-2009),0)+IF($I1936>=CM$2,$AF1936/($I1936-2009),0)+IF($J1936>=CM$2,$AG1936/($J1936-2009),0)+IF($K1936>=CM$2,$AH1936/($K1936-2009),0)+IF($L1936>=CM$2,$AI1936/($L1936-2009),0)+IF($M1936>=CM$2,$AJ1936/($M1936-2009),0)+IF($N1936>=CM$2,$AK1936/($N1936-2009),0)+IF($O1936>=CM$2,$AL1936/($O1936-2009),0)+IF($P1936>=CM$2,$AM1936/($P1936-2009),0)+IF($Q1936>=CM$2,$AN1936/($Q1936-2009),0)+IF($R1936>=CM$2,$AO1936/($R1936-2009),0)+IF($S1936>=CM$2,$AP1936/($S1936-2009),0)+IF($T1936>=CM$2,$AQ1936/($T1936-2009),0)+IF($U1936>=CM$2,$AR1936/($U1936-2009),0)+IF($V1936>=CM$2,$AS1936/($V1936-2009),0)+IF($W1936>=CM$2,$AT1936/($W1936-2009),0)+IF($X1936>=CM$2,$AU1936/($X1936-2009),0)+IF($Y1936>=CM$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1936>=CW$2,$AA1936/($D1936-2009),0)+IF($E1936>=CW$2,$AB1936/($E1936-2009),0)+IF($F1936>=CW$2,$AC1936/($F1936-2009),0)+IF($G1936>=CW$2,$AD1936/($G1936-2009),0)+IF($H1936>=CW$2,$AE1936/($H1936-2009),0)+IF($I1936>=CW$2,$AF1936/($I1936-2009),0)+IF($J1936>=CW$2,$AG1936/($J1936-2009),0)+IF($K1936>=CW$2,$AH1936/($K1936-2009),0)+IF($L1936>=CW$2,$AI1936/($L1936-2009),0)+IF($M1936>=CW$2,$AJ1936/($M1936-2009),0)+IF($N1936>=CW$2,$AK1936/($N1936-2009),0)+IF($O1936>=CW$2,$AL1936/($O1936-2009),0)+IF($P1936>=CW$2,$AM1936/($P1936-2009),0)+IF($Q1936>=CW$2,$AN1936/($Q1936-2009),0)+IF($R1936>=CW$2,$AO1936/($R1936-2009),0)+IF($S1936>=CW$2,$AP1936/($S1936-2009),0)+IF($T1936>=CW$2,$AQ1936/($T1936-2009),0)+IF($U1936>=CW$2,$AR1936/($U1936-2009),0)+IF($V1936>=CW$2,$AS1936/($V1936-2009),0)+IF($W1936>=CW$2,$AT1936/($W1936-2009),0)+IF($X1936>=CW$2,$AU1936/($X1936-2009),0)+IF($Y1936>=CW$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1936>=DG$2,$AA1936/($D1936-2009),0)+IF($E1936>=DG$2,$AB1936/($E1936-2009),0)+IF($F1936>=DG$2,$AC1936/($F1936-2009),0)+IF($G1936>=DG$2,$AD1936/($G1936-2009),0)+IF($H1936>=DG$2,$AE1936/($H1936-2009),0)+IF($I1936>=DG$2,$AF1936/($I1936-2009),0)+IF($J1936>=DG$2,$AG1936/($J1936-2009),0)+IF($K1936>=DG$2,$AH1936/($K1936-2009),0)+IF($L1936>=DG$2,$AI1936/($L1936-2009),0)+IF($M1936>=DG$2,$AJ1936/($M1936-2009),0)+IF($N1936>=DG$2,$AK1936/($N1936-2009),0)+IF($O1936>=DG$2,$AL1936/($O1936-2009),0)+IF($P1936>=DG$2,$AM1936/($P1936-2009),0)+IF($Q1936>=DG$2,$AN1936/($Q1936-2009),0)+IF($R1936>=DG$2,$AO1936/($R1936-2009),0)+IF($S1936>=DG$2,$AP1936/($S1936-2009),0)+IF($T1936>=DG$2,$AQ1936/($T1936-2009),0)+IF($U1936>=DG$2,$AR1936/($U1936-2009),0)+IF($V1936>=DG$2,$AS1936/($V1936-2009),0)+IF($W1936>=DG$2,$AT1936/($W1936-2009),0)+IF($X1936>=DG$2,$AU1936/($X1936-2009),0)+IF($Y1936>=DG$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1936>=DQ$2,$AA1936/($D1936-2009),0)+IF($E1936>=DQ$2,$AB1936/($E1936-2009),0)+IF($F1936>=DQ$2,$AC1936/($F1936-2009),0)+IF($G1936>=DQ$2,$AD1936/($G1936-2009),0)+IF($H1936>=DQ$2,$AE1936/($H1936-2009),0)+IF($I1936>=DQ$2,$AF1936/($I1936-2009),0)+IF($J1936>=DQ$2,$AG1936/($J1936-2009),0)+IF($K1936>=DQ$2,$AH1936/($K1936-2009),0)+IF($L1936>=DQ$2,$AI1936/($L1936-2009),0)+IF($M1936>=DQ$2,$AJ1936/($M1936-2009),0)+IF($N1936>=DQ$2,$AK1936/($N1936-2009),0)+IF($O1936>=DQ$2,$AL1936/($O1936-2009),0)+IF($P1936>=DQ$2,$AM1936/($P1936-2009),0)+IF($Q1936>=DQ$2,$AN1936/($Q1936-2009),0)+IF($R1936>=DQ$2,$AO1936/($R1936-2009),0)+IF($S1936>=DQ$2,$AP1936/($S1936-2009),0)+IF($T1936>=DQ$2,$AQ1936/($T1936-2009),0)+IF($U1936>=DQ$2,$AR1936/($U1936-2009),0)+IF($V1936>=DQ$2,$AS1936/($V1936-2009),0)+IF($W1936>=DQ$2,$AT1936/($W1936-2009),0)+IF($X1936>=DQ$2,$AU1936/($X1936-2009),0)+IF($Y1936>=DQ$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1936>=EA$2,$AA1936/($D1936-2009),0)+IF($E1936>=EA$2,$AB1936/($E1936-2009),0)+IF($F1936>=EA$2,$AC1936/($F1936-2009),0)+IF($G1936>=EA$2,$AD1936/($G1936-2009),0)+IF($H1936>=EA$2,$AE1936/($H1936-2009),0)+IF($I1936>=EA$2,$AF1936/($I1936-2009),0)+IF($J1936>=EA$2,$AG1936/($J1936-2009),0)+IF($K1936>=EA$2,$AH1936/($K1936-2009),0)+IF($L1936>=EA$2,$AI1936/($L1936-2009),0)+IF($M1936>=EA$2,$AJ1936/($M1936-2009),0)+IF($N1936>=EA$2,$AK1936/($N1936-2009),0)+IF($O1936>=EA$2,$AL1936/($O1936-2009),0)+IF($P1936>=EA$2,$AM1936/($P1936-2009),0)+IF($Q1936>=EA$2,$AN1936/($Q1936-2009),0)+IF($R1936>=EA$2,$AO1936/($R1936-2009),0)+IF($S1936>=EA$2,$AP1936/($S1936-2009),0)+IF($T1936>=EA$2,$AQ1936/($T1936-2009),0)+IF($U1936>=EA$2,$AR1936/($U1936-2009),0)+IF($V1936>=EA$2,$AS1936/($V1936-2009),0)+IF($W1936>=EA$2,$AT1936/($W1936-2009),0)+IF($X1936>=EA$2,$AU1936/($X1936-2009),0)+IF($Y1936>=EA$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1936>=EK$2,$AA1936/($D1936-2009),0)+IF($E1936>=EK$2,$AB1936/($E1936-2009),0)+IF($F1936>=EK$2,$AC1936/($F1936-2009),0)+IF($G1936>=EK$2,$AD1936/($G1936-2009),0)+IF($H1936>=EK$2,$AE1936/($H1936-2009),0)+IF($I1936>=EK$2,$AF1936/($I1936-2009),0)+IF($J1936>=EK$2,$AG1936/($J1936-2009),0)+IF($K1936>=EK$2,$AH1936/($K1936-2009),0)+IF($L1936>=EK$2,$AI1936/($L1936-2009),0)+IF($M1936>=EK$2,$AJ1936/($M1936-2009),0)+IF($N1936>=EK$2,$AK1936/($N1936-2009),0)+IF($O1936>=EK$2,$AL1936/($O1936-2009),0)+IF($P1936>=EK$2,$AM1936/($P1936-2009),0)+IF($Q1936>=EK$2,$AN1936/($Q1936-2009),0)+IF($R1936>=EK$2,$AO1936/($R1936-2009),0)+IF($S1936>=EK$2,$AP1936/($S1936-2009),0)+IF($T1936>=EK$2,$AQ1936/($T1936-2009),0)+IF($U1936>=EK$2,$AR1936/($U1936-2009),0)+IF($V1936>=EK$2,$AS1936/($V1936-2009),0)+IF($W1936>=EK$2,$AT1936/($W1936-2009),0)+IF($X1936>=EK$2,$AU1936/($X1936-2009),0)+IF($Y1936>=EK$2,$AV1936/($Y1936-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C1943+Produktionsanlæg!D1944","v":1965},{"$f":"E$3+$C1943+Produktionsanlæg!E1944","v":1975},{"$f":"F$3+$C1943+Produktionsanlæg!F1944","v":1985},{"$f":"G$3+$C1943+Produktionsanlæg!G1944","v":1995},{"$f":"H$3+$C1943+Produktionsanlæg!H1944","v":2005},{"$f":"I$3+$C1943+Produktionsanlæg!I1944","v":2015},{"$f":"J$3+$C1943+Produktionsanlæg!J1944","v":2025},{"$f":"K$3+$C1943+Produktionsanlæg!K1944","v":2035},{"$f":"L$3+$C1943+Produktionsanlæg!L1944","v":2042},{"$f":"M$3+$C1943+Produktionsanlæg!M1944","v":2047},{"$f":"N$3+$C1943+Produktionsanlæg!N1944","v":2052},{"$f":"O$3+$C1943+Produktionsanlæg!O1944","v":2057},{"$f":"P$3+$C1943+Produktionsanlæg!P1944","v":2060},{"$f":"Q$3+$C1943+Produktionsanlæg!Q1944","v":2061},{"$f":"R$3+$C1943+Produktionsanlæg!R1944","v":2062},{"$f":"S$3+$C1943+Produktionsanlæg!S1944","v":2063},{"$f":"T$3+$C1943+Produktionsanlæg!T1944","v":2064},{"$f":"U$3+$C1943+Produktionsanlæg!U1944","v":2065},{"$f":"V$3+$C1943+Produktionsanlæg!V1944","v":2066},{"$f":"W$3+$C1943+Produktionsanlæg!W1944","v":2067},{"$f":"X$3+$C1943+Produktionsanlæg!X1944","v":2068},{"$f":"Y$3+$C1943+Produktionsanlæg!Y1944","v":2069},0,{"$f":"Produktionsanlæg!BU1943","v":0},{"$f":"Produktionsanlæg!BV1943","v":0},{"$f":"Produktionsanlæg!BW1943","v":0},{"$f":"Produktionsanlæg!BX1943","v":0},{"$f":"Produktionsanlæg!BY1943","v":0},{"$f":"Produktionsanlæg!BZ1943","v":0},{"$f":"Produktionsanlæg!CA1943","v":0},{"$f":"Produktionsanlæg!CB1943","v":0},{"$f":"Produktionsanlæg!CC1943","v":0},{"$f":"Produktionsanlæg!CD1943","v":0},{"$f":"Produktionsanlæg!CE1943","v":0},{"$f":"Produktionsanlæg!CF1943","v":0},{"$f":"Produktionsanlæg!CG1943","v":0},{"$f":"Produktionsanlæg!CH1943","v":0},{"$f":"Produktionsanlæg!CI1943","v":0},{"$f":"Produktionsanlæg!CJ1943","v":0},{"$f":"Produktionsanlæg!CK1943","v":0},{"$f":"Produktionsanlæg!CL1943","v":0},{"$f":"Produktionsanlæg!CM1943","v":0},{"$f":"Produktionsanlæg!CN1943","v":0},{"$f":"Produktionsanlæg!CO1943","v":0},{"$f":"Produktionsanlæg!CP1943","v":0},{"$f":"+SUM(AA1943:AV1943)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW1964:AW1975)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY1964:AY1975)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK1964:DK1975)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU1996","v":0},{"$f":"Produktionsanlæg!BV1996","v":0},{"$f":"Produktionsanlæg!BW1996","v":0},{"$f":"Produktionsanlæg!BX1996","v":0},{"$f":"Produktionsanlæg!BY1996","v":0},{"$f":"Produktionsanlæg!BZ1996","v":0},{"$f":"Produktionsanlæg!CA1996","v":0},{"$f":"Produktionsanlæg!CB1996","v":0},{"$f":"Produktionsanlæg!CC1996","v":0},{"$f":"Produktionsanlæg!CD1996","v":0},{"$f":"Produktionsanlæg!CE1996","v":0},{"$f":"Produktionsanlæg!CF1996","v":0},{"$f":"Produktionsanlæg!CG1996","v":0},{"$f":"Produktionsanlæg!CH1996","v":0},{"$f":"Produktionsanlæg!CI1996","v":0},{"$f":"Produktionsanlæg!CJ1996","v":0},{"$f":"Produktionsanlæg!CK1996","v":0},{"$f":"Produktionsanlæg!CL1996","v":0},{"$f":"Produktionsanlæg!CM1996","v":0},{"$f":"Produktionsanlæg!CN1996","v":0},{"$f":"Produktionsanlæg!CO1996","v":0},{"$f":"Produktionsanlæg!CP1996","v":0},{"$f":"+SUM(AA1996:AV1996)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C2008","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2008","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2008","v":0},{"$f":"Produktionsanlæg!BV2008","v":0},{"$f":"Produktionsanlæg!BW2008","v":0},{"$f":"Produktionsanlæg!BX2008","v":0},{"$f":"Produktionsanlæg!BY2008","v":0},{"$f":"Produktionsanlæg!BZ2008","v":0},{"$f":"Produktionsanlæg!CA2008","v":0},{"$f":"Produktionsanlæg!CB2008","v":0},{"$f":"Produktionsanlæg!CC2008","v":0},{"$f":"Produktionsanlæg!CD2008","v":0},{"$f":"Produktionsanlæg!CE2008","v":0},{"$f":"Produktionsanlæg!CF2008","v":0},{"$f":"Produktionsanlæg!CG2008","v":0},{"$f":"Produktionsanlæg!CH2008","v":0},{"$f":"Produktionsanlæg!CI2008","v":0},{"$f":"Produktionsanlæg!CJ2008","v":0},{"$f":"Produktionsanlæg!CK2008","v":0},{"$f":"Produktionsanlæg!CL2008","v":0},{"$f":"Produktionsanlæg!CM2008","v":0},{"$f":"Produktionsanlæg!CN2008","v":0},{"$f":"Produktionsanlæg!CO2008","v":0},{"$f":"Produktionsanlæg!CP2008","v":0},{"$f":"+SUM(AA2008:AV2008)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2008>=AY$2,$AA2008/($D2008-2009),0)+IF($E2008>=AY$2,$AB2008/($E2008-2009),0)+IF($F2008>=AY$2,$AC2008/($F2008-2009),0)+IF($G2008>=AY$2,$AD2008/($G2008-2009),0)+IF($H2008>=AY$2,$AE2008/($H2008-2009),0)+IF($I2008>=AY$2,$AF2008/($I2008-2009),0)+IF($J2008>=AY$2,$AG2008/($J2008-2009),0)+IF($K2008>=AY$2,$AH2008/($K2008-2009),0)+IF($L2008>=AY$2,$AI2008/($L2008-2009),0)+IF($M2008>=AY$2,$AJ2008/($M2008-2009),0)+IF($N2008>=AY$2,$AK2008/($N2008-2009),0)+IF($O2008>=AY$2,$AL2008/($O2008-2009),0)+IF($P2008>=AY$2,$AM2008/($P2008-2009),0)+IF($Q2008>=AY$2,$AN2008/($Q2008-2009),0)+IF($R2008>=AY$2,$AO2008/($R2008-2009),0)+IF($S2008>=AY$2,$AP2008/($S2008-2009),0)+IF($T2008>=AY$2,$AQ2008/($T2008-2009),0)+IF($U2008>=AY$2,$AR2008/($U2008-2009),0)+IF($V2008>=AY$2,$AS2008/($V2008-2009),0)+IF($W2008>=AY$2,$AT2008/($W2008-2009),0)+IF($X2008>=AY$2,$AU2008/($X2008-2009),0)+IF($Y2008>=AY$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008>=BI$2,$AA2008/($D2008-2009),0)+IF($E2008>=BI$2,$AB2008/($E2008-2009),0)+IF($F2008>=BI$2,$AC2008/($F2008-2009),0)+IF($G2008>=BI$2,$AD2008/($G2008-2009),0)+IF($H2008>=BI$2,$AE2008/($H2008-2009),0)+IF($I2008>=BI$2,$AF2008/($I2008-2009),0)+IF($J2008>=BI$2,$AG2008/($J2008-2009),0)+IF($K2008>=BI$2,$AH2008/($K2008-2009),0)+IF($L2008>=BI$2,$AI2008/($L2008-2009),0)+IF($M2008>=BI$2,$AJ2008/($M2008-2009),0)+IF($N2008>=BI$2,$AK2008/($N2008-2009),0)+IF($O2008>=BI$2,$AL2008/($O2008-2009),0)+IF($P2008>=BI$2,$AM2008/($P2008-2009),0)+IF($Q2008>=BI$2,$AN2008/($Q2008-2009),0)+IF($R2008>=BI$2,$AO2008/($R2008-2009),0)+IF($S2008>=BI$2,$AP2008/($S2008-2009),0)+IF($T2008>=BI$2,$AQ2008/($T2008-2009),0)+IF($U2008>=BI$2,$AR2008/($U2008-2009),0)+IF($V2008>=BI$2,$AS2008/($V2008-2009),0)+IF($W2008>=BI$2,$AT2008/($W2008-2009),0)+IF($X2008>=BI$2,$AU2008/($X2008-2009),0)+IF($Y2008>=BI$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008>=BS$2,$AA2008/($D2008-2009),0)+IF($E2008>=BS$2,$AB2008/($E2008-2009),0)+IF($F2008>=BS$2,$AC2008/($F2008-2009),0)+IF($G2008>=BS$2,$AD2008/($G2008-2009),0)+IF($H2008>=BS$2,$AE2008/($H2008-2009),0)+IF($I2008>=BS$2,$AF2008/($I2008-2009),0)+IF($J2008>=BS$2,$AG2008/($J2008-2009),0)+IF($K2008>=BS$2,$AH2008/($K2008-2009),0)+IF($L2008>=BS$2,$AI2008/($L2008-2009),0)+IF($M2008>=BS$2,$AJ2008/($M2008-2009),0)+IF($N2008>=BS$2,$AK2008/($N2008-2009),0)+IF($O2008>=BS$2,$AL2008/($O2008-2009),0)+IF($P2008>=BS$2,$AM2008/($P2008-2009),0)+IF($Q2008>=BS$2,$AN2008/($Q2008-2009),0)+IF($R2008>=BS$2,$AO2008/($R2008-2009),0)+IF($S2008>=BS$2,$AP2008/($S2008-2009),0)+IF($T2008>=BS$2,$AQ2008/($T2008-2009),0)+IF($U2008>=BS$2,$AR2008/($U2008-2009),0)+IF($V2008>=BS$2,$AS2008/($V2008-2009),0)+IF($W2008>=BS$2,$AT2008/($W2008-2009),0)+IF($X2008>=BS$2,$AU2008/($X2008-2009),0)+IF($Y2008>=BS$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008>=CC$2,$AA2008/($D2008-2009),0)+IF($E2008>=CC$2,$AB2008/($E2008-2009),0)+IF($F2008>=CC$2,$AC2008/($F2008-2009),0)+IF($G2008>=CC$2,$AD2008/($G2008-2009),0)+IF($H2008>=CC$2,$AE2008/($H2008-2009),0)+IF($I2008>=CC$2,$AF2008/($I2008-2009),0)+IF($J2008>=CC$2,$AG2008/($J2008-2009),0)+IF($K2008>=CC$2,$AH2008/($K2008-2009),0)+IF($L2008>=CC$2,$AI2008/($L2008-2009),0)+IF($M2008>=CC$2,$AJ2008/($M2008-2009),0)+IF($N2008>=CC$2,$AK2008/($N2008-2009),0)+IF($O2008>=CC$2,$AL2008/($O2008-2009),0)+IF($P2008>=CC$2,$AM2008/($P2008-2009),0)+IF($Q2008>=CC$2,$AN2008/($Q2008-2009),0)+IF($R2008>=CC$2,$AO2008/($R2008-2009),0)+IF($S2008>=CC$2,$AP2008/($S2008-2009),0)+IF($T2008>=CC$2,$AQ2008/($T2008-2009),0)+IF($U2008>=CC$2,$AR2008/($U2008-2009),0)+IF($V2008>=CC$2,$AS2008/($V2008-2009),0)+IF($W2008>=CC$2,$AT2008/($W2008-2009),0)+IF($X2008>=CC$2,$AU2008/($X2008-2009),0)+IF($Y2008>=CC$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008>=CM$2,$AA2008/($D2008-2009),0)+IF($E2008>=CM$2,$AB2008/($E2008-2009),0)+IF($F2008>=CM$2,$AC2008/($F2008-2009),0)+IF($G2008>=CM$2,$AD2008/($G2008-2009),0)+IF($H2008>=CM$2,$AE2008/($H2008-2009),0)+IF($I2008>=CM$2,$AF2008/($I2008-2009),0)+IF($J2008>=CM$2,$AG2008/($J2008-2009),0)+IF($K2008>=CM$2,$AH2008/($K2008-2009),0)+IF($L2008>=CM$2,$AI2008/($L2008-2009),0)+IF($M2008>=CM$2,$AJ2008/($M2008-2009),0)+IF($N2008>=CM$2,$AK2008/($N2008-2009),0)+IF($O2008>=CM$2,$AL2008/($O2008-2009),0)+IF($P2008>=CM$2,$AM2008/($P2008-2009),0)+IF($Q2008>=CM$2,$AN2008/($Q2008-2009),0)+IF($R2008>=CM$2,$AO2008/($R2008-2009),0)+IF($S2008>=CM$2,$AP2008/($S2008-2009),0)+IF($T2008>=CM$2,$AQ2008/($T2008-2009),0)+IF($U2008>=CM$2,$AR2008/($U2008-2009),0)+IF($V2008>=CM$2,$AS2008/($V2008-2009),0)+IF($W2008>=CM$2,$AT2008/($W2008-2009),0)+IF($X2008>=CM$2,$AU2008/($X2008-2009),0)+IF($Y2008>=CM$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008>=CW$2,$AA2008/($D2008-2009),0)+IF($E2008>=CW$2,$AB2008/($E2008-2009),0)+IF($F2008>=CW$2,$AC2008/($F2008-2009),0)+IF($G2008>=CW$2,$AD2008/($G2008-2009),0)+IF($H2008>=CW$2,$AE2008/($H2008-2009),0)+IF($I2008>=CW$2,$AF2008/($I2008-2009),0)+IF($J2008>=CW$2,$AG2008/($J2008-2009),0)+IF($K2008>=CW$2,$AH2008/($K2008-2009),0)+IF($L2008>=CW$2,$AI2008/($L2008-2009),0)+IF($M2008>=CW$2,$AJ2008/($M2008-2009),0)+IF($N2008>=CW$2,$AK2008/($N2008-2009),0)+IF($O2008>=CW$2,$AL2008/($O2008-2009),0)+IF($P2008>=CW$2,$AM2008/($P2008-2009),0)+IF($Q2008>=CW$2,$AN2008/($Q2008-2009),0)+IF($R2008>=CW$2,$AO2008/($R2008-2009),0)+IF($S2008>=CW$2,$AP2008/($S2008-2009),0)+IF($T2008>=CW$2,$AQ2008/($T2008-2009),0)+IF($U2008>=CW$2,$AR2008/($U2008-2009),0)+IF($V2008>=CW$2,$AS2008/($V2008-2009),0)+IF($W2008>=CW$2,$AT2008/($W2008-2009),0)+IF($X2008>=CW$2,$AU2008/($X2008-2009),0)+IF($Y2008>=CW$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008>=DG$2,$AA2008/($D2008-2009),0)+IF($E2008>=DG$2,$AB2008/($E2008-2009),0)+IF($F2008>=DG$2,$AC2008/($F2008-2009),0)+IF($G2008>=DG$2,$AD2008/($G2008-2009),0)+IF($H2008>=DG$2,$AE2008/($H2008-2009),0)+IF($I2008>=DG$2,$AF2008/($I2008-2009),0)+IF($J2008>=DG$2,$AG2008/($J2008-2009),0)+IF($K2008>=DG$2,$AH2008/($K2008-2009),0)+IF($L2008>=DG$2,$AI2008/($L2008-2009),0)+IF($M2008>=DG$2,$AJ2008/($M2008-2009),0)+IF($N2008>=DG$2,$AK2008/($N2008-2009),0)+IF($O2008>=DG$2,$AL2008/($O2008-2009),0)+IF($P2008>=DG$2,$AM2008/($P2008-2009),0)+IF($Q2008>=DG$2,$AN2008/($Q2008-2009),0)+IF($R2008>=DG$2,$AO2008/($R2008-2009),0)+IF($S2008>=DG$2,$AP2008/($S2008-2009),0)+IF($T2008>=DG$2,$AQ2008/($T2008-2009),0)+IF($U2008>=DG$2,$AR2008/($U2008-2009),0)+IF($V2008>=DG$2,$AS2008/($V2008-2009),0)+IF($W2008>=DG$2,$AT2008/($W2008-2009),0)+IF($X2008>=DG$2,$AU2008/($X2008-2009),0)+IF($Y2008>=DG$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008>=DQ$2,$AA2008/($D2008-2009),0)+IF($E2008>=DQ$2,$AB2008/($E2008-2009),0)+IF($F2008>=DQ$2,$AC2008/($F2008-2009),0)+IF($G2008>=DQ$2,$AD2008/($G2008-2009),0)+IF($H2008>=DQ$2,$AE2008/($H2008-2009),0)+IF($I2008>=DQ$2,$AF2008/($I2008-2009),0)+IF($J2008>=DQ$2,$AG2008/($J2008-2009),0)+IF($K2008>=DQ$2,$AH2008/($K2008-2009),0)+IF($L2008>=DQ$2,$AI2008/($L2008-2009),0)+IF($M2008>=DQ$2,$AJ2008/($M2008-2009),0)+IF($N2008>=DQ$2,$AK2008/($N2008-2009),0)+IF($O2008>=DQ$2,$AL2008/($O2008-2009),0)+IF($P2008>=DQ$2,$AM2008/($P2008-2009),0)+IF($Q2008>=DQ$2,$AN2008/($Q2008-2009),0)+IF($R2008>=DQ$2,$AO2008/($R2008-2009),0)+IF($S2008>=DQ$2,$AP2008/($S2008-2009),0)+IF($T2008>=DQ$2,$AQ2008/($T2008-2009),0)+IF($U2008>=DQ$2,$AR2008/($U2008-2009),0)+IF($V2008>=DQ$2,$AS2008/($V2008-2009),0)+IF($W2008>=DQ$2,$AT2008/($W2008-2009),0)+IF($X2008>=DQ$2,$AU2008/($X2008-2009),0)+IF($Y2008>=DQ$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008>=EA$2,$AA2008/($D2008-2009),0)+IF($E2008>=EA$2,$AB2008/($E2008-2009),0)+IF($F2008>=EA$2,$AC2008/($F2008-2009),0)+IF($G2008>=EA$2,$AD2008/($G2008-2009),0)+IF($H2008>=EA$2,$AE2008/($H2008-2009),0)+IF($I2008>=EA$2,$AF2008/($I2008-2009),0)+IF($J2008>=EA$2,$AG2008/($J2008-2009),0)+IF($K2008>=EA$2,$AH2008/($K2008-2009),0)+IF($L2008>=EA$2,$AI2008/($L2008-2009),0)+IF($M2008>=EA$2,$AJ2008/($M2008-2009),0)+IF($N2008>=EA$2,$AK2008/($N2008-2009),0)+IF($O2008>=EA$2,$AL2008/($O2008-2009),0)+IF($P2008>=EA$2,$AM2008/($P2008-2009),0)+IF($Q2008>=EA$2,$AN2008/($Q2008-2009),0)+IF($R2008>=EA$2,$AO2008/($R2008-2009),0)+IF($S2008>=EA$2,$AP2008/($S2008-2009),0)+IF($T2008>=EA$2,$AQ2008/($T2008-2009),0)+IF($U2008>=EA$2,$AR2008/($U2008-2009),0)+IF($V2008>=EA$2,$AS2008/($V2008-2009),0)+IF($W2008>=EA$2,$AT2008/($W2008-2009),0)+IF($X2008>=EA$2,$AU2008/($X2008-2009),0)+IF($Y2008>=EA$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008>=EK$2,$AA2008/($D2008-2009),0)+IF($E2008>=EK$2,$AB2008/($E2008-2009),0)+IF($F2008>=EK$2,$AC2008/($F2008-2009),0)+IF($G2008>=EK$2,$AD2008/($G2008-2009),0)+IF($H2008>=EK$2,$AE2008/($H2008-2009),0)+IF($I2008>=EK$2,$AF2008/($I2008-2009),0)+IF($J2008>=EK$2,$AG2008/($J2008-2009),0)+IF($K2008>=EK$2,$AH2008/($K2008-2009),0)+IF($L2008>=EK$2,$AI2008/($L2008-2009),0)+IF($M2008>=EK$2,$AJ2008/($M2008-2009),0)+IF($N2008>=EK$2,$AK2008/($N2008-2009),0)+IF($O2008>=EK$2,$AL2008/($O2008-2009),0)+IF($P2008>=EK$2,$AM2008/($P2008-2009),0)+IF($Q2008>=EK$2,$AN2008/($Q2008-2009),0)+IF($R2008>=EK$2,$AO2008/($R2008-2009),0)+IF($S2008>=EK$2,$AP2008/($S2008-2009),0)+IF($T2008>=EK$2,$AQ2008/($T2008-2009),0)+IF($U2008>=EK$2,$AR2008/($U2008-2009),0)+IF($V2008>=EK$2,$AS2008/($V2008-2009),0)+IF($W2008>=EK$2,$AT2008/($W2008-2009),0)+IF($X2008>=EK$2,$AU2008/($X2008-2009),0)+IF($Y2008>=EK$2,$AV2008/($Y2008-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C2028","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2028","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2028","v":0},{"$f":"Produktionsanlæg!BV2028","v":0},{"$f":"Produktionsanlæg!BW2028","v":0},{"$f":"Produktionsanlæg!BX2028","v":0},{"$f":"Produktionsanlæg!BY2028","v":0},{"$f":"Produktionsanlæg!BZ2028","v":0},{"$f":"Produktionsanlæg!CA2028","v":0},{"$f":"Produktionsanlæg!CB2028","v":0},{"$f":"Produktionsanlæg!CC2028","v":0},{"$f":"Produktionsanlæg!CD2028","v":0},{"$f":"Produktionsanlæg!CE2028","v":0},{"$f":"Produktionsanlæg!CF2028","v":0},{"$f":"Produktionsanlæg!CG2028","v":0},{"$f":"Produktionsanlæg!CH2028","v":0},{"$f":"Produktionsanlæg!CI2028","v":0},{"$f":"Produktionsanlæg!CJ2028","v":0},{"$f":"Produktionsanlæg!CK2028","v":0},{"$f":"Produktionsanlæg!CL2028","v":0},{"$f":"Produktionsanlæg!CM2028","v":0},{"$f":"Produktionsanlæg!CN2028","v":0},{"$f":"Produktionsanlæg!CO2028","v":0},{"$f":"Produktionsanlæg!CP2028","v":0},{"$f":"+SUM(AA2028:AV2028)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2028>=AY$2,$AA2028/($D2028-2009),0)+IF($E2028>=AY$2,$AB2028/($E2028-2009),0)+IF($F2028>=AY$2,$AC2028/($F2028-2009),0)+IF($G2028>=AY$2,$AD2028/($G2028-2009),0)+IF($H2028>=AY$2,$AE2028/($H2028-2009),0)+IF($I2028>=AY$2,$AF2028/($I2028-2009),0)+IF($J2028>=AY$2,$AG2028/($J2028-2009),0)+IF($K2028>=AY$2,$AH2028/($K2028-2009),0)+IF($L2028>=AY$2,$AI2028/($L2028-2009),0)+IF($M2028>=AY$2,$AJ2028/($M2028-2009),0)+IF($N2028>=AY$2,$AK2028/($N2028-2009),0)+IF($O2028>=AY$2,$AL2028/($O2028-2009),0)+IF($P2028>=AY$2,$AM2028/($P2028-2009),0)+IF($Q2028>=AY$2,$AN2028/($Q2028-2009),0)+IF($R2028>=AY$2,$AO2028/($R2028-2009),0)+IF($S2028>=AY$2,$AP2028/($S2028-2009),0)+IF($T2028>=AY$2,$AQ2028/($T2028-2009),0)+IF($U2028>=AY$2,$AR2028/($U2028-2009),0)+IF($V2028>=AY$2,$AS2028/($V2028-2009),0)+IF($W2028>=AY$2,$AT2028/($W2028-2009),0)+IF($X2028>=AY$2,$AU2028/($X2028-2009),0)+IF($Y2028>=AY$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2028>=BI$2,$AA2028/($D2028-2009),0)+IF($E2028>=BI$2,$AB2028/($E2028-2009),0)+IF($F2028>=BI$2,$AC2028/($F2028-2009),0)+IF($G2028>=BI$2,$AD2028/($G2028-2009),0)+IF($H2028>=BI$2,$AE2028/($H2028-2009),0)+IF($I2028>=BI$2,$AF2028/($I2028-2009),0)+IF($J2028>=BI$2,$AG2028/($J2028-2009),0)+IF($K2028>=BI$2,$AH2028/($K2028-2009),0)+IF($L2028>=BI$2,$AI2028/($L2028-2009),0)+IF($M2028>=BI$2,$AJ2028/($M2028-2009),0)+IF($N2028>=BI$2,$AK2028/($N2028-2009),0)+IF($O2028>=BI$2,$AL2028/($O2028-2009),0)+IF($P2028>=BI$2,$AM2028/($P2028-2009),0)+IF($Q2028>=BI$2,$AN2028/($Q2028-2009),0)+IF($R2028>=BI$2,$AO2028/($R2028-2009),0)+IF($S2028>=BI$2,$AP2028/($S2028-2009),0)+IF($T2028>=BI$2,$AQ2028/($T2028-2009),0)+IF($U2028>=BI$2,$AR2028/($U2028-2009),0)+IF($V2028>=BI$2,$AS2028/($V2028-2009),0)+IF($W2028>=BI$2,$AT2028/($W2028-2009),0)+IF($X2028>=BI$2,$AU2028/($X2028-2009),0)+IF($Y2028>=BI$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2028>=BS$2,$AA2028/($D2028-2009),0)+IF($E2028>=BS$2,$AB2028/($E2028-2009),0)+IF($F2028>=BS$2,$AC2028/($F2028-2009),0)+IF($G2028>=BS$2,$AD2028/($G2028-2009),0)+IF($H2028>=BS$2,$AE2028/($H2028-2009),0)+IF($I2028>=BS$2,$AF2028/($I2028-2009),0)+IF($J2028>=BS$2,$AG2028/($J2028-2009),0)+IF($K2028>=BS$2,$AH2028/($K2028-2009),0)+IF($L2028>=BS$2,$AI2028/($L2028-2009),0)+IF($M2028>=BS$2,$AJ2028/($M2028-2009),0)+IF($N2028>=BS$2,$AK2028/($N2028-2009),0)+IF($O2028>=BS$2,$AL2028/($O2028-2009),0)+IF($P2028>=BS$2,$AM2028/($P2028-2009),0)+IF($Q2028>=BS$2,$AN2028/($Q2028-2009),0)+IF($R2028>=BS$2,$AO2028/($R2028-2009),0)+IF($S2028>=BS$2,$AP2028/($S2028-2009),0)+IF($T2028>=BS$2,$AQ2028/($T2028-2009),0)+IF($U2028>=BS$2,$AR2028/($U2028-2009),0)+IF($V2028>=BS$2,$AS2028/($V2028-2009),0)+IF($W2028>=BS$2,$AT2028/($W2028-2009),0)+IF($X2028>=BS$2,$AU2028/($X2028-2009),0)+IF($Y2028>=BS$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2028>=CC$2,$AA2028/($D2028-2009),0)+IF($E2028>=CC$2,$AB2028/($E2028-2009),0)+IF($F2028>=CC$2,$AC2028/($F2028-2009),0)+IF($G2028>=CC$2,$AD2028/($G2028-2009),0)+IF($H2028>=CC$2,$AE2028/($H2028-2009),0)+IF($I2028>=CC$2,$AF2028/($I2028-2009),0)+IF($J2028>=CC$2,$AG2028/($J2028-2009),0)+IF($K2028>=CC$2,$AH2028/($K2028-2009),0)+IF($L2028>=CC$2,$AI2028/($L2028-2009),0)+IF($M2028>=CC$2,$AJ2028/($M2028-2009),0)+IF($N2028>=CC$2,$AK2028/($N2028-2009),0)+IF($O2028>=CC$2,$AL2028/($O2028-2009),0)+IF($P2028>=CC$2,$AM2028/($P2028-2009),0)+IF($Q2028>=CC$2,$AN2028/($Q2028-2009),0)+IF($R2028>=CC$2,$AO2028/($R2028-2009),0)+IF($S2028>=CC$2,$AP2028/($S2028-2009),0)+IF($T2028>=CC$2,$AQ2028/($T2028-2009),0)+IF($U2028>=CC$2,$AR2028/($U2028-2009),0)+IF($V2028>=CC$2,$AS2028/($V2028-2009),0)+IF($W2028>=CC$2,$AT2028/($W2028-2009),0)+IF($X2028>=CC$2,$AU2028/($X2028-2009),0)+IF($Y2028>=CC$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2028>=CM$2,$AA2028/($D2028-2009),0)+IF($E2028>=CM$2,$AB2028/($E2028-2009),0)+IF($F2028>=CM$2,$AC2028/($F2028-2009),0)+IF($G2028>=CM$2,$AD2028/($G2028-2009),0)+IF($H2028>=CM$2,$AE2028/($H2028-2009),0)+IF($I2028>=CM$2,$AF2028/($I2028-2009),0)+IF($J2028>=CM$2,$AG2028/($J2028-2009),0)+IF($K2028>=CM$2,$AH2028/($K2028-2009),0)+IF($L2028>=CM$2,$AI2028/($L2028-2009),0)+IF($M2028>=CM$2,$AJ2028/($M2028-2009),0)+IF($N2028>=CM$2,$AK2028/($N2028-2009),0)+IF($O2028>=CM$2,$AL2028/($O2028-2009),0)+IF($P2028>=CM$2,$AM2028/($P2028-2009),0)+IF($Q2028>=CM$2,$AN2028/($Q2028-2009),0)+IF($R2028>=CM$2,$AO2028/($R2028-2009),0)+IF($S2028>=CM$2,$AP2028/($S2028-2009),0)+IF($T2028>=CM$2,$AQ2028/($T2028-2009),0)+IF($U2028>=CM$2,$AR2028/($U2028-2009),0)+IF($V2028>=CM$2,$AS2028/($V2028-2009),0)+IF($W2028>=CM$2,$AT2028/($W2028-2009),0)+IF($X2028>=CM$2,$AU2028/($X2028-2009),0)+IF($Y2028>=CM$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2028>=CW$2,$AA2028/($D2028-2009),0)+IF($E2028>=CW$2,$AB2028/($E2028-2009),0)+IF($F2028>=CW$2,$AC2028/($F2028-2009),0)+IF($G2028>=CW$2,$AD2028/($G2028-2009),0)+IF($H2028>=CW$2,$AE2028/($H2028-2009),0)+IF($I2028>=CW$2,$AF2028/($I2028-2009),0)+IF($J2028>=CW$2,$AG2028/($J2028-2009),0)+IF($K2028>=CW$2,$AH2028/($K2028-2009),0)+IF($L2028>=CW$2,$AI2028/($L2028-2009),0)+IF($M2028>=CW$2,$AJ2028/($M2028-2009),0)+IF($N2028>=CW$2,$AK2028/($N2028-2009),0)+IF($O2028>=CW$2,$AL2028/($O2028-2009),0)+IF($P2028>=CW$2,$AM2028/($P2028-2009),0)+IF($Q2028>=CW$2,$AN2028/($Q2028-2009),0)+IF($R2028>=CW$2,$AO2028/($R2028-2009),0)+IF($S2028>=CW$2,$AP2028/($S2028-2009),0)+IF($T2028>=CW$2,$AQ2028/($T2028-2009),0)+IF($U2028>=CW$2,$AR2028/($U2028-2009),0)+IF($V2028>=CW$2,$AS2028/($V2028-2009),0)+IF($W2028>=CW$2,$AT2028/($W2028-2009),0)+IF($X2028>=CW$2,$AU2028/($X2028-2009),0)+IF($Y2028>=CW$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2028>=DG$2,$AA2028/($D2028-2009),0)+IF($E2028>=DG$2,$AB2028/($E2028-2009),0)+IF($F2028>=DG$2,$AC2028/($F2028-2009),0)+IF($G2028>=DG$2,$AD2028/($G2028-2009),0)+IF($H2028>=DG$2,$AE2028/($H2028-2009),0)+IF($I2028>=DG$2,$AF2028/($I2028-2009),0)+IF($J2028>=DG$2,$AG2028/($J2028-2009),0)+IF($K2028>=DG$2,$AH2028/($K2028-2009),0)+IF($L2028>=DG$2,$AI2028/($L2028-2009),0)+IF($M2028>=DG$2,$AJ2028/($M2028-2009),0)+IF($N2028>=DG$2,$AK2028/($N2028-2009),0)+IF($O2028>=DG$2,$AL2028/($O2028-2009),0)+IF($P2028>=DG$2,$AM2028/($P2028-2009),0)+IF($Q2028>=DG$2,$AN2028/($Q2028-2009),0)+IF($R2028>=DG$2,$AO2028/($R2028-2009),0)+IF($S2028>=DG$2,$AP2028/($S2028-2009),0)+IF($T2028>=DG$2,$AQ2028/($T2028-2009),0)+IF($U2028>=DG$2,$AR2028/($U2028-2009),0)+IF($V2028>=DG$2,$AS2028/($V2028-2009),0)+IF($W2028>=DG$2,$AT2028/($W2028-2009),0)+IF($X2028>=DG$2,$AU2028/($X2028-2009),0)+IF($Y2028>=DG$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2028>=DQ$2,$AA2028/($D2028-2009),0)+IF($E2028>=DQ$2,$AB2028/($E2028-2009),0)+IF($F2028>=DQ$2,$AC2028/($F2028-2009),0)+IF($G2028>=DQ$2,$AD2028/($G2028-2009),0)+IF($H2028>=DQ$2,$AE2028/($H2028-2009),0)+IF($I2028>=DQ$2,$AF2028/($I2028-2009),0)+IF($J2028>=DQ$2,$AG2028/($J2028-2009),0)+IF($K2028>=DQ$2,$AH2028/($K2028-2009),0)+IF($L2028>=DQ$2,$AI2028/($L2028-2009),0)+IF($M2028>=DQ$2,$AJ2028/($M2028-2009),0)+IF($N2028>=DQ$2,$AK2028/($N2028-2009),0)+IF($O2028>=DQ$2,$AL2028/($O2028-2009),0)+IF($P2028>=DQ$2,$AM2028/($P2028-2009),0)+IF($Q2028>=DQ$2,$AN2028/($Q2028-2009),0)+IF($R2028>=DQ$2,$AO2028/($R2028-2009),0)+IF($S2028>=DQ$2,$AP2028/($S2028-2009),0)+IF($T2028>=DQ$2,$AQ2028/($T2028-2009),0)+IF($U2028>=DQ$2,$AR2028/($U2028-2009),0)+IF($V2028>=DQ$2,$AS2028/($V2028-2009),0)+IF($W2028>=DQ$2,$AT2028/($W2028-2009),0)+IF($X2028>=DQ$2,$AU2028/($X2028-2009),0)+IF($Y2028>=DQ$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2028>=EA$2,$AA2028/($D2028-2009),0)+IF($E2028>=EA$2,$AB2028/($E2028-2009),0)+IF($F2028>=EA$2,$AC2028/($F2028-2009),0)+IF($G2028>=EA$2,$AD2028/($G2028-2009),0)+IF($H2028>=EA$2,$AE2028/($H2028-2009),0)+IF($I2028>=EA$2,$AF2028/($I2028-2009),0)+IF($J2028>=EA$2,$AG2028/($J2028-2009),0)+IF($K2028>=EA$2,$AH2028/($K2028-2009),0)+IF($L2028>=EA$2,$AI2028/($L2028-2009),0)+IF($M2028>=EA$2,$AJ2028/($M2028-2009),0)+IF($N2028>=EA$2,$AK2028/($N2028-2009),0)+IF($O2028>=EA$2,$AL2028/($O2028-2009),0)+IF($P2028>=EA$2,$AM2028/($P2028-2009),0)+IF($Q2028>=EA$2,$AN2028/($Q2028-2009),0)+IF($R2028>=EA$2,$AO2028/($R2028-2009),0)+IF($S2028>=EA$2,$AP2028/($S2028-2009),0)+IF($T2028>=EA$2,$AQ2028/($T2028-2009),0)+IF($U2028>=EA$2,$AR2028/($U2028-2009),0)+IF($V2028>=EA$2,$AS2028/($V2028-2009),0)+IF($W2028>=EA$2,$AT2028/($W2028-2009),0)+IF($X2028>=EA$2,$AU2028/($X2028-2009),0)+IF($Y2028>=EA$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2028>=EK$2,$AA2028/($D2028-2009),0)+IF($E2028>=EK$2,$AB2028/($E2028-2009),0)+IF($F2028>=EK$2,$AC2028/($F2028-2009),0)+IF($G2028>=EK$2,$AD2028/($G2028-2009),0)+IF($H2028>=EK$2,$AE2028/($H2028-2009),0)+IF($I2028>=EK$2,$AF2028/($I2028-2009),0)+IF($J2028>=EK$2,$AG2028/($J2028-2009),0)+IF($K2028>=EK$2,$AH2028/($K2028-2009),0)+IF($L2028>=EK$2,$AI2028/($L2028-2009),0)+IF($M2028>=EK$2,$AJ2028/($M2028-2009),0)+IF($N2028>=EK$2,$AK2028/($N2028-2009),0)+IF($O2028>=EK$2,$AL2028/($O2028-2009),0)+IF($P2028>=EK$2,$AM2028/($P2028-2009),0)+IF($Q2028>=EK$2,$AN2028/($Q2028-2009),0)+IF($R2028>=EK$2,$AO2028/($R2028-2009),0)+IF($S2028>=EK$2,$AP2028/($S2028-2009),0)+IF($T2028>=EK$2,$AQ2028/($T2028-2009),0)+IF($U2028>=EK$2,$AR2028/($U2028-2009),0)+IF($V2028>=EK$2,$AS2028/($V2028-2009),0)+IF($W2028>=EK$2,$AT2028/($W2028-2009),0)+IF($X2028>=EK$2,$AU2028/($X2028-2009),0)+IF($Y2028>=EK$2,$AV2028/($Y2028-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2045)","v":0},null,{"$f":"SUM(AY2045:AY2046)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK2045:DK2046)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2051","v":0},{"$f":"Produktionsanlæg!BV2051","v":0},{"$f":"Produktionsanlæg!BW2051","v":0},{"$f":"Produktionsanlæg!BX2051","v":0},{"$f":"Produktionsanlæg!BY2051","v":0},{"$f":"Produktionsanlæg!BZ2051","v":0},{"$f":"Produktionsanlæg!CA2051","v":0},{"$f":"Produktionsanlæg!CB2051","v":0},{"$f":"Produktionsanlæg!CC2051","v":0},{"$f":"Produktionsanlæg!CD2051","v":0},{"$f":"Produktionsanlæg!CE2051","v":0},{"$f":"Produktionsanlæg!CF2051","v":0},{"$f":"Produktionsanlæg!CG2051","v":0},{"$f":"Produktionsanlæg!CH2051","v":0},{"$f":"Produktionsanlæg!CI2051","v":0},{"$f":"Produktionsanlæg!CJ2051","v":0},{"$f":"Produktionsanlæg!CK2051","v":0},{"$f":"Produktionsanlæg!CL2051","v":0},{"$f":"Produktionsanlæg!CM2051","v":0},{"$f":"Produktionsanlæg!CN2051","v":0},{"$f":"Produktionsanlæg!CO2051","v":0},{"$f":"Produktionsanlæg!CP2051","v":0},{"$f":"+SUM(AA2051:AV2051)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2071","v":0},{"$f":"Produktionsanlæg!BV2071","v":0},{"$f":"Produktionsanlæg!BW2071","v":0},{"$f":"Produktionsanlæg!BX2071","v":0},{"$f":"Produktionsanlæg!BY2071","v":0},{"$f":"Produktionsanlæg!BZ2071","v":0},{"$f":"Produktionsanlæg!CA2071","v":0},{"$f":"Produktionsanlæg!CB2071","v":0},{"$f":"Produktionsanlæg!CC2071","v":0},{"$f":"Produktionsanlæg!CD2071","v":0},{"$f":"Produktionsanlæg!CE2071","v":0},{"$f":"Produktionsanlæg!CF2071","v":0},{"$f":"Produktionsanlæg!CG2071","v":0},{"$f":"Produktionsanlæg!CH2071","v":0},{"$f":"Produktionsanlæg!CI2071","v":0},{"$f":"Produktionsanlæg!CJ2071","v":0},{"$f":"Produktionsanlæg!CK2071","v":0},{"$f":"Produktionsanlæg!CL2071","v":0},{"$f":"Produktionsanlæg!CM2071","v":0},{"$f":"Produktionsanlæg!CN2071","v":0},{"$f":"Produktionsanlæg!CO2071","v":0},{"$f":"Produktionsanlæg!CP2071","v":0},{"$f":"+SUM(AA2071:AV2071)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C2079","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2079","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2079","v":0},{"$f":"Produktionsanlæg!BV2079","v":0},{"$f":"Produktionsanlæg!BW2079","v":0},{"$f":"Produktionsanlæg!BX2079","v":0},{"$f":"Produktionsanlæg!BY2079","v":0},{"$f":"Produktionsanlæg!BZ2079","v":0},{"$f":"Produktionsanlæg!CA2079","v":0},{"$f":"Produktionsanlæg!CB2079","v":0},{"$f":"Produktionsanlæg!CC2079","v":0},{"$f":"Produktionsanlæg!CD2079","v":0},{"$f":"Produktionsanlæg!CE2079","v":0},{"$f":"Produktionsanlæg!CF2079","v":0},{"$f":"Produktionsanlæg!CG2079","v":0},{"$f":"Produktionsanlæg!CH2079","v":0},{"$f":"Produktionsanlæg!CI2079","v":0},{"$f":"Produktionsanlæg!CJ2079","v":0},{"$f":"Produktionsanlæg!CK2079","v":0},{"$f":"Produktionsanlæg!CL2079","v":0},{"$f":"Produktionsanlæg!CM2079","v":0},{"$f":"Produktionsanlæg!CN2079","v":0},{"$f":"Produktionsanlæg!CO2079","v":0},{"$f":"Produktionsanlæg!CP2079","v":0},{"$f":"+SUM(AA2079:AV2079)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2079>=AY$2,$AA2079/($D2079-2009),0)+IF($E2079>=AY$2,$AB2079/($E2079-2009),0)+IF($F2079>=AY$2,$AC2079/($F2079-2009),0)+IF($G2079>=AY$2,$AD2079/($G2079-2009),0)+IF($H2079>=AY$2,$AE2079/($H2079-2009),0)+IF($I2079>=AY$2,$AF2079/($I2079-2009),0)+IF($J2079>=AY$2,$AG2079/($J2079-2009),0)+IF($K2079>=AY$2,$AH2079/($K2079-2009),0)+IF($L2079>=AY$2,$AI2079/($L2079-2009),0)+IF($M2079>=AY$2,$AJ2079/($M2079-2009),0)+IF($N2079>=AY$2,$AK2079/($N2079-2009),0)+IF($O2079>=AY$2,$AL2079/($O2079-2009),0)+IF($P2079>=AY$2,$AM2079/($P2079-2009),0)+IF($Q2079>=AY$2,$AN2079/($Q2079-2009),0)+IF($R2079>=AY$2,$AO2079/($R2079-2009),0)+IF($S2079>=AY$2,$AP2079/($S2079-2009),0)+IF($T2079>=AY$2,$AQ2079/($T2079-2009),0)+IF($U2079>=AY$2,$AR2079/($U2079-2009),0)+IF($V2079>=AY$2,$AS2079/($V2079-2009),0)+IF($W2079>=AY$2,$AT2079/($W2079-2009),0)+IF($X2079>=AY$2,$AU2079/($X2079-2009),0)+IF($Y2079>=AY$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079>=BI$2,$AA2079/($D2079-2009),0)+IF($E2079>=BI$2,$AB2079/($E2079-2009),0)+IF($F2079>=BI$2,$AC2079/($F2079-2009),0)+IF($G2079>=BI$2,$AD2079/($G2079-2009),0)+IF($H2079>=BI$2,$AE2079/($H2079-2009),0)+IF($I2079>=BI$2,$AF2079/($I2079-2009),0)+IF($J2079>=BI$2,$AG2079/($J2079-2009),0)+IF($K2079>=BI$2,$AH2079/($K2079-2009),0)+IF($L2079>=BI$2,$AI2079/($L2079-2009),0)+IF($M2079>=BI$2,$AJ2079/($M2079-2009),0)+IF($N2079>=BI$2,$AK2079/($N2079-2009),0)+IF($O2079>=BI$2,$AL2079/($O2079-2009),0)+IF($P2079>=BI$2,$AM2079/($P2079-2009),0)+IF($Q2079>=BI$2,$AN2079/($Q2079-2009),0)+IF($R2079>=BI$2,$AO2079/($R2079-2009),0)+IF($S2079>=BI$2,$AP2079/($S2079-2009),0)+IF($T2079>=BI$2,$AQ2079/($T2079-2009),0)+IF($U2079>=BI$2,$AR2079/($U2079-2009),0)+IF($V2079>=BI$2,$AS2079/($V2079-2009),0)+IF($W2079>=BI$2,$AT2079/($W2079-2009),0)+IF($X2079>=BI$2,$AU2079/($X2079-2009),0)+IF($Y2079>=BI$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079>=BS$2,$AA2079/($D2079-2009),0)+IF($E2079>=BS$2,$AB2079/($E2079-2009),0)+IF($F2079>=BS$2,$AC2079/($F2079-2009),0)+IF($G2079>=BS$2,$AD2079/($G2079-2009),0)+IF($H2079>=BS$2,$AE2079/($H2079-2009),0)+IF($I2079>=BS$2,$AF2079/($I2079-2009),0)+IF($J2079>=BS$2,$AG2079/($J2079-2009),0)+IF($K2079>=BS$2,$AH2079/($K2079-2009),0)+IF($L2079>=BS$2,$AI2079/($L2079-2009),0)+IF($M2079>=BS$2,$AJ2079/($M2079-2009),0)+IF($N2079>=BS$2,$AK2079/($N2079-2009),0)+IF($O2079>=BS$2,$AL2079/($O2079-2009),0)+IF($P2079>=BS$2,$AM2079/($P2079-2009),0)+IF($Q2079>=BS$2,$AN2079/($Q2079-2009),0)+IF($R2079>=BS$2,$AO2079/($R2079-2009),0)+IF($S2079>=BS$2,$AP2079/($S2079-2009),0)+IF($T2079>=BS$2,$AQ2079/($T2079-2009),0)+IF($U2079>=BS$2,$AR2079/($U2079-2009),0)+IF($V2079>=BS$2,$AS2079/($V2079-2009),0)+IF($W2079>=BS$2,$AT2079/($W2079-2009),0)+IF($X2079>=BS$2,$AU2079/($X2079-2009),0)+IF($Y2079>=BS$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079>=CC$2,$AA2079/($D2079-2009),0)+IF($E2079>=CC$2,$AB2079/($E2079-2009),0)+IF($F2079>=CC$2,$AC2079/($F2079-2009),0)+IF($G2079>=CC$2,$AD2079/($G2079-2009),0)+IF($H2079>=CC$2,$AE2079/($H2079-2009),0)+IF($I2079>=CC$2,$AF2079/($I2079-2009),0)+IF($J2079>=CC$2,$AG2079/($J2079-2009),0)+IF($K2079>=CC$2,$AH2079/($K2079-2009),0)+IF($L2079>=CC$2,$AI2079/($L2079-2009),0)+IF($M2079>=CC$2,$AJ2079/($M2079-2009),0)+IF($N2079>=CC$2,$AK2079/($N2079-2009),0)+IF($O2079>=CC$2,$AL2079/($O2079-2009),0)+IF($P2079>=CC$2,$AM2079/($P2079-2009),0)+IF($Q2079>=CC$2,$AN2079/($Q2079-2009),0)+IF($R2079>=CC$2,$AO2079/($R2079-2009),0)+IF($S2079>=CC$2,$AP2079/($S2079-2009),0)+IF($T2079>=CC$2,$AQ2079/($T2079-2009),0)+IF($U2079>=CC$2,$AR2079/($U2079-2009),0)+IF($V2079>=CC$2,$AS2079/($V2079-2009),0)+IF($W2079>=CC$2,$AT2079/($W2079-2009),0)+IF($X2079>=CC$2,$AU2079/($X2079-2009),0)+IF($Y2079>=CC$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079>=CM$2,$AA2079/($D2079-2009),0)+IF($E2079>=CM$2,$AB2079/($E2079-2009),0)+IF($F2079>=CM$2,$AC2079/($F2079-2009),0)+IF($G2079>=CM$2,$AD2079/($G2079-2009),0)+IF($H2079>=CM$2,$AE2079/($H2079-2009),0)+IF($I2079>=CM$2,$AF2079/($I2079-2009),0)+IF($J2079>=CM$2,$AG2079/($J2079-2009),0)+IF($K2079>=CM$2,$AH2079/($K2079-2009),0)+IF($L2079>=CM$2,$AI2079/($L2079-2009),0)+IF($M2079>=CM$2,$AJ2079/($M2079-2009),0)+IF($N2079>=CM$2,$AK2079/($N2079-2009),0)+IF($O2079>=CM$2,$AL2079/($O2079-2009),0)+IF($P2079>=CM$2,$AM2079/($P2079-2009),0)+IF($Q2079>=CM$2,$AN2079/($Q2079-2009),0)+IF($R2079>=CM$2,$AO2079/($R2079-2009),0)+IF($S2079>=CM$2,$AP2079/($S2079-2009),0)+IF($T2079>=CM$2,$AQ2079/($T2079-2009),0)+IF($U2079>=CM$2,$AR2079/($U2079-2009),0)+IF($V2079>=CM$2,$AS2079/($V2079-2009),0)+IF($W2079>=CM$2,$AT2079/($W2079-2009),0)+IF($X2079>=CM$2,$AU2079/($X2079-2009),0)+IF($Y2079>=CM$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079>=CW$2,$AA2079/($D2079-2009),0)+IF($E2079>=CW$2,$AB2079/($E2079-2009),0)+IF($F2079>=CW$2,$AC2079/($F2079-2009),0)+IF($G2079>=CW$2,$AD2079/($G2079-2009),0)+IF($H2079>=CW$2,$AE2079/($H2079-2009),0)+IF($I2079>=CW$2,$AF2079/($I2079-2009),0)+IF($J2079>=CW$2,$AG2079/($J2079-2009),0)+IF($K2079>=CW$2,$AH2079/($K2079-2009),0)+IF($L2079>=CW$2,$AI2079/($L2079-2009),0)+IF($M2079>=CW$2,$AJ2079/($M2079-2009),0)+IF($N2079>=CW$2,$AK2079/($N2079-2009),0)+IF($O2079>=CW$2,$AL2079/($O2079-2009),0)+IF($P2079>=CW$2,$AM2079/($P2079-2009),0)+IF($Q2079>=CW$2,$AN2079/($Q2079-2009),0)+IF($R2079>=CW$2,$AO2079/($R2079-2009),0)+IF($S2079>=CW$2,$AP2079/($S2079-2009),0)+IF($T2079>=CW$2,$AQ2079/($T2079-2009),0)+IF($U2079>=CW$2,$AR2079/($U2079-2009),0)+IF($V2079>=CW$2,$AS2079/($V2079-2009),0)+IF($W2079>=CW$2,$AT2079/($W2079-2009),0)+IF($X2079>=CW$2,$AU2079/($X2079-2009),0)+IF($Y2079>=CW$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079>=DG$2,$AA2079/($D2079-2009),0)+IF($E2079>=DG$2,$AB2079/($E2079-2009),0)+IF($F2079>=DG$2,$AC2079/($F2079-2009),0)+IF($G2079>=DG$2,$AD2079/($G2079-2009),0)+IF($H2079>=DG$2,$AE2079/($H2079-2009),0)+IF($I2079>=DG$2,$AF2079/($I2079-2009),0)+IF($J2079>=DG$2,$AG2079/($J2079-2009),0)+IF($K2079>=DG$2,$AH2079/($K2079-2009),0)+IF($L2079>=DG$2,$AI2079/($L2079-2009),0)+IF($M2079>=DG$2,$AJ2079/($M2079-2009),0)+IF($N2079>=DG$2,$AK2079/($N2079-2009),0)+IF($O2079>=DG$2,$AL2079/($O2079-2009),0)+IF($P2079>=DG$2,$AM2079/($P2079-2009),0)+IF($Q2079>=DG$2,$AN2079/($Q2079-2009),0)+IF($R2079>=DG$2,$AO2079/($R2079-2009),0)+IF($S2079>=DG$2,$AP2079/($S2079-2009),0)+IF($T2079>=DG$2,$AQ2079/($T2079-2009),0)+IF($U2079>=DG$2,$AR2079/($U2079-2009),0)+IF($V2079>=DG$2,$AS2079/($V2079-2009),0)+IF($W2079>=DG$2,$AT2079/($W2079-2009),0)+IF($X2079>=DG$2,$AU2079/($X2079-2009),0)+IF($Y2079>=DG$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079>=DQ$2,$AA2079/($D2079-2009),0)+IF($E2079>=DQ$2,$AB2079/($E2079-2009),0)+IF($F2079>=DQ$2,$AC2079/($F2079-2009),0)+IF($G2079>=DQ$2,$AD2079/($G2079-2009),0)+IF($H2079>=DQ$2,$AE2079/($H2079-2009),0)+IF($I2079>=DQ$2,$AF2079/($I2079-2009),0)+IF($J2079>=DQ$2,$AG2079/($J2079-2009),0)+IF($K2079>=DQ$2,$AH2079/($K2079-2009),0)+IF($L2079>=DQ$2,$AI2079/($L2079-2009),0)+IF($M2079>=DQ$2,$AJ2079/($M2079-2009),0)+IF($N2079>=DQ$2,$AK2079/($N2079-2009),0)+IF($O2079>=DQ$2,$AL2079/($O2079-2009),0)+IF($P2079>=DQ$2,$AM2079/($P2079-2009),0)+IF($Q2079>=DQ$2,$AN2079/($Q2079-2009),0)+IF($R2079>=DQ$2,$AO2079/($R2079-2009),0)+IF($S2079>=DQ$2,$AP2079/($S2079-2009),0)+IF($T2079>=DQ$2,$AQ2079/($T2079-2009),0)+IF($U2079>=DQ$2,$AR2079/($U2079-2009),0)+IF($V2079>=DQ$2,$AS2079/($V2079-2009),0)+IF($W2079>=DQ$2,$AT2079/($W2079-2009),0)+IF($X2079>=DQ$2,$AU2079/($X2079-2009),0)+IF($Y2079>=DQ$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079>=EA$2,$AA2079/($D2079-2009),0)+IF($E2079>=EA$2,$AB2079/($E2079-2009),0)+IF($F2079>=EA$2,$AC2079/($F2079-2009),0)+IF($G2079>=EA$2,$AD2079/($G2079-2009),0)+IF($H2079>=EA$2,$AE2079/($H2079-2009),0)+IF($I2079>=EA$2,$AF2079/($I2079-2009),0)+IF($J2079>=EA$2,$AG2079/($J2079-2009),0)+IF($K2079>=EA$2,$AH2079/($K2079-2009),0)+IF($L2079>=EA$2,$AI2079/($L2079-2009),0)+IF($M2079>=EA$2,$AJ2079/($M2079-2009),0)+IF($N2079>=EA$2,$AK2079/($N2079-2009),0)+IF($O2079>=EA$2,$AL2079/($O2079-2009),0)+IF($P2079>=EA$2,$AM2079/($P2079-2009),0)+IF($Q2079>=EA$2,$AN2079/($Q2079-2009),0)+IF($R2079>=EA$2,$AO2079/($R2079-2009),0)+IF($S2079>=EA$2,$AP2079/($S2079-2009),0)+IF($T2079>=EA$2,$AQ2079/($T2079-2009),0)+IF($U2079>=EA$2,$AR2079/($U2079-2009),0)+IF($V2079>=EA$2,$AS2079/($V2079-2009),0)+IF($W2079>=EA$2,$AT2079/($W2079-2009),0)+IF($X2079>=EA$2,$AU2079/($X2079-2009),0)+IF($Y2079>=EA$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2079>=EK$2,$AA2079/($D2079-2009),0)+IF($E2079>=EK$2,$AB2079/($E2079-2009),0)+IF($F2079>=EK$2,$AC2079/($F2079-2009),0)+IF($G2079>=EK$2,$AD2079/($G2079-2009),0)+IF($H2079>=EK$2,$AE2079/($H2079-2009),0)+IF($I2079>=EK$2,$AF2079/($I2079-2009),0)+IF($J2079>=EK$2,$AG2079/($J2079-2009),0)+IF($K2079>=EK$2,$AH2079/($K2079-2009),0)+IF($L2079>=EK$2,$AI2079/($L2079-2009),0)+IF($M2079>=EK$2,$AJ2079/($M2079-2009),0)+IF($N2079>=EK$2,$AK2079/($N2079-2009),0)+IF($O2079>=EK$2,$AL2079/($O2079-2009),0)+IF($P2079>=EK$2,$AM2079/($P2079-2009),0)+IF($Q2079>=EK$2,$AN2079/($Q2079-2009),0)+IF($R2079>=EK$2,$AO2079/($R2079-2009),0)+IF($S2079>=EK$2,$AP2079/($S2079-2009),0)+IF($T2079>=EK$2,$AQ2079/($T2079-2009),0)+IF($U2079>=EK$2,$AR2079/($U2079-2009),0)+IF($V2079>=EK$2,$AS2079/($V2079-2009),0)+IF($W2079>=EK$2,$AT2079/($W2079-2009),0)+IF($X2079>=EK$2,$AU2079/($X2079-2009),0)+IF($Y2079>=EK$2,$AV2079/($Y2079-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C2093+Produktionsanlæg!D2094","v":1965},{"$f":"E$3+$C2093+Produktionsanlæg!E2094","v":1975},{"$f":"F$3+$C2093+Produktionsanlæg!F2094","v":1985},{"$f":"G$3+$C2093+Produktionsanlæg!G2094","v":1995},{"$f":"H$3+$C2093+Produktionsanlæg!H2094","v":2005},{"$f":"I$3+$C2093+Produktionsanlæg!I2094","v":2015},{"$f":"J$3+$C2093+Produktionsanlæg!J2094","v":2025},{"$f":"K$3+$C2093+Produktionsanlæg!K2094","v":2035},{"$f":"L$3+$C2093+Produktionsanlæg!L2094","v":2042},{"$f":"M$3+$C2093+Produktionsanlæg!M2094","v":2047},{"$f":"N$3+$C2093+Produktionsanlæg!N2094","v":2052},{"$f":"O$3+$C2093+Produktionsanlæg!O2094","v":2057},{"$f":"P$3+$C2093+Produktionsanlæg!P2094","v":2060},{"$f":"Q$3+$C2093+Produktionsanlæg!Q2094","v":2061},{"$f":"R$3+$C2093+Produktionsanlæg!R2094","v":2062},{"$f":"S$3+$C2093+Produktionsanlæg!S2094","v":2063},{"$f":"T$3+$C2093+Produktionsanlæg!T2094","v":2064},{"$f":"U$3+$C2093+Produktionsanlæg!U2094","v":2065},{"$f":"V$3+$C2093+Produktionsanlæg!V2094","v":2066},{"$f":"W$3+$C2093+Produktionsanlæg!W2094","v":2067},{"$f":"X$3+$C2093+Produktionsanlæg!X2094","v":2068},{"$f":"Y$3+$C2093+Produktionsanlæg!Y2094","v":2069},0,{"$f":"Produktionsanlæg!BU2093","v":0},{"$f":"Produktionsanlæg!BV2093","v":0},{"$f":"Produktionsanlæg!BW2093","v":0},{"$f":"Produktionsanlæg!BX2093","v":0},{"$f":"Produktionsanlæg!BY2093","v":0},{"$f":"Produktionsanlæg!BZ2093","v":0},{"$f":"Produktionsanlæg!CA2093","v":0},{"$f":"Produktionsanlæg!CB2093","v":0},{"$f":"Produktionsanlæg!CC2093","v":0},{"$f":"Produktionsanlæg!CD2093","v":0},{"$f":"Produktionsanlæg!CE2093","v":0},{"$f":"Produktionsanlæg!CF2093","v":0},{"$f":"Produktionsanlæg!CG2093","v":0},{"$f":"Produktionsanlæg!CH2093","v":0},{"$f":"Produktionsanlæg!CI2093","v":0},{"$f":"Produktionsanlæg!CJ2093","v":0},{"$f":"Produktionsanlæg!CK2093","v":0},{"$f":"Produktionsanlæg!CL2093","v":0},{"$f":"Produktionsanlæg!CM2093","v":0},{"$f":"Produktionsanlæg!CN2093","v":0},{"$f":"Produktionsanlæg!CO2093","v":0},{"$f":"Produktionsanlæg!CP2093","v":0},{"$f":"+SUM(AA2093:AV2093)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2109","v":0},{"$f":"Produktionsanlæg!BV2109","v":0},{"$f":"Produktionsanlæg!BW2109","v":0},{"$f":"Produktionsanlæg!BX2109","v":0},{"$f":"Produktionsanlæg!BY2109","v":0},{"$f":"Produktionsanlæg!BZ2109","v":0},{"$f":"Produktionsanlæg!CA2109","v":0},{"$f":"Produktionsanlæg!CB2109","v":0},{"$f":"Produktionsanlæg!CC2109","v":0},{"$f":"Produktionsanlæg!CD2109","v":0},{"$f":"Produktionsanlæg!CE2109","v":0},{"$f":"Produktionsanlæg!CF2109","v":0},{"$f":"Produktionsanlæg!CG2109","v":0},{"$f":"Produktionsanlæg!CH2109","v":0},{"$f":"Produktionsanlæg!CI2109","v":0},{"$f":"Produktionsanlæg!CJ2109","v":0},{"$f":"Produktionsanlæg!CK2109","v":0},{"$f":"Produktionsanlæg!CL2109","v":0},{"$f":"Produktionsanlæg!CM2109","v":0},{"$f":"Produktionsanlæg!CN2109","v":0},{"$f":"Produktionsanlæg!CO2109","v":0},{"$f":"Produktionsanlæg!CP2109","v":0},{"$f":"+SUM(AA2109:AV2109)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"D$3+$C2123+Produktionsanlæg!D2124","v":1965},{"$f":"E$3+$C2123+Produktionsanlæg!E2124","v":1975},{"$f":"F$3+$C2123+Produktionsanlæg!F2124","v":1985},{"$f":"G$3+$C2123+Produktionsanlæg!G2124","v":1995},{"$f":"H$3+$C2123+Produktionsanlæg!H2124","v":2005},{"$f":"I$3+$C2123+Produktionsanlæg!I2124","v":2015},{"$f":"J$3+$C2123+Produktionsanlæg!J2124","v":2025},{"$f":"K$3+$C2123+Produktionsanlæg!K2124","v":2035},{"$f":"L$3+$C2123+Produktionsanlæg!L2124","v":2042},{"$f":"M$3+$C2123+Produktionsanlæg!M2124","v":2047},{"$f":"N$3+$C2123+Produktionsanlæg!N2124","v":2052},{"$f":"O$3+$C2123+Produktionsanlæg!O2124","v":2057},{"$f":"P$3+$C2123+Produktionsanlæg!P2124","v":2060},{"$f":"Q$3+$C2123+Produktionsanlæg!Q2124","v":2061},{"$f":"R$3+$C2123+Produktionsanlæg!R2124","v":2062},{"$f":"S$3+$C2123+Produktionsanlæg!S2124","v":2063},{"$f":"T$3+$C2123+Produktionsanlæg!T2124","v":2064},{"$f":"U$3+$C2123+Produktionsanlæg!U2124","v":2065},{"$f":"V$3+$C2123+Produktionsanlæg!V2124","v":2066},{"$f":"W$3+$C2123+Produktionsanlæg!W2124","v":2067},{"$f":"X$3+$C2123+Produktionsanlæg!X2124","v":2068},{"$f":"Y$3+$C2123+Produktionsanlæg!Y2124","v":2069},0,{"$f":"Produktionsanlæg!BU2123","v":0},{"$f":"Produktionsanlæg!BV2123","v":0},{"$f":"Produktionsanlæg!BW2123","v":0},{"$f":"Produktionsanlæg!BX2123","v":0},{"$f":"Produktionsanlæg!BY2123","v":0},{"$f":"Produktionsanlæg!BZ2123","v":0},{"$f":"Produktionsanlæg!CA2123","v":0},{"$f":"Produktionsanlæg!CB2123","v":0},{"$f":"Produktionsanlæg!CC2123","v":0},{"$f":"Produktionsanlæg!CD2123","v":0},{"$f":"Produktionsanlæg!CE2123","v":0},{"$f":"Produktionsanlæg!CF2123","v":0},{"$f":"Produktionsanlæg!CG2123","v":0},{"$f":"Produktionsanlæg!CH2123","v":0},{"$f":"Produktionsanlæg!CI2123","v":0},{"$f":"Produktionsanlæg!CJ2123","v":0},{"$f":"Produktionsanlæg!CK2123","v":0},{"$f":"Produktionsanlæg!CL2123","v":0},{"$f":"Produktionsanlæg!CM2123","v":0},{"$f":"Produktionsanlæg!CN2123","v":0},{"$f":"Produktionsanlæg!CO2123","v":0},{"$f":"Produktionsanlæg!CP2123","v":0},{"$f":"+SUM(AA2123:AV2123)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C2158","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2158","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2158","v":0},{"$f":"Produktionsanlæg!BV2158","v":0},{"$f":"Produktionsanlæg!BW2158","v":0},{"$f":"Produktionsanlæg!BX2158","v":0},{"$f":"Produktionsanlæg!BY2158","v":0},{"$f":"Produktionsanlæg!BZ2158","v":0},{"$f":"Produktionsanlæg!CA2158","v":0},{"$f":"Produktionsanlæg!CB2158","v":0},{"$f":"Produktionsanlæg!CC2158","v":0},{"$f":"Produktionsanlæg!CD2158","v":0},{"$f":"Produktionsanlæg!CE2158","v":0},{"$f":"Produktionsanlæg!CF2158","v":0},{"$f":"Produktionsanlæg!CG2158","v":0},{"$f":"Produktionsanlæg!CH2158","v":0},{"$f":"Produktionsanlæg!CI2158","v":0},{"$f":"Produktionsanlæg!CJ2158","v":0},{"$f":"Produktionsanlæg!CK2158","v":0},{"$f":"Produktionsanlæg!CL2158","v":0},{"$f":"Produktionsanlæg!CM2158","v":0},{"$f":"Produktionsanlæg!CN2158","v":0},{"$f":"Produktionsanlæg!CO2158","v":0},{"$f":"Produktionsanlæg!CP2158","v":0},{"$f":"+SUM(AA2158:AV2158)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2158>=AY$2,$AA2158/($D2158-2009),0)+IF($E2158>=AY$2,$AB2158/($E2158-2009),0)+IF($F2158>=AY$2,$AC2158/($F2158-2009),0)+IF($G2158>=AY$2,$AD2158/($G2158-2009),0)+IF($H2158>=AY$2,$AE2158/($H2158-2009),0)+IF($I2158>=AY$2,$AF2158/($I2158-2009),0)+IF($J2158>=AY$2,$AG2158/($J2158-2009),0)+IF($K2158>=AY$2,$AH2158/($K2158-2009),0)+IF($L2158>=AY$2,$AI2158/($L2158-2009),0)+IF($M2158>=AY$2,$AJ2158/($M2158-2009),0)+IF($N2158>=AY$2,$AK2158/($N2158-2009),0)+IF($O2158>=AY$2,$AL2158/($O2158-2009),0)+IF($P2158>=AY$2,$AM2158/($P2158-2009),0)+IF($Q2158>=AY$2,$AN2158/($Q2158-2009),0)+IF($R2158>=AY$2,$AO2158/($R2158-2009),0)+IF($S2158>=AY$2,$AP2158/($S2158-2009),0)+IF($T2158>=AY$2,$AQ2158/($T2158-2009),0)+IF($U2158>=AY$2,$AR2158/($U2158-2009),0)+IF($V2158>=AY$2,$AS2158/($V2158-2009),0)+IF($W2158>=AY$2,$AT2158/($W2158-2009),0)+IF($X2158>=AY$2,$AU2158/($X2158-2009),0)+IF($Y2158>=AY$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2158>=BI$2,$AA2158/($D2158-2009),0)+IF($E2158>=BI$2,$AB2158/($E2158-2009),0)+IF($F2158>=BI$2,$AC2158/($F2158-2009),0)+IF($G2158>=BI$2,$AD2158/($G2158-2009),0)+IF($H2158>=BI$2,$AE2158/($H2158-2009),0)+IF($I2158>=BI$2,$AF2158/($I2158-2009),0)+IF($J2158>=BI$2,$AG2158/($J2158-2009),0)+IF($K2158>=BI$2,$AH2158/($K2158-2009),0)+IF($L2158>=BI$2,$AI2158/($L2158-2009),0)+IF($M2158>=BI$2,$AJ2158/($M2158-2009),0)+IF($N2158>=BI$2,$AK2158/($N2158-2009),0)+IF($O2158>=BI$2,$AL2158/($O2158-2009),0)+IF($P2158>=BI$2,$AM2158/($P2158-2009),0)+IF($Q2158>=BI$2,$AN2158/($Q2158-2009),0)+IF($R2158>=BI$2,$AO2158/($R2158-2009),0)+IF($S2158>=BI$2,$AP2158/($S2158-2009),0)+IF($T2158>=BI$2,$AQ2158/($T2158-2009),0)+IF($U2158>=BI$2,$AR2158/($U2158-2009),0)+IF($V2158>=BI$2,$AS2158/($V2158-2009),0)+IF($W2158>=BI$2,$AT2158/($W2158-2009),0)+IF($X2158>=BI$2,$AU2158/($X2158-2009),0)+IF($Y2158>=BI$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2158>=BS$2,$AA2158/($D2158-2009),0)+IF($E2158>=BS$2,$AB2158/($E2158-2009),0)+IF($F2158>=BS$2,$AC2158/($F2158-2009),0)+IF($G2158>=BS$2,$AD2158/($G2158-2009),0)+IF($H2158>=BS$2,$AE2158/($H2158-2009),0)+IF($I2158>=BS$2,$AF2158/($I2158-2009),0)+IF($J2158>=BS$2,$AG2158/($J2158-2009),0)+IF($K2158>=BS$2,$AH2158/($K2158-2009),0)+IF($L2158>=BS$2,$AI2158/($L2158-2009),0)+IF($M2158>=BS$2,$AJ2158/($M2158-2009),0)+IF($N2158>=BS$2,$AK2158/($N2158-2009),0)+IF($O2158>=BS$2,$AL2158/($O2158-2009),0)+IF($P2158>=BS$2,$AM2158/($P2158-2009),0)+IF($Q2158>=BS$2,$AN2158/($Q2158-2009),0)+IF($R2158>=BS$2,$AO2158/($R2158-2009),0)+IF($S2158>=BS$2,$AP2158/($S2158-2009),0)+IF($T2158>=BS$2,$AQ2158/($T2158-2009),0)+IF($U2158>=BS$2,$AR2158/($U2158-2009),0)+IF($V2158>=BS$2,$AS2158/($V2158-2009),0)+IF($W2158>=BS$2,$AT2158/($W2158-2009),0)+IF($X2158>=BS$2,$AU2158/($X2158-2009),0)+IF($Y2158>=BS$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2158>=CC$2,$AA2158/($D2158-2009),0)+IF($E2158>=CC$2,$AB2158/($E2158-2009),0)+IF($F2158>=CC$2,$AC2158/($F2158-2009),0)+IF($G2158>=CC$2,$AD2158/($G2158-2009),0)+IF($H2158>=CC$2,$AE2158/($H2158-2009),0)+IF($I2158>=CC$2,$AF2158/($I2158-2009),0)+IF($J2158>=CC$2,$AG2158/($J2158-2009),0)+IF($K2158>=CC$2,$AH2158/($K2158-2009),0)+IF($L2158>=CC$2,$AI2158/($L2158-2009),0)+IF($M2158>=CC$2,$AJ2158/($M2158-2009),0)+IF($N2158>=CC$2,$AK2158/($N2158-2009),0)+IF($O2158>=CC$2,$AL2158/($O2158-2009),0)+IF($P2158>=CC$2,$AM2158/($P2158-2009),0)+IF($Q2158>=CC$2,$AN2158/($Q2158-2009),0)+IF($R2158>=CC$2,$AO2158/($R2158-2009),0)+IF($S2158>=CC$2,$AP2158/($S2158-2009),0)+IF($T2158>=CC$2,$AQ2158/($T2158-2009),0)+IF($U2158>=CC$2,$AR2158/($U2158-2009),0)+IF($V2158>=CC$2,$AS2158/($V2158-2009),0)+IF($W2158>=CC$2,$AT2158/($W2158-2009),0)+IF($X2158>=CC$2,$AU2158/($X2158-2009),0)+IF($Y2158>=CC$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2158>=CM$2,$AA2158/($D2158-2009),0)+IF($E2158>=CM$2,$AB2158/($E2158-2009),0)+IF($F2158>=CM$2,$AC2158/($F2158-2009),0)+IF($G2158>=CM$2,$AD2158/($G2158-2009),0)+IF($H2158>=CM$2,$AE2158/($H2158-2009),0)+IF($I2158>=CM$2,$AF2158/($I2158-2009),0)+IF($J2158>=CM$2,$AG2158/($J2158-2009),0)+IF($K2158>=CM$2,$AH2158/($K2158-2009),0)+IF($L2158>=CM$2,$AI2158/($L2158-2009),0)+IF($M2158>=CM$2,$AJ2158/($M2158-2009),0)+IF($N2158>=CM$2,$AK2158/($N2158-2009),0)+IF($O2158>=CM$2,$AL2158/($O2158-2009),0)+IF($P2158>=CM$2,$AM2158/($P2158-2009),0)+IF($Q2158>=CM$2,$AN2158/($Q2158-2009),0)+IF($R2158>=CM$2,$AO2158/($R2158-2009),0)+IF($S2158>=CM$2,$AP2158/($S2158-2009),0)+IF($T2158>=CM$2,$AQ2158/($T2158-2009),0)+IF($U2158>=CM$2,$AR2158/($U2158-2009),0)+IF($V2158>=CM$2,$AS2158/($V2158-2009),0)+IF($W2158>=CM$2,$AT2158/($W2158-2009),0)+IF($X2158>=CM$2,$AU2158/($X2158-2009),0)+IF($Y2158>=CM$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2158>=CW$2,$AA2158/($D2158-2009),0)+IF($E2158>=CW$2,$AB2158/($E2158-2009),0)+IF($F2158>=CW$2,$AC2158/($F2158-2009),0)+IF($G2158>=CW$2,$AD2158/($G2158-2009),0)+IF($H2158>=CW$2,$AE2158/($H2158-2009),0)+IF($I2158>=CW$2,$AF2158/($I2158-2009),0)+IF($J2158>=CW$2,$AG2158/($J2158-2009),0)+IF($K2158>=CW$2,$AH2158/($K2158-2009),0)+IF($L2158>=CW$2,$AI2158/($L2158-2009),0)+IF($M2158>=CW$2,$AJ2158/($M2158-2009),0)+IF($N2158>=CW$2,$AK2158/($N2158-2009),0)+IF($O2158>=CW$2,$AL2158/($O2158-2009),0)+IF($P2158>=CW$2,$AM2158/($P2158-2009),0)+IF($Q2158>=CW$2,$AN2158/($Q2158-2009),0)+IF($R2158>=CW$2,$AO2158/($R2158-2009),0)+IF($S2158>=CW$2,$AP2158/($S2158-2009),0)+IF($T2158>=CW$2,$AQ2158/($T2158-2009),0)+IF($U2158>=CW$2,$AR2158/($U2158-2009),0)+IF($V2158>=CW$2,$AS2158/($V2158-2009),0)+IF($W2158>=CW$2,$AT2158/($W2158-2009),0)+IF($X2158>=CW$2,$AU2158/($X2158-2009),0)+IF($Y2158>=CW$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2158>=DG$2,$AA2158/($D2158-2009),0)+IF($E2158>=DG$2,$AB2158/($E2158-2009),0)+IF($F2158>=DG$2,$AC2158/($F2158-2009),0)+IF($G2158>=DG$2,$AD2158/($G2158-2009),0)+IF($H2158>=DG$2,$AE2158/($H2158-2009),0)+IF($I2158>=DG$2,$AF2158/($I2158-2009),0)+IF($J2158>=DG$2,$AG2158/($J2158-2009),0)+IF($K2158>=DG$2,$AH2158/($K2158-2009),0)+IF($L2158>=DG$2,$AI2158/($L2158-2009),0)+IF($M2158>=DG$2,$AJ2158/($M2158-2009),0)+IF($N2158>=DG$2,$AK2158/($N2158-2009),0)+IF($O2158>=DG$2,$AL2158/($O2158-2009),0)+IF($P2158>=DG$2,$AM2158/($P2158-2009),0)+IF($Q2158>=DG$2,$AN2158/($Q2158-2009),0)+IF($R2158>=DG$2,$AO2158/($R2158-2009),0)+IF($S2158>=DG$2,$AP2158/($S2158-2009),0)+IF($T2158>=DG$2,$AQ2158/($T2158-2009),0)+IF($U2158>=DG$2,$AR2158/($U2158-2009),0)+IF($V2158>=DG$2,$AS2158/($V2158-2009),0)+IF($W2158>=DG$2,$AT2158/($W2158-2009),0)+IF($X2158>=DG$2,$AU2158/($X2158-2009),0)+IF($Y2158>=DG$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2158>=DQ$2,$AA2158/($D2158-2009),0)+IF($E2158>=DQ$2,$AB2158/($E2158-2009),0)+IF($F2158>=DQ$2,$AC2158/($F2158-2009),0)+IF($G2158>=DQ$2,$AD2158/($G2158-2009),0)+IF($H2158>=DQ$2,$AE2158/($H2158-2009),0)+IF($I2158>=DQ$2,$AF2158/($I2158-2009),0)+IF($J2158>=DQ$2,$AG2158/($J2158-2009),0)+IF($K2158>=DQ$2,$AH2158/($K2158-2009),0)+IF($L2158>=DQ$2,$AI2158/($L2158-2009),0)+IF($M2158>=DQ$2,$AJ2158/($M2158-2009),0)+IF($N2158>=DQ$2,$AK2158/($N2158-2009),0)+IF($O2158>=DQ$2,$AL2158/($O2158-2009),0)+IF($P2158>=DQ$2,$AM2158/($P2158-2009),0)+IF($Q2158>=DQ$2,$AN2158/($Q2158-2009),0)+IF($R2158>=DQ$2,$AO2158/($R2158-2009),0)+IF($S2158>=DQ$2,$AP2158/($S2158-2009),0)+IF($T2158>=DQ$2,$AQ2158/($T2158-2009),0)+IF($U2158>=DQ$2,$AR2158/($U2158-2009),0)+IF($V2158>=DQ$2,$AS2158/($V2158-2009),0)+IF($W2158>=DQ$2,$AT2158/($W2158-2009),0)+IF($X2158>=DQ$2,$AU2158/($X2158-2009),0)+IF($Y2158>=DQ$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2158>=EA$2,$AA2158/($D2158-2009),0)+IF($E2158>=EA$2,$AB2158/($E2158-2009),0)+IF($F2158>=EA$2,$AC2158/($F2158-2009),0)+IF($G2158>=EA$2,$AD2158/($G2158-2009),0)+IF($H2158>=EA$2,$AE2158/($H2158-2009),0)+IF($I2158>=EA$2,$AF2158/($I2158-2009),0)+IF($J2158>=EA$2,$AG2158/($J2158-2009),0)+IF($K2158>=EA$2,$AH2158/($K2158-2009),0)+IF($L2158>=EA$2,$AI2158/($L2158-2009),0)+IF($M2158>=EA$2,$AJ2158/($M2158-2009),0)+IF($N2158>=EA$2,$AK2158/($N2158-2009),0)+IF($O2158>=EA$2,$AL2158/($O2158-2009),0)+IF($P2158>=EA$2,$AM2158/($P2158-2009),0)+IF($Q2158>=EA$2,$AN2158/($Q2158-2009),0)+IF($R2158>=EA$2,$AO2158/($R2158-2009),0)+IF($S2158>=EA$2,$AP2158/($S2158-2009),0)+IF($T2158>=EA$2,$AQ2158/($T2158-2009),0)+IF($U2158>=EA$2,$AR2158/($U2158-2009),0)+IF($V2158>=EA$2,$AS2158/($V2158-2009),0)+IF($W2158>=EA$2,$AT2158/($W2158-2009),0)+IF($X2158>=EA$2,$AU2158/($X2158-2009),0)+IF($Y2158>=EA$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2158>=EK$2,$AA2158/($D2158-2009),0)+IF($E2158>=EK$2,$AB2158/($E2158-2009),0)+IF($F2158>=EK$2,$AC2158/($F2158-2009),0)+IF($G2158>=EK$2,$AD2158/($G2158-2009),0)+IF($H2158>=EK$2,$AE2158/($H2158-2009),0)+IF($I2158>=EK$2,$AF2158/($I2158-2009),0)+IF($J2158>=EK$2,$AG2158/($J2158-2009),0)+IF($K2158>=EK$2,$AH2158/($K2158-2009),0)+IF($L2158>=EK$2,$AI2158/($L2158-2009),0)+IF($M2158>=EK$2,$AJ2158/($M2158-2009),0)+IF($N2158>=EK$2,$AK2158/($N2158-2009),0)+IF($O2158>=EK$2,$AL2158/($O2158-2009),0)+IF($P2158>=EK$2,$AM2158/($P2158-2009),0)+IF($Q2158>=EK$2,$AN2158/($Q2158-2009),0)+IF($R2158>=EK$2,$AO2158/($R2158-2009),0)+IF($S2158>=EK$2,$AP2158/($S2158-2009),0)+IF($T2158>=EK$2,$AQ2158/($T2158-2009),0)+IF($U2158>=EK$2,$AR2158/($U2158-2009),0)+IF($V2158>=EK$2,$AS2158/($V2158-2009),0)+IF($W2158>=EK$2,$AT2158/($W2158-2009),0)+IF($X2158>=EK$2,$AU2158/($X2158-2009),0)+IF($Y2158>=EK$2,$AV2158/($Y2158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"D$3+$C2165+Produktionsanlæg!D2166","v":1965},{"$f":"E$3+$C2165+Produktionsanlæg!E2166","v":1975},{"$f":"F$3+$C2165+Produktionsanlæg!F2166","v":1985},{"$f":"G$3+$C2165+Produktionsanlæg!G2166","v":1995},{"$f":"H$3+$C2165+Produktionsanlæg!H2166","v":2005},{"$f":"I$3+$C2165+Produktionsanlæg!I2166","v":2015},{"$f":"J$3+$C2165+Produktionsanlæg!J2166","v":2025},{"$f":"K$3+$C2165+Produktionsanlæg!K2166","v":2035},{"$f":"L$3+$C2165+Produktionsanlæg!L2166","v":2042},{"$f":"M$3+$C2165+Produktionsanlæg!M2166","v":2047},{"$f":"N$3+$C2165+Produktionsanlæg!N2166","v":2052},{"$f":"O$3+$C2165+Produktionsanlæg!O2166","v":2057},{"$f":"P$3+$C2165+Produktionsanlæg!P2166","v":2060},{"$f":"Q$3+$C2165+Produktionsanlæg!Q2166","v":2061},{"$f":"R$3+$C2165+Produktionsanlæg!R2166","v":2062},{"$f":"S$3+$C2165+Produktionsanlæg!S2166","v":2063},{"$f":"T$3+$C2165+Produktionsanlæg!T2166","v":2064},{"$f":"U$3+$C2165+Produktionsanlæg!U2166","v":2065},{"$f":"V$3+$C2165+Produktionsanlæg!V2166","v":2066},{"$f":"W$3+$C2165+Produktionsanlæg!W2166","v":2067},{"$f":"X$3+$C2165+Produktionsanlæg!X2166","v":2068},{"$f":"Y$3+$C2165+Produktionsanlæg!Y2166","v":2069},0,{"$f":"Produktionsanlæg!BU2165","v":0},{"$f":"Produktionsanlæg!BV2165","v":0},{"$f":"Produktionsanlæg!BW2165","v":0},{"$f":"Produktionsanlæg!BX2165","v":0},{"$f":"Produktionsanlæg!BY2165","v":0},{"$f":"Produktionsanlæg!BZ2165","v":0},{"$f":"Produktionsanlæg!CA2165","v":0},{"$f":"Produktionsanlæg!CB2165","v":0},{"$f":"Produktionsanlæg!CC2165","v":0},{"$f":"Produktionsanlæg!CD2165","v":0},{"$f":"Produktionsanlæg!CE2165","v":0},{"$f":"Produktionsanlæg!CF2165","v":0},{"$f":"Produktionsanlæg!CG2165","v":0},{"$f":"Produktionsanlæg!CH2165","v":0},{"$f":"Produktionsanlæg!CI2165","v":0},{"$f":"Produktionsanlæg!CJ2165","v":0},{"$f":"Produktionsanlæg!CK2165","v":0},{"$f":"Produktionsanlæg!CL2165","v":0},{"$f":"Produktionsanlæg!CM2165","v":0},{"$f":"Produktionsanlæg!CN2165","v":0},{"$f":"Produktionsanlæg!CO2165","v":0},{"$f":"Produktionsanlæg!CP2165","v":0},{"$f":"+SUM(AA2165:AV2165)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2165>=AY$2,$AA2165/($D2165-2009),0)+IF($E2165>=AY$2,$AB2165/($E2165-2009),0)+IF($F2165>=AY$2,$AC2165/($F2165-2009),0)+IF($G2165>=AY$2,$AD2165/($G2165-2009),0)+IF($H2165>=AY$2,$AE2165/($H2165-2009),0)+IF($I2165>=AY$2,$AF2165/($I2165-2009),0)+IF($J2165>=AY$2,$AG2165/($J2165-2009),0)+IF($K2165>=AY$2,$AH2165/($K2165-2009),0)+IF($L2165>=AY$2,$AI2165/($L2165-2009),0)+IF($M2165>=AY$2,$AJ2165/($M2165-2009),0)+IF($N2165>=AY$2,$AK2165/($N2165-2009),0)+IF($O2165>=AY$2,$AL2165/($O2165-2009),0)+IF($P2165>=AY$2,$AM2165/($P2165-2009),0)+IF($Q2165>=AY$2,$AN2165/($Q2165-2009),0)+IF($R2165>=AY$2,$AO2165/($R2165-2009),0)+IF($S2165>=AY$2,$AP2165/($S2165-2009),0)+IF($T2165>=AY$2,$AQ2165/($T2165-2009),0)+IF($U2165>=AY$2,$AR2165/($U2165-2009),0)+IF($V2165>=AY$2,$AS2165/($V2165-2009),0)+IF($W2165>=AY$2,$AT2165/($W2165-2009),0)+IF($X2165>=AY$2,$AU2165/($X2165-2009),0)+IF($Y2165>=AY$2,$AV2165/($Y2165-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2165>=CE$2,$AA2165/($D2165-2009),0)+IF($E2165>=CE$2,$AB2165/($E2165-2009),0)+IF($F2165>=CE$2,$AC2165/($F2165-2009),0)+IF($G2165>=CE$2,$AD2165/($G2165-2009),0)+IF($H2165>=CE$2,$AE2165/($H2165-2009),0)+IF($I2165>=CE$2,$AF2165/($I2165-2009),0)+IF($J2165>=CE$2,$AG2165/($J2165-2009),0)+IF($K2165>=CE$2,$AH2165/($K2165-2009),0)+IF($L2165>=CE$2,$AI2165/($L2165-2009),0)+IF($M2165>=CE$2,$AJ2165/($M2165-2009),0)+IF($N2165>=CE$2,$AK2165/($N2165-2009),0)+IF($O2165>=CE$2,$AL2165/($O2165-2009),0)+IF($P2165>=CE$2,$AM2165/($P2165-2009),0)+IF($Q2165>=CE$2,$AN2165/($Q2165-2009),0)+IF($R2165>=CE$2,$AO2165/($R2165-2009),0)+IF($S2165>=CE$2,$AP2165/($S2165-2009),0)+IF($T2165>=CE$2,$AQ2165/($T2165-2009),0)+IF($U2165>=CE$2,$AR2165/($U2165-2009),0)+IF($V2165>=CE$2,$AS2165/($V2165-2009),0)+IF($W2165>=CE$2,$AT2165/($W2165-2009),0)+IF($X2165>=CE$2,$AU2165/($X2165-2009),0)+IF($Y2165>=CE$2,$AV2165/($Y2165-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2165>=DK$2,$AA2165/($D2165-2009),0)+IF($E2165>=DK$2,$AB2165/($E2165-2009),0)+IF($F2165>=DK$2,$AC2165/($F2165-2009),0)+IF($G2165>=DK$2,$AD2165/($G2165-2009),0)+IF($H2165>=DK$2,$AE2165/($H2165-2009),0)+IF($I2165>=DK$2,$AF2165/($I2165-2009),0)+IF($J2165>=DK$2,$AG2165/($J2165-2009),0)+IF($K2165>=DK$2,$AH2165/($K2165-2009),0)+IF($L2165>=DK$2,$AI2165/($L2165-2009),0)+IF($M2165>=DK$2,$AJ2165/($M2165-2009),0)+IF($N2165>=DK$2,$AK2165/($N2165-2009),0)+IF($O2165>=DK$2,$AL2165/($O2165-2009),0)+IF($P2165>=DK$2,$AM2165/($P2165-2009),0)+IF($Q2165>=DK$2,$AN2165/($Q2165-2009),0)+IF($R2165>=DK$2,$AO2165/($R2165-2009),0)+IF($S2165>=DK$2,$AP2165/($S2165-2009),0)+IF($T2165>=DK$2,$AQ2165/($T2165-2009),0)+IF($U2165>=DK$2,$AR2165/($U2165-2009),0)+IF($V2165>=DK$2,$AS2165/($V2165-2009),0)+IF($W2165>=DK$2,$AT2165/($W2165-2009),0)+IF($X2165>=DK$2,$AU2165/($X2165-2009),0)+IF($Y2165>=DK$2,$AV2165/($Y2165-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2182:AW2205)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY2182:AY2205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK2182:DK2205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C2188","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2188","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2188","v":0},{"$f":"Produktionsanlæg!BV2188","v":0},{"$f":"Produktionsanlæg!BW2188","v":0},{"$f":"Produktionsanlæg!BX2188","v":0},{"$f":"Produktionsanlæg!BY2188","v":0},{"$f":"Produktionsanlæg!BZ2188","v":0},{"$f":"Produktionsanlæg!CA2188","v":0},{"$f":"Produktionsanlæg!CB2188","v":0},{"$f":"Produktionsanlæg!CC2188","v":0},{"$f":"Produktionsanlæg!CD2188","v":0},{"$f":"Produktionsanlæg!CE2188","v":0},{"$f":"Produktionsanlæg!CF2188","v":0},{"$f":"Produktionsanlæg!CG2188","v":0},{"$f":"Produktionsanlæg!CH2188","v":0},{"$f":"Produktionsanlæg!CI2188","v":0},{"$f":"Produktionsanlæg!CJ2188","v":0},{"$f":"Produktionsanlæg!CK2188","v":0},{"$f":"Produktionsanlæg!CL2188","v":0},{"$f":"Produktionsanlæg!CM2188","v":0},{"$f":"Produktionsanlæg!CN2188","v":0},{"$f":"Produktionsanlæg!CO2188","v":0},{"$f":"Produktionsanlæg!CP2188","v":0},{"$f":"+SUM(AA2188:AV2188)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2188>=AY$2,$AA2188/($D2188-2009),0)+IF($E2188>=AY$2,$AB2188/($E2188-2009),0)+IF($F2188>=AY$2,$AC2188/($F2188-2009),0)+IF($G2188>=AY$2,$AD2188/($G2188-2009),0)+IF($H2188>=AY$2,$AE2188/($H2188-2009),0)+IF($I2188>=AY$2,$AF2188/($I2188-2009),0)+IF($J2188>=AY$2,$AG2188/($J2188-2009),0)+IF($K2188>=AY$2,$AH2188/($K2188-2009),0)+IF($L2188>=AY$2,$AI2188/($L2188-2009),0)+IF($M2188>=AY$2,$AJ2188/($M2188-2009),0)+IF($N2188>=AY$2,$AK2188/($N2188-2009),0)+IF($O2188>=AY$2,$AL2188/($O2188-2009),0)+IF($P2188>=AY$2,$AM2188/($P2188-2009),0)+IF($Q2188>=AY$2,$AN2188/($Q2188-2009),0)+IF($R2188>=AY$2,$AO2188/($R2188-2009),0)+IF($S2188>=AY$2,$AP2188/($S2188-2009),0)+IF($T2188>=AY$2,$AQ2188/($T2188-2009),0)+IF($U2188>=AY$2,$AR2188/($U2188-2009),0)+IF($V2188>=AY$2,$AS2188/($V2188-2009),0)+IF($W2188>=AY$2,$AT2188/($W2188-2009),0)+IF($X2188>=AY$2,$AU2188/($X2188-2009),0)+IF($Y2188>=AY$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2188>=BI$2,$AA2188/($D2188-2009),0)+IF($E2188>=BI$2,$AB2188/($E2188-2009),0)+IF($F2188>=BI$2,$AC2188/($F2188-2009),0)+IF($G2188>=BI$2,$AD2188/($G2188-2009),0)+IF($H2188>=BI$2,$AE2188/($H2188-2009),0)+IF($I2188>=BI$2,$AF2188/($I2188-2009),0)+IF($J2188>=BI$2,$AG2188/($J2188-2009),0)+IF($K2188>=BI$2,$AH2188/($K2188-2009),0)+IF($L2188>=BI$2,$AI2188/($L2188-2009),0)+IF($M2188>=BI$2,$AJ2188/($M2188-2009),0)+IF($N2188>=BI$2,$AK2188/($N2188-2009),0)+IF($O2188>=BI$2,$AL2188/($O2188-2009),0)+IF($P2188>=BI$2,$AM2188/($P2188-2009),0)+IF($Q2188>=BI$2,$AN2188/($Q2188-2009),0)+IF($R2188>=BI$2,$AO2188/($R2188-2009),0)+IF($S2188>=BI$2,$AP2188/($S2188-2009),0)+IF($T2188>=BI$2,$AQ2188/($T2188-2009),0)+IF($U2188>=BI$2,$AR2188/($U2188-2009),0)+IF($V2188>=BI$2,$AS2188/($V2188-2009),0)+IF($W2188>=BI$2,$AT2188/($W2188-2009),0)+IF($X2188>=BI$2,$AU2188/($X2188-2009),0)+IF($Y2188>=BI$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2188>=BS$2,$AA2188/($D2188-2009),0)+IF($E2188>=BS$2,$AB2188/($E2188-2009),0)+IF($F2188>=BS$2,$AC2188/($F2188-2009),0)+IF($G2188>=BS$2,$AD2188/($G2188-2009),0)+IF($H2188>=BS$2,$AE2188/($H2188-2009),0)+IF($I2188>=BS$2,$AF2188/($I2188-2009),0)+IF($J2188>=BS$2,$AG2188/($J2188-2009),0)+IF($K2188>=BS$2,$AH2188/($K2188-2009),0)+IF($L2188>=BS$2,$AI2188/($L2188-2009),0)+IF($M2188>=BS$2,$AJ2188/($M2188-2009),0)+IF($N2188>=BS$2,$AK2188/($N2188-2009),0)+IF($O2188>=BS$2,$AL2188/($O2188-2009),0)+IF($P2188>=BS$2,$AM2188/($P2188-2009),0)+IF($Q2188>=BS$2,$AN2188/($Q2188-2009),0)+IF($R2188>=BS$2,$AO2188/($R2188-2009),0)+IF($S2188>=BS$2,$AP2188/($S2188-2009),0)+IF($T2188>=BS$2,$AQ2188/($T2188-2009),0)+IF($U2188>=BS$2,$AR2188/($U2188-2009),0)+IF($V2188>=BS$2,$AS2188/($V2188-2009),0)+IF($W2188>=BS$2,$AT2188/($W2188-2009),0)+IF($X2188>=BS$2,$AU2188/($X2188-2009),0)+IF($Y2188>=BS$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2188>=CC$2,$AA2188/($D2188-2009),0)+IF($E2188>=CC$2,$AB2188/($E2188-2009),0)+IF($F2188>=CC$2,$AC2188/($F2188-2009),0)+IF($G2188>=CC$2,$AD2188/($G2188-2009),0)+IF($H2188>=CC$2,$AE2188/($H2188-2009),0)+IF($I2188>=CC$2,$AF2188/($I2188-2009),0)+IF($J2188>=CC$2,$AG2188/($J2188-2009),0)+IF($K2188>=CC$2,$AH2188/($K2188-2009),0)+IF($L2188>=CC$2,$AI2188/($L2188-2009),0)+IF($M2188>=CC$2,$AJ2188/($M2188-2009),0)+IF($N2188>=CC$2,$AK2188/($N2188-2009),0)+IF($O2188>=CC$2,$AL2188/($O2188-2009),0)+IF($P2188>=CC$2,$AM2188/($P2188-2009),0)+IF($Q2188>=CC$2,$AN2188/($Q2188-2009),0)+IF($R2188>=CC$2,$AO2188/($R2188-2009),0)+IF($S2188>=CC$2,$AP2188/($S2188-2009),0)+IF($T2188>=CC$2,$AQ2188/($T2188-2009),0)+IF($U2188>=CC$2,$AR2188/($U2188-2009),0)+IF($V2188>=CC$2,$AS2188/($V2188-2009),0)+IF($W2188>=CC$2,$AT2188/($W2188-2009),0)+IF($X2188>=CC$2,$AU2188/($X2188-2009),0)+IF($Y2188>=CC$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2188>=CM$2,$AA2188/($D2188-2009),0)+IF($E2188>=CM$2,$AB2188/($E2188-2009),0)+IF($F2188>=CM$2,$AC2188/($F2188-2009),0)+IF($G2188>=CM$2,$AD2188/($G2188-2009),0)+IF($H2188>=CM$2,$AE2188/($H2188-2009),0)+IF($I2188>=CM$2,$AF2188/($I2188-2009),0)+IF($J2188>=CM$2,$AG2188/($J2188-2009),0)+IF($K2188>=CM$2,$AH2188/($K2188-2009),0)+IF($L2188>=CM$2,$AI2188/($L2188-2009),0)+IF($M2188>=CM$2,$AJ2188/($M2188-2009),0)+IF($N2188>=CM$2,$AK2188/($N2188-2009),0)+IF($O2188>=CM$2,$AL2188/($O2188-2009),0)+IF($P2188>=CM$2,$AM2188/($P2188-2009),0)+IF($Q2188>=CM$2,$AN2188/($Q2188-2009),0)+IF($R2188>=CM$2,$AO2188/($R2188-2009),0)+IF($S2188>=CM$2,$AP2188/($S2188-2009),0)+IF($T2188>=CM$2,$AQ2188/($T2188-2009),0)+IF($U2188>=CM$2,$AR2188/($U2188-2009),0)+IF($V2188>=CM$2,$AS2188/($V2188-2009),0)+IF($W2188>=CM$2,$AT2188/($W2188-2009),0)+IF($X2188>=CM$2,$AU2188/($X2188-2009),0)+IF($Y2188>=CM$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2188>=CW$2,$AA2188/($D2188-2009),0)+IF($E2188>=CW$2,$AB2188/($E2188-2009),0)+IF($F2188>=CW$2,$AC2188/($F2188-2009),0)+IF($G2188>=CW$2,$AD2188/($G2188-2009),0)+IF($H2188>=CW$2,$AE2188/($H2188-2009),0)+IF($I2188>=CW$2,$AF2188/($I2188-2009),0)+IF($J2188>=CW$2,$AG2188/($J2188-2009),0)+IF($K2188>=CW$2,$AH2188/($K2188-2009),0)+IF($L2188>=CW$2,$AI2188/($L2188-2009),0)+IF($M2188>=CW$2,$AJ2188/($M2188-2009),0)+IF($N2188>=CW$2,$AK2188/($N2188-2009),0)+IF($O2188>=CW$2,$AL2188/($O2188-2009),0)+IF($P2188>=CW$2,$AM2188/($P2188-2009),0)+IF($Q2188>=CW$2,$AN2188/($Q2188-2009),0)+IF($R2188>=CW$2,$AO2188/($R2188-2009),0)+IF($S2188>=CW$2,$AP2188/($S2188-2009),0)+IF($T2188>=CW$2,$AQ2188/($T2188-2009),0)+IF($U2188>=CW$2,$AR2188/($U2188-2009),0)+IF($V2188>=CW$2,$AS2188/($V2188-2009),0)+IF($W2188>=CW$2,$AT2188/($W2188-2009),0)+IF($X2188>=CW$2,$AU2188/($X2188-2009),0)+IF($Y2188>=CW$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2188>=DG$2,$AA2188/($D2188-2009),0)+IF($E2188>=DG$2,$AB2188/($E2188-2009),0)+IF($F2188>=DG$2,$AC2188/($F2188-2009),0)+IF($G2188>=DG$2,$AD2188/($G2188-2009),0)+IF($H2188>=DG$2,$AE2188/($H2188-2009),0)+IF($I2188>=DG$2,$AF2188/($I2188-2009),0)+IF($J2188>=DG$2,$AG2188/($J2188-2009),0)+IF($K2188>=DG$2,$AH2188/($K2188-2009),0)+IF($L2188>=DG$2,$AI2188/($L2188-2009),0)+IF($M2188>=DG$2,$AJ2188/($M2188-2009),0)+IF($N2188>=DG$2,$AK2188/($N2188-2009),0)+IF($O2188>=DG$2,$AL2188/($O2188-2009),0)+IF($P2188>=DG$2,$AM2188/($P2188-2009),0)+IF($Q2188>=DG$2,$AN2188/($Q2188-2009),0)+IF($R2188>=DG$2,$AO2188/($R2188-2009),0)+IF($S2188>=DG$2,$AP2188/($S2188-2009),0)+IF($T2188>=DG$2,$AQ2188/($T2188-2009),0)+IF($U2188>=DG$2,$AR2188/($U2188-2009),0)+IF($V2188>=DG$2,$AS2188/($V2188-2009),0)+IF($W2188>=DG$2,$AT2188/($W2188-2009),0)+IF($X2188>=DG$2,$AU2188/($X2188-2009),0)+IF($Y2188>=DG$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2188>=DQ$2,$AA2188/($D2188-2009),0)+IF($E2188>=DQ$2,$AB2188/($E2188-2009),0)+IF($F2188>=DQ$2,$AC2188/($F2188-2009),0)+IF($G2188>=DQ$2,$AD2188/($G2188-2009),0)+IF($H2188>=DQ$2,$AE2188/($H2188-2009),0)+IF($I2188>=DQ$2,$AF2188/($I2188-2009),0)+IF($J2188>=DQ$2,$AG2188/($J2188-2009),0)+IF($K2188>=DQ$2,$AH2188/($K2188-2009),0)+IF($L2188>=DQ$2,$AI2188/($L2188-2009),0)+IF($M2188>=DQ$2,$AJ2188/($M2188-2009),0)+IF($N2188>=DQ$2,$AK2188/($N2188-2009),0)+IF($O2188>=DQ$2,$AL2188/($O2188-2009),0)+IF($P2188>=DQ$2,$AM2188/($P2188-2009),0)+IF($Q2188>=DQ$2,$AN2188/($Q2188-2009),0)+IF($R2188>=DQ$2,$AO2188/($R2188-2009),0)+IF($S2188>=DQ$2,$AP2188/($S2188-2009),0)+IF($T2188>=DQ$2,$AQ2188/($T2188-2009),0)+IF($U2188>=DQ$2,$AR2188/($U2188-2009),0)+IF($V2188>=DQ$2,$AS2188/($V2188-2009),0)+IF($W2188>=DQ$2,$AT2188/($W2188-2009),0)+IF($X2188>=DQ$2,$AU2188/($X2188-2009),0)+IF($Y2188>=DQ$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2188>=EA$2,$AA2188/($D2188-2009),0)+IF($E2188>=EA$2,$AB2188/($E2188-2009),0)+IF($F2188>=EA$2,$AC2188/($F2188-2009),0)+IF($G2188>=EA$2,$AD2188/($G2188-2009),0)+IF($H2188>=EA$2,$AE2188/($H2188-2009),0)+IF($I2188>=EA$2,$AF2188/($I2188-2009),0)+IF($J2188>=EA$2,$AG2188/($J2188-2009),0)+IF($K2188>=EA$2,$AH2188/($K2188-2009),0)+IF($L2188>=EA$2,$AI2188/($L2188-2009),0)+IF($M2188>=EA$2,$AJ2188/($M2188-2009),0)+IF($N2188>=EA$2,$AK2188/($N2188-2009),0)+IF($O2188>=EA$2,$AL2188/($O2188-2009),0)+IF($P2188>=EA$2,$AM2188/($P2188-2009),0)+IF($Q2188>=EA$2,$AN2188/($Q2188-2009),0)+IF($R2188>=EA$2,$AO2188/($R2188-2009),0)+IF($S2188>=EA$2,$AP2188/($S2188-2009),0)+IF($T2188>=EA$2,$AQ2188/($T2188-2009),0)+IF($U2188>=EA$2,$AR2188/($U2188-2009),0)+IF($V2188>=EA$2,$AS2188/($V2188-2009),0)+IF($W2188>=EA$2,$AT2188/($W2188-2009),0)+IF($X2188>=EA$2,$AU2188/($X2188-2009),0)+IF($Y2188>=EA$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2188>=EK$2,$AA2188/($D2188-2009),0)+IF($E2188>=EK$2,$AB2188/($E2188-2009),0)+IF($F2188>=EK$2,$AC2188/($F2188-2009),0)+IF($G2188>=EK$2,$AD2188/($G2188-2009),0)+IF($H2188>=EK$2,$AE2188/($H2188-2009),0)+IF($I2188>=EK$2,$AF2188/($I2188-2009),0)+IF($J2188>=EK$2,$AG2188/($J2188-2009),0)+IF($K2188>=EK$2,$AH2188/($K2188-2009),0)+IF($L2188>=EK$2,$AI2188/($L2188-2009),0)+IF($M2188>=EK$2,$AJ2188/($M2188-2009),0)+IF($N2188>=EK$2,$AK2188/($N2188-2009),0)+IF($O2188>=EK$2,$AL2188/($O2188-2009),0)+IF($P2188>=EK$2,$AM2188/($P2188-2009),0)+IF($Q2188>=EK$2,$AN2188/($Q2188-2009),0)+IF($R2188>=EK$2,$AO2188/($R2188-2009),0)+IF($S2188>=EK$2,$AP2188/($S2188-2009),0)+IF($T2188>=EK$2,$AQ2188/($T2188-2009),0)+IF($U2188>=EK$2,$AR2188/($U2188-2009),0)+IF($V2188>=EK$2,$AS2188/($V2188-2009),0)+IF($W2188>=EK$2,$AT2188/($W2188-2009),0)+IF($X2188>=EK$2,$AU2188/($X2188-2009),0)+IF($Y2188>=EK$2,$AV2188/($Y2188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C2204","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2204","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2204","v":0},{"$f":"Produktionsanlæg!BV2204","v":0},{"$f":"Produktionsanlæg!BW2204","v":0},{"$f":"Produktionsanlæg!BX2204","v":0},{"$f":"Produktionsanlæg!BY2204","v":0},{"$f":"Produktionsanlæg!BZ2204","v":0},{"$f":"Produktionsanlæg!CA2204","v":0},{"$f":"Produktionsanlæg!CB2204","v":0},{"$f":"Produktionsanlæg!CC2204","v":0},{"$f":"Produktionsanlæg!CD2204","v":0},{"$f":"Produktionsanlæg!CE2204","v":0},{"$f":"Produktionsanlæg!CF2204","v":0},{"$f":"Produktionsanlæg!CG2204","v":0},{"$f":"Produktionsanlæg!CH2204","v":0},{"$f":"Produktionsanlæg!CI2204","v":0},{"$f":"Produktionsanlæg!CJ2204","v":0},{"$f":"Produktionsanlæg!CK2204","v":0},{"$f":"Produktionsanlæg!CL2204","v":0},{"$f":"Produktionsanlæg!CM2204","v":0},{"$f":"Produktionsanlæg!CN2204","v":0},{"$f":"Produktionsanlæg!CO2204","v":0},{"$f":"Produktionsanlæg!CP2204","v":0},{"$f":"+SUM(AA2204:AV2204)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2204>=AY$2,$AA2204/($D2204-2009),0)+IF($E2204>=AY$2,$AB2204/($E2204-2009),0)+IF($F2204>=AY$2,$AC2204/($F2204-2009),0)+IF($G2204>=AY$2,$AD2204/($G2204-2009),0)+IF($H2204>=AY$2,$AE2204/($H2204-2009),0)+IF($I2204>=AY$2,$AF2204/($I2204-2009),0)+IF($J2204>=AY$2,$AG2204/($J2204-2009),0)+IF($K2204>=AY$2,$AH2204/($K2204-2009),0)+IF($L2204>=AY$2,$AI2204/($L2204-2009),0)+IF($M2204>=AY$2,$AJ2204/($M2204-2009),0)+IF($N2204>=AY$2,$AK2204/($N2204-2009),0)+IF($O2204>=AY$2,$AL2204/($O2204-2009),0)+IF($P2204>=AY$2,$AM2204/($P2204-2009),0)+IF($Q2204>=AY$2,$AN2204/($Q2204-2009),0)+IF($R2204>=AY$2,$AO2204/($R2204-2009),0)+IF($S2204>=AY$2,$AP2204/($S2204-2009),0)+IF($T2204>=AY$2,$AQ2204/($T2204-2009),0)+IF($U2204>=AY$2,$AR2204/($U2204-2009),0)+IF($V2204>=AY$2,$AS2204/($V2204-2009),0)+IF($W2204>=AY$2,$AT2204/($W2204-2009),0)+IF($X2204>=AY$2,$AU2204/($X2204-2009),0)+IF($Y2204>=AY$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2204>=BI$2,$AA2204/($D2204-2009),0)+IF($E2204>=BI$2,$AB2204/($E2204-2009),0)+IF($F2204>=BI$2,$AC2204/($F2204-2009),0)+IF($G2204>=BI$2,$AD2204/($G2204-2009),0)+IF($H2204>=BI$2,$AE2204/($H2204-2009),0)+IF($I2204>=BI$2,$AF2204/($I2204-2009),0)+IF($J2204>=BI$2,$AG2204/($J2204-2009),0)+IF($K2204>=BI$2,$AH2204/($K2204-2009),0)+IF($L2204>=BI$2,$AI2204/($L2204-2009),0)+IF($M2204>=BI$2,$AJ2204/($M2204-2009),0)+IF($N2204>=BI$2,$AK2204/($N2204-2009),0)+IF($O2204>=BI$2,$AL2204/($O2204-2009),0)+IF($P2204>=BI$2,$AM2204/($P2204-2009),0)+IF($Q2204>=BI$2,$AN2204/($Q2204-2009),0)+IF($R2204>=BI$2,$AO2204/($R2204-2009),0)+IF($S2204>=BI$2,$AP2204/($S2204-2009),0)+IF($T2204>=BI$2,$AQ2204/($T2204-2009),0)+IF($U2204>=BI$2,$AR2204/($U2204-2009),0)+IF($V2204>=BI$2,$AS2204/($V2204-2009),0)+IF($W2204>=BI$2,$AT2204/($W2204-2009),0)+IF($X2204>=BI$2,$AU2204/($X2204-2009),0)+IF($Y2204>=BI$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2204>=BS$2,$AA2204/($D2204-2009),0)+IF($E2204>=BS$2,$AB2204/($E2204-2009),0)+IF($F2204>=BS$2,$AC2204/($F2204-2009),0)+IF($G2204>=BS$2,$AD2204/($G2204-2009),0)+IF($H2204>=BS$2,$AE2204/($H2204-2009),0)+IF($I2204>=BS$2,$AF2204/($I2204-2009),0)+IF($J2204>=BS$2,$AG2204/($J2204-2009),0)+IF($K2204>=BS$2,$AH2204/($K2204-2009),0)+IF($L2204>=BS$2,$AI2204/($L2204-2009),0)+IF($M2204>=BS$2,$AJ2204/($M2204-2009),0)+IF($N2204>=BS$2,$AK2204/($N2204-2009),0)+IF($O2204>=BS$2,$AL2204/($O2204-2009),0)+IF($P2204>=BS$2,$AM2204/($P2204-2009),0)+IF($Q2204>=BS$2,$AN2204/($Q2204-2009),0)+IF($R2204>=BS$2,$AO2204/($R2204-2009),0)+IF($S2204>=BS$2,$AP2204/($S2204-2009),0)+IF($T2204>=BS$2,$AQ2204/($T2204-2009),0)+IF($U2204>=BS$2,$AR2204/($U2204-2009),0)+IF($V2204>=BS$2,$AS2204/($V2204-2009),0)+IF($W2204>=BS$2,$AT2204/($W2204-2009),0)+IF($X2204>=BS$2,$AU2204/($X2204-2009),0)+IF($Y2204>=BS$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2204>=CC$2,$AA2204/($D2204-2009),0)+IF($E2204>=CC$2,$AB2204/($E2204-2009),0)+IF($F2204>=CC$2,$AC2204/($F2204-2009),0)+IF($G2204>=CC$2,$AD2204/($G2204-2009),0)+IF($H2204>=CC$2,$AE2204/($H2204-2009),0)+IF($I2204>=CC$2,$AF2204/($I2204-2009),0)+IF($J2204>=CC$2,$AG2204/($J2204-2009),0)+IF($K2204>=CC$2,$AH2204/($K2204-2009),0)+IF($L2204>=CC$2,$AI2204/($L2204-2009),0)+IF($M2204>=CC$2,$AJ2204/($M2204-2009),0)+IF($N2204>=CC$2,$AK2204/($N2204-2009),0)+IF($O2204>=CC$2,$AL2204/($O2204-2009),0)+IF($P2204>=CC$2,$AM2204/($P2204-2009),0)+IF($Q2204>=CC$2,$AN2204/($Q2204-2009),0)+IF($R2204>=CC$2,$AO2204/($R2204-2009),0)+IF($S2204>=CC$2,$AP2204/($S2204-2009),0)+IF($T2204>=CC$2,$AQ2204/($T2204-2009),0)+IF($U2204>=CC$2,$AR2204/($U2204-2009),0)+IF($V2204>=CC$2,$AS2204/($V2204-2009),0)+IF($W2204>=CC$2,$AT2204/($W2204-2009),0)+IF($X2204>=CC$2,$AU2204/($X2204-2009),0)+IF($Y2204>=CC$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2204>=CM$2,$AA2204/($D2204-2009),0)+IF($E2204>=CM$2,$AB2204/($E2204-2009),0)+IF($F2204>=CM$2,$AC2204/($F2204-2009),0)+IF($G2204>=CM$2,$AD2204/($G2204-2009),0)+IF($H2204>=CM$2,$AE2204/($H2204-2009),0)+IF($I2204>=CM$2,$AF2204/($I2204-2009),0)+IF($J2204>=CM$2,$AG2204/($J2204-2009),0)+IF($K2204>=CM$2,$AH2204/($K2204-2009),0)+IF($L2204>=CM$2,$AI2204/($L2204-2009),0)+IF($M2204>=CM$2,$AJ2204/($M2204-2009),0)+IF($N2204>=CM$2,$AK2204/($N2204-2009),0)+IF($O2204>=CM$2,$AL2204/($O2204-2009),0)+IF($P2204>=CM$2,$AM2204/($P2204-2009),0)+IF($Q2204>=CM$2,$AN2204/($Q2204-2009),0)+IF($R2204>=CM$2,$AO2204/($R2204-2009),0)+IF($S2204>=CM$2,$AP2204/($S2204-2009),0)+IF($T2204>=CM$2,$AQ2204/($T2204-2009),0)+IF($U2204>=CM$2,$AR2204/($U2204-2009),0)+IF($V2204>=CM$2,$AS2204/($V2204-2009),0)+IF($W2204>=CM$2,$AT2204/($W2204-2009),0)+IF($X2204>=CM$2,$AU2204/($X2204-2009),0)+IF($Y2204>=CM$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2204>=CW$2,$AA2204/($D2204-2009),0)+IF($E2204>=CW$2,$AB2204/($E2204-2009),0)+IF($F2204>=CW$2,$AC2204/($F2204-2009),0)+IF($G2204>=CW$2,$AD2204/($G2204-2009),0)+IF($H2204>=CW$2,$AE2204/($H2204-2009),0)+IF($I2204>=CW$2,$AF2204/($I2204-2009),0)+IF($J2204>=CW$2,$AG2204/($J2204-2009),0)+IF($K2204>=CW$2,$AH2204/($K2204-2009),0)+IF($L2204>=CW$2,$AI2204/($L2204-2009),0)+IF($M2204>=CW$2,$AJ2204/($M2204-2009),0)+IF($N2204>=CW$2,$AK2204/($N2204-2009),0)+IF($O2204>=CW$2,$AL2204/($O2204-2009),0)+IF($P2204>=CW$2,$AM2204/($P2204-2009),0)+IF($Q2204>=CW$2,$AN2204/($Q2204-2009),0)+IF($R2204>=CW$2,$AO2204/($R2204-2009),0)+IF($S2204>=CW$2,$AP2204/($S2204-2009),0)+IF($T2204>=CW$2,$AQ2204/($T2204-2009),0)+IF($U2204>=CW$2,$AR2204/($U2204-2009),0)+IF($V2204>=CW$2,$AS2204/($V2204-2009),0)+IF($W2204>=CW$2,$AT2204/($W2204-2009),0)+IF($X2204>=CW$2,$AU2204/($X2204-2009),0)+IF($Y2204>=CW$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2204>=DG$2,$AA2204/($D2204-2009),0)+IF($E2204>=DG$2,$AB2204/($E2204-2009),0)+IF($F2204>=DG$2,$AC2204/($F2204-2009),0)+IF($G2204>=DG$2,$AD2204/($G2204-2009),0)+IF($H2204>=DG$2,$AE2204/($H2204-2009),0)+IF($I2204>=DG$2,$AF2204/($I2204-2009),0)+IF($J2204>=DG$2,$AG2204/($J2204-2009),0)+IF($K2204>=DG$2,$AH2204/($K2204-2009),0)+IF($L2204>=DG$2,$AI2204/($L2204-2009),0)+IF($M2204>=DG$2,$AJ2204/($M2204-2009),0)+IF($N2204>=DG$2,$AK2204/($N2204-2009),0)+IF($O2204>=DG$2,$AL2204/($O2204-2009),0)+IF($P2204>=DG$2,$AM2204/($P2204-2009),0)+IF($Q2204>=DG$2,$AN2204/($Q2204-2009),0)+IF($R2204>=DG$2,$AO2204/($R2204-2009),0)+IF($S2204>=DG$2,$AP2204/($S2204-2009),0)+IF($T2204>=DG$2,$AQ2204/($T2204-2009),0)+IF($U2204>=DG$2,$AR2204/($U2204-2009),0)+IF($V2204>=DG$2,$AS2204/($V2204-2009),0)+IF($W2204>=DG$2,$AT2204/($W2204-2009),0)+IF($X2204>=DG$2,$AU2204/($X2204-2009),0)+IF($Y2204>=DG$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2204>=DQ$2,$AA2204/($D2204-2009),0)+IF($E2204>=DQ$2,$AB2204/($E2204-2009),0)+IF($F2204>=DQ$2,$AC2204/($F2204-2009),0)+IF($G2204>=DQ$2,$AD2204/($G2204-2009),0)+IF($H2204>=DQ$2,$AE2204/($H2204-2009),0)+IF($I2204>=DQ$2,$AF2204/($I2204-2009),0)+IF($J2204>=DQ$2,$AG2204/($J2204-2009),0)+IF($K2204>=DQ$2,$AH2204/($K2204-2009),0)+IF($L2204>=DQ$2,$AI2204/($L2204-2009),0)+IF($M2204>=DQ$2,$AJ2204/($M2204-2009),0)+IF($N2204>=DQ$2,$AK2204/($N2204-2009),0)+IF($O2204>=DQ$2,$AL2204/($O2204-2009),0)+IF($P2204>=DQ$2,$AM2204/($P2204-2009),0)+IF($Q2204>=DQ$2,$AN2204/($Q2204-2009),0)+IF($R2204>=DQ$2,$AO2204/($R2204-2009),0)+IF($S2204>=DQ$2,$AP2204/($S2204-2009),0)+IF($T2204>=DQ$2,$AQ2204/($T2204-2009),0)+IF($U2204>=DQ$2,$AR2204/($U2204-2009),0)+IF($V2204>=DQ$2,$AS2204/($V2204-2009),0)+IF($W2204>=DQ$2,$AT2204/($W2204-2009),0)+IF($X2204>=DQ$2,$AU2204/($X2204-2009),0)+IF($Y2204>=DQ$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2204>=EA$2,$AA2204/($D2204-2009),0)+IF($E2204>=EA$2,$AB2204/($E2204-2009),0)+IF($F2204>=EA$2,$AC2204/($F2204-2009),0)+IF($G2204>=EA$2,$AD2204/($G2204-2009),0)+IF($H2204>=EA$2,$AE2204/($H2204-2009),0)+IF($I2204>=EA$2,$AF2204/($I2204-2009),0)+IF($J2204>=EA$2,$AG2204/($J2204-2009),0)+IF($K2204>=EA$2,$AH2204/($K2204-2009),0)+IF($L2204>=EA$2,$AI2204/($L2204-2009),0)+IF($M2204>=EA$2,$AJ2204/($M2204-2009),0)+IF($N2204>=EA$2,$AK2204/($N2204-2009),0)+IF($O2204>=EA$2,$AL2204/($O2204-2009),0)+IF($P2204>=EA$2,$AM2204/($P2204-2009),0)+IF($Q2204>=EA$2,$AN2204/($Q2204-2009),0)+IF($R2204>=EA$2,$AO2204/($R2204-2009),0)+IF($S2204>=EA$2,$AP2204/($S2204-2009),0)+IF($T2204>=EA$2,$AQ2204/($T2204-2009),0)+IF($U2204>=EA$2,$AR2204/($U2204-2009),0)+IF($V2204>=EA$2,$AS2204/($V2204-2009),0)+IF($W2204>=EA$2,$AT2204/($W2204-2009),0)+IF($X2204>=EA$2,$AU2204/($X2204-2009),0)+IF($Y2204>=EA$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2204>=EK$2,$AA2204/($D2204-2009),0)+IF($E2204>=EK$2,$AB2204/($E2204-2009),0)+IF($F2204>=EK$2,$AC2204/($F2204-2009),0)+IF($G2204>=EK$2,$AD2204/($G2204-2009),0)+IF($H2204>=EK$2,$AE2204/($H2204-2009),0)+IF($I2204>=EK$2,$AF2204/($I2204-2009),0)+IF($J2204>=EK$2,$AG2204/($J2204-2009),0)+IF($K2204>=EK$2,$AH2204/($K2204-2009),0)+IF($L2204>=EK$2,$AI2204/($L2204-2009),0)+IF($M2204>=EK$2,$AJ2204/($M2204-2009),0)+IF($N2204>=EK$2,$AK2204/($N2204-2009),0)+IF($O2204>=EK$2,$AL2204/($O2204-2009),0)+IF($P2204>=EK$2,$AM2204/($P2204-2009),0)+IF($Q2204>=EK$2,$AN2204/($Q2204-2009),0)+IF($R2204>=EK$2,$AO2204/($R2204-2009),0)+IF($S2204>=EK$2,$AP2204/($S2204-2009),0)+IF($T2204>=EK$2,$AQ2204/($T2204-2009),0)+IF($U2204>=EK$2,$AR2204/($U2204-2009),0)+IF($V2204>=EK$2,$AS2204/($V2204-2009),0)+IF($W2204>=EK$2,$AT2204/($W2204-2009),0)+IF($X2204>=EK$2,$AU2204/($X2204-2009),0)+IF($Y2204>=EK$2,$AV2204/($Y2204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C2215+Produktionsanlæg!D2216","v":1965},{"$f":"E$3+$C2215+Produktionsanlæg!E2216","v":1975},{"$f":"F$3+$C2215+Produktionsanlæg!F2216","v":1985},{"$f":"G$3+$C2215+Produktionsanlæg!G2216","v":1995},{"$f":"H$3+$C2215+Produktionsanlæg!H2216","v":2005},{"$f":"I$3+$C2215+Produktionsanlæg!I2216","v":2015},{"$f":"J$3+$C2215+Produktionsanlæg!J2216","v":2025},{"$f":"K$3+$C2215+Produktionsanlæg!K2216","v":2035},{"$f":"L$3+$C2215+Produktionsanlæg!L2216","v":2042},{"$f":"M$3+$C2215+Produktionsanlæg!M2216","v":2047},{"$f":"N$3+$C2215+Produktionsanlæg!N2216","v":2052},{"$f":"O$3+$C2215+Produktionsanlæg!O2216","v":2057},{"$f":"P$3+$C2215+Produktionsanlæg!P2216","v":2060},{"$f":"Q$3+$C2215+Produktionsanlæg!Q2216","v":2061},{"$f":"R$3+$C2215+Produktionsanlæg!R2216","v":2062},{"$f":"S$3+$C2215+Produktionsanlæg!S2216","v":2063},{"$f":"T$3+$C2215+Produktionsanlæg!T2216","v":2064},{"$f":"U$3+$C2215+Produktionsanlæg!U2216","v":2065},{"$f":"V$3+$C2215+Produktionsanlæg!V2216","v":2066},{"$f":"W$3+$C2215+Produktionsanlæg!W2216","v":2067},{"$f":"X$3+$C2215+Produktionsanlæg!X2216","v":2068},{"$f":"Y$3+$C2215+Produktionsanlæg!Y2216","v":2069},0,{"$f":"Produktionsanlæg!BU2215","v":0},{"$f":"Produktionsanlæg!BV2215","v":0},{"$f":"Produktionsanlæg!BW2215","v":0},{"$f":"Produktionsanlæg!BX2215","v":0},{"$f":"Produktionsanlæg!BY2215","v":0},{"$f":"Produktionsanlæg!BZ2215","v":0},{"$f":"Produktionsanlæg!CA2215","v":0},{"$f":"Produktionsanlæg!CB2215","v":0},{"$f":"Produktionsanlæg!CC2215","v":0},{"$f":"Produktionsanlæg!CD2215","v":0},{"$f":"Produktionsanlæg!CE2215","v":0},{"$f":"Produktionsanlæg!CF2215","v":0},{"$f":"Produktionsanlæg!CG2215","v":0},{"$f":"Produktionsanlæg!CH2215","v":0},{"$f":"Produktionsanlæg!CI2215","v":0},{"$f":"Produktionsanlæg!CJ2215","v":0},{"$f":"Produktionsanlæg!CK2215","v":0},{"$f":"Produktionsanlæg!CL2215","v":0},{"$f":"Produktionsanlæg!CM2215","v":0},{"$f":"Produktionsanlæg!CN2215","v":0},{"$f":"Produktionsanlæg!CO2215","v":0},{"$f":"Produktionsanlæg!CP2215","v":0},{"$f":"+SUM(AA2215:AV2215)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2230","v":0},{"$f":"Produktionsanlæg!BV2230","v":0},{"$f":"Produktionsanlæg!BW2230","v":0},{"$f":"Produktionsanlæg!BX2230","v":0},{"$f":"Produktionsanlæg!BY2230","v":0},{"$f":"Produktionsanlæg!BZ2230","v":0},{"$f":"Produktionsanlæg!CA2230","v":0},{"$f":"Produktionsanlæg!CB2230","v":0},{"$f":"Produktionsanlæg!CC2230","v":0},{"$f":"Produktionsanlæg!CD2230","v":0},{"$f":"Produktionsanlæg!CE2230","v":0},{"$f":"Produktionsanlæg!CF2230","v":0},{"$f":"Produktionsanlæg!CG2230","v":0},{"$f":"Produktionsanlæg!CH2230","v":0},{"$f":"Produktionsanlæg!CI2230","v":0},{"$f":"Produktionsanlæg!CJ2230","v":0},{"$f":"Produktionsanlæg!CK2230","v":0},{"$f":"Produktionsanlæg!CL2230","v":0},{"$f":"Produktionsanlæg!CM2230","v":0},{"$f":"Produktionsanlæg!CN2230","v":0},{"$f":"Produktionsanlæg!CO2230","v":0},{"$f":"Produktionsanlæg!CP2230","v":0},{"$f":"+SUM(AA2230:AV2230)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C2246+Produktionsanlæg!D2247","v":1945},{"$f":"E$3+$C2246+Produktionsanlæg!E2247","v":1955},{"$f":"F$3+$C2246+Produktionsanlæg!F2247","v":1965},{"$f":"G$3+$C2246+Produktionsanlæg!G2247","v":1975},{"$f":"H$3+$C2246+Produktionsanlæg!H2247","v":1985},{"$f":"I$3+$C2246+Produktionsanlæg!I2247","v":1995},{"$f":"J$3+$C2246+Produktionsanlæg!J2247","v":2005},{"$f":"K$3+$C2246+Produktionsanlæg!K2247","v":2015},{"$f":"L$3+$C2246+Produktionsanlæg!L2247","v":2022},{"$f":"M$3+$C2246+Produktionsanlæg!M2247","v":2027},{"$f":"N$3+$C2246+Produktionsanlæg!N2247","v":2032},{"$f":"O$3+$C2246+Produktionsanlæg!O2247","v":2037},{"$f":"P$3+$C2246+Produktionsanlæg!P2247","v":2040},{"$f":"Q$3+$C2246+Produktionsanlæg!Q2247","v":2041},{"$f":"R$3+$C2246+Produktionsanlæg!R2247","v":2042},{"$f":"S$3+$C2246+Produktionsanlæg!S2247","v":2043},{"$f":"T$3+$C2246+Produktionsanlæg!T2247","v":2044},{"$f":"U$3+$C2246+Produktionsanlæg!U2247","v":2045},{"$f":"V$3+$C2246+Produktionsanlæg!V2247","v":2046},{"$f":"W$3+$C2246+Produktionsanlæg!W2247","v":2047},{"$f":"X$3+$C2246+Produktionsanlæg!X2247","v":2048},{"$f":"Y$3+$C2246+Produktionsanlæg!Y2247","v":2049},0,{"$f":"Produktionsanlæg!BU2246","v":0},{"$f":"Produktionsanlæg!BV2246","v":0},{"$f":"Produktionsanlæg!BW2246","v":0},{"$f":"Produktionsanlæg!BX2246","v":0},{"$f":"Produktionsanlæg!BY2246","v":0},{"$f":"Produktionsanlæg!BZ2246","v":0},{"$f":"Produktionsanlæg!CA2246","v":0},{"$f":"Produktionsanlæg!CB2246","v":0},{"$f":"Produktionsanlæg!CC2246","v":0},{"$f":"Produktionsanlæg!CD2246","v":0},{"$f":"Produktionsanlæg!CE2246","v":0},{"$f":"Produktionsanlæg!CF2246","v":0},{"$f":"Produktionsanlæg!CG2246","v":0},{"$f":"Produktionsanlæg!CH2246","v":0},{"$f":"Produktionsanlæg!CI2246","v":0},{"$f":"Produktionsanlæg!CJ2246","v":0},{"$f":"Produktionsanlæg!CK2246","v":0},{"$f":"Produktionsanlæg!CL2246","v":0},{"$f":"Produktionsanlæg!CM2246","v":0},{"$f":"Produktionsanlæg!CN2246","v":0},{"$f":"Produktionsanlæg!CO2246","v":0},{"$f":"Produktionsanlæg!CP2246","v":0},{"$f":"+SUM(AA2246:AV2246)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2246>=AY$2,$AA2246/($D2246-2009),0)+IF($E2246>=AY$2,$AB2246/($E2246-2009),0)+IF($F2246>=AY$2,$AC2246/($F2246-2009),0)+IF($G2246>=AY$2,$AD2246/($G2246-2009),0)+IF($H2246>=AY$2,$AE2246/($H2246-2009),0)+IF($I2246>=AY$2,$AF2246/($I2246-2009),0)+IF($J2246>=AY$2,$AG2246/($J2246-2009),0)+IF($K2246>=AY$2,$AH2246/($K2246-2009),0)+IF($L2246>=AY$2,$AI2246/($L2246-2009),0)+IF($M2246>=AY$2,$AJ2246/($M2246-2009),0)+IF($N2246>=AY$2,$AK2246/($N2246-2009),0)+IF($O2246>=AY$2,$AL2246/($O2246-2009),0)+IF($P2246>=AY$2,$AM2246/($P2246-2009),0)+IF($Q2246>=AY$2,$AN2246/($Q2246-2009),0)+IF($R2246>=AY$2,$AO2246/($R2246-2009),0)+IF($S2246>=AY$2,$AP2246/($S2246-2009),0)+IF($T2246>=AY$2,$AQ2246/($T2246-2009),0)+IF($U2246>=AY$2,$AR2246/($U2246-2009),0)+IF($V2246>=AY$2,$AS2246/($V2246-2009),0)+IF($W2246>=AY$2,$AT2246/($W2246-2009),0)+IF($X2246>=AY$2,$AU2246/($X2246-2009),0)+IF($Y2246>=AY$2,$AV2246/($Y2246-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2246>=CE$2,$AA2246/($D2246-2009),0)+IF($E2246>=CE$2,$AB2246/($E2246-2009),0)+IF($F2246>=CE$2,$AC2246/($F2246-2009),0)+IF($G2246>=CE$2,$AD2246/($G2246-2009),0)+IF($H2246>=CE$2,$AE2246/($H2246-2009),0)+IF($I2246>=CE$2,$AF2246/($I2246-2009),0)+IF($J2246>=CE$2,$AG2246/($J2246-2009),0)+IF($K2246>=CE$2,$AH2246/($K2246-2009),0)+IF($L2246>=CE$2,$AI2246/($L2246-2009),0)+IF($M2246>=CE$2,$AJ2246/($M2246-2009),0)+IF($N2246>=CE$2,$AK2246/($N2246-2009),0)+IF($O2246>=CE$2,$AL2246/($O2246-2009),0)+IF($P2246>=CE$2,$AM2246/($P2246-2009),0)+IF($Q2246>=CE$2,$AN2246/($Q2246-2009),0)+IF($R2246>=CE$2,$AO2246/($R2246-2009),0)+IF($S2246>=CE$2,$AP2246/($S2246-2009),0)+IF($T2246>=CE$2,$AQ2246/($T2246-2009),0)+IF($U2246>=CE$2,$AR2246/($U2246-2009),0)+IF($V2246>=CE$2,$AS2246/($V2246-2009),0)+IF($W2246>=CE$2,$AT2246/($W2246-2009),0)+IF($X2246>=CE$2,$AU2246/($X2246-2009),0)+IF($Y2246>=CE$2,$AV2246/($Y2246-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2246>=DK$2,$AA2246/($D2246-2009),0)+IF($E2246>=DK$2,$AB2246/($E2246-2009),0)+IF($F2246>=DK$2,$AC2246/($F2246-2009),0)+IF($G2246>=DK$2,$AD2246/($G2246-2009),0)+IF($H2246>=DK$2,$AE2246/($H2246-2009),0)+IF($I2246>=DK$2,$AF2246/($I2246-2009),0)+IF($J2246>=DK$2,$AG2246/($J2246-2009),0)+IF($K2246>=DK$2,$AH2246/($K2246-2009),0)+IF($L2246>=DK$2,$AI2246/($L2246-2009),0)+IF($M2246>=DK$2,$AJ2246/($M2246-2009),0)+IF($N2246>=DK$2,$AK2246/($N2246-2009),0)+IF($O2246>=DK$2,$AL2246/($O2246-2009),0)+IF($P2246>=DK$2,$AM2246/($P2246-2009),0)+IF($Q2246>=DK$2,$AN2246/($Q2246-2009),0)+IF($R2246>=DK$2,$AO2246/($R2246-2009),0)+IF($S2246>=DK$2,$AP2246/($S2246-2009),0)+IF($T2246>=DK$2,$AQ2246/($T2246-2009),0)+IF($U2246>=DK$2,$AR2246/($U2246-2009),0)+IF($V2246>=DK$2,$AS2246/($V2246-2009),0)+IF($W2246>=DK$2,$AT2246/($W2246-2009),0)+IF($X2246>=DK$2,$AU2246/($X2246-2009),0)+IF($Y2246>=DK$2,$AV2246/($Y2246-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C2253+Produktionsanlæg!D2254","v":1965},{"$f":"E$3+$C2253+Produktionsanlæg!E2254","v":1975},{"$f":"F$3+$C2253+Produktionsanlæg!F2254","v":1985},{"$f":"G$3+$C2253+Produktionsanlæg!G2254","v":1995},{"$f":"H$3+$C2253+Produktionsanlæg!H2254","v":2005},{"$f":"I$3+$C2253+Produktionsanlæg!I2254","v":2015},{"$f":"J$3+$C2253+Produktionsanlæg!J2254","v":2025},{"$f":"K$3+$C2253+Produktionsanlæg!K2254","v":2035},{"$f":"L$3+$C2253+Produktionsanlæg!L2254","v":2042},{"$f":"M$3+$C2253+Produktionsanlæg!M2254","v":2047},{"$f":"N$3+$C2253+Produktionsanlæg!N2254","v":2052},{"$f":"O$3+$C2253+Produktionsanlæg!O2254","v":2057},{"$f":"P$3+$C2253+Produktionsanlæg!P2254","v":2060},{"$f":"Q$3+$C2253+Produktionsanlæg!Q2254","v":2061},{"$f":"R$3+$C2253+Produktionsanlæg!R2254","v":2062},{"$f":"S$3+$C2253+Produktionsanlæg!S2254","v":2063},{"$f":"T$3+$C2253+Produktionsanlæg!T2254","v":2064},{"$f":"U$3+$C2253+Produktionsanlæg!U2254","v":2065},{"$f":"V$3+$C2253+Produktionsanlæg!V2254","v":2066},{"$f":"W$3+$C2253+Produktionsanlæg!W2254","v":2067},{"$f":"X$3+$C2253+Produktionsanlæg!X2254","v":2068},{"$f":"Y$3+$C2253+Produktionsanlæg!Y2254","v":2069},0,{"$f":"Produktionsanlæg!BU2253","v":0},{"$f":"Produktionsanlæg!BV2253","v":0},{"$f":"Produktionsanlæg!BW2253","v":0},{"$f":"Produktionsanlæg!BX2253","v":0},{"$f":"Produktionsanlæg!BY2253","v":0},{"$f":"Produktionsanlæg!BZ2253","v":0},{"$f":"Produktionsanlæg!CA2253","v":0},{"$f":"Produktionsanlæg!CB2253","v":0},{"$f":"Produktionsanlæg!CC2253","v":0},{"$f":"Produktionsanlæg!CD2253","v":0},{"$f":"Produktionsanlæg!CE2253","v":0},{"$f":"Produktionsanlæg!CF2253","v":0},{"$f":"Produktionsanlæg!CG2253","v":0},{"$f":"Produktionsanlæg!CH2253","v":0},{"$f":"Produktionsanlæg!CI2253","v":0},{"$f":"Produktionsanlæg!CJ2253","v":0},{"$f":"Produktionsanlæg!CK2253","v":0},{"$f":"Produktionsanlæg!CL2253","v":0},{"$f":"Produktionsanlæg!CM2253","v":0},{"$f":"Produktionsanlæg!CN2253","v":0},{"$f":"Produktionsanlæg!CO2253","v":0},{"$f":"Produktionsanlæg!CP2253","v":0},{"$f":"+SUM(AA2253:AV2253)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2274:AW2297)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY2274:AY2297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK2274:DK2297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2289","v":0},{"$f":"Produktionsanlæg!BV2289","v":0},{"$f":"Produktionsanlæg!BW2289","v":0},{"$f":"Produktionsanlæg!BX2289","v":0},{"$f":"Produktionsanlæg!BY2289","v":0},{"$f":"Produktionsanlæg!BZ2289","v":0},{"$f":"Produktionsanlæg!CA2289","v":0},{"$f":"Produktionsanlæg!CB2289","v":0},{"$f":"Produktionsanlæg!CC2289","v":0},{"$f":"Produktionsanlæg!CD2289","v":0},{"$f":"Produktionsanlæg!CE2289","v":0},{"$f":"Produktionsanlæg!CF2289","v":0},{"$f":"Produktionsanlæg!CG2289","v":0},{"$f":"Produktionsanlæg!CH2289","v":0},{"$f":"Produktionsanlæg!CI2289","v":0},{"$f":"Produktionsanlæg!CJ2289","v":0},{"$f":"Produktionsanlæg!CK2289","v":0},{"$f":"Produktionsanlæg!CL2289","v":0},{"$f":"Produktionsanlæg!CM2289","v":0},{"$f":"Produktionsanlæg!CN2289","v":0},{"$f":"Produktionsanlæg!CO2289","v":0},{"$f":"Produktionsanlæg!CP2289","v":0},{"$f":"+SUM(AA2289:AV2289)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C2294+Produktionsanlæg!D2295","v":1965},{"$f":"E$3+$C2294+Produktionsanlæg!E2295","v":1975},{"$f":"F$3+$C2294+Produktionsanlæg!F2295","v":1985},{"$f":"G$3+$C2294+Produktionsanlæg!G2295","v":1995},{"$f":"H$3+$C2294+Produktionsanlæg!H2295","v":2005},{"$f":"I$3+$C2294+Produktionsanlæg!I2295","v":2015},{"$f":"J$3+$C2294+Produktionsanlæg!J2295","v":2025},{"$f":"K$3+$C2294+Produktionsanlæg!K2295","v":2035},{"$f":"L$3+$C2294+Produktionsanlæg!L2295","v":2042},{"$f":"M$3+$C2294+Produktionsanlæg!M2295","v":2047},{"$f":"N$3+$C2294+Produktionsanlæg!N2295","v":2052},{"$f":"O$3+$C2294+Produktionsanlæg!O2295","v":2057},{"$f":"P$3+$C2294+Produktionsanlæg!P2295","v":2060},{"$f":"Q$3+$C2294+Produktionsanlæg!Q2295","v":2061},{"$f":"R$3+$C2294+Produktionsanlæg!R2295","v":2062},{"$f":"S$3+$C2294+Produktionsanlæg!S2295","v":2063},{"$f":"T$3+$C2294+Produktionsanlæg!T2295","v":2064},{"$f":"U$3+$C2294+Produktionsanlæg!U2295","v":2065},{"$f":"V$3+$C2294+Produktionsanlæg!V2295","v":2066},{"$f":"W$3+$C2294+Produktionsanlæg!W2295","v":2067},{"$f":"X$3+$C2294+Produktionsanlæg!X2295","v":2068},{"$f":"Y$3+$C2294+Produktionsanlæg!Y2295","v":2069},0,{"$f":"Produktionsanlæg!BU2294","v":0},{"$f":"Produktionsanlæg!BV2294","v":0},{"$f":"Produktionsanlæg!BW2294","v":0},{"$f":"Produktionsanlæg!BX2294","v":0},{"$f":"Produktionsanlæg!BY2294","v":0},{"$f":"Produktionsanlæg!BZ2294","v":0},{"$f":"Produktionsanlæg!CA2294","v":0},{"$f":"Produktionsanlæg!CB2294","v":0},{"$f":"Produktionsanlæg!CC2294","v":0},{"$f":"Produktionsanlæg!CD2294","v":0},{"$f":"Produktionsanlæg!CE2294","v":0},{"$f":"Produktionsanlæg!CF2294","v":0},{"$f":"Produktionsanlæg!CG2294","v":0},{"$f":"Produktionsanlæg!CH2294","v":0},{"$f":"Produktionsanlæg!CI2294","v":0},{"$f":"Produktionsanlæg!CJ2294","v":0},{"$f":"Produktionsanlæg!CK2294","v":0},{"$f":"Produktionsanlæg!CL2294","v":0},{"$f":"Produktionsanlæg!CM2294","v":0},{"$f":"Produktionsanlæg!CN2294","v":0},{"$f":"Produktionsanlæg!CO2294","v":0},{"$f":"Produktionsanlæg!CP2294","v":0},{"$f":"+SUM(AA2294:AV2294)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg 28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2312,AW2315,AW2340,AW2365)","v":531203.03488226794},null,{"$f":"SUM(AY2312+AY2315+AY2340+AY2365)","v":23095.784125315997},23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,23095.784125315997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK2312+DK2315+DK2340+DK2365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C2318","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2318","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2318","v":0},{"$f":"Produktionsanlæg!BV2318","v":0},{"$f":"Produktionsanlæg!BW2318","v":0},{"$f":"Produktionsanlæg!BX2318","v":0},{"$f":"Produktionsanlæg!BY2318","v":0},{"$f":"Produktionsanlæg!BZ2318","v":0},{"$f":"Produktionsanlæg!CA2318","v":0},{"$f":"Produktionsanlæg!CB2318","v":0},{"$f":"Produktionsanlæg!CC2318","v":0},{"$f":"Produktionsanlæg!CD2318","v":0},{"$f":"Produktionsanlæg!CE2318","v":0},{"$f":"Produktionsanlæg!CF2318","v":0},{"$f":"Produktionsanlæg!CG2318","v":0},{"$f":"Produktionsanlæg!CH2318","v":0},{"$f":"Produktionsanlæg!CI2318","v":0},{"$f":"Produktionsanlæg!CJ2318","v":0},{"$f":"Produktionsanlæg!CK2318","v":0},{"$f":"Produktionsanlæg!CL2318","v":0},{"$f":"Produktionsanlæg!CM2318","v":0},{"$f":"Produktionsanlæg!CN2318","v":0},{"$f":"Produktionsanlæg!CO2318","v":0},{"$f":"Produktionsanlæg!CP2318","v":0},{"$f":"+SUM(AA2318:AV2318)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2318>=AY$2,$AA2318/($D2318-2009),0)+IF($E2318>=AY$2,$AB2318/($E2318-2009),0)+IF($F2318>=AY$2,$AC2318/($F2318-2009),0)+IF($G2318>=AY$2,$AD2318/($G2318-2009),0)+IF($H2318>=AY$2,$AE2318/($H2318-2009),0)+IF($I2318>=AY$2,$AF2318/($I2318-2009),0)+IF($J2318>=AY$2,$AG2318/($J2318-2009),0)+IF($K2318>=AY$2,$AH2318/($K2318-2009),0)+IF($L2318>=AY$2,$AI2318/($L2318-2009),0)+IF($M2318>=AY$2,$AJ2318/($M2318-2009),0)+IF($N2318>=AY$2,$AK2318/($N2318-2009),0)+IF($O2318>=AY$2,$AL2318/($O2318-2009),0)+IF($P2318>=AY$2,$AM2318/($P2318-2009),0)+IF($Q2318>=AY$2,$AN2318/($Q2318-2009),0)+IF($R2318>=AY$2,$AO2318/($R2318-2009),0)+IF($S2318>=AY$2,$AP2318/($S2318-2009),0)+IF($T2318>=AY$2,$AQ2318/($T2318-2009),0)+IF($U2318>=AY$2,$AR2318/($U2318-2009),0)+IF($V2318>=AY$2,$AS2318/($V2318-2009),0)+IF($W2318>=AY$2,$AT2318/($W2318-2009),0)+IF($X2318>=AY$2,$AU2318/($X2318-2009),0)+IF($Y2318>=AY$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2318>=BI$2,$AA2318/($D2318-2009),0)+IF($E2318>=BI$2,$AB2318/($E2318-2009),0)+IF($F2318>=BI$2,$AC2318/($F2318-2009),0)+IF($G2318>=BI$2,$AD2318/($G2318-2009),0)+IF($H2318>=BI$2,$AE2318/($H2318-2009),0)+IF($I2318>=BI$2,$AF2318/($I2318-2009),0)+IF($J2318>=BI$2,$AG2318/($J2318-2009),0)+IF($K2318>=BI$2,$AH2318/($K2318-2009),0)+IF($L2318>=BI$2,$AI2318/($L2318-2009),0)+IF($M2318>=BI$2,$AJ2318/($M2318-2009),0)+IF($N2318>=BI$2,$AK2318/($N2318-2009),0)+IF($O2318>=BI$2,$AL2318/($O2318-2009),0)+IF($P2318>=BI$2,$AM2318/($P2318-2009),0)+IF($Q2318>=BI$2,$AN2318/($Q2318-2009),0)+IF($R2318>=BI$2,$AO2318/($R2318-2009),0)+IF($S2318>=BI$2,$AP2318/($S2318-2009),0)+IF($T2318>=BI$2,$AQ2318/($T2318-2009),0)+IF($U2318>=BI$2,$AR2318/($U2318-2009),0)+IF($V2318>=BI$2,$AS2318/($V2318-2009),0)+IF($W2318>=BI$2,$AT2318/($W2318-2009),0)+IF($X2318>=BI$2,$AU2318/($X2318-2009),0)+IF($Y2318>=BI$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2318>=BS$2,$AA2318/($D2318-2009),0)+IF($E2318>=BS$2,$AB2318/($E2318-2009),0)+IF($F2318>=BS$2,$AC2318/($F2318-2009),0)+IF($G2318>=BS$2,$AD2318/($G2318-2009),0)+IF($H2318>=BS$2,$AE2318/($H2318-2009),0)+IF($I2318>=BS$2,$AF2318/($I2318-2009),0)+IF($J2318>=BS$2,$AG2318/($J2318-2009),0)+IF($K2318>=BS$2,$AH2318/($K2318-2009),0)+IF($L2318>=BS$2,$AI2318/($L2318-2009),0)+IF($M2318>=BS$2,$AJ2318/($M2318-2009),0)+IF($N2318>=BS$2,$AK2318/($N2318-2009),0)+IF($O2318>=BS$2,$AL2318/($O2318-2009),0)+IF($P2318>=BS$2,$AM2318/($P2318-2009),0)+IF($Q2318>=BS$2,$AN2318/($Q2318-2009),0)+IF($R2318>=BS$2,$AO2318/($R2318-2009),0)+IF($S2318>=BS$2,$AP2318/($S2318-2009),0)+IF($T2318>=BS$2,$AQ2318/($T2318-2009),0)+IF($U2318>=BS$2,$AR2318/($U2318-2009),0)+IF($V2318>=BS$2,$AS2318/($V2318-2009),0)+IF($W2318>=BS$2,$AT2318/($W2318-2009),0)+IF($X2318>=BS$2,$AU2318/($X2318-2009),0)+IF($Y2318>=BS$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2318>=CC$2,$AA2318/($D2318-2009),0)+IF($E2318>=CC$2,$AB2318/($E2318-2009),0)+IF($F2318>=CC$2,$AC2318/($F2318-2009),0)+IF($G2318>=CC$2,$AD2318/($G2318-2009),0)+IF($H2318>=CC$2,$AE2318/($H2318-2009),0)+IF($I2318>=CC$2,$AF2318/($I2318-2009),0)+IF($J2318>=CC$2,$AG2318/($J2318-2009),0)+IF($K2318>=CC$2,$AH2318/($K2318-2009),0)+IF($L2318>=CC$2,$AI2318/($L2318-2009),0)+IF($M2318>=CC$2,$AJ2318/($M2318-2009),0)+IF($N2318>=CC$2,$AK2318/($N2318-2009),0)+IF($O2318>=CC$2,$AL2318/($O2318-2009),0)+IF($P2318>=CC$2,$AM2318/($P2318-2009),0)+IF($Q2318>=CC$2,$AN2318/($Q2318-2009),0)+IF($R2318>=CC$2,$AO2318/($R2318-2009),0)+IF($S2318>=CC$2,$AP2318/($S2318-2009),0)+IF($T2318>=CC$2,$AQ2318/($T2318-2009),0)+IF($U2318>=CC$2,$AR2318/($U2318-2009),0)+IF($V2318>=CC$2,$AS2318/($V2318-2009),0)+IF($W2318>=CC$2,$AT2318/($W2318-2009),0)+IF($X2318>=CC$2,$AU2318/($X2318-2009),0)+IF($Y2318>=CC$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2318>=CM$2,$AA2318/($D2318-2009),0)+IF($E2318>=CM$2,$AB2318/($E2318-2009),0)+IF($F2318>=CM$2,$AC2318/($F2318-2009),0)+IF($G2318>=CM$2,$AD2318/($G2318-2009),0)+IF($H2318>=CM$2,$AE2318/($H2318-2009),0)+IF($I2318>=CM$2,$AF2318/($I2318-2009),0)+IF($J2318>=CM$2,$AG2318/($J2318-2009),0)+IF($K2318>=CM$2,$AH2318/($K2318-2009),0)+IF($L2318>=CM$2,$AI2318/($L2318-2009),0)+IF($M2318>=CM$2,$AJ2318/($M2318-2009),0)+IF($N2318>=CM$2,$AK2318/($N2318-2009),0)+IF($O2318>=CM$2,$AL2318/($O2318-2009),0)+IF($P2318>=CM$2,$AM2318/($P2318-2009),0)+IF($Q2318>=CM$2,$AN2318/($Q2318-2009),0)+IF($R2318>=CM$2,$AO2318/($R2318-2009),0)+IF($S2318>=CM$2,$AP2318/($S2318-2009),0)+IF($T2318>=CM$2,$AQ2318/($T2318-2009),0)+IF($U2318>=CM$2,$AR2318/($U2318-2009),0)+IF($V2318>=CM$2,$AS2318/($V2318-2009),0)+IF($W2318>=CM$2,$AT2318/($W2318-2009),0)+IF($X2318>=CM$2,$AU2318/($X2318-2009),0)+IF($Y2318>=CM$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2318>=CW$2,$AA2318/($D2318-2009),0)+IF($E2318>=CW$2,$AB2318/($E2318-2009),0)+IF($F2318>=CW$2,$AC2318/($F2318-2009),0)+IF($G2318>=CW$2,$AD2318/($G2318-2009),0)+IF($H2318>=CW$2,$AE2318/($H2318-2009),0)+IF($I2318>=CW$2,$AF2318/($I2318-2009),0)+IF($J2318>=CW$2,$AG2318/($J2318-2009),0)+IF($K2318>=CW$2,$AH2318/($K2318-2009),0)+IF($L2318>=CW$2,$AI2318/($L2318-2009),0)+IF($M2318>=CW$2,$AJ2318/($M2318-2009),0)+IF($N2318>=CW$2,$AK2318/($N2318-2009),0)+IF($O2318>=CW$2,$AL2318/($O2318-2009),0)+IF($P2318>=CW$2,$AM2318/($P2318-2009),0)+IF($Q2318>=CW$2,$AN2318/($Q2318-2009),0)+IF($R2318>=CW$2,$AO2318/($R2318-2009),0)+IF($S2318>=CW$2,$AP2318/($S2318-2009),0)+IF($T2318>=CW$2,$AQ2318/($T2318-2009),0)+IF($U2318>=CW$2,$AR2318/($U2318-2009),0)+IF($V2318>=CW$2,$AS2318/($V2318-2009),0)+IF($W2318>=CW$2,$AT2318/($W2318-2009),0)+IF($X2318>=CW$2,$AU2318/($X2318-2009),0)+IF($Y2318>=CW$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2318>=DG$2,$AA2318/($D2318-2009),0)+IF($E2318>=DG$2,$AB2318/($E2318-2009),0)+IF($F2318>=DG$2,$AC2318/($F2318-2009),0)+IF($G2318>=DG$2,$AD2318/($G2318-2009),0)+IF($H2318>=DG$2,$AE2318/($H2318-2009),0)+IF($I2318>=DG$2,$AF2318/($I2318-2009),0)+IF($J2318>=DG$2,$AG2318/($J2318-2009),0)+IF($K2318>=DG$2,$AH2318/($K2318-2009),0)+IF($L2318>=DG$2,$AI2318/($L2318-2009),0)+IF($M2318>=DG$2,$AJ2318/($M2318-2009),0)+IF($N2318>=DG$2,$AK2318/($N2318-2009),0)+IF($O2318>=DG$2,$AL2318/($O2318-2009),0)+IF($P2318>=DG$2,$AM2318/($P2318-2009),0)+IF($Q2318>=DG$2,$AN2318/($Q2318-2009),0)+IF($R2318>=DG$2,$AO2318/($R2318-2009),0)+IF($S2318>=DG$2,$AP2318/($S2318-2009),0)+IF($T2318>=DG$2,$AQ2318/($T2318-2009),0)+IF($U2318>=DG$2,$AR2318/($U2318-2009),0)+IF($V2318>=DG$2,$AS2318/($V2318-2009),0)+IF($W2318>=DG$2,$AT2318/($W2318-2009),0)+IF($X2318>=DG$2,$AU2318/($X2318-2009),0)+IF($Y2318>=DG$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2318>=DQ$2,$AA2318/($D2318-2009),0)+IF($E2318>=DQ$2,$AB2318/($E2318-2009),0)+IF($F2318>=DQ$2,$AC2318/($F2318-2009),0)+IF($G2318>=DQ$2,$AD2318/($G2318-2009),0)+IF($H2318>=DQ$2,$AE2318/($H2318-2009),0)+IF($I2318>=DQ$2,$AF2318/($I2318-2009),0)+IF($J2318>=DQ$2,$AG2318/($J2318-2009),0)+IF($K2318>=DQ$2,$AH2318/($K2318-2009),0)+IF($L2318>=DQ$2,$AI2318/($L2318-2009),0)+IF($M2318>=DQ$2,$AJ2318/($M2318-2009),0)+IF($N2318>=DQ$2,$AK2318/($N2318-2009),0)+IF($O2318>=DQ$2,$AL2318/($O2318-2009),0)+IF($P2318>=DQ$2,$AM2318/($P2318-2009),0)+IF($Q2318>=DQ$2,$AN2318/($Q2318-2009),0)+IF($R2318>=DQ$2,$AO2318/($R2318-2009),0)+IF($S2318>=DQ$2,$AP2318/($S2318-2009),0)+IF($T2318>=DQ$2,$AQ2318/($T2318-2009),0)+IF($U2318>=DQ$2,$AR2318/($U2318-2009),0)+IF($V2318>=DQ$2,$AS2318/($V2318-2009),0)+IF($W2318>=DQ$2,$AT2318/($W2318-2009),0)+IF($X2318>=DQ$2,$AU2318/($X2318-2009),0)+IF($Y2318>=DQ$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2318>=EA$2,$AA2318/($D2318-2009),0)+IF($E2318>=EA$2,$AB2318/($E2318-2009),0)+IF($F2318>=EA$2,$AC2318/($F2318-2009),0)+IF($G2318>=EA$2,$AD2318/($G2318-2009),0)+IF($H2318>=EA$2,$AE2318/($H2318-2009),0)+IF($I2318>=EA$2,$AF2318/($I2318-2009),0)+IF($J2318>=EA$2,$AG2318/($J2318-2009),0)+IF($K2318>=EA$2,$AH2318/($K2318-2009),0)+IF($L2318>=EA$2,$AI2318/($L2318-2009),0)+IF($M2318>=EA$2,$AJ2318/($M2318-2009),0)+IF($N2318>=EA$2,$AK2318/($N2318-2009),0)+IF($O2318>=EA$2,$AL2318/($O2318-2009),0)+IF($P2318>=EA$2,$AM2318/($P2318-2009),0)+IF($Q2318>=EA$2,$AN2318/($Q2318-2009),0)+IF($R2318>=EA$2,$AO2318/($R2318-2009),0)+IF($S2318>=EA$2,$AP2318/($S2318-2009),0)+IF($T2318>=EA$2,$AQ2318/($T2318-2009),0)+IF($U2318>=EA$2,$AR2318/($U2318-2009),0)+IF($V2318>=EA$2,$AS2318/($V2318-2009),0)+IF($W2318>=EA$2,$AT2318/($W2318-2009),0)+IF($X2318>=EA$2,$AU2318/($X2318-2009),0)+IF($Y2318>=EA$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2318>=EK$2,$AA2318/($D2318-2009),0)+IF($E2318>=EK$2,$AB2318/($E2318-2009),0)+IF($F2318>=EK$2,$AC2318/($F2318-2009),0)+IF($G2318>=EK$2,$AD2318/($G2318-2009),0)+IF($H2318>=EK$2,$AE2318/($H2318-2009),0)+IF($I2318>=EK$2,$AF2318/($I2318-2009),0)+IF($J2318>=EK$2,$AG2318/($J2318-2009),0)+IF($K2318>=EK$2,$AH2318/($K2318-2009),0)+IF($L2318>=EK$2,$AI2318/($L2318-2009),0)+IF($M2318>=EK$2,$AJ2318/($M2318-2009),0)+IF($N2318>=EK$2,$AK2318/($N2318-2009),0)+IF($O2318>=EK$2,$AL2318/($O2318-2009),0)+IF($P2318>=EK$2,$AM2318/($P2318-2009),0)+IF($Q2318>=EK$2,$AN2318/($Q2318-2009),0)+IF($R2318>=EK$2,$AO2318/($R2318-2009),0)+IF($S2318>=EK$2,$AP2318/($S2318-2009),0)+IF($T2318>=EK$2,$AQ2318/($T2318-2009),0)+IF($U2318>=EK$2,$AR2318/($U2318-2009),0)+IF($V2318>=EK$2,$AS2318/($V2318-2009),0)+IF($W2318>=EK$2,$AT2318/($W2318-2009),0)+IF($X2318>=EK$2,$AU2318/($X2318-2009),0)+IF($Y2318>=EK$2,$AV2318/($Y2318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C2338","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2338","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2338","v":0},{"$f":"Produktionsanlæg!BV2338","v":0},{"$f":"Produktionsanlæg!BW2338","v":0},{"$f":"Produktionsanlæg!BX2338","v":0},{"$f":"Produktionsanlæg!BY2338","v":0},{"$f":"Produktionsanlæg!BZ2338","v":0},{"$f":"Produktionsanlæg!CA2338","v":0},{"$f":"Produktionsanlæg!CB2338","v":0},{"$f":"Produktionsanlæg!CC2338","v":0},{"$f":"Produktionsanlæg!CD2338","v":0},{"$f":"Produktionsanlæg!CE2338","v":0},{"$f":"Produktionsanlæg!CF2338","v":0},{"$f":"Produktionsanlæg!CG2338","v":0},{"$f":"Produktionsanlæg!CH2338","v":0},{"$f":"Produktionsanlæg!CI2338","v":0},{"$f":"Produktionsanlæg!CJ2338","v":0},{"$f":"Produktionsanlæg!CK2338","v":0},{"$f":"Produktionsanlæg!CL2338","v":0},{"$f":"Produktionsanlæg!CM2338","v":0},{"$f":"Produktionsanlæg!CN2338","v":0},{"$f":"Produktionsanlæg!CO2338","v":0},{"$f":"Produktionsanlæg!CP2338","v":0},{"$f":"+SUM(AA2338:AV2338)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2338>=AY$2,$AA2338/($D2338-2009),0)+IF($E2338>=AY$2,$AB2338/($E2338-2009),0)+IF($F2338>=AY$2,$AC2338/($F2338-2009),0)+IF($G2338>=AY$2,$AD2338/($G2338-2009),0)+IF($H2338>=AY$2,$AE2338/($H2338-2009),0)+IF($I2338>=AY$2,$AF2338/($I2338-2009),0)+IF($J2338>=AY$2,$AG2338/($J2338-2009),0)+IF($K2338>=AY$2,$AH2338/($K2338-2009),0)+IF($L2338>=AY$2,$AI2338/($L2338-2009),0)+IF($M2338>=AY$2,$AJ2338/($M2338-2009),0)+IF($N2338>=AY$2,$AK2338/($N2338-2009),0)+IF($O2338>=AY$2,$AL2338/($O2338-2009),0)+IF($P2338>=AY$2,$AM2338/($P2338-2009),0)+IF($Q2338>=AY$2,$AN2338/($Q2338-2009),0)+IF($R2338>=AY$2,$AO2338/($R2338-2009),0)+IF($S2338>=AY$2,$AP2338/($S2338-2009),0)+IF($T2338>=AY$2,$AQ2338/($T2338-2009),0)+IF($U2338>=AY$2,$AR2338/($U2338-2009),0)+IF($V2338>=AY$2,$AS2338/($V2338-2009),0)+IF($W2338>=AY$2,$AT2338/($W2338-2009),0)+IF($X2338>=AY$2,$AU2338/($X2338-2009),0)+IF($Y2338>=AY$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2338>=BI$2,$AA2338/($D2338-2009),0)+IF($E2338>=BI$2,$AB2338/($E2338-2009),0)+IF($F2338>=BI$2,$AC2338/($F2338-2009),0)+IF($G2338>=BI$2,$AD2338/($G2338-2009),0)+IF($H2338>=BI$2,$AE2338/($H2338-2009),0)+IF($I2338>=BI$2,$AF2338/($I2338-2009),0)+IF($J2338>=BI$2,$AG2338/($J2338-2009),0)+IF($K2338>=BI$2,$AH2338/($K2338-2009),0)+IF($L2338>=BI$2,$AI2338/($L2338-2009),0)+IF($M2338>=BI$2,$AJ2338/($M2338-2009),0)+IF($N2338>=BI$2,$AK2338/($N2338-2009),0)+IF($O2338>=BI$2,$AL2338/($O2338-2009),0)+IF($P2338>=BI$2,$AM2338/($P2338-2009),0)+IF($Q2338>=BI$2,$AN2338/($Q2338-2009),0)+IF($R2338>=BI$2,$AO2338/($R2338-2009),0)+IF($S2338>=BI$2,$AP2338/($S2338-2009),0)+IF($T2338>=BI$2,$AQ2338/($T2338-2009),0)+IF($U2338>=BI$2,$AR2338/($U2338-2009),0)+IF($V2338>=BI$2,$AS2338/($V2338-2009),0)+IF($W2338>=BI$2,$AT2338/($W2338-2009),0)+IF($X2338>=BI$2,$AU2338/($X2338-2009),0)+IF($Y2338>=BI$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2338>=BS$2,$AA2338/($D2338-2009),0)+IF($E2338>=BS$2,$AB2338/($E2338-2009),0)+IF($F2338>=BS$2,$AC2338/($F2338-2009),0)+IF($G2338>=BS$2,$AD2338/($G2338-2009),0)+IF($H2338>=BS$2,$AE2338/($H2338-2009),0)+IF($I2338>=BS$2,$AF2338/($I2338-2009),0)+IF($J2338>=BS$2,$AG2338/($J2338-2009),0)+IF($K2338>=BS$2,$AH2338/($K2338-2009),0)+IF($L2338>=BS$2,$AI2338/($L2338-2009),0)+IF($M2338>=BS$2,$AJ2338/($M2338-2009),0)+IF($N2338>=BS$2,$AK2338/($N2338-2009),0)+IF($O2338>=BS$2,$AL2338/($O2338-2009),0)+IF($P2338>=BS$2,$AM2338/($P2338-2009),0)+IF($Q2338>=BS$2,$AN2338/($Q2338-2009),0)+IF($R2338>=BS$2,$AO2338/($R2338-2009),0)+IF($S2338>=BS$2,$AP2338/($S2338-2009),0)+IF($T2338>=BS$2,$AQ2338/($T2338-2009),0)+IF($U2338>=BS$2,$AR2338/($U2338-2009),0)+IF($V2338>=BS$2,$AS2338/($V2338-2009),0)+IF($W2338>=BS$2,$AT2338/($W2338-2009),0)+IF($X2338>=BS$2,$AU2338/($X2338-2009),0)+IF($Y2338>=BS$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2338>=CC$2,$AA2338/($D2338-2009),0)+IF($E2338>=CC$2,$AB2338/($E2338-2009),0)+IF($F2338>=CC$2,$AC2338/($F2338-2009),0)+IF($G2338>=CC$2,$AD2338/($G2338-2009),0)+IF($H2338>=CC$2,$AE2338/($H2338-2009),0)+IF($I2338>=CC$2,$AF2338/($I2338-2009),0)+IF($J2338>=CC$2,$AG2338/($J2338-2009),0)+IF($K2338>=CC$2,$AH2338/($K2338-2009),0)+IF($L2338>=CC$2,$AI2338/($L2338-2009),0)+IF($M2338>=CC$2,$AJ2338/($M2338-2009),0)+IF($N2338>=CC$2,$AK2338/($N2338-2009),0)+IF($O2338>=CC$2,$AL2338/($O2338-2009),0)+IF($P2338>=CC$2,$AM2338/($P2338-2009),0)+IF($Q2338>=CC$2,$AN2338/($Q2338-2009),0)+IF($R2338>=CC$2,$AO2338/($R2338-2009),0)+IF($S2338>=CC$2,$AP2338/($S2338-2009),0)+IF($T2338>=CC$2,$AQ2338/($T2338-2009),0)+IF($U2338>=CC$2,$AR2338/($U2338-2009),0)+IF($V2338>=CC$2,$AS2338/($V2338-2009),0)+IF($W2338>=CC$2,$AT2338/($W2338-2009),0)+IF($X2338>=CC$2,$AU2338/($X2338-2009),0)+IF($Y2338>=CC$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2338>=CM$2,$AA2338/($D2338-2009),0)+IF($E2338>=CM$2,$AB2338/($E2338-2009),0)+IF($F2338>=CM$2,$AC2338/($F2338-2009),0)+IF($G2338>=CM$2,$AD2338/($G2338-2009),0)+IF($H2338>=CM$2,$AE2338/($H2338-2009),0)+IF($I2338>=CM$2,$AF2338/($I2338-2009),0)+IF($J2338>=CM$2,$AG2338/($J2338-2009),0)+IF($K2338>=CM$2,$AH2338/($K2338-2009),0)+IF($L2338>=CM$2,$AI2338/($L2338-2009),0)+IF($M2338>=CM$2,$AJ2338/($M2338-2009),0)+IF($N2338>=CM$2,$AK2338/($N2338-2009),0)+IF($O2338>=CM$2,$AL2338/($O2338-2009),0)+IF($P2338>=CM$2,$AM2338/($P2338-2009),0)+IF($Q2338>=CM$2,$AN2338/($Q2338-2009),0)+IF($R2338>=CM$2,$AO2338/($R2338-2009),0)+IF($S2338>=CM$2,$AP2338/($S2338-2009),0)+IF($T2338>=CM$2,$AQ2338/($T2338-2009),0)+IF($U2338>=CM$2,$AR2338/($U2338-2009),0)+IF($V2338>=CM$2,$AS2338/($V2338-2009),0)+IF($W2338>=CM$2,$AT2338/($W2338-2009),0)+IF($X2338>=CM$2,$AU2338/($X2338-2009),0)+IF($Y2338>=CM$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2338>=CW$2,$AA2338/($D2338-2009),0)+IF($E2338>=CW$2,$AB2338/($E2338-2009),0)+IF($F2338>=CW$2,$AC2338/($F2338-2009),0)+IF($G2338>=CW$2,$AD2338/($G2338-2009),0)+IF($H2338>=CW$2,$AE2338/($H2338-2009),0)+IF($I2338>=CW$2,$AF2338/($I2338-2009),0)+IF($J2338>=CW$2,$AG2338/($J2338-2009),0)+IF($K2338>=CW$2,$AH2338/($K2338-2009),0)+IF($L2338>=CW$2,$AI2338/($L2338-2009),0)+IF($M2338>=CW$2,$AJ2338/($M2338-2009),0)+IF($N2338>=CW$2,$AK2338/($N2338-2009),0)+IF($O2338>=CW$2,$AL2338/($O2338-2009),0)+IF($P2338>=CW$2,$AM2338/($P2338-2009),0)+IF($Q2338>=CW$2,$AN2338/($Q2338-2009),0)+IF($R2338>=CW$2,$AO2338/($R2338-2009),0)+IF($S2338>=CW$2,$AP2338/($S2338-2009),0)+IF($T2338>=CW$2,$AQ2338/($T2338-2009),0)+IF($U2338>=CW$2,$AR2338/($U2338-2009),0)+IF($V2338>=CW$2,$AS2338/($V2338-2009),0)+IF($W2338>=CW$2,$AT2338/($W2338-2009),0)+IF($X2338>=CW$2,$AU2338/($X2338-2009),0)+IF($Y2338>=CW$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2338>=DG$2,$AA2338/($D2338-2009),0)+IF($E2338>=DG$2,$AB2338/($E2338-2009),0)+IF($F2338>=DG$2,$AC2338/($F2338-2009),0)+IF($G2338>=DG$2,$AD2338/($G2338-2009),0)+IF($H2338>=DG$2,$AE2338/($H2338-2009),0)+IF($I2338>=DG$2,$AF2338/($I2338-2009),0)+IF($J2338>=DG$2,$AG2338/($J2338-2009),0)+IF($K2338>=DG$2,$AH2338/($K2338-2009),0)+IF($L2338>=DG$2,$AI2338/($L2338-2009),0)+IF($M2338>=DG$2,$AJ2338/($M2338-2009),0)+IF($N2338>=DG$2,$AK2338/($N2338-2009),0)+IF($O2338>=DG$2,$AL2338/($O2338-2009),0)+IF($P2338>=DG$2,$AM2338/($P2338-2009),0)+IF($Q2338>=DG$2,$AN2338/($Q2338-2009),0)+IF($R2338>=DG$2,$AO2338/($R2338-2009),0)+IF($S2338>=DG$2,$AP2338/($S2338-2009),0)+IF($T2338>=DG$2,$AQ2338/($T2338-2009),0)+IF($U2338>=DG$2,$AR2338/($U2338-2009),0)+IF($V2338>=DG$2,$AS2338/($V2338-2009),0)+IF($W2338>=DG$2,$AT2338/($W2338-2009),0)+IF($X2338>=DG$2,$AU2338/($X2338-2009),0)+IF($Y2338>=DG$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2338>=DQ$2,$AA2338/($D2338-2009),0)+IF($E2338>=DQ$2,$AB2338/($E2338-2009),0)+IF($F2338>=DQ$2,$AC2338/($F2338-2009),0)+IF($G2338>=DQ$2,$AD2338/($G2338-2009),0)+IF($H2338>=DQ$2,$AE2338/($H2338-2009),0)+IF($I2338>=DQ$2,$AF2338/($I2338-2009),0)+IF($J2338>=DQ$2,$AG2338/($J2338-2009),0)+IF($K2338>=DQ$2,$AH2338/($K2338-2009),0)+IF($L2338>=DQ$2,$AI2338/($L2338-2009),0)+IF($M2338>=DQ$2,$AJ2338/($M2338-2009),0)+IF($N2338>=DQ$2,$AK2338/($N2338-2009),0)+IF($O2338>=DQ$2,$AL2338/($O2338-2009),0)+IF($P2338>=DQ$2,$AM2338/($P2338-2009),0)+IF($Q2338>=DQ$2,$AN2338/($Q2338-2009),0)+IF($R2338>=DQ$2,$AO2338/($R2338-2009),0)+IF($S2338>=DQ$2,$AP2338/($S2338-2009),0)+IF($T2338>=DQ$2,$AQ2338/($T2338-2009),0)+IF($U2338>=DQ$2,$AR2338/($U2338-2009),0)+IF($V2338>=DQ$2,$AS2338/($V2338-2009),0)+IF($W2338>=DQ$2,$AT2338/($W2338-2009),0)+IF($X2338>=DQ$2,$AU2338/($X2338-2009),0)+IF($Y2338>=DQ$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2338>=EA$2,$AA2338/($D2338-2009),0)+IF($E2338>=EA$2,$AB2338/($E2338-2009),0)+IF($F2338>=EA$2,$AC2338/($F2338-2009),0)+IF($G2338>=EA$2,$AD2338/($G2338-2009),0)+IF($H2338>=EA$2,$AE2338/($H2338-2009),0)+IF($I2338>=EA$2,$AF2338/($I2338-2009),0)+IF($J2338>=EA$2,$AG2338/($J2338-2009),0)+IF($K2338>=EA$2,$AH2338/($K2338-2009),0)+IF($L2338>=EA$2,$AI2338/($L2338-2009),0)+IF($M2338>=EA$2,$AJ2338/($M2338-2009),0)+IF($N2338>=EA$2,$AK2338/($N2338-2009),0)+IF($O2338>=EA$2,$AL2338/($O2338-2009),0)+IF($P2338>=EA$2,$AM2338/($P2338-2009),0)+IF($Q2338>=EA$2,$AN2338/($Q2338-2009),0)+IF($R2338>=EA$2,$AO2338/($R2338-2009),0)+IF($S2338>=EA$2,$AP2338/($S2338-2009),0)+IF($T2338>=EA$2,$AQ2338/($T2338-2009),0)+IF($U2338>=EA$2,$AR2338/($U2338-2009),0)+IF($V2338>=EA$2,$AS2338/($V2338-2009),0)+IF($W2338>=EA$2,$AT2338/($W2338-2009),0)+IF($X2338>=EA$2,$AU2338/($X2338-2009),0)+IF($Y2338>=EA$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2338>=EK$2,$AA2338/($D2338-2009),0)+IF($E2338>=EK$2,$AB2338/($E2338-2009),0)+IF($F2338>=EK$2,$AC2338/($F2338-2009),0)+IF($G2338>=EK$2,$AD2338/($G2338-2009),0)+IF($H2338>=EK$2,$AE2338/($H2338-2009),0)+IF($I2338>=EK$2,$AF2338/($I2338-2009),0)+IF($J2338>=EK$2,$AG2338/($J2338-2009),0)+IF($K2338>=EK$2,$AH2338/($K2338-2009),0)+IF($L2338>=EK$2,$AI2338/($L2338-2009),0)+IF($M2338>=EK$2,$AJ2338/($M2338-2009),0)+IF($N2338>=EK$2,$AK2338/($N2338-2009),0)+IF($O2338>=EK$2,$AL2338/($O2338-2009),0)+IF($P2338>=EK$2,$AM2338/($P2338-2009),0)+IF($Q2338>=EK$2,$AN2338/($Q2338-2009),0)+IF($R2338>=EK$2,$AO2338/($R2338-2009),0)+IF($S2338>=EK$2,$AP2338/($S2338-2009),0)+IF($T2338>=EK$2,$AQ2338/($T2338-2009),0)+IF($U2338>=EK$2,$AR2338/($U2338-2009),0)+IF($V2338>=EK$2,$AS2338/($V2338-2009),0)+IF($W2338>=EK$2,$AT2338/($W2338-2009),0)+IF($X2338>=EK$2,$AU2338/($X2338-2009),0)+IF($Y2338>=EK$2,$AV2338/($Y2338-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"D$3+$C2341+Produktionsanlæg!D2342","v":1965},{"$f":"E$3+$C2341+Produktionsanlæg!E2342","v":1975},{"$f":"F$3+$C2341+Produktionsanlæg!F2342","v":1985},{"$f":"G$3+$C2341+Produktionsanlæg!G2342","v":1995},{"$f":"H$3+$C2341+Produktionsanlæg!H2342","v":2005},{"$f":"I$3+$C2341+Produktionsanlæg!I2342","v":2015},{"$f":"J$3+$C2341+Produktionsanlæg!J2342","v":2025},{"$f":"K$3+$C2341+Produktionsanlæg!K2342","v":2035},{"$f":"L$3+$C2341+Produktionsanlæg!L2342","v":2042},{"$f":"M$3+$C2341+Produktionsanlæg!M2342","v":2047},{"$f":"N$3+$C2341+Produktionsanlæg!N2342","v":2052},{"$f":"O$3+$C2341+Produktionsanlæg!O2342","v":2057},{"$f":"P$3+$C2341+Produktionsanlæg!P2342","v":2060},{"$f":"Q$3+$C2341+Produktionsanlæg!Q2342","v":2061},{"$f":"R$3+$C2341+Produktionsanlæg!R2342","v":2062},{"$f":"S$3+$C2341+Produktionsanlæg!S2342","v":2063},{"$f":"T$3+$C2341+Produktionsanlæg!T2342","v":2064},{"$f":"U$3+$C2341+Produktionsanlæg!U2342","v":2065},{"$f":"V$3+$C2341+Produktionsanlæg!V2342","v":2066},{"$f":"W$3+$C2341+Produktionsanlæg!W2342","v":2067},{"$f":"X$3+$C2341+Produktionsanlæg!X2342","v":2068},{"$f":"Y$3+$C2341+Produktionsanlæg!Y2342","v":2069},0,{"$f":"Produktionsanlæg!BU2341","v":0},{"$f":"Produktionsanlæg!BV2341","v":0},{"$f":"Produktionsanlæg!BW2341","v":0},{"$f":"Produktionsanlæg!BX2341","v":0},{"$f":"Produktionsanlæg!BY2341","v":0},{"$f":"Produktionsanlæg!BZ2341","v":0},{"$f":"Produktionsanlæg!CA2341","v":0},{"$f":"Produktionsanlæg!CB2341","v":0},{"$f":"Produktionsanlæg!CC2341","v":0},{"$f":"Produktionsanlæg!CD2341","v":0},{"$f":"Produktionsanlæg!CE2341","v":0},{"$f":"Produktionsanlæg!CF2341","v":0},{"$f":"Produktionsanlæg!CG2341","v":0},{"$f":"Produktionsanlæg!CH2341","v":0},{"$f":"Produktionsanlæg!CI2341","v":0},{"$f":"Produktionsanlæg!CJ2341","v":0},{"$f":"Produktionsanlæg!CK2341","v":0},{"$f":"Produktionsanlæg!CL2341","v":0},{"$f":"Produktionsanlæg!CM2341","v":0},{"$f":"Produktionsanlæg!CN2341","v":0},{"$f":"Produktionsanlæg!CO2341","v":0},{"$f":"Produktionsanlæg!CP2341","v":0},{"$f":"+SUM(AA2341:AV2341)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2341>=AY$2,$AA2341/($D2341-2009),0)+IF($E2341>=AY$2,$AB2341/($E2341-2009),0)+IF($F2341>=AY$2,$AC2341/($F2341-2009),0)+IF($G2341>=AY$2,$AD2341/($G2341-2009),0)+IF($H2341>=AY$2,$AE2341/($H2341-2009),0)+IF($I2341>=AY$2,$AF2341/($I2341-2009),0)+IF($J2341>=AY$2,$AG2341/($J2341-2009),0)+IF($K2341>=AY$2,$AH2341/($K2341-2009),0)+IF($L2341>=AY$2,$AI2341/($L2341-2009),0)+IF($M2341>=AY$2,$AJ2341/($M2341-2009),0)+IF($N2341>=AY$2,$AK2341/($N2341-2009),0)+IF($O2341>=AY$2,$AL2341/($O2341-2009),0)+IF($P2341>=AY$2,$AM2341/($P2341-2009),0)+IF($Q2341>=AY$2,$AN2341/($Q2341-2009),0)+IF($R2341>=AY$2,$AO2341/($R2341-2009),0)+IF($S2341>=AY$2,$AP2341/($S2341-2009),0)+IF($T2341>=AY$2,$AQ2341/($T2341-2009),0)+IF($U2341>=AY$2,$AR2341/($U2341-2009),0)+IF($V2341>=AY$2,$AS2341/($V2341-2009),0)+IF($W2341>=AY$2,$AT2341/($W2341-2009),0)+IF($X2341>=AY$2,$AU2341/($X2341-2009),0)+IF($Y2341>=AY$2,$AV2341/($Y2341-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2341>=CE$2,$AA2341/($D2341-2009),0)+IF($E2341>=CE$2,$AB2341/($E2341-2009),0)+IF($F2341>=CE$2,$AC2341/($F2341-2009),0)+IF($G2341>=CE$2,$AD2341/($G2341-2009),0)+IF($H2341>=CE$2,$AE2341/($H2341-2009),0)+IF($I2341>=CE$2,$AF2341/($I2341-2009),0)+IF($J2341>=CE$2,$AG2341/($J2341-2009),0)+IF($K2341>=CE$2,$AH2341/($K2341-2009),0)+IF($L2341>=CE$2,$AI2341/($L2341-2009),0)+IF($M2341>=CE$2,$AJ2341/($M2341-2009),0)+IF($N2341>=CE$2,$AK2341/($N2341-2009),0)+IF($O2341>=CE$2,$AL2341/($O2341-2009),0)+IF($P2341>=CE$2,$AM2341/($P2341-2009),0)+IF($Q2341>=CE$2,$AN2341/($Q2341-2009),0)+IF($R2341>=CE$2,$AO2341/($R2341-2009),0)+IF($S2341>=CE$2,$AP2341/($S2341-2009),0)+IF($T2341>=CE$2,$AQ2341/($T2341-2009),0)+IF($U2341>=CE$2,$AR2341/($U2341-2009),0)+IF($V2341>=CE$2,$AS2341/($V2341-2009),0)+IF($W2341>=CE$2,$AT2341/($W2341-2009),0)+IF($X2341>=CE$2,$AU2341/($X2341-2009),0)+IF($Y2341>=CE$2,$AV2341/($Y2341-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2341>=DK$2,$AA2341/($D2341-2009),0)+IF($E2341>=DK$2,$AB2341/($E2341-2009),0)+IF($F2341>=DK$2,$AC2341/($F2341-2009),0)+IF($G2341>=DK$2,$AD2341/($G2341-2009),0)+IF($H2341>=DK$2,$AE2341/($H2341-2009),0)+IF($I2341>=DK$2,$AF2341/($I2341-2009),0)+IF($J2341>=DK$2,$AG2341/($J2341-2009),0)+IF($K2341>=DK$2,$AH2341/($K2341-2009),0)+IF($L2341>=DK$2,$AI2341/($L2341-2009),0)+IF($M2341>=DK$2,$AJ2341/($M2341-2009),0)+IF($N2341>=DK$2,$AK2341/($N2341-2009),0)+IF($O2341>=DK$2,$AL2341/($O2341-2009),0)+IF($P2341>=DK$2,$AM2341/($P2341-2009),0)+IF($Q2341>=DK$2,$AN2341/($Q2341-2009),0)+IF($R2341>=DK$2,$AO2341/($R2341-2009),0)+IF($S2341>=DK$2,$AP2341/($S2341-2009),0)+IF($T2341>=DK$2,$AQ2341/($T2341-2009),0)+IF($U2341>=DK$2,$AR2341/($U2341-2009),0)+IF($V2341>=DK$2,$AS2341/($V2341-2009),0)+IF($W2341>=DK$2,$AT2341/($W2341-2009),0)+IF($X2341>=DK$2,$AU2341/($X2341-2009),0)+IF($Y2341>=DK$2,$AV2341/($Y2341-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C2363","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2363","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2363","v":0},{"$f":"Produktionsanlæg!BV2363","v":0},{"$f":"Produktionsanlæg!BW2363","v":0},{"$f":"Produktionsanlæg!BX2363","v":0},{"$f":"Produktionsanlæg!BY2363","v":0},{"$f":"Produktionsanlæg!BZ2363","v":0},{"$f":"Produktionsanlæg!CA2363","v":0},{"$f":"Produktionsanlæg!CB2363","v":0},{"$f":"Produktionsanlæg!CC2363","v":0},{"$f":"Produktionsanlæg!CD2363","v":0},{"$f":"Produktionsanlæg!CE2363","v":0},{"$f":"Produktionsanlæg!CF2363","v":0},{"$f":"Produktionsanlæg!CG2363","v":0},{"$f":"Produktionsanlæg!CH2363","v":0},{"$f":"Produktionsanlæg!CI2363","v":0},{"$f":"Produktionsanlæg!CJ2363","v":0},{"$f":"Produktionsanlæg!CK2363","v":0},{"$f":"Produktionsanlæg!CL2363","v":0},{"$f":"Produktionsanlæg!CM2363","v":0},{"$f":"Produktionsanlæg!CN2363","v":0},{"$f":"Produktionsanlæg!CO2363","v":0},{"$f":"Produktionsanlæg!CP2363","v":0},{"$f":"+SUM(AA2363:AV2363)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2363>=AY$2,$AA2363/($D2363-2009),0)+IF($E2363>=AY$2,$AB2363/($E2363-2009),0)+IF($F2363>=AY$2,$AC2363/($F2363-2009),0)+IF($G2363>=AY$2,$AD2363/($G2363-2009),0)+IF($H2363>=AY$2,$AE2363/($H2363-2009),0)+IF($I2363>=AY$2,$AF2363/($I2363-2009),0)+IF($J2363>=AY$2,$AG2363/($J2363-2009),0)+IF($K2363>=AY$2,$AH2363/($K2363-2009),0)+IF($L2363>=AY$2,$AI2363/($L2363-2009),0)+IF($M2363>=AY$2,$AJ2363/($M2363-2009),0)+IF($N2363>=AY$2,$AK2363/($N2363-2009),0)+IF($O2363>=AY$2,$AL2363/($O2363-2009),0)+IF($P2363>=AY$2,$AM2363/($P2363-2009),0)+IF($Q2363>=AY$2,$AN2363/($Q2363-2009),0)+IF($R2363>=AY$2,$AO2363/($R2363-2009),0)+IF($S2363>=AY$2,$AP2363/($S2363-2009),0)+IF($T2363>=AY$2,$AQ2363/($T2363-2009),0)+IF($U2363>=AY$2,$AR2363/($U2363-2009),0)+IF($V2363>=AY$2,$AS2363/($V2363-2009),0)+IF($W2363>=AY$2,$AT2363/($W2363-2009),0)+IF($X2363>=AY$2,$AU2363/($X2363-2009),0)+IF($Y2363>=AY$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2363>=BI$2,$AA2363/($D2363-2009),0)+IF($E2363>=BI$2,$AB2363/($E2363-2009),0)+IF($F2363>=BI$2,$AC2363/($F2363-2009),0)+IF($G2363>=BI$2,$AD2363/($G2363-2009),0)+IF($H2363>=BI$2,$AE2363/($H2363-2009),0)+IF($I2363>=BI$2,$AF2363/($I2363-2009),0)+IF($J2363>=BI$2,$AG2363/($J2363-2009),0)+IF($K2363>=BI$2,$AH2363/($K2363-2009),0)+IF($L2363>=BI$2,$AI2363/($L2363-2009),0)+IF($M2363>=BI$2,$AJ2363/($M2363-2009),0)+IF($N2363>=BI$2,$AK2363/($N2363-2009),0)+IF($O2363>=BI$2,$AL2363/($O2363-2009),0)+IF($P2363>=BI$2,$AM2363/($P2363-2009),0)+IF($Q2363>=BI$2,$AN2363/($Q2363-2009),0)+IF($R2363>=BI$2,$AO2363/($R2363-2009),0)+IF($S2363>=BI$2,$AP2363/($S2363-2009),0)+IF($T2363>=BI$2,$AQ2363/($T2363-2009),0)+IF($U2363>=BI$2,$AR2363/($U2363-2009),0)+IF($V2363>=BI$2,$AS2363/($V2363-2009),0)+IF($W2363>=BI$2,$AT2363/($W2363-2009),0)+IF($X2363>=BI$2,$AU2363/($X2363-2009),0)+IF($Y2363>=BI$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2363>=BS$2,$AA2363/($D2363-2009),0)+IF($E2363>=BS$2,$AB2363/($E2363-2009),0)+IF($F2363>=BS$2,$AC2363/($F2363-2009),0)+IF($G2363>=BS$2,$AD2363/($G2363-2009),0)+IF($H2363>=BS$2,$AE2363/($H2363-2009),0)+IF($I2363>=BS$2,$AF2363/($I2363-2009),0)+IF($J2363>=BS$2,$AG2363/($J2363-2009),0)+IF($K2363>=BS$2,$AH2363/($K2363-2009),0)+IF($L2363>=BS$2,$AI2363/($L2363-2009),0)+IF($M2363>=BS$2,$AJ2363/($M2363-2009),0)+IF($N2363>=BS$2,$AK2363/($N2363-2009),0)+IF($O2363>=BS$2,$AL2363/($O2363-2009),0)+IF($P2363>=BS$2,$AM2363/($P2363-2009),0)+IF($Q2363>=BS$2,$AN2363/($Q2363-2009),0)+IF($R2363>=BS$2,$AO2363/($R2363-2009),0)+IF($S2363>=BS$2,$AP2363/($S2363-2009),0)+IF($T2363>=BS$2,$AQ2363/($T2363-2009),0)+IF($U2363>=BS$2,$AR2363/($U2363-2009),0)+IF($V2363>=BS$2,$AS2363/($V2363-2009),0)+IF($W2363>=BS$2,$AT2363/($W2363-2009),0)+IF($X2363>=BS$2,$AU2363/($X2363-2009),0)+IF($Y2363>=BS$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2363>=CC$2,$AA2363/($D2363-2009),0)+IF($E2363>=CC$2,$AB2363/($E2363-2009),0)+IF($F2363>=CC$2,$AC2363/($F2363-2009),0)+IF($G2363>=CC$2,$AD2363/($G2363-2009),0)+IF($H2363>=CC$2,$AE2363/($H2363-2009),0)+IF($I2363>=CC$2,$AF2363/($I2363-2009),0)+IF($J2363>=CC$2,$AG2363/($J2363-2009),0)+IF($K2363>=CC$2,$AH2363/($K2363-2009),0)+IF($L2363>=CC$2,$AI2363/($L2363-2009),0)+IF($M2363>=CC$2,$AJ2363/($M2363-2009),0)+IF($N2363>=CC$2,$AK2363/($N2363-2009),0)+IF($O2363>=CC$2,$AL2363/($O2363-2009),0)+IF($P2363>=CC$2,$AM2363/($P2363-2009),0)+IF($Q2363>=CC$2,$AN2363/($Q2363-2009),0)+IF($R2363>=CC$2,$AO2363/($R2363-2009),0)+IF($S2363>=CC$2,$AP2363/($S2363-2009),0)+IF($T2363>=CC$2,$AQ2363/($T2363-2009),0)+IF($U2363>=CC$2,$AR2363/($U2363-2009),0)+IF($V2363>=CC$2,$AS2363/($V2363-2009),0)+IF($W2363>=CC$2,$AT2363/($W2363-2009),0)+IF($X2363>=CC$2,$AU2363/($X2363-2009),0)+IF($Y2363>=CC$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2363>=CM$2,$AA2363/($D2363-2009),0)+IF($E2363>=CM$2,$AB2363/($E2363-2009),0)+IF($F2363>=CM$2,$AC2363/($F2363-2009),0)+IF($G2363>=CM$2,$AD2363/($G2363-2009),0)+IF($H2363>=CM$2,$AE2363/($H2363-2009),0)+IF($I2363>=CM$2,$AF2363/($I2363-2009),0)+IF($J2363>=CM$2,$AG2363/($J2363-2009),0)+IF($K2363>=CM$2,$AH2363/($K2363-2009),0)+IF($L2363>=CM$2,$AI2363/($L2363-2009),0)+IF($M2363>=CM$2,$AJ2363/($M2363-2009),0)+IF($N2363>=CM$2,$AK2363/($N2363-2009),0)+IF($O2363>=CM$2,$AL2363/($O2363-2009),0)+IF($P2363>=CM$2,$AM2363/($P2363-2009),0)+IF($Q2363>=CM$2,$AN2363/($Q2363-2009),0)+IF($R2363>=CM$2,$AO2363/($R2363-2009),0)+IF($S2363>=CM$2,$AP2363/($S2363-2009),0)+IF($T2363>=CM$2,$AQ2363/($T2363-2009),0)+IF($U2363>=CM$2,$AR2363/($U2363-2009),0)+IF($V2363>=CM$2,$AS2363/($V2363-2009),0)+IF($W2363>=CM$2,$AT2363/($W2363-2009),0)+IF($X2363>=CM$2,$AU2363/($X2363-2009),0)+IF($Y2363>=CM$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2363>=CW$2,$AA2363/($D2363-2009),0)+IF($E2363>=CW$2,$AB2363/($E2363-2009),0)+IF($F2363>=CW$2,$AC2363/($F2363-2009),0)+IF($G2363>=CW$2,$AD2363/($G2363-2009),0)+IF($H2363>=CW$2,$AE2363/($H2363-2009),0)+IF($I2363>=CW$2,$AF2363/($I2363-2009),0)+IF($J2363>=CW$2,$AG2363/($J2363-2009),0)+IF($K2363>=CW$2,$AH2363/($K2363-2009),0)+IF($L2363>=CW$2,$AI2363/($L2363-2009),0)+IF($M2363>=CW$2,$AJ2363/($M2363-2009),0)+IF($N2363>=CW$2,$AK2363/($N2363-2009),0)+IF($O2363>=CW$2,$AL2363/($O2363-2009),0)+IF($P2363>=CW$2,$AM2363/($P2363-2009),0)+IF($Q2363>=CW$2,$AN2363/($Q2363-2009),0)+IF($R2363>=CW$2,$AO2363/($R2363-2009),0)+IF($S2363>=CW$2,$AP2363/($S2363-2009),0)+IF($T2363>=CW$2,$AQ2363/($T2363-2009),0)+IF($U2363>=CW$2,$AR2363/($U2363-2009),0)+IF($V2363>=CW$2,$AS2363/($V2363-2009),0)+IF($W2363>=CW$2,$AT2363/($W2363-2009),0)+IF($X2363>=CW$2,$AU2363/($X2363-2009),0)+IF($Y2363>=CW$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2363>=DG$2,$AA2363/($D2363-2009),0)+IF($E2363>=DG$2,$AB2363/($E2363-2009),0)+IF($F2363>=DG$2,$AC2363/($F2363-2009),0)+IF($G2363>=DG$2,$AD2363/($G2363-2009),0)+IF($H2363>=DG$2,$AE2363/($H2363-2009),0)+IF($I2363>=DG$2,$AF2363/($I2363-2009),0)+IF($J2363>=DG$2,$AG2363/($J2363-2009),0)+IF($K2363>=DG$2,$AH2363/($K2363-2009),0)+IF($L2363>=DG$2,$AI2363/($L2363-2009),0)+IF($M2363>=DG$2,$AJ2363/($M2363-2009),0)+IF($N2363>=DG$2,$AK2363/($N2363-2009),0)+IF($O2363>=DG$2,$AL2363/($O2363-2009),0)+IF($P2363>=DG$2,$AM2363/($P2363-2009),0)+IF($Q2363>=DG$2,$AN2363/($Q2363-2009),0)+IF($R2363>=DG$2,$AO2363/($R2363-2009),0)+IF($S2363>=DG$2,$AP2363/($S2363-2009),0)+IF($T2363>=DG$2,$AQ2363/($T2363-2009),0)+IF($U2363>=DG$2,$AR2363/($U2363-2009),0)+IF($V2363>=DG$2,$AS2363/($V2363-2009),0)+IF($W2363>=DG$2,$AT2363/($W2363-2009),0)+IF($X2363>=DG$2,$AU2363/($X2363-2009),0)+IF($Y2363>=DG$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2363>=DQ$2,$AA2363/($D2363-2009),0)+IF($E2363>=DQ$2,$AB2363/($E2363-2009),0)+IF($F2363>=DQ$2,$AC2363/($F2363-2009),0)+IF($G2363>=DQ$2,$AD2363/($G2363-2009),0)+IF($H2363>=DQ$2,$AE2363/($H2363-2009),0)+IF($I2363>=DQ$2,$AF2363/($I2363-2009),0)+IF($J2363>=DQ$2,$AG2363/($J2363-2009),0)+IF($K2363>=DQ$2,$AH2363/($K2363-2009),0)+IF($L2363>=DQ$2,$AI2363/($L2363-2009),0)+IF($M2363>=DQ$2,$AJ2363/($M2363-2009),0)+IF($N2363>=DQ$2,$AK2363/($N2363-2009),0)+IF($O2363>=DQ$2,$AL2363/($O2363-2009),0)+IF($P2363>=DQ$2,$AM2363/($P2363-2009),0)+IF($Q2363>=DQ$2,$AN2363/($Q2363-2009),0)+IF($R2363>=DQ$2,$AO2363/($R2363-2009),0)+IF($S2363>=DQ$2,$AP2363/($S2363-2009),0)+IF($T2363>=DQ$2,$AQ2363/($T2363-2009),0)+IF($U2363>=DQ$2,$AR2363/($U2363-2009),0)+IF($V2363>=DQ$2,$AS2363/($V2363-2009),0)+IF($W2363>=DQ$2,$AT2363/($W2363-2009),0)+IF($X2363>=DQ$2,$AU2363/($X2363-2009),0)+IF($Y2363>=DQ$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2363>=EA$2,$AA2363/($D2363-2009),0)+IF($E2363>=EA$2,$AB2363/($E2363-2009),0)+IF($F2363>=EA$2,$AC2363/($F2363-2009),0)+IF($G2363>=EA$2,$AD2363/($G2363-2009),0)+IF($H2363>=EA$2,$AE2363/($H2363-2009),0)+IF($I2363>=EA$2,$AF2363/($I2363-2009),0)+IF($J2363>=EA$2,$AG2363/($J2363-2009),0)+IF($K2363>=EA$2,$AH2363/($K2363-2009),0)+IF($L2363>=EA$2,$AI2363/($L2363-2009),0)+IF($M2363>=EA$2,$AJ2363/($M2363-2009),0)+IF($N2363>=EA$2,$AK2363/($N2363-2009),0)+IF($O2363>=EA$2,$AL2363/($O2363-2009),0)+IF($P2363>=EA$2,$AM2363/($P2363-2009),0)+IF($Q2363>=EA$2,$AN2363/($Q2363-2009),0)+IF($R2363>=EA$2,$AO2363/($R2363-2009),0)+IF($S2363>=EA$2,$AP2363/($S2363-2009),0)+IF($T2363>=EA$2,$AQ2363/($T2363-2009),0)+IF($U2363>=EA$2,$AR2363/($U2363-2009),0)+IF($V2363>=EA$2,$AS2363/($V2363-2009),0)+IF($W2363>=EA$2,$AT2363/($W2363-2009),0)+IF($X2363>=EA$2,$AU2363/($X2363-2009),0)+IF($Y2363>=EA$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2363>=EK$2,$AA2363/($D2363-2009),0)+IF($E2363>=EK$2,$AB2363/($E2363-2009),0)+IF($F2363>=EK$2,$AC2363/($F2363-2009),0)+IF($G2363>=EK$2,$AD2363/($G2363-2009),0)+IF($H2363>=EK$2,$AE2363/($H2363-2009),0)+IF($I2363>=EK$2,$AF2363/($I2363-2009),0)+IF($J2363>=EK$2,$AG2363/($J2363-2009),0)+IF($K2363>=EK$2,$AH2363/($K2363-2009),0)+IF($L2363>=EK$2,$AI2363/($L2363-2009),0)+IF($M2363>=EK$2,$AJ2363/($M2363-2009),0)+IF($N2363>=EK$2,$AK2363/($N2363-2009),0)+IF($O2363>=EK$2,$AL2363/($O2363-2009),0)+IF($P2363>=EK$2,$AM2363/($P2363-2009),0)+IF($Q2363>=EK$2,$AN2363/($Q2363-2009),0)+IF($R2363>=EK$2,$AO2363/($R2363-2009),0)+IF($S2363>=EK$2,$AP2363/($S2363-2009),0)+IF($T2363>=EK$2,$AQ2363/($T2363-2009),0)+IF($U2363>=EK$2,$AR2363/($U2363-2009),0)+IF($V2363>=EK$2,$AS2363/($V2363-2009),0)+IF($W2363>=EK$2,$AT2363/($W2363-2009),0)+IF($X2363>=EK$2,$AU2363/($X2363-2009),0)+IF($Y2363>=EK$2,$AV2363/($Y2363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C2376","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2376","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2376","v":0},{"$f":"Produktionsanlæg!BV2376","v":0},{"$f":"Produktionsanlæg!BW2376","v":0},{"$f":"Produktionsanlæg!BX2376","v":0},{"$f":"Produktionsanlæg!BY2376","v":0},{"$f":"Produktionsanlæg!BZ2376","v":0},{"$f":"Produktionsanlæg!CA2376","v":0},{"$f":"Produktionsanlæg!CB2376","v":0},{"$f":"Produktionsanlæg!CC2376","v":0},{"$f":"Produktionsanlæg!CD2376","v":0},{"$f":"Produktionsanlæg!CE2376","v":0},{"$f":"Produktionsanlæg!CF2376","v":0},{"$f":"Produktionsanlæg!CG2376","v":0},{"$f":"Produktionsanlæg!CH2376","v":0},{"$f":"Produktionsanlæg!CI2376","v":0},{"$f":"Produktionsanlæg!CJ2376","v":0},{"$f":"Produktionsanlæg!CK2376","v":0},{"$f":"Produktionsanlæg!CL2376","v":0},{"$f":"Produktionsanlæg!CM2376","v":0},{"$f":"Produktionsanlæg!CN2376","v":0},{"$f":"Produktionsanlæg!CO2376","v":0},{"$f":"Produktionsanlæg!CP2376","v":0},{"$f":"+SUM(AA2376:AV2376)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2376>=AY$2,$AA2376/($D2376-2009),0)+IF($E2376>=AY$2,$AB2376/($E2376-2009),0)+IF($F2376>=AY$2,$AC2376/($F2376-2009),0)+IF($G2376>=AY$2,$AD2376/($G2376-2009),0)+IF($H2376>=AY$2,$AE2376/($H2376-2009),0)+IF($I2376>=AY$2,$AF2376/($I2376-2009),0)+IF($J2376>=AY$2,$AG2376/($J2376-2009),0)+IF($K2376>=AY$2,$AH2376/($K2376-2009),0)+IF($L2376>=AY$2,$AI2376/($L2376-2009),0)+IF($M2376>=AY$2,$AJ2376/($M2376-2009),0)+IF($N2376>=AY$2,$AK2376/($N2376-2009),0)+IF($O2376>=AY$2,$AL2376/($O2376-2009),0)+IF($P2376>=AY$2,$AM2376/($P2376-2009),0)+IF($Q2376>=AY$2,$AN2376/($Q2376-2009),0)+IF($R2376>=AY$2,$AO2376/($R2376-2009),0)+IF($S2376>=AY$2,$AP2376/($S2376-2009),0)+IF($T2376>=AY$2,$AQ2376/($T2376-2009),0)+IF($U2376>=AY$2,$AR2376/($U2376-2009),0)+IF($V2376>=AY$2,$AS2376/($V2376-2009),0)+IF($W2376>=AY$2,$AT2376/($W2376-2009),0)+IF($X2376>=AY$2,$AU2376/($X2376-2009),0)+IF($Y2376>=AY$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2376>=BI$2,$AA2376/($D2376-2009),0)+IF($E2376>=BI$2,$AB2376/($E2376-2009),0)+IF($F2376>=BI$2,$AC2376/($F2376-2009),0)+IF($G2376>=BI$2,$AD2376/($G2376-2009),0)+IF($H2376>=BI$2,$AE2376/($H2376-2009),0)+IF($I2376>=BI$2,$AF2376/($I2376-2009),0)+IF($J2376>=BI$2,$AG2376/($J2376-2009),0)+IF($K2376>=BI$2,$AH2376/($K2376-2009),0)+IF($L2376>=BI$2,$AI2376/($L2376-2009),0)+IF($M2376>=BI$2,$AJ2376/($M2376-2009),0)+IF($N2376>=BI$2,$AK2376/($N2376-2009),0)+IF($O2376>=BI$2,$AL2376/($O2376-2009),0)+IF($P2376>=BI$2,$AM2376/($P2376-2009),0)+IF($Q2376>=BI$2,$AN2376/($Q2376-2009),0)+IF($R2376>=BI$2,$AO2376/($R2376-2009),0)+IF($S2376>=BI$2,$AP2376/($S2376-2009),0)+IF($T2376>=BI$2,$AQ2376/($T2376-2009),0)+IF($U2376>=BI$2,$AR2376/($U2376-2009),0)+IF($V2376>=BI$2,$AS2376/($V2376-2009),0)+IF($W2376>=BI$2,$AT2376/($W2376-2009),0)+IF($X2376>=BI$2,$AU2376/($X2376-2009),0)+IF($Y2376>=BI$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2376>=BS$2,$AA2376/($D2376-2009),0)+IF($E2376>=BS$2,$AB2376/($E2376-2009),0)+IF($F2376>=BS$2,$AC2376/($F2376-2009),0)+IF($G2376>=BS$2,$AD2376/($G2376-2009),0)+IF($H2376>=BS$2,$AE2376/($H2376-2009),0)+IF($I2376>=BS$2,$AF2376/($I2376-2009),0)+IF($J2376>=BS$2,$AG2376/($J2376-2009),0)+IF($K2376>=BS$2,$AH2376/($K2376-2009),0)+IF($L2376>=BS$2,$AI2376/($L2376-2009),0)+IF($M2376>=BS$2,$AJ2376/($M2376-2009),0)+IF($N2376>=BS$2,$AK2376/($N2376-2009),0)+IF($O2376>=BS$2,$AL2376/($O2376-2009),0)+IF($P2376>=BS$2,$AM2376/($P2376-2009),0)+IF($Q2376>=BS$2,$AN2376/($Q2376-2009),0)+IF($R2376>=BS$2,$AO2376/($R2376-2009),0)+IF($S2376>=BS$2,$AP2376/($S2376-2009),0)+IF($T2376>=BS$2,$AQ2376/($T2376-2009),0)+IF($U2376>=BS$2,$AR2376/($U2376-2009),0)+IF($V2376>=BS$2,$AS2376/($V2376-2009),0)+IF($W2376>=BS$2,$AT2376/($W2376-2009),0)+IF($X2376>=BS$2,$AU2376/($X2376-2009),0)+IF($Y2376>=BS$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2376>=CC$2,$AA2376/($D2376-2009),0)+IF($E2376>=CC$2,$AB2376/($E2376-2009),0)+IF($F2376>=CC$2,$AC2376/($F2376-2009),0)+IF($G2376>=CC$2,$AD2376/($G2376-2009),0)+IF($H2376>=CC$2,$AE2376/($H2376-2009),0)+IF($I2376>=CC$2,$AF2376/($I2376-2009),0)+IF($J2376>=CC$2,$AG2376/($J2376-2009),0)+IF($K2376>=CC$2,$AH2376/($K2376-2009),0)+IF($L2376>=CC$2,$AI2376/($L2376-2009),0)+IF($M2376>=CC$2,$AJ2376/($M2376-2009),0)+IF($N2376>=CC$2,$AK2376/($N2376-2009),0)+IF($O2376>=CC$2,$AL2376/($O2376-2009),0)+IF($P2376>=CC$2,$AM2376/($P2376-2009),0)+IF($Q2376>=CC$2,$AN2376/($Q2376-2009),0)+IF($R2376>=CC$2,$AO2376/($R2376-2009),0)+IF($S2376>=CC$2,$AP2376/($S2376-2009),0)+IF($T2376>=CC$2,$AQ2376/($T2376-2009),0)+IF($U2376>=CC$2,$AR2376/($U2376-2009),0)+IF($V2376>=CC$2,$AS2376/($V2376-2009),0)+IF($W2376>=CC$2,$AT2376/($W2376-2009),0)+IF($X2376>=CC$2,$AU2376/($X2376-2009),0)+IF($Y2376>=CC$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2376>=CM$2,$AA2376/($D2376-2009),0)+IF($E2376>=CM$2,$AB2376/($E2376-2009),0)+IF($F2376>=CM$2,$AC2376/($F2376-2009),0)+IF($G2376>=CM$2,$AD2376/($G2376-2009),0)+IF($H2376>=CM$2,$AE2376/($H2376-2009),0)+IF($I2376>=CM$2,$AF2376/($I2376-2009),0)+IF($J2376>=CM$2,$AG2376/($J2376-2009),0)+IF($K2376>=CM$2,$AH2376/($K2376-2009),0)+IF($L2376>=CM$2,$AI2376/($L2376-2009),0)+IF($M2376>=CM$2,$AJ2376/($M2376-2009),0)+IF($N2376>=CM$2,$AK2376/($N2376-2009),0)+IF($O2376>=CM$2,$AL2376/($O2376-2009),0)+IF($P2376>=CM$2,$AM2376/($P2376-2009),0)+IF($Q2376>=CM$2,$AN2376/($Q2376-2009),0)+IF($R2376>=CM$2,$AO2376/($R2376-2009),0)+IF($S2376>=CM$2,$AP2376/($S2376-2009),0)+IF($T2376>=CM$2,$AQ2376/($T2376-2009),0)+IF($U2376>=CM$2,$AR2376/($U2376-2009),0)+IF($V2376>=CM$2,$AS2376/($V2376-2009),0)+IF($W2376>=CM$2,$AT2376/($W2376-2009),0)+IF($X2376>=CM$2,$AU2376/($X2376-2009),0)+IF($Y2376>=CM$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2376>=CW$2,$AA2376/($D2376-2009),0)+IF($E2376>=CW$2,$AB2376/($E2376-2009),0)+IF($F2376>=CW$2,$AC2376/($F2376-2009),0)+IF($G2376>=CW$2,$AD2376/($G2376-2009),0)+IF($H2376>=CW$2,$AE2376/($H2376-2009),0)+IF($I2376>=CW$2,$AF2376/($I2376-2009),0)+IF($J2376>=CW$2,$AG2376/($J2376-2009),0)+IF($K2376>=CW$2,$AH2376/($K2376-2009),0)+IF($L2376>=CW$2,$AI2376/($L2376-2009),0)+IF($M2376>=CW$2,$AJ2376/($M2376-2009),0)+IF($N2376>=CW$2,$AK2376/($N2376-2009),0)+IF($O2376>=CW$2,$AL2376/($O2376-2009),0)+IF($P2376>=CW$2,$AM2376/($P2376-2009),0)+IF($Q2376>=CW$2,$AN2376/($Q2376-2009),0)+IF($R2376>=CW$2,$AO2376/($R2376-2009),0)+IF($S2376>=CW$2,$AP2376/($S2376-2009),0)+IF($T2376>=CW$2,$AQ2376/($T2376-2009),0)+IF($U2376>=CW$2,$AR2376/($U2376-2009),0)+IF($V2376>=CW$2,$AS2376/($V2376-2009),0)+IF($W2376>=CW$2,$AT2376/($W2376-2009),0)+IF($X2376>=CW$2,$AU2376/($X2376-2009),0)+IF($Y2376>=CW$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2376>=DG$2,$AA2376/($D2376-2009),0)+IF($E2376>=DG$2,$AB2376/($E2376-2009),0)+IF($F2376>=DG$2,$AC2376/($F2376-2009),0)+IF($G2376>=DG$2,$AD2376/($G2376-2009),0)+IF($H2376>=DG$2,$AE2376/($H2376-2009),0)+IF($I2376>=DG$2,$AF2376/($I2376-2009),0)+IF($J2376>=DG$2,$AG2376/($J2376-2009),0)+IF($K2376>=DG$2,$AH2376/($K2376-2009),0)+IF($L2376>=DG$2,$AI2376/($L2376-2009),0)+IF($M2376>=DG$2,$AJ2376/($M2376-2009),0)+IF($N2376>=DG$2,$AK2376/($N2376-2009),0)+IF($O2376>=DG$2,$AL2376/($O2376-2009),0)+IF($P2376>=DG$2,$AM2376/($P2376-2009),0)+IF($Q2376>=DG$2,$AN2376/($Q2376-2009),0)+IF($R2376>=DG$2,$AO2376/($R2376-2009),0)+IF($S2376>=DG$2,$AP2376/($S2376-2009),0)+IF($T2376>=DG$2,$AQ2376/($T2376-2009),0)+IF($U2376>=DG$2,$AR2376/($U2376-2009),0)+IF($V2376>=DG$2,$AS2376/($V2376-2009),0)+IF($W2376>=DG$2,$AT2376/($W2376-2009),0)+IF($X2376>=DG$2,$AU2376/($X2376-2009),0)+IF($Y2376>=DG$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2376>=DQ$2,$AA2376/($D2376-2009),0)+IF($E2376>=DQ$2,$AB2376/($E2376-2009),0)+IF($F2376>=DQ$2,$AC2376/($F2376-2009),0)+IF($G2376>=DQ$2,$AD2376/($G2376-2009),0)+IF($H2376>=DQ$2,$AE2376/($H2376-2009),0)+IF($I2376>=DQ$2,$AF2376/($I2376-2009),0)+IF($J2376>=DQ$2,$AG2376/($J2376-2009),0)+IF($K2376>=DQ$2,$AH2376/($K2376-2009),0)+IF($L2376>=DQ$2,$AI2376/($L2376-2009),0)+IF($M2376>=DQ$2,$AJ2376/($M2376-2009),0)+IF($N2376>=DQ$2,$AK2376/($N2376-2009),0)+IF($O2376>=DQ$2,$AL2376/($O2376-2009),0)+IF($P2376>=DQ$2,$AM2376/($P2376-2009),0)+IF($Q2376>=DQ$2,$AN2376/($Q2376-2009),0)+IF($R2376>=DQ$2,$AO2376/($R2376-2009),0)+IF($S2376>=DQ$2,$AP2376/($S2376-2009),0)+IF($T2376>=DQ$2,$AQ2376/($T2376-2009),0)+IF($U2376>=DQ$2,$AR2376/($U2376-2009),0)+IF($V2376>=DQ$2,$AS2376/($V2376-2009),0)+IF($W2376>=DQ$2,$AT2376/($W2376-2009),0)+IF($X2376>=DQ$2,$AU2376/($X2376-2009),0)+IF($Y2376>=DQ$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2376>=EA$2,$AA2376/($D2376-2009),0)+IF($E2376>=EA$2,$AB2376/($E2376-2009),0)+IF($F2376>=EA$2,$AC2376/($F2376-2009),0)+IF($G2376>=EA$2,$AD2376/($G2376-2009),0)+IF($H2376>=EA$2,$AE2376/($H2376-2009),0)+IF($I2376>=EA$2,$AF2376/($I2376-2009),0)+IF($J2376>=EA$2,$AG2376/($J2376-2009),0)+IF($K2376>=EA$2,$AH2376/($K2376-2009),0)+IF($L2376>=EA$2,$AI2376/($L2376-2009),0)+IF($M2376>=EA$2,$AJ2376/($M2376-2009),0)+IF($N2376>=EA$2,$AK2376/($N2376-2009),0)+IF($O2376>=EA$2,$AL2376/($O2376-2009),0)+IF($P2376>=EA$2,$AM2376/($P2376-2009),0)+IF($Q2376>=EA$2,$AN2376/($Q2376-2009),0)+IF($R2376>=EA$2,$AO2376/($R2376-2009),0)+IF($S2376>=EA$2,$AP2376/($S2376-2009),0)+IF($T2376>=EA$2,$AQ2376/($T2376-2009),0)+IF($U2376>=EA$2,$AR2376/($U2376-2009),0)+IF($V2376>=EA$2,$AS2376/($V2376-2009),0)+IF($W2376>=EA$2,$AT2376/($W2376-2009),0)+IF($X2376>=EA$2,$AU2376/($X2376-2009),0)+IF($Y2376>=EA$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2376>=EK$2,$AA2376/($D2376-2009),0)+IF($E2376>=EK$2,$AB2376/($E2376-2009),0)+IF($F2376>=EK$2,$AC2376/($F2376-2009),0)+IF($G2376>=EK$2,$AD2376/($G2376-2009),0)+IF($H2376>=EK$2,$AE2376/($H2376-2009),0)+IF($I2376>=EK$2,$AF2376/($I2376-2009),0)+IF($J2376>=EK$2,$AG2376/($J2376-2009),0)+IF($K2376>=EK$2,$AH2376/($K2376-2009),0)+IF($L2376>=EK$2,$AI2376/($L2376-2009),0)+IF($M2376>=EK$2,$AJ2376/($M2376-2009),0)+IF($N2376>=EK$2,$AK2376/($N2376-2009),0)+IF($O2376>=EK$2,$AL2376/($O2376-2009),0)+IF($P2376>=EK$2,$AM2376/($P2376-2009),0)+IF($Q2376>=EK$2,$AN2376/($Q2376-2009),0)+IF($R2376>=EK$2,$AO2376/($R2376-2009),0)+IF($S2376>=EK$2,$AP2376/($S2376-2009),0)+IF($T2376>=EK$2,$AQ2376/($T2376-2009),0)+IF($U2376>=EK$2,$AR2376/($U2376-2009),0)+IF($V2376>=EK$2,$AS2376/($V2376-2009),0)+IF($W2376>=EK$2,$AT2376/($W2376-2009),0)+IF($X2376>=EK$2,$AU2376/($X2376-2009),0)+IF($Y2376>=EK$2,$AV2376/($Y2376-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"D$3+$C2383+Produktionsanlæg!D2384","v":1965},{"$f":"E$3+$C2383+Produktionsanlæg!E2384","v":1975},{"$f":"F$3+$C2383+Produktionsanlæg!F2384","v":1985},{"$f":"G$3+$C2383+Produktionsanlæg!G2384","v":1995},{"$f":"H$3+$C2383+Produktionsanlæg!H2384","v":2005},{"$f":"I$3+$C2383+Produktionsanlæg!I2384","v":2015},{"$f":"J$3+$C2383+Produktionsanlæg!J2384","v":2025},{"$f":"K$3+$C2383+Produktionsanlæg!K2384","v":2035},{"$f":"L$3+$C2383+Produktionsanlæg!L2384","v":2042},{"$f":"M$3+$C2383+Produktionsanlæg!M2384","v":2047},{"$f":"N$3+$C2383+Produktionsanlæg!N2384","v":2052},{"$f":"O$3+$C2383+Produktionsanlæg!O2384","v":2057},{"$f":"P$3+$C2383+Produktionsanlæg!P2384","v":2060},{"$f":"Q$3+$C2383+Produktionsanlæg!Q2384","v":2061},{"$f":"R$3+$C2383+Produktionsanlæg!R2384","v":2062},{"$f":"S$3+$C2383+Produktionsanlæg!S2384","v":2063},{"$f":"T$3+$C2383+Produktionsanlæg!T2384","v":2064},{"$f":"U$3+$C2383+Produktionsanlæg!U2384","v":2065},{"$f":"V$3+$C2383+Produktionsanlæg!V2384","v":2066},{"$f":"W$3+$C2383+Produktionsanlæg!W2384","v":2067},{"$f":"X$3+$C2383+Produktionsanlæg!X2384","v":2068},{"$f":"Y$3+$C2383+Produktionsanlæg!Y2384","v":2069},0,{"$f":"Produktionsanlæg!BU2383","v":0},{"$f":"Produktionsanlæg!BV2383","v":0},{"$f":"Produktionsanlæg!BW2383","v":0},{"$f":"Produktionsanlæg!BX2383","v":0},{"$f":"Produktionsanlæg!BY2383","v":0},{"$f":"Produktionsanlæg!BZ2383","v":0},{"$f":"Produktionsanlæg!CA2383","v":0},{"$f":"Produktionsanlæg!CB2383","v":0},{"$f":"Produktionsanlæg!CC2383","v":0},{"$f":"Produktionsanlæg!CD2383","v":0},{"$f":"Produktionsanlæg!CE2383","v":0},{"$f":"Produktionsanlæg!CF2383","v":0},{"$f":"Produktionsanlæg!CG2383","v":0},{"$f":"Produktionsanlæg!CH2383","v":0},{"$f":"Produktionsanlæg!CI2383","v":0},{"$f":"Produktionsanlæg!CJ2383","v":0},{"$f":"Produktionsanlæg!CK2383","v":0},{"$f":"Produktionsanlæg!CL2383","v":0},{"$f":"Produktionsanlæg!CM2383","v":0},{"$f":"Produktionsanlæg!CN2383","v":0},{"$f":"Produktionsanlæg!CO2383","v":0},{"$f":"Produktionsanlæg!CP2383","v":0},{"$f":"+SUM(AA2383:AV2383)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2383>=AY$2,$AA2383/($D2383-2009),0)+IF($E2383>=AY$2,$AB2383/($E2383-2009),0)+IF($F2383>=AY$2,$AC2383/($F2383-2009),0)+IF($G2383>=AY$2,$AD2383/($G2383-2009),0)+IF($H2383>=AY$2,$AE2383/($H2383-2009),0)+IF($I2383>=AY$2,$AF2383/($I2383-2009),0)+IF($J2383>=AY$2,$AG2383/($J2383-2009),0)+IF($K2383>=AY$2,$AH2383/($K2383-2009),0)+IF($L2383>=AY$2,$AI2383/($L2383-2009),0)+IF($M2383>=AY$2,$AJ2383/($M2383-2009),0)+IF($N2383>=AY$2,$AK2383/($N2383-2009),0)+IF($O2383>=AY$2,$AL2383/($O2383-2009),0)+IF($P2383>=AY$2,$AM2383/($P2383-2009),0)+IF($Q2383>=AY$2,$AN2383/($Q2383-2009),0)+IF($R2383>=AY$2,$AO2383/($R2383-2009),0)+IF($S2383>=AY$2,$AP2383/($S2383-2009),0)+IF($T2383>=AY$2,$AQ2383/($T2383-2009),0)+IF($U2383>=AY$2,$AR2383/($U2383-2009),0)+IF($V2383>=AY$2,$AS2383/($V2383-2009),0)+IF($W2383>=AY$2,$AT2383/($W2383-2009),0)+IF($X2383>=AY$2,$AU2383/($X2383-2009),0)+IF($Y2383>=AY$2,$AV2383/($Y2383-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2383>=CE$2,$AA2383/($D2383-2009),0)+IF($E2383>=CE$2,$AB2383/($E2383-2009),0)+IF($F2383>=CE$2,$AC2383/($F2383-2009),0)+IF($G2383>=CE$2,$AD2383/($G2383-2009),0)+IF($H2383>=CE$2,$AE2383/($H2383-2009),0)+IF($I2383>=CE$2,$AF2383/($I2383-2009),0)+IF($J2383>=CE$2,$AG2383/($J2383-2009),0)+IF($K2383>=CE$2,$AH2383/($K2383-2009),0)+IF($L2383>=CE$2,$AI2383/($L2383-2009),0)+IF($M2383>=CE$2,$AJ2383/($M2383-2009),0)+IF($N2383>=CE$2,$AK2383/($N2383-2009),0)+IF($O2383>=CE$2,$AL2383/($O2383-2009),0)+IF($P2383>=CE$2,$AM2383/($P2383-2009),0)+IF($Q2383>=CE$2,$AN2383/($Q2383-2009),0)+IF($R2383>=CE$2,$AO2383/($R2383-2009),0)+IF($S2383>=CE$2,$AP2383/($S2383-2009),0)+IF($T2383>=CE$2,$AQ2383/($T2383-2009),0)+IF($U2383>=CE$2,$AR2383/($U2383-2009),0)+IF($V2383>=CE$2,$AS2383/($V2383-2009),0)+IF($W2383>=CE$2,$AT2383/($W2383-2009),0)+IF($X2383>=CE$2,$AU2383/($X2383-2009),0)+IF($Y2383>=CE$2,$AV2383/($Y2383-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2383>=DK$2,$AA2383/($D2383-2009),0)+IF($E2383>=DK$2,$AB2383/($E2383-2009),0)+IF($F2383>=DK$2,$AC2383/($F2383-2009),0)+IF($G2383>=DK$2,$AD2383/($G2383-2009),0)+IF($H2383>=DK$2,$AE2383/($H2383-2009),0)+IF($I2383>=DK$2,$AF2383/($I2383-2009),0)+IF($J2383>=DK$2,$AG2383/($J2383-2009),0)+IF($K2383>=DK$2,$AH2383/($K2383-2009),0)+IF($L2383>=DK$2,$AI2383/($L2383-2009),0)+IF($M2383>=DK$2,$AJ2383/($M2383-2009),0)+IF($N2383>=DK$2,$AK2383/($N2383-2009),0)+IF($O2383>=DK$2,$AL2383/($O2383-2009),0)+IF($P2383>=DK$2,$AM2383/($P2383-2009),0)+IF($Q2383>=DK$2,$AN2383/($Q2383-2009),0)+IF($R2383>=DK$2,$AO2383/($R2383-2009),0)+IF($S2383>=DK$2,$AP2383/($S2383-2009),0)+IF($T2383>=DK$2,$AQ2383/($T2383-2009),0)+IF($U2383>=DK$2,$AR2383/($U2383-2009),0)+IF($V2383>=DK$2,$AS2383/($V2383-2009),0)+IF($W2383>=DK$2,$AT2383/($W2383-2009),0)+IF($X2383>=DK$2,$AU2383/($X2383-2009),0)+IF($Y2383>=DK$2,$AV2383/($Y2383-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C2403+Produktionsanlæg!D2404","v":1965},{"$f":"E$3+$C2403+Produktionsanlæg!E2404","v":1975},{"$f":"F$3+$C2403+Produktionsanlæg!F2404","v":1985},{"$f":"G$3+$C2403+Produktionsanlæg!G2404","v":1995},{"$f":"H$3+$C2403+Produktionsanlæg!H2404","v":2005},{"$f":"I$3+$C2403+Produktionsanlæg!I2404","v":2015},{"$f":"J$3+$C2403+Produktionsanlæg!J2404","v":2025},{"$f":"K$3+$C2403+Produktionsanlæg!K2404","v":2035},{"$f":"L$3+$C2403+Produktionsanlæg!L2404","v":2042},{"$f":"M$3+$C2403+Produktionsanlæg!M2404","v":2047},{"$f":"N$3+$C2403+Produktionsanlæg!N2404","v":2052},{"$f":"O$3+$C2403+Produktionsanlæg!O2404","v":2057},{"$f":"P$3+$C2403+Produktionsanlæg!P2404","v":2060},{"$f":"Q$3+$C2403+Produktionsanlæg!Q2404","v":2061},{"$f":"R$3+$C2403+Produktionsanlæg!R2404","v":2062},{"$f":"S$3+$C2403+Produktionsanlæg!S2404","v":2063},{"$f":"T$3+$C2403+Produktionsanlæg!T2404","v":2064},{"$f":"U$3+$C2403+Produktionsanlæg!U2404","v":2065},{"$f":"V$3+$C2403+Produktionsanlæg!V2404","v":2066},{"$f":"W$3+$C2403+Produktionsanlæg!W2404","v":2067},{"$f":"X$3+$C2403+Produktionsanlæg!X2404","v":2068},{"$f":"Y$3+$C2403+Produktionsanlæg!Y2404","v":2069},{"$f":"SUM(Z2404)","v":0},{"$f":"Produktionsanlæg!BU2403","v":0},{"$f":"Produktionsanlæg!BV2403","v":0},{"$f":"Produktionsanlæg!BW2403","v":0},{"$f":"Produktionsanlæg!BX2403","v":0},{"$f":"Produktionsanlæg!BY2403","v":0},{"$f":"Produktionsanlæg!BZ2403","v":0},{"$f":"Produktionsanlæg!CA2403","v":0},{"$f":"Produktionsanlæg!CB2403","v":0},{"$f":"Produktionsanlæg!CC2403","v":0},{"$f":"Produktionsanlæg!CD2403","v":0},{"$f":"Produktionsanlæg!CE2403","v":0},{"$f":"Produktionsanlæg!CF2403","v":0},{"$f":"Produktionsanlæg!CG2403","v":0},{"$f":"Produktionsanlæg!CH2403","v":0},{"$f":"Produktionsanlæg!CI2403","v":0},{"$f":"Produktionsanlæg!CJ2403","v":0},{"$f":"Produktionsanlæg!CK2403","v":0},{"$f":"Produktionsanlæg!CL2403","v":0},{"$f":"Produktionsanlæg!CM2403","v":0},{"$f":"Produktionsanlæg!CN2403","v":0},{"$f":"Produktionsanlæg!CO2403","v":0},{"$f":"Produktionsanlæg!CP2403","v":0},{"$f":"+SUM(AA2403:AV2403)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2406","v":0},{"$f":"Produktionsanlæg!BV2406","v":0},{"$f":"Produktionsanlæg!BW2406","v":0},{"$f":"Produktionsanlæg!BX2406","v":0},{"$f":"Produktionsanlæg!BY2406","v":0},{"$f":"Produktionsanlæg!BZ2406","v":0},{"$f":"Produktionsanlæg!CA2406","v":0},{"$f":"Produktionsanlæg!CB2406","v":0},{"$f":"Produktionsanlæg!CC2406","v":0},{"$f":"Produktionsanlæg!CD2406","v":0},{"$f":"Produktionsanlæg!CE2406","v":0},{"$f":"Produktionsanlæg!CF2406","v":0},{"$f":"Produktionsanlæg!CG2406","v":0},{"$f":"Produktionsanlæg!CH2406","v":0},{"$f":"Produktionsanlæg!CI2406","v":0},{"$f":"Produktionsanlæg!CJ2406","v":0},{"$f":"Produktionsanlæg!CK2406","v":0},{"$f":"Produktionsanlæg!CL2406","v":0},{"$f":"Produktionsanlæg!CM2406","v":0},{"$f":"Produktionsanlæg!CN2406","v":0},{"$f":"Produktionsanlæg!CO2406","v":0},{"$f":"Produktionsanlæg!CP2406","v":0},{"$f":"+SUM(AA2406:AV2406)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C2426","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2426","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2426","v":0},{"$f":"Produktionsanlæg!BV2426","v":0},{"$f":"Produktionsanlæg!BW2426","v":0},{"$f":"Produktionsanlæg!BX2426","v":0},{"$f":"Produktionsanlæg!BY2426","v":0},{"$f":"Produktionsanlæg!BZ2426","v":0},{"$f":"Produktionsanlæg!CA2426","v":0},{"$f":"Produktionsanlæg!CB2426","v":0},{"$f":"Produktionsanlæg!CC2426","v":0},{"$f":"Produktionsanlæg!CD2426","v":0},{"$f":"Produktionsanlæg!CE2426","v":0},{"$f":"Produktionsanlæg!CF2426","v":0},{"$f":"Produktionsanlæg!CG2426","v":0},{"$f":"Produktionsanlæg!CH2426","v":0},{"$f":"Produktionsanlæg!CI2426","v":0},{"$f":"Produktionsanlæg!CJ2426","v":0},{"$f":"Produktionsanlæg!CK2426","v":0},{"$f":"Produktionsanlæg!CL2426","v":0},{"$f":"Produktionsanlæg!CM2426","v":0},{"$f":"Produktionsanlæg!CN2426","v":0},{"$f":"Produktionsanlæg!CO2426","v":0},{"$f":"Produktionsanlæg!CP2426","v":0},{"$f":"+SUM(AA2426:AV2426)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2426>=AY$2,$AA2426/($D2426-2009),0)+IF($E2426>=AY$2,$AB2426/($E2426-2009),0)+IF($F2426>=AY$2,$AC2426/($F2426-2009),0)+IF($G2426>=AY$2,$AD2426/($G2426-2009),0)+IF($H2426>=AY$2,$AE2426/($H2426-2009),0)+IF($I2426>=AY$2,$AF2426/($I2426-2009),0)+IF($J2426>=AY$2,$AG2426/($J2426-2009),0)+IF($K2426>=AY$2,$AH2426/($K2426-2009),0)+IF($L2426>=AY$2,$AI2426/($L2426-2009),0)+IF($M2426>=AY$2,$AJ2426/($M2426-2009),0)+IF($N2426>=AY$2,$AK2426/($N2426-2009),0)+IF($O2426>=AY$2,$AL2426/($O2426-2009),0)+IF($P2426>=AY$2,$AM2426/($P2426-2009),0)+IF($Q2426>=AY$2,$AN2426/($Q2426-2009),0)+IF($R2426>=AY$2,$AO2426/($R2426-2009),0)+IF($S2426>=AY$2,$AP2426/($S2426-2009),0)+IF($T2426>=AY$2,$AQ2426/($T2426-2009),0)+IF($U2426>=AY$2,$AR2426/($U2426-2009),0)+IF($V2426>=AY$2,$AS2426/($V2426-2009),0)+IF($W2426>=AY$2,$AT2426/($W2426-2009),0)+IF($X2426>=AY$2,$AU2426/($X2426-2009),0)+IF($Y2426>=AY$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2426>=BI$2,$AA2426/($D2426-2009),0)+IF($E2426>=BI$2,$AB2426/($E2426-2009),0)+IF($F2426>=BI$2,$AC2426/($F2426-2009),0)+IF($G2426>=BI$2,$AD2426/($G2426-2009),0)+IF($H2426>=BI$2,$AE2426/($H2426-2009),0)+IF($I2426>=BI$2,$AF2426/($I2426-2009),0)+IF($J2426>=BI$2,$AG2426/($J2426-2009),0)+IF($K2426>=BI$2,$AH2426/($K2426-2009),0)+IF($L2426>=BI$2,$AI2426/($L2426-2009),0)+IF($M2426>=BI$2,$AJ2426/($M2426-2009),0)+IF($N2426>=BI$2,$AK2426/($N2426-2009),0)+IF($O2426>=BI$2,$AL2426/($O2426-2009),0)+IF($P2426>=BI$2,$AM2426/($P2426-2009),0)+IF($Q2426>=BI$2,$AN2426/($Q2426-2009),0)+IF($R2426>=BI$2,$AO2426/($R2426-2009),0)+IF($S2426>=BI$2,$AP2426/($S2426-2009),0)+IF($T2426>=BI$2,$AQ2426/($T2426-2009),0)+IF($U2426>=BI$2,$AR2426/($U2426-2009),0)+IF($V2426>=BI$2,$AS2426/($V2426-2009),0)+IF($W2426>=BI$2,$AT2426/($W2426-2009),0)+IF($X2426>=BI$2,$AU2426/($X2426-2009),0)+IF($Y2426>=BI$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2426>=BS$2,$AA2426/($D2426-2009),0)+IF($E2426>=BS$2,$AB2426/($E2426-2009),0)+IF($F2426>=BS$2,$AC2426/($F2426-2009),0)+IF($G2426>=BS$2,$AD2426/($G2426-2009),0)+IF($H2426>=BS$2,$AE2426/($H2426-2009),0)+IF($I2426>=BS$2,$AF2426/($I2426-2009),0)+IF($J2426>=BS$2,$AG2426/($J2426-2009),0)+IF($K2426>=BS$2,$AH2426/($K2426-2009),0)+IF($L2426>=BS$2,$AI2426/($L2426-2009),0)+IF($M2426>=BS$2,$AJ2426/($M2426-2009),0)+IF($N2426>=BS$2,$AK2426/($N2426-2009),0)+IF($O2426>=BS$2,$AL2426/($O2426-2009),0)+IF($P2426>=BS$2,$AM2426/($P2426-2009),0)+IF($Q2426>=BS$2,$AN2426/($Q2426-2009),0)+IF($R2426>=BS$2,$AO2426/($R2426-2009),0)+IF($S2426>=BS$2,$AP2426/($S2426-2009),0)+IF($T2426>=BS$2,$AQ2426/($T2426-2009),0)+IF($U2426>=BS$2,$AR2426/($U2426-2009),0)+IF($V2426>=BS$2,$AS2426/($V2426-2009),0)+IF($W2426>=BS$2,$AT2426/($W2426-2009),0)+IF($X2426>=BS$2,$AU2426/($X2426-2009),0)+IF($Y2426>=BS$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2426>=CC$2,$AA2426/($D2426-2009),0)+IF($E2426>=CC$2,$AB2426/($E2426-2009),0)+IF($F2426>=CC$2,$AC2426/($F2426-2009),0)+IF($G2426>=CC$2,$AD2426/($G2426-2009),0)+IF($H2426>=CC$2,$AE2426/($H2426-2009),0)+IF($I2426>=CC$2,$AF2426/($I2426-2009),0)+IF($J2426>=CC$2,$AG2426/($J2426-2009),0)+IF($K2426>=CC$2,$AH2426/($K2426-2009),0)+IF($L2426>=CC$2,$AI2426/($L2426-2009),0)+IF($M2426>=CC$2,$AJ2426/($M2426-2009),0)+IF($N2426>=CC$2,$AK2426/($N2426-2009),0)+IF($O2426>=CC$2,$AL2426/($O2426-2009),0)+IF($P2426>=CC$2,$AM2426/($P2426-2009),0)+IF($Q2426>=CC$2,$AN2426/($Q2426-2009),0)+IF($R2426>=CC$2,$AO2426/($R2426-2009),0)+IF($S2426>=CC$2,$AP2426/($S2426-2009),0)+IF($T2426>=CC$2,$AQ2426/($T2426-2009),0)+IF($U2426>=CC$2,$AR2426/($U2426-2009),0)+IF($V2426>=CC$2,$AS2426/($V2426-2009),0)+IF($W2426>=CC$2,$AT2426/($W2426-2009),0)+IF($X2426>=CC$2,$AU2426/($X2426-2009),0)+IF($Y2426>=CC$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2426>=CM$2,$AA2426/($D2426-2009),0)+IF($E2426>=CM$2,$AB2426/($E2426-2009),0)+IF($F2426>=CM$2,$AC2426/($F2426-2009),0)+IF($G2426>=CM$2,$AD2426/($G2426-2009),0)+IF($H2426>=CM$2,$AE2426/($H2426-2009),0)+IF($I2426>=CM$2,$AF2426/($I2426-2009),0)+IF($J2426>=CM$2,$AG2426/($J2426-2009),0)+IF($K2426>=CM$2,$AH2426/($K2426-2009),0)+IF($L2426>=CM$2,$AI2426/($L2426-2009),0)+IF($M2426>=CM$2,$AJ2426/($M2426-2009),0)+IF($N2426>=CM$2,$AK2426/($N2426-2009),0)+IF($O2426>=CM$2,$AL2426/($O2426-2009),0)+IF($P2426>=CM$2,$AM2426/($P2426-2009),0)+IF($Q2426>=CM$2,$AN2426/($Q2426-2009),0)+IF($R2426>=CM$2,$AO2426/($R2426-2009),0)+IF($S2426>=CM$2,$AP2426/($S2426-2009),0)+IF($T2426>=CM$2,$AQ2426/($T2426-2009),0)+IF($U2426>=CM$2,$AR2426/($U2426-2009),0)+IF($V2426>=CM$2,$AS2426/($V2426-2009),0)+IF($W2426>=CM$2,$AT2426/($W2426-2009),0)+IF($X2426>=CM$2,$AU2426/($X2426-2009),0)+IF($Y2426>=CM$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2426>=CW$2,$AA2426/($D2426-2009),0)+IF($E2426>=CW$2,$AB2426/($E2426-2009),0)+IF($F2426>=CW$2,$AC2426/($F2426-2009),0)+IF($G2426>=CW$2,$AD2426/($G2426-2009),0)+IF($H2426>=CW$2,$AE2426/($H2426-2009),0)+IF($I2426>=CW$2,$AF2426/($I2426-2009),0)+IF($J2426>=CW$2,$AG2426/($J2426-2009),0)+IF($K2426>=CW$2,$AH2426/($K2426-2009),0)+IF($L2426>=CW$2,$AI2426/($L2426-2009),0)+IF($M2426>=CW$2,$AJ2426/($M2426-2009),0)+IF($N2426>=CW$2,$AK2426/($N2426-2009),0)+IF($O2426>=CW$2,$AL2426/($O2426-2009),0)+IF($P2426>=CW$2,$AM2426/($P2426-2009),0)+IF($Q2426>=CW$2,$AN2426/($Q2426-2009),0)+IF($R2426>=CW$2,$AO2426/($R2426-2009),0)+IF($S2426>=CW$2,$AP2426/($S2426-2009),0)+IF($T2426>=CW$2,$AQ2426/($T2426-2009),0)+IF($U2426>=CW$2,$AR2426/($U2426-2009),0)+IF($V2426>=CW$2,$AS2426/($V2426-2009),0)+IF($W2426>=CW$2,$AT2426/($W2426-2009),0)+IF($X2426>=CW$2,$AU2426/($X2426-2009),0)+IF($Y2426>=CW$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2426>=DG$2,$AA2426/($D2426-2009),0)+IF($E2426>=DG$2,$AB2426/($E2426-2009),0)+IF($F2426>=DG$2,$AC2426/($F2426-2009),0)+IF($G2426>=DG$2,$AD2426/($G2426-2009),0)+IF($H2426>=DG$2,$AE2426/($H2426-2009),0)+IF($I2426>=DG$2,$AF2426/($I2426-2009),0)+IF($J2426>=DG$2,$AG2426/($J2426-2009),0)+IF($K2426>=DG$2,$AH2426/($K2426-2009),0)+IF($L2426>=DG$2,$AI2426/($L2426-2009),0)+IF($M2426>=DG$2,$AJ2426/($M2426-2009),0)+IF($N2426>=DG$2,$AK2426/($N2426-2009),0)+IF($O2426>=DG$2,$AL2426/($O2426-2009),0)+IF($P2426>=DG$2,$AM2426/($P2426-2009),0)+IF($Q2426>=DG$2,$AN2426/($Q2426-2009),0)+IF($R2426>=DG$2,$AO2426/($R2426-2009),0)+IF($S2426>=DG$2,$AP2426/($S2426-2009),0)+IF($T2426>=DG$2,$AQ2426/($T2426-2009),0)+IF($U2426>=DG$2,$AR2426/($U2426-2009),0)+IF($V2426>=DG$2,$AS2426/($V2426-2009),0)+IF($W2426>=DG$2,$AT2426/($W2426-2009),0)+IF($X2426>=DG$2,$AU2426/($X2426-2009),0)+IF($Y2426>=DG$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2426>=DQ$2,$AA2426/($D2426-2009),0)+IF($E2426>=DQ$2,$AB2426/($E2426-2009),0)+IF($F2426>=DQ$2,$AC2426/($F2426-2009),0)+IF($G2426>=DQ$2,$AD2426/($G2426-2009),0)+IF($H2426>=DQ$2,$AE2426/($H2426-2009),0)+IF($I2426>=DQ$2,$AF2426/($I2426-2009),0)+IF($J2426>=DQ$2,$AG2426/($J2426-2009),0)+IF($K2426>=DQ$2,$AH2426/($K2426-2009),0)+IF($L2426>=DQ$2,$AI2426/($L2426-2009),0)+IF($M2426>=DQ$2,$AJ2426/($M2426-2009),0)+IF($N2426>=DQ$2,$AK2426/($N2426-2009),0)+IF($O2426>=DQ$2,$AL2426/($O2426-2009),0)+IF($P2426>=DQ$2,$AM2426/($P2426-2009),0)+IF($Q2426>=DQ$2,$AN2426/($Q2426-2009),0)+IF($R2426>=DQ$2,$AO2426/($R2426-2009),0)+IF($S2426>=DQ$2,$AP2426/($S2426-2009),0)+IF($T2426>=DQ$2,$AQ2426/($T2426-2009),0)+IF($U2426>=DQ$2,$AR2426/($U2426-2009),0)+IF($V2426>=DQ$2,$AS2426/($V2426-2009),0)+IF($W2426>=DQ$2,$AT2426/($W2426-2009),0)+IF($X2426>=DQ$2,$AU2426/($X2426-2009),0)+IF($Y2426>=DQ$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2426>=EA$2,$AA2426/($D2426-2009),0)+IF($E2426>=EA$2,$AB2426/($E2426-2009),0)+IF($F2426>=EA$2,$AC2426/($F2426-2009),0)+IF($G2426>=EA$2,$AD2426/($G2426-2009),0)+IF($H2426>=EA$2,$AE2426/($H2426-2009),0)+IF($I2426>=EA$2,$AF2426/($I2426-2009),0)+IF($J2426>=EA$2,$AG2426/($J2426-2009),0)+IF($K2426>=EA$2,$AH2426/($K2426-2009),0)+IF($L2426>=EA$2,$AI2426/($L2426-2009),0)+IF($M2426>=EA$2,$AJ2426/($M2426-2009),0)+IF($N2426>=EA$2,$AK2426/($N2426-2009),0)+IF($O2426>=EA$2,$AL2426/($O2426-2009),0)+IF($P2426>=EA$2,$AM2426/($P2426-2009),0)+IF($Q2426>=EA$2,$AN2426/($Q2426-2009),0)+IF($R2426>=EA$2,$AO2426/($R2426-2009),0)+IF($S2426>=EA$2,$AP2426/($S2426-2009),0)+IF($T2426>=EA$2,$AQ2426/($T2426-2009),0)+IF($U2426>=EA$2,$AR2426/($U2426-2009),0)+IF($V2426>=EA$2,$AS2426/($V2426-2009),0)+IF($W2426>=EA$2,$AT2426/($W2426-2009),0)+IF($X2426>=EA$2,$AU2426/($X2426-2009),0)+IF($Y2426>=EA$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2426>=EK$2,$AA2426/($D2426-2009),0)+IF($E2426>=EK$2,$AB2426/($E2426-2009),0)+IF($F2426>=EK$2,$AC2426/($F2426-2009),0)+IF($G2426>=EK$2,$AD2426/($G2426-2009),0)+IF($H2426>=EK$2,$AE2426/($H2426-2009),0)+IF($I2426>=EK$2,$AF2426/($I2426-2009),0)+IF($J2426>=EK$2,$AG2426/($J2426-2009),0)+IF($K2426>=EK$2,$AH2426/($K2426-2009),0)+IF($L2426>=EK$2,$AI2426/($L2426-2009),0)+IF($M2426>=EK$2,$AJ2426/($M2426-2009),0)+IF($N2426>=EK$2,$AK2426/($N2426-2009),0)+IF($O2426>=EK$2,$AL2426/($O2426-2009),0)+IF($P2426>=EK$2,$AM2426/($P2426-2009),0)+IF($Q2426>=EK$2,$AN2426/($Q2426-2009),0)+IF($R2426>=EK$2,$AO2426/($R2426-2009),0)+IF($S2426>=EK$2,$AP2426/($S2426-2009),0)+IF($T2426>=EK$2,$AQ2426/($T2426-2009),0)+IF($U2426>=EK$2,$AR2426/($U2426-2009),0)+IF($V2426>=EK$2,$AS2426/($V2426-2009),0)+IF($W2426>=EK$2,$AT2426/($W2426-2009),0)+IF($X2426>=EK$2,$AU2426/($X2426-2009),0)+IF($Y2426>=EK$2,$AV2426/($Y2426-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C2468","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2468","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2468","v":0},{"$f":"Produktionsanlæg!BV2468","v":0},{"$f":"Produktionsanlæg!BW2468","v":0},{"$f":"Produktionsanlæg!BX2468","v":0},{"$f":"Produktionsanlæg!BY2468","v":0},{"$f":"Produktionsanlæg!BZ2468","v":0},{"$f":"Produktionsanlæg!CA2468","v":0},{"$f":"Produktionsanlæg!CB2468","v":0},{"$f":"Produktionsanlæg!CC2468","v":0},{"$f":"Produktionsanlæg!CD2468","v":0},{"$f":"Produktionsanlæg!CE2468","v":0},{"$f":"Produktionsanlæg!CF2468","v":0},{"$f":"Produktionsanlæg!CG2468","v":0},{"$f":"Produktionsanlæg!CH2468","v":0},{"$f":"Produktionsanlæg!CI2468","v":0},{"$f":"Produktionsanlæg!CJ2468","v":0},{"$f":"Produktionsanlæg!CK2468","v":0},{"$f":"Produktionsanlæg!CL2468","v":0},{"$f":"Produktionsanlæg!CM2468","v":0},{"$f":"Produktionsanlæg!CN2468","v":0},{"$f":"Produktionsanlæg!CO2468","v":0},{"$f":"Produktionsanlæg!CP2468","v":0},{"$f":"+SUM(AA2468:AV2468)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2468>=AY$2,$AA2468/($D2468-2009),0)+IF($E2468>=AY$2,$AB2468/($E2468-2009),0)+IF($F2468>=AY$2,$AC2468/($F2468-2009),0)+IF($G2468>=AY$2,$AD2468/($G2468-2009),0)+IF($H2468>=AY$2,$AE2468/($H2468-2009),0)+IF($I2468>=AY$2,$AF2468/($I2468-2009),0)+IF($J2468>=AY$2,$AG2468/($J2468-2009),0)+IF($K2468>=AY$2,$AH2468/($K2468-2009),0)+IF($L2468>=AY$2,$AI2468/($L2468-2009),0)+IF($M2468>=AY$2,$AJ2468/($M2468-2009),0)+IF($N2468>=AY$2,$AK2468/($N2468-2009),0)+IF($O2468>=AY$2,$AL2468/($O2468-2009),0)+IF($P2468>=AY$2,$AM2468/($P2468-2009),0)+IF($Q2468>=AY$2,$AN2468/($Q2468-2009),0)+IF($R2468>=AY$2,$AO2468/($R2468-2009),0)+IF($S2468>=AY$2,$AP2468/($S2468-2009),0)+IF($T2468>=AY$2,$AQ2468/($T2468-2009),0)+IF($U2468>=AY$2,$AR2468/($U2468-2009),0)+IF($V2468>=AY$2,$AS2468/($V2468-2009),0)+IF($W2468>=AY$2,$AT2468/($W2468-2009),0)+IF($X2468>=AY$2,$AU2468/($X2468-2009),0)+IF($Y2468>=AY$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2468>=BI$2,$AA2468/($D2468-2009),0)+IF($E2468>=BI$2,$AB2468/($E2468-2009),0)+IF($F2468>=BI$2,$AC2468/($F2468-2009),0)+IF($G2468>=BI$2,$AD2468/($G2468-2009),0)+IF($H2468>=BI$2,$AE2468/($H2468-2009),0)+IF($I2468>=BI$2,$AF2468/($I2468-2009),0)+IF($J2468>=BI$2,$AG2468/($J2468-2009),0)+IF($K2468>=BI$2,$AH2468/($K2468-2009),0)+IF($L2468>=BI$2,$AI2468/($L2468-2009),0)+IF($M2468>=BI$2,$AJ2468/($M2468-2009),0)+IF($N2468>=BI$2,$AK2468/($N2468-2009),0)+IF($O2468>=BI$2,$AL2468/($O2468-2009),0)+IF($P2468>=BI$2,$AM2468/($P2468-2009),0)+IF($Q2468>=BI$2,$AN2468/($Q2468-2009),0)+IF($R2468>=BI$2,$AO2468/($R2468-2009),0)+IF($S2468>=BI$2,$AP2468/($S2468-2009),0)+IF($T2468>=BI$2,$AQ2468/($T2468-2009),0)+IF($U2468>=BI$2,$AR2468/($U2468-2009),0)+IF($V2468>=BI$2,$AS2468/($V2468-2009),0)+IF($W2468>=BI$2,$AT2468/($W2468-2009),0)+IF($X2468>=BI$2,$AU2468/($X2468-2009),0)+IF($Y2468>=BI$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2468>=BS$2,$AA2468/($D2468-2009),0)+IF($E2468>=BS$2,$AB2468/($E2468-2009),0)+IF($F2468>=BS$2,$AC2468/($F2468-2009),0)+IF($G2468>=BS$2,$AD2468/($G2468-2009),0)+IF($H2468>=BS$2,$AE2468/($H2468-2009),0)+IF($I2468>=BS$2,$AF2468/($I2468-2009),0)+IF($J2468>=BS$2,$AG2468/($J2468-2009),0)+IF($K2468>=BS$2,$AH2468/($K2468-2009),0)+IF($L2468>=BS$2,$AI2468/($L2468-2009),0)+IF($M2468>=BS$2,$AJ2468/($M2468-2009),0)+IF($N2468>=BS$2,$AK2468/($N2468-2009),0)+IF($O2468>=BS$2,$AL2468/($O2468-2009),0)+IF($P2468>=BS$2,$AM2468/($P2468-2009),0)+IF($Q2468>=BS$2,$AN2468/($Q2468-2009),0)+IF($R2468>=BS$2,$AO2468/($R2468-2009),0)+IF($S2468>=BS$2,$AP2468/($S2468-2009),0)+IF($T2468>=BS$2,$AQ2468/($T2468-2009),0)+IF($U2468>=BS$2,$AR2468/($U2468-2009),0)+IF($V2468>=BS$2,$AS2468/($V2468-2009),0)+IF($W2468>=BS$2,$AT2468/($W2468-2009),0)+IF($X2468>=BS$2,$AU2468/($X2468-2009),0)+IF($Y2468>=BS$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2468>=CC$2,$AA2468/($D2468-2009),0)+IF($E2468>=CC$2,$AB2468/($E2468-2009),0)+IF($F2468>=CC$2,$AC2468/($F2468-2009),0)+IF($G2468>=CC$2,$AD2468/($G2468-2009),0)+IF($H2468>=CC$2,$AE2468/($H2468-2009),0)+IF($I2468>=CC$2,$AF2468/($I2468-2009),0)+IF($J2468>=CC$2,$AG2468/($J2468-2009),0)+IF($K2468>=CC$2,$AH2468/($K2468-2009),0)+IF($L2468>=CC$2,$AI2468/($L2468-2009),0)+IF($M2468>=CC$2,$AJ2468/($M2468-2009),0)+IF($N2468>=CC$2,$AK2468/($N2468-2009),0)+IF($O2468>=CC$2,$AL2468/($O2468-2009),0)+IF($P2468>=CC$2,$AM2468/($P2468-2009),0)+IF($Q2468>=CC$2,$AN2468/($Q2468-2009),0)+IF($R2468>=CC$2,$AO2468/($R2468-2009),0)+IF($S2468>=CC$2,$AP2468/($S2468-2009),0)+IF($T2468>=CC$2,$AQ2468/($T2468-2009),0)+IF($U2468>=CC$2,$AR2468/($U2468-2009),0)+IF($V2468>=CC$2,$AS2468/($V2468-2009),0)+IF($W2468>=CC$2,$AT2468/($W2468-2009),0)+IF($X2468>=CC$2,$AU2468/($X2468-2009),0)+IF($Y2468>=CC$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2468>=CM$2,$AA2468/($D2468-2009),0)+IF($E2468>=CM$2,$AB2468/($E2468-2009),0)+IF($F2468>=CM$2,$AC2468/($F2468-2009),0)+IF($G2468>=CM$2,$AD2468/($G2468-2009),0)+IF($H2468>=CM$2,$AE2468/($H2468-2009),0)+IF($I2468>=CM$2,$AF2468/($I2468-2009),0)+IF($J2468>=CM$2,$AG2468/($J2468-2009),0)+IF($K2468>=CM$2,$AH2468/($K2468-2009),0)+IF($L2468>=CM$2,$AI2468/($L2468-2009),0)+IF($M2468>=CM$2,$AJ2468/($M2468-2009),0)+IF($N2468>=CM$2,$AK2468/($N2468-2009),0)+IF($O2468>=CM$2,$AL2468/($O2468-2009),0)+IF($P2468>=CM$2,$AM2468/($P2468-2009),0)+IF($Q2468>=CM$2,$AN2468/($Q2468-2009),0)+IF($R2468>=CM$2,$AO2468/($R2468-2009),0)+IF($S2468>=CM$2,$AP2468/($S2468-2009),0)+IF($T2468>=CM$2,$AQ2468/($T2468-2009),0)+IF($U2468>=CM$2,$AR2468/($U2468-2009),0)+IF($V2468>=CM$2,$AS2468/($V2468-2009),0)+IF($W2468>=CM$2,$AT2468/($W2468-2009),0)+IF($X2468>=CM$2,$AU2468/($X2468-2009),0)+IF($Y2468>=CM$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2468>=CW$2,$AA2468/($D2468-2009),0)+IF($E2468>=CW$2,$AB2468/($E2468-2009),0)+IF($F2468>=CW$2,$AC2468/($F2468-2009),0)+IF($G2468>=CW$2,$AD2468/($G2468-2009),0)+IF($H2468>=CW$2,$AE2468/($H2468-2009),0)+IF($I2468>=CW$2,$AF2468/($I2468-2009),0)+IF($J2468>=CW$2,$AG2468/($J2468-2009),0)+IF($K2468>=CW$2,$AH2468/($K2468-2009),0)+IF($L2468>=CW$2,$AI2468/($L2468-2009),0)+IF($M2468>=CW$2,$AJ2468/($M2468-2009),0)+IF($N2468>=CW$2,$AK2468/($N2468-2009),0)+IF($O2468>=CW$2,$AL2468/($O2468-2009),0)+IF($P2468>=CW$2,$AM2468/($P2468-2009),0)+IF($Q2468>=CW$2,$AN2468/($Q2468-2009),0)+IF($R2468>=CW$2,$AO2468/($R2468-2009),0)+IF($S2468>=CW$2,$AP2468/($S2468-2009),0)+IF($T2468>=CW$2,$AQ2468/($T2468-2009),0)+IF($U2468>=CW$2,$AR2468/($U2468-2009),0)+IF($V2468>=CW$2,$AS2468/($V2468-2009),0)+IF($W2468>=CW$2,$AT2468/($W2468-2009),0)+IF($X2468>=CW$2,$AU2468/($X2468-2009),0)+IF($Y2468>=CW$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2468>=DG$2,$AA2468/($D2468-2009),0)+IF($E2468>=DG$2,$AB2468/($E2468-2009),0)+IF($F2468>=DG$2,$AC2468/($F2468-2009),0)+IF($G2468>=DG$2,$AD2468/($G2468-2009),0)+IF($H2468>=DG$2,$AE2468/($H2468-2009),0)+IF($I2468>=DG$2,$AF2468/($I2468-2009),0)+IF($J2468>=DG$2,$AG2468/($J2468-2009),0)+IF($K2468>=DG$2,$AH2468/($K2468-2009),0)+IF($L2468>=DG$2,$AI2468/($L2468-2009),0)+IF($M2468>=DG$2,$AJ2468/($M2468-2009),0)+IF($N2468>=DG$2,$AK2468/($N2468-2009),0)+IF($O2468>=DG$2,$AL2468/($O2468-2009),0)+IF($P2468>=DG$2,$AM2468/($P2468-2009),0)+IF($Q2468>=DG$2,$AN2468/($Q2468-2009),0)+IF($R2468>=DG$2,$AO2468/($R2468-2009),0)+IF($S2468>=DG$2,$AP2468/($S2468-2009),0)+IF($T2468>=DG$2,$AQ2468/($T2468-2009),0)+IF($U2468>=DG$2,$AR2468/($U2468-2009),0)+IF($V2468>=DG$2,$AS2468/($V2468-2009),0)+IF($W2468>=DG$2,$AT2468/($W2468-2009),0)+IF($X2468>=DG$2,$AU2468/($X2468-2009),0)+IF($Y2468>=DG$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2468>=DQ$2,$AA2468/($D2468-2009),0)+IF($E2468>=DQ$2,$AB2468/($E2468-2009),0)+IF($F2468>=DQ$2,$AC2468/($F2468-2009),0)+IF($G2468>=DQ$2,$AD2468/($G2468-2009),0)+IF($H2468>=DQ$2,$AE2468/($H2468-2009),0)+IF($I2468>=DQ$2,$AF2468/($I2468-2009),0)+IF($J2468>=DQ$2,$AG2468/($J2468-2009),0)+IF($K2468>=DQ$2,$AH2468/($K2468-2009),0)+IF($L2468>=DQ$2,$AI2468/($L2468-2009),0)+IF($M2468>=DQ$2,$AJ2468/($M2468-2009),0)+IF($N2468>=DQ$2,$AK2468/($N2468-2009),0)+IF($O2468>=DQ$2,$AL2468/($O2468-2009),0)+IF($P2468>=DQ$2,$AM2468/($P2468-2009),0)+IF($Q2468>=DQ$2,$AN2468/($Q2468-2009),0)+IF($R2468>=DQ$2,$AO2468/($R2468-2009),0)+IF($S2468>=DQ$2,$AP2468/($S2468-2009),0)+IF($T2468>=DQ$2,$AQ2468/($T2468-2009),0)+IF($U2468>=DQ$2,$AR2468/($U2468-2009),0)+IF($V2468>=DQ$2,$AS2468/($V2468-2009),0)+IF($W2468>=DQ$2,$AT2468/($W2468-2009),0)+IF($X2468>=DQ$2,$AU2468/($X2468-2009),0)+IF($Y2468>=DQ$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2468>=EA$2,$AA2468/($D2468-2009),0)+IF($E2468>=EA$2,$AB2468/($E2468-2009),0)+IF($F2468>=EA$2,$AC2468/($F2468-2009),0)+IF($G2468>=EA$2,$AD2468/($G2468-2009),0)+IF($H2468>=EA$2,$AE2468/($H2468-2009),0)+IF($I2468>=EA$2,$AF2468/($I2468-2009),0)+IF($J2468>=EA$2,$AG2468/($J2468-2009),0)+IF($K2468>=EA$2,$AH2468/($K2468-2009),0)+IF($L2468>=EA$2,$AI2468/($L2468-2009),0)+IF($M2468>=EA$2,$AJ2468/($M2468-2009),0)+IF($N2468>=EA$2,$AK2468/($N2468-2009),0)+IF($O2468>=EA$2,$AL2468/($O2468-2009),0)+IF($P2468>=EA$2,$AM2468/($P2468-2009),0)+IF($Q2468>=EA$2,$AN2468/($Q2468-2009),0)+IF($R2468>=EA$2,$AO2468/($R2468-2009),0)+IF($S2468>=EA$2,$AP2468/($S2468-2009),0)+IF($T2468>=EA$2,$AQ2468/($T2468-2009),0)+IF($U2468>=EA$2,$AR2468/($U2468-2009),0)+IF($V2468>=EA$2,$AS2468/($V2468-2009),0)+IF($W2468>=EA$2,$AT2468/($W2468-2009),0)+IF($X2468>=EA$2,$AU2468/($X2468-2009),0)+IF($Y2468>=EA$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2468>=EK$2,$AA2468/($D2468-2009),0)+IF($E2468>=EK$2,$AB2468/($E2468-2009),0)+IF($F2468>=EK$2,$AC2468/($F2468-2009),0)+IF($G2468>=EK$2,$AD2468/($G2468-2009),0)+IF($H2468>=EK$2,$AE2468/($H2468-2009),0)+IF($I2468>=EK$2,$AF2468/($I2468-2009),0)+IF($J2468>=EK$2,$AG2468/($J2468-2009),0)+IF($K2468>=EK$2,$AH2468/($K2468-2009),0)+IF($L2468>=EK$2,$AI2468/($L2468-2009),0)+IF($M2468>=EK$2,$AJ2468/($M2468-2009),0)+IF($N2468>=EK$2,$AK2468/($N2468-2009),0)+IF($O2468>=EK$2,$AL2468/($O2468-2009),0)+IF($P2468>=EK$2,$AM2468/($P2468-2009),0)+IF($Q2468>=EK$2,$AN2468/($Q2468-2009),0)+IF($R2468>=EK$2,$AO2468/($R2468-2009),0)+IF($S2468>=EK$2,$AP2468/($S2468-2009),0)+IF($T2468>=EK$2,$AQ2468/($T2468-2009),0)+IF($U2468>=EK$2,$AR2468/($U2468-2009),0)+IF($V2468>=EK$2,$AS2468/($V2468-2009),0)+IF($W2468>=EK$2,$AT2468/($W2468-2009),0)+IF($X2468>=EK$2,$AU2468/($X2468-2009),0)+IF($Y2468>=EK$2,$AV2468/($Y2468-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C2491+Produktionsanlæg!D2492","v":1965},{"$f":"E$3+$C2491+Produktionsanlæg!E2492","v":1975},{"$f":"F$3+$C2491+Produktionsanlæg!F2492","v":1985},{"$f":"G$3+$C2491+Produktionsanlæg!G2492","v":1995},{"$f":"H$3+$C2491+Produktionsanlæg!H2492","v":2005},{"$f":"I$3+$C2491+Produktionsanlæg!I2492","v":2015},{"$f":"J$3+$C2491+Produktionsanlæg!J2492","v":2025},{"$f":"K$3+$C2491+Produktionsanlæg!K2492","v":2035},{"$f":"L$3+$C2491+Produktionsanlæg!L2492","v":2042},{"$f":"M$3+$C2491+Produktionsanlæg!M2492","v":2047},{"$f":"N$3+$C2491+Produktionsanlæg!N2492","v":2052},{"$f":"O$3+$C2491+Produktionsanlæg!O2492","v":2057},{"$f":"P$3+$C2491+Produktionsanlæg!P2492","v":2060},{"$f":"Q$3+$C2491+Produktionsanlæg!Q2492","v":2061},{"$f":"R$3+$C2491+Produktionsanlæg!R2492","v":2062},{"$f":"S$3+$C2491+Produktionsanlæg!S2492","v":2063},{"$f":"T$3+$C2491+Produktionsanlæg!T2492","v":2064},{"$f":"U$3+$C2491+Produktionsanlæg!U2492","v":2065},{"$f":"V$3+$C2491+Produktionsanlæg!V2492","v":2066},{"$f":"W$3+$C2491+Produktionsanlæg!W2492","v":2067},{"$f":"X$3+$C2491+Produktionsanlæg!X2492","v":2068},{"$f":"Y$3+$C2491+Produktionsanlæg!Y2492","v":2069},0,{"$f":"Produktionsanlæg!BU2491","v":0},{"$f":"Produktionsanlæg!BV2491","v":0},{"$f":"Produktionsanlæg!BW2491","v":0},{"$f":"Produktionsanlæg!BX2491","v":0},{"$f":"Produktionsanlæg!BY2491","v":0},{"$f":"Produktionsanlæg!BZ2491","v":0},{"$f":"Produktionsanlæg!CA2491","v":0},{"$f":"Produktionsanlæg!CB2491","v":0},{"$f":"Produktionsanlæg!CC2491","v":0},{"$f":"Produktionsanlæg!CD2491","v":0},{"$f":"Produktionsanlæg!CE2491","v":0},{"$f":"Produktionsanlæg!CF2491","v":0},{"$f":"Produktionsanlæg!CG2491","v":0},{"$f":"Produktionsanlæg!CH2491","v":0},{"$f":"Produktionsanlæg!CI2491","v":0},{"$f":"Produktionsanlæg!CJ2491","v":0},{"$f":"Produktionsanlæg!CK2491","v":0},{"$f":"Produktionsanlæg!CL2491","v":0},{"$f":"Produktionsanlæg!CM2491","v":0},{"$f":"Produktionsanlæg!CN2491","v":0},{"$f":"Produktionsanlæg!CO2491","v":0},{"$f":"Produktionsanlæg!CP2491","v":0},{"$f":"+SUM(AA2491:AV2491)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2498","v":0},{"$f":"Produktionsanlæg!BV2498","v":0},{"$f":"Produktionsanlæg!BW2498","v":0},{"$f":"Produktionsanlæg!BX2498","v":0},{"$f":"Produktionsanlæg!BY2498","v":0},{"$f":"Produktionsanlæg!BZ2498","v":0},{"$f":"Produktionsanlæg!CA2498","v":0},{"$f":"Produktionsanlæg!CB2498","v":0},{"$f":"Produktionsanlæg!CC2498","v":0},{"$f":"Produktionsanlæg!CD2498","v":0},{"$f":"Produktionsanlæg!CE2498","v":0},{"$f":"Produktionsanlæg!CF2498","v":0},{"$f":"Produktionsanlæg!CG2498","v":0},{"$f":"Produktionsanlæg!CH2498","v":0},{"$f":"Produktionsanlæg!CI2498","v":0},{"$f":"Produktionsanlæg!CJ2498","v":0},{"$f":"Produktionsanlæg!CK2498","v":0},{"$f":"Produktionsanlæg!CL2498","v":0},{"$f":"Produktionsanlæg!CM2498","v":0},{"$f":"Produktionsanlæg!CN2498","v":0},{"$f":"Produktionsanlæg!CO2498","v":0},{"$f":"Produktionsanlæg!CP2498","v":0},{"$f":"+SUM(AA2498:AV2498)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2514)","v":87039.430250441132},null,{"$f":"SUM(AY2514:AY2515)","v":4835.5239028022852},4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,4835.5239028022852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK2514:DK2515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2520","v":0},{"$f":"Produktionsanlæg!BV2520","v":0},{"$f":"Produktionsanlæg!BW2520","v":0},{"$f":"Produktionsanlæg!BX2520","v":0},{"$f":"Produktionsanlæg!BY2520","v":0},{"$f":"Produktionsanlæg!BZ2520","v":0},{"$f":"Produktionsanlæg!CA2520","v":0},{"$f":"Produktionsanlæg!CB2520","v":0},{"$f":"Produktionsanlæg!CC2520","v":0},{"$f":"Produktionsanlæg!CD2520","v":0},{"$f":"Produktionsanlæg!CE2520","v":0},{"$f":"Produktionsanlæg!CF2520","v":0},{"$f":"Produktionsanlæg!CG2520","v":0},{"$f":"Produktionsanlæg!CH2520","v":0},{"$f":"Produktionsanlæg!CI2520","v":0},{"$f":"Produktionsanlæg!CJ2520","v":0},{"$f":"Produktionsanlæg!CK2520","v":0},{"$f":"Produktionsanlæg!CL2520","v":0},{"$f":"Produktionsanlæg!CM2520","v":0},{"$f":"Produktionsanlæg!CN2520","v":0},{"$f":"Produktionsanlæg!CO2520","v":0},{"$f":"Produktionsanlæg!CP2520","v":0},{"$f":"+SUM(AA2520:AV2520)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2540","v":0},{"$f":"Produktionsanlæg!BV2540","v":0},{"$f":"Produktionsanlæg!BW2540","v":0},{"$f":"Produktionsanlæg!BX2540","v":0},{"$f":"Produktionsanlæg!BY2540","v":0},{"$f":"Produktionsanlæg!BZ2540","v":0},{"$f":"Produktionsanlæg!CA2540","v":0},{"$f":"Produktionsanlæg!CB2540","v":0},{"$f":"Produktionsanlæg!CC2540","v":0},{"$f":"Produktionsanlæg!CD2540","v":0},{"$f":"Produktionsanlæg!CE2540","v":0},{"$f":"Produktionsanlæg!CF2540","v":0},{"$f":"Produktionsanlæg!CG2540","v":0},{"$f":"Produktionsanlæg!CH2540","v":0},{"$f":"Produktionsanlæg!CI2540","v":0},{"$f":"Produktionsanlæg!CJ2540","v":0},{"$f":"Produktionsanlæg!CK2540","v":0},{"$f":"Produktionsanlæg!CL2540","v":0},{"$f":"Produktionsanlæg!CM2540","v":0},{"$f":"Produktionsanlæg!CN2540","v":0},{"$f":"Produktionsanlæg!CO2540","v":0},{"$f":"Produktionsanlæg!CP2540","v":0},{"$f":"+SUM(AA2540:AV2540)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C2556","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2556","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2556","v":0},{"$f":"Produktionsanlæg!BV2556","v":0},{"$f":"Produktionsanlæg!BW2556","v":0},{"$f":"Produktionsanlæg!BX2556","v":0},{"$f":"Produktionsanlæg!BY2556","v":0},{"$f":"Produktionsanlæg!BZ2556","v":0},{"$f":"Produktionsanlæg!CA2556","v":0},{"$f":"Produktionsanlæg!CB2556","v":0},{"$f":"Produktionsanlæg!CC2556","v":0},{"$f":"Produktionsanlæg!CD2556","v":0},{"$f":"Produktionsanlæg!CE2556","v":0},{"$f":"Produktionsanlæg!CF2556","v":0},{"$f":"Produktionsanlæg!CG2556","v":0},{"$f":"Produktionsanlæg!CH2556","v":0},{"$f":"Produktionsanlæg!CI2556","v":0},{"$f":"Produktionsanlæg!CJ2556","v":0},{"$f":"Produktionsanlæg!CK2556","v":0},{"$f":"Produktionsanlæg!CL2556","v":0},{"$f":"Produktionsanlæg!CM2556","v":0},{"$f":"Produktionsanlæg!CN2556","v":0},{"$f":"Produktionsanlæg!CO2556","v":0},{"$f":"Produktionsanlæg!CP2556","v":0},{"$f":"+SUM(AA2556:AV2556)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2556>=AY$2,$AA2556/($D2556-2009),0)+IF($E2556>=AY$2,$AB2556/($E2556-2009),0)+IF($F2556>=AY$2,$AC2556/($F2556-2009),0)+IF($G2556>=AY$2,$AD2556/($G2556-2009),0)+IF($H2556>=AY$2,$AE2556/($H2556-2009),0)+IF($I2556>=AY$2,$AF2556/($I2556-2009),0)+IF($J2556>=AY$2,$AG2556/($J2556-2009),0)+IF($K2556>=AY$2,$AH2556/($K2556-2009),0)+IF($L2556>=AY$2,$AI2556/($L2556-2009),0)+IF($M2556>=AY$2,$AJ2556/($M2556-2009),0)+IF($N2556>=AY$2,$AK2556/($N2556-2009),0)+IF($O2556>=AY$2,$AL2556/($O2556-2009),0)+IF($P2556>=AY$2,$AM2556/($P2556-2009),0)+IF($Q2556>=AY$2,$AN2556/($Q2556-2009),0)+IF($R2556>=AY$2,$AO2556/($R2556-2009),0)+IF($S2556>=AY$2,$AP2556/($S2556-2009),0)+IF($T2556>=AY$2,$AQ2556/($T2556-2009),0)+IF($U2556>=AY$2,$AR2556/($U2556-2009),0)+IF($V2556>=AY$2,$AS2556/($V2556-2009),0)+IF($W2556>=AY$2,$AT2556/($W2556-2009),0)+IF($X2556>=AY$2,$AU2556/($X2556-2009),0)+IF($Y2556>=AY$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2556>=BI$2,$AA2556/($D2556-2009),0)+IF($E2556>=BI$2,$AB2556/($E2556-2009),0)+IF($F2556>=BI$2,$AC2556/($F2556-2009),0)+IF($G2556>=BI$2,$AD2556/($G2556-2009),0)+IF($H2556>=BI$2,$AE2556/($H2556-2009),0)+IF($I2556>=BI$2,$AF2556/($I2556-2009),0)+IF($J2556>=BI$2,$AG2556/($J2556-2009),0)+IF($K2556>=BI$2,$AH2556/($K2556-2009),0)+IF($L2556>=BI$2,$AI2556/($L2556-2009),0)+IF($M2556>=BI$2,$AJ2556/($M2556-2009),0)+IF($N2556>=BI$2,$AK2556/($N2556-2009),0)+IF($O2556>=BI$2,$AL2556/($O2556-2009),0)+IF($P2556>=BI$2,$AM2556/($P2556-2009),0)+IF($Q2556>=BI$2,$AN2556/($Q2556-2009),0)+IF($R2556>=BI$2,$AO2556/($R2556-2009),0)+IF($S2556>=BI$2,$AP2556/($S2556-2009),0)+IF($T2556>=BI$2,$AQ2556/($T2556-2009),0)+IF($U2556>=BI$2,$AR2556/($U2556-2009),0)+IF($V2556>=BI$2,$AS2556/($V2556-2009),0)+IF($W2556>=BI$2,$AT2556/($W2556-2009),0)+IF($X2556>=BI$2,$AU2556/($X2556-2009),0)+IF($Y2556>=BI$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2556>=BS$2,$AA2556/($D2556-2009),0)+IF($E2556>=BS$2,$AB2556/($E2556-2009),0)+IF($F2556>=BS$2,$AC2556/($F2556-2009),0)+IF($G2556>=BS$2,$AD2556/($G2556-2009),0)+IF($H2556>=BS$2,$AE2556/($H2556-2009),0)+IF($I2556>=BS$2,$AF2556/($I2556-2009),0)+IF($J2556>=BS$2,$AG2556/($J2556-2009),0)+IF($K2556>=BS$2,$AH2556/($K2556-2009),0)+IF($L2556>=BS$2,$AI2556/($L2556-2009),0)+IF($M2556>=BS$2,$AJ2556/($M2556-2009),0)+IF($N2556>=BS$2,$AK2556/($N2556-2009),0)+IF($O2556>=BS$2,$AL2556/($O2556-2009),0)+IF($P2556>=BS$2,$AM2556/($P2556-2009),0)+IF($Q2556>=BS$2,$AN2556/($Q2556-2009),0)+IF($R2556>=BS$2,$AO2556/($R2556-2009),0)+IF($S2556>=BS$2,$AP2556/($S2556-2009),0)+IF($T2556>=BS$2,$AQ2556/($T2556-2009),0)+IF($U2556>=BS$2,$AR2556/($U2556-2009),0)+IF($V2556>=BS$2,$AS2556/($V2556-2009),0)+IF($W2556>=BS$2,$AT2556/($W2556-2009),0)+IF($X2556>=BS$2,$AU2556/($X2556-2009),0)+IF($Y2556>=BS$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2556>=CC$2,$AA2556/($D2556-2009),0)+IF($E2556>=CC$2,$AB2556/($E2556-2009),0)+IF($F2556>=CC$2,$AC2556/($F2556-2009),0)+IF($G2556>=CC$2,$AD2556/($G2556-2009),0)+IF($H2556>=CC$2,$AE2556/($H2556-2009),0)+IF($I2556>=CC$2,$AF2556/($I2556-2009),0)+IF($J2556>=CC$2,$AG2556/($J2556-2009),0)+IF($K2556>=CC$2,$AH2556/($K2556-2009),0)+IF($L2556>=CC$2,$AI2556/($L2556-2009),0)+IF($M2556>=CC$2,$AJ2556/($M2556-2009),0)+IF($N2556>=CC$2,$AK2556/($N2556-2009),0)+IF($O2556>=CC$2,$AL2556/($O2556-2009),0)+IF($P2556>=CC$2,$AM2556/($P2556-2009),0)+IF($Q2556>=CC$2,$AN2556/($Q2556-2009),0)+IF($R2556>=CC$2,$AO2556/($R2556-2009),0)+IF($S2556>=CC$2,$AP2556/($S2556-2009),0)+IF($T2556>=CC$2,$AQ2556/($T2556-2009),0)+IF($U2556>=CC$2,$AR2556/($U2556-2009),0)+IF($V2556>=CC$2,$AS2556/($V2556-2009),0)+IF($W2556>=CC$2,$AT2556/($W2556-2009),0)+IF($X2556>=CC$2,$AU2556/($X2556-2009),0)+IF($Y2556>=CC$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2556>=CM$2,$AA2556/($D2556-2009),0)+IF($E2556>=CM$2,$AB2556/($E2556-2009),0)+IF($F2556>=CM$2,$AC2556/($F2556-2009),0)+IF($G2556>=CM$2,$AD2556/($G2556-2009),0)+IF($H2556>=CM$2,$AE2556/($H2556-2009),0)+IF($I2556>=CM$2,$AF2556/($I2556-2009),0)+IF($J2556>=CM$2,$AG2556/($J2556-2009),0)+IF($K2556>=CM$2,$AH2556/($K2556-2009),0)+IF($L2556>=CM$2,$AI2556/($L2556-2009),0)+IF($M2556>=CM$2,$AJ2556/($M2556-2009),0)+IF($N2556>=CM$2,$AK2556/($N2556-2009),0)+IF($O2556>=CM$2,$AL2556/($O2556-2009),0)+IF($P2556>=CM$2,$AM2556/($P2556-2009),0)+IF($Q2556>=CM$2,$AN2556/($Q2556-2009),0)+IF($R2556>=CM$2,$AO2556/($R2556-2009),0)+IF($S2556>=CM$2,$AP2556/($S2556-2009),0)+IF($T2556>=CM$2,$AQ2556/($T2556-2009),0)+IF($U2556>=CM$2,$AR2556/($U2556-2009),0)+IF($V2556>=CM$2,$AS2556/($V2556-2009),0)+IF($W2556>=CM$2,$AT2556/($W2556-2009),0)+IF($X2556>=CM$2,$AU2556/($X2556-2009),0)+IF($Y2556>=CM$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2556>=CW$2,$AA2556/($D2556-2009),0)+IF($E2556>=CW$2,$AB2556/($E2556-2009),0)+IF($F2556>=CW$2,$AC2556/($F2556-2009),0)+IF($G2556>=CW$2,$AD2556/($G2556-2009),0)+IF($H2556>=CW$2,$AE2556/($H2556-2009),0)+IF($I2556>=CW$2,$AF2556/($I2556-2009),0)+IF($J2556>=CW$2,$AG2556/($J2556-2009),0)+IF($K2556>=CW$2,$AH2556/($K2556-2009),0)+IF($L2556>=CW$2,$AI2556/($L2556-2009),0)+IF($M2556>=CW$2,$AJ2556/($M2556-2009),0)+IF($N2556>=CW$2,$AK2556/($N2556-2009),0)+IF($O2556>=CW$2,$AL2556/($O2556-2009),0)+IF($P2556>=CW$2,$AM2556/($P2556-2009),0)+IF($Q2556>=CW$2,$AN2556/($Q2556-2009),0)+IF($R2556>=CW$2,$AO2556/($R2556-2009),0)+IF($S2556>=CW$2,$AP2556/($S2556-2009),0)+IF($T2556>=CW$2,$AQ2556/($T2556-2009),0)+IF($U2556>=CW$2,$AR2556/($U2556-2009),0)+IF($V2556>=CW$2,$AS2556/($V2556-2009),0)+IF($W2556>=CW$2,$AT2556/($W2556-2009),0)+IF($X2556>=CW$2,$AU2556/($X2556-2009),0)+IF($Y2556>=CW$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2556>=DG$2,$AA2556/($D2556-2009),0)+IF($E2556>=DG$2,$AB2556/($E2556-2009),0)+IF($F2556>=DG$2,$AC2556/($F2556-2009),0)+IF($G2556>=DG$2,$AD2556/($G2556-2009),0)+IF($H2556>=DG$2,$AE2556/($H2556-2009),0)+IF($I2556>=DG$2,$AF2556/($I2556-2009),0)+IF($J2556>=DG$2,$AG2556/($J2556-2009),0)+IF($K2556>=DG$2,$AH2556/($K2556-2009),0)+IF($L2556>=DG$2,$AI2556/($L2556-2009),0)+IF($M2556>=DG$2,$AJ2556/($M2556-2009),0)+IF($N2556>=DG$2,$AK2556/($N2556-2009),0)+IF($O2556>=DG$2,$AL2556/($O2556-2009),0)+IF($P2556>=DG$2,$AM2556/($P2556-2009),0)+IF($Q2556>=DG$2,$AN2556/($Q2556-2009),0)+IF($R2556>=DG$2,$AO2556/($R2556-2009),0)+IF($S2556>=DG$2,$AP2556/($S2556-2009),0)+IF($T2556>=DG$2,$AQ2556/($T2556-2009),0)+IF($U2556>=DG$2,$AR2556/($U2556-2009),0)+IF($V2556>=DG$2,$AS2556/($V2556-2009),0)+IF($W2556>=DG$2,$AT2556/($W2556-2009),0)+IF($X2556>=DG$2,$AU2556/($X2556-2009),0)+IF($Y2556>=DG$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2556>=DQ$2,$AA2556/($D2556-2009),0)+IF($E2556>=DQ$2,$AB2556/($E2556-2009),0)+IF($F2556>=DQ$2,$AC2556/($F2556-2009),0)+IF($G2556>=DQ$2,$AD2556/($G2556-2009),0)+IF($H2556>=DQ$2,$AE2556/($H2556-2009),0)+IF($I2556>=DQ$2,$AF2556/($I2556-2009),0)+IF($J2556>=DQ$2,$AG2556/($J2556-2009),0)+IF($K2556>=DQ$2,$AH2556/($K2556-2009),0)+IF($L2556>=DQ$2,$AI2556/($L2556-2009),0)+IF($M2556>=DQ$2,$AJ2556/($M2556-2009),0)+IF($N2556>=DQ$2,$AK2556/($N2556-2009),0)+IF($O2556>=DQ$2,$AL2556/($O2556-2009),0)+IF($P2556>=DQ$2,$AM2556/($P2556-2009),0)+IF($Q2556>=DQ$2,$AN2556/($Q2556-2009),0)+IF($R2556>=DQ$2,$AO2556/($R2556-2009),0)+IF($S2556>=DQ$2,$AP2556/($S2556-2009),0)+IF($T2556>=DQ$2,$AQ2556/($T2556-2009),0)+IF($U2556>=DQ$2,$AR2556/($U2556-2009),0)+IF($V2556>=DQ$2,$AS2556/($V2556-2009),0)+IF($W2556>=DQ$2,$AT2556/($W2556-2009),0)+IF($X2556>=DQ$2,$AU2556/($X2556-2009),0)+IF($Y2556>=DQ$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2556>=EA$2,$AA2556/($D2556-2009),0)+IF($E2556>=EA$2,$AB2556/($E2556-2009),0)+IF($F2556>=EA$2,$AC2556/($F2556-2009),0)+IF($G2556>=EA$2,$AD2556/($G2556-2009),0)+IF($H2556>=EA$2,$AE2556/($H2556-2009),0)+IF($I2556>=EA$2,$AF2556/($I2556-2009),0)+IF($J2556>=EA$2,$AG2556/($J2556-2009),0)+IF($K2556>=EA$2,$AH2556/($K2556-2009),0)+IF($L2556>=EA$2,$AI2556/($L2556-2009),0)+IF($M2556>=EA$2,$AJ2556/($M2556-2009),0)+IF($N2556>=EA$2,$AK2556/($N2556-2009),0)+IF($O2556>=EA$2,$AL2556/($O2556-2009),0)+IF($P2556>=EA$2,$AM2556/($P2556-2009),0)+IF($Q2556>=EA$2,$AN2556/($Q2556-2009),0)+IF($R2556>=EA$2,$AO2556/($R2556-2009),0)+IF($S2556>=EA$2,$AP2556/($S2556-2009),0)+IF($T2556>=EA$2,$AQ2556/($T2556-2009),0)+IF($U2556>=EA$2,$AR2556/($U2556-2009),0)+IF($V2556>=EA$2,$AS2556/($V2556-2009),0)+IF($W2556>=EA$2,$AT2556/($W2556-2009),0)+IF($X2556>=EA$2,$AU2556/($X2556-2009),0)+IF($Y2556>=EA$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2556>=EK$2,$AA2556/($D2556-2009),0)+IF($E2556>=EK$2,$AB2556/($E2556-2009),0)+IF($F2556>=EK$2,$AC2556/($F2556-2009),0)+IF($G2556>=EK$2,$AD2556/($G2556-2009),0)+IF($H2556>=EK$2,$AE2556/($H2556-2009),0)+IF($I2556>=EK$2,$AF2556/($I2556-2009),0)+IF($J2556>=EK$2,$AG2556/($J2556-2009),0)+IF($K2556>=EK$2,$AH2556/($K2556-2009),0)+IF($L2556>=EK$2,$AI2556/($L2556-2009),0)+IF($M2556>=EK$2,$AJ2556/($M2556-2009),0)+IF($N2556>=EK$2,$AK2556/($N2556-2009),0)+IF($O2556>=EK$2,$AL2556/($O2556-2009),0)+IF($P2556>=EK$2,$AM2556/($P2556-2009),0)+IF($Q2556>=EK$2,$AN2556/($Q2556-2009),0)+IF($R2556>=EK$2,$AO2556/($R2556-2009),0)+IF($S2556>=EK$2,$AP2556/($S2556-2009),0)+IF($T2556>=EK$2,$AQ2556/($T2556-2009),0)+IF($U2556>=EK$2,$AR2556/($U2556-2009),0)+IF($V2556>=EK$2,$AS2556/($V2556-2009),0)+IF($W2556>=EK$2,$AT2556/($W2556-2009),0)+IF($X2556>=EK$2,$AU2556/($X2556-2009),0)+IF($Y2556>=EK$2,$AV2556/($Y2556-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"D$3+$C2621+Produktionsanlæg!D2622","v":1965},{"$f":"E$3+$C2621+Produktionsanlæg!E2622","v":1975},{"$f":"F$3+$C2621+Produktionsanlæg!F2622","v":1985},{"$f":"G$3+$C2621+Produktionsanlæg!G2622","v":1995},{"$f":"H$3+$C2621+Produktionsanlæg!H2622","v":2005},{"$f":"I$3+$C2621+Produktionsanlæg!I2622","v":2015},{"$f":"J$3+$C2621+Produktionsanlæg!J2622","v":2025},{"$f":"K$3+$C2621+Produktionsanlæg!K2622","v":2035},{"$f":"L$3+$C2621+Produktionsanlæg!L2622","v":2042},{"$f":"M$3+$C2621+Produktionsanlæg!M2622","v":2047},{"$f":"N$3+$C2621+Produktionsanlæg!N2622","v":2052},{"$f":"O$3+$C2621+Produktionsanlæg!O2622","v":2057},{"$f":"P$3+$C2621+Produktionsanlæg!P2622","v":2060},{"$f":"Q$3+$C2621+Produktionsanlæg!Q2622","v":2061},{"$f":"R$3+$C2621+Produktionsanlæg!R2622","v":2062},{"$f":"S$3+$C2621+Produktionsanlæg!S2622","v":2063},{"$f":"T$3+$C2621+Produktionsanlæg!T2622","v":2064},{"$f":"U$3+$C2621+Produktionsanlæg!U2622","v":2065},{"$f":"V$3+$C2621+Produktionsanlæg!V2622","v":2066},{"$f":"W$3+$C2621+Produktionsanlæg!W2622","v":2067},{"$f":"X$3+$C2621+Produktionsanlæg!X2622","v":2068},{"$f":"Y$3+$C2621+Produktionsanlæg!Y2622","v":2069},0,{"$f":"Produktionsanlæg!BU2621","v":0},{"$f":"Produktionsanlæg!BV2621","v":0},{"$f":"Produktionsanlæg!BW2621","v":0},{"$f":"Produktionsanlæg!BX2621","v":0},{"$f":"Produktionsanlæg!BY2621","v":0},{"$f":"Produktionsanlæg!BZ2621","v":0},{"$f":"Produktionsanlæg!CA2621","v":0},{"$f":"Produktionsanlæg!CB2621","v":0},{"$f":"Produktionsanlæg!CC2621","v":0},{"$f":"Produktionsanlæg!CD2621","v":0},{"$f":"Produktionsanlæg!CE2621","v":0},{"$f":"Produktionsanlæg!CF2621","v":0},{"$f":"Produktionsanlæg!CG2621","v":0},{"$f":"Produktionsanlæg!CH2621","v":0},{"$f":"Produktionsanlæg!CI2621","v":0},{"$f":"Produktionsanlæg!CJ2621","v":0},{"$f":"Produktionsanlæg!CK2621","v":0},{"$f":"Produktionsanlæg!CL2621","v":0},{"$f":"Produktionsanlæg!CM2621","v":0},{"$f":"Produktionsanlæg!CN2621","v":0},{"$f":"Produktionsanlæg!CO2621","v":0},{"$f":"Produktionsanlæg!CP2621","v":0},{"$f":"+SUM(AA2621:AV2621)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2628","v":0},{"$f":"Produktionsanlæg!BV2628","v":0},{"$f":"Produktionsanlæg!BW2628","v":0},{"$f":"Produktionsanlæg!BX2628","v":0},{"$f":"Produktionsanlæg!BY2628","v":0},{"$f":"Produktionsanlæg!BZ2628","v":0},{"$f":"Produktionsanlæg!CA2628","v":0},{"$f":"Produktionsanlæg!CB2628","v":0},{"$f":"Produktionsanlæg!CC2628","v":0},{"$f":"Produktionsanlæg!CD2628","v":0},{"$f":"Produktionsanlæg!CE2628","v":0},{"$f":"Produktionsanlæg!CF2628","v":0},{"$f":"Produktionsanlæg!CG2628","v":0},{"$f":"Produktionsanlæg!CH2628","v":0},{"$f":"Produktionsanlæg!CI2628","v":0},{"$f":"Produktionsanlæg!CJ2628","v":0},{"$f":"Produktionsanlæg!CK2628","v":0},{"$f":"Produktionsanlæg!CL2628","v":0},{"$f":"Produktionsanlæg!CM2628","v":0},{"$f":"Produktionsanlæg!CN2628","v":0},{"$f":"Produktionsanlæg!CO2628","v":0},{"$f":"Produktionsanlæg!CP2628","v":0},{"$f":"+SUM(AA2628:AV2628)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C2644","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2644","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2644","v":0},{"$f":"Produktionsanlæg!BV2644","v":0},{"$f":"Produktionsanlæg!BW2644","v":0},{"$f":"Produktionsanlæg!BX2644","v":0},{"$f":"Produktionsanlæg!BY2644","v":0},{"$f":"Produktionsanlæg!BZ2644","v":0},{"$f":"Produktionsanlæg!CA2644","v":0},{"$f":"Produktionsanlæg!CB2644","v":0},{"$f":"Produktionsanlæg!CC2644","v":0},{"$f":"Produktionsanlæg!CD2644","v":0},{"$f":"Produktionsanlæg!CE2644","v":0},{"$f":"Produktionsanlæg!CF2644","v":0},{"$f":"Produktionsanlæg!CG2644","v":0},{"$f":"Produktionsanlæg!CH2644","v":0},{"$f":"Produktionsanlæg!CI2644","v":0},{"$f":"Produktionsanlæg!CJ2644","v":0},{"$f":"Produktionsanlæg!CK2644","v":0},{"$f":"Produktionsanlæg!CL2644","v":0},{"$f":"Produktionsanlæg!CM2644","v":0},{"$f":"Produktionsanlæg!CN2644","v":0},{"$f":"Produktionsanlæg!CO2644","v":0},{"$f":"Produktionsanlæg!CP2644","v":0},{"$f":"+SUM(AA2644:AV2644)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2644>=AY$2,$AA2644/($D2644-2009),0)+IF($E2644>=AY$2,$AB2644/($E2644-2009),0)+IF($F2644>=AY$2,$AC2644/($F2644-2009),0)+IF($G2644>=AY$2,$AD2644/($G2644-2009),0)+IF($H2644>=AY$2,$AE2644/($H2644-2009),0)+IF($I2644>=AY$2,$AF2644/($I2644-2009),0)+IF($J2644>=AY$2,$AG2644/($J2644-2009),0)+IF($K2644>=AY$2,$AH2644/($K2644-2009),0)+IF($L2644>=AY$2,$AI2644/($L2644-2009),0)+IF($M2644>=AY$2,$AJ2644/($M2644-2009),0)+IF($N2644>=AY$2,$AK2644/($N2644-2009),0)+IF($O2644>=AY$2,$AL2644/($O2644-2009),0)+IF($P2644>=AY$2,$AM2644/($P2644-2009),0)+IF($Q2644>=AY$2,$AN2644/($Q2644-2009),0)+IF($R2644>=AY$2,$AO2644/($R2644-2009),0)+IF($S2644>=AY$2,$AP2644/($S2644-2009),0)+IF($T2644>=AY$2,$AQ2644/($T2644-2009),0)+IF($U2644>=AY$2,$AR2644/($U2644-2009),0)+IF($V2644>=AY$2,$AS2644/($V2644-2009),0)+IF($W2644>=AY$2,$AT2644/($W2644-2009),0)+IF($X2644>=AY$2,$AU2644/($X2644-2009),0)+IF($Y2644>=AY$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2644>=BI$2,$AA2644/($D2644-2009),0)+IF($E2644>=BI$2,$AB2644/($E2644-2009),0)+IF($F2644>=BI$2,$AC2644/($F2644-2009),0)+IF($G2644>=BI$2,$AD2644/($G2644-2009),0)+IF($H2644>=BI$2,$AE2644/($H2644-2009),0)+IF($I2644>=BI$2,$AF2644/($I2644-2009),0)+IF($J2644>=BI$2,$AG2644/($J2644-2009),0)+IF($K2644>=BI$2,$AH2644/($K2644-2009),0)+IF($L2644>=BI$2,$AI2644/($L2644-2009),0)+IF($M2644>=BI$2,$AJ2644/($M2644-2009),0)+IF($N2644>=BI$2,$AK2644/($N2644-2009),0)+IF($O2644>=BI$2,$AL2644/($O2644-2009),0)+IF($P2644>=BI$2,$AM2644/($P2644-2009),0)+IF($Q2644>=BI$2,$AN2644/($Q2644-2009),0)+IF($R2644>=BI$2,$AO2644/($R2644-2009),0)+IF($S2644>=BI$2,$AP2644/($S2644-2009),0)+IF($T2644>=BI$2,$AQ2644/($T2644-2009),0)+IF($U2644>=BI$2,$AR2644/($U2644-2009),0)+IF($V2644>=BI$2,$AS2644/($V2644-2009),0)+IF($W2644>=BI$2,$AT2644/($W2644-2009),0)+IF($X2644>=BI$2,$AU2644/($X2644-2009),0)+IF($Y2644>=BI$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2644>=BS$2,$AA2644/($D2644-2009),0)+IF($E2644>=BS$2,$AB2644/($E2644-2009),0)+IF($F2644>=BS$2,$AC2644/($F2644-2009),0)+IF($G2644>=BS$2,$AD2644/($G2644-2009),0)+IF($H2644>=BS$2,$AE2644/($H2644-2009),0)+IF($I2644>=BS$2,$AF2644/($I2644-2009),0)+IF($J2644>=BS$2,$AG2644/($J2644-2009),0)+IF($K2644>=BS$2,$AH2644/($K2644-2009),0)+IF($L2644>=BS$2,$AI2644/($L2644-2009),0)+IF($M2644>=BS$2,$AJ2644/($M2644-2009),0)+IF($N2644>=BS$2,$AK2644/($N2644-2009),0)+IF($O2644>=BS$2,$AL2644/($O2644-2009),0)+IF($P2644>=BS$2,$AM2644/($P2644-2009),0)+IF($Q2644>=BS$2,$AN2644/($Q2644-2009),0)+IF($R2644>=BS$2,$AO2644/($R2644-2009),0)+IF($S2644>=BS$2,$AP2644/($S2644-2009),0)+IF($T2644>=BS$2,$AQ2644/($T2644-2009),0)+IF($U2644>=BS$2,$AR2644/($U2644-2009),0)+IF($V2644>=BS$2,$AS2644/($V2644-2009),0)+IF($W2644>=BS$2,$AT2644/($W2644-2009),0)+IF($X2644>=BS$2,$AU2644/($X2644-2009),0)+IF($Y2644>=BS$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2644>=CC$2,$AA2644/($D2644-2009),0)+IF($E2644>=CC$2,$AB2644/($E2644-2009),0)+IF($F2644>=CC$2,$AC2644/($F2644-2009),0)+IF($G2644>=CC$2,$AD2644/($G2644-2009),0)+IF($H2644>=CC$2,$AE2644/($H2644-2009),0)+IF($I2644>=CC$2,$AF2644/($I2644-2009),0)+IF($J2644>=CC$2,$AG2644/($J2644-2009),0)+IF($K2644>=CC$2,$AH2644/($K2644-2009),0)+IF($L2644>=CC$2,$AI2644/($L2644-2009),0)+IF($M2644>=CC$2,$AJ2644/($M2644-2009),0)+IF($N2644>=CC$2,$AK2644/($N2644-2009),0)+IF($O2644>=CC$2,$AL2644/($O2644-2009),0)+IF($P2644>=CC$2,$AM2644/($P2644-2009),0)+IF($Q2644>=CC$2,$AN2644/($Q2644-2009),0)+IF($R2644>=CC$2,$AO2644/($R2644-2009),0)+IF($S2644>=CC$2,$AP2644/($S2644-2009),0)+IF($T2644>=CC$2,$AQ2644/($T2644-2009),0)+IF($U2644>=CC$2,$AR2644/($U2644-2009),0)+IF($V2644>=CC$2,$AS2644/($V2644-2009),0)+IF($W2644>=CC$2,$AT2644/($W2644-2009),0)+IF($X2644>=CC$2,$AU2644/($X2644-2009),0)+IF($Y2644>=CC$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2644>=CM$2,$AA2644/($D2644-2009),0)+IF($E2644>=CM$2,$AB2644/($E2644-2009),0)+IF($F2644>=CM$2,$AC2644/($F2644-2009),0)+IF($G2644>=CM$2,$AD2644/($G2644-2009),0)+IF($H2644>=CM$2,$AE2644/($H2644-2009),0)+IF($I2644>=CM$2,$AF2644/($I2644-2009),0)+IF($J2644>=CM$2,$AG2644/($J2644-2009),0)+IF($K2644>=CM$2,$AH2644/($K2644-2009),0)+IF($L2644>=CM$2,$AI2644/($L2644-2009),0)+IF($M2644>=CM$2,$AJ2644/($M2644-2009),0)+IF($N2644>=CM$2,$AK2644/($N2644-2009),0)+IF($O2644>=CM$2,$AL2644/($O2644-2009),0)+IF($P2644>=CM$2,$AM2644/($P2644-2009),0)+IF($Q2644>=CM$2,$AN2644/($Q2644-2009),0)+IF($R2644>=CM$2,$AO2644/($R2644-2009),0)+IF($S2644>=CM$2,$AP2644/($S2644-2009),0)+IF($T2644>=CM$2,$AQ2644/($T2644-2009),0)+IF($U2644>=CM$2,$AR2644/($U2644-2009),0)+IF($V2644>=CM$2,$AS2644/($V2644-2009),0)+IF($W2644>=CM$2,$AT2644/($W2644-2009),0)+IF($X2644>=CM$2,$AU2644/($X2644-2009),0)+IF($Y2644>=CM$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2644>=CW$2,$AA2644/($D2644-2009),0)+IF($E2644>=CW$2,$AB2644/($E2644-2009),0)+IF($F2644>=CW$2,$AC2644/($F2644-2009),0)+IF($G2644>=CW$2,$AD2644/($G2644-2009),0)+IF($H2644>=CW$2,$AE2644/($H2644-2009),0)+IF($I2644>=CW$2,$AF2644/($I2644-2009),0)+IF($J2644>=CW$2,$AG2644/($J2644-2009),0)+IF($K2644>=CW$2,$AH2644/($K2644-2009),0)+IF($L2644>=CW$2,$AI2644/($L2644-2009),0)+IF($M2644>=CW$2,$AJ2644/($M2644-2009),0)+IF($N2644>=CW$2,$AK2644/($N2644-2009),0)+IF($O2644>=CW$2,$AL2644/($O2644-2009),0)+IF($P2644>=CW$2,$AM2644/($P2644-2009),0)+IF($Q2644>=CW$2,$AN2644/($Q2644-2009),0)+IF($R2644>=CW$2,$AO2644/($R2644-2009),0)+IF($S2644>=CW$2,$AP2644/($S2644-2009),0)+IF($T2644>=CW$2,$AQ2644/($T2644-2009),0)+IF($U2644>=CW$2,$AR2644/($U2644-2009),0)+IF($V2644>=CW$2,$AS2644/($V2644-2009),0)+IF($W2644>=CW$2,$AT2644/($W2644-2009),0)+IF($X2644>=CW$2,$AU2644/($X2644-2009),0)+IF($Y2644>=CW$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2644>=DG$2,$AA2644/($D2644-2009),0)+IF($E2644>=DG$2,$AB2644/($E2644-2009),0)+IF($F2644>=DG$2,$AC2644/($F2644-2009),0)+IF($G2644>=DG$2,$AD2644/($G2644-2009),0)+IF($H2644>=DG$2,$AE2644/($H2644-2009),0)+IF($I2644>=DG$2,$AF2644/($I2644-2009),0)+IF($J2644>=DG$2,$AG2644/($J2644-2009),0)+IF($K2644>=DG$2,$AH2644/($K2644-2009),0)+IF($L2644>=DG$2,$AI2644/($L2644-2009),0)+IF($M2644>=DG$2,$AJ2644/($M2644-2009),0)+IF($N2644>=DG$2,$AK2644/($N2644-2009),0)+IF($O2644>=DG$2,$AL2644/($O2644-2009),0)+IF($P2644>=DG$2,$AM2644/($P2644-2009),0)+IF($Q2644>=DG$2,$AN2644/($Q2644-2009),0)+IF($R2644>=DG$2,$AO2644/($R2644-2009),0)+IF($S2644>=DG$2,$AP2644/($S2644-2009),0)+IF($T2644>=DG$2,$AQ2644/($T2644-2009),0)+IF($U2644>=DG$2,$AR2644/($U2644-2009),0)+IF($V2644>=DG$2,$AS2644/($V2644-2009),0)+IF($W2644>=DG$2,$AT2644/($W2644-2009),0)+IF($X2644>=DG$2,$AU2644/($X2644-2009),0)+IF($Y2644>=DG$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2644>=DQ$2,$AA2644/($D2644-2009),0)+IF($E2644>=DQ$2,$AB2644/($E2644-2009),0)+IF($F2644>=DQ$2,$AC2644/($F2644-2009),0)+IF($G2644>=DQ$2,$AD2644/($G2644-2009),0)+IF($H2644>=DQ$2,$AE2644/($H2644-2009),0)+IF($I2644>=DQ$2,$AF2644/($I2644-2009),0)+IF($J2644>=DQ$2,$AG2644/($J2644-2009),0)+IF($K2644>=DQ$2,$AH2644/($K2644-2009),0)+IF($L2644>=DQ$2,$AI2644/($L2644-2009),0)+IF($M2644>=DQ$2,$AJ2644/($M2644-2009),0)+IF($N2644>=DQ$2,$AK2644/($N2644-2009),0)+IF($O2644>=DQ$2,$AL2644/($O2644-2009),0)+IF($P2644>=DQ$2,$AM2644/($P2644-2009),0)+IF($Q2644>=DQ$2,$AN2644/($Q2644-2009),0)+IF($R2644>=DQ$2,$AO2644/($R2644-2009),0)+IF($S2644>=DQ$2,$AP2644/($S2644-2009),0)+IF($T2644>=DQ$2,$AQ2644/($T2644-2009),0)+IF($U2644>=DQ$2,$AR2644/($U2644-2009),0)+IF($V2644>=DQ$2,$AS2644/($V2644-2009),0)+IF($W2644>=DQ$2,$AT2644/($W2644-2009),0)+IF($X2644>=DQ$2,$AU2644/($X2644-2009),0)+IF($Y2644>=DQ$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2644>=EA$2,$AA2644/($D2644-2009),0)+IF($E2644>=EA$2,$AB2644/($E2644-2009),0)+IF($F2644>=EA$2,$AC2644/($F2644-2009),0)+IF($G2644>=EA$2,$AD2644/($G2644-2009),0)+IF($H2644>=EA$2,$AE2644/($H2644-2009),0)+IF($I2644>=EA$2,$AF2644/($I2644-2009),0)+IF($J2644>=EA$2,$AG2644/($J2644-2009),0)+IF($K2644>=EA$2,$AH2644/($K2644-2009),0)+IF($L2644>=EA$2,$AI2644/($L2644-2009),0)+IF($M2644>=EA$2,$AJ2644/($M2644-2009),0)+IF($N2644>=EA$2,$AK2644/($N2644-2009),0)+IF($O2644>=EA$2,$AL2644/($O2644-2009),0)+IF($P2644>=EA$2,$AM2644/($P2644-2009),0)+IF($Q2644>=EA$2,$AN2644/($Q2644-2009),0)+IF($R2644>=EA$2,$AO2644/($R2644-2009),0)+IF($S2644>=EA$2,$AP2644/($S2644-2009),0)+IF($T2644>=EA$2,$AQ2644/($T2644-2009),0)+IF($U2644>=EA$2,$AR2644/($U2644-2009),0)+IF($V2644>=EA$2,$AS2644/($V2644-2009),0)+IF($W2644>=EA$2,$AT2644/($W2644-2009),0)+IF($X2644>=EA$2,$AU2644/($X2644-2009),0)+IF($Y2644>=EA$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2644>=EK$2,$AA2644/($D2644-2009),0)+IF($E2644>=EK$2,$AB2644/($E2644-2009),0)+IF($F2644>=EK$2,$AC2644/($F2644-2009),0)+IF($G2644>=EK$2,$AD2644/($G2644-2009),0)+IF($H2644>=EK$2,$AE2644/($H2644-2009),0)+IF($I2644>=EK$2,$AF2644/($I2644-2009),0)+IF($J2644>=EK$2,$AG2644/($J2644-2009),0)+IF($K2644>=EK$2,$AH2644/($K2644-2009),0)+IF($L2644>=EK$2,$AI2644/($L2644-2009),0)+IF($M2644>=EK$2,$AJ2644/($M2644-2009),0)+IF($N2644>=EK$2,$AK2644/($N2644-2009),0)+IF($O2644>=EK$2,$AL2644/($O2644-2009),0)+IF($P2644>=EK$2,$AM2644/($P2644-2009),0)+IF($Q2644>=EK$2,$AN2644/($Q2644-2009),0)+IF($R2644>=EK$2,$AO2644/($R2644-2009),0)+IF($S2644>=EK$2,$AP2644/($S2644-2009),0)+IF($T2644>=EK$2,$AQ2644/($T2644-2009),0)+IF($U2644>=EK$2,$AR2644/($U2644-2009),0)+IF($V2644>=EK$2,$AS2644/($V2644-2009),0)+IF($W2644>=EK$2,$AT2644/($W2644-2009),0)+IF($X2644>=EK$2,$AU2644/($X2644-2009),0)+IF($Y2644>=EK$2,$AV2644/($Y2644-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2670","v":0},{"$f":"Produktionsanlæg!BV2670","v":0},{"$f":"Produktionsanlæg!BW2670","v":0},{"$f":"Produktionsanlæg!BX2670","v":0},{"$f":"Produktionsanlæg!BY2670","v":0},{"$f":"Produktionsanlæg!BZ2670","v":0},{"$f":"Produktionsanlæg!CA2670","v":0},{"$f":"Produktionsanlæg!CB2670","v":0},{"$f":"Produktionsanlæg!CC2670","v":0},{"$f":"Produktionsanlæg!CD2670","v":0},{"$f":"Produktionsanlæg!CE2670","v":0},{"$f":"Produktionsanlæg!CF2670","v":0},{"$f":"Produktionsanlæg!CG2670","v":0},{"$f":"Produktionsanlæg!CH2670","v":0},{"$f":"Produktionsanlæg!CI2670","v":0},{"$f":"Produktionsanlæg!CJ2670","v":0},{"$f":"Produktionsanlæg!CK2670","v":0},{"$f":"Produktionsanlæg!CL2670","v":0},{"$f":"Produktionsanlæg!CM2670","v":0},{"$f":"Produktionsanlæg!CN2670","v":0},{"$f":"Produktionsanlæg!CO2670","v":0},{"$f":"Produktionsanlæg!CP2670","v":0},{"$f":"+SUM(AA2670:AV2670)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C2686","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2686","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2686","v":0},{"$f":"Produktionsanlæg!BV2686","v":0},{"$f":"Produktionsanlæg!BW2686","v":0},{"$f":"Produktionsanlæg!BX2686","v":0},{"$f":"Produktionsanlæg!BY2686","v":0},{"$f":"Produktionsanlæg!BZ2686","v":0},{"$f":"Produktionsanlæg!CA2686","v":0},{"$f":"Produktionsanlæg!CB2686","v":0},{"$f":"Produktionsanlæg!CC2686","v":0},{"$f":"Produktionsanlæg!CD2686","v":0},{"$f":"Produktionsanlæg!CE2686","v":0},{"$f":"Produktionsanlæg!CF2686","v":0},{"$f":"Produktionsanlæg!CG2686","v":0},{"$f":"Produktionsanlæg!CH2686","v":0},{"$f":"Produktionsanlæg!CI2686","v":0},{"$f":"Produktionsanlæg!CJ2686","v":0},{"$f":"Produktionsanlæg!CK2686","v":0},{"$f":"Produktionsanlæg!CL2686","v":0},{"$f":"Produktionsanlæg!CM2686","v":0},{"$f":"Produktionsanlæg!CN2686","v":0},{"$f":"Produktionsanlæg!CO2686","v":0},{"$f":"Produktionsanlæg!CP2686","v":0},{"$f":"+SUM(AA2686:AV2686)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2686>=AY$2,$AA2686/($D2686-2009),0)+IF($E2686>=AY$2,$AB2686/($E2686-2009),0)+IF($F2686>=AY$2,$AC2686/($F2686-2009),0)+IF($G2686>=AY$2,$AD2686/($G2686-2009),0)+IF($H2686>=AY$2,$AE2686/($H2686-2009),0)+IF($I2686>=AY$2,$AF2686/($I2686-2009),0)+IF($J2686>=AY$2,$AG2686/($J2686-2009),0)+IF($K2686>=AY$2,$AH2686/($K2686-2009),0)+IF($L2686>=AY$2,$AI2686/($L2686-2009),0)+IF($M2686>=AY$2,$AJ2686/($M2686-2009),0)+IF($N2686>=AY$2,$AK2686/($N2686-2009),0)+IF($O2686>=AY$2,$AL2686/($O2686-2009),0)+IF($P2686>=AY$2,$AM2686/($P2686-2009),0)+IF($Q2686>=AY$2,$AN2686/($Q2686-2009),0)+IF($R2686>=AY$2,$AO2686/($R2686-2009),0)+IF($S2686>=AY$2,$AP2686/($S2686-2009),0)+IF($T2686>=AY$2,$AQ2686/($T2686-2009),0)+IF($U2686>=AY$2,$AR2686/($U2686-2009),0)+IF($V2686>=AY$2,$AS2686/($V2686-2009),0)+IF($W2686>=AY$2,$AT2686/($W2686-2009),0)+IF($X2686>=AY$2,$AU2686/($X2686-2009),0)+IF($Y2686>=AY$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2686>=BI$2,$AA2686/($D2686-2009),0)+IF($E2686>=BI$2,$AB2686/($E2686-2009),0)+IF($F2686>=BI$2,$AC2686/($F2686-2009),0)+IF($G2686>=BI$2,$AD2686/($G2686-2009),0)+IF($H2686>=BI$2,$AE2686/($H2686-2009),0)+IF($I2686>=BI$2,$AF2686/($I2686-2009),0)+IF($J2686>=BI$2,$AG2686/($J2686-2009),0)+IF($K2686>=BI$2,$AH2686/($K2686-2009),0)+IF($L2686>=BI$2,$AI2686/($L2686-2009),0)+IF($M2686>=BI$2,$AJ2686/($M2686-2009),0)+IF($N2686>=BI$2,$AK2686/($N2686-2009),0)+IF($O2686>=BI$2,$AL2686/($O2686-2009),0)+IF($P2686>=BI$2,$AM2686/($P2686-2009),0)+IF($Q2686>=BI$2,$AN2686/($Q2686-2009),0)+IF($R2686>=BI$2,$AO2686/($R2686-2009),0)+IF($S2686>=BI$2,$AP2686/($S2686-2009),0)+IF($T2686>=BI$2,$AQ2686/($T2686-2009),0)+IF($U2686>=BI$2,$AR2686/($U2686-2009),0)+IF($V2686>=BI$2,$AS2686/($V2686-2009),0)+IF($W2686>=BI$2,$AT2686/($W2686-2009),0)+IF($X2686>=BI$2,$AU2686/($X2686-2009),0)+IF($Y2686>=BI$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2686>=BS$2,$AA2686/($D2686-2009),0)+IF($E2686>=BS$2,$AB2686/($E2686-2009),0)+IF($F2686>=BS$2,$AC2686/($F2686-2009),0)+IF($G2686>=BS$2,$AD2686/($G2686-2009),0)+IF($H2686>=BS$2,$AE2686/($H2686-2009),0)+IF($I2686>=BS$2,$AF2686/($I2686-2009),0)+IF($J2686>=BS$2,$AG2686/($J2686-2009),0)+IF($K2686>=BS$2,$AH2686/($K2686-2009),0)+IF($L2686>=BS$2,$AI2686/($L2686-2009),0)+IF($M2686>=BS$2,$AJ2686/($M2686-2009),0)+IF($N2686>=BS$2,$AK2686/($N2686-2009),0)+IF($O2686>=BS$2,$AL2686/($O2686-2009),0)+IF($P2686>=BS$2,$AM2686/($P2686-2009),0)+IF($Q2686>=BS$2,$AN2686/($Q2686-2009),0)+IF($R2686>=BS$2,$AO2686/($R2686-2009),0)+IF($S2686>=BS$2,$AP2686/($S2686-2009),0)+IF($T2686>=BS$2,$AQ2686/($T2686-2009),0)+IF($U2686>=BS$2,$AR2686/($U2686-2009),0)+IF($V2686>=BS$2,$AS2686/($V2686-2009),0)+IF($W2686>=BS$2,$AT2686/($W2686-2009),0)+IF($X2686>=BS$2,$AU2686/($X2686-2009),0)+IF($Y2686>=BS$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2686>=CC$2,$AA2686/($D2686-2009),0)+IF($E2686>=CC$2,$AB2686/($E2686-2009),0)+IF($F2686>=CC$2,$AC2686/($F2686-2009),0)+IF($G2686>=CC$2,$AD2686/($G2686-2009),0)+IF($H2686>=CC$2,$AE2686/($H2686-2009),0)+IF($I2686>=CC$2,$AF2686/($I2686-2009),0)+IF($J2686>=CC$2,$AG2686/($J2686-2009),0)+IF($K2686>=CC$2,$AH2686/($K2686-2009),0)+IF($L2686>=CC$2,$AI2686/($L2686-2009),0)+IF($M2686>=CC$2,$AJ2686/($M2686-2009),0)+IF($N2686>=CC$2,$AK2686/($N2686-2009),0)+IF($O2686>=CC$2,$AL2686/($O2686-2009),0)+IF($P2686>=CC$2,$AM2686/($P2686-2009),0)+IF($Q2686>=CC$2,$AN2686/($Q2686-2009),0)+IF($R2686>=CC$2,$AO2686/($R2686-2009),0)+IF($S2686>=CC$2,$AP2686/($S2686-2009),0)+IF($T2686>=CC$2,$AQ2686/($T2686-2009),0)+IF($U2686>=CC$2,$AR2686/($U2686-2009),0)+IF($V2686>=CC$2,$AS2686/($V2686-2009),0)+IF($W2686>=CC$2,$AT2686/($W2686-2009),0)+IF($X2686>=CC$2,$AU2686/($X2686-2009),0)+IF($Y2686>=CC$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2686>=CM$2,$AA2686/($D2686-2009),0)+IF($E2686>=CM$2,$AB2686/($E2686-2009),0)+IF($F2686>=CM$2,$AC2686/($F2686-2009),0)+IF($G2686>=CM$2,$AD2686/($G2686-2009),0)+IF($H2686>=CM$2,$AE2686/($H2686-2009),0)+IF($I2686>=CM$2,$AF2686/($I2686-2009),0)+IF($J2686>=CM$2,$AG2686/($J2686-2009),0)+IF($K2686>=CM$2,$AH2686/($K2686-2009),0)+IF($L2686>=CM$2,$AI2686/($L2686-2009),0)+IF($M2686>=CM$2,$AJ2686/($M2686-2009),0)+IF($N2686>=CM$2,$AK2686/($N2686-2009),0)+IF($O2686>=CM$2,$AL2686/($O2686-2009),0)+IF($P2686>=CM$2,$AM2686/($P2686-2009),0)+IF($Q2686>=CM$2,$AN2686/($Q2686-2009),0)+IF($R2686>=CM$2,$AO2686/($R2686-2009),0)+IF($S2686>=CM$2,$AP2686/($S2686-2009),0)+IF($T2686>=CM$2,$AQ2686/($T2686-2009),0)+IF($U2686>=CM$2,$AR2686/($U2686-2009),0)+IF($V2686>=CM$2,$AS2686/($V2686-2009),0)+IF($W2686>=CM$2,$AT2686/($W2686-2009),0)+IF($X2686>=CM$2,$AU2686/($X2686-2009),0)+IF($Y2686>=CM$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2686>=CW$2,$AA2686/($D2686-2009),0)+IF($E2686>=CW$2,$AB2686/($E2686-2009),0)+IF($F2686>=CW$2,$AC2686/($F2686-2009),0)+IF($G2686>=CW$2,$AD2686/($G2686-2009),0)+IF($H2686>=CW$2,$AE2686/($H2686-2009),0)+IF($I2686>=CW$2,$AF2686/($I2686-2009),0)+IF($J2686>=CW$2,$AG2686/($J2686-2009),0)+IF($K2686>=CW$2,$AH2686/($K2686-2009),0)+IF($L2686>=CW$2,$AI2686/($L2686-2009),0)+IF($M2686>=CW$2,$AJ2686/($M2686-2009),0)+IF($N2686>=CW$2,$AK2686/($N2686-2009),0)+IF($O2686>=CW$2,$AL2686/($O2686-2009),0)+IF($P2686>=CW$2,$AM2686/($P2686-2009),0)+IF($Q2686>=CW$2,$AN2686/($Q2686-2009),0)+IF($R2686>=CW$2,$AO2686/($R2686-2009),0)+IF($S2686>=CW$2,$AP2686/($S2686-2009),0)+IF($T2686>=CW$2,$AQ2686/($T2686-2009),0)+IF($U2686>=CW$2,$AR2686/($U2686-2009),0)+IF($V2686>=CW$2,$AS2686/($V2686-2009),0)+IF($W2686>=CW$2,$AT2686/($W2686-2009),0)+IF($X2686>=CW$2,$AU2686/($X2686-2009),0)+IF($Y2686>=CW$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2686>=DG$2,$AA2686/($D2686-2009),0)+IF($E2686>=DG$2,$AB2686/($E2686-2009),0)+IF($F2686>=DG$2,$AC2686/($F2686-2009),0)+IF($G2686>=DG$2,$AD2686/($G2686-2009),0)+IF($H2686>=DG$2,$AE2686/($H2686-2009),0)+IF($I2686>=DG$2,$AF2686/($I2686-2009),0)+IF($J2686>=DG$2,$AG2686/($J2686-2009),0)+IF($K2686>=DG$2,$AH2686/($K2686-2009),0)+IF($L2686>=DG$2,$AI2686/($L2686-2009),0)+IF($M2686>=DG$2,$AJ2686/($M2686-2009),0)+IF($N2686>=DG$2,$AK2686/($N2686-2009),0)+IF($O2686>=DG$2,$AL2686/($O2686-2009),0)+IF($P2686>=DG$2,$AM2686/($P2686-2009),0)+IF($Q2686>=DG$2,$AN2686/($Q2686-2009),0)+IF($R2686>=DG$2,$AO2686/($R2686-2009),0)+IF($S2686>=DG$2,$AP2686/($S2686-2009),0)+IF($T2686>=DG$2,$AQ2686/($T2686-2009),0)+IF($U2686>=DG$2,$AR2686/($U2686-2009),0)+IF($V2686>=DG$2,$AS2686/($V2686-2009),0)+IF($W2686>=DG$2,$AT2686/($W2686-2009),0)+IF($X2686>=DG$2,$AU2686/($X2686-2009),0)+IF($Y2686>=DG$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2686>=DQ$2,$AA2686/($D2686-2009),0)+IF($E2686>=DQ$2,$AB2686/($E2686-2009),0)+IF($F2686>=DQ$2,$AC2686/($F2686-2009),0)+IF($G2686>=DQ$2,$AD2686/($G2686-2009),0)+IF($H2686>=DQ$2,$AE2686/($H2686-2009),0)+IF($I2686>=DQ$2,$AF2686/($I2686-2009),0)+IF($J2686>=DQ$2,$AG2686/($J2686-2009),0)+IF($K2686>=DQ$2,$AH2686/($K2686-2009),0)+IF($L2686>=DQ$2,$AI2686/($L2686-2009),0)+IF($M2686>=DQ$2,$AJ2686/($M2686-2009),0)+IF($N2686>=DQ$2,$AK2686/($N2686-2009),0)+IF($O2686>=DQ$2,$AL2686/($O2686-2009),0)+IF($P2686>=DQ$2,$AM2686/($P2686-2009),0)+IF($Q2686>=DQ$2,$AN2686/($Q2686-2009),0)+IF($R2686>=DQ$2,$AO2686/($R2686-2009),0)+IF($S2686>=DQ$2,$AP2686/($S2686-2009),0)+IF($T2686>=DQ$2,$AQ2686/($T2686-2009),0)+IF($U2686>=DQ$2,$AR2686/($U2686-2009),0)+IF($V2686>=DQ$2,$AS2686/($V2686-2009),0)+IF($W2686>=DQ$2,$AT2686/($W2686-2009),0)+IF($X2686>=DQ$2,$AU2686/($X2686-2009),0)+IF($Y2686>=DQ$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2686>=EA$2,$AA2686/($D2686-2009),0)+IF($E2686>=EA$2,$AB2686/($E2686-2009),0)+IF($F2686>=EA$2,$AC2686/($F2686-2009),0)+IF($G2686>=EA$2,$AD2686/($G2686-2009),0)+IF($H2686>=EA$2,$AE2686/($H2686-2009),0)+IF($I2686>=EA$2,$AF2686/($I2686-2009),0)+IF($J2686>=EA$2,$AG2686/($J2686-2009),0)+IF($K2686>=EA$2,$AH2686/($K2686-2009),0)+IF($L2686>=EA$2,$AI2686/($L2686-2009),0)+IF($M2686>=EA$2,$AJ2686/($M2686-2009),0)+IF($N2686>=EA$2,$AK2686/($N2686-2009),0)+IF($O2686>=EA$2,$AL2686/($O2686-2009),0)+IF($P2686>=EA$2,$AM2686/($P2686-2009),0)+IF($Q2686>=EA$2,$AN2686/($Q2686-2009),0)+IF($R2686>=EA$2,$AO2686/($R2686-2009),0)+IF($S2686>=EA$2,$AP2686/($S2686-2009),0)+IF($T2686>=EA$2,$AQ2686/($T2686-2009),0)+IF($U2686>=EA$2,$AR2686/($U2686-2009),0)+IF($V2686>=EA$2,$AS2686/($V2686-2009),0)+IF($W2686>=EA$2,$AT2686/($W2686-2009),0)+IF($X2686>=EA$2,$AU2686/($X2686-2009),0)+IF($Y2686>=EA$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2686>=EK$2,$AA2686/($D2686-2009),0)+IF($E2686>=EK$2,$AB2686/($E2686-2009),0)+IF($F2686>=EK$2,$AC2686/($F2686-2009),0)+IF($G2686>=EK$2,$AD2686/($G2686-2009),0)+IF($H2686>=EK$2,$AE2686/($H2686-2009),0)+IF($I2686>=EK$2,$AF2686/($I2686-2009),0)+IF($J2686>=EK$2,$AG2686/($J2686-2009),0)+IF($K2686>=EK$2,$AH2686/($K2686-2009),0)+IF($L2686>=EK$2,$AI2686/($L2686-2009),0)+IF($M2686>=EK$2,$AJ2686/($M2686-2009),0)+IF($N2686>=EK$2,$AK2686/($N2686-2009),0)+IF($O2686>=EK$2,$AL2686/($O2686-2009),0)+IF($P2686>=EK$2,$AM2686/($P2686-2009),0)+IF($Q2686>=EK$2,$AN2686/($Q2686-2009),0)+IF($R2686>=EK$2,$AO2686/($R2686-2009),0)+IF($S2686>=EK$2,$AP2686/($S2686-2009),0)+IF($T2686>=EK$2,$AQ2686/($T2686-2009),0)+IF($U2686>=EK$2,$AR2686/($U2686-2009),0)+IF($V2686>=EK$2,$AS2686/($V2686-2009),0)+IF($W2686>=EK$2,$AT2686/($W2686-2009),0)+IF($X2686>=EK$2,$AU2686/($X2686-2009),0)+IF($Y2686>=EK$2,$AV2686/($Y2686-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2701:AW2712)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY2701:AY2712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK2701:DK2712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C2728","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2728","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2728","v":0},{"$f":"Produktionsanlæg!BV2728","v":0},{"$f":"Produktionsanlæg!BW2728","v":0},{"$f":"Produktionsanlæg!BX2728","v":0},{"$f":"Produktionsanlæg!BY2728","v":0},{"$f":"Produktionsanlæg!BZ2728","v":0},{"$f":"Produktionsanlæg!CA2728","v":0},{"$f":"Produktionsanlæg!CB2728","v":0},{"$f":"Produktionsanlæg!CC2728","v":0},{"$f":"Produktionsanlæg!CD2728","v":0},{"$f":"Produktionsanlæg!CE2728","v":0},{"$f":"Produktionsanlæg!CF2728","v":0},{"$f":"Produktionsanlæg!CG2728","v":0},{"$f":"Produktionsanlæg!CH2728","v":0},{"$f":"Produktionsanlæg!CI2728","v":0},{"$f":"Produktionsanlæg!CJ2728","v":0},{"$f":"Produktionsanlæg!CK2728","v":0},{"$f":"Produktionsanlæg!CL2728","v":0},{"$f":"Produktionsanlæg!CM2728","v":0},{"$f":"Produktionsanlæg!CN2728","v":0},{"$f":"Produktionsanlæg!CO2728","v":0},{"$f":"Produktionsanlæg!CP2728","v":0},{"$f":"+SUM(AA2728:AV2728)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2728>=AY$2,$AA2728/($D2728-2009),0)+IF($E2728>=AY$2,$AB2728/($E2728-2009),0)+IF($F2728>=AY$2,$AC2728/($F2728-2009),0)+IF($G2728>=AY$2,$AD2728/($G2728-2009),0)+IF($H2728>=AY$2,$AE2728/($H2728-2009),0)+IF($I2728>=AY$2,$AF2728/($I2728-2009),0)+IF($J2728>=AY$2,$AG2728/($J2728-2009),0)+IF($K2728>=AY$2,$AH2728/($K2728-2009),0)+IF($L2728>=AY$2,$AI2728/($L2728-2009),0)+IF($M2728>=AY$2,$AJ2728/($M2728-2009),0)+IF($N2728>=AY$2,$AK2728/($N2728-2009),0)+IF($O2728>=AY$2,$AL2728/($O2728-2009),0)+IF($P2728>=AY$2,$AM2728/($P2728-2009),0)+IF($Q2728>=AY$2,$AN2728/($Q2728-2009),0)+IF($R2728>=AY$2,$AO2728/($R2728-2009),0)+IF($S2728>=AY$2,$AP2728/($S2728-2009),0)+IF($T2728>=AY$2,$AQ2728/($T2728-2009),0)+IF($U2728>=AY$2,$AR2728/($U2728-2009),0)+IF($V2728>=AY$2,$AS2728/($V2728-2009),0)+IF($W2728>=AY$2,$AT2728/($W2728-2009),0)+IF($X2728>=AY$2,$AU2728/($X2728-2009),0)+IF($Y2728>=AY$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2728>=BI$2,$AA2728/($D2728-2009),0)+IF($E2728>=BI$2,$AB2728/($E2728-2009),0)+IF($F2728>=BI$2,$AC2728/($F2728-2009),0)+IF($G2728>=BI$2,$AD2728/($G2728-2009),0)+IF($H2728>=BI$2,$AE2728/($H2728-2009),0)+IF($I2728>=BI$2,$AF2728/($I2728-2009),0)+IF($J2728>=BI$2,$AG2728/($J2728-2009),0)+IF($K2728>=BI$2,$AH2728/($K2728-2009),0)+IF($L2728>=BI$2,$AI2728/($L2728-2009),0)+IF($M2728>=BI$2,$AJ2728/($M2728-2009),0)+IF($N2728>=BI$2,$AK2728/($N2728-2009),0)+IF($O2728>=BI$2,$AL2728/($O2728-2009),0)+IF($P2728>=BI$2,$AM2728/($P2728-2009),0)+IF($Q2728>=BI$2,$AN2728/($Q2728-2009),0)+IF($R2728>=BI$2,$AO2728/($R2728-2009),0)+IF($S2728>=BI$2,$AP2728/($S2728-2009),0)+IF($T2728>=BI$2,$AQ2728/($T2728-2009),0)+IF($U2728>=BI$2,$AR2728/($U2728-2009),0)+IF($V2728>=BI$2,$AS2728/($V2728-2009),0)+IF($W2728>=BI$2,$AT2728/($W2728-2009),0)+IF($X2728>=BI$2,$AU2728/($X2728-2009),0)+IF($Y2728>=BI$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2728>=BS$2,$AA2728/($D2728-2009),0)+IF($E2728>=BS$2,$AB2728/($E2728-2009),0)+IF($F2728>=BS$2,$AC2728/($F2728-2009),0)+IF($G2728>=BS$2,$AD2728/($G2728-2009),0)+IF($H2728>=BS$2,$AE2728/($H2728-2009),0)+IF($I2728>=BS$2,$AF2728/($I2728-2009),0)+IF($J2728>=BS$2,$AG2728/($J2728-2009),0)+IF($K2728>=BS$2,$AH2728/($K2728-2009),0)+IF($L2728>=BS$2,$AI2728/($L2728-2009),0)+IF($M2728>=BS$2,$AJ2728/($M2728-2009),0)+IF($N2728>=BS$2,$AK2728/($N2728-2009),0)+IF($O2728>=BS$2,$AL2728/($O2728-2009),0)+IF($P2728>=BS$2,$AM2728/($P2728-2009),0)+IF($Q2728>=BS$2,$AN2728/($Q2728-2009),0)+IF($R2728>=BS$2,$AO2728/($R2728-2009),0)+IF($S2728>=BS$2,$AP2728/($S2728-2009),0)+IF($T2728>=BS$2,$AQ2728/($T2728-2009),0)+IF($U2728>=BS$2,$AR2728/($U2728-2009),0)+IF($V2728>=BS$2,$AS2728/($V2728-2009),0)+IF($W2728>=BS$2,$AT2728/($W2728-2009),0)+IF($X2728>=BS$2,$AU2728/($X2728-2009),0)+IF($Y2728>=BS$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2728>=CC$2,$AA2728/($D2728-2009),0)+IF($E2728>=CC$2,$AB2728/($E2728-2009),0)+IF($F2728>=CC$2,$AC2728/($F2728-2009),0)+IF($G2728>=CC$2,$AD2728/($G2728-2009),0)+IF($H2728>=CC$2,$AE2728/($H2728-2009),0)+IF($I2728>=CC$2,$AF2728/($I2728-2009),0)+IF($J2728>=CC$2,$AG2728/($J2728-2009),0)+IF($K2728>=CC$2,$AH2728/($K2728-2009),0)+IF($L2728>=CC$2,$AI2728/($L2728-2009),0)+IF($M2728>=CC$2,$AJ2728/($M2728-2009),0)+IF($N2728>=CC$2,$AK2728/($N2728-2009),0)+IF($O2728>=CC$2,$AL2728/($O2728-2009),0)+IF($P2728>=CC$2,$AM2728/($P2728-2009),0)+IF($Q2728>=CC$2,$AN2728/($Q2728-2009),0)+IF($R2728>=CC$2,$AO2728/($R2728-2009),0)+IF($S2728>=CC$2,$AP2728/($S2728-2009),0)+IF($T2728>=CC$2,$AQ2728/($T2728-2009),0)+IF($U2728>=CC$2,$AR2728/($U2728-2009),0)+IF($V2728>=CC$2,$AS2728/($V2728-2009),0)+IF($W2728>=CC$2,$AT2728/($W2728-2009),0)+IF($X2728>=CC$2,$AU2728/($X2728-2009),0)+IF($Y2728>=CC$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2728>=CM$2,$AA2728/($D2728-2009),0)+IF($E2728>=CM$2,$AB2728/($E2728-2009),0)+IF($F2728>=CM$2,$AC2728/($F2728-2009),0)+IF($G2728>=CM$2,$AD2728/($G2728-2009),0)+IF($H2728>=CM$2,$AE2728/($H2728-2009),0)+IF($I2728>=CM$2,$AF2728/($I2728-2009),0)+IF($J2728>=CM$2,$AG2728/($J2728-2009),0)+IF($K2728>=CM$2,$AH2728/($K2728-2009),0)+IF($L2728>=CM$2,$AI2728/($L2728-2009),0)+IF($M2728>=CM$2,$AJ2728/($M2728-2009),0)+IF($N2728>=CM$2,$AK2728/($N2728-2009),0)+IF($O2728>=CM$2,$AL2728/($O2728-2009),0)+IF($P2728>=CM$2,$AM2728/($P2728-2009),0)+IF($Q2728>=CM$2,$AN2728/($Q2728-2009),0)+IF($R2728>=CM$2,$AO2728/($R2728-2009),0)+IF($S2728>=CM$2,$AP2728/($S2728-2009),0)+IF($T2728>=CM$2,$AQ2728/($T2728-2009),0)+IF($U2728>=CM$2,$AR2728/($U2728-2009),0)+IF($V2728>=CM$2,$AS2728/($V2728-2009),0)+IF($W2728>=CM$2,$AT2728/($W2728-2009),0)+IF($X2728>=CM$2,$AU2728/($X2728-2009),0)+IF($Y2728>=CM$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2728>=CW$2,$AA2728/($D2728-2009),0)+IF($E2728>=CW$2,$AB2728/($E2728-2009),0)+IF($F2728>=CW$2,$AC2728/($F2728-2009),0)+IF($G2728>=CW$2,$AD2728/($G2728-2009),0)+IF($H2728>=CW$2,$AE2728/($H2728-2009),0)+IF($I2728>=CW$2,$AF2728/($I2728-2009),0)+IF($J2728>=CW$2,$AG2728/($J2728-2009),0)+IF($K2728>=CW$2,$AH2728/($K2728-2009),0)+IF($L2728>=CW$2,$AI2728/($L2728-2009),0)+IF($M2728>=CW$2,$AJ2728/($M2728-2009),0)+IF($N2728>=CW$2,$AK2728/($N2728-2009),0)+IF($O2728>=CW$2,$AL2728/($O2728-2009),0)+IF($P2728>=CW$2,$AM2728/($P2728-2009),0)+IF($Q2728>=CW$2,$AN2728/($Q2728-2009),0)+IF($R2728>=CW$2,$AO2728/($R2728-2009),0)+IF($S2728>=CW$2,$AP2728/($S2728-2009),0)+IF($T2728>=CW$2,$AQ2728/($T2728-2009),0)+IF($U2728>=CW$2,$AR2728/($U2728-2009),0)+IF($V2728>=CW$2,$AS2728/($V2728-2009),0)+IF($W2728>=CW$2,$AT2728/($W2728-2009),0)+IF($X2728>=CW$2,$AU2728/($X2728-2009),0)+IF($Y2728>=CW$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2728>=DG$2,$AA2728/($D2728-2009),0)+IF($E2728>=DG$2,$AB2728/($E2728-2009),0)+IF($F2728>=DG$2,$AC2728/($F2728-2009),0)+IF($G2728>=DG$2,$AD2728/($G2728-2009),0)+IF($H2728>=DG$2,$AE2728/($H2728-2009),0)+IF($I2728>=DG$2,$AF2728/($I2728-2009),0)+IF($J2728>=DG$2,$AG2728/($J2728-2009),0)+IF($K2728>=DG$2,$AH2728/($K2728-2009),0)+IF($L2728>=DG$2,$AI2728/($L2728-2009),0)+IF($M2728>=DG$2,$AJ2728/($M2728-2009),0)+IF($N2728>=DG$2,$AK2728/($N2728-2009),0)+IF($O2728>=DG$2,$AL2728/($O2728-2009),0)+IF($P2728>=DG$2,$AM2728/($P2728-2009),0)+IF($Q2728>=DG$2,$AN2728/($Q2728-2009),0)+IF($R2728>=DG$2,$AO2728/($R2728-2009),0)+IF($S2728>=DG$2,$AP2728/($S2728-2009),0)+IF($T2728>=DG$2,$AQ2728/($T2728-2009),0)+IF($U2728>=DG$2,$AR2728/($U2728-2009),0)+IF($V2728>=DG$2,$AS2728/($V2728-2009),0)+IF($W2728>=DG$2,$AT2728/($W2728-2009),0)+IF($X2728>=DG$2,$AU2728/($X2728-2009),0)+IF($Y2728>=DG$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2728>=DQ$2,$AA2728/($D2728-2009),0)+IF($E2728>=DQ$2,$AB2728/($E2728-2009),0)+IF($F2728>=DQ$2,$AC2728/($F2728-2009),0)+IF($G2728>=DQ$2,$AD2728/($G2728-2009),0)+IF($H2728>=DQ$2,$AE2728/($H2728-2009),0)+IF($I2728>=DQ$2,$AF2728/($I2728-2009),0)+IF($J2728>=DQ$2,$AG2728/($J2728-2009),0)+IF($K2728>=DQ$2,$AH2728/($K2728-2009),0)+IF($L2728>=DQ$2,$AI2728/($L2728-2009),0)+IF($M2728>=DQ$2,$AJ2728/($M2728-2009),0)+IF($N2728>=DQ$2,$AK2728/($N2728-2009),0)+IF($O2728>=DQ$2,$AL2728/($O2728-2009),0)+IF($P2728>=DQ$2,$AM2728/($P2728-2009),0)+IF($Q2728>=DQ$2,$AN2728/($Q2728-2009),0)+IF($R2728>=DQ$2,$AO2728/($R2728-2009),0)+IF($S2728>=DQ$2,$AP2728/($S2728-2009),0)+IF($T2728>=DQ$2,$AQ2728/($T2728-2009),0)+IF($U2728>=DQ$2,$AR2728/($U2728-2009),0)+IF($V2728>=DQ$2,$AS2728/($V2728-2009),0)+IF($W2728>=DQ$2,$AT2728/($W2728-2009),0)+IF($X2728>=DQ$2,$AU2728/($X2728-2009),0)+IF($Y2728>=DQ$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2728>=EA$2,$AA2728/($D2728-2009),0)+IF($E2728>=EA$2,$AB2728/($E2728-2009),0)+IF($F2728>=EA$2,$AC2728/($F2728-2009),0)+IF($G2728>=EA$2,$AD2728/($G2728-2009),0)+IF($H2728>=EA$2,$AE2728/($H2728-2009),0)+IF($I2728>=EA$2,$AF2728/($I2728-2009),0)+IF($J2728>=EA$2,$AG2728/($J2728-2009),0)+IF($K2728>=EA$2,$AH2728/($K2728-2009),0)+IF($L2728>=EA$2,$AI2728/($L2728-2009),0)+IF($M2728>=EA$2,$AJ2728/($M2728-2009),0)+IF($N2728>=EA$2,$AK2728/($N2728-2009),0)+IF($O2728>=EA$2,$AL2728/($O2728-2009),0)+IF($P2728>=EA$2,$AM2728/($P2728-2009),0)+IF($Q2728>=EA$2,$AN2728/($Q2728-2009),0)+IF($R2728>=EA$2,$AO2728/($R2728-2009),0)+IF($S2728>=EA$2,$AP2728/($S2728-2009),0)+IF($T2728>=EA$2,$AQ2728/($T2728-2009),0)+IF($U2728>=EA$2,$AR2728/($U2728-2009),0)+IF($V2728>=EA$2,$AS2728/($V2728-2009),0)+IF($W2728>=EA$2,$AT2728/($W2728-2009),0)+IF($X2728>=EA$2,$AU2728/($X2728-2009),0)+IF($Y2728>=EA$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2728>=EK$2,$AA2728/($D2728-2009),0)+IF($E2728>=EK$2,$AB2728/($E2728-2009),0)+IF($F2728>=EK$2,$AC2728/($F2728-2009),0)+IF($G2728>=EK$2,$AD2728/($G2728-2009),0)+IF($H2728>=EK$2,$AE2728/($H2728-2009),0)+IF($I2728>=EK$2,$AF2728/($I2728-2009),0)+IF($J2728>=EK$2,$AG2728/($J2728-2009),0)+IF($K2728>=EK$2,$AH2728/($K2728-2009),0)+IF($L2728>=EK$2,$AI2728/($L2728-2009),0)+IF($M2728>=EK$2,$AJ2728/($M2728-2009),0)+IF($N2728>=EK$2,$AK2728/($N2728-2009),0)+IF($O2728>=EK$2,$AL2728/($O2728-2009),0)+IF($P2728>=EK$2,$AM2728/($P2728-2009),0)+IF($Q2728>=EK$2,$AN2728/($Q2728-2009),0)+IF($R2728>=EK$2,$AO2728/($R2728-2009),0)+IF($S2728>=EK$2,$AP2728/($S2728-2009),0)+IF($T2728>=EK$2,$AQ2728/($T2728-2009),0)+IF($U2728>=EK$2,$AR2728/($U2728-2009),0)+IF($V2728>=EK$2,$AS2728/($V2728-2009),0)+IF($W2728>=EK$2,$AT2728/($W2728-2009),0)+IF($X2728>=EK$2,$AU2728/($X2728-2009),0)+IF($Y2728>=EK$2,$AV2728/($Y2728-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C2738+Produktionsanlæg!D2739","v":1965},{"$f":"E$3+$C2738+Produktionsanlæg!E2739","v":1975},{"$f":"F$3+$C2738+Produktionsanlæg!F2739","v":1985},{"$f":"G$3+$C2738+Produktionsanlæg!G2739","v":1995},{"$f":"H$3+$C2738+Produktionsanlæg!H2739","v":2005},{"$f":"I$3+$C2738+Produktionsanlæg!I2739","v":2015},{"$f":"J$3+$C2738+Produktionsanlæg!J2739","v":2025},{"$f":"K$3+$C2738+Produktionsanlæg!K2739","v":2035},{"$f":"L$3+$C2738+Produktionsanlæg!L2739","v":2042},{"$f":"M$3+$C2738+Produktionsanlæg!M2739","v":2047},{"$f":"N$3+$C2738+Produktionsanlæg!N2739","v":2052},{"$f":"O$3+$C2738+Produktionsanlæg!O2739","v":2057},{"$f":"P$3+$C2738+Produktionsanlæg!P2739","v":2060},{"$f":"Q$3+$C2738+Produktionsanlæg!Q2739","v":2061},{"$f":"R$3+$C2738+Produktionsanlæg!R2739","v":2062},{"$f":"S$3+$C2738+Produktionsanlæg!S2739","v":2063},{"$f":"T$3+$C2738+Produktionsanlæg!T2739","v":2064},{"$f":"U$3+$C2738+Produktionsanlæg!U2739","v":2065},{"$f":"V$3+$C2738+Produktionsanlæg!V2739","v":2066},{"$f":"W$3+$C2738+Produktionsanlæg!W2739","v":2067},{"$f":"X$3+$C2738+Produktionsanlæg!X2739","v":2068},{"$f":"Y$3+$C2738+Produktionsanlæg!Y2739","v":2069},0,{"$f":"Produktionsanlæg!BU2738","v":0},{"$f":"Produktionsanlæg!BV2738","v":0},{"$f":"Produktionsanlæg!BW2738","v":0},{"$f":"Produktionsanlæg!BX2738","v":0},{"$f":"Produktionsanlæg!BY2738","v":0},{"$f":"Produktionsanlæg!BZ2738","v":0},{"$f":"Produktionsanlæg!CA2738","v":0},{"$f":"Produktionsanlæg!CB2738","v":0},{"$f":"Produktionsanlæg!CC2738","v":0},{"$f":"Produktionsanlæg!CD2738","v":0},{"$f":"Produktionsanlæg!CE2738","v":0},{"$f":"Produktionsanlæg!CF2738","v":0},{"$f":"Produktionsanlæg!CG2738","v":0},{"$f":"Produktionsanlæg!CH2738","v":0},{"$f":"Produktionsanlæg!CI2738","v":0},{"$f":"Produktionsanlæg!CJ2738","v":0},{"$f":"Produktionsanlæg!CK2738","v":0},{"$f":"Produktionsanlæg!CL2738","v":0},{"$f":"Produktionsanlæg!CM2738","v":0},{"$f":"Produktionsanlæg!CN2738","v":0},{"$f":"Produktionsanlæg!CO2738","v":0},{"$f":"Produktionsanlæg!CP2738","v":0},{"$f":"+SUM(AA2738:AV2738)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2758","v":0},{"$f":"Produktionsanlæg!BV2758","v":0},{"$f":"Produktionsanlæg!BW2758","v":0},{"$f":"Produktionsanlæg!BX2758","v":0},{"$f":"Produktionsanlæg!BY2758","v":0},{"$f":"Produktionsanlæg!BZ2758","v":0},{"$f":"Produktionsanlæg!CA2758","v":0},{"$f":"Produktionsanlæg!CB2758","v":0},{"$f":"Produktionsanlæg!CC2758","v":0},{"$f":"Produktionsanlæg!CD2758","v":0},{"$f":"Produktionsanlæg!CE2758","v":0},{"$f":"Produktionsanlæg!CF2758","v":0},{"$f":"Produktionsanlæg!CG2758","v":0},{"$f":"Produktionsanlæg!CH2758","v":0},{"$f":"Produktionsanlæg!CI2758","v":0},{"$f":"Produktionsanlæg!CJ2758","v":0},{"$f":"Produktionsanlæg!CK2758","v":0},{"$f":"Produktionsanlæg!CL2758","v":0},{"$f":"Produktionsanlæg!CM2758","v":0},{"$f":"Produktionsanlæg!CN2758","v":0},{"$f":"Produktionsanlæg!CO2758","v":0},{"$f":"Produktionsanlæg!CP2758","v":0},{"$f":"+SUM(AA2758:AV2758)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C2765","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2765","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2765","v":0},{"$f":"Produktionsanlæg!BV2765","v":0},{"$f":"Produktionsanlæg!BW2765","v":0},{"$f":"Produktionsanlæg!BX2765","v":0},{"$f":"Produktionsanlæg!BY2765","v":0},{"$f":"Produktionsanlæg!BZ2765","v":0},{"$f":"Produktionsanlæg!CA2765","v":0},{"$f":"Produktionsanlæg!CB2765","v":0},{"$f":"Produktionsanlæg!CC2765","v":0},{"$f":"Produktionsanlæg!CD2765","v":0},{"$f":"Produktionsanlæg!CE2765","v":0},{"$f":"Produktionsanlæg!CF2765","v":0},{"$f":"Produktionsanlæg!CG2765","v":0},{"$f":"Produktionsanlæg!CH2765","v":0},{"$f":"Produktionsanlæg!CI2765","v":0},{"$f":"Produktionsanlæg!CJ2765","v":0},{"$f":"Produktionsanlæg!CK2765","v":0},{"$f":"Produktionsanlæg!CL2765","v":0},{"$f":"Produktionsanlæg!CM2765","v":0},{"$f":"Produktionsanlæg!CN2765","v":0},{"$f":"Produktionsanlæg!CO2765","v":0},{"$f":"Produktionsanlæg!CP2765","v":0},{"$f":"+SUM(AA2765:AV2765)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2765>=AY$2,$AA2765/($D2765-2009),0)+IF($E2765>=AY$2,$AB2765/($E2765-2009),0)+IF($F2765>=AY$2,$AC2765/($F2765-2009),0)+IF($G2765>=AY$2,$AD2765/($G2765-2009),0)+IF($H2765>=AY$2,$AE2765/($H2765-2009),0)+IF($I2765>=AY$2,$AF2765/($I2765-2009),0)+IF($J2765>=AY$2,$AG2765/($J2765-2009),0)+IF($K2765>=AY$2,$AH2765/($K2765-2009),0)+IF($L2765>=AY$2,$AI2765/($L2765-2009),0)+IF($M2765>=AY$2,$AJ2765/($M2765-2009),0)+IF($N2765>=AY$2,$AK2765/($N2765-2009),0)+IF($O2765>=AY$2,$AL2765/($O2765-2009),0)+IF($P2765>=AY$2,$AM2765/($P2765-2009),0)+IF($Q2765>=AY$2,$AN2765/($Q2765-2009),0)+IF($R2765>=AY$2,$AO2765/($R2765-2009),0)+IF($S2765>=AY$2,$AP2765/($S2765-2009),0)+IF($T2765>=AY$2,$AQ2765/($T2765-2009),0)+IF($U2765>=AY$2,$AR2765/($U2765-2009),0)+IF($V2765>=AY$2,$AS2765/($V2765-2009),0)+IF($W2765>=AY$2,$AT2765/($W2765-2009),0)+IF($X2765>=AY$2,$AU2765/($X2765-2009),0)+IF($Y2765>=AY$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2765>=BI$2,$AA2765/($D2765-2009),0)+IF($E2765>=BI$2,$AB2765/($E2765-2009),0)+IF($F2765>=BI$2,$AC2765/($F2765-2009),0)+IF($G2765>=BI$2,$AD2765/($G2765-2009),0)+IF($H2765>=BI$2,$AE2765/($H2765-2009),0)+IF($I2765>=BI$2,$AF2765/($I2765-2009),0)+IF($J2765>=BI$2,$AG2765/($J2765-2009),0)+IF($K2765>=BI$2,$AH2765/($K2765-2009),0)+IF($L2765>=BI$2,$AI2765/($L2765-2009),0)+IF($M2765>=BI$2,$AJ2765/($M2765-2009),0)+IF($N2765>=BI$2,$AK2765/($N2765-2009),0)+IF($O2765>=BI$2,$AL2765/($O2765-2009),0)+IF($P2765>=BI$2,$AM2765/($P2765-2009),0)+IF($Q2765>=BI$2,$AN2765/($Q2765-2009),0)+IF($R2765>=BI$2,$AO2765/($R2765-2009),0)+IF($S2765>=BI$2,$AP2765/($S2765-2009),0)+IF($T2765>=BI$2,$AQ2765/($T2765-2009),0)+IF($U2765>=BI$2,$AR2765/($U2765-2009),0)+IF($V2765>=BI$2,$AS2765/($V2765-2009),0)+IF($W2765>=BI$2,$AT2765/($W2765-2009),0)+IF($X2765>=BI$2,$AU2765/($X2765-2009),0)+IF($Y2765>=BI$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2765>=BS$2,$AA2765/($D2765-2009),0)+IF($E2765>=BS$2,$AB2765/($E2765-2009),0)+IF($F2765>=BS$2,$AC2765/($F2765-2009),0)+IF($G2765>=BS$2,$AD2765/($G2765-2009),0)+IF($H2765>=BS$2,$AE2765/($H2765-2009),0)+IF($I2765>=BS$2,$AF2765/($I2765-2009),0)+IF($J2765>=BS$2,$AG2765/($J2765-2009),0)+IF($K2765>=BS$2,$AH2765/($K2765-2009),0)+IF($L2765>=BS$2,$AI2765/($L2765-2009),0)+IF($M2765>=BS$2,$AJ2765/($M2765-2009),0)+IF($N2765>=BS$2,$AK2765/($N2765-2009),0)+IF($O2765>=BS$2,$AL2765/($O2765-2009),0)+IF($P2765>=BS$2,$AM2765/($P2765-2009),0)+IF($Q2765>=BS$2,$AN2765/($Q2765-2009),0)+IF($R2765>=BS$2,$AO2765/($R2765-2009),0)+IF($S2765>=BS$2,$AP2765/($S2765-2009),0)+IF($T2765>=BS$2,$AQ2765/($T2765-2009),0)+IF($U2765>=BS$2,$AR2765/($U2765-2009),0)+IF($V2765>=BS$2,$AS2765/($V2765-2009),0)+IF($W2765>=BS$2,$AT2765/($W2765-2009),0)+IF($X2765>=BS$2,$AU2765/($X2765-2009),0)+IF($Y2765>=BS$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2765>=CC$2,$AA2765/($D2765-2009),0)+IF($E2765>=CC$2,$AB2765/($E2765-2009),0)+IF($F2765>=CC$2,$AC2765/($F2765-2009),0)+IF($G2765>=CC$2,$AD2765/($G2765-2009),0)+IF($H2765>=CC$2,$AE2765/($H2765-2009),0)+IF($I2765>=CC$2,$AF2765/($I2765-2009),0)+IF($J2765>=CC$2,$AG2765/($J2765-2009),0)+IF($K2765>=CC$2,$AH2765/($K2765-2009),0)+IF($L2765>=CC$2,$AI2765/($L2765-2009),0)+IF($M2765>=CC$2,$AJ2765/($M2765-2009),0)+IF($N2765>=CC$2,$AK2765/($N2765-2009),0)+IF($O2765>=CC$2,$AL2765/($O2765-2009),0)+IF($P2765>=CC$2,$AM2765/($P2765-2009),0)+IF($Q2765>=CC$2,$AN2765/($Q2765-2009),0)+IF($R2765>=CC$2,$AO2765/($R2765-2009),0)+IF($S2765>=CC$2,$AP2765/($S2765-2009),0)+IF($T2765>=CC$2,$AQ2765/($T2765-2009),0)+IF($U2765>=CC$2,$AR2765/($U2765-2009),0)+IF($V2765>=CC$2,$AS2765/($V2765-2009),0)+IF($W2765>=CC$2,$AT2765/($W2765-2009),0)+IF($X2765>=CC$2,$AU2765/($X2765-2009),0)+IF($Y2765>=CC$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2765>=CM$2,$AA2765/($D2765-2009),0)+IF($E2765>=CM$2,$AB2765/($E2765-2009),0)+IF($F2765>=CM$2,$AC2765/($F2765-2009),0)+IF($G2765>=CM$2,$AD2765/($G2765-2009),0)+IF($H2765>=CM$2,$AE2765/($H2765-2009),0)+IF($I2765>=CM$2,$AF2765/($I2765-2009),0)+IF($J2765>=CM$2,$AG2765/($J2765-2009),0)+IF($K2765>=CM$2,$AH2765/($K2765-2009),0)+IF($L2765>=CM$2,$AI2765/($L2765-2009),0)+IF($M2765>=CM$2,$AJ2765/($M2765-2009),0)+IF($N2765>=CM$2,$AK2765/($N2765-2009),0)+IF($O2765>=CM$2,$AL2765/($O2765-2009),0)+IF($P2765>=CM$2,$AM2765/($P2765-2009),0)+IF($Q2765>=CM$2,$AN2765/($Q2765-2009),0)+IF($R2765>=CM$2,$AO2765/($R2765-2009),0)+IF($S2765>=CM$2,$AP2765/($S2765-2009),0)+IF($T2765>=CM$2,$AQ2765/($T2765-2009),0)+IF($U2765>=CM$2,$AR2765/($U2765-2009),0)+IF($V2765>=CM$2,$AS2765/($V2765-2009),0)+IF($W2765>=CM$2,$AT2765/($W2765-2009),0)+IF($X2765>=CM$2,$AU2765/($X2765-2009),0)+IF($Y2765>=CM$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2765>=CW$2,$AA2765/($D2765-2009),0)+IF($E2765>=CW$2,$AB2765/($E2765-2009),0)+IF($F2765>=CW$2,$AC2765/($F2765-2009),0)+IF($G2765>=CW$2,$AD2765/($G2765-2009),0)+IF($H2765>=CW$2,$AE2765/($H2765-2009),0)+IF($I2765>=CW$2,$AF2765/($I2765-2009),0)+IF($J2765>=CW$2,$AG2765/($J2765-2009),0)+IF($K2765>=CW$2,$AH2765/($K2765-2009),0)+IF($L2765>=CW$2,$AI2765/($L2765-2009),0)+IF($M2765>=CW$2,$AJ2765/($M2765-2009),0)+IF($N2765>=CW$2,$AK2765/($N2765-2009),0)+IF($O2765>=CW$2,$AL2765/($O2765-2009),0)+IF($P2765>=CW$2,$AM2765/($P2765-2009),0)+IF($Q2765>=CW$2,$AN2765/($Q2765-2009),0)+IF($R2765>=CW$2,$AO2765/($R2765-2009),0)+IF($S2765>=CW$2,$AP2765/($S2765-2009),0)+IF($T2765>=CW$2,$AQ2765/($T2765-2009),0)+IF($U2765>=CW$2,$AR2765/($U2765-2009),0)+IF($V2765>=CW$2,$AS2765/($V2765-2009),0)+IF($W2765>=CW$2,$AT2765/($W2765-2009),0)+IF($X2765>=CW$2,$AU2765/($X2765-2009),0)+IF($Y2765>=CW$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2765>=DG$2,$AA2765/($D2765-2009),0)+IF($E2765>=DG$2,$AB2765/($E2765-2009),0)+IF($F2765>=DG$2,$AC2765/($F2765-2009),0)+IF($G2765>=DG$2,$AD2765/($G2765-2009),0)+IF($H2765>=DG$2,$AE2765/($H2765-2009),0)+IF($I2765>=DG$2,$AF2765/($I2765-2009),0)+IF($J2765>=DG$2,$AG2765/($J2765-2009),0)+IF($K2765>=DG$2,$AH2765/($K2765-2009),0)+IF($L2765>=DG$2,$AI2765/($L2765-2009),0)+IF($M2765>=DG$2,$AJ2765/($M2765-2009),0)+IF($N2765>=DG$2,$AK2765/($N2765-2009),0)+IF($O2765>=DG$2,$AL2765/($O2765-2009),0)+IF($P2765>=DG$2,$AM2765/($P2765-2009),0)+IF($Q2765>=DG$2,$AN2765/($Q2765-2009),0)+IF($R2765>=DG$2,$AO2765/($R2765-2009),0)+IF($S2765>=DG$2,$AP2765/($S2765-2009),0)+IF($T2765>=DG$2,$AQ2765/($T2765-2009),0)+IF($U2765>=DG$2,$AR2765/($U2765-2009),0)+IF($V2765>=DG$2,$AS2765/($V2765-2009),0)+IF($W2765>=DG$2,$AT2765/($W2765-2009),0)+IF($X2765>=DG$2,$AU2765/($X2765-2009),0)+IF($Y2765>=DG$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2765>=DQ$2,$AA2765/($D2765-2009),0)+IF($E2765>=DQ$2,$AB2765/($E2765-2009),0)+IF($F2765>=DQ$2,$AC2765/($F2765-2009),0)+IF($G2765>=DQ$2,$AD2765/($G2765-2009),0)+IF($H2765>=DQ$2,$AE2765/($H2765-2009),0)+IF($I2765>=DQ$2,$AF2765/($I2765-2009),0)+IF($J2765>=DQ$2,$AG2765/($J2765-2009),0)+IF($K2765>=DQ$2,$AH2765/($K2765-2009),0)+IF($L2765>=DQ$2,$AI2765/($L2765-2009),0)+IF($M2765>=DQ$2,$AJ2765/($M2765-2009),0)+IF($N2765>=DQ$2,$AK2765/($N2765-2009),0)+IF($O2765>=DQ$2,$AL2765/($O2765-2009),0)+IF($P2765>=DQ$2,$AM2765/($P2765-2009),0)+IF($Q2765>=DQ$2,$AN2765/($Q2765-2009),0)+IF($R2765>=DQ$2,$AO2765/($R2765-2009),0)+IF($S2765>=DQ$2,$AP2765/($S2765-2009),0)+IF($T2765>=DQ$2,$AQ2765/($T2765-2009),0)+IF($U2765>=DQ$2,$AR2765/($U2765-2009),0)+IF($V2765>=DQ$2,$AS2765/($V2765-2009),0)+IF($W2765>=DQ$2,$AT2765/($W2765-2009),0)+IF($X2765>=DQ$2,$AU2765/($X2765-2009),0)+IF($Y2765>=DQ$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2765>=EA$2,$AA2765/($D2765-2009),0)+IF($E2765>=EA$2,$AB2765/($E2765-2009),0)+IF($F2765>=EA$2,$AC2765/($F2765-2009),0)+IF($G2765>=EA$2,$AD2765/($G2765-2009),0)+IF($H2765>=EA$2,$AE2765/($H2765-2009),0)+IF($I2765>=EA$2,$AF2765/($I2765-2009),0)+IF($J2765>=EA$2,$AG2765/($J2765-2009),0)+IF($K2765>=EA$2,$AH2765/($K2765-2009),0)+IF($L2765>=EA$2,$AI2765/($L2765-2009),0)+IF($M2765>=EA$2,$AJ2765/($M2765-2009),0)+IF($N2765>=EA$2,$AK2765/($N2765-2009),0)+IF($O2765>=EA$2,$AL2765/($O2765-2009),0)+IF($P2765>=EA$2,$AM2765/($P2765-2009),0)+IF($Q2765>=EA$2,$AN2765/($Q2765-2009),0)+IF($R2765>=EA$2,$AO2765/($R2765-2009),0)+IF($S2765>=EA$2,$AP2765/($S2765-2009),0)+IF($T2765>=EA$2,$AQ2765/($T2765-2009),0)+IF($U2765>=EA$2,$AR2765/($U2765-2009),0)+IF($V2765>=EA$2,$AS2765/($V2765-2009),0)+IF($W2765>=EA$2,$AT2765/($W2765-2009),0)+IF($X2765>=EA$2,$AU2765/($X2765-2009),0)+IF($Y2765>=EA$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2765>=EK$2,$AA2765/($D2765-2009),0)+IF($E2765>=EK$2,$AB2765/($E2765-2009),0)+IF($F2765>=EK$2,$AC2765/($F2765-2009),0)+IF($G2765>=EK$2,$AD2765/($G2765-2009),0)+IF($H2765>=EK$2,$AE2765/($H2765-2009),0)+IF($I2765>=EK$2,$AF2765/($I2765-2009),0)+IF($J2765>=EK$2,$AG2765/($J2765-2009),0)+IF($K2765>=EK$2,$AH2765/($K2765-2009),0)+IF($L2765>=EK$2,$AI2765/($L2765-2009),0)+IF($M2765>=EK$2,$AJ2765/($M2765-2009),0)+IF($N2765>=EK$2,$AK2765/($N2765-2009),0)+IF($O2765>=EK$2,$AL2765/($O2765-2009),0)+IF($P2765>=EK$2,$AM2765/($P2765-2009),0)+IF($Q2765>=EK$2,$AN2765/($Q2765-2009),0)+IF($R2765>=EK$2,$AO2765/($R2765-2009),0)+IF($S2765>=EK$2,$AP2765/($S2765-2009),0)+IF($T2765>=EK$2,$AQ2765/($T2765-2009),0)+IF($U2765>=EK$2,$AR2765/($U2765-2009),0)+IF($V2765>=EK$2,$AS2765/($V2765-2009),0)+IF($W2765>=EK$2,$AT2765/($W2765-2009),0)+IF($X2765>=EK$2,$AU2765/($X2765-2009),0)+IF($Y2765>=EK$2,$AV2765/($Y2765-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2782)","v":0},null,{"$f":"SUM(AY2782:AY2783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK2782:DK2783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C2797+Produktionsanlæg!D2798","v":1965},{"$f":"E$3+$C2797+Produktionsanlæg!E2798","v":1975},{"$f":"F$3+$C2797+Produktionsanlæg!F2798","v":1985},{"$f":"G$3+$C2797+Produktionsanlæg!G2798","v":1995},{"$f":"H$3+$C2797+Produktionsanlæg!H2798","v":2005},{"$f":"I$3+$C2797+Produktionsanlæg!I2798","v":2015},{"$f":"J$3+$C2797+Produktionsanlæg!J2798","v":2025},{"$f":"K$3+$C2797+Produktionsanlæg!K2798","v":2035},{"$f":"L$3+$C2797+Produktionsanlæg!L2798","v":2042},{"$f":"M$3+$C2797+Produktionsanlæg!M2798","v":2047},{"$f":"N$3+$C2797+Produktionsanlæg!N2798","v":2052},{"$f":"O$3+$C2797+Produktionsanlæg!O2798","v":2057},{"$f":"P$3+$C2797+Produktionsanlæg!P2798","v":2060},{"$f":"Q$3+$C2797+Produktionsanlæg!Q2798","v":2061},{"$f":"R$3+$C2797+Produktionsanlæg!R2798","v":2062},{"$f":"S$3+$C2797+Produktionsanlæg!S2798","v":2063},{"$f":"T$3+$C2797+Produktionsanlæg!T2798","v":2064},{"$f":"U$3+$C2797+Produktionsanlæg!U2798","v":2065},{"$f":"V$3+$C2797+Produktionsanlæg!V2798","v":2066},{"$f":"W$3+$C2797+Produktionsanlæg!W2798","v":2067},{"$f":"X$3+$C2797+Produktionsanlæg!X2798","v":2068},{"$f":"Y$3+$C2797+Produktionsanlæg!Y2798","v":2069},0,{"$f":"Produktionsanlæg!BU2797","v":0},{"$f":"Produktionsanlæg!BV2797","v":0},{"$f":"Produktionsanlæg!BW2797","v":0},{"$f":"Produktionsanlæg!BX2797","v":0},{"$f":"Produktionsanlæg!BY2797","v":0},{"$f":"Produktionsanlæg!BZ2797","v":0},{"$f":"Produktionsanlæg!CA2797","v":0},{"$f":"Produktionsanlæg!CB2797","v":0},{"$f":"Produktionsanlæg!CC2797","v":0},{"$f":"Produktionsanlæg!CD2797","v":0},{"$f":"Produktionsanlæg!CE2797","v":0},{"$f":"Produktionsanlæg!CF2797","v":0},{"$f":"Produktionsanlæg!CG2797","v":0},{"$f":"Produktionsanlæg!CH2797","v":0},{"$f":"Produktionsanlæg!CI2797","v":0},{"$f":"Produktionsanlæg!CJ2797","v":0},{"$f":"Produktionsanlæg!CK2797","v":0},{"$f":"Produktionsanlæg!CL2797","v":0},{"$f":"Produktionsanlæg!CM2797","v":0},{"$f":"Produktionsanlæg!CN2797","v":0},{"$f":"Produktionsanlæg!CO2797","v":0},{"$f":"Produktionsanlæg!CP2797","v":0},{"$f":"+SUM(AA2797:AV2797)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C2803","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2803","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2803","v":0},{"$f":"Produktionsanlæg!BV2803","v":0},{"$f":"Produktionsanlæg!BW2803","v":0},{"$f":"Produktionsanlæg!BX2803","v":0},{"$f":"Produktionsanlæg!BY2803","v":0},{"$f":"Produktionsanlæg!BZ2803","v":0},{"$f":"Produktionsanlæg!CA2803","v":0},{"$f":"Produktionsanlæg!CB2803","v":0},{"$f":"Produktionsanlæg!CC2803","v":0},{"$f":"Produktionsanlæg!CD2803","v":0},{"$f":"Produktionsanlæg!CE2803","v":0},{"$f":"Produktionsanlæg!CF2803","v":0},{"$f":"Produktionsanlæg!CG2803","v":0},{"$f":"Produktionsanlæg!CH2803","v":0},{"$f":"Produktionsanlæg!CI2803","v":0},{"$f":"Produktionsanlæg!CJ2803","v":0},{"$f":"Produktionsanlæg!CK2803","v":0},{"$f":"Produktionsanlæg!CL2803","v":0},{"$f":"Produktionsanlæg!CM2803","v":0},{"$f":"Produktionsanlæg!CN2803","v":0},{"$f":"Produktionsanlæg!CO2803","v":0},{"$f":"Produktionsanlæg!CP2803","v":0},{"$f":"+SUM(AA2803:AV2803)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2803>=AY$2,$AA2803/($D2803-2009),0)+IF($E2803>=AY$2,$AB2803/($E2803-2009),0)+IF($F2803>=AY$2,$AC2803/($F2803-2009),0)+IF($G2803>=AY$2,$AD2803/($G2803-2009),0)+IF($H2803>=AY$2,$AE2803/($H2803-2009),0)+IF($I2803>=AY$2,$AF2803/($I2803-2009),0)+IF($J2803>=AY$2,$AG2803/($J2803-2009),0)+IF($K2803>=AY$2,$AH2803/($K2803-2009),0)+IF($L2803>=AY$2,$AI2803/($L2803-2009),0)+IF($M2803>=AY$2,$AJ2803/($M2803-2009),0)+IF($N2803>=AY$2,$AK2803/($N2803-2009),0)+IF($O2803>=AY$2,$AL2803/($O2803-2009),0)+IF($P2803>=AY$2,$AM2803/($P2803-2009),0)+IF($Q2803>=AY$2,$AN2803/($Q2803-2009),0)+IF($R2803>=AY$2,$AO2803/($R2803-2009),0)+IF($S2803>=AY$2,$AP2803/($S2803-2009),0)+IF($T2803>=AY$2,$AQ2803/($T2803-2009),0)+IF($U2803>=AY$2,$AR2803/($U2803-2009),0)+IF($V2803>=AY$2,$AS2803/($V2803-2009),0)+IF($W2803>=AY$2,$AT2803/($W2803-2009),0)+IF($X2803>=AY$2,$AU2803/($X2803-2009),0)+IF($Y2803>=AY$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2803>=BI$2,$AA2803/($D2803-2009),0)+IF($E2803>=BI$2,$AB2803/($E2803-2009),0)+IF($F2803>=BI$2,$AC2803/($F2803-2009),0)+IF($G2803>=BI$2,$AD2803/($G2803-2009),0)+IF($H2803>=BI$2,$AE2803/($H2803-2009),0)+IF($I2803>=BI$2,$AF2803/($I2803-2009),0)+IF($J2803>=BI$2,$AG2803/($J2803-2009),0)+IF($K2803>=BI$2,$AH2803/($K2803-2009),0)+IF($L2803>=BI$2,$AI2803/($L2803-2009),0)+IF($M2803>=BI$2,$AJ2803/($M2803-2009),0)+IF($N2803>=BI$2,$AK2803/($N2803-2009),0)+IF($O2803>=BI$2,$AL2803/($O2803-2009),0)+IF($P2803>=BI$2,$AM2803/($P2803-2009),0)+IF($Q2803>=BI$2,$AN2803/($Q2803-2009),0)+IF($R2803>=BI$2,$AO2803/($R2803-2009),0)+IF($S2803>=BI$2,$AP2803/($S2803-2009),0)+IF($T2803>=BI$2,$AQ2803/($T2803-2009),0)+IF($U2803>=BI$2,$AR2803/($U2803-2009),0)+IF($V2803>=BI$2,$AS2803/($V2803-2009),0)+IF($W2803>=BI$2,$AT2803/($W2803-2009),0)+IF($X2803>=BI$2,$AU2803/($X2803-2009),0)+IF($Y2803>=BI$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2803>=BS$2,$AA2803/($D2803-2009),0)+IF($E2803>=BS$2,$AB2803/($E2803-2009),0)+IF($F2803>=BS$2,$AC2803/($F2803-2009),0)+IF($G2803>=BS$2,$AD2803/($G2803-2009),0)+IF($H2803>=BS$2,$AE2803/($H2803-2009),0)+IF($I2803>=BS$2,$AF2803/($I2803-2009),0)+IF($J2803>=BS$2,$AG2803/($J2803-2009),0)+IF($K2803>=BS$2,$AH2803/($K2803-2009),0)+IF($L2803>=BS$2,$AI2803/($L2803-2009),0)+IF($M2803>=BS$2,$AJ2803/($M2803-2009),0)+IF($N2803>=BS$2,$AK2803/($N2803-2009),0)+IF($O2803>=BS$2,$AL2803/($O2803-2009),0)+IF($P2803>=BS$2,$AM2803/($P2803-2009),0)+IF($Q2803>=BS$2,$AN2803/($Q2803-2009),0)+IF($R2803>=BS$2,$AO2803/($R2803-2009),0)+IF($S2803>=BS$2,$AP2803/($S2803-2009),0)+IF($T2803>=BS$2,$AQ2803/($T2803-2009),0)+IF($U2803>=BS$2,$AR2803/($U2803-2009),0)+IF($V2803>=BS$2,$AS2803/($V2803-2009),0)+IF($W2803>=BS$2,$AT2803/($W2803-2009),0)+IF($X2803>=BS$2,$AU2803/($X2803-2009),0)+IF($Y2803>=BS$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2803>=CC$2,$AA2803/($D2803-2009),0)+IF($E2803>=CC$2,$AB2803/($E2803-2009),0)+IF($F2803>=CC$2,$AC2803/($F2803-2009),0)+IF($G2803>=CC$2,$AD2803/($G2803-2009),0)+IF($H2803>=CC$2,$AE2803/($H2803-2009),0)+IF($I2803>=CC$2,$AF2803/($I2803-2009),0)+IF($J2803>=CC$2,$AG2803/($J2803-2009),0)+IF($K2803>=CC$2,$AH2803/($K2803-2009),0)+IF($L2803>=CC$2,$AI2803/($L2803-2009),0)+IF($M2803>=CC$2,$AJ2803/($M2803-2009),0)+IF($N2803>=CC$2,$AK2803/($N2803-2009),0)+IF($O2803>=CC$2,$AL2803/($O2803-2009),0)+IF($P2803>=CC$2,$AM2803/($P2803-2009),0)+IF($Q2803>=CC$2,$AN2803/($Q2803-2009),0)+IF($R2803>=CC$2,$AO2803/($R2803-2009),0)+IF($S2803>=CC$2,$AP2803/($S2803-2009),0)+IF($T2803>=CC$2,$AQ2803/($T2803-2009),0)+IF($U2803>=CC$2,$AR2803/($U2803-2009),0)+IF($V2803>=CC$2,$AS2803/($V2803-2009),0)+IF($W2803>=CC$2,$AT2803/($W2803-2009),0)+IF($X2803>=CC$2,$AU2803/($X2803-2009),0)+IF($Y2803>=CC$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2803>=CM$2,$AA2803/($D2803-2009),0)+IF($E2803>=CM$2,$AB2803/($E2803-2009),0)+IF($F2803>=CM$2,$AC2803/($F2803-2009),0)+IF($G2803>=CM$2,$AD2803/($G2803-2009),0)+IF($H2803>=CM$2,$AE2803/($H2803-2009),0)+IF($I2803>=CM$2,$AF2803/($I2803-2009),0)+IF($J2803>=CM$2,$AG2803/($J2803-2009),0)+IF($K2803>=CM$2,$AH2803/($K2803-2009),0)+IF($L2803>=CM$2,$AI2803/($L2803-2009),0)+IF($M2803>=CM$2,$AJ2803/($M2803-2009),0)+IF($N2803>=CM$2,$AK2803/($N2803-2009),0)+IF($O2803>=CM$2,$AL2803/($O2803-2009),0)+IF($P2803>=CM$2,$AM2803/($P2803-2009),0)+IF($Q2803>=CM$2,$AN2803/($Q2803-2009),0)+IF($R2803>=CM$2,$AO2803/($R2803-2009),0)+IF($S2803>=CM$2,$AP2803/($S2803-2009),0)+IF($T2803>=CM$2,$AQ2803/($T2803-2009),0)+IF($U2803>=CM$2,$AR2803/($U2803-2009),0)+IF($V2803>=CM$2,$AS2803/($V2803-2009),0)+IF($W2803>=CM$2,$AT2803/($W2803-2009),0)+IF($X2803>=CM$2,$AU2803/($X2803-2009),0)+IF($Y2803>=CM$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2803>=CW$2,$AA2803/($D2803-2009),0)+IF($E2803>=CW$2,$AB2803/($E2803-2009),0)+IF($F2803>=CW$2,$AC2803/($F2803-2009),0)+IF($G2803>=CW$2,$AD2803/($G2803-2009),0)+IF($H2803>=CW$2,$AE2803/($H2803-2009),0)+IF($I2803>=CW$2,$AF2803/($I2803-2009),0)+IF($J2803>=CW$2,$AG2803/($J2803-2009),0)+IF($K2803>=CW$2,$AH2803/($K2803-2009),0)+IF($L2803>=CW$2,$AI2803/($L2803-2009),0)+IF($M2803>=CW$2,$AJ2803/($M2803-2009),0)+IF($N2803>=CW$2,$AK2803/($N2803-2009),0)+IF($O2803>=CW$2,$AL2803/($O2803-2009),0)+IF($P2803>=CW$2,$AM2803/($P2803-2009),0)+IF($Q2803>=CW$2,$AN2803/($Q2803-2009),0)+IF($R2803>=CW$2,$AO2803/($R2803-2009),0)+IF($S2803>=CW$2,$AP2803/($S2803-2009),0)+IF($T2803>=CW$2,$AQ2803/($T2803-2009),0)+IF($U2803>=CW$2,$AR2803/($U2803-2009),0)+IF($V2803>=CW$2,$AS2803/($V2803-2009),0)+IF($W2803>=CW$2,$AT2803/($W2803-2009),0)+IF($X2803>=CW$2,$AU2803/($X2803-2009),0)+IF($Y2803>=CW$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2803>=DG$2,$AA2803/($D2803-2009),0)+IF($E2803>=DG$2,$AB2803/($E2803-2009),0)+IF($F2803>=DG$2,$AC2803/($F2803-2009),0)+IF($G2803>=DG$2,$AD2803/($G2803-2009),0)+IF($H2803>=DG$2,$AE2803/($H2803-2009),0)+IF($I2803>=DG$2,$AF2803/($I2803-2009),0)+IF($J2803>=DG$2,$AG2803/($J2803-2009),0)+IF($K2803>=DG$2,$AH2803/($K2803-2009),0)+IF($L2803>=DG$2,$AI2803/($L2803-2009),0)+IF($M2803>=DG$2,$AJ2803/($M2803-2009),0)+IF($N2803>=DG$2,$AK2803/($N2803-2009),0)+IF($O2803>=DG$2,$AL2803/($O2803-2009),0)+IF($P2803>=DG$2,$AM2803/($P2803-2009),0)+IF($Q2803>=DG$2,$AN2803/($Q2803-2009),0)+IF($R2803>=DG$2,$AO2803/($R2803-2009),0)+IF($S2803>=DG$2,$AP2803/($S2803-2009),0)+IF($T2803>=DG$2,$AQ2803/($T2803-2009),0)+IF($U2803>=DG$2,$AR2803/($U2803-2009),0)+IF($V2803>=DG$2,$AS2803/($V2803-2009),0)+IF($W2803>=DG$2,$AT2803/($W2803-2009),0)+IF($X2803>=DG$2,$AU2803/($X2803-2009),0)+IF($Y2803>=DG$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2803>=DQ$2,$AA2803/($D2803-2009),0)+IF($E2803>=DQ$2,$AB2803/($E2803-2009),0)+IF($F2803>=DQ$2,$AC2803/($F2803-2009),0)+IF($G2803>=DQ$2,$AD2803/($G2803-2009),0)+IF($H2803>=DQ$2,$AE2803/($H2803-2009),0)+IF($I2803>=DQ$2,$AF2803/($I2803-2009),0)+IF($J2803>=DQ$2,$AG2803/($J2803-2009),0)+IF($K2803>=DQ$2,$AH2803/($K2803-2009),0)+IF($L2803>=DQ$2,$AI2803/($L2803-2009),0)+IF($M2803>=DQ$2,$AJ2803/($M2803-2009),0)+IF($N2803>=DQ$2,$AK2803/($N2803-2009),0)+IF($O2803>=DQ$2,$AL2803/($O2803-2009),0)+IF($P2803>=DQ$2,$AM2803/($P2803-2009),0)+IF($Q2803>=DQ$2,$AN2803/($Q2803-2009),0)+IF($R2803>=DQ$2,$AO2803/($R2803-2009),0)+IF($S2803>=DQ$2,$AP2803/($S2803-2009),0)+IF($T2803>=DQ$2,$AQ2803/($T2803-2009),0)+IF($U2803>=DQ$2,$AR2803/($U2803-2009),0)+IF($V2803>=DQ$2,$AS2803/($V2803-2009),0)+IF($W2803>=DQ$2,$AT2803/($W2803-2009),0)+IF($X2803>=DQ$2,$AU2803/($X2803-2009),0)+IF($Y2803>=DQ$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2803>=EA$2,$AA2803/($D2803-2009),0)+IF($E2803>=EA$2,$AB2803/($E2803-2009),0)+IF($F2803>=EA$2,$AC2803/($F2803-2009),0)+IF($G2803>=EA$2,$AD2803/($G2803-2009),0)+IF($H2803>=EA$2,$AE2803/($H2803-2009),0)+IF($I2803>=EA$2,$AF2803/($I2803-2009),0)+IF($J2803>=EA$2,$AG2803/($J2803-2009),0)+IF($K2803>=EA$2,$AH2803/($K2803-2009),0)+IF($L2803>=EA$2,$AI2803/($L2803-2009),0)+IF($M2803>=EA$2,$AJ2803/($M2803-2009),0)+IF($N2803>=EA$2,$AK2803/($N2803-2009),0)+IF($O2803>=EA$2,$AL2803/($O2803-2009),0)+IF($P2803>=EA$2,$AM2803/($P2803-2009),0)+IF($Q2803>=EA$2,$AN2803/($Q2803-2009),0)+IF($R2803>=EA$2,$AO2803/($R2803-2009),0)+IF($S2803>=EA$2,$AP2803/($S2803-2009),0)+IF($T2803>=EA$2,$AQ2803/($T2803-2009),0)+IF($U2803>=EA$2,$AR2803/($U2803-2009),0)+IF($V2803>=EA$2,$AS2803/($V2803-2009),0)+IF($W2803>=EA$2,$AT2803/($W2803-2009),0)+IF($X2803>=EA$2,$AU2803/($X2803-2009),0)+IF($Y2803>=EA$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2803>=EK$2,$AA2803/($D2803-2009),0)+IF($E2803>=EK$2,$AB2803/($E2803-2009),0)+IF($F2803>=EK$2,$AC2803/($F2803-2009),0)+IF($G2803>=EK$2,$AD2803/($G2803-2009),0)+IF($H2803>=EK$2,$AE2803/($H2803-2009),0)+IF($I2803>=EK$2,$AF2803/($I2803-2009),0)+IF($J2803>=EK$2,$AG2803/($J2803-2009),0)+IF($K2803>=EK$2,$AH2803/($K2803-2009),0)+IF($L2803>=EK$2,$AI2803/($L2803-2009),0)+IF($M2803>=EK$2,$AJ2803/($M2803-2009),0)+IF($N2803>=EK$2,$AK2803/($N2803-2009),0)+IF($O2803>=EK$2,$AL2803/($O2803-2009),0)+IF($P2803>=EK$2,$AM2803/($P2803-2009),0)+IF($Q2803>=EK$2,$AN2803/($Q2803-2009),0)+IF($R2803>=EK$2,$AO2803/($R2803-2009),0)+IF($S2803>=EK$2,$AP2803/($S2803-2009),0)+IF($T2803>=EK$2,$AQ2803/($T2803-2009),0)+IF($U2803>=EK$2,$AR2803/($U2803-2009),0)+IF($V2803>=EK$2,$AS2803/($V2803-2009),0)+IF($W2803>=EK$2,$AT2803/($W2803-2009),0)+IF($X2803>=EK$2,$AU2803/($X2803-2009),0)+IF($Y2803>=EK$2,$AV2803/($Y2803-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C2830+Produktionsanlæg!D2831","v":1965},{"$f":"E$3+$C2830+Produktionsanlæg!E2831","v":1975},{"$f":"F$3+$C2830+Produktionsanlæg!F2831","v":1985},{"$f":"G$3+$C2830+Produktionsanlæg!G2831","v":1995},{"$f":"H$3+$C2830+Produktionsanlæg!H2831","v":2005},{"$f":"I$3+$C2830+Produktionsanlæg!I2831","v":2015},{"$f":"J$3+$C2830+Produktionsanlæg!J2831","v":2025},{"$f":"K$3+$C2830+Produktionsanlæg!K2831","v":2035},{"$f":"L$3+$C2830+Produktionsanlæg!L2831","v":2042},{"$f":"M$3+$C2830+Produktionsanlæg!M2831","v":2047},{"$f":"N$3+$C2830+Produktionsanlæg!N2831","v":2052},{"$f":"O$3+$C2830+Produktionsanlæg!O2831","v":2057},{"$f":"P$3+$C2830+Produktionsanlæg!P2831","v":2060},{"$f":"Q$3+$C2830+Produktionsanlæg!Q2831","v":2061},{"$f":"R$3+$C2830+Produktionsanlæg!R2831","v":2062},{"$f":"S$3+$C2830+Produktionsanlæg!S2831","v":2063},{"$f":"T$3+$C2830+Produktionsanlæg!T2831","v":2064},{"$f":"U$3+$C2830+Produktionsanlæg!U2831","v":2065},{"$f":"V$3+$C2830+Produktionsanlæg!V2831","v":2066},{"$f":"W$3+$C2830+Produktionsanlæg!W2831","v":2067},{"$f":"X$3+$C2830+Produktionsanlæg!X2831","v":2068},{"$f":"Y$3+$C2830+Produktionsanlæg!Y2831","v":2069},0,{"$f":"Produktionsanlæg!BU2830","v":0},{"$f":"Produktionsanlæg!BV2830","v":0},{"$f":"Produktionsanlæg!BW2830","v":0},{"$f":"Produktionsanlæg!BX2830","v":0},{"$f":"Produktionsanlæg!BY2830","v":0},{"$f":"Produktionsanlæg!BZ2830","v":0},{"$f":"Produktionsanlæg!CA2830","v":0},{"$f":"Produktionsanlæg!CB2830","v":0},{"$f":"Produktionsanlæg!CC2830","v":0},{"$f":"Produktionsanlæg!CD2830","v":0},{"$f":"Produktionsanlæg!CE2830","v":0},{"$f":"Produktionsanlæg!CF2830","v":0},{"$f":"Produktionsanlæg!CG2830","v":0},{"$f":"Produktionsanlæg!CH2830","v":0},{"$f":"Produktionsanlæg!CI2830","v":0},{"$f":"Produktionsanlæg!CJ2830","v":0},{"$f":"Produktionsanlæg!CK2830","v":0},{"$f":"Produktionsanlæg!CL2830","v":0},{"$f":"Produktionsanlæg!CM2830","v":0},{"$f":"Produktionsanlæg!CN2830","v":0},{"$f":"Produktionsanlæg!CO2830","v":0},{"$f":"Produktionsanlæg!CP2830","v":0},{"$f":"+SUM(AA2830:AV2830)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2846","v":0},{"$f":"Produktionsanlæg!BV2846","v":0},{"$f":"Produktionsanlæg!BW2846","v":0},{"$f":"Produktionsanlæg!BX2846","v":0},{"$f":"Produktionsanlæg!BY2846","v":0},{"$f":"Produktionsanlæg!BZ2846","v":0},{"$f":"Produktionsanlæg!CA2846","v":0},{"$f":"Produktionsanlæg!CB2846","v":0},{"$f":"Produktionsanlæg!CC2846","v":0},{"$f":"Produktionsanlæg!CD2846","v":0},{"$f":"Produktionsanlæg!CE2846","v":0},{"$f":"Produktionsanlæg!CF2846","v":0},{"$f":"Produktionsanlæg!CG2846","v":0},{"$f":"Produktionsanlæg!CH2846","v":0},{"$f":"Produktionsanlæg!CI2846","v":0},{"$f":"Produktionsanlæg!CJ2846","v":0},{"$f":"Produktionsanlæg!CK2846","v":0},{"$f":"Produktionsanlæg!CL2846","v":0},{"$f":"Produktionsanlæg!CM2846","v":0},{"$f":"Produktionsanlæg!CN2846","v":0},{"$f":"Produktionsanlæg!CO2846","v":0},{"$f":"Produktionsanlæg!CP2846","v":0},{"$f":"+SUM(AA2846:AV2846)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C2866","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2866","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2866","v":0},{"$f":"Produktionsanlæg!BV2866","v":0},{"$f":"Produktionsanlæg!BW2866","v":0},{"$f":"Produktionsanlæg!BX2866","v":0},{"$f":"Produktionsanlæg!BY2866","v":0},{"$f":"Produktionsanlæg!BZ2866","v":0},{"$f":"Produktionsanlæg!CA2866","v":0},{"$f":"Produktionsanlæg!CB2866","v":0},{"$f":"Produktionsanlæg!CC2866","v":0},{"$f":"Produktionsanlæg!CD2866","v":0},{"$f":"Produktionsanlæg!CE2866","v":0},{"$f":"Produktionsanlæg!CF2866","v":0},{"$f":"Produktionsanlæg!CG2866","v":0},{"$f":"Produktionsanlæg!CH2866","v":0},{"$f":"Produktionsanlæg!CI2866","v":0},{"$f":"Produktionsanlæg!CJ2866","v":0},{"$f":"Produktionsanlæg!CK2866","v":0},{"$f":"Produktionsanlæg!CL2866","v":0},{"$f":"Produktionsanlæg!CM2866","v":0},{"$f":"Produktionsanlæg!CN2866","v":0},{"$f":"Produktionsanlæg!CO2866","v":0},{"$f":"Produktionsanlæg!CP2866","v":0},{"$f":"+SUM(AA2866:AV2866)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2866>=AY$2,$AA2866/($D2866-2009),0)+IF($E2866>=AY$2,$AB2866/($E2866-2009),0)+IF($F2866>=AY$2,$AC2866/($F2866-2009),0)+IF($G2866>=AY$2,$AD2866/($G2866-2009),0)+IF($H2866>=AY$2,$AE2866/($H2866-2009),0)+IF($I2866>=AY$2,$AF2866/($I2866-2009),0)+IF($J2866>=AY$2,$AG2866/($J2866-2009),0)+IF($K2866>=AY$2,$AH2866/($K2866-2009),0)+IF($L2866>=AY$2,$AI2866/($L2866-2009),0)+IF($M2866>=AY$2,$AJ2866/($M2866-2009),0)+IF($N2866>=AY$2,$AK2866/($N2866-2009),0)+IF($O2866>=AY$2,$AL2866/($O2866-2009),0)+IF($P2866>=AY$2,$AM2866/($P2866-2009),0)+IF($Q2866>=AY$2,$AN2866/($Q2866-2009),0)+IF($R2866>=AY$2,$AO2866/($R2866-2009),0)+IF($S2866>=AY$2,$AP2866/($S2866-2009),0)+IF($T2866>=AY$2,$AQ2866/($T2866-2009),0)+IF($U2866>=AY$2,$AR2866/($U2866-2009),0)+IF($V2866>=AY$2,$AS2866/($V2866-2009),0)+IF($W2866>=AY$2,$AT2866/($W2866-2009),0)+IF($X2866>=AY$2,$AU2866/($X2866-2009),0)+IF($Y2866>=AY$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2866>=BI$2,$AA2866/($D2866-2009),0)+IF($E2866>=BI$2,$AB2866/($E2866-2009),0)+IF($F2866>=BI$2,$AC2866/($F2866-2009),0)+IF($G2866>=BI$2,$AD2866/($G2866-2009),0)+IF($H2866>=BI$2,$AE2866/($H2866-2009),0)+IF($I2866>=BI$2,$AF2866/($I2866-2009),0)+IF($J2866>=BI$2,$AG2866/($J2866-2009),0)+IF($K2866>=BI$2,$AH2866/($K2866-2009),0)+IF($L2866>=BI$2,$AI2866/($L2866-2009),0)+IF($M2866>=BI$2,$AJ2866/($M2866-2009),0)+IF($N2866>=BI$2,$AK2866/($N2866-2009),0)+IF($O2866>=BI$2,$AL2866/($O2866-2009),0)+IF($P2866>=BI$2,$AM2866/($P2866-2009),0)+IF($Q2866>=BI$2,$AN2866/($Q2866-2009),0)+IF($R2866>=BI$2,$AO2866/($R2866-2009),0)+IF($S2866>=BI$2,$AP2866/($S2866-2009),0)+IF($T2866>=BI$2,$AQ2866/($T2866-2009),0)+IF($U2866>=BI$2,$AR2866/($U2866-2009),0)+IF($V2866>=BI$2,$AS2866/($V2866-2009),0)+IF($W2866>=BI$2,$AT2866/($W2866-2009),0)+IF($X2866>=BI$2,$AU2866/($X2866-2009),0)+IF($Y2866>=BI$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2866>=BS$2,$AA2866/($D2866-2009),0)+IF($E2866>=BS$2,$AB2866/($E2866-2009),0)+IF($F2866>=BS$2,$AC2866/($F2866-2009),0)+IF($G2866>=BS$2,$AD2866/($G2866-2009),0)+IF($H2866>=BS$2,$AE2866/($H2866-2009),0)+IF($I2866>=BS$2,$AF2866/($I2866-2009),0)+IF($J2866>=BS$2,$AG2866/($J2866-2009),0)+IF($K2866>=BS$2,$AH2866/($K2866-2009),0)+IF($L2866>=BS$2,$AI2866/($L2866-2009),0)+IF($M2866>=BS$2,$AJ2866/($M2866-2009),0)+IF($N2866>=BS$2,$AK2866/($N2866-2009),0)+IF($O2866>=BS$2,$AL2866/($O2866-2009),0)+IF($P2866>=BS$2,$AM2866/($P2866-2009),0)+IF($Q2866>=BS$2,$AN2866/($Q2866-2009),0)+IF($R2866>=BS$2,$AO2866/($R2866-2009),0)+IF($S2866>=BS$2,$AP2866/($S2866-2009),0)+IF($T2866>=BS$2,$AQ2866/($T2866-2009),0)+IF($U2866>=BS$2,$AR2866/($U2866-2009),0)+IF($V2866>=BS$2,$AS2866/($V2866-2009),0)+IF($W2866>=BS$2,$AT2866/($W2866-2009),0)+IF($X2866>=BS$2,$AU2866/($X2866-2009),0)+IF($Y2866>=BS$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2866>=CC$2,$AA2866/($D2866-2009),0)+IF($E2866>=CC$2,$AB2866/($E2866-2009),0)+IF($F2866>=CC$2,$AC2866/($F2866-2009),0)+IF($G2866>=CC$2,$AD2866/($G2866-2009),0)+IF($H2866>=CC$2,$AE2866/($H2866-2009),0)+IF($I2866>=CC$2,$AF2866/($I2866-2009),0)+IF($J2866>=CC$2,$AG2866/($J2866-2009),0)+IF($K2866>=CC$2,$AH2866/($K2866-2009),0)+IF($L2866>=CC$2,$AI2866/($L2866-2009),0)+IF($M2866>=CC$2,$AJ2866/($M2866-2009),0)+IF($N2866>=CC$2,$AK2866/($N2866-2009),0)+IF($O2866>=CC$2,$AL2866/($O2866-2009),0)+IF($P2866>=CC$2,$AM2866/($P2866-2009),0)+IF($Q2866>=CC$2,$AN2866/($Q2866-2009),0)+IF($R2866>=CC$2,$AO2866/($R2866-2009),0)+IF($S2866>=CC$2,$AP2866/($S2866-2009),0)+IF($T2866>=CC$2,$AQ2866/($T2866-2009),0)+IF($U2866>=CC$2,$AR2866/($U2866-2009),0)+IF($V2866>=CC$2,$AS2866/($V2866-2009),0)+IF($W2866>=CC$2,$AT2866/($W2866-2009),0)+IF($X2866>=CC$2,$AU2866/($X2866-2009),0)+IF($Y2866>=CC$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2866>=CM$2,$AA2866/($D2866-2009),0)+IF($E2866>=CM$2,$AB2866/($E2866-2009),0)+IF($F2866>=CM$2,$AC2866/($F2866-2009),0)+IF($G2866>=CM$2,$AD2866/($G2866-2009),0)+IF($H2866>=CM$2,$AE2866/($H2866-2009),0)+IF($I2866>=CM$2,$AF2866/($I2866-2009),0)+IF($J2866>=CM$2,$AG2866/($J2866-2009),0)+IF($K2866>=CM$2,$AH2866/($K2866-2009),0)+IF($L2866>=CM$2,$AI2866/($L2866-2009),0)+IF($M2866>=CM$2,$AJ2866/($M2866-2009),0)+IF($N2866>=CM$2,$AK2866/($N2866-2009),0)+IF($O2866>=CM$2,$AL2866/($O2866-2009),0)+IF($P2866>=CM$2,$AM2866/($P2866-2009),0)+IF($Q2866>=CM$2,$AN2866/($Q2866-2009),0)+IF($R2866>=CM$2,$AO2866/($R2866-2009),0)+IF($S2866>=CM$2,$AP2866/($S2866-2009),0)+IF($T2866>=CM$2,$AQ2866/($T2866-2009),0)+IF($U2866>=CM$2,$AR2866/($U2866-2009),0)+IF($V2866>=CM$2,$AS2866/($V2866-2009),0)+IF($W2866>=CM$2,$AT2866/($W2866-2009),0)+IF($X2866>=CM$2,$AU2866/($X2866-2009),0)+IF($Y2866>=CM$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2866>=CW$2,$AA2866/($D2866-2009),0)+IF($E2866>=CW$2,$AB2866/($E2866-2009),0)+IF($F2866>=CW$2,$AC2866/($F2866-2009),0)+IF($G2866>=CW$2,$AD2866/($G2866-2009),0)+IF($H2866>=CW$2,$AE2866/($H2866-2009),0)+IF($I2866>=CW$2,$AF2866/($I2866-2009),0)+IF($J2866>=CW$2,$AG2866/($J2866-2009),0)+IF($K2866>=CW$2,$AH2866/($K2866-2009),0)+IF($L2866>=CW$2,$AI2866/($L2866-2009),0)+IF($M2866>=CW$2,$AJ2866/($M2866-2009),0)+IF($N2866>=CW$2,$AK2866/($N2866-2009),0)+IF($O2866>=CW$2,$AL2866/($O2866-2009),0)+IF($P2866>=CW$2,$AM2866/($P2866-2009),0)+IF($Q2866>=CW$2,$AN2866/($Q2866-2009),0)+IF($R2866>=CW$2,$AO2866/($R2866-2009),0)+IF($S2866>=CW$2,$AP2866/($S2866-2009),0)+IF($T2866>=CW$2,$AQ2866/($T2866-2009),0)+IF($U2866>=CW$2,$AR2866/($U2866-2009),0)+IF($V2866>=CW$2,$AS2866/($V2866-2009),0)+IF($W2866>=CW$2,$AT2866/($W2866-2009),0)+IF($X2866>=CW$2,$AU2866/($X2866-2009),0)+IF($Y2866>=CW$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2866>=DG$2,$AA2866/($D2866-2009),0)+IF($E2866>=DG$2,$AB2866/($E2866-2009),0)+IF($F2866>=DG$2,$AC2866/($F2866-2009),0)+IF($G2866>=DG$2,$AD2866/($G2866-2009),0)+IF($H2866>=DG$2,$AE2866/($H2866-2009),0)+IF($I2866>=DG$2,$AF2866/($I2866-2009),0)+IF($J2866>=DG$2,$AG2866/($J2866-2009),0)+IF($K2866>=DG$2,$AH2866/($K2866-2009),0)+IF($L2866>=DG$2,$AI2866/($L2866-2009),0)+IF($M2866>=DG$2,$AJ2866/($M2866-2009),0)+IF($N2866>=DG$2,$AK2866/($N2866-2009),0)+IF($O2866>=DG$2,$AL2866/($O2866-2009),0)+IF($P2866>=DG$2,$AM2866/($P2866-2009),0)+IF($Q2866>=DG$2,$AN2866/($Q2866-2009),0)+IF($R2866>=DG$2,$AO2866/($R2866-2009),0)+IF($S2866>=DG$2,$AP2866/($S2866-2009),0)+IF($T2866>=DG$2,$AQ2866/($T2866-2009),0)+IF($U2866>=DG$2,$AR2866/($U2866-2009),0)+IF($V2866>=DG$2,$AS2866/($V2866-2009),0)+IF($W2866>=DG$2,$AT2866/($W2866-2009),0)+IF($X2866>=DG$2,$AU2866/($X2866-2009),0)+IF($Y2866>=DG$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2866>=DQ$2,$AA2866/($D2866-2009),0)+IF($E2866>=DQ$2,$AB2866/($E2866-2009),0)+IF($F2866>=DQ$2,$AC2866/($F2866-2009),0)+IF($G2866>=DQ$2,$AD2866/($G2866-2009),0)+IF($H2866>=DQ$2,$AE2866/($H2866-2009),0)+IF($I2866>=DQ$2,$AF2866/($I2866-2009),0)+IF($J2866>=DQ$2,$AG2866/($J2866-2009),0)+IF($K2866>=DQ$2,$AH2866/($K2866-2009),0)+IF($L2866>=DQ$2,$AI2866/($L2866-2009),0)+IF($M2866>=DQ$2,$AJ2866/($M2866-2009),0)+IF($N2866>=DQ$2,$AK2866/($N2866-2009),0)+IF($O2866>=DQ$2,$AL2866/($O2866-2009),0)+IF($P2866>=DQ$2,$AM2866/($P2866-2009),0)+IF($Q2866>=DQ$2,$AN2866/($Q2866-2009),0)+IF($R2866>=DQ$2,$AO2866/($R2866-2009),0)+IF($S2866>=DQ$2,$AP2866/($S2866-2009),0)+IF($T2866>=DQ$2,$AQ2866/($T2866-2009),0)+IF($U2866>=DQ$2,$AR2866/($U2866-2009),0)+IF($V2866>=DQ$2,$AS2866/($V2866-2009),0)+IF($W2866>=DQ$2,$AT2866/($W2866-2009),0)+IF($X2866>=DQ$2,$AU2866/($X2866-2009),0)+IF($Y2866>=DQ$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2866>=EA$2,$AA2866/($D2866-2009),0)+IF($E2866>=EA$2,$AB2866/($E2866-2009),0)+IF($F2866>=EA$2,$AC2866/($F2866-2009),0)+IF($G2866>=EA$2,$AD2866/($G2866-2009),0)+IF($H2866>=EA$2,$AE2866/($H2866-2009),0)+IF($I2866>=EA$2,$AF2866/($I2866-2009),0)+IF($J2866>=EA$2,$AG2866/($J2866-2009),0)+IF($K2866>=EA$2,$AH2866/($K2866-2009),0)+IF($L2866>=EA$2,$AI2866/($L2866-2009),0)+IF($M2866>=EA$2,$AJ2866/($M2866-2009),0)+IF($N2866>=EA$2,$AK2866/($N2866-2009),0)+IF($O2866>=EA$2,$AL2866/($O2866-2009),0)+IF($P2866>=EA$2,$AM2866/($P2866-2009),0)+IF($Q2866>=EA$2,$AN2866/($Q2866-2009),0)+IF($R2866>=EA$2,$AO2866/($R2866-2009),0)+IF($S2866>=EA$2,$AP2866/($S2866-2009),0)+IF($T2866>=EA$2,$AQ2866/($T2866-2009),0)+IF($U2866>=EA$2,$AR2866/($U2866-2009),0)+IF($V2866>=EA$2,$AS2866/($V2866-2009),0)+IF($W2866>=EA$2,$AT2866/($W2866-2009),0)+IF($X2866>=EA$2,$AU2866/($X2866-2009),0)+IF($Y2866>=EA$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2866>=EK$2,$AA2866/($D2866-2009),0)+IF($E2866>=EK$2,$AB2866/($E2866-2009),0)+IF($F2866>=EK$2,$AC2866/($F2866-2009),0)+IF($G2866>=EK$2,$AD2866/($G2866-2009),0)+IF($H2866>=EK$2,$AE2866/($H2866-2009),0)+IF($I2866>=EK$2,$AF2866/($I2866-2009),0)+IF($J2866>=EK$2,$AG2866/($J2866-2009),0)+IF($K2866>=EK$2,$AH2866/($K2866-2009),0)+IF($L2866>=EK$2,$AI2866/($L2866-2009),0)+IF($M2866>=EK$2,$AJ2866/($M2866-2009),0)+IF($N2866>=EK$2,$AK2866/($N2866-2009),0)+IF($O2866>=EK$2,$AL2866/($O2866-2009),0)+IF($P2866>=EK$2,$AM2866/($P2866-2009),0)+IF($Q2866>=EK$2,$AN2866/($Q2866-2009),0)+IF($R2866>=EK$2,$AO2866/($R2866-2009),0)+IF($S2866>=EK$2,$AP2866/($S2866-2009),0)+IF($T2866>=EK$2,$AQ2866/($T2866-2009),0)+IF($U2866>=EK$2,$AR2866/($U2866-2009),0)+IF($V2866>=EK$2,$AS2866/($V2866-2009),0)+IF($W2866>=EK$2,$AT2866/($W2866-2009),0)+IF($X2866>=EK$2,$AU2866/($X2866-2009),0)+IF($Y2866>=EK$2,$AV2866/($Y2866-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2877:AW2900)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY2877:AY2900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK2877:DK2900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2888","v":0},{"$f":"Produktionsanlæg!BV2888","v":0},{"$f":"Produktionsanlæg!BW2888","v":0},{"$f":"Produktionsanlæg!BX2888","v":0},{"$f":"Produktionsanlæg!BY2888","v":0},{"$f":"Produktionsanlæg!BZ2888","v":0},{"$f":"Produktionsanlæg!CA2888","v":0},{"$f":"Produktionsanlæg!CB2888","v":0},{"$f":"Produktionsanlæg!CC2888","v":0},{"$f":"Produktionsanlæg!CD2888","v":0},{"$f":"Produktionsanlæg!CE2888","v":0},{"$f":"Produktionsanlæg!CF2888","v":0},{"$f":"Produktionsanlæg!CG2888","v":0},{"$f":"Produktionsanlæg!CH2888","v":0},{"$f":"Produktionsanlæg!CI2888","v":0},{"$f":"Produktionsanlæg!CJ2888","v":0},{"$f":"Produktionsanlæg!CK2888","v":0},{"$f":"Produktionsanlæg!CL2888","v":0},{"$f":"Produktionsanlæg!CM2888","v":0},{"$f":"Produktionsanlæg!CN2888","v":0},{"$f":"Produktionsanlæg!CO2888","v":0},{"$f":"Produktionsanlæg!CP2888","v":0},{"$f":"+SUM(AA2888:AV2888)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C2895","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C2895","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU2895","v":0},{"$f":"Produktionsanlæg!BV2895","v":0},{"$f":"Produktionsanlæg!BW2895","v":0},{"$f":"Produktionsanlæg!BX2895","v":0},{"$f":"Produktionsanlæg!BY2895","v":0},{"$f":"Produktionsanlæg!BZ2895","v":0},{"$f":"Produktionsanlæg!CA2895","v":0},{"$f":"Produktionsanlæg!CB2895","v":0},{"$f":"Produktionsanlæg!CC2895","v":0},{"$f":"Produktionsanlæg!CD2895","v":0},{"$f":"Produktionsanlæg!CE2895","v":0},{"$f":"Produktionsanlæg!CF2895","v":0},{"$f":"Produktionsanlæg!CG2895","v":0},{"$f":"Produktionsanlæg!CH2895","v":0},{"$f":"Produktionsanlæg!CI2895","v":0},{"$f":"Produktionsanlæg!CJ2895","v":0},{"$f":"Produktionsanlæg!CK2895","v":0},{"$f":"Produktionsanlæg!CL2895","v":0},{"$f":"Produktionsanlæg!CM2895","v":0},{"$f":"Produktionsanlæg!CN2895","v":0},{"$f":"Produktionsanlæg!CO2895","v":0},{"$f":"Produktionsanlæg!CP2895","v":0},{"$f":"+SUM(AA2895:AV2895)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2895>=AY$2,$AA2895/($D2895-2009),0)+IF($E2895>=AY$2,$AB2895/($E2895-2009),0)+IF($F2895>=AY$2,$AC2895/($F2895-2009),0)+IF($G2895>=AY$2,$AD2895/($G2895-2009),0)+IF($H2895>=AY$2,$AE2895/($H2895-2009),0)+IF($I2895>=AY$2,$AF2895/($I2895-2009),0)+IF($J2895>=AY$2,$AG2895/($J2895-2009),0)+IF($K2895>=AY$2,$AH2895/($K2895-2009),0)+IF($L2895>=AY$2,$AI2895/($L2895-2009),0)+IF($M2895>=AY$2,$AJ2895/($M2895-2009),0)+IF($N2895>=AY$2,$AK2895/($N2895-2009),0)+IF($O2895>=AY$2,$AL2895/($O2895-2009),0)+IF($P2895>=AY$2,$AM2895/($P2895-2009),0)+IF($Q2895>=AY$2,$AN2895/($Q2895-2009),0)+IF($R2895>=AY$2,$AO2895/($R2895-2009),0)+IF($S2895>=AY$2,$AP2895/($S2895-2009),0)+IF($T2895>=AY$2,$AQ2895/($T2895-2009),0)+IF($U2895>=AY$2,$AR2895/($U2895-2009),0)+IF($V2895>=AY$2,$AS2895/($V2895-2009),0)+IF($W2895>=AY$2,$AT2895/($W2895-2009),0)+IF($X2895>=AY$2,$AU2895/($X2895-2009),0)+IF($Y2895>=AY$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2895>=BI$2,$AA2895/($D2895-2009),0)+IF($E2895>=BI$2,$AB2895/($E2895-2009),0)+IF($F2895>=BI$2,$AC2895/($F2895-2009),0)+IF($G2895>=BI$2,$AD2895/($G2895-2009),0)+IF($H2895>=BI$2,$AE2895/($H2895-2009),0)+IF($I2895>=BI$2,$AF2895/($I2895-2009),0)+IF($J2895>=BI$2,$AG2895/($J2895-2009),0)+IF($K2895>=BI$2,$AH2895/($K2895-2009),0)+IF($L2895>=BI$2,$AI2895/($L2895-2009),0)+IF($M2895>=BI$2,$AJ2895/($M2895-2009),0)+IF($N2895>=BI$2,$AK2895/($N2895-2009),0)+IF($O2895>=BI$2,$AL2895/($O2895-2009),0)+IF($P2895>=BI$2,$AM2895/($P2895-2009),0)+IF($Q2895>=BI$2,$AN2895/($Q2895-2009),0)+IF($R2895>=BI$2,$AO2895/($R2895-2009),0)+IF($S2895>=BI$2,$AP2895/($S2895-2009),0)+IF($T2895>=BI$2,$AQ2895/($T2895-2009),0)+IF($U2895>=BI$2,$AR2895/($U2895-2009),0)+IF($V2895>=BI$2,$AS2895/($V2895-2009),0)+IF($W2895>=BI$2,$AT2895/($W2895-2009),0)+IF($X2895>=BI$2,$AU2895/($X2895-2009),0)+IF($Y2895>=BI$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2895>=BS$2,$AA2895/($D2895-2009),0)+IF($E2895>=BS$2,$AB2895/($E2895-2009),0)+IF($F2895>=BS$2,$AC2895/($F2895-2009),0)+IF($G2895>=BS$2,$AD2895/($G2895-2009),0)+IF($H2895>=BS$2,$AE2895/($H2895-2009),0)+IF($I2895>=BS$2,$AF2895/($I2895-2009),0)+IF($J2895>=BS$2,$AG2895/($J2895-2009),0)+IF($K2895>=BS$2,$AH2895/($K2895-2009),0)+IF($L2895>=BS$2,$AI2895/($L2895-2009),0)+IF($M2895>=BS$2,$AJ2895/($M2895-2009),0)+IF($N2895>=BS$2,$AK2895/($N2895-2009),0)+IF($O2895>=BS$2,$AL2895/($O2895-2009),0)+IF($P2895>=BS$2,$AM2895/($P2895-2009),0)+IF($Q2895>=BS$2,$AN2895/($Q2895-2009),0)+IF($R2895>=BS$2,$AO2895/($R2895-2009),0)+IF($S2895>=BS$2,$AP2895/($S2895-2009),0)+IF($T2895>=BS$2,$AQ2895/($T2895-2009),0)+IF($U2895>=BS$2,$AR2895/($U2895-2009),0)+IF($V2895>=BS$2,$AS2895/($V2895-2009),0)+IF($W2895>=BS$2,$AT2895/($W2895-2009),0)+IF($X2895>=BS$2,$AU2895/($X2895-2009),0)+IF($Y2895>=BS$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2895>=CC$2,$AA2895/($D2895-2009),0)+IF($E2895>=CC$2,$AB2895/($E2895-2009),0)+IF($F2895>=CC$2,$AC2895/($F2895-2009),0)+IF($G2895>=CC$2,$AD2895/($G2895-2009),0)+IF($H2895>=CC$2,$AE2895/($H2895-2009),0)+IF($I2895>=CC$2,$AF2895/($I2895-2009),0)+IF($J2895>=CC$2,$AG2895/($J2895-2009),0)+IF($K2895>=CC$2,$AH2895/($K2895-2009),0)+IF($L2895>=CC$2,$AI2895/($L2895-2009),0)+IF($M2895>=CC$2,$AJ2895/($M2895-2009),0)+IF($N2895>=CC$2,$AK2895/($N2895-2009),0)+IF($O2895>=CC$2,$AL2895/($O2895-2009),0)+IF($P2895>=CC$2,$AM2895/($P2895-2009),0)+IF($Q2895>=CC$2,$AN2895/($Q2895-2009),0)+IF($R2895>=CC$2,$AO2895/($R2895-2009),0)+IF($S2895>=CC$2,$AP2895/($S2895-2009),0)+IF($T2895>=CC$2,$AQ2895/($T2895-2009),0)+IF($U2895>=CC$2,$AR2895/($U2895-2009),0)+IF($V2895>=CC$2,$AS2895/($V2895-2009),0)+IF($W2895>=CC$2,$AT2895/($W2895-2009),0)+IF($X2895>=CC$2,$AU2895/($X2895-2009),0)+IF($Y2895>=CC$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2895>=CM$2,$AA2895/($D2895-2009),0)+IF($E2895>=CM$2,$AB2895/($E2895-2009),0)+IF($F2895>=CM$2,$AC2895/($F2895-2009),0)+IF($G2895>=CM$2,$AD2895/($G2895-2009),0)+IF($H2895>=CM$2,$AE2895/($H2895-2009),0)+IF($I2895>=CM$2,$AF2895/($I2895-2009),0)+IF($J2895>=CM$2,$AG2895/($J2895-2009),0)+IF($K2895>=CM$2,$AH2895/($K2895-2009),0)+IF($L2895>=CM$2,$AI2895/($L2895-2009),0)+IF($M2895>=CM$2,$AJ2895/($M2895-2009),0)+IF($N2895>=CM$2,$AK2895/($N2895-2009),0)+IF($O2895>=CM$2,$AL2895/($O2895-2009),0)+IF($P2895>=CM$2,$AM2895/($P2895-2009),0)+IF($Q2895>=CM$2,$AN2895/($Q2895-2009),0)+IF($R2895>=CM$2,$AO2895/($R2895-2009),0)+IF($S2895>=CM$2,$AP2895/($S2895-2009),0)+IF($T2895>=CM$2,$AQ2895/($T2895-2009),0)+IF($U2895>=CM$2,$AR2895/($U2895-2009),0)+IF($V2895>=CM$2,$AS2895/($V2895-2009),0)+IF($W2895>=CM$2,$AT2895/($W2895-2009),0)+IF($X2895>=CM$2,$AU2895/($X2895-2009),0)+IF($Y2895>=CM$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2895>=CW$2,$AA2895/($D2895-2009),0)+IF($E2895>=CW$2,$AB2895/($E2895-2009),0)+IF($F2895>=CW$2,$AC2895/($F2895-2009),0)+IF($G2895>=CW$2,$AD2895/($G2895-2009),0)+IF($H2895>=CW$2,$AE2895/($H2895-2009),0)+IF($I2895>=CW$2,$AF2895/($I2895-2009),0)+IF($J2895>=CW$2,$AG2895/($J2895-2009),0)+IF($K2895>=CW$2,$AH2895/($K2895-2009),0)+IF($L2895>=CW$2,$AI2895/($L2895-2009),0)+IF($M2895>=CW$2,$AJ2895/($M2895-2009),0)+IF($N2895>=CW$2,$AK2895/($N2895-2009),0)+IF($O2895>=CW$2,$AL2895/($O2895-2009),0)+IF($P2895>=CW$2,$AM2895/($P2895-2009),0)+IF($Q2895>=CW$2,$AN2895/($Q2895-2009),0)+IF($R2895>=CW$2,$AO2895/($R2895-2009),0)+IF($S2895>=CW$2,$AP2895/($S2895-2009),0)+IF($T2895>=CW$2,$AQ2895/($T2895-2009),0)+IF($U2895>=CW$2,$AR2895/($U2895-2009),0)+IF($V2895>=CW$2,$AS2895/($V2895-2009),0)+IF($W2895>=CW$2,$AT2895/($W2895-2009),0)+IF($X2895>=CW$2,$AU2895/($X2895-2009),0)+IF($Y2895>=CW$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2895>=DG$2,$AA2895/($D2895-2009),0)+IF($E2895>=DG$2,$AB2895/($E2895-2009),0)+IF($F2895>=DG$2,$AC2895/($F2895-2009),0)+IF($G2895>=DG$2,$AD2895/($G2895-2009),0)+IF($H2895>=DG$2,$AE2895/($H2895-2009),0)+IF($I2895>=DG$2,$AF2895/($I2895-2009),0)+IF($J2895>=DG$2,$AG2895/($J2895-2009),0)+IF($K2895>=DG$2,$AH2895/($K2895-2009),0)+IF($L2895>=DG$2,$AI2895/($L2895-2009),0)+IF($M2895>=DG$2,$AJ2895/($M2895-2009),0)+IF($N2895>=DG$2,$AK2895/($N2895-2009),0)+IF($O2895>=DG$2,$AL2895/($O2895-2009),0)+IF($P2895>=DG$2,$AM2895/($P2895-2009),0)+IF($Q2895>=DG$2,$AN2895/($Q2895-2009),0)+IF($R2895>=DG$2,$AO2895/($R2895-2009),0)+IF($S2895>=DG$2,$AP2895/($S2895-2009),0)+IF($T2895>=DG$2,$AQ2895/($T2895-2009),0)+IF($U2895>=DG$2,$AR2895/($U2895-2009),0)+IF($V2895>=DG$2,$AS2895/($V2895-2009),0)+IF($W2895>=DG$2,$AT2895/($W2895-2009),0)+IF($X2895>=DG$2,$AU2895/($X2895-2009),0)+IF($Y2895>=DG$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2895>=DQ$2,$AA2895/($D2895-2009),0)+IF($E2895>=DQ$2,$AB2895/($E2895-2009),0)+IF($F2895>=DQ$2,$AC2895/($F2895-2009),0)+IF($G2895>=DQ$2,$AD2895/($G2895-2009),0)+IF($H2895>=DQ$2,$AE2895/($H2895-2009),0)+IF($I2895>=DQ$2,$AF2895/($I2895-2009),0)+IF($J2895>=DQ$2,$AG2895/($J2895-2009),0)+IF($K2895>=DQ$2,$AH2895/($K2895-2009),0)+IF($L2895>=DQ$2,$AI2895/($L2895-2009),0)+IF($M2895>=DQ$2,$AJ2895/($M2895-2009),0)+IF($N2895>=DQ$2,$AK2895/($N2895-2009),0)+IF($O2895>=DQ$2,$AL2895/($O2895-2009),0)+IF($P2895>=DQ$2,$AM2895/($P2895-2009),0)+IF($Q2895>=DQ$2,$AN2895/($Q2895-2009),0)+IF($R2895>=DQ$2,$AO2895/($R2895-2009),0)+IF($S2895>=DQ$2,$AP2895/($S2895-2009),0)+IF($T2895>=DQ$2,$AQ2895/($T2895-2009),0)+IF($U2895>=DQ$2,$AR2895/($U2895-2009),0)+IF($V2895>=DQ$2,$AS2895/($V2895-2009),0)+IF($W2895>=DQ$2,$AT2895/($W2895-2009),0)+IF($X2895>=DQ$2,$AU2895/($X2895-2009),0)+IF($Y2895>=DQ$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2895>=EA$2,$AA2895/($D2895-2009),0)+IF($E2895>=EA$2,$AB2895/($E2895-2009),0)+IF($F2895>=EA$2,$AC2895/($F2895-2009),0)+IF($G2895>=EA$2,$AD2895/($G2895-2009),0)+IF($H2895>=EA$2,$AE2895/($H2895-2009),0)+IF($I2895>=EA$2,$AF2895/($I2895-2009),0)+IF($J2895>=EA$2,$AG2895/($J2895-2009),0)+IF($K2895>=EA$2,$AH2895/($K2895-2009),0)+IF($L2895>=EA$2,$AI2895/($L2895-2009),0)+IF($M2895>=EA$2,$AJ2895/($M2895-2009),0)+IF($N2895>=EA$2,$AK2895/($N2895-2009),0)+IF($O2895>=EA$2,$AL2895/($O2895-2009),0)+IF($P2895>=EA$2,$AM2895/($P2895-2009),0)+IF($Q2895>=EA$2,$AN2895/($Q2895-2009),0)+IF($R2895>=EA$2,$AO2895/($R2895-2009),0)+IF($S2895>=EA$2,$AP2895/($S2895-2009),0)+IF($T2895>=EA$2,$AQ2895/($T2895-2009),0)+IF($U2895>=EA$2,$AR2895/($U2895-2009),0)+IF($V2895>=EA$2,$AS2895/($V2895-2009),0)+IF($W2895>=EA$2,$AT2895/($W2895-2009),0)+IF($X2895>=EA$2,$AU2895/($X2895-2009),0)+IF($Y2895>=EA$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D2895>=EK$2,$AA2895/($D2895-2009),0)+IF($E2895>=EK$2,$AB2895/($E2895-2009),0)+IF($F2895>=EK$2,$AC2895/($F2895-2009),0)+IF($G2895>=EK$2,$AD2895/($G2895-2009),0)+IF($H2895>=EK$2,$AE2895/($H2895-2009),0)+IF($I2895>=EK$2,$AF2895/($I2895-2009),0)+IF($J2895>=EK$2,$AG2895/($J2895-2009),0)+IF($K2895>=EK$2,$AH2895/($K2895-2009),0)+IF($L2895>=EK$2,$AI2895/($L2895-2009),0)+IF($M2895>=EK$2,$AJ2895/($M2895-2009),0)+IF($N2895>=EK$2,$AK2895/($N2895-2009),0)+IF($O2895>=EK$2,$AL2895/($O2895-2009),0)+IF($P2895>=EK$2,$AM2895/($P2895-2009),0)+IF($Q2895>=EK$2,$AN2895/($Q2895-2009),0)+IF($R2895>=EK$2,$AO2895/($R2895-2009),0)+IF($S2895>=EK$2,$AP2895/($S2895-2009),0)+IF($T2895>=EK$2,$AQ2895/($T2895-2009),0)+IF($U2895>=EK$2,$AR2895/($U2895-2009),0)+IF($V2895>=EK$2,$AS2895/($V2895-2009),0)+IF($W2895>=EK$2,$AT2895/($W2895-2009),0)+IF($X2895>=EK$2,$AU2895/($X2895-2009),0)+IF($Y2895>=EK$2,$AV2895/($Y2895-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2919:AW2942)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY2919:AY2942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK2919:DK2942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2938","v":0},{"$f":"Produktionsanlæg!BV2938","v":0},{"$f":"Produktionsanlæg!BW2938","v":0},{"$f":"Produktionsanlæg!BX2938","v":0},{"$f":"Produktionsanlæg!BY2938","v":0},{"$f":"Produktionsanlæg!BZ2938","v":0},{"$f":"Produktionsanlæg!CA2938","v":0},{"$f":"Produktionsanlæg!CB2938","v":0},{"$f":"Produktionsanlæg!CC2938","v":0},{"$f":"Produktionsanlæg!CD2938","v":0},{"$f":"Produktionsanlæg!CE2938","v":0},{"$f":"Produktionsanlæg!CF2938","v":0},{"$f":"Produktionsanlæg!CG2938","v":0},{"$f":"Produktionsanlæg!CH2938","v":0},{"$f":"Produktionsanlæg!CI2938","v":0},{"$f":"Produktionsanlæg!CJ2938","v":0},{"$f":"Produktionsanlæg!CK2938","v":0},{"$f":"Produktionsanlæg!CL2938","v":0},{"$f":"Produktionsanlæg!CM2938","v":0},{"$f":"Produktionsanlæg!CN2938","v":0},{"$f":"Produktionsanlæg!CO2938","v":0},{"$f":"Produktionsanlæg!CP2938","v":0},{"$f":"+SUM(AA2938:AV2938)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2947","v":0},{"$f":"Produktionsanlæg!BV2947","v":0},{"$f":"Produktionsanlæg!BW2947","v":0},{"$f":"Produktionsanlæg!BX2947","v":0},{"$f":"Produktionsanlæg!BY2947","v":0},{"$f":"Produktionsanlæg!BZ2947","v":0},{"$f":"Produktionsanlæg!CA2947","v":0},{"$f":"Produktionsanlæg!CB2947","v":0},{"$f":"Produktionsanlæg!CC2947","v":0},{"$f":"Produktionsanlæg!CD2947","v":0},{"$f":"Produktionsanlæg!CE2947","v":0},{"$f":"Produktionsanlæg!CF2947","v":0},{"$f":"Produktionsanlæg!CG2947","v":0},{"$f":"Produktionsanlæg!CH2947","v":0},{"$f":"Produktionsanlæg!CI2947","v":0},{"$f":"Produktionsanlæg!CJ2947","v":0},{"$f":"Produktionsanlæg!CK2947","v":0},{"$f":"Produktionsanlæg!CL2947","v":0},{"$f":"Produktionsanlæg!CM2947","v":0},{"$f":"Produktionsanlæg!CN2947","v":0},{"$f":"Produktionsanlæg!CO2947","v":0},{"$f":"Produktionsanlæg!CP2947","v":0},{"$f":"+SUM(AA2947:AV2947)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C2960+Produktionsanlæg!D2961","v":1965},{"$f":"E$3+$C2960+Produktionsanlæg!E2961","v":1975},{"$f":"F$3+$C2960+Produktionsanlæg!F2961","v":1985},{"$f":"G$3+$C2960+Produktionsanlæg!G2961","v":1995},{"$f":"H$3+$C2960+Produktionsanlæg!H2961","v":2005},{"$f":"I$3+$C2960+Produktionsanlæg!I2961","v":2015},{"$f":"J$3+$C2960+Produktionsanlæg!J2961","v":2025},{"$f":"K$3+$C2960+Produktionsanlæg!K2961","v":2035},{"$f":"L$3+$C2960+Produktionsanlæg!L2961","v":2042},{"$f":"M$3+$C2960+Produktionsanlæg!M2961","v":2047},{"$f":"N$3+$C2960+Produktionsanlæg!N2961","v":2052},{"$f":"O$3+$C2960+Produktionsanlæg!O2961","v":2057},{"$f":"P$3+$C2960+Produktionsanlæg!P2961","v":2060},{"$f":"Q$3+$C2960+Produktionsanlæg!Q2961","v":2061},{"$f":"R$3+$C2960+Produktionsanlæg!R2961","v":2062},{"$f":"S$3+$C2960+Produktionsanlæg!S2961","v":2063},{"$f":"T$3+$C2960+Produktionsanlæg!T2961","v":2064},{"$f":"U$3+$C2960+Produktionsanlæg!U2961","v":2065},{"$f":"V$3+$C2960+Produktionsanlæg!V2961","v":2066},{"$f":"W$3+$C2960+Produktionsanlæg!W2961","v":2067},{"$f":"X$3+$C2960+Produktionsanlæg!X2961","v":2068},{"$f":"Y$3+$C2960+Produktionsanlæg!Y2961","v":2069},0,{"$f":"Produktionsanlæg!BU2960","v":0},{"$f":"Produktionsanlæg!BV2960","v":0},{"$f":"Produktionsanlæg!BW2960","v":0},{"$f":"Produktionsanlæg!BX2960","v":0},{"$f":"Produktionsanlæg!BY2960","v":0},{"$f":"Produktionsanlæg!BZ2960","v":0},{"$f":"Produktionsanlæg!CA2960","v":0},{"$f":"Produktionsanlæg!CB2960","v":0},{"$f":"Produktionsanlæg!CC2960","v":0},{"$f":"Produktionsanlæg!CD2960","v":0},{"$f":"Produktionsanlæg!CE2960","v":0},{"$f":"Produktionsanlæg!CF2960","v":0},{"$f":"Produktionsanlæg!CG2960","v":0},{"$f":"Produktionsanlæg!CH2960","v":0},{"$f":"Produktionsanlæg!CI2960","v":0},{"$f":"Produktionsanlæg!CJ2960","v":0},{"$f":"Produktionsanlæg!CK2960","v":0},{"$f":"Produktionsanlæg!CL2960","v":0},{"$f":"Produktionsanlæg!CM2960","v":0},{"$f":"Produktionsanlæg!CN2960","v":0},{"$f":"Produktionsanlæg!CO2960","v":0},{"$f":"Produktionsanlæg!CP2960","v":0},{"$f":"+SUM(AA2960:AV2960)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU2980","v":0},{"$f":"Produktionsanlæg!BV2980","v":0},{"$f":"Produktionsanlæg!BW2980","v":0},{"$f":"Produktionsanlæg!BX2980","v":0},{"$f":"Produktionsanlæg!BY2980","v":0},{"$f":"Produktionsanlæg!BZ2980","v":0},{"$f":"Produktionsanlæg!CA2980","v":0},{"$f":"Produktionsanlæg!CB2980","v":0},{"$f":"Produktionsanlæg!CC2980","v":0},{"$f":"Produktionsanlæg!CD2980","v":0},{"$f":"Produktionsanlæg!CE2980","v":0},{"$f":"Produktionsanlæg!CF2980","v":0},{"$f":"Produktionsanlæg!CG2980","v":0},{"$f":"Produktionsanlæg!CH2980","v":0},{"$f":"Produktionsanlæg!CI2980","v":0},{"$f":"Produktionsanlæg!CJ2980","v":0},{"$f":"Produktionsanlæg!CK2980","v":0},{"$f":"Produktionsanlæg!CL2980","v":0},{"$f":"Produktionsanlæg!CM2980","v":0},{"$f":"Produktionsanlæg!CN2980","v":0},{"$f":"Produktionsanlæg!CO2980","v":0},{"$f":"Produktionsanlæg!CP2980","v":0},{"$f":"+SUM(AA2980:AV2980)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"D$3+$C2983+Produktionsanlæg!D2984","v":1945},{"$f":"E$3+$C2983+Produktionsanlæg!E2984","v":1955},{"$f":"F$3+$C2983+Produktionsanlæg!F2984","v":1965},{"$f":"G$3+$C2983+Produktionsanlæg!G2984","v":1975},{"$f":"H$3+$C2983+Produktionsanlæg!H2984","v":1985},{"$f":"I$3+$C2983+Produktionsanlæg!I2984","v":1995},{"$f":"J$3+$C2983+Produktionsanlæg!J2984","v":2005},{"$f":"K$3+$C2983+Produktionsanlæg!K2984","v":2015},{"$f":"L$3+$C2983+Produktionsanlæg!L2984","v":2022},{"$f":"M$3+$C2983+Produktionsanlæg!M2984","v":2027},{"$f":"N$3+$C2983+Produktionsanlæg!N2984","v":2032},{"$f":"O$3+$C2983+Produktionsanlæg!O2984","v":2037},{"$f":"P$3+$C2983+Produktionsanlæg!P2984","v":2040},{"$f":"Q$3+$C2983+Produktionsanlæg!Q2984","v":2041},{"$f":"R$3+$C2983+Produktionsanlæg!R2984","v":2042},{"$f":"S$3+$C2983+Produktionsanlæg!S2984","v":2043},{"$f":"T$3+$C2983+Produktionsanlæg!T2984","v":2044},{"$f":"U$3+$C2983+Produktionsanlæg!U2984","v":2045},{"$f":"V$3+$C2983+Produktionsanlæg!V2984","v":2046},{"$f":"W$3+$C2983+Produktionsanlæg!W2984","v":2047},{"$f":"X$3+$C2983+Produktionsanlæg!X2984","v":2048},{"$f":"Y$3+$C2983+Produktionsanlæg!Y2984","v":2049},0,{"$f":"Produktionsanlæg!BU2983","v":0},{"$f":"Produktionsanlæg!BV2983","v":0},{"$f":"Produktionsanlæg!BW2983","v":0},{"$f":"Produktionsanlæg!BX2983","v":0},{"$f":"Produktionsanlæg!BY2983","v":0},{"$f":"Produktionsanlæg!BZ2983","v":0},{"$f":"Produktionsanlæg!CA2983","v":0},{"$f":"Produktionsanlæg!CB2983","v":0},{"$f":"Produktionsanlæg!CC2983","v":0},{"$f":"Produktionsanlæg!CD2983","v":0},{"$f":"Produktionsanlæg!CE2983","v":0},{"$f":"Produktionsanlæg!CF2983","v":0},{"$f":"Produktionsanlæg!CG2983","v":0},{"$f":"Produktionsanlæg!CH2983","v":0},{"$f":"Produktionsanlæg!CI2983","v":0},{"$f":"Produktionsanlæg!CJ2983","v":0},{"$f":"Produktionsanlæg!CK2983","v":0},{"$f":"Produktionsanlæg!CL2983","v":0},{"$f":"Produktionsanlæg!CM2983","v":0},{"$f":"Produktionsanlæg!CN2983","v":0},{"$f":"Produktionsanlæg!CO2983","v":0},{"$f":"Produktionsanlæg!CP2983","v":0},{"$f":"+SUM(AA2983:AV2983)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D2983>=AY$2,$AA2983/($D2983-2009),0)+IF($E2983>=AY$2,$AB2983/($E2983-2009),0)+IF($F2983>=AY$2,$AC2983/($F2983-2009),0)+IF($G2983>=AY$2,$AD2983/($G2983-2009),0)+IF($H2983>=AY$2,$AE2983/($H2983-2009),0)+IF($I2983>=AY$2,$AF2983/($I2983-2009),0)+IF($J2983>=AY$2,$AG2983/($J2983-2009),0)+IF($K2983>=AY$2,$AH2983/($K2983-2009),0)+IF($L2983>=AY$2,$AI2983/($L2983-2009),0)+IF($M2983>=AY$2,$AJ2983/($M2983-2009),0)+IF($N2983>=AY$2,$AK2983/($N2983-2009),0)+IF($O2983>=AY$2,$AL2983/($O2983-2009),0)+IF($P2983>=AY$2,$AM2983/($P2983-2009),0)+IF($Q2983>=AY$2,$AN2983/($Q2983-2009),0)+IF($R2983>=AY$2,$AO2983/($R2983-2009),0)+IF($S2983>=AY$2,$AP2983/($S2983-2009),0)+IF($T2983>=AY$2,$AQ2983/($T2983-2009),0)+IF($U2983>=AY$2,$AR2983/($U2983-2009),0)+IF($V2983>=AY$2,$AS2983/($V2983-2009),0)+IF($W2983>=AY$2,$AT2983/($W2983-2009),0)+IF($X2983>=AY$2,$AU2983/($X2983-2009),0)+IF($Y2983>=AY$2,$AV2983/($Y2983-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2983>=CE$2,$AA2983/($D2983-2009),0)+IF($E2983>=CE$2,$AB2983/($E2983-2009),0)+IF($F2983>=CE$2,$AC2983/($F2983-2009),0)+IF($G2983>=CE$2,$AD2983/($G2983-2009),0)+IF($H2983>=CE$2,$AE2983/($H2983-2009),0)+IF($I2983>=CE$2,$AF2983/($I2983-2009),0)+IF($J2983>=CE$2,$AG2983/($J2983-2009),0)+IF($K2983>=CE$2,$AH2983/($K2983-2009),0)+IF($L2983>=CE$2,$AI2983/($L2983-2009),0)+IF($M2983>=CE$2,$AJ2983/($M2983-2009),0)+IF($N2983>=CE$2,$AK2983/($N2983-2009),0)+IF($O2983>=CE$2,$AL2983/($O2983-2009),0)+IF($P2983>=CE$2,$AM2983/($P2983-2009),0)+IF($Q2983>=CE$2,$AN2983/($Q2983-2009),0)+IF($R2983>=CE$2,$AO2983/($R2983-2009),0)+IF($S2983>=CE$2,$AP2983/($S2983-2009),0)+IF($T2983>=CE$2,$AQ2983/($T2983-2009),0)+IF($U2983>=CE$2,$AR2983/($U2983-2009),0)+IF($V2983>=CE$2,$AS2983/($V2983-2009),0)+IF($W2983>=CE$2,$AT2983/($W2983-2009),0)+IF($X2983>=CE$2,$AU2983/($X2983-2009),0)+IF($Y2983>=CE$2,$AV2983/($Y2983-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2983>=DK$2,$AA2983/($D2983-2009),0)+IF($E2983>=DK$2,$AB2983/($E2983-2009),0)+IF($F2983>=DK$2,$AC2983/($F2983-2009),0)+IF($G2983>=DK$2,$AD2983/($G2983-2009),0)+IF($H2983>=DK$2,$AE2983/($H2983-2009),0)+IF($I2983>=DK$2,$AF2983/($I2983-2009),0)+IF($J2983>=DK$2,$AG2983/($J2983-2009),0)+IF($K2983>=DK$2,$AH2983/($K2983-2009),0)+IF($L2983>=DK$2,$AI2983/($L2983-2009),0)+IF($M2983>=DK$2,$AJ2983/($M2983-2009),0)+IF($N2983>=DK$2,$AK2983/($N2983-2009),0)+IF($O2983>=DK$2,$AL2983/($O2983-2009),0)+IF($P2983>=DK$2,$AM2983/($P2983-2009),0)+IF($Q2983>=DK$2,$AN2983/($Q2983-2009),0)+IF($R2983>=DK$2,$AO2983/($R2983-2009),0)+IF($S2983>=DK$2,$AP2983/($S2983-2009),0)+IF($T2983>=DK$2,$AQ2983/($T2983-2009),0)+IF($U2983>=DK$2,$AR2983/($U2983-2009),0)+IF($V2983>=DK$2,$AS2983/($V2983-2009),0)+IF($W2983>=DK$2,$AT2983/($W2983-2009),0)+IF($X2983>=DK$2,$AU2983/($X2983-2009),0)+IF($Y2983>=DK$2,$AV2983/($Y2983-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C3025","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3025","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3025","v":0},{"$f":"Produktionsanlæg!BV3025","v":0},{"$f":"Produktionsanlæg!BW3025","v":0},{"$f":"Produktionsanlæg!BX3025","v":0},{"$f":"Produktionsanlæg!BY3025","v":0},{"$f":"Produktionsanlæg!BZ3025","v":0},{"$f":"Produktionsanlæg!CA3025","v":0},{"$f":"Produktionsanlæg!CB3025","v":0},{"$f":"Produktionsanlæg!CC3025","v":0},{"$f":"Produktionsanlæg!CD3025","v":0},{"$f":"Produktionsanlæg!CE3025","v":0},{"$f":"Produktionsanlæg!CF3025","v":0},{"$f":"Produktionsanlæg!CG3025","v":0},{"$f":"Produktionsanlæg!CH3025","v":0},{"$f":"Produktionsanlæg!CI3025","v":0},{"$f":"Produktionsanlæg!CJ3025","v":0},{"$f":"Produktionsanlæg!CK3025","v":0},{"$f":"Produktionsanlæg!CL3025","v":0},{"$f":"Produktionsanlæg!CM3025","v":0},{"$f":"Produktionsanlæg!CN3025","v":0},{"$f":"Produktionsanlæg!CO3025","v":0},{"$f":"Produktionsanlæg!CP3025","v":0},{"$f":"+SUM(AA3025:AV3025)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3025>=AY$2,$AA3025/($D3025-2009),0)+IF($E3025>=AY$2,$AB3025/($E3025-2009),0)+IF($F3025>=AY$2,$AC3025/($F3025-2009),0)+IF($G3025>=AY$2,$AD3025/($G3025-2009),0)+IF($H3025>=AY$2,$AE3025/($H3025-2009),0)+IF($I3025>=AY$2,$AF3025/($I3025-2009),0)+IF($J3025>=AY$2,$AG3025/($J3025-2009),0)+IF($K3025>=AY$2,$AH3025/($K3025-2009),0)+IF($L3025>=AY$2,$AI3025/($L3025-2009),0)+IF($M3025>=AY$2,$AJ3025/($M3025-2009),0)+IF($N3025>=AY$2,$AK3025/($N3025-2009),0)+IF($O3025>=AY$2,$AL3025/($O3025-2009),0)+IF($P3025>=AY$2,$AM3025/($P3025-2009),0)+IF($Q3025>=AY$2,$AN3025/($Q3025-2009),0)+IF($R3025>=AY$2,$AO3025/($R3025-2009),0)+IF($S3025>=AY$2,$AP3025/($S3025-2009),0)+IF($T3025>=AY$2,$AQ3025/($T3025-2009),0)+IF($U3025>=AY$2,$AR3025/($U3025-2009),0)+IF($V3025>=AY$2,$AS3025/($V3025-2009),0)+IF($W3025>=AY$2,$AT3025/($W3025-2009),0)+IF($X3025>=AY$2,$AU3025/($X3025-2009),0)+IF($Y3025>=AY$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3025>=BI$2,$AA3025/($D3025-2009),0)+IF($E3025>=BI$2,$AB3025/($E3025-2009),0)+IF($F3025>=BI$2,$AC3025/($F3025-2009),0)+IF($G3025>=BI$2,$AD3025/($G3025-2009),0)+IF($H3025>=BI$2,$AE3025/($H3025-2009),0)+IF($I3025>=BI$2,$AF3025/($I3025-2009),0)+IF($J3025>=BI$2,$AG3025/($J3025-2009),0)+IF($K3025>=BI$2,$AH3025/($K3025-2009),0)+IF($L3025>=BI$2,$AI3025/($L3025-2009),0)+IF($M3025>=BI$2,$AJ3025/($M3025-2009),0)+IF($N3025>=BI$2,$AK3025/($N3025-2009),0)+IF($O3025>=BI$2,$AL3025/($O3025-2009),0)+IF($P3025>=BI$2,$AM3025/($P3025-2009),0)+IF($Q3025>=BI$2,$AN3025/($Q3025-2009),0)+IF($R3025>=BI$2,$AO3025/($R3025-2009),0)+IF($S3025>=BI$2,$AP3025/($S3025-2009),0)+IF($T3025>=BI$2,$AQ3025/($T3025-2009),0)+IF($U3025>=BI$2,$AR3025/($U3025-2009),0)+IF($V3025>=BI$2,$AS3025/($V3025-2009),0)+IF($W3025>=BI$2,$AT3025/($W3025-2009),0)+IF($X3025>=BI$2,$AU3025/($X3025-2009),0)+IF($Y3025>=BI$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3025>=BS$2,$AA3025/($D3025-2009),0)+IF($E3025>=BS$2,$AB3025/($E3025-2009),0)+IF($F3025>=BS$2,$AC3025/($F3025-2009),0)+IF($G3025>=BS$2,$AD3025/($G3025-2009),0)+IF($H3025>=BS$2,$AE3025/($H3025-2009),0)+IF($I3025>=BS$2,$AF3025/($I3025-2009),0)+IF($J3025>=BS$2,$AG3025/($J3025-2009),0)+IF($K3025>=BS$2,$AH3025/($K3025-2009),0)+IF($L3025>=BS$2,$AI3025/($L3025-2009),0)+IF($M3025>=BS$2,$AJ3025/($M3025-2009),0)+IF($N3025>=BS$2,$AK3025/($N3025-2009),0)+IF($O3025>=BS$2,$AL3025/($O3025-2009),0)+IF($P3025>=BS$2,$AM3025/($P3025-2009),0)+IF($Q3025>=BS$2,$AN3025/($Q3025-2009),0)+IF($R3025>=BS$2,$AO3025/($R3025-2009),0)+IF($S3025>=BS$2,$AP3025/($S3025-2009),0)+IF($T3025>=BS$2,$AQ3025/($T3025-2009),0)+IF($U3025>=BS$2,$AR3025/($U3025-2009),0)+IF($V3025>=BS$2,$AS3025/($V3025-2009),0)+IF($W3025>=BS$2,$AT3025/($W3025-2009),0)+IF($X3025>=BS$2,$AU3025/($X3025-2009),0)+IF($Y3025>=BS$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3025>=CC$2,$AA3025/($D3025-2009),0)+IF($E3025>=CC$2,$AB3025/($E3025-2009),0)+IF($F3025>=CC$2,$AC3025/($F3025-2009),0)+IF($G3025>=CC$2,$AD3025/($G3025-2009),0)+IF($H3025>=CC$2,$AE3025/($H3025-2009),0)+IF($I3025>=CC$2,$AF3025/($I3025-2009),0)+IF($J3025>=CC$2,$AG3025/($J3025-2009),0)+IF($K3025>=CC$2,$AH3025/($K3025-2009),0)+IF($L3025>=CC$2,$AI3025/($L3025-2009),0)+IF($M3025>=CC$2,$AJ3025/($M3025-2009),0)+IF($N3025>=CC$2,$AK3025/($N3025-2009),0)+IF($O3025>=CC$2,$AL3025/($O3025-2009),0)+IF($P3025>=CC$2,$AM3025/($P3025-2009),0)+IF($Q3025>=CC$2,$AN3025/($Q3025-2009),0)+IF($R3025>=CC$2,$AO3025/($R3025-2009),0)+IF($S3025>=CC$2,$AP3025/($S3025-2009),0)+IF($T3025>=CC$2,$AQ3025/($T3025-2009),0)+IF($U3025>=CC$2,$AR3025/($U3025-2009),0)+IF($V3025>=CC$2,$AS3025/($V3025-2009),0)+IF($W3025>=CC$2,$AT3025/($W3025-2009),0)+IF($X3025>=CC$2,$AU3025/($X3025-2009),0)+IF($Y3025>=CC$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3025>=CM$2,$AA3025/($D3025-2009),0)+IF($E3025>=CM$2,$AB3025/($E3025-2009),0)+IF($F3025>=CM$2,$AC3025/($F3025-2009),0)+IF($G3025>=CM$2,$AD3025/($G3025-2009),0)+IF($H3025>=CM$2,$AE3025/($H3025-2009),0)+IF($I3025>=CM$2,$AF3025/($I3025-2009),0)+IF($J3025>=CM$2,$AG3025/($J3025-2009),0)+IF($K3025>=CM$2,$AH3025/($K3025-2009),0)+IF($L3025>=CM$2,$AI3025/($L3025-2009),0)+IF($M3025>=CM$2,$AJ3025/($M3025-2009),0)+IF($N3025>=CM$2,$AK3025/($N3025-2009),0)+IF($O3025>=CM$2,$AL3025/($O3025-2009),0)+IF($P3025>=CM$2,$AM3025/($P3025-2009),0)+IF($Q3025>=CM$2,$AN3025/($Q3025-2009),0)+IF($R3025>=CM$2,$AO3025/($R3025-2009),0)+IF($S3025>=CM$2,$AP3025/($S3025-2009),0)+IF($T3025>=CM$2,$AQ3025/($T3025-2009),0)+IF($U3025>=CM$2,$AR3025/($U3025-2009),0)+IF($V3025>=CM$2,$AS3025/($V3025-2009),0)+IF($W3025>=CM$2,$AT3025/($W3025-2009),0)+IF($X3025>=CM$2,$AU3025/($X3025-2009),0)+IF($Y3025>=CM$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3025>=CW$2,$AA3025/($D3025-2009),0)+IF($E3025>=CW$2,$AB3025/($E3025-2009),0)+IF($F3025>=CW$2,$AC3025/($F3025-2009),0)+IF($G3025>=CW$2,$AD3025/($G3025-2009),0)+IF($H3025>=CW$2,$AE3025/($H3025-2009),0)+IF($I3025>=CW$2,$AF3025/($I3025-2009),0)+IF($J3025>=CW$2,$AG3025/($J3025-2009),0)+IF($K3025>=CW$2,$AH3025/($K3025-2009),0)+IF($L3025>=CW$2,$AI3025/($L3025-2009),0)+IF($M3025>=CW$2,$AJ3025/($M3025-2009),0)+IF($N3025>=CW$2,$AK3025/($N3025-2009),0)+IF($O3025>=CW$2,$AL3025/($O3025-2009),0)+IF($P3025>=CW$2,$AM3025/($P3025-2009),0)+IF($Q3025>=CW$2,$AN3025/($Q3025-2009),0)+IF($R3025>=CW$2,$AO3025/($R3025-2009),0)+IF($S3025>=CW$2,$AP3025/($S3025-2009),0)+IF($T3025>=CW$2,$AQ3025/($T3025-2009),0)+IF($U3025>=CW$2,$AR3025/($U3025-2009),0)+IF($V3025>=CW$2,$AS3025/($V3025-2009),0)+IF($W3025>=CW$2,$AT3025/($W3025-2009),0)+IF($X3025>=CW$2,$AU3025/($X3025-2009),0)+IF($Y3025>=CW$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3025>=DG$2,$AA3025/($D3025-2009),0)+IF($E3025>=DG$2,$AB3025/($E3025-2009),0)+IF($F3025>=DG$2,$AC3025/($F3025-2009),0)+IF($G3025>=DG$2,$AD3025/($G3025-2009),0)+IF($H3025>=DG$2,$AE3025/($H3025-2009),0)+IF($I3025>=DG$2,$AF3025/($I3025-2009),0)+IF($J3025>=DG$2,$AG3025/($J3025-2009),0)+IF($K3025>=DG$2,$AH3025/($K3025-2009),0)+IF($L3025>=DG$2,$AI3025/($L3025-2009),0)+IF($M3025>=DG$2,$AJ3025/($M3025-2009),0)+IF($N3025>=DG$2,$AK3025/($N3025-2009),0)+IF($O3025>=DG$2,$AL3025/($O3025-2009),0)+IF($P3025>=DG$2,$AM3025/($P3025-2009),0)+IF($Q3025>=DG$2,$AN3025/($Q3025-2009),0)+IF($R3025>=DG$2,$AO3025/($R3025-2009),0)+IF($S3025>=DG$2,$AP3025/($S3025-2009),0)+IF($T3025>=DG$2,$AQ3025/($T3025-2009),0)+IF($U3025>=DG$2,$AR3025/($U3025-2009),0)+IF($V3025>=DG$2,$AS3025/($V3025-2009),0)+IF($W3025>=DG$2,$AT3025/($W3025-2009),0)+IF($X3025>=DG$2,$AU3025/($X3025-2009),0)+IF($Y3025>=DG$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3025>=DQ$2,$AA3025/($D3025-2009),0)+IF($E3025>=DQ$2,$AB3025/($E3025-2009),0)+IF($F3025>=DQ$2,$AC3025/($F3025-2009),0)+IF($G3025>=DQ$2,$AD3025/($G3025-2009),0)+IF($H3025>=DQ$2,$AE3025/($H3025-2009),0)+IF($I3025>=DQ$2,$AF3025/($I3025-2009),0)+IF($J3025>=DQ$2,$AG3025/($J3025-2009),0)+IF($K3025>=DQ$2,$AH3025/($K3025-2009),0)+IF($L3025>=DQ$2,$AI3025/($L3025-2009),0)+IF($M3025>=DQ$2,$AJ3025/($M3025-2009),0)+IF($N3025>=DQ$2,$AK3025/($N3025-2009),0)+IF($O3025>=DQ$2,$AL3025/($O3025-2009),0)+IF($P3025>=DQ$2,$AM3025/($P3025-2009),0)+IF($Q3025>=DQ$2,$AN3025/($Q3025-2009),0)+IF($R3025>=DQ$2,$AO3025/($R3025-2009),0)+IF($S3025>=DQ$2,$AP3025/($S3025-2009),0)+IF($T3025>=DQ$2,$AQ3025/($T3025-2009),0)+IF($U3025>=DQ$2,$AR3025/($U3025-2009),0)+IF($V3025>=DQ$2,$AS3025/($V3025-2009),0)+IF($W3025>=DQ$2,$AT3025/($W3025-2009),0)+IF($X3025>=DQ$2,$AU3025/($X3025-2009),0)+IF($Y3025>=DQ$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3025>=EA$2,$AA3025/($D3025-2009),0)+IF($E3025>=EA$2,$AB3025/($E3025-2009),0)+IF($F3025>=EA$2,$AC3025/($F3025-2009),0)+IF($G3025>=EA$2,$AD3025/($G3025-2009),0)+IF($H3025>=EA$2,$AE3025/($H3025-2009),0)+IF($I3025>=EA$2,$AF3025/($I3025-2009),0)+IF($J3025>=EA$2,$AG3025/($J3025-2009),0)+IF($K3025>=EA$2,$AH3025/($K3025-2009),0)+IF($L3025>=EA$2,$AI3025/($L3025-2009),0)+IF($M3025>=EA$2,$AJ3025/($M3025-2009),0)+IF($N3025>=EA$2,$AK3025/($N3025-2009),0)+IF($O3025>=EA$2,$AL3025/($O3025-2009),0)+IF($P3025>=EA$2,$AM3025/($P3025-2009),0)+IF($Q3025>=EA$2,$AN3025/($Q3025-2009),0)+IF($R3025>=EA$2,$AO3025/($R3025-2009),0)+IF($S3025>=EA$2,$AP3025/($S3025-2009),0)+IF($T3025>=EA$2,$AQ3025/($T3025-2009),0)+IF($U3025>=EA$2,$AR3025/($U3025-2009),0)+IF($V3025>=EA$2,$AS3025/($V3025-2009),0)+IF($W3025>=EA$2,$AT3025/($W3025-2009),0)+IF($X3025>=EA$2,$AU3025/($X3025-2009),0)+IF($Y3025>=EA$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3025>=EK$2,$AA3025/($D3025-2009),0)+IF($E3025>=EK$2,$AB3025/($E3025-2009),0)+IF($F3025>=EK$2,$AC3025/($F3025-2009),0)+IF($G3025>=EK$2,$AD3025/($G3025-2009),0)+IF($H3025>=EK$2,$AE3025/($H3025-2009),0)+IF($I3025>=EK$2,$AF3025/($I3025-2009),0)+IF($J3025>=EK$2,$AG3025/($J3025-2009),0)+IF($K3025>=EK$2,$AH3025/($K3025-2009),0)+IF($L3025>=EK$2,$AI3025/($L3025-2009),0)+IF($M3025>=EK$2,$AJ3025/($M3025-2009),0)+IF($N3025>=EK$2,$AK3025/($N3025-2009),0)+IF($O3025>=EK$2,$AL3025/($O3025-2009),0)+IF($P3025>=EK$2,$AM3025/($P3025-2009),0)+IF($Q3025>=EK$2,$AN3025/($Q3025-2009),0)+IF($R3025>=EK$2,$AO3025/($R3025-2009),0)+IF($S3025>=EK$2,$AP3025/($S3025-2009),0)+IF($T3025>=EK$2,$AQ3025/($T3025-2009),0)+IF($U3025>=EK$2,$AR3025/($U3025-2009),0)+IF($V3025>=EK$2,$AS3025/($V3025-2009),0)+IF($W3025>=EK$2,$AT3025/($W3025-2009),0)+IF($X3025>=EK$2,$AU3025/($X3025-2009),0)+IF($Y3025>=EK$2,$AV3025/($Y3025-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Renseanlæg 39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3049,AW3052,AW3077,AW3102)","v":0},null,{"$f":"SUM(AY3049+AY3052+AY3077+AY3102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK3049+DK3052+DK3077+DK3102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3068","v":0},{"$f":"Produktionsanlæg!BV3068","v":0},{"$f":"Produktionsanlæg!BW3068","v":0},{"$f":"Produktionsanlæg!BX3068","v":0},{"$f":"Produktionsanlæg!BY3068","v":0},{"$f":"Produktionsanlæg!BZ3068","v":0},{"$f":"Produktionsanlæg!CA3068","v":0},{"$f":"Produktionsanlæg!CB3068","v":0},{"$f":"Produktionsanlæg!CC3068","v":0},{"$f":"Produktionsanlæg!CD3068","v":0},{"$f":"Produktionsanlæg!CE3068","v":0},{"$f":"Produktionsanlæg!CF3068","v":0},{"$f":"Produktionsanlæg!CG3068","v":0},{"$f":"Produktionsanlæg!CH3068","v":0},{"$f":"Produktionsanlæg!CI3068","v":0},{"$f":"Produktionsanlæg!CJ3068","v":0},{"$f":"Produktionsanlæg!CK3068","v":0},{"$f":"Produktionsanlæg!CL3068","v":0},{"$f":"Produktionsanlæg!CM3068","v":0},{"$f":"Produktionsanlæg!CN3068","v":0},{"$f":"Produktionsanlæg!CO3068","v":0},{"$f":"Produktionsanlæg!CP3068","v":0},{"$f":"+SUM(AA3068:AV3068)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C3084","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3084","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3084","v":0},{"$f":"Produktionsanlæg!BV3084","v":0},{"$f":"Produktionsanlæg!BW3084","v":0},{"$f":"Produktionsanlæg!BX3084","v":0},{"$f":"Produktionsanlæg!BY3084","v":0},{"$f":"Produktionsanlæg!BZ3084","v":0},{"$f":"Produktionsanlæg!CA3084","v":0},{"$f":"Produktionsanlæg!CB3084","v":0},{"$f":"Produktionsanlæg!CC3084","v":0},{"$f":"Produktionsanlæg!CD3084","v":0},{"$f":"Produktionsanlæg!CE3084","v":0},{"$f":"Produktionsanlæg!CF3084","v":0},{"$f":"Produktionsanlæg!CG3084","v":0},{"$f":"Produktionsanlæg!CH3084","v":0},{"$f":"Produktionsanlæg!CI3084","v":0},{"$f":"Produktionsanlæg!CJ3084","v":0},{"$f":"Produktionsanlæg!CK3084","v":0},{"$f":"Produktionsanlæg!CL3084","v":0},{"$f":"Produktionsanlæg!CM3084","v":0},{"$f":"Produktionsanlæg!CN3084","v":0},{"$f":"Produktionsanlæg!CO3084","v":0},{"$f":"Produktionsanlæg!CP3084","v":0},{"$f":"+SUM(AA3084:AV3084)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3084>=AY$2,$AA3084/($D3084-2009),0)+IF($E3084>=AY$2,$AB3084/($E3084-2009),0)+IF($F3084>=AY$2,$AC3084/($F3084-2009),0)+IF($G3084>=AY$2,$AD3084/($G3084-2009),0)+IF($H3084>=AY$2,$AE3084/($H3084-2009),0)+IF($I3084>=AY$2,$AF3084/($I3084-2009),0)+IF($J3084>=AY$2,$AG3084/($J3084-2009),0)+IF($K3084>=AY$2,$AH3084/($K3084-2009),0)+IF($L3084>=AY$2,$AI3084/($L3084-2009),0)+IF($M3084>=AY$2,$AJ3084/($M3084-2009),0)+IF($N3084>=AY$2,$AK3084/($N3084-2009),0)+IF($O3084>=AY$2,$AL3084/($O3084-2009),0)+IF($P3084>=AY$2,$AM3084/($P3084-2009),0)+IF($Q3084>=AY$2,$AN3084/($Q3084-2009),0)+IF($R3084>=AY$2,$AO3084/($R3084-2009),0)+IF($S3084>=AY$2,$AP3084/($S3084-2009),0)+IF($T3084>=AY$2,$AQ3084/($T3084-2009),0)+IF($U3084>=AY$2,$AR3084/($U3084-2009),0)+IF($V3084>=AY$2,$AS3084/($V3084-2009),0)+IF($W3084>=AY$2,$AT3084/($W3084-2009),0)+IF($X3084>=AY$2,$AU3084/($X3084-2009),0)+IF($Y3084>=AY$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3084>=BI$2,$AA3084/($D3084-2009),0)+IF($E3084>=BI$2,$AB3084/($E3084-2009),0)+IF($F3084>=BI$2,$AC3084/($F3084-2009),0)+IF($G3084>=BI$2,$AD3084/($G3084-2009),0)+IF($H3084>=BI$2,$AE3084/($H3084-2009),0)+IF($I3084>=BI$2,$AF3084/($I3084-2009),0)+IF($J3084>=BI$2,$AG3084/($J3084-2009),0)+IF($K3084>=BI$2,$AH3084/($K3084-2009),0)+IF($L3084>=BI$2,$AI3084/($L3084-2009),0)+IF($M3084>=BI$2,$AJ3084/($M3084-2009),0)+IF($N3084>=BI$2,$AK3084/($N3084-2009),0)+IF($O3084>=BI$2,$AL3084/($O3084-2009),0)+IF($P3084>=BI$2,$AM3084/($P3084-2009),0)+IF($Q3084>=BI$2,$AN3084/($Q3084-2009),0)+IF($R3084>=BI$2,$AO3084/($R3084-2009),0)+IF($S3084>=BI$2,$AP3084/($S3084-2009),0)+IF($T3084>=BI$2,$AQ3084/($T3084-2009),0)+IF($U3084>=BI$2,$AR3084/($U3084-2009),0)+IF($V3084>=BI$2,$AS3084/($V3084-2009),0)+IF($W3084>=BI$2,$AT3084/($W3084-2009),0)+IF($X3084>=BI$2,$AU3084/($X3084-2009),0)+IF($Y3084>=BI$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3084>=BS$2,$AA3084/($D3084-2009),0)+IF($E3084>=BS$2,$AB3084/($E3084-2009),0)+IF($F3084>=BS$2,$AC3084/($F3084-2009),0)+IF($G3084>=BS$2,$AD3084/($G3084-2009),0)+IF($H3084>=BS$2,$AE3084/($H3084-2009),0)+IF($I3084>=BS$2,$AF3084/($I3084-2009),0)+IF($J3084>=BS$2,$AG3084/($J3084-2009),0)+IF($K3084>=BS$2,$AH3084/($K3084-2009),0)+IF($L3084>=BS$2,$AI3084/($L3084-2009),0)+IF($M3084>=BS$2,$AJ3084/($M3084-2009),0)+IF($N3084>=BS$2,$AK3084/($N3084-2009),0)+IF($O3084>=BS$2,$AL3084/($O3084-2009),0)+IF($P3084>=BS$2,$AM3084/($P3084-2009),0)+IF($Q3084>=BS$2,$AN3084/($Q3084-2009),0)+IF($R3084>=BS$2,$AO3084/($R3084-2009),0)+IF($S3084>=BS$2,$AP3084/($S3084-2009),0)+IF($T3084>=BS$2,$AQ3084/($T3084-2009),0)+IF($U3084>=BS$2,$AR3084/($U3084-2009),0)+IF($V3084>=BS$2,$AS3084/($V3084-2009),0)+IF($W3084>=BS$2,$AT3084/($W3084-2009),0)+IF($X3084>=BS$2,$AU3084/($X3084-2009),0)+IF($Y3084>=BS$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3084>=CC$2,$AA3084/($D3084-2009),0)+IF($E3084>=CC$2,$AB3084/($E3084-2009),0)+IF($F3084>=CC$2,$AC3084/($F3084-2009),0)+IF($G3084>=CC$2,$AD3084/($G3084-2009),0)+IF($H3084>=CC$2,$AE3084/($H3084-2009),0)+IF($I3084>=CC$2,$AF3084/($I3084-2009),0)+IF($J3084>=CC$2,$AG3084/($J3084-2009),0)+IF($K3084>=CC$2,$AH3084/($K3084-2009),0)+IF($L3084>=CC$2,$AI3084/($L3084-2009),0)+IF($M3084>=CC$2,$AJ3084/($M3084-2009),0)+IF($N3084>=CC$2,$AK3084/($N3084-2009),0)+IF($O3084>=CC$2,$AL3084/($O3084-2009),0)+IF($P3084>=CC$2,$AM3084/($P3084-2009),0)+IF($Q3084>=CC$2,$AN3084/($Q3084-2009),0)+IF($R3084>=CC$2,$AO3084/($R3084-2009),0)+IF($S3084>=CC$2,$AP3084/($S3084-2009),0)+IF($T3084>=CC$2,$AQ3084/($T3084-2009),0)+IF($U3084>=CC$2,$AR3084/($U3084-2009),0)+IF($V3084>=CC$2,$AS3084/($V3084-2009),0)+IF($W3084>=CC$2,$AT3084/($W3084-2009),0)+IF($X3084>=CC$2,$AU3084/($X3084-2009),0)+IF($Y3084>=CC$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3084>=CM$2,$AA3084/($D3084-2009),0)+IF($E3084>=CM$2,$AB3084/($E3084-2009),0)+IF($F3084>=CM$2,$AC3084/($F3084-2009),0)+IF($G3084>=CM$2,$AD3084/($G3084-2009),0)+IF($H3084>=CM$2,$AE3084/($H3084-2009),0)+IF($I3084>=CM$2,$AF3084/($I3084-2009),0)+IF($J3084>=CM$2,$AG3084/($J3084-2009),0)+IF($K3084>=CM$2,$AH3084/($K3084-2009),0)+IF($L3084>=CM$2,$AI3084/($L3084-2009),0)+IF($M3084>=CM$2,$AJ3084/($M3084-2009),0)+IF($N3084>=CM$2,$AK3084/($N3084-2009),0)+IF($O3084>=CM$2,$AL3084/($O3084-2009),0)+IF($P3084>=CM$2,$AM3084/($P3084-2009),0)+IF($Q3084>=CM$2,$AN3084/($Q3084-2009),0)+IF($R3084>=CM$2,$AO3084/($R3084-2009),0)+IF($S3084>=CM$2,$AP3084/($S3084-2009),0)+IF($T3084>=CM$2,$AQ3084/($T3084-2009),0)+IF($U3084>=CM$2,$AR3084/($U3084-2009),0)+IF($V3084>=CM$2,$AS3084/($V3084-2009),0)+IF($W3084>=CM$2,$AT3084/($W3084-2009),0)+IF($X3084>=CM$2,$AU3084/($X3084-2009),0)+IF($Y3084>=CM$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3084>=CW$2,$AA3084/($D3084-2009),0)+IF($E3084>=CW$2,$AB3084/($E3084-2009),0)+IF($F3084>=CW$2,$AC3084/($F3084-2009),0)+IF($G3084>=CW$2,$AD3084/($G3084-2009),0)+IF($H3084>=CW$2,$AE3084/($H3084-2009),0)+IF($I3084>=CW$2,$AF3084/($I3084-2009),0)+IF($J3084>=CW$2,$AG3084/($J3084-2009),0)+IF($K3084>=CW$2,$AH3084/($K3084-2009),0)+IF($L3084>=CW$2,$AI3084/($L3084-2009),0)+IF($M3084>=CW$2,$AJ3084/($M3084-2009),0)+IF($N3084>=CW$2,$AK3084/($N3084-2009),0)+IF($O3084>=CW$2,$AL3084/($O3084-2009),0)+IF($P3084>=CW$2,$AM3084/($P3084-2009),0)+IF($Q3084>=CW$2,$AN3084/($Q3084-2009),0)+IF($R3084>=CW$2,$AO3084/($R3084-2009),0)+IF($S3084>=CW$2,$AP3084/($S3084-2009),0)+IF($T3084>=CW$2,$AQ3084/($T3084-2009),0)+IF($U3084>=CW$2,$AR3084/($U3084-2009),0)+IF($V3084>=CW$2,$AS3084/($V3084-2009),0)+IF($W3084>=CW$2,$AT3084/($W3084-2009),0)+IF($X3084>=CW$2,$AU3084/($X3084-2009),0)+IF($Y3084>=CW$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3084>=DG$2,$AA3084/($D3084-2009),0)+IF($E3084>=DG$2,$AB3084/($E3084-2009),0)+IF($F3084>=DG$2,$AC3084/($F3084-2009),0)+IF($G3084>=DG$2,$AD3084/($G3084-2009),0)+IF($H3084>=DG$2,$AE3084/($H3084-2009),0)+IF($I3084>=DG$2,$AF3084/($I3084-2009),0)+IF($J3084>=DG$2,$AG3084/($J3084-2009),0)+IF($K3084>=DG$2,$AH3084/($K3084-2009),0)+IF($L3084>=DG$2,$AI3084/($L3084-2009),0)+IF($M3084>=DG$2,$AJ3084/($M3084-2009),0)+IF($N3084>=DG$2,$AK3084/($N3084-2009),0)+IF($O3084>=DG$2,$AL3084/($O3084-2009),0)+IF($P3084>=DG$2,$AM3084/($P3084-2009),0)+IF($Q3084>=DG$2,$AN3084/($Q3084-2009),0)+IF($R3084>=DG$2,$AO3084/($R3084-2009),0)+IF($S3084>=DG$2,$AP3084/($S3084-2009),0)+IF($T3084>=DG$2,$AQ3084/($T3084-2009),0)+IF($U3084>=DG$2,$AR3084/($U3084-2009),0)+IF($V3084>=DG$2,$AS3084/($V3084-2009),0)+IF($W3084>=DG$2,$AT3084/($W3084-2009),0)+IF($X3084>=DG$2,$AU3084/($X3084-2009),0)+IF($Y3084>=DG$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3084>=DQ$2,$AA3084/($D3084-2009),0)+IF($E3084>=DQ$2,$AB3084/($E3084-2009),0)+IF($F3084>=DQ$2,$AC3084/($F3084-2009),0)+IF($G3084>=DQ$2,$AD3084/($G3084-2009),0)+IF($H3084>=DQ$2,$AE3084/($H3084-2009),0)+IF($I3084>=DQ$2,$AF3084/($I3084-2009),0)+IF($J3084>=DQ$2,$AG3084/($J3084-2009),0)+IF($K3084>=DQ$2,$AH3084/($K3084-2009),0)+IF($L3084>=DQ$2,$AI3084/($L3084-2009),0)+IF($M3084>=DQ$2,$AJ3084/($M3084-2009),0)+IF($N3084>=DQ$2,$AK3084/($N3084-2009),0)+IF($O3084>=DQ$2,$AL3084/($O3084-2009),0)+IF($P3084>=DQ$2,$AM3084/($P3084-2009),0)+IF($Q3084>=DQ$2,$AN3084/($Q3084-2009),0)+IF($R3084>=DQ$2,$AO3084/($R3084-2009),0)+IF($S3084>=DQ$2,$AP3084/($S3084-2009),0)+IF($T3084>=DQ$2,$AQ3084/($T3084-2009),0)+IF($U3084>=DQ$2,$AR3084/($U3084-2009),0)+IF($V3084>=DQ$2,$AS3084/($V3084-2009),0)+IF($W3084>=DQ$2,$AT3084/($W3084-2009),0)+IF($X3084>=DQ$2,$AU3084/($X3084-2009),0)+IF($Y3084>=DQ$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3084>=EA$2,$AA3084/($D3084-2009),0)+IF($E3084>=EA$2,$AB3084/($E3084-2009),0)+IF($F3084>=EA$2,$AC3084/($F3084-2009),0)+IF($G3084>=EA$2,$AD3084/($G3084-2009),0)+IF($H3084>=EA$2,$AE3084/($H3084-2009),0)+IF($I3084>=EA$2,$AF3084/($I3084-2009),0)+IF($J3084>=EA$2,$AG3084/($J3084-2009),0)+IF($K3084>=EA$2,$AH3084/($K3084-2009),0)+IF($L3084>=EA$2,$AI3084/($L3084-2009),0)+IF($M3084>=EA$2,$AJ3084/($M3084-2009),0)+IF($N3084>=EA$2,$AK3084/($N3084-2009),0)+IF($O3084>=EA$2,$AL3084/($O3084-2009),0)+IF($P3084>=EA$2,$AM3084/($P3084-2009),0)+IF($Q3084>=EA$2,$AN3084/($Q3084-2009),0)+IF($R3084>=EA$2,$AO3084/($R3084-2009),0)+IF($S3084>=EA$2,$AP3084/($S3084-2009),0)+IF($T3084>=EA$2,$AQ3084/($T3084-2009),0)+IF($U3084>=EA$2,$AR3084/($U3084-2009),0)+IF($V3084>=EA$2,$AS3084/($V3084-2009),0)+IF($W3084>=EA$2,$AT3084/($W3084-2009),0)+IF($X3084>=EA$2,$AU3084/($X3084-2009),0)+IF($Y3084>=EA$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3084>=EK$2,$AA3084/($D3084-2009),0)+IF($E3084>=EK$2,$AB3084/($E3084-2009),0)+IF($F3084>=EK$2,$AC3084/($F3084-2009),0)+IF($G3084>=EK$2,$AD3084/($G3084-2009),0)+IF($H3084>=EK$2,$AE3084/($H3084-2009),0)+IF($I3084>=EK$2,$AF3084/($I3084-2009),0)+IF($J3084>=EK$2,$AG3084/($J3084-2009),0)+IF($K3084>=EK$2,$AH3084/($K3084-2009),0)+IF($L3084>=EK$2,$AI3084/($L3084-2009),0)+IF($M3084>=EK$2,$AJ3084/($M3084-2009),0)+IF($N3084>=EK$2,$AK3084/($N3084-2009),0)+IF($O3084>=EK$2,$AL3084/($O3084-2009),0)+IF($P3084>=EK$2,$AM3084/($P3084-2009),0)+IF($Q3084>=EK$2,$AN3084/($Q3084-2009),0)+IF($R3084>=EK$2,$AO3084/($R3084-2009),0)+IF($S3084>=EK$2,$AP3084/($S3084-2009),0)+IF($T3084>=EK$2,$AQ3084/($T3084-2009),0)+IF($U3084>=EK$2,$AR3084/($U3084-2009),0)+IF($V3084>=EK$2,$AS3084/($V3084-2009),0)+IF($W3084>=EK$2,$AT3084/($W3084-2009),0)+IF($X3084>=EK$2,$AU3084/($X3084-2009),0)+IF($Y3084>=EK$2,$AV3084/($Y3084-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3097","v":0},{"$f":"Produktionsanlæg!BV3097","v":0},{"$f":"Produktionsanlæg!BW3097","v":0},{"$f":"Produktionsanlæg!BX3097","v":0},{"$f":"Produktionsanlæg!BY3097","v":0},{"$f":"Produktionsanlæg!BZ3097","v":0},{"$f":"Produktionsanlæg!CA3097","v":0},{"$f":"Produktionsanlæg!CB3097","v":0},{"$f":"Produktionsanlæg!CC3097","v":0},{"$f":"Produktionsanlæg!CD3097","v":0},{"$f":"Produktionsanlæg!CE3097","v":0},{"$f":"Produktionsanlæg!CF3097","v":0},{"$f":"Produktionsanlæg!CG3097","v":0},{"$f":"Produktionsanlæg!CH3097","v":0},{"$f":"Produktionsanlæg!CI3097","v":0},{"$f":"Produktionsanlæg!CJ3097","v":0},{"$f":"Produktionsanlæg!CK3097","v":0},{"$f":"Produktionsanlæg!CL3097","v":0},{"$f":"Produktionsanlæg!CM3097","v":0},{"$f":"Produktionsanlæg!CN3097","v":0},{"$f":"Produktionsanlæg!CO3097","v":0},{"$f":"Produktionsanlæg!CP3097","v":0},{"$f":"+SUM(AA3097:AV3097)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C3113","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3113","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3113","v":0},{"$f":"Produktionsanlæg!BV3113","v":0},{"$f":"Produktionsanlæg!BW3113","v":0},{"$f":"Produktionsanlæg!BX3113","v":0},{"$f":"Produktionsanlæg!BY3113","v":0},{"$f":"Produktionsanlæg!BZ3113","v":0},{"$f":"Produktionsanlæg!CA3113","v":0},{"$f":"Produktionsanlæg!CB3113","v":0},{"$f":"Produktionsanlæg!CC3113","v":0},{"$f":"Produktionsanlæg!CD3113","v":0},{"$f":"Produktionsanlæg!CE3113","v":0},{"$f":"Produktionsanlæg!CF3113","v":0},{"$f":"Produktionsanlæg!CG3113","v":0},{"$f":"Produktionsanlæg!CH3113","v":0},{"$f":"Produktionsanlæg!CI3113","v":0},{"$f":"Produktionsanlæg!CJ3113","v":0},{"$f":"Produktionsanlæg!CK3113","v":0},{"$f":"Produktionsanlæg!CL3113","v":0},{"$f":"Produktionsanlæg!CM3113","v":0},{"$f":"Produktionsanlæg!CN3113","v":0},{"$f":"Produktionsanlæg!CO3113","v":0},{"$f":"Produktionsanlæg!CP3113","v":0},{"$f":"+SUM(AA3113:AV3113)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3113>=AY$2,$AA3113/($D3113-2009),0)+IF($E3113>=AY$2,$AB3113/($E3113-2009),0)+IF($F3113>=AY$2,$AC3113/($F3113-2009),0)+IF($G3113>=AY$2,$AD3113/($G3113-2009),0)+IF($H3113>=AY$2,$AE3113/($H3113-2009),0)+IF($I3113>=AY$2,$AF3113/($I3113-2009),0)+IF($J3113>=AY$2,$AG3113/($J3113-2009),0)+IF($K3113>=AY$2,$AH3113/($K3113-2009),0)+IF($L3113>=AY$2,$AI3113/($L3113-2009),0)+IF($M3113>=AY$2,$AJ3113/($M3113-2009),0)+IF($N3113>=AY$2,$AK3113/($N3113-2009),0)+IF($O3113>=AY$2,$AL3113/($O3113-2009),0)+IF($P3113>=AY$2,$AM3113/($P3113-2009),0)+IF($Q3113>=AY$2,$AN3113/($Q3113-2009),0)+IF($R3113>=AY$2,$AO3113/($R3113-2009),0)+IF($S3113>=AY$2,$AP3113/($S3113-2009),0)+IF($T3113>=AY$2,$AQ3113/($T3113-2009),0)+IF($U3113>=AY$2,$AR3113/($U3113-2009),0)+IF($V3113>=AY$2,$AS3113/($V3113-2009),0)+IF($W3113>=AY$2,$AT3113/($W3113-2009),0)+IF($X3113>=AY$2,$AU3113/($X3113-2009),0)+IF($Y3113>=AY$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3113>=BI$2,$AA3113/($D3113-2009),0)+IF($E3113>=BI$2,$AB3113/($E3113-2009),0)+IF($F3113>=BI$2,$AC3113/($F3113-2009),0)+IF($G3113>=BI$2,$AD3113/($G3113-2009),0)+IF($H3113>=BI$2,$AE3113/($H3113-2009),0)+IF($I3113>=BI$2,$AF3113/($I3113-2009),0)+IF($J3113>=BI$2,$AG3113/($J3113-2009),0)+IF($K3113>=BI$2,$AH3113/($K3113-2009),0)+IF($L3113>=BI$2,$AI3113/($L3113-2009),0)+IF($M3113>=BI$2,$AJ3113/($M3113-2009),0)+IF($N3113>=BI$2,$AK3113/($N3113-2009),0)+IF($O3113>=BI$2,$AL3113/($O3113-2009),0)+IF($P3113>=BI$2,$AM3113/($P3113-2009),0)+IF($Q3113>=BI$2,$AN3113/($Q3113-2009),0)+IF($R3113>=BI$2,$AO3113/($R3113-2009),0)+IF($S3113>=BI$2,$AP3113/($S3113-2009),0)+IF($T3113>=BI$2,$AQ3113/($T3113-2009),0)+IF($U3113>=BI$2,$AR3113/($U3113-2009),0)+IF($V3113>=BI$2,$AS3113/($V3113-2009),0)+IF($W3113>=BI$2,$AT3113/($W3113-2009),0)+IF($X3113>=BI$2,$AU3113/($X3113-2009),0)+IF($Y3113>=BI$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3113>=BS$2,$AA3113/($D3113-2009),0)+IF($E3113>=BS$2,$AB3113/($E3113-2009),0)+IF($F3113>=BS$2,$AC3113/($F3113-2009),0)+IF($G3113>=BS$2,$AD3113/($G3113-2009),0)+IF($H3113>=BS$2,$AE3113/($H3113-2009),0)+IF($I3113>=BS$2,$AF3113/($I3113-2009),0)+IF($J3113>=BS$2,$AG3113/($J3113-2009),0)+IF($K3113>=BS$2,$AH3113/($K3113-2009),0)+IF($L3113>=BS$2,$AI3113/($L3113-2009),0)+IF($M3113>=BS$2,$AJ3113/($M3113-2009),0)+IF($N3113>=BS$2,$AK3113/($N3113-2009),0)+IF($O3113>=BS$2,$AL3113/($O3113-2009),0)+IF($P3113>=BS$2,$AM3113/($P3113-2009),0)+IF($Q3113>=BS$2,$AN3113/($Q3113-2009),0)+IF($R3113>=BS$2,$AO3113/($R3113-2009),0)+IF($S3113>=BS$2,$AP3113/($S3113-2009),0)+IF($T3113>=BS$2,$AQ3113/($T3113-2009),0)+IF($U3113>=BS$2,$AR3113/($U3113-2009),0)+IF($V3113>=BS$2,$AS3113/($V3113-2009),0)+IF($W3113>=BS$2,$AT3113/($W3113-2009),0)+IF($X3113>=BS$2,$AU3113/($X3113-2009),0)+IF($Y3113>=BS$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3113>=CC$2,$AA3113/($D3113-2009),0)+IF($E3113>=CC$2,$AB3113/($E3113-2009),0)+IF($F3113>=CC$2,$AC3113/($F3113-2009),0)+IF($G3113>=CC$2,$AD3113/($G3113-2009),0)+IF($H3113>=CC$2,$AE3113/($H3113-2009),0)+IF($I3113>=CC$2,$AF3113/($I3113-2009),0)+IF($J3113>=CC$2,$AG3113/($J3113-2009),0)+IF($K3113>=CC$2,$AH3113/($K3113-2009),0)+IF($L3113>=CC$2,$AI3113/($L3113-2009),0)+IF($M3113>=CC$2,$AJ3113/($M3113-2009),0)+IF($N3113>=CC$2,$AK3113/($N3113-2009),0)+IF($O3113>=CC$2,$AL3113/($O3113-2009),0)+IF($P3113>=CC$2,$AM3113/($P3113-2009),0)+IF($Q3113>=CC$2,$AN3113/($Q3113-2009),0)+IF($R3113>=CC$2,$AO3113/($R3113-2009),0)+IF($S3113>=CC$2,$AP3113/($S3113-2009),0)+IF($T3113>=CC$2,$AQ3113/($T3113-2009),0)+IF($U3113>=CC$2,$AR3113/($U3113-2009),0)+IF($V3113>=CC$2,$AS3113/($V3113-2009),0)+IF($W3113>=CC$2,$AT3113/($W3113-2009),0)+IF($X3113>=CC$2,$AU3113/($X3113-2009),0)+IF($Y3113>=CC$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3113>=CM$2,$AA3113/($D3113-2009),0)+IF($E3113>=CM$2,$AB3113/($E3113-2009),0)+IF($F3113>=CM$2,$AC3113/($F3113-2009),0)+IF($G3113>=CM$2,$AD3113/($G3113-2009),0)+IF($H3113>=CM$2,$AE3113/($H3113-2009),0)+IF($I3113>=CM$2,$AF3113/($I3113-2009),0)+IF($J3113>=CM$2,$AG3113/($J3113-2009),0)+IF($K3113>=CM$2,$AH3113/($K3113-2009),0)+IF($L3113>=CM$2,$AI3113/($L3113-2009),0)+IF($M3113>=CM$2,$AJ3113/($M3113-2009),0)+IF($N3113>=CM$2,$AK3113/($N3113-2009),0)+IF($O3113>=CM$2,$AL3113/($O3113-2009),0)+IF($P3113>=CM$2,$AM3113/($P3113-2009),0)+IF($Q3113>=CM$2,$AN3113/($Q3113-2009),0)+IF($R3113>=CM$2,$AO3113/($R3113-2009),0)+IF($S3113>=CM$2,$AP3113/($S3113-2009),0)+IF($T3113>=CM$2,$AQ3113/($T3113-2009),0)+IF($U3113>=CM$2,$AR3113/($U3113-2009),0)+IF($V3113>=CM$2,$AS3113/($V3113-2009),0)+IF($W3113>=CM$2,$AT3113/($W3113-2009),0)+IF($X3113>=CM$2,$AU3113/($X3113-2009),0)+IF($Y3113>=CM$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3113>=CW$2,$AA3113/($D3113-2009),0)+IF($E3113>=CW$2,$AB3113/($E3113-2009),0)+IF($F3113>=CW$2,$AC3113/($F3113-2009),0)+IF($G3113>=CW$2,$AD3113/($G3113-2009),0)+IF($H3113>=CW$2,$AE3113/($H3113-2009),0)+IF($I3113>=CW$2,$AF3113/($I3113-2009),0)+IF($J3113>=CW$2,$AG3113/($J3113-2009),0)+IF($K3113>=CW$2,$AH3113/($K3113-2009),0)+IF($L3113>=CW$2,$AI3113/($L3113-2009),0)+IF($M3113>=CW$2,$AJ3113/($M3113-2009),0)+IF($N3113>=CW$2,$AK3113/($N3113-2009),0)+IF($O3113>=CW$2,$AL3113/($O3113-2009),0)+IF($P3113>=CW$2,$AM3113/($P3113-2009),0)+IF($Q3113>=CW$2,$AN3113/($Q3113-2009),0)+IF($R3113>=CW$2,$AO3113/($R3113-2009),0)+IF($S3113>=CW$2,$AP3113/($S3113-2009),0)+IF($T3113>=CW$2,$AQ3113/($T3113-2009),0)+IF($U3113>=CW$2,$AR3113/($U3113-2009),0)+IF($V3113>=CW$2,$AS3113/($V3113-2009),0)+IF($W3113>=CW$2,$AT3113/($W3113-2009),0)+IF($X3113>=CW$2,$AU3113/($X3113-2009),0)+IF($Y3113>=CW$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3113>=DG$2,$AA3113/($D3113-2009),0)+IF($E3113>=DG$2,$AB3113/($E3113-2009),0)+IF($F3113>=DG$2,$AC3113/($F3113-2009),0)+IF($G3113>=DG$2,$AD3113/($G3113-2009),0)+IF($H3113>=DG$2,$AE3113/($H3113-2009),0)+IF($I3113>=DG$2,$AF3113/($I3113-2009),0)+IF($J3113>=DG$2,$AG3113/($J3113-2009),0)+IF($K3113>=DG$2,$AH3113/($K3113-2009),0)+IF($L3113>=DG$2,$AI3113/($L3113-2009),0)+IF($M3113>=DG$2,$AJ3113/($M3113-2009),0)+IF($N3113>=DG$2,$AK3113/($N3113-2009),0)+IF($O3113>=DG$2,$AL3113/($O3113-2009),0)+IF($P3113>=DG$2,$AM3113/($P3113-2009),0)+IF($Q3113>=DG$2,$AN3113/($Q3113-2009),0)+IF($R3113>=DG$2,$AO3113/($R3113-2009),0)+IF($S3113>=DG$2,$AP3113/($S3113-2009),0)+IF($T3113>=DG$2,$AQ3113/($T3113-2009),0)+IF($U3113>=DG$2,$AR3113/($U3113-2009),0)+IF($V3113>=DG$2,$AS3113/($V3113-2009),0)+IF($W3113>=DG$2,$AT3113/($W3113-2009),0)+IF($X3113>=DG$2,$AU3113/($X3113-2009),0)+IF($Y3113>=DG$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3113>=DQ$2,$AA3113/($D3113-2009),0)+IF($E3113>=DQ$2,$AB3113/($E3113-2009),0)+IF($F3113>=DQ$2,$AC3113/($F3113-2009),0)+IF($G3113>=DQ$2,$AD3113/($G3113-2009),0)+IF($H3113>=DQ$2,$AE3113/($H3113-2009),0)+IF($I3113>=DQ$2,$AF3113/($I3113-2009),0)+IF($J3113>=DQ$2,$AG3113/($J3113-2009),0)+IF($K3113>=DQ$2,$AH3113/($K3113-2009),0)+IF($L3113>=DQ$2,$AI3113/($L3113-2009),0)+IF($M3113>=DQ$2,$AJ3113/($M3113-2009),0)+IF($N3113>=DQ$2,$AK3113/($N3113-2009),0)+IF($O3113>=DQ$2,$AL3113/($O3113-2009),0)+IF($P3113>=DQ$2,$AM3113/($P3113-2009),0)+IF($Q3113>=DQ$2,$AN3113/($Q3113-2009),0)+IF($R3113>=DQ$2,$AO3113/($R3113-2009),0)+IF($S3113>=DQ$2,$AP3113/($S3113-2009),0)+IF($T3113>=DQ$2,$AQ3113/($T3113-2009),0)+IF($U3113>=DQ$2,$AR3113/($U3113-2009),0)+IF($V3113>=DQ$2,$AS3113/($V3113-2009),0)+IF($W3113>=DQ$2,$AT3113/($W3113-2009),0)+IF($X3113>=DQ$2,$AU3113/($X3113-2009),0)+IF($Y3113>=DQ$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3113>=EA$2,$AA3113/($D3113-2009),0)+IF($E3113>=EA$2,$AB3113/($E3113-2009),0)+IF($F3113>=EA$2,$AC3113/($F3113-2009),0)+IF($G3113>=EA$2,$AD3113/($G3113-2009),0)+IF($H3113>=EA$2,$AE3113/($H3113-2009),0)+IF($I3113>=EA$2,$AF3113/($I3113-2009),0)+IF($J3113>=EA$2,$AG3113/($J3113-2009),0)+IF($K3113>=EA$2,$AH3113/($K3113-2009),0)+IF($L3113>=EA$2,$AI3113/($L3113-2009),0)+IF($M3113>=EA$2,$AJ3113/($M3113-2009),0)+IF($N3113>=EA$2,$AK3113/($N3113-2009),0)+IF($O3113>=EA$2,$AL3113/($O3113-2009),0)+IF($P3113>=EA$2,$AM3113/($P3113-2009),0)+IF($Q3113>=EA$2,$AN3113/($Q3113-2009),0)+IF($R3113>=EA$2,$AO3113/($R3113-2009),0)+IF($S3113>=EA$2,$AP3113/($S3113-2009),0)+IF($T3113>=EA$2,$AQ3113/($T3113-2009),0)+IF($U3113>=EA$2,$AR3113/($U3113-2009),0)+IF($V3113>=EA$2,$AS3113/($V3113-2009),0)+IF($W3113>=EA$2,$AT3113/($W3113-2009),0)+IF($X3113>=EA$2,$AU3113/($X3113-2009),0)+IF($Y3113>=EA$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3113>=EK$2,$AA3113/($D3113-2009),0)+IF($E3113>=EK$2,$AB3113/($E3113-2009),0)+IF($F3113>=EK$2,$AC3113/($F3113-2009),0)+IF($G3113>=EK$2,$AD3113/($G3113-2009),0)+IF($H3113>=EK$2,$AE3113/($H3113-2009),0)+IF($I3113>=EK$2,$AF3113/($I3113-2009),0)+IF($J3113>=EK$2,$AG3113/($J3113-2009),0)+IF($K3113>=EK$2,$AH3113/($K3113-2009),0)+IF($L3113>=EK$2,$AI3113/($L3113-2009),0)+IF($M3113>=EK$2,$AJ3113/($M3113-2009),0)+IF($N3113>=EK$2,$AK3113/($N3113-2009),0)+IF($O3113>=EK$2,$AL3113/($O3113-2009),0)+IF($P3113>=EK$2,$AM3113/($P3113-2009),0)+IF($Q3113>=EK$2,$AN3113/($Q3113-2009),0)+IF($R3113>=EK$2,$AO3113/($R3113-2009),0)+IF($S3113>=EK$2,$AP3113/($S3113-2009),0)+IF($T3113>=EK$2,$AQ3113/($T3113-2009),0)+IF($U3113>=EK$2,$AR3113/($U3113-2009),0)+IF($V3113>=EK$2,$AS3113/($V3113-2009),0)+IF($W3113>=EK$2,$AT3113/($W3113-2009),0)+IF($X3113>=EK$2,$AU3113/($X3113-2009),0)+IF($Y3113>=EK$2,$AV3113/($Y3113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C3140+Produktionsanlæg!D3141","v":1965},{"$f":"E$3+$C3140+Produktionsanlæg!E3141","v":1975},{"$f":"F$3+$C3140+Produktionsanlæg!F3141","v":1985},{"$f":"G$3+$C3140+Produktionsanlæg!G3141","v":1995},{"$f":"H$3+$C3140+Produktionsanlæg!H3141","v":2005},{"$f":"I$3+$C3140+Produktionsanlæg!I3141","v":2015},{"$f":"J$3+$C3140+Produktionsanlæg!J3141","v":2025},{"$f":"K$3+$C3140+Produktionsanlæg!K3141","v":2035},{"$f":"L$3+$C3140+Produktionsanlæg!L3141","v":2042},{"$f":"M$3+$C3140+Produktionsanlæg!M3141","v":2047},{"$f":"N$3+$C3140+Produktionsanlæg!N3141","v":2052},{"$f":"O$3+$C3140+Produktionsanlæg!O3141","v":2057},{"$f":"P$3+$C3140+Produktionsanlæg!P3141","v":2060},{"$f":"Q$3+$C3140+Produktionsanlæg!Q3141","v":2061},{"$f":"R$3+$C3140+Produktionsanlæg!R3141","v":2062},{"$f":"S$3+$C3140+Produktionsanlæg!S3141","v":2063},{"$f":"T$3+$C3140+Produktionsanlæg!T3141","v":2064},{"$f":"U$3+$C3140+Produktionsanlæg!U3141","v":2065},{"$f":"V$3+$C3140+Produktionsanlæg!V3141","v":2066},{"$f":"W$3+$C3140+Produktionsanlæg!W3141","v":2067},{"$f":"X$3+$C3140+Produktionsanlæg!X3141","v":2068},{"$f":"Y$3+$C3140+Produktionsanlæg!Y3141","v":2069},0,{"$f":"Produktionsanlæg!BU3140","v":0},{"$f":"Produktionsanlæg!BV3140","v":0},{"$f":"Produktionsanlæg!BW3140","v":0},{"$f":"Produktionsanlæg!BX3140","v":0},{"$f":"Produktionsanlæg!BY3140","v":0},{"$f":"Produktionsanlæg!BZ3140","v":0},{"$f":"Produktionsanlæg!CA3140","v":0},{"$f":"Produktionsanlæg!CB3140","v":0},{"$f":"Produktionsanlæg!CC3140","v":0},{"$f":"Produktionsanlæg!CD3140","v":0},{"$f":"Produktionsanlæg!CE3140","v":0},{"$f":"Produktionsanlæg!CF3140","v":0},{"$f":"Produktionsanlæg!CG3140","v":0},{"$f":"Produktionsanlæg!CH3140","v":0},{"$f":"Produktionsanlæg!CI3140","v":0},{"$f":"Produktionsanlæg!CJ3140","v":0},{"$f":"Produktionsanlæg!CK3140","v":0},{"$f":"Produktionsanlæg!CL3140","v":0},{"$f":"Produktionsanlæg!CM3140","v":0},{"$f":"Produktionsanlæg!CN3140","v":0},{"$f":"Produktionsanlæg!CO3140","v":0},{"$f":"Produktionsanlæg!CP3140","v":0},{"$f":"+SUM(AA3140:AV3140)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3156","v":0},{"$f":"Produktionsanlæg!BV3156","v":0},{"$f":"Produktionsanlæg!BW3156","v":0},{"$f":"Produktionsanlæg!BX3156","v":0},{"$f":"Produktionsanlæg!BY3156","v":0},{"$f":"Produktionsanlæg!BZ3156","v":0},{"$f":"Produktionsanlæg!CA3156","v":0},{"$f":"Produktionsanlæg!CB3156","v":0},{"$f":"Produktionsanlæg!CC3156","v":0},{"$f":"Produktionsanlæg!CD3156","v":0},{"$f":"Produktionsanlæg!CE3156","v":0},{"$f":"Produktionsanlæg!CF3156","v":0},{"$f":"Produktionsanlæg!CG3156","v":0},{"$f":"Produktionsanlæg!CH3156","v":0},{"$f":"Produktionsanlæg!CI3156","v":0},{"$f":"Produktionsanlæg!CJ3156","v":0},{"$f":"Produktionsanlæg!CK3156","v":0},{"$f":"Produktionsanlæg!CL3156","v":0},{"$f":"Produktionsanlæg!CM3156","v":0},{"$f":"Produktionsanlæg!CN3156","v":0},{"$f":"Produktionsanlæg!CO3156","v":0},{"$f":"Produktionsanlæg!CP3156","v":0},{"$f":"+SUM(AA3156:AV3156)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C3178+Produktionsanlæg!D3179","v":1965},{"$f":"E$3+$C3178+Produktionsanlæg!E3179","v":1975},{"$f":"F$3+$C3178+Produktionsanlæg!F3179","v":1985},{"$f":"G$3+$C3178+Produktionsanlæg!G3179","v":1995},{"$f":"H$3+$C3178+Produktionsanlæg!H3179","v":2005},{"$f":"I$3+$C3178+Produktionsanlæg!I3179","v":2015},{"$f":"J$3+$C3178+Produktionsanlæg!J3179","v":2025},{"$f":"K$3+$C3178+Produktionsanlæg!K3179","v":2035},{"$f":"L$3+$C3178+Produktionsanlæg!L3179","v":2042},{"$f":"M$3+$C3178+Produktionsanlæg!M3179","v":2047},{"$f":"N$3+$C3178+Produktionsanlæg!N3179","v":2052},{"$f":"O$3+$C3178+Produktionsanlæg!O3179","v":2057},{"$f":"P$3+$C3178+Produktionsanlæg!P3179","v":2060},{"$f":"Q$3+$C3178+Produktionsanlæg!Q3179","v":2061},{"$f":"R$3+$C3178+Produktionsanlæg!R3179","v":2062},{"$f":"S$3+$C3178+Produktionsanlæg!S3179","v":2063},{"$f":"T$3+$C3178+Produktionsanlæg!T3179","v":2064},{"$f":"U$3+$C3178+Produktionsanlæg!U3179","v":2065},{"$f":"V$3+$C3178+Produktionsanlæg!V3179","v":2066},{"$f":"W$3+$C3178+Produktionsanlæg!W3179","v":2067},{"$f":"X$3+$C3178+Produktionsanlæg!X3179","v":2068},{"$f":"Y$3+$C3178+Produktionsanlæg!Y3179","v":2069},0,{"$f":"Produktionsanlæg!BU3178","v":0},{"$f":"Produktionsanlæg!BV3178","v":0},{"$f":"Produktionsanlæg!BW3178","v":0},{"$f":"Produktionsanlæg!BX3178","v":0},{"$f":"Produktionsanlæg!BY3178","v":0},{"$f":"Produktionsanlæg!BZ3178","v":0},{"$f":"Produktionsanlæg!CA3178","v":0},{"$f":"Produktionsanlæg!CB3178","v":0},{"$f":"Produktionsanlæg!CC3178","v":0},{"$f":"Produktionsanlæg!CD3178","v":0},{"$f":"Produktionsanlæg!CE3178","v":0},{"$f":"Produktionsanlæg!CF3178","v":0},{"$f":"Produktionsanlæg!CG3178","v":0},{"$f":"Produktionsanlæg!CH3178","v":0},{"$f":"Produktionsanlæg!CI3178","v":0},{"$f":"Produktionsanlæg!CJ3178","v":0},{"$f":"Produktionsanlæg!CK3178","v":0},{"$f":"Produktionsanlæg!CL3178","v":0},{"$f":"Produktionsanlæg!CM3178","v":0},{"$f":"Produktionsanlæg!CN3178","v":0},{"$f":"Produktionsanlæg!CO3178","v":0},{"$f":"Produktionsanlæg!CP3178","v":0},{"$f":"+SUM(AA3178:AV3178)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3198","v":0},{"$f":"Produktionsanlæg!BV3198","v":0},{"$f":"Produktionsanlæg!BW3198","v":0},{"$f":"Produktionsanlæg!BX3198","v":0},{"$f":"Produktionsanlæg!BY3198","v":0},{"$f":"Produktionsanlæg!BZ3198","v":0},{"$f":"Produktionsanlæg!CA3198","v":0},{"$f":"Produktionsanlæg!CB3198","v":0},{"$f":"Produktionsanlæg!CC3198","v":0},{"$f":"Produktionsanlæg!CD3198","v":0},{"$f":"Produktionsanlæg!CE3198","v":0},{"$f":"Produktionsanlæg!CF3198","v":0},{"$f":"Produktionsanlæg!CG3198","v":0},{"$f":"Produktionsanlæg!CH3198","v":0},{"$f":"Produktionsanlæg!CI3198","v":0},{"$f":"Produktionsanlæg!CJ3198","v":0},{"$f":"Produktionsanlæg!CK3198","v":0},{"$f":"Produktionsanlæg!CL3198","v":0},{"$f":"Produktionsanlæg!CM3198","v":0},{"$f":"Produktionsanlæg!CN3198","v":0},{"$f":"Produktionsanlæg!CO3198","v":0},{"$f":"Produktionsanlæg!CP3198","v":0},{"$f":"+SUM(AA3198:AV3198)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C3205","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3205","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3205","v":0},{"$f":"Produktionsanlæg!BV3205","v":0},{"$f":"Produktionsanlæg!BW3205","v":0},{"$f":"Produktionsanlæg!BX3205","v":0},{"$f":"Produktionsanlæg!BY3205","v":0},{"$f":"Produktionsanlæg!BZ3205","v":0},{"$f":"Produktionsanlæg!CA3205","v":0},{"$f":"Produktionsanlæg!CB3205","v":0},{"$f":"Produktionsanlæg!CC3205","v":0},{"$f":"Produktionsanlæg!CD3205","v":0},{"$f":"Produktionsanlæg!CE3205","v":0},{"$f":"Produktionsanlæg!CF3205","v":0},{"$f":"Produktionsanlæg!CG3205","v":0},{"$f":"Produktionsanlæg!CH3205","v":0},{"$f":"Produktionsanlæg!CI3205","v":0},{"$f":"Produktionsanlæg!CJ3205","v":0},{"$f":"Produktionsanlæg!CK3205","v":0},{"$f":"Produktionsanlæg!CL3205","v":0},{"$f":"Produktionsanlæg!CM3205","v":0},{"$f":"Produktionsanlæg!CN3205","v":0},{"$f":"Produktionsanlæg!CO3205","v":0},{"$f":"Produktionsanlæg!CP3205","v":0},{"$f":"+SUM(AA3205:AV3205)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3205>=AY$2,$AA3205/($D3205-2009),0)+IF($E3205>=AY$2,$AB3205/($E3205-2009),0)+IF($F3205>=AY$2,$AC3205/($F3205-2009),0)+IF($G3205>=AY$2,$AD3205/($G3205-2009),0)+IF($H3205>=AY$2,$AE3205/($H3205-2009),0)+IF($I3205>=AY$2,$AF3205/($I3205-2009),0)+IF($J3205>=AY$2,$AG3205/($J3205-2009),0)+IF($K3205>=AY$2,$AH3205/($K3205-2009),0)+IF($L3205>=AY$2,$AI3205/($L3205-2009),0)+IF($M3205>=AY$2,$AJ3205/($M3205-2009),0)+IF($N3205>=AY$2,$AK3205/($N3205-2009),0)+IF($O3205>=AY$2,$AL3205/($O3205-2009),0)+IF($P3205>=AY$2,$AM3205/($P3205-2009),0)+IF($Q3205>=AY$2,$AN3205/($Q3205-2009),0)+IF($R3205>=AY$2,$AO3205/($R3205-2009),0)+IF($S3205>=AY$2,$AP3205/($S3205-2009),0)+IF($T3205>=AY$2,$AQ3205/($T3205-2009),0)+IF($U3205>=AY$2,$AR3205/($U3205-2009),0)+IF($V3205>=AY$2,$AS3205/($V3205-2009),0)+IF($W3205>=AY$2,$AT3205/($W3205-2009),0)+IF($X3205>=AY$2,$AU3205/($X3205-2009),0)+IF($Y3205>=AY$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3205>=BI$2,$AA3205/($D3205-2009),0)+IF($E3205>=BI$2,$AB3205/($E3205-2009),0)+IF($F3205>=BI$2,$AC3205/($F3205-2009),0)+IF($G3205>=BI$2,$AD3205/($G3205-2009),0)+IF($H3205>=BI$2,$AE3205/($H3205-2009),0)+IF($I3205>=BI$2,$AF3205/($I3205-2009),0)+IF($J3205>=BI$2,$AG3205/($J3205-2009),0)+IF($K3205>=BI$2,$AH3205/($K3205-2009),0)+IF($L3205>=BI$2,$AI3205/($L3205-2009),0)+IF($M3205>=BI$2,$AJ3205/($M3205-2009),0)+IF($N3205>=BI$2,$AK3205/($N3205-2009),0)+IF($O3205>=BI$2,$AL3205/($O3205-2009),0)+IF($P3205>=BI$2,$AM3205/($P3205-2009),0)+IF($Q3205>=BI$2,$AN3205/($Q3205-2009),0)+IF($R3205>=BI$2,$AO3205/($R3205-2009),0)+IF($S3205>=BI$2,$AP3205/($S3205-2009),0)+IF($T3205>=BI$2,$AQ3205/($T3205-2009),0)+IF($U3205>=BI$2,$AR3205/($U3205-2009),0)+IF($V3205>=BI$2,$AS3205/($V3205-2009),0)+IF($W3205>=BI$2,$AT3205/($W3205-2009),0)+IF($X3205>=BI$2,$AU3205/($X3205-2009),0)+IF($Y3205>=BI$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3205>=BS$2,$AA3205/($D3205-2009),0)+IF($E3205>=BS$2,$AB3205/($E3205-2009),0)+IF($F3205>=BS$2,$AC3205/($F3205-2009),0)+IF($G3205>=BS$2,$AD3205/($G3205-2009),0)+IF($H3205>=BS$2,$AE3205/($H3205-2009),0)+IF($I3205>=BS$2,$AF3205/($I3205-2009),0)+IF($J3205>=BS$2,$AG3205/($J3205-2009),0)+IF($K3205>=BS$2,$AH3205/($K3205-2009),0)+IF($L3205>=BS$2,$AI3205/($L3205-2009),0)+IF($M3205>=BS$2,$AJ3205/($M3205-2009),0)+IF($N3205>=BS$2,$AK3205/($N3205-2009),0)+IF($O3205>=BS$2,$AL3205/($O3205-2009),0)+IF($P3205>=BS$2,$AM3205/($P3205-2009),0)+IF($Q3205>=BS$2,$AN3205/($Q3205-2009),0)+IF($R3205>=BS$2,$AO3205/($R3205-2009),0)+IF($S3205>=BS$2,$AP3205/($S3205-2009),0)+IF($T3205>=BS$2,$AQ3205/($T3205-2009),0)+IF($U3205>=BS$2,$AR3205/($U3205-2009),0)+IF($V3205>=BS$2,$AS3205/($V3205-2009),0)+IF($W3205>=BS$2,$AT3205/($W3205-2009),0)+IF($X3205>=BS$2,$AU3205/($X3205-2009),0)+IF($Y3205>=BS$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3205>=CC$2,$AA3205/($D3205-2009),0)+IF($E3205>=CC$2,$AB3205/($E3205-2009),0)+IF($F3205>=CC$2,$AC3205/($F3205-2009),0)+IF($G3205>=CC$2,$AD3205/($G3205-2009),0)+IF($H3205>=CC$2,$AE3205/($H3205-2009),0)+IF($I3205>=CC$2,$AF3205/($I3205-2009),0)+IF($J3205>=CC$2,$AG3205/($J3205-2009),0)+IF($K3205>=CC$2,$AH3205/($K3205-2009),0)+IF($L3205>=CC$2,$AI3205/($L3205-2009),0)+IF($M3205>=CC$2,$AJ3205/($M3205-2009),0)+IF($N3205>=CC$2,$AK3205/($N3205-2009),0)+IF($O3205>=CC$2,$AL3205/($O3205-2009),0)+IF($P3205>=CC$2,$AM3205/($P3205-2009),0)+IF($Q3205>=CC$2,$AN3205/($Q3205-2009),0)+IF($R3205>=CC$2,$AO3205/($R3205-2009),0)+IF($S3205>=CC$2,$AP3205/($S3205-2009),0)+IF($T3205>=CC$2,$AQ3205/($T3205-2009),0)+IF($U3205>=CC$2,$AR3205/($U3205-2009),0)+IF($V3205>=CC$2,$AS3205/($V3205-2009),0)+IF($W3205>=CC$2,$AT3205/($W3205-2009),0)+IF($X3205>=CC$2,$AU3205/($X3205-2009),0)+IF($Y3205>=CC$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3205>=CM$2,$AA3205/($D3205-2009),0)+IF($E3205>=CM$2,$AB3205/($E3205-2009),0)+IF($F3205>=CM$2,$AC3205/($F3205-2009),0)+IF($G3205>=CM$2,$AD3205/($G3205-2009),0)+IF($H3205>=CM$2,$AE3205/($H3205-2009),0)+IF($I3205>=CM$2,$AF3205/($I3205-2009),0)+IF($J3205>=CM$2,$AG3205/($J3205-2009),0)+IF($K3205>=CM$2,$AH3205/($K3205-2009),0)+IF($L3205>=CM$2,$AI3205/($L3205-2009),0)+IF($M3205>=CM$2,$AJ3205/($M3205-2009),0)+IF($N3205>=CM$2,$AK3205/($N3205-2009),0)+IF($O3205>=CM$2,$AL3205/($O3205-2009),0)+IF($P3205>=CM$2,$AM3205/($P3205-2009),0)+IF($Q3205>=CM$2,$AN3205/($Q3205-2009),0)+IF($R3205>=CM$2,$AO3205/($R3205-2009),0)+IF($S3205>=CM$2,$AP3205/($S3205-2009),0)+IF($T3205>=CM$2,$AQ3205/($T3205-2009),0)+IF($U3205>=CM$2,$AR3205/($U3205-2009),0)+IF($V3205>=CM$2,$AS3205/($V3205-2009),0)+IF($W3205>=CM$2,$AT3205/($W3205-2009),0)+IF($X3205>=CM$2,$AU3205/($X3205-2009),0)+IF($Y3205>=CM$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3205>=CW$2,$AA3205/($D3205-2009),0)+IF($E3205>=CW$2,$AB3205/($E3205-2009),0)+IF($F3205>=CW$2,$AC3205/($F3205-2009),0)+IF($G3205>=CW$2,$AD3205/($G3205-2009),0)+IF($H3205>=CW$2,$AE3205/($H3205-2009),0)+IF($I3205>=CW$2,$AF3205/($I3205-2009),0)+IF($J3205>=CW$2,$AG3205/($J3205-2009),0)+IF($K3205>=CW$2,$AH3205/($K3205-2009),0)+IF($L3205>=CW$2,$AI3205/($L3205-2009),0)+IF($M3205>=CW$2,$AJ3205/($M3205-2009),0)+IF($N3205>=CW$2,$AK3205/($N3205-2009),0)+IF($O3205>=CW$2,$AL3205/($O3205-2009),0)+IF($P3205>=CW$2,$AM3205/($P3205-2009),0)+IF($Q3205>=CW$2,$AN3205/($Q3205-2009),0)+IF($R3205>=CW$2,$AO3205/($R3205-2009),0)+IF($S3205>=CW$2,$AP3205/($S3205-2009),0)+IF($T3205>=CW$2,$AQ3205/($T3205-2009),0)+IF($U3205>=CW$2,$AR3205/($U3205-2009),0)+IF($V3205>=CW$2,$AS3205/($V3205-2009),0)+IF($W3205>=CW$2,$AT3205/($W3205-2009),0)+IF($X3205>=CW$2,$AU3205/($X3205-2009),0)+IF($Y3205>=CW$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3205>=DG$2,$AA3205/($D3205-2009),0)+IF($E3205>=DG$2,$AB3205/($E3205-2009),0)+IF($F3205>=DG$2,$AC3205/($F3205-2009),0)+IF($G3205>=DG$2,$AD3205/($G3205-2009),0)+IF($H3205>=DG$2,$AE3205/($H3205-2009),0)+IF($I3205>=DG$2,$AF3205/($I3205-2009),0)+IF($J3205>=DG$2,$AG3205/($J3205-2009),0)+IF($K3205>=DG$2,$AH3205/($K3205-2009),0)+IF($L3205>=DG$2,$AI3205/($L3205-2009),0)+IF($M3205>=DG$2,$AJ3205/($M3205-2009),0)+IF($N3205>=DG$2,$AK3205/($N3205-2009),0)+IF($O3205>=DG$2,$AL3205/($O3205-2009),0)+IF($P3205>=DG$2,$AM3205/($P3205-2009),0)+IF($Q3205>=DG$2,$AN3205/($Q3205-2009),0)+IF($R3205>=DG$2,$AO3205/($R3205-2009),0)+IF($S3205>=DG$2,$AP3205/($S3205-2009),0)+IF($T3205>=DG$2,$AQ3205/($T3205-2009),0)+IF($U3205>=DG$2,$AR3205/($U3205-2009),0)+IF($V3205>=DG$2,$AS3205/($V3205-2009),0)+IF($W3205>=DG$2,$AT3205/($W3205-2009),0)+IF($X3205>=DG$2,$AU3205/($X3205-2009),0)+IF($Y3205>=DG$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3205>=DQ$2,$AA3205/($D3205-2009),0)+IF($E3205>=DQ$2,$AB3205/($E3205-2009),0)+IF($F3205>=DQ$2,$AC3205/($F3205-2009),0)+IF($G3205>=DQ$2,$AD3205/($G3205-2009),0)+IF($H3205>=DQ$2,$AE3205/($H3205-2009),0)+IF($I3205>=DQ$2,$AF3205/($I3205-2009),0)+IF($J3205>=DQ$2,$AG3205/($J3205-2009),0)+IF($K3205>=DQ$2,$AH3205/($K3205-2009),0)+IF($L3205>=DQ$2,$AI3205/($L3205-2009),0)+IF($M3205>=DQ$2,$AJ3205/($M3205-2009),0)+IF($N3205>=DQ$2,$AK3205/($N3205-2009),0)+IF($O3205>=DQ$2,$AL3205/($O3205-2009),0)+IF($P3205>=DQ$2,$AM3205/($P3205-2009),0)+IF($Q3205>=DQ$2,$AN3205/($Q3205-2009),0)+IF($R3205>=DQ$2,$AO3205/($R3205-2009),0)+IF($S3205>=DQ$2,$AP3205/($S3205-2009),0)+IF($T3205>=DQ$2,$AQ3205/($T3205-2009),0)+IF($U3205>=DQ$2,$AR3205/($U3205-2009),0)+IF($V3205>=DQ$2,$AS3205/($V3205-2009),0)+IF($W3205>=DQ$2,$AT3205/($W3205-2009),0)+IF($X3205>=DQ$2,$AU3205/($X3205-2009),0)+IF($Y3205>=DQ$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3205>=EA$2,$AA3205/($D3205-2009),0)+IF($E3205>=EA$2,$AB3205/($E3205-2009),0)+IF($F3205>=EA$2,$AC3205/($F3205-2009),0)+IF($G3205>=EA$2,$AD3205/($G3205-2009),0)+IF($H3205>=EA$2,$AE3205/($H3205-2009),0)+IF($I3205>=EA$2,$AF3205/($I3205-2009),0)+IF($J3205>=EA$2,$AG3205/($J3205-2009),0)+IF($K3205>=EA$2,$AH3205/($K3205-2009),0)+IF($L3205>=EA$2,$AI3205/($L3205-2009),0)+IF($M3205>=EA$2,$AJ3205/($M3205-2009),0)+IF($N3205>=EA$2,$AK3205/($N3205-2009),0)+IF($O3205>=EA$2,$AL3205/($O3205-2009),0)+IF($P3205>=EA$2,$AM3205/($P3205-2009),0)+IF($Q3205>=EA$2,$AN3205/($Q3205-2009),0)+IF($R3205>=EA$2,$AO3205/($R3205-2009),0)+IF($S3205>=EA$2,$AP3205/($S3205-2009),0)+IF($T3205>=EA$2,$AQ3205/($T3205-2009),0)+IF($U3205>=EA$2,$AR3205/($U3205-2009),0)+IF($V3205>=EA$2,$AS3205/($V3205-2009),0)+IF($W3205>=EA$2,$AT3205/($W3205-2009),0)+IF($X3205>=EA$2,$AU3205/($X3205-2009),0)+IF($Y3205>=EA$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3205>=EK$2,$AA3205/($D3205-2009),0)+IF($E3205>=EK$2,$AB3205/($E3205-2009),0)+IF($F3205>=EK$2,$AC3205/($F3205-2009),0)+IF($G3205>=EK$2,$AD3205/($G3205-2009),0)+IF($H3205>=EK$2,$AE3205/($H3205-2009),0)+IF($I3205>=EK$2,$AF3205/($I3205-2009),0)+IF($J3205>=EK$2,$AG3205/($J3205-2009),0)+IF($K3205>=EK$2,$AH3205/($K3205-2009),0)+IF($L3205>=EK$2,$AI3205/($L3205-2009),0)+IF($M3205>=EK$2,$AJ3205/($M3205-2009),0)+IF($N3205>=EK$2,$AK3205/($N3205-2009),0)+IF($O3205>=EK$2,$AL3205/($O3205-2009),0)+IF($P3205>=EK$2,$AM3205/($P3205-2009),0)+IF($Q3205>=EK$2,$AN3205/($Q3205-2009),0)+IF($R3205>=EK$2,$AO3205/($R3205-2009),0)+IF($S3205>=EK$2,$AP3205/($S3205-2009),0)+IF($T3205>=EK$2,$AQ3205/($T3205-2009),0)+IF($U3205>=EK$2,$AR3205/($U3205-2009),0)+IF($V3205>=EK$2,$AS3205/($V3205-2009),0)+IF($W3205>=EK$2,$AT3205/($W3205-2009),0)+IF($X3205>=EK$2,$AU3205/($X3205-2009),0)+IF($Y3205>=EK$2,$AV3205/($Y3205-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3231","v":0},{"$f":"Produktionsanlæg!BV3231","v":0},{"$f":"Produktionsanlæg!BW3231","v":0},{"$f":"Produktionsanlæg!BX3231","v":0},{"$f":"Produktionsanlæg!BY3231","v":0},{"$f":"Produktionsanlæg!BZ3231","v":0},{"$f":"Produktionsanlæg!CA3231","v":0},{"$f":"Produktionsanlæg!CB3231","v":0},{"$f":"Produktionsanlæg!CC3231","v":0},{"$f":"Produktionsanlæg!CD3231","v":0},{"$f":"Produktionsanlæg!CE3231","v":0},{"$f":"Produktionsanlæg!CF3231","v":0},{"$f":"Produktionsanlæg!CG3231","v":0},{"$f":"Produktionsanlæg!CH3231","v":0},{"$f":"Produktionsanlæg!CI3231","v":0},{"$f":"Produktionsanlæg!CJ3231","v":0},{"$f":"Produktionsanlæg!CK3231","v":0},{"$f":"Produktionsanlæg!CL3231","v":0},{"$f":"Produktionsanlæg!CM3231","v":0},{"$f":"Produktionsanlæg!CN3231","v":0},{"$f":"Produktionsanlæg!CO3231","v":0},{"$f":"Produktionsanlæg!CP3231","v":0},{"$f":"+SUM(AA3231:AV3231)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C3247","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3247","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3247","v":0},{"$f":"Produktionsanlæg!BV3247","v":0},{"$f":"Produktionsanlæg!BW3247","v":0},{"$f":"Produktionsanlæg!BX3247","v":0},{"$f":"Produktionsanlæg!BY3247","v":0},{"$f":"Produktionsanlæg!BZ3247","v":0},{"$f":"Produktionsanlæg!CA3247","v":0},{"$f":"Produktionsanlæg!CB3247","v":0},{"$f":"Produktionsanlæg!CC3247","v":0},{"$f":"Produktionsanlæg!CD3247","v":0},{"$f":"Produktionsanlæg!CE3247","v":0},{"$f":"Produktionsanlæg!CF3247","v":0},{"$f":"Produktionsanlæg!CG3247","v":0},{"$f":"Produktionsanlæg!CH3247","v":0},{"$f":"Produktionsanlæg!CI3247","v":0},{"$f":"Produktionsanlæg!CJ3247","v":0},{"$f":"Produktionsanlæg!CK3247","v":0},{"$f":"Produktionsanlæg!CL3247","v":0},{"$f":"Produktionsanlæg!CM3247","v":0},{"$f":"Produktionsanlæg!CN3247","v":0},{"$f":"Produktionsanlæg!CO3247","v":0},{"$f":"Produktionsanlæg!CP3247","v":0},{"$f":"+SUM(AA3247:AV3247)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3247>=AY$2,$AA3247/($D3247-2009),0)+IF($E3247>=AY$2,$AB3247/($E3247-2009),0)+IF($F3247>=AY$2,$AC3247/($F3247-2009),0)+IF($G3247>=AY$2,$AD3247/($G3247-2009),0)+IF($H3247>=AY$2,$AE3247/($H3247-2009),0)+IF($I3247>=AY$2,$AF3247/($I3247-2009),0)+IF($J3247>=AY$2,$AG3247/($J3247-2009),0)+IF($K3247>=AY$2,$AH3247/($K3247-2009),0)+IF($L3247>=AY$2,$AI3247/($L3247-2009),0)+IF($M3247>=AY$2,$AJ3247/($M3247-2009),0)+IF($N3247>=AY$2,$AK3247/($N3247-2009),0)+IF($O3247>=AY$2,$AL3247/($O3247-2009),0)+IF($P3247>=AY$2,$AM3247/($P3247-2009),0)+IF($Q3247>=AY$2,$AN3247/($Q3247-2009),0)+IF($R3247>=AY$2,$AO3247/($R3247-2009),0)+IF($S3247>=AY$2,$AP3247/($S3247-2009),0)+IF($T3247>=AY$2,$AQ3247/($T3247-2009),0)+IF($U3247>=AY$2,$AR3247/($U3247-2009),0)+IF($V3247>=AY$2,$AS3247/($V3247-2009),0)+IF($W3247>=AY$2,$AT3247/($W3247-2009),0)+IF($X3247>=AY$2,$AU3247/($X3247-2009),0)+IF($Y3247>=AY$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3247>=BI$2,$AA3247/($D3247-2009),0)+IF($E3247>=BI$2,$AB3247/($E3247-2009),0)+IF($F3247>=BI$2,$AC3247/($F3247-2009),0)+IF($G3247>=BI$2,$AD3247/($G3247-2009),0)+IF($H3247>=BI$2,$AE3247/($H3247-2009),0)+IF($I3247>=BI$2,$AF3247/($I3247-2009),0)+IF($J3247>=BI$2,$AG3247/($J3247-2009),0)+IF($K3247>=BI$2,$AH3247/($K3247-2009),0)+IF($L3247>=BI$2,$AI3247/($L3247-2009),0)+IF($M3247>=BI$2,$AJ3247/($M3247-2009),0)+IF($N3247>=BI$2,$AK3247/($N3247-2009),0)+IF($O3247>=BI$2,$AL3247/($O3247-2009),0)+IF($P3247>=BI$2,$AM3247/($P3247-2009),0)+IF($Q3247>=BI$2,$AN3247/($Q3247-2009),0)+IF($R3247>=BI$2,$AO3247/($R3247-2009),0)+IF($S3247>=BI$2,$AP3247/($S3247-2009),0)+IF($T3247>=BI$2,$AQ3247/($T3247-2009),0)+IF($U3247>=BI$2,$AR3247/($U3247-2009),0)+IF($V3247>=BI$2,$AS3247/($V3247-2009),0)+IF($W3247>=BI$2,$AT3247/($W3247-2009),0)+IF($X3247>=BI$2,$AU3247/($X3247-2009),0)+IF($Y3247>=BI$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3247>=BS$2,$AA3247/($D3247-2009),0)+IF($E3247>=BS$2,$AB3247/($E3247-2009),0)+IF($F3247>=BS$2,$AC3247/($F3247-2009),0)+IF($G3247>=BS$2,$AD3247/($G3247-2009),0)+IF($H3247>=BS$2,$AE3247/($H3247-2009),0)+IF($I3247>=BS$2,$AF3247/($I3247-2009),0)+IF($J3247>=BS$2,$AG3247/($J3247-2009),0)+IF($K3247>=BS$2,$AH3247/($K3247-2009),0)+IF($L3247>=BS$2,$AI3247/($L3247-2009),0)+IF($M3247>=BS$2,$AJ3247/($M3247-2009),0)+IF($N3247>=BS$2,$AK3247/($N3247-2009),0)+IF($O3247>=BS$2,$AL3247/($O3247-2009),0)+IF($P3247>=BS$2,$AM3247/($P3247-2009),0)+IF($Q3247>=BS$2,$AN3247/($Q3247-2009),0)+IF($R3247>=BS$2,$AO3247/($R3247-2009),0)+IF($S3247>=BS$2,$AP3247/($S3247-2009),0)+IF($T3247>=BS$2,$AQ3247/($T3247-2009),0)+IF($U3247>=BS$2,$AR3247/($U3247-2009),0)+IF($V3247>=BS$2,$AS3247/($V3247-2009),0)+IF($W3247>=BS$2,$AT3247/($W3247-2009),0)+IF($X3247>=BS$2,$AU3247/($X3247-2009),0)+IF($Y3247>=BS$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3247>=CC$2,$AA3247/($D3247-2009),0)+IF($E3247>=CC$2,$AB3247/($E3247-2009),0)+IF($F3247>=CC$2,$AC3247/($F3247-2009),0)+IF($G3247>=CC$2,$AD3247/($G3247-2009),0)+IF($H3247>=CC$2,$AE3247/($H3247-2009),0)+IF($I3247>=CC$2,$AF3247/($I3247-2009),0)+IF($J3247>=CC$2,$AG3247/($J3247-2009),0)+IF($K3247>=CC$2,$AH3247/($K3247-2009),0)+IF($L3247>=CC$2,$AI3247/($L3247-2009),0)+IF($M3247>=CC$2,$AJ3247/($M3247-2009),0)+IF($N3247>=CC$2,$AK3247/($N3247-2009),0)+IF($O3247>=CC$2,$AL3247/($O3247-2009),0)+IF($P3247>=CC$2,$AM3247/($P3247-2009),0)+IF($Q3247>=CC$2,$AN3247/($Q3247-2009),0)+IF($R3247>=CC$2,$AO3247/($R3247-2009),0)+IF($S3247>=CC$2,$AP3247/($S3247-2009),0)+IF($T3247>=CC$2,$AQ3247/($T3247-2009),0)+IF($U3247>=CC$2,$AR3247/($U3247-2009),0)+IF($V3247>=CC$2,$AS3247/($V3247-2009),0)+IF($W3247>=CC$2,$AT3247/($W3247-2009),0)+IF($X3247>=CC$2,$AU3247/($X3247-2009),0)+IF($Y3247>=CC$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3247>=CM$2,$AA3247/($D3247-2009),0)+IF($E3247>=CM$2,$AB3247/($E3247-2009),0)+IF($F3247>=CM$2,$AC3247/($F3247-2009),0)+IF($G3247>=CM$2,$AD3247/($G3247-2009),0)+IF($H3247>=CM$2,$AE3247/($H3247-2009),0)+IF($I3247>=CM$2,$AF3247/($I3247-2009),0)+IF($J3247>=CM$2,$AG3247/($J3247-2009),0)+IF($K3247>=CM$2,$AH3247/($K3247-2009),0)+IF($L3247>=CM$2,$AI3247/($L3247-2009),0)+IF($M3247>=CM$2,$AJ3247/($M3247-2009),0)+IF($N3247>=CM$2,$AK3247/($N3247-2009),0)+IF($O3247>=CM$2,$AL3247/($O3247-2009),0)+IF($P3247>=CM$2,$AM3247/($P3247-2009),0)+IF($Q3247>=CM$2,$AN3247/($Q3247-2009),0)+IF($R3247>=CM$2,$AO3247/($R3247-2009),0)+IF($S3247>=CM$2,$AP3247/($S3247-2009),0)+IF($T3247>=CM$2,$AQ3247/($T3247-2009),0)+IF($U3247>=CM$2,$AR3247/($U3247-2009),0)+IF($V3247>=CM$2,$AS3247/($V3247-2009),0)+IF($W3247>=CM$2,$AT3247/($W3247-2009),0)+IF($X3247>=CM$2,$AU3247/($X3247-2009),0)+IF($Y3247>=CM$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3247>=CW$2,$AA3247/($D3247-2009),0)+IF($E3247>=CW$2,$AB3247/($E3247-2009),0)+IF($F3247>=CW$2,$AC3247/($F3247-2009),0)+IF($G3247>=CW$2,$AD3247/($G3247-2009),0)+IF($H3247>=CW$2,$AE3247/($H3247-2009),0)+IF($I3247>=CW$2,$AF3247/($I3247-2009),0)+IF($J3247>=CW$2,$AG3247/($J3247-2009),0)+IF($K3247>=CW$2,$AH3247/($K3247-2009),0)+IF($L3247>=CW$2,$AI3247/($L3247-2009),0)+IF($M3247>=CW$2,$AJ3247/($M3247-2009),0)+IF($N3247>=CW$2,$AK3247/($N3247-2009),0)+IF($O3247>=CW$2,$AL3247/($O3247-2009),0)+IF($P3247>=CW$2,$AM3247/($P3247-2009),0)+IF($Q3247>=CW$2,$AN3247/($Q3247-2009),0)+IF($R3247>=CW$2,$AO3247/($R3247-2009),0)+IF($S3247>=CW$2,$AP3247/($S3247-2009),0)+IF($T3247>=CW$2,$AQ3247/($T3247-2009),0)+IF($U3247>=CW$2,$AR3247/($U3247-2009),0)+IF($V3247>=CW$2,$AS3247/($V3247-2009),0)+IF($W3247>=CW$2,$AT3247/($W3247-2009),0)+IF($X3247>=CW$2,$AU3247/($X3247-2009),0)+IF($Y3247>=CW$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3247>=DG$2,$AA3247/($D3247-2009),0)+IF($E3247>=DG$2,$AB3247/($E3247-2009),0)+IF($F3247>=DG$2,$AC3247/($F3247-2009),0)+IF($G3247>=DG$2,$AD3247/($G3247-2009),0)+IF($H3247>=DG$2,$AE3247/($H3247-2009),0)+IF($I3247>=DG$2,$AF3247/($I3247-2009),0)+IF($J3247>=DG$2,$AG3247/($J3247-2009),0)+IF($K3247>=DG$2,$AH3247/($K3247-2009),0)+IF($L3247>=DG$2,$AI3247/($L3247-2009),0)+IF($M3247>=DG$2,$AJ3247/($M3247-2009),0)+IF($N3247>=DG$2,$AK3247/($N3247-2009),0)+IF($O3247>=DG$2,$AL3247/($O3247-2009),0)+IF($P3247>=DG$2,$AM3247/($P3247-2009),0)+IF($Q3247>=DG$2,$AN3247/($Q3247-2009),0)+IF($R3247>=DG$2,$AO3247/($R3247-2009),0)+IF($S3247>=DG$2,$AP3247/($S3247-2009),0)+IF($T3247>=DG$2,$AQ3247/($T3247-2009),0)+IF($U3247>=DG$2,$AR3247/($U3247-2009),0)+IF($V3247>=DG$2,$AS3247/($V3247-2009),0)+IF($W3247>=DG$2,$AT3247/($W3247-2009),0)+IF($X3247>=DG$2,$AU3247/($X3247-2009),0)+IF($Y3247>=DG$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3247>=DQ$2,$AA3247/($D3247-2009),0)+IF($E3247>=DQ$2,$AB3247/($E3247-2009),0)+IF($F3247>=DQ$2,$AC3247/($F3247-2009),0)+IF($G3247>=DQ$2,$AD3247/($G3247-2009),0)+IF($H3247>=DQ$2,$AE3247/($H3247-2009),0)+IF($I3247>=DQ$2,$AF3247/($I3247-2009),0)+IF($J3247>=DQ$2,$AG3247/($J3247-2009),0)+IF($K3247>=DQ$2,$AH3247/($K3247-2009),0)+IF($L3247>=DQ$2,$AI3247/($L3247-2009),0)+IF($M3247>=DQ$2,$AJ3247/($M3247-2009),0)+IF($N3247>=DQ$2,$AK3247/($N3247-2009),0)+IF($O3247>=DQ$2,$AL3247/($O3247-2009),0)+IF($P3247>=DQ$2,$AM3247/($P3247-2009),0)+IF($Q3247>=DQ$2,$AN3247/($Q3247-2009),0)+IF($R3247>=DQ$2,$AO3247/($R3247-2009),0)+IF($S3247>=DQ$2,$AP3247/($S3247-2009),0)+IF($T3247>=DQ$2,$AQ3247/($T3247-2009),0)+IF($U3247>=DQ$2,$AR3247/($U3247-2009),0)+IF($V3247>=DQ$2,$AS3247/($V3247-2009),0)+IF($W3247>=DQ$2,$AT3247/($W3247-2009),0)+IF($X3247>=DQ$2,$AU3247/($X3247-2009),0)+IF($Y3247>=DQ$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3247>=EA$2,$AA3247/($D3247-2009),0)+IF($E3247>=EA$2,$AB3247/($E3247-2009),0)+IF($F3247>=EA$2,$AC3247/($F3247-2009),0)+IF($G3247>=EA$2,$AD3247/($G3247-2009),0)+IF($H3247>=EA$2,$AE3247/($H3247-2009),0)+IF($I3247>=EA$2,$AF3247/($I3247-2009),0)+IF($J3247>=EA$2,$AG3247/($J3247-2009),0)+IF($K3247>=EA$2,$AH3247/($K3247-2009),0)+IF($L3247>=EA$2,$AI3247/($L3247-2009),0)+IF($M3247>=EA$2,$AJ3247/($M3247-2009),0)+IF($N3247>=EA$2,$AK3247/($N3247-2009),0)+IF($O3247>=EA$2,$AL3247/($O3247-2009),0)+IF($P3247>=EA$2,$AM3247/($P3247-2009),0)+IF($Q3247>=EA$2,$AN3247/($Q3247-2009),0)+IF($R3247>=EA$2,$AO3247/($R3247-2009),0)+IF($S3247>=EA$2,$AP3247/($S3247-2009),0)+IF($T3247>=EA$2,$AQ3247/($T3247-2009),0)+IF($U3247>=EA$2,$AR3247/($U3247-2009),0)+IF($V3247>=EA$2,$AS3247/($V3247-2009),0)+IF($W3247>=EA$2,$AT3247/($W3247-2009),0)+IF($X3247>=EA$2,$AU3247/($X3247-2009),0)+IF($Y3247>=EA$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3247>=EK$2,$AA3247/($D3247-2009),0)+IF($E3247>=EK$2,$AB3247/($E3247-2009),0)+IF($F3247>=EK$2,$AC3247/($F3247-2009),0)+IF($G3247>=EK$2,$AD3247/($G3247-2009),0)+IF($H3247>=EK$2,$AE3247/($H3247-2009),0)+IF($I3247>=EK$2,$AF3247/($I3247-2009),0)+IF($J3247>=EK$2,$AG3247/($J3247-2009),0)+IF($K3247>=EK$2,$AH3247/($K3247-2009),0)+IF($L3247>=EK$2,$AI3247/($L3247-2009),0)+IF($M3247>=EK$2,$AJ3247/($M3247-2009),0)+IF($N3247>=EK$2,$AK3247/($N3247-2009),0)+IF($O3247>=EK$2,$AL3247/($O3247-2009),0)+IF($P3247>=EK$2,$AM3247/($P3247-2009),0)+IF($Q3247>=EK$2,$AN3247/($Q3247-2009),0)+IF($R3247>=EK$2,$AO3247/($R3247-2009),0)+IF($S3247>=EK$2,$AP3247/($S3247-2009),0)+IF($T3247>=EK$2,$AQ3247/($T3247-2009),0)+IF($U3247>=EK$2,$AR3247/($U3247-2009),0)+IF($V3247>=EK$2,$AS3247/($V3247-2009),0)+IF($W3247>=EK$2,$AT3247/($W3247-2009),0)+IF($X3247>=EK$2,$AU3247/($X3247-2009),0)+IF($Y3247>=EK$2,$AV3247/($Y3247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C3270+Produktionsanlæg!D3271","v":1965},{"$f":"E$3+$C3270+Produktionsanlæg!E3271","v":1975},{"$f":"F$3+$C3270+Produktionsanlæg!F3271","v":1985},{"$f":"G$3+$C3270+Produktionsanlæg!G3271","v":1995},{"$f":"H$3+$C3270+Produktionsanlæg!H3271","v":2005},{"$f":"I$3+$C3270+Produktionsanlæg!I3271","v":2015},{"$f":"J$3+$C3270+Produktionsanlæg!J3271","v":2025},{"$f":"K$3+$C3270+Produktionsanlæg!K3271","v":2035},{"$f":"L$3+$C3270+Produktionsanlæg!L3271","v":2042},{"$f":"M$3+$C3270+Produktionsanlæg!M3271","v":2047},{"$f":"N$3+$C3270+Produktionsanlæg!N3271","v":2052},{"$f":"O$3+$C3270+Produktionsanlæg!O3271","v":2057},{"$f":"P$3+$C3270+Produktionsanlæg!P3271","v":2060},{"$f":"Q$3+$C3270+Produktionsanlæg!Q3271","v":2061},{"$f":"R$3+$C3270+Produktionsanlæg!R3271","v":2062},{"$f":"S$3+$C3270+Produktionsanlæg!S3271","v":2063},{"$f":"T$3+$C3270+Produktionsanlæg!T3271","v":2064},{"$f":"U$3+$C3270+Produktionsanlæg!U3271","v":2065},{"$f":"V$3+$C3270+Produktionsanlæg!V3271","v":2066},{"$f":"W$3+$C3270+Produktionsanlæg!W3271","v":2067},{"$f":"X$3+$C3270+Produktionsanlæg!X3271","v":2068},{"$f":"Y$3+$C3270+Produktionsanlæg!Y3271","v":2069},0,{"$f":"Produktionsanlæg!BU3270","v":0},{"$f":"Produktionsanlæg!BV3270","v":0},{"$f":"Produktionsanlæg!BW3270","v":0},{"$f":"Produktionsanlæg!BX3270","v":0},{"$f":"Produktionsanlæg!BY3270","v":0},{"$f":"Produktionsanlæg!BZ3270","v":0},{"$f":"Produktionsanlæg!CA3270","v":0},{"$f":"Produktionsanlæg!CB3270","v":0},{"$f":"Produktionsanlæg!CC3270","v":0},{"$f":"Produktionsanlæg!CD3270","v":0},{"$f":"Produktionsanlæg!CE3270","v":0},{"$f":"Produktionsanlæg!CF3270","v":0},{"$f":"Produktionsanlæg!CG3270","v":0},{"$f":"Produktionsanlæg!CH3270","v":0},{"$f":"Produktionsanlæg!CI3270","v":0},{"$f":"Produktionsanlæg!CJ3270","v":0},{"$f":"Produktionsanlæg!CK3270","v":0},{"$f":"Produktionsanlæg!CL3270","v":0},{"$f":"Produktionsanlæg!CM3270","v":0},{"$f":"Produktionsanlæg!CN3270","v":0},{"$f":"Produktionsanlæg!CO3270","v":0},{"$f":"Produktionsanlæg!CP3270","v":0},{"$f":"+SUM(AA3270:AV3270)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3286","v":0},{"$f":"Produktionsanlæg!BV3286","v":0},{"$f":"Produktionsanlæg!BW3286","v":0},{"$f":"Produktionsanlæg!BX3286","v":0},{"$f":"Produktionsanlæg!BY3286","v":0},{"$f":"Produktionsanlæg!BZ3286","v":0},{"$f":"Produktionsanlæg!CA3286","v":0},{"$f":"Produktionsanlæg!CB3286","v":0},{"$f":"Produktionsanlæg!CC3286","v":0},{"$f":"Produktionsanlæg!CD3286","v":0},{"$f":"Produktionsanlæg!CE3286","v":0},{"$f":"Produktionsanlæg!CF3286","v":0},{"$f":"Produktionsanlæg!CG3286","v":0},{"$f":"Produktionsanlæg!CH3286","v":0},{"$f":"Produktionsanlæg!CI3286","v":0},{"$f":"Produktionsanlæg!CJ3286","v":0},{"$f":"Produktionsanlæg!CK3286","v":0},{"$f":"Produktionsanlæg!CL3286","v":0},{"$f":"Produktionsanlæg!CM3286","v":0},{"$f":"Produktionsanlæg!CN3286","v":0},{"$f":"Produktionsanlæg!CO3286","v":0},{"$f":"Produktionsanlæg!CP3286","v":0},{"$f":"+SUM(AA3286:AV3286)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C3293","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3293","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3293","v":0},{"$f":"Produktionsanlæg!BV3293","v":0},{"$f":"Produktionsanlæg!BW3293","v":0},{"$f":"Produktionsanlæg!BX3293","v":0},{"$f":"Produktionsanlæg!BY3293","v":0},{"$f":"Produktionsanlæg!BZ3293","v":0},{"$f":"Produktionsanlæg!CA3293","v":0},{"$f":"Produktionsanlæg!CB3293","v":0},{"$f":"Produktionsanlæg!CC3293","v":0},{"$f":"Produktionsanlæg!CD3293","v":0},{"$f":"Produktionsanlæg!CE3293","v":0},{"$f":"Produktionsanlæg!CF3293","v":0},{"$f":"Produktionsanlæg!CG3293","v":0},{"$f":"Produktionsanlæg!CH3293","v":0},{"$f":"Produktionsanlæg!CI3293","v":0},{"$f":"Produktionsanlæg!CJ3293","v":0},{"$f":"Produktionsanlæg!CK3293","v":0},{"$f":"Produktionsanlæg!CL3293","v":0},{"$f":"Produktionsanlæg!CM3293","v":0},{"$f":"Produktionsanlæg!CN3293","v":0},{"$f":"Produktionsanlæg!CO3293","v":0},{"$f":"Produktionsanlæg!CP3293","v":0},{"$f":"+SUM(AA3293:AV3293)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3293>=AY$2,$AA3293/($D3293-2009),0)+IF($E3293>=AY$2,$AB3293/($E3293-2009),0)+IF($F3293>=AY$2,$AC3293/($F3293-2009),0)+IF($G3293>=AY$2,$AD3293/($G3293-2009),0)+IF($H3293>=AY$2,$AE3293/($H3293-2009),0)+IF($I3293>=AY$2,$AF3293/($I3293-2009),0)+IF($J3293>=AY$2,$AG3293/($J3293-2009),0)+IF($K3293>=AY$2,$AH3293/($K3293-2009),0)+IF($L3293>=AY$2,$AI3293/($L3293-2009),0)+IF($M3293>=AY$2,$AJ3293/($M3293-2009),0)+IF($N3293>=AY$2,$AK3293/($N3293-2009),0)+IF($O3293>=AY$2,$AL3293/($O3293-2009),0)+IF($P3293>=AY$2,$AM3293/($P3293-2009),0)+IF($Q3293>=AY$2,$AN3293/($Q3293-2009),0)+IF($R3293>=AY$2,$AO3293/($R3293-2009),0)+IF($S3293>=AY$2,$AP3293/($S3293-2009),0)+IF($T3293>=AY$2,$AQ3293/($T3293-2009),0)+IF($U3293>=AY$2,$AR3293/($U3293-2009),0)+IF($V3293>=AY$2,$AS3293/($V3293-2009),0)+IF($W3293>=AY$2,$AT3293/($W3293-2009),0)+IF($X3293>=AY$2,$AU3293/($X3293-2009),0)+IF($Y3293>=AY$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3293>=BI$2,$AA3293/($D3293-2009),0)+IF($E3293>=BI$2,$AB3293/($E3293-2009),0)+IF($F3293>=BI$2,$AC3293/($F3293-2009),0)+IF($G3293>=BI$2,$AD3293/($G3293-2009),0)+IF($H3293>=BI$2,$AE3293/($H3293-2009),0)+IF($I3293>=BI$2,$AF3293/($I3293-2009),0)+IF($J3293>=BI$2,$AG3293/($J3293-2009),0)+IF($K3293>=BI$2,$AH3293/($K3293-2009),0)+IF($L3293>=BI$2,$AI3293/($L3293-2009),0)+IF($M3293>=BI$2,$AJ3293/($M3293-2009),0)+IF($N3293>=BI$2,$AK3293/($N3293-2009),0)+IF($O3293>=BI$2,$AL3293/($O3293-2009),0)+IF($P3293>=BI$2,$AM3293/($P3293-2009),0)+IF($Q3293>=BI$2,$AN3293/($Q3293-2009),0)+IF($R3293>=BI$2,$AO3293/($R3293-2009),0)+IF($S3293>=BI$2,$AP3293/($S3293-2009),0)+IF($T3293>=BI$2,$AQ3293/($T3293-2009),0)+IF($U3293>=BI$2,$AR3293/($U3293-2009),0)+IF($V3293>=BI$2,$AS3293/($V3293-2009),0)+IF($W3293>=BI$2,$AT3293/($W3293-2009),0)+IF($X3293>=BI$2,$AU3293/($X3293-2009),0)+IF($Y3293>=BI$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3293>=BS$2,$AA3293/($D3293-2009),0)+IF($E3293>=BS$2,$AB3293/($E3293-2009),0)+IF($F3293>=BS$2,$AC3293/($F3293-2009),0)+IF($G3293>=BS$2,$AD3293/($G3293-2009),0)+IF($H3293>=BS$2,$AE3293/($H3293-2009),0)+IF($I3293>=BS$2,$AF3293/($I3293-2009),0)+IF($J3293>=BS$2,$AG3293/($J3293-2009),0)+IF($K3293>=BS$2,$AH3293/($K3293-2009),0)+IF($L3293>=BS$2,$AI3293/($L3293-2009),0)+IF($M3293>=BS$2,$AJ3293/($M3293-2009),0)+IF($N3293>=BS$2,$AK3293/($N3293-2009),0)+IF($O3293>=BS$2,$AL3293/($O3293-2009),0)+IF($P3293>=BS$2,$AM3293/($P3293-2009),0)+IF($Q3293>=BS$2,$AN3293/($Q3293-2009),0)+IF($R3293>=BS$2,$AO3293/($R3293-2009),0)+IF($S3293>=BS$2,$AP3293/($S3293-2009),0)+IF($T3293>=BS$2,$AQ3293/($T3293-2009),0)+IF($U3293>=BS$2,$AR3293/($U3293-2009),0)+IF($V3293>=BS$2,$AS3293/($V3293-2009),0)+IF($W3293>=BS$2,$AT3293/($W3293-2009),0)+IF($X3293>=BS$2,$AU3293/($X3293-2009),0)+IF($Y3293>=BS$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3293>=CC$2,$AA3293/($D3293-2009),0)+IF($E3293>=CC$2,$AB3293/($E3293-2009),0)+IF($F3293>=CC$2,$AC3293/($F3293-2009),0)+IF($G3293>=CC$2,$AD3293/($G3293-2009),0)+IF($H3293>=CC$2,$AE3293/($H3293-2009),0)+IF($I3293>=CC$2,$AF3293/($I3293-2009),0)+IF($J3293>=CC$2,$AG3293/($J3293-2009),0)+IF($K3293>=CC$2,$AH3293/($K3293-2009),0)+IF($L3293>=CC$2,$AI3293/($L3293-2009),0)+IF($M3293>=CC$2,$AJ3293/($M3293-2009),0)+IF($N3293>=CC$2,$AK3293/($N3293-2009),0)+IF($O3293>=CC$2,$AL3293/($O3293-2009),0)+IF($P3293>=CC$2,$AM3293/($P3293-2009),0)+IF($Q3293>=CC$2,$AN3293/($Q3293-2009),0)+IF($R3293>=CC$2,$AO3293/($R3293-2009),0)+IF($S3293>=CC$2,$AP3293/($S3293-2009),0)+IF($T3293>=CC$2,$AQ3293/($T3293-2009),0)+IF($U3293>=CC$2,$AR3293/($U3293-2009),0)+IF($V3293>=CC$2,$AS3293/($V3293-2009),0)+IF($W3293>=CC$2,$AT3293/($W3293-2009),0)+IF($X3293>=CC$2,$AU3293/($X3293-2009),0)+IF($Y3293>=CC$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3293>=CM$2,$AA3293/($D3293-2009),0)+IF($E3293>=CM$2,$AB3293/($E3293-2009),0)+IF($F3293>=CM$2,$AC3293/($F3293-2009),0)+IF($G3293>=CM$2,$AD3293/($G3293-2009),0)+IF($H3293>=CM$2,$AE3293/($H3293-2009),0)+IF($I3293>=CM$2,$AF3293/($I3293-2009),0)+IF($J3293>=CM$2,$AG3293/($J3293-2009),0)+IF($K3293>=CM$2,$AH3293/($K3293-2009),0)+IF($L3293>=CM$2,$AI3293/($L3293-2009),0)+IF($M3293>=CM$2,$AJ3293/($M3293-2009),0)+IF($N3293>=CM$2,$AK3293/($N3293-2009),0)+IF($O3293>=CM$2,$AL3293/($O3293-2009),0)+IF($P3293>=CM$2,$AM3293/($P3293-2009),0)+IF($Q3293>=CM$2,$AN3293/($Q3293-2009),0)+IF($R3293>=CM$2,$AO3293/($R3293-2009),0)+IF($S3293>=CM$2,$AP3293/($S3293-2009),0)+IF($T3293>=CM$2,$AQ3293/($T3293-2009),0)+IF($U3293>=CM$2,$AR3293/($U3293-2009),0)+IF($V3293>=CM$2,$AS3293/($V3293-2009),0)+IF($W3293>=CM$2,$AT3293/($W3293-2009),0)+IF($X3293>=CM$2,$AU3293/($X3293-2009),0)+IF($Y3293>=CM$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3293>=CW$2,$AA3293/($D3293-2009),0)+IF($E3293>=CW$2,$AB3293/($E3293-2009),0)+IF($F3293>=CW$2,$AC3293/($F3293-2009),0)+IF($G3293>=CW$2,$AD3293/($G3293-2009),0)+IF($H3293>=CW$2,$AE3293/($H3293-2009),0)+IF($I3293>=CW$2,$AF3293/($I3293-2009),0)+IF($J3293>=CW$2,$AG3293/($J3293-2009),0)+IF($K3293>=CW$2,$AH3293/($K3293-2009),0)+IF($L3293>=CW$2,$AI3293/($L3293-2009),0)+IF($M3293>=CW$2,$AJ3293/($M3293-2009),0)+IF($N3293>=CW$2,$AK3293/($N3293-2009),0)+IF($O3293>=CW$2,$AL3293/($O3293-2009),0)+IF($P3293>=CW$2,$AM3293/($P3293-2009),0)+IF($Q3293>=CW$2,$AN3293/($Q3293-2009),0)+IF($R3293>=CW$2,$AO3293/($R3293-2009),0)+IF($S3293>=CW$2,$AP3293/($S3293-2009),0)+IF($T3293>=CW$2,$AQ3293/($T3293-2009),0)+IF($U3293>=CW$2,$AR3293/($U3293-2009),0)+IF($V3293>=CW$2,$AS3293/($V3293-2009),0)+IF($W3293>=CW$2,$AT3293/($W3293-2009),0)+IF($X3293>=CW$2,$AU3293/($X3293-2009),0)+IF($Y3293>=CW$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3293>=DG$2,$AA3293/($D3293-2009),0)+IF($E3293>=DG$2,$AB3293/($E3293-2009),0)+IF($F3293>=DG$2,$AC3293/($F3293-2009),0)+IF($G3293>=DG$2,$AD3293/($G3293-2009),0)+IF($H3293>=DG$2,$AE3293/($H3293-2009),0)+IF($I3293>=DG$2,$AF3293/($I3293-2009),0)+IF($J3293>=DG$2,$AG3293/($J3293-2009),0)+IF($K3293>=DG$2,$AH3293/($K3293-2009),0)+IF($L3293>=DG$2,$AI3293/($L3293-2009),0)+IF($M3293>=DG$2,$AJ3293/($M3293-2009),0)+IF($N3293>=DG$2,$AK3293/($N3293-2009),0)+IF($O3293>=DG$2,$AL3293/($O3293-2009),0)+IF($P3293>=DG$2,$AM3293/($P3293-2009),0)+IF($Q3293>=DG$2,$AN3293/($Q3293-2009),0)+IF($R3293>=DG$2,$AO3293/($R3293-2009),0)+IF($S3293>=DG$2,$AP3293/($S3293-2009),0)+IF($T3293>=DG$2,$AQ3293/($T3293-2009),0)+IF($U3293>=DG$2,$AR3293/($U3293-2009),0)+IF($V3293>=DG$2,$AS3293/($V3293-2009),0)+IF($W3293>=DG$2,$AT3293/($W3293-2009),0)+IF($X3293>=DG$2,$AU3293/($X3293-2009),0)+IF($Y3293>=DG$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3293>=DQ$2,$AA3293/($D3293-2009),0)+IF($E3293>=DQ$2,$AB3293/($E3293-2009),0)+IF($F3293>=DQ$2,$AC3293/($F3293-2009),0)+IF($G3293>=DQ$2,$AD3293/($G3293-2009),0)+IF($H3293>=DQ$2,$AE3293/($H3293-2009),0)+IF($I3293>=DQ$2,$AF3293/($I3293-2009),0)+IF($J3293>=DQ$2,$AG3293/($J3293-2009),0)+IF($K3293>=DQ$2,$AH3293/($K3293-2009),0)+IF($L3293>=DQ$2,$AI3293/($L3293-2009),0)+IF($M3293>=DQ$2,$AJ3293/($M3293-2009),0)+IF($N3293>=DQ$2,$AK3293/($N3293-2009),0)+IF($O3293>=DQ$2,$AL3293/($O3293-2009),0)+IF($P3293>=DQ$2,$AM3293/($P3293-2009),0)+IF($Q3293>=DQ$2,$AN3293/($Q3293-2009),0)+IF($R3293>=DQ$2,$AO3293/($R3293-2009),0)+IF($S3293>=DQ$2,$AP3293/($S3293-2009),0)+IF($T3293>=DQ$2,$AQ3293/($T3293-2009),0)+IF($U3293>=DQ$2,$AR3293/($U3293-2009),0)+IF($V3293>=DQ$2,$AS3293/($V3293-2009),0)+IF($W3293>=DQ$2,$AT3293/($W3293-2009),0)+IF($X3293>=DQ$2,$AU3293/($X3293-2009),0)+IF($Y3293>=DQ$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3293>=EA$2,$AA3293/($D3293-2009),0)+IF($E3293>=EA$2,$AB3293/($E3293-2009),0)+IF($F3293>=EA$2,$AC3293/($F3293-2009),0)+IF($G3293>=EA$2,$AD3293/($G3293-2009),0)+IF($H3293>=EA$2,$AE3293/($H3293-2009),0)+IF($I3293>=EA$2,$AF3293/($I3293-2009),0)+IF($J3293>=EA$2,$AG3293/($J3293-2009),0)+IF($K3293>=EA$2,$AH3293/($K3293-2009),0)+IF($L3293>=EA$2,$AI3293/($L3293-2009),0)+IF($M3293>=EA$2,$AJ3293/($M3293-2009),0)+IF($N3293>=EA$2,$AK3293/($N3293-2009),0)+IF($O3293>=EA$2,$AL3293/($O3293-2009),0)+IF($P3293>=EA$2,$AM3293/($P3293-2009),0)+IF($Q3293>=EA$2,$AN3293/($Q3293-2009),0)+IF($R3293>=EA$2,$AO3293/($R3293-2009),0)+IF($S3293>=EA$2,$AP3293/($S3293-2009),0)+IF($T3293>=EA$2,$AQ3293/($T3293-2009),0)+IF($U3293>=EA$2,$AR3293/($U3293-2009),0)+IF($V3293>=EA$2,$AS3293/($V3293-2009),0)+IF($W3293>=EA$2,$AT3293/($W3293-2009),0)+IF($X3293>=EA$2,$AU3293/($X3293-2009),0)+IF($Y3293>=EA$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3293>=EK$2,$AA3293/($D3293-2009),0)+IF($E3293>=EK$2,$AB3293/($E3293-2009),0)+IF($F3293>=EK$2,$AC3293/($F3293-2009),0)+IF($G3293>=EK$2,$AD3293/($G3293-2009),0)+IF($H3293>=EK$2,$AE3293/($H3293-2009),0)+IF($I3293>=EK$2,$AF3293/($I3293-2009),0)+IF($J3293>=EK$2,$AG3293/($J3293-2009),0)+IF($K3293>=EK$2,$AH3293/($K3293-2009),0)+IF($L3293>=EK$2,$AI3293/($L3293-2009),0)+IF($M3293>=EK$2,$AJ3293/($M3293-2009),0)+IF($N3293>=EK$2,$AK3293/($N3293-2009),0)+IF($O3293>=EK$2,$AL3293/($O3293-2009),0)+IF($P3293>=EK$2,$AM3293/($P3293-2009),0)+IF($Q3293>=EK$2,$AN3293/($Q3293-2009),0)+IF($R3293>=EK$2,$AO3293/($R3293-2009),0)+IF($S3293>=EK$2,$AP3293/($S3293-2009),0)+IF($T3293>=EK$2,$AQ3293/($T3293-2009),0)+IF($U3293>=EK$2,$AR3293/($U3293-2009),0)+IF($V3293>=EK$2,$AS3293/($V3293-2009),0)+IF($W3293>=EK$2,$AT3293/($W3293-2009),0)+IF($X3293>=EK$2,$AU3293/($X3293-2009),0)+IF($Y3293>=EK$2,$AV3293/($Y3293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"D$3+$C3310","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3310","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3310","v":0},{"$f":"Produktionsanlæg!BV3310","v":0},{"$f":"Produktionsanlæg!BW3310","v":0},{"$f":"Produktionsanlæg!BX3310","v":0},{"$f":"Produktionsanlæg!BY3310","v":0},{"$f":"Produktionsanlæg!BZ3310","v":0},{"$f":"Produktionsanlæg!CA3310","v":0},{"$f":"Produktionsanlæg!CB3310","v":0},{"$f":"Produktionsanlæg!CC3310","v":0},{"$f":"Produktionsanlæg!CD3310","v":0},{"$f":"Produktionsanlæg!CE3310","v":0},{"$f":"Produktionsanlæg!CF3310","v":0},{"$f":"Produktionsanlæg!CG3310","v":0},{"$f":"Produktionsanlæg!CH3310","v":0},{"$f":"Produktionsanlæg!CI3310","v":0},{"$f":"Produktionsanlæg!CJ3310","v":0},{"$f":"Produktionsanlæg!CK3310","v":0},{"$f":"Produktionsanlæg!CL3310","v":0},{"$f":"Produktionsanlæg!CM3310","v":0},{"$f":"Produktionsanlæg!CN3310","v":0},{"$f":"Produktionsanlæg!CO3310","v":0},{"$f":"Produktionsanlæg!CP3310","v":0},{"$f":"+SUM(AA3310:AV3310)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3310>=AY$2,$AA3310/($D3310-2009),0)+IF($E3310>=AY$2,$AB3310/($E3310-2009),0)+IF($F3310>=AY$2,$AC3310/($F3310-2009),0)+IF($G3310>=AY$2,$AD3310/($G3310-2009),0)+IF($H3310>=AY$2,$AE3310/($H3310-2009),0)+IF($I3310>=AY$2,$AF3310/($I3310-2009),0)+IF($J3310>=AY$2,$AG3310/($J3310-2009),0)+IF($K3310>=AY$2,$AH3310/($K3310-2009),0)+IF($L3310>=AY$2,$AI3310/($L3310-2009),0)+IF($M3310>=AY$2,$AJ3310/($M3310-2009),0)+IF($N3310>=AY$2,$AK3310/($N3310-2009),0)+IF($O3310>=AY$2,$AL3310/($O3310-2009),0)+IF($P3310>=AY$2,$AM3310/($P3310-2009),0)+IF($Q3310>=AY$2,$AN3310/($Q3310-2009),0)+IF($R3310>=AY$2,$AO3310/($R3310-2009),0)+IF($S3310>=AY$2,$AP3310/($S3310-2009),0)+IF($T3310>=AY$2,$AQ3310/($T3310-2009),0)+IF($U3310>=AY$2,$AR3310/($U3310-2009),0)+IF($V3310>=AY$2,$AS3310/($V3310-2009),0)+IF($W3310>=AY$2,$AT3310/($W3310-2009),0)+IF($X3310>=AY$2,$AU3310/($X3310-2009),0)+IF($Y3310>=AY$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3310>=BI$2,$AA3310/($D3310-2009),0)+IF($E3310>=BI$2,$AB3310/($E3310-2009),0)+IF($F3310>=BI$2,$AC3310/($F3310-2009),0)+IF($G3310>=BI$2,$AD3310/($G3310-2009),0)+IF($H3310>=BI$2,$AE3310/($H3310-2009),0)+IF($I3310>=BI$2,$AF3310/($I3310-2009),0)+IF($J3310>=BI$2,$AG3310/($J3310-2009),0)+IF($K3310>=BI$2,$AH3310/($K3310-2009),0)+IF($L3310>=BI$2,$AI3310/($L3310-2009),0)+IF($M3310>=BI$2,$AJ3310/($M3310-2009),0)+IF($N3310>=BI$2,$AK3310/($N3310-2009),0)+IF($O3310>=BI$2,$AL3310/($O3310-2009),0)+IF($P3310>=BI$2,$AM3310/($P3310-2009),0)+IF($Q3310>=BI$2,$AN3310/($Q3310-2009),0)+IF($R3310>=BI$2,$AO3310/($R3310-2009),0)+IF($S3310>=BI$2,$AP3310/($S3310-2009),0)+IF($T3310>=BI$2,$AQ3310/($T3310-2009),0)+IF($U3310>=BI$2,$AR3310/($U3310-2009),0)+IF($V3310>=BI$2,$AS3310/($V3310-2009),0)+IF($W3310>=BI$2,$AT3310/($W3310-2009),0)+IF($X3310>=BI$2,$AU3310/($X3310-2009),0)+IF($Y3310>=BI$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3310>=BS$2,$AA3310/($D3310-2009),0)+IF($E3310>=BS$2,$AB3310/($E3310-2009),0)+IF($F3310>=BS$2,$AC3310/($F3310-2009),0)+IF($G3310>=BS$2,$AD3310/($G3310-2009),0)+IF($H3310>=BS$2,$AE3310/($H3310-2009),0)+IF($I3310>=BS$2,$AF3310/($I3310-2009),0)+IF($J3310>=BS$2,$AG3310/($J3310-2009),0)+IF($K3310>=BS$2,$AH3310/($K3310-2009),0)+IF($L3310>=BS$2,$AI3310/($L3310-2009),0)+IF($M3310>=BS$2,$AJ3310/($M3310-2009),0)+IF($N3310>=BS$2,$AK3310/($N3310-2009),0)+IF($O3310>=BS$2,$AL3310/($O3310-2009),0)+IF($P3310>=BS$2,$AM3310/($P3310-2009),0)+IF($Q3310>=BS$2,$AN3310/($Q3310-2009),0)+IF($R3310>=BS$2,$AO3310/($R3310-2009),0)+IF($S3310>=BS$2,$AP3310/($S3310-2009),0)+IF($T3310>=BS$2,$AQ3310/($T3310-2009),0)+IF($U3310>=BS$2,$AR3310/($U3310-2009),0)+IF($V3310>=BS$2,$AS3310/($V3310-2009),0)+IF($W3310>=BS$2,$AT3310/($W3310-2009),0)+IF($X3310>=BS$2,$AU3310/($X3310-2009),0)+IF($Y3310>=BS$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3310>=CC$2,$AA3310/($D3310-2009),0)+IF($E3310>=CC$2,$AB3310/($E3310-2009),0)+IF($F3310>=CC$2,$AC3310/($F3310-2009),0)+IF($G3310>=CC$2,$AD3310/($G3310-2009),0)+IF($H3310>=CC$2,$AE3310/($H3310-2009),0)+IF($I3310>=CC$2,$AF3310/($I3310-2009),0)+IF($J3310>=CC$2,$AG3310/($J3310-2009),0)+IF($K3310>=CC$2,$AH3310/($K3310-2009),0)+IF($L3310>=CC$2,$AI3310/($L3310-2009),0)+IF($M3310>=CC$2,$AJ3310/($M3310-2009),0)+IF($N3310>=CC$2,$AK3310/($N3310-2009),0)+IF($O3310>=CC$2,$AL3310/($O3310-2009),0)+IF($P3310>=CC$2,$AM3310/($P3310-2009),0)+IF($Q3310>=CC$2,$AN3310/($Q3310-2009),0)+IF($R3310>=CC$2,$AO3310/($R3310-2009),0)+IF($S3310>=CC$2,$AP3310/($S3310-2009),0)+IF($T3310>=CC$2,$AQ3310/($T3310-2009),0)+IF($U3310>=CC$2,$AR3310/($U3310-2009),0)+IF($V3310>=CC$2,$AS3310/($V3310-2009),0)+IF($W3310>=CC$2,$AT3310/($W3310-2009),0)+IF($X3310>=CC$2,$AU3310/($X3310-2009),0)+IF($Y3310>=CC$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3310>=CM$2,$AA3310/($D3310-2009),0)+IF($E3310>=CM$2,$AB3310/($E3310-2009),0)+IF($F3310>=CM$2,$AC3310/($F3310-2009),0)+IF($G3310>=CM$2,$AD3310/($G3310-2009),0)+IF($H3310>=CM$2,$AE3310/($H3310-2009),0)+IF($I3310>=CM$2,$AF3310/($I3310-2009),0)+IF($J3310>=CM$2,$AG3310/($J3310-2009),0)+IF($K3310>=CM$2,$AH3310/($K3310-2009),0)+IF($L3310>=CM$2,$AI3310/($L3310-2009),0)+IF($M3310>=CM$2,$AJ3310/($M3310-2009),0)+IF($N3310>=CM$2,$AK3310/($N3310-2009),0)+IF($O3310>=CM$2,$AL3310/($O3310-2009),0)+IF($P3310>=CM$2,$AM3310/($P3310-2009),0)+IF($Q3310>=CM$2,$AN3310/($Q3310-2009),0)+IF($R3310>=CM$2,$AO3310/($R3310-2009),0)+IF($S3310>=CM$2,$AP3310/($S3310-2009),0)+IF($T3310>=CM$2,$AQ3310/($T3310-2009),0)+IF($U3310>=CM$2,$AR3310/($U3310-2009),0)+IF($V3310>=CM$2,$AS3310/($V3310-2009),0)+IF($W3310>=CM$2,$AT3310/($W3310-2009),0)+IF($X3310>=CM$2,$AU3310/($X3310-2009),0)+IF($Y3310>=CM$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3310>=CW$2,$AA3310/($D3310-2009),0)+IF($E3310>=CW$2,$AB3310/($E3310-2009),0)+IF($F3310>=CW$2,$AC3310/($F3310-2009),0)+IF($G3310>=CW$2,$AD3310/($G3310-2009),0)+IF($H3310>=CW$2,$AE3310/($H3310-2009),0)+IF($I3310>=CW$2,$AF3310/($I3310-2009),0)+IF($J3310>=CW$2,$AG3310/($J3310-2009),0)+IF($K3310>=CW$2,$AH3310/($K3310-2009),0)+IF($L3310>=CW$2,$AI3310/($L3310-2009),0)+IF($M3310>=CW$2,$AJ3310/($M3310-2009),0)+IF($N3310>=CW$2,$AK3310/($N3310-2009),0)+IF($O3310>=CW$2,$AL3310/($O3310-2009),0)+IF($P3310>=CW$2,$AM3310/($P3310-2009),0)+IF($Q3310>=CW$2,$AN3310/($Q3310-2009),0)+IF($R3310>=CW$2,$AO3310/($R3310-2009),0)+IF($S3310>=CW$2,$AP3310/($S3310-2009),0)+IF($T3310>=CW$2,$AQ3310/($T3310-2009),0)+IF($U3310>=CW$2,$AR3310/($U3310-2009),0)+IF($V3310>=CW$2,$AS3310/($V3310-2009),0)+IF($W3310>=CW$2,$AT3310/($W3310-2009),0)+IF($X3310>=CW$2,$AU3310/($X3310-2009),0)+IF($Y3310>=CW$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3310>=DG$2,$AA3310/($D3310-2009),0)+IF($E3310>=DG$2,$AB3310/($E3310-2009),0)+IF($F3310>=DG$2,$AC3310/($F3310-2009),0)+IF($G3310>=DG$2,$AD3310/($G3310-2009),0)+IF($H3310>=DG$2,$AE3310/($H3310-2009),0)+IF($I3310>=DG$2,$AF3310/($I3310-2009),0)+IF($J3310>=DG$2,$AG3310/($J3310-2009),0)+IF($K3310>=DG$2,$AH3310/($K3310-2009),0)+IF($L3310>=DG$2,$AI3310/($L3310-2009),0)+IF($M3310>=DG$2,$AJ3310/($M3310-2009),0)+IF($N3310>=DG$2,$AK3310/($N3310-2009),0)+IF($O3310>=DG$2,$AL3310/($O3310-2009),0)+IF($P3310>=DG$2,$AM3310/($P3310-2009),0)+IF($Q3310>=DG$2,$AN3310/($Q3310-2009),0)+IF($R3310>=DG$2,$AO3310/($R3310-2009),0)+IF($S3310>=DG$2,$AP3310/($S3310-2009),0)+IF($T3310>=DG$2,$AQ3310/($T3310-2009),0)+IF($U3310>=DG$2,$AR3310/($U3310-2009),0)+IF($V3310>=DG$2,$AS3310/($V3310-2009),0)+IF($W3310>=DG$2,$AT3310/($W3310-2009),0)+IF($X3310>=DG$2,$AU3310/($X3310-2009),0)+IF($Y3310>=DG$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3310>=DQ$2,$AA3310/($D3310-2009),0)+IF($E3310>=DQ$2,$AB3310/($E3310-2009),0)+IF($F3310>=DQ$2,$AC3310/($F3310-2009),0)+IF($G3310>=DQ$2,$AD3310/($G3310-2009),0)+IF($H3310>=DQ$2,$AE3310/($H3310-2009),0)+IF($I3310>=DQ$2,$AF3310/($I3310-2009),0)+IF($J3310>=DQ$2,$AG3310/($J3310-2009),0)+IF($K3310>=DQ$2,$AH3310/($K3310-2009),0)+IF($L3310>=DQ$2,$AI3310/($L3310-2009),0)+IF($M3310>=DQ$2,$AJ3310/($M3310-2009),0)+IF($N3310>=DQ$2,$AK3310/($N3310-2009),0)+IF($O3310>=DQ$2,$AL3310/($O3310-2009),0)+IF($P3310>=DQ$2,$AM3310/($P3310-2009),0)+IF($Q3310>=DQ$2,$AN3310/($Q3310-2009),0)+IF($R3310>=DQ$2,$AO3310/($R3310-2009),0)+IF($S3310>=DQ$2,$AP3310/($S3310-2009),0)+IF($T3310>=DQ$2,$AQ3310/($T3310-2009),0)+IF($U3310>=DQ$2,$AR3310/($U3310-2009),0)+IF($V3310>=DQ$2,$AS3310/($V3310-2009),0)+IF($W3310>=DQ$2,$AT3310/($W3310-2009),0)+IF($X3310>=DQ$2,$AU3310/($X3310-2009),0)+IF($Y3310>=DQ$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3310>=EA$2,$AA3310/($D3310-2009),0)+IF($E3310>=EA$2,$AB3310/($E3310-2009),0)+IF($F3310>=EA$2,$AC3310/($F3310-2009),0)+IF($G3310>=EA$2,$AD3310/($G3310-2009),0)+IF($H3310>=EA$2,$AE3310/($H3310-2009),0)+IF($I3310>=EA$2,$AF3310/($I3310-2009),0)+IF($J3310>=EA$2,$AG3310/($J3310-2009),0)+IF($K3310>=EA$2,$AH3310/($K3310-2009),0)+IF($L3310>=EA$2,$AI3310/($L3310-2009),0)+IF($M3310>=EA$2,$AJ3310/($M3310-2009),0)+IF($N3310>=EA$2,$AK3310/($N3310-2009),0)+IF($O3310>=EA$2,$AL3310/($O3310-2009),0)+IF($P3310>=EA$2,$AM3310/($P3310-2009),0)+IF($Q3310>=EA$2,$AN3310/($Q3310-2009),0)+IF($R3310>=EA$2,$AO3310/($R3310-2009),0)+IF($S3310>=EA$2,$AP3310/($S3310-2009),0)+IF($T3310>=EA$2,$AQ3310/($T3310-2009),0)+IF($U3310>=EA$2,$AR3310/($U3310-2009),0)+IF($V3310>=EA$2,$AS3310/($V3310-2009),0)+IF($W3310>=EA$2,$AT3310/($W3310-2009),0)+IF($X3310>=EA$2,$AU3310/($X3310-2009),0)+IF($Y3310>=EA$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3310>=EK$2,$AA3310/($D3310-2009),0)+IF($E3310>=EK$2,$AB3310/($E3310-2009),0)+IF($F3310>=EK$2,$AC3310/($F3310-2009),0)+IF($G3310>=EK$2,$AD3310/($G3310-2009),0)+IF($H3310>=EK$2,$AE3310/($H3310-2009),0)+IF($I3310>=EK$2,$AF3310/($I3310-2009),0)+IF($J3310>=EK$2,$AG3310/($J3310-2009),0)+IF($K3310>=EK$2,$AH3310/($K3310-2009),0)+IF($L3310>=EK$2,$AI3310/($L3310-2009),0)+IF($M3310>=EK$2,$AJ3310/($M3310-2009),0)+IF($N3310>=EK$2,$AK3310/($N3310-2009),0)+IF($O3310>=EK$2,$AL3310/($O3310-2009),0)+IF($P3310>=EK$2,$AM3310/($P3310-2009),0)+IF($Q3310>=EK$2,$AN3310/($Q3310-2009),0)+IF($R3310>=EK$2,$AO3310/($R3310-2009),0)+IF($S3310>=EK$2,$AP3310/($S3310-2009),0)+IF($T3310>=EK$2,$AQ3310/($T3310-2009),0)+IF($U3310>=EK$2,$AR3310/($U3310-2009),0)+IF($V3310>=EK$2,$AS3310/($V3310-2009),0)+IF($W3310>=EK$2,$AT3310/($W3310-2009),0)+IF($X3310>=EK$2,$AU3310/($X3310-2009),0)+IF($Y3310>=EK$2,$AV3310/($Y3310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3315","v":0},{"$f":"Produktionsanlæg!BV3315","v":0},{"$f":"Produktionsanlæg!BW3315","v":0},{"$f":"Produktionsanlæg!BX3315","v":0},{"$f":"Produktionsanlæg!BY3315","v":0},{"$f":"Produktionsanlæg!BZ3315","v":0},{"$f":"Produktionsanlæg!CA3315","v":0},{"$f":"Produktionsanlæg!CB3315","v":0},{"$f":"Produktionsanlæg!CC3315","v":0},{"$f":"Produktionsanlæg!CD3315","v":0},{"$f":"Produktionsanlæg!CE3315","v":0},{"$f":"Produktionsanlæg!CF3315","v":0},{"$f":"Produktionsanlæg!CG3315","v":0},{"$f":"Produktionsanlæg!CH3315","v":0},{"$f":"Produktionsanlæg!CI3315","v":0},{"$f":"Produktionsanlæg!CJ3315","v":0},{"$f":"Produktionsanlæg!CK3315","v":0},{"$f":"Produktionsanlæg!CL3315","v":0},{"$f":"Produktionsanlæg!CM3315","v":0},{"$f":"Produktionsanlæg!CN3315","v":0},{"$f":"Produktionsanlæg!CO3315","v":0},{"$f":"Produktionsanlæg!CP3315","v":0},{"$f":"+SUM(AA3315:AV3315)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C3335","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3335","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3335","v":0},{"$f":"Produktionsanlæg!BV3335","v":0},{"$f":"Produktionsanlæg!BW3335","v":0},{"$f":"Produktionsanlæg!BX3335","v":0},{"$f":"Produktionsanlæg!BY3335","v":0},{"$f":"Produktionsanlæg!BZ3335","v":0},{"$f":"Produktionsanlæg!CA3335","v":0},{"$f":"Produktionsanlæg!CB3335","v":0},{"$f":"Produktionsanlæg!CC3335","v":0},{"$f":"Produktionsanlæg!CD3335","v":0},{"$f":"Produktionsanlæg!CE3335","v":0},{"$f":"Produktionsanlæg!CF3335","v":0},{"$f":"Produktionsanlæg!CG3335","v":0},{"$f":"Produktionsanlæg!CH3335","v":0},{"$f":"Produktionsanlæg!CI3335","v":0},{"$f":"Produktionsanlæg!CJ3335","v":0},{"$f":"Produktionsanlæg!CK3335","v":0},{"$f":"Produktionsanlæg!CL3335","v":0},{"$f":"Produktionsanlæg!CM3335","v":0},{"$f":"Produktionsanlæg!CN3335","v":0},{"$f":"Produktionsanlæg!CO3335","v":0},{"$f":"Produktionsanlæg!CP3335","v":0},{"$f":"+SUM(AA3335:AV3335)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3335>=AY$2,$AA3335/($D3335-2009),0)+IF($E3335>=AY$2,$AB3335/($E3335-2009),0)+IF($F3335>=AY$2,$AC3335/($F3335-2009),0)+IF($G3335>=AY$2,$AD3335/($G3335-2009),0)+IF($H3335>=AY$2,$AE3335/($H3335-2009),0)+IF($I3335>=AY$2,$AF3335/($I3335-2009),0)+IF($J3335>=AY$2,$AG3335/($J3335-2009),0)+IF($K3335>=AY$2,$AH3335/($K3335-2009),0)+IF($L3335>=AY$2,$AI3335/($L3335-2009),0)+IF($M3335>=AY$2,$AJ3335/($M3335-2009),0)+IF($N3335>=AY$2,$AK3335/($N3335-2009),0)+IF($O3335>=AY$2,$AL3335/($O3335-2009),0)+IF($P3335>=AY$2,$AM3335/($P3335-2009),0)+IF($Q3335>=AY$2,$AN3335/($Q3335-2009),0)+IF($R3335>=AY$2,$AO3335/($R3335-2009),0)+IF($S3335>=AY$2,$AP3335/($S3335-2009),0)+IF($T3335>=AY$2,$AQ3335/($T3335-2009),0)+IF($U3335>=AY$2,$AR3335/($U3335-2009),0)+IF($V3335>=AY$2,$AS3335/($V3335-2009),0)+IF($W3335>=AY$2,$AT3335/($W3335-2009),0)+IF($X3335>=AY$2,$AU3335/($X3335-2009),0)+IF($Y3335>=AY$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3335>=BI$2,$AA3335/($D3335-2009),0)+IF($E3335>=BI$2,$AB3335/($E3335-2009),0)+IF($F3335>=BI$2,$AC3335/($F3335-2009),0)+IF($G3335>=BI$2,$AD3335/($G3335-2009),0)+IF($H3335>=BI$2,$AE3335/($H3335-2009),0)+IF($I3335>=BI$2,$AF3335/($I3335-2009),0)+IF($J3335>=BI$2,$AG3335/($J3335-2009),0)+IF($K3335>=BI$2,$AH3335/($K3335-2009),0)+IF($L3335>=BI$2,$AI3335/($L3335-2009),0)+IF($M3335>=BI$2,$AJ3335/($M3335-2009),0)+IF($N3335>=BI$2,$AK3335/($N3335-2009),0)+IF($O3335>=BI$2,$AL3335/($O3335-2009),0)+IF($P3335>=BI$2,$AM3335/($P3335-2009),0)+IF($Q3335>=BI$2,$AN3335/($Q3335-2009),0)+IF($R3335>=BI$2,$AO3335/($R3335-2009),0)+IF($S3335>=BI$2,$AP3335/($S3335-2009),0)+IF($T3335>=BI$2,$AQ3335/($T3335-2009),0)+IF($U3335>=BI$2,$AR3335/($U3335-2009),0)+IF($V3335>=BI$2,$AS3335/($V3335-2009),0)+IF($W3335>=BI$2,$AT3335/($W3335-2009),0)+IF($X3335>=BI$2,$AU3335/($X3335-2009),0)+IF($Y3335>=BI$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3335>=BS$2,$AA3335/($D3335-2009),0)+IF($E3335>=BS$2,$AB3335/($E3335-2009),0)+IF($F3335>=BS$2,$AC3335/($F3335-2009),0)+IF($G3335>=BS$2,$AD3335/($G3335-2009),0)+IF($H3335>=BS$2,$AE3335/($H3335-2009),0)+IF($I3335>=BS$2,$AF3335/($I3335-2009),0)+IF($J3335>=BS$2,$AG3335/($J3335-2009),0)+IF($K3335>=BS$2,$AH3335/($K3335-2009),0)+IF($L3335>=BS$2,$AI3335/($L3335-2009),0)+IF($M3335>=BS$2,$AJ3335/($M3335-2009),0)+IF($N3335>=BS$2,$AK3335/($N3335-2009),0)+IF($O3335>=BS$2,$AL3335/($O3335-2009),0)+IF($P3335>=BS$2,$AM3335/($P3335-2009),0)+IF($Q3335>=BS$2,$AN3335/($Q3335-2009),0)+IF($R3335>=BS$2,$AO3335/($R3335-2009),0)+IF($S3335>=BS$2,$AP3335/($S3335-2009),0)+IF($T3335>=BS$2,$AQ3335/($T3335-2009),0)+IF($U3335>=BS$2,$AR3335/($U3335-2009),0)+IF($V3335>=BS$2,$AS3335/($V3335-2009),0)+IF($W3335>=BS$2,$AT3335/($W3335-2009),0)+IF($X3335>=BS$2,$AU3335/($X3335-2009),0)+IF($Y3335>=BS$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3335>=CC$2,$AA3335/($D3335-2009),0)+IF($E3335>=CC$2,$AB3335/($E3335-2009),0)+IF($F3335>=CC$2,$AC3335/($F3335-2009),0)+IF($G3335>=CC$2,$AD3335/($G3335-2009),0)+IF($H3335>=CC$2,$AE3335/($H3335-2009),0)+IF($I3335>=CC$2,$AF3335/($I3335-2009),0)+IF($J3335>=CC$2,$AG3335/($J3335-2009),0)+IF($K3335>=CC$2,$AH3335/($K3335-2009),0)+IF($L3335>=CC$2,$AI3335/($L3335-2009),0)+IF($M3335>=CC$2,$AJ3335/($M3335-2009),0)+IF($N3335>=CC$2,$AK3335/($N3335-2009),0)+IF($O3335>=CC$2,$AL3335/($O3335-2009),0)+IF($P3335>=CC$2,$AM3335/($P3335-2009),0)+IF($Q3335>=CC$2,$AN3335/($Q3335-2009),0)+IF($R3335>=CC$2,$AO3335/($R3335-2009),0)+IF($S3335>=CC$2,$AP3335/($S3335-2009),0)+IF($T3335>=CC$2,$AQ3335/($T3335-2009),0)+IF($U3335>=CC$2,$AR3335/($U3335-2009),0)+IF($V3335>=CC$2,$AS3335/($V3335-2009),0)+IF($W3335>=CC$2,$AT3335/($W3335-2009),0)+IF($X3335>=CC$2,$AU3335/($X3335-2009),0)+IF($Y3335>=CC$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3335>=CM$2,$AA3335/($D3335-2009),0)+IF($E3335>=CM$2,$AB3335/($E3335-2009),0)+IF($F3335>=CM$2,$AC3335/($F3335-2009),0)+IF($G3335>=CM$2,$AD3335/($G3335-2009),0)+IF($H3335>=CM$2,$AE3335/($H3335-2009),0)+IF($I3335>=CM$2,$AF3335/($I3335-2009),0)+IF($J3335>=CM$2,$AG3335/($J3335-2009),0)+IF($K3335>=CM$2,$AH3335/($K3335-2009),0)+IF($L3335>=CM$2,$AI3335/($L3335-2009),0)+IF($M3335>=CM$2,$AJ3335/($M3335-2009),0)+IF($N3335>=CM$2,$AK3335/($N3335-2009),0)+IF($O3335>=CM$2,$AL3335/($O3335-2009),0)+IF($P3335>=CM$2,$AM3335/($P3335-2009),0)+IF($Q3335>=CM$2,$AN3335/($Q3335-2009),0)+IF($R3335>=CM$2,$AO3335/($R3335-2009),0)+IF($S3335>=CM$2,$AP3335/($S3335-2009),0)+IF($T3335>=CM$2,$AQ3335/($T3335-2009),0)+IF($U3335>=CM$2,$AR3335/($U3335-2009),0)+IF($V3335>=CM$2,$AS3335/($V3335-2009),0)+IF($W3335>=CM$2,$AT3335/($W3335-2009),0)+IF($X3335>=CM$2,$AU3335/($X3335-2009),0)+IF($Y3335>=CM$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3335>=CW$2,$AA3335/($D3335-2009),0)+IF($E3335>=CW$2,$AB3335/($E3335-2009),0)+IF($F3335>=CW$2,$AC3335/($F3335-2009),0)+IF($G3335>=CW$2,$AD3335/($G3335-2009),0)+IF($H3335>=CW$2,$AE3335/($H3335-2009),0)+IF($I3335>=CW$2,$AF3335/($I3335-2009),0)+IF($J3335>=CW$2,$AG3335/($J3335-2009),0)+IF($K3335>=CW$2,$AH3335/($K3335-2009),0)+IF($L3335>=CW$2,$AI3335/($L3335-2009),0)+IF($M3335>=CW$2,$AJ3335/($M3335-2009),0)+IF($N3335>=CW$2,$AK3335/($N3335-2009),0)+IF($O3335>=CW$2,$AL3335/($O3335-2009),0)+IF($P3335>=CW$2,$AM3335/($P3335-2009),0)+IF($Q3335>=CW$2,$AN3335/($Q3335-2009),0)+IF($R3335>=CW$2,$AO3335/($R3335-2009),0)+IF($S3335>=CW$2,$AP3335/($S3335-2009),0)+IF($T3335>=CW$2,$AQ3335/($T3335-2009),0)+IF($U3335>=CW$2,$AR3335/($U3335-2009),0)+IF($V3335>=CW$2,$AS3335/($V3335-2009),0)+IF($W3335>=CW$2,$AT3335/($W3335-2009),0)+IF($X3335>=CW$2,$AU3335/($X3335-2009),0)+IF($Y3335>=CW$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3335>=DG$2,$AA3335/($D3335-2009),0)+IF($E3335>=DG$2,$AB3335/($E3335-2009),0)+IF($F3335>=DG$2,$AC3335/($F3335-2009),0)+IF($G3335>=DG$2,$AD3335/($G3335-2009),0)+IF($H3335>=DG$2,$AE3335/($H3335-2009),0)+IF($I3335>=DG$2,$AF3335/($I3335-2009),0)+IF($J3335>=DG$2,$AG3335/($J3335-2009),0)+IF($K3335>=DG$2,$AH3335/($K3335-2009),0)+IF($L3335>=DG$2,$AI3335/($L3335-2009),0)+IF($M3335>=DG$2,$AJ3335/($M3335-2009),0)+IF($N3335>=DG$2,$AK3335/($N3335-2009),0)+IF($O3335>=DG$2,$AL3335/($O3335-2009),0)+IF($P3335>=DG$2,$AM3335/($P3335-2009),0)+IF($Q3335>=DG$2,$AN3335/($Q3335-2009),0)+IF($R3335>=DG$2,$AO3335/($R3335-2009),0)+IF($S3335>=DG$2,$AP3335/($S3335-2009),0)+IF($T3335>=DG$2,$AQ3335/($T3335-2009),0)+IF($U3335>=DG$2,$AR3335/($U3335-2009),0)+IF($V3335>=DG$2,$AS3335/($V3335-2009),0)+IF($W3335>=DG$2,$AT3335/($W3335-2009),0)+IF($X3335>=DG$2,$AU3335/($X3335-2009),0)+IF($Y3335>=DG$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3335>=DQ$2,$AA3335/($D3335-2009),0)+IF($E3335>=DQ$2,$AB3335/($E3335-2009),0)+IF($F3335>=DQ$2,$AC3335/($F3335-2009),0)+IF($G3335>=DQ$2,$AD3335/($G3335-2009),0)+IF($H3335>=DQ$2,$AE3335/($H3335-2009),0)+IF($I3335>=DQ$2,$AF3335/($I3335-2009),0)+IF($J3335>=DQ$2,$AG3335/($J3335-2009),0)+IF($K3335>=DQ$2,$AH3335/($K3335-2009),0)+IF($L3335>=DQ$2,$AI3335/($L3335-2009),0)+IF($M3335>=DQ$2,$AJ3335/($M3335-2009),0)+IF($N3335>=DQ$2,$AK3335/($N3335-2009),0)+IF($O3335>=DQ$2,$AL3335/($O3335-2009),0)+IF($P3335>=DQ$2,$AM3335/($P3335-2009),0)+IF($Q3335>=DQ$2,$AN3335/($Q3335-2009),0)+IF($R3335>=DQ$2,$AO3335/($R3335-2009),0)+IF($S3335>=DQ$2,$AP3335/($S3335-2009),0)+IF($T3335>=DQ$2,$AQ3335/($T3335-2009),0)+IF($U3335>=DQ$2,$AR3335/($U3335-2009),0)+IF($V3335>=DQ$2,$AS3335/($V3335-2009),0)+IF($W3335>=DQ$2,$AT3335/($W3335-2009),0)+IF($X3335>=DQ$2,$AU3335/($X3335-2009),0)+IF($Y3335>=DQ$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3335>=EA$2,$AA3335/($D3335-2009),0)+IF($E3335>=EA$2,$AB3335/($E3335-2009),0)+IF($F3335>=EA$2,$AC3335/($F3335-2009),0)+IF($G3335>=EA$2,$AD3335/($G3335-2009),0)+IF($H3335>=EA$2,$AE3335/($H3335-2009),0)+IF($I3335>=EA$2,$AF3335/($I3335-2009),0)+IF($J3335>=EA$2,$AG3335/($J3335-2009),0)+IF($K3335>=EA$2,$AH3335/($K3335-2009),0)+IF($L3335>=EA$2,$AI3335/($L3335-2009),0)+IF($M3335>=EA$2,$AJ3335/($M3335-2009),0)+IF($N3335>=EA$2,$AK3335/($N3335-2009),0)+IF($O3335>=EA$2,$AL3335/($O3335-2009),0)+IF($P3335>=EA$2,$AM3335/($P3335-2009),0)+IF($Q3335>=EA$2,$AN3335/($Q3335-2009),0)+IF($R3335>=EA$2,$AO3335/($R3335-2009),0)+IF($S3335>=EA$2,$AP3335/($S3335-2009),0)+IF($T3335>=EA$2,$AQ3335/($T3335-2009),0)+IF($U3335>=EA$2,$AR3335/($U3335-2009),0)+IF($V3335>=EA$2,$AS3335/($V3335-2009),0)+IF($W3335>=EA$2,$AT3335/($W3335-2009),0)+IF($X3335>=EA$2,$AU3335/($X3335-2009),0)+IF($Y3335>=EA$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3335>=EK$2,$AA3335/($D3335-2009),0)+IF($E3335>=EK$2,$AB3335/($E3335-2009),0)+IF($F3335>=EK$2,$AC3335/($F3335-2009),0)+IF($G3335>=EK$2,$AD3335/($G3335-2009),0)+IF($H3335>=EK$2,$AE3335/($H3335-2009),0)+IF($I3335>=EK$2,$AF3335/($I3335-2009),0)+IF($J3335>=EK$2,$AG3335/($J3335-2009),0)+IF($K3335>=EK$2,$AH3335/($K3335-2009),0)+IF($L3335>=EK$2,$AI3335/($L3335-2009),0)+IF($M3335>=EK$2,$AJ3335/($M3335-2009),0)+IF($N3335>=EK$2,$AK3335/($N3335-2009),0)+IF($O3335>=EK$2,$AL3335/($O3335-2009),0)+IF($P3335>=EK$2,$AM3335/($P3335-2009),0)+IF($Q3335>=EK$2,$AN3335/($Q3335-2009),0)+IF($R3335>=EK$2,$AO3335/($R3335-2009),0)+IF($S3335>=EK$2,$AP3335/($S3335-2009),0)+IF($T3335>=EK$2,$AQ3335/($T3335-2009),0)+IF($U3335>=EK$2,$AR3335/($U3335-2009),0)+IF($V3335>=EK$2,$AS3335/($V3335-2009),0)+IF($W3335>=EK$2,$AT3335/($W3335-2009),0)+IF($X3335>=EK$2,$AU3335/($X3335-2009),0)+IF($Y3335>=EK$2,$AV3335/($Y3335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"D$3+$C3358+Produktionsanlæg!D3359","v":1965},{"$f":"E$3+$C3358+Produktionsanlæg!E3359","v":1975},{"$f":"F$3+$C3358+Produktionsanlæg!F3359","v":1985},{"$f":"G$3+$C3358+Produktionsanlæg!G3359","v":1995},{"$f":"H$3+$C3358+Produktionsanlæg!H3359","v":2005},{"$f":"I$3+$C3358+Produktionsanlæg!I3359","v":2015},{"$f":"J$3+$C3358+Produktionsanlæg!J3359","v":2025},{"$f":"K$3+$C3358+Produktionsanlæg!K3359","v":2035},{"$f":"L$3+$C3358+Produktionsanlæg!L3359","v":2042},{"$f":"M$3+$C3358+Produktionsanlæg!M3359","v":2047},{"$f":"N$3+$C3358+Produktionsanlæg!N3359","v":2052},{"$f":"O$3+$C3358+Produktionsanlæg!O3359","v":2057},{"$f":"P$3+$C3358+Produktionsanlæg!P3359","v":2060},{"$f":"Q$3+$C3358+Produktionsanlæg!Q3359","v":2061},{"$f":"R$3+$C3358+Produktionsanlæg!R3359","v":2062},{"$f":"S$3+$C3358+Produktionsanlæg!S3359","v":2063},{"$f":"T$3+$C3358+Produktionsanlæg!T3359","v":2064},{"$f":"U$3+$C3358+Produktionsanlæg!U3359","v":2065},{"$f":"V$3+$C3358+Produktionsanlæg!V3359","v":2066},{"$f":"W$3+$C3358+Produktionsanlæg!W3359","v":2067},{"$f":"X$3+$C3358+Produktionsanlæg!X3359","v":2068},{"$f":"Y$3+$C3358+Produktionsanlæg!Y3359","v":2069},0,{"$f":"Produktionsanlæg!BU3358","v":0},{"$f":"Produktionsanlæg!BV3358","v":0},{"$f":"Produktionsanlæg!BW3358","v":0},{"$f":"Produktionsanlæg!BX3358","v":0},{"$f":"Produktionsanlæg!BY3358","v":0},{"$f":"Produktionsanlæg!BZ3358","v":0},{"$f":"Produktionsanlæg!CA3358","v":0},{"$f":"Produktionsanlæg!CB3358","v":0},{"$f":"Produktionsanlæg!CC3358","v":0},{"$f":"Produktionsanlæg!CD3358","v":0},{"$f":"Produktionsanlæg!CE3358","v":0},{"$f":"Produktionsanlæg!CF3358","v":0},{"$f":"Produktionsanlæg!CG3358","v":0},{"$f":"Produktionsanlæg!CH3358","v":0},{"$f":"Produktionsanlæg!CI3358","v":0},{"$f":"Produktionsanlæg!CJ3358","v":0},{"$f":"Produktionsanlæg!CK3358","v":0},{"$f":"Produktionsanlæg!CL3358","v":0},{"$f":"Produktionsanlæg!CM3358","v":0},{"$f":"Produktionsanlæg!CN3358","v":0},{"$f":"Produktionsanlæg!CO3358","v":0},{"$f":"Produktionsanlæg!CP3358","v":0},{"$f":"+SUM(AA3358:AV3358)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3378","v":0},{"$f":"Produktionsanlæg!BV3378","v":0},{"$f":"Produktionsanlæg!BW3378","v":0},{"$f":"Produktionsanlæg!BX3378","v":0},{"$f":"Produktionsanlæg!BY3378","v":0},{"$f":"Produktionsanlæg!BZ3378","v":0},{"$f":"Produktionsanlæg!CA3378","v":0},{"$f":"Produktionsanlæg!CB3378","v":0},{"$f":"Produktionsanlæg!CC3378","v":0},{"$f":"Produktionsanlæg!CD3378","v":0},{"$f":"Produktionsanlæg!CE3378","v":0},{"$f":"Produktionsanlæg!CF3378","v":0},{"$f":"Produktionsanlæg!CG3378","v":0},{"$f":"Produktionsanlæg!CH3378","v":0},{"$f":"Produktionsanlæg!CI3378","v":0},{"$f":"Produktionsanlæg!CJ3378","v":0},{"$f":"Produktionsanlæg!CK3378","v":0},{"$f":"Produktionsanlæg!CL3378","v":0},{"$f":"Produktionsanlæg!CM3378","v":0},{"$f":"Produktionsanlæg!CN3378","v":0},{"$f":"Produktionsanlæg!CO3378","v":0},{"$f":"Produktionsanlæg!CP3378","v":0},{"$f":"+SUM(AA3378:AV3378)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C3381","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3381","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3381","v":0},{"$f":"Produktionsanlæg!BV3381","v":0},{"$f":"Produktionsanlæg!BW3381","v":0},{"$f":"Produktionsanlæg!BX3381","v":0},{"$f":"Produktionsanlæg!BY3381","v":0},{"$f":"Produktionsanlæg!BZ3381","v":0},{"$f":"Produktionsanlæg!CA3381","v":0},{"$f":"Produktionsanlæg!CB3381","v":0},{"$f":"Produktionsanlæg!CC3381","v":0},{"$f":"Produktionsanlæg!CD3381","v":0},{"$f":"Produktionsanlæg!CE3381","v":0},{"$f":"Produktionsanlæg!CF3381","v":0},{"$f":"Produktionsanlæg!CG3381","v":0},{"$f":"Produktionsanlæg!CH3381","v":0},{"$f":"Produktionsanlæg!CI3381","v":0},{"$f":"Produktionsanlæg!CJ3381","v":0},{"$f":"Produktionsanlæg!CK3381","v":0},{"$f":"Produktionsanlæg!CL3381","v":0},{"$f":"Produktionsanlæg!CM3381","v":0},{"$f":"Produktionsanlæg!CN3381","v":0},{"$f":"Produktionsanlæg!CO3381","v":0},{"$f":"Produktionsanlæg!CP3381","v":0},{"$f":"+SUM(AA3381:AV3381)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3381>=AY$2,$AA3381/($D3381-2009),0)+IF($E3381>=AY$2,$AB3381/($E3381-2009),0)+IF($F3381>=AY$2,$AC3381/($F3381-2009),0)+IF($G3381>=AY$2,$AD3381/($G3381-2009),0)+IF($H3381>=AY$2,$AE3381/($H3381-2009),0)+IF($I3381>=AY$2,$AF3381/($I3381-2009),0)+IF($J3381>=AY$2,$AG3381/($J3381-2009),0)+IF($K3381>=AY$2,$AH3381/($K3381-2009),0)+IF($L3381>=AY$2,$AI3381/($L3381-2009),0)+IF($M3381>=AY$2,$AJ3381/($M3381-2009),0)+IF($N3381>=AY$2,$AK3381/($N3381-2009),0)+IF($O3381>=AY$2,$AL3381/($O3381-2009),0)+IF($P3381>=AY$2,$AM3381/($P3381-2009),0)+IF($Q3381>=AY$2,$AN3381/($Q3381-2009),0)+IF($R3381>=AY$2,$AO3381/($R3381-2009),0)+IF($S3381>=AY$2,$AP3381/($S3381-2009),0)+IF($T3381>=AY$2,$AQ3381/($T3381-2009),0)+IF($U3381>=AY$2,$AR3381/($U3381-2009),0)+IF($V3381>=AY$2,$AS3381/($V3381-2009),0)+IF($W3381>=AY$2,$AT3381/($W3381-2009),0)+IF($X3381>=AY$2,$AU3381/($X3381-2009),0)+IF($Y3381>=AY$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3381>=BI$2,$AA3381/($D3381-2009),0)+IF($E3381>=BI$2,$AB3381/($E3381-2009),0)+IF($F3381>=BI$2,$AC3381/($F3381-2009),0)+IF($G3381>=BI$2,$AD3381/($G3381-2009),0)+IF($H3381>=BI$2,$AE3381/($H3381-2009),0)+IF($I3381>=BI$2,$AF3381/($I3381-2009),0)+IF($J3381>=BI$2,$AG3381/($J3381-2009),0)+IF($K3381>=BI$2,$AH3381/($K3381-2009),0)+IF($L3381>=BI$2,$AI3381/($L3381-2009),0)+IF($M3381>=BI$2,$AJ3381/($M3381-2009),0)+IF($N3381>=BI$2,$AK3381/($N3381-2009),0)+IF($O3381>=BI$2,$AL3381/($O3381-2009),0)+IF($P3381>=BI$2,$AM3381/($P3381-2009),0)+IF($Q3381>=BI$2,$AN3381/($Q3381-2009),0)+IF($R3381>=BI$2,$AO3381/($R3381-2009),0)+IF($S3381>=BI$2,$AP3381/($S3381-2009),0)+IF($T3381>=BI$2,$AQ3381/($T3381-2009),0)+IF($U3381>=BI$2,$AR3381/($U3381-2009),0)+IF($V3381>=BI$2,$AS3381/($V3381-2009),0)+IF($W3381>=BI$2,$AT3381/($W3381-2009),0)+IF($X3381>=BI$2,$AU3381/($X3381-2009),0)+IF($Y3381>=BI$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3381>=BS$2,$AA3381/($D3381-2009),0)+IF($E3381>=BS$2,$AB3381/($E3381-2009),0)+IF($F3381>=BS$2,$AC3381/($F3381-2009),0)+IF($G3381>=BS$2,$AD3381/($G3381-2009),0)+IF($H3381>=BS$2,$AE3381/($H3381-2009),0)+IF($I3381>=BS$2,$AF3381/($I3381-2009),0)+IF($J3381>=BS$2,$AG3381/($J3381-2009),0)+IF($K3381>=BS$2,$AH3381/($K3381-2009),0)+IF($L3381>=BS$2,$AI3381/($L3381-2009),0)+IF($M3381>=BS$2,$AJ3381/($M3381-2009),0)+IF($N3381>=BS$2,$AK3381/($N3381-2009),0)+IF($O3381>=BS$2,$AL3381/($O3381-2009),0)+IF($P3381>=BS$2,$AM3381/($P3381-2009),0)+IF($Q3381>=BS$2,$AN3381/($Q3381-2009),0)+IF($R3381>=BS$2,$AO3381/($R3381-2009),0)+IF($S3381>=BS$2,$AP3381/($S3381-2009),0)+IF($T3381>=BS$2,$AQ3381/($T3381-2009),0)+IF($U3381>=BS$2,$AR3381/($U3381-2009),0)+IF($V3381>=BS$2,$AS3381/($V3381-2009),0)+IF($W3381>=BS$2,$AT3381/($W3381-2009),0)+IF($X3381>=BS$2,$AU3381/($X3381-2009),0)+IF($Y3381>=BS$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3381>=CC$2,$AA3381/($D3381-2009),0)+IF($E3381>=CC$2,$AB3381/($E3381-2009),0)+IF($F3381>=CC$2,$AC3381/($F3381-2009),0)+IF($G3381>=CC$2,$AD3381/($G3381-2009),0)+IF($H3381>=CC$2,$AE3381/($H3381-2009),0)+IF($I3381>=CC$2,$AF3381/($I3381-2009),0)+IF($J3381>=CC$2,$AG3381/($J3381-2009),0)+IF($K3381>=CC$2,$AH3381/($K3381-2009),0)+IF($L3381>=CC$2,$AI3381/($L3381-2009),0)+IF($M3381>=CC$2,$AJ3381/($M3381-2009),0)+IF($N3381>=CC$2,$AK3381/($N3381-2009),0)+IF($O3381>=CC$2,$AL3381/($O3381-2009),0)+IF($P3381>=CC$2,$AM3381/($P3381-2009),0)+IF($Q3381>=CC$2,$AN3381/($Q3381-2009),0)+IF($R3381>=CC$2,$AO3381/($R3381-2009),0)+IF($S3381>=CC$2,$AP3381/($S3381-2009),0)+IF($T3381>=CC$2,$AQ3381/($T3381-2009),0)+IF($U3381>=CC$2,$AR3381/($U3381-2009),0)+IF($V3381>=CC$2,$AS3381/($V3381-2009),0)+IF($W3381>=CC$2,$AT3381/($W3381-2009),0)+IF($X3381>=CC$2,$AU3381/($X3381-2009),0)+IF($Y3381>=CC$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3381>=CM$2,$AA3381/($D3381-2009),0)+IF($E3381>=CM$2,$AB3381/($E3381-2009),0)+IF($F3381>=CM$2,$AC3381/($F3381-2009),0)+IF($G3381>=CM$2,$AD3381/($G3381-2009),0)+IF($H3381>=CM$2,$AE3381/($H3381-2009),0)+IF($I3381>=CM$2,$AF3381/($I3381-2009),0)+IF($J3381>=CM$2,$AG3381/($J3381-2009),0)+IF($K3381>=CM$2,$AH3381/($K3381-2009),0)+IF($L3381>=CM$2,$AI3381/($L3381-2009),0)+IF($M3381>=CM$2,$AJ3381/($M3381-2009),0)+IF($N3381>=CM$2,$AK3381/($N3381-2009),0)+IF($O3381>=CM$2,$AL3381/($O3381-2009),0)+IF($P3381>=CM$2,$AM3381/($P3381-2009),0)+IF($Q3381>=CM$2,$AN3381/($Q3381-2009),0)+IF($R3381>=CM$2,$AO3381/($R3381-2009),0)+IF($S3381>=CM$2,$AP3381/($S3381-2009),0)+IF($T3381>=CM$2,$AQ3381/($T3381-2009),0)+IF($U3381>=CM$2,$AR3381/($U3381-2009),0)+IF($V3381>=CM$2,$AS3381/($V3381-2009),0)+IF($W3381>=CM$2,$AT3381/($W3381-2009),0)+IF($X3381>=CM$2,$AU3381/($X3381-2009),0)+IF($Y3381>=CM$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3381>=CW$2,$AA3381/($D3381-2009),0)+IF($E3381>=CW$2,$AB3381/($E3381-2009),0)+IF($F3381>=CW$2,$AC3381/($F3381-2009),0)+IF($G3381>=CW$2,$AD3381/($G3381-2009),0)+IF($H3381>=CW$2,$AE3381/($H3381-2009),0)+IF($I3381>=CW$2,$AF3381/($I3381-2009),0)+IF($J3381>=CW$2,$AG3381/($J3381-2009),0)+IF($K3381>=CW$2,$AH3381/($K3381-2009),0)+IF($L3381>=CW$2,$AI3381/($L3381-2009),0)+IF($M3381>=CW$2,$AJ3381/($M3381-2009),0)+IF($N3381>=CW$2,$AK3381/($N3381-2009),0)+IF($O3381>=CW$2,$AL3381/($O3381-2009),0)+IF($P3381>=CW$2,$AM3381/($P3381-2009),0)+IF($Q3381>=CW$2,$AN3381/($Q3381-2009),0)+IF($R3381>=CW$2,$AO3381/($R3381-2009),0)+IF($S3381>=CW$2,$AP3381/($S3381-2009),0)+IF($T3381>=CW$2,$AQ3381/($T3381-2009),0)+IF($U3381>=CW$2,$AR3381/($U3381-2009),0)+IF($V3381>=CW$2,$AS3381/($V3381-2009),0)+IF($W3381>=CW$2,$AT3381/($W3381-2009),0)+IF($X3381>=CW$2,$AU3381/($X3381-2009),0)+IF($Y3381>=CW$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3381>=DG$2,$AA3381/($D3381-2009),0)+IF($E3381>=DG$2,$AB3381/($E3381-2009),0)+IF($F3381>=DG$2,$AC3381/($F3381-2009),0)+IF($G3381>=DG$2,$AD3381/($G3381-2009),0)+IF($H3381>=DG$2,$AE3381/($H3381-2009),0)+IF($I3381>=DG$2,$AF3381/($I3381-2009),0)+IF($J3381>=DG$2,$AG3381/($J3381-2009),0)+IF($K3381>=DG$2,$AH3381/($K3381-2009),0)+IF($L3381>=DG$2,$AI3381/($L3381-2009),0)+IF($M3381>=DG$2,$AJ3381/($M3381-2009),0)+IF($N3381>=DG$2,$AK3381/($N3381-2009),0)+IF($O3381>=DG$2,$AL3381/($O3381-2009),0)+IF($P3381>=DG$2,$AM3381/($P3381-2009),0)+IF($Q3381>=DG$2,$AN3381/($Q3381-2009),0)+IF($R3381>=DG$2,$AO3381/($R3381-2009),0)+IF($S3381>=DG$2,$AP3381/($S3381-2009),0)+IF($T3381>=DG$2,$AQ3381/($T3381-2009),0)+IF($U3381>=DG$2,$AR3381/($U3381-2009),0)+IF($V3381>=DG$2,$AS3381/($V3381-2009),0)+IF($W3381>=DG$2,$AT3381/($W3381-2009),0)+IF($X3381>=DG$2,$AU3381/($X3381-2009),0)+IF($Y3381>=DG$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3381>=DQ$2,$AA3381/($D3381-2009),0)+IF($E3381>=DQ$2,$AB3381/($E3381-2009),0)+IF($F3381>=DQ$2,$AC3381/($F3381-2009),0)+IF($G3381>=DQ$2,$AD3381/($G3381-2009),0)+IF($H3381>=DQ$2,$AE3381/($H3381-2009),0)+IF($I3381>=DQ$2,$AF3381/($I3381-2009),0)+IF($J3381>=DQ$2,$AG3381/($J3381-2009),0)+IF($K3381>=DQ$2,$AH3381/($K3381-2009),0)+IF($L3381>=DQ$2,$AI3381/($L3381-2009),0)+IF($M3381>=DQ$2,$AJ3381/($M3381-2009),0)+IF($N3381>=DQ$2,$AK3381/($N3381-2009),0)+IF($O3381>=DQ$2,$AL3381/($O3381-2009),0)+IF($P3381>=DQ$2,$AM3381/($P3381-2009),0)+IF($Q3381>=DQ$2,$AN3381/($Q3381-2009),0)+IF($R3381>=DQ$2,$AO3381/($R3381-2009),0)+IF($S3381>=DQ$2,$AP3381/($S3381-2009),0)+IF($T3381>=DQ$2,$AQ3381/($T3381-2009),0)+IF($U3381>=DQ$2,$AR3381/($U3381-2009),0)+IF($V3381>=DQ$2,$AS3381/($V3381-2009),0)+IF($W3381>=DQ$2,$AT3381/($W3381-2009),0)+IF($X3381>=DQ$2,$AU3381/($X3381-2009),0)+IF($Y3381>=DQ$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3381>=EA$2,$AA3381/($D3381-2009),0)+IF($E3381>=EA$2,$AB3381/($E3381-2009),0)+IF($F3381>=EA$2,$AC3381/($F3381-2009),0)+IF($G3381>=EA$2,$AD3381/($G3381-2009),0)+IF($H3381>=EA$2,$AE3381/($H3381-2009),0)+IF($I3381>=EA$2,$AF3381/($I3381-2009),0)+IF($J3381>=EA$2,$AG3381/($J3381-2009),0)+IF($K3381>=EA$2,$AH3381/($K3381-2009),0)+IF($L3381>=EA$2,$AI3381/($L3381-2009),0)+IF($M3381>=EA$2,$AJ3381/($M3381-2009),0)+IF($N3381>=EA$2,$AK3381/($N3381-2009),0)+IF($O3381>=EA$2,$AL3381/($O3381-2009),0)+IF($P3381>=EA$2,$AM3381/($P3381-2009),0)+IF($Q3381>=EA$2,$AN3381/($Q3381-2009),0)+IF($R3381>=EA$2,$AO3381/($R3381-2009),0)+IF($S3381>=EA$2,$AP3381/($S3381-2009),0)+IF($T3381>=EA$2,$AQ3381/($T3381-2009),0)+IF($U3381>=EA$2,$AR3381/($U3381-2009),0)+IF($V3381>=EA$2,$AS3381/($V3381-2009),0)+IF($W3381>=EA$2,$AT3381/($W3381-2009),0)+IF($X3381>=EA$2,$AU3381/($X3381-2009),0)+IF($Y3381>=EA$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3381>=EK$2,$AA3381/($D3381-2009),0)+IF($E3381>=EK$2,$AB3381/($E3381-2009),0)+IF($F3381>=EK$2,$AC3381/($F3381-2009),0)+IF($G3381>=EK$2,$AD3381/($G3381-2009),0)+IF($H3381>=EK$2,$AE3381/($H3381-2009),0)+IF($I3381>=EK$2,$AF3381/($I3381-2009),0)+IF($J3381>=EK$2,$AG3381/($J3381-2009),0)+IF($K3381>=EK$2,$AH3381/($K3381-2009),0)+IF($L3381>=EK$2,$AI3381/($L3381-2009),0)+IF($M3381>=EK$2,$AJ3381/($M3381-2009),0)+IF($N3381>=EK$2,$AK3381/($N3381-2009),0)+IF($O3381>=EK$2,$AL3381/($O3381-2009),0)+IF($P3381>=EK$2,$AM3381/($P3381-2009),0)+IF($Q3381>=EK$2,$AN3381/($Q3381-2009),0)+IF($R3381>=EK$2,$AO3381/($R3381-2009),0)+IF($S3381>=EK$2,$AP3381/($S3381-2009),0)+IF($T3381>=EK$2,$AQ3381/($T3381-2009),0)+IF($U3381>=EK$2,$AR3381/($U3381-2009),0)+IF($V3381>=EK$2,$AS3381/($V3381-2009),0)+IF($W3381>=EK$2,$AT3381/($W3381-2009),0)+IF($X3381>=EK$2,$AU3381/($X3381-2009),0)+IF($Y3381>=EK$2,$AV3381/($Y3381-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C3400+Produktionsanlæg!D3401","v":1965},{"$f":"E$3+$C3400+Produktionsanlæg!E3401","v":1975},{"$f":"F$3+$C3400+Produktionsanlæg!F3401","v":1985},{"$f":"G$3+$C3400+Produktionsanlæg!G3401","v":1995},{"$f":"H$3+$C3400+Produktionsanlæg!H3401","v":2005},{"$f":"I$3+$C3400+Produktionsanlæg!I3401","v":2015},{"$f":"J$3+$C3400+Produktionsanlæg!J3401","v":2025},{"$f":"K$3+$C3400+Produktionsanlæg!K3401","v":2035},{"$f":"L$3+$C3400+Produktionsanlæg!L3401","v":2042},{"$f":"M$3+$C3400+Produktionsanlæg!M3401","v":2047},{"$f":"N$3+$C3400+Produktionsanlæg!N3401","v":2052},{"$f":"O$3+$C3400+Produktionsanlæg!O3401","v":2057},{"$f":"P$3+$C3400+Produktionsanlæg!P3401","v":2060},{"$f":"Q$3+$C3400+Produktionsanlæg!Q3401","v":2061},{"$f":"R$3+$C3400+Produktionsanlæg!R3401","v":2062},{"$f":"S$3+$C3400+Produktionsanlæg!S3401","v":2063},{"$f":"T$3+$C3400+Produktionsanlæg!T3401","v":2064},{"$f":"U$3+$C3400+Produktionsanlæg!U3401","v":2065},{"$f":"V$3+$C3400+Produktionsanlæg!V3401","v":2066},{"$f":"W$3+$C3400+Produktionsanlæg!W3401","v":2067},{"$f":"X$3+$C3400+Produktionsanlæg!X3401","v":2068},{"$f":"Y$3+$C3400+Produktionsanlæg!Y3401","v":2069},0,{"$f":"Produktionsanlæg!BU3400","v":0},{"$f":"Produktionsanlæg!BV3400","v":0},{"$f":"Produktionsanlæg!BW3400","v":0},{"$f":"Produktionsanlæg!BX3400","v":0},{"$f":"Produktionsanlæg!BY3400","v":0},{"$f":"Produktionsanlæg!BZ3400","v":0},{"$f":"Produktionsanlæg!CA3400","v":0},{"$f":"Produktionsanlæg!CB3400","v":0},{"$f":"Produktionsanlæg!CC3400","v":0},{"$f":"Produktionsanlæg!CD3400","v":0},{"$f":"Produktionsanlæg!CE3400","v":0},{"$f":"Produktionsanlæg!CF3400","v":0},{"$f":"Produktionsanlæg!CG3400","v":0},{"$f":"Produktionsanlæg!CH3400","v":0},{"$f":"Produktionsanlæg!CI3400","v":0},{"$f":"Produktionsanlæg!CJ3400","v":0},{"$f":"Produktionsanlæg!CK3400","v":0},{"$f":"Produktionsanlæg!CL3400","v":0},{"$f":"Produktionsanlæg!CM3400","v":0},{"$f":"Produktionsanlæg!CN3400","v":0},{"$f":"Produktionsanlæg!CO3400","v":0},{"$f":"Produktionsanlæg!CP3400","v":0},{"$f":"+SUM(AA3400:AV3400)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3407","v":0},{"$f":"Produktionsanlæg!BV3407","v":0},{"$f":"Produktionsanlæg!BW3407","v":0},{"$f":"Produktionsanlæg!BX3407","v":0},{"$f":"Produktionsanlæg!BY3407","v":0},{"$f":"Produktionsanlæg!BZ3407","v":0},{"$f":"Produktionsanlæg!CA3407","v":0},{"$f":"Produktionsanlæg!CB3407","v":0},{"$f":"Produktionsanlæg!CC3407","v":0},{"$f":"Produktionsanlæg!CD3407","v":0},{"$f":"Produktionsanlæg!CE3407","v":0},{"$f":"Produktionsanlæg!CF3407","v":0},{"$f":"Produktionsanlæg!CG3407","v":0},{"$f":"Produktionsanlæg!CH3407","v":0},{"$f":"Produktionsanlæg!CI3407","v":0},{"$f":"Produktionsanlæg!CJ3407","v":0},{"$f":"Produktionsanlæg!CK3407","v":0},{"$f":"Produktionsanlæg!CL3407","v":0},{"$f":"Produktionsanlæg!CM3407","v":0},{"$f":"Produktionsanlæg!CN3407","v":0},{"$f":"Produktionsanlæg!CO3407","v":0},{"$f":"Produktionsanlæg!CP3407","v":0},{"$f":"+SUM(AA3407:AV3407)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C3423","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3423","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3423","v":0},{"$f":"Produktionsanlæg!BV3423","v":0},{"$f":"Produktionsanlæg!BW3423","v":0},{"$f":"Produktionsanlæg!BX3423","v":0},{"$f":"Produktionsanlæg!BY3423","v":0},{"$f":"Produktionsanlæg!BZ3423","v":0},{"$f":"Produktionsanlæg!CA3423","v":0},{"$f":"Produktionsanlæg!CB3423","v":0},{"$f":"Produktionsanlæg!CC3423","v":0},{"$f":"Produktionsanlæg!CD3423","v":0},{"$f":"Produktionsanlæg!CE3423","v":0},{"$f":"Produktionsanlæg!CF3423","v":0},{"$f":"Produktionsanlæg!CG3423","v":0},{"$f":"Produktionsanlæg!CH3423","v":0},{"$f":"Produktionsanlæg!CI3423","v":0},{"$f":"Produktionsanlæg!CJ3423","v":0},{"$f":"Produktionsanlæg!CK3423","v":0},{"$f":"Produktionsanlæg!CL3423","v":0},{"$f":"Produktionsanlæg!CM3423","v":0},{"$f":"Produktionsanlæg!CN3423","v":0},{"$f":"Produktionsanlæg!CO3423","v":0},{"$f":"Produktionsanlæg!CP3423","v":0},{"$f":"+SUM(AA3423:AV3423)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3423>=AY$2,$AA3423/($D3423-2009),0)+IF($E3423>=AY$2,$AB3423/($E3423-2009),0)+IF($F3423>=AY$2,$AC3423/($F3423-2009),0)+IF($G3423>=AY$2,$AD3423/($G3423-2009),0)+IF($H3423>=AY$2,$AE3423/($H3423-2009),0)+IF($I3423>=AY$2,$AF3423/($I3423-2009),0)+IF($J3423>=AY$2,$AG3423/($J3423-2009),0)+IF($K3423>=AY$2,$AH3423/($K3423-2009),0)+IF($L3423>=AY$2,$AI3423/($L3423-2009),0)+IF($M3423>=AY$2,$AJ3423/($M3423-2009),0)+IF($N3423>=AY$2,$AK3423/($N3423-2009),0)+IF($O3423>=AY$2,$AL3423/($O3423-2009),0)+IF($P3423>=AY$2,$AM3423/($P3423-2009),0)+IF($Q3423>=AY$2,$AN3423/($Q3423-2009),0)+IF($R3423>=AY$2,$AO3423/($R3423-2009),0)+IF($S3423>=AY$2,$AP3423/($S3423-2009),0)+IF($T3423>=AY$2,$AQ3423/($T3423-2009),0)+IF($U3423>=AY$2,$AR3423/($U3423-2009),0)+IF($V3423>=AY$2,$AS3423/($V3423-2009),0)+IF($W3423>=AY$2,$AT3423/($W3423-2009),0)+IF($X3423>=AY$2,$AU3423/($X3423-2009),0)+IF($Y3423>=AY$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3423>=BI$2,$AA3423/($D3423-2009),0)+IF($E3423>=BI$2,$AB3423/($E3423-2009),0)+IF($F3423>=BI$2,$AC3423/($F3423-2009),0)+IF($G3423>=BI$2,$AD3423/($G3423-2009),0)+IF($H3423>=BI$2,$AE3423/($H3423-2009),0)+IF($I3423>=BI$2,$AF3423/($I3423-2009),0)+IF($J3423>=BI$2,$AG3423/($J3423-2009),0)+IF($K3423>=BI$2,$AH3423/($K3423-2009),0)+IF($L3423>=BI$2,$AI3423/($L3423-2009),0)+IF($M3423>=BI$2,$AJ3423/($M3423-2009),0)+IF($N3423>=BI$2,$AK3423/($N3423-2009),0)+IF($O3423>=BI$2,$AL3423/($O3423-2009),0)+IF($P3423>=BI$2,$AM3423/($P3423-2009),0)+IF($Q3423>=BI$2,$AN3423/($Q3423-2009),0)+IF($R3423>=BI$2,$AO3423/($R3423-2009),0)+IF($S3423>=BI$2,$AP3423/($S3423-2009),0)+IF($T3423>=BI$2,$AQ3423/($T3423-2009),0)+IF($U3423>=BI$2,$AR3423/($U3423-2009),0)+IF($V3423>=BI$2,$AS3423/($V3423-2009),0)+IF($W3423>=BI$2,$AT3423/($W3423-2009),0)+IF($X3423>=BI$2,$AU3423/($X3423-2009),0)+IF($Y3423>=BI$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3423>=BS$2,$AA3423/($D3423-2009),0)+IF($E3423>=BS$2,$AB3423/($E3423-2009),0)+IF($F3423>=BS$2,$AC3423/($F3423-2009),0)+IF($G3423>=BS$2,$AD3423/($G3423-2009),0)+IF($H3423>=BS$2,$AE3423/($H3423-2009),0)+IF($I3423>=BS$2,$AF3423/($I3423-2009),0)+IF($J3423>=BS$2,$AG3423/($J3423-2009),0)+IF($K3423>=BS$2,$AH3423/($K3423-2009),0)+IF($L3423>=BS$2,$AI3423/($L3423-2009),0)+IF($M3423>=BS$2,$AJ3423/($M3423-2009),0)+IF($N3423>=BS$2,$AK3423/($N3423-2009),0)+IF($O3423>=BS$2,$AL3423/($O3423-2009),0)+IF($P3423>=BS$2,$AM3423/($P3423-2009),0)+IF($Q3423>=BS$2,$AN3423/($Q3423-2009),0)+IF($R3423>=BS$2,$AO3423/($R3423-2009),0)+IF($S3423>=BS$2,$AP3423/($S3423-2009),0)+IF($T3423>=BS$2,$AQ3423/($T3423-2009),0)+IF($U3423>=BS$2,$AR3423/($U3423-2009),0)+IF($V3423>=BS$2,$AS3423/($V3423-2009),0)+IF($W3423>=BS$2,$AT3423/($W3423-2009),0)+IF($X3423>=BS$2,$AU3423/($X3423-2009),0)+IF($Y3423>=BS$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3423>=CC$2,$AA3423/($D3423-2009),0)+IF($E3423>=CC$2,$AB3423/($E3423-2009),0)+IF($F3423>=CC$2,$AC3423/($F3423-2009),0)+IF($G3423>=CC$2,$AD3423/($G3423-2009),0)+IF($H3423>=CC$2,$AE3423/($H3423-2009),0)+IF($I3423>=CC$2,$AF3423/($I3423-2009),0)+IF($J3423>=CC$2,$AG3423/($J3423-2009),0)+IF($K3423>=CC$2,$AH3423/($K3423-2009),0)+IF($L3423>=CC$2,$AI3423/($L3423-2009),0)+IF($M3423>=CC$2,$AJ3423/($M3423-2009),0)+IF($N3423>=CC$2,$AK3423/($N3423-2009),0)+IF($O3423>=CC$2,$AL3423/($O3423-2009),0)+IF($P3423>=CC$2,$AM3423/($P3423-2009),0)+IF($Q3423>=CC$2,$AN3423/($Q3423-2009),0)+IF($R3423>=CC$2,$AO3423/($R3423-2009),0)+IF($S3423>=CC$2,$AP3423/($S3423-2009),0)+IF($T3423>=CC$2,$AQ3423/($T3423-2009),0)+IF($U3423>=CC$2,$AR3423/($U3423-2009),0)+IF($V3423>=CC$2,$AS3423/($V3423-2009),0)+IF($W3423>=CC$2,$AT3423/($W3423-2009),0)+IF($X3423>=CC$2,$AU3423/($X3423-2009),0)+IF($Y3423>=CC$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3423>=CM$2,$AA3423/($D3423-2009),0)+IF($E3423>=CM$2,$AB3423/($E3423-2009),0)+IF($F3423>=CM$2,$AC3423/($F3423-2009),0)+IF($G3423>=CM$2,$AD3423/($G3423-2009),0)+IF($H3423>=CM$2,$AE3423/($H3423-2009),0)+IF($I3423>=CM$2,$AF3423/($I3423-2009),0)+IF($J3423>=CM$2,$AG3423/($J3423-2009),0)+IF($K3423>=CM$2,$AH3423/($K3423-2009),0)+IF($L3423>=CM$2,$AI3423/($L3423-2009),0)+IF($M3423>=CM$2,$AJ3423/($M3423-2009),0)+IF($N3423>=CM$2,$AK3423/($N3423-2009),0)+IF($O3423>=CM$2,$AL3423/($O3423-2009),0)+IF($P3423>=CM$2,$AM3423/($P3423-2009),0)+IF($Q3423>=CM$2,$AN3423/($Q3423-2009),0)+IF($R3423>=CM$2,$AO3423/($R3423-2009),0)+IF($S3423>=CM$2,$AP3423/($S3423-2009),0)+IF($T3423>=CM$2,$AQ3423/($T3423-2009),0)+IF($U3423>=CM$2,$AR3423/($U3423-2009),0)+IF($V3423>=CM$2,$AS3423/($V3423-2009),0)+IF($W3423>=CM$2,$AT3423/($W3423-2009),0)+IF($X3423>=CM$2,$AU3423/($X3423-2009),0)+IF($Y3423>=CM$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3423>=CW$2,$AA3423/($D3423-2009),0)+IF($E3423>=CW$2,$AB3423/($E3423-2009),0)+IF($F3423>=CW$2,$AC3423/($F3423-2009),0)+IF($G3423>=CW$2,$AD3423/($G3423-2009),0)+IF($H3423>=CW$2,$AE3423/($H3423-2009),0)+IF($I3423>=CW$2,$AF3423/($I3423-2009),0)+IF($J3423>=CW$2,$AG3423/($J3423-2009),0)+IF($K3423>=CW$2,$AH3423/($K3423-2009),0)+IF($L3423>=CW$2,$AI3423/($L3423-2009),0)+IF($M3423>=CW$2,$AJ3423/($M3423-2009),0)+IF($N3423>=CW$2,$AK3423/($N3423-2009),0)+IF($O3423>=CW$2,$AL3423/($O3423-2009),0)+IF($P3423>=CW$2,$AM3423/($P3423-2009),0)+IF($Q3423>=CW$2,$AN3423/($Q3423-2009),0)+IF($R3423>=CW$2,$AO3423/($R3423-2009),0)+IF($S3423>=CW$2,$AP3423/($S3423-2009),0)+IF($T3423>=CW$2,$AQ3423/($T3423-2009),0)+IF($U3423>=CW$2,$AR3423/($U3423-2009),0)+IF($V3423>=CW$2,$AS3423/($V3423-2009),0)+IF($W3423>=CW$2,$AT3423/($W3423-2009),0)+IF($X3423>=CW$2,$AU3423/($X3423-2009),0)+IF($Y3423>=CW$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3423>=DG$2,$AA3423/($D3423-2009),0)+IF($E3423>=DG$2,$AB3423/($E3423-2009),0)+IF($F3423>=DG$2,$AC3423/($F3423-2009),0)+IF($G3423>=DG$2,$AD3423/($G3423-2009),0)+IF($H3423>=DG$2,$AE3423/($H3423-2009),0)+IF($I3423>=DG$2,$AF3423/($I3423-2009),0)+IF($J3423>=DG$2,$AG3423/($J3423-2009),0)+IF($K3423>=DG$2,$AH3423/($K3423-2009),0)+IF($L3423>=DG$2,$AI3423/($L3423-2009),0)+IF($M3423>=DG$2,$AJ3423/($M3423-2009),0)+IF($N3423>=DG$2,$AK3423/($N3423-2009),0)+IF($O3423>=DG$2,$AL3423/($O3423-2009),0)+IF($P3423>=DG$2,$AM3423/($P3423-2009),0)+IF($Q3423>=DG$2,$AN3423/($Q3423-2009),0)+IF($R3423>=DG$2,$AO3423/($R3423-2009),0)+IF($S3423>=DG$2,$AP3423/($S3423-2009),0)+IF($T3423>=DG$2,$AQ3423/($T3423-2009),0)+IF($U3423>=DG$2,$AR3423/($U3423-2009),0)+IF($V3423>=DG$2,$AS3423/($V3423-2009),0)+IF($W3423>=DG$2,$AT3423/($W3423-2009),0)+IF($X3423>=DG$2,$AU3423/($X3423-2009),0)+IF($Y3423>=DG$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3423>=DQ$2,$AA3423/($D3423-2009),0)+IF($E3423>=DQ$2,$AB3423/($E3423-2009),0)+IF($F3423>=DQ$2,$AC3423/($F3423-2009),0)+IF($G3423>=DQ$2,$AD3423/($G3423-2009),0)+IF($H3423>=DQ$2,$AE3423/($H3423-2009),0)+IF($I3423>=DQ$2,$AF3423/($I3423-2009),0)+IF($J3423>=DQ$2,$AG3423/($J3423-2009),0)+IF($K3423>=DQ$2,$AH3423/($K3423-2009),0)+IF($L3423>=DQ$2,$AI3423/($L3423-2009),0)+IF($M3423>=DQ$2,$AJ3423/($M3423-2009),0)+IF($N3423>=DQ$2,$AK3423/($N3423-2009),0)+IF($O3423>=DQ$2,$AL3423/($O3423-2009),0)+IF($P3423>=DQ$2,$AM3423/($P3423-2009),0)+IF($Q3423>=DQ$2,$AN3423/($Q3423-2009),0)+IF($R3423>=DQ$2,$AO3423/($R3423-2009),0)+IF($S3423>=DQ$2,$AP3423/($S3423-2009),0)+IF($T3423>=DQ$2,$AQ3423/($T3423-2009),0)+IF($U3423>=DQ$2,$AR3423/($U3423-2009),0)+IF($V3423>=DQ$2,$AS3423/($V3423-2009),0)+IF($W3423>=DQ$2,$AT3423/($W3423-2009),0)+IF($X3423>=DQ$2,$AU3423/($X3423-2009),0)+IF($Y3423>=DQ$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3423>=EA$2,$AA3423/($D3423-2009),0)+IF($E3423>=EA$2,$AB3423/($E3423-2009),0)+IF($F3423>=EA$2,$AC3423/($F3423-2009),0)+IF($G3423>=EA$2,$AD3423/($G3423-2009),0)+IF($H3423>=EA$2,$AE3423/($H3423-2009),0)+IF($I3423>=EA$2,$AF3423/($I3423-2009),0)+IF($J3423>=EA$2,$AG3423/($J3423-2009),0)+IF($K3423>=EA$2,$AH3423/($K3423-2009),0)+IF($L3423>=EA$2,$AI3423/($L3423-2009),0)+IF($M3423>=EA$2,$AJ3423/($M3423-2009),0)+IF($N3423>=EA$2,$AK3423/($N3423-2009),0)+IF($O3423>=EA$2,$AL3423/($O3423-2009),0)+IF($P3423>=EA$2,$AM3423/($P3423-2009),0)+IF($Q3423>=EA$2,$AN3423/($Q3423-2009),0)+IF($R3423>=EA$2,$AO3423/($R3423-2009),0)+IF($S3423>=EA$2,$AP3423/($S3423-2009),0)+IF($T3423>=EA$2,$AQ3423/($T3423-2009),0)+IF($U3423>=EA$2,$AR3423/($U3423-2009),0)+IF($V3423>=EA$2,$AS3423/($V3423-2009),0)+IF($W3423>=EA$2,$AT3423/($W3423-2009),0)+IF($X3423>=EA$2,$AU3423/($X3423-2009),0)+IF($Y3423>=EA$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3423>=EK$2,$AA3423/($D3423-2009),0)+IF($E3423>=EK$2,$AB3423/($E3423-2009),0)+IF($F3423>=EK$2,$AC3423/($F3423-2009),0)+IF($G3423>=EK$2,$AD3423/($G3423-2009),0)+IF($H3423>=EK$2,$AE3423/($H3423-2009),0)+IF($I3423>=EK$2,$AF3423/($I3423-2009),0)+IF($J3423>=EK$2,$AG3423/($J3423-2009),0)+IF($K3423>=EK$2,$AH3423/($K3423-2009),0)+IF($L3423>=EK$2,$AI3423/($L3423-2009),0)+IF($M3423>=EK$2,$AJ3423/($M3423-2009),0)+IF($N3423>=EK$2,$AK3423/($N3423-2009),0)+IF($O3423>=EK$2,$AL3423/($O3423-2009),0)+IF($P3423>=EK$2,$AM3423/($P3423-2009),0)+IF($Q3423>=EK$2,$AN3423/($Q3423-2009),0)+IF($R3423>=EK$2,$AO3423/($R3423-2009),0)+IF($S3423>=EK$2,$AP3423/($S3423-2009),0)+IF($T3423>=EK$2,$AQ3423/($T3423-2009),0)+IF($U3423>=EK$2,$AR3423/($U3423-2009),0)+IF($V3423>=EK$2,$AS3423/($V3423-2009),0)+IF($W3423>=EK$2,$AT3423/($W3423-2009),0)+IF($X3423>=EK$2,$AU3423/($X3423-2009),0)+IF($Y3423>=EK$2,$AV3423/($Y3423-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C3446+Produktionsanlæg!D3447","v":1965},{"$f":"E$3+$C3446+Produktionsanlæg!E3447","v":1975},{"$f":"F$3+$C3446+Produktionsanlæg!F3447","v":1985},{"$f":"G$3+$C3446+Produktionsanlæg!G3447","v":1995},{"$f":"H$3+$C3446+Produktionsanlæg!H3447","v":2005},{"$f":"I$3+$C3446+Produktionsanlæg!I3447","v":2015},{"$f":"J$3+$C3446+Produktionsanlæg!J3447","v":2025},{"$f":"K$3+$C3446+Produktionsanlæg!K3447","v":2035},{"$f":"L$3+$C3446+Produktionsanlæg!L3447","v":2042},{"$f":"M$3+$C3446+Produktionsanlæg!M3447","v":2047},{"$f":"N$3+$C3446+Produktionsanlæg!N3447","v":2052},{"$f":"O$3+$C3446+Produktionsanlæg!O3447","v":2057},{"$f":"P$3+$C3446+Produktionsanlæg!P3447","v":2060},{"$f":"Q$3+$C3446+Produktionsanlæg!Q3447","v":2061},{"$f":"R$3+$C3446+Produktionsanlæg!R3447","v":2062},{"$f":"S$3+$C3446+Produktionsanlæg!S3447","v":2063},{"$f":"T$3+$C3446+Produktionsanlæg!T3447","v":2064},{"$f":"U$3+$C3446+Produktionsanlæg!U3447","v":2065},{"$f":"V$3+$C3446+Produktionsanlæg!V3447","v":2066},{"$f":"W$3+$C3446+Produktionsanlæg!W3447","v":2067},{"$f":"X$3+$C3446+Produktionsanlæg!X3447","v":2068},{"$f":"Y$3+$C3446+Produktionsanlæg!Y3447","v":2069},0,{"$f":"Produktionsanlæg!BU3446","v":0},{"$f":"Produktionsanlæg!BV3446","v":0},{"$f":"Produktionsanlæg!BW3446","v":0},{"$f":"Produktionsanlæg!BX3446","v":0},{"$f":"Produktionsanlæg!BY3446","v":0},{"$f":"Produktionsanlæg!BZ3446","v":0},{"$f":"Produktionsanlæg!CA3446","v":0},{"$f":"Produktionsanlæg!CB3446","v":0},{"$f":"Produktionsanlæg!CC3446","v":0},{"$f":"Produktionsanlæg!CD3446","v":0},{"$f":"Produktionsanlæg!CE3446","v":0},{"$f":"Produktionsanlæg!CF3446","v":0},{"$f":"Produktionsanlæg!CG3446","v":0},{"$f":"Produktionsanlæg!CH3446","v":0},{"$f":"Produktionsanlæg!CI3446","v":0},{"$f":"Produktionsanlæg!CJ3446","v":0},{"$f":"Produktionsanlæg!CK3446","v":0},{"$f":"Produktionsanlæg!CL3446","v":0},{"$f":"Produktionsanlæg!CM3446","v":0},{"$f":"Produktionsanlæg!CN3446","v":0},{"$f":"Produktionsanlæg!CO3446","v":0},{"$f":"Produktionsanlæg!CP3446","v":0},{"$f":"+SUM(AA3446:AV3446)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"D$3+$C3457","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3457","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3457","v":0},{"$f":"Produktionsanlæg!BV3457","v":0},{"$f":"Produktionsanlæg!BW3457","v":0},{"$f":"Produktionsanlæg!BX3457","v":0},{"$f":"Produktionsanlæg!BY3457","v":0},{"$f":"Produktionsanlæg!BZ3457","v":0},{"$f":"Produktionsanlæg!CA3457","v":0},{"$f":"Produktionsanlæg!CB3457","v":0},{"$f":"Produktionsanlæg!CC3457","v":0},{"$f":"Produktionsanlæg!CD3457","v":0},{"$f":"Produktionsanlæg!CE3457","v":0},{"$f":"Produktionsanlæg!CF3457","v":0},{"$f":"Produktionsanlæg!CG3457","v":0},{"$f":"Produktionsanlæg!CH3457","v":0},{"$f":"Produktionsanlæg!CI3457","v":0},{"$f":"Produktionsanlæg!CJ3457","v":0},{"$f":"Produktionsanlæg!CK3457","v":0},{"$f":"Produktionsanlæg!CL3457","v":0},{"$f":"Produktionsanlæg!CM3457","v":0},{"$f":"Produktionsanlæg!CN3457","v":0},{"$f":"Produktionsanlæg!CO3457","v":0},{"$f":"Produktionsanlæg!CP3457","v":0},{"$f":"+SUM(AA3457:AV3457)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3457>=AY$2,$AA3457/($D3457-2009),0)+IF($E3457>=AY$2,$AB3457/($E3457-2009),0)+IF($F3457>=AY$2,$AC3457/($F3457-2009),0)+IF($G3457>=AY$2,$AD3457/($G3457-2009),0)+IF($H3457>=AY$2,$AE3457/($H3457-2009),0)+IF($I3457>=AY$2,$AF3457/($I3457-2009),0)+IF($J3457>=AY$2,$AG3457/($J3457-2009),0)+IF($K3457>=AY$2,$AH3457/($K3457-2009),0)+IF($L3457>=AY$2,$AI3457/($L3457-2009),0)+IF($M3457>=AY$2,$AJ3457/($M3457-2009),0)+IF($N3457>=AY$2,$AK3457/($N3457-2009),0)+IF($O3457>=AY$2,$AL3457/($O3457-2009),0)+IF($P3457>=AY$2,$AM3457/($P3457-2009),0)+IF($Q3457>=AY$2,$AN3457/($Q3457-2009),0)+IF($R3457>=AY$2,$AO3457/($R3457-2009),0)+IF($S3457>=AY$2,$AP3457/($S3457-2009),0)+IF($T3457>=AY$2,$AQ3457/($T3457-2009),0)+IF($U3457>=AY$2,$AR3457/($U3457-2009),0)+IF($V3457>=AY$2,$AS3457/($V3457-2009),0)+IF($W3457>=AY$2,$AT3457/($W3457-2009),0)+IF($X3457>=AY$2,$AU3457/($X3457-2009),0)+IF($Y3457>=AY$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3457>=BI$2,$AA3457/($D3457-2009),0)+IF($E3457>=BI$2,$AB3457/($E3457-2009),0)+IF($F3457>=BI$2,$AC3457/($F3457-2009),0)+IF($G3457>=BI$2,$AD3457/($G3457-2009),0)+IF($H3457>=BI$2,$AE3457/($H3457-2009),0)+IF($I3457>=BI$2,$AF3457/($I3457-2009),0)+IF($J3457>=BI$2,$AG3457/($J3457-2009),0)+IF($K3457>=BI$2,$AH3457/($K3457-2009),0)+IF($L3457>=BI$2,$AI3457/($L3457-2009),0)+IF($M3457>=BI$2,$AJ3457/($M3457-2009),0)+IF($N3457>=BI$2,$AK3457/($N3457-2009),0)+IF($O3457>=BI$2,$AL3457/($O3457-2009),0)+IF($P3457>=BI$2,$AM3457/($P3457-2009),0)+IF($Q3457>=BI$2,$AN3457/($Q3457-2009),0)+IF($R3457>=BI$2,$AO3457/($R3457-2009),0)+IF($S3457>=BI$2,$AP3457/($S3457-2009),0)+IF($T3457>=BI$2,$AQ3457/($T3457-2009),0)+IF($U3457>=BI$2,$AR3457/($U3457-2009),0)+IF($V3457>=BI$2,$AS3457/($V3457-2009),0)+IF($W3457>=BI$2,$AT3457/($W3457-2009),0)+IF($X3457>=BI$2,$AU3457/($X3457-2009),0)+IF($Y3457>=BI$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3457>=BS$2,$AA3457/($D3457-2009),0)+IF($E3457>=BS$2,$AB3457/($E3457-2009),0)+IF($F3457>=BS$2,$AC3457/($F3457-2009),0)+IF($G3457>=BS$2,$AD3457/($G3457-2009),0)+IF($H3457>=BS$2,$AE3457/($H3457-2009),0)+IF($I3457>=BS$2,$AF3457/($I3457-2009),0)+IF($J3457>=BS$2,$AG3457/($J3457-2009),0)+IF($K3457>=BS$2,$AH3457/($K3457-2009),0)+IF($L3457>=BS$2,$AI3457/($L3457-2009),0)+IF($M3457>=BS$2,$AJ3457/($M3457-2009),0)+IF($N3457>=BS$2,$AK3457/($N3457-2009),0)+IF($O3457>=BS$2,$AL3457/($O3457-2009),0)+IF($P3457>=BS$2,$AM3457/($P3457-2009),0)+IF($Q3457>=BS$2,$AN3457/($Q3457-2009),0)+IF($R3457>=BS$2,$AO3457/($R3457-2009),0)+IF($S3457>=BS$2,$AP3457/($S3457-2009),0)+IF($T3457>=BS$2,$AQ3457/($T3457-2009),0)+IF($U3457>=BS$2,$AR3457/($U3457-2009),0)+IF($V3457>=BS$2,$AS3457/($V3457-2009),0)+IF($W3457>=BS$2,$AT3457/($W3457-2009),0)+IF($X3457>=BS$2,$AU3457/($X3457-2009),0)+IF($Y3457>=BS$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3457>=CC$2,$AA3457/($D3457-2009),0)+IF($E3457>=CC$2,$AB3457/($E3457-2009),0)+IF($F3457>=CC$2,$AC3457/($F3457-2009),0)+IF($G3457>=CC$2,$AD3457/($G3457-2009),0)+IF($H3457>=CC$2,$AE3457/($H3457-2009),0)+IF($I3457>=CC$2,$AF3457/($I3457-2009),0)+IF($J3457>=CC$2,$AG3457/($J3457-2009),0)+IF($K3457>=CC$2,$AH3457/($K3457-2009),0)+IF($L3457>=CC$2,$AI3457/($L3457-2009),0)+IF($M3457>=CC$2,$AJ3457/($M3457-2009),0)+IF($N3457>=CC$2,$AK3457/($N3457-2009),0)+IF($O3457>=CC$2,$AL3457/($O3457-2009),0)+IF($P3457>=CC$2,$AM3457/($P3457-2009),0)+IF($Q3457>=CC$2,$AN3457/($Q3457-2009),0)+IF($R3457>=CC$2,$AO3457/($R3457-2009),0)+IF($S3457>=CC$2,$AP3457/($S3457-2009),0)+IF($T3457>=CC$2,$AQ3457/($T3457-2009),0)+IF($U3457>=CC$2,$AR3457/($U3457-2009),0)+IF($V3457>=CC$2,$AS3457/($V3457-2009),0)+IF($W3457>=CC$2,$AT3457/($W3457-2009),0)+IF($X3457>=CC$2,$AU3457/($X3457-2009),0)+IF($Y3457>=CC$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3457>=CM$2,$AA3457/($D3457-2009),0)+IF($E3457>=CM$2,$AB3457/($E3457-2009),0)+IF($F3457>=CM$2,$AC3457/($F3457-2009),0)+IF($G3457>=CM$2,$AD3457/($G3457-2009),0)+IF($H3457>=CM$2,$AE3457/($H3457-2009),0)+IF($I3457>=CM$2,$AF3457/($I3457-2009),0)+IF($J3457>=CM$2,$AG3457/($J3457-2009),0)+IF($K3457>=CM$2,$AH3457/($K3457-2009),0)+IF($L3457>=CM$2,$AI3457/($L3457-2009),0)+IF($M3457>=CM$2,$AJ3457/($M3457-2009),0)+IF($N3457>=CM$2,$AK3457/($N3457-2009),0)+IF($O3457>=CM$2,$AL3457/($O3457-2009),0)+IF($P3457>=CM$2,$AM3457/($P3457-2009),0)+IF($Q3457>=CM$2,$AN3457/($Q3457-2009),0)+IF($R3457>=CM$2,$AO3457/($R3457-2009),0)+IF($S3457>=CM$2,$AP3457/($S3457-2009),0)+IF($T3457>=CM$2,$AQ3457/($T3457-2009),0)+IF($U3457>=CM$2,$AR3457/($U3457-2009),0)+IF($V3457>=CM$2,$AS3457/($V3457-2009),0)+IF($W3457>=CM$2,$AT3457/($W3457-2009),0)+IF($X3457>=CM$2,$AU3457/($X3457-2009),0)+IF($Y3457>=CM$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3457>=CW$2,$AA3457/($D3457-2009),0)+IF($E3457>=CW$2,$AB3457/($E3457-2009),0)+IF($F3457>=CW$2,$AC3457/($F3457-2009),0)+IF($G3457>=CW$2,$AD3457/($G3457-2009),0)+IF($H3457>=CW$2,$AE3457/($H3457-2009),0)+IF($I3457>=CW$2,$AF3457/($I3457-2009),0)+IF($J3457>=CW$2,$AG3457/($J3457-2009),0)+IF($K3457>=CW$2,$AH3457/($K3457-2009),0)+IF($L3457>=CW$2,$AI3457/($L3457-2009),0)+IF($M3457>=CW$2,$AJ3457/($M3457-2009),0)+IF($N3457>=CW$2,$AK3457/($N3457-2009),0)+IF($O3457>=CW$2,$AL3457/($O3457-2009),0)+IF($P3457>=CW$2,$AM3457/($P3457-2009),0)+IF($Q3457>=CW$2,$AN3457/($Q3457-2009),0)+IF($R3457>=CW$2,$AO3457/($R3457-2009),0)+IF($S3457>=CW$2,$AP3457/($S3457-2009),0)+IF($T3457>=CW$2,$AQ3457/($T3457-2009),0)+IF($U3457>=CW$2,$AR3457/($U3457-2009),0)+IF($V3457>=CW$2,$AS3457/($V3457-2009),0)+IF($W3457>=CW$2,$AT3457/($W3457-2009),0)+IF($X3457>=CW$2,$AU3457/($X3457-2009),0)+IF($Y3457>=CW$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3457>=DG$2,$AA3457/($D3457-2009),0)+IF($E3457>=DG$2,$AB3457/($E3457-2009),0)+IF($F3457>=DG$2,$AC3457/($F3457-2009),0)+IF($G3457>=DG$2,$AD3457/($G3457-2009),0)+IF($H3457>=DG$2,$AE3457/($H3457-2009),0)+IF($I3457>=DG$2,$AF3457/($I3457-2009),0)+IF($J3457>=DG$2,$AG3457/($J3457-2009),0)+IF($K3457>=DG$2,$AH3457/($K3457-2009),0)+IF($L3457>=DG$2,$AI3457/($L3457-2009),0)+IF($M3457>=DG$2,$AJ3457/($M3457-2009),0)+IF($N3457>=DG$2,$AK3457/($N3457-2009),0)+IF($O3457>=DG$2,$AL3457/($O3457-2009),0)+IF($P3457>=DG$2,$AM3457/($P3457-2009),0)+IF($Q3457>=DG$2,$AN3457/($Q3457-2009),0)+IF($R3457>=DG$2,$AO3457/($R3457-2009),0)+IF($S3457>=DG$2,$AP3457/($S3457-2009),0)+IF($T3457>=DG$2,$AQ3457/($T3457-2009),0)+IF($U3457>=DG$2,$AR3457/($U3457-2009),0)+IF($V3457>=DG$2,$AS3457/($V3457-2009),0)+IF($W3457>=DG$2,$AT3457/($W3457-2009),0)+IF($X3457>=DG$2,$AU3457/($X3457-2009),0)+IF($Y3457>=DG$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3457>=DQ$2,$AA3457/($D3457-2009),0)+IF($E3457>=DQ$2,$AB3457/($E3457-2009),0)+IF($F3457>=DQ$2,$AC3457/($F3457-2009),0)+IF($G3457>=DQ$2,$AD3457/($G3457-2009),0)+IF($H3457>=DQ$2,$AE3457/($H3457-2009),0)+IF($I3457>=DQ$2,$AF3457/($I3457-2009),0)+IF($J3457>=DQ$2,$AG3457/($J3457-2009),0)+IF($K3457>=DQ$2,$AH3457/($K3457-2009),0)+IF($L3457>=DQ$2,$AI3457/($L3457-2009),0)+IF($M3457>=DQ$2,$AJ3457/($M3457-2009),0)+IF($N3457>=DQ$2,$AK3457/($N3457-2009),0)+IF($O3457>=DQ$2,$AL3457/($O3457-2009),0)+IF($P3457>=DQ$2,$AM3457/($P3457-2009),0)+IF($Q3457>=DQ$2,$AN3457/($Q3457-2009),0)+IF($R3457>=DQ$2,$AO3457/($R3457-2009),0)+IF($S3457>=DQ$2,$AP3457/($S3457-2009),0)+IF($T3457>=DQ$2,$AQ3457/($T3457-2009),0)+IF($U3457>=DQ$2,$AR3457/($U3457-2009),0)+IF($V3457>=DQ$2,$AS3457/($V3457-2009),0)+IF($W3457>=DQ$2,$AT3457/($W3457-2009),0)+IF($X3457>=DQ$2,$AU3457/($X3457-2009),0)+IF($Y3457>=DQ$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3457>=EA$2,$AA3457/($D3457-2009),0)+IF($E3457>=EA$2,$AB3457/($E3457-2009),0)+IF($F3457>=EA$2,$AC3457/($F3457-2009),0)+IF($G3457>=EA$2,$AD3457/($G3457-2009),0)+IF($H3457>=EA$2,$AE3457/($H3457-2009),0)+IF($I3457>=EA$2,$AF3457/($I3457-2009),0)+IF($J3457>=EA$2,$AG3457/($J3457-2009),0)+IF($K3457>=EA$2,$AH3457/($K3457-2009),0)+IF($L3457>=EA$2,$AI3457/($L3457-2009),0)+IF($M3457>=EA$2,$AJ3457/($M3457-2009),0)+IF($N3457>=EA$2,$AK3457/($N3457-2009),0)+IF($O3457>=EA$2,$AL3457/($O3457-2009),0)+IF($P3457>=EA$2,$AM3457/($P3457-2009),0)+IF($Q3457>=EA$2,$AN3457/($Q3457-2009),0)+IF($R3457>=EA$2,$AO3457/($R3457-2009),0)+IF($S3457>=EA$2,$AP3457/($S3457-2009),0)+IF($T3457>=EA$2,$AQ3457/($T3457-2009),0)+IF($U3457>=EA$2,$AR3457/($U3457-2009),0)+IF($V3457>=EA$2,$AS3457/($V3457-2009),0)+IF($W3457>=EA$2,$AT3457/($W3457-2009),0)+IF($X3457>=EA$2,$AU3457/($X3457-2009),0)+IF($Y3457>=EA$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3457>=EK$2,$AA3457/($D3457-2009),0)+IF($E3457>=EK$2,$AB3457/($E3457-2009),0)+IF($F3457>=EK$2,$AC3457/($F3457-2009),0)+IF($G3457>=EK$2,$AD3457/($G3457-2009),0)+IF($H3457>=EK$2,$AE3457/($H3457-2009),0)+IF($I3457>=EK$2,$AF3457/($I3457-2009),0)+IF($J3457>=EK$2,$AG3457/($J3457-2009),0)+IF($K3457>=EK$2,$AH3457/($K3457-2009),0)+IF($L3457>=EK$2,$AI3457/($L3457-2009),0)+IF($M3457>=EK$2,$AJ3457/($M3457-2009),0)+IF($N3457>=EK$2,$AK3457/($N3457-2009),0)+IF($O3457>=EK$2,$AL3457/($O3457-2009),0)+IF($P3457>=EK$2,$AM3457/($P3457-2009),0)+IF($Q3457>=EK$2,$AN3457/($Q3457-2009),0)+IF($R3457>=EK$2,$AO3457/($R3457-2009),0)+IF($S3457>=EK$2,$AP3457/($S3457-2009),0)+IF($T3457>=EK$2,$AQ3457/($T3457-2009),0)+IF($U3457>=EK$2,$AR3457/($U3457-2009),0)+IF($V3457>=EK$2,$AS3457/($V3457-2009),0)+IF($W3457>=EK$2,$AT3457/($W3457-2009),0)+IF($X3457>=EK$2,$AU3457/($X3457-2009),0)+IF($Y3457>=EK$2,$AV3457/($Y3457-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3458","v":0},{"$f":"Produktionsanlæg!BV3458","v":0},{"$f":"Produktionsanlæg!BW3458","v":0},{"$f":"Produktionsanlæg!BX3458","v":0},{"$f":"Produktionsanlæg!BY3458","v":0},{"$f":"Produktionsanlæg!BZ3458","v":0},{"$f":"Produktionsanlæg!CA3458","v":0},{"$f":"Produktionsanlæg!CB3458","v":0},{"$f":"Produktionsanlæg!CC3458","v":0},{"$f":"Produktionsanlæg!CD3458","v":0},{"$f":"Produktionsanlæg!CE3458","v":0},{"$f":"Produktionsanlæg!CF3458","v":0},{"$f":"Produktionsanlæg!CG3458","v":0},{"$f":"Produktionsanlæg!CH3458","v":0},{"$f":"Produktionsanlæg!CI3458","v":0},{"$f":"Produktionsanlæg!CJ3458","v":0},{"$f":"Produktionsanlæg!CK3458","v":0},{"$f":"Produktionsanlæg!CL3458","v":0},{"$f":"Produktionsanlæg!CM3458","v":0},{"$f":"Produktionsanlæg!CN3458","v":0},{"$f":"Produktionsanlæg!CO3458","v":0},{"$f":"Produktionsanlæg!CP3458","v":0},{"$f":"+SUM(AA3458:AV3458)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"D$3+$C3459+Produktionsanlæg!D3460","v":1965},{"$f":"E$3+$C3459+Produktionsanlæg!E3460","v":1975},{"$f":"F$3+$C3459+Produktionsanlæg!F3460","v":1985},{"$f":"G$3+$C3459+Produktionsanlæg!G3460","v":1995},{"$f":"H$3+$C3459+Produktionsanlæg!H3460","v":2005},{"$f":"I$3+$C3459+Produktionsanlæg!I3460","v":2015},{"$f":"J$3+$C3459+Produktionsanlæg!J3460","v":2025},{"$f":"K$3+$C3459+Produktionsanlæg!K3460","v":2035},{"$f":"L$3+$C3459+Produktionsanlæg!L3460","v":2042},{"$f":"M$3+$C3459+Produktionsanlæg!M3460","v":2047},{"$f":"N$3+$C3459+Produktionsanlæg!N3460","v":2052},{"$f":"O$3+$C3459+Produktionsanlæg!O3460","v":2057},{"$f":"P$3+$C3459+Produktionsanlæg!P3460","v":2060},{"$f":"Q$3+$C3459+Produktionsanlæg!Q3460","v":2061},{"$f":"R$3+$C3459+Produktionsanlæg!R3460","v":2062},{"$f":"S$3+$C3459+Produktionsanlæg!S3460","v":2063},{"$f":"T$3+$C3459+Produktionsanlæg!T3460","v":2064},{"$f":"U$3+$C3459+Produktionsanlæg!U3460","v":2065},{"$f":"V$3+$C3459+Produktionsanlæg!V3460","v":2066},{"$f":"W$3+$C3459+Produktionsanlæg!W3460","v":2067},{"$f":"X$3+$C3459+Produktionsanlæg!X3460","v":2068},{"$f":"Y$3+$C3459+Produktionsanlæg!Y3460","v":2069},0,{"$f":"Produktionsanlæg!BU3459","v":0},{"$f":"Produktionsanlæg!BV3459","v":0},{"$f":"Produktionsanlæg!BW3459","v":0},{"$f":"Produktionsanlæg!BX3459","v":0},{"$f":"Produktionsanlæg!BY3459","v":0},{"$f":"Produktionsanlæg!BZ3459","v":0},{"$f":"Produktionsanlæg!CA3459","v":0},{"$f":"Produktionsanlæg!CB3459","v":0},{"$f":"Produktionsanlæg!CC3459","v":0},{"$f":"Produktionsanlæg!CD3459","v":0},{"$f":"Produktionsanlæg!CE3459","v":0},{"$f":"Produktionsanlæg!CF3459","v":0},{"$f":"Produktionsanlæg!CG3459","v":0},{"$f":"Produktionsanlæg!CH3459","v":0},{"$f":"Produktionsanlæg!CI3459","v":0},{"$f":"Produktionsanlæg!CJ3459","v":0},{"$f":"Produktionsanlæg!CK3459","v":0},{"$f":"Produktionsanlæg!CL3459","v":0},{"$f":"Produktionsanlæg!CM3459","v":0},{"$f":"Produktionsanlæg!CN3459","v":0},{"$f":"Produktionsanlæg!CO3459","v":0},{"$f":"Produktionsanlæg!CP3459","v":0},{"$f":"+SUM(AA3459:AV3459)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"D$3+$C3461","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3461","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3461","v":0},{"$f":"Produktionsanlæg!BV3461","v":0},{"$f":"Produktionsanlæg!BW3461","v":0},{"$f":"Produktionsanlæg!BX3461","v":0},{"$f":"Produktionsanlæg!BY3461","v":0},{"$f":"Produktionsanlæg!BZ3461","v":0},{"$f":"Produktionsanlæg!CA3461","v":0},{"$f":"Produktionsanlæg!CB3461","v":0},{"$f":"Produktionsanlæg!CC3461","v":0},{"$f":"Produktionsanlæg!CD3461","v":0},{"$f":"Produktionsanlæg!CE3461","v":0},{"$f":"Produktionsanlæg!CF3461","v":0},{"$f":"Produktionsanlæg!CG3461","v":0},{"$f":"Produktionsanlæg!CH3461","v":0},{"$f":"Produktionsanlæg!CI3461","v":0},{"$f":"Produktionsanlæg!CJ3461","v":0},{"$f":"Produktionsanlæg!CK3461","v":0},{"$f":"Produktionsanlæg!CL3461","v":0},{"$f":"Produktionsanlæg!CM3461","v":0},{"$f":"Produktionsanlæg!CN3461","v":0},{"$f":"Produktionsanlæg!CO3461","v":0},{"$f":"Produktionsanlæg!CP3461","v":0},{"$f":"+SUM(AA3461:AV3461)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3461>=AY$2,$AA3461/($D3461-2009),0)+IF($E3461>=AY$2,$AB3461/($E3461-2009),0)+IF($F3461>=AY$2,$AC3461/($F3461-2009),0)+IF($G3461>=AY$2,$AD3461/($G3461-2009),0)+IF($H3461>=AY$2,$AE3461/($H3461-2009),0)+IF($I3461>=AY$2,$AF3461/($I3461-2009),0)+IF($J3461>=AY$2,$AG3461/($J3461-2009),0)+IF($K3461>=AY$2,$AH3461/($K3461-2009),0)+IF($L3461>=AY$2,$AI3461/($L3461-2009),0)+IF($M3461>=AY$2,$AJ3461/($M3461-2009),0)+IF($N3461>=AY$2,$AK3461/($N3461-2009),0)+IF($O3461>=AY$2,$AL3461/($O3461-2009),0)+IF($P3461>=AY$2,$AM3461/($P3461-2009),0)+IF($Q3461>=AY$2,$AN3461/($Q3461-2009),0)+IF($R3461>=AY$2,$AO3461/($R3461-2009),0)+IF($S3461>=AY$2,$AP3461/($S3461-2009),0)+IF($T3461>=AY$2,$AQ3461/($T3461-2009),0)+IF($U3461>=AY$2,$AR3461/($U3461-2009),0)+IF($V3461>=AY$2,$AS3461/($V3461-2009),0)+IF($W3461>=AY$2,$AT3461/($W3461-2009),0)+IF($X3461>=AY$2,$AU3461/($X3461-2009),0)+IF($Y3461>=AY$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3461>=BI$2,$AA3461/($D3461-2009),0)+IF($E3461>=BI$2,$AB3461/($E3461-2009),0)+IF($F3461>=BI$2,$AC3461/($F3461-2009),0)+IF($G3461>=BI$2,$AD3461/($G3461-2009),0)+IF($H3461>=BI$2,$AE3461/($H3461-2009),0)+IF($I3461>=BI$2,$AF3461/($I3461-2009),0)+IF($J3461>=BI$2,$AG3461/($J3461-2009),0)+IF($K3461>=BI$2,$AH3461/($K3461-2009),0)+IF($L3461>=BI$2,$AI3461/($L3461-2009),0)+IF($M3461>=BI$2,$AJ3461/($M3461-2009),0)+IF($N3461>=BI$2,$AK3461/($N3461-2009),0)+IF($O3461>=BI$2,$AL3461/($O3461-2009),0)+IF($P3461>=BI$2,$AM3461/($P3461-2009),0)+IF($Q3461>=BI$2,$AN3461/($Q3461-2009),0)+IF($R3461>=BI$2,$AO3461/($R3461-2009),0)+IF($S3461>=BI$2,$AP3461/($S3461-2009),0)+IF($T3461>=BI$2,$AQ3461/($T3461-2009),0)+IF($U3461>=BI$2,$AR3461/($U3461-2009),0)+IF($V3461>=BI$2,$AS3461/($V3461-2009),0)+IF($W3461>=BI$2,$AT3461/($W3461-2009),0)+IF($X3461>=BI$2,$AU3461/($X3461-2009),0)+IF($Y3461>=BI$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3461>=BS$2,$AA3461/($D3461-2009),0)+IF($E3461>=BS$2,$AB3461/($E3461-2009),0)+IF($F3461>=BS$2,$AC3461/($F3461-2009),0)+IF($G3461>=BS$2,$AD3461/($G3461-2009),0)+IF($H3461>=BS$2,$AE3461/($H3461-2009),0)+IF($I3461>=BS$2,$AF3461/($I3461-2009),0)+IF($J3461>=BS$2,$AG3461/($J3461-2009),0)+IF($K3461>=BS$2,$AH3461/($K3461-2009),0)+IF($L3461>=BS$2,$AI3461/($L3461-2009),0)+IF($M3461>=BS$2,$AJ3461/($M3461-2009),0)+IF($N3461>=BS$2,$AK3461/($N3461-2009),0)+IF($O3461>=BS$2,$AL3461/($O3461-2009),0)+IF($P3461>=BS$2,$AM3461/($P3461-2009),0)+IF($Q3461>=BS$2,$AN3461/($Q3461-2009),0)+IF($R3461>=BS$2,$AO3461/($R3461-2009),0)+IF($S3461>=BS$2,$AP3461/($S3461-2009),0)+IF($T3461>=BS$2,$AQ3461/($T3461-2009),0)+IF($U3461>=BS$2,$AR3461/($U3461-2009),0)+IF($V3461>=BS$2,$AS3461/($V3461-2009),0)+IF($W3461>=BS$2,$AT3461/($W3461-2009),0)+IF($X3461>=BS$2,$AU3461/($X3461-2009),0)+IF($Y3461>=BS$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3461>=CC$2,$AA3461/($D3461-2009),0)+IF($E3461>=CC$2,$AB3461/($E3461-2009),0)+IF($F3461>=CC$2,$AC3461/($F3461-2009),0)+IF($G3461>=CC$2,$AD3461/($G3461-2009),0)+IF($H3461>=CC$2,$AE3461/($H3461-2009),0)+IF($I3461>=CC$2,$AF3461/($I3461-2009),0)+IF($J3461>=CC$2,$AG3461/($J3461-2009),0)+IF($K3461>=CC$2,$AH3461/($K3461-2009),0)+IF($L3461>=CC$2,$AI3461/($L3461-2009),0)+IF($M3461>=CC$2,$AJ3461/($M3461-2009),0)+IF($N3461>=CC$2,$AK3461/($N3461-2009),0)+IF($O3461>=CC$2,$AL3461/($O3461-2009),0)+IF($P3461>=CC$2,$AM3461/($P3461-2009),0)+IF($Q3461>=CC$2,$AN3461/($Q3461-2009),0)+IF($R3461>=CC$2,$AO3461/($R3461-2009),0)+IF($S3461>=CC$2,$AP3461/($S3461-2009),0)+IF($T3461>=CC$2,$AQ3461/($T3461-2009),0)+IF($U3461>=CC$2,$AR3461/($U3461-2009),0)+IF($V3461>=CC$2,$AS3461/($V3461-2009),0)+IF($W3461>=CC$2,$AT3461/($W3461-2009),0)+IF($X3461>=CC$2,$AU3461/($X3461-2009),0)+IF($Y3461>=CC$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3461>=CM$2,$AA3461/($D3461-2009),0)+IF($E3461>=CM$2,$AB3461/($E3461-2009),0)+IF($F3461>=CM$2,$AC3461/($F3461-2009),0)+IF($G3461>=CM$2,$AD3461/($G3461-2009),0)+IF($H3461>=CM$2,$AE3461/($H3461-2009),0)+IF($I3461>=CM$2,$AF3461/($I3461-2009),0)+IF($J3461>=CM$2,$AG3461/($J3461-2009),0)+IF($K3461>=CM$2,$AH3461/($K3461-2009),0)+IF($L3461>=CM$2,$AI3461/($L3461-2009),0)+IF($M3461>=CM$2,$AJ3461/($M3461-2009),0)+IF($N3461>=CM$2,$AK3461/($N3461-2009),0)+IF($O3461>=CM$2,$AL3461/($O3461-2009),0)+IF($P3461>=CM$2,$AM3461/($P3461-2009),0)+IF($Q3461>=CM$2,$AN3461/($Q3461-2009),0)+IF($R3461>=CM$2,$AO3461/($R3461-2009),0)+IF($S3461>=CM$2,$AP3461/($S3461-2009),0)+IF($T3461>=CM$2,$AQ3461/($T3461-2009),0)+IF($U3461>=CM$2,$AR3461/($U3461-2009),0)+IF($V3461>=CM$2,$AS3461/($V3461-2009),0)+IF($W3461>=CM$2,$AT3461/($W3461-2009),0)+IF($X3461>=CM$2,$AU3461/($X3461-2009),0)+IF($Y3461>=CM$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3461>=CW$2,$AA3461/($D3461-2009),0)+IF($E3461>=CW$2,$AB3461/($E3461-2009),0)+IF($F3461>=CW$2,$AC3461/($F3461-2009),0)+IF($G3461>=CW$2,$AD3461/($G3461-2009),0)+IF($H3461>=CW$2,$AE3461/($H3461-2009),0)+IF($I3461>=CW$2,$AF3461/($I3461-2009),0)+IF($J3461>=CW$2,$AG3461/($J3461-2009),0)+IF($K3461>=CW$2,$AH3461/($K3461-2009),0)+IF($L3461>=CW$2,$AI3461/($L3461-2009),0)+IF($M3461>=CW$2,$AJ3461/($M3461-2009),0)+IF($N3461>=CW$2,$AK3461/($N3461-2009),0)+IF($O3461>=CW$2,$AL3461/($O3461-2009),0)+IF($P3461>=CW$2,$AM3461/($P3461-2009),0)+IF($Q3461>=CW$2,$AN3461/($Q3461-2009),0)+IF($R3461>=CW$2,$AO3461/($R3461-2009),0)+IF($S3461>=CW$2,$AP3461/($S3461-2009),0)+IF($T3461>=CW$2,$AQ3461/($T3461-2009),0)+IF($U3461>=CW$2,$AR3461/($U3461-2009),0)+IF($V3461>=CW$2,$AS3461/($V3461-2009),0)+IF($W3461>=CW$2,$AT3461/($W3461-2009),0)+IF($X3461>=CW$2,$AU3461/($X3461-2009),0)+IF($Y3461>=CW$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3461>=DG$2,$AA3461/($D3461-2009),0)+IF($E3461>=DG$2,$AB3461/($E3461-2009),0)+IF($F3461>=DG$2,$AC3461/($F3461-2009),0)+IF($G3461>=DG$2,$AD3461/($G3461-2009),0)+IF($H3461>=DG$2,$AE3461/($H3461-2009),0)+IF($I3461>=DG$2,$AF3461/($I3461-2009),0)+IF($J3461>=DG$2,$AG3461/($J3461-2009),0)+IF($K3461>=DG$2,$AH3461/($K3461-2009),0)+IF($L3461>=DG$2,$AI3461/($L3461-2009),0)+IF($M3461>=DG$2,$AJ3461/($M3461-2009),0)+IF($N3461>=DG$2,$AK3461/($N3461-2009),0)+IF($O3461>=DG$2,$AL3461/($O3461-2009),0)+IF($P3461>=DG$2,$AM3461/($P3461-2009),0)+IF($Q3461>=DG$2,$AN3461/($Q3461-2009),0)+IF($R3461>=DG$2,$AO3461/($R3461-2009),0)+IF($S3461>=DG$2,$AP3461/($S3461-2009),0)+IF($T3461>=DG$2,$AQ3461/($T3461-2009),0)+IF($U3461>=DG$2,$AR3461/($U3461-2009),0)+IF($V3461>=DG$2,$AS3461/($V3461-2009),0)+IF($W3461>=DG$2,$AT3461/($W3461-2009),0)+IF($X3461>=DG$2,$AU3461/($X3461-2009),0)+IF($Y3461>=DG$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3461>=DQ$2,$AA3461/($D3461-2009),0)+IF($E3461>=DQ$2,$AB3461/($E3461-2009),0)+IF($F3461>=DQ$2,$AC3461/($F3461-2009),0)+IF($G3461>=DQ$2,$AD3461/($G3461-2009),0)+IF($H3461>=DQ$2,$AE3461/($H3461-2009),0)+IF($I3461>=DQ$2,$AF3461/($I3461-2009),0)+IF($J3461>=DQ$2,$AG3461/($J3461-2009),0)+IF($K3461>=DQ$2,$AH3461/($K3461-2009),0)+IF($L3461>=DQ$2,$AI3461/($L3461-2009),0)+IF($M3461>=DQ$2,$AJ3461/($M3461-2009),0)+IF($N3461>=DQ$2,$AK3461/($N3461-2009),0)+IF($O3461>=DQ$2,$AL3461/($O3461-2009),0)+IF($P3461>=DQ$2,$AM3461/($P3461-2009),0)+IF($Q3461>=DQ$2,$AN3461/($Q3461-2009),0)+IF($R3461>=DQ$2,$AO3461/($R3461-2009),0)+IF($S3461>=DQ$2,$AP3461/($S3461-2009),0)+IF($T3461>=DQ$2,$AQ3461/($T3461-2009),0)+IF($U3461>=DQ$2,$AR3461/($U3461-2009),0)+IF($V3461>=DQ$2,$AS3461/($V3461-2009),0)+IF($W3461>=DQ$2,$AT3461/($W3461-2009),0)+IF($X3461>=DQ$2,$AU3461/($X3461-2009),0)+IF($Y3461>=DQ$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3461>=EA$2,$AA3461/($D3461-2009),0)+IF($E3461>=EA$2,$AB3461/($E3461-2009),0)+IF($F3461>=EA$2,$AC3461/($F3461-2009),0)+IF($G3461>=EA$2,$AD3461/($G3461-2009),0)+IF($H3461>=EA$2,$AE3461/($H3461-2009),0)+IF($I3461>=EA$2,$AF3461/($I3461-2009),0)+IF($J3461>=EA$2,$AG3461/($J3461-2009),0)+IF($K3461>=EA$2,$AH3461/($K3461-2009),0)+IF($L3461>=EA$2,$AI3461/($L3461-2009),0)+IF($M3461>=EA$2,$AJ3461/($M3461-2009),0)+IF($N3461>=EA$2,$AK3461/($N3461-2009),0)+IF($O3461>=EA$2,$AL3461/($O3461-2009),0)+IF($P3461>=EA$2,$AM3461/($P3461-2009),0)+IF($Q3461>=EA$2,$AN3461/($Q3461-2009),0)+IF($R3461>=EA$2,$AO3461/($R3461-2009),0)+IF($S3461>=EA$2,$AP3461/($S3461-2009),0)+IF($T3461>=EA$2,$AQ3461/($T3461-2009),0)+IF($U3461>=EA$2,$AR3461/($U3461-2009),0)+IF($V3461>=EA$2,$AS3461/($V3461-2009),0)+IF($W3461>=EA$2,$AT3461/($W3461-2009),0)+IF($X3461>=EA$2,$AU3461/($X3461-2009),0)+IF($Y3461>=EA$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3461>=EK$2,$AA3461/($D3461-2009),0)+IF($E3461>=EK$2,$AB3461/($E3461-2009),0)+IF($F3461>=EK$2,$AC3461/($F3461-2009),0)+IF($G3461>=EK$2,$AD3461/($G3461-2009),0)+IF($H3461>=EK$2,$AE3461/($H3461-2009),0)+IF($I3461>=EK$2,$AF3461/($I3461-2009),0)+IF($J3461>=EK$2,$AG3461/($J3461-2009),0)+IF($K3461>=EK$2,$AH3461/($K3461-2009),0)+IF($L3461>=EK$2,$AI3461/($L3461-2009),0)+IF($M3461>=EK$2,$AJ3461/($M3461-2009),0)+IF($N3461>=EK$2,$AK3461/($N3461-2009),0)+IF($O3461>=EK$2,$AL3461/($O3461-2009),0)+IF($P3461>=EK$2,$AM3461/($P3461-2009),0)+IF($Q3461>=EK$2,$AN3461/($Q3461-2009),0)+IF($R3461>=EK$2,$AO3461/($R3461-2009),0)+IF($S3461>=EK$2,$AP3461/($S3461-2009),0)+IF($T3461>=EK$2,$AQ3461/($T3461-2009),0)+IF($U3461>=EK$2,$AR3461/($U3461-2009),0)+IF($V3461>=EK$2,$AS3461/($V3461-2009),0)+IF($W3461>=EK$2,$AT3461/($W3461-2009),0)+IF($X3461>=EK$2,$AU3461/($X3461-2009),0)+IF($Y3461>=EK$2,$AV3461/($Y3461-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3462","v":0},{"$f":"Produktionsanlæg!BV3462","v":0},{"$f":"Produktionsanlæg!BW3462","v":0},{"$f":"Produktionsanlæg!BX3462","v":0},{"$f":"Produktionsanlæg!BY3462","v":0},{"$f":"Produktionsanlæg!BZ3462","v":0},{"$f":"Produktionsanlæg!CA3462","v":0},{"$f":"Produktionsanlæg!CB3462","v":0},{"$f":"Produktionsanlæg!CC3462","v":0},{"$f":"Produktionsanlæg!CD3462","v":0},{"$f":"Produktionsanlæg!CE3462","v":0},{"$f":"Produktionsanlæg!CF3462","v":0},{"$f":"Produktionsanlæg!CG3462","v":0},{"$f":"Produktionsanlæg!CH3462","v":0},{"$f":"Produktionsanlæg!CI3462","v":0},{"$f":"Produktionsanlæg!CJ3462","v":0},{"$f":"Produktionsanlæg!CK3462","v":0},{"$f":"Produktionsanlæg!CL3462","v":0},{"$f":"Produktionsanlæg!CM3462","v":0},{"$f":"Produktionsanlæg!CN3462","v":0},{"$f":"Produktionsanlæg!CO3462","v":0},{"$f":"Produktionsanlæg!CP3462","v":0},{"$f":"+SUM(AA3462:AV3462)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"D$3+$C3463+Produktionsanlæg!D3464","v":1965},{"$f":"E$3+$C3463+Produktionsanlæg!E3464","v":1975},{"$f":"F$3+$C3463+Produktionsanlæg!F3464","v":1985},{"$f":"G$3+$C3463+Produktionsanlæg!G3464","v":1995},{"$f":"H$3+$C3463+Produktionsanlæg!H3464","v":2005},{"$f":"I$3+$C3463+Produktionsanlæg!I3464","v":2015},{"$f":"J$3+$C3463+Produktionsanlæg!J3464","v":2025},{"$f":"K$3+$C3463+Produktionsanlæg!K3464","v":2035},{"$f":"L$3+$C3463+Produktionsanlæg!L3464","v":2042},{"$f":"M$3+$C3463+Produktionsanlæg!M3464","v":2047},{"$f":"N$3+$C3463+Produktionsanlæg!N3464","v":2052},{"$f":"O$3+$C3463+Produktionsanlæg!O3464","v":2057},{"$f":"P$3+$C3463+Produktionsanlæg!P3464","v":2060},{"$f":"Q$3+$C3463+Produktionsanlæg!Q3464","v":2061},{"$f":"R$3+$C3463+Produktionsanlæg!R3464","v":2062},{"$f":"S$3+$C3463+Produktionsanlæg!S3464","v":2063},{"$f":"T$3+$C3463+Produktionsanlæg!T3464","v":2064},{"$f":"U$3+$C3463+Produktionsanlæg!U3464","v":2065},{"$f":"V$3+$C3463+Produktionsanlæg!V3464","v":2066},{"$f":"W$3+$C3463+Produktionsanlæg!W3464","v":2067},{"$f":"X$3+$C3463+Produktionsanlæg!X3464","v":2068},{"$f":"Y$3+$C3463+Produktionsanlæg!Y3464","v":2069},0,{"$f":"Produktionsanlæg!BU3463","v":0},{"$f":"Produktionsanlæg!BV3463","v":0},{"$f":"Produktionsanlæg!BW3463","v":0},{"$f":"Produktionsanlæg!BX3463","v":0},{"$f":"Produktionsanlæg!BY3463","v":0},{"$f":"Produktionsanlæg!BZ3463","v":0},{"$f":"Produktionsanlæg!CA3463","v":0},{"$f":"Produktionsanlæg!CB3463","v":0},{"$f":"Produktionsanlæg!CC3463","v":0},{"$f":"Produktionsanlæg!CD3463","v":0},{"$f":"Produktionsanlæg!CE3463","v":0},{"$f":"Produktionsanlæg!CF3463","v":0},{"$f":"Produktionsanlæg!CG3463","v":0},{"$f":"Produktionsanlæg!CH3463","v":0},{"$f":"Produktionsanlæg!CI3463","v":0},{"$f":"Produktionsanlæg!CJ3463","v":0},{"$f":"Produktionsanlæg!CK3463","v":0},{"$f":"Produktionsanlæg!CL3463","v":0},{"$f":"Produktionsanlæg!CM3463","v":0},{"$f":"Produktionsanlæg!CN3463","v":0},{"$f":"Produktionsanlæg!CO3463","v":0},{"$f":"Produktionsanlæg!CP3463","v":0},{"$f":"+SUM(AA3463:AV3463)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"D$3+$C3465","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3465","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3465","v":0},{"$f":"Produktionsanlæg!BV3465","v":0},{"$f":"Produktionsanlæg!BW3465","v":0},{"$f":"Produktionsanlæg!BX3465","v":0},{"$f":"Produktionsanlæg!BY3465","v":0},{"$f":"Produktionsanlæg!BZ3465","v":0},{"$f":"Produktionsanlæg!CA3465","v":0},{"$f":"Produktionsanlæg!CB3465","v":0},{"$f":"Produktionsanlæg!CC3465","v":0},{"$f":"Produktionsanlæg!CD3465","v":0},{"$f":"Produktionsanlæg!CE3465","v":0},{"$f":"Produktionsanlæg!CF3465","v":0},{"$f":"Produktionsanlæg!CG3465","v":0},{"$f":"Produktionsanlæg!CH3465","v":0},{"$f":"Produktionsanlæg!CI3465","v":0},{"$f":"Produktionsanlæg!CJ3465","v":0},{"$f":"Produktionsanlæg!CK3465","v":0},{"$f":"Produktionsanlæg!CL3465","v":0},{"$f":"Produktionsanlæg!CM3465","v":0},{"$f":"Produktionsanlæg!CN3465","v":0},{"$f":"Produktionsanlæg!CO3465","v":0},{"$f":"Produktionsanlæg!CP3465","v":0},{"$f":"+SUM(AA3465:AV3465)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3465>=AY$2,$AA3465/($D3465-2009),0)+IF($E3465>=AY$2,$AB3465/($E3465-2009),0)+IF($F3465>=AY$2,$AC3465/($F3465-2009),0)+IF($G3465>=AY$2,$AD3465/($G3465-2009),0)+IF($H3465>=AY$2,$AE3465/($H3465-2009),0)+IF($I3465>=AY$2,$AF3465/($I3465-2009),0)+IF($J3465>=AY$2,$AG3465/($J3465-2009),0)+IF($K3465>=AY$2,$AH3465/($K3465-2009),0)+IF($L3465>=AY$2,$AI3465/($L3465-2009),0)+IF($M3465>=AY$2,$AJ3465/($M3465-2009),0)+IF($N3465>=AY$2,$AK3465/($N3465-2009),0)+IF($O3465>=AY$2,$AL3465/($O3465-2009),0)+IF($P3465>=AY$2,$AM3465/($P3465-2009),0)+IF($Q3465>=AY$2,$AN3465/($Q3465-2009),0)+IF($R3465>=AY$2,$AO3465/($R3465-2009),0)+IF($S3465>=AY$2,$AP3465/($S3465-2009),0)+IF($T3465>=AY$2,$AQ3465/($T3465-2009),0)+IF($U3465>=AY$2,$AR3465/($U3465-2009),0)+IF($V3465>=AY$2,$AS3465/($V3465-2009),0)+IF($W3465>=AY$2,$AT3465/($W3465-2009),0)+IF($X3465>=AY$2,$AU3465/($X3465-2009),0)+IF($Y3465>=AY$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3465>=BI$2,$AA3465/($D3465-2009),0)+IF($E3465>=BI$2,$AB3465/($E3465-2009),0)+IF($F3465>=BI$2,$AC3465/($F3465-2009),0)+IF($G3465>=BI$2,$AD3465/($G3465-2009),0)+IF($H3465>=BI$2,$AE3465/($H3465-2009),0)+IF($I3465>=BI$2,$AF3465/($I3465-2009),0)+IF($J3465>=BI$2,$AG3465/($J3465-2009),0)+IF($K3465>=BI$2,$AH3465/($K3465-2009),0)+IF($L3465>=BI$2,$AI3465/($L3465-2009),0)+IF($M3465>=BI$2,$AJ3465/($M3465-2009),0)+IF($N3465>=BI$2,$AK3465/($N3465-2009),0)+IF($O3465>=BI$2,$AL3465/($O3465-2009),0)+IF($P3465>=BI$2,$AM3465/($P3465-2009),0)+IF($Q3465>=BI$2,$AN3465/($Q3465-2009),0)+IF($R3465>=BI$2,$AO3465/($R3465-2009),0)+IF($S3465>=BI$2,$AP3465/($S3465-2009),0)+IF($T3465>=BI$2,$AQ3465/($T3465-2009),0)+IF($U3465>=BI$2,$AR3465/($U3465-2009),0)+IF($V3465>=BI$2,$AS3465/($V3465-2009),0)+IF($W3465>=BI$2,$AT3465/($W3465-2009),0)+IF($X3465>=BI$2,$AU3465/($X3465-2009),0)+IF($Y3465>=BI$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3465>=BS$2,$AA3465/($D3465-2009),0)+IF($E3465>=BS$2,$AB3465/($E3465-2009),0)+IF($F3465>=BS$2,$AC3465/($F3465-2009),0)+IF($G3465>=BS$2,$AD3465/($G3465-2009),0)+IF($H3465>=BS$2,$AE3465/($H3465-2009),0)+IF($I3465>=BS$2,$AF3465/($I3465-2009),0)+IF($J3465>=BS$2,$AG3465/($J3465-2009),0)+IF($K3465>=BS$2,$AH3465/($K3465-2009),0)+IF($L3465>=BS$2,$AI3465/($L3465-2009),0)+IF($M3465>=BS$2,$AJ3465/($M3465-2009),0)+IF($N3465>=BS$2,$AK3465/($N3465-2009),0)+IF($O3465>=BS$2,$AL3465/($O3465-2009),0)+IF($P3465>=BS$2,$AM3465/($P3465-2009),0)+IF($Q3465>=BS$2,$AN3465/($Q3465-2009),0)+IF($R3465>=BS$2,$AO3465/($R3465-2009),0)+IF($S3465>=BS$2,$AP3465/($S3465-2009),0)+IF($T3465>=BS$2,$AQ3465/($T3465-2009),0)+IF($U3465>=BS$2,$AR3465/($U3465-2009),0)+IF($V3465>=BS$2,$AS3465/($V3465-2009),0)+IF($W3465>=BS$2,$AT3465/($W3465-2009),0)+IF($X3465>=BS$2,$AU3465/($X3465-2009),0)+IF($Y3465>=BS$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3465>=CC$2,$AA3465/($D3465-2009),0)+IF($E3465>=CC$2,$AB3465/($E3465-2009),0)+IF($F3465>=CC$2,$AC3465/($F3465-2009),0)+IF($G3465>=CC$2,$AD3465/($G3465-2009),0)+IF($H3465>=CC$2,$AE3465/($H3465-2009),0)+IF($I3465>=CC$2,$AF3465/($I3465-2009),0)+IF($J3465>=CC$2,$AG3465/($J3465-2009),0)+IF($K3465>=CC$2,$AH3465/($K3465-2009),0)+IF($L3465>=CC$2,$AI3465/($L3465-2009),0)+IF($M3465>=CC$2,$AJ3465/($M3465-2009),0)+IF($N3465>=CC$2,$AK3465/($N3465-2009),0)+IF($O3465>=CC$2,$AL3465/($O3465-2009),0)+IF($P3465>=CC$2,$AM3465/($P3465-2009),0)+IF($Q3465>=CC$2,$AN3465/($Q3465-2009),0)+IF($R3465>=CC$2,$AO3465/($R3465-2009),0)+IF($S3465>=CC$2,$AP3465/($S3465-2009),0)+IF($T3465>=CC$2,$AQ3465/($T3465-2009),0)+IF($U3465>=CC$2,$AR3465/($U3465-2009),0)+IF($V3465>=CC$2,$AS3465/($V3465-2009),0)+IF($W3465>=CC$2,$AT3465/($W3465-2009),0)+IF($X3465>=CC$2,$AU3465/($X3465-2009),0)+IF($Y3465>=CC$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3465>=CM$2,$AA3465/($D3465-2009),0)+IF($E3465>=CM$2,$AB3465/($E3465-2009),0)+IF($F3465>=CM$2,$AC3465/($F3465-2009),0)+IF($G3465>=CM$2,$AD3465/($G3465-2009),0)+IF($H3465>=CM$2,$AE3465/($H3465-2009),0)+IF($I3465>=CM$2,$AF3465/($I3465-2009),0)+IF($J3465>=CM$2,$AG3465/($J3465-2009),0)+IF($K3465>=CM$2,$AH3465/($K3465-2009),0)+IF($L3465>=CM$2,$AI3465/($L3465-2009),0)+IF($M3465>=CM$2,$AJ3465/($M3465-2009),0)+IF($N3465>=CM$2,$AK3465/($N3465-2009),0)+IF($O3465>=CM$2,$AL3465/($O3465-2009),0)+IF($P3465>=CM$2,$AM3465/($P3465-2009),0)+IF($Q3465>=CM$2,$AN3465/($Q3465-2009),0)+IF($R3465>=CM$2,$AO3465/($R3465-2009),0)+IF($S3465>=CM$2,$AP3465/($S3465-2009),0)+IF($T3465>=CM$2,$AQ3465/($T3465-2009),0)+IF($U3465>=CM$2,$AR3465/($U3465-2009),0)+IF($V3465>=CM$2,$AS3465/($V3465-2009),0)+IF($W3465>=CM$2,$AT3465/($W3465-2009),0)+IF($X3465>=CM$2,$AU3465/($X3465-2009),0)+IF($Y3465>=CM$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3465>=CW$2,$AA3465/($D3465-2009),0)+IF($E3465>=CW$2,$AB3465/($E3465-2009),0)+IF($F3465>=CW$2,$AC3465/($F3465-2009),0)+IF($G3465>=CW$2,$AD3465/($G3465-2009),0)+IF($H3465>=CW$2,$AE3465/($H3465-2009),0)+IF($I3465>=CW$2,$AF3465/($I3465-2009),0)+IF($J3465>=CW$2,$AG3465/($J3465-2009),0)+IF($K3465>=CW$2,$AH3465/($K3465-2009),0)+IF($L3465>=CW$2,$AI3465/($L3465-2009),0)+IF($M3465>=CW$2,$AJ3465/($M3465-2009),0)+IF($N3465>=CW$2,$AK3465/($N3465-2009),0)+IF($O3465>=CW$2,$AL3465/($O3465-2009),0)+IF($P3465>=CW$2,$AM3465/($P3465-2009),0)+IF($Q3465>=CW$2,$AN3465/($Q3465-2009),0)+IF($R3465>=CW$2,$AO3465/($R3465-2009),0)+IF($S3465>=CW$2,$AP3465/($S3465-2009),0)+IF($T3465>=CW$2,$AQ3465/($T3465-2009),0)+IF($U3465>=CW$2,$AR3465/($U3465-2009),0)+IF($V3465>=CW$2,$AS3465/($V3465-2009),0)+IF($W3465>=CW$2,$AT3465/($W3465-2009),0)+IF($X3465>=CW$2,$AU3465/($X3465-2009),0)+IF($Y3465>=CW$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3465>=DG$2,$AA3465/($D3465-2009),0)+IF($E3465>=DG$2,$AB3465/($E3465-2009),0)+IF($F3465>=DG$2,$AC3465/($F3465-2009),0)+IF($G3465>=DG$2,$AD3465/($G3465-2009),0)+IF($H3465>=DG$2,$AE3465/($H3465-2009),0)+IF($I3465>=DG$2,$AF3465/($I3465-2009),0)+IF($J3465>=DG$2,$AG3465/($J3465-2009),0)+IF($K3465>=DG$2,$AH3465/($K3465-2009),0)+IF($L3465>=DG$2,$AI3465/($L3465-2009),0)+IF($M3465>=DG$2,$AJ3465/($M3465-2009),0)+IF($N3465>=DG$2,$AK3465/($N3465-2009),0)+IF($O3465>=DG$2,$AL3465/($O3465-2009),0)+IF($P3465>=DG$2,$AM3465/($P3465-2009),0)+IF($Q3465>=DG$2,$AN3465/($Q3465-2009),0)+IF($R3465>=DG$2,$AO3465/($R3465-2009),0)+IF($S3465>=DG$2,$AP3465/($S3465-2009),0)+IF($T3465>=DG$2,$AQ3465/($T3465-2009),0)+IF($U3465>=DG$2,$AR3465/($U3465-2009),0)+IF($V3465>=DG$2,$AS3465/($V3465-2009),0)+IF($W3465>=DG$2,$AT3465/($W3465-2009),0)+IF($X3465>=DG$2,$AU3465/($X3465-2009),0)+IF($Y3465>=DG$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3465>=DQ$2,$AA3465/($D3465-2009),0)+IF($E3465>=DQ$2,$AB3465/($E3465-2009),0)+IF($F3465>=DQ$2,$AC3465/($F3465-2009),0)+IF($G3465>=DQ$2,$AD3465/($G3465-2009),0)+IF($H3465>=DQ$2,$AE3465/($H3465-2009),0)+IF($I3465>=DQ$2,$AF3465/($I3465-2009),0)+IF($J3465>=DQ$2,$AG3465/($J3465-2009),0)+IF($K3465>=DQ$2,$AH3465/($K3465-2009),0)+IF($L3465>=DQ$2,$AI3465/($L3465-2009),0)+IF($M3465>=DQ$2,$AJ3465/($M3465-2009),0)+IF($N3465>=DQ$2,$AK3465/($N3465-2009),0)+IF($O3465>=DQ$2,$AL3465/($O3465-2009),0)+IF($P3465>=DQ$2,$AM3465/($P3465-2009),0)+IF($Q3465>=DQ$2,$AN3465/($Q3465-2009),0)+IF($R3465>=DQ$2,$AO3465/($R3465-2009),0)+IF($S3465>=DQ$2,$AP3465/($S3465-2009),0)+IF($T3465>=DQ$2,$AQ3465/($T3465-2009),0)+IF($U3465>=DQ$2,$AR3465/($U3465-2009),0)+IF($V3465>=DQ$2,$AS3465/($V3465-2009),0)+IF($W3465>=DQ$2,$AT3465/($W3465-2009),0)+IF($X3465>=DQ$2,$AU3465/($X3465-2009),0)+IF($Y3465>=DQ$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3465>=EA$2,$AA3465/($D3465-2009),0)+IF($E3465>=EA$2,$AB3465/($E3465-2009),0)+IF($F3465>=EA$2,$AC3465/($F3465-2009),0)+IF($G3465>=EA$2,$AD3465/($G3465-2009),0)+IF($H3465>=EA$2,$AE3465/($H3465-2009),0)+IF($I3465>=EA$2,$AF3465/($I3465-2009),0)+IF($J3465>=EA$2,$AG3465/($J3465-2009),0)+IF($K3465>=EA$2,$AH3465/($K3465-2009),0)+IF($L3465>=EA$2,$AI3465/($L3465-2009),0)+IF($M3465>=EA$2,$AJ3465/($M3465-2009),0)+IF($N3465>=EA$2,$AK3465/($N3465-2009),0)+IF($O3465>=EA$2,$AL3465/($O3465-2009),0)+IF($P3465>=EA$2,$AM3465/($P3465-2009),0)+IF($Q3465>=EA$2,$AN3465/($Q3465-2009),0)+IF($R3465>=EA$2,$AO3465/($R3465-2009),0)+IF($S3465>=EA$2,$AP3465/($S3465-2009),0)+IF($T3465>=EA$2,$AQ3465/($T3465-2009),0)+IF($U3465>=EA$2,$AR3465/($U3465-2009),0)+IF($V3465>=EA$2,$AS3465/($V3465-2009),0)+IF($W3465>=EA$2,$AT3465/($W3465-2009),0)+IF($X3465>=EA$2,$AU3465/($X3465-2009),0)+IF($Y3465>=EA$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3465>=EK$2,$AA3465/($D3465-2009),0)+IF($E3465>=EK$2,$AB3465/($E3465-2009),0)+IF($F3465>=EK$2,$AC3465/($F3465-2009),0)+IF($G3465>=EK$2,$AD3465/($G3465-2009),0)+IF($H3465>=EK$2,$AE3465/($H3465-2009),0)+IF($I3465>=EK$2,$AF3465/($I3465-2009),0)+IF($J3465>=EK$2,$AG3465/($J3465-2009),0)+IF($K3465>=EK$2,$AH3465/($K3465-2009),0)+IF($L3465>=EK$2,$AI3465/($L3465-2009),0)+IF($M3465>=EK$2,$AJ3465/($M3465-2009),0)+IF($N3465>=EK$2,$AK3465/($N3465-2009),0)+IF($O3465>=EK$2,$AL3465/($O3465-2009),0)+IF($P3465>=EK$2,$AM3465/($P3465-2009),0)+IF($Q3465>=EK$2,$AN3465/($Q3465-2009),0)+IF($R3465>=EK$2,$AO3465/($R3465-2009),0)+IF($S3465>=EK$2,$AP3465/($S3465-2009),0)+IF($T3465>=EK$2,$AQ3465/($T3465-2009),0)+IF($U3465>=EK$2,$AR3465/($U3465-2009),0)+IF($V3465>=EK$2,$AS3465/($V3465-2009),0)+IF($W3465>=EK$2,$AT3465/($W3465-2009),0)+IF($X3465>=EK$2,$AU3465/($X3465-2009),0)+IF($Y3465>=EK$2,$AV3465/($Y3465-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3466","v":0},{"$f":"Produktionsanlæg!BV3466","v":0},{"$f":"Produktionsanlæg!BW3466","v":0},{"$f":"Produktionsanlæg!BX3466","v":0},{"$f":"Produktionsanlæg!BY3466","v":0},{"$f":"Produktionsanlæg!BZ3466","v":0},{"$f":"Produktionsanlæg!CA3466","v":0},{"$f":"Produktionsanlæg!CB3466","v":0},{"$f":"Produktionsanlæg!CC3466","v":0},{"$f":"Produktionsanlæg!CD3466","v":0},{"$f":"Produktionsanlæg!CE3466","v":0},{"$f":"Produktionsanlæg!CF3466","v":0},{"$f":"Produktionsanlæg!CG3466","v":0},{"$f":"Produktionsanlæg!CH3466","v":0},{"$f":"Produktionsanlæg!CI3466","v":0},{"$f":"Produktionsanlæg!CJ3466","v":0},{"$f":"Produktionsanlæg!CK3466","v":0},{"$f":"Produktionsanlæg!CL3466","v":0},{"$f":"Produktionsanlæg!CM3466","v":0},{"$f":"Produktionsanlæg!CN3466","v":0},{"$f":"Produktionsanlæg!CO3466","v":0},{"$f":"Produktionsanlæg!CP3466","v":0},{"$f":"+SUM(AA3466:AV3466)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"D$3+$C3467+Produktionsanlæg!D3468","v":1965},{"$f":"E$3+$C3467+Produktionsanlæg!E3468","v":1975},{"$f":"F$3+$C3467+Produktionsanlæg!F3468","v":1985},{"$f":"G$3+$C3467+Produktionsanlæg!G3468","v":1995},{"$f":"H$3+$C3467+Produktionsanlæg!H3468","v":2005},{"$f":"I$3+$C3467+Produktionsanlæg!I3468","v":2015},{"$f":"J$3+$C3467+Produktionsanlæg!J3468","v":2025},{"$f":"K$3+$C3467+Produktionsanlæg!K3468","v":2035},{"$f":"L$3+$C3467+Produktionsanlæg!L3468","v":2042},{"$f":"M$3+$C3467+Produktionsanlæg!M3468","v":2047},{"$f":"N$3+$C3467+Produktionsanlæg!N3468","v":2052},{"$f":"O$3+$C3467+Produktionsanlæg!O3468","v":2057},{"$f":"P$3+$C3467+Produktionsanlæg!P3468","v":2060},{"$f":"Q$3+$C3467+Produktionsanlæg!Q3468","v":2061},{"$f":"R$3+$C3467+Produktionsanlæg!R3468","v":2062},{"$f":"S$3+$C3467+Produktionsanlæg!S3468","v":2063},{"$f":"T$3+$C3467+Produktionsanlæg!T3468","v":2064},{"$f":"U$3+$C3467+Produktionsanlæg!U3468","v":2065},{"$f":"V$3+$C3467+Produktionsanlæg!V3468","v":2066},{"$f":"W$3+$C3467+Produktionsanlæg!W3468","v":2067},{"$f":"X$3+$C3467+Produktionsanlæg!X3468","v":2068},{"$f":"Y$3+$C3467+Produktionsanlæg!Y3468","v":2069},0,{"$f":"Produktionsanlæg!BU3467","v":0},{"$f":"Produktionsanlæg!BV3467","v":0},{"$f":"Produktionsanlæg!BW3467","v":0},{"$f":"Produktionsanlæg!BX3467","v":0},{"$f":"Produktionsanlæg!BY3467","v":0},{"$f":"Produktionsanlæg!BZ3467","v":0},{"$f":"Produktionsanlæg!CA3467","v":0},{"$f":"Produktionsanlæg!CB3467","v":0},{"$f":"Produktionsanlæg!CC3467","v":0},{"$f":"Produktionsanlæg!CD3467","v":0},{"$f":"Produktionsanlæg!CE3467","v":0},{"$f":"Produktionsanlæg!CF3467","v":0},{"$f":"Produktionsanlæg!CG3467","v":0},{"$f":"Produktionsanlæg!CH3467","v":0},{"$f":"Produktionsanlæg!CI3467","v":0},{"$f":"Produktionsanlæg!CJ3467","v":0},{"$f":"Produktionsanlæg!CK3467","v":0},{"$f":"Produktionsanlæg!CL3467","v":0},{"$f":"Produktionsanlæg!CM3467","v":0},{"$f":"Produktionsanlæg!CN3467","v":0},{"$f":"Produktionsanlæg!CO3467","v":0},{"$f":"Produktionsanlæg!CP3467","v":0},{"$f":"+SUM(AA3467:AV3467)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"D$3+$C3469","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3469","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3469","v":0},{"$f":"Produktionsanlæg!BV3469","v":0},{"$f":"Produktionsanlæg!BW3469","v":0},{"$f":"Produktionsanlæg!BX3469","v":0},{"$f":"Produktionsanlæg!BY3469","v":0},{"$f":"Produktionsanlæg!BZ3469","v":0},{"$f":"Produktionsanlæg!CA3469","v":0},{"$f":"Produktionsanlæg!CB3469","v":0},{"$f":"Produktionsanlæg!CC3469","v":0},{"$f":"Produktionsanlæg!CD3469","v":0},{"$f":"Produktionsanlæg!CE3469","v":0},{"$f":"Produktionsanlæg!CF3469","v":0},{"$f":"Produktionsanlæg!CG3469","v":0},{"$f":"Produktionsanlæg!CH3469","v":0},{"$f":"Produktionsanlæg!CI3469","v":0},{"$f":"Produktionsanlæg!CJ3469","v":0},{"$f":"Produktionsanlæg!CK3469","v":0},{"$f":"Produktionsanlæg!CL3469","v":0},{"$f":"Produktionsanlæg!CM3469","v":0},{"$f":"Produktionsanlæg!CN3469","v":0},{"$f":"Produktionsanlæg!CO3469","v":0},{"$f":"Produktionsanlæg!CP3469","v":0},{"$f":"+SUM(AA3469:AV3469)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3469>=AY$2,$AA3469/($D3469-2009),0)+IF($E3469>=AY$2,$AB3469/($E3469-2009),0)+IF($F3469>=AY$2,$AC3469/($F3469-2009),0)+IF($G3469>=AY$2,$AD3469/($G3469-2009),0)+IF($H3469>=AY$2,$AE3469/($H3469-2009),0)+IF($I3469>=AY$2,$AF3469/($I3469-2009),0)+IF($J3469>=AY$2,$AG3469/($J3469-2009),0)+IF($K3469>=AY$2,$AH3469/($K3469-2009),0)+IF($L3469>=AY$2,$AI3469/($L3469-2009),0)+IF($M3469>=AY$2,$AJ3469/($M3469-2009),0)+IF($N3469>=AY$2,$AK3469/($N3469-2009),0)+IF($O3469>=AY$2,$AL3469/($O3469-2009),0)+IF($P3469>=AY$2,$AM3469/($P3469-2009),0)+IF($Q3469>=AY$2,$AN3469/($Q3469-2009),0)+IF($R3469>=AY$2,$AO3469/($R3469-2009),0)+IF($S3469>=AY$2,$AP3469/($S3469-2009),0)+IF($T3469>=AY$2,$AQ3469/($T3469-2009),0)+IF($U3469>=AY$2,$AR3469/($U3469-2009),0)+IF($V3469>=AY$2,$AS3469/($V3469-2009),0)+IF($W3469>=AY$2,$AT3469/($W3469-2009),0)+IF($X3469>=AY$2,$AU3469/($X3469-2009),0)+IF($Y3469>=AY$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3469>=BI$2,$AA3469/($D3469-2009),0)+IF($E3469>=BI$2,$AB3469/($E3469-2009),0)+IF($F3469>=BI$2,$AC3469/($F3469-2009),0)+IF($G3469>=BI$2,$AD3469/($G3469-2009),0)+IF($H3469>=BI$2,$AE3469/($H3469-2009),0)+IF($I3469>=BI$2,$AF3469/($I3469-2009),0)+IF($J3469>=BI$2,$AG3469/($J3469-2009),0)+IF($K3469>=BI$2,$AH3469/($K3469-2009),0)+IF($L3469>=BI$2,$AI3469/($L3469-2009),0)+IF($M3469>=BI$2,$AJ3469/($M3469-2009),0)+IF($N3469>=BI$2,$AK3469/($N3469-2009),0)+IF($O3469>=BI$2,$AL3469/($O3469-2009),0)+IF($P3469>=BI$2,$AM3469/($P3469-2009),0)+IF($Q3469>=BI$2,$AN3469/($Q3469-2009),0)+IF($R3469>=BI$2,$AO3469/($R3469-2009),0)+IF($S3469>=BI$2,$AP3469/($S3469-2009),0)+IF($T3469>=BI$2,$AQ3469/($T3469-2009),0)+IF($U3469>=BI$2,$AR3469/($U3469-2009),0)+IF($V3469>=BI$2,$AS3469/($V3469-2009),0)+IF($W3469>=BI$2,$AT3469/($W3469-2009),0)+IF($X3469>=BI$2,$AU3469/($X3469-2009),0)+IF($Y3469>=BI$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3469>=BS$2,$AA3469/($D3469-2009),0)+IF($E3469>=BS$2,$AB3469/($E3469-2009),0)+IF($F3469>=BS$2,$AC3469/($F3469-2009),0)+IF($G3469>=BS$2,$AD3469/($G3469-2009),0)+IF($H3469>=BS$2,$AE3469/($H3469-2009),0)+IF($I3469>=BS$2,$AF3469/($I3469-2009),0)+IF($J3469>=BS$2,$AG3469/($J3469-2009),0)+IF($K3469>=BS$2,$AH3469/($K3469-2009),0)+IF($L3469>=BS$2,$AI3469/($L3469-2009),0)+IF($M3469>=BS$2,$AJ3469/($M3469-2009),0)+IF($N3469>=BS$2,$AK3469/($N3469-2009),0)+IF($O3469>=BS$2,$AL3469/($O3469-2009),0)+IF($P3469>=BS$2,$AM3469/($P3469-2009),0)+IF($Q3469>=BS$2,$AN3469/($Q3469-2009),0)+IF($R3469>=BS$2,$AO3469/($R3469-2009),0)+IF($S3469>=BS$2,$AP3469/($S3469-2009),0)+IF($T3469>=BS$2,$AQ3469/($T3469-2009),0)+IF($U3469>=BS$2,$AR3469/($U3469-2009),0)+IF($V3469>=BS$2,$AS3469/($V3469-2009),0)+IF($W3469>=BS$2,$AT3469/($W3469-2009),0)+IF($X3469>=BS$2,$AU3469/($X3469-2009),0)+IF($Y3469>=BS$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3469>=CC$2,$AA3469/($D3469-2009),0)+IF($E3469>=CC$2,$AB3469/($E3469-2009),0)+IF($F3469>=CC$2,$AC3469/($F3469-2009),0)+IF($G3469>=CC$2,$AD3469/($G3469-2009),0)+IF($H3469>=CC$2,$AE3469/($H3469-2009),0)+IF($I3469>=CC$2,$AF3469/($I3469-2009),0)+IF($J3469>=CC$2,$AG3469/($J3469-2009),0)+IF($K3469>=CC$2,$AH3469/($K3469-2009),0)+IF($L3469>=CC$2,$AI3469/($L3469-2009),0)+IF($M3469>=CC$2,$AJ3469/($M3469-2009),0)+IF($N3469>=CC$2,$AK3469/($N3469-2009),0)+IF($O3469>=CC$2,$AL3469/($O3469-2009),0)+IF($P3469>=CC$2,$AM3469/($P3469-2009),0)+IF($Q3469>=CC$2,$AN3469/($Q3469-2009),0)+IF($R3469>=CC$2,$AO3469/($R3469-2009),0)+IF($S3469>=CC$2,$AP3469/($S3469-2009),0)+IF($T3469>=CC$2,$AQ3469/($T3469-2009),0)+IF($U3469>=CC$2,$AR3469/($U3469-2009),0)+IF($V3469>=CC$2,$AS3469/($V3469-2009),0)+IF($W3469>=CC$2,$AT3469/($W3469-2009),0)+IF($X3469>=CC$2,$AU3469/($X3469-2009),0)+IF($Y3469>=CC$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3469>=CM$2,$AA3469/($D3469-2009),0)+IF($E3469>=CM$2,$AB3469/($E3469-2009),0)+IF($F3469>=CM$2,$AC3469/($F3469-2009),0)+IF($G3469>=CM$2,$AD3469/($G3469-2009),0)+IF($H3469>=CM$2,$AE3469/($H3469-2009),0)+IF($I3469>=CM$2,$AF3469/($I3469-2009),0)+IF($J3469>=CM$2,$AG3469/($J3469-2009),0)+IF($K3469>=CM$2,$AH3469/($K3469-2009),0)+IF($L3469>=CM$2,$AI3469/($L3469-2009),0)+IF($M3469>=CM$2,$AJ3469/($M3469-2009),0)+IF($N3469>=CM$2,$AK3469/($N3469-2009),0)+IF($O3469>=CM$2,$AL3469/($O3469-2009),0)+IF($P3469>=CM$2,$AM3469/($P3469-2009),0)+IF($Q3469>=CM$2,$AN3469/($Q3469-2009),0)+IF($R3469>=CM$2,$AO3469/($R3469-2009),0)+IF($S3469>=CM$2,$AP3469/($S3469-2009),0)+IF($T3469>=CM$2,$AQ3469/($T3469-2009),0)+IF($U3469>=CM$2,$AR3469/($U3469-2009),0)+IF($V3469>=CM$2,$AS3469/($V3469-2009),0)+IF($W3469>=CM$2,$AT3469/($W3469-2009),0)+IF($X3469>=CM$2,$AU3469/($X3469-2009),0)+IF($Y3469>=CM$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3469>=CW$2,$AA3469/($D3469-2009),0)+IF($E3469>=CW$2,$AB3469/($E3469-2009),0)+IF($F3469>=CW$2,$AC3469/($F3469-2009),0)+IF($G3469>=CW$2,$AD3469/($G3469-2009),0)+IF($H3469>=CW$2,$AE3469/($H3469-2009),0)+IF($I3469>=CW$2,$AF3469/($I3469-2009),0)+IF($J3469>=CW$2,$AG3469/($J3469-2009),0)+IF($K3469>=CW$2,$AH3469/($K3469-2009),0)+IF($L3469>=CW$2,$AI3469/($L3469-2009),0)+IF($M3469>=CW$2,$AJ3469/($M3469-2009),0)+IF($N3469>=CW$2,$AK3469/($N3469-2009),0)+IF($O3469>=CW$2,$AL3469/($O3469-2009),0)+IF($P3469>=CW$2,$AM3469/($P3469-2009),0)+IF($Q3469>=CW$2,$AN3469/($Q3469-2009),0)+IF($R3469>=CW$2,$AO3469/($R3469-2009),0)+IF($S3469>=CW$2,$AP3469/($S3469-2009),0)+IF($T3469>=CW$2,$AQ3469/($T3469-2009),0)+IF($U3469>=CW$2,$AR3469/($U3469-2009),0)+IF($V3469>=CW$2,$AS3469/($V3469-2009),0)+IF($W3469>=CW$2,$AT3469/($W3469-2009),0)+IF($X3469>=CW$2,$AU3469/($X3469-2009),0)+IF($Y3469>=CW$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3469>=DG$2,$AA3469/($D3469-2009),0)+IF($E3469>=DG$2,$AB3469/($E3469-2009),0)+IF($F3469>=DG$2,$AC3469/($F3469-2009),0)+IF($G3469>=DG$2,$AD3469/($G3469-2009),0)+IF($H3469>=DG$2,$AE3469/($H3469-2009),0)+IF($I3469>=DG$2,$AF3469/($I3469-2009),0)+IF($J3469>=DG$2,$AG3469/($J3469-2009),0)+IF($K3469>=DG$2,$AH3469/($K3469-2009),0)+IF($L3469>=DG$2,$AI3469/($L3469-2009),0)+IF($M3469>=DG$2,$AJ3469/($M3469-2009),0)+IF($N3469>=DG$2,$AK3469/($N3469-2009),0)+IF($O3469>=DG$2,$AL3469/($O3469-2009),0)+IF($P3469>=DG$2,$AM3469/($P3469-2009),0)+IF($Q3469>=DG$2,$AN3469/($Q3469-2009),0)+IF($R3469>=DG$2,$AO3469/($R3469-2009),0)+IF($S3469>=DG$2,$AP3469/($S3469-2009),0)+IF($T3469>=DG$2,$AQ3469/($T3469-2009),0)+IF($U3469>=DG$2,$AR3469/($U3469-2009),0)+IF($V3469>=DG$2,$AS3469/($V3469-2009),0)+IF($W3469>=DG$2,$AT3469/($W3469-2009),0)+IF($X3469>=DG$2,$AU3469/($X3469-2009),0)+IF($Y3469>=DG$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3469>=DQ$2,$AA3469/($D3469-2009),0)+IF($E3469>=DQ$2,$AB3469/($E3469-2009),0)+IF($F3469>=DQ$2,$AC3469/($F3469-2009),0)+IF($G3469>=DQ$2,$AD3469/($G3469-2009),0)+IF($H3469>=DQ$2,$AE3469/($H3469-2009),0)+IF($I3469>=DQ$2,$AF3469/($I3469-2009),0)+IF($J3469>=DQ$2,$AG3469/($J3469-2009),0)+IF($K3469>=DQ$2,$AH3469/($K3469-2009),0)+IF($L3469>=DQ$2,$AI3469/($L3469-2009),0)+IF($M3469>=DQ$2,$AJ3469/($M3469-2009),0)+IF($N3469>=DQ$2,$AK3469/($N3469-2009),0)+IF($O3469>=DQ$2,$AL3469/($O3469-2009),0)+IF($P3469>=DQ$2,$AM3469/($P3469-2009),0)+IF($Q3469>=DQ$2,$AN3469/($Q3469-2009),0)+IF($R3469>=DQ$2,$AO3469/($R3469-2009),0)+IF($S3469>=DQ$2,$AP3469/($S3469-2009),0)+IF($T3469>=DQ$2,$AQ3469/($T3469-2009),0)+IF($U3469>=DQ$2,$AR3469/($U3469-2009),0)+IF($V3469>=DQ$2,$AS3469/($V3469-2009),0)+IF($W3469>=DQ$2,$AT3469/($W3469-2009),0)+IF($X3469>=DQ$2,$AU3469/($X3469-2009),0)+IF($Y3469>=DQ$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3469>=EA$2,$AA3469/($D3469-2009),0)+IF($E3469>=EA$2,$AB3469/($E3469-2009),0)+IF($F3469>=EA$2,$AC3469/($F3469-2009),0)+IF($G3469>=EA$2,$AD3469/($G3469-2009),0)+IF($H3469>=EA$2,$AE3469/($H3469-2009),0)+IF($I3469>=EA$2,$AF3469/($I3469-2009),0)+IF($J3469>=EA$2,$AG3469/($J3469-2009),0)+IF($K3469>=EA$2,$AH3469/($K3469-2009),0)+IF($L3469>=EA$2,$AI3469/($L3469-2009),0)+IF($M3469>=EA$2,$AJ3469/($M3469-2009),0)+IF($N3469>=EA$2,$AK3469/($N3469-2009),0)+IF($O3469>=EA$2,$AL3469/($O3469-2009),0)+IF($P3469>=EA$2,$AM3469/($P3469-2009),0)+IF($Q3469>=EA$2,$AN3469/($Q3469-2009),0)+IF($R3469>=EA$2,$AO3469/($R3469-2009),0)+IF($S3469>=EA$2,$AP3469/($S3469-2009),0)+IF($T3469>=EA$2,$AQ3469/($T3469-2009),0)+IF($U3469>=EA$2,$AR3469/($U3469-2009),0)+IF($V3469>=EA$2,$AS3469/($V3469-2009),0)+IF($W3469>=EA$2,$AT3469/($W3469-2009),0)+IF($X3469>=EA$2,$AU3469/($X3469-2009),0)+IF($Y3469>=EA$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3469>=EK$2,$AA3469/($D3469-2009),0)+IF($E3469>=EK$2,$AB3469/($E3469-2009),0)+IF($F3469>=EK$2,$AC3469/($F3469-2009),0)+IF($G3469>=EK$2,$AD3469/($G3469-2009),0)+IF($H3469>=EK$2,$AE3469/($H3469-2009),0)+IF($I3469>=EK$2,$AF3469/($I3469-2009),0)+IF($J3469>=EK$2,$AG3469/($J3469-2009),0)+IF($K3469>=EK$2,$AH3469/($K3469-2009),0)+IF($L3469>=EK$2,$AI3469/($L3469-2009),0)+IF($M3469>=EK$2,$AJ3469/($M3469-2009),0)+IF($N3469>=EK$2,$AK3469/($N3469-2009),0)+IF($O3469>=EK$2,$AL3469/($O3469-2009),0)+IF($P3469>=EK$2,$AM3469/($P3469-2009),0)+IF($Q3469>=EK$2,$AN3469/($Q3469-2009),0)+IF($R3469>=EK$2,$AO3469/($R3469-2009),0)+IF($S3469>=EK$2,$AP3469/($S3469-2009),0)+IF($T3469>=EK$2,$AQ3469/($T3469-2009),0)+IF($U3469>=EK$2,$AR3469/($U3469-2009),0)+IF($V3469>=EK$2,$AS3469/($V3469-2009),0)+IF($W3469>=EK$2,$AT3469/($W3469-2009),0)+IF($X3469>=EK$2,$AU3469/($X3469-2009),0)+IF($Y3469>=EK$2,$AV3469/($Y3469-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3470","v":0},{"$f":"Produktionsanlæg!BV3470","v":0},{"$f":"Produktionsanlæg!BW3470","v":0},{"$f":"Produktionsanlæg!BX3470","v":0},{"$f":"Produktionsanlæg!BY3470","v":0},{"$f":"Produktionsanlæg!BZ3470","v":0},{"$f":"Produktionsanlæg!CA3470","v":0},{"$f":"Produktionsanlæg!CB3470","v":0},{"$f":"Produktionsanlæg!CC3470","v":0},{"$f":"Produktionsanlæg!CD3470","v":0},{"$f":"Produktionsanlæg!CE3470","v":0},{"$f":"Produktionsanlæg!CF3470","v":0},{"$f":"Produktionsanlæg!CG3470","v":0},{"$f":"Produktionsanlæg!CH3470","v":0},{"$f":"Produktionsanlæg!CI3470","v":0},{"$f":"Produktionsanlæg!CJ3470","v":0},{"$f":"Produktionsanlæg!CK3470","v":0},{"$f":"Produktionsanlæg!CL3470","v":0},{"$f":"Produktionsanlæg!CM3470","v":0},{"$f":"Produktionsanlæg!CN3470","v":0},{"$f":"Produktionsanlæg!CO3470","v":0},{"$f":"Produktionsanlæg!CP3470","v":0},{"$f":"+SUM(AA3470:AV3470)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"D$3+$C3471+Produktionsanlæg!D3472","v":1965},{"$f":"E$3+$C3471+Produktionsanlæg!E3472","v":1975},{"$f":"F$3+$C3471+Produktionsanlæg!F3472","v":1985},{"$f":"G$3+$C3471+Produktionsanlæg!G3472","v":1995},{"$f":"H$3+$C3471+Produktionsanlæg!H3472","v":2005},{"$f":"I$3+$C3471+Produktionsanlæg!I3472","v":2015},{"$f":"J$3+$C3471+Produktionsanlæg!J3472","v":2025},{"$f":"K$3+$C3471+Produktionsanlæg!K3472","v":2035},{"$f":"L$3+$C3471+Produktionsanlæg!L3472","v":2042},{"$f":"M$3+$C3471+Produktionsanlæg!M3472","v":2047},{"$f":"N$3+$C3471+Produktionsanlæg!N3472","v":2052},{"$f":"O$3+$C3471+Produktionsanlæg!O3472","v":2057},{"$f":"P$3+$C3471+Produktionsanlæg!P3472","v":2060},{"$f":"Q$3+$C3471+Produktionsanlæg!Q3472","v":2061},{"$f":"R$3+$C3471+Produktionsanlæg!R3472","v":2062},{"$f":"S$3+$C3471+Produktionsanlæg!S3472","v":2063},{"$f":"T$3+$C3471+Produktionsanlæg!T3472","v":2064},{"$f":"U$3+$C3471+Produktionsanlæg!U3472","v":2065},{"$f":"V$3+$C3471+Produktionsanlæg!V3472","v":2066},{"$f":"W$3+$C3471+Produktionsanlæg!W3472","v":2067},{"$f":"X$3+$C3471+Produktionsanlæg!X3472","v":2068},{"$f":"Y$3+$C3471+Produktionsanlæg!Y3472","v":2069},0,{"$f":"Produktionsanlæg!BU3471","v":0},{"$f":"Produktionsanlæg!BV3471","v":0},{"$f":"Produktionsanlæg!BW3471","v":0},{"$f":"Produktionsanlæg!BX3471","v":0},{"$f":"Produktionsanlæg!BY3471","v":0},{"$f":"Produktionsanlæg!BZ3471","v":0},{"$f":"Produktionsanlæg!CA3471","v":0},{"$f":"Produktionsanlæg!CB3471","v":0},{"$f":"Produktionsanlæg!CC3471","v":0},{"$f":"Produktionsanlæg!CD3471","v":0},{"$f":"Produktionsanlæg!CE3471","v":0},{"$f":"Produktionsanlæg!CF3471","v":0},{"$f":"Produktionsanlæg!CG3471","v":0},{"$f":"Produktionsanlæg!CH3471","v":0},{"$f":"Produktionsanlæg!CI3471","v":0},{"$f":"Produktionsanlæg!CJ3471","v":0},{"$f":"Produktionsanlæg!CK3471","v":0},{"$f":"Produktionsanlæg!CL3471","v":0},{"$f":"Produktionsanlæg!CM3471","v":0},{"$f":"Produktionsanlæg!CN3471","v":0},{"$f":"Produktionsanlæg!CO3471","v":0},{"$f":"Produktionsanlæg!CP3471","v":0},{"$f":"+SUM(AA3471:AV3471)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"D$3+$C3473","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3473","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3473","v":0},{"$f":"Produktionsanlæg!BV3473","v":0},{"$f":"Produktionsanlæg!BW3473","v":0},{"$f":"Produktionsanlæg!BX3473","v":0},{"$f":"Produktionsanlæg!BY3473","v":0},{"$f":"Produktionsanlæg!BZ3473","v":0},{"$f":"Produktionsanlæg!CA3473","v":0},{"$f":"Produktionsanlæg!CB3473","v":0},{"$f":"Produktionsanlæg!CC3473","v":0},{"$f":"Produktionsanlæg!CD3473","v":0},{"$f":"Produktionsanlæg!CE3473","v":0},{"$f":"Produktionsanlæg!CF3473","v":0},{"$f":"Produktionsanlæg!CG3473","v":0},{"$f":"Produktionsanlæg!CH3473","v":0},{"$f":"Produktionsanlæg!CI3473","v":0},{"$f":"Produktionsanlæg!CJ3473","v":0},{"$f":"Produktionsanlæg!CK3473","v":0},{"$f":"Produktionsanlæg!CL3473","v":0},{"$f":"Produktionsanlæg!CM3473","v":0},{"$f":"Produktionsanlæg!CN3473","v":0},{"$f":"Produktionsanlæg!CO3473","v":0},{"$f":"Produktionsanlæg!CP3473","v":0},{"$f":"+SUM(AA3473:AV3473)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3473>=AY$2,$AA3473/($D3473-2009),0)+IF($E3473>=AY$2,$AB3473/($E3473-2009),0)+IF($F3473>=AY$2,$AC3473/($F3473-2009),0)+IF($G3473>=AY$2,$AD3473/($G3473-2009),0)+IF($H3473>=AY$2,$AE3473/($H3473-2009),0)+IF($I3473>=AY$2,$AF3473/($I3473-2009),0)+IF($J3473>=AY$2,$AG3473/($J3473-2009),0)+IF($K3473>=AY$2,$AH3473/($K3473-2009),0)+IF($L3473>=AY$2,$AI3473/($L3473-2009),0)+IF($M3473>=AY$2,$AJ3473/($M3473-2009),0)+IF($N3473>=AY$2,$AK3473/($N3473-2009),0)+IF($O3473>=AY$2,$AL3473/($O3473-2009),0)+IF($P3473>=AY$2,$AM3473/($P3473-2009),0)+IF($Q3473>=AY$2,$AN3473/($Q3473-2009),0)+IF($R3473>=AY$2,$AO3473/($R3473-2009),0)+IF($S3473>=AY$2,$AP3473/($S3473-2009),0)+IF($T3473>=AY$2,$AQ3473/($T3473-2009),0)+IF($U3473>=AY$2,$AR3473/($U3473-2009),0)+IF($V3473>=AY$2,$AS3473/($V3473-2009),0)+IF($W3473>=AY$2,$AT3473/($W3473-2009),0)+IF($X3473>=AY$2,$AU3473/($X3473-2009),0)+IF($Y3473>=AY$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3473>=BI$2,$AA3473/($D3473-2009),0)+IF($E3473>=BI$2,$AB3473/($E3473-2009),0)+IF($F3473>=BI$2,$AC3473/($F3473-2009),0)+IF($G3473>=BI$2,$AD3473/($G3473-2009),0)+IF($H3473>=BI$2,$AE3473/($H3473-2009),0)+IF($I3473>=BI$2,$AF3473/($I3473-2009),0)+IF($J3473>=BI$2,$AG3473/($J3473-2009),0)+IF($K3473>=BI$2,$AH3473/($K3473-2009),0)+IF($L3473>=BI$2,$AI3473/($L3473-2009),0)+IF($M3473>=BI$2,$AJ3473/($M3473-2009),0)+IF($N3473>=BI$2,$AK3473/($N3473-2009),0)+IF($O3473>=BI$2,$AL3473/($O3473-2009),0)+IF($P3473>=BI$2,$AM3473/($P3473-2009),0)+IF($Q3473>=BI$2,$AN3473/($Q3473-2009),0)+IF($R3473>=BI$2,$AO3473/($R3473-2009),0)+IF($S3473>=BI$2,$AP3473/($S3473-2009),0)+IF($T3473>=BI$2,$AQ3473/($T3473-2009),0)+IF($U3473>=BI$2,$AR3473/($U3473-2009),0)+IF($V3473>=BI$2,$AS3473/($V3473-2009),0)+IF($W3473>=BI$2,$AT3473/($W3473-2009),0)+IF($X3473>=BI$2,$AU3473/($X3473-2009),0)+IF($Y3473>=BI$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3473>=BS$2,$AA3473/($D3473-2009),0)+IF($E3473>=BS$2,$AB3473/($E3473-2009),0)+IF($F3473>=BS$2,$AC3473/($F3473-2009),0)+IF($G3473>=BS$2,$AD3473/($G3473-2009),0)+IF($H3473>=BS$2,$AE3473/($H3473-2009),0)+IF($I3473>=BS$2,$AF3473/($I3473-2009),0)+IF($J3473>=BS$2,$AG3473/($J3473-2009),0)+IF($K3473>=BS$2,$AH3473/($K3473-2009),0)+IF($L3473>=BS$2,$AI3473/($L3473-2009),0)+IF($M3473>=BS$2,$AJ3473/($M3473-2009),0)+IF($N3473>=BS$2,$AK3473/($N3473-2009),0)+IF($O3473>=BS$2,$AL3473/($O3473-2009),0)+IF($P3473>=BS$2,$AM3473/($P3473-2009),0)+IF($Q3473>=BS$2,$AN3473/($Q3473-2009),0)+IF($R3473>=BS$2,$AO3473/($R3473-2009),0)+IF($S3473>=BS$2,$AP3473/($S3473-2009),0)+IF($T3473>=BS$2,$AQ3473/($T3473-2009),0)+IF($U3473>=BS$2,$AR3473/($U3473-2009),0)+IF($V3473>=BS$2,$AS3473/($V3473-2009),0)+IF($W3473>=BS$2,$AT3473/($W3473-2009),0)+IF($X3473>=BS$2,$AU3473/($X3473-2009),0)+IF($Y3473>=BS$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3473>=CC$2,$AA3473/($D3473-2009),0)+IF($E3473>=CC$2,$AB3473/($E3473-2009),0)+IF($F3473>=CC$2,$AC3473/($F3473-2009),0)+IF($G3473>=CC$2,$AD3473/($G3473-2009),0)+IF($H3473>=CC$2,$AE3473/($H3473-2009),0)+IF($I3473>=CC$2,$AF3473/($I3473-2009),0)+IF($J3473>=CC$2,$AG3473/($J3473-2009),0)+IF($K3473>=CC$2,$AH3473/($K3473-2009),0)+IF($L3473>=CC$2,$AI3473/($L3473-2009),0)+IF($M3473>=CC$2,$AJ3473/($M3473-2009),0)+IF($N3473>=CC$2,$AK3473/($N3473-2009),0)+IF($O3473>=CC$2,$AL3473/($O3473-2009),0)+IF($P3473>=CC$2,$AM3473/($P3473-2009),0)+IF($Q3473>=CC$2,$AN3473/($Q3473-2009),0)+IF($R3473>=CC$2,$AO3473/($R3473-2009),0)+IF($S3473>=CC$2,$AP3473/($S3473-2009),0)+IF($T3473>=CC$2,$AQ3473/($T3473-2009),0)+IF($U3473>=CC$2,$AR3473/($U3473-2009),0)+IF($V3473>=CC$2,$AS3473/($V3473-2009),0)+IF($W3473>=CC$2,$AT3473/($W3473-2009),0)+IF($X3473>=CC$2,$AU3473/($X3473-2009),0)+IF($Y3473>=CC$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3473>=CM$2,$AA3473/($D3473-2009),0)+IF($E3473>=CM$2,$AB3473/($E3473-2009),0)+IF($F3473>=CM$2,$AC3473/($F3473-2009),0)+IF($G3473>=CM$2,$AD3473/($G3473-2009),0)+IF($H3473>=CM$2,$AE3473/($H3473-2009),0)+IF($I3473>=CM$2,$AF3473/($I3473-2009),0)+IF($J3473>=CM$2,$AG3473/($J3473-2009),0)+IF($K3473>=CM$2,$AH3473/($K3473-2009),0)+IF($L3473>=CM$2,$AI3473/($L3473-2009),0)+IF($M3473>=CM$2,$AJ3473/($M3473-2009),0)+IF($N3473>=CM$2,$AK3473/($N3473-2009),0)+IF($O3473>=CM$2,$AL3473/($O3473-2009),0)+IF($P3473>=CM$2,$AM3473/($P3473-2009),0)+IF($Q3473>=CM$2,$AN3473/($Q3473-2009),0)+IF($R3473>=CM$2,$AO3473/($R3473-2009),0)+IF($S3473>=CM$2,$AP3473/($S3473-2009),0)+IF($T3473>=CM$2,$AQ3473/($T3473-2009),0)+IF($U3473>=CM$2,$AR3473/($U3473-2009),0)+IF($V3473>=CM$2,$AS3473/($V3473-2009),0)+IF($W3473>=CM$2,$AT3473/($W3473-2009),0)+IF($X3473>=CM$2,$AU3473/($X3473-2009),0)+IF($Y3473>=CM$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3473>=CW$2,$AA3473/($D3473-2009),0)+IF($E3473>=CW$2,$AB3473/($E3473-2009),0)+IF($F3473>=CW$2,$AC3473/($F3473-2009),0)+IF($G3473>=CW$2,$AD3473/($G3473-2009),0)+IF($H3473>=CW$2,$AE3473/($H3473-2009),0)+IF($I3473>=CW$2,$AF3473/($I3473-2009),0)+IF($J3473>=CW$2,$AG3473/($J3473-2009),0)+IF($K3473>=CW$2,$AH3473/($K3473-2009),0)+IF($L3473>=CW$2,$AI3473/($L3473-2009),0)+IF($M3473>=CW$2,$AJ3473/($M3473-2009),0)+IF($N3473>=CW$2,$AK3473/($N3473-2009),0)+IF($O3473>=CW$2,$AL3473/($O3473-2009),0)+IF($P3473>=CW$2,$AM3473/($P3473-2009),0)+IF($Q3473>=CW$2,$AN3473/($Q3473-2009),0)+IF($R3473>=CW$2,$AO3473/($R3473-2009),0)+IF($S3473>=CW$2,$AP3473/($S3473-2009),0)+IF($T3473>=CW$2,$AQ3473/($T3473-2009),0)+IF($U3473>=CW$2,$AR3473/($U3473-2009),0)+IF($V3473>=CW$2,$AS3473/($V3473-2009),0)+IF($W3473>=CW$2,$AT3473/($W3473-2009),0)+IF($X3473>=CW$2,$AU3473/($X3473-2009),0)+IF($Y3473>=CW$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3473>=DG$2,$AA3473/($D3473-2009),0)+IF($E3473>=DG$2,$AB3473/($E3473-2009),0)+IF($F3473>=DG$2,$AC3473/($F3473-2009),0)+IF($G3473>=DG$2,$AD3473/($G3473-2009),0)+IF($H3473>=DG$2,$AE3473/($H3473-2009),0)+IF($I3473>=DG$2,$AF3473/($I3473-2009),0)+IF($J3473>=DG$2,$AG3473/($J3473-2009),0)+IF($K3473>=DG$2,$AH3473/($K3473-2009),0)+IF($L3473>=DG$2,$AI3473/($L3473-2009),0)+IF($M3473>=DG$2,$AJ3473/($M3473-2009),0)+IF($N3473>=DG$2,$AK3473/($N3473-2009),0)+IF($O3473>=DG$2,$AL3473/($O3473-2009),0)+IF($P3473>=DG$2,$AM3473/($P3473-2009),0)+IF($Q3473>=DG$2,$AN3473/($Q3473-2009),0)+IF($R3473>=DG$2,$AO3473/($R3473-2009),0)+IF($S3473>=DG$2,$AP3473/($S3473-2009),0)+IF($T3473>=DG$2,$AQ3473/($T3473-2009),0)+IF($U3473>=DG$2,$AR3473/($U3473-2009),0)+IF($V3473>=DG$2,$AS3473/($V3473-2009),0)+IF($W3473>=DG$2,$AT3473/($W3473-2009),0)+IF($X3473>=DG$2,$AU3473/($X3473-2009),0)+IF($Y3473>=DG$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3473>=DQ$2,$AA3473/($D3473-2009),0)+IF($E3473>=DQ$2,$AB3473/($E3473-2009),0)+IF($F3473>=DQ$2,$AC3473/($F3473-2009),0)+IF($G3473>=DQ$2,$AD3473/($G3473-2009),0)+IF($H3473>=DQ$2,$AE3473/($H3473-2009),0)+IF($I3473>=DQ$2,$AF3473/($I3473-2009),0)+IF($J3473>=DQ$2,$AG3473/($J3473-2009),0)+IF($K3473>=DQ$2,$AH3473/($K3473-2009),0)+IF($L3473>=DQ$2,$AI3473/($L3473-2009),0)+IF($M3473>=DQ$2,$AJ3473/($M3473-2009),0)+IF($N3473>=DQ$2,$AK3473/($N3473-2009),0)+IF($O3473>=DQ$2,$AL3473/($O3473-2009),0)+IF($P3473>=DQ$2,$AM3473/($P3473-2009),0)+IF($Q3473>=DQ$2,$AN3473/($Q3473-2009),0)+IF($R3473>=DQ$2,$AO3473/($R3473-2009),0)+IF($S3473>=DQ$2,$AP3473/($S3473-2009),0)+IF($T3473>=DQ$2,$AQ3473/($T3473-2009),0)+IF($U3473>=DQ$2,$AR3473/($U3473-2009),0)+IF($V3473>=DQ$2,$AS3473/($V3473-2009),0)+IF($W3473>=DQ$2,$AT3473/($W3473-2009),0)+IF($X3473>=DQ$2,$AU3473/($X3473-2009),0)+IF($Y3473>=DQ$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3473>=EA$2,$AA3473/($D3473-2009),0)+IF($E3473>=EA$2,$AB3473/($E3473-2009),0)+IF($F3473>=EA$2,$AC3473/($F3473-2009),0)+IF($G3473>=EA$2,$AD3473/($G3473-2009),0)+IF($H3473>=EA$2,$AE3473/($H3473-2009),0)+IF($I3473>=EA$2,$AF3473/($I3473-2009),0)+IF($J3473>=EA$2,$AG3473/($J3473-2009),0)+IF($K3473>=EA$2,$AH3473/($K3473-2009),0)+IF($L3473>=EA$2,$AI3473/($L3473-2009),0)+IF($M3473>=EA$2,$AJ3473/($M3473-2009),0)+IF($N3473>=EA$2,$AK3473/($N3473-2009),0)+IF($O3473>=EA$2,$AL3473/($O3473-2009),0)+IF($P3473>=EA$2,$AM3473/($P3473-2009),0)+IF($Q3473>=EA$2,$AN3473/($Q3473-2009),0)+IF($R3473>=EA$2,$AO3473/($R3473-2009),0)+IF($S3473>=EA$2,$AP3473/($S3473-2009),0)+IF($T3473>=EA$2,$AQ3473/($T3473-2009),0)+IF($U3473>=EA$2,$AR3473/($U3473-2009),0)+IF($V3473>=EA$2,$AS3473/($V3473-2009),0)+IF($W3473>=EA$2,$AT3473/($W3473-2009),0)+IF($X3473>=EA$2,$AU3473/($X3473-2009),0)+IF($Y3473>=EA$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3473>=EK$2,$AA3473/($D3473-2009),0)+IF($E3473>=EK$2,$AB3473/($E3473-2009),0)+IF($F3473>=EK$2,$AC3473/($F3473-2009),0)+IF($G3473>=EK$2,$AD3473/($G3473-2009),0)+IF($H3473>=EK$2,$AE3473/($H3473-2009),0)+IF($I3473>=EK$2,$AF3473/($I3473-2009),0)+IF($J3473>=EK$2,$AG3473/($J3473-2009),0)+IF($K3473>=EK$2,$AH3473/($K3473-2009),0)+IF($L3473>=EK$2,$AI3473/($L3473-2009),0)+IF($M3473>=EK$2,$AJ3473/($M3473-2009),0)+IF($N3473>=EK$2,$AK3473/($N3473-2009),0)+IF($O3473>=EK$2,$AL3473/($O3473-2009),0)+IF($P3473>=EK$2,$AM3473/($P3473-2009),0)+IF($Q3473>=EK$2,$AN3473/($Q3473-2009),0)+IF($R3473>=EK$2,$AO3473/($R3473-2009),0)+IF($S3473>=EK$2,$AP3473/($S3473-2009),0)+IF($T3473>=EK$2,$AQ3473/($T3473-2009),0)+IF($U3473>=EK$2,$AR3473/($U3473-2009),0)+IF($V3473>=EK$2,$AS3473/($V3473-2009),0)+IF($W3473>=EK$2,$AT3473/($W3473-2009),0)+IF($X3473>=EK$2,$AU3473/($X3473-2009),0)+IF($Y3473>=EK$2,$AV3473/($Y3473-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3474","v":0},{"$f":"Produktionsanlæg!BV3474","v":0},{"$f":"Produktionsanlæg!BW3474","v":0},{"$f":"Produktionsanlæg!BX3474","v":0},{"$f":"Produktionsanlæg!BY3474","v":0},{"$f":"Produktionsanlæg!BZ3474","v":0},{"$f":"Produktionsanlæg!CA3474","v":0},{"$f":"Produktionsanlæg!CB3474","v":0},{"$f":"Produktionsanlæg!CC3474","v":0},{"$f":"Produktionsanlæg!CD3474","v":0},{"$f":"Produktionsanlæg!CE3474","v":0},{"$f":"Produktionsanlæg!CF3474","v":0},{"$f":"Produktionsanlæg!CG3474","v":0},{"$f":"Produktionsanlæg!CH3474","v":0},{"$f":"Produktionsanlæg!CI3474","v":0},{"$f":"Produktionsanlæg!CJ3474","v":0},{"$f":"Produktionsanlæg!CK3474","v":0},{"$f":"Produktionsanlæg!CL3474","v":0},{"$f":"Produktionsanlæg!CM3474","v":0},{"$f":"Produktionsanlæg!CN3474","v":0},{"$f":"Produktionsanlæg!CO3474","v":0},{"$f":"Produktionsanlæg!CP3474","v":0},{"$f":"+SUM(AA3474:AV3474)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"D$3+$C3475+Produktionsanlæg!D3476","v":1965},{"$f":"E$3+$C3475+Produktionsanlæg!E3476","v":1975},{"$f":"F$3+$C3475+Produktionsanlæg!F3476","v":1985},{"$f":"G$3+$C3475+Produktionsanlæg!G3476","v":1995},{"$f":"H$3+$C3475+Produktionsanlæg!H3476","v":2005},{"$f":"I$3+$C3475+Produktionsanlæg!I3476","v":2015},{"$f":"J$3+$C3475+Produktionsanlæg!J3476","v":2025},{"$f":"K$3+$C3475+Produktionsanlæg!K3476","v":2035},{"$f":"L$3+$C3475+Produktionsanlæg!L3476","v":2042},{"$f":"M$3+$C3475+Produktionsanlæg!M3476","v":2047},{"$f":"N$3+$C3475+Produktionsanlæg!N3476","v":2052},{"$f":"O$3+$C3475+Produktionsanlæg!O3476","v":2057},{"$f":"P$3+$C3475+Produktionsanlæg!P3476","v":2060},{"$f":"Q$3+$C3475+Produktionsanlæg!Q3476","v":2061},{"$f":"R$3+$C3475+Produktionsanlæg!R3476","v":2062},{"$f":"S$3+$C3475+Produktionsanlæg!S3476","v":2063},{"$f":"T$3+$C3475+Produktionsanlæg!T3476","v":2064},{"$f":"U$3+$C3475+Produktionsanlæg!U3476","v":2065},{"$f":"V$3+$C3475+Produktionsanlæg!V3476","v":2066},{"$f":"W$3+$C3475+Produktionsanlæg!W3476","v":2067},{"$f":"X$3+$C3475+Produktionsanlæg!X3476","v":2068},{"$f":"Y$3+$C3475+Produktionsanlæg!Y3476","v":2069},0,{"$f":"Produktionsanlæg!BU3475","v":0},{"$f":"Produktionsanlæg!BV3475","v":0},{"$f":"Produktionsanlæg!BW3475","v":0},{"$f":"Produktionsanlæg!BX3475","v":0},{"$f":"Produktionsanlæg!BY3475","v":0},{"$f":"Produktionsanlæg!BZ3475","v":0},{"$f":"Produktionsanlæg!CA3475","v":0},{"$f":"Produktionsanlæg!CB3475","v":0},{"$f":"Produktionsanlæg!CC3475","v":0},{"$f":"Produktionsanlæg!CD3475","v":0},{"$f":"Produktionsanlæg!CE3475","v":0},{"$f":"Produktionsanlæg!CF3475","v":0},{"$f":"Produktionsanlæg!CG3475","v":0},{"$f":"Produktionsanlæg!CH3475","v":0},{"$f":"Produktionsanlæg!CI3475","v":0},{"$f":"Produktionsanlæg!CJ3475","v":0},{"$f":"Produktionsanlæg!CK3475","v":0},{"$f":"Produktionsanlæg!CL3475","v":0},{"$f":"Produktionsanlæg!CM3475","v":0},{"$f":"Produktionsanlæg!CN3475","v":0},{"$f":"Produktionsanlæg!CO3475","v":0},{"$f":"Produktionsanlæg!CP3475","v":0},{"$f":"+SUM(AA3475:AV3475)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"D$3+$C3477","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3477","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3477","v":0},{"$f":"Produktionsanlæg!BV3477","v":0},{"$f":"Produktionsanlæg!BW3477","v":0},{"$f":"Produktionsanlæg!BX3477","v":0},{"$f":"Produktionsanlæg!BY3477","v":0},{"$f":"Produktionsanlæg!BZ3477","v":0},{"$f":"Produktionsanlæg!CA3477","v":0},{"$f":"Produktionsanlæg!CB3477","v":0},{"$f":"Produktionsanlæg!CC3477","v":0},{"$f":"Produktionsanlæg!CD3477","v":0},{"$f":"Produktionsanlæg!CE3477","v":0},{"$f":"Produktionsanlæg!CF3477","v":0},{"$f":"Produktionsanlæg!CG3477","v":0},{"$f":"Produktionsanlæg!CH3477","v":0},{"$f":"Produktionsanlæg!CI3477","v":0},{"$f":"Produktionsanlæg!CJ3477","v":0},{"$f":"Produktionsanlæg!CK3477","v":0},{"$f":"Produktionsanlæg!CL3477","v":0},{"$f":"Produktionsanlæg!CM3477","v":0},{"$f":"Produktionsanlæg!CN3477","v":0},{"$f":"Produktionsanlæg!CO3477","v":0},{"$f":"Produktionsanlæg!CP3477","v":0},{"$f":"+SUM(AA3477:AV3477)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3477>=AY$2,$AA3477/($D3477-2009),0)+IF($E3477>=AY$2,$AB3477/($E3477-2009),0)+IF($F3477>=AY$2,$AC3477/($F3477-2009),0)+IF($G3477>=AY$2,$AD3477/($G3477-2009),0)+IF($H3477>=AY$2,$AE3477/($H3477-2009),0)+IF($I3477>=AY$2,$AF3477/($I3477-2009),0)+IF($J3477>=AY$2,$AG3477/($J3477-2009),0)+IF($K3477>=AY$2,$AH3477/($K3477-2009),0)+IF($L3477>=AY$2,$AI3477/($L3477-2009),0)+IF($M3477>=AY$2,$AJ3477/($M3477-2009),0)+IF($N3477>=AY$2,$AK3477/($N3477-2009),0)+IF($O3477>=AY$2,$AL3477/($O3477-2009),0)+IF($P3477>=AY$2,$AM3477/($P3477-2009),0)+IF($Q3477>=AY$2,$AN3477/($Q3477-2009),0)+IF($R3477>=AY$2,$AO3477/($R3477-2009),0)+IF($S3477>=AY$2,$AP3477/($S3477-2009),0)+IF($T3477>=AY$2,$AQ3477/($T3477-2009),0)+IF($U3477>=AY$2,$AR3477/($U3477-2009),0)+IF($V3477>=AY$2,$AS3477/($V3477-2009),0)+IF($W3477>=AY$2,$AT3477/($W3477-2009),0)+IF($X3477>=AY$2,$AU3477/($X3477-2009),0)+IF($Y3477>=AY$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3477>=BI$2,$AA3477/($D3477-2009),0)+IF($E3477>=BI$2,$AB3477/($E3477-2009),0)+IF($F3477>=BI$2,$AC3477/($F3477-2009),0)+IF($G3477>=BI$2,$AD3477/($G3477-2009),0)+IF($H3477>=BI$2,$AE3477/($H3477-2009),0)+IF($I3477>=BI$2,$AF3477/($I3477-2009),0)+IF($J3477>=BI$2,$AG3477/($J3477-2009),0)+IF($K3477>=BI$2,$AH3477/($K3477-2009),0)+IF($L3477>=BI$2,$AI3477/($L3477-2009),0)+IF($M3477>=BI$2,$AJ3477/($M3477-2009),0)+IF($N3477>=BI$2,$AK3477/($N3477-2009),0)+IF($O3477>=BI$2,$AL3477/($O3477-2009),0)+IF($P3477>=BI$2,$AM3477/($P3477-2009),0)+IF($Q3477>=BI$2,$AN3477/($Q3477-2009),0)+IF($R3477>=BI$2,$AO3477/($R3477-2009),0)+IF($S3477>=BI$2,$AP3477/($S3477-2009),0)+IF($T3477>=BI$2,$AQ3477/($T3477-2009),0)+IF($U3477>=BI$2,$AR3477/($U3477-2009),0)+IF($V3477>=BI$2,$AS3477/($V3477-2009),0)+IF($W3477>=BI$2,$AT3477/($W3477-2009),0)+IF($X3477>=BI$2,$AU3477/($X3477-2009),0)+IF($Y3477>=BI$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3477>=BS$2,$AA3477/($D3477-2009),0)+IF($E3477>=BS$2,$AB3477/($E3477-2009),0)+IF($F3477>=BS$2,$AC3477/($F3477-2009),0)+IF($G3477>=BS$2,$AD3477/($G3477-2009),0)+IF($H3477>=BS$2,$AE3477/($H3477-2009),0)+IF($I3477>=BS$2,$AF3477/($I3477-2009),0)+IF($J3477>=BS$2,$AG3477/($J3477-2009),0)+IF($K3477>=BS$2,$AH3477/($K3477-2009),0)+IF($L3477>=BS$2,$AI3477/($L3477-2009),0)+IF($M3477>=BS$2,$AJ3477/($M3477-2009),0)+IF($N3477>=BS$2,$AK3477/($N3477-2009),0)+IF($O3477>=BS$2,$AL3477/($O3477-2009),0)+IF($P3477>=BS$2,$AM3477/($P3477-2009),0)+IF($Q3477>=BS$2,$AN3477/($Q3477-2009),0)+IF($R3477>=BS$2,$AO3477/($R3477-2009),0)+IF($S3477>=BS$2,$AP3477/($S3477-2009),0)+IF($T3477>=BS$2,$AQ3477/($T3477-2009),0)+IF($U3477>=BS$2,$AR3477/($U3477-2009),0)+IF($V3477>=BS$2,$AS3477/($V3477-2009),0)+IF($W3477>=BS$2,$AT3477/($W3477-2009),0)+IF($X3477>=BS$2,$AU3477/($X3477-2009),0)+IF($Y3477>=BS$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3477>=CC$2,$AA3477/($D3477-2009),0)+IF($E3477>=CC$2,$AB3477/($E3477-2009),0)+IF($F3477>=CC$2,$AC3477/($F3477-2009),0)+IF($G3477>=CC$2,$AD3477/($G3477-2009),0)+IF($H3477>=CC$2,$AE3477/($H3477-2009),0)+IF($I3477>=CC$2,$AF3477/($I3477-2009),0)+IF($J3477>=CC$2,$AG3477/($J3477-2009),0)+IF($K3477>=CC$2,$AH3477/($K3477-2009),0)+IF($L3477>=CC$2,$AI3477/($L3477-2009),0)+IF($M3477>=CC$2,$AJ3477/($M3477-2009),0)+IF($N3477>=CC$2,$AK3477/($N3477-2009),0)+IF($O3477>=CC$2,$AL3477/($O3477-2009),0)+IF($P3477>=CC$2,$AM3477/($P3477-2009),0)+IF($Q3477>=CC$2,$AN3477/($Q3477-2009),0)+IF($R3477>=CC$2,$AO3477/($R3477-2009),0)+IF($S3477>=CC$2,$AP3477/($S3477-2009),0)+IF($T3477>=CC$2,$AQ3477/($T3477-2009),0)+IF($U3477>=CC$2,$AR3477/($U3477-2009),0)+IF($V3477>=CC$2,$AS3477/($V3477-2009),0)+IF($W3477>=CC$2,$AT3477/($W3477-2009),0)+IF($X3477>=CC$2,$AU3477/($X3477-2009),0)+IF($Y3477>=CC$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3477>=CM$2,$AA3477/($D3477-2009),0)+IF($E3477>=CM$2,$AB3477/($E3477-2009),0)+IF($F3477>=CM$2,$AC3477/($F3477-2009),0)+IF($G3477>=CM$2,$AD3477/($G3477-2009),0)+IF($H3477>=CM$2,$AE3477/($H3477-2009),0)+IF($I3477>=CM$2,$AF3477/($I3477-2009),0)+IF($J3477>=CM$2,$AG3477/($J3477-2009),0)+IF($K3477>=CM$2,$AH3477/($K3477-2009),0)+IF($L3477>=CM$2,$AI3477/($L3477-2009),0)+IF($M3477>=CM$2,$AJ3477/($M3477-2009),0)+IF($N3477>=CM$2,$AK3477/($N3477-2009),0)+IF($O3477>=CM$2,$AL3477/($O3477-2009),0)+IF($P3477>=CM$2,$AM3477/($P3477-2009),0)+IF($Q3477>=CM$2,$AN3477/($Q3477-2009),0)+IF($R3477>=CM$2,$AO3477/($R3477-2009),0)+IF($S3477>=CM$2,$AP3477/($S3477-2009),0)+IF($T3477>=CM$2,$AQ3477/($T3477-2009),0)+IF($U3477>=CM$2,$AR3477/($U3477-2009),0)+IF($V3477>=CM$2,$AS3477/($V3477-2009),0)+IF($W3477>=CM$2,$AT3477/($W3477-2009),0)+IF($X3477>=CM$2,$AU3477/($X3477-2009),0)+IF($Y3477>=CM$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3477>=CW$2,$AA3477/($D3477-2009),0)+IF($E3477>=CW$2,$AB3477/($E3477-2009),0)+IF($F3477>=CW$2,$AC3477/($F3477-2009),0)+IF($G3477>=CW$2,$AD3477/($G3477-2009),0)+IF($H3477>=CW$2,$AE3477/($H3477-2009),0)+IF($I3477>=CW$2,$AF3477/($I3477-2009),0)+IF($J3477>=CW$2,$AG3477/($J3477-2009),0)+IF($K3477>=CW$2,$AH3477/($K3477-2009),0)+IF($L3477>=CW$2,$AI3477/($L3477-2009),0)+IF($M3477>=CW$2,$AJ3477/($M3477-2009),0)+IF($N3477>=CW$2,$AK3477/($N3477-2009),0)+IF($O3477>=CW$2,$AL3477/($O3477-2009),0)+IF($P3477>=CW$2,$AM3477/($P3477-2009),0)+IF($Q3477>=CW$2,$AN3477/($Q3477-2009),0)+IF($R3477>=CW$2,$AO3477/($R3477-2009),0)+IF($S3477>=CW$2,$AP3477/($S3477-2009),0)+IF($T3477>=CW$2,$AQ3477/($T3477-2009),0)+IF($U3477>=CW$2,$AR3477/($U3477-2009),0)+IF($V3477>=CW$2,$AS3477/($V3477-2009),0)+IF($W3477>=CW$2,$AT3477/($W3477-2009),0)+IF($X3477>=CW$2,$AU3477/($X3477-2009),0)+IF($Y3477>=CW$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3477>=DG$2,$AA3477/($D3477-2009),0)+IF($E3477>=DG$2,$AB3477/($E3477-2009),0)+IF($F3477>=DG$2,$AC3477/($F3477-2009),0)+IF($G3477>=DG$2,$AD3477/($G3477-2009),0)+IF($H3477>=DG$2,$AE3477/($H3477-2009),0)+IF($I3477>=DG$2,$AF3477/($I3477-2009),0)+IF($J3477>=DG$2,$AG3477/($J3477-2009),0)+IF($K3477>=DG$2,$AH3477/($K3477-2009),0)+IF($L3477>=DG$2,$AI3477/($L3477-2009),0)+IF($M3477>=DG$2,$AJ3477/($M3477-2009),0)+IF($N3477>=DG$2,$AK3477/($N3477-2009),0)+IF($O3477>=DG$2,$AL3477/($O3477-2009),0)+IF($P3477>=DG$2,$AM3477/($P3477-2009),0)+IF($Q3477>=DG$2,$AN3477/($Q3477-2009),0)+IF($R3477>=DG$2,$AO3477/($R3477-2009),0)+IF($S3477>=DG$2,$AP3477/($S3477-2009),0)+IF($T3477>=DG$2,$AQ3477/($T3477-2009),0)+IF($U3477>=DG$2,$AR3477/($U3477-2009),0)+IF($V3477>=DG$2,$AS3477/($V3477-2009),0)+IF($W3477>=DG$2,$AT3477/($W3477-2009),0)+IF($X3477>=DG$2,$AU3477/($X3477-2009),0)+IF($Y3477>=DG$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3477>=DQ$2,$AA3477/($D3477-2009),0)+IF($E3477>=DQ$2,$AB3477/($E3477-2009),0)+IF($F3477>=DQ$2,$AC3477/($F3477-2009),0)+IF($G3477>=DQ$2,$AD3477/($G3477-2009),0)+IF($H3477>=DQ$2,$AE3477/($H3477-2009),0)+IF($I3477>=DQ$2,$AF3477/($I3477-2009),0)+IF($J3477>=DQ$2,$AG3477/($J3477-2009),0)+IF($K3477>=DQ$2,$AH3477/($K3477-2009),0)+IF($L3477>=DQ$2,$AI3477/($L3477-2009),0)+IF($M3477>=DQ$2,$AJ3477/($M3477-2009),0)+IF($N3477>=DQ$2,$AK3477/($N3477-2009),0)+IF($O3477>=DQ$2,$AL3477/($O3477-2009),0)+IF($P3477>=DQ$2,$AM3477/($P3477-2009),0)+IF($Q3477>=DQ$2,$AN3477/($Q3477-2009),0)+IF($R3477>=DQ$2,$AO3477/($R3477-2009),0)+IF($S3477>=DQ$2,$AP3477/($S3477-2009),0)+IF($T3477>=DQ$2,$AQ3477/($T3477-2009),0)+IF($U3477>=DQ$2,$AR3477/($U3477-2009),0)+IF($V3477>=DQ$2,$AS3477/($V3477-2009),0)+IF($W3477>=DQ$2,$AT3477/($W3477-2009),0)+IF($X3477>=DQ$2,$AU3477/($X3477-2009),0)+IF($Y3477>=DQ$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3477>=EA$2,$AA3477/($D3477-2009),0)+IF($E3477>=EA$2,$AB3477/($E3477-2009),0)+IF($F3477>=EA$2,$AC3477/($F3477-2009),0)+IF($G3477>=EA$2,$AD3477/($G3477-2009),0)+IF($H3477>=EA$2,$AE3477/($H3477-2009),0)+IF($I3477>=EA$2,$AF3477/($I3477-2009),0)+IF($J3477>=EA$2,$AG3477/($J3477-2009),0)+IF($K3477>=EA$2,$AH3477/($K3477-2009),0)+IF($L3477>=EA$2,$AI3477/($L3477-2009),0)+IF($M3477>=EA$2,$AJ3477/($M3477-2009),0)+IF($N3477>=EA$2,$AK3477/($N3477-2009),0)+IF($O3477>=EA$2,$AL3477/($O3477-2009),0)+IF($P3477>=EA$2,$AM3477/($P3477-2009),0)+IF($Q3477>=EA$2,$AN3477/($Q3477-2009),0)+IF($R3477>=EA$2,$AO3477/($R3477-2009),0)+IF($S3477>=EA$2,$AP3477/($S3477-2009),0)+IF($T3477>=EA$2,$AQ3477/($T3477-2009),0)+IF($U3477>=EA$2,$AR3477/($U3477-2009),0)+IF($V3477>=EA$2,$AS3477/($V3477-2009),0)+IF($W3477>=EA$2,$AT3477/($W3477-2009),0)+IF($X3477>=EA$2,$AU3477/($X3477-2009),0)+IF($Y3477>=EA$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3477>=EK$2,$AA3477/($D3477-2009),0)+IF($E3477>=EK$2,$AB3477/($E3477-2009),0)+IF($F3477>=EK$2,$AC3477/($F3477-2009),0)+IF($G3477>=EK$2,$AD3477/($G3477-2009),0)+IF($H3477>=EK$2,$AE3477/($H3477-2009),0)+IF($I3477>=EK$2,$AF3477/($I3477-2009),0)+IF($J3477>=EK$2,$AG3477/($J3477-2009),0)+IF($K3477>=EK$2,$AH3477/($K3477-2009),0)+IF($L3477>=EK$2,$AI3477/($L3477-2009),0)+IF($M3477>=EK$2,$AJ3477/($M3477-2009),0)+IF($N3477>=EK$2,$AK3477/($N3477-2009),0)+IF($O3477>=EK$2,$AL3477/($O3477-2009),0)+IF($P3477>=EK$2,$AM3477/($P3477-2009),0)+IF($Q3477>=EK$2,$AN3477/($Q3477-2009),0)+IF($R3477>=EK$2,$AO3477/($R3477-2009),0)+IF($S3477>=EK$2,$AP3477/($S3477-2009),0)+IF($T3477>=EK$2,$AQ3477/($T3477-2009),0)+IF($U3477>=EK$2,$AR3477/($U3477-2009),0)+IF($V3477>=EK$2,$AS3477/($V3477-2009),0)+IF($W3477>=EK$2,$AT3477/($W3477-2009),0)+IF($X3477>=EK$2,$AU3477/($X3477-2009),0)+IF($Y3477>=EK$2,$AV3477/($Y3477-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3478","v":0},{"$f":"Produktionsanlæg!BV3478","v":0},{"$f":"Produktionsanlæg!BW3478","v":0},{"$f":"Produktionsanlæg!BX3478","v":0},{"$f":"Produktionsanlæg!BY3478","v":0},{"$f":"Produktionsanlæg!BZ3478","v":0},{"$f":"Produktionsanlæg!CA3478","v":0},{"$f":"Produktionsanlæg!CB3478","v":0},{"$f":"Produktionsanlæg!CC3478","v":0},{"$f":"Produktionsanlæg!CD3478","v":0},{"$f":"Produktionsanlæg!CE3478","v":0},{"$f":"Produktionsanlæg!CF3478","v":0},{"$f":"Produktionsanlæg!CG3478","v":0},{"$f":"Produktionsanlæg!CH3478","v":0},{"$f":"Produktionsanlæg!CI3478","v":0},{"$f":"Produktionsanlæg!CJ3478","v":0},{"$f":"Produktionsanlæg!CK3478","v":0},{"$f":"Produktionsanlæg!CL3478","v":0},{"$f":"Produktionsanlæg!CM3478","v":0},{"$f":"Produktionsanlæg!CN3478","v":0},{"$f":"Produktionsanlæg!CO3478","v":0},{"$f":"Produktionsanlæg!CP3478","v":0},{"$f":"+SUM(AA3478:AV3478)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3480:AW3503)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY3480:AY3503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK3480:DK3503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"D$3+$C3480+Produktionsanlæg!D3481","v":1965},{"$f":"E$3+$C3480+Produktionsanlæg!E3481","v":1975},{"$f":"F$3+$C3480+Produktionsanlæg!F3481","v":1985},{"$f":"G$3+$C3480+Produktionsanlæg!G3481","v":1995},{"$f":"H$3+$C3480+Produktionsanlæg!H3481","v":2005},{"$f":"I$3+$C3480+Produktionsanlæg!I3481","v":2015},{"$f":"J$3+$C3480+Produktionsanlæg!J3481","v":2025},{"$f":"K$3+$C3480+Produktionsanlæg!K3481","v":2035},{"$f":"L$3+$C3480+Produktionsanlæg!L3481","v":2042},{"$f":"M$3+$C3480+Produktionsanlæg!M3481","v":2047},{"$f":"N$3+$C3480+Produktionsanlæg!N3481","v":2052},{"$f":"O$3+$C3480+Produktionsanlæg!O3481","v":2057},{"$f":"P$3+$C3480+Produktionsanlæg!P3481","v":2060},{"$f":"Q$3+$C3480+Produktionsanlæg!Q3481","v":2061},{"$f":"R$3+$C3480+Produktionsanlæg!R3481","v":2062},{"$f":"S$3+$C3480+Produktionsanlæg!S3481","v":2063},{"$f":"T$3+$C3480+Produktionsanlæg!T3481","v":2064},{"$f":"U$3+$C3480+Produktionsanlæg!U3481","v":2065},{"$f":"V$3+$C3480+Produktionsanlæg!V3481","v":2066},{"$f":"W$3+$C3480+Produktionsanlæg!W3481","v":2067},{"$f":"X$3+$C3480+Produktionsanlæg!X3481","v":2068},{"$f":"Y$3+$C3480+Produktionsanlæg!Y3481","v":2069},0,{"$f":"Produktionsanlæg!BU3480","v":0},{"$f":"Produktionsanlæg!BV3480","v":0},{"$f":"Produktionsanlæg!BW3480","v":0},{"$f":"Produktionsanlæg!BX3480","v":0},{"$f":"Produktionsanlæg!BY3480","v":0},{"$f":"Produktionsanlæg!BZ3480","v":0},{"$f":"Produktionsanlæg!CA3480","v":0},{"$f":"Produktionsanlæg!CB3480","v":0},{"$f":"Produktionsanlæg!CC3480","v":0},{"$f":"Produktionsanlæg!CD3480","v":0},{"$f":"Produktionsanlæg!CE3480","v":0},{"$f":"Produktionsanlæg!CF3480","v":0},{"$f":"Produktionsanlæg!CG3480","v":0},{"$f":"Produktionsanlæg!CH3480","v":0},{"$f":"Produktionsanlæg!CI3480","v":0},{"$f":"Produktionsanlæg!CJ3480","v":0},{"$f":"Produktionsanlæg!CK3480","v":0},{"$f":"Produktionsanlæg!CL3480","v":0},{"$f":"Produktionsanlæg!CM3480","v":0},{"$f":"Produktionsanlæg!CN3480","v":0},{"$f":"Produktionsanlæg!CO3480","v":0},{"$f":"Produktionsanlæg!CP3480","v":0},{"$f":"+SUM(AA3480:AV3480)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3480>=AY$2,$AA3480/($D3480-2009),0)+IF($E3480>=AY$2,$AB3480/($E3480-2009),0)+IF($F3480>=AY$2,$AC3480/($F3480-2009),0)+IF($G3480>=AY$2,$AD3480/($G3480-2009),0)+IF($H3480>=AY$2,$AE3480/($H3480-2009),0)+IF($I3480>=AY$2,$AF3480/($I3480-2009),0)+IF($J3480>=AY$2,$AG3480/($J3480-2009),0)+IF($K3480>=AY$2,$AH3480/($K3480-2009),0)+IF($L3480>=AY$2,$AI3480/($L3480-2009),0)+IF($M3480>=AY$2,$AJ3480/($M3480-2009),0)+IF($N3480>=AY$2,$AK3480/($N3480-2009),0)+IF($O3480>=AY$2,$AL3480/($O3480-2009),0)+IF($P3480>=AY$2,$AM3480/($P3480-2009),0)+IF($Q3480>=AY$2,$AN3480/($Q3480-2009),0)+IF($R3480>=AY$2,$AO3480/($R3480-2009),0)+IF($S3480>=AY$2,$AP3480/($S3480-2009),0)+IF($T3480>=AY$2,$AQ3480/($T3480-2009),0)+IF($U3480>=AY$2,$AR3480/($U3480-2009),0)+IF($V3480>=AY$2,$AS3480/($V3480-2009),0)+IF($W3480>=AY$2,$AT3480/($W3480-2009),0)+IF($X3480>=AY$2,$AU3480/($X3480-2009),0)+IF($Y3480>=AY$2,$AV3480/($Y3480-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3480>=CE$2,$AA3480/($D3480-2009),0)+IF($E3480>=CE$2,$AB3480/($E3480-2009),0)+IF($F3480>=CE$2,$AC3480/($F3480-2009),0)+IF($G3480>=CE$2,$AD3480/($G3480-2009),0)+IF($H3480>=CE$2,$AE3480/($H3480-2009),0)+IF($I3480>=CE$2,$AF3480/($I3480-2009),0)+IF($J3480>=CE$2,$AG3480/($J3480-2009),0)+IF($K3480>=CE$2,$AH3480/($K3480-2009),0)+IF($L3480>=CE$2,$AI3480/($L3480-2009),0)+IF($M3480>=CE$2,$AJ3480/($M3480-2009),0)+IF($N3480>=CE$2,$AK3480/($N3480-2009),0)+IF($O3480>=CE$2,$AL3480/($O3480-2009),0)+IF($P3480>=CE$2,$AM3480/($P3480-2009),0)+IF($Q3480>=CE$2,$AN3480/($Q3480-2009),0)+IF($R3480>=CE$2,$AO3480/($R3480-2009),0)+IF($S3480>=CE$2,$AP3480/($S3480-2009),0)+IF($T3480>=CE$2,$AQ3480/($T3480-2009),0)+IF($U3480>=CE$2,$AR3480/($U3480-2009),0)+IF($V3480>=CE$2,$AS3480/($V3480-2009),0)+IF($W3480>=CE$2,$AT3480/($W3480-2009),0)+IF($X3480>=CE$2,$AU3480/($X3480-2009),0)+IF($Y3480>=CE$2,$AV3480/($Y3480-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3480>=DK$2,$AA3480/($D3480-2009),0)+IF($E3480>=DK$2,$AB3480/($E3480-2009),0)+IF($F3480>=DK$2,$AC3480/($F3480-2009),0)+IF($G3480>=DK$2,$AD3480/($G3480-2009),0)+IF($H3480>=DK$2,$AE3480/($H3480-2009),0)+IF($I3480>=DK$2,$AF3480/($I3480-2009),0)+IF($J3480>=DK$2,$AG3480/($J3480-2009),0)+IF($K3480>=DK$2,$AH3480/($K3480-2009),0)+IF($L3480>=DK$2,$AI3480/($L3480-2009),0)+IF($M3480>=DK$2,$AJ3480/($M3480-2009),0)+IF($N3480>=DK$2,$AK3480/($N3480-2009),0)+IF($O3480>=DK$2,$AL3480/($O3480-2009),0)+IF($P3480>=DK$2,$AM3480/($P3480-2009),0)+IF($Q3480>=DK$2,$AN3480/($Q3480-2009),0)+IF($R3480>=DK$2,$AO3480/($R3480-2009),0)+IF($S3480>=DK$2,$AP3480/($S3480-2009),0)+IF($T3480>=DK$2,$AQ3480/($T3480-2009),0)+IF($U3480>=DK$2,$AR3480/($U3480-2009),0)+IF($V3480>=DK$2,$AS3480/($V3480-2009),0)+IF($W3480>=DK$2,$AT3480/($W3480-2009),0)+IF($X3480>=DK$2,$AU3480/($X3480-2009),0)+IF($Y3480>=DK$2,$AV3480/($Y3480-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"D$3+$C3482","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3482","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3482","v":0},{"$f":"Produktionsanlæg!BV3482","v":0},{"$f":"Produktionsanlæg!BW3482","v":0},{"$f":"Produktionsanlæg!BX3482","v":0},{"$f":"Produktionsanlæg!BY3482","v":0},{"$f":"Produktionsanlæg!BZ3482","v":0},{"$f":"Produktionsanlæg!CA3482","v":0},{"$f":"Produktionsanlæg!CB3482","v":0},{"$f":"Produktionsanlæg!CC3482","v":0},{"$f":"Produktionsanlæg!CD3482","v":0},{"$f":"Produktionsanlæg!CE3482","v":0},{"$f":"Produktionsanlæg!CF3482","v":0},{"$f":"Produktionsanlæg!CG3482","v":0},{"$f":"Produktionsanlæg!CH3482","v":0},{"$f":"Produktionsanlæg!CI3482","v":0},{"$f":"Produktionsanlæg!CJ3482","v":0},{"$f":"Produktionsanlæg!CK3482","v":0},{"$f":"Produktionsanlæg!CL3482","v":0},{"$f":"Produktionsanlæg!CM3482","v":0},{"$f":"Produktionsanlæg!CN3482","v":0},{"$f":"Produktionsanlæg!CO3482","v":0},{"$f":"Produktionsanlæg!CP3482","v":0},{"$f":"+SUM(AA3482:AV3482)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3482>=AY$2,$AA3482/($D3482-2009),0)+IF($E3482>=AY$2,$AB3482/($E3482-2009),0)+IF($F3482>=AY$2,$AC3482/($F3482-2009),0)+IF($G3482>=AY$2,$AD3482/($G3482-2009),0)+IF($H3482>=AY$2,$AE3482/($H3482-2009),0)+IF($I3482>=AY$2,$AF3482/($I3482-2009),0)+IF($J3482>=AY$2,$AG3482/($J3482-2009),0)+IF($K3482>=AY$2,$AH3482/($K3482-2009),0)+IF($L3482>=AY$2,$AI3482/($L3482-2009),0)+IF($M3482>=AY$2,$AJ3482/($M3482-2009),0)+IF($N3482>=AY$2,$AK3482/($N3482-2009),0)+IF($O3482>=AY$2,$AL3482/($O3482-2009),0)+IF($P3482>=AY$2,$AM3482/($P3482-2009),0)+IF($Q3482>=AY$2,$AN3482/($Q3482-2009),0)+IF($R3482>=AY$2,$AO3482/($R3482-2009),0)+IF($S3482>=AY$2,$AP3482/($S3482-2009),0)+IF($T3482>=AY$2,$AQ3482/($T3482-2009),0)+IF($U3482>=AY$2,$AR3482/($U3482-2009),0)+IF($V3482>=AY$2,$AS3482/($V3482-2009),0)+IF($W3482>=AY$2,$AT3482/($W3482-2009),0)+IF($X3482>=AY$2,$AU3482/($X3482-2009),0)+IF($Y3482>=AY$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3482>=BI$2,$AA3482/($D3482-2009),0)+IF($E3482>=BI$2,$AB3482/($E3482-2009),0)+IF($F3482>=BI$2,$AC3482/($F3482-2009),0)+IF($G3482>=BI$2,$AD3482/($G3482-2009),0)+IF($H3482>=BI$2,$AE3482/($H3482-2009),0)+IF($I3482>=BI$2,$AF3482/($I3482-2009),0)+IF($J3482>=BI$2,$AG3482/($J3482-2009),0)+IF($K3482>=BI$2,$AH3482/($K3482-2009),0)+IF($L3482>=BI$2,$AI3482/($L3482-2009),0)+IF($M3482>=BI$2,$AJ3482/($M3482-2009),0)+IF($N3482>=BI$2,$AK3482/($N3482-2009),0)+IF($O3482>=BI$2,$AL3482/($O3482-2009),0)+IF($P3482>=BI$2,$AM3482/($P3482-2009),0)+IF($Q3482>=BI$2,$AN3482/($Q3482-2009),0)+IF($R3482>=BI$2,$AO3482/($R3482-2009),0)+IF($S3482>=BI$2,$AP3482/($S3482-2009),0)+IF($T3482>=BI$2,$AQ3482/($T3482-2009),0)+IF($U3482>=BI$2,$AR3482/($U3482-2009),0)+IF($V3482>=BI$2,$AS3482/($V3482-2009),0)+IF($W3482>=BI$2,$AT3482/($W3482-2009),0)+IF($X3482>=BI$2,$AU3482/($X3482-2009),0)+IF($Y3482>=BI$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3482>=BS$2,$AA3482/($D3482-2009),0)+IF($E3482>=BS$2,$AB3482/($E3482-2009),0)+IF($F3482>=BS$2,$AC3482/($F3482-2009),0)+IF($G3482>=BS$2,$AD3482/($G3482-2009),0)+IF($H3482>=BS$2,$AE3482/($H3482-2009),0)+IF($I3482>=BS$2,$AF3482/($I3482-2009),0)+IF($J3482>=BS$2,$AG3482/($J3482-2009),0)+IF($K3482>=BS$2,$AH3482/($K3482-2009),0)+IF($L3482>=BS$2,$AI3482/($L3482-2009),0)+IF($M3482>=BS$2,$AJ3482/($M3482-2009),0)+IF($N3482>=BS$2,$AK3482/($N3482-2009),0)+IF($O3482>=BS$2,$AL3482/($O3482-2009),0)+IF($P3482>=BS$2,$AM3482/($P3482-2009),0)+IF($Q3482>=BS$2,$AN3482/($Q3482-2009),0)+IF($R3482>=BS$2,$AO3482/($R3482-2009),0)+IF($S3482>=BS$2,$AP3482/($S3482-2009),0)+IF($T3482>=BS$2,$AQ3482/($T3482-2009),0)+IF($U3482>=BS$2,$AR3482/($U3482-2009),0)+IF($V3482>=BS$2,$AS3482/($V3482-2009),0)+IF($W3482>=BS$2,$AT3482/($W3482-2009),0)+IF($X3482>=BS$2,$AU3482/($X3482-2009),0)+IF($Y3482>=BS$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3482>=CC$2,$AA3482/($D3482-2009),0)+IF($E3482>=CC$2,$AB3482/($E3482-2009),0)+IF($F3482>=CC$2,$AC3482/($F3482-2009),0)+IF($G3482>=CC$2,$AD3482/($G3482-2009),0)+IF($H3482>=CC$2,$AE3482/($H3482-2009),0)+IF($I3482>=CC$2,$AF3482/($I3482-2009),0)+IF($J3482>=CC$2,$AG3482/($J3482-2009),0)+IF($K3482>=CC$2,$AH3482/($K3482-2009),0)+IF($L3482>=CC$2,$AI3482/($L3482-2009),0)+IF($M3482>=CC$2,$AJ3482/($M3482-2009),0)+IF($N3482>=CC$2,$AK3482/($N3482-2009),0)+IF($O3482>=CC$2,$AL3482/($O3482-2009),0)+IF($P3482>=CC$2,$AM3482/($P3482-2009),0)+IF($Q3482>=CC$2,$AN3482/($Q3482-2009),0)+IF($R3482>=CC$2,$AO3482/($R3482-2009),0)+IF($S3482>=CC$2,$AP3482/($S3482-2009),0)+IF($T3482>=CC$2,$AQ3482/($T3482-2009),0)+IF($U3482>=CC$2,$AR3482/($U3482-2009),0)+IF($V3482>=CC$2,$AS3482/($V3482-2009),0)+IF($W3482>=CC$2,$AT3482/($W3482-2009),0)+IF($X3482>=CC$2,$AU3482/($X3482-2009),0)+IF($Y3482>=CC$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3482>=CM$2,$AA3482/($D3482-2009),0)+IF($E3482>=CM$2,$AB3482/($E3482-2009),0)+IF($F3482>=CM$2,$AC3482/($F3482-2009),0)+IF($G3482>=CM$2,$AD3482/($G3482-2009),0)+IF($H3482>=CM$2,$AE3482/($H3482-2009),0)+IF($I3482>=CM$2,$AF3482/($I3482-2009),0)+IF($J3482>=CM$2,$AG3482/($J3482-2009),0)+IF($K3482>=CM$2,$AH3482/($K3482-2009),0)+IF($L3482>=CM$2,$AI3482/($L3482-2009),0)+IF($M3482>=CM$2,$AJ3482/($M3482-2009),0)+IF($N3482>=CM$2,$AK3482/($N3482-2009),0)+IF($O3482>=CM$2,$AL3482/($O3482-2009),0)+IF($P3482>=CM$2,$AM3482/($P3482-2009),0)+IF($Q3482>=CM$2,$AN3482/($Q3482-2009),0)+IF($R3482>=CM$2,$AO3482/($R3482-2009),0)+IF($S3482>=CM$2,$AP3482/($S3482-2009),0)+IF($T3482>=CM$2,$AQ3482/($T3482-2009),0)+IF($U3482>=CM$2,$AR3482/($U3482-2009),0)+IF($V3482>=CM$2,$AS3482/($V3482-2009),0)+IF($W3482>=CM$2,$AT3482/($W3482-2009),0)+IF($X3482>=CM$2,$AU3482/($X3482-2009),0)+IF($Y3482>=CM$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3482>=CW$2,$AA3482/($D3482-2009),0)+IF($E3482>=CW$2,$AB3482/($E3482-2009),0)+IF($F3482>=CW$2,$AC3482/($F3482-2009),0)+IF($G3482>=CW$2,$AD3482/($G3482-2009),0)+IF($H3482>=CW$2,$AE3482/($H3482-2009),0)+IF($I3482>=CW$2,$AF3482/($I3482-2009),0)+IF($J3482>=CW$2,$AG3482/($J3482-2009),0)+IF($K3482>=CW$2,$AH3482/($K3482-2009),0)+IF($L3482>=CW$2,$AI3482/($L3482-2009),0)+IF($M3482>=CW$2,$AJ3482/($M3482-2009),0)+IF($N3482>=CW$2,$AK3482/($N3482-2009),0)+IF($O3482>=CW$2,$AL3482/($O3482-2009),0)+IF($P3482>=CW$2,$AM3482/($P3482-2009),0)+IF($Q3482>=CW$2,$AN3482/($Q3482-2009),0)+IF($R3482>=CW$2,$AO3482/($R3482-2009),0)+IF($S3482>=CW$2,$AP3482/($S3482-2009),0)+IF($T3482>=CW$2,$AQ3482/($T3482-2009),0)+IF($U3482>=CW$2,$AR3482/($U3482-2009),0)+IF($V3482>=CW$2,$AS3482/($V3482-2009),0)+IF($W3482>=CW$2,$AT3482/($W3482-2009),0)+IF($X3482>=CW$2,$AU3482/($X3482-2009),0)+IF($Y3482>=CW$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3482>=DG$2,$AA3482/($D3482-2009),0)+IF($E3482>=DG$2,$AB3482/($E3482-2009),0)+IF($F3482>=DG$2,$AC3482/($F3482-2009),0)+IF($G3482>=DG$2,$AD3482/($G3482-2009),0)+IF($H3482>=DG$2,$AE3482/($H3482-2009),0)+IF($I3482>=DG$2,$AF3482/($I3482-2009),0)+IF($J3482>=DG$2,$AG3482/($J3482-2009),0)+IF($K3482>=DG$2,$AH3482/($K3482-2009),0)+IF($L3482>=DG$2,$AI3482/($L3482-2009),0)+IF($M3482>=DG$2,$AJ3482/($M3482-2009),0)+IF($N3482>=DG$2,$AK3482/($N3482-2009),0)+IF($O3482>=DG$2,$AL3482/($O3482-2009),0)+IF($P3482>=DG$2,$AM3482/($P3482-2009),0)+IF($Q3482>=DG$2,$AN3482/($Q3482-2009),0)+IF($R3482>=DG$2,$AO3482/($R3482-2009),0)+IF($S3482>=DG$2,$AP3482/($S3482-2009),0)+IF($T3482>=DG$2,$AQ3482/($T3482-2009),0)+IF($U3482>=DG$2,$AR3482/($U3482-2009),0)+IF($V3482>=DG$2,$AS3482/($V3482-2009),0)+IF($W3482>=DG$2,$AT3482/($W3482-2009),0)+IF($X3482>=DG$2,$AU3482/($X3482-2009),0)+IF($Y3482>=DG$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3482>=DQ$2,$AA3482/($D3482-2009),0)+IF($E3482>=DQ$2,$AB3482/($E3482-2009),0)+IF($F3482>=DQ$2,$AC3482/($F3482-2009),0)+IF($G3482>=DQ$2,$AD3482/($G3482-2009),0)+IF($H3482>=DQ$2,$AE3482/($H3482-2009),0)+IF($I3482>=DQ$2,$AF3482/($I3482-2009),0)+IF($J3482>=DQ$2,$AG3482/($J3482-2009),0)+IF($K3482>=DQ$2,$AH3482/($K3482-2009),0)+IF($L3482>=DQ$2,$AI3482/($L3482-2009),0)+IF($M3482>=DQ$2,$AJ3482/($M3482-2009),0)+IF($N3482>=DQ$2,$AK3482/($N3482-2009),0)+IF($O3482>=DQ$2,$AL3482/($O3482-2009),0)+IF($P3482>=DQ$2,$AM3482/($P3482-2009),0)+IF($Q3482>=DQ$2,$AN3482/($Q3482-2009),0)+IF($R3482>=DQ$2,$AO3482/($R3482-2009),0)+IF($S3482>=DQ$2,$AP3482/($S3482-2009),0)+IF($T3482>=DQ$2,$AQ3482/($T3482-2009),0)+IF($U3482>=DQ$2,$AR3482/($U3482-2009),0)+IF($V3482>=DQ$2,$AS3482/($V3482-2009),0)+IF($W3482>=DQ$2,$AT3482/($W3482-2009),0)+IF($X3482>=DQ$2,$AU3482/($X3482-2009),0)+IF($Y3482>=DQ$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3482>=EA$2,$AA3482/($D3482-2009),0)+IF($E3482>=EA$2,$AB3482/($E3482-2009),0)+IF($F3482>=EA$2,$AC3482/($F3482-2009),0)+IF($G3482>=EA$2,$AD3482/($G3482-2009),0)+IF($H3482>=EA$2,$AE3482/($H3482-2009),0)+IF($I3482>=EA$2,$AF3482/($I3482-2009),0)+IF($J3482>=EA$2,$AG3482/($J3482-2009),0)+IF($K3482>=EA$2,$AH3482/($K3482-2009),0)+IF($L3482>=EA$2,$AI3482/($L3482-2009),0)+IF($M3482>=EA$2,$AJ3482/($M3482-2009),0)+IF($N3482>=EA$2,$AK3482/($N3482-2009),0)+IF($O3482>=EA$2,$AL3482/($O3482-2009),0)+IF($P3482>=EA$2,$AM3482/($P3482-2009),0)+IF($Q3482>=EA$2,$AN3482/($Q3482-2009),0)+IF($R3482>=EA$2,$AO3482/($R3482-2009),0)+IF($S3482>=EA$2,$AP3482/($S3482-2009),0)+IF($T3482>=EA$2,$AQ3482/($T3482-2009),0)+IF($U3482>=EA$2,$AR3482/($U3482-2009),0)+IF($V3482>=EA$2,$AS3482/($V3482-2009),0)+IF($W3482>=EA$2,$AT3482/($W3482-2009),0)+IF($X3482>=EA$2,$AU3482/($X3482-2009),0)+IF($Y3482>=EA$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3482>=EK$2,$AA3482/($D3482-2009),0)+IF($E3482>=EK$2,$AB3482/($E3482-2009),0)+IF($F3482>=EK$2,$AC3482/($F3482-2009),0)+IF($G3482>=EK$2,$AD3482/($G3482-2009),0)+IF($H3482>=EK$2,$AE3482/($H3482-2009),0)+IF($I3482>=EK$2,$AF3482/($I3482-2009),0)+IF($J3482>=EK$2,$AG3482/($J3482-2009),0)+IF($K3482>=EK$2,$AH3482/($K3482-2009),0)+IF($L3482>=EK$2,$AI3482/($L3482-2009),0)+IF($M3482>=EK$2,$AJ3482/($M3482-2009),0)+IF($N3482>=EK$2,$AK3482/($N3482-2009),0)+IF($O3482>=EK$2,$AL3482/($O3482-2009),0)+IF($P3482>=EK$2,$AM3482/($P3482-2009),0)+IF($Q3482>=EK$2,$AN3482/($Q3482-2009),0)+IF($R3482>=EK$2,$AO3482/($R3482-2009),0)+IF($S3482>=EK$2,$AP3482/($S3482-2009),0)+IF($T3482>=EK$2,$AQ3482/($T3482-2009),0)+IF($U3482>=EK$2,$AR3482/($U3482-2009),0)+IF($V3482>=EK$2,$AS3482/($V3482-2009),0)+IF($W3482>=EK$2,$AT3482/($W3482-2009),0)+IF($X3482>=EK$2,$AU3482/($X3482-2009),0)+IF($Y3482>=EK$2,$AV3482/($Y3482-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3483","v":0},{"$f":"Produktionsanlæg!BV3483","v":0},{"$f":"Produktionsanlæg!BW3483","v":0},{"$f":"Produktionsanlæg!BX3483","v":0},{"$f":"Produktionsanlæg!BY3483","v":0},{"$f":"Produktionsanlæg!BZ3483","v":0},{"$f":"Produktionsanlæg!CA3483","v":0},{"$f":"Produktionsanlæg!CB3483","v":0},{"$f":"Produktionsanlæg!CC3483","v":0},{"$f":"Produktionsanlæg!CD3483","v":0},{"$f":"Produktionsanlæg!CE3483","v":0},{"$f":"Produktionsanlæg!CF3483","v":0},{"$f":"Produktionsanlæg!CG3483","v":0},{"$f":"Produktionsanlæg!CH3483","v":0},{"$f":"Produktionsanlæg!CI3483","v":0},{"$f":"Produktionsanlæg!CJ3483","v":0},{"$f":"Produktionsanlæg!CK3483","v":0},{"$f":"Produktionsanlæg!CL3483","v":0},{"$f":"Produktionsanlæg!CM3483","v":0},{"$f":"Produktionsanlæg!CN3483","v":0},{"$f":"Produktionsanlæg!CO3483","v":0},{"$f":"Produktionsanlæg!CP3483","v":0},{"$f":"+SUM(AA3483:AV3483)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"D$3+$C3484+Produktionsanlæg!D3485","v":1965},{"$f":"E$3+$C3484+Produktionsanlæg!E3485","v":1975},{"$f":"F$3+$C3484+Produktionsanlæg!F3485","v":1985},{"$f":"G$3+$C3484+Produktionsanlæg!G3485","v":1995},{"$f":"H$3+$C3484+Produktionsanlæg!H3485","v":2005},{"$f":"I$3+$C3484+Produktionsanlæg!I3485","v":2015},{"$f":"J$3+$C3484+Produktionsanlæg!J3485","v":2025},{"$f":"K$3+$C3484+Produktionsanlæg!K3485","v":2035},{"$f":"L$3+$C3484+Produktionsanlæg!L3485","v":2042},{"$f":"M$3+$C3484+Produktionsanlæg!M3485","v":2047},{"$f":"N$3+$C3484+Produktionsanlæg!N3485","v":2052},{"$f":"O$3+$C3484+Produktionsanlæg!O3485","v":2057},{"$f":"P$3+$C3484+Produktionsanlæg!P3485","v":2060},{"$f":"Q$3+$C3484+Produktionsanlæg!Q3485","v":2061},{"$f":"R$3+$C3484+Produktionsanlæg!R3485","v":2062},{"$f":"S$3+$C3484+Produktionsanlæg!S3485","v":2063},{"$f":"T$3+$C3484+Produktionsanlæg!T3485","v":2064},{"$f":"U$3+$C3484+Produktionsanlæg!U3485","v":2065},{"$f":"V$3+$C3484+Produktionsanlæg!V3485","v":2066},{"$f":"W$3+$C3484+Produktionsanlæg!W3485","v":2067},{"$f":"X$3+$C3484+Produktionsanlæg!X3485","v":2068},{"$f":"Y$3+$C3484+Produktionsanlæg!Y3485","v":2069},0,{"$f":"Produktionsanlæg!BU3484","v":0},{"$f":"Produktionsanlæg!BV3484","v":0},{"$f":"Produktionsanlæg!BW3484","v":0},{"$f":"Produktionsanlæg!BX3484","v":0},{"$f":"Produktionsanlæg!BY3484","v":0},{"$f":"Produktionsanlæg!BZ3484","v":0},{"$f":"Produktionsanlæg!CA3484","v":0},{"$f":"Produktionsanlæg!CB3484","v":0},{"$f":"Produktionsanlæg!CC3484","v":0},{"$f":"Produktionsanlæg!CD3484","v":0},{"$f":"Produktionsanlæg!CE3484","v":0},{"$f":"Produktionsanlæg!CF3484","v":0},{"$f":"Produktionsanlæg!CG3484","v":0},{"$f":"Produktionsanlæg!CH3484","v":0},{"$f":"Produktionsanlæg!CI3484","v":0},{"$f":"Produktionsanlæg!CJ3484","v":0},{"$f":"Produktionsanlæg!CK3484","v":0},{"$f":"Produktionsanlæg!CL3484","v":0},{"$f":"Produktionsanlæg!CM3484","v":0},{"$f":"Produktionsanlæg!CN3484","v":0},{"$f":"Produktionsanlæg!CO3484","v":0},{"$f":"Produktionsanlæg!CP3484","v":0},{"$f":"+SUM(AA3484:AV3484)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"D$3+$C3486","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3486","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3486","v":0},{"$f":"Produktionsanlæg!BV3486","v":0},{"$f":"Produktionsanlæg!BW3486","v":0},{"$f":"Produktionsanlæg!BX3486","v":0},{"$f":"Produktionsanlæg!BY3486","v":0},{"$f":"Produktionsanlæg!BZ3486","v":0},{"$f":"Produktionsanlæg!CA3486","v":0},{"$f":"Produktionsanlæg!CB3486","v":0},{"$f":"Produktionsanlæg!CC3486","v":0},{"$f":"Produktionsanlæg!CD3486","v":0},{"$f":"Produktionsanlæg!CE3486","v":0},{"$f":"Produktionsanlæg!CF3486","v":0},{"$f":"Produktionsanlæg!CG3486","v":0},{"$f":"Produktionsanlæg!CH3486","v":0},{"$f":"Produktionsanlæg!CI3486","v":0},{"$f":"Produktionsanlæg!CJ3486","v":0},{"$f":"Produktionsanlæg!CK3486","v":0},{"$f":"Produktionsanlæg!CL3486","v":0},{"$f":"Produktionsanlæg!CM3486","v":0},{"$f":"Produktionsanlæg!CN3486","v":0},{"$f":"Produktionsanlæg!CO3486","v":0},{"$f":"Produktionsanlæg!CP3486","v":0},{"$f":"+SUM(AA3486:AV3486)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3486>=AY$2,$AA3486/($D3486-2009),0)+IF($E3486>=AY$2,$AB3486/($E3486-2009),0)+IF($F3486>=AY$2,$AC3486/($F3486-2009),0)+IF($G3486>=AY$2,$AD3486/($G3486-2009),0)+IF($H3486>=AY$2,$AE3486/($H3486-2009),0)+IF($I3486>=AY$2,$AF3486/($I3486-2009),0)+IF($J3486>=AY$2,$AG3486/($J3486-2009),0)+IF($K3486>=AY$2,$AH3486/($K3486-2009),0)+IF($L3486>=AY$2,$AI3486/($L3486-2009),0)+IF($M3486>=AY$2,$AJ3486/($M3486-2009),0)+IF($N3486>=AY$2,$AK3486/($N3486-2009),0)+IF($O3486>=AY$2,$AL3486/($O3486-2009),0)+IF($P3486>=AY$2,$AM3486/($P3486-2009),0)+IF($Q3486>=AY$2,$AN3486/($Q3486-2009),0)+IF($R3486>=AY$2,$AO3486/($R3486-2009),0)+IF($S3486>=AY$2,$AP3486/($S3486-2009),0)+IF($T3486>=AY$2,$AQ3486/($T3486-2009),0)+IF($U3486>=AY$2,$AR3486/($U3486-2009),0)+IF($V3486>=AY$2,$AS3486/($V3486-2009),0)+IF($W3486>=AY$2,$AT3486/($W3486-2009),0)+IF($X3486>=AY$2,$AU3486/($X3486-2009),0)+IF($Y3486>=AY$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3486>=BI$2,$AA3486/($D3486-2009),0)+IF($E3486>=BI$2,$AB3486/($E3486-2009),0)+IF($F3486>=BI$2,$AC3486/($F3486-2009),0)+IF($G3486>=BI$2,$AD3486/($G3486-2009),0)+IF($H3486>=BI$2,$AE3486/($H3486-2009),0)+IF($I3486>=BI$2,$AF3486/($I3486-2009),0)+IF($J3486>=BI$2,$AG3486/($J3486-2009),0)+IF($K3486>=BI$2,$AH3486/($K3486-2009),0)+IF($L3486>=BI$2,$AI3486/($L3486-2009),0)+IF($M3486>=BI$2,$AJ3486/($M3486-2009),0)+IF($N3486>=BI$2,$AK3486/($N3486-2009),0)+IF($O3486>=BI$2,$AL3486/($O3486-2009),0)+IF($P3486>=BI$2,$AM3486/($P3486-2009),0)+IF($Q3486>=BI$2,$AN3486/($Q3486-2009),0)+IF($R3486>=BI$2,$AO3486/($R3486-2009),0)+IF($S3486>=BI$2,$AP3486/($S3486-2009),0)+IF($T3486>=BI$2,$AQ3486/($T3486-2009),0)+IF($U3486>=BI$2,$AR3486/($U3486-2009),0)+IF($V3486>=BI$2,$AS3486/($V3486-2009),0)+IF($W3486>=BI$2,$AT3486/($W3486-2009),0)+IF($X3486>=BI$2,$AU3486/($X3486-2009),0)+IF($Y3486>=BI$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3486>=BS$2,$AA3486/($D3486-2009),0)+IF($E3486>=BS$2,$AB3486/($E3486-2009),0)+IF($F3486>=BS$2,$AC3486/($F3486-2009),0)+IF($G3486>=BS$2,$AD3486/($G3486-2009),0)+IF($H3486>=BS$2,$AE3486/($H3486-2009),0)+IF($I3486>=BS$2,$AF3486/($I3486-2009),0)+IF($J3486>=BS$2,$AG3486/($J3486-2009),0)+IF($K3486>=BS$2,$AH3486/($K3486-2009),0)+IF($L3486>=BS$2,$AI3486/($L3486-2009),0)+IF($M3486>=BS$2,$AJ3486/($M3486-2009),0)+IF($N3486>=BS$2,$AK3486/($N3486-2009),0)+IF($O3486>=BS$2,$AL3486/($O3486-2009),0)+IF($P3486>=BS$2,$AM3486/($P3486-2009),0)+IF($Q3486>=BS$2,$AN3486/($Q3486-2009),0)+IF($R3486>=BS$2,$AO3486/($R3486-2009),0)+IF($S3486>=BS$2,$AP3486/($S3486-2009),0)+IF($T3486>=BS$2,$AQ3486/($T3486-2009),0)+IF($U3486>=BS$2,$AR3486/($U3486-2009),0)+IF($V3486>=BS$2,$AS3486/($V3486-2009),0)+IF($W3486>=BS$2,$AT3486/($W3486-2009),0)+IF($X3486>=BS$2,$AU3486/($X3486-2009),0)+IF($Y3486>=BS$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3486>=CC$2,$AA3486/($D3486-2009),0)+IF($E3486>=CC$2,$AB3486/($E3486-2009),0)+IF($F3486>=CC$2,$AC3486/($F3486-2009),0)+IF($G3486>=CC$2,$AD3486/($G3486-2009),0)+IF($H3486>=CC$2,$AE3486/($H3486-2009),0)+IF($I3486>=CC$2,$AF3486/($I3486-2009),0)+IF($J3486>=CC$2,$AG3486/($J3486-2009),0)+IF($K3486>=CC$2,$AH3486/($K3486-2009),0)+IF($L3486>=CC$2,$AI3486/($L3486-2009),0)+IF($M3486>=CC$2,$AJ3486/($M3486-2009),0)+IF($N3486>=CC$2,$AK3486/($N3486-2009),0)+IF($O3486>=CC$2,$AL3486/($O3486-2009),0)+IF($P3486>=CC$2,$AM3486/($P3486-2009),0)+IF($Q3486>=CC$2,$AN3486/($Q3486-2009),0)+IF($R3486>=CC$2,$AO3486/($R3486-2009),0)+IF($S3486>=CC$2,$AP3486/($S3486-2009),0)+IF($T3486>=CC$2,$AQ3486/($T3486-2009),0)+IF($U3486>=CC$2,$AR3486/($U3486-2009),0)+IF($V3486>=CC$2,$AS3486/($V3486-2009),0)+IF($W3486>=CC$2,$AT3486/($W3486-2009),0)+IF($X3486>=CC$2,$AU3486/($X3486-2009),0)+IF($Y3486>=CC$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3486>=CM$2,$AA3486/($D3486-2009),0)+IF($E3486>=CM$2,$AB3486/($E3486-2009),0)+IF($F3486>=CM$2,$AC3486/($F3486-2009),0)+IF($G3486>=CM$2,$AD3486/($G3486-2009),0)+IF($H3486>=CM$2,$AE3486/($H3486-2009),0)+IF($I3486>=CM$2,$AF3486/($I3486-2009),0)+IF($J3486>=CM$2,$AG3486/($J3486-2009),0)+IF($K3486>=CM$2,$AH3486/($K3486-2009),0)+IF($L3486>=CM$2,$AI3486/($L3486-2009),0)+IF($M3486>=CM$2,$AJ3486/($M3486-2009),0)+IF($N3486>=CM$2,$AK3486/($N3486-2009),0)+IF($O3486>=CM$2,$AL3486/($O3486-2009),0)+IF($P3486>=CM$2,$AM3486/($P3486-2009),0)+IF($Q3486>=CM$2,$AN3486/($Q3486-2009),0)+IF($R3486>=CM$2,$AO3486/($R3486-2009),0)+IF($S3486>=CM$2,$AP3486/($S3486-2009),0)+IF($T3486>=CM$2,$AQ3486/($T3486-2009),0)+IF($U3486>=CM$2,$AR3486/($U3486-2009),0)+IF($V3486>=CM$2,$AS3486/($V3486-2009),0)+IF($W3486>=CM$2,$AT3486/($W3486-2009),0)+IF($X3486>=CM$2,$AU3486/($X3486-2009),0)+IF($Y3486>=CM$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3486>=CW$2,$AA3486/($D3486-2009),0)+IF($E3486>=CW$2,$AB3486/($E3486-2009),0)+IF($F3486>=CW$2,$AC3486/($F3486-2009),0)+IF($G3486>=CW$2,$AD3486/($G3486-2009),0)+IF($H3486>=CW$2,$AE3486/($H3486-2009),0)+IF($I3486>=CW$2,$AF3486/($I3486-2009),0)+IF($J3486>=CW$2,$AG3486/($J3486-2009),0)+IF($K3486>=CW$2,$AH3486/($K3486-2009),0)+IF($L3486>=CW$2,$AI3486/($L3486-2009),0)+IF($M3486>=CW$2,$AJ3486/($M3486-2009),0)+IF($N3486>=CW$2,$AK3486/($N3486-2009),0)+IF($O3486>=CW$2,$AL3486/($O3486-2009),0)+IF($P3486>=CW$2,$AM3486/($P3486-2009),0)+IF($Q3486>=CW$2,$AN3486/($Q3486-2009),0)+IF($R3486>=CW$2,$AO3486/($R3486-2009),0)+IF($S3486>=CW$2,$AP3486/($S3486-2009),0)+IF($T3486>=CW$2,$AQ3486/($T3486-2009),0)+IF($U3486>=CW$2,$AR3486/($U3486-2009),0)+IF($V3486>=CW$2,$AS3486/($V3486-2009),0)+IF($W3486>=CW$2,$AT3486/($W3486-2009),0)+IF($X3486>=CW$2,$AU3486/($X3486-2009),0)+IF($Y3486>=CW$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3486>=DG$2,$AA3486/($D3486-2009),0)+IF($E3486>=DG$2,$AB3486/($E3486-2009),0)+IF($F3486>=DG$2,$AC3486/($F3486-2009),0)+IF($G3486>=DG$2,$AD3486/($G3486-2009),0)+IF($H3486>=DG$2,$AE3486/($H3486-2009),0)+IF($I3486>=DG$2,$AF3486/($I3486-2009),0)+IF($J3486>=DG$2,$AG3486/($J3486-2009),0)+IF($K3486>=DG$2,$AH3486/($K3486-2009),0)+IF($L3486>=DG$2,$AI3486/($L3486-2009),0)+IF($M3486>=DG$2,$AJ3486/($M3486-2009),0)+IF($N3486>=DG$2,$AK3486/($N3486-2009),0)+IF($O3486>=DG$2,$AL3486/($O3486-2009),0)+IF($P3486>=DG$2,$AM3486/($P3486-2009),0)+IF($Q3486>=DG$2,$AN3486/($Q3486-2009),0)+IF($R3486>=DG$2,$AO3486/($R3486-2009),0)+IF($S3486>=DG$2,$AP3486/($S3486-2009),0)+IF($T3486>=DG$2,$AQ3486/($T3486-2009),0)+IF($U3486>=DG$2,$AR3486/($U3486-2009),0)+IF($V3486>=DG$2,$AS3486/($V3486-2009),0)+IF($W3486>=DG$2,$AT3486/($W3486-2009),0)+IF($X3486>=DG$2,$AU3486/($X3486-2009),0)+IF($Y3486>=DG$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3486>=DQ$2,$AA3486/($D3486-2009),0)+IF($E3486>=DQ$2,$AB3486/($E3486-2009),0)+IF($F3486>=DQ$2,$AC3486/($F3486-2009),0)+IF($G3486>=DQ$2,$AD3486/($G3486-2009),0)+IF($H3486>=DQ$2,$AE3486/($H3486-2009),0)+IF($I3486>=DQ$2,$AF3486/($I3486-2009),0)+IF($J3486>=DQ$2,$AG3486/($J3486-2009),0)+IF($K3486>=DQ$2,$AH3486/($K3486-2009),0)+IF($L3486>=DQ$2,$AI3486/($L3486-2009),0)+IF($M3486>=DQ$2,$AJ3486/($M3486-2009),0)+IF($N3486>=DQ$2,$AK3486/($N3486-2009),0)+IF($O3486>=DQ$2,$AL3486/($O3486-2009),0)+IF($P3486>=DQ$2,$AM3486/($P3486-2009),0)+IF($Q3486>=DQ$2,$AN3486/($Q3486-2009),0)+IF($R3486>=DQ$2,$AO3486/($R3486-2009),0)+IF($S3486>=DQ$2,$AP3486/($S3486-2009),0)+IF($T3486>=DQ$2,$AQ3486/($T3486-2009),0)+IF($U3486>=DQ$2,$AR3486/($U3486-2009),0)+IF($V3486>=DQ$2,$AS3486/($V3486-2009),0)+IF($W3486>=DQ$2,$AT3486/($W3486-2009),0)+IF($X3486>=DQ$2,$AU3486/($X3486-2009),0)+IF($Y3486>=DQ$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3486>=EA$2,$AA3486/($D3486-2009),0)+IF($E3486>=EA$2,$AB3486/($E3486-2009),0)+IF($F3486>=EA$2,$AC3486/($F3486-2009),0)+IF($G3486>=EA$2,$AD3486/($G3486-2009),0)+IF($H3486>=EA$2,$AE3486/($H3486-2009),0)+IF($I3486>=EA$2,$AF3486/($I3486-2009),0)+IF($J3486>=EA$2,$AG3486/($J3486-2009),0)+IF($K3486>=EA$2,$AH3486/($K3486-2009),0)+IF($L3486>=EA$2,$AI3486/($L3486-2009),0)+IF($M3486>=EA$2,$AJ3486/($M3486-2009),0)+IF($N3486>=EA$2,$AK3486/($N3486-2009),0)+IF($O3486>=EA$2,$AL3486/($O3486-2009),0)+IF($P3486>=EA$2,$AM3486/($P3486-2009),0)+IF($Q3486>=EA$2,$AN3486/($Q3486-2009),0)+IF($R3486>=EA$2,$AO3486/($R3486-2009),0)+IF($S3486>=EA$2,$AP3486/($S3486-2009),0)+IF($T3486>=EA$2,$AQ3486/($T3486-2009),0)+IF($U3486>=EA$2,$AR3486/($U3486-2009),0)+IF($V3486>=EA$2,$AS3486/($V3486-2009),0)+IF($W3486>=EA$2,$AT3486/($W3486-2009),0)+IF($X3486>=EA$2,$AU3486/($X3486-2009),0)+IF($Y3486>=EA$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3486>=EK$2,$AA3486/($D3486-2009),0)+IF($E3486>=EK$2,$AB3486/($E3486-2009),0)+IF($F3486>=EK$2,$AC3486/($F3486-2009),0)+IF($G3486>=EK$2,$AD3486/($G3486-2009),0)+IF($H3486>=EK$2,$AE3486/($H3486-2009),0)+IF($I3486>=EK$2,$AF3486/($I3486-2009),0)+IF($J3486>=EK$2,$AG3486/($J3486-2009),0)+IF($K3486>=EK$2,$AH3486/($K3486-2009),0)+IF($L3486>=EK$2,$AI3486/($L3486-2009),0)+IF($M3486>=EK$2,$AJ3486/($M3486-2009),0)+IF($N3486>=EK$2,$AK3486/($N3486-2009),0)+IF($O3486>=EK$2,$AL3486/($O3486-2009),0)+IF($P3486>=EK$2,$AM3486/($P3486-2009),0)+IF($Q3486>=EK$2,$AN3486/($Q3486-2009),0)+IF($R3486>=EK$2,$AO3486/($R3486-2009),0)+IF($S3486>=EK$2,$AP3486/($S3486-2009),0)+IF($T3486>=EK$2,$AQ3486/($T3486-2009),0)+IF($U3486>=EK$2,$AR3486/($U3486-2009),0)+IF($V3486>=EK$2,$AS3486/($V3486-2009),0)+IF($W3486>=EK$2,$AT3486/($W3486-2009),0)+IF($X3486>=EK$2,$AU3486/($X3486-2009),0)+IF($Y3486>=EK$2,$AV3486/($Y3486-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3487","v":0},{"$f":"Produktionsanlæg!BV3487","v":0},{"$f":"Produktionsanlæg!BW3487","v":0},{"$f":"Produktionsanlæg!BX3487","v":0},{"$f":"Produktionsanlæg!BY3487","v":0},{"$f":"Produktionsanlæg!BZ3487","v":0},{"$f":"Produktionsanlæg!CA3487","v":0},{"$f":"Produktionsanlæg!CB3487","v":0},{"$f":"Produktionsanlæg!CC3487","v":0},{"$f":"Produktionsanlæg!CD3487","v":0},{"$f":"Produktionsanlæg!CE3487","v":0},{"$f":"Produktionsanlæg!CF3487","v":0},{"$f":"Produktionsanlæg!CG3487","v":0},{"$f":"Produktionsanlæg!CH3487","v":0},{"$f":"Produktionsanlæg!CI3487","v":0},{"$f":"Produktionsanlæg!CJ3487","v":0},{"$f":"Produktionsanlæg!CK3487","v":0},{"$f":"Produktionsanlæg!CL3487","v":0},{"$f":"Produktionsanlæg!CM3487","v":0},{"$f":"Produktionsanlæg!CN3487","v":0},{"$f":"Produktionsanlæg!CO3487","v":0},{"$f":"Produktionsanlæg!CP3487","v":0},{"$f":"+SUM(AA3487:AV3487)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"D$3+$C3488+Produktionsanlæg!D3489","v":1965},{"$f":"E$3+$C3488+Produktionsanlæg!E3489","v":1975},{"$f":"F$3+$C3488+Produktionsanlæg!F3489","v":1985},{"$f":"G$3+$C3488+Produktionsanlæg!G3489","v":1995},{"$f":"H$3+$C3488+Produktionsanlæg!H3489","v":2005},{"$f":"I$3+$C3488+Produktionsanlæg!I3489","v":2015},{"$f":"J$3+$C3488+Produktionsanlæg!J3489","v":2025},{"$f":"K$3+$C3488+Produktionsanlæg!K3489","v":2035},{"$f":"L$3+$C3488+Produktionsanlæg!L3489","v":2042},{"$f":"M$3+$C3488+Produktionsanlæg!M3489","v":2047},{"$f":"N$3+$C3488+Produktionsanlæg!N3489","v":2052},{"$f":"O$3+$C3488+Produktionsanlæg!O3489","v":2057},{"$f":"P$3+$C3488+Produktionsanlæg!P3489","v":2060},{"$f":"Q$3+$C3488+Produktionsanlæg!Q3489","v":2061},{"$f":"R$3+$C3488+Produktionsanlæg!R3489","v":2062},{"$f":"S$3+$C3488+Produktionsanlæg!S3489","v":2063},{"$f":"T$3+$C3488+Produktionsanlæg!T3489","v":2064},{"$f":"U$3+$C3488+Produktionsanlæg!U3489","v":2065},{"$f":"V$3+$C3488+Produktionsanlæg!V3489","v":2066},{"$f":"W$3+$C3488+Produktionsanlæg!W3489","v":2067},{"$f":"X$3+$C3488+Produktionsanlæg!X3489","v":2068},{"$f":"Y$3+$C3488+Produktionsanlæg!Y3489","v":2069},0,{"$f":"Produktionsanlæg!BU3488","v":0},{"$f":"Produktionsanlæg!BV3488","v":0},{"$f":"Produktionsanlæg!BW3488","v":0},{"$f":"Produktionsanlæg!BX3488","v":0},{"$f":"Produktionsanlæg!BY3488","v":0},{"$f":"Produktionsanlæg!BZ3488","v":0},{"$f":"Produktionsanlæg!CA3488","v":0},{"$f":"Produktionsanlæg!CB3488","v":0},{"$f":"Produktionsanlæg!CC3488","v":0},{"$f":"Produktionsanlæg!CD3488","v":0},{"$f":"Produktionsanlæg!CE3488","v":0},{"$f":"Produktionsanlæg!CF3488","v":0},{"$f":"Produktionsanlæg!CG3488","v":0},{"$f":"Produktionsanlæg!CH3488","v":0},{"$f":"Produktionsanlæg!CI3488","v":0},{"$f":"Produktionsanlæg!CJ3488","v":0},{"$f":"Produktionsanlæg!CK3488","v":0},{"$f":"Produktionsanlæg!CL3488","v":0},{"$f":"Produktionsanlæg!CM3488","v":0},{"$f":"Produktionsanlæg!CN3488","v":0},{"$f":"Produktionsanlæg!CO3488","v":0},{"$f":"Produktionsanlæg!CP3488","v":0},{"$f":"+SUM(AA3488:AV3488)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"D$3+$C3490","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3490","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3490","v":0},{"$f":"Produktionsanlæg!BV3490","v":0},{"$f":"Produktionsanlæg!BW3490","v":0},{"$f":"Produktionsanlæg!BX3490","v":0},{"$f":"Produktionsanlæg!BY3490","v":0},{"$f":"Produktionsanlæg!BZ3490","v":0},{"$f":"Produktionsanlæg!CA3490","v":0},{"$f":"Produktionsanlæg!CB3490","v":0},{"$f":"Produktionsanlæg!CC3490","v":0},{"$f":"Produktionsanlæg!CD3490","v":0},{"$f":"Produktionsanlæg!CE3490","v":0},{"$f":"Produktionsanlæg!CF3490","v":0},{"$f":"Produktionsanlæg!CG3490","v":0},{"$f":"Produktionsanlæg!CH3490","v":0},{"$f":"Produktionsanlæg!CI3490","v":0},{"$f":"Produktionsanlæg!CJ3490","v":0},{"$f":"Produktionsanlæg!CK3490","v":0},{"$f":"Produktionsanlæg!CL3490","v":0},{"$f":"Produktionsanlæg!CM3490","v":0},{"$f":"Produktionsanlæg!CN3490","v":0},{"$f":"Produktionsanlæg!CO3490","v":0},{"$f":"Produktionsanlæg!CP3490","v":0},{"$f":"+SUM(AA3490:AV3490)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3490>=AY$2,$AA3490/($D3490-2009),0)+IF($E3490>=AY$2,$AB3490/($E3490-2009),0)+IF($F3490>=AY$2,$AC3490/($F3490-2009),0)+IF($G3490>=AY$2,$AD3490/($G3490-2009),0)+IF($H3490>=AY$2,$AE3490/($H3490-2009),0)+IF($I3490>=AY$2,$AF3490/($I3490-2009),0)+IF($J3490>=AY$2,$AG3490/($J3490-2009),0)+IF($K3490>=AY$2,$AH3490/($K3490-2009),0)+IF($L3490>=AY$2,$AI3490/($L3490-2009),0)+IF($M3490>=AY$2,$AJ3490/($M3490-2009),0)+IF($N3490>=AY$2,$AK3490/($N3490-2009),0)+IF($O3490>=AY$2,$AL3490/($O3490-2009),0)+IF($P3490>=AY$2,$AM3490/($P3490-2009),0)+IF($Q3490>=AY$2,$AN3490/($Q3490-2009),0)+IF($R3490>=AY$2,$AO3490/($R3490-2009),0)+IF($S3490>=AY$2,$AP3490/($S3490-2009),0)+IF($T3490>=AY$2,$AQ3490/($T3490-2009),0)+IF($U3490>=AY$2,$AR3490/($U3490-2009),0)+IF($V3490>=AY$2,$AS3490/($V3490-2009),0)+IF($W3490>=AY$2,$AT3490/($W3490-2009),0)+IF($X3490>=AY$2,$AU3490/($X3490-2009),0)+IF($Y3490>=AY$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3490>=BI$2,$AA3490/($D3490-2009),0)+IF($E3490>=BI$2,$AB3490/($E3490-2009),0)+IF($F3490>=BI$2,$AC3490/($F3490-2009),0)+IF($G3490>=BI$2,$AD3490/($G3490-2009),0)+IF($H3490>=BI$2,$AE3490/($H3490-2009),0)+IF($I3490>=BI$2,$AF3490/($I3490-2009),0)+IF($J3490>=BI$2,$AG3490/($J3490-2009),0)+IF($K3490>=BI$2,$AH3490/($K3490-2009),0)+IF($L3490>=BI$2,$AI3490/($L3490-2009),0)+IF($M3490>=BI$2,$AJ3490/($M3490-2009),0)+IF($N3490>=BI$2,$AK3490/($N3490-2009),0)+IF($O3490>=BI$2,$AL3490/($O3490-2009),0)+IF($P3490>=BI$2,$AM3490/($P3490-2009),0)+IF($Q3490>=BI$2,$AN3490/($Q3490-2009),0)+IF($R3490>=BI$2,$AO3490/($R3490-2009),0)+IF($S3490>=BI$2,$AP3490/($S3490-2009),0)+IF($T3490>=BI$2,$AQ3490/($T3490-2009),0)+IF($U3490>=BI$2,$AR3490/($U3490-2009),0)+IF($V3490>=BI$2,$AS3490/($V3490-2009),0)+IF($W3490>=BI$2,$AT3490/($W3490-2009),0)+IF($X3490>=BI$2,$AU3490/($X3490-2009),0)+IF($Y3490>=BI$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3490>=BS$2,$AA3490/($D3490-2009),0)+IF($E3490>=BS$2,$AB3490/($E3490-2009),0)+IF($F3490>=BS$2,$AC3490/($F3490-2009),0)+IF($G3490>=BS$2,$AD3490/($G3490-2009),0)+IF($H3490>=BS$2,$AE3490/($H3490-2009),0)+IF($I3490>=BS$2,$AF3490/($I3490-2009),0)+IF($J3490>=BS$2,$AG3490/($J3490-2009),0)+IF($K3490>=BS$2,$AH3490/($K3490-2009),0)+IF($L3490>=BS$2,$AI3490/($L3490-2009),0)+IF($M3490>=BS$2,$AJ3490/($M3490-2009),0)+IF($N3490>=BS$2,$AK3490/($N3490-2009),0)+IF($O3490>=BS$2,$AL3490/($O3490-2009),0)+IF($P3490>=BS$2,$AM3490/($P3490-2009),0)+IF($Q3490>=BS$2,$AN3490/($Q3490-2009),0)+IF($R3490>=BS$2,$AO3490/($R3490-2009),0)+IF($S3490>=BS$2,$AP3490/($S3490-2009),0)+IF($T3490>=BS$2,$AQ3490/($T3490-2009),0)+IF($U3490>=BS$2,$AR3490/($U3490-2009),0)+IF($V3490>=BS$2,$AS3490/($V3490-2009),0)+IF($W3490>=BS$2,$AT3490/($W3490-2009),0)+IF($X3490>=BS$2,$AU3490/($X3490-2009),0)+IF($Y3490>=BS$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3490>=CC$2,$AA3490/($D3490-2009),0)+IF($E3490>=CC$2,$AB3490/($E3490-2009),0)+IF($F3490>=CC$2,$AC3490/($F3490-2009),0)+IF($G3490>=CC$2,$AD3490/($G3490-2009),0)+IF($H3490>=CC$2,$AE3490/($H3490-2009),0)+IF($I3490>=CC$2,$AF3490/($I3490-2009),0)+IF($J3490>=CC$2,$AG3490/($J3490-2009),0)+IF($K3490>=CC$2,$AH3490/($K3490-2009),0)+IF($L3490>=CC$2,$AI3490/($L3490-2009),0)+IF($M3490>=CC$2,$AJ3490/($M3490-2009),0)+IF($N3490>=CC$2,$AK3490/($N3490-2009),0)+IF($O3490>=CC$2,$AL3490/($O3490-2009),0)+IF($P3490>=CC$2,$AM3490/($P3490-2009),0)+IF($Q3490>=CC$2,$AN3490/($Q3490-2009),0)+IF($R3490>=CC$2,$AO3490/($R3490-2009),0)+IF($S3490>=CC$2,$AP3490/($S3490-2009),0)+IF($T3490>=CC$2,$AQ3490/($T3490-2009),0)+IF($U3490>=CC$2,$AR3490/($U3490-2009),0)+IF($V3490>=CC$2,$AS3490/($V3490-2009),0)+IF($W3490>=CC$2,$AT3490/($W3490-2009),0)+IF($X3490>=CC$2,$AU3490/($X3490-2009),0)+IF($Y3490>=CC$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3490>=CM$2,$AA3490/($D3490-2009),0)+IF($E3490>=CM$2,$AB3490/($E3490-2009),0)+IF($F3490>=CM$2,$AC3490/($F3490-2009),0)+IF($G3490>=CM$2,$AD3490/($G3490-2009),0)+IF($H3490>=CM$2,$AE3490/($H3490-2009),0)+IF($I3490>=CM$2,$AF3490/($I3490-2009),0)+IF($J3490>=CM$2,$AG3490/($J3490-2009),0)+IF($K3490>=CM$2,$AH3490/($K3490-2009),0)+IF($L3490>=CM$2,$AI3490/($L3490-2009),0)+IF($M3490>=CM$2,$AJ3490/($M3490-2009),0)+IF($N3490>=CM$2,$AK3490/($N3490-2009),0)+IF($O3490>=CM$2,$AL3490/($O3490-2009),0)+IF($P3490>=CM$2,$AM3490/($P3490-2009),0)+IF($Q3490>=CM$2,$AN3490/($Q3490-2009),0)+IF($R3490>=CM$2,$AO3490/($R3490-2009),0)+IF($S3490>=CM$2,$AP3490/($S3490-2009),0)+IF($T3490>=CM$2,$AQ3490/($T3490-2009),0)+IF($U3490>=CM$2,$AR3490/($U3490-2009),0)+IF($V3490>=CM$2,$AS3490/($V3490-2009),0)+IF($W3490>=CM$2,$AT3490/($W3490-2009),0)+IF($X3490>=CM$2,$AU3490/($X3490-2009),0)+IF($Y3490>=CM$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3490>=CW$2,$AA3490/($D3490-2009),0)+IF($E3490>=CW$2,$AB3490/($E3490-2009),0)+IF($F3490>=CW$2,$AC3490/($F3490-2009),0)+IF($G3490>=CW$2,$AD3490/($G3490-2009),0)+IF($H3490>=CW$2,$AE3490/($H3490-2009),0)+IF($I3490>=CW$2,$AF3490/($I3490-2009),0)+IF($J3490>=CW$2,$AG3490/($J3490-2009),0)+IF($K3490>=CW$2,$AH3490/($K3490-2009),0)+IF($L3490>=CW$2,$AI3490/($L3490-2009),0)+IF($M3490>=CW$2,$AJ3490/($M3490-2009),0)+IF($N3490>=CW$2,$AK3490/($N3490-2009),0)+IF($O3490>=CW$2,$AL3490/($O3490-2009),0)+IF($P3490>=CW$2,$AM3490/($P3490-2009),0)+IF($Q3490>=CW$2,$AN3490/($Q3490-2009),0)+IF($R3490>=CW$2,$AO3490/($R3490-2009),0)+IF($S3490>=CW$2,$AP3490/($S3490-2009),0)+IF($T3490>=CW$2,$AQ3490/($T3490-2009),0)+IF($U3490>=CW$2,$AR3490/($U3490-2009),0)+IF($V3490>=CW$2,$AS3490/($V3490-2009),0)+IF($W3490>=CW$2,$AT3490/($W3490-2009),0)+IF($X3490>=CW$2,$AU3490/($X3490-2009),0)+IF($Y3490>=CW$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3490>=DG$2,$AA3490/($D3490-2009),0)+IF($E3490>=DG$2,$AB3490/($E3490-2009),0)+IF($F3490>=DG$2,$AC3490/($F3490-2009),0)+IF($G3490>=DG$2,$AD3490/($G3490-2009),0)+IF($H3490>=DG$2,$AE3490/($H3490-2009),0)+IF($I3490>=DG$2,$AF3490/($I3490-2009),0)+IF($J3490>=DG$2,$AG3490/($J3490-2009),0)+IF($K3490>=DG$2,$AH3490/($K3490-2009),0)+IF($L3490>=DG$2,$AI3490/($L3490-2009),0)+IF($M3490>=DG$2,$AJ3490/($M3490-2009),0)+IF($N3490>=DG$2,$AK3490/($N3490-2009),0)+IF($O3490>=DG$2,$AL3490/($O3490-2009),0)+IF($P3490>=DG$2,$AM3490/($P3490-2009),0)+IF($Q3490>=DG$2,$AN3490/($Q3490-2009),0)+IF($R3490>=DG$2,$AO3490/($R3490-2009),0)+IF($S3490>=DG$2,$AP3490/($S3490-2009),0)+IF($T3490>=DG$2,$AQ3490/($T3490-2009),0)+IF($U3490>=DG$2,$AR3490/($U3490-2009),0)+IF($V3490>=DG$2,$AS3490/($V3490-2009),0)+IF($W3490>=DG$2,$AT3490/($W3490-2009),0)+IF($X3490>=DG$2,$AU3490/($X3490-2009),0)+IF($Y3490>=DG$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3490>=DQ$2,$AA3490/($D3490-2009),0)+IF($E3490>=DQ$2,$AB3490/($E3490-2009),0)+IF($F3490>=DQ$2,$AC3490/($F3490-2009),0)+IF($G3490>=DQ$2,$AD3490/($G3490-2009),0)+IF($H3490>=DQ$2,$AE3490/($H3490-2009),0)+IF($I3490>=DQ$2,$AF3490/($I3490-2009),0)+IF($J3490>=DQ$2,$AG3490/($J3490-2009),0)+IF($K3490>=DQ$2,$AH3490/($K3490-2009),0)+IF($L3490>=DQ$2,$AI3490/($L3490-2009),0)+IF($M3490>=DQ$2,$AJ3490/($M3490-2009),0)+IF($N3490>=DQ$2,$AK3490/($N3490-2009),0)+IF($O3490>=DQ$2,$AL3490/($O3490-2009),0)+IF($P3490>=DQ$2,$AM3490/($P3490-2009),0)+IF($Q3490>=DQ$2,$AN3490/($Q3490-2009),0)+IF($R3490>=DQ$2,$AO3490/($R3490-2009),0)+IF($S3490>=DQ$2,$AP3490/($S3490-2009),0)+IF($T3490>=DQ$2,$AQ3490/($T3490-2009),0)+IF($U3490>=DQ$2,$AR3490/($U3490-2009),0)+IF($V3490>=DQ$2,$AS3490/($V3490-2009),0)+IF($W3490>=DQ$2,$AT3490/($W3490-2009),0)+IF($X3490>=DQ$2,$AU3490/($X3490-2009),0)+IF($Y3490>=DQ$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3490>=EA$2,$AA3490/($D3490-2009),0)+IF($E3490>=EA$2,$AB3490/($E3490-2009),0)+IF($F3490>=EA$2,$AC3490/($F3490-2009),0)+IF($G3490>=EA$2,$AD3490/($G3490-2009),0)+IF($H3490>=EA$2,$AE3490/($H3490-2009),0)+IF($I3490>=EA$2,$AF3490/($I3490-2009),0)+IF($J3490>=EA$2,$AG3490/($J3490-2009),0)+IF($K3490>=EA$2,$AH3490/($K3490-2009),0)+IF($L3490>=EA$2,$AI3490/($L3490-2009),0)+IF($M3490>=EA$2,$AJ3490/($M3490-2009),0)+IF($N3490>=EA$2,$AK3490/($N3490-2009),0)+IF($O3490>=EA$2,$AL3490/($O3490-2009),0)+IF($P3490>=EA$2,$AM3490/($P3490-2009),0)+IF($Q3490>=EA$2,$AN3490/($Q3490-2009),0)+IF($R3490>=EA$2,$AO3490/($R3490-2009),0)+IF($S3490>=EA$2,$AP3490/($S3490-2009),0)+IF($T3490>=EA$2,$AQ3490/($T3490-2009),0)+IF($U3490>=EA$2,$AR3490/($U3490-2009),0)+IF($V3490>=EA$2,$AS3490/($V3490-2009),0)+IF($W3490>=EA$2,$AT3490/($W3490-2009),0)+IF($X3490>=EA$2,$AU3490/($X3490-2009),0)+IF($Y3490>=EA$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3490>=EK$2,$AA3490/($D3490-2009),0)+IF($E3490>=EK$2,$AB3490/($E3490-2009),0)+IF($F3490>=EK$2,$AC3490/($F3490-2009),0)+IF($G3490>=EK$2,$AD3490/($G3490-2009),0)+IF($H3490>=EK$2,$AE3490/($H3490-2009),0)+IF($I3490>=EK$2,$AF3490/($I3490-2009),0)+IF($J3490>=EK$2,$AG3490/($J3490-2009),0)+IF($K3490>=EK$2,$AH3490/($K3490-2009),0)+IF($L3490>=EK$2,$AI3490/($L3490-2009),0)+IF($M3490>=EK$2,$AJ3490/($M3490-2009),0)+IF($N3490>=EK$2,$AK3490/($N3490-2009),0)+IF($O3490>=EK$2,$AL3490/($O3490-2009),0)+IF($P3490>=EK$2,$AM3490/($P3490-2009),0)+IF($Q3490>=EK$2,$AN3490/($Q3490-2009),0)+IF($R3490>=EK$2,$AO3490/($R3490-2009),0)+IF($S3490>=EK$2,$AP3490/($S3490-2009),0)+IF($T3490>=EK$2,$AQ3490/($T3490-2009),0)+IF($U3490>=EK$2,$AR3490/($U3490-2009),0)+IF($V3490>=EK$2,$AS3490/($V3490-2009),0)+IF($W3490>=EK$2,$AT3490/($W3490-2009),0)+IF($X3490>=EK$2,$AU3490/($X3490-2009),0)+IF($Y3490>=EK$2,$AV3490/($Y3490-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"SUM(Z3492)","v":0},{"$f":"Produktionsanlæg!BU3491","v":0},{"$f":"Produktionsanlæg!BV3491","v":0},{"$f":"Produktionsanlæg!BW3491","v":0},{"$f":"Produktionsanlæg!BX3491","v":0},{"$f":"Produktionsanlæg!BY3491","v":0},{"$f":"Produktionsanlæg!BZ3491","v":0},{"$f":"Produktionsanlæg!CA3491","v":0},{"$f":"Produktionsanlæg!CB3491","v":0},{"$f":"Produktionsanlæg!CC3491","v":0},{"$f":"Produktionsanlæg!CD3491","v":0},{"$f":"Produktionsanlæg!CE3491","v":0},{"$f":"Produktionsanlæg!CF3491","v":0},{"$f":"Produktionsanlæg!CG3491","v":0},{"$f":"Produktionsanlæg!CH3491","v":0},{"$f":"Produktionsanlæg!CI3491","v":0},{"$f":"Produktionsanlæg!CJ3491","v":0},{"$f":"Produktionsanlæg!CK3491","v":0},{"$f":"Produktionsanlæg!CL3491","v":0},{"$f":"Produktionsanlæg!CM3491","v":0},{"$f":"Produktionsanlæg!CN3491","v":0},{"$f":"Produktionsanlæg!CO3491","v":0},{"$f":"Produktionsanlæg!CP3491","v":0},{"$f":"+SUM(AA3491:AV3491)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"D$3+$C3492+Produktionsanlæg!D3493","v":1965},{"$f":"E$3+$C3492+Produktionsanlæg!E3493","v":1975},{"$f":"F$3+$C3492+Produktionsanlæg!F3493","v":1985},{"$f":"G$3+$C3492+Produktionsanlæg!G3493","v":1995},{"$f":"H$3+$C3492+Produktionsanlæg!H3493","v":2005},{"$f":"I$3+$C3492+Produktionsanlæg!I3493","v":2015},{"$f":"J$3+$C3492+Produktionsanlæg!J3493","v":2025},{"$f":"K$3+$C3492+Produktionsanlæg!K3493","v":2035},{"$f":"L$3+$C3492+Produktionsanlæg!L3493","v":2042},{"$f":"M$3+$C3492+Produktionsanlæg!M3493","v":2047},{"$f":"N$3+$C3492+Produktionsanlæg!N3493","v":2052},{"$f":"O$3+$C3492+Produktionsanlæg!O3493","v":2057},{"$f":"P$3+$C3492+Produktionsanlæg!P3493","v":2060},{"$f":"Q$3+$C3492+Produktionsanlæg!Q3493","v":2061},{"$f":"R$3+$C3492+Produktionsanlæg!R3493","v":2062},{"$f":"S$3+$C3492+Produktionsanlæg!S3493","v":2063},{"$f":"T$3+$C3492+Produktionsanlæg!T3493","v":2064},{"$f":"U$3+$C3492+Produktionsanlæg!U3493","v":2065},{"$f":"V$3+$C3492+Produktionsanlæg!V3493","v":2066},{"$f":"W$3+$C3492+Produktionsanlæg!W3493","v":2067},{"$f":"X$3+$C3492+Produktionsanlæg!X3493","v":2068},{"$f":"Y$3+$C3492+Produktionsanlæg!Y3493","v":2069},0,{"$f":"Produktionsanlæg!BU3492","v":0},{"$f":"Produktionsanlæg!BV3492","v":0},{"$f":"Produktionsanlæg!BW3492","v":0},{"$f":"Produktionsanlæg!BX3492","v":0},{"$f":"Produktionsanlæg!BY3492","v":0},{"$f":"Produktionsanlæg!BZ3492","v":0},{"$f":"Produktionsanlæg!CA3492","v":0},{"$f":"Produktionsanlæg!CB3492","v":0},{"$f":"Produktionsanlæg!CC3492","v":0},{"$f":"Produktionsanlæg!CD3492","v":0},{"$f":"Produktionsanlæg!CE3492","v":0},{"$f":"Produktionsanlæg!CF3492","v":0},{"$f":"Produktionsanlæg!CG3492","v":0},{"$f":"Produktionsanlæg!CH3492","v":0},{"$f":"Produktionsanlæg!CI3492","v":0},{"$f":"Produktionsanlæg!CJ3492","v":0},{"$f":"Produktionsanlæg!CK3492","v":0},{"$f":"Produktionsanlæg!CL3492","v":0},{"$f":"Produktionsanlæg!CM3492","v":0},{"$f":"Produktionsanlæg!CN3492","v":0},{"$f":"Produktionsanlæg!CO3492","v":0},{"$f":"Produktionsanlæg!CP3492","v":0},{"$f":"+SUM(AA3492:AV3492)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"D$3+$C3494","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3494","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3494","v":0},{"$f":"Produktionsanlæg!BV3494","v":0},{"$f":"Produktionsanlæg!BW3494","v":0},{"$f":"Produktionsanlæg!BX3494","v":0},{"$f":"Produktionsanlæg!BY3494","v":0},{"$f":"Produktionsanlæg!BZ3494","v":0},{"$f":"Produktionsanlæg!CA3494","v":0},{"$f":"Produktionsanlæg!CB3494","v":0},{"$f":"Produktionsanlæg!CC3494","v":0},{"$f":"Produktionsanlæg!CD3494","v":0},{"$f":"Produktionsanlæg!CE3494","v":0},{"$f":"Produktionsanlæg!CF3494","v":0},{"$f":"Produktionsanlæg!CG3494","v":0},{"$f":"Produktionsanlæg!CH3494","v":0},{"$f":"Produktionsanlæg!CI3494","v":0},{"$f":"Produktionsanlæg!CJ3494","v":0},{"$f":"Produktionsanlæg!CK3494","v":0},{"$f":"Produktionsanlæg!CL3494","v":0},{"$f":"Produktionsanlæg!CM3494","v":0},{"$f":"Produktionsanlæg!CN3494","v":0},{"$f":"Produktionsanlæg!CO3494","v":0},{"$f":"Produktionsanlæg!CP3494","v":0},{"$f":"+SUM(AA3494:AV3494)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3494>=AY$2,$AA3494/($D3494-2009),0)+IF($E3494>=AY$2,$AB3494/($E3494-2009),0)+IF($F3494>=AY$2,$AC3494/($F3494-2009),0)+IF($G3494>=AY$2,$AD3494/($G3494-2009),0)+IF($H3494>=AY$2,$AE3494/($H3494-2009),0)+IF($I3494>=AY$2,$AF3494/($I3494-2009),0)+IF($J3494>=AY$2,$AG3494/($J3494-2009),0)+IF($K3494>=AY$2,$AH3494/($K3494-2009),0)+IF($L3494>=AY$2,$AI3494/($L3494-2009),0)+IF($M3494>=AY$2,$AJ3494/($M3494-2009),0)+IF($N3494>=AY$2,$AK3494/($N3494-2009),0)+IF($O3494>=AY$2,$AL3494/($O3494-2009),0)+IF($P3494>=AY$2,$AM3494/($P3494-2009),0)+IF($Q3494>=AY$2,$AN3494/($Q3494-2009),0)+IF($R3494>=AY$2,$AO3494/($R3494-2009),0)+IF($S3494>=AY$2,$AP3494/($S3494-2009),0)+IF($T3494>=AY$2,$AQ3494/($T3494-2009),0)+IF($U3494>=AY$2,$AR3494/($U3494-2009),0)+IF($V3494>=AY$2,$AS3494/($V3494-2009),0)+IF($W3494>=AY$2,$AT3494/($W3494-2009),0)+IF($X3494>=AY$2,$AU3494/($X3494-2009),0)+IF($Y3494>=AY$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3494>=BI$2,$AA3494/($D3494-2009),0)+IF($E3494>=BI$2,$AB3494/($E3494-2009),0)+IF($F3494>=BI$2,$AC3494/($F3494-2009),0)+IF($G3494>=BI$2,$AD3494/($G3494-2009),0)+IF($H3494>=BI$2,$AE3494/($H3494-2009),0)+IF($I3494>=BI$2,$AF3494/($I3494-2009),0)+IF($J3494>=BI$2,$AG3494/($J3494-2009),0)+IF($K3494>=BI$2,$AH3494/($K3494-2009),0)+IF($L3494>=BI$2,$AI3494/($L3494-2009),0)+IF($M3494>=BI$2,$AJ3494/($M3494-2009),0)+IF($N3494>=BI$2,$AK3494/($N3494-2009),0)+IF($O3494>=BI$2,$AL3494/($O3494-2009),0)+IF($P3494>=BI$2,$AM3494/($P3494-2009),0)+IF($Q3494>=BI$2,$AN3494/($Q3494-2009),0)+IF($R3494>=BI$2,$AO3494/($R3494-2009),0)+IF($S3494>=BI$2,$AP3494/($S3494-2009),0)+IF($T3494>=BI$2,$AQ3494/($T3494-2009),0)+IF($U3494>=BI$2,$AR3494/($U3494-2009),0)+IF($V3494>=BI$2,$AS3494/($V3494-2009),0)+IF($W3494>=BI$2,$AT3494/($W3494-2009),0)+IF($X3494>=BI$2,$AU3494/($X3494-2009),0)+IF($Y3494>=BI$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3494>=BS$2,$AA3494/($D3494-2009),0)+IF($E3494>=BS$2,$AB3494/($E3494-2009),0)+IF($F3494>=BS$2,$AC3494/($F3494-2009),0)+IF($G3494>=BS$2,$AD3494/($G3494-2009),0)+IF($H3494>=BS$2,$AE3494/($H3494-2009),0)+IF($I3494>=BS$2,$AF3494/($I3494-2009),0)+IF($J3494>=BS$2,$AG3494/($J3494-2009),0)+IF($K3494>=BS$2,$AH3494/($K3494-2009),0)+IF($L3494>=BS$2,$AI3494/($L3494-2009),0)+IF($M3494>=BS$2,$AJ3494/($M3494-2009),0)+IF($N3494>=BS$2,$AK3494/($N3494-2009),0)+IF($O3494>=BS$2,$AL3494/($O3494-2009),0)+IF($P3494>=BS$2,$AM3494/($P3494-2009),0)+IF($Q3494>=BS$2,$AN3494/($Q3494-2009),0)+IF($R3494>=BS$2,$AO3494/($R3494-2009),0)+IF($S3494>=BS$2,$AP3494/($S3494-2009),0)+IF($T3494>=BS$2,$AQ3494/($T3494-2009),0)+IF($U3494>=BS$2,$AR3494/($U3494-2009),0)+IF($V3494>=BS$2,$AS3494/($V3494-2009),0)+IF($W3494>=BS$2,$AT3494/($W3494-2009),0)+IF($X3494>=BS$2,$AU3494/($X3494-2009),0)+IF($Y3494>=BS$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3494>=CC$2,$AA3494/($D3494-2009),0)+IF($E3494>=CC$2,$AB3494/($E3494-2009),0)+IF($F3494>=CC$2,$AC3494/($F3494-2009),0)+IF($G3494>=CC$2,$AD3494/($G3494-2009),0)+IF($H3494>=CC$2,$AE3494/($H3494-2009),0)+IF($I3494>=CC$2,$AF3494/($I3494-2009),0)+IF($J3494>=CC$2,$AG3494/($J3494-2009),0)+IF($K3494>=CC$2,$AH3494/($K3494-2009),0)+IF($L3494>=CC$2,$AI3494/($L3494-2009),0)+IF($M3494>=CC$2,$AJ3494/($M3494-2009),0)+IF($N3494>=CC$2,$AK3494/($N3494-2009),0)+IF($O3494>=CC$2,$AL3494/($O3494-2009),0)+IF($P3494>=CC$2,$AM3494/($P3494-2009),0)+IF($Q3494>=CC$2,$AN3494/($Q3494-2009),0)+IF($R3494>=CC$2,$AO3494/($R3494-2009),0)+IF($S3494>=CC$2,$AP3494/($S3494-2009),0)+IF($T3494>=CC$2,$AQ3494/($T3494-2009),0)+IF($U3494>=CC$2,$AR3494/($U3494-2009),0)+IF($V3494>=CC$2,$AS3494/($V3494-2009),0)+IF($W3494>=CC$2,$AT3494/($W3494-2009),0)+IF($X3494>=CC$2,$AU3494/($X3494-2009),0)+IF($Y3494>=CC$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3494>=CM$2,$AA3494/($D3494-2009),0)+IF($E3494>=CM$2,$AB3494/($E3494-2009),0)+IF($F3494>=CM$2,$AC3494/($F3494-2009),0)+IF($G3494>=CM$2,$AD3494/($G3494-2009),0)+IF($H3494>=CM$2,$AE3494/($H3494-2009),0)+IF($I3494>=CM$2,$AF3494/($I3494-2009),0)+IF($J3494>=CM$2,$AG3494/($J3494-2009),0)+IF($K3494>=CM$2,$AH3494/($K3494-2009),0)+IF($L3494>=CM$2,$AI3494/($L3494-2009),0)+IF($M3494>=CM$2,$AJ3494/($M3494-2009),0)+IF($N3494>=CM$2,$AK3494/($N3494-2009),0)+IF($O3494>=CM$2,$AL3494/($O3494-2009),0)+IF($P3494>=CM$2,$AM3494/($P3494-2009),0)+IF($Q3494>=CM$2,$AN3494/($Q3494-2009),0)+IF($R3494>=CM$2,$AO3494/($R3494-2009),0)+IF($S3494>=CM$2,$AP3494/($S3494-2009),0)+IF($T3494>=CM$2,$AQ3494/($T3494-2009),0)+IF($U3494>=CM$2,$AR3494/($U3494-2009),0)+IF($V3494>=CM$2,$AS3494/($V3494-2009),0)+IF($W3494>=CM$2,$AT3494/($W3494-2009),0)+IF($X3494>=CM$2,$AU3494/($X3494-2009),0)+IF($Y3494>=CM$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3494>=CW$2,$AA3494/($D3494-2009),0)+IF($E3494>=CW$2,$AB3494/($E3494-2009),0)+IF($F3494>=CW$2,$AC3494/($F3494-2009),0)+IF($G3494>=CW$2,$AD3494/($G3494-2009),0)+IF($H3494>=CW$2,$AE3494/($H3494-2009),0)+IF($I3494>=CW$2,$AF3494/($I3494-2009),0)+IF($J3494>=CW$2,$AG3494/($J3494-2009),0)+IF($K3494>=CW$2,$AH3494/($K3494-2009),0)+IF($L3494>=CW$2,$AI3494/($L3494-2009),0)+IF($M3494>=CW$2,$AJ3494/($M3494-2009),0)+IF($N3494>=CW$2,$AK3494/($N3494-2009),0)+IF($O3494>=CW$2,$AL3494/($O3494-2009),0)+IF($P3494>=CW$2,$AM3494/($P3494-2009),0)+IF($Q3494>=CW$2,$AN3494/($Q3494-2009),0)+IF($R3494>=CW$2,$AO3494/($R3494-2009),0)+IF($S3494>=CW$2,$AP3494/($S3494-2009),0)+IF($T3494>=CW$2,$AQ3494/($T3494-2009),0)+IF($U3494>=CW$2,$AR3494/($U3494-2009),0)+IF($V3494>=CW$2,$AS3494/($V3494-2009),0)+IF($W3494>=CW$2,$AT3494/($W3494-2009),0)+IF($X3494>=CW$2,$AU3494/($X3494-2009),0)+IF($Y3494>=CW$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3494>=DG$2,$AA3494/($D3494-2009),0)+IF($E3494>=DG$2,$AB3494/($E3494-2009),0)+IF($F3494>=DG$2,$AC3494/($F3494-2009),0)+IF($G3494>=DG$2,$AD3494/($G3494-2009),0)+IF($H3494>=DG$2,$AE3494/($H3494-2009),0)+IF($I3494>=DG$2,$AF3494/($I3494-2009),0)+IF($J3494>=DG$2,$AG3494/($J3494-2009),0)+IF($K3494>=DG$2,$AH3494/($K3494-2009),0)+IF($L3494>=DG$2,$AI3494/($L3494-2009),0)+IF($M3494>=DG$2,$AJ3494/($M3494-2009),0)+IF($N3494>=DG$2,$AK3494/($N3494-2009),0)+IF($O3494>=DG$2,$AL3494/($O3494-2009),0)+IF($P3494>=DG$2,$AM3494/($P3494-2009),0)+IF($Q3494>=DG$2,$AN3494/($Q3494-2009),0)+IF($R3494>=DG$2,$AO3494/($R3494-2009),0)+IF($S3494>=DG$2,$AP3494/($S3494-2009),0)+IF($T3494>=DG$2,$AQ3494/($T3494-2009),0)+IF($U3494>=DG$2,$AR3494/($U3494-2009),0)+IF($V3494>=DG$2,$AS3494/($V3494-2009),0)+IF($W3494>=DG$2,$AT3494/($W3494-2009),0)+IF($X3494>=DG$2,$AU3494/($X3494-2009),0)+IF($Y3494>=DG$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3494>=DQ$2,$AA3494/($D3494-2009),0)+IF($E3494>=DQ$2,$AB3494/($E3494-2009),0)+IF($F3494>=DQ$2,$AC3494/($F3494-2009),0)+IF($G3494>=DQ$2,$AD3494/($G3494-2009),0)+IF($H3494>=DQ$2,$AE3494/($H3494-2009),0)+IF($I3494>=DQ$2,$AF3494/($I3494-2009),0)+IF($J3494>=DQ$2,$AG3494/($J3494-2009),0)+IF($K3494>=DQ$2,$AH3494/($K3494-2009),0)+IF($L3494>=DQ$2,$AI3494/($L3494-2009),0)+IF($M3494>=DQ$2,$AJ3494/($M3494-2009),0)+IF($N3494>=DQ$2,$AK3494/($N3494-2009),0)+IF($O3494>=DQ$2,$AL3494/($O3494-2009),0)+IF($P3494>=DQ$2,$AM3494/($P3494-2009),0)+IF($Q3494>=DQ$2,$AN3494/($Q3494-2009),0)+IF($R3494>=DQ$2,$AO3494/($R3494-2009),0)+IF($S3494>=DQ$2,$AP3494/($S3494-2009),0)+IF($T3494>=DQ$2,$AQ3494/($T3494-2009),0)+IF($U3494>=DQ$2,$AR3494/($U3494-2009),0)+IF($V3494>=DQ$2,$AS3494/($V3494-2009),0)+IF($W3494>=DQ$2,$AT3494/($W3494-2009),0)+IF($X3494>=DQ$2,$AU3494/($X3494-2009),0)+IF($Y3494>=DQ$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3494>=EA$2,$AA3494/($D3494-2009),0)+IF($E3494>=EA$2,$AB3494/($E3494-2009),0)+IF($F3494>=EA$2,$AC3494/($F3494-2009),0)+IF($G3494>=EA$2,$AD3494/($G3494-2009),0)+IF($H3494>=EA$2,$AE3494/($H3494-2009),0)+IF($I3494>=EA$2,$AF3494/($I3494-2009),0)+IF($J3494>=EA$2,$AG3494/($J3494-2009),0)+IF($K3494>=EA$2,$AH3494/($K3494-2009),0)+IF($L3494>=EA$2,$AI3494/($L3494-2009),0)+IF($M3494>=EA$2,$AJ3494/($M3494-2009),0)+IF($N3494>=EA$2,$AK3494/($N3494-2009),0)+IF($O3494>=EA$2,$AL3494/($O3494-2009),0)+IF($P3494>=EA$2,$AM3494/($P3494-2009),0)+IF($Q3494>=EA$2,$AN3494/($Q3494-2009),0)+IF($R3494>=EA$2,$AO3494/($R3494-2009),0)+IF($S3494>=EA$2,$AP3494/($S3494-2009),0)+IF($T3494>=EA$2,$AQ3494/($T3494-2009),0)+IF($U3494>=EA$2,$AR3494/($U3494-2009),0)+IF($V3494>=EA$2,$AS3494/($V3494-2009),0)+IF($W3494>=EA$2,$AT3494/($W3494-2009),0)+IF($X3494>=EA$2,$AU3494/($X3494-2009),0)+IF($Y3494>=EA$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3494>=EK$2,$AA3494/($D3494-2009),0)+IF($E3494>=EK$2,$AB3494/($E3494-2009),0)+IF($F3494>=EK$2,$AC3494/($F3494-2009),0)+IF($G3494>=EK$2,$AD3494/($G3494-2009),0)+IF($H3494>=EK$2,$AE3494/($H3494-2009),0)+IF($I3494>=EK$2,$AF3494/($I3494-2009),0)+IF($J3494>=EK$2,$AG3494/($J3494-2009),0)+IF($K3494>=EK$2,$AH3494/($K3494-2009),0)+IF($L3494>=EK$2,$AI3494/($L3494-2009),0)+IF($M3494>=EK$2,$AJ3494/($M3494-2009),0)+IF($N3494>=EK$2,$AK3494/($N3494-2009),0)+IF($O3494>=EK$2,$AL3494/($O3494-2009),0)+IF($P3494>=EK$2,$AM3494/($P3494-2009),0)+IF($Q3494>=EK$2,$AN3494/($Q3494-2009),0)+IF($R3494>=EK$2,$AO3494/($R3494-2009),0)+IF($S3494>=EK$2,$AP3494/($S3494-2009),0)+IF($T3494>=EK$2,$AQ3494/($T3494-2009),0)+IF($U3494>=EK$2,$AR3494/($U3494-2009),0)+IF($V3494>=EK$2,$AS3494/($V3494-2009),0)+IF($W3494>=EK$2,$AT3494/($W3494-2009),0)+IF($X3494>=EK$2,$AU3494/($X3494-2009),0)+IF($Y3494>=EK$2,$AV3494/($Y3494-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3495","v":0},{"$f":"Produktionsanlæg!BV3495","v":0},{"$f":"Produktionsanlæg!BW3495","v":0},{"$f":"Produktionsanlæg!BX3495","v":0},{"$f":"Produktionsanlæg!BY3495","v":0},{"$f":"Produktionsanlæg!BZ3495","v":0},{"$f":"Produktionsanlæg!CA3495","v":0},{"$f":"Produktionsanlæg!CB3495","v":0},{"$f":"Produktionsanlæg!CC3495","v":0},{"$f":"Produktionsanlæg!CD3495","v":0},{"$f":"Produktionsanlæg!CE3495","v":0},{"$f":"Produktionsanlæg!CF3495","v":0},{"$f":"Produktionsanlæg!CG3495","v":0},{"$f":"Produktionsanlæg!CH3495","v":0},{"$f":"Produktionsanlæg!CI3495","v":0},{"$f":"Produktionsanlæg!CJ3495","v":0},{"$f":"Produktionsanlæg!CK3495","v":0},{"$f":"Produktionsanlæg!CL3495","v":0},{"$f":"Produktionsanlæg!CM3495","v":0},{"$f":"Produktionsanlæg!CN3495","v":0},{"$f":"Produktionsanlæg!CO3495","v":0},{"$f":"Produktionsanlæg!CP3495","v":0},{"$f":"+SUM(AA3495:AV3495)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"D$3+$C3496+Produktionsanlæg!D3497","v":1965},{"$f":"E$3+$C3496+Produktionsanlæg!E3497","v":1975},{"$f":"F$3+$C3496+Produktionsanlæg!F3497","v":1985},{"$f":"G$3+$C3496+Produktionsanlæg!G3497","v":1995},{"$f":"H$3+$C3496+Produktionsanlæg!H3497","v":2005},{"$f":"I$3+$C3496+Produktionsanlæg!I3497","v":2015},{"$f":"J$3+$C3496+Produktionsanlæg!J3497","v":2025},{"$f":"K$3+$C3496+Produktionsanlæg!K3497","v":2035},{"$f":"L$3+$C3496+Produktionsanlæg!L3497","v":2042},{"$f":"M$3+$C3496+Produktionsanlæg!M3497","v":2047},{"$f":"N$3+$C3496+Produktionsanlæg!N3497","v":2052},{"$f":"O$3+$C3496+Produktionsanlæg!O3497","v":2057},{"$f":"P$3+$C3496+Produktionsanlæg!P3497","v":2060},{"$f":"Q$3+$C3496+Produktionsanlæg!Q3497","v":2061},{"$f":"R$3+$C3496+Produktionsanlæg!R3497","v":2062},{"$f":"S$3+$C3496+Produktionsanlæg!S3497","v":2063},{"$f":"T$3+$C3496+Produktionsanlæg!T3497","v":2064},{"$f":"U$3+$C3496+Produktionsanlæg!U3497","v":2065},{"$f":"V$3+$C3496+Produktionsanlæg!V3497","v":2066},{"$f":"W$3+$C3496+Produktionsanlæg!W3497","v":2067},{"$f":"X$3+$C3496+Produktionsanlæg!X3497","v":2068},{"$f":"Y$3+$C3496+Produktionsanlæg!Y3497","v":2069},0,{"$f":"Produktionsanlæg!BU3496","v":0},{"$f":"Produktionsanlæg!BV3496","v":0},{"$f":"Produktionsanlæg!BW3496","v":0},{"$f":"Produktionsanlæg!BX3496","v":0},{"$f":"Produktionsanlæg!BY3496","v":0},{"$f":"Produktionsanlæg!BZ3496","v":0},{"$f":"Produktionsanlæg!CA3496","v":0},{"$f":"Produktionsanlæg!CB3496","v":0},{"$f":"Produktionsanlæg!CC3496","v":0},{"$f":"Produktionsanlæg!CD3496","v":0},{"$f":"Produktionsanlæg!CE3496","v":0},{"$f":"Produktionsanlæg!CF3496","v":0},{"$f":"Produktionsanlæg!CG3496","v":0},{"$f":"Produktionsanlæg!CH3496","v":0},{"$f":"Produktionsanlæg!CI3496","v":0},{"$f":"Produktionsanlæg!CJ3496","v":0},{"$f":"Produktionsanlæg!CK3496","v":0},{"$f":"Produktionsanlæg!CL3496","v":0},{"$f":"Produktionsanlæg!CM3496","v":0},{"$f":"Produktionsanlæg!CN3496","v":0},{"$f":"Produktionsanlæg!CO3496","v":0},{"$f":"Produktionsanlæg!CP3496","v":0},{"$f":"+SUM(AA3496:AV3496)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"D$3+$C3498","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3498","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3498","v":0},{"$f":"Produktionsanlæg!BV3498","v":0},{"$f":"Produktionsanlæg!BW3498","v":0},{"$f":"Produktionsanlæg!BX3498","v":0},{"$f":"Produktionsanlæg!BY3498","v":0},{"$f":"Produktionsanlæg!BZ3498","v":0},{"$f":"Produktionsanlæg!CA3498","v":0},{"$f":"Produktionsanlæg!CB3498","v":0},{"$f":"Produktionsanlæg!CC3498","v":0},{"$f":"Produktionsanlæg!CD3498","v":0},{"$f":"Produktionsanlæg!CE3498","v":0},{"$f":"Produktionsanlæg!CF3498","v":0},{"$f":"Produktionsanlæg!CG3498","v":0},{"$f":"Produktionsanlæg!CH3498","v":0},{"$f":"Produktionsanlæg!CI3498","v":0},{"$f":"Produktionsanlæg!CJ3498","v":0},{"$f":"Produktionsanlæg!CK3498","v":0},{"$f":"Produktionsanlæg!CL3498","v":0},{"$f":"Produktionsanlæg!CM3498","v":0},{"$f":"Produktionsanlæg!CN3498","v":0},{"$f":"Produktionsanlæg!CO3498","v":0},{"$f":"Produktionsanlæg!CP3498","v":0},{"$f":"+SUM(AA3498:AV3498)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3498>=AY$2,$AA3498/($D3498-2009),0)+IF($E3498>=AY$2,$AB3498/($E3498-2009),0)+IF($F3498>=AY$2,$AC3498/($F3498-2009),0)+IF($G3498>=AY$2,$AD3498/($G3498-2009),0)+IF($H3498>=AY$2,$AE3498/($H3498-2009),0)+IF($I3498>=AY$2,$AF3498/($I3498-2009),0)+IF($J3498>=AY$2,$AG3498/($J3498-2009),0)+IF($K3498>=AY$2,$AH3498/($K3498-2009),0)+IF($L3498>=AY$2,$AI3498/($L3498-2009),0)+IF($M3498>=AY$2,$AJ3498/($M3498-2009),0)+IF($N3498>=AY$2,$AK3498/($N3498-2009),0)+IF($O3498>=AY$2,$AL3498/($O3498-2009),0)+IF($P3498>=AY$2,$AM3498/($P3498-2009),0)+IF($Q3498>=AY$2,$AN3498/($Q3498-2009),0)+IF($R3498>=AY$2,$AO3498/($R3498-2009),0)+IF($S3498>=AY$2,$AP3498/($S3498-2009),0)+IF($T3498>=AY$2,$AQ3498/($T3498-2009),0)+IF($U3498>=AY$2,$AR3498/($U3498-2009),0)+IF($V3498>=AY$2,$AS3498/($V3498-2009),0)+IF($W3498>=AY$2,$AT3498/($W3498-2009),0)+IF($X3498>=AY$2,$AU3498/($X3498-2009),0)+IF($Y3498>=AY$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3498>=BI$2,$AA3498/($D3498-2009),0)+IF($E3498>=BI$2,$AB3498/($E3498-2009),0)+IF($F3498>=BI$2,$AC3498/($F3498-2009),0)+IF($G3498>=BI$2,$AD3498/($G3498-2009),0)+IF($H3498>=BI$2,$AE3498/($H3498-2009),0)+IF($I3498>=BI$2,$AF3498/($I3498-2009),0)+IF($J3498>=BI$2,$AG3498/($J3498-2009),0)+IF($K3498>=BI$2,$AH3498/($K3498-2009),0)+IF($L3498>=BI$2,$AI3498/($L3498-2009),0)+IF($M3498>=BI$2,$AJ3498/($M3498-2009),0)+IF($N3498>=BI$2,$AK3498/($N3498-2009),0)+IF($O3498>=BI$2,$AL3498/($O3498-2009),0)+IF($P3498>=BI$2,$AM3498/($P3498-2009),0)+IF($Q3498>=BI$2,$AN3498/($Q3498-2009),0)+IF($R3498>=BI$2,$AO3498/($R3498-2009),0)+IF($S3498>=BI$2,$AP3498/($S3498-2009),0)+IF($T3498>=BI$2,$AQ3498/($T3498-2009),0)+IF($U3498>=BI$2,$AR3498/($U3498-2009),0)+IF($V3498>=BI$2,$AS3498/($V3498-2009),0)+IF($W3498>=BI$2,$AT3498/($W3498-2009),0)+IF($X3498>=BI$2,$AU3498/($X3498-2009),0)+IF($Y3498>=BI$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3498>=BS$2,$AA3498/($D3498-2009),0)+IF($E3498>=BS$2,$AB3498/($E3498-2009),0)+IF($F3498>=BS$2,$AC3498/($F3498-2009),0)+IF($G3498>=BS$2,$AD3498/($G3498-2009),0)+IF($H3498>=BS$2,$AE3498/($H3498-2009),0)+IF($I3498>=BS$2,$AF3498/($I3498-2009),0)+IF($J3498>=BS$2,$AG3498/($J3498-2009),0)+IF($K3498>=BS$2,$AH3498/($K3498-2009),0)+IF($L3498>=BS$2,$AI3498/($L3498-2009),0)+IF($M3498>=BS$2,$AJ3498/($M3498-2009),0)+IF($N3498>=BS$2,$AK3498/($N3498-2009),0)+IF($O3498>=BS$2,$AL3498/($O3498-2009),0)+IF($P3498>=BS$2,$AM3498/($P3498-2009),0)+IF($Q3498>=BS$2,$AN3498/($Q3498-2009),0)+IF($R3498>=BS$2,$AO3498/($R3498-2009),0)+IF($S3498>=BS$2,$AP3498/($S3498-2009),0)+IF($T3498>=BS$2,$AQ3498/($T3498-2009),0)+IF($U3498>=BS$2,$AR3498/($U3498-2009),0)+IF($V3498>=BS$2,$AS3498/($V3498-2009),0)+IF($W3498>=BS$2,$AT3498/($W3498-2009),0)+IF($X3498>=BS$2,$AU3498/($X3498-2009),0)+IF($Y3498>=BS$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3498>=CC$2,$AA3498/($D3498-2009),0)+IF($E3498>=CC$2,$AB3498/($E3498-2009),0)+IF($F3498>=CC$2,$AC3498/($F3498-2009),0)+IF($G3498>=CC$2,$AD3498/($G3498-2009),0)+IF($H3498>=CC$2,$AE3498/($H3498-2009),0)+IF($I3498>=CC$2,$AF3498/($I3498-2009),0)+IF($J3498>=CC$2,$AG3498/($J3498-2009),0)+IF($K3498>=CC$2,$AH3498/($K3498-2009),0)+IF($L3498>=CC$2,$AI3498/($L3498-2009),0)+IF($M3498>=CC$2,$AJ3498/($M3498-2009),0)+IF($N3498>=CC$2,$AK3498/($N3498-2009),0)+IF($O3498>=CC$2,$AL3498/($O3498-2009),0)+IF($P3498>=CC$2,$AM3498/($P3498-2009),0)+IF($Q3498>=CC$2,$AN3498/($Q3498-2009),0)+IF($R3498>=CC$2,$AO3498/($R3498-2009),0)+IF($S3498>=CC$2,$AP3498/($S3498-2009),0)+IF($T3498>=CC$2,$AQ3498/($T3498-2009),0)+IF($U3498>=CC$2,$AR3498/($U3498-2009),0)+IF($V3498>=CC$2,$AS3498/($V3498-2009),0)+IF($W3498>=CC$2,$AT3498/($W3498-2009),0)+IF($X3498>=CC$2,$AU3498/($X3498-2009),0)+IF($Y3498>=CC$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3498>=CM$2,$AA3498/($D3498-2009),0)+IF($E3498>=CM$2,$AB3498/($E3498-2009),0)+IF($F3498>=CM$2,$AC3498/($F3498-2009),0)+IF($G3498>=CM$2,$AD3498/($G3498-2009),0)+IF($H3498>=CM$2,$AE3498/($H3498-2009),0)+IF($I3498>=CM$2,$AF3498/($I3498-2009),0)+IF($J3498>=CM$2,$AG3498/($J3498-2009),0)+IF($K3498>=CM$2,$AH3498/($K3498-2009),0)+IF($L3498>=CM$2,$AI3498/($L3498-2009),0)+IF($M3498>=CM$2,$AJ3498/($M3498-2009),0)+IF($N3498>=CM$2,$AK3498/($N3498-2009),0)+IF($O3498>=CM$2,$AL3498/($O3498-2009),0)+IF($P3498>=CM$2,$AM3498/($P3498-2009),0)+IF($Q3498>=CM$2,$AN3498/($Q3498-2009),0)+IF($R3498>=CM$2,$AO3498/($R3498-2009),0)+IF($S3498>=CM$2,$AP3498/($S3498-2009),0)+IF($T3498>=CM$2,$AQ3498/($T3498-2009),0)+IF($U3498>=CM$2,$AR3498/($U3498-2009),0)+IF($V3498>=CM$2,$AS3498/($V3498-2009),0)+IF($W3498>=CM$2,$AT3498/($W3498-2009),0)+IF($X3498>=CM$2,$AU3498/($X3498-2009),0)+IF($Y3498>=CM$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3498>=CW$2,$AA3498/($D3498-2009),0)+IF($E3498>=CW$2,$AB3498/($E3498-2009),0)+IF($F3498>=CW$2,$AC3498/($F3498-2009),0)+IF($G3498>=CW$2,$AD3498/($G3498-2009),0)+IF($H3498>=CW$2,$AE3498/($H3498-2009),0)+IF($I3498>=CW$2,$AF3498/($I3498-2009),0)+IF($J3498>=CW$2,$AG3498/($J3498-2009),0)+IF($K3498>=CW$2,$AH3498/($K3498-2009),0)+IF($L3498>=CW$2,$AI3498/($L3498-2009),0)+IF($M3498>=CW$2,$AJ3498/($M3498-2009),0)+IF($N3498>=CW$2,$AK3498/($N3498-2009),0)+IF($O3498>=CW$2,$AL3498/($O3498-2009),0)+IF($P3498>=CW$2,$AM3498/($P3498-2009),0)+IF($Q3498>=CW$2,$AN3498/($Q3498-2009),0)+IF($R3498>=CW$2,$AO3498/($R3498-2009),0)+IF($S3498>=CW$2,$AP3498/($S3498-2009),0)+IF($T3498>=CW$2,$AQ3498/($T3498-2009),0)+IF($U3498>=CW$2,$AR3498/($U3498-2009),0)+IF($V3498>=CW$2,$AS3498/($V3498-2009),0)+IF($W3498>=CW$2,$AT3498/($W3498-2009),0)+IF($X3498>=CW$2,$AU3498/($X3498-2009),0)+IF($Y3498>=CW$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3498>=DG$2,$AA3498/($D3498-2009),0)+IF($E3498>=DG$2,$AB3498/($E3498-2009),0)+IF($F3498>=DG$2,$AC3498/($F3498-2009),0)+IF($G3498>=DG$2,$AD3498/($G3498-2009),0)+IF($H3498>=DG$2,$AE3498/($H3498-2009),0)+IF($I3498>=DG$2,$AF3498/($I3498-2009),0)+IF($J3498>=DG$2,$AG3498/($J3498-2009),0)+IF($K3498>=DG$2,$AH3498/($K3498-2009),0)+IF($L3498>=DG$2,$AI3498/($L3498-2009),0)+IF($M3498>=DG$2,$AJ3498/($M3498-2009),0)+IF($N3498>=DG$2,$AK3498/($N3498-2009),0)+IF($O3498>=DG$2,$AL3498/($O3498-2009),0)+IF($P3498>=DG$2,$AM3498/($P3498-2009),0)+IF($Q3498>=DG$2,$AN3498/($Q3498-2009),0)+IF($R3498>=DG$2,$AO3498/($R3498-2009),0)+IF($S3498>=DG$2,$AP3498/($S3498-2009),0)+IF($T3498>=DG$2,$AQ3498/($T3498-2009),0)+IF($U3498>=DG$2,$AR3498/($U3498-2009),0)+IF($V3498>=DG$2,$AS3498/($V3498-2009),0)+IF($W3498>=DG$2,$AT3498/($W3498-2009),0)+IF($X3498>=DG$2,$AU3498/($X3498-2009),0)+IF($Y3498>=DG$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3498>=DQ$2,$AA3498/($D3498-2009),0)+IF($E3498>=DQ$2,$AB3498/($E3498-2009),0)+IF($F3498>=DQ$2,$AC3498/($F3498-2009),0)+IF($G3498>=DQ$2,$AD3498/($G3498-2009),0)+IF($H3498>=DQ$2,$AE3498/($H3498-2009),0)+IF($I3498>=DQ$2,$AF3498/($I3498-2009),0)+IF($J3498>=DQ$2,$AG3498/($J3498-2009),0)+IF($K3498>=DQ$2,$AH3498/($K3498-2009),0)+IF($L3498>=DQ$2,$AI3498/($L3498-2009),0)+IF($M3498>=DQ$2,$AJ3498/($M3498-2009),0)+IF($N3498>=DQ$2,$AK3498/($N3498-2009),0)+IF($O3498>=DQ$2,$AL3498/($O3498-2009),0)+IF($P3498>=DQ$2,$AM3498/($P3498-2009),0)+IF($Q3498>=DQ$2,$AN3498/($Q3498-2009),0)+IF($R3498>=DQ$2,$AO3498/($R3498-2009),0)+IF($S3498>=DQ$2,$AP3498/($S3498-2009),0)+IF($T3498>=DQ$2,$AQ3498/($T3498-2009),0)+IF($U3498>=DQ$2,$AR3498/($U3498-2009),0)+IF($V3498>=DQ$2,$AS3498/($V3498-2009),0)+IF($W3498>=DQ$2,$AT3498/($W3498-2009),0)+IF($X3498>=DQ$2,$AU3498/($X3498-2009),0)+IF($Y3498>=DQ$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3498>=EA$2,$AA3498/($D3498-2009),0)+IF($E3498>=EA$2,$AB3498/($E3498-2009),0)+IF($F3498>=EA$2,$AC3498/($F3498-2009),0)+IF($G3498>=EA$2,$AD3498/($G3498-2009),0)+IF($H3498>=EA$2,$AE3498/($H3498-2009),0)+IF($I3498>=EA$2,$AF3498/($I3498-2009),0)+IF($J3498>=EA$2,$AG3498/($J3498-2009),0)+IF($K3498>=EA$2,$AH3498/($K3498-2009),0)+IF($L3498>=EA$2,$AI3498/($L3498-2009),0)+IF($M3498>=EA$2,$AJ3498/($M3498-2009),0)+IF($N3498>=EA$2,$AK3498/($N3498-2009),0)+IF($O3498>=EA$2,$AL3498/($O3498-2009),0)+IF($P3498>=EA$2,$AM3498/($P3498-2009),0)+IF($Q3498>=EA$2,$AN3498/($Q3498-2009),0)+IF($R3498>=EA$2,$AO3498/($R3498-2009),0)+IF($S3498>=EA$2,$AP3498/($S3498-2009),0)+IF($T3498>=EA$2,$AQ3498/($T3498-2009),0)+IF($U3498>=EA$2,$AR3498/($U3498-2009),0)+IF($V3498>=EA$2,$AS3498/($V3498-2009),0)+IF($W3498>=EA$2,$AT3498/($W3498-2009),0)+IF($X3498>=EA$2,$AU3498/($X3498-2009),0)+IF($Y3498>=EA$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3498>=EK$2,$AA3498/($D3498-2009),0)+IF($E3498>=EK$2,$AB3498/($E3498-2009),0)+IF($F3498>=EK$2,$AC3498/($F3498-2009),0)+IF($G3498>=EK$2,$AD3498/($G3498-2009),0)+IF($H3498>=EK$2,$AE3498/($H3498-2009),0)+IF($I3498>=EK$2,$AF3498/($I3498-2009),0)+IF($J3498>=EK$2,$AG3498/($J3498-2009),0)+IF($K3498>=EK$2,$AH3498/($K3498-2009),0)+IF($L3498>=EK$2,$AI3498/($L3498-2009),0)+IF($M3498>=EK$2,$AJ3498/($M3498-2009),0)+IF($N3498>=EK$2,$AK3498/($N3498-2009),0)+IF($O3498>=EK$2,$AL3498/($O3498-2009),0)+IF($P3498>=EK$2,$AM3498/($P3498-2009),0)+IF($Q3498>=EK$2,$AN3498/($Q3498-2009),0)+IF($R3498>=EK$2,$AO3498/($R3498-2009),0)+IF($S3498>=EK$2,$AP3498/($S3498-2009),0)+IF($T3498>=EK$2,$AQ3498/($T3498-2009),0)+IF($U3498>=EK$2,$AR3498/($U3498-2009),0)+IF($V3498>=EK$2,$AS3498/($V3498-2009),0)+IF($W3498>=EK$2,$AT3498/($W3498-2009),0)+IF($X3498>=EK$2,$AU3498/($X3498-2009),0)+IF($Y3498>=EK$2,$AV3498/($Y3498-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3499","v":0},{"$f":"Produktionsanlæg!BV3499","v":0},{"$f":"Produktionsanlæg!BW3499","v":0},{"$f":"Produktionsanlæg!BX3499","v":0},{"$f":"Produktionsanlæg!BY3499","v":0},{"$f":"Produktionsanlæg!BZ3499","v":0},{"$f":"Produktionsanlæg!CA3499","v":0},{"$f":"Produktionsanlæg!CB3499","v":0},{"$f":"Produktionsanlæg!CC3499","v":0},{"$f":"Produktionsanlæg!CD3499","v":0},{"$f":"Produktionsanlæg!CE3499","v":0},{"$f":"Produktionsanlæg!CF3499","v":0},{"$f":"Produktionsanlæg!CG3499","v":0},{"$f":"Produktionsanlæg!CH3499","v":0},{"$f":"Produktionsanlæg!CI3499","v":0},{"$f":"Produktionsanlæg!CJ3499","v":0},{"$f":"Produktionsanlæg!CK3499","v":0},{"$f":"Produktionsanlæg!CL3499","v":0},{"$f":"Produktionsanlæg!CM3499","v":0},{"$f":"Produktionsanlæg!CN3499","v":0},{"$f":"Produktionsanlæg!CO3499","v":0},{"$f":"Produktionsanlæg!CP3499","v":0},{"$f":"+SUM(AA3499:AV3499)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"D$3+$C3500+Produktionsanlæg!D3501","v":1965},{"$f":"E$3+$C3500+Produktionsanlæg!E3501","v":1975},{"$f":"F$3+$C3500+Produktionsanlæg!F3501","v":1985},{"$f":"G$3+$C3500+Produktionsanlæg!G3501","v":1995},{"$f":"H$3+$C3500+Produktionsanlæg!H3501","v":2005},{"$f":"I$3+$C3500+Produktionsanlæg!I3501","v":2015},{"$f":"J$3+$C3500+Produktionsanlæg!J3501","v":2025},{"$f":"K$3+$C3500+Produktionsanlæg!K3501","v":2035},{"$f":"L$3+$C3500+Produktionsanlæg!L3501","v":2042},{"$f":"M$3+$C3500+Produktionsanlæg!M3501","v":2047},{"$f":"N$3+$C3500+Produktionsanlæg!N3501","v":2052},{"$f":"O$3+$C3500+Produktionsanlæg!O3501","v":2057},{"$f":"P$3+$C3500+Produktionsanlæg!P3501","v":2060},{"$f":"Q$3+$C3500+Produktionsanlæg!Q3501","v":2061},{"$f":"R$3+$C3500+Produktionsanlæg!R3501","v":2062},{"$f":"S$3+$C3500+Produktionsanlæg!S3501","v":2063},{"$f":"T$3+$C3500+Produktionsanlæg!T3501","v":2064},{"$f":"U$3+$C3500+Produktionsanlæg!U3501","v":2065},{"$f":"V$3+$C3500+Produktionsanlæg!V3501","v":2066},{"$f":"W$3+$C3500+Produktionsanlæg!W3501","v":2067},{"$f":"X$3+$C3500+Produktionsanlæg!X3501","v":2068},{"$f":"Y$3+$C3500+Produktionsanlæg!Y3501","v":2069},0,{"$f":"Produktionsanlæg!BU3500","v":0},{"$f":"Produktionsanlæg!BV3500","v":0},{"$f":"Produktionsanlæg!BW3500","v":0},{"$f":"Produktionsanlæg!BX3500","v":0},{"$f":"Produktionsanlæg!BY3500","v":0},{"$f":"Produktionsanlæg!BZ3500","v":0},{"$f":"Produktionsanlæg!CA3500","v":0},{"$f":"Produktionsanlæg!CB3500","v":0},{"$f":"Produktionsanlæg!CC3500","v":0},{"$f":"Produktionsanlæg!CD3500","v":0},{"$f":"Produktionsanlæg!CE3500","v":0},{"$f":"Produktionsanlæg!CF3500","v":0},{"$f":"Produktionsanlæg!CG3500","v":0},{"$f":"Produktionsanlæg!CH3500","v":0},{"$f":"Produktionsanlæg!CI3500","v":0},{"$f":"Produktionsanlæg!CJ3500","v":0},{"$f":"Produktionsanlæg!CK3500","v":0},{"$f":"Produktionsanlæg!CL3500","v":0},{"$f":"Produktionsanlæg!CM3500","v":0},{"$f":"Produktionsanlæg!CN3500","v":0},{"$f":"Produktionsanlæg!CO3500","v":0},{"$f":"Produktionsanlæg!CP3500","v":0},{"$f":"+SUM(AA3500:AV3500)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"D$3+$C3502","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3502","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3502","v":0},{"$f":"Produktionsanlæg!BV3502","v":0},{"$f":"Produktionsanlæg!BW3502","v":0},{"$f":"Produktionsanlæg!BX3502","v":0},{"$f":"Produktionsanlæg!BY3502","v":0},{"$f":"Produktionsanlæg!BZ3502","v":0},{"$f":"Produktionsanlæg!CA3502","v":0},{"$f":"Produktionsanlæg!CB3502","v":0},{"$f":"Produktionsanlæg!CC3502","v":0},{"$f":"Produktionsanlæg!CD3502","v":0},{"$f":"Produktionsanlæg!CE3502","v":0},{"$f":"Produktionsanlæg!CF3502","v":0},{"$f":"Produktionsanlæg!CG3502","v":0},{"$f":"Produktionsanlæg!CH3502","v":0},{"$f":"Produktionsanlæg!CI3502","v":0},{"$f":"Produktionsanlæg!CJ3502","v":0},{"$f":"Produktionsanlæg!CK3502","v":0},{"$f":"Produktionsanlæg!CL3502","v":0},{"$f":"Produktionsanlæg!CM3502","v":0},{"$f":"Produktionsanlæg!CN3502","v":0},{"$f":"Produktionsanlæg!CO3502","v":0},{"$f":"Produktionsanlæg!CP3502","v":0},{"$f":"+SUM(AA3502:AV3502)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3502>=AY$2,$AA3502/($D3502-2009),0)+IF($E3502>=AY$2,$AB3502/($E3502-2009),0)+IF($F3502>=AY$2,$AC3502/($F3502-2009),0)+IF($G3502>=AY$2,$AD3502/($G3502-2009),0)+IF($H3502>=AY$2,$AE3502/($H3502-2009),0)+IF($I3502>=AY$2,$AF3502/($I3502-2009),0)+IF($J3502>=AY$2,$AG3502/($J3502-2009),0)+IF($K3502>=AY$2,$AH3502/($K3502-2009),0)+IF($L3502>=AY$2,$AI3502/($L3502-2009),0)+IF($M3502>=AY$2,$AJ3502/($M3502-2009),0)+IF($N3502>=AY$2,$AK3502/($N3502-2009),0)+IF($O3502>=AY$2,$AL3502/($O3502-2009),0)+IF($P3502>=AY$2,$AM3502/($P3502-2009),0)+IF($Q3502>=AY$2,$AN3502/($Q3502-2009),0)+IF($R3502>=AY$2,$AO3502/($R3502-2009),0)+IF($S3502>=AY$2,$AP3502/($S3502-2009),0)+IF($T3502>=AY$2,$AQ3502/($T3502-2009),0)+IF($U3502>=AY$2,$AR3502/($U3502-2009),0)+IF($V3502>=AY$2,$AS3502/($V3502-2009),0)+IF($W3502>=AY$2,$AT3502/($W3502-2009),0)+IF($X3502>=AY$2,$AU3502/($X3502-2009),0)+IF($Y3502>=AY$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3502>=BI$2,$AA3502/($D3502-2009),0)+IF($E3502>=BI$2,$AB3502/($E3502-2009),0)+IF($F3502>=BI$2,$AC3502/($F3502-2009),0)+IF($G3502>=BI$2,$AD3502/($G3502-2009),0)+IF($H3502>=BI$2,$AE3502/($H3502-2009),0)+IF($I3502>=BI$2,$AF3502/($I3502-2009),0)+IF($J3502>=BI$2,$AG3502/($J3502-2009),0)+IF($K3502>=BI$2,$AH3502/($K3502-2009),0)+IF($L3502>=BI$2,$AI3502/($L3502-2009),0)+IF($M3502>=BI$2,$AJ3502/($M3502-2009),0)+IF($N3502>=BI$2,$AK3502/($N3502-2009),0)+IF($O3502>=BI$2,$AL3502/($O3502-2009),0)+IF($P3502>=BI$2,$AM3502/($P3502-2009),0)+IF($Q3502>=BI$2,$AN3502/($Q3502-2009),0)+IF($R3502>=BI$2,$AO3502/($R3502-2009),0)+IF($S3502>=BI$2,$AP3502/($S3502-2009),0)+IF($T3502>=BI$2,$AQ3502/($T3502-2009),0)+IF($U3502>=BI$2,$AR3502/($U3502-2009),0)+IF($V3502>=BI$2,$AS3502/($V3502-2009),0)+IF($W3502>=BI$2,$AT3502/($W3502-2009),0)+IF($X3502>=BI$2,$AU3502/($X3502-2009),0)+IF($Y3502>=BI$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3502>=BS$2,$AA3502/($D3502-2009),0)+IF($E3502>=BS$2,$AB3502/($E3502-2009),0)+IF($F3502>=BS$2,$AC3502/($F3502-2009),0)+IF($G3502>=BS$2,$AD3502/($G3502-2009),0)+IF($H3502>=BS$2,$AE3502/($H3502-2009),0)+IF($I3502>=BS$2,$AF3502/($I3502-2009),0)+IF($J3502>=BS$2,$AG3502/($J3502-2009),0)+IF($K3502>=BS$2,$AH3502/($K3502-2009),0)+IF($L3502>=BS$2,$AI3502/($L3502-2009),0)+IF($M3502>=BS$2,$AJ3502/($M3502-2009),0)+IF($N3502>=BS$2,$AK3502/($N3502-2009),0)+IF($O3502>=BS$2,$AL3502/($O3502-2009),0)+IF($P3502>=BS$2,$AM3502/($P3502-2009),0)+IF($Q3502>=BS$2,$AN3502/($Q3502-2009),0)+IF($R3502>=BS$2,$AO3502/($R3502-2009),0)+IF($S3502>=BS$2,$AP3502/($S3502-2009),0)+IF($T3502>=BS$2,$AQ3502/($T3502-2009),0)+IF($U3502>=BS$2,$AR3502/($U3502-2009),0)+IF($V3502>=BS$2,$AS3502/($V3502-2009),0)+IF($W3502>=BS$2,$AT3502/($W3502-2009),0)+IF($X3502>=BS$2,$AU3502/($X3502-2009),0)+IF($Y3502>=BS$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3502>=CC$2,$AA3502/($D3502-2009),0)+IF($E3502>=CC$2,$AB3502/($E3502-2009),0)+IF($F3502>=CC$2,$AC3502/($F3502-2009),0)+IF($G3502>=CC$2,$AD3502/($G3502-2009),0)+IF($H3502>=CC$2,$AE3502/($H3502-2009),0)+IF($I3502>=CC$2,$AF3502/($I3502-2009),0)+IF($J3502>=CC$2,$AG3502/($J3502-2009),0)+IF($K3502>=CC$2,$AH3502/($K3502-2009),0)+IF($L3502>=CC$2,$AI3502/($L3502-2009),0)+IF($M3502>=CC$2,$AJ3502/($M3502-2009),0)+IF($N3502>=CC$2,$AK3502/($N3502-2009),0)+IF($O3502>=CC$2,$AL3502/($O3502-2009),0)+IF($P3502>=CC$2,$AM3502/($P3502-2009),0)+IF($Q3502>=CC$2,$AN3502/($Q3502-2009),0)+IF($R3502>=CC$2,$AO3502/($R3502-2009),0)+IF($S3502>=CC$2,$AP3502/($S3502-2009),0)+IF($T3502>=CC$2,$AQ3502/($T3502-2009),0)+IF($U3502>=CC$2,$AR3502/($U3502-2009),0)+IF($V3502>=CC$2,$AS3502/($V3502-2009),0)+IF($W3502>=CC$2,$AT3502/($W3502-2009),0)+IF($X3502>=CC$2,$AU3502/($X3502-2009),0)+IF($Y3502>=CC$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3502>=CM$2,$AA3502/($D3502-2009),0)+IF($E3502>=CM$2,$AB3502/($E3502-2009),0)+IF($F3502>=CM$2,$AC3502/($F3502-2009),0)+IF($G3502>=CM$2,$AD3502/($G3502-2009),0)+IF($H3502>=CM$2,$AE3502/($H3502-2009),0)+IF($I3502>=CM$2,$AF3502/($I3502-2009),0)+IF($J3502>=CM$2,$AG3502/($J3502-2009),0)+IF($K3502>=CM$2,$AH3502/($K3502-2009),0)+IF($L3502>=CM$2,$AI3502/($L3502-2009),0)+IF($M3502>=CM$2,$AJ3502/($M3502-2009),0)+IF($N3502>=CM$2,$AK3502/($N3502-2009),0)+IF($O3502>=CM$2,$AL3502/($O3502-2009),0)+IF($P3502>=CM$2,$AM3502/($P3502-2009),0)+IF($Q3502>=CM$2,$AN3502/($Q3502-2009),0)+IF($R3502>=CM$2,$AO3502/($R3502-2009),0)+IF($S3502>=CM$2,$AP3502/($S3502-2009),0)+IF($T3502>=CM$2,$AQ3502/($T3502-2009),0)+IF($U3502>=CM$2,$AR3502/($U3502-2009),0)+IF($V3502>=CM$2,$AS3502/($V3502-2009),0)+IF($W3502>=CM$2,$AT3502/($W3502-2009),0)+IF($X3502>=CM$2,$AU3502/($X3502-2009),0)+IF($Y3502>=CM$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3502>=CW$2,$AA3502/($D3502-2009),0)+IF($E3502>=CW$2,$AB3502/($E3502-2009),0)+IF($F3502>=CW$2,$AC3502/($F3502-2009),0)+IF($G3502>=CW$2,$AD3502/($G3502-2009),0)+IF($H3502>=CW$2,$AE3502/($H3502-2009),0)+IF($I3502>=CW$2,$AF3502/($I3502-2009),0)+IF($J3502>=CW$2,$AG3502/($J3502-2009),0)+IF($K3502>=CW$2,$AH3502/($K3502-2009),0)+IF($L3502>=CW$2,$AI3502/($L3502-2009),0)+IF($M3502>=CW$2,$AJ3502/($M3502-2009),0)+IF($N3502>=CW$2,$AK3502/($N3502-2009),0)+IF($O3502>=CW$2,$AL3502/($O3502-2009),0)+IF($P3502>=CW$2,$AM3502/($P3502-2009),0)+IF($Q3502>=CW$2,$AN3502/($Q3502-2009),0)+IF($R3502>=CW$2,$AO3502/($R3502-2009),0)+IF($S3502>=CW$2,$AP3502/($S3502-2009),0)+IF($T3502>=CW$2,$AQ3502/($T3502-2009),0)+IF($U3502>=CW$2,$AR3502/($U3502-2009),0)+IF($V3502>=CW$2,$AS3502/($V3502-2009),0)+IF($W3502>=CW$2,$AT3502/($W3502-2009),0)+IF($X3502>=CW$2,$AU3502/($X3502-2009),0)+IF($Y3502>=CW$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3502>=DG$2,$AA3502/($D3502-2009),0)+IF($E3502>=DG$2,$AB3502/($E3502-2009),0)+IF($F3502>=DG$2,$AC3502/($F3502-2009),0)+IF($G3502>=DG$2,$AD3502/($G3502-2009),0)+IF($H3502>=DG$2,$AE3502/($H3502-2009),0)+IF($I3502>=DG$2,$AF3502/($I3502-2009),0)+IF($J3502>=DG$2,$AG3502/($J3502-2009),0)+IF($K3502>=DG$2,$AH3502/($K3502-2009),0)+IF($L3502>=DG$2,$AI3502/($L3502-2009),0)+IF($M3502>=DG$2,$AJ3502/($M3502-2009),0)+IF($N3502>=DG$2,$AK3502/($N3502-2009),0)+IF($O3502>=DG$2,$AL3502/($O3502-2009),0)+IF($P3502>=DG$2,$AM3502/($P3502-2009),0)+IF($Q3502>=DG$2,$AN3502/($Q3502-2009),0)+IF($R3502>=DG$2,$AO3502/($R3502-2009),0)+IF($S3502>=DG$2,$AP3502/($S3502-2009),0)+IF($T3502>=DG$2,$AQ3502/($T3502-2009),0)+IF($U3502>=DG$2,$AR3502/($U3502-2009),0)+IF($V3502>=DG$2,$AS3502/($V3502-2009),0)+IF($W3502>=DG$2,$AT3502/($W3502-2009),0)+IF($X3502>=DG$2,$AU3502/($X3502-2009),0)+IF($Y3502>=DG$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3502>=DQ$2,$AA3502/($D3502-2009),0)+IF($E3502>=DQ$2,$AB3502/($E3502-2009),0)+IF($F3502>=DQ$2,$AC3502/($F3502-2009),0)+IF($G3502>=DQ$2,$AD3502/($G3502-2009),0)+IF($H3502>=DQ$2,$AE3502/($H3502-2009),0)+IF($I3502>=DQ$2,$AF3502/($I3502-2009),0)+IF($J3502>=DQ$2,$AG3502/($J3502-2009),0)+IF($K3502>=DQ$2,$AH3502/($K3502-2009),0)+IF($L3502>=DQ$2,$AI3502/($L3502-2009),0)+IF($M3502>=DQ$2,$AJ3502/($M3502-2009),0)+IF($N3502>=DQ$2,$AK3502/($N3502-2009),0)+IF($O3502>=DQ$2,$AL3502/($O3502-2009),0)+IF($P3502>=DQ$2,$AM3502/($P3502-2009),0)+IF($Q3502>=DQ$2,$AN3502/($Q3502-2009),0)+IF($R3502>=DQ$2,$AO3502/($R3502-2009),0)+IF($S3502>=DQ$2,$AP3502/($S3502-2009),0)+IF($T3502>=DQ$2,$AQ3502/($T3502-2009),0)+IF($U3502>=DQ$2,$AR3502/($U3502-2009),0)+IF($V3502>=DQ$2,$AS3502/($V3502-2009),0)+IF($W3502>=DQ$2,$AT3502/($W3502-2009),0)+IF($X3502>=DQ$2,$AU3502/($X3502-2009),0)+IF($Y3502>=DQ$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3502>=EA$2,$AA3502/($D3502-2009),0)+IF($E3502>=EA$2,$AB3502/($E3502-2009),0)+IF($F3502>=EA$2,$AC3502/($F3502-2009),0)+IF($G3502>=EA$2,$AD3502/($G3502-2009),0)+IF($H3502>=EA$2,$AE3502/($H3502-2009),0)+IF($I3502>=EA$2,$AF3502/($I3502-2009),0)+IF($J3502>=EA$2,$AG3502/($J3502-2009),0)+IF($K3502>=EA$2,$AH3502/($K3502-2009),0)+IF($L3502>=EA$2,$AI3502/($L3502-2009),0)+IF($M3502>=EA$2,$AJ3502/($M3502-2009),0)+IF($N3502>=EA$2,$AK3502/($N3502-2009),0)+IF($O3502>=EA$2,$AL3502/($O3502-2009),0)+IF($P3502>=EA$2,$AM3502/($P3502-2009),0)+IF($Q3502>=EA$2,$AN3502/($Q3502-2009),0)+IF($R3502>=EA$2,$AO3502/($R3502-2009),0)+IF($S3502>=EA$2,$AP3502/($S3502-2009),0)+IF($T3502>=EA$2,$AQ3502/($T3502-2009),0)+IF($U3502>=EA$2,$AR3502/($U3502-2009),0)+IF($V3502>=EA$2,$AS3502/($V3502-2009),0)+IF($W3502>=EA$2,$AT3502/($W3502-2009),0)+IF($X3502>=EA$2,$AU3502/($X3502-2009),0)+IF($Y3502>=EA$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3502>=EK$2,$AA3502/($D3502-2009),0)+IF($E3502>=EK$2,$AB3502/($E3502-2009),0)+IF($F3502>=EK$2,$AC3502/($F3502-2009),0)+IF($G3502>=EK$2,$AD3502/($G3502-2009),0)+IF($H3502>=EK$2,$AE3502/($H3502-2009),0)+IF($I3502>=EK$2,$AF3502/($I3502-2009),0)+IF($J3502>=EK$2,$AG3502/($J3502-2009),0)+IF($K3502>=EK$2,$AH3502/($K3502-2009),0)+IF($L3502>=EK$2,$AI3502/($L3502-2009),0)+IF($M3502>=EK$2,$AJ3502/($M3502-2009),0)+IF($N3502>=EK$2,$AK3502/($N3502-2009),0)+IF($O3502>=EK$2,$AL3502/($O3502-2009),0)+IF($P3502>=EK$2,$AM3502/($P3502-2009),0)+IF($Q3502>=EK$2,$AN3502/($Q3502-2009),0)+IF($R3502>=EK$2,$AO3502/($R3502-2009),0)+IF($S3502>=EK$2,$AP3502/($S3502-2009),0)+IF($T3502>=EK$2,$AQ3502/($T3502-2009),0)+IF($U3502>=EK$2,$AR3502/($U3502-2009),0)+IF($V3502>=EK$2,$AS3502/($V3502-2009),0)+IF($W3502>=EK$2,$AT3502/($W3502-2009),0)+IF($X3502>=EK$2,$AU3502/($X3502-2009),0)+IF($Y3502>=EK$2,$AV3502/($Y3502-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3503","v":0},{"$f":"Produktionsanlæg!BV3503","v":0},{"$f":"Produktionsanlæg!BW3503","v":0},{"$f":"Produktionsanlæg!BX3503","v":0},{"$f":"Produktionsanlæg!BY3503","v":0},{"$f":"Produktionsanlæg!BZ3503","v":0},{"$f":"Produktionsanlæg!CA3503","v":0},{"$f":"Produktionsanlæg!CB3503","v":0},{"$f":"Produktionsanlæg!CC3503","v":0},{"$f":"Produktionsanlæg!CD3503","v":0},{"$f":"Produktionsanlæg!CE3503","v":0},{"$f":"Produktionsanlæg!CF3503","v":0},{"$f":"Produktionsanlæg!CG3503","v":0},{"$f":"Produktionsanlæg!CH3503","v":0},{"$f":"Produktionsanlæg!CI3503","v":0},{"$f":"Produktionsanlæg!CJ3503","v":0},{"$f":"Produktionsanlæg!CK3503","v":0},{"$f":"Produktionsanlæg!CL3503","v":0},{"$f":"Produktionsanlæg!CM3503","v":0},{"$f":"Produktionsanlæg!CN3503","v":0},{"$f":"Produktionsanlæg!CO3503","v":0},{"$f":"Produktionsanlæg!CP3503","v":0},{"$f":"+SUM(AA3503:AV3503)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3505:AW3516)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY3505:AY3516)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK3505:DK3516)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"D$3+$C3505+Produktionsanlæg!D3506","v":1965},{"$f":"E$3+$C3505+Produktionsanlæg!E3506","v":1975},{"$f":"F$3+$C3505+Produktionsanlæg!F3506","v":1985},{"$f":"G$3+$C3505+Produktionsanlæg!G3506","v":1995},{"$f":"H$3+$C3505+Produktionsanlæg!H3506","v":2005},{"$f":"I$3+$C3505+Produktionsanlæg!I3506","v":2015},{"$f":"J$3+$C3505+Produktionsanlæg!J3506","v":2025},{"$f":"K$3+$C3505+Produktionsanlæg!K3506","v":2035},{"$f":"L$3+$C3505+Produktionsanlæg!L3506","v":2042},{"$f":"M$3+$C3505+Produktionsanlæg!M3506","v":2047},{"$f":"N$3+$C3505+Produktionsanlæg!N3506","v":2052},{"$f":"O$3+$C3505+Produktionsanlæg!O3506","v":2057},{"$f":"P$3+$C3505+Produktionsanlæg!P3506","v":2060},{"$f":"Q$3+$C3505+Produktionsanlæg!Q3506","v":2061},{"$f":"R$3+$C3505+Produktionsanlæg!R3506","v":2062},{"$f":"S$3+$C3505+Produktionsanlæg!S3506","v":2063},{"$f":"T$3+$C3505+Produktionsanlæg!T3506","v":2064},{"$f":"U$3+$C3505+Produktionsanlæg!U3506","v":2065},{"$f":"V$3+$C3505+Produktionsanlæg!V3506","v":2066},{"$f":"W$3+$C3505+Produktionsanlæg!W3506","v":2067},{"$f":"X$3+$C3505+Produktionsanlæg!X3506","v":2068},{"$f":"Y$3+$C3505+Produktionsanlæg!Y3506","v":2069},0,{"$f":"Produktionsanlæg!BU3505","v":0},{"$f":"Produktionsanlæg!BV3505","v":0},{"$f":"Produktionsanlæg!BW3505","v":0},{"$f":"Produktionsanlæg!BX3505","v":0},{"$f":"Produktionsanlæg!BY3505","v":0},{"$f":"Produktionsanlæg!BZ3505","v":0},{"$f":"Produktionsanlæg!CA3505","v":0},{"$f":"Produktionsanlæg!CB3505","v":0},{"$f":"Produktionsanlæg!CC3505","v":0},{"$f":"Produktionsanlæg!CD3505","v":0},{"$f":"Produktionsanlæg!CE3505","v":0},{"$f":"Produktionsanlæg!CF3505","v":0},{"$f":"Produktionsanlæg!CG3505","v":0},{"$f":"Produktionsanlæg!CH3505","v":0},{"$f":"Produktionsanlæg!CI3505","v":0},{"$f":"Produktionsanlæg!CJ3505","v":0},{"$f":"Produktionsanlæg!CK3505","v":0},{"$f":"Produktionsanlæg!CL3505","v":0},{"$f":"Produktionsanlæg!CM3505","v":0},{"$f":"Produktionsanlæg!CN3505","v":0},{"$f":"Produktionsanlæg!CO3505","v":0},{"$f":"Produktionsanlæg!CP3505","v":0},{"$f":"+SUM(AA3505:AV3505)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3505>=AY$2,$AA3505/($D3505-2009),0)+IF($E3505>=AY$2,$AB3505/($E3505-2009),0)+IF($F3505>=AY$2,$AC3505/($F3505-2009),0)+IF($G3505>=AY$2,$AD3505/($G3505-2009),0)+IF($H3505>=AY$2,$AE3505/($H3505-2009),0)+IF($I3505>=AY$2,$AF3505/($I3505-2009),0)+IF($J3505>=AY$2,$AG3505/($J3505-2009),0)+IF($K3505>=AY$2,$AH3505/($K3505-2009),0)+IF($L3505>=AY$2,$AI3505/($L3505-2009),0)+IF($M3505>=AY$2,$AJ3505/($M3505-2009),0)+IF($N3505>=AY$2,$AK3505/($N3505-2009),0)+IF($O3505>=AY$2,$AL3505/($O3505-2009),0)+IF($P3505>=AY$2,$AM3505/($P3505-2009),0)+IF($Q3505>=AY$2,$AN3505/($Q3505-2009),0)+IF($R3505>=AY$2,$AO3505/($R3505-2009),0)+IF($S3505>=AY$2,$AP3505/($S3505-2009),0)+IF($T3505>=AY$2,$AQ3505/($T3505-2009),0)+IF($U3505>=AY$2,$AR3505/($U3505-2009),0)+IF($V3505>=AY$2,$AS3505/($V3505-2009),0)+IF($W3505>=AY$2,$AT3505/($W3505-2009),0)+IF($X3505>=AY$2,$AU3505/($X3505-2009),0)+IF($Y3505>=AY$2,$AV3505/($Y3505-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3505>=CE$2,$AA3505/($D3505-2009),0)+IF($E3505>=CE$2,$AB3505/($E3505-2009),0)+IF($F3505>=CE$2,$AC3505/($F3505-2009),0)+IF($G3505>=CE$2,$AD3505/($G3505-2009),0)+IF($H3505>=CE$2,$AE3505/($H3505-2009),0)+IF($I3505>=CE$2,$AF3505/($I3505-2009),0)+IF($J3505>=CE$2,$AG3505/($J3505-2009),0)+IF($K3505>=CE$2,$AH3505/($K3505-2009),0)+IF($L3505>=CE$2,$AI3505/($L3505-2009),0)+IF($M3505>=CE$2,$AJ3505/($M3505-2009),0)+IF($N3505>=CE$2,$AK3505/($N3505-2009),0)+IF($O3505>=CE$2,$AL3505/($O3505-2009),0)+IF($P3505>=CE$2,$AM3505/($P3505-2009),0)+IF($Q3505>=CE$2,$AN3505/($Q3505-2009),0)+IF($R3505>=CE$2,$AO3505/($R3505-2009),0)+IF($S3505>=CE$2,$AP3505/($S3505-2009),0)+IF($T3505>=CE$2,$AQ3505/($T3505-2009),0)+IF($U3505>=CE$2,$AR3505/($U3505-2009),0)+IF($V3505>=CE$2,$AS3505/($V3505-2009),0)+IF($W3505>=CE$2,$AT3505/($W3505-2009),0)+IF($X3505>=CE$2,$AU3505/($X3505-2009),0)+IF($Y3505>=CE$2,$AV3505/($Y3505-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3505>=DK$2,$AA3505/($D3505-2009),0)+IF($E3505>=DK$2,$AB3505/($E3505-2009),0)+IF($F3505>=DK$2,$AC3505/($F3505-2009),0)+IF($G3505>=DK$2,$AD3505/($G3505-2009),0)+IF($H3505>=DK$2,$AE3505/($H3505-2009),0)+IF($I3505>=DK$2,$AF3505/($I3505-2009),0)+IF($J3505>=DK$2,$AG3505/($J3505-2009),0)+IF($K3505>=DK$2,$AH3505/($K3505-2009),0)+IF($L3505>=DK$2,$AI3505/($L3505-2009),0)+IF($M3505>=DK$2,$AJ3505/($M3505-2009),0)+IF($N3505>=DK$2,$AK3505/($N3505-2009),0)+IF($O3505>=DK$2,$AL3505/($O3505-2009),0)+IF($P3505>=DK$2,$AM3505/($P3505-2009),0)+IF($Q3505>=DK$2,$AN3505/($Q3505-2009),0)+IF($R3505>=DK$2,$AO3505/($R3505-2009),0)+IF($S3505>=DK$2,$AP3505/($S3505-2009),0)+IF($T3505>=DK$2,$AQ3505/($T3505-2009),0)+IF($U3505>=DK$2,$AR3505/($U3505-2009),0)+IF($V3505>=DK$2,$AS3505/($V3505-2009),0)+IF($W3505>=DK$2,$AT3505/($W3505-2009),0)+IF($X3505>=DK$2,$AU3505/($X3505-2009),0)+IF($Y3505>=DK$2,$AV3505/($Y3505-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"D$3+$C3507","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3507","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3507","v":0},{"$f":"Produktionsanlæg!BV3507","v":0},{"$f":"Produktionsanlæg!BW3507","v":0},{"$f":"Produktionsanlæg!BX3507","v":0},{"$f":"Produktionsanlæg!BY3507","v":0},{"$f":"Produktionsanlæg!BZ3507","v":0},{"$f":"Produktionsanlæg!CA3507","v":0},{"$f":"Produktionsanlæg!CB3507","v":0},{"$f":"Produktionsanlæg!CC3507","v":0},{"$f":"Produktionsanlæg!CD3507","v":0},{"$f":"Produktionsanlæg!CE3507","v":0},{"$f":"Produktionsanlæg!CF3507","v":0},{"$f":"Produktionsanlæg!CG3507","v":0},{"$f":"Produktionsanlæg!CH3507","v":0},{"$f":"Produktionsanlæg!CI3507","v":0},{"$f":"Produktionsanlæg!CJ3507","v":0},{"$f":"Produktionsanlæg!CK3507","v":0},{"$f":"Produktionsanlæg!CL3507","v":0},{"$f":"Produktionsanlæg!CM3507","v":0},{"$f":"Produktionsanlæg!CN3507","v":0},{"$f":"Produktionsanlæg!CO3507","v":0},{"$f":"Produktionsanlæg!CP3507","v":0},{"$f":"+SUM(AA3507:AV3507)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3507>=AY$2,$AA3507/($D3507-2009),0)+IF($E3507>=AY$2,$AB3507/($E3507-2009),0)+IF($F3507>=AY$2,$AC3507/($F3507-2009),0)+IF($G3507>=AY$2,$AD3507/($G3507-2009),0)+IF($H3507>=AY$2,$AE3507/($H3507-2009),0)+IF($I3507>=AY$2,$AF3507/($I3507-2009),0)+IF($J3507>=AY$2,$AG3507/($J3507-2009),0)+IF($K3507>=AY$2,$AH3507/($K3507-2009),0)+IF($L3507>=AY$2,$AI3507/($L3507-2009),0)+IF($M3507>=AY$2,$AJ3507/($M3507-2009),0)+IF($N3507>=AY$2,$AK3507/($N3507-2009),0)+IF($O3507>=AY$2,$AL3507/($O3507-2009),0)+IF($P3507>=AY$2,$AM3507/($P3507-2009),0)+IF($Q3507>=AY$2,$AN3507/($Q3507-2009),0)+IF($R3507>=AY$2,$AO3507/($R3507-2009),0)+IF($S3507>=AY$2,$AP3507/($S3507-2009),0)+IF($T3507>=AY$2,$AQ3507/($T3507-2009),0)+IF($U3507>=AY$2,$AR3507/($U3507-2009),0)+IF($V3507>=AY$2,$AS3507/($V3507-2009),0)+IF($W3507>=AY$2,$AT3507/($W3507-2009),0)+IF($X3507>=AY$2,$AU3507/($X3507-2009),0)+IF($Y3507>=AY$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3507>=BI$2,$AA3507/($D3507-2009),0)+IF($E3507>=BI$2,$AB3507/($E3507-2009),0)+IF($F3507>=BI$2,$AC3507/($F3507-2009),0)+IF($G3507>=BI$2,$AD3507/($G3507-2009),0)+IF($H3507>=BI$2,$AE3507/($H3507-2009),0)+IF($I3507>=BI$2,$AF3507/($I3507-2009),0)+IF($J3507>=BI$2,$AG3507/($J3507-2009),0)+IF($K3507>=BI$2,$AH3507/($K3507-2009),0)+IF($L3507>=BI$2,$AI3507/($L3507-2009),0)+IF($M3507>=BI$2,$AJ3507/($M3507-2009),0)+IF($N3507>=BI$2,$AK3507/($N3507-2009),0)+IF($O3507>=BI$2,$AL3507/($O3507-2009),0)+IF($P3507>=BI$2,$AM3507/($P3507-2009),0)+IF($Q3507>=BI$2,$AN3507/($Q3507-2009),0)+IF($R3507>=BI$2,$AO3507/($R3507-2009),0)+IF($S3507>=BI$2,$AP3507/($S3507-2009),0)+IF($T3507>=BI$2,$AQ3507/($T3507-2009),0)+IF($U3507>=BI$2,$AR3507/($U3507-2009),0)+IF($V3507>=BI$2,$AS3507/($V3507-2009),0)+IF($W3507>=BI$2,$AT3507/($W3507-2009),0)+IF($X3507>=BI$2,$AU3507/($X3507-2009),0)+IF($Y3507>=BI$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3507>=BS$2,$AA3507/($D3507-2009),0)+IF($E3507>=BS$2,$AB3507/($E3507-2009),0)+IF($F3507>=BS$2,$AC3507/($F3507-2009),0)+IF($G3507>=BS$2,$AD3507/($G3507-2009),0)+IF($H3507>=BS$2,$AE3507/($H3507-2009),0)+IF($I3507>=BS$2,$AF3507/($I3507-2009),0)+IF($J3507>=BS$2,$AG3507/($J3507-2009),0)+IF($K3507>=BS$2,$AH3507/($K3507-2009),0)+IF($L3507>=BS$2,$AI3507/($L3507-2009),0)+IF($M3507>=BS$2,$AJ3507/($M3507-2009),0)+IF($N3507>=BS$2,$AK3507/($N3507-2009),0)+IF($O3507>=BS$2,$AL3507/($O3507-2009),0)+IF($P3507>=BS$2,$AM3507/($P3507-2009),0)+IF($Q3507>=BS$2,$AN3507/($Q3507-2009),0)+IF($R3507>=BS$2,$AO3507/($R3507-2009),0)+IF($S3507>=BS$2,$AP3507/($S3507-2009),0)+IF($T3507>=BS$2,$AQ3507/($T3507-2009),0)+IF($U3507>=BS$2,$AR3507/($U3507-2009),0)+IF($V3507>=BS$2,$AS3507/($V3507-2009),0)+IF($W3507>=BS$2,$AT3507/($W3507-2009),0)+IF($X3507>=BS$2,$AU3507/($X3507-2009),0)+IF($Y3507>=BS$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3507>=CC$2,$AA3507/($D3507-2009),0)+IF($E3507>=CC$2,$AB3507/($E3507-2009),0)+IF($F3507>=CC$2,$AC3507/($F3507-2009),0)+IF($G3507>=CC$2,$AD3507/($G3507-2009),0)+IF($H3507>=CC$2,$AE3507/($H3507-2009),0)+IF($I3507>=CC$2,$AF3507/($I3507-2009),0)+IF($J3507>=CC$2,$AG3507/($J3507-2009),0)+IF($K3507>=CC$2,$AH3507/($K3507-2009),0)+IF($L3507>=CC$2,$AI3507/($L3507-2009),0)+IF($M3507>=CC$2,$AJ3507/($M3507-2009),0)+IF($N3507>=CC$2,$AK3507/($N3507-2009),0)+IF($O3507>=CC$2,$AL3507/($O3507-2009),0)+IF($P3507>=CC$2,$AM3507/($P3507-2009),0)+IF($Q3507>=CC$2,$AN3507/($Q3507-2009),0)+IF($R3507>=CC$2,$AO3507/($R3507-2009),0)+IF($S3507>=CC$2,$AP3507/($S3507-2009),0)+IF($T3507>=CC$2,$AQ3507/($T3507-2009),0)+IF($U3507>=CC$2,$AR3507/($U3507-2009),0)+IF($V3507>=CC$2,$AS3507/($V3507-2009),0)+IF($W3507>=CC$2,$AT3507/($W3507-2009),0)+IF($X3507>=CC$2,$AU3507/($X3507-2009),0)+IF($Y3507>=CC$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3507>=CM$2,$AA3507/($D3507-2009),0)+IF($E3507>=CM$2,$AB3507/($E3507-2009),0)+IF($F3507>=CM$2,$AC3507/($F3507-2009),0)+IF($G3507>=CM$2,$AD3507/($G3507-2009),0)+IF($H3507>=CM$2,$AE3507/($H3507-2009),0)+IF($I3507>=CM$2,$AF3507/($I3507-2009),0)+IF($J3507>=CM$2,$AG3507/($J3507-2009),0)+IF($K3507>=CM$2,$AH3507/($K3507-2009),0)+IF($L3507>=CM$2,$AI3507/($L3507-2009),0)+IF($M3507>=CM$2,$AJ3507/($M3507-2009),0)+IF($N3507>=CM$2,$AK3507/($N3507-2009),0)+IF($O3507>=CM$2,$AL3507/($O3507-2009),0)+IF($P3507>=CM$2,$AM3507/($P3507-2009),0)+IF($Q3507>=CM$2,$AN3507/($Q3507-2009),0)+IF($R3507>=CM$2,$AO3507/($R3507-2009),0)+IF($S3507>=CM$2,$AP3507/($S3507-2009),0)+IF($T3507>=CM$2,$AQ3507/($T3507-2009),0)+IF($U3507>=CM$2,$AR3507/($U3507-2009),0)+IF($V3507>=CM$2,$AS3507/($V3507-2009),0)+IF($W3507>=CM$2,$AT3507/($W3507-2009),0)+IF($X3507>=CM$2,$AU3507/($X3507-2009),0)+IF($Y3507>=CM$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3507>=CW$2,$AA3507/($D3507-2009),0)+IF($E3507>=CW$2,$AB3507/($E3507-2009),0)+IF($F3507>=CW$2,$AC3507/($F3507-2009),0)+IF($G3507>=CW$2,$AD3507/($G3507-2009),0)+IF($H3507>=CW$2,$AE3507/($H3507-2009),0)+IF($I3507>=CW$2,$AF3507/($I3507-2009),0)+IF($J3507>=CW$2,$AG3507/($J3507-2009),0)+IF($K3507>=CW$2,$AH3507/($K3507-2009),0)+IF($L3507>=CW$2,$AI3507/($L3507-2009),0)+IF($M3507>=CW$2,$AJ3507/($M3507-2009),0)+IF($N3507>=CW$2,$AK3507/($N3507-2009),0)+IF($O3507>=CW$2,$AL3507/($O3507-2009),0)+IF($P3507>=CW$2,$AM3507/($P3507-2009),0)+IF($Q3507>=CW$2,$AN3507/($Q3507-2009),0)+IF($R3507>=CW$2,$AO3507/($R3507-2009),0)+IF($S3507>=CW$2,$AP3507/($S3507-2009),0)+IF($T3507>=CW$2,$AQ3507/($T3507-2009),0)+IF($U3507>=CW$2,$AR3507/($U3507-2009),0)+IF($V3507>=CW$2,$AS3507/($V3507-2009),0)+IF($W3507>=CW$2,$AT3507/($W3507-2009),0)+IF($X3507>=CW$2,$AU3507/($X3507-2009),0)+IF($Y3507>=CW$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3507>=DG$2,$AA3507/($D3507-2009),0)+IF($E3507>=DG$2,$AB3507/($E3507-2009),0)+IF($F3507>=DG$2,$AC3507/($F3507-2009),0)+IF($G3507>=DG$2,$AD3507/($G3507-2009),0)+IF($H3507>=DG$2,$AE3507/($H3507-2009),0)+IF($I3507>=DG$2,$AF3507/($I3507-2009),0)+IF($J3507>=DG$2,$AG3507/($J3507-2009),0)+IF($K3507>=DG$2,$AH3507/($K3507-2009),0)+IF($L3507>=DG$2,$AI3507/($L3507-2009),0)+IF($M3507>=DG$2,$AJ3507/($M3507-2009),0)+IF($N3507>=DG$2,$AK3507/($N3507-2009),0)+IF($O3507>=DG$2,$AL3507/($O3507-2009),0)+IF($P3507>=DG$2,$AM3507/($P3507-2009),0)+IF($Q3507>=DG$2,$AN3507/($Q3507-2009),0)+IF($R3507>=DG$2,$AO3507/($R3507-2009),0)+IF($S3507>=DG$2,$AP3507/($S3507-2009),0)+IF($T3507>=DG$2,$AQ3507/($T3507-2009),0)+IF($U3507>=DG$2,$AR3507/($U3507-2009),0)+IF($V3507>=DG$2,$AS3507/($V3507-2009),0)+IF($W3507>=DG$2,$AT3507/($W3507-2009),0)+IF($X3507>=DG$2,$AU3507/($X3507-2009),0)+IF($Y3507>=DG$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3507>=DQ$2,$AA3507/($D3507-2009),0)+IF($E3507>=DQ$2,$AB3507/($E3507-2009),0)+IF($F3507>=DQ$2,$AC3507/($F3507-2009),0)+IF($G3507>=DQ$2,$AD3507/($G3507-2009),0)+IF($H3507>=DQ$2,$AE3507/($H3507-2009),0)+IF($I3507>=DQ$2,$AF3507/($I3507-2009),0)+IF($J3507>=DQ$2,$AG3507/($J3507-2009),0)+IF($K3507>=DQ$2,$AH3507/($K3507-2009),0)+IF($L3507>=DQ$2,$AI3507/($L3507-2009),0)+IF($M3507>=DQ$2,$AJ3507/($M3507-2009),0)+IF($N3507>=DQ$2,$AK3507/($N3507-2009),0)+IF($O3507>=DQ$2,$AL3507/($O3507-2009),0)+IF($P3507>=DQ$2,$AM3507/($P3507-2009),0)+IF($Q3507>=DQ$2,$AN3507/($Q3507-2009),0)+IF($R3507>=DQ$2,$AO3507/($R3507-2009),0)+IF($S3507>=DQ$2,$AP3507/($S3507-2009),0)+IF($T3507>=DQ$2,$AQ3507/($T3507-2009),0)+IF($U3507>=DQ$2,$AR3507/($U3507-2009),0)+IF($V3507>=DQ$2,$AS3507/($V3507-2009),0)+IF($W3507>=DQ$2,$AT3507/($W3507-2009),0)+IF($X3507>=DQ$2,$AU3507/($X3507-2009),0)+IF($Y3507>=DQ$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3507>=EA$2,$AA3507/($D3507-2009),0)+IF($E3507>=EA$2,$AB3507/($E3507-2009),0)+IF($F3507>=EA$2,$AC3507/($F3507-2009),0)+IF($G3507>=EA$2,$AD3507/($G3507-2009),0)+IF($H3507>=EA$2,$AE3507/($H3507-2009),0)+IF($I3507>=EA$2,$AF3507/($I3507-2009),0)+IF($J3507>=EA$2,$AG3507/($J3507-2009),0)+IF($K3507>=EA$2,$AH3507/($K3507-2009),0)+IF($L3507>=EA$2,$AI3507/($L3507-2009),0)+IF($M3507>=EA$2,$AJ3507/($M3507-2009),0)+IF($N3507>=EA$2,$AK3507/($N3507-2009),0)+IF($O3507>=EA$2,$AL3507/($O3507-2009),0)+IF($P3507>=EA$2,$AM3507/($P3507-2009),0)+IF($Q3507>=EA$2,$AN3507/($Q3507-2009),0)+IF($R3507>=EA$2,$AO3507/($R3507-2009),0)+IF($S3507>=EA$2,$AP3507/($S3507-2009),0)+IF($T3507>=EA$2,$AQ3507/($T3507-2009),0)+IF($U3507>=EA$2,$AR3507/($U3507-2009),0)+IF($V3507>=EA$2,$AS3507/($V3507-2009),0)+IF($W3507>=EA$2,$AT3507/($W3507-2009),0)+IF($X3507>=EA$2,$AU3507/($X3507-2009),0)+IF($Y3507>=EA$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D3507>=EK$2,$AA3507/($D3507-2009),0)+IF($E3507>=EK$2,$AB3507/($E3507-2009),0)+IF($F3507>=EK$2,$AC3507/($F3507-2009),0)+IF($G3507>=EK$2,$AD3507/($G3507-2009),0)+IF($H3507>=EK$2,$AE3507/($H3507-2009),0)+IF($I3507>=EK$2,$AF3507/($I3507-2009),0)+IF($J3507>=EK$2,$AG3507/($J3507-2009),0)+IF($K3507>=EK$2,$AH3507/($K3507-2009),0)+IF($L3507>=EK$2,$AI3507/($L3507-2009),0)+IF($M3507>=EK$2,$AJ3507/($M3507-2009),0)+IF($N3507>=EK$2,$AK3507/($N3507-2009),0)+IF($O3507>=EK$2,$AL3507/($O3507-2009),0)+IF($P3507>=EK$2,$AM3507/($P3507-2009),0)+IF($Q3507>=EK$2,$AN3507/($Q3507-2009),0)+IF($R3507>=EK$2,$AO3507/($R3507-2009),0)+IF($S3507>=EK$2,$AP3507/($S3507-2009),0)+IF($T3507>=EK$2,$AQ3507/($T3507-2009),0)+IF($U3507>=EK$2,$AR3507/($U3507-2009),0)+IF($V3507>=EK$2,$AS3507/($V3507-2009),0)+IF($W3507>=EK$2,$AT3507/($W3507-2009),0)+IF($X3507>=EK$2,$AU3507/($X3507-2009),0)+IF($Y3507>=EK$2,$AV3507/($Y3507-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3508","v":0},{"$f":"Produktionsanlæg!BV3508","v":0},{"$f":"Produktionsanlæg!BW3508","v":0},{"$f":"Produktionsanlæg!BX3508","v":0},{"$f":"Produktionsanlæg!BY3508","v":0},{"$f":"Produktionsanlæg!BZ3508","v":0},{"$f":"Produktionsanlæg!CA3508","v":0},{"$f":"Produktionsanlæg!CB3508","v":0},{"$f":"Produktionsanlæg!CC3508","v":0},{"$f":"Produktionsanlæg!CD3508","v":0},{"$f":"Produktionsanlæg!CE3508","v":0},{"$f":"Produktionsanlæg!CF3508","v":0},{"$f":"Produktionsanlæg!CG3508","v":0},{"$f":"Produktionsanlæg!CH3508","v":0},{"$f":"Produktionsanlæg!CI3508","v":0},{"$f":"Produktionsanlæg!CJ3508","v":0},{"$f":"Produktionsanlæg!CK3508","v":0},{"$f":"Produktionsanlæg!CL3508","v":0},{"$f":"Produktionsanlæg!CM3508","v":0},{"$f":"Produktionsanlæg!CN3508","v":0},{"$f":"Produktionsanlæg!CO3508","v":0},{"$f":"Produktionsanlæg!CP3508","v":0},{"$f":"+SUM(AA3508:AV3508)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"D$3+$C3509+Produktionsanlæg!D3510","v":1965},{"$f":"E$3+$C3509+Produktionsanlæg!E3510","v":1975},{"$f":"F$3+$C3509+Produktionsanlæg!F3510","v":1985},{"$f":"G$3+$C3509+Produktionsanlæg!G3510","v":1995},{"$f":"H$3+$C3509+Produktionsanlæg!H3510","v":2005},{"$f":"I$3+$C3509+Produktionsanlæg!I3510","v":2015},{"$f":"J$3+$C3509+Produktionsanlæg!J3510","v":2025},{"$f":"K$3+$C3509+Produktionsanlæg!K3510","v":2035},{"$f":"L$3+$C3509+Produktionsanlæg!L3510","v":2042},{"$f":"M$3+$C3509+Produktionsanlæg!M3510","v":2047},{"$f":"N$3+$C3509+Produktionsanlæg!N3510","v":2052},{"$f":"O$3+$C3509+Produktionsanlæg!O3510","v":2057},{"$f":"P$3+$C3509+Produktionsanlæg!P3510","v":2060},{"$f":"Q$3+$C3509+Produktionsanlæg!Q3510","v":2061},{"$f":"R$3+$C3509+Produktionsanlæg!R3510","v":2062},{"$f":"S$3+$C3509+Produktionsanlæg!S3510","v":2063},{"$f":"T$3+$C3509+Produktionsanlæg!T3510","v":2064},{"$f":"U$3+$C3509+Produktionsanlæg!U3510","v":2065},{"$f":"V$3+$C3509+Produktionsanlæg!V3510","v":2066},{"$f":"W$3+$C3509+Produktionsanlæg!W3510","v":2067},{"$f":"X$3+$C3509+Produktionsanlæg!X3510","v":2068},{"$f":"Y$3+$C3509+Produktionsanlæg!Y3510","v":2069},0,{"$f":"Produktionsanlæg!BU3509","v":0},{"$f":"Produktionsanlæg!BV3509","v":0},{"$f":"Produktionsanlæg!BW3509","v":0},{"$f":"Produktionsanlæg!BX3509","v":0},{"$f":"Produktionsanlæg!BY3509","v":0},{"$f":"Produktionsanlæg!BZ3509","v":0},{"$f":"Produktionsanlæg!CA3509","v":0},{"$f":"Produktionsanlæg!CB3509","v":0},{"$f":"Produktionsanlæg!CC3509","v":0},{"$f":"Produktionsanlæg!CD3509","v":0},{"$f":"Produktionsanlæg!CE3509","v":0},{"$f":"Produktionsanlæg!CF3509","v":0},{"$f":"Produktionsanlæg!CG3509","v":0},{"$f":"Produktionsanlæg!CH3509","v":0},{"$f":"Produktionsanlæg!CI3509","v":0},{"$f":"Produktionsanlæg!CJ3509","v":0},{"$f":"Produktionsanlæg!CK3509","v":0},{"$f":"Produktionsanlæg!CL3509","v":0},{"$f":"Produktionsanlæg!CM3509","v":0},{"$f":"Produktionsanlæg!CN3509","v":0},{"$f":"Produktionsanlæg!CO3509","v":0},{"$f":"Produktionsanlæg!CP3509","v":0},{"$f":"+SUM(AA3509:AV3509)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"D$3+$C3511","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C3511","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3511","v":0},{"$f":"Produktionsanlæg!BV3511","v":0},{"$f":"Produktionsanlæg!BW3511","v":0},{"$f":"Produktionsanlæg!BX3511","v":0},{"$f":"Produktionsanlæg!BY3511","v":0},{"$f":"Produktionsanlæg!BZ3511","v":0},{"$f":"Produktionsanlæg!CA3511","v":0},{"$f":"Produktionsanlæg!CB3511","v":0},{"$f":"Produktionsanlæg!CC3511","v":0},{"$f":"Produktionsanlæg!CD3511","v":0},{"$f":"Produktionsanlæg!CE3511","v":0},{"$f":"Produktionsanlæg!CF3511","v":0},{"$f":"Produktionsanlæg!CG3511","v":0},{"$f":"Produktionsanlæg!CH3511","v":0},{"$f":"Produktionsanlæg!CI3511","v":0},{"$f":"Produktionsanlæg!CJ3511","v":0},{"$f":"Produktionsanlæg!CK3511","v":0},{"$f":"Produktionsanlæg!CL3511","v":0},{"$f":"Produktionsanlæg!CM3511","v":0},{"$f":"Produktionsanlæg!CN3511","v":0},{"$f":"Produktionsanlæg!CO3511","v":0},{"$f":"Produktionsanlæg!CP3511","v":0},{"$f":"+SUM(AA3511:AV3511)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3511>=AY$2,$AA3511/($D3511-2009),0)+IF($E3511>=AY$2,$AB3511/($E3511-2009),0)+IF($F3511>=AY$2,$AC3511/($F3511-2009),0)+IF($G3511>=AY$2,$AD3511/($G3511-2009),0)+IF($H3511>=AY$2,$AE3511/($H3511-2009),0)+IF($I3511>=AY$2,$AF3511/($I3511-2009),0)+IF($J3511>=AY$2,$AG3511/($J3511-2009),0)+IF($K3511>=AY$2,$AH3511/($K3511-2009),0)+IF($L3511>=AY$2,$AI3511/($L3511-2009),0)+IF($M3511>=AY$2,$AJ3511/($M3511-2009),0)+IF($N3511>=AY$2,$AK3511/($N3511-2009),0)+IF($O3511>=AY$2,$AL3511/($O3511-2009),0)+IF($P3511>=AY$2,$AM3511/($P3511-2009),0)+IF($Q3511>=AY$2,$AN3511/($Q3511-2009),0)+IF($R3511>=AY$2,$AO3511/($R3511-2009),0)+IF($S3511>=AY$2,$AP3511/($S3511-2009),0)+IF($T3511>=AY$2,$AQ3511/($T3511-2009),0)+IF($U3511>=AY$2,$AR3511/($U3511-2009),0)+IF($V3511>=AY$2,$AS3511/($V3511-2009),0)+IF($W3511>=AY$2,$AT3511/($W3511-2009),0)+IF($X3511>=AY$2,$AU3511/($X3511-2009),0)+IF($Y3511>=AY$2,$AV3511/($Y3511-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3511>=BO$2,$AA3511/($D3511-2009),0)+IF($E3511>=BO$2,$AB3511/($E3511-2009),0)+IF($F3511>=BO$2,$AC3511/($F3511-2009),0)+IF($G3511>=BO$2,$AD3511/($G3511-2009),0)+IF($H3511>=BO$2,$AE3511/($H3511-2009),0)+IF($I3511>=BO$2,$AF3511/($I3511-2009),0)+IF($J3511>=BO$2,$AG3511/($J3511-2009),0)+IF($K3511>=BO$2,$AH3511/($K3511-2009),0)+IF($L3511>=BO$2,$AI3511/($L3511-2009),0)+IF($M3511>=BO$2,$AJ3511/($M3511-2009),0)+IF($N3511>=BO$2,$AK3511/($N3511-2009),0)+IF($O3511>=BO$2,$AL3511/($O3511-2009),0)+IF($P3511>=BO$2,$AM3511/($P3511-2009),0)+IF($Q3511>=BO$2,$AN3511/($Q3511-2009),0)+IF($R3511>=BO$2,$AO3511/($R3511-2009),0)+IF($S3511>=BO$2,$AP3511/($S3511-2009),0)+IF($T3511>=BO$2,$AQ3511/($T3511-2009),0)+IF($U3511>=BO$2,$AR3511/($U3511-2009),0)+IF($V3511>=BO$2,$AS3511/($V3511-2009),0)+IF($W3511>=BO$2,$AT3511/($W3511-2009),0)+IF($X3511>=BO$2,$AU3511/($X3511-2009),0)+IF($Y3511>=BO$2,$AV3511/($Y3511-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3511>=CE$2,$AA3511/($D3511-2009),0)+IF($E3511>=CE$2,$AB3511/($E3511-2009),0)+IF($F3511>=CE$2,$AC3511/($F3511-2009),0)+IF($G3511>=CE$2,$AD3511/($G3511-2009),0)+IF($H3511>=CE$2,$AE3511/($H3511-2009),0)+IF($I3511>=CE$2,$AF3511/($I3511-2009),0)+IF($J3511>=CE$2,$AG3511/($J3511-2009),0)+IF($K3511>=CE$2,$AH3511/($K3511-2009),0)+IF($L3511>=CE$2,$AI3511/($L3511-2009),0)+IF($M3511>=CE$2,$AJ3511/($M3511-2009),0)+IF($N3511>=CE$2,$AK3511/($N3511-2009),0)+IF($O3511>=CE$2,$AL3511/($O3511-2009),0)+IF($P3511>=CE$2,$AM3511/($P3511-2009),0)+IF($Q3511>=CE$2,$AN3511/($Q3511-2009),0)+IF($R3511>=CE$2,$AO3511/($R3511-2009),0)+IF($S3511>=CE$2,$AP3511/($S3511-2009),0)+IF($T3511>=CE$2,$AQ3511/($T3511-2009),0)+IF($U3511>=CE$2,$AR3511/($U3511-2009),0)+IF($V3511>=CE$2,$AS3511/($V3511-2009),0)+IF($W3511>=CE$2,$AT3511/($W3511-2009),0)+IF($X3511>=CE$2,$AU3511/($X3511-2009),0)+IF($Y3511>=CE$2,$AV3511/($Y3511-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3511>=CU$2,$AA3511/($D3511-2009),0)+IF($E3511>=CU$2,$AB3511/($E3511-2009),0)+IF($F3511>=CU$2,$AC3511/($F3511-2009),0)+IF($G3511>=CU$2,$AD3511/($G3511-2009),0)+IF($H3511>=CU$2,$AE3511/($H3511-2009),0)+IF($I3511>=CU$2,$AF3511/($I3511-2009),0)+IF($J3511>=CU$2,$AG3511/($J3511-2009),0)+IF($K3511>=CU$2,$AH3511/($K3511-2009),0)+IF($L3511>=CU$2,$AI3511/($L3511-2009),0)+IF($M3511>=CU$2,$AJ3511/($M3511-2009),0)+IF($N3511>=CU$2,$AK3511/($N3511-2009),0)+IF($O3511>=CU$2,$AL3511/($O3511-2009),0)+IF($P3511>=CU$2,$AM3511/($P3511-2009),0)+IF($Q3511>=CU$2,$AN3511/($Q3511-2009),0)+IF($R3511>=CU$2,$AO3511/($R3511-2009),0)+IF($S3511>=CU$2,$AP3511/($S3511-2009),0)+IF($T3511>=CU$2,$AQ3511/($T3511-2009),0)+IF($U3511>=CU$2,$AR3511/($U3511-2009),0)+IF($V3511>=CU$2,$AS3511/($V3511-2009),0)+IF($W3511>=CU$2,$AT3511/($W3511-2009),0)+IF($X3511>=CU$2,$AU3511/($X3511-2009),0)+IF($Y3511>=CU$2,$AV3511/($Y3511-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3511>=DK$2,$AA3511/($D3511-2009),0)+IF($E3511>=DK$2,$AB3511/($E3511-2009),0)+IF($F3511>=DK$2,$AC3511/($F3511-2009),0)+IF($G3511>=DK$2,$AD3511/($G3511-2009),0)+IF($H3511>=DK$2,$AE3511/($H3511-2009),0)+IF($I3511>=DK$2,$AF3511/($I3511-2009),0)+IF($J3511>=DK$2,$AG3511/($J3511-2009),0)+IF($K3511>=DK$2,$AH3511/($K3511-2009),0)+IF($L3511>=DK$2,$AI3511/($L3511-2009),0)+IF($M3511>=DK$2,$AJ3511/($M3511-2009),0)+IF($N3511>=DK$2,$AK3511/($N3511-2009),0)+IF($O3511>=DK$2,$AL3511/($O3511-2009),0)+IF($P3511>=DK$2,$AM3511/($P3511-2009),0)+IF($Q3511>=DK$2,$AN3511/($Q3511-2009),0)+IF($R3511>=DK$2,$AO3511/($R3511-2009),0)+IF($S3511>=DK$2,$AP3511/($S3511-2009),0)+IF($T3511>=DK$2,$AQ3511/($T3511-2009),0)+IF($U3511>=DK$2,$AR3511/($U3511-2009),0)+IF($V3511>=DK$2,$AS3511/($V3511-2009),0)+IF($W3511>=DK$2,$AT3511/($W3511-2009),0)+IF($X3511>=DK$2,$AU3511/($X3511-2009),0)+IF($Y3511>=DK$2,$AV3511/($Y3511-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3511>=EA$2,$AA3511/($D3511-2009),0)+IF($E3511>=EA$2,$AB3511/($E3511-2009),0)+IF($F3511>=EA$2,$AC3511/($F3511-2009),0)+IF($G3511>=EA$2,$AD3511/($G3511-2009),0)+IF($H3511>=EA$2,$AE3511/($H3511-2009),0)+IF($I3511>=EA$2,$AF3511/($I3511-2009),0)+IF($J3511>=EA$2,$AG3511/($J3511-2009),0)+IF($K3511>=EA$2,$AH3511/($K3511-2009),0)+IF($L3511>=EA$2,$AI3511/($L3511-2009),0)+IF($M3511>=EA$2,$AJ3511/($M3511-2009),0)+IF($N3511>=EA$2,$AK3511/($N3511-2009),0)+IF($O3511>=EA$2,$AL3511/($O3511-2009),0)+IF($P3511>=EA$2,$AM3511/($P3511-2009),0)+IF($Q3511>=EA$2,$AN3511/($Q3511-2009),0)+IF($R3511>=EA$2,$AO3511/($R3511-2009),0)+IF($S3511>=EA$2,$AP3511/($S3511-2009),0)+IF($T3511>=EA$2,$AQ3511/($T3511-2009),0)+IF($U3511>=EA$2,$AR3511/($U3511-2009),0)+IF($V3511>=EA$2,$AS3511/($V3511-2009),0)+IF($W3511>=EA$2,$AT3511/($W3511-2009),0)+IF($X3511>=EA$2,$AU3511/($X3511-2009),0)+IF($Y3511>=EA$2,$AV3511/($Y3511-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3511>=EQ$2,$AA3511/($D3511-2009),0)+IF($E3511>=EQ$2,$AB3511/($E3511-2009),0)+IF($F3511>=EQ$2,$AC3511/($F3511-2009),0)+IF($G3511>=EQ$2,$AD3511/($G3511-2009),0)+IF($H3511>=EQ$2,$AE3511/($H3511-2009),0)+IF($I3511>=EQ$2,$AF3511/($I3511-2009),0)+IF($J3511>=EQ$2,$AG3511/($J3511-2009),0)+IF($K3511>=EQ$2,$AH3511/($K3511-2009),0)+IF($L3511>=EQ$2,$AI3511/($L3511-2009),0)+IF($M3511>=EQ$2,$AJ3511/($M3511-2009),0)+IF($N3511>=EQ$2,$AK3511/($N3511-2009),0)+IF($O3511>=EQ$2,$AL3511/($O3511-2009),0)+IF($P3511>=EQ$2,$AM3511/($P3511-2009),0)+IF($Q3511>=EQ$2,$AN3511/($Q3511-2009),0)+IF($R3511>=EQ$2,$AO3511/($R3511-2009),0)+IF($S3511>=EQ$2,$AP3511/($S3511-2009),0)+IF($T3511>=EQ$2,$AQ3511/($T3511-2009),0)+IF($U3511>=EQ$2,$AR3511/($U3511-2009),0)+IF($V3511>=EQ$2,$AS3511/($V3511-2009),0)+IF($W3511>=EQ$2,$AT3511/($W3511-2009),0)+IF($X3511>=EQ$2,$AU3511/($X3511-2009),0)+IF($Y3511>=EQ$2,$AV3511/($Y3511-2009),0)","v":0},0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3512","v":0},{"$f":"Produktionsanlæg!BV3512","v":0},{"$f":"Produktionsanlæg!BW3512","v":0},{"$f":"Produktionsanlæg!BX3512","v":0},{"$f":"Produktionsanlæg!BY3512","v":0},{"$f":"Produktionsanlæg!BZ3512","v":0},{"$f":"Produktionsanlæg!CA3512","v":0},{"$f":"Produktionsanlæg!CB3512","v":0},{"$f":"Produktionsanlæg!CC3512","v":0},{"$f":"Produktionsanlæg!CD3512","v":0},{"$f":"Produktionsanlæg!CE3512","v":0},{"$f":"Produktionsanlæg!CF3512","v":0},{"$f":"Produktionsanlæg!CG3512","v":0},{"$f":"Produktionsanlæg!CH3512","v":0},{"$f":"Produktionsanlæg!CI3512","v":0},{"$f":"Produktionsanlæg!CJ3512","v":0},{"$f":"Produktionsanlæg!CK3512","v":0},{"$f":"Produktionsanlæg!CL3512","v":0},{"$f":"Produktionsanlæg!CM3512","v":0},{"$f":"Produktionsanlæg!CN3512","v":0},{"$f":"Produktionsanlæg!CO3512","v":0},{"$f":"Produktionsanlæg!CP3512","v":0},{"$f":"+SUM(AA3512:AV3512)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"D$3+$C3513+Produktionsanlæg!D3514","v":1965},{"$f":"E$3+$C3513+Produktionsanlæg!E3514","v":1975},{"$f":"F$3+$C3513+Produktionsanlæg!F3514","v":1985},{"$f":"G$3+$C3513+Produktionsanlæg!G3514","v":1995},{"$f":"H$3+$C3513+Produktionsanlæg!H3514","v":2005},{"$f":"I$3+$C3513+Produktionsanlæg!I3514","v":2015},{"$f":"J$3+$C3513+Produktionsanlæg!J3514","v":2025},{"$f":"K$3+$C3513+Produktionsanlæg!K3514","v":2035},{"$f":"L$3+$C3513+Produktionsanlæg!L3514","v":2042},{"$f":"M$3+$C3513+Produktionsanlæg!M3514","v":2047},{"$f":"N$3+$C3513+Produktionsanlæg!N3514","v":2052},{"$f":"O$3+$C3513+Produktionsanlæg!O3514","v":2057},{"$f":"P$3+$C3513+Produktionsanlæg!P3514","v":2060},{"$f":"Q$3+$C3513+Produktionsanlæg!Q3514","v":2061},{"$f":"R$3+$C3513+Produktionsanlæg!R3514","v":2062},{"$f":"S$3+$C3513+Produktionsanlæg!S3514","v":2063},{"$f":"T$3+$C3513+Produktionsanlæg!T3514","v":2064},{"$f":"U$3+$C3513+Produktionsanlæg!U3514","v":2065},{"$f":"V$3+$C3513+Produktionsanlæg!V3514","v":2066},{"$f":"W$3+$C3513+Produktionsanlæg!W3514","v":2067},{"$f":"X$3+$C3513+Produktionsanlæg!X3514","v":2068},{"$f":"Y$3+$C3513+Produktionsanlæg!Y3514","v":2069},0,{"$f":"Produktionsanlæg!BU3513","v":0},{"$f":"Produktionsanlæg!BV3513","v":0},{"$f":"Produktionsanlæg!BW3513","v":0},{"$f":"Produktionsanlæg!BX3513","v":0},{"$f":"Produktionsanlæg!BY3513","v":0},{"$f":"Produktionsanlæg!BZ3513","v":0},{"$f":"Produktionsanlæg!CA3513","v":0},{"$f":"Produktionsanlæg!CB3513","v":0},{"$f":"Produktionsanlæg!CC3513","v":0},{"$f":"Produktionsanlæg!CD3513","v":0},{"$f":"Produktionsanlæg!CE3513","v":0},{"$f":"Produktionsanlæg!CF3513","v":0},{"$f":"Produktionsanlæg!CG3513","v":0},{"$f":"Produktionsanlæg!CH3513","v":0},{"$f":"Produktionsanlæg!CI3513","v":0},{"$f":"Produktionsanlæg!CJ3513","v":0},{"$f":"Produktionsanlæg!CK3513","v":0},{"$f":"Produktionsanlæg!CL3513","v":0},{"$f":"Produktionsanlæg!CM3513","v":0},{"$f":"Produktionsanlæg!CN3513","v":0},{"$f":"Produktionsanlæg!CO3513","v":0},{"$f":"Produktionsanlæg!CP3513","v":0},{"$f":"+SUM(AA3513:AV3513)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"D$3+$C3515","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,{"$f":"T$3+$C3515","v":2024},2025,2026,2027,2028,2029,0,{"$f":"Produktionsanlæg!BU3515","v":0},{"$f":"Produktionsanlæg!BV3515","v":0},{"$f":"Produktionsanlæg!BW3515","v":0},{"$f":"Produktionsanlæg!BX3515","v":0},{"$f":"Produktionsanlæg!BY3515","v":0},{"$f":"Produktionsanlæg!BZ3515","v":0},{"$f":"Produktionsanlæg!CA3515","v":0},{"$f":"Produktionsanlæg!CB3515","v":0},{"$f":"Produktionsanlæg!CC3515","v":0},{"$f":"Produktionsanlæg!CD3515","v":0},{"$f":"Produktionsanlæg!CE3515","v":0},{"$f":"Produktionsanlæg!CF3515","v":0},{"$f":"Produktionsanlæg!CG3515","v":0},{"$f":"Produktionsanlæg!CH3515","v":0},{"$f":"Produktionsanlæg!CI3515","v":0},{"$f":"Produktionsanlæg!CJ3515","v":0},{"$f":"Produktionsanlæg!CK3515","v":0},{"$f":"Produktionsanlæg!CL3515","v":0},{"$f":"Produktionsanlæg!CM3515","v":0},{"$f":"Produktionsanlæg!CN3515","v":0},{"$f":"Produktionsanlæg!CO3515","v":0},{"$f":"Produktionsanlæg!CP3515","v":0},{"$f":"+SUM(AA3515:AV3515)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D3515>=AY$2,$AA3515/($D3515-2009),0)+IF($E3515>=AY$2,$AB3515/($E3515-2009),0)+IF($F3515>=AY$2,$AC3515/($F3515-2009),0)+IF($G3515>=AY$2,$AD3515/($G3515-2009),0)+IF($H3515>=AY$2,$AE3515/($H3515-2009),0)+IF($I3515>=AY$2,$AF3515/($I3515-2009),0)+IF($J3515>=AY$2,$AG3515/($J3515-2009),0)+IF($K3515>=AY$2,$AH3515/($K3515-2009),0)+IF($L3515>=AY$2,$AI3515/($L3515-2009),0)+IF($M3515>=AY$2,$AJ3515/($M3515-2009),0)+IF($N3515>=AY$2,$AK3515/($N3515-2009),0)+IF($O3515>=AY$2,$AL3515/($O3515-2009),0)+IF($P3515>=AY$2,$AM3515/($P3515-2009),0)+IF($Q3515>=AY$2,$AN3515/($Q3515-2009),0)+IF($R3515>=AY$2,$AO3515/($R3515-2009),0)+IF($S3515>=AY$2,$AP3515/($S3515-2009),0)+IF($T3515>=AY$2,$AQ3515/($T3515-2009),0)+IF($U3515>=AY$2,$AR3515/($U3515-2009),0)+IF($V3515>=AY$2,$AS3515/($V3515-2009),0)+IF($W3515>=AY$2,$AT3515/($W3515-2009),0)+IF($X3515>=AY$2,$AU3515/($X3515-2009),0)+IF($Y3515>=AY$2,$AV3515/($Y3515-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3515>=BO$2,$AA3515/($D3515-2009),0)+IF($E3515>=BO$2,$AB3515/($E3515-2009),0)+IF($F3515>=BO$2,$AC3515/($F3515-2009),0)+IF($G3515>=BO$2,$AD3515/($G3515-2009),0)+IF($H3515>=BO$2,$AE3515/($H3515-2009),0)+IF($I3515>=BO$2,$AF3515/($I3515-2009),0)+IF($J3515>=BO$2,$AG3515/($J3515-2009),0)+IF($K3515>=BO$2,$AH3515/($K3515-2009),0)+IF($L3515>=BO$2,$AI3515/($L3515-2009),0)+IF($M3515>=BO$2,$AJ3515/($M3515-2009),0)+IF($N3515>=BO$2,$AK3515/($N3515-2009),0)+IF($O3515>=BO$2,$AL3515/($O3515-2009),0)+IF($P3515>=BO$2,$AM3515/($P3515-2009),0)+IF($Q3515>=BO$2,$AN3515/($Q3515-2009),0)+IF($R3515>=BO$2,$AO3515/($R3515-2009),0)+IF($S3515>=BO$2,$AP3515/($S3515-2009),0)+IF($T3515>=BO$2,$AQ3515/($T3515-2009),0)+IF($U3515>=BO$2,$AR3515/($U3515-2009),0)+IF($V3515>=BO$2,$AS3515/($V3515-2009),0)+IF($W3515>=BO$2,$AT3515/($W3515-2009),0)+IF($X3515>=BO$2,$AU3515/($X3515-2009),0)+IF($Y3515>=BO$2,$AV3515/($Y3515-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3515>=CE$2,$AA3515/($D3515-2009),0)+IF($E3515>=CE$2,$AB3515/($E3515-2009),0)+IF($F3515>=CE$2,$AC3515/($F3515-2009),0)+IF($G3515>=CE$2,$AD3515/($G3515-2009),0)+IF($H3515>=CE$2,$AE3515/($H3515-2009),0)+IF($I3515>=CE$2,$AF3515/($I3515-2009),0)+IF($J3515>=CE$2,$AG3515/($J3515-2009),0)+IF($K3515>=CE$2,$AH3515/($K3515-2009),0)+IF($L3515>=CE$2,$AI3515/($L3515-2009),0)+IF($M3515>=CE$2,$AJ3515/($M3515-2009),0)+IF($N3515>=CE$2,$AK3515/($N3515-2009),0)+IF($O3515>=CE$2,$AL3515/($O3515-2009),0)+IF($P3515>=CE$2,$AM3515/($P3515-2009),0)+IF($Q3515>=CE$2,$AN3515/($Q3515-2009),0)+IF($R3515>=CE$2,$AO3515/($R3515-2009),0)+IF($S3515>=CE$2,$AP3515/($S3515-2009),0)+IF($T3515>=CE$2,$AQ3515/($T3515-2009),0)+IF($U3515>=CE$2,$AR3515/($U3515-2009),0)+IF($V3515>=CE$2,$AS3515/($V3515-2009),0)+IF($W3515>=CE$2,$AT3515/($W3515-2009),0)+IF($X3515>=CE$2,$AU3515/($X3515-2009),0)+IF($Y3515>=CE$2,$AV3515/($Y3515-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3515>=CU$2,$AA3515/($D3515-2009),0)+IF($E3515>=CU$2,$AB3515/($E3515-2009),0)+IF($F3515>=CU$2,$AC3515/($F3515-2009),0)+IF($G3515>=CU$2,$AD3515/($G3515-2009),0)+IF($H3515>=CU$2,$AE3515/($H3515-2009),0)+IF($I3515>=CU$2,$AF3515/($I3515-2009),0)+IF($J3515>=CU$2,$AG3515/($J3515-2009),0)+IF($K3515>=CU$2,$AH3515/($K3515-2009),0)+IF($L3515>=CU$2,$AI3515/($L3515-2009),0)+IF($M3515>=CU$2,$AJ3515/($M3515-2009),0)+IF($N3515>=CU$2,$AK3515/($N3515-2009),0)+IF($O3515>=CU$2,$AL3515/($O3515-2009),0)+IF($P3515>=CU$2,$AM3515/($P3515-2009),0)+IF($Q3515>=CU$2,$AN3515/($Q3515-2009),0)+IF($R3515>=CU$2,$AO3515/($R3515-2009),0)+IF($S3515>=CU$2,$AP3515/($S3515-2009),0)+IF($T3515>=CU$2,$AQ3515/($T3515-2009),0)+IF($U3515>=CU$2,$AR3515/($U3515-2009),0)+IF($V3515>=CU$2,$AS3515/($V3515-2009),0)+IF($W3515>=CU$2,$AT3515/($W3515-2009),0)+IF($X3515>=CU$2,$AU3515/($X3515-2009),0)+IF($Y3515>=CU$2,$AV3515/($Y3515-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3515>=DK$2,$AA3515/($D3515-2009),0)+IF($E3515>=DK$2,$AB3515/($E3515-2009),0)+IF($F3515>=DK$2,$AC3515/($F3515-2009),0)+IF($G3515>=DK$2,$AD3515/($G3515-2009),0)+IF($H3515>=DK$2,$AE3515/($H3515-2009),0)+IF($I3515>=DK$2,$AF3515/($I3515-2009),0)+IF($J3515>=DK$2,$AG3515/($J3515-2009),0)+IF($K3515>=DK$2,$AH3515/($K3515-2009),0)+IF($L3515>=DK$2,$AI3515/($L3515-2009),0)+IF($M3515>=DK$2,$AJ3515/($M3515-2009),0)+IF($N3515>=DK$2,$AK3515/($N3515-2009),0)+IF($O3515>=DK$2,$AL3515/($O3515-2009),0)+IF($P3515>=DK$2,$AM3515/($P3515-2009),0)+IF($Q3515>=DK$2,$AN3515/($Q3515-2009),0)+IF($R3515>=DK$2,$AO3515/($R3515-2009),0)+IF($S3515>=DK$2,$AP3515/($S3515-2009),0)+IF($T3515>=DK$2,$AQ3515/($T3515-2009),0)+IF($U3515>=DK$2,$AR3515/($U3515-2009),0)+IF($V3515>=DK$2,$AS3515/($V3515-2009),0)+IF($W3515>=DK$2,$AT3515/($W3515-2009),0)+IF($X3515>=DK$2,$AU3515/($X3515-2009),0)+IF($Y3515>=DK$2,$AV3515/($Y3515-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3515>=EA$2,$AA3515/($D3515-2009),0)+IF($E3515>=EA$2,$AB3515/($E3515-2009),0)+IF($F3515>=EA$2,$AC3515/($F3515-2009),0)+IF($G3515>=EA$2,$AD3515/($G3515-2009),0)+IF($H3515>=EA$2,$AE3515/($H3515-2009),0)+IF($I3515>=EA$2,$AF3515/($I3515-2009),0)+IF($J3515>=EA$2,$AG3515/($J3515-2009),0)+IF($K3515>=EA$2,$AH3515/($K3515-2009),0)+IF($L3515>=EA$2,$AI3515/($L3515-2009),0)+IF($M3515>=EA$2,$AJ3515/($M3515-2009),0)+IF($N3515>=EA$2,$AK3515/($N3515-2009),0)+IF($O3515>=EA$2,$AL3515/($O3515-2009),0)+IF($P3515>=EA$2,$AM3515/($P3515-2009),0)+IF($Q3515>=EA$2,$AN3515/($Q3515-2009),0)+IF($R3515>=EA$2,$AO3515/($R3515-2009),0)+IF($S3515>=EA$2,$AP3515/($S3515-2009),0)+IF($T3515>=EA$2,$AQ3515/($T3515-2009),0)+IF($U3515>=EA$2,$AR3515/($U3515-2009),0)+IF($V3515>=EA$2,$AS3515/($V3515-2009),0)+IF($W3515>=EA$2,$AT3515/($W3515-2009),0)+IF($X3515>=EA$2,$AU3515/($X3515-2009),0)+IF($Y3515>=EA$2,$AV3515/($Y3515-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D3515>=EQ$2,$AA3515/($D3515-2009),0)+IF($E3515>=EQ$2,$AB3515/($E3515-2009),0)+IF($F3515>=EQ$2,$AC3515/($F3515-2009),0)+IF($G3515>=EQ$2,$AD3515/($G3515-2009),0)+IF($H3515>=EQ$2,$AE3515/($H3515-2009),0)+IF($I3515>=EQ$2,$AF3515/($I3515-2009),0)+IF($J3515>=EQ$2,$AG3515/($J3515-2009),0)+IF($K3515>=EQ$2,$AH3515/($K3515-2009),0)+IF($L3515>=EQ$2,$AI3515/($L3515-2009),0)+IF($M3515>=EQ$2,$AJ3515/($M3515-2009),0)+IF($N3515>=EQ$2,$AK3515/($N3515-2009),0)+IF($O3515>=EQ$2,$AL3515/($O3515-2009),0)+IF($P3515>=EQ$2,$AM3515/($P3515-2009),0)+IF($Q3515>=EQ$2,$AN3515/($Q3515-2009),0)+IF($R3515>=EQ$2,$AO3515/($R3515-2009),0)+IF($S3515>=EQ$2,$AP3515/($S3515-2009),0)+IF($T3515>=EQ$2,$AQ3515/($T3515-2009),0)+IF($U3515>=EQ$2,$AR3515/($U3515-2009),0)+IF($V3515>=EQ$2,$AS3515/($V3515-2009),0)+IF($W3515>=EQ$2,$AT3515/($W3515-2009),0)+IF($X3515>=EQ$2,$AU3515/($X3515-2009),0)+IF($Y3515>=EQ$2,$AV3515/($Y3515-2009),0)","v":0},0,0,0,0]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,0,{"$f":"Produktionsanlæg!BU3516","v":0},{"$f":"Produktionsanlæg!BV3516","v":0},{"$f":"Produktionsanlæg!BW3516","v":0},{"$f":"Produktionsanlæg!BX3516","v":0},{"$f":"Produktionsanlæg!BY3516","v":0},{"$f":"Produktionsanlæg!BZ3516","v":0},{"$f":"Produktionsanlæg!CA3516","v":0},{"$f":"Produktionsanlæg!CB3516","v":0},{"$f":"Produktionsanlæg!CC3516","v":0},{"$f":"Produktionsanlæg!CD3516","v":0},{"$f":"Produktionsanlæg!CE3516","v":0},{"$f":"Produktionsanlæg!CF3516","v":0},{"$f":"Produktionsanlæg!CG3516","v":0},{"$f":"Produktionsanlæg!CH3516","v":0},{"$f":"Produktionsanlæg!CI3516","v":0},{"$f":"Produktionsanlæg!CJ3516","v":0},{"$f":"Produktionsanlæg!CK3516","v":0},{"$f":"Produktionsanlæg!CL3516","v":0},{"$f":"Produktionsanlæg!CM3516","v":0},{"$f":"Produktionsanlæg!CN3516","v":0},{"$f":"Produktionsanlæg!CO3516","v":0},{"$f":"Produktionsanlæg!CP3516","v":0},{"$f":"+SUM(AA3516:AV3516)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW4+AW569+AW636+AW703+AW770+AW837+AW904+AW971+AW1038+AW1105+AW1172+AW1239+AW1306+AW1373+AW1440+AW1507+AW1574+AW1641+AW1708+AW1775+AW1842+AW1909+AW1976+AW2043+AW2110+AW2177+AW2244+AW2311+AW2378+AW2445+AW2512+AW2579+AW2646+AW2713+AW2780+AW2847+AW2914+AW2981+AW3048+AW3115+AW3182+AW3249+AW3316+AW3383+AW3450","v":129387725.02764365},{"$f":"AX4+AX569+AX636+AX703+AX770+AX837+AX904+AX971+AX1038+AX1105+AX1172+AX1239+AX1306+AX1373+AX1440+AX1507+AX1574+AX1641+AX1708+AX1775+AX1842+AX1909+AX1976+AX2043+AX2110+AX2177+AX2244+AX2311+AX2378+AX2445+AX2512+AX2579+AX2646+AX2713+AX2780+AX2847+AX2914+AX2981+AX3048+AX3115+AX3182+AX3249+AX3316+AX3383+AX3450","v":0},6927876.3423077203,6927876.3423077203,6894059.7113669477,5314755.4885139912,5314755.4885139912,4493850.3313282682,4310457.5790602667,4310457.5790602667,3947584.9917634386,3947584.9917634386,3947584.9917634386,3947584.9917634386,3748912.2849864014,3376587.0129544134,3376587.0129544134,3151561.0229141763,2833366.0121318693,2833366.0121318693,2526139.9026511861,2526139.9026511861,2526139.9026511861,2526139.9026511861,2526139.9026511861,2359750.1529040188,2359750.1529040188,2359750.1529040188,1890420.196196333,1890420.196196333,1687979.7025184205,1687979.7025184205,1687979.7025184205,1687979.7025184205,1687979.7025184205,1493866.738096216,1493866.738096216,1493866.738096216,1493866.738096216,1493866.738096216,1123165.2415778912,1123165.2415778912,1123165.2415778912,1123165.2415778912,1123165.2415778912,395323.08147577476,395323.08147577476,395323.08147577476,395323.08147577476,395323.08147577476,380881.86126892897,380881.86126892897,380881.86126892897,380881.86126892897,311839.57309818582,294447.8797020365,294447.8797020365,294447.8797020365,35871.000037688893,35871.000037688893,0,0,0,0,0,{"$f":"DJ4+DJ569+DJ636+DJ703+DJ770+DJ837+DJ904+DJ971+DJ1038+DJ1105+DJ1172+DJ1239+DJ1306+DJ1373+DJ1440+DJ1507+DJ1574+DJ1641+DJ1708+DJ1775+DJ1842+DJ1909+DJ1976+DJ2043+DJ2110+DJ2177+DJ2244+DJ2311+DJ2378+DJ2445+DJ2512+DJ2579+DJ2646+DJ2713+DJ2780+DJ2847+DJ2914+DJ2981+DJ3048+DJ3115+DJ3182+DJ3249+DJ3316+DJ3383+DJ3450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Afs. Distribution","index":9,"n_rows":409,"n_cols":151,"rows_kept":409,"cut":false,"hidden":true,"merged":[[0,48,1,48],[0,3,0,24],[0,25,1,25],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,26,0,47]]}
["Distributionsanlæg","Enhed","Standard-levetid","Afskrivningshorisont",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afskrivningshorisont","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt",null,"Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"mængde",2010,{"$f":"AY2+1","v":2011},{"$f":"AZ2+1","v":2012},{"$f":"BA2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"CO2+1","v":2053},{"$f":"CP2+1","v":2054},{"$f":"CQ2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"DL2+1","v":2076},{"$f":"DM2+1","v":2077},{"$f":"DN2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"EI2+1","v":2099},{"$f":"EJ2+1","v":2100},{"$f":"EK2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW17)","v":529843411.96026021},null,{"$f":"SUM(AY5:AY17)","v":12245485.149779821},{"$f":"SUM(AZ5:AZ17)","v":12058751.20622481},12058751.20622481,12058751.20622481,12058751.20622481,12058751.20622481,12058751.20622481,12058751.20622481,12058751.20622481,12058751.20622481,12058751.20622481,11578241.289261581,11578241.289261581,11578241.289261581,11578241.289261581,11578241.289261581,11578241.289261581,11578241.289261581,11578241.289261581,11578241.289261581,11578241.289261581,11341422.386899298,11341422.386899298,11341422.386899298,11341422.386899298,11341422.386899298,11341422.386899298,11341422.386899298,11341422.386899298,11341422.386899298,11341422.386899298,9564676.6953128502,9564676.6953128502,9564676.6953128502,9564676.6953128502,9564676.6953128502,9564676.6953128502,9564676.6953128502,9564676.6953128502,9564676.6953128502,9564676.6953128502,3423962.1674551046,3423962.1674551046,3423962.1674551046,3423962.1674551046,3423962.1674551046,3423962.1674551046,3423962.1674551046,2930332.2662587361,2930332.2662587361,2930332.2662587361,2930332.2662587361,2930332.2662587361,2546981.2751738639,2546981.2751738639,2546981.2751738639,2546981.2751738639,2546981.2751738639,2081987.5286469117,2081987.5286469117,2081987.5286469117,2081987.5286469117,2081987.5286469117,1608677.4137006986,1608677.4137006986,{"$f":"SUM(DL5:DL17)","v":1608677.4137006986},1365865.6841386971,1307123.6791196214,1079045.381816095,929707.82266471814,544841.57403110387,267181.7174347064,81347.732029975901,1624.6785746078774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B58","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E58","v":75},{"$f":"D$3+$C5","v":1980},{"$f":"E$3+$C5","v":1990},2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU5","v":0},{"$f":"Distributionsanlæg!BV5","v":0},{"$f":"Distributionsanlæg!BW5","v":0},{"$f":"Distributionsanlæg!BX5","v":45149.482377543223},{"$f":"Distributionsanlæg!BY5","v":25454.33089285031},{"$f":"Distributionsanlæg!BZ5","v":664600.40733459103},{"$f":"Distributionsanlæg!CA5","v":22568135.857242726},{"$f":"Distributionsanlæg!CB5","v":140413882.00642544},{"$f":"Distributionsanlæg!CC5","v":12967425.406597197},{"$f":"Distributionsanlæg!CD5","v":6155185.0298508881},{"$f":"Distributionsanlæg!CE5","v":8595541.6013963204},{"$f":"Distributionsanlæg!CF5","v":24475202.173592433},{"$f":"Distributionsanlæg!CG5","v":5778578.0350927301},{"$f":"Distributionsanlæg!CH5","v":3549724.8392000087},{"$f":"Distributionsanlæg!CI5","v":9114524.0038481653},{"$f":"Distributionsanlæg!CJ5","v":8936509.2009641007},{"$f":"Distributionsanlæg!CK5","v":20580732.322172187},{"$f":"Distributionsanlæg!CL5","v":15682381.593320906},{"$f":"Distributionsanlæg!CM5","v":8037100.2311848551},{"$f":"Distributionsanlæg!CN5","v":5819782.9022418652},{"$f":"Distributionsanlæg!CO5","v":85875.867514987811},{"$f":"Distributionsanlæg!CP5","v":0},{"$f":"SUM(AA5:AV5)","v":293495785.29124981},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D5>=AY$2,$AA5/($D5-2009),0)+IF($E5>=AY$2,$AB5/($E5-2009),0)+IF($F5>=AY$2,$AC5/($F5-2009),0)+IF($G5>=AY$2,$AD5/($G5-2009),0)+IF($H5>=AY$2,$AE5/($H5-2009),0)+IF($I5>=AY$2,$AF5/($I5-2009),0)+IF($J5>=AY$2,$AG5/($J5-2009),0)+IF($K5>=AY$2,$AH5/($K5-2009),0)+IF($L5>=AY$2,$AI5/($L5-2009),0)+IF($M5>=AY$2,$AJ5/($M5-2009),0)+IF($N5>=AY$2,$AK5/($N5-2009),0)+IF($O5>=AY$2,$AL5/($O5-2009),0)+IF($P5>=AY$2,$AM5/($P5-2009),0)+IF($Q5>=AY$2,$AN5/($Q5-2009),0)+IF($R5>=AY$2,$AO5/($R5-2009),0)+IF($S5>=AY$2,$AP5/($S5-2009),0)+IF($T5>=AY$2,$AQ5/($T5-2009),0)+IF($U5>=AY$2,$AR5/($U5-2009),0)+IF($V5>=AY$2,$AS5/($V5-2009),0)+IF($W5>=AY$2,$AT5/($W5-2009),0)+IF($X5>=AY$2,$AU5/($X5-2009),0)+IF($Y5>=AY$2,$AV5/($Y5-2009),0)","v":6266314.8213097015},6221165.3389321575,6221165.3389321575,6221165.3389321575,6221165.3389321575,6221165.3389321575,6221165.3389321575,6221165.3389321575,6221165.3389321575,6221165.3389321575,6221165.3389321575,6218851.3088509897,6218851.3088509897,6218851.3088509897,6218851.3088509897,6218851.3088509897,{"$f":"IF($D5>=BO$2,$AA5/($D5-2009),0)+IF($E5>=BO$2,$AB5/($E5-2009),0)+IF($F5>=BO$2,$AC5/($F5-2009),0)+IF($G5>=BO$2,$AD5/($G5-2009),0)+IF($H5>=BO$2,$AE5/($H5-2009),0)+IF($I5>=BO$2,$AF5/($I5-2009),0)+IF($J5>=BO$2,$AG5/($J5-2009),0)+IF($K5>=BO$2,$AH5/($K5-2009),0)+IF($L5>=BO$2,$AI5/($L5-2009),0)+IF($M5>=BO$2,$AJ5/($M5-2009),0)+IF($N5>=BO$2,$AK5/($N5-2009),0)+IF($O5>=BO$2,$AL5/($O5-2009),0)+IF($P5>=BO$2,$AM5/($P5-2009),0)+IF($Q5>=BO$2,$AN5/($Q5-2009),0)+IF($R5>=BO$2,$AO5/($R5-2009),0)+IF($S5>=BO$2,$AP5/($S5-2009),0)+IF($T5>=BO$2,$AQ5/($T5-2009),0)+IF($U5>=BO$2,$AR5/($U5-2009),0)+IF($V5>=BO$2,$AS5/($V5-2009),0)+IF($W5>=BO$2,$AT5/($W5-2009),0)+IF($X5>=BO$2,$AU5/($X5-2009),0)+IF($Y5>=BO$2,$AV5/($Y5-2009),0)","v":6218851.3088509897},6218851.3088509897,6218851.3088509897,6218851.3088509897,6218851.3088509897,6187203.6704064859,6187203.6704064859,6187203.6704064859,6187203.6704064859,6187203.6704064859,6187203.6704064859,6187203.6704064859,6187203.6704064859,6187203.6704064859,6187203.6704064859,5459199.2879147856,5459199.2879147856,5459199.2879147856,5459199.2879147856,5459199.2879147856,5459199.2879147856,5459199.2879147856,5459199.2879147856,5459199.2879147856,5459199.2879147856,2034470.4584897738,2034470.4584897738,2034470.4584897738,2034470.4584897738,2034470.4584897738,2034470.4584897738,2034470.4584897738,1764315.7625189992,1764315.7625189992,1764315.7625189992,1764315.7625189992,1764315.7625189992,1648180.1959180387,1648180.1959180387,1648180.1959180387,1648180.1959180387,1648180.1959180387,1499981.202790516,1499981.202790516,1499981.202790516,1499981.202790516,1499981.202790516,1111485.9301938107,1111485.9301938107,1111485.9301938107,1023931.7175408908,970950.74979163683,836913.63208798738,707399.00598705839,413388.54424174147,192509.93025130616,80883.538151516506,1160.4846961484839,0,0,0,0,0,0,{"$f":"IF($D5>=EA$2,$AA5/($D5-2009),0)+IF($E5>=EA$2,$AB5/($E5-2009),0)+IF($F5>=EA$2,$AC5/($F5-2009),0)+IF($G5>=EA$2,$AD5/($G5-2009),0)+IF($H5>=EA$2,$AE5/($H5-2009),0)+IF($I5>=EA$2,$AF5/($I5-2009),0)+IF($J5>=EA$2,$AG5/($J5-2009),0)+IF($K5>=EA$2,$AH5/($K5-2009),0)+IF($L5>=EA$2,$AI5/($L5-2009),0)+IF($M5>=EA$2,$AJ5/($M5-2009),0)+IF($N5>=EA$2,$AK5/($N5-2009),0)+IF($O5>=EA$2,$AL5/($O5-2009),0)+IF($P5>=EA$2,$AM5/($P5-2009),0)+IF($Q5>=EA$2,$AN5/($Q5-2009),0)+IF($R5>=EA$2,$AO5/($R5-2009),0)+IF($S5>=EA$2,$AP5/($S5-2009),0)+IF($T5>=EA$2,$AQ5/($T5-2009),0)+IF($U5>=EA$2,$AR5/($U5-2009),0)+IF($V5>=EA$2,$AS5/($V5-2009),0)+IF($W5>=EA$2,$AT5/($W5-2009),0)+IF($X5>=EA$2,$AU5/($X5-2009),0)+IF($Y5>=EA$2,$AV5/($Y5-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B59","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E59","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU6","v":0},{"$f":"Distributionsanlæg!BV6","v":0},{"$f":"Distributionsanlæg!BW6","v":0},{"$f":"Distributionsanlæg!BX6","v":88236.783315580105},{"$f":"Distributionsanlæg!BY6","v":397747.91561075283},{"$f":"Distributionsanlæg!BZ6","v":1879626.8588738986},{"$f":"Distributionsanlæg!CA6","v":26826834.657101415},{"$f":"Distributionsanlæg!CB6","v":95771564.856490865},{"$f":"Distributionsanlæg!CC6","v":10530248.10710945},{"$f":"Distributionsanlæg!CD6","v":13205638.976329092},{"$f":"Distributionsanlæg!CE6","v":18374095.697166931},{"$f":"Distributionsanlæg!CF6","v":4067209.4105028389},{"$f":"Distributionsanlæg!CG6","v":10246996.115999386},{"$f":"Distributionsanlæg!CH6","v":385989.49707805924},{"$f":"Distributionsanlæg!CI6","v":6394800.2127916384},{"$f":"Distributionsanlæg!CJ6","v":1367782.3804808941},{"$f":"Distributionsanlæg!CK6","v":6359905.0821808204},{"$f":"Distributionsanlæg!CL6","v":4031468.2250233111},{"$f":"Distributionsanlæg!CM6","v":5342946.7179557402},{"$f":"Distributionsanlæg!CN6","v":0},{"$f":"Distributionsanlæg!CO6","v":34350.347005995121},{"$f":"Distributionsanlæg!CP6","v":0},{"$f":"SUM(AA6:AV6)","v":205305441.84101668},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},4762263.5994234718,4674026.8161078915,4674026.8161078915,4674026.8161078915,4674026.8161078915,4674026.8161078915,4674026.8161078915,4674026.8161078915,4674026.8161078915,4674026.8161078915,4674026.8161078915,4637867.9146887325,4637867.9146887325,4637867.9146887325,4637867.9146887325,4637867.9146887325,4637867.9146887325,4637867.9146887325,4637867.9146887325,4637867.9146887325,4637867.9146887325,4548361.8737899754,4548361.8737899754,4548361.8737899754,4548361.8737899754,4548361.8737899754,4548361.8737899754,4548361.8737899754,4548361.8737899754,4548361.8737899754,4548361.8737899754,3682980.1106576715,3682980.1106576715,3682980.1106576715,3682980.1106576715,3682980.1106576715,3682980.1106576715,3682980.1106576715,3682980.1106576715,3682980.1106576715,3682980.1106576715,1347088.2848896014,1347088.2848896014,1347088.2848896014,1347088.2848896014,1347088.2848896014,1347088.2848896014,1347088.2848896014,1127708.1159914879,1127708.1159914879,1127708.1159914879,1127708.1159914879,1127708.1159914879,878545.11643810885,878545.11643810885,878545.11643810885,878545.11643810885,878545.11643810885,561750.363038679,561750.363038679,561750.363038679,561750.363038679,561750.363038679,497191.48350688798,497191.48350688798,497191.48350688798,341933.96659780637,336172.92932798457,242131.74972810753,222308.81667765981,131453.02978936236,74671.787183400229,464.19387845939355,464.19387845939355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B60","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E60","v":75},1980,{"$f":"E$3+$C7","v":1990},2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU7","v":0},{"$f":"Distributionsanlæg!BV7","v":0},{"$f":"Distributionsanlæg!BW7","v":0},{"$f":"Distributionsanlæg!BX7","v":28568.724194066144},{"$f":"Distributionsanlæg!BY7","v":4453356.1265703952},{"$f":"Distributionsanlæg!BZ7","v":1214289.2603687495},{"$f":"Distributionsanlæg!CA7","v":634038.58942627814},{"$f":"Distributionsanlæg!CB7","v":5241241.0107268654},{"$f":"Distributionsanlæg!CC7","v":0},{"$f":"Distributionsanlæg!CD7","v":956778.52131820808},{"$f":"Distributionsanlæg!CE7","v":0},{"$f":"Distributionsanlæg!CF7","v":1276125.6575161449},{"$f":"Distributionsanlæg!CG7","v":0},{"$f":"Distributionsanlæg!CH7","v":0},{"$f":"Distributionsanlæg!CI7","v":0},{"$f":"Distributionsanlæg!CJ7","v":0},{"$f":"Distributionsanlæg!CK7","v":0},{"$f":"Distributionsanlæg!CL7","v":0},{"$f":"Distributionsanlæg!CM7","v":0},{"$f":"Distributionsanlæg!CN7","v":0},{"$f":"Distributionsanlæg!CO7","v":0},{"$f":"Distributionsanlæg!CP7","v":0},13804397.890120707,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D7>=AY$2,$AA7/($D7-2009),0)+IF($E7>=AY$2,$AB7/($E7-2009),0)+IF($F7>=AY$2,$AC7/($F7-2009),0)+IF($G7>=AY$2,$AD7/($G7-2009),0)+IF($H7>=AY$2,$AE7/($H7-2009),0)+IF($I7>=AY$2,$AF7/($I7-2009),0)+IF($J7>=AY$2,$AG7/($J7-2009),0)+IF($K7>=AY$2,$AH7/($K7-2009),0)+IF($L7>=AY$2,$AI7/($L7-2009),0)+IF($M7>=AY$2,$AJ7/($M7-2009),0)+IF($N7>=AY$2,$AK7/($N7-2009),0)+IF($O7>=AY$2,$AL7/($O7-2009),0)+IF($P7>=AY$2,$AM7/($P7-2009),0)+IF($Q7>=AY$2,$AN7/($Q7-2009),0)+IF($R7>=AY$2,$AO7/($R7-2009),0)+IF($S7>=AY$2,$AP7/($S7-2009),0)+IF($T7>=AY$2,$AQ7/($T7-2009),0)+IF($U7>=AY$2,$AR7/($U7-2009),0)+IF($V7>=AY$2,$AS7/($V7-2009),0)+IF($W7>=AY$2,$AT7/($W7-2009),0)+IF($X7>=AY$2,$AU7/($X7-2009),0)+IF($Y7>=AY$2,$AV7/($Y7-2009),0)","v":677838.97134258016},{"$f":"IF($D7>=AZ$2,$AA7/($D7-2009),0)+IF($E7>=AZ$2,$AB7/($E7-2009),0)+IF($F7>=AZ$2,$AC7/($F7-2009),0)+IF($G7>=AZ$2,$AD7/($G7-2009),0)+IF($H7>=AZ$2,$AE7/($H7-2009),0)+IF($I7>=AZ$2,$AF7/($I7-2009),0)+IF($J7>=AZ$2,$AG7/($J7-2009),0)+IF($K7>=AZ$2,$AH7/($K7-2009),0)+IF($L7>=AZ$2,$AI7/($L7-2009),0)+IF($M7>=AZ$2,$AJ7/($M7-2009),0)+IF($N7>=AZ$2,$AK7/($N7-2009),0)+IF($O7>=AZ$2,$AL7/($O7-2009),0)+IF($P7>=AZ$2,$AM7/($P7-2009),0)+IF($Q7>=AZ$2,$AN7/($Q7-2009),0)+IF($R7>=AZ$2,$AO7/($R7-2009),0)+IF($S7>=AZ$2,$AP7/($S7-2009),0)+IF($T7>=AZ$2,$AQ7/($T7-2009),0)+IF($U7>=AZ$2,$AR7/($U7-2009),0)+IF($V7>=AZ$2,$AS7/($V7-2009),0)+IF($W7>=AZ$2,$AT7/($W7-2009),0)+IF($X7>=AZ$2,$AU7/($X7-2009),0)+IF($Y7>=AZ$2,$AV7/($Y7-2009),0)","v":649270.24714851403},649270.24714851403,649270.24714851403,649270.24714851403,649270.24714851403,649270.24714851403,649270.24714851403,649270.24714851403,649270.24714851403,649270.24714851403,244419.69018756901,244419.69018756901,244419.69018756901,244419.69018756901,244419.69018756901,244419.69018756901,244419.69018756901,244419.69018756901,244419.69018756901,244419.69018756901,186596.39207477143,186596.39207477143,186596.39207477143,186596.39207477143,186596.39207477143,186596.39207477143,186596.39207477143,186596.39207477143,186596.39207477143,186596.39207477143,166143.53435134309,166143.53435134309,166143.53435134309,166143.53435134309,166143.53435134309,166143.53435134309,166143.53435134309,166143.53435134309,166143.53435134309,166143.53435134309,38308.387748248817,38308.387748248817,38308.387748248817,38308.387748248817,38308.387748248817,38308.387748248817,38308.387748248817,38308.387748248817,38308.387748248817,38308.387748248817,38308.387748248817,38308.387748248817,20255.962817716587,20255.962817716587,20255.962817716587,20255.962817716587,20255.962817716587,20255.962817716587,20255.962817716587,20255.962817716587,20255.962817716587,20255.962817716587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B61","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E61","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU8","v":0},{"$f":"Distributionsanlæg!BV8","v":0},{"$f":"Distributionsanlæg!BW8","v":0},{"$f":"Distributionsanlæg!BX8","v":0},{"$f":"Distributionsanlæg!BY8","v":10811.371914670655},{"$f":"Distributionsanlæg!BZ8","v":560024.57413973555},{"$f":"Distributionsanlæg!CA8","v":3036893.4910282525},{"$f":"Distributionsanlæg!CB8","v":4275765.8854041677},{"$f":"Distributionsanlæg!CC8","v":0},{"$f":"Distributionsanlæg!CD8","v":0},{"$f":"Distributionsanlæg!CE8","v":0},{"$f":"Distributionsanlæg!CF8","v":0},{"$f":"Distributionsanlæg!CG8","v":0},{"$f":"Distributionsanlæg!CH8","v":0},{"$f":"Distributionsanlæg!CI8","v":0},{"$f":"Distributionsanlæg!CJ8","v":0},{"$f":"Distributionsanlæg!CK8","v":0},{"$f":"Distributionsanlæg!CL8","v":0},{"$f":"Distributionsanlæg!CM8","v":0},{"$f":"Distributionsanlæg!CN8","v":0},{"$f":"Distributionsanlæg!CO8","v":0},{"$f":"Distributionsanlæg!CP8","v":0},7883495.3224868262,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},229901.96783297721,229901.96783297721,229901.96783297721,229901.96783297721,229901.96783297721,229901.96783297721,229901.96783297721,229901.96783297721,229901.96783297721,229901.96783297721,229901.96783297721,228919.11584073445,228919.11584073445,228919.11584073445,228919.11584073445,228919.11584073445,228919.11584073445,228919.11584073445,228919.11584073445,228919.11584073445,228919.11584073445,202251.27897693749,202251.27897693749,202251.27897693749,202251.27897693749,202251.27897693749,202251.27897693749,202251.27897693749,202251.27897693749,202251.27897693749,202251.27897693749,104286.9728147358,104286.9728147358,104286.9728147358,104286.9728147358,104286.9728147358,104286.9728147358,104286.9728147358,104286.9728147358,104286.9728147358,104286.9728147358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B62","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E62","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU9","v":0},{"$f":"Distributionsanlæg!BV9","v":0},{"$f":"Distributionsanlæg!BW9","v":0},{"$f":"Distributionsanlæg!BX9","v":0},{"$f":"Distributionsanlæg!BY9","v":276979.97706392023},{"$f":"Distributionsanlæg!BZ9","v":417069.6659225701},{"$f":"Distributionsanlæg!CA9","v":1454122.0079759844},{"$f":"Distributionsanlæg!CB9","v":3629176.1018774118},{"$f":"Distributionsanlæg!CC9","v":196561.74371906946},{"$f":"Distributionsanlæg!CD9","v":0},{"$f":"Distributionsanlæg!CE9","v":0},{"$f":"Distributionsanlæg!CF9","v":0},{"$f":"Distributionsanlæg!CG9","v":0},{"$f":"Distributionsanlæg!CH9","v":0},{"$f":"Distributionsanlæg!CI9","v":0},{"$f":"Distributionsanlæg!CJ9","v":0},{"$f":"Distributionsanlæg!CK9","v":0},{"$f":"Distributionsanlæg!CL9","v":0},{"$f":"Distributionsanlæg!CM9","v":0},{"$f":"Distributionsanlæg!CN9","v":0},{"$f":"Distributionsanlæg!CO9","v":0},{"$f":"Distributionsanlæg!CP9","v":0},5973909.4965589559,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},184559.14636171496,184559.14636171496,184559.14636171496,184559.14636171496,184559.14636171496,184559.14636171496,184559.14636171496,184559.14636171496,184559.14636171496,184559.14636171496,184559.14636171496,159379.14844681311,159379.14844681311,159379.14844681311,159379.14844681311,159379.14844681311,159379.14844681311,159379.14844681311,159379.14844681311,159379.14844681311,159379.14844681311,139518.68816478597,139518.68816478597,139518.68816478597,139518.68816478597,139518.68816478597,139518.68816478597,139518.68816478597,139518.68816478597,139518.68816478597,139518.68816478597,92611.526617173586,92611.526617173586,92611.526617173586,92611.526617173586,92611.526617173586,92611.526617173586,92611.526617173586,92611.526617173586,92611.526617173586,92611.526617173586,4095.0363274806136,4095.0363274806136,4095.0363274806136,4095.0363274806136,4095.0363274806136,4095.0363274806136,4095.0363274806136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B63","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E63","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU10","v":0},{"$f":"Distributionsanlæg!BV10","v":0},{"$f":"Distributionsanlæg!BW10","v":0},{"$f":"Distributionsanlæg!BX10","v":24778.953667820457},{"$f":"Distributionsanlæg!BY10","v":121259.36454295376},{"$f":"Distributionsanlæg!BZ10","v":237586.18296837265},{"$f":"Distributionsanlæg!CA10","v":559091.83640522533},{"$f":"Distributionsanlæg!CB10","v":2437665.781242874},{"$f":"Distributionsanlæg!CC10","v":0},{"$f":"Distributionsanlæg!CD10","v":0},{"$f":"Distributionsanlæg!CE10","v":0},{"$f":"Distributionsanlæg!CF10","v":0},{"$f":"Distributionsanlæg!CG10","v":0},{"$f":"Distributionsanlæg!CH10","v":0},{"$f":"Distributionsanlæg!CI10","v":0},{"$f":"Distributionsanlæg!CJ10","v":0},{"$f":"Distributionsanlæg!CK10","v":0},{"$f":"Distributionsanlæg!CL10","v":0},{"$f":"Distributionsanlæg!CM10","v":0},{"$f":"Distributionsanlæg!CN10","v":0},{"$f":"Distributionsanlæg!CO10","v":0},{"$f":"Distributionsanlæg!CP10","v":0},3380382.1188272461,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},124606.64350937723,99827.68984155677,99827.68984155677,99827.68984155677,99827.68984155677,99827.68984155677,99827.68984155677,99827.68984155677,99827.68984155677,99827.68984155677,99827.68984155677,88804.111246742788,88804.111246742788,88804.111246742788,88804.111246742788,88804.111246742788,88804.111246742788,88804.111246742788,88804.111246742788,88804.111246742788,88804.111246742788,77490.483486344092,77490.483486344092,77490.483486344092,77490.483486344092,77490.483486344092,77490.483486344092,77490.483486344092,77490.483486344092,77490.483486344092,77490.483486344092,59455.26295714327,59455.26295714327,59455.26295714327,59455.26295714327,59455.26295714327,59455.26295714327,59455.26295714327,59455.26295714327,59455.26295714327,59455.26295714327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D10>=DK$2,$AA10/($D10-2009),0)+IF($E10>=DK$2,$AB10/($E10-2009),0)+IF($F10>=DK$2,$AC10/($F10-2009),0)+IF($G10>=DK$2,$AD10/($G10-2009),0)+IF($H10>=DK$2,$AE10/($H10-2009),0)+IF($I10>=DK$2,$AF10/($I10-2009),0)+IF($J10>=DK$2,$AG10/($J10-2009),0)+IF($K10>=DK$2,$AH10/($K10-2009),0)+IF($L10>=DK$2,$AI10/($L10-2009),0)+IF($M10>=DK$2,$AJ10/($M10-2009),0)+IF($N10>=DK$2,$AK10/($N10-2009),0)+IF($O10>=DK$2,$AL10/($O10-2009),0)+IF($P10>=DK$2,$AM10/($P10-2009),0)+IF($Q10>=DK$2,$AN10/($Q10-2009),0)+IF($R10>=DK$2,$AO10/($R10-2009),0)+IF($S10>=DK$2,$AP10/($S10-2009),0)+IF($T10>=DK$2,$AQ10/($T10-2009),0)+IF($U10>=DK$2,$AR10/($U10-2009),0)+IF($V10>=DK$2,$AS10/($V10-2009),0)+IF($W10>=DK$2,$AT10/($W10-2009),0)+IF($X10>=DK$2,$AU10/($X10-2009),0)+IF($Y10>=DK$2,$AV10/($Y10-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B64","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E64","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU11","v":0},{"$f":"Distributionsanlæg!BV11","v":0},{"$f":"Distributionsanlæg!BW11","v":0},{"$f":"Distributionsanlæg!BX11","v":0},{"$f":"Distributionsanlæg!BY11","v":0},{"$f":"Distributionsanlæg!BZ11","v":0},{"$f":"Distributionsanlæg!CA11","v":0},{"$f":"Distributionsanlæg!CB11","v":0},{"$f":"Distributionsanlæg!CC11","v":0},{"$f":"Distributionsanlæg!CD11","v":0},{"$f":"Distributionsanlæg!CE11","v":0},{"$f":"Distributionsanlæg!CF11","v":0},{"$f":"Distributionsanlæg!CG11","v":0},{"$f":"Distributionsanlæg!CH11","v":0},{"$f":"Distributionsanlæg!CI11","v":0},{"$f":"Distributionsanlæg!CJ11","v":0},{"$f":"Distributionsanlæg!CK11","v":0},{"$f":"Distributionsanlæg!CL11","v":0},{"$f":"Distributionsanlæg!CM11","v":0},{"$f":"Distributionsanlæg!CN11","v":0},{"$f":"Distributionsanlæg!CO11","v":0},{"$f":"Distributionsanlæg!CP11","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D11>=AZ$2,$AA11/($D11-2009),0)+IF($E11>=AZ$2,$AB11/($E11-2009),0)+IF($F11>=AZ$2,$AC11/($F11-2009),0)+IF($G11>=AZ$2,$AD11/($G11-2009),0)+IF($H11>=AZ$2,$AE11/($H11-2009),0)+IF($I11>=AZ$2,$AF11/($I11-2009),0)+IF($J11>=AZ$2,$AG11/($J11-2009),0)+IF($K11>=AZ$2,$AH11/($K11-2009),0)+IF($L11>=AZ$2,$AI11/($L11-2009),0)+IF($M11>=AZ$2,$AJ11/($M11-2009),0)+IF($N11>=AZ$2,$AK11/($N11-2009),0)+IF($O11>=AZ$2,$AL11/($O11-2009),0)+IF($P11>=AZ$2,$AM11/($P11-2009),0)+IF($Q11>=AZ$2,$AN11/($Q11-2009),0)+IF($R11>=AZ$2,$AO11/($R11-2009),0)+IF($S11>=AZ$2,$AP11/($S11-2009),0)+IF($T11>=AZ$2,$AQ11/($T11-2009),0)+IF($U11>=AZ$2,$AR11/($U11-2009),0)+IF($V11>=AZ$2,$AS11/($V11-2009),0)+IF($W11>=AZ$2,$AT11/($W11-2009),0)+IF($X11>=AZ$2,$AU11/($X11-2009),0)+IF($Y11>=AZ$2,$AV11/($Y11-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B65","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E65","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU12","v":0},{"$f":"Distributionsanlæg!BV12","v":0},{"$f":"Distributionsanlæg!BW12","v":0},{"$f":"Distributionsanlæg!BX12","v":0},{"$f":"Distributionsanlæg!BY12","v":0},{"$f":"Distributionsanlæg!BZ12","v":0},{"$f":"Distributionsanlæg!CA12","v":0},{"$f":"Distributionsanlæg!CB12","v":0},{"$f":"Distributionsanlæg!CC12","v":0},{"$f":"Distributionsanlæg!CD12","v":0},{"$f":"Distributionsanlæg!CE12","v":0},{"$f":"Distributionsanlæg!CF12","v":0},{"$f":"Distributionsanlæg!CG12","v":0},{"$f":"Distributionsanlæg!CH12","v":0},{"$f":"Distributionsanlæg!CI12","v":0},{"$f":"Distributionsanlæg!CJ12","v":0},{"$f":"Distributionsanlæg!CK12","v":0},{"$f":"Distributionsanlæg!CL12","v":0},{"$f":"Distributionsanlæg!CM12","v":0},{"$f":"Distributionsanlæg!CN12","v":0},{"$f":"Distributionsanlæg!CO12","v":0},{"$f":"Distributionsanlæg!CP12","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B66","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E66","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU13","v":0},{"$f":"Distributionsanlæg!BV13","v":0},{"$f":"Distributionsanlæg!BW13","v":0},{"$f":"Distributionsanlæg!BX13","v":0},{"$f":"Distributionsanlæg!BY13","v":0},{"$f":"Distributionsanlæg!BZ13","v":0},{"$f":"Distributionsanlæg!CA13","v":0},{"$f":"Distributionsanlæg!CB13","v":0},{"$f":"Distributionsanlæg!CC13","v":0},{"$f":"Distributionsanlæg!CD13","v":0},{"$f":"Distributionsanlæg!CE13","v":0},{"$f":"Distributionsanlæg!CF13","v":0},{"$f":"Distributionsanlæg!CG13","v":0},{"$f":"Distributionsanlæg!CH13","v":0},{"$f":"Distributionsanlæg!CI13","v":0},{"$f":"Distributionsanlæg!CJ13","v":0},{"$f":"Distributionsanlæg!CK13","v":0},{"$f":"Distributionsanlæg!CL13","v":0},{"$f":"Distributionsanlæg!CM13","v":0},{"$f":"Distributionsanlæg!CN13","v":0},{"$f":"Distributionsanlæg!CO13","v":0},{"$f":"Distributionsanlæg!CP13","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B67","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E67","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU14","v":0},{"$f":"Distributionsanlæg!BV14","v":0},{"$f":"Distributionsanlæg!BW14","v":0},{"$f":"Distributionsanlæg!BX14","v":0},{"$f":"Distributionsanlæg!BY14","v":0},{"$f":"Distributionsanlæg!BZ14","v":0},{"$f":"Distributionsanlæg!CA14","v":0},{"$f":"Distributionsanlæg!CB14","v":0},{"$f":"Distributionsanlæg!CC14","v":0},{"$f":"Distributionsanlæg!CD14","v":0},{"$f":"Distributionsanlæg!CE14","v":0},{"$f":"Distributionsanlæg!CF14","v":0},{"$f":"Distributionsanlæg!CG14","v":0},{"$f":"Distributionsanlæg!CH14","v":0},{"$f":"Distributionsanlæg!CI14","v":0},{"$f":"Distributionsanlæg!CJ14","v":0},{"$f":"Distributionsanlæg!CK14","v":0},{"$f":"Distributionsanlæg!CL14","v":0},{"$f":"Distributionsanlæg!CM14","v":0},{"$f":"Distributionsanlæg!CN14","v":0},{"$f":"Distributionsanlæg!CO14","v":0},{"$f":"Distributionsanlæg!CP14","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D14>=DK$2,$AA14/($D14-2009),0)+IF($E14>=DK$2,$AB14/($E14-2009),0)+IF($F14>=DK$2,$AC14/($F14-2009),0)+IF($G14>=DK$2,$AD14/($G14-2009),0)+IF($H14>=DK$2,$AE14/($H14-2009),0)+IF($I14>=DK$2,$AF14/($I14-2009),0)+IF($J14>=DK$2,$AG14/($J14-2009),0)+IF($K14>=DK$2,$AH14/($K14-2009),0)+IF($L14>=DK$2,$AI14/($L14-2009),0)+IF($M14>=DK$2,$AJ14/($M14-2009),0)+IF($N14>=DK$2,$AK14/($N14-2009),0)+IF($O14>=DK$2,$AL14/($O14-2009),0)+IF($P14>=DK$2,$AM14/($P14-2009),0)+IF($Q14>=DK$2,$AN14/($Q14-2009),0)+IF($R14>=DK$2,$AO14/($R14-2009),0)+IF($S14>=DK$2,$AP14/($S14-2009),0)+IF($T14>=DK$2,$AQ14/($T14-2009),0)+IF($U14>=DK$2,$AR14/($U14-2009),0)+IF($V14>=DK$2,$AS14/($V14-2009),0)+IF($W14>=DK$2,$AT14/($W14-2009),0)+IF($X14>=DK$2,$AU14/($X14-2009),0)+IF($Y14>=DK$2,$AV14/($Y14-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B68","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E68","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU15","v":0},{"$f":"Distributionsanlæg!BV15","v":0},{"$f":"Distributionsanlæg!BW15","v":0},{"$f":"Distributionsanlæg!BX15","v":0},{"$f":"Distributionsanlæg!BY15","v":0},{"$f":"Distributionsanlæg!BZ15","v":0},{"$f":"Distributionsanlæg!CA15","v":0},{"$f":"Distributionsanlæg!CB15","v":0},{"$f":"Distributionsanlæg!CC15","v":0},{"$f":"Distributionsanlæg!CD15","v":0},{"$f":"Distributionsanlæg!CE15","v":0},{"$f":"Distributionsanlæg!CF15","v":0},{"$f":"Distributionsanlæg!CG15","v":0},{"$f":"Distributionsanlæg!CH15","v":0},{"$f":"Distributionsanlæg!CI15","v":0},{"$f":"Distributionsanlæg!CJ15","v":0},{"$f":"Distributionsanlæg!CK15","v":0},{"$f":"Distributionsanlæg!CL15","v":0},{"$f":"Distributionsanlæg!CM15","v":0},{"$f":"Distributionsanlæg!CN15","v":0},{"$f":"Distributionsanlæg!CO15","v":0},{"$f":"Distributionsanlæg!CP15","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D15>=AZ$2,$AA15/($D15-2009),0)+IF($E15>=AZ$2,$AB15/($E15-2009),0)+IF($F15>=AZ$2,$AC15/($F15-2009),0)+IF($G15>=AZ$2,$AD15/($G15-2009),0)+IF($H15>=AZ$2,$AE15/($H15-2009),0)+IF($I15>=AZ$2,$AF15/($I15-2009),0)+IF($J15>=AZ$2,$AG15/($J15-2009),0)+IF($K15>=AZ$2,$AH15/($K15-2009),0)+IF($L15>=AZ$2,$AI15/($L15-2009),0)+IF($M15>=AZ$2,$AJ15/($M15-2009),0)+IF($N15>=AZ$2,$AK15/($N15-2009),0)+IF($O15>=AZ$2,$AL15/($O15-2009),0)+IF($P15>=AZ$2,$AM15/($P15-2009),0)+IF($Q15>=AZ$2,$AN15/($Q15-2009),0)+IF($R15>=AZ$2,$AO15/($R15-2009),0)+IF($S15>=AZ$2,$AP15/($S15-2009),0)+IF($T15>=AZ$2,$AQ15/($T15-2009),0)+IF($U15>=AZ$2,$AR15/($U15-2009),0)+IF($V15>=AZ$2,$AS15/($V15-2009),0)+IF($W15>=AZ$2,$AT15/($W15-2009),0)+IF($X15>=AZ$2,$AU15/($X15-2009),0)+IF($Y15>=AZ$2,$AV15/($Y15-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B69","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E69","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU16","v":0},{"$f":"Distributionsanlæg!BV16","v":0},{"$f":"Distributionsanlæg!BW16","v":0},{"$f":"Distributionsanlæg!BX16","v":0},{"$f":"Distributionsanlæg!BY16","v":0},{"$f":"Distributionsanlæg!BZ16","v":0},{"$f":"Distributionsanlæg!CA16","v":0},{"$f":"Distributionsanlæg!CB16","v":0},{"$f":"Distributionsanlæg!CC16","v":0},{"$f":"Distributionsanlæg!CD16","v":0},{"$f":"Distributionsanlæg!CE16","v":0},{"$f":"Distributionsanlæg!CF16","v":0},{"$f":"Distributionsanlæg!CG16","v":0},{"$f":"Distributionsanlæg!CH16","v":0},{"$f":"Distributionsanlæg!CI16","v":0},{"$f":"Distributionsanlæg!CJ16","v":0},{"$f":"Distributionsanlæg!CK16","v":0},{"$f":"Distributionsanlæg!CL16","v":0},{"$f":"Distributionsanlæg!CM16","v":0},{"$f":"Distributionsanlæg!CN16","v":0},{"$f":"Distributionsanlæg!CO16","v":0},{"$f":"Distributionsanlæg!CP16","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B70","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E70","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,{"$f":"W$3+$C17","v":2057},2058,2059,null,{"$f":"Distributionsanlæg!BU17","v":0},{"$f":"Distributionsanlæg!BV17","v":0},{"$f":"Distributionsanlæg!BW17","v":0},{"$f":"Distributionsanlæg!BX17","v":0},{"$f":"Distributionsanlæg!BY17","v":0},{"$f":"Distributionsanlæg!BZ17","v":0},{"$f":"Distributionsanlæg!CA17","v":0},{"$f":"Distributionsanlæg!CB17","v":0},{"$f":"Distributionsanlæg!CC17","v":0},{"$f":"Distributionsanlæg!CD17","v":0},{"$f":"Distributionsanlæg!CE17","v":0},{"$f":"Distributionsanlæg!CF17","v":0},{"$f":"Distributionsanlæg!CG17","v":0},{"$f":"Distributionsanlæg!CH17","v":0},{"$f":"Distributionsanlæg!CI17","v":0},{"$f":"Distributionsanlæg!CJ17","v":0},{"$f":"Distributionsanlæg!CK17","v":0},{"$f":"Distributionsanlæg!CL17","v":0},{"$f":"Distributionsanlæg!CM17","v":0},{"$f":"Distributionsanlæg!CN17","v":0},{"$f":"Distributionsanlæg!CO17","v":0},{"$f":"Distributionsanlæg!CP17","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW19:AW31)","v":709368878.09639716},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY19:AY31)","v":17760655.63292576},{"$f":"SUM(AZ19:AZ31)","v":16571229.666268962},16571229.666268962,16571229.666268962,16571229.666268962,16571229.666268962,16571229.666268962,16571229.666268962,16571229.666268962,16571229.666268962,16571229.666268962,16036779.463796796,16036779.463796796,16036779.463796796,16036779.463796796,16036779.463796796,16036779.463796796,16036779.463796796,16036779.463796796,16036779.463796796,16036779.463796796,14858073.110191187,14858073.110191187,14858073.110191187,14858073.110191187,14858073.110191187,14858073.110191187,14858073.110191187,14858073.110191187,14858073.110191187,14858073.110191187,12437871.955837077,12437871.955837077,12437871.955837077,12437871.955837077,12437871.955837077,12437871.955837077,12437871.955837077,12437871.955837077,12437871.955837077,12437871.955837077,4150458.632134805,4150458.632134805,4150458.632134805,4150458.632134805,4150458.632134805,4150458.632134805,4150458.632134805,3941452.8822153169,3941452.8822153169,3941452.8822153169,3941452.8822153169,3941452.8822153169,3096264.4063966982,3096264.4063966982,3096264.4063966982,3096264.4063966982,3096264.4063966982,2799270.4624086507,2799270.4624086507,2799270.4624086507,2799270.4624086507,2799270.4624086507,2027622.4801112602,2027622.4801112602,{"$f":"SUM(DL19:DL31)","v":2027622.4801112602},1957175.0426715263,1941314.4092002886,1475681.4518565035,1389731.5371898811,712888.17983758938,527862.49747136328,161181.39602141181,81829.36790187005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B72","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E72","v":75},{"$f":"D$3+$C19","v":1980},1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU19","v":0},{"$f":"Distributionsanlæg!BV19","v":0},{"$f":"Distributionsanlæg!BW19","v":0},{"$f":"Distributionsanlæg!BX19","v":162823.56432131186},{"$f":"Distributionsanlæg!BY19","v":300100.034475194},{"$f":"Distributionsanlæg!BZ19","v":1292040.3617859576},{"$f":"Distributionsanlæg!CA19","v":11737076.374345329},{"$f":"Distributionsanlæg!CB19","v":44628006.912304431},{"$f":"Distributionsanlæg!CC19","v":3571868.218140034},{"$f":"Distributionsanlæg!CD19","v":8827191.5479111634},{"$f":"Distributionsanlæg!CE19","v":4311458.4940506015},{"$f":"Distributionsanlæg!CF19","v":10902583.159863923},{"$f":"Distributionsanlæg!CG19","v":1624282.6419969518},{"$f":"Distributionsanlæg!CH19","v":271622.23868456017},{"$f":"Distributionsanlæg!CI19","v":1702963.1001455993},{"$f":"Distributionsanlæg!CJ19","v":2735564.7609617882},{"$f":"Distributionsanlæg!CK19","v":39316170.968696572},{"$f":"Distributionsanlæg!CL19","v":5122687.8053365191},{"$f":"Distributionsanlæg!CM19","v":16747810.613317024},{"$f":"Distributionsanlæg!CN19","v":651716.83523533959},{"$f":"Distributionsanlæg!CO19","v":1520922.953595802},{"$f":"Distributionsanlæg!CP19","v":0},155426890.58516803,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D19>=AY$2,$AA19/($D19-2009),0)+IF($E19>=AY$2,$AB19/($E19-2009),0)+IF($F19>=AY$2,$AC19/($F19-2009),0)+IF($G19>=AY$2,$AD19/($G19-2009),0)+IF($H19>=AY$2,$AE19/($H19-2009),0)+IF($I19>=AY$2,$AF19/($I19-2009),0)+IF($J19>=AY$2,$AG19/($J19-2009),0)+IF($K19>=AY$2,$AH19/($K19-2009),0)+IF($L19>=AY$2,$AI19/($L19-2009),0)+IF($M19>=AY$2,$AJ19/($M19-2009),0)+IF($N19>=AY$2,$AK19/($N19-2009),0)+IF($O19>=AY$2,$AL19/($O19-2009),0)+IF($P19>=AY$2,$AM19/($P19-2009),0)+IF($Q19>=AY$2,$AN19/($Q19-2009),0)+IF($R19>=AY$2,$AO19/($R19-2009),0)+IF($S19>=AY$2,$AP19/($S19-2009),0)+IF($T19>=AY$2,$AQ19/($T19-2009),0)+IF($U19>=AY$2,$AR19/($U19-2009),0)+IF($V19>=AY$2,$AS19/($V19-2009),0)+IF($W19>=AY$2,$AT19/($W19-2009),0)+IF($X19>=AY$2,$AU19/($X19-2009),0)+IF($Y19>=AY$2,$AV19/($Y19-2009),0)","v":3196344.6161713414},{"$f":"IF($D19>=AZ$2,$AA19/($D19-2009),0)+IF($E19>=AZ$2,$AB19/($E19-2009),0)+IF($F19>=AZ$2,$AC19/($F19-2009),0)+IF($G19>=AZ$2,$AD19/($G19-2009),0)+IF($H19>=AZ$2,$AE19/($H19-2009),0)+IF($I19>=AZ$2,$AF19/($I19-2009),0)+IF($J19>=AZ$2,$AG19/($J19-2009),0)+IF($K19>=AZ$2,$AH19/($K19-2009),0)+IF($L19>=AZ$2,$AI19/($L19-2009),0)+IF($M19>=AZ$2,$AJ19/($M19-2009),0)+IF($N19>=AZ$2,$AK19/($N19-2009),0)+IF($O19>=AZ$2,$AL19/($O19-2009),0)+IF($P19>=AZ$2,$AM19/($P19-2009),0)+IF($Q19>=AZ$2,$AN19/($Q19-2009),0)+IF($R19>=AZ$2,$AO19/($R19-2009),0)+IF($S19>=AZ$2,$AP19/($S19-2009),0)+IF($T19>=AZ$2,$AQ19/($T19-2009),0)+IF($U19>=AZ$2,$AR19/($U19-2009),0)+IF($V19>=AZ$2,$AS19/($V19-2009),0)+IF($W19>=AZ$2,$AT19/($W19-2009),0)+IF($X19>=AZ$2,$AU19/($X19-2009),0)+IF($Y19>=AZ$2,$AV19/($Y19-2009),0)","v":3033521.0518500297},3033521.0518500297,3033521.0518500297,3033521.0518500297,3033521.0518500297,3033521.0518500297,3033521.0518500297,3033521.0518500297,3033521.0518500297,3033521.0518500297,3006239.2305341023,3006239.2305341023,3006239.2305341023,3006239.2305341023,3006239.2305341023,3006239.2305341023,3006239.2305341023,3006239.2305341023,3006239.2305341023,3006239.2305341023,2944713.4990204852,2944713.4990204852,2944713.4990204852,2944713.4990204852,2944713.4990204852,2944713.4990204852,2944713.4990204852,2944713.4990204852,2944713.4990204852,2944713.4990204852,2566098.1321061198,2566098.1321061198,2566098.1321061198,2566098.1321061198,2566098.1321061198,2566098.1321061198,2566098.1321061198,2566098.1321061198,2566098.1321061198,2566098.1321061198,1477610.1586352806,1477610.1586352806,1477610.1586352806,1477610.1586352806,1477610.1586352806,1477610.1586352806,1477610.1586352806,1403196.23742403,1403196.23742403,1403196.23742403,1403196.23742403,1403196.23742403,1236645.453501178,1236645.453501178,1236645.453501178,1236645.453501178,1236645.453501178,1162309.9622244434,1162309.9622244434,1162309.9622244434,1162309.9622244434,1162309.9622244434,989253.08667104773,989253.08667104773,{"$f":"IF($D19>=DL$2,$AA19/($D19-2009),0)+IF($E19>=DL$2,$AB19/($E19-2009),0)+IF($F19>=DL$2,$AC19/($F19-2009),0)+IF($G19>=DL$2,$AD19/($G19-2009),0)+IF($H19>=DL$2,$AE19/($H19-2009),0)+IF($I19>=DL$2,$AF19/($I19-2009),0)+IF($J19>=DL$2,$AG19/($J19-2009),0)+IF($K19>=DL$2,$AH19/($K19-2009),0)+IF($L19>=DL$2,$AI19/($L19-2009),0)+IF($M19>=DL$2,$AJ19/($M19-2009),0)+IF($N19>=DL$2,$AK19/($N19-2009),0)+IF($O19>=DL$2,$AL19/($O19-2009),0)+IF($P19>=DL$2,$AM19/($P19-2009),0)+IF($Q19>=DL$2,$AN19/($Q19-2009),0)+IF($R19>=DL$2,$AO19/($R19-2009),0)+IF($S19>=DL$2,$AP19/($S19-2009),0)+IF($T19>=DL$2,$AQ19/($T19-2009),0)+IF($U19>=DL$2,$AR19/($U19-2009),0)+IF($V19>=DL$2,$AS19/($V19-2009),0)+IF($W19>=DL$2,$AT19/($W19-2009),0)+IF($X19>=DL$2,$AU19/($X19-2009),0)+IF($Y19>=DL$2,$AV19/($Y19-2009),0)","v":989253.08667104773},964642.74361048767,960588.68034653913,935545.10534439783,895899.23924350238,334239.65397640853,262089.12150688015,29480.640766365912,20553.012886429755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B73","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E73","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU20","v":0},{"$f":"Distributionsanlæg!BV20","v":0},{"$f":"Distributionsanlæg!BW20","v":0},{"$f":"Distributionsanlæg!BX20","v":657777.83767204068},{"$f":"Distributionsanlæg!BY20","v":2259208.1606690763},{"$f":"Distributionsanlæg!BZ20","v":15181083.088323073},{"$f":"Distributionsanlæg!CA20","v":36487945.237227656},{"$f":"Distributionsanlæg!CB20","v":185752242.45876688},{"$f":"Distributionsanlæg!CC20","v":5999393.9829062466},{"$f":"Distributionsanlæg!CD20","v":26464113.125918314},{"$f":"Distributionsanlæg!CE20","v":9260004.9032716528},{"$f":"Distributionsanlæg!CF20","v":26266103.94380153},{"$f":"Distributionsanlæg!CG20","v":1358678.2429143342},{"$f":"Distributionsanlæg!CH20","v":692670.74652015045},{"$f":"Distributionsanlæg!CI20","v":16162514.349522613},{"$f":"Distributionsanlæg!CJ20","v":3194979.3510351609},{"$f":"Distributionsanlæg!CK20","v":6616396.5680284994},{"$f":"Distributionsanlæg!CL20","v":6326596.2729228325},{"$f":"Distributionsanlæg!CM20","v":6816008.382046096},{"$f":"Distributionsanlæg!CN20","v":987509.65933581721},{"$f":"Distributionsanlæg!CO20","v":2594882.4634112148},{"$f":"Distributionsanlæg!CP20","v":0},353078108.77429318,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},9136329.6314122248,8478551.793740185,8478551.793740185,8478551.793740185,8478551.793740185,8478551.793740185,8478551.793740185,8478551.793740185,8478551.793740185,8478551.793740185,8478551.793740185,8273169.2336793607,8273169.2336793607,8273169.2336793607,8273169.2336793607,8273169.2336793607,8273169.2336793607,8273169.2336793607,8273169.2336793607,8273169.2336793607,8273169.2336793607,7550260.515187786,7550260.515187786,7550260.515187786,7550260.515187786,7550260.515187786,7550260.515187786,7550260.515187786,7550260.515187786,7550260.515187786,7550260.515187786,6373230.0236643134,6373230.0236643134,6373230.0236643134,6373230.0236643134,6373230.0236643134,6373230.0236643134,6373230.0236643134,6373230.0236643134,6373230.0236643134,6373230.0236643134,1842687.5246699993,1842687.5246699993,1842687.5246699993,1842687.5246699993,1842687.5246699993,1842687.5246699993,1842687.5246699993,1717700.1500261188,1717700.1500261188,1717700.1500261188,1717700.1500261188,1717700.1500261188,1218377.2608578489,1218377.2608578489,1218377.2608578489,1218377.2608578489,1218377.2608578489,1058722.0039048893,1058722.0039048893,1058722.0039048893,1058722.0039048893,1058722.0039048893,641799.71908264281,641799.71908264281,641799.71908264281,621213.68509909231,610875.31574804522,373191.28119624214,326887.23263051518,232367.28165867945,143260.29189920294,48593.50881522939,35065.979235286686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B74","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E74","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU21","v":0},{"$f":"Distributionsanlæg!BV21","v":0},{"$f":"Distributionsanlæg!BW21","v":0},{"$f":"Distributionsanlæg!BX21","v":234209.18420505477},{"$f":"Distributionsanlæg!BY21","v":1258879.8314392222},{"$f":"Distributionsanlæg!BZ21","v":5703452.5052754609},{"$f":"Distributionsanlæg!CA21","v":10222208.290699909},{"$f":"Distributionsanlæg!CB21","v":61352581.308414392},{"$f":"Distributionsanlæg!CC21","v":461013.7950891325},{"$f":"Distributionsanlæg!CD21","v":7580101.2110463846},{"$f":"Distributionsanlæg!CE21","v":2094777.7836149158},{"$f":"Distributionsanlæg!CF21","v":6352775.8869676748},{"$f":"Distributionsanlæg!CG21","v":1666569.9861111376},{"$f":"Distributionsanlæg!CH21","v":98369.457368217903},{"$f":"Distributionsanlæg!CI21","v":4045441.0630229767},{"$f":"Distributionsanlæg!CJ21","v":0},{"$f":"Distributionsanlæg!CK21","v":1148431.5964926346},{"$f":"Distributionsanlæg!CL21","v":1044933.318350618},{"$f":"Distributionsanlæg!CM21","v":2837220.3090333818},{"$f":"Distributionsanlæg!CN21","v":3871749.5832697982},{"$f":"Distributionsanlæg!CO21","v":1939567.8077313676},{"$f":"Distributionsanlæg!CP21","v":0},111912282.91813228,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},2971967.1177083114,2737757.9335032566,2737757.9335032566,2737757.9335032566,2737757.9335032566,2737757.9335032566,2737757.9335032566,2737757.9335032566,2737757.9335032566,2737757.9335032566,2737757.9335032566,2623314.3124633273,2623314.3124633273,2623314.3124633273,2623314.3124633273,2623314.3124633273,2623314.3124633273,2623314.3124633273,2623314.3124633273,2623314.3124633273,2623314.3124633273,2351721.336021638,2351721.336021638,2351721.336021638,2351721.336021638,2351721.336021638,2351721.336021638,2351721.336021638,2351721.336021638,2351721.336021638,2351721.336021638,2021972.6814829316,2021972.6814829316,2021972.6814829316,2021972.6814829316,2021972.6814829316,2021972.6814829316,2021972.6814829316,2021972.6814829316,2021972.6814829316,2021972.6814829316,525568.25932648324,525568.25932648324,525568.25932648324,525568.25932648324,525568.25932648324,525568.25932648324,525568.25932648324,515963.8052621262,515963.8052621262,515963.8052621262,515963.8052621262,515963.8052621262,372943.02769521339,372943.02769521339,372943.02769521339,372943.02769521339,372943.02769521339,336826.16935702512,336826.16935702512,336826.16935702512,336826.16935702512,336826.16935702512,235988.45686547473,235988.45686547473,235988.45686547473,210737.39646985143,209269.19561360936,149777.41527503618,149777.41527503618,133371.24961085568,118653.87892986106,79248.041304397426,26210.375780153616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B75","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E75","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU22","v":0},{"$f":"Distributionsanlæg!BV22","v":0},{"$f":"Distributionsanlæg!BW22","v":0},{"$f":"Distributionsanlæg!BX22","v":65962.492402762786},{"$f":"Distributionsanlæg!BY22","v":489890.28988351411},{"$f":"Distributionsanlæg!BZ22","v":1958822.2531966893},{"$f":"Distributionsanlæg!CA22","v":4907553.5053019002},{"$f":"Distributionsanlæg!CB22","v":20879635.091084797},{"$f":"Distributionsanlæg!CC22","v":0},{"$f":"Distributionsanlæg!CD22","v":799850.17088888225},{"$f":"Distributionsanlæg!CE22","v":567297.17026981595},{"$f":"Distributionsanlæg!CF22","v":174551.82945507782},{"$f":"Distributionsanlæg!CG22","v":0},{"$f":"Distributionsanlæg!CH22","v":0},{"$f":"Distributionsanlæg!CI22","v":0},{"$f":"Distributionsanlæg!CJ22","v":0},{"$f":"Distributionsanlæg!CK22","v":298035.88144272519},{"$f":"Distributionsanlæg!CL22","v":642606.05139209132},{"$f":"Distributionsanlæg!CM22","v":0},{"$f":"Distributionsanlæg!CN22","v":0},{"$f":"Distributionsanlæg!CO22","v":0},{"$f":"Distributionsanlæg!CP22","v":0},30784204.735318255,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},912294.40072695492,846331.90832419216,846331.90832419216,846331.90832419216,846331.90832419216,846331.90832419216,846331.90832419216,846331.90832419216,846331.90832419216,846331.90832419216,846331.90832419216,801796.42742569093,801796.42742569093,801796.42742569093,801796.42742569093,801796.42742569093,801796.42742569093,801796.42742569093,801796.42742569093,801796.42742569093,801796.42742569093,708519.17727346753,708519.17727346753,708519.17727346753,708519.17727346753,708519.17727346753,708519.17727346753,708519.17727346753,708519.17727346753,708519.17727346753,708519.17727346753,550210.99968308373,550210.99968308373,550210.99968308373,550210.99968308373,550210.99968308373,550210.99968308373,550210.99968308373,550210.99968308373,550210.99968308373,550210.99968308373,40951.607217600802,40951.607217600802,40951.607217600802,40951.607217600802,40951.607217600802,40951.607217600802,40951.607217600802,40951.607217600802,40951.607217600802,40951.607217600802,40951.607217600802,40951.607217600802,25860.094559320009,25860.094559320009,25860.094559320009,25860.094559320009,25860.094559320009,16079.108865012837,16079.108865012837,16079.108865012837,16079.108865012837,16079.108865012837,13308.444905408429,{"$f":"IF($D22>=DK$2,$AA22/($D22-2009),0)+IF($E22>=DK$2,$AB22/($E22-2009),0)+IF($F22>=DK$2,$AC22/($F22-2009),0)+IF($G22>=DK$2,$AD22/($G22-2009),0)+IF($H22>=DK$2,$AE22/($H22-2009),0)+IF($I22>=DK$2,$AF22/($I22-2009),0)+IF($J22>=DK$2,$AG22/($J22-2009),0)+IF($K22>=DK$2,$AH22/($K22-2009),0)+IF($L22>=DK$2,$AI22/($L22-2009),0)+IF($M22>=DK$2,$AJ22/($M22-2009),0)+IF($N22>=DK$2,$AK22/($N22-2009),0)+IF($O22>=DK$2,$AL22/($O22-2009),0)+IF($P22>=DK$2,$AM22/($P22-2009),0)+IF($Q22>=DK$2,$AN22/($Q22-2009),0)+IF($R22>=DK$2,$AO22/($R22-2009),0)+IF($S22>=DK$2,$AP22/($S22-2009),0)+IF($T22>=DK$2,$AQ22/($T22-2009),0)+IF($U22>=DK$2,$AR22/($U22-2009),0)+IF($V22>=DK$2,$AS22/($V22-2009),0)+IF($W22>=DK$2,$AT22/($W22-2009),0)+IF($X22>=DK$2,$AU22/($X22-2009),0)+IF($Y22>=DK$2,$AV22/($Y22-2009),0)","v":13308.444905408429},13308.444905408429,13308.444905408429,13308.444905408429,13308.444905408429,13308.444905408429,9050.7894562266392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B76","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E76","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU23","v":0},{"$f":"Distributionsanlæg!BV23","v":0},{"$f":"Distributionsanlæg!BW23","v":0},{"$f":"Distributionsanlæg!BX23","v":43333.123891090174},{"$f":"Distributionsanlæg!BY23","v":697364.20262101479},{"$f":"Distributionsanlæg!BZ23","v":617435.21713665233},{"$f":"Distributionsanlæg!CA23","v":4261570.846963509},{"$f":"Distributionsanlæg!CB23","v":20518551.188091062},{"$f":"Distributionsanlæg!CC23","v":0},{"$f":"Distributionsanlæg!CD23","v":1123733.1626220564},{"$f":"Distributionsanlæg!CE23","v":350932.66812039778},{"$f":"Distributionsanlæg!CF23","v":0},{"$f":"Distributionsanlæg!CG23","v":0},{"$f":"Distributionsanlæg!CH23","v":0},{"$f":"Distributionsanlæg!CI23","v":0},{"$f":"Distributionsanlæg!CJ23","v":0},{"$f":"Distributionsanlæg!CK23","v":0},{"$f":"Distributionsanlæg!CL23","v":0},{"$f":"Distributionsanlæg!CM23","v":0},{"$f":"Distributionsanlæg!CN23","v":281721.97488559352},{"$f":"Distributionsanlæg!CO23","v":0},{"$f":"Distributionsanlæg!CP23","v":0},27894642.384331379,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},805166.32279521867,{"$f":"IF($D23>=AZ$2,$AA23/($D23-2009),0)+IF($E23>=AZ$2,$AB23/($E23-2009),0)+IF($F23>=AZ$2,$AC23/($F23-2009),0)+IF($G23>=AZ$2,$AD23/($G23-2009),0)+IF($H23>=AZ$2,$AE23/($H23-2009),0)+IF($I23>=AZ$2,$AF23/($I23-2009),0)+IF($J23>=AZ$2,$AG23/($J23-2009),0)+IF($K23>=AZ$2,$AH23/($K23-2009),0)+IF($L23>=AZ$2,$AI23/($L23-2009),0)+IF($M23>=AZ$2,$AJ23/($M23-2009),0)+IF($N23>=AZ$2,$AK23/($N23-2009),0)+IF($O23>=AZ$2,$AL23/($O23-2009),0)+IF($P23>=AZ$2,$AM23/($P23-2009),0)+IF($Q23>=AZ$2,$AN23/($Q23-2009),0)+IF($R23>=AZ$2,$AO23/($R23-2009),0)+IF($S23>=AZ$2,$AP23/($S23-2009),0)+IF($T23>=AZ$2,$AQ23/($T23-2009),0)+IF($U23>=AZ$2,$AR23/($U23-2009),0)+IF($V23>=AZ$2,$AS23/($V23-2009),0)+IF($W23>=AZ$2,$AT23/($W23-2009),0)+IF($X23>=AZ$2,$AU23/($X23-2009),0)+IF($Y23>=AZ$2,$AV23/($Y23-2009),0)","v":761833.19890412851},761833.19890412851,761833.19890412851,761833.19890412851,761833.19890412851,761833.19890412851,761833.19890412851,761833.19890412851,761833.19890412851,761833.19890412851,698436.45321130892,698436.45321130892,698436.45321130892,698436.45321130892,698436.45321130892,698436.45321130892,698436.45321130892,698436.45321130892,698436.45321130892,698436.45321130892,669034.77620480175,669034.77620480175,669034.77620480175,669034.77620480175,669034.77620480175,669034.77620480175,669034.77620480175,669034.77620480175,669034.77620480175,669034.77620480175,531564.74888339813,531564.74888339813,531564.74888339813,531564.74888339813,531564.74888339813,531564.74888339813,531564.74888339813,531564.74888339813,531564.74888339813,531564.74888339813,31112.280881177172,31112.280881177172,31112.280881177172,31112.280881177172,31112.280881177172,31112.280881177172,31112.280881177172,31112.280881177172,31112.280881177172,31112.280881177172,31112.280881177172,31112.280881177172,9909.7683788742233,9909.7683788742233,9909.7683788742233,9909.7683788742233,9909.7683788742233,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,3859.2051354190894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B77","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E77","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU24","v":0},{"$f":"Distributionsanlæg!BV24","v":0},{"$f":"Distributionsanlæg!BW24","v":0},{"$f":"Distributionsanlæg!BX24","v":25319.764164538759},{"$f":"Distributionsanlæg!BY24","v":873509.70810577623},{"$f":"Distributionsanlæg!BZ24","v":0},{"$f":"Distributionsanlæg!CA24","v":7409881.530439117},{"$f":"Distributionsanlæg!CB24","v":5690815.4296708638},{"$f":"Distributionsanlæg!CC24","v":0},{"$f":"Distributionsanlæg!CD24","v":0},{"$f":"Distributionsanlæg!CE24","v":641177.73197937338},{"$f":"Distributionsanlæg!CF24","v":4917808.0646474091},{"$f":"Distributionsanlæg!CG24","v":0},{"$f":"Distributionsanlæg!CH24","v":0},{"$f":"Distributionsanlæg!CI24","v":9752122.5866861679},{"$f":"Distributionsanlæg!CJ24","v":0},{"$f":"Distributionsanlæg!CK24","v":0},{"$f":"Distributionsanlæg!CL24","v":0},{"$f":"Distributionsanlæg!CM24","v":0},{"$f":"Distributionsanlæg!CN24","v":0},{"$f":"Distributionsanlæg!CO24","v":0},{"$f":"Distributionsanlæg!CP24","v":0},29310634.815693248,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},715087.35183217784,689767.58766763902,689767.58766763902,689767.58766763902,689767.58766763902,689767.58766763902,689767.58766763902,689767.58766763902,689767.58766763902,689767.58766763902,689767.58766763902,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,610357.61420347763,371329.17773769971,371329.17773769971,371329.17773769971,371329.17773769971,371329.17773769971,371329.17773769971,371329.17773769971,371329.17773769971,371329.17773769971,371329.17773769971,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,232528.80140426397,221474.01292186097,221474.01292186097,221474.01292186097,221474.01292186097,221474.01292186097,143413.56745126718,143413.56745126718,143413.56745126718,143413.56745126718,143413.56745126718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B78","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E78","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU25","v":0},{"$f":"Distributionsanlæg!BV25","v":0},{"$f":"Distributionsanlæg!BW25","v":0},{"$f":"Distributionsanlæg!BX25","v":0},{"$f":"Distributionsanlæg!BY25","v":0},{"$f":"Distributionsanlæg!BZ25","v":0},{"$f":"Distributionsanlæg!CA25","v":0},{"$f":"Distributionsanlæg!CB25","v":962113.88346072915},{"$f":"Distributionsanlæg!CC25","v":0},{"$f":"Distributionsanlæg!CD25","v":0},{"$f":"Distributionsanlæg!CE25","v":0},{"$f":"Distributionsanlæg!CF25","v":0},{"$f":"Distributionsanlæg!CG25","v":0},{"$f":"Distributionsanlæg!CH25","v":0},{"$f":"Distributionsanlæg!CI25","v":0},{"$f":"Distributionsanlæg!CJ25","v":0},{"$f":"Distributionsanlæg!CK25","v":0},{"$f":"Distributionsanlæg!CL25","v":0},{"$f":"Distributionsanlæg!CM25","v":0},{"$f":"Distributionsanlæg!CN25","v":0},{"$f":"Distributionsanlæg!CO25","v":0},{"$f":"Distributionsanlæg!CP25","v":0},962113.88346072915,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,23466.19227952998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B79","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E79","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU26","v":0},{"$f":"Distributionsanlæg!BV26","v":0},{"$f":"Distributionsanlæg!BW26","v":0},{"$f":"Distributionsanlæg!BX26","v":0},{"$f":"Distributionsanlæg!BY26","v":0},{"$f":"Distributionsanlæg!BZ26","v":0},{"$f":"Distributionsanlæg!CA26","v":0},{"$f":"Distributionsanlæg!CB26","v":0},{"$f":"Distributionsanlæg!CC26","v":0},{"$f":"Distributionsanlæg!CD26","v":0},{"$f":"Distributionsanlæg!CE26","v":0},{"$f":"Distributionsanlæg!CF26","v":0},{"$f":"Distributionsanlæg!CG26","v":0},{"$f":"Distributionsanlæg!CH26","v":0},{"$f":"Distributionsanlæg!CI26","v":0},{"$f":"Distributionsanlæg!CJ26","v":0},{"$f":"Distributionsanlæg!CK26","v":0},{"$f":"Distributionsanlæg!CL26","v":0},{"$f":"Distributionsanlæg!CM26","v":0},{"$f":"Distributionsanlæg!CN26","v":0},{"$f":"Distributionsanlæg!CO26","v":0},{"$f":"Distributionsanlæg!CP26","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D26>=DK$2,$AA26/($D26-2009),0)+IF($E26>=DK$2,$AB26/($E26-2009),0)+IF($F26>=DK$2,$AC26/($F26-2009),0)+IF($G26>=DK$2,$AD26/($G26-2009),0)+IF($H26>=DK$2,$AE26/($H26-2009),0)+IF($I26>=DK$2,$AF26/($I26-2009),0)+IF($J26>=DK$2,$AG26/($J26-2009),0)+IF($K26>=DK$2,$AH26/($K26-2009),0)+IF($L26>=DK$2,$AI26/($L26-2009),0)+IF($M26>=DK$2,$AJ26/($M26-2009),0)+IF($N26>=DK$2,$AK26/($N26-2009),0)+IF($O26>=DK$2,$AL26/($O26-2009),0)+IF($P26>=DK$2,$AM26/($P26-2009),0)+IF($Q26>=DK$2,$AN26/($Q26-2009),0)+IF($R26>=DK$2,$AO26/($R26-2009),0)+IF($S26>=DK$2,$AP26/($S26-2009),0)+IF($T26>=DK$2,$AQ26/($T26-2009),0)+IF($U26>=DK$2,$AR26/($U26-2009),0)+IF($V26>=DK$2,$AS26/($V26-2009),0)+IF($W26>=DK$2,$AT26/($W26-2009),0)+IF($X26>=DK$2,$AU26/($X26-2009),0)+IF($Y26>=DK$2,$AV26/($Y26-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B80","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E80","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU27","v":0},{"$f":"Distributionsanlæg!BV27","v":0},{"$f":"Distributionsanlæg!BW27","v":0},{"$f":"Distributionsanlæg!BX27","v":0},{"$f":"Distributionsanlæg!BY27","v":0},{"$f":"Distributionsanlæg!BZ27","v":0},{"$f":"Distributionsanlæg!CA27","v":0},{"$f":"Distributionsanlæg!CB27","v":0},{"$f":"Distributionsanlæg!CC27","v":0},{"$f":"Distributionsanlæg!CD27","v":0},{"$f":"Distributionsanlæg!CE27","v":0},{"$f":"Distributionsanlæg!CF27","v":0},{"$f":"Distributionsanlæg!CG27","v":0},{"$f":"Distributionsanlæg!CH27","v":0},{"$f":"Distributionsanlæg!CI27","v":0},{"$f":"Distributionsanlæg!CJ27","v":0},{"$f":"Distributionsanlæg!CK27","v":0},{"$f":"Distributionsanlæg!CL27","v":0},{"$f":"Distributionsanlæg!CM27","v":0},{"$f":"Distributionsanlæg!CN27","v":0},{"$f":"Distributionsanlæg!CO27","v":0},{"$f":"Distributionsanlæg!CP27","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D27>=AZ$2,$AA27/($D27-2009),0)+IF($E27>=AZ$2,$AB27/($E27-2009),0)+IF($F27>=AZ$2,$AC27/($F27-2009),0)+IF($G27>=AZ$2,$AD27/($G27-2009),0)+IF($H27>=AZ$2,$AE27/($H27-2009),0)+IF($I27>=AZ$2,$AF27/($I27-2009),0)+IF($J27>=AZ$2,$AG27/($J27-2009),0)+IF($K27>=AZ$2,$AH27/($K27-2009),0)+IF($L27>=AZ$2,$AI27/($L27-2009),0)+IF($M27>=AZ$2,$AJ27/($M27-2009),0)+IF($N27>=AZ$2,$AK27/($N27-2009),0)+IF($O27>=AZ$2,$AL27/($O27-2009),0)+IF($P27>=AZ$2,$AM27/($P27-2009),0)+IF($Q27>=AZ$2,$AN27/($Q27-2009),0)+IF($R27>=AZ$2,$AO27/($R27-2009),0)+IF($S27>=AZ$2,$AP27/($S27-2009),0)+IF($T27>=AZ$2,$AQ27/($T27-2009),0)+IF($U27>=AZ$2,$AR27/($U27-2009),0)+IF($V27>=AZ$2,$AS27/($V27-2009),0)+IF($W27>=AZ$2,$AT27/($W27-2009),0)+IF($X27>=AZ$2,$AU27/($X27-2009),0)+IF($Y27>=AZ$2,$AV27/($Y27-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B81","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E81","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU28","v":0},{"$f":"Distributionsanlæg!BV28","v":0},{"$f":"Distributionsanlæg!BW28","v":0},{"$f":"Distributionsanlæg!BX28","v":0},{"$f":"Distributionsanlæg!BY28","v":0},{"$f":"Distributionsanlæg!BZ28","v":0},{"$f":"Distributionsanlæg!CA28","v":0},{"$f":"Distributionsanlæg!CB28","v":0},{"$f":"Distributionsanlæg!CC28","v":0},{"$f":"Distributionsanlæg!CD28","v":0},{"$f":"Distributionsanlæg!CE28","v":0},{"$f":"Distributionsanlæg!CF28","v":0},{"$f":"Distributionsanlæg!CG28","v":0},{"$f":"Distributionsanlæg!CH28","v":0},{"$f":"Distributionsanlæg!CI28","v":0},{"$f":"Distributionsanlæg!CJ28","v":0},{"$f":"Distributionsanlæg!CK28","v":0},{"$f":"Distributionsanlæg!CL28","v":0},{"$f":"Distributionsanlæg!CM28","v":0},{"$f":"Distributionsanlæg!CN28","v":0},{"$f":"Distributionsanlæg!CO28","v":0},{"$f":"Distributionsanlæg!CP28","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B82","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E82","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU29","v":0},{"$f":"Distributionsanlæg!BV29","v":0},{"$f":"Distributionsanlæg!BW29","v":0},{"$f":"Distributionsanlæg!BX29","v":0},{"$f":"Distributionsanlæg!BY29","v":0},{"$f":"Distributionsanlæg!BZ29","v":0},{"$f":"Distributionsanlæg!CA29","v":0},{"$f":"Distributionsanlæg!CB29","v":0},{"$f":"Distributionsanlæg!CC29","v":0},{"$f":"Distributionsanlæg!CD29","v":0},{"$f":"Distributionsanlæg!CE29","v":0},{"$f":"Distributionsanlæg!CF29","v":0},{"$f":"Distributionsanlæg!CG29","v":0},{"$f":"Distributionsanlæg!CH29","v":0},{"$f":"Distributionsanlæg!CI29","v":0},{"$f":"Distributionsanlæg!CJ29","v":0},{"$f":"Distributionsanlæg!CK29","v":0},{"$f":"Distributionsanlæg!CL29","v":0},{"$f":"Distributionsanlæg!CM29","v":0},{"$f":"Distributionsanlæg!CN29","v":0},{"$f":"Distributionsanlæg!CO29","v":0},{"$f":"Distributionsanlæg!CP29","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B83","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E83","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU30","v":0},{"$f":"Distributionsanlæg!BV30","v":0},{"$f":"Distributionsanlæg!BW30","v":0},{"$f":"Distributionsanlæg!BX30","v":0},{"$f":"Distributionsanlæg!BY30","v":0},{"$f":"Distributionsanlæg!BZ30","v":0},{"$f":"Distributionsanlæg!CA30","v":0},{"$f":"Distributionsanlæg!CB30","v":0},{"$f":"Distributionsanlæg!CC30","v":0},{"$f":"Distributionsanlæg!CD30","v":0},{"$f":"Distributionsanlæg!CE30","v":0},{"$f":"Distributionsanlæg!CF30","v":0},{"$f":"Distributionsanlæg!CG30","v":0},{"$f":"Distributionsanlæg!CH30","v":0},{"$f":"Distributionsanlæg!CI30","v":0},{"$f":"Distributionsanlæg!CJ30","v":0},{"$f":"Distributionsanlæg!CK30","v":0},{"$f":"Distributionsanlæg!CL30","v":0},{"$f":"Distributionsanlæg!CM30","v":0},{"$f":"Distributionsanlæg!CN30","v":0},{"$f":"Distributionsanlæg!CO30","v":0},{"$f":"Distributionsanlæg!CP30","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D30>=DK$2,$AA30/($D30-2009),0)+IF($E30>=DK$2,$AB30/($E30-2009),0)+IF($F30>=DK$2,$AC30/($F30-2009),0)+IF($G30>=DK$2,$AD30/($G30-2009),0)+IF($H30>=DK$2,$AE30/($H30-2009),0)+IF($I30>=DK$2,$AF30/($I30-2009),0)+IF($J30>=DK$2,$AG30/($J30-2009),0)+IF($K30>=DK$2,$AH30/($K30-2009),0)+IF($L30>=DK$2,$AI30/($L30-2009),0)+IF($M30>=DK$2,$AJ30/($M30-2009),0)+IF($N30>=DK$2,$AK30/($N30-2009),0)+IF($O30>=DK$2,$AL30/($O30-2009),0)+IF($P30>=DK$2,$AM30/($P30-2009),0)+IF($Q30>=DK$2,$AN30/($Q30-2009),0)+IF($R30>=DK$2,$AO30/($R30-2009),0)+IF($S30>=DK$2,$AP30/($S30-2009),0)+IF($T30>=DK$2,$AQ30/($T30-2009),0)+IF($U30>=DK$2,$AR30/($U30-2009),0)+IF($V30>=DK$2,$AS30/($V30-2009),0)+IF($W30>=DK$2,$AT30/($W30-2009),0)+IF($X30>=DK$2,$AU30/($X30-2009),0)+IF($Y30>=DK$2,$AV30/($Y30-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B84","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E84","v":50},1955,{"$f":"E$3+$C31","v":1965},1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU31","v":0},{"$f":"Distributionsanlæg!BV31","v":0},{"$f":"Distributionsanlæg!BW31","v":0},{"$f":"Distributionsanlæg!BX31","v":0},{"$f":"Distributionsanlæg!BY31","v":0},{"$f":"Distributionsanlæg!BZ31","v":0},{"$f":"Distributionsanlæg!CA31","v":0},{"$f":"Distributionsanlæg!CB31","v":0},{"$f":"Distributionsanlæg!CC31","v":0},{"$f":"Distributionsanlæg!CD31","v":0},{"$f":"Distributionsanlæg!CE31","v":0},{"$f":"Distributionsanlæg!CF31","v":0},{"$f":"Distributionsanlæg!CG31","v":0},{"$f":"Distributionsanlæg!CH31","v":0},{"$f":"Distributionsanlæg!CI31","v":0},{"$f":"Distributionsanlæg!CJ31","v":0},{"$f":"Distributionsanlæg!CK31","v":0},{"$f":"Distributionsanlæg!CL31","v":0},{"$f":"Distributionsanlæg!CM31","v":0},{"$f":"Distributionsanlæg!CN31","v":0},{"$f":"Distributionsanlæg!CO31","v":0},{"$f":"Distributionsanlæg!CP31","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D31>=AZ$2,$AA31/($D31-2009),0)+IF($E31>=AZ$2,$AB31/($E31-2009),0)+IF($F31>=AZ$2,$AC31/($F31-2009),0)+IF($G31>=AZ$2,$AD31/($G31-2009),0)+IF($H31>=AZ$2,$AE31/($H31-2009),0)+IF($I31>=AZ$2,$AF31/($I31-2009),0)+IF($J31>=AZ$2,$AG31/($J31-2009),0)+IF($K31>=AZ$2,$AH31/($K31-2009),0)+IF($L31>=AZ$2,$AI31/($L31-2009),0)+IF($M31>=AZ$2,$AJ31/($M31-2009),0)+IF($N31>=AZ$2,$AK31/($N31-2009),0)+IF($O31>=AZ$2,$AL31/($O31-2009),0)+IF($P31>=AZ$2,$AM31/($P31-2009),0)+IF($Q31>=AZ$2,$AN31/($Q31-2009),0)+IF($R31>=AZ$2,$AO31/($R31-2009),0)+IF($S31>=AZ$2,$AP31/($S31-2009),0)+IF($T31>=AZ$2,$AQ31/($T31-2009),0)+IF($U31>=AZ$2,$AR31/($U31-2009),0)+IF($V31>=AZ$2,$AS31/($V31-2009),0)+IF($W31>=AZ$2,$AT31/($W31-2009),0)+IF($X31>=AZ$2,$AU31/($X31-2009),0)+IF($Y31>=AZ$2,$AV31/($Y31-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW33:AW45)","v":48176639.459822953},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY33:AY45)","v":1176308.5858138574},{"$f":"SUM(AZ33:AZ45)","v":1173732.9075390827},1173732.9075390827,1173732.9075390827,1173732.9075390827,1173732.9075390827,1173732.9075390827,1173732.9075390827,1173732.9075390827,1173732.9075390827,1173732.9075390827,1129380.3152925472,1129380.3152925472,1129380.3152925472,1129380.3152925472,1129380.3152925472,1129380.3152925472,1129380.3152925472,1129380.3152925472,1129380.3152925472,1129380.3152925472,1048022.7801021725,1048022.7801021725,1048022.7801021725,1048022.7801021725,1048022.7801021725,1048022.7801021725,1048022.7801021725,1048022.7801021725,1048022.7801021725,1048022.7801021725,851761.8161926748,851761.8161926748,851761.8161926748,851761.8161926748,851761.8161926748,851761.8161926748,851761.8161926748,851761.8161926748,851761.8161926748,851761.8161926748,215413.22768462636,215413.22768462636,215413.22768462636,215413.22768462636,215413.22768462636,215413.22768462636,215413.22768462636,215413.22768462636,215413.22768462636,215413.22768462636,215413.22768462636,215413.22768462636,180959.94195532028,180959.94195532028,180959.94195532028,180959.94195532028,180959.94195532028,174037.05126680309,174037.05126680309,174037.05126680309,174037.05126680309,174037.05126680309,99132.753437149935,99132.753437149935,{"$f":"SUM(DL33:DL45)","v":99132.753437149935},91145.815340927118,90425.685682199401,36891.537553485497,33766.7402253361,28195.662580012773,21597.768237285232,11690.485666447203,297.02882103800476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B86","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E86","v":75},{"$f":"D$3+$C33","v":1980},1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU33","v":0},{"$f":"Distributionsanlæg!BV33","v":0},{"$f":"Distributionsanlæg!BW33","v":0},{"$f":"Distributionsanlæg!BX33","v":28.679344522940344},{"$f":"Distributionsanlæg!BY33","v":8223.7069038439386},{"$f":"Distributionsanlæg!BZ33","v":54973.398718745797},{"$f":"Distributionsanlæg!CA33","v":207744.74058207861},{"$f":"Distributionsanlæg!CB33","v":2065865.8398377108},{"$f":"Distributionsanlæg!CC33","v":0},{"$f":"Distributionsanlæg!CD33","v":521648.76285929151},{"$f":"Distributionsanlæg!CE33","v":193936.47448758822},{"$f":"Distributionsanlæg!CF33","v":298028.2757696046},{"$f":"Distributionsanlæg!CG33","v":291358.97015412559},{"$f":"Distributionsanlæg!CH33","v":48248.687134757405},{"$f":"Distributionsanlæg!CI33","v":223159.50399330087},{"$f":"Distributionsanlæg!CJ33","v":70747.364507632446},{"$f":"Distributionsanlæg!CK33","v":41725.023401981525},{"$f":"Distributionsanlæg!CL33","v":35203.635858871086},{"$f":"Distributionsanlæg!CM33","v":64308.285471884534},{"$f":"Distributionsanlæg!CN33","v":118323.22945194927},{"$f":"Distributionsanlæg!CO33","v":0},{"$f":"Distributionsanlæg!CP33","v":0},4243524.5784778893,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D33>=AY$2,$AA33/($D33-2009),0)+IF($E33>=AY$2,$AB33/($E33-2009),0)+IF($F33>=AY$2,$AC33/($F33-2009),0)+IF($G33>=AY$2,$AD33/($G33-2009),0)+IF($H33>=AY$2,$AE33/($H33-2009),0)+IF($I33>=AY$2,$AF33/($I33-2009),0)+IF($J33>=AY$2,$AG33/($J33-2009),0)+IF($K33>=AY$2,$AH33/($K33-2009),0)+IF($L33>=AY$2,$AI33/($L33-2009),0)+IF($M33>=AY$2,$AJ33/($M33-2009),0)+IF($N33>=AY$2,$AK33/($N33-2009),0)+IF($O33>=AY$2,$AL33/($O33-2009),0)+IF($P33>=AY$2,$AM33/($P33-2009),0)+IF($Q33>=AY$2,$AN33/($Q33-2009),0)+IF($R33>=AY$2,$AO33/($R33-2009),0)+IF($S33>=AY$2,$AP33/($S33-2009),0)+IF($T33>=AY$2,$AQ33/($T33-2009),0)+IF($U33>=AY$2,$AR33/($U33-2009),0)+IF($V33>=AY$2,$AS33/($V33-2009),0)+IF($W33>=AY$2,$AT33/($W33-2009),0)+IF($X33>=AY$2,$AU33/($X33-2009),0)+IF($Y33>=AY$2,$AV33/($Y33-2009),0)","v":91446.929713921825},{"$f":"IF($D33>=AZ$2,$AA33/($D33-2009),0)+IF($E33>=AZ$2,$AB33/($E33-2009),0)+IF($F33>=AZ$2,$AC33/($F33-2009),0)+IF($G33>=AZ$2,$AD33/($G33-2009),0)+IF($H33>=AZ$2,$AE33/($H33-2009),0)+IF($I33>=AZ$2,$AF33/($I33-2009),0)+IF($J33>=AZ$2,$AG33/($J33-2009),0)+IF($K33>=AZ$2,$AH33/($K33-2009),0)+IF($L33>=AZ$2,$AI33/($L33-2009),0)+IF($M33>=AZ$2,$AJ33/($M33-2009),0)+IF($N33>=AZ$2,$AK33/($N33-2009),0)+IF($O33>=AZ$2,$AL33/($O33-2009),0)+IF($P33>=AZ$2,$AM33/($P33-2009),0)+IF($Q33>=AZ$2,$AN33/($Q33-2009),0)+IF($R33>=AZ$2,$AO33/($R33-2009),0)+IF($S33>=AZ$2,$AP33/($S33-2009),0)+IF($T33>=AZ$2,$AQ33/($T33-2009),0)+IF($U33>=AZ$2,$AR33/($U33-2009),0)+IF($V33>=AZ$2,$AS33/($V33-2009),0)+IF($W33>=AZ$2,$AT33/($W33-2009),0)+IF($X33>=AZ$2,$AU33/($X33-2009),0)+IF($Y33>=AZ$2,$AV33/($Y33-2009),0)","v":91418.250369398884},91418.250369398884,91418.250369398884,91418.250369398884,91418.250369398884,91418.250369398884,91418.250369398884,91418.250369398884,91418.250369398884,91418.250369398884,90670.640650867615,90670.640650867615,90670.640650867615,90670.640650867615,90670.640650867615,90670.640650867615,90670.640650867615,90670.640650867615,90670.640650867615,90670.640650867615,88052.859759498766,88052.859759498766,88052.859759498766,88052.859759498766,88052.859759498766,88052.859759498766,88052.859759498766,88052.859759498766,88052.859759498766,88052.859759498766,81351.416514915589,81351.416514915589,81351.416514915589,81351.416514915589,81351.416514915589,81351.416514915589,81351.416514915589,81351.416514915589,81351.416514915589,81351.416514915589,30964.444811556801,30964.444811556801,30964.444811556801,30964.444811556801,30964.444811556801,30964.444811556801,30964.444811556801,30964.444811556801,30964.444811556801,30964.444811556801,30964.444811556801,30964.444811556801,21122.015323645646,21122.015323645646,21122.015323645646,21122.015323645646,21122.015323645646,17778.283004894121,17778.283004894121,17778.283004894121,17778.283004894121,17778.283004894121,13047.675452995636,13047.675452995636,{"$f":"IF($D33>=DL$2,$AA33/($D33-2009),0)+IF($E33>=DL$2,$AB33/($E33-2009),0)+IF($F33>=DL$2,$AC33/($F33-2009),0)+IF($G33>=DL$2,$AD33/($G33-2009),0)+IF($H33>=DL$2,$AE33/($H33-2009),0)+IF($I33>=DL$2,$AF33/($I33-2009),0)+IF($J33>=DL$2,$AG33/($J33-2009),0)+IF($K33>=DL$2,$AH33/($K33-2009),0)+IF($L33>=DL$2,$AI33/($L33-2009),0)+IF($M33>=DL$2,$AJ33/($M33-2009),0)+IF($N33>=DL$2,$AK33/($N33-2009),0)+IF($O33>=DL$2,$AL33/($O33-2009),0)+IF($P33>=DL$2,$AM33/($P33-2009),0)+IF($Q33>=DL$2,$AN33/($Q33-2009),0)+IF($R33>=DL$2,$AO33/($R33-2009),0)+IF($S33>=DL$2,$AP33/($S33-2009),0)+IF($T33>=DL$2,$AQ33/($T33-2009),0)+IF($U33>=DL$2,$AR33/($U33-2009),0)+IF($V33>=DL$2,$AS33/($V33-2009),0)+IF($W33>=DL$2,$AT33/($W33-2009),0)+IF($X33>=DL$2,$AU33/($X33-2009),0)+IF($Y33>=DL$2,$AV33/($Y33-2009),0)","v":13047.675452995636},8633.1456021755512,7913.0159434478273,4631.2585317816392,3605.934408482618,3009.8626455971676,2514.0367884299694,1620.8661568760174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B87","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E87","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU34","v":0},{"$f":"Distributionsanlæg!BV34","v":0},{"$f":"Distributionsanlæg!BW34","v":0},{"$f":"Distributionsanlæg!BX34","v":2495.7858150320603},{"$f":"Distributionsanlæg!BY34","v":164758.24373088652},{"$f":"Distributionsanlæg!BZ34","v":1032488.8908785131},{"$f":"Distributionsanlæg!CA34","v":3277598.3912418536},{"$f":"Distributionsanlæg!CB34","v":14341720.152952867},{"$f":"Distributionsanlæg!CC34","v":0},{"$f":"Distributionsanlæg!CD34","v":784754.40710027516},{"$f":"Distributionsanlæg!CE34","v":153170.23597285029},{"$f":"Distributionsanlæg!CF34","v":2532367.5848943638},{"$f":"Distributionsanlæg!CG34","v":235778.94419658068},{"$f":"Distributionsanlæg!CH34","v":0},{"$f":"Distributionsanlæg!CI34","v":2685492.0638631769},{"$f":"Distributionsanlæg!CJ34","v":144863.65113467598},{"$f":"Distributionsanlæg!CK34","v":318446.82362637843},{"$f":"Distributionsanlæg!CL34","v":136157.97784568658},{"$f":"Distributionsanlæg!CM34","v":613129.73961066105},{"$f":"Distributionsanlæg!CN34","v":187023.85139773434},{"$f":"Distributionsanlæg!CO34","v":21980.132756812352},{"$f":"Distributionsanlæg!CP34","v":0},26632226.877018347,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},642816.90279475949,640321.11697972752,640321.11697972752,640321.11697972752,640321.11697972752,640321.11697972752,640321.11697972752,640321.11697972752,640321.11697972752,640321.11697972752,640321.11697972752,625343.09482237441,625343.09482237441,625343.09482237441,625343.09482237441,625343.09482237441,625343.09482237441,625343.09482237441,625343.09482237441,625343.09482237441,625343.09482237441,576176.95716149267,576176.95716149267,576176.95716149267,576176.95716149267,576176.95716149267,576176.95716149267,576176.95716149267,576176.95716149267,576176.95716149267,576176.95716149267,470447.9767988525,470447.9767988525,470447.9767988525,470447.9767988525,470447.9767988525,470447.9767988525,470447.9767988525,470447.9767988525,470447.9767988525,470447.9767988525,120649.92428780689,120649.92428780689,120649.92428780689,120649.92428780689,120649.92428780689,120649.92428780689,120649.92428780689,120649.92428780689,120649.92428780689,120649.92428780689,120649.92428780689,120649.92428780689,105843.23736138661,105843.23736138661,105843.23736138661,105843.23736138661,105843.23736138661,103202.37122392368,103202.37122392368,103202.37122392368,103202.37122392368,103202.37122392368,63006.060352584544,63006.060352584544,63006.060352584544,59433.652107181806,59433.652107181806,19941.121756252745,17841.64855140237,13292.408213882676,11374.690216056102,2858.9993881302562,297.02882103800476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B88","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E88","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU35","v":0},{"$f":"Distributionsanlæg!BV35","v":0},{"$f":"Distributionsanlæg!BW35","v":0},{"$f":"Distributionsanlæg!BX35","v":51.213115219536327},{"$f":"Distributionsanlæg!BY35","v":73713.899418209039},{"$f":"Distributionsanlæg!BZ35","v":530326.30126868899},{"$f":"Distributionsanlæg!CA35","v":1258230.1602074543},{"$f":"Distributionsanlæg!CB35","v":5211588.8671722645},{"$f":"Distributionsanlæg!CC35","v":0},{"$f":"Distributionsanlæg!CD35","v":519620.97369365767},{"$f":"Distributionsanlæg!CE35","v":54420.949473557921},{"$f":"Distributionsanlæg!CF35","v":1018851.4393193128},{"$f":"Distributionsanlæg!CG35","v":0},{"$f":"Distributionsanlæg!CH35","v":0},{"$f":"Distributionsanlæg!CI35","v":731670.50489606848},{"$f":"Distributionsanlæg!CJ35","v":0},{"$f":"Distributionsanlæg!CK35","v":0},{"$f":"Distributionsanlæg!CL35","v":13969.696769393289},{"$f":"Distributionsanlæg!CM35","v":35886.320017792706},{"$f":"Distributionsanlæg!CN35","v":467065.37941558921},{"$f":"Distributionsanlæg!CO35","v":0},{"$f":"Distributionsanlæg!CP35","v":0},9915395.7047672085,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},244474.00363436586,244422.79051914631,244422.79051914631,244422.79051914631,244422.79051914631,244422.79051914631,244422.79051914631,244422.79051914631,244422.79051914631,244422.79051914631,244422.79051914631,237721.52693567279,237721.52693567279,237721.52693567279,237721.52693567279,237721.52693567279,237721.52693567279,237721.52693567279,237721.52693567279,237721.52693567279,237721.52693567279,212467.89354192567,212467.89354192567,212467.89354192567,212467.89354192567,212467.89354192567,212467.89354192567,212467.89354192567,212467.89354192567,212467.89354192567,212467.89354192567,171879.82385781425,171879.82385781425,171879.82385781425,171879.82385781425,171879.82385781425,171879.82385781425,171879.82385781425,171879.82385781425,171879.82385781425,171879.82385781425,44767.900268246798,44767.900268246798,44767.900268246798,44767.900268246798,44767.900268246798,44767.900268246798,44767.900268246798,44767.900268246798,44767.900268246798,44767.900268246798,44767.900268246798,44767.900268246798,34963.730953272126,34963.730953272126,34963.730953272126,34963.730953272126,34963.730953272126,34025.438720969396,34025.438720969396,34025.438720969396,34025.438720969396,34025.438720969396,17853.193652408881,17853.193652408881,17853.193652408881,17853.193652408881,17853.193652408881,7093.3332862902298,7093.3332862902298,7093.3332862902298,6896.5769937635641,6398.1558824053318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B89","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E89","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU36","v":0},{"$f":"Distributionsanlæg!BV36","v":0},{"$f":"Distributionsanlæg!BW36","v":0},{"$f":"Distributionsanlæg!BX36","v":0},{"$f":"Distributionsanlæg!BY36","v":22805.237632508408},{"$f":"Distributionsanlæg!BZ36","v":87710.704578622885},{"$f":"Distributionsanlæg!CA36","v":358550.00760984165},{"$f":"Distributionsanlæg!CB36","v":1921898.1933537568},{"$f":"Distributionsanlæg!CC36","v":0},{"$f":"Distributionsanlæg!CD36","v":0},{"$f":"Distributionsanlæg!CE36","v":0},{"$f":"Distributionsanlæg!CF36","v":33392.523895754013},{"$f":"Distributionsanlæg!CG36","v":0},{"$f":"Distributionsanlæg!CH36","v":0},{"$f":"Distributionsanlæg!CI36","v":0},{"$f":"Distributionsanlæg!CJ36","v":0},{"$f":"Distributionsanlæg!CK36","v":29803.588144272519},{"$f":"Distributionsanlæg!CL36","v":0},{"$f":"Distributionsanlæg!CM36","v":0},{"$f":"Distributionsanlæg!CN36","v":0},{"$f":"Distributionsanlæg!CO36","v":0},{"$f":"Distributionsanlæg!CP36","v":0},2454160.2552147564,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},65647.404215214206,65647.404215214206,65647.404215214206,65647.404215214206,65647.404215214206,65647.404215214206,65647.404215214206,65647.404215214206,65647.404215214206,65647.404215214206,65647.404215214206,63574.200794077071,63574.200794077071,63574.200794077071,63574.200794077071,63574.200794077071,63574.200794077071,63574.200794077071,63574.200794077071,63574.200794077071,63574.200794077071,59397.500576047416,59397.500576047416,59397.500576047416,59397.500576047416,59397.500576047416,59397.500576047416,59397.500576047416,59397.500576047416,59397.500576047416,59397.500576047416,47831.371298310587,47831.371298310587,47831.371298310587,47831.371298310587,47831.371298310587,47831.371298310587,47831.371298310587,47831.371298310587,47831.371298310587,47831.371298310587,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,955.8056067555442,425.76554491817882,{"$f":"IF($D36>=DK$2,$AA36/($D36-2009),0)+IF($E36>=DK$2,$AB36/($E36-2009),0)+IF($F36>=DK$2,$AC36/($F36-2009),0)+IF($G36>=DK$2,$AD36/($G36-2009),0)+IF($H36>=DK$2,$AE36/($H36-2009),0)+IF($I36>=DK$2,$AF36/($I36-2009),0)+IF($J36>=DK$2,$AG36/($J36-2009),0)+IF($K36>=DK$2,$AH36/($K36-2009),0)+IF($L36>=DK$2,$AI36/($L36-2009),0)+IF($M36>=DK$2,$AJ36/($M36-2009),0)+IF($N36>=DK$2,$AK36/($N36-2009),0)+IF($O36>=DK$2,$AL36/($O36-2009),0)+IF($P36>=DK$2,$AM36/($P36-2009),0)+IF($Q36>=DK$2,$AN36/($Q36-2009),0)+IF($R36>=DK$2,$AO36/($R36-2009),0)+IF($S36>=DK$2,$AP36/($S36-2009),0)+IF($T36>=DK$2,$AQ36/($T36-2009),0)+IF($U36>=DK$2,$AR36/($U36-2009),0)+IF($V36>=DK$2,$AS36/($V36-2009),0)+IF($W36>=DK$2,$AT36/($W36-2009),0)+IF($X36>=DK$2,$AU36/($X36-2009),0)+IF($Y36>=DK$2,$AV36/($Y36-2009),0)","v":425.76554491817882},425.76554491817882,425.76554491817882,425.76554491817882,425.76554491817882,425.76554491817882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B90","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E90","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU37","v":0},{"$f":"Distributionsanlæg!BV37","v":0},{"$f":"Distributionsanlæg!BW37","v":0},{"$f":"Distributionsanlæg!BX37","v":0},{"$f":"Distributionsanlæg!BY37","v":78321.018131847042},{"$f":"Distributionsanlæg!BZ37","v":3008.9435532975258},{"$f":"Distributionsanlæg!CA37","v":237057.85627096964},{"$f":"Distributionsanlæg!CB37","v":1916906.2499943962},{"$f":"Distributionsanlæg!CC37","v":0},{"$f":"Distributionsanlæg!CD37","v":0},{"$f":"Distributionsanlæg!CE37","v":0},{"$f":"Distributionsanlæg!CF37","v":0},{"$f":"Distributionsanlæg!CG37","v":0},{"$f":"Distributionsanlæg!CH37","v":0},{"$f":"Distributionsanlæg!CI37","v":0},{"$f":"Distributionsanlæg!CJ37","v":0},{"$f":"Distributionsanlæg!CK37","v":0},{"$f":"Distributionsanlæg!CL37","v":0},{"$f":"Distributionsanlæg!CM37","v":0},{"$f":"Distributionsanlæg!CN37","v":59309.889449598631},{"$f":"Distributionsanlæg!CO37","v":0},{"$f":"Distributionsanlæg!CP37","v":0},2294603.9574001092,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},62476.678419940996,{"$f":"IF($D37>=AZ$2,$AA37/($D37-2009),0)+IF($E37>=AZ$2,$AB37/($E37-2009),0)+IF($F37>=AZ$2,$AC37/($F37-2009),0)+IF($G37>=AZ$2,$AD37/($G37-2009),0)+IF($H37>=AZ$2,$AE37/($H37-2009),0)+IF($I37>=AZ$2,$AF37/($I37-2009),0)+IF($J37>=AZ$2,$AG37/($J37-2009),0)+IF($K37>=AZ$2,$AH37/($K37-2009),0)+IF($L37>=AZ$2,$AI37/($L37-2009),0)+IF($M37>=AZ$2,$AJ37/($M37-2009),0)+IF($N37>=AZ$2,$AK37/($N37-2009),0)+IF($O37>=AZ$2,$AL37/($O37-2009),0)+IF($P37>=AZ$2,$AM37/($P37-2009),0)+IF($Q37>=AZ$2,$AN37/($Q37-2009),0)+IF($R37>=AZ$2,$AO37/($R37-2009),0)+IF($S37>=AZ$2,$AP37/($S37-2009),0)+IF($T37>=AZ$2,$AQ37/($T37-2009),0)+IF($U37>=AZ$2,$AR37/($U37-2009),0)+IF($V37>=AZ$2,$AS37/($V37-2009),0)+IF($W37>=AZ$2,$AT37/($W37-2009),0)+IF($X37>=AZ$2,$AU37/($X37-2009),0)+IF($Y37>=AZ$2,$AV37/($Y37-2009),0)","v":62476.678419940996},62476.678419940996,62476.678419940996,62476.678419940996,62476.678419940996,62476.678419940996,62476.678419940996,62476.678419940996,62476.678419940996,62476.678419940996,55356.585862500353,55356.585862500353,55356.585862500353,55356.585862500353,55356.585862500353,55356.585862500353,55356.585862500353,55356.585862500353,55356.585862500353,55356.585862500353,55213.302836152849,55213.302836152849,55213.302836152849,55213.302836152849,55213.302836152849,55213.302836152849,55213.302836152849,55213.302836152849,55213.302836152849,55213.302836152849,47566.275214508671,47566.275214508671,47566.275214508671,47566.275214508671,47566.275214508671,47566.275214508671,47566.275214508671,47566.275214508671,47566.275214508671,47566.275214508671,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,812.46423903559764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B91","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E91","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU38","v":0},{"$f":"Distributionsanlæg!BV38","v":0},{"$f":"Distributionsanlæg!BW38","v":0},{"$f":"Distributionsanlæg!BX38","v":0},{"$f":"Distributionsanlæg!BY38","v":140056.40889459717},{"$f":"Distributionsanlæg!BZ38","v":0},{"$f":"Distributionsanlæg!CA38","v":744908.72528223938},{"$f":"Distributionsanlæg!CB38","v":632312.82551898493},{"$f":"Distributionsanlæg!CC38","v":0},{"$f":"Distributionsanlæg!CD38","v":0},{"$f":"Distributionsanlæg!CE38","v":0},{"$f":"Distributionsanlæg!CF38","v":836330.93938911194},{"$f":"Distributionsanlæg!CG38","v":0},{"$f":"Distributionsanlæg!CH38","v":0},{"$f":"Distributionsanlæg!CI38","v":0},{"$f":"Distributionsanlæg!CJ38","v":0},{"$f":"Distributionsanlæg!CK38","v":0},{"$f":"Distributionsanlæg!CL38","v":283119.18785970402},{"$f":"Distributionsanlæg!CM38","v":0},{"$f":"Distributionsanlæg!CN38","v":0},{"$f":"Distributionsanlæg!CO38","v":0},{"$f":"Distributionsanlæg!CP38","v":0},2636728.0869446378,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},69446.667035654813,69446.667035654813,69446.667035654813,69446.667035654813,69446.667035654813,69446.667035654813,69446.667035654813,69446.667035654813,69446.667035654813,69446.667035654813,69446.667035654813,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,56714.266227055079,32684.952508273163,32684.952508273163,32684.952508273163,32684.952508273163,32684.952508273163,32684.952508273163,32684.952508273163,32684.952508273163,32684.952508273163,32684.952508273163,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,17262.688471224748,3987.5941952070989,3987.5941952070989,3987.5941952070989,3987.5941952070989,3987.5941952070989,3987.5941952070989,3987.5941952070989,3987.5941952070989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B92","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E92","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU39","v":0},{"$f":"Distributionsanlæg!BV39","v":0},{"$f":"Distributionsanlæg!BW39","v":0},{"$f":"Distributionsanlæg!BX39","v":0},{"$f":"Distributionsanlæg!BY39","v":0},{"$f":"Distributionsanlæg!BZ39","v":0},{"$f":"Distributionsanlæg!CA39","v":0},{"$f":"Distributionsanlæg!CB39","v":0},{"$f":"Distributionsanlæg!CC39","v":0},{"$f":"Distributionsanlæg!CD39","v":0},{"$f":"Distributionsanlæg!CE39","v":0},{"$f":"Distributionsanlæg!CF39","v":0},{"$f":"Distributionsanlæg!CG39","v":0},{"$f":"Distributionsanlæg!CH39","v":0},{"$f":"Distributionsanlæg!CI39","v":0},{"$f":"Distributionsanlæg!CJ39","v":0},{"$f":"Distributionsanlæg!CK39","v":0},{"$f":"Distributionsanlæg!CL39","v":0},{"$f":"Distributionsanlæg!CM39","v":0},{"$f":"Distributionsanlæg!CN39","v":0},{"$f":"Distributionsanlæg!CO39","v":0},{"$f":"Distributionsanlæg!CP39","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B93","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E93","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU40","v":0},{"$f":"Distributionsanlæg!BV40","v":0},{"$f":"Distributionsanlæg!BW40","v":0},{"$f":"Distributionsanlæg!BX40","v":0},{"$f":"Distributionsanlæg!BY40","v":0},{"$f":"Distributionsanlæg!BZ40","v":0},{"$f":"Distributionsanlæg!CA40","v":0},{"$f":"Distributionsanlæg!CB40","v":0},{"$f":"Distributionsanlæg!CC40","v":0},{"$f":"Distributionsanlæg!CD40","v":0},{"$f":"Distributionsanlæg!CE40","v":0},{"$f":"Distributionsanlæg!CF40","v":0},{"$f":"Distributionsanlæg!CG40","v":0},{"$f":"Distributionsanlæg!CH40","v":0},{"$f":"Distributionsanlæg!CI40","v":0},{"$f":"Distributionsanlæg!CJ40","v":0},{"$f":"Distributionsanlæg!CK40","v":0},{"$f":"Distributionsanlæg!CL40","v":0},{"$f":"Distributionsanlæg!CM40","v":0},{"$f":"Distributionsanlæg!CN40","v":0},{"$f":"Distributionsanlæg!CO40","v":0},{"$f":"Distributionsanlæg!CP40","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D40>=DK$2,$AA40/($D40-2009),0)+IF($E40>=DK$2,$AB40/($E40-2009),0)+IF($F40>=DK$2,$AC40/($F40-2009),0)+IF($G40>=DK$2,$AD40/($G40-2009),0)+IF($H40>=DK$2,$AE40/($H40-2009),0)+IF($I40>=DK$2,$AF40/($I40-2009),0)+IF($J40>=DK$2,$AG40/($J40-2009),0)+IF($K40>=DK$2,$AH40/($K40-2009),0)+IF($L40>=DK$2,$AI40/($L40-2009),0)+IF($M40>=DK$2,$AJ40/($M40-2009),0)+IF($N40>=DK$2,$AK40/($N40-2009),0)+IF($O40>=DK$2,$AL40/($O40-2009),0)+IF($P40>=DK$2,$AM40/($P40-2009),0)+IF($Q40>=DK$2,$AN40/($Q40-2009),0)+IF($R40>=DK$2,$AO40/($R40-2009),0)+IF($S40>=DK$2,$AP40/($S40-2009),0)+IF($T40>=DK$2,$AQ40/($T40-2009),0)+IF($U40>=DK$2,$AR40/($U40-2009),0)+IF($V40>=DK$2,$AS40/($V40-2009),0)+IF($W40>=DK$2,$AT40/($W40-2009),0)+IF($X40>=DK$2,$AU40/($X40-2009),0)+IF($Y40>=DK$2,$AV40/($Y40-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B94","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E94","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU41","v":0},{"$f":"Distributionsanlæg!BV41","v":0},{"$f":"Distributionsanlæg!BW41","v":0},{"$f":"Distributionsanlæg!BX41","v":0},{"$f":"Distributionsanlæg!BY41","v":0},{"$f":"Distributionsanlæg!BZ41","v":0},{"$f":"Distributionsanlæg!CA41","v":0},{"$f":"Distributionsanlæg!CB41","v":0},{"$f":"Distributionsanlæg!CC41","v":0},{"$f":"Distributionsanlæg!CD41","v":0},{"$f":"Distributionsanlæg!CE41","v":0},{"$f":"Distributionsanlæg!CF41","v":0},{"$f":"Distributionsanlæg!CG41","v":0},{"$f":"Distributionsanlæg!CH41","v":0},{"$f":"Distributionsanlæg!CI41","v":0},{"$f":"Distributionsanlæg!CJ41","v":0},{"$f":"Distributionsanlæg!CK41","v":0},{"$f":"Distributionsanlæg!CL41","v":0},{"$f":"Distributionsanlæg!CM41","v":0},{"$f":"Distributionsanlæg!CN41","v":0},{"$f":"Distributionsanlæg!CO41","v":0},{"$f":"Distributionsanlæg!CP41","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D41>=AZ$2,$AA41/($D41-2009),0)+IF($E41>=AZ$2,$AB41/($E41-2009),0)+IF($F41>=AZ$2,$AC41/($F41-2009),0)+IF($G41>=AZ$2,$AD41/($G41-2009),0)+IF($H41>=AZ$2,$AE41/($H41-2009),0)+IF($I41>=AZ$2,$AF41/($I41-2009),0)+IF($J41>=AZ$2,$AG41/($J41-2009),0)+IF($K41>=AZ$2,$AH41/($K41-2009),0)+IF($L41>=AZ$2,$AI41/($L41-2009),0)+IF($M41>=AZ$2,$AJ41/($M41-2009),0)+IF($N41>=AZ$2,$AK41/($N41-2009),0)+IF($O41>=AZ$2,$AL41/($O41-2009),0)+IF($P41>=AZ$2,$AM41/($P41-2009),0)+IF($Q41>=AZ$2,$AN41/($Q41-2009),0)+IF($R41>=AZ$2,$AO41/($R41-2009),0)+IF($S41>=AZ$2,$AP41/($S41-2009),0)+IF($T41>=AZ$2,$AQ41/($T41-2009),0)+IF($U41>=AZ$2,$AR41/($U41-2009),0)+IF($V41>=AZ$2,$AS41/($V41-2009),0)+IF($W41>=AZ$2,$AT41/($W41-2009),0)+IF($X41>=AZ$2,$AU41/($X41-2009),0)+IF($Y41>=AZ$2,$AV41/($Y41-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B95","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E95","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU42","v":0},{"$f":"Distributionsanlæg!BV42","v":0},{"$f":"Distributionsanlæg!BW42","v":0},{"$f":"Distributionsanlæg!BX42","v":0},{"$f":"Distributionsanlæg!BY42","v":0},{"$f":"Distributionsanlæg!BZ42","v":0},{"$f":"Distributionsanlæg!CA42","v":0},{"$f":"Distributionsanlæg!CB42","v":0},{"$f":"Distributionsanlæg!CC42","v":0},{"$f":"Distributionsanlæg!CD42","v":0},{"$f":"Distributionsanlæg!CE42","v":0},{"$f":"Distributionsanlæg!CF42","v":0},{"$f":"Distributionsanlæg!CG42","v":0},{"$f":"Distributionsanlæg!CH42","v":0},{"$f":"Distributionsanlæg!CI42","v":0},{"$f":"Distributionsanlæg!CJ42","v":0},{"$f":"Distributionsanlæg!CK42","v":0},{"$f":"Distributionsanlæg!CL42","v":0},{"$f":"Distributionsanlæg!CM42","v":0},{"$f":"Distributionsanlæg!CN42","v":0},{"$f":"Distributionsanlæg!CO42","v":0},{"$f":"Distributionsanlæg!CP42","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B96","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E96","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU43","v":0},{"$f":"Distributionsanlæg!BV43","v":0},{"$f":"Distributionsanlæg!BW43","v":0},{"$f":"Distributionsanlæg!BX43","v":0},{"$f":"Distributionsanlæg!BY43","v":0},{"$f":"Distributionsanlæg!BZ43","v":0},{"$f":"Distributionsanlæg!CA43","v":0},{"$f":"Distributionsanlæg!CB43","v":0},{"$f":"Distributionsanlæg!CC43","v":0},{"$f":"Distributionsanlæg!CD43","v":0},{"$f":"Distributionsanlæg!CE43","v":0},{"$f":"Distributionsanlæg!CF43","v":0},{"$f":"Distributionsanlæg!CG43","v":0},{"$f":"Distributionsanlæg!CH43","v":0},{"$f":"Distributionsanlæg!CI43","v":0},{"$f":"Distributionsanlæg!CJ43","v":0},{"$f":"Distributionsanlæg!CK43","v":0},{"$f":"Distributionsanlæg!CL43","v":0},{"$f":"Distributionsanlæg!CM43","v":0},{"$f":"Distributionsanlæg!CN43","v":0},{"$f":"Distributionsanlæg!CO43","v":0},{"$f":"Distributionsanlæg!CP43","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B97","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E97","v":50},1955,1965,1975,1985,{"$f":"H$3+$C44","v":1995},2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU44","v":0},{"$f":"Distributionsanlæg!BV44","v":0},{"$f":"Distributionsanlæg!BW44","v":0},{"$f":"Distributionsanlæg!BX44","v":0},{"$f":"Distributionsanlæg!BY44","v":0},{"$f":"Distributionsanlæg!BZ44","v":0},{"$f":"Distributionsanlæg!CA44","v":0},{"$f":"Distributionsanlæg!CB44","v":0},{"$f":"Distributionsanlæg!CC44","v":0},{"$f":"Distributionsanlæg!CD44","v":0},{"$f":"Distributionsanlæg!CE44","v":0},{"$f":"Distributionsanlæg!CF44","v":0},{"$f":"Distributionsanlæg!CG44","v":0},{"$f":"Distributionsanlæg!CH44","v":0},{"$f":"Distributionsanlæg!CI44","v":0},{"$f":"Distributionsanlæg!CJ44","v":0},{"$f":"Distributionsanlæg!CK44","v":0},{"$f":"Distributionsanlæg!CL44","v":0},{"$f":"Distributionsanlæg!CM44","v":0},{"$f":"Distributionsanlæg!CN44","v":0},{"$f":"Distributionsanlæg!CO44","v":0},{"$f":"Distributionsanlæg!CP44","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D44>=DK$2,$AA44/($D44-2009),0)+IF($E44>=DK$2,$AB44/($E44-2009),0)+IF($F44>=DK$2,$AC44/($F44-2009),0)+IF($G44>=DK$2,$AD44/($G44-2009),0)+IF($H44>=DK$2,$AE44/($H44-2009),0)+IF($I44>=DK$2,$AF44/($I44-2009),0)+IF($J44>=DK$2,$AG44/($J44-2009),0)+IF($K44>=DK$2,$AH44/($K44-2009),0)+IF($L44>=DK$2,$AI44/($L44-2009),0)+IF($M44>=DK$2,$AJ44/($M44-2009),0)+IF($N44>=DK$2,$AK44/($N44-2009),0)+IF($O44>=DK$2,$AL44/($O44-2009),0)+IF($P44>=DK$2,$AM44/($P44-2009),0)+IF($Q44>=DK$2,$AN44/($Q44-2009),0)+IF($R44>=DK$2,$AO44/($R44-2009),0)+IF($S44>=DK$2,$AP44/($S44-2009),0)+IF($T44>=DK$2,$AQ44/($T44-2009),0)+IF($U44>=DK$2,$AR44/($U44-2009),0)+IF($V44>=DK$2,$AS44/($V44-2009),0)+IF($W44>=DK$2,$AT44/($W44-2009),0)+IF($X44>=DK$2,$AU44/($X44-2009),0)+IF($Y44>=DK$2,$AV44/($Y44-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B98","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E98","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU45","v":0},{"$f":"Distributionsanlæg!BV45","v":0},{"$f":"Distributionsanlæg!BW45","v":0},{"$f":"Distributionsanlæg!BX45","v":0},{"$f":"Distributionsanlæg!BY45","v":0},{"$f":"Distributionsanlæg!BZ45","v":0},{"$f":"Distributionsanlæg!CA45","v":0},{"$f":"Distributionsanlæg!CB45","v":0},{"$f":"Distributionsanlæg!CC45","v":0},{"$f":"Distributionsanlæg!CD45","v":0},{"$f":"Distributionsanlæg!CE45","v":0},{"$f":"Distributionsanlæg!CF45","v":0},{"$f":"Distributionsanlæg!CG45","v":0},{"$f":"Distributionsanlæg!CH45","v":0},{"$f":"Distributionsanlæg!CI45","v":0},{"$f":"Distributionsanlæg!CJ45","v":0},{"$f":"Distributionsanlæg!CK45","v":0},{"$f":"Distributionsanlæg!CL45","v":0},{"$f":"Distributionsanlæg!CM45","v":0},{"$f":"Distributionsanlæg!CN45","v":0},{"$f":"Distributionsanlæg!CO45","v":0},{"$f":"Distributionsanlæg!CP45","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D45>=AZ$2,$AA45/($D45-2009),0)+IF($E45>=AZ$2,$AB45/($E45-2009),0)+IF($F45>=AZ$2,$AC45/($F45-2009),0)+IF($G45>=AZ$2,$AD45/($G45-2009),0)+IF($H45>=AZ$2,$AE45/($H45-2009),0)+IF($I45>=AZ$2,$AF45/($I45-2009),0)+IF($J45>=AZ$2,$AG45/($J45-2009),0)+IF($K45>=AZ$2,$AH45/($K45-2009),0)+IF($L45>=AZ$2,$AI45/($L45-2009),0)+IF($M45>=AZ$2,$AJ45/($M45-2009),0)+IF($N45>=AZ$2,$AK45/($N45-2009),0)+IF($O45>=AZ$2,$AL45/($O45-2009),0)+IF($P45>=AZ$2,$AM45/($P45-2009),0)+IF($Q45>=AZ$2,$AN45/($Q45-2009),0)+IF($R45>=AZ$2,$AO45/($R45-2009),0)+IF($S45>=AZ$2,$AP45/($S45-2009),0)+IF($T45>=AZ$2,$AQ45/($T45-2009),0)+IF($U45>=AZ$2,$AR45/($U45-2009),0)+IF($V45>=AZ$2,$AS45/($V45-2009),0)+IF($W45>=AZ$2,$AT45/($W45-2009),0)+IF($X45>=AZ$2,$AU45/($X45-2009),0)+IF($Y45>=AZ$2,$AV45/($Y45-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW47:AW59)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY47:AY59)","v":0},{"$f":"SUM(AZ47:AZ59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL47:DL59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B100","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E100","v":75},{"$f":"D$3+$C47","v":1980},1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU47","v":0},{"$f":"Distributionsanlæg!BV47","v":0},{"$f":"Distributionsanlæg!BW47","v":0},{"$f":"Distributionsanlæg!BX47","v":0},{"$f":"Distributionsanlæg!BY47","v":0},{"$f":"Distributionsanlæg!BZ47","v":0},{"$f":"Distributionsanlæg!CA47","v":0},{"$f":"Distributionsanlæg!CB47","v":0},{"$f":"Distributionsanlæg!CC47","v":0},{"$f":"Distributionsanlæg!CD47","v":0},{"$f":"Distributionsanlæg!CE47","v":0},{"$f":"Distributionsanlæg!CF47","v":0},{"$f":"Distributionsanlæg!CG47","v":0},{"$f":"Distributionsanlæg!CH47","v":0},{"$f":"Distributionsanlæg!CI47","v":0},{"$f":"Distributionsanlæg!CJ47","v":0},{"$f":"Distributionsanlæg!CK47","v":0},{"$f":"Distributionsanlæg!CL47","v":0},{"$f":"Distributionsanlæg!CM47","v":0},{"$f":"Distributionsanlæg!CN47","v":0},{"$f":"Distributionsanlæg!CO47","v":0},{"$f":"Distributionsanlæg!CP47","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D47>=AY$2,$AA47/($D47-2009),0)+IF($E47>=AY$2,$AB47/($E47-2009),0)+IF($F47>=AY$2,$AC47/($F47-2009),0)+IF($G47>=AY$2,$AD47/($G47-2009),0)+IF($H47>=AY$2,$AE47/($H47-2009),0)+IF($I47>=AY$2,$AF47/($I47-2009),0)+IF($J47>=AY$2,$AG47/($J47-2009),0)+IF($K47>=AY$2,$AH47/($K47-2009),0)+IF($L47>=AY$2,$AI47/($L47-2009),0)+IF($M47>=AY$2,$AJ47/($M47-2009),0)+IF($N47>=AY$2,$AK47/($N47-2009),0)+IF($O47>=AY$2,$AL47/($O47-2009),0)+IF($P47>=AY$2,$AM47/($P47-2009),0)+IF($Q47>=AY$2,$AN47/($Q47-2009),0)+IF($R47>=AY$2,$AO47/($R47-2009),0)+IF($S47>=AY$2,$AP47/($S47-2009),0)+IF($T47>=AY$2,$AQ47/($T47-2009),0)+IF($U47>=AY$2,$AR47/($U47-2009),0)+IF($V47>=AY$2,$AS47/($V47-2009),0)+IF($W47>=AY$2,$AT47/($W47-2009),0)+IF($X47>=AY$2,$AU47/($X47-2009),0)+IF($Y47>=AY$2,$AV47/($Y47-2009),0)","v":0},{"$f":"IF($D47>=AZ$2,$AA47/($D47-2009),0)+IF($E47>=AZ$2,$AB47/($E47-2009),0)+IF($F47>=AZ$2,$AC47/($F47-2009),0)+IF($G47>=AZ$2,$AD47/($G47-2009),0)+IF($H47>=AZ$2,$AE47/($H47-2009),0)+IF($I47>=AZ$2,$AF47/($I47-2009),0)+IF($J47>=AZ$2,$AG47/($J47-2009),0)+IF($K47>=AZ$2,$AH47/($K47-2009),0)+IF($L47>=AZ$2,$AI47/($L47-2009),0)+IF($M47>=AZ$2,$AJ47/($M47-2009),0)+IF($N47>=AZ$2,$AK47/($N47-2009),0)+IF($O47>=AZ$2,$AL47/($O47-2009),0)+IF($P47>=AZ$2,$AM47/($P47-2009),0)+IF($Q47>=AZ$2,$AN47/($Q47-2009),0)+IF($R47>=AZ$2,$AO47/($R47-2009),0)+IF($S47>=AZ$2,$AP47/($S47-2009),0)+IF($T47>=AZ$2,$AQ47/($T47-2009),0)+IF($U47>=AZ$2,$AR47/($U47-2009),0)+IF($V47>=AZ$2,$AS47/($V47-2009),0)+IF($W47>=AZ$2,$AT47/($W47-2009),0)+IF($X47>=AZ$2,$AU47/($X47-2009),0)+IF($Y47>=AZ$2,$AV47/($Y47-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D47>=DL$2,$AA47/($D47-2009),0)+IF($E47>=DL$2,$AB47/($E47-2009),0)+IF($F47>=DL$2,$AC47/($F47-2009),0)+IF($G47>=DL$2,$AD47/($G47-2009),0)+IF($H47>=DL$2,$AE47/($H47-2009),0)+IF($I47>=DL$2,$AF47/($I47-2009),0)+IF($J47>=DL$2,$AG47/($J47-2009),0)+IF($K47>=DL$2,$AH47/($K47-2009),0)+IF($L47>=DL$2,$AI47/($L47-2009),0)+IF($M47>=DL$2,$AJ47/($M47-2009),0)+IF($N47>=DL$2,$AK47/($N47-2009),0)+IF($O47>=DL$2,$AL47/($O47-2009),0)+IF($P47>=DL$2,$AM47/($P47-2009),0)+IF($Q47>=DL$2,$AN47/($Q47-2009),0)+IF($R47>=DL$2,$AO47/($R47-2009),0)+IF($S47>=DL$2,$AP47/($S47-2009),0)+IF($T47>=DL$2,$AQ47/($T47-2009),0)+IF($U47>=DL$2,$AR47/($U47-2009),0)+IF($V47>=DL$2,$AS47/($V47-2009),0)+IF($W47>=DL$2,$AT47/($W47-2009),0)+IF($X47>=DL$2,$AU47/($X47-2009),0)+IF($Y47>=DL$2,$AV47/($Y47-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B101","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E101","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU48","v":0},{"$f":"Distributionsanlæg!BV48","v":0},{"$f":"Distributionsanlæg!BW48","v":0},{"$f":"Distributionsanlæg!BX48","v":0},{"$f":"Distributionsanlæg!BY48","v":0},{"$f":"Distributionsanlæg!BZ48","v":0},{"$f":"Distributionsanlæg!CA48","v":0},{"$f":"Distributionsanlæg!CB48","v":0},{"$f":"Distributionsanlæg!CC48","v":0},{"$f":"Distributionsanlæg!CD48","v":0},{"$f":"Distributionsanlæg!CE48","v":0},{"$f":"Distributionsanlæg!CF48","v":0},{"$f":"Distributionsanlæg!CG48","v":0},{"$f":"Distributionsanlæg!CH48","v":0},{"$f":"Distributionsanlæg!CI48","v":0},{"$f":"Distributionsanlæg!CJ48","v":0},{"$f":"Distributionsanlæg!CK48","v":0},{"$f":"Distributionsanlæg!CL48","v":0},{"$f":"Distributionsanlæg!CM48","v":0},{"$f":"Distributionsanlæg!CN48","v":0},{"$f":"Distributionsanlæg!CO48","v":0},{"$f":"Distributionsanlæg!CP48","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B102","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E102","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU49","v":0},{"$f":"Distributionsanlæg!BV49","v":0},{"$f":"Distributionsanlæg!BW49","v":0},{"$f":"Distributionsanlæg!BX49","v":0},{"$f":"Distributionsanlæg!BY49","v":0},{"$f":"Distributionsanlæg!BZ49","v":0},{"$f":"Distributionsanlæg!CA49","v":0},{"$f":"Distributionsanlæg!CB49","v":0},{"$f":"Distributionsanlæg!CC49","v":0},{"$f":"Distributionsanlæg!CD49","v":0},{"$f":"Distributionsanlæg!CE49","v":0},{"$f":"Distributionsanlæg!CF49","v":0},{"$f":"Distributionsanlæg!CG49","v":0},{"$f":"Distributionsanlæg!CH49","v":0},{"$f":"Distributionsanlæg!CI49","v":0},{"$f":"Distributionsanlæg!CJ49","v":0},{"$f":"Distributionsanlæg!CK49","v":0},{"$f":"Distributionsanlæg!CL49","v":0},{"$f":"Distributionsanlæg!CM49","v":0},{"$f":"Distributionsanlæg!CN49","v":0},{"$f":"Distributionsanlæg!CO49","v":0},{"$f":"Distributionsanlæg!CP49","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B103","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E103","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU50","v":0},{"$f":"Distributionsanlæg!BV50","v":0},{"$f":"Distributionsanlæg!BW50","v":0},{"$f":"Distributionsanlæg!BX50","v":0},{"$f":"Distributionsanlæg!BY50","v":0},{"$f":"Distributionsanlæg!BZ50","v":0},{"$f":"Distributionsanlæg!CA50","v":0},{"$f":"Distributionsanlæg!CB50","v":0},{"$f":"Distributionsanlæg!CC50","v":0},{"$f":"Distributionsanlæg!CD50","v":0},{"$f":"Distributionsanlæg!CE50","v":0},{"$f":"Distributionsanlæg!CF50","v":0},{"$f":"Distributionsanlæg!CG50","v":0},{"$f":"Distributionsanlæg!CH50","v":0},{"$f":"Distributionsanlæg!CI50","v":0},{"$f":"Distributionsanlæg!CJ50","v":0},{"$f":"Distributionsanlæg!CK50","v":0},{"$f":"Distributionsanlæg!CL50","v":0},{"$f":"Distributionsanlæg!CM50","v":0},{"$f":"Distributionsanlæg!CN50","v":0},{"$f":"Distributionsanlæg!CO50","v":0},{"$f":"Distributionsanlæg!CP50","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D50>=DK$2,$AA50/($D50-2009),0)+IF($E50>=DK$2,$AB50/($E50-2009),0)+IF($F50>=DK$2,$AC50/($F50-2009),0)+IF($G50>=DK$2,$AD50/($G50-2009),0)+IF($H50>=DK$2,$AE50/($H50-2009),0)+IF($I50>=DK$2,$AF50/($I50-2009),0)+IF($J50>=DK$2,$AG50/($J50-2009),0)+IF($K50>=DK$2,$AH50/($K50-2009),0)+IF($L50>=DK$2,$AI50/($L50-2009),0)+IF($M50>=DK$2,$AJ50/($M50-2009),0)+IF($N50>=DK$2,$AK50/($N50-2009),0)+IF($O50>=DK$2,$AL50/($O50-2009),0)+IF($P50>=DK$2,$AM50/($P50-2009),0)+IF($Q50>=DK$2,$AN50/($Q50-2009),0)+IF($R50>=DK$2,$AO50/($R50-2009),0)+IF($S50>=DK$2,$AP50/($S50-2009),0)+IF($T50>=DK$2,$AQ50/($T50-2009),0)+IF($U50>=DK$2,$AR50/($U50-2009),0)+IF($V50>=DK$2,$AS50/($V50-2009),0)+IF($W50>=DK$2,$AT50/($W50-2009),0)+IF($X50>=DK$2,$AU50/($X50-2009),0)+IF($Y50>=DK$2,$AV50/($Y50-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B104","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E104","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU51","v":0},{"$f":"Distributionsanlæg!BV51","v":0},{"$f":"Distributionsanlæg!BW51","v":0},{"$f":"Distributionsanlæg!BX51","v":0},{"$f":"Distributionsanlæg!BY51","v":0},{"$f":"Distributionsanlæg!BZ51","v":0},{"$f":"Distributionsanlæg!CA51","v":0},{"$f":"Distributionsanlæg!CB51","v":0},{"$f":"Distributionsanlæg!CC51","v":0},{"$f":"Distributionsanlæg!CD51","v":0},{"$f":"Distributionsanlæg!CE51","v":0},{"$f":"Distributionsanlæg!CF51","v":0},{"$f":"Distributionsanlæg!CG51","v":0},{"$f":"Distributionsanlæg!CH51","v":0},{"$f":"Distributionsanlæg!CI51","v":0},{"$f":"Distributionsanlæg!CJ51","v":0},{"$f":"Distributionsanlæg!CK51","v":0},{"$f":"Distributionsanlæg!CL51","v":0},{"$f":"Distributionsanlæg!CM51","v":0},{"$f":"Distributionsanlæg!CN51","v":0},{"$f":"Distributionsanlæg!CO51","v":0},{"$f":"Distributionsanlæg!CP51","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D51>=AZ$2,$AA51/($D51-2009),0)+IF($E51>=AZ$2,$AB51/($E51-2009),0)+IF($F51>=AZ$2,$AC51/($F51-2009),0)+IF($G51>=AZ$2,$AD51/($G51-2009),0)+IF($H51>=AZ$2,$AE51/($H51-2009),0)+IF($I51>=AZ$2,$AF51/($I51-2009),0)+IF($J51>=AZ$2,$AG51/($J51-2009),0)+IF($K51>=AZ$2,$AH51/($K51-2009),0)+IF($L51>=AZ$2,$AI51/($L51-2009),0)+IF($M51>=AZ$2,$AJ51/($M51-2009),0)+IF($N51>=AZ$2,$AK51/($N51-2009),0)+IF($O51>=AZ$2,$AL51/($O51-2009),0)+IF($P51>=AZ$2,$AM51/($P51-2009),0)+IF($Q51>=AZ$2,$AN51/($Q51-2009),0)+IF($R51>=AZ$2,$AO51/($R51-2009),0)+IF($S51>=AZ$2,$AP51/($S51-2009),0)+IF($T51>=AZ$2,$AQ51/($T51-2009),0)+IF($U51>=AZ$2,$AR51/($U51-2009),0)+IF($V51>=AZ$2,$AS51/($V51-2009),0)+IF($W51>=AZ$2,$AT51/($W51-2009),0)+IF($X51>=AZ$2,$AU51/($X51-2009),0)+IF($Y51>=AZ$2,$AV51/($Y51-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B105","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E105","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU52","v":0},{"$f":"Distributionsanlæg!BV52","v":0},{"$f":"Distributionsanlæg!BW52","v":0},{"$f":"Distributionsanlæg!BX52","v":0},{"$f":"Distributionsanlæg!BY52","v":0},{"$f":"Distributionsanlæg!BZ52","v":0},{"$f":"Distributionsanlæg!CA52","v":0},{"$f":"Distributionsanlæg!CB52","v":0},{"$f":"Distributionsanlæg!CC52","v":0},{"$f":"Distributionsanlæg!CD52","v":0},{"$f":"Distributionsanlæg!CE52","v":0},{"$f":"Distributionsanlæg!CF52","v":0},{"$f":"Distributionsanlæg!CG52","v":0},{"$f":"Distributionsanlæg!CH52","v":0},{"$f":"Distributionsanlæg!CI52","v":0},{"$f":"Distributionsanlæg!CJ52","v":0},{"$f":"Distributionsanlæg!CK52","v":0},{"$f":"Distributionsanlæg!CL52","v":0},{"$f":"Distributionsanlæg!CM52","v":0},{"$f":"Distributionsanlæg!CN52","v":0},{"$f":"Distributionsanlæg!CO52","v":0},{"$f":"Distributionsanlæg!CP52","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B106","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E106","v":75},1980,1990,2000,2010,2020,2030,2040,2050,2057,2062,2067,2072,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,null,{"$f":"Distributionsanlæg!BU53","v":0},{"$f":"Distributionsanlæg!BV53","v":0},{"$f":"Distributionsanlæg!BW53","v":0},{"$f":"Distributionsanlæg!BX53","v":0},{"$f":"Distributionsanlæg!BY53","v":0},{"$f":"Distributionsanlæg!BZ53","v":0},{"$f":"Distributionsanlæg!CA53","v":0},{"$f":"Distributionsanlæg!CB53","v":0},{"$f":"Distributionsanlæg!CC53","v":0},{"$f":"Distributionsanlæg!CD53","v":0},{"$f":"Distributionsanlæg!CE53","v":0},{"$f":"Distributionsanlæg!CF53","v":0},{"$f":"Distributionsanlæg!CG53","v":0},{"$f":"Distributionsanlæg!CH53","v":0},{"$f":"Distributionsanlæg!CI53","v":0},{"$f":"Distributionsanlæg!CJ53","v":0},{"$f":"Distributionsanlæg!CK53","v":0},{"$f":"Distributionsanlæg!CL53","v":0},{"$f":"Distributionsanlæg!CM53","v":0},{"$f":"Distributionsanlæg!CN53","v":0},{"$f":"Distributionsanlæg!CO53","v":0},{"$f":"Distributionsanlæg!CP53","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B107","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E107","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU54","v":0},{"$f":"Distributionsanlæg!BV54","v":0},{"$f":"Distributionsanlæg!BW54","v":0},{"$f":"Distributionsanlæg!BX54","v":0},{"$f":"Distributionsanlæg!BY54","v":0},{"$f":"Distributionsanlæg!BZ54","v":0},{"$f":"Distributionsanlæg!CA54","v":0},{"$f":"Distributionsanlæg!CB54","v":0},{"$f":"Distributionsanlæg!CC54","v":0},{"$f":"Distributionsanlæg!CD54","v":0},{"$f":"Distributionsanlæg!CE54","v":0},{"$f":"Distributionsanlæg!CF54","v":0},{"$f":"Distributionsanlæg!CG54","v":0},{"$f":"Distributionsanlæg!CH54","v":0},{"$f":"Distributionsanlæg!CI54","v":0},{"$f":"Distributionsanlæg!CJ54","v":0},{"$f":"Distributionsanlæg!CK54","v":0},{"$f":"Distributionsanlæg!CL54","v":0},{"$f":"Distributionsanlæg!CM54","v":0},{"$f":"Distributionsanlæg!CN54","v":0},{"$f":"Distributionsanlæg!CO54","v":0},{"$f":"Distributionsanlæg!CP54","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D54>=DK$2,$AA54/($D54-2009),0)+IF($E54>=DK$2,$AB54/($E54-2009),0)+IF($F54>=DK$2,$AC54/($F54-2009),0)+IF($G54>=DK$2,$AD54/($G54-2009),0)+IF($H54>=DK$2,$AE54/($H54-2009),0)+IF($I54>=DK$2,$AF54/($I54-2009),0)+IF($J54>=DK$2,$AG54/($J54-2009),0)+IF($K54>=DK$2,$AH54/($K54-2009),0)+IF($L54>=DK$2,$AI54/($L54-2009),0)+IF($M54>=DK$2,$AJ54/($M54-2009),0)+IF($N54>=DK$2,$AK54/($N54-2009),0)+IF($O54>=DK$2,$AL54/($O54-2009),0)+IF($P54>=DK$2,$AM54/($P54-2009),0)+IF($Q54>=DK$2,$AN54/($Q54-2009),0)+IF($R54>=DK$2,$AO54/($R54-2009),0)+IF($S54>=DK$2,$AP54/($S54-2009),0)+IF($T54>=DK$2,$AQ54/($T54-2009),0)+IF($U54>=DK$2,$AR54/($U54-2009),0)+IF($V54>=DK$2,$AS54/($V54-2009),0)+IF($W54>=DK$2,$AT54/($W54-2009),0)+IF($X54>=DK$2,$AU54/($X54-2009),0)+IF($Y54>=DK$2,$AV54/($Y54-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B108","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E108","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU55","v":0},{"$f":"Distributionsanlæg!BV55","v":0},{"$f":"Distributionsanlæg!BW55","v":0},{"$f":"Distributionsanlæg!BX55","v":0},{"$f":"Distributionsanlæg!BY55","v":0},{"$f":"Distributionsanlæg!BZ55","v":0},{"$f":"Distributionsanlæg!CA55","v":0},{"$f":"Distributionsanlæg!CB55","v":0},{"$f":"Distributionsanlæg!CC55","v":0},{"$f":"Distributionsanlæg!CD55","v":0},{"$f":"Distributionsanlæg!CE55","v":0},{"$f":"Distributionsanlæg!CF55","v":0},{"$f":"Distributionsanlæg!CG55","v":0},{"$f":"Distributionsanlæg!CH55","v":0},{"$f":"Distributionsanlæg!CI55","v":0},{"$f":"Distributionsanlæg!CJ55","v":0},{"$f":"Distributionsanlæg!CK55","v":0},{"$f":"Distributionsanlæg!CL55","v":0},{"$f":"Distributionsanlæg!CM55","v":0},{"$f":"Distributionsanlæg!CN55","v":0},{"$f":"Distributionsanlæg!CO55","v":0},{"$f":"Distributionsanlæg!CP55","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D55>=AZ$2,$AA55/($D55-2009),0)+IF($E55>=AZ$2,$AB55/($E55-2009),0)+IF($F55>=AZ$2,$AC55/($F55-2009),0)+IF($G55>=AZ$2,$AD55/($G55-2009),0)+IF($H55>=AZ$2,$AE55/($H55-2009),0)+IF($I55>=AZ$2,$AF55/($I55-2009),0)+IF($J55>=AZ$2,$AG55/($J55-2009),0)+IF($K55>=AZ$2,$AH55/($K55-2009),0)+IF($L55>=AZ$2,$AI55/($L55-2009),0)+IF($M55>=AZ$2,$AJ55/($M55-2009),0)+IF($N55>=AZ$2,$AK55/($N55-2009),0)+IF($O55>=AZ$2,$AL55/($O55-2009),0)+IF($P55>=AZ$2,$AM55/($P55-2009),0)+IF($Q55>=AZ$2,$AN55/($Q55-2009),0)+IF($R55>=AZ$2,$AO55/($R55-2009),0)+IF($S55>=AZ$2,$AP55/($S55-2009),0)+IF($T55>=AZ$2,$AQ55/($T55-2009),0)+IF($U55>=AZ$2,$AR55/($U55-2009),0)+IF($V55>=AZ$2,$AS55/($V55-2009),0)+IF($W55>=AZ$2,$AT55/($W55-2009),0)+IF($X55>=AZ$2,$AU55/($X55-2009),0)+IF($Y55>=AZ$2,$AV55/($Y55-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B109","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E109","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU56","v":0},{"$f":"Distributionsanlæg!BV56","v":0},{"$f":"Distributionsanlæg!BW56","v":0},{"$f":"Distributionsanlæg!BX56","v":0},{"$f":"Distributionsanlæg!BY56","v":0},{"$f":"Distributionsanlæg!BZ56","v":0},{"$f":"Distributionsanlæg!CA56","v":0},{"$f":"Distributionsanlæg!CB56","v":0},{"$f":"Distributionsanlæg!CC56","v":0},{"$f":"Distributionsanlæg!CD56","v":0},{"$f":"Distributionsanlæg!CE56","v":0},{"$f":"Distributionsanlæg!CF56","v":0},{"$f":"Distributionsanlæg!CG56","v":0},{"$f":"Distributionsanlæg!CH56","v":0},{"$f":"Distributionsanlæg!CI56","v":0},{"$f":"Distributionsanlæg!CJ56","v":0},{"$f":"Distributionsanlæg!CK56","v":0},{"$f":"Distributionsanlæg!CL56","v":0},{"$f":"Distributionsanlæg!CM56","v":0},{"$f":"Distributionsanlæg!CN56","v":0},{"$f":"Distributionsanlæg!CO56","v":0},{"$f":"Distributionsanlæg!CP56","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B110","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E110","v":50},1955,1965,1975,1985,1995,2005,2015,{"$f":"K$3+$C57","v":2025},2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU57","v":0},{"$f":"Distributionsanlæg!BV57","v":0},{"$f":"Distributionsanlæg!BW57","v":0},{"$f":"Distributionsanlæg!BX57","v":0},{"$f":"Distributionsanlæg!BY57","v":0},{"$f":"Distributionsanlæg!BZ57","v":0},{"$f":"Distributionsanlæg!CA57","v":0},{"$f":"Distributionsanlæg!CB57","v":0},{"$f":"Distributionsanlæg!CC57","v":0},{"$f":"Distributionsanlæg!CD57","v":0},{"$f":"Distributionsanlæg!CE57","v":0},{"$f":"Distributionsanlæg!CF57","v":0},{"$f":"Distributionsanlæg!CG57","v":0},{"$f":"Distributionsanlæg!CH57","v":0},{"$f":"Distributionsanlæg!CI57","v":0},{"$f":"Distributionsanlæg!CJ57","v":0},{"$f":"Distributionsanlæg!CK57","v":0},{"$f":"Distributionsanlæg!CL57","v":0},{"$f":"Distributionsanlæg!CM57","v":0},{"$f":"Distributionsanlæg!CN57","v":0},{"$f":"Distributionsanlæg!CO57","v":0},{"$f":"Distributionsanlæg!CP57","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B111","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E111","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU58","v":0},{"$f":"Distributionsanlæg!BV58","v":0},{"$f":"Distributionsanlæg!BW58","v":0},{"$f":"Distributionsanlæg!BX58","v":0},{"$f":"Distributionsanlæg!BY58","v":0},{"$f":"Distributionsanlæg!BZ58","v":0},{"$f":"Distributionsanlæg!CA58","v":0},{"$f":"Distributionsanlæg!CB58","v":0},{"$f":"Distributionsanlæg!CC58","v":0},{"$f":"Distributionsanlæg!CD58","v":0},{"$f":"Distributionsanlæg!CE58","v":0},{"$f":"Distributionsanlæg!CF58","v":0},{"$f":"Distributionsanlæg!CG58","v":0},{"$f":"Distributionsanlæg!CH58","v":0},{"$f":"Distributionsanlæg!CI58","v":0},{"$f":"Distributionsanlæg!CJ58","v":0},{"$f":"Distributionsanlæg!CK58","v":0},{"$f":"Distributionsanlæg!CL58","v":0},{"$f":"Distributionsanlæg!CM58","v":0},{"$f":"Distributionsanlæg!CN58","v":0},{"$f":"Distributionsanlæg!CO58","v":0},{"$f":"Distributionsanlæg!CP58","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D58>=DK$2,$AA58/($D58-2009),0)+IF($E58>=DK$2,$AB58/($E58-2009),0)+IF($F58>=DK$2,$AC58/($F58-2009),0)+IF($G58>=DK$2,$AD58/($G58-2009),0)+IF($H58>=DK$2,$AE58/($H58-2009),0)+IF($I58>=DK$2,$AF58/($I58-2009),0)+IF($J58>=DK$2,$AG58/($J58-2009),0)+IF($K58>=DK$2,$AH58/($K58-2009),0)+IF($L58>=DK$2,$AI58/($L58-2009),0)+IF($M58>=DK$2,$AJ58/($M58-2009),0)+IF($N58>=DK$2,$AK58/($N58-2009),0)+IF($O58>=DK$2,$AL58/($O58-2009),0)+IF($P58>=DK$2,$AM58/($P58-2009),0)+IF($Q58>=DK$2,$AN58/($Q58-2009),0)+IF($R58>=DK$2,$AO58/($R58-2009),0)+IF($S58>=DK$2,$AP58/($S58-2009),0)+IF($T58>=DK$2,$AQ58/($T58-2009),0)+IF($U58>=DK$2,$AR58/($U58-2009),0)+IF($V58>=DK$2,$AS58/($V58-2009),0)+IF($W58>=DK$2,$AT58/($W58-2009),0)+IF($X58>=DK$2,$AU58/($X58-2009),0)+IF($Y58>=DK$2,$AV58/($Y58-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B112","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E112","v":50},1955,1965,1975,1985,1995,2005,2015,2025,2032,2037,2042,2047,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,null,{"$f":"Distributionsanlæg!BU59","v":0},{"$f":"Distributionsanlæg!BV59","v":0},{"$f":"Distributionsanlæg!BW59","v":0},{"$f":"Distributionsanlæg!BX59","v":0},{"$f":"Distributionsanlæg!BY59","v":0},{"$f":"Distributionsanlæg!BZ59","v":0},{"$f":"Distributionsanlæg!CA59","v":0},{"$f":"Distributionsanlæg!CB59","v":0},{"$f":"Distributionsanlæg!CC59","v":0},{"$f":"Distributionsanlæg!CD59","v":0},{"$f":"Distributionsanlæg!CE59","v":0},{"$f":"Distributionsanlæg!CF59","v":0},{"$f":"Distributionsanlæg!CG59","v":0},{"$f":"Distributionsanlæg!CH59","v":0},{"$f":"Distributionsanlæg!CI59","v":0},{"$f":"Distributionsanlæg!CJ59","v":0},{"$f":"Distributionsanlæg!CK59","v":0},{"$f":"Distributionsanlæg!CL59","v":0},{"$f":"Distributionsanlæg!CM59","v":0},{"$f":"Distributionsanlæg!CN59","v":0},{"$f":"Distributionsanlæg!CO59","v":0},{"$f":"Distributionsanlæg!CP59","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D59>=AZ$2,$AA59/($D59-2009),0)+IF($E59>=AZ$2,$AB59/($E59-2009),0)+IF($F59>=AZ$2,$AC59/($F59-2009),0)+IF($G59>=AZ$2,$AD59/($G59-2009),0)+IF($H59>=AZ$2,$AE59/($H59-2009),0)+IF($I59>=AZ$2,$AF59/($I59-2009),0)+IF($J59>=AZ$2,$AG59/($J59-2009),0)+IF($K59>=AZ$2,$AH59/($K59-2009),0)+IF($L59>=AZ$2,$AI59/($L59-2009),0)+IF($M59>=AZ$2,$AJ59/($M59-2009),0)+IF($N59>=AZ$2,$AK59/($N59-2009),0)+IF($O59>=AZ$2,$AL59/($O59-2009),0)+IF($P59>=AZ$2,$AM59/($P59-2009),0)+IF($Q59>=AZ$2,$AN59/($Q59-2009),0)+IF($R59>=AZ$2,$AO59/($R59-2009),0)+IF($S59>=AZ$2,$AP59/($S59-2009),0)+IF($T59>=AZ$2,$AQ59/($T59-2009),0)+IF($U59>=AZ$2,$AR59/($U59-2009),0)+IF($V59>=AZ$2,$AS59/($V59-2009),0)+IF($W59>=AZ$2,$AT59/($W59-2009),0)+IF($X59>=AZ$2,$AU59/($X59-2009),0)+IF($Y59>=AZ$2,$AV59/($Y59-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Brønde og stik, ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW61:AW63)","v":212617594.36981624},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY61:AY64)","v":4762810.1516752206},{"$f":"SUM(AZ61:AZ64)","v":4706694.2342253346},4706694.2342253346,4706694.2342253346,4706694.2342253346,4706694.2342253346,4706694.2342253346,4706694.2342253346,4706694.2342253346,4706694.2342253346,4706694.2342253346,4643800.083301275,4643800.083301275,4643800.083301275,4643800.083301275,4643800.083301275,4643800.083301275,4643800.083301275,4643800.083301275,4643800.083301275,4643800.083301275,4589775.2182169501,4589775.2182169501,4589775.2182169501,4589775.2182169501,4589775.2182169501,4589775.2182169501,4589775.2182169501,4589775.2182169501,4589775.2182169501,4589775.2182169501,3713433.2056877008,3713433.2056877008,3713433.2056877008,3713433.2056877008,3713433.2056877008,3713433.2056877008,3713433.2056877008,3713433.2056877008,3713433.2056877008,3713433.2056877008,1414152.2113473692,1414152.2113473692,1414152.2113473692,1414152.2113473692,1414152.2113473692,1414152.2113473692,1414152.2113473692,1213696.5049408511,1213696.5049408511,1213696.5049408511,1213696.5049408511,1213696.5049408511,1101626.0817143926,1101626.0817143926,1101626.0817143926,1101626.0817143926,1101626.0817143926,960279.46519247466,960279.46519247466,960279.46519247466,960279.46519247466,960279.46519247466,742734.15890336141,742734.15890336141,{"$f":"SUM(DL61:DL64)","v":742734.15890336141},668415.98314276326,643941.73530557938,547500.08209545165,484271.76115867862,310185.26123198203,121233.63497554042,36156.474074099264,773.65646409898932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B114","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E114","v":75},{"$f":"D$3+$C61+Distributionsanlæg!D62","v":1980},{"$f":"E$3+$C61+Distributionsanlæg!E62","v":1990},{"$f":"F$3+$C61+Distributionsanlæg!F62","v":2000},{"$f":"G$3+$C61+Distributionsanlæg!G62","v":2010},{"$f":"H$3+$C61+Distributionsanlæg!H62","v":2020},{"$f":"I$3+$C61+Distributionsanlæg!I62","v":2030},{"$f":"J$3+$C61+Distributionsanlæg!J62","v":2040},{"$f":"K$3+$C61+Distributionsanlæg!K62","v":2050},{"$f":"L$3+$C61+Distributionsanlæg!L62","v":2057},{"$f":"M$3+$C61+Distributionsanlæg!M62","v":2062},{"$f":"N$3+$C61+Distributionsanlæg!N62","v":2067},{"$f":"O$3+$C61+Distributionsanlæg!O62","v":2072},{"$f":"P$3+$C61+Distributionsanlæg!P62","v":2075},{"$f":"Q$3+$C61+Distributionsanlæg!Q62","v":2076},{"$f":"R$3+$C61+Distributionsanlæg!R62","v":2077},{"$f":"S$3+$C61+Distributionsanlæg!S62","v":2078},{"$f":"T$3+$C61+Distributionsanlæg!T62","v":2079},{"$f":"U$3+$C61+Distributionsanlæg!U62","v":2080},{"$f":"V$3+$C61+Distributionsanlæg!V62","v":2081},{"$f":"W$3+$C61+Distributionsanlæg!W62","v":2082},{"$f":"X$3+$C61+Distributionsanlæg!X62","v":2083},{"$f":"Y$3+$C61+Distributionsanlæg!Y62","v":2084},null,{"$f":"Distributionsanlæg!BU61","v":0},{"$f":"Distributionsanlæg!BV61","v":0},{"$f":"Distributionsanlæg!BW61","v":0},{"$f":"Distributionsanlæg!BX61","v":44234.474718954014},{"$f":"Distributionsanlæg!BY61","v":629639.55753053527},{"$f":"Distributionsanlæg!BZ61","v":931418.4769232492},{"$f":"Distributionsanlæg!CA61","v":16522932.582086589},{"$f":"Distributionsanlæg!CB61","v":83273269.547282606},{"$f":"Distributionsanlæg!CC61","v":8145895.3049756642},{"$f":"Distributionsanlæg!CD61","v":5889037.7018614542},{"$f":"Distributionsanlæg!CE61","v":8059577.7050658278},{"$f":"Distributionsanlæg!CF61","v":11792873.382184584},{"$f":"Distributionsanlæg!CG61","v":4904999.6001994796},{"$f":"Distributionsanlæg!CH61","v":1639774.6050913141},{"$f":"Distributionsanlæg!CI61","v":5499723.2951354478},{"$f":"Distributionsanlæg!CJ61","v":4216471.999978696},{"$f":"Distributionsanlæg!CK61","v":10479122.219333153},{"$f":"Distributionsanlæg!CL61","v":7827686.7564500393},{"$f":"Distributionsanlæg!CM61","v":4747520.8962205239},{"$f":"Distributionsanlæg!CN61","v":2553290.7408052208},{"$f":"Distributionsanlæg!CO61","v":41915.602001363099},{"$f":"Distributionsanlæg!CP61","v":0},177199384.44784468,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D61>=AY$2,$AA61/($D61-2009),0)+IF($E61>=AY$2,$AB61/($E61-2009),0)+IF($F61>=AY$2,$AC61/($F61-2009),0)+IF($G61>=AY$2,$AD61/($G61-2009),0)+IF($H61>=AY$2,$AE61/($H61-2009),0)+IF($I61>=AY$2,$AF61/($I61-2009),0)+IF($J61>=AY$2,$AG61/($J61-2009),0)+IF($K61>=AY$2,$AH61/($K61-2009),0)+IF($L61>=AY$2,$AI61/($L61-2009),0)+IF($M61>=AY$2,$AJ61/($M61-2009),0)+IF($N61>=AY$2,$AK61/($N61-2009),0)+IF($O61>=AY$2,$AL61/($O61-2009),0)+IF($P61>=AY$2,$AM61/($P61-2009),0)+IF($Q61>=AY$2,$AN61/($Q61-2009),0)+IF($R61>=AY$2,$AO61/($R61-2009),0)+IF($S61>=AY$2,$AP61/($S61-2009),0)+IF($T61>=AY$2,$AQ61/($T61-2009),0)+IF($U61>=AY$2,$AR61/($U61-2009),0)+IF($V61>=AY$2,$AS61/($V61-2009),0)+IF($W61>=AY$2,$AT61/($W61-2009),0)+IF($X61>=AY$2,$AU61/($X61-2009),0)+IF($Y61>=AY$2,$AV61/($Y61-2009),0)","v":3919058.3043194832},{"$f":"IF($D61>=AZ$2,$AA61/($D61-2009),0)+IF($E61>=AZ$2,$AB61/($E61-2009),0)+IF($F61>=AZ$2,$AC61/($F61-2009),0)+IF($G61>=AZ$2,$AD61/($G61-2009),0)+IF($H61>=AZ$2,$AE61/($H61-2009),0)+IF($I61>=AZ$2,$AF61/($I61-2009),0)+IF($J61>=AZ$2,$AG61/($J61-2009),0)+IF($K61>=AZ$2,$AH61/($K61-2009),0)+IF($L61>=AZ$2,$AI61/($L61-2009),0)+IF($M61>=AZ$2,$AJ61/($M61-2009),0)+IF($N61>=AZ$2,$AK61/($N61-2009),0)+IF($O61>=AZ$2,$AL61/($O61-2009),0)+IF($P61>=AZ$2,$AM61/($P61-2009),0)+IF($Q61>=AZ$2,$AN61/($Q61-2009),0)+IF($R61>=AZ$2,$AO61/($R61-2009),0)+IF($S61>=AZ$2,$AP61/($S61-2009),0)+IF($T61>=AZ$2,$AQ61/($T61-2009),0)+IF($U61>=AZ$2,$AR61/($U61-2009),0)+IF($V61>=AZ$2,$AS61/($V61-2009),0)+IF($W61>=AZ$2,$AT61/($W61-2009),0)+IF($X61>=AZ$2,$AU61/($X61-2009),0)+IF($Y61>=AZ$2,$AV61/($Y61-2009),0)","v":3874823.8296005297},3874823.8296005297,3874823.8296005297,3874823.8296005297,3874823.8296005297,3874823.8296005297,3874823.8296005297,3874823.8296005297,3874823.8296005297,3874823.8296005297,3817583.869825026,3817583.869825026,3817583.869825026,3817583.869825026,3817583.869825026,3817583.869825026,3817583.869825026,3817583.869825026,3817583.869825026,3817583.869825026,3773230.6090191575,3773230.6090191575,3773230.6090191575,3773230.6090191575,3773230.6090191575,3773230.6090191575,3773230.6090191575,3773230.6090191575,3773230.6090191575,3773230.6090191575,3240232.7837905576,3240232.7837905576,3240232.7837905576,3240232.7837905576,3240232.7837905576,3240232.7837905576,3240232.7837905576,3240232.7837905576,3240232.7837905576,3240232.7837905576,1209177.4289787863,1209177.4289787863,1209177.4289787863,1209177.4289787863,1209177.4289787863,1209177.4289787863,1209177.4289787863,1039471.2767917934,1039471.2767917934,1039471.2767917934,1039471.2767917934,1039471.2767917934,928357.35788874712,928357.35788874712,928357.35788874712,928357.35788874712,928357.35788874712,789399.12159450876,789399.12159450876,789399.12159450876,789399.12159450876,789399.12159450876,602210.65521062643,602210.65521062643,{"$f":"IF($D61>=DL$2,$AA61/($D61-2009),0)+IF($E61>=DL$2,$AB61/($E61-2009),0)+IF($F61>=DL$2,$AC61/($F61-2009),0)+IF($G61>=DL$2,$AD61/($G61-2009),0)+IF($H61>=DL$2,$AE61/($H61-2009),0)+IF($I61>=DL$2,$AF61/($I61-2009),0)+IF($J61>=DL$2,$AG61/($J61-2009),0)+IF($K61>=DL$2,$AH61/($K61-2009),0)+IF($L61>=DL$2,$AI61/($L61-2009),0)+IF($M61>=DL$2,$AJ61/($M61-2009),0)+IF($N61>=DL$2,$AK61/($N61-2009),0)+IF($O61>=DL$2,$AL61/($O61-2009),0)+IF($P61>=DL$2,$AM61/($P61-2009),0)+IF($Q61>=DL$2,$AN61/($Q61-2009),0)+IF($R61>=DL$2,$AO61/($R61-2009),0)+IF($S61>=DL$2,$AP61/($S61-2009),0)+IF($T61>=DL$2,$AQ61/($T61-2009),0)+IF($U61>=DL$2,$AR61/($U61-2009),0)+IF($V61>=DL$2,$AS61/($V61-2009),0)+IF($W61>=DL$2,$AT61/($W61-2009),0)+IF($X61>=DL$2,$AU61/($X61-2009),0)+IF($Y61>=DL$2,$AV61/($Y61-2009),0)","v":602210.65521062643},527892.47945002827,503418.23161284445,422539.94786085252,361431.65800608881,211729.91201561521,101480.80276984,35543.012544554949,566.42705407247433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B115","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E115","v":75},{"$f":"D$3+$C63+Distributionsanlæg!D64","v":1980},{"$f":"E$3+$C63+Distributionsanlæg!E64","v":1990},{"$f":"F$3+$C63+Distributionsanlæg!F64","v":2000},{"$f":"G$3+$C63+Distributionsanlæg!G64","v":2010},{"$f":"H$3+$C63+Distributionsanlæg!H64","v":2020},{"$f":"I$3+$C63+Distributionsanlæg!I64","v":2030},{"$f":"J$3+$C63+Distributionsanlæg!J64","v":2040},{"$f":"K$3+$C63+Distributionsanlæg!K64","v":2050},{"$f":"L$3+$C63+Distributionsanlæg!L64","v":2057},{"$f":"M$3+$C63+Distributionsanlæg!M64","v":2062},{"$f":"N$3+$C63+Distributionsanlæg!N64","v":2067},{"$f":"O$3+$C63+Distributionsanlæg!O64","v":2072},{"$f":"P$3+$C63+Distributionsanlæg!P64","v":2075},{"$f":"Q$3+$C63+Distributionsanlæg!Q64","v":2076},{"$f":"R$3+$C63+Distributionsanlæg!R64","v":2077},{"$f":"S$3+$C63+Distributionsanlæg!S64","v":2078},{"$f":"T$3+$C63+Distributionsanlæg!T64","v":2079},{"$f":"U$3+$C63+Distributionsanlæg!U64","v":2080},{"$f":"V$3+$C63+Distributionsanlæg!V64","v":2081},{"$f":"W$3+$C63+Distributionsanlæg!W64","v":2082},{"$f":"X$3+$C63+Distributionsanlæg!X64","v":2083},{"$f":"Y$3+$C63+Distributionsanlæg!Y64","v":2084},null,{"$f":"Distributionsanlæg!BU63","v":0},{"$f":"Distributionsanlæg!BV63","v":0},{"$f":"Distributionsanlæg!BW63","v":0},{"$f":"Distributionsanlæg!BX63","v":11881.442730932427},{"$f":"Distributionsanlæg!BY63","v":62196.102634113879},{"$f":"Distributionsanlæg!BZ63","v":203103.68984758301},{"$f":"Distributionsanlæg!CA63","v":10643669.806320123},{"$f":"Distributionsanlæg!CB63","v":10997251.220670976},{"$f":"Distributionsanlæg!CC63","v":1475978.602537204},{"$f":"Distributionsanlæg!CD63","v":50694.729140844647},{"$f":"Distributionsanlæg!CE63","v":138526.05320542015},{"$f":"Distributionsanlæg!CF63","v":1912480.9140295479},{"$f":"Distributionsanlæg!CG63","v":0},{"$f":"Distributionsanlæg!CH63","v":0},{"$f":"Distributionsanlæg!CI63","v":1058309.1231532418},{"$f":"Distributionsanlæg!CJ63","v":146282.14465863851},{"$f":"Distributionsanlæg!CK63","v":1706932.7755356079},{"$f":"Distributionsanlæg!CL63","v":5587878.7077573156},{"$f":"Distributionsanlæg!CM63","v":1378034.6886832402},{"$f":"Distributionsanlæg!CN63","v":29654.944724799316},{"$f":"Distributionsanlæg!CO63","v":15334.976341962109},{"$f":"Distributionsanlæg!CP63","v":0},35418209.92197156,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D63>=AY$2,$AA63/($D63-2009),0)+IF($E63>=AY$2,$AB63/($E63-2009),0)+IF($F63>=AY$2,$AC63/($F63-2009),0)+IF($G63>=AY$2,$AD63/($G63-2009),0)+IF($H63>=AY$2,$AE63/($H63-2009),0)+IF($I63>=AY$2,$AF63/($I63-2009),0)+IF($J63>=AY$2,$AG63/($J63-2009),0)+IF($K63>=AY$2,$AH63/($K63-2009),0)+IF($L63>=AY$2,$AI63/($L63-2009),0)+IF($M63>=AY$2,$AJ63/($M63-2009),0)+IF($N63>=AY$2,$AK63/($N63-2009),0)+IF($O63>=AY$2,$AL63/($O63-2009),0)+IF($P63>=AY$2,$AM63/($P63-2009),0)+IF($Q63>=AY$2,$AN63/($Q63-2009),0)+IF($R63>=AY$2,$AO63/($R63-2009),0)+IF($S63>=AY$2,$AP63/($S63-2009),0)+IF($T63>=AY$2,$AQ63/($T63-2009),0)+IF($U63>=AY$2,$AR63/($U63-2009),0)+IF($V63>=AY$2,$AS63/($V63-2009),0)+IF($W63>=AY$2,$AT63/($W63-2009),0)+IF($X63>=AY$2,$AU63/($X63-2009),0)+IF($Y63>=AY$2,$AV63/($Y63-2009),0)","v":843751.84735573689},{"$f":"IF($D63>=AZ$2,$AA63/($D63-2009),0)+IF($E63>=AZ$2,$AB63/($E63-2009),0)+IF($F63>=AZ$2,$AC63/($F63-2009),0)+IF($G63>=AZ$2,$AD63/($G63-2009),0)+IF($H63>=AZ$2,$AE63/($H63-2009),0)+IF($I63>=AZ$2,$AF63/($I63-2009),0)+IF($J63>=AZ$2,$AG63/($J63-2009),0)+IF($K63>=AZ$2,$AH63/($K63-2009),0)+IF($L63>=AZ$2,$AI63/($L63-2009),0)+IF($M63>=AZ$2,$AJ63/($M63-2009),0)+IF($N63>=AZ$2,$AK63/($N63-2009),0)+IF($O63>=AZ$2,$AL63/($O63-2009),0)+IF($P63>=AZ$2,$AM63/($P63-2009),0)+IF($Q63>=AZ$2,$AN63/($Q63-2009),0)+IF($R63>=AZ$2,$AO63/($R63-2009),0)+IF($S63>=AZ$2,$AP63/($S63-2009),0)+IF($T63>=AZ$2,$AQ63/($T63-2009),0)+IF($U63>=AZ$2,$AR63/($U63-2009),0)+IF($V63>=AZ$2,$AS63/($V63-2009),0)+IF($W63>=AZ$2,$AT63/($W63-2009),0)+IF($X63>=AZ$2,$AU63/($X63-2009),0)+IF($Y63>=AZ$2,$AV63/($Y63-2009),0)","v":831870.40462480451},831870.40462480451,831870.40462480451,831870.40462480451,831870.40462480451,831870.40462480451,831870.40462480451,831870.40462480451,831870.40462480451,831870.40462480451,826216.21347624867,826216.21347624867,826216.21347624867,826216.21347624867,826216.21347624867,826216.21347624867,826216.21347624867,826216.21347624867,826216.21347624867,826216.21347624867,816544.60919779225,816544.60919779225,816544.60919779225,816544.60919779225,816544.60919779225,816544.60919779225,816544.60919779225,816544.60919779225,816544.60919779225,816544.60919779225,473200.42189714324,473200.42189714324,473200.42189714324,473200.42189714324,473200.42189714324,473200.42189714324,473200.42189714324,473200.42189714324,473200.42189714324,473200.42189714324,204974.78236858282,204974.78236858282,204974.78236858282,204974.78236858282,204974.78236858282,204974.78236858282,204974.78236858282,174225.22814905772,174225.22814905772,174225.22814905772,174225.22814905772,174225.22814905772,173268.72382564555,173268.72382564555,173268.72382564555,173268.72382564555,173268.72382564555,170880.3435979659,170880.3435979659,170880.3435979659,170880.3435979659,170880.3435979659,140523.50369273499,140523.50369273499,{"$f":"IF($D63>=DL$2,$AA63/($D63-2009),0)+IF($E63>=DL$2,$AB63/($E63-2009),0)+IF($F63>=DL$2,$AC63/($F63-2009),0)+IF($G63>=DL$2,$AD63/($G63-2009),0)+IF($H63>=DL$2,$AE63/($H63-2009),0)+IF($I63>=DL$2,$AF63/($I63-2009),0)+IF($J63>=DL$2,$AG63/($J63-2009),0)+IF($K63>=DL$2,$AH63/($K63-2009),0)+IF($L63>=DL$2,$AI63/($L63-2009),0)+IF($M63>=DL$2,$AJ63/($M63-2009),0)+IF($N63>=DL$2,$AK63/($N63-2009),0)+IF($O63>=DL$2,$AL63/($O63-2009),0)+IF($P63>=DL$2,$AM63/($P63-2009),0)+IF($Q63>=DL$2,$AN63/($Q63-2009),0)+IF($R63>=DL$2,$AO63/($R63-2009),0)+IF($S63>=DL$2,$AP63/($S63-2009),0)+IF($T63>=DL$2,$AQ63/($T63-2009),0)+IF($U63>=DL$2,$AR63/($U63-2009),0)+IF($V63>=DL$2,$AS63/($V63-2009),0)+IF($W63>=DL$2,$AT63/($W63-2009),0)+IF($X63>=DL$2,$AU63/($X63-2009),0)+IF($Y63>=DL$2,$AV63/($Y63-2009),0)","v":140523.50369273499},140523.50369273499,140523.50369273499,124960.13423459907,122840.10315258981,98455.349216366842,19752.832205700426,613.46152954431386,207.22941002651498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Brønde og stik, ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW66:AW68)","v":309777870.81920719},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY66:AY69)","v":7641734.0359307639},{"$f":"SUM(AZ66:AZ69)","v":7030153.8423944218},7030153.8423944218,7030153.8423944218,7030153.8423944218,7030153.8423944218,7030153.8423944218,7030153.8423944218,7030153.8423944218,7030153.8423944218,7030153.8423944218,6817507.3918284271,6817507.3918284271,6817507.3918284271,6817507.3918284271,6817507.3918284271,6817507.3918284271,6817507.3918284271,6817507.3918284271,6817507.3918284271,6817507.3918284271,6305456.8405703623,6305456.8405703623,6305456.8405703623,6305456.8405703623,6305456.8405703623,6305456.8405703623,6305456.8405703623,6305456.8405703623,6305456.8405703623,6305456.8405703623,5327490.242696166,5327490.242696166,5327490.242696166,5327490.242696166,5327490.242696166,5327490.242696166,5327490.242696166,5327490.242696166,5327490.242696166,5327490.242696166,2079707.5421530702,2079707.5421530702,2079707.5421530702,2079707.5421530702,2079707.5421530702,2079707.5421530702,2079707.5421530702,1979867.1235245066,1979867.1235245066,1979867.1235245066,1979867.1235245066,1979867.1235245066,1585000.8831683344,1585000.8831683344,1585000.8831683344,1585000.8831683344,1585000.8831683344,1450819.4073294553,1450819.4073294553,1450819.4073294553,1450819.4073294553,1450819.4073294553,1063998.5794735544,1063998.5794735544,{"$f":"SUM(DL66:DL69)","v":1063998.5794735544},1029281.5183712967,1024137.7350946701,857142.14034099283,803820.14646015398,392698.35588991857,285374.35685970646,67132.366232981905,42081.385529384308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B117","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E117","v":75},{"$f":"D$3+$C66+Distributionsanlæg!D67","v":1980},{"$f":"E$3+$C66+Distributionsanlæg!E67","v":1990},{"$f":"F$3+$C66+Distributionsanlæg!F67","v":2000},{"$f":"G$3+$C66+Distributionsanlæg!G67","v":2010},{"$f":"H$3+$C66+Distributionsanlæg!H67","v":2020},{"$f":"I$3+$C66+Distributionsanlæg!I67","v":2030},{"$f":"J$3+$C66+Distributionsanlæg!J67","v":2040},{"$f":"K$3+$C66+Distributionsanlæg!K67","v":2050},{"$f":"L$3+$C66+Distributionsanlæg!L67","v":2057},{"$f":"M$3+$C66+Distributionsanlæg!M67","v":2062},{"$f":"N$3+$C66+Distributionsanlæg!N67","v":2067},{"$f":"O$3+$C66+Distributionsanlæg!O67","v":2072},{"$f":"P$3+$C66+Distributionsanlæg!P67","v":2075},{"$f":"Q$3+$C66+Distributionsanlæg!Q67","v":2076},{"$f":"R$3+$C66+Distributionsanlæg!R67","v":2077},{"$f":"S$3+$C66+Distributionsanlæg!S67","v":2078},{"$f":"T$3+$C66+Distributionsanlæg!T67","v":2079},{"$f":"U$3+$C66+Distributionsanlæg!U67","v":2080},{"$f":"V$3+$C66+Distributionsanlæg!V67","v":2081},{"$f":"W$3+$C66+Distributionsanlæg!W67","v":2082},{"$f":"X$3+$C66+Distributionsanlæg!X67","v":2083},{"$f":"Y$3+$C66+Distributionsanlæg!Y67","v":2084},null,{"$f":"Distributionsanlæg!BU66","v":0},{"$f":"Distributionsanlæg!BV66","v":0},{"$f":"Distributionsanlæg!BW66","v":0},{"$f":"Distributionsanlæg!BX66","v":332168.26531391259},{"$f":"Distributionsanlæg!BY66","v":1126440.525484507},{"$f":"Distributionsanlæg!BZ66","v":6208202.7863411205},{"$f":"Distributionsanlæg!CA66","v":19653008.045849044},{"$f":"Distributionsanlæg!CB66","v":90693626.952859864},{"$f":"Distributionsanlæg!CC66","v":3855905.8228962366},{"$f":"Distributionsanlæg!CD66","v":13966397.878302701},{"$f":"Distributionsanlæg!CE66","v":5550936.8463029079},{"$f":"Distributionsanlæg!CF66","v":14719272.749048844},{"$f":"Distributionsanlæg!CG66","v":1458041.0396934429},{"$f":"Distributionsanlæg!CH66","v":344633.47953398142},{"$f":"Distributionsanlæg!CI66","v":6232264.8363468684},{"$f":"Distributionsanlæg!CJ66","v":2473498.082409706},{"$f":"Distributionsanlæg!CK66","v":24709883.988705944},{"$f":"Distributionsanlæg!CL66","v":5070999.9272897635},{"$f":"Distributionsanlæg!CM66","v":11971676.357935648},{"$f":"Distributionsanlæg!CN66","v":1156542.8442671732},{"$f":"Distributionsanlæg!CO66","v":1932207.0190872257},{"$f":"Distributionsanlæg!CP66","v":0},211455707.44766885,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D66>=AY$2,$AA66/($D66-2009),0)+IF($E66>=AY$2,$AB66/($E66-2009),0)+IF($F66>=AY$2,$AC66/($F66-2009),0)+IF($G66>=AY$2,$AD66/($G66-2009),0)+IF($H66>=AY$2,$AE66/($H66-2009),0)+IF($I66>=AY$2,$AF66/($I66-2009),0)+IF($J66>=AY$2,$AG66/($J66-2009),0)+IF($K66>=AY$2,$AH66/($K66-2009),0)+IF($L66>=AY$2,$AI66/($L66-2009),0)+IF($M66>=AY$2,$AJ66/($M66-2009),0)+IF($N66>=AY$2,$AK66/($N66-2009),0)+IF($O66>=AY$2,$AL66/($O66-2009),0)+IF($P66>=AY$2,$AM66/($P66-2009),0)+IF($Q66>=AY$2,$AN66/($Q66-2009),0)+IF($R66>=AY$2,$AO66/($R66-2009),0)+IF($S66>=AY$2,$AP66/($S66-2009),0)+IF($T66>=AY$2,$AQ66/($T66-2009),0)+IF($U66>=AY$2,$AR66/($U66-2009),0)+IF($V66>=AY$2,$AS66/($V66-2009),0)+IF($W66>=AY$2,$AT66/($W66-2009),0)+IF($X66>=AY$2,$AU66/($X66-2009),0)+IF($Y66>=AY$2,$AV66/($Y66-2009),0)","v":5036783.8908157656},{"$f":"IF($D66>=AZ$2,$AA66/($D66-2009),0)+IF($E66>=AZ$2,$AB66/($E66-2009),0)+IF($F66>=AZ$2,$AC66/($F66-2009),0)+IF($G66>=AZ$2,$AD66/($G66-2009),0)+IF($H66>=AZ$2,$AE66/($H66-2009),0)+IF($I66>=AZ$2,$AF66/($I66-2009),0)+IF($J66>=AZ$2,$AG66/($J66-2009),0)+IF($K66>=AZ$2,$AH66/($K66-2009),0)+IF($L66>=AZ$2,$AI66/($L66-2009),0)+IF($M66>=AZ$2,$AJ66/($M66-2009),0)+IF($N66>=AZ$2,$AK66/($N66-2009),0)+IF($O66>=AZ$2,$AL66/($O66-2009),0)+IF($P66>=AZ$2,$AM66/($P66-2009),0)+IF($Q66>=AZ$2,$AN66/($Q66-2009),0)+IF($R66>=AZ$2,$AO66/($R66-2009),0)+IF($S66>=AZ$2,$AP66/($S66-2009),0)+IF($T66>=AZ$2,$AQ66/($T66-2009),0)+IF($U66>=AZ$2,$AR66/($U66-2009),0)+IF($V66>=AZ$2,$AS66/($V66-2009),0)+IF($W66>=AZ$2,$AT66/($W66-2009),0)+IF($X66>=AZ$2,$AU66/($X66-2009),0)+IF($Y66>=AZ$2,$AV66/($Y66-2009),0)","v":4704615.6255018534},4704615.6255018534,4704615.6255018534,4704615.6255018534,4704615.6255018534,4704615.6255018534,4704615.6255018534,4704615.6255018534,4704615.6255018534,4704615.6255018534,4602211.9413668979,4602211.9413668979,4602211.9413668979,4602211.9413668979,4602211.9413668979,4602211.9413668979,4602211.9413668979,4602211.9413668979,4602211.9413668979,4602211.9413668979,4306583.2372554159,4306583.2372554159,4306583.2372554159,4306583.2372554159,4306583.2372554159,4306583.2372554159,4306583.2372554159,4306583.2372554159,4306583.2372554159,4306583.2372554159,3672615.2357764137,3672615.2357764137,3672615.2357764137,3672615.2357764137,3672615.2357764137,3672615.2357764137,3672615.2357764137,3672615.2357764137,3672615.2357764137,3672615.2357764137,1460575.5539993444,1460575.5539993444,1460575.5539993444,1460575.5539993444,1460575.5539993444,1460575.5539993444,1460575.5539993444,1380244.182689006,1380244.182689006,1380244.182689006,1380244.182689006,1380244.182689006,1116727.241588955,1116727.241588955,1116727.241588955,1116727.241588955,1116727.241588955,1021021.4338940773,1021021.4338940773,1021021.4338940773,1021021.4338940773,1021021.4338940773,787382.18390917499,787382.18390917499,{"$f":"IF($D66>=DL$2,$AA66/($D66-2009),0)+IF($E66>=DL$2,$AB66/($E66-2009),0)+IF($F66>=DL$2,$AC66/($F66-2009),0)+IF($G66>=DL$2,$AD66/($G66-2009),0)+IF($H66>=DL$2,$AE66/($H66-2009),0)+IF($I66>=DL$2,$AF66/($I66-2009),0)+IF($J66>=DL$2,$AG66/($J66-2009),0)+IF($K66>=DL$2,$AH66/($K66-2009),0)+IF($L66>=DL$2,$AI66/($L66-2009),0)+IF($M66>=DL$2,$AJ66/($M66-2009),0)+IF($N66>=DL$2,$AK66/($N66-2009),0)+IF($O66>=DL$2,$AL66/($O66-2009),0)+IF($P66>=DL$2,$AM66/($P66-2009),0)+IF($Q66>=DL$2,$AN66/($Q66-2009),0)+IF($R66>=DL$2,$AO66/($R66-2009),0)+IF($S66>=DL$2,$AP66/($S66-2009),0)+IF($T66>=DL$2,$AQ66/($T66-2009),0)+IF($U66>=DL$2,$AR66/($U66-2009),0)+IF($V66>=DL$2,$AS66/($V66-2009),0)+IF($W66>=DL$2,$AT66/($W66-2009),0)+IF($X66>=DL$2,$AU66/($X66-2009),0)+IF($Y66>=DL$2,$AV66/($Y66-2009),0)","v":787382.18390917499},765290.65300472896,760146.86972810235,668495.91625241307,632648.11795662018,279649.77526082104,208227.24107364126,41953.958324535037,26110.905663340887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B118","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E118","v":75},{"$f":"D$3+$C68+Distributionsanlæg!D69","v":1980},{"$f":"E$3+$C68+Distributionsanlæg!E69","v":1990},{"$f":"F$3+$C68+Distributionsanlæg!F69","v":2000},{"$f":"G$3+$C68+Distributionsanlæg!G69","v":2010},{"$f":"H$3+$C68+Distributionsanlæg!H69","v":2020},{"$f":"I$3+$C68+Distributionsanlæg!I69","v":2030},{"$f":"J$3+$C68+Distributionsanlæg!J69","v":2040},{"$f":"K$3+$C68+Distributionsanlæg!K69","v":2050},{"$f":"L$3+$C68+Distributionsanlæg!L69","v":2057},{"$f":"M$3+$C68+Distributionsanlæg!M69","v":2062},{"$f":"N$3+$C68+Distributionsanlæg!N69","v":2067},{"$f":"O$3+$C68+Distributionsanlæg!O69","v":2072},{"$f":"P$3+$C68+Distributionsanlæg!P69","v":2075},{"$f":"Q$3+$C68+Distributionsanlæg!Q69","v":2076},{"$f":"R$3+$C68+Distributionsanlæg!R69","v":2077},{"$f":"S$3+$C68+Distributionsanlæg!S69","v":2078},{"$f":"T$3+$C68+Distributionsanlæg!T69","v":2079},{"$f":"U$3+$C68+Distributionsanlæg!U69","v":2080},{"$f":"V$3+$C68+Distributionsanlæg!V69","v":2081},{"$f":"W$3+$C68+Distributionsanlæg!W69","v":2082},{"$f":"X$3+$C68+Distributionsanlæg!X69","v":2083},{"$f":"Y$3+$C68+Distributionsanlæg!Y69","v":2084},null,{"$f":"Distributionsanlæg!BU68","v":0},{"$f":"Distributionsanlæg!BV68","v":0},{"$f":"Distributionsanlæg!BW68","v":0},{"$f":"Distributionsanlæg!BX68","v":279411.92822243011},{"$f":"Distributionsanlæg!BY68","v":1212670.4307414324},{"$f":"Distributionsanlæg!BZ68","v":4544858.7900782479},{"$f":"Distributionsanlæg!CA68","v":10663956.488251003},{"$f":"Distributionsanlæg!CB68","v":42465463.769407108},{"$f":"Distributionsanlæg!CC68","v":936434.2712748003},{"$f":"Distributionsanlæg!CD68","v":6961512.8605744336},{"$f":"Distributionsanlæg!CE68","v":2231588.7523520784},{"$f":"Distributionsanlæg!CF68","v":9650439.4058729112},{"$f":"Distributionsanlæg!CG68","v":833284.99305556878},{"$f":"Distributionsanlæg!CH68","v":0},{"$f":"Distributionsanlæg!CI68","v":5123435.6069031833},{"$f":"Distributionsanlæg!CJ68","v":1205719.4953681722},{"$f":"Distributionsanlæg!CK68","v":4068641.3512105364},{"$f":"Distributionsanlæg!CL68","v":2549004.0038552955},{"$f":"Distributionsanlæg!CM68","v":3741746.9671885199},{"$f":"Distributionsanlæg!CN68","v":672178.74709545111},{"$f":"Distributionsanlæg!CO68","v":1181815.5100872132},{"$f":"Distributionsanlæg!CP68","v":0},98322163.371538356,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D68>=AY$2,$AA68/($D68-2009),0)+IF($E68>=AY$2,$AB68/($E68-2009),0)+IF($F68>=AY$2,$AC68/($F68-2009),0)+IF($G68>=AY$2,$AD68/($G68-2009),0)+IF($H68>=AY$2,$AE68/($H68-2009),0)+IF($I68>=AY$2,$AF68/($I68-2009),0)+IF($J68>=AY$2,$AG68/($J68-2009),0)+IF($K68>=AY$2,$AH68/($K68-2009),0)+IF($L68>=AY$2,$AI68/($L68-2009),0)+IF($M68>=AY$2,$AJ68/($M68-2009),0)+IF($N68>=AY$2,$AK68/($N68-2009),0)+IF($O68>=AY$2,$AL68/($O68-2009),0)+IF($P68>=AY$2,$AM68/($P68-2009),0)+IF($Q68>=AY$2,$AN68/($Q68-2009),0)+IF($R68>=AY$2,$AO68/($R68-2009),0)+IF($S68>=AY$2,$AP68/($S68-2009),0)+IF($T68>=AY$2,$AQ68/($T68-2009),0)+IF($U68>=AY$2,$AR68/($U68-2009),0)+IF($V68>=AY$2,$AS68/($V68-2009),0)+IF($W68>=AY$2,$AT68/($W68-2009),0)+IF($X68>=AY$2,$AU68/($X68-2009),0)+IF($Y68>=AY$2,$AV68/($Y68-2009),0)","v":2604950.1451149988},2325538.2168925684,2325538.2168925684,2325538.2168925684,2325538.2168925684,2325538.2168925684,2325538.2168925684,2325538.2168925684,2325538.2168925684,2325538.2168925684,2325538.2168925684,2215295.4504615292,2215295.4504615292,2215295.4504615292,2215295.4504615292,2215295.4504615292,{"$f":"IF($D68>=BO$2,$AA68/($D68-2009),0)+IF($E68>=BO$2,$AB68/($E68-2009),0)+IF($F68>=BO$2,$AC68/($F68-2009),0)+IF($G68>=BO$2,$AD68/($G68-2009),0)+IF($H68>=BO$2,$AE68/($H68-2009),0)+IF($I68>=BO$2,$AF68/($I68-2009),0)+IF($J68>=BO$2,$AG68/($J68-2009),0)+IF($K68>=BO$2,$AH68/($K68-2009),0)+IF($L68>=BO$2,$AI68/($L68-2009),0)+IF($M68>=BO$2,$AJ68/($M68-2009),0)+IF($N68>=BO$2,$AK68/($N68-2009),0)+IF($O68>=BO$2,$AL68/($O68-2009),0)+IF($P68>=BO$2,$AM68/($P68-2009),0)+IF($Q68>=BO$2,$AN68/($Q68-2009),0)+IF($R68>=BO$2,$AO68/($R68-2009),0)+IF($S68>=BO$2,$AP68/($S68-2009),0)+IF($T68>=BO$2,$AQ68/($T68-2009),0)+IF($U68>=BO$2,$AR68/($U68-2009),0)+IF($V68>=BO$2,$AS68/($V68-2009),0)+IF($W68>=BO$2,$AT68/($W68-2009),0)+IF($X68>=BO$2,$AU68/($X68-2009),0)+IF($Y68>=BO$2,$AV68/($Y68-2009),0)","v":2215295.4504615292},2215295.4504615292,2215295.4504615292,2215295.4504615292,2215295.4504615292,1998873.6033149462,1998873.6033149462,1998873.6033149462,1998873.6033149462,1998873.6033149462,1998873.6033149462,1998873.6033149462,1998873.6033149462,1998873.6033149462,1998873.6033149462,1654875.0069197526,1654875.0069197526,1654875.0069197526,1654875.0069197526,1654875.0069197526,1654875.0069197526,1654875.0069197526,1654875.0069197526,1654875.0069197526,1654875.0069197526,619131.98815372575,619131.98815372575,619131.98815372575,619131.98815372575,619131.98815372575,619131.98815372575,619131.98815372575,599622.94083550072,599622.94083550072,599622.94083550072,599622.94083550072,599622.94083550072,468273.64157937927,468273.64157937927,468273.64157937927,468273.64157937927,468273.64157937927,429797.97343537788,429797.97343537788,429797.97343537788,429797.97343537788,429797.97343537788,276616.39556437935,276616.39556437935,276616.39556437935,263990.86536656774,263990.86536656774,188646.22408857974,171172.02850353377,113048.58062909752,77147.115786065187,25178.407908446861,15970.479866043423,0,0,0,0,0,0,{"$f":"IF($D68>=EA$2,$AA68/($D68-2009),0)+IF($E68>=EA$2,$AB68/($E68-2009),0)+IF($F68>=EA$2,$AC68/($F68-2009),0)+IF($G68>=EA$2,$AD68/($G68-2009),0)+IF($H68>=EA$2,$AE68/($H68-2009),0)+IF($I68>=EA$2,$AF68/($I68-2009),0)+IF($J68>=EA$2,$AG68/($J68-2009),0)+IF($K68>=EA$2,$AH68/($K68-2009),0)+IF($L68>=EA$2,$AI68/($L68-2009),0)+IF($M68>=EA$2,$AJ68/($M68-2009),0)+IF($N68>=EA$2,$AK68/($N68-2009),0)+IF($O68>=EA$2,$AL68/($O68-2009),0)+IF($P68>=EA$2,$AM68/($P68-2009),0)+IF($Q68>=EA$2,$AN68/($Q68-2009),0)+IF($R68>=EA$2,$AO68/($R68-2009),0)+IF($S68>=EA$2,$AP68/($S68-2009),0)+IF($T68>=EA$2,$AQ68/($T68-2009),0)+IF($U68>=EA$2,$AR68/($U68-2009),0)+IF($V68>=EA$2,$AS68/($V68-2009),0)+IF($W68>=EA$2,$AT68/($W68-2009),0)+IF($X68>=EA$2,$AU68/($X68-2009),0)+IF($Y68>=EA$2,$AV68/($Y68-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Brønde og stik, ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW71:AW73)","v":19232473.845529888},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY71:AY74)","v":462290.28889593668},{"$f":"SUM(AZ71:AZ74)","v":460159.82330280391},460159.82330280391,460159.82330280391,460159.82330280391,460159.82330280391,460159.82330280391,460159.82330280391,460159.82330280391,460159.82330280391,460159.82330280391,442317.70901180559,442317.70901180559,442317.70901180559,442317.70901180559,442317.70901180559,442317.70901180559,442317.70901180559,442317.70901180559,442317.70901180559,442317.70901180559,407242.0241619373,407242.0241619373,407242.0241619373,407242.0241619373,407242.0241619373,407242.0241619373,407242.0241619373,407242.0241619373,407242.0241619373,407242.0241619373,330565.86643260508,330565.86643260508,330565.86643260508,330565.86643260508,330565.86643260508,330565.86643260508,330565.86643260508,330565.86643260508,330565.86643260508,330565.86643260508,103955.98886085903,103955.98886085903,103955.98886085903,103955.98886085903,103955.98886085903,103955.98886085903,103955.98886085903,103955.98886085903,103955.98886085903,103955.98886085903,103955.98886085903,103955.98886085903,87822.949272640544,87822.949272640544,87822.949272640544,87822.949272640544,87822.949272640544,82636.752206821868,82636.752206821868,82636.752206821868,82636.752206821868,82636.752206821868,45919.431559542558,45919.431559542558,{"$f":"SUM(DL71:DL74)","v":45919.431559542558},40632.569462752042,40022.935889225926,14199.271010541157,12271.970026896382,10801.143598997218,7810.4479525918932,4062.3211951779886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B120","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E120","v":75},{"$f":"D$3+$C71+Distributionsanlæg!D72","v":1980},{"$f":"E$3+$C71+Distributionsanlæg!E72","v":1990},{"$f":"F$3+$C71+Distributionsanlæg!F72","v":2000},{"$f":"G$3+$C71+Distributionsanlæg!G72","v":2010},{"$f":"H$3+$C71+Distributionsanlæg!H72","v":2020},{"$f":"I$3+$C71+Distributionsanlæg!I72","v":2030},{"$f":"J$3+$C71+Distributionsanlæg!J72","v":2040},{"$f":"K$3+$C71+Distributionsanlæg!K72","v":2050},{"$f":"L$3+$C71+Distributionsanlæg!L72","v":2057},{"$f":"M$3+$C71+Distributionsanlæg!M72","v":2062},{"$f":"N$3+$C71+Distributionsanlæg!N72","v":2067},{"$f":"O$3+$C71+Distributionsanlæg!O72","v":2072},{"$f":"P$3+$C71+Distributionsanlæg!P72","v":2075},{"$f":"Q$3+$C71+Distributionsanlæg!Q72","v":2076},{"$f":"R$3+$C71+Distributionsanlæg!R72","v":2077},{"$f":"S$3+$C71+Distributionsanlæg!S72","v":2078},{"$f":"T$3+$C71+Distributionsanlæg!T72","v":2079},{"$f":"U$3+$C71+Distributionsanlæg!U72","v":2080},{"$f":"V$3+$C71+Distributionsanlæg!V72","v":2081},{"$f":"W$3+$C71+Distributionsanlæg!W72","v":2082},{"$f":"X$3+$C71+Distributionsanlæg!X72","v":2083},{"$f":"Y$3+$C71+Distributionsanlæg!Y72","v":2084},null,{"$f":"Distributionsanlæg!BU71","v":0},{"$f":"Distributionsanlæg!BV71","v":0},{"$f":"Distributionsanlæg!BW71","v":0},{"$f":"Distributionsanlæg!BX71","v":655.52787481006499},{"$f":"Distributionsanlæg!BY71","v":66342.509476388135},{"$f":"Distributionsanlæg!BZ71","v":368294.69092361716},{"$f":"Distributionsanlæg!CA71","v":1170701.1055843271},{"$f":"Distributionsanlæg!CB71","v":5702796.0937333284},{"$f":"Distributionsanlæg!CC71","v":0},{"$f":"Distributionsanlæg!CD71","v":540743.77750234294},{"$f":"Distributionsanlæg!CE71","v":158315.48937762305},{"$f":"Distributionsanlæg!CF71","v":947133.40504320478},{"$f":"Distributionsanlæg!CG71","v":199390.22765038535},{"$f":"Distributionsanlæg!CH71","v":40845.449426249652},{"$f":"Distributionsanlæg!CI71","v":878004.60587528208},{"$f":"Distributionsanlæg!CJ71","v":85109.611437753338},{"$f":"Distributionsanlæg!CK71","v":86701.347328792792},{"$f":"Distributionsanlæg!CL71","v":44703.029662058529},{"$f":"Distributionsanlæg!CM71","v":183737.95849109866},{"$f":"Distributionsanlæg!CN71","v":189791.64623871562},{"$f":"Distributionsanlæg!CO71","v":0},{"$f":"Distributionsanlæg!CP71","v":0},{"$f":"SUM(AA71:AV71)","v":10663266.475625979},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D71>=AY$2,$AA71/($D71-2009),0)+IF($E71>=AY$2,$AB71/($E71-2009),0)+IF($F71>=AY$2,$AC71/($F71-2009),0)+IF($G71>=AY$2,$AD71/($G71-2009),0)+IF($H71>=AY$2,$AE71/($H71-2009),0)+IF($I71>=AY$2,$AF71/($I71-2009),0)+IF($J71>=AY$2,$AG71/($J71-2009),0)+IF($K71>=AY$2,$AH71/($K71-2009),0)+IF($L71>=AY$2,$AI71/($L71-2009),0)+IF($M71>=AY$2,$AJ71/($M71-2009),0)+IF($N71>=AY$2,$AK71/($N71-2009),0)+IF($O71>=AY$2,$AL71/($O71-2009),0)+IF($P71>=AY$2,$AM71/($P71-2009),0)+IF($Q71>=AY$2,$AN71/($Q71-2009),0)+IF($R71>=AY$2,$AO71/($R71-2009),0)+IF($S71>=AY$2,$AP71/($S71-2009),0)+IF($T71>=AY$2,$AQ71/($T71-2009),0)+IF($U71>=AY$2,$AR71/($U71-2009),0)+IF($V71>=AY$2,$AS71/($V71-2009),0)+IF($W71>=AY$2,$AT71/($W71-2009),0)+IF($X71>=AY$2,$AU71/($X71-2009),0)+IF($Y71>=AY$2,$AV71/($Y71-2009),0)","v":253843.81589317456},{"$f":"IF($D71>=AZ$2,$AA71/($D71-2009),0)+IF($E71>=AZ$2,$AB71/($E71-2009),0)+IF($F71>=AZ$2,$AC71/($F71-2009),0)+IF($G71>=AZ$2,$AD71/($G71-2009),0)+IF($H71>=AZ$2,$AE71/($H71-2009),0)+IF($I71>=AZ$2,$AF71/($I71-2009),0)+IF($J71>=AZ$2,$AG71/($J71-2009),0)+IF($K71>=AZ$2,$AH71/($K71-2009),0)+IF($L71>=AZ$2,$AI71/($L71-2009),0)+IF($M71>=AZ$2,$AJ71/($M71-2009),0)+IF($N71>=AZ$2,$AK71/($N71-2009),0)+IF($O71>=AZ$2,$AL71/($O71-2009),0)+IF($P71>=AZ$2,$AM71/($P71-2009),0)+IF($Q71>=AZ$2,$AN71/($Q71-2009),0)+IF($R71>=AZ$2,$AO71/($R71-2009),0)+IF($S71>=AZ$2,$AP71/($S71-2009),0)+IF($T71>=AZ$2,$AQ71/($T71-2009),0)+IF($U71>=AZ$2,$AR71/($U71-2009),0)+IF($V71>=AZ$2,$AS71/($V71-2009),0)+IF($W71>=AZ$2,$AT71/($W71-2009),0)+IF($X71>=AZ$2,$AU71/($X71-2009),0)+IF($Y71>=AZ$2,$AV71/($Y71-2009),0)","v":253188.28801836446},253188.28801836446,253188.28801836446,253188.28801836446,253188.28801836446,253188.28801836446,253188.28801836446,253188.28801836446,253188.28801836446,253188.28801836446,247157.15079323831,247157.15079323831,247157.15079323831,247157.15079323831,247157.15079323831,247157.15079323831,247157.15079323831,247157.15079323831,247157.15079323831,247157.15079323831,229619.3083683041,229619.3083683041,229619.3083683041,229619.3083683041,229619.3083683041,229619.3083683041,229619.3083683041,229619.3083683041,229619.3083683041,229619.3083683041,191854.7565752613,191854.7565752613,191854.7565752613,191854.7565752613,191854.7565752613,191854.7565752613,191854.7565752613,191854.7565752613,191854.7565752613,191854.7565752613,52762.168923228928,52762.168923228928,52762.168923228928,52762.168923228928,52762.168923228928,52762.168923228928,52762.168923228928,52762.168923228928,52762.168923228928,52762.168923228928,52762.168923228928,52762.168923228928,42559.45614016585,42559.45614016585,42559.45614016585,42559.45614016585,42559.45614016585,39829.87873710339,39829.87873710339,39829.87873710339,39829.87873710339,39829.87873710339,24796.015164989025,24796.015164989025,{"$f":"IF($D71>=DL$2,$AA71/($D71-2009),0)+IF($E71>=DL$2,$AB71/($E71-2009),0)+IF($F71>=DL$2,$AC71/($F71-2009),0)+IF($G71>=DL$2,$AD71/($G71-2009),0)+IF($H71>=DL$2,$AE71/($H71-2009),0)+IF($I71>=DL$2,$AF71/($I71-2009),0)+IF($J71>=DL$2,$AG71/($J71-2009),0)+IF($K71>=DL$2,$AH71/($K71-2009),0)+IF($L71>=DL$2,$AI71/($L71-2009),0)+IF($M71>=DL$2,$AJ71/($M71-2009),0)+IF($N71>=DL$2,$AK71/($N71-2009),0)+IF($O71>=DL$2,$AL71/($O71-2009),0)+IF($P71>=DL$2,$AM71/($P71-2009),0)+IF($Q71>=DL$2,$AN71/($Q71-2009),0)+IF($R71>=DL$2,$AO71/($R71-2009),0)+IF($S71>=DL$2,$AP71/($S71-2009),0)+IF($T71>=DL$2,$AQ71/($T71-2009),0)+IF($U71>=DL$2,$AR71/($U71-2009),0)+IF($V71>=DL$2,$AS71/($V71-2009),0)+IF($W71>=DL$2,$AT71/($W71-2009),0)+IF($X71>=DL$2,$AU71/($X71-2009),0)+IF($Y71>=DL$2,$AV71/($Y71-2009),0)","v":24796.015164989025},21774.951109680154,21165.317536154042,8253.4850968116607,7020.0124672790043,5781.4217911533924,5151.8016550680604,2599.8855649139127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B121","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E121","v":75},{"$f":"D$3+$C73+Distributionsanlæg!D74","v":1980},{"$f":"E$3+$C73+Distributionsanlæg!E74","v":1990},{"$f":"F$3+$C73+Distributionsanlæg!F74","v":2000},{"$f":"G$3+$C73+Distributionsanlæg!G74","v":2010},{"$f":"H$3+$C73+Distributionsanlæg!H74","v":2020},{"$f":"I$3+$C73+Distributionsanlæg!I74","v":2030},{"$f":"J$3+$C73+Distributionsanlæg!J74","v":2040},{"$f":"K$3+$C73+Distributionsanlæg!K74","v":2050},{"$f":"L$3+$C73+Distributionsanlæg!L74","v":2057},{"$f":"M$3+$C73+Distributionsanlæg!M74","v":2062},{"$f":"N$3+$C73+Distributionsanlæg!N74","v":2067},{"$f":"O$3+$C73+Distributionsanlæg!O74","v":2072},{"$f":"P$3+$C73+Distributionsanlæg!P74","v":2075},{"$f":"Q$3+$C73+Distributionsanlæg!Q74","v":2076},{"$f":"R$3+$C73+Distributionsanlæg!R74","v":2077},{"$f":"S$3+$C73+Distributionsanlæg!S74","v":2078},{"$f":"T$3+$C73+Distributionsanlæg!T74","v":2079},{"$f":"U$3+$C73+Distributionsanlæg!U74","v":2080},{"$f":"V$3+$C73+Distributionsanlæg!V74","v":2081},{"$f":"W$3+$C73+Distributionsanlæg!W74","v":2082},{"$f":"X$3+$C73+Distributionsanlæg!X74","v":2083},{"$f":"Y$3+$C73+Distributionsanlæg!Y74","v":2084},null,{"$f":"Distributionsanlæg!BU73","v":0},{"$f":"Distributionsanlæg!BV73","v":0},{"$f":"Distributionsanlæg!BW73","v":0},{"$f":"Distributionsanlæg!BX73","v":1474.9377183226461},{"$f":"Distributionsanlæg!BY73","v":129920.74772459333},{"$f":"Distributionsanlæg!BZ73","v":368294.69092361716},{"$f":"Distributionsanlæg!CA73","v":1206259.7840249725},{"$f":"Distributionsanlæg!CB73","v":3588208.8867082605},{"$f":"Distributionsanlæg!CC73","v":0},{"$f":"Distributionsanlæg!CD73","v":314307.32067323686},{"$f":"Distributionsanlæg!CE73","v":142483.94043986074},{"$f":"Distributionsanlæg!CF73","v":1366057.7957353913},{"$f":"Distributionsanlæg!CG73","v":149542.67073778901},{"$f":"Distributionsanlæg!CH73","v":0},{"$f":"Distributionsanlæg!CI73","v":878004.60587528208},{"$f":"Distributionsanlæg!CJ73","v":47874.156433736251},{"$f":"Distributionsanlæg!CK73","v":16256.502624148647},{"$f":"Distributionsanlæg!CL73","v":167636.36123271947},{"$f":"Distributionsanlæg!CM73","v":86127.168042702513},{"$f":"Distributionsanlæg!CN73","v":106757.80100927752},{"$f":"Distributionsanlæg!CO73","v":0},{"$f":"Distributionsanlæg!CP73","v":0},8569207.369903909,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D73>=AY$2,$AA73/($D73-2009),0)+IF($E73>=AY$2,$AB73/($E73-2009),0)+IF($F73>=AY$2,$AC73/($F73-2009),0)+IF($G73>=AY$2,$AD73/($G73-2009),0)+IF($H73>=AY$2,$AE73/($H73-2009),0)+IF($I73>=AY$2,$AF73/($I73-2009),0)+IF($J73>=AY$2,$AG73/($J73-2009),0)+IF($K73>=AY$2,$AH73/($K73-2009),0)+IF($L73>=AY$2,$AI73/($L73-2009),0)+IF($M73>=AY$2,$AJ73/($M73-2009),0)+IF($N73>=AY$2,$AK73/($N73-2009),0)+IF($O73>=AY$2,$AL73/($O73-2009),0)+IF($P73>=AY$2,$AM73/($P73-2009),0)+IF($Q73>=AY$2,$AN73/($Q73-2009),0)+IF($R73>=AY$2,$AO73/($R73-2009),0)+IF($S73>=AY$2,$AP73/($S73-2009),0)+IF($T73>=AY$2,$AQ73/($T73-2009),0)+IF($U73>=AY$2,$AR73/($U73-2009),0)+IF($V73>=AY$2,$AS73/($V73-2009),0)+IF($W73>=AY$2,$AT73/($W73-2009),0)+IF($X73>=AY$2,$AU73/($X73-2009),0)+IF($Y73>=AY$2,$AV73/($Y73-2009),0)","v":208446.4730027621},{"$f":"IF($D73>=AZ$2,$AA73/($D73-2009),0)+IF($E73>=AZ$2,$AB73/($E73-2009),0)+IF($F73>=AZ$2,$AC73/($F73-2009),0)+IF($G73>=AZ$2,$AD73/($G73-2009),0)+IF($H73>=AZ$2,$AE73/($H73-2009),0)+IF($I73>=AZ$2,$AF73/($I73-2009),0)+IF($J73>=AZ$2,$AG73/($J73-2009),0)+IF($K73>=AZ$2,$AH73/($K73-2009),0)+IF($L73>=AZ$2,$AI73/($L73-2009),0)+IF($M73>=AZ$2,$AJ73/($M73-2009),0)+IF($N73>=AZ$2,$AK73/($N73-2009),0)+IF($O73>=AZ$2,$AL73/($O73-2009),0)+IF($P73>=AZ$2,$AM73/($P73-2009),0)+IF($Q73>=AZ$2,$AN73/($Q73-2009),0)+IF($R73>=AZ$2,$AO73/($R73-2009),0)+IF($S73>=AZ$2,$AP73/($S73-2009),0)+IF($T73>=AZ$2,$AQ73/($T73-2009),0)+IF($U73>=AZ$2,$AR73/($U73-2009),0)+IF($V73>=AZ$2,$AS73/($V73-2009),0)+IF($W73>=AZ$2,$AT73/($W73-2009),0)+IF($X73>=AZ$2,$AU73/($X73-2009),0)+IF($Y73>=AZ$2,$AV73/($Y73-2009),0)","v":206971.53528443942},206971.53528443942,206971.53528443942,206971.53528443942,206971.53528443942,206971.53528443942,206971.53528443942,206971.53528443942,206971.53528443942,206971.53528443942,195160.55821856731,195160.55821856731,195160.55821856731,195160.55821856731,195160.55821856731,195160.55821856731,195160.55821856731,195160.55821856731,195160.55821856731,195160.55821856731,177622.71579363316,177622.71579363316,177622.71579363316,177622.71579363316,177622.71579363316,177622.71579363316,177622.71579363316,177622.71579363316,177622.71579363316,177622.71579363316,138711.10985734378,138711.10985734378,138711.10985734378,138711.10985734378,138711.10985734378,138711.10985734378,138711.10985734378,138711.10985734378,138711.10985734378,138711.10985734378,51193.819937630098,51193.819937630098,51193.819937630098,51193.819937630098,51193.819937630098,51193.819937630098,51193.819937630098,51193.819937630098,51193.819937630098,51193.819937630098,51193.819937630098,51193.819937630098,45263.493132474694,45263.493132474694,45263.493132474694,45263.493132474694,45263.493132474694,42806.87346971847,42806.87346971847,42806.87346971847,42806.87346971847,42806.87346971847,21123.416394553537,21123.416394553537,{"$f":"IF($D73>=DL$2,$AA73/($D73-2009),0)+IF($E73>=DL$2,$AB73/($E73-2009),0)+IF($F73>=DL$2,$AC73/($F73-2009),0)+IF($G73>=DL$2,$AD73/($G73-2009),0)+IF($H73>=DL$2,$AE73/($H73-2009),0)+IF($I73>=DL$2,$AF73/($I73-2009),0)+IF($J73>=DL$2,$AG73/($J73-2009),0)+IF($K73>=DL$2,$AH73/($K73-2009),0)+IF($L73>=DL$2,$AI73/($L73-2009),0)+IF($M73>=DL$2,$AJ73/($M73-2009),0)+IF($N73>=DL$2,$AK73/($N73-2009),0)+IF($O73>=DL$2,$AL73/($O73-2009),0)+IF($P73>=DL$2,$AM73/($P73-2009),0)+IF($Q73>=DL$2,$AN73/($Q73-2009),0)+IF($R73>=DL$2,$AO73/($R73-2009),0)+IF($S73>=DL$2,$AP73/($S73-2009),0)+IF($T73>=DL$2,$AQ73/($T73-2009),0)+IF($U73>=DL$2,$AR73/($U73-2009),0)+IF($V73>=DL$2,$AS73/($V73-2009),0)+IF($W73>=DL$2,$AT73/($W73-2009),0)+IF($X73>=DL$2,$AU73/($X73-2009),0)+IF($Y73>=DL$2,$AV73/($Y73-2009),0)","v":21123.416394553537},18857.618353071884,18857.618353071884,5945.7859137294972,5251.9575596173772,5019.7218078438254,2658.6462975238328,1462.4356302640756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Brønde og stik, ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW76:AW78)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY76:AY79)","v":0},{"$f":"SUM(AZ76:AZ79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL76:DL79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B123","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E123","v":75},{"$f":"D$3+$C76+Distributionsanlæg!D77","v":1980},{"$f":"E$3+$C76+Distributionsanlæg!E77","v":1990},{"$f":"F$3+$C76+Distributionsanlæg!F77","v":2000},{"$f":"G$3+$C76+Distributionsanlæg!G77","v":2010},{"$f":"H$3+$C76+Distributionsanlæg!H77","v":2020},{"$f":"I$3+$C76+Distributionsanlæg!I77","v":2030},{"$f":"J$3+$C76+Distributionsanlæg!J77","v":2040},{"$f":"K$3+$C76+Distributionsanlæg!K77","v":2050},{"$f":"L$3+$C76+Distributionsanlæg!L77","v":2057},{"$f":"M$3+$C76+Distributionsanlæg!M77","v":2062},{"$f":"N$3+$C76+Distributionsanlæg!N77","v":2067},{"$f":"O$3+$C76+Distributionsanlæg!O77","v":2072},{"$f":"P$3+$C76+Distributionsanlæg!P77","v":2075},{"$f":"Q$3+$C76+Distributionsanlæg!Q77","v":2076},{"$f":"R$3+$C76+Distributionsanlæg!R77","v":2077},{"$f":"S$3+$C76+Distributionsanlæg!S77","v":2078},{"$f":"T$3+$C76+Distributionsanlæg!T77","v":2079},{"$f":"U$3+$C76+Distributionsanlæg!U77","v":2080},{"$f":"V$3+$C76+Distributionsanlæg!V77","v":2081},{"$f":"W$3+$C76+Distributionsanlæg!W77","v":2082},{"$f":"X$3+$C76+Distributionsanlæg!X77","v":2083},{"$f":"Y$3+$C76+Distributionsanlæg!Y77","v":2084},null,{"$f":"Distributionsanlæg!BU76","v":0},{"$f":"Distributionsanlæg!BV76","v":0},{"$f":"Distributionsanlæg!BW76","v":0},{"$f":"Distributionsanlæg!BX76","v":0},{"$f":"Distributionsanlæg!BY76","v":0},{"$f":"Distributionsanlæg!BZ76","v":0},{"$f":"Distributionsanlæg!CA76","v":0},{"$f":"Distributionsanlæg!CB76","v":0},{"$f":"Distributionsanlæg!CC76","v":0},{"$f":"Distributionsanlæg!CD76","v":0},{"$f":"Distributionsanlæg!CE76","v":0},{"$f":"Distributionsanlæg!CF76","v":0},{"$f":"Distributionsanlæg!CG76","v":0},{"$f":"Distributionsanlæg!CH76","v":0},{"$f":"Distributionsanlæg!CI76","v":0},{"$f":"Distributionsanlæg!CJ76","v":0},{"$f":"Distributionsanlæg!CK76","v":0},{"$f":"Distributionsanlæg!CL76","v":0},{"$f":"Distributionsanlæg!CM76","v":0},{"$f":"Distributionsanlæg!CN76","v":0},{"$f":"Distributionsanlæg!CO76","v":0},{"$f":"Distributionsanlæg!CP76","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D76>=AY$2,$AA76/($D76-2009),0)+IF($E76>=AY$2,$AB76/($E76-2009),0)+IF($F76>=AY$2,$AC76/($F76-2009),0)+IF($G76>=AY$2,$AD76/($G76-2009),0)+IF($H76>=AY$2,$AE76/($H76-2009),0)+IF($I76>=AY$2,$AF76/($I76-2009),0)+IF($J76>=AY$2,$AG76/($J76-2009),0)+IF($K76>=AY$2,$AH76/($K76-2009),0)+IF($L76>=AY$2,$AI76/($L76-2009),0)+IF($M76>=AY$2,$AJ76/($M76-2009),0)+IF($N76>=AY$2,$AK76/($N76-2009),0)+IF($O76>=AY$2,$AL76/($O76-2009),0)+IF($P76>=AY$2,$AM76/($P76-2009),0)+IF($Q76>=AY$2,$AN76/($Q76-2009),0)+IF($R76>=AY$2,$AO76/($R76-2009),0)+IF($S76>=AY$2,$AP76/($S76-2009),0)+IF($T76>=AY$2,$AQ76/($T76-2009),0)+IF($U76>=AY$2,$AR76/($U76-2009),0)+IF($V76>=AY$2,$AS76/($V76-2009),0)+IF($W76>=AY$2,$AT76/($W76-2009),0)+IF($X76>=AY$2,$AU76/($X76-2009),0)+IF($Y76>=AY$2,$AV76/($Y76-2009),0)","v":0},{"$f":"IF($D76>=AZ$2,$AA76/($D76-2009),0)+IF($E76>=AZ$2,$AB76/($E76-2009),0)+IF($F76>=AZ$2,$AC76/($F76-2009),0)+IF($G76>=AZ$2,$AD76/($G76-2009),0)+IF($H76>=AZ$2,$AE76/($H76-2009),0)+IF($I76>=AZ$2,$AF76/($I76-2009),0)+IF($J76>=AZ$2,$AG76/($J76-2009),0)+IF($K76>=AZ$2,$AH76/($K76-2009),0)+IF($L76>=AZ$2,$AI76/($L76-2009),0)+IF($M76>=AZ$2,$AJ76/($M76-2009),0)+IF($N76>=AZ$2,$AK76/($N76-2009),0)+IF($O76>=AZ$2,$AL76/($O76-2009),0)+IF($P76>=AZ$2,$AM76/($P76-2009),0)+IF($Q76>=AZ$2,$AN76/($Q76-2009),0)+IF($R76>=AZ$2,$AO76/($R76-2009),0)+IF($S76>=AZ$2,$AP76/($S76-2009),0)+IF($T76>=AZ$2,$AQ76/($T76-2009),0)+IF($U76>=AZ$2,$AR76/($U76-2009),0)+IF($V76>=AZ$2,$AS76/($V76-2009),0)+IF($W76>=AZ$2,$AT76/($W76-2009),0)+IF($X76>=AZ$2,$AU76/($X76-2009),0)+IF($Y76>=AZ$2,$AV76/($Y76-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D76>=DL$2,$AA76/($D76-2009),0)+IF($E76>=DL$2,$AB76/($E76-2009),0)+IF($F76>=DL$2,$AC76/($F76-2009),0)+IF($G76>=DL$2,$AD76/($G76-2009),0)+IF($H76>=DL$2,$AE76/($H76-2009),0)+IF($I76>=DL$2,$AF76/($I76-2009),0)+IF($J76>=DL$2,$AG76/($J76-2009),0)+IF($K76>=DL$2,$AH76/($K76-2009),0)+IF($L76>=DL$2,$AI76/($L76-2009),0)+IF($M76>=DL$2,$AJ76/($M76-2009),0)+IF($N76>=DL$2,$AK76/($N76-2009),0)+IF($O76>=DL$2,$AL76/($O76-2009),0)+IF($P76>=DL$2,$AM76/($P76-2009),0)+IF($Q76>=DL$2,$AN76/($Q76-2009),0)+IF($R76>=DL$2,$AO76/($R76-2009),0)+IF($S76>=DL$2,$AP76/($S76-2009),0)+IF($T76>=DL$2,$AQ76/($T76-2009),0)+IF($U76>=DL$2,$AR76/($U76-2009),0)+IF($V76>=DL$2,$AS76/($V76-2009),0)+IF($W76>=DL$2,$AT76/($W76-2009),0)+IF($X76>=DL$2,$AU76/($X76-2009),0)+IF($Y76>=DL$2,$AV76/($Y76-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B124","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E124","v":75},{"$f":"D$3+$C78+Distributionsanlæg!D79","v":1980},{"$f":"E$3+$C78+Distributionsanlæg!E79","v":1990},{"$f":"F$3+$C78+Distributionsanlæg!F79","v":2000},{"$f":"G$3+$C78+Distributionsanlæg!G79","v":2010},{"$f":"H$3+$C78+Distributionsanlæg!H79","v":2020},{"$f":"I$3+$C78+Distributionsanlæg!I79","v":2030},{"$f":"J$3+$C78+Distributionsanlæg!J79","v":2040},{"$f":"K$3+$C78+Distributionsanlæg!K79","v":2050},{"$f":"L$3+$C78+Distributionsanlæg!L79","v":2057},{"$f":"M$3+$C78+Distributionsanlæg!M79","v":2062},{"$f":"N$3+$C78+Distributionsanlæg!N79","v":2067},{"$f":"O$3+$C78+Distributionsanlæg!O79","v":2072},{"$f":"P$3+$C78+Distributionsanlæg!P79","v":2075},{"$f":"Q$3+$C78+Distributionsanlæg!Q79","v":2076},{"$f":"R$3+$C78+Distributionsanlæg!R79","v":2077},{"$f":"S$3+$C78+Distributionsanlæg!S79","v":2078},{"$f":"T$3+$C78+Distributionsanlæg!T79","v":2079},{"$f":"U$3+$C78+Distributionsanlæg!U79","v":2080},{"$f":"V$3+$C78+Distributionsanlæg!V79","v":2081},{"$f":"W$3+$C78+Distributionsanlæg!W79","v":2082},{"$f":"X$3+$C78+Distributionsanlæg!X79","v":2083},{"$f":"Y$3+$C78+Distributionsanlæg!Y79","v":2084},null,{"$f":"Distributionsanlæg!BU78","v":0},{"$f":"Distributionsanlæg!BV78","v":0},{"$f":"Distributionsanlæg!BW78","v":0},{"$f":"Distributionsanlæg!BX78","v":0},{"$f":"Distributionsanlæg!BY78","v":0},{"$f":"Distributionsanlæg!BZ78","v":0},{"$f":"Distributionsanlæg!CA78","v":0},{"$f":"Distributionsanlæg!CB78","v":0},{"$f":"Distributionsanlæg!CC78","v":0},{"$f":"Distributionsanlæg!CD78","v":0},{"$f":"Distributionsanlæg!CE78","v":0},{"$f":"Distributionsanlæg!CF78","v":0},{"$f":"Distributionsanlæg!CG78","v":0},{"$f":"Distributionsanlæg!CH78","v":0},{"$f":"Distributionsanlæg!CI78","v":0},{"$f":"Distributionsanlæg!CJ78","v":0},{"$f":"Distributionsanlæg!CK78","v":0},{"$f":"Distributionsanlæg!CL78","v":0},{"$f":"Distributionsanlæg!CM78","v":0},{"$f":"Distributionsanlæg!CN78","v":0},{"$f":"Distributionsanlæg!CO78","v":0},{"$f":"Distributionsanlæg!CP78","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D78>=AY$2,$AA78/($D78-2009),0)+IF($E78>=AY$2,$AB78/($E78-2009),0)+IF($F78>=AY$2,$AC78/($F78-2009),0)+IF($G78>=AY$2,$AD78/($G78-2009),0)+IF($H78>=AY$2,$AE78/($H78-2009),0)+IF($I78>=AY$2,$AF78/($I78-2009),0)+IF($J78>=AY$2,$AG78/($J78-2009),0)+IF($K78>=AY$2,$AH78/($K78-2009),0)+IF($L78>=AY$2,$AI78/($L78-2009),0)+IF($M78>=AY$2,$AJ78/($M78-2009),0)+IF($N78>=AY$2,$AK78/($N78-2009),0)+IF($O78>=AY$2,$AL78/($O78-2009),0)+IF($P78>=AY$2,$AM78/($P78-2009),0)+IF($Q78>=AY$2,$AN78/($Q78-2009),0)+IF($R78>=AY$2,$AO78/($R78-2009),0)+IF($S78>=AY$2,$AP78/($S78-2009),0)+IF($T78>=AY$2,$AQ78/($T78-2009),0)+IF($U78>=AY$2,$AR78/($U78-2009),0)+IF($V78>=AY$2,$AS78/($V78-2009),0)+IF($W78>=AY$2,$AT78/($W78-2009),0)+IF($X78>=AY$2,$AU78/($X78-2009),0)+IF($Y78>=AY$2,$AV78/($Y78-2009),0)","v":0},{"$f":"IF($D78>=AZ$2,$AA78/($D78-2009),0)+IF($E78>=AZ$2,$AB78/($E78-2009),0)+IF($F78>=AZ$2,$AC78/($F78-2009),0)+IF($G78>=AZ$2,$AD78/($G78-2009),0)+IF($H78>=AZ$2,$AE78/($H78-2009),0)+IF($I78>=AZ$2,$AF78/($I78-2009),0)+IF($J78>=AZ$2,$AG78/($J78-2009),0)+IF($K78>=AZ$2,$AH78/($K78-2009),0)+IF($L78>=AZ$2,$AI78/($L78-2009),0)+IF($M78>=AZ$2,$AJ78/($M78-2009),0)+IF($N78>=AZ$2,$AK78/($N78-2009),0)+IF($O78>=AZ$2,$AL78/($O78-2009),0)+IF($P78>=AZ$2,$AM78/($P78-2009),0)+IF($Q78>=AZ$2,$AN78/($Q78-2009),0)+IF($R78>=AZ$2,$AO78/($R78-2009),0)+IF($S78>=AZ$2,$AP78/($S78-2009),0)+IF($T78>=AZ$2,$AQ78/($T78-2009),0)+IF($U78>=AZ$2,$AR78/($U78-2009),0)+IF($V78>=AZ$2,$AS78/($V78-2009),0)+IF($W78>=AZ$2,$AT78/($W78-2009),0)+IF($X78>=AZ$2,$AU78/($X78-2009),0)+IF($Y78>=AZ$2,$AV78/($Y78-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D78>=DL$2,$AA78/($D78-2009),0)+IF($E78>=DL$2,$AB78/($E78-2009),0)+IF($F78>=DL$2,$AC78/($F78-2009),0)+IF($G78>=DL$2,$AD78/($G78-2009),0)+IF($H78>=DL$2,$AE78/($H78-2009),0)+IF($I78>=DL$2,$AF78/($I78-2009),0)+IF($J78>=DL$2,$AG78/($J78-2009),0)+IF($K78>=DL$2,$AH78/($K78-2009),0)+IF($L78>=DL$2,$AI78/($L78-2009),0)+IF($M78>=DL$2,$AJ78/($M78-2009),0)+IF($N78>=DL$2,$AK78/($N78-2009),0)+IF($O78>=DL$2,$AL78/($O78-2009),0)+IF($P78>=DL$2,$AM78/($P78-2009),0)+IF($Q78>=DL$2,$AN78/($Q78-2009),0)+IF($R78>=DL$2,$AO78/($R78-2009),0)+IF($S78>=DL$2,$AP78/($S78-2009),0)+IF($T78>=DL$2,$AQ78/($T78-2009),0)+IF($U78>=DL$2,$AR78/($U78-2009),0)+IF($V78>=DL$2,$AS78/($V78-2009),0)+IF($W78>=DL$2,$AT78/($W78-2009),0)+IF($X78>=DL$2,$AU78/($X78-2009),0)+IF($Y78>=DL$2,$AV78/($Y78-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Små pumpestationer inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW81:AW94)","v":191896242.35867596},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY81:AY94)","v":7408761.4834950026},{"$f":"SUM(AZ81:AZ94)","v":7327570.3870085757},7274227.4493250409,6510507.8019533558,6467143.5298213484,6459886.1625784235,6382659.3177617071,6375183.001091334,6082581.7415229324,5985701.9923355365,5892701.9923355365,5730319.7993626846,5623633.923995615,5578696.3562905453,5491967.8120265305,5477453.0775406836,4641294.7325643506,4626342.0992236035,4536245.1833030647,4342485.6849282729,4156485.6849282729,4156485.6849282729,4156485.6849282729,3753504.6848934442,3689903.7524331668,3687968.4545017211,3678130.6398753878,3652212.7420847593,3600330.8490776205,3600330.8490776205,3600330.8490776205,3600330.8490776205,3600330.8490776205,2207478.6798711517,2207478.6798711517,2207478.6798711517,2207478.6798711517,2207478.6798711517,1735682.7930106879,1735682.7930106879,1735682.7930106879,1454251.794608321,1265170.131569362,1193405.7057346243,1049436.3222563595,1025341.8630098534,756572.76741842763,731751.3960727877,681175.4971928217,346500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL81:DL94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B126","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E126","v":30},{"$f":"D$3+$C81+Distributionsanlæg!D82","v":1935},{"$f":"E$3+$C81+Distributionsanlæg!E82","v":1945},{"$f":"F$3+$C81+Distributionsanlæg!F82","v":1955},{"$f":"G$3+$C81+Distributionsanlæg!G82","v":1965},{"$f":"H$3+$C81+Distributionsanlæg!H82","v":1975},{"$f":"I$3+$C81+Distributionsanlæg!I82","v":1985},{"$f":"J$3+$C81+Distributionsanlæg!J82","v":1995},{"$f":"K$3+$C81+Distributionsanlæg!K82","v":2005},{"$f":"L$3+$C81+Distributionsanlæg!L82","v":2012},{"$f":"M$3+$C81+Distributionsanlæg!M82","v":2017},{"$f":"N$3+$C81+Distributionsanlæg!N82","v":2022},{"$f":"O$3+$C81+Distributionsanlæg!O82","v":2027},{"$f":"P$3+$C81+Distributionsanlæg!P82","v":2030},{"$f":"Q$3+$C81+Distributionsanlæg!Q82","v":2031},{"$f":"R$3+$C81+Distributionsanlæg!R82","v":2032},{"$f":"S$3+$C81+Distributionsanlæg!S82","v":2033},{"$f":"T$3+$C81+Distributionsanlæg!T82","v":2034},{"$f":"U$3+$C81+Distributionsanlæg!U82","v":2035},{"$f":"V$3+$C81+Distributionsanlæg!V82","v":2036},{"$f":"W$3+$C81+Distributionsanlæg!W82","v":2037},{"$f":"X$3+$C81+Distributionsanlæg!X82","v":2038},{"$f":"Y$3+$C81+Distributionsanlæg!Y82","v":2039},null,{"$f":"Distributionsanlæg!BU81","v":0},{"$f":"Distributionsanlæg!BV81","v":0},{"$f":"Distributionsanlæg!BW81","v":0},{"$f":"Distributionsanlæg!BX81","v":0},{"$f":"Distributionsanlæg!BY81","v":0},{"$f":"Distributionsanlæg!BZ81","v":0},{"$f":"Distributionsanlæg!CA81","v":0},{"$f":"Distributionsanlæg!CB81","v":0},{"$f":"Distributionsanlæg!CC81","v":0},{"$f":"Distributionsanlæg!CD81","v":0},{"$f":"Distributionsanlæg!CE81","v":22177.81639988254},{"$f":"Distributionsanlæg!CF81","v":1073331.1252206648},{"$f":"Distributionsanlæg!CG81","v":0},{"$f":"Distributionsanlæg!CH81","v":0},{"$f":"Distributionsanlæg!CI81","v":0},{"$f":"Distributionsanlæg!CJ81","v":1526422.3790466629},{"$f":"Distributionsanlæg!CK81","v":48382.448286156687},{"$f":"Distributionsanlæg!CL81","v":255783.18028466584},{"$f":"Distributionsanlæg!CM81","v":699783.24034695793},{"$f":"Distributionsanlæg!CN81","v":341234.98039495101},{"$f":"Distributionsanlæg!CO81","v":0},{"$f":"Distributionsanlæg!CP81","v":0},3967115.1699799416,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D81>=AY$2,$AA81/($D81-2009),0)+IF($E81>=AY$2,$AB81/($E81-2009),0)+IF($F81>=AY$2,$AC81/($F81-2009),0)+IF($G81>=AY$2,$AD81/($G81-2009),0)+IF($H81>=AY$2,$AE81/($H81-2009),0)+IF($I81>=AY$2,$AF81/($I81-2009),0)+IF($J81>=AY$2,$AG81/($J81-2009),0)+IF($K81>=AY$2,$AH81/($K81-2009),0)+IF($L81>=AY$2,$AI81/($L81-2009),0)+IF($M81>=AY$2,$AJ81/($M81-2009),0)+IF($N81>=AY$2,$AK81/($N81-2009),0)+IF($O81>=AY$2,$AL81/($O81-2009),0)+IF($P81>=AY$2,$AM81/($P81-2009),0)+IF($Q81>=AY$2,$AN81/($Q81-2009),0)+IF($R81>=AY$2,$AO81/($R81-2009),0)+IF($S81>=AY$2,$AP81/($S81-2009),0)+IF($T81>=AY$2,$AQ81/($T81-2009),0)+IF($U81>=AY$2,$AR81/($U81-2009),0)+IF($V81>=AY$2,$AS81/($V81-2009),0)+IF($W81>=AY$2,$AT81/($W81-2009),0)+IF($X81>=AY$2,$AU81/($X81-2009),0)+IF($Y81>=AY$2,$AV81/($Y81-2009),0)","v":174814.39922783687},{"$f":"IF($D81>=AZ$2,$AA81/($D81-2009),0)+IF($E81>=AZ$2,$AB81/($E81-2009),0)+IF($F81>=AZ$2,$AC81/($F81-2009),0)+IF($G81>=AZ$2,$AD81/($G81-2009),0)+IF($H81>=AZ$2,$AE81/($H81-2009),0)+IF($I81>=AZ$2,$AF81/($I81-2009),0)+IF($J81>=AZ$2,$AG81/($J81-2009),0)+IF($K81>=AZ$2,$AH81/($K81-2009),0)+IF($L81>=AZ$2,$AI81/($L81-2009),0)+IF($M81>=AZ$2,$AJ81/($M81-2009),0)+IF($N81>=AZ$2,$AK81/($N81-2009),0)+IF($O81>=AZ$2,$AL81/($O81-2009),0)+IF($P81>=AZ$2,$AM81/($P81-2009),0)+IF($Q81>=AZ$2,$AN81/($Q81-2009),0)+IF($R81>=AZ$2,$AO81/($R81-2009),0)+IF($S81>=AZ$2,$AP81/($S81-2009),0)+IF($T81>=AZ$2,$AQ81/($T81-2009),0)+IF($U81>=AZ$2,$AR81/($U81-2009),0)+IF($V81>=AZ$2,$AS81/($V81-2009),0)+IF($W81>=AZ$2,$AT81/($W81-2009),0)+IF($X81>=AZ$2,$AU81/($X81-2009),0)+IF($Y81>=AZ$2,$AV81/($Y81-2009),0)","v":174814.39922783687},174814.39922783687,174814.39922783687,174814.39922783687,174814.39922783687,174814.39922783687,174814.39922783687,174814.39922783687,174814.39922783687,174814.39922783687,174814.39922783687,174814.39922783687,173108.41335092281,173108.41335092281,173108.41335092281,173108.41335092281,173108.41335092281,113478.90639421923,113478.90639421923,113478.90639421923,113478.90639421923,113478.90639421923,113478.90639421923,49877.973933941605,47942.67600249534,38104.861376162036,12186.963585533964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D81>=DL$2,$AA81/($D81-2009),0)+IF($E81>=DL$2,$AB81/($E81-2009),0)+IF($F81>=DL$2,$AC81/($F81-2009),0)+IF($G81>=DL$2,$AD81/($G81-2009),0)+IF($H81>=DL$2,$AE81/($H81-2009),0)+IF($I81>=DL$2,$AF81/($I81-2009),0)+IF($J81>=DL$2,$AG81/($J81-2009),0)+IF($K81>=DL$2,$AH81/($K81-2009),0)+IF($L81>=DL$2,$AI81/($L81-2009),0)+IF($M81>=DL$2,$AJ81/($M81-2009),0)+IF($N81>=DL$2,$AK81/($N81-2009),0)+IF($O81>=DL$2,$AL81/($O81-2009),0)+IF($P81>=DL$2,$AM81/($P81-2009),0)+IF($Q81>=DL$2,$AN81/($Q81-2009),0)+IF($R81>=DL$2,$AO81/($R81-2009),0)+IF($S81>=DL$2,$AP81/($S81-2009),0)+IF($T81>=DL$2,$AQ81/($T81-2009),0)+IF($U81>=DL$2,$AR81/($U81-2009),0)+IF($V81>=DL$2,$AS81/($V81-2009),0)+IF($W81>=DL$2,$AT81/($W81-2009),0)+IF($X81>=DL$2,$AU81/($X81-2009),0)+IF($Y81>=DL$2,$AV81/($Y81-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B127","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E127","v":50},{"$f":"D$3+$C83+Distributionsanlæg!D84","v":1955},{"$f":"E$3+$C83+Distributionsanlæg!E84","v":1965},{"$f":"F$3+$C83+Distributionsanlæg!F84","v":1975},{"$f":"G$3+$C83+Distributionsanlæg!G84","v":1985},{"$f":"H$3+$C83+Distributionsanlæg!H84","v":1995},{"$f":"I$3+$C83+Distributionsanlæg!I84","v":2005},{"$f":"J$3+$C83+Distributionsanlæg!J84","v":2015},{"$f":"K$3+$C83+Distributionsanlæg!K84","v":2025},{"$f":"L$3+$C83+Distributionsanlæg!L84","v":2032},{"$f":"M$3+$C83+Distributionsanlæg!M84","v":2037},{"$f":"N$3+$C83+Distributionsanlæg!N84","v":2042},{"$f":"O$3+$C83+Distributionsanlæg!O84","v":2047},{"$f":"P$3+$C83+Distributionsanlæg!P84","v":2050},{"$f":"Q$3+$C83+Distributionsanlæg!Q84","v":2051},{"$f":"R$3+$C83+Distributionsanlæg!R84","v":2052},{"$f":"S$3+$C83+Distributionsanlæg!S84","v":2053},{"$f":"T$3+$C83+Distributionsanlæg!T84","v":2054},{"$f":"U$3+$C83+Distributionsanlæg!U84","v":2055},{"$f":"V$3+$C83+Distributionsanlæg!V84","v":2056},{"$f":"W$3+$C83+Distributionsanlæg!W84","v":2057},{"$f":"X$3+$C83+Distributionsanlæg!X84","v":2058},{"$f":"Y$3+$C83+Distributionsanlæg!Y84","v":2059},null,{"$f":"Distributionsanlæg!BU83","v":0},{"$f":"Distributionsanlæg!BV83","v":0},{"$f":"Distributionsanlæg!BW83","v":0},{"$f":"Distributionsanlæg!BX83","v":0},{"$f":"Distributionsanlæg!BY83","v":0},{"$f":"Distributionsanlæg!BZ83","v":0},{"$f":"Distributionsanlæg!CA83","v":0},{"$f":"Distributionsanlæg!CB83","v":10186486.566281192},{"$f":"Distributionsanlæg!CC83","v":9268563.0008010603},{"$f":"Distributionsanlæg!CD83","v":1111458.0238049338},{"$f":"Distributionsanlæg!CE83","v":14718990.248132812},{"$f":"Distributionsanlæg!CF83","v":15387665.313390803},{"$f":"Distributionsanlæg!CG83","v":8674324.5770573188},{"$f":"Distributionsanlæg!CH83","v":4980896.8062000796},{"$f":"Distributionsanlæg!CI83","v":3085870.3108937256},{"$f":"Distributionsanlæg!CJ83","v":6334652.8730436508},{"$f":"Distributionsanlæg!CK83","v":1084250.6660927713},{"$f":"Distributionsanlæg!CL83","v":9014586.298401732},{"$f":"Distributionsanlæg!CM83","v":1166604.453245078},{"$f":"Distributionsanlæg!CN83","v":2427643.1462383661},{"$f":"Distributionsanlæg!CO83","v":12642030.158667546},{"$f":"Distributionsanlæg!CP83","v":6225000},106309022.44225107,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D83>=AY$2,$AA83/($D83-2009),0)+IF($E83>=AY$2,$AB83/($E83-2009),0)+IF($F83>=AY$2,$AC83/($F83-2009),0)+IF($G83>=AY$2,$AD83/($G83-2009),0)+IF($H83>=AY$2,$AE83/($H83-2009),0)+IF($I83>=AY$2,$AF83/($I83-2009),0)+IF($J83>=AY$2,$AG83/($J83-2009),0)+IF($K83>=AY$2,$AH83/($K83-2009),0)+IF($L83>=AY$2,$AI83/($L83-2009),0)+IF($M83>=AY$2,$AJ83/($M83-2009),0)+IF($N83>=AY$2,$AK83/($N83-2009),0)+IF($O83>=AY$2,$AL83/($O83-2009),0)+IF($P83>=AY$2,$AM83/($P83-2009),0)+IF($Q83>=AY$2,$AN83/($Q83-2009),0)+IF($R83>=AY$2,$AO83/($R83-2009),0)+IF($S83>=AY$2,$AP83/($S83-2009),0)+IF($T83>=AY$2,$AQ83/($T83-2009),0)+IF($U83>=AY$2,$AR83/($U83-2009),0)+IF($V83>=AY$2,$AS83/($V83-2009),0)+IF($W83>=AY$2,$AT83/($W83-2009),0)+IF($X83>=AY$2,$AU83/($X83-2009),0)+IF($Y83>=AY$2,$AV83/($Y83-2009),0)","v":3154157.0030949255},{"$f":"IF($D83>=AZ$2,$AA83/($D83-2009),0)+IF($E83>=AZ$2,$AB83/($E83-2009),0)+IF($F83>=AZ$2,$AC83/($F83-2009),0)+IF($G83>=AZ$2,$AD83/($G83-2009),0)+IF($H83>=AZ$2,$AE83/($H83-2009),0)+IF($I83>=AZ$2,$AF83/($I83-2009),0)+IF($J83>=AZ$2,$AG83/($J83-2009),0)+IF($K83>=AZ$2,$AH83/($K83-2009),0)+IF($L83>=AZ$2,$AI83/($L83-2009),0)+IF($M83>=AZ$2,$AJ83/($M83-2009),0)+IF($N83>=AZ$2,$AK83/($N83-2009),0)+IF($O83>=AZ$2,$AL83/($O83-2009),0)+IF($P83>=AZ$2,$AM83/($P83-2009),0)+IF($Q83>=AZ$2,$AN83/($Q83-2009),0)+IF($R83>=AZ$2,$AO83/($R83-2009),0)+IF($S83>=AZ$2,$AP83/($S83-2009),0)+IF($T83>=AZ$2,$AQ83/($T83-2009),0)+IF($U83>=AZ$2,$AR83/($U83-2009),0)+IF($V83>=AZ$2,$AS83/($V83-2009),0)+IF($W83>=AZ$2,$AT83/($W83-2009),0)+IF($X83>=AZ$2,$AU83/($X83-2009),0)+IF($Y83>=AZ$2,$AV83/($Y83-2009),0)","v":3154157.0030949255},3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,3154157.0030949255,2517501.592702351,2517501.592702351,2517501.592702351,2517501.592702351,2517501.592702351,2517501.592702351,2517501.592702351,2114520.5926675224,2114520.5926675224,2114520.5926675224,2114520.5926675224,2114520.5926675224,2074825.6632459175,2074825.6632459175,2074825.6632459175,2074825.6632459175,2074825.6632459175,1628795.6557267415,1628795.6557267415,1628795.6557267415,1628795.6557267415,1628795.6557267415,1223857.0948480363,1223857.0948480363,1223857.0948480363,1012288.2027246871,893695.42162468506,821930.99578994734,677961.61231168255,653867.15306517645,457897.88570861705,433076.51436297712,382500.61548301112,124500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D83>=DL$2,$AA83/($D83-2009),0)+IF($E83>=DL$2,$AB83/($E83-2009),0)+IF($F83>=DL$2,$AC83/($F83-2009),0)+IF($G83>=DL$2,$AD83/($G83-2009),0)+IF($H83>=DL$2,$AE83/($H83-2009),0)+IF($I83>=DL$2,$AF83/($I83-2009),0)+IF($J83>=DL$2,$AG83/($J83-2009),0)+IF($K83>=DL$2,$AH83/($K83-2009),0)+IF($L83>=DL$2,$AI83/($L83-2009),0)+IF($M83>=DL$2,$AJ83/($M83-2009),0)+IF($N83>=DL$2,$AK83/($N83-2009),0)+IF($O83>=DL$2,$AL83/($O83-2009),0)+IF($P83>=DL$2,$AM83/($P83-2009),0)+IF($Q83>=DL$2,$AN83/($Q83-2009),0)+IF($R83>=DL$2,$AO83/($R83-2009),0)+IF($S83>=DL$2,$AP83/($S83-2009),0)+IF($T83>=DL$2,$AQ83/($T83-2009),0)+IF($U83>=DL$2,$AR83/($U83-2009),0)+IF($V83>=DL$2,$AS83/($V83-2009),0)+IF($W83>=DL$2,$AT83/($W83-2009),0)+IF($X83>=DL$2,$AU83/($X83-2009),0)+IF($Y83>=DL$2,$AV83/($Y83-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B128","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E128","v":20},{"$f":"D$3+$C85","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C85","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU85","v":0},{"$f":"Distributionsanlæg!BV85","v":0},{"$f":"Distributionsanlæg!BW85","v":0},{"$f":"Distributionsanlæg!BX85","v":0},{"$f":"Distributionsanlæg!BY85","v":0},{"$f":"Distributionsanlæg!BZ85","v":0},{"$f":"Distributionsanlæg!CA85","v":0},{"$f":"Distributionsanlæg!CB85","v":0},{"$f":"Distributionsanlæg!CC85","v":0},{"$f":"Distributionsanlæg!CD85","v":0},{"$f":"Distributionsanlæg!CE85","v":806078.32684188453},{"$f":"Distributionsanlæg!CF85","v":1951511.1367648449},{"$f":"Distributionsanlæg!CG85","v":1401962.5381667721},{"$f":"Distributionsanlæg!CH85","v":857297.21277109813},{"$f":"Distributionsanlæg!CI85","v":562010.56376601895},{"$f":"Distributionsanlæg!CJ85","v":1214199.6196962092},{"$f":"Distributionsanlæg!CK85","v":217721.01728770509},{"$f":"Distributionsanlæg!CL85","v":1888860.4082559939},{"$f":"Distributionsanlæg!CM85","v":254194.76679269836},{"$f":"Distributionsanlæg!CN85","v":548413.36134902842},{"$f":"Distributionsanlæg!CO85","v":2953019.0928778388},{"$f":"Distributionsanlæg!CP85","v":1500000},14155268.044570092,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D85>=AY$2,$AA85/($D85-2009),0)+IF($E85>=AY$2,$AB85/($E85-2009),0)+IF($F85>=AY$2,$AC85/($F85-2009),0)+IF($G85>=AY$2,$AD85/($G85-2009),0)+IF($H85>=AY$2,$AE85/($H85-2009),0)+IF($I85>=AY$2,$AF85/($I85-2009),0)+IF($J85>=AY$2,$AG85/($J85-2009),0)+IF($K85>=AY$2,$AH85/($K85-2009),0)+IF($L85>=AY$2,$AI85/($L85-2009),0)+IF($M85>=AY$2,$AJ85/($M85-2009),0)+IF($N85>=AY$2,$AK85/($N85-2009),0)+IF($O85>=AY$2,$AL85/($O85-2009),0)+IF($P85>=AY$2,$AM85/($P85-2009),0)+IF($Q85>=AY$2,$AN85/($Q85-2009),0)+IF($R85>=AY$2,$AO85/($R85-2009),0)+IF($S85>=AY$2,$AP85/($S85-2009),0)+IF($T85>=AY$2,$AQ85/($T85-2009),0)+IF($U85>=AY$2,$AR85/($U85-2009),0)+IF($V85>=AY$2,$AS85/($V85-2009),0)+IF($W85>=AY$2,$AT85/($W85-2009),0)+IF($X85>=AY$2,$AU85/($X85-2009),0)+IF($Y85>=AY$2,$AV85/($Y85-2009),0)","v":1249894.9778589867},{"$f":"IF($D85>=AZ$2,$AA85/($D85-2009),0)+IF($E85>=AZ$2,$AB85/($E85-2009),0)+IF($F85>=AZ$2,$AC85/($F85-2009),0)+IF($G85>=AZ$2,$AD85/($G85-2009),0)+IF($H85>=AZ$2,$AE85/($H85-2009),0)+IF($I85>=AZ$2,$AF85/($I85-2009),0)+IF($J85>=AZ$2,$AG85/($J85-2009),0)+IF($K85>=AZ$2,$AH85/($K85-2009),0)+IF($L85>=AZ$2,$AI85/($L85-2009),0)+IF($M85>=AZ$2,$AJ85/($M85-2009),0)+IF($N85>=AZ$2,$AK85/($N85-2009),0)+IF($O85>=AZ$2,$AL85/($O85-2009),0)+IF($P85>=AZ$2,$AM85/($P85-2009),0)+IF($Q85>=AZ$2,$AN85/($Q85-2009),0)+IF($R85>=AZ$2,$AO85/($R85-2009),0)+IF($S85>=AZ$2,$AP85/($S85-2009),0)+IF($T85>=AZ$2,$AQ85/($T85-2009),0)+IF($U85>=AZ$2,$AR85/($U85-2009),0)+IF($V85>=AZ$2,$AS85/($V85-2009),0)+IF($W85>=AZ$2,$AT85/($W85-2009),0)+IF($X85>=AZ$2,$AU85/($X85-2009),0)+IF($Y85>=AZ$2,$AV85/($Y85-2009),0)","v":1249894.9778589867},1249894.9778589867,981202.2022450252,981202.2022450252,981202.2022450252,981202.2022450252,981202.2022450252,737263.31014941947,737263.31014941947,737263.31014941947,609812.17031607649,538370.73591848498,495139.15409032966,408410.60982631473,393895.87534046778,275842.09982446814,260889.46648372116,230422.05751988626,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D85>=DL$2,$AA85/($D85-2009),0)+IF($E85>=DL$2,$AB85/($E85-2009),0)+IF($F85>=DL$2,$AC85/($F85-2009),0)+IF($G85>=DL$2,$AD85/($G85-2009),0)+IF($H85>=DL$2,$AE85/($H85-2009),0)+IF($I85>=DL$2,$AF85/($I85-2009),0)+IF($J85>=DL$2,$AG85/($J85-2009),0)+IF($K85>=DL$2,$AH85/($K85-2009),0)+IF($L85>=DL$2,$AI85/($L85-2009),0)+IF($M85>=DL$2,$AJ85/($M85-2009),0)+IF($N85>=DL$2,$AK85/($N85-2009),0)+IF($O85>=DL$2,$AL85/($O85-2009),0)+IF($P85>=DL$2,$AM85/($P85-2009),0)+IF($Q85>=DL$2,$AN85/($Q85-2009),0)+IF($R85>=DL$2,$AO85/($R85-2009),0)+IF($S85>=DL$2,$AP85/($S85-2009),0)+IF($T85>=DL$2,$AQ85/($T85-2009),0)+IF($U85>=DL$2,$AR85/($U85-2009),0)+IF($V85>=DL$2,$AS85/($V85-2009),0)+IF($W85>=DL$2,$AT85/($W85-2009),0)+IF($X85>=DL$2,$AU85/($X85-2009),0)+IF($Y85>=DL$2,$AV85/($Y85-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B129","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E129","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU86","v":0},{"$f":"Distributionsanlæg!BV86","v":0},{"$f":"Distributionsanlæg!BW86","v":0},{"$f":"Distributionsanlæg!BX86","v":0},{"$f":"Distributionsanlæg!BY86","v":0},{"$f":"Distributionsanlæg!BZ86","v":0},{"$f":"Distributionsanlæg!CA86","v":0},{"$f":"Distributionsanlæg!CB86","v":0},{"$f":"Distributionsanlæg!CC86","v":0},{"$f":"Distributionsanlæg!CD86","v":0},{"$f":"Distributionsanlæg!CE86","v":0},{"$f":"Distributionsanlæg!CF86","v":0},{"$f":"Distributionsanlæg!CG86","v":63725.569916671455},{"$f":"Distributionsanlæg!CH86","v":71441.434397591511},{"$f":"Distributionsanlæg!CI86","v":64847.372742232954},{"$f":"Distributionsanlæg!CJ86","v":173457.08852802988},{"$f":"Distributionsanlæg!CK86","v":36286.83621461752},{"$f":"Distributionsanlæg!CL86","v":354161.32654799888},{"$f":"Distributionsanlæg!CM86","v":52334.216692614369},{"$f":"Distributionsanlæg!CN86","v":121869.63585533964},{"$f":"Distributionsanlæg!CO86","v":699399.25883948803},{"$f":"Distributionsanlæg!CP86","v":375000},2012522.7397345842,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D86>=AY$2,$AA86/($D86-2009),0)+IF($E86>=AY$2,$AB86/($E86-2009),0)+IF($F86>=AY$2,$AC86/($F86-2009),0)+IF($G86>=AY$2,$AD86/($G86-2009),0)+IF($H86>=AY$2,$AE86/($H86-2009),0)+IF($I86>=AY$2,$AF86/($I86-2009),0)+IF($J86>=AY$2,$AG86/($J86-2009),0)+IF($K86>=AY$2,$AH86/($K86-2009),0)+IF($L86>=AY$2,$AI86/($L86-2009),0)+IF($M86>=AY$2,$AJ86/($M86-2009),0)+IF($N86>=AY$2,$AK86/($N86-2009),0)+IF($O86>=AY$2,$AL86/($O86-2009),0)+IF($P86>=AY$2,$AM86/($P86-2009),0)+IF($Q86>=AY$2,$AN86/($Q86-2009),0)+IF($R86>=AY$2,$AO86/($R86-2009),0)+IF($S86>=AY$2,$AP86/($S86-2009),0)+IF($T86>=AY$2,$AQ86/($T86-2009),0)+IF($U86>=AY$2,$AR86/($U86-2009),0)+IF($V86>=AY$2,$AS86/($V86-2009),0)+IF($W86>=AY$2,$AT86/($W86-2009),0)+IF($X86>=AY$2,$AU86/($X86-2009),0)+IF($Y86>=AY$2,$AV86/($Y86-2009),0)","v":368631.65507470974},304906.0851580383,269185.36795924255,247569.57704516483,204205.30491315736,196947.93767023386,137921.04991223407,130444.73324186058,115211.02875994312,37500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B130","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E130","v":50},{"$f":"D$3+$C87+Distributionsanlæg!D88","v":1955},{"$f":"E$3+$C87+Distributionsanlæg!E88","v":1965},{"$f":"F$3+$C87+Distributionsanlæg!F88","v":1975},{"$f":"G$3+$C87+Distributionsanlæg!G88","v":1985},{"$f":"H$3+$C87+Distributionsanlæg!H88","v":1995},{"$f":"I$3+$C87+Distributionsanlæg!I88","v":2005},{"$f":"J$3+$C87+Distributionsanlæg!J88","v":2015},{"$f":"K$3+$C87+Distributionsanlæg!K88","v":2025},{"$f":"L$3+$C87+Distributionsanlæg!L88","v":2032},{"$f":"M$3+$C87+Distributionsanlæg!M88","v":2037},{"$f":"N$3+$C87+Distributionsanlæg!N88","v":2042},{"$f":"O$3+$C87+Distributionsanlæg!O88","v":2047},{"$f":"P$3+$C87+Distributionsanlæg!P88","v":2050},{"$f":"Q$3+$C87+Distributionsanlæg!Q88","v":2051},{"$f":"R$3+$C87+Distributionsanlæg!R88","v":2052},{"$f":"S$3+$C87+Distributionsanlæg!S88","v":2053},{"$f":"T$3+$C87+Distributionsanlæg!T88","v":2054},{"$f":"U$3+$C87+Distributionsanlæg!U88","v":2055},{"$f":"V$3+$C87+Distributionsanlæg!V88","v":2056},{"$f":"W$3+$C87+Distributionsanlæg!W88","v":2057},{"$f":"X$3+$C87+Distributionsanlæg!X88","v":2058},{"$f":"Y$3+$C87+Distributionsanlæg!Y88","v":2059},null,{"$f":"Distributionsanlæg!BU87","v":0},{"$f":"Distributionsanlæg!BV87","v":0},{"$f":"Distributionsanlæg!BW87","v":0},{"$f":"Distributionsanlæg!BX87","v":0},{"$f":"Distributionsanlæg!BY87","v":0},{"$f":"Distributionsanlæg!BZ87","v":0},{"$f":"Distributionsanlæg!CA87","v":0},{"$f":"Distributionsanlæg!CB87","v":720787.91920520994},{"$f":"Distributionsanlæg!CC87","v":0},{"$f":"Distributionsanlæg!CD87","v":0},{"$f":"Distributionsanlæg!CE87","v":31245131.335680667},{"$f":"Distributionsanlæg!CF87","v":2540578.3873068262},{"$f":"Distributionsanlæg!CG87","v":2864346.357439721},{"$f":"Distributionsanlæg!CH87","v":2960533.0414361921},{"$f":"Distributionsanlæg!CI87","v":0},{"$f":"Distributionsanlæg!CJ87","v":0},{"$f":"Distributionsanlæg!CK87","v":0},{"$f":"Distributionsanlæg!CL87","v":3348792.0988038559},{"$f":"Distributionsanlæg!CM87","v":0},{"$f":"Distributionsanlæg!CN87","v":0},{"$f":"Distributionsanlæg!CO87","v":3757069.2037807163},{"$f":"Distributionsanlæg!CP87","v":11100000},58537238.343653195,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D87>=AY$2,$AA87/($D87-2009),0)+IF($E87>=AY$2,$AB87/($E87-2009),0)+IF($F87>=AY$2,$AC87/($F87-2009),0)+IF($G87>=AY$2,$AD87/($G87-2009),0)+IF($H87>=AY$2,$AE87/($H87-2009),0)+IF($I87>=AY$2,$AF87/($I87-2009),0)+IF($J87>=AY$2,$AG87/($J87-2009),0)+IF($K87>=AY$2,$AH87/($K87-2009),0)+IF($L87>=AY$2,$AI87/($L87-2009),0)+IF($M87>=AY$2,$AJ87/($M87-2009),0)+IF($N87>=AY$2,$AK87/($N87-2009),0)+IF($O87>=AY$2,$AL87/($O87-2009),0)+IF($P87>=AY$2,$AM87/($P87-2009),0)+IF($Q87>=AY$2,$AN87/($Q87-2009),0)+IF($R87>=AY$2,$AO87/($R87-2009),0)+IF($S87>=AY$2,$AP87/($S87-2009),0)+IF($T87>=AY$2,$AQ87/($T87-2009),0)+IF($U87>=AY$2,$AR87/($U87-2009),0)+IF($V87>=AY$2,$AS87/($V87-2009),0)+IF($W87>=AY$2,$AT87/($W87-2009),0)+IF($X87>=AY$2,$AU87/($X87-2009),0)+IF($Y87>=AY$2,$AV87/($Y87-2009),0)","v":1570554.4307820287},1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1570554.4307820287,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,1525505.185831703,578683.02414441016,578683.02414441016,578683.02414441016,578683.02414441016,578683.02414441016,511825.6981626515,511825.6981626515,511825.6981626515,441963.59188363393,371474.70994467696,371474.70994467696,371474.70994467696,371474.70994467696,298674.88170981052,298674.88170981052,298674.88170981052,222000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B131","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E131","v":20},{"$f":"D$3+$C89","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C89","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU89","v":0},{"$f":"Distributionsanlæg!BV89","v":0},{"$f":"Distributionsanlæg!BW89","v":0},{"$f":"Distributionsanlæg!BX89","v":0},{"$f":"Distributionsanlæg!BY89","v":0},{"$f":"Distributionsanlæg!BZ89","v":0},{"$f":"Distributionsanlæg!CA89","v":0},{"$f":"Distributionsanlæg!CB89","v":0},{"$f":"Distributionsanlæg!CC89","v":0},{"$f":"Distributionsanlæg!CD89","v":0},{"$f":"Distributionsanlæg!CE89","v":1420233.2425309394},{"$f":"Distributionsanlæg!CF89","v":267429.30392703431},{"$f":"Distributionsanlæg!CG89","v":384241.58453459677},{"$f":"Distributionsanlæg!CH89","v":422933.2916337417},{"$f":"Distributionsanlæg!CI89","v":0},{"$f":"Distributionsanlæg!CJ89","v":0},{"$f":"Distributionsanlæg!CK89","v":0},{"$f":"Distributionsanlæg!CL89","v":582398.62587893149},{"$f":"Distributionsanlæg!CM89","v":0},{"$f":"Distributionsanlæg!CN89","v":0},{"$f":"Distributionsanlæg!CO89","v":728411.37624320015},{"$f":"Distributionsanlæg!CP89","v":2220000},6025647.4247484431,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D89>=AY$2,$AA89/($D89-2009),0)+IF($E89>=AY$2,$AB89/($E89-2009),0)+IF($F89>=AY$2,$AC89/($F89-2009),0)+IF($G89>=AY$2,$AD89/($G89-2009),0)+IF($H89>=AY$2,$AE89/($H89-2009),0)+IF($I89>=AY$2,$AF89/($I89-2009),0)+IF($J89>=AY$2,$AG89/($J89-2009),0)+IF($K89>=AY$2,$AH89/($K89-2009),0)+IF($L89>=AY$2,$AI89/($L89-2009),0)+IF($M89>=AY$2,$AJ89/($M89-2009),0)+IF($N89>=AY$2,$AK89/($N89-2009),0)+IF($O89>=AY$2,$AL89/($O89-2009),0)+IF($P89>=AY$2,$AM89/($P89-2009),0)+IF($Q89>=AY$2,$AN89/($Q89-2009),0)+IF($R89>=AY$2,$AO89/($R89-2009),0)+IF($S89>=AY$2,$AP89/($S89-2009),0)+IF($T89>=AY$2,$AQ89/($T89-2009),0)+IF($U89>=AY$2,$AR89/($U89-2009),0)+IF($V89>=AY$2,$AS89/($V89-2009),0)+IF($W89>=AY$2,$AT89/($W89-2009),0)+IF($X89>=AY$2,$AU89/($X89-2009),0)+IF($Y89>=AY$2,$AV89/($Y89-2009),0)","v":762752.59291585151},{"$f":"IF($D89>=AZ$2,$AA89/($D89-2009),0)+IF($E89>=AZ$2,$AB89/($E89-2009),0)+IF($F89>=AZ$2,$AC89/($F89-2009),0)+IF($G89>=AZ$2,$AD89/($G89-2009),0)+IF($H89>=AZ$2,$AE89/($H89-2009),0)+IF($I89>=AZ$2,$AF89/($I89-2009),0)+IF($J89>=AZ$2,$AG89/($J89-2009),0)+IF($K89>=AZ$2,$AH89/($K89-2009),0)+IF($L89>=AZ$2,$AI89/($L89-2009),0)+IF($M89>=AZ$2,$AJ89/($M89-2009),0)+IF($N89>=AZ$2,$AK89/($N89-2009),0)+IF($O89>=AZ$2,$AL89/($O89-2009),0)+IF($P89>=AZ$2,$AM89/($P89-2009),0)+IF($Q89>=AZ$2,$AN89/($Q89-2009),0)+IF($R89>=AZ$2,$AO89/($R89-2009),0)+IF($S89>=AZ$2,$AP89/($S89-2009),0)+IF($T89>=AZ$2,$AQ89/($T89-2009),0)+IF($U89>=AZ$2,$AR89/($U89-2009),0)+IF($V89>=AZ$2,$AS89/($V89-2009),0)+IF($W89>=AZ$2,$AT89/($W89-2009),0)+IF($X89>=AZ$2,$AU89/($X89-2009),0)+IF($Y89>=AZ$2,$AV89/($Y89-2009),0)","v":762752.59291585151},762752.59291585151,289341.51207220508,289341.51207220508,289341.51207220508,289341.51207220508,289341.51207220508,255912.84908132575,255912.84908132575,255912.84908132575,220981.79594181696,185737.35497233848,185737.35497233848,185737.35497233848,185737.35497233848,149337.44085490526,149337.44085490526,149337.44085490526,111000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D89>=DL$2,$AA89/($D89-2009),0)+IF($E89>=DL$2,$AB89/($E89-2009),0)+IF($F89>=DL$2,$AC89/($F89-2009),0)+IF($G89>=DL$2,$AD89/($G89-2009),0)+IF($H89>=DL$2,$AE89/($H89-2009),0)+IF($I89>=DL$2,$AF89/($I89-2009),0)+IF($J89>=DL$2,$AG89/($J89-2009),0)+IF($K89>=DL$2,$AH89/($K89-2009),0)+IF($L89>=DL$2,$AI89/($L89-2009),0)+IF($M89>=DL$2,$AJ89/($M89-2009),0)+IF($N89>=DL$2,$AK89/($N89-2009),0)+IF($O89>=DL$2,$AL89/($O89-2009),0)+IF($P89>=DL$2,$AM89/($P89-2009),0)+IF($Q89>=DL$2,$AN89/($Q89-2009),0)+IF($R89>=DL$2,$AO89/($R89-2009),0)+IF($S89>=DL$2,$AP89/($S89-2009),0)+IF($T89>=DL$2,$AQ89/($T89-2009),0)+IF($U89>=DL$2,$AR89/($U89-2009),0)+IF($V89>=DL$2,$AS89/($V89-2009),0)+IF($W89>=DL$2,$AT89/($W89-2009),0)+IF($X89>=DL$2,$AU89/($X89-2009),0)+IF($Y89>=DL$2,$AV89/($Y89-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B132","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E132","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU90","v":0},{"$f":"Distributionsanlæg!BV90","v":0},{"$f":"Distributionsanlæg!BW90","v":0},{"$f":"Distributionsanlæg!BX90","v":0},{"$f":"Distributionsanlæg!BY90","v":0},{"$f":"Distributionsanlæg!BZ90","v":0},{"$f":"Distributionsanlæg!CA90","v":0},{"$f":"Distributionsanlæg!CB90","v":0},{"$f":"Distributionsanlæg!CC90","v":0},{"$f":"Distributionsanlæg!CD90","v":0},{"$f":"Distributionsanlæg!CE90","v":0},{"$f":"Distributionsanlæg!CF90","v":0},{"$f":"Distributionsanlæg!CG90","v":17465.526569754398},{"$f":"Distributionsanlæg!CH90","v":35244.440969478477},{"$f":"Distributionsanlæg!CI90","v":0},{"$f":"Distributionsanlæg!CJ90","v":0},{"$f":"Distributionsanlæg!CK90","v":0},{"$f":"Distributionsanlæg!CL90","v":109199.74235229965},{"$f":"Distributionsanlæg!CM90","v":0},{"$f":"Distributionsanlæg!CN90","v":0},{"$f":"Distributionsanlæg!CO90","v":172518.48384707372},{"$f":"Distributionsanlæg!CP90","v":555000},889428.19373860629,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D90>=AY$2,$AA90/($D90-2009),0)+IF($E90>=AY$2,$AB90/($E90-2009),0)+IF($F90>=AY$2,$AC90/($F90-2009),0)+IF($G90>=AY$2,$AD90/($G90-2009),0)+IF($H90>=AY$2,$AE90/($H90-2009),0)+IF($I90>=AY$2,$AF90/($I90-2009),0)+IF($J90>=AY$2,$AG90/($J90-2009),0)+IF($K90>=AY$2,$AH90/($K90-2009),0)+IF($L90>=AY$2,$AI90/($L90-2009),0)+IF($M90>=AY$2,$AJ90/($M90-2009),0)+IF($N90>=AY$2,$AK90/($N90-2009),0)+IF($O90>=AY$2,$AL90/($O90-2009),0)+IF($P90>=AY$2,$AM90/($P90-2009),0)+IF($Q90>=AY$2,$AN90/($Q90-2009),0)+IF($R90>=AY$2,$AO90/($R90-2009),0)+IF($S90>=AY$2,$AP90/($S90-2009),0)+IF($T90>=AY$2,$AQ90/($T90-2009),0)+IF($U90>=AY$2,$AR90/($U90-2009),0)+IF($V90>=AY$2,$AS90/($V90-2009),0)+IF($W90>=AY$2,$AT90/($W90-2009),0)+IF($X90>=AY$2,$AU90/($X90-2009),0)+IF($Y90>=AY$2,$AV90/($Y90-2009),0)","v":127956.42454066288},110490.89797090848,92868.677486169239,92868.677486169239,92868.677486169239,92868.677486169239,74668.72042745263,74668.72042745263,74668.72042745263,55500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B133","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E133","v":50},{"$f":"D$3+$C91+Distributionsanlæg!D92","v":1955},{"$f":"E$3+$C91+Distributionsanlæg!E92","v":1965},{"$f":"F$3+$C91+Distributionsanlæg!F92","v":1975},{"$f":"G$3+$C91+Distributionsanlæg!G92","v":1985},{"$f":"H$3+$C91+Distributionsanlæg!H92","v":1995},{"$f":"I$3+$C91+Distributionsanlæg!I92","v":2005},{"$f":"J$3+$C91+Distributionsanlæg!J92","v":2015},{"$f":"K$3+$C91+Distributionsanlæg!K92","v":2025},{"$f":"L$3+$C91+Distributionsanlæg!L92","v":2032},{"$f":"M$3+$C91+Distributionsanlæg!M92","v":2037},{"$f":"N$3+$C91+Distributionsanlæg!N92","v":2042},{"$f":"O$3+$C91+Distributionsanlæg!O92","v":2047},{"$f":"P$3+$C91+Distributionsanlæg!P92","v":2050},{"$f":"Q$3+$C91+Distributionsanlæg!Q92","v":2051},{"$f":"R$3+$C91+Distributionsanlæg!R92","v":2052},{"$f":"S$3+$C91+Distributionsanlæg!S92","v":2053},{"$f":"T$3+$C91+Distributionsanlæg!T92","v":2054},{"$f":"U$3+$C91+Distributionsanlæg!U92","v":2055},{"$f":"V$3+$C91+Distributionsanlæg!V92","v":2056},{"$f":"W$3+$C91+Distributionsanlæg!W92","v":2057},{"$f":"X$3+$C91+Distributionsanlæg!X92","v":2058},{"$f":"Y$3+$C91+Distributionsanlæg!Y92","v":2059},null,{"$f":"Distributionsanlæg!BU91","v":0},{"$f":"Distributionsanlæg!BV91","v":0},{"$f":"Distributionsanlæg!BW91","v":0},{"$f":"Distributionsanlæg!BX91","v":0},{"$f":"Distributionsanlæg!BY91","v":0},{"$f":"Distributionsanlæg!BZ91","v":0},{"$f":"Distributionsanlæg!CA91","v":0},{"$f":"Distributionsanlæg!CB91","v":0},{"$f":"Distributionsanlæg!CC91","v":0},{"$f":"Distributionsanlæg!CD91","v":0},{"$f":"Distributionsanlæg!CE91","v":0},{"$f":"Distributionsanlæg!CF91","v":0},{"$f":"Distributionsanlæg!CG91","v":0},{"$f":"Distributionsanlæg!CH91","v":0},{"$f":"Distributionsanlæg!CI91","v":0},{"$f":"Distributionsanlæg!CJ91","v":0},{"$f":"Distributionsanlæg!CK91","v":0},{"$f":"Distributionsanlæg!CL91","v":0},{"$f":"Distributionsanlæg!CM91","v":0},{"$f":"Distributionsanlæg!CN91","v":0},{"$f":"Distributionsanlæg!CO91","v":0},{"$f":"Distributionsanlæg!CP91","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D91>=AY$2,$AA91/($D91-2009),0)+IF($E91>=AY$2,$AB91/($E91-2009),0)+IF($F91>=AY$2,$AC91/($F91-2009),0)+IF($G91>=AY$2,$AD91/($G91-2009),0)+IF($H91>=AY$2,$AE91/($H91-2009),0)+IF($I91>=AY$2,$AF91/($I91-2009),0)+IF($J91>=AY$2,$AG91/($J91-2009),0)+IF($K91>=AY$2,$AH91/($K91-2009),0)+IF($L91>=AY$2,$AI91/($L91-2009),0)+IF($M91>=AY$2,$AJ91/($M91-2009),0)+IF($N91>=AY$2,$AK91/($N91-2009),0)+IF($O91>=AY$2,$AL91/($O91-2009),0)+IF($P91>=AY$2,$AM91/($P91-2009),0)+IF($Q91>=AY$2,$AN91/($Q91-2009),0)+IF($R91>=AY$2,$AO91/($R91-2009),0)+IF($S91>=AY$2,$AP91/($S91-2009),0)+IF($T91>=AY$2,$AQ91/($T91-2009),0)+IF($U91>=AY$2,$AR91/($U91-2009),0)+IF($V91>=AY$2,$AS91/($V91-2009),0)+IF($W91>=AY$2,$AT91/($W91-2009),0)+IF($X91>=AY$2,$AU91/($X91-2009),0)+IF($Y91>=AY$2,$AV91/($Y91-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B134","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E134","v":20},{"$f":"D$3+$C93","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C93","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU93","v":0},{"$f":"Distributionsanlæg!BV93","v":0},{"$f":"Distributionsanlæg!BW93","v":0},{"$f":"Distributionsanlæg!BX93","v":0},{"$f":"Distributionsanlæg!BY93","v":0},{"$f":"Distributionsanlæg!BZ93","v":0},{"$f":"Distributionsanlæg!CA93","v":0},{"$f":"Distributionsanlæg!CB93","v":0},{"$f":"Distributionsanlæg!CC93","v":0},{"$f":"Distributionsanlæg!CD93","v":0},{"$f":"Distributionsanlæg!CE93","v":0},{"$f":"Distributionsanlæg!CF93","v":0},{"$f":"Distributionsanlæg!CG93","v":0},{"$f":"Distributionsanlæg!CH93","v":0},{"$f":"Distributionsanlæg!CI93","v":0},{"$f":"Distributionsanlæg!CJ93","v":0},{"$f":"Distributionsanlæg!CK93","v":0},{"$f":"Distributionsanlæg!CL93","v":0},{"$f":"Distributionsanlæg!CM93","v":0},{"$f":"Distributionsanlæg!CN93","v":0},{"$f":"Distributionsanlæg!CO93","v":0},{"$f":"Distributionsanlæg!CP93","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D93>=AY$2,$AA93/($D93-2009),0)+IF($E93>=AY$2,$AB93/($E93-2009),0)+IF($F93>=AY$2,$AC93/($F93-2009),0)+IF($G93>=AY$2,$AD93/($G93-2009),0)+IF($H93>=AY$2,$AE93/($H93-2009),0)+IF($I93>=AY$2,$AF93/($I93-2009),0)+IF($J93>=AY$2,$AG93/($J93-2009),0)+IF($K93>=AY$2,$AH93/($K93-2009),0)+IF($L93>=AY$2,$AI93/($L93-2009),0)+IF($M93>=AY$2,$AJ93/($M93-2009),0)+IF($N93>=AY$2,$AK93/($N93-2009),0)+IF($O93>=AY$2,$AL93/($O93-2009),0)+IF($P93>=AY$2,$AM93/($P93-2009),0)+IF($Q93>=AY$2,$AN93/($Q93-2009),0)+IF($R93>=AY$2,$AO93/($R93-2009),0)+IF($S93>=AY$2,$AP93/($S93-2009),0)+IF($T93>=AY$2,$AQ93/($T93-2009),0)+IF($U93>=AY$2,$AR93/($U93-2009),0)+IF($V93>=AY$2,$AS93/($V93-2009),0)+IF($W93>=AY$2,$AT93/($W93-2009),0)+IF($X93>=AY$2,$AU93/($X93-2009),0)+IF($Y93>=AY$2,$AV93/($Y93-2009),0)","v":0},{"$f":"IF($D93>=AZ$2,$AA93/($D93-2009),0)+IF($E93>=AZ$2,$AB93/($E93-2009),0)+IF($F93>=AZ$2,$AC93/($F93-2009),0)+IF($G93>=AZ$2,$AD93/($G93-2009),0)+IF($H93>=AZ$2,$AE93/($H93-2009),0)+IF($I93>=AZ$2,$AF93/($I93-2009),0)+IF($J93>=AZ$2,$AG93/($J93-2009),0)+IF($K93>=AZ$2,$AH93/($K93-2009),0)+IF($L93>=AZ$2,$AI93/($L93-2009),0)+IF($M93>=AZ$2,$AJ93/($M93-2009),0)+IF($N93>=AZ$2,$AK93/($N93-2009),0)+IF($O93>=AZ$2,$AL93/($O93-2009),0)+IF($P93>=AZ$2,$AM93/($P93-2009),0)+IF($Q93>=AZ$2,$AN93/($Q93-2009),0)+IF($R93>=AZ$2,$AO93/($R93-2009),0)+IF($S93>=AZ$2,$AP93/($S93-2009),0)+IF($T93>=AZ$2,$AQ93/($T93-2009),0)+IF($U93>=AZ$2,$AR93/($U93-2009),0)+IF($V93>=AZ$2,$AS93/($V93-2009),0)+IF($W93>=AZ$2,$AT93/($W93-2009),0)+IF($X93>=AZ$2,$AU93/($X93-2009),0)+IF($Y93>=AZ$2,$AV93/($Y93-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D93>=DL$2,$AA93/($D93-2009),0)+IF($E93>=DL$2,$AB93/($E93-2009),0)+IF($F93>=DL$2,$AC93/($F93-2009),0)+IF($G93>=DL$2,$AD93/($G93-2009),0)+IF($H93>=DL$2,$AE93/($H93-2009),0)+IF($I93>=DL$2,$AF93/($I93-2009),0)+IF($J93>=DL$2,$AG93/($J93-2009),0)+IF($K93>=DL$2,$AH93/($K93-2009),0)+IF($L93>=DL$2,$AI93/($L93-2009),0)+IF($M93>=DL$2,$AJ93/($M93-2009),0)+IF($N93>=DL$2,$AK93/($N93-2009),0)+IF($O93>=DL$2,$AL93/($O93-2009),0)+IF($P93>=DL$2,$AM93/($P93-2009),0)+IF($Q93>=DL$2,$AN93/($Q93-2009),0)+IF($R93>=DL$2,$AO93/($R93-2009),0)+IF($S93>=DL$2,$AP93/($S93-2009),0)+IF($T93>=DL$2,$AQ93/($T93-2009),0)+IF($U93>=DL$2,$AR93/($U93-2009),0)+IF($V93>=DL$2,$AS93/($V93-2009),0)+IF($W93>=DL$2,$AT93/($W93-2009),0)+IF($X93>=DL$2,$AU93/($X93-2009),0)+IF($Y93>=DL$2,$AV93/($Y93-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B135","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E135","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU94","v":0},{"$f":"Distributionsanlæg!BV94","v":0},{"$f":"Distributionsanlæg!BW94","v":0},{"$f":"Distributionsanlæg!BX94","v":0},{"$f":"Distributionsanlæg!BY94","v":0},{"$f":"Distributionsanlæg!BZ94","v":0},{"$f":"Distributionsanlæg!CA94","v":0},{"$f":"Distributionsanlæg!CB94","v":0},{"$f":"Distributionsanlæg!CC94","v":0},{"$f":"Distributionsanlæg!CD94","v":0},{"$f":"Distributionsanlæg!CE94","v":0},{"$f":"Distributionsanlæg!CF94","v":0},{"$f":"Distributionsanlæg!CG94","v":0},{"$f":"Distributionsanlæg!CH94","v":0},{"$f":"Distributionsanlæg!CI94","v":0},{"$f":"Distributionsanlæg!CJ94","v":0},{"$f":"Distributionsanlæg!CK94","v":0},{"$f":"Distributionsanlæg!CL94","v":0},{"$f":"Distributionsanlæg!CM94","v":0},{"$f":"Distributionsanlæg!CN94","v":0},{"$f":"Distributionsanlæg!CO94","v":0},{"$f":"Distributionsanlæg!CP94","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D94>=AY$2,$AA94/($D94-2009),0)+IF($E94>=AY$2,$AB94/($E94-2009),0)+IF($F94>=AY$2,$AC94/($F94-2009),0)+IF($G94>=AY$2,$AD94/($G94-2009),0)+IF($H94>=AY$2,$AE94/($H94-2009),0)+IF($I94>=AY$2,$AF94/($I94-2009),0)+IF($J94>=AY$2,$AG94/($J94-2009),0)+IF($K94>=AY$2,$AH94/($K94-2009),0)+IF($L94>=AY$2,$AI94/($L94-2009),0)+IF($M94>=AY$2,$AJ94/($M94-2009),0)+IF($N94>=AY$2,$AK94/($N94-2009),0)+IF($O94>=AY$2,$AL94/($O94-2009),0)+IF($P94>=AY$2,$AM94/($P94-2009),0)+IF($Q94>=AY$2,$AN94/($Q94-2009),0)+IF($R94>=AY$2,$AO94/($R94-2009),0)+IF($S94>=AY$2,$AP94/($S94-2009),0)+IF($T94>=AY$2,$AQ94/($T94-2009),0)+IF($U94>=AY$2,$AR94/($U94-2009),0)+IF($V94>=AY$2,$AS94/($V94-2009),0)+IF($W94>=AY$2,$AT94/($W94-2009),0)+IF($X94>=AY$2,$AU94/($X94-2009),0)+IF($Y94>=AY$2,$AV94/($Y94-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW96:AW109)","v":86835882.329451963},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY96:AY109)","v":3263538.8370405999},{"$f":"SUM(AZ96:AZ109)","v":3242296.9804017092},3228008.6935221911,3067736.3737699883,3067736.3737699883,3060479.0065270648,2977682.406426888,2962729.7730861409,2759058.3297905661,2743516.1240385775,2684016.1240385775,2641532.4107607962,2612955.8370017596,2584134.7824496562,2584134.7824496562,2569620.0479638092,2256515.4690363389,2226610.2023548451,2211376.4978729277,2180292.0863689505,2061292.0863689503,2061292.0863689503,2061292.0863689503,1553998.0052736274,1553998.0052736274,1553998.0052736274,1553998.0052736274,1553998.0052736274,1356320.4451017804,1356320.4451017804,1356320.4451017804,1356320.4451017804,1356320.4451017804,1052313.761835698,1052313.761835698,1052313.761835698,1052313.761835698,1052313.761835698,678996.9091916082,678996.9091916082,678996.9091916082,600826.87676049117,548245.98104386381,495215.24066799332,495215.24066799332,468508.12921403482,387051.02410799509,332025.33341404627,303995.31716731814,246800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL96:DL109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B137","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E137","v":30},{"$f":"D$3+$C96+Distributionsanlæg!D97","v":1935},{"$f":"E$3+$C96+Distributionsanlæg!E97","v":1945},{"$f":"F$3+$C96+Distributionsanlæg!F97","v":1955},{"$f":"G$3+$C96+Distributionsanlæg!G97","v":1965},{"$f":"H$3+$C96+Distributionsanlæg!H97","v":1975},{"$f":"I$3+$C96+Distributionsanlæg!I97","v":1985},{"$f":"J$3+$C96+Distributionsanlæg!J97","v":1995},{"$f":"K$3+$C96+Distributionsanlæg!K97","v":2005},{"$f":"L$3+$C96+Distributionsanlæg!L97","v":2012},{"$f":"M$3+$C96+Distributionsanlæg!M97","v":2017},{"$f":"N$3+$C96+Distributionsanlæg!N97","v":2022},{"$f":"O$3+$C96+Distributionsanlæg!O97","v":2027},{"$f":"P$3+$C96+Distributionsanlæg!P97","v":2030},{"$f":"Q$3+$C96+Distributionsanlæg!Q97","v":2031},{"$f":"R$3+$C96+Distributionsanlæg!R97","v":2032},{"$f":"S$3+$C96+Distributionsanlæg!S97","v":2033},{"$f":"T$3+$C96+Distributionsanlæg!T97","v":2034},{"$f":"U$3+$C96+Distributionsanlæg!U97","v":2035},{"$f":"V$3+$C96+Distributionsanlæg!V97","v":2036},{"$f":"W$3+$C96+Distributionsanlæg!W97","v":2037},{"$f":"X$3+$C96+Distributionsanlæg!X97","v":2038},{"$f":"Y$3+$C96+Distributionsanlæg!Y97","v":2039},null,{"$f":"Distributionsanlæg!BU96","v":0},{"$f":"Distributionsanlæg!BV96","v":0},{"$f":"Distributionsanlæg!BW96","v":0},{"$f":"Distributionsanlæg!BX96","v":0},{"$f":"Distributionsanlæg!BY96","v":0},{"$f":"Distributionsanlæg!BZ96","v":0},{"$f":"Distributionsanlæg!CA96","v":0},{"$f":"Distributionsanlæg!CB96","v":0},{"$f":"Distributionsanlæg!CC96","v":0},{"$f":"Distributionsanlæg!CD96","v":0},{"$f":"Distributionsanlæg!CE96","v":0},{"$f":"Distributionsanlæg!CF96","v":0},{"$f":"Distributionsanlæg!CG96","v":0},{"$f":"Distributionsanlæg!CH96","v":0},{"$f":"Distributionsanlæg!CI96","v":0},{"$f":"Distributionsanlæg!CJ96","v":0},{"$f":"Distributionsanlæg!CK96","v":0},{"$f":"Distributionsanlæg!CL96","v":0},{"$f":"Distributionsanlæg!CM96","v":0},{"$f":"Distributionsanlæg!CN96","v":0},{"$f":"Distributionsanlæg!CO96","v":0},{"$f":"Distributionsanlæg!CP96","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D96>=AY$2,$AA96/($D96-2009),0)+IF($E96>=AY$2,$AB96/($E96-2009),0)+IF($F96>=AY$2,$AC96/($F96-2009),0)+IF($G96>=AY$2,$AD96/($G96-2009),0)+IF($H96>=AY$2,$AE96/($H96-2009),0)+IF($I96>=AY$2,$AF96/($I96-2009),0)+IF($J96>=AY$2,$AG96/($J96-2009),0)+IF($K96>=AY$2,$AH96/($K96-2009),0)+IF($L96>=AY$2,$AI96/($L96-2009),0)+IF($M96>=AY$2,$AJ96/($M96-2009),0)+IF($N96>=AY$2,$AK96/($N96-2009),0)+IF($O96>=AY$2,$AL96/($O96-2009),0)+IF($P96>=AY$2,$AM96/($P96-2009),0)+IF($Q96>=AY$2,$AN96/($Q96-2009),0)+IF($R96>=AY$2,$AO96/($R96-2009),0)+IF($S96>=AY$2,$AP96/($S96-2009),0)+IF($T96>=AY$2,$AQ96/($T96-2009),0)+IF($U96>=AY$2,$AR96/($U96-2009),0)+IF($V96>=AY$2,$AS96/($V96-2009),0)+IF($W96>=AY$2,$AT96/($W96-2009),0)+IF($X96>=AY$2,$AU96/($X96-2009),0)+IF($Y96>=AY$2,$AV96/($Y96-2009),0)","v":0},{"$f":"IF($D96>=AZ$2,$AA96/($D96-2009),0)+IF($E96>=AZ$2,$AB96/($E96-2009),0)+IF($F96>=AZ$2,$AC96/($F96-2009),0)+IF($G96>=AZ$2,$AD96/($G96-2009),0)+IF($H96>=AZ$2,$AE96/($H96-2009),0)+IF($I96>=AZ$2,$AF96/($I96-2009),0)+IF($J96>=AZ$2,$AG96/($J96-2009),0)+IF($K96>=AZ$2,$AH96/($K96-2009),0)+IF($L96>=AZ$2,$AI96/($L96-2009),0)+IF($M96>=AZ$2,$AJ96/($M96-2009),0)+IF($N96>=AZ$2,$AK96/($N96-2009),0)+IF($O96>=AZ$2,$AL96/($O96-2009),0)+IF($P96>=AZ$2,$AM96/($P96-2009),0)+IF($Q96>=AZ$2,$AN96/($Q96-2009),0)+IF($R96>=AZ$2,$AO96/($R96-2009),0)+IF($S96>=AZ$2,$AP96/($S96-2009),0)+IF($T96>=AZ$2,$AQ96/($T96-2009),0)+IF($U96>=AZ$2,$AR96/($U96-2009),0)+IF($V96>=AZ$2,$AS96/($V96-2009),0)+IF($W96>=AZ$2,$AT96/($W96-2009),0)+IF($X96>=AZ$2,$AU96/($X96-2009),0)+IF($Y96>=AZ$2,$AV96/($Y96-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D96>=DL$2,$AA96/($D96-2009),0)+IF($E96>=DL$2,$AB96/($E96-2009),0)+IF($F96>=DL$2,$AC96/($F96-2009),0)+IF($G96>=DL$2,$AD96/($G96-2009),0)+IF($H96>=DL$2,$AE96/($H96-2009),0)+IF($I96>=DL$2,$AF96/($I96-2009),0)+IF($J96>=DL$2,$AG96/($J96-2009),0)+IF($K96>=DL$2,$AH96/($K96-2009),0)+IF($L96>=DL$2,$AI96/($L96-2009),0)+IF($M96>=DL$2,$AJ96/($M96-2009),0)+IF($N96>=DL$2,$AK96/($N96-2009),0)+IF($O96>=DL$2,$AL96/($O96-2009),0)+IF($P96>=DL$2,$AM96/($P96-2009),0)+IF($Q96>=DL$2,$AN96/($Q96-2009),0)+IF($R96>=DL$2,$AO96/($R96-2009),0)+IF($S96>=DL$2,$AP96/($S96-2009),0)+IF($T96>=DL$2,$AQ96/($T96-2009),0)+IF($U96>=DL$2,$AR96/($U96-2009),0)+IF($V96>=DL$2,$AS96/($V96-2009),0)+IF($W96>=DL$2,$AT96/($W96-2009),0)+IF($X96>=DL$2,$AU96/($X96-2009),0)+IF($Y96>=DL$2,$AV96/($Y96-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B138","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E138","v":50},{"$f":"D$3+$C98+Distributionsanlæg!D99","v":1955},{"$f":"E$3+$C98+Distributionsanlæg!E99","v":1965},{"$f":"F$3+$C98+Distributionsanlæg!F99","v":1975},{"$f":"G$3+$C98+Distributionsanlæg!G99","v":1985},{"$f":"H$3+$C98+Distributionsanlæg!H99","v":1995},{"$f":"I$3+$C98+Distributionsanlæg!I99","v":2005},{"$f":"J$3+$C98+Distributionsanlæg!J99","v":2015},{"$f":"K$3+$C98+Distributionsanlæg!K99","v":2025},{"$f":"L$3+$C98+Distributionsanlæg!L99","v":2032},{"$f":"M$3+$C98+Distributionsanlæg!M99","v":2037},{"$f":"N$3+$C98+Distributionsanlæg!N99","v":2042},{"$f":"O$3+$C98+Distributionsanlæg!O99","v":2047},{"$f":"P$3+$C98+Distributionsanlæg!P99","v":2050},{"$f":"Q$3+$C98+Distributionsanlæg!Q99","v":2051},{"$f":"R$3+$C98+Distributionsanlæg!R99","v":2052},{"$f":"S$3+$C98+Distributionsanlæg!S99","v":2053},{"$f":"T$3+$C98+Distributionsanlæg!T99","v":2054},{"$f":"U$3+$C98+Distributionsanlæg!U99","v":2055},{"$f":"V$3+$C98+Distributionsanlæg!V99","v":2056},{"$f":"W$3+$C98+Distributionsanlæg!W99","v":2057},{"$f":"X$3+$C98+Distributionsanlæg!X99","v":2058},{"$f":"Y$3+$C98+Distributionsanlæg!Y99","v":2059},null,{"$f":"Distributionsanlæg!BU98","v":0},{"$f":"Distributionsanlæg!BV98","v":0},{"$f":"Distributionsanlæg!BW98","v":0},{"$f":"Distributionsanlæg!BX98","v":0},{"$f":"Distributionsanlæg!BY98","v":0},{"$f":"Distributionsanlæg!BZ98","v":0},{"$f":"Distributionsanlæg!CA98","v":0},{"$f":"Distributionsanlæg!CB98","v":4301350.6097435225},{"$f":"Distributionsanlæg!CC98","v":9806606.6361159086},{"$f":"Distributionsanlæg!CD98","v":3079943.9213871658},{"$f":"Distributionsanlæg!CE98","v":3107623.8733866177},{"$f":"Distributionsanlæg!CF98","v":11370804.890216496},{"$f":"Distributionsanlæg!CG98","v":3204971.3296757964},{"$f":"Distributionsanlæg!CH98","v":2208397.6200983487},{"$f":"Distributionsanlæg!CI98","v":2280321.8361624316},{"$f":"Distributionsanlæg!CJ98","v":0},{"$f":"Distributionsanlæg!CK98","v":1201820.0154281321},{"$f":"Distributionsanlæg!CL98","v":3747026.8348778281},{"$f":"Distributionsanlæg!CM98","v":2586207.4626155947},{"$f":"Distributionsanlæg!CN98","v":1345440.7798429497},{"$f":"Distributionsanlæg!CO98","v":2802570.5411985889},{"$f":"Distributionsanlæg!CP98","v":4140000},55183086.350749373,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D98>=AY$2,$AA98/($D98-2009),0)+IF($E98>=AY$2,$AB98/($E98-2009),0)+IF($F98>=AY$2,$AC98/($F98-2009),0)+IF($G98>=AY$2,$AD98/($G98-2009),0)+IF($H98>=AY$2,$AE98/($H98-2009),0)+IF($I98>=AY$2,$AF98/($I98-2009),0)+IF($J98>=AY$2,$AG98/($J98-2009),0)+IF($K98>=AY$2,$AH98/($K98-2009),0)+IF($L98>=AY$2,$AI98/($L98-2009),0)+IF($M98>=AY$2,$AJ98/($M98-2009),0)+IF($N98>=AY$2,$AK98/($N98-2009),0)+IF($O98>=AY$2,$AL98/($O98-2009),0)+IF($P98>=AY$2,$AM98/($P98-2009),0)+IF($Q98>=AY$2,$AN98/($Q98-2009),0)+IF($R98>=AY$2,$AO98/($R98-2009),0)+IF($S98>=AY$2,$AP98/($S98-2009),0)+IF($T98>=AY$2,$AQ98/($T98-2009),0)+IF($U98>=AY$2,$AR98/($U98-2009),0)+IF($V98>=AY$2,$AS98/($V98-2009),0)+IF($W98>=AY$2,$AT98/($W98-2009),0)+IF($X98>=AY$2,$AU98/($X98-2009),0)+IF($Y98>=AY$2,$AV98/($Y98-2009),0)","v":1713605.6491061656},{"$f":"IF($D98>=AZ$2,$AA98/($D98-2009),0)+IF($E98>=AZ$2,$AB98/($E98-2009),0)+IF($F98>=AZ$2,$AC98/($F98-2009),0)+IF($G98>=AZ$2,$AD98/($G98-2009),0)+IF($H98>=AZ$2,$AE98/($H98-2009),0)+IF($I98>=AZ$2,$AF98/($I98-2009),0)+IF($J98>=AZ$2,$AG98/($J98-2009),0)+IF($K98>=AZ$2,$AH98/($K98-2009),0)+IF($L98>=AZ$2,$AI98/($L98-2009),0)+IF($M98>=AZ$2,$AJ98/($M98-2009),0)+IF($N98>=AZ$2,$AK98/($N98-2009),0)+IF($O98>=AZ$2,$AL98/($O98-2009),0)+IF($P98>=AZ$2,$AM98/($P98-2009),0)+IF($Q98>=AZ$2,$AN98/($Q98-2009),0)+IF($R98>=AZ$2,$AO98/($R98-2009),0)+IF($S98>=AZ$2,$AP98/($S98-2009),0)+IF($T98>=AZ$2,$AQ98/($T98-2009),0)+IF($U98>=AZ$2,$AR98/($U98-2009),0)+IF($V98>=AZ$2,$AS98/($V98-2009),0)+IF($W98>=AZ$2,$AT98/($W98-2009),0)+IF($X98>=AZ$2,$AU98/($X98-2009),0)+IF($Y98>=AZ$2,$AV98/($Y98-2009),0)","v":1713605.6491061656},1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1713605.6491061656,1444771.2359971954,1444771.2359971954,1444771.2359971954,1444771.2359971954,1444771.2359971954,1444771.2359971954,1444771.2359971954,1018397.0344269383,1018397.0344269383,1018397.0344269383,1018397.0344269383,1018397.0344269383,908399.03723453963,908399.03723453963,908399.03723453963,908399.03723453963,908399.03723453963,814228.61682888446,814228.61682888446,814228.61682888446,814228.61682888446,814228.61682888446,514996.90919160814,514996.90919160814,514996.90919160814,436826.87676049117,384245.98104386381,331215.24066799332,331215.24066799332,304508.12921403482,223051.02410799509,168025.33341404627,139995.31716731814,82800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D98>=DL$2,$AA98/($D98-2009),0)+IF($E98>=DL$2,$AB98/($E98-2009),0)+IF($F98>=DL$2,$AC98/($F98-2009),0)+IF($G98>=DL$2,$AD98/($G98-2009),0)+IF($H98>=DL$2,$AE98/($H98-2009),0)+IF($I98>=DL$2,$AF98/($I98-2009),0)+IF($J98>=DL$2,$AG98/($J98-2009),0)+IF($K98>=DL$2,$AH98/($K98-2009),0)+IF($L98>=DL$2,$AI98/($L98-2009),0)+IF($M98>=DL$2,$AJ98/($M98-2009),0)+IF($N98>=DL$2,$AK98/($N98-2009),0)+IF($O98>=DL$2,$AL98/($O98-2009),0)+IF($P98>=DL$2,$AM98/($P98-2009),0)+IF($Q98>=DL$2,$AN98/($Q98-2009),0)+IF($R98>=DL$2,$AO98/($R98-2009),0)+IF($S98>=DL$2,$AP98/($S98-2009),0)+IF($T98>=DL$2,$AQ98/($T98-2009),0)+IF($U98>=DL$2,$AR98/($U98-2009),0)+IF($V98>=DL$2,$AS98/($V98-2009),0)+IF($W98>=DL$2,$AT98/($W98-2009),0)+IF($X98>=DL$2,$AU98/($X98-2009),0)+IF($Y98>=DL$2,$AV98/($Y98-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B139","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E139","v":20},{"$f":"D$3+$C100","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C100","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU100","v":0},{"$f":"Distributionsanlæg!BV100","v":0},{"$f":"Distributionsanlæg!BW100","v":0},{"$f":"Distributionsanlæg!BX100","v":0},{"$f":"Distributionsanlæg!BY100","v":0},{"$f":"Distributionsanlæg!BZ100","v":0},{"$f":"Distributionsanlæg!CA100","v":0},{"$f":"Distributionsanlæg!CB100","v":0},{"$f":"Distributionsanlæg!CC100","v":0},{"$f":"Distributionsanlæg!CD100","v":0},{"$f":"Distributionsanlæg!CE100","v":153538.72892226372},{"$f":"Distributionsanlæg!CF100","v":1301007.4245098967},{"$f":"Distributionsanlæg!CG100","v":467320.84605559066},{"$f":"Distributionsanlæg!CH100","v":342918.88510843925},{"$f":"Distributionsanlæg!CI100","v":374673.70917734597},{"$f":"Distributionsanlæg!CJ100","v":0},{"$f":"Distributionsanlæg!CK100","v":217721.01728770509},{"$f":"Distributionsanlæg!CL100","v":708322.65309599775},{"$f":"Distributionsanlæg!CM100","v":508389.53358539671},{"$f":"Distributionsanlæg!CN100","v":274206.68067451421},{"$f":"Distributionsanlæg!CO100","v":590603.81857556768},{"$f":"Distributionsanlæg!CP100","v":900000},5838703.2969927173,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D100>=AY$2,$AA100/($D100-2009),0)+IF($E100>=AY$2,$AB100/($E100-2009),0)+IF($F100>=AY$2,$AC100/($F100-2009),0)+IF($G100>=AY$2,$AD100/($G100-2009),0)+IF($H100>=AY$2,$AE100/($H100-2009),0)+IF($I100>=AY$2,$AF100/($I100-2009),0)+IF($J100>=AY$2,$AG100/($J100-2009),0)+IF($K100>=AY$2,$AH100/($K100-2009),0)+IF($L100>=AY$2,$AI100/($L100-2009),0)+IF($M100>=AY$2,$AJ100/($M100-2009),0)+IF($N100>=AY$2,$AK100/($N100-2009),0)+IF($O100>=AY$2,$AL100/($O100-2009),0)+IF($P100>=AY$2,$AM100/($P100-2009),0)+IF($Q100>=AY$2,$AN100/($Q100-2009),0)+IF($R100>=AY$2,$AO100/($R100-2009),0)+IF($S100>=AY$2,$AP100/($S100-2009),0)+IF($T100>=AY$2,$AQ100/($T100-2009),0)+IF($U100>=AY$2,$AR100/($U100-2009),0)+IF($V100>=AY$2,$AS100/($V100-2009),0)+IF($W100>=AY$2,$AT100/($W100-2009),0)+IF($X100>=AY$2,$AU100/($X100-2009),0)+IF($Y100>=AY$2,$AV100/($Y100-2009),0)","v":493695.12893181486},{"$f":"IF($D100>=AZ$2,$AA100/($D100-2009),0)+IF($E100>=AZ$2,$AB100/($E100-2009),0)+IF($F100>=AZ$2,$AC100/($F100-2009),0)+IF($G100>=AZ$2,$AD100/($G100-2009),0)+IF($H100>=AZ$2,$AE100/($H100-2009),0)+IF($I100>=AZ$2,$AF100/($I100-2009),0)+IF($J100>=AZ$2,$AG100/($J100-2009),0)+IF($K100>=AZ$2,$AH100/($K100-2009),0)+IF($L100>=AZ$2,$AI100/($L100-2009),0)+IF($M100>=AZ$2,$AJ100/($M100-2009),0)+IF($N100>=AZ$2,$AK100/($N100-2009),0)+IF($O100>=AZ$2,$AL100/($O100-2009),0)+IF($P100>=AZ$2,$AM100/($P100-2009),0)+IF($Q100>=AZ$2,$AN100/($Q100-2009),0)+IF($R100>=AZ$2,$AO100/($R100-2009),0)+IF($S100>=AZ$2,$AP100/($S100-2009),0)+IF($T100>=AZ$2,$AQ100/($T100-2009),0)+IF($U100>=AZ$2,$AR100/($U100-2009),0)+IF($V100>=AZ$2,$AS100/($V100-2009),0)+IF($W100>=AZ$2,$AT100/($W100-2009),0)+IF($X100>=AZ$2,$AU100/($X100-2009),0)+IF($Y100>=AZ$2,$AV100/($Y100-2009),0)","v":493695.12893181486},493695.12893181486,442515.55262439366,442515.55262439366,442515.55262439366,442515.55262439366,442515.55262439366,279889.62456065661,279889.62456065661,279889.62456065661,237405.91128287566,208829.33752383906,180008.28297173552,180008.28297173552,165493.54848588846,121223.38266738862,91318.115985894707,76084.411503977244,45000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D100>=DL$2,$AA100/($D100-2009),0)+IF($E100>=DL$2,$AB100/($E100-2009),0)+IF($F100>=DL$2,$AC100/($F100-2009),0)+IF($G100>=DL$2,$AD100/($G100-2009),0)+IF($H100>=DL$2,$AE100/($H100-2009),0)+IF($I100>=DL$2,$AF100/($I100-2009),0)+IF($J100>=DL$2,$AG100/($J100-2009),0)+IF($K100>=DL$2,$AH100/($K100-2009),0)+IF($L100>=DL$2,$AI100/($L100-2009),0)+IF($M100>=DL$2,$AJ100/($M100-2009),0)+IF($N100>=DL$2,$AK100/($N100-2009),0)+IF($O100>=DL$2,$AL100/($O100-2009),0)+IF($P100>=DL$2,$AM100/($P100-2009),0)+IF($Q100>=DL$2,$AN100/($Q100-2009),0)+IF($R100>=DL$2,$AO100/($R100-2009),0)+IF($S100>=DL$2,$AP100/($S100-2009),0)+IF($T100>=DL$2,$AQ100/($T100-2009),0)+IF($U100>=DL$2,$AR100/($U100-2009),0)+IF($V100>=DL$2,$AS100/($V100-2009),0)+IF($W100>=DL$2,$AT100/($W100-2009),0)+IF($X100>=DL$2,$AU100/($X100-2009),0)+IF($Y100>=DL$2,$AV100/($Y100-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B140","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E140","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU101","v":0},{"$f":"Distributionsanlæg!BV101","v":0},{"$f":"Distributionsanlæg!BW101","v":0},{"$f":"Distributionsanlæg!BX101","v":0},{"$f":"Distributionsanlæg!BY101","v":0},{"$f":"Distributionsanlæg!BZ101","v":0},{"$f":"Distributionsanlæg!CA101","v":0},{"$f":"Distributionsanlæg!CB101","v":0},{"$f":"Distributionsanlæg!CC101","v":0},{"$f":"Distributionsanlæg!CD101","v":0},{"$f":"Distributionsanlæg!CE101","v":0},{"$f":"Distributionsanlæg!CF101","v":0},{"$f":"Distributionsanlæg!CG101","v":21241.856638890484},{"$f":"Distributionsanlæg!CH101","v":28576.573759036604},{"$f":"Distributionsanlæg!CI101","v":43231.5818281553},{"$f":"Distributionsanlæg!CJ101","v":0},{"$f":"Distributionsanlæg!CK101","v":36286.83621461752},{"$f":"Distributionsanlæg!CL101","v":132810.49745549957},{"$f":"Distributionsanlæg!CM101","v":104668.43338522874},{"$f":"Distributionsanlæg!CN101","v":60934.817927669821},{"$f":"Distributionsanlæg!CO101","v":139879.85176789761},{"$f":"Distributionsanlæg!CP101","v":225000},792630.44897699566,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D101>=AY$2,$AA101/($D101-2009),0)+IF($E101>=AY$2,$AB101/($E101-2009),0)+IF($F101>=AY$2,$AC101/($F101-2009),0)+IF($G101>=AY$2,$AD101/($G101-2009),0)+IF($H101>=AY$2,$AE101/($H101-2009),0)+IF($I101>=AY$2,$AF101/($I101-2009),0)+IF($J101>=AY$2,$AG101/($J101-2009),0)+IF($K101>=AY$2,$AH101/($K101-2009),0)+IF($L101>=AY$2,$AI101/($L101-2009),0)+IF($M101>=AY$2,$AJ101/($M101-2009),0)+IF($N101>=AY$2,$AK101/($N101-2009),0)+IF($O101>=AY$2,$AL101/($O101-2009),0)+IF($P101>=AY$2,$AM101/($P101-2009),0)+IF($Q101>=AY$2,$AN101/($Q101-2009),0)+IF($R101>=AY$2,$AO101/($R101-2009),0)+IF($S101>=AY$2,$AP101/($S101-2009),0)+IF($T101>=AY$2,$AQ101/($T101-2009),0)+IF($U101>=AY$2,$AR101/($U101-2009),0)+IF($V101>=AY$2,$AS101/($V101-2009),0)+IF($W101>=AY$2,$AT101/($W101-2009),0)+IF($X101>=AY$2,$AU101/($X101-2009),0)+IF($Y101>=AY$2,$AV101/($Y101-2009),0)","v":139944.8122803283},118702.95564143782,104414.66876191951,90004.14148586776,90004.14148586776,82746.77424294423,60611.691333694311,45659.057992947346,38042.205751988622,22500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B141","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E141","v":50},{"$f":"D$3+$C102+Distributionsanlæg!D103","v":1955},{"$f":"E$3+$C102+Distributionsanlæg!E103","v":1965},{"$f":"F$3+$C102+Distributionsanlæg!F103","v":1975},{"$f":"G$3+$C102+Distributionsanlæg!G103","v":1985},{"$f":"H$3+$C102+Distributionsanlæg!H103","v":1995},{"$f":"I$3+$C102+Distributionsanlæg!I103","v":2005},{"$f":"J$3+$C102+Distributionsanlæg!J103","v":2015},{"$f":"K$3+$C102+Distributionsanlæg!K103","v":2025},{"$f":"L$3+$C102+Distributionsanlæg!L103","v":2032},{"$f":"M$3+$C102+Distributionsanlæg!M103","v":2037},{"$f":"N$3+$C102+Distributionsanlæg!N103","v":2042},{"$f":"O$3+$C102+Distributionsanlæg!O103","v":2047},{"$f":"P$3+$C102+Distributionsanlæg!P103","v":2050},{"$f":"Q$3+$C102+Distributionsanlæg!Q103","v":2051},{"$f":"R$3+$C102+Distributionsanlæg!R103","v":2052},{"$f":"S$3+$C102+Distributionsanlæg!S103","v":2053},{"$f":"T$3+$C102+Distributionsanlæg!T103","v":2054},{"$f":"U$3+$C102+Distributionsanlæg!U103","v":2055},{"$f":"V$3+$C102+Distributionsanlæg!V103","v":2056},{"$f":"W$3+$C102+Distributionsanlæg!W103","v":2057},{"$f":"X$3+$C102+Distributionsanlæg!X103","v":2058},{"$f":"Y$3+$C102+Distributionsanlæg!Y103","v":2059},null,{"$f":"Distributionsanlæg!BU102","v":0},{"$f":"Distributionsanlæg!BV102","v":0},{"$f":"Distributionsanlæg!BW102","v":0},{"$f":"Distributionsanlæg!BX102","v":0},{"$f":"Distributionsanlæg!BY102","v":0},{"$f":"Distributionsanlæg!BZ102","v":0},{"$f":"Distributionsanlæg!CA102","v":0},{"$f":"Distributionsanlæg!CB102","v":0},{"$f":"Distributionsanlæg!CC102","v":0},{"$f":"Distributionsanlæg!CD102","v":0},{"$f":"Distributionsanlæg!CE102","v":6924596.6743940935},{"$f":"Distributionsanlæg!CF102","v":2815235.5102589154},{"$f":"Distributionsanlæg!CG102","v":0},{"$f":"Distributionsanlæg!CH102","v":0},{"$f":"Distributionsanlæg!CI102","v":0},{"$f":"Distributionsanlæg!CJ102","v":0},{"$f":"Distributionsanlæg!CK102","v":0},{"$f":"Distributionsanlæg!CL102","v":0},{"$f":"Distributionsanlæg!CM102","v":0},{"$f":"Distributionsanlæg!CN102","v":0},{"$f":"Distributionsanlæg!CO102","v":0},{"$f":"Distributionsanlæg!CP102","v":8200000},17939832.184653006,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D102>=AY$2,$AA102/($D102-2009),0)+IF($E102>=AY$2,$AB102/($E102-2009),0)+IF($F102>=AY$2,$AC102/($F102-2009),0)+IF($G102>=AY$2,$AD102/($G102-2009),0)+IF($H102>=AY$2,$AE102/($H102-2009),0)+IF($I102>=AY$2,$AF102/($I102-2009),0)+IF($J102>=AY$2,$AG102/($J102-2009),0)+IF($K102>=AY$2,$AH102/($K102-2009),0)+IF($L102>=AY$2,$AI102/($L102-2009),0)+IF($M102>=AY$2,$AJ102/($M102-2009),0)+IF($N102>=AY$2,$AK102/($N102-2009),0)+IF($O102>=AY$2,$AL102/($O102-2009),0)+IF($P102>=AY$2,$AM102/($P102-2009),0)+IF($Q102>=AY$2,$AN102/($Q102-2009),0)+IF($R102>=AY$2,$AO102/($R102-2009),0)+IF($S102>=AY$2,$AP102/($S102-2009),0)+IF($T102>=AY$2,$AQ102/($T102-2009),0)+IF($U102>=AY$2,$AR102/($U102-2009),0)+IF($V102>=AY$2,$AS102/($V102-2009),0)+IF($W102>=AY$2,$AT102/($W102-2009),0)+IF($X102>=AY$2,$AU102/($X102-2009),0)+IF($Y102>=AY$2,$AV102/($Y102-2009),0)","v":447921.40786724066},447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,447921.40786724066,238085.14500681357,238085.14500681357,238085.14500681357,238085.14500681357,238085.14500681357,164000,164000,164000,164000,164000,164000,164000,164000,164000,164000,164000,164000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B142","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E142","v":20},{"$f":"D$3+$C104","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C104","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU104","v":0},{"$f":"Distributionsanlæg!BV104","v":0},{"$f":"Distributionsanlæg!BW104","v":0},{"$f":"Distributionsanlæg!BX104","v":0},{"$f":"Distributionsanlæg!BY104","v":0},{"$f":"Distributionsanlæg!BZ104","v":0},{"$f":"Distributionsanlæg!CA104","v":0},{"$f":"Distributionsanlæg!CB104","v":0},{"$f":"Distributionsanlæg!CC104","v":0},{"$f":"Distributionsanlæg!CD104","v":0},{"$f":"Distributionsanlæg!CE104","v":284046.64850618789},{"$f":"Distributionsanlæg!CF104","v":267429.30392703431},{"$f":"Distributionsanlæg!CG104","v":0},{"$f":"Distributionsanlæg!CH104","v":0},{"$f":"Distributionsanlæg!CI104","v":0},{"$f":"Distributionsanlæg!CJ104","v":0},{"$f":"Distributionsanlæg!CK104","v":0},{"$f":"Distributionsanlæg!CL104","v":0},{"$f":"Distributionsanlæg!CM104","v":0},{"$f":"Distributionsanlæg!CN104","v":0},{"$f":"Distributionsanlæg!CO104","v":0},{"$f":"Distributionsanlæg!CP104","v":1480000},2031475.9524332222,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D104>=AY$2,$AA104/($D104-2009),0)+IF($E104>=AY$2,$AB104/($E104-2009),0)+IF($F104>=AY$2,$AC104/($F104-2009),0)+IF($G104>=AY$2,$AD104/($G104-2009),0)+IF($H104>=AY$2,$AE104/($H104-2009),0)+IF($I104>=AY$2,$AF104/($I104-2009),0)+IF($J104>=AY$2,$AG104/($J104-2009),0)+IF($K104>=AY$2,$AH104/($K104-2009),0)+IF($L104>=AY$2,$AI104/($L104-2009),0)+IF($M104>=AY$2,$AJ104/($M104-2009),0)+IF($N104>=AY$2,$AK104/($N104-2009),0)+IF($O104>=AY$2,$AL104/($O104-2009),0)+IF($P104>=AY$2,$AM104/($P104-2009),0)+IF($Q104>=AY$2,$AN104/($Q104-2009),0)+IF($R104>=AY$2,$AO104/($R104-2009),0)+IF($S104>=AY$2,$AP104/($S104-2009),0)+IF($T104>=AY$2,$AQ104/($T104-2009),0)+IF($U104>=AY$2,$AR104/($U104-2009),0)+IF($V104>=AY$2,$AS104/($V104-2009),0)+IF($W104>=AY$2,$AT104/($W104-2009),0)+IF($X104>=AY$2,$AU104/($X104-2009),0)+IF($Y104>=AY$2,$AV104/($Y104-2009),0)","v":202110.87915960859},{"$f":"IF($D104>=AZ$2,$AA104/($D104-2009),0)+IF($E104>=AZ$2,$AB104/($E104-2009),0)+IF($F104>=AZ$2,$AC104/($F104-2009),0)+IF($G104>=AZ$2,$AD104/($G104-2009),0)+IF($H104>=AZ$2,$AE104/($H104-2009),0)+IF($I104>=AZ$2,$AF104/($I104-2009),0)+IF($J104>=AZ$2,$AG104/($J104-2009),0)+IF($K104>=AZ$2,$AH104/($K104-2009),0)+IF($L104>=AZ$2,$AI104/($L104-2009),0)+IF($M104>=AZ$2,$AJ104/($M104-2009),0)+IF($N104>=AZ$2,$AK104/($N104-2009),0)+IF($O104>=AZ$2,$AL104/($O104-2009),0)+IF($P104>=AZ$2,$AM104/($P104-2009),0)+IF($Q104>=AZ$2,$AN104/($Q104-2009),0)+IF($R104>=AZ$2,$AO104/($R104-2009),0)+IF($S104>=AZ$2,$AP104/($S104-2009),0)+IF($T104>=AZ$2,$AQ104/($T104-2009),0)+IF($U104>=AZ$2,$AR104/($U104-2009),0)+IF($V104>=AZ$2,$AS104/($V104-2009),0)+IF($W104>=AZ$2,$AT104/($W104-2009),0)+IF($X104>=AZ$2,$AU104/($X104-2009),0)+IF($Y104>=AZ$2,$AV104/($Y104-2009),0)","v":202110.87915960859},202110.87915960859,107428.6629908793,107428.6629908793,107428.6629908793,107428.6629908793,107428.6629908793,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,74000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D104>=DL$2,$AA104/($D104-2009),0)+IF($E104>=DL$2,$AB104/($E104-2009),0)+IF($F104>=DL$2,$AC104/($F104-2009),0)+IF($G104>=DL$2,$AD104/($G104-2009),0)+IF($H104>=DL$2,$AE104/($H104-2009),0)+IF($I104>=DL$2,$AF104/($I104-2009),0)+IF($J104>=DL$2,$AG104/($J104-2009),0)+IF($K104>=DL$2,$AH104/($K104-2009),0)+IF($L104>=DL$2,$AI104/($L104-2009),0)+IF($M104>=DL$2,$AJ104/($M104-2009),0)+IF($N104>=DL$2,$AK104/($N104-2009),0)+IF($O104>=DL$2,$AL104/($O104-2009),0)+IF($P104>=DL$2,$AM104/($P104-2009),0)+IF($Q104>=DL$2,$AN104/($Q104-2009),0)+IF($R104>=DL$2,$AO104/($R104-2009),0)+IF($S104>=DL$2,$AP104/($S104-2009),0)+IF($T104>=DL$2,$AQ104/($T104-2009),0)+IF($U104>=DL$2,$AR104/($U104-2009),0)+IF($V104>=DL$2,$AS104/($V104-2009),0)+IF($W104>=DL$2,$AT104/($W104-2009),0)+IF($X104>=DL$2,$AU104/($X104-2009),0)+IF($Y104>=DL$2,$AV104/($Y104-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B143","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E143","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU105","v":0},{"$f":"Distributionsanlæg!BV105","v":0},{"$f":"Distributionsanlæg!BW105","v":0},{"$f":"Distributionsanlæg!BX105","v":0},{"$f":"Distributionsanlæg!BY105","v":0},{"$f":"Distributionsanlæg!BZ105","v":0},{"$f":"Distributionsanlæg!CA105","v":0},{"$f":"Distributionsanlæg!CB105","v":0},{"$f":"Distributionsanlæg!CC105","v":0},{"$f":"Distributionsanlæg!CD105","v":0},{"$f":"Distributionsanlæg!CE105","v":0},{"$f":"Distributionsanlæg!CF105","v":0},{"$f":"Distributionsanlæg!CG105","v":0},{"$f":"Distributionsanlæg!CH105","v":0},{"$f":"Distributionsanlæg!CI105","v":0},{"$f":"Distributionsanlæg!CJ105","v":0},{"$f":"Distributionsanlæg!CK105","v":0},{"$f":"Distributionsanlæg!CL105","v":0},{"$f":"Distributionsanlæg!CM105","v":0},{"$f":"Distributionsanlæg!CN105","v":0},{"$f":"Distributionsanlæg!CO105","v":0},{"$f":"Distributionsanlæg!CP105","v":370000},370000,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D105>=AY$2,$AA105/($D105-2009),0)+IF($E105>=AY$2,$AB105/($E105-2009),0)+IF($F105>=AY$2,$AC105/($F105-2009),0)+IF($G105>=AY$2,$AD105/($G105-2009),0)+IF($H105>=AY$2,$AE105/($H105-2009),0)+IF($I105>=AY$2,$AF105/($I105-2009),0)+IF($J105>=AY$2,$AG105/($J105-2009),0)+IF($K105>=AY$2,$AH105/($K105-2009),0)+IF($L105>=AY$2,$AI105/($L105-2009),0)+IF($M105>=AY$2,$AJ105/($M105-2009),0)+IF($N105>=AY$2,$AK105/($N105-2009),0)+IF($O105>=AY$2,$AL105/($O105-2009),0)+IF($P105>=AY$2,$AM105/($P105-2009),0)+IF($Q105>=AY$2,$AN105/($Q105-2009),0)+IF($R105>=AY$2,$AO105/($R105-2009),0)+IF($S105>=AY$2,$AP105/($S105-2009),0)+IF($T105>=AY$2,$AQ105/($T105-2009),0)+IF($U105>=AY$2,$AR105/($U105-2009),0)+IF($V105>=AY$2,$AS105/($V105-2009),0)+IF($W105>=AY$2,$AT105/($W105-2009),0)+IF($X105>=AY$2,$AU105/($X105-2009),0)+IF($Y105>=AY$2,$AV105/($Y105-2009),0)","v":37000},37000,37000,37000,37000,37000,37000,37000,37000,37000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B144","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E144","v":50},{"$f":"D$3+$C106+Distributionsanlæg!D107","v":1955},{"$f":"E$3+$C106+Distributionsanlæg!E107","v":1965},{"$f":"F$3+$C106+Distributionsanlæg!F107","v":1975},{"$f":"G$3+$C106+Distributionsanlæg!G107","v":1985},{"$f":"H$3+$C106+Distributionsanlæg!H107","v":1995},{"$f":"I$3+$C106+Distributionsanlæg!I107","v":2005},{"$f":"J$3+$C106+Distributionsanlæg!J107","v":2015},{"$f":"K$3+$C106+Distributionsanlæg!K107","v":2025},{"$f":"L$3+$C106+Distributionsanlæg!L107","v":2032},{"$f":"M$3+$C106+Distributionsanlæg!M107","v":2037},{"$f":"N$3+$C106+Distributionsanlæg!N107","v":2042},{"$f":"O$3+$C106+Distributionsanlæg!O107","v":2047},{"$f":"P$3+$C106+Distributionsanlæg!P107","v":2050},{"$f":"Q$3+$C106+Distributionsanlæg!Q107","v":2051},{"$f":"R$3+$C106+Distributionsanlæg!R107","v":2052},{"$f":"S$3+$C106+Distributionsanlæg!S107","v":2053},{"$f":"T$3+$C106+Distributionsanlæg!T107","v":2054},{"$f":"U$3+$C106+Distributionsanlæg!U107","v":2055},{"$f":"V$3+$C106+Distributionsanlæg!V107","v":2056},{"$f":"W$3+$C106+Distributionsanlæg!W107","v":2057},{"$f":"X$3+$C106+Distributionsanlæg!X107","v":2058},{"$f":"Y$3+$C106+Distributionsanlæg!Y107","v":2059},null,{"$f":"Distributionsanlæg!BU106","v":0},{"$f":"Distributionsanlæg!BV106","v":0},{"$f":"Distributionsanlæg!BW106","v":0},{"$f":"Distributionsanlæg!BX106","v":0},{"$f":"Distributionsanlæg!BY106","v":0},{"$f":"Distributionsanlæg!BZ106","v":0},{"$f":"Distributionsanlæg!CA106","v":363969.10314556444},{"$f":"Distributionsanlæg!CB106","v":0},{"$f":"Distributionsanlæg!CC106","v":1861157.2290765182},{"$f":"Distributionsanlæg!CD106","v":2455027.7634245525},{"$f":"Distributionsanlæg!CE106","v":0},{"$f":"Distributionsanlæg!CF106","v":0},{"$f":"Distributionsanlæg!CG106","v":0},{"$f":"Distributionsanlæg!CH106","v":0},{"$f":"Distributionsanlæg!CI106","v":0},{"$f":"Distributionsanlæg!CJ106","v":0},{"$f":"Distributionsanlæg!CK106","v":0},{"$f":"Distributionsanlæg!CL106","v":0},{"$f":"Distributionsanlæg!CM106","v":0},{"$f":"Distributionsanlæg!CN106","v":0},{"$f":"Distributionsanlæg!CO106","v":0},{"$f":"Distributionsanlæg!CP106","v":0},4680154.0956466347,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D106>=AY$2,$AA106/($D106-2009),0)+IF($E106>=AY$2,$AB106/($E106-2009),0)+IF($F106>=AY$2,$AC106/($F106-2009),0)+IF($G106>=AY$2,$AD106/($G106-2009),0)+IF($H106>=AY$2,$AE106/($H106-2009),0)+IF($I106>=AY$2,$AF106/($I106-2009),0)+IF($J106>=AY$2,$AG106/($J106-2009),0)+IF($K106>=AY$2,$AH106/($K106-2009),0)+IF($L106>=AY$2,$AI106/($L106-2009),0)+IF($M106>=AY$2,$AJ106/($M106-2009),0)+IF($N106>=AY$2,$AK106/($N106-2009),0)+IF($O106>=AY$2,$AL106/($O106-2009),0)+IF($P106>=AY$2,$AM106/($P106-2009),0)+IF($Q106>=AY$2,$AN106/($Q106-2009),0)+IF($R106>=AY$2,$AO106/($R106-2009),0)+IF($S106>=AY$2,$AP106/($S106-2009),0)+IF($T106>=AY$2,$AQ106/($T106-2009),0)+IF($U106>=AY$2,$AR106/($U106-2009),0)+IF($V106>=AY$2,$AS106/($V106-2009),0)+IF($W106>=AY$2,$AT106/($W106-2009),0)+IF($X106>=AY$2,$AU106/($X106-2009),0)+IF($Y106>=AY$2,$AV106/($Y106-2009),0)","v":229260.95969544171},229260.95969544171,229260.95969544171,229260.95969544171,229260.95969544171,229260.95969544171,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,168599.4425045143,87679.56297944831,87679.56297944831,87679.56297944831,87679.56297944831,87679.56297944831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B145","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E145","v":20},{"$f":"D$3+$C108","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C108","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU108","v":0},{"$f":"Distributionsanlæg!BV108","v":0},{"$f":"Distributionsanlæg!BW108","v":0},{"$f":"Distributionsanlæg!BX108","v":0},{"$f":"Distributionsanlæg!BY108","v":0},{"$f":"Distributionsanlæg!BZ108","v":0},{"$f":"Distributionsanlæg!CA108","v":0},{"$f":"Distributionsanlæg!CB108","v":0},{"$f":"Distributionsanlæg!CC108","v":0},{"$f":"Distributionsanlæg!CD108","v":0},{"$f":"Distributionsanlæg!CE108","v":0},{"$f":"Distributionsanlæg!CF108","v":0},{"$f":"Distributionsanlæg!CG108","v":0},{"$f":"Distributionsanlæg!CH108","v":0},{"$f":"Distributionsanlæg!CI108","v":0},{"$f":"Distributionsanlæg!CJ108","v":0},{"$f":"Distributionsanlæg!CK108","v":0},{"$f":"Distributionsanlæg!CL108","v":0},{"$f":"Distributionsanlæg!CM108","v":0},{"$f":"Distributionsanlæg!CN108","v":0},{"$f":"Distributionsanlæg!CO108","v":0},{"$f":"Distributionsanlæg!CP108","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D108>=AY$2,$AA108/($D108-2009),0)+IF($E108>=AY$2,$AB108/($E108-2009),0)+IF($F108>=AY$2,$AC108/($F108-2009),0)+IF($G108>=AY$2,$AD108/($G108-2009),0)+IF($H108>=AY$2,$AE108/($H108-2009),0)+IF($I108>=AY$2,$AF108/($I108-2009),0)+IF($J108>=AY$2,$AG108/($J108-2009),0)+IF($K108>=AY$2,$AH108/($K108-2009),0)+IF($L108>=AY$2,$AI108/($L108-2009),0)+IF($M108>=AY$2,$AJ108/($M108-2009),0)+IF($N108>=AY$2,$AK108/($N108-2009),0)+IF($O108>=AY$2,$AL108/($O108-2009),0)+IF($P108>=AY$2,$AM108/($P108-2009),0)+IF($Q108>=AY$2,$AN108/($Q108-2009),0)+IF($R108>=AY$2,$AO108/($R108-2009),0)+IF($S108>=AY$2,$AP108/($S108-2009),0)+IF($T108>=AY$2,$AQ108/($T108-2009),0)+IF($U108>=AY$2,$AR108/($U108-2009),0)+IF($V108>=AY$2,$AS108/($V108-2009),0)+IF($W108>=AY$2,$AT108/($W108-2009),0)+IF($X108>=AY$2,$AU108/($X108-2009),0)+IF($Y108>=AY$2,$AV108/($Y108-2009),0)","v":0},{"$f":"IF($D108>=AZ$2,$AA108/($D108-2009),0)+IF($E108>=AZ$2,$AB108/($E108-2009),0)+IF($F108>=AZ$2,$AC108/($F108-2009),0)+IF($G108>=AZ$2,$AD108/($G108-2009),0)+IF($H108>=AZ$2,$AE108/($H108-2009),0)+IF($I108>=AZ$2,$AF108/($I108-2009),0)+IF($J108>=AZ$2,$AG108/($J108-2009),0)+IF($K108>=AZ$2,$AH108/($K108-2009),0)+IF($L108>=AZ$2,$AI108/($L108-2009),0)+IF($M108>=AZ$2,$AJ108/($M108-2009),0)+IF($N108>=AZ$2,$AK108/($N108-2009),0)+IF($O108>=AZ$2,$AL108/($O108-2009),0)+IF($P108>=AZ$2,$AM108/($P108-2009),0)+IF($Q108>=AZ$2,$AN108/($Q108-2009),0)+IF($R108>=AZ$2,$AO108/($R108-2009),0)+IF($S108>=AZ$2,$AP108/($S108-2009),0)+IF($T108>=AZ$2,$AQ108/($T108-2009),0)+IF($U108>=AZ$2,$AR108/($U108-2009),0)+IF($V108>=AZ$2,$AS108/($V108-2009),0)+IF($W108>=AZ$2,$AT108/($W108-2009),0)+IF($X108>=AZ$2,$AU108/($X108-2009),0)+IF($Y108>=AZ$2,$AV108/($Y108-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D108>=DL$2,$AA108/($D108-2009),0)+IF($E108>=DL$2,$AB108/($E108-2009),0)+IF($F108>=DL$2,$AC108/($F108-2009),0)+IF($G108>=DL$2,$AD108/($G108-2009),0)+IF($H108>=DL$2,$AE108/($H108-2009),0)+IF($I108>=DL$2,$AF108/($I108-2009),0)+IF($J108>=DL$2,$AG108/($J108-2009),0)+IF($K108>=DL$2,$AH108/($K108-2009),0)+IF($L108>=DL$2,$AI108/($L108-2009),0)+IF($M108>=DL$2,$AJ108/($M108-2009),0)+IF($N108>=DL$2,$AK108/($N108-2009),0)+IF($O108>=DL$2,$AL108/($O108-2009),0)+IF($P108>=DL$2,$AM108/($P108-2009),0)+IF($Q108>=DL$2,$AN108/($Q108-2009),0)+IF($R108>=DL$2,$AO108/($R108-2009),0)+IF($S108>=DL$2,$AP108/($S108-2009),0)+IF($T108>=DL$2,$AQ108/($T108-2009),0)+IF($U108>=DL$2,$AR108/($U108-2009),0)+IF($V108>=DL$2,$AS108/($V108-2009),0)+IF($W108>=DL$2,$AT108/($W108-2009),0)+IF($X108>=DL$2,$AU108/($X108-2009),0)+IF($Y108>=DL$2,$AV108/($Y108-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B146","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E146","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU109","v":0},{"$f":"Distributionsanlæg!BV109","v":0},{"$f":"Distributionsanlæg!BW109","v":0},{"$f":"Distributionsanlæg!BX109","v":0},{"$f":"Distributionsanlæg!BY109","v":0},{"$f":"Distributionsanlæg!BZ109","v":0},{"$f":"Distributionsanlæg!CA109","v":0},{"$f":"Distributionsanlæg!CB109","v":0},{"$f":"Distributionsanlæg!CC109","v":0},{"$f":"Distributionsanlæg!CD109","v":0},{"$f":"Distributionsanlæg!CE109","v":0},{"$f":"Distributionsanlæg!CF109","v":0},{"$f":"Distributionsanlæg!CG109","v":0},{"$f":"Distributionsanlæg!CH109","v":0},{"$f":"Distributionsanlæg!CI109","v":0},{"$f":"Distributionsanlæg!CJ109","v":0},{"$f":"Distributionsanlæg!CK109","v":0},{"$f":"Distributionsanlæg!CL109","v":0},{"$f":"Distributionsanlæg!CM109","v":0},{"$f":"Distributionsanlæg!CN109","v":0},{"$f":"Distributionsanlæg!CO109","v":0},{"$f":"Distributionsanlæg!CP109","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D109>=AY$2,$AA109/($D109-2009),0)+IF($E109>=AY$2,$AB109/($E109-2009),0)+IF($F109>=AY$2,$AC109/($F109-2009),0)+IF($G109>=AY$2,$AD109/($G109-2009),0)+IF($H109>=AY$2,$AE109/($H109-2009),0)+IF($I109>=AY$2,$AF109/($I109-2009),0)+IF($J109>=AY$2,$AG109/($J109-2009),0)+IF($K109>=AY$2,$AH109/($K109-2009),0)+IF($L109>=AY$2,$AI109/($L109-2009),0)+IF($M109>=AY$2,$AJ109/($M109-2009),0)+IF($N109>=AY$2,$AK109/($N109-2009),0)+IF($O109>=AY$2,$AL109/($O109-2009),0)+IF($P109>=AY$2,$AM109/($P109-2009),0)+IF($Q109>=AY$2,$AN109/($Q109-2009),0)+IF($R109>=AY$2,$AO109/($R109-2009),0)+IF($S109>=AY$2,$AP109/($S109-2009),0)+IF($T109>=AY$2,$AQ109/($T109-2009),0)+IF($U109>=AY$2,$AR109/($U109-2009),0)+IF($V109>=AY$2,$AS109/($V109-2009),0)+IF($W109>=AY$2,$AT109/($W109-2009),0)+IF($X109>=AY$2,$AU109/($X109-2009),0)+IF($Y109>=AY$2,$AV109/($Y109-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW111:AW124)","v":882847.69130301639},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY111:AY124)","v":38384.68223056593},{"$f":"SUM(AZ111:AZ124)","v":38384.68223056593},38384.68223056593,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL111:DL124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B148","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E148","v":30},{"$f":"D$3+$C111+Distributionsanlæg!D112","v":1935},{"$f":"E$3+$C111+Distributionsanlæg!E112","v":1945},{"$f":"F$3+$C111+Distributionsanlæg!F112","v":1955},{"$f":"G$3+$C111+Distributionsanlæg!G112","v":1965},{"$f":"H$3+$C111+Distributionsanlæg!H112","v":1975},{"$f":"I$3+$C111+Distributionsanlæg!I112","v":1985},{"$f":"J$3+$C111+Distributionsanlæg!J112","v":1995},{"$f":"K$3+$C111+Distributionsanlæg!K112","v":2005},{"$f":"L$3+$C111+Distributionsanlæg!L112","v":2012},{"$f":"M$3+$C111+Distributionsanlæg!M112","v":2017},{"$f":"N$3+$C111+Distributionsanlæg!N112","v":2022},{"$f":"O$3+$C111+Distributionsanlæg!O112","v":2027},{"$f":"P$3+$C111+Distributionsanlæg!P112","v":2030},{"$f":"Q$3+$C111+Distributionsanlæg!Q112","v":2031},{"$f":"R$3+$C111+Distributionsanlæg!R112","v":2032},{"$f":"S$3+$C111+Distributionsanlæg!S112","v":2033},{"$f":"T$3+$C111+Distributionsanlæg!T112","v":2034},{"$f":"U$3+$C111+Distributionsanlæg!U112","v":2035},{"$f":"V$3+$C111+Distributionsanlæg!V112","v":2036},{"$f":"W$3+$C111+Distributionsanlæg!W112","v":2037},{"$f":"X$3+$C111+Distributionsanlæg!X112","v":2038},{"$f":"Y$3+$C111+Distributionsanlæg!Y112","v":2039},null,{"$f":"Distributionsanlæg!BU111","v":0},{"$f":"Distributionsanlæg!BV111","v":0},{"$f":"Distributionsanlæg!BW111","v":0},{"$f":"Distributionsanlæg!BX111","v":0},{"$f":"Distributionsanlæg!BY111","v":0},{"$f":"Distributionsanlæg!BZ111","v":0},{"$f":"Distributionsanlæg!CA111","v":0},{"$f":"Distributionsanlæg!CB111","v":0},{"$f":"Distributionsanlæg!CC111","v":0},{"$f":"Distributionsanlæg!CD111","v":0},{"$f":"Distributionsanlæg!CE111","v":0},{"$f":"Distributionsanlæg!CF111","v":0},{"$f":"Distributionsanlæg!CG111","v":0},{"$f":"Distributionsanlæg!CH111","v":0},{"$f":"Distributionsanlæg!CI111","v":0},{"$f":"Distributionsanlæg!CJ111","v":0},{"$f":"Distributionsanlæg!CK111","v":0},{"$f":"Distributionsanlæg!CL111","v":0},{"$f":"Distributionsanlæg!CM111","v":0},{"$f":"Distributionsanlæg!CN111","v":0},{"$f":"Distributionsanlæg!CO111","v":0},{"$f":"Distributionsanlæg!CP111","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D111>=AY$2,$AA111/($D111-2009),0)+IF($E111>=AY$2,$AB111/($E111-2009),0)+IF($F111>=AY$2,$AC111/($F111-2009),0)+IF($G111>=AY$2,$AD111/($G111-2009),0)+IF($H111>=AY$2,$AE111/($H111-2009),0)+IF($I111>=AY$2,$AF111/($I111-2009),0)+IF($J111>=AY$2,$AG111/($J111-2009),0)+IF($K111>=AY$2,$AH111/($K111-2009),0)+IF($L111>=AY$2,$AI111/($L111-2009),0)+IF($M111>=AY$2,$AJ111/($M111-2009),0)+IF($N111>=AY$2,$AK111/($N111-2009),0)+IF($O111>=AY$2,$AL111/($O111-2009),0)+IF($P111>=AY$2,$AM111/($P111-2009),0)+IF($Q111>=AY$2,$AN111/($Q111-2009),0)+IF($R111>=AY$2,$AO111/($R111-2009),0)+IF($S111>=AY$2,$AP111/($S111-2009),0)+IF($T111>=AY$2,$AQ111/($T111-2009),0)+IF($U111>=AY$2,$AR111/($U111-2009),0)+IF($V111>=AY$2,$AS111/($V111-2009),0)+IF($W111>=AY$2,$AT111/($W111-2009),0)+IF($X111>=AY$2,$AU111/($X111-2009),0)+IF($Y111>=AY$2,$AV111/($Y111-2009),0)","v":0},{"$f":"IF($D111>=AZ$2,$AA111/($D111-2009),0)+IF($E111>=AZ$2,$AB111/($E111-2009),0)+IF($F111>=AZ$2,$AC111/($F111-2009),0)+IF($G111>=AZ$2,$AD111/($G111-2009),0)+IF($H111>=AZ$2,$AE111/($H111-2009),0)+IF($I111>=AZ$2,$AF111/($I111-2009),0)+IF($J111>=AZ$2,$AG111/($J111-2009),0)+IF($K111>=AZ$2,$AH111/($K111-2009),0)+IF($L111>=AZ$2,$AI111/($L111-2009),0)+IF($M111>=AZ$2,$AJ111/($M111-2009),0)+IF($N111>=AZ$2,$AK111/($N111-2009),0)+IF($O111>=AZ$2,$AL111/($O111-2009),0)+IF($P111>=AZ$2,$AM111/($P111-2009),0)+IF($Q111>=AZ$2,$AN111/($Q111-2009),0)+IF($R111>=AZ$2,$AO111/($R111-2009),0)+IF($S111>=AZ$2,$AP111/($S111-2009),0)+IF($T111>=AZ$2,$AQ111/($T111-2009),0)+IF($U111>=AZ$2,$AR111/($U111-2009),0)+IF($V111>=AZ$2,$AS111/($V111-2009),0)+IF($W111>=AZ$2,$AT111/($W111-2009),0)+IF($X111>=AZ$2,$AU111/($X111-2009),0)+IF($Y111>=AZ$2,$AV111/($Y111-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D111>=DL$2,$AA111/($D111-2009),0)+IF($E111>=DL$2,$AB111/($E111-2009),0)+IF($F111>=DL$2,$AC111/($F111-2009),0)+IF($G111>=DL$2,$AD111/($G111-2009),0)+IF($H111>=DL$2,$AE111/($H111-2009),0)+IF($I111>=DL$2,$AF111/($I111-2009),0)+IF($J111>=DL$2,$AG111/($J111-2009),0)+IF($K111>=DL$2,$AH111/($K111-2009),0)+IF($L111>=DL$2,$AI111/($L111-2009),0)+IF($M111>=DL$2,$AJ111/($M111-2009),0)+IF($N111>=DL$2,$AK111/($N111-2009),0)+IF($O111>=DL$2,$AL111/($O111-2009),0)+IF($P111>=DL$2,$AM111/($P111-2009),0)+IF($Q111>=DL$2,$AN111/($Q111-2009),0)+IF($R111>=DL$2,$AO111/($R111-2009),0)+IF($S111>=DL$2,$AP111/($S111-2009),0)+IF($T111>=DL$2,$AQ111/($T111-2009),0)+IF($U111>=DL$2,$AR111/($U111-2009),0)+IF($V111>=DL$2,$AS111/($V111-2009),0)+IF($W111>=DL$2,$AT111/($W111-2009),0)+IF($X111>=DL$2,$AU111/($X111-2009),0)+IF($Y111>=DL$2,$AV111/($Y111-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B149","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E149","v":50},{"$f":"D$3+$C113+Distributionsanlæg!D114","v":1955},{"$f":"E$3+$C113+Distributionsanlæg!E114","v":1965},{"$f":"F$3+$C113+Distributionsanlæg!F114","v":1975},{"$f":"G$3+$C113+Distributionsanlæg!G114","v":1985},{"$f":"H$3+$C113+Distributionsanlæg!H114","v":1995},{"$f":"I$3+$C113+Distributionsanlæg!I114","v":2005},{"$f":"J$3+$C113+Distributionsanlæg!J114","v":2015},{"$f":"K$3+$C113+Distributionsanlæg!K114","v":2025},{"$f":"L$3+$C113+Distributionsanlæg!L114","v":2032},{"$f":"M$3+$C113+Distributionsanlæg!M114","v":2037},{"$f":"N$3+$C113+Distributionsanlæg!N114","v":2042},{"$f":"O$3+$C113+Distributionsanlæg!O114","v":2047},{"$f":"P$3+$C113+Distributionsanlæg!P114","v":2050},{"$f":"Q$3+$C113+Distributionsanlæg!Q114","v":2051},{"$f":"R$3+$C113+Distributionsanlæg!R114","v":2052},{"$f":"S$3+$C113+Distributionsanlæg!S114","v":2053},{"$f":"T$3+$C113+Distributionsanlæg!T114","v":2054},{"$f":"U$3+$C113+Distributionsanlæg!U114","v":2055},{"$f":"V$3+$C113+Distributionsanlæg!V114","v":2056},{"$f":"W$3+$C113+Distributionsanlæg!W114","v":2057},{"$f":"X$3+$C113+Distributionsanlæg!X114","v":2058},{"$f":"Y$3+$C113+Distributionsanlæg!Y114","v":2059},null,{"$f":"Distributionsanlæg!BU113","v":0},{"$f":"Distributionsanlæg!BV113","v":0},{"$f":"Distributionsanlæg!BW113","v":0},{"$f":"Distributionsanlæg!BX113","v":0},{"$f":"Distributionsanlæg!BY113","v":0},{"$f":"Distributionsanlæg!BZ113","v":0},{"$f":"Distributionsanlæg!CA113","v":0},{"$f":"Distributionsanlæg!CB113","v":0},{"$f":"Distributionsanlæg!CC113","v":0},{"$f":"Distributionsanlæg!CD113","v":0},{"$f":"Distributionsanlæg!CE113","v":844463.00907245046},{"$f":"Distributionsanlæg!CF113","v":0},{"$f":"Distributionsanlæg!CG113","v":0},{"$f":"Distributionsanlæg!CH113","v":0},{"$f":"Distributionsanlæg!CI113","v":0},{"$f":"Distributionsanlæg!CJ113","v":0},{"$f":"Distributionsanlæg!CK113","v":0},{"$f":"Distributionsanlæg!CL113","v":0},{"$f":"Distributionsanlæg!CM113","v":0},{"$f":"Distributionsanlæg!CN113","v":0},{"$f":"Distributionsanlæg!CO113","v":0},{"$f":"Distributionsanlæg!CP113","v":0},844463.00907245046,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D113>=AY$2,$AA113/($D113-2009),0)+IF($E113>=AY$2,$AB113/($E113-2009),0)+IF($F113>=AY$2,$AC113/($F113-2009),0)+IF($G113>=AY$2,$AD113/($G113-2009),0)+IF($H113>=AY$2,$AE113/($H113-2009),0)+IF($I113>=AY$2,$AF113/($I113-2009),0)+IF($J113>=AY$2,$AG113/($J113-2009),0)+IF($K113>=AY$2,$AH113/($K113-2009),0)+IF($L113>=AY$2,$AI113/($L113-2009),0)+IF($M113>=AY$2,$AJ113/($M113-2009),0)+IF($N113>=AY$2,$AK113/($N113-2009),0)+IF($O113>=AY$2,$AL113/($O113-2009),0)+IF($P113>=AY$2,$AM113/($P113-2009),0)+IF($Q113>=AY$2,$AN113/($Q113-2009),0)+IF($R113>=AY$2,$AO113/($R113-2009),0)+IF($S113>=AY$2,$AP113/($S113-2009),0)+IF($T113>=AY$2,$AQ113/($T113-2009),0)+IF($U113>=AY$2,$AR113/($U113-2009),0)+IF($V113>=AY$2,$AS113/($V113-2009),0)+IF($W113>=AY$2,$AT113/($W113-2009),0)+IF($X113>=AY$2,$AU113/($X113-2009),0)+IF($Y113>=AY$2,$AV113/($Y113-2009),0)","v":25589.788153710619},{"$f":"IF($D113>=AZ$2,$AA113/($D113-2009),0)+IF($E113>=AZ$2,$AB113/($E113-2009),0)+IF($F113>=AZ$2,$AC113/($F113-2009),0)+IF($G113>=AZ$2,$AD113/($G113-2009),0)+IF($H113>=AZ$2,$AE113/($H113-2009),0)+IF($I113>=AZ$2,$AF113/($I113-2009),0)+IF($J113>=AZ$2,$AG113/($J113-2009),0)+IF($K113>=AZ$2,$AH113/($K113-2009),0)+IF($L113>=AZ$2,$AI113/($L113-2009),0)+IF($M113>=AZ$2,$AJ113/($M113-2009),0)+IF($N113>=AZ$2,$AK113/($N113-2009),0)+IF($O113>=AZ$2,$AL113/($O113-2009),0)+IF($P113>=AZ$2,$AM113/($P113-2009),0)+IF($Q113>=AZ$2,$AN113/($Q113-2009),0)+IF($R113>=AZ$2,$AO113/($R113-2009),0)+IF($S113>=AZ$2,$AP113/($S113-2009),0)+IF($T113>=AZ$2,$AQ113/($T113-2009),0)+IF($U113>=AZ$2,$AR113/($U113-2009),0)+IF($V113>=AZ$2,$AS113/($V113-2009),0)+IF($W113>=AZ$2,$AT113/($W113-2009),0)+IF($X113>=AZ$2,$AU113/($X113-2009),0)+IF($Y113>=AZ$2,$AV113/($Y113-2009),0)","v":25589.788153710619},25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,25589.788153710619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D113>=DL$2,$AA113/($D113-2009),0)+IF($E113>=DL$2,$AB113/($E113-2009),0)+IF($F113>=DL$2,$AC113/($F113-2009),0)+IF($G113>=DL$2,$AD113/($G113-2009),0)+IF($H113>=DL$2,$AE113/($H113-2009),0)+IF($I113>=DL$2,$AF113/($I113-2009),0)+IF($J113>=DL$2,$AG113/($J113-2009),0)+IF($K113>=DL$2,$AH113/($K113-2009),0)+IF($L113>=DL$2,$AI113/($L113-2009),0)+IF($M113>=DL$2,$AJ113/($M113-2009),0)+IF($N113>=DL$2,$AK113/($N113-2009),0)+IF($O113>=DL$2,$AL113/($O113-2009),0)+IF($P113>=DL$2,$AM113/($P113-2009),0)+IF($Q113>=DL$2,$AN113/($Q113-2009),0)+IF($R113>=DL$2,$AO113/($R113-2009),0)+IF($S113>=DL$2,$AP113/($S113-2009),0)+IF($T113>=DL$2,$AQ113/($T113-2009),0)+IF($U113>=DL$2,$AR113/($U113-2009),0)+IF($V113>=DL$2,$AS113/($V113-2009),0)+IF($W113>=DL$2,$AT113/($W113-2009),0)+IF($X113>=DL$2,$AU113/($X113-2009),0)+IF($Y113>=DL$2,$AV113/($Y113-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B150","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E150","v":20},{"$f":"D$3+$C115","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C115","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU115","v":0},{"$f":"Distributionsanlæg!BV115","v":0},{"$f":"Distributionsanlæg!BW115","v":0},{"$f":"Distributionsanlæg!BX115","v":0},{"$f":"Distributionsanlæg!BY115","v":0},{"$f":"Distributionsanlæg!BZ115","v":0},{"$f":"Distributionsanlæg!CA115","v":0},{"$f":"Distributionsanlæg!CB115","v":0},{"$f":"Distributionsanlæg!CC115","v":0},{"$f":"Distributionsanlæg!CD115","v":0},{"$f":"Distributionsanlæg!CE115","v":38384.68223056593},{"$f":"Distributionsanlæg!CF115","v":0},{"$f":"Distributionsanlæg!CG115","v":0},{"$f":"Distributionsanlæg!CH115","v":0},{"$f":"Distributionsanlæg!CI115","v":0},{"$f":"Distributionsanlæg!CJ115","v":0},{"$f":"Distributionsanlæg!CK115","v":0},{"$f":"Distributionsanlæg!CL115","v":0},{"$f":"Distributionsanlæg!CM115","v":0},{"$f":"Distributionsanlæg!CN115","v":0},{"$f":"Distributionsanlæg!CO115","v":0},{"$f":"Distributionsanlæg!CP115","v":0},38384.68223056593,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D115>=AY$2,$AA115/($D115-2009),0)+IF($E115>=AY$2,$AB115/($E115-2009),0)+IF($F115>=AY$2,$AC115/($F115-2009),0)+IF($G115>=AY$2,$AD115/($G115-2009),0)+IF($H115>=AY$2,$AE115/($H115-2009),0)+IF($I115>=AY$2,$AF115/($I115-2009),0)+IF($J115>=AY$2,$AG115/($J115-2009),0)+IF($K115>=AY$2,$AH115/($K115-2009),0)+IF($L115>=AY$2,$AI115/($L115-2009),0)+IF($M115>=AY$2,$AJ115/($M115-2009),0)+IF($N115>=AY$2,$AK115/($N115-2009),0)+IF($O115>=AY$2,$AL115/($O115-2009),0)+IF($P115>=AY$2,$AM115/($P115-2009),0)+IF($Q115>=AY$2,$AN115/($Q115-2009),0)+IF($R115>=AY$2,$AO115/($R115-2009),0)+IF($S115>=AY$2,$AP115/($S115-2009),0)+IF($T115>=AY$2,$AQ115/($T115-2009),0)+IF($U115>=AY$2,$AR115/($U115-2009),0)+IF($V115>=AY$2,$AS115/($V115-2009),0)+IF($W115>=AY$2,$AT115/($W115-2009),0)+IF($X115>=AY$2,$AU115/($X115-2009),0)+IF($Y115>=AY$2,$AV115/($Y115-2009),0)","v":12794.894076855309},{"$f":"IF($D115>=AZ$2,$AA115/($D115-2009),0)+IF($E115>=AZ$2,$AB115/($E115-2009),0)+IF($F115>=AZ$2,$AC115/($F115-2009),0)+IF($G115>=AZ$2,$AD115/($G115-2009),0)+IF($H115>=AZ$2,$AE115/($H115-2009),0)+IF($I115>=AZ$2,$AF115/($I115-2009),0)+IF($J115>=AZ$2,$AG115/($J115-2009),0)+IF($K115>=AZ$2,$AH115/($K115-2009),0)+IF($L115>=AZ$2,$AI115/($L115-2009),0)+IF($M115>=AZ$2,$AJ115/($M115-2009),0)+IF($N115>=AZ$2,$AK115/($N115-2009),0)+IF($O115>=AZ$2,$AL115/($O115-2009),0)+IF($P115>=AZ$2,$AM115/($P115-2009),0)+IF($Q115>=AZ$2,$AN115/($Q115-2009),0)+IF($R115>=AZ$2,$AO115/($R115-2009),0)+IF($S115>=AZ$2,$AP115/($S115-2009),0)+IF($T115>=AZ$2,$AQ115/($T115-2009),0)+IF($U115>=AZ$2,$AR115/($U115-2009),0)+IF($V115>=AZ$2,$AS115/($V115-2009),0)+IF($W115>=AZ$2,$AT115/($W115-2009),0)+IF($X115>=AZ$2,$AU115/($X115-2009),0)+IF($Y115>=AZ$2,$AV115/($Y115-2009),0)","v":12794.894076855309},12794.894076855309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D115>=DL$2,$AA115/($D115-2009),0)+IF($E115>=DL$2,$AB115/($E115-2009),0)+IF($F115>=DL$2,$AC115/($F115-2009),0)+IF($G115>=DL$2,$AD115/($G115-2009),0)+IF($H115>=DL$2,$AE115/($H115-2009),0)+IF($I115>=DL$2,$AF115/($I115-2009),0)+IF($J115>=DL$2,$AG115/($J115-2009),0)+IF($K115>=DL$2,$AH115/($K115-2009),0)+IF($L115>=DL$2,$AI115/($L115-2009),0)+IF($M115>=DL$2,$AJ115/($M115-2009),0)+IF($N115>=DL$2,$AK115/($N115-2009),0)+IF($O115>=DL$2,$AL115/($O115-2009),0)+IF($P115>=DL$2,$AM115/($P115-2009),0)+IF($Q115>=DL$2,$AN115/($Q115-2009),0)+IF($R115>=DL$2,$AO115/($R115-2009),0)+IF($S115>=DL$2,$AP115/($S115-2009),0)+IF($T115>=DL$2,$AQ115/($T115-2009),0)+IF($U115>=DL$2,$AR115/($U115-2009),0)+IF($V115>=DL$2,$AS115/($V115-2009),0)+IF($W115>=DL$2,$AT115/($W115-2009),0)+IF($X115>=DL$2,$AU115/($X115-2009),0)+IF($Y115>=DL$2,$AV115/($Y115-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B151","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E151","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU116","v":0},{"$f":"Distributionsanlæg!BV116","v":0},{"$f":"Distributionsanlæg!BW116","v":0},{"$f":"Distributionsanlæg!BX116","v":0},{"$f":"Distributionsanlæg!BY116","v":0},{"$f":"Distributionsanlæg!BZ116","v":0},{"$f":"Distributionsanlæg!CA116","v":0},{"$f":"Distributionsanlæg!CB116","v":0},{"$f":"Distributionsanlæg!CC116","v":0},{"$f":"Distributionsanlæg!CD116","v":0},{"$f":"Distributionsanlæg!CE116","v":0},{"$f":"Distributionsanlæg!CF116","v":0},{"$f":"Distributionsanlæg!CG116","v":0},{"$f":"Distributionsanlæg!CH116","v":0},{"$f":"Distributionsanlæg!CI116","v":0},{"$f":"Distributionsanlæg!CJ116","v":0},{"$f":"Distributionsanlæg!CK116","v":0},{"$f":"Distributionsanlæg!CL116","v":0},{"$f":"Distributionsanlæg!CM116","v":0},{"$f":"Distributionsanlæg!CN116","v":0},{"$f":"Distributionsanlæg!CO116","v":0},{"$f":"Distributionsanlæg!CP116","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D116>=AY$2,$AA116/($D116-2009),0)+IF($E116>=AY$2,$AB116/($E116-2009),0)+IF($F116>=AY$2,$AC116/($F116-2009),0)+IF($G116>=AY$2,$AD116/($G116-2009),0)+IF($H116>=AY$2,$AE116/($H116-2009),0)+IF($I116>=AY$2,$AF116/($I116-2009),0)+IF($J116>=AY$2,$AG116/($J116-2009),0)+IF($K116>=AY$2,$AH116/($K116-2009),0)+IF($L116>=AY$2,$AI116/($L116-2009),0)+IF($M116>=AY$2,$AJ116/($M116-2009),0)+IF($N116>=AY$2,$AK116/($N116-2009),0)+IF($O116>=AY$2,$AL116/($O116-2009),0)+IF($P116>=AY$2,$AM116/($P116-2009),0)+IF($Q116>=AY$2,$AN116/($Q116-2009),0)+IF($R116>=AY$2,$AO116/($R116-2009),0)+IF($S116>=AY$2,$AP116/($S116-2009),0)+IF($T116>=AY$2,$AQ116/($T116-2009),0)+IF($U116>=AY$2,$AR116/($U116-2009),0)+IF($V116>=AY$2,$AS116/($V116-2009),0)+IF($W116>=AY$2,$AT116/($W116-2009),0)+IF($X116>=AY$2,$AU116/($X116-2009),0)+IF($Y116>=AY$2,$AV116/($Y116-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B152","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E152","v":50},{"$f":"D$3+$C117+Distributionsanlæg!D118","v":1955},{"$f":"E$3+$C117+Distributionsanlæg!E118","v":1965},{"$f":"F$3+$C117+Distributionsanlæg!F118","v":1975},{"$f":"G$3+$C117+Distributionsanlæg!G118","v":1985},{"$f":"H$3+$C117+Distributionsanlæg!H118","v":1995},{"$f":"I$3+$C117+Distributionsanlæg!I118","v":2005},{"$f":"J$3+$C117+Distributionsanlæg!J118","v":2015},{"$f":"K$3+$C117+Distributionsanlæg!K118","v":2025},{"$f":"L$3+$C117+Distributionsanlæg!L118","v":2032},{"$f":"M$3+$C117+Distributionsanlæg!M118","v":2037},{"$f":"N$3+$C117+Distributionsanlæg!N118","v":2042},{"$f":"O$3+$C117+Distributionsanlæg!O118","v":2047},{"$f":"P$3+$C117+Distributionsanlæg!P118","v":2050},{"$f":"Q$3+$C117+Distributionsanlæg!Q118","v":2051},{"$f":"R$3+$C117+Distributionsanlæg!R118","v":2052},{"$f":"S$3+$C117+Distributionsanlæg!S118","v":2053},{"$f":"T$3+$C117+Distributionsanlæg!T118","v":2054},{"$f":"U$3+$C117+Distributionsanlæg!U118","v":2055},{"$f":"V$3+$C117+Distributionsanlæg!V118","v":2056},{"$f":"W$3+$C117+Distributionsanlæg!W118","v":2057},{"$f":"X$3+$C117+Distributionsanlæg!X118","v":2058},{"$f":"Y$3+$C117+Distributionsanlæg!Y118","v":2059},null,{"$f":"Distributionsanlæg!BU117","v":0},{"$f":"Distributionsanlæg!BV117","v":0},{"$f":"Distributionsanlæg!BW117","v":0},{"$f":"Distributionsanlæg!BX117","v":0},{"$f":"Distributionsanlæg!BY117","v":0},{"$f":"Distributionsanlæg!BZ117","v":0},{"$f":"Distributionsanlæg!CA117","v":0},{"$f":"Distributionsanlæg!CB117","v":0},{"$f":"Distributionsanlæg!CC117","v":0},{"$f":"Distributionsanlæg!CD117","v":0},{"$f":"Distributionsanlæg!CE117","v":0},{"$f":"Distributionsanlæg!CF117","v":0},{"$f":"Distributionsanlæg!CG117","v":0},{"$f":"Distributionsanlæg!CH117","v":0},{"$f":"Distributionsanlæg!CI117","v":0},{"$f":"Distributionsanlæg!CJ117","v":0},{"$f":"Distributionsanlæg!CK117","v":0},{"$f":"Distributionsanlæg!CL117","v":0},{"$f":"Distributionsanlæg!CM117","v":0},{"$f":"Distributionsanlæg!CN117","v":0},{"$f":"Distributionsanlæg!CO117","v":0},{"$f":"Distributionsanlæg!CP117","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D117>=AY$2,$AA117/($D117-2009),0)+IF($E117>=AY$2,$AB117/($E117-2009),0)+IF($F117>=AY$2,$AC117/($F117-2009),0)+IF($G117>=AY$2,$AD117/($G117-2009),0)+IF($H117>=AY$2,$AE117/($H117-2009),0)+IF($I117>=AY$2,$AF117/($I117-2009),0)+IF($J117>=AY$2,$AG117/($J117-2009),0)+IF($K117>=AY$2,$AH117/($K117-2009),0)+IF($L117>=AY$2,$AI117/($L117-2009),0)+IF($M117>=AY$2,$AJ117/($M117-2009),0)+IF($N117>=AY$2,$AK117/($N117-2009),0)+IF($O117>=AY$2,$AL117/($O117-2009),0)+IF($P117>=AY$2,$AM117/($P117-2009),0)+IF($Q117>=AY$2,$AN117/($Q117-2009),0)+IF($R117>=AY$2,$AO117/($R117-2009),0)+IF($S117>=AY$2,$AP117/($S117-2009),0)+IF($T117>=AY$2,$AQ117/($T117-2009),0)+IF($U117>=AY$2,$AR117/($U117-2009),0)+IF($V117>=AY$2,$AS117/($V117-2009),0)+IF($W117>=AY$2,$AT117/($W117-2009),0)+IF($X117>=AY$2,$AU117/($X117-2009),0)+IF($Y117>=AY$2,$AV117/($Y117-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B153","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E153","v":20},{"$f":"D$3+$C119","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C119","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU119","v":0},{"$f":"Distributionsanlæg!BV119","v":0},{"$f":"Distributionsanlæg!BW119","v":0},{"$f":"Distributionsanlæg!BX119","v":0},{"$f":"Distributionsanlæg!BY119","v":0},{"$f":"Distributionsanlæg!BZ119","v":0},{"$f":"Distributionsanlæg!CA119","v":0},{"$f":"Distributionsanlæg!CB119","v":0},{"$f":"Distributionsanlæg!CC119","v":0},{"$f":"Distributionsanlæg!CD119","v":0},{"$f":"Distributionsanlæg!CE119","v":0},{"$f":"Distributionsanlæg!CF119","v":0},{"$f":"Distributionsanlæg!CG119","v":0},{"$f":"Distributionsanlæg!CH119","v":0},{"$f":"Distributionsanlæg!CI119","v":0},{"$f":"Distributionsanlæg!CJ119","v":0},{"$f":"Distributionsanlæg!CK119","v":0},{"$f":"Distributionsanlæg!CL119","v":0},{"$f":"Distributionsanlæg!CM119","v":0},{"$f":"Distributionsanlæg!CN119","v":0},{"$f":"Distributionsanlæg!CO119","v":0},{"$f":"Distributionsanlæg!CP119","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D119>=AY$2,$AA119/($D119-2009),0)+IF($E119>=AY$2,$AB119/($E119-2009),0)+IF($F119>=AY$2,$AC119/($F119-2009),0)+IF($G119>=AY$2,$AD119/($G119-2009),0)+IF($H119>=AY$2,$AE119/($H119-2009),0)+IF($I119>=AY$2,$AF119/($I119-2009),0)+IF($J119>=AY$2,$AG119/($J119-2009),0)+IF($K119>=AY$2,$AH119/($K119-2009),0)+IF($L119>=AY$2,$AI119/($L119-2009),0)+IF($M119>=AY$2,$AJ119/($M119-2009),0)+IF($N119>=AY$2,$AK119/($N119-2009),0)+IF($O119>=AY$2,$AL119/($O119-2009),0)+IF($P119>=AY$2,$AM119/($P119-2009),0)+IF($Q119>=AY$2,$AN119/($Q119-2009),0)+IF($R119>=AY$2,$AO119/($R119-2009),0)+IF($S119>=AY$2,$AP119/($S119-2009),0)+IF($T119>=AY$2,$AQ119/($T119-2009),0)+IF($U119>=AY$2,$AR119/($U119-2009),0)+IF($V119>=AY$2,$AS119/($V119-2009),0)+IF($W119>=AY$2,$AT119/($W119-2009),0)+IF($X119>=AY$2,$AU119/($X119-2009),0)+IF($Y119>=AY$2,$AV119/($Y119-2009),0)","v":0},{"$f":"IF($D119>=AZ$2,$AA119/($D119-2009),0)+IF($E119>=AZ$2,$AB119/($E119-2009),0)+IF($F119>=AZ$2,$AC119/($F119-2009),0)+IF($G119>=AZ$2,$AD119/($G119-2009),0)+IF($H119>=AZ$2,$AE119/($H119-2009),0)+IF($I119>=AZ$2,$AF119/($I119-2009),0)+IF($J119>=AZ$2,$AG119/($J119-2009),0)+IF($K119>=AZ$2,$AH119/($K119-2009),0)+IF($L119>=AZ$2,$AI119/($L119-2009),0)+IF($M119>=AZ$2,$AJ119/($M119-2009),0)+IF($N119>=AZ$2,$AK119/($N119-2009),0)+IF($O119>=AZ$2,$AL119/($O119-2009),0)+IF($P119>=AZ$2,$AM119/($P119-2009),0)+IF($Q119>=AZ$2,$AN119/($Q119-2009),0)+IF($R119>=AZ$2,$AO119/($R119-2009),0)+IF($S119>=AZ$2,$AP119/($S119-2009),0)+IF($T119>=AZ$2,$AQ119/($T119-2009),0)+IF($U119>=AZ$2,$AR119/($U119-2009),0)+IF($V119>=AZ$2,$AS119/($V119-2009),0)+IF($W119>=AZ$2,$AT119/($W119-2009),0)+IF($X119>=AZ$2,$AU119/($X119-2009),0)+IF($Y119>=AZ$2,$AV119/($Y119-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D119>=DL$2,$AA119/($D119-2009),0)+IF($E119>=DL$2,$AB119/($E119-2009),0)+IF($F119>=DL$2,$AC119/($F119-2009),0)+IF($G119>=DL$2,$AD119/($G119-2009),0)+IF($H119>=DL$2,$AE119/($H119-2009),0)+IF($I119>=DL$2,$AF119/($I119-2009),0)+IF($J119>=DL$2,$AG119/($J119-2009),0)+IF($K119>=DL$2,$AH119/($K119-2009),0)+IF($L119>=DL$2,$AI119/($L119-2009),0)+IF($M119>=DL$2,$AJ119/($M119-2009),0)+IF($N119>=DL$2,$AK119/($N119-2009),0)+IF($O119>=DL$2,$AL119/($O119-2009),0)+IF($P119>=DL$2,$AM119/($P119-2009),0)+IF($Q119>=DL$2,$AN119/($Q119-2009),0)+IF($R119>=DL$2,$AO119/($R119-2009),0)+IF($S119>=DL$2,$AP119/($S119-2009),0)+IF($T119>=DL$2,$AQ119/($T119-2009),0)+IF($U119>=DL$2,$AR119/($U119-2009),0)+IF($V119>=DL$2,$AS119/($V119-2009),0)+IF($W119>=DL$2,$AT119/($W119-2009),0)+IF($X119>=DL$2,$AU119/($X119-2009),0)+IF($Y119>=DL$2,$AV119/($Y119-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B154","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E154","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU120","v":0},{"$f":"Distributionsanlæg!BV120","v":0},{"$f":"Distributionsanlæg!BW120","v":0},{"$f":"Distributionsanlæg!BX120","v":0},{"$f":"Distributionsanlæg!BY120","v":0},{"$f":"Distributionsanlæg!BZ120","v":0},{"$f":"Distributionsanlæg!CA120","v":0},{"$f":"Distributionsanlæg!CB120","v":0},{"$f":"Distributionsanlæg!CC120","v":0},{"$f":"Distributionsanlæg!CD120","v":0},{"$f":"Distributionsanlæg!CE120","v":0},{"$f":"Distributionsanlæg!CF120","v":0},{"$f":"Distributionsanlæg!CG120","v":0},{"$f":"Distributionsanlæg!CH120","v":0},{"$f":"Distributionsanlæg!CI120","v":0},{"$f":"Distributionsanlæg!CJ120","v":0},{"$f":"Distributionsanlæg!CK120","v":0},{"$f":"Distributionsanlæg!CL120","v":0},{"$f":"Distributionsanlæg!CM120","v":0},{"$f":"Distributionsanlæg!CN120","v":0},{"$f":"Distributionsanlæg!CO120","v":0},{"$f":"Distributionsanlæg!CP120","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D120>=AY$2,$AA120/($D120-2009),0)+IF($E120>=AY$2,$AB120/($E120-2009),0)+IF($F120>=AY$2,$AC120/($F120-2009),0)+IF($G120>=AY$2,$AD120/($G120-2009),0)+IF($H120>=AY$2,$AE120/($H120-2009),0)+IF($I120>=AY$2,$AF120/($I120-2009),0)+IF($J120>=AY$2,$AG120/($J120-2009),0)+IF($K120>=AY$2,$AH120/($K120-2009),0)+IF($L120>=AY$2,$AI120/($L120-2009),0)+IF($M120>=AY$2,$AJ120/($M120-2009),0)+IF($N120>=AY$2,$AK120/($N120-2009),0)+IF($O120>=AY$2,$AL120/($O120-2009),0)+IF($P120>=AY$2,$AM120/($P120-2009),0)+IF($Q120>=AY$2,$AN120/($Q120-2009),0)+IF($R120>=AY$2,$AO120/($R120-2009),0)+IF($S120>=AY$2,$AP120/($S120-2009),0)+IF($T120>=AY$2,$AQ120/($T120-2009),0)+IF($U120>=AY$2,$AR120/($U120-2009),0)+IF($V120>=AY$2,$AS120/($V120-2009),0)+IF($W120>=AY$2,$AT120/($W120-2009),0)+IF($X120>=AY$2,$AU120/($X120-2009),0)+IF($Y120>=AY$2,$AV120/($Y120-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B155","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E155","v":50},{"$f":"D$3+$C121+Distributionsanlæg!D122","v":1955},{"$f":"E$3+$C121+Distributionsanlæg!E122","v":1965},{"$f":"F$3+$C121+Distributionsanlæg!F122","v":1975},{"$f":"G$3+$C121+Distributionsanlæg!G122","v":1985},{"$f":"H$3+$C121+Distributionsanlæg!H122","v":1995},{"$f":"I$3+$C121+Distributionsanlæg!I122","v":2005},{"$f":"J$3+$C121+Distributionsanlæg!J122","v":2015},{"$f":"K$3+$C121+Distributionsanlæg!K122","v":2025},{"$f":"L$3+$C121+Distributionsanlæg!L122","v":2032},{"$f":"M$3+$C121+Distributionsanlæg!M122","v":2037},{"$f":"N$3+$C121+Distributionsanlæg!N122","v":2042},{"$f":"O$3+$C121+Distributionsanlæg!O122","v":2047},{"$f":"P$3+$C121+Distributionsanlæg!P122","v":2050},{"$f":"Q$3+$C121+Distributionsanlæg!Q122","v":2051},{"$f":"R$3+$C121+Distributionsanlæg!R122","v":2052},{"$f":"S$3+$C121+Distributionsanlæg!S122","v":2053},{"$f":"T$3+$C121+Distributionsanlæg!T122","v":2054},{"$f":"U$3+$C121+Distributionsanlæg!U122","v":2055},{"$f":"V$3+$C121+Distributionsanlæg!V122","v":2056},{"$f":"W$3+$C121+Distributionsanlæg!W122","v":2057},{"$f":"X$3+$C121+Distributionsanlæg!X122","v":2058},{"$f":"Y$3+$C121+Distributionsanlæg!Y122","v":2059},null,{"$f":"Distributionsanlæg!BU121","v":0},{"$f":"Distributionsanlæg!BV121","v":0},{"$f":"Distributionsanlæg!BW121","v":0},{"$f":"Distributionsanlæg!BX121","v":0},{"$f":"Distributionsanlæg!BY121","v":0},{"$f":"Distributionsanlæg!BZ121","v":0},{"$f":"Distributionsanlæg!CA121","v":0},{"$f":"Distributionsanlæg!CB121","v":0},{"$f":"Distributionsanlæg!CC121","v":0},{"$f":"Distributionsanlæg!CD121","v":0},{"$f":"Distributionsanlæg!CE121","v":0},{"$f":"Distributionsanlæg!CF121","v":0},{"$f":"Distributionsanlæg!CG121","v":0},{"$f":"Distributionsanlæg!CH121","v":0},{"$f":"Distributionsanlæg!CI121","v":0},{"$f":"Distributionsanlæg!CJ121","v":0},{"$f":"Distributionsanlæg!CK121","v":0},{"$f":"Distributionsanlæg!CL121","v":0},{"$f":"Distributionsanlæg!CM121","v":0},{"$f":"Distributionsanlæg!CN121","v":0},{"$f":"Distributionsanlæg!CO121","v":0},{"$f":"Distributionsanlæg!CP121","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D121>=AY$2,$AA121/($D121-2009),0)+IF($E121>=AY$2,$AB121/($E121-2009),0)+IF($F121>=AY$2,$AC121/($F121-2009),0)+IF($G121>=AY$2,$AD121/($G121-2009),0)+IF($H121>=AY$2,$AE121/($H121-2009),0)+IF($I121>=AY$2,$AF121/($I121-2009),0)+IF($J121>=AY$2,$AG121/($J121-2009),0)+IF($K121>=AY$2,$AH121/($K121-2009),0)+IF($L121>=AY$2,$AI121/($L121-2009),0)+IF($M121>=AY$2,$AJ121/($M121-2009),0)+IF($N121>=AY$2,$AK121/($N121-2009),0)+IF($O121>=AY$2,$AL121/($O121-2009),0)+IF($P121>=AY$2,$AM121/($P121-2009),0)+IF($Q121>=AY$2,$AN121/($Q121-2009),0)+IF($R121>=AY$2,$AO121/($R121-2009),0)+IF($S121>=AY$2,$AP121/($S121-2009),0)+IF($T121>=AY$2,$AQ121/($T121-2009),0)+IF($U121>=AY$2,$AR121/($U121-2009),0)+IF($V121>=AY$2,$AS121/($V121-2009),0)+IF($W121>=AY$2,$AT121/($W121-2009),0)+IF($X121>=AY$2,$AU121/($X121-2009),0)+IF($Y121>=AY$2,$AV121/($Y121-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B156","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E156","v":20},{"$f":"D$3+$C123","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C123","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU123","v":0},{"$f":"Distributionsanlæg!BV123","v":0},{"$f":"Distributionsanlæg!BW123","v":0},{"$f":"Distributionsanlæg!BX123","v":0},{"$f":"Distributionsanlæg!BY123","v":0},{"$f":"Distributionsanlæg!BZ123","v":0},{"$f":"Distributionsanlæg!CA123","v":0},{"$f":"Distributionsanlæg!CB123","v":0},{"$f":"Distributionsanlæg!CC123","v":0},{"$f":"Distributionsanlæg!CD123","v":0},{"$f":"Distributionsanlæg!CE123","v":0},{"$f":"Distributionsanlæg!CF123","v":0},{"$f":"Distributionsanlæg!CG123","v":0},{"$f":"Distributionsanlæg!CH123","v":0},{"$f":"Distributionsanlæg!CI123","v":0},{"$f":"Distributionsanlæg!CJ123","v":0},{"$f":"Distributionsanlæg!CK123","v":0},{"$f":"Distributionsanlæg!CL123","v":0},{"$f":"Distributionsanlæg!CM123","v":0},{"$f":"Distributionsanlæg!CN123","v":0},{"$f":"Distributionsanlæg!CO123","v":0},{"$f":"Distributionsanlæg!CP123","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D123>=AY$2,$AA123/($D123-2009),0)+IF($E123>=AY$2,$AB123/($E123-2009),0)+IF($F123>=AY$2,$AC123/($F123-2009),0)+IF($G123>=AY$2,$AD123/($G123-2009),0)+IF($H123>=AY$2,$AE123/($H123-2009),0)+IF($I123>=AY$2,$AF123/($I123-2009),0)+IF($J123>=AY$2,$AG123/($J123-2009),0)+IF($K123>=AY$2,$AH123/($K123-2009),0)+IF($L123>=AY$2,$AI123/($L123-2009),0)+IF($M123>=AY$2,$AJ123/($M123-2009),0)+IF($N123>=AY$2,$AK123/($N123-2009),0)+IF($O123>=AY$2,$AL123/($O123-2009),0)+IF($P123>=AY$2,$AM123/($P123-2009),0)+IF($Q123>=AY$2,$AN123/($Q123-2009),0)+IF($R123>=AY$2,$AO123/($R123-2009),0)+IF($S123>=AY$2,$AP123/($S123-2009),0)+IF($T123>=AY$2,$AQ123/($T123-2009),0)+IF($U123>=AY$2,$AR123/($U123-2009),0)+IF($V123>=AY$2,$AS123/($V123-2009),0)+IF($W123>=AY$2,$AT123/($W123-2009),0)+IF($X123>=AY$2,$AU123/($X123-2009),0)+IF($Y123>=AY$2,$AV123/($Y123-2009),0)","v":0},{"$f":"IF($D123>=AZ$2,$AA123/($D123-2009),0)+IF($E123>=AZ$2,$AB123/($E123-2009),0)+IF($F123>=AZ$2,$AC123/($F123-2009),0)+IF($G123>=AZ$2,$AD123/($G123-2009),0)+IF($H123>=AZ$2,$AE123/($H123-2009),0)+IF($I123>=AZ$2,$AF123/($I123-2009),0)+IF($J123>=AZ$2,$AG123/($J123-2009),0)+IF($K123>=AZ$2,$AH123/($K123-2009),0)+IF($L123>=AZ$2,$AI123/($L123-2009),0)+IF($M123>=AZ$2,$AJ123/($M123-2009),0)+IF($N123>=AZ$2,$AK123/($N123-2009),0)+IF($O123>=AZ$2,$AL123/($O123-2009),0)+IF($P123>=AZ$2,$AM123/($P123-2009),0)+IF($Q123>=AZ$2,$AN123/($Q123-2009),0)+IF($R123>=AZ$2,$AO123/($R123-2009),0)+IF($S123>=AZ$2,$AP123/($S123-2009),0)+IF($T123>=AZ$2,$AQ123/($T123-2009),0)+IF($U123>=AZ$2,$AR123/($U123-2009),0)+IF($V123>=AZ$2,$AS123/($V123-2009),0)+IF($W123>=AZ$2,$AT123/($W123-2009),0)+IF($X123>=AZ$2,$AU123/($X123-2009),0)+IF($Y123>=AZ$2,$AV123/($Y123-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D123>=DL$2,$AA123/($D123-2009),0)+IF($E123>=DL$2,$AB123/($E123-2009),0)+IF($F123>=DL$2,$AC123/($F123-2009),0)+IF($G123>=DL$2,$AD123/($G123-2009),0)+IF($H123>=DL$2,$AE123/($H123-2009),0)+IF($I123>=DL$2,$AF123/($I123-2009),0)+IF($J123>=DL$2,$AG123/($J123-2009),0)+IF($K123>=DL$2,$AH123/($K123-2009),0)+IF($L123>=DL$2,$AI123/($L123-2009),0)+IF($M123>=DL$2,$AJ123/($M123-2009),0)+IF($N123>=DL$2,$AK123/($N123-2009),0)+IF($O123>=DL$2,$AL123/($O123-2009),0)+IF($P123>=DL$2,$AM123/($P123-2009),0)+IF($Q123>=DL$2,$AN123/($Q123-2009),0)+IF($R123>=DL$2,$AO123/($R123-2009),0)+IF($S123>=DL$2,$AP123/($S123-2009),0)+IF($T123>=DL$2,$AQ123/($T123-2009),0)+IF($U123>=DL$2,$AR123/($U123-2009),0)+IF($V123>=DL$2,$AS123/($V123-2009),0)+IF($W123>=DL$2,$AT123/($W123-2009),0)+IF($X123>=DL$2,$AU123/($X123-2009),0)+IF($Y123>=DL$2,$AV123/($Y123-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B157","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E157","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU124","v":0},{"$f":"Distributionsanlæg!BV124","v":0},{"$f":"Distributionsanlæg!BW124","v":0},{"$f":"Distributionsanlæg!BX124","v":0},{"$f":"Distributionsanlæg!BY124","v":0},{"$f":"Distributionsanlæg!BZ124","v":0},{"$f":"Distributionsanlæg!CA124","v":0},{"$f":"Distributionsanlæg!CB124","v":0},{"$f":"Distributionsanlæg!CC124","v":0},{"$f":"Distributionsanlæg!CD124","v":0},{"$f":"Distributionsanlæg!CE124","v":0},{"$f":"Distributionsanlæg!CF124","v":0},{"$f":"Distributionsanlæg!CG124","v":0},{"$f":"Distributionsanlæg!CH124","v":0},{"$f":"Distributionsanlæg!CI124","v":0},{"$f":"Distributionsanlæg!CJ124","v":0},{"$f":"Distributionsanlæg!CK124","v":0},{"$f":"Distributionsanlæg!CL124","v":0},{"$f":"Distributionsanlæg!CM124","v":0},{"$f":"Distributionsanlæg!CN124","v":0},{"$f":"Distributionsanlæg!CO124","v":0},{"$f":"Distributionsanlæg!CP124","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D124>=AY$2,$AA124/($D124-2009),0)+IF($E124>=AY$2,$AB124/($E124-2009),0)+IF($F124>=AY$2,$AC124/($F124-2009),0)+IF($G124>=AY$2,$AD124/($G124-2009),0)+IF($H124>=AY$2,$AE124/($H124-2009),0)+IF($I124>=AY$2,$AF124/($I124-2009),0)+IF($J124>=AY$2,$AG124/($J124-2009),0)+IF($K124>=AY$2,$AH124/($K124-2009),0)+IF($L124>=AY$2,$AI124/($L124-2009),0)+IF($M124>=AY$2,$AJ124/($M124-2009),0)+IF($N124>=AY$2,$AK124/($N124-2009),0)+IF($O124>=AY$2,$AL124/($O124-2009),0)+IF($P124>=AY$2,$AM124/($P124-2009),0)+IF($Q124>=AY$2,$AN124/($Q124-2009),0)+IF($R124>=AY$2,$AO124/($R124-2009),0)+IF($S124>=AY$2,$AP124/($S124-2009),0)+IF($T124>=AY$2,$AQ124/($T124-2009),0)+IF($U124>=AY$2,$AR124/($U124-2009),0)+IF($V124>=AY$2,$AS124/($V124-2009),0)+IF($W124>=AY$2,$AT124/($W124-2009),0)+IF($X124>=AY$2,$AU124/($X124-2009),0)+IF($Y124>=AY$2,$AV124/($Y124-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Små pumpestationer inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW126:AW139)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY126:AY139)","v":0},{"$f":"SUM(AZ126:AZ139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL126:DL139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B159","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E159","v":30},{"$f":"D$3+$C126+Distributionsanlæg!D127","v":1935},{"$f":"E$3+$C126+Distributionsanlæg!E127","v":1945},{"$f":"F$3+$C126+Distributionsanlæg!F127","v":1955},{"$f":"G$3+$C126+Distributionsanlæg!G127","v":1965},{"$f":"H$3+$C126+Distributionsanlæg!H127","v":1975},{"$f":"I$3+$C126+Distributionsanlæg!I127","v":1985},{"$f":"J$3+$C126+Distributionsanlæg!J127","v":1995},{"$f":"K$3+$C126+Distributionsanlæg!K127","v":2005},{"$f":"L$3+$C126+Distributionsanlæg!L127","v":2012},{"$f":"M$3+$C126+Distributionsanlæg!M127","v":2017},{"$f":"N$3+$C126+Distributionsanlæg!N127","v":2022},{"$f":"O$3+$C126+Distributionsanlæg!O127","v":2027},{"$f":"P$3+$C126+Distributionsanlæg!P127","v":2030},{"$f":"Q$3+$C126+Distributionsanlæg!Q127","v":2031},{"$f":"R$3+$C126+Distributionsanlæg!R127","v":2032},{"$f":"S$3+$C126+Distributionsanlæg!S127","v":2033},{"$f":"T$3+$C126+Distributionsanlæg!T127","v":2034},{"$f":"U$3+$C126+Distributionsanlæg!U127","v":2035},{"$f":"V$3+$C126+Distributionsanlæg!V127","v":2036},{"$f":"W$3+$C126+Distributionsanlæg!W127","v":2037},{"$f":"X$3+$C126+Distributionsanlæg!X127","v":2038},{"$f":"Y$3+$C126+Distributionsanlæg!Y127","v":2039},null,{"$f":"Distributionsanlæg!BU126","v":0},{"$f":"Distributionsanlæg!BV126","v":0},{"$f":"Distributionsanlæg!BW126","v":0},{"$f":"Distributionsanlæg!BX126","v":0},{"$f":"Distributionsanlæg!BY126","v":0},{"$f":"Distributionsanlæg!BZ126","v":0},{"$f":"Distributionsanlæg!CA126","v":0},{"$f":"Distributionsanlæg!CB126","v":0},{"$f":"Distributionsanlæg!CC126","v":0},{"$f":"Distributionsanlæg!CD126","v":0},{"$f":"Distributionsanlæg!CE126","v":0},{"$f":"Distributionsanlæg!CF126","v":0},{"$f":"Distributionsanlæg!CG126","v":0},{"$f":"Distributionsanlæg!CH126","v":0},{"$f":"Distributionsanlæg!CI126","v":0},{"$f":"Distributionsanlæg!CJ126","v":0},{"$f":"Distributionsanlæg!CK126","v":0},{"$f":"Distributionsanlæg!CL126","v":0},{"$f":"Distributionsanlæg!CM126","v":0},{"$f":"Distributionsanlæg!CN126","v":0},{"$f":"Distributionsanlæg!CO126","v":0},{"$f":"Distributionsanlæg!CP126","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D126>=AY$2,$AA126/($D126-2009),0)+IF($E126>=AY$2,$AB126/($E126-2009),0)+IF($F126>=AY$2,$AC126/($F126-2009),0)+IF($G126>=AY$2,$AD126/($G126-2009),0)+IF($H126>=AY$2,$AE126/($H126-2009),0)+IF($I126>=AY$2,$AF126/($I126-2009),0)+IF($J126>=AY$2,$AG126/($J126-2009),0)+IF($K126>=AY$2,$AH126/($K126-2009),0)+IF($L126>=AY$2,$AI126/($L126-2009),0)+IF($M126>=AY$2,$AJ126/($M126-2009),0)+IF($N126>=AY$2,$AK126/($N126-2009),0)+IF($O126>=AY$2,$AL126/($O126-2009),0)+IF($P126>=AY$2,$AM126/($P126-2009),0)+IF($Q126>=AY$2,$AN126/($Q126-2009),0)+IF($R126>=AY$2,$AO126/($R126-2009),0)+IF($S126>=AY$2,$AP126/($S126-2009),0)+IF($T126>=AY$2,$AQ126/($T126-2009),0)+IF($U126>=AY$2,$AR126/($U126-2009),0)+IF($V126>=AY$2,$AS126/($V126-2009),0)+IF($W126>=AY$2,$AT126/($W126-2009),0)+IF($X126>=AY$2,$AU126/($X126-2009),0)+IF($Y126>=AY$2,$AV126/($Y126-2009),0)","v":0},{"$f":"IF($D126>=AZ$2,$AA126/($D126-2009),0)+IF($E126>=AZ$2,$AB126/($E126-2009),0)+IF($F126>=AZ$2,$AC126/($F126-2009),0)+IF($G126>=AZ$2,$AD126/($G126-2009),0)+IF($H126>=AZ$2,$AE126/($H126-2009),0)+IF($I126>=AZ$2,$AF126/($I126-2009),0)+IF($J126>=AZ$2,$AG126/($J126-2009),0)+IF($K126>=AZ$2,$AH126/($K126-2009),0)+IF($L126>=AZ$2,$AI126/($L126-2009),0)+IF($M126>=AZ$2,$AJ126/($M126-2009),0)+IF($N126>=AZ$2,$AK126/($N126-2009),0)+IF($O126>=AZ$2,$AL126/($O126-2009),0)+IF($P126>=AZ$2,$AM126/($P126-2009),0)+IF($Q126>=AZ$2,$AN126/($Q126-2009),0)+IF($R126>=AZ$2,$AO126/($R126-2009),0)+IF($S126>=AZ$2,$AP126/($S126-2009),0)+IF($T126>=AZ$2,$AQ126/($T126-2009),0)+IF($U126>=AZ$2,$AR126/($U126-2009),0)+IF($V126>=AZ$2,$AS126/($V126-2009),0)+IF($W126>=AZ$2,$AT126/($W126-2009),0)+IF($X126>=AZ$2,$AU126/($X126-2009),0)+IF($Y126>=AZ$2,$AV126/($Y126-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D126>=DL$2,$AA126/($D126-2009),0)+IF($E126>=DL$2,$AB126/($E126-2009),0)+IF($F126>=DL$2,$AC126/($F126-2009),0)+IF($G126>=DL$2,$AD126/($G126-2009),0)+IF($H126>=DL$2,$AE126/($H126-2009),0)+IF($I126>=DL$2,$AF126/($I126-2009),0)+IF($J126>=DL$2,$AG126/($J126-2009),0)+IF($K126>=DL$2,$AH126/($K126-2009),0)+IF($L126>=DL$2,$AI126/($L126-2009),0)+IF($M126>=DL$2,$AJ126/($M126-2009),0)+IF($N126>=DL$2,$AK126/($N126-2009),0)+IF($O126>=DL$2,$AL126/($O126-2009),0)+IF($P126>=DL$2,$AM126/($P126-2009),0)+IF($Q126>=DL$2,$AN126/($Q126-2009),0)+IF($R126>=DL$2,$AO126/($R126-2009),0)+IF($S126>=DL$2,$AP126/($S126-2009),0)+IF($T126>=DL$2,$AQ126/($T126-2009),0)+IF($U126>=DL$2,$AR126/($U126-2009),0)+IF($V126>=DL$2,$AS126/($V126-2009),0)+IF($W126>=DL$2,$AT126/($W126-2009),0)+IF($X126>=DL$2,$AU126/($X126-2009),0)+IF($Y126>=DL$2,$AV126/($Y126-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B160","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E160","v":50},{"$f":"D$3+$C128+Distributionsanlæg!D129","v":1955},{"$f":"E$3+$C128+Distributionsanlæg!E129","v":1965},{"$f":"F$3+$C128+Distributionsanlæg!F129","v":1975},{"$f":"G$3+$C128+Distributionsanlæg!G129","v":1985},{"$f":"H$3+$C128+Distributionsanlæg!H129","v":1995},{"$f":"I$3+$C128+Distributionsanlæg!I129","v":2005},{"$f":"J$3+$C128+Distributionsanlæg!J129","v":2015},{"$f":"K$3+$C128+Distributionsanlæg!K129","v":2025},{"$f":"L$3+$C128+Distributionsanlæg!L129","v":2032},{"$f":"M$3+$C128+Distributionsanlæg!M129","v":2037},{"$f":"N$3+$C128+Distributionsanlæg!N129","v":2042},{"$f":"O$3+$C128+Distributionsanlæg!O129","v":2047},{"$f":"P$3+$C128+Distributionsanlæg!P129","v":2050},{"$f":"Q$3+$C128+Distributionsanlæg!Q129","v":2051},{"$f":"R$3+$C128+Distributionsanlæg!R129","v":2052},{"$f":"S$3+$C128+Distributionsanlæg!S129","v":2053},{"$f":"T$3+$C128+Distributionsanlæg!T129","v":2054},{"$f":"U$3+$C128+Distributionsanlæg!U129","v":2055},{"$f":"V$3+$C128+Distributionsanlæg!V129","v":2056},{"$f":"W$3+$C128+Distributionsanlæg!W129","v":2057},{"$f":"X$3+$C128+Distributionsanlæg!X129","v":2058},{"$f":"Y$3+$C128+Distributionsanlæg!Y129","v":2059},null,{"$f":"Distributionsanlæg!BU128","v":0},{"$f":"Distributionsanlæg!BV128","v":0},{"$f":"Distributionsanlæg!BW128","v":0},{"$f":"Distributionsanlæg!BX128","v":0},{"$f":"Distributionsanlæg!BY128","v":0},{"$f":"Distributionsanlæg!BZ128","v":0},{"$f":"Distributionsanlæg!CA128","v":0},{"$f":"Distributionsanlæg!CB128","v":0},{"$f":"Distributionsanlæg!CC128","v":0},{"$f":"Distributionsanlæg!CD128","v":0},{"$f":"Distributionsanlæg!CE128","v":0},{"$f":"Distributionsanlæg!CF128","v":0},{"$f":"Distributionsanlæg!CG128","v":0},{"$f":"Distributionsanlæg!CH128","v":0},{"$f":"Distributionsanlæg!CI128","v":0},{"$f":"Distributionsanlæg!CJ128","v":0},{"$f":"Distributionsanlæg!CK128","v":0},{"$f":"Distributionsanlæg!CL128","v":0},{"$f":"Distributionsanlæg!CM128","v":0},{"$f":"Distributionsanlæg!CN128","v":0},{"$f":"Distributionsanlæg!CO128","v":0},{"$f":"Distributionsanlæg!CP128","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D128>=AY$2,$AA128/($D128-2009),0)+IF($E128>=AY$2,$AB128/($E128-2009),0)+IF($F128>=AY$2,$AC128/($F128-2009),0)+IF($G128>=AY$2,$AD128/($G128-2009),0)+IF($H128>=AY$2,$AE128/($H128-2009),0)+IF($I128>=AY$2,$AF128/($I128-2009),0)+IF($J128>=AY$2,$AG128/($J128-2009),0)+IF($K128>=AY$2,$AH128/($K128-2009),0)+IF($L128>=AY$2,$AI128/($L128-2009),0)+IF($M128>=AY$2,$AJ128/($M128-2009),0)+IF($N128>=AY$2,$AK128/($N128-2009),0)+IF($O128>=AY$2,$AL128/($O128-2009),0)+IF($P128>=AY$2,$AM128/($P128-2009),0)+IF($Q128>=AY$2,$AN128/($Q128-2009),0)+IF($R128>=AY$2,$AO128/($R128-2009),0)+IF($S128>=AY$2,$AP128/($S128-2009),0)+IF($T128>=AY$2,$AQ128/($T128-2009),0)+IF($U128>=AY$2,$AR128/($U128-2009),0)+IF($V128>=AY$2,$AS128/($V128-2009),0)+IF($W128>=AY$2,$AT128/($W128-2009),0)+IF($X128>=AY$2,$AU128/($X128-2009),0)+IF($Y128>=AY$2,$AV128/($Y128-2009),0)","v":0},{"$f":"IF($D128>=AZ$2,$AA128/($D128-2009),0)+IF($E128>=AZ$2,$AB128/($E128-2009),0)+IF($F128>=AZ$2,$AC128/($F128-2009),0)+IF($G128>=AZ$2,$AD128/($G128-2009),0)+IF($H128>=AZ$2,$AE128/($H128-2009),0)+IF($I128>=AZ$2,$AF128/($I128-2009),0)+IF($J128>=AZ$2,$AG128/($J128-2009),0)+IF($K128>=AZ$2,$AH128/($K128-2009),0)+IF($L128>=AZ$2,$AI128/($L128-2009),0)+IF($M128>=AZ$2,$AJ128/($M128-2009),0)+IF($N128>=AZ$2,$AK128/($N128-2009),0)+IF($O128>=AZ$2,$AL128/($O128-2009),0)+IF($P128>=AZ$2,$AM128/($P128-2009),0)+IF($Q128>=AZ$2,$AN128/($Q128-2009),0)+IF($R128>=AZ$2,$AO128/($R128-2009),0)+IF($S128>=AZ$2,$AP128/($S128-2009),0)+IF($T128>=AZ$2,$AQ128/($T128-2009),0)+IF($U128>=AZ$2,$AR128/($U128-2009),0)+IF($V128>=AZ$2,$AS128/($V128-2009),0)+IF($W128>=AZ$2,$AT128/($W128-2009),0)+IF($X128>=AZ$2,$AU128/($X128-2009),0)+IF($Y128>=AZ$2,$AV128/($Y128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D128>=DL$2,$AA128/($D128-2009),0)+IF($E128>=DL$2,$AB128/($E128-2009),0)+IF($F128>=DL$2,$AC128/($F128-2009),0)+IF($G128>=DL$2,$AD128/($G128-2009),0)+IF($H128>=DL$2,$AE128/($H128-2009),0)+IF($I128>=DL$2,$AF128/($I128-2009),0)+IF($J128>=DL$2,$AG128/($J128-2009),0)+IF($K128>=DL$2,$AH128/($K128-2009),0)+IF($L128>=DL$2,$AI128/($L128-2009),0)+IF($M128>=DL$2,$AJ128/($M128-2009),0)+IF($N128>=DL$2,$AK128/($N128-2009),0)+IF($O128>=DL$2,$AL128/($O128-2009),0)+IF($P128>=DL$2,$AM128/($P128-2009),0)+IF($Q128>=DL$2,$AN128/($Q128-2009),0)+IF($R128>=DL$2,$AO128/($R128-2009),0)+IF($S128>=DL$2,$AP128/($S128-2009),0)+IF($T128>=DL$2,$AQ128/($T128-2009),0)+IF($U128>=DL$2,$AR128/($U128-2009),0)+IF($V128>=DL$2,$AS128/($V128-2009),0)+IF($W128>=DL$2,$AT128/($W128-2009),0)+IF($X128>=DL$2,$AU128/($X128-2009),0)+IF($Y128>=DL$2,$AV128/($Y128-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B161","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E161","v":20},{"$f":"D$3+$C130","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C130","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU130","v":0},{"$f":"Distributionsanlæg!BV130","v":0},{"$f":"Distributionsanlæg!BW130","v":0},{"$f":"Distributionsanlæg!BX130","v":0},{"$f":"Distributionsanlæg!BY130","v":0},{"$f":"Distributionsanlæg!BZ130","v":0},{"$f":"Distributionsanlæg!CA130","v":0},{"$f":"Distributionsanlæg!CB130","v":0},{"$f":"Distributionsanlæg!CC130","v":0},{"$f":"Distributionsanlæg!CD130","v":0},{"$f":"Distributionsanlæg!CE130","v":0},{"$f":"Distributionsanlæg!CF130","v":0},{"$f":"Distributionsanlæg!CG130","v":0},{"$f":"Distributionsanlæg!CH130","v":0},{"$f":"Distributionsanlæg!CI130","v":0},{"$f":"Distributionsanlæg!CJ130","v":0},{"$f":"Distributionsanlæg!CK130","v":0},{"$f":"Distributionsanlæg!CL130","v":0},{"$f":"Distributionsanlæg!CM130","v":0},{"$f":"Distributionsanlæg!CN130","v":0},{"$f":"Distributionsanlæg!CO130","v":0},{"$f":"Distributionsanlæg!CP130","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D130>=AY$2,$AA130/($D130-2009),0)+IF($E130>=AY$2,$AB130/($E130-2009),0)+IF($F130>=AY$2,$AC130/($F130-2009),0)+IF($G130>=AY$2,$AD130/($G130-2009),0)+IF($H130>=AY$2,$AE130/($H130-2009),0)+IF($I130>=AY$2,$AF130/($I130-2009),0)+IF($J130>=AY$2,$AG130/($J130-2009),0)+IF($K130>=AY$2,$AH130/($K130-2009),0)+IF($L130>=AY$2,$AI130/($L130-2009),0)+IF($M130>=AY$2,$AJ130/($M130-2009),0)+IF($N130>=AY$2,$AK130/($N130-2009),0)+IF($O130>=AY$2,$AL130/($O130-2009),0)+IF($P130>=AY$2,$AM130/($P130-2009),0)+IF($Q130>=AY$2,$AN130/($Q130-2009),0)+IF($R130>=AY$2,$AO130/($R130-2009),0)+IF($S130>=AY$2,$AP130/($S130-2009),0)+IF($T130>=AY$2,$AQ130/($T130-2009),0)+IF($U130>=AY$2,$AR130/($U130-2009),0)+IF($V130>=AY$2,$AS130/($V130-2009),0)+IF($W130>=AY$2,$AT130/($W130-2009),0)+IF($X130>=AY$2,$AU130/($X130-2009),0)+IF($Y130>=AY$2,$AV130/($Y130-2009),0)","v":0},{"$f":"IF($D130>=AZ$2,$AA130/($D130-2009),0)+IF($E130>=AZ$2,$AB130/($E130-2009),0)+IF($F130>=AZ$2,$AC130/($F130-2009),0)+IF($G130>=AZ$2,$AD130/($G130-2009),0)+IF($H130>=AZ$2,$AE130/($H130-2009),0)+IF($I130>=AZ$2,$AF130/($I130-2009),0)+IF($J130>=AZ$2,$AG130/($J130-2009),0)+IF($K130>=AZ$2,$AH130/($K130-2009),0)+IF($L130>=AZ$2,$AI130/($L130-2009),0)+IF($M130>=AZ$2,$AJ130/($M130-2009),0)+IF($N130>=AZ$2,$AK130/($N130-2009),0)+IF($O130>=AZ$2,$AL130/($O130-2009),0)+IF($P130>=AZ$2,$AM130/($P130-2009),0)+IF($Q130>=AZ$2,$AN130/($Q130-2009),0)+IF($R130>=AZ$2,$AO130/($R130-2009),0)+IF($S130>=AZ$2,$AP130/($S130-2009),0)+IF($T130>=AZ$2,$AQ130/($T130-2009),0)+IF($U130>=AZ$2,$AR130/($U130-2009),0)+IF($V130>=AZ$2,$AS130/($V130-2009),0)+IF($W130>=AZ$2,$AT130/($W130-2009),0)+IF($X130>=AZ$2,$AU130/($X130-2009),0)+IF($Y130>=AZ$2,$AV130/($Y130-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D130>=DL$2,$AA130/($D130-2009),0)+IF($E130>=DL$2,$AB130/($E130-2009),0)+IF($F130>=DL$2,$AC130/($F130-2009),0)+IF($G130>=DL$2,$AD130/($G130-2009),0)+IF($H130>=DL$2,$AE130/($H130-2009),0)+IF($I130>=DL$2,$AF130/($I130-2009),0)+IF($J130>=DL$2,$AG130/($J130-2009),0)+IF($K130>=DL$2,$AH130/($K130-2009),0)+IF($L130>=DL$2,$AI130/($L130-2009),0)+IF($M130>=DL$2,$AJ130/($M130-2009),0)+IF($N130>=DL$2,$AK130/($N130-2009),0)+IF($O130>=DL$2,$AL130/($O130-2009),0)+IF($P130>=DL$2,$AM130/($P130-2009),0)+IF($Q130>=DL$2,$AN130/($Q130-2009),0)+IF($R130>=DL$2,$AO130/($R130-2009),0)+IF($S130>=DL$2,$AP130/($S130-2009),0)+IF($T130>=DL$2,$AQ130/($T130-2009),0)+IF($U130>=DL$2,$AR130/($U130-2009),0)+IF($V130>=DL$2,$AS130/($V130-2009),0)+IF($W130>=DL$2,$AT130/($W130-2009),0)+IF($X130>=DL$2,$AU130/($X130-2009),0)+IF($Y130>=DL$2,$AV130/($Y130-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B162","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E162","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU131","v":0},{"$f":"Distributionsanlæg!BV131","v":0},{"$f":"Distributionsanlæg!BW131","v":0},{"$f":"Distributionsanlæg!BX131","v":0},{"$f":"Distributionsanlæg!BY131","v":0},{"$f":"Distributionsanlæg!BZ131","v":0},{"$f":"Distributionsanlæg!CA131","v":0},{"$f":"Distributionsanlæg!CB131","v":0},{"$f":"Distributionsanlæg!CC131","v":0},{"$f":"Distributionsanlæg!CD131","v":0},{"$f":"Distributionsanlæg!CE131","v":0},{"$f":"Distributionsanlæg!CF131","v":0},{"$f":"Distributionsanlæg!CG131","v":0},{"$f":"Distributionsanlæg!CH131","v":0},{"$f":"Distributionsanlæg!CI131","v":0},{"$f":"Distributionsanlæg!CJ131","v":0},{"$f":"Distributionsanlæg!CK131","v":0},{"$f":"Distributionsanlæg!CL131","v":0},{"$f":"Distributionsanlæg!CM131","v":0},{"$f":"Distributionsanlæg!CN131","v":0},{"$f":"Distributionsanlæg!CO131","v":0},{"$f":"Distributionsanlæg!CP131","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D131>=AY$2,$AA131/($D131-2009),0)+IF($E131>=AY$2,$AB131/($E131-2009),0)+IF($F131>=AY$2,$AC131/($F131-2009),0)+IF($G131>=AY$2,$AD131/($G131-2009),0)+IF($H131>=AY$2,$AE131/($H131-2009),0)+IF($I131>=AY$2,$AF131/($I131-2009),0)+IF($J131>=AY$2,$AG131/($J131-2009),0)+IF($K131>=AY$2,$AH131/($K131-2009),0)+IF($L131>=AY$2,$AI131/($L131-2009),0)+IF($M131>=AY$2,$AJ131/($M131-2009),0)+IF($N131>=AY$2,$AK131/($N131-2009),0)+IF($O131>=AY$2,$AL131/($O131-2009),0)+IF($P131>=AY$2,$AM131/($P131-2009),0)+IF($Q131>=AY$2,$AN131/($Q131-2009),0)+IF($R131>=AY$2,$AO131/($R131-2009),0)+IF($S131>=AY$2,$AP131/($S131-2009),0)+IF($T131>=AY$2,$AQ131/($T131-2009),0)+IF($U131>=AY$2,$AR131/($U131-2009),0)+IF($V131>=AY$2,$AS131/($V131-2009),0)+IF($W131>=AY$2,$AT131/($W131-2009),0)+IF($X131>=AY$2,$AU131/($X131-2009),0)+IF($Y131>=AY$2,$AV131/($Y131-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B163","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E163","v":50},{"$f":"D$3+$C132+Distributionsanlæg!D133","v":1955},{"$f":"E$3+$C132+Distributionsanlæg!E133","v":1965},{"$f":"F$3+$C132+Distributionsanlæg!F133","v":1975},{"$f":"G$3+$C132+Distributionsanlæg!G133","v":1985},{"$f":"H$3+$C132+Distributionsanlæg!H133","v":1995},{"$f":"I$3+$C132+Distributionsanlæg!I133","v":2005},{"$f":"J$3+$C132+Distributionsanlæg!J133","v":2015},{"$f":"K$3+$C132+Distributionsanlæg!K133","v":2025},{"$f":"L$3+$C132+Distributionsanlæg!L133","v":2032},{"$f":"M$3+$C132+Distributionsanlæg!M133","v":2037},{"$f":"N$3+$C132+Distributionsanlæg!N133","v":2042},{"$f":"O$3+$C132+Distributionsanlæg!O133","v":2047},{"$f":"P$3+$C132+Distributionsanlæg!P133","v":2050},{"$f":"Q$3+$C132+Distributionsanlæg!Q133","v":2051},{"$f":"R$3+$C132+Distributionsanlæg!R133","v":2052},{"$f":"S$3+$C132+Distributionsanlæg!S133","v":2053},{"$f":"T$3+$C132+Distributionsanlæg!T133","v":2054},{"$f":"U$3+$C132+Distributionsanlæg!U133","v":2055},{"$f":"V$3+$C132+Distributionsanlæg!V133","v":2056},{"$f":"W$3+$C132+Distributionsanlæg!W133","v":2057},{"$f":"X$3+$C132+Distributionsanlæg!X133","v":2058},{"$f":"Y$3+$C132+Distributionsanlæg!Y133","v":2059},null,{"$f":"Distributionsanlæg!BU132","v":0},{"$f":"Distributionsanlæg!BV132","v":0},{"$f":"Distributionsanlæg!BW132","v":0},{"$f":"Distributionsanlæg!BX132","v":0},{"$f":"Distributionsanlæg!BY132","v":0},{"$f":"Distributionsanlæg!BZ132","v":0},{"$f":"Distributionsanlæg!CA132","v":0},{"$f":"Distributionsanlæg!CB132","v":0},{"$f":"Distributionsanlæg!CC132","v":0},{"$f":"Distributionsanlæg!CD132","v":0},{"$f":"Distributionsanlæg!CE132","v":0},{"$f":"Distributionsanlæg!CF132","v":0},{"$f":"Distributionsanlæg!CG132","v":0},{"$f":"Distributionsanlæg!CH132","v":0},{"$f":"Distributionsanlæg!CI132","v":0},{"$f":"Distributionsanlæg!CJ132","v":0},{"$f":"Distributionsanlæg!CK132","v":0},{"$f":"Distributionsanlæg!CL132","v":0},{"$f":"Distributionsanlæg!CM132","v":0},{"$f":"Distributionsanlæg!CN132","v":0},{"$f":"Distributionsanlæg!CO132","v":0},{"$f":"Distributionsanlæg!CP132","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D132>=AY$2,$AA132/($D132-2009),0)+IF($E132>=AY$2,$AB132/($E132-2009),0)+IF($F132>=AY$2,$AC132/($F132-2009),0)+IF($G132>=AY$2,$AD132/($G132-2009),0)+IF($H132>=AY$2,$AE132/($H132-2009),0)+IF($I132>=AY$2,$AF132/($I132-2009),0)+IF($J132>=AY$2,$AG132/($J132-2009),0)+IF($K132>=AY$2,$AH132/($K132-2009),0)+IF($L132>=AY$2,$AI132/($L132-2009),0)+IF($M132>=AY$2,$AJ132/($M132-2009),0)+IF($N132>=AY$2,$AK132/($N132-2009),0)+IF($O132>=AY$2,$AL132/($O132-2009),0)+IF($P132>=AY$2,$AM132/($P132-2009),0)+IF($Q132>=AY$2,$AN132/($Q132-2009),0)+IF($R132>=AY$2,$AO132/($R132-2009),0)+IF($S132>=AY$2,$AP132/($S132-2009),0)+IF($T132>=AY$2,$AQ132/($T132-2009),0)+IF($U132>=AY$2,$AR132/($U132-2009),0)+IF($V132>=AY$2,$AS132/($V132-2009),0)+IF($W132>=AY$2,$AT132/($W132-2009),0)+IF($X132>=AY$2,$AU132/($X132-2009),0)+IF($Y132>=AY$2,$AV132/($Y132-2009),0)","v":0},{"$f":"IF($D132>=AZ$2,$AA132/($D132-2009),0)+IF($E132>=AZ$2,$AB132/($E132-2009),0)+IF($F132>=AZ$2,$AC132/($F132-2009),0)+IF($G132>=AZ$2,$AD132/($G132-2009),0)+IF($H132>=AZ$2,$AE132/($H132-2009),0)+IF($I132>=AZ$2,$AF132/($I132-2009),0)+IF($J132>=AZ$2,$AG132/($J132-2009),0)+IF($K132>=AZ$2,$AH132/($K132-2009),0)+IF($L132>=AZ$2,$AI132/($L132-2009),0)+IF($M132>=AZ$2,$AJ132/($M132-2009),0)+IF($N132>=AZ$2,$AK132/($N132-2009),0)+IF($O132>=AZ$2,$AL132/($O132-2009),0)+IF($P132>=AZ$2,$AM132/($P132-2009),0)+IF($Q132>=AZ$2,$AN132/($Q132-2009),0)+IF($R132>=AZ$2,$AO132/($R132-2009),0)+IF($S132>=AZ$2,$AP132/($S132-2009),0)+IF($T132>=AZ$2,$AQ132/($T132-2009),0)+IF($U132>=AZ$2,$AR132/($U132-2009),0)+IF($V132>=AZ$2,$AS132/($V132-2009),0)+IF($W132>=AZ$2,$AT132/($W132-2009),0)+IF($X132>=AZ$2,$AU132/($X132-2009),0)+IF($Y132>=AZ$2,$AV132/($Y132-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B164","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E164","v":20},{"$f":"D$3+$C134","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU134","v":0},{"$f":"Distributionsanlæg!BV134","v":0},{"$f":"Distributionsanlæg!BW134","v":0},{"$f":"Distributionsanlæg!BX134","v":0},{"$f":"Distributionsanlæg!BY134","v":0},{"$f":"Distributionsanlæg!BZ134","v":0},{"$f":"Distributionsanlæg!CA134","v":0},{"$f":"Distributionsanlæg!CB134","v":0},{"$f":"Distributionsanlæg!CC134","v":0},{"$f":"Distributionsanlæg!CD134","v":0},{"$f":"Distributionsanlæg!CE134","v":0},{"$f":"Distributionsanlæg!CF134","v":0},{"$f":"Distributionsanlæg!CG134","v":0},{"$f":"Distributionsanlæg!CH134","v":0},{"$f":"Distributionsanlæg!CI134","v":0},{"$f":"Distributionsanlæg!CJ134","v":0},{"$f":"Distributionsanlæg!CK134","v":0},{"$f":"Distributionsanlæg!CL134","v":0},{"$f":"Distributionsanlæg!CM134","v":0},{"$f":"Distributionsanlæg!CN134","v":0},{"$f":"Distributionsanlæg!CO134","v":0},{"$f":"Distributionsanlæg!CP134","v":0},{"$f":"SUM(AA134:AV134)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D134>=AY$2,$AA134/($D134-2009),0)+IF($E134>=AY$2,$AB134/($E134-2009),0)+IF($F134>=AY$2,$AC134/($F134-2009),0)+IF($G134>=AY$2,$AD134/($G134-2009),0)+IF($H134>=AY$2,$AE134/($H134-2009),0)+IF($I134>=AY$2,$AF134/($I134-2009),0)+IF($J134>=AY$2,$AG134/($J134-2009),0)+IF($K134>=AY$2,$AH134/($K134-2009),0)+IF($L134>=AY$2,$AI134/($L134-2009),0)+IF($M134>=AY$2,$AJ134/($M134-2009),0)+IF($N134>=AY$2,$AK134/($N134-2009),0)+IF($O134>=AY$2,$AL134/($O134-2009),0)+IF($P134>=AY$2,$AM134/($P134-2009),0)+IF($Q134>=AY$2,$AN134/($Q134-2009),0)+IF($R134>=AY$2,$AO134/($R134-2009),0)+IF($S134>=AY$2,$AP134/($S134-2009),0)+IF($T134>=AY$2,$AQ134/($T134-2009),0)+IF($U134>=AY$2,$AR134/($U134-2009),0)+IF($V134>=AY$2,$AS134/($V134-2009),0)+IF($W134>=AY$2,$AT134/($W134-2009),0)+IF($X134>=AY$2,$AU134/($X134-2009),0)+IF($Y134>=AY$2,$AV134/($Y134-2009),0)","v":0},{"$f":"IF($D134>=AZ$2,$AA134/($D134-2009),0)+IF($E134>=AZ$2,$AB134/($E134-2009),0)+IF($F134>=AZ$2,$AC134/($F134-2009),0)+IF($G134>=AZ$2,$AD134/($G134-2009),0)+IF($H134>=AZ$2,$AE134/($H134-2009),0)+IF($I134>=AZ$2,$AF134/($I134-2009),0)+IF($J134>=AZ$2,$AG134/($J134-2009),0)+IF($K134>=AZ$2,$AH134/($K134-2009),0)+IF($L134>=AZ$2,$AI134/($L134-2009),0)+IF($M134>=AZ$2,$AJ134/($M134-2009),0)+IF($N134>=AZ$2,$AK134/($N134-2009),0)+IF($O134>=AZ$2,$AL134/($O134-2009),0)+IF($P134>=AZ$2,$AM134/($P134-2009),0)+IF($Q134>=AZ$2,$AN134/($Q134-2009),0)+IF($R134>=AZ$2,$AO134/($R134-2009),0)+IF($S134>=AZ$2,$AP134/($S134-2009),0)+IF($T134>=AZ$2,$AQ134/($T134-2009),0)+IF($U134>=AZ$2,$AR134/($U134-2009),0)+IF($V134>=AZ$2,$AS134/($V134-2009),0)+IF($W134>=AZ$2,$AT134/($W134-2009),0)+IF($X134>=AZ$2,$AU134/($X134-2009),0)+IF($Y134>=AZ$2,$AV134/($Y134-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D134>=DL$2,$AA134/($D134-2009),0)+IF($E134>=DL$2,$AB134/($E134-2009),0)+IF($F134>=DL$2,$AC134/($F134-2009),0)+IF($G134>=DL$2,$AD134/($G134-2009),0)+IF($H134>=DL$2,$AE134/($H134-2009),0)+IF($I134>=DL$2,$AF134/($I134-2009),0)+IF($J134>=DL$2,$AG134/($J134-2009),0)+IF($K134>=DL$2,$AH134/($K134-2009),0)+IF($L134>=DL$2,$AI134/($L134-2009),0)+IF($M134>=DL$2,$AJ134/($M134-2009),0)+IF($N134>=DL$2,$AK134/($N134-2009),0)+IF($O134>=DL$2,$AL134/($O134-2009),0)+IF($P134>=DL$2,$AM134/($P134-2009),0)+IF($Q134>=DL$2,$AN134/($Q134-2009),0)+IF($R134>=DL$2,$AO134/($R134-2009),0)+IF($S134>=DL$2,$AP134/($S134-2009),0)+IF($T134>=DL$2,$AQ134/($T134-2009),0)+IF($U134>=DL$2,$AR134/($U134-2009),0)+IF($V134>=DL$2,$AS134/($V134-2009),0)+IF($W134>=DL$2,$AT134/($W134-2009),0)+IF($X134>=DL$2,$AU134/($X134-2009),0)+IF($Y134>=DL$2,$AV134/($Y134-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B165","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E165","v":10},{"$f":"D$3+$C135","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,{"$f":"T$3+$C135","v":2014},2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU135","v":0},{"$f":"Distributionsanlæg!BV135","v":0},{"$f":"Distributionsanlæg!BW135","v":0},{"$f":"Distributionsanlæg!BX135","v":0},{"$f":"Distributionsanlæg!BY135","v":0},{"$f":"Distributionsanlæg!BZ135","v":0},{"$f":"Distributionsanlæg!CA135","v":0},{"$f":"Distributionsanlæg!CB135","v":0},{"$f":"Distributionsanlæg!CC135","v":0},{"$f":"Distributionsanlæg!CD135","v":0},{"$f":"Distributionsanlæg!CE135","v":0},{"$f":"Distributionsanlæg!CF135","v":0},{"$f":"Distributionsanlæg!CG135","v":0},{"$f":"Distributionsanlæg!CH135","v":0},{"$f":"Distributionsanlæg!CI135","v":0},{"$f":"Distributionsanlæg!CJ135","v":0},{"$f":"Distributionsanlæg!CK135","v":0},{"$f":"Distributionsanlæg!CL135","v":0},{"$f":"Distributionsanlæg!CM135","v":0},{"$f":"Distributionsanlæg!CN135","v":0},{"$f":"Distributionsanlæg!CO135","v":0},{"$f":"Distributionsanlæg!CP135","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D135>=AY$2,$AA135/($D135-2009),0)+IF($E135>=AY$2,$AB135/($E135-2009),0)+IF($F135>=AY$2,$AC135/($F135-2009),0)+IF($G135>=AY$2,$AD135/($G135-2009),0)+IF($H135>=AY$2,$AE135/($H135-2009),0)+IF($I135>=AY$2,$AF135/($I135-2009),0)+IF($J135>=AY$2,$AG135/($J135-2009),0)+IF($K135>=AY$2,$AH135/($K135-2009),0)+IF($L135>=AY$2,$AI135/($L135-2009),0)+IF($M135>=AY$2,$AJ135/($M135-2009),0)+IF($N135>=AY$2,$AK135/($N135-2009),0)+IF($O135>=AY$2,$AL135/($O135-2009),0)+IF($P135>=AY$2,$AM135/($P135-2009),0)+IF($Q135>=AY$2,$AN135/($Q135-2009),0)+IF($R135>=AY$2,$AO135/($R135-2009),0)+IF($S135>=AY$2,$AP135/($S135-2009),0)+IF($T135>=AY$2,$AQ135/($T135-2009),0)+IF($U135>=AY$2,$AR135/($U135-2009),0)+IF($V135>=AY$2,$AS135/($V135-2009),0)+IF($W135>=AY$2,$AT135/($W135-2009),0)+IF($X135>=AY$2,$AU135/($X135-2009),0)+IF($Y135>=AY$2,$AV135/($Y135-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B166","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E166","v":50},{"$f":"D$3+$C136+Distributionsanlæg!D137","v":1955},{"$f":"E$3+$C136+Distributionsanlæg!E137","v":1965},{"$f":"F$3+$C136+Distributionsanlæg!F137","v":1975},{"$f":"G$3+$C136+Distributionsanlæg!G137","v":1985},{"$f":"H$3+$C136+Distributionsanlæg!H137","v":1995},{"$f":"I$3+$C136+Distributionsanlæg!I137","v":2005},{"$f":"J$3+$C136+Distributionsanlæg!J137","v":2015},{"$f":"K$3+$C136+Distributionsanlæg!K137","v":2025},{"$f":"L$3+$C136+Distributionsanlæg!L137","v":2032},{"$f":"M$3+$C136+Distributionsanlæg!M137","v":2037},{"$f":"N$3+$C136+Distributionsanlæg!N137","v":2042},{"$f":"O$3+$C136+Distributionsanlæg!O137","v":2047},{"$f":"P$3+$C136+Distributionsanlæg!P137","v":2050},{"$f":"Q$3+$C136+Distributionsanlæg!Q137","v":2051},{"$f":"R$3+$C136+Distributionsanlæg!R137","v":2052},{"$f":"S$3+$C136+Distributionsanlæg!S137","v":2053},{"$f":"T$3+$C136+Distributionsanlæg!T137","v":2054},{"$f":"U$3+$C136+Distributionsanlæg!U137","v":2055},{"$f":"V$3+$C136+Distributionsanlæg!V137","v":2056},{"$f":"W$3+$C136+Distributionsanlæg!W137","v":2057},{"$f":"X$3+$C136+Distributionsanlæg!X137","v":2058},{"$f":"Y$3+$C136+Distributionsanlæg!Y137","v":2059},null,{"$f":"Distributionsanlæg!BU136","v":0},{"$f":"Distributionsanlæg!BV136","v":0},{"$f":"Distributionsanlæg!BW136","v":0},{"$f":"Distributionsanlæg!BX136","v":0},{"$f":"Distributionsanlæg!BY136","v":0},{"$f":"Distributionsanlæg!BZ136","v":0},{"$f":"Distributionsanlæg!CA136","v":0},{"$f":"Distributionsanlæg!CB136","v":0},{"$f":"Distributionsanlæg!CC136","v":0},{"$f":"Distributionsanlæg!CD136","v":0},{"$f":"Distributionsanlæg!CE136","v":0},{"$f":"Distributionsanlæg!CF136","v":0},{"$f":"Distributionsanlæg!CG136","v":0},{"$f":"Distributionsanlæg!CH136","v":0},{"$f":"Distributionsanlæg!CI136","v":0},{"$f":"Distributionsanlæg!CJ136","v":0},{"$f":"Distributionsanlæg!CK136","v":0},{"$f":"Distributionsanlæg!CL136","v":0},{"$f":"Distributionsanlæg!CM136","v":0},{"$f":"Distributionsanlæg!CN136","v":0},{"$f":"Distributionsanlæg!CO136","v":0},{"$f":"Distributionsanlæg!CP136","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D136>=AY$2,$AA136/($D136-2009),0)+IF($E136>=AY$2,$AB136/($E136-2009),0)+IF($F136>=AY$2,$AC136/($F136-2009),0)+IF($G136>=AY$2,$AD136/($G136-2009),0)+IF($H136>=AY$2,$AE136/($H136-2009),0)+IF($I136>=AY$2,$AF136/($I136-2009),0)+IF($J136>=AY$2,$AG136/($J136-2009),0)+IF($K136>=AY$2,$AH136/($K136-2009),0)+IF($L136>=AY$2,$AI136/($L136-2009),0)+IF($M136>=AY$2,$AJ136/($M136-2009),0)+IF($N136>=AY$2,$AK136/($N136-2009),0)+IF($O136>=AY$2,$AL136/($O136-2009),0)+IF($P136>=AY$2,$AM136/($P136-2009),0)+IF($Q136>=AY$2,$AN136/($Q136-2009),0)+IF($R136>=AY$2,$AO136/($R136-2009),0)+IF($S136>=AY$2,$AP136/($S136-2009),0)+IF($T136>=AY$2,$AQ136/($T136-2009),0)+IF($U136>=AY$2,$AR136/($U136-2009),0)+IF($V136>=AY$2,$AS136/($V136-2009),0)+IF($W136>=AY$2,$AT136/($W136-2009),0)+IF($X136>=AY$2,$AU136/($X136-2009),0)+IF($Y136>=AY$2,$AV136/($Y136-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B167","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E167","v":20},{"$f":"D$3+$C138","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU138","v":0},{"$f":"Distributionsanlæg!BV138","v":0},{"$f":"Distributionsanlæg!BW138","v":0},{"$f":"Distributionsanlæg!BX138","v":0},{"$f":"Distributionsanlæg!BY138","v":0},{"$f":"Distributionsanlæg!BZ138","v":0},{"$f":"Distributionsanlæg!CA138","v":0},{"$f":"Distributionsanlæg!CB138","v":0},{"$f":"Distributionsanlæg!CC138","v":0},{"$f":"Distributionsanlæg!CD138","v":0},{"$f":"Distributionsanlæg!CE138","v":0},{"$f":"Distributionsanlæg!CF138","v":0},{"$f":"Distributionsanlæg!CG138","v":0},{"$f":"Distributionsanlæg!CH138","v":0},{"$f":"Distributionsanlæg!CI138","v":0},{"$f":"Distributionsanlæg!CJ138","v":0},{"$f":"Distributionsanlæg!CK138","v":0},{"$f":"Distributionsanlæg!CL138","v":0},{"$f":"Distributionsanlæg!CM138","v":0},{"$f":"Distributionsanlæg!CN138","v":0},{"$f":"Distributionsanlæg!CO138","v":0},{"$f":"Distributionsanlæg!CP138","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D138>=AY$2,$AA138/($D138-2009),0)+IF($E138>=AY$2,$AB138/($E138-2009),0)+IF($F138>=AY$2,$AC138/($F138-2009),0)+IF($G138>=AY$2,$AD138/($G138-2009),0)+IF($H138>=AY$2,$AE138/($H138-2009),0)+IF($I138>=AY$2,$AF138/($I138-2009),0)+IF($J138>=AY$2,$AG138/($J138-2009),0)+IF($K138>=AY$2,$AH138/($K138-2009),0)+IF($L138>=AY$2,$AI138/($L138-2009),0)+IF($M138>=AY$2,$AJ138/($M138-2009),0)+IF($N138>=AY$2,$AK138/($N138-2009),0)+IF($O138>=AY$2,$AL138/($O138-2009),0)+IF($P138>=AY$2,$AM138/($P138-2009),0)+IF($Q138>=AY$2,$AN138/($Q138-2009),0)+IF($R138>=AY$2,$AO138/($R138-2009),0)+IF($S138>=AY$2,$AP138/($S138-2009),0)+IF($T138>=AY$2,$AQ138/($T138-2009),0)+IF($U138>=AY$2,$AR138/($U138-2009),0)+IF($V138>=AY$2,$AS138/($V138-2009),0)+IF($W138>=AY$2,$AT138/($W138-2009),0)+IF($X138>=AY$2,$AU138/($X138-2009),0)+IF($Y138>=AY$2,$AV138/($Y138-2009),0)","v":0},{"$f":"IF($D138>=AZ$2,$AA138/($D138-2009),0)+IF($E138>=AZ$2,$AB138/($E138-2009),0)+IF($F138>=AZ$2,$AC138/($F138-2009),0)+IF($G138>=AZ$2,$AD138/($G138-2009),0)+IF($H138>=AZ$2,$AE138/($H138-2009),0)+IF($I138>=AZ$2,$AF138/($I138-2009),0)+IF($J138>=AZ$2,$AG138/($J138-2009),0)+IF($K138>=AZ$2,$AH138/($K138-2009),0)+IF($L138>=AZ$2,$AI138/($L138-2009),0)+IF($M138>=AZ$2,$AJ138/($M138-2009),0)+IF($N138>=AZ$2,$AK138/($N138-2009),0)+IF($O138>=AZ$2,$AL138/($O138-2009),0)+IF($P138>=AZ$2,$AM138/($P138-2009),0)+IF($Q138>=AZ$2,$AN138/($Q138-2009),0)+IF($R138>=AZ$2,$AO138/($R138-2009),0)+IF($S138>=AZ$2,$AP138/($S138-2009),0)+IF($T138>=AZ$2,$AQ138/($T138-2009),0)+IF($U138>=AZ$2,$AR138/($U138-2009),0)+IF($V138>=AZ$2,$AS138/($V138-2009),0)+IF($W138>=AZ$2,$AT138/($W138-2009),0)+IF($X138>=AZ$2,$AU138/($X138-2009),0)+IF($Y138>=AZ$2,$AV138/($Y138-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D138>=DL$2,$AA138/($D138-2009),0)+IF($E138>=DL$2,$AB138/($E138-2009),0)+IF($F138>=DL$2,$AC138/($F138-2009),0)+IF($G138>=DL$2,$AD138/($G138-2009),0)+IF($H138>=DL$2,$AE138/($H138-2009),0)+IF($I138>=DL$2,$AF138/($I138-2009),0)+IF($J138>=DL$2,$AG138/($J138-2009),0)+IF($K138>=DL$2,$AH138/($K138-2009),0)+IF($L138>=DL$2,$AI138/($L138-2009),0)+IF($M138>=DL$2,$AJ138/($M138-2009),0)+IF($N138>=DL$2,$AK138/($N138-2009),0)+IF($O138>=DL$2,$AL138/($O138-2009),0)+IF($P138>=DL$2,$AM138/($P138-2009),0)+IF($Q138>=DL$2,$AN138/($Q138-2009),0)+IF($R138>=DL$2,$AO138/($R138-2009),0)+IF($S138>=DL$2,$AP138/($S138-2009),0)+IF($T138>=DL$2,$AQ138/($T138-2009),0)+IF($U138>=DL$2,$AR138/($U138-2009),0)+IF($V138>=DL$2,$AS138/($V138-2009),0)+IF($W138>=DL$2,$AT138/($W138-2009),0)+IF($X138>=DL$2,$AU138/($X138-2009),0)+IF($Y138>=DL$2,$AV138/($Y138-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B168","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E168","v":10},{"$f":"D$3+$C139","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU139","v":0},{"$f":"Distributionsanlæg!BV139","v":0},{"$f":"Distributionsanlæg!BW139","v":0},{"$f":"Distributionsanlæg!BX139","v":0},{"$f":"Distributionsanlæg!BY139","v":0},{"$f":"Distributionsanlæg!BZ139","v":0},{"$f":"Distributionsanlæg!CA139","v":0},{"$f":"Distributionsanlæg!CB139","v":0},{"$f":"Distributionsanlæg!CC139","v":0},{"$f":"Distributionsanlæg!CD139","v":0},{"$f":"Distributionsanlæg!CE139","v":0},{"$f":"Distributionsanlæg!CF139","v":0},{"$f":"Distributionsanlæg!CG139","v":0},{"$f":"Distributionsanlæg!CH139","v":0},{"$f":"Distributionsanlæg!CI139","v":0},{"$f":"Distributionsanlæg!CJ139","v":0},{"$f":"Distributionsanlæg!CK139","v":0},{"$f":"Distributionsanlæg!CL139","v":0},{"$f":"Distributionsanlæg!CM139","v":0},{"$f":"Distributionsanlæg!CN139","v":0},{"$f":"Distributionsanlæg!CO139","v":0},{"$f":"Distributionsanlæg!CP139","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D139>=AY$2,$AA139/($D139-2009),0)+IF($E139>=AY$2,$AB139/($E139-2009),0)+IF($F139>=AY$2,$AC139/($F139-2009),0)+IF($G139>=AY$2,$AD139/($G139-2009),0)+IF($H139>=AY$2,$AE139/($H139-2009),0)+IF($I139>=AY$2,$AF139/($I139-2009),0)+IF($J139>=AY$2,$AG139/($J139-2009),0)+IF($K139>=AY$2,$AH139/($K139-2009),0)+IF($L139>=AY$2,$AI139/($L139-2009),0)+IF($M139>=AY$2,$AJ139/($M139-2009),0)+IF($N139>=AY$2,$AK139/($N139-2009),0)+IF($O139>=AY$2,$AL139/($O139-2009),0)+IF($P139>=AY$2,$AM139/($P139-2009),0)+IF($Q139>=AY$2,$AN139/($Q139-2009),0)+IF($R139>=AY$2,$AO139/($R139-2009),0)+IF($S139>=AY$2,$AP139/($S139-2009),0)+IF($T139>=AY$2,$AQ139/($T139-2009),0)+IF($U139>=AY$2,$AR139/($U139-2009),0)+IF($V139>=AY$2,$AS139/($V139-2009),0)+IF($W139>=AY$2,$AT139/($W139-2009),0)+IF($X139>=AY$2,$AU139/($X139-2009),0)+IF($Y139>=AY$2,$AV139/($Y139-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Store pumpestationer: inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW141:AW159)","v":4086005.9480593065},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY141:AY160)","v":400726.7830421793},{"$f":"SUM(AZ141:AZ160)","v":400726.7830421793},400726.7830421793,329075.37621178955,248128.73489870896,248128.73489870896,248128.73489870896,248128.73489870896,172236.63513563166,172236.63513563166,172236.63513563166,172236.63513563166,172236.63513563166,172236.63513563166,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,8034.5849560467868,8034.5849560467868,8034.5849560467868,8034.5849560467868,8034.5849560467868,5589.1728525698518,5589.1728525698518,{"$f":"SUM(DL141:DL160)","v":5589.1728525698518},5589.1728525698518,5589.1728525698518,5589.1728525698518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B170","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E170","v":75},{"$f":"D$3+$C141+Distributionsanlæg!D142","v":1980},{"$f":"E$3+$C141+Distributionsanlæg!E142","v":1990},{"$f":"F$3+$C141+Distributionsanlæg!F142","v":2000},{"$f":"G$3+$C141+Distributionsanlæg!G142","v":2010},{"$f":"H$3+$C141+Distributionsanlæg!H142","v":2020},{"$f":"I$3+$C141+Distributionsanlæg!I142","v":2030},{"$f":"J$3+$C141+Distributionsanlæg!J142","v":2040},{"$f":"K$3+$C141+Distributionsanlæg!K142","v":2050},{"$f":"L$3+$C141+Distributionsanlæg!L142","v":2057},{"$f":"M$3+$C141+Distributionsanlæg!M142","v":2062},{"$f":"N$3+$C141+Distributionsanlæg!N142","v":2067},{"$f":"O$3+$C141+Distributionsanlæg!O142","v":2072},{"$f":"P$3+$C141+Distributionsanlæg!P142","v":2075},{"$f":"Q$3+$C141+Distributionsanlæg!Q142","v":2076},{"$f":"R$3+$C141+Distributionsanlæg!R142","v":2077},{"$f":"S$3+$C141+Distributionsanlæg!S142","v":2078},{"$f":"T$3+$C141+Distributionsanlæg!T142","v":2079},{"$f":"U$3+$C141+Distributionsanlæg!U142","v":2080},{"$f":"V$3+$C141+Distributionsanlæg!V142","v":2081},{"$f":"W$3+$C141+Distributionsanlæg!W142","v":2082},{"$f":"X$3+$C141+Distributionsanlæg!X142","v":2083},{"$f":"Y$3+$C141+Distributionsanlæg!Y142","v":2084},null,{"$f":"Distributionsanlæg!BU141","v":0},{"$f":"Distributionsanlæg!BV141","v":0},{"$f":"Distributionsanlæg!BW141","v":0},{"$f":"Distributionsanlæg!BX141","v":0},{"$f":"Distributionsanlæg!BY141","v":0},{"$f":"Distributionsanlæg!BZ141","v":0},{"$f":"Distributionsanlæg!CA141","v":0},{"$f":"Distributionsanlæg!CB141","v":0},{"$f":"Distributionsanlæg!CC141","v":0},{"$f":"Distributionsanlæg!CD141","v":0},{"$f":"Distributionsanlæg!CE141","v":133908.51809857285},{"$f":"Distributionsanlæg!CF141","v":154060.96251904691},{"$f":"Distributionsanlæg!CG141","v":0},{"$f":"Distributionsanlæg!CH141","v":0},{"$f":"Distributionsanlæg!CI141","v":0},{"$f":"Distributionsanlæg!CJ141","v":385652.92682731978},{"$f":"Distributionsanlæg!CK141","v":0},{"$f":"Distributionsanlæg!CL141","v":0},{"$f":"Distributionsanlæg!CM141","v":0},{"$f":"Distributionsanlæg!CN141","v":0},{"$f":"Distributionsanlæg!CO141","v":0},{"$f":"Distributionsanlæg!CP141","v":0},673622.40744493948,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D141>=AY$2,$AA141/($D141-2009),0)+IF($E141>=AY$2,$AB141/($E141-2009),0)+IF($F141>=AY$2,$AC141/($F141-2009),0)+IF($G141>=AY$2,$AD141/($G141-2009),0)+IF($H141>=AY$2,$AE141/($H141-2009),0)+IF($I141>=AY$2,$AF141/($I141-2009),0)+IF($J141>=AY$2,$AG141/($J141-2009),0)+IF($K141>=AY$2,$AH141/($K141-2009),0)+IF($L141>=AY$2,$AI141/($L141-2009),0)+IF($M141>=AY$2,$AJ141/($M141-2009),0)+IF($N141>=AY$2,$AK141/($N141-2009),0)+IF($O141>=AY$2,$AL141/($O141-2009),0)+IF($P141>=AY$2,$AM141/($P141-2009),0)+IF($Q141>=AY$2,$AN141/($Q141-2009),0)+IF($R141>=AY$2,$AO141/($R141-2009),0)+IF($S141>=AY$2,$AP141/($S141-2009),0)+IF($T141>=AY$2,$AQ141/($T141-2009),0)+IF($U141>=AY$2,$AR141/($U141-2009),0)+IF($V141>=AY$2,$AS141/($V141-2009),0)+IF($W141>=AY$2,$AT141/($W141-2009),0)+IF($X141>=AY$2,$AU141/($X141-2009),0)+IF($Y141>=AY$2,$AV141/($Y141-2009),0)","v":10343.352509470456},{"$f":"IF($D141>=AZ$2,$AA141/($D141-2009),0)+IF($E141>=AZ$2,$AB141/($E141-2009),0)+IF($F141>=AZ$2,$AC141/($F141-2009),0)+IF($G141>=AZ$2,$AD141/($G141-2009),0)+IF($H141>=AZ$2,$AE141/($H141-2009),0)+IF($I141>=AZ$2,$AF141/($I141-2009),0)+IF($J141>=AZ$2,$AG141/($J141-2009),0)+IF($K141>=AZ$2,$AH141/($K141-2009),0)+IF($L141>=AZ$2,$AI141/($L141-2009),0)+IF($M141>=AZ$2,$AJ141/($M141-2009),0)+IF($N141>=AZ$2,$AK141/($N141-2009),0)+IF($O141>=AZ$2,$AL141/($O141-2009),0)+IF($P141>=AZ$2,$AM141/($P141-2009),0)+IF($Q141>=AZ$2,$AN141/($Q141-2009),0)+IF($R141>=AZ$2,$AO141/($R141-2009),0)+IF($S141>=AZ$2,$AP141/($S141-2009),0)+IF($T141>=AZ$2,$AQ141/($T141-2009),0)+IF($U141>=AZ$2,$AR141/($U141-2009),0)+IF($V141>=AZ$2,$AS141/($V141-2009),0)+IF($W141>=AZ$2,$AT141/($W141-2009),0)+IF($X141>=AZ$2,$AU141/($X141-2009),0)+IF($Y141>=AZ$2,$AV141/($Y141-2009),0)","v":10343.352509470456},10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,10343.352509470456,8034.5849560467868,8034.5849560467868,8034.5849560467868,8034.5849560467868,8034.5849560467868,5589.1728525698518,5589.1728525698518,{"$f":"IF($D141>=DL$2,$AA141/($D141-2009),0)+IF($E141>=DL$2,$AB141/($E141-2009),0)+IF($F141>=DL$2,$AC141/($F141-2009),0)+IF($G141>=DL$2,$AD141/($G141-2009),0)+IF($H141>=DL$2,$AE141/($H141-2009),0)+IF($I141>=DL$2,$AF141/($I141-2009),0)+IF($J141>=DL$2,$AG141/($J141-2009),0)+IF($K141>=DL$2,$AH141/($K141-2009),0)+IF($L141>=DL$2,$AI141/($L141-2009),0)+IF($M141>=DL$2,$AJ141/($M141-2009),0)+IF($N141>=DL$2,$AK141/($N141-2009),0)+IF($O141>=DL$2,$AL141/($O141-2009),0)+IF($P141>=DL$2,$AM141/($P141-2009),0)+IF($Q141>=DL$2,$AN141/($Q141-2009),0)+IF($R141>=DL$2,$AO141/($R141-2009),0)+IF($S141>=DL$2,$AP141/($S141-2009),0)+IF($T141>=DL$2,$AQ141/($T141-2009),0)+IF($U141>=DL$2,$AR141/($U141-2009),0)+IF($V141>=DL$2,$AS141/($V141-2009),0)+IF($W141>=DL$2,$AT141/($W141-2009),0)+IF($X141>=DL$2,$AU141/($X141-2009),0)+IF($Y141>=DL$2,$AV141/($Y141-2009),0)","v":5589.1728525698518},5589.1728525698518,5589.1728525698518,5589.1728525698518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B171","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E171","v":20},{"$f":"D$3+$C143","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU143","v":0},{"$f":"Distributionsanlæg!BV143","v":0},{"$f":"Distributionsanlæg!BW143","v":0},{"$f":"Distributionsanlæg!BX143","v":0},{"$f":"Distributionsanlæg!BY143","v":0},{"$f":"Distributionsanlæg!BZ143","v":0},{"$f":"Distributionsanlæg!CA143","v":0},{"$f":"Distributionsanlæg!CB143","v":0},{"$f":"Distributionsanlæg!CC143","v":0},{"$f":"Distributionsanlæg!CD143","v":0},{"$f":"Distributionsanlæg!CE143","v":214954.2204911692},{"$f":"Distributionsanlæg!CF143","v":607136.79810461844},{"$f":"Distributionsanlæg!CG143","v":0},{"$f":"Distributionsanlæg!CH143","v":0},{"$f":"Distributionsanlæg!CI143","v":0},{"$f":"Distributionsanlæg!CJ143","v":2266505.9567662571},{"$f":"Distributionsanlæg!CK143","v":0},{"$f":"Distributionsanlæg!CL143","v":0},{"$f":"Distributionsanlæg!CM143","v":0},{"$f":"Distributionsanlæg!CN143","v":0},{"$f":"Distributionsanlæg!CO143","v":0},{"$f":"Distributionsanlæg!CP143","v":0},3088596.9753620448,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D143>=AY$2,$AA143/($D143-2009),0)+IF($E143>=AY$2,$AB143/($E143-2009),0)+IF($F143>=AY$2,$AC143/($F143-2009),0)+IF($G143>=AY$2,$AD143/($G143-2009),0)+IF($H143>=AY$2,$AE143/($H143-2009),0)+IF($I143>=AY$2,$AF143/($I143-2009),0)+IF($J143>=AY$2,$AG143/($J143-2009),0)+IF($K143>=AY$2,$AH143/($K143-2009),0)+IF($L143>=AY$2,$AI143/($L143-2009),0)+IF($M143>=AY$2,$AJ143/($M143-2009),0)+IF($N143>=AY$2,$AK143/($N143-2009),0)+IF($O143>=AY$2,$AL143/($O143-2009),0)+IF($P143>=AY$2,$AM143/($P143-2009),0)+IF($Q143>=AY$2,$AN143/($Q143-2009),0)+IF($R143>=AY$2,$AO143/($R143-2009),0)+IF($S143>=AY$2,$AP143/($S143-2009),0)+IF($T143>=AY$2,$AQ143/($T143-2009),0)+IF($U143>=AY$2,$AR143/($U143-2009),0)+IF($V143>=AY$2,$AS143/($V143-2009),0)+IF($W143>=AY$2,$AT143/($W143-2009),0)+IF($X143>=AY$2,$AU143/($X143-2009),0)+IF($Y143>=AY$2,$AV143/($Y143-2009),0)","v":309436.7892196282},{"$f":"IF($D143>=AZ$2,$AA143/($D143-2009),0)+IF($E143>=AZ$2,$AB143/($E143-2009),0)+IF($F143>=AZ$2,$AC143/($F143-2009),0)+IF($G143>=AZ$2,$AD143/($G143-2009),0)+IF($H143>=AZ$2,$AE143/($H143-2009),0)+IF($I143>=AZ$2,$AF143/($I143-2009),0)+IF($J143>=AZ$2,$AG143/($J143-2009),0)+IF($K143>=AZ$2,$AH143/($K143-2009),0)+IF($L143>=AZ$2,$AI143/($L143-2009),0)+IF($M143>=AZ$2,$AJ143/($M143-2009),0)+IF($N143>=AZ$2,$AK143/($N143-2009),0)+IF($O143>=AZ$2,$AL143/($O143-2009),0)+IF($P143>=AZ$2,$AM143/($P143-2009),0)+IF($Q143>=AZ$2,$AN143/($Q143-2009),0)+IF($R143>=AZ$2,$AO143/($R143-2009),0)+IF($S143>=AZ$2,$AP143/($S143-2009),0)+IF($T143>=AZ$2,$AQ143/($T143-2009),0)+IF($U143>=AZ$2,$AR143/($U143-2009),0)+IF($V143>=AZ$2,$AS143/($V143-2009),0)+IF($W143>=AZ$2,$AT143/($W143-2009),0)+IF($X143>=AZ$2,$AU143/($X143-2009),0)+IF($Y143>=AZ$2,$AV143/($Y143-2009),0)","v":309436.7892196282},309436.7892196282,237785.38238923851,237785.38238923851,237785.38238923851,237785.38238923851,237785.38238923851,161893.28262616121,161893.28262616121,161893.28262616121,161893.28262616121,161893.28262616121,161893.28262616121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D143>=DL$2,$AA143/($D143-2009),0)+IF($E143>=DL$2,$AB143/($E143-2009),0)+IF($F143>=DL$2,$AC143/($F143-2009),0)+IF($G143>=DL$2,$AD143/($G143-2009),0)+IF($H143>=DL$2,$AE143/($H143-2009),0)+IF($I143>=DL$2,$AF143/($I143-2009),0)+IF($J143>=DL$2,$AG143/($J143-2009),0)+IF($K143>=DL$2,$AH143/($K143-2009),0)+IF($L143>=DL$2,$AI143/($L143-2009),0)+IF($M143>=DL$2,$AJ143/($M143-2009),0)+IF($N143>=DL$2,$AK143/($N143-2009),0)+IF($O143>=DL$2,$AL143/($O143-2009),0)+IF($P143>=DL$2,$AM143/($P143-2009),0)+IF($Q143>=DL$2,$AN143/($Q143-2009),0)+IF($R143>=DL$2,$AO143/($R143-2009),0)+IF($S143>=DL$2,$AP143/($S143-2009),0)+IF($T143>=DL$2,$AQ143/($T143-2009),0)+IF($U143>=DL$2,$AR143/($U143-2009),0)+IF($V143>=DL$2,$AS143/($V143-2009),0)+IF($W143>=DL$2,$AT143/($W143-2009),0)+IF($X143>=DL$2,$AU143/($X143-2009),0)+IF($Y143>=DL$2,$AV143/($Y143-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B172","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E172","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU144","v":0},{"$f":"Distributionsanlæg!BV144","v":0},{"$f":"Distributionsanlæg!BW144","v":0},{"$f":"Distributionsanlæg!BX144","v":0},{"$f":"Distributionsanlæg!BY144","v":0},{"$f":"Distributionsanlæg!BZ144","v":0},{"$f":"Distributionsanlæg!CA144","v":0},{"$f":"Distributionsanlæg!CB144","v":0},{"$f":"Distributionsanlæg!CC144","v":0},{"$f":"Distributionsanlæg!CD144","v":0},{"$f":"Distributionsanlæg!CE144","v":0},{"$f":"Distributionsanlæg!CF144","v":0},{"$f":"Distributionsanlæg!CG144","v":0},{"$f":"Distributionsanlæg!CH144","v":0},{"$f":"Distributionsanlæg!CI144","v":0},{"$f":"Distributionsanlæg!CJ144","v":323786.56525232247},{"$f":"Distributionsanlæg!CK144","v":0},{"$f":"Distributionsanlæg!CL144","v":0},{"$f":"Distributionsanlæg!CM144","v":0},{"$f":"Distributionsanlæg!CN144","v":0},{"$f":"Distributionsanlæg!CO144","v":0},{"$f":"Distributionsanlæg!CP144","v":0},323786.56525232247,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},80946.641313080618,80946.641313080618,80946.641313080618,80946.641313080618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B173","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E173","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU145","v":0},{"$f":"Distributionsanlæg!BV145","v":0},{"$f":"Distributionsanlæg!BW145","v":0},{"$f":"Distributionsanlæg!BX145","v":0},{"$f":"Distributionsanlæg!BY145","v":0},{"$f":"Distributionsanlæg!BZ145","v":0},{"$f":"Distributionsanlæg!CA145","v":0},{"$f":"Distributionsanlæg!CB145","v":0},{"$f":"Distributionsanlæg!CC145","v":0},{"$f":"Distributionsanlæg!CD145","v":0},{"$f":"Distributionsanlæg!CE145","v":0},{"$f":"Distributionsanlæg!CF145","v":0},{"$f":"Distributionsanlæg!CG145","v":0},{"$f":"Distributionsanlæg!CH145","v":0},{"$f":"Distributionsanlæg!CI145","v":0},{"$f":"Distributionsanlæg!CJ145","v":0},{"$f":"Distributionsanlæg!CK145","v":0},{"$f":"Distributionsanlæg!CL145","v":0},{"$f":"Distributionsanlæg!CM145","v":0},{"$f":"Distributionsanlæg!CN145","v":0},{"$f":"Distributionsanlæg!CO145","v":0},{"$f":"Distributionsanlæg!CP145","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B174","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E174","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU146","v":0},{"$f":"Distributionsanlæg!BV146","v":0},{"$f":"Distributionsanlæg!BW146","v":0},{"$f":"Distributionsanlæg!BX146","v":0},{"$f":"Distributionsanlæg!BY146","v":0},{"$f":"Distributionsanlæg!BZ146","v":0},{"$f":"Distributionsanlæg!CA146","v":0},{"$f":"Distributionsanlæg!CB146","v":0},{"$f":"Distributionsanlæg!CC146","v":0},{"$f":"Distributionsanlæg!CD146","v":0},{"$f":"Distributionsanlæg!CE146","v":0},{"$f":"Distributionsanlæg!CF146","v":0},{"$f":"Distributionsanlæg!CG146","v":0},{"$f":"Distributionsanlæg!CH146","v":0},{"$f":"Distributionsanlæg!CI146","v":0},{"$f":"Distributionsanlæg!CJ146","v":0},{"$f":"Distributionsanlæg!CK146","v":0},{"$f":"Distributionsanlæg!CL146","v":0},{"$f":"Distributionsanlæg!CM146","v":0},{"$f":"Distributionsanlæg!CN146","v":0},{"$f":"Distributionsanlæg!CO146","v":0},{"$f":"Distributionsanlæg!CP146","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D146>=DK$2,$AA146/($D146-2009),0)+IF($E146>=DK$2,$AB146/($E146-2009),0)+IF($F146>=DK$2,$AC146/($F146-2009),0)+IF($G146>=DK$2,$AD146/($G146-2009),0)+IF($H146>=DK$2,$AE146/($H146-2009),0)+IF($I146>=DK$2,$AF146/($I146-2009),0)+IF($J146>=DK$2,$AG146/($J146-2009),0)+IF($K146>=DK$2,$AH146/($K146-2009),0)+IF($L146>=DK$2,$AI146/($L146-2009),0)+IF($M146>=DK$2,$AJ146/($M146-2009),0)+IF($N146>=DK$2,$AK146/($N146-2009),0)+IF($O146>=DK$2,$AL146/($O146-2009),0)+IF($P146>=DK$2,$AM146/($P146-2009),0)+IF($Q146>=DK$2,$AN146/($Q146-2009),0)+IF($R146>=DK$2,$AO146/($R146-2009),0)+IF($S146>=DK$2,$AP146/($S146-2009),0)+IF($T146>=DK$2,$AQ146/($T146-2009),0)+IF($U146>=DK$2,$AR146/($U146-2009),0)+IF($V146>=DK$2,$AS146/($V146-2009),0)+IF($W146>=DK$2,$AT146/($W146-2009),0)+IF($X146>=DK$2,$AU146/($X146-2009),0)+IF($Y146>=DK$2,$AV146/($Y146-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B175","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E175","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU147","v":0},{"$f":"Distributionsanlæg!BV147","v":0},{"$f":"Distributionsanlæg!BW147","v":0},{"$f":"Distributionsanlæg!BX147","v":0},{"$f":"Distributionsanlæg!BY147","v":0},{"$f":"Distributionsanlæg!BZ147","v":0},{"$f":"Distributionsanlæg!CA147","v":0},{"$f":"Distributionsanlæg!CB147","v":0},{"$f":"Distributionsanlæg!CC147","v":0},{"$f":"Distributionsanlæg!CD147","v":0},{"$f":"Distributionsanlæg!CE147","v":0},{"$f":"Distributionsanlæg!CF147","v":0},{"$f":"Distributionsanlæg!CG147","v":0},{"$f":"Distributionsanlæg!CH147","v":0},{"$f":"Distributionsanlæg!CI147","v":0},{"$f":"Distributionsanlæg!CJ147","v":0},{"$f":"Distributionsanlæg!CK147","v":0},{"$f":"Distributionsanlæg!CL147","v":0},{"$f":"Distributionsanlæg!CM147","v":0},{"$f":"Distributionsanlæg!CN147","v":0},{"$f":"Distributionsanlæg!CO147","v":0},{"$f":"Distributionsanlæg!CP147","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D147>=AZ$2,$AA147/($D147-2009),0)+IF($E147>=AZ$2,$AB147/($E147-2009),0)+IF($F147>=AZ$2,$AC147/($F147-2009),0)+IF($G147>=AZ$2,$AD147/($G147-2009),0)+IF($H147>=AZ$2,$AE147/($H147-2009),0)+IF($I147>=AZ$2,$AF147/($I147-2009),0)+IF($J147>=AZ$2,$AG147/($J147-2009),0)+IF($K147>=AZ$2,$AH147/($K147-2009),0)+IF($L147>=AZ$2,$AI147/($L147-2009),0)+IF($M147>=AZ$2,$AJ147/($M147-2009),0)+IF($N147>=AZ$2,$AK147/($N147-2009),0)+IF($O147>=AZ$2,$AL147/($O147-2009),0)+IF($P147>=AZ$2,$AM147/($P147-2009),0)+IF($Q147>=AZ$2,$AN147/($Q147-2009),0)+IF($R147>=AZ$2,$AO147/($R147-2009),0)+IF($S147>=AZ$2,$AP147/($S147-2009),0)+IF($T147>=AZ$2,$AQ147/($T147-2009),0)+IF($U147>=AZ$2,$AR147/($U147-2009),0)+IF($V147>=AZ$2,$AS147/($V147-2009),0)+IF($W147>=AZ$2,$AT147/($W147-2009),0)+IF($X147>=AZ$2,$AU147/($X147-2009),0)+IF($Y147>=AZ$2,$AV147/($Y147-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B176","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E176","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU148","v":0},{"$f":"Distributionsanlæg!BV148","v":0},{"$f":"Distributionsanlæg!BW148","v":0},{"$f":"Distributionsanlæg!BX148","v":0},{"$f":"Distributionsanlæg!BY148","v":0},{"$f":"Distributionsanlæg!BZ148","v":0},{"$f":"Distributionsanlæg!CA148","v":0},{"$f":"Distributionsanlæg!CB148","v":0},{"$f":"Distributionsanlæg!CC148","v":0},{"$f":"Distributionsanlæg!CD148","v":0},{"$f":"Distributionsanlæg!CE148","v":0},{"$f":"Distributionsanlæg!CF148","v":0},{"$f":"Distributionsanlæg!CG148","v":0},{"$f":"Distributionsanlæg!CH148","v":0},{"$f":"Distributionsanlæg!CI148","v":0},{"$f":"Distributionsanlæg!CJ148","v":0},{"$f":"Distributionsanlæg!CK148","v":0},{"$f":"Distributionsanlæg!CL148","v":0},{"$f":"Distributionsanlæg!CM148","v":0},{"$f":"Distributionsanlæg!CN148","v":0},{"$f":"Distributionsanlæg!CO148","v":0},{"$f":"Distributionsanlæg!CP148","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B177","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E177","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU149","v":0},{"$f":"Distributionsanlæg!BV149","v":0},{"$f":"Distributionsanlæg!BW149","v":0},{"$f":"Distributionsanlæg!BX149","v":0},{"$f":"Distributionsanlæg!BY149","v":0},{"$f":"Distributionsanlæg!BZ149","v":0},{"$f":"Distributionsanlæg!CA149","v":0},{"$f":"Distributionsanlæg!CB149","v":0},{"$f":"Distributionsanlæg!CC149","v":0},{"$f":"Distributionsanlæg!CD149","v":0},{"$f":"Distributionsanlæg!CE149","v":0},{"$f":"Distributionsanlæg!CF149","v":0},{"$f":"Distributionsanlæg!CG149","v":0},{"$f":"Distributionsanlæg!CH149","v":0},{"$f":"Distributionsanlæg!CI149","v":0},{"$f":"Distributionsanlæg!CJ149","v":0},{"$f":"Distributionsanlæg!CK149","v":0},{"$f":"Distributionsanlæg!CL149","v":0},{"$f":"Distributionsanlæg!CM149","v":0},{"$f":"Distributionsanlæg!CN149","v":0},{"$f":"Distributionsanlæg!CO149","v":0},{"$f":"Distributionsanlæg!CP149","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B178","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E178","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU150","v":0},{"$f":"Distributionsanlæg!BV150","v":0},{"$f":"Distributionsanlæg!BW150","v":0},{"$f":"Distributionsanlæg!BX150","v":0},{"$f":"Distributionsanlæg!BY150","v":0},{"$f":"Distributionsanlæg!BZ150","v":0},{"$f":"Distributionsanlæg!CA150","v":0},{"$f":"Distributionsanlæg!CB150","v":0},{"$f":"Distributionsanlæg!CC150","v":0},{"$f":"Distributionsanlæg!CD150","v":0},{"$f":"Distributionsanlæg!CE150","v":0},{"$f":"Distributionsanlæg!CF150","v":0},{"$f":"Distributionsanlæg!CG150","v":0},{"$f":"Distributionsanlæg!CH150","v":0},{"$f":"Distributionsanlæg!CI150","v":0},{"$f":"Distributionsanlæg!CJ150","v":0},{"$f":"Distributionsanlæg!CK150","v":0},{"$f":"Distributionsanlæg!CL150","v":0},{"$f":"Distributionsanlæg!CM150","v":0},{"$f":"Distributionsanlæg!CN150","v":0},{"$f":"Distributionsanlæg!CO150","v":0},{"$f":"Distributionsanlæg!CP150","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D150>=DK$2,$AA150/($D150-2009),0)+IF($E150>=DK$2,$AB150/($E150-2009),0)+IF($F150>=DK$2,$AC150/($F150-2009),0)+IF($G150>=DK$2,$AD150/($G150-2009),0)+IF($H150>=DK$2,$AE150/($H150-2009),0)+IF($I150>=DK$2,$AF150/($I150-2009),0)+IF($J150>=DK$2,$AG150/($J150-2009),0)+IF($K150>=DK$2,$AH150/($K150-2009),0)+IF($L150>=DK$2,$AI150/($L150-2009),0)+IF($M150>=DK$2,$AJ150/($M150-2009),0)+IF($N150>=DK$2,$AK150/($N150-2009),0)+IF($O150>=DK$2,$AL150/($O150-2009),0)+IF($P150>=DK$2,$AM150/($P150-2009),0)+IF($Q150>=DK$2,$AN150/($Q150-2009),0)+IF($R150>=DK$2,$AO150/($R150-2009),0)+IF($S150>=DK$2,$AP150/($S150-2009),0)+IF($T150>=DK$2,$AQ150/($T150-2009),0)+IF($U150>=DK$2,$AR150/($U150-2009),0)+IF($V150>=DK$2,$AS150/($V150-2009),0)+IF($W150>=DK$2,$AT150/($W150-2009),0)+IF($X150>=DK$2,$AU150/($X150-2009),0)+IF($Y150>=DK$2,$AV150/($Y150-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B179","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E179","v":20},1925,{"$f":"E$3+$C151","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU151","v":0},{"$f":"Distributionsanlæg!BV151","v":0},{"$f":"Distributionsanlæg!BW151","v":0},{"$f":"Distributionsanlæg!BX151","v":0},{"$f":"Distributionsanlæg!BY151","v":0},{"$f":"Distributionsanlæg!BZ151","v":0},{"$f":"Distributionsanlæg!CA151","v":0},{"$f":"Distributionsanlæg!CB151","v":0},{"$f":"Distributionsanlæg!CC151","v":0},{"$f":"Distributionsanlæg!CD151","v":0},{"$f":"Distributionsanlæg!CE151","v":0},{"$f":"Distributionsanlæg!CF151","v":0},{"$f":"Distributionsanlæg!CG151","v":0},{"$f":"Distributionsanlæg!CH151","v":0},{"$f":"Distributionsanlæg!CI151","v":0},{"$f":"Distributionsanlæg!CJ151","v":0},{"$f":"Distributionsanlæg!CK151","v":0},{"$f":"Distributionsanlæg!CL151","v":0},{"$f":"Distributionsanlæg!CM151","v":0},{"$f":"Distributionsanlæg!CN151","v":0},{"$f":"Distributionsanlæg!CO151","v":0},{"$f":"Distributionsanlæg!CP151","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D151>=AZ$2,$AA151/($D151-2009),0)+IF($E151>=AZ$2,$AB151/($E151-2009),0)+IF($F151>=AZ$2,$AC151/($F151-2009),0)+IF($G151>=AZ$2,$AD151/($G151-2009),0)+IF($H151>=AZ$2,$AE151/($H151-2009),0)+IF($I151>=AZ$2,$AF151/($I151-2009),0)+IF($J151>=AZ$2,$AG151/($J151-2009),0)+IF($K151>=AZ$2,$AH151/($K151-2009),0)+IF($L151>=AZ$2,$AI151/($L151-2009),0)+IF($M151>=AZ$2,$AJ151/($M151-2009),0)+IF($N151>=AZ$2,$AK151/($N151-2009),0)+IF($O151>=AZ$2,$AL151/($O151-2009),0)+IF($P151>=AZ$2,$AM151/($P151-2009),0)+IF($Q151>=AZ$2,$AN151/($Q151-2009),0)+IF($R151>=AZ$2,$AO151/($R151-2009),0)+IF($S151>=AZ$2,$AP151/($S151-2009),0)+IF($T151>=AZ$2,$AQ151/($T151-2009),0)+IF($U151>=AZ$2,$AR151/($U151-2009),0)+IF($V151>=AZ$2,$AS151/($V151-2009),0)+IF($W151>=AZ$2,$AT151/($W151-2009),0)+IF($X151>=AZ$2,$AU151/($X151-2009),0)+IF($Y151>=AZ$2,$AV151/($Y151-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B180","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E180","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU152","v":0},{"$f":"Distributionsanlæg!BV152","v":0},{"$f":"Distributionsanlæg!BW152","v":0},{"$f":"Distributionsanlæg!BX152","v":0},{"$f":"Distributionsanlæg!BY152","v":0},{"$f":"Distributionsanlæg!BZ152","v":0},{"$f":"Distributionsanlæg!CA152","v":0},{"$f":"Distributionsanlæg!CB152","v":0},{"$f":"Distributionsanlæg!CC152","v":0},{"$f":"Distributionsanlæg!CD152","v":0},{"$f":"Distributionsanlæg!CE152","v":0},{"$f":"Distributionsanlæg!CF152","v":0},{"$f":"Distributionsanlæg!CG152","v":0},{"$f":"Distributionsanlæg!CH152","v":0},{"$f":"Distributionsanlæg!CI152","v":0},{"$f":"Distributionsanlæg!CJ152","v":0},{"$f":"Distributionsanlæg!CK152","v":0},{"$f":"Distributionsanlæg!CL152","v":0},{"$f":"Distributionsanlæg!CM152","v":0},{"$f":"Distributionsanlæg!CN152","v":0},{"$f":"Distributionsanlæg!CO152","v":0},{"$f":"Distributionsanlæg!CP152","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B181","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E181","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU153","v":0},{"$f":"Distributionsanlæg!BV153","v":0},{"$f":"Distributionsanlæg!BW153","v":0},{"$f":"Distributionsanlæg!BX153","v":0},{"$f":"Distributionsanlæg!BY153","v":0},{"$f":"Distributionsanlæg!BZ153","v":0},{"$f":"Distributionsanlæg!CA153","v":0},{"$f":"Distributionsanlæg!CB153","v":0},{"$f":"Distributionsanlæg!CC153","v":0},{"$f":"Distributionsanlæg!CD153","v":0},{"$f":"Distributionsanlæg!CE153","v":0},{"$f":"Distributionsanlæg!CF153","v":0},{"$f":"Distributionsanlæg!CG153","v":0},{"$f":"Distributionsanlæg!CH153","v":0},{"$f":"Distributionsanlæg!CI153","v":0},{"$f":"Distributionsanlæg!CJ153","v":0},{"$f":"Distributionsanlæg!CK153","v":0},{"$f":"Distributionsanlæg!CL153","v":0},{"$f":"Distributionsanlæg!CM153","v":0},{"$f":"Distributionsanlæg!CN153","v":0},{"$f":"Distributionsanlæg!CO153","v":0},{"$f":"Distributionsanlæg!CP153","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B182","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E182","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU154","v":0},{"$f":"Distributionsanlæg!BV154","v":0},{"$f":"Distributionsanlæg!BW154","v":0},{"$f":"Distributionsanlæg!BX154","v":0},{"$f":"Distributionsanlæg!BY154","v":0},{"$f":"Distributionsanlæg!BZ154","v":0},{"$f":"Distributionsanlæg!CA154","v":0},{"$f":"Distributionsanlæg!CB154","v":0},{"$f":"Distributionsanlæg!CC154","v":0},{"$f":"Distributionsanlæg!CD154","v":0},{"$f":"Distributionsanlæg!CE154","v":0},{"$f":"Distributionsanlæg!CF154","v":0},{"$f":"Distributionsanlæg!CG154","v":0},{"$f":"Distributionsanlæg!CH154","v":0},{"$f":"Distributionsanlæg!CI154","v":0},{"$f":"Distributionsanlæg!CJ154","v":0},{"$f":"Distributionsanlæg!CK154","v":0},{"$f":"Distributionsanlæg!CL154","v":0},{"$f":"Distributionsanlæg!CM154","v":0},{"$f":"Distributionsanlæg!CN154","v":0},{"$f":"Distributionsanlæg!CO154","v":0},{"$f":"Distributionsanlæg!CP154","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D154>=DK$2,$AA154/($D154-2009),0)+IF($E154>=DK$2,$AB154/($E154-2009),0)+IF($F154>=DK$2,$AC154/($F154-2009),0)+IF($G154>=DK$2,$AD154/($G154-2009),0)+IF($H154>=DK$2,$AE154/($H154-2009),0)+IF($I154>=DK$2,$AF154/($I154-2009),0)+IF($J154>=DK$2,$AG154/($J154-2009),0)+IF($K154>=DK$2,$AH154/($K154-2009),0)+IF($L154>=DK$2,$AI154/($L154-2009),0)+IF($M154>=DK$2,$AJ154/($M154-2009),0)+IF($N154>=DK$2,$AK154/($N154-2009),0)+IF($O154>=DK$2,$AL154/($O154-2009),0)+IF($P154>=DK$2,$AM154/($P154-2009),0)+IF($Q154>=DK$2,$AN154/($Q154-2009),0)+IF($R154>=DK$2,$AO154/($R154-2009),0)+IF($S154>=DK$2,$AP154/($S154-2009),0)+IF($T154>=DK$2,$AQ154/($T154-2009),0)+IF($U154>=DK$2,$AR154/($U154-2009),0)+IF($V154>=DK$2,$AS154/($V154-2009),0)+IF($W154>=DK$2,$AT154/($W154-2009),0)+IF($X154>=DK$2,$AU154/($X154-2009),0)+IF($Y154>=DK$2,$AV154/($Y154-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B183","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E183","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU155","v":0},{"$f":"Distributionsanlæg!BV155","v":0},{"$f":"Distributionsanlæg!BW155","v":0},{"$f":"Distributionsanlæg!BX155","v":0},{"$f":"Distributionsanlæg!BY155","v":0},{"$f":"Distributionsanlæg!BZ155","v":0},{"$f":"Distributionsanlæg!CA155","v":0},{"$f":"Distributionsanlæg!CB155","v":0},{"$f":"Distributionsanlæg!CC155","v":0},{"$f":"Distributionsanlæg!CD155","v":0},{"$f":"Distributionsanlæg!CE155","v":0},{"$f":"Distributionsanlæg!CF155","v":0},{"$f":"Distributionsanlæg!CG155","v":0},{"$f":"Distributionsanlæg!CH155","v":0},{"$f":"Distributionsanlæg!CI155","v":0},{"$f":"Distributionsanlæg!CJ155","v":0},{"$f":"Distributionsanlæg!CK155","v":0},{"$f":"Distributionsanlæg!CL155","v":0},{"$f":"Distributionsanlæg!CM155","v":0},{"$f":"Distributionsanlæg!CN155","v":0},{"$f":"Distributionsanlæg!CO155","v":0},{"$f":"Distributionsanlæg!CP155","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D155>=AZ$2,$AA155/($D155-2009),0)+IF($E155>=AZ$2,$AB155/($E155-2009),0)+IF($F155>=AZ$2,$AC155/($F155-2009),0)+IF($G155>=AZ$2,$AD155/($G155-2009),0)+IF($H155>=AZ$2,$AE155/($H155-2009),0)+IF($I155>=AZ$2,$AF155/($I155-2009),0)+IF($J155>=AZ$2,$AG155/($J155-2009),0)+IF($K155>=AZ$2,$AH155/($K155-2009),0)+IF($L155>=AZ$2,$AI155/($L155-2009),0)+IF($M155>=AZ$2,$AJ155/($M155-2009),0)+IF($N155>=AZ$2,$AK155/($N155-2009),0)+IF($O155>=AZ$2,$AL155/($O155-2009),0)+IF($P155>=AZ$2,$AM155/($P155-2009),0)+IF($Q155>=AZ$2,$AN155/($Q155-2009),0)+IF($R155>=AZ$2,$AO155/($R155-2009),0)+IF($S155>=AZ$2,$AP155/($S155-2009),0)+IF($T155>=AZ$2,$AQ155/($T155-2009),0)+IF($U155>=AZ$2,$AR155/($U155-2009),0)+IF($V155>=AZ$2,$AS155/($V155-2009),0)+IF($W155>=AZ$2,$AT155/($W155-2009),0)+IF($X155>=AZ$2,$AU155/($X155-2009),0)+IF($Y155>=AZ$2,$AV155/($Y155-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B184","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E184","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU156","v":0},{"$f":"Distributionsanlæg!BV156","v":0},{"$f":"Distributionsanlæg!BW156","v":0},{"$f":"Distributionsanlæg!BX156","v":0},{"$f":"Distributionsanlæg!BY156","v":0},{"$f":"Distributionsanlæg!BZ156","v":0},{"$f":"Distributionsanlæg!CA156","v":0},{"$f":"Distributionsanlæg!CB156","v":0},{"$f":"Distributionsanlæg!CC156","v":0},{"$f":"Distributionsanlæg!CD156","v":0},{"$f":"Distributionsanlæg!CE156","v":0},{"$f":"Distributionsanlæg!CF156","v":0},{"$f":"Distributionsanlæg!CG156","v":0},{"$f":"Distributionsanlæg!CH156","v":0},{"$f":"Distributionsanlæg!CI156","v":0},{"$f":"Distributionsanlæg!CJ156","v":0},{"$f":"Distributionsanlæg!CK156","v":0},{"$f":"Distributionsanlæg!CL156","v":0},{"$f":"Distributionsanlæg!CM156","v":0},{"$f":"Distributionsanlæg!CN156","v":0},{"$f":"Distributionsanlæg!CO156","v":0},{"$f":"Distributionsanlæg!CP156","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B185","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E185","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU157","v":0},{"$f":"Distributionsanlæg!BV157","v":0},{"$f":"Distributionsanlæg!BW157","v":0},{"$f":"Distributionsanlæg!BX157","v":0},{"$f":"Distributionsanlæg!BY157","v":0},{"$f":"Distributionsanlæg!BZ157","v":0},{"$f":"Distributionsanlæg!CA157","v":0},{"$f":"Distributionsanlæg!CB157","v":0},{"$f":"Distributionsanlæg!CC157","v":0},{"$f":"Distributionsanlæg!CD157","v":0},{"$f":"Distributionsanlæg!CE157","v":0},{"$f":"Distributionsanlæg!CF157","v":0},{"$f":"Distributionsanlæg!CG157","v":0},{"$f":"Distributionsanlæg!CH157","v":0},{"$f":"Distributionsanlæg!CI157","v":0},{"$f":"Distributionsanlæg!CJ157","v":0},{"$f":"Distributionsanlæg!CK157","v":0},{"$f":"Distributionsanlæg!CL157","v":0},{"$f":"Distributionsanlæg!CM157","v":0},{"$f":"Distributionsanlæg!CN157","v":0},{"$f":"Distributionsanlæg!CO157","v":0},{"$f":"Distributionsanlæg!CP157","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B186","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E186","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU158","v":0},{"$f":"Distributionsanlæg!BV158","v":0},{"$f":"Distributionsanlæg!BW158","v":0},{"$f":"Distributionsanlæg!BX158","v":0},{"$f":"Distributionsanlæg!BY158","v":0},{"$f":"Distributionsanlæg!BZ158","v":0},{"$f":"Distributionsanlæg!CA158","v":0},{"$f":"Distributionsanlæg!CB158","v":0},{"$f":"Distributionsanlæg!CC158","v":0},{"$f":"Distributionsanlæg!CD158","v":0},{"$f":"Distributionsanlæg!CE158","v":0},{"$f":"Distributionsanlæg!CF158","v":0},{"$f":"Distributionsanlæg!CG158","v":0},{"$f":"Distributionsanlæg!CH158","v":0},{"$f":"Distributionsanlæg!CI158","v":0},{"$f":"Distributionsanlæg!CJ158","v":0},{"$f":"Distributionsanlæg!CK158","v":0},{"$f":"Distributionsanlæg!CL158","v":0},{"$f":"Distributionsanlæg!CM158","v":0},{"$f":"Distributionsanlæg!CN158","v":0},{"$f":"Distributionsanlæg!CO158","v":0},{"$f":"Distributionsanlæg!CP158","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D158>=DK$2,$AA158/($D158-2009),0)+IF($E158>=DK$2,$AB158/($E158-2009),0)+IF($F158>=DK$2,$AC158/($F158-2009),0)+IF($G158>=DK$2,$AD158/($G158-2009),0)+IF($H158>=DK$2,$AE158/($H158-2009),0)+IF($I158>=DK$2,$AF158/($I158-2009),0)+IF($J158>=DK$2,$AG158/($J158-2009),0)+IF($K158>=DK$2,$AH158/($K158-2009),0)+IF($L158>=DK$2,$AI158/($L158-2009),0)+IF($M158>=DK$2,$AJ158/($M158-2009),0)+IF($N158>=DK$2,$AK158/($N158-2009),0)+IF($O158>=DK$2,$AL158/($O158-2009),0)+IF($P158>=DK$2,$AM158/($P158-2009),0)+IF($Q158>=DK$2,$AN158/($Q158-2009),0)+IF($R158>=DK$2,$AO158/($R158-2009),0)+IF($S158>=DK$2,$AP158/($S158-2009),0)+IF($T158>=DK$2,$AQ158/($T158-2009),0)+IF($U158>=DK$2,$AR158/($U158-2009),0)+IF($V158>=DK$2,$AS158/($V158-2009),0)+IF($W158>=DK$2,$AT158/($W158-2009),0)+IF($X158>=DK$2,$AU158/($X158-2009),0)+IF($Y158>=DK$2,$AV158/($Y158-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B187","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E187","v":75},{"$f":"D$3+$C159+Distributionsanlæg!D160","v":1980},{"$f":"E$3+$C159+Distributionsanlæg!E160","v":1990},{"$f":"F$3+$C159+Distributionsanlæg!F160","v":2000},{"$f":"G$3+$C159+Distributionsanlæg!G160","v":2010},{"$f":"H$3+$C159+Distributionsanlæg!H160","v":2020},{"$f":"I$3+$C159+Distributionsanlæg!I160","v":2030},{"$f":"J$3+$C159+Distributionsanlæg!J160","v":2040},{"$f":"K$3+$C159+Distributionsanlæg!K160","v":2050},{"$f":"L$3+$C159+Distributionsanlæg!L160","v":2057},{"$f":"M$3+$C159+Distributionsanlæg!M160","v":2062},{"$f":"N$3+$C159+Distributionsanlæg!N160","v":2067},{"$f":"O$3+$C159+Distributionsanlæg!O160","v":2072},{"$f":"P$3+$C159+Distributionsanlæg!P160","v":2075},{"$f":"Q$3+$C159+Distributionsanlæg!Q160","v":2076},{"$f":"R$3+$C159+Distributionsanlæg!R160","v":2077},{"$f":"S$3+$C159+Distributionsanlæg!S160","v":2078},{"$f":"T$3+$C159+Distributionsanlæg!T160","v":2079},{"$f":"U$3+$C159+Distributionsanlæg!U160","v":2080},{"$f":"V$3+$C159+Distributionsanlæg!V160","v":2081},{"$f":"W$3+$C159+Distributionsanlæg!W160","v":2082},{"$f":"X$3+$C159+Distributionsanlæg!X160","v":2083},{"$f":"Y$3+$C159+Distributionsanlæg!Y160","v":2084},null,{"$f":"Distributionsanlæg!BU159","v":0},{"$f":"Distributionsanlæg!BV159","v":0},{"$f":"Distributionsanlæg!BW159","v":0},{"$f":"Distributionsanlæg!BX159","v":0},{"$f":"Distributionsanlæg!BY159","v":0},{"$f":"Distributionsanlæg!BZ159","v":0},{"$f":"Distributionsanlæg!CA159","v":0},{"$f":"Distributionsanlæg!CB159","v":0},{"$f":"Distributionsanlæg!CC159","v":0},{"$f":"Distributionsanlæg!CD159","v":0},{"$f":"Distributionsanlæg!CE159","v":0},{"$f":"Distributionsanlæg!CF159","v":0},{"$f":"Distributionsanlæg!CG159","v":0},{"$f":"Distributionsanlæg!CH159","v":0},{"$f":"Distributionsanlæg!CI159","v":0},{"$f":"Distributionsanlæg!CJ159","v":0},{"$f":"Distributionsanlæg!CK159","v":0},{"$f":"Distributionsanlæg!CL159","v":0},{"$f":"Distributionsanlæg!CM159","v":0},{"$f":"Distributionsanlæg!CN159","v":0},{"$f":"Distributionsanlæg!CO159","v":0},{"$f":"Distributionsanlæg!CP159","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D159>=AZ$2,$AA159/($D159-2009),0)+IF($E159>=AZ$2,$AB159/($E159-2009),0)+IF($F159>=AZ$2,$AC159/($F159-2009),0)+IF($G159>=AZ$2,$AD159/($G159-2009),0)+IF($H159>=AZ$2,$AE159/($H159-2009),0)+IF($I159>=AZ$2,$AF159/($I159-2009),0)+IF($J159>=AZ$2,$AG159/($J159-2009),0)+IF($K159>=AZ$2,$AH159/($K159-2009),0)+IF($L159>=AZ$2,$AI159/($L159-2009),0)+IF($M159>=AZ$2,$AJ159/($M159-2009),0)+IF($N159>=AZ$2,$AK159/($N159-2009),0)+IF($O159>=AZ$2,$AL159/($O159-2009),0)+IF($P159>=AZ$2,$AM159/($P159-2009),0)+IF($Q159>=AZ$2,$AN159/($Q159-2009),0)+IF($R159>=AZ$2,$AO159/($R159-2009),0)+IF($S159>=AZ$2,$AP159/($S159-2009),0)+IF($T159>=AZ$2,$AQ159/($T159-2009),0)+IF($U159>=AZ$2,$AR159/($U159-2009),0)+IF($V159>=AZ$2,$AS159/($V159-2009),0)+IF($W159>=AZ$2,$AT159/($W159-2009),0)+IF($X159>=AZ$2,$AU159/($X159-2009),0)+IF($Y159>=AZ$2,$AV159/($Y159-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Store pumpestationer: inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW162:AW180)","v":2525268.7725233193},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY162:AY181)","v":275656.66006043553},{"$f":"SUM(AZ162:AZ181)","v":275656.66006043553},275656.66006043553,132353.84639965609,132353.84639965609,132353.84639965609,91035.02496905622,91035.02496905622,91035.02496905622,91035.02496905622,91035.02496905622,91035.02496905622,91035.02496905622,91035.02496905622,91035.02496905622,91035.02496905622,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,{"$f":"SUM(DL162:DL181)","v":2938.2273017315465},2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B189","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E189","v":75},{"$f":"D$3+$C162+Distributionsanlæg!D163","v":1980},{"$f":"E$3+$C162+Distributionsanlæg!E163","v":1990},{"$f":"F$3+$C162+Distributionsanlæg!F163","v":2000},{"$f":"G$3+$C162+Distributionsanlæg!G163","v":2010},{"$f":"H$3+$C162+Distributionsanlæg!H163","v":2020},{"$f":"I$3+$C162+Distributionsanlæg!I163","v":2030},{"$f":"J$3+$C162+Distributionsanlæg!J163","v":2040},{"$f":"K$3+$C162+Distributionsanlæg!K163","v":2050},{"$f":"L$3+$C162+Distributionsanlæg!L163","v":2057},{"$f":"M$3+$C162+Distributionsanlæg!M163","v":2062},{"$f":"N$3+$C162+Distributionsanlæg!N163","v":2067},{"$f":"O$3+$C162+Distributionsanlæg!O163","v":2072},{"$f":"P$3+$C162+Distributionsanlæg!P163","v":2075},{"$f":"Q$3+$C162+Distributionsanlæg!Q163","v":2076},{"$f":"R$3+$C162+Distributionsanlæg!R163","v":2077},{"$f":"S$3+$C162+Distributionsanlæg!S163","v":2078},{"$f":"T$3+$C162+Distributionsanlæg!T163","v":2079},{"$f":"U$3+$C162+Distributionsanlæg!U163","v":2080},{"$f":"V$3+$C162+Distributionsanlæg!V163","v":2081},{"$f":"W$3+$C162+Distributionsanlæg!W163","v":2082},{"$f":"X$3+$C162+Distributionsanlæg!X163","v":2083},{"$f":"Y$3+$C162+Distributionsanlæg!Y163","v":2084},null,{"$f":"Distributionsanlæg!BU162","v":0},{"$f":"Distributionsanlæg!BV162","v":0},{"$f":"Distributionsanlæg!BW162","v":0},{"$f":"Distributionsanlæg!BX162","v":0},{"$f":"Distributionsanlæg!BY162","v":0},{"$f":"Distributionsanlæg!BZ162","v":0},{"$f":"Distributionsanlæg!CA162","v":0},{"$f":"Distributionsanlæg!CB162","v":0},{"$f":"Distributionsanlæg!CC162","v":0},{"$f":"Distributionsanlæg!CD162","v":0},{"$f":"Distributionsanlæg!CE162","v":316630.97875524609},{"$f":"Distributionsanlæg!CF162","v":0},{"$f":"Distributionsanlæg!CG162","v":0},{"$f":"Distributionsanlæg!CH162","v":0},{"$f":"Distributionsanlæg!CI162","v":0},{"$f":"Distributionsanlæg!CJ162","v":0},{"$f":"Distributionsanlæg!CK162","v":0},{"$f":"Distributionsanlæg!CL162","v":208614.13842293981},{"$f":"Distributionsanlæg!CM162","v":0},{"$f":"Distributionsanlæg!CN162","v":0},{"$f":"Distributionsanlæg!CO162","v":0},{"$f":"Distributionsanlæg!CP162","v":0},525245.11717818584,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D162>=AY$2,$AA162/($D162-2009),0)+IF($E162>=AY$2,$AB162/($E162-2009),0)+IF($F162>=AY$2,$AC162/($F162-2009),0)+IF($G162>=AY$2,$AD162/($G162-2009),0)+IF($H162>=AY$2,$AE162/($H162-2009),0)+IF($I162>=AY$2,$AF162/($I162-2009),0)+IF($J162>=AY$2,$AG162/($J162-2009),0)+IF($K162>=AY$2,$AH162/($K162-2009),0)+IF($L162>=AY$2,$AI162/($L162-2009),0)+IF($M162>=AY$2,$AJ162/($M162-2009),0)+IF($N162>=AY$2,$AK162/($N162-2009),0)+IF($O162>=AY$2,$AL162/($O162-2009),0)+IF($P162>=AY$2,$AM162/($P162-2009),0)+IF($Q162>=AY$2,$AN162/($Q162-2009),0)+IF($R162>=AY$2,$AO162/($R162-2009),0)+IF($S162>=AY$2,$AP162/($S162-2009),0)+IF($T162>=AY$2,$AQ162/($T162-2009),0)+IF($U162>=AY$2,$AR162/($U162-2009),0)+IF($V162>=AY$2,$AS162/($V162-2009),0)+IF($W162>=AY$2,$AT162/($W162-2009),0)+IF($X162>=AY$2,$AU162/($X162-2009),0)+IF($Y162>=AY$2,$AV162/($Y162-2009),0)","v":8397.3821078564797},{"$f":"IF($D162>=AZ$2,$AA162/($D162-2009),0)+IF($E162>=AZ$2,$AB162/($E162-2009),0)+IF($F162>=AZ$2,$AC162/($F162-2009),0)+IF($G162>=AZ$2,$AD162/($G162-2009),0)+IF($H162>=AZ$2,$AE162/($H162-2009),0)+IF($I162>=AZ$2,$AF162/($I162-2009),0)+IF($J162>=AZ$2,$AG162/($J162-2009),0)+IF($K162>=AZ$2,$AH162/($K162-2009),0)+IF($L162>=AZ$2,$AI162/($L162-2009),0)+IF($M162>=AZ$2,$AJ162/($M162-2009),0)+IF($N162>=AZ$2,$AK162/($N162-2009),0)+IF($O162>=AZ$2,$AL162/($O162-2009),0)+IF($P162>=AZ$2,$AM162/($P162-2009),0)+IF($Q162>=AZ$2,$AN162/($Q162-2009),0)+IF($R162>=AZ$2,$AO162/($R162-2009),0)+IF($S162>=AZ$2,$AP162/($S162-2009),0)+IF($T162>=AZ$2,$AQ162/($T162-2009),0)+IF($U162>=AZ$2,$AR162/($U162-2009),0)+IF($V162>=AZ$2,$AS162/($V162-2009),0)+IF($W162>=AZ$2,$AT162/($W162-2009),0)+IF($X162>=AZ$2,$AU162/($X162-2009),0)+IF($Y162>=AZ$2,$AV162/($Y162-2009),0)","v":8397.3821078564797},8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,8397.3821078564797,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,{"$f":"IF($D162>=DL$2,$AA162/($D162-2009),0)+IF($E162>=DL$2,$AB162/($E162-2009),0)+IF($F162>=DL$2,$AC162/($F162-2009),0)+IF($G162>=DL$2,$AD162/($G162-2009),0)+IF($H162>=DL$2,$AE162/($H162-2009),0)+IF($I162>=DL$2,$AF162/($I162-2009),0)+IF($J162>=DL$2,$AG162/($J162-2009),0)+IF($K162>=DL$2,$AH162/($K162-2009),0)+IF($L162>=DL$2,$AI162/($L162-2009),0)+IF($M162>=DL$2,$AJ162/($M162-2009),0)+IF($N162>=DL$2,$AK162/($N162-2009),0)+IF($O162>=DL$2,$AL162/($O162-2009),0)+IF($P162>=DL$2,$AM162/($P162-2009),0)+IF($Q162>=DL$2,$AN162/($Q162-2009),0)+IF($R162>=DL$2,$AO162/($R162-2009),0)+IF($S162>=DL$2,$AP162/($S162-2009),0)+IF($T162>=DL$2,$AQ162/($T162-2009),0)+IF($U162>=DL$2,$AR162/($U162-2009),0)+IF($V162>=DL$2,$AS162/($V162-2009),0)+IF($W162>=DL$2,$AT162/($W162-2009),0)+IF($X162>=DL$2,$AU162/($X162-2009),0)+IF($Y162>=DL$2,$AV162/($Y162-2009),0)","v":2938.2273017315465},2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,2938.2273017315465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B190","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E190","v":20},{"$f":"D$3+$C164","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU164","v":0},{"$f":"Distributionsanlæg!BV164","v":0},{"$f":"Distributionsanlæg!BW164","v":0},{"$f":"Distributionsanlæg!BX164","v":0},{"$f":"Distributionsanlæg!BY164","v":0},{"$f":"Distributionsanlæg!BZ164","v":0},{"$f":"Distributionsanlæg!CA164","v":0},{"$f":"Distributionsanlæg!CB164","v":0},{"$f":"Distributionsanlæg!CC164","v":0},{"$f":"Distributionsanlæg!CD164","v":0},{"$f":"Distributionsanlæg!CE164","v":429908.44098233839},{"$f":"Distributionsanlæg!CF164","v":0},{"$f":"Distributionsanlæg!CG164","v":0},{"$f":"Distributionsanlæg!CH164","v":0},{"$f":"Distributionsanlæg!CI164","v":0},{"$f":"Distributionsanlæg!CJ164","v":0},{"$f":"Distributionsanlæg!CK164","v":0},{"$f":"Distributionsanlæg!CL164","v":1322202.2857791958},{"$f":"Distributionsanlæg!CM164","v":0},{"$f":"Distributionsanlæg!CN164","v":0},{"$f":"Distributionsanlæg!CO164","v":0},{"$f":"Distributionsanlæg!CP164","v":0},1752110.7267615343,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D164>=AY$2,$AA164/($D164-2009),0)+IF($E164>=AY$2,$AB164/($E164-2009),0)+IF($F164>=AY$2,$AC164/($F164-2009),0)+IF($G164>=AY$2,$AD164/($G164-2009),0)+IF($H164>=AY$2,$AE164/($H164-2009),0)+IF($I164>=AY$2,$AF164/($I164-2009),0)+IF($J164>=AY$2,$AG164/($J164-2009),0)+IF($K164>=AY$2,$AH164/($K164-2009),0)+IF($L164>=AY$2,$AI164/($L164-2009),0)+IF($M164>=AY$2,$AJ164/($M164-2009),0)+IF($N164>=AY$2,$AK164/($N164-2009),0)+IF($O164>=AY$2,$AL164/($O164-2009),0)+IF($P164>=AY$2,$AM164/($P164-2009),0)+IF($Q164>=AY$2,$AN164/($Q164-2009),0)+IF($R164>=AY$2,$AO164/($R164-2009),0)+IF($S164>=AY$2,$AP164/($S164-2009),0)+IF($T164>=AY$2,$AQ164/($T164-2009),0)+IF($U164>=AY$2,$AR164/($U164-2009),0)+IF($V164>=AY$2,$AS164/($V164-2009),0)+IF($W164>=AY$2,$AT164/($W164-2009),0)+IF($X164>=AY$2,$AU164/($X164-2009),0)+IF($Y164>=AY$2,$AV164/($Y164-2009),0)","v":225940.45652197921},{"$f":"IF($D164>=AZ$2,$AA164/($D164-2009),0)+IF($E164>=AZ$2,$AB164/($E164-2009),0)+IF($F164>=AZ$2,$AC164/($F164-2009),0)+IF($G164>=AZ$2,$AD164/($G164-2009),0)+IF($H164>=AZ$2,$AE164/($H164-2009),0)+IF($I164>=AZ$2,$AF164/($I164-2009),0)+IF($J164>=AZ$2,$AG164/($J164-2009),0)+IF($K164>=AZ$2,$AH164/($K164-2009),0)+IF($L164>=AZ$2,$AI164/($L164-2009),0)+IF($M164>=AZ$2,$AJ164/($M164-2009),0)+IF($N164>=AZ$2,$AK164/($N164-2009),0)+IF($O164>=AZ$2,$AL164/($O164-2009),0)+IF($P164>=AZ$2,$AM164/($P164-2009),0)+IF($Q164>=AZ$2,$AN164/($Q164-2009),0)+IF($R164>=AZ$2,$AO164/($R164-2009),0)+IF($S164>=AZ$2,$AP164/($S164-2009),0)+IF($T164>=AZ$2,$AQ164/($T164-2009),0)+IF($U164>=AZ$2,$AR164/($U164-2009),0)+IF($V164>=AZ$2,$AS164/($V164-2009),0)+IF($W164>=AZ$2,$AT164/($W164-2009),0)+IF($X164>=AZ$2,$AU164/($X164-2009),0)+IF($Y164>=AZ$2,$AV164/($Y164-2009),0)","v":225940.45652197921},225940.45652197921,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,82637.64286119974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D164>=DL$2,$AA164/($D164-2009),0)+IF($E164>=DL$2,$AB164/($E164-2009),0)+IF($F164>=DL$2,$AC164/($F164-2009),0)+IF($G164>=DL$2,$AD164/($G164-2009),0)+IF($H164>=DL$2,$AE164/($H164-2009),0)+IF($I164>=DL$2,$AF164/($I164-2009),0)+IF($J164>=DL$2,$AG164/($J164-2009),0)+IF($K164>=DL$2,$AH164/($K164-2009),0)+IF($L164>=DL$2,$AI164/($L164-2009),0)+IF($M164>=DL$2,$AJ164/($M164-2009),0)+IF($N164>=DL$2,$AK164/($N164-2009),0)+IF($O164>=DL$2,$AL164/($O164-2009),0)+IF($P164>=DL$2,$AM164/($P164-2009),0)+IF($Q164>=DL$2,$AN164/($Q164-2009),0)+IF($R164>=DL$2,$AO164/($R164-2009),0)+IF($S164>=DL$2,$AP164/($S164-2009),0)+IF($T164>=DL$2,$AQ164/($T164-2009),0)+IF($U164>=DL$2,$AR164/($U164-2009),0)+IF($V164>=DL$2,$AS164/($V164-2009),0)+IF($W164>=DL$2,$AT164/($W164-2009),0)+IF($X164>=DL$2,$AU164/($X164-2009),0)+IF($Y164>=DL$2,$AV164/($Y164-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B191","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E191","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU165","v":0},{"$f":"Distributionsanlæg!BV165","v":0},{"$f":"Distributionsanlæg!BW165","v":0},{"$f":"Distributionsanlæg!BX165","v":0},{"$f":"Distributionsanlæg!BY165","v":0},{"$f":"Distributionsanlæg!BZ165","v":0},{"$f":"Distributionsanlæg!CA165","v":0},{"$f":"Distributionsanlæg!CB165","v":0},{"$f":"Distributionsanlæg!CC165","v":0},{"$f":"Distributionsanlæg!CD165","v":0},{"$f":"Distributionsanlæg!CE165","v":0},{"$f":"Distributionsanlæg!CF165","v":0},{"$f":"Distributionsanlæg!CG165","v":0},{"$f":"Distributionsanlæg!CH165","v":0},{"$f":"Distributionsanlæg!CI165","v":0},{"$f":"Distributionsanlæg!CJ165","v":0},{"$f":"Distributionsanlæg!CK165","v":0},{"$f":"Distributionsanlæg!CL165","v":247912.92858359922},{"$f":"Distributionsanlæg!CM165","v":0},{"$f":"Distributionsanlæg!CN165","v":0},{"$f":"Distributionsanlæg!CO165","v":0},{"$f":"Distributionsanlæg!CP165","v":0},247912.92858359922,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},41318.82143059987,41318.82143059987,41318.82143059987,41318.82143059987,41318.82143059987,41318.82143059987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B192","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E192","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU166","v":0},{"$f":"Distributionsanlæg!BV166","v":0},{"$f":"Distributionsanlæg!BW166","v":0},{"$f":"Distributionsanlæg!BX166","v":0},{"$f":"Distributionsanlæg!BY166","v":0},{"$f":"Distributionsanlæg!BZ166","v":0},{"$f":"Distributionsanlæg!CA166","v":0},{"$f":"Distributionsanlæg!CB166","v":0},{"$f":"Distributionsanlæg!CC166","v":0},{"$f":"Distributionsanlæg!CD166","v":0},{"$f":"Distributionsanlæg!CE166","v":0},{"$f":"Distributionsanlæg!CF166","v":0},{"$f":"Distributionsanlæg!CG166","v":0},{"$f":"Distributionsanlæg!CH166","v":0},{"$f":"Distributionsanlæg!CI166","v":0},{"$f":"Distributionsanlæg!CJ166","v":0},{"$f":"Distributionsanlæg!CK166","v":0},{"$f":"Distributionsanlæg!CL166","v":0},{"$f":"Distributionsanlæg!CM166","v":0},{"$f":"Distributionsanlæg!CN166","v":0},{"$f":"Distributionsanlæg!CO166","v":0},{"$f":"Distributionsanlæg!CP166","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B193","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E193","v":10},1915,{"$f":"E$3+$C167","v":1925},1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU167","v":0},{"$f":"Distributionsanlæg!BV167","v":0},{"$f":"Distributionsanlæg!BW167","v":0},{"$f":"Distributionsanlæg!BX167","v":0},{"$f":"Distributionsanlæg!BY167","v":0},{"$f":"Distributionsanlæg!BZ167","v":0},{"$f":"Distributionsanlæg!CA167","v":0},{"$f":"Distributionsanlæg!CB167","v":0},{"$f":"Distributionsanlæg!CC167","v":0},{"$f":"Distributionsanlæg!CD167","v":0},{"$f":"Distributionsanlæg!CE167","v":0},{"$f":"Distributionsanlæg!CF167","v":0},{"$f":"Distributionsanlæg!CG167","v":0},{"$f":"Distributionsanlæg!CH167","v":0},{"$f":"Distributionsanlæg!CI167","v":0},{"$f":"Distributionsanlæg!CJ167","v":0},{"$f":"Distributionsanlæg!CK167","v":0},{"$f":"Distributionsanlæg!CL167","v":0},{"$f":"Distributionsanlæg!CM167","v":0},{"$f":"Distributionsanlæg!CN167","v":0},{"$f":"Distributionsanlæg!CO167","v":0},{"$f":"Distributionsanlæg!CP167","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D167>=DK$2,$AA167/($D167-2009),0)+IF($E167>=DK$2,$AB167/($E167-2009),0)+IF($F167>=DK$2,$AC167/($F167-2009),0)+IF($G167>=DK$2,$AD167/($G167-2009),0)+IF($H167>=DK$2,$AE167/($H167-2009),0)+IF($I167>=DK$2,$AF167/($I167-2009),0)+IF($J167>=DK$2,$AG167/($J167-2009),0)+IF($K167>=DK$2,$AH167/($K167-2009),0)+IF($L167>=DK$2,$AI167/($L167-2009),0)+IF($M167>=DK$2,$AJ167/($M167-2009),0)+IF($N167>=DK$2,$AK167/($N167-2009),0)+IF($O167>=DK$2,$AL167/($O167-2009),0)+IF($P167>=DK$2,$AM167/($P167-2009),0)+IF($Q167>=DK$2,$AN167/($Q167-2009),0)+IF($R167>=DK$2,$AO167/($R167-2009),0)+IF($S167>=DK$2,$AP167/($S167-2009),0)+IF($T167>=DK$2,$AQ167/($T167-2009),0)+IF($U167>=DK$2,$AR167/($U167-2009),0)+IF($V167>=DK$2,$AS167/($V167-2009),0)+IF($W167>=DK$2,$AT167/($W167-2009),0)+IF($X167>=DK$2,$AU167/($X167-2009),0)+IF($Y167>=DK$2,$AV167/($Y167-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B194","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E194","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU168","v":0},{"$f":"Distributionsanlæg!BV168","v":0},{"$f":"Distributionsanlæg!BW168","v":0},{"$f":"Distributionsanlæg!BX168","v":0},{"$f":"Distributionsanlæg!BY168","v":0},{"$f":"Distributionsanlæg!BZ168","v":0},{"$f":"Distributionsanlæg!CA168","v":0},{"$f":"Distributionsanlæg!CB168","v":0},{"$f":"Distributionsanlæg!CC168","v":0},{"$f":"Distributionsanlæg!CD168","v":0},{"$f":"Distributionsanlæg!CE168","v":0},{"$f":"Distributionsanlæg!CF168","v":0},{"$f":"Distributionsanlæg!CG168","v":0},{"$f":"Distributionsanlæg!CH168","v":0},{"$f":"Distributionsanlæg!CI168","v":0},{"$f":"Distributionsanlæg!CJ168","v":0},{"$f":"Distributionsanlæg!CK168","v":0},{"$f":"Distributionsanlæg!CL168","v":0},{"$f":"Distributionsanlæg!CM168","v":0},{"$f":"Distributionsanlæg!CN168","v":0},{"$f":"Distributionsanlæg!CO168","v":0},{"$f":"Distributionsanlæg!CP168","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D168>=AZ$2,$AA168/($D168-2009),0)+IF($E168>=AZ$2,$AB168/($E168-2009),0)+IF($F168>=AZ$2,$AC168/($F168-2009),0)+IF($G168>=AZ$2,$AD168/($G168-2009),0)+IF($H168>=AZ$2,$AE168/($H168-2009),0)+IF($I168>=AZ$2,$AF168/($I168-2009),0)+IF($J168>=AZ$2,$AG168/($J168-2009),0)+IF($K168>=AZ$2,$AH168/($K168-2009),0)+IF($L168>=AZ$2,$AI168/($L168-2009),0)+IF($M168>=AZ$2,$AJ168/($M168-2009),0)+IF($N168>=AZ$2,$AK168/($N168-2009),0)+IF($O168>=AZ$2,$AL168/($O168-2009),0)+IF($P168>=AZ$2,$AM168/($P168-2009),0)+IF($Q168>=AZ$2,$AN168/($Q168-2009),0)+IF($R168>=AZ$2,$AO168/($R168-2009),0)+IF($S168>=AZ$2,$AP168/($S168-2009),0)+IF($T168>=AZ$2,$AQ168/($T168-2009),0)+IF($U168>=AZ$2,$AR168/($U168-2009),0)+IF($V168>=AZ$2,$AS168/($V168-2009),0)+IF($W168>=AZ$2,$AT168/($W168-2009),0)+IF($X168>=AZ$2,$AU168/($X168-2009),0)+IF($Y168>=AZ$2,$AV168/($Y168-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B195","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E195","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU169","v":0},{"$f":"Distributionsanlæg!BV169","v":0},{"$f":"Distributionsanlæg!BW169","v":0},{"$f":"Distributionsanlæg!BX169","v":0},{"$f":"Distributionsanlæg!BY169","v":0},{"$f":"Distributionsanlæg!BZ169","v":0},{"$f":"Distributionsanlæg!CA169","v":0},{"$f":"Distributionsanlæg!CB169","v":0},{"$f":"Distributionsanlæg!CC169","v":0},{"$f":"Distributionsanlæg!CD169","v":0},{"$f":"Distributionsanlæg!CE169","v":0},{"$f":"Distributionsanlæg!CF169","v":0},{"$f":"Distributionsanlæg!CG169","v":0},{"$f":"Distributionsanlæg!CH169","v":0},{"$f":"Distributionsanlæg!CI169","v":0},{"$f":"Distributionsanlæg!CJ169","v":0},{"$f":"Distributionsanlæg!CK169","v":0},{"$f":"Distributionsanlæg!CL169","v":0},{"$f":"Distributionsanlæg!CM169","v":0},{"$f":"Distributionsanlæg!CN169","v":0},{"$f":"Distributionsanlæg!CO169","v":0},{"$f":"Distributionsanlæg!CP169","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B196","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E196","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU170","v":0},{"$f":"Distributionsanlæg!BV170","v":0},{"$f":"Distributionsanlæg!BW170","v":0},{"$f":"Distributionsanlæg!BX170","v":0},{"$f":"Distributionsanlæg!BY170","v":0},{"$f":"Distributionsanlæg!BZ170","v":0},{"$f":"Distributionsanlæg!CA170","v":0},{"$f":"Distributionsanlæg!CB170","v":0},{"$f":"Distributionsanlæg!CC170","v":0},{"$f":"Distributionsanlæg!CD170","v":0},{"$f":"Distributionsanlæg!CE170","v":0},{"$f":"Distributionsanlæg!CF170","v":0},{"$f":"Distributionsanlæg!CG170","v":0},{"$f":"Distributionsanlæg!CH170","v":0},{"$f":"Distributionsanlæg!CI170","v":0},{"$f":"Distributionsanlæg!CJ170","v":0},{"$f":"Distributionsanlæg!CK170","v":0},{"$f":"Distributionsanlæg!CL170","v":0},{"$f":"Distributionsanlæg!CM170","v":0},{"$f":"Distributionsanlæg!CN170","v":0},{"$f":"Distributionsanlæg!CO170","v":0},{"$f":"Distributionsanlæg!CP170","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B197","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E197","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU171","v":0},{"$f":"Distributionsanlæg!BV171","v":0},{"$f":"Distributionsanlæg!BW171","v":0},{"$f":"Distributionsanlæg!BX171","v":0},{"$f":"Distributionsanlæg!BY171","v":0},{"$f":"Distributionsanlæg!BZ171","v":0},{"$f":"Distributionsanlæg!CA171","v":0},{"$f":"Distributionsanlæg!CB171","v":0},{"$f":"Distributionsanlæg!CC171","v":0},{"$f":"Distributionsanlæg!CD171","v":0},{"$f":"Distributionsanlæg!CE171","v":0},{"$f":"Distributionsanlæg!CF171","v":0},{"$f":"Distributionsanlæg!CG171","v":0},{"$f":"Distributionsanlæg!CH171","v":0},{"$f":"Distributionsanlæg!CI171","v":0},{"$f":"Distributionsanlæg!CJ171","v":0},{"$f":"Distributionsanlæg!CK171","v":0},{"$f":"Distributionsanlæg!CL171","v":0},{"$f":"Distributionsanlæg!CM171","v":0},{"$f":"Distributionsanlæg!CN171","v":0},{"$f":"Distributionsanlæg!CO171","v":0},{"$f":"Distributionsanlæg!CP171","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D171>=DK$2,$AA171/($D171-2009),0)+IF($E171>=DK$2,$AB171/($E171-2009),0)+IF($F171>=DK$2,$AC171/($F171-2009),0)+IF($G171>=DK$2,$AD171/($G171-2009),0)+IF($H171>=DK$2,$AE171/($H171-2009),0)+IF($I171>=DK$2,$AF171/($I171-2009),0)+IF($J171>=DK$2,$AG171/($J171-2009),0)+IF($K171>=DK$2,$AH171/($K171-2009),0)+IF($L171>=DK$2,$AI171/($L171-2009),0)+IF($M171>=DK$2,$AJ171/($M171-2009),0)+IF($N171>=DK$2,$AK171/($N171-2009),0)+IF($O171>=DK$2,$AL171/($O171-2009),0)+IF($P171>=DK$2,$AM171/($P171-2009),0)+IF($Q171>=DK$2,$AN171/($Q171-2009),0)+IF($R171>=DK$2,$AO171/($R171-2009),0)+IF($S171>=DK$2,$AP171/($S171-2009),0)+IF($T171>=DK$2,$AQ171/($T171-2009),0)+IF($U171>=DK$2,$AR171/($U171-2009),0)+IF($V171>=DK$2,$AS171/($V171-2009),0)+IF($W171>=DK$2,$AT171/($W171-2009),0)+IF($X171>=DK$2,$AU171/($X171-2009),0)+IF($Y171>=DK$2,$AV171/($Y171-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B198","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E198","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU172","v":0},{"$f":"Distributionsanlæg!BV172","v":0},{"$f":"Distributionsanlæg!BW172","v":0},{"$f":"Distributionsanlæg!BX172","v":0},{"$f":"Distributionsanlæg!BY172","v":0},{"$f":"Distributionsanlæg!BZ172","v":0},{"$f":"Distributionsanlæg!CA172","v":0},{"$f":"Distributionsanlæg!CB172","v":0},{"$f":"Distributionsanlæg!CC172","v":0},{"$f":"Distributionsanlæg!CD172","v":0},{"$f":"Distributionsanlæg!CE172","v":0},{"$f":"Distributionsanlæg!CF172","v":0},{"$f":"Distributionsanlæg!CG172","v":0},{"$f":"Distributionsanlæg!CH172","v":0},{"$f":"Distributionsanlæg!CI172","v":0},{"$f":"Distributionsanlæg!CJ172","v":0},{"$f":"Distributionsanlæg!CK172","v":0},{"$f":"Distributionsanlæg!CL172","v":0},{"$f":"Distributionsanlæg!CM172","v":0},{"$f":"Distributionsanlæg!CN172","v":0},{"$f":"Distributionsanlæg!CO172","v":0},{"$f":"Distributionsanlæg!CP172","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D172>=AZ$2,$AA172/($D172-2009),0)+IF($E172>=AZ$2,$AB172/($E172-2009),0)+IF($F172>=AZ$2,$AC172/($F172-2009),0)+IF($G172>=AZ$2,$AD172/($G172-2009),0)+IF($H172>=AZ$2,$AE172/($H172-2009),0)+IF($I172>=AZ$2,$AF172/($I172-2009),0)+IF($J172>=AZ$2,$AG172/($J172-2009),0)+IF($K172>=AZ$2,$AH172/($K172-2009),0)+IF($L172>=AZ$2,$AI172/($L172-2009),0)+IF($M172>=AZ$2,$AJ172/($M172-2009),0)+IF($N172>=AZ$2,$AK172/($N172-2009),0)+IF($O172>=AZ$2,$AL172/($O172-2009),0)+IF($P172>=AZ$2,$AM172/($P172-2009),0)+IF($Q172>=AZ$2,$AN172/($Q172-2009),0)+IF($R172>=AZ$2,$AO172/($R172-2009),0)+IF($S172>=AZ$2,$AP172/($S172-2009),0)+IF($T172>=AZ$2,$AQ172/($T172-2009),0)+IF($U172>=AZ$2,$AR172/($U172-2009),0)+IF($V172>=AZ$2,$AS172/($V172-2009),0)+IF($W172>=AZ$2,$AT172/($W172-2009),0)+IF($X172>=AZ$2,$AU172/($X172-2009),0)+IF($Y172>=AZ$2,$AV172/($Y172-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B199","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E199","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU173","v":0},{"$f":"Distributionsanlæg!BV173","v":0},{"$f":"Distributionsanlæg!BW173","v":0},{"$f":"Distributionsanlæg!BX173","v":0},{"$f":"Distributionsanlæg!BY173","v":0},{"$f":"Distributionsanlæg!BZ173","v":0},{"$f":"Distributionsanlæg!CA173","v":0},{"$f":"Distributionsanlæg!CB173","v":0},{"$f":"Distributionsanlæg!CC173","v":0},{"$f":"Distributionsanlæg!CD173","v":0},{"$f":"Distributionsanlæg!CE173","v":0},{"$f":"Distributionsanlæg!CF173","v":0},{"$f":"Distributionsanlæg!CG173","v":0},{"$f":"Distributionsanlæg!CH173","v":0},{"$f":"Distributionsanlæg!CI173","v":0},{"$f":"Distributionsanlæg!CJ173","v":0},{"$f":"Distributionsanlæg!CK173","v":0},{"$f":"Distributionsanlæg!CL173","v":0},{"$f":"Distributionsanlæg!CM173","v":0},{"$f":"Distributionsanlæg!CN173","v":0},{"$f":"Distributionsanlæg!CO173","v":0},{"$f":"Distributionsanlæg!CP173","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B200","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E200","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU174","v":0},{"$f":"Distributionsanlæg!BV174","v":0},{"$f":"Distributionsanlæg!BW174","v":0},{"$f":"Distributionsanlæg!BX174","v":0},{"$f":"Distributionsanlæg!BY174","v":0},{"$f":"Distributionsanlæg!BZ174","v":0},{"$f":"Distributionsanlæg!CA174","v":0},{"$f":"Distributionsanlæg!CB174","v":0},{"$f":"Distributionsanlæg!CC174","v":0},{"$f":"Distributionsanlæg!CD174","v":0},{"$f":"Distributionsanlæg!CE174","v":0},{"$f":"Distributionsanlæg!CF174","v":0},{"$f":"Distributionsanlæg!CG174","v":0},{"$f":"Distributionsanlæg!CH174","v":0},{"$f":"Distributionsanlæg!CI174","v":0},{"$f":"Distributionsanlæg!CJ174","v":0},{"$f":"Distributionsanlæg!CK174","v":0},{"$f":"Distributionsanlæg!CL174","v":0},{"$f":"Distributionsanlæg!CM174","v":0},{"$f":"Distributionsanlæg!CN174","v":0},{"$f":"Distributionsanlæg!CO174","v":0},{"$f":"Distributionsanlæg!CP174","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B201","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E201","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU175","v":0},{"$f":"Distributionsanlæg!BV175","v":0},{"$f":"Distributionsanlæg!BW175","v":0},{"$f":"Distributionsanlæg!BX175","v":0},{"$f":"Distributionsanlæg!BY175","v":0},{"$f":"Distributionsanlæg!BZ175","v":0},{"$f":"Distributionsanlæg!CA175","v":0},{"$f":"Distributionsanlæg!CB175","v":0},{"$f":"Distributionsanlæg!CC175","v":0},{"$f":"Distributionsanlæg!CD175","v":0},{"$f":"Distributionsanlæg!CE175","v":0},{"$f":"Distributionsanlæg!CF175","v":0},{"$f":"Distributionsanlæg!CG175","v":0},{"$f":"Distributionsanlæg!CH175","v":0},{"$f":"Distributionsanlæg!CI175","v":0},{"$f":"Distributionsanlæg!CJ175","v":0},{"$f":"Distributionsanlæg!CK175","v":0},{"$f":"Distributionsanlæg!CL175","v":0},{"$f":"Distributionsanlæg!CM175","v":0},{"$f":"Distributionsanlæg!CN175","v":0},{"$f":"Distributionsanlæg!CO175","v":0},{"$f":"Distributionsanlæg!CP175","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D175>=DK$2,$AA175/($D175-2009),0)+IF($E175>=DK$2,$AB175/($E175-2009),0)+IF($F175>=DK$2,$AC175/($F175-2009),0)+IF($G175>=DK$2,$AD175/($G175-2009),0)+IF($H175>=DK$2,$AE175/($H175-2009),0)+IF($I175>=DK$2,$AF175/($I175-2009),0)+IF($J175>=DK$2,$AG175/($J175-2009),0)+IF($K175>=DK$2,$AH175/($K175-2009),0)+IF($L175>=DK$2,$AI175/($L175-2009),0)+IF($M175>=DK$2,$AJ175/($M175-2009),0)+IF($N175>=DK$2,$AK175/($N175-2009),0)+IF($O175>=DK$2,$AL175/($O175-2009),0)+IF($P175>=DK$2,$AM175/($P175-2009),0)+IF($Q175>=DK$2,$AN175/($Q175-2009),0)+IF($R175>=DK$2,$AO175/($R175-2009),0)+IF($S175>=DK$2,$AP175/($S175-2009),0)+IF($T175>=DK$2,$AQ175/($T175-2009),0)+IF($U175>=DK$2,$AR175/($U175-2009),0)+IF($V175>=DK$2,$AS175/($V175-2009),0)+IF($W175>=DK$2,$AT175/($W175-2009),0)+IF($X175>=DK$2,$AU175/($X175-2009),0)+IF($Y175>=DK$2,$AV175/($Y175-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B202","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E202","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU176","v":0},{"$f":"Distributionsanlæg!BV176","v":0},{"$f":"Distributionsanlæg!BW176","v":0},{"$f":"Distributionsanlæg!BX176","v":0},{"$f":"Distributionsanlæg!BY176","v":0},{"$f":"Distributionsanlæg!BZ176","v":0},{"$f":"Distributionsanlæg!CA176","v":0},{"$f":"Distributionsanlæg!CB176","v":0},{"$f":"Distributionsanlæg!CC176","v":0},{"$f":"Distributionsanlæg!CD176","v":0},{"$f":"Distributionsanlæg!CE176","v":0},{"$f":"Distributionsanlæg!CF176","v":0},{"$f":"Distributionsanlæg!CG176","v":0},{"$f":"Distributionsanlæg!CH176","v":0},{"$f":"Distributionsanlæg!CI176","v":0},{"$f":"Distributionsanlæg!CJ176","v":0},{"$f":"Distributionsanlæg!CK176","v":0},{"$f":"Distributionsanlæg!CL176","v":0},{"$f":"Distributionsanlæg!CM176","v":0},{"$f":"Distributionsanlæg!CN176","v":0},{"$f":"Distributionsanlæg!CO176","v":0},{"$f":"Distributionsanlæg!CP176","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D176>=AZ$2,$AA176/($D176-2009),0)+IF($E176>=AZ$2,$AB176/($E176-2009),0)+IF($F176>=AZ$2,$AC176/($F176-2009),0)+IF($G176>=AZ$2,$AD176/($G176-2009),0)+IF($H176>=AZ$2,$AE176/($H176-2009),0)+IF($I176>=AZ$2,$AF176/($I176-2009),0)+IF($J176>=AZ$2,$AG176/($J176-2009),0)+IF($K176>=AZ$2,$AH176/($K176-2009),0)+IF($L176>=AZ$2,$AI176/($L176-2009),0)+IF($M176>=AZ$2,$AJ176/($M176-2009),0)+IF($N176>=AZ$2,$AK176/($N176-2009),0)+IF($O176>=AZ$2,$AL176/($O176-2009),0)+IF($P176>=AZ$2,$AM176/($P176-2009),0)+IF($Q176>=AZ$2,$AN176/($Q176-2009),0)+IF($R176>=AZ$2,$AO176/($R176-2009),0)+IF($S176>=AZ$2,$AP176/($S176-2009),0)+IF($T176>=AZ$2,$AQ176/($T176-2009),0)+IF($U176>=AZ$2,$AR176/($U176-2009),0)+IF($V176>=AZ$2,$AS176/($V176-2009),0)+IF($W176>=AZ$2,$AT176/($W176-2009),0)+IF($X176>=AZ$2,$AU176/($X176-2009),0)+IF($Y176>=AZ$2,$AV176/($Y176-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B203","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E203","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU177","v":0},{"$f":"Distributionsanlæg!BV177","v":0},{"$f":"Distributionsanlæg!BW177","v":0},{"$f":"Distributionsanlæg!BX177","v":0},{"$f":"Distributionsanlæg!BY177","v":0},{"$f":"Distributionsanlæg!BZ177","v":0},{"$f":"Distributionsanlæg!CA177","v":0},{"$f":"Distributionsanlæg!CB177","v":0},{"$f":"Distributionsanlæg!CC177","v":0},{"$f":"Distributionsanlæg!CD177","v":0},{"$f":"Distributionsanlæg!CE177","v":0},{"$f":"Distributionsanlæg!CF177","v":0},{"$f":"Distributionsanlæg!CG177","v":0},{"$f":"Distributionsanlæg!CH177","v":0},{"$f":"Distributionsanlæg!CI177","v":0},{"$f":"Distributionsanlæg!CJ177","v":0},{"$f":"Distributionsanlæg!CK177","v":0},{"$f":"Distributionsanlæg!CL177","v":0},{"$f":"Distributionsanlæg!CM177","v":0},{"$f":"Distributionsanlæg!CN177","v":0},{"$f":"Distributionsanlæg!CO177","v":0},{"$f":"Distributionsanlæg!CP177","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B204","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E204","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU178","v":0},{"$f":"Distributionsanlæg!BV178","v":0},{"$f":"Distributionsanlæg!BW178","v":0},{"$f":"Distributionsanlæg!BX178","v":0},{"$f":"Distributionsanlæg!BY178","v":0},{"$f":"Distributionsanlæg!BZ178","v":0},{"$f":"Distributionsanlæg!CA178","v":0},{"$f":"Distributionsanlæg!CB178","v":0},{"$f":"Distributionsanlæg!CC178","v":0},{"$f":"Distributionsanlæg!CD178","v":0},{"$f":"Distributionsanlæg!CE178","v":0},{"$f":"Distributionsanlæg!CF178","v":0},{"$f":"Distributionsanlæg!CG178","v":0},{"$f":"Distributionsanlæg!CH178","v":0},{"$f":"Distributionsanlæg!CI178","v":0},{"$f":"Distributionsanlæg!CJ178","v":0},{"$f":"Distributionsanlæg!CK178","v":0},{"$f":"Distributionsanlæg!CL178","v":0},{"$f":"Distributionsanlæg!CM178","v":0},{"$f":"Distributionsanlæg!CN178","v":0},{"$f":"Distributionsanlæg!CO178","v":0},{"$f":"Distributionsanlæg!CP178","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B205","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E205","v":10},1915,1925,1935,1945,{"$f":"H$3+$C179","v":1955},1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU179","v":0},{"$f":"Distributionsanlæg!BV179","v":0},{"$f":"Distributionsanlæg!BW179","v":0},{"$f":"Distributionsanlæg!BX179","v":0},{"$f":"Distributionsanlæg!BY179","v":0},{"$f":"Distributionsanlæg!BZ179","v":0},{"$f":"Distributionsanlæg!CA179","v":0},{"$f":"Distributionsanlæg!CB179","v":0},{"$f":"Distributionsanlæg!CC179","v":0},{"$f":"Distributionsanlæg!CD179","v":0},{"$f":"Distributionsanlæg!CE179","v":0},{"$f":"Distributionsanlæg!CF179","v":0},{"$f":"Distributionsanlæg!CG179","v":0},{"$f":"Distributionsanlæg!CH179","v":0},{"$f":"Distributionsanlæg!CI179","v":0},{"$f":"Distributionsanlæg!CJ179","v":0},{"$f":"Distributionsanlæg!CK179","v":0},{"$f":"Distributionsanlæg!CL179","v":0},{"$f":"Distributionsanlæg!CM179","v":0},{"$f":"Distributionsanlæg!CN179","v":0},{"$f":"Distributionsanlæg!CO179","v":0},{"$f":"Distributionsanlæg!CP179","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D179>=DK$2,$AA179/($D179-2009),0)+IF($E179>=DK$2,$AB179/($E179-2009),0)+IF($F179>=DK$2,$AC179/($F179-2009),0)+IF($G179>=DK$2,$AD179/($G179-2009),0)+IF($H179>=DK$2,$AE179/($H179-2009),0)+IF($I179>=DK$2,$AF179/($I179-2009),0)+IF($J179>=DK$2,$AG179/($J179-2009),0)+IF($K179>=DK$2,$AH179/($K179-2009),0)+IF($L179>=DK$2,$AI179/($L179-2009),0)+IF($M179>=DK$2,$AJ179/($M179-2009),0)+IF($N179>=DK$2,$AK179/($N179-2009),0)+IF($O179>=DK$2,$AL179/($O179-2009),0)+IF($P179>=DK$2,$AM179/($P179-2009),0)+IF($Q179>=DK$2,$AN179/($Q179-2009),0)+IF($R179>=DK$2,$AO179/($R179-2009),0)+IF($S179>=DK$2,$AP179/($S179-2009),0)+IF($T179>=DK$2,$AQ179/($T179-2009),0)+IF($U179>=DK$2,$AR179/($U179-2009),0)+IF($V179>=DK$2,$AS179/($V179-2009),0)+IF($W179>=DK$2,$AT179/($W179-2009),0)+IF($X179>=DK$2,$AU179/($X179-2009),0)+IF($Y179>=DK$2,$AV179/($Y179-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B206","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E206","v":75},{"$f":"D$3+$C180+Distributionsanlæg!D181","v":1980},{"$f":"E$3+$C180+Distributionsanlæg!E181","v":1990},{"$f":"F$3+$C180+Distributionsanlæg!F181","v":2000},{"$f":"G$3+$C180+Distributionsanlæg!G181","v":2010},{"$f":"H$3+$C180+Distributionsanlæg!H181","v":2020},{"$f":"I$3+$C180+Distributionsanlæg!I181","v":2030},{"$f":"J$3+$C180+Distributionsanlæg!J181","v":2040},{"$f":"K$3+$C180+Distributionsanlæg!K181","v":2050},{"$f":"L$3+$C180+Distributionsanlæg!L181","v":2057},{"$f":"M$3+$C180+Distributionsanlæg!M181","v":2062},{"$f":"N$3+$C180+Distributionsanlæg!N181","v":2067},{"$f":"O$3+$C180+Distributionsanlæg!O181","v":2072},{"$f":"P$3+$C180+Distributionsanlæg!P181","v":2075},{"$f":"Q$3+$C180+Distributionsanlæg!Q181","v":2076},{"$f":"R$3+$C180+Distributionsanlæg!R181","v":2077},{"$f":"S$3+$C180+Distributionsanlæg!S181","v":2078},{"$f":"T$3+$C180+Distributionsanlæg!T181","v":2079},{"$f":"U$3+$C180+Distributionsanlæg!U181","v":2080},{"$f":"V$3+$C180+Distributionsanlæg!V181","v":2081},{"$f":"W$3+$C180+Distributionsanlæg!W181","v":2082},{"$f":"X$3+$C180+Distributionsanlæg!X181","v":2083},{"$f":"Y$3+$C180+Distributionsanlæg!Y181","v":2084},null,{"$f":"Distributionsanlæg!BU180","v":0},{"$f":"Distributionsanlæg!BV180","v":0},{"$f":"Distributionsanlæg!BW180","v":0},{"$f":"Distributionsanlæg!BX180","v":0},{"$f":"Distributionsanlæg!BY180","v":0},{"$f":"Distributionsanlæg!BZ180","v":0},{"$f":"Distributionsanlæg!CA180","v":0},{"$f":"Distributionsanlæg!CB180","v":0},{"$f":"Distributionsanlæg!CC180","v":0},{"$f":"Distributionsanlæg!CD180","v":0},{"$f":"Distributionsanlæg!CE180","v":0},{"$f":"Distributionsanlæg!CF180","v":0},{"$f":"Distributionsanlæg!CG180","v":0},{"$f":"Distributionsanlæg!CH180","v":0},{"$f":"Distributionsanlæg!CI180","v":0},{"$f":"Distributionsanlæg!CJ180","v":0},{"$f":"Distributionsanlæg!CK180","v":0},{"$f":"Distributionsanlæg!CL180","v":0},{"$f":"Distributionsanlæg!CM180","v":0},{"$f":"Distributionsanlæg!CN180","v":0},{"$f":"Distributionsanlæg!CO180","v":0},{"$f":"Distributionsanlæg!CP180","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D180>=AZ$2,$AA180/($D180-2009),0)+IF($E180>=AZ$2,$AB180/($E180-2009),0)+IF($F180>=AZ$2,$AC180/($F180-2009),0)+IF($G180>=AZ$2,$AD180/($G180-2009),0)+IF($H180>=AZ$2,$AE180/($H180-2009),0)+IF($I180>=AZ$2,$AF180/($I180-2009),0)+IF($J180>=AZ$2,$AG180/($J180-2009),0)+IF($K180>=AZ$2,$AH180/($K180-2009),0)+IF($L180>=AZ$2,$AI180/($L180-2009),0)+IF($M180>=AZ$2,$AJ180/($M180-2009),0)+IF($N180>=AZ$2,$AK180/($N180-2009),0)+IF($O180>=AZ$2,$AL180/($O180-2009),0)+IF($P180>=AZ$2,$AM180/($P180-2009),0)+IF($Q180>=AZ$2,$AN180/($Q180-2009),0)+IF($R180>=AZ$2,$AO180/($R180-2009),0)+IF($S180>=AZ$2,$AP180/($S180-2009),0)+IF($T180>=AZ$2,$AQ180/($T180-2009),0)+IF($U180>=AZ$2,$AR180/($U180-2009),0)+IF($V180>=AZ$2,$AS180/($V180-2009),0)+IF($W180>=AZ$2,$AT180/($W180-2009),0)+IF($X180>=AZ$2,$AU180/($X180-2009),0)+IF($Y180>=AZ$2,$AV180/($Y180-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Store pumpestationer: inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW183:AW201)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY183:AY202)","v":0},{"$f":"SUM(AZ183:AZ202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL183:DL202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B208","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E208","v":75},{"$f":"D$3+$C183+Distributionsanlæg!D184","v":1980},{"$f":"E$3+$C183+Distributionsanlæg!E184","v":1990},{"$f":"F$3+$C183+Distributionsanlæg!F184","v":2000},{"$f":"G$3+$C183+Distributionsanlæg!G184","v":2010},{"$f":"H$3+$C183+Distributionsanlæg!H184","v":2020},{"$f":"I$3+$C183+Distributionsanlæg!I184","v":2030},{"$f":"J$3+$C183+Distributionsanlæg!J184","v":2040},{"$f":"K$3+$C183+Distributionsanlæg!K184","v":2050},{"$f":"L$3+$C183+Distributionsanlæg!L184","v":2057},{"$f":"M$3+$C183+Distributionsanlæg!M184","v":2062},{"$f":"N$3+$C183+Distributionsanlæg!N184","v":2067},{"$f":"O$3+$C183+Distributionsanlæg!O184","v":2072},{"$f":"P$3+$C183+Distributionsanlæg!P184","v":2075},{"$f":"Q$3+$C183+Distributionsanlæg!Q184","v":2076},{"$f":"R$3+$C183+Distributionsanlæg!R184","v":2077},{"$f":"S$3+$C183+Distributionsanlæg!S184","v":2078},{"$f":"T$3+$C183+Distributionsanlæg!T184","v":2079},{"$f":"U$3+$C183+Distributionsanlæg!U184","v":2080},{"$f":"V$3+$C183+Distributionsanlæg!V184","v":2081},{"$f":"W$3+$C183+Distributionsanlæg!W184","v":2082},{"$f":"X$3+$C183+Distributionsanlæg!X184","v":2083},{"$f":"Y$3+$C183+Distributionsanlæg!Y184","v":2084},null,{"$f":"Distributionsanlæg!BU183","v":0},{"$f":"Distributionsanlæg!BV183","v":0},{"$f":"Distributionsanlæg!BW183","v":0},{"$f":"Distributionsanlæg!BX183","v":0},{"$f":"Distributionsanlæg!BY183","v":0},{"$f":"Distributionsanlæg!BZ183","v":0},{"$f":"Distributionsanlæg!CA183","v":0},{"$f":"Distributionsanlæg!CB183","v":0},{"$f":"Distributionsanlæg!CC183","v":0},{"$f":"Distributionsanlæg!CD183","v":0},{"$f":"Distributionsanlæg!CE183","v":0},{"$f":"Distributionsanlæg!CF183","v":0},{"$f":"Distributionsanlæg!CG183","v":0},{"$f":"Distributionsanlæg!CH183","v":0},{"$f":"Distributionsanlæg!CI183","v":0},{"$f":"Distributionsanlæg!CJ183","v":0},{"$f":"Distributionsanlæg!CK183","v":0},{"$f":"Distributionsanlæg!CL183","v":0},{"$f":"Distributionsanlæg!CM183","v":0},{"$f":"Distributionsanlæg!CN183","v":0},{"$f":"Distributionsanlæg!CO183","v":0},{"$f":"Distributionsanlæg!CP183","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D183>=AY$2,$AA183/($D183-2009),0)+IF($E183>=AY$2,$AB183/($E183-2009),0)+IF($F183>=AY$2,$AC183/($F183-2009),0)+IF($G183>=AY$2,$AD183/($G183-2009),0)+IF($H183>=AY$2,$AE183/($H183-2009),0)+IF($I183>=AY$2,$AF183/($I183-2009),0)+IF($J183>=AY$2,$AG183/($J183-2009),0)+IF($K183>=AY$2,$AH183/($K183-2009),0)+IF($L183>=AY$2,$AI183/($L183-2009),0)+IF($M183>=AY$2,$AJ183/($M183-2009),0)+IF($N183>=AY$2,$AK183/($N183-2009),0)+IF($O183>=AY$2,$AL183/($O183-2009),0)+IF($P183>=AY$2,$AM183/($P183-2009),0)+IF($Q183>=AY$2,$AN183/($Q183-2009),0)+IF($R183>=AY$2,$AO183/($R183-2009),0)+IF($S183>=AY$2,$AP183/($S183-2009),0)+IF($T183>=AY$2,$AQ183/($T183-2009),0)+IF($U183>=AY$2,$AR183/($U183-2009),0)+IF($V183>=AY$2,$AS183/($V183-2009),0)+IF($W183>=AY$2,$AT183/($W183-2009),0)+IF($X183>=AY$2,$AU183/($X183-2009),0)+IF($Y183>=AY$2,$AV183/($Y183-2009),0)","v":0},{"$f":"IF($D183>=AZ$2,$AA183/($D183-2009),0)+IF($E183>=AZ$2,$AB183/($E183-2009),0)+IF($F183>=AZ$2,$AC183/($F183-2009),0)+IF($G183>=AZ$2,$AD183/($G183-2009),0)+IF($H183>=AZ$2,$AE183/($H183-2009),0)+IF($I183>=AZ$2,$AF183/($I183-2009),0)+IF($J183>=AZ$2,$AG183/($J183-2009),0)+IF($K183>=AZ$2,$AH183/($K183-2009),0)+IF($L183>=AZ$2,$AI183/($L183-2009),0)+IF($M183>=AZ$2,$AJ183/($M183-2009),0)+IF($N183>=AZ$2,$AK183/($N183-2009),0)+IF($O183>=AZ$2,$AL183/($O183-2009),0)+IF($P183>=AZ$2,$AM183/($P183-2009),0)+IF($Q183>=AZ$2,$AN183/($Q183-2009),0)+IF($R183>=AZ$2,$AO183/($R183-2009),0)+IF($S183>=AZ$2,$AP183/($S183-2009),0)+IF($T183>=AZ$2,$AQ183/($T183-2009),0)+IF($U183>=AZ$2,$AR183/($U183-2009),0)+IF($V183>=AZ$2,$AS183/($V183-2009),0)+IF($W183>=AZ$2,$AT183/($W183-2009),0)+IF($X183>=AZ$2,$AU183/($X183-2009),0)+IF($Y183>=AZ$2,$AV183/($Y183-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D183>=DL$2,$AA183/($D183-2009),0)+IF($E183>=DL$2,$AB183/($E183-2009),0)+IF($F183>=DL$2,$AC183/($F183-2009),0)+IF($G183>=DL$2,$AD183/($G183-2009),0)+IF($H183>=DL$2,$AE183/($H183-2009),0)+IF($I183>=DL$2,$AF183/($I183-2009),0)+IF($J183>=DL$2,$AG183/($J183-2009),0)+IF($K183>=DL$2,$AH183/($K183-2009),0)+IF($L183>=DL$2,$AI183/($L183-2009),0)+IF($M183>=DL$2,$AJ183/($M183-2009),0)+IF($N183>=DL$2,$AK183/($N183-2009),0)+IF($O183>=DL$2,$AL183/($O183-2009),0)+IF($P183>=DL$2,$AM183/($P183-2009),0)+IF($Q183>=DL$2,$AN183/($Q183-2009),0)+IF($R183>=DL$2,$AO183/($R183-2009),0)+IF($S183>=DL$2,$AP183/($S183-2009),0)+IF($T183>=DL$2,$AQ183/($T183-2009),0)+IF($U183>=DL$2,$AR183/($U183-2009),0)+IF($V183>=DL$2,$AS183/($V183-2009),0)+IF($W183>=DL$2,$AT183/($W183-2009),0)+IF($X183>=DL$2,$AU183/($X183-2009),0)+IF($Y183>=DL$2,$AV183/($Y183-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B209","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E209","v":20},{"$f":"D$3+$C185","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU185","v":0},{"$f":"Distributionsanlæg!BV185","v":0},{"$f":"Distributionsanlæg!BW185","v":0},{"$f":"Distributionsanlæg!BX185","v":0},{"$f":"Distributionsanlæg!BY185","v":0},{"$f":"Distributionsanlæg!BZ185","v":0},{"$f":"Distributionsanlæg!CA185","v":0},{"$f":"Distributionsanlæg!CB185","v":0},{"$f":"Distributionsanlæg!CC185","v":0},{"$f":"Distributionsanlæg!CD185","v":0},{"$f":"Distributionsanlæg!CE185","v":0},{"$f":"Distributionsanlæg!CF185","v":0},{"$f":"Distributionsanlæg!CG185","v":0},{"$f":"Distributionsanlæg!CH185","v":0},{"$f":"Distributionsanlæg!CI185","v":0},{"$f":"Distributionsanlæg!CJ185","v":0},{"$f":"Distributionsanlæg!CK185","v":0},{"$f":"Distributionsanlæg!CL185","v":0},{"$f":"Distributionsanlæg!CM185","v":0},{"$f":"Distributionsanlæg!CN185","v":0},{"$f":"Distributionsanlæg!CO185","v":0},{"$f":"Distributionsanlæg!CP185","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D185>=AY$2,$AA185/($D185-2009),0)+IF($E185>=AY$2,$AB185/($E185-2009),0)+IF($F185>=AY$2,$AC185/($F185-2009),0)+IF($G185>=AY$2,$AD185/($G185-2009),0)+IF($H185>=AY$2,$AE185/($H185-2009),0)+IF($I185>=AY$2,$AF185/($I185-2009),0)+IF($J185>=AY$2,$AG185/($J185-2009),0)+IF($K185>=AY$2,$AH185/($K185-2009),0)+IF($L185>=AY$2,$AI185/($L185-2009),0)+IF($M185>=AY$2,$AJ185/($M185-2009),0)+IF($N185>=AY$2,$AK185/($N185-2009),0)+IF($O185>=AY$2,$AL185/($O185-2009),0)+IF($P185>=AY$2,$AM185/($P185-2009),0)+IF($Q185>=AY$2,$AN185/($Q185-2009),0)+IF($R185>=AY$2,$AO185/($R185-2009),0)+IF($S185>=AY$2,$AP185/($S185-2009),0)+IF($T185>=AY$2,$AQ185/($T185-2009),0)+IF($U185>=AY$2,$AR185/($U185-2009),0)+IF($V185>=AY$2,$AS185/($V185-2009),0)+IF($W185>=AY$2,$AT185/($W185-2009),0)+IF($X185>=AY$2,$AU185/($X185-2009),0)+IF($Y185>=AY$2,$AV185/($Y185-2009),0)","v":0},{"$f":"IF($D185>=AZ$2,$AA185/($D185-2009),0)+IF($E185>=AZ$2,$AB185/($E185-2009),0)+IF($F185>=AZ$2,$AC185/($F185-2009),0)+IF($G185>=AZ$2,$AD185/($G185-2009),0)+IF($H185>=AZ$2,$AE185/($H185-2009),0)+IF($I185>=AZ$2,$AF185/($I185-2009),0)+IF($J185>=AZ$2,$AG185/($J185-2009),0)+IF($K185>=AZ$2,$AH185/($K185-2009),0)+IF($L185>=AZ$2,$AI185/($L185-2009),0)+IF($M185>=AZ$2,$AJ185/($M185-2009),0)+IF($N185>=AZ$2,$AK185/($N185-2009),0)+IF($O185>=AZ$2,$AL185/($O185-2009),0)+IF($P185>=AZ$2,$AM185/($P185-2009),0)+IF($Q185>=AZ$2,$AN185/($Q185-2009),0)+IF($R185>=AZ$2,$AO185/($R185-2009),0)+IF($S185>=AZ$2,$AP185/($S185-2009),0)+IF($T185>=AZ$2,$AQ185/($T185-2009),0)+IF($U185>=AZ$2,$AR185/($U185-2009),0)+IF($V185>=AZ$2,$AS185/($V185-2009),0)+IF($W185>=AZ$2,$AT185/($W185-2009),0)+IF($X185>=AZ$2,$AU185/($X185-2009),0)+IF($Y185>=AZ$2,$AV185/($Y185-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D185>=DL$2,$AA185/($D185-2009),0)+IF($E185>=DL$2,$AB185/($E185-2009),0)+IF($F185>=DL$2,$AC185/($F185-2009),0)+IF($G185>=DL$2,$AD185/($G185-2009),0)+IF($H185>=DL$2,$AE185/($H185-2009),0)+IF($I185>=DL$2,$AF185/($I185-2009),0)+IF($J185>=DL$2,$AG185/($J185-2009),0)+IF($K185>=DL$2,$AH185/($K185-2009),0)+IF($L185>=DL$2,$AI185/($L185-2009),0)+IF($M185>=DL$2,$AJ185/($M185-2009),0)+IF($N185>=DL$2,$AK185/($N185-2009),0)+IF($O185>=DL$2,$AL185/($O185-2009),0)+IF($P185>=DL$2,$AM185/($P185-2009),0)+IF($Q185>=DL$2,$AN185/($Q185-2009),0)+IF($R185>=DL$2,$AO185/($R185-2009),0)+IF($S185>=DL$2,$AP185/($S185-2009),0)+IF($T185>=DL$2,$AQ185/($T185-2009),0)+IF($U185>=DL$2,$AR185/($U185-2009),0)+IF($V185>=DL$2,$AS185/($V185-2009),0)+IF($W185>=DL$2,$AT185/($W185-2009),0)+IF($X185>=DL$2,$AU185/($X185-2009),0)+IF($Y185>=DL$2,$AV185/($Y185-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B210","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E210","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU186","v":0},{"$f":"Distributionsanlæg!BV186","v":0},{"$f":"Distributionsanlæg!BW186","v":0},{"$f":"Distributionsanlæg!BX186","v":0},{"$f":"Distributionsanlæg!BY186","v":0},{"$f":"Distributionsanlæg!BZ186","v":0},{"$f":"Distributionsanlæg!CA186","v":0},{"$f":"Distributionsanlæg!CB186","v":0},{"$f":"Distributionsanlæg!CC186","v":0},{"$f":"Distributionsanlæg!CD186","v":0},{"$f":"Distributionsanlæg!CE186","v":0},{"$f":"Distributionsanlæg!CF186","v":0},{"$f":"Distributionsanlæg!CG186","v":0},{"$f":"Distributionsanlæg!CH186","v":0},{"$f":"Distributionsanlæg!CI186","v":0},{"$f":"Distributionsanlæg!CJ186","v":0},{"$f":"Distributionsanlæg!CK186","v":0},{"$f":"Distributionsanlæg!CL186","v":0},{"$f":"Distributionsanlæg!CM186","v":0},{"$f":"Distributionsanlæg!CN186","v":0},{"$f":"Distributionsanlæg!CO186","v":0},{"$f":"Distributionsanlæg!CP186","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B211","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E211","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU187","v":0},{"$f":"Distributionsanlæg!BV187","v":0},{"$f":"Distributionsanlæg!BW187","v":0},{"$f":"Distributionsanlæg!BX187","v":0},{"$f":"Distributionsanlæg!BY187","v":0},{"$f":"Distributionsanlæg!BZ187","v":0},{"$f":"Distributionsanlæg!CA187","v":0},{"$f":"Distributionsanlæg!CB187","v":0},{"$f":"Distributionsanlæg!CC187","v":0},{"$f":"Distributionsanlæg!CD187","v":0},{"$f":"Distributionsanlæg!CE187","v":0},{"$f":"Distributionsanlæg!CF187","v":0},{"$f":"Distributionsanlæg!CG187","v":0},{"$f":"Distributionsanlæg!CH187","v":0},{"$f":"Distributionsanlæg!CI187","v":0},{"$f":"Distributionsanlæg!CJ187","v":0},{"$f":"Distributionsanlæg!CK187","v":0},{"$f":"Distributionsanlæg!CL187","v":0},{"$f":"Distributionsanlæg!CM187","v":0},{"$f":"Distributionsanlæg!CN187","v":0},{"$f":"Distributionsanlæg!CO187","v":0},{"$f":"Distributionsanlæg!CP187","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B212","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E212","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU188","v":0},{"$f":"Distributionsanlæg!BV188","v":0},{"$f":"Distributionsanlæg!BW188","v":0},{"$f":"Distributionsanlæg!BX188","v":0},{"$f":"Distributionsanlæg!BY188","v":0},{"$f":"Distributionsanlæg!BZ188","v":0},{"$f":"Distributionsanlæg!CA188","v":0},{"$f":"Distributionsanlæg!CB188","v":0},{"$f":"Distributionsanlæg!CC188","v":0},{"$f":"Distributionsanlæg!CD188","v":0},{"$f":"Distributionsanlæg!CE188","v":0},{"$f":"Distributionsanlæg!CF188","v":0},{"$f":"Distributionsanlæg!CG188","v":0},{"$f":"Distributionsanlæg!CH188","v":0},{"$f":"Distributionsanlæg!CI188","v":0},{"$f":"Distributionsanlæg!CJ188","v":0},{"$f":"Distributionsanlæg!CK188","v":0},{"$f":"Distributionsanlæg!CL188","v":0},{"$f":"Distributionsanlæg!CM188","v":0},{"$f":"Distributionsanlæg!CN188","v":0},{"$f":"Distributionsanlæg!CO188","v":0},{"$f":"Distributionsanlæg!CP188","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D188>=DK$2,$AA188/($D188-2009),0)+IF($E188>=DK$2,$AB188/($E188-2009),0)+IF($F188>=DK$2,$AC188/($F188-2009),0)+IF($G188>=DK$2,$AD188/($G188-2009),0)+IF($H188>=DK$2,$AE188/($H188-2009),0)+IF($I188>=DK$2,$AF188/($I188-2009),0)+IF($J188>=DK$2,$AG188/($J188-2009),0)+IF($K188>=DK$2,$AH188/($K188-2009),0)+IF($L188>=DK$2,$AI188/($L188-2009),0)+IF($M188>=DK$2,$AJ188/($M188-2009),0)+IF($N188>=DK$2,$AK188/($N188-2009),0)+IF($O188>=DK$2,$AL188/($O188-2009),0)+IF($P188>=DK$2,$AM188/($P188-2009),0)+IF($Q188>=DK$2,$AN188/($Q188-2009),0)+IF($R188>=DK$2,$AO188/($R188-2009),0)+IF($S188>=DK$2,$AP188/($S188-2009),0)+IF($T188>=DK$2,$AQ188/($T188-2009),0)+IF($U188>=DK$2,$AR188/($U188-2009),0)+IF($V188>=DK$2,$AS188/($V188-2009),0)+IF($W188>=DK$2,$AT188/($W188-2009),0)+IF($X188>=DK$2,$AU188/($X188-2009),0)+IF($Y188>=DK$2,$AV188/($Y188-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B213","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E213","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU189","v":0},{"$f":"Distributionsanlæg!BV189","v":0},{"$f":"Distributionsanlæg!BW189","v":0},{"$f":"Distributionsanlæg!BX189","v":0},{"$f":"Distributionsanlæg!BY189","v":0},{"$f":"Distributionsanlæg!BZ189","v":0},{"$f":"Distributionsanlæg!CA189","v":0},{"$f":"Distributionsanlæg!CB189","v":0},{"$f":"Distributionsanlæg!CC189","v":0},{"$f":"Distributionsanlæg!CD189","v":0},{"$f":"Distributionsanlæg!CE189","v":0},{"$f":"Distributionsanlæg!CF189","v":0},{"$f":"Distributionsanlæg!CG189","v":0},{"$f":"Distributionsanlæg!CH189","v":0},{"$f":"Distributionsanlæg!CI189","v":0},{"$f":"Distributionsanlæg!CJ189","v":0},{"$f":"Distributionsanlæg!CK189","v":0},{"$f":"Distributionsanlæg!CL189","v":0},{"$f":"Distributionsanlæg!CM189","v":0},{"$f":"Distributionsanlæg!CN189","v":0},{"$f":"Distributionsanlæg!CO189","v":0},{"$f":"Distributionsanlæg!CP189","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D189>=AZ$2,$AA189/($D189-2009),0)+IF($E189>=AZ$2,$AB189/($E189-2009),0)+IF($F189>=AZ$2,$AC189/($F189-2009),0)+IF($G189>=AZ$2,$AD189/($G189-2009),0)+IF($H189>=AZ$2,$AE189/($H189-2009),0)+IF($I189>=AZ$2,$AF189/($I189-2009),0)+IF($J189>=AZ$2,$AG189/($J189-2009),0)+IF($K189>=AZ$2,$AH189/($K189-2009),0)+IF($L189>=AZ$2,$AI189/($L189-2009),0)+IF($M189>=AZ$2,$AJ189/($M189-2009),0)+IF($N189>=AZ$2,$AK189/($N189-2009),0)+IF($O189>=AZ$2,$AL189/($O189-2009),0)+IF($P189>=AZ$2,$AM189/($P189-2009),0)+IF($Q189>=AZ$2,$AN189/($Q189-2009),0)+IF($R189>=AZ$2,$AO189/($R189-2009),0)+IF($S189>=AZ$2,$AP189/($S189-2009),0)+IF($T189>=AZ$2,$AQ189/($T189-2009),0)+IF($U189>=AZ$2,$AR189/($U189-2009),0)+IF($V189>=AZ$2,$AS189/($V189-2009),0)+IF($W189>=AZ$2,$AT189/($W189-2009),0)+IF($X189>=AZ$2,$AU189/($X189-2009),0)+IF($Y189>=AZ$2,$AV189/($Y189-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B214","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E214","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU190","v":0},{"$f":"Distributionsanlæg!BV190","v":0},{"$f":"Distributionsanlæg!BW190","v":0},{"$f":"Distributionsanlæg!BX190","v":0},{"$f":"Distributionsanlæg!BY190","v":0},{"$f":"Distributionsanlæg!BZ190","v":0},{"$f":"Distributionsanlæg!CA190","v":0},{"$f":"Distributionsanlæg!CB190","v":0},{"$f":"Distributionsanlæg!CC190","v":0},{"$f":"Distributionsanlæg!CD190","v":0},{"$f":"Distributionsanlæg!CE190","v":0},{"$f":"Distributionsanlæg!CF190","v":0},{"$f":"Distributionsanlæg!CG190","v":0},{"$f":"Distributionsanlæg!CH190","v":0},{"$f":"Distributionsanlæg!CI190","v":0},{"$f":"Distributionsanlæg!CJ190","v":0},{"$f":"Distributionsanlæg!CK190","v":0},{"$f":"Distributionsanlæg!CL190","v":0},{"$f":"Distributionsanlæg!CM190","v":0},{"$f":"Distributionsanlæg!CN190","v":0},{"$f":"Distributionsanlæg!CO190","v":0},{"$f":"Distributionsanlæg!CP190","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B215","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E215","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU191","v":0},{"$f":"Distributionsanlæg!BV191","v":0},{"$f":"Distributionsanlæg!BW191","v":0},{"$f":"Distributionsanlæg!BX191","v":0},{"$f":"Distributionsanlæg!BY191","v":0},{"$f":"Distributionsanlæg!BZ191","v":0},{"$f":"Distributionsanlæg!CA191","v":0},{"$f":"Distributionsanlæg!CB191","v":0},{"$f":"Distributionsanlæg!CC191","v":0},{"$f":"Distributionsanlæg!CD191","v":0},{"$f":"Distributionsanlæg!CE191","v":0},{"$f":"Distributionsanlæg!CF191","v":0},{"$f":"Distributionsanlæg!CG191","v":0},{"$f":"Distributionsanlæg!CH191","v":0},{"$f":"Distributionsanlæg!CI191","v":0},{"$f":"Distributionsanlæg!CJ191","v":0},{"$f":"Distributionsanlæg!CK191","v":0},{"$f":"Distributionsanlæg!CL191","v":0},{"$f":"Distributionsanlæg!CM191","v":0},{"$f":"Distributionsanlæg!CN191","v":0},{"$f":"Distributionsanlæg!CO191","v":0},{"$f":"Distributionsanlæg!CP191","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B216","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E216","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU192","v":0},{"$f":"Distributionsanlæg!BV192","v":0},{"$f":"Distributionsanlæg!BW192","v":0},{"$f":"Distributionsanlæg!BX192","v":0},{"$f":"Distributionsanlæg!BY192","v":0},{"$f":"Distributionsanlæg!BZ192","v":0},{"$f":"Distributionsanlæg!CA192","v":0},{"$f":"Distributionsanlæg!CB192","v":0},{"$f":"Distributionsanlæg!CC192","v":0},{"$f":"Distributionsanlæg!CD192","v":0},{"$f":"Distributionsanlæg!CE192","v":0},{"$f":"Distributionsanlæg!CF192","v":0},{"$f":"Distributionsanlæg!CG192","v":0},{"$f":"Distributionsanlæg!CH192","v":0},{"$f":"Distributionsanlæg!CI192","v":0},{"$f":"Distributionsanlæg!CJ192","v":0},{"$f":"Distributionsanlæg!CK192","v":0},{"$f":"Distributionsanlæg!CL192","v":0},{"$f":"Distributionsanlæg!CM192","v":0},{"$f":"Distributionsanlæg!CN192","v":0},{"$f":"Distributionsanlæg!CO192","v":0},{"$f":"Distributionsanlæg!CP192","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D192>=DK$2,$AA192/($D192-2009),0)+IF($E192>=DK$2,$AB192/($E192-2009),0)+IF($F192>=DK$2,$AC192/($F192-2009),0)+IF($G192>=DK$2,$AD192/($G192-2009),0)+IF($H192>=DK$2,$AE192/($H192-2009),0)+IF($I192>=DK$2,$AF192/($I192-2009),0)+IF($J192>=DK$2,$AG192/($J192-2009),0)+IF($K192>=DK$2,$AH192/($K192-2009),0)+IF($L192>=DK$2,$AI192/($L192-2009),0)+IF($M192>=DK$2,$AJ192/($M192-2009),0)+IF($N192>=DK$2,$AK192/($N192-2009),0)+IF($O192>=DK$2,$AL192/($O192-2009),0)+IF($P192>=DK$2,$AM192/($P192-2009),0)+IF($Q192>=DK$2,$AN192/($Q192-2009),0)+IF($R192>=DK$2,$AO192/($R192-2009),0)+IF($S192>=DK$2,$AP192/($S192-2009),0)+IF($T192>=DK$2,$AQ192/($T192-2009),0)+IF($U192>=DK$2,$AR192/($U192-2009),0)+IF($V192>=DK$2,$AS192/($V192-2009),0)+IF($W192>=DK$2,$AT192/($W192-2009),0)+IF($X192>=DK$2,$AU192/($X192-2009),0)+IF($Y192>=DK$2,$AV192/($Y192-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B217","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E217","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU193","v":0},{"$f":"Distributionsanlæg!BV193","v":0},{"$f":"Distributionsanlæg!BW193","v":0},{"$f":"Distributionsanlæg!BX193","v":0},{"$f":"Distributionsanlæg!BY193","v":0},{"$f":"Distributionsanlæg!BZ193","v":0},{"$f":"Distributionsanlæg!CA193","v":0},{"$f":"Distributionsanlæg!CB193","v":0},{"$f":"Distributionsanlæg!CC193","v":0},{"$f":"Distributionsanlæg!CD193","v":0},{"$f":"Distributionsanlæg!CE193","v":0},{"$f":"Distributionsanlæg!CF193","v":0},{"$f":"Distributionsanlæg!CG193","v":0},{"$f":"Distributionsanlæg!CH193","v":0},{"$f":"Distributionsanlæg!CI193","v":0},{"$f":"Distributionsanlæg!CJ193","v":0},{"$f":"Distributionsanlæg!CK193","v":0},{"$f":"Distributionsanlæg!CL193","v":0},{"$f":"Distributionsanlæg!CM193","v":0},{"$f":"Distributionsanlæg!CN193","v":0},{"$f":"Distributionsanlæg!CO193","v":0},{"$f":"Distributionsanlæg!CP193","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D193>=AZ$2,$AA193/($D193-2009),0)+IF($E193>=AZ$2,$AB193/($E193-2009),0)+IF($F193>=AZ$2,$AC193/($F193-2009),0)+IF($G193>=AZ$2,$AD193/($G193-2009),0)+IF($H193>=AZ$2,$AE193/($H193-2009),0)+IF($I193>=AZ$2,$AF193/($I193-2009),0)+IF($J193>=AZ$2,$AG193/($J193-2009),0)+IF($K193>=AZ$2,$AH193/($K193-2009),0)+IF($L193>=AZ$2,$AI193/($L193-2009),0)+IF($M193>=AZ$2,$AJ193/($M193-2009),0)+IF($N193>=AZ$2,$AK193/($N193-2009),0)+IF($O193>=AZ$2,$AL193/($O193-2009),0)+IF($P193>=AZ$2,$AM193/($P193-2009),0)+IF($Q193>=AZ$2,$AN193/($Q193-2009),0)+IF($R193>=AZ$2,$AO193/($R193-2009),0)+IF($S193>=AZ$2,$AP193/($S193-2009),0)+IF($T193>=AZ$2,$AQ193/($T193-2009),0)+IF($U193>=AZ$2,$AR193/($U193-2009),0)+IF($V193>=AZ$2,$AS193/($V193-2009),0)+IF($W193>=AZ$2,$AT193/($W193-2009),0)+IF($X193>=AZ$2,$AU193/($X193-2009),0)+IF($Y193>=AZ$2,$AV193/($Y193-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B218","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E218","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU194","v":0},{"$f":"Distributionsanlæg!BV194","v":0},{"$f":"Distributionsanlæg!BW194","v":0},{"$f":"Distributionsanlæg!BX194","v":0},{"$f":"Distributionsanlæg!BY194","v":0},{"$f":"Distributionsanlæg!BZ194","v":0},{"$f":"Distributionsanlæg!CA194","v":0},{"$f":"Distributionsanlæg!CB194","v":0},{"$f":"Distributionsanlæg!CC194","v":0},{"$f":"Distributionsanlæg!CD194","v":0},{"$f":"Distributionsanlæg!CE194","v":0},{"$f":"Distributionsanlæg!CF194","v":0},{"$f":"Distributionsanlæg!CG194","v":0},{"$f":"Distributionsanlæg!CH194","v":0},{"$f":"Distributionsanlæg!CI194","v":0},{"$f":"Distributionsanlæg!CJ194","v":0},{"$f":"Distributionsanlæg!CK194","v":0},{"$f":"Distributionsanlæg!CL194","v":0},{"$f":"Distributionsanlæg!CM194","v":0},{"$f":"Distributionsanlæg!CN194","v":0},{"$f":"Distributionsanlæg!CO194","v":0},{"$f":"Distributionsanlæg!CP194","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B219","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E219","v":20},1925,{"$f":"E$3+$C195","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU195","v":0},{"$f":"Distributionsanlæg!BV195","v":0},{"$f":"Distributionsanlæg!BW195","v":0},{"$f":"Distributionsanlæg!BX195","v":0},{"$f":"Distributionsanlæg!BY195","v":0},{"$f":"Distributionsanlæg!BZ195","v":0},{"$f":"Distributionsanlæg!CA195","v":0},{"$f":"Distributionsanlæg!CB195","v":0},{"$f":"Distributionsanlæg!CC195","v":0},{"$f":"Distributionsanlæg!CD195","v":0},{"$f":"Distributionsanlæg!CE195","v":0},{"$f":"Distributionsanlæg!CF195","v":0},{"$f":"Distributionsanlæg!CG195","v":0},{"$f":"Distributionsanlæg!CH195","v":0},{"$f":"Distributionsanlæg!CI195","v":0},{"$f":"Distributionsanlæg!CJ195","v":0},{"$f":"Distributionsanlæg!CK195","v":0},{"$f":"Distributionsanlæg!CL195","v":0},{"$f":"Distributionsanlæg!CM195","v":0},{"$f":"Distributionsanlæg!CN195","v":0},{"$f":"Distributionsanlæg!CO195","v":0},{"$f":"Distributionsanlæg!CP195","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B220","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E220","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU196","v":0},{"$f":"Distributionsanlæg!BV196","v":0},{"$f":"Distributionsanlæg!BW196","v":0},{"$f":"Distributionsanlæg!BX196","v":0},{"$f":"Distributionsanlæg!BY196","v":0},{"$f":"Distributionsanlæg!BZ196","v":0},{"$f":"Distributionsanlæg!CA196","v":0},{"$f":"Distributionsanlæg!CB196","v":0},{"$f":"Distributionsanlæg!CC196","v":0},{"$f":"Distributionsanlæg!CD196","v":0},{"$f":"Distributionsanlæg!CE196","v":0},{"$f":"Distributionsanlæg!CF196","v":0},{"$f":"Distributionsanlæg!CG196","v":0},{"$f":"Distributionsanlæg!CH196","v":0},{"$f":"Distributionsanlæg!CI196","v":0},{"$f":"Distributionsanlæg!CJ196","v":0},{"$f":"Distributionsanlæg!CK196","v":0},{"$f":"Distributionsanlæg!CL196","v":0},{"$f":"Distributionsanlæg!CM196","v":0},{"$f":"Distributionsanlæg!CN196","v":0},{"$f":"Distributionsanlæg!CO196","v":0},{"$f":"Distributionsanlæg!CP196","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D196>=AZ$2,$AA196/($D196-2009),0)+IF($E196>=AZ$2,$AB196/($E196-2009),0)+IF($F196>=AZ$2,$AC196/($F196-2009),0)+IF($G196>=AZ$2,$AD196/($G196-2009),0)+IF($H196>=AZ$2,$AE196/($H196-2009),0)+IF($I196>=AZ$2,$AF196/($I196-2009),0)+IF($J196>=AZ$2,$AG196/($J196-2009),0)+IF($K196>=AZ$2,$AH196/($K196-2009),0)+IF($L196>=AZ$2,$AI196/($L196-2009),0)+IF($M196>=AZ$2,$AJ196/($M196-2009),0)+IF($N196>=AZ$2,$AK196/($N196-2009),0)+IF($O196>=AZ$2,$AL196/($O196-2009),0)+IF($P196>=AZ$2,$AM196/($P196-2009),0)+IF($Q196>=AZ$2,$AN196/($Q196-2009),0)+IF($R196>=AZ$2,$AO196/($R196-2009),0)+IF($S196>=AZ$2,$AP196/($S196-2009),0)+IF($T196>=AZ$2,$AQ196/($T196-2009),0)+IF($U196>=AZ$2,$AR196/($U196-2009),0)+IF($V196>=AZ$2,$AS196/($V196-2009),0)+IF($W196>=AZ$2,$AT196/($W196-2009),0)+IF($X196>=AZ$2,$AU196/($X196-2009),0)+IF($Y196>=AZ$2,$AV196/($Y196-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B221","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E221","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU197","v":0},{"$f":"Distributionsanlæg!BV197","v":0},{"$f":"Distributionsanlæg!BW197","v":0},{"$f":"Distributionsanlæg!BX197","v":0},{"$f":"Distributionsanlæg!BY197","v":0},{"$f":"Distributionsanlæg!BZ197","v":0},{"$f":"Distributionsanlæg!CA197","v":0},{"$f":"Distributionsanlæg!CB197","v":0},{"$f":"Distributionsanlæg!CC197","v":0},{"$f":"Distributionsanlæg!CD197","v":0},{"$f":"Distributionsanlæg!CE197","v":0},{"$f":"Distributionsanlæg!CF197","v":0},{"$f":"Distributionsanlæg!CG197","v":0},{"$f":"Distributionsanlæg!CH197","v":0},{"$f":"Distributionsanlæg!CI197","v":0},{"$f":"Distributionsanlæg!CJ197","v":0},{"$f":"Distributionsanlæg!CK197","v":0},{"$f":"Distributionsanlæg!CL197","v":0},{"$f":"Distributionsanlæg!CM197","v":0},{"$f":"Distributionsanlæg!CN197","v":0},{"$f":"Distributionsanlæg!CO197","v":0},{"$f":"Distributionsanlæg!CP197","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D197>=AZ$2,$AA197/($D197-2009),0)+IF($E197>=AZ$2,$AB197/($E197-2009),0)+IF($F197>=AZ$2,$AC197/($F197-2009),0)+IF($G197>=AZ$2,$AD197/($G197-2009),0)+IF($H197>=AZ$2,$AE197/($H197-2009),0)+IF($I197>=AZ$2,$AF197/($I197-2009),0)+IF($J197>=AZ$2,$AG197/($J197-2009),0)+IF($K197>=AZ$2,$AH197/($K197-2009),0)+IF($L197>=AZ$2,$AI197/($L197-2009),0)+IF($M197>=AZ$2,$AJ197/($M197-2009),0)+IF($N197>=AZ$2,$AK197/($N197-2009),0)+IF($O197>=AZ$2,$AL197/($O197-2009),0)+IF($P197>=AZ$2,$AM197/($P197-2009),0)+IF($Q197>=AZ$2,$AN197/($Q197-2009),0)+IF($R197>=AZ$2,$AO197/($R197-2009),0)+IF($S197>=AZ$2,$AP197/($S197-2009),0)+IF($T197>=AZ$2,$AQ197/($T197-2009),0)+IF($U197>=AZ$2,$AR197/($U197-2009),0)+IF($V197>=AZ$2,$AS197/($V197-2009),0)+IF($W197>=AZ$2,$AT197/($W197-2009),0)+IF($X197>=AZ$2,$AU197/($X197-2009),0)+IF($Y197>=AZ$2,$AV197/($Y197-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B222","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E222","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU198","v":0},{"$f":"Distributionsanlæg!BV198","v":0},{"$f":"Distributionsanlæg!BW198","v":0},{"$f":"Distributionsanlæg!BX198","v":0},{"$f":"Distributionsanlæg!BY198","v":0},{"$f":"Distributionsanlæg!BZ198","v":0},{"$f":"Distributionsanlæg!CA198","v":0},{"$f":"Distributionsanlæg!CB198","v":0},{"$f":"Distributionsanlæg!CC198","v":0},{"$f":"Distributionsanlæg!CD198","v":0},{"$f":"Distributionsanlæg!CE198","v":0},{"$f":"Distributionsanlæg!CF198","v":0},{"$f":"Distributionsanlæg!CG198","v":0},{"$f":"Distributionsanlæg!CH198","v":0},{"$f":"Distributionsanlæg!CI198","v":0},{"$f":"Distributionsanlæg!CJ198","v":0},{"$f":"Distributionsanlæg!CK198","v":0},{"$f":"Distributionsanlæg!CL198","v":0},{"$f":"Distributionsanlæg!CM198","v":0},{"$f":"Distributionsanlæg!CN198","v":0},{"$f":"Distributionsanlæg!CO198","v":0},{"$f":"Distributionsanlæg!CP198","v":0},{"$f":"SUM(AA198:AV198)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D198>=ER$2,$AA198/($D198-2009),0)+IF($E198>=ER$2,$AB198/($E198-2009),0)+IF($F198>=ER$2,$AC198/($F198-2009),0)+IF($G198>=ER$2,$AD198/($G198-2009),0)+IF($H198>=ER$2,$AE198/($H198-2009),0)+IF($I198>=ER$2,$AF198/($I198-2009),0)+IF($J198>=ER$2,$AG198/($J198-2009),0)+IF($K198>=ER$2,$AH198/($K198-2009),0)+IF($L198>=ER$2,$AI198/($L198-2009),0)+IF($M198>=ER$2,$AJ198/($M198-2009),0)+IF($N198>=ER$2,$AK198/($N198-2009),0)+IF($O198>=ER$2,$AL198/($O198-2009),0)+IF($P198>=ER$2,$AM198/($P198-2009),0)+IF($Q198>=ER$2,$AN198/($Q198-2009),0)+IF($R198>=ER$2,$AO198/($R198-2009),0)+IF($S198>=ER$2,$AP198/($S198-2009),0)+IF($T198>=ER$2,$AQ198/($T198-2009),0)+IF($U198>=ER$2,$AR198/($U198-2009),0)+IF($V198>=ER$2,$AS198/($V198-2009),0)+IF($W198>=ER$2,$AT198/($W198-2009),0)+IF($X198>=ER$2,$AU198/($X198-2009),0)+IF($Y198>=ER$2,$AV198/($Y198-2009),0)","v":0},{"$f":"IF($D198>=ES$2,$AA198/($D198-2009),0)+IF($E198>=ES$2,$AB198/($E198-2009),0)+IF($F198>=ES$2,$AC198/($F198-2009),0)+IF($G198>=ES$2,$AD198/($G198-2009),0)+IF($H198>=ES$2,$AE198/($H198-2009),0)+IF($I198>=ES$2,$AF198/($I198-2009),0)+IF($J198>=ES$2,$AG198/($J198-2009),0)+IF($K198>=ES$2,$AH198/($K198-2009),0)+IF($L198>=ES$2,$AI198/($L198-2009),0)+IF($M198>=ES$2,$AJ198/($M198-2009),0)+IF($N198>=ES$2,$AK198/($N198-2009),0)+IF($O198>=ES$2,$AL198/($O198-2009),0)+IF($P198>=ES$2,$AM198/($P198-2009),0)+IF($Q198>=ES$2,$AN198/($Q198-2009),0)+IF($R198>=ES$2,$AO198/($R198-2009),0)+IF($S198>=ES$2,$AP198/($S198-2009),0)+IF($T198>=ES$2,$AQ198/($T198-2009),0)+IF($U198>=ES$2,$AR198/($U198-2009),0)+IF($V198>=ES$2,$AS198/($V198-2009),0)+IF($W198>=ES$2,$AT198/($W198-2009),0)+IF($X198>=ES$2,$AU198/($X198-2009),0)+IF($Y198>=ES$2,$AV198/($Y198-2009),0)","v":0},{"$f":"IF($D198>=ET$2,$AA198/($D198-2009),0)+IF($E198>=ET$2,$AB198/($E198-2009),0)+IF($F198>=ET$2,$AC198/($F198-2009),0)+IF($G198>=ET$2,$AD198/($G198-2009),0)+IF($H198>=ET$2,$AE198/($H198-2009),0)+IF($I198>=ET$2,$AF198/($I198-2009),0)+IF($J198>=ET$2,$AG198/($J198-2009),0)+IF($K198>=ET$2,$AH198/($K198-2009),0)+IF($L198>=ET$2,$AI198/($L198-2009),0)+IF($M198>=ET$2,$AJ198/($M198-2009),0)+IF($N198>=ET$2,$AK198/($N198-2009),0)+IF($O198>=ET$2,$AL198/($O198-2009),0)+IF($P198>=ET$2,$AM198/($P198-2009),0)+IF($Q198>=ET$2,$AN198/($Q198-2009),0)+IF($R198>=ET$2,$AO198/($R198-2009),0)+IF($S198>=ET$2,$AP198/($S198-2009),0)+IF($T198>=ET$2,$AQ198/($T198-2009),0)+IF($U198>=ET$2,$AR198/($U198-2009),0)+IF($V198>=ET$2,$AS198/($V198-2009),0)+IF($W198>=ET$2,$AT198/($W198-2009),0)+IF($X198>=ET$2,$AU198/($X198-2009),0)+IF($Y198>=ET$2,$AV198/($Y198-2009),0)","v":0},{"$f":"IF($D198>=EU$2,$AA198/($D198-2009),0)+IF($E198>=EU$2,$AB198/($E198-2009),0)+IF($F198>=EU$2,$AC198/($F198-2009),0)+IF($G198>=EU$2,$AD198/($G198-2009),0)+IF($H198>=EU$2,$AE198/($H198-2009),0)+IF($I198>=EU$2,$AF198/($I198-2009),0)+IF($J198>=EU$2,$AG198/($J198-2009),0)+IF($K198>=EU$2,$AH198/($K198-2009),0)+IF($L198>=EU$2,$AI198/($L198-2009),0)+IF($M198>=EU$2,$AJ198/($M198-2009),0)+IF($N198>=EU$2,$AK198/($N198-2009),0)+IF($O198>=EU$2,$AL198/($O198-2009),0)+IF($P198>=EU$2,$AM198/($P198-2009),0)+IF($Q198>=EU$2,$AN198/($Q198-2009),0)+IF($R198>=EU$2,$AO198/($R198-2009),0)+IF($S198>=EU$2,$AP198/($S198-2009),0)+IF($T198>=EU$2,$AQ198/($T198-2009),0)+IF($U198>=EU$2,$AR198/($U198-2009),0)+IF($V198>=EU$2,$AS198/($V198-2009),0)+IF($W198>=EU$2,$AT198/($W198-2009),0)+IF($X198>=EU$2,$AU198/($X198-2009),0)+IF($Y198>=EU$2,$AV198/($Y198-2009),0)","v":0}]
[{"$f":"+Genanskaffelsespriser!B223","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E223","v":20},1925,{"$f":"E$3+$C199","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU199","v":0},{"$f":"Distributionsanlæg!BV199","v":0},{"$f":"Distributionsanlæg!BW199","v":0},{"$f":"Distributionsanlæg!BX199","v":0},{"$f":"Distributionsanlæg!BY199","v":0},{"$f":"Distributionsanlæg!BZ199","v":0},{"$f":"Distributionsanlæg!CA199","v":0},{"$f":"Distributionsanlæg!CB199","v":0},{"$f":"Distributionsanlæg!CC199","v":0},{"$f":"Distributionsanlæg!CD199","v":0},{"$f":"Distributionsanlæg!CE199","v":0},{"$f":"Distributionsanlæg!CF199","v":0},{"$f":"Distributionsanlæg!CG199","v":0},{"$f":"Distributionsanlæg!CH199","v":0},{"$f":"Distributionsanlæg!CI199","v":0},{"$f":"Distributionsanlæg!CJ199","v":0},{"$f":"Distributionsanlæg!CK199","v":0},{"$f":"Distributionsanlæg!CL199","v":0},{"$f":"Distributionsanlæg!CM199","v":0},{"$f":"Distributionsanlæg!CN199","v":0},{"$f":"Distributionsanlæg!CO199","v":0},{"$f":"Distributionsanlæg!CP199","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D199>=DL$2,$AA199/($D199-2009),0)+IF($E199>=DL$2,$AB199/($E199-2009),0)+IF($F199>=DL$2,$AC199/($F199-2009),0)+IF($G199>=DL$2,$AD199/($G199-2009),0)+IF($H199>=DL$2,$AE199/($H199-2009),0)+IF($I199>=DL$2,$AF199/($I199-2009),0)+IF($J199>=DL$2,$AG199/($J199-2009),0)+IF($K199>=DL$2,$AH199/($K199-2009),0)+IF($L199>=DL$2,$AI199/($L199-2009),0)+IF($M199>=DL$2,$AJ199/($M199-2009),0)+IF($N199>=DL$2,$AK199/($N199-2009),0)+IF($O199>=DL$2,$AL199/($O199-2009),0)+IF($P199>=DL$2,$AM199/($P199-2009),0)+IF($Q199>=DL$2,$AN199/($Q199-2009),0)+IF($R199>=DL$2,$AO199/($R199-2009),0)+IF($S199>=DL$2,$AP199/($S199-2009),0)+IF($T199>=DL$2,$AQ199/($T199-2009),0)+IF($U199>=DL$2,$AR199/($U199-2009),0)+IF($V199>=DL$2,$AS199/($V199-2009),0)+IF($W199>=DL$2,$AT199/($W199-2009),0)+IF($X199>=DL$2,$AU199/($X199-2009),0)+IF($Y199>=DL$2,$AV199/($Y199-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B224","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E224","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU200","v":0},{"$f":"Distributionsanlæg!BV200","v":0},{"$f":"Distributionsanlæg!BW200","v":0},{"$f":"Distributionsanlæg!BX200","v":0},{"$f":"Distributionsanlæg!BY200","v":0},{"$f":"Distributionsanlæg!BZ200","v":0},{"$f":"Distributionsanlæg!CA200","v":0},{"$f":"Distributionsanlæg!CB200","v":0},{"$f":"Distributionsanlæg!CC200","v":0},{"$f":"Distributionsanlæg!CD200","v":0},{"$f":"Distributionsanlæg!CE200","v":0},{"$f":"Distributionsanlæg!CF200","v":0},{"$f":"Distributionsanlæg!CG200","v":0},{"$f":"Distributionsanlæg!CH200","v":0},{"$f":"Distributionsanlæg!CI200","v":0},{"$f":"Distributionsanlæg!CJ200","v":0},{"$f":"Distributionsanlæg!CK200","v":0},{"$f":"Distributionsanlæg!CL200","v":0},{"$f":"Distributionsanlæg!CM200","v":0},{"$f":"Distributionsanlæg!CN200","v":0},{"$f":"Distributionsanlæg!CO200","v":0},{"$f":"Distributionsanlæg!CP200","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D200>=DK$2,$AA200/($D200-2009),0)+IF($E200>=DK$2,$AB200/($E200-2009),0)+IF($F200>=DK$2,$AC200/($F200-2009),0)+IF($G200>=DK$2,$AD200/($G200-2009),0)+IF($H200>=DK$2,$AE200/($H200-2009),0)+IF($I200>=DK$2,$AF200/($I200-2009),0)+IF($J200>=DK$2,$AG200/($J200-2009),0)+IF($K200>=DK$2,$AH200/($K200-2009),0)+IF($L200>=DK$2,$AI200/($L200-2009),0)+IF($M200>=DK$2,$AJ200/($M200-2009),0)+IF($N200>=DK$2,$AK200/($N200-2009),0)+IF($O200>=DK$2,$AL200/($O200-2009),0)+IF($P200>=DK$2,$AM200/($P200-2009),0)+IF($Q200>=DK$2,$AN200/($Q200-2009),0)+IF($R200>=DK$2,$AO200/($R200-2009),0)+IF($S200>=DK$2,$AP200/($S200-2009),0)+IF($T200>=DK$2,$AQ200/($T200-2009),0)+IF($U200>=DK$2,$AR200/($U200-2009),0)+IF($V200>=DK$2,$AS200/($V200-2009),0)+IF($W200>=DK$2,$AT200/($W200-2009),0)+IF($X200>=DK$2,$AU200/($X200-2009),0)+IF($Y200>=DK$2,$AV200/($Y200-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B225","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E225","v":75},{"$f":"D$3+$C201+Distributionsanlæg!D202","v":1980},{"$f":"E$3+$C201+Distributionsanlæg!E202","v":1990},{"$f":"F$3+$C201+Distributionsanlæg!F202","v":2000},{"$f":"G$3+$C201+Distributionsanlæg!G202","v":2010},{"$f":"H$3+$C201+Distributionsanlæg!H202","v":2020},{"$f":"I$3+$C201+Distributionsanlæg!I202","v":2030},{"$f":"J$3+$C201+Distributionsanlæg!J202","v":2040},{"$f":"K$3+$C201+Distributionsanlæg!K202","v":2050},{"$f":"L$3+$C201+Distributionsanlæg!L202","v":2057},{"$f":"M$3+$C201+Distributionsanlæg!M202","v":2062},{"$f":"N$3+$C201+Distributionsanlæg!N202","v":2067},{"$f":"O$3+$C201+Distributionsanlæg!O202","v":2072},{"$f":"P$3+$C201+Distributionsanlæg!P202","v":2075},{"$f":"Q$3+$C201+Distributionsanlæg!Q202","v":2076},{"$f":"R$3+$C201+Distributionsanlæg!R202","v":2077},{"$f":"S$3+$C201+Distributionsanlæg!S202","v":2078},{"$f":"T$3+$C201+Distributionsanlæg!T202","v":2079},{"$f":"U$3+$C201+Distributionsanlæg!U202","v":2080},{"$f":"V$3+$C201+Distributionsanlæg!V202","v":2081},{"$f":"W$3+$C201+Distributionsanlæg!W202","v":2082},{"$f":"X$3+$C201+Distributionsanlæg!X202","v":2083},{"$f":"Y$3+$C201+Distributionsanlæg!Y202","v":2084},null,{"$f":"Distributionsanlæg!BU201","v":0},{"$f":"Distributionsanlæg!BV201","v":0},{"$f":"Distributionsanlæg!BW201","v":0},{"$f":"Distributionsanlæg!BX201","v":0},{"$f":"Distributionsanlæg!BY201","v":0},{"$f":"Distributionsanlæg!BZ201","v":0},{"$f":"Distributionsanlæg!CA201","v":0},{"$f":"Distributionsanlæg!CB201","v":0},{"$f":"Distributionsanlæg!CC201","v":0},{"$f":"Distributionsanlæg!CD201","v":0},{"$f":"Distributionsanlæg!CE201","v":0},{"$f":"Distributionsanlæg!CF201","v":0},{"$f":"Distributionsanlæg!CG201","v":0},{"$f":"Distributionsanlæg!CH201","v":0},{"$f":"Distributionsanlæg!CI201","v":0},{"$f":"Distributionsanlæg!CJ201","v":0},{"$f":"Distributionsanlæg!CK201","v":0},{"$f":"Distributionsanlæg!CL201","v":0},{"$f":"Distributionsanlæg!CM201","v":0},{"$f":"Distributionsanlæg!CN201","v":0},{"$f":"Distributionsanlæg!CO201","v":0},{"$f":"Distributionsanlæg!CP201","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D201>=AZ$2,$AA201/($D201-2009),0)+IF($E201>=AZ$2,$AB201/($E201-2009),0)+IF($F201>=AZ$2,$AC201/($F201-2009),0)+IF($G201>=AZ$2,$AD201/($G201-2009),0)+IF($H201>=AZ$2,$AE201/($H201-2009),0)+IF($I201>=AZ$2,$AF201/($I201-2009),0)+IF($J201>=AZ$2,$AG201/($J201-2009),0)+IF($K201>=AZ$2,$AH201/($K201-2009),0)+IF($L201>=AZ$2,$AI201/($L201-2009),0)+IF($M201>=AZ$2,$AJ201/($M201-2009),0)+IF($N201>=AZ$2,$AK201/($N201-2009),0)+IF($O201>=AZ$2,$AL201/($O201-2009),0)+IF($P201>=AZ$2,$AM201/($P201-2009),0)+IF($Q201>=AZ$2,$AN201/($Q201-2009),0)+IF($R201>=AZ$2,$AO201/($R201-2009),0)+IF($S201>=AZ$2,$AP201/($S201-2009),0)+IF($T201>=AZ$2,$AQ201/($T201-2009),0)+IF($U201>=AZ$2,$AR201/($U201-2009),0)+IF($V201>=AZ$2,$AS201/($V201-2009),0)+IF($W201>=AZ$2,$AT201/($W201-2009),0)+IF($X201>=AZ$2,$AU201/($X201-2009),0)+IF($Y201>=AZ$2,$AV201/($Y201-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Store pumpestationer: inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW204:AW222)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY204:AY223)","v":0},{"$f":"SUM(AZ204:AZ223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL204:DL223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B227","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E227","v":75},{"$f":"D$3+$C204+Distributionsanlæg!D205","v":1980},{"$f":"E$3+$C204+Distributionsanlæg!E205","v":1990},{"$f":"F$3+$C204+Distributionsanlæg!F205","v":2000},{"$f":"G$3+$C204+Distributionsanlæg!G205","v":2010},{"$f":"H$3+$C204+Distributionsanlæg!H205","v":2020},{"$f":"I$3+$C204+Distributionsanlæg!I205","v":2030},{"$f":"J$3+$C204+Distributionsanlæg!J205","v":2040},{"$f":"K$3+$C204+Distributionsanlæg!K205","v":2050},{"$f":"L$3+$C204+Distributionsanlæg!L205","v":2057},{"$f":"M$3+$C204+Distributionsanlæg!M205","v":2062},{"$f":"N$3+$C204+Distributionsanlæg!N205","v":2067},{"$f":"O$3+$C204+Distributionsanlæg!O205","v":2072},{"$f":"P$3+$C204+Distributionsanlæg!P205","v":2075},{"$f":"Q$3+$C204+Distributionsanlæg!Q205","v":2076},{"$f":"R$3+$C204+Distributionsanlæg!R205","v":2077},{"$f":"S$3+$C204+Distributionsanlæg!S205","v":2078},{"$f":"T$3+$C204+Distributionsanlæg!T205","v":2079},{"$f":"U$3+$C204+Distributionsanlæg!U205","v":2080},{"$f":"V$3+$C204+Distributionsanlæg!V205","v":2081},{"$f":"W$3+$C204+Distributionsanlæg!W205","v":2082},{"$f":"X$3+$C204+Distributionsanlæg!X205","v":2083},{"$f":"Y$3+$C204+Distributionsanlæg!Y205","v":2084},null,{"$f":"Distributionsanlæg!BU204","v":0},{"$f":"Distributionsanlæg!BV204","v":0},{"$f":"Distributionsanlæg!BW204","v":0},{"$f":"Distributionsanlæg!BX204","v":0},{"$f":"Distributionsanlæg!BY204","v":0},{"$f":"Distributionsanlæg!BZ204","v":0},{"$f":"Distributionsanlæg!CA204","v":0},{"$f":"Distributionsanlæg!CB204","v":0},{"$f":"Distributionsanlæg!CC204","v":0},{"$f":"Distributionsanlæg!CD204","v":0},{"$f":"Distributionsanlæg!CE204","v":0},{"$f":"Distributionsanlæg!CF204","v":0},{"$f":"Distributionsanlæg!CG204","v":0},{"$f":"Distributionsanlæg!CH204","v":0},{"$f":"Distributionsanlæg!CI204","v":0},{"$f":"Distributionsanlæg!CJ204","v":0},{"$f":"Distributionsanlæg!CK204","v":0},{"$f":"Distributionsanlæg!CL204","v":0},{"$f":"Distributionsanlæg!CM204","v":0},{"$f":"Distributionsanlæg!CN204","v":0},{"$f":"Distributionsanlæg!CO204","v":0},{"$f":"Distributionsanlæg!CP204","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D204>=AY$2,$AA204/($D204-2009),0)+IF($E204>=AY$2,$AB204/($E204-2009),0)+IF($F204>=AY$2,$AC204/($F204-2009),0)+IF($G204>=AY$2,$AD204/($G204-2009),0)+IF($H204>=AY$2,$AE204/($H204-2009),0)+IF($I204>=AY$2,$AF204/($I204-2009),0)+IF($J204>=AY$2,$AG204/($J204-2009),0)+IF($K204>=AY$2,$AH204/($K204-2009),0)+IF($L204>=AY$2,$AI204/($L204-2009),0)+IF($M204>=AY$2,$AJ204/($M204-2009),0)+IF($N204>=AY$2,$AK204/($N204-2009),0)+IF($O204>=AY$2,$AL204/($O204-2009),0)+IF($P204>=AY$2,$AM204/($P204-2009),0)+IF($Q204>=AY$2,$AN204/($Q204-2009),0)+IF($R204>=AY$2,$AO204/($R204-2009),0)+IF($S204>=AY$2,$AP204/($S204-2009),0)+IF($T204>=AY$2,$AQ204/($T204-2009),0)+IF($U204>=AY$2,$AR204/($U204-2009),0)+IF($V204>=AY$2,$AS204/($V204-2009),0)+IF($W204>=AY$2,$AT204/($W204-2009),0)+IF($X204>=AY$2,$AU204/($X204-2009),0)+IF($Y204>=AY$2,$AV204/($Y204-2009),0)","v":0},{"$f":"IF($D204>=AZ$2,$AA204/($D204-2009),0)+IF($E204>=AZ$2,$AB204/($E204-2009),0)+IF($F204>=AZ$2,$AC204/($F204-2009),0)+IF($G204>=AZ$2,$AD204/($G204-2009),0)+IF($H204>=AZ$2,$AE204/($H204-2009),0)+IF($I204>=AZ$2,$AF204/($I204-2009),0)+IF($J204>=AZ$2,$AG204/($J204-2009),0)+IF($K204>=AZ$2,$AH204/($K204-2009),0)+IF($L204>=AZ$2,$AI204/($L204-2009),0)+IF($M204>=AZ$2,$AJ204/($M204-2009),0)+IF($N204>=AZ$2,$AK204/($N204-2009),0)+IF($O204>=AZ$2,$AL204/($O204-2009),0)+IF($P204>=AZ$2,$AM204/($P204-2009),0)+IF($Q204>=AZ$2,$AN204/($Q204-2009),0)+IF($R204>=AZ$2,$AO204/($R204-2009),0)+IF($S204>=AZ$2,$AP204/($S204-2009),0)+IF($T204>=AZ$2,$AQ204/($T204-2009),0)+IF($U204>=AZ$2,$AR204/($U204-2009),0)+IF($V204>=AZ$2,$AS204/($V204-2009),0)+IF($W204>=AZ$2,$AT204/($W204-2009),0)+IF($X204>=AZ$2,$AU204/($X204-2009),0)+IF($Y204>=AZ$2,$AV204/($Y204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D204>=DL$2,$AA204/($D204-2009),0)+IF($E204>=DL$2,$AB204/($E204-2009),0)+IF($F204>=DL$2,$AC204/($F204-2009),0)+IF($G204>=DL$2,$AD204/($G204-2009),0)+IF($H204>=DL$2,$AE204/($H204-2009),0)+IF($I204>=DL$2,$AF204/($I204-2009),0)+IF($J204>=DL$2,$AG204/($J204-2009),0)+IF($K204>=DL$2,$AH204/($K204-2009),0)+IF($L204>=DL$2,$AI204/($L204-2009),0)+IF($M204>=DL$2,$AJ204/($M204-2009),0)+IF($N204>=DL$2,$AK204/($N204-2009),0)+IF($O204>=DL$2,$AL204/($O204-2009),0)+IF($P204>=DL$2,$AM204/($P204-2009),0)+IF($Q204>=DL$2,$AN204/($Q204-2009),0)+IF($R204>=DL$2,$AO204/($R204-2009),0)+IF($S204>=DL$2,$AP204/($S204-2009),0)+IF($T204>=DL$2,$AQ204/($T204-2009),0)+IF($U204>=DL$2,$AR204/($U204-2009),0)+IF($V204>=DL$2,$AS204/($V204-2009),0)+IF($W204>=DL$2,$AT204/($W204-2009),0)+IF($X204>=DL$2,$AU204/($X204-2009),0)+IF($Y204>=DL$2,$AV204/($Y204-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B228","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E228","v":20},{"$f":"D$3+$C206","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU206","v":0},{"$f":"Distributionsanlæg!BV206","v":0},{"$f":"Distributionsanlæg!BW206","v":0},{"$f":"Distributionsanlæg!BX206","v":0},{"$f":"Distributionsanlæg!BY206","v":0},{"$f":"Distributionsanlæg!BZ206","v":0},{"$f":"Distributionsanlæg!CA206","v":0},{"$f":"Distributionsanlæg!CB206","v":0},{"$f":"Distributionsanlæg!CC206","v":0},{"$f":"Distributionsanlæg!CD206","v":0},{"$f":"Distributionsanlæg!CE206","v":0},{"$f":"Distributionsanlæg!CF206","v":0},{"$f":"Distributionsanlæg!CG206","v":0},{"$f":"Distributionsanlæg!CH206","v":0},{"$f":"Distributionsanlæg!CI206","v":0},{"$f":"Distributionsanlæg!CJ206","v":0},{"$f":"Distributionsanlæg!CK206","v":0},{"$f":"Distributionsanlæg!CL206","v":0},{"$f":"Distributionsanlæg!CM206","v":0},{"$f":"Distributionsanlæg!CN206","v":0},{"$f":"Distributionsanlæg!CO206","v":0},{"$f":"Distributionsanlæg!CP206","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D206>=AY$2,$AA206/($D206-2009),0)+IF($E206>=AY$2,$AB206/($E206-2009),0)+IF($F206>=AY$2,$AC206/($F206-2009),0)+IF($G206>=AY$2,$AD206/($G206-2009),0)+IF($H206>=AY$2,$AE206/($H206-2009),0)+IF($I206>=AY$2,$AF206/($I206-2009),0)+IF($J206>=AY$2,$AG206/($J206-2009),0)+IF($K206>=AY$2,$AH206/($K206-2009),0)+IF($L206>=AY$2,$AI206/($L206-2009),0)+IF($M206>=AY$2,$AJ206/($M206-2009),0)+IF($N206>=AY$2,$AK206/($N206-2009),0)+IF($O206>=AY$2,$AL206/($O206-2009),0)+IF($P206>=AY$2,$AM206/($P206-2009),0)+IF($Q206>=AY$2,$AN206/($Q206-2009),0)+IF($R206>=AY$2,$AO206/($R206-2009),0)+IF($S206>=AY$2,$AP206/($S206-2009),0)+IF($T206>=AY$2,$AQ206/($T206-2009),0)+IF($U206>=AY$2,$AR206/($U206-2009),0)+IF($V206>=AY$2,$AS206/($V206-2009),0)+IF($W206>=AY$2,$AT206/($W206-2009),0)+IF($X206>=AY$2,$AU206/($X206-2009),0)+IF($Y206>=AY$2,$AV206/($Y206-2009),0)","v":0},{"$f":"IF($D206>=AZ$2,$AA206/($D206-2009),0)+IF($E206>=AZ$2,$AB206/($E206-2009),0)+IF($F206>=AZ$2,$AC206/($F206-2009),0)+IF($G206>=AZ$2,$AD206/($G206-2009),0)+IF($H206>=AZ$2,$AE206/($H206-2009),0)+IF($I206>=AZ$2,$AF206/($I206-2009),0)+IF($J206>=AZ$2,$AG206/($J206-2009),0)+IF($K206>=AZ$2,$AH206/($K206-2009),0)+IF($L206>=AZ$2,$AI206/($L206-2009),0)+IF($M206>=AZ$2,$AJ206/($M206-2009),0)+IF($N206>=AZ$2,$AK206/($N206-2009),0)+IF($O206>=AZ$2,$AL206/($O206-2009),0)+IF($P206>=AZ$2,$AM206/($P206-2009),0)+IF($Q206>=AZ$2,$AN206/($Q206-2009),0)+IF($R206>=AZ$2,$AO206/($R206-2009),0)+IF($S206>=AZ$2,$AP206/($S206-2009),0)+IF($T206>=AZ$2,$AQ206/($T206-2009),0)+IF($U206>=AZ$2,$AR206/($U206-2009),0)+IF($V206>=AZ$2,$AS206/($V206-2009),0)+IF($W206>=AZ$2,$AT206/($W206-2009),0)+IF($X206>=AZ$2,$AU206/($X206-2009),0)+IF($Y206>=AZ$2,$AV206/($Y206-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D206>=DL$2,$AA206/($D206-2009),0)+IF($E206>=DL$2,$AB206/($E206-2009),0)+IF($F206>=DL$2,$AC206/($F206-2009),0)+IF($G206>=DL$2,$AD206/($G206-2009),0)+IF($H206>=DL$2,$AE206/($H206-2009),0)+IF($I206>=DL$2,$AF206/($I206-2009),0)+IF($J206>=DL$2,$AG206/($J206-2009),0)+IF($K206>=DL$2,$AH206/($K206-2009),0)+IF($L206>=DL$2,$AI206/($L206-2009),0)+IF($M206>=DL$2,$AJ206/($M206-2009),0)+IF($N206>=DL$2,$AK206/($N206-2009),0)+IF($O206>=DL$2,$AL206/($O206-2009),0)+IF($P206>=DL$2,$AM206/($P206-2009),0)+IF($Q206>=DL$2,$AN206/($Q206-2009),0)+IF($R206>=DL$2,$AO206/($R206-2009),0)+IF($S206>=DL$2,$AP206/($S206-2009),0)+IF($T206>=DL$2,$AQ206/($T206-2009),0)+IF($U206>=DL$2,$AR206/($U206-2009),0)+IF($V206>=DL$2,$AS206/($V206-2009),0)+IF($W206>=DL$2,$AT206/($W206-2009),0)+IF($X206>=DL$2,$AU206/($X206-2009),0)+IF($Y206>=DL$2,$AV206/($Y206-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B229","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E229","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU207","v":0},{"$f":"Distributionsanlæg!BV207","v":0},{"$f":"Distributionsanlæg!BW207","v":0},{"$f":"Distributionsanlæg!BX207","v":0},{"$f":"Distributionsanlæg!BY207","v":0},{"$f":"Distributionsanlæg!BZ207","v":0},{"$f":"Distributionsanlæg!CA207","v":0},{"$f":"Distributionsanlæg!CB207","v":0},{"$f":"Distributionsanlæg!CC207","v":0},{"$f":"Distributionsanlæg!CD207","v":0},{"$f":"Distributionsanlæg!CE207","v":0},{"$f":"Distributionsanlæg!CF207","v":0},{"$f":"Distributionsanlæg!CG207","v":0},{"$f":"Distributionsanlæg!CH207","v":0},{"$f":"Distributionsanlæg!CI207","v":0},{"$f":"Distributionsanlæg!CJ207","v":0},{"$f":"Distributionsanlæg!CK207","v":0},{"$f":"Distributionsanlæg!CL207","v":0},{"$f":"Distributionsanlæg!CM207","v":0},{"$f":"Distributionsanlæg!CN207","v":0},{"$f":"Distributionsanlæg!CO207","v":0},{"$f":"Distributionsanlæg!CP207","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B230","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E230","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU208","v":0},{"$f":"Distributionsanlæg!BV208","v":0},{"$f":"Distributionsanlæg!BW208","v":0},{"$f":"Distributionsanlæg!BX208","v":0},{"$f":"Distributionsanlæg!BY208","v":0},{"$f":"Distributionsanlæg!BZ208","v":0},{"$f":"Distributionsanlæg!CA208","v":0},{"$f":"Distributionsanlæg!CB208","v":0},{"$f":"Distributionsanlæg!CC208","v":0},{"$f":"Distributionsanlæg!CD208","v":0},{"$f":"Distributionsanlæg!CE208","v":0},{"$f":"Distributionsanlæg!CF208","v":0},{"$f":"Distributionsanlæg!CG208","v":0},{"$f":"Distributionsanlæg!CH208","v":0},{"$f":"Distributionsanlæg!CI208","v":0},{"$f":"Distributionsanlæg!CJ208","v":0},{"$f":"Distributionsanlæg!CK208","v":0},{"$f":"Distributionsanlæg!CL208","v":0},{"$f":"Distributionsanlæg!CM208","v":0},{"$f":"Distributionsanlæg!CN208","v":0},{"$f":"Distributionsanlæg!CO208","v":0},{"$f":"Distributionsanlæg!CP208","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B231","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E231","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU209","v":0},{"$f":"Distributionsanlæg!BV209","v":0},{"$f":"Distributionsanlæg!BW209","v":0},{"$f":"Distributionsanlæg!BX209","v":0},{"$f":"Distributionsanlæg!BY209","v":0},{"$f":"Distributionsanlæg!BZ209","v":0},{"$f":"Distributionsanlæg!CA209","v":0},{"$f":"Distributionsanlæg!CB209","v":0},{"$f":"Distributionsanlæg!CC209","v":0},{"$f":"Distributionsanlæg!CD209","v":0},{"$f":"Distributionsanlæg!CE209","v":0},{"$f":"Distributionsanlæg!CF209","v":0},{"$f":"Distributionsanlæg!CG209","v":0},{"$f":"Distributionsanlæg!CH209","v":0},{"$f":"Distributionsanlæg!CI209","v":0},{"$f":"Distributionsanlæg!CJ209","v":0},{"$f":"Distributionsanlæg!CK209","v":0},{"$f":"Distributionsanlæg!CL209","v":0},{"$f":"Distributionsanlæg!CM209","v":0},{"$f":"Distributionsanlæg!CN209","v":0},{"$f":"Distributionsanlæg!CO209","v":0},{"$f":"Distributionsanlæg!CP209","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D209>=DK$2,$AA209/($D209-2009),0)+IF($E209>=DK$2,$AB209/($E209-2009),0)+IF($F209>=DK$2,$AC209/($F209-2009),0)+IF($G209>=DK$2,$AD209/($G209-2009),0)+IF($H209>=DK$2,$AE209/($H209-2009),0)+IF($I209>=DK$2,$AF209/($I209-2009),0)+IF($J209>=DK$2,$AG209/($J209-2009),0)+IF($K209>=DK$2,$AH209/($K209-2009),0)+IF($L209>=DK$2,$AI209/($L209-2009),0)+IF($M209>=DK$2,$AJ209/($M209-2009),0)+IF($N209>=DK$2,$AK209/($N209-2009),0)+IF($O209>=DK$2,$AL209/($O209-2009),0)+IF($P209>=DK$2,$AM209/($P209-2009),0)+IF($Q209>=DK$2,$AN209/($Q209-2009),0)+IF($R209>=DK$2,$AO209/($R209-2009),0)+IF($S209>=DK$2,$AP209/($S209-2009),0)+IF($T209>=DK$2,$AQ209/($T209-2009),0)+IF($U209>=DK$2,$AR209/($U209-2009),0)+IF($V209>=DK$2,$AS209/($V209-2009),0)+IF($W209>=DK$2,$AT209/($W209-2009),0)+IF($X209>=DK$2,$AU209/($X209-2009),0)+IF($Y209>=DK$2,$AV209/($Y209-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B232","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E232","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU210","v":0},{"$f":"Distributionsanlæg!BV210","v":0},{"$f":"Distributionsanlæg!BW210","v":0},{"$f":"Distributionsanlæg!BX210","v":0},{"$f":"Distributionsanlæg!BY210","v":0},{"$f":"Distributionsanlæg!BZ210","v":0},{"$f":"Distributionsanlæg!CA210","v":0},{"$f":"Distributionsanlæg!CB210","v":0},{"$f":"Distributionsanlæg!CC210","v":0},{"$f":"Distributionsanlæg!CD210","v":0},{"$f":"Distributionsanlæg!CE210","v":0},{"$f":"Distributionsanlæg!CF210","v":0},{"$f":"Distributionsanlæg!CG210","v":0},{"$f":"Distributionsanlæg!CH210","v":0},{"$f":"Distributionsanlæg!CI210","v":0},{"$f":"Distributionsanlæg!CJ210","v":0},{"$f":"Distributionsanlæg!CK210","v":0},{"$f":"Distributionsanlæg!CL210","v":0},{"$f":"Distributionsanlæg!CM210","v":0},{"$f":"Distributionsanlæg!CN210","v":0},{"$f":"Distributionsanlæg!CO210","v":0},{"$f":"Distributionsanlæg!CP210","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D210>=AZ$2,$AA210/($D210-2009),0)+IF($E210>=AZ$2,$AB210/($E210-2009),0)+IF($F210>=AZ$2,$AC210/($F210-2009),0)+IF($G210>=AZ$2,$AD210/($G210-2009),0)+IF($H210>=AZ$2,$AE210/($H210-2009),0)+IF($I210>=AZ$2,$AF210/($I210-2009),0)+IF($J210>=AZ$2,$AG210/($J210-2009),0)+IF($K210>=AZ$2,$AH210/($K210-2009),0)+IF($L210>=AZ$2,$AI210/($L210-2009),0)+IF($M210>=AZ$2,$AJ210/($M210-2009),0)+IF($N210>=AZ$2,$AK210/($N210-2009),0)+IF($O210>=AZ$2,$AL210/($O210-2009),0)+IF($P210>=AZ$2,$AM210/($P210-2009),0)+IF($Q210>=AZ$2,$AN210/($Q210-2009),0)+IF($R210>=AZ$2,$AO210/($R210-2009),0)+IF($S210>=AZ$2,$AP210/($S210-2009),0)+IF($T210>=AZ$2,$AQ210/($T210-2009),0)+IF($U210>=AZ$2,$AR210/($U210-2009),0)+IF($V210>=AZ$2,$AS210/($V210-2009),0)+IF($W210>=AZ$2,$AT210/($W210-2009),0)+IF($X210>=AZ$2,$AU210/($X210-2009),0)+IF($Y210>=AZ$2,$AV210/($Y210-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B233","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E233","v":10},1915,{"$f":"E$3+$C211","v":1925},1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU211","v":0},{"$f":"Distributionsanlæg!BV211","v":0},{"$f":"Distributionsanlæg!BW211","v":0},{"$f":"Distributionsanlæg!BX211","v":0},{"$f":"Distributionsanlæg!BY211","v":0},{"$f":"Distributionsanlæg!BZ211","v":0},{"$f":"Distributionsanlæg!CA211","v":0},{"$f":"Distributionsanlæg!CB211","v":0},{"$f":"Distributionsanlæg!CC211","v":0},{"$f":"Distributionsanlæg!CD211","v":0},{"$f":"Distributionsanlæg!CE211","v":0},{"$f":"Distributionsanlæg!CF211","v":0},{"$f":"Distributionsanlæg!CG211","v":0},{"$f":"Distributionsanlæg!CH211","v":0},{"$f":"Distributionsanlæg!CI211","v":0},{"$f":"Distributionsanlæg!CJ211","v":0},{"$f":"Distributionsanlæg!CK211","v":0},{"$f":"Distributionsanlæg!CL211","v":0},{"$f":"Distributionsanlæg!CM211","v":0},{"$f":"Distributionsanlæg!CN211","v":0},{"$f":"Distributionsanlæg!CO211","v":0},{"$f":"Distributionsanlæg!CP211","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B234","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E234","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU212","v":0},{"$f":"Distributionsanlæg!BV212","v":0},{"$f":"Distributionsanlæg!BW212","v":0},{"$f":"Distributionsanlæg!BX212","v":0},{"$f":"Distributionsanlæg!BY212","v":0},{"$f":"Distributionsanlæg!BZ212","v":0},{"$f":"Distributionsanlæg!CA212","v":0},{"$f":"Distributionsanlæg!CB212","v":0},{"$f":"Distributionsanlæg!CC212","v":0},{"$f":"Distributionsanlæg!CD212","v":0},{"$f":"Distributionsanlæg!CE212","v":0},{"$f":"Distributionsanlæg!CF212","v":0},{"$f":"Distributionsanlæg!CG212","v":0},{"$f":"Distributionsanlæg!CH212","v":0},{"$f":"Distributionsanlæg!CI212","v":0},{"$f":"Distributionsanlæg!CJ212","v":0},{"$f":"Distributionsanlæg!CK212","v":0},{"$f":"Distributionsanlæg!CL212","v":0},{"$f":"Distributionsanlæg!CM212","v":0},{"$f":"Distributionsanlæg!CN212","v":0},{"$f":"Distributionsanlæg!CO212","v":0},{"$f":"Distributionsanlæg!CP212","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B235","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E235","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU213","v":0},{"$f":"Distributionsanlæg!BV213","v":0},{"$f":"Distributionsanlæg!BW213","v":0},{"$f":"Distributionsanlæg!BX213","v":0},{"$f":"Distributionsanlæg!BY213","v":0},{"$f":"Distributionsanlæg!BZ213","v":0},{"$f":"Distributionsanlæg!CA213","v":0},{"$f":"Distributionsanlæg!CB213","v":0},{"$f":"Distributionsanlæg!CC213","v":0},{"$f":"Distributionsanlæg!CD213","v":0},{"$f":"Distributionsanlæg!CE213","v":0},{"$f":"Distributionsanlæg!CF213","v":0},{"$f":"Distributionsanlæg!CG213","v":0},{"$f":"Distributionsanlæg!CH213","v":0},{"$f":"Distributionsanlæg!CI213","v":0},{"$f":"Distributionsanlæg!CJ213","v":0},{"$f":"Distributionsanlæg!CK213","v":0},{"$f":"Distributionsanlæg!CL213","v":0},{"$f":"Distributionsanlæg!CM213","v":0},{"$f":"Distributionsanlæg!CN213","v":0},{"$f":"Distributionsanlæg!CO213","v":0},{"$f":"Distributionsanlæg!CP213","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D213>=DK$2,$AA213/($D213-2009),0)+IF($E213>=DK$2,$AB213/($E213-2009),0)+IF($F213>=DK$2,$AC213/($F213-2009),0)+IF($G213>=DK$2,$AD213/($G213-2009),0)+IF($H213>=DK$2,$AE213/($H213-2009),0)+IF($I213>=DK$2,$AF213/($I213-2009),0)+IF($J213>=DK$2,$AG213/($J213-2009),0)+IF($K213>=DK$2,$AH213/($K213-2009),0)+IF($L213>=DK$2,$AI213/($L213-2009),0)+IF($M213>=DK$2,$AJ213/($M213-2009),0)+IF($N213>=DK$2,$AK213/($N213-2009),0)+IF($O213>=DK$2,$AL213/($O213-2009),0)+IF($P213>=DK$2,$AM213/($P213-2009),0)+IF($Q213>=DK$2,$AN213/($Q213-2009),0)+IF($R213>=DK$2,$AO213/($R213-2009),0)+IF($S213>=DK$2,$AP213/($S213-2009),0)+IF($T213>=DK$2,$AQ213/($T213-2009),0)+IF($U213>=DK$2,$AR213/($U213-2009),0)+IF($V213>=DK$2,$AS213/($V213-2009),0)+IF($W213>=DK$2,$AT213/($W213-2009),0)+IF($X213>=DK$2,$AU213/($X213-2009),0)+IF($Y213>=DK$2,$AV213/($Y213-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B236","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E236","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU214","v":0},{"$f":"Distributionsanlæg!BV214","v":0},{"$f":"Distributionsanlæg!BW214","v":0},{"$f":"Distributionsanlæg!BX214","v":0},{"$f":"Distributionsanlæg!BY214","v":0},{"$f":"Distributionsanlæg!BZ214","v":0},{"$f":"Distributionsanlæg!CA214","v":0},{"$f":"Distributionsanlæg!CB214","v":0},{"$f":"Distributionsanlæg!CC214","v":0},{"$f":"Distributionsanlæg!CD214","v":0},{"$f":"Distributionsanlæg!CE214","v":0},{"$f":"Distributionsanlæg!CF214","v":0},{"$f":"Distributionsanlæg!CG214","v":0},{"$f":"Distributionsanlæg!CH214","v":0},{"$f":"Distributionsanlæg!CI214","v":0},{"$f":"Distributionsanlæg!CJ214","v":0},{"$f":"Distributionsanlæg!CK214","v":0},{"$f":"Distributionsanlæg!CL214","v":0},{"$f":"Distributionsanlæg!CM214","v":0},{"$f":"Distributionsanlæg!CN214","v":0},{"$f":"Distributionsanlæg!CO214","v":0},{"$f":"Distributionsanlæg!CP214","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D214>=AZ$2,$AA214/($D214-2009),0)+IF($E214>=AZ$2,$AB214/($E214-2009),0)+IF($F214>=AZ$2,$AC214/($F214-2009),0)+IF($G214>=AZ$2,$AD214/($G214-2009),0)+IF($H214>=AZ$2,$AE214/($H214-2009),0)+IF($I214>=AZ$2,$AF214/($I214-2009),0)+IF($J214>=AZ$2,$AG214/($J214-2009),0)+IF($K214>=AZ$2,$AH214/($K214-2009),0)+IF($L214>=AZ$2,$AI214/($L214-2009),0)+IF($M214>=AZ$2,$AJ214/($M214-2009),0)+IF($N214>=AZ$2,$AK214/($N214-2009),0)+IF($O214>=AZ$2,$AL214/($O214-2009),0)+IF($P214>=AZ$2,$AM214/($P214-2009),0)+IF($Q214>=AZ$2,$AN214/($Q214-2009),0)+IF($R214>=AZ$2,$AO214/($R214-2009),0)+IF($S214>=AZ$2,$AP214/($S214-2009),0)+IF($T214>=AZ$2,$AQ214/($T214-2009),0)+IF($U214>=AZ$2,$AR214/($U214-2009),0)+IF($V214>=AZ$2,$AS214/($V214-2009),0)+IF($W214>=AZ$2,$AT214/($W214-2009),0)+IF($X214>=AZ$2,$AU214/($X214-2009),0)+IF($Y214>=AZ$2,$AV214/($Y214-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B237","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E237","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU215","v":0},{"$f":"Distributionsanlæg!BV215","v":0},{"$f":"Distributionsanlæg!BW215","v":0},{"$f":"Distributionsanlæg!BX215","v":0},{"$f":"Distributionsanlæg!BY215","v":0},{"$f":"Distributionsanlæg!BZ215","v":0},{"$f":"Distributionsanlæg!CA215","v":0},{"$f":"Distributionsanlæg!CB215","v":0},{"$f":"Distributionsanlæg!CC215","v":0},{"$f":"Distributionsanlæg!CD215","v":0},{"$f":"Distributionsanlæg!CE215","v":0},{"$f":"Distributionsanlæg!CF215","v":0},{"$f":"Distributionsanlæg!CG215","v":0},{"$f":"Distributionsanlæg!CH215","v":0},{"$f":"Distributionsanlæg!CI215","v":0},{"$f":"Distributionsanlæg!CJ215","v":0},{"$f":"Distributionsanlæg!CK215","v":0},{"$f":"Distributionsanlæg!CL215","v":0},{"$f":"Distributionsanlæg!CM215","v":0},{"$f":"Distributionsanlæg!CN215","v":0},{"$f":"Distributionsanlæg!CO215","v":0},{"$f":"Distributionsanlæg!CP215","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B238","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E238","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU216","v":0},{"$f":"Distributionsanlæg!BV216","v":0},{"$f":"Distributionsanlæg!BW216","v":0},{"$f":"Distributionsanlæg!BX216","v":0},{"$f":"Distributionsanlæg!BY216","v":0},{"$f":"Distributionsanlæg!BZ216","v":0},{"$f":"Distributionsanlæg!CA216","v":0},{"$f":"Distributionsanlæg!CB216","v":0},{"$f":"Distributionsanlæg!CC216","v":0},{"$f":"Distributionsanlæg!CD216","v":0},{"$f":"Distributionsanlæg!CE216","v":0},{"$f":"Distributionsanlæg!CF216","v":0},{"$f":"Distributionsanlæg!CG216","v":0},{"$f":"Distributionsanlæg!CH216","v":0},{"$f":"Distributionsanlæg!CI216","v":0},{"$f":"Distributionsanlæg!CJ216","v":0},{"$f":"Distributionsanlæg!CK216","v":0},{"$f":"Distributionsanlæg!CL216","v":0},{"$f":"Distributionsanlæg!CM216","v":0},{"$f":"Distributionsanlæg!CN216","v":0},{"$f":"Distributionsanlæg!CO216","v":0},{"$f":"Distributionsanlæg!CP216","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B239","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E239","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU217","v":0},{"$f":"Distributionsanlæg!BV217","v":0},{"$f":"Distributionsanlæg!BW217","v":0},{"$f":"Distributionsanlæg!BX217","v":0},{"$f":"Distributionsanlæg!BY217","v":0},{"$f":"Distributionsanlæg!BZ217","v":0},{"$f":"Distributionsanlæg!CA217","v":0},{"$f":"Distributionsanlæg!CB217","v":0},{"$f":"Distributionsanlæg!CC217","v":0},{"$f":"Distributionsanlæg!CD217","v":0},{"$f":"Distributionsanlæg!CE217","v":0},{"$f":"Distributionsanlæg!CF217","v":0},{"$f":"Distributionsanlæg!CG217","v":0},{"$f":"Distributionsanlæg!CH217","v":0},{"$f":"Distributionsanlæg!CI217","v":0},{"$f":"Distributionsanlæg!CJ217","v":0},{"$f":"Distributionsanlæg!CK217","v":0},{"$f":"Distributionsanlæg!CL217","v":0},{"$f":"Distributionsanlæg!CM217","v":0},{"$f":"Distributionsanlæg!CN217","v":0},{"$f":"Distributionsanlæg!CO217","v":0},{"$f":"Distributionsanlæg!CP217","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D217>=DK$2,$AA217/($D217-2009),0)+IF($E217>=DK$2,$AB217/($E217-2009),0)+IF($F217>=DK$2,$AC217/($F217-2009),0)+IF($G217>=DK$2,$AD217/($G217-2009),0)+IF($H217>=DK$2,$AE217/($H217-2009),0)+IF($I217>=DK$2,$AF217/($I217-2009),0)+IF($J217>=DK$2,$AG217/($J217-2009),0)+IF($K217>=DK$2,$AH217/($K217-2009),0)+IF($L217>=DK$2,$AI217/($L217-2009),0)+IF($M217>=DK$2,$AJ217/($M217-2009),0)+IF($N217>=DK$2,$AK217/($N217-2009),0)+IF($O217>=DK$2,$AL217/($O217-2009),0)+IF($P217>=DK$2,$AM217/($P217-2009),0)+IF($Q217>=DK$2,$AN217/($Q217-2009),0)+IF($R217>=DK$2,$AO217/($R217-2009),0)+IF($S217>=DK$2,$AP217/($S217-2009),0)+IF($T217>=DK$2,$AQ217/($T217-2009),0)+IF($U217>=DK$2,$AR217/($U217-2009),0)+IF($V217>=DK$2,$AS217/($V217-2009),0)+IF($W217>=DK$2,$AT217/($W217-2009),0)+IF($X217>=DK$2,$AU217/($X217-2009),0)+IF($Y217>=DK$2,$AV217/($Y217-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B240","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E240","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU218","v":0},{"$f":"Distributionsanlæg!BV218","v":0},{"$f":"Distributionsanlæg!BW218","v":0},{"$f":"Distributionsanlæg!BX218","v":0},{"$f":"Distributionsanlæg!BY218","v":0},{"$f":"Distributionsanlæg!BZ218","v":0},{"$f":"Distributionsanlæg!CA218","v":0},{"$f":"Distributionsanlæg!CB218","v":0},{"$f":"Distributionsanlæg!CC218","v":0},{"$f":"Distributionsanlæg!CD218","v":0},{"$f":"Distributionsanlæg!CE218","v":0},{"$f":"Distributionsanlæg!CF218","v":0},{"$f":"Distributionsanlæg!CG218","v":0},{"$f":"Distributionsanlæg!CH218","v":0},{"$f":"Distributionsanlæg!CI218","v":0},{"$f":"Distributionsanlæg!CJ218","v":0},{"$f":"Distributionsanlæg!CK218","v":0},{"$f":"Distributionsanlæg!CL218","v":0},{"$f":"Distributionsanlæg!CM218","v":0},{"$f":"Distributionsanlæg!CN218","v":0},{"$f":"Distributionsanlæg!CO218","v":0},{"$f":"Distributionsanlæg!CP218","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D218>=AZ$2,$AA218/($D218-2009),0)+IF($E218>=AZ$2,$AB218/($E218-2009),0)+IF($F218>=AZ$2,$AC218/($F218-2009),0)+IF($G218>=AZ$2,$AD218/($G218-2009),0)+IF($H218>=AZ$2,$AE218/($H218-2009),0)+IF($I218>=AZ$2,$AF218/($I218-2009),0)+IF($J218>=AZ$2,$AG218/($J218-2009),0)+IF($K218>=AZ$2,$AH218/($K218-2009),0)+IF($L218>=AZ$2,$AI218/($L218-2009),0)+IF($M218>=AZ$2,$AJ218/($M218-2009),0)+IF($N218>=AZ$2,$AK218/($N218-2009),0)+IF($O218>=AZ$2,$AL218/($O218-2009),0)+IF($P218>=AZ$2,$AM218/($P218-2009),0)+IF($Q218>=AZ$2,$AN218/($Q218-2009),0)+IF($R218>=AZ$2,$AO218/($R218-2009),0)+IF($S218>=AZ$2,$AP218/($S218-2009),0)+IF($T218>=AZ$2,$AQ218/($T218-2009),0)+IF($U218>=AZ$2,$AR218/($U218-2009),0)+IF($V218>=AZ$2,$AS218/($V218-2009),0)+IF($W218>=AZ$2,$AT218/($W218-2009),0)+IF($X218>=AZ$2,$AU218/($X218-2009),0)+IF($Y218>=AZ$2,$AV218/($Y218-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B241","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E241","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU219","v":0},{"$f":"Distributionsanlæg!BV219","v":0},{"$f":"Distributionsanlæg!BW219","v":0},{"$f":"Distributionsanlæg!BX219","v":0},{"$f":"Distributionsanlæg!BY219","v":0},{"$f":"Distributionsanlæg!BZ219","v":0},{"$f":"Distributionsanlæg!CA219","v":0},{"$f":"Distributionsanlæg!CB219","v":0},{"$f":"Distributionsanlæg!CC219","v":0},{"$f":"Distributionsanlæg!CD219","v":0},{"$f":"Distributionsanlæg!CE219","v":0},{"$f":"Distributionsanlæg!CF219","v":0},{"$f":"Distributionsanlæg!CG219","v":0},{"$f":"Distributionsanlæg!CH219","v":0},{"$f":"Distributionsanlæg!CI219","v":0},{"$f":"Distributionsanlæg!CJ219","v":0},{"$f":"Distributionsanlæg!CK219","v":0},{"$f":"Distributionsanlæg!CL219","v":0},{"$f":"Distributionsanlæg!CM219","v":0},{"$f":"Distributionsanlæg!CN219","v":0},{"$f":"Distributionsanlæg!CO219","v":0},{"$f":"Distributionsanlæg!CP219","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B242","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E242","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU220","v":0},{"$f":"Distributionsanlæg!BV220","v":0},{"$f":"Distributionsanlæg!BW220","v":0},{"$f":"Distributionsanlæg!BX220","v":0},{"$f":"Distributionsanlæg!BY220","v":0},{"$f":"Distributionsanlæg!BZ220","v":0},{"$f":"Distributionsanlæg!CA220","v":0},{"$f":"Distributionsanlæg!CB220","v":0},{"$f":"Distributionsanlæg!CC220","v":0},{"$f":"Distributionsanlæg!CD220","v":0},{"$f":"Distributionsanlæg!CE220","v":0},{"$f":"Distributionsanlæg!CF220","v":0},{"$f":"Distributionsanlæg!CG220","v":0},{"$f":"Distributionsanlæg!CH220","v":0},{"$f":"Distributionsanlæg!CI220","v":0},{"$f":"Distributionsanlæg!CJ220","v":0},{"$f":"Distributionsanlæg!CK220","v":0},{"$f":"Distributionsanlæg!CL220","v":0},{"$f":"Distributionsanlæg!CM220","v":0},{"$f":"Distributionsanlæg!CN220","v":0},{"$f":"Distributionsanlæg!CO220","v":0},{"$f":"Distributionsanlæg!CP220","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B243","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E243","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU221","v":0},{"$f":"Distributionsanlæg!BV221","v":0},{"$f":"Distributionsanlæg!BW221","v":0},{"$f":"Distributionsanlæg!BX221","v":0},{"$f":"Distributionsanlæg!BY221","v":0},{"$f":"Distributionsanlæg!BZ221","v":0},{"$f":"Distributionsanlæg!CA221","v":0},{"$f":"Distributionsanlæg!CB221","v":0},{"$f":"Distributionsanlæg!CC221","v":0},{"$f":"Distributionsanlæg!CD221","v":0},{"$f":"Distributionsanlæg!CE221","v":0},{"$f":"Distributionsanlæg!CF221","v":0},{"$f":"Distributionsanlæg!CG221","v":0},{"$f":"Distributionsanlæg!CH221","v":0},{"$f":"Distributionsanlæg!CI221","v":0},{"$f":"Distributionsanlæg!CJ221","v":0},{"$f":"Distributionsanlæg!CK221","v":0},{"$f":"Distributionsanlæg!CL221","v":0},{"$f":"Distributionsanlæg!CM221","v":0},{"$f":"Distributionsanlæg!CN221","v":0},{"$f":"Distributionsanlæg!CO221","v":0},{"$f":"Distributionsanlæg!CP221","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D221>=DK$2,$AA221/($D221-2009),0)+IF($E221>=DK$2,$AB221/($E221-2009),0)+IF($F221>=DK$2,$AC221/($F221-2009),0)+IF($G221>=DK$2,$AD221/($G221-2009),0)+IF($H221>=DK$2,$AE221/($H221-2009),0)+IF($I221>=DK$2,$AF221/($I221-2009),0)+IF($J221>=DK$2,$AG221/($J221-2009),0)+IF($K221>=DK$2,$AH221/($K221-2009),0)+IF($L221>=DK$2,$AI221/($L221-2009),0)+IF($M221>=DK$2,$AJ221/($M221-2009),0)+IF($N221>=DK$2,$AK221/($N221-2009),0)+IF($O221>=DK$2,$AL221/($O221-2009),0)+IF($P221>=DK$2,$AM221/($P221-2009),0)+IF($Q221>=DK$2,$AN221/($Q221-2009),0)+IF($R221>=DK$2,$AO221/($R221-2009),0)+IF($S221>=DK$2,$AP221/($S221-2009),0)+IF($T221>=DK$2,$AQ221/($T221-2009),0)+IF($U221>=DK$2,$AR221/($U221-2009),0)+IF($V221>=DK$2,$AS221/($V221-2009),0)+IF($W221>=DK$2,$AT221/($W221-2009),0)+IF($X221>=DK$2,$AU221/($X221-2009),0)+IF($Y221>=DK$2,$AV221/($Y221-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B244","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E244","v":75},{"$f":"D$3+$C222+Distributionsanlæg!D223","v":1980},{"$f":"E$3+$C222+Distributionsanlæg!E223","v":1990},{"$f":"F$3+$C222+Distributionsanlæg!F223","v":2000},{"$f":"G$3+$C222+Distributionsanlæg!G223","v":2010},{"$f":"H$3+$C222+Distributionsanlæg!H223","v":2020},{"$f":"I$3+$C222+Distributionsanlæg!I223","v":2030},{"$f":"J$3+$C222+Distributionsanlæg!J223","v":2040},{"$f":"K$3+$C222+Distributionsanlæg!K223","v":2050},{"$f":"L$3+$C222+Distributionsanlæg!L223","v":2057},{"$f":"M$3+$C222+Distributionsanlæg!M223","v":2062},{"$f":"N$3+$C222+Distributionsanlæg!N223","v":2067},{"$f":"O$3+$C222+Distributionsanlæg!O223","v":2072},{"$f":"P$3+$C222+Distributionsanlæg!P223","v":2075},{"$f":"Q$3+$C222+Distributionsanlæg!Q223","v":2076},{"$f":"R$3+$C222+Distributionsanlæg!R223","v":2077},{"$f":"S$3+$C222+Distributionsanlæg!S223","v":2078},{"$f":"T$3+$C222+Distributionsanlæg!T223","v":2079},{"$f":"U$3+$C222+Distributionsanlæg!U223","v":2080},{"$f":"V$3+$C222+Distributionsanlæg!V223","v":2081},{"$f":"W$3+$C222+Distributionsanlæg!W223","v":2082},{"$f":"X$3+$C222+Distributionsanlæg!X223","v":2083},{"$f":"Y$3+$C222+Distributionsanlæg!Y223","v":2084},null,{"$f":"Distributionsanlæg!BU222","v":0},{"$f":"Distributionsanlæg!BV222","v":0},{"$f":"Distributionsanlæg!BW222","v":0},{"$f":"Distributionsanlæg!BX222","v":0},{"$f":"Distributionsanlæg!BY222","v":0},{"$f":"Distributionsanlæg!BZ222","v":0},{"$f":"Distributionsanlæg!CA222","v":0},{"$f":"Distributionsanlæg!CB222","v":0},{"$f":"Distributionsanlæg!CC222","v":0},{"$f":"Distributionsanlæg!CD222","v":0},{"$f":"Distributionsanlæg!CE222","v":0},{"$f":"Distributionsanlæg!CF222","v":0},{"$f":"Distributionsanlæg!CG222","v":0},{"$f":"Distributionsanlæg!CH222","v":0},{"$f":"Distributionsanlæg!CI222","v":0},{"$f":"Distributionsanlæg!CJ222","v":0},{"$f":"Distributionsanlæg!CK222","v":0},{"$f":"Distributionsanlæg!CL222","v":0},{"$f":"Distributionsanlæg!CM222","v":0},{"$f":"Distributionsanlæg!CN222","v":0},{"$f":"Distributionsanlæg!CO222","v":0},{"$f":"Distributionsanlæg!CP222","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D222>=AZ$2,$AA222/($D222-2009),0)+IF($E222>=AZ$2,$AB222/($E222-2009),0)+IF($F222>=AZ$2,$AC222/($F222-2009),0)+IF($G222>=AZ$2,$AD222/($G222-2009),0)+IF($H222>=AZ$2,$AE222/($H222-2009),0)+IF($I222>=AZ$2,$AF222/($I222-2009),0)+IF($J222>=AZ$2,$AG222/($J222-2009),0)+IF($K222>=AZ$2,$AH222/($K222-2009),0)+IF($L222>=AZ$2,$AI222/($L222-2009),0)+IF($M222>=AZ$2,$AJ222/($M222-2009),0)+IF($N222>=AZ$2,$AK222/($N222-2009),0)+IF($O222>=AZ$2,$AL222/($O222-2009),0)+IF($P222>=AZ$2,$AM222/($P222-2009),0)+IF($Q222>=AZ$2,$AN222/($Q222-2009),0)+IF($R222>=AZ$2,$AO222/($R222-2009),0)+IF($S222>=AZ$2,$AP222/($S222-2009),0)+IF($T222>=AZ$2,$AQ222/($T222-2009),0)+IF($U222>=AZ$2,$AR222/($U222-2009),0)+IF($V222>=AZ$2,$AS222/($V222-2009),0)+IF($W222>=AZ$2,$AT222/($W222-2009),0)+IF($X222>=AZ$2,$AU222/($X222-2009),0)+IF($Y222>=AZ$2,$AV222/($Y222-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Overløbsbygværker - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW225:AW240)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY225:AY241)","v":0},{"$f":"SUM(AZ225:AZ241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL225:DL241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B246","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E246","v":75},{"$f":"D$3+$C225+Distributionsanlæg!D226","v":1980},{"$f":"E$3+$C225+Distributionsanlæg!E226","v":1990},{"$f":"F$3+$C225+Distributionsanlæg!F226","v":2000},{"$f":"G$3+$C225+Distributionsanlæg!G226","v":2010},{"$f":"H$3+$C225+Distributionsanlæg!H226","v":2020},{"$f":"I$3+$C225+Distributionsanlæg!I226","v":2030},{"$f":"J$3+$C225+Distributionsanlæg!J226","v":2040},{"$f":"K$3+$C225+Distributionsanlæg!K226","v":2050},{"$f":"L$3+$C225+Distributionsanlæg!L226","v":2057},{"$f":"M$3+$C225+Distributionsanlæg!M226","v":2062},{"$f":"N$3+$C225+Distributionsanlæg!N226","v":2067},{"$f":"O$3+$C225+Distributionsanlæg!O226","v":2072},{"$f":"P$3+$C225+Distributionsanlæg!P226","v":2075},{"$f":"Q$3+$C225+Distributionsanlæg!Q226","v":2076},{"$f":"R$3+$C225+Distributionsanlæg!R226","v":2077},{"$f":"S$3+$C225+Distributionsanlæg!S226","v":2078},{"$f":"T$3+$C225+Distributionsanlæg!T226","v":2079},{"$f":"U$3+$C225+Distributionsanlæg!U226","v":2080},{"$f":"V$3+$C225+Distributionsanlæg!V226","v":2081},{"$f":"W$3+$C225+Distributionsanlæg!W226","v":2082},{"$f":"X$3+$C225+Distributionsanlæg!X226","v":2083},{"$f":"Y$3+$C225+Distributionsanlæg!Y226","v":2084},null,{"$f":"Distributionsanlæg!BU225","v":0},{"$f":"Distributionsanlæg!BV225","v":0},{"$f":"Distributionsanlæg!BW225","v":0},{"$f":"Distributionsanlæg!BX225","v":0},{"$f":"Distributionsanlæg!BY225","v":0},{"$f":"Distributionsanlæg!BZ225","v":0},{"$f":"Distributionsanlæg!CA225","v":0},{"$f":"Distributionsanlæg!CB225","v":0},{"$f":"Distributionsanlæg!CC225","v":0},{"$f":"Distributionsanlæg!CD225","v":0},{"$f":"Distributionsanlæg!CE225","v":0},{"$f":"Distributionsanlæg!CF225","v":0},{"$f":"Distributionsanlæg!CG225","v":0},{"$f":"Distributionsanlæg!CH225","v":0},{"$f":"Distributionsanlæg!CI225","v":0},{"$f":"Distributionsanlæg!CJ225","v":0},{"$f":"Distributionsanlæg!CK225","v":0},{"$f":"Distributionsanlæg!CL225","v":0},{"$f":"Distributionsanlæg!CM225","v":0},{"$f":"Distributionsanlæg!CN225","v":0},{"$f":"Distributionsanlæg!CO225","v":0},{"$f":"Distributionsanlæg!CP225","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D225>=AY$2,$AA225/($D225-2009),0)+IF($E225>=AY$2,$AB225/($E225-2009),0)+IF($F225>=AY$2,$AC225/($F225-2009),0)+IF($G225>=AY$2,$AD225/($G225-2009),0)+IF($H225>=AY$2,$AE225/($H225-2009),0)+IF($I225>=AY$2,$AF225/($I225-2009),0)+IF($J225>=AY$2,$AG225/($J225-2009),0)+IF($K225>=AY$2,$AH225/($K225-2009),0)+IF($L225>=AY$2,$AI225/($L225-2009),0)+IF($M225>=AY$2,$AJ225/($M225-2009),0)+IF($N225>=AY$2,$AK225/($N225-2009),0)+IF($O225>=AY$2,$AL225/($O225-2009),0)+IF($P225>=AY$2,$AM225/($P225-2009),0)+IF($Q225>=AY$2,$AN225/($Q225-2009),0)+IF($R225>=AY$2,$AO225/($R225-2009),0)+IF($S225>=AY$2,$AP225/($S225-2009),0)+IF($T225>=AY$2,$AQ225/($T225-2009),0)+IF($U225>=AY$2,$AR225/($U225-2009),0)+IF($V225>=AY$2,$AS225/($V225-2009),0)+IF($W225>=AY$2,$AT225/($W225-2009),0)+IF($X225>=AY$2,$AU225/($X225-2009),0)+IF($Y225>=AY$2,$AV225/($Y225-2009),0)","v":0},{"$f":"IF($D225>=AZ$2,$AA225/($D225-2009),0)+IF($E225>=AZ$2,$AB225/($E225-2009),0)+IF($F225>=AZ$2,$AC225/($F225-2009),0)+IF($G225>=AZ$2,$AD225/($G225-2009),0)+IF($H225>=AZ$2,$AE225/($H225-2009),0)+IF($I225>=AZ$2,$AF225/($I225-2009),0)+IF($J225>=AZ$2,$AG225/($J225-2009),0)+IF($K225>=AZ$2,$AH225/($K225-2009),0)+IF($L225>=AZ$2,$AI225/($L225-2009),0)+IF($M225>=AZ$2,$AJ225/($M225-2009),0)+IF($N225>=AZ$2,$AK225/($N225-2009),0)+IF($O225>=AZ$2,$AL225/($O225-2009),0)+IF($P225>=AZ$2,$AM225/($P225-2009),0)+IF($Q225>=AZ$2,$AN225/($Q225-2009),0)+IF($R225>=AZ$2,$AO225/($R225-2009),0)+IF($S225>=AZ$2,$AP225/($S225-2009),0)+IF($T225>=AZ$2,$AQ225/($T225-2009),0)+IF($U225>=AZ$2,$AR225/($U225-2009),0)+IF($V225>=AZ$2,$AS225/($V225-2009),0)+IF($W225>=AZ$2,$AT225/($W225-2009),0)+IF($X225>=AZ$2,$AU225/($X225-2009),0)+IF($Y225>=AZ$2,$AV225/($Y225-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D225>=DL$2,$AA225/($D225-2009),0)+IF($E225>=DL$2,$AB225/($E225-2009),0)+IF($F225>=DL$2,$AC225/($F225-2009),0)+IF($G225>=DL$2,$AD225/($G225-2009),0)+IF($H225>=DL$2,$AE225/($H225-2009),0)+IF($I225>=DL$2,$AF225/($I225-2009),0)+IF($J225>=DL$2,$AG225/($J225-2009),0)+IF($K225>=DL$2,$AH225/($K225-2009),0)+IF($L225>=DL$2,$AI225/($L225-2009),0)+IF($M225>=DL$2,$AJ225/($M225-2009),0)+IF($N225>=DL$2,$AK225/($N225-2009),0)+IF($O225>=DL$2,$AL225/($O225-2009),0)+IF($P225>=DL$2,$AM225/($P225-2009),0)+IF($Q225>=DL$2,$AN225/($Q225-2009),0)+IF($R225>=DL$2,$AO225/($R225-2009),0)+IF($S225>=DL$2,$AP225/($S225-2009),0)+IF($T225>=DL$2,$AQ225/($T225-2009),0)+IF($U225>=DL$2,$AR225/($U225-2009),0)+IF($V225>=DL$2,$AS225/($V225-2009),0)+IF($W225>=DL$2,$AT225/($W225-2009),0)+IF($X225>=DL$2,$AU225/($X225-2009),0)+IF($Y225>=DL$2,$AV225/($Y225-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B247","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E247","v":75},{"$f":"D$3+$C227+Distributionsanlæg!D228","v":1980},{"$f":"E$3+$C227+Distributionsanlæg!E228","v":1990},{"$f":"F$3+$C227+Distributionsanlæg!F228","v":2000},{"$f":"G$3+$C227+Distributionsanlæg!G228","v":2010},{"$f":"H$3+$C227+Distributionsanlæg!H228","v":2020},{"$f":"I$3+$C227+Distributionsanlæg!I228","v":2030},{"$f":"J$3+$C227+Distributionsanlæg!J228","v":2040},{"$f":"K$3+$C227+Distributionsanlæg!K228","v":2050},{"$f":"L$3+$C227+Distributionsanlæg!L228","v":2057},{"$f":"M$3+$C227+Distributionsanlæg!M228","v":2062},{"$f":"N$3+$C227+Distributionsanlæg!N228","v":2067},{"$f":"O$3+$C227+Distributionsanlæg!O228","v":2072},{"$f":"P$3+$C227+Distributionsanlæg!P228","v":2075},{"$f":"Q$3+$C227+Distributionsanlæg!Q228","v":2076},{"$f":"R$3+$C227+Distributionsanlæg!R228","v":2077},{"$f":"S$3+$C227+Distributionsanlæg!S228","v":2078},{"$f":"T$3+$C227+Distributionsanlæg!T228","v":2079},{"$f":"U$3+$C227+Distributionsanlæg!U228","v":2080},{"$f":"V$3+$C227+Distributionsanlæg!V228","v":2081},{"$f":"W$3+$C227+Distributionsanlæg!W228","v":2082},{"$f":"X$3+$C227+Distributionsanlæg!X228","v":2083},{"$f":"Y$3+$C227+Distributionsanlæg!Y228","v":2084},null,{"$f":"Distributionsanlæg!BU227","v":0},{"$f":"Distributionsanlæg!BV227","v":0},{"$f":"Distributionsanlæg!BW227","v":0},{"$f":"Distributionsanlæg!BX227","v":0},{"$f":"Distributionsanlæg!BY227","v":0},{"$f":"Distributionsanlæg!BZ227","v":0},{"$f":"Distributionsanlæg!CA227","v":0},{"$f":"Distributionsanlæg!CB227","v":0},{"$f":"Distributionsanlæg!CC227","v":0},{"$f":"Distributionsanlæg!CD227","v":0},{"$f":"Distributionsanlæg!CE227","v":0},{"$f":"Distributionsanlæg!CF227","v":0},{"$f":"Distributionsanlæg!CG227","v":0},{"$f":"Distributionsanlæg!CH227","v":0},{"$f":"Distributionsanlæg!CI227","v":0},{"$f":"Distributionsanlæg!CJ227","v":0},{"$f":"Distributionsanlæg!CK227","v":0},{"$f":"Distributionsanlæg!CL227","v":0},{"$f":"Distributionsanlæg!CM227","v":0},{"$f":"Distributionsanlæg!CN227","v":0},{"$f":"Distributionsanlæg!CO227","v":0},{"$f":"Distributionsanlæg!CP227","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D227>=AY$2,$AA227/($D227-2009),0)+IF($E227>=AY$2,$AB227/($E227-2009),0)+IF($F227>=AY$2,$AC227/($F227-2009),0)+IF($G227>=AY$2,$AD227/($G227-2009),0)+IF($H227>=AY$2,$AE227/($H227-2009),0)+IF($I227>=AY$2,$AF227/($I227-2009),0)+IF($J227>=AY$2,$AG227/($J227-2009),0)+IF($K227>=AY$2,$AH227/($K227-2009),0)+IF($L227>=AY$2,$AI227/($L227-2009),0)+IF($M227>=AY$2,$AJ227/($M227-2009),0)+IF($N227>=AY$2,$AK227/($N227-2009),0)+IF($O227>=AY$2,$AL227/($O227-2009),0)+IF($P227>=AY$2,$AM227/($P227-2009),0)+IF($Q227>=AY$2,$AN227/($Q227-2009),0)+IF($R227>=AY$2,$AO227/($R227-2009),0)+IF($S227>=AY$2,$AP227/($S227-2009),0)+IF($T227>=AY$2,$AQ227/($T227-2009),0)+IF($U227>=AY$2,$AR227/($U227-2009),0)+IF($V227>=AY$2,$AS227/($V227-2009),0)+IF($W227>=AY$2,$AT227/($W227-2009),0)+IF($X227>=AY$2,$AU227/($X227-2009),0)+IF($Y227>=AY$2,$AV227/($Y227-2009),0)","v":0},{"$f":"IF($D227>=AZ$2,$AA227/($D227-2009),0)+IF($E227>=AZ$2,$AB227/($E227-2009),0)+IF($F227>=AZ$2,$AC227/($F227-2009),0)+IF($G227>=AZ$2,$AD227/($G227-2009),0)+IF($H227>=AZ$2,$AE227/($H227-2009),0)+IF($I227>=AZ$2,$AF227/($I227-2009),0)+IF($J227>=AZ$2,$AG227/($J227-2009),0)+IF($K227>=AZ$2,$AH227/($K227-2009),0)+IF($L227>=AZ$2,$AI227/($L227-2009),0)+IF($M227>=AZ$2,$AJ227/($M227-2009),0)+IF($N227>=AZ$2,$AK227/($N227-2009),0)+IF($O227>=AZ$2,$AL227/($O227-2009),0)+IF($P227>=AZ$2,$AM227/($P227-2009),0)+IF($Q227>=AZ$2,$AN227/($Q227-2009),0)+IF($R227>=AZ$2,$AO227/($R227-2009),0)+IF($S227>=AZ$2,$AP227/($S227-2009),0)+IF($T227>=AZ$2,$AQ227/($T227-2009),0)+IF($U227>=AZ$2,$AR227/($U227-2009),0)+IF($V227>=AZ$2,$AS227/($V227-2009),0)+IF($W227>=AZ$2,$AT227/($W227-2009),0)+IF($X227>=AZ$2,$AU227/($X227-2009),0)+IF($Y227>=AZ$2,$AV227/($Y227-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D227>=DL$2,$AA227/($D227-2009),0)+IF($E227>=DL$2,$AB227/($E227-2009),0)+IF($F227>=DL$2,$AC227/($F227-2009),0)+IF($G227>=DL$2,$AD227/($G227-2009),0)+IF($H227>=DL$2,$AE227/($H227-2009),0)+IF($I227>=DL$2,$AF227/($I227-2009),0)+IF($J227>=DL$2,$AG227/($J227-2009),0)+IF($K227>=DL$2,$AH227/($K227-2009),0)+IF($L227>=DL$2,$AI227/($L227-2009),0)+IF($M227>=DL$2,$AJ227/($M227-2009),0)+IF($N227>=DL$2,$AK227/($N227-2009),0)+IF($O227>=DL$2,$AL227/($O227-2009),0)+IF($P227>=DL$2,$AM227/($P227-2009),0)+IF($Q227>=DL$2,$AN227/($Q227-2009),0)+IF($R227>=DL$2,$AO227/($R227-2009),0)+IF($S227>=DL$2,$AP227/($S227-2009),0)+IF($T227>=DL$2,$AQ227/($T227-2009),0)+IF($U227>=DL$2,$AR227/($U227-2009),0)+IF($V227>=DL$2,$AS227/($V227-2009),0)+IF($W227>=DL$2,$AT227/($W227-2009),0)+IF($X227>=DL$2,$AU227/($X227-2009),0)+IF($Y227>=DL$2,$AV227/($Y227-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B248","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E248","v":75},{"$f":"D$3+$C229+Distributionsanlæg!D230","v":1980},{"$f":"E$3+$C229+Distributionsanlæg!E230","v":1990},{"$f":"F$3+$C229+Distributionsanlæg!F230","v":2000},{"$f":"G$3+$C229+Distributionsanlæg!G230","v":2010},{"$f":"H$3+$C229+Distributionsanlæg!H230","v":2020},{"$f":"I$3+$C229+Distributionsanlæg!I230","v":2030},{"$f":"J$3+$C229+Distributionsanlæg!J230","v":2040},{"$f":"K$3+$C229+Distributionsanlæg!K230","v":2050},{"$f":"L$3+$C229+Distributionsanlæg!L230","v":2057},{"$f":"M$3+$C229+Distributionsanlæg!M230","v":2062},{"$f":"N$3+$C229+Distributionsanlæg!N230","v":2067},{"$f":"O$3+$C229+Distributionsanlæg!O230","v":2072},{"$f":"P$3+$C229+Distributionsanlæg!P230","v":2075},{"$f":"Q$3+$C229+Distributionsanlæg!Q230","v":2076},{"$f":"R$3+$C229+Distributionsanlæg!R230","v":2077},{"$f":"S$3+$C229+Distributionsanlæg!S230","v":2078},{"$f":"T$3+$C229+Distributionsanlæg!T230","v":2079},{"$f":"U$3+$C229+Distributionsanlæg!U230","v":2080},{"$f":"V$3+$C229+Distributionsanlæg!V230","v":2081},{"$f":"W$3+$C229+Distributionsanlæg!W230","v":2082},{"$f":"X$3+$C229+Distributionsanlæg!X230","v":2083},{"$f":"Y$3+$C229+Distributionsanlæg!Y230","v":2084},null,{"$f":"Distributionsanlæg!BU229","v":0},{"$f":"Distributionsanlæg!BV229","v":0},{"$f":"Distributionsanlæg!BW229","v":0},{"$f":"Distributionsanlæg!BX229","v":0},{"$f":"Distributionsanlæg!BY229","v":0},{"$f":"Distributionsanlæg!BZ229","v":0},{"$f":"Distributionsanlæg!CA229","v":0},{"$f":"Distributionsanlæg!CB229","v":0},{"$f":"Distributionsanlæg!CC229","v":0},{"$f":"Distributionsanlæg!CD229","v":0},{"$f":"Distributionsanlæg!CE229","v":0},{"$f":"Distributionsanlæg!CF229","v":0},{"$f":"Distributionsanlæg!CG229","v":0},{"$f":"Distributionsanlæg!CH229","v":0},{"$f":"Distributionsanlæg!CI229","v":0},{"$f":"Distributionsanlæg!CJ229","v":0},{"$f":"Distributionsanlæg!CK229","v":0},{"$f":"Distributionsanlæg!CL229","v":0},{"$f":"Distributionsanlæg!CM229","v":0},{"$f":"Distributionsanlæg!CN229","v":0},{"$f":"Distributionsanlæg!CO229","v":0},{"$f":"Distributionsanlæg!CP229","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D229>=AY$2,$AA229/($D229-2009),0)+IF($E229>=AY$2,$AB229/($E229-2009),0)+IF($F229>=AY$2,$AC229/($F229-2009),0)+IF($G229>=AY$2,$AD229/($G229-2009),0)+IF($H229>=AY$2,$AE229/($H229-2009),0)+IF($I229>=AY$2,$AF229/($I229-2009),0)+IF($J229>=AY$2,$AG229/($J229-2009),0)+IF($K229>=AY$2,$AH229/($K229-2009),0)+IF($L229>=AY$2,$AI229/($L229-2009),0)+IF($M229>=AY$2,$AJ229/($M229-2009),0)+IF($N229>=AY$2,$AK229/($N229-2009),0)+IF($O229>=AY$2,$AL229/($O229-2009),0)+IF($P229>=AY$2,$AM229/($P229-2009),0)+IF($Q229>=AY$2,$AN229/($Q229-2009),0)+IF($R229>=AY$2,$AO229/($R229-2009),0)+IF($S229>=AY$2,$AP229/($S229-2009),0)+IF($T229>=AY$2,$AQ229/($T229-2009),0)+IF($U229>=AY$2,$AR229/($U229-2009),0)+IF($V229>=AY$2,$AS229/($V229-2009),0)+IF($W229>=AY$2,$AT229/($W229-2009),0)+IF($X229>=AY$2,$AU229/($X229-2009),0)+IF($Y229>=AY$2,$AV229/($Y229-2009),0)","v":0},{"$f":"IF($D229>=AZ$2,$AA229/($D229-2009),0)+IF($E229>=AZ$2,$AB229/($E229-2009),0)+IF($F229>=AZ$2,$AC229/($F229-2009),0)+IF($G229>=AZ$2,$AD229/($G229-2009),0)+IF($H229>=AZ$2,$AE229/($H229-2009),0)+IF($I229>=AZ$2,$AF229/($I229-2009),0)+IF($J229>=AZ$2,$AG229/($J229-2009),0)+IF($K229>=AZ$2,$AH229/($K229-2009),0)+IF($L229>=AZ$2,$AI229/($L229-2009),0)+IF($M229>=AZ$2,$AJ229/($M229-2009),0)+IF($N229>=AZ$2,$AK229/($N229-2009),0)+IF($O229>=AZ$2,$AL229/($O229-2009),0)+IF($P229>=AZ$2,$AM229/($P229-2009),0)+IF($Q229>=AZ$2,$AN229/($Q229-2009),0)+IF($R229>=AZ$2,$AO229/($R229-2009),0)+IF($S229>=AZ$2,$AP229/($S229-2009),0)+IF($T229>=AZ$2,$AQ229/($T229-2009),0)+IF($U229>=AZ$2,$AR229/($U229-2009),0)+IF($V229>=AZ$2,$AS229/($V229-2009),0)+IF($W229>=AZ$2,$AT229/($W229-2009),0)+IF($X229>=AZ$2,$AU229/($X229-2009),0)+IF($Y229>=AZ$2,$AV229/($Y229-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D229>=DL$2,$AA229/($D229-2009),0)+IF($E229>=DL$2,$AB229/($E229-2009),0)+IF($F229>=DL$2,$AC229/($F229-2009),0)+IF($G229>=DL$2,$AD229/($G229-2009),0)+IF($H229>=DL$2,$AE229/($H229-2009),0)+IF($I229>=DL$2,$AF229/($I229-2009),0)+IF($J229>=DL$2,$AG229/($J229-2009),0)+IF($K229>=DL$2,$AH229/($K229-2009),0)+IF($L229>=DL$2,$AI229/($L229-2009),0)+IF($M229>=DL$2,$AJ229/($M229-2009),0)+IF($N229>=DL$2,$AK229/($N229-2009),0)+IF($O229>=DL$2,$AL229/($O229-2009),0)+IF($P229>=DL$2,$AM229/($P229-2009),0)+IF($Q229>=DL$2,$AN229/($Q229-2009),0)+IF($R229>=DL$2,$AO229/($R229-2009),0)+IF($S229>=DL$2,$AP229/($S229-2009),0)+IF($T229>=DL$2,$AQ229/($T229-2009),0)+IF($U229>=DL$2,$AR229/($U229-2009),0)+IF($V229>=DL$2,$AS229/($V229-2009),0)+IF($W229>=DL$2,$AT229/($W229-2009),0)+IF($X229>=DL$2,$AU229/($X229-2009),0)+IF($Y229>=DL$2,$AV229/($Y229-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B249","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E249","v":20},{"$f":"D$3+$C231","v":1925},{"$f":"E$3+$C231","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU231","v":0},{"$f":"Distributionsanlæg!BV231","v":0},{"$f":"Distributionsanlæg!BW231","v":0},{"$f":"Distributionsanlæg!BX231","v":0},{"$f":"Distributionsanlæg!BY231","v":0},{"$f":"Distributionsanlæg!BZ231","v":0},{"$f":"Distributionsanlæg!CA231","v":0},{"$f":"Distributionsanlæg!CB231","v":0},{"$f":"Distributionsanlæg!CC231","v":0},{"$f":"Distributionsanlæg!CD231","v":0},{"$f":"Distributionsanlæg!CE231","v":0},{"$f":"Distributionsanlæg!CF231","v":0},{"$f":"Distributionsanlæg!CG231","v":0},{"$f":"Distributionsanlæg!CH231","v":0},{"$f":"Distributionsanlæg!CI231","v":0},{"$f":"Distributionsanlæg!CJ231","v":0},{"$f":"Distributionsanlæg!CK231","v":0},{"$f":"Distributionsanlæg!CL231","v":0},{"$f":"Distributionsanlæg!CM231","v":0},{"$f":"Distributionsanlæg!CN231","v":0},{"$f":"Distributionsanlæg!CO231","v":0},{"$f":"Distributionsanlæg!CP231","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D231>=AY$2,$AA231/($D231-2009),0)+IF($E231>=AY$2,$AB231/($E231-2009),0)+IF($F231>=AY$2,$AC231/($F231-2009),0)+IF($G231>=AY$2,$AD231/($G231-2009),0)+IF($H231>=AY$2,$AE231/($H231-2009),0)+IF($I231>=AY$2,$AF231/($I231-2009),0)+IF($J231>=AY$2,$AG231/($J231-2009),0)+IF($K231>=AY$2,$AH231/($K231-2009),0)+IF($L231>=AY$2,$AI231/($L231-2009),0)+IF($M231>=AY$2,$AJ231/($M231-2009),0)+IF($N231>=AY$2,$AK231/($N231-2009),0)+IF($O231>=AY$2,$AL231/($O231-2009),0)+IF($P231>=AY$2,$AM231/($P231-2009),0)+IF($Q231>=AY$2,$AN231/($Q231-2009),0)+IF($R231>=AY$2,$AO231/($R231-2009),0)+IF($S231>=AY$2,$AP231/($S231-2009),0)+IF($T231>=AY$2,$AQ231/($T231-2009),0)+IF($U231>=AY$2,$AR231/($U231-2009),0)+IF($V231>=AY$2,$AS231/($V231-2009),0)+IF($W231>=AY$2,$AT231/($W231-2009),0)+IF($X231>=AY$2,$AU231/($X231-2009),0)+IF($Y231>=AY$2,$AV231/($Y231-2009),0)","v":0},{"$f":"IF($D231>=AZ$2,$AA231/($D231-2009),0)+IF($E231>=AZ$2,$AB231/($E231-2009),0)+IF($F231>=AZ$2,$AC231/($F231-2009),0)+IF($G231>=AZ$2,$AD231/($G231-2009),0)+IF($H231>=AZ$2,$AE231/($H231-2009),0)+IF($I231>=AZ$2,$AF231/($I231-2009),0)+IF($J231>=AZ$2,$AG231/($J231-2009),0)+IF($K231>=AZ$2,$AH231/($K231-2009),0)+IF($L231>=AZ$2,$AI231/($L231-2009),0)+IF($M231>=AZ$2,$AJ231/($M231-2009),0)+IF($N231>=AZ$2,$AK231/($N231-2009),0)+IF($O231>=AZ$2,$AL231/($O231-2009),0)+IF($P231>=AZ$2,$AM231/($P231-2009),0)+IF($Q231>=AZ$2,$AN231/($Q231-2009),0)+IF($R231>=AZ$2,$AO231/($R231-2009),0)+IF($S231>=AZ$2,$AP231/($S231-2009),0)+IF($T231>=AZ$2,$AQ231/($T231-2009),0)+IF($U231>=AZ$2,$AR231/($U231-2009),0)+IF($V231>=AZ$2,$AS231/($V231-2009),0)+IF($W231>=AZ$2,$AT231/($W231-2009),0)+IF($X231>=AZ$2,$AU231/($X231-2009),0)+IF($Y231>=AZ$2,$AV231/($Y231-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D231>=DL$2,$AA231/($D231-2009),0)+IF($E231>=DL$2,$AB231/($E231-2009),0)+IF($F231>=DL$2,$AC231/($F231-2009),0)+IF($G231>=DL$2,$AD231/($G231-2009),0)+IF($H231>=DL$2,$AE231/($H231-2009),0)+IF($I231>=DL$2,$AF231/($I231-2009),0)+IF($J231>=DL$2,$AG231/($J231-2009),0)+IF($K231>=DL$2,$AH231/($K231-2009),0)+IF($L231>=DL$2,$AI231/($L231-2009),0)+IF($M231>=DL$2,$AJ231/($M231-2009),0)+IF($N231>=DL$2,$AK231/($N231-2009),0)+IF($O231>=DL$2,$AL231/($O231-2009),0)+IF($P231>=DL$2,$AM231/($P231-2009),0)+IF($Q231>=DL$2,$AN231/($Q231-2009),0)+IF($R231>=DL$2,$AO231/($R231-2009),0)+IF($S231>=DL$2,$AP231/($S231-2009),0)+IF($T231>=DL$2,$AQ231/($T231-2009),0)+IF($U231>=DL$2,$AR231/($U231-2009),0)+IF($V231>=DL$2,$AS231/($V231-2009),0)+IF($W231>=DL$2,$AT231/($W231-2009),0)+IF($X231>=DL$2,$AU231/($X231-2009),0)+IF($Y231>=DL$2,$AV231/($Y231-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B250","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E250","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU232","v":0},{"$f":"Distributionsanlæg!BV232","v":0},{"$f":"Distributionsanlæg!BW232","v":0},{"$f":"Distributionsanlæg!BX232","v":0},{"$f":"Distributionsanlæg!BY232","v":0},{"$f":"Distributionsanlæg!BZ232","v":0},{"$f":"Distributionsanlæg!CA232","v":0},{"$f":"Distributionsanlæg!CB232","v":0},{"$f":"Distributionsanlæg!CC232","v":0},{"$f":"Distributionsanlæg!CD232","v":0},{"$f":"Distributionsanlæg!CE232","v":0},{"$f":"Distributionsanlæg!CF232","v":0},{"$f":"Distributionsanlæg!CG232","v":0},{"$f":"Distributionsanlæg!CH232","v":0},{"$f":"Distributionsanlæg!CI232","v":0},{"$f":"Distributionsanlæg!CJ232","v":0},{"$f":"Distributionsanlæg!CK232","v":0},{"$f":"Distributionsanlæg!CL232","v":0},{"$f":"Distributionsanlæg!CM232","v":0},{"$f":"Distributionsanlæg!CN232","v":0},{"$f":"Distributionsanlæg!CO232","v":0},{"$f":"Distributionsanlæg!CP232","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B251","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E251","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU233","v":0},{"$f":"Distributionsanlæg!BV233","v":0},{"$f":"Distributionsanlæg!BW233","v":0},{"$f":"Distributionsanlæg!BX233","v":0},{"$f":"Distributionsanlæg!BY233","v":0},{"$f":"Distributionsanlæg!BZ233","v":0},{"$f":"Distributionsanlæg!CA233","v":0},{"$f":"Distributionsanlæg!CB233","v":0},{"$f":"Distributionsanlæg!CC233","v":0},{"$f":"Distributionsanlæg!CD233","v":0},{"$f":"Distributionsanlæg!CE233","v":0},{"$f":"Distributionsanlæg!CF233","v":0},{"$f":"Distributionsanlæg!CG233","v":0},{"$f":"Distributionsanlæg!CH233","v":0},{"$f":"Distributionsanlæg!CI233","v":0},{"$f":"Distributionsanlæg!CJ233","v":0},{"$f":"Distributionsanlæg!CK233","v":0},{"$f":"Distributionsanlæg!CL233","v":0},{"$f":"Distributionsanlæg!CM233","v":0},{"$f":"Distributionsanlæg!CN233","v":0},{"$f":"Distributionsanlæg!CO233","v":0},{"$f":"Distributionsanlæg!CP233","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B252","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E252","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU234","v":0},{"$f":"Distributionsanlæg!BV234","v":0},{"$f":"Distributionsanlæg!BW234","v":0},{"$f":"Distributionsanlæg!BX234","v":0},{"$f":"Distributionsanlæg!BY234","v":0},{"$f":"Distributionsanlæg!BZ234","v":0},{"$f":"Distributionsanlæg!CA234","v":0},{"$f":"Distributionsanlæg!CB234","v":0},{"$f":"Distributionsanlæg!CC234","v":0},{"$f":"Distributionsanlæg!CD234","v":0},{"$f":"Distributionsanlæg!CE234","v":0},{"$f":"Distributionsanlæg!CF234","v":0},{"$f":"Distributionsanlæg!CG234","v":0},{"$f":"Distributionsanlæg!CH234","v":0},{"$f":"Distributionsanlæg!CI234","v":0},{"$f":"Distributionsanlæg!CJ234","v":0},{"$f":"Distributionsanlæg!CK234","v":0},{"$f":"Distributionsanlæg!CL234","v":0},{"$f":"Distributionsanlæg!CM234","v":0},{"$f":"Distributionsanlæg!CN234","v":0},{"$f":"Distributionsanlæg!CO234","v":0},{"$f":"Distributionsanlæg!CP234","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D234>=DK$2,$AA234/($D234-2009),0)+IF($E234>=DK$2,$AB234/($E234-2009),0)+IF($F234>=DK$2,$AC234/($F234-2009),0)+IF($G234>=DK$2,$AD234/($G234-2009),0)+IF($H234>=DK$2,$AE234/($H234-2009),0)+IF($I234>=DK$2,$AF234/($I234-2009),0)+IF($J234>=DK$2,$AG234/($J234-2009),0)+IF($K234>=DK$2,$AH234/($K234-2009),0)+IF($L234>=DK$2,$AI234/($L234-2009),0)+IF($M234>=DK$2,$AJ234/($M234-2009),0)+IF($N234>=DK$2,$AK234/($N234-2009),0)+IF($O234>=DK$2,$AL234/($O234-2009),0)+IF($P234>=DK$2,$AM234/($P234-2009),0)+IF($Q234>=DK$2,$AN234/($Q234-2009),0)+IF($R234>=DK$2,$AO234/($R234-2009),0)+IF($S234>=DK$2,$AP234/($S234-2009),0)+IF($T234>=DK$2,$AQ234/($T234-2009),0)+IF($U234>=DK$2,$AR234/($U234-2009),0)+IF($V234>=DK$2,$AS234/($V234-2009),0)+IF($W234>=DK$2,$AT234/($W234-2009),0)+IF($X234>=DK$2,$AU234/($X234-2009),0)+IF($Y234>=DK$2,$AV234/($Y234-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B253","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E253","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU235","v":0},{"$f":"Distributionsanlæg!BV235","v":0},{"$f":"Distributionsanlæg!BW235","v":0},{"$f":"Distributionsanlæg!BX235","v":0},{"$f":"Distributionsanlæg!BY235","v":0},{"$f":"Distributionsanlæg!BZ235","v":0},{"$f":"Distributionsanlæg!CA235","v":0},{"$f":"Distributionsanlæg!CB235","v":0},{"$f":"Distributionsanlæg!CC235","v":0},{"$f":"Distributionsanlæg!CD235","v":0},{"$f":"Distributionsanlæg!CE235","v":0},{"$f":"Distributionsanlæg!CF235","v":0},{"$f":"Distributionsanlæg!CG235","v":0},{"$f":"Distributionsanlæg!CH235","v":0},{"$f":"Distributionsanlæg!CI235","v":0},{"$f":"Distributionsanlæg!CJ235","v":0},{"$f":"Distributionsanlæg!CK235","v":0},{"$f":"Distributionsanlæg!CL235","v":0},{"$f":"Distributionsanlæg!CM235","v":0},{"$f":"Distributionsanlæg!CN235","v":0},{"$f":"Distributionsanlæg!CO235","v":0},{"$f":"Distributionsanlæg!CP235","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D235>=AZ$2,$AA235/($D235-2009),0)+IF($E235>=AZ$2,$AB235/($E235-2009),0)+IF($F235>=AZ$2,$AC235/($F235-2009),0)+IF($G235>=AZ$2,$AD235/($G235-2009),0)+IF($H235>=AZ$2,$AE235/($H235-2009),0)+IF($I235>=AZ$2,$AF235/($I235-2009),0)+IF($J235>=AZ$2,$AG235/($J235-2009),0)+IF($K235>=AZ$2,$AH235/($K235-2009),0)+IF($L235>=AZ$2,$AI235/($L235-2009),0)+IF($M235>=AZ$2,$AJ235/($M235-2009),0)+IF($N235>=AZ$2,$AK235/($N235-2009),0)+IF($O235>=AZ$2,$AL235/($O235-2009),0)+IF($P235>=AZ$2,$AM235/($P235-2009),0)+IF($Q235>=AZ$2,$AN235/($Q235-2009),0)+IF($R235>=AZ$2,$AO235/($R235-2009),0)+IF($S235>=AZ$2,$AP235/($S235-2009),0)+IF($T235>=AZ$2,$AQ235/($T235-2009),0)+IF($U235>=AZ$2,$AR235/($U235-2009),0)+IF($V235>=AZ$2,$AS235/($V235-2009),0)+IF($W235>=AZ$2,$AT235/($W235-2009),0)+IF($X235>=AZ$2,$AU235/($X235-2009),0)+IF($Y235>=AZ$2,$AV235/($Y235-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B254","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E254","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU236","v":0},{"$f":"Distributionsanlæg!BV236","v":0},{"$f":"Distributionsanlæg!BW236","v":0},{"$f":"Distributionsanlæg!BX236","v":0},{"$f":"Distributionsanlæg!BY236","v":0},{"$f":"Distributionsanlæg!BZ236","v":0},{"$f":"Distributionsanlæg!CA236","v":0},{"$f":"Distributionsanlæg!CB236","v":0},{"$f":"Distributionsanlæg!CC236","v":0},{"$f":"Distributionsanlæg!CD236","v":0},{"$f":"Distributionsanlæg!CE236","v":0},{"$f":"Distributionsanlæg!CF236","v":0},{"$f":"Distributionsanlæg!CG236","v":0},{"$f":"Distributionsanlæg!CH236","v":0},{"$f":"Distributionsanlæg!CI236","v":0},{"$f":"Distributionsanlæg!CJ236","v":0},{"$f":"Distributionsanlæg!CK236","v":0},{"$f":"Distributionsanlæg!CL236","v":0},{"$f":"Distributionsanlæg!CM236","v":0},{"$f":"Distributionsanlæg!CN236","v":0},{"$f":"Distributionsanlæg!CO236","v":0},{"$f":"Distributionsanlæg!CP236","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B255","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E255","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU237","v":0},{"$f":"Distributionsanlæg!BV237","v":0},{"$f":"Distributionsanlæg!BW237","v":0},{"$f":"Distributionsanlæg!BX237","v":0},{"$f":"Distributionsanlæg!BY237","v":0},{"$f":"Distributionsanlæg!BZ237","v":0},{"$f":"Distributionsanlæg!CA237","v":0},{"$f":"Distributionsanlæg!CB237","v":0},{"$f":"Distributionsanlæg!CC237","v":0},{"$f":"Distributionsanlæg!CD237","v":0},{"$f":"Distributionsanlæg!CE237","v":0},{"$f":"Distributionsanlæg!CF237","v":0},{"$f":"Distributionsanlæg!CG237","v":0},{"$f":"Distributionsanlæg!CH237","v":0},{"$f":"Distributionsanlæg!CI237","v":0},{"$f":"Distributionsanlæg!CJ237","v":0},{"$f":"Distributionsanlæg!CK237","v":0},{"$f":"Distributionsanlæg!CL237","v":0},{"$f":"Distributionsanlæg!CM237","v":0},{"$f":"Distributionsanlæg!CN237","v":0},{"$f":"Distributionsanlæg!CO237","v":0},{"$f":"Distributionsanlæg!CP237","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B256","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E256","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU238","v":0},{"$f":"Distributionsanlæg!BV238","v":0},{"$f":"Distributionsanlæg!BW238","v":0},{"$f":"Distributionsanlæg!BX238","v":0},{"$f":"Distributionsanlæg!BY238","v":0},{"$f":"Distributionsanlæg!BZ238","v":0},{"$f":"Distributionsanlæg!CA238","v":0},{"$f":"Distributionsanlæg!CB238","v":0},{"$f":"Distributionsanlæg!CC238","v":0},{"$f":"Distributionsanlæg!CD238","v":0},{"$f":"Distributionsanlæg!CE238","v":0},{"$f":"Distributionsanlæg!CF238","v":0},{"$f":"Distributionsanlæg!CG238","v":0},{"$f":"Distributionsanlæg!CH238","v":0},{"$f":"Distributionsanlæg!CI238","v":0},{"$f":"Distributionsanlæg!CJ238","v":0},{"$f":"Distributionsanlæg!CK238","v":0},{"$f":"Distributionsanlæg!CL238","v":0},{"$f":"Distributionsanlæg!CM238","v":0},{"$f":"Distributionsanlæg!CN238","v":0},{"$f":"Distributionsanlæg!CO238","v":0},{"$f":"Distributionsanlæg!CP238","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D238>=DK$2,$AA238/($D238-2009),0)+IF($E238>=DK$2,$AB238/($E238-2009),0)+IF($F238>=DK$2,$AC238/($F238-2009),0)+IF($G238>=DK$2,$AD238/($G238-2009),0)+IF($H238>=DK$2,$AE238/($H238-2009),0)+IF($I238>=DK$2,$AF238/($I238-2009),0)+IF($J238>=DK$2,$AG238/($J238-2009),0)+IF($K238>=DK$2,$AH238/($K238-2009),0)+IF($L238>=DK$2,$AI238/($L238-2009),0)+IF($M238>=DK$2,$AJ238/($M238-2009),0)+IF($N238>=DK$2,$AK238/($N238-2009),0)+IF($O238>=DK$2,$AL238/($O238-2009),0)+IF($P238>=DK$2,$AM238/($P238-2009),0)+IF($Q238>=DK$2,$AN238/($Q238-2009),0)+IF($R238>=DK$2,$AO238/($R238-2009),0)+IF($S238>=DK$2,$AP238/($S238-2009),0)+IF($T238>=DK$2,$AQ238/($T238-2009),0)+IF($U238>=DK$2,$AR238/($U238-2009),0)+IF($V238>=DK$2,$AS238/($V238-2009),0)+IF($W238>=DK$2,$AT238/($W238-2009),0)+IF($X238>=DK$2,$AU238/($X238-2009),0)+IF($Y238>=DK$2,$AV238/($Y238-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B257","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E257","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU239","v":0},{"$f":"Distributionsanlæg!BV239","v":0},{"$f":"Distributionsanlæg!BW239","v":0},{"$f":"Distributionsanlæg!BX239","v":0},{"$f":"Distributionsanlæg!BY239","v":0},{"$f":"Distributionsanlæg!BZ239","v":0},{"$f":"Distributionsanlæg!CA239","v":0},{"$f":"Distributionsanlæg!CB239","v":0},{"$f":"Distributionsanlæg!CC239","v":0},{"$f":"Distributionsanlæg!CD239","v":0},{"$f":"Distributionsanlæg!CE239","v":0},{"$f":"Distributionsanlæg!CF239","v":0},{"$f":"Distributionsanlæg!CG239","v":0},{"$f":"Distributionsanlæg!CH239","v":0},{"$f":"Distributionsanlæg!CI239","v":0},{"$f":"Distributionsanlæg!CJ239","v":0},{"$f":"Distributionsanlæg!CK239","v":0},{"$f":"Distributionsanlæg!CL239","v":0},{"$f":"Distributionsanlæg!CM239","v":0},{"$f":"Distributionsanlæg!CN239","v":0},{"$f":"Distributionsanlæg!CO239","v":0},{"$f":"Distributionsanlæg!CP239","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D239>=AZ$2,$AA239/($D239-2009),0)+IF($E239>=AZ$2,$AB239/($E239-2009),0)+IF($F239>=AZ$2,$AC239/($F239-2009),0)+IF($G239>=AZ$2,$AD239/($G239-2009),0)+IF($H239>=AZ$2,$AE239/($H239-2009),0)+IF($I239>=AZ$2,$AF239/($I239-2009),0)+IF($J239>=AZ$2,$AG239/($J239-2009),0)+IF($K239>=AZ$2,$AH239/($K239-2009),0)+IF($L239>=AZ$2,$AI239/($L239-2009),0)+IF($M239>=AZ$2,$AJ239/($M239-2009),0)+IF($N239>=AZ$2,$AK239/($N239-2009),0)+IF($O239>=AZ$2,$AL239/($O239-2009),0)+IF($P239>=AZ$2,$AM239/($P239-2009),0)+IF($Q239>=AZ$2,$AN239/($Q239-2009),0)+IF($R239>=AZ$2,$AO239/($R239-2009),0)+IF($S239>=AZ$2,$AP239/($S239-2009),0)+IF($T239>=AZ$2,$AQ239/($T239-2009),0)+IF($U239>=AZ$2,$AR239/($U239-2009),0)+IF($V239>=AZ$2,$AS239/($V239-2009),0)+IF($W239>=AZ$2,$AT239/($W239-2009),0)+IF($X239>=AZ$2,$AU239/($X239-2009),0)+IF($Y239>=AZ$2,$AV239/($Y239-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B258","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E258","v":75},{"$f":"D$3+$C240+Distributionsanlæg!D241","v":1980},{"$f":"E$3+$C240+Distributionsanlæg!E241","v":1990},{"$f":"F$3+$C240+Distributionsanlæg!F241","v":2000},{"$f":"G$3+$C240+Distributionsanlæg!G241","v":2010},{"$f":"H$3+$C240+Distributionsanlæg!H241","v":2020},{"$f":"I$3+$C240+Distributionsanlæg!I241","v":2030},{"$f":"J$3+$C240+Distributionsanlæg!J241","v":2040},{"$f":"K$3+$C240+Distributionsanlæg!K241","v":2050},{"$f":"L$3+$C240+Distributionsanlæg!L241","v":2057},{"$f":"M$3+$C240+Distributionsanlæg!M241","v":2062},{"$f":"N$3+$C240+Distributionsanlæg!N241","v":2067},{"$f":"O$3+$C240+Distributionsanlæg!O241","v":2072},{"$f":"P$3+$C240+Distributionsanlæg!P241","v":2075},{"$f":"Q$3+$C240+Distributionsanlæg!Q241","v":2076},{"$f":"R$3+$C240+Distributionsanlæg!R241","v":2077},{"$f":"S$3+$C240+Distributionsanlæg!S241","v":2078},{"$f":"T$3+$C240+Distributionsanlæg!T241","v":2079},{"$f":"U$3+$C240+Distributionsanlæg!U241","v":2080},{"$f":"V$3+$C240+Distributionsanlæg!V241","v":2081},{"$f":"W$3+$C240+Distributionsanlæg!W241","v":2082},{"$f":"X$3+$C240+Distributionsanlæg!X241","v":2083},{"$f":"Y$3+$C240+Distributionsanlæg!Y241","v":2084},null,{"$f":"Distributionsanlæg!BU240","v":0},{"$f":"Distributionsanlæg!BV240","v":0},{"$f":"Distributionsanlæg!BW240","v":0},{"$f":"Distributionsanlæg!BX240","v":0},{"$f":"Distributionsanlæg!BY240","v":0},{"$f":"Distributionsanlæg!BZ240","v":0},{"$f":"Distributionsanlæg!CA240","v":0},{"$f":"Distributionsanlæg!CB240","v":0},{"$f":"Distributionsanlæg!CC240","v":0},{"$f":"Distributionsanlæg!CD240","v":0},{"$f":"Distributionsanlæg!CE240","v":0},{"$f":"Distributionsanlæg!CF240","v":0},{"$f":"Distributionsanlæg!CG240","v":0},{"$f":"Distributionsanlæg!CH240","v":0},{"$f":"Distributionsanlæg!CI240","v":0},{"$f":"Distributionsanlæg!CJ240","v":0},{"$f":"Distributionsanlæg!CK240","v":0},{"$f":"Distributionsanlæg!CL240","v":0},{"$f":"Distributionsanlæg!CM240","v":0},{"$f":"Distributionsanlæg!CN240","v":0},{"$f":"Distributionsanlæg!CO240","v":0},{"$f":"Distributionsanlæg!CP240","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Overløbsbygværker - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW243:AW258)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY243:AY259)","v":0},{"$f":"SUM(AZ243:AZ259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL243:DL259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B260","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E260","v":75},{"$f":"D$3+$C243+Distributionsanlæg!D244","v":1980},{"$f":"E$3+$C243+Distributionsanlæg!E244","v":1990},{"$f":"F$3+$C243+Distributionsanlæg!F244","v":2000},{"$f":"G$3+$C243+Distributionsanlæg!G244","v":2010},{"$f":"H$3+$C243+Distributionsanlæg!H244","v":2020},{"$f":"I$3+$C243+Distributionsanlæg!I244","v":2030},{"$f":"J$3+$C243+Distributionsanlæg!J244","v":2040},{"$f":"K$3+$C243+Distributionsanlæg!K244","v":2050},{"$f":"L$3+$C243+Distributionsanlæg!L244","v":2057},{"$f":"M$3+$C243+Distributionsanlæg!M244","v":2062},{"$f":"N$3+$C243+Distributionsanlæg!N244","v":2067},{"$f":"O$3+$C243+Distributionsanlæg!O244","v":2072},{"$f":"P$3+$C243+Distributionsanlæg!P244","v":2075},{"$f":"Q$3+$C243+Distributionsanlæg!Q244","v":2076},{"$f":"R$3+$C243+Distributionsanlæg!R244","v":2077},{"$f":"S$3+$C243+Distributionsanlæg!S244","v":2078},{"$f":"T$3+$C243+Distributionsanlæg!T244","v":2079},{"$f":"U$3+$C243+Distributionsanlæg!U244","v":2080},{"$f":"V$3+$C243+Distributionsanlæg!V244","v":2081},{"$f":"W$3+$C243+Distributionsanlæg!W244","v":2082},{"$f":"X$3+$C243+Distributionsanlæg!X244","v":2083},{"$f":"Y$3+$C243+Distributionsanlæg!Y244","v":2084},null,{"$f":"Distributionsanlæg!BU243","v":0},{"$f":"Distributionsanlæg!BV243","v":0},{"$f":"Distributionsanlæg!BW243","v":0},{"$f":"Distributionsanlæg!BX243","v":0},{"$f":"Distributionsanlæg!BY243","v":0},{"$f":"Distributionsanlæg!BZ243","v":0},{"$f":"Distributionsanlæg!CA243","v":0},{"$f":"Distributionsanlæg!CB243","v":0},{"$f":"Distributionsanlæg!CC243","v":0},{"$f":"Distributionsanlæg!CD243","v":0},{"$f":"Distributionsanlæg!CE243","v":0},{"$f":"Distributionsanlæg!CF243","v":0},{"$f":"Distributionsanlæg!CG243","v":0},{"$f":"Distributionsanlæg!CH243","v":0},{"$f":"Distributionsanlæg!CI243","v":0},{"$f":"Distributionsanlæg!CJ243","v":0},{"$f":"Distributionsanlæg!CK243","v":0},{"$f":"Distributionsanlæg!CL243","v":0},{"$f":"Distributionsanlæg!CM243","v":0},{"$f":"Distributionsanlæg!CN243","v":0},{"$f":"Distributionsanlæg!CO243","v":0},{"$f":"Distributionsanlæg!CP243","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D243>=AY$2,$AA243/($D243-2009),0)+IF($E243>=AY$2,$AB243/($E243-2009),0)+IF($F243>=AY$2,$AC243/($F243-2009),0)+IF($G243>=AY$2,$AD243/($G243-2009),0)+IF($H243>=AY$2,$AE243/($H243-2009),0)+IF($I243>=AY$2,$AF243/($I243-2009),0)+IF($J243>=AY$2,$AG243/($J243-2009),0)+IF($K243>=AY$2,$AH243/($K243-2009),0)+IF($L243>=AY$2,$AI243/($L243-2009),0)+IF($M243>=AY$2,$AJ243/($M243-2009),0)+IF($N243>=AY$2,$AK243/($N243-2009),0)+IF($O243>=AY$2,$AL243/($O243-2009),0)+IF($P243>=AY$2,$AM243/($P243-2009),0)+IF($Q243>=AY$2,$AN243/($Q243-2009),0)+IF($R243>=AY$2,$AO243/($R243-2009),0)+IF($S243>=AY$2,$AP243/($S243-2009),0)+IF($T243>=AY$2,$AQ243/($T243-2009),0)+IF($U243>=AY$2,$AR243/($U243-2009),0)+IF($V243>=AY$2,$AS243/($V243-2009),0)+IF($W243>=AY$2,$AT243/($W243-2009),0)+IF($X243>=AY$2,$AU243/($X243-2009),0)+IF($Y243>=AY$2,$AV243/($Y243-2009),0)","v":0},{"$f":"IF($D243>=AZ$2,$AA243/($D243-2009),0)+IF($E243>=AZ$2,$AB243/($E243-2009),0)+IF($F243>=AZ$2,$AC243/($F243-2009),0)+IF($G243>=AZ$2,$AD243/($G243-2009),0)+IF($H243>=AZ$2,$AE243/($H243-2009),0)+IF($I243>=AZ$2,$AF243/($I243-2009),0)+IF($J243>=AZ$2,$AG243/($J243-2009),0)+IF($K243>=AZ$2,$AH243/($K243-2009),0)+IF($L243>=AZ$2,$AI243/($L243-2009),0)+IF($M243>=AZ$2,$AJ243/($M243-2009),0)+IF($N243>=AZ$2,$AK243/($N243-2009),0)+IF($O243>=AZ$2,$AL243/($O243-2009),0)+IF($P243>=AZ$2,$AM243/($P243-2009),0)+IF($Q243>=AZ$2,$AN243/($Q243-2009),0)+IF($R243>=AZ$2,$AO243/($R243-2009),0)+IF($S243>=AZ$2,$AP243/($S243-2009),0)+IF($T243>=AZ$2,$AQ243/($T243-2009),0)+IF($U243>=AZ$2,$AR243/($U243-2009),0)+IF($V243>=AZ$2,$AS243/($V243-2009),0)+IF($W243>=AZ$2,$AT243/($W243-2009),0)+IF($X243>=AZ$2,$AU243/($X243-2009),0)+IF($Y243>=AZ$2,$AV243/($Y243-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D243>=DL$2,$AA243/($D243-2009),0)+IF($E243>=DL$2,$AB243/($E243-2009),0)+IF($F243>=DL$2,$AC243/($F243-2009),0)+IF($G243>=DL$2,$AD243/($G243-2009),0)+IF($H243>=DL$2,$AE243/($H243-2009),0)+IF($I243>=DL$2,$AF243/($I243-2009),0)+IF($J243>=DL$2,$AG243/($J243-2009),0)+IF($K243>=DL$2,$AH243/($K243-2009),0)+IF($L243>=DL$2,$AI243/($L243-2009),0)+IF($M243>=DL$2,$AJ243/($M243-2009),0)+IF($N243>=DL$2,$AK243/($N243-2009),0)+IF($O243>=DL$2,$AL243/($O243-2009),0)+IF($P243>=DL$2,$AM243/($P243-2009),0)+IF($Q243>=DL$2,$AN243/($Q243-2009),0)+IF($R243>=DL$2,$AO243/($R243-2009),0)+IF($S243>=DL$2,$AP243/($S243-2009),0)+IF($T243>=DL$2,$AQ243/($T243-2009),0)+IF($U243>=DL$2,$AR243/($U243-2009),0)+IF($V243>=DL$2,$AS243/($V243-2009),0)+IF($W243>=DL$2,$AT243/($W243-2009),0)+IF($X243>=DL$2,$AU243/($X243-2009),0)+IF($Y243>=DL$2,$AV243/($Y243-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B261","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E261","v":75},{"$f":"D$3+$C245+Distributionsanlæg!D246","v":1980},{"$f":"E$3+$C245+Distributionsanlæg!E246","v":1990},{"$f":"F$3+$C245+Distributionsanlæg!F246","v":2000},{"$f":"G$3+$C245+Distributionsanlæg!G246","v":2010},{"$f":"H$3+$C245+Distributionsanlæg!H246","v":2020},{"$f":"I$3+$C245+Distributionsanlæg!I246","v":2030},{"$f":"J$3+$C245+Distributionsanlæg!J246","v":2040},{"$f":"K$3+$C245+Distributionsanlæg!K246","v":2050},{"$f":"L$3+$C245+Distributionsanlæg!L246","v":2057},{"$f":"M$3+$C245+Distributionsanlæg!M246","v":2062},{"$f":"N$3+$C245+Distributionsanlæg!N246","v":2067},{"$f":"O$3+$C245+Distributionsanlæg!O246","v":2072},{"$f":"P$3+$C245+Distributionsanlæg!P246","v":2075},{"$f":"Q$3+$C245+Distributionsanlæg!Q246","v":2076},{"$f":"R$3+$C245+Distributionsanlæg!R246","v":2077},{"$f":"S$3+$C245+Distributionsanlæg!S246","v":2078},{"$f":"T$3+$C245+Distributionsanlæg!T246","v":2079},{"$f":"U$3+$C245+Distributionsanlæg!U246","v":2080},{"$f":"V$3+$C245+Distributionsanlæg!V246","v":2081},{"$f":"W$3+$C245+Distributionsanlæg!W246","v":2082},{"$f":"X$3+$C245+Distributionsanlæg!X246","v":2083},{"$f":"Y$3+$C245+Distributionsanlæg!Y246","v":2084},null,{"$f":"Distributionsanlæg!BU245","v":0},{"$f":"Distributionsanlæg!BV245","v":0},{"$f":"Distributionsanlæg!BW245","v":0},{"$f":"Distributionsanlæg!BX245","v":0},{"$f":"Distributionsanlæg!BY245","v":0},{"$f":"Distributionsanlæg!BZ245","v":0},{"$f":"Distributionsanlæg!CA245","v":0},{"$f":"Distributionsanlæg!CB245","v":0},{"$f":"Distributionsanlæg!CC245","v":0},{"$f":"Distributionsanlæg!CD245","v":0},{"$f":"Distributionsanlæg!CE245","v":0},{"$f":"Distributionsanlæg!CF245","v":0},{"$f":"Distributionsanlæg!CG245","v":0},{"$f":"Distributionsanlæg!CH245","v":0},{"$f":"Distributionsanlæg!CI245","v":0},{"$f":"Distributionsanlæg!CJ245","v":0},{"$f":"Distributionsanlæg!CK245","v":0},{"$f":"Distributionsanlæg!CL245","v":0},{"$f":"Distributionsanlæg!CM245","v":0},{"$f":"Distributionsanlæg!CN245","v":0},{"$f":"Distributionsanlæg!CO245","v":0},{"$f":"Distributionsanlæg!CP245","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D245>=AY$2,$AA245/($D245-2009),0)+IF($E245>=AY$2,$AB245/($E245-2009),0)+IF($F245>=AY$2,$AC245/($F245-2009),0)+IF($G245>=AY$2,$AD245/($G245-2009),0)+IF($H245>=AY$2,$AE245/($H245-2009),0)+IF($I245>=AY$2,$AF245/($I245-2009),0)+IF($J245>=AY$2,$AG245/($J245-2009),0)+IF($K245>=AY$2,$AH245/($K245-2009),0)+IF($L245>=AY$2,$AI245/($L245-2009),0)+IF($M245>=AY$2,$AJ245/($M245-2009),0)+IF($N245>=AY$2,$AK245/($N245-2009),0)+IF($O245>=AY$2,$AL245/($O245-2009),0)+IF($P245>=AY$2,$AM245/($P245-2009),0)+IF($Q245>=AY$2,$AN245/($Q245-2009),0)+IF($R245>=AY$2,$AO245/($R245-2009),0)+IF($S245>=AY$2,$AP245/($S245-2009),0)+IF($T245>=AY$2,$AQ245/($T245-2009),0)+IF($U245>=AY$2,$AR245/($U245-2009),0)+IF($V245>=AY$2,$AS245/($V245-2009),0)+IF($W245>=AY$2,$AT245/($W245-2009),0)+IF($X245>=AY$2,$AU245/($X245-2009),0)+IF($Y245>=AY$2,$AV245/($Y245-2009),0)","v":0},{"$f":"IF($D245>=AZ$2,$AA245/($D245-2009),0)+IF($E245>=AZ$2,$AB245/($E245-2009),0)+IF($F245>=AZ$2,$AC245/($F245-2009),0)+IF($G245>=AZ$2,$AD245/($G245-2009),0)+IF($H245>=AZ$2,$AE245/($H245-2009),0)+IF($I245>=AZ$2,$AF245/($I245-2009),0)+IF($J245>=AZ$2,$AG245/($J245-2009),0)+IF($K245>=AZ$2,$AH245/($K245-2009),0)+IF($L245>=AZ$2,$AI245/($L245-2009),0)+IF($M245>=AZ$2,$AJ245/($M245-2009),0)+IF($N245>=AZ$2,$AK245/($N245-2009),0)+IF($O245>=AZ$2,$AL245/($O245-2009),0)+IF($P245>=AZ$2,$AM245/($P245-2009),0)+IF($Q245>=AZ$2,$AN245/($Q245-2009),0)+IF($R245>=AZ$2,$AO245/($R245-2009),0)+IF($S245>=AZ$2,$AP245/($S245-2009),0)+IF($T245>=AZ$2,$AQ245/($T245-2009),0)+IF($U245>=AZ$2,$AR245/($U245-2009),0)+IF($V245>=AZ$2,$AS245/($V245-2009),0)+IF($W245>=AZ$2,$AT245/($W245-2009),0)+IF($X245>=AZ$2,$AU245/($X245-2009),0)+IF($Y245>=AZ$2,$AV245/($Y245-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D245>=DL$2,$AA245/($D245-2009),0)+IF($E245>=DL$2,$AB245/($E245-2009),0)+IF($F245>=DL$2,$AC245/($F245-2009),0)+IF($G245>=DL$2,$AD245/($G245-2009),0)+IF($H245>=DL$2,$AE245/($H245-2009),0)+IF($I245>=DL$2,$AF245/($I245-2009),0)+IF($J245>=DL$2,$AG245/($J245-2009),0)+IF($K245>=DL$2,$AH245/($K245-2009),0)+IF($L245>=DL$2,$AI245/($L245-2009),0)+IF($M245>=DL$2,$AJ245/($M245-2009),0)+IF($N245>=DL$2,$AK245/($N245-2009),0)+IF($O245>=DL$2,$AL245/($O245-2009),0)+IF($P245>=DL$2,$AM245/($P245-2009),0)+IF($Q245>=DL$2,$AN245/($Q245-2009),0)+IF($R245>=DL$2,$AO245/($R245-2009),0)+IF($S245>=DL$2,$AP245/($S245-2009),0)+IF($T245>=DL$2,$AQ245/($T245-2009),0)+IF($U245>=DL$2,$AR245/($U245-2009),0)+IF($V245>=DL$2,$AS245/($V245-2009),0)+IF($W245>=DL$2,$AT245/($W245-2009),0)+IF($X245>=DL$2,$AU245/($X245-2009),0)+IF($Y245>=DL$2,$AV245/($Y245-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B262","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E262","v":75},{"$f":"D$3+$C247+Distributionsanlæg!D248","v":1980},{"$f":"E$3+$C247+Distributionsanlæg!E248","v":1990},{"$f":"F$3+$C247+Distributionsanlæg!F248","v":2000},{"$f":"G$3+$C247+Distributionsanlæg!G248","v":2010},{"$f":"H$3+$C247+Distributionsanlæg!H248","v":2020},{"$f":"I$3+$C247+Distributionsanlæg!I248","v":2030},{"$f":"J$3+$C247+Distributionsanlæg!J248","v":2040},{"$f":"K$3+$C247+Distributionsanlæg!K248","v":2050},{"$f":"L$3+$C247+Distributionsanlæg!L248","v":2057},{"$f":"M$3+$C247+Distributionsanlæg!M248","v":2062},{"$f":"N$3+$C247+Distributionsanlæg!N248","v":2067},{"$f":"O$3+$C247+Distributionsanlæg!O248","v":2072},{"$f":"P$3+$C247+Distributionsanlæg!P248","v":2075},{"$f":"Q$3+$C247+Distributionsanlæg!Q248","v":2076},{"$f":"R$3+$C247+Distributionsanlæg!R248","v":2077},{"$f":"S$3+$C247+Distributionsanlæg!S248","v":2078},{"$f":"T$3+$C247+Distributionsanlæg!T248","v":2079},{"$f":"U$3+$C247+Distributionsanlæg!U248","v":2080},{"$f":"V$3+$C247+Distributionsanlæg!V248","v":2081},{"$f":"W$3+$C247+Distributionsanlæg!W248","v":2082},{"$f":"X$3+$C247+Distributionsanlæg!X248","v":2083},{"$f":"Y$3+$C247+Distributionsanlæg!Y248","v":2084},null,{"$f":"Distributionsanlæg!BU247","v":0},{"$f":"Distributionsanlæg!BV247","v":0},{"$f":"Distributionsanlæg!BW247","v":0},{"$f":"Distributionsanlæg!BX247","v":0},{"$f":"Distributionsanlæg!BY247","v":0},{"$f":"Distributionsanlæg!BZ247","v":0},{"$f":"Distributionsanlæg!CA247","v":0},{"$f":"Distributionsanlæg!CB247","v":0},{"$f":"Distributionsanlæg!CC247","v":0},{"$f":"Distributionsanlæg!CD247","v":0},{"$f":"Distributionsanlæg!CE247","v":0},{"$f":"Distributionsanlæg!CF247","v":0},{"$f":"Distributionsanlæg!CG247","v":0},{"$f":"Distributionsanlæg!CH247","v":0},{"$f":"Distributionsanlæg!CI247","v":0},{"$f":"Distributionsanlæg!CJ247","v":0},{"$f":"Distributionsanlæg!CK247","v":0},{"$f":"Distributionsanlæg!CL247","v":0},{"$f":"Distributionsanlæg!CM247","v":0},{"$f":"Distributionsanlæg!CN247","v":0},{"$f":"Distributionsanlæg!CO247","v":0},{"$f":"Distributionsanlæg!CP247","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D247>=AY$2,$AA247/($D247-2009),0)+IF($E247>=AY$2,$AB247/($E247-2009),0)+IF($F247>=AY$2,$AC247/($F247-2009),0)+IF($G247>=AY$2,$AD247/($G247-2009),0)+IF($H247>=AY$2,$AE247/($H247-2009),0)+IF($I247>=AY$2,$AF247/($I247-2009),0)+IF($J247>=AY$2,$AG247/($J247-2009),0)+IF($K247>=AY$2,$AH247/($K247-2009),0)+IF($L247>=AY$2,$AI247/($L247-2009),0)+IF($M247>=AY$2,$AJ247/($M247-2009),0)+IF($N247>=AY$2,$AK247/($N247-2009),0)+IF($O247>=AY$2,$AL247/($O247-2009),0)+IF($P247>=AY$2,$AM247/($P247-2009),0)+IF($Q247>=AY$2,$AN247/($Q247-2009),0)+IF($R247>=AY$2,$AO247/($R247-2009),0)+IF($S247>=AY$2,$AP247/($S247-2009),0)+IF($T247>=AY$2,$AQ247/($T247-2009),0)+IF($U247>=AY$2,$AR247/($U247-2009),0)+IF($V247>=AY$2,$AS247/($V247-2009),0)+IF($W247>=AY$2,$AT247/($W247-2009),0)+IF($X247>=AY$2,$AU247/($X247-2009),0)+IF($Y247>=AY$2,$AV247/($Y247-2009),0)","v":0},{"$f":"IF($D247>=AZ$2,$AA247/($D247-2009),0)+IF($E247>=AZ$2,$AB247/($E247-2009),0)+IF($F247>=AZ$2,$AC247/($F247-2009),0)+IF($G247>=AZ$2,$AD247/($G247-2009),0)+IF($H247>=AZ$2,$AE247/($H247-2009),0)+IF($I247>=AZ$2,$AF247/($I247-2009),0)+IF($J247>=AZ$2,$AG247/($J247-2009),0)+IF($K247>=AZ$2,$AH247/($K247-2009),0)+IF($L247>=AZ$2,$AI247/($L247-2009),0)+IF($M247>=AZ$2,$AJ247/($M247-2009),0)+IF($N247>=AZ$2,$AK247/($N247-2009),0)+IF($O247>=AZ$2,$AL247/($O247-2009),0)+IF($P247>=AZ$2,$AM247/($P247-2009),0)+IF($Q247>=AZ$2,$AN247/($Q247-2009),0)+IF($R247>=AZ$2,$AO247/($R247-2009),0)+IF($S247>=AZ$2,$AP247/($S247-2009),0)+IF($T247>=AZ$2,$AQ247/($T247-2009),0)+IF($U247>=AZ$2,$AR247/($U247-2009),0)+IF($V247>=AZ$2,$AS247/($V247-2009),0)+IF($W247>=AZ$2,$AT247/($W247-2009),0)+IF($X247>=AZ$2,$AU247/($X247-2009),0)+IF($Y247>=AZ$2,$AV247/($Y247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D247>=DL$2,$AA247/($D247-2009),0)+IF($E247>=DL$2,$AB247/($E247-2009),0)+IF($F247>=DL$2,$AC247/($F247-2009),0)+IF($G247>=DL$2,$AD247/($G247-2009),0)+IF($H247>=DL$2,$AE247/($H247-2009),0)+IF($I247>=DL$2,$AF247/($I247-2009),0)+IF($J247>=DL$2,$AG247/($J247-2009),0)+IF($K247>=DL$2,$AH247/($K247-2009),0)+IF($L247>=DL$2,$AI247/($L247-2009),0)+IF($M247>=DL$2,$AJ247/($M247-2009),0)+IF($N247>=DL$2,$AK247/($N247-2009),0)+IF($O247>=DL$2,$AL247/($O247-2009),0)+IF($P247>=DL$2,$AM247/($P247-2009),0)+IF($Q247>=DL$2,$AN247/($Q247-2009),0)+IF($R247>=DL$2,$AO247/($R247-2009),0)+IF($S247>=DL$2,$AP247/($S247-2009),0)+IF($T247>=DL$2,$AQ247/($T247-2009),0)+IF($U247>=DL$2,$AR247/($U247-2009),0)+IF($V247>=DL$2,$AS247/($V247-2009),0)+IF($W247>=DL$2,$AT247/($W247-2009),0)+IF($X247>=DL$2,$AU247/($X247-2009),0)+IF($Y247>=DL$2,$AV247/($Y247-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B263","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E263","v":20},{"$f":"D$3+$C249","v":1925},{"$f":"E$3+$C249","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU249","v":0},{"$f":"Distributionsanlæg!BV249","v":0},{"$f":"Distributionsanlæg!BW249","v":0},{"$f":"Distributionsanlæg!BX249","v":0},{"$f":"Distributionsanlæg!BY249","v":0},{"$f":"Distributionsanlæg!BZ249","v":0},{"$f":"Distributionsanlæg!CA249","v":0},{"$f":"Distributionsanlæg!CB249","v":0},{"$f":"Distributionsanlæg!CC249","v":0},{"$f":"Distributionsanlæg!CD249","v":0},{"$f":"Distributionsanlæg!CE249","v":0},{"$f":"Distributionsanlæg!CF249","v":0},{"$f":"Distributionsanlæg!CG249","v":0},{"$f":"Distributionsanlæg!CH249","v":0},{"$f":"Distributionsanlæg!CI249","v":0},{"$f":"Distributionsanlæg!CJ249","v":0},{"$f":"Distributionsanlæg!CK249","v":0},{"$f":"Distributionsanlæg!CL249","v":0},{"$f":"Distributionsanlæg!CM249","v":0},{"$f":"Distributionsanlæg!CN249","v":0},{"$f":"Distributionsanlæg!CO249","v":0},{"$f":"Distributionsanlæg!CP249","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D249>=AY$2,$AA249/($D249-2009),0)+IF($E249>=AY$2,$AB249/($E249-2009),0)+IF($F249>=AY$2,$AC249/($F249-2009),0)+IF($G249>=AY$2,$AD249/($G249-2009),0)+IF($H249>=AY$2,$AE249/($H249-2009),0)+IF($I249>=AY$2,$AF249/($I249-2009),0)+IF($J249>=AY$2,$AG249/($J249-2009),0)+IF($K249>=AY$2,$AH249/($K249-2009),0)+IF($L249>=AY$2,$AI249/($L249-2009),0)+IF($M249>=AY$2,$AJ249/($M249-2009),0)+IF($N249>=AY$2,$AK249/($N249-2009),0)+IF($O249>=AY$2,$AL249/($O249-2009),0)+IF($P249>=AY$2,$AM249/($P249-2009),0)+IF($Q249>=AY$2,$AN249/($Q249-2009),0)+IF($R249>=AY$2,$AO249/($R249-2009),0)+IF($S249>=AY$2,$AP249/($S249-2009),0)+IF($T249>=AY$2,$AQ249/($T249-2009),0)+IF($U249>=AY$2,$AR249/($U249-2009),0)+IF($V249>=AY$2,$AS249/($V249-2009),0)+IF($W249>=AY$2,$AT249/($W249-2009),0)+IF($X249>=AY$2,$AU249/($X249-2009),0)+IF($Y249>=AY$2,$AV249/($Y249-2009),0)","v":0},{"$f":"IF($D249>=AZ$2,$AA249/($D249-2009),0)+IF($E249>=AZ$2,$AB249/($E249-2009),0)+IF($F249>=AZ$2,$AC249/($F249-2009),0)+IF($G249>=AZ$2,$AD249/($G249-2009),0)+IF($H249>=AZ$2,$AE249/($H249-2009),0)+IF($I249>=AZ$2,$AF249/($I249-2009),0)+IF($J249>=AZ$2,$AG249/($J249-2009),0)+IF($K249>=AZ$2,$AH249/($K249-2009),0)+IF($L249>=AZ$2,$AI249/($L249-2009),0)+IF($M249>=AZ$2,$AJ249/($M249-2009),0)+IF($N249>=AZ$2,$AK249/($N249-2009),0)+IF($O249>=AZ$2,$AL249/($O249-2009),0)+IF($P249>=AZ$2,$AM249/($P249-2009),0)+IF($Q249>=AZ$2,$AN249/($Q249-2009),0)+IF($R249>=AZ$2,$AO249/($R249-2009),0)+IF($S249>=AZ$2,$AP249/($S249-2009),0)+IF($T249>=AZ$2,$AQ249/($T249-2009),0)+IF($U249>=AZ$2,$AR249/($U249-2009),0)+IF($V249>=AZ$2,$AS249/($V249-2009),0)+IF($W249>=AZ$2,$AT249/($W249-2009),0)+IF($X249>=AZ$2,$AU249/($X249-2009),0)+IF($Y249>=AZ$2,$AV249/($Y249-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D249>=DL$2,$AA249/($D249-2009),0)+IF($E249>=DL$2,$AB249/($E249-2009),0)+IF($F249>=DL$2,$AC249/($F249-2009),0)+IF($G249>=DL$2,$AD249/($G249-2009),0)+IF($H249>=DL$2,$AE249/($H249-2009),0)+IF($I249>=DL$2,$AF249/($I249-2009),0)+IF($J249>=DL$2,$AG249/($J249-2009),0)+IF($K249>=DL$2,$AH249/($K249-2009),0)+IF($L249>=DL$2,$AI249/($L249-2009),0)+IF($M249>=DL$2,$AJ249/($M249-2009),0)+IF($N249>=DL$2,$AK249/($N249-2009),0)+IF($O249>=DL$2,$AL249/($O249-2009),0)+IF($P249>=DL$2,$AM249/($P249-2009),0)+IF($Q249>=DL$2,$AN249/($Q249-2009),0)+IF($R249>=DL$2,$AO249/($R249-2009),0)+IF($S249>=DL$2,$AP249/($S249-2009),0)+IF($T249>=DL$2,$AQ249/($T249-2009),0)+IF($U249>=DL$2,$AR249/($U249-2009),0)+IF($V249>=DL$2,$AS249/($V249-2009),0)+IF($W249>=DL$2,$AT249/($W249-2009),0)+IF($X249>=DL$2,$AU249/($X249-2009),0)+IF($Y249>=DL$2,$AV249/($Y249-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B264","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E264","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU250","v":0},{"$f":"Distributionsanlæg!BV250","v":0},{"$f":"Distributionsanlæg!BW250","v":0},{"$f":"Distributionsanlæg!BX250","v":0},{"$f":"Distributionsanlæg!BY250","v":0},{"$f":"Distributionsanlæg!BZ250","v":0},{"$f":"Distributionsanlæg!CA250","v":0},{"$f":"Distributionsanlæg!CB250","v":0},{"$f":"Distributionsanlæg!CC250","v":0},{"$f":"Distributionsanlæg!CD250","v":0},{"$f":"Distributionsanlæg!CE250","v":0},{"$f":"Distributionsanlæg!CF250","v":0},{"$f":"Distributionsanlæg!CG250","v":0},{"$f":"Distributionsanlæg!CH250","v":0},{"$f":"Distributionsanlæg!CI250","v":0},{"$f":"Distributionsanlæg!CJ250","v":0},{"$f":"Distributionsanlæg!CK250","v":0},{"$f":"Distributionsanlæg!CL250","v":0},{"$f":"Distributionsanlæg!CM250","v":0},{"$f":"Distributionsanlæg!CN250","v":0},{"$f":"Distributionsanlæg!CO250","v":0},{"$f":"Distributionsanlæg!CP250","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B265","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E265","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU251","v":0},{"$f":"Distributionsanlæg!BV251","v":0},{"$f":"Distributionsanlæg!BW251","v":0},{"$f":"Distributionsanlæg!BX251","v":0},{"$f":"Distributionsanlæg!BY251","v":0},{"$f":"Distributionsanlæg!BZ251","v":0},{"$f":"Distributionsanlæg!CA251","v":0},{"$f":"Distributionsanlæg!CB251","v":0},{"$f":"Distributionsanlæg!CC251","v":0},{"$f":"Distributionsanlæg!CD251","v":0},{"$f":"Distributionsanlæg!CE251","v":0},{"$f":"Distributionsanlæg!CF251","v":0},{"$f":"Distributionsanlæg!CG251","v":0},{"$f":"Distributionsanlæg!CH251","v":0},{"$f":"Distributionsanlæg!CI251","v":0},{"$f":"Distributionsanlæg!CJ251","v":0},{"$f":"Distributionsanlæg!CK251","v":0},{"$f":"Distributionsanlæg!CL251","v":0},{"$f":"Distributionsanlæg!CM251","v":0},{"$f":"Distributionsanlæg!CN251","v":0},{"$f":"Distributionsanlæg!CO251","v":0},{"$f":"Distributionsanlæg!CP251","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B266","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E266","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU252","v":0},{"$f":"Distributionsanlæg!BV252","v":0},{"$f":"Distributionsanlæg!BW252","v":0},{"$f":"Distributionsanlæg!BX252","v":0},{"$f":"Distributionsanlæg!BY252","v":0},{"$f":"Distributionsanlæg!BZ252","v":0},{"$f":"Distributionsanlæg!CA252","v":0},{"$f":"Distributionsanlæg!CB252","v":0},{"$f":"Distributionsanlæg!CC252","v":0},{"$f":"Distributionsanlæg!CD252","v":0},{"$f":"Distributionsanlæg!CE252","v":0},{"$f":"Distributionsanlæg!CF252","v":0},{"$f":"Distributionsanlæg!CG252","v":0},{"$f":"Distributionsanlæg!CH252","v":0},{"$f":"Distributionsanlæg!CI252","v":0},{"$f":"Distributionsanlæg!CJ252","v":0},{"$f":"Distributionsanlæg!CK252","v":0},{"$f":"Distributionsanlæg!CL252","v":0},{"$f":"Distributionsanlæg!CM252","v":0},{"$f":"Distributionsanlæg!CN252","v":0},{"$f":"Distributionsanlæg!CO252","v":0},{"$f":"Distributionsanlæg!CP252","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D252>=DK$2,$AA252/($D252-2009),0)+IF($E252>=DK$2,$AB252/($E252-2009),0)+IF($F252>=DK$2,$AC252/($F252-2009),0)+IF($G252>=DK$2,$AD252/($G252-2009),0)+IF($H252>=DK$2,$AE252/($H252-2009),0)+IF($I252>=DK$2,$AF252/($I252-2009),0)+IF($J252>=DK$2,$AG252/($J252-2009),0)+IF($K252>=DK$2,$AH252/($K252-2009),0)+IF($L252>=DK$2,$AI252/($L252-2009),0)+IF($M252>=DK$2,$AJ252/($M252-2009),0)+IF($N252>=DK$2,$AK252/($N252-2009),0)+IF($O252>=DK$2,$AL252/($O252-2009),0)+IF($P252>=DK$2,$AM252/($P252-2009),0)+IF($Q252>=DK$2,$AN252/($Q252-2009),0)+IF($R252>=DK$2,$AO252/($R252-2009),0)+IF($S252>=DK$2,$AP252/($S252-2009),0)+IF($T252>=DK$2,$AQ252/($T252-2009),0)+IF($U252>=DK$2,$AR252/($U252-2009),0)+IF($V252>=DK$2,$AS252/($V252-2009),0)+IF($W252>=DK$2,$AT252/($W252-2009),0)+IF($X252>=DK$2,$AU252/($X252-2009),0)+IF($Y252>=DK$2,$AV252/($Y252-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B267","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E267","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU253","v":0},{"$f":"Distributionsanlæg!BV253","v":0},{"$f":"Distributionsanlæg!BW253","v":0},{"$f":"Distributionsanlæg!BX253","v":0},{"$f":"Distributionsanlæg!BY253","v":0},{"$f":"Distributionsanlæg!BZ253","v":0},{"$f":"Distributionsanlæg!CA253","v":0},{"$f":"Distributionsanlæg!CB253","v":0},{"$f":"Distributionsanlæg!CC253","v":0},{"$f":"Distributionsanlæg!CD253","v":0},{"$f":"Distributionsanlæg!CE253","v":0},{"$f":"Distributionsanlæg!CF253","v":0},{"$f":"Distributionsanlæg!CG253","v":0},{"$f":"Distributionsanlæg!CH253","v":0},{"$f":"Distributionsanlæg!CI253","v":0},{"$f":"Distributionsanlæg!CJ253","v":0},{"$f":"Distributionsanlæg!CK253","v":0},{"$f":"Distributionsanlæg!CL253","v":0},{"$f":"Distributionsanlæg!CM253","v":0},{"$f":"Distributionsanlæg!CN253","v":0},{"$f":"Distributionsanlæg!CO253","v":0},{"$f":"Distributionsanlæg!CP253","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D253>=AZ$2,$AA253/($D253-2009),0)+IF($E253>=AZ$2,$AB253/($E253-2009),0)+IF($F253>=AZ$2,$AC253/($F253-2009),0)+IF($G253>=AZ$2,$AD253/($G253-2009),0)+IF($H253>=AZ$2,$AE253/($H253-2009),0)+IF($I253>=AZ$2,$AF253/($I253-2009),0)+IF($J253>=AZ$2,$AG253/($J253-2009),0)+IF($K253>=AZ$2,$AH253/($K253-2009),0)+IF($L253>=AZ$2,$AI253/($L253-2009),0)+IF($M253>=AZ$2,$AJ253/($M253-2009),0)+IF($N253>=AZ$2,$AK253/($N253-2009),0)+IF($O253>=AZ$2,$AL253/($O253-2009),0)+IF($P253>=AZ$2,$AM253/($P253-2009),0)+IF($Q253>=AZ$2,$AN253/($Q253-2009),0)+IF($R253>=AZ$2,$AO253/($R253-2009),0)+IF($S253>=AZ$2,$AP253/($S253-2009),0)+IF($T253>=AZ$2,$AQ253/($T253-2009),0)+IF($U253>=AZ$2,$AR253/($U253-2009),0)+IF($V253>=AZ$2,$AS253/($V253-2009),0)+IF($W253>=AZ$2,$AT253/($W253-2009),0)+IF($X253>=AZ$2,$AU253/($X253-2009),0)+IF($Y253>=AZ$2,$AV253/($Y253-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B268","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E268","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU254","v":0},{"$f":"Distributionsanlæg!BV254","v":0},{"$f":"Distributionsanlæg!BW254","v":0},{"$f":"Distributionsanlæg!BX254","v":0},{"$f":"Distributionsanlæg!BY254","v":0},{"$f":"Distributionsanlæg!BZ254","v":0},{"$f":"Distributionsanlæg!CA254","v":0},{"$f":"Distributionsanlæg!CB254","v":0},{"$f":"Distributionsanlæg!CC254","v":0},{"$f":"Distributionsanlæg!CD254","v":0},{"$f":"Distributionsanlæg!CE254","v":0},{"$f":"Distributionsanlæg!CF254","v":0},{"$f":"Distributionsanlæg!CG254","v":0},{"$f":"Distributionsanlæg!CH254","v":0},{"$f":"Distributionsanlæg!CI254","v":0},{"$f":"Distributionsanlæg!CJ254","v":0},{"$f":"Distributionsanlæg!CK254","v":0},{"$f":"Distributionsanlæg!CL254","v":0},{"$f":"Distributionsanlæg!CM254","v":0},{"$f":"Distributionsanlæg!CN254","v":0},{"$f":"Distributionsanlæg!CO254","v":0},{"$f":"Distributionsanlæg!CP254","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B269","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E269","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU255","v":0},{"$f":"Distributionsanlæg!BV255","v":0},{"$f":"Distributionsanlæg!BW255","v":0},{"$f":"Distributionsanlæg!BX255","v":0},{"$f":"Distributionsanlæg!BY255","v":0},{"$f":"Distributionsanlæg!BZ255","v":0},{"$f":"Distributionsanlæg!CA255","v":0},{"$f":"Distributionsanlæg!CB255","v":0},{"$f":"Distributionsanlæg!CC255","v":0},{"$f":"Distributionsanlæg!CD255","v":0},{"$f":"Distributionsanlæg!CE255","v":0},{"$f":"Distributionsanlæg!CF255","v":0},{"$f":"Distributionsanlæg!CG255","v":0},{"$f":"Distributionsanlæg!CH255","v":0},{"$f":"Distributionsanlæg!CI255","v":0},{"$f":"Distributionsanlæg!CJ255","v":0},{"$f":"Distributionsanlæg!CK255","v":0},{"$f":"Distributionsanlæg!CL255","v":0},{"$f":"Distributionsanlæg!CM255","v":0},{"$f":"Distributionsanlæg!CN255","v":0},{"$f":"Distributionsanlæg!CO255","v":0},{"$f":"Distributionsanlæg!CP255","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B270","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E270","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU256","v":0},{"$f":"Distributionsanlæg!BV256","v":0},{"$f":"Distributionsanlæg!BW256","v":0},{"$f":"Distributionsanlæg!BX256","v":0},{"$f":"Distributionsanlæg!BY256","v":0},{"$f":"Distributionsanlæg!BZ256","v":0},{"$f":"Distributionsanlæg!CA256","v":0},{"$f":"Distributionsanlæg!CB256","v":0},{"$f":"Distributionsanlæg!CC256","v":0},{"$f":"Distributionsanlæg!CD256","v":0},{"$f":"Distributionsanlæg!CE256","v":0},{"$f":"Distributionsanlæg!CF256","v":0},{"$f":"Distributionsanlæg!CG256","v":0},{"$f":"Distributionsanlæg!CH256","v":0},{"$f":"Distributionsanlæg!CI256","v":0},{"$f":"Distributionsanlæg!CJ256","v":0},{"$f":"Distributionsanlæg!CK256","v":0},{"$f":"Distributionsanlæg!CL256","v":0},{"$f":"Distributionsanlæg!CM256","v":0},{"$f":"Distributionsanlæg!CN256","v":0},{"$f":"Distributionsanlæg!CO256","v":0},{"$f":"Distributionsanlæg!CP256","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D256>=DK$2,$AA256/($D256-2009),0)+IF($E256>=DK$2,$AB256/($E256-2009),0)+IF($F256>=DK$2,$AC256/($F256-2009),0)+IF($G256>=DK$2,$AD256/($G256-2009),0)+IF($H256>=DK$2,$AE256/($H256-2009),0)+IF($I256>=DK$2,$AF256/($I256-2009),0)+IF($J256>=DK$2,$AG256/($J256-2009),0)+IF($K256>=DK$2,$AH256/($K256-2009),0)+IF($L256>=DK$2,$AI256/($L256-2009),0)+IF($M256>=DK$2,$AJ256/($M256-2009),0)+IF($N256>=DK$2,$AK256/($N256-2009),0)+IF($O256>=DK$2,$AL256/($O256-2009),0)+IF($P256>=DK$2,$AM256/($P256-2009),0)+IF($Q256>=DK$2,$AN256/($Q256-2009),0)+IF($R256>=DK$2,$AO256/($R256-2009),0)+IF($S256>=DK$2,$AP256/($S256-2009),0)+IF($T256>=DK$2,$AQ256/($T256-2009),0)+IF($U256>=DK$2,$AR256/($U256-2009),0)+IF($V256>=DK$2,$AS256/($V256-2009),0)+IF($W256>=DK$2,$AT256/($W256-2009),0)+IF($X256>=DK$2,$AU256/($X256-2009),0)+IF($Y256>=DK$2,$AV256/($Y256-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B271","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E271","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU257","v":0},{"$f":"Distributionsanlæg!BV257","v":0},{"$f":"Distributionsanlæg!BW257","v":0},{"$f":"Distributionsanlæg!BX257","v":0},{"$f":"Distributionsanlæg!BY257","v":0},{"$f":"Distributionsanlæg!BZ257","v":0},{"$f":"Distributionsanlæg!CA257","v":0},{"$f":"Distributionsanlæg!CB257","v":0},{"$f":"Distributionsanlæg!CC257","v":0},{"$f":"Distributionsanlæg!CD257","v":0},{"$f":"Distributionsanlæg!CE257","v":0},{"$f":"Distributionsanlæg!CF257","v":0},{"$f":"Distributionsanlæg!CG257","v":0},{"$f":"Distributionsanlæg!CH257","v":0},{"$f":"Distributionsanlæg!CI257","v":0},{"$f":"Distributionsanlæg!CJ257","v":0},{"$f":"Distributionsanlæg!CK257","v":0},{"$f":"Distributionsanlæg!CL257","v":0},{"$f":"Distributionsanlæg!CM257","v":0},{"$f":"Distributionsanlæg!CN257","v":0},{"$f":"Distributionsanlæg!CO257","v":0},{"$f":"Distributionsanlæg!CP257","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D257>=AZ$2,$AA257/($D257-2009),0)+IF($E257>=AZ$2,$AB257/($E257-2009),0)+IF($F257>=AZ$2,$AC257/($F257-2009),0)+IF($G257>=AZ$2,$AD257/($G257-2009),0)+IF($H257>=AZ$2,$AE257/($H257-2009),0)+IF($I257>=AZ$2,$AF257/($I257-2009),0)+IF($J257>=AZ$2,$AG257/($J257-2009),0)+IF($K257>=AZ$2,$AH257/($K257-2009),0)+IF($L257>=AZ$2,$AI257/($L257-2009),0)+IF($M257>=AZ$2,$AJ257/($M257-2009),0)+IF($N257>=AZ$2,$AK257/($N257-2009),0)+IF($O257>=AZ$2,$AL257/($O257-2009),0)+IF($P257>=AZ$2,$AM257/($P257-2009),0)+IF($Q257>=AZ$2,$AN257/($Q257-2009),0)+IF($R257>=AZ$2,$AO257/($R257-2009),0)+IF($S257>=AZ$2,$AP257/($S257-2009),0)+IF($T257>=AZ$2,$AQ257/($T257-2009),0)+IF($U257>=AZ$2,$AR257/($U257-2009),0)+IF($V257>=AZ$2,$AS257/($V257-2009),0)+IF($W257>=AZ$2,$AT257/($W257-2009),0)+IF($X257>=AZ$2,$AU257/($X257-2009),0)+IF($Y257>=AZ$2,$AV257/($Y257-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B272","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E272","v":75},{"$f":"D$3+$C258+Distributionsanlæg!D259","v":1980},{"$f":"E$3+$C258+Distributionsanlæg!E259","v":1990},{"$f":"F$3+$C258+Distributionsanlæg!F259","v":2000},{"$f":"G$3+$C258+Distributionsanlæg!G259","v":2010},{"$f":"H$3+$C258+Distributionsanlæg!H259","v":2020},{"$f":"I$3+$C258+Distributionsanlæg!I259","v":2030},{"$f":"J$3+$C258+Distributionsanlæg!J259","v":2040},{"$f":"K$3+$C258+Distributionsanlæg!K259","v":2050},{"$f":"L$3+$C258+Distributionsanlæg!L259","v":2057},{"$f":"M$3+$C258+Distributionsanlæg!M259","v":2062},{"$f":"N$3+$C258+Distributionsanlæg!N259","v":2067},{"$f":"O$3+$C258+Distributionsanlæg!O259","v":2072},{"$f":"P$3+$C258+Distributionsanlæg!P259","v":2075},{"$f":"Q$3+$C258+Distributionsanlæg!Q259","v":2076},{"$f":"R$3+$C258+Distributionsanlæg!R259","v":2077},{"$f":"S$3+$C258+Distributionsanlæg!S259","v":2078},{"$f":"T$3+$C258+Distributionsanlæg!T259","v":2079},{"$f":"U$3+$C258+Distributionsanlæg!U259","v":2080},{"$f":"V$3+$C258+Distributionsanlæg!V259","v":2081},{"$f":"W$3+$C258+Distributionsanlæg!W259","v":2082},{"$f":"X$3+$C258+Distributionsanlæg!X259","v":2083},{"$f":"Y$3+$C258+Distributionsanlæg!Y259","v":2084},null,{"$f":"Distributionsanlæg!BU258","v":0},{"$f":"Distributionsanlæg!BV258","v":0},{"$f":"Distributionsanlæg!BW258","v":0},{"$f":"Distributionsanlæg!BX258","v":0},{"$f":"Distributionsanlæg!BY258","v":0},{"$f":"Distributionsanlæg!BZ258","v":0},{"$f":"Distributionsanlæg!CA258","v":0},{"$f":"Distributionsanlæg!CB258","v":0},{"$f":"Distributionsanlæg!CC258","v":0},{"$f":"Distributionsanlæg!CD258","v":0},{"$f":"Distributionsanlæg!CE258","v":0},{"$f":"Distributionsanlæg!CF258","v":0},{"$f":"Distributionsanlæg!CG258","v":0},{"$f":"Distributionsanlæg!CH258","v":0},{"$f":"Distributionsanlæg!CI258","v":0},{"$f":"Distributionsanlæg!CJ258","v":0},{"$f":"Distributionsanlæg!CK258","v":0},{"$f":"Distributionsanlæg!CL258","v":0},{"$f":"Distributionsanlæg!CM258","v":0},{"$f":"Distributionsanlæg!CN258","v":0},{"$f":"Distributionsanlæg!CO258","v":0},{"$f":"Distributionsanlæg!CP258","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Overløbsbygværker - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW261:AW276)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY261:AY277)","v":0},{"$f":"SUM(AZ261:AZ277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL261:DL277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B274","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E274","v":75},{"$f":"D$3+$C261+Distributionsanlæg!D262","v":1980},{"$f":"E$3+$C261+Distributionsanlæg!E262","v":1990},{"$f":"F$3+$C261+Distributionsanlæg!F262","v":2000},{"$f":"G$3+$C261+Distributionsanlæg!G262","v":2010},{"$f":"H$3+$C261+Distributionsanlæg!H262","v":2020},{"$f":"I$3+$C261+Distributionsanlæg!I262","v":2030},{"$f":"J$3+$C261+Distributionsanlæg!J262","v":2040},{"$f":"K$3+$C261+Distributionsanlæg!K262","v":2050},{"$f":"L$3+$C261+Distributionsanlæg!L262","v":2057},{"$f":"M$3+$C261+Distributionsanlæg!M262","v":2062},{"$f":"N$3+$C261+Distributionsanlæg!N262","v":2067},{"$f":"O$3+$C261+Distributionsanlæg!O262","v":2072},{"$f":"P$3+$C261+Distributionsanlæg!P262","v":2075},{"$f":"Q$3+$C261+Distributionsanlæg!Q262","v":2076},{"$f":"R$3+$C261+Distributionsanlæg!R262","v":2077},{"$f":"S$3+$C261+Distributionsanlæg!S262","v":2078},{"$f":"T$3+$C261+Distributionsanlæg!T262","v":2079},{"$f":"U$3+$C261+Distributionsanlæg!U262","v":2080},{"$f":"V$3+$C261+Distributionsanlæg!V262","v":2081},{"$f":"W$3+$C261+Distributionsanlæg!W262","v":2082},{"$f":"X$3+$C261+Distributionsanlæg!X262","v":2083},{"$f":"Y$3+$C261+Distributionsanlæg!Y262","v":2084},null,{"$f":"Distributionsanlæg!BU261","v":0},{"$f":"Distributionsanlæg!BV261","v":0},{"$f":"Distributionsanlæg!BW261","v":0},{"$f":"Distributionsanlæg!BX261","v":0},{"$f":"Distributionsanlæg!BY261","v":0},{"$f":"Distributionsanlæg!BZ261","v":0},{"$f":"Distributionsanlæg!CA261","v":0},{"$f":"Distributionsanlæg!CB261","v":0},{"$f":"Distributionsanlæg!CC261","v":0},{"$f":"Distributionsanlæg!CD261","v":0},{"$f":"Distributionsanlæg!CE261","v":0},{"$f":"Distributionsanlæg!CF261","v":0},{"$f":"Distributionsanlæg!CG261","v":0},{"$f":"Distributionsanlæg!CH261","v":0},{"$f":"Distributionsanlæg!CI261","v":0},{"$f":"Distributionsanlæg!CJ261","v":0},{"$f":"Distributionsanlæg!CK261","v":0},{"$f":"Distributionsanlæg!CL261","v":0},{"$f":"Distributionsanlæg!CM261","v":0},{"$f":"Distributionsanlæg!CN261","v":0},{"$f":"Distributionsanlæg!CO261","v":0},{"$f":"Distributionsanlæg!CP261","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D261>=AY$2,$AA261/($D261-2009),0)+IF($E261>=AY$2,$AB261/($E261-2009),0)+IF($F261>=AY$2,$AC261/($F261-2009),0)+IF($G261>=AY$2,$AD261/($G261-2009),0)+IF($H261>=AY$2,$AE261/($H261-2009),0)+IF($I261>=AY$2,$AF261/($I261-2009),0)+IF($J261>=AY$2,$AG261/($J261-2009),0)+IF($K261>=AY$2,$AH261/($K261-2009),0)+IF($L261>=AY$2,$AI261/($L261-2009),0)+IF($M261>=AY$2,$AJ261/($M261-2009),0)+IF($N261>=AY$2,$AK261/($N261-2009),0)+IF($O261>=AY$2,$AL261/($O261-2009),0)+IF($P261>=AY$2,$AM261/($P261-2009),0)+IF($Q261>=AY$2,$AN261/($Q261-2009),0)+IF($R261>=AY$2,$AO261/($R261-2009),0)+IF($S261>=AY$2,$AP261/($S261-2009),0)+IF($T261>=AY$2,$AQ261/($T261-2009),0)+IF($U261>=AY$2,$AR261/($U261-2009),0)+IF($V261>=AY$2,$AS261/($V261-2009),0)+IF($W261>=AY$2,$AT261/($W261-2009),0)+IF($X261>=AY$2,$AU261/($X261-2009),0)+IF($Y261>=AY$2,$AV261/($Y261-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D261>=BO$2,$AA261/($D261-2009),0)+IF($E261>=BO$2,$AB261/($E261-2009),0)+IF($F261>=BO$2,$AC261/($F261-2009),0)+IF($G261>=BO$2,$AD261/($G261-2009),0)+IF($H261>=BO$2,$AE261/($H261-2009),0)+IF($I261>=BO$2,$AF261/($I261-2009),0)+IF($J261>=BO$2,$AG261/($J261-2009),0)+IF($K261>=BO$2,$AH261/($K261-2009),0)+IF($L261>=BO$2,$AI261/($L261-2009),0)+IF($M261>=BO$2,$AJ261/($M261-2009),0)+IF($N261>=BO$2,$AK261/($N261-2009),0)+IF($O261>=BO$2,$AL261/($O261-2009),0)+IF($P261>=BO$2,$AM261/($P261-2009),0)+IF($Q261>=BO$2,$AN261/($Q261-2009),0)+IF($R261>=BO$2,$AO261/($R261-2009),0)+IF($S261>=BO$2,$AP261/($S261-2009),0)+IF($T261>=BO$2,$AQ261/($T261-2009),0)+IF($U261>=BO$2,$AR261/($U261-2009),0)+IF($V261>=BO$2,$AS261/($V261-2009),0)+IF($W261>=BO$2,$AT261/($W261-2009),0)+IF($X261>=BO$2,$AU261/($X261-2009),0)+IF($Y261>=BO$2,$AV261/($Y261-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D261>=EA$2,$AA261/($D261-2009),0)+IF($E261>=EA$2,$AB261/($E261-2009),0)+IF($F261>=EA$2,$AC261/($F261-2009),0)+IF($G261>=EA$2,$AD261/($G261-2009),0)+IF($H261>=EA$2,$AE261/($H261-2009),0)+IF($I261>=EA$2,$AF261/($I261-2009),0)+IF($J261>=EA$2,$AG261/($J261-2009),0)+IF($K261>=EA$2,$AH261/($K261-2009),0)+IF($L261>=EA$2,$AI261/($L261-2009),0)+IF($M261>=EA$2,$AJ261/($M261-2009),0)+IF($N261>=EA$2,$AK261/($N261-2009),0)+IF($O261>=EA$2,$AL261/($O261-2009),0)+IF($P261>=EA$2,$AM261/($P261-2009),0)+IF($Q261>=EA$2,$AN261/($Q261-2009),0)+IF($R261>=EA$2,$AO261/($R261-2009),0)+IF($S261>=EA$2,$AP261/($S261-2009),0)+IF($T261>=EA$2,$AQ261/($T261-2009),0)+IF($U261>=EA$2,$AR261/($U261-2009),0)+IF($V261>=EA$2,$AS261/($V261-2009),0)+IF($W261>=EA$2,$AT261/($W261-2009),0)+IF($X261>=EA$2,$AU261/($X261-2009),0)+IF($Y261>=EA$2,$AV261/($Y261-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B275","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E275","v":75},{"$f":"D$3+$C263+Distributionsanlæg!D264","v":1980},{"$f":"E$3+$C263+Distributionsanlæg!E264","v":1990},{"$f":"F$3+$C263+Distributionsanlæg!F264","v":2000},{"$f":"G$3+$C263+Distributionsanlæg!G264","v":2010},{"$f":"H$3+$C263+Distributionsanlæg!H264","v":2020},{"$f":"I$3+$C263+Distributionsanlæg!I264","v":2030},{"$f":"J$3+$C263+Distributionsanlæg!J264","v":2040},{"$f":"K$3+$C263+Distributionsanlæg!K264","v":2050},{"$f":"L$3+$C263+Distributionsanlæg!L264","v":2057},{"$f":"M$3+$C263+Distributionsanlæg!M264","v":2062},{"$f":"N$3+$C263+Distributionsanlæg!N264","v":2067},{"$f":"O$3+$C263+Distributionsanlæg!O264","v":2072},{"$f":"P$3+$C263+Distributionsanlæg!P264","v":2075},{"$f":"Q$3+$C263+Distributionsanlæg!Q264","v":2076},{"$f":"R$3+$C263+Distributionsanlæg!R264","v":2077},{"$f":"S$3+$C263+Distributionsanlæg!S264","v":2078},{"$f":"T$3+$C263+Distributionsanlæg!T264","v":2079},{"$f":"U$3+$C263+Distributionsanlæg!U264","v":2080},{"$f":"V$3+$C263+Distributionsanlæg!V264","v":2081},{"$f":"W$3+$C263+Distributionsanlæg!W264","v":2082},{"$f":"X$3+$C263+Distributionsanlæg!X264","v":2083},{"$f":"Y$3+$C263+Distributionsanlæg!Y264","v":2084},null,{"$f":"Distributionsanlæg!BU263","v":0},{"$f":"Distributionsanlæg!BV263","v":0},{"$f":"Distributionsanlæg!BW263","v":0},{"$f":"Distributionsanlæg!BX263","v":0},{"$f":"Distributionsanlæg!BY263","v":0},{"$f":"Distributionsanlæg!BZ263","v":0},{"$f":"Distributionsanlæg!CA263","v":0},{"$f":"Distributionsanlæg!CB263","v":0},{"$f":"Distributionsanlæg!CC263","v":0},{"$f":"Distributionsanlæg!CD263","v":0},{"$f":"Distributionsanlæg!CE263","v":0},{"$f":"Distributionsanlæg!CF263","v":0},{"$f":"Distributionsanlæg!CG263","v":0},{"$f":"Distributionsanlæg!CH263","v":0},{"$f":"Distributionsanlæg!CI263","v":0},{"$f":"Distributionsanlæg!CJ263","v":0},{"$f":"Distributionsanlæg!CK263","v":0},{"$f":"Distributionsanlæg!CL263","v":0},{"$f":"Distributionsanlæg!CM263","v":0},{"$f":"Distributionsanlæg!CN263","v":0},{"$f":"Distributionsanlæg!CO263","v":0},{"$f":"Distributionsanlæg!CP263","v":0},{"$f":"SUM(AA263:AV263)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D263>=AY$2,$AA263/($D263-2009),0)+IF($E263>=AY$2,$AB263/($E263-2009),0)+IF($F263>=AY$2,$AC263/($F263-2009),0)+IF($G263>=AY$2,$AD263/($G263-2009),0)+IF($H263>=AY$2,$AE263/($H263-2009),0)+IF($I263>=AY$2,$AF263/($I263-2009),0)+IF($J263>=AY$2,$AG263/($J263-2009),0)+IF($K263>=AY$2,$AH263/($K263-2009),0)+IF($L263>=AY$2,$AI263/($L263-2009),0)+IF($M263>=AY$2,$AJ263/($M263-2009),0)+IF($N263>=AY$2,$AK263/($N263-2009),0)+IF($O263>=AY$2,$AL263/($O263-2009),0)+IF($P263>=AY$2,$AM263/($P263-2009),0)+IF($Q263>=AY$2,$AN263/($Q263-2009),0)+IF($R263>=AY$2,$AO263/($R263-2009),0)+IF($S263>=AY$2,$AP263/($S263-2009),0)+IF($T263>=AY$2,$AQ263/($T263-2009),0)+IF($U263>=AY$2,$AR263/($U263-2009),0)+IF($V263>=AY$2,$AS263/($V263-2009),0)+IF($W263>=AY$2,$AT263/($W263-2009),0)+IF($X263>=AY$2,$AU263/($X263-2009),0)+IF($Y263>=AY$2,$AV263/($Y263-2009),0)","v":0},{"$f":"IF($D263>=AZ$2,$AA263/($D263-2009),0)+IF($E263>=AZ$2,$AB263/($E263-2009),0)+IF($F263>=AZ$2,$AC263/($F263-2009),0)+IF($G263>=AZ$2,$AD263/($G263-2009),0)+IF($H263>=AZ$2,$AE263/($H263-2009),0)+IF($I263>=AZ$2,$AF263/($I263-2009),0)+IF($J263>=AZ$2,$AG263/($J263-2009),0)+IF($K263>=AZ$2,$AH263/($K263-2009),0)+IF($L263>=AZ$2,$AI263/($L263-2009),0)+IF($M263>=AZ$2,$AJ263/($M263-2009),0)+IF($N263>=AZ$2,$AK263/($N263-2009),0)+IF($O263>=AZ$2,$AL263/($O263-2009),0)+IF($P263>=AZ$2,$AM263/($P263-2009),0)+IF($Q263>=AZ$2,$AN263/($Q263-2009),0)+IF($R263>=AZ$2,$AO263/($R263-2009),0)+IF($S263>=AZ$2,$AP263/($S263-2009),0)+IF($T263>=AZ$2,$AQ263/($T263-2009),0)+IF($U263>=AZ$2,$AR263/($U263-2009),0)+IF($V263>=AZ$2,$AS263/($V263-2009),0)+IF($W263>=AZ$2,$AT263/($W263-2009),0)+IF($X263>=AZ$2,$AU263/($X263-2009),0)+IF($Y263>=AZ$2,$AV263/($Y263-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D263>=DL$2,$AA263/($D263-2009),0)+IF($E263>=DL$2,$AB263/($E263-2009),0)+IF($F263>=DL$2,$AC263/($F263-2009),0)+IF($G263>=DL$2,$AD263/($G263-2009),0)+IF($H263>=DL$2,$AE263/($H263-2009),0)+IF($I263>=DL$2,$AF263/($I263-2009),0)+IF($J263>=DL$2,$AG263/($J263-2009),0)+IF($K263>=DL$2,$AH263/($K263-2009),0)+IF($L263>=DL$2,$AI263/($L263-2009),0)+IF($M263>=DL$2,$AJ263/($M263-2009),0)+IF($N263>=DL$2,$AK263/($N263-2009),0)+IF($O263>=DL$2,$AL263/($O263-2009),0)+IF($P263>=DL$2,$AM263/($P263-2009),0)+IF($Q263>=DL$2,$AN263/($Q263-2009),0)+IF($R263>=DL$2,$AO263/($R263-2009),0)+IF($S263>=DL$2,$AP263/($S263-2009),0)+IF($T263>=DL$2,$AQ263/($T263-2009),0)+IF($U263>=DL$2,$AR263/($U263-2009),0)+IF($V263>=DL$2,$AS263/($V263-2009),0)+IF($W263>=DL$2,$AT263/($W263-2009),0)+IF($X263>=DL$2,$AU263/($X263-2009),0)+IF($Y263>=DL$2,$AV263/($Y263-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B276","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E276","v":75},{"$f":"D$3+$C265+Distributionsanlæg!D266","v":1980},{"$f":"E$3+$C265+Distributionsanlæg!E266","v":1990},{"$f":"F$3+$C265+Distributionsanlæg!F266","v":2000},{"$f":"G$3+$C265+Distributionsanlæg!G266","v":2010},{"$f":"H$3+$C265+Distributionsanlæg!H266","v":2020},{"$f":"I$3+$C265+Distributionsanlæg!I266","v":2030},{"$f":"J$3+$C265+Distributionsanlæg!J266","v":2040},{"$f":"K$3+$C265+Distributionsanlæg!K266","v":2050},{"$f":"L$3+$C265+Distributionsanlæg!L266","v":2057},{"$f":"M$3+$C265+Distributionsanlæg!M266","v":2062},{"$f":"N$3+$C265+Distributionsanlæg!N266","v":2067},{"$f":"O$3+$C265+Distributionsanlæg!O266","v":2072},{"$f":"P$3+$C265+Distributionsanlæg!P266","v":2075},{"$f":"Q$3+$C265+Distributionsanlæg!Q266","v":2076},{"$f":"R$3+$C265+Distributionsanlæg!R266","v":2077},{"$f":"S$3+$C265+Distributionsanlæg!S266","v":2078},{"$f":"T$3+$C265+Distributionsanlæg!T266","v":2079},{"$f":"U$3+$C265+Distributionsanlæg!U266","v":2080},{"$f":"V$3+$C265+Distributionsanlæg!V266","v":2081},{"$f":"W$3+$C265+Distributionsanlæg!W266","v":2082},{"$f":"X$3+$C265+Distributionsanlæg!X266","v":2083},{"$f":"Y$3+$C265+Distributionsanlæg!Y266","v":2084},null,{"$f":"Distributionsanlæg!BU265","v":0},{"$f":"Distributionsanlæg!BV265","v":0},{"$f":"Distributionsanlæg!BW265","v":0},{"$f":"Distributionsanlæg!BX265","v":0},{"$f":"Distributionsanlæg!BY265","v":0},{"$f":"Distributionsanlæg!BZ265","v":0},{"$f":"Distributionsanlæg!CA265","v":0},{"$f":"Distributionsanlæg!CB265","v":0},{"$f":"Distributionsanlæg!CC265","v":0},{"$f":"Distributionsanlæg!CD265","v":0},{"$f":"Distributionsanlæg!CE265","v":0},{"$f":"Distributionsanlæg!CF265","v":0},{"$f":"Distributionsanlæg!CG265","v":0},{"$f":"Distributionsanlæg!CH265","v":0},{"$f":"Distributionsanlæg!CI265","v":0},{"$f":"Distributionsanlæg!CJ265","v":0},{"$f":"Distributionsanlæg!CK265","v":0},{"$f":"Distributionsanlæg!CL265","v":0},{"$f":"Distributionsanlæg!CM265","v":0},{"$f":"Distributionsanlæg!CN265","v":0},{"$f":"Distributionsanlæg!CO265","v":0},{"$f":"Distributionsanlæg!CP265","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D265>=AY$2,$AA265/($D265-2009),0)+IF($E265>=AY$2,$AB265/($E265-2009),0)+IF($F265>=AY$2,$AC265/($F265-2009),0)+IF($G265>=AY$2,$AD265/($G265-2009),0)+IF($H265>=AY$2,$AE265/($H265-2009),0)+IF($I265>=AY$2,$AF265/($I265-2009),0)+IF($J265>=AY$2,$AG265/($J265-2009),0)+IF($K265>=AY$2,$AH265/($K265-2009),0)+IF($L265>=AY$2,$AI265/($L265-2009),0)+IF($M265>=AY$2,$AJ265/($M265-2009),0)+IF($N265>=AY$2,$AK265/($N265-2009),0)+IF($O265>=AY$2,$AL265/($O265-2009),0)+IF($P265>=AY$2,$AM265/($P265-2009),0)+IF($Q265>=AY$2,$AN265/($Q265-2009),0)+IF($R265>=AY$2,$AO265/($R265-2009),0)+IF($S265>=AY$2,$AP265/($S265-2009),0)+IF($T265>=AY$2,$AQ265/($T265-2009),0)+IF($U265>=AY$2,$AR265/($U265-2009),0)+IF($V265>=AY$2,$AS265/($V265-2009),0)+IF($W265>=AY$2,$AT265/($W265-2009),0)+IF($X265>=AY$2,$AU265/($X265-2009),0)+IF($Y265>=AY$2,$AV265/($Y265-2009),0)","v":0},{"$f":"IF($D265>=AZ$2,$AA265/($D265-2009),0)+IF($E265>=AZ$2,$AB265/($E265-2009),0)+IF($F265>=AZ$2,$AC265/($F265-2009),0)+IF($G265>=AZ$2,$AD265/($G265-2009),0)+IF($H265>=AZ$2,$AE265/($H265-2009),0)+IF($I265>=AZ$2,$AF265/($I265-2009),0)+IF($J265>=AZ$2,$AG265/($J265-2009),0)+IF($K265>=AZ$2,$AH265/($K265-2009),0)+IF($L265>=AZ$2,$AI265/($L265-2009),0)+IF($M265>=AZ$2,$AJ265/($M265-2009),0)+IF($N265>=AZ$2,$AK265/($N265-2009),0)+IF($O265>=AZ$2,$AL265/($O265-2009),0)+IF($P265>=AZ$2,$AM265/($P265-2009),0)+IF($Q265>=AZ$2,$AN265/($Q265-2009),0)+IF($R265>=AZ$2,$AO265/($R265-2009),0)+IF($S265>=AZ$2,$AP265/($S265-2009),0)+IF($T265>=AZ$2,$AQ265/($T265-2009),0)+IF($U265>=AZ$2,$AR265/($U265-2009),0)+IF($V265>=AZ$2,$AS265/($V265-2009),0)+IF($W265>=AZ$2,$AT265/($W265-2009),0)+IF($X265>=AZ$2,$AU265/($X265-2009),0)+IF($Y265>=AZ$2,$AV265/($Y265-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D265>=DL$2,$AA265/($D265-2009),0)+IF($E265>=DL$2,$AB265/($E265-2009),0)+IF($F265>=DL$2,$AC265/($F265-2009),0)+IF($G265>=DL$2,$AD265/($G265-2009),0)+IF($H265>=DL$2,$AE265/($H265-2009),0)+IF($I265>=DL$2,$AF265/($I265-2009),0)+IF($J265>=DL$2,$AG265/($J265-2009),0)+IF($K265>=DL$2,$AH265/($K265-2009),0)+IF($L265>=DL$2,$AI265/($L265-2009),0)+IF($M265>=DL$2,$AJ265/($M265-2009),0)+IF($N265>=DL$2,$AK265/($N265-2009),0)+IF($O265>=DL$2,$AL265/($O265-2009),0)+IF($P265>=DL$2,$AM265/($P265-2009),0)+IF($Q265>=DL$2,$AN265/($Q265-2009),0)+IF($R265>=DL$2,$AO265/($R265-2009),0)+IF($S265>=DL$2,$AP265/($S265-2009),0)+IF($T265>=DL$2,$AQ265/($T265-2009),0)+IF($U265>=DL$2,$AR265/($U265-2009),0)+IF($V265>=DL$2,$AS265/($V265-2009),0)+IF($W265>=DL$2,$AT265/($W265-2009),0)+IF($X265>=DL$2,$AU265/($X265-2009),0)+IF($Y265>=DL$2,$AV265/($Y265-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B277","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E277","v":20},{"$f":"D$3+$C267","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,{"$f":"T$3+$C267","v":2024},2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU267","v":0},{"$f":"Distributionsanlæg!BV267","v":0},{"$f":"Distributionsanlæg!BW267","v":0},{"$f":"Distributionsanlæg!BX267","v":0},{"$f":"Distributionsanlæg!BY267","v":0},{"$f":"Distributionsanlæg!BZ267","v":0},{"$f":"Distributionsanlæg!CA267","v":0},{"$f":"Distributionsanlæg!CB267","v":0},{"$f":"Distributionsanlæg!CC267","v":0},{"$f":"Distributionsanlæg!CD267","v":0},{"$f":"Distributionsanlæg!CE267","v":0},{"$f":"Distributionsanlæg!CF267","v":0},{"$f":"Distributionsanlæg!CG267","v":0},{"$f":"Distributionsanlæg!CH267","v":0},{"$f":"Distributionsanlæg!CI267","v":0},{"$f":"Distributionsanlæg!CJ267","v":0},{"$f":"Distributionsanlæg!CK267","v":0},{"$f":"Distributionsanlæg!CL267","v":0},{"$f":"Distributionsanlæg!CM267","v":0},{"$f":"Distributionsanlæg!CN267","v":0},{"$f":"Distributionsanlæg!CO267","v":0},{"$f":"Distributionsanlæg!CP267","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D267>=AY$2,$AA267/($D267-2009),0)+IF($E267>=AY$2,$AB267/($E267-2009),0)+IF($F267>=AY$2,$AC267/($F267-2009),0)+IF($G267>=AY$2,$AD267/($G267-2009),0)+IF($H267>=AY$2,$AE267/($H267-2009),0)+IF($I267>=AY$2,$AF267/($I267-2009),0)+IF($J267>=AY$2,$AG267/($J267-2009),0)+IF($K267>=AY$2,$AH267/($K267-2009),0)+IF($L267>=AY$2,$AI267/($L267-2009),0)+IF($M267>=AY$2,$AJ267/($M267-2009),0)+IF($N267>=AY$2,$AK267/($N267-2009),0)+IF($O267>=AY$2,$AL267/($O267-2009),0)+IF($P267>=AY$2,$AM267/($P267-2009),0)+IF($Q267>=AY$2,$AN267/($Q267-2009),0)+IF($R267>=AY$2,$AO267/($R267-2009),0)+IF($S267>=AY$2,$AP267/($S267-2009),0)+IF($T267>=AY$2,$AQ267/($T267-2009),0)+IF($U267>=AY$2,$AR267/($U267-2009),0)+IF($V267>=AY$2,$AS267/($V267-2009),0)+IF($W267>=AY$2,$AT267/($W267-2009),0)+IF($X267>=AY$2,$AU267/($X267-2009),0)+IF($Y267>=AY$2,$AV267/($Y267-2009),0)","v":0},{"$f":"IF($D267>=AZ$2,$AA267/($D267-2009),0)+IF($E267>=AZ$2,$AB267/($E267-2009),0)+IF($F267>=AZ$2,$AC267/($F267-2009),0)+IF($G267>=AZ$2,$AD267/($G267-2009),0)+IF($H267>=AZ$2,$AE267/($H267-2009),0)+IF($I267>=AZ$2,$AF267/($I267-2009),0)+IF($J267>=AZ$2,$AG267/($J267-2009),0)+IF($K267>=AZ$2,$AH267/($K267-2009),0)+IF($L267>=AZ$2,$AI267/($L267-2009),0)+IF($M267>=AZ$2,$AJ267/($M267-2009),0)+IF($N267>=AZ$2,$AK267/($N267-2009),0)+IF($O267>=AZ$2,$AL267/($O267-2009),0)+IF($P267>=AZ$2,$AM267/($P267-2009),0)+IF($Q267>=AZ$2,$AN267/($Q267-2009),0)+IF($R267>=AZ$2,$AO267/($R267-2009),0)+IF($S267>=AZ$2,$AP267/($S267-2009),0)+IF($T267>=AZ$2,$AQ267/($T267-2009),0)+IF($U267>=AZ$2,$AR267/($U267-2009),0)+IF($V267>=AZ$2,$AS267/($V267-2009),0)+IF($W267>=AZ$2,$AT267/($W267-2009),0)+IF($X267>=AZ$2,$AU267/($X267-2009),0)+IF($Y267>=AZ$2,$AV267/($Y267-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D267>=DL$2,$AA267/($D267-2009),0)+IF($E267>=DL$2,$AB267/($E267-2009),0)+IF($F267>=DL$2,$AC267/($F267-2009),0)+IF($G267>=DL$2,$AD267/($G267-2009),0)+IF($H267>=DL$2,$AE267/($H267-2009),0)+IF($I267>=DL$2,$AF267/($I267-2009),0)+IF($J267>=DL$2,$AG267/($J267-2009),0)+IF($K267>=DL$2,$AH267/($K267-2009),0)+IF($L267>=DL$2,$AI267/($L267-2009),0)+IF($M267>=DL$2,$AJ267/($M267-2009),0)+IF($N267>=DL$2,$AK267/($N267-2009),0)+IF($O267>=DL$2,$AL267/($O267-2009),0)+IF($P267>=DL$2,$AM267/($P267-2009),0)+IF($Q267>=DL$2,$AN267/($Q267-2009),0)+IF($R267>=DL$2,$AO267/($R267-2009),0)+IF($S267>=DL$2,$AP267/($S267-2009),0)+IF($T267>=DL$2,$AQ267/($T267-2009),0)+IF($U267>=DL$2,$AR267/($U267-2009),0)+IF($V267>=DL$2,$AS267/($V267-2009),0)+IF($W267>=DL$2,$AT267/($W267-2009),0)+IF($X267>=DL$2,$AU267/($X267-2009),0)+IF($Y267>=DL$2,$AV267/($Y267-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B278","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E278","v":20},{"$f":"D$3+$C268","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU268","v":0},{"$f":"Distributionsanlæg!BV268","v":0},{"$f":"Distributionsanlæg!BW268","v":0},{"$f":"Distributionsanlæg!BX268","v":0},{"$f":"Distributionsanlæg!BY268","v":0},{"$f":"Distributionsanlæg!BZ268","v":0},{"$f":"Distributionsanlæg!CA268","v":0},{"$f":"Distributionsanlæg!CB268","v":0},{"$f":"Distributionsanlæg!CC268","v":0},{"$f":"Distributionsanlæg!CD268","v":0},{"$f":"Distributionsanlæg!CE268","v":0},{"$f":"Distributionsanlæg!CF268","v":0},{"$f":"Distributionsanlæg!CG268","v":0},{"$f":"Distributionsanlæg!CH268","v":0},{"$f":"Distributionsanlæg!CI268","v":0},{"$f":"Distributionsanlæg!CJ268","v":0},{"$f":"Distributionsanlæg!CK268","v":0},{"$f":"Distributionsanlæg!CL268","v":0},{"$f":"Distributionsanlæg!CM268","v":0},{"$f":"Distributionsanlæg!CN268","v":0},{"$f":"Distributionsanlæg!CO268","v":0},{"$f":"Distributionsanlæg!CP268","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B279","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E279","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU269","v":0},{"$f":"Distributionsanlæg!BV269","v":0},{"$f":"Distributionsanlæg!BW269","v":0},{"$f":"Distributionsanlæg!BX269","v":0},{"$f":"Distributionsanlæg!BY269","v":0},{"$f":"Distributionsanlæg!BZ269","v":0},{"$f":"Distributionsanlæg!CA269","v":0},{"$f":"Distributionsanlæg!CB269","v":0},{"$f":"Distributionsanlæg!CC269","v":0},{"$f":"Distributionsanlæg!CD269","v":0},{"$f":"Distributionsanlæg!CE269","v":0},{"$f":"Distributionsanlæg!CF269","v":0},{"$f":"Distributionsanlæg!CG269","v":0},{"$f":"Distributionsanlæg!CH269","v":0},{"$f":"Distributionsanlæg!CI269","v":0},{"$f":"Distributionsanlæg!CJ269","v":0},{"$f":"Distributionsanlæg!CK269","v":0},{"$f":"Distributionsanlæg!CL269","v":0},{"$f":"Distributionsanlæg!CM269","v":0},{"$f":"Distributionsanlæg!CN269","v":0},{"$f":"Distributionsanlæg!CO269","v":0},{"$f":"Distributionsanlæg!CP269","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B280","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E280","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU270","v":0},{"$f":"Distributionsanlæg!BV270","v":0},{"$f":"Distributionsanlæg!BW270","v":0},{"$f":"Distributionsanlæg!BX270","v":0},{"$f":"Distributionsanlæg!BY270","v":0},{"$f":"Distributionsanlæg!BZ270","v":0},{"$f":"Distributionsanlæg!CA270","v":0},{"$f":"Distributionsanlæg!CB270","v":0},{"$f":"Distributionsanlæg!CC270","v":0},{"$f":"Distributionsanlæg!CD270","v":0},{"$f":"Distributionsanlæg!CE270","v":0},{"$f":"Distributionsanlæg!CF270","v":0},{"$f":"Distributionsanlæg!CG270","v":0},{"$f":"Distributionsanlæg!CH270","v":0},{"$f":"Distributionsanlæg!CI270","v":0},{"$f":"Distributionsanlæg!CJ270","v":0},{"$f":"Distributionsanlæg!CK270","v":0},{"$f":"Distributionsanlæg!CL270","v":0},{"$f":"Distributionsanlæg!CM270","v":0},{"$f":"Distributionsanlæg!CN270","v":0},{"$f":"Distributionsanlæg!CO270","v":0},{"$f":"Distributionsanlæg!CP270","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D270>=DK$2,$AA270/($D270-2009),0)+IF($E270>=DK$2,$AB270/($E270-2009),0)+IF($F270>=DK$2,$AC270/($F270-2009),0)+IF($G270>=DK$2,$AD270/($G270-2009),0)+IF($H270>=DK$2,$AE270/($H270-2009),0)+IF($I270>=DK$2,$AF270/($I270-2009),0)+IF($J270>=DK$2,$AG270/($J270-2009),0)+IF($K270>=DK$2,$AH270/($K270-2009),0)+IF($L270>=DK$2,$AI270/($L270-2009),0)+IF($M270>=DK$2,$AJ270/($M270-2009),0)+IF($N270>=DK$2,$AK270/($N270-2009),0)+IF($O270>=DK$2,$AL270/($O270-2009),0)+IF($P270>=DK$2,$AM270/($P270-2009),0)+IF($Q270>=DK$2,$AN270/($Q270-2009),0)+IF($R270>=DK$2,$AO270/($R270-2009),0)+IF($S270>=DK$2,$AP270/($S270-2009),0)+IF($T270>=DK$2,$AQ270/($T270-2009),0)+IF($U270>=DK$2,$AR270/($U270-2009),0)+IF($V270>=DK$2,$AS270/($V270-2009),0)+IF($W270>=DK$2,$AT270/($W270-2009),0)+IF($X270>=DK$2,$AU270/($X270-2009),0)+IF($Y270>=DK$2,$AV270/($Y270-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B281","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E281","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU271","v":0},{"$f":"Distributionsanlæg!BV271","v":0},{"$f":"Distributionsanlæg!BW271","v":0},{"$f":"Distributionsanlæg!BX271","v":0},{"$f":"Distributionsanlæg!BY271","v":0},{"$f":"Distributionsanlæg!BZ271","v":0},{"$f":"Distributionsanlæg!CA271","v":0},{"$f":"Distributionsanlæg!CB271","v":0},{"$f":"Distributionsanlæg!CC271","v":0},{"$f":"Distributionsanlæg!CD271","v":0},{"$f":"Distributionsanlæg!CE271","v":0},{"$f":"Distributionsanlæg!CF271","v":0},{"$f":"Distributionsanlæg!CG271","v":0},{"$f":"Distributionsanlæg!CH271","v":0},{"$f":"Distributionsanlæg!CI271","v":0},{"$f":"Distributionsanlæg!CJ271","v":0},{"$f":"Distributionsanlæg!CK271","v":0},{"$f":"Distributionsanlæg!CL271","v":0},{"$f":"Distributionsanlæg!CM271","v":0},{"$f":"Distributionsanlæg!CN271","v":0},{"$f":"Distributionsanlæg!CO271","v":0},{"$f":"Distributionsanlæg!CP271","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D271>=AZ$2,$AA271/($D271-2009),0)+IF($E271>=AZ$2,$AB271/($E271-2009),0)+IF($F271>=AZ$2,$AC271/($F271-2009),0)+IF($G271>=AZ$2,$AD271/($G271-2009),0)+IF($H271>=AZ$2,$AE271/($H271-2009),0)+IF($I271>=AZ$2,$AF271/($I271-2009),0)+IF($J271>=AZ$2,$AG271/($J271-2009),0)+IF($K271>=AZ$2,$AH271/($K271-2009),0)+IF($L271>=AZ$2,$AI271/($L271-2009),0)+IF($M271>=AZ$2,$AJ271/($M271-2009),0)+IF($N271>=AZ$2,$AK271/($N271-2009),0)+IF($O271>=AZ$2,$AL271/($O271-2009),0)+IF($P271>=AZ$2,$AM271/($P271-2009),0)+IF($Q271>=AZ$2,$AN271/($Q271-2009),0)+IF($R271>=AZ$2,$AO271/($R271-2009),0)+IF($S271>=AZ$2,$AP271/($S271-2009),0)+IF($T271>=AZ$2,$AQ271/($T271-2009),0)+IF($U271>=AZ$2,$AR271/($U271-2009),0)+IF($V271>=AZ$2,$AS271/($V271-2009),0)+IF($W271>=AZ$2,$AT271/($W271-2009),0)+IF($X271>=AZ$2,$AU271/($X271-2009),0)+IF($Y271>=AZ$2,$AV271/($Y271-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B282","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E282","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU272","v":0},{"$f":"Distributionsanlæg!BV272","v":0},{"$f":"Distributionsanlæg!BW272","v":0},{"$f":"Distributionsanlæg!BX272","v":0},{"$f":"Distributionsanlæg!BY272","v":0},{"$f":"Distributionsanlæg!BZ272","v":0},{"$f":"Distributionsanlæg!CA272","v":0},{"$f":"Distributionsanlæg!CB272","v":0},{"$f":"Distributionsanlæg!CC272","v":0},{"$f":"Distributionsanlæg!CD272","v":0},{"$f":"Distributionsanlæg!CE272","v":0},{"$f":"Distributionsanlæg!CF272","v":0},{"$f":"Distributionsanlæg!CG272","v":0},{"$f":"Distributionsanlæg!CH272","v":0},{"$f":"Distributionsanlæg!CI272","v":0},{"$f":"Distributionsanlæg!CJ272","v":0},{"$f":"Distributionsanlæg!CK272","v":0},{"$f":"Distributionsanlæg!CL272","v":0},{"$f":"Distributionsanlæg!CM272","v":0},{"$f":"Distributionsanlæg!CN272","v":0},{"$f":"Distributionsanlæg!CO272","v":0},{"$f":"Distributionsanlæg!CP272","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B283","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E283","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU273","v":0},{"$f":"Distributionsanlæg!BV273","v":0},{"$f":"Distributionsanlæg!BW273","v":0},{"$f":"Distributionsanlæg!BX273","v":0},{"$f":"Distributionsanlæg!BY273","v":0},{"$f":"Distributionsanlæg!BZ273","v":0},{"$f":"Distributionsanlæg!CA273","v":0},{"$f":"Distributionsanlæg!CB273","v":0},{"$f":"Distributionsanlæg!CC273","v":0},{"$f":"Distributionsanlæg!CD273","v":0},{"$f":"Distributionsanlæg!CE273","v":0},{"$f":"Distributionsanlæg!CF273","v":0},{"$f":"Distributionsanlæg!CG273","v":0},{"$f":"Distributionsanlæg!CH273","v":0},{"$f":"Distributionsanlæg!CI273","v":0},{"$f":"Distributionsanlæg!CJ273","v":0},{"$f":"Distributionsanlæg!CK273","v":0},{"$f":"Distributionsanlæg!CL273","v":0},{"$f":"Distributionsanlæg!CM273","v":0},{"$f":"Distributionsanlæg!CN273","v":0},{"$f":"Distributionsanlæg!CO273","v":0},{"$f":"Distributionsanlæg!CP273","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B284","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E284","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU274","v":0},{"$f":"Distributionsanlæg!BV274","v":0},{"$f":"Distributionsanlæg!BW274","v":0},{"$f":"Distributionsanlæg!BX274","v":0},{"$f":"Distributionsanlæg!BY274","v":0},{"$f":"Distributionsanlæg!BZ274","v":0},{"$f":"Distributionsanlæg!CA274","v":0},{"$f":"Distributionsanlæg!CB274","v":0},{"$f":"Distributionsanlæg!CC274","v":0},{"$f":"Distributionsanlæg!CD274","v":0},{"$f":"Distributionsanlæg!CE274","v":0},{"$f":"Distributionsanlæg!CF274","v":0},{"$f":"Distributionsanlæg!CG274","v":0},{"$f":"Distributionsanlæg!CH274","v":0},{"$f":"Distributionsanlæg!CI274","v":0},{"$f":"Distributionsanlæg!CJ274","v":0},{"$f":"Distributionsanlæg!CK274","v":0},{"$f":"Distributionsanlæg!CL274","v":0},{"$f":"Distributionsanlæg!CM274","v":0},{"$f":"Distributionsanlæg!CN274","v":0},{"$f":"Distributionsanlæg!CO274","v":0},{"$f":"Distributionsanlæg!CP274","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D274>=DK$2,$AA274/($D274-2009),0)+IF($E274>=DK$2,$AB274/($E274-2009),0)+IF($F274>=DK$2,$AC274/($F274-2009),0)+IF($G274>=DK$2,$AD274/($G274-2009),0)+IF($H274>=DK$2,$AE274/($H274-2009),0)+IF($I274>=DK$2,$AF274/($I274-2009),0)+IF($J274>=DK$2,$AG274/($J274-2009),0)+IF($K274>=DK$2,$AH274/($K274-2009),0)+IF($L274>=DK$2,$AI274/($L274-2009),0)+IF($M274>=DK$2,$AJ274/($M274-2009),0)+IF($N274>=DK$2,$AK274/($N274-2009),0)+IF($O274>=DK$2,$AL274/($O274-2009),0)+IF($P274>=DK$2,$AM274/($P274-2009),0)+IF($Q274>=DK$2,$AN274/($Q274-2009),0)+IF($R274>=DK$2,$AO274/($R274-2009),0)+IF($S274>=DK$2,$AP274/($S274-2009),0)+IF($T274>=DK$2,$AQ274/($T274-2009),0)+IF($U274>=DK$2,$AR274/($U274-2009),0)+IF($V274>=DK$2,$AS274/($V274-2009),0)+IF($W274>=DK$2,$AT274/($W274-2009),0)+IF($X274>=DK$2,$AU274/($X274-2009),0)+IF($Y274>=DK$2,$AV274/($Y274-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B285","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E285","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU275","v":0},{"$f":"Distributionsanlæg!BV275","v":0},{"$f":"Distributionsanlæg!BW275","v":0},{"$f":"Distributionsanlæg!BX275","v":0},{"$f":"Distributionsanlæg!BY275","v":0},{"$f":"Distributionsanlæg!BZ275","v":0},{"$f":"Distributionsanlæg!CA275","v":0},{"$f":"Distributionsanlæg!CB275","v":0},{"$f":"Distributionsanlæg!CC275","v":0},{"$f":"Distributionsanlæg!CD275","v":0},{"$f":"Distributionsanlæg!CE275","v":0},{"$f":"Distributionsanlæg!CF275","v":0},{"$f":"Distributionsanlæg!CG275","v":0},{"$f":"Distributionsanlæg!CH275","v":0},{"$f":"Distributionsanlæg!CI275","v":0},{"$f":"Distributionsanlæg!CJ275","v":0},{"$f":"Distributionsanlæg!CK275","v":0},{"$f":"Distributionsanlæg!CL275","v":0},{"$f":"Distributionsanlæg!CM275","v":0},{"$f":"Distributionsanlæg!CN275","v":0},{"$f":"Distributionsanlæg!CO275","v":0},{"$f":"Distributionsanlæg!CP275","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D275>=AZ$2,$AA275/($D275-2009),0)+IF($E275>=AZ$2,$AB275/($E275-2009),0)+IF($F275>=AZ$2,$AC275/($F275-2009),0)+IF($G275>=AZ$2,$AD275/($G275-2009),0)+IF($H275>=AZ$2,$AE275/($H275-2009),0)+IF($I275>=AZ$2,$AF275/($I275-2009),0)+IF($J275>=AZ$2,$AG275/($J275-2009),0)+IF($K275>=AZ$2,$AH275/($K275-2009),0)+IF($L275>=AZ$2,$AI275/($L275-2009),0)+IF($M275>=AZ$2,$AJ275/($M275-2009),0)+IF($N275>=AZ$2,$AK275/($N275-2009),0)+IF($O275>=AZ$2,$AL275/($O275-2009),0)+IF($P275>=AZ$2,$AM275/($P275-2009),0)+IF($Q275>=AZ$2,$AN275/($Q275-2009),0)+IF($R275>=AZ$2,$AO275/($R275-2009),0)+IF($S275>=AZ$2,$AP275/($S275-2009),0)+IF($T275>=AZ$2,$AQ275/($T275-2009),0)+IF($U275>=AZ$2,$AR275/($U275-2009),0)+IF($V275>=AZ$2,$AS275/($V275-2009),0)+IF($W275>=AZ$2,$AT275/($W275-2009),0)+IF($X275>=AZ$2,$AU275/($X275-2009),0)+IF($Y275>=AZ$2,$AV275/($Y275-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B286","v":"Overbygning (efter beliggenhed) "},"stk.",{"$f":"+Genanskaffelsespriser!E286","v":75},{"$f":"D$3+$C276+Distributionsanlæg!D277","v":1980},{"$f":"E$3+$C276+Distributionsanlæg!E277","v":1990},{"$f":"F$3+$C276+Distributionsanlæg!F277","v":2000},{"$f":"G$3+$C276+Distributionsanlæg!G277","v":2010},{"$f":"H$3+$C276+Distributionsanlæg!H277","v":2020},{"$f":"I$3+$C276+Distributionsanlæg!I277","v":2030},{"$f":"J$3+$C276+Distributionsanlæg!J277","v":2040},{"$f":"K$3+$C276+Distributionsanlæg!K277","v":2050},{"$f":"L$3+$C276+Distributionsanlæg!L277","v":2057},{"$f":"M$3+$C276+Distributionsanlæg!M277","v":2062},{"$f":"N$3+$C276+Distributionsanlæg!N277","v":2067},{"$f":"O$3+$C276+Distributionsanlæg!O277","v":2072},{"$f":"P$3+$C276+Distributionsanlæg!P277","v":2075},{"$f":"Q$3+$C276+Distributionsanlæg!Q277","v":2076},{"$f":"R$3+$C276+Distributionsanlæg!R277","v":2077},{"$f":"S$3+$C276+Distributionsanlæg!S277","v":2078},{"$f":"T$3+$C276+Distributionsanlæg!T277","v":2079},{"$f":"U$3+$C276+Distributionsanlæg!U277","v":2080},{"$f":"V$3+$C276+Distributionsanlæg!V277","v":2081},{"$f":"W$3+$C276+Distributionsanlæg!W277","v":2082},{"$f":"X$3+$C276+Distributionsanlæg!X277","v":2083},{"$f":"Y$3+$C276+Distributionsanlæg!Y277","v":2084},null,{"$f":"Distributionsanlæg!BU276","v":0},{"$f":"Distributionsanlæg!BV276","v":0},{"$f":"Distributionsanlæg!BW276","v":0},{"$f":"Distributionsanlæg!BX276","v":0},{"$f":"Distributionsanlæg!BY276","v":0},{"$f":"Distributionsanlæg!BZ276","v":0},{"$f":"Distributionsanlæg!CA276","v":0},{"$f":"Distributionsanlæg!CB276","v":0},{"$f":"Distributionsanlæg!CC276","v":0},{"$f":"Distributionsanlæg!CD276","v":0},{"$f":"Distributionsanlæg!CE276","v":0},{"$f":"Distributionsanlæg!CF276","v":0},{"$f":"Distributionsanlæg!CG276","v":0},{"$f":"Distributionsanlæg!CH276","v":0},{"$f":"Distributionsanlæg!CI276","v":0},{"$f":"Distributionsanlæg!CJ276","v":0},{"$f":"Distributionsanlæg!CK276","v":0},{"$f":"Distributionsanlæg!CL276","v":0},{"$f":"Distributionsanlæg!CM276","v":0},{"$f":"Distributionsanlæg!CN276","v":0},{"$f":"Distributionsanlæg!CO276","v":0},{"$f":"Distributionsanlæg!CP276","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Overløbsbygværker - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW279:AW294)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY279:AY295)","v":0},{"$f":"SUM(AZ279:AZ295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL279:DL295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B288","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E288","v":75},{"$f":"D$3+$C279+Distributionsanlæg!D280","v":1980},{"$f":"E$3+$C279+Distributionsanlæg!E280","v":1990},{"$f":"F$3+$C279+Distributionsanlæg!F280","v":2000},{"$f":"G$3+$C279+Distributionsanlæg!G280","v":2010},{"$f":"H$3+$C279+Distributionsanlæg!H280","v":2020},{"$f":"I$3+$C279+Distributionsanlæg!I280","v":2030},{"$f":"J$3+$C279+Distributionsanlæg!J280","v":2040},{"$f":"K$3+$C279+Distributionsanlæg!K280","v":2050},{"$f":"L$3+$C279+Distributionsanlæg!L280","v":2057},{"$f":"M$3+$C279+Distributionsanlæg!M280","v":2062},{"$f":"N$3+$C279+Distributionsanlæg!N280","v":2067},{"$f":"O$3+$C279+Distributionsanlæg!O280","v":2072},{"$f":"P$3+$C279+Distributionsanlæg!P280","v":2075},{"$f":"Q$3+$C279+Distributionsanlæg!Q280","v":2076},{"$f":"R$3+$C279+Distributionsanlæg!R280","v":2077},{"$f":"S$3+$C279+Distributionsanlæg!S280","v":2078},{"$f":"T$3+$C279+Distributionsanlæg!T280","v":2079},{"$f":"U$3+$C279+Distributionsanlæg!U280","v":2080},{"$f":"V$3+$C279+Distributionsanlæg!V280","v":2081},{"$f":"W$3+$C279+Distributionsanlæg!W280","v":2082},{"$f":"X$3+$C279+Distributionsanlæg!X280","v":2083},{"$f":"Y$3+$C279+Distributionsanlæg!Y280","v":2084},null,{"$f":"Distributionsanlæg!BU279","v":0},{"$f":"Distributionsanlæg!BV279","v":0},{"$f":"Distributionsanlæg!BW279","v":0},{"$f":"Distributionsanlæg!BX279","v":0},{"$f":"Distributionsanlæg!BY279","v":0},{"$f":"Distributionsanlæg!BZ279","v":0},{"$f":"Distributionsanlæg!CA279","v":0},{"$f":"Distributionsanlæg!CB279","v":0},{"$f":"Distributionsanlæg!CC279","v":0},{"$f":"Distributionsanlæg!CD279","v":0},{"$f":"Distributionsanlæg!CE279","v":0},{"$f":"Distributionsanlæg!CF279","v":0},{"$f":"Distributionsanlæg!CG279","v":0},{"$f":"Distributionsanlæg!CH279","v":0},{"$f":"Distributionsanlæg!CI279","v":0},{"$f":"Distributionsanlæg!CJ279","v":0},{"$f":"Distributionsanlæg!CK279","v":0},{"$f":"Distributionsanlæg!CL279","v":0},{"$f":"Distributionsanlæg!CM279","v":0},{"$f":"Distributionsanlæg!CN279","v":0},{"$f":"Distributionsanlæg!CO279","v":0},{"$f":"Distributionsanlæg!CP279","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D279>=AY$2,$AA279/($D279-2009),0)+IF($E279>=AY$2,$AB279/($E279-2009),0)+IF($F279>=AY$2,$AC279/($F279-2009),0)+IF($G279>=AY$2,$AD279/($G279-2009),0)+IF($H279>=AY$2,$AE279/($H279-2009),0)+IF($I279>=AY$2,$AF279/($I279-2009),0)+IF($J279>=AY$2,$AG279/($J279-2009),0)+IF($K279>=AY$2,$AH279/($K279-2009),0)+IF($L279>=AY$2,$AI279/($L279-2009),0)+IF($M279>=AY$2,$AJ279/($M279-2009),0)+IF($N279>=AY$2,$AK279/($N279-2009),0)+IF($O279>=AY$2,$AL279/($O279-2009),0)+IF($P279>=AY$2,$AM279/($P279-2009),0)+IF($Q279>=AY$2,$AN279/($Q279-2009),0)+IF($R279>=AY$2,$AO279/($R279-2009),0)+IF($S279>=AY$2,$AP279/($S279-2009),0)+IF($T279>=AY$2,$AQ279/($T279-2009),0)+IF($U279>=AY$2,$AR279/($U279-2009),0)+IF($V279>=AY$2,$AS279/($V279-2009),0)+IF($W279>=AY$2,$AT279/($W279-2009),0)+IF($X279>=AY$2,$AU279/($X279-2009),0)+IF($Y279>=AY$2,$AV279/($Y279-2009),0)","v":0},{"$f":"IF($D279>=AZ$2,$AA279/($D279-2009),0)+IF($E279>=AZ$2,$AB279/($E279-2009),0)+IF($F279>=AZ$2,$AC279/($F279-2009),0)+IF($G279>=AZ$2,$AD279/($G279-2009),0)+IF($H279>=AZ$2,$AE279/($H279-2009),0)+IF($I279>=AZ$2,$AF279/($I279-2009),0)+IF($J279>=AZ$2,$AG279/($J279-2009),0)+IF($K279>=AZ$2,$AH279/($K279-2009),0)+IF($L279>=AZ$2,$AI279/($L279-2009),0)+IF($M279>=AZ$2,$AJ279/($M279-2009),0)+IF($N279>=AZ$2,$AK279/($N279-2009),0)+IF($O279>=AZ$2,$AL279/($O279-2009),0)+IF($P279>=AZ$2,$AM279/($P279-2009),0)+IF($Q279>=AZ$2,$AN279/($Q279-2009),0)+IF($R279>=AZ$2,$AO279/($R279-2009),0)+IF($S279>=AZ$2,$AP279/($S279-2009),0)+IF($T279>=AZ$2,$AQ279/($T279-2009),0)+IF($U279>=AZ$2,$AR279/($U279-2009),0)+IF($V279>=AZ$2,$AS279/($V279-2009),0)+IF($W279>=AZ$2,$AT279/($W279-2009),0)+IF($X279>=AZ$2,$AU279/($X279-2009),0)+IF($Y279>=AZ$2,$AV279/($Y279-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D279>=DL$2,$AA279/($D279-2009),0)+IF($E279>=DL$2,$AB279/($E279-2009),0)+IF($F279>=DL$2,$AC279/($F279-2009),0)+IF($G279>=DL$2,$AD279/($G279-2009),0)+IF($H279>=DL$2,$AE279/($H279-2009),0)+IF($I279>=DL$2,$AF279/($I279-2009),0)+IF($J279>=DL$2,$AG279/($J279-2009),0)+IF($K279>=DL$2,$AH279/($K279-2009),0)+IF($L279>=DL$2,$AI279/($L279-2009),0)+IF($M279>=DL$2,$AJ279/($M279-2009),0)+IF($N279>=DL$2,$AK279/($N279-2009),0)+IF($O279>=DL$2,$AL279/($O279-2009),0)+IF($P279>=DL$2,$AM279/($P279-2009),0)+IF($Q279>=DL$2,$AN279/($Q279-2009),0)+IF($R279>=DL$2,$AO279/($R279-2009),0)+IF($S279>=DL$2,$AP279/($S279-2009),0)+IF($T279>=DL$2,$AQ279/($T279-2009),0)+IF($U279>=DL$2,$AR279/($U279-2009),0)+IF($V279>=DL$2,$AS279/($V279-2009),0)+IF($W279>=DL$2,$AT279/($W279-2009),0)+IF($X279>=DL$2,$AU279/($X279-2009),0)+IF($Y279>=DL$2,$AV279/($Y279-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B289","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E289","v":75},{"$f":"D$3+$C281+Distributionsanlæg!D282","v":1980},{"$f":"E$3+$C281+Distributionsanlæg!E282","v":1990},{"$f":"F$3+$C281+Distributionsanlæg!F282","v":2000},{"$f":"G$3+$C281+Distributionsanlæg!G282","v":2010},{"$f":"H$3+$C281+Distributionsanlæg!H282","v":2020},{"$f":"I$3+$C281+Distributionsanlæg!I282","v":2030},{"$f":"J$3+$C281+Distributionsanlæg!J282","v":2040},{"$f":"K$3+$C281+Distributionsanlæg!K282","v":2050},{"$f":"L$3+$C281+Distributionsanlæg!L282","v":2057},{"$f":"M$3+$C281+Distributionsanlæg!M282","v":2062},{"$f":"N$3+$C281+Distributionsanlæg!N282","v":2067},{"$f":"O$3+$C281+Distributionsanlæg!O282","v":2072},{"$f":"P$3+$C281+Distributionsanlæg!P282","v":2075},{"$f":"Q$3+$C281+Distributionsanlæg!Q282","v":2076},{"$f":"R$3+$C281+Distributionsanlæg!R282","v":2077},{"$f":"S$3+$C281+Distributionsanlæg!S282","v":2078},{"$f":"T$3+$C281+Distributionsanlæg!T282","v":2079},{"$f":"U$3+$C281+Distributionsanlæg!U282","v":2080},{"$f":"V$3+$C281+Distributionsanlæg!V282","v":2081},{"$f":"W$3+$C281+Distributionsanlæg!W282","v":2082},{"$f":"X$3+$C281+Distributionsanlæg!X282","v":2083},{"$f":"Y$3+$C281+Distributionsanlæg!Y282","v":2084},null,{"$f":"Distributionsanlæg!BU281","v":0},{"$f":"Distributionsanlæg!BV281","v":0},{"$f":"Distributionsanlæg!BW281","v":0},{"$f":"Distributionsanlæg!BX281","v":0},{"$f":"Distributionsanlæg!BY281","v":0},{"$f":"Distributionsanlæg!BZ281","v":0},{"$f":"Distributionsanlæg!CA281","v":0},{"$f":"Distributionsanlæg!CB281","v":0},{"$f":"Distributionsanlæg!CC281","v":0},{"$f":"Distributionsanlæg!CD281","v":0},{"$f":"Distributionsanlæg!CE281","v":0},{"$f":"Distributionsanlæg!CF281","v":0},{"$f":"Distributionsanlæg!CG281","v":0},{"$f":"Distributionsanlæg!CH281","v":0},{"$f":"Distributionsanlæg!CI281","v":0},{"$f":"Distributionsanlæg!CJ281","v":0},{"$f":"Distributionsanlæg!CK281","v":0},{"$f":"Distributionsanlæg!CL281","v":0},{"$f":"Distributionsanlæg!CM281","v":0},{"$f":"Distributionsanlæg!CN281","v":0},{"$f":"Distributionsanlæg!CO281","v":0},{"$f":"Distributionsanlæg!CP281","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D281>=AY$2,$AA281/($D281-2009),0)+IF($E281>=AY$2,$AB281/($E281-2009),0)+IF($F281>=AY$2,$AC281/($F281-2009),0)+IF($G281>=AY$2,$AD281/($G281-2009),0)+IF($H281>=AY$2,$AE281/($H281-2009),0)+IF($I281>=AY$2,$AF281/($I281-2009),0)+IF($J281>=AY$2,$AG281/($J281-2009),0)+IF($K281>=AY$2,$AH281/($K281-2009),0)+IF($L281>=AY$2,$AI281/($L281-2009),0)+IF($M281>=AY$2,$AJ281/($M281-2009),0)+IF($N281>=AY$2,$AK281/($N281-2009),0)+IF($O281>=AY$2,$AL281/($O281-2009),0)+IF($P281>=AY$2,$AM281/($P281-2009),0)+IF($Q281>=AY$2,$AN281/($Q281-2009),0)+IF($R281>=AY$2,$AO281/($R281-2009),0)+IF($S281>=AY$2,$AP281/($S281-2009),0)+IF($T281>=AY$2,$AQ281/($T281-2009),0)+IF($U281>=AY$2,$AR281/($U281-2009),0)+IF($V281>=AY$2,$AS281/($V281-2009),0)+IF($W281>=AY$2,$AT281/($W281-2009),0)+IF($X281>=AY$2,$AU281/($X281-2009),0)+IF($Y281>=AY$2,$AV281/($Y281-2009),0)","v":0},{"$f":"IF($D281>=AZ$2,$AA281/($D281-2009),0)+IF($E281>=AZ$2,$AB281/($E281-2009),0)+IF($F281>=AZ$2,$AC281/($F281-2009),0)+IF($G281>=AZ$2,$AD281/($G281-2009),0)+IF($H281>=AZ$2,$AE281/($H281-2009),0)+IF($I281>=AZ$2,$AF281/($I281-2009),0)+IF($J281>=AZ$2,$AG281/($J281-2009),0)+IF($K281>=AZ$2,$AH281/($K281-2009),0)+IF($L281>=AZ$2,$AI281/($L281-2009),0)+IF($M281>=AZ$2,$AJ281/($M281-2009),0)+IF($N281>=AZ$2,$AK281/($N281-2009),0)+IF($O281>=AZ$2,$AL281/($O281-2009),0)+IF($P281>=AZ$2,$AM281/($P281-2009),0)+IF($Q281>=AZ$2,$AN281/($Q281-2009),0)+IF($R281>=AZ$2,$AO281/($R281-2009),0)+IF($S281>=AZ$2,$AP281/($S281-2009),0)+IF($T281>=AZ$2,$AQ281/($T281-2009),0)+IF($U281>=AZ$2,$AR281/($U281-2009),0)+IF($V281>=AZ$2,$AS281/($V281-2009),0)+IF($W281>=AZ$2,$AT281/($W281-2009),0)+IF($X281>=AZ$2,$AU281/($X281-2009),0)+IF($Y281>=AZ$2,$AV281/($Y281-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D281>=DL$2,$AA281/($D281-2009),0)+IF($E281>=DL$2,$AB281/($E281-2009),0)+IF($F281>=DL$2,$AC281/($F281-2009),0)+IF($G281>=DL$2,$AD281/($G281-2009),0)+IF($H281>=DL$2,$AE281/($H281-2009),0)+IF($I281>=DL$2,$AF281/($I281-2009),0)+IF($J281>=DL$2,$AG281/($J281-2009),0)+IF($K281>=DL$2,$AH281/($K281-2009),0)+IF($L281>=DL$2,$AI281/($L281-2009),0)+IF($M281>=DL$2,$AJ281/($M281-2009),0)+IF($N281>=DL$2,$AK281/($N281-2009),0)+IF($O281>=DL$2,$AL281/($O281-2009),0)+IF($P281>=DL$2,$AM281/($P281-2009),0)+IF($Q281>=DL$2,$AN281/($Q281-2009),0)+IF($R281>=DL$2,$AO281/($R281-2009),0)+IF($S281>=DL$2,$AP281/($S281-2009),0)+IF($T281>=DL$2,$AQ281/($T281-2009),0)+IF($U281>=DL$2,$AR281/($U281-2009),0)+IF($V281>=DL$2,$AS281/($V281-2009),0)+IF($W281>=DL$2,$AT281/($W281-2009),0)+IF($X281>=DL$2,$AU281/($X281-2009),0)+IF($Y281>=DL$2,$AV281/($Y281-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B290","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E290","v":75},{"$f":"D$3+$C283+Distributionsanlæg!D284","v":1980},{"$f":"E$3+$C283+Distributionsanlæg!E284","v":1990},{"$f":"F$3+$C283+Distributionsanlæg!F284","v":2000},{"$f":"G$3+$C283+Distributionsanlæg!G284","v":2010},{"$f":"H$3+$C283+Distributionsanlæg!H284","v":2020},{"$f":"I$3+$C283+Distributionsanlæg!I284","v":2030},{"$f":"J$3+$C283+Distributionsanlæg!J284","v":2040},{"$f":"K$3+$C283+Distributionsanlæg!K284","v":2050},{"$f":"L$3+$C283+Distributionsanlæg!L284","v":2057},{"$f":"M$3+$C283+Distributionsanlæg!M284","v":2062},{"$f":"N$3+$C283+Distributionsanlæg!N284","v":2067},{"$f":"O$3+$C283+Distributionsanlæg!O284","v":2072},{"$f":"P$3+$C283+Distributionsanlæg!P284","v":2075},{"$f":"Q$3+$C283+Distributionsanlæg!Q284","v":2076},{"$f":"R$3+$C283+Distributionsanlæg!R284","v":2077},{"$f":"S$3+$C283+Distributionsanlæg!S284","v":2078},{"$f":"T$3+$C283+Distributionsanlæg!T284","v":2079},{"$f":"U$3+$C283+Distributionsanlæg!U284","v":2080},{"$f":"V$3+$C283+Distributionsanlæg!V284","v":2081},{"$f":"W$3+$C283+Distributionsanlæg!W284","v":2082},{"$f":"X$3+$C283+Distributionsanlæg!X284","v":2083},{"$f":"Y$3+$C283+Distributionsanlæg!Y284","v":2084},null,{"$f":"Distributionsanlæg!BU283","v":0},{"$f":"Distributionsanlæg!BV283","v":0},{"$f":"Distributionsanlæg!BW283","v":0},{"$f":"Distributionsanlæg!BX283","v":0},{"$f":"Distributionsanlæg!BY283","v":0},{"$f":"Distributionsanlæg!BZ283","v":0},{"$f":"Distributionsanlæg!CA283","v":0},{"$f":"Distributionsanlæg!CB283","v":0},{"$f":"Distributionsanlæg!CC283","v":0},{"$f":"Distributionsanlæg!CD283","v":0},{"$f":"Distributionsanlæg!CE283","v":0},{"$f":"Distributionsanlæg!CF283","v":0},{"$f":"Distributionsanlæg!CG283","v":0},{"$f":"Distributionsanlæg!CH283","v":0},{"$f":"Distributionsanlæg!CI283","v":0},{"$f":"Distributionsanlæg!CJ283","v":0},{"$f":"Distributionsanlæg!CK283","v":0},{"$f":"Distributionsanlæg!CL283","v":0},{"$f":"Distributionsanlæg!CM283","v":0},{"$f":"Distributionsanlæg!CN283","v":0},{"$f":"Distributionsanlæg!CO283","v":0},{"$f":"Distributionsanlæg!CP283","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D283>=AY$2,$AA283/($D283-2009),0)+IF($E283>=AY$2,$AB283/($E283-2009),0)+IF($F283>=AY$2,$AC283/($F283-2009),0)+IF($G283>=AY$2,$AD283/($G283-2009),0)+IF($H283>=AY$2,$AE283/($H283-2009),0)+IF($I283>=AY$2,$AF283/($I283-2009),0)+IF($J283>=AY$2,$AG283/($J283-2009),0)+IF($K283>=AY$2,$AH283/($K283-2009),0)+IF($L283>=AY$2,$AI283/($L283-2009),0)+IF($M283>=AY$2,$AJ283/($M283-2009),0)+IF($N283>=AY$2,$AK283/($N283-2009),0)+IF($O283>=AY$2,$AL283/($O283-2009),0)+IF($P283>=AY$2,$AM283/($P283-2009),0)+IF($Q283>=AY$2,$AN283/($Q283-2009),0)+IF($R283>=AY$2,$AO283/($R283-2009),0)+IF($S283>=AY$2,$AP283/($S283-2009),0)+IF($T283>=AY$2,$AQ283/($T283-2009),0)+IF($U283>=AY$2,$AR283/($U283-2009),0)+IF($V283>=AY$2,$AS283/($V283-2009),0)+IF($W283>=AY$2,$AT283/($W283-2009),0)+IF($X283>=AY$2,$AU283/($X283-2009),0)+IF($Y283>=AY$2,$AV283/($Y283-2009),0)","v":0},{"$f":"IF($D283>=AZ$2,$AA283/($D283-2009),0)+IF($E283>=AZ$2,$AB283/($E283-2009),0)+IF($F283>=AZ$2,$AC283/($F283-2009),0)+IF($G283>=AZ$2,$AD283/($G283-2009),0)+IF($H283>=AZ$2,$AE283/($H283-2009),0)+IF($I283>=AZ$2,$AF283/($I283-2009),0)+IF($J283>=AZ$2,$AG283/($J283-2009),0)+IF($K283>=AZ$2,$AH283/($K283-2009),0)+IF($L283>=AZ$2,$AI283/($L283-2009),0)+IF($M283>=AZ$2,$AJ283/($M283-2009),0)+IF($N283>=AZ$2,$AK283/($N283-2009),0)+IF($O283>=AZ$2,$AL283/($O283-2009),0)+IF($P283>=AZ$2,$AM283/($P283-2009),0)+IF($Q283>=AZ$2,$AN283/($Q283-2009),0)+IF($R283>=AZ$2,$AO283/($R283-2009),0)+IF($S283>=AZ$2,$AP283/($S283-2009),0)+IF($T283>=AZ$2,$AQ283/($T283-2009),0)+IF($U283>=AZ$2,$AR283/($U283-2009),0)+IF($V283>=AZ$2,$AS283/($V283-2009),0)+IF($W283>=AZ$2,$AT283/($W283-2009),0)+IF($X283>=AZ$2,$AU283/($X283-2009),0)+IF($Y283>=AZ$2,$AV283/($Y283-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D283>=DL$2,$AA283/($D283-2009),0)+IF($E283>=DL$2,$AB283/($E283-2009),0)+IF($F283>=DL$2,$AC283/($F283-2009),0)+IF($G283>=DL$2,$AD283/($G283-2009),0)+IF($H283>=DL$2,$AE283/($H283-2009),0)+IF($I283>=DL$2,$AF283/($I283-2009),0)+IF($J283>=DL$2,$AG283/($J283-2009),0)+IF($K283>=DL$2,$AH283/($K283-2009),0)+IF($L283>=DL$2,$AI283/($L283-2009),0)+IF($M283>=DL$2,$AJ283/($M283-2009),0)+IF($N283>=DL$2,$AK283/($N283-2009),0)+IF($O283>=DL$2,$AL283/($O283-2009),0)+IF($P283>=DL$2,$AM283/($P283-2009),0)+IF($Q283>=DL$2,$AN283/($Q283-2009),0)+IF($R283>=DL$2,$AO283/($R283-2009),0)+IF($S283>=DL$2,$AP283/($S283-2009),0)+IF($T283>=DL$2,$AQ283/($T283-2009),0)+IF($U283>=DL$2,$AR283/($U283-2009),0)+IF($V283>=DL$2,$AS283/($V283-2009),0)+IF($W283>=DL$2,$AT283/($W283-2009),0)+IF($X283>=DL$2,$AU283/($X283-2009),0)+IF($Y283>=DL$2,$AV283/($Y283-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B291","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E291","v":20},{"$f":"D$3+$C285","v":1925},{"$f":"E$3+$C285","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU285","v":0},{"$f":"Distributionsanlæg!BV285","v":0},{"$f":"Distributionsanlæg!BW285","v":0},{"$f":"Distributionsanlæg!BX285","v":0},{"$f":"Distributionsanlæg!BY285","v":0},{"$f":"Distributionsanlæg!BZ285","v":0},{"$f":"Distributionsanlæg!CA285","v":0},{"$f":"Distributionsanlæg!CB285","v":0},{"$f":"Distributionsanlæg!CC285","v":0},{"$f":"Distributionsanlæg!CD285","v":0},{"$f":"Distributionsanlæg!CE285","v":0},{"$f":"Distributionsanlæg!CF285","v":0},{"$f":"Distributionsanlæg!CG285","v":0},{"$f":"Distributionsanlæg!CH285","v":0},{"$f":"Distributionsanlæg!CI285","v":0},{"$f":"Distributionsanlæg!CJ285","v":0},{"$f":"Distributionsanlæg!CK285","v":0},{"$f":"Distributionsanlæg!CL285","v":0},{"$f":"Distributionsanlæg!CM285","v":0},{"$f":"Distributionsanlæg!CN285","v":0},{"$f":"Distributionsanlæg!CO285","v":0},{"$f":"Distributionsanlæg!CP285","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D285>=AY$2,$AA285/($D285-2009),0)+IF($E285>=AY$2,$AB285/($E285-2009),0)+IF($F285>=AY$2,$AC285/($F285-2009),0)+IF($G285>=AY$2,$AD285/($G285-2009),0)+IF($H285>=AY$2,$AE285/($H285-2009),0)+IF($I285>=AY$2,$AF285/($I285-2009),0)+IF($J285>=AY$2,$AG285/($J285-2009),0)+IF($K285>=AY$2,$AH285/($K285-2009),0)+IF($L285>=AY$2,$AI285/($L285-2009),0)+IF($M285>=AY$2,$AJ285/($M285-2009),0)+IF($N285>=AY$2,$AK285/($N285-2009),0)+IF($O285>=AY$2,$AL285/($O285-2009),0)+IF($P285>=AY$2,$AM285/($P285-2009),0)+IF($Q285>=AY$2,$AN285/($Q285-2009),0)+IF($R285>=AY$2,$AO285/($R285-2009),0)+IF($S285>=AY$2,$AP285/($S285-2009),0)+IF($T285>=AY$2,$AQ285/($T285-2009),0)+IF($U285>=AY$2,$AR285/($U285-2009),0)+IF($V285>=AY$2,$AS285/($V285-2009),0)+IF($W285>=AY$2,$AT285/($W285-2009),0)+IF($X285>=AY$2,$AU285/($X285-2009),0)+IF($Y285>=AY$2,$AV285/($Y285-2009),0)","v":0},{"$f":"IF($D285>=AZ$2,$AA285/($D285-2009),0)+IF($E285>=AZ$2,$AB285/($E285-2009),0)+IF($F285>=AZ$2,$AC285/($F285-2009),0)+IF($G285>=AZ$2,$AD285/($G285-2009),0)+IF($H285>=AZ$2,$AE285/($H285-2009),0)+IF($I285>=AZ$2,$AF285/($I285-2009),0)+IF($J285>=AZ$2,$AG285/($J285-2009),0)+IF($K285>=AZ$2,$AH285/($K285-2009),0)+IF($L285>=AZ$2,$AI285/($L285-2009),0)+IF($M285>=AZ$2,$AJ285/($M285-2009),0)+IF($N285>=AZ$2,$AK285/($N285-2009),0)+IF($O285>=AZ$2,$AL285/($O285-2009),0)+IF($P285>=AZ$2,$AM285/($P285-2009),0)+IF($Q285>=AZ$2,$AN285/($Q285-2009),0)+IF($R285>=AZ$2,$AO285/($R285-2009),0)+IF($S285>=AZ$2,$AP285/($S285-2009),0)+IF($T285>=AZ$2,$AQ285/($T285-2009),0)+IF($U285>=AZ$2,$AR285/($U285-2009),0)+IF($V285>=AZ$2,$AS285/($V285-2009),0)+IF($W285>=AZ$2,$AT285/($W285-2009),0)+IF($X285>=AZ$2,$AU285/($X285-2009),0)+IF($Y285>=AZ$2,$AV285/($Y285-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D285>=DL$2,$AA285/($D285-2009),0)+IF($E285>=DL$2,$AB285/($E285-2009),0)+IF($F285>=DL$2,$AC285/($F285-2009),0)+IF($G285>=DL$2,$AD285/($G285-2009),0)+IF($H285>=DL$2,$AE285/($H285-2009),0)+IF($I285>=DL$2,$AF285/($I285-2009),0)+IF($J285>=DL$2,$AG285/($J285-2009),0)+IF($K285>=DL$2,$AH285/($K285-2009),0)+IF($L285>=DL$2,$AI285/($L285-2009),0)+IF($M285>=DL$2,$AJ285/($M285-2009),0)+IF($N285>=DL$2,$AK285/($N285-2009),0)+IF($O285>=DL$2,$AL285/($O285-2009),0)+IF($P285>=DL$2,$AM285/($P285-2009),0)+IF($Q285>=DL$2,$AN285/($Q285-2009),0)+IF($R285>=DL$2,$AO285/($R285-2009),0)+IF($S285>=DL$2,$AP285/($S285-2009),0)+IF($T285>=DL$2,$AQ285/($T285-2009),0)+IF($U285>=DL$2,$AR285/($U285-2009),0)+IF($V285>=DL$2,$AS285/($V285-2009),0)+IF($W285>=DL$2,$AT285/($W285-2009),0)+IF($X285>=DL$2,$AU285/($X285-2009),0)+IF($Y285>=DL$2,$AV285/($Y285-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B292","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E292","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU286","v":0},{"$f":"Distributionsanlæg!BV286","v":0},{"$f":"Distributionsanlæg!BW286","v":0},{"$f":"Distributionsanlæg!BX286","v":0},{"$f":"Distributionsanlæg!BY286","v":0},{"$f":"Distributionsanlæg!BZ286","v":0},{"$f":"Distributionsanlæg!CA286","v":0},{"$f":"Distributionsanlæg!CB286","v":0},{"$f":"Distributionsanlæg!CC286","v":0},{"$f":"Distributionsanlæg!CD286","v":0},{"$f":"Distributionsanlæg!CE286","v":0},{"$f":"Distributionsanlæg!CF286","v":0},{"$f":"Distributionsanlæg!CG286","v":0},{"$f":"Distributionsanlæg!CH286","v":0},{"$f":"Distributionsanlæg!CI286","v":0},{"$f":"Distributionsanlæg!CJ286","v":0},{"$f":"Distributionsanlæg!CK286","v":0},{"$f":"Distributionsanlæg!CL286","v":0},{"$f":"Distributionsanlæg!CM286","v":0},{"$f":"Distributionsanlæg!CN286","v":0},{"$f":"Distributionsanlæg!CO286","v":0},{"$f":"Distributionsanlæg!CP286","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B293","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E293","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU287","v":0},{"$f":"Distributionsanlæg!BV287","v":0},{"$f":"Distributionsanlæg!BW287","v":0},{"$f":"Distributionsanlæg!BX287","v":0},{"$f":"Distributionsanlæg!BY287","v":0},{"$f":"Distributionsanlæg!BZ287","v":0},{"$f":"Distributionsanlæg!CA287","v":0},{"$f":"Distributionsanlæg!CB287","v":0},{"$f":"Distributionsanlæg!CC287","v":0},{"$f":"Distributionsanlæg!CD287","v":0},{"$f":"Distributionsanlæg!CE287","v":0},{"$f":"Distributionsanlæg!CF287","v":0},{"$f":"Distributionsanlæg!CG287","v":0},{"$f":"Distributionsanlæg!CH287","v":0},{"$f":"Distributionsanlæg!CI287","v":0},{"$f":"Distributionsanlæg!CJ287","v":0},{"$f":"Distributionsanlæg!CK287","v":0},{"$f":"Distributionsanlæg!CL287","v":0},{"$f":"Distributionsanlæg!CM287","v":0},{"$f":"Distributionsanlæg!CN287","v":0},{"$f":"Distributionsanlæg!CO287","v":0},{"$f":"Distributionsanlæg!CP287","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B294","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E294","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU288","v":0},{"$f":"Distributionsanlæg!BV288","v":0},{"$f":"Distributionsanlæg!BW288","v":0},{"$f":"Distributionsanlæg!BX288","v":0},{"$f":"Distributionsanlæg!BY288","v":0},{"$f":"Distributionsanlæg!BZ288","v":0},{"$f":"Distributionsanlæg!CA288","v":0},{"$f":"Distributionsanlæg!CB288","v":0},{"$f":"Distributionsanlæg!CC288","v":0},{"$f":"Distributionsanlæg!CD288","v":0},{"$f":"Distributionsanlæg!CE288","v":0},{"$f":"Distributionsanlæg!CF288","v":0},{"$f":"Distributionsanlæg!CG288","v":0},{"$f":"Distributionsanlæg!CH288","v":0},{"$f":"Distributionsanlæg!CI288","v":0},{"$f":"Distributionsanlæg!CJ288","v":0},{"$f":"Distributionsanlæg!CK288","v":0},{"$f":"Distributionsanlæg!CL288","v":0},{"$f":"Distributionsanlæg!CM288","v":0},{"$f":"Distributionsanlæg!CN288","v":0},{"$f":"Distributionsanlæg!CO288","v":0},{"$f":"Distributionsanlæg!CP288","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D288>=DK$2,$AA288/($D288-2009),0)+IF($E288>=DK$2,$AB288/($E288-2009),0)+IF($F288>=DK$2,$AC288/($F288-2009),0)+IF($G288>=DK$2,$AD288/($G288-2009),0)+IF($H288>=DK$2,$AE288/($H288-2009),0)+IF($I288>=DK$2,$AF288/($I288-2009),0)+IF($J288>=DK$2,$AG288/($J288-2009),0)+IF($K288>=DK$2,$AH288/($K288-2009),0)+IF($L288>=DK$2,$AI288/($L288-2009),0)+IF($M288>=DK$2,$AJ288/($M288-2009),0)+IF($N288>=DK$2,$AK288/($N288-2009),0)+IF($O288>=DK$2,$AL288/($O288-2009),0)+IF($P288>=DK$2,$AM288/($P288-2009),0)+IF($Q288>=DK$2,$AN288/($Q288-2009),0)+IF($R288>=DK$2,$AO288/($R288-2009),0)+IF($S288>=DK$2,$AP288/($S288-2009),0)+IF($T288>=DK$2,$AQ288/($T288-2009),0)+IF($U288>=DK$2,$AR288/($U288-2009),0)+IF($V288>=DK$2,$AS288/($V288-2009),0)+IF($W288>=DK$2,$AT288/($W288-2009),0)+IF($X288>=DK$2,$AU288/($X288-2009),0)+IF($Y288>=DK$2,$AV288/($Y288-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B295","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E295","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU289","v":0},{"$f":"Distributionsanlæg!BV289","v":0},{"$f":"Distributionsanlæg!BW289","v":0},{"$f":"Distributionsanlæg!BX289","v":0},{"$f":"Distributionsanlæg!BY289","v":0},{"$f":"Distributionsanlæg!BZ289","v":0},{"$f":"Distributionsanlæg!CA289","v":0},{"$f":"Distributionsanlæg!CB289","v":0},{"$f":"Distributionsanlæg!CC289","v":0},{"$f":"Distributionsanlæg!CD289","v":0},{"$f":"Distributionsanlæg!CE289","v":0},{"$f":"Distributionsanlæg!CF289","v":0},{"$f":"Distributionsanlæg!CG289","v":0},{"$f":"Distributionsanlæg!CH289","v":0},{"$f":"Distributionsanlæg!CI289","v":0},{"$f":"Distributionsanlæg!CJ289","v":0},{"$f":"Distributionsanlæg!CK289","v":0},{"$f":"Distributionsanlæg!CL289","v":0},{"$f":"Distributionsanlæg!CM289","v":0},{"$f":"Distributionsanlæg!CN289","v":0},{"$f":"Distributionsanlæg!CO289","v":0},{"$f":"Distributionsanlæg!CP289","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D289>=AZ$2,$AA289/($D289-2009),0)+IF($E289>=AZ$2,$AB289/($E289-2009),0)+IF($F289>=AZ$2,$AC289/($F289-2009),0)+IF($G289>=AZ$2,$AD289/($G289-2009),0)+IF($H289>=AZ$2,$AE289/($H289-2009),0)+IF($I289>=AZ$2,$AF289/($I289-2009),0)+IF($J289>=AZ$2,$AG289/($J289-2009),0)+IF($K289>=AZ$2,$AH289/($K289-2009),0)+IF($L289>=AZ$2,$AI289/($L289-2009),0)+IF($M289>=AZ$2,$AJ289/($M289-2009),0)+IF($N289>=AZ$2,$AK289/($N289-2009),0)+IF($O289>=AZ$2,$AL289/($O289-2009),0)+IF($P289>=AZ$2,$AM289/($P289-2009),0)+IF($Q289>=AZ$2,$AN289/($Q289-2009),0)+IF($R289>=AZ$2,$AO289/($R289-2009),0)+IF($S289>=AZ$2,$AP289/($S289-2009),0)+IF($T289>=AZ$2,$AQ289/($T289-2009),0)+IF($U289>=AZ$2,$AR289/($U289-2009),0)+IF($V289>=AZ$2,$AS289/($V289-2009),0)+IF($W289>=AZ$2,$AT289/($W289-2009),0)+IF($X289>=AZ$2,$AU289/($X289-2009),0)+IF($Y289>=AZ$2,$AV289/($Y289-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B296","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E296","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU290","v":0},{"$f":"Distributionsanlæg!BV290","v":0},{"$f":"Distributionsanlæg!BW290","v":0},{"$f":"Distributionsanlæg!BX290","v":0},{"$f":"Distributionsanlæg!BY290","v":0},{"$f":"Distributionsanlæg!BZ290","v":0},{"$f":"Distributionsanlæg!CA290","v":0},{"$f":"Distributionsanlæg!CB290","v":0},{"$f":"Distributionsanlæg!CC290","v":0},{"$f":"Distributionsanlæg!CD290","v":0},{"$f":"Distributionsanlæg!CE290","v":0},{"$f":"Distributionsanlæg!CF290","v":0},{"$f":"Distributionsanlæg!CG290","v":0},{"$f":"Distributionsanlæg!CH290","v":0},{"$f":"Distributionsanlæg!CI290","v":0},{"$f":"Distributionsanlæg!CJ290","v":0},{"$f":"Distributionsanlæg!CK290","v":0},{"$f":"Distributionsanlæg!CL290","v":0},{"$f":"Distributionsanlæg!CM290","v":0},{"$f":"Distributionsanlæg!CN290","v":0},{"$f":"Distributionsanlæg!CO290","v":0},{"$f":"Distributionsanlæg!CP290","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B297","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E297","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU291","v":0},{"$f":"Distributionsanlæg!BV291","v":0},{"$f":"Distributionsanlæg!BW291","v":0},{"$f":"Distributionsanlæg!BX291","v":0},{"$f":"Distributionsanlæg!BY291","v":0},{"$f":"Distributionsanlæg!BZ291","v":0},{"$f":"Distributionsanlæg!CA291","v":0},{"$f":"Distributionsanlæg!CB291","v":0},{"$f":"Distributionsanlæg!CC291","v":0},{"$f":"Distributionsanlæg!CD291","v":0},{"$f":"Distributionsanlæg!CE291","v":0},{"$f":"Distributionsanlæg!CF291","v":0},{"$f":"Distributionsanlæg!CG291","v":0},{"$f":"Distributionsanlæg!CH291","v":0},{"$f":"Distributionsanlæg!CI291","v":0},{"$f":"Distributionsanlæg!CJ291","v":0},{"$f":"Distributionsanlæg!CK291","v":0},{"$f":"Distributionsanlæg!CL291","v":0},{"$f":"Distributionsanlæg!CM291","v":0},{"$f":"Distributionsanlæg!CN291","v":0},{"$f":"Distributionsanlæg!CO291","v":0},{"$f":"Distributionsanlæg!CP291","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B298","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E298","v":20},1925,1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU292","v":0},{"$f":"Distributionsanlæg!BV292","v":0},{"$f":"Distributionsanlæg!BW292","v":0},{"$f":"Distributionsanlæg!BX292","v":0},{"$f":"Distributionsanlæg!BY292","v":0},{"$f":"Distributionsanlæg!BZ292","v":0},{"$f":"Distributionsanlæg!CA292","v":0},{"$f":"Distributionsanlæg!CB292","v":0},{"$f":"Distributionsanlæg!CC292","v":0},{"$f":"Distributionsanlæg!CD292","v":0},{"$f":"Distributionsanlæg!CE292","v":0},{"$f":"Distributionsanlæg!CF292","v":0},{"$f":"Distributionsanlæg!CG292","v":0},{"$f":"Distributionsanlæg!CH292","v":0},{"$f":"Distributionsanlæg!CI292","v":0},{"$f":"Distributionsanlæg!CJ292","v":0},{"$f":"Distributionsanlæg!CK292","v":0},{"$f":"Distributionsanlæg!CL292","v":0},{"$f":"Distributionsanlæg!CM292","v":0},{"$f":"Distributionsanlæg!CN292","v":0},{"$f":"Distributionsanlæg!CO292","v":0},{"$f":"Distributionsanlæg!CP292","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D292>=DK$2,$AA292/($D292-2009),0)+IF($E292>=DK$2,$AB292/($E292-2009),0)+IF($F292>=DK$2,$AC292/($F292-2009),0)+IF($G292>=DK$2,$AD292/($G292-2009),0)+IF($H292>=DK$2,$AE292/($H292-2009),0)+IF($I292>=DK$2,$AF292/($I292-2009),0)+IF($J292>=DK$2,$AG292/($J292-2009),0)+IF($K292>=DK$2,$AH292/($K292-2009),0)+IF($L292>=DK$2,$AI292/($L292-2009),0)+IF($M292>=DK$2,$AJ292/($M292-2009),0)+IF($N292>=DK$2,$AK292/($N292-2009),0)+IF($O292>=DK$2,$AL292/($O292-2009),0)+IF($P292>=DK$2,$AM292/($P292-2009),0)+IF($Q292>=DK$2,$AN292/($Q292-2009),0)+IF($R292>=DK$2,$AO292/($R292-2009),0)+IF($S292>=DK$2,$AP292/($S292-2009),0)+IF($T292>=DK$2,$AQ292/($T292-2009),0)+IF($U292>=DK$2,$AR292/($U292-2009),0)+IF($V292>=DK$2,$AS292/($V292-2009),0)+IF($W292>=DK$2,$AT292/($W292-2009),0)+IF($X292>=DK$2,$AU292/($X292-2009),0)+IF($Y292>=DK$2,$AV292/($Y292-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B299","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E299","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU293","v":0},{"$f":"Distributionsanlæg!BV293","v":0},{"$f":"Distributionsanlæg!BW293","v":0},{"$f":"Distributionsanlæg!BX293","v":0},{"$f":"Distributionsanlæg!BY293","v":0},{"$f":"Distributionsanlæg!BZ293","v":0},{"$f":"Distributionsanlæg!CA293","v":0},{"$f":"Distributionsanlæg!CB293","v":0},{"$f":"Distributionsanlæg!CC293","v":0},{"$f":"Distributionsanlæg!CD293","v":0},{"$f":"Distributionsanlæg!CE293","v":0},{"$f":"Distributionsanlæg!CF293","v":0},{"$f":"Distributionsanlæg!CG293","v":0},{"$f":"Distributionsanlæg!CH293","v":0},{"$f":"Distributionsanlæg!CI293","v":0},{"$f":"Distributionsanlæg!CJ293","v":0},{"$f":"Distributionsanlæg!CK293","v":0},{"$f":"Distributionsanlæg!CL293","v":0},{"$f":"Distributionsanlæg!CM293","v":0},{"$f":"Distributionsanlæg!CN293","v":0},{"$f":"Distributionsanlæg!CO293","v":0},{"$f":"Distributionsanlæg!CP293","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D293>=AZ$2,$AA293/($D293-2009),0)+IF($E293>=AZ$2,$AB293/($E293-2009),0)+IF($F293>=AZ$2,$AC293/($F293-2009),0)+IF($G293>=AZ$2,$AD293/($G293-2009),0)+IF($H293>=AZ$2,$AE293/($H293-2009),0)+IF($I293>=AZ$2,$AF293/($I293-2009),0)+IF($J293>=AZ$2,$AG293/($J293-2009),0)+IF($K293>=AZ$2,$AH293/($K293-2009),0)+IF($L293>=AZ$2,$AI293/($L293-2009),0)+IF($M293>=AZ$2,$AJ293/($M293-2009),0)+IF($N293>=AZ$2,$AK293/($N293-2009),0)+IF($O293>=AZ$2,$AL293/($O293-2009),0)+IF($P293>=AZ$2,$AM293/($P293-2009),0)+IF($Q293>=AZ$2,$AN293/($Q293-2009),0)+IF($R293>=AZ$2,$AO293/($R293-2009),0)+IF($S293>=AZ$2,$AP293/($S293-2009),0)+IF($T293>=AZ$2,$AQ293/($T293-2009),0)+IF($U293>=AZ$2,$AR293/($U293-2009),0)+IF($V293>=AZ$2,$AS293/($V293-2009),0)+IF($W293>=AZ$2,$AT293/($W293-2009),0)+IF($X293>=AZ$2,$AU293/($X293-2009),0)+IF($Y293>=AZ$2,$AV293/($Y293-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B300","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E300","v":75},{"$f":"D$3+$C294+Distributionsanlæg!D295","v":1980},{"$f":"E$3+$C294+Distributionsanlæg!E295","v":1990},{"$f":"F$3+$C294+Distributionsanlæg!F295","v":2000},{"$f":"G$3+$C294+Distributionsanlæg!G295","v":2010},{"$f":"H$3+$C294+Distributionsanlæg!H295","v":2020},{"$f":"I$3+$C294+Distributionsanlæg!I295","v":2030},{"$f":"J$3+$C294+Distributionsanlæg!J295","v":2040},{"$f":"K$3+$C294+Distributionsanlæg!K295","v":2050},{"$f":"L$3+$C294+Distributionsanlæg!L295","v":2057},{"$f":"M$3+$C294+Distributionsanlæg!M295","v":2062},{"$f":"N$3+$C294+Distributionsanlæg!N295","v":2067},{"$f":"O$3+$C294+Distributionsanlæg!O295","v":2072},{"$f":"P$3+$C294+Distributionsanlæg!P295","v":2075},{"$f":"Q$3+$C294+Distributionsanlæg!Q295","v":2076},{"$f":"R$3+$C294+Distributionsanlæg!R295","v":2077},{"$f":"S$3+$C294+Distributionsanlæg!S295","v":2078},{"$f":"T$3+$C294+Distributionsanlæg!T295","v":2079},{"$f":"U$3+$C294+Distributionsanlæg!U295","v":2080},{"$f":"V$3+$C294+Distributionsanlæg!V295","v":2081},{"$f":"W$3+$C294+Distributionsanlæg!W295","v":2082},{"$f":"X$3+$C294+Distributionsanlæg!X295","v":2083},{"$f":"Y$3+$C294+Distributionsanlæg!Y295","v":2084},null,{"$f":"Distributionsanlæg!BU294","v":0},{"$f":"Distributionsanlæg!BV294","v":0},{"$f":"Distributionsanlæg!BW294","v":0},{"$f":"Distributionsanlæg!BX294","v":0},{"$f":"Distributionsanlæg!BY294","v":0},{"$f":"Distributionsanlæg!BZ294","v":0},{"$f":"Distributionsanlæg!CA294","v":0},{"$f":"Distributionsanlæg!CB294","v":0},{"$f":"Distributionsanlæg!CC294","v":0},{"$f":"Distributionsanlæg!CD294","v":0},{"$f":"Distributionsanlæg!CE294","v":0},{"$f":"Distributionsanlæg!CF294","v":0},{"$f":"Distributionsanlæg!CG294","v":0},{"$f":"Distributionsanlæg!CH294","v":0},{"$f":"Distributionsanlæg!CI294","v":0},{"$f":"Distributionsanlæg!CJ294","v":0},{"$f":"Distributionsanlæg!CK294","v":0},{"$f":"Distributionsanlæg!CL294","v":0},{"$f":"Distributionsanlæg!CM294","v":0},{"$f":"Distributionsanlæg!CN294","v":0},{"$f":"Distributionsanlæg!CO294","v":0},{"$f":"Distributionsanlæg!CP294","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Forsinkelsesbassiner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW297:AW314)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY297:AY314)","v":0},{"$f":"SUM(AZ297:AZ314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL297:DL314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B302","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E302","v":50},{"$f":"D$3+$C297+Distributionsanlæg!D298","v":1955},{"$f":"E$3+$C297+Distributionsanlæg!E298","v":1965},{"$f":"F$3+$C297+Distributionsanlæg!F298","v":1975},{"$f":"G$3+$C297+Distributionsanlæg!G298","v":1985},{"$f":"H$3+$C297+Distributionsanlæg!H298","v":1995},{"$f":"I$3+$C297+Distributionsanlæg!I298","v":2005},{"$f":"J$3+$C297+Distributionsanlæg!J298","v":2015},{"$f":"K$3+$C297+Distributionsanlæg!K298","v":2025},{"$f":"L$3+$C297+Distributionsanlæg!L298","v":2032},{"$f":"M$3+$C297+Distributionsanlæg!M298","v":2037},{"$f":"N$3+$C297+Distributionsanlæg!N298","v":2042},{"$f":"O$3+$C297+Distributionsanlæg!O298","v":2047},{"$f":"P$3+$C297+Distributionsanlæg!P298","v":2050},{"$f":"Q$3+$C297+Distributionsanlæg!Q298","v":2051},{"$f":"R$3+$C297+Distributionsanlæg!R298","v":2052},{"$f":"S$3+$C297+Distributionsanlæg!S298","v":2053},{"$f":"T$3+$C297+Distributionsanlæg!T298","v":2054},{"$f":"U$3+$C297+Distributionsanlæg!U298","v":2055},{"$f":"V$3+$C297+Distributionsanlæg!V298","v":2056},{"$f":"W$3+$C297+Distributionsanlæg!W298","v":2057},{"$f":"X$3+$C297+Distributionsanlæg!X298","v":2058},{"$f":"Y$3+$C297+Distributionsanlæg!Y298","v":2059},null,{"$f":"Distributionsanlæg!BU297","v":0},{"$f":"Distributionsanlæg!BV297","v":0},{"$f":"Distributionsanlæg!BW297","v":0},{"$f":"Distributionsanlæg!BX297","v":0},{"$f":"Distributionsanlæg!BY297","v":0},{"$f":"Distributionsanlæg!BZ297","v":0},{"$f":"Distributionsanlæg!CA297","v":0},{"$f":"Distributionsanlæg!CB297","v":0},{"$f":"Distributionsanlæg!CC297","v":0},{"$f":"Distributionsanlæg!CD297","v":0},{"$f":"Distributionsanlæg!CE297","v":0},{"$f":"Distributionsanlæg!CF297","v":0},{"$f":"Distributionsanlæg!CG297","v":0},{"$f":"Distributionsanlæg!CH297","v":0},{"$f":"Distributionsanlæg!CI297","v":0},{"$f":"Distributionsanlæg!CJ297","v":0},{"$f":"Distributionsanlæg!CK297","v":0},{"$f":"Distributionsanlæg!CL297","v":0},{"$f":"Distributionsanlæg!CM297","v":0},{"$f":"Distributionsanlæg!CN297","v":0},{"$f":"Distributionsanlæg!CO297","v":0},{"$f":"Distributionsanlæg!CP297","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D297>=AY$2,$AA297/($D297-2009),0)+IF($E297>=AY$2,$AB297/($E297-2009),0)+IF($F297>=AY$2,$AC297/($F297-2009),0)+IF($G297>=AY$2,$AD297/($G297-2009),0)+IF($H297>=AY$2,$AE297/($H297-2009),0)+IF($I297>=AY$2,$AF297/($I297-2009),0)+IF($J297>=AY$2,$AG297/($J297-2009),0)+IF($K297>=AY$2,$AH297/($K297-2009),0)+IF($L297>=AY$2,$AI297/($L297-2009),0)+IF($M297>=AY$2,$AJ297/($M297-2009),0)+IF($N297>=AY$2,$AK297/($N297-2009),0)+IF($O297>=AY$2,$AL297/($O297-2009),0)+IF($P297>=AY$2,$AM297/($P297-2009),0)+IF($Q297>=AY$2,$AN297/($Q297-2009),0)+IF($R297>=AY$2,$AO297/($R297-2009),0)+IF($S297>=AY$2,$AP297/($S297-2009),0)+IF($T297>=AY$2,$AQ297/($T297-2009),0)+IF($U297>=AY$2,$AR297/($U297-2009),0)+IF($V297>=AY$2,$AS297/($V297-2009),0)+IF($W297>=AY$2,$AT297/($W297-2009),0)+IF($X297>=AY$2,$AU297/($X297-2009),0)+IF($Y297>=AY$2,$AV297/($Y297-2009),0)","v":0},{"$f":"IF($D297>=AZ$2,$AA297/($D297-2009),0)+IF($E297>=AZ$2,$AB297/($E297-2009),0)+IF($F297>=AZ$2,$AC297/($F297-2009),0)+IF($G297>=AZ$2,$AD297/($G297-2009),0)+IF($H297>=AZ$2,$AE297/($H297-2009),0)+IF($I297>=AZ$2,$AF297/($I297-2009),0)+IF($J297>=AZ$2,$AG297/($J297-2009),0)+IF($K297>=AZ$2,$AH297/($K297-2009),0)+IF($L297>=AZ$2,$AI297/($L297-2009),0)+IF($M297>=AZ$2,$AJ297/($M297-2009),0)+IF($N297>=AZ$2,$AK297/($N297-2009),0)+IF($O297>=AZ$2,$AL297/($O297-2009),0)+IF($P297>=AZ$2,$AM297/($P297-2009),0)+IF($Q297>=AZ$2,$AN297/($Q297-2009),0)+IF($R297>=AZ$2,$AO297/($R297-2009),0)+IF($S297>=AZ$2,$AP297/($S297-2009),0)+IF($T297>=AZ$2,$AQ297/($T297-2009),0)+IF($U297>=AZ$2,$AR297/($U297-2009),0)+IF($V297>=AZ$2,$AS297/($V297-2009),0)+IF($W297>=AZ$2,$AT297/($W297-2009),0)+IF($X297>=AZ$2,$AU297/($X297-2009),0)+IF($Y297>=AZ$2,$AV297/($Y297-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D297>=DL$2,$AA297/($D297-2009),0)+IF($E297>=DL$2,$AB297/($E297-2009),0)+IF($F297>=DL$2,$AC297/($F297-2009),0)+IF($G297>=DL$2,$AD297/($G297-2009),0)+IF($H297>=DL$2,$AE297/($H297-2009),0)+IF($I297>=DL$2,$AF297/($I297-2009),0)+IF($J297>=DL$2,$AG297/($J297-2009),0)+IF($K297>=DL$2,$AH297/($K297-2009),0)+IF($L297>=DL$2,$AI297/($L297-2009),0)+IF($M297>=DL$2,$AJ297/($M297-2009),0)+IF($N297>=DL$2,$AK297/($N297-2009),0)+IF($O297>=DL$2,$AL297/($O297-2009),0)+IF($P297>=DL$2,$AM297/($P297-2009),0)+IF($Q297>=DL$2,$AN297/($Q297-2009),0)+IF($R297>=DL$2,$AO297/($R297-2009),0)+IF($S297>=DL$2,$AP297/($S297-2009),0)+IF($T297>=DL$2,$AQ297/($T297-2009),0)+IF($U297>=DL$2,$AR297/($U297-2009),0)+IF($V297>=DL$2,$AS297/($V297-2009),0)+IF($W297>=DL$2,$AT297/($W297-2009),0)+IF($X297>=DL$2,$AU297/($X297-2009),0)+IF($Y297>=DL$2,$AV297/($Y297-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B303","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E303","v":75},{"$f":"D$3+$C299+Distributionsanlæg!D300","v":1980},{"$f":"E$3+$C299+Distributionsanlæg!E300","v":1990},{"$f":"F$3+$C299+Distributionsanlæg!F300","v":2000},{"$f":"G$3+$C299+Distributionsanlæg!G300","v":2010},{"$f":"H$3+$C299+Distributionsanlæg!H300","v":2020},{"$f":"I$3+$C299+Distributionsanlæg!I300","v":2030},{"$f":"J$3+$C299+Distributionsanlæg!J300","v":2040},{"$f":"K$3+$C299+Distributionsanlæg!K300","v":2050},{"$f":"L$3+$C299+Distributionsanlæg!L300","v":2057},{"$f":"M$3+$C299+Distributionsanlæg!M300","v":2062},{"$f":"N$3+$C299+Distributionsanlæg!N300","v":2067},{"$f":"O$3+$C299+Distributionsanlæg!O300","v":2072},{"$f":"P$3+$C299+Distributionsanlæg!P300","v":2075},{"$f":"Q$3+$C299+Distributionsanlæg!Q300","v":2076},{"$f":"R$3+$C299+Distributionsanlæg!R300","v":2077},{"$f":"S$3+$C299+Distributionsanlæg!S300","v":2078},{"$f":"T$3+$C299+Distributionsanlæg!T300","v":2079},{"$f":"U$3+$C299+Distributionsanlæg!U300","v":2080},{"$f":"V$3+$C299+Distributionsanlæg!V300","v":2081},{"$f":"W$3+$C299+Distributionsanlæg!W300","v":2082},{"$f":"X$3+$C299+Distributionsanlæg!X300","v":2083},{"$f":"Y$3+$C299+Distributionsanlæg!Y300","v":2084},null,{"$f":"Distributionsanlæg!BU299","v":0},{"$f":"Distributionsanlæg!BV299","v":0},{"$f":"Distributionsanlæg!BW299","v":0},{"$f":"Distributionsanlæg!BX299","v":0},{"$f":"Distributionsanlæg!BY299","v":0},{"$f":"Distributionsanlæg!BZ299","v":0},{"$f":"Distributionsanlæg!CA299","v":0},{"$f":"Distributionsanlæg!CB299","v":0},{"$f":"Distributionsanlæg!CC299","v":0},{"$f":"Distributionsanlæg!CD299","v":0},{"$f":"Distributionsanlæg!CE299","v":0},{"$f":"Distributionsanlæg!CF299","v":0},{"$f":"Distributionsanlæg!CG299","v":0},{"$f":"Distributionsanlæg!CH299","v":0},{"$f":"Distributionsanlæg!CI299","v":0},{"$f":"Distributionsanlæg!CJ299","v":0},{"$f":"Distributionsanlæg!CK299","v":0},{"$f":"Distributionsanlæg!CL299","v":0},{"$f":"Distributionsanlæg!CM299","v":0},{"$f":"Distributionsanlæg!CN299","v":0},{"$f":"Distributionsanlæg!CO299","v":0},{"$f":"Distributionsanlæg!CP299","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D299>=AY$2,$AA299/($D299-2009),0)+IF($E299>=AY$2,$AB299/($E299-2009),0)+IF($F299>=AY$2,$AC299/($F299-2009),0)+IF($G299>=AY$2,$AD299/($G299-2009),0)+IF($H299>=AY$2,$AE299/($H299-2009),0)+IF($I299>=AY$2,$AF299/($I299-2009),0)+IF($J299>=AY$2,$AG299/($J299-2009),0)+IF($K299>=AY$2,$AH299/($K299-2009),0)+IF($L299>=AY$2,$AI299/($L299-2009),0)+IF($M299>=AY$2,$AJ299/($M299-2009),0)+IF($N299>=AY$2,$AK299/($N299-2009),0)+IF($O299>=AY$2,$AL299/($O299-2009),0)+IF($P299>=AY$2,$AM299/($P299-2009),0)+IF($Q299>=AY$2,$AN299/($Q299-2009),0)+IF($R299>=AY$2,$AO299/($R299-2009),0)+IF($S299>=AY$2,$AP299/($S299-2009),0)+IF($T299>=AY$2,$AQ299/($T299-2009),0)+IF($U299>=AY$2,$AR299/($U299-2009),0)+IF($V299>=AY$2,$AS299/($V299-2009),0)+IF($W299>=AY$2,$AT299/($W299-2009),0)+IF($X299>=AY$2,$AU299/($X299-2009),0)+IF($Y299>=AY$2,$AV299/($Y299-2009),0)","v":0},{"$f":"IF($D299>=AZ$2,$AA299/($D299-2009),0)+IF($E299>=AZ$2,$AB299/($E299-2009),0)+IF($F299>=AZ$2,$AC299/($F299-2009),0)+IF($G299>=AZ$2,$AD299/($G299-2009),0)+IF($H299>=AZ$2,$AE299/($H299-2009),0)+IF($I299>=AZ$2,$AF299/($I299-2009),0)+IF($J299>=AZ$2,$AG299/($J299-2009),0)+IF($K299>=AZ$2,$AH299/($K299-2009),0)+IF($L299>=AZ$2,$AI299/($L299-2009),0)+IF($M299>=AZ$2,$AJ299/($M299-2009),0)+IF($N299>=AZ$2,$AK299/($N299-2009),0)+IF($O299>=AZ$2,$AL299/($O299-2009),0)+IF($P299>=AZ$2,$AM299/($P299-2009),0)+IF($Q299>=AZ$2,$AN299/($Q299-2009),0)+IF($R299>=AZ$2,$AO299/($R299-2009),0)+IF($S299>=AZ$2,$AP299/($S299-2009),0)+IF($T299>=AZ$2,$AQ299/($T299-2009),0)+IF($U299>=AZ$2,$AR299/($U299-2009),0)+IF($V299>=AZ$2,$AS299/($V299-2009),0)+IF($W299>=AZ$2,$AT299/($W299-2009),0)+IF($X299>=AZ$2,$AU299/($X299-2009),0)+IF($Y299>=AZ$2,$AV299/($Y299-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D299>=DL$2,$AA299/($D299-2009),0)+IF($E299>=DL$2,$AB299/($E299-2009),0)+IF($F299>=DL$2,$AC299/($F299-2009),0)+IF($G299>=DL$2,$AD299/($G299-2009),0)+IF($H299>=DL$2,$AE299/($H299-2009),0)+IF($I299>=DL$2,$AF299/($I299-2009),0)+IF($J299>=DL$2,$AG299/($J299-2009),0)+IF($K299>=DL$2,$AH299/($K299-2009),0)+IF($L299>=DL$2,$AI299/($L299-2009),0)+IF($M299>=DL$2,$AJ299/($M299-2009),0)+IF($N299>=DL$2,$AK299/($N299-2009),0)+IF($O299>=DL$2,$AL299/($O299-2009),0)+IF($P299>=DL$2,$AM299/($P299-2009),0)+IF($Q299>=DL$2,$AN299/($Q299-2009),0)+IF($R299>=DL$2,$AO299/($R299-2009),0)+IF($S299>=DL$2,$AP299/($S299-2009),0)+IF($T299>=DL$2,$AQ299/($T299-2009),0)+IF($U299>=DL$2,$AR299/($U299-2009),0)+IF($V299>=DL$2,$AS299/($V299-2009),0)+IF($W299>=DL$2,$AT299/($W299-2009),0)+IF($X299>=DL$2,$AU299/($X299-2009),0)+IF($Y299>=DL$2,$AV299/($Y299-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B304","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E304","v":20},{"$f":"D$3+$C301","v":1925},{"$f":"E$3+$C301","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU301","v":0},{"$f":"Distributionsanlæg!BV301","v":0},{"$f":"Distributionsanlæg!BW301","v":0},{"$f":"Distributionsanlæg!BX301","v":0},{"$f":"Distributionsanlæg!BY301","v":0},{"$f":"Distributionsanlæg!BZ301","v":0},{"$f":"Distributionsanlæg!CA301","v":0},{"$f":"Distributionsanlæg!CB301","v":0},{"$f":"Distributionsanlæg!CC301","v":0},{"$f":"Distributionsanlæg!CD301","v":0},{"$f":"Distributionsanlæg!CE301","v":0},{"$f":"Distributionsanlæg!CF301","v":0},{"$f":"Distributionsanlæg!CG301","v":0},{"$f":"Distributionsanlæg!CH301","v":0},{"$f":"Distributionsanlæg!CI301","v":0},{"$f":"Distributionsanlæg!CJ301","v":0},{"$f":"Distributionsanlæg!CK301","v":0},{"$f":"Distributionsanlæg!CL301","v":0},{"$f":"Distributionsanlæg!CM301","v":0},{"$f":"Distributionsanlæg!CN301","v":0},{"$f":"Distributionsanlæg!CO301","v":0},{"$f":"Distributionsanlæg!CP301","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D301>=AY$2,$AA301/($D301-2009),0)+IF($E301>=AY$2,$AB301/($E301-2009),0)+IF($F301>=AY$2,$AC301/($F301-2009),0)+IF($G301>=AY$2,$AD301/($G301-2009),0)+IF($H301>=AY$2,$AE301/($H301-2009),0)+IF($I301>=AY$2,$AF301/($I301-2009),0)+IF($J301>=AY$2,$AG301/($J301-2009),0)+IF($K301>=AY$2,$AH301/($K301-2009),0)+IF($L301>=AY$2,$AI301/($L301-2009),0)+IF($M301>=AY$2,$AJ301/($M301-2009),0)+IF($N301>=AY$2,$AK301/($N301-2009),0)+IF($O301>=AY$2,$AL301/($O301-2009),0)+IF($P301>=AY$2,$AM301/($P301-2009),0)+IF($Q301>=AY$2,$AN301/($Q301-2009),0)+IF($R301>=AY$2,$AO301/($R301-2009),0)+IF($S301>=AY$2,$AP301/($S301-2009),0)+IF($T301>=AY$2,$AQ301/($T301-2009),0)+IF($U301>=AY$2,$AR301/($U301-2009),0)+IF($V301>=AY$2,$AS301/($V301-2009),0)+IF($W301>=AY$2,$AT301/($W301-2009),0)+IF($X301>=AY$2,$AU301/($X301-2009),0)+IF($Y301>=AY$2,$AV301/($Y301-2009),0)","v":0},{"$f":"IF($D301>=AZ$2,$AA301/($D301-2009),0)+IF($E301>=AZ$2,$AB301/($E301-2009),0)+IF($F301>=AZ$2,$AC301/($F301-2009),0)+IF($G301>=AZ$2,$AD301/($G301-2009),0)+IF($H301>=AZ$2,$AE301/($H301-2009),0)+IF($I301>=AZ$2,$AF301/($I301-2009),0)+IF($J301>=AZ$2,$AG301/($J301-2009),0)+IF($K301>=AZ$2,$AH301/($K301-2009),0)+IF($L301>=AZ$2,$AI301/($L301-2009),0)+IF($M301>=AZ$2,$AJ301/($M301-2009),0)+IF($N301>=AZ$2,$AK301/($N301-2009),0)+IF($O301>=AZ$2,$AL301/($O301-2009),0)+IF($P301>=AZ$2,$AM301/($P301-2009),0)+IF($Q301>=AZ$2,$AN301/($Q301-2009),0)+IF($R301>=AZ$2,$AO301/($R301-2009),0)+IF($S301>=AZ$2,$AP301/($S301-2009),0)+IF($T301>=AZ$2,$AQ301/($T301-2009),0)+IF($U301>=AZ$2,$AR301/($U301-2009),0)+IF($V301>=AZ$2,$AS301/($V301-2009),0)+IF($W301>=AZ$2,$AT301/($W301-2009),0)+IF($X301>=AZ$2,$AU301/($X301-2009),0)+IF($Y301>=AZ$2,$AV301/($Y301-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D301>=DL$2,$AA301/($D301-2009),0)+IF($E301>=DL$2,$AB301/($E301-2009),0)+IF($F301>=DL$2,$AC301/($F301-2009),0)+IF($G301>=DL$2,$AD301/($G301-2009),0)+IF($H301>=DL$2,$AE301/($H301-2009),0)+IF($I301>=DL$2,$AF301/($I301-2009),0)+IF($J301>=DL$2,$AG301/($J301-2009),0)+IF($K301>=DL$2,$AH301/($K301-2009),0)+IF($L301>=DL$2,$AI301/($L301-2009),0)+IF($M301>=DL$2,$AJ301/($M301-2009),0)+IF($N301>=DL$2,$AK301/($N301-2009),0)+IF($O301>=DL$2,$AL301/($O301-2009),0)+IF($P301>=DL$2,$AM301/($P301-2009),0)+IF($Q301>=DL$2,$AN301/($Q301-2009),0)+IF($R301>=DL$2,$AO301/($R301-2009),0)+IF($S301>=DL$2,$AP301/($S301-2009),0)+IF($T301>=DL$2,$AQ301/($T301-2009),0)+IF($U301>=DL$2,$AR301/($U301-2009),0)+IF($V301>=DL$2,$AS301/($V301-2009),0)+IF($W301>=DL$2,$AT301/($W301-2009),0)+IF($X301>=DL$2,$AU301/($X301-2009),0)+IF($Y301>=DL$2,$AV301/($Y301-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B305","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E305","v":10},{"$f":"D$3+$C302","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU302","v":0},{"$f":"Distributionsanlæg!BV302","v":0},{"$f":"Distributionsanlæg!BW302","v":0},{"$f":"Distributionsanlæg!BX302","v":0},{"$f":"Distributionsanlæg!BY302","v":0},{"$f":"Distributionsanlæg!BZ302","v":0},{"$f":"Distributionsanlæg!CA302","v":0},{"$f":"Distributionsanlæg!CB302","v":0},{"$f":"Distributionsanlæg!CC302","v":0},{"$f":"Distributionsanlæg!CD302","v":0},{"$f":"Distributionsanlæg!CE302","v":0},{"$f":"Distributionsanlæg!CF302","v":0},{"$f":"Distributionsanlæg!CG302","v":0},{"$f":"Distributionsanlæg!CH302","v":0},{"$f":"Distributionsanlæg!CI302","v":0},{"$f":"Distributionsanlæg!CJ302","v":0},{"$f":"Distributionsanlæg!CK302","v":0},{"$f":"Distributionsanlæg!CL302","v":0},{"$f":"Distributionsanlæg!CM302","v":0},{"$f":"Distributionsanlæg!CN302","v":0},{"$f":"Distributionsanlæg!CO302","v":0},{"$f":"Distributionsanlæg!CP302","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D302>=AY$2,$AA302/($D302-2009),0)+IF($E302>=AY$2,$AB302/($E302-2009),0)+IF($F302>=AY$2,$AC302/($F302-2009),0)+IF($G302>=AY$2,$AD302/($G302-2009),0)+IF($H302>=AY$2,$AE302/($H302-2009),0)+IF($I302>=AY$2,$AF302/($I302-2009),0)+IF($J302>=AY$2,$AG302/($J302-2009),0)+IF($K302>=AY$2,$AH302/($K302-2009),0)+IF($L302>=AY$2,$AI302/($L302-2009),0)+IF($M302>=AY$2,$AJ302/($M302-2009),0)+IF($N302>=AY$2,$AK302/($N302-2009),0)+IF($O302>=AY$2,$AL302/($O302-2009),0)+IF($P302>=AY$2,$AM302/($P302-2009),0)+IF($Q302>=AY$2,$AN302/($Q302-2009),0)+IF($R302>=AY$2,$AO302/($R302-2009),0)+IF($S302>=AY$2,$AP302/($S302-2009),0)+IF($T302>=AY$2,$AQ302/($T302-2009),0)+IF($U302>=AY$2,$AR302/($U302-2009),0)+IF($V302>=AY$2,$AS302/($V302-2009),0)+IF($W302>=AY$2,$AT302/($W302-2009),0)+IF($X302>=AY$2,$AU302/($X302-2009),0)+IF($Y302>=AY$2,$AV302/($Y302-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B306","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E306","v":75},{"$f":"D$3+$C303+Distributionsanlæg!D304","v":1980},{"$f":"E$3+$C303+Distributionsanlæg!E304","v":1990},{"$f":"F$3+$C303+Distributionsanlæg!F304","v":2000},{"$f":"G$3+$C303+Distributionsanlæg!G304","v":2010},{"$f":"H$3+$C303+Distributionsanlæg!H304","v":2020},{"$f":"I$3+$C303+Distributionsanlæg!I304","v":2030},{"$f":"J$3+$C303+Distributionsanlæg!J304","v":2040},{"$f":"K$3+$C303+Distributionsanlæg!K304","v":2050},{"$f":"L$3+$C303+Distributionsanlæg!L304","v":2057},{"$f":"M$3+$C303+Distributionsanlæg!M304","v":2062},{"$f":"N$3+$C303+Distributionsanlæg!N304","v":2067},{"$f":"O$3+$C303+Distributionsanlæg!O304","v":2072},{"$f":"P$3+$C303+Distributionsanlæg!P304","v":2075},{"$f":"Q$3+$C303+Distributionsanlæg!Q304","v":2076},{"$f":"R$3+$C303+Distributionsanlæg!R304","v":2077},{"$f":"S$3+$C303+Distributionsanlæg!S304","v":2078},{"$f":"T$3+$C303+Distributionsanlæg!T304","v":2079},{"$f":"U$3+$C303+Distributionsanlæg!U304","v":2080},{"$f":"V$3+$C303+Distributionsanlæg!V304","v":2081},{"$f":"W$3+$C303+Distributionsanlæg!W304","v":2082},{"$f":"X$3+$C303+Distributionsanlæg!X304","v":2083},{"$f":"Y$3+$C303+Distributionsanlæg!Y304","v":2084},null,{"$f":"Distributionsanlæg!BU303","v":0},{"$f":"Distributionsanlæg!BV303","v":0},{"$f":"Distributionsanlæg!BW303","v":0},{"$f":"Distributionsanlæg!BX303","v":0},{"$f":"Distributionsanlæg!BY303","v":0},{"$f":"Distributionsanlæg!BZ303","v":0},{"$f":"Distributionsanlæg!CA303","v":0},{"$f":"Distributionsanlæg!CB303","v":0},{"$f":"Distributionsanlæg!CC303","v":0},{"$f":"Distributionsanlæg!CD303","v":0},{"$f":"Distributionsanlæg!CE303","v":0},{"$f":"Distributionsanlæg!CF303","v":0},{"$f":"Distributionsanlæg!CG303","v":0},{"$f":"Distributionsanlæg!CH303","v":0},{"$f":"Distributionsanlæg!CI303","v":0},{"$f":"Distributionsanlæg!CJ303","v":0},{"$f":"Distributionsanlæg!CK303","v":0},{"$f":"Distributionsanlæg!CL303","v":0},{"$f":"Distributionsanlæg!CM303","v":0},{"$f":"Distributionsanlæg!CN303","v":0},{"$f":"Distributionsanlæg!CO303","v":0},{"$f":"Distributionsanlæg!CP303","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D303>=AY$2,$AA303/($D303-2009),0)+IF($E303>=AY$2,$AB303/($E303-2009),0)+IF($F303>=AY$2,$AC303/($F303-2009),0)+IF($G303>=AY$2,$AD303/($G303-2009),0)+IF($H303>=AY$2,$AE303/($H303-2009),0)+IF($I303>=AY$2,$AF303/($I303-2009),0)+IF($J303>=AY$2,$AG303/($J303-2009),0)+IF($K303>=AY$2,$AH303/($K303-2009),0)+IF($L303>=AY$2,$AI303/($L303-2009),0)+IF($M303>=AY$2,$AJ303/($M303-2009),0)+IF($N303>=AY$2,$AK303/($N303-2009),0)+IF($O303>=AY$2,$AL303/($O303-2009),0)+IF($P303>=AY$2,$AM303/($P303-2009),0)+IF($Q303>=AY$2,$AN303/($Q303-2009),0)+IF($R303>=AY$2,$AO303/($R303-2009),0)+IF($S303>=AY$2,$AP303/($S303-2009),0)+IF($T303>=AY$2,$AQ303/($T303-2009),0)+IF($U303>=AY$2,$AR303/($U303-2009),0)+IF($V303>=AY$2,$AS303/($V303-2009),0)+IF($W303>=AY$2,$AT303/($W303-2009),0)+IF($X303>=AY$2,$AU303/($X303-2009),0)+IF($Y303>=AY$2,$AV303/($Y303-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B307","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E307","v":20},{"$f":"D$3+$C305","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU305","v":0},{"$f":"Distributionsanlæg!BV305","v":0},{"$f":"Distributionsanlæg!BW305","v":0},{"$f":"Distributionsanlæg!BX305","v":0},{"$f":"Distributionsanlæg!BY305","v":0},{"$f":"Distributionsanlæg!BZ305","v":0},{"$f":"Distributionsanlæg!CA305","v":0},{"$f":"Distributionsanlæg!CB305","v":0},{"$f":"Distributionsanlæg!CC305","v":0},{"$f":"Distributionsanlæg!CD305","v":0},{"$f":"Distributionsanlæg!CE305","v":0},{"$f":"Distributionsanlæg!CF305","v":0},{"$f":"Distributionsanlæg!CG305","v":0},{"$f":"Distributionsanlæg!CH305","v":0},{"$f":"Distributionsanlæg!CI305","v":0},{"$f":"Distributionsanlæg!CJ305","v":0},{"$f":"Distributionsanlæg!CK305","v":0},{"$f":"Distributionsanlæg!CL305","v":0},{"$f":"Distributionsanlæg!CM305","v":0},{"$f":"Distributionsanlæg!CN305","v":0},{"$f":"Distributionsanlæg!CO305","v":0},{"$f":"Distributionsanlæg!CP305","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D305>=AY$2,$AA305/($D305-2009),0)+IF($E305>=AY$2,$AB305/($E305-2009),0)+IF($F305>=AY$2,$AC305/($F305-2009),0)+IF($G305>=AY$2,$AD305/($G305-2009),0)+IF($H305>=AY$2,$AE305/($H305-2009),0)+IF($I305>=AY$2,$AF305/($I305-2009),0)+IF($J305>=AY$2,$AG305/($J305-2009),0)+IF($K305>=AY$2,$AH305/($K305-2009),0)+IF($L305>=AY$2,$AI305/($L305-2009),0)+IF($M305>=AY$2,$AJ305/($M305-2009),0)+IF($N305>=AY$2,$AK305/($N305-2009),0)+IF($O305>=AY$2,$AL305/($O305-2009),0)+IF($P305>=AY$2,$AM305/($P305-2009),0)+IF($Q305>=AY$2,$AN305/($Q305-2009),0)+IF($R305>=AY$2,$AO305/($R305-2009),0)+IF($S305>=AY$2,$AP305/($S305-2009),0)+IF($T305>=AY$2,$AQ305/($T305-2009),0)+IF($U305>=AY$2,$AR305/($U305-2009),0)+IF($V305>=AY$2,$AS305/($V305-2009),0)+IF($W305>=AY$2,$AT305/($W305-2009),0)+IF($X305>=AY$2,$AU305/($X305-2009),0)+IF($Y305>=AY$2,$AV305/($Y305-2009),0)","v":0},{"$f":"IF($D305>=AZ$2,$AA305/($D305-2009),0)+IF($E305>=AZ$2,$AB305/($E305-2009),0)+IF($F305>=AZ$2,$AC305/($F305-2009),0)+IF($G305>=AZ$2,$AD305/($G305-2009),0)+IF($H305>=AZ$2,$AE305/($H305-2009),0)+IF($I305>=AZ$2,$AF305/($I305-2009),0)+IF($J305>=AZ$2,$AG305/($J305-2009),0)+IF($K305>=AZ$2,$AH305/($K305-2009),0)+IF($L305>=AZ$2,$AI305/($L305-2009),0)+IF($M305>=AZ$2,$AJ305/($M305-2009),0)+IF($N305>=AZ$2,$AK305/($N305-2009),0)+IF($O305>=AZ$2,$AL305/($O305-2009),0)+IF($P305>=AZ$2,$AM305/($P305-2009),0)+IF($Q305>=AZ$2,$AN305/($Q305-2009),0)+IF($R305>=AZ$2,$AO305/($R305-2009),0)+IF($S305>=AZ$2,$AP305/($S305-2009),0)+IF($T305>=AZ$2,$AQ305/($T305-2009),0)+IF($U305>=AZ$2,$AR305/($U305-2009),0)+IF($V305>=AZ$2,$AS305/($V305-2009),0)+IF($W305>=AZ$2,$AT305/($W305-2009),0)+IF($X305>=AZ$2,$AU305/($X305-2009),0)+IF($Y305>=AZ$2,$AV305/($Y305-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D305>=DL$2,$AA305/($D305-2009),0)+IF($E305>=DL$2,$AB305/($E305-2009),0)+IF($F305>=DL$2,$AC305/($F305-2009),0)+IF($G305>=DL$2,$AD305/($G305-2009),0)+IF($H305>=DL$2,$AE305/($H305-2009),0)+IF($I305>=DL$2,$AF305/($I305-2009),0)+IF($J305>=DL$2,$AG305/($J305-2009),0)+IF($K305>=DL$2,$AH305/($K305-2009),0)+IF($L305>=DL$2,$AI305/($L305-2009),0)+IF($M305>=DL$2,$AJ305/($M305-2009),0)+IF($N305>=DL$2,$AK305/($N305-2009),0)+IF($O305>=DL$2,$AL305/($O305-2009),0)+IF($P305>=DL$2,$AM305/($P305-2009),0)+IF($Q305>=DL$2,$AN305/($Q305-2009),0)+IF($R305>=DL$2,$AO305/($R305-2009),0)+IF($S305>=DL$2,$AP305/($S305-2009),0)+IF($T305>=DL$2,$AQ305/($T305-2009),0)+IF($U305>=DL$2,$AR305/($U305-2009),0)+IF($V305>=DL$2,$AS305/($V305-2009),0)+IF($W305>=DL$2,$AT305/($W305-2009),0)+IF($X305>=DL$2,$AU305/($X305-2009),0)+IF($Y305>=DL$2,$AV305/($Y305-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B308","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E308","v":10},{"$f":"D$3+$C306","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU306","v":0},{"$f":"Distributionsanlæg!BV306","v":0},{"$f":"Distributionsanlæg!BW306","v":0},{"$f":"Distributionsanlæg!BX306","v":0},{"$f":"Distributionsanlæg!BY306","v":0},{"$f":"Distributionsanlæg!BZ306","v":0},{"$f":"Distributionsanlæg!CA306","v":0},{"$f":"Distributionsanlæg!CB306","v":0},{"$f":"Distributionsanlæg!CC306","v":0},{"$f":"Distributionsanlæg!CD306","v":0},{"$f":"Distributionsanlæg!CE306","v":0},{"$f":"Distributionsanlæg!CF306","v":0},{"$f":"Distributionsanlæg!CG306","v":0},{"$f":"Distributionsanlæg!CH306","v":0},{"$f":"Distributionsanlæg!CI306","v":0},{"$f":"Distributionsanlæg!CJ306","v":0},{"$f":"Distributionsanlæg!CK306","v":0},{"$f":"Distributionsanlæg!CL306","v":0},{"$f":"Distributionsanlæg!CM306","v":0},{"$f":"Distributionsanlæg!CN306","v":0},{"$f":"Distributionsanlæg!CO306","v":0},{"$f":"Distributionsanlæg!CP306","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D306>=AY$2,$AA306/($D306-2009),0)+IF($E306>=AY$2,$AB306/($E306-2009),0)+IF($F306>=AY$2,$AC306/($F306-2009),0)+IF($G306>=AY$2,$AD306/($G306-2009),0)+IF($H306>=AY$2,$AE306/($H306-2009),0)+IF($I306>=AY$2,$AF306/($I306-2009),0)+IF($J306>=AY$2,$AG306/($J306-2009),0)+IF($K306>=AY$2,$AH306/($K306-2009),0)+IF($L306>=AY$2,$AI306/($L306-2009),0)+IF($M306>=AY$2,$AJ306/($M306-2009),0)+IF($N306>=AY$2,$AK306/($N306-2009),0)+IF($O306>=AY$2,$AL306/($O306-2009),0)+IF($P306>=AY$2,$AM306/($P306-2009),0)+IF($Q306>=AY$2,$AN306/($Q306-2009),0)+IF($R306>=AY$2,$AO306/($R306-2009),0)+IF($S306>=AY$2,$AP306/($S306-2009),0)+IF($T306>=AY$2,$AQ306/($T306-2009),0)+IF($U306>=AY$2,$AR306/($U306-2009),0)+IF($V306>=AY$2,$AS306/($V306-2009),0)+IF($W306>=AY$2,$AT306/($W306-2009),0)+IF($X306>=AY$2,$AU306/($X306-2009),0)+IF($Y306>=AY$2,$AV306/($Y306-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B309","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E309","v":75},{"$f":"D$3+$C307+Distributionsanlæg!D308","v":1980},{"$f":"E$3+$C307+Distributionsanlæg!E308","v":1990},{"$f":"F$3+$C307+Distributionsanlæg!F308","v":2000},{"$f":"G$3+$C307+Distributionsanlæg!G308","v":2010},{"$f":"H$3+$C307+Distributionsanlæg!H308","v":2020},{"$f":"I$3+$C307+Distributionsanlæg!I308","v":2030},{"$f":"J$3+$C307+Distributionsanlæg!J308","v":2040},{"$f":"K$3+$C307+Distributionsanlæg!K308","v":2050},{"$f":"L$3+$C307+Distributionsanlæg!L308","v":2057},{"$f":"M$3+$C307+Distributionsanlæg!M308","v":2062},{"$f":"N$3+$C307+Distributionsanlæg!N308","v":2067},{"$f":"O$3+$C307+Distributionsanlæg!O308","v":2072},{"$f":"P$3+$C307+Distributionsanlæg!P308","v":2075},{"$f":"Q$3+$C307+Distributionsanlæg!Q308","v":2076},{"$f":"R$3+$C307+Distributionsanlæg!R308","v":2077},{"$f":"S$3+$C307+Distributionsanlæg!S308","v":2078},{"$f":"T$3+$C307+Distributionsanlæg!T308","v":2079},{"$f":"U$3+$C307+Distributionsanlæg!U308","v":2080},{"$f":"V$3+$C307+Distributionsanlæg!V308","v":2081},{"$f":"W$3+$C307+Distributionsanlæg!W308","v":2082},{"$f":"X$3+$C307+Distributionsanlæg!X308","v":2083},{"$f":"Y$3+$C307+Distributionsanlæg!Y308","v":2084},null,{"$f":"Distributionsanlæg!BU307","v":0},{"$f":"Distributionsanlæg!BV307","v":0},{"$f":"Distributionsanlæg!BW307","v":0},{"$f":"Distributionsanlæg!BX307","v":0},{"$f":"Distributionsanlæg!BY307","v":0},{"$f":"Distributionsanlæg!BZ307","v":0},{"$f":"Distributionsanlæg!CA307","v":0},{"$f":"Distributionsanlæg!CB307","v":0},{"$f":"Distributionsanlæg!CC307","v":0},{"$f":"Distributionsanlæg!CD307","v":0},{"$f":"Distributionsanlæg!CE307","v":0},{"$f":"Distributionsanlæg!CF307","v":0},{"$f":"Distributionsanlæg!CG307","v":0},{"$f":"Distributionsanlæg!CH307","v":0},{"$f":"Distributionsanlæg!CI307","v":0},{"$f":"Distributionsanlæg!CJ307","v":0},{"$f":"Distributionsanlæg!CK307","v":0},{"$f":"Distributionsanlæg!CL307","v":0},{"$f":"Distributionsanlæg!CM307","v":0},{"$f":"Distributionsanlæg!CN307","v":0},{"$f":"Distributionsanlæg!CO307","v":0},{"$f":"Distributionsanlæg!CP307","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D307>=AY$2,$AA307/($D307-2009),0)+IF($E307>=AY$2,$AB307/($E307-2009),0)+IF($F307>=AY$2,$AC307/($F307-2009),0)+IF($G307>=AY$2,$AD307/($G307-2009),0)+IF($H307>=AY$2,$AE307/($H307-2009),0)+IF($I307>=AY$2,$AF307/($I307-2009),0)+IF($J307>=AY$2,$AG307/($J307-2009),0)+IF($K307>=AY$2,$AH307/($K307-2009),0)+IF($L307>=AY$2,$AI307/($L307-2009),0)+IF($M307>=AY$2,$AJ307/($M307-2009),0)+IF($N307>=AY$2,$AK307/($N307-2009),0)+IF($O307>=AY$2,$AL307/($O307-2009),0)+IF($P307>=AY$2,$AM307/($P307-2009),0)+IF($Q307>=AY$2,$AN307/($Q307-2009),0)+IF($R307>=AY$2,$AO307/($R307-2009),0)+IF($S307>=AY$2,$AP307/($S307-2009),0)+IF($T307>=AY$2,$AQ307/($T307-2009),0)+IF($U307>=AY$2,$AR307/($U307-2009),0)+IF($V307>=AY$2,$AS307/($V307-2009),0)+IF($W307>=AY$2,$AT307/($W307-2009),0)+IF($X307>=AY$2,$AU307/($X307-2009),0)+IF($Y307>=AY$2,$AV307/($Y307-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B310","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E310","v":20},{"$f":"D$3+$C309","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU309","v":0},{"$f":"Distributionsanlæg!BV309","v":0},{"$f":"Distributionsanlæg!BW309","v":0},{"$f":"Distributionsanlæg!BX309","v":0},{"$f":"Distributionsanlæg!BY309","v":0},{"$f":"Distributionsanlæg!BZ309","v":0},{"$f":"Distributionsanlæg!CA309","v":0},{"$f":"Distributionsanlæg!CB309","v":0},{"$f":"Distributionsanlæg!CC309","v":0},{"$f":"Distributionsanlæg!CD309","v":0},{"$f":"Distributionsanlæg!CE309","v":0},{"$f":"Distributionsanlæg!CF309","v":0},{"$f":"Distributionsanlæg!CG309","v":0},{"$f":"Distributionsanlæg!CH309","v":0},{"$f":"Distributionsanlæg!CI309","v":0},{"$f":"Distributionsanlæg!CJ309","v":0},{"$f":"Distributionsanlæg!CK309","v":0},{"$f":"Distributionsanlæg!CL309","v":0},{"$f":"Distributionsanlæg!CM309","v":0},{"$f":"Distributionsanlæg!CN309","v":0},{"$f":"Distributionsanlæg!CO309","v":0},{"$f":"Distributionsanlæg!CP309","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D309>=AY$2,$AA309/($D309-2009),0)+IF($E309>=AY$2,$AB309/($E309-2009),0)+IF($F309>=AY$2,$AC309/($F309-2009),0)+IF($G309>=AY$2,$AD309/($G309-2009),0)+IF($H309>=AY$2,$AE309/($H309-2009),0)+IF($I309>=AY$2,$AF309/($I309-2009),0)+IF($J309>=AY$2,$AG309/($J309-2009),0)+IF($K309>=AY$2,$AH309/($K309-2009),0)+IF($L309>=AY$2,$AI309/($L309-2009),0)+IF($M309>=AY$2,$AJ309/($M309-2009),0)+IF($N309>=AY$2,$AK309/($N309-2009),0)+IF($O309>=AY$2,$AL309/($O309-2009),0)+IF($P309>=AY$2,$AM309/($P309-2009),0)+IF($Q309>=AY$2,$AN309/($Q309-2009),0)+IF($R309>=AY$2,$AO309/($R309-2009),0)+IF($S309>=AY$2,$AP309/($S309-2009),0)+IF($T309>=AY$2,$AQ309/($T309-2009),0)+IF($U309>=AY$2,$AR309/($U309-2009),0)+IF($V309>=AY$2,$AS309/($V309-2009),0)+IF($W309>=AY$2,$AT309/($W309-2009),0)+IF($X309>=AY$2,$AU309/($X309-2009),0)+IF($Y309>=AY$2,$AV309/($Y309-2009),0)","v":0},{"$f":"IF($D309>=AZ$2,$AA309/($D309-2009),0)+IF($E309>=AZ$2,$AB309/($E309-2009),0)+IF($F309>=AZ$2,$AC309/($F309-2009),0)+IF($G309>=AZ$2,$AD309/($G309-2009),0)+IF($H309>=AZ$2,$AE309/($H309-2009),0)+IF($I309>=AZ$2,$AF309/($I309-2009),0)+IF($J309>=AZ$2,$AG309/($J309-2009),0)+IF($K309>=AZ$2,$AH309/($K309-2009),0)+IF($L309>=AZ$2,$AI309/($L309-2009),0)+IF($M309>=AZ$2,$AJ309/($M309-2009),0)+IF($N309>=AZ$2,$AK309/($N309-2009),0)+IF($O309>=AZ$2,$AL309/($O309-2009),0)+IF($P309>=AZ$2,$AM309/($P309-2009),0)+IF($Q309>=AZ$2,$AN309/($Q309-2009),0)+IF($R309>=AZ$2,$AO309/($R309-2009),0)+IF($S309>=AZ$2,$AP309/($S309-2009),0)+IF($T309>=AZ$2,$AQ309/($T309-2009),0)+IF($U309>=AZ$2,$AR309/($U309-2009),0)+IF($V309>=AZ$2,$AS309/($V309-2009),0)+IF($W309>=AZ$2,$AT309/($W309-2009),0)+IF($X309>=AZ$2,$AU309/($X309-2009),0)+IF($Y309>=AZ$2,$AV309/($Y309-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D309>=DL$2,$AA309/($D309-2009),0)+IF($E309>=DL$2,$AB309/($E309-2009),0)+IF($F309>=DL$2,$AC309/($F309-2009),0)+IF($G309>=DL$2,$AD309/($G309-2009),0)+IF($H309>=DL$2,$AE309/($H309-2009),0)+IF($I309>=DL$2,$AF309/($I309-2009),0)+IF($J309>=DL$2,$AG309/($J309-2009),0)+IF($K309>=DL$2,$AH309/($K309-2009),0)+IF($L309>=DL$2,$AI309/($L309-2009),0)+IF($M309>=DL$2,$AJ309/($M309-2009),0)+IF($N309>=DL$2,$AK309/($N309-2009),0)+IF($O309>=DL$2,$AL309/($O309-2009),0)+IF($P309>=DL$2,$AM309/($P309-2009),0)+IF($Q309>=DL$2,$AN309/($Q309-2009),0)+IF($R309>=DL$2,$AO309/($R309-2009),0)+IF($S309>=DL$2,$AP309/($S309-2009),0)+IF($T309>=DL$2,$AQ309/($T309-2009),0)+IF($U309>=DL$2,$AR309/($U309-2009),0)+IF($V309>=DL$2,$AS309/($V309-2009),0)+IF($W309>=DL$2,$AT309/($W309-2009),0)+IF($X309>=DL$2,$AU309/($X309-2009),0)+IF($Y309>=DL$2,$AV309/($Y309-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B311","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E311","v":10},{"$f":"D$3+$C310","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU310","v":0},{"$f":"Distributionsanlæg!BV310","v":0},{"$f":"Distributionsanlæg!BW310","v":0},{"$f":"Distributionsanlæg!BX310","v":0},{"$f":"Distributionsanlæg!BY310","v":0},{"$f":"Distributionsanlæg!BZ310","v":0},{"$f":"Distributionsanlæg!CA310","v":0},{"$f":"Distributionsanlæg!CB310","v":0},{"$f":"Distributionsanlæg!CC310","v":0},{"$f":"Distributionsanlæg!CD310","v":0},{"$f":"Distributionsanlæg!CE310","v":0},{"$f":"Distributionsanlæg!CF310","v":0},{"$f":"Distributionsanlæg!CG310","v":0},{"$f":"Distributionsanlæg!CH310","v":0},{"$f":"Distributionsanlæg!CI310","v":0},{"$f":"Distributionsanlæg!CJ310","v":0},{"$f":"Distributionsanlæg!CK310","v":0},{"$f":"Distributionsanlæg!CL310","v":0},{"$f":"Distributionsanlæg!CM310","v":0},{"$f":"Distributionsanlæg!CN310","v":0},{"$f":"Distributionsanlæg!CO310","v":0},{"$f":"Distributionsanlæg!CP310","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D310>=AY$2,$AA310/($D310-2009),0)+IF($E310>=AY$2,$AB310/($E310-2009),0)+IF($F310>=AY$2,$AC310/($F310-2009),0)+IF($G310>=AY$2,$AD310/($G310-2009),0)+IF($H310>=AY$2,$AE310/($H310-2009),0)+IF($I310>=AY$2,$AF310/($I310-2009),0)+IF($J310>=AY$2,$AG310/($J310-2009),0)+IF($K310>=AY$2,$AH310/($K310-2009),0)+IF($L310>=AY$2,$AI310/($L310-2009),0)+IF($M310>=AY$2,$AJ310/($M310-2009),0)+IF($N310>=AY$2,$AK310/($N310-2009),0)+IF($O310>=AY$2,$AL310/($O310-2009),0)+IF($P310>=AY$2,$AM310/($P310-2009),0)+IF($Q310>=AY$2,$AN310/($Q310-2009),0)+IF($R310>=AY$2,$AO310/($R310-2009),0)+IF($S310>=AY$2,$AP310/($S310-2009),0)+IF($T310>=AY$2,$AQ310/($T310-2009),0)+IF($U310>=AY$2,$AR310/($U310-2009),0)+IF($V310>=AY$2,$AS310/($V310-2009),0)+IF($W310>=AY$2,$AT310/($W310-2009),0)+IF($X310>=AY$2,$AU310/($X310-2009),0)+IF($Y310>=AY$2,$AV310/($Y310-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B312","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E312","v":75},{"$f":"D$3+$C311+Distributionsanlæg!D312","v":1980},{"$f":"E$3+$C311+Distributionsanlæg!E312","v":1990},{"$f":"F$3+$C311+Distributionsanlæg!F312","v":2000},{"$f":"G$3+$C311+Distributionsanlæg!G312","v":2010},{"$f":"H$3+$C311+Distributionsanlæg!H312","v":2020},{"$f":"I$3+$C311+Distributionsanlæg!I312","v":2030},{"$f":"J$3+$C311+Distributionsanlæg!J312","v":2040},{"$f":"K$3+$C311+Distributionsanlæg!K312","v":2050},{"$f":"L$3+$C311+Distributionsanlæg!L312","v":2057},{"$f":"M$3+$C311+Distributionsanlæg!M312","v":2062},{"$f":"N$3+$C311+Distributionsanlæg!N312","v":2067},{"$f":"O$3+$C311+Distributionsanlæg!O312","v":2072},{"$f":"P$3+$C311+Distributionsanlæg!P312","v":2075},{"$f":"Q$3+$C311+Distributionsanlæg!Q312","v":2076},{"$f":"R$3+$C311+Distributionsanlæg!R312","v":2077},{"$f":"S$3+$C311+Distributionsanlæg!S312","v":2078},{"$f":"T$3+$C311+Distributionsanlæg!T312","v":2079},{"$f":"U$3+$C311+Distributionsanlæg!U312","v":2080},{"$f":"V$3+$C311+Distributionsanlæg!V312","v":2081},{"$f":"W$3+$C311+Distributionsanlæg!W312","v":2082},{"$f":"X$3+$C311+Distributionsanlæg!X312","v":2083},{"$f":"Y$3+$C311+Distributionsanlæg!Y312","v":2084},null,{"$f":"Distributionsanlæg!BU311","v":0},{"$f":"Distributionsanlæg!BV311","v":0},{"$f":"Distributionsanlæg!BW311","v":0},{"$f":"Distributionsanlæg!BX311","v":0},{"$f":"Distributionsanlæg!BY311","v":0},{"$f":"Distributionsanlæg!BZ311","v":0},{"$f":"Distributionsanlæg!CA311","v":0},{"$f":"Distributionsanlæg!CB311","v":0},{"$f":"Distributionsanlæg!CC311","v":0},{"$f":"Distributionsanlæg!CD311","v":0},{"$f":"Distributionsanlæg!CE311","v":0},{"$f":"Distributionsanlæg!CF311","v":0},{"$f":"Distributionsanlæg!CG311","v":0},{"$f":"Distributionsanlæg!CH311","v":0},{"$f":"Distributionsanlæg!CI311","v":0},{"$f":"Distributionsanlæg!CJ311","v":0},{"$f":"Distributionsanlæg!CK311","v":0},{"$f":"Distributionsanlæg!CL311","v":0},{"$f":"Distributionsanlæg!CM311","v":0},{"$f":"Distributionsanlæg!CN311","v":0},{"$f":"Distributionsanlæg!CO311","v":0},{"$f":"Distributionsanlæg!CP311","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D311>=AY$2,$AA311/($D311-2009),0)+IF($E311>=AY$2,$AB311/($E311-2009),0)+IF($F311>=AY$2,$AC311/($F311-2009),0)+IF($G311>=AY$2,$AD311/($G311-2009),0)+IF($H311>=AY$2,$AE311/($H311-2009),0)+IF($I311>=AY$2,$AF311/($I311-2009),0)+IF($J311>=AY$2,$AG311/($J311-2009),0)+IF($K311>=AY$2,$AH311/($K311-2009),0)+IF($L311>=AY$2,$AI311/($L311-2009),0)+IF($M311>=AY$2,$AJ311/($M311-2009),0)+IF($N311>=AY$2,$AK311/($N311-2009),0)+IF($O311>=AY$2,$AL311/($O311-2009),0)+IF($P311>=AY$2,$AM311/($P311-2009),0)+IF($Q311>=AY$2,$AN311/($Q311-2009),0)+IF($R311>=AY$2,$AO311/($R311-2009),0)+IF($S311>=AY$2,$AP311/($S311-2009),0)+IF($T311>=AY$2,$AQ311/($T311-2009),0)+IF($U311>=AY$2,$AR311/($U311-2009),0)+IF($V311>=AY$2,$AS311/($V311-2009),0)+IF($W311>=AY$2,$AT311/($W311-2009),0)+IF($X311>=AY$2,$AU311/($X311-2009),0)+IF($Y311>=AY$2,$AV311/($Y311-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B313","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E313","v":20},{"$f":"D$3+$C313","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU313","v":0},{"$f":"Distributionsanlæg!BV313","v":0},{"$f":"Distributionsanlæg!BW313","v":0},{"$f":"Distributionsanlæg!BX313","v":0},{"$f":"Distributionsanlæg!BY313","v":0},{"$f":"Distributionsanlæg!BZ313","v":0},{"$f":"Distributionsanlæg!CA313","v":0},{"$f":"Distributionsanlæg!CB313","v":0},{"$f":"Distributionsanlæg!CC313","v":0},{"$f":"Distributionsanlæg!CD313","v":0},{"$f":"Distributionsanlæg!CE313","v":0},{"$f":"Distributionsanlæg!CF313","v":0},{"$f":"Distributionsanlæg!CG313","v":0},{"$f":"Distributionsanlæg!CH313","v":0},{"$f":"Distributionsanlæg!CI313","v":0},{"$f":"Distributionsanlæg!CJ313","v":0},{"$f":"Distributionsanlæg!CK313","v":0},{"$f":"Distributionsanlæg!CL313","v":0},{"$f":"Distributionsanlæg!CM313","v":0},{"$f":"Distributionsanlæg!CN313","v":0},{"$f":"Distributionsanlæg!CO313","v":0},{"$f":"Distributionsanlæg!CP313","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D313>=AY$2,$AA313/($D313-2009),0)+IF($E313>=AY$2,$AB313/($E313-2009),0)+IF($F313>=AY$2,$AC313/($F313-2009),0)+IF($G313>=AY$2,$AD313/($G313-2009),0)+IF($H313>=AY$2,$AE313/($H313-2009),0)+IF($I313>=AY$2,$AF313/($I313-2009),0)+IF($J313>=AY$2,$AG313/($J313-2009),0)+IF($K313>=AY$2,$AH313/($K313-2009),0)+IF($L313>=AY$2,$AI313/($L313-2009),0)+IF($M313>=AY$2,$AJ313/($M313-2009),0)+IF($N313>=AY$2,$AK313/($N313-2009),0)+IF($O313>=AY$2,$AL313/($O313-2009),0)+IF($P313>=AY$2,$AM313/($P313-2009),0)+IF($Q313>=AY$2,$AN313/($Q313-2009),0)+IF($R313>=AY$2,$AO313/($R313-2009),0)+IF($S313>=AY$2,$AP313/($S313-2009),0)+IF($T313>=AY$2,$AQ313/($T313-2009),0)+IF($U313>=AY$2,$AR313/($U313-2009),0)+IF($V313>=AY$2,$AS313/($V313-2009),0)+IF($W313>=AY$2,$AT313/($W313-2009),0)+IF($X313>=AY$2,$AU313/($X313-2009),0)+IF($Y313>=AY$2,$AV313/($Y313-2009),0)","v":0},{"$f":"IF($D313>=AZ$2,$AA313/($D313-2009),0)+IF($E313>=AZ$2,$AB313/($E313-2009),0)+IF($F313>=AZ$2,$AC313/($F313-2009),0)+IF($G313>=AZ$2,$AD313/($G313-2009),0)+IF($H313>=AZ$2,$AE313/($H313-2009),0)+IF($I313>=AZ$2,$AF313/($I313-2009),0)+IF($J313>=AZ$2,$AG313/($J313-2009),0)+IF($K313>=AZ$2,$AH313/($K313-2009),0)+IF($L313>=AZ$2,$AI313/($L313-2009),0)+IF($M313>=AZ$2,$AJ313/($M313-2009),0)+IF($N313>=AZ$2,$AK313/($N313-2009),0)+IF($O313>=AZ$2,$AL313/($O313-2009),0)+IF($P313>=AZ$2,$AM313/($P313-2009),0)+IF($Q313>=AZ$2,$AN313/($Q313-2009),0)+IF($R313>=AZ$2,$AO313/($R313-2009),0)+IF($S313>=AZ$2,$AP313/($S313-2009),0)+IF($T313>=AZ$2,$AQ313/($T313-2009),0)+IF($U313>=AZ$2,$AR313/($U313-2009),0)+IF($V313>=AZ$2,$AS313/($V313-2009),0)+IF($W313>=AZ$2,$AT313/($W313-2009),0)+IF($X313>=AZ$2,$AU313/($X313-2009),0)+IF($Y313>=AZ$2,$AV313/($Y313-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D313>=DL$2,$AA313/($D313-2009),0)+IF($E313>=DL$2,$AB313/($E313-2009),0)+IF($F313>=DL$2,$AC313/($F313-2009),0)+IF($G313>=DL$2,$AD313/($G313-2009),0)+IF($H313>=DL$2,$AE313/($H313-2009),0)+IF($I313>=DL$2,$AF313/($I313-2009),0)+IF($J313>=DL$2,$AG313/($J313-2009),0)+IF($K313>=DL$2,$AH313/($K313-2009),0)+IF($L313>=DL$2,$AI313/($L313-2009),0)+IF($M313>=DL$2,$AJ313/($M313-2009),0)+IF($N313>=DL$2,$AK313/($N313-2009),0)+IF($O313>=DL$2,$AL313/($O313-2009),0)+IF($P313>=DL$2,$AM313/($P313-2009),0)+IF($Q313>=DL$2,$AN313/($Q313-2009),0)+IF($R313>=DL$2,$AO313/($R313-2009),0)+IF($S313>=DL$2,$AP313/($S313-2009),0)+IF($T313>=DL$2,$AQ313/($T313-2009),0)+IF($U313>=DL$2,$AR313/($U313-2009),0)+IF($V313>=DL$2,$AS313/($V313-2009),0)+IF($W313>=DL$2,$AT313/($W313-2009),0)+IF($X313>=DL$2,$AU313/($X313-2009),0)+IF($Y313>=DL$2,$AV313/($Y313-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B314","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E314","v":10},{"$f":"D$3+$C314","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU314","v":0},{"$f":"Distributionsanlæg!BV314","v":0},{"$f":"Distributionsanlæg!BW314","v":0},{"$f":"Distributionsanlæg!BX314","v":0},{"$f":"Distributionsanlæg!BY314","v":0},{"$f":"Distributionsanlæg!BZ314","v":0},{"$f":"Distributionsanlæg!CA314","v":0},{"$f":"Distributionsanlæg!CB314","v":0},{"$f":"Distributionsanlæg!CC314","v":0},{"$f":"Distributionsanlæg!CD314","v":0},{"$f":"Distributionsanlæg!CE314","v":0},{"$f":"Distributionsanlæg!CF314","v":0},{"$f":"Distributionsanlæg!CG314","v":0},{"$f":"Distributionsanlæg!CH314","v":0},{"$f":"Distributionsanlæg!CI314","v":0},{"$f":"Distributionsanlæg!CJ314","v":0},{"$f":"Distributionsanlæg!CK314","v":0},{"$f":"Distributionsanlæg!CL314","v":0},{"$f":"Distributionsanlæg!CM314","v":0},{"$f":"Distributionsanlæg!CN314","v":0},{"$f":"Distributionsanlæg!CO314","v":0},{"$f":"Distributionsanlæg!CP314","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D314>=AY$2,$AA314/($D314-2009),0)+IF($E314>=AY$2,$AB314/($E314-2009),0)+IF($F314>=AY$2,$AC314/($F314-2009),0)+IF($G314>=AY$2,$AD314/($G314-2009),0)+IF($H314>=AY$2,$AE314/($H314-2009),0)+IF($I314>=AY$2,$AF314/($I314-2009),0)+IF($J314>=AY$2,$AG314/($J314-2009),0)+IF($K314>=AY$2,$AH314/($K314-2009),0)+IF($L314>=AY$2,$AI314/($L314-2009),0)+IF($M314>=AY$2,$AJ314/($M314-2009),0)+IF($N314>=AY$2,$AK314/($N314-2009),0)+IF($O314>=AY$2,$AL314/($O314-2009),0)+IF($P314>=AY$2,$AM314/($P314-2009),0)+IF($Q314>=AY$2,$AN314/($Q314-2009),0)+IF($R314>=AY$2,$AO314/($R314-2009),0)+IF($S314>=AY$2,$AP314/($S314-2009),0)+IF($T314>=AY$2,$AQ314/($T314-2009),0)+IF($U314>=AY$2,$AR314/($U314-2009),0)+IF($V314>=AY$2,$AS314/($V314-2009),0)+IF($W314>=AY$2,$AT314/($W314-2009),0)+IF($X314>=AY$2,$AU314/($X314-2009),0)+IF($Y314>=AY$2,$AV314/($Y314-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW316:AW333)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY316:AY333)","v":0},{"$f":"SUM(AZ316:AZ333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL316:DL333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B316","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E316","v":50},{"$f":"D$3+$C316+Distributionsanlæg!D317","v":1955},{"$f":"E$3+$C316+Distributionsanlæg!E317","v":1965},{"$f":"F$3+$C316+Distributionsanlæg!F317","v":1975},{"$f":"G$3+$C316+Distributionsanlæg!G317","v":1985},{"$f":"H$3+$C316+Distributionsanlæg!H317","v":1995},{"$f":"I$3+$C316+Distributionsanlæg!I317","v":2005},{"$f":"J$3+$C316+Distributionsanlæg!J317","v":2015},{"$f":"K$3+$C316+Distributionsanlæg!K317","v":2025},{"$f":"L$3+$C316+Distributionsanlæg!L317","v":2032},{"$f":"M$3+$C316+Distributionsanlæg!M317","v":2037},{"$f":"N$3+$C316+Distributionsanlæg!N317","v":2042},{"$f":"O$3+$C316+Distributionsanlæg!O317","v":2047},{"$f":"P$3+$C316+Distributionsanlæg!P317","v":2050},{"$f":"Q$3+$C316+Distributionsanlæg!Q317","v":2051},{"$f":"R$3+$C316+Distributionsanlæg!R317","v":2052},{"$f":"S$3+$C316+Distributionsanlæg!S317","v":2053},{"$f":"T$3+$C316+Distributionsanlæg!T317","v":2054},{"$f":"U$3+$C316+Distributionsanlæg!U317","v":2055},{"$f":"V$3+$C316+Distributionsanlæg!V317","v":2056},{"$f":"W$3+$C316+Distributionsanlæg!W317","v":2057},{"$f":"X$3+$C316+Distributionsanlæg!X317","v":2058},{"$f":"Y$3+$C316+Distributionsanlæg!Y317","v":2059},null,{"$f":"Distributionsanlæg!BU316","v":0},{"$f":"Distributionsanlæg!BV316","v":0},{"$f":"Distributionsanlæg!BW316","v":0},{"$f":"Distributionsanlæg!BX316","v":0},{"$f":"Distributionsanlæg!BY316","v":0},{"$f":"Distributionsanlæg!BZ316","v":0},{"$f":"Distributionsanlæg!CA316","v":0},{"$f":"Distributionsanlæg!CB316","v":0},{"$f":"Distributionsanlæg!CC316","v":0},{"$f":"Distributionsanlæg!CD316","v":0},{"$f":"Distributionsanlæg!CE316","v":0},{"$f":"Distributionsanlæg!CF316","v":0},{"$f":"Distributionsanlæg!CG316","v":0},{"$f":"Distributionsanlæg!CH316","v":0},{"$f":"Distributionsanlæg!CI316","v":0},{"$f":"Distributionsanlæg!CJ316","v":0},{"$f":"Distributionsanlæg!CK316","v":0},{"$f":"Distributionsanlæg!CL316","v":0},{"$f":"Distributionsanlæg!CM316","v":0},{"$f":"Distributionsanlæg!CN316","v":0},{"$f":"Distributionsanlæg!CO316","v":0},{"$f":"Distributionsanlæg!CP316","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D316>=AY$2,$AA316/($D316-2009),0)+IF($E316>=AY$2,$AB316/($E316-2009),0)+IF($F316>=AY$2,$AC316/($F316-2009),0)+IF($G316>=AY$2,$AD316/($G316-2009),0)+IF($H316>=AY$2,$AE316/($H316-2009),0)+IF($I316>=AY$2,$AF316/($I316-2009),0)+IF($J316>=AY$2,$AG316/($J316-2009),0)+IF($K316>=AY$2,$AH316/($K316-2009),0)+IF($L316>=AY$2,$AI316/($L316-2009),0)+IF($M316>=AY$2,$AJ316/($M316-2009),0)+IF($N316>=AY$2,$AK316/($N316-2009),0)+IF($O316>=AY$2,$AL316/($O316-2009),0)+IF($P316>=AY$2,$AM316/($P316-2009),0)+IF($Q316>=AY$2,$AN316/($Q316-2009),0)+IF($R316>=AY$2,$AO316/($R316-2009),0)+IF($S316>=AY$2,$AP316/($S316-2009),0)+IF($T316>=AY$2,$AQ316/($T316-2009),0)+IF($U316>=AY$2,$AR316/($U316-2009),0)+IF($V316>=AY$2,$AS316/($V316-2009),0)+IF($W316>=AY$2,$AT316/($W316-2009),0)+IF($X316>=AY$2,$AU316/($X316-2009),0)+IF($Y316>=AY$2,$AV316/($Y316-2009),0)","v":0},{"$f":"IF($D316>=AZ$2,$AA316/($D316-2009),0)+IF($E316>=AZ$2,$AB316/($E316-2009),0)+IF($F316>=AZ$2,$AC316/($F316-2009),0)+IF($G316>=AZ$2,$AD316/($G316-2009),0)+IF($H316>=AZ$2,$AE316/($H316-2009),0)+IF($I316>=AZ$2,$AF316/($I316-2009),0)+IF($J316>=AZ$2,$AG316/($J316-2009),0)+IF($K316>=AZ$2,$AH316/($K316-2009),0)+IF($L316>=AZ$2,$AI316/($L316-2009),0)+IF($M316>=AZ$2,$AJ316/($M316-2009),0)+IF($N316>=AZ$2,$AK316/($N316-2009),0)+IF($O316>=AZ$2,$AL316/($O316-2009),0)+IF($P316>=AZ$2,$AM316/($P316-2009),0)+IF($Q316>=AZ$2,$AN316/($Q316-2009),0)+IF($R316>=AZ$2,$AO316/($R316-2009),0)+IF($S316>=AZ$2,$AP316/($S316-2009),0)+IF($T316>=AZ$2,$AQ316/($T316-2009),0)+IF($U316>=AZ$2,$AR316/($U316-2009),0)+IF($V316>=AZ$2,$AS316/($V316-2009),0)+IF($W316>=AZ$2,$AT316/($W316-2009),0)+IF($X316>=AZ$2,$AU316/($X316-2009),0)+IF($Y316>=AZ$2,$AV316/($Y316-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D316>=DL$2,$AA316/($D316-2009),0)+IF($E316>=DL$2,$AB316/($E316-2009),0)+IF($F316>=DL$2,$AC316/($F316-2009),0)+IF($G316>=DL$2,$AD316/($G316-2009),0)+IF($H316>=DL$2,$AE316/($H316-2009),0)+IF($I316>=DL$2,$AF316/($I316-2009),0)+IF($J316>=DL$2,$AG316/($J316-2009),0)+IF($K316>=DL$2,$AH316/($K316-2009),0)+IF($L316>=DL$2,$AI316/($L316-2009),0)+IF($M316>=DL$2,$AJ316/($M316-2009),0)+IF($N316>=DL$2,$AK316/($N316-2009),0)+IF($O316>=DL$2,$AL316/($O316-2009),0)+IF($P316>=DL$2,$AM316/($P316-2009),0)+IF($Q316>=DL$2,$AN316/($Q316-2009),0)+IF($R316>=DL$2,$AO316/($R316-2009),0)+IF($S316>=DL$2,$AP316/($S316-2009),0)+IF($T316>=DL$2,$AQ316/($T316-2009),0)+IF($U316>=DL$2,$AR316/($U316-2009),0)+IF($V316>=DL$2,$AS316/($V316-2009),0)+IF($W316>=DL$2,$AT316/($W316-2009),0)+IF($X316>=DL$2,$AU316/($X316-2009),0)+IF($Y316>=DL$2,$AV316/($Y316-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B317","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E317","v":75},{"$f":"D$3+$C318+Distributionsanlæg!D319","v":1980},{"$f":"E$3+$C318+Distributionsanlæg!E319","v":1990},{"$f":"F$3+$C318+Distributionsanlæg!F319","v":2000},{"$f":"G$3+$C318+Distributionsanlæg!G319","v":2010},{"$f":"H$3+$C318+Distributionsanlæg!H319","v":2020},{"$f":"I$3+$C318+Distributionsanlæg!I319","v":2030},{"$f":"J$3+$C318+Distributionsanlæg!J319","v":2040},{"$f":"K$3+$C318+Distributionsanlæg!K319","v":2050},{"$f":"L$3+$C318+Distributionsanlæg!L319","v":2057},{"$f":"M$3+$C318+Distributionsanlæg!M319","v":2062},{"$f":"N$3+$C318+Distributionsanlæg!N319","v":2067},{"$f":"O$3+$C318+Distributionsanlæg!O319","v":2072},{"$f":"P$3+$C318+Distributionsanlæg!P319","v":2075},{"$f":"Q$3+$C318+Distributionsanlæg!Q319","v":2076},{"$f":"R$3+$C318+Distributionsanlæg!R319","v":2077},{"$f":"S$3+$C318+Distributionsanlæg!S319","v":2078},{"$f":"T$3+$C318+Distributionsanlæg!T319","v":2079},{"$f":"U$3+$C318+Distributionsanlæg!U319","v":2080},{"$f":"V$3+$C318+Distributionsanlæg!V319","v":2081},{"$f":"W$3+$C318+Distributionsanlæg!W319","v":2082},{"$f":"X$3+$C318+Distributionsanlæg!X319","v":2083},{"$f":"Y$3+$C318+Distributionsanlæg!Y319","v":2084},null,{"$f":"Distributionsanlæg!BU318","v":0},{"$f":"Distributionsanlæg!BV318","v":0},{"$f":"Distributionsanlæg!BW318","v":0},{"$f":"Distributionsanlæg!BX318","v":0},{"$f":"Distributionsanlæg!BY318","v":0},{"$f":"Distributionsanlæg!BZ318","v":0},{"$f":"Distributionsanlæg!CA318","v":0},{"$f":"Distributionsanlæg!CB318","v":0},{"$f":"Distributionsanlæg!CC318","v":0},{"$f":"Distributionsanlæg!CD318","v":0},{"$f":"Distributionsanlæg!CE318","v":0},{"$f":"Distributionsanlæg!CF318","v":0},{"$f":"Distributionsanlæg!CG318","v":0},{"$f":"Distributionsanlæg!CH318","v":0},{"$f":"Distributionsanlæg!CI318","v":0},{"$f":"Distributionsanlæg!CJ318","v":0},{"$f":"Distributionsanlæg!CK318","v":0},{"$f":"Distributionsanlæg!CL318","v":0},{"$f":"Distributionsanlæg!CM318","v":0},{"$f":"Distributionsanlæg!CN318","v":0},{"$f":"Distributionsanlæg!CO318","v":0},{"$f":"Distributionsanlæg!CP318","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D318>=AY$2,$AA318/($D318-2009),0)+IF($E318>=AY$2,$AB318/($E318-2009),0)+IF($F318>=AY$2,$AC318/($F318-2009),0)+IF($G318>=AY$2,$AD318/($G318-2009),0)+IF($H318>=AY$2,$AE318/($H318-2009),0)+IF($I318>=AY$2,$AF318/($I318-2009),0)+IF($J318>=AY$2,$AG318/($J318-2009),0)+IF($K318>=AY$2,$AH318/($K318-2009),0)+IF($L318>=AY$2,$AI318/($L318-2009),0)+IF($M318>=AY$2,$AJ318/($M318-2009),0)+IF($N318>=AY$2,$AK318/($N318-2009),0)+IF($O318>=AY$2,$AL318/($O318-2009),0)+IF($P318>=AY$2,$AM318/($P318-2009),0)+IF($Q318>=AY$2,$AN318/($Q318-2009),0)+IF($R318>=AY$2,$AO318/($R318-2009),0)+IF($S318>=AY$2,$AP318/($S318-2009),0)+IF($T318>=AY$2,$AQ318/($T318-2009),0)+IF($U318>=AY$2,$AR318/($U318-2009),0)+IF($V318>=AY$2,$AS318/($V318-2009),0)+IF($W318>=AY$2,$AT318/($W318-2009),0)+IF($X318>=AY$2,$AU318/($X318-2009),0)+IF($Y318>=AY$2,$AV318/($Y318-2009),0)","v":0},{"$f":"IF($D318>=AZ$2,$AA318/($D318-2009),0)+IF($E318>=AZ$2,$AB318/($E318-2009),0)+IF($F318>=AZ$2,$AC318/($F318-2009),0)+IF($G318>=AZ$2,$AD318/($G318-2009),0)+IF($H318>=AZ$2,$AE318/($H318-2009),0)+IF($I318>=AZ$2,$AF318/($I318-2009),0)+IF($J318>=AZ$2,$AG318/($J318-2009),0)+IF($K318>=AZ$2,$AH318/($K318-2009),0)+IF($L318>=AZ$2,$AI318/($L318-2009),0)+IF($M318>=AZ$2,$AJ318/($M318-2009),0)+IF($N318>=AZ$2,$AK318/($N318-2009),0)+IF($O318>=AZ$2,$AL318/($O318-2009),0)+IF($P318>=AZ$2,$AM318/($P318-2009),0)+IF($Q318>=AZ$2,$AN318/($Q318-2009),0)+IF($R318>=AZ$2,$AO318/($R318-2009),0)+IF($S318>=AZ$2,$AP318/($S318-2009),0)+IF($T318>=AZ$2,$AQ318/($T318-2009),0)+IF($U318>=AZ$2,$AR318/($U318-2009),0)+IF($V318>=AZ$2,$AS318/($V318-2009),0)+IF($W318>=AZ$2,$AT318/($W318-2009),0)+IF($X318>=AZ$2,$AU318/($X318-2009),0)+IF($Y318>=AZ$2,$AV318/($Y318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D318>=DL$2,$AA318/($D318-2009),0)+IF($E318>=DL$2,$AB318/($E318-2009),0)+IF($F318>=DL$2,$AC318/($F318-2009),0)+IF($G318>=DL$2,$AD318/($G318-2009),0)+IF($H318>=DL$2,$AE318/($H318-2009),0)+IF($I318>=DL$2,$AF318/($I318-2009),0)+IF($J318>=DL$2,$AG318/($J318-2009),0)+IF($K318>=DL$2,$AH318/($K318-2009),0)+IF($L318>=DL$2,$AI318/($L318-2009),0)+IF($M318>=DL$2,$AJ318/($M318-2009),0)+IF($N318>=DL$2,$AK318/($N318-2009),0)+IF($O318>=DL$2,$AL318/($O318-2009),0)+IF($P318>=DL$2,$AM318/($P318-2009),0)+IF($Q318>=DL$2,$AN318/($Q318-2009),0)+IF($R318>=DL$2,$AO318/($R318-2009),0)+IF($S318>=DL$2,$AP318/($S318-2009),0)+IF($T318>=DL$2,$AQ318/($T318-2009),0)+IF($U318>=DL$2,$AR318/($U318-2009),0)+IF($V318>=DL$2,$AS318/($V318-2009),0)+IF($W318>=DL$2,$AT318/($W318-2009),0)+IF($X318>=DL$2,$AU318/($X318-2009),0)+IF($Y318>=DL$2,$AV318/($Y318-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B318","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E318","v":20},{"$f":"D$3+$C320","v":1925},{"$f":"E$3+$C320","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU320","v":0},{"$f":"Distributionsanlæg!BV320","v":0},{"$f":"Distributionsanlæg!BW320","v":0},{"$f":"Distributionsanlæg!BX320","v":0},{"$f":"Distributionsanlæg!BY320","v":0},{"$f":"Distributionsanlæg!BZ320","v":0},{"$f":"Distributionsanlæg!CA320","v":0},{"$f":"Distributionsanlæg!CB320","v":0},{"$f":"Distributionsanlæg!CC320","v":0},{"$f":"Distributionsanlæg!CD320","v":0},{"$f":"Distributionsanlæg!CE320","v":0},{"$f":"Distributionsanlæg!CF320","v":0},{"$f":"Distributionsanlæg!CG320","v":0},{"$f":"Distributionsanlæg!CH320","v":0},{"$f":"Distributionsanlæg!CI320","v":0},{"$f":"Distributionsanlæg!CJ320","v":0},{"$f":"Distributionsanlæg!CK320","v":0},{"$f":"Distributionsanlæg!CL320","v":0},{"$f":"Distributionsanlæg!CM320","v":0},{"$f":"Distributionsanlæg!CN320","v":0},{"$f":"Distributionsanlæg!CO320","v":0},{"$f":"Distributionsanlæg!CP320","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D320>=AY$2,$AA320/($D320-2009),0)+IF($E320>=AY$2,$AB320/($E320-2009),0)+IF($F320>=AY$2,$AC320/($F320-2009),0)+IF($G320>=AY$2,$AD320/($G320-2009),0)+IF($H320>=AY$2,$AE320/($H320-2009),0)+IF($I320>=AY$2,$AF320/($I320-2009),0)+IF($J320>=AY$2,$AG320/($J320-2009),0)+IF($K320>=AY$2,$AH320/($K320-2009),0)+IF($L320>=AY$2,$AI320/($L320-2009),0)+IF($M320>=AY$2,$AJ320/($M320-2009),0)+IF($N320>=AY$2,$AK320/($N320-2009),0)+IF($O320>=AY$2,$AL320/($O320-2009),0)+IF($P320>=AY$2,$AM320/($P320-2009),0)+IF($Q320>=AY$2,$AN320/($Q320-2009),0)+IF($R320>=AY$2,$AO320/($R320-2009),0)+IF($S320>=AY$2,$AP320/($S320-2009),0)+IF($T320>=AY$2,$AQ320/($T320-2009),0)+IF($U320>=AY$2,$AR320/($U320-2009),0)+IF($V320>=AY$2,$AS320/($V320-2009),0)+IF($W320>=AY$2,$AT320/($W320-2009),0)+IF($X320>=AY$2,$AU320/($X320-2009),0)+IF($Y320>=AY$2,$AV320/($Y320-2009),0)","v":0},{"$f":"IF($D320>=AZ$2,$AA320/($D320-2009),0)+IF($E320>=AZ$2,$AB320/($E320-2009),0)+IF($F320>=AZ$2,$AC320/($F320-2009),0)+IF($G320>=AZ$2,$AD320/($G320-2009),0)+IF($H320>=AZ$2,$AE320/($H320-2009),0)+IF($I320>=AZ$2,$AF320/($I320-2009),0)+IF($J320>=AZ$2,$AG320/($J320-2009),0)+IF($K320>=AZ$2,$AH320/($K320-2009),0)+IF($L320>=AZ$2,$AI320/($L320-2009),0)+IF($M320>=AZ$2,$AJ320/($M320-2009),0)+IF($N320>=AZ$2,$AK320/($N320-2009),0)+IF($O320>=AZ$2,$AL320/($O320-2009),0)+IF($P320>=AZ$2,$AM320/($P320-2009),0)+IF($Q320>=AZ$2,$AN320/($Q320-2009),0)+IF($R320>=AZ$2,$AO320/($R320-2009),0)+IF($S320>=AZ$2,$AP320/($S320-2009),0)+IF($T320>=AZ$2,$AQ320/($T320-2009),0)+IF($U320>=AZ$2,$AR320/($U320-2009),0)+IF($V320>=AZ$2,$AS320/($V320-2009),0)+IF($W320>=AZ$2,$AT320/($W320-2009),0)+IF($X320>=AZ$2,$AU320/($X320-2009),0)+IF($Y320>=AZ$2,$AV320/($Y320-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D320>=DL$2,$AA320/($D320-2009),0)+IF($E320>=DL$2,$AB320/($E320-2009),0)+IF($F320>=DL$2,$AC320/($F320-2009),0)+IF($G320>=DL$2,$AD320/($G320-2009),0)+IF($H320>=DL$2,$AE320/($H320-2009),0)+IF($I320>=DL$2,$AF320/($I320-2009),0)+IF($J320>=DL$2,$AG320/($J320-2009),0)+IF($K320>=DL$2,$AH320/($K320-2009),0)+IF($L320>=DL$2,$AI320/($L320-2009),0)+IF($M320>=DL$2,$AJ320/($M320-2009),0)+IF($N320>=DL$2,$AK320/($N320-2009),0)+IF($O320>=DL$2,$AL320/($O320-2009),0)+IF($P320>=DL$2,$AM320/($P320-2009),0)+IF($Q320>=DL$2,$AN320/($Q320-2009),0)+IF($R320>=DL$2,$AO320/($R320-2009),0)+IF($S320>=DL$2,$AP320/($S320-2009),0)+IF($T320>=DL$2,$AQ320/($T320-2009),0)+IF($U320>=DL$2,$AR320/($U320-2009),0)+IF($V320>=DL$2,$AS320/($V320-2009),0)+IF($W320>=DL$2,$AT320/($W320-2009),0)+IF($X320>=DL$2,$AU320/($X320-2009),0)+IF($Y320>=DL$2,$AV320/($Y320-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B319","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E319","v":10},{"$f":"D$3+$C321","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU321","v":0},{"$f":"Distributionsanlæg!BV321","v":0},{"$f":"Distributionsanlæg!BW321","v":0},{"$f":"Distributionsanlæg!BX321","v":0},{"$f":"Distributionsanlæg!BY321","v":0},{"$f":"Distributionsanlæg!BZ321","v":0},{"$f":"Distributionsanlæg!CA321","v":0},{"$f":"Distributionsanlæg!CB321","v":0},{"$f":"Distributionsanlæg!CC321","v":0},{"$f":"Distributionsanlæg!CD321","v":0},{"$f":"Distributionsanlæg!CE321","v":0},{"$f":"Distributionsanlæg!CF321","v":0},{"$f":"Distributionsanlæg!CG321","v":0},{"$f":"Distributionsanlæg!CH321","v":0},{"$f":"Distributionsanlæg!CI321","v":0},{"$f":"Distributionsanlæg!CJ321","v":0},{"$f":"Distributionsanlæg!CK321","v":0},{"$f":"Distributionsanlæg!CL321","v":0},{"$f":"Distributionsanlæg!CM321","v":0},{"$f":"Distributionsanlæg!CN321","v":0},{"$f":"Distributionsanlæg!CO321","v":0},{"$f":"Distributionsanlæg!CP321","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D321>=AY$2,$AA321/($D321-2009),0)+IF($E321>=AY$2,$AB321/($E321-2009),0)+IF($F321>=AY$2,$AC321/($F321-2009),0)+IF($G321>=AY$2,$AD321/($G321-2009),0)+IF($H321>=AY$2,$AE321/($H321-2009),0)+IF($I321>=AY$2,$AF321/($I321-2009),0)+IF($J321>=AY$2,$AG321/($J321-2009),0)+IF($K321>=AY$2,$AH321/($K321-2009),0)+IF($L321>=AY$2,$AI321/($L321-2009),0)+IF($M321>=AY$2,$AJ321/($M321-2009),0)+IF($N321>=AY$2,$AK321/($N321-2009),0)+IF($O321>=AY$2,$AL321/($O321-2009),0)+IF($P321>=AY$2,$AM321/($P321-2009),0)+IF($Q321>=AY$2,$AN321/($Q321-2009),0)+IF($R321>=AY$2,$AO321/($R321-2009),0)+IF($S321>=AY$2,$AP321/($S321-2009),0)+IF($T321>=AY$2,$AQ321/($T321-2009),0)+IF($U321>=AY$2,$AR321/($U321-2009),0)+IF($V321>=AY$2,$AS321/($V321-2009),0)+IF($W321>=AY$2,$AT321/($W321-2009),0)+IF($X321>=AY$2,$AU321/($X321-2009),0)+IF($Y321>=AY$2,$AV321/($Y321-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B320","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E320","v":75},{"$f":"D$3+$C322+Distributionsanlæg!D323","v":1980},{"$f":"E$3+$C322+Distributionsanlæg!E323","v":1990},{"$f":"F$3+$C322+Distributionsanlæg!F323","v":2000},{"$f":"G$3+$C322+Distributionsanlæg!G323","v":2010},{"$f":"H$3+$C322+Distributionsanlæg!H323","v":2020},{"$f":"I$3+$C322+Distributionsanlæg!I323","v":2030},{"$f":"J$3+$C322+Distributionsanlæg!J323","v":2040},{"$f":"K$3+$C322+Distributionsanlæg!K323","v":2050},{"$f":"L$3+$C322+Distributionsanlæg!L323","v":2057},{"$f":"M$3+$C322+Distributionsanlæg!M323","v":2062},{"$f":"N$3+$C322+Distributionsanlæg!N323","v":2067},{"$f":"O$3+$C322+Distributionsanlæg!O323","v":2072},{"$f":"P$3+$C322+Distributionsanlæg!P323","v":2075},{"$f":"Q$3+$C322+Distributionsanlæg!Q323","v":2076},{"$f":"R$3+$C322+Distributionsanlæg!R323","v":2077},{"$f":"S$3+$C322+Distributionsanlæg!S323","v":2078},{"$f":"T$3+$C322+Distributionsanlæg!T323","v":2079},{"$f":"U$3+$C322+Distributionsanlæg!U323","v":2080},{"$f":"V$3+$C322+Distributionsanlæg!V323","v":2081},{"$f":"W$3+$C322+Distributionsanlæg!W323","v":2082},{"$f":"X$3+$C322+Distributionsanlæg!X323","v":2083},{"$f":"Y$3+$C322+Distributionsanlæg!Y323","v":2084},null,{"$f":"Distributionsanlæg!BU322","v":0},{"$f":"Distributionsanlæg!BV322","v":0},{"$f":"Distributionsanlæg!BW322","v":0},{"$f":"Distributionsanlæg!BX322","v":0},{"$f":"Distributionsanlæg!BY322","v":0},{"$f":"Distributionsanlæg!BZ322","v":0},{"$f":"Distributionsanlæg!CA322","v":0},{"$f":"Distributionsanlæg!CB322","v":0},{"$f":"Distributionsanlæg!CC322","v":0},{"$f":"Distributionsanlæg!CD322","v":0},{"$f":"Distributionsanlæg!CE322","v":0},{"$f":"Distributionsanlæg!CF322","v":0},{"$f":"Distributionsanlæg!CG322","v":0},{"$f":"Distributionsanlæg!CH322","v":0},{"$f":"Distributionsanlæg!CI322","v":0},{"$f":"Distributionsanlæg!CJ322","v":0},{"$f":"Distributionsanlæg!CK322","v":0},{"$f":"Distributionsanlæg!CL322","v":0},{"$f":"Distributionsanlæg!CM322","v":0},{"$f":"Distributionsanlæg!CN322","v":0},{"$f":"Distributionsanlæg!CO322","v":0},{"$f":"Distributionsanlæg!CP322","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D322>=AY$2,$AA322/($D322-2009),0)+IF($E322>=AY$2,$AB322/($E322-2009),0)+IF($F322>=AY$2,$AC322/($F322-2009),0)+IF($G322>=AY$2,$AD322/($G322-2009),0)+IF($H322>=AY$2,$AE322/($H322-2009),0)+IF($I322>=AY$2,$AF322/($I322-2009),0)+IF($J322>=AY$2,$AG322/($J322-2009),0)+IF($K322>=AY$2,$AH322/($K322-2009),0)+IF($L322>=AY$2,$AI322/($L322-2009),0)+IF($M322>=AY$2,$AJ322/($M322-2009),0)+IF($N322>=AY$2,$AK322/($N322-2009),0)+IF($O322>=AY$2,$AL322/($O322-2009),0)+IF($P322>=AY$2,$AM322/($P322-2009),0)+IF($Q322>=AY$2,$AN322/($Q322-2009),0)+IF($R322>=AY$2,$AO322/($R322-2009),0)+IF($S322>=AY$2,$AP322/($S322-2009),0)+IF($T322>=AY$2,$AQ322/($T322-2009),0)+IF($U322>=AY$2,$AR322/($U322-2009),0)+IF($V322>=AY$2,$AS322/($V322-2009),0)+IF($W322>=AY$2,$AT322/($W322-2009),0)+IF($X322>=AY$2,$AU322/($X322-2009),0)+IF($Y322>=AY$2,$AV322/($Y322-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B321","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E321","v":20},{"$f":"D$3+$C324","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU324","v":0},{"$f":"Distributionsanlæg!BV324","v":0},{"$f":"Distributionsanlæg!BW324","v":0},{"$f":"Distributionsanlæg!BX324","v":0},{"$f":"Distributionsanlæg!BY324","v":0},{"$f":"Distributionsanlæg!BZ324","v":0},{"$f":"Distributionsanlæg!CA324","v":0},{"$f":"Distributionsanlæg!CB324","v":0},{"$f":"Distributionsanlæg!CC324","v":0},{"$f":"Distributionsanlæg!CD324","v":0},{"$f":"Distributionsanlæg!CE324","v":0},{"$f":"Distributionsanlæg!CF324","v":0},{"$f":"Distributionsanlæg!CG324","v":0},{"$f":"Distributionsanlæg!CH324","v":0},{"$f":"Distributionsanlæg!CI324","v":0},{"$f":"Distributionsanlæg!CJ324","v":0},{"$f":"Distributionsanlæg!CK324","v":0},{"$f":"Distributionsanlæg!CL324","v":0},{"$f":"Distributionsanlæg!CM324","v":0},{"$f":"Distributionsanlæg!CN324","v":0},{"$f":"Distributionsanlæg!CO324","v":0},{"$f":"Distributionsanlæg!CP324","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D324>=AY$2,$AA324/($D324-2009),0)+IF($E324>=AY$2,$AB324/($E324-2009),0)+IF($F324>=AY$2,$AC324/($F324-2009),0)+IF($G324>=AY$2,$AD324/($G324-2009),0)+IF($H324>=AY$2,$AE324/($H324-2009),0)+IF($I324>=AY$2,$AF324/($I324-2009),0)+IF($J324>=AY$2,$AG324/($J324-2009),0)+IF($K324>=AY$2,$AH324/($K324-2009),0)+IF($L324>=AY$2,$AI324/($L324-2009),0)+IF($M324>=AY$2,$AJ324/($M324-2009),0)+IF($N324>=AY$2,$AK324/($N324-2009),0)+IF($O324>=AY$2,$AL324/($O324-2009),0)+IF($P324>=AY$2,$AM324/($P324-2009),0)+IF($Q324>=AY$2,$AN324/($Q324-2009),0)+IF($R324>=AY$2,$AO324/($R324-2009),0)+IF($S324>=AY$2,$AP324/($S324-2009),0)+IF($T324>=AY$2,$AQ324/($T324-2009),0)+IF($U324>=AY$2,$AR324/($U324-2009),0)+IF($V324>=AY$2,$AS324/($V324-2009),0)+IF($W324>=AY$2,$AT324/($W324-2009),0)+IF($X324>=AY$2,$AU324/($X324-2009),0)+IF($Y324>=AY$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D324>=CE$2,$AA324/($D324-2009),0)+IF($E324>=CE$2,$AB324/($E324-2009),0)+IF($F324>=CE$2,$AC324/($F324-2009),0)+IF($G324>=CE$2,$AD324/($G324-2009),0)+IF($H324>=CE$2,$AE324/($H324-2009),0)+IF($I324>=CE$2,$AF324/($I324-2009),0)+IF($J324>=CE$2,$AG324/($J324-2009),0)+IF($K324>=CE$2,$AH324/($K324-2009),0)+IF($L324>=CE$2,$AI324/($L324-2009),0)+IF($M324>=CE$2,$AJ324/($M324-2009),0)+IF($N324>=CE$2,$AK324/($N324-2009),0)+IF($O324>=CE$2,$AL324/($O324-2009),0)+IF($P324>=CE$2,$AM324/($P324-2009),0)+IF($Q324>=CE$2,$AN324/($Q324-2009),0)+IF($R324>=CE$2,$AO324/($R324-2009),0)+IF($S324>=CE$2,$AP324/($S324-2009),0)+IF($T324>=CE$2,$AQ324/($T324-2009),0)+IF($U324>=CE$2,$AR324/($U324-2009),0)+IF($V324>=CE$2,$AS324/($V324-2009),0)+IF($W324>=CE$2,$AT324/($W324-2009),0)+IF($X324>=CE$2,$AU324/($X324-2009),0)+IF($Y324>=CE$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D324>=DK$2,$AA324/($D324-2009),0)+IF($E324>=DK$2,$AB324/($E324-2009),0)+IF($F324>=DK$2,$AC324/($F324-2009),0)+IF($G324>=DK$2,$AD324/($G324-2009),0)+IF($H324>=DK$2,$AE324/($H324-2009),0)+IF($I324>=DK$2,$AF324/($I324-2009),0)+IF($J324>=DK$2,$AG324/($J324-2009),0)+IF($K324>=DK$2,$AH324/($K324-2009),0)+IF($L324>=DK$2,$AI324/($L324-2009),0)+IF($M324>=DK$2,$AJ324/($M324-2009),0)+IF($N324>=DK$2,$AK324/($N324-2009),0)+IF($O324>=DK$2,$AL324/($O324-2009),0)+IF($P324>=DK$2,$AM324/($P324-2009),0)+IF($Q324>=DK$2,$AN324/($Q324-2009),0)+IF($R324>=DK$2,$AO324/($R324-2009),0)+IF($S324>=DK$2,$AP324/($S324-2009),0)+IF($T324>=DK$2,$AQ324/($T324-2009),0)+IF($U324>=DK$2,$AR324/($U324-2009),0)+IF($V324>=DK$2,$AS324/($V324-2009),0)+IF($W324>=DK$2,$AT324/($W324-2009),0)+IF($X324>=DK$2,$AU324/($X324-2009),0)+IF($Y324>=DK$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D324>=EA$2,$AA324/($D324-2009),0)+IF($E324>=EA$2,$AB324/($E324-2009),0)+IF($F324>=EA$2,$AC324/($F324-2009),0)+IF($G324>=EA$2,$AD324/($G324-2009),0)+IF($H324>=EA$2,$AE324/($H324-2009),0)+IF($I324>=EA$2,$AF324/($I324-2009),0)+IF($J324>=EA$2,$AG324/($J324-2009),0)+IF($K324>=EA$2,$AH324/($K324-2009),0)+IF($L324>=EA$2,$AI324/($L324-2009),0)+IF($M324>=EA$2,$AJ324/($M324-2009),0)+IF($N324>=EA$2,$AK324/($N324-2009),0)+IF($O324>=EA$2,$AL324/($O324-2009),0)+IF($P324>=EA$2,$AM324/($P324-2009),0)+IF($Q324>=EA$2,$AN324/($Q324-2009),0)+IF($R324>=EA$2,$AO324/($R324-2009),0)+IF($S324>=EA$2,$AP324/($S324-2009),0)+IF($T324>=EA$2,$AQ324/($T324-2009),0)+IF($U324>=EA$2,$AR324/($U324-2009),0)+IF($V324>=EA$2,$AS324/($V324-2009),0)+IF($W324>=EA$2,$AT324/($W324-2009),0)+IF($X324>=EA$2,$AU324/($X324-2009),0)+IF($Y324>=EA$2,$AV324/($Y324-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B322","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E322","v":10},{"$f":"D$3+$C325","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU325","v":0},{"$f":"Distributionsanlæg!BV325","v":0},{"$f":"Distributionsanlæg!BW325","v":0},{"$f":"Distributionsanlæg!BX325","v":0},{"$f":"Distributionsanlæg!BY325","v":0},{"$f":"Distributionsanlæg!BZ325","v":0},{"$f":"Distributionsanlæg!CA325","v":0},{"$f":"Distributionsanlæg!CB325","v":0},{"$f":"Distributionsanlæg!CC325","v":0},{"$f":"Distributionsanlæg!CD325","v":0},{"$f":"Distributionsanlæg!CE325","v":0},{"$f":"Distributionsanlæg!CF325","v":0},{"$f":"Distributionsanlæg!CG325","v":0},{"$f":"Distributionsanlæg!CH325","v":0},{"$f":"Distributionsanlæg!CI325","v":0},{"$f":"Distributionsanlæg!CJ325","v":0},{"$f":"Distributionsanlæg!CK325","v":0},{"$f":"Distributionsanlæg!CL325","v":0},{"$f":"Distributionsanlæg!CM325","v":0},{"$f":"Distributionsanlæg!CN325","v":0},{"$f":"Distributionsanlæg!CO325","v":0},{"$f":"Distributionsanlæg!CP325","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D325>=AY$2,$AA325/($D325-2009),0)+IF($E325>=AY$2,$AB325/($E325-2009),0)+IF($F325>=AY$2,$AC325/($F325-2009),0)+IF($G325>=AY$2,$AD325/($G325-2009),0)+IF($H325>=AY$2,$AE325/($H325-2009),0)+IF($I325>=AY$2,$AF325/($I325-2009),0)+IF($J325>=AY$2,$AG325/($J325-2009),0)+IF($K325>=AY$2,$AH325/($K325-2009),0)+IF($L325>=AY$2,$AI325/($L325-2009),0)+IF($M325>=AY$2,$AJ325/($M325-2009),0)+IF($N325>=AY$2,$AK325/($N325-2009),0)+IF($O325>=AY$2,$AL325/($O325-2009),0)+IF($P325>=AY$2,$AM325/($P325-2009),0)+IF($Q325>=AY$2,$AN325/($Q325-2009),0)+IF($R325>=AY$2,$AO325/($R325-2009),0)+IF($S325>=AY$2,$AP325/($S325-2009),0)+IF($T325>=AY$2,$AQ325/($T325-2009),0)+IF($U325>=AY$2,$AR325/($U325-2009),0)+IF($V325>=AY$2,$AS325/($V325-2009),0)+IF($W325>=AY$2,$AT325/($W325-2009),0)+IF($X325>=AY$2,$AU325/($X325-2009),0)+IF($Y325>=AY$2,$AV325/($Y325-2009),0)","v":0},{"$f":"IF($D325>=AZ$2,$AA325/($D325-2009),0)+IF($E325>=AZ$2,$AB325/($E325-2009),0)+IF($F325>=AZ$2,$AC325/($F325-2009),0)+IF($G325>=AZ$2,$AD325/($G325-2009),0)+IF($H325>=AZ$2,$AE325/($H325-2009),0)+IF($I325>=AZ$2,$AF325/($I325-2009),0)+IF($J325>=AZ$2,$AG325/($J325-2009),0)+IF($K325>=AZ$2,$AH325/($K325-2009),0)+IF($L325>=AZ$2,$AI325/($L325-2009),0)+IF($M325>=AZ$2,$AJ325/($M325-2009),0)+IF($N325>=AZ$2,$AK325/($N325-2009),0)+IF($O325>=AZ$2,$AL325/($O325-2009),0)+IF($P325>=AZ$2,$AM325/($P325-2009),0)+IF($Q325>=AZ$2,$AN325/($Q325-2009),0)+IF($R325>=AZ$2,$AO325/($R325-2009),0)+IF($S325>=AZ$2,$AP325/($S325-2009),0)+IF($T325>=AZ$2,$AQ325/($T325-2009),0)+IF($U325>=AZ$2,$AR325/($U325-2009),0)+IF($V325>=AZ$2,$AS325/($V325-2009),0)+IF($W325>=AZ$2,$AT325/($W325-2009),0)+IF($X325>=AZ$2,$AU325/($X325-2009),0)+IF($Y325>=AZ$2,$AV325/($Y325-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D325>=DL$2,$AA325/($D325-2009),0)+IF($E325>=DL$2,$AB325/($E325-2009),0)+IF($F325>=DL$2,$AC325/($F325-2009),0)+IF($G325>=DL$2,$AD325/($G325-2009),0)+IF($H325>=DL$2,$AE325/($H325-2009),0)+IF($I325>=DL$2,$AF325/($I325-2009),0)+IF($J325>=DL$2,$AG325/($J325-2009),0)+IF($K325>=DL$2,$AH325/($K325-2009),0)+IF($L325>=DL$2,$AI325/($L325-2009),0)+IF($M325>=DL$2,$AJ325/($M325-2009),0)+IF($N325>=DL$2,$AK325/($N325-2009),0)+IF($O325>=DL$2,$AL325/($O325-2009),0)+IF($P325>=DL$2,$AM325/($P325-2009),0)+IF($Q325>=DL$2,$AN325/($Q325-2009),0)+IF($R325>=DL$2,$AO325/($R325-2009),0)+IF($S325>=DL$2,$AP325/($S325-2009),0)+IF($T325>=DL$2,$AQ325/($T325-2009),0)+IF($U325>=DL$2,$AR325/($U325-2009),0)+IF($V325>=DL$2,$AS325/($V325-2009),0)+IF($W325>=DL$2,$AT325/($W325-2009),0)+IF($X325>=DL$2,$AU325/($X325-2009),0)+IF($Y325>=DL$2,$AV325/($Y325-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B323","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E323","v":75},{"$f":"D$3+$C326+Distributionsanlæg!D327","v":1980},{"$f":"E$3+$C326+Distributionsanlæg!E327","v":1990},{"$f":"F$3+$C326+Distributionsanlæg!F327","v":2000},{"$f":"G$3+$C326+Distributionsanlæg!G327","v":2010},{"$f":"H$3+$C326+Distributionsanlæg!H327","v":2020},{"$f":"I$3+$C326+Distributionsanlæg!I327","v":2030},{"$f":"J$3+$C326+Distributionsanlæg!J327","v":2040},{"$f":"K$3+$C326+Distributionsanlæg!K327","v":2050},{"$f":"L$3+$C326+Distributionsanlæg!L327","v":2057},{"$f":"M$3+$C326+Distributionsanlæg!M327","v":2062},{"$f":"N$3+$C326+Distributionsanlæg!N327","v":2067},{"$f":"O$3+$C326+Distributionsanlæg!O327","v":2072},{"$f":"P$3+$C326+Distributionsanlæg!P327","v":2075},{"$f":"Q$3+$C326+Distributionsanlæg!Q327","v":2076},{"$f":"R$3+$C326+Distributionsanlæg!R327","v":2077},{"$f":"S$3+$C326+Distributionsanlæg!S327","v":2078},{"$f":"T$3+$C326+Distributionsanlæg!T327","v":2079},{"$f":"U$3+$C326+Distributionsanlæg!U327","v":2080},{"$f":"V$3+$C326+Distributionsanlæg!V327","v":2081},{"$f":"W$3+$C326+Distributionsanlæg!W327","v":2082},{"$f":"X$3+$C326+Distributionsanlæg!X327","v":2083},{"$f":"Y$3+$C326+Distributionsanlæg!Y327","v":2084},null,{"$f":"Distributionsanlæg!BU326","v":0},{"$f":"Distributionsanlæg!BV326","v":0},{"$f":"Distributionsanlæg!BW326","v":0},{"$f":"Distributionsanlæg!BX326","v":0},{"$f":"Distributionsanlæg!BY326","v":0},{"$f":"Distributionsanlæg!BZ326","v":0},{"$f":"Distributionsanlæg!CA326","v":0},{"$f":"Distributionsanlæg!CB326","v":0},{"$f":"Distributionsanlæg!CC326","v":0},{"$f":"Distributionsanlæg!CD326","v":0},{"$f":"Distributionsanlæg!CE326","v":0},{"$f":"Distributionsanlæg!CF326","v":0},{"$f":"Distributionsanlæg!CG326","v":0},{"$f":"Distributionsanlæg!CH326","v":0},{"$f":"Distributionsanlæg!CI326","v":0},{"$f":"Distributionsanlæg!CJ326","v":0},{"$f":"Distributionsanlæg!CK326","v":0},{"$f":"Distributionsanlæg!CL326","v":0},{"$f":"Distributionsanlæg!CM326","v":0},{"$f":"Distributionsanlæg!CN326","v":0},{"$f":"Distributionsanlæg!CO326","v":0},{"$f":"Distributionsanlæg!CP326","v":0},{"$f":"SUM(AA326:AV326)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D326>=AY$2,$AA326/($D326-2009),0)+IF($E326>=AY$2,$AB326/($E326-2009),0)+IF($F326>=AY$2,$AC326/($F326-2009),0)+IF($G326>=AY$2,$AD326/($G326-2009),0)+IF($H326>=AY$2,$AE326/($H326-2009),0)+IF($I326>=AY$2,$AF326/($I326-2009),0)+IF($J326>=AY$2,$AG326/($J326-2009),0)+IF($K326>=AY$2,$AH326/($K326-2009),0)+IF($L326>=AY$2,$AI326/($L326-2009),0)+IF($M326>=AY$2,$AJ326/($M326-2009),0)+IF($N326>=AY$2,$AK326/($N326-2009),0)+IF($O326>=AY$2,$AL326/($O326-2009),0)+IF($P326>=AY$2,$AM326/($P326-2009),0)+IF($Q326>=AY$2,$AN326/($Q326-2009),0)+IF($R326>=AY$2,$AO326/($R326-2009),0)+IF($S326>=AY$2,$AP326/($S326-2009),0)+IF($T326>=AY$2,$AQ326/($T326-2009),0)+IF($U326>=AY$2,$AR326/($U326-2009),0)+IF($V326>=AY$2,$AS326/($V326-2009),0)+IF($W326>=AY$2,$AT326/($W326-2009),0)+IF($X326>=AY$2,$AU326/($X326-2009),0)+IF($Y326>=AY$2,$AV326/($Y326-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B324","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E324","v":20},{"$f":"D$3+$C328","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C328","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU328","v":0},{"$f":"Distributionsanlæg!BV328","v":0},{"$f":"Distributionsanlæg!BW328","v":0},{"$f":"Distributionsanlæg!BX328","v":0},{"$f":"Distributionsanlæg!BY328","v":0},{"$f":"Distributionsanlæg!BZ328","v":0},{"$f":"Distributionsanlæg!CA328","v":0},{"$f":"Distributionsanlæg!CB328","v":0},{"$f":"Distributionsanlæg!CC328","v":0},{"$f":"Distributionsanlæg!CD328","v":0},{"$f":"Distributionsanlæg!CE328","v":0},{"$f":"Distributionsanlæg!CF328","v":0},{"$f":"Distributionsanlæg!CG328","v":0},{"$f":"Distributionsanlæg!CH328","v":0},{"$f":"Distributionsanlæg!CI328","v":0},{"$f":"Distributionsanlæg!CJ328","v":0},{"$f":"Distributionsanlæg!CK328","v":0},{"$f":"Distributionsanlæg!CL328","v":0},{"$f":"Distributionsanlæg!CM328","v":0},{"$f":"Distributionsanlæg!CN328","v":0},{"$f":"Distributionsanlæg!CO328","v":0},{"$f":"Distributionsanlæg!CP328","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D328>=AY$2,$AA328/($D328-2009),0)+IF($E328>=AY$2,$AB328/($E328-2009),0)+IF($F328>=AY$2,$AC328/($F328-2009),0)+IF($G328>=AY$2,$AD328/($G328-2009),0)+IF($H328>=AY$2,$AE328/($H328-2009),0)+IF($I328>=AY$2,$AF328/($I328-2009),0)+IF($J328>=AY$2,$AG328/($J328-2009),0)+IF($K328>=AY$2,$AH328/($K328-2009),0)+IF($L328>=AY$2,$AI328/($L328-2009),0)+IF($M328>=AY$2,$AJ328/($M328-2009),0)+IF($N328>=AY$2,$AK328/($N328-2009),0)+IF($O328>=AY$2,$AL328/($O328-2009),0)+IF($P328>=AY$2,$AM328/($P328-2009),0)+IF($Q328>=AY$2,$AN328/($Q328-2009),0)+IF($R328>=AY$2,$AO328/($R328-2009),0)+IF($S328>=AY$2,$AP328/($S328-2009),0)+IF($T328>=AY$2,$AQ328/($T328-2009),0)+IF($U328>=AY$2,$AR328/($U328-2009),0)+IF($V328>=AY$2,$AS328/($V328-2009),0)+IF($W328>=AY$2,$AT328/($W328-2009),0)+IF($X328>=AY$2,$AU328/($X328-2009),0)+IF($Y328>=AY$2,$AV328/($Y328-2009),0)","v":0},{"$f":"IF($D328>=AZ$2,$AA328/($D328-2009),0)+IF($E328>=AZ$2,$AB328/($E328-2009),0)+IF($F328>=AZ$2,$AC328/($F328-2009),0)+IF($G328>=AZ$2,$AD328/($G328-2009),0)+IF($H328>=AZ$2,$AE328/($H328-2009),0)+IF($I328>=AZ$2,$AF328/($I328-2009),0)+IF($J328>=AZ$2,$AG328/($J328-2009),0)+IF($K328>=AZ$2,$AH328/($K328-2009),0)+IF($L328>=AZ$2,$AI328/($L328-2009),0)+IF($M328>=AZ$2,$AJ328/($M328-2009),0)+IF($N328>=AZ$2,$AK328/($N328-2009),0)+IF($O328>=AZ$2,$AL328/($O328-2009),0)+IF($P328>=AZ$2,$AM328/($P328-2009),0)+IF($Q328>=AZ$2,$AN328/($Q328-2009),0)+IF($R328>=AZ$2,$AO328/($R328-2009),0)+IF($S328>=AZ$2,$AP328/($S328-2009),0)+IF($T328>=AZ$2,$AQ328/($T328-2009),0)+IF($U328>=AZ$2,$AR328/($U328-2009),0)+IF($V328>=AZ$2,$AS328/($V328-2009),0)+IF($W328>=AZ$2,$AT328/($W328-2009),0)+IF($X328>=AZ$2,$AU328/($X328-2009),0)+IF($Y328>=AZ$2,$AV328/($Y328-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D328>=DL$2,$AA328/($D328-2009),0)+IF($E328>=DL$2,$AB328/($E328-2009),0)+IF($F328>=DL$2,$AC328/($F328-2009),0)+IF($G328>=DL$2,$AD328/($G328-2009),0)+IF($H328>=DL$2,$AE328/($H328-2009),0)+IF($I328>=DL$2,$AF328/($I328-2009),0)+IF($J328>=DL$2,$AG328/($J328-2009),0)+IF($K328>=DL$2,$AH328/($K328-2009),0)+IF($L328>=DL$2,$AI328/($L328-2009),0)+IF($M328>=DL$2,$AJ328/($M328-2009),0)+IF($N328>=DL$2,$AK328/($N328-2009),0)+IF($O328>=DL$2,$AL328/($O328-2009),0)+IF($P328>=DL$2,$AM328/($P328-2009),0)+IF($Q328>=DL$2,$AN328/($Q328-2009),0)+IF($R328>=DL$2,$AO328/($R328-2009),0)+IF($S328>=DL$2,$AP328/($S328-2009),0)+IF($T328>=DL$2,$AQ328/($T328-2009),0)+IF($U328>=DL$2,$AR328/($U328-2009),0)+IF($V328>=DL$2,$AS328/($V328-2009),0)+IF($W328>=DL$2,$AT328/($W328-2009),0)+IF($X328>=DL$2,$AU328/($X328-2009),0)+IF($Y328>=DL$2,$AV328/($Y328-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B325","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E325","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU329","v":0},{"$f":"Distributionsanlæg!BV329","v":0},{"$f":"Distributionsanlæg!BW329","v":0},{"$f":"Distributionsanlæg!BX329","v":0},{"$f":"Distributionsanlæg!BY329","v":0},{"$f":"Distributionsanlæg!BZ329","v":0},{"$f":"Distributionsanlæg!CA329","v":0},{"$f":"Distributionsanlæg!CB329","v":0},{"$f":"Distributionsanlæg!CC329","v":0},{"$f":"Distributionsanlæg!CD329","v":0},{"$f":"Distributionsanlæg!CE329","v":0},{"$f":"Distributionsanlæg!CF329","v":0},{"$f":"Distributionsanlæg!CG329","v":0},{"$f":"Distributionsanlæg!CH329","v":0},{"$f":"Distributionsanlæg!CI329","v":0},{"$f":"Distributionsanlæg!CJ329","v":0},{"$f":"Distributionsanlæg!CK329","v":0},{"$f":"Distributionsanlæg!CL329","v":0},{"$f":"Distributionsanlæg!CM329","v":0},{"$f":"Distributionsanlæg!CN329","v":0},{"$f":"Distributionsanlæg!CO329","v":0},{"$f":"Distributionsanlæg!CP329","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D329>=AY$2,$AA329/($D329-2009),0)+IF($E329>=AY$2,$AB329/($E329-2009),0)+IF($F329>=AY$2,$AC329/($F329-2009),0)+IF($G329>=AY$2,$AD329/($G329-2009),0)+IF($H329>=AY$2,$AE329/($H329-2009),0)+IF($I329>=AY$2,$AF329/($I329-2009),0)+IF($J329>=AY$2,$AG329/($J329-2009),0)+IF($K329>=AY$2,$AH329/($K329-2009),0)+IF($L329>=AY$2,$AI329/($L329-2009),0)+IF($M329>=AY$2,$AJ329/($M329-2009),0)+IF($N329>=AY$2,$AK329/($N329-2009),0)+IF($O329>=AY$2,$AL329/($O329-2009),0)+IF($P329>=AY$2,$AM329/($P329-2009),0)+IF($Q329>=AY$2,$AN329/($Q329-2009),0)+IF($R329>=AY$2,$AO329/($R329-2009),0)+IF($S329>=AY$2,$AP329/($S329-2009),0)+IF($T329>=AY$2,$AQ329/($T329-2009),0)+IF($U329>=AY$2,$AR329/($U329-2009),0)+IF($V329>=AY$2,$AS329/($V329-2009),0)+IF($W329>=AY$2,$AT329/($W329-2009),0)+IF($X329>=AY$2,$AU329/($X329-2009),0)+IF($Y329>=AY$2,$AV329/($Y329-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B326","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E326","v":75},{"$f":"D$3+$C330+Distributionsanlæg!D331","v":1980},{"$f":"E$3+$C330+Distributionsanlæg!E331","v":1990},{"$f":"F$3+$C330+Distributionsanlæg!F331","v":2000},{"$f":"G$3+$C330+Distributionsanlæg!G331","v":2010},{"$f":"H$3+$C330+Distributionsanlæg!H331","v":2020},{"$f":"I$3+$C330+Distributionsanlæg!I331","v":2030},{"$f":"J$3+$C330+Distributionsanlæg!J331","v":2040},{"$f":"K$3+$C330+Distributionsanlæg!K331","v":2050},{"$f":"L$3+$C330+Distributionsanlæg!L331","v":2057},{"$f":"M$3+$C330+Distributionsanlæg!M331","v":2062},{"$f":"N$3+$C330+Distributionsanlæg!N331","v":2067},{"$f":"O$3+$C330+Distributionsanlæg!O331","v":2072},{"$f":"P$3+$C330+Distributionsanlæg!P331","v":2075},{"$f":"Q$3+$C330+Distributionsanlæg!Q331","v":2076},{"$f":"R$3+$C330+Distributionsanlæg!R331","v":2077},{"$f":"S$3+$C330+Distributionsanlæg!S331","v":2078},{"$f":"T$3+$C330+Distributionsanlæg!T331","v":2079},{"$f":"U$3+$C330+Distributionsanlæg!U331","v":2080},{"$f":"V$3+$C330+Distributionsanlæg!V331","v":2081},{"$f":"W$3+$C330+Distributionsanlæg!W331","v":2082},{"$f":"X$3+$C330+Distributionsanlæg!X331","v":2083},{"$f":"Y$3+$C330+Distributionsanlæg!Y331","v":2084},null,{"$f":"Distributionsanlæg!BU330","v":0},{"$f":"Distributionsanlæg!BV330","v":0},{"$f":"Distributionsanlæg!BW330","v":0},{"$f":"Distributionsanlæg!BX330","v":0},{"$f":"Distributionsanlæg!BY330","v":0},{"$f":"Distributionsanlæg!BZ330","v":0},{"$f":"Distributionsanlæg!CA330","v":0},{"$f":"Distributionsanlæg!CB330","v":0},{"$f":"Distributionsanlæg!CC330","v":0},{"$f":"Distributionsanlæg!CD330","v":0},{"$f":"Distributionsanlæg!CE330","v":0},{"$f":"Distributionsanlæg!CF330","v":0},{"$f":"Distributionsanlæg!CG330","v":0},{"$f":"Distributionsanlæg!CH330","v":0},{"$f":"Distributionsanlæg!CI330","v":0},{"$f":"Distributionsanlæg!CJ330","v":0},{"$f":"Distributionsanlæg!CK330","v":0},{"$f":"Distributionsanlæg!CL330","v":0},{"$f":"Distributionsanlæg!CM330","v":0},{"$f":"Distributionsanlæg!CN330","v":0},{"$f":"Distributionsanlæg!CO330","v":0},{"$f":"Distributionsanlæg!CP330","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D330>=AY$2,$AA330/($D330-2009),0)+IF($E330>=AY$2,$AB330/($E330-2009),0)+IF($F330>=AY$2,$AC330/($F330-2009),0)+IF($G330>=AY$2,$AD330/($G330-2009),0)+IF($H330>=AY$2,$AE330/($H330-2009),0)+IF($I330>=AY$2,$AF330/($I330-2009),0)+IF($J330>=AY$2,$AG330/($J330-2009),0)+IF($K330>=AY$2,$AH330/($K330-2009),0)+IF($L330>=AY$2,$AI330/($L330-2009),0)+IF($M330>=AY$2,$AJ330/($M330-2009),0)+IF($N330>=AY$2,$AK330/($N330-2009),0)+IF($O330>=AY$2,$AL330/($O330-2009),0)+IF($P330>=AY$2,$AM330/($P330-2009),0)+IF($Q330>=AY$2,$AN330/($Q330-2009),0)+IF($R330>=AY$2,$AO330/($R330-2009),0)+IF($S330>=AY$2,$AP330/($S330-2009),0)+IF($T330>=AY$2,$AQ330/($T330-2009),0)+IF($U330>=AY$2,$AR330/($U330-2009),0)+IF($V330>=AY$2,$AS330/($V330-2009),0)+IF($W330>=AY$2,$AT330/($W330-2009),0)+IF($X330>=AY$2,$AU330/($X330-2009),0)+IF($Y330>=AY$2,$AV330/($Y330-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B327","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E327","v":20},{"$f":"D$3+$C332","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C332","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU332","v":0},{"$f":"Distributionsanlæg!BV332","v":0},{"$f":"Distributionsanlæg!BW332","v":0},{"$f":"Distributionsanlæg!BX332","v":0},{"$f":"Distributionsanlæg!BY332","v":0},{"$f":"Distributionsanlæg!BZ332","v":0},{"$f":"Distributionsanlæg!CA332","v":0},{"$f":"Distributionsanlæg!CB332","v":0},{"$f":"Distributionsanlæg!CC332","v":0},{"$f":"Distributionsanlæg!CD332","v":0},{"$f":"Distributionsanlæg!CE332","v":0},{"$f":"Distributionsanlæg!CF332","v":0},{"$f":"Distributionsanlæg!CG332","v":0},{"$f":"Distributionsanlæg!CH332","v":0},{"$f":"Distributionsanlæg!CI332","v":0},{"$f":"Distributionsanlæg!CJ332","v":0},{"$f":"Distributionsanlæg!CK332","v":0},{"$f":"Distributionsanlæg!CL332","v":0},{"$f":"Distributionsanlæg!CM332","v":0},{"$f":"Distributionsanlæg!CN332","v":0},{"$f":"Distributionsanlæg!CO332","v":0},{"$f":"Distributionsanlæg!CP332","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D332>=AY$2,$AA332/($D332-2009),0)+IF($E332>=AY$2,$AB332/($E332-2009),0)+IF($F332>=AY$2,$AC332/($F332-2009),0)+IF($G332>=AY$2,$AD332/($G332-2009),0)+IF($H332>=AY$2,$AE332/($H332-2009),0)+IF($I332>=AY$2,$AF332/($I332-2009),0)+IF($J332>=AY$2,$AG332/($J332-2009),0)+IF($K332>=AY$2,$AH332/($K332-2009),0)+IF($L332>=AY$2,$AI332/($L332-2009),0)+IF($M332>=AY$2,$AJ332/($M332-2009),0)+IF($N332>=AY$2,$AK332/($N332-2009),0)+IF($O332>=AY$2,$AL332/($O332-2009),0)+IF($P332>=AY$2,$AM332/($P332-2009),0)+IF($Q332>=AY$2,$AN332/($Q332-2009),0)+IF($R332>=AY$2,$AO332/($R332-2009),0)+IF($S332>=AY$2,$AP332/($S332-2009),0)+IF($T332>=AY$2,$AQ332/($T332-2009),0)+IF($U332>=AY$2,$AR332/($U332-2009),0)+IF($V332>=AY$2,$AS332/($V332-2009),0)+IF($W332>=AY$2,$AT332/($W332-2009),0)+IF($X332>=AY$2,$AU332/($X332-2009),0)+IF($Y332>=AY$2,$AV332/($Y332-2009),0)","v":0},{"$f":"IF($D332>=AZ$2,$AA332/($D332-2009),0)+IF($E332>=AZ$2,$AB332/($E332-2009),0)+IF($F332>=AZ$2,$AC332/($F332-2009),0)+IF($G332>=AZ$2,$AD332/($G332-2009),0)+IF($H332>=AZ$2,$AE332/($H332-2009),0)+IF($I332>=AZ$2,$AF332/($I332-2009),0)+IF($J332>=AZ$2,$AG332/($J332-2009),0)+IF($K332>=AZ$2,$AH332/($K332-2009),0)+IF($L332>=AZ$2,$AI332/($L332-2009),0)+IF($M332>=AZ$2,$AJ332/($M332-2009),0)+IF($N332>=AZ$2,$AK332/($N332-2009),0)+IF($O332>=AZ$2,$AL332/($O332-2009),0)+IF($P332>=AZ$2,$AM332/($P332-2009),0)+IF($Q332>=AZ$2,$AN332/($Q332-2009),0)+IF($R332>=AZ$2,$AO332/($R332-2009),0)+IF($S332>=AZ$2,$AP332/($S332-2009),0)+IF($T332>=AZ$2,$AQ332/($T332-2009),0)+IF($U332>=AZ$2,$AR332/($U332-2009),0)+IF($V332>=AZ$2,$AS332/($V332-2009),0)+IF($W332>=AZ$2,$AT332/($W332-2009),0)+IF($X332>=AZ$2,$AU332/($X332-2009),0)+IF($Y332>=AZ$2,$AV332/($Y332-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D332>=DL$2,$AA332/($D332-2009),0)+IF($E332>=DL$2,$AB332/($E332-2009),0)+IF($F332>=DL$2,$AC332/($F332-2009),0)+IF($G332>=DL$2,$AD332/($G332-2009),0)+IF($H332>=DL$2,$AE332/($H332-2009),0)+IF($I332>=DL$2,$AF332/($I332-2009),0)+IF($J332>=DL$2,$AG332/($J332-2009),0)+IF($K332>=DL$2,$AH332/($K332-2009),0)+IF($L332>=DL$2,$AI332/($L332-2009),0)+IF($M332>=DL$2,$AJ332/($M332-2009),0)+IF($N332>=DL$2,$AK332/($N332-2009),0)+IF($O332>=DL$2,$AL332/($O332-2009),0)+IF($P332>=DL$2,$AM332/($P332-2009),0)+IF($Q332>=DL$2,$AN332/($Q332-2009),0)+IF($R332>=DL$2,$AO332/($R332-2009),0)+IF($S332>=DL$2,$AP332/($S332-2009),0)+IF($T332>=DL$2,$AQ332/($T332-2009),0)+IF($U332>=DL$2,$AR332/($U332-2009),0)+IF($V332>=DL$2,$AS332/($V332-2009),0)+IF($W332>=DL$2,$AT332/($W332-2009),0)+IF($X332>=DL$2,$AU332/($X332-2009),0)+IF($Y332>=DL$2,$AV332/($Y332-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B328","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E328","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU333","v":0},{"$f":"Distributionsanlæg!BV333","v":0},{"$f":"Distributionsanlæg!BW333","v":0},{"$f":"Distributionsanlæg!BX333","v":0},{"$f":"Distributionsanlæg!BY333","v":0},{"$f":"Distributionsanlæg!BZ333","v":0},{"$f":"Distributionsanlæg!CA333","v":0},{"$f":"Distributionsanlæg!CB333","v":0},{"$f":"Distributionsanlæg!CC333","v":0},{"$f":"Distributionsanlæg!CD333","v":0},{"$f":"Distributionsanlæg!CE333","v":0},{"$f":"Distributionsanlæg!CF333","v":0},{"$f":"Distributionsanlæg!CG333","v":0},{"$f":"Distributionsanlæg!CH333","v":0},{"$f":"Distributionsanlæg!CI333","v":0},{"$f":"Distributionsanlæg!CJ333","v":0},{"$f":"Distributionsanlæg!CK333","v":0},{"$f":"Distributionsanlæg!CL333","v":0},{"$f":"Distributionsanlæg!CM333","v":0},{"$f":"Distributionsanlæg!CN333","v":0},{"$f":"Distributionsanlæg!CO333","v":0},{"$f":"Distributionsanlæg!CP333","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D333>=AY$2,$AA333/($D333-2009),0)+IF($E333>=AY$2,$AB333/($E333-2009),0)+IF($F333>=AY$2,$AC333/($F333-2009),0)+IF($G333>=AY$2,$AD333/($G333-2009),0)+IF($H333>=AY$2,$AE333/($H333-2009),0)+IF($I333>=AY$2,$AF333/($I333-2009),0)+IF($J333>=AY$2,$AG333/($J333-2009),0)+IF($K333>=AY$2,$AH333/($K333-2009),0)+IF($L333>=AY$2,$AI333/($L333-2009),0)+IF($M333>=AY$2,$AJ333/($M333-2009),0)+IF($N333>=AY$2,$AK333/($N333-2009),0)+IF($O333>=AY$2,$AL333/($O333-2009),0)+IF($P333>=AY$2,$AM333/($P333-2009),0)+IF($Q333>=AY$2,$AN333/($Q333-2009),0)+IF($R333>=AY$2,$AO333/($R333-2009),0)+IF($S333>=AY$2,$AP333/($S333-2009),0)+IF($T333>=AY$2,$AQ333/($T333-2009),0)+IF($U333>=AY$2,$AR333/($U333-2009),0)+IF($V333>=AY$2,$AS333/($V333-2009),0)+IF($W333>=AY$2,$AT333/($W333-2009),0)+IF($X333>=AY$2,$AU333/($X333-2009),0)+IF($Y333>=AY$2,$AV333/($Y333-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW335:AW352)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY335:AY352)","v":0},{"$f":"SUM(AZ335:AZ352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL335:DL352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B330","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E330","v":50},{"$f":"D$3+$C335+Distributionsanlæg!D336","v":1955},{"$f":"E$3+$C335+Distributionsanlæg!E336","v":1965},{"$f":"F$3+$C335+Distributionsanlæg!F336","v":1975},{"$f":"G$3+$C335+Distributionsanlæg!G336","v":1985},{"$f":"H$3+$C335+Distributionsanlæg!H336","v":1995},{"$f":"I$3+$C335+Distributionsanlæg!I336","v":2005},{"$f":"J$3+$C335+Distributionsanlæg!J336","v":2015},{"$f":"K$3+$C335+Distributionsanlæg!K336","v":2025},{"$f":"L$3+$C335+Distributionsanlæg!L336","v":2032},{"$f":"M$3+$C335+Distributionsanlæg!M336","v":2037},{"$f":"N$3+$C335+Distributionsanlæg!N336","v":2042},{"$f":"O$3+$C335+Distributionsanlæg!O336","v":2047},{"$f":"P$3+$C335+Distributionsanlæg!P336","v":2050},{"$f":"Q$3+$C335+Distributionsanlæg!Q336","v":2051},{"$f":"R$3+$C335+Distributionsanlæg!R336","v":2052},{"$f":"S$3+$C335+Distributionsanlæg!S336","v":2053},{"$f":"T$3+$C335+Distributionsanlæg!T336","v":2054},{"$f":"U$3+$C335+Distributionsanlæg!U336","v":2055},{"$f":"V$3+$C335+Distributionsanlæg!V336","v":2056},{"$f":"W$3+$C335+Distributionsanlæg!W336","v":2057},{"$f":"X$3+$C335+Distributionsanlæg!X336","v":2058},{"$f":"Y$3+$C335+Distributionsanlæg!Y336","v":2059},null,{"$f":"Distributionsanlæg!BU335","v":0},{"$f":"Distributionsanlæg!BV335","v":0},{"$f":"Distributionsanlæg!BW335","v":0},{"$f":"Distributionsanlæg!BX335","v":0},{"$f":"Distributionsanlæg!BY335","v":0},{"$f":"Distributionsanlæg!BZ335","v":0},{"$f":"Distributionsanlæg!CA335","v":0},{"$f":"Distributionsanlæg!CB335","v":0},{"$f":"Distributionsanlæg!CC335","v":0},{"$f":"Distributionsanlæg!CD335","v":0},{"$f":"Distributionsanlæg!CE335","v":0},{"$f":"Distributionsanlæg!CF335","v":0},{"$f":"Distributionsanlæg!CG335","v":0},{"$f":"Distributionsanlæg!CH335","v":0},{"$f":"Distributionsanlæg!CI335","v":0},{"$f":"Distributionsanlæg!CJ335","v":0},{"$f":"Distributionsanlæg!CK335","v":0},{"$f":"Distributionsanlæg!CL335","v":0},{"$f":"Distributionsanlæg!CM335","v":0},{"$f":"Distributionsanlæg!CN335","v":0},{"$f":"Distributionsanlæg!CO335","v":0},{"$f":"Distributionsanlæg!CP335","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D335>=AY$2,$AA335/($D335-2009),0)+IF($E335>=AY$2,$AB335/($E335-2009),0)+IF($F335>=AY$2,$AC335/($F335-2009),0)+IF($G335>=AY$2,$AD335/($G335-2009),0)+IF($H335>=AY$2,$AE335/($H335-2009),0)+IF($I335>=AY$2,$AF335/($I335-2009),0)+IF($J335>=AY$2,$AG335/($J335-2009),0)+IF($K335>=AY$2,$AH335/($K335-2009),0)+IF($L335>=AY$2,$AI335/($L335-2009),0)+IF($M335>=AY$2,$AJ335/($M335-2009),0)+IF($N335>=AY$2,$AK335/($N335-2009),0)+IF($O335>=AY$2,$AL335/($O335-2009),0)+IF($P335>=AY$2,$AM335/($P335-2009),0)+IF($Q335>=AY$2,$AN335/($Q335-2009),0)+IF($R335>=AY$2,$AO335/($R335-2009),0)+IF($S335>=AY$2,$AP335/($S335-2009),0)+IF($T335>=AY$2,$AQ335/($T335-2009),0)+IF($U335>=AY$2,$AR335/($U335-2009),0)+IF($V335>=AY$2,$AS335/($V335-2009),0)+IF($W335>=AY$2,$AT335/($W335-2009),0)+IF($X335>=AY$2,$AU335/($X335-2009),0)+IF($Y335>=AY$2,$AV335/($Y335-2009),0)","v":0},{"$f":"IF($D335>=AZ$2,$AA335/($D335-2009),0)+IF($E335>=AZ$2,$AB335/($E335-2009),0)+IF($F335>=AZ$2,$AC335/($F335-2009),0)+IF($G335>=AZ$2,$AD335/($G335-2009),0)+IF($H335>=AZ$2,$AE335/($H335-2009),0)+IF($I335>=AZ$2,$AF335/($I335-2009),0)+IF($J335>=AZ$2,$AG335/($J335-2009),0)+IF($K335>=AZ$2,$AH335/($K335-2009),0)+IF($L335>=AZ$2,$AI335/($L335-2009),0)+IF($M335>=AZ$2,$AJ335/($M335-2009),0)+IF($N335>=AZ$2,$AK335/($N335-2009),0)+IF($O335>=AZ$2,$AL335/($O335-2009),0)+IF($P335>=AZ$2,$AM335/($P335-2009),0)+IF($Q335>=AZ$2,$AN335/($Q335-2009),0)+IF($R335>=AZ$2,$AO335/($R335-2009),0)+IF($S335>=AZ$2,$AP335/($S335-2009),0)+IF($T335>=AZ$2,$AQ335/($T335-2009),0)+IF($U335>=AZ$2,$AR335/($U335-2009),0)+IF($V335>=AZ$2,$AS335/($V335-2009),0)+IF($W335>=AZ$2,$AT335/($W335-2009),0)+IF($X335>=AZ$2,$AU335/($X335-2009),0)+IF($Y335>=AZ$2,$AV335/($Y335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D335>=DL$2,$AA335/($D335-2009),0)+IF($E335>=DL$2,$AB335/($E335-2009),0)+IF($F335>=DL$2,$AC335/($F335-2009),0)+IF($G335>=DL$2,$AD335/($G335-2009),0)+IF($H335>=DL$2,$AE335/($H335-2009),0)+IF($I335>=DL$2,$AF335/($I335-2009),0)+IF($J335>=DL$2,$AG335/($J335-2009),0)+IF($K335>=DL$2,$AH335/($K335-2009),0)+IF($L335>=DL$2,$AI335/($L335-2009),0)+IF($M335>=DL$2,$AJ335/($M335-2009),0)+IF($N335>=DL$2,$AK335/($N335-2009),0)+IF($O335>=DL$2,$AL335/($O335-2009),0)+IF($P335>=DL$2,$AM335/($P335-2009),0)+IF($Q335>=DL$2,$AN335/($Q335-2009),0)+IF($R335>=DL$2,$AO335/($R335-2009),0)+IF($S335>=DL$2,$AP335/($S335-2009),0)+IF($T335>=DL$2,$AQ335/($T335-2009),0)+IF($U335>=DL$2,$AR335/($U335-2009),0)+IF($V335>=DL$2,$AS335/($V335-2009),0)+IF($W335>=DL$2,$AT335/($W335-2009),0)+IF($X335>=DL$2,$AU335/($X335-2009),0)+IF($Y335>=DL$2,$AV335/($Y335-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B331","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E331","v":75},{"$f":"D$3+$C337+Distributionsanlæg!D338","v":1980},{"$f":"E$3+$C337+Distributionsanlæg!E338","v":1990},{"$f":"F$3+$C337+Distributionsanlæg!F338","v":2000},{"$f":"G$3+$C337+Distributionsanlæg!G338","v":2010},{"$f":"H$3+$C337+Distributionsanlæg!H338","v":2020},{"$f":"I$3+$C337+Distributionsanlæg!I338","v":2030},{"$f":"J$3+$C337+Distributionsanlæg!J338","v":2040},{"$f":"K$3+$C337+Distributionsanlæg!K338","v":2050},{"$f":"L$3+$C337+Distributionsanlæg!L338","v":2057},{"$f":"M$3+$C337+Distributionsanlæg!M338","v":2062},{"$f":"N$3+$C337+Distributionsanlæg!N338","v":2067},{"$f":"O$3+$C337+Distributionsanlæg!O338","v":2072},{"$f":"P$3+$C337+Distributionsanlæg!P338","v":2075},{"$f":"Q$3+$C337+Distributionsanlæg!Q338","v":2076},{"$f":"R$3+$C337+Distributionsanlæg!R338","v":2077},{"$f":"S$3+$C337+Distributionsanlæg!S338","v":2078},{"$f":"T$3+$C337+Distributionsanlæg!T338","v":2079},{"$f":"U$3+$C337+Distributionsanlæg!U338","v":2080},{"$f":"V$3+$C337+Distributionsanlæg!V338","v":2081},{"$f":"W$3+$C337+Distributionsanlæg!W338","v":2082},{"$f":"X$3+$C337+Distributionsanlæg!X338","v":2083},{"$f":"Y$3+$C337+Distributionsanlæg!Y338","v":2084},null,{"$f":"Distributionsanlæg!BU337","v":0},{"$f":"Distributionsanlæg!BV337","v":0},{"$f":"Distributionsanlæg!BW337","v":0},{"$f":"Distributionsanlæg!BX337","v":0},{"$f":"Distributionsanlæg!BY337","v":0},{"$f":"Distributionsanlæg!BZ337","v":0},{"$f":"Distributionsanlæg!CA337","v":0},{"$f":"Distributionsanlæg!CB337","v":0},{"$f":"Distributionsanlæg!CC337","v":0},{"$f":"Distributionsanlæg!CD337","v":0},{"$f":"Distributionsanlæg!CE337","v":0},{"$f":"Distributionsanlæg!CF337","v":0},{"$f":"Distributionsanlæg!CG337","v":0},{"$f":"Distributionsanlæg!CH337","v":0},{"$f":"Distributionsanlæg!CI337","v":0},{"$f":"Distributionsanlæg!CJ337","v":0},{"$f":"Distributionsanlæg!CK337","v":0},{"$f":"Distributionsanlæg!CL337","v":0},{"$f":"Distributionsanlæg!CM337","v":0},{"$f":"Distributionsanlæg!CN337","v":0},{"$f":"Distributionsanlæg!CO337","v":0},{"$f":"Distributionsanlæg!CP337","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D337>=AY$2,$AA337/($D337-2009),0)+IF($E337>=AY$2,$AB337/($E337-2009),0)+IF($F337>=AY$2,$AC337/($F337-2009),0)+IF($G337>=AY$2,$AD337/($G337-2009),0)+IF($H337>=AY$2,$AE337/($H337-2009),0)+IF($I337>=AY$2,$AF337/($I337-2009),0)+IF($J337>=AY$2,$AG337/($J337-2009),0)+IF($K337>=AY$2,$AH337/($K337-2009),0)+IF($L337>=AY$2,$AI337/($L337-2009),0)+IF($M337>=AY$2,$AJ337/($M337-2009),0)+IF($N337>=AY$2,$AK337/($N337-2009),0)+IF($O337>=AY$2,$AL337/($O337-2009),0)+IF($P337>=AY$2,$AM337/($P337-2009),0)+IF($Q337>=AY$2,$AN337/($Q337-2009),0)+IF($R337>=AY$2,$AO337/($R337-2009),0)+IF($S337>=AY$2,$AP337/($S337-2009),0)+IF($T337>=AY$2,$AQ337/($T337-2009),0)+IF($U337>=AY$2,$AR337/($U337-2009),0)+IF($V337>=AY$2,$AS337/($V337-2009),0)+IF($W337>=AY$2,$AT337/($W337-2009),0)+IF($X337>=AY$2,$AU337/($X337-2009),0)+IF($Y337>=AY$2,$AV337/($Y337-2009),0)","v":0},{"$f":"IF($D337>=AZ$2,$AA337/($D337-2009),0)+IF($E337>=AZ$2,$AB337/($E337-2009),0)+IF($F337>=AZ$2,$AC337/($F337-2009),0)+IF($G337>=AZ$2,$AD337/($G337-2009),0)+IF($H337>=AZ$2,$AE337/($H337-2009),0)+IF($I337>=AZ$2,$AF337/($I337-2009),0)+IF($J337>=AZ$2,$AG337/($J337-2009),0)+IF($K337>=AZ$2,$AH337/($K337-2009),0)+IF($L337>=AZ$2,$AI337/($L337-2009),0)+IF($M337>=AZ$2,$AJ337/($M337-2009),0)+IF($N337>=AZ$2,$AK337/($N337-2009),0)+IF($O337>=AZ$2,$AL337/($O337-2009),0)+IF($P337>=AZ$2,$AM337/($P337-2009),0)+IF($Q337>=AZ$2,$AN337/($Q337-2009),0)+IF($R337>=AZ$2,$AO337/($R337-2009),0)+IF($S337>=AZ$2,$AP337/($S337-2009),0)+IF($T337>=AZ$2,$AQ337/($T337-2009),0)+IF($U337>=AZ$2,$AR337/($U337-2009),0)+IF($V337>=AZ$2,$AS337/($V337-2009),0)+IF($W337>=AZ$2,$AT337/($W337-2009),0)+IF($X337>=AZ$2,$AU337/($X337-2009),0)+IF($Y337>=AZ$2,$AV337/($Y337-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D337>=DL$2,$AA337/($D337-2009),0)+IF($E337>=DL$2,$AB337/($E337-2009),0)+IF($F337>=DL$2,$AC337/($F337-2009),0)+IF($G337>=DL$2,$AD337/($G337-2009),0)+IF($H337>=DL$2,$AE337/($H337-2009),0)+IF($I337>=DL$2,$AF337/($I337-2009),0)+IF($J337>=DL$2,$AG337/($J337-2009),0)+IF($K337>=DL$2,$AH337/($K337-2009),0)+IF($L337>=DL$2,$AI337/($L337-2009),0)+IF($M337>=DL$2,$AJ337/($M337-2009),0)+IF($N337>=DL$2,$AK337/($N337-2009),0)+IF($O337>=DL$2,$AL337/($O337-2009),0)+IF($P337>=DL$2,$AM337/($P337-2009),0)+IF($Q337>=DL$2,$AN337/($Q337-2009),0)+IF($R337>=DL$2,$AO337/($R337-2009),0)+IF($S337>=DL$2,$AP337/($S337-2009),0)+IF($T337>=DL$2,$AQ337/($T337-2009),0)+IF($U337>=DL$2,$AR337/($U337-2009),0)+IF($V337>=DL$2,$AS337/($V337-2009),0)+IF($W337>=DL$2,$AT337/($W337-2009),0)+IF($X337>=DL$2,$AU337/($X337-2009),0)+IF($Y337>=DL$2,$AV337/($Y337-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B332","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E332","v":20},{"$f":"D$3+$C339","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C339","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU339","v":0},{"$f":"Distributionsanlæg!BV339","v":0},{"$f":"Distributionsanlæg!BW339","v":0},{"$f":"Distributionsanlæg!BX339","v":0},{"$f":"Distributionsanlæg!BY339","v":0},{"$f":"Distributionsanlæg!BZ339","v":0},{"$f":"Distributionsanlæg!CA339","v":0},{"$f":"Distributionsanlæg!CB339","v":0},{"$f":"Distributionsanlæg!CC339","v":0},{"$f":"Distributionsanlæg!CD339","v":0},{"$f":"Distributionsanlæg!CE339","v":0},{"$f":"Distributionsanlæg!CF339","v":0},{"$f":"Distributionsanlæg!CG339","v":0},{"$f":"Distributionsanlæg!CH339","v":0},{"$f":"Distributionsanlæg!CI339","v":0},{"$f":"Distributionsanlæg!CJ339","v":0},{"$f":"Distributionsanlæg!CK339","v":0},{"$f":"Distributionsanlæg!CL339","v":0},{"$f":"Distributionsanlæg!CM339","v":0},{"$f":"Distributionsanlæg!CN339","v":0},{"$f":"Distributionsanlæg!CO339","v":0},{"$f":"Distributionsanlæg!CP339","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D339>=AY$2,$AA339/($D339-2009),0)+IF($E339>=AY$2,$AB339/($E339-2009),0)+IF($F339>=AY$2,$AC339/($F339-2009),0)+IF($G339>=AY$2,$AD339/($G339-2009),0)+IF($H339>=AY$2,$AE339/($H339-2009),0)+IF($I339>=AY$2,$AF339/($I339-2009),0)+IF($J339>=AY$2,$AG339/($J339-2009),0)+IF($K339>=AY$2,$AH339/($K339-2009),0)+IF($L339>=AY$2,$AI339/($L339-2009),0)+IF($M339>=AY$2,$AJ339/($M339-2009),0)+IF($N339>=AY$2,$AK339/($N339-2009),0)+IF($O339>=AY$2,$AL339/($O339-2009),0)+IF($P339>=AY$2,$AM339/($P339-2009),0)+IF($Q339>=AY$2,$AN339/($Q339-2009),0)+IF($R339>=AY$2,$AO339/($R339-2009),0)+IF($S339>=AY$2,$AP339/($S339-2009),0)+IF($T339>=AY$2,$AQ339/($T339-2009),0)+IF($U339>=AY$2,$AR339/($U339-2009),0)+IF($V339>=AY$2,$AS339/($V339-2009),0)+IF($W339>=AY$2,$AT339/($W339-2009),0)+IF($X339>=AY$2,$AU339/($X339-2009),0)+IF($Y339>=AY$2,$AV339/($Y339-2009),0)","v":0},{"$f":"IF($D339>=AZ$2,$AA339/($D339-2009),0)+IF($E339>=AZ$2,$AB339/($E339-2009),0)+IF($F339>=AZ$2,$AC339/($F339-2009),0)+IF($G339>=AZ$2,$AD339/($G339-2009),0)+IF($H339>=AZ$2,$AE339/($H339-2009),0)+IF($I339>=AZ$2,$AF339/($I339-2009),0)+IF($J339>=AZ$2,$AG339/($J339-2009),0)+IF($K339>=AZ$2,$AH339/($K339-2009),0)+IF($L339>=AZ$2,$AI339/($L339-2009),0)+IF($M339>=AZ$2,$AJ339/($M339-2009),0)+IF($N339>=AZ$2,$AK339/($N339-2009),0)+IF($O339>=AZ$2,$AL339/($O339-2009),0)+IF($P339>=AZ$2,$AM339/($P339-2009),0)+IF($Q339>=AZ$2,$AN339/($Q339-2009),0)+IF($R339>=AZ$2,$AO339/($R339-2009),0)+IF($S339>=AZ$2,$AP339/($S339-2009),0)+IF($T339>=AZ$2,$AQ339/($T339-2009),0)+IF($U339>=AZ$2,$AR339/($U339-2009),0)+IF($V339>=AZ$2,$AS339/($V339-2009),0)+IF($W339>=AZ$2,$AT339/($W339-2009),0)+IF($X339>=AZ$2,$AU339/($X339-2009),0)+IF($Y339>=AZ$2,$AV339/($Y339-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D339>=DL$2,$AA339/($D339-2009),0)+IF($E339>=DL$2,$AB339/($E339-2009),0)+IF($F339>=DL$2,$AC339/($F339-2009),0)+IF($G339>=DL$2,$AD339/($G339-2009),0)+IF($H339>=DL$2,$AE339/($H339-2009),0)+IF($I339>=DL$2,$AF339/($I339-2009),0)+IF($J339>=DL$2,$AG339/($J339-2009),0)+IF($K339>=DL$2,$AH339/($K339-2009),0)+IF($L339>=DL$2,$AI339/($L339-2009),0)+IF($M339>=DL$2,$AJ339/($M339-2009),0)+IF($N339>=DL$2,$AK339/($N339-2009),0)+IF($O339>=DL$2,$AL339/($O339-2009),0)+IF($P339>=DL$2,$AM339/($P339-2009),0)+IF($Q339>=DL$2,$AN339/($Q339-2009),0)+IF($R339>=DL$2,$AO339/($R339-2009),0)+IF($S339>=DL$2,$AP339/($S339-2009),0)+IF($T339>=DL$2,$AQ339/($T339-2009),0)+IF($U339>=DL$2,$AR339/($U339-2009),0)+IF($V339>=DL$2,$AS339/($V339-2009),0)+IF($W339>=DL$2,$AT339/($W339-2009),0)+IF($X339>=DL$2,$AU339/($X339-2009),0)+IF($Y339>=DL$2,$AV339/($Y339-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B333","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E333","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU340","v":0},{"$f":"Distributionsanlæg!BV340","v":0},{"$f":"Distributionsanlæg!BW340","v":0},{"$f":"Distributionsanlæg!BX340","v":0},{"$f":"Distributionsanlæg!BY340","v":0},{"$f":"Distributionsanlæg!BZ340","v":0},{"$f":"Distributionsanlæg!CA340","v":0},{"$f":"Distributionsanlæg!CB340","v":0},{"$f":"Distributionsanlæg!CC340","v":0},{"$f":"Distributionsanlæg!CD340","v":0},{"$f":"Distributionsanlæg!CE340","v":0},{"$f":"Distributionsanlæg!CF340","v":0},{"$f":"Distributionsanlæg!CG340","v":0},{"$f":"Distributionsanlæg!CH340","v":0},{"$f":"Distributionsanlæg!CI340","v":0},{"$f":"Distributionsanlæg!CJ340","v":0},{"$f":"Distributionsanlæg!CK340","v":0},{"$f":"Distributionsanlæg!CL340","v":0},{"$f":"Distributionsanlæg!CM340","v":0},{"$f":"Distributionsanlæg!CN340","v":0},{"$f":"Distributionsanlæg!CO340","v":0},{"$f":"Distributionsanlæg!CP340","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D340>=AY$2,$AA340/($D340-2009),0)+IF($E340>=AY$2,$AB340/($E340-2009),0)+IF($F340>=AY$2,$AC340/($F340-2009),0)+IF($G340>=AY$2,$AD340/($G340-2009),0)+IF($H340>=AY$2,$AE340/($H340-2009),0)+IF($I340>=AY$2,$AF340/($I340-2009),0)+IF($J340>=AY$2,$AG340/($J340-2009),0)+IF($K340>=AY$2,$AH340/($K340-2009),0)+IF($L340>=AY$2,$AI340/($L340-2009),0)+IF($M340>=AY$2,$AJ340/($M340-2009),0)+IF($N340>=AY$2,$AK340/($N340-2009),0)+IF($O340>=AY$2,$AL340/($O340-2009),0)+IF($P340>=AY$2,$AM340/($P340-2009),0)+IF($Q340>=AY$2,$AN340/($Q340-2009),0)+IF($R340>=AY$2,$AO340/($R340-2009),0)+IF($S340>=AY$2,$AP340/($S340-2009),0)+IF($T340>=AY$2,$AQ340/($T340-2009),0)+IF($U340>=AY$2,$AR340/($U340-2009),0)+IF($V340>=AY$2,$AS340/($V340-2009),0)+IF($W340>=AY$2,$AT340/($W340-2009),0)+IF($X340>=AY$2,$AU340/($X340-2009),0)+IF($Y340>=AY$2,$AV340/($Y340-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B334","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E334","v":75},{"$f":"D$3+$C341+Distributionsanlæg!D342","v":1980},{"$f":"E$3+$C341+Distributionsanlæg!E342","v":1990},{"$f":"F$3+$C341+Distributionsanlæg!F342","v":2000},{"$f":"G$3+$C341+Distributionsanlæg!G342","v":2010},{"$f":"H$3+$C341+Distributionsanlæg!H342","v":2020},{"$f":"I$3+$C341+Distributionsanlæg!I342","v":2030},{"$f":"J$3+$C341+Distributionsanlæg!J342","v":2040},{"$f":"K$3+$C341+Distributionsanlæg!K342","v":2050},{"$f":"L$3+$C341+Distributionsanlæg!L342","v":2057},{"$f":"M$3+$C341+Distributionsanlæg!M342","v":2062},{"$f":"N$3+$C341+Distributionsanlæg!N342","v":2067},{"$f":"O$3+$C341+Distributionsanlæg!O342","v":2072},{"$f":"P$3+$C341+Distributionsanlæg!P342","v":2075},{"$f":"Q$3+$C341+Distributionsanlæg!Q342","v":2076},{"$f":"R$3+$C341+Distributionsanlæg!R342","v":2077},{"$f":"S$3+$C341+Distributionsanlæg!S342","v":2078},{"$f":"T$3+$C341+Distributionsanlæg!T342","v":2079},{"$f":"U$3+$C341+Distributionsanlæg!U342","v":2080},{"$f":"V$3+$C341+Distributionsanlæg!V342","v":2081},{"$f":"W$3+$C341+Distributionsanlæg!W342","v":2082},{"$f":"X$3+$C341+Distributionsanlæg!X342","v":2083},{"$f":"Y$3+$C341+Distributionsanlæg!Y342","v":2084},null,{"$f":"Distributionsanlæg!BU341","v":0},{"$f":"Distributionsanlæg!BV341","v":0},{"$f":"Distributionsanlæg!BW341","v":0},{"$f":"Distributionsanlæg!BX341","v":0},{"$f":"Distributionsanlæg!BY341","v":0},{"$f":"Distributionsanlæg!BZ341","v":0},{"$f":"Distributionsanlæg!CA341","v":0},{"$f":"Distributionsanlæg!CB341","v":0},{"$f":"Distributionsanlæg!CC341","v":0},{"$f":"Distributionsanlæg!CD341","v":0},{"$f":"Distributionsanlæg!CE341","v":0},{"$f":"Distributionsanlæg!CF341","v":0},{"$f":"Distributionsanlæg!CG341","v":0},{"$f":"Distributionsanlæg!CH341","v":0},{"$f":"Distributionsanlæg!CI341","v":0},{"$f":"Distributionsanlæg!CJ341","v":0},{"$f":"Distributionsanlæg!CK341","v":0},{"$f":"Distributionsanlæg!CL341","v":0},{"$f":"Distributionsanlæg!CM341","v":0},{"$f":"Distributionsanlæg!CN341","v":0},{"$f":"Distributionsanlæg!CO341","v":0},{"$f":"Distributionsanlæg!CP341","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D341>=AY$2,$AA341/($D341-2009),0)+IF($E341>=AY$2,$AB341/($E341-2009),0)+IF($F341>=AY$2,$AC341/($F341-2009),0)+IF($G341>=AY$2,$AD341/($G341-2009),0)+IF($H341>=AY$2,$AE341/($H341-2009),0)+IF($I341>=AY$2,$AF341/($I341-2009),0)+IF($J341>=AY$2,$AG341/($J341-2009),0)+IF($K341>=AY$2,$AH341/($K341-2009),0)+IF($L341>=AY$2,$AI341/($L341-2009),0)+IF($M341>=AY$2,$AJ341/($M341-2009),0)+IF($N341>=AY$2,$AK341/($N341-2009),0)+IF($O341>=AY$2,$AL341/($O341-2009),0)+IF($P341>=AY$2,$AM341/($P341-2009),0)+IF($Q341>=AY$2,$AN341/($Q341-2009),0)+IF($R341>=AY$2,$AO341/($R341-2009),0)+IF($S341>=AY$2,$AP341/($S341-2009),0)+IF($T341>=AY$2,$AQ341/($T341-2009),0)+IF($U341>=AY$2,$AR341/($U341-2009),0)+IF($V341>=AY$2,$AS341/($V341-2009),0)+IF($W341>=AY$2,$AT341/($W341-2009),0)+IF($X341>=AY$2,$AU341/($X341-2009),0)+IF($Y341>=AY$2,$AV341/($Y341-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B335","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E335","v":20},{"$f":"D$3+$C343","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C343","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU343","v":0},{"$f":"Distributionsanlæg!BV343","v":0},{"$f":"Distributionsanlæg!BW343","v":0},{"$f":"Distributionsanlæg!BX343","v":0},{"$f":"Distributionsanlæg!BY343","v":0},{"$f":"Distributionsanlæg!BZ343","v":0},{"$f":"Distributionsanlæg!CA343","v":0},{"$f":"Distributionsanlæg!CB343","v":0},{"$f":"Distributionsanlæg!CC343","v":0},{"$f":"Distributionsanlæg!CD343","v":0},{"$f":"Distributionsanlæg!CE343","v":0},{"$f":"Distributionsanlæg!CF343","v":0},{"$f":"Distributionsanlæg!CG343","v":0},{"$f":"Distributionsanlæg!CH343","v":0},{"$f":"Distributionsanlæg!CI343","v":0},{"$f":"Distributionsanlæg!CJ343","v":0},{"$f":"Distributionsanlæg!CK343","v":0},{"$f":"Distributionsanlæg!CL343","v":0},{"$f":"Distributionsanlæg!CM343","v":0},{"$f":"Distributionsanlæg!CN343","v":0},{"$f":"Distributionsanlæg!CO343","v":0},{"$f":"Distributionsanlæg!CP343","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D343>=AY$2,$AA343/($D343-2009),0)+IF($E343>=AY$2,$AB343/($E343-2009),0)+IF($F343>=AY$2,$AC343/($F343-2009),0)+IF($G343>=AY$2,$AD343/($G343-2009),0)+IF($H343>=AY$2,$AE343/($H343-2009),0)+IF($I343>=AY$2,$AF343/($I343-2009),0)+IF($J343>=AY$2,$AG343/($J343-2009),0)+IF($K343>=AY$2,$AH343/($K343-2009),0)+IF($L343>=AY$2,$AI343/($L343-2009),0)+IF($M343>=AY$2,$AJ343/($M343-2009),0)+IF($N343>=AY$2,$AK343/($N343-2009),0)+IF($O343>=AY$2,$AL343/($O343-2009),0)+IF($P343>=AY$2,$AM343/($P343-2009),0)+IF($Q343>=AY$2,$AN343/($Q343-2009),0)+IF($R343>=AY$2,$AO343/($R343-2009),0)+IF($S343>=AY$2,$AP343/($S343-2009),0)+IF($T343>=AY$2,$AQ343/($T343-2009),0)+IF($U343>=AY$2,$AR343/($U343-2009),0)+IF($V343>=AY$2,$AS343/($V343-2009),0)+IF($W343>=AY$2,$AT343/($W343-2009),0)+IF($X343>=AY$2,$AU343/($X343-2009),0)+IF($Y343>=AY$2,$AV343/($Y343-2009),0)","v":0},{"$f":"IF($D343>=AZ$2,$AA343/($D343-2009),0)+IF($E343>=AZ$2,$AB343/($E343-2009),0)+IF($F343>=AZ$2,$AC343/($F343-2009),0)+IF($G343>=AZ$2,$AD343/($G343-2009),0)+IF($H343>=AZ$2,$AE343/($H343-2009),0)+IF($I343>=AZ$2,$AF343/($I343-2009),0)+IF($J343>=AZ$2,$AG343/($J343-2009),0)+IF($K343>=AZ$2,$AH343/($K343-2009),0)+IF($L343>=AZ$2,$AI343/($L343-2009),0)+IF($M343>=AZ$2,$AJ343/($M343-2009),0)+IF($N343>=AZ$2,$AK343/($N343-2009),0)+IF($O343>=AZ$2,$AL343/($O343-2009),0)+IF($P343>=AZ$2,$AM343/($P343-2009),0)+IF($Q343>=AZ$2,$AN343/($Q343-2009),0)+IF($R343>=AZ$2,$AO343/($R343-2009),0)+IF($S343>=AZ$2,$AP343/($S343-2009),0)+IF($T343>=AZ$2,$AQ343/($T343-2009),0)+IF($U343>=AZ$2,$AR343/($U343-2009),0)+IF($V343>=AZ$2,$AS343/($V343-2009),0)+IF($W343>=AZ$2,$AT343/($W343-2009),0)+IF($X343>=AZ$2,$AU343/($X343-2009),0)+IF($Y343>=AZ$2,$AV343/($Y343-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D343>=DL$2,$AA343/($D343-2009),0)+IF($E343>=DL$2,$AB343/($E343-2009),0)+IF($F343>=DL$2,$AC343/($F343-2009),0)+IF($G343>=DL$2,$AD343/($G343-2009),0)+IF($H343>=DL$2,$AE343/($H343-2009),0)+IF($I343>=DL$2,$AF343/($I343-2009),0)+IF($J343>=DL$2,$AG343/($J343-2009),0)+IF($K343>=DL$2,$AH343/($K343-2009),0)+IF($L343>=DL$2,$AI343/($L343-2009),0)+IF($M343>=DL$2,$AJ343/($M343-2009),0)+IF($N343>=DL$2,$AK343/($N343-2009),0)+IF($O343>=DL$2,$AL343/($O343-2009),0)+IF($P343>=DL$2,$AM343/($P343-2009),0)+IF($Q343>=DL$2,$AN343/($Q343-2009),0)+IF($R343>=DL$2,$AO343/($R343-2009),0)+IF($S343>=DL$2,$AP343/($S343-2009),0)+IF($T343>=DL$2,$AQ343/($T343-2009),0)+IF($U343>=DL$2,$AR343/($U343-2009),0)+IF($V343>=DL$2,$AS343/($V343-2009),0)+IF($W343>=DL$2,$AT343/($W343-2009),0)+IF($X343>=DL$2,$AU343/($X343-2009),0)+IF($Y343>=DL$2,$AV343/($Y343-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B336","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E336","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU344","v":0},{"$f":"Distributionsanlæg!BV344","v":0},{"$f":"Distributionsanlæg!BW344","v":0},{"$f":"Distributionsanlæg!BX344","v":0},{"$f":"Distributionsanlæg!BY344","v":0},{"$f":"Distributionsanlæg!BZ344","v":0},{"$f":"Distributionsanlæg!CA344","v":0},{"$f":"Distributionsanlæg!CB344","v":0},{"$f":"Distributionsanlæg!CC344","v":0},{"$f":"Distributionsanlæg!CD344","v":0},{"$f":"Distributionsanlæg!CE344","v":0},{"$f":"Distributionsanlæg!CF344","v":0},{"$f":"Distributionsanlæg!CG344","v":0},{"$f":"Distributionsanlæg!CH344","v":0},{"$f":"Distributionsanlæg!CI344","v":0},{"$f":"Distributionsanlæg!CJ344","v":0},{"$f":"Distributionsanlæg!CK344","v":0},{"$f":"Distributionsanlæg!CL344","v":0},{"$f":"Distributionsanlæg!CM344","v":0},{"$f":"Distributionsanlæg!CN344","v":0},{"$f":"Distributionsanlæg!CO344","v":0},{"$f":"Distributionsanlæg!CP344","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D344>=AY$2,$AA344/($D344-2009),0)+IF($E344>=AY$2,$AB344/($E344-2009),0)+IF($F344>=AY$2,$AC344/($F344-2009),0)+IF($G344>=AY$2,$AD344/($G344-2009),0)+IF($H344>=AY$2,$AE344/($H344-2009),0)+IF($I344>=AY$2,$AF344/($I344-2009),0)+IF($J344>=AY$2,$AG344/($J344-2009),0)+IF($K344>=AY$2,$AH344/($K344-2009),0)+IF($L344>=AY$2,$AI344/($L344-2009),0)+IF($M344>=AY$2,$AJ344/($M344-2009),0)+IF($N344>=AY$2,$AK344/($N344-2009),0)+IF($O344>=AY$2,$AL344/($O344-2009),0)+IF($P344>=AY$2,$AM344/($P344-2009),0)+IF($Q344>=AY$2,$AN344/($Q344-2009),0)+IF($R344>=AY$2,$AO344/($R344-2009),0)+IF($S344>=AY$2,$AP344/($S344-2009),0)+IF($T344>=AY$2,$AQ344/($T344-2009),0)+IF($U344>=AY$2,$AR344/($U344-2009),0)+IF($V344>=AY$2,$AS344/($V344-2009),0)+IF($W344>=AY$2,$AT344/($W344-2009),0)+IF($X344>=AY$2,$AU344/($X344-2009),0)+IF($Y344>=AY$2,$AV344/($Y344-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B337","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E337","v":75},{"$f":"D$3+$C345+Distributionsanlæg!D346","v":1980},{"$f":"E$3+$C345+Distributionsanlæg!E346","v":1990},{"$f":"F$3+$C345+Distributionsanlæg!F346","v":2000},{"$f":"G$3+$C345+Distributionsanlæg!G346","v":2010},{"$f":"H$3+$C345+Distributionsanlæg!H346","v":2020},{"$f":"I$3+$C345+Distributionsanlæg!I346","v":2030},{"$f":"J$3+$C345+Distributionsanlæg!J346","v":2040},{"$f":"K$3+$C345+Distributionsanlæg!K346","v":2050},{"$f":"L$3+$C345+Distributionsanlæg!L346","v":2057},{"$f":"M$3+$C345+Distributionsanlæg!M346","v":2062},{"$f":"N$3+$C345+Distributionsanlæg!N346","v":2067},{"$f":"O$3+$C345+Distributionsanlæg!O346","v":2072},{"$f":"P$3+$C345+Distributionsanlæg!P346","v":2075},{"$f":"Q$3+$C345+Distributionsanlæg!Q346","v":2076},{"$f":"R$3+$C345+Distributionsanlæg!R346","v":2077},{"$f":"S$3+$C345+Distributionsanlæg!S346","v":2078},{"$f":"T$3+$C345+Distributionsanlæg!T346","v":2079},{"$f":"U$3+$C345+Distributionsanlæg!U346","v":2080},{"$f":"V$3+$C345+Distributionsanlæg!V346","v":2081},{"$f":"W$3+$C345+Distributionsanlæg!W346","v":2082},{"$f":"X$3+$C345+Distributionsanlæg!X346","v":2083},{"$f":"Y$3+$C345+Distributionsanlæg!Y346","v":2084},null,{"$f":"Distributionsanlæg!BU345","v":0},{"$f":"Distributionsanlæg!BV345","v":0},{"$f":"Distributionsanlæg!BW345","v":0},{"$f":"Distributionsanlæg!BX345","v":0},{"$f":"Distributionsanlæg!BY345","v":0},{"$f":"Distributionsanlæg!BZ345","v":0},{"$f":"Distributionsanlæg!CA345","v":0},{"$f":"Distributionsanlæg!CB345","v":0},{"$f":"Distributionsanlæg!CC345","v":0},{"$f":"Distributionsanlæg!CD345","v":0},{"$f":"Distributionsanlæg!CE345","v":0},{"$f":"Distributionsanlæg!CF345","v":0},{"$f":"Distributionsanlæg!CG345","v":0},{"$f":"Distributionsanlæg!CH345","v":0},{"$f":"Distributionsanlæg!CI345","v":0},{"$f":"Distributionsanlæg!CJ345","v":0},{"$f":"Distributionsanlæg!CK345","v":0},{"$f":"Distributionsanlæg!CL345","v":0},{"$f":"Distributionsanlæg!CM345","v":0},{"$f":"Distributionsanlæg!CN345","v":0},{"$f":"Distributionsanlæg!CO345","v":0},{"$f":"Distributionsanlæg!CP345","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D345>=AY$2,$AA345/($D345-2009),0)+IF($E345>=AY$2,$AB345/($E345-2009),0)+IF($F345>=AY$2,$AC345/($F345-2009),0)+IF($G345>=AY$2,$AD345/($G345-2009),0)+IF($H345>=AY$2,$AE345/($H345-2009),0)+IF($I345>=AY$2,$AF345/($I345-2009),0)+IF($J345>=AY$2,$AG345/($J345-2009),0)+IF($K345>=AY$2,$AH345/($K345-2009),0)+IF($L345>=AY$2,$AI345/($L345-2009),0)+IF($M345>=AY$2,$AJ345/($M345-2009),0)+IF($N345>=AY$2,$AK345/($N345-2009),0)+IF($O345>=AY$2,$AL345/($O345-2009),0)+IF($P345>=AY$2,$AM345/($P345-2009),0)+IF($Q345>=AY$2,$AN345/($Q345-2009),0)+IF($R345>=AY$2,$AO345/($R345-2009),0)+IF($S345>=AY$2,$AP345/($S345-2009),0)+IF($T345>=AY$2,$AQ345/($T345-2009),0)+IF($U345>=AY$2,$AR345/($U345-2009),0)+IF($V345>=AY$2,$AS345/($V345-2009),0)+IF($W345>=AY$2,$AT345/($W345-2009),0)+IF($X345>=AY$2,$AU345/($X345-2009),0)+IF($Y345>=AY$2,$AV345/($Y345-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B338","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E338","v":20},{"$f":"D$3+$C347","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C347","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU347","v":0},{"$f":"Distributionsanlæg!BV347","v":0},{"$f":"Distributionsanlæg!BW347","v":0},{"$f":"Distributionsanlæg!BX347","v":0},{"$f":"Distributionsanlæg!BY347","v":0},{"$f":"Distributionsanlæg!BZ347","v":0},{"$f":"Distributionsanlæg!CA347","v":0},{"$f":"Distributionsanlæg!CB347","v":0},{"$f":"Distributionsanlæg!CC347","v":0},{"$f":"Distributionsanlæg!CD347","v":0},{"$f":"Distributionsanlæg!CE347","v":0},{"$f":"Distributionsanlæg!CF347","v":0},{"$f":"Distributionsanlæg!CG347","v":0},{"$f":"Distributionsanlæg!CH347","v":0},{"$f":"Distributionsanlæg!CI347","v":0},{"$f":"Distributionsanlæg!CJ347","v":0},{"$f":"Distributionsanlæg!CK347","v":0},{"$f":"Distributionsanlæg!CL347","v":0},{"$f":"Distributionsanlæg!CM347","v":0},{"$f":"Distributionsanlæg!CN347","v":0},{"$f":"Distributionsanlæg!CO347","v":0},{"$f":"Distributionsanlæg!CP347","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D347>=AY$2,$AA347/($D347-2009),0)+IF($E347>=AY$2,$AB347/($E347-2009),0)+IF($F347>=AY$2,$AC347/($F347-2009),0)+IF($G347>=AY$2,$AD347/($G347-2009),0)+IF($H347>=AY$2,$AE347/($H347-2009),0)+IF($I347>=AY$2,$AF347/($I347-2009),0)+IF($J347>=AY$2,$AG347/($J347-2009),0)+IF($K347>=AY$2,$AH347/($K347-2009),0)+IF($L347>=AY$2,$AI347/($L347-2009),0)+IF($M347>=AY$2,$AJ347/($M347-2009),0)+IF($N347>=AY$2,$AK347/($N347-2009),0)+IF($O347>=AY$2,$AL347/($O347-2009),0)+IF($P347>=AY$2,$AM347/($P347-2009),0)+IF($Q347>=AY$2,$AN347/($Q347-2009),0)+IF($R347>=AY$2,$AO347/($R347-2009),0)+IF($S347>=AY$2,$AP347/($S347-2009),0)+IF($T347>=AY$2,$AQ347/($T347-2009),0)+IF($U347>=AY$2,$AR347/($U347-2009),0)+IF($V347>=AY$2,$AS347/($V347-2009),0)+IF($W347>=AY$2,$AT347/($W347-2009),0)+IF($X347>=AY$2,$AU347/($X347-2009),0)+IF($Y347>=AY$2,$AV347/($Y347-2009),0)","v":0},{"$f":"IF($D347>=AZ$2,$AA347/($D347-2009),0)+IF($E347>=AZ$2,$AB347/($E347-2009),0)+IF($F347>=AZ$2,$AC347/($F347-2009),0)+IF($G347>=AZ$2,$AD347/($G347-2009),0)+IF($H347>=AZ$2,$AE347/($H347-2009),0)+IF($I347>=AZ$2,$AF347/($I347-2009),0)+IF($J347>=AZ$2,$AG347/($J347-2009),0)+IF($K347>=AZ$2,$AH347/($K347-2009),0)+IF($L347>=AZ$2,$AI347/($L347-2009),0)+IF($M347>=AZ$2,$AJ347/($M347-2009),0)+IF($N347>=AZ$2,$AK347/($N347-2009),0)+IF($O347>=AZ$2,$AL347/($O347-2009),0)+IF($P347>=AZ$2,$AM347/($P347-2009),0)+IF($Q347>=AZ$2,$AN347/($Q347-2009),0)+IF($R347>=AZ$2,$AO347/($R347-2009),0)+IF($S347>=AZ$2,$AP347/($S347-2009),0)+IF($T347>=AZ$2,$AQ347/($T347-2009),0)+IF($U347>=AZ$2,$AR347/($U347-2009),0)+IF($V347>=AZ$2,$AS347/($V347-2009),0)+IF($W347>=AZ$2,$AT347/($W347-2009),0)+IF($X347>=AZ$2,$AU347/($X347-2009),0)+IF($Y347>=AZ$2,$AV347/($Y347-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D347>=DL$2,$AA347/($D347-2009),0)+IF($E347>=DL$2,$AB347/($E347-2009),0)+IF($F347>=DL$2,$AC347/($F347-2009),0)+IF($G347>=DL$2,$AD347/($G347-2009),0)+IF($H347>=DL$2,$AE347/($H347-2009),0)+IF($I347>=DL$2,$AF347/($I347-2009),0)+IF($J347>=DL$2,$AG347/($J347-2009),0)+IF($K347>=DL$2,$AH347/($K347-2009),0)+IF($L347>=DL$2,$AI347/($L347-2009),0)+IF($M347>=DL$2,$AJ347/($M347-2009),0)+IF($N347>=DL$2,$AK347/($N347-2009),0)+IF($O347>=DL$2,$AL347/($O347-2009),0)+IF($P347>=DL$2,$AM347/($P347-2009),0)+IF($Q347>=DL$2,$AN347/($Q347-2009),0)+IF($R347>=DL$2,$AO347/($R347-2009),0)+IF($S347>=DL$2,$AP347/($S347-2009),0)+IF($T347>=DL$2,$AQ347/($T347-2009),0)+IF($U347>=DL$2,$AR347/($U347-2009),0)+IF($V347>=DL$2,$AS347/($V347-2009),0)+IF($W347>=DL$2,$AT347/($W347-2009),0)+IF($X347>=DL$2,$AU347/($X347-2009),0)+IF($Y347>=DL$2,$AV347/($Y347-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B339","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E339","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU348","v":0},{"$f":"Distributionsanlæg!BV348","v":0},{"$f":"Distributionsanlæg!BW348","v":0},{"$f":"Distributionsanlæg!BX348","v":0},{"$f":"Distributionsanlæg!BY348","v":0},{"$f":"Distributionsanlæg!BZ348","v":0},{"$f":"Distributionsanlæg!CA348","v":0},{"$f":"Distributionsanlæg!CB348","v":0},{"$f":"Distributionsanlæg!CC348","v":0},{"$f":"Distributionsanlæg!CD348","v":0},{"$f":"Distributionsanlæg!CE348","v":0},{"$f":"Distributionsanlæg!CF348","v":0},{"$f":"Distributionsanlæg!CG348","v":0},{"$f":"Distributionsanlæg!CH348","v":0},{"$f":"Distributionsanlæg!CI348","v":0},{"$f":"Distributionsanlæg!CJ348","v":0},{"$f":"Distributionsanlæg!CK348","v":0},{"$f":"Distributionsanlæg!CL348","v":0},{"$f":"Distributionsanlæg!CM348","v":0},{"$f":"Distributionsanlæg!CN348","v":0},{"$f":"Distributionsanlæg!CO348","v":0},{"$f":"Distributionsanlæg!CP348","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D348>=AY$2,$AA348/($D348-2009),0)+IF($E348>=AY$2,$AB348/($E348-2009),0)+IF($F348>=AY$2,$AC348/($F348-2009),0)+IF($G348>=AY$2,$AD348/($G348-2009),0)+IF($H348>=AY$2,$AE348/($H348-2009),0)+IF($I348>=AY$2,$AF348/($I348-2009),0)+IF($J348>=AY$2,$AG348/($J348-2009),0)+IF($K348>=AY$2,$AH348/($K348-2009),0)+IF($L348>=AY$2,$AI348/($L348-2009),0)+IF($M348>=AY$2,$AJ348/($M348-2009),0)+IF($N348>=AY$2,$AK348/($N348-2009),0)+IF($O348>=AY$2,$AL348/($O348-2009),0)+IF($P348>=AY$2,$AM348/($P348-2009),0)+IF($Q348>=AY$2,$AN348/($Q348-2009),0)+IF($R348>=AY$2,$AO348/($R348-2009),0)+IF($S348>=AY$2,$AP348/($S348-2009),0)+IF($T348>=AY$2,$AQ348/($T348-2009),0)+IF($U348>=AY$2,$AR348/($U348-2009),0)+IF($V348>=AY$2,$AS348/($V348-2009),0)+IF($W348>=AY$2,$AT348/($W348-2009),0)+IF($X348>=AY$2,$AU348/($X348-2009),0)+IF($Y348>=AY$2,$AV348/($Y348-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B340","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E340","v":75},{"$f":"D$3+$C349+Distributionsanlæg!D350","v":1980},{"$f":"E$3+$C349+Distributionsanlæg!E350","v":1990},{"$f":"F$3+$C349+Distributionsanlæg!F350","v":2000},{"$f":"G$3+$C349+Distributionsanlæg!G350","v":2010},{"$f":"H$3+$C349+Distributionsanlæg!H350","v":2020},{"$f":"I$3+$C349+Distributionsanlæg!I350","v":2030},{"$f":"J$3+$C349+Distributionsanlæg!J350","v":2040},{"$f":"K$3+$C349+Distributionsanlæg!K350","v":2050},{"$f":"L$3+$C349+Distributionsanlæg!L350","v":2057},{"$f":"M$3+$C349+Distributionsanlæg!M350","v":2062},{"$f":"N$3+$C349+Distributionsanlæg!N350","v":2067},{"$f":"O$3+$C349+Distributionsanlæg!O350","v":2072},{"$f":"P$3+$C349+Distributionsanlæg!P350","v":2075},{"$f":"Q$3+$C349+Distributionsanlæg!Q350","v":2076},{"$f":"R$3+$C349+Distributionsanlæg!R350","v":2077},{"$f":"S$3+$C349+Distributionsanlæg!S350","v":2078},{"$f":"T$3+$C349+Distributionsanlæg!T350","v":2079},{"$f":"U$3+$C349+Distributionsanlæg!U350","v":2080},{"$f":"V$3+$C349+Distributionsanlæg!V350","v":2081},{"$f":"W$3+$C349+Distributionsanlæg!W350","v":2082},{"$f":"X$3+$C349+Distributionsanlæg!X350","v":2083},{"$f":"Y$3+$C349+Distributionsanlæg!Y350","v":2084},null,{"$f":"Distributionsanlæg!BU349","v":0},{"$f":"Distributionsanlæg!BV349","v":0},{"$f":"Distributionsanlæg!BW349","v":0},{"$f":"Distributionsanlæg!BX349","v":0},{"$f":"Distributionsanlæg!BY349","v":0},{"$f":"Distributionsanlæg!BZ349","v":0},{"$f":"Distributionsanlæg!CA349","v":0},{"$f":"Distributionsanlæg!CB349","v":0},{"$f":"Distributionsanlæg!CC349","v":0},{"$f":"Distributionsanlæg!CD349","v":0},{"$f":"Distributionsanlæg!CE349","v":0},{"$f":"Distributionsanlæg!CF349","v":0},{"$f":"Distributionsanlæg!CG349","v":0},{"$f":"Distributionsanlæg!CH349","v":0},{"$f":"Distributionsanlæg!CI349","v":0},{"$f":"Distributionsanlæg!CJ349","v":0},{"$f":"Distributionsanlæg!CK349","v":0},{"$f":"Distributionsanlæg!CL349","v":0},{"$f":"Distributionsanlæg!CM349","v":0},{"$f":"Distributionsanlæg!CN349","v":0},{"$f":"Distributionsanlæg!CO349","v":0},{"$f":"Distributionsanlæg!CP349","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D349>=AY$2,$AA349/($D349-2009),0)+IF($E349>=AY$2,$AB349/($E349-2009),0)+IF($F349>=AY$2,$AC349/($F349-2009),0)+IF($G349>=AY$2,$AD349/($G349-2009),0)+IF($H349>=AY$2,$AE349/($H349-2009),0)+IF($I349>=AY$2,$AF349/($I349-2009),0)+IF($J349>=AY$2,$AG349/($J349-2009),0)+IF($K349>=AY$2,$AH349/($K349-2009),0)+IF($L349>=AY$2,$AI349/($L349-2009),0)+IF($M349>=AY$2,$AJ349/($M349-2009),0)+IF($N349>=AY$2,$AK349/($N349-2009),0)+IF($O349>=AY$2,$AL349/($O349-2009),0)+IF($P349>=AY$2,$AM349/($P349-2009),0)+IF($Q349>=AY$2,$AN349/($Q349-2009),0)+IF($R349>=AY$2,$AO349/($R349-2009),0)+IF($S349>=AY$2,$AP349/($S349-2009),0)+IF($T349>=AY$2,$AQ349/($T349-2009),0)+IF($U349>=AY$2,$AR349/($U349-2009),0)+IF($V349>=AY$2,$AS349/($V349-2009),0)+IF($W349>=AY$2,$AT349/($W349-2009),0)+IF($X349>=AY$2,$AU349/($X349-2009),0)+IF($Y349>=AY$2,$AV349/($Y349-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B341","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E341","v":20},{"$f":"D$3+$C351","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C351","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU351","v":0},{"$f":"Distributionsanlæg!BV351","v":0},{"$f":"Distributionsanlæg!BW351","v":0},{"$f":"Distributionsanlæg!BX351","v":0},{"$f":"Distributionsanlæg!BY351","v":0},{"$f":"Distributionsanlæg!BZ351","v":0},{"$f":"Distributionsanlæg!CA351","v":0},{"$f":"Distributionsanlæg!CB351","v":0},{"$f":"Distributionsanlæg!CC351","v":0},{"$f":"Distributionsanlæg!CD351","v":0},{"$f":"Distributionsanlæg!CE351","v":0},{"$f":"Distributionsanlæg!CF351","v":0},{"$f":"Distributionsanlæg!CG351","v":0},{"$f":"Distributionsanlæg!CH351","v":0},{"$f":"Distributionsanlæg!CI351","v":0},{"$f":"Distributionsanlæg!CJ351","v":0},{"$f":"Distributionsanlæg!CK351","v":0},{"$f":"Distributionsanlæg!CL351","v":0},{"$f":"Distributionsanlæg!CM351","v":0},{"$f":"Distributionsanlæg!CN351","v":0},{"$f":"Distributionsanlæg!CO351","v":0},{"$f":"Distributionsanlæg!CP351","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D351>=AY$2,$AA351/($D351-2009),0)+IF($E351>=AY$2,$AB351/($E351-2009),0)+IF($F351>=AY$2,$AC351/($F351-2009),0)+IF($G351>=AY$2,$AD351/($G351-2009),0)+IF($H351>=AY$2,$AE351/($H351-2009),0)+IF($I351>=AY$2,$AF351/($I351-2009),0)+IF($J351>=AY$2,$AG351/($J351-2009),0)+IF($K351>=AY$2,$AH351/($K351-2009),0)+IF($L351>=AY$2,$AI351/($L351-2009),0)+IF($M351>=AY$2,$AJ351/($M351-2009),0)+IF($N351>=AY$2,$AK351/($N351-2009),0)+IF($O351>=AY$2,$AL351/($O351-2009),0)+IF($P351>=AY$2,$AM351/($P351-2009),0)+IF($Q351>=AY$2,$AN351/($Q351-2009),0)+IF($R351>=AY$2,$AO351/($R351-2009),0)+IF($S351>=AY$2,$AP351/($S351-2009),0)+IF($T351>=AY$2,$AQ351/($T351-2009),0)+IF($U351>=AY$2,$AR351/($U351-2009),0)+IF($V351>=AY$2,$AS351/($V351-2009),0)+IF($W351>=AY$2,$AT351/($W351-2009),0)+IF($X351>=AY$2,$AU351/($X351-2009),0)+IF($Y351>=AY$2,$AV351/($Y351-2009),0)","v":0},{"$f":"IF($D351>=AZ$2,$AA351/($D351-2009),0)+IF($E351>=AZ$2,$AB351/($E351-2009),0)+IF($F351>=AZ$2,$AC351/($F351-2009),0)+IF($G351>=AZ$2,$AD351/($G351-2009),0)+IF($H351>=AZ$2,$AE351/($H351-2009),0)+IF($I351>=AZ$2,$AF351/($I351-2009),0)+IF($J351>=AZ$2,$AG351/($J351-2009),0)+IF($K351>=AZ$2,$AH351/($K351-2009),0)+IF($L351>=AZ$2,$AI351/($L351-2009),0)+IF($M351>=AZ$2,$AJ351/($M351-2009),0)+IF($N351>=AZ$2,$AK351/($N351-2009),0)+IF($O351>=AZ$2,$AL351/($O351-2009),0)+IF($P351>=AZ$2,$AM351/($P351-2009),0)+IF($Q351>=AZ$2,$AN351/($Q351-2009),0)+IF($R351>=AZ$2,$AO351/($R351-2009),0)+IF($S351>=AZ$2,$AP351/($S351-2009),0)+IF($T351>=AZ$2,$AQ351/($T351-2009),0)+IF($U351>=AZ$2,$AR351/($U351-2009),0)+IF($V351>=AZ$2,$AS351/($V351-2009),0)+IF($W351>=AZ$2,$AT351/($W351-2009),0)+IF($X351>=AZ$2,$AU351/($X351-2009),0)+IF($Y351>=AZ$2,$AV351/($Y351-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D351>=DL$2,$AA351/($D351-2009),0)+IF($E351>=DL$2,$AB351/($E351-2009),0)+IF($F351>=DL$2,$AC351/($F351-2009),0)+IF($G351>=DL$2,$AD351/($G351-2009),0)+IF($H351>=DL$2,$AE351/($H351-2009),0)+IF($I351>=DL$2,$AF351/($I351-2009),0)+IF($J351>=DL$2,$AG351/($J351-2009),0)+IF($K351>=DL$2,$AH351/($K351-2009),0)+IF($L351>=DL$2,$AI351/($L351-2009),0)+IF($M351>=DL$2,$AJ351/($M351-2009),0)+IF($N351>=DL$2,$AK351/($N351-2009),0)+IF($O351>=DL$2,$AL351/($O351-2009),0)+IF($P351>=DL$2,$AM351/($P351-2009),0)+IF($Q351>=DL$2,$AN351/($Q351-2009),0)+IF($R351>=DL$2,$AO351/($R351-2009),0)+IF($S351>=DL$2,$AP351/($S351-2009),0)+IF($T351>=DL$2,$AQ351/($T351-2009),0)+IF($U351>=DL$2,$AR351/($U351-2009),0)+IF($V351>=DL$2,$AS351/($V351-2009),0)+IF($W351>=DL$2,$AT351/($W351-2009),0)+IF($X351>=DL$2,$AU351/($X351-2009),0)+IF($Y351>=DL$2,$AV351/($Y351-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B342","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E342","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU352","v":0},{"$f":"Distributionsanlæg!BV352","v":0},{"$f":"Distributionsanlæg!BW352","v":0},{"$f":"Distributionsanlæg!BX352","v":0},{"$f":"Distributionsanlæg!BY352","v":0},{"$f":"Distributionsanlæg!BZ352","v":0},{"$f":"Distributionsanlæg!CA352","v":0},{"$f":"Distributionsanlæg!CB352","v":0},{"$f":"Distributionsanlæg!CC352","v":0},{"$f":"Distributionsanlæg!CD352","v":0},{"$f":"Distributionsanlæg!CE352","v":0},{"$f":"Distributionsanlæg!CF352","v":0},{"$f":"Distributionsanlæg!CG352","v":0},{"$f":"Distributionsanlæg!CH352","v":0},{"$f":"Distributionsanlæg!CI352","v":0},{"$f":"Distributionsanlæg!CJ352","v":0},{"$f":"Distributionsanlæg!CK352","v":0},{"$f":"Distributionsanlæg!CL352","v":0},{"$f":"Distributionsanlæg!CM352","v":0},{"$f":"Distributionsanlæg!CN352","v":0},{"$f":"Distributionsanlæg!CO352","v":0},{"$f":"Distributionsanlæg!CP352","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D352>=AY$2,$AA352/($D352-2009),0)+IF($E352>=AY$2,$AB352/($E352-2009),0)+IF($F352>=AY$2,$AC352/($F352-2009),0)+IF($G352>=AY$2,$AD352/($G352-2009),0)+IF($H352>=AY$2,$AE352/($H352-2009),0)+IF($I352>=AY$2,$AF352/($I352-2009),0)+IF($J352>=AY$2,$AG352/($J352-2009),0)+IF($K352>=AY$2,$AH352/($K352-2009),0)+IF($L352>=AY$2,$AI352/($L352-2009),0)+IF($M352>=AY$2,$AJ352/($M352-2009),0)+IF($N352>=AY$2,$AK352/($N352-2009),0)+IF($O352>=AY$2,$AL352/($O352-2009),0)+IF($P352>=AY$2,$AM352/($P352-2009),0)+IF($Q352>=AY$2,$AN352/($Q352-2009),0)+IF($R352>=AY$2,$AO352/($R352-2009),0)+IF($S352>=AY$2,$AP352/($S352-2009),0)+IF($T352>=AY$2,$AQ352/($T352-2009),0)+IF($U352>=AY$2,$AR352/($U352-2009),0)+IF($V352>=AY$2,$AS352/($V352-2009),0)+IF($W352>=AY$2,$AT352/($W352-2009),0)+IF($X352>=AY$2,$AU352/($X352-2009),0)+IF($Y352>=AY$2,$AV352/($Y352-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Forsinkelsesbassiner - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW354:AW371)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY354:AY371)","v":0},{"$f":"SUM(AZ354:AZ371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL354:DL371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B344","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E344","v":50},{"$f":"D$3+$C354+Distributionsanlæg!D355","v":1955},{"$f":"E$3+$C354+Distributionsanlæg!E355","v":1965},{"$f":"F$3+$C354+Distributionsanlæg!F355","v":1975},{"$f":"G$3+$C354+Distributionsanlæg!G355","v":1985},{"$f":"H$3+$C354+Distributionsanlæg!H355","v":1995},{"$f":"I$3+$C354+Distributionsanlæg!I355","v":2005},{"$f":"J$3+$C354+Distributionsanlæg!J355","v":2015},{"$f":"K$3+$C354+Distributionsanlæg!K355","v":2025},{"$f":"L$3+$C354+Distributionsanlæg!L355","v":2032},{"$f":"M$3+$C354+Distributionsanlæg!M355","v":2037},{"$f":"N$3+$C354+Distributionsanlæg!N355","v":2042},{"$f":"O$3+$C354+Distributionsanlæg!O355","v":2047},{"$f":"P$3+$C354+Distributionsanlæg!P355","v":2050},{"$f":"Q$3+$C354+Distributionsanlæg!Q355","v":2051},{"$f":"R$3+$C354+Distributionsanlæg!R355","v":2052},{"$f":"S$3+$C354+Distributionsanlæg!S355","v":2053},{"$f":"T$3+$C354+Distributionsanlæg!T355","v":2054},{"$f":"U$3+$C354+Distributionsanlæg!U355","v":2055},{"$f":"V$3+$C354+Distributionsanlæg!V355","v":2056},{"$f":"W$3+$C354+Distributionsanlæg!W355","v":2057},{"$f":"X$3+$C354+Distributionsanlæg!X355","v":2058},{"$f":"Y$3+$C354+Distributionsanlæg!Y355","v":2059},null,{"$f":"Distributionsanlæg!BU354","v":0},{"$f":"Distributionsanlæg!BV354","v":0},{"$f":"Distributionsanlæg!BW354","v":0},{"$f":"Distributionsanlæg!BX354","v":0},{"$f":"Distributionsanlæg!BY354","v":0},{"$f":"Distributionsanlæg!BZ354","v":0},{"$f":"Distributionsanlæg!CA354","v":0},{"$f":"Distributionsanlæg!CB354","v":0},{"$f":"Distributionsanlæg!CC354","v":0},{"$f":"Distributionsanlæg!CD354","v":0},{"$f":"Distributionsanlæg!CE354","v":0},{"$f":"Distributionsanlæg!CF354","v":0},{"$f":"Distributionsanlæg!CG354","v":0},{"$f":"Distributionsanlæg!CH354","v":0},{"$f":"Distributionsanlæg!CI354","v":0},{"$f":"Distributionsanlæg!CJ354","v":0},{"$f":"Distributionsanlæg!CK354","v":0},{"$f":"Distributionsanlæg!CL354","v":0},{"$f":"Distributionsanlæg!CM354","v":0},{"$f":"Distributionsanlæg!CN354","v":0},{"$f":"Distributionsanlæg!CO354","v":0},{"$f":"Distributionsanlæg!CP354","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D354>=AY$2,$AA354/($D354-2009),0)+IF($E354>=AY$2,$AB354/($E354-2009),0)+IF($F354>=AY$2,$AC354/($F354-2009),0)+IF($G354>=AY$2,$AD354/($G354-2009),0)+IF($H354>=AY$2,$AE354/($H354-2009),0)+IF($I354>=AY$2,$AF354/($I354-2009),0)+IF($J354>=AY$2,$AG354/($J354-2009),0)+IF($K354>=AY$2,$AH354/($K354-2009),0)+IF($L354>=AY$2,$AI354/($L354-2009),0)+IF($M354>=AY$2,$AJ354/($M354-2009),0)+IF($N354>=AY$2,$AK354/($N354-2009),0)+IF($O354>=AY$2,$AL354/($O354-2009),0)+IF($P354>=AY$2,$AM354/($P354-2009),0)+IF($Q354>=AY$2,$AN354/($Q354-2009),0)+IF($R354>=AY$2,$AO354/($R354-2009),0)+IF($S354>=AY$2,$AP354/($S354-2009),0)+IF($T354>=AY$2,$AQ354/($T354-2009),0)+IF($U354>=AY$2,$AR354/($U354-2009),0)+IF($V354>=AY$2,$AS354/($V354-2009),0)+IF($W354>=AY$2,$AT354/($W354-2009),0)+IF($X354>=AY$2,$AU354/($X354-2009),0)+IF($Y354>=AY$2,$AV354/($Y354-2009),0)","v":0},{"$f":"IF($D354>=AZ$2,$AA354/($D354-2009),0)+IF($E354>=AZ$2,$AB354/($E354-2009),0)+IF($F354>=AZ$2,$AC354/($F354-2009),0)+IF($G354>=AZ$2,$AD354/($G354-2009),0)+IF($H354>=AZ$2,$AE354/($H354-2009),0)+IF($I354>=AZ$2,$AF354/($I354-2009),0)+IF($J354>=AZ$2,$AG354/($J354-2009),0)+IF($K354>=AZ$2,$AH354/($K354-2009),0)+IF($L354>=AZ$2,$AI354/($L354-2009),0)+IF($M354>=AZ$2,$AJ354/($M354-2009),0)+IF($N354>=AZ$2,$AK354/($N354-2009),0)+IF($O354>=AZ$2,$AL354/($O354-2009),0)+IF($P354>=AZ$2,$AM354/($P354-2009),0)+IF($Q354>=AZ$2,$AN354/($Q354-2009),0)+IF($R354>=AZ$2,$AO354/($R354-2009),0)+IF($S354>=AZ$2,$AP354/($S354-2009),0)+IF($T354>=AZ$2,$AQ354/($T354-2009),0)+IF($U354>=AZ$2,$AR354/($U354-2009),0)+IF($V354>=AZ$2,$AS354/($V354-2009),0)+IF($W354>=AZ$2,$AT354/($W354-2009),0)+IF($X354>=AZ$2,$AU354/($X354-2009),0)+IF($Y354>=AZ$2,$AV354/($Y354-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D354>=DL$2,$AA354/($D354-2009),0)+IF($E354>=DL$2,$AB354/($E354-2009),0)+IF($F354>=DL$2,$AC354/($F354-2009),0)+IF($G354>=DL$2,$AD354/($G354-2009),0)+IF($H354>=DL$2,$AE354/($H354-2009),0)+IF($I354>=DL$2,$AF354/($I354-2009),0)+IF($J354>=DL$2,$AG354/($J354-2009),0)+IF($K354>=DL$2,$AH354/($K354-2009),0)+IF($L354>=DL$2,$AI354/($L354-2009),0)+IF($M354>=DL$2,$AJ354/($M354-2009),0)+IF($N354>=DL$2,$AK354/($N354-2009),0)+IF($O354>=DL$2,$AL354/($O354-2009),0)+IF($P354>=DL$2,$AM354/($P354-2009),0)+IF($Q354>=DL$2,$AN354/($Q354-2009),0)+IF($R354>=DL$2,$AO354/($R354-2009),0)+IF($S354>=DL$2,$AP354/($S354-2009),0)+IF($T354>=DL$2,$AQ354/($T354-2009),0)+IF($U354>=DL$2,$AR354/($U354-2009),0)+IF($V354>=DL$2,$AS354/($V354-2009),0)+IF($W354>=DL$2,$AT354/($W354-2009),0)+IF($X354>=DL$2,$AU354/($X354-2009),0)+IF($Y354>=DL$2,$AV354/($Y354-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B345","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E345","v":75},{"$f":"D$3+$C356+Distributionsanlæg!D357","v":1980},{"$f":"E$3+$C356+Distributionsanlæg!E357","v":1990},{"$f":"F$3+$C356+Distributionsanlæg!F357","v":2000},{"$f":"G$3+$C356+Distributionsanlæg!G357","v":2010},{"$f":"H$3+$C356+Distributionsanlæg!H357","v":2020},{"$f":"I$3+$C356+Distributionsanlæg!I357","v":2030},{"$f":"J$3+$C356+Distributionsanlæg!J357","v":2040},{"$f":"K$3+$C356+Distributionsanlæg!K357","v":2050},{"$f":"L$3+$C356+Distributionsanlæg!L357","v":2057},{"$f":"M$3+$C356+Distributionsanlæg!M357","v":2062},{"$f":"N$3+$C356+Distributionsanlæg!N357","v":2067},{"$f":"O$3+$C356+Distributionsanlæg!O357","v":2072},{"$f":"P$3+$C356+Distributionsanlæg!P357","v":2075},{"$f":"Q$3+$C356+Distributionsanlæg!Q357","v":2076},{"$f":"R$3+$C356+Distributionsanlæg!R357","v":2077},{"$f":"S$3+$C356+Distributionsanlæg!S357","v":2078},{"$f":"T$3+$C356+Distributionsanlæg!T357","v":2079},{"$f":"U$3+$C356+Distributionsanlæg!U357","v":2080},{"$f":"V$3+$C356+Distributionsanlæg!V357","v":2081},{"$f":"W$3+$C356+Distributionsanlæg!W357","v":2082},{"$f":"X$3+$C356+Distributionsanlæg!X357","v":2083},{"$f":"Y$3+$C356+Distributionsanlæg!Y357","v":2084},null,{"$f":"Distributionsanlæg!BU356","v":0},{"$f":"Distributionsanlæg!BV356","v":0},{"$f":"Distributionsanlæg!BW356","v":0},{"$f":"Distributionsanlæg!BX356","v":0},{"$f":"Distributionsanlæg!BY356","v":0},{"$f":"Distributionsanlæg!BZ356","v":0},{"$f":"Distributionsanlæg!CA356","v":0},{"$f":"Distributionsanlæg!CB356","v":0},{"$f":"Distributionsanlæg!CC356","v":0},{"$f":"Distributionsanlæg!CD356","v":0},{"$f":"Distributionsanlæg!CE356","v":0},{"$f":"Distributionsanlæg!CF356","v":0},{"$f":"Distributionsanlæg!CG356","v":0},{"$f":"Distributionsanlæg!CH356","v":0},{"$f":"Distributionsanlæg!CI356","v":0},{"$f":"Distributionsanlæg!CJ356","v":0},{"$f":"Distributionsanlæg!CK356","v":0},{"$f":"Distributionsanlæg!CL356","v":0},{"$f":"Distributionsanlæg!CM356","v":0},{"$f":"Distributionsanlæg!CN356","v":0},{"$f":"Distributionsanlæg!CO356","v":0},{"$f":"Distributionsanlæg!CP356","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D356>=AY$2,$AA356/($D356-2009),0)+IF($E356>=AY$2,$AB356/($E356-2009),0)+IF($F356>=AY$2,$AC356/($F356-2009),0)+IF($G356>=AY$2,$AD356/($G356-2009),0)+IF($H356>=AY$2,$AE356/($H356-2009),0)+IF($I356>=AY$2,$AF356/($I356-2009),0)+IF($J356>=AY$2,$AG356/($J356-2009),0)+IF($K356>=AY$2,$AH356/($K356-2009),0)+IF($L356>=AY$2,$AI356/($L356-2009),0)+IF($M356>=AY$2,$AJ356/($M356-2009),0)+IF($N356>=AY$2,$AK356/($N356-2009),0)+IF($O356>=AY$2,$AL356/($O356-2009),0)+IF($P356>=AY$2,$AM356/($P356-2009),0)+IF($Q356>=AY$2,$AN356/($Q356-2009),0)+IF($R356>=AY$2,$AO356/($R356-2009),0)+IF($S356>=AY$2,$AP356/($S356-2009),0)+IF($T356>=AY$2,$AQ356/($T356-2009),0)+IF($U356>=AY$2,$AR356/($U356-2009),0)+IF($V356>=AY$2,$AS356/($V356-2009),0)+IF($W356>=AY$2,$AT356/($W356-2009),0)+IF($X356>=AY$2,$AU356/($X356-2009),0)+IF($Y356>=AY$2,$AV356/($Y356-2009),0)","v":0},{"$f":"IF($D356>=AZ$2,$AA356/($D356-2009),0)+IF($E356>=AZ$2,$AB356/($E356-2009),0)+IF($F356>=AZ$2,$AC356/($F356-2009),0)+IF($G356>=AZ$2,$AD356/($G356-2009),0)+IF($H356>=AZ$2,$AE356/($H356-2009),0)+IF($I356>=AZ$2,$AF356/($I356-2009),0)+IF($J356>=AZ$2,$AG356/($J356-2009),0)+IF($K356>=AZ$2,$AH356/($K356-2009),0)+IF($L356>=AZ$2,$AI356/($L356-2009),0)+IF($M356>=AZ$2,$AJ356/($M356-2009),0)+IF($N356>=AZ$2,$AK356/($N356-2009),0)+IF($O356>=AZ$2,$AL356/($O356-2009),0)+IF($P356>=AZ$2,$AM356/($P356-2009),0)+IF($Q356>=AZ$2,$AN356/($Q356-2009),0)+IF($R356>=AZ$2,$AO356/($R356-2009),0)+IF($S356>=AZ$2,$AP356/($S356-2009),0)+IF($T356>=AZ$2,$AQ356/($T356-2009),0)+IF($U356>=AZ$2,$AR356/($U356-2009),0)+IF($V356>=AZ$2,$AS356/($V356-2009),0)+IF($W356>=AZ$2,$AT356/($W356-2009),0)+IF($X356>=AZ$2,$AU356/($X356-2009),0)+IF($Y356>=AZ$2,$AV356/($Y356-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D356>=DL$2,$AA356/($D356-2009),0)+IF($E356>=DL$2,$AB356/($E356-2009),0)+IF($F356>=DL$2,$AC356/($F356-2009),0)+IF($G356>=DL$2,$AD356/($G356-2009),0)+IF($H356>=DL$2,$AE356/($H356-2009),0)+IF($I356>=DL$2,$AF356/($I356-2009),0)+IF($J356>=DL$2,$AG356/($J356-2009),0)+IF($K356>=DL$2,$AH356/($K356-2009),0)+IF($L356>=DL$2,$AI356/($L356-2009),0)+IF($M356>=DL$2,$AJ356/($M356-2009),0)+IF($N356>=DL$2,$AK356/($N356-2009),0)+IF($O356>=DL$2,$AL356/($O356-2009),0)+IF($P356>=DL$2,$AM356/($P356-2009),0)+IF($Q356>=DL$2,$AN356/($Q356-2009),0)+IF($R356>=DL$2,$AO356/($R356-2009),0)+IF($S356>=DL$2,$AP356/($S356-2009),0)+IF($T356>=DL$2,$AQ356/($T356-2009),0)+IF($U356>=DL$2,$AR356/($U356-2009),0)+IF($V356>=DL$2,$AS356/($V356-2009),0)+IF($W356>=DL$2,$AT356/($W356-2009),0)+IF($X356>=DL$2,$AU356/($X356-2009),0)+IF($Y356>=DL$2,$AV356/($Y356-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B346","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E346","v":20},{"$f":"D$3+$C358","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,{"$f":"N$3+$C358","v":2012},2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU358","v":0},{"$f":"Distributionsanlæg!BV358","v":0},{"$f":"Distributionsanlæg!BW358","v":0},{"$f":"Distributionsanlæg!BX358","v":0},{"$f":"Distributionsanlæg!BY358","v":0},{"$f":"Distributionsanlæg!BZ358","v":0},{"$f":"Distributionsanlæg!CA358","v":0},{"$f":"Distributionsanlæg!CB358","v":0},{"$f":"Distributionsanlæg!CC358","v":0},{"$f":"Distributionsanlæg!CD358","v":0},{"$f":"Distributionsanlæg!CE358","v":0},{"$f":"Distributionsanlæg!CF358","v":0},{"$f":"Distributionsanlæg!CG358","v":0},{"$f":"Distributionsanlæg!CH358","v":0},{"$f":"Distributionsanlæg!CI358","v":0},{"$f":"Distributionsanlæg!CJ358","v":0},{"$f":"Distributionsanlæg!CK358","v":0},{"$f":"Distributionsanlæg!CL358","v":0},{"$f":"Distributionsanlæg!CM358","v":0},{"$f":"Distributionsanlæg!CN358","v":0},{"$f":"Distributionsanlæg!CO358","v":0},{"$f":"Distributionsanlæg!CP358","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D358>=AY$2,$AA358/($D358-2009),0)+IF($E358>=AY$2,$AB358/($E358-2009),0)+IF($F358>=AY$2,$AC358/($F358-2009),0)+IF($G358>=AY$2,$AD358/($G358-2009),0)+IF($H358>=AY$2,$AE358/($H358-2009),0)+IF($I358>=AY$2,$AF358/($I358-2009),0)+IF($J358>=AY$2,$AG358/($J358-2009),0)+IF($K358>=AY$2,$AH358/($K358-2009),0)+IF($L358>=AY$2,$AI358/($L358-2009),0)+IF($M358>=AY$2,$AJ358/($M358-2009),0)+IF($N358>=AY$2,$AK358/($N358-2009),0)+IF($O358>=AY$2,$AL358/($O358-2009),0)+IF($P358>=AY$2,$AM358/($P358-2009),0)+IF($Q358>=AY$2,$AN358/($Q358-2009),0)+IF($R358>=AY$2,$AO358/($R358-2009),0)+IF($S358>=AY$2,$AP358/($S358-2009),0)+IF($T358>=AY$2,$AQ358/($T358-2009),0)+IF($U358>=AY$2,$AR358/($U358-2009),0)+IF($V358>=AY$2,$AS358/($V358-2009),0)+IF($W358>=AY$2,$AT358/($W358-2009),0)+IF($X358>=AY$2,$AU358/($X358-2009),0)+IF($Y358>=AY$2,$AV358/($Y358-2009),0)","v":0},{"$f":"IF($D358>=AZ$2,$AA358/($D358-2009),0)+IF($E358>=AZ$2,$AB358/($E358-2009),0)+IF($F358>=AZ$2,$AC358/($F358-2009),0)+IF($G358>=AZ$2,$AD358/($G358-2009),0)+IF($H358>=AZ$2,$AE358/($H358-2009),0)+IF($I358>=AZ$2,$AF358/($I358-2009),0)+IF($J358>=AZ$2,$AG358/($J358-2009),0)+IF($K358>=AZ$2,$AH358/($K358-2009),0)+IF($L358>=AZ$2,$AI358/($L358-2009),0)+IF($M358>=AZ$2,$AJ358/($M358-2009),0)+IF($N358>=AZ$2,$AK358/($N358-2009),0)+IF($O358>=AZ$2,$AL358/($O358-2009),0)+IF($P358>=AZ$2,$AM358/($P358-2009),0)+IF($Q358>=AZ$2,$AN358/($Q358-2009),0)+IF($R358>=AZ$2,$AO358/($R358-2009),0)+IF($S358>=AZ$2,$AP358/($S358-2009),0)+IF($T358>=AZ$2,$AQ358/($T358-2009),0)+IF($U358>=AZ$2,$AR358/($U358-2009),0)+IF($V358>=AZ$2,$AS358/($V358-2009),0)+IF($W358>=AZ$2,$AT358/($W358-2009),0)+IF($X358>=AZ$2,$AU358/($X358-2009),0)+IF($Y358>=AZ$2,$AV358/($Y358-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D358>=DL$2,$AA358/($D358-2009),0)+IF($E358>=DL$2,$AB358/($E358-2009),0)+IF($F358>=DL$2,$AC358/($F358-2009),0)+IF($G358>=DL$2,$AD358/($G358-2009),0)+IF($H358>=DL$2,$AE358/($H358-2009),0)+IF($I358>=DL$2,$AF358/($I358-2009),0)+IF($J358>=DL$2,$AG358/($J358-2009),0)+IF($K358>=DL$2,$AH358/($K358-2009),0)+IF($L358>=DL$2,$AI358/($L358-2009),0)+IF($M358>=DL$2,$AJ358/($M358-2009),0)+IF($N358>=DL$2,$AK358/($N358-2009),0)+IF($O358>=DL$2,$AL358/($O358-2009),0)+IF($P358>=DL$2,$AM358/($P358-2009),0)+IF($Q358>=DL$2,$AN358/($Q358-2009),0)+IF($R358>=DL$2,$AO358/($R358-2009),0)+IF($S358>=DL$2,$AP358/($S358-2009),0)+IF($T358>=DL$2,$AQ358/($T358-2009),0)+IF($U358>=DL$2,$AR358/($U358-2009),0)+IF($V358>=DL$2,$AS358/($V358-2009),0)+IF($W358>=DL$2,$AT358/($W358-2009),0)+IF($X358>=DL$2,$AU358/($X358-2009),0)+IF($Y358>=DL$2,$AV358/($Y358-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B347","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E347","v":10},1915,1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU359","v":0},{"$f":"Distributionsanlæg!BV359","v":0},{"$f":"Distributionsanlæg!BW359","v":0},{"$f":"Distributionsanlæg!BX359","v":0},{"$f":"Distributionsanlæg!BY359","v":0},{"$f":"Distributionsanlæg!BZ359","v":0},{"$f":"Distributionsanlæg!CA359","v":0},{"$f":"Distributionsanlæg!CB359","v":0},{"$f":"Distributionsanlæg!CC359","v":0},{"$f":"Distributionsanlæg!CD359","v":0},{"$f":"Distributionsanlæg!CE359","v":0},{"$f":"Distributionsanlæg!CF359","v":0},{"$f":"Distributionsanlæg!CG359","v":0},{"$f":"Distributionsanlæg!CH359","v":0},{"$f":"Distributionsanlæg!CI359","v":0},{"$f":"Distributionsanlæg!CJ359","v":0},{"$f":"Distributionsanlæg!CK359","v":0},{"$f":"Distributionsanlæg!CL359","v":0},{"$f":"Distributionsanlæg!CM359","v":0},{"$f":"Distributionsanlæg!CN359","v":0},{"$f":"Distributionsanlæg!CO359","v":0},{"$f":"Distributionsanlæg!CP359","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D359>=AY$2,$AA359/($D359-2009),0)+IF($E359>=AY$2,$AB359/($E359-2009),0)+IF($F359>=AY$2,$AC359/($F359-2009),0)+IF($G359>=AY$2,$AD359/($G359-2009),0)+IF($H359>=AY$2,$AE359/($H359-2009),0)+IF($I359>=AY$2,$AF359/($I359-2009),0)+IF($J359>=AY$2,$AG359/($J359-2009),0)+IF($K359>=AY$2,$AH359/($K359-2009),0)+IF($L359>=AY$2,$AI359/($L359-2009),0)+IF($M359>=AY$2,$AJ359/($M359-2009),0)+IF($N359>=AY$2,$AK359/($N359-2009),0)+IF($O359>=AY$2,$AL359/($O359-2009),0)+IF($P359>=AY$2,$AM359/($P359-2009),0)+IF($Q359>=AY$2,$AN359/($Q359-2009),0)+IF($R359>=AY$2,$AO359/($R359-2009),0)+IF($S359>=AY$2,$AP359/($S359-2009),0)+IF($T359>=AY$2,$AQ359/($T359-2009),0)+IF($U359>=AY$2,$AR359/($U359-2009),0)+IF($V359>=AY$2,$AS359/($V359-2009),0)+IF($W359>=AY$2,$AT359/($W359-2009),0)+IF($X359>=AY$2,$AU359/($X359-2009),0)+IF($Y359>=AY$2,$AV359/($Y359-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B348","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E348","v":75},{"$f":"D$3+$C360+Distributionsanlæg!D361","v":1980},{"$f":"E$3+$C360+Distributionsanlæg!E361","v":1990},{"$f":"F$3+$C360+Distributionsanlæg!F361","v":2000},{"$f":"G$3+$C360+Distributionsanlæg!G361","v":2010},{"$f":"H$3+$C360+Distributionsanlæg!H361","v":2020},{"$f":"I$3+$C360+Distributionsanlæg!I361","v":2030},{"$f":"J$3+$C360+Distributionsanlæg!J361","v":2040},{"$f":"K$3+$C360+Distributionsanlæg!K361","v":2050},{"$f":"L$3+$C360+Distributionsanlæg!L361","v":2057},{"$f":"M$3+$C360+Distributionsanlæg!M361","v":2062},{"$f":"N$3+$C360+Distributionsanlæg!N361","v":2067},{"$f":"O$3+$C360+Distributionsanlæg!O361","v":2072},{"$f":"P$3+$C360+Distributionsanlæg!P361","v":2075},{"$f":"Q$3+$C360+Distributionsanlæg!Q361","v":2076},{"$f":"R$3+$C360+Distributionsanlæg!R361","v":2077},{"$f":"S$3+$C360+Distributionsanlæg!S361","v":2078},{"$f":"T$3+$C360+Distributionsanlæg!T361","v":2079},{"$f":"U$3+$C360+Distributionsanlæg!U361","v":2080},{"$f":"V$3+$C360+Distributionsanlæg!V361","v":2081},{"$f":"W$3+$C360+Distributionsanlæg!W361","v":2082},{"$f":"X$3+$C360+Distributionsanlæg!X361","v":2083},{"$f":"Y$3+$C360+Distributionsanlæg!Y361","v":2084},null,{"$f":"Distributionsanlæg!BU360","v":0},{"$f":"Distributionsanlæg!BV360","v":0},{"$f":"Distributionsanlæg!BW360","v":0},{"$f":"Distributionsanlæg!BX360","v":0},{"$f":"Distributionsanlæg!BY360","v":0},{"$f":"Distributionsanlæg!BZ360","v":0},{"$f":"Distributionsanlæg!CA360","v":0},{"$f":"Distributionsanlæg!CB360","v":0},{"$f":"Distributionsanlæg!CC360","v":0},{"$f":"Distributionsanlæg!CD360","v":0},{"$f":"Distributionsanlæg!CE360","v":0},{"$f":"Distributionsanlæg!CF360","v":0},{"$f":"Distributionsanlæg!CG360","v":0},{"$f":"Distributionsanlæg!CH360","v":0},{"$f":"Distributionsanlæg!CI360","v":0},{"$f":"Distributionsanlæg!CJ360","v":0},{"$f":"Distributionsanlæg!CK360","v":0},{"$f":"Distributionsanlæg!CL360","v":0},{"$f":"Distributionsanlæg!CM360","v":0},{"$f":"Distributionsanlæg!CN360","v":0},{"$f":"Distributionsanlæg!CO360","v":0},{"$f":"Distributionsanlæg!CP360","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D360>=AY$2,$AA360/($D360-2009),0)+IF($E360>=AY$2,$AB360/($E360-2009),0)+IF($F360>=AY$2,$AC360/($F360-2009),0)+IF($G360>=AY$2,$AD360/($G360-2009),0)+IF($H360>=AY$2,$AE360/($H360-2009),0)+IF($I360>=AY$2,$AF360/($I360-2009),0)+IF($J360>=AY$2,$AG360/($J360-2009),0)+IF($K360>=AY$2,$AH360/($K360-2009),0)+IF($L360>=AY$2,$AI360/($L360-2009),0)+IF($M360>=AY$2,$AJ360/($M360-2009),0)+IF($N360>=AY$2,$AK360/($N360-2009),0)+IF($O360>=AY$2,$AL360/($O360-2009),0)+IF($P360>=AY$2,$AM360/($P360-2009),0)+IF($Q360>=AY$2,$AN360/($Q360-2009),0)+IF($R360>=AY$2,$AO360/($R360-2009),0)+IF($S360>=AY$2,$AP360/($S360-2009),0)+IF($T360>=AY$2,$AQ360/($T360-2009),0)+IF($U360>=AY$2,$AR360/($U360-2009),0)+IF($V360>=AY$2,$AS360/($V360-2009),0)+IF($W360>=AY$2,$AT360/($W360-2009),0)+IF($X360>=AY$2,$AU360/($X360-2009),0)+IF($Y360>=AY$2,$AV360/($Y360-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B349","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E349","v":20},{"$f":"D$3+$C362","v":1925},{"$f":"E$3+$C362","v":1935},1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU362","v":0},{"$f":"Distributionsanlæg!BV362","v":0},{"$f":"Distributionsanlæg!BW362","v":0},{"$f":"Distributionsanlæg!BX362","v":0},{"$f":"Distributionsanlæg!BY362","v":0},{"$f":"Distributionsanlæg!BZ362","v":0},{"$f":"Distributionsanlæg!CA362","v":0},{"$f":"Distributionsanlæg!CB362","v":0},{"$f":"Distributionsanlæg!CC362","v":0},{"$f":"Distributionsanlæg!CD362","v":0},{"$f":"Distributionsanlæg!CE362","v":0},{"$f":"Distributionsanlæg!CF362","v":0},{"$f":"Distributionsanlæg!CG362","v":0},{"$f":"Distributionsanlæg!CH362","v":0},{"$f":"Distributionsanlæg!CI362","v":0},{"$f":"Distributionsanlæg!CJ362","v":0},{"$f":"Distributionsanlæg!CK362","v":0},{"$f":"Distributionsanlæg!CL362","v":0},{"$f":"Distributionsanlæg!CM362","v":0},{"$f":"Distributionsanlæg!CN362","v":0},{"$f":"Distributionsanlæg!CO362","v":0},{"$f":"Distributionsanlæg!CP362","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D362>=AY$2,$AA362/($D362-2009),0)+IF($E362>=AY$2,$AB362/($E362-2009),0)+IF($F362>=AY$2,$AC362/($F362-2009),0)+IF($G362>=AY$2,$AD362/($G362-2009),0)+IF($H362>=AY$2,$AE362/($H362-2009),0)+IF($I362>=AY$2,$AF362/($I362-2009),0)+IF($J362>=AY$2,$AG362/($J362-2009),0)+IF($K362>=AY$2,$AH362/($K362-2009),0)+IF($L362>=AY$2,$AI362/($L362-2009),0)+IF($M362>=AY$2,$AJ362/($M362-2009),0)+IF($N362>=AY$2,$AK362/($N362-2009),0)+IF($O362>=AY$2,$AL362/($O362-2009),0)+IF($P362>=AY$2,$AM362/($P362-2009),0)+IF($Q362>=AY$2,$AN362/($Q362-2009),0)+IF($R362>=AY$2,$AO362/($R362-2009),0)+IF($S362>=AY$2,$AP362/($S362-2009),0)+IF($T362>=AY$2,$AQ362/($T362-2009),0)+IF($U362>=AY$2,$AR362/($U362-2009),0)+IF($V362>=AY$2,$AS362/($V362-2009),0)+IF($W362>=AY$2,$AT362/($W362-2009),0)+IF($X362>=AY$2,$AU362/($X362-2009),0)+IF($Y362>=AY$2,$AV362/($Y362-2009),0)","v":0},{"$f":"IF($D362>=AZ$2,$AA362/($D362-2009),0)+IF($E362>=AZ$2,$AB362/($E362-2009),0)+IF($F362>=AZ$2,$AC362/($F362-2009),0)+IF($G362>=AZ$2,$AD362/($G362-2009),0)+IF($H362>=AZ$2,$AE362/($H362-2009),0)+IF($I362>=AZ$2,$AF362/($I362-2009),0)+IF($J362>=AZ$2,$AG362/($J362-2009),0)+IF($K362>=AZ$2,$AH362/($K362-2009),0)+IF($L362>=AZ$2,$AI362/($L362-2009),0)+IF($M362>=AZ$2,$AJ362/($M362-2009),0)+IF($N362>=AZ$2,$AK362/($N362-2009),0)+IF($O362>=AZ$2,$AL362/($O362-2009),0)+IF($P362>=AZ$2,$AM362/($P362-2009),0)+IF($Q362>=AZ$2,$AN362/($Q362-2009),0)+IF($R362>=AZ$2,$AO362/($R362-2009),0)+IF($S362>=AZ$2,$AP362/($S362-2009),0)+IF($T362>=AZ$2,$AQ362/($T362-2009),0)+IF($U362>=AZ$2,$AR362/($U362-2009),0)+IF($V362>=AZ$2,$AS362/($V362-2009),0)+IF($W362>=AZ$2,$AT362/($W362-2009),0)+IF($X362>=AZ$2,$AU362/($X362-2009),0)+IF($Y362>=AZ$2,$AV362/($Y362-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D362>=DL$2,$AA362/($D362-2009),0)+IF($E362>=DL$2,$AB362/($E362-2009),0)+IF($F362>=DL$2,$AC362/($F362-2009),0)+IF($G362>=DL$2,$AD362/($G362-2009),0)+IF($H362>=DL$2,$AE362/($H362-2009),0)+IF($I362>=DL$2,$AF362/($I362-2009),0)+IF($J362>=DL$2,$AG362/($J362-2009),0)+IF($K362>=DL$2,$AH362/($K362-2009),0)+IF($L362>=DL$2,$AI362/($L362-2009),0)+IF($M362>=DL$2,$AJ362/($M362-2009),0)+IF($N362>=DL$2,$AK362/($N362-2009),0)+IF($O362>=DL$2,$AL362/($O362-2009),0)+IF($P362>=DL$2,$AM362/($P362-2009),0)+IF($Q362>=DL$2,$AN362/($Q362-2009),0)+IF($R362>=DL$2,$AO362/($R362-2009),0)+IF($S362>=DL$2,$AP362/($S362-2009),0)+IF($T362>=DL$2,$AQ362/($T362-2009),0)+IF($U362>=DL$2,$AR362/($U362-2009),0)+IF($V362>=DL$2,$AS362/($V362-2009),0)+IF($W362>=DL$2,$AT362/($W362-2009),0)+IF($X362>=DL$2,$AU362/($X362-2009),0)+IF($Y362>=DL$2,$AV362/($Y362-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B350","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E350","v":10},{"$f":"D$3+$C363","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU363","v":0},{"$f":"Distributionsanlæg!BV363","v":0},{"$f":"Distributionsanlæg!BW363","v":0},{"$f":"Distributionsanlæg!BX363","v":0},{"$f":"Distributionsanlæg!BY363","v":0},{"$f":"Distributionsanlæg!BZ363","v":0},{"$f":"Distributionsanlæg!CA363","v":0},{"$f":"Distributionsanlæg!CB363","v":0},{"$f":"Distributionsanlæg!CC363","v":0},{"$f":"Distributionsanlæg!CD363","v":0},{"$f":"Distributionsanlæg!CE363","v":0},{"$f":"Distributionsanlæg!CF363","v":0},{"$f":"Distributionsanlæg!CG363","v":0},{"$f":"Distributionsanlæg!CH363","v":0},{"$f":"Distributionsanlæg!CI363","v":0},{"$f":"Distributionsanlæg!CJ363","v":0},{"$f":"Distributionsanlæg!CK363","v":0},{"$f":"Distributionsanlæg!CL363","v":0},{"$f":"Distributionsanlæg!CM363","v":0},{"$f":"Distributionsanlæg!CN363","v":0},{"$f":"Distributionsanlæg!CO363","v":0},{"$f":"Distributionsanlæg!CP363","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D363>=AY$2,$AA363/($D363-2009),0)+IF($E363>=AY$2,$AB363/($E363-2009),0)+IF($F363>=AY$2,$AC363/($F363-2009),0)+IF($G363>=AY$2,$AD363/($G363-2009),0)+IF($H363>=AY$2,$AE363/($H363-2009),0)+IF($I363>=AY$2,$AF363/($I363-2009),0)+IF($J363>=AY$2,$AG363/($J363-2009),0)+IF($K363>=AY$2,$AH363/($K363-2009),0)+IF($L363>=AY$2,$AI363/($L363-2009),0)+IF($M363>=AY$2,$AJ363/($M363-2009),0)+IF($N363>=AY$2,$AK363/($N363-2009),0)+IF($O363>=AY$2,$AL363/($O363-2009),0)+IF($P363>=AY$2,$AM363/($P363-2009),0)+IF($Q363>=AY$2,$AN363/($Q363-2009),0)+IF($R363>=AY$2,$AO363/($R363-2009),0)+IF($S363>=AY$2,$AP363/($S363-2009),0)+IF($T363>=AY$2,$AQ363/($T363-2009),0)+IF($U363>=AY$2,$AR363/($U363-2009),0)+IF($V363>=AY$2,$AS363/($V363-2009),0)+IF($W363>=AY$2,$AT363/($W363-2009),0)+IF($X363>=AY$2,$AU363/($X363-2009),0)+IF($Y363>=AY$2,$AV363/($Y363-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B351","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E351","v":75},{"$f":"D$3+$C364+Distributionsanlæg!D365","v":1980},{"$f":"E$3+$C364+Distributionsanlæg!E365","v":1990},{"$f":"F$3+$C364+Distributionsanlæg!F365","v":2000},{"$f":"G$3+$C364+Distributionsanlæg!G365","v":2010},{"$f":"H$3+$C364+Distributionsanlæg!H365","v":2020},{"$f":"I$3+$C364+Distributionsanlæg!I365","v":2030},{"$f":"J$3+$C364+Distributionsanlæg!J365","v":2040},{"$f":"K$3+$C364+Distributionsanlæg!K365","v":2050},{"$f":"L$3+$C364+Distributionsanlæg!L365","v":2057},{"$f":"M$3+$C364+Distributionsanlæg!M365","v":2062},{"$f":"N$3+$C364+Distributionsanlæg!N365","v":2067},{"$f":"O$3+$C364+Distributionsanlæg!O365","v":2072},{"$f":"P$3+$C364+Distributionsanlæg!P365","v":2075},{"$f":"Q$3+$C364+Distributionsanlæg!Q365","v":2076},{"$f":"R$3+$C364+Distributionsanlæg!R365","v":2077},{"$f":"S$3+$C364+Distributionsanlæg!S365","v":2078},{"$f":"T$3+$C364+Distributionsanlæg!T365","v":2079},{"$f":"U$3+$C364+Distributionsanlæg!U365","v":2080},{"$f":"V$3+$C364+Distributionsanlæg!V365","v":2081},{"$f":"W$3+$C364+Distributionsanlæg!W365","v":2082},{"$f":"X$3+$C364+Distributionsanlæg!X365","v":2083},{"$f":"Y$3+$C364+Distributionsanlæg!Y365","v":2084},null,{"$f":"Distributionsanlæg!BU364","v":0},{"$f":"Distributionsanlæg!BV364","v":0},{"$f":"Distributionsanlæg!BW364","v":0},{"$f":"Distributionsanlæg!BX364","v":0},{"$f":"Distributionsanlæg!BY364","v":0},{"$f":"Distributionsanlæg!BZ364","v":0},{"$f":"Distributionsanlæg!CA364","v":0},{"$f":"Distributionsanlæg!CB364","v":0},{"$f":"Distributionsanlæg!CC364","v":0},{"$f":"Distributionsanlæg!CD364","v":0},{"$f":"Distributionsanlæg!CE364","v":0},{"$f":"Distributionsanlæg!CF364","v":0},{"$f":"Distributionsanlæg!CG364","v":0},{"$f":"Distributionsanlæg!CH364","v":0},{"$f":"Distributionsanlæg!CI364","v":0},{"$f":"Distributionsanlæg!CJ364","v":0},{"$f":"Distributionsanlæg!CK364","v":0},{"$f":"Distributionsanlæg!CL364","v":0},{"$f":"Distributionsanlæg!CM364","v":0},{"$f":"Distributionsanlæg!CN364","v":0},{"$f":"Distributionsanlæg!CO364","v":0},{"$f":"Distributionsanlæg!CP364","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D364>=AY$2,$AA364/($D364-2009),0)+IF($E364>=AY$2,$AB364/($E364-2009),0)+IF($F364>=AY$2,$AC364/($F364-2009),0)+IF($G364>=AY$2,$AD364/($G364-2009),0)+IF($H364>=AY$2,$AE364/($H364-2009),0)+IF($I364>=AY$2,$AF364/($I364-2009),0)+IF($J364>=AY$2,$AG364/($J364-2009),0)+IF($K364>=AY$2,$AH364/($K364-2009),0)+IF($L364>=AY$2,$AI364/($L364-2009),0)+IF($M364>=AY$2,$AJ364/($M364-2009),0)+IF($N364>=AY$2,$AK364/($N364-2009),0)+IF($O364>=AY$2,$AL364/($O364-2009),0)+IF($P364>=AY$2,$AM364/($P364-2009),0)+IF($Q364>=AY$2,$AN364/($Q364-2009),0)+IF($R364>=AY$2,$AO364/($R364-2009),0)+IF($S364>=AY$2,$AP364/($S364-2009),0)+IF($T364>=AY$2,$AQ364/($T364-2009),0)+IF($U364>=AY$2,$AR364/($U364-2009),0)+IF($V364>=AY$2,$AS364/($V364-2009),0)+IF($W364>=AY$2,$AT364/($W364-2009),0)+IF($X364>=AY$2,$AU364/($X364-2009),0)+IF($Y364>=AY$2,$AV364/($Y364-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B352","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E352","v":20},{"$f":"D$3+$C366","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU366","v":0},{"$f":"Distributionsanlæg!BV366","v":0},{"$f":"Distributionsanlæg!BW366","v":0},{"$f":"Distributionsanlæg!BX366","v":0},{"$f":"Distributionsanlæg!BY366","v":0},{"$f":"Distributionsanlæg!BZ366","v":0},{"$f":"Distributionsanlæg!CA366","v":0},{"$f":"Distributionsanlæg!CB366","v":0},{"$f":"Distributionsanlæg!CC366","v":0},{"$f":"Distributionsanlæg!CD366","v":0},{"$f":"Distributionsanlæg!CE366","v":0},{"$f":"Distributionsanlæg!CF366","v":0},{"$f":"Distributionsanlæg!CG366","v":0},{"$f":"Distributionsanlæg!CH366","v":0},{"$f":"Distributionsanlæg!CI366","v":0},{"$f":"Distributionsanlæg!CJ366","v":0},{"$f":"Distributionsanlæg!CK366","v":0},{"$f":"Distributionsanlæg!CL366","v":0},{"$f":"Distributionsanlæg!CM366","v":0},{"$f":"Distributionsanlæg!CN366","v":0},{"$f":"Distributionsanlæg!CO366","v":0},{"$f":"Distributionsanlæg!CP366","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D366>=AY$2,$AA366/($D366-2009),0)+IF($E366>=AY$2,$AB366/($E366-2009),0)+IF($F366>=AY$2,$AC366/($F366-2009),0)+IF($G366>=AY$2,$AD366/($G366-2009),0)+IF($H366>=AY$2,$AE366/($H366-2009),0)+IF($I366>=AY$2,$AF366/($I366-2009),0)+IF($J366>=AY$2,$AG366/($J366-2009),0)+IF($K366>=AY$2,$AH366/($K366-2009),0)+IF($L366>=AY$2,$AI366/($L366-2009),0)+IF($M366>=AY$2,$AJ366/($M366-2009),0)+IF($N366>=AY$2,$AK366/($N366-2009),0)+IF($O366>=AY$2,$AL366/($O366-2009),0)+IF($P366>=AY$2,$AM366/($P366-2009),0)+IF($Q366>=AY$2,$AN366/($Q366-2009),0)+IF($R366>=AY$2,$AO366/($R366-2009),0)+IF($S366>=AY$2,$AP366/($S366-2009),0)+IF($T366>=AY$2,$AQ366/($T366-2009),0)+IF($U366>=AY$2,$AR366/($U366-2009),0)+IF($V366>=AY$2,$AS366/($V366-2009),0)+IF($W366>=AY$2,$AT366/($W366-2009),0)+IF($X366>=AY$2,$AU366/($X366-2009),0)+IF($Y366>=AY$2,$AV366/($Y366-2009),0)","v":0},{"$f":"IF($D366>=AZ$2,$AA366/($D366-2009),0)+IF($E366>=AZ$2,$AB366/($E366-2009),0)+IF($F366>=AZ$2,$AC366/($F366-2009),0)+IF($G366>=AZ$2,$AD366/($G366-2009),0)+IF($H366>=AZ$2,$AE366/($H366-2009),0)+IF($I366>=AZ$2,$AF366/($I366-2009),0)+IF($J366>=AZ$2,$AG366/($J366-2009),0)+IF($K366>=AZ$2,$AH366/($K366-2009),0)+IF($L366>=AZ$2,$AI366/($L366-2009),0)+IF($M366>=AZ$2,$AJ366/($M366-2009),0)+IF($N366>=AZ$2,$AK366/($N366-2009),0)+IF($O366>=AZ$2,$AL366/($O366-2009),0)+IF($P366>=AZ$2,$AM366/($P366-2009),0)+IF($Q366>=AZ$2,$AN366/($Q366-2009),0)+IF($R366>=AZ$2,$AO366/($R366-2009),0)+IF($S366>=AZ$2,$AP366/($S366-2009),0)+IF($T366>=AZ$2,$AQ366/($T366-2009),0)+IF($U366>=AZ$2,$AR366/($U366-2009),0)+IF($V366>=AZ$2,$AS366/($V366-2009),0)+IF($W366>=AZ$2,$AT366/($W366-2009),0)+IF($X366>=AZ$2,$AU366/($X366-2009),0)+IF($Y366>=AZ$2,$AV366/($Y366-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D366>=DL$2,$AA366/($D366-2009),0)+IF($E366>=DL$2,$AB366/($E366-2009),0)+IF($F366>=DL$2,$AC366/($F366-2009),0)+IF($G366>=DL$2,$AD366/($G366-2009),0)+IF($H366>=DL$2,$AE366/($H366-2009),0)+IF($I366>=DL$2,$AF366/($I366-2009),0)+IF($J366>=DL$2,$AG366/($J366-2009),0)+IF($K366>=DL$2,$AH366/($K366-2009),0)+IF($L366>=DL$2,$AI366/($L366-2009),0)+IF($M366>=DL$2,$AJ366/($M366-2009),0)+IF($N366>=DL$2,$AK366/($N366-2009),0)+IF($O366>=DL$2,$AL366/($O366-2009),0)+IF($P366>=DL$2,$AM366/($P366-2009),0)+IF($Q366>=DL$2,$AN366/($Q366-2009),0)+IF($R366>=DL$2,$AO366/($R366-2009),0)+IF($S366>=DL$2,$AP366/($S366-2009),0)+IF($T366>=DL$2,$AQ366/($T366-2009),0)+IF($U366>=DL$2,$AR366/($U366-2009),0)+IF($V366>=DL$2,$AS366/($V366-2009),0)+IF($W366>=DL$2,$AT366/($W366-2009),0)+IF($X366>=DL$2,$AU366/($X366-2009),0)+IF($Y366>=DL$2,$AV366/($Y366-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B353","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E353","v":10},{"$f":"D$3+$C367","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU367","v":0},{"$f":"Distributionsanlæg!BV367","v":0},{"$f":"Distributionsanlæg!BW367","v":0},{"$f":"Distributionsanlæg!BX367","v":0},{"$f":"Distributionsanlæg!BY367","v":0},{"$f":"Distributionsanlæg!BZ367","v":0},{"$f":"Distributionsanlæg!CA367","v":0},{"$f":"Distributionsanlæg!CB367","v":0},{"$f":"Distributionsanlæg!CC367","v":0},{"$f":"Distributionsanlæg!CD367","v":0},{"$f":"Distributionsanlæg!CE367","v":0},{"$f":"Distributionsanlæg!CF367","v":0},{"$f":"Distributionsanlæg!CG367","v":0},{"$f":"Distributionsanlæg!CH367","v":0},{"$f":"Distributionsanlæg!CI367","v":0},{"$f":"Distributionsanlæg!CJ367","v":0},{"$f":"Distributionsanlæg!CK367","v":0},{"$f":"Distributionsanlæg!CL367","v":0},{"$f":"Distributionsanlæg!CM367","v":0},{"$f":"Distributionsanlæg!CN367","v":0},{"$f":"Distributionsanlæg!CO367","v":0},{"$f":"Distributionsanlæg!CP367","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D367>=AY$2,$AA367/($D367-2009),0)+IF($E367>=AY$2,$AB367/($E367-2009),0)+IF($F367>=AY$2,$AC367/($F367-2009),0)+IF($G367>=AY$2,$AD367/($G367-2009),0)+IF($H367>=AY$2,$AE367/($H367-2009),0)+IF($I367>=AY$2,$AF367/($I367-2009),0)+IF($J367>=AY$2,$AG367/($J367-2009),0)+IF($K367>=AY$2,$AH367/($K367-2009),0)+IF($L367>=AY$2,$AI367/($L367-2009),0)+IF($M367>=AY$2,$AJ367/($M367-2009),0)+IF($N367>=AY$2,$AK367/($N367-2009),0)+IF($O367>=AY$2,$AL367/($O367-2009),0)+IF($P367>=AY$2,$AM367/($P367-2009),0)+IF($Q367>=AY$2,$AN367/($Q367-2009),0)+IF($R367>=AY$2,$AO367/($R367-2009),0)+IF($S367>=AY$2,$AP367/($S367-2009),0)+IF($T367>=AY$2,$AQ367/($T367-2009),0)+IF($U367>=AY$2,$AR367/($U367-2009),0)+IF($V367>=AY$2,$AS367/($V367-2009),0)+IF($W367>=AY$2,$AT367/($W367-2009),0)+IF($X367>=AY$2,$AU367/($X367-2009),0)+IF($Y367>=AY$2,$AV367/($Y367-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B354","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E354","v":75},{"$f":"D$3+$C368+Distributionsanlæg!D369","v":1980},{"$f":"E$3+$C368+Distributionsanlæg!E369","v":1990},{"$f":"F$3+$C368+Distributionsanlæg!F369","v":2000},{"$f":"G$3+$C368+Distributionsanlæg!G369","v":2010},{"$f":"H$3+$C368+Distributionsanlæg!H369","v":2020},{"$f":"I$3+$C368+Distributionsanlæg!I369","v":2030},{"$f":"J$3+$C368+Distributionsanlæg!J369","v":2040},{"$f":"K$3+$C368+Distributionsanlæg!K369","v":2050},{"$f":"L$3+$C368+Distributionsanlæg!L369","v":2057},{"$f":"M$3+$C368+Distributionsanlæg!M369","v":2062},{"$f":"N$3+$C368+Distributionsanlæg!N369","v":2067},{"$f":"O$3+$C368+Distributionsanlæg!O369","v":2072},{"$f":"P$3+$C368+Distributionsanlæg!P369","v":2075},{"$f":"Q$3+$C368+Distributionsanlæg!Q369","v":2076},{"$f":"R$3+$C368+Distributionsanlæg!R369","v":2077},{"$f":"S$3+$C368+Distributionsanlæg!S369","v":2078},{"$f":"T$3+$C368+Distributionsanlæg!T369","v":2079},{"$f":"U$3+$C368+Distributionsanlæg!U369","v":2080},{"$f":"V$3+$C368+Distributionsanlæg!V369","v":2081},{"$f":"W$3+$C368+Distributionsanlæg!W369","v":2082},{"$f":"X$3+$C368+Distributionsanlæg!X369","v":2083},{"$f":"Y$3+$C368+Distributionsanlæg!Y369","v":2084},null,{"$f":"Distributionsanlæg!BU368","v":0},{"$f":"Distributionsanlæg!BV368","v":0},{"$f":"Distributionsanlæg!BW368","v":0},{"$f":"Distributionsanlæg!BX368","v":0},{"$f":"Distributionsanlæg!BY368","v":0},{"$f":"Distributionsanlæg!BZ368","v":0},{"$f":"Distributionsanlæg!CA368","v":0},{"$f":"Distributionsanlæg!CB368","v":0},{"$f":"Distributionsanlæg!CC368","v":0},{"$f":"Distributionsanlæg!CD368","v":0},{"$f":"Distributionsanlæg!CE368","v":0},{"$f":"Distributionsanlæg!CF368","v":0},{"$f":"Distributionsanlæg!CG368","v":0},{"$f":"Distributionsanlæg!CH368","v":0},{"$f":"Distributionsanlæg!CI368","v":0},{"$f":"Distributionsanlæg!CJ368","v":0},{"$f":"Distributionsanlæg!CK368","v":0},{"$f":"Distributionsanlæg!CL368","v":0},{"$f":"Distributionsanlæg!CM368","v":0},{"$f":"Distributionsanlæg!CN368","v":0},{"$f":"Distributionsanlæg!CO368","v":0},{"$f":"Distributionsanlæg!CP368","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D368>=AY$2,$AA368/($D368-2009),0)+IF($E368>=AY$2,$AB368/($E368-2009),0)+IF($F368>=AY$2,$AC368/($F368-2009),0)+IF($G368>=AY$2,$AD368/($G368-2009),0)+IF($H368>=AY$2,$AE368/($H368-2009),0)+IF($I368>=AY$2,$AF368/($I368-2009),0)+IF($J368>=AY$2,$AG368/($J368-2009),0)+IF($K368>=AY$2,$AH368/($K368-2009),0)+IF($L368>=AY$2,$AI368/($L368-2009),0)+IF($M368>=AY$2,$AJ368/($M368-2009),0)+IF($N368>=AY$2,$AK368/($N368-2009),0)+IF($O368>=AY$2,$AL368/($O368-2009),0)+IF($P368>=AY$2,$AM368/($P368-2009),0)+IF($Q368>=AY$2,$AN368/($Q368-2009),0)+IF($R368>=AY$2,$AO368/($R368-2009),0)+IF($S368>=AY$2,$AP368/($S368-2009),0)+IF($T368>=AY$2,$AQ368/($T368-2009),0)+IF($U368>=AY$2,$AR368/($U368-2009),0)+IF($V368>=AY$2,$AS368/($V368-2009),0)+IF($W368>=AY$2,$AT368/($W368-2009),0)+IF($X368>=AY$2,$AU368/($X368-2009),0)+IF($Y368>=AY$2,$AV368/($Y368-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B355","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E355","v":20},{"$f":"D$3+$C370","v":1925},1935,1945,1955,1965,1975,1985,1995,2002,2007,2012,2017,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,null,{"$f":"Distributionsanlæg!BU370","v":0},{"$f":"Distributionsanlæg!BV370","v":0},{"$f":"Distributionsanlæg!BW370","v":0},{"$f":"Distributionsanlæg!BX370","v":0},{"$f":"Distributionsanlæg!BY370","v":0},{"$f":"Distributionsanlæg!BZ370","v":0},{"$f":"Distributionsanlæg!CA370","v":0},{"$f":"Distributionsanlæg!CB370","v":0},{"$f":"Distributionsanlæg!CC370","v":0},{"$f":"Distributionsanlæg!CD370","v":0},{"$f":"Distributionsanlæg!CE370","v":0},{"$f":"Distributionsanlæg!CF370","v":0},{"$f":"Distributionsanlæg!CG370","v":0},{"$f":"Distributionsanlæg!CH370","v":0},{"$f":"Distributionsanlæg!CI370","v":0},{"$f":"Distributionsanlæg!CJ370","v":0},{"$f":"Distributionsanlæg!CK370","v":0},{"$f":"Distributionsanlæg!CL370","v":0},{"$f":"Distributionsanlæg!CM370","v":0},{"$f":"Distributionsanlæg!CN370","v":0},{"$f":"Distributionsanlæg!CO370","v":0},{"$f":"Distributionsanlæg!CP370","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D370>=AY$2,$AA370/($D370-2009),0)+IF($E370>=AY$2,$AB370/($E370-2009),0)+IF($F370>=AY$2,$AC370/($F370-2009),0)+IF($G370>=AY$2,$AD370/($G370-2009),0)+IF($H370>=AY$2,$AE370/($H370-2009),0)+IF($I370>=AY$2,$AF370/($I370-2009),0)+IF($J370>=AY$2,$AG370/($J370-2009),0)+IF($K370>=AY$2,$AH370/($K370-2009),0)+IF($L370>=AY$2,$AI370/($L370-2009),0)+IF($M370>=AY$2,$AJ370/($M370-2009),0)+IF($N370>=AY$2,$AK370/($N370-2009),0)+IF($O370>=AY$2,$AL370/($O370-2009),0)+IF($P370>=AY$2,$AM370/($P370-2009),0)+IF($Q370>=AY$2,$AN370/($Q370-2009),0)+IF($R370>=AY$2,$AO370/($R370-2009),0)+IF($S370>=AY$2,$AP370/($S370-2009),0)+IF($T370>=AY$2,$AQ370/($T370-2009),0)+IF($U370>=AY$2,$AR370/($U370-2009),0)+IF($V370>=AY$2,$AS370/($V370-2009),0)+IF($W370>=AY$2,$AT370/($W370-2009),0)+IF($X370>=AY$2,$AU370/($X370-2009),0)+IF($Y370>=AY$2,$AV370/($Y370-2009),0)","v":0},{"$f":"IF($D370>=AZ$2,$AA370/($D370-2009),0)+IF($E370>=AZ$2,$AB370/($E370-2009),0)+IF($F370>=AZ$2,$AC370/($F370-2009),0)+IF($G370>=AZ$2,$AD370/($G370-2009),0)+IF($H370>=AZ$2,$AE370/($H370-2009),0)+IF($I370>=AZ$2,$AF370/($I370-2009),0)+IF($J370>=AZ$2,$AG370/($J370-2009),0)+IF($K370>=AZ$2,$AH370/($K370-2009),0)+IF($L370>=AZ$2,$AI370/($L370-2009),0)+IF($M370>=AZ$2,$AJ370/($M370-2009),0)+IF($N370>=AZ$2,$AK370/($N370-2009),0)+IF($O370>=AZ$2,$AL370/($O370-2009),0)+IF($P370>=AZ$2,$AM370/($P370-2009),0)+IF($Q370>=AZ$2,$AN370/($Q370-2009),0)+IF($R370>=AZ$2,$AO370/($R370-2009),0)+IF($S370>=AZ$2,$AP370/($S370-2009),0)+IF($T370>=AZ$2,$AQ370/($T370-2009),0)+IF($U370>=AZ$2,$AR370/($U370-2009),0)+IF($V370>=AZ$2,$AS370/($V370-2009),0)+IF($W370>=AZ$2,$AT370/($W370-2009),0)+IF($X370>=AZ$2,$AU370/($X370-2009),0)+IF($Y370>=AZ$2,$AV370/($Y370-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D370>=DL$2,$AA370/($D370-2009),0)+IF($E370>=DL$2,$AB370/($E370-2009),0)+IF($F370>=DL$2,$AC370/($F370-2009),0)+IF($G370>=DL$2,$AD370/($G370-2009),0)+IF($H370>=DL$2,$AE370/($H370-2009),0)+IF($I370>=DL$2,$AF370/($I370-2009),0)+IF($J370>=DL$2,$AG370/($J370-2009),0)+IF($K370>=DL$2,$AH370/($K370-2009),0)+IF($L370>=DL$2,$AI370/($L370-2009),0)+IF($M370>=DL$2,$AJ370/($M370-2009),0)+IF($N370>=DL$2,$AK370/($N370-2009),0)+IF($O370>=DL$2,$AL370/($O370-2009),0)+IF($P370>=DL$2,$AM370/($P370-2009),0)+IF($Q370>=DL$2,$AN370/($Q370-2009),0)+IF($R370>=DL$2,$AO370/($R370-2009),0)+IF($S370>=DL$2,$AP370/($S370-2009),0)+IF($T370>=DL$2,$AQ370/($T370-2009),0)+IF($U370>=DL$2,$AR370/($U370-2009),0)+IF($V370>=DL$2,$AS370/($V370-2009),0)+IF($W370>=DL$2,$AT370/($W370-2009),0)+IF($X370>=DL$2,$AU370/($X370-2009),0)+IF($Y370>=DL$2,$AV370/($Y370-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B356","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E356","v":10},{"$f":"D$3+$C371","v":1915},1925,1935,1945,1955,1965,1975,1985,1992,1997,2002,2007,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,{"$f":"Distributionsanlæg!BU371","v":0},{"$f":"Distributionsanlæg!BV371","v":0},{"$f":"Distributionsanlæg!BW371","v":0},{"$f":"Distributionsanlæg!BX371","v":0},{"$f":"Distributionsanlæg!BY371","v":0},{"$f":"Distributionsanlæg!BZ371","v":0},{"$f":"Distributionsanlæg!CA371","v":0},{"$f":"Distributionsanlæg!CB371","v":0},{"$f":"Distributionsanlæg!CC371","v":0},{"$f":"Distributionsanlæg!CD371","v":0},{"$f":"Distributionsanlæg!CE371","v":0},{"$f":"Distributionsanlæg!CF371","v":0},{"$f":"Distributionsanlæg!CG371","v":0},{"$f":"Distributionsanlæg!CH371","v":0},{"$f":"Distributionsanlæg!CI371","v":0},{"$f":"Distributionsanlæg!CJ371","v":0},{"$f":"Distributionsanlæg!CK371","v":0},{"$f":"Distributionsanlæg!CL371","v":0},{"$f":"Distributionsanlæg!CM371","v":0},{"$f":"Distributionsanlæg!CN371","v":0},{"$f":"Distributionsanlæg!CO371","v":0},{"$f":"Distributionsanlæg!CP371","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D371>=AY$2,$AA371/($D371-2009),0)+IF($E371>=AY$2,$AB371/($E371-2009),0)+IF($F371>=AY$2,$AC371/($F371-2009),0)+IF($G371>=AY$2,$AD371/($G371-2009),0)+IF($H371>=AY$2,$AE371/($H371-2009),0)+IF($I371>=AY$2,$AF371/($I371-2009),0)+IF($J371>=AY$2,$AG371/($J371-2009),0)+IF($K371>=AY$2,$AH371/($K371-2009),0)+IF($L371>=AY$2,$AI371/($L371-2009),0)+IF($M371>=AY$2,$AJ371/($M371-2009),0)+IF($N371>=AY$2,$AK371/($N371-2009),0)+IF($O371>=AY$2,$AL371/($O371-2009),0)+IF($P371>=AY$2,$AM371/($P371-2009),0)+IF($Q371>=AY$2,$AN371/($Q371-2009),0)+IF($R371>=AY$2,$AO371/($R371-2009),0)+IF($S371>=AY$2,$AP371/($S371-2009),0)+IF($T371>=AY$2,$AQ371/($T371-2009),0)+IF($U371>=AY$2,$AR371/($U371-2009),0)+IF($V371>=AY$2,$AS371/($V371-2009),0)+IF($W371>=AY$2,$AT371/($W371-2009),0)+IF($X371>=AY$2,$AU371/($X371-2009),0)+IF($Y371>=AY$2,$AV371/($Y371-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sparebassin/laguner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW373:AW379)","v":2724921.1394867562},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY373:AY380)","v":143820.82985705446},{"$f":"SUM(AZ373:AZ380)","v":143820.82985705446},143820.82985705446,143820.82985705446,143820.82985705446,143820.82985705446,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,79448.608988246633,79448.608988246633,79448.608988246633,79448.608988246633,79448.608988246633,79448.608988246633,79448.608988246633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL373:DL380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B358","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E358","v":50},{"$f":"D$3+$C373+Distributionsanlæg!D374","v":1955},{"$f":"E$3+$C373+Distributionsanlæg!E374","v":1965},{"$f":"F$3+$C373+Distributionsanlæg!F374","v":1975},{"$f":"G$3+$C373+Distributionsanlæg!G374","v":1985},{"$f":"H$3+$C373+Distributionsanlæg!H374","v":1995},{"$f":"I$3+$C373+Distributionsanlæg!I374","v":2005},{"$f":"J$3+$C373+Distributionsanlæg!J374","v":2015},{"$f":"K$3+$C373+Distributionsanlæg!K374","v":2025},{"$f":"L$3+$C373+Distributionsanlæg!L374","v":2032},{"$f":"M$3+$C373+Distributionsanlæg!M374","v":2037},{"$f":"N$3+$C373+Distributionsanlæg!N374","v":2042},{"$f":"O$3+$C373+Distributionsanlæg!O374","v":2047},{"$f":"P$3+$C373+Distributionsanlæg!P374","v":2050},{"$f":"Q$3+$C373+Distributionsanlæg!Q374","v":2051},{"$f":"R$3+$C373+Distributionsanlæg!R374","v":2052},{"$f":"S$3+$C373+Distributionsanlæg!S374","v":2053},{"$f":"T$3+$C373+Distributionsanlæg!T374","v":2054},{"$f":"U$3+$C373+Distributionsanlæg!U374","v":2055},{"$f":"V$3+$C373+Distributionsanlæg!V374","v":2056},{"$f":"W$3+$C373+Distributionsanlæg!W374","v":2057},{"$f":"X$3+$C373+Distributionsanlæg!X374","v":2058},{"$f":"Y$3+$C373+Distributionsanlæg!Y374","v":2059},null,{"$f":"Distributionsanlæg!BU373","v":0},{"$f":"Distributionsanlæg!BV373","v":0},{"$f":"Distributionsanlæg!BW373","v":0},{"$f":"Distributionsanlæg!BX373","v":0},{"$f":"Distributionsanlæg!BY373","v":0},{"$f":"Distributionsanlæg!BZ373","v":0},{"$f":"Distributionsanlæg!CA373","v":79411.440686304981},{"$f":"Distributionsanlæg!CB373","v":818191.69207077858},{"$f":"Distributionsanlæg!CC373","v":1827318.0067296727},{"$f":"Distributionsanlæg!CD373","v":0},{"$f":"Distributionsanlæg!CE373","v":0},{"$f":"Distributionsanlæg!CF373","v":0},{"$f":"Distributionsanlæg!CG373","v":0},{"$f":"Distributionsanlæg!CH373","v":0},{"$f":"Distributionsanlæg!CI373","v":0},{"$f":"Distributionsanlæg!CJ373","v":0},{"$f":"Distributionsanlæg!CK373","v":0},{"$f":"Distributionsanlæg!CL373","v":0},{"$f":"Distributionsanlæg!CM373","v":0},{"$f":"Distributionsanlæg!CN373","v":0},{"$f":"Distributionsanlæg!CO373","v":0},{"$f":"Distributionsanlæg!CP373","v":0},2724921.1394867562,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D373>=AY$2,$AA373/($D373-2009),0)+IF($E373>=AY$2,$AB373/($E373-2009),0)+IF($F373>=AY$2,$AC373/($F373-2009),0)+IF($G373>=AY$2,$AD373/($G373-2009),0)+IF($H373>=AY$2,$AE373/($H373-2009),0)+IF($I373>=AY$2,$AF373/($I373-2009),0)+IF($J373>=AY$2,$AG373/($J373-2009),0)+IF($K373>=AY$2,$AH373/($K373-2009),0)+IF($L373>=AY$2,$AI373/($L373-2009),0)+IF($M373>=AY$2,$AJ373/($M373-2009),0)+IF($N373>=AY$2,$AK373/($N373-2009),0)+IF($O373>=AY$2,$AL373/($O373-2009),0)+IF($P373>=AY$2,$AM373/($P373-2009),0)+IF($Q373>=AY$2,$AN373/($Q373-2009),0)+IF($R373>=AY$2,$AO373/($R373-2009),0)+IF($S373>=AY$2,$AP373/($S373-2009),0)+IF($T373>=AY$2,$AQ373/($T373-2009),0)+IF($U373>=AY$2,$AR373/($U373-2009),0)+IF($V373>=AY$2,$AS373/($V373-2009),0)+IF($W373>=AY$2,$AT373/($W373-2009),0)+IF($X373>=AY$2,$AU373/($X373-2009),0)+IF($Y373>=AY$2,$AV373/($Y373-2009),0)","v":143820.82985705446},{"$f":"IF($D373>=AZ$2,$AA373/($D373-2009),0)+IF($E373>=AZ$2,$AB373/($E373-2009),0)+IF($F373>=AZ$2,$AC373/($F373-2009),0)+IF($G373>=AZ$2,$AD373/($G373-2009),0)+IF($H373>=AZ$2,$AE373/($H373-2009),0)+IF($I373>=AZ$2,$AF373/($I373-2009),0)+IF($J373>=AZ$2,$AG373/($J373-2009),0)+IF($K373>=AZ$2,$AH373/($K373-2009),0)+IF($L373>=AZ$2,$AI373/($L373-2009),0)+IF($M373>=AZ$2,$AJ373/($M373-2009),0)+IF($N373>=AZ$2,$AK373/($N373-2009),0)+IF($O373>=AZ$2,$AL373/($O373-2009),0)+IF($P373>=AZ$2,$AM373/($P373-2009),0)+IF($Q373>=AZ$2,$AN373/($Q373-2009),0)+IF($R373>=AZ$2,$AO373/($R373-2009),0)+IF($S373>=AZ$2,$AP373/($S373-2009),0)+IF($T373>=AZ$2,$AQ373/($T373-2009),0)+IF($U373>=AZ$2,$AR373/($U373-2009),0)+IF($V373>=AZ$2,$AS373/($V373-2009),0)+IF($W373>=AZ$2,$AT373/($W373-2009),0)+IF($X373>=AZ$2,$AU373/($X373-2009),0)+IF($Y373>=AZ$2,$AV373/($Y373-2009),0)","v":143820.82985705446},143820.82985705446,143820.82985705446,143820.82985705446,143820.82985705446,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,130585.5897426703,79448.608988246633,79448.608988246633,79448.608988246633,79448.608988246633,79448.608988246633,79448.608988246633,79448.608988246633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D373>=DL$2,$AA373/($D373-2009),0)+IF($E373>=DL$2,$AB373/($E373-2009),0)+IF($F373>=DL$2,$AC373/($F373-2009),0)+IF($G373>=DL$2,$AD373/($G373-2009),0)+IF($H373>=DL$2,$AE373/($H373-2009),0)+IF($I373>=DL$2,$AF373/($I373-2009),0)+IF($J373>=DL$2,$AG373/($J373-2009),0)+IF($K373>=DL$2,$AH373/($K373-2009),0)+IF($L373>=DL$2,$AI373/($L373-2009),0)+IF($M373>=DL$2,$AJ373/($M373-2009),0)+IF($N373>=DL$2,$AK373/($N373-2009),0)+IF($O373>=DL$2,$AL373/($O373-2009),0)+IF($P373>=DL$2,$AM373/($P373-2009),0)+IF($Q373>=DL$2,$AN373/($Q373-2009),0)+IF($R373>=DL$2,$AO373/($R373-2009),0)+IF($S373>=DL$2,$AP373/($S373-2009),0)+IF($T373>=DL$2,$AQ373/($T373-2009),0)+IF($U373>=DL$2,$AR373/($U373-2009),0)+IF($V373>=DL$2,$AS373/($V373-2009),0)+IF($W373>=DL$2,$AT373/($W373-2009),0)+IF($X373>=DL$2,$AU373/($X373-2009),0)+IF($Y373>=DL$2,$AV373/($Y373-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B359","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E359","v":50},{"$f":"D$3+$C375+Distributionsanlæg!D376","v":1955},{"$f":"E$3+$C375+Distributionsanlæg!E376","v":1965},{"$f":"F$3+$C375+Distributionsanlæg!F376","v":1975},{"$f":"G$3+$C375+Distributionsanlæg!G376","v":1985},{"$f":"H$3+$C375+Distributionsanlæg!H376","v":1995},{"$f":"I$3+$C375+Distributionsanlæg!I376","v":2005},{"$f":"J$3+$C375+Distributionsanlæg!J376","v":2015},{"$f":"K$3+$C375+Distributionsanlæg!K376","v":2025},{"$f":"L$3+$C375+Distributionsanlæg!L376","v":2032},{"$f":"M$3+$C375+Distributionsanlæg!M376","v":2037},{"$f":"N$3+$C375+Distributionsanlæg!N376","v":2042},{"$f":"O$3+$C375+Distributionsanlæg!O376","v":2047},{"$f":"P$3+$C375+Distributionsanlæg!P376","v":2050},{"$f":"Q$3+$C375+Distributionsanlæg!Q376","v":2051},{"$f":"R$3+$C375+Distributionsanlæg!R376","v":2052},{"$f":"S$3+$C375+Distributionsanlæg!S376","v":2053},{"$f":"T$3+$C375+Distributionsanlæg!T376","v":2054},{"$f":"U$3+$C375+Distributionsanlæg!U376","v":2055},{"$f":"V$3+$C375+Distributionsanlæg!V376","v":2056},{"$f":"W$3+$C375+Distributionsanlæg!W376","v":2057},{"$f":"X$3+$C375+Distributionsanlæg!X376","v":2058},{"$f":"Y$3+$C375+Distributionsanlæg!Y376","v":2059},null,{"$f":"Distributionsanlæg!BU375","v":0},{"$f":"Distributionsanlæg!BV375","v":0},{"$f":"Distributionsanlæg!BW375","v":0},{"$f":"Distributionsanlæg!BX375","v":0},{"$f":"Distributionsanlæg!BY375","v":0},{"$f":"Distributionsanlæg!BZ375","v":0},{"$f":"Distributionsanlæg!CA375","v":0},{"$f":"Distributionsanlæg!CB375","v":0},{"$f":"Distributionsanlæg!CC375","v":0},{"$f":"Distributionsanlæg!CD375","v":0},{"$f":"Distributionsanlæg!CE375","v":0},{"$f":"Distributionsanlæg!CF375","v":0},{"$f":"Distributionsanlæg!CG375","v":0},{"$f":"Distributionsanlæg!CH375","v":0},{"$f":"Distributionsanlæg!CI375","v":0},{"$f":"Distributionsanlæg!CJ375","v":0},{"$f":"Distributionsanlæg!CK375","v":0},{"$f":"Distributionsanlæg!CL375","v":0},{"$f":"Distributionsanlæg!CM375","v":0},{"$f":"Distributionsanlæg!CN375","v":0},{"$f":"Distributionsanlæg!CO375","v":0},{"$f":"Distributionsanlæg!CP375","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D375>=AY$2,$AA375/($D375-2009),0)+IF($E375>=AY$2,$AB375/($E375-2009),0)+IF($F375>=AY$2,$AC375/($F375-2009),0)+IF($G375>=AY$2,$AD375/($G375-2009),0)+IF($H375>=AY$2,$AE375/($H375-2009),0)+IF($I375>=AY$2,$AF375/($I375-2009),0)+IF($J375>=AY$2,$AG375/($J375-2009),0)+IF($K375>=AY$2,$AH375/($K375-2009),0)+IF($L375>=AY$2,$AI375/($L375-2009),0)+IF($M375>=AY$2,$AJ375/($M375-2009),0)+IF($N375>=AY$2,$AK375/($N375-2009),0)+IF($O375>=AY$2,$AL375/($O375-2009),0)+IF($P375>=AY$2,$AM375/($P375-2009),0)+IF($Q375>=AY$2,$AN375/($Q375-2009),0)+IF($R375>=AY$2,$AO375/($R375-2009),0)+IF($S375>=AY$2,$AP375/($S375-2009),0)+IF($T375>=AY$2,$AQ375/($T375-2009),0)+IF($U375>=AY$2,$AR375/($U375-2009),0)+IF($V375>=AY$2,$AS375/($V375-2009),0)+IF($W375>=AY$2,$AT375/($W375-2009),0)+IF($X375>=AY$2,$AU375/($X375-2009),0)+IF($Y375>=AY$2,$AV375/($Y375-2009),0)","v":0},{"$f":"IF($D375>=AZ$2,$AA375/($D375-2009),0)+IF($E375>=AZ$2,$AB375/($E375-2009),0)+IF($F375>=AZ$2,$AC375/($F375-2009),0)+IF($G375>=AZ$2,$AD375/($G375-2009),0)+IF($H375>=AZ$2,$AE375/($H375-2009),0)+IF($I375>=AZ$2,$AF375/($I375-2009),0)+IF($J375>=AZ$2,$AG375/($J375-2009),0)+IF($K375>=AZ$2,$AH375/($K375-2009),0)+IF($L375>=AZ$2,$AI375/($L375-2009),0)+IF($M375>=AZ$2,$AJ375/($M375-2009),0)+IF($N375>=AZ$2,$AK375/($N375-2009),0)+IF($O375>=AZ$2,$AL375/($O375-2009),0)+IF($P375>=AZ$2,$AM375/($P375-2009),0)+IF($Q375>=AZ$2,$AN375/($Q375-2009),0)+IF($R375>=AZ$2,$AO375/($R375-2009),0)+IF($S375>=AZ$2,$AP375/($S375-2009),0)+IF($T375>=AZ$2,$AQ375/($T375-2009),0)+IF($U375>=AZ$2,$AR375/($U375-2009),0)+IF($V375>=AZ$2,$AS375/($V375-2009),0)+IF($W375>=AZ$2,$AT375/($W375-2009),0)+IF($X375>=AZ$2,$AU375/($X375-2009),0)+IF($Y375>=AZ$2,$AV375/($Y375-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D375>=DL$2,$AA375/($D375-2009),0)+IF($E375>=DL$2,$AB375/($E375-2009),0)+IF($F375>=DL$2,$AC375/($F375-2009),0)+IF($G375>=DL$2,$AD375/($G375-2009),0)+IF($H375>=DL$2,$AE375/($H375-2009),0)+IF($I375>=DL$2,$AF375/($I375-2009),0)+IF($J375>=DL$2,$AG375/($J375-2009),0)+IF($K375>=DL$2,$AH375/($K375-2009),0)+IF($L375>=DL$2,$AI375/($L375-2009),0)+IF($M375>=DL$2,$AJ375/($M375-2009),0)+IF($N375>=DL$2,$AK375/($N375-2009),0)+IF($O375>=DL$2,$AL375/($O375-2009),0)+IF($P375>=DL$2,$AM375/($P375-2009),0)+IF($Q375>=DL$2,$AN375/($Q375-2009),0)+IF($R375>=DL$2,$AO375/($R375-2009),0)+IF($S375>=DL$2,$AP375/($S375-2009),0)+IF($T375>=DL$2,$AQ375/($T375-2009),0)+IF($U375>=DL$2,$AR375/($U375-2009),0)+IF($V375>=DL$2,$AS375/($V375-2009),0)+IF($W375>=DL$2,$AT375/($W375-2009),0)+IF($X375>=DL$2,$AU375/($X375-2009),0)+IF($Y375>=DL$2,$AV375/($Y375-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B360","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E360","v":75},{"$f":"D$3+$C377+Distributionsanlæg!D378","v":1980},{"$f":"E$3+$C377+Distributionsanlæg!E378","v":1990},{"$f":"F$3+$C377+Distributionsanlæg!F378","v":2000},{"$f":"G$3+$C377+Distributionsanlæg!G378","v":2010},{"$f":"H$3+$C377+Distributionsanlæg!H378","v":2020},{"$f":"I$3+$C377+Distributionsanlæg!I378","v":2030},{"$f":"J$3+$C377+Distributionsanlæg!J378","v":2040},{"$f":"K$3+$C377+Distributionsanlæg!K378","v":2050},{"$f":"L$3+$C377+Distributionsanlæg!L378","v":2057},{"$f":"M$3+$C377+Distributionsanlæg!M378","v":2062},{"$f":"N$3+$C377+Distributionsanlæg!N378","v":2067},{"$f":"O$3+$C377+Distributionsanlæg!O378","v":2072},{"$f":"P$3+$C377+Distributionsanlæg!P378","v":2075},{"$f":"Q$3+$C377+Distributionsanlæg!Q378","v":2076},{"$f":"R$3+$C377+Distributionsanlæg!R378","v":2077},{"$f":"S$3+$C377+Distributionsanlæg!S378","v":2078},{"$f":"T$3+$C377+Distributionsanlæg!T378","v":2079},{"$f":"U$3+$C377+Distributionsanlæg!U378","v":2080},{"$f":"V$3+$C377+Distributionsanlæg!V378","v":2081},{"$f":"W$3+$C377+Distributionsanlæg!W378","v":2082},{"$f":"X$3+$C377+Distributionsanlæg!X378","v":2083},{"$f":"Y$3+$C377+Distributionsanlæg!Y378","v":2084},null,{"$f":"Distributionsanlæg!BU377","v":0},{"$f":"Distributionsanlæg!BV377","v":0},{"$f":"Distributionsanlæg!BW377","v":0},{"$f":"Distributionsanlæg!BX377","v":0},{"$f":"Distributionsanlæg!BY377","v":0},{"$f":"Distributionsanlæg!BZ377","v":0},{"$f":"Distributionsanlæg!CA377","v":0},{"$f":"Distributionsanlæg!CB377","v":0},{"$f":"Distributionsanlæg!CC377","v":0},{"$f":"Distributionsanlæg!CD377","v":0},{"$f":"Distributionsanlæg!CE377","v":0},{"$f":"Distributionsanlæg!CF377","v":0},{"$f":"Distributionsanlæg!CG377","v":0},{"$f":"Distributionsanlæg!CH377","v":0},{"$f":"Distributionsanlæg!CI377","v":0},{"$f":"Distributionsanlæg!CJ377","v":0},{"$f":"Distributionsanlæg!CK377","v":0},{"$f":"Distributionsanlæg!CL377","v":0},{"$f":"Distributionsanlæg!CM377","v":0},{"$f":"Distributionsanlæg!CN377","v":0},{"$f":"Distributionsanlæg!CO377","v":0},{"$f":"Distributionsanlæg!CP377","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D377>=AY$2,$AA377/($D377-2009),0)+IF($E377>=AY$2,$AB377/($E377-2009),0)+IF($F377>=AY$2,$AC377/($F377-2009),0)+IF($G377>=AY$2,$AD377/($G377-2009),0)+IF($H377>=AY$2,$AE377/($H377-2009),0)+IF($I377>=AY$2,$AF377/($I377-2009),0)+IF($J377>=AY$2,$AG377/($J377-2009),0)+IF($K377>=AY$2,$AH377/($K377-2009),0)+IF($L377>=AY$2,$AI377/($L377-2009),0)+IF($M377>=AY$2,$AJ377/($M377-2009),0)+IF($N377>=AY$2,$AK377/($N377-2009),0)+IF($O377>=AY$2,$AL377/($O377-2009),0)+IF($P377>=AY$2,$AM377/($P377-2009),0)+IF($Q377>=AY$2,$AN377/($Q377-2009),0)+IF($R377>=AY$2,$AO377/($R377-2009),0)+IF($S377>=AY$2,$AP377/($S377-2009),0)+IF($T377>=AY$2,$AQ377/($T377-2009),0)+IF($U377>=AY$2,$AR377/($U377-2009),0)+IF($V377>=AY$2,$AS377/($V377-2009),0)+IF($W377>=AY$2,$AT377/($W377-2009),0)+IF($X377>=AY$2,$AU377/($X377-2009),0)+IF($Y377>=AY$2,$AV377/($Y377-2009),0)","v":0},{"$f":"IF($D377>=AZ$2,$AA377/($D377-2009),0)+IF($E377>=AZ$2,$AB377/($E377-2009),0)+IF($F377>=AZ$2,$AC377/($F377-2009),0)+IF($G377>=AZ$2,$AD377/($G377-2009),0)+IF($H377>=AZ$2,$AE377/($H377-2009),0)+IF($I377>=AZ$2,$AF377/($I377-2009),0)+IF($J377>=AZ$2,$AG377/($J377-2009),0)+IF($K377>=AZ$2,$AH377/($K377-2009),0)+IF($L377>=AZ$2,$AI377/($L377-2009),0)+IF($M377>=AZ$2,$AJ377/($M377-2009),0)+IF($N377>=AZ$2,$AK377/($N377-2009),0)+IF($O377>=AZ$2,$AL377/($O377-2009),0)+IF($P377>=AZ$2,$AM377/($P377-2009),0)+IF($Q377>=AZ$2,$AN377/($Q377-2009),0)+IF($R377>=AZ$2,$AO377/($R377-2009),0)+IF($S377>=AZ$2,$AP377/($S377-2009),0)+IF($T377>=AZ$2,$AQ377/($T377-2009),0)+IF($U377>=AZ$2,$AR377/($U377-2009),0)+IF($V377>=AZ$2,$AS377/($V377-2009),0)+IF($W377>=AZ$2,$AT377/($W377-2009),0)+IF($X377>=AZ$2,$AU377/($X377-2009),0)+IF($Y377>=AZ$2,$AV377/($Y377-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D377>=DL$2,$AA377/($D377-2009),0)+IF($E377>=DL$2,$AB377/($E377-2009),0)+IF($F377>=DL$2,$AC377/($F377-2009),0)+IF($G377>=DL$2,$AD377/($G377-2009),0)+IF($H377>=DL$2,$AE377/($H377-2009),0)+IF($I377>=DL$2,$AF377/($I377-2009),0)+IF($J377>=DL$2,$AG377/($J377-2009),0)+IF($K377>=DL$2,$AH377/($K377-2009),0)+IF($L377>=DL$2,$AI377/($L377-2009),0)+IF($M377>=DL$2,$AJ377/($M377-2009),0)+IF($N377>=DL$2,$AK377/($N377-2009),0)+IF($O377>=DL$2,$AL377/($O377-2009),0)+IF($P377>=DL$2,$AM377/($P377-2009),0)+IF($Q377>=DL$2,$AN377/($Q377-2009),0)+IF($R377>=DL$2,$AO377/($R377-2009),0)+IF($S377>=DL$2,$AP377/($S377-2009),0)+IF($T377>=DL$2,$AQ377/($T377-2009),0)+IF($U377>=DL$2,$AR377/($U377-2009),0)+IF($V377>=DL$2,$AS377/($V377-2009),0)+IF($W377>=DL$2,$AT377/($W377-2009),0)+IF($X377>=DL$2,$AU377/($X377-2009),0)+IF($Y377>=DL$2,$AV377/($Y377-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B361","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E361","v":75},{"$f":"D$3+$C379+Distributionsanlæg!D380","v":1980},{"$f":"E$3+$C379+Distributionsanlæg!E380","v":1990},{"$f":"F$3+$C379+Distributionsanlæg!F380","v":2000},{"$f":"G$3+$C379+Distributionsanlæg!G380","v":2010},{"$f":"H$3+$C379+Distributionsanlæg!H380","v":2020},{"$f":"I$3+$C379+Distributionsanlæg!I380","v":2030},{"$f":"J$3+$C379+Distributionsanlæg!J380","v":2040},{"$f":"K$3+$C379+Distributionsanlæg!K380","v":2050},{"$f":"L$3+$C379+Distributionsanlæg!L380","v":2057},{"$f":"M$3+$C379+Distributionsanlæg!M380","v":2062},{"$f":"N$3+$C379+Distributionsanlæg!N380","v":2067},{"$f":"O$3+$C379+Distributionsanlæg!O380","v":2072},{"$f":"P$3+$C379+Distributionsanlæg!P380","v":2075},{"$f":"Q$3+$C379+Distributionsanlæg!Q380","v":2076},{"$f":"R$3+$C379+Distributionsanlæg!R380","v":2077},{"$f":"S$3+$C379+Distributionsanlæg!S380","v":2078},{"$f":"T$3+$C379+Distributionsanlæg!T380","v":2079},{"$f":"U$3+$C379+Distributionsanlæg!U380","v":2080},{"$f":"V$3+$C379+Distributionsanlæg!V380","v":2081},{"$f":"W$3+$C379+Distributionsanlæg!W380","v":2082},{"$f":"X$3+$C379+Distributionsanlæg!X380","v":2083},{"$f":"Y$3+$C379+Distributionsanlæg!Y380","v":2084},null,{"$f":"Distributionsanlæg!BU379","v":0},{"$f":"Distributionsanlæg!BV379","v":0},{"$f":"Distributionsanlæg!BW379","v":0},{"$f":"Distributionsanlæg!BX379","v":0},{"$f":"Distributionsanlæg!BY379","v":0},{"$f":"Distributionsanlæg!BZ379","v":0},{"$f":"Distributionsanlæg!CA379","v":0},{"$f":"Distributionsanlæg!CB379","v":0},{"$f":"Distributionsanlæg!CC379","v":0},{"$f":"Distributionsanlæg!CD379","v":0},{"$f":"Distributionsanlæg!CE379","v":0},{"$f":"Distributionsanlæg!CF379","v":0},{"$f":"Distributionsanlæg!CG379","v":0},{"$f":"Distributionsanlæg!CH379","v":0},{"$f":"Distributionsanlæg!CI379","v":0},{"$f":"Distributionsanlæg!CJ379","v":0},{"$f":"Distributionsanlæg!CK379","v":0},{"$f":"Distributionsanlæg!CL379","v":0},{"$f":"Distributionsanlæg!CM379","v":0},{"$f":"Distributionsanlæg!CN379","v":0},{"$f":"Distributionsanlæg!CO379","v":0},{"$f":"Distributionsanlæg!CP379","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D379>=AY$2,$AA379/($D379-2009),0)+IF($E379>=AY$2,$AB379/($E379-2009),0)+IF($F379>=AY$2,$AC379/($F379-2009),0)+IF($G379>=AY$2,$AD379/($G379-2009),0)+IF($H379>=AY$2,$AE379/($H379-2009),0)+IF($I379>=AY$2,$AF379/($I379-2009),0)+IF($J379>=AY$2,$AG379/($J379-2009),0)+IF($K379>=AY$2,$AH379/($K379-2009),0)+IF($L379>=AY$2,$AI379/($L379-2009),0)+IF($M379>=AY$2,$AJ379/($M379-2009),0)+IF($N379>=AY$2,$AK379/($N379-2009),0)+IF($O379>=AY$2,$AL379/($O379-2009),0)+IF($P379>=AY$2,$AM379/($P379-2009),0)+IF($Q379>=AY$2,$AN379/($Q379-2009),0)+IF($R379>=AY$2,$AO379/($R379-2009),0)+IF($S379>=AY$2,$AP379/($S379-2009),0)+IF($T379>=AY$2,$AQ379/($T379-2009),0)+IF($U379>=AY$2,$AR379/($U379-2009),0)+IF($V379>=AY$2,$AS379/($V379-2009),0)+IF($W379>=AY$2,$AT379/($W379-2009),0)+IF($X379>=AY$2,$AU379/($X379-2009),0)+IF($Y379>=AY$2,$AV379/($Y379-2009),0)","v":0},{"$f":"IF($D379>=AZ$2,$AA379/($D379-2009),0)+IF($E379>=AZ$2,$AB379/($E379-2009),0)+IF($F379>=AZ$2,$AC379/($F379-2009),0)+IF($G379>=AZ$2,$AD379/($G379-2009),0)+IF($H379>=AZ$2,$AE379/($H379-2009),0)+IF($I379>=AZ$2,$AF379/($I379-2009),0)+IF($J379>=AZ$2,$AG379/($J379-2009),0)+IF($K379>=AZ$2,$AH379/($K379-2009),0)+IF($L379>=AZ$2,$AI379/($L379-2009),0)+IF($M379>=AZ$2,$AJ379/($M379-2009),0)+IF($N379>=AZ$2,$AK379/($N379-2009),0)+IF($O379>=AZ$2,$AL379/($O379-2009),0)+IF($P379>=AZ$2,$AM379/($P379-2009),0)+IF($Q379>=AZ$2,$AN379/($Q379-2009),0)+IF($R379>=AZ$2,$AO379/($R379-2009),0)+IF($S379>=AZ$2,$AP379/($S379-2009),0)+IF($T379>=AZ$2,$AQ379/($T379-2009),0)+IF($U379>=AZ$2,$AR379/($U379-2009),0)+IF($V379>=AZ$2,$AS379/($V379-2009),0)+IF($W379>=AZ$2,$AT379/($W379-2009),0)+IF($X379>=AZ$2,$AU379/($X379-2009),0)+IF($Y379>=AZ$2,$AV379/($Y379-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D379>=DL$2,$AA379/($D379-2009),0)+IF($E379>=DL$2,$AB379/($E379-2009),0)+IF($F379>=DL$2,$AC379/($F379-2009),0)+IF($G379>=DL$2,$AD379/($G379-2009),0)+IF($H379>=DL$2,$AE379/($H379-2009),0)+IF($I379>=DL$2,$AF379/($I379-2009),0)+IF($J379>=DL$2,$AG379/($J379-2009),0)+IF($K379>=DL$2,$AH379/($K379-2009),0)+IF($L379>=DL$2,$AI379/($L379-2009),0)+IF($M379>=DL$2,$AJ379/($M379-2009),0)+IF($N379>=DL$2,$AK379/($N379-2009),0)+IF($O379>=DL$2,$AL379/($O379-2009),0)+IF($P379>=DL$2,$AM379/($P379-2009),0)+IF($Q379>=DL$2,$AN379/($Q379-2009),0)+IF($R379>=DL$2,$AO379/($R379-2009),0)+IF($S379>=DL$2,$AP379/($S379-2009),0)+IF($T379>=DL$2,$AQ379/($T379-2009),0)+IF($U379>=DL$2,$AR379/($U379-2009),0)+IF($V379>=DL$2,$AS379/($V379-2009),0)+IF($W379>=DL$2,$AT379/($W379-2009),0)+IF($X379>=DL$2,$AU379/($X379-2009),0)+IF($Y379>=DL$2,$AV379/($Y379-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Sparebassin/laguner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW382:AW388)","v":2954497.1556251268},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY382:AY389)","v":149144.45599315665},{"$f":"SUM(AZ382:AZ389)","v":149144.45599315665},149144.45599315665,149144.45599315665,149144.45599315665,149144.45599315665,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,61506.961316151021,61506.961316151021,61506.961316151021,61506.961316151021,61506.961316151021,61506.961316151021,61506.961316151021,42086.19023013518,42086.19023013518,42086.19023013518,42086.19023013518,42086.19023013518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL382:DL389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B363","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E363","v":50},{"$f":"D$3+$C382+Distributionsanlæg!D383","v":1955},{"$f":"E$3+$C382+Distributionsanlæg!E383","v":1965},{"$f":"F$3+$C382+Distributionsanlæg!F383","v":1975},{"$f":"G$3+$C382+Distributionsanlæg!G383","v":1985},{"$f":"H$3+$C382+Distributionsanlæg!H383","v":1995},{"$f":"I$3+$C382+Distributionsanlæg!I383","v":2005},{"$f":"J$3+$C382+Distributionsanlæg!J383","v":2015},{"$f":"K$3+$C382+Distributionsanlæg!K383","v":2025},{"$f":"L$3+$C382+Distributionsanlæg!L383","v":2032},{"$f":"M$3+$C382+Distributionsanlæg!M383","v":2037},{"$f":"N$3+$C382+Distributionsanlæg!N383","v":2042},{"$f":"O$3+$C382+Distributionsanlæg!O383","v":2047},{"$f":"P$3+$C382+Distributionsanlæg!P383","v":2050},{"$f":"Q$3+$C382+Distributionsanlæg!Q383","v":2051},{"$f":"R$3+$C382+Distributionsanlæg!R383","v":2052},{"$f":"S$3+$C382+Distributionsanlæg!S383","v":2053},{"$f":"T$3+$C382+Distributionsanlæg!T383","v":2054},{"$f":"U$3+$C382+Distributionsanlæg!U383","v":2055},{"$f":"V$3+$C382+Distributionsanlæg!V383","v":2056},{"$f":"W$3+$C382+Distributionsanlæg!W383","v":2057},{"$f":"X$3+$C382+Distributionsanlæg!X383","v":2058},{"$f":"Y$3+$C382+Distributionsanlæg!Y383","v":2059},null,{"$f":"Distributionsanlæg!BU382","v":0},{"$f":"Distributionsanlæg!BV382","v":0},{"$f":"Distributionsanlæg!BW382","v":0},{"$f":"Distributionsanlæg!BX382","v":0},{"$f":"Distributionsanlæg!BY382","v":0},{"$f":"Distributionsanlæg!BZ382","v":0},{"$f":"Distributionsanlæg!CA382","v":43676.292377467733},{"$f":"Distributionsanlæg!CB382","v":1285729.8018255096},{"$f":"Distributionsanlæg!CC382","v":446677.73497836431},{"$f":"Distributionsanlæg!CD382","v":1178413.3264437851},{"$f":"Distributionsanlæg!CE382","v":0},{"$f":"Distributionsanlæg!CF382","v":0},{"$f":"Distributionsanlæg!CG382","v":0},{"$f":"Distributionsanlæg!CH382","v":0},{"$f":"Distributionsanlæg!CI382","v":0},{"$f":"Distributionsanlæg!CJ382","v":0},{"$f":"Distributionsanlæg!CK382","v":0},{"$f":"Distributionsanlæg!CL382","v":0},{"$f":"Distributionsanlæg!CM382","v":0},{"$f":"Distributionsanlæg!CN382","v":0},{"$f":"Distributionsanlæg!CO382","v":0},{"$f":"Distributionsanlæg!CP382","v":0},2954497.1556251268,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D382>=AY$2,$AA382/($D382-2009),0)+IF($E382>=AY$2,$AB382/($E382-2009),0)+IF($F382>=AY$2,$AC382/($F382-2009),0)+IF($G382>=AY$2,$AD382/($G382-2009),0)+IF($H382>=AY$2,$AE382/($H382-2009),0)+IF($I382>=AY$2,$AF382/($I382-2009),0)+IF($J382>=AY$2,$AG382/($J382-2009),0)+IF($K382>=AY$2,$AH382/($K382-2009),0)+IF($L382>=AY$2,$AI382/($L382-2009),0)+IF($M382>=AY$2,$AJ382/($M382-2009),0)+IF($N382>=AY$2,$AK382/($N382-2009),0)+IF($O382>=AY$2,$AL382/($O382-2009),0)+IF($P382>=AY$2,$AM382/($P382-2009),0)+IF($Q382>=AY$2,$AN382/($Q382-2009),0)+IF($R382>=AY$2,$AO382/($R382-2009),0)+IF($S382>=AY$2,$AP382/($S382-2009),0)+IF($T382>=AY$2,$AQ382/($T382-2009),0)+IF($U382>=AY$2,$AR382/($U382-2009),0)+IF($V382>=AY$2,$AS382/($V382-2009),0)+IF($W382>=AY$2,$AT382/($W382-2009),0)+IF($X382>=AY$2,$AU382/($X382-2009),0)+IF($Y382>=AY$2,$AV382/($Y382-2009),0)","v":149144.45599315665},{"$f":"IF($D382>=AZ$2,$AA382/($D382-2009),0)+IF($E382>=AZ$2,$AB382/($E382-2009),0)+IF($F382>=AZ$2,$AC382/($F382-2009),0)+IF($G382>=AZ$2,$AD382/($G382-2009),0)+IF($H382>=AZ$2,$AE382/($H382-2009),0)+IF($I382>=AZ$2,$AF382/($I382-2009),0)+IF($J382>=AZ$2,$AG382/($J382-2009),0)+IF($K382>=AZ$2,$AH382/($K382-2009),0)+IF($L382>=AZ$2,$AI382/($L382-2009),0)+IF($M382>=AZ$2,$AJ382/($M382-2009),0)+IF($N382>=AZ$2,$AK382/($N382-2009),0)+IF($O382>=AZ$2,$AL382/($O382-2009),0)+IF($P382>=AZ$2,$AM382/($P382-2009),0)+IF($Q382>=AZ$2,$AN382/($Q382-2009),0)+IF($R382>=AZ$2,$AO382/($R382-2009),0)+IF($S382>=AZ$2,$AP382/($S382-2009),0)+IF($T382>=AZ$2,$AQ382/($T382-2009),0)+IF($U382>=AZ$2,$AR382/($U382-2009),0)+IF($V382>=AZ$2,$AS382/($V382-2009),0)+IF($W382>=AZ$2,$AT382/($W382-2009),0)+IF($X382>=AZ$2,$AU382/($X382-2009),0)+IF($Y382>=AZ$2,$AV382/($Y382-2009),0)","v":149144.45599315665},149144.45599315665,149144.45599315665,149144.45599315665,149144.45599315665,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,141865.07393024536,61506.961316151021,61506.961316151021,61506.961316151021,61506.961316151021,61506.961316151021,61506.961316151021,61506.961316151021,42086.19023013518,42086.19023013518,42086.19023013518,42086.19023013518,42086.19023013518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D382>=DL$2,$AA382/($D382-2009),0)+IF($E382>=DL$2,$AB382/($E382-2009),0)+IF($F382>=DL$2,$AC382/($F382-2009),0)+IF($G382>=DL$2,$AD382/($G382-2009),0)+IF($H382>=DL$2,$AE382/($H382-2009),0)+IF($I382>=DL$2,$AF382/($I382-2009),0)+IF($J382>=DL$2,$AG382/($J382-2009),0)+IF($K382>=DL$2,$AH382/($K382-2009),0)+IF($L382>=DL$2,$AI382/($L382-2009),0)+IF($M382>=DL$2,$AJ382/($M382-2009),0)+IF($N382>=DL$2,$AK382/($N382-2009),0)+IF($O382>=DL$2,$AL382/($O382-2009),0)+IF($P382>=DL$2,$AM382/($P382-2009),0)+IF($Q382>=DL$2,$AN382/($Q382-2009),0)+IF($R382>=DL$2,$AO382/($R382-2009),0)+IF($S382>=DL$2,$AP382/($S382-2009),0)+IF($T382>=DL$2,$AQ382/($T382-2009),0)+IF($U382>=DL$2,$AR382/($U382-2009),0)+IF($V382>=DL$2,$AS382/($V382-2009),0)+IF($W382>=DL$2,$AT382/($W382-2009),0)+IF($X382>=DL$2,$AU382/($X382-2009),0)+IF($Y382>=DL$2,$AV382/($Y382-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B364","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E364","v":50},{"$f":"D$3+$C384+Distributionsanlæg!D385","v":1955},{"$f":"E$3+$C384+Distributionsanlæg!E385","v":1965},{"$f":"F$3+$C384+Distributionsanlæg!F385","v":1975},{"$f":"G$3+$C384+Distributionsanlæg!G385","v":1985},{"$f":"H$3+$C384+Distributionsanlæg!H385","v":1995},{"$f":"I$3+$C384+Distributionsanlæg!I385","v":2005},{"$f":"J$3+$C384+Distributionsanlæg!J385","v":2015},{"$f":"K$3+$C384+Distributionsanlæg!K385","v":2025},{"$f":"L$3+$C384+Distributionsanlæg!L385","v":2032},{"$f":"M$3+$C384+Distributionsanlæg!M385","v":2037},{"$f":"N$3+$C384+Distributionsanlæg!N385","v":2042},{"$f":"O$3+$C384+Distributionsanlæg!O385","v":2047},{"$f":"P$3+$C384+Distributionsanlæg!P385","v":2050},{"$f":"Q$3+$C384+Distributionsanlæg!Q385","v":2051},{"$f":"R$3+$C384+Distributionsanlæg!R385","v":2052},{"$f":"S$3+$C384+Distributionsanlæg!S385","v":2053},{"$f":"T$3+$C384+Distributionsanlæg!T385","v":2054},{"$f":"U$3+$C384+Distributionsanlæg!U385","v":2055},{"$f":"V$3+$C384+Distributionsanlæg!V385","v":2056},{"$f":"W$3+$C384+Distributionsanlæg!W385","v":2057},{"$f":"X$3+$C384+Distributionsanlæg!X385","v":2058},{"$f":"Y$3+$C384+Distributionsanlæg!Y385","v":2059},null,{"$f":"Distributionsanlæg!BU384","v":0},{"$f":"Distributionsanlæg!BV384","v":0},{"$f":"Distributionsanlæg!BW384","v":0},{"$f":"Distributionsanlæg!BX384","v":0},{"$f":"Distributionsanlæg!BY384","v":0},{"$f":"Distributionsanlæg!BZ384","v":0},{"$f":"Distributionsanlæg!CA384","v":0},{"$f":"Distributionsanlæg!CB384","v":0},{"$f":"Distributionsanlæg!CC384","v":0},{"$f":"Distributionsanlæg!CD384","v":0},{"$f":"Distributionsanlæg!CE384","v":0},{"$f":"Distributionsanlæg!CF384","v":0},{"$f":"Distributionsanlæg!CG384","v":0},{"$f":"Distributionsanlæg!CH384","v":0},{"$f":"Distributionsanlæg!CI384","v":0},{"$f":"Distributionsanlæg!CJ384","v":0},{"$f":"Distributionsanlæg!CK384","v":0},{"$f":"Distributionsanlæg!CL384","v":0},{"$f":"Distributionsanlæg!CM384","v":0},{"$f":"Distributionsanlæg!CN384","v":0},{"$f":"Distributionsanlæg!CO384","v":0},{"$f":"Distributionsanlæg!CP384","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D384>=AY$2,$AA384/($D384-2009),0)+IF($E384>=AY$2,$AB384/($E384-2009),0)+IF($F384>=AY$2,$AC384/($F384-2009),0)+IF($G384>=AY$2,$AD384/($G384-2009),0)+IF($H384>=AY$2,$AE384/($H384-2009),0)+IF($I384>=AY$2,$AF384/($I384-2009),0)+IF($J384>=AY$2,$AG384/($J384-2009),0)+IF($K384>=AY$2,$AH384/($K384-2009),0)+IF($L384>=AY$2,$AI384/($L384-2009),0)+IF($M384>=AY$2,$AJ384/($M384-2009),0)+IF($N384>=AY$2,$AK384/($N384-2009),0)+IF($O384>=AY$2,$AL384/($O384-2009),0)+IF($P384>=AY$2,$AM384/($P384-2009),0)+IF($Q384>=AY$2,$AN384/($Q384-2009),0)+IF($R384>=AY$2,$AO384/($R384-2009),0)+IF($S384>=AY$2,$AP384/($S384-2009),0)+IF($T384>=AY$2,$AQ384/($T384-2009),0)+IF($U384>=AY$2,$AR384/($U384-2009),0)+IF($V384>=AY$2,$AS384/($V384-2009),0)+IF($W384>=AY$2,$AT384/($W384-2009),0)+IF($X384>=AY$2,$AU384/($X384-2009),0)+IF($Y384>=AY$2,$AV384/($Y384-2009),0)","v":0},{"$f":"IF($D384>=AZ$2,$AA384/($D384-2009),0)+IF($E384>=AZ$2,$AB384/($E384-2009),0)+IF($F384>=AZ$2,$AC384/($F384-2009),0)+IF($G384>=AZ$2,$AD384/($G384-2009),0)+IF($H384>=AZ$2,$AE384/($H384-2009),0)+IF($I384>=AZ$2,$AF384/($I384-2009),0)+IF($J384>=AZ$2,$AG384/($J384-2009),0)+IF($K384>=AZ$2,$AH384/($K384-2009),0)+IF($L384>=AZ$2,$AI384/($L384-2009),0)+IF($M384>=AZ$2,$AJ384/($M384-2009),0)+IF($N384>=AZ$2,$AK384/($N384-2009),0)+IF($O384>=AZ$2,$AL384/($O384-2009),0)+IF($P384>=AZ$2,$AM384/($P384-2009),0)+IF($Q384>=AZ$2,$AN384/($Q384-2009),0)+IF($R384>=AZ$2,$AO384/($R384-2009),0)+IF($S384>=AZ$2,$AP384/($S384-2009),0)+IF($T384>=AZ$2,$AQ384/($T384-2009),0)+IF($U384>=AZ$2,$AR384/($U384-2009),0)+IF($V384>=AZ$2,$AS384/($V384-2009),0)+IF($W384>=AZ$2,$AT384/($W384-2009),0)+IF($X384>=AZ$2,$AU384/($X384-2009),0)+IF($Y384>=AZ$2,$AV384/($Y384-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D384>=DL$2,$AA384/($D384-2009),0)+IF($E384>=DL$2,$AB384/($E384-2009),0)+IF($F384>=DL$2,$AC384/($F384-2009),0)+IF($G384>=DL$2,$AD384/($G384-2009),0)+IF($H384>=DL$2,$AE384/($H384-2009),0)+IF($I384>=DL$2,$AF384/($I384-2009),0)+IF($J384>=DL$2,$AG384/($J384-2009),0)+IF($K384>=DL$2,$AH384/($K384-2009),0)+IF($L384>=DL$2,$AI384/($L384-2009),0)+IF($M384>=DL$2,$AJ384/($M384-2009),0)+IF($N384>=DL$2,$AK384/($N384-2009),0)+IF($O384>=DL$2,$AL384/($O384-2009),0)+IF($P384>=DL$2,$AM384/($P384-2009),0)+IF($Q384>=DL$2,$AN384/($Q384-2009),0)+IF($R384>=DL$2,$AO384/($R384-2009),0)+IF($S384>=DL$2,$AP384/($S384-2009),0)+IF($T384>=DL$2,$AQ384/($T384-2009),0)+IF($U384>=DL$2,$AR384/($U384-2009),0)+IF($V384>=DL$2,$AS384/($V384-2009),0)+IF($W384>=DL$2,$AT384/($W384-2009),0)+IF($X384>=DL$2,$AU384/($X384-2009),0)+IF($Y384>=DL$2,$AV384/($Y384-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B365","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E365","v":75},{"$f":"D$3+$C386+Distributionsanlæg!D387","v":1980},{"$f":"E$3+$C386+Distributionsanlæg!E387","v":1990},{"$f":"F$3+$C386+Distributionsanlæg!F387","v":2000},{"$f":"G$3+$C386+Distributionsanlæg!G387","v":2010},{"$f":"H$3+$C386+Distributionsanlæg!H387","v":2020},{"$f":"I$3+$C386+Distributionsanlæg!I387","v":2030},{"$f":"J$3+$C386+Distributionsanlæg!J387","v":2040},{"$f":"K$3+$C386+Distributionsanlæg!K387","v":2050},{"$f":"L$3+$C386+Distributionsanlæg!L387","v":2057},{"$f":"M$3+$C386+Distributionsanlæg!M387","v":2062},{"$f":"N$3+$C386+Distributionsanlæg!N387","v":2067},{"$f":"O$3+$C386+Distributionsanlæg!O387","v":2072},{"$f":"P$3+$C386+Distributionsanlæg!P387","v":2075},{"$f":"Q$3+$C386+Distributionsanlæg!Q387","v":2076},{"$f":"R$3+$C386+Distributionsanlæg!R387","v":2077},{"$f":"S$3+$C386+Distributionsanlæg!S387","v":2078},{"$f":"T$3+$C386+Distributionsanlæg!T387","v":2079},{"$f":"U$3+$C386+Distributionsanlæg!U387","v":2080},{"$f":"V$3+$C386+Distributionsanlæg!V387","v":2081},{"$f":"W$3+$C386+Distributionsanlæg!W387","v":2082},{"$f":"X$3+$C386+Distributionsanlæg!X387","v":2083},{"$f":"Y$3+$C386+Distributionsanlæg!Y387","v":2084},null,{"$f":"Distributionsanlæg!BU386","v":0},{"$f":"Distributionsanlæg!BV386","v":0},{"$f":"Distributionsanlæg!BW386","v":0},{"$f":"Distributionsanlæg!BX386","v":0},{"$f":"Distributionsanlæg!BY386","v":0},{"$f":"Distributionsanlæg!BZ386","v":0},{"$f":"Distributionsanlæg!CA386","v":0},{"$f":"Distributionsanlæg!CB386","v":0},{"$f":"Distributionsanlæg!CC386","v":0},{"$f":"Distributionsanlæg!CD386","v":0},{"$f":"Distributionsanlæg!CE386","v":0},{"$f":"Distributionsanlæg!CF386","v":0},{"$f":"Distributionsanlæg!CG386","v":0},{"$f":"Distributionsanlæg!CH386","v":0},{"$f":"Distributionsanlæg!CI386","v":0},{"$f":"Distributionsanlæg!CJ386","v":0},{"$f":"Distributionsanlæg!CK386","v":0},{"$f":"Distributionsanlæg!CL386","v":0},{"$f":"Distributionsanlæg!CM386","v":0},{"$f":"Distributionsanlæg!CN386","v":0},{"$f":"Distributionsanlæg!CO386","v":0},{"$f":"Distributionsanlæg!CP386","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D386>=AY$2,$AA386/($D386-2009),0)+IF($E386>=AY$2,$AB386/($E386-2009),0)+IF($F386>=AY$2,$AC386/($F386-2009),0)+IF($G386>=AY$2,$AD386/($G386-2009),0)+IF($H386>=AY$2,$AE386/($H386-2009),0)+IF($I386>=AY$2,$AF386/($I386-2009),0)+IF($J386>=AY$2,$AG386/($J386-2009),0)+IF($K386>=AY$2,$AH386/($K386-2009),0)+IF($L386>=AY$2,$AI386/($L386-2009),0)+IF($M386>=AY$2,$AJ386/($M386-2009),0)+IF($N386>=AY$2,$AK386/($N386-2009),0)+IF($O386>=AY$2,$AL386/($O386-2009),0)+IF($P386>=AY$2,$AM386/($P386-2009),0)+IF($Q386>=AY$2,$AN386/($Q386-2009),0)+IF($R386>=AY$2,$AO386/($R386-2009),0)+IF($S386>=AY$2,$AP386/($S386-2009),0)+IF($T386>=AY$2,$AQ386/($T386-2009),0)+IF($U386>=AY$2,$AR386/($U386-2009),0)+IF($V386>=AY$2,$AS386/($V386-2009),0)+IF($W386>=AY$2,$AT386/($W386-2009),0)+IF($X386>=AY$2,$AU386/($X386-2009),0)+IF($Y386>=AY$2,$AV386/($Y386-2009),0)","v":0},{"$f":"IF($D386>=AZ$2,$AA386/($D386-2009),0)+IF($E386>=AZ$2,$AB386/($E386-2009),0)+IF($F386>=AZ$2,$AC386/($F386-2009),0)+IF($G386>=AZ$2,$AD386/($G386-2009),0)+IF($H386>=AZ$2,$AE386/($H386-2009),0)+IF($I386>=AZ$2,$AF386/($I386-2009),0)+IF($J386>=AZ$2,$AG386/($J386-2009),0)+IF($K386>=AZ$2,$AH386/($K386-2009),0)+IF($L386>=AZ$2,$AI386/($L386-2009),0)+IF($M386>=AZ$2,$AJ386/($M386-2009),0)+IF($N386>=AZ$2,$AK386/($N386-2009),0)+IF($O386>=AZ$2,$AL386/($O386-2009),0)+IF($P386>=AZ$2,$AM386/($P386-2009),0)+IF($Q386>=AZ$2,$AN386/($Q386-2009),0)+IF($R386>=AZ$2,$AO386/($R386-2009),0)+IF($S386>=AZ$2,$AP386/($S386-2009),0)+IF($T386>=AZ$2,$AQ386/($T386-2009),0)+IF($U386>=AZ$2,$AR386/($U386-2009),0)+IF($V386>=AZ$2,$AS386/($V386-2009),0)+IF($W386>=AZ$2,$AT386/($W386-2009),0)+IF($X386>=AZ$2,$AU386/($X386-2009),0)+IF($Y386>=AZ$2,$AV386/($Y386-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D386>=DL$2,$AA386/($D386-2009),0)+IF($E386>=DL$2,$AB386/($E386-2009),0)+IF($F386>=DL$2,$AC386/($F386-2009),0)+IF($G386>=DL$2,$AD386/($G386-2009),0)+IF($H386>=DL$2,$AE386/($H386-2009),0)+IF($I386>=DL$2,$AF386/($I386-2009),0)+IF($J386>=DL$2,$AG386/($J386-2009),0)+IF($K386>=DL$2,$AH386/($K386-2009),0)+IF($L386>=DL$2,$AI386/($L386-2009),0)+IF($M386>=DL$2,$AJ386/($M386-2009),0)+IF($N386>=DL$2,$AK386/($N386-2009),0)+IF($O386>=DL$2,$AL386/($O386-2009),0)+IF($P386>=DL$2,$AM386/($P386-2009),0)+IF($Q386>=DL$2,$AN386/($Q386-2009),0)+IF($R386>=DL$2,$AO386/($R386-2009),0)+IF($S386>=DL$2,$AP386/($S386-2009),0)+IF($T386>=DL$2,$AQ386/($T386-2009),0)+IF($U386>=DL$2,$AR386/($U386-2009),0)+IF($V386>=DL$2,$AS386/($V386-2009),0)+IF($W386>=DL$2,$AT386/($W386-2009),0)+IF($X386>=DL$2,$AU386/($X386-2009),0)+IF($Y386>=DL$2,$AV386/($Y386-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B366","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E366","v":75},{"$f":"D$3+$C388+Distributionsanlæg!D389","v":1980},{"$f":"E$3+$C388+Distributionsanlæg!E389","v":1990},{"$f":"F$3+$C388+Distributionsanlæg!F389","v":2000},{"$f":"G$3+$C388+Distributionsanlæg!G389","v":2010},{"$f":"H$3+$C388+Distributionsanlæg!H389","v":2020},{"$f":"I$3+$C388+Distributionsanlæg!I389","v":2030},{"$f":"J$3+$C388+Distributionsanlæg!J389","v":2040},{"$f":"K$3+$C388+Distributionsanlæg!K389","v":2050},{"$f":"L$3+$C388+Distributionsanlæg!L389","v":2057},{"$f":"M$3+$C388+Distributionsanlæg!M389","v":2062},{"$f":"N$3+$C388+Distributionsanlæg!N389","v":2067},{"$f":"O$3+$C388+Distributionsanlæg!O389","v":2072},{"$f":"P$3+$C388+Distributionsanlæg!P389","v":2075},{"$f":"Q$3+$C388+Distributionsanlæg!Q389","v":2076},{"$f":"R$3+$C388+Distributionsanlæg!R389","v":2077},{"$f":"S$3+$C388+Distributionsanlæg!S389","v":2078},{"$f":"T$3+$C388+Distributionsanlæg!T389","v":2079},{"$f":"U$3+$C388+Distributionsanlæg!U389","v":2080},{"$f":"V$3+$C388+Distributionsanlæg!V389","v":2081},{"$f":"W$3+$C388+Distributionsanlæg!W389","v":2082},{"$f":"X$3+$C388+Distributionsanlæg!X389","v":2083},{"$f":"Y$3+$C388+Distributionsanlæg!Y389","v":2084},null,{"$f":"Distributionsanlæg!BU388","v":0},{"$f":"Distributionsanlæg!BV388","v":0},{"$f":"Distributionsanlæg!BW388","v":0},{"$f":"Distributionsanlæg!BX388","v":0},{"$f":"Distributionsanlæg!BY388","v":0},{"$f":"Distributionsanlæg!BZ388","v":0},{"$f":"Distributionsanlæg!CA388","v":0},{"$f":"Distributionsanlæg!CB388","v":0},{"$f":"Distributionsanlæg!CC388","v":0},{"$f":"Distributionsanlæg!CD388","v":0},{"$f":"Distributionsanlæg!CE388","v":0},{"$f":"Distributionsanlæg!CF388","v":0},{"$f":"Distributionsanlæg!CG388","v":0},{"$f":"Distributionsanlæg!CH388","v":0},{"$f":"Distributionsanlæg!CI388","v":0},{"$f":"Distributionsanlæg!CJ388","v":0},{"$f":"Distributionsanlæg!CK388","v":0},{"$f":"Distributionsanlæg!CL388","v":0},{"$f":"Distributionsanlæg!CM388","v":0},{"$f":"Distributionsanlæg!CN388","v":0},{"$f":"Distributionsanlæg!CO388","v":0},{"$f":"Distributionsanlæg!CP388","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D388>=AY$2,$AA388/($D388-2009),0)+IF($E388>=AY$2,$AB388/($E388-2009),0)+IF($F388>=AY$2,$AC388/($F388-2009),0)+IF($G388>=AY$2,$AD388/($G388-2009),0)+IF($H388>=AY$2,$AE388/($H388-2009),0)+IF($I388>=AY$2,$AF388/($I388-2009),0)+IF($J388>=AY$2,$AG388/($J388-2009),0)+IF($K388>=AY$2,$AH388/($K388-2009),0)+IF($L388>=AY$2,$AI388/($L388-2009),0)+IF($M388>=AY$2,$AJ388/($M388-2009),0)+IF($N388>=AY$2,$AK388/($N388-2009),0)+IF($O388>=AY$2,$AL388/($O388-2009),0)+IF($P388>=AY$2,$AM388/($P388-2009),0)+IF($Q388>=AY$2,$AN388/($Q388-2009),0)+IF($R388>=AY$2,$AO388/($R388-2009),0)+IF($S388>=AY$2,$AP388/($S388-2009),0)+IF($T388>=AY$2,$AQ388/($T388-2009),0)+IF($U388>=AY$2,$AR388/($U388-2009),0)+IF($V388>=AY$2,$AS388/($V388-2009),0)+IF($W388>=AY$2,$AT388/($W388-2009),0)+IF($X388>=AY$2,$AU388/($X388-2009),0)+IF($Y388>=AY$2,$AV388/($Y388-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D388>=BO$2,$AA388/($D388-2009),0)+IF($E388>=BO$2,$AB388/($E388-2009),0)+IF($F388>=BO$2,$AC388/($F388-2009),0)+IF($G388>=BO$2,$AD388/($G388-2009),0)+IF($H388>=BO$2,$AE388/($H388-2009),0)+IF($I388>=BO$2,$AF388/($I388-2009),0)+IF($J388>=BO$2,$AG388/($J388-2009),0)+IF($K388>=BO$2,$AH388/($K388-2009),0)+IF($L388>=BO$2,$AI388/($L388-2009),0)+IF($M388>=BO$2,$AJ388/($M388-2009),0)+IF($N388>=BO$2,$AK388/($N388-2009),0)+IF($O388>=BO$2,$AL388/($O388-2009),0)+IF($P388>=BO$2,$AM388/($P388-2009),0)+IF($Q388>=BO$2,$AN388/($Q388-2009),0)+IF($R388>=BO$2,$AO388/($R388-2009),0)+IF($S388>=BO$2,$AP388/($S388-2009),0)+IF($T388>=BO$2,$AQ388/($T388-2009),0)+IF($U388>=BO$2,$AR388/($U388-2009),0)+IF($V388>=BO$2,$AS388/($V388-2009),0)+IF($W388>=BO$2,$AT388/($W388-2009),0)+IF($X388>=BO$2,$AU388/($X388-2009),0)+IF($Y388>=BO$2,$AV388/($Y388-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D388>=EA$2,$AA388/($D388-2009),0)+IF($E388>=EA$2,$AB388/($E388-2009),0)+IF($F388>=EA$2,$AC388/($F388-2009),0)+IF($G388>=EA$2,$AD388/($G388-2009),0)+IF($H388>=EA$2,$AE388/($H388-2009),0)+IF($I388>=EA$2,$AF388/($I388-2009),0)+IF($J388>=EA$2,$AG388/($J388-2009),0)+IF($K388>=EA$2,$AH388/($K388-2009),0)+IF($L388>=EA$2,$AI388/($L388-2009),0)+IF($M388>=EA$2,$AJ388/($M388-2009),0)+IF($N388>=EA$2,$AK388/($N388-2009),0)+IF($O388>=EA$2,$AL388/($O388-2009),0)+IF($P388>=EA$2,$AM388/($P388-2009),0)+IF($Q388>=EA$2,$AN388/($Q388-2009),0)+IF($R388>=EA$2,$AO388/($R388-2009),0)+IF($S388>=EA$2,$AP388/($S388-2009),0)+IF($T388>=EA$2,$AQ388/($T388-2009),0)+IF($U388>=EA$2,$AR388/($U388-2009),0)+IF($V388>=EA$2,$AS388/($V388-2009),0)+IF($W388>=EA$2,$AT388/($W388-2009),0)+IF($X388>=EA$2,$AU388/($X388-2009),0)+IF($Y388>=EA$2,$AV388/($Y388-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Sparebassin/laguner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW391:AW397)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY391:AY398)","v":0},{"$f":"SUM(AZ391:AZ398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL391:DL398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B368","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E368","v":50},{"$f":"D$3+$C391+Distributionsanlæg!D392","v":1955},{"$f":"E$3+$C391+Distributionsanlæg!E392","v":1965},{"$f":"F$3+$C391+Distributionsanlæg!F392","v":1975},{"$f":"G$3+$C391+Distributionsanlæg!G392","v":1985},{"$f":"H$3+$C391+Distributionsanlæg!H392","v":1995},{"$f":"I$3+$C391+Distributionsanlæg!I392","v":2005},{"$f":"J$3+$C391+Distributionsanlæg!J392","v":2015},{"$f":"K$3+$C391+Distributionsanlæg!K392","v":2025},{"$f":"L$3+$C391+Distributionsanlæg!L392","v":2032},{"$f":"M$3+$C391+Distributionsanlæg!M392","v":2037},{"$f":"N$3+$C391+Distributionsanlæg!N392","v":2042},{"$f":"O$3+$C391+Distributionsanlæg!O392","v":2047},{"$f":"P$3+$C391+Distributionsanlæg!P392","v":2050},{"$f":"Q$3+$C391+Distributionsanlæg!Q392","v":2051},{"$f":"R$3+$C391+Distributionsanlæg!R392","v":2052},{"$f":"S$3+$C391+Distributionsanlæg!S392","v":2053},{"$f":"T$3+$C391+Distributionsanlæg!T392","v":2054},{"$f":"U$3+$C391+Distributionsanlæg!U392","v":2055},{"$f":"V$3+$C391+Distributionsanlæg!V392","v":2056},{"$f":"W$3+$C391+Distributionsanlæg!W392","v":2057},{"$f":"X$3+$C391+Distributionsanlæg!X392","v":2058},{"$f":"Y$3+$C391+Distributionsanlæg!Y392","v":2059},null,{"$f":"Distributionsanlæg!BU391","v":0},{"$f":"Distributionsanlæg!BV391","v":0},{"$f":"Distributionsanlæg!BW391","v":0},{"$f":"Distributionsanlæg!BX391","v":0},{"$f":"Distributionsanlæg!BY391","v":0},{"$f":"Distributionsanlæg!BZ391","v":0},{"$f":"Distributionsanlæg!CA391","v":0},{"$f":"Distributionsanlæg!CB391","v":0},{"$f":"Distributionsanlæg!CC391","v":0},{"$f":"Distributionsanlæg!CD391","v":0},{"$f":"Distributionsanlæg!CE391","v":0},{"$f":"Distributionsanlæg!CF391","v":0},{"$f":"Distributionsanlæg!CG391","v":0},{"$f":"Distributionsanlæg!CH391","v":0},{"$f":"Distributionsanlæg!CI391","v":0},{"$f":"Distributionsanlæg!CJ391","v":0},{"$f":"Distributionsanlæg!CK391","v":0},{"$f":"Distributionsanlæg!CL391","v":0},{"$f":"Distributionsanlæg!CM391","v":0},{"$f":"Distributionsanlæg!CN391","v":0},{"$f":"Distributionsanlæg!CO391","v":0},{"$f":"Distributionsanlæg!CP391","v":0},{"$f":"SUM(AA391:AV391)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D391>=AY$2,$AA391/($D391-2009),0)+IF($E391>=AY$2,$AB391/($E391-2009),0)+IF($F391>=AY$2,$AC391/($F391-2009),0)+IF($G391>=AY$2,$AD391/($G391-2009),0)+IF($H391>=AY$2,$AE391/($H391-2009),0)+IF($I391>=AY$2,$AF391/($I391-2009),0)+IF($J391>=AY$2,$AG391/($J391-2009),0)+IF($K391>=AY$2,$AH391/($K391-2009),0)+IF($L391>=AY$2,$AI391/($L391-2009),0)+IF($M391>=AY$2,$AJ391/($M391-2009),0)+IF($N391>=AY$2,$AK391/($N391-2009),0)+IF($O391>=AY$2,$AL391/($O391-2009),0)+IF($P391>=AY$2,$AM391/($P391-2009),0)+IF($Q391>=AY$2,$AN391/($Q391-2009),0)+IF($R391>=AY$2,$AO391/($R391-2009),0)+IF($S391>=AY$2,$AP391/($S391-2009),0)+IF($T391>=AY$2,$AQ391/($T391-2009),0)+IF($U391>=AY$2,$AR391/($U391-2009),0)+IF($V391>=AY$2,$AS391/($V391-2009),0)+IF($W391>=AY$2,$AT391/($W391-2009),0)+IF($X391>=AY$2,$AU391/($X391-2009),0)+IF($Y391>=AY$2,$AV391/($Y391-2009),0)","v":0},{"$f":"IF($D391>=AZ$2,$AA391/($D391-2009),0)+IF($E391>=AZ$2,$AB391/($E391-2009),0)+IF($F391>=AZ$2,$AC391/($F391-2009),0)+IF($G391>=AZ$2,$AD391/($G391-2009),0)+IF($H391>=AZ$2,$AE391/($H391-2009),0)+IF($I391>=AZ$2,$AF391/($I391-2009),0)+IF($J391>=AZ$2,$AG391/($J391-2009),0)+IF($K391>=AZ$2,$AH391/($K391-2009),0)+IF($L391>=AZ$2,$AI391/($L391-2009),0)+IF($M391>=AZ$2,$AJ391/($M391-2009),0)+IF($N391>=AZ$2,$AK391/($N391-2009),0)+IF($O391>=AZ$2,$AL391/($O391-2009),0)+IF($P391>=AZ$2,$AM391/($P391-2009),0)+IF($Q391>=AZ$2,$AN391/($Q391-2009),0)+IF($R391>=AZ$2,$AO391/($R391-2009),0)+IF($S391>=AZ$2,$AP391/($S391-2009),0)+IF($T391>=AZ$2,$AQ391/($T391-2009),0)+IF($U391>=AZ$2,$AR391/($U391-2009),0)+IF($V391>=AZ$2,$AS391/($V391-2009),0)+IF($W391>=AZ$2,$AT391/($W391-2009),0)+IF($X391>=AZ$2,$AU391/($X391-2009),0)+IF($Y391>=AZ$2,$AV391/($Y391-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D391>=DL$2,$AA391/($D391-2009),0)+IF($E391>=DL$2,$AB391/($E391-2009),0)+IF($F391>=DL$2,$AC391/($F391-2009),0)+IF($G391>=DL$2,$AD391/($G391-2009),0)+IF($H391>=DL$2,$AE391/($H391-2009),0)+IF($I391>=DL$2,$AF391/($I391-2009),0)+IF($J391>=DL$2,$AG391/($J391-2009),0)+IF($K391>=DL$2,$AH391/($K391-2009),0)+IF($L391>=DL$2,$AI391/($L391-2009),0)+IF($M391>=DL$2,$AJ391/($M391-2009),0)+IF($N391>=DL$2,$AK391/($N391-2009),0)+IF($O391>=DL$2,$AL391/($O391-2009),0)+IF($P391>=DL$2,$AM391/($P391-2009),0)+IF($Q391>=DL$2,$AN391/($Q391-2009),0)+IF($R391>=DL$2,$AO391/($R391-2009),0)+IF($S391>=DL$2,$AP391/($S391-2009),0)+IF($T391>=DL$2,$AQ391/($T391-2009),0)+IF($U391>=DL$2,$AR391/($U391-2009),0)+IF($V391>=DL$2,$AS391/($V391-2009),0)+IF($W391>=DL$2,$AT391/($W391-2009),0)+IF($X391>=DL$2,$AU391/($X391-2009),0)+IF($Y391>=DL$2,$AV391/($Y391-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B369","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E369","v":50},{"$f":"D$3+$C393+Distributionsanlæg!D394","v":1955},{"$f":"E$3+$C393+Distributionsanlæg!E394","v":1965},{"$f":"F$3+$C393+Distributionsanlæg!F394","v":1975},{"$f":"G$3+$C393+Distributionsanlæg!G394","v":1985},{"$f":"H$3+$C393+Distributionsanlæg!H394","v":1995},{"$f":"I$3+$C393+Distributionsanlæg!I394","v":2005},{"$f":"J$3+$C393+Distributionsanlæg!J394","v":2015},{"$f":"K$3+$C393+Distributionsanlæg!K394","v":2025},{"$f":"L$3+$C393+Distributionsanlæg!L394","v":2032},{"$f":"M$3+$C393+Distributionsanlæg!M394","v":2037},{"$f":"N$3+$C393+Distributionsanlæg!N394","v":2042},{"$f":"O$3+$C393+Distributionsanlæg!O394","v":2047},{"$f":"P$3+$C393+Distributionsanlæg!P394","v":2050},{"$f":"Q$3+$C393+Distributionsanlæg!Q394","v":2051},{"$f":"R$3+$C393+Distributionsanlæg!R394","v":2052},{"$f":"S$3+$C393+Distributionsanlæg!S394","v":2053},{"$f":"T$3+$C393+Distributionsanlæg!T394","v":2054},{"$f":"U$3+$C393+Distributionsanlæg!U394","v":2055},{"$f":"V$3+$C393+Distributionsanlæg!V394","v":2056},{"$f":"W$3+$C393+Distributionsanlæg!W394","v":2057},{"$f":"X$3+$C393+Distributionsanlæg!X394","v":2058},{"$f":"Y$3+$C393+Distributionsanlæg!Y394","v":2059},null,{"$f":"Distributionsanlæg!BU393","v":0},{"$f":"Distributionsanlæg!BV393","v":0},{"$f":"Distributionsanlæg!BW393","v":0},{"$f":"Distributionsanlæg!BX393","v":0},{"$f":"Distributionsanlæg!BY393","v":0},{"$f":"Distributionsanlæg!BZ393","v":0},{"$f":"Distributionsanlæg!CA393","v":0},{"$f":"Distributionsanlæg!CB393","v":0},{"$f":"Distributionsanlæg!CC393","v":0},{"$f":"Distributionsanlæg!CD393","v":0},{"$f":"Distributionsanlæg!CE393","v":0},{"$f":"Distributionsanlæg!CF393","v":0},{"$f":"Distributionsanlæg!CG393","v":0},{"$f":"Distributionsanlæg!CH393","v":0},{"$f":"Distributionsanlæg!CI393","v":0},{"$f":"Distributionsanlæg!CJ393","v":0},{"$f":"Distributionsanlæg!CK393","v":0},{"$f":"Distributionsanlæg!CL393","v":0},{"$f":"Distributionsanlæg!CM393","v":0},{"$f":"Distributionsanlæg!CN393","v":0},{"$f":"Distributionsanlæg!CO393","v":0},{"$f":"Distributionsanlæg!CP393","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D393>=AY$2,$AA393/($D393-2009),0)+IF($E393>=AY$2,$AB393/($E393-2009),0)+IF($F393>=AY$2,$AC393/($F393-2009),0)+IF($G393>=AY$2,$AD393/($G393-2009),0)+IF($H393>=AY$2,$AE393/($H393-2009),0)+IF($I393>=AY$2,$AF393/($I393-2009),0)+IF($J393>=AY$2,$AG393/($J393-2009),0)+IF($K393>=AY$2,$AH393/($K393-2009),0)+IF($L393>=AY$2,$AI393/($L393-2009),0)+IF($M393>=AY$2,$AJ393/($M393-2009),0)+IF($N393>=AY$2,$AK393/($N393-2009),0)+IF($O393>=AY$2,$AL393/($O393-2009),0)+IF($P393>=AY$2,$AM393/($P393-2009),0)+IF($Q393>=AY$2,$AN393/($Q393-2009),0)+IF($R393>=AY$2,$AO393/($R393-2009),0)+IF($S393>=AY$2,$AP393/($S393-2009),0)+IF($T393>=AY$2,$AQ393/($T393-2009),0)+IF($U393>=AY$2,$AR393/($U393-2009),0)+IF($V393>=AY$2,$AS393/($V393-2009),0)+IF($W393>=AY$2,$AT393/($W393-2009),0)+IF($X393>=AY$2,$AU393/($X393-2009),0)+IF($Y393>=AY$2,$AV393/($Y393-2009),0)","v":0},{"$f":"IF($D393>=AZ$2,$AA393/($D393-2009),0)+IF($E393>=AZ$2,$AB393/($E393-2009),0)+IF($F393>=AZ$2,$AC393/($F393-2009),0)+IF($G393>=AZ$2,$AD393/($G393-2009),0)+IF($H393>=AZ$2,$AE393/($H393-2009),0)+IF($I393>=AZ$2,$AF393/($I393-2009),0)+IF($J393>=AZ$2,$AG393/($J393-2009),0)+IF($K393>=AZ$2,$AH393/($K393-2009),0)+IF($L393>=AZ$2,$AI393/($L393-2009),0)+IF($M393>=AZ$2,$AJ393/($M393-2009),0)+IF($N393>=AZ$2,$AK393/($N393-2009),0)+IF($O393>=AZ$2,$AL393/($O393-2009),0)+IF($P393>=AZ$2,$AM393/($P393-2009),0)+IF($Q393>=AZ$2,$AN393/($Q393-2009),0)+IF($R393>=AZ$2,$AO393/($R393-2009),0)+IF($S393>=AZ$2,$AP393/($S393-2009),0)+IF($T393>=AZ$2,$AQ393/($T393-2009),0)+IF($U393>=AZ$2,$AR393/($U393-2009),0)+IF($V393>=AZ$2,$AS393/($V393-2009),0)+IF($W393>=AZ$2,$AT393/($W393-2009),0)+IF($X393>=AZ$2,$AU393/($X393-2009),0)+IF($Y393>=AZ$2,$AV393/($Y393-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D393>=DL$2,$AA393/($D393-2009),0)+IF($E393>=DL$2,$AB393/($E393-2009),0)+IF($F393>=DL$2,$AC393/($F393-2009),0)+IF($G393>=DL$2,$AD393/($G393-2009),0)+IF($H393>=DL$2,$AE393/($H393-2009),0)+IF($I393>=DL$2,$AF393/($I393-2009),0)+IF($J393>=DL$2,$AG393/($J393-2009),0)+IF($K393>=DL$2,$AH393/($K393-2009),0)+IF($L393>=DL$2,$AI393/($L393-2009),0)+IF($M393>=DL$2,$AJ393/($M393-2009),0)+IF($N393>=DL$2,$AK393/($N393-2009),0)+IF($O393>=DL$2,$AL393/($O393-2009),0)+IF($P393>=DL$2,$AM393/($P393-2009),0)+IF($Q393>=DL$2,$AN393/($Q393-2009),0)+IF($R393>=DL$2,$AO393/($R393-2009),0)+IF($S393>=DL$2,$AP393/($S393-2009),0)+IF($T393>=DL$2,$AQ393/($T393-2009),0)+IF($U393>=DL$2,$AR393/($U393-2009),0)+IF($V393>=DL$2,$AS393/($V393-2009),0)+IF($W393>=DL$2,$AT393/($W393-2009),0)+IF($X393>=DL$2,$AU393/($X393-2009),0)+IF($Y393>=DL$2,$AV393/($Y393-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B370","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E370","v":75},{"$f":"D$3+$C395+Distributionsanlæg!D396","v":1980},{"$f":"E$3+$C395+Distributionsanlæg!E396","v":1990},{"$f":"F$3+$C395+Distributionsanlæg!F396","v":2000},{"$f":"G$3+$C395+Distributionsanlæg!G396","v":2010},{"$f":"H$3+$C395+Distributionsanlæg!H396","v":2020},{"$f":"I$3+$C395+Distributionsanlæg!I396","v":2030},{"$f":"J$3+$C395+Distributionsanlæg!J396","v":2040},{"$f":"K$3+$C395+Distributionsanlæg!K396","v":2050},{"$f":"L$3+$C395+Distributionsanlæg!L396","v":2057},{"$f":"M$3+$C395+Distributionsanlæg!M396","v":2062},{"$f":"N$3+$C395+Distributionsanlæg!N396","v":2067},{"$f":"O$3+$C395+Distributionsanlæg!O396","v":2072},{"$f":"P$3+$C395+Distributionsanlæg!P396","v":2075},{"$f":"Q$3+$C395+Distributionsanlæg!Q396","v":2076},{"$f":"R$3+$C395+Distributionsanlæg!R396","v":2077},{"$f":"S$3+$C395+Distributionsanlæg!S396","v":2078},{"$f":"T$3+$C395+Distributionsanlæg!T396","v":2079},{"$f":"U$3+$C395+Distributionsanlæg!U396","v":2080},{"$f":"V$3+$C395+Distributionsanlæg!V396","v":2081},{"$f":"W$3+$C395+Distributionsanlæg!W396","v":2082},{"$f":"X$3+$C395+Distributionsanlæg!X396","v":2083},{"$f":"Y$3+$C395+Distributionsanlæg!Y396","v":2084},null,{"$f":"Distributionsanlæg!BU395","v":0},{"$f":"Distributionsanlæg!BV395","v":0},{"$f":"Distributionsanlæg!BW395","v":0},{"$f":"Distributionsanlæg!BX395","v":0},{"$f":"Distributionsanlæg!BY395","v":0},{"$f":"Distributionsanlæg!BZ395","v":0},{"$f":"Distributionsanlæg!CA395","v":0},{"$f":"Distributionsanlæg!CB395","v":0},{"$f":"Distributionsanlæg!CC395","v":0},{"$f":"Distributionsanlæg!CD395","v":0},{"$f":"Distributionsanlæg!CE395","v":0},{"$f":"Distributionsanlæg!CF395","v":0},{"$f":"Distributionsanlæg!CG395","v":0},{"$f":"Distributionsanlæg!CH395","v":0},{"$f":"Distributionsanlæg!CI395","v":0},{"$f":"Distributionsanlæg!CJ395","v":0},{"$f":"Distributionsanlæg!CK395","v":0},{"$f":"Distributionsanlæg!CL395","v":0},{"$f":"Distributionsanlæg!CM395","v":0},{"$f":"Distributionsanlæg!CN395","v":0},{"$f":"Distributionsanlæg!CO395","v":0},{"$f":"Distributionsanlæg!CP395","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D395>=AY$2,$AA395/($D395-2009),0)+IF($E395>=AY$2,$AB395/($E395-2009),0)+IF($F395>=AY$2,$AC395/($F395-2009),0)+IF($G395>=AY$2,$AD395/($G395-2009),0)+IF($H395>=AY$2,$AE395/($H395-2009),0)+IF($I395>=AY$2,$AF395/($I395-2009),0)+IF($J395>=AY$2,$AG395/($J395-2009),0)+IF($K395>=AY$2,$AH395/($K395-2009),0)+IF($L395>=AY$2,$AI395/($L395-2009),0)+IF($M395>=AY$2,$AJ395/($M395-2009),0)+IF($N395>=AY$2,$AK395/($N395-2009),0)+IF($O395>=AY$2,$AL395/($O395-2009),0)+IF($P395>=AY$2,$AM395/($P395-2009),0)+IF($Q395>=AY$2,$AN395/($Q395-2009),0)+IF($R395>=AY$2,$AO395/($R395-2009),0)+IF($S395>=AY$2,$AP395/($S395-2009),0)+IF($T395>=AY$2,$AQ395/($T395-2009),0)+IF($U395>=AY$2,$AR395/($U395-2009),0)+IF($V395>=AY$2,$AS395/($V395-2009),0)+IF($W395>=AY$2,$AT395/($W395-2009),0)+IF($X395>=AY$2,$AU395/($X395-2009),0)+IF($Y395>=AY$2,$AV395/($Y395-2009),0)","v":0},{"$f":"IF($D395>=AZ$2,$AA395/($D395-2009),0)+IF($E395>=AZ$2,$AB395/($E395-2009),0)+IF($F395>=AZ$2,$AC395/($F395-2009),0)+IF($G395>=AZ$2,$AD395/($G395-2009),0)+IF($H395>=AZ$2,$AE395/($H395-2009),0)+IF($I395>=AZ$2,$AF395/($I395-2009),0)+IF($J395>=AZ$2,$AG395/($J395-2009),0)+IF($K395>=AZ$2,$AH395/($K395-2009),0)+IF($L395>=AZ$2,$AI395/($L395-2009),0)+IF($M395>=AZ$2,$AJ395/($M395-2009),0)+IF($N395>=AZ$2,$AK395/($N395-2009),0)+IF($O395>=AZ$2,$AL395/($O395-2009),0)+IF($P395>=AZ$2,$AM395/($P395-2009),0)+IF($Q395>=AZ$2,$AN395/($Q395-2009),0)+IF($R395>=AZ$2,$AO395/($R395-2009),0)+IF($S395>=AZ$2,$AP395/($S395-2009),0)+IF($T395>=AZ$2,$AQ395/($T395-2009),0)+IF($U395>=AZ$2,$AR395/($U395-2009),0)+IF($V395>=AZ$2,$AS395/($V395-2009),0)+IF($W395>=AZ$2,$AT395/($W395-2009),0)+IF($X395>=AZ$2,$AU395/($X395-2009),0)+IF($Y395>=AZ$2,$AV395/($Y395-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D395>=DL$2,$AA395/($D395-2009),0)+IF($E395>=DL$2,$AB395/($E395-2009),0)+IF($F395>=DL$2,$AC395/($F395-2009),0)+IF($G395>=DL$2,$AD395/($G395-2009),0)+IF($H395>=DL$2,$AE395/($H395-2009),0)+IF($I395>=DL$2,$AF395/($I395-2009),0)+IF($J395>=DL$2,$AG395/($J395-2009),0)+IF($K395>=DL$2,$AH395/($K395-2009),0)+IF($L395>=DL$2,$AI395/($L395-2009),0)+IF($M395>=DL$2,$AJ395/($M395-2009),0)+IF($N395>=DL$2,$AK395/($N395-2009),0)+IF($O395>=DL$2,$AL395/($O395-2009),0)+IF($P395>=DL$2,$AM395/($P395-2009),0)+IF($Q395>=DL$2,$AN395/($Q395-2009),0)+IF($R395>=DL$2,$AO395/($R395-2009),0)+IF($S395>=DL$2,$AP395/($S395-2009),0)+IF($T395>=DL$2,$AQ395/($T395-2009),0)+IF($U395>=DL$2,$AR395/($U395-2009),0)+IF($V395>=DL$2,$AS395/($V395-2009),0)+IF($W395>=DL$2,$AT395/($W395-2009),0)+IF($X395>=DL$2,$AU395/($X395-2009),0)+IF($Y395>=DL$2,$AV395/($Y395-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B371","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E371","v":75},{"$f":"D$3+$C397+Distributionsanlæg!D398","v":1980},{"$f":"E$3+$C397+Distributionsanlæg!E398","v":1990},{"$f":"F$3+$C397+Distributionsanlæg!F398","v":2000},{"$f":"G$3+$C397+Distributionsanlæg!G398","v":2010},{"$f":"H$3+$C397+Distributionsanlæg!H398","v":2020},{"$f":"I$3+$C397+Distributionsanlæg!I398","v":2030},{"$f":"J$3+$C397+Distributionsanlæg!J398","v":2040},{"$f":"K$3+$C397+Distributionsanlæg!K398","v":2050},{"$f":"L$3+$C397+Distributionsanlæg!L398","v":2057},{"$f":"M$3+$C397+Distributionsanlæg!M398","v":2062},{"$f":"N$3+$C397+Distributionsanlæg!N398","v":2067},{"$f":"O$3+$C397+Distributionsanlæg!O398","v":2072},{"$f":"P$3+$C397+Distributionsanlæg!P398","v":2075},{"$f":"Q$3+$C397+Distributionsanlæg!Q398","v":2076},{"$f":"R$3+$C397+Distributionsanlæg!R398","v":2077},{"$f":"S$3+$C397+Distributionsanlæg!S398","v":2078},{"$f":"T$3+$C397+Distributionsanlæg!T398","v":2079},{"$f":"U$3+$C397+Distributionsanlæg!U398","v":2080},{"$f":"V$3+$C397+Distributionsanlæg!V398","v":2081},{"$f":"W$3+$C397+Distributionsanlæg!W398","v":2082},{"$f":"X$3+$C397+Distributionsanlæg!X398","v":2083},{"$f":"Y$3+$C397+Distributionsanlæg!Y398","v":2084},null,{"$f":"Distributionsanlæg!BU397","v":0},{"$f":"Distributionsanlæg!BV397","v":0},{"$f":"Distributionsanlæg!BW397","v":0},{"$f":"Distributionsanlæg!BX397","v":0},{"$f":"Distributionsanlæg!BY397","v":0},{"$f":"Distributionsanlæg!BZ397","v":0},{"$f":"Distributionsanlæg!CA397","v":0},{"$f":"Distributionsanlæg!CB397","v":0},{"$f":"Distributionsanlæg!CC397","v":0},{"$f":"Distributionsanlæg!CD397","v":0},{"$f":"Distributionsanlæg!CE397","v":0},{"$f":"Distributionsanlæg!CF397","v":0},{"$f":"Distributionsanlæg!CG397","v":0},{"$f":"Distributionsanlæg!CH397","v":0},{"$f":"Distributionsanlæg!CI397","v":0},{"$f":"Distributionsanlæg!CJ397","v":0},{"$f":"Distributionsanlæg!CK397","v":0},{"$f":"Distributionsanlæg!CL397","v":0},{"$f":"Distributionsanlæg!CM397","v":0},{"$f":"Distributionsanlæg!CN397","v":0},{"$f":"Distributionsanlæg!CO397","v":0},{"$f":"Distributionsanlæg!CP397","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D397>=AY$2,$AA397/($D397-2009),0)+IF($E397>=AY$2,$AB397/($E397-2009),0)+IF($F397>=AY$2,$AC397/($F397-2009),0)+IF($G397>=AY$2,$AD397/($G397-2009),0)+IF($H397>=AY$2,$AE397/($H397-2009),0)+IF($I397>=AY$2,$AF397/($I397-2009),0)+IF($J397>=AY$2,$AG397/($J397-2009),0)+IF($K397>=AY$2,$AH397/($K397-2009),0)+IF($L397>=AY$2,$AI397/($L397-2009),0)+IF($M397>=AY$2,$AJ397/($M397-2009),0)+IF($N397>=AY$2,$AK397/($N397-2009),0)+IF($O397>=AY$2,$AL397/($O397-2009),0)+IF($P397>=AY$2,$AM397/($P397-2009),0)+IF($Q397>=AY$2,$AN397/($Q397-2009),0)+IF($R397>=AY$2,$AO397/($R397-2009),0)+IF($S397>=AY$2,$AP397/($S397-2009),0)+IF($T397>=AY$2,$AQ397/($T397-2009),0)+IF($U397>=AY$2,$AR397/($U397-2009),0)+IF($V397>=AY$2,$AS397/($V397-2009),0)+IF($W397>=AY$2,$AT397/($W397-2009),0)+IF($X397>=AY$2,$AU397/($X397-2009),0)+IF($Y397>=AY$2,$AV397/($Y397-2009),0)","v":0},{"$f":"IF($D397>=AZ$2,$AA397/($D397-2009),0)+IF($E397>=AZ$2,$AB397/($E397-2009),0)+IF($F397>=AZ$2,$AC397/($F397-2009),0)+IF($G397>=AZ$2,$AD397/($G397-2009),0)+IF($H397>=AZ$2,$AE397/($H397-2009),0)+IF($I397>=AZ$2,$AF397/($I397-2009),0)+IF($J397>=AZ$2,$AG397/($J397-2009),0)+IF($K397>=AZ$2,$AH397/($K397-2009),0)+IF($L397>=AZ$2,$AI397/($L397-2009),0)+IF($M397>=AZ$2,$AJ397/($M397-2009),0)+IF($N397>=AZ$2,$AK397/($N397-2009),0)+IF($O397>=AZ$2,$AL397/($O397-2009),0)+IF($P397>=AZ$2,$AM397/($P397-2009),0)+IF($Q397>=AZ$2,$AN397/($Q397-2009),0)+IF($R397>=AZ$2,$AO397/($R397-2009),0)+IF($S397>=AZ$2,$AP397/($S397-2009),0)+IF($T397>=AZ$2,$AQ397/($T397-2009),0)+IF($U397>=AZ$2,$AR397/($U397-2009),0)+IF($V397>=AZ$2,$AS397/($V397-2009),0)+IF($W397>=AZ$2,$AT397/($W397-2009),0)+IF($X397>=AZ$2,$AU397/($X397-2009),0)+IF($Y397>=AZ$2,$AV397/($Y397-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D397>=DL$2,$AA397/($D397-2009),0)+IF($E397>=DL$2,$AB397/($E397-2009),0)+IF($F397>=DL$2,$AC397/($F397-2009),0)+IF($G397>=DL$2,$AD397/($G397-2009),0)+IF($H397>=DL$2,$AE397/($H397-2009),0)+IF($I397>=DL$2,$AF397/($I397-2009),0)+IF($J397>=DL$2,$AG397/($J397-2009),0)+IF($K397>=DL$2,$AH397/($K397-2009),0)+IF($L397>=DL$2,$AI397/($L397-2009),0)+IF($M397>=DL$2,$AJ397/($M397-2009),0)+IF($N397>=DL$2,$AK397/($N397-2009),0)+IF($O397>=DL$2,$AL397/($O397-2009),0)+IF($P397>=DL$2,$AM397/($P397-2009),0)+IF($Q397>=DL$2,$AN397/($Q397-2009),0)+IF($R397>=DL$2,$AO397/($R397-2009),0)+IF($S397>=DL$2,$AP397/($S397-2009),0)+IF($T397>=DL$2,$AQ397/($T397-2009),0)+IF($U397>=DL$2,$AR397/($U397-2009),0)+IF($V397>=DL$2,$AS397/($V397-2009),0)+IF($W397>=DL$2,$AT397/($W397-2009),0)+IF($X397>=DL$2,$AU397/($X397-2009),0)+IF($Y397>=DL$2,$AV397/($Y397-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
["Sparebassin/laguner  - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW400:AW406)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AY400:AY407)","v":0},{"$f":"SUM(AZ400:AZ407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL400:DL407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B373","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E373","v":50},{"$f":"D$3+$C400+Distributionsanlæg!D401","v":1955},{"$f":"E$3+$C400+Distributionsanlæg!E401","v":1965},{"$f":"F$3+$C400+Distributionsanlæg!F401","v":1975},{"$f":"G$3+$C400+Distributionsanlæg!G401","v":1985},{"$f":"H$3+$C400+Distributionsanlæg!H401","v":1995},{"$f":"I$3+$C400+Distributionsanlæg!I401","v":2005},{"$f":"J$3+$C400+Distributionsanlæg!J401","v":2015},{"$f":"K$3+$C400+Distributionsanlæg!K401","v":2025},{"$f":"L$3+$C400+Distributionsanlæg!L401","v":2032},{"$f":"M$3+$C400+Distributionsanlæg!M401","v":2037},{"$f":"N$3+$C400+Distributionsanlæg!N401","v":2042},{"$f":"O$3+$C400+Distributionsanlæg!O401","v":2047},{"$f":"P$3+$C400+Distributionsanlæg!P401","v":2050},{"$f":"Q$3+$C400+Distributionsanlæg!Q401","v":2051},{"$f":"R$3+$C400+Distributionsanlæg!R401","v":2052},{"$f":"S$3+$C400+Distributionsanlæg!S401","v":2053},{"$f":"T$3+$C400+Distributionsanlæg!T401","v":2054},{"$f":"U$3+$C400+Distributionsanlæg!U401","v":2055},{"$f":"V$3+$C400+Distributionsanlæg!V401","v":2056},{"$f":"W$3+$C400+Distributionsanlæg!W401","v":2057},{"$f":"X$3+$C400+Distributionsanlæg!X401","v":2058},{"$f":"Y$3+$C400+Distributionsanlæg!Y401","v":2059},null,{"$f":"Distributionsanlæg!BU400","v":0},{"$f":"Distributionsanlæg!BV400","v":0},{"$f":"Distributionsanlæg!BW400","v":0},{"$f":"Distributionsanlæg!BX400","v":0},{"$f":"Distributionsanlæg!BY400","v":0},{"$f":"Distributionsanlæg!BZ400","v":0},{"$f":"Distributionsanlæg!CA400","v":0},{"$f":"Distributionsanlæg!CB400","v":0},{"$f":"Distributionsanlæg!CC400","v":0},{"$f":"Distributionsanlæg!CD400","v":0},{"$f":"Distributionsanlæg!CE400","v":0},{"$f":"Distributionsanlæg!CF400","v":0},{"$f":"Distributionsanlæg!CG400","v":0},{"$f":"Distributionsanlæg!CH400","v":0},{"$f":"Distributionsanlæg!CI400","v":0},{"$f":"Distributionsanlæg!CJ400","v":0},{"$f":"Distributionsanlæg!CK400","v":0},{"$f":"Distributionsanlæg!CL400","v":0},{"$f":"Distributionsanlæg!CM400","v":0},{"$f":"Distributionsanlæg!CN400","v":0},{"$f":"Distributionsanlæg!CO400","v":0},{"$f":"Distributionsanlæg!CP400","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D400>=AY$2,$AA400/($D400-2009),0)+IF($E400>=AY$2,$AB400/($E400-2009),0)+IF($F400>=AY$2,$AC400/($F400-2009),0)+IF($G400>=AY$2,$AD400/($G400-2009),0)+IF($H400>=AY$2,$AE400/($H400-2009),0)+IF($I400>=AY$2,$AF400/($I400-2009),0)+IF($J400>=AY$2,$AG400/($J400-2009),0)+IF($K400>=AY$2,$AH400/($K400-2009),0)+IF($L400>=AY$2,$AI400/($L400-2009),0)+IF($M400>=AY$2,$AJ400/($M400-2009),0)+IF($N400>=AY$2,$AK400/($N400-2009),0)+IF($O400>=AY$2,$AL400/($O400-2009),0)+IF($P400>=AY$2,$AM400/($P400-2009),0)+IF($Q400>=AY$2,$AN400/($Q400-2009),0)+IF($R400>=AY$2,$AO400/($R400-2009),0)+IF($S400>=AY$2,$AP400/($S400-2009),0)+IF($T400>=AY$2,$AQ400/($T400-2009),0)+IF($U400>=AY$2,$AR400/($U400-2009),0)+IF($V400>=AY$2,$AS400/($V400-2009),0)+IF($W400>=AY$2,$AT400/($W400-2009),0)+IF($X400>=AY$2,$AU400/($X400-2009),0)+IF($Y400>=AY$2,$AV400/($Y400-2009),0)","v":0},{"$f":"IF($D400>=AZ$2,$AA400/($D400-2009),0)+IF($E400>=AZ$2,$AB400/($E400-2009),0)+IF($F400>=AZ$2,$AC400/($F400-2009),0)+IF($G400>=AZ$2,$AD400/($G400-2009),0)+IF($H400>=AZ$2,$AE400/($H400-2009),0)+IF($I400>=AZ$2,$AF400/($I400-2009),0)+IF($J400>=AZ$2,$AG400/($J400-2009),0)+IF($K400>=AZ$2,$AH400/($K400-2009),0)+IF($L400>=AZ$2,$AI400/($L400-2009),0)+IF($M400>=AZ$2,$AJ400/($M400-2009),0)+IF($N400>=AZ$2,$AK400/($N400-2009),0)+IF($O400>=AZ$2,$AL400/($O400-2009),0)+IF($P400>=AZ$2,$AM400/($P400-2009),0)+IF($Q400>=AZ$2,$AN400/($Q400-2009),0)+IF($R400>=AZ$2,$AO400/($R400-2009),0)+IF($S400>=AZ$2,$AP400/($S400-2009),0)+IF($T400>=AZ$2,$AQ400/($T400-2009),0)+IF($U400>=AZ$2,$AR400/($U400-2009),0)+IF($V400>=AZ$2,$AS400/($V400-2009),0)+IF($W400>=AZ$2,$AT400/($W400-2009),0)+IF($X400>=AZ$2,$AU400/($X400-2009),0)+IF($Y400>=AZ$2,$AV400/($Y400-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D400>=DL$2,$AA400/($D400-2009),0)+IF($E400>=DL$2,$AB400/($E400-2009),0)+IF($F400>=DL$2,$AC400/($F400-2009),0)+IF($G400>=DL$2,$AD400/($G400-2009),0)+IF($H400>=DL$2,$AE400/($H400-2009),0)+IF($I400>=DL$2,$AF400/($I400-2009),0)+IF($J400>=DL$2,$AG400/($J400-2009),0)+IF($K400>=DL$2,$AH400/($K400-2009),0)+IF($L400>=DL$2,$AI400/($L400-2009),0)+IF($M400>=DL$2,$AJ400/($M400-2009),0)+IF($N400>=DL$2,$AK400/($N400-2009),0)+IF($O400>=DL$2,$AL400/($O400-2009),0)+IF($P400>=DL$2,$AM400/($P400-2009),0)+IF($Q400>=DL$2,$AN400/($Q400-2009),0)+IF($R400>=DL$2,$AO400/($R400-2009),0)+IF($S400>=DL$2,$AP400/($S400-2009),0)+IF($T400>=DL$2,$AQ400/($T400-2009),0)+IF($U400>=DL$2,$AR400/($U400-2009),0)+IF($V400>=DL$2,$AS400/($V400-2009),0)+IF($W400>=DL$2,$AT400/($W400-2009),0)+IF($X400>=DL$2,$AU400/($X400-2009),0)+IF($Y400>=DL$2,$AV400/($Y400-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B374","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E374","v":50},{"$f":"D$3+$C402+Distributionsanlæg!D403","v":1955},{"$f":"E$3+$C402+Distributionsanlæg!E403","v":1965},{"$f":"F$3+$C402+Distributionsanlæg!F403","v":1975},{"$f":"G$3+$C402+Distributionsanlæg!G403","v":1985},{"$f":"H$3+$C402+Distributionsanlæg!H403","v":1995},{"$f":"I$3+$C402+Distributionsanlæg!I403","v":2005},{"$f":"J$3+$C402+Distributionsanlæg!J403","v":2015},{"$f":"K$3+$C402+Distributionsanlæg!K403","v":2025},{"$f":"L$3+$C402+Distributionsanlæg!L403","v":2032},{"$f":"M$3+$C402+Distributionsanlæg!M403","v":2037},{"$f":"N$3+$C402+Distributionsanlæg!N403","v":2042},{"$f":"O$3+$C402+Distributionsanlæg!O403","v":2047},{"$f":"P$3+$C402+Distributionsanlæg!P403","v":2050},{"$f":"Q$3+$C402+Distributionsanlæg!Q403","v":2051},{"$f":"R$3+$C402+Distributionsanlæg!R403","v":2052},{"$f":"S$3+$C402+Distributionsanlæg!S403","v":2053},{"$f":"T$3+$C402+Distributionsanlæg!T403","v":2054},{"$f":"U$3+$C402+Distributionsanlæg!U403","v":2055},{"$f":"V$3+$C402+Distributionsanlæg!V403","v":2056},{"$f":"W$3+$C402+Distributionsanlæg!W403","v":2057},{"$f":"X$3+$C402+Distributionsanlæg!X403","v":2058},{"$f":"Y$3+$C402+Distributionsanlæg!Y403","v":2059},null,{"$f":"Distributionsanlæg!BU402","v":0},{"$f":"Distributionsanlæg!BV402","v":0},{"$f":"Distributionsanlæg!BW402","v":0},{"$f":"Distributionsanlæg!BX402","v":0},{"$f":"Distributionsanlæg!BY402","v":0},{"$f":"Distributionsanlæg!BZ402","v":0},{"$f":"Distributionsanlæg!CA402","v":0},{"$f":"Distributionsanlæg!CB402","v":0},{"$f":"Distributionsanlæg!CC402","v":0},{"$f":"Distributionsanlæg!CD402","v":0},{"$f":"Distributionsanlæg!CE402","v":0},{"$f":"Distributionsanlæg!CF402","v":0},{"$f":"Distributionsanlæg!CG402","v":0},{"$f":"Distributionsanlæg!CH402","v":0},{"$f":"Distributionsanlæg!CI402","v":0},{"$f":"Distributionsanlæg!CJ402","v":0},{"$f":"Distributionsanlæg!CK402","v":0},{"$f":"Distributionsanlæg!CL402","v":0},{"$f":"Distributionsanlæg!CM402","v":0},{"$f":"Distributionsanlæg!CN402","v":0},{"$f":"Distributionsanlæg!CO402","v":0},{"$f":"Distributionsanlæg!CP402","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D402>=AY$2,$AA402/($D402-2009),0)+IF($E402>=AY$2,$AB402/($E402-2009),0)+IF($F402>=AY$2,$AC402/($F402-2009),0)+IF($G402>=AY$2,$AD402/($G402-2009),0)+IF($H402>=AY$2,$AE402/($H402-2009),0)+IF($I402>=AY$2,$AF402/($I402-2009),0)+IF($J402>=AY$2,$AG402/($J402-2009),0)+IF($K402>=AY$2,$AH402/($K402-2009),0)+IF($L402>=AY$2,$AI402/($L402-2009),0)+IF($M402>=AY$2,$AJ402/($M402-2009),0)+IF($N402>=AY$2,$AK402/($N402-2009),0)+IF($O402>=AY$2,$AL402/($O402-2009),0)+IF($P402>=AY$2,$AM402/($P402-2009),0)+IF($Q402>=AY$2,$AN402/($Q402-2009),0)+IF($R402>=AY$2,$AO402/($R402-2009),0)+IF($S402>=AY$2,$AP402/($S402-2009),0)+IF($T402>=AY$2,$AQ402/($T402-2009),0)+IF($U402>=AY$2,$AR402/($U402-2009),0)+IF($V402>=AY$2,$AS402/($V402-2009),0)+IF($W402>=AY$2,$AT402/($W402-2009),0)+IF($X402>=AY$2,$AU402/($X402-2009),0)+IF($Y402>=AY$2,$AV402/($Y402-2009),0)","v":0},{"$f":"IF($D402>=AZ$2,$AA402/($D402-2009),0)+IF($E402>=AZ$2,$AB402/($E402-2009),0)+IF($F402>=AZ$2,$AC402/($F402-2009),0)+IF($G402>=AZ$2,$AD402/($G402-2009),0)+IF($H402>=AZ$2,$AE402/($H402-2009),0)+IF($I402>=AZ$2,$AF402/($I402-2009),0)+IF($J402>=AZ$2,$AG402/($J402-2009),0)+IF($K402>=AZ$2,$AH402/($K402-2009),0)+IF($L402>=AZ$2,$AI402/($L402-2009),0)+IF($M402>=AZ$2,$AJ402/($M402-2009),0)+IF($N402>=AZ$2,$AK402/($N402-2009),0)+IF($O402>=AZ$2,$AL402/($O402-2009),0)+IF($P402>=AZ$2,$AM402/($P402-2009),0)+IF($Q402>=AZ$2,$AN402/($Q402-2009),0)+IF($R402>=AZ$2,$AO402/($R402-2009),0)+IF($S402>=AZ$2,$AP402/($S402-2009),0)+IF($T402>=AZ$2,$AQ402/($T402-2009),0)+IF($U402>=AZ$2,$AR402/($U402-2009),0)+IF($V402>=AZ$2,$AS402/($V402-2009),0)+IF($W402>=AZ$2,$AT402/($W402-2009),0)+IF($X402>=AZ$2,$AU402/($X402-2009),0)+IF($Y402>=AZ$2,$AV402/($Y402-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D402>=DL$2,$AA402/($D402-2009),0)+IF($E402>=DL$2,$AB402/($E402-2009),0)+IF($F402>=DL$2,$AC402/($F402-2009),0)+IF($G402>=DL$2,$AD402/($G402-2009),0)+IF($H402>=DL$2,$AE402/($H402-2009),0)+IF($I402>=DL$2,$AF402/($I402-2009),0)+IF($J402>=DL$2,$AG402/($J402-2009),0)+IF($K402>=DL$2,$AH402/($K402-2009),0)+IF($L402>=DL$2,$AI402/($L402-2009),0)+IF($M402>=DL$2,$AJ402/($M402-2009),0)+IF($N402>=DL$2,$AK402/($N402-2009),0)+IF($O402>=DL$2,$AL402/($O402-2009),0)+IF($P402>=DL$2,$AM402/($P402-2009),0)+IF($Q402>=DL$2,$AN402/($Q402-2009),0)+IF($R402>=DL$2,$AO402/($R402-2009),0)+IF($S402>=DL$2,$AP402/($S402-2009),0)+IF($T402>=DL$2,$AQ402/($T402-2009),0)+IF($U402>=DL$2,$AR402/($U402-2009),0)+IF($V402>=DL$2,$AS402/($V402-2009),0)+IF($W402>=DL$2,$AT402/($W402-2009),0)+IF($X402>=DL$2,$AU402/($X402-2009),0)+IF($Y402>=DL$2,$AV402/($Y402-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B375","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E375","v":75},{"$f":"D$3+$C404+Distributionsanlæg!D405","v":1980},{"$f":"E$3+$C404+Distributionsanlæg!E405","v":1990},{"$f":"F$3+$C404+Distributionsanlæg!F405","v":2000},{"$f":"G$3+$C404+Distributionsanlæg!G405","v":2010},{"$f":"H$3+$C404+Distributionsanlæg!H405","v":2020},{"$f":"I$3+$C404+Distributionsanlæg!I405","v":2030},{"$f":"J$3+$C404+Distributionsanlæg!J405","v":2040},{"$f":"K$3+$C404+Distributionsanlæg!K405","v":2050},{"$f":"L$3+$C404+Distributionsanlæg!L405","v":2057},{"$f":"M$3+$C404+Distributionsanlæg!M405","v":2062},{"$f":"N$3+$C404+Distributionsanlæg!N405","v":2067},{"$f":"O$3+$C404+Distributionsanlæg!O405","v":2072},{"$f":"P$3+$C404+Distributionsanlæg!P405","v":2075},{"$f":"Q$3+$C404+Distributionsanlæg!Q405","v":2076},{"$f":"R$3+$C404+Distributionsanlæg!R405","v":2077},{"$f":"S$3+$C404+Distributionsanlæg!S405","v":2078},{"$f":"T$3+$C404+Distributionsanlæg!T405","v":2079},{"$f":"U$3+$C404+Distributionsanlæg!U405","v":2080},{"$f":"V$3+$C404+Distributionsanlæg!V405","v":2081},{"$f":"W$3+$C404+Distributionsanlæg!W405","v":2082},{"$f":"X$3+$C404+Distributionsanlæg!X405","v":2083},{"$f":"Y$3+$C404+Distributionsanlæg!Y405","v":2084},null,{"$f":"Distributionsanlæg!BU404","v":0},{"$f":"Distributionsanlæg!BV404","v":0},{"$f":"Distributionsanlæg!BW404","v":0},{"$f":"Distributionsanlæg!BX404","v":0},{"$f":"Distributionsanlæg!BY404","v":0},{"$f":"Distributionsanlæg!BZ404","v":0},{"$f":"Distributionsanlæg!CA404","v":0},{"$f":"Distributionsanlæg!CB404","v":0},{"$f":"Distributionsanlæg!CC404","v":0},{"$f":"Distributionsanlæg!CD404","v":0},{"$f":"Distributionsanlæg!CE404","v":0},{"$f":"Distributionsanlæg!CF404","v":0},{"$f":"Distributionsanlæg!CG404","v":0},{"$f":"Distributionsanlæg!CH404","v":0},{"$f":"Distributionsanlæg!CI404","v":0},{"$f":"Distributionsanlæg!CJ404","v":0},{"$f":"Distributionsanlæg!CK404","v":0},{"$f":"Distributionsanlæg!CL404","v":0},{"$f":"Distributionsanlæg!CM404","v":0},{"$f":"Distributionsanlæg!CN404","v":0},{"$f":"Distributionsanlæg!CO404","v":0},{"$f":"Distributionsanlæg!CP404","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D404>=AY$2,$AA404/($D404-2009),0)+IF($E404>=AY$2,$AB404/($E404-2009),0)+IF($F404>=AY$2,$AC404/($F404-2009),0)+IF($G404>=AY$2,$AD404/($G404-2009),0)+IF($H404>=AY$2,$AE404/($H404-2009),0)+IF($I404>=AY$2,$AF404/($I404-2009),0)+IF($J404>=AY$2,$AG404/($J404-2009),0)+IF($K404>=AY$2,$AH404/($K404-2009),0)+IF($L404>=AY$2,$AI404/($L404-2009),0)+IF($M404>=AY$2,$AJ404/($M404-2009),0)+IF($N404>=AY$2,$AK404/($N404-2009),0)+IF($O404>=AY$2,$AL404/($O404-2009),0)+IF($P404>=AY$2,$AM404/($P404-2009),0)+IF($Q404>=AY$2,$AN404/($Q404-2009),0)+IF($R404>=AY$2,$AO404/($R404-2009),0)+IF($S404>=AY$2,$AP404/($S404-2009),0)+IF($T404>=AY$2,$AQ404/($T404-2009),0)+IF($U404>=AY$2,$AR404/($U404-2009),0)+IF($V404>=AY$2,$AS404/($V404-2009),0)+IF($W404>=AY$2,$AT404/($W404-2009),0)+IF($X404>=AY$2,$AU404/($X404-2009),0)+IF($Y404>=AY$2,$AV404/($Y404-2009),0)","v":0},{"$f":"IF($D404>=AZ$2,$AA404/($D404-2009),0)+IF($E404>=AZ$2,$AB404/($E404-2009),0)+IF($F404>=AZ$2,$AC404/($F404-2009),0)+IF($G404>=AZ$2,$AD404/($G404-2009),0)+IF($H404>=AZ$2,$AE404/($H404-2009),0)+IF($I404>=AZ$2,$AF404/($I404-2009),0)+IF($J404>=AZ$2,$AG404/($J404-2009),0)+IF($K404>=AZ$2,$AH404/($K404-2009),0)+IF($L404>=AZ$2,$AI404/($L404-2009),0)+IF($M404>=AZ$2,$AJ404/($M404-2009),0)+IF($N404>=AZ$2,$AK404/($N404-2009),0)+IF($O404>=AZ$2,$AL404/($O404-2009),0)+IF($P404>=AZ$2,$AM404/($P404-2009),0)+IF($Q404>=AZ$2,$AN404/($Q404-2009),0)+IF($R404>=AZ$2,$AO404/($R404-2009),0)+IF($S404>=AZ$2,$AP404/($S404-2009),0)+IF($T404>=AZ$2,$AQ404/($T404-2009),0)+IF($U404>=AZ$2,$AR404/($U404-2009),0)+IF($V404>=AZ$2,$AS404/($V404-2009),0)+IF($W404>=AZ$2,$AT404/($W404-2009),0)+IF($X404>=AZ$2,$AU404/($X404-2009),0)+IF($Y404>=AZ$2,$AV404/($Y404-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D404>=DL$2,$AA404/($D404-2009),0)+IF($E404>=DL$2,$AB404/($E404-2009),0)+IF($F404>=DL$2,$AC404/($F404-2009),0)+IF($G404>=DL$2,$AD404/($G404-2009),0)+IF($H404>=DL$2,$AE404/($H404-2009),0)+IF($I404>=DL$2,$AF404/($I404-2009),0)+IF($J404>=DL$2,$AG404/($J404-2009),0)+IF($K404>=DL$2,$AH404/($K404-2009),0)+IF($L404>=DL$2,$AI404/($L404-2009),0)+IF($M404>=DL$2,$AJ404/($M404-2009),0)+IF($N404>=DL$2,$AK404/($N404-2009),0)+IF($O404>=DL$2,$AL404/($O404-2009),0)+IF($P404>=DL$2,$AM404/($P404-2009),0)+IF($Q404>=DL$2,$AN404/($Q404-2009),0)+IF($R404>=DL$2,$AO404/($R404-2009),0)+IF($S404>=DL$2,$AP404/($S404-2009),0)+IF($T404>=DL$2,$AQ404/($T404-2009),0)+IF($U404>=DL$2,$AR404/($U404-2009),0)+IF($V404>=DL$2,$AS404/($V404-2009),0)+IF($W404>=DL$2,$AT404/($W404-2009),0)+IF($X404>=DL$2,$AU404/($X404-2009),0)+IF($Y404>=DL$2,$AV404/($Y404-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B376","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E376","v":75},{"$f":"D$3+$C406+Distributionsanlæg!D407","v":1980},{"$f":"E$3+$C406+Distributionsanlæg!E407","v":1990},{"$f":"F$3+$C406+Distributionsanlæg!F407","v":2000},{"$f":"G$3+$C406+Distributionsanlæg!G407","v":2010},{"$f":"H$3+$C406+Distributionsanlæg!H407","v":2020},{"$f":"I$3+$C406+Distributionsanlæg!I407","v":2030},{"$f":"J$3+$C406+Distributionsanlæg!J407","v":2040},{"$f":"K$3+$C406+Distributionsanlæg!K407","v":2050},{"$f":"L$3+$C406+Distributionsanlæg!L407","v":2057},{"$f":"M$3+$C406+Distributionsanlæg!M407","v":2062},{"$f":"N$3+$C406+Distributionsanlæg!N407","v":2067},{"$f":"O$3+$C406+Distributionsanlæg!O407","v":2072},{"$f":"P$3+$C406+Distributionsanlæg!P407","v":2075},{"$f":"Q$3+$C406+Distributionsanlæg!Q407","v":2076},{"$f":"R$3+$C406+Distributionsanlæg!R407","v":2077},{"$f":"S$3+$C406+Distributionsanlæg!S407","v":2078},{"$f":"T$3+$C406+Distributionsanlæg!T407","v":2079},{"$f":"U$3+$C406+Distributionsanlæg!U407","v":2080},{"$f":"V$3+$C406+Distributionsanlæg!V407","v":2081},{"$f":"W$3+$C406+Distributionsanlæg!W407","v":2082},{"$f":"X$3+$C406+Distributionsanlæg!X407","v":2083},{"$f":"Y$3+$C406+Distributionsanlæg!Y407","v":2084},null,{"$f":"Distributionsanlæg!BU406","v":0},{"$f":"Distributionsanlæg!BV406","v":0},{"$f":"Distributionsanlæg!BW406","v":0},{"$f":"Distributionsanlæg!BX406","v":0},{"$f":"Distributionsanlæg!BY406","v":0},{"$f":"Distributionsanlæg!BZ406","v":0},{"$f":"Distributionsanlæg!CA406","v":0},{"$f":"Distributionsanlæg!CB406","v":0},{"$f":"Distributionsanlæg!CC406","v":0},{"$f":"Distributionsanlæg!CD406","v":0},{"$f":"Distributionsanlæg!CE406","v":0},{"$f":"Distributionsanlæg!CF406","v":0},{"$f":"Distributionsanlæg!CG406","v":0},{"$f":"Distributionsanlæg!CH406","v":0},{"$f":"Distributionsanlæg!CI406","v":0},{"$f":"Distributionsanlæg!CJ406","v":0},{"$f":"Distributionsanlæg!CK406","v":0},{"$f":"Distributionsanlæg!CL406","v":0},{"$f":"Distributionsanlæg!CM406","v":0},{"$f":"Distributionsanlæg!CN406","v":0},{"$f":"Distributionsanlæg!CO406","v":0},{"$f":"Distributionsanlæg!CP406","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D406>=AY$2,$AA406/($D406-2009),0)+IF($E406>=AY$2,$AB406/($E406-2009),0)+IF($F406>=AY$2,$AC406/($F406-2009),0)+IF($G406>=AY$2,$AD406/($G406-2009),0)+IF($H406>=AY$2,$AE406/($H406-2009),0)+IF($I406>=AY$2,$AF406/($I406-2009),0)+IF($J406>=AY$2,$AG406/($J406-2009),0)+IF($K406>=AY$2,$AH406/($K406-2009),0)+IF($L406>=AY$2,$AI406/($L406-2009),0)+IF($M406>=AY$2,$AJ406/($M406-2009),0)+IF($N406>=AY$2,$AK406/($N406-2009),0)+IF($O406>=AY$2,$AL406/($O406-2009),0)+IF($P406>=AY$2,$AM406/($P406-2009),0)+IF($Q406>=AY$2,$AN406/($Q406-2009),0)+IF($R406>=AY$2,$AO406/($R406-2009),0)+IF($S406>=AY$2,$AP406/($S406-2009),0)+IF($T406>=AY$2,$AQ406/($T406-2009),0)+IF($U406>=AY$2,$AR406/($U406-2009),0)+IF($V406>=AY$2,$AS406/($V406-2009),0)+IF($W406>=AY$2,$AT406/($W406-2009),0)+IF($X406>=AY$2,$AU406/($X406-2009),0)+IF($Y406>=AY$2,$AV406/($Y406-2009),0)","v":0},{"$f":"IF($D406>=AZ$2,$AA406/($D406-2009),0)+IF($E406>=AZ$2,$AB406/($E406-2009),0)+IF($F406>=AZ$2,$AC406/($F406-2009),0)+IF($G406>=AZ$2,$AD406/($G406-2009),0)+IF($H406>=AZ$2,$AE406/($H406-2009),0)+IF($I406>=AZ$2,$AF406/($I406-2009),0)+IF($J406>=AZ$2,$AG406/($J406-2009),0)+IF($K406>=AZ$2,$AH406/($K406-2009),0)+IF($L406>=AZ$2,$AI406/($L406-2009),0)+IF($M406>=AZ$2,$AJ406/($M406-2009),0)+IF($N406>=AZ$2,$AK406/($N406-2009),0)+IF($O406>=AZ$2,$AL406/($O406-2009),0)+IF($P406>=AZ$2,$AM406/($P406-2009),0)+IF($Q406>=AZ$2,$AN406/($Q406-2009),0)+IF($R406>=AZ$2,$AO406/($R406-2009),0)+IF($S406>=AZ$2,$AP406/($S406-2009),0)+IF($T406>=AZ$2,$AQ406/($T406-2009),0)+IF($U406>=AZ$2,$AR406/($U406-2009),0)+IF($V406>=AZ$2,$AS406/($V406-2009),0)+IF($W406>=AZ$2,$AT406/($W406-2009),0)+IF($X406>=AZ$2,$AU406/($X406-2009),0)+IF($Y406>=AZ$2,$AV406/($Y406-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D406>=DL$2,$AA406/($D406-2009),0)+IF($E406>=DL$2,$AB406/($E406-2009),0)+IF($F406>=DL$2,$AC406/($F406-2009),0)+IF($G406>=DL$2,$AD406/($G406-2009),0)+IF($H406>=DL$2,$AE406/($H406-2009),0)+IF($I406>=DL$2,$AF406/($I406-2009),0)+IF($J406>=DL$2,$AG406/($J406-2009),0)+IF($K406>=DL$2,$AH406/($K406-2009),0)+IF($L406>=DL$2,$AI406/($L406-2009),0)+IF($M406>=DL$2,$AJ406/($M406-2009),0)+IF($N406>=DL$2,$AK406/($N406-2009),0)+IF($O406>=DL$2,$AL406/($O406-2009),0)+IF($P406>=DL$2,$AM406/($P406-2009),0)+IF($Q406>=DL$2,$AN406/($Q406-2009),0)+IF($R406>=DL$2,$AO406/($R406-2009),0)+IF($S406>=DL$2,$AP406/($S406-2009),0)+IF($T406>=DL$2,$AQ406/($T406-2009),0)+IF($U406>=DL$2,$AR406/($U406-2009),0)+IF($V406>=DL$2,$AS406/($V406-2009),0)+IF($W406>=DL$2,$AT406/($W406-2009),0)+IF($X406>=DL$2,$AU406/($X406-2009),0)+IF($Y406>=DL$2,$AV406/($Y406-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4+AW18+AW32+AW46+AW60+AW65+AW70+AW75+AW80+AW95+AW110+AW125+AW140+AW161+AW182+AW203+AW224+AW242+AW260+AW278+AW296+AW315+AW334+AW353+AW372+AW381+AW390+AW399)","v":2120922533.9461591},null,{"$f":"SUM(AY4+AY18+AY32+AY46+AY60+AY65+AY70+AY75+AY80+AY95+AY110+AY125+AY140+AY161+AY182+AY203+AY224+AY242+AY260+AY278+AY296+AY315+AY334+AY353+AY372+AY381+AY390+AY399)","v":55729317.576740362},{"$f":"SUM(AZ4+AZ18+AZ32+AZ46+AZ60+AZ65+AZ70+AZ75+AZ80+AZ95+AZ110+AZ125+AZ140+AZ161+AZ182+AZ203+AZ224+AZ242+AZ260+AZ278+AZ296+AZ315+AZ334+AZ353+AZ372+AZ381+AZ390+AZ399)","v":53578322.45854909},53510691.233986035,52358950.152294122,52234639.238849036,52220124.504363187,51998267.615838394,51975838.665827274,51403673.863200217,51291251.908260837,51138751.908260837,49581190.574547224,49445928.125421122,49372169.503163941,49123547.676273771,49094518.207302071,47731122.54716856,47686264.647146322,47580934.026743859,47356090.116865091,47051090.116865091,44953056.224514559,44953056.224514559,43943911.763310142,43880310.830849864,43878375.532918416,43868537.718292087,43842619.820501454,43550974.177092336,43550974.177092336,43550974.177092336,37226781.599109508,37226781.599109508,35504332.958483249,35504332.958483249,35504332.958483249,35504332.958483249,35504332.958483249,34659220.218978696,34659220.218978696,34659220.218978696,13461469.175621971,13219806.616866386,13095011.450655777,12951042.067177514,12900240.496477049,12550014.295779582,12470167.233739994,11388629.54246236,10996758.72810222,10403458.72810222,10403458.72810222,10403458.72810222,8617396.2722985763,8617396.2722985763,8617396.2722985763,8617396.2722985763,8617396.2722985763,7560003.4793088958,7560003.4793088958,7560003.4793088958,7560003.4793088958,7560003.4793088958,5596612.2173398687,5596612.2173398687,{"$f":"SUM(DL4+DL18+DL32+DL46+DL60+DL65+DL70+DL75+DL80+DL95+DL110+DL125+DL140+DL161+DL182+DL203+DL224+DL242+DL260+DL278+DL296+DL315+DL334+DL353+DL372+DL381+DL390+DL399)","v":5596612.2173398687},5161044.0132822646,5055493.5804458866,4018987.2648273711,3656508.2050273963,2002548.4044713352,1231060.4229311936,361570.77522009407,126606.11729099925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Afs. Fællesfunktion","index":10,"n_rows":16,"n_cols":151,"rows_kept":16,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,48,1,48],[0,3,0,24],[0,25,1,25],[0,26,0,47]]}
["Fællesfunktionsanlæg","Enhed","Standard-levetid","Afskrivningshorisont",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afskrivningshorisont","Standardværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nedskrevet standardværdi\ni alt",null,"Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"mængde",2010,{"$f":"AY2+1","v":2011},{"$f":"AZ2+1","v":2012},{"$f":"BA2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"CO2+1","v":2053},{"$f":"CP2+1","v":2054},{"$f":"CQ2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"DL2+1","v":2076},{"$f":"DM2+1","v":2077},{"$f":"DN2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"EI2+1","v":2099},{"$f":"EJ2+1","v":2100},{"$f":"EK2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Andre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW5:AW13)","v":3873959.295224769},null,{"$f":"SUM(AY5:AY13)","v":74474.793438662266},{"$f":"SUM(AZ5:AZ13)","v":74474.793438662266},74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,2502.1126194739277,2502.1126194739277,2502.1126194739277,2502.1126194739277,2502.1126194739277,0,0,0,0,0,0,0,{"$f":"SUM(DL5:DL13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B380","v":"Administrationbygninger"},"m2",{"$f":"Genanskaffelsespriser!E380","v":75},{"$f":"D$3+$C5+Fællesfunktionsanlæg!D6","v":1980},{"$f":"E$3+$C5+Fællesfunktionsanlæg!E6","v":1990},{"$f":"F$3+$C5+Fællesfunktionsanlæg!F6","v":2000},{"$f":"G$3+$C5+Fællesfunktionsanlæg!G6","v":2010},{"$f":"H$3+$C5+Fællesfunktionsanlæg!H6","v":2020},{"$f":"I$3+$C5+Fællesfunktionsanlæg!I6","v":2030},{"$f":"J$3+$C5+Fællesfunktionsanlæg!J6","v":2040},{"$f":"K$3+$C5+Fællesfunktionsanlæg!K6","v":2050},{"$f":"L$3+$C5+Fællesfunktionsanlæg!L6","v":2057},{"$f":"M$3+$C5+Fællesfunktionsanlæg!M6","v":2062},{"$f":"N$3+$C5+Fællesfunktionsanlæg!N6","v":2067},{"$f":"O$3+$C5+Fællesfunktionsanlæg!O6","v":2072},{"$f":"P$3+$C5+Fællesfunktionsanlæg!P6","v":2075},{"$f":"Q$3+$C5+Fællesfunktionsanlæg!Q6","v":2076},{"$f":"R$3+$C5+Fællesfunktionsanlæg!R6","v":2077},{"$f":"S$3+$C5+Fællesfunktionsanlæg!S6","v":2078},{"$f":"T$3+$C5+Fællesfunktionsanlæg!T6","v":2079},{"$f":"U$3+$C5+Fællesfunktionsanlæg!U6","v":2080},{"$f":"V$3+$C5+Fællesfunktionsanlæg!V6","v":2081},{"$f":"W$3+$C5+Fællesfunktionsanlæg!W6","v":2082},{"$f":"X$3+$C5+Fællesfunktionsanlæg!X6","v":2083},{"$f":"Y$3+$C5+Fællesfunktionsanlæg!Y6","v":2084},null,{"$f":"Fællesfunktionsanlæg!BT5","v":0},{"$f":"Fællesfunktionsanlæg!BU5","v":0},{"$f":"Fællesfunktionsanlæg!BV5","v":0},{"$f":"Fællesfunktionsanlæg!BW5","v":0},{"$f":"Fællesfunktionsanlæg!BX5","v":0},{"$f":"Fællesfunktionsanlæg!BY5","v":0},{"$f":"Fællesfunktionsanlæg!BZ5","v":0},{"$f":"Fællesfunktionsanlæg!CA5","v":292860.67708247725},{"$f":"Fællesfunktionsanlæg!CB5","v":0},{"$f":"Fællesfunktionsanlæg!CC5","v":371761.34703286079},{"$f":"Fællesfunktionsanlæg!CD5","v":145122.5319294878},{"$f":"Fællesfunktionsanlæg!CE5","v":0},{"$f":"Fællesfunktionsanlæg!CF5","v":0},{"$f":"Fællesfunktionsanlæg!CG5","v":0},{"$f":"Fællesfunktionsanlæg!CH5","v":0},{"$f":"Fællesfunktionsanlæg!CI5","v":0},{"$f":"Fællesfunktionsanlæg!CJ5","v":0},{"$f":"Fællesfunktionsanlæg!CK5","v":0},{"$f":"Fællesfunktionsanlæg!CL5","v":0},{"$f":"Fællesfunktionsanlæg!CM5","v":0},{"$f":"Fællesfunktionsanlæg!CN5","v":0},{"$f":"Fællesfunktionsanlæg!CO5","v":0},{"$f":"SUM(AA5:AV5)","v":809744.55604482582},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D5>=AY$2,$AA5/($D5-2009),0)+IF($E5>=AY$2,$AB5/($E5-2009),0)+IF($F5>=AY$2,$AC5/($F5-2009),0)+IF($G5>=AY$2,$AD5/($G5-2009),0)+IF($H5>=AY$2,$AE5/($H5-2009),0)+IF($I5>=AY$2,$AF5/($I5-2009),0)+IF($J5>=AY$2,$AG5/($J5-2009),0)+IF($K5>=AY$2,$AH5/($K5-2009),0)+IF($L5>=AY$2,$AI5/($L5-2009),0)+IF($M5>=AY$2,$AJ5/($M5-2009),0)+IF($N5>=AY$2,$AK5/($N5-2009),0)+IF($O5>=AY$2,$AL5/($O5-2009),0)+IF($P5>=AY$2,$AM5/($P5-2009),0)+IF($Q5>=AY$2,$AN5/($Q5-2009),0)+IF($R5>=AY$2,$AO5/($R5-2009),0)+IF($S5>=AY$2,$AP5/($S5-2009),0)+IF($T5>=AY$2,$AQ5/($T5-2009),0)+IF($U5>=AY$2,$AR5/($U5-2009),0)+IF($V5>=AY$2,$AS5/($V5-2009),0)+IF($W5>=AY$2,$AT5/($W5-2009),0)+IF($X5>=AY$2,$AU5/($X5-2009),0)+IF($Y5>=AY$2,$AV5/($Y5-2009),0)","v":16659.421001304847},{"$f":"IF($D5>=AZ$2,$AA5/($D5-2009),0)+IF($E5>=AZ$2,$AB5/($E5-2009),0)+IF($F5>=AZ$2,$AC5/($F5-2009),0)+IF($G5>=AZ$2,$AD5/($G5-2009),0)+IF($H5>=AZ$2,$AE5/($H5-2009),0)+IF($I5>=AZ$2,$AF5/($I5-2009),0)+IF($J5>=AZ$2,$AG5/($J5-2009),0)+IF($K5>=AZ$2,$AH5/($K5-2009),0)+IF($L5>=AZ$2,$AI5/($L5-2009),0)+IF($M5>=AZ$2,$AJ5/($M5-2009),0)+IF($N5>=AZ$2,$AK5/($N5-2009),0)+IF($O5>=AZ$2,$AL5/($O5-2009),0)+IF($P5>=AZ$2,$AM5/($P5-2009),0)+IF($Q5>=AZ$2,$AN5/($Q5-2009),0)+IF($R5>=AZ$2,$AO5/($R5-2009),0)+IF($S5>=AZ$2,$AP5/($S5-2009),0)+IF($T5>=AZ$2,$AQ5/($T5-2009),0)+IF($U5>=AZ$2,$AR5/($U5-2009),0)+IF($V5>=AZ$2,$AS5/($V5-2009),0)+IF($W5>=AZ$2,$AT5/($W5-2009),0)+IF($X5>=AZ$2,$AU5/($X5-2009),0)+IF($Y5>=AZ$2,$AV5/($Y5-2009),0)","v":16659.421001304847},16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,16659.421001304847,9516.4776578297915,9516.4776578297915,9516.4776578297915,9516.4776578297915,9516.4776578297915,9516.4776578297915,9516.4776578297915,9516.4776578297915,9516.4776578297915,9516.4776578297915,9516.4776578297915,9516.4776578297915,2502.1126194739277,2502.1126194739277,2502.1126194739277,2502.1126194739277,2502.1126194739277,0,0,0,0,0,0,0,{"$f":"IF($D5>=DL$2,$AA5/($D5-2009),0)+IF($E5>=DL$2,$AB5/($E5-2009),0)+IF($F5>=DL$2,$AC5/($F5-2009),0)+IF($G5>=DL$2,$AD5/($G5-2009),0)+IF($H5>=DL$2,$AE5/($H5-2009),0)+IF($I5>=DL$2,$AF5/($I5-2009),0)+IF($J5>=DL$2,$AG5/($J5-2009),0)+IF($K5>=DL$2,$AH5/($K5-2009),0)+IF($L5>=DL$2,$AI5/($L5-2009),0)+IF($M5>=DL$2,$AJ5/($M5-2009),0)+IF($N5>=DL$2,$AK5/($N5-2009),0)+IF($O5>=DL$2,$AL5/($O5-2009),0)+IF($P5>=DL$2,$AM5/($P5-2009),0)+IF($Q5>=DL$2,$AN5/($Q5-2009),0)+IF($R5>=DL$2,$AO5/($R5-2009),0)+IF($S5>=DL$2,$AP5/($S5-2009),0)+IF($T5>=DL$2,$AQ5/($T5-2009),0)+IF($U5>=DL$2,$AR5/($U5-2009),0)+IF($V5>=DL$2,$AS5/($V5-2009),0)+IF($W5>=DL$2,$AT5/($W5-2009),0)+IF($X5>=DL$2,$AU5/($X5-2009),0)+IF($Y5>=DL$2,$AV5/($Y5-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[{"$f":"+Genanskaffelsespriser!B381","v":"Arbejdsplads"},"stk.",{"$f":"Genanskaffelsespriser!E381","v":5},{"$f":"D$3+$C7","v":1910},{"$f":"E$3+$C7","v":1920},1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT7","v":0},{"$f":"Fællesfunktionsanlæg!BU7","v":0},{"$f":"Fællesfunktionsanlæg!BV7","v":0},{"$f":"Fællesfunktionsanlæg!BW7","v":0},{"$f":"Fællesfunktionsanlæg!BX7","v":0},{"$f":"Fællesfunktionsanlæg!BY7","v":0},{"$f":"Fællesfunktionsanlæg!BZ7","v":0},{"$f":"Fællesfunktionsanlæg!CA7","v":0},{"$f":"Fællesfunktionsanlæg!CB7","v":0},{"$f":"Fællesfunktionsanlæg!CC7","v":0},{"$f":"Fællesfunktionsanlæg!CD7","v":0},{"$f":"Fællesfunktionsanlæg!CE7","v":0},{"$f":"Fællesfunktionsanlæg!CF7","v":0},{"$f":"Fællesfunktionsanlæg!CG7","v":0},{"$f":"Fællesfunktionsanlæg!CH7","v":0},{"$f":"Fællesfunktionsanlæg!CI7","v":0},{"$f":"Fællesfunktionsanlæg!CJ7","v":0},{"$f":"Fællesfunktionsanlæg!CK7","v":0},{"$f":"Fællesfunktionsanlæg!CL7","v":0},{"$f":"Fællesfunktionsanlæg!CM7","v":0},{"$f":"Fællesfunktionsanlæg!CN7","v":0},{"$f":"Fællesfunktionsanlæg!CO7","v":0},{"$f":"SUM(AA7:AV7)","v":0},{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D7>=AY$2,$AA7/($D7-2009),0)+IF($E7>=AY$2,$AB7/($E7-2009),0)+IF($F7>=AY$2,$AC7/($F7-2009),0)+IF($G7>=AY$2,$AD7/($G7-2009),0)+IF($H7>=AY$2,$AE7/($H7-2009),0)+IF($I7>=AY$2,$AF7/($I7-2009),0)+IF($J7>=AY$2,$AG7/($J7-2009),0)+IF($K7>=AY$2,$AH7/($K7-2009),0)+IF($L7>=AY$2,$AI7/($L7-2009),0)+IF($M7>=AY$2,$AJ7/($M7-2009),0)+IF($N7>=AY$2,$AK7/($N7-2009),0)+IF($O7>=AY$2,$AL7/($O7-2009),0)+IF($P7>=AY$2,$AM7/($P7-2009),0)+IF($Q7>=AY$2,$AN7/($Q7-2009),0)+IF($R7>=AY$2,$AO7/($R7-2009),0)+IF($S7>=AY$2,$AP7/($S7-2009),0)+IF($T7>=AY$2,$AQ7/($T7-2009),0)+IF($U7>=AY$2,$AR7/($U7-2009),0)+IF($V7>=AY$2,$AS7/($V7-2009),0)+IF($W7>=AY$2,$AT7/($W7-2009),0)+IF($X7>=AY$2,$AU7/($X7-2009),0)+IF($Y7>=AY$2,$AV7/($Y7-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D7>=CE$2,$AA7/($D7-2009),0)+IF($E7>=CE$2,$AB7/($E7-2009),0)+IF($F7>=CE$2,$AC7/($F7-2009),0)+IF($G7>=CE$2,$AD7/($G7-2009),0)+IF($H7>=CE$2,$AE7/($H7-2009),0)+IF($I7>=CE$2,$AF7/($I7-2009),0)+IF($J7>=CE$2,$AG7/($J7-2009),0)+IF($K7>=CE$2,$AH7/($K7-2009),0)+IF($L7>=CE$2,$AI7/($L7-2009),0)+IF($M7>=CE$2,$AJ7/($M7-2009),0)+IF($N7>=CE$2,$AK7/($N7-2009),0)+IF($O7>=CE$2,$AL7/($O7-2009),0)+IF($P7>=CE$2,$AM7/($P7-2009),0)+IF($Q7>=CE$2,$AN7/($Q7-2009),0)+IF($R7>=CE$2,$AO7/($R7-2009),0)+IF($S7>=CE$2,$AP7/($S7-2009),0)+IF($T7>=CE$2,$AQ7/($T7-2009),0)+IF($U7>=CE$2,$AR7/($U7-2009),0)+IF($V7>=CE$2,$AS7/($V7-2009),0)+IF($W7>=CE$2,$AT7/($W7-2009),0)+IF($X7>=CE$2,$AU7/($X7-2009),0)+IF($Y7>=CE$2,$AV7/($Y7-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D7>=DK$2,$AA7/($D7-2009),0)+IF($E7>=DK$2,$AB7/($E7-2009),0)+IF($F7>=DK$2,$AC7/($F7-2009),0)+IF($G7>=DK$2,$AD7/($G7-2009),0)+IF($H7>=DK$2,$AE7/($H7-2009),0)+IF($I7>=DK$2,$AF7/($I7-2009),0)+IF($J7>=DK$2,$AG7/($J7-2009),0)+IF($K7>=DK$2,$AH7/($K7-2009),0)+IF($L7>=DK$2,$AI7/($L7-2009),0)+IF($M7>=DK$2,$AJ7/($M7-2009),0)+IF($N7>=DK$2,$AK7/($N7-2009),0)+IF($O7>=DK$2,$AL7/($O7-2009),0)+IF($P7>=DK$2,$AM7/($P7-2009),0)+IF($Q7>=DK$2,$AN7/($Q7-2009),0)+IF($R7>=DK$2,$AO7/($R7-2009),0)+IF($S7>=DK$2,$AP7/($S7-2009),0)+IF($T7>=DK$2,$AQ7/($T7-2009),0)+IF($U7>=DK$2,$AR7/($U7-2009),0)+IF($V7>=DK$2,$AS7/($V7-2009),0)+IF($W7>=DK$2,$AT7/($W7-2009),0)+IF($X7>=DK$2,$AU7/($X7-2009),0)+IF($Y7>=DK$2,$AV7/($Y7-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D7>=EA$2,$AA7/($D7-2009),0)+IF($E7>=EA$2,$AB7/($E7-2009),0)+IF($F7>=EA$2,$AC7/($F7-2009),0)+IF($G7>=EA$2,$AD7/($G7-2009),0)+IF($H7>=EA$2,$AE7/($H7-2009),0)+IF($I7>=EA$2,$AF7/($I7-2009),0)+IF($J7>=EA$2,$AG7/($J7-2009),0)+IF($K7>=EA$2,$AH7/($K7-2009),0)+IF($L7>=EA$2,$AI7/($L7-2009),0)+IF($M7>=EA$2,$AJ7/($M7-2009),0)+IF($N7>=EA$2,$AK7/($N7-2009),0)+IF($O7>=EA$2,$AL7/($O7-2009),0)+IF($P7>=EA$2,$AM7/($P7-2009),0)+IF($Q7>=EA$2,$AN7/($Q7-2009),0)+IF($R7>=EA$2,$AO7/($R7-2009),0)+IF($S7>=EA$2,$AP7/($S7-2009),0)+IF($T7>=EA$2,$AQ7/($T7-2009),0)+IF($U7>=EA$2,$AR7/($U7-2009),0)+IF($V7>=EA$2,$AS7/($V7-2009),0)+IF($W7>=EA$2,$AT7/($W7-2009),0)+IF($X7>=EA$2,$AU7/($X7-2009),0)+IF($Y7>=EA$2,$AV7/($Y7-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B382","v":"Køretøjer, personbil"},"stk.",{"$f":"Genanskaffelsespriser!E382","v":5},1910,{"$f":"E$3+$C8","v":1920},1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT8","v":0},{"$f":"Fællesfunktionsanlæg!BU8","v":0},{"$f":"Fællesfunktionsanlæg!BV8","v":0},{"$f":"Fællesfunktionsanlæg!BW8","v":0},{"$f":"Fællesfunktionsanlæg!BX8","v":0},{"$f":"Fællesfunktionsanlæg!BY8","v":0},{"$f":"Fællesfunktionsanlæg!BZ8","v":0},{"$f":"Fællesfunktionsanlæg!CA8","v":0},{"$f":"Fællesfunktionsanlæg!CB8","v":0},{"$f":"Fællesfunktionsanlæg!CC8","v":0},{"$f":"Fællesfunktionsanlæg!CD8","v":0},{"$f":"Fællesfunktionsanlæg!CE8","v":0},{"$f":"Fællesfunktionsanlæg!CF8","v":0},{"$f":"Fællesfunktionsanlæg!CG8","v":0},{"$f":"Fællesfunktionsanlæg!CH8","v":0},{"$f":"Fællesfunktionsanlæg!CI8","v":0},{"$f":"Fællesfunktionsanlæg!CJ8","v":0},{"$f":"Fællesfunktionsanlæg!CK8","v":0},{"$f":"Fællesfunktionsanlæg!CL8","v":0},{"$f":"Fællesfunktionsanlæg!CM8","v":0},{"$f":"Fællesfunktionsanlæg!CN8","v":0},{"$f":"Fællesfunktionsanlæg!CO8","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($D8>=AY$2,$AA8/($D8-2009),0)+IF($E8>=AY$2,$AB8/($E8-2009),0)+IF($F8>=AY$2,$AC8/($F8-2009),0)+IF($G8>=AY$2,$AD8/($G8-2009),0)+IF($H8>=AY$2,$AE8/($H8-2009),0)+IF($I8>=AY$2,$AF8/($I8-2009),0)+IF($J8>=AY$2,$AG8/($J8-2009),0)+IF($K8>=AY$2,$AH8/($K8-2009),0)+IF($L8>=AY$2,$AI8/($L8-2009),0)+IF($M8>=AY$2,$AJ8/($M8-2009),0)+IF($N8>=AY$2,$AK8/($N8-2009),0)+IF($O8>=AY$2,$AL8/($O8-2009),0)+IF($P8>=AY$2,$AM8/($P8-2009),0)+IF($Q8>=AY$2,$AN8/($Q8-2009),0)+IF($R8>=AY$2,$AO8/($R8-2009),0)+IF($S8>=AY$2,$AP8/($S8-2009),0)+IF($T8>=AY$2,$AQ8/($T8-2009),0)+IF($U8>=AY$2,$AR8/($U8-2009),0)+IF($V8>=AY$2,$AS8/($V8-2009),0)+IF($W8>=AY$2,$AT8/($W8-2009),0)+IF($X8>=AY$2,$AU8/($X8-2009),0)+IF($Y8>=AY$2,$AV8/($Y8-2009),0)","v":0},{"$f":"IF($D8>=AZ$2,$AA8/($D8-2009),0)+IF($E8>=AZ$2,$AB8/($E8-2009),0)+IF($F8>=AZ$2,$AC8/($F8-2009),0)+IF($G8>=AZ$2,$AD8/($G8-2009),0)+IF($H8>=AZ$2,$AE8/($H8-2009),0)+IF($I8>=AZ$2,$AF8/($I8-2009),0)+IF($J8>=AZ$2,$AG8/($J8-2009),0)+IF($K8>=AZ$2,$AH8/($K8-2009),0)+IF($L8>=AZ$2,$AI8/($L8-2009),0)+IF($M8>=AZ$2,$AJ8/($M8-2009),0)+IF($N8>=AZ$2,$AK8/($N8-2009),0)+IF($O8>=AZ$2,$AL8/($O8-2009),0)+IF($P8>=AZ$2,$AM8/($P8-2009),0)+IF($Q8>=AZ$2,$AN8/($Q8-2009),0)+IF($R8>=AZ$2,$AO8/($R8-2009),0)+IF($S8>=AZ$2,$AP8/($S8-2009),0)+IF($T8>=AZ$2,$AQ8/($T8-2009),0)+IF($U8>=AZ$2,$AR8/($U8-2009),0)+IF($V8>=AZ$2,$AS8/($V8-2009),0)+IF($W8>=AZ$2,$AT8/($W8-2009),0)+IF($X8>=AZ$2,$AU8/($X8-2009),0)+IF($Y8>=AZ$2,$AV8/($Y8-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D8>=DL$2,$AA8/($D8-2009),0)+IF($E8>=DL$2,$AB8/($E8-2009),0)+IF($F8>=DL$2,$AC8/($F8-2009),0)+IF($G8>=DL$2,$AD8/($G8-2009),0)+IF($H8>=DL$2,$AE8/($H8-2009),0)+IF($I8>=DL$2,$AF8/($I8-2009),0)+IF($J8>=DL$2,$AG8/($J8-2009),0)+IF($K8>=DL$2,$AH8/($K8-2009),0)+IF($L8>=DL$2,$AI8/($L8-2009),0)+IF($M8>=DL$2,$AJ8/($M8-2009),0)+IF($N8>=DL$2,$AK8/($N8-2009),0)+IF($O8>=DL$2,$AL8/($O8-2009),0)+IF($P8>=DL$2,$AM8/($P8-2009),0)+IF($Q8>=DL$2,$AN8/($Q8-2009),0)+IF($R8>=DL$2,$AO8/($R8-2009),0)+IF($S8>=DL$2,$AP8/($S8-2009),0)+IF($T8>=DL$2,$AQ8/($T8-2009),0)+IF($U8>=DL$2,$AR8/($U8-2009),0)+IF($V8>=DL$2,$AS8/($V8-2009),0)+IF($W8>=DL$2,$AT8/($W8-2009),0)+IF($X8>=DL$2,$AU8/($X8-2009),0)+IF($Y8>=DL$2,$AV8/($Y8-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B383","v":"Køretøjer, små lastvogne (< 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E383","v":5},1910,1920,1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT9","v":0},{"$f":"Fællesfunktionsanlæg!BU9","v":0},{"$f":"Fællesfunktionsanlæg!BV9","v":0},{"$f":"Fællesfunktionsanlæg!BW9","v":0},{"$f":"Fællesfunktionsanlæg!BX9","v":0},{"$f":"Fællesfunktionsanlæg!BY9","v":0},{"$f":"Fællesfunktionsanlæg!BZ9","v":0},{"$f":"Fællesfunktionsanlæg!CA9","v":0},{"$f":"Fællesfunktionsanlæg!CB9","v":0},{"$f":"Fællesfunktionsanlæg!CC9","v":0},{"$f":"Fællesfunktionsanlæg!CD9","v":0},{"$f":"Fællesfunktionsanlæg!CE9","v":0},{"$f":"Fællesfunktionsanlæg!CF9","v":0},{"$f":"Fællesfunktionsanlæg!CG9","v":0},{"$f":"Fællesfunktionsanlæg!CH9","v":0},{"$f":"Fællesfunktionsanlæg!CI9","v":0},{"$f":"Fællesfunktionsanlæg!CJ9","v":0},{"$f":"Fællesfunktionsanlæg!CK9","v":0},{"$f":"Fællesfunktionsanlæg!CL9","v":0},{"$f":"Fællesfunktionsanlæg!CM9","v":0},{"$f":"Fællesfunktionsanlæg!CN9","v":0},{"$f":"Fællesfunktionsanlæg!CO9","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B384","v":"Køretøjer, store lastvogne (> 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E384","v":5},1910,1920,1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT10","v":0},{"$f":"Fællesfunktionsanlæg!BU10","v":0},{"$f":"Fællesfunktionsanlæg!BV10","v":0},{"$f":"Fællesfunktionsanlæg!BW10","v":0},{"$f":"Fællesfunktionsanlæg!BX10","v":0},{"$f":"Fællesfunktionsanlæg!BY10","v":0},{"$f":"Fællesfunktionsanlæg!BZ10","v":0},{"$f":"Fællesfunktionsanlæg!CA10","v":0},{"$f":"Fællesfunktionsanlæg!CB10","v":0},{"$f":"Fællesfunktionsanlæg!CC10","v":0},{"$f":"Fællesfunktionsanlæg!CD10","v":0},{"$f":"Fællesfunktionsanlæg!CE10","v":0},{"$f":"Fællesfunktionsanlæg!CF10","v":0},{"$f":"Fællesfunktionsanlæg!CG10","v":0},{"$f":"Fællesfunktionsanlæg!CH10","v":0},{"$f":"Fællesfunktionsanlæg!CI10","v":0},{"$f":"Fællesfunktionsanlæg!CJ10","v":0},{"$f":"Fællesfunktionsanlæg!CK10","v":0},{"$f":"Fællesfunktionsanlæg!CL10","v":0},{"$f":"Fællesfunktionsanlæg!CM10","v":0},{"$f":"Fællesfunktionsanlæg!CN10","v":0},{"$f":"Fællesfunktionsanlæg!CO10","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B385","v":"Køretøjer, entreprenørmaskiner"},"stk.",{"$f":"Genanskaffelsespriser!E385","v":5},1910,1920,1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT11","v":0},{"$f":"Fællesfunktionsanlæg!BU11","v":0},{"$f":"Fællesfunktionsanlæg!BV11","v":0},{"$f":"Fællesfunktionsanlæg!BW11","v":0},{"$f":"Fællesfunktionsanlæg!BX11","v":0},{"$f":"Fællesfunktionsanlæg!BY11","v":0},{"$f":"Fællesfunktionsanlæg!BZ11","v":0},{"$f":"Fællesfunktionsanlæg!CA11","v":0},{"$f":"Fællesfunktionsanlæg!CB11","v":0},{"$f":"Fællesfunktionsanlæg!CC11","v":0},{"$f":"Fællesfunktionsanlæg!CD11","v":0},{"$f":"Fællesfunktionsanlæg!CE11","v":0},{"$f":"Fællesfunktionsanlæg!CF11","v":0},{"$f":"Fællesfunktionsanlæg!CG11","v":0},{"$f":"Fællesfunktionsanlæg!CH11","v":0},{"$f":"Fællesfunktionsanlæg!CI11","v":0},{"$f":"Fællesfunktionsanlæg!CJ11","v":0},{"$f":"Fællesfunktionsanlæg!CK11","v":0},{"$f":"Fællesfunktionsanlæg!CL11","v":0},{"$f":"Fællesfunktionsanlæg!CM11","v":0},{"$f":"Fællesfunktionsanlæg!CN11","v":0},{"$f":"Fællesfunktionsanlæg!CO11","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D11>=DK$2,$AA11/($D11-2009),0)+IF($E11>=DK$2,$AB11/($E11-2009),0)+IF($F11>=DK$2,$AC11/($F11-2009),0)+IF($G11>=DK$2,$AD11/($G11-2009),0)+IF($H11>=DK$2,$AE11/($H11-2009),0)+IF($I11>=DK$2,$AF11/($I11-2009),0)+IF($J11>=DK$2,$AG11/($J11-2009),0)+IF($K11>=DK$2,$AH11/($K11-2009),0)+IF($L11>=DK$2,$AI11/($L11-2009),0)+IF($M11>=DK$2,$AJ11/($M11-2009),0)+IF($N11>=DK$2,$AK11/($N11-2009),0)+IF($O11>=DK$2,$AL11/($O11-2009),0)+IF($P11>=DK$2,$AM11/($P11-2009),0)+IF($Q11>=DK$2,$AN11/($Q11-2009),0)+IF($R11>=DK$2,$AO11/($R11-2009),0)+IF($S11>=DK$2,$AP11/($S11-2009),0)+IF($T11>=DK$2,$AQ11/($T11-2009),0)+IF($U11>=DK$2,$AR11/($U11-2009),0)+IF($V11>=DK$2,$AS11/($V11-2009),0)+IF($W11>=DK$2,$AT11/($W11-2009),0)+IF($X11>=DK$2,$AU11/($X11-2009),0)+IF($Y11>=DK$2,$AV11/($Y11-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B386","v":"Slamsugere"},"stk.",{"$f":"Genanskaffelsespriser!E386","v":5},1910,1920,1930,1940,1950,1960,1970,1980,1987,1992,1997,2002,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,{"$f":"Fællesfunktionsanlæg!BT12","v":0},{"$f":"Fællesfunktionsanlæg!BU12","v":0},{"$f":"Fællesfunktionsanlæg!BV12","v":0},{"$f":"Fællesfunktionsanlæg!BW12","v":0},{"$f":"Fællesfunktionsanlæg!BX12","v":0},{"$f":"Fællesfunktionsanlæg!BY12","v":0},{"$f":"Fællesfunktionsanlæg!BZ12","v":0},{"$f":"Fællesfunktionsanlæg!CA12","v":0},{"$f":"Fællesfunktionsanlæg!CB12","v":0},{"$f":"Fællesfunktionsanlæg!CC12","v":0},{"$f":"Fællesfunktionsanlæg!CD12","v":0},{"$f":"Fællesfunktionsanlæg!CE12","v":0},{"$f":"Fællesfunktionsanlæg!CF12","v":0},{"$f":"Fællesfunktionsanlæg!CG12","v":0},{"$f":"Fællesfunktionsanlæg!CH12","v":0},{"$f":"Fællesfunktionsanlæg!CI12","v":0},{"$f":"Fællesfunktionsanlæg!CJ12","v":0},{"$f":"Fællesfunktionsanlæg!CK12","v":0},{"$f":"Fællesfunktionsanlæg!CL12","v":0},{"$f":"Fællesfunktionsanlæg!CM12","v":0},{"$f":"Fællesfunktionsanlæg!CN12","v":0},{"$f":"Fællesfunktionsanlæg!CO12","v":0},0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},0,{"$f":"IF($D12>=AZ$2,$AA12/($D12-2009),0)+IF($E12>=AZ$2,$AB12/($E12-2009),0)+IF($F12>=AZ$2,$AC12/($F12-2009),0)+IF($G12>=AZ$2,$AD12/($G12-2009),0)+IF($H12>=AZ$2,$AE12/($H12-2009),0)+IF($I12>=AZ$2,$AF12/($I12-2009),0)+IF($J12>=AZ$2,$AG12/($J12-2009),0)+IF($K12>=AZ$2,$AH12/($K12-2009),0)+IF($L12>=AZ$2,$AI12/($L12-2009),0)+IF($M12>=AZ$2,$AJ12/($M12-2009),0)+IF($N12>=AZ$2,$AK12/($N12-2009),0)+IF($O12>=AZ$2,$AL12/($O12-2009),0)+IF($P12>=AZ$2,$AM12/($P12-2009),0)+IF($Q12>=AZ$2,$AN12/($Q12-2009),0)+IF($R12>=AZ$2,$AO12/($R12-2009),0)+IF($S12>=AZ$2,$AP12/($S12-2009),0)+IF($T12>=AZ$2,$AQ12/($T12-2009),0)+IF($U12>=AZ$2,$AR12/($U12-2009),0)+IF($V12>=AZ$2,$AS12/($V12-2009),0)+IF($W12>=AZ$2,$AT12/($W12-2009),0)+IF($X12>=AZ$2,$AU12/($X12-2009),0)+IF($Y12>=AZ$2,$AV12/($Y12-2009),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+Genanskaffelsespriser!B387","v":"Værksteder, garager"},"m2",{"$f":"Genanskaffelsespriser!E387","v":75},{"$f":"D$3+$C13+Fællesfunktionsanlæg!D14","v":1980},{"$f":"E$3+$C13+Fællesfunktionsanlæg!E14","v":1990},{"$f":"F$3+$C13+Fællesfunktionsanlæg!F14","v":2000},{"$f":"G$3+$C13+Fællesfunktionsanlæg!G14","v":2010},{"$f":"H$3+$C13+Fællesfunktionsanlæg!H14","v":2020},{"$f":"I$3+$C13+Fællesfunktionsanlæg!I14","v":2030},{"$f":"J$3+$C13+Fællesfunktionsanlæg!J14","v":2040},{"$f":"K$3+$C13+Fællesfunktionsanlæg!K14","v":2050},{"$f":"L$3+$C13+Fællesfunktionsanlæg!L14","v":2057},{"$f":"M$3+$C13+Fællesfunktionsanlæg!M14","v":2062},{"$f":"N$3+$C13+Fællesfunktionsanlæg!N14","v":2067},{"$f":"O$3+$C13+Fællesfunktionsanlæg!O14","v":2072},{"$f":"P$3+$C13+Fællesfunktionsanlæg!P14","v":2075},{"$f":"Q$3+$C13+Fællesfunktionsanlæg!Q14","v":2076},{"$f":"R$3+$C13+Fællesfunktionsanlæg!R14","v":2077},{"$f":"S$3+$C13+Fællesfunktionsanlæg!S14","v":2078},{"$f":"T$3+$C13+Fællesfunktionsanlæg!T14","v":2079},{"$f":"U$3+$C13+Fællesfunktionsanlæg!U14","v":2080},{"$f":"V$3+$C13+Fællesfunktionsanlæg!V14","v":2081},{"$f":"W$3+$C13+Fællesfunktionsanlæg!W14","v":2082},{"$f":"X$3+$C13+Fællesfunktionsanlæg!X14","v":2083},{"$f":"Y$3+$C13+Fællesfunktionsanlæg!Y14","v":2084},null,{"$f":"Fællesfunktionsanlæg!BT13","v":0},{"$f":"Fællesfunktionsanlæg!BU13","v":0},{"$f":"Fællesfunktionsanlæg!BV13","v":0},{"$f":"Fællesfunktionsanlæg!BW13","v":0},{"$f":"Fællesfunktionsanlæg!BX13","v":0},{"$f":"Fællesfunktionsanlæg!BY13","v":0},{"$f":"Fællesfunktionsanlæg!BZ13","v":0},{"$f":"Fællesfunktionsanlæg!CA13","v":0},{"$f":"Fællesfunktionsanlæg!CB13","v":0},{"$f":"Fællesfunktionsanlæg!CC13","v":3064214.7391799432},{"$f":"Fællesfunktionsanlæg!CD13","v":0},{"$f":"Fællesfunktionsanlæg!CE13","v":0},{"$f":"Fællesfunktionsanlæg!CF13","v":0},{"$f":"Fællesfunktionsanlæg!CG13","v":0},{"$f":"Fællesfunktionsanlæg!CH13","v":0},{"$f":"Fællesfunktionsanlæg!CI13","v":0},{"$f":"Fællesfunktionsanlæg!CJ13","v":0},{"$f":"Fællesfunktionsanlæg!CK13","v":0},{"$f":"Fællesfunktionsanlæg!CL13","v":0},{"$f":"Fællesfunktionsanlæg!CM13","v":0},{"$f":"Fællesfunktionsanlæg!CN13","v":0},{"$f":"Fællesfunktionsanlæg!CO13","v":0},3064214.7391799432,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,57815.372437357422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levetidsforlængelse","år","-"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW4)","v":3873959.295224769},null,{"$f":"SUM(AY4)","v":74474.793438662266},{"$f":"SUM(AZ4)","v":74474.793438662266},74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,74474.793438662266,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,67331.850095187212,2502.1126194739277,2502.1126194739277,2502.1126194739277,2502.1126194739277,2502.1126194739277,0,0,0,0,0,0,0,{"$f":"SUM(DL4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Afskrivninger i alt","index":11,"n_rows":24,"n_cols":102,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[null,"Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning","Afskrivning"]
[null,2010,{"$f":"B2+1","v":2011},{"$f":"C2+1","v":2012},{"$f":"D2+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AR2+1","v":2053},{"$f":"AS2+1","v":2054},{"$f":"AT2+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,{"$f":"BO2+1","v":2076},{"$f":"BP2+1","v":2077},{"$f":"BQ2+1","v":2078},2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,{"$f":"CL2+1","v":2099},{"$f":"CM2+1","v":2100},{"$f":"CN2+1","v":2101},2102,2103,2104,2105,2106,2107,2108,2109,2110]
["Produktionsanlæg",{"$f":"'Afs. Produktion'!AY3518","v":6927876.3423077203},{"$f":"'Afs. Produktion'!AZ3518","v":6927876.3423077203},{"$f":"'Afs. Produktion'!BA3518","v":6894059.7113669477},{"$f":"'Afs. Produktion'!BB3518","v":5314755.4885139912},{"$f":"'Afs. Produktion'!BC3518","v":5314755.4885139912},{"$f":"'Afs. Produktion'!BD3518","v":4493850.3313282682},{"$f":"'Afs. Produktion'!BE3518","v":4310457.5790602667},{"$f":"'Afs. Produktion'!BF3518","v":4310457.5790602667},{"$f":"'Afs. Produktion'!BG3518","v":3947584.9917634386},{"$f":"'Afs. Produktion'!BH3518","v":3947584.9917634386},{"$f":"'Afs. Produktion'!BI3518","v":3947584.9917634386},{"$f":"'Afs. Produktion'!BJ3518","v":3947584.9917634386},{"$f":"'Afs. Produktion'!BK3518","v":3748912.2849864014},{"$f":"'Afs. Produktion'!BL3518","v":3376587.0129544134},{"$f":"'Afs. Produktion'!BM3518","v":3376587.0129544134},{"$f":"'Afs. Produktion'!BN3518","v":3151561.0229141763},{"$f":"'Afs. Produktion'!BO3518","v":2833366.0121318693},{"$f":"'Afs. Produktion'!BP3518","v":2833366.0121318693},{"$f":"'Afs. Produktion'!BQ3518","v":2526139.9026511861},{"$f":"'Afs. Produktion'!BR3518","v":2526139.9026511861},{"$f":"'Afs. Produktion'!BS3518","v":2526139.9026511861},{"$f":"'Afs. Produktion'!BT3518","v":2526139.9026511861},{"$f":"'Afs. Produktion'!BU3518","v":2526139.9026511861},{"$f":"'Afs. Produktion'!BV3518","v":2359750.1529040188},{"$f":"'Afs. Produktion'!BW3518","v":2359750.1529040188},{"$f":"'Afs. Produktion'!BX3518","v":2359750.1529040188},{"$f":"'Afs. Produktion'!BY3518","v":1890420.196196333},{"$f":"'Afs. Produktion'!BZ3518","v":1890420.196196333},{"$f":"'Afs. Produktion'!CA3518","v":1687979.7025184205},{"$f":"'Afs. Produktion'!CB3518","v":1687979.7025184205},{"$f":"'Afs. Produktion'!CC3518","v":1687979.7025184205},{"$f":"'Afs. Produktion'!CD3518","v":1687979.7025184205},{"$f":"'Afs. Produktion'!CE3518","v":1687979.7025184205},{"$f":"'Afs. Produktion'!CF3518","v":1493866.738096216},{"$f":"'Afs. Produktion'!CG3518","v":1493866.738096216},{"$f":"'Afs. Produktion'!CH3518","v":1493866.738096216},{"$f":"'Afs. Produktion'!CI3518","v":1493866.738096216},{"$f":"'Afs. Produktion'!CJ3518","v":1493866.738096216},{"$f":"'Afs. Produktion'!CK3518","v":1123165.2415778912},{"$f":"'Afs. Produktion'!CL3518","v":1123165.2415778912},{"$f":"'Afs. Produktion'!CM3518","v":1123165.2415778912},{"$f":"'Afs. Produktion'!CN3518","v":1123165.2415778912},{"$f":"'Afs. Produktion'!CO3518","v":1123165.2415778912},{"$f":"'Afs. Produktion'!CP3518","v":395323.08147577476},{"$f":"'Afs. Produktion'!CQ3518","v":395323.08147577476},{"$f":"'Afs. Produktion'!CR3518","v":395323.08147577476},{"$f":"'Afs. Produktion'!CS3518","v":395323.08147577476},{"$f":"'Afs. Produktion'!CT3518","v":395323.08147577476},{"$f":"'Afs. Produktion'!CU3518","v":380881.86126892897},{"$f":"'Afs. Produktion'!CV3518","v":380881.86126892897},{"$f":"'Afs. Produktion'!CW3518","v":380881.86126892897},{"$f":"'Afs. Produktion'!CX3518","v":380881.86126892897},{"$f":"'Afs. Produktion'!CY3518","v":311839.57309818582},{"$f":"'Afs. Produktion'!CZ3518","v":294447.8797020365},{"$f":"'Afs. Produktion'!DA3518","v":294447.8797020365},{"$f":"'Afs. Produktion'!DB3518","v":294447.8797020365},{"$f":"'Afs. Produktion'!DC3518","v":35871.000037688893},{"$f":"'Afs. Produktion'!DD3518","v":35871.000037688893},{"$f":"'Afs. Produktion'!DE3518","v":0},{"$f":"'Afs. Produktion'!DF3518","v":0},{"$f":"'Afs. Produktion'!DG3518","v":0},{"$f":"'Afs. Produktion'!DH3518","v":0},{"$f":"'Afs. Produktion'!DI3518","v":0},{"$f":"'Afs. Produktion'!DJ3518","v":0},{"$f":"'Afs. Produktion'!DK3518","v":0},{"$f":"'Afs. Produktion'!DL3518","v":0},{"$f":"'Afs. Produktion'!DM3518","v":0},{"$f":"'Afs. Produktion'!DN3518","v":0},{"$f":"'Afs. Produktion'!DO3518","v":0},{"$f":"'Afs. Produktion'!DP3518","v":0},{"$f":"'Afs. Produktion'!DQ3518","v":0},{"$f":"'Afs. Produktion'!DR3518","v":0},{"$f":"'Afs. Produktion'!DS3518","v":0},{"$f":"'Afs. Produktion'!DT3518","v":0},{"$f":"'Afs. Produktion'!DU3518","v":0},{"$f":"'Afs. Produktion'!DV3518","v":0},{"$f":"'Afs. Produktion'!DW3518","v":0},{"$f":"'Afs. Produktion'!DX3518","v":0},{"$f":"'Afs. Produktion'!DY3518","v":0},{"$f":"'Afs. Produktion'!DZ3518","v":0},{"$f":"'Afs. Produktion'!EA3518","v":0},{"$f":"'Afs. Produktion'!EB3518","v":0},{"$f":"'Afs. Produktion'!EC3518","v":0},{"$f":"'Afs. Produktion'!ED3518","v":0},{"$f":"'Afs. Produktion'!EE3518","v":0},{"$f":"'Afs. Produktion'!EF3518","v":0},{"$f":"'Afs. Produktion'!EG3518","v":0},{"$f":"'Afs. Produktion'!EH3518","v":0},{"$f":"'Afs. Produktion'!EI3518","v":0},{"$f":"'Afs. Produktion'!EJ3518","v":0},{"$f":"'Afs. Produktion'!EK3518","v":0},{"$f":"'Afs. Produktion'!EL3518","v":0},{"$f":"'Afs. Produktion'!EM3518","v":0},{"$f":"'Afs. Produktion'!EN3518","v":0},{"$f":"'Afs. Produktion'!EO3518","v":0},{"$f":"'Afs. Produktion'!EP3518","v":0},{"$f":"'Afs. Produktion'!EQ3518","v":0},{"$f":"'Afs. Produktion'!ER3518","v":0},{"$f":"'Afs. Produktion'!ES3518","v":0},{"$f":"'Afs. Produktion'!ET3518","v":0},{"$f":"'Afs. Produktion'!EU3518","v":0}]
["Distributionsanlæg",{"$f":"'Afs. Distribution'!AY409","v":55729317.576740362},{"$f":"'Afs. Distribution'!AZ409","v":53578322.45854909},{"$f":"'Afs. Distribution'!BA409","v":53510691.233986035},{"$f":"'Afs. Distribution'!BB409","v":52358950.152294122},{"$f":"'Afs. Distribution'!BC409","v":52234639.238849036},{"$f":"'Afs. Distribution'!BD409","v":52220124.504363187},{"$f":"'Afs. Distribution'!BE409","v":51998267.615838394},{"$f":"'Afs. Distribution'!BF409","v":51975838.665827274},{"$f":"'Afs. Distribution'!BG409","v":51403673.863200217},{"$f":"'Afs. Distribution'!BH409","v":51291251.908260837},{"$f":"'Afs. Distribution'!BI409","v":51138751.908260837},{"$f":"'Afs. Distribution'!BJ409","v":49581190.574547224},{"$f":"'Afs. Distribution'!BK409","v":49445928.125421122},{"$f":"'Afs. Distribution'!BL409","v":49372169.503163941},{"$f":"'Afs. Distribution'!BM409","v":49123547.676273771},{"$f":"'Afs. Distribution'!BN409","v":49094518.207302071},{"$f":"'Afs. Distribution'!BO409","v":47731122.54716856},{"$f":"'Afs. Distribution'!BP409","v":47686264.647146322},{"$f":"'Afs. Distribution'!BQ409","v":47580934.026743859},{"$f":"'Afs. Distribution'!BR409","v":47356090.116865091},{"$f":"'Afs. Distribution'!BS409","v":47051090.116865091},{"$f":"'Afs. Distribution'!BT409","v":44953056.224514559},{"$f":"'Afs. Distribution'!BU409","v":44953056.224514559},{"$f":"'Afs. Distribution'!BV409","v":43943911.763310142},{"$f":"'Afs. Distribution'!BW409","v":43880310.830849864},{"$f":"'Afs. Distribution'!BX409","v":43878375.532918416},{"$f":"'Afs. Distribution'!BY409","v":43868537.718292087},{"$f":"'Afs. Distribution'!BZ409","v":43842619.820501454},{"$f":"'Afs. Distribution'!CA409","v":43550974.177092336},{"$f":"'Afs. Distribution'!CB409","v":43550974.177092336},{"$f":"'Afs. Distribution'!CC409","v":43550974.177092336},{"$f":"'Afs. Distribution'!CD409","v":37226781.599109508},{"$f":"'Afs. Distribution'!CE409","v":37226781.599109508},{"$f":"'Afs. Distribution'!CF409","v":35504332.958483249},{"$f":"'Afs. Distribution'!CG409","v":35504332.958483249},{"$f":"'Afs. Distribution'!CH409","v":35504332.958483249},{"$f":"'Afs. Distribution'!CI409","v":35504332.958483249},{"$f":"'Afs. Distribution'!CJ409","v":35504332.958483249},{"$f":"'Afs. Distribution'!CK409","v":34659220.218978696},{"$f":"'Afs. Distribution'!CL409","v":34659220.218978696},{"$f":"'Afs. Distribution'!CM409","v":34659220.218978696},{"$f":"'Afs. Distribution'!CN409","v":13461469.175621971},{"$f":"'Afs. Distribution'!CO409","v":13219806.616866386},{"$f":"'Afs. Distribution'!CP409","v":13095011.450655777},{"$f":"'Afs. Distribution'!CQ409","v":12951042.067177514},{"$f":"'Afs. Distribution'!CR409","v":12900240.496477049},{"$f":"'Afs. Distribution'!CS409","v":12550014.295779582},{"$f":"'Afs. Distribution'!CT409","v":12470167.233739994},{"$f":"'Afs. Distribution'!CU409","v":11388629.54246236},{"$f":"'Afs. Distribution'!CV409","v":10996758.72810222},{"$f":"'Afs. Distribution'!CW409","v":10403458.72810222},{"$f":"'Afs. Distribution'!CX409","v":10403458.72810222},{"$f":"'Afs. Distribution'!CY409","v":10403458.72810222},{"$f":"'Afs. Distribution'!CZ409","v":8617396.2722985763},{"$f":"'Afs. Distribution'!DA409","v":8617396.2722985763},{"$f":"'Afs. Distribution'!DB409","v":8617396.2722985763},{"$f":"'Afs. Distribution'!DC409","v":8617396.2722985763},{"$f":"'Afs. Distribution'!DD409","v":8617396.2722985763},{"$f":"'Afs. Distribution'!DE409","v":7560003.4793088958},{"$f":"'Afs. Distribution'!DF409","v":7560003.4793088958},{"$f":"'Afs. Distribution'!DG409","v":7560003.4793088958},{"$f":"'Afs. Distribution'!DH409","v":7560003.4793088958},{"$f":"'Afs. Distribution'!DI409","v":7560003.4793088958},{"$f":"'Afs. Distribution'!DJ409","v":5596612.2173398687},{"$f":"'Afs. Distribution'!DK409","v":5596612.2173398687},{"$f":"'Afs. Distribution'!DL409","v":5596612.2173398687},{"$f":"'Afs. Distribution'!DM409","v":5161044.0132822646},{"$f":"'Afs. Distribution'!DN409","v":5055493.5804458866},{"$f":"'Afs. Distribution'!DO409","v":4018987.2648273711},{"$f":"'Afs. Distribution'!DP409","v":3656508.2050273963},{"$f":"'Afs. Distribution'!DQ409","v":2002548.4044713352},{"$f":"'Afs. Distribution'!DR409","v":1231060.4229311936},{"$f":"'Afs. Distribution'!DS409","v":361570.77522009407},{"$f":"'Afs. Distribution'!DT409","v":126606.11729099925},{"$f":"'Afs. Distribution'!DU409","v":0},{"$f":"'Afs. Distribution'!DV409","v":0},{"$f":"'Afs. Distribution'!DW409","v":0},{"$f":"'Afs. Distribution'!DX409","v":0},{"$f":"'Afs. Distribution'!DY409","v":0},{"$f":"'Afs. Distribution'!DZ409","v":0},{"$f":"'Afs. Distribution'!EA409","v":0},{"$f":"'Afs. Distribution'!EB409","v":0},{"$f":"'Afs. Distribution'!EC409","v":0},{"$f":"'Afs. Distribution'!ED409","v":0},{"$f":"'Afs. Distribution'!EE409","v":0},{"$f":"'Afs. Distribution'!EF409","v":0},{"$f":"'Afs. Distribution'!EG409","v":0},{"$f":"'Afs. Distribution'!EH409","v":0},{"$f":"'Afs. Distribution'!EI409","v":0},{"$f":"'Afs. Distribution'!EJ409","v":0},{"$f":"'Afs. Distribution'!EK409","v":0},{"$f":"'Afs. Distribution'!EL409","v":0},{"$f":"'Afs. Distribution'!EM409","v":0},{"$f":"'Afs. Distribution'!EN409","v":0},{"$f":"'Afs. Distribution'!EO409","v":0},{"$f":"'Afs. Distribution'!EP409","v":0},{"$f":"'Afs. Distribution'!EQ409","v":0},{"$f":"'Afs. Distribution'!ER409","v":0},{"$f":"'Afs. Distribution'!ES409","v":0},{"$f":"'Afs. Distribution'!ET409","v":0},{"$f":"'Afs. Distribution'!EU409","v":0}]
["Fællesfunktionsanlæg",{"$f":"'Afs. Fællesfunktion'!AY16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!AZ16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BA16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BB16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BC16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BD16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BE16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BF16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BG16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BH16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BI16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BJ16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BK16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BL16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BM16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BN16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BO16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BP16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BQ16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BR16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BS16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BT16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BU16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BV16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BW16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BX16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BY16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!BZ16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CA16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CB16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CC16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CD16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CE16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CF16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CG16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CH16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CI16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CJ16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CK16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CL16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CM16","v":74474.793438662266},{"$f":"'Afs. Fællesfunktion'!CN16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CO16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CP16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CQ16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CR16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CS16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CT16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CU16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CV16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CW16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CX16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CY16","v":67331.850095187212},{"$f":"'Afs. Fællesfunktion'!CZ16","v":2502.1126194739277},{"$f":"'Afs. Fællesfunktion'!DA16","v":2502.1126194739277},{"$f":"'Afs. Fællesfunktion'!DB16","v":2502.1126194739277},{"$f":"'Afs. Fællesfunktion'!DC16","v":2502.1126194739277},{"$f":"'Afs. Fællesfunktion'!DD16","v":2502.1126194739277},{"$f":"'Afs. Fællesfunktion'!DE16","v":0},{"$f":"'Afs. Fællesfunktion'!DF16","v":0},{"$f":"'Afs. Fællesfunktion'!DG16","v":0},{"$f":"'Afs. Fællesfunktion'!DH16","v":0},{"$f":"'Afs. Fællesfunktion'!DI16","v":0},{"$f":"'Afs. Fællesfunktion'!DJ16","v":0},{"$f":"'Afs. Fællesfunktion'!DK16","v":0},{"$f":"'Afs. Fællesfunktion'!DL16","v":0},{"$f":"'Afs. Fællesfunktion'!DM16","v":0},{"$f":"'Afs. Fællesfunktion'!DN16","v":0},{"$f":"'Afs. Fællesfunktion'!DO16","v":0},{"$f":"'Afs. Fællesfunktion'!DP16","v":0},{"$f":"'Afs. Fællesfunktion'!DQ16","v":0},{"$f":"'Afs. Fællesfunktion'!DR16","v":0},{"$f":"'Afs. Fællesfunktion'!DS16","v":0},{"$f":"'Afs. Fællesfunktion'!DT16","v":0},{"$f":"'Afs. Fællesfunktion'!DU16","v":0},{"$f":"'Afs. Fællesfunktion'!DV16","v":0},{"$f":"'Afs. Fællesfunktion'!DW16","v":0},{"$f":"'Afs. Fællesfunktion'!DX16","v":0},{"$f":"'Afs. Fællesfunktion'!DY16","v":0},{"$f":"'Afs. Fællesfunktion'!DZ16","v":0},{"$f":"'Afs. Fællesfunktion'!EA16","v":0},{"$f":"'Afs. Fællesfunktion'!EB16","v":0},{"$f":"'Afs. Fællesfunktion'!EC16","v":0},{"$f":"'Afs. Fællesfunktion'!ED16","v":0},{"$f":"'Afs. Fællesfunktion'!EE16","v":0},{"$f":"'Afs. Fællesfunktion'!EF16","v":0},{"$f":"'Afs. Fællesfunktion'!EG16","v":0},{"$f":"'Afs. Fællesfunktion'!EH16","v":0},{"$f":"'Afs. Fællesfunktion'!EI16","v":0},{"$f":"'Afs. Fællesfunktion'!EJ16","v":0},{"$f":"'Afs. Fællesfunktion'!EK16","v":0},{"$f":"'Afs. Fællesfunktion'!EL16","v":0},{"$f":"'Afs. Fællesfunktion'!EM16","v":0},{"$f":"'Afs. Fællesfunktion'!EN16","v":0},{"$f":"'Afs. Fællesfunktion'!EO16","v":0},{"$f":"'Afs. Fællesfunktion'!EP16","v":0},{"$f":"'Afs. Fællesfunktion'!EQ16","v":0},{"$f":"'Afs. Fællesfunktion'!ER16","v":0},{"$f":"'Afs. Fællesfunktion'!ES16","v":0},{"$f":"'Afs. Fællesfunktion'!ET16","v":0},{"$f":"'Afs. Fællesfunktion'!EU16","v":0}]
["Øvrige aktiver",{"$f":"'Øvrige aktiver'!F56","v":0},{"$f":"'Øvrige aktiver'!G56","v":0},{"$f":"'Øvrige aktiver'!H56","v":0},{"$f":"'Øvrige aktiver'!I56","v":0},{"$f":"'Øvrige aktiver'!J56","v":0},{"$f":"'Øvrige aktiver'!K56","v":0},{"$f":"'Øvrige aktiver'!L56","v":0},{"$f":"'Øvrige aktiver'!M56","v":0},{"$f":"'Øvrige aktiver'!N56","v":0},{"$f":"'Øvrige aktiver'!O56","v":0},{"$f":"'Øvrige aktiver'!P56","v":0},{"$f":"'Øvrige aktiver'!Q56","v":0},{"$f":"'Øvrige aktiver'!R56","v":0},{"$f":"'Øvrige aktiver'!S56","v":0},{"$f":"'Øvrige aktiver'!T56","v":0},{"$f":"'Øvrige aktiver'!U56","v":0},{"$f":"'Øvrige aktiver'!V56","v":0},{"$f":"'Øvrige aktiver'!W56","v":0},{"$f":"'Øvrige aktiver'!X56","v":0},{"$f":"'Øvrige aktiver'!Y56","v":0},{"$f":"'Øvrige aktiver'!Z56","v":0},{"$f":"'Øvrige aktiver'!AA56","v":0},{"$f":"'Øvrige aktiver'!AB56","v":0},{"$f":"'Øvrige aktiver'!AC56","v":0},{"$f":"'Øvrige aktiver'!AD56","v":0},{"$f":"'Øvrige aktiver'!AE56","v":0},{"$f":"'Øvrige aktiver'!AF56","v":0},{"$f":"'Øvrige aktiver'!AG56","v":0},{"$f":"'Øvrige aktiver'!AH56","v":0},{"$f":"'Øvrige aktiver'!AI56","v":0},{"$f":"'Øvrige aktiver'!AJ56","v":0},{"$f":"'Øvrige aktiver'!AK56","v":0},{"$f":"'Øvrige aktiver'!AL56","v":0},{"$f":"'Øvrige aktiver'!AM56","v":0},{"$f":"'Øvrige aktiver'!AN56","v":0},{"$f":"'Øvrige aktiver'!AO56","v":0},{"$f":"'Øvrige aktiver'!AP56","v":0},{"$f":"'Øvrige aktiver'!AQ56","v":0},{"$f":"'Øvrige aktiver'!AR56","v":0},{"$f":"'Øvrige aktiver'!AS56","v":0},{"$f":"'Øvrige aktiver'!AT56","v":0},{"$f":"'Øvrige aktiver'!AU56","v":0},{"$f":"'Øvrige aktiver'!AV56","v":0},{"$f":"'Øvrige aktiver'!AW56","v":0},{"$f":"'Øvrige aktiver'!AX56","v":0},{"$f":"'Øvrige aktiver'!AY56","v":0},{"$f":"'Øvrige aktiver'!AZ56","v":0},{"$f":"'Øvrige aktiver'!BA56","v":0},{"$f":"'Øvrige aktiver'!BB56","v":0},{"$f":"'Øvrige aktiver'!BC56","v":0},{"$f":"'Øvrige aktiver'!BD56","v":0},{"$f":"'Øvrige aktiver'!BE56","v":0},{"$f":"'Øvrige aktiver'!BF56","v":0},{"$f":"'Øvrige aktiver'!BG56","v":0},{"$f":"'Øvrige aktiver'!BH56","v":0},{"$f":"'Øvrige aktiver'!BI56","v":0},{"$f":"'Øvrige aktiver'!BJ56","v":0},{"$f":"'Øvrige aktiver'!BK56","v":0},{"$f":"'Øvrige aktiver'!BL56","v":0},{"$f":"'Øvrige aktiver'!BM56","v":0},{"$f":"'Øvrige aktiver'!BN56","v":0},{"$f":"'Øvrige aktiver'!BO56","v":0},{"$f":"'Øvrige aktiver'!BP56","v":0},{"$f":"'Øvrige aktiver'!BQ56","v":0},{"$f":"'Øvrige aktiver'!BR56","v":0},{"$f":"'Øvrige aktiver'!BS56","v":0},{"$f":"'Øvrige aktiver'!BT56","v":0},{"$f":"'Øvrige aktiver'!BU56","v":0},{"$f":"'Øvrige aktiver'!BV56","v":0},{"$f":"'Øvrige aktiver'!BW56","v":0},{"$f":"'Øvrige aktiver'!BX56","v":0},{"$f":"'Øvrige aktiver'!BY56","v":0},{"$f":"'Øvrige aktiver'!BZ56","v":0},{"$f":"'Øvrige aktiver'!CA56","v":0},{"$f":"'Øvrige aktiver'!CB56","v":0},{"$f":"'Øvrige aktiver'!CC56","v":0},{"$f":"'Øvrige aktiver'!CD56","v":0},{"$f":"'Øvrige aktiver'!CE56","v":0},{"$f":"'Øvrige aktiver'!CF56","v":0},{"$f":"'Øvrige aktiver'!CG56","v":0},{"$f":"'Øvrige aktiver'!CH56","v":0},{"$f":"'Øvrige aktiver'!CI56","v":0},{"$f":"'Øvrige aktiver'!CJ56","v":0},{"$f":"'Øvrige aktiver'!CK56","v":0},{"$f":"'Øvrige aktiver'!CL56","v":0},{"$f":"'Øvrige aktiver'!CM56","v":0},{"$f":"'Øvrige aktiver'!CN56","v":0},{"$f":"'Øvrige aktiver'!CO56","v":0},{"$f":"'Øvrige aktiver'!CP56","v":0},{"$f":"'Øvrige aktiver'!CQ56","v":0},{"$f":"'Øvrige aktiver'!CR56","v":0},{"$f":"'Øvrige aktiver'!CS56","v":0},{"$f":"'Øvrige aktiver'!CT56","v":0},{"$f":"'Øvrige aktiver'!CU56","v":0},{"$f":"'Øvrige aktiver'!CV56","v":0},{"$f":"'Øvrige aktiver'!CW56","v":0},{"$f":"'Øvrige aktiver'!CX56","v":0},{"$f":"'Øvrige aktiver'!CY56","v":0},{"$f":"'Øvrige aktiver'!CZ56","v":0},{"$f":"'Øvrige aktiver'!DA56","v":0},{"$f":"'Øvrige aktiver'!DB56","v":0}]
[]
["Afskrivninger i alt",{"$f":"SUM(B3:B6)","v":62731668.712486751},{"$f":"SUM(C3:C6)","v":60580673.594295479},60479225.738791652,57748180.434246778,57623869.520801693,56788449.629130118,56383199.988337323,56360771.038326204,55425733.648402318,55313311.693462938,55160811.693462938,53603250.359749325,53269315.203846186,52823231.309557021,52574609.48266685,52320554.023654915,50638963.352739096,50594105.452716857,50181548.722833708,49956704.81295494,49651704.81295494,47553670.920604408,47553670.920604408,46378136.709652826,46314535.777192548,46312600.4792611,45833432.707927085,45807514.810136452,45313428.67304942,45313428.67304942,45313428.67304942,38989236.095066592,38989236.095066592,37072674.490018129,37072674.490018129,37072674.490018129,37072674.490018129,37072674.490018129,35856860.253995255,35856860.253995255,35856860.253995255,14651966.26729505,14410303.708539464,13557666.382226739,13413696.998748474,13362895.428048011,13012669.227350544,12932822.165310957,11836843.253826475,11444972.439466335,10851672.439466335,10851672.439466335,10782630.151295593,8914346.264620088,8914346.264620088,8914346.264620088,8655769.3849557396,8655769.3849557396,7560003.4793088958,7560003.4793088958,7560003.4793088958,7560003.4793088958,7560003.4793088958,5596612.2173398687,5596612.2173398687,{"$f":"SUM(BO3:BO6)","v":5596612.2173398687},5161044.0132822646,5055493.5804458866,4018987.2648273711,3656508.2050273963,2002548.4044713352,1231060.4229311936,361570.77522009407,126606.11729099925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["2010-indberetning",62953550.063002199,60802554.944810927,60701107.0893071,57970061.784762233,57845750.871317148,57010330.979645573,56605081.338852778,56582652.388841659,55647614.998917773,55535193.043978393,55382693.043978393,53825131.71026478,53491196.554361641,53045112.660072476,52796490.833182305,52542435.37417037,50860844.703254551,50815986.803232312,50403430.073349163,50178586.163470395,49873586.163470395,47775552.271119863,47775552.271119863,46545596.915790163,46481995.983329885,46480060.685398437,46000892.914064422,45974975.016273789,45313428.67304942,45313428.67304942,45313428.67304942,38989236.095066592,38989236.095066592,37072674.490018129,37072674.490018129,37072674.490018129,37072674.490018129,37072674.490018129,35856860.253995255,35856860.253995255,35856860.253995255,14651966.26729505,14410303.708539464,13557666.382226739,13413696.998748474,13362895.428048011,13012669.227350544,12932822.165310957,11836843.253826475,11444972.439466335,10851672.439466335,10851672.439466335,10782630.151295593,8914346.264620088,8914346.264620088,8914346.264620088,8655769.3849557396,8655769.3849557396,7560003.4793088958,7560003.4793088958,7560003.4793088958,7560003.4793088958,7560003.4793088958,5596612.2173398687,5596612.2173398687,5596612.2173398687,5161044.0132822646,5055493.5804458866,4018987.2648273711,3656508.2050273963,2002548.4044713352,1231060.4229311936,361570.77522009407,126606.11729099925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2011-indberetning",62731668.712486751,60580673.594295479,60479225.738791652,57748180.434246778,57623869.520801693,56788449.629130118,56383199.988337323,56360771.038326204,55425733.648402318,55313311.693462938,55160811.693462938,53603250.359749325,53269315.203846186,52823231.309557021,52574609.48266685,52320554.023654915,50638963.352739096,50594105.452716857,50181548.722833708,49956704.81295494,49651704.81295494,47553670.920604408,47553670.920604408,46378136.709652826,46314535.777192548,46312600.4792611,45833432.707927085,45807514.810136452,45313428.67304942,45313428.67304942,45313428.67304942,38989236.095066592,38989236.095066592,37072674.490018129,37072674.490018129,37072674.490018129,37072674.490018129,37072674.490018129,35856860.253995255,35856860.253995255,35856860.253995255,14651966.26729505,14410303.708539464,13557666.382226739,13413696.998748474,13362895.428048011,13012669.227350544,12932822.165310957,11836843.253826475,11444972.439466335,10851672.439466335,10851672.439466335,10782630.151295593,8914346.264620088,8914346.264620088,8914346.264620088,8655769.3849557396,8655769.3849557396,7560003.4793088958,7560003.4793088958,7560003.4793088958,7560003.4793088958,7560003.4793088958,5596612.2173398687,5596612.2173398687,5596612.2173398687,5161044.0132822646,5055493.5804458866,4018987.2648273711,3656508.2050273963,2002548.4044713352,1231060.4229311936,361570.77522009407,126606.11729099925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Forskel i afskrivninger",{"$f":"B12-B13","v":221881.35051544756},{"$f":"C12-C13","v":221881.35051544756},221881.35051544756,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,221881.35051545501,167460.20613733679,167460.20613733679,167460.20613733679,167460.20613733679,167460.20613733679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO12-BO13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Restafskrivning i 2012",{"$f":"SUM(D15:CX15)","v":5496809.3915112317}]
["Salgssum i alt",0]
[]
["Nettorestafskrivning i 2012",{"$f":"B18-B19","v":5496809.3915112317}]
[]
[]
["Afskrivning plus nettorestafskrivning i 2012",{"$f":"D8+B21","v":65976035.130302884}]

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

{"sheet":"Kontrol Pro.","index":13,"n_rows":3518,"n_cols":73,"rows_kept":1125,"cut":true,"hidden":true,"merged":[[0,72,1,72],[0,49,0,70],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,25,1,25],[0,26,0,47],[0,48,1,48]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["Produktionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Beregnet\nenhedspris","Nedskrevet genanskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genanskaffelses værdi \ni alt","Nedskrevet anskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levetidsforslængelser"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},{"$f":"+Q2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},{"$f":"+AN2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BJ2+1","v":2001},{"$f":"+BK2+1","v":2002},2003,2004,2005,2006,2007,2008,2009,"Mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},{"$f":"+E3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},{"$f":"+AB3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AX3+10","v":1915},{"$f":"+AY3+10","v":1925},1935,1945,1955,1965,1975,1982,1987,{"$f":"+BF3+10","v":1992},1997,{"$f":"+BJ2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Renseanlæg 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5,AW506,AW531,AW556)","v":131666189.17570035}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW6:AW505)","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 1","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D6","v":0},{"$f":"Produktionsanlæg!E6","v":0},{"$f":"Produktionsanlæg!F6","v":0},{"$f":"Produktionsanlæg!G6","v":0},{"$f":"Produktionsanlæg!H6","v":0},{"$f":"Produktionsanlæg!I6","v":0},{"$f":"Produktionsanlæg!J6","v":0},{"$f":"Produktionsanlæg!K6","v":0},{"$f":"Produktionsanlæg!L6","v":0},{"$f":"Produktionsanlæg!M6","v":0},{"$f":"Produktionsanlæg!N6","v":0},{"$f":"Produktionsanlæg!O6","v":0},{"$f":"Produktionsanlæg!P6","v":0},{"$f":"Produktionsanlæg!Q6","v":0},{"$f":"Produktionsanlæg!R6","v":0},{"$f":"Produktionsanlæg!S6","v":0},{"$f":"Produktionsanlæg!T6","v":0},{"$f":"Produktionsanlæg!U6","v":0},{"$f":"Produktionsanlæg!V6","v":0},{"$f":"Produktionsanlæg!W6","v":0},{"$f":"Produktionsanlæg!X6","v":0},{"$f":"Produktionsanlæg!Y6","v":0},{"$f":"IF(COUNTIF(D6:Y6,\"<>0\")<=1,IF(SUM(D6:Y6)=0,0,(IF(SUM(D6:Y6)>0,IF(SUM(D6:Y6)<400,(1.2675*45967*SUM(D6:Y6)^(-0.4664)),(IF(SUM(D6:Y6)<2000,(39128*SUM(D6:Y6)^(-0.37661)),IF(SUM(D6:Y6)<5000,18893*SUM(D6:Y6)^(-0.28083),IF(SUM(D6:Y6)<100000,29680*SUM(D6:Y6)^(-0.24475),1773.1))))*100/115)*SUM(D6:Y6)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D6:Y6)),$A$571)","v":0},{"$f":"D6*$Z6","v":0},{"$f":"E6*$Z6","v":0},{"$f":"F6*$Z6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA6:AV6)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA6","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB6","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC6","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD6","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE6","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF6","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG6","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH6","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI6","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ6","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK6","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL6","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM6","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN6","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO6","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP6","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ6","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR6","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS6","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT6","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU6","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV6","v":0},{"$f":"SUM(D6:Y6)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D7","v":0},{"$f":"Produktionsanlæg!E7","v":0},{"$f":"Produktionsanlæg!F7","v":0},{"$f":"Produktionsanlæg!G7","v":0},{"$f":"Produktionsanlæg!H7","v":0},{"$f":"Produktionsanlæg!I7","v":0},{"$f":"Produktionsanlæg!J7","v":0},{"$f":"Produktionsanlæg!K7","v":0},{"$f":"Produktionsanlæg!L7","v":0},{"$f":"Produktionsanlæg!M7","v":0},{"$f":"Produktionsanlæg!N7","v":0},{"$f":"Produktionsanlæg!O7","v":0},{"$f":"Produktionsanlæg!P7","v":0},{"$f":"Produktionsanlæg!Q7","v":0},{"$f":"Produktionsanlæg!R7","v":0},{"$f":"Produktionsanlæg!S7","v":0},{"$f":"Produktionsanlæg!T7","v":0},{"$f":"Produktionsanlæg!U7","v":0},{"$f":"Produktionsanlæg!V7","v":0},{"$f":"Produktionsanlæg!W7","v":0},{"$f":"Produktionsanlæg!X7","v":0},{"$f":"Produktionsanlæg!Y7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D7:Y7,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 2","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D8","v":0},{"$f":"Produktionsanlæg!E8","v":0},{"$f":"Produktionsanlæg!F8","v":0},{"$f":"Produktionsanlæg!G8","v":0},{"$f":"Produktionsanlæg!H8","v":0},{"$f":"Produktionsanlæg!I8","v":0},{"$f":"Produktionsanlæg!J8","v":0},{"$f":"Produktionsanlæg!K8","v":0},{"$f":"Produktionsanlæg!L8","v":0},{"$f":"Produktionsanlæg!M8","v":0},{"$f":"Produktionsanlæg!N8","v":0},{"$f":"Produktionsanlæg!O8","v":0},{"$f":"Produktionsanlæg!P8","v":0},{"$f":"Produktionsanlæg!Q8","v":0},{"$f":"Produktionsanlæg!R8","v":0},{"$f":"Produktionsanlæg!S8","v":0},{"$f":"Produktionsanlæg!T8","v":0},{"$f":"Produktionsanlæg!U8","v":0},{"$f":"Produktionsanlæg!V8","v":0},{"$f":"Produktionsanlæg!W8","v":0},{"$f":"Produktionsanlæg!X8","v":0},{"$f":"Produktionsanlæg!Y8","v":0},{"$f":"IF(COUNTIF(D8:Y8,\"<>0\")<=1,IF(SUM(D8:Y8)=0,0,(IF(SUM(D8:Y8)>0,IF(SUM(D8:Y8)<400,(1.2675*45967*SUM(D8:Y8)^(-0.4664)),(IF(SUM(D8:Y8)<2000,(39128*SUM(D8:Y8)^(-0.37661)),IF(SUM(D8:Y8)<5000,18893*SUM(D8:Y8)^(-0.28083),IF(SUM(D8:Y8)<100000,29680*SUM(D8:Y8)^(-0.24475),1773.1))))*100/115)*SUM(D8:Y8)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D8:Y8)),$A$571)","v":0},{"$f":"D8*$Z8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA8:AV8)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE8","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF8","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG8","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH8","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU8","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV8","v":0},{"$f":"SUM(D8:Y8)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D9","v":0},{"$f":"Produktionsanlæg!E9","v":0},{"$f":"Produktionsanlæg!F9","v":0},{"$f":"Produktionsanlæg!G9","v":0},{"$f":"Produktionsanlæg!H9","v":0},{"$f":"Produktionsanlæg!I9","v":0},{"$f":"Produktionsanlæg!J9","v":0},{"$f":"Produktionsanlæg!K9","v":0},{"$f":"Produktionsanlæg!L9","v":0},{"$f":"Produktionsanlæg!M9","v":0},{"$f":"Produktionsanlæg!N9","v":0},{"$f":"Produktionsanlæg!O9","v":0},{"$f":"Produktionsanlæg!P9","v":0},{"$f":"Produktionsanlæg!Q9","v":0},{"$f":"Produktionsanlæg!R9","v":0},{"$f":"Produktionsanlæg!S9","v":0},{"$f":"Produktionsanlæg!T9","v":0},{"$f":"Produktionsanlæg!U9","v":0},{"$f":"Produktionsanlæg!V9","v":0},{"$f":"Produktionsanlæg!W9","v":0},{"$f":"Produktionsanlæg!X9","v":0},{"$f":"Produktionsanlæg!Y9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D9:Y9,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 3","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D10","v":0},{"$f":"Produktionsanlæg!E10","v":0},{"$f":"Produktionsanlæg!F10","v":0},{"$f":"Produktionsanlæg!G10","v":0},{"$f":"Produktionsanlæg!H10","v":0},{"$f":"Produktionsanlæg!I10","v":0},{"$f":"Produktionsanlæg!J10","v":0},{"$f":"Produktionsanlæg!K10","v":0},{"$f":"Produktionsanlæg!L10","v":0},{"$f":"Produktionsanlæg!M10","v":0},{"$f":"Produktionsanlæg!N10","v":0},{"$f":"Produktionsanlæg!O10","v":0},{"$f":"Produktionsanlæg!P10","v":0},{"$f":"Produktionsanlæg!Q10","v":0},{"$f":"Produktionsanlæg!R10","v":0},{"$f":"Produktionsanlæg!S10","v":0},{"$f":"Produktionsanlæg!T10","v":0},{"$f":"Produktionsanlæg!U10","v":0},{"$f":"Produktionsanlæg!V10","v":0},{"$f":"Produktionsanlæg!W10","v":0},{"$f":"Produktionsanlæg!X10","v":0},{"$f":"Produktionsanlæg!Y10","v":0},{"$f":"IF(COUNTIF(D10:Y10,\"<>0\")<=1,IF(SUM(D10:Y10)=0,0,(IF(SUM(D10:Y10)>0,IF(SUM(D10:Y10)<400,(1.2675*45967*SUM(D10:Y10)^(-0.4664)),(IF(SUM(D10:Y10)<2000,(39128*SUM(D10:Y10)^(-0.37661)),IF(SUM(D10:Y10)<5000,18893*SUM(D10:Y10)^(-0.28083),IF(SUM(D10:Y10)<100000,29680*SUM(D10:Y10)^(-0.24475),1773.1))))*100/115)*SUM(D10:Y10)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D10:Y10)),$A$571)","v":0},{"$f":"D10*$Z10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA10:AV10)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD10","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE10","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF10","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG10","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH10","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV10","v":0},{"$f":"SUM(D10:Y10)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D11","v":0},{"$f":"Produktionsanlæg!E11","v":0},{"$f":"Produktionsanlæg!F11","v":0},{"$f":"Produktionsanlæg!G11","v":0},{"$f":"Produktionsanlæg!H11","v":0},{"$f":"Produktionsanlæg!I11","v":0},{"$f":"Produktionsanlæg!J11","v":0},{"$f":"Produktionsanlæg!K11","v":0},{"$f":"Produktionsanlæg!L11","v":0},{"$f":"Produktionsanlæg!M11","v":0},{"$f":"Produktionsanlæg!N11","v":0},{"$f":"Produktionsanlæg!O11","v":0},{"$f":"Produktionsanlæg!P11","v":0},{"$f":"Produktionsanlæg!Q11","v":0},{"$f":"Produktionsanlæg!R11","v":0},{"$f":"Produktionsanlæg!S11","v":0},{"$f":"Produktionsanlæg!T11","v":0},{"$f":"Produktionsanlæg!U11","v":0},{"$f":"Produktionsanlæg!V11","v":0},{"$f":"Produktionsanlæg!W11","v":0},{"$f":"Produktionsanlæg!X11","v":0},{"$f":"Produktionsanlæg!Y11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D11:Y11,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 4","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D12","v":0},{"$f":"Produktionsanlæg!E12","v":0},{"$f":"Produktionsanlæg!F12","v":0},{"$f":"Produktionsanlæg!G12","v":0},{"$f":"Produktionsanlæg!H12","v":0},{"$f":"Produktionsanlæg!I12","v":0},{"$f":"Produktionsanlæg!J12","v":0},{"$f":"Produktionsanlæg!K12","v":0},{"$f":"Produktionsanlæg!L12","v":0},{"$f":"Produktionsanlæg!M12","v":0},{"$f":"Produktionsanlæg!N12","v":0},{"$f":"Produktionsanlæg!O12","v":0},{"$f":"Produktionsanlæg!P12","v":0},{"$f":"Produktionsanlæg!Q12","v":0},{"$f":"Produktionsanlæg!R12","v":0},{"$f":"Produktionsanlæg!S12","v":0},{"$f":"Produktionsanlæg!T12","v":0},{"$f":"Produktionsanlæg!U12","v":0},{"$f":"Produktionsanlæg!V12","v":0},{"$f":"Produktionsanlæg!W12","v":0},{"$f":"Produktionsanlæg!X12","v":0},{"$f":"Produktionsanlæg!Y12","v":0},{"$f":"IF(COUNTIF(D12:Y12,\"<>0\")<=1,IF(SUM(D12:Y12)=0,0,(IF(SUM(D12:Y12)>0,IF(SUM(D12:Y12)<400,(1.2675*45967*SUM(D12:Y12)^(-0.4664)),(IF(SUM(D12:Y12)<2000,(39128*SUM(D12:Y12)^(-0.37661)),IF(SUM(D12:Y12)<5000,18893*SUM(D12:Y12)^(-0.28083),IF(SUM(D12:Y12)<100000,29680*SUM(D12:Y12)^(-0.24475),1773.1))))*100/115)*SUM(D12:Y12)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D12:Y12)),$A$571)","v":0},{"$f":"D12*$Z12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA12:AV12)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV12","v":0},{"$f":"SUM(D12:Y12)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D13","v":0},{"$f":"Produktionsanlæg!E13","v":0},{"$f":"Produktionsanlæg!F13","v":0},{"$f":"Produktionsanlæg!G13","v":0},{"$f":"Produktionsanlæg!H13","v":0},{"$f":"Produktionsanlæg!I13","v":0},{"$f":"Produktionsanlæg!J13","v":0},{"$f":"Produktionsanlæg!K13","v":0},{"$f":"Produktionsanlæg!L13","v":0},{"$f":"Produktionsanlæg!M13","v":0},{"$f":"Produktionsanlæg!N13","v":0},{"$f":"Produktionsanlæg!O13","v":0},{"$f":"Produktionsanlæg!P13","v":0},{"$f":"Produktionsanlæg!Q13","v":0},{"$f":"Produktionsanlæg!R13","v":0},{"$f":"Produktionsanlæg!S13","v":0},{"$f":"Produktionsanlæg!T13","v":0},{"$f":"Produktionsanlæg!U13","v":0},{"$f":"Produktionsanlæg!V13","v":0},{"$f":"Produktionsanlæg!W13","v":0},{"$f":"Produktionsanlæg!X13","v":0},{"$f":"Produktionsanlæg!Y13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D13:Y13,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 5","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D14","v":0},{"$f":"Produktionsanlæg!E14","v":0},{"$f":"Produktionsanlæg!F14","v":0},{"$f":"Produktionsanlæg!G14","v":0},{"$f":"Produktionsanlæg!H14","v":0},{"$f":"Produktionsanlæg!I14","v":0},{"$f":"Produktionsanlæg!J14","v":0},{"$f":"Produktionsanlæg!K14","v":0},{"$f":"Produktionsanlæg!L14","v":0},{"$f":"Produktionsanlæg!M14","v":0},{"$f":"Produktionsanlæg!N14","v":0},{"$f":"Produktionsanlæg!O14","v":0},{"$f":"Produktionsanlæg!P14","v":0},{"$f":"Produktionsanlæg!Q14","v":0},{"$f":"Produktionsanlæg!R14","v":0},{"$f":"Produktionsanlæg!S14","v":0},{"$f":"Produktionsanlæg!T14","v":0},{"$f":"Produktionsanlæg!U14","v":0},{"$f":"Produktionsanlæg!V14","v":0},{"$f":"Produktionsanlæg!W14","v":0},{"$f":"Produktionsanlæg!X14","v":0},{"$f":"Produktionsanlæg!Y14","v":0},{"$f":"IF(COUNTIF(D14:Y14,\"<>0\")<=1,IF(SUM(D14:Y14)=0,0,(IF(SUM(D14:Y14)>0,IF(SUM(D14:Y14)<400,(1.2675*45967*SUM(D14:Y14)^(-0.4664)),(IF(SUM(D14:Y14)<2000,(39128*SUM(D14:Y14)^(-0.37661)),IF(SUM(D14:Y14)<5000,18893*SUM(D14:Y14)^(-0.28083),IF(SUM(D14:Y14)<100000,29680*SUM(D14:Y14)^(-0.24475),1773.1))))*100/115)*SUM(D14:Y14)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D14:Y14)),$A$571)","v":0},{"$f":"D14*$Z14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA14:AV14)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA14","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB14","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC14","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD14","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE14","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF14","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG14","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH14","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI14","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ14","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK14","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL14","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM14","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN14","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO14","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP14","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ14","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR14","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS14","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT14","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU14","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV14","v":0},{"$f":"SUM(D14:Y14)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D15","v":0},{"$f":"Produktionsanlæg!E15","v":0},{"$f":"Produktionsanlæg!F15","v":0},{"$f":"Produktionsanlæg!G15","v":0},{"$f":"Produktionsanlæg!H15","v":0},{"$f":"Produktionsanlæg!I15","v":0},{"$f":"Produktionsanlæg!J15","v":0},{"$f":"Produktionsanlæg!K15","v":0},{"$f":"Produktionsanlæg!L15","v":0},{"$f":"Produktionsanlæg!M15","v":0},{"$f":"Produktionsanlæg!N15","v":0},{"$f":"Produktionsanlæg!O15","v":0},{"$f":"Produktionsanlæg!P15","v":0},{"$f":"Produktionsanlæg!Q15","v":0},{"$f":"Produktionsanlæg!R15","v":0},{"$f":"Produktionsanlæg!S15","v":0},{"$f":"Produktionsanlæg!T15","v":0},{"$f":"Produktionsanlæg!U15","v":0},{"$f":"Produktionsanlæg!V15","v":0},{"$f":"Produktionsanlæg!W15","v":0},{"$f":"Produktionsanlæg!X15","v":0},{"$f":"Produktionsanlæg!Y15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D15:Y15,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 6","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D16","v":0},{"$f":"Produktionsanlæg!E16","v":0},{"$f":"Produktionsanlæg!F16","v":0},{"$f":"Produktionsanlæg!G16","v":0},{"$f":"Produktionsanlæg!H16","v":0},{"$f":"Produktionsanlæg!I16","v":0},{"$f":"Produktionsanlæg!J16","v":0},{"$f":"Produktionsanlæg!K16","v":0},{"$f":"Produktionsanlæg!L16","v":0},{"$f":"Produktionsanlæg!M16","v":0},{"$f":"Produktionsanlæg!N16","v":0},{"$f":"Produktionsanlæg!O16","v":0},{"$f":"Produktionsanlæg!P16","v":0},{"$f":"Produktionsanlæg!Q16","v":0},{"$f":"Produktionsanlæg!R16","v":0},{"$f":"Produktionsanlæg!S16","v":0},{"$f":"Produktionsanlæg!T16","v":0},{"$f":"Produktionsanlæg!U16","v":0},{"$f":"Produktionsanlæg!V16","v":0},{"$f":"Produktionsanlæg!W16","v":0},{"$f":"Produktionsanlæg!X16","v":0},{"$f":"Produktionsanlæg!Y16","v":0},{"$f":"IF(COUNTIF(D16:Y16,\"<>0\")<=1,IF(SUM(D16:Y16)=0,0,(IF(SUM(D16:Y16)>0,IF(SUM(D16:Y16)<400,(1.2675*45967*SUM(D16:Y16)^(-0.4664)),(IF(SUM(D16:Y16)<2000,(39128*SUM(D16:Y16)^(-0.37661)),IF(SUM(D16:Y16)<5000,18893*SUM(D16:Y16)^(-0.28083),IF(SUM(D16:Y16)<100000,29680*SUM(D16:Y16)^(-0.24475),1773.1))))*100/115)*SUM(D16:Y16)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D16:Y16)),$A$571)","v":0},{"$f":"D16*$Z16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA16:AV16)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA16","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB16","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC16","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD16","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE16","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF16","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG16","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH16","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI16","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ16","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK16","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL16","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM16","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN16","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO16","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP16","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ16","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR16","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS16","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT16","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU16","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV16","v":0},{"$f":"SUM(D16:Y16)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D17","v":0},{"$f":"Produktionsanlæg!E17","v":0},{"$f":"Produktionsanlæg!F17","v":0},{"$f":"Produktionsanlæg!G17","v":0},{"$f":"Produktionsanlæg!H17","v":0},{"$f":"Produktionsanlæg!I17","v":0},{"$f":"Produktionsanlæg!J17","v":0},{"$f":"Produktionsanlæg!K17","v":0},{"$f":"Produktionsanlæg!L17","v":0},{"$f":"Produktionsanlæg!M17","v":0},{"$f":"Produktionsanlæg!N17","v":0},{"$f":"Produktionsanlæg!O17","v":0},{"$f":"Produktionsanlæg!P17","v":0},{"$f":"Produktionsanlæg!Q17","v":0},{"$f":"Produktionsanlæg!R17","v":0},{"$f":"Produktionsanlæg!S17","v":0},{"$f":"Produktionsanlæg!T17","v":0},{"$f":"Produktionsanlæg!U17","v":0},{"$f":"Produktionsanlæg!V17","v":0},{"$f":"Produktionsanlæg!W17","v":0},{"$f":"Produktionsanlæg!X17","v":0},{"$f":"Produktionsanlæg!Y17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D17:Y17,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 7","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D18","v":0},{"$f":"Produktionsanlæg!E18","v":0},{"$f":"Produktionsanlæg!F18","v":0},{"$f":"Produktionsanlæg!G18","v":0},{"$f":"Produktionsanlæg!H18","v":0},{"$f":"Produktionsanlæg!I18","v":0},{"$f":"Produktionsanlæg!J18","v":0},{"$f":"Produktionsanlæg!K18","v":0},{"$f":"Produktionsanlæg!L18","v":0},{"$f":"Produktionsanlæg!M18","v":0},{"$f":"Produktionsanlæg!N18","v":0},{"$f":"Produktionsanlæg!O18","v":0},{"$f":"Produktionsanlæg!P18","v":0},{"$f":"Produktionsanlæg!Q18","v":0},{"$f":"Produktionsanlæg!R18","v":0},{"$f":"Produktionsanlæg!S18","v":0},{"$f":"Produktionsanlæg!T18","v":0},{"$f":"Produktionsanlæg!U18","v":0},{"$f":"Produktionsanlæg!V18","v":0},{"$f":"Produktionsanlæg!W18","v":0},{"$f":"Produktionsanlæg!X18","v":0},{"$f":"Produktionsanlæg!Y18","v":0},{"$f":"IF(COUNTIF(D18:Y18,\"<>0\")<=1,IF(SUM(D18:Y18)=0,0,(IF(SUM(D18:Y18)>0,IF(SUM(D18:Y18)<400,(1.2675*45967*SUM(D18:Y18)^(-0.4664)),(IF(SUM(D18:Y18)<2000,(39128*SUM(D18:Y18)^(-0.37661)),IF(SUM(D18:Y18)<5000,18893*SUM(D18:Y18)^(-0.28083),IF(SUM(D18:Y18)<100000,29680*SUM(D18:Y18)^(-0.24475),1773.1))))*100/115)*SUM(D18:Y18)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D18:Y18)),$A$571)","v":0},{"$f":"D18*$Z18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA18:AV18)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA18","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB18","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC18","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD18","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE18","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF18","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG18","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH18","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI18","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ18","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK18","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL18","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM18","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN18","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO18","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP18","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ18","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR18","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS18","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT18","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU18","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV18","v":0},{"$f":"SUM(D18:Y18)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D19","v":0},{"$f":"Produktionsanlæg!E19","v":0},{"$f":"Produktionsanlæg!F19","v":0},{"$f":"Produktionsanlæg!G19","v":0},{"$f":"Produktionsanlæg!H19","v":0},{"$f":"Produktionsanlæg!I19","v":0},{"$f":"Produktionsanlæg!J19","v":0},{"$f":"Produktionsanlæg!K19","v":0},{"$f":"Produktionsanlæg!L19","v":0},{"$f":"Produktionsanlæg!M19","v":0},{"$f":"Produktionsanlæg!N19","v":0},{"$f":"Produktionsanlæg!O19","v":0},{"$f":"Produktionsanlæg!P19","v":0},{"$f":"Produktionsanlæg!Q19","v":0},{"$f":"Produktionsanlæg!R19","v":0},{"$f":"Produktionsanlæg!S19","v":0},{"$f":"Produktionsanlæg!T19","v":0},{"$f":"Produktionsanlæg!U19","v":0},{"$f":"Produktionsanlæg!V19","v":0},{"$f":"Produktionsanlæg!W19","v":0},{"$f":"Produktionsanlæg!X19","v":0},{"$f":"Produktionsanlæg!Y19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D19:Y19,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 8","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D20","v":0},{"$f":"Produktionsanlæg!E20","v":0},{"$f":"Produktionsanlæg!F20","v":0},{"$f":"Produktionsanlæg!G20","v":0},{"$f":"Produktionsanlæg!H20","v":0},{"$f":"Produktionsanlæg!I20","v":0},{"$f":"Produktionsanlæg!J20","v":0},{"$f":"Produktionsanlæg!K20","v":0},{"$f":"Produktionsanlæg!L20","v":0},{"$f":"Produktionsanlæg!M20","v":0},{"$f":"Produktionsanlæg!N20","v":0},{"$f":"Produktionsanlæg!O20","v":0},{"$f":"Produktionsanlæg!P20","v":0},{"$f":"Produktionsanlæg!Q20","v":0},{"$f":"Produktionsanlæg!R20","v":0},{"$f":"Produktionsanlæg!S20","v":0},{"$f":"Produktionsanlæg!T20","v":0},{"$f":"Produktionsanlæg!U20","v":0},{"$f":"Produktionsanlæg!V20","v":0},{"$f":"Produktionsanlæg!W20","v":0},{"$f":"Produktionsanlæg!X20","v":0},{"$f":"Produktionsanlæg!Y20","v":0},{"$f":"IF(COUNTIF(D20:Y20,\"<>0\")<=1,IF(SUM(D20:Y20)=0,0,(IF(SUM(D20:Y20)>0,IF(SUM(D20:Y20)<400,(1.2675*45967*SUM(D20:Y20)^(-0.4664)),(IF(SUM(D20:Y20)<2000,(39128*SUM(D20:Y20)^(-0.37661)),IF(SUM(D20:Y20)<5000,18893*SUM(D20:Y20)^(-0.28083),IF(SUM(D20:Y20)<100000,29680*SUM(D20:Y20)^(-0.24475),1773.1))))*100/115)*SUM(D20:Y20)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D20:Y20)),$A$571)","v":0},{"$f":"D20*$Z20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA20:AV20)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA20","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB20","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC20","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD20","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE20","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF20","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG20","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH20","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI20","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ20","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK20","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL20","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM20","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN20","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO20","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP20","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ20","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR20","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS20","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT20","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU20","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV20","v":0},{"$f":"SUM(D20:Y20)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D21","v":0},{"$f":"Produktionsanlæg!E21","v":0},{"$f":"Produktionsanlæg!F21","v":0},{"$f":"Produktionsanlæg!G21","v":0},{"$f":"Produktionsanlæg!H21","v":0},{"$f":"Produktionsanlæg!I21","v":0},{"$f":"Produktionsanlæg!J21","v":0},{"$f":"Produktionsanlæg!K21","v":0},{"$f":"Produktionsanlæg!L21","v":0},{"$f":"Produktionsanlæg!M21","v":0},{"$f":"Produktionsanlæg!N21","v":0},{"$f":"Produktionsanlæg!O21","v":0},{"$f":"Produktionsanlæg!P21","v":0},{"$f":"Produktionsanlæg!Q21","v":0},{"$f":"Produktionsanlæg!R21","v":0},{"$f":"Produktionsanlæg!S21","v":0},{"$f":"Produktionsanlæg!T21","v":0},{"$f":"Produktionsanlæg!U21","v":0},{"$f":"Produktionsanlæg!V21","v":0},{"$f":"Produktionsanlæg!W21","v":0},{"$f":"Produktionsanlæg!X21","v":0},{"$f":"Produktionsanlæg!Y21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D21:Y21,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 9","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D22","v":0},{"$f":"Produktionsanlæg!E22","v":0},{"$f":"Produktionsanlæg!F22","v":0},{"$f":"Produktionsanlæg!G22","v":0},{"$f":"Produktionsanlæg!H22","v":0},{"$f":"Produktionsanlæg!I22","v":0},{"$f":"Produktionsanlæg!J22","v":0},{"$f":"Produktionsanlæg!K22","v":0},{"$f":"Produktionsanlæg!L22","v":0},{"$f":"Produktionsanlæg!M22","v":0},{"$f":"Produktionsanlæg!N22","v":0},{"$f":"Produktionsanlæg!O22","v":0},{"$f":"Produktionsanlæg!P22","v":0},{"$f":"Produktionsanlæg!Q22","v":0},{"$f":"Produktionsanlæg!R22","v":0},{"$f":"Produktionsanlæg!S22","v":0},{"$f":"Produktionsanlæg!T22","v":0},{"$f":"Produktionsanlæg!U22","v":0},{"$f":"Produktionsanlæg!V22","v":0},{"$f":"Produktionsanlæg!W22","v":0},{"$f":"Produktionsanlæg!X22","v":0},{"$f":"Produktionsanlæg!Y22","v":0},{"$f":"IF(COUNTIF(D22:Y22,\"<>0\")<=1,IF(SUM(D22:Y22)=0,0,(IF(SUM(D22:Y22)>0,IF(SUM(D22:Y22)<400,(1.2675*45967*SUM(D22:Y22)^(-0.4664)),(IF(SUM(D22:Y22)<2000,(39128*SUM(D22:Y22)^(-0.37661)),IF(SUM(D22:Y22)<5000,18893*SUM(D22:Y22)^(-0.28083),IF(SUM(D22:Y22)<100000,29680*SUM(D22:Y22)^(-0.24475),1773.1))))*100/115)*SUM(D22:Y22)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D22:Y22)),$A$571)","v":0},{"$f":"D22*$Z22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA22:AV22)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA22","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB22","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC22","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD22","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE22","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF22","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG22","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH22","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI22","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ22","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK22","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL22","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM22","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN22","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO22","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP22","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ22","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR22","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS22","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT22","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU22","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV22","v":0},{"$f":"SUM(D22:Y22)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D23","v":0},{"$f":"Produktionsanlæg!E23","v":0},{"$f":"Produktionsanlæg!F23","v":0},{"$f":"Produktionsanlæg!G23","v":0},{"$f":"Produktionsanlæg!H23","v":0},{"$f":"Produktionsanlæg!I23","v":0},{"$f":"Produktionsanlæg!J23","v":0},{"$f":"Produktionsanlæg!K23","v":0},{"$f":"Produktionsanlæg!L23","v":0},{"$f":"Produktionsanlæg!M23","v":0},{"$f":"Produktionsanlæg!N23","v":0},{"$f":"Produktionsanlæg!O23","v":0},{"$f":"Produktionsanlæg!P23","v":0},{"$f":"Produktionsanlæg!Q23","v":0},{"$f":"Produktionsanlæg!R23","v":0},{"$f":"Produktionsanlæg!S23","v":0},{"$f":"Produktionsanlæg!T23","v":0},{"$f":"Produktionsanlæg!U23","v":0},{"$f":"Produktionsanlæg!V23","v":0},{"$f":"Produktionsanlæg!W23","v":0},{"$f":"Produktionsanlæg!X23","v":0},{"$f":"Produktionsanlæg!Y23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D23:Y23,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 10","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D24","v":0},{"$f":"Produktionsanlæg!E24","v":0},{"$f":"Produktionsanlæg!F24","v":0},{"$f":"Produktionsanlæg!G24","v":0},{"$f":"Produktionsanlæg!H24","v":0},{"$f":"Produktionsanlæg!I24","v":0},{"$f":"Produktionsanlæg!J24","v":0},{"$f":"Produktionsanlæg!K24","v":0},{"$f":"Produktionsanlæg!L24","v":0},{"$f":"Produktionsanlæg!M24","v":0},{"$f":"Produktionsanlæg!N24","v":0},{"$f":"Produktionsanlæg!O24","v":0},{"$f":"Produktionsanlæg!P24","v":0},{"$f":"Produktionsanlæg!Q24","v":0},{"$f":"Produktionsanlæg!R24","v":0},{"$f":"Produktionsanlæg!S24","v":0},{"$f":"Produktionsanlæg!T24","v":0},{"$f":"Produktionsanlæg!U24","v":0},{"$f":"Produktionsanlæg!V24","v":0},{"$f":"Produktionsanlæg!W24","v":0},{"$f":"Produktionsanlæg!X24","v":0},{"$f":"Produktionsanlæg!Y24","v":0},{"$f":"IF(COUNTIF(D24:Y24,\"<>0\")<=1,IF(SUM(D24:Y24)=0,0,(IF(SUM(D24:Y24)>0,IF(SUM(D24:Y24)<400,(1.2675*45967*SUM(D24:Y24)^(-0.4664)),(IF(SUM(D24:Y24)<2000,(39128*SUM(D24:Y24)^(-0.37661)),IF(SUM(D24:Y24)<5000,18893*SUM(D24:Y24)^(-0.28083),IF(SUM(D24:Y24)<100000,29680*SUM(D24:Y24)^(-0.24475),1773.1))))*100/115)*SUM(D24:Y24)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D24:Y24)),$A$571)","v":0},{"$f":"D24*$Z24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA24:AV24)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA24","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB24","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC24","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD24","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE24","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF24","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG24","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH24","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI24","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ24","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK24","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL24","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM24","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN24","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO24","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP24","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ24","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR24","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS24","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT24","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU24","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV24","v":0},{"$f":"SUM(D24:Y24)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D25","v":0},{"$f":"Produktionsanlæg!E25","v":0},{"$f":"Produktionsanlæg!F25","v":0},{"$f":"Produktionsanlæg!G25","v":0},{"$f":"Produktionsanlæg!H25","v":0},{"$f":"Produktionsanlæg!I25","v":0},{"$f":"Produktionsanlæg!J25","v":0},{"$f":"Produktionsanlæg!K25","v":0},{"$f":"Produktionsanlæg!L25","v":0},{"$f":"Produktionsanlæg!M25","v":0},{"$f":"Produktionsanlæg!N25","v":0},{"$f":"Produktionsanlæg!O25","v":0},{"$f":"Produktionsanlæg!P25","v":0},{"$f":"Produktionsanlæg!Q25","v":0},{"$f":"Produktionsanlæg!R25","v":0},{"$f":"Produktionsanlæg!S25","v":0},{"$f":"Produktionsanlæg!T25","v":0},{"$f":"Produktionsanlæg!U25","v":0},{"$f":"Produktionsanlæg!V25","v":0},{"$f":"Produktionsanlæg!W25","v":0},{"$f":"Produktionsanlæg!X25","v":0},{"$f":"Produktionsanlæg!Y25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D25:Y25,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 11","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D26","v":0},{"$f":"Produktionsanlæg!E26","v":0},{"$f":"Produktionsanlæg!F26","v":0},{"$f":"Produktionsanlæg!G26","v":0},{"$f":"Produktionsanlæg!H26","v":0},{"$f":"Produktionsanlæg!I26","v":0},{"$f":"Produktionsanlæg!J26","v":0},{"$f":"Produktionsanlæg!K26","v":0},{"$f":"Produktionsanlæg!L26","v":0},{"$f":"Produktionsanlæg!M26","v":0},{"$f":"Produktionsanlæg!N26","v":0},{"$f":"Produktionsanlæg!O26","v":0},{"$f":"Produktionsanlæg!P26","v":0},{"$f":"Produktionsanlæg!Q26","v":0},{"$f":"Produktionsanlæg!R26","v":0},{"$f":"Produktionsanlæg!S26","v":0},{"$f":"Produktionsanlæg!T26","v":0},{"$f":"Produktionsanlæg!U26","v":0},{"$f":"Produktionsanlæg!V26","v":0},{"$f":"Produktionsanlæg!W26","v":0},{"$f":"Produktionsanlæg!X26","v":0},{"$f":"Produktionsanlæg!Y26","v":0},{"$f":"IF(COUNTIF(D26:Y26,\"<>0\")<=1,IF(SUM(D26:Y26)=0,0,(IF(SUM(D26:Y26)>0,IF(SUM(D26:Y26)<400,(1.2675*45967*SUM(D26:Y26)^(-0.4664)),(IF(SUM(D26:Y26)<2000,(39128*SUM(D26:Y26)^(-0.37661)),IF(SUM(D26:Y26)<5000,18893*SUM(D26:Y26)^(-0.28083),IF(SUM(D26:Y26)<100000,29680*SUM(D26:Y26)^(-0.24475),1773.1))))*100/115)*SUM(D26:Y26)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D26:Y26)),$A$571)","v":0},{"$f":"D26*$Z26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA26:AV26)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA26","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB26","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC26","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD26","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE26","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF26","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG26","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH26","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI26","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ26","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK26","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL26","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM26","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN26","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO26","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP26","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ26","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR26","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS26","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT26","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU26","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV26","v":0},{"$f":"SUM(D26:Y26)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D27","v":0},{"$f":"Produktionsanlæg!E27","v":0},{"$f":"Produktionsanlæg!F27","v":0},{"$f":"Produktionsanlæg!G27","v":0},{"$f":"Produktionsanlæg!H27","v":0},{"$f":"Produktionsanlæg!I27","v":0},{"$f":"Produktionsanlæg!J27","v":0},{"$f":"Produktionsanlæg!K27","v":0},{"$f":"Produktionsanlæg!L27","v":0},{"$f":"Produktionsanlæg!M27","v":0},{"$f":"Produktionsanlæg!N27","v":0},{"$f":"Produktionsanlæg!O27","v":0},{"$f":"Produktionsanlæg!P27","v":0},{"$f":"Produktionsanlæg!Q27","v":0},{"$f":"Produktionsanlæg!R27","v":0},{"$f":"Produktionsanlæg!S27","v":0},{"$f":"Produktionsanlæg!T27","v":0},{"$f":"Produktionsanlæg!U27","v":0},{"$f":"Produktionsanlæg!V27","v":0},{"$f":"Produktionsanlæg!W27","v":0},{"$f":"Produktionsanlæg!X27","v":0},{"$f":"Produktionsanlæg!Y27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D27:Y27,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 12","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D28","v":0},{"$f":"Produktionsanlæg!E28","v":0},{"$f":"Produktionsanlæg!F28","v":0},{"$f":"Produktionsanlæg!G28","v":0},{"$f":"Produktionsanlæg!H28","v":0},{"$f":"Produktionsanlæg!I28","v":0},{"$f":"Produktionsanlæg!J28","v":0},{"$f":"Produktionsanlæg!K28","v":0},{"$f":"Produktionsanlæg!L28","v":0},{"$f":"Produktionsanlæg!M28","v":0},{"$f":"Produktionsanlæg!N28","v":0},{"$f":"Produktionsanlæg!O28","v":0},{"$f":"Produktionsanlæg!P28","v":0},{"$f":"Produktionsanlæg!Q28","v":0},{"$f":"Produktionsanlæg!R28","v":0},{"$f":"Produktionsanlæg!S28","v":0},{"$f":"Produktionsanlæg!T28","v":0},{"$f":"Produktionsanlæg!U28","v":0},{"$f":"Produktionsanlæg!V28","v":0},{"$f":"Produktionsanlæg!W28","v":0},{"$f":"Produktionsanlæg!X28","v":0},{"$f":"Produktionsanlæg!Y28","v":0},{"$f":"IF(COUNTIF(D28:Y28,\"<>0\")<=1,IF(SUM(D28:Y28)=0,0,(IF(SUM(D28:Y28)>0,IF(SUM(D28:Y28)<400,(1.2675*45967*SUM(D28:Y28)^(-0.4664)),(IF(SUM(D28:Y28)<2000,(39128*SUM(D28:Y28)^(-0.37661)),IF(SUM(D28:Y28)<5000,18893*SUM(D28:Y28)^(-0.28083),IF(SUM(D28:Y28)<100000,29680*SUM(D28:Y28)^(-0.24475),1773.1))))*100/115)*SUM(D28:Y28)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D28:Y28)),$A$571)","v":0},{"$f":"D28*$Z28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA28:AV28)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA28","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB28","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC28","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD28","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE28","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF28","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG28","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH28","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI28","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ28","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK28","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL28","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM28","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN28","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO28","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP28","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ28","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR28","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS28","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT28","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU28","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV28","v":0},{"$f":"SUM(D28:Y28)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D29","v":0},{"$f":"Produktionsanlæg!E29","v":0},{"$f":"Produktionsanlæg!F29","v":0},{"$f":"Produktionsanlæg!G29","v":0},{"$f":"Produktionsanlæg!H29","v":0},{"$f":"Produktionsanlæg!I29","v":0},{"$f":"Produktionsanlæg!J29","v":0},{"$f":"Produktionsanlæg!K29","v":0},{"$f":"Produktionsanlæg!L29","v":0},{"$f":"Produktionsanlæg!M29","v":0},{"$f":"Produktionsanlæg!N29","v":0},{"$f":"Produktionsanlæg!O29","v":0},{"$f":"Produktionsanlæg!P29","v":0},{"$f":"Produktionsanlæg!Q29","v":0},{"$f":"Produktionsanlæg!R29","v":0},{"$f":"Produktionsanlæg!S29","v":0},{"$f":"Produktionsanlæg!T29","v":0},{"$f":"Produktionsanlæg!U29","v":0},{"$f":"Produktionsanlæg!V29","v":0},{"$f":"Produktionsanlæg!W29","v":0},{"$f":"Produktionsanlæg!X29","v":0},{"$f":"Produktionsanlæg!Y29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D29:Y29,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 13","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D30","v":0},{"$f":"Produktionsanlæg!E30","v":0},{"$f":"Produktionsanlæg!F30","v":0},{"$f":"Produktionsanlæg!G30","v":0},{"$f":"Produktionsanlæg!H30","v":0},{"$f":"Produktionsanlæg!I30","v":0},{"$f":"Produktionsanlæg!J30","v":0},{"$f":"Produktionsanlæg!K30","v":0},{"$f":"Produktionsanlæg!L30","v":0},{"$f":"Produktionsanlæg!M30","v":0},{"$f":"Produktionsanlæg!N30","v":0},{"$f":"Produktionsanlæg!O30","v":0},{"$f":"Produktionsanlæg!P30","v":0},{"$f":"Produktionsanlæg!Q30","v":0},{"$f":"Produktionsanlæg!R30","v":0},{"$f":"Produktionsanlæg!S30","v":0},{"$f":"Produktionsanlæg!T30","v":0},{"$f":"Produktionsanlæg!U30","v":0},{"$f":"Produktionsanlæg!V30","v":0},{"$f":"Produktionsanlæg!W30","v":0},{"$f":"Produktionsanlæg!X30","v":0},{"$f":"Produktionsanlæg!Y30","v":0},{"$f":"IF(COUNTIF(D30:Y30,\"<>0\")<=1,IF(SUM(D30:Y30)=0,0,(IF(SUM(D30:Y30)>0,IF(SUM(D30:Y30)<400,(1.2675*45967*SUM(D30:Y30)^(-0.4664)),(IF(SUM(D30:Y30)<2000,(39128*SUM(D30:Y30)^(-0.37661)),IF(SUM(D30:Y30)<5000,18893*SUM(D30:Y30)^(-0.28083),IF(SUM(D30:Y30)<100000,29680*SUM(D30:Y30)^(-0.24475),1773.1))))*100/115)*SUM(D30:Y30)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D30:Y30)),$A$571)","v":0},{"$f":"D30*$Z30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA30:AV30)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA30","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB30","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC30","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD30","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE30","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF30","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG30","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH30","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI30","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ30","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK30","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL30","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM30","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN30","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO30","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP30","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ30","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR30","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS30","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT30","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU30","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV30","v":0},{"$f":"SUM(D30:Y30)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D31","v":0},{"$f":"Produktionsanlæg!E31","v":0},{"$f":"Produktionsanlæg!F31","v":0},{"$f":"Produktionsanlæg!G31","v":0},{"$f":"Produktionsanlæg!H31","v":0},{"$f":"Produktionsanlæg!I31","v":0},{"$f":"Produktionsanlæg!J31","v":0},{"$f":"Produktionsanlæg!K31","v":0},{"$f":"Produktionsanlæg!L31","v":0},{"$f":"Produktionsanlæg!M31","v":0},{"$f":"Produktionsanlæg!N31","v":0},{"$f":"Produktionsanlæg!O31","v":0},{"$f":"Produktionsanlæg!P31","v":0},{"$f":"Produktionsanlæg!Q31","v":0},{"$f":"Produktionsanlæg!R31","v":0},{"$f":"Produktionsanlæg!S31","v":0},{"$f":"Produktionsanlæg!T31","v":0},{"$f":"Produktionsanlæg!U31","v":0},{"$f":"Produktionsanlæg!V31","v":0},{"$f":"Produktionsanlæg!W31","v":0},{"$f":"Produktionsanlæg!X31","v":0},{"$f":"Produktionsanlæg!Y31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D31:Y31,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 14","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D32","v":0},{"$f":"Produktionsanlæg!E32","v":0},{"$f":"Produktionsanlæg!F32","v":0},{"$f":"Produktionsanlæg!G32","v":0},{"$f":"Produktionsanlæg!H32","v":0},{"$f":"Produktionsanlæg!I32","v":0},{"$f":"Produktionsanlæg!J32","v":0},{"$f":"Produktionsanlæg!K32","v":0},{"$f":"Produktionsanlæg!L32","v":0},{"$f":"Produktionsanlæg!M32","v":0},{"$f":"Produktionsanlæg!N32","v":0},{"$f":"Produktionsanlæg!O32","v":0},{"$f":"Produktionsanlæg!P32","v":0},{"$f":"Produktionsanlæg!Q32","v":0},{"$f":"Produktionsanlæg!R32","v":0},{"$f":"Produktionsanlæg!S32","v":0},{"$f":"Produktionsanlæg!T32","v":0},{"$f":"Produktionsanlæg!U32","v":0},{"$f":"Produktionsanlæg!V32","v":0},{"$f":"Produktionsanlæg!W32","v":0},{"$f":"Produktionsanlæg!X32","v":0},{"$f":"Produktionsanlæg!Y32","v":0},{"$f":"IF(COUNTIF(D32:Y32,\"<>0\")<=1,IF(SUM(D32:Y32)=0,0,(IF(SUM(D32:Y32)>0,IF(SUM(D32:Y32)<400,(1.2675*45967*SUM(D32:Y32)^(-0.4664)),(IF(SUM(D32:Y32)<2000,(39128*SUM(D32:Y32)^(-0.37661)),IF(SUM(D32:Y32)<5000,18893*SUM(D32:Y32)^(-0.28083),IF(SUM(D32:Y32)<100000,29680*SUM(D32:Y32)^(-0.24475),1773.1))))*100/115)*SUM(D32:Y32)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D32:Y32)),$A$571)","v":0},{"$f":"D32*$Z32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA32:AV32)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA32","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB32","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC32","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD32","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE32","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF32","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG32","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH32","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI32","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ32","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK32","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL32","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM32","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN32","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO32","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP32","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ32","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR32","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS32","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT32","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU32","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV32","v":0},{"$f":"SUM(D32:Y32)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D33","v":0},{"$f":"Produktionsanlæg!E33","v":0},{"$f":"Produktionsanlæg!F33","v":0},{"$f":"Produktionsanlæg!G33","v":0},{"$f":"Produktionsanlæg!H33","v":0},{"$f":"Produktionsanlæg!I33","v":0},{"$f":"Produktionsanlæg!J33","v":0},{"$f":"Produktionsanlæg!K33","v":0},{"$f":"Produktionsanlæg!L33","v":0},{"$f":"Produktionsanlæg!M33","v":0},{"$f":"Produktionsanlæg!N33","v":0},{"$f":"Produktionsanlæg!O33","v":0},{"$f":"Produktionsanlæg!P33","v":0},{"$f":"Produktionsanlæg!Q33","v":0},{"$f":"Produktionsanlæg!R33","v":0},{"$f":"Produktionsanlæg!S33","v":0},{"$f":"Produktionsanlæg!T33","v":0},{"$f":"Produktionsanlæg!U33","v":0},{"$f":"Produktionsanlæg!V33","v":0},{"$f":"Produktionsanlæg!W33","v":0},{"$f":"Produktionsanlæg!X33","v":0},{"$f":"Produktionsanlæg!Y33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D33:Y33,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 15","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D34","v":0},{"$f":"Produktionsanlæg!E34","v":0},{"$f":"Produktionsanlæg!F34","v":0},{"$f":"Produktionsanlæg!G34","v":0},{"$f":"Produktionsanlæg!H34","v":0},{"$f":"Produktionsanlæg!I34","v":0},{"$f":"Produktionsanlæg!J34","v":0},{"$f":"Produktionsanlæg!K34","v":0},{"$f":"Produktionsanlæg!L34","v":0},{"$f":"Produktionsanlæg!M34","v":0},{"$f":"Produktionsanlæg!N34","v":0},{"$f":"Produktionsanlæg!O34","v":0},{"$f":"Produktionsanlæg!P34","v":0},{"$f":"Produktionsanlæg!Q34","v":0},{"$f":"Produktionsanlæg!R34","v":0},{"$f":"Produktionsanlæg!S34","v":0},{"$f":"Produktionsanlæg!T34","v":0},{"$f":"Produktionsanlæg!U34","v":0},{"$f":"Produktionsanlæg!V34","v":0},{"$f":"Produktionsanlæg!W34","v":0},{"$f":"Produktionsanlæg!X34","v":0},{"$f":"Produktionsanlæg!Y34","v":0},{"$f":"IF(COUNTIF(D34:Y34,\"<>0\")<=1,IF(SUM(D34:Y34)=0,0,(IF(SUM(D34:Y34)>0,IF(SUM(D34:Y34)<400,(1.2675*45967*SUM(D34:Y34)^(-0.4664)),(IF(SUM(D34:Y34)<2000,(39128*SUM(D34:Y34)^(-0.37661)),IF(SUM(D34:Y34)<5000,18893*SUM(D34:Y34)^(-0.28083),IF(SUM(D34:Y34)<100000,29680*SUM(D34:Y34)^(-0.24475),1773.1))))*100/115)*SUM(D34:Y34)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D34:Y34)),$A$571)","v":0},{"$f":"D34*$Z34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA34:AV34)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA34","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB34","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC34","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD34","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE34","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF34","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG34","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH34","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI34","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ34","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK34","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL34","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM34","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN34","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO34","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP34","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ34","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR34","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS34","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT34","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU34","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV34","v":0},{"$f":"SUM(D34:Y34)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D35","v":0},{"$f":"Produktionsanlæg!E35","v":0},{"$f":"Produktionsanlæg!F35","v":0},{"$f":"Produktionsanlæg!G35","v":0},{"$f":"Produktionsanlæg!H35","v":0},{"$f":"Produktionsanlæg!I35","v":0},{"$f":"Produktionsanlæg!J35","v":0},{"$f":"Produktionsanlæg!K35","v":0},{"$f":"Produktionsanlæg!L35","v":0},{"$f":"Produktionsanlæg!M35","v":0},{"$f":"Produktionsanlæg!N35","v":0},{"$f":"Produktionsanlæg!O35","v":0},{"$f":"Produktionsanlæg!P35","v":0},{"$f":"Produktionsanlæg!Q35","v":0},{"$f":"Produktionsanlæg!R35","v":0},{"$f":"Produktionsanlæg!S35","v":0},{"$f":"Produktionsanlæg!T35","v":0},{"$f":"Produktionsanlæg!U35","v":0},{"$f":"Produktionsanlæg!V35","v":0},{"$f":"Produktionsanlæg!W35","v":0},{"$f":"Produktionsanlæg!X35","v":0},{"$f":"Produktionsanlæg!Y35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D35:Y35,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 16","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D36","v":0},{"$f":"Produktionsanlæg!E36","v":0},{"$f":"Produktionsanlæg!F36","v":0},{"$f":"Produktionsanlæg!G36","v":0},{"$f":"Produktionsanlæg!H36","v":0},{"$f":"Produktionsanlæg!I36","v":0},{"$f":"Produktionsanlæg!J36","v":0},{"$f":"Produktionsanlæg!K36","v":0},{"$f":"Produktionsanlæg!L36","v":0},{"$f":"Produktionsanlæg!M36","v":0},{"$f":"Produktionsanlæg!N36","v":0},{"$f":"Produktionsanlæg!O36","v":0},{"$f":"Produktionsanlæg!P36","v":0},{"$f":"Produktionsanlæg!Q36","v":0},{"$f":"Produktionsanlæg!R36","v":0},{"$f":"Produktionsanlæg!S36","v":0},{"$f":"Produktionsanlæg!T36","v":0},{"$f":"Produktionsanlæg!U36","v":0},{"$f":"Produktionsanlæg!V36","v":0},{"$f":"Produktionsanlæg!W36","v":0},{"$f":"Produktionsanlæg!X36","v":0},{"$f":"Produktionsanlæg!Y36","v":0},{"$f":"IF(COUNTIF(D36:Y36,\"<>0\")<=1,IF(SUM(D36:Y36)=0,0,(IF(SUM(D36:Y36)>0,IF(SUM(D36:Y36)<400,(1.2675*45967*SUM(D36:Y36)^(-0.4664)),(IF(SUM(D36:Y36)<2000,(39128*SUM(D36:Y36)^(-0.37661)),IF(SUM(D36:Y36)<5000,18893*SUM(D36:Y36)^(-0.28083),IF(SUM(D36:Y36)<100000,29680*SUM(D36:Y36)^(-0.24475),1773.1))))*100/115)*SUM(D36:Y36)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D36:Y36)),$A$571)","v":0},{"$f":"D36*$Z36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA36:AV36)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA36","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB36","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC36","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD36","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE36","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF36","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG36","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH36","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI36","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ36","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK36","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL36","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM36","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN36","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO36","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP36","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ36","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR36","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS36","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT36","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU36","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV36","v":0},{"$f":"SUM(D36:Y36)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D37","v":0},{"$f":"Produktionsanlæg!E37","v":0},{"$f":"Produktionsanlæg!F37","v":0},{"$f":"Produktionsanlæg!G37","v":0},{"$f":"Produktionsanlæg!H37","v":0},{"$f":"Produktionsanlæg!I37","v":0},{"$f":"Produktionsanlæg!J37","v":0},{"$f":"Produktionsanlæg!K37","v":0},{"$f":"Produktionsanlæg!L37","v":0},{"$f":"Produktionsanlæg!M37","v":0},{"$f":"Produktionsanlæg!N37","v":0},{"$f":"Produktionsanlæg!O37","v":0},{"$f":"Produktionsanlæg!P37","v":0},{"$f":"Produktionsanlæg!Q37","v":0},{"$f":"Produktionsanlæg!R37","v":0},{"$f":"Produktionsanlæg!S37","v":0},{"$f":"Produktionsanlæg!T37","v":0},{"$f":"Produktionsanlæg!U37","v":0},{"$f":"Produktionsanlæg!V37","v":0},{"$f":"Produktionsanlæg!W37","v":0},{"$f":"Produktionsanlæg!X37","v":0},{"$f":"Produktionsanlæg!Y37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D37:Y37,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 17","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D38","v":0},{"$f":"Produktionsanlæg!E38","v":0},{"$f":"Produktionsanlæg!F38","v":0},{"$f":"Produktionsanlæg!G38","v":0},{"$f":"Produktionsanlæg!H38","v":0},{"$f":"Produktionsanlæg!I38","v":0},{"$f":"Produktionsanlæg!J38","v":0},{"$f":"Produktionsanlæg!K38","v":0},{"$f":"Produktionsanlæg!L38","v":0},{"$f":"Produktionsanlæg!M38","v":0},{"$f":"Produktionsanlæg!N38","v":0},{"$f":"Produktionsanlæg!O38","v":0},{"$f":"Produktionsanlæg!P38","v":0},{"$f":"Produktionsanlæg!Q38","v":0},{"$f":"Produktionsanlæg!R38","v":0},{"$f":"Produktionsanlæg!S38","v":0},{"$f":"Produktionsanlæg!T38","v":0},{"$f":"Produktionsanlæg!U38","v":0},{"$f":"Produktionsanlæg!V38","v":0},{"$f":"Produktionsanlæg!W38","v":0},{"$f":"Produktionsanlæg!X38","v":0},{"$f":"Produktionsanlæg!Y38","v":0},{"$f":"IF(COUNTIF(D38:Y38,\"<>0\")<=1,IF(SUM(D38:Y38)=0,0,(IF(SUM(D38:Y38)>0,IF(SUM(D38:Y38)<400,(1.2675*45967*SUM(D38:Y38)^(-0.4664)),(IF(SUM(D38:Y38)<2000,(39128*SUM(D38:Y38)^(-0.37661)),IF(SUM(D38:Y38)<5000,18893*SUM(D38:Y38)^(-0.28083),IF(SUM(D38:Y38)<100000,29680*SUM(D38:Y38)^(-0.24475),1773.1))))*100/115)*SUM(D38:Y38)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D38:Y38)),$A$571)","v":0},{"$f":"D38*$Z38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA38:AV38)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA38","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB38","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC38","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD38","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE38","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF38","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG38","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH38","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI38","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ38","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK38","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL38","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM38","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN38","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO38","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP38","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ38","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR38","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS38","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT38","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU38","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV38","v":0},{"$f":"SUM(D38:Y38)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D39","v":0},{"$f":"Produktionsanlæg!E39","v":0},{"$f":"Produktionsanlæg!F39","v":0},{"$f":"Produktionsanlæg!G39","v":0},{"$f":"Produktionsanlæg!H39","v":0},{"$f":"Produktionsanlæg!I39","v":0},{"$f":"Produktionsanlæg!J39","v":0},{"$f":"Produktionsanlæg!K39","v":0},{"$f":"Produktionsanlæg!L39","v":0},{"$f":"Produktionsanlæg!M39","v":0},{"$f":"Produktionsanlæg!N39","v":0},{"$f":"Produktionsanlæg!O39","v":0},{"$f":"Produktionsanlæg!P39","v":0},{"$f":"Produktionsanlæg!Q39","v":0},{"$f":"Produktionsanlæg!R39","v":0},{"$f":"Produktionsanlæg!S39","v":0},{"$f":"Produktionsanlæg!T39","v":0},{"$f":"Produktionsanlæg!U39","v":0},{"$f":"Produktionsanlæg!V39","v":0},{"$f":"Produktionsanlæg!W39","v":0},{"$f":"Produktionsanlæg!X39","v":0},{"$f":"Produktionsanlæg!Y39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D39:Y39,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 18","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D40","v":0},{"$f":"Produktionsanlæg!E40","v":0},{"$f":"Produktionsanlæg!F40","v":0},{"$f":"Produktionsanlæg!G40","v":0},{"$f":"Produktionsanlæg!H40","v":0},{"$f":"Produktionsanlæg!I40","v":0},{"$f":"Produktionsanlæg!J40","v":0},{"$f":"Produktionsanlæg!K40","v":0},{"$f":"Produktionsanlæg!L40","v":0},{"$f":"Produktionsanlæg!M40","v":0},{"$f":"Produktionsanlæg!N40","v":0},{"$f":"Produktionsanlæg!O40","v":0},{"$f":"Produktionsanlæg!P40","v":0},{"$f":"Produktionsanlæg!Q40","v":0},{"$f":"Produktionsanlæg!R40","v":0},{"$f":"Produktionsanlæg!S40","v":0},{"$f":"Produktionsanlæg!T40","v":0},{"$f":"Produktionsanlæg!U40","v":0},{"$f":"Produktionsanlæg!V40","v":0},{"$f":"Produktionsanlæg!W40","v":0},{"$f":"Produktionsanlæg!X40","v":0},{"$f":"Produktionsanlæg!Y40","v":0},{"$f":"IF(COUNTIF(D40:Y40,\"<>0\")<=1,IF(SUM(D40:Y40)=0,0,(IF(SUM(D40:Y40)>0,IF(SUM(D40:Y40)<400,(1.2675*45967*SUM(D40:Y40)^(-0.4664)),(IF(SUM(D40:Y40)<2000,(39128*SUM(D40:Y40)^(-0.37661)),IF(SUM(D40:Y40)<5000,18893*SUM(D40:Y40)^(-0.28083),IF(SUM(D40:Y40)<100000,29680*SUM(D40:Y40)^(-0.24475),1773.1))))*100/115)*SUM(D40:Y40)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D40:Y40)),$A$571)","v":0},{"$f":"D40*$Z40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA40:AV40)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA40","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB40","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC40","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD40","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE40","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF40","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG40","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH40","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI40","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ40","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK40","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL40","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM40","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN40","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO40","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP40","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ40","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR40","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS40","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT40","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU40","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV40","v":0},{"$f":"SUM(D40:Y40)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D41","v":0},{"$f":"Produktionsanlæg!E41","v":0},{"$f":"Produktionsanlæg!F41","v":0},{"$f":"Produktionsanlæg!G41","v":0},{"$f":"Produktionsanlæg!H41","v":0},{"$f":"Produktionsanlæg!I41","v":0},{"$f":"Produktionsanlæg!J41","v":0},{"$f":"Produktionsanlæg!K41","v":0},{"$f":"Produktionsanlæg!L41","v":0},{"$f":"Produktionsanlæg!M41","v":0},{"$f":"Produktionsanlæg!N41","v":0},{"$f":"Produktionsanlæg!O41","v":0},{"$f":"Produktionsanlæg!P41","v":0},{"$f":"Produktionsanlæg!Q41","v":0},{"$f":"Produktionsanlæg!R41","v":0},{"$f":"Produktionsanlæg!S41","v":0},{"$f":"Produktionsanlæg!T41","v":0},{"$f":"Produktionsanlæg!U41","v":0},{"$f":"Produktionsanlæg!V41","v":0},{"$f":"Produktionsanlæg!W41","v":0},{"$f":"Produktionsanlæg!X41","v":0},{"$f":"Produktionsanlæg!Y41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D41:Y41,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 19","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D42","v":0},{"$f":"Produktionsanlæg!E42","v":0},{"$f":"Produktionsanlæg!F42","v":0},{"$f":"Produktionsanlæg!G42","v":0},{"$f":"Produktionsanlæg!H42","v":0},{"$f":"Produktionsanlæg!I42","v":0},{"$f":"Produktionsanlæg!J42","v":0},{"$f":"Produktionsanlæg!K42","v":0},{"$f":"Produktionsanlæg!L42","v":0},{"$f":"Produktionsanlæg!M42","v":0},{"$f":"Produktionsanlæg!N42","v":0},{"$f":"Produktionsanlæg!O42","v":0},{"$f":"Produktionsanlæg!P42","v":0},{"$f":"Produktionsanlæg!Q42","v":0},{"$f":"Produktionsanlæg!R42","v":0},{"$f":"Produktionsanlæg!S42","v":0},{"$f":"Produktionsanlæg!T42","v":0},{"$f":"Produktionsanlæg!U42","v":0},{"$f":"Produktionsanlæg!V42","v":0},{"$f":"Produktionsanlæg!W42","v":0},{"$f":"Produktionsanlæg!X42","v":0},{"$f":"Produktionsanlæg!Y42","v":0},{"$f":"IF(COUNTIF(D42:Y42,\"<>0\")<=1,IF(SUM(D42:Y42)=0,0,(IF(SUM(D42:Y42)>0,IF(SUM(D42:Y42)<400,(1.2675*45967*SUM(D42:Y42)^(-0.4664)),(IF(SUM(D42:Y42)<2000,(39128*SUM(D42:Y42)^(-0.37661)),IF(SUM(D42:Y42)<5000,18893*SUM(D42:Y42)^(-0.28083),IF(SUM(D42:Y42)<100000,29680*SUM(D42:Y42)^(-0.24475),1773.1))))*100/115)*SUM(D42:Y42)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D42:Y42)),$A$571)","v":0},{"$f":"D42*$Z42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA42:AV42)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA42","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB42","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC42","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD42","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE42","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF42","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG42","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH42","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI42","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ42","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK42","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL42","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM42","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN42","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO42","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP42","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ42","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR42","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS42","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT42","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU42","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV42","v":0},{"$f":"SUM(D42:Y42)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D43","v":0},{"$f":"Produktionsanlæg!E43","v":0},{"$f":"Produktionsanlæg!F43","v":0},{"$f":"Produktionsanlæg!G43","v":0},{"$f":"Produktionsanlæg!H43","v":0},{"$f":"Produktionsanlæg!I43","v":0},{"$f":"Produktionsanlæg!J43","v":0},{"$f":"Produktionsanlæg!K43","v":0},{"$f":"Produktionsanlæg!L43","v":0},{"$f":"Produktionsanlæg!M43","v":0},{"$f":"Produktionsanlæg!N43","v":0},{"$f":"Produktionsanlæg!O43","v":0},{"$f":"Produktionsanlæg!P43","v":0},{"$f":"Produktionsanlæg!Q43","v":0},{"$f":"Produktionsanlæg!R43","v":0},{"$f":"Produktionsanlæg!S43","v":0},{"$f":"Produktionsanlæg!T43","v":0},{"$f":"Produktionsanlæg!U43","v":0},{"$f":"Produktionsanlæg!V43","v":0},{"$f":"Produktionsanlæg!W43","v":0},{"$f":"Produktionsanlæg!X43","v":0},{"$f":"Produktionsanlæg!Y43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D43:Y43,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 20","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D44","v":0},{"$f":"Produktionsanlæg!E44","v":0},{"$f":"Produktionsanlæg!F44","v":0},{"$f":"Produktionsanlæg!G44","v":0},{"$f":"Produktionsanlæg!H44","v":0},{"$f":"Produktionsanlæg!I44","v":0},{"$f":"Produktionsanlæg!J44","v":0},{"$f":"Produktionsanlæg!K44","v":0},{"$f":"Produktionsanlæg!L44","v":0},{"$f":"Produktionsanlæg!M44","v":0},{"$f":"Produktionsanlæg!N44","v":0},{"$f":"Produktionsanlæg!O44","v":0},{"$f":"Produktionsanlæg!P44","v":0},{"$f":"Produktionsanlæg!Q44","v":0},{"$f":"Produktionsanlæg!R44","v":0},{"$f":"Produktionsanlæg!S44","v":0},{"$f":"Produktionsanlæg!T44","v":0},{"$f":"Produktionsanlæg!U44","v":0},{"$f":"Produktionsanlæg!V44","v":0},{"$f":"Produktionsanlæg!W44","v":0},{"$f":"Produktionsanlæg!X44","v":0},{"$f":"Produktionsanlæg!Y44","v":0},{"$f":"IF(COUNTIF(D44:Y44,\"<>0\")<=1,IF(SUM(D44:Y44)=0,0,(IF(SUM(D44:Y44)>0,IF(SUM(D44:Y44)<400,(1.2675*45967*SUM(D44:Y44)^(-0.4664)),(IF(SUM(D44:Y44)<2000,(39128*SUM(D44:Y44)^(-0.37661)),IF(SUM(D44:Y44)<5000,18893*SUM(D44:Y44)^(-0.28083),IF(SUM(D44:Y44)<100000,29680*SUM(D44:Y44)^(-0.24475),1773.1))))*100/115)*SUM(D44:Y44)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D44:Y44)),$A$571)","v":0},{"$f":"D44*$Z44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA44:AV44)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA44","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB44","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC44","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD44","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE44","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF44","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG44","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH44","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI44","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ44","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK44","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL44","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM44","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN44","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO44","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP44","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ44","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR44","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS44","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT44","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU44","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV44","v":0},{"$f":"SUM(D44:Y44)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D45","v":0},{"$f":"Produktionsanlæg!E45","v":0},{"$f":"Produktionsanlæg!F45","v":0},{"$f":"Produktionsanlæg!G45","v":0},{"$f":"Produktionsanlæg!H45","v":0},{"$f":"Produktionsanlæg!I45","v":0},{"$f":"Produktionsanlæg!J45","v":0},{"$f":"Produktionsanlæg!K45","v":0},{"$f":"Produktionsanlæg!L45","v":0},{"$f":"Produktionsanlæg!M45","v":0},{"$f":"Produktionsanlæg!N45","v":0},{"$f":"Produktionsanlæg!O45","v":0},{"$f":"Produktionsanlæg!P45","v":0},{"$f":"Produktionsanlæg!Q45","v":0},{"$f":"Produktionsanlæg!R45","v":0},{"$f":"Produktionsanlæg!S45","v":0},{"$f":"Produktionsanlæg!T45","v":0},{"$f":"Produktionsanlæg!U45","v":0},{"$f":"Produktionsanlæg!V45","v":0},{"$f":"Produktionsanlæg!W45","v":0},{"$f":"Produktionsanlæg!X45","v":0},{"$f":"Produktionsanlæg!Y45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D45:Y45,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 21","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D46","v":0},{"$f":"Produktionsanlæg!E46","v":0},{"$f":"Produktionsanlæg!F46","v":0},{"$f":"Produktionsanlæg!G46","v":0},{"$f":"Produktionsanlæg!H46","v":0},{"$f":"Produktionsanlæg!I46","v":0},{"$f":"Produktionsanlæg!J46","v":0},{"$f":"Produktionsanlæg!K46","v":0},{"$f":"Produktionsanlæg!L46","v":0},{"$f":"Produktionsanlæg!M46","v":0},{"$f":"Produktionsanlæg!N46","v":0},{"$f":"Produktionsanlæg!O46","v":0},{"$f":"Produktionsanlæg!P46","v":0},{"$f":"Produktionsanlæg!Q46","v":0},{"$f":"Produktionsanlæg!R46","v":0},{"$f":"Produktionsanlæg!S46","v":0},{"$f":"Produktionsanlæg!T46","v":0},{"$f":"Produktionsanlæg!U46","v":0},{"$f":"Produktionsanlæg!V46","v":0},{"$f":"Produktionsanlæg!W46","v":0},{"$f":"Produktionsanlæg!X46","v":0},{"$f":"Produktionsanlæg!Y46","v":0},{"$f":"IF(COUNTIF(D46:Y46,\"<>0\")<=1,IF(SUM(D46:Y46)=0,0,(IF(SUM(D46:Y46)>0,IF(SUM(D46:Y46)<400,(1.2675*45967*SUM(D46:Y46)^(-0.4664)),(IF(SUM(D46:Y46)<2000,(39128*SUM(D46:Y46)^(-0.37661)),IF(SUM(D46:Y46)<5000,18893*SUM(D46:Y46)^(-0.28083),IF(SUM(D46:Y46)<100000,29680*SUM(D46:Y46)^(-0.24475),1773.1))))*100/115)*SUM(D46:Y46)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D46:Y46)),$A$571)","v":0},{"$f":"D46*$Z46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA46:AV46)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA46","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB46","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC46","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD46","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE46","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF46","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG46","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH46","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI46","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ46","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK46","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL46","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM46","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN46","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO46","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP46","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ46","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR46","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS46","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT46","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU46","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV46","v":0},{"$f":"SUM(D46:Y46)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D47","v":0},{"$f":"Produktionsanlæg!E47","v":0},{"$f":"Produktionsanlæg!F47","v":0},{"$f":"Produktionsanlæg!G47","v":0},{"$f":"Produktionsanlæg!H47","v":0},{"$f":"Produktionsanlæg!I47","v":0},{"$f":"Produktionsanlæg!J47","v":0},{"$f":"Produktionsanlæg!K47","v":0},{"$f":"Produktionsanlæg!L47","v":0},{"$f":"Produktionsanlæg!M47","v":0},{"$f":"Produktionsanlæg!N47","v":0},{"$f":"Produktionsanlæg!O47","v":0},{"$f":"Produktionsanlæg!P47","v":0},{"$f":"Produktionsanlæg!Q47","v":0},{"$f":"Produktionsanlæg!R47","v":0},{"$f":"Produktionsanlæg!S47","v":0},{"$f":"Produktionsanlæg!T47","v":0},{"$f":"Produktionsanlæg!U47","v":0},{"$f":"Produktionsanlæg!V47","v":0},{"$f":"Produktionsanlæg!W47","v":0},{"$f":"Produktionsanlæg!X47","v":0},{"$f":"Produktionsanlæg!Y47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D47:Y47,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 22","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D48","v":0},{"$f":"Produktionsanlæg!E48","v":0},{"$f":"Produktionsanlæg!F48","v":0},{"$f":"Produktionsanlæg!G48","v":0},{"$f":"Produktionsanlæg!H48","v":0},{"$f":"Produktionsanlæg!I48","v":0},{"$f":"Produktionsanlæg!J48","v":0},{"$f":"Produktionsanlæg!K48","v":0},{"$f":"Produktionsanlæg!L48","v":0},{"$f":"Produktionsanlæg!M48","v":0},{"$f":"Produktionsanlæg!N48","v":0},{"$f":"Produktionsanlæg!O48","v":0},{"$f":"Produktionsanlæg!P48","v":0},{"$f":"Produktionsanlæg!Q48","v":0},{"$f":"Produktionsanlæg!R48","v":0},{"$f":"Produktionsanlæg!S48","v":0},{"$f":"Produktionsanlæg!T48","v":0},{"$f":"Produktionsanlæg!U48","v":0},{"$f":"Produktionsanlæg!V48","v":0},{"$f":"Produktionsanlæg!W48","v":0},{"$f":"Produktionsanlæg!X48","v":0},{"$f":"Produktionsanlæg!Y48","v":0},{"$f":"IF(COUNTIF(D48:Y48,\"<>0\")<=1,IF(SUM(D48:Y48)=0,0,(IF(SUM(D48:Y48)>0,IF(SUM(D48:Y48)<400,(1.2675*45967*SUM(D48:Y48)^(-0.4664)),(IF(SUM(D48:Y48)<2000,(39128*SUM(D48:Y48)^(-0.37661)),IF(SUM(D48:Y48)<5000,18893*SUM(D48:Y48)^(-0.28083),IF(SUM(D48:Y48)<100000,29680*SUM(D48:Y48)^(-0.24475),1773.1))))*100/115)*SUM(D48:Y48)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D48:Y48)),$A$571)","v":0},{"$f":"D48*$Z48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA48:AV48)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA48","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB48","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC48","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD48","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE48","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF48","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG48","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH48","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI48","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ48","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK48","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL48","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM48","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN48","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO48","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP48","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ48","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR48","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS48","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT48","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU48","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV48","v":0},{"$f":"SUM(D48:Y48)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D49","v":0},{"$f":"Produktionsanlæg!E49","v":0},{"$f":"Produktionsanlæg!F49","v":0},{"$f":"Produktionsanlæg!G49","v":0},{"$f":"Produktionsanlæg!H49","v":0},{"$f":"Produktionsanlæg!I49","v":0},{"$f":"Produktionsanlæg!J49","v":0},{"$f":"Produktionsanlæg!K49","v":0},{"$f":"Produktionsanlæg!L49","v":0},{"$f":"Produktionsanlæg!M49","v":0},{"$f":"Produktionsanlæg!N49","v":0},{"$f":"Produktionsanlæg!O49","v":0},{"$f":"Produktionsanlæg!P49","v":0},{"$f":"Produktionsanlæg!Q49","v":0},{"$f":"Produktionsanlæg!R49","v":0},{"$f":"Produktionsanlæg!S49","v":0},{"$f":"Produktionsanlæg!T49","v":0},{"$f":"Produktionsanlæg!U49","v":0},{"$f":"Produktionsanlæg!V49","v":0},{"$f":"Produktionsanlæg!W49","v":0},{"$f":"Produktionsanlæg!X49","v":0},{"$f":"Produktionsanlæg!Y49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D49:Y49,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 23","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D50","v":0},{"$f":"Produktionsanlæg!E50","v":0},{"$f":"Produktionsanlæg!F50","v":0},{"$f":"Produktionsanlæg!G50","v":0},{"$f":"Produktionsanlæg!H50","v":0},{"$f":"Produktionsanlæg!I50","v":0},{"$f":"Produktionsanlæg!J50","v":0},{"$f":"Produktionsanlæg!K50","v":0},{"$f":"Produktionsanlæg!L50","v":0},{"$f":"Produktionsanlæg!M50","v":0},{"$f":"Produktionsanlæg!N50","v":0},{"$f":"Produktionsanlæg!O50","v":0},{"$f":"Produktionsanlæg!P50","v":0},{"$f":"Produktionsanlæg!Q50","v":0},{"$f":"Produktionsanlæg!R50","v":0},{"$f":"Produktionsanlæg!S50","v":0},{"$f":"Produktionsanlæg!T50","v":0},{"$f":"Produktionsanlæg!U50","v":0},{"$f":"Produktionsanlæg!V50","v":0},{"$f":"Produktionsanlæg!W50","v":0},{"$f":"Produktionsanlæg!X50","v":0},{"$f":"Produktionsanlæg!Y50","v":0},{"$f":"IF(COUNTIF(D50:Y50,\"<>0\")<=1,IF(SUM(D50:Y50)=0,0,(IF(SUM(D50:Y50)>0,IF(SUM(D50:Y50)<400,(1.2675*45967*SUM(D50:Y50)^(-0.4664)),(IF(SUM(D50:Y50)<2000,(39128*SUM(D50:Y50)^(-0.37661)),IF(SUM(D50:Y50)<5000,18893*SUM(D50:Y50)^(-0.28083),IF(SUM(D50:Y50)<100000,29680*SUM(D50:Y50)^(-0.24475),1773.1))))*100/115)*SUM(D50:Y50)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D50:Y50)),$A$571)","v":0},{"$f":"D50*$Z50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA50:AV50)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA50","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB50","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC50","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD50","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE50","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF50","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG50","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH50","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI50","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ50","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK50","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL50","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM50","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN50","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO50","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP50","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ50","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR50","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS50","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT50","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU50","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV50","v":0},{"$f":"SUM(D50:Y50)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D51","v":0},{"$f":"Produktionsanlæg!E51","v":0},{"$f":"Produktionsanlæg!F51","v":0},{"$f":"Produktionsanlæg!G51","v":0},{"$f":"Produktionsanlæg!H51","v":0},{"$f":"Produktionsanlæg!I51","v":0},{"$f":"Produktionsanlæg!J51","v":0},{"$f":"Produktionsanlæg!K51","v":0},{"$f":"Produktionsanlæg!L51","v":0},{"$f":"Produktionsanlæg!M51","v":0},{"$f":"Produktionsanlæg!N51","v":0},{"$f":"Produktionsanlæg!O51","v":0},{"$f":"Produktionsanlæg!P51","v":0},{"$f":"Produktionsanlæg!Q51","v":0},{"$f":"Produktionsanlæg!R51","v":0},{"$f":"Produktionsanlæg!S51","v":0},{"$f":"Produktionsanlæg!T51","v":0},{"$f":"Produktionsanlæg!U51","v":0},{"$f":"Produktionsanlæg!V51","v":0},{"$f":"Produktionsanlæg!W51","v":0},{"$f":"Produktionsanlæg!X51","v":0},{"$f":"Produktionsanlæg!Y51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D51:Y51,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 24","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D52","v":0},{"$f":"Produktionsanlæg!E52","v":0},{"$f":"Produktionsanlæg!F52","v":0},{"$f":"Produktionsanlæg!G52","v":0},{"$f":"Produktionsanlæg!H52","v":0},{"$f":"Produktionsanlæg!I52","v":0},{"$f":"Produktionsanlæg!J52","v":0},{"$f":"Produktionsanlæg!K52","v":0},{"$f":"Produktionsanlæg!L52","v":0},{"$f":"Produktionsanlæg!M52","v":0},{"$f":"Produktionsanlæg!N52","v":0},{"$f":"Produktionsanlæg!O52","v":0},{"$f":"Produktionsanlæg!P52","v":0},{"$f":"Produktionsanlæg!Q52","v":0},{"$f":"Produktionsanlæg!R52","v":0},{"$f":"Produktionsanlæg!S52","v":0},{"$f":"Produktionsanlæg!T52","v":0},{"$f":"Produktionsanlæg!U52","v":0},{"$f":"Produktionsanlæg!V52","v":0},{"$f":"Produktionsanlæg!W52","v":0},{"$f":"Produktionsanlæg!X52","v":0},{"$f":"Produktionsanlæg!Y52","v":0},{"$f":"IF(COUNTIF(D52:Y52,\"<>0\")<=1,IF(SUM(D52:Y52)=0,0,(IF(SUM(D52:Y52)>0,IF(SUM(D52:Y52)<400,(1.2675*45967*SUM(D52:Y52)^(-0.4664)),(IF(SUM(D52:Y52)<2000,(39128*SUM(D52:Y52)^(-0.37661)),IF(SUM(D52:Y52)<5000,18893*SUM(D52:Y52)^(-0.28083),IF(SUM(D52:Y52)<100000,29680*SUM(D52:Y52)^(-0.24475),1773.1))))*100/115)*SUM(D52:Y52)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D52:Y52)),$A$571)","v":0},{"$f":"D52*$Z52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA52:AV52)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA52","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB52","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC52","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD52","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE52","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF52","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG52","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH52","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI52","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ52","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK52","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL52","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM52","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN52","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO52","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP52","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ52","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR52","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS52","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT52","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU52","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV52","v":0},{"$f":"SUM(D52:Y52)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D53","v":0},{"$f":"Produktionsanlæg!E53","v":0},{"$f":"Produktionsanlæg!F53","v":0},{"$f":"Produktionsanlæg!G53","v":0},{"$f":"Produktionsanlæg!H53","v":0},{"$f":"Produktionsanlæg!I53","v":0},{"$f":"Produktionsanlæg!J53","v":0},{"$f":"Produktionsanlæg!K53","v":0},{"$f":"Produktionsanlæg!L53","v":0},{"$f":"Produktionsanlæg!M53","v":0},{"$f":"Produktionsanlæg!N53","v":0},{"$f":"Produktionsanlæg!O53","v":0},{"$f":"Produktionsanlæg!P53","v":0},{"$f":"Produktionsanlæg!Q53","v":0},{"$f":"Produktionsanlæg!R53","v":0},{"$f":"Produktionsanlæg!S53","v":0},{"$f":"Produktionsanlæg!T53","v":0},{"$f":"Produktionsanlæg!U53","v":0},{"$f":"Produktionsanlæg!V53","v":0},{"$f":"Produktionsanlæg!W53","v":0},{"$f":"Produktionsanlæg!X53","v":0},{"$f":"Produktionsanlæg!Y53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D53:Y53,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 25","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D54","v":0},{"$f":"Produktionsanlæg!E54","v":0},{"$f":"Produktionsanlæg!F54","v":0},{"$f":"Produktionsanlæg!G54","v":0},{"$f":"Produktionsanlæg!H54","v":0},{"$f":"Produktionsanlæg!I54","v":0},{"$f":"Produktionsanlæg!J54","v":0},{"$f":"Produktionsanlæg!K54","v":0},{"$f":"Produktionsanlæg!L54","v":0},{"$f":"Produktionsanlæg!M54","v":0},{"$f":"Produktionsanlæg!N54","v":0},{"$f":"Produktionsanlæg!O54","v":0},{"$f":"Produktionsanlæg!P54","v":0},{"$f":"Produktionsanlæg!Q54","v":0},{"$f":"Produktionsanlæg!R54","v":0},{"$f":"Produktionsanlæg!S54","v":0},{"$f":"Produktionsanlæg!T54","v":0},{"$f":"Produktionsanlæg!U54","v":0},{"$f":"Produktionsanlæg!V54","v":0},{"$f":"Produktionsanlæg!W54","v":0},{"$f":"Produktionsanlæg!X54","v":0},{"$f":"Produktionsanlæg!Y54","v":0},{"$f":"IF(COUNTIF(D54:Y54,\"<>0\")<=1,IF(SUM(D54:Y54)=0,0,(IF(SUM(D54:Y54)>0,IF(SUM(D54:Y54)<400,(1.2675*45967*SUM(D54:Y54)^(-0.4664)),(IF(SUM(D54:Y54)<2000,(39128*SUM(D54:Y54)^(-0.37661)),IF(SUM(D54:Y54)<5000,18893*SUM(D54:Y54)^(-0.28083),IF(SUM(D54:Y54)<100000,29680*SUM(D54:Y54)^(-0.24475),1773.1))))*100/115)*SUM(D54:Y54)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D54:Y54)),$A$571)","v":0},{"$f":"D54*$Z54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA54:AV54)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA54","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB54","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC54","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD54","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE54","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF54","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG54","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH54","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI54","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ54","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK54","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL54","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM54","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN54","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO54","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP54","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ54","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR54","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS54","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT54","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU54","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV54","v":0},{"$f":"SUM(D54:Y54)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D55","v":0},{"$f":"Produktionsanlæg!E55","v":0},{"$f":"Produktionsanlæg!F55","v":0},{"$f":"Produktionsanlæg!G55","v":0},{"$f":"Produktionsanlæg!H55","v":0},{"$f":"Produktionsanlæg!I55","v":0},{"$f":"Produktionsanlæg!J55","v":0},{"$f":"Produktionsanlæg!K55","v":0},{"$f":"Produktionsanlæg!L55","v":0},{"$f":"Produktionsanlæg!M55","v":0},{"$f":"Produktionsanlæg!N55","v":0},{"$f":"Produktionsanlæg!O55","v":0},{"$f":"Produktionsanlæg!P55","v":0},{"$f":"Produktionsanlæg!Q55","v":0},{"$f":"Produktionsanlæg!R55","v":0},{"$f":"Produktionsanlæg!S55","v":0},{"$f":"Produktionsanlæg!T55","v":0},{"$f":"Produktionsanlæg!U55","v":0},{"$f":"Produktionsanlæg!V55","v":0},{"$f":"Produktionsanlæg!W55","v":0},{"$f":"Produktionsanlæg!X55","v":0},{"$f":"Produktionsanlæg!Y55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D55:Y55,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 26","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D56","v":0},{"$f":"Produktionsanlæg!E56","v":0},{"$f":"Produktionsanlæg!F56","v":0},{"$f":"Produktionsanlæg!G56","v":0},{"$f":"Produktionsanlæg!H56","v":0},{"$f":"Produktionsanlæg!I56","v":0},{"$f":"Produktionsanlæg!J56","v":0},{"$f":"Produktionsanlæg!K56","v":0},{"$f":"Produktionsanlæg!L56","v":0},{"$f":"Produktionsanlæg!M56","v":0},{"$f":"Produktionsanlæg!N56","v":0},{"$f":"Produktionsanlæg!O56","v":0},{"$f":"Produktionsanlæg!P56","v":0},{"$f":"Produktionsanlæg!Q56","v":0},{"$f":"Produktionsanlæg!R56","v":0},{"$f":"Produktionsanlæg!S56","v":0},{"$f":"Produktionsanlæg!T56","v":0},{"$f":"Produktionsanlæg!U56","v":0},{"$f":"Produktionsanlæg!V56","v":0},{"$f":"Produktionsanlæg!W56","v":0},{"$f":"Produktionsanlæg!X56","v":0},{"$f":"Produktionsanlæg!Y56","v":0},{"$f":"IF(COUNTIF(D56:Y56,\"<>0\")<=1,IF(SUM(D56:Y56)=0,0,(IF(SUM(D56:Y56)>0,IF(SUM(D56:Y56)<400,(1.2675*45967*SUM(D56:Y56)^(-0.4664)),(IF(SUM(D56:Y56)<2000,(39128*SUM(D56:Y56)^(-0.37661)),IF(SUM(D56:Y56)<5000,18893*SUM(D56:Y56)^(-0.28083),IF(SUM(D56:Y56)<100000,29680*SUM(D56:Y56)^(-0.24475),1773.1))))*100/115)*SUM(D56:Y56)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D56:Y56)),$A$571)","v":0},{"$f":"D56*$Z56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA56:AV56)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA56","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB56","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC56","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD56","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE56","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF56","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG56","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH56","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI56","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ56","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK56","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL56","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM56","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN56","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO56","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP56","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ56","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR56","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS56","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT56","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU56","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV56","v":0},{"$f":"SUM(D56:Y56)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D57","v":0},{"$f":"Produktionsanlæg!E57","v":0},{"$f":"Produktionsanlæg!F57","v":0},{"$f":"Produktionsanlæg!G57","v":0},{"$f":"Produktionsanlæg!H57","v":0},{"$f":"Produktionsanlæg!I57","v":0},{"$f":"Produktionsanlæg!J57","v":0},{"$f":"Produktionsanlæg!K57","v":0},{"$f":"Produktionsanlæg!L57","v":0},{"$f":"Produktionsanlæg!M57","v":0},{"$f":"Produktionsanlæg!N57","v":0},{"$f":"Produktionsanlæg!O57","v":0},{"$f":"Produktionsanlæg!P57","v":0},{"$f":"Produktionsanlæg!Q57","v":0},{"$f":"Produktionsanlæg!R57","v":0},{"$f":"Produktionsanlæg!S57","v":0},{"$f":"Produktionsanlæg!T57","v":0},{"$f":"Produktionsanlæg!U57","v":0},{"$f":"Produktionsanlæg!V57","v":0},{"$f":"Produktionsanlæg!W57","v":0},{"$f":"Produktionsanlæg!X57","v":0},{"$f":"Produktionsanlæg!Y57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D57:Y57,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 27","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D58","v":0},{"$f":"Produktionsanlæg!E58","v":0},{"$f":"Produktionsanlæg!F58","v":0},{"$f":"Produktionsanlæg!G58","v":0},{"$f":"Produktionsanlæg!H58","v":0},{"$f":"Produktionsanlæg!I58","v":0},{"$f":"Produktionsanlæg!J58","v":0},{"$f":"Produktionsanlæg!K58","v":0},{"$f":"Produktionsanlæg!L58","v":0},{"$f":"Produktionsanlæg!M58","v":0},{"$f":"Produktionsanlæg!N58","v":0},{"$f":"Produktionsanlæg!O58","v":0},{"$f":"Produktionsanlæg!P58","v":0},{"$f":"Produktionsanlæg!Q58","v":0},{"$f":"Produktionsanlæg!R58","v":0},{"$f":"Produktionsanlæg!S58","v":0},{"$f":"Produktionsanlæg!T58","v":0},{"$f":"Produktionsanlæg!U58","v":0},{"$f":"Produktionsanlæg!V58","v":0},{"$f":"Produktionsanlæg!W58","v":0},{"$f":"Produktionsanlæg!X58","v":0},{"$f":"Produktionsanlæg!Y58","v":0},{"$f":"IF(COUNTIF(D58:Y58,\"<>0\")<=1,IF(SUM(D58:Y58)=0,0,(IF(SUM(D58:Y58)>0,IF(SUM(D58:Y58)<400,(1.2675*45967*SUM(D58:Y58)^(-0.4664)),(IF(SUM(D58:Y58)<2000,(39128*SUM(D58:Y58)^(-0.37661)),IF(SUM(D58:Y58)<5000,18893*SUM(D58:Y58)^(-0.28083),IF(SUM(D58:Y58)<100000,29680*SUM(D58:Y58)^(-0.24475),1773.1))))*100/115)*SUM(D58:Y58)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D58:Y58)),$A$571)","v":0},{"$f":"D58*$Z58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA58:AV58)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA58","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB58","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC58","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD58","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE58","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF58","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG58","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH58","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI58","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ58","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK58","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL58","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM58","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN58","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO58","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP58","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ58","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR58","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS58","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT58","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU58","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV58","v":0},{"$f":"SUM(D58:Y58)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D59","v":0},{"$f":"Produktionsanlæg!E59","v":0},{"$f":"Produktionsanlæg!F59","v":0},{"$f":"Produktionsanlæg!G59","v":0},{"$f":"Produktionsanlæg!H59","v":0},{"$f":"Produktionsanlæg!I59","v":0},{"$f":"Produktionsanlæg!J59","v":0},{"$f":"Produktionsanlæg!K59","v":0},{"$f":"Produktionsanlæg!L59","v":0},{"$f":"Produktionsanlæg!M59","v":0},{"$f":"Produktionsanlæg!N59","v":0},{"$f":"Produktionsanlæg!O59","v":0},{"$f":"Produktionsanlæg!P59","v":0},{"$f":"Produktionsanlæg!Q59","v":0},{"$f":"Produktionsanlæg!R59","v":0},{"$f":"Produktionsanlæg!S59","v":0},{"$f":"Produktionsanlæg!T59","v":0},{"$f":"Produktionsanlæg!U59","v":0},{"$f":"Produktionsanlæg!V59","v":0},{"$f":"Produktionsanlæg!W59","v":0},{"$f":"Produktionsanlæg!X59","v":0},{"$f":"Produktionsanlæg!Y59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D59:Y59,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 28","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D60","v":0},{"$f":"Produktionsanlæg!E60","v":0},{"$f":"Produktionsanlæg!F60","v":0},{"$f":"Produktionsanlæg!G60","v":0},{"$f":"Produktionsanlæg!H60","v":0},{"$f":"Produktionsanlæg!I60","v":0},{"$f":"Produktionsanlæg!J60","v":0},{"$f":"Produktionsanlæg!K60","v":0},{"$f":"Produktionsanlæg!L60","v":0},{"$f":"Produktionsanlæg!M60","v":0},{"$f":"Produktionsanlæg!N60","v":0},{"$f":"Produktionsanlæg!O60","v":0},{"$f":"Produktionsanlæg!P60","v":0},{"$f":"Produktionsanlæg!Q60","v":0},{"$f":"Produktionsanlæg!R60","v":0},{"$f":"Produktionsanlæg!S60","v":0},{"$f":"Produktionsanlæg!T60","v":0},{"$f":"Produktionsanlæg!U60","v":0},{"$f":"Produktionsanlæg!V60","v":0},{"$f":"Produktionsanlæg!W60","v":0},{"$f":"Produktionsanlæg!X60","v":0},{"$f":"Produktionsanlæg!Y60","v":0},{"$f":"IF(COUNTIF(D60:Y60,\"<>0\")<=1,IF(SUM(D60:Y60)=0,0,(IF(SUM(D60:Y60)>0,IF(SUM(D60:Y60)<400,(1.2675*45967*SUM(D60:Y60)^(-0.4664)),(IF(SUM(D60:Y60)<2000,(39128*SUM(D60:Y60)^(-0.37661)),IF(SUM(D60:Y60)<5000,18893*SUM(D60:Y60)^(-0.28083),IF(SUM(D60:Y60)<100000,29680*SUM(D60:Y60)^(-0.24475),1773.1))))*100/115)*SUM(D60:Y60)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D60:Y60)),$A$571)","v":0},{"$f":"D60*$Z60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA60:AV60)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA60","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB60","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC60","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD60","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE60","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF60","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG60","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH60","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI60","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ60","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK60","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL60","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM60","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN60","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO60","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP60","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ60","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR60","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS60","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT60","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU60","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV60","v":0},{"$f":"SUM(D60:Y60)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D61","v":0},{"$f":"Produktionsanlæg!E61","v":0},{"$f":"Produktionsanlæg!F61","v":0},{"$f":"Produktionsanlæg!G61","v":0},{"$f":"Produktionsanlæg!H61","v":0},{"$f":"Produktionsanlæg!I61","v":0},{"$f":"Produktionsanlæg!J61","v":0},{"$f":"Produktionsanlæg!K61","v":0},{"$f":"Produktionsanlæg!L61","v":0},{"$f":"Produktionsanlæg!M61","v":0},{"$f":"Produktionsanlæg!N61","v":0},{"$f":"Produktionsanlæg!O61","v":0},{"$f":"Produktionsanlæg!P61","v":0},{"$f":"Produktionsanlæg!Q61","v":0},{"$f":"Produktionsanlæg!R61","v":0},{"$f":"Produktionsanlæg!S61","v":0},{"$f":"Produktionsanlæg!T61","v":0},{"$f":"Produktionsanlæg!U61","v":0},{"$f":"Produktionsanlæg!V61","v":0},{"$f":"Produktionsanlæg!W61","v":0},{"$f":"Produktionsanlæg!X61","v":0},{"$f":"Produktionsanlæg!Y61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D61:Y61,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 29","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D62","v":0},{"$f":"Produktionsanlæg!E62","v":0},{"$f":"Produktionsanlæg!F62","v":0},{"$f":"Produktionsanlæg!G62","v":0},{"$f":"Produktionsanlæg!H62","v":0},{"$f":"Produktionsanlæg!I62","v":0},{"$f":"Produktionsanlæg!J62","v":0},{"$f":"Produktionsanlæg!K62","v":0},{"$f":"Produktionsanlæg!L62","v":0},{"$f":"Produktionsanlæg!M62","v":0},{"$f":"Produktionsanlæg!N62","v":0},{"$f":"Produktionsanlæg!O62","v":0},{"$f":"Produktionsanlæg!P62","v":0},{"$f":"Produktionsanlæg!Q62","v":0},{"$f":"Produktionsanlæg!R62","v":0},{"$f":"Produktionsanlæg!S62","v":0},{"$f":"Produktionsanlæg!T62","v":0},{"$f":"Produktionsanlæg!U62","v":0},{"$f":"Produktionsanlæg!V62","v":0},{"$f":"Produktionsanlæg!W62","v":0},{"$f":"Produktionsanlæg!X62","v":0},{"$f":"Produktionsanlæg!Y62","v":0},{"$f":"IF(COUNTIF(D62:Y62,\"<>0\")<=1,IF(SUM(D62:Y62)=0,0,(IF(SUM(D62:Y62)>0,IF(SUM(D62:Y62)<400,(1.2675*45967*SUM(D62:Y62)^(-0.4664)),(IF(SUM(D62:Y62)<2000,(39128*SUM(D62:Y62)^(-0.37661)),IF(SUM(D62:Y62)<5000,18893*SUM(D62:Y62)^(-0.28083),IF(SUM(D62:Y62)<100000,29680*SUM(D62:Y62)^(-0.24475),1773.1))))*100/115)*SUM(D62:Y62)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D62:Y62)),$A$571)","v":0},{"$f":"D62*$Z62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA62:AV62)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA62","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB62","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC62","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD62","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE62","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF62","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG62","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH62","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI62","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ62","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK62","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL62","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM62","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN62","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO62","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP62","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ62","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR62","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS62","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT62","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU62","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV62","v":0},{"$f":"SUM(D62:Y62)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D63","v":0},{"$f":"Produktionsanlæg!E63","v":0},{"$f":"Produktionsanlæg!F63","v":0},{"$f":"Produktionsanlæg!G63","v":0},{"$f":"Produktionsanlæg!H63","v":0},{"$f":"Produktionsanlæg!I63","v":0},{"$f":"Produktionsanlæg!J63","v":0},{"$f":"Produktionsanlæg!K63","v":0},{"$f":"Produktionsanlæg!L63","v":0},{"$f":"Produktionsanlæg!M63","v":0},{"$f":"Produktionsanlæg!N63","v":0},{"$f":"Produktionsanlæg!O63","v":0},{"$f":"Produktionsanlæg!P63","v":0},{"$f":"Produktionsanlæg!Q63","v":0},{"$f":"Produktionsanlæg!R63","v":0},{"$f":"Produktionsanlæg!S63","v":0},{"$f":"Produktionsanlæg!T63","v":0},{"$f":"Produktionsanlæg!U63","v":0},{"$f":"Produktionsanlæg!V63","v":0},{"$f":"Produktionsanlæg!W63","v":0},{"$f":"Produktionsanlæg!X63","v":0},{"$f":"Produktionsanlæg!Y63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D63:Y63,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 30","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D64","v":0},{"$f":"Produktionsanlæg!E64","v":0},{"$f":"Produktionsanlæg!F64","v":0},{"$f":"Produktionsanlæg!G64","v":0},{"$f":"Produktionsanlæg!H64","v":0},{"$f":"Produktionsanlæg!I64","v":0},{"$f":"Produktionsanlæg!J64","v":0},{"$f":"Produktionsanlæg!K64","v":0},{"$f":"Produktionsanlæg!L64","v":0},{"$f":"Produktionsanlæg!M64","v":0},{"$f":"Produktionsanlæg!N64","v":0},{"$f":"Produktionsanlæg!O64","v":0},{"$f":"Produktionsanlæg!P64","v":0},{"$f":"Produktionsanlæg!Q64","v":0},{"$f":"Produktionsanlæg!R64","v":0},{"$f":"Produktionsanlæg!S64","v":0},{"$f":"Produktionsanlæg!T64","v":0},{"$f":"Produktionsanlæg!U64","v":0},{"$f":"Produktionsanlæg!V64","v":0},{"$f":"Produktionsanlæg!W64","v":0},{"$f":"Produktionsanlæg!X64","v":0},{"$f":"Produktionsanlæg!Y64","v":0},{"$f":"IF(COUNTIF(D64:Y64,\"<>0\")<=1,IF(SUM(D64:Y64)=0,0,(IF(SUM(D64:Y64)>0,IF(SUM(D64:Y64)<400,(1.2675*45967*SUM(D64:Y64)^(-0.4664)),(IF(SUM(D64:Y64)<2000,(39128*SUM(D64:Y64)^(-0.37661)),IF(SUM(D64:Y64)<5000,18893*SUM(D64:Y64)^(-0.28083),IF(SUM(D64:Y64)<100000,29680*SUM(D64:Y64)^(-0.24475),1773.1))))*100/115)*SUM(D64:Y64)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D64:Y64)),$A$571)","v":0},{"$f":"D64*$Z64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA64:AV64)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA64","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB64","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC64","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD64","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE64","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF64","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG64","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH64","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI64","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ64","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK64","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL64","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM64","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN64","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO64","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP64","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ64","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR64","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS64","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT64","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU64","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV64","v":0},{"$f":"SUM(D64:Y64)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D65","v":0},{"$f":"Produktionsanlæg!E65","v":0},{"$f":"Produktionsanlæg!F65","v":0},{"$f":"Produktionsanlæg!G65","v":0},{"$f":"Produktionsanlæg!H65","v":0},{"$f":"Produktionsanlæg!I65","v":0},{"$f":"Produktionsanlæg!J65","v":0},{"$f":"Produktionsanlæg!K65","v":0},{"$f":"Produktionsanlæg!L65","v":0},{"$f":"Produktionsanlæg!M65","v":0},{"$f":"Produktionsanlæg!N65","v":0},{"$f":"Produktionsanlæg!O65","v":0},{"$f":"Produktionsanlæg!P65","v":0},{"$f":"Produktionsanlæg!Q65","v":0},{"$f":"Produktionsanlæg!R65","v":0},{"$f":"Produktionsanlæg!S65","v":0},{"$f":"Produktionsanlæg!T65","v":0},{"$f":"Produktionsanlæg!U65","v":0},{"$f":"Produktionsanlæg!V65","v":0},{"$f":"Produktionsanlæg!W65","v":0},{"$f":"Produktionsanlæg!X65","v":0},{"$f":"Produktionsanlæg!Y65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D65:Y65,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 31","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D66","v":0},{"$f":"Produktionsanlæg!E66","v":0},{"$f":"Produktionsanlæg!F66","v":0},{"$f":"Produktionsanlæg!G66","v":0},{"$f":"Produktionsanlæg!H66","v":0},{"$f":"Produktionsanlæg!I66","v":0},{"$f":"Produktionsanlæg!J66","v":0},{"$f":"Produktionsanlæg!K66","v":0},{"$f":"Produktionsanlæg!L66","v":0},{"$f":"Produktionsanlæg!M66","v":0},{"$f":"Produktionsanlæg!N66","v":0},{"$f":"Produktionsanlæg!O66","v":0},{"$f":"Produktionsanlæg!P66","v":0},{"$f":"Produktionsanlæg!Q66","v":0},{"$f":"Produktionsanlæg!R66","v":0},{"$f":"Produktionsanlæg!S66","v":0},{"$f":"Produktionsanlæg!T66","v":0},{"$f":"Produktionsanlæg!U66","v":0},{"$f":"Produktionsanlæg!V66","v":0},{"$f":"Produktionsanlæg!W66","v":0},{"$f":"Produktionsanlæg!X66","v":0},{"$f":"Produktionsanlæg!Y66","v":0},{"$f":"IF(COUNTIF(D66:Y66,\"<>0\")<=1,IF(SUM(D66:Y66)=0,0,(IF(SUM(D66:Y66)>0,IF(SUM(D66:Y66)<400,(1.2675*45967*SUM(D66:Y66)^(-0.4664)),(IF(SUM(D66:Y66)<2000,(39128*SUM(D66:Y66)^(-0.37661)),IF(SUM(D66:Y66)<5000,18893*SUM(D66:Y66)^(-0.28083),IF(SUM(D66:Y66)<100000,29680*SUM(D66:Y66)^(-0.24475),1773.1))))*100/115)*SUM(D66:Y66)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D66:Y66)),$A$571)","v":0},{"$f":"D66*$Z66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA66:AV66)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA66","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB66","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC66","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD66","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE66","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF66","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG66","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH66","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI66","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ66","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK66","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL66","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM66","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN66","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO66","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP66","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ66","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR66","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS66","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT66","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU66","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV66","v":0},{"$f":"SUM(D66:Y66)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D67","v":0},{"$f":"Produktionsanlæg!E67","v":0},{"$f":"Produktionsanlæg!F67","v":0},{"$f":"Produktionsanlæg!G67","v":0},{"$f":"Produktionsanlæg!H67","v":0},{"$f":"Produktionsanlæg!I67","v":0},{"$f":"Produktionsanlæg!J67","v":0},{"$f":"Produktionsanlæg!K67","v":0},{"$f":"Produktionsanlæg!L67","v":0},{"$f":"Produktionsanlæg!M67","v":0},{"$f":"Produktionsanlæg!N67","v":0},{"$f":"Produktionsanlæg!O67","v":0},{"$f":"Produktionsanlæg!P67","v":0},{"$f":"Produktionsanlæg!Q67","v":0},{"$f":"Produktionsanlæg!R67","v":0},{"$f":"Produktionsanlæg!S67","v":0},{"$f":"Produktionsanlæg!T67","v":0},{"$f":"Produktionsanlæg!U67","v":0},{"$f":"Produktionsanlæg!V67","v":0},{"$f":"Produktionsanlæg!W67","v":0},{"$f":"Produktionsanlæg!X67","v":0},{"$f":"Produktionsanlæg!Y67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D67:Y67,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 32","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D68","v":0},{"$f":"Produktionsanlæg!E68","v":0},{"$f":"Produktionsanlæg!F68","v":0},{"$f":"Produktionsanlæg!G68","v":0},{"$f":"Produktionsanlæg!H68","v":0},{"$f":"Produktionsanlæg!I68","v":0},{"$f":"Produktionsanlæg!J68","v":0},{"$f":"Produktionsanlæg!K68","v":0},{"$f":"Produktionsanlæg!L68","v":0},{"$f":"Produktionsanlæg!M68","v":0},{"$f":"Produktionsanlæg!N68","v":0},{"$f":"Produktionsanlæg!O68","v":0},{"$f":"Produktionsanlæg!P68","v":0},{"$f":"Produktionsanlæg!Q68","v":0},{"$f":"Produktionsanlæg!R68","v":0},{"$f":"Produktionsanlæg!S68","v":0},{"$f":"Produktionsanlæg!T68","v":0},{"$f":"Produktionsanlæg!U68","v":0},{"$f":"Produktionsanlæg!V68","v":0},{"$f":"Produktionsanlæg!W68","v":0},{"$f":"Produktionsanlæg!X68","v":0},{"$f":"Produktionsanlæg!Y68","v":0},{"$f":"IF(COUNTIF(D68:Y68,\"<>0\")<=1,IF(SUM(D68:Y68)=0,0,(IF(SUM(D68:Y68)>0,IF(SUM(D68:Y68)<400,(1.2675*45967*SUM(D68:Y68)^(-0.4664)),(IF(SUM(D68:Y68)<2000,(39128*SUM(D68:Y68)^(-0.37661)),IF(SUM(D68:Y68)<5000,18893*SUM(D68:Y68)^(-0.28083),IF(SUM(D68:Y68)<100000,29680*SUM(D68:Y68)^(-0.24475),1773.1))))*100/115)*SUM(D68:Y68)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D68:Y68)),$A$571)","v":0},{"$f":"D68*$Z68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA68:AV68)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA68","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB68","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC68","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD68","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE68","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF68","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG68","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH68","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI68","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ68","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK68","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL68","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM68","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN68","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO68","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP68","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ68","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR68","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS68","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT68","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU68","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV68","v":0},{"$f":"SUM(D68:Y68)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D69","v":0},{"$f":"Produktionsanlæg!E69","v":0},{"$f":"Produktionsanlæg!F69","v":0},{"$f":"Produktionsanlæg!G69","v":0},{"$f":"Produktionsanlæg!H69","v":0},{"$f":"Produktionsanlæg!I69","v":0},{"$f":"Produktionsanlæg!J69","v":0},{"$f":"Produktionsanlæg!K69","v":0},{"$f":"Produktionsanlæg!L69","v":0},{"$f":"Produktionsanlæg!M69","v":0},{"$f":"Produktionsanlæg!N69","v":0},{"$f":"Produktionsanlæg!O69","v":0},{"$f":"Produktionsanlæg!P69","v":0},{"$f":"Produktionsanlæg!Q69","v":0},{"$f":"Produktionsanlæg!R69","v":0},{"$f":"Produktionsanlæg!S69","v":0},{"$f":"Produktionsanlæg!T69","v":0},{"$f":"Produktionsanlæg!U69","v":0},{"$f":"Produktionsanlæg!V69","v":0},{"$f":"Produktionsanlæg!W69","v":0},{"$f":"Produktionsanlæg!X69","v":0},{"$f":"Produktionsanlæg!Y69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D69:Y69,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 33","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D70","v":0},{"$f":"Produktionsanlæg!E70","v":0},{"$f":"Produktionsanlæg!F70","v":0},{"$f":"Produktionsanlæg!G70","v":0},{"$f":"Produktionsanlæg!H70","v":0},{"$f":"Produktionsanlæg!I70","v":0},{"$f":"Produktionsanlæg!J70","v":0},{"$f":"Produktionsanlæg!K70","v":0},{"$f":"Produktionsanlæg!L70","v":0},{"$f":"Produktionsanlæg!M70","v":0},{"$f":"Produktionsanlæg!N70","v":0},{"$f":"Produktionsanlæg!O70","v":0},{"$f":"Produktionsanlæg!P70","v":0},{"$f":"Produktionsanlæg!Q70","v":0},{"$f":"Produktionsanlæg!R70","v":0},{"$f":"Produktionsanlæg!S70","v":0},{"$f":"Produktionsanlæg!T70","v":0},{"$f":"Produktionsanlæg!U70","v":0},{"$f":"Produktionsanlæg!V70","v":0},{"$f":"Produktionsanlæg!W70","v":0},{"$f":"Produktionsanlæg!X70","v":0},{"$f":"Produktionsanlæg!Y70","v":0},{"$f":"IF(COUNTIF(D70:Y70,\"<>0\")<=1,IF(SUM(D70:Y70)=0,0,(IF(SUM(D70:Y70)>0,IF(SUM(D70:Y70)<400,(1.2675*45967*SUM(D70:Y70)^(-0.4664)),(IF(SUM(D70:Y70)<2000,(39128*SUM(D70:Y70)^(-0.37661)),IF(SUM(D70:Y70)<5000,18893*SUM(D70:Y70)^(-0.28083),IF(SUM(D70:Y70)<100000,29680*SUM(D70:Y70)^(-0.24475),1773.1))))*100/115)*SUM(D70:Y70)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D70:Y70)),$A$571)","v":0},{"$f":"D70*$Z70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA70:AV70)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA70","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB70","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC70","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD70","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE70","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF70","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG70","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH70","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI70","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ70","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK70","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL70","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM70","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN70","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO70","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP70","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ70","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR70","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS70","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT70","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU70","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV70","v":0},{"$f":"SUM(D70:Y70)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D71","v":0},{"$f":"Produktionsanlæg!E71","v":0},{"$f":"Produktionsanlæg!F71","v":0},{"$f":"Produktionsanlæg!G71","v":0},{"$f":"Produktionsanlæg!H71","v":0},{"$f":"Produktionsanlæg!I71","v":0},{"$f":"Produktionsanlæg!J71","v":0},{"$f":"Produktionsanlæg!K71","v":0},{"$f":"Produktionsanlæg!L71","v":0},{"$f":"Produktionsanlæg!M71","v":0},{"$f":"Produktionsanlæg!N71","v":0},{"$f":"Produktionsanlæg!O71","v":0},{"$f":"Produktionsanlæg!P71","v":0},{"$f":"Produktionsanlæg!Q71","v":0},{"$f":"Produktionsanlæg!R71","v":0},{"$f":"Produktionsanlæg!S71","v":0},{"$f":"Produktionsanlæg!T71","v":0},{"$f":"Produktionsanlæg!U71","v":0},{"$f":"Produktionsanlæg!V71","v":0},{"$f":"Produktionsanlæg!W71","v":0},{"$f":"Produktionsanlæg!X71","v":0},{"$f":"Produktionsanlæg!Y71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D71:Y71,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 34","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D72","v":0},{"$f":"Produktionsanlæg!E72","v":0},{"$f":"Produktionsanlæg!F72","v":0},{"$f":"Produktionsanlæg!G72","v":0},{"$f":"Produktionsanlæg!H72","v":0},{"$f":"Produktionsanlæg!I72","v":0},{"$f":"Produktionsanlæg!J72","v":0},{"$f":"Produktionsanlæg!K72","v":0},{"$f":"Produktionsanlæg!L72","v":0},{"$f":"Produktionsanlæg!M72","v":0},{"$f":"Produktionsanlæg!N72","v":0},{"$f":"Produktionsanlæg!O72","v":0},{"$f":"Produktionsanlæg!P72","v":0},{"$f":"Produktionsanlæg!Q72","v":0},{"$f":"Produktionsanlæg!R72","v":0},{"$f":"Produktionsanlæg!S72","v":0},{"$f":"Produktionsanlæg!T72","v":0},{"$f":"Produktionsanlæg!U72","v":0},{"$f":"Produktionsanlæg!V72","v":0},{"$f":"Produktionsanlæg!W72","v":0},{"$f":"Produktionsanlæg!X72","v":0},{"$f":"Produktionsanlæg!Y72","v":0},{"$f":"IF(COUNTIF(D72:Y72,\"<>0\")<=1,IF(SUM(D72:Y72)=0,0,(IF(SUM(D72:Y72)>0,IF(SUM(D72:Y72)<400,(1.2675*45967*SUM(D72:Y72)^(-0.4664)),(IF(SUM(D72:Y72)<2000,(39128*SUM(D72:Y72)^(-0.37661)),IF(SUM(D72:Y72)<5000,18893*SUM(D72:Y72)^(-0.28083),IF(SUM(D72:Y72)<100000,29680*SUM(D72:Y72)^(-0.24475),1773.1))))*100/115)*SUM(D72:Y72)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D72:Y72)),$A$571)","v":0},{"$f":"D72*$Z72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA72:AV72)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA72","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB72","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC72","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD72","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE72","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF72","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG72","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH72","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI72","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ72","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK72","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL72","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM72","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN72","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO72","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP72","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ72","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR72","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS72","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT72","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU72","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV72","v":0},{"$f":"SUM(D72:Y72)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D73","v":0},{"$f":"Produktionsanlæg!E73","v":0},{"$f":"Produktionsanlæg!F73","v":0},{"$f":"Produktionsanlæg!G73","v":0},{"$f":"Produktionsanlæg!H73","v":0},{"$f":"Produktionsanlæg!I73","v":0},{"$f":"Produktionsanlæg!J73","v":0},{"$f":"Produktionsanlæg!K73","v":0},{"$f":"Produktionsanlæg!L73","v":0},{"$f":"Produktionsanlæg!M73","v":0},{"$f":"Produktionsanlæg!N73","v":0},{"$f":"Produktionsanlæg!O73","v":0},{"$f":"Produktionsanlæg!P73","v":0},{"$f":"Produktionsanlæg!Q73","v":0},{"$f":"Produktionsanlæg!R73","v":0},{"$f":"Produktionsanlæg!S73","v":0},{"$f":"Produktionsanlæg!T73","v":0},{"$f":"Produktionsanlæg!U73","v":0},{"$f":"Produktionsanlæg!V73","v":0},{"$f":"Produktionsanlæg!W73","v":0},{"$f":"Produktionsanlæg!X73","v":0},{"$f":"Produktionsanlæg!Y73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D73:Y73,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 35","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D74","v":0},{"$f":"Produktionsanlæg!E74","v":0},{"$f":"Produktionsanlæg!F74","v":0},{"$f":"Produktionsanlæg!G74","v":0},{"$f":"Produktionsanlæg!H74","v":0},{"$f":"Produktionsanlæg!I74","v":0},{"$f":"Produktionsanlæg!J74","v":0},{"$f":"Produktionsanlæg!K74","v":0},{"$f":"Produktionsanlæg!L74","v":0},{"$f":"Produktionsanlæg!M74","v":0},{"$f":"Produktionsanlæg!N74","v":0},{"$f":"Produktionsanlæg!O74","v":0},{"$f":"Produktionsanlæg!P74","v":0},{"$f":"Produktionsanlæg!Q74","v":0},{"$f":"Produktionsanlæg!R74","v":0},{"$f":"Produktionsanlæg!S74","v":0},{"$f":"Produktionsanlæg!T74","v":0},{"$f":"Produktionsanlæg!U74","v":0},{"$f":"Produktionsanlæg!V74","v":0},{"$f":"Produktionsanlæg!W74","v":0},{"$f":"Produktionsanlæg!X74","v":0},{"$f":"Produktionsanlæg!Y74","v":0},{"$f":"IF(COUNTIF(D74:Y74,\"<>0\")<=1,IF(SUM(D74:Y74)=0,0,(IF(SUM(D74:Y74)>0,IF(SUM(D74:Y74)<400,(1.2675*45967*SUM(D74:Y74)^(-0.4664)),(IF(SUM(D74:Y74)<2000,(39128*SUM(D74:Y74)^(-0.37661)),IF(SUM(D74:Y74)<5000,18893*SUM(D74:Y74)^(-0.28083),IF(SUM(D74:Y74)<100000,29680*SUM(D74:Y74)^(-0.24475),1773.1))))*100/115)*SUM(D74:Y74)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D74:Y74)),$A$571)","v":0},{"$f":"D74*$Z74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA74:AV74)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA74","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB74","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC74","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD74","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE74","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF74","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG74","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH74","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI74","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ74","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK74","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL74","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM74","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN74","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO74","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP74","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ74","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR74","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS74","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT74","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU74","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV74","v":0},{"$f":"SUM(D74:Y74)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D75","v":0},{"$f":"Produktionsanlæg!E75","v":0},{"$f":"Produktionsanlæg!F75","v":0},{"$f":"Produktionsanlæg!G75","v":0},{"$f":"Produktionsanlæg!H75","v":0},{"$f":"Produktionsanlæg!I75","v":0},{"$f":"Produktionsanlæg!J75","v":0},{"$f":"Produktionsanlæg!K75","v":0},{"$f":"Produktionsanlæg!L75","v":0},{"$f":"Produktionsanlæg!M75","v":0},{"$f":"Produktionsanlæg!N75","v":0},{"$f":"Produktionsanlæg!O75","v":0},{"$f":"Produktionsanlæg!P75","v":0},{"$f":"Produktionsanlæg!Q75","v":0},{"$f":"Produktionsanlæg!R75","v":0},{"$f":"Produktionsanlæg!S75","v":0},{"$f":"Produktionsanlæg!T75","v":0},{"$f":"Produktionsanlæg!U75","v":0},{"$f":"Produktionsanlæg!V75","v":0},{"$f":"Produktionsanlæg!W75","v":0},{"$f":"Produktionsanlæg!X75","v":0},{"$f":"Produktionsanlæg!Y75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D75:Y75,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 36","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D76","v":0},{"$f":"Produktionsanlæg!E76","v":0},{"$f":"Produktionsanlæg!F76","v":0},{"$f":"Produktionsanlæg!G76","v":0},{"$f":"Produktionsanlæg!H76","v":0},{"$f":"Produktionsanlæg!I76","v":0},{"$f":"Produktionsanlæg!J76","v":0},{"$f":"Produktionsanlæg!K76","v":0},{"$f":"Produktionsanlæg!L76","v":0},{"$f":"Produktionsanlæg!M76","v":0},{"$f":"Produktionsanlæg!N76","v":0},{"$f":"Produktionsanlæg!O76","v":0},{"$f":"Produktionsanlæg!P76","v":0},{"$f":"Produktionsanlæg!Q76","v":0},{"$f":"Produktionsanlæg!R76","v":0},{"$f":"Produktionsanlæg!S76","v":0},{"$f":"Produktionsanlæg!T76","v":0},{"$f":"Produktionsanlæg!U76","v":0},{"$f":"Produktionsanlæg!V76","v":0},{"$f":"Produktionsanlæg!W76","v":0},{"$f":"Produktionsanlæg!X76","v":0},{"$f":"Produktionsanlæg!Y76","v":0},{"$f":"IF(COUNTIF(D76:Y76,\"<>0\")<=1,IF(SUM(D76:Y76)=0,0,(IF(SUM(D76:Y76)>0,IF(SUM(D76:Y76)<400,(1.2675*45967*SUM(D76:Y76)^(-0.4664)),(IF(SUM(D76:Y76)<2000,(39128*SUM(D76:Y76)^(-0.37661)),IF(SUM(D76:Y76)<5000,18893*SUM(D76:Y76)^(-0.28083),IF(SUM(D76:Y76)<100000,29680*SUM(D76:Y76)^(-0.24475),1773.1))))*100/115)*SUM(D76:Y76)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D76:Y76)),$A$571)","v":0},{"$f":"D76*$Z76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA76","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB76","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC76","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD76","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE76","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF76","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG76","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH76","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI76","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ76","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK76","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL76","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM76","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN76","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO76","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP76","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ76","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR76","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS76","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT76","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU76","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV76","v":0},{"$f":"SUM(D76:Y76)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D77","v":0},{"$f":"Produktionsanlæg!E77","v":0},{"$f":"Produktionsanlæg!F77","v":0},{"$f":"Produktionsanlæg!G77","v":0},{"$f":"Produktionsanlæg!H77","v":0},{"$f":"Produktionsanlæg!I77","v":0},{"$f":"Produktionsanlæg!J77","v":0},{"$f":"Produktionsanlæg!K77","v":0},{"$f":"Produktionsanlæg!L77","v":0},{"$f":"Produktionsanlæg!M77","v":0},{"$f":"Produktionsanlæg!N77","v":0},{"$f":"Produktionsanlæg!O77","v":0},{"$f":"Produktionsanlæg!P77","v":0},{"$f":"Produktionsanlæg!Q77","v":0},{"$f":"Produktionsanlæg!R77","v":0},{"$f":"Produktionsanlæg!S77","v":0},{"$f":"Produktionsanlæg!T77","v":0},{"$f":"Produktionsanlæg!U77","v":0},{"$f":"Produktionsanlæg!V77","v":0},{"$f":"Produktionsanlæg!W77","v":0},{"$f":"Produktionsanlæg!X77","v":0},{"$f":"Produktionsanlæg!Y77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D77:Y77,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 37","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D78","v":0},{"$f":"Produktionsanlæg!E78","v":0},{"$f":"Produktionsanlæg!F78","v":0},{"$f":"Produktionsanlæg!G78","v":0},{"$f":"Produktionsanlæg!H78","v":0},{"$f":"Produktionsanlæg!I78","v":0},{"$f":"Produktionsanlæg!J78","v":0},{"$f":"Produktionsanlæg!K78","v":0},{"$f":"Produktionsanlæg!L78","v":0},{"$f":"Produktionsanlæg!M78","v":0},{"$f":"Produktionsanlæg!N78","v":0},{"$f":"Produktionsanlæg!O78","v":0},{"$f":"Produktionsanlæg!P78","v":0},{"$f":"Produktionsanlæg!Q78","v":0},{"$f":"Produktionsanlæg!R78","v":0},{"$f":"Produktionsanlæg!S78","v":0},{"$f":"Produktionsanlæg!T78","v":0},{"$f":"Produktionsanlæg!U78","v":0},{"$f":"Produktionsanlæg!V78","v":0},{"$f":"Produktionsanlæg!W78","v":0},{"$f":"Produktionsanlæg!X78","v":0},{"$f":"Produktionsanlæg!Y78","v":0},{"$f":"IF(COUNTIF(D78:Y78,\"<>0\")<=1,IF(SUM(D78:Y78)=0,0,(IF(SUM(D78:Y78)>0,IF(SUM(D78:Y78)<400,(1.2675*45967*SUM(D78:Y78)^(-0.4664)),(IF(SUM(D78:Y78)<2000,(39128*SUM(D78:Y78)^(-0.37661)),IF(SUM(D78:Y78)<5000,18893*SUM(D78:Y78)^(-0.28083),IF(SUM(D78:Y78)<100000,29680*SUM(D78:Y78)^(-0.24475),1773.1))))*100/115)*SUM(D78:Y78)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D78:Y78)),$A$571)","v":0},{"$f":"D78*$Z78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA78","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB78","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC78","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD78","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE78","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF78","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG78","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH78","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI78","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ78","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK78","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL78","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM78","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN78","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO78","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP78","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ78","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR78","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS78","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT78","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU78","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV78","v":0},{"$f":"SUM(D78:Y78)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D79","v":0},{"$f":"Produktionsanlæg!E79","v":0},{"$f":"Produktionsanlæg!F79","v":0},{"$f":"Produktionsanlæg!G79","v":0},{"$f":"Produktionsanlæg!H79","v":0},{"$f":"Produktionsanlæg!I79","v":0},{"$f":"Produktionsanlæg!J79","v":0},{"$f":"Produktionsanlæg!K79","v":0},{"$f":"Produktionsanlæg!L79","v":0},{"$f":"Produktionsanlæg!M79","v":0},{"$f":"Produktionsanlæg!N79","v":0},{"$f":"Produktionsanlæg!O79","v":0},{"$f":"Produktionsanlæg!P79","v":0},{"$f":"Produktionsanlæg!Q79","v":0},{"$f":"Produktionsanlæg!R79","v":0},{"$f":"Produktionsanlæg!S79","v":0},{"$f":"Produktionsanlæg!T79","v":0},{"$f":"Produktionsanlæg!U79","v":0},{"$f":"Produktionsanlæg!V79","v":0},{"$f":"Produktionsanlæg!W79","v":0},{"$f":"Produktionsanlæg!X79","v":0},{"$f":"Produktionsanlæg!Y79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D79:Y79,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 38","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D80","v":0},{"$f":"Produktionsanlæg!E80","v":0},{"$f":"Produktionsanlæg!F80","v":0},{"$f":"Produktionsanlæg!G80","v":0},{"$f":"Produktionsanlæg!H80","v":0},{"$f":"Produktionsanlæg!I80","v":0},{"$f":"Produktionsanlæg!J80","v":0},{"$f":"Produktionsanlæg!K80","v":0},{"$f":"Produktionsanlæg!L80","v":0},{"$f":"Produktionsanlæg!M80","v":0},{"$f":"Produktionsanlæg!N80","v":0},{"$f":"Produktionsanlæg!O80","v":0},{"$f":"Produktionsanlæg!P80","v":0},{"$f":"Produktionsanlæg!Q80","v":0},{"$f":"Produktionsanlæg!R80","v":0},{"$f":"Produktionsanlæg!S80","v":0},{"$f":"Produktionsanlæg!T80","v":0},{"$f":"Produktionsanlæg!U80","v":0},{"$f":"Produktionsanlæg!V80","v":0},{"$f":"Produktionsanlæg!W80","v":0},{"$f":"Produktionsanlæg!X80","v":0},{"$f":"Produktionsanlæg!Y80","v":0},{"$f":"IF(COUNTIF(D80:Y80,\"<>0\")<=1,IF(SUM(D80:Y80)=0,0,(IF(SUM(D80:Y80)>0,IF(SUM(D80:Y80)<400,(1.2675*45967*SUM(D80:Y80)^(-0.4664)),(IF(SUM(D80:Y80)<2000,(39128*SUM(D80:Y80)^(-0.37661)),IF(SUM(D80:Y80)<5000,18893*SUM(D80:Y80)^(-0.28083),IF(SUM(D80:Y80)<100000,29680*SUM(D80:Y80)^(-0.24475),1773.1))))*100/115)*SUM(D80:Y80)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D80:Y80)),$A$571)","v":0},{"$f":"D80*$Z80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA80:AV80)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA80","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB80","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC80","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD80","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE80","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF80","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG80","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH80","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI80","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ80","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK80","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL80","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM80","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN80","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO80","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP80","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ80","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR80","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS80","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT80","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU80","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV80","v":0},{"$f":"SUM(D80:Y80)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D81","v":0},{"$f":"Produktionsanlæg!E81","v":0},{"$f":"Produktionsanlæg!F81","v":0},{"$f":"Produktionsanlæg!G81","v":0},{"$f":"Produktionsanlæg!H81","v":0},{"$f":"Produktionsanlæg!I81","v":0},{"$f":"Produktionsanlæg!J81","v":0},{"$f":"Produktionsanlæg!K81","v":0},{"$f":"Produktionsanlæg!L81","v":0},{"$f":"Produktionsanlæg!M81","v":0},{"$f":"Produktionsanlæg!N81","v":0},{"$f":"Produktionsanlæg!O81","v":0},{"$f":"Produktionsanlæg!P81","v":0},{"$f":"Produktionsanlæg!Q81","v":0},{"$f":"Produktionsanlæg!R81","v":0},{"$f":"Produktionsanlæg!S81","v":0},{"$f":"Produktionsanlæg!T81","v":0},{"$f":"Produktionsanlæg!U81","v":0},{"$f":"Produktionsanlæg!V81","v":0},{"$f":"Produktionsanlæg!W81","v":0},{"$f":"Produktionsanlæg!X81","v":0},{"$f":"Produktionsanlæg!Y81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D81:Y81,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 39","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D82","v":0},{"$f":"Produktionsanlæg!E82","v":0},{"$f":"Produktionsanlæg!F82","v":0},{"$f":"Produktionsanlæg!G82","v":0},{"$f":"Produktionsanlæg!H82","v":0},{"$f":"Produktionsanlæg!I82","v":0},{"$f":"Produktionsanlæg!J82","v":0},{"$f":"Produktionsanlæg!K82","v":0},{"$f":"Produktionsanlæg!L82","v":0},{"$f":"Produktionsanlæg!M82","v":0},{"$f":"Produktionsanlæg!N82","v":0},{"$f":"Produktionsanlæg!O82","v":0},{"$f":"Produktionsanlæg!P82","v":0},{"$f":"Produktionsanlæg!Q82","v":0},{"$f":"Produktionsanlæg!R82","v":0},{"$f":"Produktionsanlæg!S82","v":0},{"$f":"Produktionsanlæg!T82","v":0},{"$f":"Produktionsanlæg!U82","v":0},{"$f":"Produktionsanlæg!V82","v":0},{"$f":"Produktionsanlæg!W82","v":0},{"$f":"Produktionsanlæg!X82","v":0},{"$f":"Produktionsanlæg!Y82","v":0},{"$f":"IF(COUNTIF(D82:Y82,\"<>0\")<=1,IF(SUM(D82:Y82)=0,0,(IF(SUM(D82:Y82)>0,IF(SUM(D82:Y82)<400,(1.2675*45967*SUM(D82:Y82)^(-0.4664)),(IF(SUM(D82:Y82)<2000,(39128*SUM(D82:Y82)^(-0.37661)),IF(SUM(D82:Y82)<5000,18893*SUM(D82:Y82)^(-0.28083),IF(SUM(D82:Y82)<100000,29680*SUM(D82:Y82)^(-0.24475),1773.1))))*100/115)*SUM(D82:Y82)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D82:Y82)),$A$571)","v":0},{"$f":"D82*$Z82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA82:AV82)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA82","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB82","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC82","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD82","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE82","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF82","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG82","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH82","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI82","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ82","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK82","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL82","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM82","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN82","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO82","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP82","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ82","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR82","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS82","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT82","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU82","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV82","v":0},{"$f":"SUM(D82:Y82)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D83","v":0},{"$f":"Produktionsanlæg!E83","v":0},{"$f":"Produktionsanlæg!F83","v":0},{"$f":"Produktionsanlæg!G83","v":0},{"$f":"Produktionsanlæg!H83","v":0},{"$f":"Produktionsanlæg!I83","v":0},{"$f":"Produktionsanlæg!J83","v":0},{"$f":"Produktionsanlæg!K83","v":0},{"$f":"Produktionsanlæg!L83","v":0},{"$f":"Produktionsanlæg!M83","v":0},{"$f":"Produktionsanlæg!N83","v":0},{"$f":"Produktionsanlæg!O83","v":0},{"$f":"Produktionsanlæg!P83","v":0},{"$f":"Produktionsanlæg!Q83","v":0},{"$f":"Produktionsanlæg!R83","v":0},{"$f":"Produktionsanlæg!S83","v":0},{"$f":"Produktionsanlæg!T83","v":0},{"$f":"Produktionsanlæg!U83","v":0},{"$f":"Produktionsanlæg!V83","v":0},{"$f":"Produktionsanlæg!W83","v":0},{"$f":"Produktionsanlæg!X83","v":0},{"$f":"Produktionsanlæg!Y83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D83:Y83,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 40","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D84","v":0},{"$f":"Produktionsanlæg!E84","v":0},{"$f":"Produktionsanlæg!F84","v":0},{"$f":"Produktionsanlæg!G84","v":0},{"$f":"Produktionsanlæg!H84","v":0},{"$f":"Produktionsanlæg!I84","v":0},{"$f":"Produktionsanlæg!J84","v":0},{"$f":"Produktionsanlæg!K84","v":0},{"$f":"Produktionsanlæg!L84","v":0},{"$f":"Produktionsanlæg!M84","v":0},{"$f":"Produktionsanlæg!N84","v":0},{"$f":"Produktionsanlæg!O84","v":0},{"$f":"Produktionsanlæg!P84","v":0},{"$f":"Produktionsanlæg!Q84","v":0},{"$f":"Produktionsanlæg!R84","v":0},{"$f":"Produktionsanlæg!S84","v":0},{"$f":"Produktionsanlæg!T84","v":0},{"$f":"Produktionsanlæg!U84","v":0},{"$f":"Produktionsanlæg!V84","v":0},{"$f":"Produktionsanlæg!W84","v":0},{"$f":"Produktionsanlæg!X84","v":0},{"$f":"Produktionsanlæg!Y84","v":0},{"$f":"IF(COUNTIF(D84:Y84,\"<>0\")<=1,IF(SUM(D84:Y84)=0,0,(IF(SUM(D84:Y84)>0,IF(SUM(D84:Y84)<400,(1.2675*45967*SUM(D84:Y84)^(-0.4664)),(IF(SUM(D84:Y84)<2000,(39128*SUM(D84:Y84)^(-0.37661)),IF(SUM(D84:Y84)<5000,18893*SUM(D84:Y84)^(-0.28083),IF(SUM(D84:Y84)<100000,29680*SUM(D84:Y84)^(-0.24475),1773.1))))*100/115)*SUM(D84:Y84)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D84:Y84)),$A$571)","v":0},{"$f":"D84*$Z84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA84:AV84)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA84","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB84","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC84","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD84","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE84","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF84","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG84","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH84","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI84","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ84","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK84","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL84","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM84","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN84","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO84","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP84","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ84","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR84","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS84","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT84","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU84","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV84","v":0},{"$f":"SUM(D84:Y84)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D85","v":0},{"$f":"Produktionsanlæg!E85","v":0},{"$f":"Produktionsanlæg!F85","v":0},{"$f":"Produktionsanlæg!G85","v":0},{"$f":"Produktionsanlæg!H85","v":0},{"$f":"Produktionsanlæg!I85","v":0},{"$f":"Produktionsanlæg!J85","v":0},{"$f":"Produktionsanlæg!K85","v":0},{"$f":"Produktionsanlæg!L85","v":0},{"$f":"Produktionsanlæg!M85","v":0},{"$f":"Produktionsanlæg!N85","v":0},{"$f":"Produktionsanlæg!O85","v":0},{"$f":"Produktionsanlæg!P85","v":0},{"$f":"Produktionsanlæg!Q85","v":0},{"$f":"Produktionsanlæg!R85","v":0},{"$f":"Produktionsanlæg!S85","v":0},{"$f":"Produktionsanlæg!T85","v":0},{"$f":"Produktionsanlæg!U85","v":0},{"$f":"Produktionsanlæg!V85","v":0},{"$f":"Produktionsanlæg!W85","v":0},{"$f":"Produktionsanlæg!X85","v":0},{"$f":"Produktionsanlæg!Y85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D85:Y85,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 41","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D86","v":0},{"$f":"Produktionsanlæg!E86","v":0},{"$f":"Produktionsanlæg!F86","v":0},{"$f":"Produktionsanlæg!G86","v":0},{"$f":"Produktionsanlæg!H86","v":0},{"$f":"Produktionsanlæg!I86","v":0},{"$f":"Produktionsanlæg!J86","v":0},{"$f":"Produktionsanlæg!K86","v":0},{"$f":"Produktionsanlæg!L86","v":0},{"$f":"Produktionsanlæg!M86","v":0},{"$f":"Produktionsanlæg!N86","v":0},{"$f":"Produktionsanlæg!O86","v":0},{"$f":"Produktionsanlæg!P86","v":0},{"$f":"Produktionsanlæg!Q86","v":0},{"$f":"Produktionsanlæg!R86","v":0},{"$f":"Produktionsanlæg!S86","v":0},{"$f":"Produktionsanlæg!T86","v":0},{"$f":"Produktionsanlæg!U86","v":0},{"$f":"Produktionsanlæg!V86","v":0},{"$f":"Produktionsanlæg!W86","v":0},{"$f":"Produktionsanlæg!X86","v":0},{"$f":"Produktionsanlæg!Y86","v":0},{"$f":"IF(COUNTIF(D86:Y86,\"<>0\")<=1,IF(SUM(D86:Y86)=0,0,(IF(SUM(D86:Y86)>0,IF(SUM(D86:Y86)<400,(1.2675*45967*SUM(D86:Y86)^(-0.4664)),(IF(SUM(D86:Y86)<2000,(39128*SUM(D86:Y86)^(-0.37661)),IF(SUM(D86:Y86)<5000,18893*SUM(D86:Y86)^(-0.28083),IF(SUM(D86:Y86)<100000,29680*SUM(D86:Y86)^(-0.24475),1773.1))))*100/115)*SUM(D86:Y86)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D86:Y86)),$A$571)","v":0},{"$f":"D86*$Z86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA86:AV86)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA86","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB86","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC86","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD86","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE86","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF86","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG86","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH86","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI86","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ86","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK86","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL86","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM86","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN86","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO86","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP86","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ86","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR86","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS86","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT86","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU86","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV86","v":0},{"$f":"SUM(D86:Y86)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D87","v":0},{"$f":"Produktionsanlæg!E87","v":0},{"$f":"Produktionsanlæg!F87","v":0},{"$f":"Produktionsanlæg!G87","v":0},{"$f":"Produktionsanlæg!H87","v":0},{"$f":"Produktionsanlæg!I87","v":0},{"$f":"Produktionsanlæg!J87","v":0},{"$f":"Produktionsanlæg!K87","v":0},{"$f":"Produktionsanlæg!L87","v":0},{"$f":"Produktionsanlæg!M87","v":0},{"$f":"Produktionsanlæg!N87","v":0},{"$f":"Produktionsanlæg!O87","v":0},{"$f":"Produktionsanlæg!P87","v":0},{"$f":"Produktionsanlæg!Q87","v":0},{"$f":"Produktionsanlæg!R87","v":0},{"$f":"Produktionsanlæg!S87","v":0},{"$f":"Produktionsanlæg!T87","v":0},{"$f":"Produktionsanlæg!U87","v":0},{"$f":"Produktionsanlæg!V87","v":0},{"$f":"Produktionsanlæg!W87","v":0},{"$f":"Produktionsanlæg!X87","v":0},{"$f":"Produktionsanlæg!Y87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D87:Y87,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 42","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D88","v":0},{"$f":"Produktionsanlæg!E88","v":0},{"$f":"Produktionsanlæg!F88","v":0},{"$f":"Produktionsanlæg!G88","v":0},{"$f":"Produktionsanlæg!H88","v":0},{"$f":"Produktionsanlæg!I88","v":0},{"$f":"Produktionsanlæg!J88","v":0},{"$f":"Produktionsanlæg!K88","v":0},{"$f":"Produktionsanlæg!L88","v":0},{"$f":"Produktionsanlæg!M88","v":0},{"$f":"Produktionsanlæg!N88","v":0},{"$f":"Produktionsanlæg!O88","v":0},{"$f":"Produktionsanlæg!P88","v":0},{"$f":"Produktionsanlæg!Q88","v":0},{"$f":"Produktionsanlæg!R88","v":0},{"$f":"Produktionsanlæg!S88","v":0},{"$f":"Produktionsanlæg!T88","v":0},{"$f":"Produktionsanlæg!U88","v":0},{"$f":"Produktionsanlæg!V88","v":0},{"$f":"Produktionsanlæg!W88","v":0},{"$f":"Produktionsanlæg!X88","v":0},{"$f":"Produktionsanlæg!Y88","v":0},{"$f":"IF(COUNTIF(D88:Y88,\"<>0\")<=1,IF(SUM(D88:Y88)=0,0,(IF(SUM(D88:Y88)>0,IF(SUM(D88:Y88)<400,(1.2675*45967*SUM(D88:Y88)^(-0.4664)),(IF(SUM(D88:Y88)<2000,(39128*SUM(D88:Y88)^(-0.37661)),IF(SUM(D88:Y88)<5000,18893*SUM(D88:Y88)^(-0.28083),IF(SUM(D88:Y88)<100000,29680*SUM(D88:Y88)^(-0.24475),1773.1))))*100/115)*SUM(D88:Y88)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D88:Y88)),$A$571)","v":0},{"$f":"D88*$Z88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA88:AV88)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA88","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB88","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC88","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD88","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE88","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF88","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG88","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH88","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI88","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ88","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK88","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL88","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM88","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN88","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO88","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP88","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ88","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR88","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS88","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT88","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU88","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV88","v":0},{"$f":"SUM(D88:Y88)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D89","v":0},{"$f":"Produktionsanlæg!E89","v":0},{"$f":"Produktionsanlæg!F89","v":0},{"$f":"Produktionsanlæg!G89","v":0},{"$f":"Produktionsanlæg!H89","v":0},{"$f":"Produktionsanlæg!I89","v":0},{"$f":"Produktionsanlæg!J89","v":0},{"$f":"Produktionsanlæg!K89","v":0},{"$f":"Produktionsanlæg!L89","v":0},{"$f":"Produktionsanlæg!M89","v":0},{"$f":"Produktionsanlæg!N89","v":0},{"$f":"Produktionsanlæg!O89","v":0},{"$f":"Produktionsanlæg!P89","v":0},{"$f":"Produktionsanlæg!Q89","v":0},{"$f":"Produktionsanlæg!R89","v":0},{"$f":"Produktionsanlæg!S89","v":0},{"$f":"Produktionsanlæg!T89","v":0},{"$f":"Produktionsanlæg!U89","v":0},{"$f":"Produktionsanlæg!V89","v":0},{"$f":"Produktionsanlæg!W89","v":0},{"$f":"Produktionsanlæg!X89","v":0},{"$f":"Produktionsanlæg!Y89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D89:Y89,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 43","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D90","v":0},{"$f":"Produktionsanlæg!E90","v":0},{"$f":"Produktionsanlæg!F90","v":0},{"$f":"Produktionsanlæg!G90","v":0},{"$f":"Produktionsanlæg!H90","v":0},{"$f":"Produktionsanlæg!I90","v":0},{"$f":"Produktionsanlæg!J90","v":0},{"$f":"Produktionsanlæg!K90","v":0},{"$f":"Produktionsanlæg!L90","v":0},{"$f":"Produktionsanlæg!M90","v":0},{"$f":"Produktionsanlæg!N90","v":0},{"$f":"Produktionsanlæg!O90","v":0},{"$f":"Produktionsanlæg!P90","v":0},{"$f":"Produktionsanlæg!Q90","v":0},{"$f":"Produktionsanlæg!R90","v":0},{"$f":"Produktionsanlæg!S90","v":0},{"$f":"Produktionsanlæg!T90","v":0},{"$f":"Produktionsanlæg!U90","v":0},{"$f":"Produktionsanlæg!V90","v":0},{"$f":"Produktionsanlæg!W90","v":0},{"$f":"Produktionsanlæg!X90","v":0},{"$f":"Produktionsanlæg!Y90","v":0},{"$f":"IF(COUNTIF(D90:Y90,\"<>0\")<=1,IF(SUM(D90:Y90)=0,0,(IF(SUM(D90:Y90)>0,IF(SUM(D90:Y90)<400,(1.2675*45967*SUM(D90:Y90)^(-0.4664)),(IF(SUM(D90:Y90)<2000,(39128*SUM(D90:Y90)^(-0.37661)),IF(SUM(D90:Y90)<5000,18893*SUM(D90:Y90)^(-0.28083),IF(SUM(D90:Y90)<100000,29680*SUM(D90:Y90)^(-0.24475),1773.1))))*100/115)*SUM(D90:Y90)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D90:Y90)),$A$571)","v":0},{"$f":"D90*$Z90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA90:AV90)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA90","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB90","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC90","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD90","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE90","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF90","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG90","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH90","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI90","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ90","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK90","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL90","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM90","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN90","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO90","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP90","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ90","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR90","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS90","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT90","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU90","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV90","v":0},{"$f":"SUM(D90:Y90)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D91","v":0},{"$f":"Produktionsanlæg!E91","v":0},{"$f":"Produktionsanlæg!F91","v":0},{"$f":"Produktionsanlæg!G91","v":0},{"$f":"Produktionsanlæg!H91","v":0},{"$f":"Produktionsanlæg!I91","v":0},{"$f":"Produktionsanlæg!J91","v":0},{"$f":"Produktionsanlæg!K91","v":0},{"$f":"Produktionsanlæg!L91","v":0},{"$f":"Produktionsanlæg!M91","v":0},{"$f":"Produktionsanlæg!N91","v":0},{"$f":"Produktionsanlæg!O91","v":0},{"$f":"Produktionsanlæg!P91","v":0},{"$f":"Produktionsanlæg!Q91","v":0},{"$f":"Produktionsanlæg!R91","v":0},{"$f":"Produktionsanlæg!S91","v":0},{"$f":"Produktionsanlæg!T91","v":0},{"$f":"Produktionsanlæg!U91","v":0},{"$f":"Produktionsanlæg!V91","v":0},{"$f":"Produktionsanlæg!W91","v":0},{"$f":"Produktionsanlæg!X91","v":0},{"$f":"Produktionsanlæg!Y91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D91:Y91,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 44","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D92","v":0},{"$f":"Produktionsanlæg!E92","v":0},{"$f":"Produktionsanlæg!F92","v":0},{"$f":"Produktionsanlæg!G92","v":0},{"$f":"Produktionsanlæg!H92","v":0},{"$f":"Produktionsanlæg!I92","v":0},{"$f":"Produktionsanlæg!J92","v":0},{"$f":"Produktionsanlæg!K92","v":0},{"$f":"Produktionsanlæg!L92","v":0},{"$f":"Produktionsanlæg!M92","v":0},{"$f":"Produktionsanlæg!N92","v":0},{"$f":"Produktionsanlæg!O92","v":0},{"$f":"Produktionsanlæg!P92","v":0},{"$f":"Produktionsanlæg!Q92","v":0},{"$f":"Produktionsanlæg!R92","v":0},{"$f":"Produktionsanlæg!S92","v":0},{"$f":"Produktionsanlæg!T92","v":0},{"$f":"Produktionsanlæg!U92","v":0},{"$f":"Produktionsanlæg!V92","v":0},{"$f":"Produktionsanlæg!W92","v":0},{"$f":"Produktionsanlæg!X92","v":0},{"$f":"Produktionsanlæg!Y92","v":0},{"$f":"IF(COUNTIF(D92:Y92,\"<>0\")<=1,IF(SUM(D92:Y92)=0,0,(IF(SUM(D92:Y92)>0,IF(SUM(D92:Y92)<400,(1.2675*45967*SUM(D92:Y92)^(-0.4664)),(IF(SUM(D92:Y92)<2000,(39128*SUM(D92:Y92)^(-0.37661)),IF(SUM(D92:Y92)<5000,18893*SUM(D92:Y92)^(-0.28083),IF(SUM(D92:Y92)<100000,29680*SUM(D92:Y92)^(-0.24475),1773.1))))*100/115)*SUM(D92:Y92)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D92:Y92)),$A$571)","v":0},{"$f":"D92*$Z92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA92:AV92)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA92","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB92","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC92","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD92","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE92","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF92","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG92","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH92","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI92","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ92","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK92","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL92","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM92","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN92","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO92","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP92","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ92","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR92","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS92","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT92","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU92","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV92","v":0},{"$f":"SUM(D92:Y92)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D93","v":0},{"$f":"Produktionsanlæg!E93","v":0},{"$f":"Produktionsanlæg!F93","v":0},{"$f":"Produktionsanlæg!G93","v":0},{"$f":"Produktionsanlæg!H93","v":0},{"$f":"Produktionsanlæg!I93","v":0},{"$f":"Produktionsanlæg!J93","v":0},{"$f":"Produktionsanlæg!K93","v":0},{"$f":"Produktionsanlæg!L93","v":0},{"$f":"Produktionsanlæg!M93","v":0},{"$f":"Produktionsanlæg!N93","v":0},{"$f":"Produktionsanlæg!O93","v":0},{"$f":"Produktionsanlæg!P93","v":0},{"$f":"Produktionsanlæg!Q93","v":0},{"$f":"Produktionsanlæg!R93","v":0},{"$f":"Produktionsanlæg!S93","v":0},{"$f":"Produktionsanlæg!T93","v":0},{"$f":"Produktionsanlæg!U93","v":0},{"$f":"Produktionsanlæg!V93","v":0},{"$f":"Produktionsanlæg!W93","v":0},{"$f":"Produktionsanlæg!X93","v":0},{"$f":"Produktionsanlæg!Y93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D93:Y93,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 45","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D94","v":0},{"$f":"Produktionsanlæg!E94","v":0},{"$f":"Produktionsanlæg!F94","v":0},{"$f":"Produktionsanlæg!G94","v":0},{"$f":"Produktionsanlæg!H94","v":0},{"$f":"Produktionsanlæg!I94","v":0},{"$f":"Produktionsanlæg!J94","v":0},{"$f":"Produktionsanlæg!K94","v":0},{"$f":"Produktionsanlæg!L94","v":0},{"$f":"Produktionsanlæg!M94","v":0},{"$f":"Produktionsanlæg!N94","v":0},{"$f":"Produktionsanlæg!O94","v":0},{"$f":"Produktionsanlæg!P94","v":0},{"$f":"Produktionsanlæg!Q94","v":0},{"$f":"Produktionsanlæg!R94","v":0},{"$f":"Produktionsanlæg!S94","v":0},{"$f":"Produktionsanlæg!T94","v":0},{"$f":"Produktionsanlæg!U94","v":0},{"$f":"Produktionsanlæg!V94","v":0},{"$f":"Produktionsanlæg!W94","v":0},{"$f":"Produktionsanlæg!X94","v":0},{"$f":"Produktionsanlæg!Y94","v":0},{"$f":"IF(COUNTIF(D94:Y94,\"<>0\")<=1,IF(SUM(D94:Y94)=0,0,(IF(SUM(D94:Y94)>0,IF(SUM(D94:Y94)<400,(1.2675*45967*SUM(D94:Y94)^(-0.4664)),(IF(SUM(D94:Y94)<2000,(39128*SUM(D94:Y94)^(-0.37661)),IF(SUM(D94:Y94)<5000,18893*SUM(D94:Y94)^(-0.28083),IF(SUM(D94:Y94)<100000,29680*SUM(D94:Y94)^(-0.24475),1773.1))))*100/115)*SUM(D94:Y94)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D94:Y94)),$A$571)","v":0},{"$f":"D94*$Z94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA94:AV94)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA94","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB94","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC94","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD94","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE94","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF94","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG94","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH94","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI94","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ94","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK94","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL94","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM94","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN94","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO94","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP94","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ94","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR94","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS94","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT94","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU94","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV94","v":0},{"$f":"SUM(D94:Y94)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D95","v":0},{"$f":"Produktionsanlæg!E95","v":0},{"$f":"Produktionsanlæg!F95","v":0},{"$f":"Produktionsanlæg!G95","v":0},{"$f":"Produktionsanlæg!H95","v":0},{"$f":"Produktionsanlæg!I95","v":0},{"$f":"Produktionsanlæg!J95","v":0},{"$f":"Produktionsanlæg!K95","v":0},{"$f":"Produktionsanlæg!L95","v":0},{"$f":"Produktionsanlæg!M95","v":0},{"$f":"Produktionsanlæg!N95","v":0},{"$f":"Produktionsanlæg!O95","v":0},{"$f":"Produktionsanlæg!P95","v":0},{"$f":"Produktionsanlæg!Q95","v":0},{"$f":"Produktionsanlæg!R95","v":0},{"$f":"Produktionsanlæg!S95","v":0},{"$f":"Produktionsanlæg!T95","v":0},{"$f":"Produktionsanlæg!U95","v":0},{"$f":"Produktionsanlæg!V95","v":0},{"$f":"Produktionsanlæg!W95","v":0},{"$f":"Produktionsanlæg!X95","v":0},{"$f":"Produktionsanlæg!Y95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D95:Y95,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 46","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D96","v":0},{"$f":"Produktionsanlæg!E96","v":0},{"$f":"Produktionsanlæg!F96","v":0},{"$f":"Produktionsanlæg!G96","v":0},{"$f":"Produktionsanlæg!H96","v":0},{"$f":"Produktionsanlæg!I96","v":0},{"$f":"Produktionsanlæg!J96","v":0},{"$f":"Produktionsanlæg!K96","v":0},{"$f":"Produktionsanlæg!L96","v":0},{"$f":"Produktionsanlæg!M96","v":0},{"$f":"Produktionsanlæg!N96","v":0},{"$f":"Produktionsanlæg!O96","v":0},{"$f":"Produktionsanlæg!P96","v":0},{"$f":"Produktionsanlæg!Q96","v":0},{"$f":"Produktionsanlæg!R96","v":0},{"$f":"Produktionsanlæg!S96","v":0},{"$f":"Produktionsanlæg!T96","v":0},{"$f":"Produktionsanlæg!U96","v":0},{"$f":"Produktionsanlæg!V96","v":0},{"$f":"Produktionsanlæg!W96","v":0},{"$f":"Produktionsanlæg!X96","v":0},{"$f":"Produktionsanlæg!Y96","v":0},{"$f":"IF(COUNTIF(D96:Y96,\"<>0\")<=1,IF(SUM(D96:Y96)=0,0,(IF(SUM(D96:Y96)>0,IF(SUM(D96:Y96)<400,(1.2675*45967*SUM(D96:Y96)^(-0.4664)),(IF(SUM(D96:Y96)<2000,(39128*SUM(D96:Y96)^(-0.37661)),IF(SUM(D96:Y96)<5000,18893*SUM(D96:Y96)^(-0.28083),IF(SUM(D96:Y96)<100000,29680*SUM(D96:Y96)^(-0.24475),1773.1))))*100/115)*SUM(D96:Y96)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D96:Y96)),$A$571)","v":0},{"$f":"D96*$Z96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA96","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB96","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC96","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD96","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE96","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF96","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG96","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH96","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI96","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ96","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK96","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL96","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM96","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN96","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO96","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP96","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ96","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR96","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS96","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT96","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU96","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV96","v":0},{"$f":"SUM(D96:Y96)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D97","v":0},{"$f":"Produktionsanlæg!E97","v":0},{"$f":"Produktionsanlæg!F97","v":0},{"$f":"Produktionsanlæg!G97","v":0},{"$f":"Produktionsanlæg!H97","v":0},{"$f":"Produktionsanlæg!I97","v":0},{"$f":"Produktionsanlæg!J97","v":0},{"$f":"Produktionsanlæg!K97","v":0},{"$f":"Produktionsanlæg!L97","v":0},{"$f":"Produktionsanlæg!M97","v":0},{"$f":"Produktionsanlæg!N97","v":0},{"$f":"Produktionsanlæg!O97","v":0},{"$f":"Produktionsanlæg!P97","v":0},{"$f":"Produktionsanlæg!Q97","v":0},{"$f":"Produktionsanlæg!R97","v":0},{"$f":"Produktionsanlæg!S97","v":0},{"$f":"Produktionsanlæg!T97","v":0},{"$f":"Produktionsanlæg!U97","v":0},{"$f":"Produktionsanlæg!V97","v":0},{"$f":"Produktionsanlæg!W97","v":0},{"$f":"Produktionsanlæg!X97","v":0},{"$f":"Produktionsanlæg!Y97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D97:Y97,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 47","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D98","v":0},{"$f":"Produktionsanlæg!E98","v":0},{"$f":"Produktionsanlæg!F98","v":0},{"$f":"Produktionsanlæg!G98","v":0},{"$f":"Produktionsanlæg!H98","v":0},{"$f":"Produktionsanlæg!I98","v":0},{"$f":"Produktionsanlæg!J98","v":0},{"$f":"Produktionsanlæg!K98","v":0},{"$f":"Produktionsanlæg!L98","v":0},{"$f":"Produktionsanlæg!M98","v":0},{"$f":"Produktionsanlæg!N98","v":0},{"$f":"Produktionsanlæg!O98","v":0},{"$f":"Produktionsanlæg!P98","v":0},{"$f":"Produktionsanlæg!Q98","v":0},{"$f":"Produktionsanlæg!R98","v":0},{"$f":"Produktionsanlæg!S98","v":0},{"$f":"Produktionsanlæg!T98","v":0},{"$f":"Produktionsanlæg!U98","v":0},{"$f":"Produktionsanlæg!V98","v":0},{"$f":"Produktionsanlæg!W98","v":0},{"$f":"Produktionsanlæg!X98","v":0},{"$f":"Produktionsanlæg!Y98","v":0},{"$f":"IF(COUNTIF(D98:Y98,\"<>0\")<=1,IF(SUM(D98:Y98)=0,0,(IF(SUM(D98:Y98)>0,IF(SUM(D98:Y98)<400,(1.2675*45967*SUM(D98:Y98)^(-0.4664)),(IF(SUM(D98:Y98)<2000,(39128*SUM(D98:Y98)^(-0.37661)),IF(SUM(D98:Y98)<5000,18893*SUM(D98:Y98)^(-0.28083),IF(SUM(D98:Y98)<100000,29680*SUM(D98:Y98)^(-0.24475),1773.1))))*100/115)*SUM(D98:Y98)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D98:Y98)),$A$571)","v":0},{"$f":"D98*$Z98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA98:AV98)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA98","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB98","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC98","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD98","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE98","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF98","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG98","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH98","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI98","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ98","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK98","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL98","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM98","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN98","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO98","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP98","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ98","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR98","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS98","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT98","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU98","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV98","v":0},{"$f":"SUM(D98:Y98)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D99","v":0},{"$f":"Produktionsanlæg!E99","v":0},{"$f":"Produktionsanlæg!F99","v":0},{"$f":"Produktionsanlæg!G99","v":0},{"$f":"Produktionsanlæg!H99","v":0},{"$f":"Produktionsanlæg!I99","v":0},{"$f":"Produktionsanlæg!J99","v":0},{"$f":"Produktionsanlæg!K99","v":0},{"$f":"Produktionsanlæg!L99","v":0},{"$f":"Produktionsanlæg!M99","v":0},{"$f":"Produktionsanlæg!N99","v":0},{"$f":"Produktionsanlæg!O99","v":0},{"$f":"Produktionsanlæg!P99","v":0},{"$f":"Produktionsanlæg!Q99","v":0},{"$f":"Produktionsanlæg!R99","v":0},{"$f":"Produktionsanlæg!S99","v":0},{"$f":"Produktionsanlæg!T99","v":0},{"$f":"Produktionsanlæg!U99","v":0},{"$f":"Produktionsanlæg!V99","v":0},{"$f":"Produktionsanlæg!W99","v":0},{"$f":"Produktionsanlæg!X99","v":0},{"$f":"Produktionsanlæg!Y99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D99:Y99,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 48","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D100","v":0},{"$f":"Produktionsanlæg!E100","v":0},{"$f":"Produktionsanlæg!F100","v":0},{"$f":"Produktionsanlæg!G100","v":0},{"$f":"Produktionsanlæg!H100","v":0},{"$f":"Produktionsanlæg!I100","v":0},{"$f":"Produktionsanlæg!J100","v":0},{"$f":"Produktionsanlæg!K100","v":0},{"$f":"Produktionsanlæg!L100","v":0},{"$f":"Produktionsanlæg!M100","v":0},{"$f":"Produktionsanlæg!N100","v":0},{"$f":"Produktionsanlæg!O100","v":0},{"$f":"Produktionsanlæg!P100","v":0},{"$f":"Produktionsanlæg!Q100","v":0},{"$f":"Produktionsanlæg!R100","v":0},{"$f":"Produktionsanlæg!S100","v":0},{"$f":"Produktionsanlæg!T100","v":0},{"$f":"Produktionsanlæg!U100","v":0},{"$f":"Produktionsanlæg!V100","v":0},{"$f":"Produktionsanlæg!W100","v":0},{"$f":"Produktionsanlæg!X100","v":0},{"$f":"Produktionsanlæg!Y100","v":0},{"$f":"IF(COUNTIF(D100:Y100,\"<>0\")<=1,IF(SUM(D100:Y100)=0,0,(IF(SUM(D100:Y100)>0,IF(SUM(D100:Y100)<400,(1.2675*45967*SUM(D100:Y100)^(-0.4664)),(IF(SUM(D100:Y100)<2000,(39128*SUM(D100:Y100)^(-0.37661)),IF(SUM(D100:Y100)<5000,18893*SUM(D100:Y100)^(-0.28083),IF(SUM(D100:Y100)<100000,29680*SUM(D100:Y100)^(-0.24475),1773.1))))*100/115)*SUM(D100:Y100)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D100:Y100)),$A$571)","v":0},{"$f":"D100*$Z100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA100:AV100)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA100","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB100","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC100","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD100","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE100","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF100","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG100","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH100","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI100","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ100","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK100","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL100","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM100","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN100","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO100","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP100","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ100","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR100","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS100","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT100","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU100","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV100","v":0},{"$f":"SUM(D100:Y100)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D101","v":0},{"$f":"Produktionsanlæg!E101","v":0},{"$f":"Produktionsanlæg!F101","v":0},{"$f":"Produktionsanlæg!G101","v":0},{"$f":"Produktionsanlæg!H101","v":0},{"$f":"Produktionsanlæg!I101","v":0},{"$f":"Produktionsanlæg!J101","v":0},{"$f":"Produktionsanlæg!K101","v":0},{"$f":"Produktionsanlæg!L101","v":0},{"$f":"Produktionsanlæg!M101","v":0},{"$f":"Produktionsanlæg!N101","v":0},{"$f":"Produktionsanlæg!O101","v":0},{"$f":"Produktionsanlæg!P101","v":0},{"$f":"Produktionsanlæg!Q101","v":0},{"$f":"Produktionsanlæg!R101","v":0},{"$f":"Produktionsanlæg!S101","v":0},{"$f":"Produktionsanlæg!T101","v":0},{"$f":"Produktionsanlæg!U101","v":0},{"$f":"Produktionsanlæg!V101","v":0},{"$f":"Produktionsanlæg!W101","v":0},{"$f":"Produktionsanlæg!X101","v":0},{"$f":"Produktionsanlæg!Y101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D101:Y101,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 49","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D102","v":0},{"$f":"Produktionsanlæg!E102","v":0},{"$f":"Produktionsanlæg!F102","v":0},{"$f":"Produktionsanlæg!G102","v":0},{"$f":"Produktionsanlæg!H102","v":0},{"$f":"Produktionsanlæg!I102","v":0},{"$f":"Produktionsanlæg!J102","v":0},{"$f":"Produktionsanlæg!K102","v":0},{"$f":"Produktionsanlæg!L102","v":0},{"$f":"Produktionsanlæg!M102","v":0},{"$f":"Produktionsanlæg!N102","v":0},{"$f":"Produktionsanlæg!O102","v":0},{"$f":"Produktionsanlæg!P102","v":0},{"$f":"Produktionsanlæg!Q102","v":0},{"$f":"Produktionsanlæg!R102","v":0},{"$f":"Produktionsanlæg!S102","v":0},{"$f":"Produktionsanlæg!T102","v":0},{"$f":"Produktionsanlæg!U102","v":0},{"$f":"Produktionsanlæg!V102","v":0},{"$f":"Produktionsanlæg!W102","v":0},{"$f":"Produktionsanlæg!X102","v":0},{"$f":"Produktionsanlæg!Y102","v":0},{"$f":"IF(COUNTIF(D102:Y102,\"<>0\")<=1,IF(SUM(D102:Y102)=0,0,(IF(SUM(D102:Y102)>0,IF(SUM(D102:Y102)<400,(1.2675*45967*SUM(D102:Y102)^(-0.4664)),(IF(SUM(D102:Y102)<2000,(39128*SUM(D102:Y102)^(-0.37661)),IF(SUM(D102:Y102)<5000,18893*SUM(D102:Y102)^(-0.28083),IF(SUM(D102:Y102)<100000,29680*SUM(D102:Y102)^(-0.24475),1773.1))))*100/115)*SUM(D102:Y102)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D102:Y102)),$A$571)","v":0},{"$f":"D102*$Z102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA102:AV102)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA102","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB102","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC102","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD102","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE102","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF102","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG102","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH102","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI102","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ102","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK102","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL102","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM102","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN102","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO102","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP102","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ102","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR102","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS102","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT102","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU102","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV102","v":0},{"$f":"SUM(D102:Y102)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D103","v":0},{"$f":"Produktionsanlæg!E103","v":0},{"$f":"Produktionsanlæg!F103","v":0},{"$f":"Produktionsanlæg!G103","v":0},{"$f":"Produktionsanlæg!H103","v":0},{"$f":"Produktionsanlæg!I103","v":0},{"$f":"Produktionsanlæg!J103","v":0},{"$f":"Produktionsanlæg!K103","v":0},{"$f":"Produktionsanlæg!L103","v":0},{"$f":"Produktionsanlæg!M103","v":0},{"$f":"Produktionsanlæg!N103","v":0},{"$f":"Produktionsanlæg!O103","v":0},{"$f":"Produktionsanlæg!P103","v":0},{"$f":"Produktionsanlæg!Q103","v":0},{"$f":"Produktionsanlæg!R103","v":0},{"$f":"Produktionsanlæg!S103","v":0},{"$f":"Produktionsanlæg!T103","v":0},{"$f":"Produktionsanlæg!U103","v":0},{"$f":"Produktionsanlæg!V103","v":0},{"$f":"Produktionsanlæg!W103","v":0},{"$f":"Produktionsanlæg!X103","v":0},{"$f":"Produktionsanlæg!Y103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D103:Y103,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 50","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D104","v":0},{"$f":"Produktionsanlæg!E104","v":0},{"$f":"Produktionsanlæg!F104","v":0},{"$f":"Produktionsanlæg!G104","v":0},{"$f":"Produktionsanlæg!H104","v":0},{"$f":"Produktionsanlæg!I104","v":0},{"$f":"Produktionsanlæg!J104","v":0},{"$f":"Produktionsanlæg!K104","v":0},{"$f":"Produktionsanlæg!L104","v":0},{"$f":"Produktionsanlæg!M104","v":0},{"$f":"Produktionsanlæg!N104","v":0},{"$f":"Produktionsanlæg!O104","v":0},{"$f":"Produktionsanlæg!P104","v":0},{"$f":"Produktionsanlæg!Q104","v":0},{"$f":"Produktionsanlæg!R104","v":0},{"$f":"Produktionsanlæg!S104","v":0},{"$f":"Produktionsanlæg!T104","v":0},{"$f":"Produktionsanlæg!U104","v":0},{"$f":"Produktionsanlæg!V104","v":0},{"$f":"Produktionsanlæg!W104","v":0},{"$f":"Produktionsanlæg!X104","v":0},{"$f":"Produktionsanlæg!Y104","v":0},{"$f":"IF(COUNTIF(D104:Y104,\"<>0\")<=1,IF(SUM(D104:Y104)=0,0,(IF(SUM(D104:Y104)>0,IF(SUM(D104:Y104)<400,(1.2675*45967*SUM(D104:Y104)^(-0.4664)),(IF(SUM(D104:Y104)<2000,(39128*SUM(D104:Y104)^(-0.37661)),IF(SUM(D104:Y104)<5000,18893*SUM(D104:Y104)^(-0.28083),IF(SUM(D104:Y104)<100000,29680*SUM(D104:Y104)^(-0.24475),1773.1))))*100/115)*SUM(D104:Y104)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D104:Y104)),$A$571)","v":0},{"$f":"D104*$Z104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA104:AV104)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA104","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB104","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC104","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD104","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE104","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF104","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG104","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH104","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI104","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ104","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK104","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL104","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM104","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN104","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO104","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP104","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ104","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR104","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS104","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT104","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU104","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV104","v":0},{"$f":"SUM(D104:Y104)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D105","v":0},{"$f":"Produktionsanlæg!E105","v":0},{"$f":"Produktionsanlæg!F105","v":0},{"$f":"Produktionsanlæg!G105","v":0},{"$f":"Produktionsanlæg!H105","v":0},{"$f":"Produktionsanlæg!I105","v":0},{"$f":"Produktionsanlæg!J105","v":0},{"$f":"Produktionsanlæg!K105","v":0},{"$f":"Produktionsanlæg!L105","v":0},{"$f":"Produktionsanlæg!M105","v":0},{"$f":"Produktionsanlæg!N105","v":0},{"$f":"Produktionsanlæg!O105","v":0},{"$f":"Produktionsanlæg!P105","v":0},{"$f":"Produktionsanlæg!Q105","v":0},{"$f":"Produktionsanlæg!R105","v":0},{"$f":"Produktionsanlæg!S105","v":0},{"$f":"Produktionsanlæg!T105","v":0},{"$f":"Produktionsanlæg!U105","v":0},{"$f":"Produktionsanlæg!V105","v":0},{"$f":"Produktionsanlæg!W105","v":0},{"$f":"Produktionsanlæg!X105","v":0},{"$f":"Produktionsanlæg!Y105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D105:Y105,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 51","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D106","v":0},{"$f":"Produktionsanlæg!E106","v":0},{"$f":"Produktionsanlæg!F106","v":0},{"$f":"Produktionsanlæg!G106","v":0},{"$f":"Produktionsanlæg!H106","v":0},{"$f":"Produktionsanlæg!I106","v":0},{"$f":"Produktionsanlæg!J106","v":0},{"$f":"Produktionsanlæg!K106","v":0},{"$f":"Produktionsanlæg!L106","v":0},{"$f":"Produktionsanlæg!M106","v":0},{"$f":"Produktionsanlæg!N106","v":0},{"$f":"Produktionsanlæg!O106","v":0},{"$f":"Produktionsanlæg!P106","v":0},{"$f":"Produktionsanlæg!Q106","v":0},{"$f":"Produktionsanlæg!R106","v":0},{"$f":"Produktionsanlæg!S106","v":0},{"$f":"Produktionsanlæg!T106","v":0},{"$f":"Produktionsanlæg!U106","v":0},{"$f":"Produktionsanlæg!V106","v":0},{"$f":"Produktionsanlæg!W106","v":0},{"$f":"Produktionsanlæg!X106","v":0},{"$f":"Produktionsanlæg!Y106","v":0},{"$f":"IF(COUNTIF(D106:Y106,\"<>0\")<=1,IF(SUM(D106:Y106)=0,0,(IF(SUM(D106:Y106)>0,IF(SUM(D106:Y106)<400,(1.2675*45967*SUM(D106:Y106)^(-0.4664)),(IF(SUM(D106:Y106)<2000,(39128*SUM(D106:Y106)^(-0.37661)),IF(SUM(D106:Y106)<5000,18893*SUM(D106:Y106)^(-0.28083),IF(SUM(D106:Y106)<100000,29680*SUM(D106:Y106)^(-0.24475),1773.1))))*100/115)*SUM(D106:Y106)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D106:Y106)),$A$571)","v":0},{"$f":"D106*$Z106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA106:AV106)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA106","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB106","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC106","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD106","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE106","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF106","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG106","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH106","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI106","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ106","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK106","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL106","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM106","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN106","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO106","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP106","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ106","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR106","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS106","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT106","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU106","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV106","v":0},{"$f":"SUM(D106:Y106)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D107","v":0},{"$f":"Produktionsanlæg!E107","v":0},{"$f":"Produktionsanlæg!F107","v":0},{"$f":"Produktionsanlæg!G107","v":0},{"$f":"Produktionsanlæg!H107","v":0},{"$f":"Produktionsanlæg!I107","v":0},{"$f":"Produktionsanlæg!J107","v":0},{"$f":"Produktionsanlæg!K107","v":0},{"$f":"Produktionsanlæg!L107","v":0},{"$f":"Produktionsanlæg!M107","v":0},{"$f":"Produktionsanlæg!N107","v":0},{"$f":"Produktionsanlæg!O107","v":0},{"$f":"Produktionsanlæg!P107","v":0},{"$f":"Produktionsanlæg!Q107","v":0},{"$f":"Produktionsanlæg!R107","v":0},{"$f":"Produktionsanlæg!S107","v":0},{"$f":"Produktionsanlæg!T107","v":0},{"$f":"Produktionsanlæg!U107","v":0},{"$f":"Produktionsanlæg!V107","v":0},{"$f":"Produktionsanlæg!W107","v":0},{"$f":"Produktionsanlæg!X107","v":0},{"$f":"Produktionsanlæg!Y107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D107:Y107,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 52","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D108","v":0},{"$f":"Produktionsanlæg!E108","v":0},{"$f":"Produktionsanlæg!F108","v":0},{"$f":"Produktionsanlæg!G108","v":0},{"$f":"Produktionsanlæg!H108","v":0},{"$f":"Produktionsanlæg!I108","v":0},{"$f":"Produktionsanlæg!J108","v":0},{"$f":"Produktionsanlæg!K108","v":0},{"$f":"Produktionsanlæg!L108","v":0},{"$f":"Produktionsanlæg!M108","v":0},{"$f":"Produktionsanlæg!N108","v":0},{"$f":"Produktionsanlæg!O108","v":0},{"$f":"Produktionsanlæg!P108","v":0},{"$f":"Produktionsanlæg!Q108","v":0},{"$f":"Produktionsanlæg!R108","v":0},{"$f":"Produktionsanlæg!S108","v":0},{"$f":"Produktionsanlæg!T108","v":0},{"$f":"Produktionsanlæg!U108","v":0},{"$f":"Produktionsanlæg!V108","v":0},{"$f":"Produktionsanlæg!W108","v":0},{"$f":"Produktionsanlæg!X108","v":0},{"$f":"Produktionsanlæg!Y108","v":0},{"$f":"IF(COUNTIF(D108:Y108,\"<>0\")<=1,IF(SUM(D108:Y108)=0,0,(IF(SUM(D108:Y108)>0,IF(SUM(D108:Y108)<400,(1.2675*45967*SUM(D108:Y108)^(-0.4664)),(IF(SUM(D108:Y108)<2000,(39128*SUM(D108:Y108)^(-0.37661)),IF(SUM(D108:Y108)<5000,18893*SUM(D108:Y108)^(-0.28083),IF(SUM(D108:Y108)<100000,29680*SUM(D108:Y108)^(-0.24475),1773.1))))*100/115)*SUM(D108:Y108)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D108:Y108)),$A$571)","v":0},{"$f":"D108*$Z108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA108:AV108)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA108","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB108","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC108","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD108","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE108","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF108","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG108","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH108","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI108","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ108","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK108","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL108","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM108","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN108","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO108","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP108","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ108","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR108","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS108","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT108","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU108","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV108","v":0},{"$f":"SUM(D108:Y108)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D109","v":0},{"$f":"Produktionsanlæg!E109","v":0},{"$f":"Produktionsanlæg!F109","v":0},{"$f":"Produktionsanlæg!G109","v":0},{"$f":"Produktionsanlæg!H109","v":0},{"$f":"Produktionsanlæg!I109","v":0},{"$f":"Produktionsanlæg!J109","v":0},{"$f":"Produktionsanlæg!K109","v":0},{"$f":"Produktionsanlæg!L109","v":0},{"$f":"Produktionsanlæg!M109","v":0},{"$f":"Produktionsanlæg!N109","v":0},{"$f":"Produktionsanlæg!O109","v":0},{"$f":"Produktionsanlæg!P109","v":0},{"$f":"Produktionsanlæg!Q109","v":0},{"$f":"Produktionsanlæg!R109","v":0},{"$f":"Produktionsanlæg!S109","v":0},{"$f":"Produktionsanlæg!T109","v":0},{"$f":"Produktionsanlæg!U109","v":0},{"$f":"Produktionsanlæg!V109","v":0},{"$f":"Produktionsanlæg!W109","v":0},{"$f":"Produktionsanlæg!X109","v":0},{"$f":"Produktionsanlæg!Y109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D109:Y109,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 53","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D110","v":0},{"$f":"Produktionsanlæg!E110","v":0},{"$f":"Produktionsanlæg!F110","v":0},{"$f":"Produktionsanlæg!G110","v":0},{"$f":"Produktionsanlæg!H110","v":0},{"$f":"Produktionsanlæg!I110","v":0},{"$f":"Produktionsanlæg!J110","v":0},{"$f":"Produktionsanlæg!K110","v":0},{"$f":"Produktionsanlæg!L110","v":0},{"$f":"Produktionsanlæg!M110","v":0},{"$f":"Produktionsanlæg!N110","v":0},{"$f":"Produktionsanlæg!O110","v":0},{"$f":"Produktionsanlæg!P110","v":0},{"$f":"Produktionsanlæg!Q110","v":0},{"$f":"Produktionsanlæg!R110","v":0},{"$f":"Produktionsanlæg!S110","v":0},{"$f":"Produktionsanlæg!T110","v":0},{"$f":"Produktionsanlæg!U110","v":0},{"$f":"Produktionsanlæg!V110","v":0},{"$f":"Produktionsanlæg!W110","v":0},{"$f":"Produktionsanlæg!X110","v":0},{"$f":"Produktionsanlæg!Y110","v":0},{"$f":"IF(COUNTIF(D110:Y110,\"<>0\")<=1,IF(SUM(D110:Y110)=0,0,(IF(SUM(D110:Y110)>0,IF(SUM(D110:Y110)<400,(1.2675*45967*SUM(D110:Y110)^(-0.4664)),(IF(SUM(D110:Y110)<2000,(39128*SUM(D110:Y110)^(-0.37661)),IF(SUM(D110:Y110)<5000,18893*SUM(D110:Y110)^(-0.28083),IF(SUM(D110:Y110)<100000,29680*SUM(D110:Y110)^(-0.24475),1773.1))))*100/115)*SUM(D110:Y110)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D110:Y110)),$A$571)","v":0},{"$f":"D110*$Z110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA110:AV110)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA110","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB110","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC110","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD110","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE110","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF110","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG110","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH110","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI110","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ110","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK110","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL110","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM110","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN110","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO110","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP110","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ110","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR110","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS110","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT110","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU110","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV110","v":0},{"$f":"SUM(D110:Y110)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D111","v":0},{"$f":"Produktionsanlæg!E111","v":0},{"$f":"Produktionsanlæg!F111","v":0},{"$f":"Produktionsanlæg!G111","v":0},{"$f":"Produktionsanlæg!H111","v":0},{"$f":"Produktionsanlæg!I111","v":0},{"$f":"Produktionsanlæg!J111","v":0},{"$f":"Produktionsanlæg!K111","v":0},{"$f":"Produktionsanlæg!L111","v":0},{"$f":"Produktionsanlæg!M111","v":0},{"$f":"Produktionsanlæg!N111","v":0},{"$f":"Produktionsanlæg!O111","v":0},{"$f":"Produktionsanlæg!P111","v":0},{"$f":"Produktionsanlæg!Q111","v":0},{"$f":"Produktionsanlæg!R111","v":0},{"$f":"Produktionsanlæg!S111","v":0},{"$f":"Produktionsanlæg!T111","v":0},{"$f":"Produktionsanlæg!U111","v":0},{"$f":"Produktionsanlæg!V111","v":0},{"$f":"Produktionsanlæg!W111","v":0},{"$f":"Produktionsanlæg!X111","v":0},{"$f":"Produktionsanlæg!Y111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D111:Y111,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 54","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D112","v":0},{"$f":"Produktionsanlæg!E112","v":0},{"$f":"Produktionsanlæg!F112","v":0},{"$f":"Produktionsanlæg!G112","v":0},{"$f":"Produktionsanlæg!H112","v":0},{"$f":"Produktionsanlæg!I112","v":0},{"$f":"Produktionsanlæg!J112","v":0},{"$f":"Produktionsanlæg!K112","v":0},{"$f":"Produktionsanlæg!L112","v":0},{"$f":"Produktionsanlæg!M112","v":0},{"$f":"Produktionsanlæg!N112","v":0},{"$f":"Produktionsanlæg!O112","v":0},{"$f":"Produktionsanlæg!P112","v":0},{"$f":"Produktionsanlæg!Q112","v":0},{"$f":"Produktionsanlæg!R112","v":0},{"$f":"Produktionsanlæg!S112","v":0},{"$f":"Produktionsanlæg!T112","v":0},{"$f":"Produktionsanlæg!U112","v":0},{"$f":"Produktionsanlæg!V112","v":0},{"$f":"Produktionsanlæg!W112","v":0},{"$f":"Produktionsanlæg!X112","v":0},{"$f":"Produktionsanlæg!Y112","v":0},{"$f":"IF(COUNTIF(D112:Y112,\"<>0\")<=1,IF(SUM(D112:Y112)=0,0,(IF(SUM(D112:Y112)>0,IF(SUM(D112:Y112)<400,(1.2675*45967*SUM(D112:Y112)^(-0.4664)),(IF(SUM(D112:Y112)<2000,(39128*SUM(D112:Y112)^(-0.37661)),IF(SUM(D112:Y112)<5000,18893*SUM(D112:Y112)^(-0.28083),IF(SUM(D112:Y112)<100000,29680*SUM(D112:Y112)^(-0.24475),1773.1))))*100/115)*SUM(D112:Y112)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D112:Y112)),$A$571)","v":0},{"$f":"D112*$Z112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA112:AV112)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA112","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB112","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC112","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD112","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE112","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF112","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG112","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH112","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI112","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ112","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK112","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL112","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM112","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN112","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO112","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP112","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ112","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR112","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS112","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT112","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU112","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV112","v":0},{"$f":"SUM(D112:Y112)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D113","v":0},{"$f":"Produktionsanlæg!E113","v":0},{"$f":"Produktionsanlæg!F113","v":0},{"$f":"Produktionsanlæg!G113","v":0},{"$f":"Produktionsanlæg!H113","v":0},{"$f":"Produktionsanlæg!I113","v":0},{"$f":"Produktionsanlæg!J113","v":0},{"$f":"Produktionsanlæg!K113","v":0},{"$f":"Produktionsanlæg!L113","v":0},{"$f":"Produktionsanlæg!M113","v":0},{"$f":"Produktionsanlæg!N113","v":0},{"$f":"Produktionsanlæg!O113","v":0},{"$f":"Produktionsanlæg!P113","v":0},{"$f":"Produktionsanlæg!Q113","v":0},{"$f":"Produktionsanlæg!R113","v":0},{"$f":"Produktionsanlæg!S113","v":0},{"$f":"Produktionsanlæg!T113","v":0},{"$f":"Produktionsanlæg!U113","v":0},{"$f":"Produktionsanlæg!V113","v":0},{"$f":"Produktionsanlæg!W113","v":0},{"$f":"Produktionsanlæg!X113","v":0},{"$f":"Produktionsanlæg!Y113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D113:Y113,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 55","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D114","v":0},{"$f":"Produktionsanlæg!E114","v":0},{"$f":"Produktionsanlæg!F114","v":0},{"$f":"Produktionsanlæg!G114","v":0},{"$f":"Produktionsanlæg!H114","v":0},{"$f":"Produktionsanlæg!I114","v":0},{"$f":"Produktionsanlæg!J114","v":0},{"$f":"Produktionsanlæg!K114","v":0},{"$f":"Produktionsanlæg!L114","v":0},{"$f":"Produktionsanlæg!M114","v":0},{"$f":"Produktionsanlæg!N114","v":0},{"$f":"Produktionsanlæg!O114","v":0},{"$f":"Produktionsanlæg!P114","v":0},{"$f":"Produktionsanlæg!Q114","v":0},{"$f":"Produktionsanlæg!R114","v":0},{"$f":"Produktionsanlæg!S114","v":0},{"$f":"Produktionsanlæg!T114","v":0},{"$f":"Produktionsanlæg!U114","v":0},{"$f":"Produktionsanlæg!V114","v":0},{"$f":"Produktionsanlæg!W114","v":0},{"$f":"Produktionsanlæg!X114","v":0},{"$f":"Produktionsanlæg!Y114","v":0},{"$f":"IF(COUNTIF(D114:Y114,\"<>0\")<=1,IF(SUM(D114:Y114)=0,0,(IF(SUM(D114:Y114)>0,IF(SUM(D114:Y114)<400,(1.2675*45967*SUM(D114:Y114)^(-0.4664)),(IF(SUM(D114:Y114)<2000,(39128*SUM(D114:Y114)^(-0.37661)),IF(SUM(D114:Y114)<5000,18893*SUM(D114:Y114)^(-0.28083),IF(SUM(D114:Y114)<100000,29680*SUM(D114:Y114)^(-0.24475),1773.1))))*100/115)*SUM(D114:Y114)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D114:Y114)),$A$571)","v":0},{"$f":"D114*$Z114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA114:AV114)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA114","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB114","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC114","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD114","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE114","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF114","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG114","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH114","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI114","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ114","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK114","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL114","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM114","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN114","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO114","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP114","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ114","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR114","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS114","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT114","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU114","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV114","v":0},{"$f":"SUM(D114:Y114)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D115","v":0},{"$f":"Produktionsanlæg!E115","v":0},{"$f":"Produktionsanlæg!F115","v":0},{"$f":"Produktionsanlæg!G115","v":0},{"$f":"Produktionsanlæg!H115","v":0},{"$f":"Produktionsanlæg!I115","v":0},{"$f":"Produktionsanlæg!J115","v":0},{"$f":"Produktionsanlæg!K115","v":0},{"$f":"Produktionsanlæg!L115","v":0},{"$f":"Produktionsanlæg!M115","v":0},{"$f":"Produktionsanlæg!N115","v":0},{"$f":"Produktionsanlæg!O115","v":0},{"$f":"Produktionsanlæg!P115","v":0},{"$f":"Produktionsanlæg!Q115","v":0},{"$f":"Produktionsanlæg!R115","v":0},{"$f":"Produktionsanlæg!S115","v":0},{"$f":"Produktionsanlæg!T115","v":0},{"$f":"Produktionsanlæg!U115","v":0},{"$f":"Produktionsanlæg!V115","v":0},{"$f":"Produktionsanlæg!W115","v":0},{"$f":"Produktionsanlæg!X115","v":0},{"$f":"Produktionsanlæg!Y115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D115:Y115,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 56","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D116","v":0},{"$f":"Produktionsanlæg!E116","v":0},{"$f":"Produktionsanlæg!F116","v":0},{"$f":"Produktionsanlæg!G116","v":0},{"$f":"Produktionsanlæg!H116","v":0},{"$f":"Produktionsanlæg!I116","v":0},{"$f":"Produktionsanlæg!J116","v":0},{"$f":"Produktionsanlæg!K116","v":0},{"$f":"Produktionsanlæg!L116","v":0},{"$f":"Produktionsanlæg!M116","v":0},{"$f":"Produktionsanlæg!N116","v":0},{"$f":"Produktionsanlæg!O116","v":0},{"$f":"Produktionsanlæg!P116","v":0},{"$f":"Produktionsanlæg!Q116","v":0},{"$f":"Produktionsanlæg!R116","v":0},{"$f":"Produktionsanlæg!S116","v":0},{"$f":"Produktionsanlæg!T116","v":0},{"$f":"Produktionsanlæg!U116","v":0},{"$f":"Produktionsanlæg!V116","v":0},{"$f":"Produktionsanlæg!W116","v":0},{"$f":"Produktionsanlæg!X116","v":0},{"$f":"Produktionsanlæg!Y116","v":0},{"$f":"IF(COUNTIF(D116:Y116,\"<>0\")<=1,IF(SUM(D116:Y116)=0,0,(IF(SUM(D116:Y116)>0,IF(SUM(D116:Y116)<400,(1.2675*45967*SUM(D116:Y116)^(-0.4664)),(IF(SUM(D116:Y116)<2000,(39128*SUM(D116:Y116)^(-0.37661)),IF(SUM(D116:Y116)<5000,18893*SUM(D116:Y116)^(-0.28083),IF(SUM(D116:Y116)<100000,29680*SUM(D116:Y116)^(-0.24475),1773.1))))*100/115)*SUM(D116:Y116)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D116:Y116)),$A$571)","v":0},{"$f":"D116*$Z116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA116:AV116)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA116","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB116","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC116","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD116","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE116","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF116","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG116","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH116","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI116","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ116","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK116","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL116","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM116","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN116","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO116","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP116","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ116","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR116","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS116","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT116","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU116","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV116","v":0},{"$f":"SUM(D116:Y116)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D117","v":0},{"$f":"Produktionsanlæg!E117","v":0},{"$f":"Produktionsanlæg!F117","v":0},{"$f":"Produktionsanlæg!G117","v":0},{"$f":"Produktionsanlæg!H117","v":0},{"$f":"Produktionsanlæg!I117","v":0},{"$f":"Produktionsanlæg!J117","v":0},{"$f":"Produktionsanlæg!K117","v":0},{"$f":"Produktionsanlæg!L117","v":0},{"$f":"Produktionsanlæg!M117","v":0},{"$f":"Produktionsanlæg!N117","v":0},{"$f":"Produktionsanlæg!O117","v":0},{"$f":"Produktionsanlæg!P117","v":0},{"$f":"Produktionsanlæg!Q117","v":0},{"$f":"Produktionsanlæg!R117","v":0},{"$f":"Produktionsanlæg!S117","v":0},{"$f":"Produktionsanlæg!T117","v":0},{"$f":"Produktionsanlæg!U117","v":0},{"$f":"Produktionsanlæg!V117","v":0},{"$f":"Produktionsanlæg!W117","v":0},{"$f":"Produktionsanlæg!X117","v":0},{"$f":"Produktionsanlæg!Y117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D117:Y117,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 57","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D118","v":0},{"$f":"Produktionsanlæg!E118","v":0},{"$f":"Produktionsanlæg!F118","v":0},{"$f":"Produktionsanlæg!G118","v":0},{"$f":"Produktionsanlæg!H118","v":0},{"$f":"Produktionsanlæg!I118","v":0},{"$f":"Produktionsanlæg!J118","v":0},{"$f":"Produktionsanlæg!K118","v":0},{"$f":"Produktionsanlæg!L118","v":0},{"$f":"Produktionsanlæg!M118","v":0},{"$f":"Produktionsanlæg!N118","v":0},{"$f":"Produktionsanlæg!O118","v":0},{"$f":"Produktionsanlæg!P118","v":0},{"$f":"Produktionsanlæg!Q118","v":0},{"$f":"Produktionsanlæg!R118","v":0},{"$f":"Produktionsanlæg!S118","v":0},{"$f":"Produktionsanlæg!T118","v":0},{"$f":"Produktionsanlæg!U118","v":0},{"$f":"Produktionsanlæg!V118","v":0},{"$f":"Produktionsanlæg!W118","v":0},{"$f":"Produktionsanlæg!X118","v":0},{"$f":"Produktionsanlæg!Y118","v":0},{"$f":"IF(COUNTIF(D118:Y118,\"<>0\")<=1,IF(SUM(D118:Y118)=0,0,(IF(SUM(D118:Y118)>0,IF(SUM(D118:Y118)<400,(1.2675*45967*SUM(D118:Y118)^(-0.4664)),(IF(SUM(D118:Y118)<2000,(39128*SUM(D118:Y118)^(-0.37661)),IF(SUM(D118:Y118)<5000,18893*SUM(D118:Y118)^(-0.28083),IF(SUM(D118:Y118)<100000,29680*SUM(D118:Y118)^(-0.24475),1773.1))))*100/115)*SUM(D118:Y118)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D118:Y118)),$A$571)","v":0},{"$f":"D118*$Z118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA118:AV118)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA118","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB118","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC118","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD118","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE118","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF118","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG118","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH118","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI118","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ118","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK118","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL118","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM118","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN118","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO118","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP118","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ118","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR118","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS118","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT118","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU118","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV118","v":0},{"$f":"SUM(D118:Y118)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D119","v":0},{"$f":"Produktionsanlæg!E119","v":0},{"$f":"Produktionsanlæg!F119","v":0},{"$f":"Produktionsanlæg!G119","v":0},{"$f":"Produktionsanlæg!H119","v":0},{"$f":"Produktionsanlæg!I119","v":0},{"$f":"Produktionsanlæg!J119","v":0},{"$f":"Produktionsanlæg!K119","v":0},{"$f":"Produktionsanlæg!L119","v":0},{"$f":"Produktionsanlæg!M119","v":0},{"$f":"Produktionsanlæg!N119","v":0},{"$f":"Produktionsanlæg!O119","v":0},{"$f":"Produktionsanlæg!P119","v":0},{"$f":"Produktionsanlæg!Q119","v":0},{"$f":"Produktionsanlæg!R119","v":0},{"$f":"Produktionsanlæg!S119","v":0},{"$f":"Produktionsanlæg!T119","v":0},{"$f":"Produktionsanlæg!U119","v":0},{"$f":"Produktionsanlæg!V119","v":0},{"$f":"Produktionsanlæg!W119","v":0},{"$f":"Produktionsanlæg!X119","v":0},{"$f":"Produktionsanlæg!Y119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D119:Y119,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 58","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D120","v":0},{"$f":"Produktionsanlæg!E120","v":0},{"$f":"Produktionsanlæg!F120","v":0},{"$f":"Produktionsanlæg!G120","v":0},{"$f":"Produktionsanlæg!H120","v":0},{"$f":"Produktionsanlæg!I120","v":0},{"$f":"Produktionsanlæg!J120","v":0},{"$f":"Produktionsanlæg!K120","v":0},{"$f":"Produktionsanlæg!L120","v":0},{"$f":"Produktionsanlæg!M120","v":0},{"$f":"Produktionsanlæg!N120","v":0},{"$f":"Produktionsanlæg!O120","v":0},{"$f":"Produktionsanlæg!P120","v":0},{"$f":"Produktionsanlæg!Q120","v":0},{"$f":"Produktionsanlæg!R120","v":0},{"$f":"Produktionsanlæg!S120","v":0},{"$f":"Produktionsanlæg!T120","v":0},{"$f":"Produktionsanlæg!U120","v":0},{"$f":"Produktionsanlæg!V120","v":0},{"$f":"Produktionsanlæg!W120","v":0},{"$f":"Produktionsanlæg!X120","v":0},{"$f":"Produktionsanlæg!Y120","v":0},{"$f":"IF(COUNTIF(D120:Y120,\"<>0\")<=1,IF(SUM(D120:Y120)=0,0,(IF(SUM(D120:Y120)>0,IF(SUM(D120:Y120)<400,(1.2675*45967*SUM(D120:Y120)^(-0.4664)),(IF(SUM(D120:Y120)<2000,(39128*SUM(D120:Y120)^(-0.37661)),IF(SUM(D120:Y120)<5000,18893*SUM(D120:Y120)^(-0.28083),IF(SUM(D120:Y120)<100000,29680*SUM(D120:Y120)^(-0.24475),1773.1))))*100/115)*SUM(D120:Y120)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D120:Y120)),$A$571)","v":0},{"$f":"D120*$Z120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA120:AV120)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA120","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB120","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC120","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD120","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE120","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF120","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG120","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH120","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI120","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ120","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK120","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL120","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM120","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN120","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO120","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP120","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ120","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR120","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS120","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT120","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU120","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV120","v":0},{"$f":"SUM(D120:Y120)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D121","v":0},{"$f":"Produktionsanlæg!E121","v":0},{"$f":"Produktionsanlæg!F121","v":0},{"$f":"Produktionsanlæg!G121","v":0},{"$f":"Produktionsanlæg!H121","v":0},{"$f":"Produktionsanlæg!I121","v":0},{"$f":"Produktionsanlæg!J121","v":0},{"$f":"Produktionsanlæg!K121","v":0},{"$f":"Produktionsanlæg!L121","v":0},{"$f":"Produktionsanlæg!M121","v":0},{"$f":"Produktionsanlæg!N121","v":0},{"$f":"Produktionsanlæg!O121","v":0},{"$f":"Produktionsanlæg!P121","v":0},{"$f":"Produktionsanlæg!Q121","v":0},{"$f":"Produktionsanlæg!R121","v":0},{"$f":"Produktionsanlæg!S121","v":0},{"$f":"Produktionsanlæg!T121","v":0},{"$f":"Produktionsanlæg!U121","v":0},{"$f":"Produktionsanlæg!V121","v":0},{"$f":"Produktionsanlæg!W121","v":0},{"$f":"Produktionsanlæg!X121","v":0},{"$f":"Produktionsanlæg!Y121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D121:Y121,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 59","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D122","v":0},{"$f":"Produktionsanlæg!E122","v":0},{"$f":"Produktionsanlæg!F122","v":0},{"$f":"Produktionsanlæg!G122","v":0},{"$f":"Produktionsanlæg!H122","v":0},{"$f":"Produktionsanlæg!I122","v":0},{"$f":"Produktionsanlæg!J122","v":0},{"$f":"Produktionsanlæg!K122","v":0},{"$f":"Produktionsanlæg!L122","v":0},{"$f":"Produktionsanlæg!M122","v":0},{"$f":"Produktionsanlæg!N122","v":0},{"$f":"Produktionsanlæg!O122","v":0},{"$f":"Produktionsanlæg!P122","v":0},{"$f":"Produktionsanlæg!Q122","v":0},{"$f":"Produktionsanlæg!R122","v":0},{"$f":"Produktionsanlæg!S122","v":0},{"$f":"Produktionsanlæg!T122","v":0},{"$f":"Produktionsanlæg!U122","v":0},{"$f":"Produktionsanlæg!V122","v":0},{"$f":"Produktionsanlæg!W122","v":0},{"$f":"Produktionsanlæg!X122","v":0},{"$f":"Produktionsanlæg!Y122","v":0},{"$f":"IF(COUNTIF(D122:Y122,\"<>0\")<=1,IF(SUM(D122:Y122)=0,0,(IF(SUM(D122:Y122)>0,IF(SUM(D122:Y122)<400,(1.2675*45967*SUM(D122:Y122)^(-0.4664)),(IF(SUM(D122:Y122)<2000,(39128*SUM(D122:Y122)^(-0.37661)),IF(SUM(D122:Y122)<5000,18893*SUM(D122:Y122)^(-0.28083),IF(SUM(D122:Y122)<100000,29680*SUM(D122:Y122)^(-0.24475),1773.1))))*100/115)*SUM(D122:Y122)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D122:Y122)),$A$571)","v":0},{"$f":"D122*$Z122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA122:AV122)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA122","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB122","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC122","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD122","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE122","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF122","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG122","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH122","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI122","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ122","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK122","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL122","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM122","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN122","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO122","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP122","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ122","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR122","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS122","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT122","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU122","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV122","v":0},{"$f":"SUM(D122:Y122)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D123","v":0},{"$f":"Produktionsanlæg!E123","v":0},{"$f":"Produktionsanlæg!F123","v":0},{"$f":"Produktionsanlæg!G123","v":0},{"$f":"Produktionsanlæg!H123","v":0},{"$f":"Produktionsanlæg!I123","v":0},{"$f":"Produktionsanlæg!J123","v":0},{"$f":"Produktionsanlæg!K123","v":0},{"$f":"Produktionsanlæg!L123","v":0},{"$f":"Produktionsanlæg!M123","v":0},{"$f":"Produktionsanlæg!N123","v":0},{"$f":"Produktionsanlæg!O123","v":0},{"$f":"Produktionsanlæg!P123","v":0},{"$f":"Produktionsanlæg!Q123","v":0},{"$f":"Produktionsanlæg!R123","v":0},{"$f":"Produktionsanlæg!S123","v":0},{"$f":"Produktionsanlæg!T123","v":0},{"$f":"Produktionsanlæg!U123","v":0},{"$f":"Produktionsanlæg!V123","v":0},{"$f":"Produktionsanlæg!W123","v":0},{"$f":"Produktionsanlæg!X123","v":0},{"$f":"Produktionsanlæg!Y123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D123:Y123,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 60","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D124","v":0},{"$f":"Produktionsanlæg!E124","v":0},{"$f":"Produktionsanlæg!F124","v":0},{"$f":"Produktionsanlæg!G124","v":0},{"$f":"Produktionsanlæg!H124","v":0},{"$f":"Produktionsanlæg!I124","v":0},{"$f":"Produktionsanlæg!J124","v":0},{"$f":"Produktionsanlæg!K124","v":0},{"$f":"Produktionsanlæg!L124","v":0},{"$f":"Produktionsanlæg!M124","v":0},{"$f":"Produktionsanlæg!N124","v":0},{"$f":"Produktionsanlæg!O124","v":0},{"$f":"Produktionsanlæg!P124","v":0},{"$f":"Produktionsanlæg!Q124","v":0},{"$f":"Produktionsanlæg!R124","v":0},{"$f":"Produktionsanlæg!S124","v":0},{"$f":"Produktionsanlæg!T124","v":0},{"$f":"Produktionsanlæg!U124","v":0},{"$f":"Produktionsanlæg!V124","v":0},{"$f":"Produktionsanlæg!W124","v":0},{"$f":"Produktionsanlæg!X124","v":0},{"$f":"Produktionsanlæg!Y124","v":0},{"$f":"IF(COUNTIF(D124:Y124,\"<>0\")<=1,IF(SUM(D124:Y124)=0,0,(IF(SUM(D124:Y124)>0,IF(SUM(D124:Y124)<400,(1.2675*45967*SUM(D124:Y124)^(-0.4664)),(IF(SUM(D124:Y124)<2000,(39128*SUM(D124:Y124)^(-0.37661)),IF(SUM(D124:Y124)<5000,18893*SUM(D124:Y124)^(-0.28083),IF(SUM(D124:Y124)<100000,29680*SUM(D124:Y124)^(-0.24475),1773.1))))*100/115)*SUM(D124:Y124)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D124:Y124)),$A$571)","v":0},{"$f":"D124*$Z124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA124:AV124)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA124","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB124","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC124","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD124","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE124","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF124","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG124","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH124","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI124","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ124","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK124","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL124","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM124","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN124","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO124","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP124","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ124","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR124","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS124","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT124","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU124","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV124","v":0},{"$f":"SUM(D124:Y124)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D125","v":0},{"$f":"Produktionsanlæg!E125","v":0},{"$f":"Produktionsanlæg!F125","v":0},{"$f":"Produktionsanlæg!G125","v":0},{"$f":"Produktionsanlæg!H125","v":0},{"$f":"Produktionsanlæg!I125","v":0},{"$f":"Produktionsanlæg!J125","v":0},{"$f":"Produktionsanlæg!K125","v":0},{"$f":"Produktionsanlæg!L125","v":0},{"$f":"Produktionsanlæg!M125","v":0},{"$f":"Produktionsanlæg!N125","v":0},{"$f":"Produktionsanlæg!O125","v":0},{"$f":"Produktionsanlæg!P125","v":0},{"$f":"Produktionsanlæg!Q125","v":0},{"$f":"Produktionsanlæg!R125","v":0},{"$f":"Produktionsanlæg!S125","v":0},{"$f":"Produktionsanlæg!T125","v":0},{"$f":"Produktionsanlæg!U125","v":0},{"$f":"Produktionsanlæg!V125","v":0},{"$f":"Produktionsanlæg!W125","v":0},{"$f":"Produktionsanlæg!X125","v":0},{"$f":"Produktionsanlæg!Y125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D125:Y125,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 61","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D126","v":0},{"$f":"Produktionsanlæg!E126","v":0},{"$f":"Produktionsanlæg!F126","v":0},{"$f":"Produktionsanlæg!G126","v":0},{"$f":"Produktionsanlæg!H126","v":0},{"$f":"Produktionsanlæg!I126","v":0},{"$f":"Produktionsanlæg!J126","v":0},{"$f":"Produktionsanlæg!K126","v":0},{"$f":"Produktionsanlæg!L126","v":0},{"$f":"Produktionsanlæg!M126","v":0},{"$f":"Produktionsanlæg!N126","v":0},{"$f":"Produktionsanlæg!O126","v":0},{"$f":"Produktionsanlæg!P126","v":0},{"$f":"Produktionsanlæg!Q126","v":0},{"$f":"Produktionsanlæg!R126","v":0},{"$f":"Produktionsanlæg!S126","v":0},{"$f":"Produktionsanlæg!T126","v":0},{"$f":"Produktionsanlæg!U126","v":0},{"$f":"Produktionsanlæg!V126","v":0},{"$f":"Produktionsanlæg!W126","v":0},{"$f":"Produktionsanlæg!X126","v":0},{"$f":"Produktionsanlæg!Y126","v":0},{"$f":"IF(COUNTIF(D126:Y126,\"<>0\")<=1,IF(SUM(D126:Y126)=0,0,(IF(SUM(D126:Y126)>0,IF(SUM(D126:Y126)<400,(1.2675*45967*SUM(D126:Y126)^(-0.4664)),(IF(SUM(D126:Y126)<2000,(39128*SUM(D126:Y126)^(-0.37661)),IF(SUM(D126:Y126)<5000,18893*SUM(D126:Y126)^(-0.28083),IF(SUM(D126:Y126)<100000,29680*SUM(D126:Y126)^(-0.24475),1773.1))))*100/115)*SUM(D126:Y126)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D126:Y126)),$A$571)","v":0},{"$f":"D126*$Z126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV126","v":0},{"$f":"SUM(D126:Y126)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D127","v":0},{"$f":"Produktionsanlæg!E127","v":0},{"$f":"Produktionsanlæg!F127","v":0},{"$f":"Produktionsanlæg!G127","v":0},{"$f":"Produktionsanlæg!H127","v":0},{"$f":"Produktionsanlæg!I127","v":0},{"$f":"Produktionsanlæg!J127","v":0},{"$f":"Produktionsanlæg!K127","v":0},{"$f":"Produktionsanlæg!L127","v":0},{"$f":"Produktionsanlæg!M127","v":0},{"$f":"Produktionsanlæg!N127","v":0},{"$f":"Produktionsanlæg!O127","v":0},{"$f":"Produktionsanlæg!P127","v":0},{"$f":"Produktionsanlæg!Q127","v":0},{"$f":"Produktionsanlæg!R127","v":0},{"$f":"Produktionsanlæg!S127","v":0},{"$f":"Produktionsanlæg!T127","v":0},{"$f":"Produktionsanlæg!U127","v":0},{"$f":"Produktionsanlæg!V127","v":0},{"$f":"Produktionsanlæg!W127","v":0},{"$f":"Produktionsanlæg!X127","v":0},{"$f":"Produktionsanlæg!Y127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D127:Y127,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 62","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D128","v":0},{"$f":"Produktionsanlæg!E128","v":0},{"$f":"Produktionsanlæg!F128","v":0},{"$f":"Produktionsanlæg!G128","v":0},{"$f":"Produktionsanlæg!H128","v":0},{"$f":"Produktionsanlæg!I128","v":0},{"$f":"Produktionsanlæg!J128","v":0},{"$f":"Produktionsanlæg!K128","v":0},{"$f":"Produktionsanlæg!L128","v":0},{"$f":"Produktionsanlæg!M128","v":0},{"$f":"Produktionsanlæg!N128","v":0},{"$f":"Produktionsanlæg!O128","v":0},{"$f":"Produktionsanlæg!P128","v":0},{"$f":"Produktionsanlæg!Q128","v":0},{"$f":"Produktionsanlæg!R128","v":0},{"$f":"Produktionsanlæg!S128","v":0},{"$f":"Produktionsanlæg!T128","v":0},{"$f":"Produktionsanlæg!U128","v":0},{"$f":"Produktionsanlæg!V128","v":0},{"$f":"Produktionsanlæg!W128","v":0},{"$f":"Produktionsanlæg!X128","v":0},{"$f":"Produktionsanlæg!Y128","v":0},{"$f":"IF(COUNTIF(D128:Y128,\"<>0\")<=1,IF(SUM(D128:Y128)=0,0,(IF(SUM(D128:Y128)>0,IF(SUM(D128:Y128)<400,(1.2675*45967*SUM(D128:Y128)^(-0.4664)),(IF(SUM(D128:Y128)<2000,(39128*SUM(D128:Y128)^(-0.37661)),IF(SUM(D128:Y128)<5000,18893*SUM(D128:Y128)^(-0.28083),IF(SUM(D128:Y128)<100000,29680*SUM(D128:Y128)^(-0.24475),1773.1))))*100/115)*SUM(D128:Y128)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D128:Y128)),$A$571)","v":0},{"$f":"D128*$Z128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA128:AV128)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV128","v":0},{"$f":"SUM(D128:Y128)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D129","v":0},{"$f":"Produktionsanlæg!E129","v":0},{"$f":"Produktionsanlæg!F129","v":0},{"$f":"Produktionsanlæg!G129","v":0},{"$f":"Produktionsanlæg!H129","v":0},{"$f":"Produktionsanlæg!I129","v":0},{"$f":"Produktionsanlæg!J129","v":0},{"$f":"Produktionsanlæg!K129","v":0},{"$f":"Produktionsanlæg!L129","v":0},{"$f":"Produktionsanlæg!M129","v":0},{"$f":"Produktionsanlæg!N129","v":0},{"$f":"Produktionsanlæg!O129","v":0},{"$f":"Produktionsanlæg!P129","v":0},{"$f":"Produktionsanlæg!Q129","v":0},{"$f":"Produktionsanlæg!R129","v":0},{"$f":"Produktionsanlæg!S129","v":0},{"$f":"Produktionsanlæg!T129","v":0},{"$f":"Produktionsanlæg!U129","v":0},{"$f":"Produktionsanlæg!V129","v":0},{"$f":"Produktionsanlæg!W129","v":0},{"$f":"Produktionsanlæg!X129","v":0},{"$f":"Produktionsanlæg!Y129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D129:Y129,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 63","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D130","v":0},{"$f":"Produktionsanlæg!E130","v":0},{"$f":"Produktionsanlæg!F130","v":0},{"$f":"Produktionsanlæg!G130","v":0},{"$f":"Produktionsanlæg!H130","v":0},{"$f":"Produktionsanlæg!I130","v":0},{"$f":"Produktionsanlæg!J130","v":0},{"$f":"Produktionsanlæg!K130","v":0},{"$f":"Produktionsanlæg!L130","v":0},{"$f":"Produktionsanlæg!M130","v":0},{"$f":"Produktionsanlæg!N130","v":0},{"$f":"Produktionsanlæg!O130","v":0},{"$f":"Produktionsanlæg!P130","v":0},{"$f":"Produktionsanlæg!Q130","v":0},{"$f":"Produktionsanlæg!R130","v":0},{"$f":"Produktionsanlæg!S130","v":0},{"$f":"Produktionsanlæg!T130","v":0},{"$f":"Produktionsanlæg!U130","v":0},{"$f":"Produktionsanlæg!V130","v":0},{"$f":"Produktionsanlæg!W130","v":0},{"$f":"Produktionsanlæg!X130","v":0},{"$f":"Produktionsanlæg!Y130","v":0},{"$f":"IF(COUNTIF(D130:Y130,\"<>0\")<=1,IF(SUM(D130:Y130)=0,0,(IF(SUM(D130:Y130)>0,IF(SUM(D130:Y130)<400,(1.2675*45967*SUM(D130:Y130)^(-0.4664)),(IF(SUM(D130:Y130)<2000,(39128*SUM(D130:Y130)^(-0.37661)),IF(SUM(D130:Y130)<5000,18893*SUM(D130:Y130)^(-0.28083),IF(SUM(D130:Y130)<100000,29680*SUM(D130:Y130)^(-0.24475),1773.1))))*100/115)*SUM(D130:Y130)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D130:Y130)),$A$571)","v":0},{"$f":"D130*$Z130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA130:AV130)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV130","v":0},{"$f":"SUM(D130:Y130)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D131","v":0},{"$f":"Produktionsanlæg!E131","v":0},{"$f":"Produktionsanlæg!F131","v":0},{"$f":"Produktionsanlæg!G131","v":0},{"$f":"Produktionsanlæg!H131","v":0},{"$f":"Produktionsanlæg!I131","v":0},{"$f":"Produktionsanlæg!J131","v":0},{"$f":"Produktionsanlæg!K131","v":0},{"$f":"Produktionsanlæg!L131","v":0},{"$f":"Produktionsanlæg!M131","v":0},{"$f":"Produktionsanlæg!N131","v":0},{"$f":"Produktionsanlæg!O131","v":0},{"$f":"Produktionsanlæg!P131","v":0},{"$f":"Produktionsanlæg!Q131","v":0},{"$f":"Produktionsanlæg!R131","v":0},{"$f":"Produktionsanlæg!S131","v":0},{"$f":"Produktionsanlæg!T131","v":0},{"$f":"Produktionsanlæg!U131","v":0},{"$f":"Produktionsanlæg!V131","v":0},{"$f":"Produktionsanlæg!W131","v":0},{"$f":"Produktionsanlæg!X131","v":0},{"$f":"Produktionsanlæg!Y131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D131:Y131,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 64","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D132","v":0},{"$f":"Produktionsanlæg!E132","v":0},{"$f":"Produktionsanlæg!F132","v":0},{"$f":"Produktionsanlæg!G132","v":0},{"$f":"Produktionsanlæg!H132","v":0},{"$f":"Produktionsanlæg!I132","v":0},{"$f":"Produktionsanlæg!J132","v":0},{"$f":"Produktionsanlæg!K132","v":0},{"$f":"Produktionsanlæg!L132","v":0},{"$f":"Produktionsanlæg!M132","v":0},{"$f":"Produktionsanlæg!N132","v":0},{"$f":"Produktionsanlæg!O132","v":0},{"$f":"Produktionsanlæg!P132","v":0},{"$f":"Produktionsanlæg!Q132","v":0},{"$f":"Produktionsanlæg!R132","v":0},{"$f":"Produktionsanlæg!S132","v":0},{"$f":"Produktionsanlæg!T132","v":0},{"$f":"Produktionsanlæg!U132","v":0},{"$f":"Produktionsanlæg!V132","v":0},{"$f":"Produktionsanlæg!W132","v":0},{"$f":"Produktionsanlæg!X132","v":0},{"$f":"Produktionsanlæg!Y132","v":0},{"$f":"IF(COUNTIF(D132:Y132,\"<>0\")<=1,IF(SUM(D132:Y132)=0,0,(IF(SUM(D132:Y132)>0,IF(SUM(D132:Y132)<400,(1.2675*45967*SUM(D132:Y132)^(-0.4664)),(IF(SUM(D132:Y132)<2000,(39128*SUM(D132:Y132)^(-0.37661)),IF(SUM(D132:Y132)<5000,18893*SUM(D132:Y132)^(-0.28083),IF(SUM(D132:Y132)<100000,29680*SUM(D132:Y132)^(-0.24475),1773.1))))*100/115)*SUM(D132:Y132)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D132:Y132)),$A$571)","v":0},{"$f":"D132*$Z132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA132:AV132)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA132","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB132","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC132","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD132","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE132","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF132","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG132","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH132","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI132","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ132","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK132","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL132","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM132","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN132","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO132","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP132","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ132","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR132","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS132","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT132","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU132","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV132","v":0},{"$f":"SUM(D132:Y132)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D133","v":0},{"$f":"Produktionsanlæg!E133","v":0},{"$f":"Produktionsanlæg!F133","v":0},{"$f":"Produktionsanlæg!G133","v":0},{"$f":"Produktionsanlæg!H133","v":0},{"$f":"Produktionsanlæg!I133","v":0},{"$f":"Produktionsanlæg!J133","v":0},{"$f":"Produktionsanlæg!K133","v":0},{"$f":"Produktionsanlæg!L133","v":0},{"$f":"Produktionsanlæg!M133","v":0},{"$f":"Produktionsanlæg!N133","v":0},{"$f":"Produktionsanlæg!O133","v":0},{"$f":"Produktionsanlæg!P133","v":0},{"$f":"Produktionsanlæg!Q133","v":0},{"$f":"Produktionsanlæg!R133","v":0},{"$f":"Produktionsanlæg!S133","v":0},{"$f":"Produktionsanlæg!T133","v":0},{"$f":"Produktionsanlæg!U133","v":0},{"$f":"Produktionsanlæg!V133","v":0},{"$f":"Produktionsanlæg!W133","v":0},{"$f":"Produktionsanlæg!X133","v":0},{"$f":"Produktionsanlæg!Y133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D133:Y133,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 65","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D134","v":0},{"$f":"Produktionsanlæg!E134","v":0},{"$f":"Produktionsanlæg!F134","v":0},{"$f":"Produktionsanlæg!G134","v":0},{"$f":"Produktionsanlæg!H134","v":0},{"$f":"Produktionsanlæg!I134","v":0},{"$f":"Produktionsanlæg!J134","v":0},{"$f":"Produktionsanlæg!K134","v":0},{"$f":"Produktionsanlæg!L134","v":0},{"$f":"Produktionsanlæg!M134","v":0},{"$f":"Produktionsanlæg!N134","v":0},{"$f":"Produktionsanlæg!O134","v":0},{"$f":"Produktionsanlæg!P134","v":0},{"$f":"Produktionsanlæg!Q134","v":0},{"$f":"Produktionsanlæg!R134","v":0},{"$f":"Produktionsanlæg!S134","v":0},{"$f":"Produktionsanlæg!T134","v":0},{"$f":"Produktionsanlæg!U134","v":0},{"$f":"Produktionsanlæg!V134","v":0},{"$f":"Produktionsanlæg!W134","v":0},{"$f":"Produktionsanlæg!X134","v":0},{"$f":"Produktionsanlæg!Y134","v":0},{"$f":"IF(COUNTIF(D134:Y134,\"<>0\")<=1,IF(SUM(D134:Y134)=0,0,(IF(SUM(D134:Y134)>0,IF(SUM(D134:Y134)<400,(1.2675*45967*SUM(D134:Y134)^(-0.4664)),(IF(SUM(D134:Y134)<2000,(39128*SUM(D134:Y134)^(-0.37661)),IF(SUM(D134:Y134)<5000,18893*SUM(D134:Y134)^(-0.28083),IF(SUM(D134:Y134)<100000,29680*SUM(D134:Y134)^(-0.24475),1773.1))))*100/115)*SUM(D134:Y134)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D134:Y134)),$A$571)","v":0},{"$f":"D134*$Z134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA134:AV134)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA134","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB134","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC134","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD134","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE134","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF134","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG134","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH134","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI134","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ134","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK134","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL134","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM134","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN134","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO134","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP134","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ134","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR134","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS134","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT134","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU134","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV134","v":0},{"$f":"SUM(D134:Y134)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D135","v":0},{"$f":"Produktionsanlæg!E135","v":0},{"$f":"Produktionsanlæg!F135","v":0},{"$f":"Produktionsanlæg!G135","v":0},{"$f":"Produktionsanlæg!H135","v":0},{"$f":"Produktionsanlæg!I135","v":0},{"$f":"Produktionsanlæg!J135","v":0},{"$f":"Produktionsanlæg!K135","v":0},{"$f":"Produktionsanlæg!L135","v":0},{"$f":"Produktionsanlæg!M135","v":0},{"$f":"Produktionsanlæg!N135","v":0},{"$f":"Produktionsanlæg!O135","v":0},{"$f":"Produktionsanlæg!P135","v":0},{"$f":"Produktionsanlæg!Q135","v":0},{"$f":"Produktionsanlæg!R135","v":0},{"$f":"Produktionsanlæg!S135","v":0},{"$f":"Produktionsanlæg!T135","v":0},{"$f":"Produktionsanlæg!U135","v":0},{"$f":"Produktionsanlæg!V135","v":0},{"$f":"Produktionsanlæg!W135","v":0},{"$f":"Produktionsanlæg!X135","v":0},{"$f":"Produktionsanlæg!Y135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D135:Y135,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 66","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D136","v":0},{"$f":"Produktionsanlæg!E136","v":0},{"$f":"Produktionsanlæg!F136","v":0},{"$f":"Produktionsanlæg!G136","v":0},{"$f":"Produktionsanlæg!H136","v":0},{"$f":"Produktionsanlæg!I136","v":0},{"$f":"Produktionsanlæg!J136","v":0},{"$f":"Produktionsanlæg!K136","v":0},{"$f":"Produktionsanlæg!L136","v":0},{"$f":"Produktionsanlæg!M136","v":0},{"$f":"Produktionsanlæg!N136","v":0},{"$f":"Produktionsanlæg!O136","v":0},{"$f":"Produktionsanlæg!P136","v":0},{"$f":"Produktionsanlæg!Q136","v":0},{"$f":"Produktionsanlæg!R136","v":0},{"$f":"Produktionsanlæg!S136","v":0},{"$f":"Produktionsanlæg!T136","v":0},{"$f":"Produktionsanlæg!U136","v":0},{"$f":"Produktionsanlæg!V136","v":0},{"$f":"Produktionsanlæg!W136","v":0},{"$f":"Produktionsanlæg!X136","v":0},{"$f":"Produktionsanlæg!Y136","v":0},{"$f":"IF(COUNTIF(D136:Y136,\"<>0\")<=1,IF(SUM(D136:Y136)=0,0,(IF(SUM(D136:Y136)>0,IF(SUM(D136:Y136)<400,(1.2675*45967*SUM(D136:Y136)^(-0.4664)),(IF(SUM(D136:Y136)<2000,(39128*SUM(D136:Y136)^(-0.37661)),IF(SUM(D136:Y136)<5000,18893*SUM(D136:Y136)^(-0.28083),IF(SUM(D136:Y136)<100000,29680*SUM(D136:Y136)^(-0.24475),1773.1))))*100/115)*SUM(D136:Y136)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D136:Y136)),$A$571)","v":0},{"$f":"D136*$Z136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA136:AV136)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA136","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB136","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC136","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD136","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE136","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF136","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG136","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH136","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI136","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ136","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK136","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL136","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM136","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN136","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO136","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP136","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ136","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR136","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS136","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT136","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU136","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV136","v":0},{"$f":"SUM(D136:Y136)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D137","v":0},{"$f":"Produktionsanlæg!E137","v":0},{"$f":"Produktionsanlæg!F137","v":0},{"$f":"Produktionsanlæg!G137","v":0},{"$f":"Produktionsanlæg!H137","v":0},{"$f":"Produktionsanlæg!I137","v":0},{"$f":"Produktionsanlæg!J137","v":0},{"$f":"Produktionsanlæg!K137","v":0},{"$f":"Produktionsanlæg!L137","v":0},{"$f":"Produktionsanlæg!M137","v":0},{"$f":"Produktionsanlæg!N137","v":0},{"$f":"Produktionsanlæg!O137","v":0},{"$f":"Produktionsanlæg!P137","v":0},{"$f":"Produktionsanlæg!Q137","v":0},{"$f":"Produktionsanlæg!R137","v":0},{"$f":"Produktionsanlæg!S137","v":0},{"$f":"Produktionsanlæg!T137","v":0},{"$f":"Produktionsanlæg!U137","v":0},{"$f":"Produktionsanlæg!V137","v":0},{"$f":"Produktionsanlæg!W137","v":0},{"$f":"Produktionsanlæg!X137","v":0},{"$f":"Produktionsanlæg!Y137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D137:Y137,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 67","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D138","v":0},{"$f":"Produktionsanlæg!E138","v":0},{"$f":"Produktionsanlæg!F138","v":0},{"$f":"Produktionsanlæg!G138","v":0},{"$f":"Produktionsanlæg!H138","v":0},{"$f":"Produktionsanlæg!I138","v":0},{"$f":"Produktionsanlæg!J138","v":0},{"$f":"Produktionsanlæg!K138","v":0},{"$f":"Produktionsanlæg!L138","v":0},{"$f":"Produktionsanlæg!M138","v":0},{"$f":"Produktionsanlæg!N138","v":0},{"$f":"Produktionsanlæg!O138","v":0},{"$f":"Produktionsanlæg!P138","v":0},{"$f":"Produktionsanlæg!Q138","v":0},{"$f":"Produktionsanlæg!R138","v":0},{"$f":"Produktionsanlæg!S138","v":0},{"$f":"Produktionsanlæg!T138","v":0},{"$f":"Produktionsanlæg!U138","v":0},{"$f":"Produktionsanlæg!V138","v":0},{"$f":"Produktionsanlæg!W138","v":0},{"$f":"Produktionsanlæg!X138","v":0},{"$f":"Produktionsanlæg!Y138","v":0},{"$f":"IF(COUNTIF(D138:Y138,\"<>0\")<=1,IF(SUM(D138:Y138)=0,0,(IF(SUM(D138:Y138)>0,IF(SUM(D138:Y138)<400,(1.2675*45967*SUM(D138:Y138)^(-0.4664)),(IF(SUM(D138:Y138)<2000,(39128*SUM(D138:Y138)^(-0.37661)),IF(SUM(D138:Y138)<5000,18893*SUM(D138:Y138)^(-0.28083),IF(SUM(D138:Y138)<100000,29680*SUM(D138:Y138)^(-0.24475),1773.1))))*100/115)*SUM(D138:Y138)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D138:Y138)),$A$571)","v":0},{"$f":"D138*$Z138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA138:AV138)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA138","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB138","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC138","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD138","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE138","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF138","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG138","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH138","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI138","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ138","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK138","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL138","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM138","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN138","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO138","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP138","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ138","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR138","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS138","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT138","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU138","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV138","v":0},{"$f":"SUM(D138:Y138)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D139","v":0},{"$f":"Produktionsanlæg!E139","v":0},{"$f":"Produktionsanlæg!F139","v":0},{"$f":"Produktionsanlæg!G139","v":0},{"$f":"Produktionsanlæg!H139","v":0},{"$f":"Produktionsanlæg!I139","v":0},{"$f":"Produktionsanlæg!J139","v":0},{"$f":"Produktionsanlæg!K139","v":0},{"$f":"Produktionsanlæg!L139","v":0},{"$f":"Produktionsanlæg!M139","v":0},{"$f":"Produktionsanlæg!N139","v":0},{"$f":"Produktionsanlæg!O139","v":0},{"$f":"Produktionsanlæg!P139","v":0},{"$f":"Produktionsanlæg!Q139","v":0},{"$f":"Produktionsanlæg!R139","v":0},{"$f":"Produktionsanlæg!S139","v":0},{"$f":"Produktionsanlæg!T139","v":0},{"$f":"Produktionsanlæg!U139","v":0},{"$f":"Produktionsanlæg!V139","v":0},{"$f":"Produktionsanlæg!W139","v":0},{"$f":"Produktionsanlæg!X139","v":0},{"$f":"Produktionsanlæg!Y139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D139:Y139,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 68","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D140","v":0},{"$f":"Produktionsanlæg!E140","v":0},{"$f":"Produktionsanlæg!F140","v":0},{"$f":"Produktionsanlæg!G140","v":0},{"$f":"Produktionsanlæg!H140","v":0},{"$f":"Produktionsanlæg!I140","v":0},{"$f":"Produktionsanlæg!J140","v":0},{"$f":"Produktionsanlæg!K140","v":0},{"$f":"Produktionsanlæg!L140","v":0},{"$f":"Produktionsanlæg!M140","v":0},{"$f":"Produktionsanlæg!N140","v":0},{"$f":"Produktionsanlæg!O140","v":0},{"$f":"Produktionsanlæg!P140","v":0},{"$f":"Produktionsanlæg!Q140","v":0},{"$f":"Produktionsanlæg!R140","v":0},{"$f":"Produktionsanlæg!S140","v":0},{"$f":"Produktionsanlæg!T140","v":0},{"$f":"Produktionsanlæg!U140","v":0},{"$f":"Produktionsanlæg!V140","v":0},{"$f":"Produktionsanlæg!W140","v":0},{"$f":"Produktionsanlæg!X140","v":0},{"$f":"Produktionsanlæg!Y140","v":0},{"$f":"IF(COUNTIF(D140:Y140,\"<>0\")<=1,IF(SUM(D140:Y140)=0,0,(IF(SUM(D140:Y140)>0,IF(SUM(D140:Y140)<400,(1.2675*45967*SUM(D140:Y140)^(-0.4664)),(IF(SUM(D140:Y140)<2000,(39128*SUM(D140:Y140)^(-0.37661)),IF(SUM(D140:Y140)<5000,18893*SUM(D140:Y140)^(-0.28083),IF(SUM(D140:Y140)<100000,29680*SUM(D140:Y140)^(-0.24475),1773.1))))*100/115)*SUM(D140:Y140)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D140:Y140)),$A$571)","v":0},{"$f":"D140*$Z140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA140:AV140)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA140","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB140","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC140","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD140","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE140","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF140","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG140","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH140","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI140","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ140","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK140","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL140","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM140","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN140","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO140","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP140","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ140","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR140","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS140","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT140","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU140","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV140","v":0},{"$f":"SUM(D140:Y140)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D141","v":0},{"$f":"Produktionsanlæg!E141","v":0},{"$f":"Produktionsanlæg!F141","v":0},{"$f":"Produktionsanlæg!G141","v":0},{"$f":"Produktionsanlæg!H141","v":0},{"$f":"Produktionsanlæg!I141","v":0},{"$f":"Produktionsanlæg!J141","v":0},{"$f":"Produktionsanlæg!K141","v":0},{"$f":"Produktionsanlæg!L141","v":0},{"$f":"Produktionsanlæg!M141","v":0},{"$f":"Produktionsanlæg!N141","v":0},{"$f":"Produktionsanlæg!O141","v":0},{"$f":"Produktionsanlæg!P141","v":0},{"$f":"Produktionsanlæg!Q141","v":0},{"$f":"Produktionsanlæg!R141","v":0},{"$f":"Produktionsanlæg!S141","v":0},{"$f":"Produktionsanlæg!T141","v":0},{"$f":"Produktionsanlæg!U141","v":0},{"$f":"Produktionsanlæg!V141","v":0},{"$f":"Produktionsanlæg!W141","v":0},{"$f":"Produktionsanlæg!X141","v":0},{"$f":"Produktionsanlæg!Y141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D141:Y141,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 69","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D142","v":0},{"$f":"Produktionsanlæg!E142","v":0},{"$f":"Produktionsanlæg!F142","v":0},{"$f":"Produktionsanlæg!G142","v":0},{"$f":"Produktionsanlæg!H142","v":0},{"$f":"Produktionsanlæg!I142","v":0},{"$f":"Produktionsanlæg!J142","v":0},{"$f":"Produktionsanlæg!K142","v":0},{"$f":"Produktionsanlæg!L142","v":0},{"$f":"Produktionsanlæg!M142","v":0},{"$f":"Produktionsanlæg!N142","v":0},{"$f":"Produktionsanlæg!O142","v":0},{"$f":"Produktionsanlæg!P142","v":0},{"$f":"Produktionsanlæg!Q142","v":0},{"$f":"Produktionsanlæg!R142","v":0},{"$f":"Produktionsanlæg!S142","v":0},{"$f":"Produktionsanlæg!T142","v":0},{"$f":"Produktionsanlæg!U142","v":0},{"$f":"Produktionsanlæg!V142","v":0},{"$f":"Produktionsanlæg!W142","v":0},{"$f":"Produktionsanlæg!X142","v":0},{"$f":"Produktionsanlæg!Y142","v":0},{"$f":"IF(COUNTIF(D142:Y142,\"<>0\")<=1,IF(SUM(D142:Y142)=0,0,(IF(SUM(D142:Y142)>0,IF(SUM(D142:Y142)<400,(1.2675*45967*SUM(D142:Y142)^(-0.4664)),(IF(SUM(D142:Y142)<2000,(39128*SUM(D142:Y142)^(-0.37661)),IF(SUM(D142:Y142)<5000,18893*SUM(D142:Y142)^(-0.28083),IF(SUM(D142:Y142)<100000,29680*SUM(D142:Y142)^(-0.24475),1773.1))))*100/115)*SUM(D142:Y142)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D142:Y142)),$A$571)","v":0},{"$f":"D142*$Z142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA142:AV142)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA142","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB142","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC142","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD142","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE142","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF142","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG142","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH142","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI142","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ142","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK142","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL142","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM142","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN142","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO142","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP142","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ142","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR142","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS142","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT142","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU142","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV142","v":0},{"$f":"SUM(D142:Y142)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D143","v":0},{"$f":"Produktionsanlæg!E143","v":0},{"$f":"Produktionsanlæg!F143","v":0},{"$f":"Produktionsanlæg!G143","v":0},{"$f":"Produktionsanlæg!H143","v":0},{"$f":"Produktionsanlæg!I143","v":0},{"$f":"Produktionsanlæg!J143","v":0},{"$f":"Produktionsanlæg!K143","v":0},{"$f":"Produktionsanlæg!L143","v":0},{"$f":"Produktionsanlæg!M143","v":0},{"$f":"Produktionsanlæg!N143","v":0},{"$f":"Produktionsanlæg!O143","v":0},{"$f":"Produktionsanlæg!P143","v":0},{"$f":"Produktionsanlæg!Q143","v":0},{"$f":"Produktionsanlæg!R143","v":0},{"$f":"Produktionsanlæg!S143","v":0},{"$f":"Produktionsanlæg!T143","v":0},{"$f":"Produktionsanlæg!U143","v":0},{"$f":"Produktionsanlæg!V143","v":0},{"$f":"Produktionsanlæg!W143","v":0},{"$f":"Produktionsanlæg!X143","v":0},{"$f":"Produktionsanlæg!Y143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D143:Y143,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 70","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D144","v":0},{"$f":"Produktionsanlæg!E144","v":0},{"$f":"Produktionsanlæg!F144","v":0},{"$f":"Produktionsanlæg!G144","v":0},{"$f":"Produktionsanlæg!H144","v":0},{"$f":"Produktionsanlæg!I144","v":0},{"$f":"Produktionsanlæg!J144","v":0},{"$f":"Produktionsanlæg!K144","v":0},{"$f":"Produktionsanlæg!L144","v":0},{"$f":"Produktionsanlæg!M144","v":0},{"$f":"Produktionsanlæg!N144","v":0},{"$f":"Produktionsanlæg!O144","v":0},{"$f":"Produktionsanlæg!P144","v":0},{"$f":"Produktionsanlæg!Q144","v":0},{"$f":"Produktionsanlæg!R144","v":0},{"$f":"Produktionsanlæg!S144","v":0},{"$f":"Produktionsanlæg!T144","v":0},{"$f":"Produktionsanlæg!U144","v":0},{"$f":"Produktionsanlæg!V144","v":0},{"$f":"Produktionsanlæg!W144","v":0},{"$f":"Produktionsanlæg!X144","v":0},{"$f":"Produktionsanlæg!Y144","v":0},{"$f":"IF(COUNTIF(D144:Y144,\"<>0\")<=1,IF(SUM(D144:Y144)=0,0,(IF(SUM(D144:Y144)>0,IF(SUM(D144:Y144)<400,(1.2675*45967*SUM(D144:Y144)^(-0.4664)),(IF(SUM(D144:Y144)<2000,(39128*SUM(D144:Y144)^(-0.37661)),IF(SUM(D144:Y144)<5000,18893*SUM(D144:Y144)^(-0.28083),IF(SUM(D144:Y144)<100000,29680*SUM(D144:Y144)^(-0.24475),1773.1))))*100/115)*SUM(D144:Y144)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D144:Y144)),$A$571)","v":0},{"$f":"D144*$Z144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA144:AV144)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA144","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB144","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC144","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD144","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE144","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF144","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG144","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH144","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI144","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ144","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK144","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL144","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM144","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN144","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO144","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP144","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ144","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR144","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS144","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT144","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU144","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV144","v":0},{"$f":"SUM(D144:Y144)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D145","v":0},{"$f":"Produktionsanlæg!E145","v":0},{"$f":"Produktionsanlæg!F145","v":0},{"$f":"Produktionsanlæg!G145","v":0},{"$f":"Produktionsanlæg!H145","v":0},{"$f":"Produktionsanlæg!I145","v":0},{"$f":"Produktionsanlæg!J145","v":0},{"$f":"Produktionsanlæg!K145","v":0},{"$f":"Produktionsanlæg!L145","v":0},{"$f":"Produktionsanlæg!M145","v":0},{"$f":"Produktionsanlæg!N145","v":0},{"$f":"Produktionsanlæg!O145","v":0},{"$f":"Produktionsanlæg!P145","v":0},{"$f":"Produktionsanlæg!Q145","v":0},{"$f":"Produktionsanlæg!R145","v":0},{"$f":"Produktionsanlæg!S145","v":0},{"$f":"Produktionsanlæg!T145","v":0},{"$f":"Produktionsanlæg!U145","v":0},{"$f":"Produktionsanlæg!V145","v":0},{"$f":"Produktionsanlæg!W145","v":0},{"$f":"Produktionsanlæg!X145","v":0},{"$f":"Produktionsanlæg!Y145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D145:Y145,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 71","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D146","v":0},{"$f":"Produktionsanlæg!E146","v":0},{"$f":"Produktionsanlæg!F146","v":0},{"$f":"Produktionsanlæg!G146","v":0},{"$f":"Produktionsanlæg!H146","v":0},{"$f":"Produktionsanlæg!I146","v":0},{"$f":"Produktionsanlæg!J146","v":0},{"$f":"Produktionsanlæg!K146","v":0},{"$f":"Produktionsanlæg!L146","v":0},{"$f":"Produktionsanlæg!M146","v":0},{"$f":"Produktionsanlæg!N146","v":0},{"$f":"Produktionsanlæg!O146","v":0},{"$f":"Produktionsanlæg!P146","v":0},{"$f":"Produktionsanlæg!Q146","v":0},{"$f":"Produktionsanlæg!R146","v":0},{"$f":"Produktionsanlæg!S146","v":0},{"$f":"Produktionsanlæg!T146","v":0},{"$f":"Produktionsanlæg!U146","v":0},{"$f":"Produktionsanlæg!V146","v":0},{"$f":"Produktionsanlæg!W146","v":0},{"$f":"Produktionsanlæg!X146","v":0},{"$f":"Produktionsanlæg!Y146","v":0},{"$f":"IF(COUNTIF(D146:Y146,\"<>0\")<=1,IF(SUM(D146:Y146)=0,0,(IF(SUM(D146:Y146)>0,IF(SUM(D146:Y146)<400,(1.2675*45967*SUM(D146:Y146)^(-0.4664)),(IF(SUM(D146:Y146)<2000,(39128*SUM(D146:Y146)^(-0.37661)),IF(SUM(D146:Y146)<5000,18893*SUM(D146:Y146)^(-0.28083),IF(SUM(D146:Y146)<100000,29680*SUM(D146:Y146)^(-0.24475),1773.1))))*100/115)*SUM(D146:Y146)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D146:Y146)),$A$571)","v":0},{"$f":"D146*$Z146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA146:AV146)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA146","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB146","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC146","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD146","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE146","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF146","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG146","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH146","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI146","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ146","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK146","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL146","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM146","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN146","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO146","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP146","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ146","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR146","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS146","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT146","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU146","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV146","v":0},{"$f":"SUM(D146:Y146)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D147","v":0},{"$f":"Produktionsanlæg!E147","v":0},{"$f":"Produktionsanlæg!F147","v":0},{"$f":"Produktionsanlæg!G147","v":0},{"$f":"Produktionsanlæg!H147","v":0},{"$f":"Produktionsanlæg!I147","v":0},{"$f":"Produktionsanlæg!J147","v":0},{"$f":"Produktionsanlæg!K147","v":0},{"$f":"Produktionsanlæg!L147","v":0},{"$f":"Produktionsanlæg!M147","v":0},{"$f":"Produktionsanlæg!N147","v":0},{"$f":"Produktionsanlæg!O147","v":0},{"$f":"Produktionsanlæg!P147","v":0},{"$f":"Produktionsanlæg!Q147","v":0},{"$f":"Produktionsanlæg!R147","v":0},{"$f":"Produktionsanlæg!S147","v":0},{"$f":"Produktionsanlæg!T147","v":0},{"$f":"Produktionsanlæg!U147","v":0},{"$f":"Produktionsanlæg!V147","v":0},{"$f":"Produktionsanlæg!W147","v":0},{"$f":"Produktionsanlæg!X147","v":0},{"$f":"Produktionsanlæg!Y147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D147:Y147,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 72","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D148","v":0},{"$f":"Produktionsanlæg!E148","v":0},{"$f":"Produktionsanlæg!F148","v":0},{"$f":"Produktionsanlæg!G148","v":0},{"$f":"Produktionsanlæg!H148","v":0},{"$f":"Produktionsanlæg!I148","v":0},{"$f":"Produktionsanlæg!J148","v":0},{"$f":"Produktionsanlæg!K148","v":0},{"$f":"Produktionsanlæg!L148","v":0},{"$f":"Produktionsanlæg!M148","v":0},{"$f":"Produktionsanlæg!N148","v":0},{"$f":"Produktionsanlæg!O148","v":0},{"$f":"Produktionsanlæg!P148","v":0},{"$f":"Produktionsanlæg!Q148","v":0},{"$f":"Produktionsanlæg!R148","v":0},{"$f":"Produktionsanlæg!S148","v":0},{"$f":"Produktionsanlæg!T148","v":0},{"$f":"Produktionsanlæg!U148","v":0},{"$f":"Produktionsanlæg!V148","v":0},{"$f":"Produktionsanlæg!W148","v":0},{"$f":"Produktionsanlæg!X148","v":0},{"$f":"Produktionsanlæg!Y148","v":0},{"$f":"IF(COUNTIF(D148:Y148,\"<>0\")<=1,IF(SUM(D148:Y148)=0,0,(IF(SUM(D148:Y148)>0,IF(SUM(D148:Y148)<400,(1.2675*45967*SUM(D148:Y148)^(-0.4664)),(IF(SUM(D148:Y148)<2000,(39128*SUM(D148:Y148)^(-0.37661)),IF(SUM(D148:Y148)<5000,18893*SUM(D148:Y148)^(-0.28083),IF(SUM(D148:Y148)<100000,29680*SUM(D148:Y148)^(-0.24475),1773.1))))*100/115)*SUM(D148:Y148)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D148:Y148)),$A$571)","v":0},{"$f":"D148*$Z148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA148:AV148)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA148","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB148","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC148","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD148","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE148","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF148","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG148","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH148","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI148","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ148","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK148","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL148","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM148","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN148","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO148","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP148","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ148","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR148","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS148","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT148","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU148","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV148","v":0},{"$f":"SUM(D148:Y148)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D149","v":0},{"$f":"Produktionsanlæg!E149","v":0},{"$f":"Produktionsanlæg!F149","v":0},{"$f":"Produktionsanlæg!G149","v":0},{"$f":"Produktionsanlæg!H149","v":0},{"$f":"Produktionsanlæg!I149","v":0},{"$f":"Produktionsanlæg!J149","v":0},{"$f":"Produktionsanlæg!K149","v":0},{"$f":"Produktionsanlæg!L149","v":0},{"$f":"Produktionsanlæg!M149","v":0},{"$f":"Produktionsanlæg!N149","v":0},{"$f":"Produktionsanlæg!O149","v":0},{"$f":"Produktionsanlæg!P149","v":0},{"$f":"Produktionsanlæg!Q149","v":0},{"$f":"Produktionsanlæg!R149","v":0},{"$f":"Produktionsanlæg!S149","v":0},{"$f":"Produktionsanlæg!T149","v":0},{"$f":"Produktionsanlæg!U149","v":0},{"$f":"Produktionsanlæg!V149","v":0},{"$f":"Produktionsanlæg!W149","v":0},{"$f":"Produktionsanlæg!X149","v":0},{"$f":"Produktionsanlæg!Y149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D149:Y149,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 73","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D150","v":0},{"$f":"Produktionsanlæg!E150","v":0},{"$f":"Produktionsanlæg!F150","v":0},{"$f":"Produktionsanlæg!G150","v":0},{"$f":"Produktionsanlæg!H150","v":0},{"$f":"Produktionsanlæg!I150","v":0},{"$f":"Produktionsanlæg!J150","v":0},{"$f":"Produktionsanlæg!K150","v":0},{"$f":"Produktionsanlæg!L150","v":0},{"$f":"Produktionsanlæg!M150","v":0},{"$f":"Produktionsanlæg!N150","v":0},{"$f":"Produktionsanlæg!O150","v":0},{"$f":"Produktionsanlæg!P150","v":0},{"$f":"Produktionsanlæg!Q150","v":0},{"$f":"Produktionsanlæg!R150","v":0},{"$f":"Produktionsanlæg!S150","v":0},{"$f":"Produktionsanlæg!T150","v":0},{"$f":"Produktionsanlæg!U150","v":0},{"$f":"Produktionsanlæg!V150","v":0},{"$f":"Produktionsanlæg!W150","v":0},{"$f":"Produktionsanlæg!X150","v":0},{"$f":"Produktionsanlæg!Y150","v":0},{"$f":"IF(COUNTIF(D150:Y150,\"<>0\")<=1,IF(SUM(D150:Y150)=0,0,(IF(SUM(D150:Y150)>0,IF(SUM(D150:Y150)<400,(1.2675*45967*SUM(D150:Y150)^(-0.4664)),(IF(SUM(D150:Y150)<2000,(39128*SUM(D150:Y150)^(-0.37661)),IF(SUM(D150:Y150)<5000,18893*SUM(D150:Y150)^(-0.28083),IF(SUM(D150:Y150)<100000,29680*SUM(D150:Y150)^(-0.24475),1773.1))))*100/115)*SUM(D150:Y150)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D150:Y150)),$A$571)","v":0},{"$f":"D150*$Z150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA150:AV150)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA150","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB150","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC150","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD150","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE150","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF150","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG150","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH150","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI150","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ150","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK150","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL150","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM150","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN150","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO150","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP150","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ150","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR150","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS150","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT150","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU150","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV150","v":0},{"$f":"SUM(D150:Y150)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D151","v":0},{"$f":"Produktionsanlæg!E151","v":0},{"$f":"Produktionsanlæg!F151","v":0},{"$f":"Produktionsanlæg!G151","v":0},{"$f":"Produktionsanlæg!H151","v":0},{"$f":"Produktionsanlæg!I151","v":0},{"$f":"Produktionsanlæg!J151","v":0},{"$f":"Produktionsanlæg!K151","v":0},{"$f":"Produktionsanlæg!L151","v":0},{"$f":"Produktionsanlæg!M151","v":0},{"$f":"Produktionsanlæg!N151","v":0},{"$f":"Produktionsanlæg!O151","v":0},{"$f":"Produktionsanlæg!P151","v":0},{"$f":"Produktionsanlæg!Q151","v":0},{"$f":"Produktionsanlæg!R151","v":0},{"$f":"Produktionsanlæg!S151","v":0},{"$f":"Produktionsanlæg!T151","v":0},{"$f":"Produktionsanlæg!U151","v":0},{"$f":"Produktionsanlæg!V151","v":0},{"$f":"Produktionsanlæg!W151","v":0},{"$f":"Produktionsanlæg!X151","v":0},{"$f":"Produktionsanlæg!Y151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D151:Y151,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 74","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D152","v":0},{"$f":"Produktionsanlæg!E152","v":0},{"$f":"Produktionsanlæg!F152","v":0},{"$f":"Produktionsanlæg!G152","v":0},{"$f":"Produktionsanlæg!H152","v":0},{"$f":"Produktionsanlæg!I152","v":0},{"$f":"Produktionsanlæg!J152","v":0},{"$f":"Produktionsanlæg!K152","v":0},{"$f":"Produktionsanlæg!L152","v":0},{"$f":"Produktionsanlæg!M152","v":0},{"$f":"Produktionsanlæg!N152","v":0},{"$f":"Produktionsanlæg!O152","v":0},{"$f":"Produktionsanlæg!P152","v":0},{"$f":"Produktionsanlæg!Q152","v":0},{"$f":"Produktionsanlæg!R152","v":0},{"$f":"Produktionsanlæg!S152","v":0},{"$f":"Produktionsanlæg!T152","v":0},{"$f":"Produktionsanlæg!U152","v":0},{"$f":"Produktionsanlæg!V152","v":0},{"$f":"Produktionsanlæg!W152","v":0},{"$f":"Produktionsanlæg!X152","v":0},{"$f":"Produktionsanlæg!Y152","v":0},{"$f":"IF(COUNTIF(D152:Y152,\"<>0\")<=1,IF(SUM(D152:Y152)=0,0,(IF(SUM(D152:Y152)>0,IF(SUM(D152:Y152)<400,(1.2675*45967*SUM(D152:Y152)^(-0.4664)),(IF(SUM(D152:Y152)<2000,(39128*SUM(D152:Y152)^(-0.37661)),IF(SUM(D152:Y152)<5000,18893*SUM(D152:Y152)^(-0.28083),IF(SUM(D152:Y152)<100000,29680*SUM(D152:Y152)^(-0.24475),1773.1))))*100/115)*SUM(D152:Y152)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D152:Y152)),$A$571)","v":0},{"$f":"D152*$Z152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA152:AV152)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA152","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB152","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC152","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD152","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE152","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF152","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG152","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH152","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI152","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ152","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK152","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL152","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM152","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN152","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO152","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP152","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ152","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR152","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS152","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT152","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU152","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV152","v":0},{"$f":"SUM(D152:Y152)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D153","v":0},{"$f":"Produktionsanlæg!E153","v":0},{"$f":"Produktionsanlæg!F153","v":0},{"$f":"Produktionsanlæg!G153","v":0},{"$f":"Produktionsanlæg!H153","v":0},{"$f":"Produktionsanlæg!I153","v":0},{"$f":"Produktionsanlæg!J153","v":0},{"$f":"Produktionsanlæg!K153","v":0},{"$f":"Produktionsanlæg!L153","v":0},{"$f":"Produktionsanlæg!M153","v":0},{"$f":"Produktionsanlæg!N153","v":0},{"$f":"Produktionsanlæg!O153","v":0},{"$f":"Produktionsanlæg!P153","v":0},{"$f":"Produktionsanlæg!Q153","v":0},{"$f":"Produktionsanlæg!R153","v":0},{"$f":"Produktionsanlæg!S153","v":0},{"$f":"Produktionsanlæg!T153","v":0},{"$f":"Produktionsanlæg!U153","v":0},{"$f":"Produktionsanlæg!V153","v":0},{"$f":"Produktionsanlæg!W153","v":0},{"$f":"Produktionsanlæg!X153","v":0},{"$f":"Produktionsanlæg!Y153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D153:Y153,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 75","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D154","v":0},{"$f":"Produktionsanlæg!E154","v":0},{"$f":"Produktionsanlæg!F154","v":0},{"$f":"Produktionsanlæg!G154","v":0},{"$f":"Produktionsanlæg!H154","v":0},{"$f":"Produktionsanlæg!I154","v":0},{"$f":"Produktionsanlæg!J154","v":0},{"$f":"Produktionsanlæg!K154","v":0},{"$f":"Produktionsanlæg!L154","v":0},{"$f":"Produktionsanlæg!M154","v":0},{"$f":"Produktionsanlæg!N154","v":0},{"$f":"Produktionsanlæg!O154","v":0},{"$f":"Produktionsanlæg!P154","v":0},{"$f":"Produktionsanlæg!Q154","v":0},{"$f":"Produktionsanlæg!R154","v":0},{"$f":"Produktionsanlæg!S154","v":0},{"$f":"Produktionsanlæg!T154","v":0},{"$f":"Produktionsanlæg!U154","v":0},{"$f":"Produktionsanlæg!V154","v":0},{"$f":"Produktionsanlæg!W154","v":0},{"$f":"Produktionsanlæg!X154","v":0},{"$f":"Produktionsanlæg!Y154","v":0},{"$f":"IF(COUNTIF(D154:Y154,\"<>0\")<=1,IF(SUM(D154:Y154)=0,0,(IF(SUM(D154:Y154)>0,IF(SUM(D154:Y154)<400,(1.2675*45967*SUM(D154:Y154)^(-0.4664)),(IF(SUM(D154:Y154)<2000,(39128*SUM(D154:Y154)^(-0.37661)),IF(SUM(D154:Y154)<5000,18893*SUM(D154:Y154)^(-0.28083),IF(SUM(D154:Y154)<100000,29680*SUM(D154:Y154)^(-0.24475),1773.1))))*100/115)*SUM(D154:Y154)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D154:Y154)),$A$571)","v":0},{"$f":"D154*$Z154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA154:AV154)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH154","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV154","v":0},{"$f":"SUM(D154:Y154)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D155","v":0},{"$f":"Produktionsanlæg!E155","v":0},{"$f":"Produktionsanlæg!F155","v":0},{"$f":"Produktionsanlæg!G155","v":0},{"$f":"Produktionsanlæg!H155","v":0},{"$f":"Produktionsanlæg!I155","v":0},{"$f":"Produktionsanlæg!J155","v":0},{"$f":"Produktionsanlæg!K155","v":0},{"$f":"Produktionsanlæg!L155","v":0},{"$f":"Produktionsanlæg!M155","v":0},{"$f":"Produktionsanlæg!N155","v":0},{"$f":"Produktionsanlæg!O155","v":0},{"$f":"Produktionsanlæg!P155","v":0},{"$f":"Produktionsanlæg!Q155","v":0},{"$f":"Produktionsanlæg!R155","v":0},{"$f":"Produktionsanlæg!S155","v":0},{"$f":"Produktionsanlæg!T155","v":0},{"$f":"Produktionsanlæg!U155","v":0},{"$f":"Produktionsanlæg!V155","v":0},{"$f":"Produktionsanlæg!W155","v":0},{"$f":"Produktionsanlæg!X155","v":0},{"$f":"Produktionsanlæg!Y155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D155:Y155,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 76","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D156","v":0},{"$f":"Produktionsanlæg!E156","v":0},{"$f":"Produktionsanlæg!F156","v":0},{"$f":"Produktionsanlæg!G156","v":0},{"$f":"Produktionsanlæg!H156","v":0},{"$f":"Produktionsanlæg!I156","v":0},{"$f":"Produktionsanlæg!J156","v":0},{"$f":"Produktionsanlæg!K156","v":0},{"$f":"Produktionsanlæg!L156","v":0},{"$f":"Produktionsanlæg!M156","v":0},{"$f":"Produktionsanlæg!N156","v":0},{"$f":"Produktionsanlæg!O156","v":0},{"$f":"Produktionsanlæg!P156","v":0},{"$f":"Produktionsanlæg!Q156","v":0},{"$f":"Produktionsanlæg!R156","v":0},{"$f":"Produktionsanlæg!S156","v":0},{"$f":"Produktionsanlæg!T156","v":0},{"$f":"Produktionsanlæg!U156","v":0},{"$f":"Produktionsanlæg!V156","v":0},{"$f":"Produktionsanlæg!W156","v":0},{"$f":"Produktionsanlæg!X156","v":0},{"$f":"Produktionsanlæg!Y156","v":0},{"$f":"IF(COUNTIF(D156:Y156,\"<>0\")<=1,IF(SUM(D156:Y156)=0,0,(IF(SUM(D156:Y156)>0,IF(SUM(D156:Y156)<400,(1.2675*45967*SUM(D156:Y156)^(-0.4664)),(IF(SUM(D156:Y156)<2000,(39128*SUM(D156:Y156)^(-0.37661)),IF(SUM(D156:Y156)<5000,18893*SUM(D156:Y156)^(-0.28083),IF(SUM(D156:Y156)<100000,29680*SUM(D156:Y156)^(-0.24475),1773.1))))*100/115)*SUM(D156:Y156)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D156:Y156)),$A$571)","v":0},{"$f":"D156*$Z156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA156:AV156)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA156","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB156","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC156","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD156","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE156","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF156","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG156","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH156","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI156","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ156","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK156","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL156","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM156","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN156","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO156","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP156","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ156","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR156","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS156","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT156","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU156","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV156","v":0},{"$f":"SUM(D156:Y156)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D157","v":0},{"$f":"Produktionsanlæg!E157","v":0},{"$f":"Produktionsanlæg!F157","v":0},{"$f":"Produktionsanlæg!G157","v":0},{"$f":"Produktionsanlæg!H157","v":0},{"$f":"Produktionsanlæg!I157","v":0},{"$f":"Produktionsanlæg!J157","v":0},{"$f":"Produktionsanlæg!K157","v":0},{"$f":"Produktionsanlæg!L157","v":0},{"$f":"Produktionsanlæg!M157","v":0},{"$f":"Produktionsanlæg!N157","v":0},{"$f":"Produktionsanlæg!O157","v":0},{"$f":"Produktionsanlæg!P157","v":0},{"$f":"Produktionsanlæg!Q157","v":0},{"$f":"Produktionsanlæg!R157","v":0},{"$f":"Produktionsanlæg!S157","v":0},{"$f":"Produktionsanlæg!T157","v":0},{"$f":"Produktionsanlæg!U157","v":0},{"$f":"Produktionsanlæg!V157","v":0},{"$f":"Produktionsanlæg!W157","v":0},{"$f":"Produktionsanlæg!X157","v":0},{"$f":"Produktionsanlæg!Y157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D157:Y157,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 77","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D158","v":0},{"$f":"Produktionsanlæg!E158","v":0},{"$f":"Produktionsanlæg!F158","v":0},{"$f":"Produktionsanlæg!G158","v":0},{"$f":"Produktionsanlæg!H158","v":0},{"$f":"Produktionsanlæg!I158","v":0},{"$f":"Produktionsanlæg!J158","v":0},{"$f":"Produktionsanlæg!K158","v":0},{"$f":"Produktionsanlæg!L158","v":0},{"$f":"Produktionsanlæg!M158","v":0},{"$f":"Produktionsanlæg!N158","v":0},{"$f":"Produktionsanlæg!O158","v":0},{"$f":"Produktionsanlæg!P158","v":0},{"$f":"Produktionsanlæg!Q158","v":0},{"$f":"Produktionsanlæg!R158","v":0},{"$f":"Produktionsanlæg!S158","v":0},{"$f":"Produktionsanlæg!T158","v":0},{"$f":"Produktionsanlæg!U158","v":0},{"$f":"Produktionsanlæg!V158","v":0},{"$f":"Produktionsanlæg!W158","v":0},{"$f":"Produktionsanlæg!X158","v":0},{"$f":"Produktionsanlæg!Y158","v":0},{"$f":"IF(COUNTIF(D158:Y158,\"<>0\")<=1,IF(SUM(D158:Y158)=0,0,(IF(SUM(D158:Y158)>0,IF(SUM(D158:Y158)<400,(1.2675*45967*SUM(D158:Y158)^(-0.4664)),(IF(SUM(D158:Y158)<2000,(39128*SUM(D158:Y158)^(-0.37661)),IF(SUM(D158:Y158)<5000,18893*SUM(D158:Y158)^(-0.28083),IF(SUM(D158:Y158)<100000,29680*SUM(D158:Y158)^(-0.24475),1773.1))))*100/115)*SUM(D158:Y158)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D158:Y158)),$A$571)","v":0},{"$f":"D158*$Z158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA158:AV158)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA158","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB158","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC158","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD158","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE158","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF158","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG158","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH158","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI158","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ158","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK158","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL158","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM158","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN158","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO158","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP158","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ158","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR158","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS158","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT158","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU158","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV158","v":0},{"$f":"SUM(D158:Y158)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D159","v":0},{"$f":"Produktionsanlæg!E159","v":0},{"$f":"Produktionsanlæg!F159","v":0},{"$f":"Produktionsanlæg!G159","v":0},{"$f":"Produktionsanlæg!H159","v":0},{"$f":"Produktionsanlæg!I159","v":0},{"$f":"Produktionsanlæg!J159","v":0},{"$f":"Produktionsanlæg!K159","v":0},{"$f":"Produktionsanlæg!L159","v":0},{"$f":"Produktionsanlæg!M159","v":0},{"$f":"Produktionsanlæg!N159","v":0},{"$f":"Produktionsanlæg!O159","v":0},{"$f":"Produktionsanlæg!P159","v":0},{"$f":"Produktionsanlæg!Q159","v":0},{"$f":"Produktionsanlæg!R159","v":0},{"$f":"Produktionsanlæg!S159","v":0},{"$f":"Produktionsanlæg!T159","v":0},{"$f":"Produktionsanlæg!U159","v":0},{"$f":"Produktionsanlæg!V159","v":0},{"$f":"Produktionsanlæg!W159","v":0},{"$f":"Produktionsanlæg!X159","v":0},{"$f":"Produktionsanlæg!Y159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D159:Y159,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 78","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D160","v":0},{"$f":"Produktionsanlæg!E160","v":0},{"$f":"Produktionsanlæg!F160","v":0},{"$f":"Produktionsanlæg!G160","v":0},{"$f":"Produktionsanlæg!H160","v":0},{"$f":"Produktionsanlæg!I160","v":0},{"$f":"Produktionsanlæg!J160","v":0},{"$f":"Produktionsanlæg!K160","v":0},{"$f":"Produktionsanlæg!L160","v":0},{"$f":"Produktionsanlæg!M160","v":0},{"$f":"Produktionsanlæg!N160","v":0},{"$f":"Produktionsanlæg!O160","v":0},{"$f":"Produktionsanlæg!P160","v":0},{"$f":"Produktionsanlæg!Q160","v":0},{"$f":"Produktionsanlæg!R160","v":0},{"$f":"Produktionsanlæg!S160","v":0},{"$f":"Produktionsanlæg!T160","v":0},{"$f":"Produktionsanlæg!U160","v":0},{"$f":"Produktionsanlæg!V160","v":0},{"$f":"Produktionsanlæg!W160","v":0},{"$f":"Produktionsanlæg!X160","v":0},{"$f":"Produktionsanlæg!Y160","v":0},{"$f":"IF(COUNTIF(D160:Y160,\"<>0\")<=1,IF(SUM(D160:Y160)=0,0,(IF(SUM(D160:Y160)>0,IF(SUM(D160:Y160)<400,(1.2675*45967*SUM(D160:Y160)^(-0.4664)),(IF(SUM(D160:Y160)<2000,(39128*SUM(D160:Y160)^(-0.37661)),IF(SUM(D160:Y160)<5000,18893*SUM(D160:Y160)^(-0.28083),IF(SUM(D160:Y160)<100000,29680*SUM(D160:Y160)^(-0.24475),1773.1))))*100/115)*SUM(D160:Y160)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D160:Y160)),$A$571)","v":0},{"$f":"D160*$Z160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA160:AV160)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA160","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB160","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC160","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD160","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE160","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF160","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG160","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH160","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI160","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ160","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK160","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL160","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM160","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN160","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO160","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP160","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ160","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR160","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS160","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT160","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU160","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV160","v":0},{"$f":"SUM(D160:Y160)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D161","v":0},{"$f":"Produktionsanlæg!E161","v":0},{"$f":"Produktionsanlæg!F161","v":0},{"$f":"Produktionsanlæg!G161","v":0},{"$f":"Produktionsanlæg!H161","v":0},{"$f":"Produktionsanlæg!I161","v":0},{"$f":"Produktionsanlæg!J161","v":0},{"$f":"Produktionsanlæg!K161","v":0},{"$f":"Produktionsanlæg!L161","v":0},{"$f":"Produktionsanlæg!M161","v":0},{"$f":"Produktionsanlæg!N161","v":0},{"$f":"Produktionsanlæg!O161","v":0},{"$f":"Produktionsanlæg!P161","v":0},{"$f":"Produktionsanlæg!Q161","v":0},{"$f":"Produktionsanlæg!R161","v":0},{"$f":"Produktionsanlæg!S161","v":0},{"$f":"Produktionsanlæg!T161","v":0},{"$f":"Produktionsanlæg!U161","v":0},{"$f":"Produktionsanlæg!V161","v":0},{"$f":"Produktionsanlæg!W161","v":0},{"$f":"Produktionsanlæg!X161","v":0},{"$f":"Produktionsanlæg!Y161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D161:Y161,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 79","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D162","v":0},{"$f":"Produktionsanlæg!E162","v":0},{"$f":"Produktionsanlæg!F162","v":0},{"$f":"Produktionsanlæg!G162","v":0},{"$f":"Produktionsanlæg!H162","v":0},{"$f":"Produktionsanlæg!I162","v":0},{"$f":"Produktionsanlæg!J162","v":0},{"$f":"Produktionsanlæg!K162","v":0},{"$f":"Produktionsanlæg!L162","v":0},{"$f":"Produktionsanlæg!M162","v":0},{"$f":"Produktionsanlæg!N162","v":0},{"$f":"Produktionsanlæg!O162","v":0},{"$f":"Produktionsanlæg!P162","v":0},{"$f":"Produktionsanlæg!Q162","v":0},{"$f":"Produktionsanlæg!R162","v":0},{"$f":"Produktionsanlæg!S162","v":0},{"$f":"Produktionsanlæg!T162","v":0},{"$f":"Produktionsanlæg!U162","v":0},{"$f":"Produktionsanlæg!V162","v":0},{"$f":"Produktionsanlæg!W162","v":0},{"$f":"Produktionsanlæg!X162","v":0},{"$f":"Produktionsanlæg!Y162","v":0},{"$f":"IF(COUNTIF(D162:Y162,\"<>0\")<=1,IF(SUM(D162:Y162)=0,0,(IF(SUM(D162:Y162)>0,IF(SUM(D162:Y162)<400,(1.2675*45967*SUM(D162:Y162)^(-0.4664)),(IF(SUM(D162:Y162)<2000,(39128*SUM(D162:Y162)^(-0.37661)),IF(SUM(D162:Y162)<5000,18893*SUM(D162:Y162)^(-0.28083),IF(SUM(D162:Y162)<100000,29680*SUM(D162:Y162)^(-0.24475),1773.1))))*100/115)*SUM(D162:Y162)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D162:Y162)),$A$571)","v":0},{"$f":"D162*$Z162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA162:AV162)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA162","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB162","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC162","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD162","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE162","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF162","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG162","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH162","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI162","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ162","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK162","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL162","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM162","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN162","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO162","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP162","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ162","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR162","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS162","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT162","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU162","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV162","v":0},{"$f":"SUM(D162:Y162)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D163","v":0},{"$f":"Produktionsanlæg!E163","v":0},{"$f":"Produktionsanlæg!F163","v":0},{"$f":"Produktionsanlæg!G163","v":0},{"$f":"Produktionsanlæg!H163","v":0},{"$f":"Produktionsanlæg!I163","v":0},{"$f":"Produktionsanlæg!J163","v":0},{"$f":"Produktionsanlæg!K163","v":0},{"$f":"Produktionsanlæg!L163","v":0},{"$f":"Produktionsanlæg!M163","v":0},{"$f":"Produktionsanlæg!N163","v":0},{"$f":"Produktionsanlæg!O163","v":0},{"$f":"Produktionsanlæg!P163","v":0},{"$f":"Produktionsanlæg!Q163","v":0},{"$f":"Produktionsanlæg!R163","v":0},{"$f":"Produktionsanlæg!S163","v":0},{"$f":"Produktionsanlæg!T163","v":0},{"$f":"Produktionsanlæg!U163","v":0},{"$f":"Produktionsanlæg!V163","v":0},{"$f":"Produktionsanlæg!W163","v":0},{"$f":"Produktionsanlæg!X163","v":0},{"$f":"Produktionsanlæg!Y163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D163:Y163,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 80","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D164","v":0},{"$f":"Produktionsanlæg!E164","v":0},{"$f":"Produktionsanlæg!F164","v":0},{"$f":"Produktionsanlæg!G164","v":0},{"$f":"Produktionsanlæg!H164","v":0},{"$f":"Produktionsanlæg!I164","v":0},{"$f":"Produktionsanlæg!J164","v":0},{"$f":"Produktionsanlæg!K164","v":0},{"$f":"Produktionsanlæg!L164","v":0},{"$f":"Produktionsanlæg!M164","v":0},{"$f":"Produktionsanlæg!N164","v":0},{"$f":"Produktionsanlæg!O164","v":0},{"$f":"Produktionsanlæg!P164","v":0},{"$f":"Produktionsanlæg!Q164","v":0},{"$f":"Produktionsanlæg!R164","v":0},{"$f":"Produktionsanlæg!S164","v":0},{"$f":"Produktionsanlæg!T164","v":0},{"$f":"Produktionsanlæg!U164","v":0},{"$f":"Produktionsanlæg!V164","v":0},{"$f":"Produktionsanlæg!W164","v":0},{"$f":"Produktionsanlæg!X164","v":0},{"$f":"Produktionsanlæg!Y164","v":0},{"$f":"IF(COUNTIF(D164:Y164,\"<>0\")<=1,IF(SUM(D164:Y164)=0,0,(IF(SUM(D164:Y164)>0,IF(SUM(D164:Y164)<400,(1.2675*45967*SUM(D164:Y164)^(-0.4664)),(IF(SUM(D164:Y164)<2000,(39128*SUM(D164:Y164)^(-0.37661)),IF(SUM(D164:Y164)<5000,18893*SUM(D164:Y164)^(-0.28083),IF(SUM(D164:Y164)<100000,29680*SUM(D164:Y164)^(-0.24475),1773.1))))*100/115)*SUM(D164:Y164)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D164:Y164)),$A$571)","v":0},{"$f":"D164*$Z164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA164:AV164)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA164","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB164","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC164","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD164","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE164","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF164","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG164","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH164","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI164","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ164","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK164","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL164","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM164","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN164","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO164","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP164","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ164","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR164","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS164","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT164","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU164","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV164","v":0},{"$f":"SUM(D164:Y164)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D165","v":0},{"$f":"Produktionsanlæg!E165","v":0},{"$f":"Produktionsanlæg!F165","v":0},{"$f":"Produktionsanlæg!G165","v":0},{"$f":"Produktionsanlæg!H165","v":0},{"$f":"Produktionsanlæg!I165","v":0},{"$f":"Produktionsanlæg!J165","v":0},{"$f":"Produktionsanlæg!K165","v":0},{"$f":"Produktionsanlæg!L165","v":0},{"$f":"Produktionsanlæg!M165","v":0},{"$f":"Produktionsanlæg!N165","v":0},{"$f":"Produktionsanlæg!O165","v":0},{"$f":"Produktionsanlæg!P165","v":0},{"$f":"Produktionsanlæg!Q165","v":0},{"$f":"Produktionsanlæg!R165","v":0},{"$f":"Produktionsanlæg!S165","v":0},{"$f":"Produktionsanlæg!T165","v":0},{"$f":"Produktionsanlæg!U165","v":0},{"$f":"Produktionsanlæg!V165","v":0},{"$f":"Produktionsanlæg!W165","v":0},{"$f":"Produktionsanlæg!X165","v":0},{"$f":"Produktionsanlæg!Y165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D165:Y165,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 81","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D166","v":0},{"$f":"Produktionsanlæg!E166","v":0},{"$f":"Produktionsanlæg!F166","v":0},{"$f":"Produktionsanlæg!G166","v":0},{"$f":"Produktionsanlæg!H166","v":0},{"$f":"Produktionsanlæg!I166","v":0},{"$f":"Produktionsanlæg!J166","v":0},{"$f":"Produktionsanlæg!K166","v":0},{"$f":"Produktionsanlæg!L166","v":0},{"$f":"Produktionsanlæg!M166","v":0},{"$f":"Produktionsanlæg!N166","v":0},{"$f":"Produktionsanlæg!O166","v":0},{"$f":"Produktionsanlæg!P166","v":0},{"$f":"Produktionsanlæg!Q166","v":0},{"$f":"Produktionsanlæg!R166","v":0},{"$f":"Produktionsanlæg!S166","v":0},{"$f":"Produktionsanlæg!T166","v":0},{"$f":"Produktionsanlæg!U166","v":0},{"$f":"Produktionsanlæg!V166","v":0},{"$f":"Produktionsanlæg!W166","v":0},{"$f":"Produktionsanlæg!X166","v":0},{"$f":"Produktionsanlæg!Y166","v":0},{"$f":"IF(COUNTIF(D166:Y166,\"<>0\")<=1,IF(SUM(D166:Y166)=0,0,(IF(SUM(D166:Y166)>0,IF(SUM(D166:Y166)<400,(1.2675*45967*SUM(D166:Y166)^(-0.4664)),(IF(SUM(D166:Y166)<2000,(39128*SUM(D166:Y166)^(-0.37661)),IF(SUM(D166:Y166)<5000,18893*SUM(D166:Y166)^(-0.28083),IF(SUM(D166:Y166)<100000,29680*SUM(D166:Y166)^(-0.24475),1773.1))))*100/115)*SUM(D166:Y166)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D166:Y166)),$A$571)","v":0},{"$f":"D166*$Z166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA166:AV166)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA166","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB166","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC166","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD166","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE166","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF166","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG166","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH166","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI166","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ166","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK166","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL166","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM166","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN166","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO166","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP166","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ166","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR166","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS166","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT166","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU166","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV166","v":0},{"$f":"SUM(D166:Y166)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D167","v":0},{"$f":"Produktionsanlæg!E167","v":0},{"$f":"Produktionsanlæg!F167","v":0},{"$f":"Produktionsanlæg!G167","v":0},{"$f":"Produktionsanlæg!H167","v":0},{"$f":"Produktionsanlæg!I167","v":0},{"$f":"Produktionsanlæg!J167","v":0},{"$f":"Produktionsanlæg!K167","v":0},{"$f":"Produktionsanlæg!L167","v":0},{"$f":"Produktionsanlæg!M167","v":0},{"$f":"Produktionsanlæg!N167","v":0},{"$f":"Produktionsanlæg!O167","v":0},{"$f":"Produktionsanlæg!P167","v":0},{"$f":"Produktionsanlæg!Q167","v":0},{"$f":"Produktionsanlæg!R167","v":0},{"$f":"Produktionsanlæg!S167","v":0},{"$f":"Produktionsanlæg!T167","v":0},{"$f":"Produktionsanlæg!U167","v":0},{"$f":"Produktionsanlæg!V167","v":0},{"$f":"Produktionsanlæg!W167","v":0},{"$f":"Produktionsanlæg!X167","v":0},{"$f":"Produktionsanlæg!Y167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D167:Y167,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 82","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D168","v":0},{"$f":"Produktionsanlæg!E168","v":0},{"$f":"Produktionsanlæg!F168","v":0},{"$f":"Produktionsanlæg!G168","v":0},{"$f":"Produktionsanlæg!H168","v":0},{"$f":"Produktionsanlæg!I168","v":0},{"$f":"Produktionsanlæg!J168","v":0},{"$f":"Produktionsanlæg!K168","v":0},{"$f":"Produktionsanlæg!L168","v":0},{"$f":"Produktionsanlæg!M168","v":0},{"$f":"Produktionsanlæg!N168","v":0},{"$f":"Produktionsanlæg!O168","v":0},{"$f":"Produktionsanlæg!P168","v":0},{"$f":"Produktionsanlæg!Q168","v":0},{"$f":"Produktionsanlæg!R168","v":0},{"$f":"Produktionsanlæg!S168","v":0},{"$f":"Produktionsanlæg!T168","v":0},{"$f":"Produktionsanlæg!U168","v":0},{"$f":"Produktionsanlæg!V168","v":0},{"$f":"Produktionsanlæg!W168","v":0},{"$f":"Produktionsanlæg!X168","v":0},{"$f":"Produktionsanlæg!Y168","v":0},{"$f":"IF(COUNTIF(D168:Y168,\"<>0\")<=1,IF(SUM(D168:Y168)=0,0,(IF(SUM(D168:Y168)>0,IF(SUM(D168:Y168)<400,(1.2675*45967*SUM(D168:Y168)^(-0.4664)),(IF(SUM(D168:Y168)<2000,(39128*SUM(D168:Y168)^(-0.37661)),IF(SUM(D168:Y168)<5000,18893*SUM(D168:Y168)^(-0.28083),IF(SUM(D168:Y168)<100000,29680*SUM(D168:Y168)^(-0.24475),1773.1))))*100/115)*SUM(D168:Y168)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D168:Y168)),$A$571)","v":0},{"$f":"D168*$Z168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA168:AV168)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV168","v":0},{"$f":"SUM(D168:Y168)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D169","v":0},{"$f":"Produktionsanlæg!E169","v":0},{"$f":"Produktionsanlæg!F169","v":0},{"$f":"Produktionsanlæg!G169","v":0},{"$f":"Produktionsanlæg!H169","v":0},{"$f":"Produktionsanlæg!I169","v":0},{"$f":"Produktionsanlæg!J169","v":0},{"$f":"Produktionsanlæg!K169","v":0},{"$f":"Produktionsanlæg!L169","v":0},{"$f":"Produktionsanlæg!M169","v":0},{"$f":"Produktionsanlæg!N169","v":0},{"$f":"Produktionsanlæg!O169","v":0},{"$f":"Produktionsanlæg!P169","v":0},{"$f":"Produktionsanlæg!Q169","v":0},{"$f":"Produktionsanlæg!R169","v":0},{"$f":"Produktionsanlæg!S169","v":0},{"$f":"Produktionsanlæg!T169","v":0},{"$f":"Produktionsanlæg!U169","v":0},{"$f":"Produktionsanlæg!V169","v":0},{"$f":"Produktionsanlæg!W169","v":0},{"$f":"Produktionsanlæg!X169","v":0},{"$f":"Produktionsanlæg!Y169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D169:Y169,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 83","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D170","v":0},{"$f":"Produktionsanlæg!E170","v":0},{"$f":"Produktionsanlæg!F170","v":0},{"$f":"Produktionsanlæg!G170","v":0},{"$f":"Produktionsanlæg!H170","v":0},{"$f":"Produktionsanlæg!I170","v":0},{"$f":"Produktionsanlæg!J170","v":0},{"$f":"Produktionsanlæg!K170","v":0},{"$f":"Produktionsanlæg!L170","v":0},{"$f":"Produktionsanlæg!M170","v":0},{"$f":"Produktionsanlæg!N170","v":0},{"$f":"Produktionsanlæg!O170","v":0},{"$f":"Produktionsanlæg!P170","v":0},{"$f":"Produktionsanlæg!Q170","v":0},{"$f":"Produktionsanlæg!R170","v":0},{"$f":"Produktionsanlæg!S170","v":0},{"$f":"Produktionsanlæg!T170","v":0},{"$f":"Produktionsanlæg!U170","v":0},{"$f":"Produktionsanlæg!V170","v":0},{"$f":"Produktionsanlæg!W170","v":0},{"$f":"Produktionsanlæg!X170","v":0},{"$f":"Produktionsanlæg!Y170","v":0},{"$f":"IF(COUNTIF(D170:Y170,\"<>0\")<=1,IF(SUM(D170:Y170)=0,0,(IF(SUM(D170:Y170)>0,IF(SUM(D170:Y170)<400,(1.2675*45967*SUM(D170:Y170)^(-0.4664)),(IF(SUM(D170:Y170)<2000,(39128*SUM(D170:Y170)^(-0.37661)),IF(SUM(D170:Y170)<5000,18893*SUM(D170:Y170)^(-0.28083),IF(SUM(D170:Y170)<100000,29680*SUM(D170:Y170)^(-0.24475),1773.1))))*100/115)*SUM(D170:Y170)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D170:Y170)),$A$571)","v":0},{"$f":"D170*$Z170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA170:AV170)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA170","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB170","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC170","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD170","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE170","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF170","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG170","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH170","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI170","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ170","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK170","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL170","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM170","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN170","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO170","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP170","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ170","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR170","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS170","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT170","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU170","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV170","v":0},{"$f":"SUM(D170:Y170)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D171","v":0},{"$f":"Produktionsanlæg!E171","v":0},{"$f":"Produktionsanlæg!F171","v":0},{"$f":"Produktionsanlæg!G171","v":0},{"$f":"Produktionsanlæg!H171","v":0},{"$f":"Produktionsanlæg!I171","v":0},{"$f":"Produktionsanlæg!J171","v":0},{"$f":"Produktionsanlæg!K171","v":0},{"$f":"Produktionsanlæg!L171","v":0},{"$f":"Produktionsanlæg!M171","v":0},{"$f":"Produktionsanlæg!N171","v":0},{"$f":"Produktionsanlæg!O171","v":0},{"$f":"Produktionsanlæg!P171","v":0},{"$f":"Produktionsanlæg!Q171","v":0},{"$f":"Produktionsanlæg!R171","v":0},{"$f":"Produktionsanlæg!S171","v":0},{"$f":"Produktionsanlæg!T171","v":0},{"$f":"Produktionsanlæg!U171","v":0},{"$f":"Produktionsanlæg!V171","v":0},{"$f":"Produktionsanlæg!W171","v":0},{"$f":"Produktionsanlæg!X171","v":0},{"$f":"Produktionsanlæg!Y171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D171:Y171,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 84","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D172","v":0},{"$f":"Produktionsanlæg!E172","v":0},{"$f":"Produktionsanlæg!F172","v":0},{"$f":"Produktionsanlæg!G172","v":0},{"$f":"Produktionsanlæg!H172","v":0},{"$f":"Produktionsanlæg!I172","v":0},{"$f":"Produktionsanlæg!J172","v":0},{"$f":"Produktionsanlæg!K172","v":0},{"$f":"Produktionsanlæg!L172","v":0},{"$f":"Produktionsanlæg!M172","v":0},{"$f":"Produktionsanlæg!N172","v":0},{"$f":"Produktionsanlæg!O172","v":0},{"$f":"Produktionsanlæg!P172","v":0},{"$f":"Produktionsanlæg!Q172","v":0},{"$f":"Produktionsanlæg!R172","v":0},{"$f":"Produktionsanlæg!S172","v":0},{"$f":"Produktionsanlæg!T172","v":0},{"$f":"Produktionsanlæg!U172","v":0},{"$f":"Produktionsanlæg!V172","v":0},{"$f":"Produktionsanlæg!W172","v":0},{"$f":"Produktionsanlæg!X172","v":0},{"$f":"Produktionsanlæg!Y172","v":0},{"$f":"IF(COUNTIF(D172:Y172,\"<>0\")<=1,IF(SUM(D172:Y172)=0,0,(IF(SUM(D172:Y172)>0,IF(SUM(D172:Y172)<400,(1.2675*45967*SUM(D172:Y172)^(-0.4664)),(IF(SUM(D172:Y172)<2000,(39128*SUM(D172:Y172)^(-0.37661)),IF(SUM(D172:Y172)<5000,18893*SUM(D172:Y172)^(-0.28083),IF(SUM(D172:Y172)<100000,29680*SUM(D172:Y172)^(-0.24475),1773.1))))*100/115)*SUM(D172:Y172)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D172:Y172)),$A$571)","v":0},{"$f":"D172*$Z172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA172:AV172)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA172","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB172","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC172","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD172","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE172","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF172","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG172","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH172","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI172","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ172","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK172","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL172","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM172","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN172","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO172","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP172","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ172","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR172","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS172","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT172","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU172","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV172","v":0},{"$f":"SUM(D172:Y172)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D173","v":0},{"$f":"Produktionsanlæg!E173","v":0},{"$f":"Produktionsanlæg!F173","v":0},{"$f":"Produktionsanlæg!G173","v":0},{"$f":"Produktionsanlæg!H173","v":0},{"$f":"Produktionsanlæg!I173","v":0},{"$f":"Produktionsanlæg!J173","v":0},{"$f":"Produktionsanlæg!K173","v":0},{"$f":"Produktionsanlæg!L173","v":0},{"$f":"Produktionsanlæg!M173","v":0},{"$f":"Produktionsanlæg!N173","v":0},{"$f":"Produktionsanlæg!O173","v":0},{"$f":"Produktionsanlæg!P173","v":0},{"$f":"Produktionsanlæg!Q173","v":0},{"$f":"Produktionsanlæg!R173","v":0},{"$f":"Produktionsanlæg!S173","v":0},{"$f":"Produktionsanlæg!T173","v":0},{"$f":"Produktionsanlæg!U173","v":0},{"$f":"Produktionsanlæg!V173","v":0},{"$f":"Produktionsanlæg!W173","v":0},{"$f":"Produktionsanlæg!X173","v":0},{"$f":"Produktionsanlæg!Y173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D173:Y173,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 85","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D174","v":0},{"$f":"Produktionsanlæg!E174","v":0},{"$f":"Produktionsanlæg!F174","v":0},{"$f":"Produktionsanlæg!G174","v":0},{"$f":"Produktionsanlæg!H174","v":0},{"$f":"Produktionsanlæg!I174","v":0},{"$f":"Produktionsanlæg!J174","v":0},{"$f":"Produktionsanlæg!K174","v":0},{"$f":"Produktionsanlæg!L174","v":0},{"$f":"Produktionsanlæg!M174","v":0},{"$f":"Produktionsanlæg!N174","v":0},{"$f":"Produktionsanlæg!O174","v":0},{"$f":"Produktionsanlæg!P174","v":0},{"$f":"Produktionsanlæg!Q174","v":0},{"$f":"Produktionsanlæg!R174","v":0},{"$f":"Produktionsanlæg!S174","v":0},{"$f":"Produktionsanlæg!T174","v":0},{"$f":"Produktionsanlæg!U174","v":0},{"$f":"Produktionsanlæg!V174","v":0},{"$f":"Produktionsanlæg!W174","v":0},{"$f":"Produktionsanlæg!X174","v":0},{"$f":"Produktionsanlæg!Y174","v":0},{"$f":"IF(COUNTIF(D174:Y174,\"<>0\")<=1,IF(SUM(D174:Y174)=0,0,(IF(SUM(D174:Y174)>0,IF(SUM(D174:Y174)<400,(1.2675*45967*SUM(D174:Y174)^(-0.4664)),(IF(SUM(D174:Y174)<2000,(39128*SUM(D174:Y174)^(-0.37661)),IF(SUM(D174:Y174)<5000,18893*SUM(D174:Y174)^(-0.28083),IF(SUM(D174:Y174)<100000,29680*SUM(D174:Y174)^(-0.24475),1773.1))))*100/115)*SUM(D174:Y174)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D174:Y174)),$A$571)","v":0},{"$f":"D174*$Z174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA174:AV174)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA174","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB174","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC174","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD174","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE174","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF174","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG174","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH174","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI174","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ174","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK174","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL174","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM174","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN174","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO174","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP174","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ174","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR174","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS174","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT174","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU174","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV174","v":0},{"$f":"SUM(D174:Y174)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D175","v":0},{"$f":"Produktionsanlæg!E175","v":0},{"$f":"Produktionsanlæg!F175","v":0},{"$f":"Produktionsanlæg!G175","v":0},{"$f":"Produktionsanlæg!H175","v":0},{"$f":"Produktionsanlæg!I175","v":0},{"$f":"Produktionsanlæg!J175","v":0},{"$f":"Produktionsanlæg!K175","v":0},{"$f":"Produktionsanlæg!L175","v":0},{"$f":"Produktionsanlæg!M175","v":0},{"$f":"Produktionsanlæg!N175","v":0},{"$f":"Produktionsanlæg!O175","v":0},{"$f":"Produktionsanlæg!P175","v":0},{"$f":"Produktionsanlæg!Q175","v":0},{"$f":"Produktionsanlæg!R175","v":0},{"$f":"Produktionsanlæg!S175","v":0},{"$f":"Produktionsanlæg!T175","v":0},{"$f":"Produktionsanlæg!U175","v":0},{"$f":"Produktionsanlæg!V175","v":0},{"$f":"Produktionsanlæg!W175","v":0},{"$f":"Produktionsanlæg!X175","v":0},{"$f":"Produktionsanlæg!Y175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D175:Y175,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 86","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D176","v":0},{"$f":"Produktionsanlæg!E176","v":0},{"$f":"Produktionsanlæg!F176","v":0},{"$f":"Produktionsanlæg!G176","v":0},{"$f":"Produktionsanlæg!H176","v":0},{"$f":"Produktionsanlæg!I176","v":0},{"$f":"Produktionsanlæg!J176","v":0},{"$f":"Produktionsanlæg!K176","v":0},{"$f":"Produktionsanlæg!L176","v":0},{"$f":"Produktionsanlæg!M176","v":0},{"$f":"Produktionsanlæg!N176","v":0},{"$f":"Produktionsanlæg!O176","v":0},{"$f":"Produktionsanlæg!P176","v":0},{"$f":"Produktionsanlæg!Q176","v":0},{"$f":"Produktionsanlæg!R176","v":0},{"$f":"Produktionsanlæg!S176","v":0},{"$f":"Produktionsanlæg!T176","v":0},{"$f":"Produktionsanlæg!U176","v":0},{"$f":"Produktionsanlæg!V176","v":0},{"$f":"Produktionsanlæg!W176","v":0},{"$f":"Produktionsanlæg!X176","v":0},{"$f":"Produktionsanlæg!Y176","v":0},{"$f":"IF(COUNTIF(D176:Y176,\"<>0\")<=1,IF(SUM(D176:Y176)=0,0,(IF(SUM(D176:Y176)>0,IF(SUM(D176:Y176)<400,(1.2675*45967*SUM(D176:Y176)^(-0.4664)),(IF(SUM(D176:Y176)<2000,(39128*SUM(D176:Y176)^(-0.37661)),IF(SUM(D176:Y176)<5000,18893*SUM(D176:Y176)^(-0.28083),IF(SUM(D176:Y176)<100000,29680*SUM(D176:Y176)^(-0.24475),1773.1))))*100/115)*SUM(D176:Y176)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D176:Y176)),$A$571)","v":0},{"$f":"D176*$Z176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA176:AV176)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL176","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV176","v":0},{"$f":"SUM(D176:Y176)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D177","v":0},{"$f":"Produktionsanlæg!E177","v":0},{"$f":"Produktionsanlæg!F177","v":0},{"$f":"Produktionsanlæg!G177","v":0},{"$f":"Produktionsanlæg!H177","v":0},{"$f":"Produktionsanlæg!I177","v":0},{"$f":"Produktionsanlæg!J177","v":0},{"$f":"Produktionsanlæg!K177","v":0},{"$f":"Produktionsanlæg!L177","v":0},{"$f":"Produktionsanlæg!M177","v":0},{"$f":"Produktionsanlæg!N177","v":0},{"$f":"Produktionsanlæg!O177","v":0},{"$f":"Produktionsanlæg!P177","v":0},{"$f":"Produktionsanlæg!Q177","v":0},{"$f":"Produktionsanlæg!R177","v":0},{"$f":"Produktionsanlæg!S177","v":0},{"$f":"Produktionsanlæg!T177","v":0},{"$f":"Produktionsanlæg!U177","v":0},{"$f":"Produktionsanlæg!V177","v":0},{"$f":"Produktionsanlæg!W177","v":0},{"$f":"Produktionsanlæg!X177","v":0},{"$f":"Produktionsanlæg!Y177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D177:Y177,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 87","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D178","v":0},{"$f":"Produktionsanlæg!E178","v":0},{"$f":"Produktionsanlæg!F178","v":0},{"$f":"Produktionsanlæg!G178","v":0},{"$f":"Produktionsanlæg!H178","v":0},{"$f":"Produktionsanlæg!I178","v":0},{"$f":"Produktionsanlæg!J178","v":0},{"$f":"Produktionsanlæg!K178","v":0},{"$f":"Produktionsanlæg!L178","v":0},{"$f":"Produktionsanlæg!M178","v":0},{"$f":"Produktionsanlæg!N178","v":0},{"$f":"Produktionsanlæg!O178","v":0},{"$f":"Produktionsanlæg!P178","v":0},{"$f":"Produktionsanlæg!Q178","v":0},{"$f":"Produktionsanlæg!R178","v":0},{"$f":"Produktionsanlæg!S178","v":0},{"$f":"Produktionsanlæg!T178","v":0},{"$f":"Produktionsanlæg!U178","v":0},{"$f":"Produktionsanlæg!V178","v":0},{"$f":"Produktionsanlæg!W178","v":0},{"$f":"Produktionsanlæg!X178","v":0},{"$f":"Produktionsanlæg!Y178","v":0},{"$f":"IF(COUNTIF(D178:Y178,\"<>0\")<=1,IF(SUM(D178:Y178)=0,0,(IF(SUM(D178:Y178)>0,IF(SUM(D178:Y178)<400,(1.2675*45967*SUM(D178:Y178)^(-0.4664)),(IF(SUM(D178:Y178)<2000,(39128*SUM(D178:Y178)^(-0.37661)),IF(SUM(D178:Y178)<5000,18893*SUM(D178:Y178)^(-0.28083),IF(SUM(D178:Y178)<100000,29680*SUM(D178:Y178)^(-0.24475),1773.1))))*100/115)*SUM(D178:Y178)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D178:Y178)),$A$571)","v":0},{"$f":"D178*$Z178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA178:AV178)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA178","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB178","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC178","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD178","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE178","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF178","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG178","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH178","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI178","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ178","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK178","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL178","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM178","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN178","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO178","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP178","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ178","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR178","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS178","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT178","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU178","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV178","v":0},{"$f":"SUM(D178:Y178)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D179","v":0},{"$f":"Produktionsanlæg!E179","v":0},{"$f":"Produktionsanlæg!F179","v":0},{"$f":"Produktionsanlæg!G179","v":0},{"$f":"Produktionsanlæg!H179","v":0},{"$f":"Produktionsanlæg!I179","v":0},{"$f":"Produktionsanlæg!J179","v":0},{"$f":"Produktionsanlæg!K179","v":0},{"$f":"Produktionsanlæg!L179","v":0},{"$f":"Produktionsanlæg!M179","v":0},{"$f":"Produktionsanlæg!N179","v":0},{"$f":"Produktionsanlæg!O179","v":0},{"$f":"Produktionsanlæg!P179","v":0},{"$f":"Produktionsanlæg!Q179","v":0},{"$f":"Produktionsanlæg!R179","v":0},{"$f":"Produktionsanlæg!S179","v":0},{"$f":"Produktionsanlæg!T179","v":0},{"$f":"Produktionsanlæg!U179","v":0},{"$f":"Produktionsanlæg!V179","v":0},{"$f":"Produktionsanlæg!W179","v":0},{"$f":"Produktionsanlæg!X179","v":0},{"$f":"Produktionsanlæg!Y179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D179:Y179,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 88","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D180","v":0},{"$f":"Produktionsanlæg!E180","v":0},{"$f":"Produktionsanlæg!F180","v":0},{"$f":"Produktionsanlæg!G180","v":0},{"$f":"Produktionsanlæg!H180","v":0},{"$f":"Produktionsanlæg!I180","v":0},{"$f":"Produktionsanlæg!J180","v":0},{"$f":"Produktionsanlæg!K180","v":0},{"$f":"Produktionsanlæg!L180","v":0},{"$f":"Produktionsanlæg!M180","v":0},{"$f":"Produktionsanlæg!N180","v":0},{"$f":"Produktionsanlæg!O180","v":0},{"$f":"Produktionsanlæg!P180","v":0},{"$f":"Produktionsanlæg!Q180","v":0},{"$f":"Produktionsanlæg!R180","v":0},{"$f":"Produktionsanlæg!S180","v":0},{"$f":"Produktionsanlæg!T180","v":0},{"$f":"Produktionsanlæg!U180","v":0},{"$f":"Produktionsanlæg!V180","v":0},{"$f":"Produktionsanlæg!W180","v":0},{"$f":"Produktionsanlæg!X180","v":0},{"$f":"Produktionsanlæg!Y180","v":0},{"$f":"IF(COUNTIF(D180:Y180,\"<>0\")<=1,IF(SUM(D180:Y180)=0,0,(IF(SUM(D180:Y180)>0,IF(SUM(D180:Y180)<400,(1.2675*45967*SUM(D180:Y180)^(-0.4664)),(IF(SUM(D180:Y180)<2000,(39128*SUM(D180:Y180)^(-0.37661)),IF(SUM(D180:Y180)<5000,18893*SUM(D180:Y180)^(-0.28083),IF(SUM(D180:Y180)<100000,29680*SUM(D180:Y180)^(-0.24475),1773.1))))*100/115)*SUM(D180:Y180)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D180:Y180)),$A$571)","v":0},{"$f":"D180*$Z180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA180:AV180)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA180","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB180","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC180","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD180","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE180","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF180","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG180","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH180","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI180","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ180","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK180","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL180","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM180","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN180","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO180","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP180","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ180","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR180","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS180","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT180","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU180","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV180","v":0},{"$f":"SUM(D180:Y180)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D181","v":0},{"$f":"Produktionsanlæg!E181","v":0},{"$f":"Produktionsanlæg!F181","v":0},{"$f":"Produktionsanlæg!G181","v":0},{"$f":"Produktionsanlæg!H181","v":0},{"$f":"Produktionsanlæg!I181","v":0},{"$f":"Produktionsanlæg!J181","v":0},{"$f":"Produktionsanlæg!K181","v":0},{"$f":"Produktionsanlæg!L181","v":0},{"$f":"Produktionsanlæg!M181","v":0},{"$f":"Produktionsanlæg!N181","v":0},{"$f":"Produktionsanlæg!O181","v":0},{"$f":"Produktionsanlæg!P181","v":0},{"$f":"Produktionsanlæg!Q181","v":0},{"$f":"Produktionsanlæg!R181","v":0},{"$f":"Produktionsanlæg!S181","v":0},{"$f":"Produktionsanlæg!T181","v":0},{"$f":"Produktionsanlæg!U181","v":0},{"$f":"Produktionsanlæg!V181","v":0},{"$f":"Produktionsanlæg!W181","v":0},{"$f":"Produktionsanlæg!X181","v":0},{"$f":"Produktionsanlæg!Y181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D181:Y181,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 89","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D182","v":0},{"$f":"Produktionsanlæg!E182","v":0},{"$f":"Produktionsanlæg!F182","v":0},{"$f":"Produktionsanlæg!G182","v":0},{"$f":"Produktionsanlæg!H182","v":0},{"$f":"Produktionsanlæg!I182","v":0},{"$f":"Produktionsanlæg!J182","v":0},{"$f":"Produktionsanlæg!K182","v":0},{"$f":"Produktionsanlæg!L182","v":0},{"$f":"Produktionsanlæg!M182","v":0},{"$f":"Produktionsanlæg!N182","v":0},{"$f":"Produktionsanlæg!O182","v":0},{"$f":"Produktionsanlæg!P182","v":0},{"$f":"Produktionsanlæg!Q182","v":0},{"$f":"Produktionsanlæg!R182","v":0},{"$f":"Produktionsanlæg!S182","v":0},{"$f":"Produktionsanlæg!T182","v":0},{"$f":"Produktionsanlæg!U182","v":0},{"$f":"Produktionsanlæg!V182","v":0},{"$f":"Produktionsanlæg!W182","v":0},{"$f":"Produktionsanlæg!X182","v":0},{"$f":"Produktionsanlæg!Y182","v":0},{"$f":"IF(COUNTIF(D182:Y182,\"<>0\")<=1,IF(SUM(D182:Y182)=0,0,(IF(SUM(D182:Y182)>0,IF(SUM(D182:Y182)<400,(1.2675*45967*SUM(D182:Y182)^(-0.4664)),(IF(SUM(D182:Y182)<2000,(39128*SUM(D182:Y182)^(-0.37661)),IF(SUM(D182:Y182)<5000,18893*SUM(D182:Y182)^(-0.28083),IF(SUM(D182:Y182)<100000,29680*SUM(D182:Y182)^(-0.24475),1773.1))))*100/115)*SUM(D182:Y182)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D182:Y182)),$A$571)","v":0},{"$f":"D182*$Z182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA182:AV182)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA182","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB182","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC182","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD182","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE182","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF182","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG182","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH182","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI182","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ182","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK182","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL182","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM182","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN182","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO182","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP182","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ182","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR182","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS182","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT182","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU182","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV182","v":0},{"$f":"SUM(D182:Y182)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D183","v":0},{"$f":"Produktionsanlæg!E183","v":0},{"$f":"Produktionsanlæg!F183","v":0},{"$f":"Produktionsanlæg!G183","v":0},{"$f":"Produktionsanlæg!H183","v":0},{"$f":"Produktionsanlæg!I183","v":0},{"$f":"Produktionsanlæg!J183","v":0},{"$f":"Produktionsanlæg!K183","v":0},{"$f":"Produktionsanlæg!L183","v":0},{"$f":"Produktionsanlæg!M183","v":0},{"$f":"Produktionsanlæg!N183","v":0},{"$f":"Produktionsanlæg!O183","v":0},{"$f":"Produktionsanlæg!P183","v":0},{"$f":"Produktionsanlæg!Q183","v":0},{"$f":"Produktionsanlæg!R183","v":0},{"$f":"Produktionsanlæg!S183","v":0},{"$f":"Produktionsanlæg!T183","v":0},{"$f":"Produktionsanlæg!U183","v":0},{"$f":"Produktionsanlæg!V183","v":0},{"$f":"Produktionsanlæg!W183","v":0},{"$f":"Produktionsanlæg!X183","v":0},{"$f":"Produktionsanlæg!Y183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D183:Y183,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 90","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D184","v":0},{"$f":"Produktionsanlæg!E184","v":0},{"$f":"Produktionsanlæg!F184","v":0},{"$f":"Produktionsanlæg!G184","v":0},{"$f":"Produktionsanlæg!H184","v":0},{"$f":"Produktionsanlæg!I184","v":0},{"$f":"Produktionsanlæg!J184","v":0},{"$f":"Produktionsanlæg!K184","v":0},{"$f":"Produktionsanlæg!L184","v":0},{"$f":"Produktionsanlæg!M184","v":0},{"$f":"Produktionsanlæg!N184","v":0},{"$f":"Produktionsanlæg!O184","v":0},{"$f":"Produktionsanlæg!P184","v":0},{"$f":"Produktionsanlæg!Q184","v":0},{"$f":"Produktionsanlæg!R184","v":0},{"$f":"Produktionsanlæg!S184","v":0},{"$f":"Produktionsanlæg!T184","v":0},{"$f":"Produktionsanlæg!U184","v":0},{"$f":"Produktionsanlæg!V184","v":0},{"$f":"Produktionsanlæg!W184","v":0},{"$f":"Produktionsanlæg!X184","v":0},{"$f":"Produktionsanlæg!Y184","v":0},{"$f":"IF(COUNTIF(D184:Y184,\"<>0\")<=1,IF(SUM(D184:Y184)=0,0,(IF(SUM(D184:Y184)>0,IF(SUM(D184:Y184)<400,(1.2675*45967*SUM(D184:Y184)^(-0.4664)),(IF(SUM(D184:Y184)<2000,(39128*SUM(D184:Y184)^(-0.37661)),IF(SUM(D184:Y184)<5000,18893*SUM(D184:Y184)^(-0.28083),IF(SUM(D184:Y184)<100000,29680*SUM(D184:Y184)^(-0.24475),1773.1))))*100/115)*SUM(D184:Y184)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D184:Y184)),$A$571)","v":0},{"$f":"D184*$Z184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA184:AV184)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA184","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB184","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC184","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD184","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE184","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF184","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG184","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH184","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI184","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ184","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK184","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL184","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM184","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN184","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO184","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP184","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ184","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR184","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS184","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT184","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU184","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV184","v":0},{"$f":"SUM(D184:Y184)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D185","v":0},{"$f":"Produktionsanlæg!E185","v":0},{"$f":"Produktionsanlæg!F185","v":0},{"$f":"Produktionsanlæg!G185","v":0},{"$f":"Produktionsanlæg!H185","v":0},{"$f":"Produktionsanlæg!I185","v":0},{"$f":"Produktionsanlæg!J185","v":0},{"$f":"Produktionsanlæg!K185","v":0},{"$f":"Produktionsanlæg!L185","v":0},{"$f":"Produktionsanlæg!M185","v":0},{"$f":"Produktionsanlæg!N185","v":0},{"$f":"Produktionsanlæg!O185","v":0},{"$f":"Produktionsanlæg!P185","v":0},{"$f":"Produktionsanlæg!Q185","v":0},{"$f":"Produktionsanlæg!R185","v":0},{"$f":"Produktionsanlæg!S185","v":0},{"$f":"Produktionsanlæg!T185","v":0},{"$f":"Produktionsanlæg!U185","v":0},{"$f":"Produktionsanlæg!V185","v":0},{"$f":"Produktionsanlæg!W185","v":0},{"$f":"Produktionsanlæg!X185","v":0},{"$f":"Produktionsanlæg!Y185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D185:Y185,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 91","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D186","v":0},{"$f":"Produktionsanlæg!E186","v":0},{"$f":"Produktionsanlæg!F186","v":0},{"$f":"Produktionsanlæg!G186","v":0},{"$f":"Produktionsanlæg!H186","v":0},{"$f":"Produktionsanlæg!I186","v":0},{"$f":"Produktionsanlæg!J186","v":0},{"$f":"Produktionsanlæg!K186","v":0},{"$f":"Produktionsanlæg!L186","v":0},{"$f":"Produktionsanlæg!M186","v":0},{"$f":"Produktionsanlæg!N186","v":0},{"$f":"Produktionsanlæg!O186","v":0},{"$f":"Produktionsanlæg!P186","v":0},{"$f":"Produktionsanlæg!Q186","v":0},{"$f":"Produktionsanlæg!R186","v":0},{"$f":"Produktionsanlæg!S186","v":0},{"$f":"Produktionsanlæg!T186","v":0},{"$f":"Produktionsanlæg!U186","v":0},{"$f":"Produktionsanlæg!V186","v":0},{"$f":"Produktionsanlæg!W186","v":0},{"$f":"Produktionsanlæg!X186","v":0},{"$f":"Produktionsanlæg!Y186","v":0},{"$f":"IF(COUNTIF(D186:Y186,\"<>0\")<=1,IF(SUM(D186:Y186)=0,0,(IF(SUM(D186:Y186)>0,IF(SUM(D186:Y186)<400,(1.2675*45967*SUM(D186:Y186)^(-0.4664)),(IF(SUM(D186:Y186)<2000,(39128*SUM(D186:Y186)^(-0.37661)),IF(SUM(D186:Y186)<5000,18893*SUM(D186:Y186)^(-0.28083),IF(SUM(D186:Y186)<100000,29680*SUM(D186:Y186)^(-0.24475),1773.1))))*100/115)*SUM(D186:Y186)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D186:Y186)),$A$571)","v":0},{"$f":"D186*$Z186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA186:AV186)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA186","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB186","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC186","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD186","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE186","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF186","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG186","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH186","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI186","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ186","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK186","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL186","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM186","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN186","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO186","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP186","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ186","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR186","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS186","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT186","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU186","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV186","v":0},{"$f":"SUM(D186:Y186)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D187","v":0},{"$f":"Produktionsanlæg!E187","v":0},{"$f":"Produktionsanlæg!F187","v":0},{"$f":"Produktionsanlæg!G187","v":0},{"$f":"Produktionsanlæg!H187","v":0},{"$f":"Produktionsanlæg!I187","v":0},{"$f":"Produktionsanlæg!J187","v":0},{"$f":"Produktionsanlæg!K187","v":0},{"$f":"Produktionsanlæg!L187","v":0},{"$f":"Produktionsanlæg!M187","v":0},{"$f":"Produktionsanlæg!N187","v":0},{"$f":"Produktionsanlæg!O187","v":0},{"$f":"Produktionsanlæg!P187","v":0},{"$f":"Produktionsanlæg!Q187","v":0},{"$f":"Produktionsanlæg!R187","v":0},{"$f":"Produktionsanlæg!S187","v":0},{"$f":"Produktionsanlæg!T187","v":0},{"$f":"Produktionsanlæg!U187","v":0},{"$f":"Produktionsanlæg!V187","v":0},{"$f":"Produktionsanlæg!W187","v":0},{"$f":"Produktionsanlæg!X187","v":0},{"$f":"Produktionsanlæg!Y187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D187:Y187,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 92","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D188","v":0},{"$f":"Produktionsanlæg!E188","v":0},{"$f":"Produktionsanlæg!F188","v":0},{"$f":"Produktionsanlæg!G188","v":0},{"$f":"Produktionsanlæg!H188","v":0},{"$f":"Produktionsanlæg!I188","v":0},{"$f":"Produktionsanlæg!J188","v":0},{"$f":"Produktionsanlæg!K188","v":0},{"$f":"Produktionsanlæg!L188","v":0},{"$f":"Produktionsanlæg!M188","v":0},{"$f":"Produktionsanlæg!N188","v":0},{"$f":"Produktionsanlæg!O188","v":0},{"$f":"Produktionsanlæg!P188","v":0},{"$f":"Produktionsanlæg!Q188","v":0},{"$f":"Produktionsanlæg!R188","v":0},{"$f":"Produktionsanlæg!S188","v":0},{"$f":"Produktionsanlæg!T188","v":0},{"$f":"Produktionsanlæg!U188","v":0},{"$f":"Produktionsanlæg!V188","v":0},{"$f":"Produktionsanlæg!W188","v":0},{"$f":"Produktionsanlæg!X188","v":0},{"$f":"Produktionsanlæg!Y188","v":0},{"$f":"IF(COUNTIF(D188:Y188,\"<>0\")<=1,IF(SUM(D188:Y188)=0,0,(IF(SUM(D188:Y188)>0,IF(SUM(D188:Y188)<400,(1.2675*45967*SUM(D188:Y188)^(-0.4664)),(IF(SUM(D188:Y188)<2000,(39128*SUM(D188:Y188)^(-0.37661)),IF(SUM(D188:Y188)<5000,18893*SUM(D188:Y188)^(-0.28083),IF(SUM(D188:Y188)<100000,29680*SUM(D188:Y188)^(-0.24475),1773.1))))*100/115)*SUM(D188:Y188)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D188:Y188)),$A$571)","v":0},{"$f":"D188*$Z188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA188:AV188)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL188","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV188","v":0},{"$f":"SUM(D188:Y188)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D189","v":0},{"$f":"Produktionsanlæg!E189","v":0},{"$f":"Produktionsanlæg!F189","v":0},{"$f":"Produktionsanlæg!G189","v":0},{"$f":"Produktionsanlæg!H189","v":0},{"$f":"Produktionsanlæg!I189","v":0},{"$f":"Produktionsanlæg!J189","v":0},{"$f":"Produktionsanlæg!K189","v":0},{"$f":"Produktionsanlæg!L189","v":0},{"$f":"Produktionsanlæg!M189","v":0},{"$f":"Produktionsanlæg!N189","v":0},{"$f":"Produktionsanlæg!O189","v":0},{"$f":"Produktionsanlæg!P189","v":0},{"$f":"Produktionsanlæg!Q189","v":0},{"$f":"Produktionsanlæg!R189","v":0},{"$f":"Produktionsanlæg!S189","v":0},{"$f":"Produktionsanlæg!T189","v":0},{"$f":"Produktionsanlæg!U189","v":0},{"$f":"Produktionsanlæg!V189","v":0},{"$f":"Produktionsanlæg!W189","v":0},{"$f":"Produktionsanlæg!X189","v":0},{"$f":"Produktionsanlæg!Y189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D189:Y189,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 93","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D190","v":0},{"$f":"Produktionsanlæg!E190","v":0},{"$f":"Produktionsanlæg!F190","v":0},{"$f":"Produktionsanlæg!G190","v":0},{"$f":"Produktionsanlæg!H190","v":0},{"$f":"Produktionsanlæg!I190","v":0},{"$f":"Produktionsanlæg!J190","v":0},{"$f":"Produktionsanlæg!K190","v":0},{"$f":"Produktionsanlæg!L190","v":0},{"$f":"Produktionsanlæg!M190","v":0},{"$f":"Produktionsanlæg!N190","v":0},{"$f":"Produktionsanlæg!O190","v":0},{"$f":"Produktionsanlæg!P190","v":0},{"$f":"Produktionsanlæg!Q190","v":0},{"$f":"Produktionsanlæg!R190","v":0},{"$f":"Produktionsanlæg!S190","v":0},{"$f":"Produktionsanlæg!T190","v":0},{"$f":"Produktionsanlæg!U190","v":0},{"$f":"Produktionsanlæg!V190","v":0},{"$f":"Produktionsanlæg!W190","v":0},{"$f":"Produktionsanlæg!X190","v":0},{"$f":"Produktionsanlæg!Y190","v":0},{"$f":"IF(COUNTIF(D190:Y190,\"<>0\")<=1,IF(SUM(D190:Y190)=0,0,(IF(SUM(D190:Y190)>0,IF(SUM(D190:Y190)<400,(1.2675*45967*SUM(D190:Y190)^(-0.4664)),(IF(SUM(D190:Y190)<2000,(39128*SUM(D190:Y190)^(-0.37661)),IF(SUM(D190:Y190)<5000,18893*SUM(D190:Y190)^(-0.28083),IF(SUM(D190:Y190)<100000,29680*SUM(D190:Y190)^(-0.24475),1773.1))))*100/115)*SUM(D190:Y190)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D190:Y190)),$A$571)","v":0},{"$f":"D190*$Z190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA190:AV190)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA190","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB190","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC190","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD190","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE190","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF190","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG190","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH190","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI190","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ190","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK190","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL190","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM190","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN190","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO190","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP190","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ190","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR190","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS190","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT190","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU190","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV190","v":0},{"$f":"SUM(D190:Y190)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D191","v":0},{"$f":"Produktionsanlæg!E191","v":0},{"$f":"Produktionsanlæg!F191","v":0},{"$f":"Produktionsanlæg!G191","v":0},{"$f":"Produktionsanlæg!H191","v":0},{"$f":"Produktionsanlæg!I191","v":0},{"$f":"Produktionsanlæg!J191","v":0},{"$f":"Produktionsanlæg!K191","v":0},{"$f":"Produktionsanlæg!L191","v":0},{"$f":"Produktionsanlæg!M191","v":0},{"$f":"Produktionsanlæg!N191","v":0},{"$f":"Produktionsanlæg!O191","v":0},{"$f":"Produktionsanlæg!P191","v":0},{"$f":"Produktionsanlæg!Q191","v":0},{"$f":"Produktionsanlæg!R191","v":0},{"$f":"Produktionsanlæg!S191","v":0},{"$f":"Produktionsanlæg!T191","v":0},{"$f":"Produktionsanlæg!U191","v":0},{"$f":"Produktionsanlæg!V191","v":0},{"$f":"Produktionsanlæg!W191","v":0},{"$f":"Produktionsanlæg!X191","v":0},{"$f":"Produktionsanlæg!Y191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D191:Y191,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 94","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D192","v":0},{"$f":"Produktionsanlæg!E192","v":0},{"$f":"Produktionsanlæg!F192","v":0},{"$f":"Produktionsanlæg!G192","v":0},{"$f":"Produktionsanlæg!H192","v":0},{"$f":"Produktionsanlæg!I192","v":0},{"$f":"Produktionsanlæg!J192","v":0},{"$f":"Produktionsanlæg!K192","v":0},{"$f":"Produktionsanlæg!L192","v":0},{"$f":"Produktionsanlæg!M192","v":0},{"$f":"Produktionsanlæg!N192","v":0},{"$f":"Produktionsanlæg!O192","v":0},{"$f":"Produktionsanlæg!P192","v":0},{"$f":"Produktionsanlæg!Q192","v":0},{"$f":"Produktionsanlæg!R192","v":0},{"$f":"Produktionsanlæg!S192","v":0},{"$f":"Produktionsanlæg!T192","v":0},{"$f":"Produktionsanlæg!U192","v":0},{"$f":"Produktionsanlæg!V192","v":0},{"$f":"Produktionsanlæg!W192","v":0},{"$f":"Produktionsanlæg!X192","v":0},{"$f":"Produktionsanlæg!Y192","v":0},{"$f":"IF(COUNTIF(D192:Y192,\"<>0\")<=1,IF(SUM(D192:Y192)=0,0,(IF(SUM(D192:Y192)>0,IF(SUM(D192:Y192)<400,(1.2675*45967*SUM(D192:Y192)^(-0.4664)),(IF(SUM(D192:Y192)<2000,(39128*SUM(D192:Y192)^(-0.37661)),IF(SUM(D192:Y192)<5000,18893*SUM(D192:Y192)^(-0.28083),IF(SUM(D192:Y192)<100000,29680*SUM(D192:Y192)^(-0.24475),1773.1))))*100/115)*SUM(D192:Y192)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D192:Y192)),$A$571)","v":0},{"$f":"D192*$Z192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA192:AV192)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA192","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB192","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC192","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD192","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE192","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF192","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG192","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH192","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI192","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ192","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK192","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL192","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM192","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN192","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO192","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP192","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ192","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR192","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS192","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT192","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU192","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV192","v":0},{"$f":"SUM(D192:Y192)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D193","v":0},{"$f":"Produktionsanlæg!E193","v":0},{"$f":"Produktionsanlæg!F193","v":0},{"$f":"Produktionsanlæg!G193","v":0},{"$f":"Produktionsanlæg!H193","v":0},{"$f":"Produktionsanlæg!I193","v":0},{"$f":"Produktionsanlæg!J193","v":0},{"$f":"Produktionsanlæg!K193","v":0},{"$f":"Produktionsanlæg!L193","v":0},{"$f":"Produktionsanlæg!M193","v":0},{"$f":"Produktionsanlæg!N193","v":0},{"$f":"Produktionsanlæg!O193","v":0},{"$f":"Produktionsanlæg!P193","v":0},{"$f":"Produktionsanlæg!Q193","v":0},{"$f":"Produktionsanlæg!R193","v":0},{"$f":"Produktionsanlæg!S193","v":0},{"$f":"Produktionsanlæg!T193","v":0},{"$f":"Produktionsanlæg!U193","v":0},{"$f":"Produktionsanlæg!V193","v":0},{"$f":"Produktionsanlæg!W193","v":0},{"$f":"Produktionsanlæg!X193","v":0},{"$f":"Produktionsanlæg!Y193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D193:Y193,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 95","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D194","v":0},{"$f":"Produktionsanlæg!E194","v":0},{"$f":"Produktionsanlæg!F194","v":0},{"$f":"Produktionsanlæg!G194","v":0},{"$f":"Produktionsanlæg!H194","v":0},{"$f":"Produktionsanlæg!I194","v":0},{"$f":"Produktionsanlæg!J194","v":0},{"$f":"Produktionsanlæg!K194","v":0},{"$f":"Produktionsanlæg!L194","v":0},{"$f":"Produktionsanlæg!M194","v":0},{"$f":"Produktionsanlæg!N194","v":0},{"$f":"Produktionsanlæg!O194","v":0},{"$f":"Produktionsanlæg!P194","v":0},{"$f":"Produktionsanlæg!Q194","v":0},{"$f":"Produktionsanlæg!R194","v":0},{"$f":"Produktionsanlæg!S194","v":0},{"$f":"Produktionsanlæg!T194","v":0},{"$f":"Produktionsanlæg!U194","v":0},{"$f":"Produktionsanlæg!V194","v":0},{"$f":"Produktionsanlæg!W194","v":0},{"$f":"Produktionsanlæg!X194","v":0},{"$f":"Produktionsanlæg!Y194","v":0},{"$f":"IF(COUNTIF(D194:Y194,\"<>0\")<=1,IF(SUM(D194:Y194)=0,0,(IF(SUM(D194:Y194)>0,IF(SUM(D194:Y194)<400,(1.2675*45967*SUM(D194:Y194)^(-0.4664)),(IF(SUM(D194:Y194)<2000,(39128*SUM(D194:Y194)^(-0.37661)),IF(SUM(D194:Y194)<5000,18893*SUM(D194:Y194)^(-0.28083),IF(SUM(D194:Y194)<100000,29680*SUM(D194:Y194)^(-0.24475),1773.1))))*100/115)*SUM(D194:Y194)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D194:Y194)),$A$571)","v":0},{"$f":"D194*$Z194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA194:AV194)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA194","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB194","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC194","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD194","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE194","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF194","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG194","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH194","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI194","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ194","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK194","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL194","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM194","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN194","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO194","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP194","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ194","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR194","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS194","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT194","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU194","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV194","v":0},{"$f":"SUM(D194:Y194)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D195","v":0},{"$f":"Produktionsanlæg!E195","v":0},{"$f":"Produktionsanlæg!F195","v":0},{"$f":"Produktionsanlæg!G195","v":0},{"$f":"Produktionsanlæg!H195","v":0},{"$f":"Produktionsanlæg!I195","v":0},{"$f":"Produktionsanlæg!J195","v":0},{"$f":"Produktionsanlæg!K195","v":0},{"$f":"Produktionsanlæg!L195","v":0},{"$f":"Produktionsanlæg!M195","v":0},{"$f":"Produktionsanlæg!N195","v":0},{"$f":"Produktionsanlæg!O195","v":0},{"$f":"Produktionsanlæg!P195","v":0},{"$f":"Produktionsanlæg!Q195","v":0},{"$f":"Produktionsanlæg!R195","v":0},{"$f":"Produktionsanlæg!S195","v":0},{"$f":"Produktionsanlæg!T195","v":0},{"$f":"Produktionsanlæg!U195","v":0},{"$f":"Produktionsanlæg!V195","v":0},{"$f":"Produktionsanlæg!W195","v":0},{"$f":"Produktionsanlæg!X195","v":0},{"$f":"Produktionsanlæg!Y195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D195:Y195,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 96","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D196","v":0},{"$f":"Produktionsanlæg!E196","v":0},{"$f":"Produktionsanlæg!F196","v":0},{"$f":"Produktionsanlæg!G196","v":0},{"$f":"Produktionsanlæg!H196","v":0},{"$f":"Produktionsanlæg!I196","v":0},{"$f":"Produktionsanlæg!J196","v":0},{"$f":"Produktionsanlæg!K196","v":0},{"$f":"Produktionsanlæg!L196","v":0},{"$f":"Produktionsanlæg!M196","v":0},{"$f":"Produktionsanlæg!N196","v":0},{"$f":"Produktionsanlæg!O196","v":0},{"$f":"Produktionsanlæg!P196","v":0},{"$f":"Produktionsanlæg!Q196","v":0},{"$f":"Produktionsanlæg!R196","v":0},{"$f":"Produktionsanlæg!S196","v":0},{"$f":"Produktionsanlæg!T196","v":0},{"$f":"Produktionsanlæg!U196","v":0},{"$f":"Produktionsanlæg!V196","v":0},{"$f":"Produktionsanlæg!W196","v":0},{"$f":"Produktionsanlæg!X196","v":0},{"$f":"Produktionsanlæg!Y196","v":0},{"$f":"IF(COUNTIF(D196:Y196,\"<>0\")<=1,IF(SUM(D196:Y196)=0,0,(IF(SUM(D196:Y196)>0,IF(SUM(D196:Y196)<400,(1.2675*45967*SUM(D196:Y196)^(-0.4664)),(IF(SUM(D196:Y196)<2000,(39128*SUM(D196:Y196)^(-0.37661)),IF(SUM(D196:Y196)<5000,18893*SUM(D196:Y196)^(-0.28083),IF(SUM(D196:Y196)<100000,29680*SUM(D196:Y196)^(-0.24475),1773.1))))*100/115)*SUM(D196:Y196)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D196:Y196)),$A$571)","v":0},{"$f":"D196*$Z196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA196:AV196)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV196","v":0},{"$f":"SUM(D196:Y196)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D197","v":0},{"$f":"Produktionsanlæg!E197","v":0},{"$f":"Produktionsanlæg!F197","v":0},{"$f":"Produktionsanlæg!G197","v":0},{"$f":"Produktionsanlæg!H197","v":0},{"$f":"Produktionsanlæg!I197","v":0},{"$f":"Produktionsanlæg!J197","v":0},{"$f":"Produktionsanlæg!K197","v":0},{"$f":"Produktionsanlæg!L197","v":0},{"$f":"Produktionsanlæg!M197","v":0},{"$f":"Produktionsanlæg!N197","v":0},{"$f":"Produktionsanlæg!O197","v":0},{"$f":"Produktionsanlæg!P197","v":0},{"$f":"Produktionsanlæg!Q197","v":0},{"$f":"Produktionsanlæg!R197","v":0},{"$f":"Produktionsanlæg!S197","v":0},{"$f":"Produktionsanlæg!T197","v":0},{"$f":"Produktionsanlæg!U197","v":0},{"$f":"Produktionsanlæg!V197","v":0},{"$f":"Produktionsanlæg!W197","v":0},{"$f":"Produktionsanlæg!X197","v":0},{"$f":"Produktionsanlæg!Y197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D197:Y197,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 97","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D198","v":0},{"$f":"Produktionsanlæg!E198","v":0},{"$f":"Produktionsanlæg!F198","v":0},{"$f":"Produktionsanlæg!G198","v":0},{"$f":"Produktionsanlæg!H198","v":0},{"$f":"Produktionsanlæg!I198","v":0},{"$f":"Produktionsanlæg!J198","v":0},{"$f":"Produktionsanlæg!K198","v":0},{"$f":"Produktionsanlæg!L198","v":0},{"$f":"Produktionsanlæg!M198","v":0},{"$f":"Produktionsanlæg!N198","v":0},{"$f":"Produktionsanlæg!O198","v":0},{"$f":"Produktionsanlæg!P198","v":0},{"$f":"Produktionsanlæg!Q198","v":0},{"$f":"Produktionsanlæg!R198","v":0},{"$f":"Produktionsanlæg!S198","v":0},{"$f":"Produktionsanlæg!T198","v":0},{"$f":"Produktionsanlæg!U198","v":0},{"$f":"Produktionsanlæg!V198","v":0},{"$f":"Produktionsanlæg!W198","v":0},{"$f":"Produktionsanlæg!X198","v":0},{"$f":"Produktionsanlæg!Y198","v":0},{"$f":"IF(COUNTIF(D198:Y198,\"<>0\")<=1,IF(SUM(D198:Y198)=0,0,(IF(SUM(D198:Y198)>0,IF(SUM(D198:Y198)<400,(1.2675*45967*SUM(D198:Y198)^(-0.4664)),(IF(SUM(D198:Y198)<2000,(39128*SUM(D198:Y198)^(-0.37661)),IF(SUM(D198:Y198)<5000,18893*SUM(D198:Y198)^(-0.28083),IF(SUM(D198:Y198)<100000,29680*SUM(D198:Y198)^(-0.24475),1773.1))))*100/115)*SUM(D198:Y198)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D198:Y198)),$A$571)","v":0},{"$f":"D198*$Z198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA198:AV198)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA198","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB198","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC198","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD198","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE198","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF198","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG198","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH198","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI198","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ198","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK198","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL198","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM198","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN198","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO198","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP198","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ198","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR198","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS198","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT198","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU198","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV198","v":0},{"$f":"SUM(D198:Y198)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D199","v":0},{"$f":"Produktionsanlæg!E199","v":0},{"$f":"Produktionsanlæg!F199","v":0},{"$f":"Produktionsanlæg!G199","v":0},{"$f":"Produktionsanlæg!H199","v":0},{"$f":"Produktionsanlæg!I199","v":0},{"$f":"Produktionsanlæg!J199","v":0},{"$f":"Produktionsanlæg!K199","v":0},{"$f":"Produktionsanlæg!L199","v":0},{"$f":"Produktionsanlæg!M199","v":0},{"$f":"Produktionsanlæg!N199","v":0},{"$f":"Produktionsanlæg!O199","v":0},{"$f":"Produktionsanlæg!P199","v":0},{"$f":"Produktionsanlæg!Q199","v":0},{"$f":"Produktionsanlæg!R199","v":0},{"$f":"Produktionsanlæg!S199","v":0},{"$f":"Produktionsanlæg!T199","v":0},{"$f":"Produktionsanlæg!U199","v":0},{"$f":"Produktionsanlæg!V199","v":0},{"$f":"Produktionsanlæg!W199","v":0},{"$f":"Produktionsanlæg!X199","v":0},{"$f":"Produktionsanlæg!Y199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D199:Y199,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 98","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D200","v":0},{"$f":"Produktionsanlæg!E200","v":0},{"$f":"Produktionsanlæg!F200","v":0},{"$f":"Produktionsanlæg!G200","v":0},{"$f":"Produktionsanlæg!H200","v":0},{"$f":"Produktionsanlæg!I200","v":0},{"$f":"Produktionsanlæg!J200","v":0},{"$f":"Produktionsanlæg!K200","v":0},{"$f":"Produktionsanlæg!L200","v":0},{"$f":"Produktionsanlæg!M200","v":0},{"$f":"Produktionsanlæg!N200","v":0},{"$f":"Produktionsanlæg!O200","v":0},{"$f":"Produktionsanlæg!P200","v":0},{"$f":"Produktionsanlæg!Q200","v":0},{"$f":"Produktionsanlæg!R200","v":0},{"$f":"Produktionsanlæg!S200","v":0},{"$f":"Produktionsanlæg!T200","v":0},{"$f":"Produktionsanlæg!U200","v":0},{"$f":"Produktionsanlæg!V200","v":0},{"$f":"Produktionsanlæg!W200","v":0},{"$f":"Produktionsanlæg!X200","v":0},{"$f":"Produktionsanlæg!Y200","v":0},{"$f":"IF(COUNTIF(D200:Y200,\"<>0\")<=1,IF(SUM(D200:Y200)=0,0,(IF(SUM(D200:Y200)>0,IF(SUM(D200:Y200)<400,(1.2675*45967*SUM(D200:Y200)^(-0.4664)),(IF(SUM(D200:Y200)<2000,(39128*SUM(D200:Y200)^(-0.37661)),IF(SUM(D200:Y200)<5000,18893*SUM(D200:Y200)^(-0.28083),IF(SUM(D200:Y200)<100000,29680*SUM(D200:Y200)^(-0.24475),1773.1))))*100/115)*SUM(D200:Y200)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D200:Y200)),$A$571)","v":0},{"$f":"D200*$Z200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA200:AV200)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV200","v":0},{"$f":"SUM(D200:Y200)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D201","v":0},{"$f":"Produktionsanlæg!E201","v":0},{"$f":"Produktionsanlæg!F201","v":0},{"$f":"Produktionsanlæg!G201","v":0},{"$f":"Produktionsanlæg!H201","v":0},{"$f":"Produktionsanlæg!I201","v":0},{"$f":"Produktionsanlæg!J201","v":0},{"$f":"Produktionsanlæg!K201","v":0},{"$f":"Produktionsanlæg!L201","v":0},{"$f":"Produktionsanlæg!M201","v":0},{"$f":"Produktionsanlæg!N201","v":0},{"$f":"Produktionsanlæg!O201","v":0},{"$f":"Produktionsanlæg!P201","v":0},{"$f":"Produktionsanlæg!Q201","v":0},{"$f":"Produktionsanlæg!R201","v":0},{"$f":"Produktionsanlæg!S201","v":0},{"$f":"Produktionsanlæg!T201","v":0},{"$f":"Produktionsanlæg!U201","v":0},{"$f":"Produktionsanlæg!V201","v":0},{"$f":"Produktionsanlæg!W201","v":0},{"$f":"Produktionsanlæg!X201","v":0},{"$f":"Produktionsanlæg!Y201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D201:Y201,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 99","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D202","v":0},{"$f":"Produktionsanlæg!E202","v":0},{"$f":"Produktionsanlæg!F202","v":0},{"$f":"Produktionsanlæg!G202","v":0},{"$f":"Produktionsanlæg!H202","v":0},{"$f":"Produktionsanlæg!I202","v":0},{"$f":"Produktionsanlæg!J202","v":0},{"$f":"Produktionsanlæg!K202","v":0},{"$f":"Produktionsanlæg!L202","v":0},{"$f":"Produktionsanlæg!M202","v":0},{"$f":"Produktionsanlæg!N202","v":0},{"$f":"Produktionsanlæg!O202","v":0},{"$f":"Produktionsanlæg!P202","v":0},{"$f":"Produktionsanlæg!Q202","v":0},{"$f":"Produktionsanlæg!R202","v":0},{"$f":"Produktionsanlæg!S202","v":0},{"$f":"Produktionsanlæg!T202","v":0},{"$f":"Produktionsanlæg!U202","v":0},{"$f":"Produktionsanlæg!V202","v":0},{"$f":"Produktionsanlæg!W202","v":0},{"$f":"Produktionsanlæg!X202","v":0},{"$f":"Produktionsanlæg!Y202","v":0},{"$f":"IF(COUNTIF(D202:Y202,\"<>0\")<=1,IF(SUM(D202:Y202)=0,0,(IF(SUM(D202:Y202)>0,IF(SUM(D202:Y202)<400,(1.2675*45967*SUM(D202:Y202)^(-0.4664)),(IF(SUM(D202:Y202)<2000,(39128*SUM(D202:Y202)^(-0.37661)),IF(SUM(D202:Y202)<5000,18893*SUM(D202:Y202)^(-0.28083),IF(SUM(D202:Y202)<100000,29680*SUM(D202:Y202)^(-0.24475),1773.1))))*100/115)*SUM(D202:Y202)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D202:Y202)),$A$571)","v":0},{"$f":"D202*$Z202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA202:AV202)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA202","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB202","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC202","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD202","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE202","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF202","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG202","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH202","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI202","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ202","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK202","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL202","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM202","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN202","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO202","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP202","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ202","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR202","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS202","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT202","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU202","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV202","v":0},{"$f":"SUM(D202:Y202)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D203","v":0},{"$f":"Produktionsanlæg!E203","v":0},{"$f":"Produktionsanlæg!F203","v":0},{"$f":"Produktionsanlæg!G203","v":0},{"$f":"Produktionsanlæg!H203","v":0},{"$f":"Produktionsanlæg!I203","v":0},{"$f":"Produktionsanlæg!J203","v":0},{"$f":"Produktionsanlæg!K203","v":0},{"$f":"Produktionsanlæg!L203","v":0},{"$f":"Produktionsanlæg!M203","v":0},{"$f":"Produktionsanlæg!N203","v":0},{"$f":"Produktionsanlæg!O203","v":0},{"$f":"Produktionsanlæg!P203","v":0},{"$f":"Produktionsanlæg!Q203","v":0},{"$f":"Produktionsanlæg!R203","v":0},{"$f":"Produktionsanlæg!S203","v":0},{"$f":"Produktionsanlæg!T203","v":0},{"$f":"Produktionsanlæg!U203","v":0},{"$f":"Produktionsanlæg!V203","v":0},{"$f":"Produktionsanlæg!W203","v":0},{"$f":"Produktionsanlæg!X203","v":0},{"$f":"Produktionsanlæg!Y203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D203:Y203,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 100","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D204","v":0},{"$f":"Produktionsanlæg!E204","v":0},{"$f":"Produktionsanlæg!F204","v":0},{"$f":"Produktionsanlæg!G204","v":0},{"$f":"Produktionsanlæg!H204","v":0},{"$f":"Produktionsanlæg!I204","v":0},{"$f":"Produktionsanlæg!J204","v":0},{"$f":"Produktionsanlæg!K204","v":0},{"$f":"Produktionsanlæg!L204","v":0},{"$f":"Produktionsanlæg!M204","v":0},{"$f":"Produktionsanlæg!N204","v":0},{"$f":"Produktionsanlæg!O204","v":0},{"$f":"Produktionsanlæg!P204","v":0},{"$f":"Produktionsanlæg!Q204","v":0},{"$f":"Produktionsanlæg!R204","v":0},{"$f":"Produktionsanlæg!S204","v":0},{"$f":"Produktionsanlæg!T204","v":0},{"$f":"Produktionsanlæg!U204","v":0},{"$f":"Produktionsanlæg!V204","v":0},{"$f":"Produktionsanlæg!W204","v":0},{"$f":"Produktionsanlæg!X204","v":0},{"$f":"Produktionsanlæg!Y204","v":0},{"$f":"IF(COUNTIF(D204:Y204,\"<>0\")<=1,IF(SUM(D204:Y204)=0,0,(IF(SUM(D204:Y204)>0,IF(SUM(D204:Y204)<400,(1.2675*45967*SUM(D204:Y204)^(-0.4664)),(IF(SUM(D204:Y204)<2000,(39128*SUM(D204:Y204)^(-0.37661)),IF(SUM(D204:Y204)<5000,18893*SUM(D204:Y204)^(-0.28083),IF(SUM(D204:Y204)<100000,29680*SUM(D204:Y204)^(-0.24475),1773.1))))*100/115)*SUM(D204:Y204)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D204:Y204)),$A$571)","v":0},{"$f":"D204*$Z204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA204","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB204","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC204","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD204","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE204","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF204","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG204","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH204","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI204","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ204","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK204","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL204","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM204","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN204","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO204","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP204","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ204","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR204","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS204","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT204","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU204","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV204","v":0},{"$f":"SUM(D204:Y204)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D205","v":0},{"$f":"Produktionsanlæg!E205","v":0},{"$f":"Produktionsanlæg!F205","v":0},{"$f":"Produktionsanlæg!G205","v":0},{"$f":"Produktionsanlæg!H205","v":0},{"$f":"Produktionsanlæg!I205","v":0},{"$f":"Produktionsanlæg!J205","v":0},{"$f":"Produktionsanlæg!K205","v":0},{"$f":"Produktionsanlæg!L205","v":0},{"$f":"Produktionsanlæg!M205","v":0},{"$f":"Produktionsanlæg!N205","v":0},{"$f":"Produktionsanlæg!O205","v":0},{"$f":"Produktionsanlæg!P205","v":0},{"$f":"Produktionsanlæg!Q205","v":0},{"$f":"Produktionsanlæg!R205","v":0},{"$f":"Produktionsanlæg!S205","v":0},{"$f":"Produktionsanlæg!T205","v":0},{"$f":"Produktionsanlæg!U205","v":0},{"$f":"Produktionsanlæg!V205","v":0},{"$f":"Produktionsanlæg!W205","v":0},{"$f":"Produktionsanlæg!X205","v":0},{"$f":"Produktionsanlæg!Y205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D205:Y205,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 101","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D206","v":0},{"$f":"Produktionsanlæg!E206","v":0},{"$f":"Produktionsanlæg!F206","v":0},{"$f":"Produktionsanlæg!G206","v":0},{"$f":"Produktionsanlæg!H206","v":0},{"$f":"Produktionsanlæg!I206","v":0},{"$f":"Produktionsanlæg!J206","v":0},{"$f":"Produktionsanlæg!K206","v":0},{"$f":"Produktionsanlæg!L206","v":0},{"$f":"Produktionsanlæg!M206","v":0},{"$f":"Produktionsanlæg!N206","v":0},{"$f":"Produktionsanlæg!O206","v":0},{"$f":"Produktionsanlæg!P206","v":0},{"$f":"Produktionsanlæg!Q206","v":0},{"$f":"Produktionsanlæg!R206","v":0},{"$f":"Produktionsanlæg!S206","v":0},{"$f":"Produktionsanlæg!T206","v":0},{"$f":"Produktionsanlæg!U206","v":0},{"$f":"Produktionsanlæg!V206","v":0},{"$f":"Produktionsanlæg!W206","v":0},{"$f":"Produktionsanlæg!X206","v":0},{"$f":"Produktionsanlæg!Y206","v":0},{"$f":"IF(COUNTIF(D206:Y206,\"<>0\")<=1,IF(SUM(D206:Y206)=0,0,(IF(SUM(D206:Y206)>0,IF(SUM(D206:Y206)<400,(1.2675*45967*SUM(D206:Y206)^(-0.4664)),(IF(SUM(D206:Y206)<2000,(39128*SUM(D206:Y206)^(-0.37661)),IF(SUM(D206:Y206)<5000,18893*SUM(D206:Y206)^(-0.28083),IF(SUM(D206:Y206)<100000,29680*SUM(D206:Y206)^(-0.24475),1773.1))))*100/115)*SUM(D206:Y206)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D206:Y206)),$A$571)","v":0},{"$f":"D206*$Z206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA206:AV206)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA206","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB206","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC206","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD206","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE206","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF206","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG206","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH206","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI206","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ206","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK206","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL206","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM206","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN206","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO206","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP206","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ206","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR206","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS206","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT206","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU206","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV206","v":0},{"$f":"SUM(D206:Y206)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D207","v":0},{"$f":"Produktionsanlæg!E207","v":0},{"$f":"Produktionsanlæg!F207","v":0},{"$f":"Produktionsanlæg!G207","v":0},{"$f":"Produktionsanlæg!H207","v":0},{"$f":"Produktionsanlæg!I207","v":0},{"$f":"Produktionsanlæg!J207","v":0},{"$f":"Produktionsanlæg!K207","v":0},{"$f":"Produktionsanlæg!L207","v":0},{"$f":"Produktionsanlæg!M207","v":0},{"$f":"Produktionsanlæg!N207","v":0},{"$f":"Produktionsanlæg!O207","v":0},{"$f":"Produktionsanlæg!P207","v":0},{"$f":"Produktionsanlæg!Q207","v":0},{"$f":"Produktionsanlæg!R207","v":0},{"$f":"Produktionsanlæg!S207","v":0},{"$f":"Produktionsanlæg!T207","v":0},{"$f":"Produktionsanlæg!U207","v":0},{"$f":"Produktionsanlæg!V207","v":0},{"$f":"Produktionsanlæg!W207","v":0},{"$f":"Produktionsanlæg!X207","v":0},{"$f":"Produktionsanlæg!Y207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D207:Y207,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 102","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D208","v":0},{"$f":"Produktionsanlæg!E208","v":0},{"$f":"Produktionsanlæg!F208","v":0},{"$f":"Produktionsanlæg!G208","v":0},{"$f":"Produktionsanlæg!H208","v":0},{"$f":"Produktionsanlæg!I208","v":0},{"$f":"Produktionsanlæg!J208","v":0},{"$f":"Produktionsanlæg!K208","v":0},{"$f":"Produktionsanlæg!L208","v":0},{"$f":"Produktionsanlæg!M208","v":0},{"$f":"Produktionsanlæg!N208","v":0},{"$f":"Produktionsanlæg!O208","v":0},{"$f":"Produktionsanlæg!P208","v":0},{"$f":"Produktionsanlæg!Q208","v":0},{"$f":"Produktionsanlæg!R208","v":0},{"$f":"Produktionsanlæg!S208","v":0},{"$f":"Produktionsanlæg!T208","v":0},{"$f":"Produktionsanlæg!U208","v":0},{"$f":"Produktionsanlæg!V208","v":0},{"$f":"Produktionsanlæg!W208","v":0},{"$f":"Produktionsanlæg!X208","v":0},{"$f":"Produktionsanlæg!Y208","v":0},{"$f":"IF(COUNTIF(D208:Y208,\"<>0\")<=1,IF(SUM(D208:Y208)=0,0,(IF(SUM(D208:Y208)>0,IF(SUM(D208:Y208)<400,(1.2675*45967*SUM(D208:Y208)^(-0.4664)),(IF(SUM(D208:Y208)<2000,(39128*SUM(D208:Y208)^(-0.37661)),IF(SUM(D208:Y208)<5000,18893*SUM(D208:Y208)^(-0.28083),IF(SUM(D208:Y208)<100000,29680*SUM(D208:Y208)^(-0.24475),1773.1))))*100/115)*SUM(D208:Y208)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D208:Y208)),$A$571)","v":0},{"$f":"D208*$Z208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA208:AV208)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA208","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB208","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC208","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD208","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE208","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF208","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG208","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH208","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI208","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ208","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK208","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL208","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM208","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN208","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO208","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP208","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ208","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR208","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS208","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT208","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU208","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV208","v":0},{"$f":"SUM(D208:Y208)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D209","v":0},{"$f":"Produktionsanlæg!E209","v":0},{"$f":"Produktionsanlæg!F209","v":0},{"$f":"Produktionsanlæg!G209","v":0},{"$f":"Produktionsanlæg!H209","v":0},{"$f":"Produktionsanlæg!I209","v":0},{"$f":"Produktionsanlæg!J209","v":0},{"$f":"Produktionsanlæg!K209","v":0},{"$f":"Produktionsanlæg!L209","v":0},{"$f":"Produktionsanlæg!M209","v":0},{"$f":"Produktionsanlæg!N209","v":0},{"$f":"Produktionsanlæg!O209","v":0},{"$f":"Produktionsanlæg!P209","v":0},{"$f":"Produktionsanlæg!Q209","v":0},{"$f":"Produktionsanlæg!R209","v":0},{"$f":"Produktionsanlæg!S209","v":0},{"$f":"Produktionsanlæg!T209","v":0},{"$f":"Produktionsanlæg!U209","v":0},{"$f":"Produktionsanlæg!V209","v":0},{"$f":"Produktionsanlæg!W209","v":0},{"$f":"Produktionsanlæg!X209","v":0},{"$f":"Produktionsanlæg!Y209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D209:Y209,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 103","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D210","v":0},{"$f":"Produktionsanlæg!E210","v":0},{"$f":"Produktionsanlæg!F210","v":0},{"$f":"Produktionsanlæg!G210","v":0},{"$f":"Produktionsanlæg!H210","v":0},{"$f":"Produktionsanlæg!I210","v":0},{"$f":"Produktionsanlæg!J210","v":0},{"$f":"Produktionsanlæg!K210","v":0},{"$f":"Produktionsanlæg!L210","v":0},{"$f":"Produktionsanlæg!M210","v":0},{"$f":"Produktionsanlæg!N210","v":0},{"$f":"Produktionsanlæg!O210","v":0},{"$f":"Produktionsanlæg!P210","v":0},{"$f":"Produktionsanlæg!Q210","v":0},{"$f":"Produktionsanlæg!R210","v":0},{"$f":"Produktionsanlæg!S210","v":0},{"$f":"Produktionsanlæg!T210","v":0},{"$f":"Produktionsanlæg!U210","v":0},{"$f":"Produktionsanlæg!V210","v":0},{"$f":"Produktionsanlæg!W210","v":0},{"$f":"Produktionsanlæg!X210","v":0},{"$f":"Produktionsanlæg!Y210","v":0},{"$f":"IF(COUNTIF(D210:Y210,\"<>0\")<=1,IF(SUM(D210:Y210)=0,0,(IF(SUM(D210:Y210)>0,IF(SUM(D210:Y210)<400,(1.2675*45967*SUM(D210:Y210)^(-0.4664)),(IF(SUM(D210:Y210)<2000,(39128*SUM(D210:Y210)^(-0.37661)),IF(SUM(D210:Y210)<5000,18893*SUM(D210:Y210)^(-0.28083),IF(SUM(D210:Y210)<100000,29680*SUM(D210:Y210)^(-0.24475),1773.1))))*100/115)*SUM(D210:Y210)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D210:Y210)),$A$571)","v":0},{"$f":"D210*$Z210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA210:AV210)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA210","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB210","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC210","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD210","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE210","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF210","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG210","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH210","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI210","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ210","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK210","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL210","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM210","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN210","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO210","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP210","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ210","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR210","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS210","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT210","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU210","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV210","v":0},{"$f":"SUM(D210:Y210)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D211","v":0},{"$f":"Produktionsanlæg!E211","v":0},{"$f":"Produktionsanlæg!F211","v":0},{"$f":"Produktionsanlæg!G211","v":0},{"$f":"Produktionsanlæg!H211","v":0},{"$f":"Produktionsanlæg!I211","v":0},{"$f":"Produktionsanlæg!J211","v":0},{"$f":"Produktionsanlæg!K211","v":0},{"$f":"Produktionsanlæg!L211","v":0},{"$f":"Produktionsanlæg!M211","v":0},{"$f":"Produktionsanlæg!N211","v":0},{"$f":"Produktionsanlæg!O211","v":0},{"$f":"Produktionsanlæg!P211","v":0},{"$f":"Produktionsanlæg!Q211","v":0},{"$f":"Produktionsanlæg!R211","v":0},{"$f":"Produktionsanlæg!S211","v":0},{"$f":"Produktionsanlæg!T211","v":0},{"$f":"Produktionsanlæg!U211","v":0},{"$f":"Produktionsanlæg!V211","v":0},{"$f":"Produktionsanlæg!W211","v":0},{"$f":"Produktionsanlæg!X211","v":0},{"$f":"Produktionsanlæg!Y211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D211:Y211,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 104","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D212","v":0},{"$f":"Produktionsanlæg!E212","v":0},{"$f":"Produktionsanlæg!F212","v":0},{"$f":"Produktionsanlæg!G212","v":0},{"$f":"Produktionsanlæg!H212","v":0},{"$f":"Produktionsanlæg!I212","v":0},{"$f":"Produktionsanlæg!J212","v":0},{"$f":"Produktionsanlæg!K212","v":0},{"$f":"Produktionsanlæg!L212","v":0},{"$f":"Produktionsanlæg!M212","v":0},{"$f":"Produktionsanlæg!N212","v":0},{"$f":"Produktionsanlæg!O212","v":0},{"$f":"Produktionsanlæg!P212","v":0},{"$f":"Produktionsanlæg!Q212","v":0},{"$f":"Produktionsanlæg!R212","v":0},{"$f":"Produktionsanlæg!S212","v":0},{"$f":"Produktionsanlæg!T212","v":0},{"$f":"Produktionsanlæg!U212","v":0},{"$f":"Produktionsanlæg!V212","v":0},{"$f":"Produktionsanlæg!W212","v":0},{"$f":"Produktionsanlæg!X212","v":0},{"$f":"Produktionsanlæg!Y212","v":0},{"$f":"IF(COUNTIF(D212:Y212,\"<>0\")<=1,IF(SUM(D212:Y212)=0,0,(IF(SUM(D212:Y212)>0,IF(SUM(D212:Y212)<400,(1.2675*45967*SUM(D212:Y212)^(-0.4664)),(IF(SUM(D212:Y212)<2000,(39128*SUM(D212:Y212)^(-0.37661)),IF(SUM(D212:Y212)<5000,18893*SUM(D212:Y212)^(-0.28083),IF(SUM(D212:Y212)<100000,29680*SUM(D212:Y212)^(-0.24475),1773.1))))*100/115)*SUM(D212:Y212)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D212:Y212)),$A$571)","v":0},{"$f":"D212*$Z212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA212:AV212)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA212","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB212","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC212","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD212","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE212","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF212","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG212","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH212","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI212","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ212","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK212","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL212","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM212","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN212","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO212","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP212","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ212","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR212","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS212","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT212","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU212","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV212","v":0},{"$f":"SUM(D212:Y212)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D213","v":0},{"$f":"Produktionsanlæg!E213","v":0},{"$f":"Produktionsanlæg!F213","v":0},{"$f":"Produktionsanlæg!G213","v":0},{"$f":"Produktionsanlæg!H213","v":0},{"$f":"Produktionsanlæg!I213","v":0},{"$f":"Produktionsanlæg!J213","v":0},{"$f":"Produktionsanlæg!K213","v":0},{"$f":"Produktionsanlæg!L213","v":0},{"$f":"Produktionsanlæg!M213","v":0},{"$f":"Produktionsanlæg!N213","v":0},{"$f":"Produktionsanlæg!O213","v":0},{"$f":"Produktionsanlæg!P213","v":0},{"$f":"Produktionsanlæg!Q213","v":0},{"$f":"Produktionsanlæg!R213","v":0},{"$f":"Produktionsanlæg!S213","v":0},{"$f":"Produktionsanlæg!T213","v":0},{"$f":"Produktionsanlæg!U213","v":0},{"$f":"Produktionsanlæg!V213","v":0},{"$f":"Produktionsanlæg!W213","v":0},{"$f":"Produktionsanlæg!X213","v":0},{"$f":"Produktionsanlæg!Y213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D213:Y213,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 105","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D214","v":0},{"$f":"Produktionsanlæg!E214","v":0},{"$f":"Produktionsanlæg!F214","v":0},{"$f":"Produktionsanlæg!G214","v":0},{"$f":"Produktionsanlæg!H214","v":0},{"$f":"Produktionsanlæg!I214","v":0},{"$f":"Produktionsanlæg!J214","v":0},{"$f":"Produktionsanlæg!K214","v":0},{"$f":"Produktionsanlæg!L214","v":0},{"$f":"Produktionsanlæg!M214","v":0},{"$f":"Produktionsanlæg!N214","v":0},{"$f":"Produktionsanlæg!O214","v":0},{"$f":"Produktionsanlæg!P214","v":0},{"$f":"Produktionsanlæg!Q214","v":0},{"$f":"Produktionsanlæg!R214","v":0},{"$f":"Produktionsanlæg!S214","v":0},{"$f":"Produktionsanlæg!T214","v":0},{"$f":"Produktionsanlæg!U214","v":0},{"$f":"Produktionsanlæg!V214","v":0},{"$f":"Produktionsanlæg!W214","v":0},{"$f":"Produktionsanlæg!X214","v":0},{"$f":"Produktionsanlæg!Y214","v":0},{"$f":"IF(COUNTIF(D214:Y214,\"<>0\")<=1,IF(SUM(D214:Y214)=0,0,(IF(SUM(D214:Y214)>0,IF(SUM(D214:Y214)<400,(1.2675*45967*SUM(D214:Y214)^(-0.4664)),(IF(SUM(D214:Y214)<2000,(39128*SUM(D214:Y214)^(-0.37661)),IF(SUM(D214:Y214)<5000,18893*SUM(D214:Y214)^(-0.28083),IF(SUM(D214:Y214)<100000,29680*SUM(D214:Y214)^(-0.24475),1773.1))))*100/115)*SUM(D214:Y214)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D214:Y214)),$A$571)","v":0},{"$f":"D214*$Z214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA214:AV214)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV214","v":0},{"$f":"SUM(D214:Y214)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D215","v":0},{"$f":"Produktionsanlæg!E215","v":0},{"$f":"Produktionsanlæg!F215","v":0},{"$f":"Produktionsanlæg!G215","v":0},{"$f":"Produktionsanlæg!H215","v":0},{"$f":"Produktionsanlæg!I215","v":0},{"$f":"Produktionsanlæg!J215","v":0},{"$f":"Produktionsanlæg!K215","v":0},{"$f":"Produktionsanlæg!L215","v":0},{"$f":"Produktionsanlæg!M215","v":0},{"$f":"Produktionsanlæg!N215","v":0},{"$f":"Produktionsanlæg!O215","v":0},{"$f":"Produktionsanlæg!P215","v":0},{"$f":"Produktionsanlæg!Q215","v":0},{"$f":"Produktionsanlæg!R215","v":0},{"$f":"Produktionsanlæg!S215","v":0},{"$f":"Produktionsanlæg!T215","v":0},{"$f":"Produktionsanlæg!U215","v":0},{"$f":"Produktionsanlæg!V215","v":0},{"$f":"Produktionsanlæg!W215","v":0},{"$f":"Produktionsanlæg!X215","v":0},{"$f":"Produktionsanlæg!Y215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D215:Y215,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 106","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D216","v":0},{"$f":"Produktionsanlæg!E216","v":0},{"$f":"Produktionsanlæg!F216","v":0},{"$f":"Produktionsanlæg!G216","v":0},{"$f":"Produktionsanlæg!H216","v":0},{"$f":"Produktionsanlæg!I216","v":0},{"$f":"Produktionsanlæg!J216","v":0},{"$f":"Produktionsanlæg!K216","v":0},{"$f":"Produktionsanlæg!L216","v":0},{"$f":"Produktionsanlæg!M216","v":0},{"$f":"Produktionsanlæg!N216","v":0},{"$f":"Produktionsanlæg!O216","v":0},{"$f":"Produktionsanlæg!P216","v":0},{"$f":"Produktionsanlæg!Q216","v":0},{"$f":"Produktionsanlæg!R216","v":0},{"$f":"Produktionsanlæg!S216","v":0},{"$f":"Produktionsanlæg!T216","v":0},{"$f":"Produktionsanlæg!U216","v":0},{"$f":"Produktionsanlæg!V216","v":0},{"$f":"Produktionsanlæg!W216","v":0},{"$f":"Produktionsanlæg!X216","v":0},{"$f":"Produktionsanlæg!Y216","v":0},{"$f":"IF(COUNTIF(D216:Y216,\"<>0\")<=1,IF(SUM(D216:Y216)=0,0,(IF(SUM(D216:Y216)>0,IF(SUM(D216:Y216)<400,(1.2675*45967*SUM(D216:Y216)^(-0.4664)),(IF(SUM(D216:Y216)<2000,(39128*SUM(D216:Y216)^(-0.37661)),IF(SUM(D216:Y216)<5000,18893*SUM(D216:Y216)^(-0.28083),IF(SUM(D216:Y216)<100000,29680*SUM(D216:Y216)^(-0.24475),1773.1))))*100/115)*SUM(D216:Y216)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D216:Y216)),$A$571)","v":0},{"$f":"D216*$Z216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA216:AV216)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA216","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB216","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC216","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD216","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE216","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF216","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG216","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH216","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI216","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ216","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK216","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL216","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM216","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN216","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO216","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP216","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ216","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR216","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS216","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT216","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU216","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV216","v":0},{"$f":"SUM(D216:Y216)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D217","v":0},{"$f":"Produktionsanlæg!E217","v":0},{"$f":"Produktionsanlæg!F217","v":0},{"$f":"Produktionsanlæg!G217","v":0},{"$f":"Produktionsanlæg!H217","v":0},{"$f":"Produktionsanlæg!I217","v":0},{"$f":"Produktionsanlæg!J217","v":0},{"$f":"Produktionsanlæg!K217","v":0},{"$f":"Produktionsanlæg!L217","v":0},{"$f":"Produktionsanlæg!M217","v":0},{"$f":"Produktionsanlæg!N217","v":0},{"$f":"Produktionsanlæg!O217","v":0},{"$f":"Produktionsanlæg!P217","v":0},{"$f":"Produktionsanlæg!Q217","v":0},{"$f":"Produktionsanlæg!R217","v":0},{"$f":"Produktionsanlæg!S217","v":0},{"$f":"Produktionsanlæg!T217","v":0},{"$f":"Produktionsanlæg!U217","v":0},{"$f":"Produktionsanlæg!V217","v":0},{"$f":"Produktionsanlæg!W217","v":0},{"$f":"Produktionsanlæg!X217","v":0},{"$f":"Produktionsanlæg!Y217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D217:Y217,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 107","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D218","v":0},{"$f":"Produktionsanlæg!E218","v":0},{"$f":"Produktionsanlæg!F218","v":0},{"$f":"Produktionsanlæg!G218","v":0},{"$f":"Produktionsanlæg!H218","v":0},{"$f":"Produktionsanlæg!I218","v":0},{"$f":"Produktionsanlæg!J218","v":0},{"$f":"Produktionsanlæg!K218","v":0},{"$f":"Produktionsanlæg!L218","v":0},{"$f":"Produktionsanlæg!M218","v":0},{"$f":"Produktionsanlæg!N218","v":0},{"$f":"Produktionsanlæg!O218","v":0},{"$f":"Produktionsanlæg!P218","v":0},{"$f":"Produktionsanlæg!Q218","v":0},{"$f":"Produktionsanlæg!R218","v":0},{"$f":"Produktionsanlæg!S218","v":0},{"$f":"Produktionsanlæg!T218","v":0},{"$f":"Produktionsanlæg!U218","v":0},{"$f":"Produktionsanlæg!V218","v":0},{"$f":"Produktionsanlæg!W218","v":0},{"$f":"Produktionsanlæg!X218","v":0},{"$f":"Produktionsanlæg!Y218","v":0},{"$f":"IF(COUNTIF(D218:Y218,\"<>0\")<=1,IF(SUM(D218:Y218)=0,0,(IF(SUM(D218:Y218)>0,IF(SUM(D218:Y218)<400,(1.2675*45967*SUM(D218:Y218)^(-0.4664)),(IF(SUM(D218:Y218)<2000,(39128*SUM(D218:Y218)^(-0.37661)),IF(SUM(D218:Y218)<5000,18893*SUM(D218:Y218)^(-0.28083),IF(SUM(D218:Y218)<100000,29680*SUM(D218:Y218)^(-0.24475),1773.1))))*100/115)*SUM(D218:Y218)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D218:Y218)),$A$571)","v":0},{"$f":"D218*$Z218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA218:AV218)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA218","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB218","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC218","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD218","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE218","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF218","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG218","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH218","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI218","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ218","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK218","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL218","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM218","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN218","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO218","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP218","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ218","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR218","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS218","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT218","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU218","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV218","v":0},{"$f":"SUM(D218:Y218)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D219","v":0},{"$f":"Produktionsanlæg!E219","v":0},{"$f":"Produktionsanlæg!F219","v":0},{"$f":"Produktionsanlæg!G219","v":0},{"$f":"Produktionsanlæg!H219","v":0},{"$f":"Produktionsanlæg!I219","v":0},{"$f":"Produktionsanlæg!J219","v":0},{"$f":"Produktionsanlæg!K219","v":0},{"$f":"Produktionsanlæg!L219","v":0},{"$f":"Produktionsanlæg!M219","v":0},{"$f":"Produktionsanlæg!N219","v":0},{"$f":"Produktionsanlæg!O219","v":0},{"$f":"Produktionsanlæg!P219","v":0},{"$f":"Produktionsanlæg!Q219","v":0},{"$f":"Produktionsanlæg!R219","v":0},{"$f":"Produktionsanlæg!S219","v":0},{"$f":"Produktionsanlæg!T219","v":0},{"$f":"Produktionsanlæg!U219","v":0},{"$f":"Produktionsanlæg!V219","v":0},{"$f":"Produktionsanlæg!W219","v":0},{"$f":"Produktionsanlæg!X219","v":0},{"$f":"Produktionsanlæg!Y219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D219:Y219,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 108","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D220","v":0},{"$f":"Produktionsanlæg!E220","v":0},{"$f":"Produktionsanlæg!F220","v":0},{"$f":"Produktionsanlæg!G220","v":0},{"$f":"Produktionsanlæg!H220","v":0},{"$f":"Produktionsanlæg!I220","v":0},{"$f":"Produktionsanlæg!J220","v":0},{"$f":"Produktionsanlæg!K220","v":0},{"$f":"Produktionsanlæg!L220","v":0},{"$f":"Produktionsanlæg!M220","v":0},{"$f":"Produktionsanlæg!N220","v":0},{"$f":"Produktionsanlæg!O220","v":0},{"$f":"Produktionsanlæg!P220","v":0},{"$f":"Produktionsanlæg!Q220","v":0},{"$f":"Produktionsanlæg!R220","v":0},{"$f":"Produktionsanlæg!S220","v":0},{"$f":"Produktionsanlæg!T220","v":0},{"$f":"Produktionsanlæg!U220","v":0},{"$f":"Produktionsanlæg!V220","v":0},{"$f":"Produktionsanlæg!W220","v":0},{"$f":"Produktionsanlæg!X220","v":0},{"$f":"Produktionsanlæg!Y220","v":0},{"$f":"IF(COUNTIF(D220:Y220,\"<>0\")<=1,IF(SUM(D220:Y220)=0,0,(IF(SUM(D220:Y220)>0,IF(SUM(D220:Y220)<400,(1.2675*45967*SUM(D220:Y220)^(-0.4664)),(IF(SUM(D220:Y220)<2000,(39128*SUM(D220:Y220)^(-0.37661)),IF(SUM(D220:Y220)<5000,18893*SUM(D220:Y220)^(-0.28083),IF(SUM(D220:Y220)<100000,29680*SUM(D220:Y220)^(-0.24475),1773.1))))*100/115)*SUM(D220:Y220)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D220:Y220)),$A$571)","v":0},{"$f":"D220*$Z220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA220:AV220)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA220","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB220","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC220","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD220","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE220","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF220","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG220","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH220","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI220","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ220","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK220","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL220","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM220","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN220","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO220","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP220","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ220","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR220","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS220","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT220","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU220","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV220","v":0},{"$f":"SUM(D220:Y220)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D221","v":0},{"$f":"Produktionsanlæg!E221","v":0},{"$f":"Produktionsanlæg!F221","v":0},{"$f":"Produktionsanlæg!G221","v":0},{"$f":"Produktionsanlæg!H221","v":0},{"$f":"Produktionsanlæg!I221","v":0},{"$f":"Produktionsanlæg!J221","v":0},{"$f":"Produktionsanlæg!K221","v":0},{"$f":"Produktionsanlæg!L221","v":0},{"$f":"Produktionsanlæg!M221","v":0},{"$f":"Produktionsanlæg!N221","v":0},{"$f":"Produktionsanlæg!O221","v":0},{"$f":"Produktionsanlæg!P221","v":0},{"$f":"Produktionsanlæg!Q221","v":0},{"$f":"Produktionsanlæg!R221","v":0},{"$f":"Produktionsanlæg!S221","v":0},{"$f":"Produktionsanlæg!T221","v":0},{"$f":"Produktionsanlæg!U221","v":0},{"$f":"Produktionsanlæg!V221","v":0},{"$f":"Produktionsanlæg!W221","v":0},{"$f":"Produktionsanlæg!X221","v":0},{"$f":"Produktionsanlæg!Y221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D221:Y221,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 109","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D222","v":0},{"$f":"Produktionsanlæg!E222","v":0},{"$f":"Produktionsanlæg!F222","v":0},{"$f":"Produktionsanlæg!G222","v":0},{"$f":"Produktionsanlæg!H222","v":0},{"$f":"Produktionsanlæg!I222","v":0},{"$f":"Produktionsanlæg!J222","v":0},{"$f":"Produktionsanlæg!K222","v":0},{"$f":"Produktionsanlæg!L222","v":0},{"$f":"Produktionsanlæg!M222","v":0},{"$f":"Produktionsanlæg!N222","v":0},{"$f":"Produktionsanlæg!O222","v":0},{"$f":"Produktionsanlæg!P222","v":0},{"$f":"Produktionsanlæg!Q222","v":0},{"$f":"Produktionsanlæg!R222","v":0},{"$f":"Produktionsanlæg!S222","v":0},{"$f":"Produktionsanlæg!T222","v":0},{"$f":"Produktionsanlæg!U222","v":0},{"$f":"Produktionsanlæg!V222","v":0},{"$f":"Produktionsanlæg!W222","v":0},{"$f":"Produktionsanlæg!X222","v":0},{"$f":"Produktionsanlæg!Y222","v":0},{"$f":"IF(COUNTIF(D222:Y222,\"<>0\")<=1,IF(SUM(D222:Y222)=0,0,(IF(SUM(D222:Y222)>0,IF(SUM(D222:Y222)<400,(1.2675*45967*SUM(D222:Y222)^(-0.4664)),(IF(SUM(D222:Y222)<2000,(39128*SUM(D222:Y222)^(-0.37661)),IF(SUM(D222:Y222)<5000,18893*SUM(D222:Y222)^(-0.28083),IF(SUM(D222:Y222)<100000,29680*SUM(D222:Y222)^(-0.24475),1773.1))))*100/115)*SUM(D222:Y222)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D222:Y222)),$A$571)","v":0},{"$f":"D222*$Z222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA222:AV222)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA222","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB222","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC222","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD222","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE222","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF222","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG222","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH222","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI222","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ222","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK222","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL222","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM222","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN222","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO222","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP222","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ222","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR222","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS222","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT222","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU222","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV222","v":0},{"$f":"SUM(D222:Y222)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D223","v":0},{"$f":"Produktionsanlæg!E223","v":0},{"$f":"Produktionsanlæg!F223","v":0},{"$f":"Produktionsanlæg!G223","v":0},{"$f":"Produktionsanlæg!H223","v":0},{"$f":"Produktionsanlæg!I223","v":0},{"$f":"Produktionsanlæg!J223","v":0},{"$f":"Produktionsanlæg!K223","v":0},{"$f":"Produktionsanlæg!L223","v":0},{"$f":"Produktionsanlæg!M223","v":0},{"$f":"Produktionsanlæg!N223","v":0},{"$f":"Produktionsanlæg!O223","v":0},{"$f":"Produktionsanlæg!P223","v":0},{"$f":"Produktionsanlæg!Q223","v":0},{"$f":"Produktionsanlæg!R223","v":0},{"$f":"Produktionsanlæg!S223","v":0},{"$f":"Produktionsanlæg!T223","v":0},{"$f":"Produktionsanlæg!U223","v":0},{"$f":"Produktionsanlæg!V223","v":0},{"$f":"Produktionsanlæg!W223","v":0},{"$f":"Produktionsanlæg!X223","v":0},{"$f":"Produktionsanlæg!Y223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D223:Y223,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 110","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D224","v":0},{"$f":"Produktionsanlæg!E224","v":0},{"$f":"Produktionsanlæg!F224","v":0},{"$f":"Produktionsanlæg!G224","v":0},{"$f":"Produktionsanlæg!H224","v":0},{"$f":"Produktionsanlæg!I224","v":0},{"$f":"Produktionsanlæg!J224","v":0},{"$f":"Produktionsanlæg!K224","v":0},{"$f":"Produktionsanlæg!L224","v":0},{"$f":"Produktionsanlæg!M224","v":0},{"$f":"Produktionsanlæg!N224","v":0},{"$f":"Produktionsanlæg!O224","v":0},{"$f":"Produktionsanlæg!P224","v":0},{"$f":"Produktionsanlæg!Q224","v":0},{"$f":"Produktionsanlæg!R224","v":0},{"$f":"Produktionsanlæg!S224","v":0},{"$f":"Produktionsanlæg!T224","v":0},{"$f":"Produktionsanlæg!U224","v":0},{"$f":"Produktionsanlæg!V224","v":0},{"$f":"Produktionsanlæg!W224","v":0},{"$f":"Produktionsanlæg!X224","v":0},{"$f":"Produktionsanlæg!Y224","v":0},{"$f":"IF(COUNTIF(D224:Y224,\"<>0\")<=1,IF(SUM(D224:Y224)=0,0,(IF(SUM(D224:Y224)>0,IF(SUM(D224:Y224)<400,(1.2675*45967*SUM(D224:Y224)^(-0.4664)),(IF(SUM(D224:Y224)<2000,(39128*SUM(D224:Y224)^(-0.37661)),IF(SUM(D224:Y224)<5000,18893*SUM(D224:Y224)^(-0.28083),IF(SUM(D224:Y224)<100000,29680*SUM(D224:Y224)^(-0.24475),1773.1))))*100/115)*SUM(D224:Y224)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D224:Y224)),$A$571)","v":0},{"$f":"D224*$Z224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA224:AV224)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA224","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB224","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC224","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD224","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE224","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF224","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG224","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH224","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI224","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ224","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK224","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL224","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM224","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN224","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO224","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP224","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ224","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR224","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS224","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT224","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU224","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV224","v":0},{"$f":"SUM(D224:Y224)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D225","v":0},{"$f":"Produktionsanlæg!E225","v":0},{"$f":"Produktionsanlæg!F225","v":0},{"$f":"Produktionsanlæg!G225","v":0},{"$f":"Produktionsanlæg!H225","v":0},{"$f":"Produktionsanlæg!I225","v":0},{"$f":"Produktionsanlæg!J225","v":0},{"$f":"Produktionsanlæg!K225","v":0},{"$f":"Produktionsanlæg!L225","v":0},{"$f":"Produktionsanlæg!M225","v":0},{"$f":"Produktionsanlæg!N225","v":0},{"$f":"Produktionsanlæg!O225","v":0},{"$f":"Produktionsanlæg!P225","v":0},{"$f":"Produktionsanlæg!Q225","v":0},{"$f":"Produktionsanlæg!R225","v":0},{"$f":"Produktionsanlæg!S225","v":0},{"$f":"Produktionsanlæg!T225","v":0},{"$f":"Produktionsanlæg!U225","v":0},{"$f":"Produktionsanlæg!V225","v":0},{"$f":"Produktionsanlæg!W225","v":0},{"$f":"Produktionsanlæg!X225","v":0},{"$f":"Produktionsanlæg!Y225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D225:Y225,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 111","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D226","v":0},{"$f":"Produktionsanlæg!E226","v":0},{"$f":"Produktionsanlæg!F226","v":0},{"$f":"Produktionsanlæg!G226","v":0},{"$f":"Produktionsanlæg!H226","v":0},{"$f":"Produktionsanlæg!I226","v":0},{"$f":"Produktionsanlæg!J226","v":0},{"$f":"Produktionsanlæg!K226","v":0},{"$f":"Produktionsanlæg!L226","v":0},{"$f":"Produktionsanlæg!M226","v":0},{"$f":"Produktionsanlæg!N226","v":0},{"$f":"Produktionsanlæg!O226","v":0},{"$f":"Produktionsanlæg!P226","v":0},{"$f":"Produktionsanlæg!Q226","v":0},{"$f":"Produktionsanlæg!R226","v":0},{"$f":"Produktionsanlæg!S226","v":0},{"$f":"Produktionsanlæg!T226","v":0},{"$f":"Produktionsanlæg!U226","v":0},{"$f":"Produktionsanlæg!V226","v":0},{"$f":"Produktionsanlæg!W226","v":0},{"$f":"Produktionsanlæg!X226","v":0},{"$f":"Produktionsanlæg!Y226","v":0},{"$f":"IF(COUNTIF(D226:Y226,\"<>0\")<=1,IF(SUM(D226:Y226)=0,0,(IF(SUM(D226:Y226)>0,IF(SUM(D226:Y226)<400,(1.2675*45967*SUM(D226:Y226)^(-0.4664)),(IF(SUM(D226:Y226)<2000,(39128*SUM(D226:Y226)^(-0.37661)),IF(SUM(D226:Y226)<5000,18893*SUM(D226:Y226)^(-0.28083),IF(SUM(D226:Y226)<100000,29680*SUM(D226:Y226)^(-0.24475),1773.1))))*100/115)*SUM(D226:Y226)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D226:Y226)),$A$571)","v":0},{"$f":"D226*$Z226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA226:AV226)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA226","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB226","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC226","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD226","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE226","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF226","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG226","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH226","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI226","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ226","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK226","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL226","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM226","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN226","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO226","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP226","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ226","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR226","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS226","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT226","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU226","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV226","v":0},{"$f":"SUM(D226:Y226)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D227","v":0},{"$f":"Produktionsanlæg!E227","v":0},{"$f":"Produktionsanlæg!F227","v":0},{"$f":"Produktionsanlæg!G227","v":0},{"$f":"Produktionsanlæg!H227","v":0},{"$f":"Produktionsanlæg!I227","v":0},{"$f":"Produktionsanlæg!J227","v":0},{"$f":"Produktionsanlæg!K227","v":0},{"$f":"Produktionsanlæg!L227","v":0},{"$f":"Produktionsanlæg!M227","v":0},{"$f":"Produktionsanlæg!N227","v":0},{"$f":"Produktionsanlæg!O227","v":0},{"$f":"Produktionsanlæg!P227","v":0},{"$f":"Produktionsanlæg!Q227","v":0},{"$f":"Produktionsanlæg!R227","v":0},{"$f":"Produktionsanlæg!S227","v":0},{"$f":"Produktionsanlæg!T227","v":0},{"$f":"Produktionsanlæg!U227","v":0},{"$f":"Produktionsanlæg!V227","v":0},{"$f":"Produktionsanlæg!W227","v":0},{"$f":"Produktionsanlæg!X227","v":0},{"$f":"Produktionsanlæg!Y227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D227:Y227,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 112","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D228","v":0},{"$f":"Produktionsanlæg!E228","v":0},{"$f":"Produktionsanlæg!F228","v":0},{"$f":"Produktionsanlæg!G228","v":0},{"$f":"Produktionsanlæg!H228","v":0},{"$f":"Produktionsanlæg!I228","v":0},{"$f":"Produktionsanlæg!J228","v":0},{"$f":"Produktionsanlæg!K228","v":0},{"$f":"Produktionsanlæg!L228","v":0},{"$f":"Produktionsanlæg!M228","v":0},{"$f":"Produktionsanlæg!N228","v":0},{"$f":"Produktionsanlæg!O228","v":0},{"$f":"Produktionsanlæg!P228","v":0},{"$f":"Produktionsanlæg!Q228","v":0},{"$f":"Produktionsanlæg!R228","v":0},{"$f":"Produktionsanlæg!S228","v":0},{"$f":"Produktionsanlæg!T228","v":0},{"$f":"Produktionsanlæg!U228","v":0},{"$f":"Produktionsanlæg!V228","v":0},{"$f":"Produktionsanlæg!W228","v":0},{"$f":"Produktionsanlæg!X228","v":0},{"$f":"Produktionsanlæg!Y228","v":0},{"$f":"IF(COUNTIF(D228:Y228,\"<>0\")<=1,IF(SUM(D228:Y228)=0,0,(IF(SUM(D228:Y228)>0,IF(SUM(D228:Y228)<400,(1.2675*45967*SUM(D228:Y228)^(-0.4664)),(IF(SUM(D228:Y228)<2000,(39128*SUM(D228:Y228)^(-0.37661)),IF(SUM(D228:Y228)<5000,18893*SUM(D228:Y228)^(-0.28083),IF(SUM(D228:Y228)<100000,29680*SUM(D228:Y228)^(-0.24475),1773.1))))*100/115)*SUM(D228:Y228)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D228:Y228)),$A$571)","v":0},{"$f":"D228*$Z228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA228:AV228)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA228","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB228","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC228","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD228","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE228","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF228","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG228","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH228","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI228","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ228","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK228","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL228","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM228","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN228","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO228","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP228","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ228","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR228","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS228","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT228","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU228","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV228","v":0},{"$f":"SUM(D228:Y228)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D229","v":0},{"$f":"Produktionsanlæg!E229","v":0},{"$f":"Produktionsanlæg!F229","v":0},{"$f":"Produktionsanlæg!G229","v":0},{"$f":"Produktionsanlæg!H229","v":0},{"$f":"Produktionsanlæg!I229","v":0},{"$f":"Produktionsanlæg!J229","v":0},{"$f":"Produktionsanlæg!K229","v":0},{"$f":"Produktionsanlæg!L229","v":0},{"$f":"Produktionsanlæg!M229","v":0},{"$f":"Produktionsanlæg!N229","v":0},{"$f":"Produktionsanlæg!O229","v":0},{"$f":"Produktionsanlæg!P229","v":0},{"$f":"Produktionsanlæg!Q229","v":0},{"$f":"Produktionsanlæg!R229","v":0},{"$f":"Produktionsanlæg!S229","v":0},{"$f":"Produktionsanlæg!T229","v":0},{"$f":"Produktionsanlæg!U229","v":0},{"$f":"Produktionsanlæg!V229","v":0},{"$f":"Produktionsanlæg!W229","v":0},{"$f":"Produktionsanlæg!X229","v":0},{"$f":"Produktionsanlæg!Y229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D229:Y229,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 113","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D230","v":0},{"$f":"Produktionsanlæg!E230","v":0},{"$f":"Produktionsanlæg!F230","v":0},{"$f":"Produktionsanlæg!G230","v":0},{"$f":"Produktionsanlæg!H230","v":0},{"$f":"Produktionsanlæg!I230","v":0},{"$f":"Produktionsanlæg!J230","v":0},{"$f":"Produktionsanlæg!K230","v":0},{"$f":"Produktionsanlæg!L230","v":0},{"$f":"Produktionsanlæg!M230","v":0},{"$f":"Produktionsanlæg!N230","v":0},{"$f":"Produktionsanlæg!O230","v":0},{"$f":"Produktionsanlæg!P230","v":0},{"$f":"Produktionsanlæg!Q230","v":0},{"$f":"Produktionsanlæg!R230","v":0},{"$f":"Produktionsanlæg!S230","v":0},{"$f":"Produktionsanlæg!T230","v":0},{"$f":"Produktionsanlæg!U230","v":0},{"$f":"Produktionsanlæg!V230","v":0},{"$f":"Produktionsanlæg!W230","v":0},{"$f":"Produktionsanlæg!X230","v":0},{"$f":"Produktionsanlæg!Y230","v":0},{"$f":"IF(COUNTIF(D230:Y230,\"<>0\")<=1,IF(SUM(D230:Y230)=0,0,(IF(SUM(D230:Y230)>0,IF(SUM(D230:Y230)<400,(1.2675*45967*SUM(D230:Y230)^(-0.4664)),(IF(SUM(D230:Y230)<2000,(39128*SUM(D230:Y230)^(-0.37661)),IF(SUM(D230:Y230)<5000,18893*SUM(D230:Y230)^(-0.28083),IF(SUM(D230:Y230)<100000,29680*SUM(D230:Y230)^(-0.24475),1773.1))))*100/115)*SUM(D230:Y230)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D230:Y230)),$A$571)","v":0},{"$f":"D230*$Z230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA230:AV230)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA230","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB230","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC230","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD230","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE230","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF230","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG230","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH230","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI230","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ230","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK230","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL230","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM230","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN230","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO230","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP230","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ230","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR230","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS230","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT230","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU230","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV230","v":0},{"$f":"SUM(D230:Y230)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D231","v":0},{"$f":"Produktionsanlæg!E231","v":0},{"$f":"Produktionsanlæg!F231","v":0},{"$f":"Produktionsanlæg!G231","v":0},{"$f":"Produktionsanlæg!H231","v":0},{"$f":"Produktionsanlæg!I231","v":0},{"$f":"Produktionsanlæg!J231","v":0},{"$f":"Produktionsanlæg!K231","v":0},{"$f":"Produktionsanlæg!L231","v":0},{"$f":"Produktionsanlæg!M231","v":0},{"$f":"Produktionsanlæg!N231","v":0},{"$f":"Produktionsanlæg!O231","v":0},{"$f":"Produktionsanlæg!P231","v":0},{"$f":"Produktionsanlæg!Q231","v":0},{"$f":"Produktionsanlæg!R231","v":0},{"$f":"Produktionsanlæg!S231","v":0},{"$f":"Produktionsanlæg!T231","v":0},{"$f":"Produktionsanlæg!U231","v":0},{"$f":"Produktionsanlæg!V231","v":0},{"$f":"Produktionsanlæg!W231","v":0},{"$f":"Produktionsanlæg!X231","v":0},{"$f":"Produktionsanlæg!Y231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D231:Y231,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 114","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D232","v":0},{"$f":"Produktionsanlæg!E232","v":0},{"$f":"Produktionsanlæg!F232","v":0},{"$f":"Produktionsanlæg!G232","v":0},{"$f":"Produktionsanlæg!H232","v":0},{"$f":"Produktionsanlæg!I232","v":0},{"$f":"Produktionsanlæg!J232","v":0},{"$f":"Produktionsanlæg!K232","v":0},{"$f":"Produktionsanlæg!L232","v":0},{"$f":"Produktionsanlæg!M232","v":0},{"$f":"Produktionsanlæg!N232","v":0},{"$f":"Produktionsanlæg!O232","v":0},{"$f":"Produktionsanlæg!P232","v":0},{"$f":"Produktionsanlæg!Q232","v":0},{"$f":"Produktionsanlæg!R232","v":0},{"$f":"Produktionsanlæg!S232","v":0},{"$f":"Produktionsanlæg!T232","v":0},{"$f":"Produktionsanlæg!U232","v":0},{"$f":"Produktionsanlæg!V232","v":0},{"$f":"Produktionsanlæg!W232","v":0},{"$f":"Produktionsanlæg!X232","v":0},{"$f":"Produktionsanlæg!Y232","v":0},{"$f":"IF(COUNTIF(D232:Y232,\"<>0\")<=1,IF(SUM(D232:Y232)=0,0,(IF(SUM(D232:Y232)>0,IF(SUM(D232:Y232)<400,(1.2675*45967*SUM(D232:Y232)^(-0.4664)),(IF(SUM(D232:Y232)<2000,(39128*SUM(D232:Y232)^(-0.37661)),IF(SUM(D232:Y232)<5000,18893*SUM(D232:Y232)^(-0.28083),IF(SUM(D232:Y232)<100000,29680*SUM(D232:Y232)^(-0.24475),1773.1))))*100/115)*SUM(D232:Y232)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D232:Y232)),$A$571)","v":0},{"$f":"D232*$Z232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA232:AV232)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV232","v":0},{"$f":"SUM(D232:Y232)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D233","v":0},{"$f":"Produktionsanlæg!E233","v":0},{"$f":"Produktionsanlæg!F233","v":0},{"$f":"Produktionsanlæg!G233","v":0},{"$f":"Produktionsanlæg!H233","v":0},{"$f":"Produktionsanlæg!I233","v":0},{"$f":"Produktionsanlæg!J233","v":0},{"$f":"Produktionsanlæg!K233","v":0},{"$f":"Produktionsanlæg!L233","v":0},{"$f":"Produktionsanlæg!M233","v":0},{"$f":"Produktionsanlæg!N233","v":0},{"$f":"Produktionsanlæg!O233","v":0},{"$f":"Produktionsanlæg!P233","v":0},{"$f":"Produktionsanlæg!Q233","v":0},{"$f":"Produktionsanlæg!R233","v":0},{"$f":"Produktionsanlæg!S233","v":0},{"$f":"Produktionsanlæg!T233","v":0},{"$f":"Produktionsanlæg!U233","v":0},{"$f":"Produktionsanlæg!V233","v":0},{"$f":"Produktionsanlæg!W233","v":0},{"$f":"Produktionsanlæg!X233","v":0},{"$f":"Produktionsanlæg!Y233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D233:Y233,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 115","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D234","v":0},{"$f":"Produktionsanlæg!E234","v":0},{"$f":"Produktionsanlæg!F234","v":0},{"$f":"Produktionsanlæg!G234","v":0},{"$f":"Produktionsanlæg!H234","v":0},{"$f":"Produktionsanlæg!I234","v":0},{"$f":"Produktionsanlæg!J234","v":0},{"$f":"Produktionsanlæg!K234","v":0},{"$f":"Produktionsanlæg!L234","v":0},{"$f":"Produktionsanlæg!M234","v":0},{"$f":"Produktionsanlæg!N234","v":0},{"$f":"Produktionsanlæg!O234","v":0},{"$f":"Produktionsanlæg!P234","v":0},{"$f":"Produktionsanlæg!Q234","v":0},{"$f":"Produktionsanlæg!R234","v":0},{"$f":"Produktionsanlæg!S234","v":0},{"$f":"Produktionsanlæg!T234","v":0},{"$f":"Produktionsanlæg!U234","v":0},{"$f":"Produktionsanlæg!V234","v":0},{"$f":"Produktionsanlæg!W234","v":0},{"$f":"Produktionsanlæg!X234","v":0},{"$f":"Produktionsanlæg!Y234","v":0},{"$f":"IF(COUNTIF(D234:Y234,\"<>0\")<=1,IF(SUM(D234:Y234)=0,0,(IF(SUM(D234:Y234)>0,IF(SUM(D234:Y234)<400,(1.2675*45967*SUM(D234:Y234)^(-0.4664)),(IF(SUM(D234:Y234)<2000,(39128*SUM(D234:Y234)^(-0.37661)),IF(SUM(D234:Y234)<5000,18893*SUM(D234:Y234)^(-0.28083),IF(SUM(D234:Y234)<100000,29680*SUM(D234:Y234)^(-0.24475),1773.1))))*100/115)*SUM(D234:Y234)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D234:Y234)),$A$571)","v":0},{"$f":"D234*$Z234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA234:AV234)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA234","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB234","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC234","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD234","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE234","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF234","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG234","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH234","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI234","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ234","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK234","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL234","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM234","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN234","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO234","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP234","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ234","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR234","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS234","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT234","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU234","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV234","v":0},{"$f":"SUM(D234:Y234)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D235","v":0},{"$f":"Produktionsanlæg!E235","v":0},{"$f":"Produktionsanlæg!F235","v":0},{"$f":"Produktionsanlæg!G235","v":0},{"$f":"Produktionsanlæg!H235","v":0},{"$f":"Produktionsanlæg!I235","v":0},{"$f":"Produktionsanlæg!J235","v":0},{"$f":"Produktionsanlæg!K235","v":0},{"$f":"Produktionsanlæg!L235","v":0},{"$f":"Produktionsanlæg!M235","v":0},{"$f":"Produktionsanlæg!N235","v":0},{"$f":"Produktionsanlæg!O235","v":0},{"$f":"Produktionsanlæg!P235","v":0},{"$f":"Produktionsanlæg!Q235","v":0},{"$f":"Produktionsanlæg!R235","v":0},{"$f":"Produktionsanlæg!S235","v":0},{"$f":"Produktionsanlæg!T235","v":0},{"$f":"Produktionsanlæg!U235","v":0},{"$f":"Produktionsanlæg!V235","v":0},{"$f":"Produktionsanlæg!W235","v":0},{"$f":"Produktionsanlæg!X235","v":0},{"$f":"Produktionsanlæg!Y235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D235:Y235,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 116","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D236","v":0},{"$f":"Produktionsanlæg!E236","v":0},{"$f":"Produktionsanlæg!F236","v":0},{"$f":"Produktionsanlæg!G236","v":0},{"$f":"Produktionsanlæg!H236","v":0},{"$f":"Produktionsanlæg!I236","v":0},{"$f":"Produktionsanlæg!J236","v":0},{"$f":"Produktionsanlæg!K236","v":0},{"$f":"Produktionsanlæg!L236","v":0},{"$f":"Produktionsanlæg!M236","v":0},{"$f":"Produktionsanlæg!N236","v":0},{"$f":"Produktionsanlæg!O236","v":0},{"$f":"Produktionsanlæg!P236","v":0},{"$f":"Produktionsanlæg!Q236","v":0},{"$f":"Produktionsanlæg!R236","v":0},{"$f":"Produktionsanlæg!S236","v":0},{"$f":"Produktionsanlæg!T236","v":0},{"$f":"Produktionsanlæg!U236","v":0},{"$f":"Produktionsanlæg!V236","v":0},{"$f":"Produktionsanlæg!W236","v":0},{"$f":"Produktionsanlæg!X236","v":0},{"$f":"Produktionsanlæg!Y236","v":0},{"$f":"IF(COUNTIF(D236:Y236,\"<>0\")<=1,IF(SUM(D236:Y236)=0,0,(IF(SUM(D236:Y236)>0,IF(SUM(D236:Y236)<400,(1.2675*45967*SUM(D236:Y236)^(-0.4664)),(IF(SUM(D236:Y236)<2000,(39128*SUM(D236:Y236)^(-0.37661)),IF(SUM(D236:Y236)<5000,18893*SUM(D236:Y236)^(-0.28083),IF(SUM(D236:Y236)<100000,29680*SUM(D236:Y236)^(-0.24475),1773.1))))*100/115)*SUM(D236:Y236)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D236:Y236)),$A$571)","v":0},{"$f":"D236*$Z236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA236:AV236)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA236","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB236","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC236","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD236","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE236","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF236","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG236","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH236","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI236","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ236","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK236","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL236","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM236","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN236","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO236","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP236","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ236","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR236","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS236","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT236","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU236","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV236","v":0},{"$f":"SUM(D236:Y236)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D237","v":0},{"$f":"Produktionsanlæg!E237","v":0},{"$f":"Produktionsanlæg!F237","v":0},{"$f":"Produktionsanlæg!G237","v":0},{"$f":"Produktionsanlæg!H237","v":0},{"$f":"Produktionsanlæg!I237","v":0},{"$f":"Produktionsanlæg!J237","v":0},{"$f":"Produktionsanlæg!K237","v":0},{"$f":"Produktionsanlæg!L237","v":0},{"$f":"Produktionsanlæg!M237","v":0},{"$f":"Produktionsanlæg!N237","v":0},{"$f":"Produktionsanlæg!O237","v":0},{"$f":"Produktionsanlæg!P237","v":0},{"$f":"Produktionsanlæg!Q237","v":0},{"$f":"Produktionsanlæg!R237","v":0},{"$f":"Produktionsanlæg!S237","v":0},{"$f":"Produktionsanlæg!T237","v":0},{"$f":"Produktionsanlæg!U237","v":0},{"$f":"Produktionsanlæg!V237","v":0},{"$f":"Produktionsanlæg!W237","v":0},{"$f":"Produktionsanlæg!X237","v":0},{"$f":"Produktionsanlæg!Y237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D237:Y237,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 117","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D238","v":0},{"$f":"Produktionsanlæg!E238","v":0},{"$f":"Produktionsanlæg!F238","v":0},{"$f":"Produktionsanlæg!G238","v":0},{"$f":"Produktionsanlæg!H238","v":0},{"$f":"Produktionsanlæg!I238","v":0},{"$f":"Produktionsanlæg!J238","v":0},{"$f":"Produktionsanlæg!K238","v":0},{"$f":"Produktionsanlæg!L238","v":0},{"$f":"Produktionsanlæg!M238","v":0},{"$f":"Produktionsanlæg!N238","v":0},{"$f":"Produktionsanlæg!O238","v":0},{"$f":"Produktionsanlæg!P238","v":0},{"$f":"Produktionsanlæg!Q238","v":0},{"$f":"Produktionsanlæg!R238","v":0},{"$f":"Produktionsanlæg!S238","v":0},{"$f":"Produktionsanlæg!T238","v":0},{"$f":"Produktionsanlæg!U238","v":0},{"$f":"Produktionsanlæg!V238","v":0},{"$f":"Produktionsanlæg!W238","v":0},{"$f":"Produktionsanlæg!X238","v":0},{"$f":"Produktionsanlæg!Y238","v":0},{"$f":"IF(COUNTIF(D238:Y238,\"<>0\")<=1,IF(SUM(D238:Y238)=0,0,(IF(SUM(D238:Y238)>0,IF(SUM(D238:Y238)<400,(1.2675*45967*SUM(D238:Y238)^(-0.4664)),(IF(SUM(D238:Y238)<2000,(39128*SUM(D238:Y238)^(-0.37661)),IF(SUM(D238:Y238)<5000,18893*SUM(D238:Y238)^(-0.28083),IF(SUM(D238:Y238)<100000,29680*SUM(D238:Y238)^(-0.24475),1773.1))))*100/115)*SUM(D238:Y238)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D238:Y238)),$A$571)","v":0},{"$f":"D238*$Z238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA238:AV238)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA238","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB238","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC238","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD238","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE238","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF238","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG238","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH238","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI238","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ238","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK238","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL238","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM238","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN238","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO238","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP238","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ238","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR238","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS238","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT238","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU238","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV238","v":0},{"$f":"SUM(D238:Y238)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D239","v":0},{"$f":"Produktionsanlæg!E239","v":0},{"$f":"Produktionsanlæg!F239","v":0},{"$f":"Produktionsanlæg!G239","v":0},{"$f":"Produktionsanlæg!H239","v":0},{"$f":"Produktionsanlæg!I239","v":0},{"$f":"Produktionsanlæg!J239","v":0},{"$f":"Produktionsanlæg!K239","v":0},{"$f":"Produktionsanlæg!L239","v":0},{"$f":"Produktionsanlæg!M239","v":0},{"$f":"Produktionsanlæg!N239","v":0},{"$f":"Produktionsanlæg!O239","v":0},{"$f":"Produktionsanlæg!P239","v":0},{"$f":"Produktionsanlæg!Q239","v":0},{"$f":"Produktionsanlæg!R239","v":0},{"$f":"Produktionsanlæg!S239","v":0},{"$f":"Produktionsanlæg!T239","v":0},{"$f":"Produktionsanlæg!U239","v":0},{"$f":"Produktionsanlæg!V239","v":0},{"$f":"Produktionsanlæg!W239","v":0},{"$f":"Produktionsanlæg!X239","v":0},{"$f":"Produktionsanlæg!Y239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D239:Y239,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 118","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D240","v":0},{"$f":"Produktionsanlæg!E240","v":0},{"$f":"Produktionsanlæg!F240","v":0},{"$f":"Produktionsanlæg!G240","v":0},{"$f":"Produktionsanlæg!H240","v":0},{"$f":"Produktionsanlæg!I240","v":0},{"$f":"Produktionsanlæg!J240","v":0},{"$f":"Produktionsanlæg!K240","v":0},{"$f":"Produktionsanlæg!L240","v":0},{"$f":"Produktionsanlæg!M240","v":0},{"$f":"Produktionsanlæg!N240","v":0},{"$f":"Produktionsanlæg!O240","v":0},{"$f":"Produktionsanlæg!P240","v":0},{"$f":"Produktionsanlæg!Q240","v":0},{"$f":"Produktionsanlæg!R240","v":0},{"$f":"Produktionsanlæg!S240","v":0},{"$f":"Produktionsanlæg!T240","v":0},{"$f":"Produktionsanlæg!U240","v":0},{"$f":"Produktionsanlæg!V240","v":0},{"$f":"Produktionsanlæg!W240","v":0},{"$f":"Produktionsanlæg!X240","v":0},{"$f":"Produktionsanlæg!Y240","v":0},{"$f":"IF(COUNTIF(D240:Y240,\"<>0\")<=1,IF(SUM(D240:Y240)=0,0,(IF(SUM(D240:Y240)>0,IF(SUM(D240:Y240)<400,(1.2675*45967*SUM(D240:Y240)^(-0.4664)),(IF(SUM(D240:Y240)<2000,(39128*SUM(D240:Y240)^(-0.37661)),IF(SUM(D240:Y240)<5000,18893*SUM(D240:Y240)^(-0.28083),IF(SUM(D240:Y240)<100000,29680*SUM(D240:Y240)^(-0.24475),1773.1))))*100/115)*SUM(D240:Y240)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D240:Y240)),$A$571)","v":0},{"$f":"D240*$Z240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA240:AV240)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA240","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB240","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC240","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD240","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE240","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF240","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG240","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH240","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI240","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ240","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK240","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL240","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM240","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN240","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO240","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP240","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ240","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR240","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS240","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT240","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU240","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV240","v":0},{"$f":"SUM(D240:Y240)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D241","v":0},{"$f":"Produktionsanlæg!E241","v":0},{"$f":"Produktionsanlæg!F241","v":0},{"$f":"Produktionsanlæg!G241","v":0},{"$f":"Produktionsanlæg!H241","v":0},{"$f":"Produktionsanlæg!I241","v":0},{"$f":"Produktionsanlæg!J241","v":0},{"$f":"Produktionsanlæg!K241","v":0},{"$f":"Produktionsanlæg!L241","v":0},{"$f":"Produktionsanlæg!M241","v":0},{"$f":"Produktionsanlæg!N241","v":0},{"$f":"Produktionsanlæg!O241","v":0},{"$f":"Produktionsanlæg!P241","v":0},{"$f":"Produktionsanlæg!Q241","v":0},{"$f":"Produktionsanlæg!R241","v":0},{"$f":"Produktionsanlæg!S241","v":0},{"$f":"Produktionsanlæg!T241","v":0},{"$f":"Produktionsanlæg!U241","v":0},{"$f":"Produktionsanlæg!V241","v":0},{"$f":"Produktionsanlæg!W241","v":0},{"$f":"Produktionsanlæg!X241","v":0},{"$f":"Produktionsanlæg!Y241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D241:Y241,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 119","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D242","v":0},{"$f":"Produktionsanlæg!E242","v":0},{"$f":"Produktionsanlæg!F242","v":0},{"$f":"Produktionsanlæg!G242","v":0},{"$f":"Produktionsanlæg!H242","v":0},{"$f":"Produktionsanlæg!I242","v":0},{"$f":"Produktionsanlæg!J242","v":0},{"$f":"Produktionsanlæg!K242","v":0},{"$f":"Produktionsanlæg!L242","v":0},{"$f":"Produktionsanlæg!M242","v":0},{"$f":"Produktionsanlæg!N242","v":0},{"$f":"Produktionsanlæg!O242","v":0},{"$f":"Produktionsanlæg!P242","v":0},{"$f":"Produktionsanlæg!Q242","v":0},{"$f":"Produktionsanlæg!R242","v":0},{"$f":"Produktionsanlæg!S242","v":0},{"$f":"Produktionsanlæg!T242","v":0},{"$f":"Produktionsanlæg!U242","v":0},{"$f":"Produktionsanlæg!V242","v":0},{"$f":"Produktionsanlæg!W242","v":0},{"$f":"Produktionsanlæg!X242","v":0},{"$f":"Produktionsanlæg!Y242","v":0},{"$f":"IF(COUNTIF(D242:Y242,\"<>0\")<=1,IF(SUM(D242:Y242)=0,0,(IF(SUM(D242:Y242)>0,IF(SUM(D242:Y242)<400,(1.2675*45967*SUM(D242:Y242)^(-0.4664)),(IF(SUM(D242:Y242)<2000,(39128*SUM(D242:Y242)^(-0.37661)),IF(SUM(D242:Y242)<5000,18893*SUM(D242:Y242)^(-0.28083),IF(SUM(D242:Y242)<100000,29680*SUM(D242:Y242)^(-0.24475),1773.1))))*100/115)*SUM(D242:Y242)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D242:Y242)),$A$571)","v":0},{"$f":"D242*$Z242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA242:AV242)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA242","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB242","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC242","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD242","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE242","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF242","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG242","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH242","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI242","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ242","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK242","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL242","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM242","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN242","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO242","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP242","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ242","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR242","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS242","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT242","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU242","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV242","v":0},{"$f":"SUM(D242:Y242)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D243","v":0},{"$f":"Produktionsanlæg!E243","v":0},{"$f":"Produktionsanlæg!F243","v":0},{"$f":"Produktionsanlæg!G243","v":0},{"$f":"Produktionsanlæg!H243","v":0},{"$f":"Produktionsanlæg!I243","v":0},{"$f":"Produktionsanlæg!J243","v":0},{"$f":"Produktionsanlæg!K243","v":0},{"$f":"Produktionsanlæg!L243","v":0},{"$f":"Produktionsanlæg!M243","v":0},{"$f":"Produktionsanlæg!N243","v":0},{"$f":"Produktionsanlæg!O243","v":0},{"$f":"Produktionsanlæg!P243","v":0},{"$f":"Produktionsanlæg!Q243","v":0},{"$f":"Produktionsanlæg!R243","v":0},{"$f":"Produktionsanlæg!S243","v":0},{"$f":"Produktionsanlæg!T243","v":0},{"$f":"Produktionsanlæg!U243","v":0},{"$f":"Produktionsanlæg!V243","v":0},{"$f":"Produktionsanlæg!W243","v":0},{"$f":"Produktionsanlæg!X243","v":0},{"$f":"Produktionsanlæg!Y243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D243:Y243,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 120","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D244","v":0},{"$f":"Produktionsanlæg!E244","v":0},{"$f":"Produktionsanlæg!F244","v":0},{"$f":"Produktionsanlæg!G244","v":0},{"$f":"Produktionsanlæg!H244","v":0},{"$f":"Produktionsanlæg!I244","v":0},{"$f":"Produktionsanlæg!J244","v":0},{"$f":"Produktionsanlæg!K244","v":0},{"$f":"Produktionsanlæg!L244","v":0},{"$f":"Produktionsanlæg!M244","v":0},{"$f":"Produktionsanlæg!N244","v":0},{"$f":"Produktionsanlæg!O244","v":0},{"$f":"Produktionsanlæg!P244","v":0},{"$f":"Produktionsanlæg!Q244","v":0},{"$f":"Produktionsanlæg!R244","v":0},{"$f":"Produktionsanlæg!S244","v":0},{"$f":"Produktionsanlæg!T244","v":0},{"$f":"Produktionsanlæg!U244","v":0},{"$f":"Produktionsanlæg!V244","v":0},{"$f":"Produktionsanlæg!W244","v":0},{"$f":"Produktionsanlæg!X244","v":0},{"$f":"Produktionsanlæg!Y244","v":0},{"$f":"IF(COUNTIF(D244:Y244,\"<>0\")<=1,IF(SUM(D244:Y244)=0,0,(IF(SUM(D244:Y244)>0,IF(SUM(D244:Y244)<400,(1.2675*45967*SUM(D244:Y244)^(-0.4664)),(IF(SUM(D244:Y244)<2000,(39128*SUM(D244:Y244)^(-0.37661)),IF(SUM(D244:Y244)<5000,18893*SUM(D244:Y244)^(-0.28083),IF(SUM(D244:Y244)<100000,29680*SUM(D244:Y244)^(-0.24475),1773.1))))*100/115)*SUM(D244:Y244)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D244:Y244)),$A$571)","v":0},{"$f":"D244*$Z244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA244:AV244)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA244","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB244","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC244","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD244","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE244","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF244","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG244","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH244","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI244","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ244","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK244","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL244","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM244","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN244","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO244","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP244","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ244","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR244","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS244","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT244","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU244","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV244","v":0},{"$f":"SUM(D244:Y244)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D245","v":0},{"$f":"Produktionsanlæg!E245","v":0},{"$f":"Produktionsanlæg!F245","v":0},{"$f":"Produktionsanlæg!G245","v":0},{"$f":"Produktionsanlæg!H245","v":0},{"$f":"Produktionsanlæg!I245","v":0},{"$f":"Produktionsanlæg!J245","v":0},{"$f":"Produktionsanlæg!K245","v":0},{"$f":"Produktionsanlæg!L245","v":0},{"$f":"Produktionsanlæg!M245","v":0},{"$f":"Produktionsanlæg!N245","v":0},{"$f":"Produktionsanlæg!O245","v":0},{"$f":"Produktionsanlæg!P245","v":0},{"$f":"Produktionsanlæg!Q245","v":0},{"$f":"Produktionsanlæg!R245","v":0},{"$f":"Produktionsanlæg!S245","v":0},{"$f":"Produktionsanlæg!T245","v":0},{"$f":"Produktionsanlæg!U245","v":0},{"$f":"Produktionsanlæg!V245","v":0},{"$f":"Produktionsanlæg!W245","v":0},{"$f":"Produktionsanlæg!X245","v":0},{"$f":"Produktionsanlæg!Y245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D245:Y245,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 121","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D246","v":0},{"$f":"Produktionsanlæg!E246","v":0},{"$f":"Produktionsanlæg!F246","v":0},{"$f":"Produktionsanlæg!G246","v":0},{"$f":"Produktionsanlæg!H246","v":0},{"$f":"Produktionsanlæg!I246","v":0},{"$f":"Produktionsanlæg!J246","v":0},{"$f":"Produktionsanlæg!K246","v":0},{"$f":"Produktionsanlæg!L246","v":0},{"$f":"Produktionsanlæg!M246","v":0},{"$f":"Produktionsanlæg!N246","v":0},{"$f":"Produktionsanlæg!O246","v":0},{"$f":"Produktionsanlæg!P246","v":0},{"$f":"Produktionsanlæg!Q246","v":0},{"$f":"Produktionsanlæg!R246","v":0},{"$f":"Produktionsanlæg!S246","v":0},{"$f":"Produktionsanlæg!T246","v":0},{"$f":"Produktionsanlæg!U246","v":0},{"$f":"Produktionsanlæg!V246","v":0},{"$f":"Produktionsanlæg!W246","v":0},{"$f":"Produktionsanlæg!X246","v":0},{"$f":"Produktionsanlæg!Y246","v":0},{"$f":"IF(COUNTIF(D246:Y246,\"<>0\")<=1,IF(SUM(D246:Y246)=0,0,(IF(SUM(D246:Y246)>0,IF(SUM(D246:Y246)<400,(1.2675*45967*SUM(D246:Y246)^(-0.4664)),(IF(SUM(D246:Y246)<2000,(39128*SUM(D246:Y246)^(-0.37661)),IF(SUM(D246:Y246)<5000,18893*SUM(D246:Y246)^(-0.28083),IF(SUM(D246:Y246)<100000,29680*SUM(D246:Y246)^(-0.24475),1773.1))))*100/115)*SUM(D246:Y246)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D246:Y246)),$A$571)","v":0},{"$f":"D246*$Z246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA246:AV246)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA246","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB246","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC246","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD246","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE246","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF246","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG246","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH246","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI246","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ246","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK246","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL246","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM246","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN246","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO246","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP246","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ246","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR246","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS246","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT246","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU246","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV246","v":0},{"$f":"SUM(D246:Y246)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D247","v":0},{"$f":"Produktionsanlæg!E247","v":0},{"$f":"Produktionsanlæg!F247","v":0},{"$f":"Produktionsanlæg!G247","v":0},{"$f":"Produktionsanlæg!H247","v":0},{"$f":"Produktionsanlæg!I247","v":0},{"$f":"Produktionsanlæg!J247","v":0},{"$f":"Produktionsanlæg!K247","v":0},{"$f":"Produktionsanlæg!L247","v":0},{"$f":"Produktionsanlæg!M247","v":0},{"$f":"Produktionsanlæg!N247","v":0},{"$f":"Produktionsanlæg!O247","v":0},{"$f":"Produktionsanlæg!P247","v":0},{"$f":"Produktionsanlæg!Q247","v":0},{"$f":"Produktionsanlæg!R247","v":0},{"$f":"Produktionsanlæg!S247","v":0},{"$f":"Produktionsanlæg!T247","v":0},{"$f":"Produktionsanlæg!U247","v":0},{"$f":"Produktionsanlæg!V247","v":0},{"$f":"Produktionsanlæg!W247","v":0},{"$f":"Produktionsanlæg!X247","v":0},{"$f":"Produktionsanlæg!Y247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D247:Y247,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 122","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D248","v":0},{"$f":"Produktionsanlæg!E248","v":0},{"$f":"Produktionsanlæg!F248","v":0},{"$f":"Produktionsanlæg!G248","v":0},{"$f":"Produktionsanlæg!H248","v":0},{"$f":"Produktionsanlæg!I248","v":0},{"$f":"Produktionsanlæg!J248","v":0},{"$f":"Produktionsanlæg!K248","v":0},{"$f":"Produktionsanlæg!L248","v":0},{"$f":"Produktionsanlæg!M248","v":0},{"$f":"Produktionsanlæg!N248","v":0},{"$f":"Produktionsanlæg!O248","v":0},{"$f":"Produktionsanlæg!P248","v":0},{"$f":"Produktionsanlæg!Q248","v":0},{"$f":"Produktionsanlæg!R248","v":0},{"$f":"Produktionsanlæg!S248","v":0},{"$f":"Produktionsanlæg!T248","v":0},{"$f":"Produktionsanlæg!U248","v":0},{"$f":"Produktionsanlæg!V248","v":0},{"$f":"Produktionsanlæg!W248","v":0},{"$f":"Produktionsanlæg!X248","v":0},{"$f":"Produktionsanlæg!Y248","v":0},{"$f":"IF(COUNTIF(D248:Y248,\"<>0\")<=1,IF(SUM(D248:Y248)=0,0,(IF(SUM(D248:Y248)>0,IF(SUM(D248:Y248)<400,(1.2675*45967*SUM(D248:Y248)^(-0.4664)),(IF(SUM(D248:Y248)<2000,(39128*SUM(D248:Y248)^(-0.37661)),IF(SUM(D248:Y248)<5000,18893*SUM(D248:Y248)^(-0.28083),IF(SUM(D248:Y248)<100000,29680*SUM(D248:Y248)^(-0.24475),1773.1))))*100/115)*SUM(D248:Y248)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D248:Y248)),$A$571)","v":0},{"$f":"D248*$Z248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA248:AV248)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA248","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB248","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC248","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD248","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE248","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF248","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG248","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH248","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI248","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ248","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK248","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL248","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM248","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN248","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO248","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP248","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ248","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR248","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS248","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT248","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU248","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV248","v":0},{"$f":"SUM(D248:Y248)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D249","v":0},{"$f":"Produktionsanlæg!E249","v":0},{"$f":"Produktionsanlæg!F249","v":0},{"$f":"Produktionsanlæg!G249","v":0},{"$f":"Produktionsanlæg!H249","v":0},{"$f":"Produktionsanlæg!I249","v":0},{"$f":"Produktionsanlæg!J249","v":0},{"$f":"Produktionsanlæg!K249","v":0},{"$f":"Produktionsanlæg!L249","v":0},{"$f":"Produktionsanlæg!M249","v":0},{"$f":"Produktionsanlæg!N249","v":0},{"$f":"Produktionsanlæg!O249","v":0},{"$f":"Produktionsanlæg!P249","v":0},{"$f":"Produktionsanlæg!Q249","v":0},{"$f":"Produktionsanlæg!R249","v":0},{"$f":"Produktionsanlæg!S249","v":0},{"$f":"Produktionsanlæg!T249","v":0},{"$f":"Produktionsanlæg!U249","v":0},{"$f":"Produktionsanlæg!V249","v":0},{"$f":"Produktionsanlæg!W249","v":0},{"$f":"Produktionsanlæg!X249","v":0},{"$f":"Produktionsanlæg!Y249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D249:Y249,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 123","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D250","v":0},{"$f":"Produktionsanlæg!E250","v":0},{"$f":"Produktionsanlæg!F250","v":0},{"$f":"Produktionsanlæg!G250","v":0},{"$f":"Produktionsanlæg!H250","v":0},{"$f":"Produktionsanlæg!I250","v":0},{"$f":"Produktionsanlæg!J250","v":0},{"$f":"Produktionsanlæg!K250","v":0},{"$f":"Produktionsanlæg!L250","v":0},{"$f":"Produktionsanlæg!M250","v":0},{"$f":"Produktionsanlæg!N250","v":0},{"$f":"Produktionsanlæg!O250","v":0},{"$f":"Produktionsanlæg!P250","v":0},{"$f":"Produktionsanlæg!Q250","v":0},{"$f":"Produktionsanlæg!R250","v":0},{"$f":"Produktionsanlæg!S250","v":0},{"$f":"Produktionsanlæg!T250","v":0},{"$f":"Produktionsanlæg!U250","v":0},{"$f":"Produktionsanlæg!V250","v":0},{"$f":"Produktionsanlæg!W250","v":0},{"$f":"Produktionsanlæg!X250","v":0},{"$f":"Produktionsanlæg!Y250","v":0},{"$f":"IF(COUNTIF(D250:Y250,\"<>0\")<=1,IF(SUM(D250:Y250)=0,0,(IF(SUM(D250:Y250)>0,IF(SUM(D250:Y250)<400,(1.2675*45967*SUM(D250:Y250)^(-0.4664)),(IF(SUM(D250:Y250)<2000,(39128*SUM(D250:Y250)^(-0.37661)),IF(SUM(D250:Y250)<5000,18893*SUM(D250:Y250)^(-0.28083),IF(SUM(D250:Y250)<100000,29680*SUM(D250:Y250)^(-0.24475),1773.1))))*100/115)*SUM(D250:Y250)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D250:Y250)),$A$571)","v":0},{"$f":"D250*$Z250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA250:AV250)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA250","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB250","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC250","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD250","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE250","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF250","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG250","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH250","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI250","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ250","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK250","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL250","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM250","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN250","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO250","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP250","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ250","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR250","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS250","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT250","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU250","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV250","v":0},{"$f":"SUM(D250:Y250)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D251","v":0},{"$f":"Produktionsanlæg!E251","v":0},{"$f":"Produktionsanlæg!F251","v":0},{"$f":"Produktionsanlæg!G251","v":0},{"$f":"Produktionsanlæg!H251","v":0},{"$f":"Produktionsanlæg!I251","v":0},{"$f":"Produktionsanlæg!J251","v":0},{"$f":"Produktionsanlæg!K251","v":0},{"$f":"Produktionsanlæg!L251","v":0},{"$f":"Produktionsanlæg!M251","v":0},{"$f":"Produktionsanlæg!N251","v":0},{"$f":"Produktionsanlæg!O251","v":0},{"$f":"Produktionsanlæg!P251","v":0},{"$f":"Produktionsanlæg!Q251","v":0},{"$f":"Produktionsanlæg!R251","v":0},{"$f":"Produktionsanlæg!S251","v":0},{"$f":"Produktionsanlæg!T251","v":0},{"$f":"Produktionsanlæg!U251","v":0},{"$f":"Produktionsanlæg!V251","v":0},{"$f":"Produktionsanlæg!W251","v":0},{"$f":"Produktionsanlæg!X251","v":0},{"$f":"Produktionsanlæg!Y251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D251:Y251,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 124","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D252","v":0},{"$f":"Produktionsanlæg!E252","v":0},{"$f":"Produktionsanlæg!F252","v":0},{"$f":"Produktionsanlæg!G252","v":0},{"$f":"Produktionsanlæg!H252","v":0},{"$f":"Produktionsanlæg!I252","v":0},{"$f":"Produktionsanlæg!J252","v":0},{"$f":"Produktionsanlæg!K252","v":0},{"$f":"Produktionsanlæg!L252","v":0},{"$f":"Produktionsanlæg!M252","v":0},{"$f":"Produktionsanlæg!N252","v":0},{"$f":"Produktionsanlæg!O252","v":0},{"$f":"Produktionsanlæg!P252","v":0},{"$f":"Produktionsanlæg!Q252","v":0},{"$f":"Produktionsanlæg!R252","v":0},{"$f":"Produktionsanlæg!S252","v":0},{"$f":"Produktionsanlæg!T252","v":0},{"$f":"Produktionsanlæg!U252","v":0},{"$f":"Produktionsanlæg!V252","v":0},{"$f":"Produktionsanlæg!W252","v":0},{"$f":"Produktionsanlæg!X252","v":0},{"$f":"Produktionsanlæg!Y252","v":0},{"$f":"IF(COUNTIF(D252:Y252,\"<>0\")<=1,IF(SUM(D252:Y252)=0,0,(IF(SUM(D252:Y252)>0,IF(SUM(D252:Y252)<400,(1.2675*45967*SUM(D252:Y252)^(-0.4664)),(IF(SUM(D252:Y252)<2000,(39128*SUM(D252:Y252)^(-0.37661)),IF(SUM(D252:Y252)<5000,18893*SUM(D252:Y252)^(-0.28083),IF(SUM(D252:Y252)<100000,29680*SUM(D252:Y252)^(-0.24475),1773.1))))*100/115)*SUM(D252:Y252)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D252:Y252)),$A$571)","v":0},{"$f":"D252*$Z252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA252:AV252)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA252","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB252","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC252","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD252","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE252","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF252","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG252","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH252","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI252","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ252","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK252","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL252","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM252","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN252","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO252","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP252","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ252","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR252","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS252","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT252","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU252","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV252","v":0},{"$f":"SUM(D252:Y252)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D253","v":0},{"$f":"Produktionsanlæg!E253","v":0},{"$f":"Produktionsanlæg!F253","v":0},{"$f":"Produktionsanlæg!G253","v":0},{"$f":"Produktionsanlæg!H253","v":0},{"$f":"Produktionsanlæg!I253","v":0},{"$f":"Produktionsanlæg!J253","v":0},{"$f":"Produktionsanlæg!K253","v":0},{"$f":"Produktionsanlæg!L253","v":0},{"$f":"Produktionsanlæg!M253","v":0},{"$f":"Produktionsanlæg!N253","v":0},{"$f":"Produktionsanlæg!O253","v":0},{"$f":"Produktionsanlæg!P253","v":0},{"$f":"Produktionsanlæg!Q253","v":0},{"$f":"Produktionsanlæg!R253","v":0},{"$f":"Produktionsanlæg!S253","v":0},{"$f":"Produktionsanlæg!T253","v":0},{"$f":"Produktionsanlæg!U253","v":0},{"$f":"Produktionsanlæg!V253","v":0},{"$f":"Produktionsanlæg!W253","v":0},{"$f":"Produktionsanlæg!X253","v":0},{"$f":"Produktionsanlæg!Y253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D253:Y253,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 125","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D254","v":0},{"$f":"Produktionsanlæg!E254","v":0},{"$f":"Produktionsanlæg!F254","v":0},{"$f":"Produktionsanlæg!G254","v":0},{"$f":"Produktionsanlæg!H254","v":0},{"$f":"Produktionsanlæg!I254","v":0},{"$f":"Produktionsanlæg!J254","v":0},{"$f":"Produktionsanlæg!K254","v":0},{"$f":"Produktionsanlæg!L254","v":0},{"$f":"Produktionsanlæg!M254","v":0},{"$f":"Produktionsanlæg!N254","v":0},{"$f":"Produktionsanlæg!O254","v":0},{"$f":"Produktionsanlæg!P254","v":0},{"$f":"Produktionsanlæg!Q254","v":0},{"$f":"Produktionsanlæg!R254","v":0},{"$f":"Produktionsanlæg!S254","v":0},{"$f":"Produktionsanlæg!T254","v":0},{"$f":"Produktionsanlæg!U254","v":0},{"$f":"Produktionsanlæg!V254","v":0},{"$f":"Produktionsanlæg!W254","v":0},{"$f":"Produktionsanlæg!X254","v":0},{"$f":"Produktionsanlæg!Y254","v":0},{"$f":"IF(COUNTIF(D254:Y254,\"<>0\")<=1,IF(SUM(D254:Y254)=0,0,(IF(SUM(D254:Y254)>0,IF(SUM(D254:Y254)<400,(1.2675*45967*SUM(D254:Y254)^(-0.4664)),(IF(SUM(D254:Y254)<2000,(39128*SUM(D254:Y254)^(-0.37661)),IF(SUM(D254:Y254)<5000,18893*SUM(D254:Y254)^(-0.28083),IF(SUM(D254:Y254)<100000,29680*SUM(D254:Y254)^(-0.24475),1773.1))))*100/115)*SUM(D254:Y254)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D254:Y254)),$A$571)","v":0},{"$f":"D254*$Z254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA254:AV254)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA254","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB254","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC254","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD254","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE254","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF254","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG254","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH254","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI254","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ254","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK254","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL254","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM254","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN254","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO254","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP254","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ254","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR254","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS254","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT254","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU254","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV254","v":0},{"$f":"SUM(D254:Y254)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D255","v":0},{"$f":"Produktionsanlæg!E255","v":0},{"$f":"Produktionsanlæg!F255","v":0},{"$f":"Produktionsanlæg!G255","v":0},{"$f":"Produktionsanlæg!H255","v":0},{"$f":"Produktionsanlæg!I255","v":0},{"$f":"Produktionsanlæg!J255","v":0},{"$f":"Produktionsanlæg!K255","v":0},{"$f":"Produktionsanlæg!L255","v":0},{"$f":"Produktionsanlæg!M255","v":0},{"$f":"Produktionsanlæg!N255","v":0},{"$f":"Produktionsanlæg!O255","v":0},{"$f":"Produktionsanlæg!P255","v":0},{"$f":"Produktionsanlæg!Q255","v":0},{"$f":"Produktionsanlæg!R255","v":0},{"$f":"Produktionsanlæg!S255","v":0},{"$f":"Produktionsanlæg!T255","v":0},{"$f":"Produktionsanlæg!U255","v":0},{"$f":"Produktionsanlæg!V255","v":0},{"$f":"Produktionsanlæg!W255","v":0},{"$f":"Produktionsanlæg!X255","v":0},{"$f":"Produktionsanlæg!Y255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D255:Y255,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 126","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D256","v":0},{"$f":"Produktionsanlæg!E256","v":0},{"$f":"Produktionsanlæg!F256","v":0},{"$f":"Produktionsanlæg!G256","v":0},{"$f":"Produktionsanlæg!H256","v":0},{"$f":"Produktionsanlæg!I256","v":0},{"$f":"Produktionsanlæg!J256","v":0},{"$f":"Produktionsanlæg!K256","v":0},{"$f":"Produktionsanlæg!L256","v":0},{"$f":"Produktionsanlæg!M256","v":0},{"$f":"Produktionsanlæg!N256","v":0},{"$f":"Produktionsanlæg!O256","v":0},{"$f":"Produktionsanlæg!P256","v":0},{"$f":"Produktionsanlæg!Q256","v":0},{"$f":"Produktionsanlæg!R256","v":0},{"$f":"Produktionsanlæg!S256","v":0},{"$f":"Produktionsanlæg!T256","v":0},{"$f":"Produktionsanlæg!U256","v":0},{"$f":"Produktionsanlæg!V256","v":0},{"$f":"Produktionsanlæg!W256","v":0},{"$f":"Produktionsanlæg!X256","v":0},{"$f":"Produktionsanlæg!Y256","v":0},{"$f":"IF(COUNTIF(D256:Y256,\"<>0\")<=1,IF(SUM(D256:Y256)=0,0,(IF(SUM(D256:Y256)>0,IF(SUM(D256:Y256)<400,(1.2675*45967*SUM(D256:Y256)^(-0.4664)),(IF(SUM(D256:Y256)<2000,(39128*SUM(D256:Y256)^(-0.37661)),IF(SUM(D256:Y256)<5000,18893*SUM(D256:Y256)^(-0.28083),IF(SUM(D256:Y256)<100000,29680*SUM(D256:Y256)^(-0.24475),1773.1))))*100/115)*SUM(D256:Y256)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D256:Y256)),$A$571)","v":0},{"$f":"D256*$Z256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA256:AV256)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA256","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB256","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC256","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD256","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE256","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF256","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG256","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH256","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI256","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ256","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK256","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL256","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM256","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN256","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO256","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP256","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ256","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR256","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS256","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT256","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU256","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV256","v":0},{"$f":"SUM(D256:Y256)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D257","v":0},{"$f":"Produktionsanlæg!E257","v":0},{"$f":"Produktionsanlæg!F257","v":0},{"$f":"Produktionsanlæg!G257","v":0},{"$f":"Produktionsanlæg!H257","v":0},{"$f":"Produktionsanlæg!I257","v":0},{"$f":"Produktionsanlæg!J257","v":0},{"$f":"Produktionsanlæg!K257","v":0},{"$f":"Produktionsanlæg!L257","v":0},{"$f":"Produktionsanlæg!M257","v":0},{"$f":"Produktionsanlæg!N257","v":0},{"$f":"Produktionsanlæg!O257","v":0},{"$f":"Produktionsanlæg!P257","v":0},{"$f":"Produktionsanlæg!Q257","v":0},{"$f":"Produktionsanlæg!R257","v":0},{"$f":"Produktionsanlæg!S257","v":0},{"$f":"Produktionsanlæg!T257","v":0},{"$f":"Produktionsanlæg!U257","v":0},{"$f":"Produktionsanlæg!V257","v":0},{"$f":"Produktionsanlæg!W257","v":0},{"$f":"Produktionsanlæg!X257","v":0},{"$f":"Produktionsanlæg!Y257","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D257:Y257,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 127","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D258","v":0},{"$f":"Produktionsanlæg!E258","v":0},{"$f":"Produktionsanlæg!F258","v":0},{"$f":"Produktionsanlæg!G258","v":0},{"$f":"Produktionsanlæg!H258","v":0},{"$f":"Produktionsanlæg!I258","v":0},{"$f":"Produktionsanlæg!J258","v":0},{"$f":"Produktionsanlæg!K258","v":0},{"$f":"Produktionsanlæg!L258","v":0},{"$f":"Produktionsanlæg!M258","v":0},{"$f":"Produktionsanlæg!N258","v":0},{"$f":"Produktionsanlæg!O258","v":0},{"$f":"Produktionsanlæg!P258","v":0},{"$f":"Produktionsanlæg!Q258","v":0},{"$f":"Produktionsanlæg!R258","v":0},{"$f":"Produktionsanlæg!S258","v":0},{"$f":"Produktionsanlæg!T258","v":0},{"$f":"Produktionsanlæg!U258","v":0},{"$f":"Produktionsanlæg!V258","v":0},{"$f":"Produktionsanlæg!W258","v":0},{"$f":"Produktionsanlæg!X258","v":0},{"$f":"Produktionsanlæg!Y258","v":0},{"$f":"IF(COUNTIF(D258:Y258,\"<>0\")<=1,IF(SUM(D258:Y258)=0,0,(IF(SUM(D258:Y258)>0,IF(SUM(D258:Y258)<400,(1.2675*45967*SUM(D258:Y258)^(-0.4664)),(IF(SUM(D258:Y258)<2000,(39128*SUM(D258:Y258)^(-0.37661)),IF(SUM(D258:Y258)<5000,18893*SUM(D258:Y258)^(-0.28083),IF(SUM(D258:Y258)<100000,29680*SUM(D258:Y258)^(-0.24475),1773.1))))*100/115)*SUM(D258:Y258)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D258:Y258)),$A$571)","v":0},{"$f":"D258*$Z258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA258:AV258)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK258","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV258","v":0},{"$f":"SUM(D258:Y258)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D259","v":0},{"$f":"Produktionsanlæg!E259","v":0},{"$f":"Produktionsanlæg!F259","v":0},{"$f":"Produktionsanlæg!G259","v":0},{"$f":"Produktionsanlæg!H259","v":0},{"$f":"Produktionsanlæg!I259","v":0},{"$f":"Produktionsanlæg!J259","v":0},{"$f":"Produktionsanlæg!K259","v":0},{"$f":"Produktionsanlæg!L259","v":0},{"$f":"Produktionsanlæg!M259","v":0},{"$f":"Produktionsanlæg!N259","v":0},{"$f":"Produktionsanlæg!O259","v":0},{"$f":"Produktionsanlæg!P259","v":0},{"$f":"Produktionsanlæg!Q259","v":0},{"$f":"Produktionsanlæg!R259","v":0},{"$f":"Produktionsanlæg!S259","v":0},{"$f":"Produktionsanlæg!T259","v":0},{"$f":"Produktionsanlæg!U259","v":0},{"$f":"Produktionsanlæg!V259","v":0},{"$f":"Produktionsanlæg!W259","v":0},{"$f":"Produktionsanlæg!X259","v":0},{"$f":"Produktionsanlæg!Y259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D259:Y259,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 128","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D260","v":0},{"$f":"Produktionsanlæg!E260","v":0},{"$f":"Produktionsanlæg!F260","v":0},{"$f":"Produktionsanlæg!G260","v":0},{"$f":"Produktionsanlæg!H260","v":0},{"$f":"Produktionsanlæg!I260","v":0},{"$f":"Produktionsanlæg!J260","v":0},{"$f":"Produktionsanlæg!K260","v":0},{"$f":"Produktionsanlæg!L260","v":0},{"$f":"Produktionsanlæg!M260","v":0},{"$f":"Produktionsanlæg!N260","v":0},{"$f":"Produktionsanlæg!O260","v":0},{"$f":"Produktionsanlæg!P260","v":0},{"$f":"Produktionsanlæg!Q260","v":0},{"$f":"Produktionsanlæg!R260","v":0},{"$f":"Produktionsanlæg!S260","v":0},{"$f":"Produktionsanlæg!T260","v":0},{"$f":"Produktionsanlæg!U260","v":0},{"$f":"Produktionsanlæg!V260","v":0},{"$f":"Produktionsanlæg!W260","v":0},{"$f":"Produktionsanlæg!X260","v":0},{"$f":"Produktionsanlæg!Y260","v":0},{"$f":"IF(COUNTIF(D260:Y260,\"<>0\")<=1,IF(SUM(D260:Y260)=0,0,(IF(SUM(D260:Y260)>0,IF(SUM(D260:Y260)<400,(1.2675*45967*SUM(D260:Y260)^(-0.4664)),(IF(SUM(D260:Y260)<2000,(39128*SUM(D260:Y260)^(-0.37661)),IF(SUM(D260:Y260)<5000,18893*SUM(D260:Y260)^(-0.28083),IF(SUM(D260:Y260)<100000,29680*SUM(D260:Y260)^(-0.24475),1773.1))))*100/115)*SUM(D260:Y260)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D260:Y260)),$A$571)","v":0},{"$f":"D260*$Z260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA260:AV260)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA260","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB260","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC260","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD260","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE260","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF260","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG260","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH260","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI260","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ260","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK260","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL260","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM260","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN260","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO260","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP260","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ260","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR260","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS260","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT260","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU260","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV260","v":0},{"$f":"SUM(D260:Y260)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D261","v":0},{"$f":"Produktionsanlæg!E261","v":0},{"$f":"Produktionsanlæg!F261","v":0},{"$f":"Produktionsanlæg!G261","v":0},{"$f":"Produktionsanlæg!H261","v":0},{"$f":"Produktionsanlæg!I261","v":0},{"$f":"Produktionsanlæg!J261","v":0},{"$f":"Produktionsanlæg!K261","v":0},{"$f":"Produktionsanlæg!L261","v":0},{"$f":"Produktionsanlæg!M261","v":0},{"$f":"Produktionsanlæg!N261","v":0},{"$f":"Produktionsanlæg!O261","v":0},{"$f":"Produktionsanlæg!P261","v":0},{"$f":"Produktionsanlæg!Q261","v":0},{"$f":"Produktionsanlæg!R261","v":0},{"$f":"Produktionsanlæg!S261","v":0},{"$f":"Produktionsanlæg!T261","v":0},{"$f":"Produktionsanlæg!U261","v":0},{"$f":"Produktionsanlæg!V261","v":0},{"$f":"Produktionsanlæg!W261","v":0},{"$f":"Produktionsanlæg!X261","v":0},{"$f":"Produktionsanlæg!Y261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D261:Y261,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 129","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D262","v":0},{"$f":"Produktionsanlæg!E262","v":0},{"$f":"Produktionsanlæg!F262","v":0},{"$f":"Produktionsanlæg!G262","v":0},{"$f":"Produktionsanlæg!H262","v":0},{"$f":"Produktionsanlæg!I262","v":0},{"$f":"Produktionsanlæg!J262","v":0},{"$f":"Produktionsanlæg!K262","v":0},{"$f":"Produktionsanlæg!L262","v":0},{"$f":"Produktionsanlæg!M262","v":0},{"$f":"Produktionsanlæg!N262","v":0},{"$f":"Produktionsanlæg!O262","v":0},{"$f":"Produktionsanlæg!P262","v":0},{"$f":"Produktionsanlæg!Q262","v":0},{"$f":"Produktionsanlæg!R262","v":0},{"$f":"Produktionsanlæg!S262","v":0},{"$f":"Produktionsanlæg!T262","v":0},{"$f":"Produktionsanlæg!U262","v":0},{"$f":"Produktionsanlæg!V262","v":0},{"$f":"Produktionsanlæg!W262","v":0},{"$f":"Produktionsanlæg!X262","v":0},{"$f":"Produktionsanlæg!Y262","v":0},{"$f":"IF(COUNTIF(D262:Y262,\"<>0\")<=1,IF(SUM(D262:Y262)=0,0,(IF(SUM(D262:Y262)>0,IF(SUM(D262:Y262)<400,(1.2675*45967*SUM(D262:Y262)^(-0.4664)),(IF(SUM(D262:Y262)<2000,(39128*SUM(D262:Y262)^(-0.37661)),IF(SUM(D262:Y262)<5000,18893*SUM(D262:Y262)^(-0.28083),IF(SUM(D262:Y262)<100000,29680*SUM(D262:Y262)^(-0.24475),1773.1))))*100/115)*SUM(D262:Y262)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D262:Y262)),$A$571)","v":0},{"$f":"D262*$Z262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA262:AV262)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA262","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB262","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC262","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD262","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE262","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF262","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG262","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH262","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI262","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ262","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK262","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL262","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM262","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN262","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO262","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP262","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ262","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR262","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS262","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT262","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU262","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV262","v":0},{"$f":"SUM(D262:Y262)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D263","v":0},{"$f":"Produktionsanlæg!E263","v":0},{"$f":"Produktionsanlæg!F263","v":0},{"$f":"Produktionsanlæg!G263","v":0},{"$f":"Produktionsanlæg!H263","v":0},{"$f":"Produktionsanlæg!I263","v":0},{"$f":"Produktionsanlæg!J263","v":0},{"$f":"Produktionsanlæg!K263","v":0},{"$f":"Produktionsanlæg!L263","v":0},{"$f":"Produktionsanlæg!M263","v":0},{"$f":"Produktionsanlæg!N263","v":0},{"$f":"Produktionsanlæg!O263","v":0},{"$f":"Produktionsanlæg!P263","v":0},{"$f":"Produktionsanlæg!Q263","v":0},{"$f":"Produktionsanlæg!R263","v":0},{"$f":"Produktionsanlæg!S263","v":0},{"$f":"Produktionsanlæg!T263","v":0},{"$f":"Produktionsanlæg!U263","v":0},{"$f":"Produktionsanlæg!V263","v":0},{"$f":"Produktionsanlæg!W263","v":0},{"$f":"Produktionsanlæg!X263","v":0},{"$f":"Produktionsanlæg!Y263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D263:Y263,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 130","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D264","v":0},{"$f":"Produktionsanlæg!E264","v":0},{"$f":"Produktionsanlæg!F264","v":0},{"$f":"Produktionsanlæg!G264","v":0},{"$f":"Produktionsanlæg!H264","v":0},{"$f":"Produktionsanlæg!I264","v":0},{"$f":"Produktionsanlæg!J264","v":0},{"$f":"Produktionsanlæg!K264","v":0},{"$f":"Produktionsanlæg!L264","v":0},{"$f":"Produktionsanlæg!M264","v":0},{"$f":"Produktionsanlæg!N264","v":0},{"$f":"Produktionsanlæg!O264","v":0},{"$f":"Produktionsanlæg!P264","v":0},{"$f":"Produktionsanlæg!Q264","v":0},{"$f":"Produktionsanlæg!R264","v":0},{"$f":"Produktionsanlæg!S264","v":0},{"$f":"Produktionsanlæg!T264","v":0},{"$f":"Produktionsanlæg!U264","v":0},{"$f":"Produktionsanlæg!V264","v":0},{"$f":"Produktionsanlæg!W264","v":0},{"$f":"Produktionsanlæg!X264","v":0},{"$f":"Produktionsanlæg!Y264","v":0},{"$f":"IF(COUNTIF(D264:Y264,\"<>0\")<=1,IF(SUM(D264:Y264)=0,0,(IF(SUM(D264:Y264)>0,IF(SUM(D264:Y264)<400,(1.2675*45967*SUM(D264:Y264)^(-0.4664)),(IF(SUM(D264:Y264)<2000,(39128*SUM(D264:Y264)^(-0.37661)),IF(SUM(D264:Y264)<5000,18893*SUM(D264:Y264)^(-0.28083),IF(SUM(D264:Y264)<100000,29680*SUM(D264:Y264)^(-0.24475),1773.1))))*100/115)*SUM(D264:Y264)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D264:Y264)),$A$571)","v":0},{"$f":"D264*$Z264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA264:AV264)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA264","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB264","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC264","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD264","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE264","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF264","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG264","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH264","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI264","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ264","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK264","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL264","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM264","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN264","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO264","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP264","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ264","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR264","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS264","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT264","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU264","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV264","v":0},{"$f":"SUM(D264:Y264)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D265","v":0},{"$f":"Produktionsanlæg!E265","v":0},{"$f":"Produktionsanlæg!F265","v":0},{"$f":"Produktionsanlæg!G265","v":0},{"$f":"Produktionsanlæg!H265","v":0},{"$f":"Produktionsanlæg!I265","v":0},{"$f":"Produktionsanlæg!J265","v":0},{"$f":"Produktionsanlæg!K265","v":0},{"$f":"Produktionsanlæg!L265","v":0},{"$f":"Produktionsanlæg!M265","v":0},{"$f":"Produktionsanlæg!N265","v":0},{"$f":"Produktionsanlæg!O265","v":0},{"$f":"Produktionsanlæg!P265","v":0},{"$f":"Produktionsanlæg!Q265","v":0},{"$f":"Produktionsanlæg!R265","v":0},{"$f":"Produktionsanlæg!S265","v":0},{"$f":"Produktionsanlæg!T265","v":0},{"$f":"Produktionsanlæg!U265","v":0},{"$f":"Produktionsanlæg!V265","v":0},{"$f":"Produktionsanlæg!W265","v":0},{"$f":"Produktionsanlæg!X265","v":0},{"$f":"Produktionsanlæg!Y265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D265:Y265,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 131","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D266","v":0},{"$f":"Produktionsanlæg!E266","v":0},{"$f":"Produktionsanlæg!F266","v":0},{"$f":"Produktionsanlæg!G266","v":0},{"$f":"Produktionsanlæg!H266","v":0},{"$f":"Produktionsanlæg!I266","v":0},{"$f":"Produktionsanlæg!J266","v":0},{"$f":"Produktionsanlæg!K266","v":0},{"$f":"Produktionsanlæg!L266","v":0},{"$f":"Produktionsanlæg!M266","v":0},{"$f":"Produktionsanlæg!N266","v":0},{"$f":"Produktionsanlæg!O266","v":0},{"$f":"Produktionsanlæg!P266","v":0},{"$f":"Produktionsanlæg!Q266","v":0},{"$f":"Produktionsanlæg!R266","v":0},{"$f":"Produktionsanlæg!S266","v":0},{"$f":"Produktionsanlæg!T266","v":0},{"$f":"Produktionsanlæg!U266","v":0},{"$f":"Produktionsanlæg!V266","v":0},{"$f":"Produktionsanlæg!W266","v":0},{"$f":"Produktionsanlæg!X266","v":0},{"$f":"Produktionsanlæg!Y266","v":0},{"$f":"IF(COUNTIF(D266:Y266,\"<>0\")<=1,IF(SUM(D266:Y266)=0,0,(IF(SUM(D266:Y266)>0,IF(SUM(D266:Y266)<400,(1.2675*45967*SUM(D266:Y266)^(-0.4664)),(IF(SUM(D266:Y266)<2000,(39128*SUM(D266:Y266)^(-0.37661)),IF(SUM(D266:Y266)<5000,18893*SUM(D266:Y266)^(-0.28083),IF(SUM(D266:Y266)<100000,29680*SUM(D266:Y266)^(-0.24475),1773.1))))*100/115)*SUM(D266:Y266)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D266:Y266)),$A$571)","v":0},{"$f":"D266*$Z266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA266:AV266)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA266","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB266","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC266","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD266","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE266","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF266","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG266","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH266","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI266","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ266","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK266","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL266","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM266","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN266","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO266","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP266","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ266","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR266","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS266","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT266","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU266","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV266","v":0},{"$f":"SUM(D266:Y266)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D267","v":0},{"$f":"Produktionsanlæg!E267","v":0},{"$f":"Produktionsanlæg!F267","v":0},{"$f":"Produktionsanlæg!G267","v":0},{"$f":"Produktionsanlæg!H267","v":0},{"$f":"Produktionsanlæg!I267","v":0},{"$f":"Produktionsanlæg!J267","v":0},{"$f":"Produktionsanlæg!K267","v":0},{"$f":"Produktionsanlæg!L267","v":0},{"$f":"Produktionsanlæg!M267","v":0},{"$f":"Produktionsanlæg!N267","v":0},{"$f":"Produktionsanlæg!O267","v":0},{"$f":"Produktionsanlæg!P267","v":0},{"$f":"Produktionsanlæg!Q267","v":0},{"$f":"Produktionsanlæg!R267","v":0},{"$f":"Produktionsanlæg!S267","v":0},{"$f":"Produktionsanlæg!T267","v":0},{"$f":"Produktionsanlæg!U267","v":0},{"$f":"Produktionsanlæg!V267","v":0},{"$f":"Produktionsanlæg!W267","v":0},{"$f":"Produktionsanlæg!X267","v":0},{"$f":"Produktionsanlæg!Y267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D267:Y267,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 132","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D268","v":0},{"$f":"Produktionsanlæg!E268","v":0},{"$f":"Produktionsanlæg!F268","v":0},{"$f":"Produktionsanlæg!G268","v":0},{"$f":"Produktionsanlæg!H268","v":0},{"$f":"Produktionsanlæg!I268","v":0},{"$f":"Produktionsanlæg!J268","v":0},{"$f":"Produktionsanlæg!K268","v":0},{"$f":"Produktionsanlæg!L268","v":0},{"$f":"Produktionsanlæg!M268","v":0},{"$f":"Produktionsanlæg!N268","v":0},{"$f":"Produktionsanlæg!O268","v":0},{"$f":"Produktionsanlæg!P268","v":0},{"$f":"Produktionsanlæg!Q268","v":0},{"$f":"Produktionsanlæg!R268","v":0},{"$f":"Produktionsanlæg!S268","v":0},{"$f":"Produktionsanlæg!T268","v":0},{"$f":"Produktionsanlæg!U268","v":0},{"$f":"Produktionsanlæg!V268","v":0},{"$f":"Produktionsanlæg!W268","v":0},{"$f":"Produktionsanlæg!X268","v":0},{"$f":"Produktionsanlæg!Y268","v":0},{"$f":"IF(COUNTIF(D268:Y268,\"<>0\")<=1,IF(SUM(D268:Y268)=0,0,(IF(SUM(D268:Y268)>0,IF(SUM(D268:Y268)<400,(1.2675*45967*SUM(D268:Y268)^(-0.4664)),(IF(SUM(D268:Y268)<2000,(39128*SUM(D268:Y268)^(-0.37661)),IF(SUM(D268:Y268)<5000,18893*SUM(D268:Y268)^(-0.28083),IF(SUM(D268:Y268)<100000,29680*SUM(D268:Y268)^(-0.24475),1773.1))))*100/115)*SUM(D268:Y268)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D268:Y268)),$A$571)","v":0},{"$f":"D268*$Z268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA268:AV268)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA268","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB268","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC268","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD268","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE268","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF268","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG268","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH268","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI268","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ268","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK268","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL268","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM268","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN268","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO268","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP268","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ268","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR268","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS268","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT268","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU268","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV268","v":0},{"$f":"SUM(D268:Y268)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D269","v":0},{"$f":"Produktionsanlæg!E269","v":0},{"$f":"Produktionsanlæg!F269","v":0},{"$f":"Produktionsanlæg!G269","v":0},{"$f":"Produktionsanlæg!H269","v":0},{"$f":"Produktionsanlæg!I269","v":0},{"$f":"Produktionsanlæg!J269","v":0},{"$f":"Produktionsanlæg!K269","v":0},{"$f":"Produktionsanlæg!L269","v":0},{"$f":"Produktionsanlæg!M269","v":0},{"$f":"Produktionsanlæg!N269","v":0},{"$f":"Produktionsanlæg!O269","v":0},{"$f":"Produktionsanlæg!P269","v":0},{"$f":"Produktionsanlæg!Q269","v":0},{"$f":"Produktionsanlæg!R269","v":0},{"$f":"Produktionsanlæg!S269","v":0},{"$f":"Produktionsanlæg!T269","v":0},{"$f":"Produktionsanlæg!U269","v":0},{"$f":"Produktionsanlæg!V269","v":0},{"$f":"Produktionsanlæg!W269","v":0},{"$f":"Produktionsanlæg!X269","v":0},{"$f":"Produktionsanlæg!Y269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D269:Y269,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 133","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D270","v":0},{"$f":"Produktionsanlæg!E270","v":0},{"$f":"Produktionsanlæg!F270","v":0},{"$f":"Produktionsanlæg!G270","v":0},{"$f":"Produktionsanlæg!H270","v":0},{"$f":"Produktionsanlæg!I270","v":0},{"$f":"Produktionsanlæg!J270","v":0},{"$f":"Produktionsanlæg!K270","v":0},{"$f":"Produktionsanlæg!L270","v":0},{"$f":"Produktionsanlæg!M270","v":0},{"$f":"Produktionsanlæg!N270","v":0},{"$f":"Produktionsanlæg!O270","v":0},{"$f":"Produktionsanlæg!P270","v":0},{"$f":"Produktionsanlæg!Q270","v":0},{"$f":"Produktionsanlæg!R270","v":0},{"$f":"Produktionsanlæg!S270","v":0},{"$f":"Produktionsanlæg!T270","v":0},{"$f":"Produktionsanlæg!U270","v":0},{"$f":"Produktionsanlæg!V270","v":0},{"$f":"Produktionsanlæg!W270","v":0},{"$f":"Produktionsanlæg!X270","v":0},{"$f":"Produktionsanlæg!Y270","v":0},{"$f":"IF(COUNTIF(D270:Y270,\"<>0\")<=1,IF(SUM(D270:Y270)=0,0,(IF(SUM(D270:Y270)>0,IF(SUM(D270:Y270)<400,(1.2675*45967*SUM(D270:Y270)^(-0.4664)),(IF(SUM(D270:Y270)<2000,(39128*SUM(D270:Y270)^(-0.37661)),IF(SUM(D270:Y270)<5000,18893*SUM(D270:Y270)^(-0.28083),IF(SUM(D270:Y270)<100000,29680*SUM(D270:Y270)^(-0.24475),1773.1))))*100/115)*SUM(D270:Y270)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D270:Y270)),$A$571)","v":0},{"$f":"D270*$Z270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA270:AV270)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA270","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB270","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC270","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD270","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE270","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF270","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG270","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH270","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI270","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ270","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK270","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL270","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM270","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN270","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO270","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP270","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ270","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR270","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS270","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT270","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU270","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV270","v":0},{"$f":"SUM(D270:Y270)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D271","v":0},{"$f":"Produktionsanlæg!E271","v":0},{"$f":"Produktionsanlæg!F271","v":0},{"$f":"Produktionsanlæg!G271","v":0},{"$f":"Produktionsanlæg!H271","v":0},{"$f":"Produktionsanlæg!I271","v":0},{"$f":"Produktionsanlæg!J271","v":0},{"$f":"Produktionsanlæg!K271","v":0},{"$f":"Produktionsanlæg!L271","v":0},{"$f":"Produktionsanlæg!M271","v":0},{"$f":"Produktionsanlæg!N271","v":0},{"$f":"Produktionsanlæg!O271","v":0},{"$f":"Produktionsanlæg!P271","v":0},{"$f":"Produktionsanlæg!Q271","v":0},{"$f":"Produktionsanlæg!R271","v":0},{"$f":"Produktionsanlæg!S271","v":0},{"$f":"Produktionsanlæg!T271","v":0},{"$f":"Produktionsanlæg!U271","v":0},{"$f":"Produktionsanlæg!V271","v":0},{"$f":"Produktionsanlæg!W271","v":0},{"$f":"Produktionsanlæg!X271","v":0},{"$f":"Produktionsanlæg!Y271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D271:Y271,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 134","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D272","v":0},{"$f":"Produktionsanlæg!E272","v":0},{"$f":"Produktionsanlæg!F272","v":0},{"$f":"Produktionsanlæg!G272","v":0},{"$f":"Produktionsanlæg!H272","v":0},{"$f":"Produktionsanlæg!I272","v":0},{"$f":"Produktionsanlæg!J272","v":0},{"$f":"Produktionsanlæg!K272","v":0},{"$f":"Produktionsanlæg!L272","v":0},{"$f":"Produktionsanlæg!M272","v":0},{"$f":"Produktionsanlæg!N272","v":0},{"$f":"Produktionsanlæg!O272","v":0},{"$f":"Produktionsanlæg!P272","v":0},{"$f":"Produktionsanlæg!Q272","v":0},{"$f":"Produktionsanlæg!R272","v":0},{"$f":"Produktionsanlæg!S272","v":0},{"$f":"Produktionsanlæg!T272","v":0},{"$f":"Produktionsanlæg!U272","v":0},{"$f":"Produktionsanlæg!V272","v":0},{"$f":"Produktionsanlæg!W272","v":0},{"$f":"Produktionsanlæg!X272","v":0},{"$f":"Produktionsanlæg!Y272","v":0},{"$f":"IF(COUNTIF(D272:Y272,\"<>0\")<=1,IF(SUM(D272:Y272)=0,0,(IF(SUM(D272:Y272)>0,IF(SUM(D272:Y272)<400,(1.2675*45967*SUM(D272:Y272)^(-0.4664)),(IF(SUM(D272:Y272)<2000,(39128*SUM(D272:Y272)^(-0.37661)),IF(SUM(D272:Y272)<5000,18893*SUM(D272:Y272)^(-0.28083),IF(SUM(D272:Y272)<100000,29680*SUM(D272:Y272)^(-0.24475),1773.1))))*100/115)*SUM(D272:Y272)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D272:Y272)),$A$571)","v":0},{"$f":"D272*$Z272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA272:AV272)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA272","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB272","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC272","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD272","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE272","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF272","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG272","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH272","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI272","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ272","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK272","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL272","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM272","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN272","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO272","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP272","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ272","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR272","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS272","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT272","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU272","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV272","v":0},{"$f":"SUM(D272:Y272)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D273","v":0},{"$f":"Produktionsanlæg!E273","v":0},{"$f":"Produktionsanlæg!F273","v":0},{"$f":"Produktionsanlæg!G273","v":0},{"$f":"Produktionsanlæg!H273","v":0},{"$f":"Produktionsanlæg!I273","v":0},{"$f":"Produktionsanlæg!J273","v":0},{"$f":"Produktionsanlæg!K273","v":0},{"$f":"Produktionsanlæg!L273","v":0},{"$f":"Produktionsanlæg!M273","v":0},{"$f":"Produktionsanlæg!N273","v":0},{"$f":"Produktionsanlæg!O273","v":0},{"$f":"Produktionsanlæg!P273","v":0},{"$f":"Produktionsanlæg!Q273","v":0},{"$f":"Produktionsanlæg!R273","v":0},{"$f":"Produktionsanlæg!S273","v":0},{"$f":"Produktionsanlæg!T273","v":0},{"$f":"Produktionsanlæg!U273","v":0},{"$f":"Produktionsanlæg!V273","v":0},{"$f":"Produktionsanlæg!W273","v":0},{"$f":"Produktionsanlæg!X273","v":0},{"$f":"Produktionsanlæg!Y273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D273:Y273,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 135","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D274","v":0},{"$f":"Produktionsanlæg!E274","v":0},{"$f":"Produktionsanlæg!F274","v":0},{"$f":"Produktionsanlæg!G274","v":0},{"$f":"Produktionsanlæg!H274","v":0},{"$f":"Produktionsanlæg!I274","v":0},{"$f":"Produktionsanlæg!J274","v":0},{"$f":"Produktionsanlæg!K274","v":0},{"$f":"Produktionsanlæg!L274","v":0},{"$f":"Produktionsanlæg!M274","v":0},{"$f":"Produktionsanlæg!N274","v":0},{"$f":"Produktionsanlæg!O274","v":0},{"$f":"Produktionsanlæg!P274","v":0},{"$f":"Produktionsanlæg!Q274","v":0},{"$f":"Produktionsanlæg!R274","v":0},{"$f":"Produktionsanlæg!S274","v":0},{"$f":"Produktionsanlæg!T274","v":0},{"$f":"Produktionsanlæg!U274","v":0},{"$f":"Produktionsanlæg!V274","v":0},{"$f":"Produktionsanlæg!W274","v":0},{"$f":"Produktionsanlæg!X274","v":0},{"$f":"Produktionsanlæg!Y274","v":0},{"$f":"IF(COUNTIF(D274:Y274,\"<>0\")<=1,IF(SUM(D274:Y274)=0,0,(IF(SUM(D274:Y274)>0,IF(SUM(D274:Y274)<400,(1.2675*45967*SUM(D274:Y274)^(-0.4664)),(IF(SUM(D274:Y274)<2000,(39128*SUM(D274:Y274)^(-0.37661)),IF(SUM(D274:Y274)<5000,18893*SUM(D274:Y274)^(-0.28083),IF(SUM(D274:Y274)<100000,29680*SUM(D274:Y274)^(-0.24475),1773.1))))*100/115)*SUM(D274:Y274)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D274:Y274)),$A$571)","v":0},{"$f":"D274*$Z274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA274:AV274)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV274","v":0},{"$f":"SUM(D274:Y274)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D275","v":0},{"$f":"Produktionsanlæg!E275","v":0},{"$f":"Produktionsanlæg!F275","v":0},{"$f":"Produktionsanlæg!G275","v":0},{"$f":"Produktionsanlæg!H275","v":0},{"$f":"Produktionsanlæg!I275","v":0},{"$f":"Produktionsanlæg!J275","v":0},{"$f":"Produktionsanlæg!K275","v":0},{"$f":"Produktionsanlæg!L275","v":0},{"$f":"Produktionsanlæg!M275","v":0},{"$f":"Produktionsanlæg!N275","v":0},{"$f":"Produktionsanlæg!O275","v":0},{"$f":"Produktionsanlæg!P275","v":0},{"$f":"Produktionsanlæg!Q275","v":0},{"$f":"Produktionsanlæg!R275","v":0},{"$f":"Produktionsanlæg!S275","v":0},{"$f":"Produktionsanlæg!T275","v":0},{"$f":"Produktionsanlæg!U275","v":0},{"$f":"Produktionsanlæg!V275","v":0},{"$f":"Produktionsanlæg!W275","v":0},{"$f":"Produktionsanlæg!X275","v":0},{"$f":"Produktionsanlæg!Y275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D275:Y275,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 136","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D276","v":0},{"$f":"Produktionsanlæg!E276","v":0},{"$f":"Produktionsanlæg!F276","v":0},{"$f":"Produktionsanlæg!G276","v":0},{"$f":"Produktionsanlæg!H276","v":0},{"$f":"Produktionsanlæg!I276","v":0},{"$f":"Produktionsanlæg!J276","v":0},{"$f":"Produktionsanlæg!K276","v":0},{"$f":"Produktionsanlæg!L276","v":0},{"$f":"Produktionsanlæg!M276","v":0},{"$f":"Produktionsanlæg!N276","v":0},{"$f":"Produktionsanlæg!O276","v":0},{"$f":"Produktionsanlæg!P276","v":0},{"$f":"Produktionsanlæg!Q276","v":0},{"$f":"Produktionsanlæg!R276","v":0},{"$f":"Produktionsanlæg!S276","v":0},{"$f":"Produktionsanlæg!T276","v":0},{"$f":"Produktionsanlæg!U276","v":0},{"$f":"Produktionsanlæg!V276","v":0},{"$f":"Produktionsanlæg!W276","v":0},{"$f":"Produktionsanlæg!X276","v":0},{"$f":"Produktionsanlæg!Y276","v":0},{"$f":"IF(COUNTIF(D276:Y276,\"<>0\")<=1,IF(SUM(D276:Y276)=0,0,(IF(SUM(D276:Y276)>0,IF(SUM(D276:Y276)<400,(1.2675*45967*SUM(D276:Y276)^(-0.4664)),(IF(SUM(D276:Y276)<2000,(39128*SUM(D276:Y276)^(-0.37661)),IF(SUM(D276:Y276)<5000,18893*SUM(D276:Y276)^(-0.28083),IF(SUM(D276:Y276)<100000,29680*SUM(D276:Y276)^(-0.24475),1773.1))))*100/115)*SUM(D276:Y276)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D276:Y276)),$A$571)","v":0},{"$f":"D276*$Z276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA276:AV276)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA276","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB276","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC276","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD276","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE276","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF276","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG276","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH276","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI276","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ276","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK276","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL276","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM276","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN276","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO276","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP276","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ276","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR276","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS276","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT276","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU276","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV276","v":0},{"$f":"SUM(D276:Y276)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D277","v":0},{"$f":"Produktionsanlæg!E277","v":0},{"$f":"Produktionsanlæg!F277","v":0},{"$f":"Produktionsanlæg!G277","v":0},{"$f":"Produktionsanlæg!H277","v":0},{"$f":"Produktionsanlæg!I277","v":0},{"$f":"Produktionsanlæg!J277","v":0},{"$f":"Produktionsanlæg!K277","v":0},{"$f":"Produktionsanlæg!L277","v":0},{"$f":"Produktionsanlæg!M277","v":0},{"$f":"Produktionsanlæg!N277","v":0},{"$f":"Produktionsanlæg!O277","v":0},{"$f":"Produktionsanlæg!P277","v":0},{"$f":"Produktionsanlæg!Q277","v":0},{"$f":"Produktionsanlæg!R277","v":0},{"$f":"Produktionsanlæg!S277","v":0},{"$f":"Produktionsanlæg!T277","v":0},{"$f":"Produktionsanlæg!U277","v":0},{"$f":"Produktionsanlæg!V277","v":0},{"$f":"Produktionsanlæg!W277","v":0},{"$f":"Produktionsanlæg!X277","v":0},{"$f":"Produktionsanlæg!Y277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D277:Y277,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 137","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D278","v":0},{"$f":"Produktionsanlæg!E278","v":0},{"$f":"Produktionsanlæg!F278","v":0},{"$f":"Produktionsanlæg!G278","v":0},{"$f":"Produktionsanlæg!H278","v":0},{"$f":"Produktionsanlæg!I278","v":0},{"$f":"Produktionsanlæg!J278","v":0},{"$f":"Produktionsanlæg!K278","v":0},{"$f":"Produktionsanlæg!L278","v":0},{"$f":"Produktionsanlæg!M278","v":0},{"$f":"Produktionsanlæg!N278","v":0},{"$f":"Produktionsanlæg!O278","v":0},{"$f":"Produktionsanlæg!P278","v":0},{"$f":"Produktionsanlæg!Q278","v":0},{"$f":"Produktionsanlæg!R278","v":0},{"$f":"Produktionsanlæg!S278","v":0},{"$f":"Produktionsanlæg!T278","v":0},{"$f":"Produktionsanlæg!U278","v":0},{"$f":"Produktionsanlæg!V278","v":0},{"$f":"Produktionsanlæg!W278","v":0},{"$f":"Produktionsanlæg!X278","v":0},{"$f":"Produktionsanlæg!Y278","v":0},{"$f":"IF(COUNTIF(D278:Y278,\"<>0\")<=1,IF(SUM(D278:Y278)=0,0,(IF(SUM(D278:Y278)>0,IF(SUM(D278:Y278)<400,(1.2675*45967*SUM(D278:Y278)^(-0.4664)),(IF(SUM(D278:Y278)<2000,(39128*SUM(D278:Y278)^(-0.37661)),IF(SUM(D278:Y278)<5000,18893*SUM(D278:Y278)^(-0.28083),IF(SUM(D278:Y278)<100000,29680*SUM(D278:Y278)^(-0.24475),1773.1))))*100/115)*SUM(D278:Y278)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D278:Y278)),$A$571)","v":0},{"$f":"D278*$Z278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA278:AV278)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA278","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB278","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC278","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD278","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE278","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF278","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG278","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH278","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI278","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ278","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK278","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL278","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM278","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN278","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO278","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP278","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ278","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR278","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS278","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT278","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU278","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV278","v":0},{"$f":"SUM(D278:Y278)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D279","v":0},{"$f":"Produktionsanlæg!E279","v":0},{"$f":"Produktionsanlæg!F279","v":0},{"$f":"Produktionsanlæg!G279","v":0},{"$f":"Produktionsanlæg!H279","v":0},{"$f":"Produktionsanlæg!I279","v":0},{"$f":"Produktionsanlæg!J279","v":0},{"$f":"Produktionsanlæg!K279","v":0},{"$f":"Produktionsanlæg!L279","v":0},{"$f":"Produktionsanlæg!M279","v":0},{"$f":"Produktionsanlæg!N279","v":0},{"$f":"Produktionsanlæg!O279","v":0},{"$f":"Produktionsanlæg!P279","v":0},{"$f":"Produktionsanlæg!Q279","v":0},{"$f":"Produktionsanlæg!R279","v":0},{"$f":"Produktionsanlæg!S279","v":0},{"$f":"Produktionsanlæg!T279","v":0},{"$f":"Produktionsanlæg!U279","v":0},{"$f":"Produktionsanlæg!V279","v":0},{"$f":"Produktionsanlæg!W279","v":0},{"$f":"Produktionsanlæg!X279","v":0},{"$f":"Produktionsanlæg!Y279","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D279:Y279,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 138","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D280","v":0},{"$f":"Produktionsanlæg!E280","v":0},{"$f":"Produktionsanlæg!F280","v":0},{"$f":"Produktionsanlæg!G280","v":0},{"$f":"Produktionsanlæg!H280","v":0},{"$f":"Produktionsanlæg!I280","v":0},{"$f":"Produktionsanlæg!J280","v":0},{"$f":"Produktionsanlæg!K280","v":0},{"$f":"Produktionsanlæg!L280","v":0},{"$f":"Produktionsanlæg!M280","v":0},{"$f":"Produktionsanlæg!N280","v":0},{"$f":"Produktionsanlæg!O280","v":0},{"$f":"Produktionsanlæg!P280","v":0},{"$f":"Produktionsanlæg!Q280","v":0},{"$f":"Produktionsanlæg!R280","v":0},{"$f":"Produktionsanlæg!S280","v":0},{"$f":"Produktionsanlæg!T280","v":0},{"$f":"Produktionsanlæg!U280","v":0},{"$f":"Produktionsanlæg!V280","v":0},{"$f":"Produktionsanlæg!W280","v":0},{"$f":"Produktionsanlæg!X280","v":0},{"$f":"Produktionsanlæg!Y280","v":0},{"$f":"IF(COUNTIF(D280:Y280,\"<>0\")<=1,IF(SUM(D280:Y280)=0,0,(IF(SUM(D280:Y280)>0,IF(SUM(D280:Y280)<400,(1.2675*45967*SUM(D280:Y280)^(-0.4664)),(IF(SUM(D280:Y280)<2000,(39128*SUM(D280:Y280)^(-0.37661)),IF(SUM(D280:Y280)<5000,18893*SUM(D280:Y280)^(-0.28083),IF(SUM(D280:Y280)<100000,29680*SUM(D280:Y280)^(-0.24475),1773.1))))*100/115)*SUM(D280:Y280)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D280:Y280)),$A$571)","v":0},{"$f":"D280*$Z280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA280:AV280)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA280","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB280","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC280","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD280","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE280","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF280","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG280","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH280","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI280","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ280","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK280","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL280","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM280","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN280","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO280","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP280","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ280","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR280","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS280","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT280","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU280","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV280","v":0},{"$f":"SUM(D280:Y280)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D281","v":0},{"$f":"Produktionsanlæg!E281","v":0},{"$f":"Produktionsanlæg!F281","v":0},{"$f":"Produktionsanlæg!G281","v":0},{"$f":"Produktionsanlæg!H281","v":0},{"$f":"Produktionsanlæg!I281","v":0},{"$f":"Produktionsanlæg!J281","v":0},{"$f":"Produktionsanlæg!K281","v":0},{"$f":"Produktionsanlæg!L281","v":0},{"$f":"Produktionsanlæg!M281","v":0},{"$f":"Produktionsanlæg!N281","v":0},{"$f":"Produktionsanlæg!O281","v":0},{"$f":"Produktionsanlæg!P281","v":0},{"$f":"Produktionsanlæg!Q281","v":0},{"$f":"Produktionsanlæg!R281","v":0},{"$f":"Produktionsanlæg!S281","v":0},{"$f":"Produktionsanlæg!T281","v":0},{"$f":"Produktionsanlæg!U281","v":0},{"$f":"Produktionsanlæg!V281","v":0},{"$f":"Produktionsanlæg!W281","v":0},{"$f":"Produktionsanlæg!X281","v":0},{"$f":"Produktionsanlæg!Y281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D281:Y281,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 139","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D282","v":0},{"$f":"Produktionsanlæg!E282","v":0},{"$f":"Produktionsanlæg!F282","v":0},{"$f":"Produktionsanlæg!G282","v":0},{"$f":"Produktionsanlæg!H282","v":0},{"$f":"Produktionsanlæg!I282","v":0},{"$f":"Produktionsanlæg!J282","v":0},{"$f":"Produktionsanlæg!K282","v":0},{"$f":"Produktionsanlæg!L282","v":0},{"$f":"Produktionsanlæg!M282","v":0},{"$f":"Produktionsanlæg!N282","v":0},{"$f":"Produktionsanlæg!O282","v":0},{"$f":"Produktionsanlæg!P282","v":0},{"$f":"Produktionsanlæg!Q282","v":0},{"$f":"Produktionsanlæg!R282","v":0},{"$f":"Produktionsanlæg!S282","v":0},{"$f":"Produktionsanlæg!T282","v":0},{"$f":"Produktionsanlæg!U282","v":0},{"$f":"Produktionsanlæg!V282","v":0},{"$f":"Produktionsanlæg!W282","v":0},{"$f":"Produktionsanlæg!X282","v":0},{"$f":"Produktionsanlæg!Y282","v":0},{"$f":"IF(COUNTIF(D282:Y282,\"<>0\")<=1,IF(SUM(D282:Y282)=0,0,(IF(SUM(D282:Y282)>0,IF(SUM(D282:Y282)<400,(1.2675*45967*SUM(D282:Y282)^(-0.4664)),(IF(SUM(D282:Y282)<2000,(39128*SUM(D282:Y282)^(-0.37661)),IF(SUM(D282:Y282)<5000,18893*SUM(D282:Y282)^(-0.28083),IF(SUM(D282:Y282)<100000,29680*SUM(D282:Y282)^(-0.24475),1773.1))))*100/115)*SUM(D282:Y282)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D282:Y282)),$A$571)","v":0},{"$f":"D282*$Z282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA282:AV282)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA282","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB282","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC282","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD282","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE282","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF282","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG282","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH282","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI282","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ282","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK282","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL282","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM282","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN282","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO282","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP282","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ282","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR282","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS282","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT282","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU282","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV282","v":0},{"$f":"SUM(D282:Y282)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D283","v":0},{"$f":"Produktionsanlæg!E283","v":0},{"$f":"Produktionsanlæg!F283","v":0},{"$f":"Produktionsanlæg!G283","v":0},{"$f":"Produktionsanlæg!H283","v":0},{"$f":"Produktionsanlæg!I283","v":0},{"$f":"Produktionsanlæg!J283","v":0},{"$f":"Produktionsanlæg!K283","v":0},{"$f":"Produktionsanlæg!L283","v":0},{"$f":"Produktionsanlæg!M283","v":0},{"$f":"Produktionsanlæg!N283","v":0},{"$f":"Produktionsanlæg!O283","v":0},{"$f":"Produktionsanlæg!P283","v":0},{"$f":"Produktionsanlæg!Q283","v":0},{"$f":"Produktionsanlæg!R283","v":0},{"$f":"Produktionsanlæg!S283","v":0},{"$f":"Produktionsanlæg!T283","v":0},{"$f":"Produktionsanlæg!U283","v":0},{"$f":"Produktionsanlæg!V283","v":0},{"$f":"Produktionsanlæg!W283","v":0},{"$f":"Produktionsanlæg!X283","v":0},{"$f":"Produktionsanlæg!Y283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D283:Y283,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 140","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D284","v":0},{"$f":"Produktionsanlæg!E284","v":0},{"$f":"Produktionsanlæg!F284","v":0},{"$f":"Produktionsanlæg!G284","v":0},{"$f":"Produktionsanlæg!H284","v":0},{"$f":"Produktionsanlæg!I284","v":0},{"$f":"Produktionsanlæg!J284","v":0},{"$f":"Produktionsanlæg!K284","v":0},{"$f":"Produktionsanlæg!L284","v":0},{"$f":"Produktionsanlæg!M284","v":0},{"$f":"Produktionsanlæg!N284","v":0},{"$f":"Produktionsanlæg!O284","v":0},{"$f":"Produktionsanlæg!P284","v":0},{"$f":"Produktionsanlæg!Q284","v":0},{"$f":"Produktionsanlæg!R284","v":0},{"$f":"Produktionsanlæg!S284","v":0},{"$f":"Produktionsanlæg!T284","v":0},{"$f":"Produktionsanlæg!U284","v":0},{"$f":"Produktionsanlæg!V284","v":0},{"$f":"Produktionsanlæg!W284","v":0},{"$f":"Produktionsanlæg!X284","v":0},{"$f":"Produktionsanlæg!Y284","v":0},{"$f":"IF(COUNTIF(D284:Y284,\"<>0\")<=1,IF(SUM(D284:Y284)=0,0,(IF(SUM(D284:Y284)>0,IF(SUM(D284:Y284)<400,(1.2675*45967*SUM(D284:Y284)^(-0.4664)),(IF(SUM(D284:Y284)<2000,(39128*SUM(D284:Y284)^(-0.37661)),IF(SUM(D284:Y284)<5000,18893*SUM(D284:Y284)^(-0.28083),IF(SUM(D284:Y284)<100000,29680*SUM(D284:Y284)^(-0.24475),1773.1))))*100/115)*SUM(D284:Y284)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D284:Y284)),$A$571)","v":0},{"$f":"D284*$Z284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA284:AV284)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA284","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB284","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC284","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD284","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE284","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF284","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG284","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH284","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI284","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ284","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK284","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL284","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM284","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN284","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO284","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP284","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ284","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR284","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS284","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT284","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU284","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV284","v":0},{"$f":"SUM(D284:Y284)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D285","v":0},{"$f":"Produktionsanlæg!E285","v":0},{"$f":"Produktionsanlæg!F285","v":0},{"$f":"Produktionsanlæg!G285","v":0},{"$f":"Produktionsanlæg!H285","v":0},{"$f":"Produktionsanlæg!I285","v":0},{"$f":"Produktionsanlæg!J285","v":0},{"$f":"Produktionsanlæg!K285","v":0},{"$f":"Produktionsanlæg!L285","v":0},{"$f":"Produktionsanlæg!M285","v":0},{"$f":"Produktionsanlæg!N285","v":0},{"$f":"Produktionsanlæg!O285","v":0},{"$f":"Produktionsanlæg!P285","v":0},{"$f":"Produktionsanlæg!Q285","v":0},{"$f":"Produktionsanlæg!R285","v":0},{"$f":"Produktionsanlæg!S285","v":0},{"$f":"Produktionsanlæg!T285","v":0},{"$f":"Produktionsanlæg!U285","v":0},{"$f":"Produktionsanlæg!V285","v":0},{"$f":"Produktionsanlæg!W285","v":0},{"$f":"Produktionsanlæg!X285","v":0},{"$f":"Produktionsanlæg!Y285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D285:Y285,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 141","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D286","v":0},{"$f":"Produktionsanlæg!E286","v":0},{"$f":"Produktionsanlæg!F286","v":0},{"$f":"Produktionsanlæg!G286","v":0},{"$f":"Produktionsanlæg!H286","v":0},{"$f":"Produktionsanlæg!I286","v":0},{"$f":"Produktionsanlæg!J286","v":0},{"$f":"Produktionsanlæg!K286","v":0},{"$f":"Produktionsanlæg!L286","v":0},{"$f":"Produktionsanlæg!M286","v":0},{"$f":"Produktionsanlæg!N286","v":0},{"$f":"Produktionsanlæg!O286","v":0},{"$f":"Produktionsanlæg!P286","v":0},{"$f":"Produktionsanlæg!Q286","v":0},{"$f":"Produktionsanlæg!R286","v":0},{"$f":"Produktionsanlæg!S286","v":0},{"$f":"Produktionsanlæg!T286","v":0},{"$f":"Produktionsanlæg!U286","v":0},{"$f":"Produktionsanlæg!V286","v":0},{"$f":"Produktionsanlæg!W286","v":0},{"$f":"Produktionsanlæg!X286","v":0},{"$f":"Produktionsanlæg!Y286","v":0},{"$f":"IF(COUNTIF(D286:Y286,\"<>0\")<=1,IF(SUM(D286:Y286)=0,0,(IF(SUM(D286:Y286)>0,IF(SUM(D286:Y286)<400,(1.2675*45967*SUM(D286:Y286)^(-0.4664)),(IF(SUM(D286:Y286)<2000,(39128*SUM(D286:Y286)^(-0.37661)),IF(SUM(D286:Y286)<5000,18893*SUM(D286:Y286)^(-0.28083),IF(SUM(D286:Y286)<100000,29680*SUM(D286:Y286)^(-0.24475),1773.1))))*100/115)*SUM(D286:Y286)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D286:Y286)),$A$571)","v":0},{"$f":"D286*$Z286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA286:AV286)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA286","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB286","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC286","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD286","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE286","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF286","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG286","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH286","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI286","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ286","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK286","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL286","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM286","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN286","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO286","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP286","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ286","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR286","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS286","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT286","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU286","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV286","v":0},{"$f":"SUM(D286:Y286)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D287","v":0},{"$f":"Produktionsanlæg!E287","v":0},{"$f":"Produktionsanlæg!F287","v":0},{"$f":"Produktionsanlæg!G287","v":0},{"$f":"Produktionsanlæg!H287","v":0},{"$f":"Produktionsanlæg!I287","v":0},{"$f":"Produktionsanlæg!J287","v":0},{"$f":"Produktionsanlæg!K287","v":0},{"$f":"Produktionsanlæg!L287","v":0},{"$f":"Produktionsanlæg!M287","v":0},{"$f":"Produktionsanlæg!N287","v":0},{"$f":"Produktionsanlæg!O287","v":0},{"$f":"Produktionsanlæg!P287","v":0},{"$f":"Produktionsanlæg!Q287","v":0},{"$f":"Produktionsanlæg!R287","v":0},{"$f":"Produktionsanlæg!S287","v":0},{"$f":"Produktionsanlæg!T287","v":0},{"$f":"Produktionsanlæg!U287","v":0},{"$f":"Produktionsanlæg!V287","v":0},{"$f":"Produktionsanlæg!W287","v":0},{"$f":"Produktionsanlæg!X287","v":0},{"$f":"Produktionsanlæg!Y287","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D287:Y287,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 142","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D288","v":0},{"$f":"Produktionsanlæg!E288","v":0},{"$f":"Produktionsanlæg!F288","v":0},{"$f":"Produktionsanlæg!G288","v":0},{"$f":"Produktionsanlæg!H288","v":0},{"$f":"Produktionsanlæg!I288","v":0},{"$f":"Produktionsanlæg!J288","v":0},{"$f":"Produktionsanlæg!K288","v":0},{"$f":"Produktionsanlæg!L288","v":0},{"$f":"Produktionsanlæg!M288","v":0},{"$f":"Produktionsanlæg!N288","v":0},{"$f":"Produktionsanlæg!O288","v":0},{"$f":"Produktionsanlæg!P288","v":0},{"$f":"Produktionsanlæg!Q288","v":0},{"$f":"Produktionsanlæg!R288","v":0},{"$f":"Produktionsanlæg!S288","v":0},{"$f":"Produktionsanlæg!T288","v":0},{"$f":"Produktionsanlæg!U288","v":0},{"$f":"Produktionsanlæg!V288","v":0},{"$f":"Produktionsanlæg!W288","v":0},{"$f":"Produktionsanlæg!X288","v":0},{"$f":"Produktionsanlæg!Y288","v":0},{"$f":"IF(COUNTIF(D288:Y288,\"<>0\")<=1,IF(SUM(D288:Y288)=0,0,(IF(SUM(D288:Y288)>0,IF(SUM(D288:Y288)<400,(1.2675*45967*SUM(D288:Y288)^(-0.4664)),(IF(SUM(D288:Y288)<2000,(39128*SUM(D288:Y288)^(-0.37661)),IF(SUM(D288:Y288)<5000,18893*SUM(D288:Y288)^(-0.28083),IF(SUM(D288:Y288)<100000,29680*SUM(D288:Y288)^(-0.24475),1773.1))))*100/115)*SUM(D288:Y288)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D288:Y288)),$A$571)","v":0},{"$f":"D288*$Z288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA288:AV288)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV288","v":0},{"$f":"SUM(D288:Y288)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D289","v":0},{"$f":"Produktionsanlæg!E289","v":0},{"$f":"Produktionsanlæg!F289","v":0},{"$f":"Produktionsanlæg!G289","v":0},{"$f":"Produktionsanlæg!H289","v":0},{"$f":"Produktionsanlæg!I289","v":0},{"$f":"Produktionsanlæg!J289","v":0},{"$f":"Produktionsanlæg!K289","v":0},{"$f":"Produktionsanlæg!L289","v":0},{"$f":"Produktionsanlæg!M289","v":0},{"$f":"Produktionsanlæg!N289","v":0},{"$f":"Produktionsanlæg!O289","v":0},{"$f":"Produktionsanlæg!P289","v":0},{"$f":"Produktionsanlæg!Q289","v":0},{"$f":"Produktionsanlæg!R289","v":0},{"$f":"Produktionsanlæg!S289","v":0},{"$f":"Produktionsanlæg!T289","v":0},{"$f":"Produktionsanlæg!U289","v":0},{"$f":"Produktionsanlæg!V289","v":0},{"$f":"Produktionsanlæg!W289","v":0},{"$f":"Produktionsanlæg!X289","v":0},{"$f":"Produktionsanlæg!Y289","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D289:Y289,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 143","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D290","v":0},{"$f":"Produktionsanlæg!E290","v":0},{"$f":"Produktionsanlæg!F290","v":0},{"$f":"Produktionsanlæg!G290","v":0},{"$f":"Produktionsanlæg!H290","v":0},{"$f":"Produktionsanlæg!I290","v":0},{"$f":"Produktionsanlæg!J290","v":0},{"$f":"Produktionsanlæg!K290","v":0},{"$f":"Produktionsanlæg!L290","v":0},{"$f":"Produktionsanlæg!M290","v":0},{"$f":"Produktionsanlæg!N290","v":0},{"$f":"Produktionsanlæg!O290","v":0},{"$f":"Produktionsanlæg!P290","v":0},{"$f":"Produktionsanlæg!Q290","v":0},{"$f":"Produktionsanlæg!R290","v":0},{"$f":"Produktionsanlæg!S290","v":0},{"$f":"Produktionsanlæg!T290","v":0},{"$f":"Produktionsanlæg!U290","v":0},{"$f":"Produktionsanlæg!V290","v":0},{"$f":"Produktionsanlæg!W290","v":0},{"$f":"Produktionsanlæg!X290","v":0},{"$f":"Produktionsanlæg!Y290","v":0},{"$f":"IF(COUNTIF(D290:Y290,\"<>0\")<=1,IF(SUM(D290:Y290)=0,0,(IF(SUM(D290:Y290)>0,IF(SUM(D290:Y290)<400,(1.2675*45967*SUM(D290:Y290)^(-0.4664)),(IF(SUM(D290:Y290)<2000,(39128*SUM(D290:Y290)^(-0.37661)),IF(SUM(D290:Y290)<5000,18893*SUM(D290:Y290)^(-0.28083),IF(SUM(D290:Y290)<100000,29680*SUM(D290:Y290)^(-0.24475),1773.1))))*100/115)*SUM(D290:Y290)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D290:Y290)),$A$571)","v":0},{"$f":"D290*$Z290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA290:AV290)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA290","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB290","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC290","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD290","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE290","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF290","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG290","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH290","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI290","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ290","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK290","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL290","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM290","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN290","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO290","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP290","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ290","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR290","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS290","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT290","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU290","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV290","v":0},{"$f":"SUM(D290:Y290)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D291","v":0},{"$f":"Produktionsanlæg!E291","v":0},{"$f":"Produktionsanlæg!F291","v":0},{"$f":"Produktionsanlæg!G291","v":0},{"$f":"Produktionsanlæg!H291","v":0},{"$f":"Produktionsanlæg!I291","v":0},{"$f":"Produktionsanlæg!J291","v":0},{"$f":"Produktionsanlæg!K291","v":0},{"$f":"Produktionsanlæg!L291","v":0},{"$f":"Produktionsanlæg!M291","v":0},{"$f":"Produktionsanlæg!N291","v":0},{"$f":"Produktionsanlæg!O291","v":0},{"$f":"Produktionsanlæg!P291","v":0},{"$f":"Produktionsanlæg!Q291","v":0},{"$f":"Produktionsanlæg!R291","v":0},{"$f":"Produktionsanlæg!S291","v":0},{"$f":"Produktionsanlæg!T291","v":0},{"$f":"Produktionsanlæg!U291","v":0},{"$f":"Produktionsanlæg!V291","v":0},{"$f":"Produktionsanlæg!W291","v":0},{"$f":"Produktionsanlæg!X291","v":0},{"$f":"Produktionsanlæg!Y291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D291:Y291,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 144","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D292","v":0},{"$f":"Produktionsanlæg!E292","v":0},{"$f":"Produktionsanlæg!F292","v":0},{"$f":"Produktionsanlæg!G292","v":0},{"$f":"Produktionsanlæg!H292","v":0},{"$f":"Produktionsanlæg!I292","v":0},{"$f":"Produktionsanlæg!J292","v":0},{"$f":"Produktionsanlæg!K292","v":0},{"$f":"Produktionsanlæg!L292","v":0},{"$f":"Produktionsanlæg!M292","v":0},{"$f":"Produktionsanlæg!N292","v":0},{"$f":"Produktionsanlæg!O292","v":0},{"$f":"Produktionsanlæg!P292","v":0},{"$f":"Produktionsanlæg!Q292","v":0},{"$f":"Produktionsanlæg!R292","v":0},{"$f":"Produktionsanlæg!S292","v":0},{"$f":"Produktionsanlæg!T292","v":0},{"$f":"Produktionsanlæg!U292","v":0},{"$f":"Produktionsanlæg!V292","v":0},{"$f":"Produktionsanlæg!W292","v":0},{"$f":"Produktionsanlæg!X292","v":0},{"$f":"Produktionsanlæg!Y292","v":0},{"$f":"IF(COUNTIF(D292:Y292,\"<>0\")<=1,IF(SUM(D292:Y292)=0,0,(IF(SUM(D292:Y292)>0,IF(SUM(D292:Y292)<400,(1.2675*45967*SUM(D292:Y292)^(-0.4664)),(IF(SUM(D292:Y292)<2000,(39128*SUM(D292:Y292)^(-0.37661)),IF(SUM(D292:Y292)<5000,18893*SUM(D292:Y292)^(-0.28083),IF(SUM(D292:Y292)<100000,29680*SUM(D292:Y292)^(-0.24475),1773.1))))*100/115)*SUM(D292:Y292)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D292:Y292)),$A$571)","v":0},{"$f":"D292*$Z292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA292:AV292)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA292","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB292","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC292","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD292","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE292","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF292","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG292","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH292","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI292","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ292","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK292","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL292","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM292","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN292","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO292","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP292","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ292","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR292","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS292","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT292","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU292","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV292","v":0},{"$f":"SUM(D292:Y292)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D293","v":0},{"$f":"Produktionsanlæg!E293","v":0},{"$f":"Produktionsanlæg!F293","v":0},{"$f":"Produktionsanlæg!G293","v":0},{"$f":"Produktionsanlæg!H293","v":0},{"$f":"Produktionsanlæg!I293","v":0},{"$f":"Produktionsanlæg!J293","v":0},{"$f":"Produktionsanlæg!K293","v":0},{"$f":"Produktionsanlæg!L293","v":0},{"$f":"Produktionsanlæg!M293","v":0},{"$f":"Produktionsanlæg!N293","v":0},{"$f":"Produktionsanlæg!O293","v":0},{"$f":"Produktionsanlæg!P293","v":0},{"$f":"Produktionsanlæg!Q293","v":0},{"$f":"Produktionsanlæg!R293","v":0},{"$f":"Produktionsanlæg!S293","v":0},{"$f":"Produktionsanlæg!T293","v":0},{"$f":"Produktionsanlæg!U293","v":0},{"$f":"Produktionsanlæg!V293","v":0},{"$f":"Produktionsanlæg!W293","v":0},{"$f":"Produktionsanlæg!X293","v":0},{"$f":"Produktionsanlæg!Y293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D293:Y293,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 145","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D294","v":0},{"$f":"Produktionsanlæg!E294","v":0},{"$f":"Produktionsanlæg!F294","v":0},{"$f":"Produktionsanlæg!G294","v":0},{"$f":"Produktionsanlæg!H294","v":0},{"$f":"Produktionsanlæg!I294","v":0},{"$f":"Produktionsanlæg!J294","v":0},{"$f":"Produktionsanlæg!K294","v":0},{"$f":"Produktionsanlæg!L294","v":0},{"$f":"Produktionsanlæg!M294","v":0},{"$f":"Produktionsanlæg!N294","v":0},{"$f":"Produktionsanlæg!O294","v":0},{"$f":"Produktionsanlæg!P294","v":0},{"$f":"Produktionsanlæg!Q294","v":0},{"$f":"Produktionsanlæg!R294","v":0},{"$f":"Produktionsanlæg!S294","v":0},{"$f":"Produktionsanlæg!T294","v":0},{"$f":"Produktionsanlæg!U294","v":0},{"$f":"Produktionsanlæg!V294","v":0},{"$f":"Produktionsanlæg!W294","v":0},{"$f":"Produktionsanlæg!X294","v":0},{"$f":"Produktionsanlæg!Y294","v":0},{"$f":"IF(COUNTIF(D294:Y294,\"<>0\")<=1,IF(SUM(D294:Y294)=0,0,(IF(SUM(D294:Y294)>0,IF(SUM(D294:Y294)<400,(1.2675*45967*SUM(D294:Y294)^(-0.4664)),(IF(SUM(D294:Y294)<2000,(39128*SUM(D294:Y294)^(-0.37661)),IF(SUM(D294:Y294)<5000,18893*SUM(D294:Y294)^(-0.28083),IF(SUM(D294:Y294)<100000,29680*SUM(D294:Y294)^(-0.24475),1773.1))))*100/115)*SUM(D294:Y294)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D294:Y294)),$A$571)","v":0},{"$f":"D294*$Z294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA294:AV294)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA294","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB294","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC294","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD294","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE294","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF294","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG294","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH294","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI294","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ294","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK294","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL294","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM294","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN294","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO294","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP294","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ294","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR294","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS294","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT294","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU294","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV294","v":0},{"$f":"SUM(D294:Y294)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D295","v":0},{"$f":"Produktionsanlæg!E295","v":0},{"$f":"Produktionsanlæg!F295","v":0},{"$f":"Produktionsanlæg!G295","v":0},{"$f":"Produktionsanlæg!H295","v":0},{"$f":"Produktionsanlæg!I295","v":0},{"$f":"Produktionsanlæg!J295","v":0},{"$f":"Produktionsanlæg!K295","v":0},{"$f":"Produktionsanlæg!L295","v":0},{"$f":"Produktionsanlæg!M295","v":0},{"$f":"Produktionsanlæg!N295","v":0},{"$f":"Produktionsanlæg!O295","v":0},{"$f":"Produktionsanlæg!P295","v":0},{"$f":"Produktionsanlæg!Q295","v":0},{"$f":"Produktionsanlæg!R295","v":0},{"$f":"Produktionsanlæg!S295","v":0},{"$f":"Produktionsanlæg!T295","v":0},{"$f":"Produktionsanlæg!U295","v":0},{"$f":"Produktionsanlæg!V295","v":0},{"$f":"Produktionsanlæg!W295","v":0},{"$f":"Produktionsanlæg!X295","v":0},{"$f":"Produktionsanlæg!Y295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D295:Y295,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 146","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D296","v":0},{"$f":"Produktionsanlæg!E296","v":0},{"$f":"Produktionsanlæg!F296","v":0},{"$f":"Produktionsanlæg!G296","v":0},{"$f":"Produktionsanlæg!H296","v":0},{"$f":"Produktionsanlæg!I296","v":0},{"$f":"Produktionsanlæg!J296","v":0},{"$f":"Produktionsanlæg!K296","v":0},{"$f":"Produktionsanlæg!L296","v":0},{"$f":"Produktionsanlæg!M296","v":0},{"$f":"Produktionsanlæg!N296","v":0},{"$f":"Produktionsanlæg!O296","v":0},{"$f":"Produktionsanlæg!P296","v":0},{"$f":"Produktionsanlæg!Q296","v":0},{"$f":"Produktionsanlæg!R296","v":0},{"$f":"Produktionsanlæg!S296","v":0},{"$f":"Produktionsanlæg!T296","v":0},{"$f":"Produktionsanlæg!U296","v":0},{"$f":"Produktionsanlæg!V296","v":0},{"$f":"Produktionsanlæg!W296","v":0},{"$f":"Produktionsanlæg!X296","v":0},{"$f":"Produktionsanlæg!Y296","v":0},{"$f":"IF(COUNTIF(D296:Y296,\"<>0\")<=1,IF(SUM(D296:Y296)=0,0,(IF(SUM(D296:Y296)>0,IF(SUM(D296:Y296)<400,(1.2675*45967*SUM(D296:Y296)^(-0.4664)),(IF(SUM(D296:Y296)<2000,(39128*SUM(D296:Y296)^(-0.37661)),IF(SUM(D296:Y296)<5000,18893*SUM(D296:Y296)^(-0.28083),IF(SUM(D296:Y296)<100000,29680*SUM(D296:Y296)^(-0.24475),1773.1))))*100/115)*SUM(D296:Y296)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D296:Y296)),$A$571)","v":0},{"$f":"D296*$Z296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA296:AV296)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA296","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB296","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC296","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD296","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE296","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF296","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG296","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH296","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI296","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ296","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK296","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL296","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM296","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN296","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO296","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP296","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ296","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR296","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS296","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT296","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU296","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV296","v":0},{"$f":"SUM(D296:Y296)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D297","v":0},{"$f":"Produktionsanlæg!E297","v":0},{"$f":"Produktionsanlæg!F297","v":0},{"$f":"Produktionsanlæg!G297","v":0},{"$f":"Produktionsanlæg!H297","v":0},{"$f":"Produktionsanlæg!I297","v":0},{"$f":"Produktionsanlæg!J297","v":0},{"$f":"Produktionsanlæg!K297","v":0},{"$f":"Produktionsanlæg!L297","v":0},{"$f":"Produktionsanlæg!M297","v":0},{"$f":"Produktionsanlæg!N297","v":0},{"$f":"Produktionsanlæg!O297","v":0},{"$f":"Produktionsanlæg!P297","v":0},{"$f":"Produktionsanlæg!Q297","v":0},{"$f":"Produktionsanlæg!R297","v":0},{"$f":"Produktionsanlæg!S297","v":0},{"$f":"Produktionsanlæg!T297","v":0},{"$f":"Produktionsanlæg!U297","v":0},{"$f":"Produktionsanlæg!V297","v":0},{"$f":"Produktionsanlæg!W297","v":0},{"$f":"Produktionsanlæg!X297","v":0},{"$f":"Produktionsanlæg!Y297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D297:Y297,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 147","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D298","v":0},{"$f":"Produktionsanlæg!E298","v":0},{"$f":"Produktionsanlæg!F298","v":0},{"$f":"Produktionsanlæg!G298","v":0},{"$f":"Produktionsanlæg!H298","v":0},{"$f":"Produktionsanlæg!I298","v":0},{"$f":"Produktionsanlæg!J298","v":0},{"$f":"Produktionsanlæg!K298","v":0},{"$f":"Produktionsanlæg!L298","v":0},{"$f":"Produktionsanlæg!M298","v":0},{"$f":"Produktionsanlæg!N298","v":0},{"$f":"Produktionsanlæg!O298","v":0},{"$f":"Produktionsanlæg!P298","v":0},{"$f":"Produktionsanlæg!Q298","v":0},{"$f":"Produktionsanlæg!R298","v":0},{"$f":"Produktionsanlæg!S298","v":0},{"$f":"Produktionsanlæg!T298","v":0},{"$f":"Produktionsanlæg!U298","v":0},{"$f":"Produktionsanlæg!V298","v":0},{"$f":"Produktionsanlæg!W298","v":0},{"$f":"Produktionsanlæg!X298","v":0},{"$f":"Produktionsanlæg!Y298","v":0},{"$f":"IF(COUNTIF(D298:Y298,\"<>0\")<=1,IF(SUM(D298:Y298)=0,0,(IF(SUM(D298:Y298)>0,IF(SUM(D298:Y298)<400,(1.2675*45967*SUM(D298:Y298)^(-0.4664)),(IF(SUM(D298:Y298)<2000,(39128*SUM(D298:Y298)^(-0.37661)),IF(SUM(D298:Y298)<5000,18893*SUM(D298:Y298)^(-0.28083),IF(SUM(D298:Y298)<100000,29680*SUM(D298:Y298)^(-0.24475),1773.1))))*100/115)*SUM(D298:Y298)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D298:Y298)),$A$571)","v":0},{"$f":"D298*$Z298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA298:AV298)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA298","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB298","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC298","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD298","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE298","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF298","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG298","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH298","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI298","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ298","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK298","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL298","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM298","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN298","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO298","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP298","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ298","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR298","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS298","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT298","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU298","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV298","v":0},{"$f":"SUM(D298:Y298)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D299","v":0},{"$f":"Produktionsanlæg!E299","v":0},{"$f":"Produktionsanlæg!F299","v":0},{"$f":"Produktionsanlæg!G299","v":0},{"$f":"Produktionsanlæg!H299","v":0},{"$f":"Produktionsanlæg!I299","v":0},{"$f":"Produktionsanlæg!J299","v":0},{"$f":"Produktionsanlæg!K299","v":0},{"$f":"Produktionsanlæg!L299","v":0},{"$f":"Produktionsanlæg!M299","v":0},{"$f":"Produktionsanlæg!N299","v":0},{"$f":"Produktionsanlæg!O299","v":0},{"$f":"Produktionsanlæg!P299","v":0},{"$f":"Produktionsanlæg!Q299","v":0},{"$f":"Produktionsanlæg!R299","v":0},{"$f":"Produktionsanlæg!S299","v":0},{"$f":"Produktionsanlæg!T299","v":0},{"$f":"Produktionsanlæg!U299","v":0},{"$f":"Produktionsanlæg!V299","v":0},{"$f":"Produktionsanlæg!W299","v":0},{"$f":"Produktionsanlæg!X299","v":0},{"$f":"Produktionsanlæg!Y299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D299:Y299,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 148","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D300","v":0},{"$f":"Produktionsanlæg!E300","v":0},{"$f":"Produktionsanlæg!F300","v":0},{"$f":"Produktionsanlæg!G300","v":0},{"$f":"Produktionsanlæg!H300","v":0},{"$f":"Produktionsanlæg!I300","v":0},{"$f":"Produktionsanlæg!J300","v":0},{"$f":"Produktionsanlæg!K300","v":0},{"$f":"Produktionsanlæg!L300","v":0},{"$f":"Produktionsanlæg!M300","v":0},{"$f":"Produktionsanlæg!N300","v":0},{"$f":"Produktionsanlæg!O300","v":0},{"$f":"Produktionsanlæg!P300","v":0},{"$f":"Produktionsanlæg!Q300","v":0},{"$f":"Produktionsanlæg!R300","v":0},{"$f":"Produktionsanlæg!S300","v":0},{"$f":"Produktionsanlæg!T300","v":0},{"$f":"Produktionsanlæg!U300","v":0},{"$f":"Produktionsanlæg!V300","v":0},{"$f":"Produktionsanlæg!W300","v":0},{"$f":"Produktionsanlæg!X300","v":0},{"$f":"Produktionsanlæg!Y300","v":0},{"$f":"IF(COUNTIF(D300:Y300,\"<>0\")<=1,IF(SUM(D300:Y300)=0,0,(IF(SUM(D300:Y300)>0,IF(SUM(D300:Y300)<400,(1.2675*45967*SUM(D300:Y300)^(-0.4664)),(IF(SUM(D300:Y300)<2000,(39128*SUM(D300:Y300)^(-0.37661)),IF(SUM(D300:Y300)<5000,18893*SUM(D300:Y300)^(-0.28083),IF(SUM(D300:Y300)<100000,29680*SUM(D300:Y300)^(-0.24475),1773.1))))*100/115)*SUM(D300:Y300)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D300:Y300)),$A$571)","v":0},{"$f":"D300*$Z300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA300:AV300)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA300","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB300","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC300","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD300","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE300","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF300","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG300","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH300","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI300","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ300","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK300","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL300","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM300","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN300","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO300","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP300","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ300","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR300","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS300","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT300","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU300","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV300","v":0},{"$f":"SUM(D300:Y300)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D301","v":0},{"$f":"Produktionsanlæg!E301","v":0},{"$f":"Produktionsanlæg!F301","v":0},{"$f":"Produktionsanlæg!G301","v":0},{"$f":"Produktionsanlæg!H301","v":0},{"$f":"Produktionsanlæg!I301","v":0},{"$f":"Produktionsanlæg!J301","v":0},{"$f":"Produktionsanlæg!K301","v":0},{"$f":"Produktionsanlæg!L301","v":0},{"$f":"Produktionsanlæg!M301","v":0},{"$f":"Produktionsanlæg!N301","v":0},{"$f":"Produktionsanlæg!O301","v":0},{"$f":"Produktionsanlæg!P301","v":0},{"$f":"Produktionsanlæg!Q301","v":0},{"$f":"Produktionsanlæg!R301","v":0},{"$f":"Produktionsanlæg!S301","v":0},{"$f":"Produktionsanlæg!T301","v":0},{"$f":"Produktionsanlæg!U301","v":0},{"$f":"Produktionsanlæg!V301","v":0},{"$f":"Produktionsanlæg!W301","v":0},{"$f":"Produktionsanlæg!X301","v":0},{"$f":"Produktionsanlæg!Y301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D301:Y301,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 149","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D302","v":0},{"$f":"Produktionsanlæg!E302","v":0},{"$f":"Produktionsanlæg!F302","v":0},{"$f":"Produktionsanlæg!G302","v":0},{"$f":"Produktionsanlæg!H302","v":0},{"$f":"Produktionsanlæg!I302","v":0},{"$f":"Produktionsanlæg!J302","v":0},{"$f":"Produktionsanlæg!K302","v":0},{"$f":"Produktionsanlæg!L302","v":0},{"$f":"Produktionsanlæg!M302","v":0},{"$f":"Produktionsanlæg!N302","v":0},{"$f":"Produktionsanlæg!O302","v":0},{"$f":"Produktionsanlæg!P302","v":0},{"$f":"Produktionsanlæg!Q302","v":0},{"$f":"Produktionsanlæg!R302","v":0},{"$f":"Produktionsanlæg!S302","v":0},{"$f":"Produktionsanlæg!T302","v":0},{"$f":"Produktionsanlæg!U302","v":0},{"$f":"Produktionsanlæg!V302","v":0},{"$f":"Produktionsanlæg!W302","v":0},{"$f":"Produktionsanlæg!X302","v":0},{"$f":"Produktionsanlæg!Y302","v":0},{"$f":"IF(COUNTIF(D302:Y302,\"<>0\")<=1,IF(SUM(D302:Y302)=0,0,(IF(SUM(D302:Y302)>0,IF(SUM(D302:Y302)<400,(1.2675*45967*SUM(D302:Y302)^(-0.4664)),(IF(SUM(D302:Y302)<2000,(39128*SUM(D302:Y302)^(-0.37661)),IF(SUM(D302:Y302)<5000,18893*SUM(D302:Y302)^(-0.28083),IF(SUM(D302:Y302)<100000,29680*SUM(D302:Y302)^(-0.24475),1773.1))))*100/115)*SUM(D302:Y302)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D302:Y302)),$A$571)","v":0},{"$f":"D302*$Z302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA302:AV302)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV302","v":0},{"$f":"SUM(D302:Y302)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D303","v":0},{"$f":"Produktionsanlæg!E303","v":0},{"$f":"Produktionsanlæg!F303","v":0},{"$f":"Produktionsanlæg!G303","v":0},{"$f":"Produktionsanlæg!H303","v":0},{"$f":"Produktionsanlæg!I303","v":0},{"$f":"Produktionsanlæg!J303","v":0},{"$f":"Produktionsanlæg!K303","v":0},{"$f":"Produktionsanlæg!L303","v":0},{"$f":"Produktionsanlæg!M303","v":0},{"$f":"Produktionsanlæg!N303","v":0},{"$f":"Produktionsanlæg!O303","v":0},{"$f":"Produktionsanlæg!P303","v":0},{"$f":"Produktionsanlæg!Q303","v":0},{"$f":"Produktionsanlæg!R303","v":0},{"$f":"Produktionsanlæg!S303","v":0},{"$f":"Produktionsanlæg!T303","v":0},{"$f":"Produktionsanlæg!U303","v":0},{"$f":"Produktionsanlæg!V303","v":0},{"$f":"Produktionsanlæg!W303","v":0},{"$f":"Produktionsanlæg!X303","v":0},{"$f":"Produktionsanlæg!Y303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D303:Y303,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 150","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D304","v":0},{"$f":"Produktionsanlæg!E304","v":0},{"$f":"Produktionsanlæg!F304","v":0},{"$f":"Produktionsanlæg!G304","v":0},{"$f":"Produktionsanlæg!H304","v":0},{"$f":"Produktionsanlæg!I304","v":0},{"$f":"Produktionsanlæg!J304","v":0},{"$f":"Produktionsanlæg!K304","v":0},{"$f":"Produktionsanlæg!L304","v":0},{"$f":"Produktionsanlæg!M304","v":0},{"$f":"Produktionsanlæg!N304","v":0},{"$f":"Produktionsanlæg!O304","v":0},{"$f":"Produktionsanlæg!P304","v":0},{"$f":"Produktionsanlæg!Q304","v":0},{"$f":"Produktionsanlæg!R304","v":0},{"$f":"Produktionsanlæg!S304","v":0},{"$f":"Produktionsanlæg!T304","v":0},{"$f":"Produktionsanlæg!U304","v":0},{"$f":"Produktionsanlæg!V304","v":0},{"$f":"Produktionsanlæg!W304","v":0},{"$f":"Produktionsanlæg!X304","v":0},{"$f":"Produktionsanlæg!Y304","v":0},{"$f":"IF(COUNTIF(D304:Y304,\"<>0\")<=1,IF(SUM(D304:Y304)=0,0,(IF(SUM(D304:Y304)>0,IF(SUM(D304:Y304)<400,(1.2675*45967*SUM(D304:Y304)^(-0.4664)),(IF(SUM(D304:Y304)<2000,(39128*SUM(D304:Y304)^(-0.37661)),IF(SUM(D304:Y304)<5000,18893*SUM(D304:Y304)^(-0.28083),IF(SUM(D304:Y304)<100000,29680*SUM(D304:Y304)^(-0.24475),1773.1))))*100/115)*SUM(D304:Y304)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D304:Y304)),$A$571)","v":0},{"$f":"D304*$Z304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA304:AV304)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA304","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB304","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC304","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD304","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE304","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF304","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG304","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH304","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI304","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ304","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK304","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL304","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM304","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN304","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO304","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP304","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ304","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR304","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS304","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT304","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU304","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV304","v":0},{"$f":"SUM(D304:Y304)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D305","v":0},{"$f":"Produktionsanlæg!E305","v":0},{"$f":"Produktionsanlæg!F305","v":0},{"$f":"Produktionsanlæg!G305","v":0},{"$f":"Produktionsanlæg!H305","v":0},{"$f":"Produktionsanlæg!I305","v":0},{"$f":"Produktionsanlæg!J305","v":0},{"$f":"Produktionsanlæg!K305","v":0},{"$f":"Produktionsanlæg!L305","v":0},{"$f":"Produktionsanlæg!M305","v":0},{"$f":"Produktionsanlæg!N305","v":0},{"$f":"Produktionsanlæg!O305","v":0},{"$f":"Produktionsanlæg!P305","v":0},{"$f":"Produktionsanlæg!Q305","v":0},{"$f":"Produktionsanlæg!R305","v":0},{"$f":"Produktionsanlæg!S305","v":0},{"$f":"Produktionsanlæg!T305","v":0},{"$f":"Produktionsanlæg!U305","v":0},{"$f":"Produktionsanlæg!V305","v":0},{"$f":"Produktionsanlæg!W305","v":0},{"$f":"Produktionsanlæg!X305","v":0},{"$f":"Produktionsanlæg!Y305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D305:Y305,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 151","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D306","v":0},{"$f":"Produktionsanlæg!E306","v":0},{"$f":"Produktionsanlæg!F306","v":0},{"$f":"Produktionsanlæg!G306","v":0},{"$f":"Produktionsanlæg!H306","v":0},{"$f":"Produktionsanlæg!I306","v":0},{"$f":"Produktionsanlæg!J306","v":0},{"$f":"Produktionsanlæg!K306","v":0},{"$f":"Produktionsanlæg!L306","v":0},{"$f":"Produktionsanlæg!M306","v":0},{"$f":"Produktionsanlæg!N306","v":0},{"$f":"Produktionsanlæg!O306","v":0},{"$f":"Produktionsanlæg!P306","v":0},{"$f":"Produktionsanlæg!Q306","v":0},{"$f":"Produktionsanlæg!R306","v":0},{"$f":"Produktionsanlæg!S306","v":0},{"$f":"Produktionsanlæg!T306","v":0},{"$f":"Produktionsanlæg!U306","v":0},{"$f":"Produktionsanlæg!V306","v":0},{"$f":"Produktionsanlæg!W306","v":0},{"$f":"Produktionsanlæg!X306","v":0},{"$f":"Produktionsanlæg!Y306","v":0},{"$f":"IF(COUNTIF(D306:Y306,\"<>0\")<=1,IF(SUM(D306:Y306)=0,0,(IF(SUM(D306:Y306)>0,IF(SUM(D306:Y306)<400,(1.2675*45967*SUM(D306:Y306)^(-0.4664)),(IF(SUM(D306:Y306)<2000,(39128*SUM(D306:Y306)^(-0.37661)),IF(SUM(D306:Y306)<5000,18893*SUM(D306:Y306)^(-0.28083),IF(SUM(D306:Y306)<100000,29680*SUM(D306:Y306)^(-0.24475),1773.1))))*100/115)*SUM(D306:Y306)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D306:Y306)),$A$571)","v":0},{"$f":"D306*$Z306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA306:AV306)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV306","v":0},{"$f":"SUM(D306:Y306)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D307","v":0},{"$f":"Produktionsanlæg!E307","v":0},{"$f":"Produktionsanlæg!F307","v":0},{"$f":"Produktionsanlæg!G307","v":0},{"$f":"Produktionsanlæg!H307","v":0},{"$f":"Produktionsanlæg!I307","v":0},{"$f":"Produktionsanlæg!J307","v":0},{"$f":"Produktionsanlæg!K307","v":0},{"$f":"Produktionsanlæg!L307","v":0},{"$f":"Produktionsanlæg!M307","v":0},{"$f":"Produktionsanlæg!N307","v":0},{"$f":"Produktionsanlæg!O307","v":0},{"$f":"Produktionsanlæg!P307","v":0},{"$f":"Produktionsanlæg!Q307","v":0},{"$f":"Produktionsanlæg!R307","v":0},{"$f":"Produktionsanlæg!S307","v":0},{"$f":"Produktionsanlæg!T307","v":0},{"$f":"Produktionsanlæg!U307","v":0},{"$f":"Produktionsanlæg!V307","v":0},{"$f":"Produktionsanlæg!W307","v":0},{"$f":"Produktionsanlæg!X307","v":0},{"$f":"Produktionsanlæg!Y307","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D307:Y307,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 152","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D308","v":0},{"$f":"Produktionsanlæg!E308","v":0},{"$f":"Produktionsanlæg!F308","v":0},{"$f":"Produktionsanlæg!G308","v":0},{"$f":"Produktionsanlæg!H308","v":0},{"$f":"Produktionsanlæg!I308","v":0},{"$f":"Produktionsanlæg!J308","v":0},{"$f":"Produktionsanlæg!K308","v":0},{"$f":"Produktionsanlæg!L308","v":0},{"$f":"Produktionsanlæg!M308","v":0},{"$f":"Produktionsanlæg!N308","v":0},{"$f":"Produktionsanlæg!O308","v":0},{"$f":"Produktionsanlæg!P308","v":0},{"$f":"Produktionsanlæg!Q308","v":0},{"$f":"Produktionsanlæg!R308","v":0},{"$f":"Produktionsanlæg!S308","v":0},{"$f":"Produktionsanlæg!T308","v":0},{"$f":"Produktionsanlæg!U308","v":0},{"$f":"Produktionsanlæg!V308","v":0},{"$f":"Produktionsanlæg!W308","v":0},{"$f":"Produktionsanlæg!X308","v":0},{"$f":"Produktionsanlæg!Y308","v":0},{"$f":"IF(COUNTIF(D308:Y308,\"<>0\")<=1,IF(SUM(D308:Y308)=0,0,(IF(SUM(D308:Y308)>0,IF(SUM(D308:Y308)<400,(1.2675*45967*SUM(D308:Y308)^(-0.4664)),(IF(SUM(D308:Y308)<2000,(39128*SUM(D308:Y308)^(-0.37661)),IF(SUM(D308:Y308)<5000,18893*SUM(D308:Y308)^(-0.28083),IF(SUM(D308:Y308)<100000,29680*SUM(D308:Y308)^(-0.24475),1773.1))))*100/115)*SUM(D308:Y308)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D308:Y308)),$A$571)","v":0},{"$f":"D308*$Z308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA308:AV308)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA308","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB308","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC308","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD308","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE308","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF308","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG308","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH308","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI308","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ308","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK308","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL308","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM308","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN308","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO308","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP308","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ308","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR308","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS308","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT308","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU308","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV308","v":0},{"$f":"SUM(D308:Y308)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D309","v":0},{"$f":"Produktionsanlæg!E309","v":0},{"$f":"Produktionsanlæg!F309","v":0},{"$f":"Produktionsanlæg!G309","v":0},{"$f":"Produktionsanlæg!H309","v":0},{"$f":"Produktionsanlæg!I309","v":0},{"$f":"Produktionsanlæg!J309","v":0},{"$f":"Produktionsanlæg!K309","v":0},{"$f":"Produktionsanlæg!L309","v":0},{"$f":"Produktionsanlæg!M309","v":0},{"$f":"Produktionsanlæg!N309","v":0},{"$f":"Produktionsanlæg!O309","v":0},{"$f":"Produktionsanlæg!P309","v":0},{"$f":"Produktionsanlæg!Q309","v":0},{"$f":"Produktionsanlæg!R309","v":0},{"$f":"Produktionsanlæg!S309","v":0},{"$f":"Produktionsanlæg!T309","v":0},{"$f":"Produktionsanlæg!U309","v":0},{"$f":"Produktionsanlæg!V309","v":0},{"$f":"Produktionsanlæg!W309","v":0},{"$f":"Produktionsanlæg!X309","v":0},{"$f":"Produktionsanlæg!Y309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D309:Y309,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 153","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D310","v":0},{"$f":"Produktionsanlæg!E310","v":0},{"$f":"Produktionsanlæg!F310","v":0},{"$f":"Produktionsanlæg!G310","v":0},{"$f":"Produktionsanlæg!H310","v":0},{"$f":"Produktionsanlæg!I310","v":0},{"$f":"Produktionsanlæg!J310","v":0},{"$f":"Produktionsanlæg!K310","v":0},{"$f":"Produktionsanlæg!L310","v":0},{"$f":"Produktionsanlæg!M310","v":0},{"$f":"Produktionsanlæg!N310","v":0},{"$f":"Produktionsanlæg!O310","v":0},{"$f":"Produktionsanlæg!P310","v":0},{"$f":"Produktionsanlæg!Q310","v":0},{"$f":"Produktionsanlæg!R310","v":0},{"$f":"Produktionsanlæg!S310","v":0},{"$f":"Produktionsanlæg!T310","v":0},{"$f":"Produktionsanlæg!U310","v":0},{"$f":"Produktionsanlæg!V310","v":0},{"$f":"Produktionsanlæg!W310","v":0},{"$f":"Produktionsanlæg!X310","v":0},{"$f":"Produktionsanlæg!Y310","v":0},{"$f":"IF(COUNTIF(D310:Y310,\"<>0\")<=1,IF(SUM(D310:Y310)=0,0,(IF(SUM(D310:Y310)>0,IF(SUM(D310:Y310)<400,(1.2675*45967*SUM(D310:Y310)^(-0.4664)),(IF(SUM(D310:Y310)<2000,(39128*SUM(D310:Y310)^(-0.37661)),IF(SUM(D310:Y310)<5000,18893*SUM(D310:Y310)^(-0.28083),IF(SUM(D310:Y310)<100000,29680*SUM(D310:Y310)^(-0.24475),1773.1))))*100/115)*SUM(D310:Y310)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D310:Y310)),$A$571)","v":0},{"$f":"D310*$Z310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA310:AV310)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA310","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB310","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC310","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD310","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE310","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF310","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG310","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH310","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI310","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ310","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK310","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL310","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM310","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN310","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO310","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP310","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ310","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR310","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS310","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT310","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU310","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV310","v":0},{"$f":"SUM(D310:Y310)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D311","v":0},{"$f":"Produktionsanlæg!E311","v":0},{"$f":"Produktionsanlæg!F311","v":0},{"$f":"Produktionsanlæg!G311","v":0},{"$f":"Produktionsanlæg!H311","v":0},{"$f":"Produktionsanlæg!I311","v":0},{"$f":"Produktionsanlæg!J311","v":0},{"$f":"Produktionsanlæg!K311","v":0},{"$f":"Produktionsanlæg!L311","v":0},{"$f":"Produktionsanlæg!M311","v":0},{"$f":"Produktionsanlæg!N311","v":0},{"$f":"Produktionsanlæg!O311","v":0},{"$f":"Produktionsanlæg!P311","v":0},{"$f":"Produktionsanlæg!Q311","v":0},{"$f":"Produktionsanlæg!R311","v":0},{"$f":"Produktionsanlæg!S311","v":0},{"$f":"Produktionsanlæg!T311","v":0},{"$f":"Produktionsanlæg!U311","v":0},{"$f":"Produktionsanlæg!V311","v":0},{"$f":"Produktionsanlæg!W311","v":0},{"$f":"Produktionsanlæg!X311","v":0},{"$f":"Produktionsanlæg!Y311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D311:Y311,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 154","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D312","v":0},{"$f":"Produktionsanlæg!E312","v":0},{"$f":"Produktionsanlæg!F312","v":0},{"$f":"Produktionsanlæg!G312","v":0},{"$f":"Produktionsanlæg!H312","v":0},{"$f":"Produktionsanlæg!I312","v":0},{"$f":"Produktionsanlæg!J312","v":0},{"$f":"Produktionsanlæg!K312","v":0},{"$f":"Produktionsanlæg!L312","v":0},{"$f":"Produktionsanlæg!M312","v":0},{"$f":"Produktionsanlæg!N312","v":0},{"$f":"Produktionsanlæg!O312","v":0},{"$f":"Produktionsanlæg!P312","v":0},{"$f":"Produktionsanlæg!Q312","v":0},{"$f":"Produktionsanlæg!R312","v":0},{"$f":"Produktionsanlæg!S312","v":0},{"$f":"Produktionsanlæg!T312","v":0},{"$f":"Produktionsanlæg!U312","v":0},{"$f":"Produktionsanlæg!V312","v":0},{"$f":"Produktionsanlæg!W312","v":0},{"$f":"Produktionsanlæg!X312","v":0},{"$f":"Produktionsanlæg!Y312","v":0},{"$f":"IF(COUNTIF(D312:Y312,\"<>0\")<=1,IF(SUM(D312:Y312)=0,0,(IF(SUM(D312:Y312)>0,IF(SUM(D312:Y312)<400,(1.2675*45967*SUM(D312:Y312)^(-0.4664)),(IF(SUM(D312:Y312)<2000,(39128*SUM(D312:Y312)^(-0.37661)),IF(SUM(D312:Y312)<5000,18893*SUM(D312:Y312)^(-0.28083),IF(SUM(D312:Y312)<100000,29680*SUM(D312:Y312)^(-0.24475),1773.1))))*100/115)*SUM(D312:Y312)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D312:Y312)),$A$571)","v":0},{"$f":"D312*$Z312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA312:AV312)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA312","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB312","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC312","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD312","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE312","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF312","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG312","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH312","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI312","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ312","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK312","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL312","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM312","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN312","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO312","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP312","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ312","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR312","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS312","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT312","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU312","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV312","v":0},{"$f":"SUM(D312:Y312)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D313","v":0},{"$f":"Produktionsanlæg!E313","v":0},{"$f":"Produktionsanlæg!F313","v":0},{"$f":"Produktionsanlæg!G313","v":0},{"$f":"Produktionsanlæg!H313","v":0},{"$f":"Produktionsanlæg!I313","v":0},{"$f":"Produktionsanlæg!J313","v":0},{"$f":"Produktionsanlæg!K313","v":0},{"$f":"Produktionsanlæg!L313","v":0},{"$f":"Produktionsanlæg!M313","v":0},{"$f":"Produktionsanlæg!N313","v":0},{"$f":"Produktionsanlæg!O313","v":0},{"$f":"Produktionsanlæg!P313","v":0},{"$f":"Produktionsanlæg!Q313","v":0},{"$f":"Produktionsanlæg!R313","v":0},{"$f":"Produktionsanlæg!S313","v":0},{"$f":"Produktionsanlæg!T313","v":0},{"$f":"Produktionsanlæg!U313","v":0},{"$f":"Produktionsanlæg!V313","v":0},{"$f":"Produktionsanlæg!W313","v":0},{"$f":"Produktionsanlæg!X313","v":0},{"$f":"Produktionsanlæg!Y313","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D313:Y313,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 155","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D314","v":0},{"$f":"Produktionsanlæg!E314","v":0},{"$f":"Produktionsanlæg!F314","v":0},{"$f":"Produktionsanlæg!G314","v":0},{"$f":"Produktionsanlæg!H314","v":0},{"$f":"Produktionsanlæg!I314","v":0},{"$f":"Produktionsanlæg!J314","v":0},{"$f":"Produktionsanlæg!K314","v":0},{"$f":"Produktionsanlæg!L314","v":0},{"$f":"Produktionsanlæg!M314","v":0},{"$f":"Produktionsanlæg!N314","v":0},{"$f":"Produktionsanlæg!O314","v":0},{"$f":"Produktionsanlæg!P314","v":0},{"$f":"Produktionsanlæg!Q314","v":0},{"$f":"Produktionsanlæg!R314","v":0},{"$f":"Produktionsanlæg!S314","v":0},{"$f":"Produktionsanlæg!T314","v":0},{"$f":"Produktionsanlæg!U314","v":0},{"$f":"Produktionsanlæg!V314","v":0},{"$f":"Produktionsanlæg!W314","v":0},{"$f":"Produktionsanlæg!X314","v":0},{"$f":"Produktionsanlæg!Y314","v":0},{"$f":"IF(COUNTIF(D314:Y314,\"<>0\")<=1,IF(SUM(D314:Y314)=0,0,(IF(SUM(D314:Y314)>0,IF(SUM(D314:Y314)<400,(1.2675*45967*SUM(D314:Y314)^(-0.4664)),(IF(SUM(D314:Y314)<2000,(39128*SUM(D314:Y314)^(-0.37661)),IF(SUM(D314:Y314)<5000,18893*SUM(D314:Y314)^(-0.28083),IF(SUM(D314:Y314)<100000,29680*SUM(D314:Y314)^(-0.24475),1773.1))))*100/115)*SUM(D314:Y314)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D314:Y314)),$A$571)","v":0},{"$f":"D314*$Z314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA314:AV314)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA314","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB314","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC314","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD314","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE314","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF314","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG314","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH314","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI314","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ314","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK314","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL314","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM314","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN314","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO314","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP314","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ314","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR314","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS314","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT314","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU314","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV314","v":0},{"$f":"SUM(D314:Y314)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D315","v":0},{"$f":"Produktionsanlæg!E315","v":0},{"$f":"Produktionsanlæg!F315","v":0},{"$f":"Produktionsanlæg!G315","v":0},{"$f":"Produktionsanlæg!H315","v":0},{"$f":"Produktionsanlæg!I315","v":0},{"$f":"Produktionsanlæg!J315","v":0},{"$f":"Produktionsanlæg!K315","v":0},{"$f":"Produktionsanlæg!L315","v":0},{"$f":"Produktionsanlæg!M315","v":0},{"$f":"Produktionsanlæg!N315","v":0},{"$f":"Produktionsanlæg!O315","v":0},{"$f":"Produktionsanlæg!P315","v":0},{"$f":"Produktionsanlæg!Q315","v":0},{"$f":"Produktionsanlæg!R315","v":0},{"$f":"Produktionsanlæg!S315","v":0},{"$f":"Produktionsanlæg!T315","v":0},{"$f":"Produktionsanlæg!U315","v":0},{"$f":"Produktionsanlæg!V315","v":0},{"$f":"Produktionsanlæg!W315","v":0},{"$f":"Produktionsanlæg!X315","v":0},{"$f":"Produktionsanlæg!Y315","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D315:Y315,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 156","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D316","v":0},{"$f":"Produktionsanlæg!E316","v":0},{"$f":"Produktionsanlæg!F316","v":0},{"$f":"Produktionsanlæg!G316","v":0},{"$f":"Produktionsanlæg!H316","v":0},{"$f":"Produktionsanlæg!I316","v":0},{"$f":"Produktionsanlæg!J316","v":0},{"$f":"Produktionsanlæg!K316","v":0},{"$f":"Produktionsanlæg!L316","v":0},{"$f":"Produktionsanlæg!M316","v":0},{"$f":"Produktionsanlæg!N316","v":0},{"$f":"Produktionsanlæg!O316","v":0},{"$f":"Produktionsanlæg!P316","v":0},{"$f":"Produktionsanlæg!Q316","v":0},{"$f":"Produktionsanlæg!R316","v":0},{"$f":"Produktionsanlæg!S316","v":0},{"$f":"Produktionsanlæg!T316","v":0},{"$f":"Produktionsanlæg!U316","v":0},{"$f":"Produktionsanlæg!V316","v":0},{"$f":"Produktionsanlæg!W316","v":0},{"$f":"Produktionsanlæg!X316","v":0},{"$f":"Produktionsanlæg!Y316","v":0},{"$f":"IF(COUNTIF(D316:Y316,\"<>0\")<=1,IF(SUM(D316:Y316)=0,0,(IF(SUM(D316:Y316)>0,IF(SUM(D316:Y316)<400,(1.2675*45967*SUM(D316:Y316)^(-0.4664)),(IF(SUM(D316:Y316)<2000,(39128*SUM(D316:Y316)^(-0.37661)),IF(SUM(D316:Y316)<5000,18893*SUM(D316:Y316)^(-0.28083),IF(SUM(D316:Y316)<100000,29680*SUM(D316:Y316)^(-0.24475),1773.1))))*100/115)*SUM(D316:Y316)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D316:Y316)),$A$571)","v":0},{"$f":"D316*$Z316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA316:AV316)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA316","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB316","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC316","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD316","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE316","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF316","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG316","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH316","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI316","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ316","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK316","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL316","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM316","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN316","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO316","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP316","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ316","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR316","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS316","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT316","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU316","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV316","v":0},{"$f":"SUM(D316:Y316)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D317","v":0},{"$f":"Produktionsanlæg!E317","v":0},{"$f":"Produktionsanlæg!F317","v":0},{"$f":"Produktionsanlæg!G317","v":0},{"$f":"Produktionsanlæg!H317","v":0},{"$f":"Produktionsanlæg!I317","v":0},{"$f":"Produktionsanlæg!J317","v":0},{"$f":"Produktionsanlæg!K317","v":0},{"$f":"Produktionsanlæg!L317","v":0},{"$f":"Produktionsanlæg!M317","v":0},{"$f":"Produktionsanlæg!N317","v":0},{"$f":"Produktionsanlæg!O317","v":0},{"$f":"Produktionsanlæg!P317","v":0},{"$f":"Produktionsanlæg!Q317","v":0},{"$f":"Produktionsanlæg!R317","v":0},{"$f":"Produktionsanlæg!S317","v":0},{"$f":"Produktionsanlæg!T317","v":0},{"$f":"Produktionsanlæg!U317","v":0},{"$f":"Produktionsanlæg!V317","v":0},{"$f":"Produktionsanlæg!W317","v":0},{"$f":"Produktionsanlæg!X317","v":0},{"$f":"Produktionsanlæg!Y317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D317:Y317,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 157","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D318","v":0},{"$f":"Produktionsanlæg!E318","v":0},{"$f":"Produktionsanlæg!F318","v":0},{"$f":"Produktionsanlæg!G318","v":0},{"$f":"Produktionsanlæg!H318","v":0},{"$f":"Produktionsanlæg!I318","v":0},{"$f":"Produktionsanlæg!J318","v":0},{"$f":"Produktionsanlæg!K318","v":0},{"$f":"Produktionsanlæg!L318","v":0},{"$f":"Produktionsanlæg!M318","v":0},{"$f":"Produktionsanlæg!N318","v":0},{"$f":"Produktionsanlæg!O318","v":0},{"$f":"Produktionsanlæg!P318","v":0},{"$f":"Produktionsanlæg!Q318","v":0},{"$f":"Produktionsanlæg!R318","v":0},{"$f":"Produktionsanlæg!S318","v":0},{"$f":"Produktionsanlæg!T318","v":0},{"$f":"Produktionsanlæg!U318","v":0},{"$f":"Produktionsanlæg!V318","v":0},{"$f":"Produktionsanlæg!W318","v":0},{"$f":"Produktionsanlæg!X318","v":0},{"$f":"Produktionsanlæg!Y318","v":0},{"$f":"IF(COUNTIF(D318:Y318,\"<>0\")<=1,IF(SUM(D318:Y318)=0,0,(IF(SUM(D318:Y318)>0,IF(SUM(D318:Y318)<400,(1.2675*45967*SUM(D318:Y318)^(-0.4664)),(IF(SUM(D318:Y318)<2000,(39128*SUM(D318:Y318)^(-0.37661)),IF(SUM(D318:Y318)<5000,18893*SUM(D318:Y318)^(-0.28083),IF(SUM(D318:Y318)<100000,29680*SUM(D318:Y318)^(-0.24475),1773.1))))*100/115)*SUM(D318:Y318)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D318:Y318)),$A$571)","v":0},{"$f":"D318*$Z318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA318:AV318)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA318","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB318","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC318","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD318","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE318","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF318","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG318","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH318","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI318","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ318","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK318","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL318","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM318","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN318","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO318","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP318","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ318","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR318","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS318","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT318","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU318","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV318","v":0},{"$f":"SUM(D318:Y318)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D319","v":0},{"$f":"Produktionsanlæg!E319","v":0},{"$f":"Produktionsanlæg!F319","v":0},{"$f":"Produktionsanlæg!G319","v":0},{"$f":"Produktionsanlæg!H319","v":0},{"$f":"Produktionsanlæg!I319","v":0},{"$f":"Produktionsanlæg!J319","v":0},{"$f":"Produktionsanlæg!K319","v":0},{"$f":"Produktionsanlæg!L319","v":0},{"$f":"Produktionsanlæg!M319","v":0},{"$f":"Produktionsanlæg!N319","v":0},{"$f":"Produktionsanlæg!O319","v":0},{"$f":"Produktionsanlæg!P319","v":0},{"$f":"Produktionsanlæg!Q319","v":0},{"$f":"Produktionsanlæg!R319","v":0},{"$f":"Produktionsanlæg!S319","v":0},{"$f":"Produktionsanlæg!T319","v":0},{"$f":"Produktionsanlæg!U319","v":0},{"$f":"Produktionsanlæg!V319","v":0},{"$f":"Produktionsanlæg!W319","v":0},{"$f":"Produktionsanlæg!X319","v":0},{"$f":"Produktionsanlæg!Y319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D319:Y319,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 158","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D320","v":0},{"$f":"Produktionsanlæg!E320","v":0},{"$f":"Produktionsanlæg!F320","v":0},{"$f":"Produktionsanlæg!G320","v":0},{"$f":"Produktionsanlæg!H320","v":0},{"$f":"Produktionsanlæg!I320","v":0},{"$f":"Produktionsanlæg!J320","v":0},{"$f":"Produktionsanlæg!K320","v":0},{"$f":"Produktionsanlæg!L320","v":0},{"$f":"Produktionsanlæg!M320","v":0},{"$f":"Produktionsanlæg!N320","v":0},{"$f":"Produktionsanlæg!O320","v":0},{"$f":"Produktionsanlæg!P320","v":0},{"$f":"Produktionsanlæg!Q320","v":0},{"$f":"Produktionsanlæg!R320","v":0},{"$f":"Produktionsanlæg!S320","v":0},{"$f":"Produktionsanlæg!T320","v":0},{"$f":"Produktionsanlæg!U320","v":0},{"$f":"Produktionsanlæg!V320","v":0},{"$f":"Produktionsanlæg!W320","v":0},{"$f":"Produktionsanlæg!X320","v":0},{"$f":"Produktionsanlæg!Y320","v":0},{"$f":"IF(COUNTIF(D320:Y320,\"<>0\")<=1,IF(SUM(D320:Y320)=0,0,(IF(SUM(D320:Y320)>0,IF(SUM(D320:Y320)<400,(1.2675*45967*SUM(D320:Y320)^(-0.4664)),(IF(SUM(D320:Y320)<2000,(39128*SUM(D320:Y320)^(-0.37661)),IF(SUM(D320:Y320)<5000,18893*SUM(D320:Y320)^(-0.28083),IF(SUM(D320:Y320)<100000,29680*SUM(D320:Y320)^(-0.24475),1773.1))))*100/115)*SUM(D320:Y320)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D320:Y320)),$A$571)","v":0},{"$f":"D320*$Z320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA320:AV320)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV320","v":0},{"$f":"SUM(D320:Y320)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D321","v":0},{"$f":"Produktionsanlæg!E321","v":0},{"$f":"Produktionsanlæg!F321","v":0},{"$f":"Produktionsanlæg!G321","v":0},{"$f":"Produktionsanlæg!H321","v":0},{"$f":"Produktionsanlæg!I321","v":0},{"$f":"Produktionsanlæg!J321","v":0},{"$f":"Produktionsanlæg!K321","v":0},{"$f":"Produktionsanlæg!L321","v":0},{"$f":"Produktionsanlæg!M321","v":0},{"$f":"Produktionsanlæg!N321","v":0},{"$f":"Produktionsanlæg!O321","v":0},{"$f":"Produktionsanlæg!P321","v":0},{"$f":"Produktionsanlæg!Q321","v":0},{"$f":"Produktionsanlæg!R321","v":0},{"$f":"Produktionsanlæg!S321","v":0},{"$f":"Produktionsanlæg!T321","v":0},{"$f":"Produktionsanlæg!U321","v":0},{"$f":"Produktionsanlæg!V321","v":0},{"$f":"Produktionsanlæg!W321","v":0},{"$f":"Produktionsanlæg!X321","v":0},{"$f":"Produktionsanlæg!Y321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D321:Y321,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 159","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D322","v":0},{"$f":"Produktionsanlæg!E322","v":0},{"$f":"Produktionsanlæg!F322","v":0},{"$f":"Produktionsanlæg!G322","v":0},{"$f":"Produktionsanlæg!H322","v":0},{"$f":"Produktionsanlæg!I322","v":0},{"$f":"Produktionsanlæg!J322","v":0},{"$f":"Produktionsanlæg!K322","v":0},{"$f":"Produktionsanlæg!L322","v":0},{"$f":"Produktionsanlæg!M322","v":0},{"$f":"Produktionsanlæg!N322","v":0},{"$f":"Produktionsanlæg!O322","v":0},{"$f":"Produktionsanlæg!P322","v":0},{"$f":"Produktionsanlæg!Q322","v":0},{"$f":"Produktionsanlæg!R322","v":0},{"$f":"Produktionsanlæg!S322","v":0},{"$f":"Produktionsanlæg!T322","v":0},{"$f":"Produktionsanlæg!U322","v":0},{"$f":"Produktionsanlæg!V322","v":0},{"$f":"Produktionsanlæg!W322","v":0},{"$f":"Produktionsanlæg!X322","v":0},{"$f":"Produktionsanlæg!Y322","v":0},{"$f":"IF(COUNTIF(D322:Y322,\"<>0\")<=1,IF(SUM(D322:Y322)=0,0,(IF(SUM(D322:Y322)>0,IF(SUM(D322:Y322)<400,(1.2675*45967*SUM(D322:Y322)^(-0.4664)),(IF(SUM(D322:Y322)<2000,(39128*SUM(D322:Y322)^(-0.37661)),IF(SUM(D322:Y322)<5000,18893*SUM(D322:Y322)^(-0.28083),IF(SUM(D322:Y322)<100000,29680*SUM(D322:Y322)^(-0.24475),1773.1))))*100/115)*SUM(D322:Y322)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D322:Y322)),$A$571)","v":0},{"$f":"D322*$Z322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA322:AV322)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA322","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB322","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC322","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD322","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE322","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF322","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG322","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH322","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI322","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ322","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK322","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL322","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM322","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN322","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO322","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP322","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ322","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR322","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS322","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT322","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU322","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV322","v":0},{"$f":"SUM(D322:Y322)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D323","v":0},{"$f":"Produktionsanlæg!E323","v":0},{"$f":"Produktionsanlæg!F323","v":0},{"$f":"Produktionsanlæg!G323","v":0},{"$f":"Produktionsanlæg!H323","v":0},{"$f":"Produktionsanlæg!I323","v":0},{"$f":"Produktionsanlæg!J323","v":0},{"$f":"Produktionsanlæg!K323","v":0},{"$f":"Produktionsanlæg!L323","v":0},{"$f":"Produktionsanlæg!M323","v":0},{"$f":"Produktionsanlæg!N323","v":0},{"$f":"Produktionsanlæg!O323","v":0},{"$f":"Produktionsanlæg!P323","v":0},{"$f":"Produktionsanlæg!Q323","v":0},{"$f":"Produktionsanlæg!R323","v":0},{"$f":"Produktionsanlæg!S323","v":0},{"$f":"Produktionsanlæg!T323","v":0},{"$f":"Produktionsanlæg!U323","v":0},{"$f":"Produktionsanlæg!V323","v":0},{"$f":"Produktionsanlæg!W323","v":0},{"$f":"Produktionsanlæg!X323","v":0},{"$f":"Produktionsanlæg!Y323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D323:Y323,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 160","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D324","v":0},{"$f":"Produktionsanlæg!E324","v":0},{"$f":"Produktionsanlæg!F324","v":0},{"$f":"Produktionsanlæg!G324","v":0},{"$f":"Produktionsanlæg!H324","v":0},{"$f":"Produktionsanlæg!I324","v":0},{"$f":"Produktionsanlæg!J324","v":0},{"$f":"Produktionsanlæg!K324","v":0},{"$f":"Produktionsanlæg!L324","v":0},{"$f":"Produktionsanlæg!M324","v":0},{"$f":"Produktionsanlæg!N324","v":0},{"$f":"Produktionsanlæg!O324","v":0},{"$f":"Produktionsanlæg!P324","v":0},{"$f":"Produktionsanlæg!Q324","v":0},{"$f":"Produktionsanlæg!R324","v":0},{"$f":"Produktionsanlæg!S324","v":0},{"$f":"Produktionsanlæg!T324","v":0},{"$f":"Produktionsanlæg!U324","v":0},{"$f":"Produktionsanlæg!V324","v":0},{"$f":"Produktionsanlæg!W324","v":0},{"$f":"Produktionsanlæg!X324","v":0},{"$f":"Produktionsanlæg!Y324","v":0},{"$f":"IF(COUNTIF(D324:Y324,\"<>0\")<=1,IF(SUM(D324:Y324)=0,0,(IF(SUM(D324:Y324)>0,IF(SUM(D324:Y324)<400,(1.2675*45967*SUM(D324:Y324)^(-0.4664)),(IF(SUM(D324:Y324)<2000,(39128*SUM(D324:Y324)^(-0.37661)),IF(SUM(D324:Y324)<5000,18893*SUM(D324:Y324)^(-0.28083),IF(SUM(D324:Y324)<100000,29680*SUM(D324:Y324)^(-0.24475),1773.1))))*100/115)*SUM(D324:Y324)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D324:Y324)),$A$571)","v":0},{"$f":"D324*$Z324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA324:AV324)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA324","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB324","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC324","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD324","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE324","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF324","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG324","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH324","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI324","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ324","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK324","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL324","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM324","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN324","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO324","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP324","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ324","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR324","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS324","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT324","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU324","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV324","v":0},{"$f":"SUM(D324:Y324)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D325","v":0},{"$f":"Produktionsanlæg!E325","v":0},{"$f":"Produktionsanlæg!F325","v":0},{"$f":"Produktionsanlæg!G325","v":0},{"$f":"Produktionsanlæg!H325","v":0},{"$f":"Produktionsanlæg!I325","v":0},{"$f":"Produktionsanlæg!J325","v":0},{"$f":"Produktionsanlæg!K325","v":0},{"$f":"Produktionsanlæg!L325","v":0},{"$f":"Produktionsanlæg!M325","v":0},{"$f":"Produktionsanlæg!N325","v":0},{"$f":"Produktionsanlæg!O325","v":0},{"$f":"Produktionsanlæg!P325","v":0},{"$f":"Produktionsanlæg!Q325","v":0},{"$f":"Produktionsanlæg!R325","v":0},{"$f":"Produktionsanlæg!S325","v":0},{"$f":"Produktionsanlæg!T325","v":0},{"$f":"Produktionsanlæg!U325","v":0},{"$f":"Produktionsanlæg!V325","v":0},{"$f":"Produktionsanlæg!W325","v":0},{"$f":"Produktionsanlæg!X325","v":0},{"$f":"Produktionsanlæg!Y325","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D325:Y325,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 161","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D326","v":0},{"$f":"Produktionsanlæg!E326","v":0},{"$f":"Produktionsanlæg!F326","v":0},{"$f":"Produktionsanlæg!G326","v":0},{"$f":"Produktionsanlæg!H326","v":0},{"$f":"Produktionsanlæg!I326","v":0},{"$f":"Produktionsanlæg!J326","v":0},{"$f":"Produktionsanlæg!K326","v":0},{"$f":"Produktionsanlæg!L326","v":0},{"$f":"Produktionsanlæg!M326","v":0},{"$f":"Produktionsanlæg!N326","v":0},{"$f":"Produktionsanlæg!O326","v":0},{"$f":"Produktionsanlæg!P326","v":0},{"$f":"Produktionsanlæg!Q326","v":0},{"$f":"Produktionsanlæg!R326","v":0},{"$f":"Produktionsanlæg!S326","v":0},{"$f":"Produktionsanlæg!T326","v":0},{"$f":"Produktionsanlæg!U326","v":0},{"$f":"Produktionsanlæg!V326","v":0},{"$f":"Produktionsanlæg!W326","v":0},{"$f":"Produktionsanlæg!X326","v":0},{"$f":"Produktionsanlæg!Y326","v":0},{"$f":"IF(COUNTIF(D326:Y326,\"<>0\")<=1,IF(SUM(D326:Y326)=0,0,(IF(SUM(D326:Y326)>0,IF(SUM(D326:Y326)<400,(1.2675*45967*SUM(D326:Y326)^(-0.4664)),(IF(SUM(D326:Y326)<2000,(39128*SUM(D326:Y326)^(-0.37661)),IF(SUM(D326:Y326)<5000,18893*SUM(D326:Y326)^(-0.28083),IF(SUM(D326:Y326)<100000,29680*SUM(D326:Y326)^(-0.24475),1773.1))))*100/115)*SUM(D326:Y326)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D326:Y326)),$A$571)","v":0},{"$f":"D326*$Z326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA326:AV326)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA326","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB326","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC326","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD326","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE326","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF326","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG326","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH326","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI326","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ326","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK326","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL326","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM326","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN326","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO326","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP326","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ326","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR326","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS326","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT326","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU326","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV326","v":0},{"$f":"SUM(D326:Y326)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D327","v":0},{"$f":"Produktionsanlæg!E327","v":0},{"$f":"Produktionsanlæg!F327","v":0},{"$f":"Produktionsanlæg!G327","v":0},{"$f":"Produktionsanlæg!H327","v":0},{"$f":"Produktionsanlæg!I327","v":0},{"$f":"Produktionsanlæg!J327","v":0},{"$f":"Produktionsanlæg!K327","v":0},{"$f":"Produktionsanlæg!L327","v":0},{"$f":"Produktionsanlæg!M327","v":0},{"$f":"Produktionsanlæg!N327","v":0},{"$f":"Produktionsanlæg!O327","v":0},{"$f":"Produktionsanlæg!P327","v":0},{"$f":"Produktionsanlæg!Q327","v":0},{"$f":"Produktionsanlæg!R327","v":0},{"$f":"Produktionsanlæg!S327","v":0},{"$f":"Produktionsanlæg!T327","v":0},{"$f":"Produktionsanlæg!U327","v":0},{"$f":"Produktionsanlæg!V327","v":0},{"$f":"Produktionsanlæg!W327","v":0},{"$f":"Produktionsanlæg!X327","v":0},{"$f":"Produktionsanlæg!Y327","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D327:Y327,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 162","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D328","v":0},{"$f":"Produktionsanlæg!E328","v":0},{"$f":"Produktionsanlæg!F328","v":0},{"$f":"Produktionsanlæg!G328","v":0},{"$f":"Produktionsanlæg!H328","v":0},{"$f":"Produktionsanlæg!I328","v":0},{"$f":"Produktionsanlæg!J328","v":0},{"$f":"Produktionsanlæg!K328","v":0},{"$f":"Produktionsanlæg!L328","v":0},{"$f":"Produktionsanlæg!M328","v":0},{"$f":"Produktionsanlæg!N328","v":0},{"$f":"Produktionsanlæg!O328","v":0},{"$f":"Produktionsanlæg!P328","v":0},{"$f":"Produktionsanlæg!Q328","v":0},{"$f":"Produktionsanlæg!R328","v":0},{"$f":"Produktionsanlæg!S328","v":0},{"$f":"Produktionsanlæg!T328","v":0},{"$f":"Produktionsanlæg!U328","v":0},{"$f":"Produktionsanlæg!V328","v":0},{"$f":"Produktionsanlæg!W328","v":0},{"$f":"Produktionsanlæg!X328","v":0},{"$f":"Produktionsanlæg!Y328","v":0},{"$f":"IF(COUNTIF(D328:Y328,\"<>0\")<=1,IF(SUM(D328:Y328)=0,0,(IF(SUM(D328:Y328)>0,IF(SUM(D328:Y328)<400,(1.2675*45967*SUM(D328:Y328)^(-0.4664)),(IF(SUM(D328:Y328)<2000,(39128*SUM(D328:Y328)^(-0.37661)),IF(SUM(D328:Y328)<5000,18893*SUM(D328:Y328)^(-0.28083),IF(SUM(D328:Y328)<100000,29680*SUM(D328:Y328)^(-0.24475),1773.1))))*100/115)*SUM(D328:Y328)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D328:Y328)),$A$571)","v":0},{"$f":"D328*$Z328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA328:AV328)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA328","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB328","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC328","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD328","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE328","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF328","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG328","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH328","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI328","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ328","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK328","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL328","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM328","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN328","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO328","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP328","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ328","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR328","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS328","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT328","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU328","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV328","v":0},{"$f":"SUM(D328:Y328)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D329","v":0},{"$f":"Produktionsanlæg!E329","v":0},{"$f":"Produktionsanlæg!F329","v":0},{"$f":"Produktionsanlæg!G329","v":0},{"$f":"Produktionsanlæg!H329","v":0},{"$f":"Produktionsanlæg!I329","v":0},{"$f":"Produktionsanlæg!J329","v":0},{"$f":"Produktionsanlæg!K329","v":0},{"$f":"Produktionsanlæg!L329","v":0},{"$f":"Produktionsanlæg!M329","v":0},{"$f":"Produktionsanlæg!N329","v":0},{"$f":"Produktionsanlæg!O329","v":0},{"$f":"Produktionsanlæg!P329","v":0},{"$f":"Produktionsanlæg!Q329","v":0},{"$f":"Produktionsanlæg!R329","v":0},{"$f":"Produktionsanlæg!S329","v":0},{"$f":"Produktionsanlæg!T329","v":0},{"$f":"Produktionsanlæg!U329","v":0},{"$f":"Produktionsanlæg!V329","v":0},{"$f":"Produktionsanlæg!W329","v":0},{"$f":"Produktionsanlæg!X329","v":0},{"$f":"Produktionsanlæg!Y329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D329:Y329,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 163","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D330","v":0},{"$f":"Produktionsanlæg!E330","v":0},{"$f":"Produktionsanlæg!F330","v":0},{"$f":"Produktionsanlæg!G330","v":0},{"$f":"Produktionsanlæg!H330","v":0},{"$f":"Produktionsanlæg!I330","v":0},{"$f":"Produktionsanlæg!J330","v":0},{"$f":"Produktionsanlæg!K330","v":0},{"$f":"Produktionsanlæg!L330","v":0},{"$f":"Produktionsanlæg!M330","v":0},{"$f":"Produktionsanlæg!N330","v":0},{"$f":"Produktionsanlæg!O330","v":0},{"$f":"Produktionsanlæg!P330","v":0},{"$f":"Produktionsanlæg!Q330","v":0},{"$f":"Produktionsanlæg!R330","v":0},{"$f":"Produktionsanlæg!S330","v":0},{"$f":"Produktionsanlæg!T330","v":0},{"$f":"Produktionsanlæg!U330","v":0},{"$f":"Produktionsanlæg!V330","v":0},{"$f":"Produktionsanlæg!W330","v":0},{"$f":"Produktionsanlæg!X330","v":0},{"$f":"Produktionsanlæg!Y330","v":0},{"$f":"IF(COUNTIF(D330:Y330,\"<>0\")<=1,IF(SUM(D330:Y330)=0,0,(IF(SUM(D330:Y330)>0,IF(SUM(D330:Y330)<400,(1.2675*45967*SUM(D330:Y330)^(-0.4664)),(IF(SUM(D330:Y330)<2000,(39128*SUM(D330:Y330)^(-0.37661)),IF(SUM(D330:Y330)<5000,18893*SUM(D330:Y330)^(-0.28083),IF(SUM(D330:Y330)<100000,29680*SUM(D330:Y330)^(-0.24475),1773.1))))*100/115)*SUM(D330:Y330)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D330:Y330)),$A$571)","v":0},{"$f":"D330*$Z330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA330:AV330)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV330","v":0},{"$f":"SUM(D330:Y330)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D331","v":0},{"$f":"Produktionsanlæg!E331","v":0},{"$f":"Produktionsanlæg!F331","v":0},{"$f":"Produktionsanlæg!G331","v":0},{"$f":"Produktionsanlæg!H331","v":0},{"$f":"Produktionsanlæg!I331","v":0},{"$f":"Produktionsanlæg!J331","v":0},{"$f":"Produktionsanlæg!K331","v":0},{"$f":"Produktionsanlæg!L331","v":0},{"$f":"Produktionsanlæg!M331","v":0},{"$f":"Produktionsanlæg!N331","v":0},{"$f":"Produktionsanlæg!O331","v":0},{"$f":"Produktionsanlæg!P331","v":0},{"$f":"Produktionsanlæg!Q331","v":0},{"$f":"Produktionsanlæg!R331","v":0},{"$f":"Produktionsanlæg!S331","v":0},{"$f":"Produktionsanlæg!T331","v":0},{"$f":"Produktionsanlæg!U331","v":0},{"$f":"Produktionsanlæg!V331","v":0},{"$f":"Produktionsanlæg!W331","v":0},{"$f":"Produktionsanlæg!X331","v":0},{"$f":"Produktionsanlæg!Y331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D331:Y331,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 164","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D332","v":0},{"$f":"Produktionsanlæg!E332","v":0},{"$f":"Produktionsanlæg!F332","v":0},{"$f":"Produktionsanlæg!G332","v":0},{"$f":"Produktionsanlæg!H332","v":0},{"$f":"Produktionsanlæg!I332","v":0},{"$f":"Produktionsanlæg!J332","v":0},{"$f":"Produktionsanlæg!K332","v":0},{"$f":"Produktionsanlæg!L332","v":0},{"$f":"Produktionsanlæg!M332","v":0},{"$f":"Produktionsanlæg!N332","v":0},{"$f":"Produktionsanlæg!O332","v":0},{"$f":"Produktionsanlæg!P332","v":0},{"$f":"Produktionsanlæg!Q332","v":0},{"$f":"Produktionsanlæg!R332","v":0},{"$f":"Produktionsanlæg!S332","v":0},{"$f":"Produktionsanlæg!T332","v":0},{"$f":"Produktionsanlæg!U332","v":0},{"$f":"Produktionsanlæg!V332","v":0},{"$f":"Produktionsanlæg!W332","v":0},{"$f":"Produktionsanlæg!X332","v":0},{"$f":"Produktionsanlæg!Y332","v":0},{"$f":"IF(COUNTIF(D332:Y332,\"<>0\")<=1,IF(SUM(D332:Y332)=0,0,(IF(SUM(D332:Y332)>0,IF(SUM(D332:Y332)<400,(1.2675*45967*SUM(D332:Y332)^(-0.4664)),(IF(SUM(D332:Y332)<2000,(39128*SUM(D332:Y332)^(-0.37661)),IF(SUM(D332:Y332)<5000,18893*SUM(D332:Y332)^(-0.28083),IF(SUM(D332:Y332)<100000,29680*SUM(D332:Y332)^(-0.24475),1773.1))))*100/115)*SUM(D332:Y332)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D332:Y332)),$A$571)","v":0},{"$f":"D332*$Z332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA332:AV332)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA332","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB332","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC332","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD332","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE332","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF332","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG332","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH332","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI332","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ332","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK332","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL332","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM332","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN332","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO332","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP332","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ332","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR332","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS332","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT332","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU332","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV332","v":0},{"$f":"SUM(D332:Y332)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D333","v":0},{"$f":"Produktionsanlæg!E333","v":0},{"$f":"Produktionsanlæg!F333","v":0},{"$f":"Produktionsanlæg!G333","v":0},{"$f":"Produktionsanlæg!H333","v":0},{"$f":"Produktionsanlæg!I333","v":0},{"$f":"Produktionsanlæg!J333","v":0},{"$f":"Produktionsanlæg!K333","v":0},{"$f":"Produktionsanlæg!L333","v":0},{"$f":"Produktionsanlæg!M333","v":0},{"$f":"Produktionsanlæg!N333","v":0},{"$f":"Produktionsanlæg!O333","v":0},{"$f":"Produktionsanlæg!P333","v":0},{"$f":"Produktionsanlæg!Q333","v":0},{"$f":"Produktionsanlæg!R333","v":0},{"$f":"Produktionsanlæg!S333","v":0},{"$f":"Produktionsanlæg!T333","v":0},{"$f":"Produktionsanlæg!U333","v":0},{"$f":"Produktionsanlæg!V333","v":0},{"$f":"Produktionsanlæg!W333","v":0},{"$f":"Produktionsanlæg!X333","v":0},{"$f":"Produktionsanlæg!Y333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D333:Y333,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 165","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D334","v":0},{"$f":"Produktionsanlæg!E334","v":0},{"$f":"Produktionsanlæg!F334","v":0},{"$f":"Produktionsanlæg!G334","v":0},{"$f":"Produktionsanlæg!H334","v":0},{"$f":"Produktionsanlæg!I334","v":0},{"$f":"Produktionsanlæg!J334","v":0},{"$f":"Produktionsanlæg!K334","v":0},{"$f":"Produktionsanlæg!L334","v":0},{"$f":"Produktionsanlæg!M334","v":0},{"$f":"Produktionsanlæg!N334","v":0},{"$f":"Produktionsanlæg!O334","v":0},{"$f":"Produktionsanlæg!P334","v":0},{"$f":"Produktionsanlæg!Q334","v":0},{"$f":"Produktionsanlæg!R334","v":0},{"$f":"Produktionsanlæg!S334","v":0},{"$f":"Produktionsanlæg!T334","v":0},{"$f":"Produktionsanlæg!U334","v":0},{"$f":"Produktionsanlæg!V334","v":0},{"$f":"Produktionsanlæg!W334","v":0},{"$f":"Produktionsanlæg!X334","v":0},{"$f":"Produktionsanlæg!Y334","v":0},{"$f":"IF(COUNTIF(D334:Y334,\"<>0\")<=1,IF(SUM(D334:Y334)=0,0,(IF(SUM(D334:Y334)>0,IF(SUM(D334:Y334)<400,(1.2675*45967*SUM(D334:Y334)^(-0.4664)),(IF(SUM(D334:Y334)<2000,(39128*SUM(D334:Y334)^(-0.37661)),IF(SUM(D334:Y334)<5000,18893*SUM(D334:Y334)^(-0.28083),IF(SUM(D334:Y334)<100000,29680*SUM(D334:Y334)^(-0.24475),1773.1))))*100/115)*SUM(D334:Y334)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D334:Y334)),$A$571)","v":0},{"$f":"D334*$Z334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA334:AV334)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA334","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB334","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC334","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD334","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE334","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF334","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG334","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH334","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI334","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ334","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK334","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL334","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM334","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN334","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO334","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP334","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ334","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR334","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS334","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT334","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU334","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV334","v":0},{"$f":"SUM(D334:Y334)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D335","v":0},{"$f":"Produktionsanlæg!E335","v":0},{"$f":"Produktionsanlæg!F335","v":0},{"$f":"Produktionsanlæg!G335","v":0},{"$f":"Produktionsanlæg!H335","v":0},{"$f":"Produktionsanlæg!I335","v":0},{"$f":"Produktionsanlæg!J335","v":0},{"$f":"Produktionsanlæg!K335","v":0},{"$f":"Produktionsanlæg!L335","v":0},{"$f":"Produktionsanlæg!M335","v":0},{"$f":"Produktionsanlæg!N335","v":0},{"$f":"Produktionsanlæg!O335","v":0},{"$f":"Produktionsanlæg!P335","v":0},{"$f":"Produktionsanlæg!Q335","v":0},{"$f":"Produktionsanlæg!R335","v":0},{"$f":"Produktionsanlæg!S335","v":0},{"$f":"Produktionsanlæg!T335","v":0},{"$f":"Produktionsanlæg!U335","v":0},{"$f":"Produktionsanlæg!V335","v":0},{"$f":"Produktionsanlæg!W335","v":0},{"$f":"Produktionsanlæg!X335","v":0},{"$f":"Produktionsanlæg!Y335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D335:Y335,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 166","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D336","v":0},{"$f":"Produktionsanlæg!E336","v":0},{"$f":"Produktionsanlæg!F336","v":0},{"$f":"Produktionsanlæg!G336","v":0},{"$f":"Produktionsanlæg!H336","v":0},{"$f":"Produktionsanlæg!I336","v":0},{"$f":"Produktionsanlæg!J336","v":0},{"$f":"Produktionsanlæg!K336","v":0},{"$f":"Produktionsanlæg!L336","v":0},{"$f":"Produktionsanlæg!M336","v":0},{"$f":"Produktionsanlæg!N336","v":0},{"$f":"Produktionsanlæg!O336","v":0},{"$f":"Produktionsanlæg!P336","v":0},{"$f":"Produktionsanlæg!Q336","v":0},{"$f":"Produktionsanlæg!R336","v":0},{"$f":"Produktionsanlæg!S336","v":0},{"$f":"Produktionsanlæg!T336","v":0},{"$f":"Produktionsanlæg!U336","v":0},{"$f":"Produktionsanlæg!V336","v":0},{"$f":"Produktionsanlæg!W336","v":0},{"$f":"Produktionsanlæg!X336","v":0},{"$f":"Produktionsanlæg!Y336","v":0},{"$f":"IF(COUNTIF(D336:Y336,\"<>0\")<=1,IF(SUM(D336:Y336)=0,0,(IF(SUM(D336:Y336)>0,IF(SUM(D336:Y336)<400,(1.2675*45967*SUM(D336:Y336)^(-0.4664)),(IF(SUM(D336:Y336)<2000,(39128*SUM(D336:Y336)^(-0.37661)),IF(SUM(D336:Y336)<5000,18893*SUM(D336:Y336)^(-0.28083),IF(SUM(D336:Y336)<100000,29680*SUM(D336:Y336)^(-0.24475),1773.1))))*100/115)*SUM(D336:Y336)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D336:Y336)),$A$571)","v":0},{"$f":"D336*$Z336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA336:AV336)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA336","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB336","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC336","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD336","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE336","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF336","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG336","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH336","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI336","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ336","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK336","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL336","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM336","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN336","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO336","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP336","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ336","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR336","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS336","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT336","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU336","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV336","v":0},{"$f":"SUM(D336:Y336)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D337","v":0},{"$f":"Produktionsanlæg!E337","v":0},{"$f":"Produktionsanlæg!F337","v":0},{"$f":"Produktionsanlæg!G337","v":0},{"$f":"Produktionsanlæg!H337","v":0},{"$f":"Produktionsanlæg!I337","v":0},{"$f":"Produktionsanlæg!J337","v":0},{"$f":"Produktionsanlæg!K337","v":0},{"$f":"Produktionsanlæg!L337","v":0},{"$f":"Produktionsanlæg!M337","v":0},{"$f":"Produktionsanlæg!N337","v":0},{"$f":"Produktionsanlæg!O337","v":0},{"$f":"Produktionsanlæg!P337","v":0},{"$f":"Produktionsanlæg!Q337","v":0},{"$f":"Produktionsanlæg!R337","v":0},{"$f":"Produktionsanlæg!S337","v":0},{"$f":"Produktionsanlæg!T337","v":0},{"$f":"Produktionsanlæg!U337","v":0},{"$f":"Produktionsanlæg!V337","v":0},{"$f":"Produktionsanlæg!W337","v":0},{"$f":"Produktionsanlæg!X337","v":0},{"$f":"Produktionsanlæg!Y337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D337:Y337,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 167","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D338","v":0},{"$f":"Produktionsanlæg!E338","v":0},{"$f":"Produktionsanlæg!F338","v":0},{"$f":"Produktionsanlæg!G338","v":0},{"$f":"Produktionsanlæg!H338","v":0},{"$f":"Produktionsanlæg!I338","v":0},{"$f":"Produktionsanlæg!J338","v":0},{"$f":"Produktionsanlæg!K338","v":0},{"$f":"Produktionsanlæg!L338","v":0},{"$f":"Produktionsanlæg!M338","v":0},{"$f":"Produktionsanlæg!N338","v":0},{"$f":"Produktionsanlæg!O338","v":0},{"$f":"Produktionsanlæg!P338","v":0},{"$f":"Produktionsanlæg!Q338","v":0},{"$f":"Produktionsanlæg!R338","v":0},{"$f":"Produktionsanlæg!S338","v":0},{"$f":"Produktionsanlæg!T338","v":0},{"$f":"Produktionsanlæg!U338","v":0},{"$f":"Produktionsanlæg!V338","v":0},{"$f":"Produktionsanlæg!W338","v":0},{"$f":"Produktionsanlæg!X338","v":0},{"$f":"Produktionsanlæg!Y338","v":0},{"$f":"IF(COUNTIF(D338:Y338,\"<>0\")<=1,IF(SUM(D338:Y338)=0,0,(IF(SUM(D338:Y338)>0,IF(SUM(D338:Y338)<400,(1.2675*45967*SUM(D338:Y338)^(-0.4664)),(IF(SUM(D338:Y338)<2000,(39128*SUM(D338:Y338)^(-0.37661)),IF(SUM(D338:Y338)<5000,18893*SUM(D338:Y338)^(-0.28083),IF(SUM(D338:Y338)<100000,29680*SUM(D338:Y338)^(-0.24475),1773.1))))*100/115)*SUM(D338:Y338)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D338:Y338)),$A$571)","v":0},{"$f":"D338*$Z338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA338:AV338)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA338","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB338","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC338","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD338","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE338","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF338","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG338","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH338","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI338","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ338","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK338","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL338","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM338","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN338","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO338","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP338","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ338","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR338","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS338","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT338","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU338","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV338","v":0},{"$f":"SUM(D338:Y338)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D339","v":0},{"$f":"Produktionsanlæg!E339","v":0},{"$f":"Produktionsanlæg!F339","v":0},{"$f":"Produktionsanlæg!G339","v":0},{"$f":"Produktionsanlæg!H339","v":0},{"$f":"Produktionsanlæg!I339","v":0},{"$f":"Produktionsanlæg!J339","v":0},{"$f":"Produktionsanlæg!K339","v":0},{"$f":"Produktionsanlæg!L339","v":0},{"$f":"Produktionsanlæg!M339","v":0},{"$f":"Produktionsanlæg!N339","v":0},{"$f":"Produktionsanlæg!O339","v":0},{"$f":"Produktionsanlæg!P339","v":0},{"$f":"Produktionsanlæg!Q339","v":0},{"$f":"Produktionsanlæg!R339","v":0},{"$f":"Produktionsanlæg!S339","v":0},{"$f":"Produktionsanlæg!T339","v":0},{"$f":"Produktionsanlæg!U339","v":0},{"$f":"Produktionsanlæg!V339","v":0},{"$f":"Produktionsanlæg!W339","v":0},{"$f":"Produktionsanlæg!X339","v":0},{"$f":"Produktionsanlæg!Y339","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D339:Y339,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 168","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D340","v":0},{"$f":"Produktionsanlæg!E340","v":0},{"$f":"Produktionsanlæg!F340","v":0},{"$f":"Produktionsanlæg!G340","v":0},{"$f":"Produktionsanlæg!H340","v":0},{"$f":"Produktionsanlæg!I340","v":0},{"$f":"Produktionsanlæg!J340","v":0},{"$f":"Produktionsanlæg!K340","v":0},{"$f":"Produktionsanlæg!L340","v":0},{"$f":"Produktionsanlæg!M340","v":0},{"$f":"Produktionsanlæg!N340","v":0},{"$f":"Produktionsanlæg!O340","v":0},{"$f":"Produktionsanlæg!P340","v":0},{"$f":"Produktionsanlæg!Q340","v":0},{"$f":"Produktionsanlæg!R340","v":0},{"$f":"Produktionsanlæg!S340","v":0},{"$f":"Produktionsanlæg!T340","v":0},{"$f":"Produktionsanlæg!U340","v":0},{"$f":"Produktionsanlæg!V340","v":0},{"$f":"Produktionsanlæg!W340","v":0},{"$f":"Produktionsanlæg!X340","v":0},{"$f":"Produktionsanlæg!Y340","v":0},{"$f":"IF(COUNTIF(D340:Y340,\"<>0\")<=1,IF(SUM(D340:Y340)=0,0,(IF(SUM(D340:Y340)>0,IF(SUM(D340:Y340)<400,(1.2675*45967*SUM(D340:Y340)^(-0.4664)),(IF(SUM(D340:Y340)<2000,(39128*SUM(D340:Y340)^(-0.37661)),IF(SUM(D340:Y340)<5000,18893*SUM(D340:Y340)^(-0.28083),IF(SUM(D340:Y340)<100000,29680*SUM(D340:Y340)^(-0.24475),1773.1))))*100/115)*SUM(D340:Y340)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D340:Y340)),$A$571)","v":0},{"$f":"D340*$Z340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA340:AV340)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA340","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB340","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC340","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD340","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE340","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF340","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG340","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH340","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI340","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ340","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK340","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL340","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM340","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN340","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO340","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP340","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ340","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR340","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS340","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT340","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU340","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV340","v":0},{"$f":"SUM(D340:Y340)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D341","v":0},{"$f":"Produktionsanlæg!E341","v":0},{"$f":"Produktionsanlæg!F341","v":0},{"$f":"Produktionsanlæg!G341","v":0},{"$f":"Produktionsanlæg!H341","v":0},{"$f":"Produktionsanlæg!I341","v":0},{"$f":"Produktionsanlæg!J341","v":0},{"$f":"Produktionsanlæg!K341","v":0},{"$f":"Produktionsanlæg!L341","v":0},{"$f":"Produktionsanlæg!M341","v":0},{"$f":"Produktionsanlæg!N341","v":0},{"$f":"Produktionsanlæg!O341","v":0},{"$f":"Produktionsanlæg!P341","v":0},{"$f":"Produktionsanlæg!Q341","v":0},{"$f":"Produktionsanlæg!R341","v":0},{"$f":"Produktionsanlæg!S341","v":0},{"$f":"Produktionsanlæg!T341","v":0},{"$f":"Produktionsanlæg!U341","v":0},{"$f":"Produktionsanlæg!V341","v":0},{"$f":"Produktionsanlæg!W341","v":0},{"$f":"Produktionsanlæg!X341","v":0},{"$f":"Produktionsanlæg!Y341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D341:Y341,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 169","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D342","v":0},{"$f":"Produktionsanlæg!E342","v":0},{"$f":"Produktionsanlæg!F342","v":0},{"$f":"Produktionsanlæg!G342","v":0},{"$f":"Produktionsanlæg!H342","v":0},{"$f":"Produktionsanlæg!I342","v":0},{"$f":"Produktionsanlæg!J342","v":0},{"$f":"Produktionsanlæg!K342","v":0},{"$f":"Produktionsanlæg!L342","v":0},{"$f":"Produktionsanlæg!M342","v":0},{"$f":"Produktionsanlæg!N342","v":0},{"$f":"Produktionsanlæg!O342","v":0},{"$f":"Produktionsanlæg!P342","v":0},{"$f":"Produktionsanlæg!Q342","v":0},{"$f":"Produktionsanlæg!R342","v":0},{"$f":"Produktionsanlæg!S342","v":0},{"$f":"Produktionsanlæg!T342","v":0},{"$f":"Produktionsanlæg!U342","v":0},{"$f":"Produktionsanlæg!V342","v":0},{"$f":"Produktionsanlæg!W342","v":0},{"$f":"Produktionsanlæg!X342","v":0},{"$f":"Produktionsanlæg!Y342","v":0},{"$f":"IF(COUNTIF(D342:Y342,\"<>0\")<=1,IF(SUM(D342:Y342)=0,0,(IF(SUM(D342:Y342)>0,IF(SUM(D342:Y342)<400,(1.2675*45967*SUM(D342:Y342)^(-0.4664)),(IF(SUM(D342:Y342)<2000,(39128*SUM(D342:Y342)^(-0.37661)),IF(SUM(D342:Y342)<5000,18893*SUM(D342:Y342)^(-0.28083),IF(SUM(D342:Y342)<100000,29680*SUM(D342:Y342)^(-0.24475),1773.1))))*100/115)*SUM(D342:Y342)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D342:Y342)),$A$571)","v":0},{"$f":"D342*$Z342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA342:AV342)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA342","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB342","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC342","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD342","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE342","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF342","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG342","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH342","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI342","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ342","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK342","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL342","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM342","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN342","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO342","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP342","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ342","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR342","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS342","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT342","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU342","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV342","v":0},{"$f":"SUM(D342:Y342)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D343","v":0},{"$f":"Produktionsanlæg!E343","v":0},{"$f":"Produktionsanlæg!F343","v":0},{"$f":"Produktionsanlæg!G343","v":0},{"$f":"Produktionsanlæg!H343","v":0},{"$f":"Produktionsanlæg!I343","v":0},{"$f":"Produktionsanlæg!J343","v":0},{"$f":"Produktionsanlæg!K343","v":0},{"$f":"Produktionsanlæg!L343","v":0},{"$f":"Produktionsanlæg!M343","v":0},{"$f":"Produktionsanlæg!N343","v":0},{"$f":"Produktionsanlæg!O343","v":0},{"$f":"Produktionsanlæg!P343","v":0},{"$f":"Produktionsanlæg!Q343","v":0},{"$f":"Produktionsanlæg!R343","v":0},{"$f":"Produktionsanlæg!S343","v":0},{"$f":"Produktionsanlæg!T343","v":0},{"$f":"Produktionsanlæg!U343","v":0},{"$f":"Produktionsanlæg!V343","v":0},{"$f":"Produktionsanlæg!W343","v":0},{"$f":"Produktionsanlæg!X343","v":0},{"$f":"Produktionsanlæg!Y343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D343:Y343,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 170","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D344","v":0},{"$f":"Produktionsanlæg!E344","v":0},{"$f":"Produktionsanlæg!F344","v":0},{"$f":"Produktionsanlæg!G344","v":0},{"$f":"Produktionsanlæg!H344","v":0},{"$f":"Produktionsanlæg!I344","v":0},{"$f":"Produktionsanlæg!J344","v":0},{"$f":"Produktionsanlæg!K344","v":0},{"$f":"Produktionsanlæg!L344","v":0},{"$f":"Produktionsanlæg!M344","v":0},{"$f":"Produktionsanlæg!N344","v":0},{"$f":"Produktionsanlæg!O344","v":0},{"$f":"Produktionsanlæg!P344","v":0},{"$f":"Produktionsanlæg!Q344","v":0},{"$f":"Produktionsanlæg!R344","v":0},{"$f":"Produktionsanlæg!S344","v":0},{"$f":"Produktionsanlæg!T344","v":0},{"$f":"Produktionsanlæg!U344","v":0},{"$f":"Produktionsanlæg!V344","v":0},{"$f":"Produktionsanlæg!W344","v":0},{"$f":"Produktionsanlæg!X344","v":0},{"$f":"Produktionsanlæg!Y344","v":0},{"$f":"IF(COUNTIF(D344:Y344,\"<>0\")<=1,IF(SUM(D344:Y344)=0,0,(IF(SUM(D344:Y344)>0,IF(SUM(D344:Y344)<400,(1.2675*45967*SUM(D344:Y344)^(-0.4664)),(IF(SUM(D344:Y344)<2000,(39128*SUM(D344:Y344)^(-0.37661)),IF(SUM(D344:Y344)<5000,18893*SUM(D344:Y344)^(-0.28083),IF(SUM(D344:Y344)<100000,29680*SUM(D344:Y344)^(-0.24475),1773.1))))*100/115)*SUM(D344:Y344)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D344:Y344)),$A$571)","v":0},{"$f":"D344*$Z344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA344:AV344)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA344","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB344","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC344","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD344","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE344","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF344","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG344","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH344","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI344","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ344","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK344","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL344","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM344","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN344","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO344","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP344","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ344","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR344","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS344","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT344","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU344","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV344","v":0},{"$f":"SUM(D344:Y344)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D345","v":0},{"$f":"Produktionsanlæg!E345","v":0},{"$f":"Produktionsanlæg!F345","v":0},{"$f":"Produktionsanlæg!G345","v":0},{"$f":"Produktionsanlæg!H345","v":0},{"$f":"Produktionsanlæg!I345","v":0},{"$f":"Produktionsanlæg!J345","v":0},{"$f":"Produktionsanlæg!K345","v":0},{"$f":"Produktionsanlæg!L345","v":0},{"$f":"Produktionsanlæg!M345","v":0},{"$f":"Produktionsanlæg!N345","v":0},{"$f":"Produktionsanlæg!O345","v":0},{"$f":"Produktionsanlæg!P345","v":0},{"$f":"Produktionsanlæg!Q345","v":0},{"$f":"Produktionsanlæg!R345","v":0},{"$f":"Produktionsanlæg!S345","v":0},{"$f":"Produktionsanlæg!T345","v":0},{"$f":"Produktionsanlæg!U345","v":0},{"$f":"Produktionsanlæg!V345","v":0},{"$f":"Produktionsanlæg!W345","v":0},{"$f":"Produktionsanlæg!X345","v":0},{"$f":"Produktionsanlæg!Y345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D345:Y345,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 171","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D346","v":0},{"$f":"Produktionsanlæg!E346","v":0},{"$f":"Produktionsanlæg!F346","v":0},{"$f":"Produktionsanlæg!G346","v":0},{"$f":"Produktionsanlæg!H346","v":0},{"$f":"Produktionsanlæg!I346","v":0},{"$f":"Produktionsanlæg!J346","v":0},{"$f":"Produktionsanlæg!K346","v":0},{"$f":"Produktionsanlæg!L346","v":0},{"$f":"Produktionsanlæg!M346","v":0},{"$f":"Produktionsanlæg!N346","v":0},{"$f":"Produktionsanlæg!O346","v":0},{"$f":"Produktionsanlæg!P346","v":0},{"$f":"Produktionsanlæg!Q346","v":0},{"$f":"Produktionsanlæg!R346","v":0},{"$f":"Produktionsanlæg!S346","v":0},{"$f":"Produktionsanlæg!T346","v":0},{"$f":"Produktionsanlæg!U346","v":0},{"$f":"Produktionsanlæg!V346","v":0},{"$f":"Produktionsanlæg!W346","v":0},{"$f":"Produktionsanlæg!X346","v":0},{"$f":"Produktionsanlæg!Y346","v":0},{"$f":"IF(COUNTIF(D346:Y346,\"<>0\")<=1,IF(SUM(D346:Y346)=0,0,(IF(SUM(D346:Y346)>0,IF(SUM(D346:Y346)<400,(1.2675*45967*SUM(D346:Y346)^(-0.4664)),(IF(SUM(D346:Y346)<2000,(39128*SUM(D346:Y346)^(-0.37661)),IF(SUM(D346:Y346)<5000,18893*SUM(D346:Y346)^(-0.28083),IF(SUM(D346:Y346)<100000,29680*SUM(D346:Y346)^(-0.24475),1773.1))))*100/115)*SUM(D346:Y346)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D346:Y346)),$A$571)","v":0},{"$f":"D346*$Z346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA346:AV346)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA346","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB346","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC346","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD346","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE346","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF346","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG346","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH346","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI346","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ346","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK346","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL346","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM346","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN346","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO346","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP346","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ346","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR346","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS346","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT346","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU346","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV346","v":0},{"$f":"SUM(D346:Y346)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D347","v":0},{"$f":"Produktionsanlæg!E347","v":0},{"$f":"Produktionsanlæg!F347","v":0},{"$f":"Produktionsanlæg!G347","v":0},{"$f":"Produktionsanlæg!H347","v":0},{"$f":"Produktionsanlæg!I347","v":0},{"$f":"Produktionsanlæg!J347","v":0},{"$f":"Produktionsanlæg!K347","v":0},{"$f":"Produktionsanlæg!L347","v":0},{"$f":"Produktionsanlæg!M347","v":0},{"$f":"Produktionsanlæg!N347","v":0},{"$f":"Produktionsanlæg!O347","v":0},{"$f":"Produktionsanlæg!P347","v":0},{"$f":"Produktionsanlæg!Q347","v":0},{"$f":"Produktionsanlæg!R347","v":0},{"$f":"Produktionsanlæg!S347","v":0},{"$f":"Produktionsanlæg!T347","v":0},{"$f":"Produktionsanlæg!U347","v":0},{"$f":"Produktionsanlæg!V347","v":0},{"$f":"Produktionsanlæg!W347","v":0},{"$f":"Produktionsanlæg!X347","v":0},{"$f":"Produktionsanlæg!Y347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D347:Y347,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 172","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D348","v":0},{"$f":"Produktionsanlæg!E348","v":0},{"$f":"Produktionsanlæg!F348","v":0},{"$f":"Produktionsanlæg!G348","v":0},{"$f":"Produktionsanlæg!H348","v":0},{"$f":"Produktionsanlæg!I348","v":0},{"$f":"Produktionsanlæg!J348","v":0},{"$f":"Produktionsanlæg!K348","v":0},{"$f":"Produktionsanlæg!L348","v":0},{"$f":"Produktionsanlæg!M348","v":0},{"$f":"Produktionsanlæg!N348","v":0},{"$f":"Produktionsanlæg!O348","v":0},{"$f":"Produktionsanlæg!P348","v":0},{"$f":"Produktionsanlæg!Q348","v":0},{"$f":"Produktionsanlæg!R348","v":0},{"$f":"Produktionsanlæg!S348","v":0},{"$f":"Produktionsanlæg!T348","v":0},{"$f":"Produktionsanlæg!U348","v":0},{"$f":"Produktionsanlæg!V348","v":0},{"$f":"Produktionsanlæg!W348","v":0},{"$f":"Produktionsanlæg!X348","v":0},{"$f":"Produktionsanlæg!Y348","v":0},{"$f":"IF(COUNTIF(D348:Y348,\"<>0\")<=1,IF(SUM(D348:Y348)=0,0,(IF(SUM(D348:Y348)>0,IF(SUM(D348:Y348)<400,(1.2675*45967*SUM(D348:Y348)^(-0.4664)),(IF(SUM(D348:Y348)<2000,(39128*SUM(D348:Y348)^(-0.37661)),IF(SUM(D348:Y348)<5000,18893*SUM(D348:Y348)^(-0.28083),IF(SUM(D348:Y348)<100000,29680*SUM(D348:Y348)^(-0.24475),1773.1))))*100/115)*SUM(D348:Y348)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D348:Y348)),$A$571)","v":0},{"$f":"D348*$Z348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA348:AV348)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV348","v":0},{"$f":"SUM(D348:Y348)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D349","v":0},{"$f":"Produktionsanlæg!E349","v":0},{"$f":"Produktionsanlæg!F349","v":0},{"$f":"Produktionsanlæg!G349","v":0},{"$f":"Produktionsanlæg!H349","v":0},{"$f":"Produktionsanlæg!I349","v":0},{"$f":"Produktionsanlæg!J349","v":0},{"$f":"Produktionsanlæg!K349","v":0},{"$f":"Produktionsanlæg!L349","v":0},{"$f":"Produktionsanlæg!M349","v":0},{"$f":"Produktionsanlæg!N349","v":0},{"$f":"Produktionsanlæg!O349","v":0},{"$f":"Produktionsanlæg!P349","v":0},{"$f":"Produktionsanlæg!Q349","v":0},{"$f":"Produktionsanlæg!R349","v":0},{"$f":"Produktionsanlæg!S349","v":0},{"$f":"Produktionsanlæg!T349","v":0},{"$f":"Produktionsanlæg!U349","v":0},{"$f":"Produktionsanlæg!V349","v":0},{"$f":"Produktionsanlæg!W349","v":0},{"$f":"Produktionsanlæg!X349","v":0},{"$f":"Produktionsanlæg!Y349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D349:Y349,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 173","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D350","v":0},{"$f":"Produktionsanlæg!E350","v":0},{"$f":"Produktionsanlæg!F350","v":0},{"$f":"Produktionsanlæg!G350","v":0},{"$f":"Produktionsanlæg!H350","v":0},{"$f":"Produktionsanlæg!I350","v":0},{"$f":"Produktionsanlæg!J350","v":0},{"$f":"Produktionsanlæg!K350","v":0},{"$f":"Produktionsanlæg!L350","v":0},{"$f":"Produktionsanlæg!M350","v":0},{"$f":"Produktionsanlæg!N350","v":0},{"$f":"Produktionsanlæg!O350","v":0},{"$f":"Produktionsanlæg!P350","v":0},{"$f":"Produktionsanlæg!Q350","v":0},{"$f":"Produktionsanlæg!R350","v":0},{"$f":"Produktionsanlæg!S350","v":0},{"$f":"Produktionsanlæg!T350","v":0},{"$f":"Produktionsanlæg!U350","v":0},{"$f":"Produktionsanlæg!V350","v":0},{"$f":"Produktionsanlæg!W350","v":0},{"$f":"Produktionsanlæg!X350","v":0},{"$f":"Produktionsanlæg!Y350","v":0},{"$f":"IF(COUNTIF(D350:Y350,\"<>0\")<=1,IF(SUM(D350:Y350)=0,0,(IF(SUM(D350:Y350)>0,IF(SUM(D350:Y350)<400,(1.2675*45967*SUM(D350:Y350)^(-0.4664)),(IF(SUM(D350:Y350)<2000,(39128*SUM(D350:Y350)^(-0.37661)),IF(SUM(D350:Y350)<5000,18893*SUM(D350:Y350)^(-0.28083),IF(SUM(D350:Y350)<100000,29680*SUM(D350:Y350)^(-0.24475),1773.1))))*100/115)*SUM(D350:Y350)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D350:Y350)),$A$571)","v":0},{"$f":"D350*$Z350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA350:AV350)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA350","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB350","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC350","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD350","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE350","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF350","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG350","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH350","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI350","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ350","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK350","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL350","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM350","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN350","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO350","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP350","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ350","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR350","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS350","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT350","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU350","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV350","v":0},{"$f":"SUM(D350:Y350)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D351","v":0},{"$f":"Produktionsanlæg!E351","v":0},{"$f":"Produktionsanlæg!F351","v":0},{"$f":"Produktionsanlæg!G351","v":0},{"$f":"Produktionsanlæg!H351","v":0},{"$f":"Produktionsanlæg!I351","v":0},{"$f":"Produktionsanlæg!J351","v":0},{"$f":"Produktionsanlæg!K351","v":0},{"$f":"Produktionsanlæg!L351","v":0},{"$f":"Produktionsanlæg!M351","v":0},{"$f":"Produktionsanlæg!N351","v":0},{"$f":"Produktionsanlæg!O351","v":0},{"$f":"Produktionsanlæg!P351","v":0},{"$f":"Produktionsanlæg!Q351","v":0},{"$f":"Produktionsanlæg!R351","v":0},{"$f":"Produktionsanlæg!S351","v":0},{"$f":"Produktionsanlæg!T351","v":0},{"$f":"Produktionsanlæg!U351","v":0},{"$f":"Produktionsanlæg!V351","v":0},{"$f":"Produktionsanlæg!W351","v":0},{"$f":"Produktionsanlæg!X351","v":0},{"$f":"Produktionsanlæg!Y351","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D351:Y351,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 174","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D352","v":0},{"$f":"Produktionsanlæg!E352","v":0},{"$f":"Produktionsanlæg!F352","v":0},{"$f":"Produktionsanlæg!G352","v":0},{"$f":"Produktionsanlæg!H352","v":0},{"$f":"Produktionsanlæg!I352","v":0},{"$f":"Produktionsanlæg!J352","v":0},{"$f":"Produktionsanlæg!K352","v":0},{"$f":"Produktionsanlæg!L352","v":0},{"$f":"Produktionsanlæg!M352","v":0},{"$f":"Produktionsanlæg!N352","v":0},{"$f":"Produktionsanlæg!O352","v":0},{"$f":"Produktionsanlæg!P352","v":0},{"$f":"Produktionsanlæg!Q352","v":0},{"$f":"Produktionsanlæg!R352","v":0},{"$f":"Produktionsanlæg!S352","v":0},{"$f":"Produktionsanlæg!T352","v":0},{"$f":"Produktionsanlæg!U352","v":0},{"$f":"Produktionsanlæg!V352","v":0},{"$f":"Produktionsanlæg!W352","v":0},{"$f":"Produktionsanlæg!X352","v":0},{"$f":"Produktionsanlæg!Y352","v":0},{"$f":"IF(COUNTIF(D352:Y352,\"<>0\")<=1,IF(SUM(D352:Y352)=0,0,(IF(SUM(D352:Y352)>0,IF(SUM(D352:Y352)<400,(1.2675*45967*SUM(D352:Y352)^(-0.4664)),(IF(SUM(D352:Y352)<2000,(39128*SUM(D352:Y352)^(-0.37661)),IF(SUM(D352:Y352)<5000,18893*SUM(D352:Y352)^(-0.28083),IF(SUM(D352:Y352)<100000,29680*SUM(D352:Y352)^(-0.24475),1773.1))))*100/115)*SUM(D352:Y352)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D352:Y352)),$A$571)","v":0},{"$f":"D352*$Z352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA352:AV352)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV352","v":0},{"$f":"SUM(D352:Y352)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D353","v":0},{"$f":"Produktionsanlæg!E353","v":0},{"$f":"Produktionsanlæg!F353","v":0},{"$f":"Produktionsanlæg!G353","v":0},{"$f":"Produktionsanlæg!H353","v":0},{"$f":"Produktionsanlæg!I353","v":0},{"$f":"Produktionsanlæg!J353","v":0},{"$f":"Produktionsanlæg!K353","v":0},{"$f":"Produktionsanlæg!L353","v":0},{"$f":"Produktionsanlæg!M353","v":0},{"$f":"Produktionsanlæg!N353","v":0},{"$f":"Produktionsanlæg!O353","v":0},{"$f":"Produktionsanlæg!P353","v":0},{"$f":"Produktionsanlæg!Q353","v":0},{"$f":"Produktionsanlæg!R353","v":0},{"$f":"Produktionsanlæg!S353","v":0},{"$f":"Produktionsanlæg!T353","v":0},{"$f":"Produktionsanlæg!U353","v":0},{"$f":"Produktionsanlæg!V353","v":0},{"$f":"Produktionsanlæg!W353","v":0},{"$f":"Produktionsanlæg!X353","v":0},{"$f":"Produktionsanlæg!Y353","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D353:Y353,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 175","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D354","v":0},{"$f":"Produktionsanlæg!E354","v":0},{"$f":"Produktionsanlæg!F354","v":0},{"$f":"Produktionsanlæg!G354","v":0},{"$f":"Produktionsanlæg!H354","v":0},{"$f":"Produktionsanlæg!I354","v":0},{"$f":"Produktionsanlæg!J354","v":0},{"$f":"Produktionsanlæg!K354","v":0},{"$f":"Produktionsanlæg!L354","v":0},{"$f":"Produktionsanlæg!M354","v":0},{"$f":"Produktionsanlæg!N354","v":0},{"$f":"Produktionsanlæg!O354","v":0},{"$f":"Produktionsanlæg!P354","v":0},{"$f":"Produktionsanlæg!Q354","v":0},{"$f":"Produktionsanlæg!R354","v":0},{"$f":"Produktionsanlæg!S354","v":0},{"$f":"Produktionsanlæg!T354","v":0},{"$f":"Produktionsanlæg!U354","v":0},{"$f":"Produktionsanlæg!V354","v":0},{"$f":"Produktionsanlæg!W354","v":0},{"$f":"Produktionsanlæg!X354","v":0},{"$f":"Produktionsanlæg!Y354","v":0},{"$f":"IF(COUNTIF(D354:Y354,\"<>0\")<=1,IF(SUM(D354:Y354)=0,0,(IF(SUM(D354:Y354)>0,IF(SUM(D354:Y354)<400,(1.2675*45967*SUM(D354:Y354)^(-0.4664)),(IF(SUM(D354:Y354)<2000,(39128*SUM(D354:Y354)^(-0.37661)),IF(SUM(D354:Y354)<5000,18893*SUM(D354:Y354)^(-0.28083),IF(SUM(D354:Y354)<100000,29680*SUM(D354:Y354)^(-0.24475),1773.1))))*100/115)*SUM(D354:Y354)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D354:Y354)),$A$571)","v":0},{"$f":"D354*$Z354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA354:AV354)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA354","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB354","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC354","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD354","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE354","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF354","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG354","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH354","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI354","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ354","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK354","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL354","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM354","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN354","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO354","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP354","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ354","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR354","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS354","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT354","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU354","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV354","v":0},{"$f":"SUM(D354:Y354)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D355","v":0},{"$f":"Produktionsanlæg!E355","v":0},{"$f":"Produktionsanlæg!F355","v":0},{"$f":"Produktionsanlæg!G355","v":0},{"$f":"Produktionsanlæg!H355","v":0},{"$f":"Produktionsanlæg!I355","v":0},{"$f":"Produktionsanlæg!J355","v":0},{"$f":"Produktionsanlæg!K355","v":0},{"$f":"Produktionsanlæg!L355","v":0},{"$f":"Produktionsanlæg!M355","v":0},{"$f":"Produktionsanlæg!N355","v":0},{"$f":"Produktionsanlæg!O355","v":0},{"$f":"Produktionsanlæg!P355","v":0},{"$f":"Produktionsanlæg!Q355","v":0},{"$f":"Produktionsanlæg!R355","v":0},{"$f":"Produktionsanlæg!S355","v":0},{"$f":"Produktionsanlæg!T355","v":0},{"$f":"Produktionsanlæg!U355","v":0},{"$f":"Produktionsanlæg!V355","v":0},{"$f":"Produktionsanlæg!W355","v":0},{"$f":"Produktionsanlæg!X355","v":0},{"$f":"Produktionsanlæg!Y355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D355:Y355,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 176","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D356","v":0},{"$f":"Produktionsanlæg!E356","v":0},{"$f":"Produktionsanlæg!F356","v":0},{"$f":"Produktionsanlæg!G356","v":0},{"$f":"Produktionsanlæg!H356","v":0},{"$f":"Produktionsanlæg!I356","v":0},{"$f":"Produktionsanlæg!J356","v":0},{"$f":"Produktionsanlæg!K356","v":0},{"$f":"Produktionsanlæg!L356","v":0},{"$f":"Produktionsanlæg!M356","v":0},{"$f":"Produktionsanlæg!N356","v":0},{"$f":"Produktionsanlæg!O356","v":0},{"$f":"Produktionsanlæg!P356","v":0},{"$f":"Produktionsanlæg!Q356","v":0},{"$f":"Produktionsanlæg!R356","v":0},{"$f":"Produktionsanlæg!S356","v":0},{"$f":"Produktionsanlæg!T356","v":0},{"$f":"Produktionsanlæg!U356","v":0},{"$f":"Produktionsanlæg!V356","v":0},{"$f":"Produktionsanlæg!W356","v":0},{"$f":"Produktionsanlæg!X356","v":0},{"$f":"Produktionsanlæg!Y356","v":0},{"$f":"IF(COUNTIF(D356:Y356,\"<>0\")<=1,IF(SUM(D356:Y356)=0,0,(IF(SUM(D356:Y356)>0,IF(SUM(D356:Y356)<400,(1.2675*45967*SUM(D356:Y356)^(-0.4664)),(IF(SUM(D356:Y356)<2000,(39128*SUM(D356:Y356)^(-0.37661)),IF(SUM(D356:Y356)<5000,18893*SUM(D356:Y356)^(-0.28083),IF(SUM(D356:Y356)<100000,29680*SUM(D356:Y356)^(-0.24475),1773.1))))*100/115)*SUM(D356:Y356)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D356:Y356)),$A$571)","v":0},{"$f":"D356*$Z356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA356:AV356)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA356","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB356","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC356","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD356","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE356","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF356","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG356","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH356","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI356","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ356","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK356","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL356","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM356","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN356","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO356","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP356","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ356","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR356","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS356","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT356","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU356","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV356","v":0},{"$f":"SUM(D356:Y356)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D357","v":0},{"$f":"Produktionsanlæg!E357","v":0},{"$f":"Produktionsanlæg!F357","v":0},{"$f":"Produktionsanlæg!G357","v":0},{"$f":"Produktionsanlæg!H357","v":0},{"$f":"Produktionsanlæg!I357","v":0},{"$f":"Produktionsanlæg!J357","v":0},{"$f":"Produktionsanlæg!K357","v":0},{"$f":"Produktionsanlæg!L357","v":0},{"$f":"Produktionsanlæg!M357","v":0},{"$f":"Produktionsanlæg!N357","v":0},{"$f":"Produktionsanlæg!O357","v":0},{"$f":"Produktionsanlæg!P357","v":0},{"$f":"Produktionsanlæg!Q357","v":0},{"$f":"Produktionsanlæg!R357","v":0},{"$f":"Produktionsanlæg!S357","v":0},{"$f":"Produktionsanlæg!T357","v":0},{"$f":"Produktionsanlæg!U357","v":0},{"$f":"Produktionsanlæg!V357","v":0},{"$f":"Produktionsanlæg!W357","v":0},{"$f":"Produktionsanlæg!X357","v":0},{"$f":"Produktionsanlæg!Y357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D357:Y357,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 177","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D358","v":0},{"$f":"Produktionsanlæg!E358","v":0},{"$f":"Produktionsanlæg!F358","v":0},{"$f":"Produktionsanlæg!G358","v":0},{"$f":"Produktionsanlæg!H358","v":0},{"$f":"Produktionsanlæg!I358","v":0},{"$f":"Produktionsanlæg!J358","v":0},{"$f":"Produktionsanlæg!K358","v":0},{"$f":"Produktionsanlæg!L358","v":0},{"$f":"Produktionsanlæg!M358","v":0},{"$f":"Produktionsanlæg!N358","v":0},{"$f":"Produktionsanlæg!O358","v":0},{"$f":"Produktionsanlæg!P358","v":0},{"$f":"Produktionsanlæg!Q358","v":0},{"$f":"Produktionsanlæg!R358","v":0},{"$f":"Produktionsanlæg!S358","v":0},{"$f":"Produktionsanlæg!T358","v":0},{"$f":"Produktionsanlæg!U358","v":0},{"$f":"Produktionsanlæg!V358","v":0},{"$f":"Produktionsanlæg!W358","v":0},{"$f":"Produktionsanlæg!X358","v":0},{"$f":"Produktionsanlæg!Y358","v":0},{"$f":"IF(COUNTIF(D358:Y358,\"<>0\")<=1,IF(SUM(D358:Y358)=0,0,(IF(SUM(D358:Y358)>0,IF(SUM(D358:Y358)<400,(1.2675*45967*SUM(D358:Y358)^(-0.4664)),(IF(SUM(D358:Y358)<2000,(39128*SUM(D358:Y358)^(-0.37661)),IF(SUM(D358:Y358)<5000,18893*SUM(D358:Y358)^(-0.28083),IF(SUM(D358:Y358)<100000,29680*SUM(D358:Y358)^(-0.24475),1773.1))))*100/115)*SUM(D358:Y358)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D358:Y358)),$A$571)","v":0},{"$f":"D358*$Z358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA358:AV358)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA358","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB358","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC358","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD358","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE358","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF358","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG358","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH358","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI358","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ358","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK358","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL358","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM358","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN358","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO358","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP358","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ358","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR358","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS358","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT358","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU358","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV358","v":0},{"$f":"SUM(D358:Y358)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D359","v":0},{"$f":"Produktionsanlæg!E359","v":0},{"$f":"Produktionsanlæg!F359","v":0},{"$f":"Produktionsanlæg!G359","v":0},{"$f":"Produktionsanlæg!H359","v":0},{"$f":"Produktionsanlæg!I359","v":0},{"$f":"Produktionsanlæg!J359","v":0},{"$f":"Produktionsanlæg!K359","v":0},{"$f":"Produktionsanlæg!L359","v":0},{"$f":"Produktionsanlæg!M359","v":0},{"$f":"Produktionsanlæg!N359","v":0},{"$f":"Produktionsanlæg!O359","v":0},{"$f":"Produktionsanlæg!P359","v":0},{"$f":"Produktionsanlæg!Q359","v":0},{"$f":"Produktionsanlæg!R359","v":0},{"$f":"Produktionsanlæg!S359","v":0},{"$f":"Produktionsanlæg!T359","v":0},{"$f":"Produktionsanlæg!U359","v":0},{"$f":"Produktionsanlæg!V359","v":0},{"$f":"Produktionsanlæg!W359","v":0},{"$f":"Produktionsanlæg!X359","v":0},{"$f":"Produktionsanlæg!Y359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D359:Y359,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 178","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D360","v":0},{"$f":"Produktionsanlæg!E360","v":0},{"$f":"Produktionsanlæg!F360","v":0},{"$f":"Produktionsanlæg!G360","v":0},{"$f":"Produktionsanlæg!H360","v":0},{"$f":"Produktionsanlæg!I360","v":0},{"$f":"Produktionsanlæg!J360","v":0},{"$f":"Produktionsanlæg!K360","v":0},{"$f":"Produktionsanlæg!L360","v":0},{"$f":"Produktionsanlæg!M360","v":0},{"$f":"Produktionsanlæg!N360","v":0},{"$f":"Produktionsanlæg!O360","v":0},{"$f":"Produktionsanlæg!P360","v":0},{"$f":"Produktionsanlæg!Q360","v":0},{"$f":"Produktionsanlæg!R360","v":0},{"$f":"Produktionsanlæg!S360","v":0},{"$f":"Produktionsanlæg!T360","v":0},{"$f":"Produktionsanlæg!U360","v":0},{"$f":"Produktionsanlæg!V360","v":0},{"$f":"Produktionsanlæg!W360","v":0},{"$f":"Produktionsanlæg!X360","v":0},{"$f":"Produktionsanlæg!Y360","v":0},{"$f":"IF(COUNTIF(D360:Y360,\"<>0\")<=1,IF(SUM(D360:Y360)=0,0,(IF(SUM(D360:Y360)>0,IF(SUM(D360:Y360)<400,(1.2675*45967*SUM(D360:Y360)^(-0.4664)),(IF(SUM(D360:Y360)<2000,(39128*SUM(D360:Y360)^(-0.37661)),IF(SUM(D360:Y360)<5000,18893*SUM(D360:Y360)^(-0.28083),IF(SUM(D360:Y360)<100000,29680*SUM(D360:Y360)^(-0.24475),1773.1))))*100/115)*SUM(D360:Y360)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D360:Y360)),$A$571)","v":0},{"$f":"D360*$Z360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA360:AV360)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA360","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB360","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC360","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD360","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE360","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF360","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG360","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH360","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI360","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ360","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK360","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL360","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM360","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN360","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO360","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP360","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ360","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR360","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS360","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT360","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU360","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV360","v":0},{"$f":"SUM(D360:Y360)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D361","v":0},{"$f":"Produktionsanlæg!E361","v":0},{"$f":"Produktionsanlæg!F361","v":0},{"$f":"Produktionsanlæg!G361","v":0},{"$f":"Produktionsanlæg!H361","v":0},{"$f":"Produktionsanlæg!I361","v":0},{"$f":"Produktionsanlæg!J361","v":0},{"$f":"Produktionsanlæg!K361","v":0},{"$f":"Produktionsanlæg!L361","v":0},{"$f":"Produktionsanlæg!M361","v":0},{"$f":"Produktionsanlæg!N361","v":0},{"$f":"Produktionsanlæg!O361","v":0},{"$f":"Produktionsanlæg!P361","v":0},{"$f":"Produktionsanlæg!Q361","v":0},{"$f":"Produktionsanlæg!R361","v":0},{"$f":"Produktionsanlæg!S361","v":0},{"$f":"Produktionsanlæg!T361","v":0},{"$f":"Produktionsanlæg!U361","v":0},{"$f":"Produktionsanlæg!V361","v":0},{"$f":"Produktionsanlæg!W361","v":0},{"$f":"Produktionsanlæg!X361","v":0},{"$f":"Produktionsanlæg!Y361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D361:Y361,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 179","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D362","v":0},{"$f":"Produktionsanlæg!E362","v":0},{"$f":"Produktionsanlæg!F362","v":0},{"$f":"Produktionsanlæg!G362","v":0},{"$f":"Produktionsanlæg!H362","v":0},{"$f":"Produktionsanlæg!I362","v":0},{"$f":"Produktionsanlæg!J362","v":0},{"$f":"Produktionsanlæg!K362","v":0},{"$f":"Produktionsanlæg!L362","v":0},{"$f":"Produktionsanlæg!M362","v":0},{"$f":"Produktionsanlæg!N362","v":0},{"$f":"Produktionsanlæg!O362","v":0},{"$f":"Produktionsanlæg!P362","v":0},{"$f":"Produktionsanlæg!Q362","v":0},{"$f":"Produktionsanlæg!R362","v":0},{"$f":"Produktionsanlæg!S362","v":0},{"$f":"Produktionsanlæg!T362","v":0},{"$f":"Produktionsanlæg!U362","v":0},{"$f":"Produktionsanlæg!V362","v":0},{"$f":"Produktionsanlæg!W362","v":0},{"$f":"Produktionsanlæg!X362","v":0},{"$f":"Produktionsanlæg!Y362","v":0},{"$f":"IF(COUNTIF(D362:Y362,\"<>0\")<=1,IF(SUM(D362:Y362)=0,0,(IF(SUM(D362:Y362)>0,IF(SUM(D362:Y362)<400,(1.2675*45967*SUM(D362:Y362)^(-0.4664)),(IF(SUM(D362:Y362)<2000,(39128*SUM(D362:Y362)^(-0.37661)),IF(SUM(D362:Y362)<5000,18893*SUM(D362:Y362)^(-0.28083),IF(SUM(D362:Y362)<100000,29680*SUM(D362:Y362)^(-0.24475),1773.1))))*100/115)*SUM(D362:Y362)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D362:Y362)),$A$571)","v":0},{"$f":"D362*$Z362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA362:AV362)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV362","v":0},{"$f":"SUM(D362:Y362)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D363","v":0},{"$f":"Produktionsanlæg!E363","v":0},{"$f":"Produktionsanlæg!F363","v":0},{"$f":"Produktionsanlæg!G363","v":0},{"$f":"Produktionsanlæg!H363","v":0},{"$f":"Produktionsanlæg!I363","v":0},{"$f":"Produktionsanlæg!J363","v":0},{"$f":"Produktionsanlæg!K363","v":0},{"$f":"Produktionsanlæg!L363","v":0},{"$f":"Produktionsanlæg!M363","v":0},{"$f":"Produktionsanlæg!N363","v":0},{"$f":"Produktionsanlæg!O363","v":0},{"$f":"Produktionsanlæg!P363","v":0},{"$f":"Produktionsanlæg!Q363","v":0},{"$f":"Produktionsanlæg!R363","v":0},{"$f":"Produktionsanlæg!S363","v":0},{"$f":"Produktionsanlæg!T363","v":0},{"$f":"Produktionsanlæg!U363","v":0},{"$f":"Produktionsanlæg!V363","v":0},{"$f":"Produktionsanlæg!W363","v":0},{"$f":"Produktionsanlæg!X363","v":0},{"$f":"Produktionsanlæg!Y363","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D363:Y363,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 180","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D364","v":0},{"$f":"Produktionsanlæg!E364","v":0},{"$f":"Produktionsanlæg!F364","v":0},{"$f":"Produktionsanlæg!G364","v":0},{"$f":"Produktionsanlæg!H364","v":0},{"$f":"Produktionsanlæg!I364","v":0},{"$f":"Produktionsanlæg!J364","v":0},{"$f":"Produktionsanlæg!K364","v":0},{"$f":"Produktionsanlæg!L364","v":0},{"$f":"Produktionsanlæg!M364","v":0},{"$f":"Produktionsanlæg!N364","v":0},{"$f":"Produktionsanlæg!O364","v":0},{"$f":"Produktionsanlæg!P364","v":0},{"$f":"Produktionsanlæg!Q364","v":0},{"$f":"Produktionsanlæg!R364","v":0},{"$f":"Produktionsanlæg!S364","v":0},{"$f":"Produktionsanlæg!T364","v":0},{"$f":"Produktionsanlæg!U364","v":0},{"$f":"Produktionsanlæg!V364","v":0},{"$f":"Produktionsanlæg!W364","v":0},{"$f":"Produktionsanlæg!X364","v":0},{"$f":"Produktionsanlæg!Y364","v":0},{"$f":"IF(COUNTIF(D364:Y364,\"<>0\")<=1,IF(SUM(D364:Y364)=0,0,(IF(SUM(D364:Y364)>0,IF(SUM(D364:Y364)<400,(1.2675*45967*SUM(D364:Y364)^(-0.4664)),(IF(SUM(D364:Y364)<2000,(39128*SUM(D364:Y364)^(-0.37661)),IF(SUM(D364:Y364)<5000,18893*SUM(D364:Y364)^(-0.28083),IF(SUM(D364:Y364)<100000,29680*SUM(D364:Y364)^(-0.24475),1773.1))))*100/115)*SUM(D364:Y364)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D364:Y364)),$A$571)","v":0},{"$f":"D364*$Z364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA364:AV364)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA364","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB364","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC364","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD364","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE364","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF364","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG364","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH364","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI364","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ364","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK364","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL364","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM364","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN364","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO364","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP364","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ364","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR364","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS364","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT364","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU364","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV364","v":0},{"$f":"SUM(D364:Y364)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D365","v":0},{"$f":"Produktionsanlæg!E365","v":0},{"$f":"Produktionsanlæg!F365","v":0},{"$f":"Produktionsanlæg!G365","v":0},{"$f":"Produktionsanlæg!H365","v":0},{"$f":"Produktionsanlæg!I365","v":0},{"$f":"Produktionsanlæg!J365","v":0},{"$f":"Produktionsanlæg!K365","v":0},{"$f":"Produktionsanlæg!L365","v":0},{"$f":"Produktionsanlæg!M365","v":0},{"$f":"Produktionsanlæg!N365","v":0},{"$f":"Produktionsanlæg!O365","v":0},{"$f":"Produktionsanlæg!P365","v":0},{"$f":"Produktionsanlæg!Q365","v":0},{"$f":"Produktionsanlæg!R365","v":0},{"$f":"Produktionsanlæg!S365","v":0},{"$f":"Produktionsanlæg!T365","v":0},{"$f":"Produktionsanlæg!U365","v":0},{"$f":"Produktionsanlæg!V365","v":0},{"$f":"Produktionsanlæg!W365","v":0},{"$f":"Produktionsanlæg!X365","v":0},{"$f":"Produktionsanlæg!Y365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D365:Y365,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 181","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D366","v":0},{"$f":"Produktionsanlæg!E366","v":0},{"$f":"Produktionsanlæg!F366","v":0},{"$f":"Produktionsanlæg!G366","v":0},{"$f":"Produktionsanlæg!H366","v":0},{"$f":"Produktionsanlæg!I366","v":0},{"$f":"Produktionsanlæg!J366","v":0},{"$f":"Produktionsanlæg!K366","v":0},{"$f":"Produktionsanlæg!L366","v":0},{"$f":"Produktionsanlæg!M366","v":0},{"$f":"Produktionsanlæg!N366","v":0},{"$f":"Produktionsanlæg!O366","v":0},{"$f":"Produktionsanlæg!P366","v":0},{"$f":"Produktionsanlæg!Q366","v":0},{"$f":"Produktionsanlæg!R366","v":0},{"$f":"Produktionsanlæg!S366","v":0},{"$f":"Produktionsanlæg!T366","v":0},{"$f":"Produktionsanlæg!U366","v":0},{"$f":"Produktionsanlæg!V366","v":0},{"$f":"Produktionsanlæg!W366","v":0},{"$f":"Produktionsanlæg!X366","v":0},{"$f":"Produktionsanlæg!Y366","v":0},{"$f":"IF(COUNTIF(D366:Y366,\"<>0\")<=1,IF(SUM(D366:Y366)=0,0,(IF(SUM(D366:Y366)>0,IF(SUM(D366:Y366)<400,(1.2675*45967*SUM(D366:Y366)^(-0.4664)),(IF(SUM(D366:Y366)<2000,(39128*SUM(D366:Y366)^(-0.37661)),IF(SUM(D366:Y366)<5000,18893*SUM(D366:Y366)^(-0.28083),IF(SUM(D366:Y366)<100000,29680*SUM(D366:Y366)^(-0.24475),1773.1))))*100/115)*SUM(D366:Y366)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D366:Y366)),$A$571)","v":0},{"$f":"D366*$Z366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA366:AV366)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA366","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB366","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC366","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD366","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE366","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF366","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG366","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH366","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI366","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ366","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK366","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL366","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM366","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN366","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO366","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP366","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ366","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR366","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS366","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT366","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU366","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV366","v":0},{"$f":"SUM(D366:Y366)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D367","v":0},{"$f":"Produktionsanlæg!E367","v":0},{"$f":"Produktionsanlæg!F367","v":0},{"$f":"Produktionsanlæg!G367","v":0},{"$f":"Produktionsanlæg!H367","v":0},{"$f":"Produktionsanlæg!I367","v":0},{"$f":"Produktionsanlæg!J367","v":0},{"$f":"Produktionsanlæg!K367","v":0},{"$f":"Produktionsanlæg!L367","v":0},{"$f":"Produktionsanlæg!M367","v":0},{"$f":"Produktionsanlæg!N367","v":0},{"$f":"Produktionsanlæg!O367","v":0},{"$f":"Produktionsanlæg!P367","v":0},{"$f":"Produktionsanlæg!Q367","v":0},{"$f":"Produktionsanlæg!R367","v":0},{"$f":"Produktionsanlæg!S367","v":0},{"$f":"Produktionsanlæg!T367","v":0},{"$f":"Produktionsanlæg!U367","v":0},{"$f":"Produktionsanlæg!V367","v":0},{"$f":"Produktionsanlæg!W367","v":0},{"$f":"Produktionsanlæg!X367","v":0},{"$f":"Produktionsanlæg!Y367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D367:Y367,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 182","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D368","v":0},{"$f":"Produktionsanlæg!E368","v":0},{"$f":"Produktionsanlæg!F368","v":0},{"$f":"Produktionsanlæg!G368","v":0},{"$f":"Produktionsanlæg!H368","v":0},{"$f":"Produktionsanlæg!I368","v":0},{"$f":"Produktionsanlæg!J368","v":0},{"$f":"Produktionsanlæg!K368","v":0},{"$f":"Produktionsanlæg!L368","v":0},{"$f":"Produktionsanlæg!M368","v":0},{"$f":"Produktionsanlæg!N368","v":0},{"$f":"Produktionsanlæg!O368","v":0},{"$f":"Produktionsanlæg!P368","v":0},{"$f":"Produktionsanlæg!Q368","v":0},{"$f":"Produktionsanlæg!R368","v":0},{"$f":"Produktionsanlæg!S368","v":0},{"$f":"Produktionsanlæg!T368","v":0},{"$f":"Produktionsanlæg!U368","v":0},{"$f":"Produktionsanlæg!V368","v":0},{"$f":"Produktionsanlæg!W368","v":0},{"$f":"Produktionsanlæg!X368","v":0},{"$f":"Produktionsanlæg!Y368","v":0},{"$f":"IF(COUNTIF(D368:Y368,\"<>0\")<=1,IF(SUM(D368:Y368)=0,0,(IF(SUM(D368:Y368)>0,IF(SUM(D368:Y368)<400,(1.2675*45967*SUM(D368:Y368)^(-0.4664)),(IF(SUM(D368:Y368)<2000,(39128*SUM(D368:Y368)^(-0.37661)),IF(SUM(D368:Y368)<5000,18893*SUM(D368:Y368)^(-0.28083),IF(SUM(D368:Y368)<100000,29680*SUM(D368:Y368)^(-0.24475),1773.1))))*100/115)*SUM(D368:Y368)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D368:Y368)),$A$571)","v":0},{"$f":"D368*$Z368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA368:AV368)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA368","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB368","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC368","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD368","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE368","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF368","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG368","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH368","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI368","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ368","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK368","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL368","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM368","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN368","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO368","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP368","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ368","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR368","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS368","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT368","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU368","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV368","v":0},{"$f":"SUM(D368:Y368)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D369","v":0},{"$f":"Produktionsanlæg!E369","v":0},{"$f":"Produktionsanlæg!F369","v":0},{"$f":"Produktionsanlæg!G369","v":0},{"$f":"Produktionsanlæg!H369","v":0},{"$f":"Produktionsanlæg!I369","v":0},{"$f":"Produktionsanlæg!J369","v":0},{"$f":"Produktionsanlæg!K369","v":0},{"$f":"Produktionsanlæg!L369","v":0},{"$f":"Produktionsanlæg!M369","v":0},{"$f":"Produktionsanlæg!N369","v":0},{"$f":"Produktionsanlæg!O369","v":0},{"$f":"Produktionsanlæg!P369","v":0},{"$f":"Produktionsanlæg!Q369","v":0},{"$f":"Produktionsanlæg!R369","v":0},{"$f":"Produktionsanlæg!S369","v":0},{"$f":"Produktionsanlæg!T369","v":0},{"$f":"Produktionsanlæg!U369","v":0},{"$f":"Produktionsanlæg!V369","v":0},{"$f":"Produktionsanlæg!W369","v":0},{"$f":"Produktionsanlæg!X369","v":0},{"$f":"Produktionsanlæg!Y369","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D369:Y369,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 183","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D370","v":0},{"$f":"Produktionsanlæg!E370","v":0},{"$f":"Produktionsanlæg!F370","v":0},{"$f":"Produktionsanlæg!G370","v":0},{"$f":"Produktionsanlæg!H370","v":0},{"$f":"Produktionsanlæg!I370","v":0},{"$f":"Produktionsanlæg!J370","v":0},{"$f":"Produktionsanlæg!K370","v":0},{"$f":"Produktionsanlæg!L370","v":0},{"$f":"Produktionsanlæg!M370","v":0},{"$f":"Produktionsanlæg!N370","v":0},{"$f":"Produktionsanlæg!O370","v":0},{"$f":"Produktionsanlæg!P370","v":0},{"$f":"Produktionsanlæg!Q370","v":0},{"$f":"Produktionsanlæg!R370","v":0},{"$f":"Produktionsanlæg!S370","v":0},{"$f":"Produktionsanlæg!T370","v":0},{"$f":"Produktionsanlæg!U370","v":0},{"$f":"Produktionsanlæg!V370","v":0},{"$f":"Produktionsanlæg!W370","v":0},{"$f":"Produktionsanlæg!X370","v":0},{"$f":"Produktionsanlæg!Y370","v":0},{"$f":"IF(COUNTIF(D370:Y370,\"<>0\")<=1,IF(SUM(D370:Y370)=0,0,(IF(SUM(D370:Y370)>0,IF(SUM(D370:Y370)<400,(1.2675*45967*SUM(D370:Y370)^(-0.4664)),(IF(SUM(D370:Y370)<2000,(39128*SUM(D370:Y370)^(-0.37661)),IF(SUM(D370:Y370)<5000,18893*SUM(D370:Y370)^(-0.28083),IF(SUM(D370:Y370)<100000,29680*SUM(D370:Y370)^(-0.24475),1773.1))))*100/115)*SUM(D370:Y370)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D370:Y370)),$A$571)","v":0},{"$f":"D370*$Z370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA370:AV370)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA370","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB370","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC370","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD370","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE370","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF370","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG370","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH370","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI370","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ370","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK370","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL370","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM370","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN370","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO370","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP370","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ370","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR370","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS370","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT370","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU370","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV370","v":0},{"$f":"SUM(D370:Y370)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D371","v":0},{"$f":"Produktionsanlæg!E371","v":0},{"$f":"Produktionsanlæg!F371","v":0},{"$f":"Produktionsanlæg!G371","v":0},{"$f":"Produktionsanlæg!H371","v":0},{"$f":"Produktionsanlæg!I371","v":0},{"$f":"Produktionsanlæg!J371","v":0},{"$f":"Produktionsanlæg!K371","v":0},{"$f":"Produktionsanlæg!L371","v":0},{"$f":"Produktionsanlæg!M371","v":0},{"$f":"Produktionsanlæg!N371","v":0},{"$f":"Produktionsanlæg!O371","v":0},{"$f":"Produktionsanlæg!P371","v":0},{"$f":"Produktionsanlæg!Q371","v":0},{"$f":"Produktionsanlæg!R371","v":0},{"$f":"Produktionsanlæg!S371","v":0},{"$f":"Produktionsanlæg!T371","v":0},{"$f":"Produktionsanlæg!U371","v":0},{"$f":"Produktionsanlæg!V371","v":0},{"$f":"Produktionsanlæg!W371","v":0},{"$f":"Produktionsanlæg!X371","v":0},{"$f":"Produktionsanlæg!Y371","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D371:Y371,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 184","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D372","v":0},{"$f":"Produktionsanlæg!E372","v":0},{"$f":"Produktionsanlæg!F372","v":0},{"$f":"Produktionsanlæg!G372","v":0},{"$f":"Produktionsanlæg!H372","v":0},{"$f":"Produktionsanlæg!I372","v":0},{"$f":"Produktionsanlæg!J372","v":0},{"$f":"Produktionsanlæg!K372","v":0},{"$f":"Produktionsanlæg!L372","v":0},{"$f":"Produktionsanlæg!M372","v":0},{"$f":"Produktionsanlæg!N372","v":0},{"$f":"Produktionsanlæg!O372","v":0},{"$f":"Produktionsanlæg!P372","v":0},{"$f":"Produktionsanlæg!Q372","v":0},{"$f":"Produktionsanlæg!R372","v":0},{"$f":"Produktionsanlæg!S372","v":0},{"$f":"Produktionsanlæg!T372","v":0},{"$f":"Produktionsanlæg!U372","v":0},{"$f":"Produktionsanlæg!V372","v":0},{"$f":"Produktionsanlæg!W372","v":0},{"$f":"Produktionsanlæg!X372","v":0},{"$f":"Produktionsanlæg!Y372","v":0},{"$f":"IF(COUNTIF(D372:Y372,\"<>0\")<=1,IF(SUM(D372:Y372)=0,0,(IF(SUM(D372:Y372)>0,IF(SUM(D372:Y372)<400,(1.2675*45967*SUM(D372:Y372)^(-0.4664)),(IF(SUM(D372:Y372)<2000,(39128*SUM(D372:Y372)^(-0.37661)),IF(SUM(D372:Y372)<5000,18893*SUM(D372:Y372)^(-0.28083),IF(SUM(D372:Y372)<100000,29680*SUM(D372:Y372)^(-0.24475),1773.1))))*100/115)*SUM(D372:Y372)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D372:Y372)),$A$571)","v":0},{"$f":"D372*$Z372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA372:AV372)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA372","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB372","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC372","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD372","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE372","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF372","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG372","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH372","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI372","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ372","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK372","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL372","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM372","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN372","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO372","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP372","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ372","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR372","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS372","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT372","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU372","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV372","v":0},{"$f":"SUM(D372:Y372)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D373","v":0},{"$f":"Produktionsanlæg!E373","v":0},{"$f":"Produktionsanlæg!F373","v":0},{"$f":"Produktionsanlæg!G373","v":0},{"$f":"Produktionsanlæg!H373","v":0},{"$f":"Produktionsanlæg!I373","v":0},{"$f":"Produktionsanlæg!J373","v":0},{"$f":"Produktionsanlæg!K373","v":0},{"$f":"Produktionsanlæg!L373","v":0},{"$f":"Produktionsanlæg!M373","v":0},{"$f":"Produktionsanlæg!N373","v":0},{"$f":"Produktionsanlæg!O373","v":0},{"$f":"Produktionsanlæg!P373","v":0},{"$f":"Produktionsanlæg!Q373","v":0},{"$f":"Produktionsanlæg!R373","v":0},{"$f":"Produktionsanlæg!S373","v":0},{"$f":"Produktionsanlæg!T373","v":0},{"$f":"Produktionsanlæg!U373","v":0},{"$f":"Produktionsanlæg!V373","v":0},{"$f":"Produktionsanlæg!W373","v":0},{"$f":"Produktionsanlæg!X373","v":0},{"$f":"Produktionsanlæg!Y373","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D373:Y373,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 185","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D374","v":0},{"$f":"Produktionsanlæg!E374","v":0},{"$f":"Produktionsanlæg!F374","v":0},{"$f":"Produktionsanlæg!G374","v":0},{"$f":"Produktionsanlæg!H374","v":0},{"$f":"Produktionsanlæg!I374","v":0},{"$f":"Produktionsanlæg!J374","v":0},{"$f":"Produktionsanlæg!K374","v":0},{"$f":"Produktionsanlæg!L374","v":0},{"$f":"Produktionsanlæg!M374","v":0},{"$f":"Produktionsanlæg!N374","v":0},{"$f":"Produktionsanlæg!O374","v":0},{"$f":"Produktionsanlæg!P374","v":0},{"$f":"Produktionsanlæg!Q374","v":0},{"$f":"Produktionsanlæg!R374","v":0},{"$f":"Produktionsanlæg!S374","v":0},{"$f":"Produktionsanlæg!T374","v":0},{"$f":"Produktionsanlæg!U374","v":0},{"$f":"Produktionsanlæg!V374","v":0},{"$f":"Produktionsanlæg!W374","v":0},{"$f":"Produktionsanlæg!X374","v":0},{"$f":"Produktionsanlæg!Y374","v":0},{"$f":"IF(COUNTIF(D374:Y374,\"<>0\")<=1,IF(SUM(D374:Y374)=0,0,(IF(SUM(D374:Y374)>0,IF(SUM(D374:Y374)<400,(1.2675*45967*SUM(D374:Y374)^(-0.4664)),(IF(SUM(D374:Y374)<2000,(39128*SUM(D374:Y374)^(-0.37661)),IF(SUM(D374:Y374)<5000,18893*SUM(D374:Y374)^(-0.28083),IF(SUM(D374:Y374)<100000,29680*SUM(D374:Y374)^(-0.24475),1773.1))))*100/115)*SUM(D374:Y374)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D374:Y374)),$A$571)","v":0},{"$f":"D374*$Z374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA374:AV374)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA374","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB374","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC374","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD374","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE374","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF374","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG374","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH374","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI374","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ374","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK374","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL374","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM374","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN374","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO374","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP374","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ374","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR374","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS374","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT374","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU374","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV374","v":0},{"$f":"SUM(D374:Y374)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D375","v":0},{"$f":"Produktionsanlæg!E375","v":0},{"$f":"Produktionsanlæg!F375","v":0},{"$f":"Produktionsanlæg!G375","v":0},{"$f":"Produktionsanlæg!H375","v":0},{"$f":"Produktionsanlæg!I375","v":0},{"$f":"Produktionsanlæg!J375","v":0},{"$f":"Produktionsanlæg!K375","v":0},{"$f":"Produktionsanlæg!L375","v":0},{"$f":"Produktionsanlæg!M375","v":0},{"$f":"Produktionsanlæg!N375","v":0},{"$f":"Produktionsanlæg!O375","v":0},{"$f":"Produktionsanlæg!P375","v":0},{"$f":"Produktionsanlæg!Q375","v":0},{"$f":"Produktionsanlæg!R375","v":0},{"$f":"Produktionsanlæg!S375","v":0},{"$f":"Produktionsanlæg!T375","v":0},{"$f":"Produktionsanlæg!U375","v":0},{"$f":"Produktionsanlæg!V375","v":0},{"$f":"Produktionsanlæg!W375","v":0},{"$f":"Produktionsanlæg!X375","v":0},{"$f":"Produktionsanlæg!Y375","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D375:Y375,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 186","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D376","v":0},{"$f":"Produktionsanlæg!E376","v":0},{"$f":"Produktionsanlæg!F376","v":0},{"$f":"Produktionsanlæg!G376","v":0},{"$f":"Produktionsanlæg!H376","v":0},{"$f":"Produktionsanlæg!I376","v":0},{"$f":"Produktionsanlæg!J376","v":0},{"$f":"Produktionsanlæg!K376","v":0},{"$f":"Produktionsanlæg!L376","v":0},{"$f":"Produktionsanlæg!M376","v":0},{"$f":"Produktionsanlæg!N376","v":0},{"$f":"Produktionsanlæg!O376","v":0},{"$f":"Produktionsanlæg!P376","v":0},{"$f":"Produktionsanlæg!Q376","v":0},{"$f":"Produktionsanlæg!R376","v":0},{"$f":"Produktionsanlæg!S376","v":0},{"$f":"Produktionsanlæg!T376","v":0},{"$f":"Produktionsanlæg!U376","v":0},{"$f":"Produktionsanlæg!V376","v":0},{"$f":"Produktionsanlæg!W376","v":0},{"$f":"Produktionsanlæg!X376","v":0},{"$f":"Produktionsanlæg!Y376","v":0},{"$f":"IF(COUNTIF(D376:Y376,\"<>0\")<=1,IF(SUM(D376:Y376)=0,0,(IF(SUM(D376:Y376)>0,IF(SUM(D376:Y376)<400,(1.2675*45967*SUM(D376:Y376)^(-0.4664)),(IF(SUM(D376:Y376)<2000,(39128*SUM(D376:Y376)^(-0.37661)),IF(SUM(D376:Y376)<5000,18893*SUM(D376:Y376)^(-0.28083),IF(SUM(D376:Y376)<100000,29680*SUM(D376:Y376)^(-0.24475),1773.1))))*100/115)*SUM(D376:Y376)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D376:Y376)),$A$571)","v":0},{"$f":"D376*$Z376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA376:AV376)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA376","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB376","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC376","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD376","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE376","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF376","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG376","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH376","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI376","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ376","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK376","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL376","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM376","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN376","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO376","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP376","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ376","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR376","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS376","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT376","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU376","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV376","v":0},{"$f":"SUM(D376:Y376)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D377","v":0},{"$f":"Produktionsanlæg!E377","v":0},{"$f":"Produktionsanlæg!F377","v":0},{"$f":"Produktionsanlæg!G377","v":0},{"$f":"Produktionsanlæg!H377","v":0},{"$f":"Produktionsanlæg!I377","v":0},{"$f":"Produktionsanlæg!J377","v":0},{"$f":"Produktionsanlæg!K377","v":0},{"$f":"Produktionsanlæg!L377","v":0},{"$f":"Produktionsanlæg!M377","v":0},{"$f":"Produktionsanlæg!N377","v":0},{"$f":"Produktionsanlæg!O377","v":0},{"$f":"Produktionsanlæg!P377","v":0},{"$f":"Produktionsanlæg!Q377","v":0},{"$f":"Produktionsanlæg!R377","v":0},{"$f":"Produktionsanlæg!S377","v":0},{"$f":"Produktionsanlæg!T377","v":0},{"$f":"Produktionsanlæg!U377","v":0},{"$f":"Produktionsanlæg!V377","v":0},{"$f":"Produktionsanlæg!W377","v":0},{"$f":"Produktionsanlæg!X377","v":0},{"$f":"Produktionsanlæg!Y377","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D377:Y377,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 187","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D378","v":0},{"$f":"Produktionsanlæg!E378","v":0},{"$f":"Produktionsanlæg!F378","v":0},{"$f":"Produktionsanlæg!G378","v":0},{"$f":"Produktionsanlæg!H378","v":0},{"$f":"Produktionsanlæg!I378","v":0},{"$f":"Produktionsanlæg!J378","v":0},{"$f":"Produktionsanlæg!K378","v":0},{"$f":"Produktionsanlæg!L378","v":0},{"$f":"Produktionsanlæg!M378","v":0},{"$f":"Produktionsanlæg!N378","v":0},{"$f":"Produktionsanlæg!O378","v":0},{"$f":"Produktionsanlæg!P378","v":0},{"$f":"Produktionsanlæg!Q378","v":0},{"$f":"Produktionsanlæg!R378","v":0},{"$f":"Produktionsanlæg!S378","v":0},{"$f":"Produktionsanlæg!T378","v":0},{"$f":"Produktionsanlæg!U378","v":0},{"$f":"Produktionsanlæg!V378","v":0},{"$f":"Produktionsanlæg!W378","v":0},{"$f":"Produktionsanlæg!X378","v":0},{"$f":"Produktionsanlæg!Y378","v":0},{"$f":"IF(COUNTIF(D378:Y378,\"<>0\")<=1,IF(SUM(D378:Y378)=0,0,(IF(SUM(D378:Y378)>0,IF(SUM(D378:Y378)<400,(1.2675*45967*SUM(D378:Y378)^(-0.4664)),(IF(SUM(D378:Y378)<2000,(39128*SUM(D378:Y378)^(-0.37661)),IF(SUM(D378:Y378)<5000,18893*SUM(D378:Y378)^(-0.28083),IF(SUM(D378:Y378)<100000,29680*SUM(D378:Y378)^(-0.24475),1773.1))))*100/115)*SUM(D378:Y378)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D378:Y378)),$A$571)","v":0},{"$f":"D378*$Z378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA378:AV378)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA378","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB378","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC378","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD378","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE378","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF378","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG378","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH378","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI378","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ378","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK378","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL378","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM378","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN378","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO378","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP378","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ378","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR378","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS378","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT378","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU378","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV378","v":0},{"$f":"SUM(D378:Y378)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D379","v":0},{"$f":"Produktionsanlæg!E379","v":0},{"$f":"Produktionsanlæg!F379","v":0},{"$f":"Produktionsanlæg!G379","v":0},{"$f":"Produktionsanlæg!H379","v":0},{"$f":"Produktionsanlæg!I379","v":0},{"$f":"Produktionsanlæg!J379","v":0},{"$f":"Produktionsanlæg!K379","v":0},{"$f":"Produktionsanlæg!L379","v":0},{"$f":"Produktionsanlæg!M379","v":0},{"$f":"Produktionsanlæg!N379","v":0},{"$f":"Produktionsanlæg!O379","v":0},{"$f":"Produktionsanlæg!P379","v":0},{"$f":"Produktionsanlæg!Q379","v":0},{"$f":"Produktionsanlæg!R379","v":0},{"$f":"Produktionsanlæg!S379","v":0},{"$f":"Produktionsanlæg!T379","v":0},{"$f":"Produktionsanlæg!U379","v":0},{"$f":"Produktionsanlæg!V379","v":0},{"$f":"Produktionsanlæg!W379","v":0},{"$f":"Produktionsanlæg!X379","v":0},{"$f":"Produktionsanlæg!Y379","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D379:Y379,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 188","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D380","v":0},{"$f":"Produktionsanlæg!E380","v":0},{"$f":"Produktionsanlæg!F380","v":0},{"$f":"Produktionsanlæg!G380","v":0},{"$f":"Produktionsanlæg!H380","v":0},{"$f":"Produktionsanlæg!I380","v":0},{"$f":"Produktionsanlæg!J380","v":0},{"$f":"Produktionsanlæg!K380","v":0},{"$f":"Produktionsanlæg!L380","v":0},{"$f":"Produktionsanlæg!M380","v":0},{"$f":"Produktionsanlæg!N380","v":0},{"$f":"Produktionsanlæg!O380","v":0},{"$f":"Produktionsanlæg!P380","v":0},{"$f":"Produktionsanlæg!Q380","v":0},{"$f":"Produktionsanlæg!R380","v":0},{"$f":"Produktionsanlæg!S380","v":0},{"$f":"Produktionsanlæg!T380","v":0},{"$f":"Produktionsanlæg!U380","v":0},{"$f":"Produktionsanlæg!V380","v":0},{"$f":"Produktionsanlæg!W380","v":0},{"$f":"Produktionsanlæg!X380","v":0},{"$f":"Produktionsanlæg!Y380","v":0},{"$f":"IF(COUNTIF(D380:Y380,\"<>0\")<=1,IF(SUM(D380:Y380)=0,0,(IF(SUM(D380:Y380)>0,IF(SUM(D380:Y380)<400,(1.2675*45967*SUM(D380:Y380)^(-0.4664)),(IF(SUM(D380:Y380)<2000,(39128*SUM(D380:Y380)^(-0.37661)),IF(SUM(D380:Y380)<5000,18893*SUM(D380:Y380)^(-0.28083),IF(SUM(D380:Y380)<100000,29680*SUM(D380:Y380)^(-0.24475),1773.1))))*100/115)*SUM(D380:Y380)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D380:Y380)),$A$571)","v":0},{"$f":"D380*$Z380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA380:AV380)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA380","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB380","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC380","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD380","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE380","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF380","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG380","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH380","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI380","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ380","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK380","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL380","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM380","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN380","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO380","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP380","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ380","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR380","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS380","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT380","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU380","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV380","v":0},{"$f":"SUM(D380:Y380)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D381","v":0},{"$f":"Produktionsanlæg!E381","v":0},{"$f":"Produktionsanlæg!F381","v":0},{"$f":"Produktionsanlæg!G381","v":0},{"$f":"Produktionsanlæg!H381","v":0},{"$f":"Produktionsanlæg!I381","v":0},{"$f":"Produktionsanlæg!J381","v":0},{"$f":"Produktionsanlæg!K381","v":0},{"$f":"Produktionsanlæg!L381","v":0},{"$f":"Produktionsanlæg!M381","v":0},{"$f":"Produktionsanlæg!N381","v":0},{"$f":"Produktionsanlæg!O381","v":0},{"$f":"Produktionsanlæg!P381","v":0},{"$f":"Produktionsanlæg!Q381","v":0},{"$f":"Produktionsanlæg!R381","v":0},{"$f":"Produktionsanlæg!S381","v":0},{"$f":"Produktionsanlæg!T381","v":0},{"$f":"Produktionsanlæg!U381","v":0},{"$f":"Produktionsanlæg!V381","v":0},{"$f":"Produktionsanlæg!W381","v":0},{"$f":"Produktionsanlæg!X381","v":0},{"$f":"Produktionsanlæg!Y381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D381:Y381,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 189","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D382","v":0},{"$f":"Produktionsanlæg!E382","v":0},{"$f":"Produktionsanlæg!F382","v":0},{"$f":"Produktionsanlæg!G382","v":0},{"$f":"Produktionsanlæg!H382","v":0},{"$f":"Produktionsanlæg!I382","v":0},{"$f":"Produktionsanlæg!J382","v":0},{"$f":"Produktionsanlæg!K382","v":0},{"$f":"Produktionsanlæg!L382","v":0},{"$f":"Produktionsanlæg!M382","v":0},{"$f":"Produktionsanlæg!N382","v":0},{"$f":"Produktionsanlæg!O382","v":0},{"$f":"Produktionsanlæg!P382","v":0},{"$f":"Produktionsanlæg!Q382","v":0},{"$f":"Produktionsanlæg!R382","v":0},{"$f":"Produktionsanlæg!S382","v":0},{"$f":"Produktionsanlæg!T382","v":0},{"$f":"Produktionsanlæg!U382","v":0},{"$f":"Produktionsanlæg!V382","v":0},{"$f":"Produktionsanlæg!W382","v":0},{"$f":"Produktionsanlæg!X382","v":0},{"$f":"Produktionsanlæg!Y382","v":0},{"$f":"IF(COUNTIF(D382:Y382,\"<>0\")<=1,IF(SUM(D382:Y382)=0,0,(IF(SUM(D382:Y382)>0,IF(SUM(D382:Y382)<400,(1.2675*45967*SUM(D382:Y382)^(-0.4664)),(IF(SUM(D382:Y382)<2000,(39128*SUM(D382:Y382)^(-0.37661)),IF(SUM(D382:Y382)<5000,18893*SUM(D382:Y382)^(-0.28083),IF(SUM(D382:Y382)<100000,29680*SUM(D382:Y382)^(-0.24475),1773.1))))*100/115)*SUM(D382:Y382)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D382:Y382)),$A$571)","v":0},{"$f":"D382*$Z382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA382:AV382)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA382","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB382","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC382","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD382","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE382","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF382","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG382","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH382","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI382","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ382","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK382","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL382","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM382","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN382","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO382","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP382","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ382","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR382","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS382","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT382","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU382","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV382","v":0},{"$f":"SUM(D382:Y382)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D383","v":0},{"$f":"Produktionsanlæg!E383","v":0},{"$f":"Produktionsanlæg!F383","v":0},{"$f":"Produktionsanlæg!G383","v":0},{"$f":"Produktionsanlæg!H383","v":0},{"$f":"Produktionsanlæg!I383","v":0},{"$f":"Produktionsanlæg!J383","v":0},{"$f":"Produktionsanlæg!K383","v":0},{"$f":"Produktionsanlæg!L383","v":0},{"$f":"Produktionsanlæg!M383","v":0},{"$f":"Produktionsanlæg!N383","v":0},{"$f":"Produktionsanlæg!O383","v":0},{"$f":"Produktionsanlæg!P383","v":0},{"$f":"Produktionsanlæg!Q383","v":0},{"$f":"Produktionsanlæg!R383","v":0},{"$f":"Produktionsanlæg!S383","v":0},{"$f":"Produktionsanlæg!T383","v":0},{"$f":"Produktionsanlæg!U383","v":0},{"$f":"Produktionsanlæg!V383","v":0},{"$f":"Produktionsanlæg!W383","v":0},{"$f":"Produktionsanlæg!X383","v":0},{"$f":"Produktionsanlæg!Y383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D383:Y383,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 190","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D384","v":0},{"$f":"Produktionsanlæg!E384","v":0},{"$f":"Produktionsanlæg!F384","v":0},{"$f":"Produktionsanlæg!G384","v":0},{"$f":"Produktionsanlæg!H384","v":0},{"$f":"Produktionsanlæg!I384","v":0},{"$f":"Produktionsanlæg!J384","v":0},{"$f":"Produktionsanlæg!K384","v":0},{"$f":"Produktionsanlæg!L384","v":0},{"$f":"Produktionsanlæg!M384","v":0},{"$f":"Produktionsanlæg!N384","v":0},{"$f":"Produktionsanlæg!O384","v":0},{"$f":"Produktionsanlæg!P384","v":0},{"$f":"Produktionsanlæg!Q384","v":0},{"$f":"Produktionsanlæg!R384","v":0},{"$f":"Produktionsanlæg!S384","v":0},{"$f":"Produktionsanlæg!T384","v":0},{"$f":"Produktionsanlæg!U384","v":0},{"$f":"Produktionsanlæg!V384","v":0},{"$f":"Produktionsanlæg!W384","v":0},{"$f":"Produktionsanlæg!X384","v":0},{"$f":"Produktionsanlæg!Y384","v":0},{"$f":"IF(COUNTIF(D384:Y384,\"<>0\")<=1,IF(SUM(D384:Y384)=0,0,(IF(SUM(D384:Y384)>0,IF(SUM(D384:Y384)<400,(1.2675*45967*SUM(D384:Y384)^(-0.4664)),(IF(SUM(D384:Y384)<2000,(39128*SUM(D384:Y384)^(-0.37661)),IF(SUM(D384:Y384)<5000,18893*SUM(D384:Y384)^(-0.28083),IF(SUM(D384:Y384)<100000,29680*SUM(D384:Y384)^(-0.24475),1773.1))))*100/115)*SUM(D384:Y384)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D384:Y384)),$A$571)","v":0},{"$f":"D384*$Z384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA384:AV384)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA384","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB384","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC384","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD384","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE384","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF384","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG384","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH384","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI384","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ384","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK384","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL384","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM384","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN384","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO384","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP384","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ384","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR384","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS384","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT384","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU384","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV384","v":0},{"$f":"SUM(D384:Y384)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D385","v":0},{"$f":"Produktionsanlæg!E385","v":0},{"$f":"Produktionsanlæg!F385","v":0},{"$f":"Produktionsanlæg!G385","v":0},{"$f":"Produktionsanlæg!H385","v":0},{"$f":"Produktionsanlæg!I385","v":0},{"$f":"Produktionsanlæg!J385","v":0},{"$f":"Produktionsanlæg!K385","v":0},{"$f":"Produktionsanlæg!L385","v":0},{"$f":"Produktionsanlæg!M385","v":0},{"$f":"Produktionsanlæg!N385","v":0},{"$f":"Produktionsanlæg!O385","v":0},{"$f":"Produktionsanlæg!P385","v":0},{"$f":"Produktionsanlæg!Q385","v":0},{"$f":"Produktionsanlæg!R385","v":0},{"$f":"Produktionsanlæg!S385","v":0},{"$f":"Produktionsanlæg!T385","v":0},{"$f":"Produktionsanlæg!U385","v":0},{"$f":"Produktionsanlæg!V385","v":0},{"$f":"Produktionsanlæg!W385","v":0},{"$f":"Produktionsanlæg!X385","v":0},{"$f":"Produktionsanlæg!Y385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D385:Y385,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 191","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D386","v":0},{"$f":"Produktionsanlæg!E386","v":0},{"$f":"Produktionsanlæg!F386","v":0},{"$f":"Produktionsanlæg!G386","v":0},{"$f":"Produktionsanlæg!H386","v":0},{"$f":"Produktionsanlæg!I386","v":0},{"$f":"Produktionsanlæg!J386","v":0},{"$f":"Produktionsanlæg!K386","v":0},{"$f":"Produktionsanlæg!L386","v":0},{"$f":"Produktionsanlæg!M386","v":0},{"$f":"Produktionsanlæg!N386","v":0},{"$f":"Produktionsanlæg!O386","v":0},{"$f":"Produktionsanlæg!P386","v":0},{"$f":"Produktionsanlæg!Q386","v":0},{"$f":"Produktionsanlæg!R386","v":0},{"$f":"Produktionsanlæg!S386","v":0},{"$f":"Produktionsanlæg!T386","v":0},{"$f":"Produktionsanlæg!U386","v":0},{"$f":"Produktionsanlæg!V386","v":0},{"$f":"Produktionsanlæg!W386","v":0},{"$f":"Produktionsanlæg!X386","v":0},{"$f":"Produktionsanlæg!Y386","v":0},{"$f":"IF(COUNTIF(D386:Y386,\"<>0\")<=1,IF(SUM(D386:Y386)=0,0,(IF(SUM(D386:Y386)>0,IF(SUM(D386:Y386)<400,(1.2675*45967*SUM(D386:Y386)^(-0.4664)),(IF(SUM(D386:Y386)<2000,(39128*SUM(D386:Y386)^(-0.37661)),IF(SUM(D386:Y386)<5000,18893*SUM(D386:Y386)^(-0.28083),IF(SUM(D386:Y386)<100000,29680*SUM(D386:Y386)^(-0.24475),1773.1))))*100/115)*SUM(D386:Y386)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D386:Y386)),$A$571)","v":0},{"$f":"D386*$Z386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA386:AV386)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA386","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB386","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC386","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD386","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE386","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF386","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG386","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH386","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI386","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ386","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK386","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL386","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM386","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN386","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO386","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP386","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ386","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR386","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS386","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT386","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU386","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV386","v":0},{"$f":"SUM(D386:Y386)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D387","v":0},{"$f":"Produktionsanlæg!E387","v":0},{"$f":"Produktionsanlæg!F387","v":0},{"$f":"Produktionsanlæg!G387","v":0},{"$f":"Produktionsanlæg!H387","v":0},{"$f":"Produktionsanlæg!I387","v":0},{"$f":"Produktionsanlæg!J387","v":0},{"$f":"Produktionsanlæg!K387","v":0},{"$f":"Produktionsanlæg!L387","v":0},{"$f":"Produktionsanlæg!M387","v":0},{"$f":"Produktionsanlæg!N387","v":0},{"$f":"Produktionsanlæg!O387","v":0},{"$f":"Produktionsanlæg!P387","v":0},{"$f":"Produktionsanlæg!Q387","v":0},{"$f":"Produktionsanlæg!R387","v":0},{"$f":"Produktionsanlæg!S387","v":0},{"$f":"Produktionsanlæg!T387","v":0},{"$f":"Produktionsanlæg!U387","v":0},{"$f":"Produktionsanlæg!V387","v":0},{"$f":"Produktionsanlæg!W387","v":0},{"$f":"Produktionsanlæg!X387","v":0},{"$f":"Produktionsanlæg!Y387","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D387:Y387,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 192","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D388","v":0},{"$f":"Produktionsanlæg!E388","v":0},{"$f":"Produktionsanlæg!F388","v":0},{"$f":"Produktionsanlæg!G388","v":0},{"$f":"Produktionsanlæg!H388","v":0},{"$f":"Produktionsanlæg!I388","v":0},{"$f":"Produktionsanlæg!J388","v":0},{"$f":"Produktionsanlæg!K388","v":0},{"$f":"Produktionsanlæg!L388","v":0},{"$f":"Produktionsanlæg!M388","v":0},{"$f":"Produktionsanlæg!N388","v":0},{"$f":"Produktionsanlæg!O388","v":0},{"$f":"Produktionsanlæg!P388","v":0},{"$f":"Produktionsanlæg!Q388","v":0},{"$f":"Produktionsanlæg!R388","v":0},{"$f":"Produktionsanlæg!S388","v":0},{"$f":"Produktionsanlæg!T388","v":0},{"$f":"Produktionsanlæg!U388","v":0},{"$f":"Produktionsanlæg!V388","v":0},{"$f":"Produktionsanlæg!W388","v":0},{"$f":"Produktionsanlæg!X388","v":0},{"$f":"Produktionsanlæg!Y388","v":0},{"$f":"IF(COUNTIF(D388:Y388,\"<>0\")<=1,IF(SUM(D388:Y388)=0,0,(IF(SUM(D388:Y388)>0,IF(SUM(D388:Y388)<400,(1.2675*45967*SUM(D388:Y388)^(-0.4664)),(IF(SUM(D388:Y388)<2000,(39128*SUM(D388:Y388)^(-0.37661)),IF(SUM(D388:Y388)<5000,18893*SUM(D388:Y388)^(-0.28083),IF(SUM(D388:Y388)<100000,29680*SUM(D388:Y388)^(-0.24475),1773.1))))*100/115)*SUM(D388:Y388)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D388:Y388)),$A$571)","v":0},{"$f":"D388*$Z388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA388:AV388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV388","v":0},{"$f":"SUM(D388:Y388)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D389","v":0},{"$f":"Produktionsanlæg!E389","v":0},{"$f":"Produktionsanlæg!F389","v":0},{"$f":"Produktionsanlæg!G389","v":0},{"$f":"Produktionsanlæg!H389","v":0},{"$f":"Produktionsanlæg!I389","v":0},{"$f":"Produktionsanlæg!J389","v":0},{"$f":"Produktionsanlæg!K389","v":0},{"$f":"Produktionsanlæg!L389","v":0},{"$f":"Produktionsanlæg!M389","v":0},{"$f":"Produktionsanlæg!N389","v":0},{"$f":"Produktionsanlæg!O389","v":0},{"$f":"Produktionsanlæg!P389","v":0},{"$f":"Produktionsanlæg!Q389","v":0},{"$f":"Produktionsanlæg!R389","v":0},{"$f":"Produktionsanlæg!S389","v":0},{"$f":"Produktionsanlæg!T389","v":0},{"$f":"Produktionsanlæg!U389","v":0},{"$f":"Produktionsanlæg!V389","v":0},{"$f":"Produktionsanlæg!W389","v":0},{"$f":"Produktionsanlæg!X389","v":0},{"$f":"Produktionsanlæg!Y389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D389:Y389,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 193","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D390","v":0},{"$f":"Produktionsanlæg!E390","v":0},{"$f":"Produktionsanlæg!F390","v":0},{"$f":"Produktionsanlæg!G390","v":0},{"$f":"Produktionsanlæg!H390","v":0},{"$f":"Produktionsanlæg!I390","v":0},{"$f":"Produktionsanlæg!J390","v":0},{"$f":"Produktionsanlæg!K390","v":0},{"$f":"Produktionsanlæg!L390","v":0},{"$f":"Produktionsanlæg!M390","v":0},{"$f":"Produktionsanlæg!N390","v":0},{"$f":"Produktionsanlæg!O390","v":0},{"$f":"Produktionsanlæg!P390","v":0},{"$f":"Produktionsanlæg!Q390","v":0},{"$f":"Produktionsanlæg!R390","v":0},{"$f":"Produktionsanlæg!S390","v":0},{"$f":"Produktionsanlæg!T390","v":0},{"$f":"Produktionsanlæg!U390","v":0},{"$f":"Produktionsanlæg!V390","v":0},{"$f":"Produktionsanlæg!W390","v":0},{"$f":"Produktionsanlæg!X390","v":0},{"$f":"Produktionsanlæg!Y390","v":0},{"$f":"IF(COUNTIF(D390:Y390,\"<>0\")<=1,IF(SUM(D390:Y390)=0,0,(IF(SUM(D390:Y390)>0,IF(SUM(D390:Y390)<400,(1.2675*45967*SUM(D390:Y390)^(-0.4664)),(IF(SUM(D390:Y390)<2000,(39128*SUM(D390:Y390)^(-0.37661)),IF(SUM(D390:Y390)<5000,18893*SUM(D390:Y390)^(-0.28083),IF(SUM(D390:Y390)<100000,29680*SUM(D390:Y390)^(-0.24475),1773.1))))*100/115)*SUM(D390:Y390)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D390:Y390)),$A$571)","v":0},{"$f":"D390*$Z390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA390:AV390)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA390","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB390","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC390","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD390","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE390","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF390","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG390","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH390","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI390","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ390","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK390","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL390","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM390","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN390","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO390","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP390","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ390","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR390","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS390","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT390","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU390","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV390","v":0},{"$f":"SUM(D390:Y390)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D391","v":0},{"$f":"Produktionsanlæg!E391","v":0},{"$f":"Produktionsanlæg!F391","v":0},{"$f":"Produktionsanlæg!G391","v":0},{"$f":"Produktionsanlæg!H391","v":0},{"$f":"Produktionsanlæg!I391","v":0},{"$f":"Produktionsanlæg!J391","v":0},{"$f":"Produktionsanlæg!K391","v":0},{"$f":"Produktionsanlæg!L391","v":0},{"$f":"Produktionsanlæg!M391","v":0},{"$f":"Produktionsanlæg!N391","v":0},{"$f":"Produktionsanlæg!O391","v":0},{"$f":"Produktionsanlæg!P391","v":0},{"$f":"Produktionsanlæg!Q391","v":0},{"$f":"Produktionsanlæg!R391","v":0},{"$f":"Produktionsanlæg!S391","v":0},{"$f":"Produktionsanlæg!T391","v":0},{"$f":"Produktionsanlæg!U391","v":0},{"$f":"Produktionsanlæg!V391","v":0},{"$f":"Produktionsanlæg!W391","v":0},{"$f":"Produktionsanlæg!X391","v":0},{"$f":"Produktionsanlæg!Y391","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D391:Y391,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 194","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D392","v":0},{"$f":"Produktionsanlæg!E392","v":0},{"$f":"Produktionsanlæg!F392","v":0},{"$f":"Produktionsanlæg!G392","v":0},{"$f":"Produktionsanlæg!H392","v":0},{"$f":"Produktionsanlæg!I392","v":0},{"$f":"Produktionsanlæg!J392","v":0},{"$f":"Produktionsanlæg!K392","v":0},{"$f":"Produktionsanlæg!L392","v":0},{"$f":"Produktionsanlæg!M392","v":0},{"$f":"Produktionsanlæg!N392","v":0},{"$f":"Produktionsanlæg!O392","v":0},{"$f":"Produktionsanlæg!P392","v":0},{"$f":"Produktionsanlæg!Q392","v":0},{"$f":"Produktionsanlæg!R392","v":0},{"$f":"Produktionsanlæg!S392","v":0},{"$f":"Produktionsanlæg!T392","v":0},{"$f":"Produktionsanlæg!U392","v":0},{"$f":"Produktionsanlæg!V392","v":0},{"$f":"Produktionsanlæg!W392","v":0},{"$f":"Produktionsanlæg!X392","v":0},{"$f":"Produktionsanlæg!Y392","v":0},{"$f":"IF(COUNTIF(D392:Y392,\"<>0\")<=1,IF(SUM(D392:Y392)=0,0,(IF(SUM(D392:Y392)>0,IF(SUM(D392:Y392)<400,(1.2675*45967*SUM(D392:Y392)^(-0.4664)),(IF(SUM(D392:Y392)<2000,(39128*SUM(D392:Y392)^(-0.37661)),IF(SUM(D392:Y392)<5000,18893*SUM(D392:Y392)^(-0.28083),IF(SUM(D392:Y392)<100000,29680*SUM(D392:Y392)^(-0.24475),1773.1))))*100/115)*SUM(D392:Y392)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D392:Y392)),$A$571)","v":0},{"$f":"D392*$Z392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA392:AV392)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA392","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB392","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC392","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD392","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE392","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF392","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG392","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH392","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI392","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ392","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK392","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL392","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM392","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN392","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO392","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP392","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ392","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR392","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS392","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT392","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU392","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV392","v":0},{"$f":"SUM(D392:Y392)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D393","v":0},{"$f":"Produktionsanlæg!E393","v":0},{"$f":"Produktionsanlæg!F393","v":0},{"$f":"Produktionsanlæg!G393","v":0},{"$f":"Produktionsanlæg!H393","v":0},{"$f":"Produktionsanlæg!I393","v":0},{"$f":"Produktionsanlæg!J393","v":0},{"$f":"Produktionsanlæg!K393","v":0},{"$f":"Produktionsanlæg!L393","v":0},{"$f":"Produktionsanlæg!M393","v":0},{"$f":"Produktionsanlæg!N393","v":0},{"$f":"Produktionsanlæg!O393","v":0},{"$f":"Produktionsanlæg!P393","v":0},{"$f":"Produktionsanlæg!Q393","v":0},{"$f":"Produktionsanlæg!R393","v":0},{"$f":"Produktionsanlæg!S393","v":0},{"$f":"Produktionsanlæg!T393","v":0},{"$f":"Produktionsanlæg!U393","v":0},{"$f":"Produktionsanlæg!V393","v":0},{"$f":"Produktionsanlæg!W393","v":0},{"$f":"Produktionsanlæg!X393","v":0},{"$f":"Produktionsanlæg!Y393","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D393:Y393,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 195","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D394","v":0},{"$f":"Produktionsanlæg!E394","v":0},{"$f":"Produktionsanlæg!F394","v":0},{"$f":"Produktionsanlæg!G394","v":0},{"$f":"Produktionsanlæg!H394","v":0},{"$f":"Produktionsanlæg!I394","v":0},{"$f":"Produktionsanlæg!J394","v":0},{"$f":"Produktionsanlæg!K394","v":0},{"$f":"Produktionsanlæg!L394","v":0},{"$f":"Produktionsanlæg!M394","v":0},{"$f":"Produktionsanlæg!N394","v":0},{"$f":"Produktionsanlæg!O394","v":0},{"$f":"Produktionsanlæg!P394","v":0},{"$f":"Produktionsanlæg!Q394","v":0},{"$f":"Produktionsanlæg!R394","v":0},{"$f":"Produktionsanlæg!S394","v":0},{"$f":"Produktionsanlæg!T394","v":0},{"$f":"Produktionsanlæg!U394","v":0},{"$f":"Produktionsanlæg!V394","v":0},{"$f":"Produktionsanlæg!W394","v":0},{"$f":"Produktionsanlæg!X394","v":0},{"$f":"Produktionsanlæg!Y394","v":0},{"$f":"IF(COUNTIF(D394:Y394,\"<>0\")<=1,IF(SUM(D394:Y394)=0,0,(IF(SUM(D394:Y394)>0,IF(SUM(D394:Y394)<400,(1.2675*45967*SUM(D394:Y394)^(-0.4664)),(IF(SUM(D394:Y394)<2000,(39128*SUM(D394:Y394)^(-0.37661)),IF(SUM(D394:Y394)<5000,18893*SUM(D394:Y394)^(-0.28083),IF(SUM(D394:Y394)<100000,29680*SUM(D394:Y394)^(-0.24475),1773.1))))*100/115)*SUM(D394:Y394)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D394:Y394)),$A$571)","v":0},{"$f":"D394*$Z394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA394:AV394)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA394","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB394","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC394","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD394","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE394","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF394","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG394","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH394","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI394","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ394","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK394","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL394","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM394","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN394","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO394","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP394","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ394","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR394","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS394","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT394","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU394","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV394","v":0},{"$f":"SUM(D394:Y394)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D395","v":0},{"$f":"Produktionsanlæg!E395","v":0},{"$f":"Produktionsanlæg!F395","v":0},{"$f":"Produktionsanlæg!G395","v":0},{"$f":"Produktionsanlæg!H395","v":0},{"$f":"Produktionsanlæg!I395","v":0},{"$f":"Produktionsanlæg!J395","v":0},{"$f":"Produktionsanlæg!K395","v":0},{"$f":"Produktionsanlæg!L395","v":0},{"$f":"Produktionsanlæg!M395","v":0},{"$f":"Produktionsanlæg!N395","v":0},{"$f":"Produktionsanlæg!O395","v":0},{"$f":"Produktionsanlæg!P395","v":0},{"$f":"Produktionsanlæg!Q395","v":0},{"$f":"Produktionsanlæg!R395","v":0},{"$f":"Produktionsanlæg!S395","v":0},{"$f":"Produktionsanlæg!T395","v":0},{"$f":"Produktionsanlæg!U395","v":0},{"$f":"Produktionsanlæg!V395","v":0},{"$f":"Produktionsanlæg!W395","v":0},{"$f":"Produktionsanlæg!X395","v":0},{"$f":"Produktionsanlæg!Y395","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D395:Y395,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 196","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D396","v":0},{"$f":"Produktionsanlæg!E396","v":0},{"$f":"Produktionsanlæg!F396","v":0},{"$f":"Produktionsanlæg!G396","v":0},{"$f":"Produktionsanlæg!H396","v":0},{"$f":"Produktionsanlæg!I396","v":0},{"$f":"Produktionsanlæg!J396","v":0},{"$f":"Produktionsanlæg!K396","v":0},{"$f":"Produktionsanlæg!L396","v":0},{"$f":"Produktionsanlæg!M396","v":0},{"$f":"Produktionsanlæg!N396","v":0},{"$f":"Produktionsanlæg!O396","v":0},{"$f":"Produktionsanlæg!P396","v":0},{"$f":"Produktionsanlæg!Q396","v":0},{"$f":"Produktionsanlæg!R396","v":0},{"$f":"Produktionsanlæg!S396","v":0},{"$f":"Produktionsanlæg!T396","v":0},{"$f":"Produktionsanlæg!U396","v":0},{"$f":"Produktionsanlæg!V396","v":0},{"$f":"Produktionsanlæg!W396","v":0},{"$f":"Produktionsanlæg!X396","v":0},{"$f":"Produktionsanlæg!Y396","v":0},{"$f":"IF(COUNTIF(D396:Y396,\"<>0\")<=1,IF(SUM(D396:Y396)=0,0,(IF(SUM(D396:Y396)>0,IF(SUM(D396:Y396)<400,(1.2675*45967*SUM(D396:Y396)^(-0.4664)),(IF(SUM(D396:Y396)<2000,(39128*SUM(D396:Y396)^(-0.37661)),IF(SUM(D396:Y396)<5000,18893*SUM(D396:Y396)^(-0.28083),IF(SUM(D396:Y396)<100000,29680*SUM(D396:Y396)^(-0.24475),1773.1))))*100/115)*SUM(D396:Y396)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D396:Y396)),$A$571)","v":0},{"$f":"D396*$Z396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA396:AV396)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA396","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB396","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC396","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD396","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE396","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF396","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG396","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH396","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI396","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ396","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK396","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL396","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM396","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN396","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO396","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP396","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ396","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR396","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS396","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT396","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU396","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV396","v":0},{"$f":"SUM(D396:Y396)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D397","v":0},{"$f":"Produktionsanlæg!E397","v":0},{"$f":"Produktionsanlæg!F397","v":0},{"$f":"Produktionsanlæg!G397","v":0},{"$f":"Produktionsanlæg!H397","v":0},{"$f":"Produktionsanlæg!I397","v":0},{"$f":"Produktionsanlæg!J397","v":0},{"$f":"Produktionsanlæg!K397","v":0},{"$f":"Produktionsanlæg!L397","v":0},{"$f":"Produktionsanlæg!M397","v":0},{"$f":"Produktionsanlæg!N397","v":0},{"$f":"Produktionsanlæg!O397","v":0},{"$f":"Produktionsanlæg!P397","v":0},{"$f":"Produktionsanlæg!Q397","v":0},{"$f":"Produktionsanlæg!R397","v":0},{"$f":"Produktionsanlæg!S397","v":0},{"$f":"Produktionsanlæg!T397","v":0},{"$f":"Produktionsanlæg!U397","v":0},{"$f":"Produktionsanlæg!V397","v":0},{"$f":"Produktionsanlæg!W397","v":0},{"$f":"Produktionsanlæg!X397","v":0},{"$f":"Produktionsanlæg!Y397","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D397:Y397,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 197","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D398","v":0},{"$f":"Produktionsanlæg!E398","v":0},{"$f":"Produktionsanlæg!F398","v":0},{"$f":"Produktionsanlæg!G398","v":0},{"$f":"Produktionsanlæg!H398","v":0},{"$f":"Produktionsanlæg!I398","v":0},{"$f":"Produktionsanlæg!J398","v":0},{"$f":"Produktionsanlæg!K398","v":0},{"$f":"Produktionsanlæg!L398","v":0},{"$f":"Produktionsanlæg!M398","v":0},{"$f":"Produktionsanlæg!N398","v":0},{"$f":"Produktionsanlæg!O398","v":0},{"$f":"Produktionsanlæg!P398","v":0},{"$f":"Produktionsanlæg!Q398","v":0},{"$f":"Produktionsanlæg!R398","v":0},{"$f":"Produktionsanlæg!S398","v":0},{"$f":"Produktionsanlæg!T398","v":0},{"$f":"Produktionsanlæg!U398","v":0},{"$f":"Produktionsanlæg!V398","v":0},{"$f":"Produktionsanlæg!W398","v":0},{"$f":"Produktionsanlæg!X398","v":0},{"$f":"Produktionsanlæg!Y398","v":0},{"$f":"IF(COUNTIF(D398:Y398,\"<>0\")<=1,IF(SUM(D398:Y398)=0,0,(IF(SUM(D398:Y398)>0,IF(SUM(D398:Y398)<400,(1.2675*45967*SUM(D398:Y398)^(-0.4664)),(IF(SUM(D398:Y398)<2000,(39128*SUM(D398:Y398)^(-0.37661)),IF(SUM(D398:Y398)<5000,18893*SUM(D398:Y398)^(-0.28083),IF(SUM(D398:Y398)<100000,29680*SUM(D398:Y398)^(-0.24475),1773.1))))*100/115)*SUM(D398:Y398)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D398:Y398)),$A$571)","v":0},{"$f":"D398*$Z398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA398:AV398)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA398","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB398","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC398","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD398","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE398","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF398","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG398","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH398","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI398","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ398","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK398","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL398","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM398","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN398","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO398","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP398","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ398","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR398","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS398","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT398","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU398","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV398","v":0},{"$f":"SUM(D398:Y398)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D399","v":0},{"$f":"Produktionsanlæg!E399","v":0},{"$f":"Produktionsanlæg!F399","v":0},{"$f":"Produktionsanlæg!G399","v":0},{"$f":"Produktionsanlæg!H399","v":0},{"$f":"Produktionsanlæg!I399","v":0},{"$f":"Produktionsanlæg!J399","v":0},{"$f":"Produktionsanlæg!K399","v":0},{"$f":"Produktionsanlæg!L399","v":0},{"$f":"Produktionsanlæg!M399","v":0},{"$f":"Produktionsanlæg!N399","v":0},{"$f":"Produktionsanlæg!O399","v":0},{"$f":"Produktionsanlæg!P399","v":0},{"$f":"Produktionsanlæg!Q399","v":0},{"$f":"Produktionsanlæg!R399","v":0},{"$f":"Produktionsanlæg!S399","v":0},{"$f":"Produktionsanlæg!T399","v":0},{"$f":"Produktionsanlæg!U399","v":0},{"$f":"Produktionsanlæg!V399","v":0},{"$f":"Produktionsanlæg!W399","v":0},{"$f":"Produktionsanlæg!X399","v":0},{"$f":"Produktionsanlæg!Y399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D399:Y399,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 198","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D400","v":0},{"$f":"Produktionsanlæg!E400","v":0},{"$f":"Produktionsanlæg!F400","v":0},{"$f":"Produktionsanlæg!G400","v":0},{"$f":"Produktionsanlæg!H400","v":0},{"$f":"Produktionsanlæg!I400","v":0},{"$f":"Produktionsanlæg!J400","v":0},{"$f":"Produktionsanlæg!K400","v":0},{"$f":"Produktionsanlæg!L400","v":0},{"$f":"Produktionsanlæg!M400","v":0},{"$f":"Produktionsanlæg!N400","v":0},{"$f":"Produktionsanlæg!O400","v":0},{"$f":"Produktionsanlæg!P400","v":0},{"$f":"Produktionsanlæg!Q400","v":0},{"$f":"Produktionsanlæg!R400","v":0},{"$f":"Produktionsanlæg!S400","v":0},{"$f":"Produktionsanlæg!T400","v":0},{"$f":"Produktionsanlæg!U400","v":0},{"$f":"Produktionsanlæg!V400","v":0},{"$f":"Produktionsanlæg!W400","v":0},{"$f":"Produktionsanlæg!X400","v":0},{"$f":"Produktionsanlæg!Y400","v":0},{"$f":"IF(COUNTIF(D400:Y400,\"<>0\")<=1,IF(SUM(D400:Y400)=0,0,(IF(SUM(D400:Y400)>0,IF(SUM(D400:Y400)<400,(1.2675*45967*SUM(D400:Y400)^(-0.4664)),(IF(SUM(D400:Y400)<2000,(39128*SUM(D400:Y400)^(-0.37661)),IF(SUM(D400:Y400)<5000,18893*SUM(D400:Y400)^(-0.28083),IF(SUM(D400:Y400)<100000,29680*SUM(D400:Y400)^(-0.24475),1773.1))))*100/115)*SUM(D400:Y400)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D400:Y400)),$A$571)","v":0},{"$f":"D400*$Z400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA400:AV400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV400","v":0},{"$f":"SUM(D400:Y400)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D401","v":0},{"$f":"Produktionsanlæg!E401","v":0},{"$f":"Produktionsanlæg!F401","v":0},{"$f":"Produktionsanlæg!G401","v":0},{"$f":"Produktionsanlæg!H401","v":0},{"$f":"Produktionsanlæg!I401","v":0},{"$f":"Produktionsanlæg!J401","v":0},{"$f":"Produktionsanlæg!K401","v":0},{"$f":"Produktionsanlæg!L401","v":0},{"$f":"Produktionsanlæg!M401","v":0},{"$f":"Produktionsanlæg!N401","v":0},{"$f":"Produktionsanlæg!O401","v":0},{"$f":"Produktionsanlæg!P401","v":0},{"$f":"Produktionsanlæg!Q401","v":0},{"$f":"Produktionsanlæg!R401","v":0},{"$f":"Produktionsanlæg!S401","v":0},{"$f":"Produktionsanlæg!T401","v":0},{"$f":"Produktionsanlæg!U401","v":0},{"$f":"Produktionsanlæg!V401","v":0},{"$f":"Produktionsanlæg!W401","v":0},{"$f":"Produktionsanlæg!X401","v":0},{"$f":"Produktionsanlæg!Y401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D401:Y401,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 199","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D402","v":0},{"$f":"Produktionsanlæg!E402","v":0},{"$f":"Produktionsanlæg!F402","v":0},{"$f":"Produktionsanlæg!G402","v":0},{"$f":"Produktionsanlæg!H402","v":0},{"$f":"Produktionsanlæg!I402","v":0},{"$f":"Produktionsanlæg!J402","v":0},{"$f":"Produktionsanlæg!K402","v":0},{"$f":"Produktionsanlæg!L402","v":0},{"$f":"Produktionsanlæg!M402","v":0},{"$f":"Produktionsanlæg!N402","v":0},{"$f":"Produktionsanlæg!O402","v":0},{"$f":"Produktionsanlæg!P402","v":0},{"$f":"Produktionsanlæg!Q402","v":0},{"$f":"Produktionsanlæg!R402","v":0},{"$f":"Produktionsanlæg!S402","v":0},{"$f":"Produktionsanlæg!T402","v":0},{"$f":"Produktionsanlæg!U402","v":0},{"$f":"Produktionsanlæg!V402","v":0},{"$f":"Produktionsanlæg!W402","v":0},{"$f":"Produktionsanlæg!X402","v":0},{"$f":"Produktionsanlæg!Y402","v":0},{"$f":"IF(COUNTIF(D402:Y402,\"<>0\")<=1,IF(SUM(D402:Y402)=0,0,(IF(SUM(D402:Y402)>0,IF(SUM(D402:Y402)<400,(1.2675*45967*SUM(D402:Y402)^(-0.4664)),(IF(SUM(D402:Y402)<2000,(39128*SUM(D402:Y402)^(-0.37661)),IF(SUM(D402:Y402)<5000,18893*SUM(D402:Y402)^(-0.28083),IF(SUM(D402:Y402)<100000,29680*SUM(D402:Y402)^(-0.24475),1773.1))))*100/115)*SUM(D402:Y402)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D402:Y402)),$A$571)","v":0},{"$f":"D402*$Z402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA402:AV402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV402","v":0},{"$f":"SUM(D402:Y402)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D403","v":0},{"$f":"Produktionsanlæg!E403","v":0},{"$f":"Produktionsanlæg!F403","v":0},{"$f":"Produktionsanlæg!G403","v":0},{"$f":"Produktionsanlæg!H403","v":0},{"$f":"Produktionsanlæg!I403","v":0},{"$f":"Produktionsanlæg!J403","v":0},{"$f":"Produktionsanlæg!K403","v":0},{"$f":"Produktionsanlæg!L403","v":0},{"$f":"Produktionsanlæg!M403","v":0},{"$f":"Produktionsanlæg!N403","v":0},{"$f":"Produktionsanlæg!O403","v":0},{"$f":"Produktionsanlæg!P403","v":0},{"$f":"Produktionsanlæg!Q403","v":0},{"$f":"Produktionsanlæg!R403","v":0},{"$f":"Produktionsanlæg!S403","v":0},{"$f":"Produktionsanlæg!T403","v":0},{"$f":"Produktionsanlæg!U403","v":0},{"$f":"Produktionsanlæg!V403","v":0},{"$f":"Produktionsanlæg!W403","v":0},{"$f":"Produktionsanlæg!X403","v":0},{"$f":"Produktionsanlæg!Y403","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D403:Y403,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 200","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D404","v":0},{"$f":"Produktionsanlæg!E404","v":0},{"$f":"Produktionsanlæg!F404","v":0},{"$f":"Produktionsanlæg!G404","v":0},{"$f":"Produktionsanlæg!H404","v":0},{"$f":"Produktionsanlæg!I404","v":0},{"$f":"Produktionsanlæg!J404","v":0},{"$f":"Produktionsanlæg!K404","v":0},{"$f":"Produktionsanlæg!L404","v":0},{"$f":"Produktionsanlæg!M404","v":0},{"$f":"Produktionsanlæg!N404","v":0},{"$f":"Produktionsanlæg!O404","v":0},{"$f":"Produktionsanlæg!P404","v":0},{"$f":"Produktionsanlæg!Q404","v":0},{"$f":"Produktionsanlæg!R404","v":0},{"$f":"Produktionsanlæg!S404","v":0},{"$f":"Produktionsanlæg!T404","v":0},{"$f":"Produktionsanlæg!U404","v":0},{"$f":"Produktionsanlæg!V404","v":0},{"$f":"Produktionsanlæg!W404","v":0},{"$f":"Produktionsanlæg!X404","v":0},{"$f":"Produktionsanlæg!Y404","v":0},{"$f":"IF(COUNTIF(D404:Y404,\"<>0\")<=1,IF(SUM(D404:Y404)=0,0,(IF(SUM(D404:Y404)>0,IF(SUM(D404:Y404)<400,(1.2675*45967*SUM(D404:Y404)^(-0.4664)),(IF(SUM(D404:Y404)<2000,(39128*SUM(D404:Y404)^(-0.37661)),IF(SUM(D404:Y404)<5000,18893*SUM(D404:Y404)^(-0.28083),IF(SUM(D404:Y404)<100000,29680*SUM(D404:Y404)^(-0.24475),1773.1))))*100/115)*SUM(D404:Y404)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D404:Y404)),$A$571)","v":0},{"$f":"D404*$Z404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA404:AV404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV404","v":0},{"$f":"SUM(D404:Y404)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D405","v":0},{"$f":"Produktionsanlæg!E405","v":0},{"$f":"Produktionsanlæg!F405","v":0},{"$f":"Produktionsanlæg!G405","v":0},{"$f":"Produktionsanlæg!H405","v":0},{"$f":"Produktionsanlæg!I405","v":0},{"$f":"Produktionsanlæg!J405","v":0},{"$f":"Produktionsanlæg!K405","v":0},{"$f":"Produktionsanlæg!L405","v":0},{"$f":"Produktionsanlæg!M405","v":0},{"$f":"Produktionsanlæg!N405","v":0},{"$f":"Produktionsanlæg!O405","v":0},{"$f":"Produktionsanlæg!P405","v":0},{"$f":"Produktionsanlæg!Q405","v":0},{"$f":"Produktionsanlæg!R405","v":0},{"$f":"Produktionsanlæg!S405","v":0},{"$f":"Produktionsanlæg!T405","v":0},{"$f":"Produktionsanlæg!U405","v":0},{"$f":"Produktionsanlæg!V405","v":0},{"$f":"Produktionsanlæg!W405","v":0},{"$f":"Produktionsanlæg!X405","v":0},{"$f":"Produktionsanlæg!Y405","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D405:Y405,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 201","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D406","v":0},{"$f":"Produktionsanlæg!E406","v":0},{"$f":"Produktionsanlæg!F406","v":0},{"$f":"Produktionsanlæg!G406","v":0},{"$f":"Produktionsanlæg!H406","v":0},{"$f":"Produktionsanlæg!I406","v":0},{"$f":"Produktionsanlæg!J406","v":0},{"$f":"Produktionsanlæg!K406","v":0},{"$f":"Produktionsanlæg!L406","v":0},{"$f":"Produktionsanlæg!M406","v":0},{"$f":"Produktionsanlæg!N406","v":0},{"$f":"Produktionsanlæg!O406","v":0},{"$f":"Produktionsanlæg!P406","v":0},{"$f":"Produktionsanlæg!Q406","v":0},{"$f":"Produktionsanlæg!R406","v":0},{"$f":"Produktionsanlæg!S406","v":0},{"$f":"Produktionsanlæg!T406","v":0},{"$f":"Produktionsanlæg!U406","v":0},{"$f":"Produktionsanlæg!V406","v":0},{"$f":"Produktionsanlæg!W406","v":0},{"$f":"Produktionsanlæg!X406","v":0},{"$f":"Produktionsanlæg!Y406","v":0},{"$f":"IF(COUNTIF(D406:Y406,\"<>0\")<=1,IF(SUM(D406:Y406)=0,0,(IF(SUM(D406:Y406)>0,IF(SUM(D406:Y406)<400,(1.2675*45967*SUM(D406:Y406)^(-0.4664)),(IF(SUM(D406:Y406)<2000,(39128*SUM(D406:Y406)^(-0.37661)),IF(SUM(D406:Y406)<5000,18893*SUM(D406:Y406)^(-0.28083),IF(SUM(D406:Y406)<100000,29680*SUM(D406:Y406)^(-0.24475),1773.1))))*100/115)*SUM(D406:Y406)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D406:Y406)),$A$571)","v":0},{"$f":"D406*$Z406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA406:AV406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV406","v":0},{"$f":"SUM(D406:Y406)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D407","v":0},{"$f":"Produktionsanlæg!E407","v":0},{"$f":"Produktionsanlæg!F407","v":0},{"$f":"Produktionsanlæg!G407","v":0},{"$f":"Produktionsanlæg!H407","v":0},{"$f":"Produktionsanlæg!I407","v":0},{"$f":"Produktionsanlæg!J407","v":0},{"$f":"Produktionsanlæg!K407","v":0},{"$f":"Produktionsanlæg!L407","v":0},{"$f":"Produktionsanlæg!M407","v":0},{"$f":"Produktionsanlæg!N407","v":0},{"$f":"Produktionsanlæg!O407","v":0},{"$f":"Produktionsanlæg!P407","v":0},{"$f":"Produktionsanlæg!Q407","v":0},{"$f":"Produktionsanlæg!R407","v":0},{"$f":"Produktionsanlæg!S407","v":0},{"$f":"Produktionsanlæg!T407","v":0},{"$f":"Produktionsanlæg!U407","v":0},{"$f":"Produktionsanlæg!V407","v":0},{"$f":"Produktionsanlæg!W407","v":0},{"$f":"Produktionsanlæg!X407","v":0},{"$f":"Produktionsanlæg!Y407","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D407:Y407,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 202","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D408","v":0},{"$f":"Produktionsanlæg!E408","v":0},{"$f":"Produktionsanlæg!F408","v":0},{"$f":"Produktionsanlæg!G408","v":0},{"$f":"Produktionsanlæg!H408","v":0},{"$f":"Produktionsanlæg!I408","v":0},{"$f":"Produktionsanlæg!J408","v":0},{"$f":"Produktionsanlæg!K408","v":0},{"$f":"Produktionsanlæg!L408","v":0},{"$f":"Produktionsanlæg!M408","v":0},{"$f":"Produktionsanlæg!N408","v":0},{"$f":"Produktionsanlæg!O408","v":0},{"$f":"Produktionsanlæg!P408","v":0},{"$f":"Produktionsanlæg!Q408","v":0},{"$f":"Produktionsanlæg!R408","v":0},{"$f":"Produktionsanlæg!S408","v":0},{"$f":"Produktionsanlæg!T408","v":0},{"$f":"Produktionsanlæg!U408","v":0},{"$f":"Produktionsanlæg!V408","v":0},{"$f":"Produktionsanlæg!W408","v":0},{"$f":"Produktionsanlæg!X408","v":0},{"$f":"Produktionsanlæg!Y408","v":0},{"$f":"IF(COUNTIF(D408:Y408,\"<>0\")<=1,IF(SUM(D408:Y408)=0,0,(IF(SUM(D408:Y408)>0,IF(SUM(D408:Y408)<400,(1.2675*45967*SUM(D408:Y408)^(-0.4664)),(IF(SUM(D408:Y408)<2000,(39128*SUM(D408:Y408)^(-0.37661)),IF(SUM(D408:Y408)<5000,18893*SUM(D408:Y408)^(-0.28083),IF(SUM(D408:Y408)<100000,29680*SUM(D408:Y408)^(-0.24475),1773.1))))*100/115)*SUM(D408:Y408)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D408:Y408)),$A$571)","v":0},{"$f":"D408*$Z408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA408:AV408)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA408","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB408","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC408","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD408","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE408","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF408","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG408","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH408","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI408","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ408","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK408","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL408","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM408","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN408","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO408","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP408","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ408","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR408","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS408","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT408","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU408","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV408","v":0},{"$f":"SUM(D408:Y408)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D409","v":0},{"$f":"Produktionsanlæg!E409","v":0},{"$f":"Produktionsanlæg!F409","v":0},{"$f":"Produktionsanlæg!G409","v":0},{"$f":"Produktionsanlæg!H409","v":0},{"$f":"Produktionsanlæg!I409","v":0},{"$f":"Produktionsanlæg!J409","v":0},{"$f":"Produktionsanlæg!K409","v":0},{"$f":"Produktionsanlæg!L409","v":0},{"$f":"Produktionsanlæg!M409","v":0},{"$f":"Produktionsanlæg!N409","v":0},{"$f":"Produktionsanlæg!O409","v":0},{"$f":"Produktionsanlæg!P409","v":0},{"$f":"Produktionsanlæg!Q409","v":0},{"$f":"Produktionsanlæg!R409","v":0},{"$f":"Produktionsanlæg!S409","v":0},{"$f":"Produktionsanlæg!T409","v":0},{"$f":"Produktionsanlæg!U409","v":0},{"$f":"Produktionsanlæg!V409","v":0},{"$f":"Produktionsanlæg!W409","v":0},{"$f":"Produktionsanlæg!X409","v":0},{"$f":"Produktionsanlæg!Y409","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D409:Y409,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 203","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D410","v":0},{"$f":"Produktionsanlæg!E410","v":0},{"$f":"Produktionsanlæg!F410","v":0},{"$f":"Produktionsanlæg!G410","v":0},{"$f":"Produktionsanlæg!H410","v":0},{"$f":"Produktionsanlæg!I410","v":0},{"$f":"Produktionsanlæg!J410","v":0},{"$f":"Produktionsanlæg!K410","v":0},{"$f":"Produktionsanlæg!L410","v":0},{"$f":"Produktionsanlæg!M410","v":0},{"$f":"Produktionsanlæg!N410","v":0},{"$f":"Produktionsanlæg!O410","v":0},{"$f":"Produktionsanlæg!P410","v":0},{"$f":"Produktionsanlæg!Q410","v":0},{"$f":"Produktionsanlæg!R410","v":0},{"$f":"Produktionsanlæg!S410","v":0},{"$f":"Produktionsanlæg!T410","v":0},{"$f":"Produktionsanlæg!U410","v":0},{"$f":"Produktionsanlæg!V410","v":0},{"$f":"Produktionsanlæg!W410","v":0},{"$f":"Produktionsanlæg!X410","v":0},{"$f":"Produktionsanlæg!Y410","v":0},{"$f":"IF(COUNTIF(D410:Y410,\"<>0\")<=1,IF(SUM(D410:Y410)=0,0,(IF(SUM(D410:Y410)>0,IF(SUM(D410:Y410)<400,(1.2675*45967*SUM(D410:Y410)^(-0.4664)),(IF(SUM(D410:Y410)<2000,(39128*SUM(D410:Y410)^(-0.37661)),IF(SUM(D410:Y410)<5000,18893*SUM(D410:Y410)^(-0.28083),IF(SUM(D410:Y410)<100000,29680*SUM(D410:Y410)^(-0.24475),1773.1))))*100/115)*SUM(D410:Y410)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D410:Y410)),$A$571)","v":0},{"$f":"D410*$Z410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA410:AV410)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA410","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB410","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC410","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD410","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE410","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF410","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG410","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH410","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI410","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ410","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK410","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL410","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM410","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN410","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO410","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP410","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ410","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR410","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS410","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT410","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU410","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV410","v":0},{"$f":"SUM(D410:Y410)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D411","v":0},{"$f":"Produktionsanlæg!E411","v":0},{"$f":"Produktionsanlæg!F411","v":0},{"$f":"Produktionsanlæg!G411","v":0},{"$f":"Produktionsanlæg!H411","v":0},{"$f":"Produktionsanlæg!I411","v":0},{"$f":"Produktionsanlæg!J411","v":0},{"$f":"Produktionsanlæg!K411","v":0},{"$f":"Produktionsanlæg!L411","v":0},{"$f":"Produktionsanlæg!M411","v":0},{"$f":"Produktionsanlæg!N411","v":0},{"$f":"Produktionsanlæg!O411","v":0},{"$f":"Produktionsanlæg!P411","v":0},{"$f":"Produktionsanlæg!Q411","v":0},{"$f":"Produktionsanlæg!R411","v":0},{"$f":"Produktionsanlæg!S411","v":0},{"$f":"Produktionsanlæg!T411","v":0},{"$f":"Produktionsanlæg!U411","v":0},{"$f":"Produktionsanlæg!V411","v":0},{"$f":"Produktionsanlæg!W411","v":0},{"$f":"Produktionsanlæg!X411","v":0},{"$f":"Produktionsanlæg!Y411","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D411:Y411,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 204","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D412","v":0},{"$f":"Produktionsanlæg!E412","v":0},{"$f":"Produktionsanlæg!F412","v":0},{"$f":"Produktionsanlæg!G412","v":0},{"$f":"Produktionsanlæg!H412","v":0},{"$f":"Produktionsanlæg!I412","v":0},{"$f":"Produktionsanlæg!J412","v":0},{"$f":"Produktionsanlæg!K412","v":0},{"$f":"Produktionsanlæg!L412","v":0},{"$f":"Produktionsanlæg!M412","v":0},{"$f":"Produktionsanlæg!N412","v":0},{"$f":"Produktionsanlæg!O412","v":0},{"$f":"Produktionsanlæg!P412","v":0},{"$f":"Produktionsanlæg!Q412","v":0},{"$f":"Produktionsanlæg!R412","v":0},{"$f":"Produktionsanlæg!S412","v":0},{"$f":"Produktionsanlæg!T412","v":0},{"$f":"Produktionsanlæg!U412","v":0},{"$f":"Produktionsanlæg!V412","v":0},{"$f":"Produktionsanlæg!W412","v":0},{"$f":"Produktionsanlæg!X412","v":0},{"$f":"Produktionsanlæg!Y412","v":0},{"$f":"IF(COUNTIF(D412:Y412,\"<>0\")<=1,IF(SUM(D412:Y412)=0,0,(IF(SUM(D412:Y412)>0,IF(SUM(D412:Y412)<400,(1.2675*45967*SUM(D412:Y412)^(-0.4664)),(IF(SUM(D412:Y412)<2000,(39128*SUM(D412:Y412)^(-0.37661)),IF(SUM(D412:Y412)<5000,18893*SUM(D412:Y412)^(-0.28083),IF(SUM(D412:Y412)<100000,29680*SUM(D412:Y412)^(-0.24475),1773.1))))*100/115)*SUM(D412:Y412)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D412:Y412)),$A$571)","v":0},{"$f":"D412*$Z412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA412:AV412)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA412","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB412","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC412","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD412","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE412","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF412","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG412","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH412","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI412","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ412","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK412","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL412","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM412","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN412","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO412","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP412","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ412","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR412","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS412","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT412","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU412","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV412","v":0},{"$f":"SUM(D412:Y412)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D413","v":0},{"$f":"Produktionsanlæg!E413","v":0},{"$f":"Produktionsanlæg!F413","v":0},{"$f":"Produktionsanlæg!G413","v":0},{"$f":"Produktionsanlæg!H413","v":0},{"$f":"Produktionsanlæg!I413","v":0},{"$f":"Produktionsanlæg!J413","v":0},{"$f":"Produktionsanlæg!K413","v":0},{"$f":"Produktionsanlæg!L413","v":0},{"$f":"Produktionsanlæg!M413","v":0},{"$f":"Produktionsanlæg!N413","v":0},{"$f":"Produktionsanlæg!O413","v":0},{"$f":"Produktionsanlæg!P413","v":0},{"$f":"Produktionsanlæg!Q413","v":0},{"$f":"Produktionsanlæg!R413","v":0},{"$f":"Produktionsanlæg!S413","v":0},{"$f":"Produktionsanlæg!T413","v":0},{"$f":"Produktionsanlæg!U413","v":0},{"$f":"Produktionsanlæg!V413","v":0},{"$f":"Produktionsanlæg!W413","v":0},{"$f":"Produktionsanlæg!X413","v":0},{"$f":"Produktionsanlæg!Y413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D413:Y413,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 205","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D414","v":0},{"$f":"Produktionsanlæg!E414","v":0},{"$f":"Produktionsanlæg!F414","v":0},{"$f":"Produktionsanlæg!G414","v":0},{"$f":"Produktionsanlæg!H414","v":0},{"$f":"Produktionsanlæg!I414","v":0},{"$f":"Produktionsanlæg!J414","v":0},{"$f":"Produktionsanlæg!K414","v":0},{"$f":"Produktionsanlæg!L414","v":0},{"$f":"Produktionsanlæg!M414","v":0},{"$f":"Produktionsanlæg!N414","v":0},{"$f":"Produktionsanlæg!O414","v":0},{"$f":"Produktionsanlæg!P414","v":0},{"$f":"Produktionsanlæg!Q414","v":0},{"$f":"Produktionsanlæg!R414","v":0},{"$f":"Produktionsanlæg!S414","v":0},{"$f":"Produktionsanlæg!T414","v":0},{"$f":"Produktionsanlæg!U414","v":0},{"$f":"Produktionsanlæg!V414","v":0},{"$f":"Produktionsanlæg!W414","v":0},{"$f":"Produktionsanlæg!X414","v":0},{"$f":"Produktionsanlæg!Y414","v":0},{"$f":"IF(COUNTIF(D414:Y414,\"<>0\")<=1,IF(SUM(D414:Y414)=0,0,(IF(SUM(D414:Y414)>0,IF(SUM(D414:Y414)<400,(1.2675*45967*SUM(D414:Y414)^(-0.4664)),(IF(SUM(D414:Y414)<2000,(39128*SUM(D414:Y414)^(-0.37661)),IF(SUM(D414:Y414)<5000,18893*SUM(D414:Y414)^(-0.28083),IF(SUM(D414:Y414)<100000,29680*SUM(D414:Y414)^(-0.24475),1773.1))))*100/115)*SUM(D414:Y414)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D414:Y414)),$A$571)","v":0},{"$f":"D414*$Z414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA414:AV414)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA414","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB414","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC414","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD414","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE414","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF414","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG414","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH414","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI414","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ414","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK414","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL414","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM414","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN414","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO414","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP414","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ414","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR414","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS414","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT414","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU414","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV414","v":0},{"$f":"SUM(D414:Y414)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D415","v":0},{"$f":"Produktionsanlæg!E415","v":0},{"$f":"Produktionsanlæg!F415","v":0},{"$f":"Produktionsanlæg!G415","v":0},{"$f":"Produktionsanlæg!H415","v":0},{"$f":"Produktionsanlæg!I415","v":0},{"$f":"Produktionsanlæg!J415","v":0},{"$f":"Produktionsanlæg!K415","v":0},{"$f":"Produktionsanlæg!L415","v":0},{"$f":"Produktionsanlæg!M415","v":0},{"$f":"Produktionsanlæg!N415","v":0},{"$f":"Produktionsanlæg!O415","v":0},{"$f":"Produktionsanlæg!P415","v":0},{"$f":"Produktionsanlæg!Q415","v":0},{"$f":"Produktionsanlæg!R415","v":0},{"$f":"Produktionsanlæg!S415","v":0},{"$f":"Produktionsanlæg!T415","v":0},{"$f":"Produktionsanlæg!U415","v":0},{"$f":"Produktionsanlæg!V415","v":0},{"$f":"Produktionsanlæg!W415","v":0},{"$f":"Produktionsanlæg!X415","v":0},{"$f":"Produktionsanlæg!Y415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D415:Y415,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 206","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D416","v":0},{"$f":"Produktionsanlæg!E416","v":0},{"$f":"Produktionsanlæg!F416","v":0},{"$f":"Produktionsanlæg!G416","v":0},{"$f":"Produktionsanlæg!H416","v":0},{"$f":"Produktionsanlæg!I416","v":0},{"$f":"Produktionsanlæg!J416","v":0},{"$f":"Produktionsanlæg!K416","v":0},{"$f":"Produktionsanlæg!L416","v":0},{"$f":"Produktionsanlæg!M416","v":0},{"$f":"Produktionsanlæg!N416","v":0},{"$f":"Produktionsanlæg!O416","v":0},{"$f":"Produktionsanlæg!P416","v":0},{"$f":"Produktionsanlæg!Q416","v":0},{"$f":"Produktionsanlæg!R416","v":0},{"$f":"Produktionsanlæg!S416","v":0},{"$f":"Produktionsanlæg!T416","v":0},{"$f":"Produktionsanlæg!U416","v":0},{"$f":"Produktionsanlæg!V416","v":0},{"$f":"Produktionsanlæg!W416","v":0},{"$f":"Produktionsanlæg!X416","v":0},{"$f":"Produktionsanlæg!Y416","v":0},{"$f":"IF(COUNTIF(D416:Y416,\"<>0\")<=1,IF(SUM(D416:Y416)=0,0,(IF(SUM(D416:Y416)>0,IF(SUM(D416:Y416)<400,(1.2675*45967*SUM(D416:Y416)^(-0.4664)),(IF(SUM(D416:Y416)<2000,(39128*SUM(D416:Y416)^(-0.37661)),IF(SUM(D416:Y416)<5000,18893*SUM(D416:Y416)^(-0.28083),IF(SUM(D416:Y416)<100000,29680*SUM(D416:Y416)^(-0.24475),1773.1))))*100/115)*SUM(D416:Y416)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D416:Y416)),$A$571)","v":0},{"$f":"D416*$Z416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA416:AV416)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA416","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB416","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC416","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD416","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE416","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF416","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG416","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH416","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI416","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ416","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK416","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL416","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM416","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN416","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO416","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP416","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ416","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR416","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS416","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT416","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU416","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV416","v":0},{"$f":"SUM(D416:Y416)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D417","v":0},{"$f":"Produktionsanlæg!E417","v":0},{"$f":"Produktionsanlæg!F417","v":0},{"$f":"Produktionsanlæg!G417","v":0},{"$f":"Produktionsanlæg!H417","v":0},{"$f":"Produktionsanlæg!I417","v":0},{"$f":"Produktionsanlæg!J417","v":0},{"$f":"Produktionsanlæg!K417","v":0},{"$f":"Produktionsanlæg!L417","v":0},{"$f":"Produktionsanlæg!M417","v":0},{"$f":"Produktionsanlæg!N417","v":0},{"$f":"Produktionsanlæg!O417","v":0},{"$f":"Produktionsanlæg!P417","v":0},{"$f":"Produktionsanlæg!Q417","v":0},{"$f":"Produktionsanlæg!R417","v":0},{"$f":"Produktionsanlæg!S417","v":0},{"$f":"Produktionsanlæg!T417","v":0},{"$f":"Produktionsanlæg!U417","v":0},{"$f":"Produktionsanlæg!V417","v":0},{"$f":"Produktionsanlæg!W417","v":0},{"$f":"Produktionsanlæg!X417","v":0},{"$f":"Produktionsanlæg!Y417","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D417:Y417,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 207","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D418","v":0},{"$f":"Produktionsanlæg!E418","v":0},{"$f":"Produktionsanlæg!F418","v":0},{"$f":"Produktionsanlæg!G418","v":0},{"$f":"Produktionsanlæg!H418","v":0},{"$f":"Produktionsanlæg!I418","v":0},{"$f":"Produktionsanlæg!J418","v":0},{"$f":"Produktionsanlæg!K418","v":0},{"$f":"Produktionsanlæg!L418","v":0},{"$f":"Produktionsanlæg!M418","v":0},{"$f":"Produktionsanlæg!N418","v":0},{"$f":"Produktionsanlæg!O418","v":0},{"$f":"Produktionsanlæg!P418","v":0},{"$f":"Produktionsanlæg!Q418","v":0},{"$f":"Produktionsanlæg!R418","v":0},{"$f":"Produktionsanlæg!S418","v":0},{"$f":"Produktionsanlæg!T418","v":0},{"$f":"Produktionsanlæg!U418","v":0},{"$f":"Produktionsanlæg!V418","v":0},{"$f":"Produktionsanlæg!W418","v":0},{"$f":"Produktionsanlæg!X418","v":0},{"$f":"Produktionsanlæg!Y418","v":0},{"$f":"IF(COUNTIF(D418:Y418,\"<>0\")<=1,IF(SUM(D418:Y418)=0,0,(IF(SUM(D418:Y418)>0,IF(SUM(D418:Y418)<400,(1.2675*45967*SUM(D418:Y418)^(-0.4664)),(IF(SUM(D418:Y418)<2000,(39128*SUM(D418:Y418)^(-0.37661)),IF(SUM(D418:Y418)<5000,18893*SUM(D418:Y418)^(-0.28083),IF(SUM(D418:Y418)<100000,29680*SUM(D418:Y418)^(-0.24475),1773.1))))*100/115)*SUM(D418:Y418)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D418:Y418)),$A$571)","v":0},{"$f":"D418*$Z418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA418:AV418)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA418","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB418","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC418","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD418","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE418","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF418","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG418","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH418","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI418","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ418","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK418","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL418","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM418","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN418","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO418","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP418","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ418","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR418","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS418","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT418","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU418","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV418","v":0},{"$f":"SUM(D418:Y418)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D419","v":0},{"$f":"Produktionsanlæg!E419","v":0},{"$f":"Produktionsanlæg!F419","v":0},{"$f":"Produktionsanlæg!G419","v":0},{"$f":"Produktionsanlæg!H419","v":0},{"$f":"Produktionsanlæg!I419","v":0},{"$f":"Produktionsanlæg!J419","v":0},{"$f":"Produktionsanlæg!K419","v":0},{"$f":"Produktionsanlæg!L419","v":0},{"$f":"Produktionsanlæg!M419","v":0},{"$f":"Produktionsanlæg!N419","v":0},{"$f":"Produktionsanlæg!O419","v":0},{"$f":"Produktionsanlæg!P419","v":0},{"$f":"Produktionsanlæg!Q419","v":0},{"$f":"Produktionsanlæg!R419","v":0},{"$f":"Produktionsanlæg!S419","v":0},{"$f":"Produktionsanlæg!T419","v":0},{"$f":"Produktionsanlæg!U419","v":0},{"$f":"Produktionsanlæg!V419","v":0},{"$f":"Produktionsanlæg!W419","v":0},{"$f":"Produktionsanlæg!X419","v":0},{"$f":"Produktionsanlæg!Y419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D419:Y419,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 208","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D420","v":0},{"$f":"Produktionsanlæg!E420","v":0},{"$f":"Produktionsanlæg!F420","v":0},{"$f":"Produktionsanlæg!G420","v":0},{"$f":"Produktionsanlæg!H420","v":0},{"$f":"Produktionsanlæg!I420","v":0},{"$f":"Produktionsanlæg!J420","v":0},{"$f":"Produktionsanlæg!K420","v":0},{"$f":"Produktionsanlæg!L420","v":0},{"$f":"Produktionsanlæg!M420","v":0},{"$f":"Produktionsanlæg!N420","v":0},{"$f":"Produktionsanlæg!O420","v":0},{"$f":"Produktionsanlæg!P420","v":0},{"$f":"Produktionsanlæg!Q420","v":0},{"$f":"Produktionsanlæg!R420","v":0},{"$f":"Produktionsanlæg!S420","v":0},{"$f":"Produktionsanlæg!T420","v":0},{"$f":"Produktionsanlæg!U420","v":0},{"$f":"Produktionsanlæg!V420","v":0},{"$f":"Produktionsanlæg!W420","v":0},{"$f":"Produktionsanlæg!X420","v":0},{"$f":"Produktionsanlæg!Y420","v":0},{"$f":"IF(COUNTIF(D420:Y420,\"<>0\")<=1,IF(SUM(D420:Y420)=0,0,(IF(SUM(D420:Y420)>0,IF(SUM(D420:Y420)<400,(1.2675*45967*SUM(D420:Y420)^(-0.4664)),(IF(SUM(D420:Y420)<2000,(39128*SUM(D420:Y420)^(-0.37661)),IF(SUM(D420:Y420)<5000,18893*SUM(D420:Y420)^(-0.28083),IF(SUM(D420:Y420)<100000,29680*SUM(D420:Y420)^(-0.24475),1773.1))))*100/115)*SUM(D420:Y420)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D420:Y420)),$A$571)","v":0},{"$f":"D420*$Z420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA420:AV420)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA420","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB420","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC420","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD420","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE420","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF420","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG420","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH420","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI420","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ420","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK420","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL420","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM420","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN420","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO420","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP420","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ420","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR420","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS420","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT420","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU420","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV420","v":0},{"$f":"SUM(D420:Y420)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D421","v":0},{"$f":"Produktionsanlæg!E421","v":0},{"$f":"Produktionsanlæg!F421","v":0},{"$f":"Produktionsanlæg!G421","v":0},{"$f":"Produktionsanlæg!H421","v":0},{"$f":"Produktionsanlæg!I421","v":0},{"$f":"Produktionsanlæg!J421","v":0},{"$f":"Produktionsanlæg!K421","v":0},{"$f":"Produktionsanlæg!L421","v":0},{"$f":"Produktionsanlæg!M421","v":0},{"$f":"Produktionsanlæg!N421","v":0},{"$f":"Produktionsanlæg!O421","v":0},{"$f":"Produktionsanlæg!P421","v":0},{"$f":"Produktionsanlæg!Q421","v":0},{"$f":"Produktionsanlæg!R421","v":0},{"$f":"Produktionsanlæg!S421","v":0},{"$f":"Produktionsanlæg!T421","v":0},{"$f":"Produktionsanlæg!U421","v":0},{"$f":"Produktionsanlæg!V421","v":0},{"$f":"Produktionsanlæg!W421","v":0},{"$f":"Produktionsanlæg!X421","v":0},{"$f":"Produktionsanlæg!Y421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D421:Y421,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 209","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D422","v":0},{"$f":"Produktionsanlæg!E422","v":0},{"$f":"Produktionsanlæg!F422","v":0},{"$f":"Produktionsanlæg!G422","v":0},{"$f":"Produktionsanlæg!H422","v":0},{"$f":"Produktionsanlæg!I422","v":0},{"$f":"Produktionsanlæg!J422","v":0},{"$f":"Produktionsanlæg!K422","v":0},{"$f":"Produktionsanlæg!L422","v":0},{"$f":"Produktionsanlæg!M422","v":0},{"$f":"Produktionsanlæg!N422","v":0},{"$f":"Produktionsanlæg!O422","v":0},{"$f":"Produktionsanlæg!P422","v":0},{"$f":"Produktionsanlæg!Q422","v":0},{"$f":"Produktionsanlæg!R422","v":0},{"$f":"Produktionsanlæg!S422","v":0},{"$f":"Produktionsanlæg!T422","v":0},{"$f":"Produktionsanlæg!U422","v":0},{"$f":"Produktionsanlæg!V422","v":0},{"$f":"Produktionsanlæg!W422","v":0},{"$f":"Produktionsanlæg!X422","v":0},{"$f":"Produktionsanlæg!Y422","v":0},{"$f":"IF(COUNTIF(D422:Y422,\"<>0\")<=1,IF(SUM(D422:Y422)=0,0,(IF(SUM(D422:Y422)>0,IF(SUM(D422:Y422)<400,(1.2675*45967*SUM(D422:Y422)^(-0.4664)),(IF(SUM(D422:Y422)<2000,(39128*SUM(D422:Y422)^(-0.37661)),IF(SUM(D422:Y422)<5000,18893*SUM(D422:Y422)^(-0.28083),IF(SUM(D422:Y422)<100000,29680*SUM(D422:Y422)^(-0.24475),1773.1))))*100/115)*SUM(D422:Y422)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D422:Y422)),$A$571)","v":0},{"$f":"D422*$Z422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA422:AV422)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA422","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB422","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC422","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD422","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE422","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF422","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG422","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH422","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI422","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ422","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK422","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL422","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM422","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN422","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO422","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP422","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ422","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR422","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS422","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT422","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU422","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV422","v":0},{"$f":"SUM(D422:Y422)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D423","v":0},{"$f":"Produktionsanlæg!E423","v":0},{"$f":"Produktionsanlæg!F423","v":0},{"$f":"Produktionsanlæg!G423","v":0},{"$f":"Produktionsanlæg!H423","v":0},{"$f":"Produktionsanlæg!I423","v":0},{"$f":"Produktionsanlæg!J423","v":0},{"$f":"Produktionsanlæg!K423","v":0},{"$f":"Produktionsanlæg!L423","v":0},{"$f":"Produktionsanlæg!M423","v":0},{"$f":"Produktionsanlæg!N423","v":0},{"$f":"Produktionsanlæg!O423","v":0},{"$f":"Produktionsanlæg!P423","v":0},{"$f":"Produktionsanlæg!Q423","v":0},{"$f":"Produktionsanlæg!R423","v":0},{"$f":"Produktionsanlæg!S423","v":0},{"$f":"Produktionsanlæg!T423","v":0},{"$f":"Produktionsanlæg!U423","v":0},{"$f":"Produktionsanlæg!V423","v":0},{"$f":"Produktionsanlæg!W423","v":0},{"$f":"Produktionsanlæg!X423","v":0},{"$f":"Produktionsanlæg!Y423","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D423:Y423,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 210","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D424","v":0},{"$f":"Produktionsanlæg!E424","v":0},{"$f":"Produktionsanlæg!F424","v":0},{"$f":"Produktionsanlæg!G424","v":0},{"$f":"Produktionsanlæg!H424","v":0},{"$f":"Produktionsanlæg!I424","v":0},{"$f":"Produktionsanlæg!J424","v":0},{"$f":"Produktionsanlæg!K424","v":0},{"$f":"Produktionsanlæg!L424","v":0},{"$f":"Produktionsanlæg!M424","v":0},{"$f":"Produktionsanlæg!N424","v":0},{"$f":"Produktionsanlæg!O424","v":0},{"$f":"Produktionsanlæg!P424","v":0},{"$f":"Produktionsanlæg!Q424","v":0},{"$f":"Produktionsanlæg!R424","v":0},{"$f":"Produktionsanlæg!S424","v":0},{"$f":"Produktionsanlæg!T424","v":0},{"$f":"Produktionsanlæg!U424","v":0},{"$f":"Produktionsanlæg!V424","v":0},{"$f":"Produktionsanlæg!W424","v":0},{"$f":"Produktionsanlæg!X424","v":0},{"$f":"Produktionsanlæg!Y424","v":0},{"$f":"IF(COUNTIF(D424:Y424,\"<>0\")<=1,IF(SUM(D424:Y424)=0,0,(IF(SUM(D424:Y424)>0,IF(SUM(D424:Y424)<400,(1.2675*45967*SUM(D424:Y424)^(-0.4664)),(IF(SUM(D424:Y424)<2000,(39128*SUM(D424:Y424)^(-0.37661)),IF(SUM(D424:Y424)<5000,18893*SUM(D424:Y424)^(-0.28083),IF(SUM(D424:Y424)<100000,29680*SUM(D424:Y424)^(-0.24475),1773.1))))*100/115)*SUM(D424:Y424)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D424:Y424)),$A$571)","v":0},{"$f":"D424*$Z424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA424:AV424)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA424","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB424","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC424","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD424","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE424","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF424","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG424","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH424","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI424","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ424","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK424","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL424","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM424","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN424","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO424","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP424","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ424","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR424","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS424","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT424","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU424","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV424","v":0},{"$f":"SUM(D424:Y424)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D425","v":0},{"$f":"Produktionsanlæg!E425","v":0},{"$f":"Produktionsanlæg!F425","v":0},{"$f":"Produktionsanlæg!G425","v":0},{"$f":"Produktionsanlæg!H425","v":0},{"$f":"Produktionsanlæg!I425","v":0},{"$f":"Produktionsanlæg!J425","v":0},{"$f":"Produktionsanlæg!K425","v":0},{"$f":"Produktionsanlæg!L425","v":0},{"$f":"Produktionsanlæg!M425","v":0},{"$f":"Produktionsanlæg!N425","v":0},{"$f":"Produktionsanlæg!O425","v":0},{"$f":"Produktionsanlæg!P425","v":0},{"$f":"Produktionsanlæg!Q425","v":0},{"$f":"Produktionsanlæg!R425","v":0},{"$f":"Produktionsanlæg!S425","v":0},{"$f":"Produktionsanlæg!T425","v":0},{"$f":"Produktionsanlæg!U425","v":0},{"$f":"Produktionsanlæg!V425","v":0},{"$f":"Produktionsanlæg!W425","v":0},{"$f":"Produktionsanlæg!X425","v":0},{"$f":"Produktionsanlæg!Y425","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D425:Y425,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 211","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D426","v":0},{"$f":"Produktionsanlæg!E426","v":0},{"$f":"Produktionsanlæg!F426","v":0},{"$f":"Produktionsanlæg!G426","v":0},{"$f":"Produktionsanlæg!H426","v":0},{"$f":"Produktionsanlæg!I426","v":0},{"$f":"Produktionsanlæg!J426","v":0},{"$f":"Produktionsanlæg!K426","v":0},{"$f":"Produktionsanlæg!L426","v":0},{"$f":"Produktionsanlæg!M426","v":0},{"$f":"Produktionsanlæg!N426","v":0},{"$f":"Produktionsanlæg!O426","v":0},{"$f":"Produktionsanlæg!P426","v":0},{"$f":"Produktionsanlæg!Q426","v":0},{"$f":"Produktionsanlæg!R426","v":0},{"$f":"Produktionsanlæg!S426","v":0},{"$f":"Produktionsanlæg!T426","v":0},{"$f":"Produktionsanlæg!U426","v":0},{"$f":"Produktionsanlæg!V426","v":0},{"$f":"Produktionsanlæg!W426","v":0},{"$f":"Produktionsanlæg!X426","v":0},{"$f":"Produktionsanlæg!Y426","v":0},{"$f":"IF(COUNTIF(D426:Y426,\"<>0\")<=1,IF(SUM(D426:Y426)=0,0,(IF(SUM(D426:Y426)>0,IF(SUM(D426:Y426)<400,(1.2675*45967*SUM(D426:Y426)^(-0.4664)),(IF(SUM(D426:Y426)<2000,(39128*SUM(D426:Y426)^(-0.37661)),IF(SUM(D426:Y426)<5000,18893*SUM(D426:Y426)^(-0.28083),IF(SUM(D426:Y426)<100000,29680*SUM(D426:Y426)^(-0.24475),1773.1))))*100/115)*SUM(D426:Y426)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D426:Y426)),$A$571)","v":0},{"$f":"D426*$Z426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA426:AV426)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA426","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB426","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC426","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD426","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE426","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF426","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG426","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH426","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI426","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ426","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK426","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL426","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM426","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN426","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO426","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP426","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ426","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR426","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS426","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT426","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU426","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV426","v":0},{"$f":"SUM(D426:Y426)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D427","v":0},{"$f":"Produktionsanlæg!E427","v":0},{"$f":"Produktionsanlæg!F427","v":0},{"$f":"Produktionsanlæg!G427","v":0},{"$f":"Produktionsanlæg!H427","v":0},{"$f":"Produktionsanlæg!I427","v":0},{"$f":"Produktionsanlæg!J427","v":0},{"$f":"Produktionsanlæg!K427","v":0},{"$f":"Produktionsanlæg!L427","v":0},{"$f":"Produktionsanlæg!M427","v":0},{"$f":"Produktionsanlæg!N427","v":0},{"$f":"Produktionsanlæg!O427","v":0},{"$f":"Produktionsanlæg!P427","v":0},{"$f":"Produktionsanlæg!Q427","v":0},{"$f":"Produktionsanlæg!R427","v":0},{"$f":"Produktionsanlæg!S427","v":0},{"$f":"Produktionsanlæg!T427","v":0},{"$f":"Produktionsanlæg!U427","v":0},{"$f":"Produktionsanlæg!V427","v":0},{"$f":"Produktionsanlæg!W427","v":0},{"$f":"Produktionsanlæg!X427","v":0},{"$f":"Produktionsanlæg!Y427","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D427:Y427,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 212","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D428","v":0},{"$f":"Produktionsanlæg!E428","v":0},{"$f":"Produktionsanlæg!F428","v":0},{"$f":"Produktionsanlæg!G428","v":0},{"$f":"Produktionsanlæg!H428","v":0},{"$f":"Produktionsanlæg!I428","v":0},{"$f":"Produktionsanlæg!J428","v":0},{"$f":"Produktionsanlæg!K428","v":0},{"$f":"Produktionsanlæg!L428","v":0},{"$f":"Produktionsanlæg!M428","v":0},{"$f":"Produktionsanlæg!N428","v":0},{"$f":"Produktionsanlæg!O428","v":0},{"$f":"Produktionsanlæg!P428","v":0},{"$f":"Produktionsanlæg!Q428","v":0},{"$f":"Produktionsanlæg!R428","v":0},{"$f":"Produktionsanlæg!S428","v":0},{"$f":"Produktionsanlæg!T428","v":0},{"$f":"Produktionsanlæg!U428","v":0},{"$f":"Produktionsanlæg!V428","v":0},{"$f":"Produktionsanlæg!W428","v":0},{"$f":"Produktionsanlæg!X428","v":0},{"$f":"Produktionsanlæg!Y428","v":0},{"$f":"IF(COUNTIF(D428:Y428,\"<>0\")<=1,IF(SUM(D428:Y428)=0,0,(IF(SUM(D428:Y428)>0,IF(SUM(D428:Y428)<400,(1.2675*45967*SUM(D428:Y428)^(-0.4664)),(IF(SUM(D428:Y428)<2000,(39128*SUM(D428:Y428)^(-0.37661)),IF(SUM(D428:Y428)<5000,18893*SUM(D428:Y428)^(-0.28083),IF(SUM(D428:Y428)<100000,29680*SUM(D428:Y428)^(-0.24475),1773.1))))*100/115)*SUM(D428:Y428)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D428:Y428)),$A$571)","v":0},{"$f":"D428*$Z428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA428:AV428)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA428","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB428","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC428","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD428","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE428","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF428","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG428","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH428","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI428","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ428","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK428","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL428","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM428","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN428","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO428","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP428","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ428","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR428","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS428","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT428","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU428","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV428","v":0},{"$f":"SUM(D428:Y428)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D429","v":0},{"$f":"Produktionsanlæg!E429","v":0},{"$f":"Produktionsanlæg!F429","v":0},{"$f":"Produktionsanlæg!G429","v":0},{"$f":"Produktionsanlæg!H429","v":0},{"$f":"Produktionsanlæg!I429","v":0},{"$f":"Produktionsanlæg!J429","v":0},{"$f":"Produktionsanlæg!K429","v":0},{"$f":"Produktionsanlæg!L429","v":0},{"$f":"Produktionsanlæg!M429","v":0},{"$f":"Produktionsanlæg!N429","v":0},{"$f":"Produktionsanlæg!O429","v":0},{"$f":"Produktionsanlæg!P429","v":0},{"$f":"Produktionsanlæg!Q429","v":0},{"$f":"Produktionsanlæg!R429","v":0},{"$f":"Produktionsanlæg!S429","v":0},{"$f":"Produktionsanlæg!T429","v":0},{"$f":"Produktionsanlæg!U429","v":0},{"$f":"Produktionsanlæg!V429","v":0},{"$f":"Produktionsanlæg!W429","v":0},{"$f":"Produktionsanlæg!X429","v":0},{"$f":"Produktionsanlæg!Y429","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D429:Y429,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 213","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D430","v":0},{"$f":"Produktionsanlæg!E430","v":0},{"$f":"Produktionsanlæg!F430","v":0},{"$f":"Produktionsanlæg!G430","v":0},{"$f":"Produktionsanlæg!H430","v":0},{"$f":"Produktionsanlæg!I430","v":0},{"$f":"Produktionsanlæg!J430","v":0},{"$f":"Produktionsanlæg!K430","v":0},{"$f":"Produktionsanlæg!L430","v":0},{"$f":"Produktionsanlæg!M430","v":0},{"$f":"Produktionsanlæg!N430","v":0},{"$f":"Produktionsanlæg!O430","v":0},{"$f":"Produktionsanlæg!P430","v":0},{"$f":"Produktionsanlæg!Q430","v":0},{"$f":"Produktionsanlæg!R430","v":0},{"$f":"Produktionsanlæg!S430","v":0},{"$f":"Produktionsanlæg!T430","v":0},{"$f":"Produktionsanlæg!U430","v":0},{"$f":"Produktionsanlæg!V430","v":0},{"$f":"Produktionsanlæg!W430","v":0},{"$f":"Produktionsanlæg!X430","v":0},{"$f":"Produktionsanlæg!Y430","v":0},{"$f":"IF(COUNTIF(D430:Y430,\"<>0\")<=1,IF(SUM(D430:Y430)=0,0,(IF(SUM(D430:Y430)>0,IF(SUM(D430:Y430)<400,(1.2675*45967*SUM(D430:Y430)^(-0.4664)),(IF(SUM(D430:Y430)<2000,(39128*SUM(D430:Y430)^(-0.37661)),IF(SUM(D430:Y430)<5000,18893*SUM(D430:Y430)^(-0.28083),IF(SUM(D430:Y430)<100000,29680*SUM(D430:Y430)^(-0.24475),1773.1))))*100/115)*SUM(D430:Y430)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D430:Y430)),$A$571)","v":0},{"$f":"D430*$Z430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA430:AV430)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA430","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB430","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC430","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD430","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE430","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF430","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG430","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH430","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI430","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ430","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK430","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL430","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM430","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN430","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO430","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP430","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ430","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR430","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS430","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT430","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU430","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV430","v":0},{"$f":"SUM(D430:Y430)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D431","v":0},{"$f":"Produktionsanlæg!E431","v":0},{"$f":"Produktionsanlæg!F431","v":0},{"$f":"Produktionsanlæg!G431","v":0},{"$f":"Produktionsanlæg!H431","v":0},{"$f":"Produktionsanlæg!I431","v":0},{"$f":"Produktionsanlæg!J431","v":0},{"$f":"Produktionsanlæg!K431","v":0},{"$f":"Produktionsanlæg!L431","v":0},{"$f":"Produktionsanlæg!M431","v":0},{"$f":"Produktionsanlæg!N431","v":0},{"$f":"Produktionsanlæg!O431","v":0},{"$f":"Produktionsanlæg!P431","v":0},{"$f":"Produktionsanlæg!Q431","v":0},{"$f":"Produktionsanlæg!R431","v":0},{"$f":"Produktionsanlæg!S431","v":0},{"$f":"Produktionsanlæg!T431","v":0},{"$f":"Produktionsanlæg!U431","v":0},{"$f":"Produktionsanlæg!V431","v":0},{"$f":"Produktionsanlæg!W431","v":0},{"$f":"Produktionsanlæg!X431","v":0},{"$f":"Produktionsanlæg!Y431","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D431:Y431,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 214","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D432","v":0},{"$f":"Produktionsanlæg!E432","v":0},{"$f":"Produktionsanlæg!F432","v":0},{"$f":"Produktionsanlæg!G432","v":0},{"$f":"Produktionsanlæg!H432","v":0},{"$f":"Produktionsanlæg!I432","v":0},{"$f":"Produktionsanlæg!J432","v":0},{"$f":"Produktionsanlæg!K432","v":0},{"$f":"Produktionsanlæg!L432","v":0},{"$f":"Produktionsanlæg!M432","v":0},{"$f":"Produktionsanlæg!N432","v":0},{"$f":"Produktionsanlæg!O432","v":0},{"$f":"Produktionsanlæg!P432","v":0},{"$f":"Produktionsanlæg!Q432","v":0},{"$f":"Produktionsanlæg!R432","v":0},{"$f":"Produktionsanlæg!S432","v":0},{"$f":"Produktionsanlæg!T432","v":0},{"$f":"Produktionsanlæg!U432","v":0},{"$f":"Produktionsanlæg!V432","v":0},{"$f":"Produktionsanlæg!W432","v":0},{"$f":"Produktionsanlæg!X432","v":0},{"$f":"Produktionsanlæg!Y432","v":0},{"$f":"IF(COUNTIF(D432:Y432,\"<>0\")<=1,IF(SUM(D432:Y432)=0,0,(IF(SUM(D432:Y432)>0,IF(SUM(D432:Y432)<400,(1.2675*45967*SUM(D432:Y432)^(-0.4664)),(IF(SUM(D432:Y432)<2000,(39128*SUM(D432:Y432)^(-0.37661)),IF(SUM(D432:Y432)<5000,18893*SUM(D432:Y432)^(-0.28083),IF(SUM(D432:Y432)<100000,29680*SUM(D432:Y432)^(-0.24475),1773.1))))*100/115)*SUM(D432:Y432)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D432:Y432)),$A$571)","v":0},{"$f":"D432*$Z432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA432:AV432)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA432","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB432","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC432","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD432","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE432","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF432","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG432","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH432","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI432","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ432","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK432","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL432","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM432","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN432","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO432","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP432","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ432","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR432","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS432","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT432","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU432","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV432","v":0},{"$f":"SUM(D432:Y432)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D433","v":0},{"$f":"Produktionsanlæg!E433","v":0},{"$f":"Produktionsanlæg!F433","v":0},{"$f":"Produktionsanlæg!G433","v":0},{"$f":"Produktionsanlæg!H433","v":0},{"$f":"Produktionsanlæg!I433","v":0},{"$f":"Produktionsanlæg!J433","v":0},{"$f":"Produktionsanlæg!K433","v":0},{"$f":"Produktionsanlæg!L433","v":0},{"$f":"Produktionsanlæg!M433","v":0},{"$f":"Produktionsanlæg!N433","v":0},{"$f":"Produktionsanlæg!O433","v":0},{"$f":"Produktionsanlæg!P433","v":0},{"$f":"Produktionsanlæg!Q433","v":0},{"$f":"Produktionsanlæg!R433","v":0},{"$f":"Produktionsanlæg!S433","v":0},{"$f":"Produktionsanlæg!T433","v":0},{"$f":"Produktionsanlæg!U433","v":0},{"$f":"Produktionsanlæg!V433","v":0},{"$f":"Produktionsanlæg!W433","v":0},{"$f":"Produktionsanlæg!X433","v":0},{"$f":"Produktionsanlæg!Y433","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D433:Y433,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 215","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D434","v":0},{"$f":"Produktionsanlæg!E434","v":0},{"$f":"Produktionsanlæg!F434","v":0},{"$f":"Produktionsanlæg!G434","v":0},{"$f":"Produktionsanlæg!H434","v":0},{"$f":"Produktionsanlæg!I434","v":0},{"$f":"Produktionsanlæg!J434","v":0},{"$f":"Produktionsanlæg!K434","v":0},{"$f":"Produktionsanlæg!L434","v":0},{"$f":"Produktionsanlæg!M434","v":0},{"$f":"Produktionsanlæg!N434","v":0},{"$f":"Produktionsanlæg!O434","v":0},{"$f":"Produktionsanlæg!P434","v":0},{"$f":"Produktionsanlæg!Q434","v":0},{"$f":"Produktionsanlæg!R434","v":0},{"$f":"Produktionsanlæg!S434","v":0},{"$f":"Produktionsanlæg!T434","v":0},{"$f":"Produktionsanlæg!U434","v":0},{"$f":"Produktionsanlæg!V434","v":0},{"$f":"Produktionsanlæg!W434","v":0},{"$f":"Produktionsanlæg!X434","v":0},{"$f":"Produktionsanlæg!Y434","v":0},{"$f":"IF(COUNTIF(D434:Y434,\"<>0\")<=1,IF(SUM(D434:Y434)=0,0,(IF(SUM(D434:Y434)>0,IF(SUM(D434:Y434)<400,(1.2675*45967*SUM(D434:Y434)^(-0.4664)),(IF(SUM(D434:Y434)<2000,(39128*SUM(D434:Y434)^(-0.37661)),IF(SUM(D434:Y434)<5000,18893*SUM(D434:Y434)^(-0.28083),IF(SUM(D434:Y434)<100000,29680*SUM(D434:Y434)^(-0.24475),1773.1))))*100/115)*SUM(D434:Y434)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D434:Y434)),$A$571)","v":0},{"$f":"D434*$Z434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA434:AV434)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA434","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB434","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC434","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD434","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE434","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF434","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG434","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH434","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI434","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ434","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK434","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL434","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM434","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN434","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO434","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP434","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ434","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR434","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS434","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT434","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU434","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV434","v":0},{"$f":"SUM(D434:Y434)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D435","v":0},{"$f":"Produktionsanlæg!E435","v":0},{"$f":"Produktionsanlæg!F435","v":0},{"$f":"Produktionsanlæg!G435","v":0},{"$f":"Produktionsanlæg!H435","v":0},{"$f":"Produktionsanlæg!I435","v":0},{"$f":"Produktionsanlæg!J435","v":0},{"$f":"Produktionsanlæg!K435","v":0},{"$f":"Produktionsanlæg!L435","v":0},{"$f":"Produktionsanlæg!M435","v":0},{"$f":"Produktionsanlæg!N435","v":0},{"$f":"Produktionsanlæg!O435","v":0},{"$f":"Produktionsanlæg!P435","v":0},{"$f":"Produktionsanlæg!Q435","v":0},{"$f":"Produktionsanlæg!R435","v":0},{"$f":"Produktionsanlæg!S435","v":0},{"$f":"Produktionsanlæg!T435","v":0},{"$f":"Produktionsanlæg!U435","v":0},{"$f":"Produktionsanlæg!V435","v":0},{"$f":"Produktionsanlæg!W435","v":0},{"$f":"Produktionsanlæg!X435","v":0},{"$f":"Produktionsanlæg!Y435","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D435:Y435,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 216","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D436","v":0},{"$f":"Produktionsanlæg!E436","v":0},{"$f":"Produktionsanlæg!F436","v":0},{"$f":"Produktionsanlæg!G436","v":0},{"$f":"Produktionsanlæg!H436","v":0},{"$f":"Produktionsanlæg!I436","v":0},{"$f":"Produktionsanlæg!J436","v":0},{"$f":"Produktionsanlæg!K436","v":0},{"$f":"Produktionsanlæg!L436","v":0},{"$f":"Produktionsanlæg!M436","v":0},{"$f":"Produktionsanlæg!N436","v":0},{"$f":"Produktionsanlæg!O436","v":0},{"$f":"Produktionsanlæg!P436","v":0},{"$f":"Produktionsanlæg!Q436","v":0},{"$f":"Produktionsanlæg!R436","v":0},{"$f":"Produktionsanlæg!S436","v":0},{"$f":"Produktionsanlæg!T436","v":0},{"$f":"Produktionsanlæg!U436","v":0},{"$f":"Produktionsanlæg!V436","v":0},{"$f":"Produktionsanlæg!W436","v":0},{"$f":"Produktionsanlæg!X436","v":0},{"$f":"Produktionsanlæg!Y436","v":0},{"$f":"IF(COUNTIF(D436:Y436,\"<>0\")<=1,IF(SUM(D436:Y436)=0,0,(IF(SUM(D436:Y436)>0,IF(SUM(D436:Y436)<400,(1.2675*45967*SUM(D436:Y436)^(-0.4664)),(IF(SUM(D436:Y436)<2000,(39128*SUM(D436:Y436)^(-0.37661)),IF(SUM(D436:Y436)<5000,18893*SUM(D436:Y436)^(-0.28083),IF(SUM(D436:Y436)<100000,29680*SUM(D436:Y436)^(-0.24475),1773.1))))*100/115)*SUM(D436:Y436)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D436:Y436)),$A$571)","v":0},{"$f":"D436*$Z436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA436:AV436)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA436","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB436","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC436","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD436","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE436","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF436","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG436","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH436","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI436","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ436","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK436","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL436","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM436","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN436","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO436","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP436","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ436","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR436","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS436","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT436","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU436","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV436","v":0},{"$f":"SUM(D436:Y436)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D437","v":0},{"$f":"Produktionsanlæg!E437","v":0},{"$f":"Produktionsanlæg!F437","v":0},{"$f":"Produktionsanlæg!G437","v":0},{"$f":"Produktionsanlæg!H437","v":0},{"$f":"Produktionsanlæg!I437","v":0},{"$f":"Produktionsanlæg!J437","v":0},{"$f":"Produktionsanlæg!K437","v":0},{"$f":"Produktionsanlæg!L437","v":0},{"$f":"Produktionsanlæg!M437","v":0},{"$f":"Produktionsanlæg!N437","v":0},{"$f":"Produktionsanlæg!O437","v":0},{"$f":"Produktionsanlæg!P437","v":0},{"$f":"Produktionsanlæg!Q437","v":0},{"$f":"Produktionsanlæg!R437","v":0},{"$f":"Produktionsanlæg!S437","v":0},{"$f":"Produktionsanlæg!T437","v":0},{"$f":"Produktionsanlæg!U437","v":0},{"$f":"Produktionsanlæg!V437","v":0},{"$f":"Produktionsanlæg!W437","v":0},{"$f":"Produktionsanlæg!X437","v":0},{"$f":"Produktionsanlæg!Y437","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D437:Y437,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 217","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D438","v":0},{"$f":"Produktionsanlæg!E438","v":0},{"$f":"Produktionsanlæg!F438","v":0},{"$f":"Produktionsanlæg!G438","v":0},{"$f":"Produktionsanlæg!H438","v":0},{"$f":"Produktionsanlæg!I438","v":0},{"$f":"Produktionsanlæg!J438","v":0},{"$f":"Produktionsanlæg!K438","v":0},{"$f":"Produktionsanlæg!L438","v":0},{"$f":"Produktionsanlæg!M438","v":0},{"$f":"Produktionsanlæg!N438","v":0},{"$f":"Produktionsanlæg!O438","v":0},{"$f":"Produktionsanlæg!P438","v":0},{"$f":"Produktionsanlæg!Q438","v":0},{"$f":"Produktionsanlæg!R438","v":0},{"$f":"Produktionsanlæg!S438","v":0},{"$f":"Produktionsanlæg!T438","v":0},{"$f":"Produktionsanlæg!U438","v":0},{"$f":"Produktionsanlæg!V438","v":0},{"$f":"Produktionsanlæg!W438","v":0},{"$f":"Produktionsanlæg!X438","v":0},{"$f":"Produktionsanlæg!Y438","v":0},{"$f":"IF(COUNTIF(D438:Y438,\"<>0\")<=1,IF(SUM(D438:Y438)=0,0,(IF(SUM(D438:Y438)>0,IF(SUM(D438:Y438)<400,(1.2675*45967*SUM(D438:Y438)^(-0.4664)),(IF(SUM(D438:Y438)<2000,(39128*SUM(D438:Y438)^(-0.37661)),IF(SUM(D438:Y438)<5000,18893*SUM(D438:Y438)^(-0.28083),IF(SUM(D438:Y438)<100000,29680*SUM(D438:Y438)^(-0.24475),1773.1))))*100/115)*SUM(D438:Y438)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D438:Y438)),$A$571)","v":0},{"$f":"D438*$Z438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA438:AV438)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA438","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB438","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC438","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD438","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE438","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF438","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG438","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH438","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI438","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ438","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK438","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL438","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM438","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN438","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO438","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP438","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ438","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR438","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS438","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT438","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU438","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV438","v":0},{"$f":"SUM(D438:Y438)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D439","v":0},{"$f":"Produktionsanlæg!E439","v":0},{"$f":"Produktionsanlæg!F439","v":0},{"$f":"Produktionsanlæg!G439","v":0},{"$f":"Produktionsanlæg!H439","v":0},{"$f":"Produktionsanlæg!I439","v":0},{"$f":"Produktionsanlæg!J439","v":0},{"$f":"Produktionsanlæg!K439","v":0},{"$f":"Produktionsanlæg!L439","v":0},{"$f":"Produktionsanlæg!M439","v":0},{"$f":"Produktionsanlæg!N439","v":0},{"$f":"Produktionsanlæg!O439","v":0},{"$f":"Produktionsanlæg!P439","v":0},{"$f":"Produktionsanlæg!Q439","v":0},{"$f":"Produktionsanlæg!R439","v":0},{"$f":"Produktionsanlæg!S439","v":0},{"$f":"Produktionsanlæg!T439","v":0},{"$f":"Produktionsanlæg!U439","v":0},{"$f":"Produktionsanlæg!V439","v":0},{"$f":"Produktionsanlæg!W439","v":0},{"$f":"Produktionsanlæg!X439","v":0},{"$f":"Produktionsanlæg!Y439","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D439:Y439,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 218","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D440","v":0},{"$f":"Produktionsanlæg!E440","v":0},{"$f":"Produktionsanlæg!F440","v":0},{"$f":"Produktionsanlæg!G440","v":0},{"$f":"Produktionsanlæg!H440","v":0},{"$f":"Produktionsanlæg!I440","v":0},{"$f":"Produktionsanlæg!J440","v":0},{"$f":"Produktionsanlæg!K440","v":0},{"$f":"Produktionsanlæg!L440","v":0},{"$f":"Produktionsanlæg!M440","v":0},{"$f":"Produktionsanlæg!N440","v":0},{"$f":"Produktionsanlæg!O440","v":0},{"$f":"Produktionsanlæg!P440","v":0},{"$f":"Produktionsanlæg!Q440","v":0},{"$f":"Produktionsanlæg!R440","v":0},{"$f":"Produktionsanlæg!S440","v":0},{"$f":"Produktionsanlæg!T440","v":0},{"$f":"Produktionsanlæg!U440","v":0},{"$f":"Produktionsanlæg!V440","v":0},{"$f":"Produktionsanlæg!W440","v":0},{"$f":"Produktionsanlæg!X440","v":0},{"$f":"Produktionsanlæg!Y440","v":0},{"$f":"IF(COUNTIF(D440:Y440,\"<>0\")<=1,IF(SUM(D440:Y440)=0,0,(IF(SUM(D440:Y440)>0,IF(SUM(D440:Y440)<400,(1.2675*45967*SUM(D440:Y440)^(-0.4664)),(IF(SUM(D440:Y440)<2000,(39128*SUM(D440:Y440)^(-0.37661)),IF(SUM(D440:Y440)<5000,18893*SUM(D440:Y440)^(-0.28083),IF(SUM(D440:Y440)<100000,29680*SUM(D440:Y440)^(-0.24475),1773.1))))*100/115)*SUM(D440:Y440)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D440:Y440)),$A$571)","v":0},{"$f":"D440*$Z440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA440:AV440)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA440","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB440","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC440","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD440","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE440","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF440","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG440","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH440","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI440","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ440","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK440","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL440","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM440","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN440","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO440","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP440","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ440","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR440","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS440","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT440","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU440","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV440","v":0},{"$f":"SUM(D440:Y440)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D441","v":0},{"$f":"Produktionsanlæg!E441","v":0},{"$f":"Produktionsanlæg!F441","v":0},{"$f":"Produktionsanlæg!G441","v":0},{"$f":"Produktionsanlæg!H441","v":0},{"$f":"Produktionsanlæg!I441","v":0},{"$f":"Produktionsanlæg!J441","v":0},{"$f":"Produktionsanlæg!K441","v":0},{"$f":"Produktionsanlæg!L441","v":0},{"$f":"Produktionsanlæg!M441","v":0},{"$f":"Produktionsanlæg!N441","v":0},{"$f":"Produktionsanlæg!O441","v":0},{"$f":"Produktionsanlæg!P441","v":0},{"$f":"Produktionsanlæg!Q441","v":0},{"$f":"Produktionsanlæg!R441","v":0},{"$f":"Produktionsanlæg!S441","v":0},{"$f":"Produktionsanlæg!T441","v":0},{"$f":"Produktionsanlæg!U441","v":0},{"$f":"Produktionsanlæg!V441","v":0},{"$f":"Produktionsanlæg!W441","v":0},{"$f":"Produktionsanlæg!X441","v":0},{"$f":"Produktionsanlæg!Y441","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D441:Y441,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 219","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D442","v":0},{"$f":"Produktionsanlæg!E442","v":0},{"$f":"Produktionsanlæg!F442","v":0},{"$f":"Produktionsanlæg!G442","v":0},{"$f":"Produktionsanlæg!H442","v":0},{"$f":"Produktionsanlæg!I442","v":0},{"$f":"Produktionsanlæg!J442","v":0},{"$f":"Produktionsanlæg!K442","v":0},{"$f":"Produktionsanlæg!L442","v":0},{"$f":"Produktionsanlæg!M442","v":0},{"$f":"Produktionsanlæg!N442","v":0},{"$f":"Produktionsanlæg!O442","v":0},{"$f":"Produktionsanlæg!P442","v":0},{"$f":"Produktionsanlæg!Q442","v":0},{"$f":"Produktionsanlæg!R442","v":0},{"$f":"Produktionsanlæg!S442","v":0},{"$f":"Produktionsanlæg!T442","v":0},{"$f":"Produktionsanlæg!U442","v":0},{"$f":"Produktionsanlæg!V442","v":0},{"$f":"Produktionsanlæg!W442","v":0},{"$f":"Produktionsanlæg!X442","v":0},{"$f":"Produktionsanlæg!Y442","v":0},{"$f":"IF(COUNTIF(D442:Y442,\"<>0\")<=1,IF(SUM(D442:Y442)=0,0,(IF(SUM(D442:Y442)>0,IF(SUM(D442:Y442)<400,(1.2675*45967*SUM(D442:Y442)^(-0.4664)),(IF(SUM(D442:Y442)<2000,(39128*SUM(D442:Y442)^(-0.37661)),IF(SUM(D442:Y442)<5000,18893*SUM(D442:Y442)^(-0.28083),IF(SUM(D442:Y442)<100000,29680*SUM(D442:Y442)^(-0.24475),1773.1))))*100/115)*SUM(D442:Y442)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D442:Y442)),$A$571)","v":0},{"$f":"D442*$Z442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA442:AV442)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA442","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB442","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC442","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD442","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE442","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF442","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG442","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH442","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI442","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ442","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK442","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL442","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM442","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN442","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO442","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP442","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ442","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR442","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS442","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT442","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU442","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV442","v":0},{"$f":"SUM(D442:Y442)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D443","v":0},{"$f":"Produktionsanlæg!E443","v":0},{"$f":"Produktionsanlæg!F443","v":0},{"$f":"Produktionsanlæg!G443","v":0},{"$f":"Produktionsanlæg!H443","v":0},{"$f":"Produktionsanlæg!I443","v":0},{"$f":"Produktionsanlæg!J443","v":0},{"$f":"Produktionsanlæg!K443","v":0},{"$f":"Produktionsanlæg!L443","v":0},{"$f":"Produktionsanlæg!M443","v":0},{"$f":"Produktionsanlæg!N443","v":0},{"$f":"Produktionsanlæg!O443","v":0},{"$f":"Produktionsanlæg!P443","v":0},{"$f":"Produktionsanlæg!Q443","v":0},{"$f":"Produktionsanlæg!R443","v":0},{"$f":"Produktionsanlæg!S443","v":0},{"$f":"Produktionsanlæg!T443","v":0},{"$f":"Produktionsanlæg!U443","v":0},{"$f":"Produktionsanlæg!V443","v":0},{"$f":"Produktionsanlæg!W443","v":0},{"$f":"Produktionsanlæg!X443","v":0},{"$f":"Produktionsanlæg!Y443","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D443:Y443,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 220","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D444","v":0},{"$f":"Produktionsanlæg!E444","v":0},{"$f":"Produktionsanlæg!F444","v":0},{"$f":"Produktionsanlæg!G444","v":0},{"$f":"Produktionsanlæg!H444","v":0},{"$f":"Produktionsanlæg!I444","v":0},{"$f":"Produktionsanlæg!J444","v":0},{"$f":"Produktionsanlæg!K444","v":0},{"$f":"Produktionsanlæg!L444","v":0},{"$f":"Produktionsanlæg!M444","v":0},{"$f":"Produktionsanlæg!N444","v":0},{"$f":"Produktionsanlæg!O444","v":0},{"$f":"Produktionsanlæg!P444","v":0},{"$f":"Produktionsanlæg!Q444","v":0},{"$f":"Produktionsanlæg!R444","v":0},{"$f":"Produktionsanlæg!S444","v":0},{"$f":"Produktionsanlæg!T444","v":0},{"$f":"Produktionsanlæg!U444","v":0},{"$f":"Produktionsanlæg!V444","v":0},{"$f":"Produktionsanlæg!W444","v":0},{"$f":"Produktionsanlæg!X444","v":0},{"$f":"Produktionsanlæg!Y444","v":0},{"$f":"IF(COUNTIF(D444:Y444,\"<>0\")<=1,IF(SUM(D444:Y444)=0,0,(IF(SUM(D444:Y444)>0,IF(SUM(D444:Y444)<400,(1.2675*45967*SUM(D444:Y444)^(-0.4664)),(IF(SUM(D444:Y444)<2000,(39128*SUM(D444:Y444)^(-0.37661)),IF(SUM(D444:Y444)<5000,18893*SUM(D444:Y444)^(-0.28083),IF(SUM(D444:Y444)<100000,29680*SUM(D444:Y444)^(-0.24475),1773.1))))*100/115)*SUM(D444:Y444)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D444:Y444)),$A$571)","v":0},{"$f":"D444*$Z444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA444:AV444)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA444","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB444","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC444","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD444","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE444","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF444","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG444","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH444","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI444","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ444","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK444","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL444","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM444","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN444","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO444","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP444","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ444","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR444","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS444","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT444","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU444","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV444","v":0},{"$f":"SUM(D444:Y444)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D445","v":0},{"$f":"Produktionsanlæg!E445","v":0},{"$f":"Produktionsanlæg!F445","v":0},{"$f":"Produktionsanlæg!G445","v":0},{"$f":"Produktionsanlæg!H445","v":0},{"$f":"Produktionsanlæg!I445","v":0},{"$f":"Produktionsanlæg!J445","v":0},{"$f":"Produktionsanlæg!K445","v":0},{"$f":"Produktionsanlæg!L445","v":0},{"$f":"Produktionsanlæg!M445","v":0},{"$f":"Produktionsanlæg!N445","v":0},{"$f":"Produktionsanlæg!O445","v":0},{"$f":"Produktionsanlæg!P445","v":0},{"$f":"Produktionsanlæg!Q445","v":0},{"$f":"Produktionsanlæg!R445","v":0},{"$f":"Produktionsanlæg!S445","v":0},{"$f":"Produktionsanlæg!T445","v":0},{"$f":"Produktionsanlæg!U445","v":0},{"$f":"Produktionsanlæg!V445","v":0},{"$f":"Produktionsanlæg!W445","v":0},{"$f":"Produktionsanlæg!X445","v":0},{"$f":"Produktionsanlæg!Y445","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D445:Y445,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 221","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D446","v":0},{"$f":"Produktionsanlæg!E446","v":0},{"$f":"Produktionsanlæg!F446","v":0},{"$f":"Produktionsanlæg!G446","v":0},{"$f":"Produktionsanlæg!H446","v":0},{"$f":"Produktionsanlæg!I446","v":0},{"$f":"Produktionsanlæg!J446","v":0},{"$f":"Produktionsanlæg!K446","v":0},{"$f":"Produktionsanlæg!L446","v":0},{"$f":"Produktionsanlæg!M446","v":0},{"$f":"Produktionsanlæg!N446","v":0},{"$f":"Produktionsanlæg!O446","v":0},{"$f":"Produktionsanlæg!P446","v":0},{"$f":"Produktionsanlæg!Q446","v":0},{"$f":"Produktionsanlæg!R446","v":0},{"$f":"Produktionsanlæg!S446","v":0},{"$f":"Produktionsanlæg!T446","v":0},{"$f":"Produktionsanlæg!U446","v":0},{"$f":"Produktionsanlæg!V446","v":0},{"$f":"Produktionsanlæg!W446","v":0},{"$f":"Produktionsanlæg!X446","v":0},{"$f":"Produktionsanlæg!Y446","v":0},{"$f":"IF(COUNTIF(D446:Y446,\"<>0\")<=1,IF(SUM(D446:Y446)=0,0,(IF(SUM(D446:Y446)>0,IF(SUM(D446:Y446)<400,(1.2675*45967*SUM(D446:Y446)^(-0.4664)),(IF(SUM(D446:Y446)<2000,(39128*SUM(D446:Y446)^(-0.37661)),IF(SUM(D446:Y446)<5000,18893*SUM(D446:Y446)^(-0.28083),IF(SUM(D446:Y446)<100000,29680*SUM(D446:Y446)^(-0.24475),1773.1))))*100/115)*SUM(D446:Y446)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D446:Y446)),$A$571)","v":0},{"$f":"D446*$Z446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA446:AV446)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA446","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB446","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC446","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD446","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE446","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF446","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG446","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH446","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI446","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ446","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK446","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL446","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM446","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN446","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO446","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP446","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ446","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR446","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS446","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT446","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU446","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV446","v":0},{"$f":"SUM(D446:Y446)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D447","v":0},{"$f":"Produktionsanlæg!E447","v":0},{"$f":"Produktionsanlæg!F447","v":0},{"$f":"Produktionsanlæg!G447","v":0},{"$f":"Produktionsanlæg!H447","v":0},{"$f":"Produktionsanlæg!I447","v":0},{"$f":"Produktionsanlæg!J447","v":0},{"$f":"Produktionsanlæg!K447","v":0},{"$f":"Produktionsanlæg!L447","v":0},{"$f":"Produktionsanlæg!M447","v":0},{"$f":"Produktionsanlæg!N447","v":0},{"$f":"Produktionsanlæg!O447","v":0},{"$f":"Produktionsanlæg!P447","v":0},{"$f":"Produktionsanlæg!Q447","v":0},{"$f":"Produktionsanlæg!R447","v":0},{"$f":"Produktionsanlæg!S447","v":0},{"$f":"Produktionsanlæg!T447","v":0},{"$f":"Produktionsanlæg!U447","v":0},{"$f":"Produktionsanlæg!V447","v":0},{"$f":"Produktionsanlæg!W447","v":0},{"$f":"Produktionsanlæg!X447","v":0},{"$f":"Produktionsanlæg!Y447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D447:Y447,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 222","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D448","v":0},{"$f":"Produktionsanlæg!E448","v":0},{"$f":"Produktionsanlæg!F448","v":0},{"$f":"Produktionsanlæg!G448","v":0},{"$f":"Produktionsanlæg!H448","v":0},{"$f":"Produktionsanlæg!I448","v":0},{"$f":"Produktionsanlæg!J448","v":0},{"$f":"Produktionsanlæg!K448","v":0},{"$f":"Produktionsanlæg!L448","v":0},{"$f":"Produktionsanlæg!M448","v":0},{"$f":"Produktionsanlæg!N448","v":0},{"$f":"Produktionsanlæg!O448","v":0},{"$f":"Produktionsanlæg!P448","v":0},{"$f":"Produktionsanlæg!Q448","v":0},{"$f":"Produktionsanlæg!R448","v":0},{"$f":"Produktionsanlæg!S448","v":0},{"$f":"Produktionsanlæg!T448","v":0},{"$f":"Produktionsanlæg!U448","v":0},{"$f":"Produktionsanlæg!V448","v":0},{"$f":"Produktionsanlæg!W448","v":0},{"$f":"Produktionsanlæg!X448","v":0},{"$f":"Produktionsanlæg!Y448","v":0},{"$f":"IF(COUNTIF(D448:Y448,\"<>0\")<=1,IF(SUM(D448:Y448)=0,0,(IF(SUM(D448:Y448)>0,IF(SUM(D448:Y448)<400,(1.2675*45967*SUM(D448:Y448)^(-0.4664)),(IF(SUM(D448:Y448)<2000,(39128*SUM(D448:Y448)^(-0.37661)),IF(SUM(D448:Y448)<5000,18893*SUM(D448:Y448)^(-0.28083),IF(SUM(D448:Y448)<100000,29680*SUM(D448:Y448)^(-0.24475),1773.1))))*100/115)*SUM(D448:Y448)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D448:Y448)),$A$571)","v":0},{"$f":"D448*$Z448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA448:AV448)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA448","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB448","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC448","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD448","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE448","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF448","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG448","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH448","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI448","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ448","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK448","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL448","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM448","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN448","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO448","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP448","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ448","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR448","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS448","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT448","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU448","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV448","v":0},{"$f":"SUM(D448:Y448)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D449","v":0},{"$f":"Produktionsanlæg!E449","v":0},{"$f":"Produktionsanlæg!F449","v":0},{"$f":"Produktionsanlæg!G449","v":0},{"$f":"Produktionsanlæg!H449","v":0},{"$f":"Produktionsanlæg!I449","v":0},{"$f":"Produktionsanlæg!J449","v":0},{"$f":"Produktionsanlæg!K449","v":0},{"$f":"Produktionsanlæg!L449","v":0},{"$f":"Produktionsanlæg!M449","v":0},{"$f":"Produktionsanlæg!N449","v":0},{"$f":"Produktionsanlæg!O449","v":0},{"$f":"Produktionsanlæg!P449","v":0},{"$f":"Produktionsanlæg!Q449","v":0},{"$f":"Produktionsanlæg!R449","v":0},{"$f":"Produktionsanlæg!S449","v":0},{"$f":"Produktionsanlæg!T449","v":0},{"$f":"Produktionsanlæg!U449","v":0},{"$f":"Produktionsanlæg!V449","v":0},{"$f":"Produktionsanlæg!W449","v":0},{"$f":"Produktionsanlæg!X449","v":0},{"$f":"Produktionsanlæg!Y449","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D449:Y449,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 223","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D450","v":0},{"$f":"Produktionsanlæg!E450","v":0},{"$f":"Produktionsanlæg!F450","v":0},{"$f":"Produktionsanlæg!G450","v":0},{"$f":"Produktionsanlæg!H450","v":0},{"$f":"Produktionsanlæg!I450","v":0},{"$f":"Produktionsanlæg!J450","v":0},{"$f":"Produktionsanlæg!K450","v":0},{"$f":"Produktionsanlæg!L450","v":0},{"$f":"Produktionsanlæg!M450","v":0},{"$f":"Produktionsanlæg!N450","v":0},{"$f":"Produktionsanlæg!O450","v":0},{"$f":"Produktionsanlæg!P450","v":0},{"$f":"Produktionsanlæg!Q450","v":0},{"$f":"Produktionsanlæg!R450","v":0},{"$f":"Produktionsanlæg!S450","v":0},{"$f":"Produktionsanlæg!T450","v":0},{"$f":"Produktionsanlæg!U450","v":0},{"$f":"Produktionsanlæg!V450","v":0},{"$f":"Produktionsanlæg!W450","v":0},{"$f":"Produktionsanlæg!X450","v":0},{"$f":"Produktionsanlæg!Y450","v":0},{"$f":"IF(COUNTIF(D450:Y450,\"<>0\")<=1,IF(SUM(D450:Y450)=0,0,(IF(SUM(D450:Y450)>0,IF(SUM(D450:Y450)<400,(1.2675*45967*SUM(D450:Y450)^(-0.4664)),(IF(SUM(D450:Y450)<2000,(39128*SUM(D450:Y450)^(-0.37661)),IF(SUM(D450:Y450)<5000,18893*SUM(D450:Y450)^(-0.28083),IF(SUM(D450:Y450)<100000,29680*SUM(D450:Y450)^(-0.24475),1773.1))))*100/115)*SUM(D450:Y450)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D450:Y450)),$A$571)","v":0},{"$f":"D450*$Z450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA450:AV450)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA450","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB450","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC450","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD450","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE450","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF450","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG450","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH450","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI450","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ450","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK450","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL450","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM450","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN450","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO450","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP450","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ450","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR450","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS450","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT450","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU450","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV450","v":0},{"$f":"SUM(D450:Y450)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D451","v":0},{"$f":"Produktionsanlæg!E451","v":0},{"$f":"Produktionsanlæg!F451","v":0},{"$f":"Produktionsanlæg!G451","v":0},{"$f":"Produktionsanlæg!H451","v":0},{"$f":"Produktionsanlæg!I451","v":0},{"$f":"Produktionsanlæg!J451","v":0},{"$f":"Produktionsanlæg!K451","v":0},{"$f":"Produktionsanlæg!L451","v":0},{"$f":"Produktionsanlæg!M451","v":0},{"$f":"Produktionsanlæg!N451","v":0},{"$f":"Produktionsanlæg!O451","v":0},{"$f":"Produktionsanlæg!P451","v":0},{"$f":"Produktionsanlæg!Q451","v":0},{"$f":"Produktionsanlæg!R451","v":0},{"$f":"Produktionsanlæg!S451","v":0},{"$f":"Produktionsanlæg!T451","v":0},{"$f":"Produktionsanlæg!U451","v":0},{"$f":"Produktionsanlæg!V451","v":0},{"$f":"Produktionsanlæg!W451","v":0},{"$f":"Produktionsanlæg!X451","v":0},{"$f":"Produktionsanlæg!Y451","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D451:Y451,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 224","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D452","v":0},{"$f":"Produktionsanlæg!E452","v":0},{"$f":"Produktionsanlæg!F452","v":0},{"$f":"Produktionsanlæg!G452","v":0},{"$f":"Produktionsanlæg!H452","v":0},{"$f":"Produktionsanlæg!I452","v":0},{"$f":"Produktionsanlæg!J452","v":0},{"$f":"Produktionsanlæg!K452","v":0},{"$f":"Produktionsanlæg!L452","v":0},{"$f":"Produktionsanlæg!M452","v":0},{"$f":"Produktionsanlæg!N452","v":0},{"$f":"Produktionsanlæg!O452","v":0},{"$f":"Produktionsanlæg!P452","v":0},{"$f":"Produktionsanlæg!Q452","v":0},{"$f":"Produktionsanlæg!R452","v":0},{"$f":"Produktionsanlæg!S452","v":0},{"$f":"Produktionsanlæg!T452","v":0},{"$f":"Produktionsanlæg!U452","v":0},{"$f":"Produktionsanlæg!V452","v":0},{"$f":"Produktionsanlæg!W452","v":0},{"$f":"Produktionsanlæg!X452","v":0},{"$f":"Produktionsanlæg!Y452","v":0},{"$f":"IF(COUNTIF(D452:Y452,\"<>0\")<=1,IF(SUM(D452:Y452)=0,0,(IF(SUM(D452:Y452)>0,IF(SUM(D452:Y452)<400,(1.2675*45967*SUM(D452:Y452)^(-0.4664)),(IF(SUM(D452:Y452)<2000,(39128*SUM(D452:Y452)^(-0.37661)),IF(SUM(D452:Y452)<5000,18893*SUM(D452:Y452)^(-0.28083),IF(SUM(D452:Y452)<100000,29680*SUM(D452:Y452)^(-0.24475),1773.1))))*100/115)*SUM(D452:Y452)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D452:Y452)),$A$571)","v":0},{"$f":"D452*$Z452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA452:AV452)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA452","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB452","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC452","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD452","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE452","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF452","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG452","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH452","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI452","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ452","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK452","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL452","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM452","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN452","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO452","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP452","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ452","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR452","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS452","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT452","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU452","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV452","v":0},{"$f":"SUM(D452:Y452)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D453","v":0},{"$f":"Produktionsanlæg!E453","v":0},{"$f":"Produktionsanlæg!F453","v":0},{"$f":"Produktionsanlæg!G453","v":0},{"$f":"Produktionsanlæg!H453","v":0},{"$f":"Produktionsanlæg!I453","v":0},{"$f":"Produktionsanlæg!J453","v":0},{"$f":"Produktionsanlæg!K453","v":0},{"$f":"Produktionsanlæg!L453","v":0},{"$f":"Produktionsanlæg!M453","v":0},{"$f":"Produktionsanlæg!N453","v":0},{"$f":"Produktionsanlæg!O453","v":0},{"$f":"Produktionsanlæg!P453","v":0},{"$f":"Produktionsanlæg!Q453","v":0},{"$f":"Produktionsanlæg!R453","v":0},{"$f":"Produktionsanlæg!S453","v":0},{"$f":"Produktionsanlæg!T453","v":0},{"$f":"Produktionsanlæg!U453","v":0},{"$f":"Produktionsanlæg!V453","v":0},{"$f":"Produktionsanlæg!W453","v":0},{"$f":"Produktionsanlæg!X453","v":0},{"$f":"Produktionsanlæg!Y453","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D453:Y453,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 225","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D454","v":0},{"$f":"Produktionsanlæg!E454","v":0},{"$f":"Produktionsanlæg!F454","v":0},{"$f":"Produktionsanlæg!G454","v":0},{"$f":"Produktionsanlæg!H454","v":0},{"$f":"Produktionsanlæg!I454","v":0},{"$f":"Produktionsanlæg!J454","v":0},{"$f":"Produktionsanlæg!K454","v":0},{"$f":"Produktionsanlæg!L454","v":0},{"$f":"Produktionsanlæg!M454","v":0},{"$f":"Produktionsanlæg!N454","v":0},{"$f":"Produktionsanlæg!O454","v":0},{"$f":"Produktionsanlæg!P454","v":0},{"$f":"Produktionsanlæg!Q454","v":0},{"$f":"Produktionsanlæg!R454","v":0},{"$f":"Produktionsanlæg!S454","v":0},{"$f":"Produktionsanlæg!T454","v":0},{"$f":"Produktionsanlæg!U454","v":0},{"$f":"Produktionsanlæg!V454","v":0},{"$f":"Produktionsanlæg!W454","v":0},{"$f":"Produktionsanlæg!X454","v":0},{"$f":"Produktionsanlæg!Y454","v":0},{"$f":"IF(COUNTIF(D454:Y454,\"<>0\")<=1,IF(SUM(D454:Y454)=0,0,(IF(SUM(D454:Y454)>0,IF(SUM(D454:Y454)<400,(1.2675*45967*SUM(D454:Y454)^(-0.4664)),(IF(SUM(D454:Y454)<2000,(39128*SUM(D454:Y454)^(-0.37661)),IF(SUM(D454:Y454)<5000,18893*SUM(D454:Y454)^(-0.28083),IF(SUM(D454:Y454)<100000,29680*SUM(D454:Y454)^(-0.24475),1773.1))))*100/115)*SUM(D454:Y454)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D454:Y454)),$A$571)","v":0},{"$f":"D454*$Z454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA454:AV454)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA454","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB454","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC454","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD454","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE454","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF454","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG454","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH454","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI454","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ454","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK454","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL454","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM454","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN454","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO454","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP454","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ454","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR454","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS454","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT454","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU454","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV454","v":0},{"$f":"SUM(D454:Y454)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D455","v":0},{"$f":"Produktionsanlæg!E455","v":0},{"$f":"Produktionsanlæg!F455","v":0},{"$f":"Produktionsanlæg!G455","v":0},{"$f":"Produktionsanlæg!H455","v":0},{"$f":"Produktionsanlæg!I455","v":0},{"$f":"Produktionsanlæg!J455","v":0},{"$f":"Produktionsanlæg!K455","v":0},{"$f":"Produktionsanlæg!L455","v":0},{"$f":"Produktionsanlæg!M455","v":0},{"$f":"Produktionsanlæg!N455","v":0},{"$f":"Produktionsanlæg!O455","v":0},{"$f":"Produktionsanlæg!P455","v":0},{"$f":"Produktionsanlæg!Q455","v":0},{"$f":"Produktionsanlæg!R455","v":0},{"$f":"Produktionsanlæg!S455","v":0},{"$f":"Produktionsanlæg!T455","v":0},{"$f":"Produktionsanlæg!U455","v":0},{"$f":"Produktionsanlæg!V455","v":0},{"$f":"Produktionsanlæg!W455","v":0},{"$f":"Produktionsanlæg!X455","v":0},{"$f":"Produktionsanlæg!Y455","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D455:Y455,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 226","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D456","v":0},{"$f":"Produktionsanlæg!E456","v":0},{"$f":"Produktionsanlæg!F456","v":0},{"$f":"Produktionsanlæg!G456","v":0},{"$f":"Produktionsanlæg!H456","v":0},{"$f":"Produktionsanlæg!I456","v":0},{"$f":"Produktionsanlæg!J456","v":0},{"$f":"Produktionsanlæg!K456","v":0},{"$f":"Produktionsanlæg!L456","v":0},{"$f":"Produktionsanlæg!M456","v":0},{"$f":"Produktionsanlæg!N456","v":0},{"$f":"Produktionsanlæg!O456","v":0},{"$f":"Produktionsanlæg!P456","v":0},{"$f":"Produktionsanlæg!Q456","v":0},{"$f":"Produktionsanlæg!R456","v":0},{"$f":"Produktionsanlæg!S456","v":0},{"$f":"Produktionsanlæg!T456","v":0},{"$f":"Produktionsanlæg!U456","v":0},{"$f":"Produktionsanlæg!V456","v":0},{"$f":"Produktionsanlæg!W456","v":0},{"$f":"Produktionsanlæg!X456","v":0},{"$f":"Produktionsanlæg!Y456","v":0},{"$f":"IF(COUNTIF(D456:Y456,\"<>0\")<=1,IF(SUM(D456:Y456)=0,0,(IF(SUM(D456:Y456)>0,IF(SUM(D456:Y456)<400,(1.2675*45967*SUM(D456:Y456)^(-0.4664)),(IF(SUM(D456:Y456)<2000,(39128*SUM(D456:Y456)^(-0.37661)),IF(SUM(D456:Y456)<5000,18893*SUM(D456:Y456)^(-0.28083),IF(SUM(D456:Y456)<100000,29680*SUM(D456:Y456)^(-0.24475),1773.1))))*100/115)*SUM(D456:Y456)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D456:Y456)),$A$571)","v":0},{"$f":"D456*$Z456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA456:AV456)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA456","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB456","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC456","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD456","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE456","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF456","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG456","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH456","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI456","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ456","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK456","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL456","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM456","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN456","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO456","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP456","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ456","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR456","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS456","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT456","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU456","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV456","v":0},{"$f":"SUM(D456:Y456)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D457","v":0},{"$f":"Produktionsanlæg!E457","v":0},{"$f":"Produktionsanlæg!F457","v":0},{"$f":"Produktionsanlæg!G457","v":0},{"$f":"Produktionsanlæg!H457","v":0},{"$f":"Produktionsanlæg!I457","v":0},{"$f":"Produktionsanlæg!J457","v":0},{"$f":"Produktionsanlæg!K457","v":0},{"$f":"Produktionsanlæg!L457","v":0},{"$f":"Produktionsanlæg!M457","v":0},{"$f":"Produktionsanlæg!N457","v":0},{"$f":"Produktionsanlæg!O457","v":0},{"$f":"Produktionsanlæg!P457","v":0},{"$f":"Produktionsanlæg!Q457","v":0},{"$f":"Produktionsanlæg!R457","v":0},{"$f":"Produktionsanlæg!S457","v":0},{"$f":"Produktionsanlæg!T457","v":0},{"$f":"Produktionsanlæg!U457","v":0},{"$f":"Produktionsanlæg!V457","v":0},{"$f":"Produktionsanlæg!W457","v":0},{"$f":"Produktionsanlæg!X457","v":0},{"$f":"Produktionsanlæg!Y457","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D457:Y457,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 227","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D458","v":0},{"$f":"Produktionsanlæg!E458","v":0},{"$f":"Produktionsanlæg!F458","v":0},{"$f":"Produktionsanlæg!G458","v":0},{"$f":"Produktionsanlæg!H458","v":0},{"$f":"Produktionsanlæg!I458","v":0},{"$f":"Produktionsanlæg!J458","v":0},{"$f":"Produktionsanlæg!K458","v":0},{"$f":"Produktionsanlæg!L458","v":0},{"$f":"Produktionsanlæg!M458","v":0},{"$f":"Produktionsanlæg!N458","v":0},{"$f":"Produktionsanlæg!O458","v":0},{"$f":"Produktionsanlæg!P458","v":0},{"$f":"Produktionsanlæg!Q458","v":0},{"$f":"Produktionsanlæg!R458","v":0},{"$f":"Produktionsanlæg!S458","v":0},{"$f":"Produktionsanlæg!T458","v":0},{"$f":"Produktionsanlæg!U458","v":0},{"$f":"Produktionsanlæg!V458","v":0},{"$f":"Produktionsanlæg!W458","v":0},{"$f":"Produktionsanlæg!X458","v":0},{"$f":"Produktionsanlæg!Y458","v":0},{"$f":"IF(COUNTIF(D458:Y458,\"<>0\")<=1,IF(SUM(D458:Y458)=0,0,(IF(SUM(D458:Y458)>0,IF(SUM(D458:Y458)<400,(1.2675*45967*SUM(D458:Y458)^(-0.4664)),(IF(SUM(D458:Y458)<2000,(39128*SUM(D458:Y458)^(-0.37661)),IF(SUM(D458:Y458)<5000,18893*SUM(D458:Y458)^(-0.28083),IF(SUM(D458:Y458)<100000,29680*SUM(D458:Y458)^(-0.24475),1773.1))))*100/115)*SUM(D458:Y458)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D458:Y458)),$A$571)","v":0},{"$f":"D458*$Z458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA458:AV458)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA458","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB458","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC458","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD458","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE458","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF458","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG458","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH458","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI458","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ458","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK458","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL458","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM458","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN458","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO458","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP458","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ458","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR458","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS458","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT458","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU458","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV458","v":0},{"$f":"SUM(D458:Y458)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D459","v":0},{"$f":"Produktionsanlæg!E459","v":0},{"$f":"Produktionsanlæg!F459","v":0},{"$f":"Produktionsanlæg!G459","v":0},{"$f":"Produktionsanlæg!H459","v":0},{"$f":"Produktionsanlæg!I459","v":0},{"$f":"Produktionsanlæg!J459","v":0},{"$f":"Produktionsanlæg!K459","v":0},{"$f":"Produktionsanlæg!L459","v":0},{"$f":"Produktionsanlæg!M459","v":0},{"$f":"Produktionsanlæg!N459","v":0},{"$f":"Produktionsanlæg!O459","v":0},{"$f":"Produktionsanlæg!P459","v":0},{"$f":"Produktionsanlæg!Q459","v":0},{"$f":"Produktionsanlæg!R459","v":0},{"$f":"Produktionsanlæg!S459","v":0},{"$f":"Produktionsanlæg!T459","v":0},{"$f":"Produktionsanlæg!U459","v":0},{"$f":"Produktionsanlæg!V459","v":0},{"$f":"Produktionsanlæg!W459","v":0},{"$f":"Produktionsanlæg!X459","v":0},{"$f":"Produktionsanlæg!Y459","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D459:Y459,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 228","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D460","v":0},{"$f":"Produktionsanlæg!E460","v":0},{"$f":"Produktionsanlæg!F460","v":0},{"$f":"Produktionsanlæg!G460","v":0},{"$f":"Produktionsanlæg!H460","v":0},{"$f":"Produktionsanlæg!I460","v":0},{"$f":"Produktionsanlæg!J460","v":0},{"$f":"Produktionsanlæg!K460","v":0},{"$f":"Produktionsanlæg!L460","v":0},{"$f":"Produktionsanlæg!M460","v":0},{"$f":"Produktionsanlæg!N460","v":0},{"$f":"Produktionsanlæg!O460","v":0},{"$f":"Produktionsanlæg!P460","v":0},{"$f":"Produktionsanlæg!Q460","v":0},{"$f":"Produktionsanlæg!R460","v":0},{"$f":"Produktionsanlæg!S460","v":0},{"$f":"Produktionsanlæg!T460","v":0},{"$f":"Produktionsanlæg!U460","v":0},{"$f":"Produktionsanlæg!V460","v":0},{"$f":"Produktionsanlæg!W460","v":0},{"$f":"Produktionsanlæg!X460","v":0},{"$f":"Produktionsanlæg!Y460","v":0},{"$f":"IF(COUNTIF(D460:Y460,\"<>0\")<=1,IF(SUM(D460:Y460)=0,0,(IF(SUM(D460:Y460)>0,IF(SUM(D460:Y460)<400,(1.2675*45967*SUM(D460:Y460)^(-0.4664)),(IF(SUM(D460:Y460)<2000,(39128*SUM(D460:Y460)^(-0.37661)),IF(SUM(D460:Y460)<5000,18893*SUM(D460:Y460)^(-0.28083),IF(SUM(D460:Y460)<100000,29680*SUM(D460:Y460)^(-0.24475),1773.1))))*100/115)*SUM(D460:Y460)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D460:Y460)),$A$571)","v":0},{"$f":"D460*$Z460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA460:AV460)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA460","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB460","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC460","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD460","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE460","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF460","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG460","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH460","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI460","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ460","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK460","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL460","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM460","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN460","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO460","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP460","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ460","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR460","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS460","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT460","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU460","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV460","v":0},{"$f":"SUM(D460:Y460)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D461","v":0},{"$f":"Produktionsanlæg!E461","v":0},{"$f":"Produktionsanlæg!F461","v":0},{"$f":"Produktionsanlæg!G461","v":0},{"$f":"Produktionsanlæg!H461","v":0},{"$f":"Produktionsanlæg!I461","v":0},{"$f":"Produktionsanlæg!J461","v":0},{"$f":"Produktionsanlæg!K461","v":0},{"$f":"Produktionsanlæg!L461","v":0},{"$f":"Produktionsanlæg!M461","v":0},{"$f":"Produktionsanlæg!N461","v":0},{"$f":"Produktionsanlæg!O461","v":0},{"$f":"Produktionsanlæg!P461","v":0},{"$f":"Produktionsanlæg!Q461","v":0},{"$f":"Produktionsanlæg!R461","v":0},{"$f":"Produktionsanlæg!S461","v":0},{"$f":"Produktionsanlæg!T461","v":0},{"$f":"Produktionsanlæg!U461","v":0},{"$f":"Produktionsanlæg!V461","v":0},{"$f":"Produktionsanlæg!W461","v":0},{"$f":"Produktionsanlæg!X461","v":0},{"$f":"Produktionsanlæg!Y461","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D461:Y461,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 229","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D462","v":0},{"$f":"Produktionsanlæg!E462","v":0},{"$f":"Produktionsanlæg!F462","v":0},{"$f":"Produktionsanlæg!G462","v":0},{"$f":"Produktionsanlæg!H462","v":0},{"$f":"Produktionsanlæg!I462","v":0},{"$f":"Produktionsanlæg!J462","v":0},{"$f":"Produktionsanlæg!K462","v":0},{"$f":"Produktionsanlæg!L462","v":0},{"$f":"Produktionsanlæg!M462","v":0},{"$f":"Produktionsanlæg!N462","v":0},{"$f":"Produktionsanlæg!O462","v":0},{"$f":"Produktionsanlæg!P462","v":0},{"$f":"Produktionsanlæg!Q462","v":0},{"$f":"Produktionsanlæg!R462","v":0},{"$f":"Produktionsanlæg!S462","v":0},{"$f":"Produktionsanlæg!T462","v":0},{"$f":"Produktionsanlæg!U462","v":0},{"$f":"Produktionsanlæg!V462","v":0},{"$f":"Produktionsanlæg!W462","v":0},{"$f":"Produktionsanlæg!X462","v":0},{"$f":"Produktionsanlæg!Y462","v":0},{"$f":"IF(COUNTIF(D462:Y462,\"<>0\")<=1,IF(SUM(D462:Y462)=0,0,(IF(SUM(D462:Y462)>0,IF(SUM(D462:Y462)<400,(1.2675*45967*SUM(D462:Y462)^(-0.4664)),(IF(SUM(D462:Y462)<2000,(39128*SUM(D462:Y462)^(-0.37661)),IF(SUM(D462:Y462)<5000,18893*SUM(D462:Y462)^(-0.28083),IF(SUM(D462:Y462)<100000,29680*SUM(D462:Y462)^(-0.24475),1773.1))))*100/115)*SUM(D462:Y462)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D462:Y462)),$A$571)","v":0},{"$f":"D462*$Z462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA462:AV462)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA462","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB462","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC462","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD462","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE462","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF462","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG462","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH462","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI462","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ462","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK462","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL462","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM462","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN462","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO462","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP462","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ462","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR462","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS462","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT462","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU462","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV462","v":0},{"$f":"SUM(D462:Y462)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D463","v":0},{"$f":"Produktionsanlæg!E463","v":0},{"$f":"Produktionsanlæg!F463","v":0},{"$f":"Produktionsanlæg!G463","v":0},{"$f":"Produktionsanlæg!H463","v":0},{"$f":"Produktionsanlæg!I463","v":0},{"$f":"Produktionsanlæg!J463","v":0},{"$f":"Produktionsanlæg!K463","v":0},{"$f":"Produktionsanlæg!L463","v":0},{"$f":"Produktionsanlæg!M463","v":0},{"$f":"Produktionsanlæg!N463","v":0},{"$f":"Produktionsanlæg!O463","v":0},{"$f":"Produktionsanlæg!P463","v":0},{"$f":"Produktionsanlæg!Q463","v":0},{"$f":"Produktionsanlæg!R463","v":0},{"$f":"Produktionsanlæg!S463","v":0},{"$f":"Produktionsanlæg!T463","v":0},{"$f":"Produktionsanlæg!U463","v":0},{"$f":"Produktionsanlæg!V463","v":0},{"$f":"Produktionsanlæg!W463","v":0},{"$f":"Produktionsanlæg!X463","v":0},{"$f":"Produktionsanlæg!Y463","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D463:Y463,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 230","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D464","v":0},{"$f":"Produktionsanlæg!E464","v":0},{"$f":"Produktionsanlæg!F464","v":0},{"$f":"Produktionsanlæg!G464","v":0},{"$f":"Produktionsanlæg!H464","v":0},{"$f":"Produktionsanlæg!I464","v":0},{"$f":"Produktionsanlæg!J464","v":0},{"$f":"Produktionsanlæg!K464","v":0},{"$f":"Produktionsanlæg!L464","v":0},{"$f":"Produktionsanlæg!M464","v":0},{"$f":"Produktionsanlæg!N464","v":0},{"$f":"Produktionsanlæg!O464","v":0},{"$f":"Produktionsanlæg!P464","v":0},{"$f":"Produktionsanlæg!Q464","v":0},{"$f":"Produktionsanlæg!R464","v":0},{"$f":"Produktionsanlæg!S464","v":0},{"$f":"Produktionsanlæg!T464","v":0},{"$f":"Produktionsanlæg!U464","v":0},{"$f":"Produktionsanlæg!V464","v":0},{"$f":"Produktionsanlæg!W464","v":0},{"$f":"Produktionsanlæg!X464","v":0},{"$f":"Produktionsanlæg!Y464","v":0},{"$f":"IF(COUNTIF(D464:Y464,\"<>0\")<=1,IF(SUM(D464:Y464)=0,0,(IF(SUM(D464:Y464)>0,IF(SUM(D464:Y464)<400,(1.2675*45967*SUM(D464:Y464)^(-0.4664)),(IF(SUM(D464:Y464)<2000,(39128*SUM(D464:Y464)^(-0.37661)),IF(SUM(D464:Y464)<5000,18893*SUM(D464:Y464)^(-0.28083),IF(SUM(D464:Y464)<100000,29680*SUM(D464:Y464)^(-0.24475),1773.1))))*100/115)*SUM(D464:Y464)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D464:Y464)),$A$571)","v":0},{"$f":"D464*$Z464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA464:AV464)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA464","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB464","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC464","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD464","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE464","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF464","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG464","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH464","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI464","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ464","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK464","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL464","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM464","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN464","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO464","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP464","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ464","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR464","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS464","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT464","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU464","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV464","v":0},{"$f":"SUM(D464:Y464)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D465","v":0},{"$f":"Produktionsanlæg!E465","v":0},{"$f":"Produktionsanlæg!F465","v":0},{"$f":"Produktionsanlæg!G465","v":0},{"$f":"Produktionsanlæg!H465","v":0},{"$f":"Produktionsanlæg!I465","v":0},{"$f":"Produktionsanlæg!J465","v":0},{"$f":"Produktionsanlæg!K465","v":0},{"$f":"Produktionsanlæg!L465","v":0},{"$f":"Produktionsanlæg!M465","v":0},{"$f":"Produktionsanlæg!N465","v":0},{"$f":"Produktionsanlæg!O465","v":0},{"$f":"Produktionsanlæg!P465","v":0},{"$f":"Produktionsanlæg!Q465","v":0},{"$f":"Produktionsanlæg!R465","v":0},{"$f":"Produktionsanlæg!S465","v":0},{"$f":"Produktionsanlæg!T465","v":0},{"$f":"Produktionsanlæg!U465","v":0},{"$f":"Produktionsanlæg!V465","v":0},{"$f":"Produktionsanlæg!W465","v":0},{"$f":"Produktionsanlæg!X465","v":0},{"$f":"Produktionsanlæg!Y465","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D465:Y465,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 231","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D466","v":0},{"$f":"Produktionsanlæg!E466","v":0},{"$f":"Produktionsanlæg!F466","v":0},{"$f":"Produktionsanlæg!G466","v":0},{"$f":"Produktionsanlæg!H466","v":0},{"$f":"Produktionsanlæg!I466","v":0},{"$f":"Produktionsanlæg!J466","v":0},{"$f":"Produktionsanlæg!K466","v":0},{"$f":"Produktionsanlæg!L466","v":0},{"$f":"Produktionsanlæg!M466","v":0},{"$f":"Produktionsanlæg!N466","v":0},{"$f":"Produktionsanlæg!O466","v":0},{"$f":"Produktionsanlæg!P466","v":0},{"$f":"Produktionsanlæg!Q466","v":0},{"$f":"Produktionsanlæg!R466","v":0},{"$f":"Produktionsanlæg!S466","v":0},{"$f":"Produktionsanlæg!T466","v":0},{"$f":"Produktionsanlæg!U466","v":0},{"$f":"Produktionsanlæg!V466","v":0},{"$f":"Produktionsanlæg!W466","v":0},{"$f":"Produktionsanlæg!X466","v":0},{"$f":"Produktionsanlæg!Y466","v":0},{"$f":"IF(COUNTIF(D466:Y466,\"<>0\")<=1,IF(SUM(D466:Y466)=0,0,(IF(SUM(D466:Y466)>0,IF(SUM(D466:Y466)<400,(1.2675*45967*SUM(D466:Y466)^(-0.4664)),(IF(SUM(D466:Y466)<2000,(39128*SUM(D466:Y466)^(-0.37661)),IF(SUM(D466:Y466)<5000,18893*SUM(D466:Y466)^(-0.28083),IF(SUM(D466:Y466)<100000,29680*SUM(D466:Y466)^(-0.24475),1773.1))))*100/115)*SUM(D466:Y466)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D466:Y466)),$A$571)","v":0},{"$f":"D466*$Z466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA466:AV466)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA466","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB466","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC466","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD466","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE466","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF466","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG466","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH466","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI466","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ466","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK466","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL466","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM466","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN466","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO466","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP466","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ466","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR466","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS466","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT466","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU466","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV466","v":0},{"$f":"SUM(D466:Y466)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D467","v":0},{"$f":"Produktionsanlæg!E467","v":0},{"$f":"Produktionsanlæg!F467","v":0},{"$f":"Produktionsanlæg!G467","v":0},{"$f":"Produktionsanlæg!H467","v":0},{"$f":"Produktionsanlæg!I467","v":0},{"$f":"Produktionsanlæg!J467","v":0},{"$f":"Produktionsanlæg!K467","v":0},{"$f":"Produktionsanlæg!L467","v":0},{"$f":"Produktionsanlæg!M467","v":0},{"$f":"Produktionsanlæg!N467","v":0},{"$f":"Produktionsanlæg!O467","v":0},{"$f":"Produktionsanlæg!P467","v":0},{"$f":"Produktionsanlæg!Q467","v":0},{"$f":"Produktionsanlæg!R467","v":0},{"$f":"Produktionsanlæg!S467","v":0},{"$f":"Produktionsanlæg!T467","v":0},{"$f":"Produktionsanlæg!U467","v":0},{"$f":"Produktionsanlæg!V467","v":0},{"$f":"Produktionsanlæg!W467","v":0},{"$f":"Produktionsanlæg!X467","v":0},{"$f":"Produktionsanlæg!Y467","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D467:Y467,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 232","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D468","v":0},{"$f":"Produktionsanlæg!E468","v":0},{"$f":"Produktionsanlæg!F468","v":0},{"$f":"Produktionsanlæg!G468","v":0},{"$f":"Produktionsanlæg!H468","v":0},{"$f":"Produktionsanlæg!I468","v":0},{"$f":"Produktionsanlæg!J468","v":0},{"$f":"Produktionsanlæg!K468","v":0},{"$f":"Produktionsanlæg!L468","v":0},{"$f":"Produktionsanlæg!M468","v":0},{"$f":"Produktionsanlæg!N468","v":0},{"$f":"Produktionsanlæg!O468","v":0},{"$f":"Produktionsanlæg!P468","v":0},{"$f":"Produktionsanlæg!Q468","v":0},{"$f":"Produktionsanlæg!R468","v":0},{"$f":"Produktionsanlæg!S468","v":0},{"$f":"Produktionsanlæg!T468","v":0},{"$f":"Produktionsanlæg!U468","v":0},{"$f":"Produktionsanlæg!V468","v":0},{"$f":"Produktionsanlæg!W468","v":0},{"$f":"Produktionsanlæg!X468","v":0},{"$f":"Produktionsanlæg!Y468","v":0},{"$f":"IF(COUNTIF(D468:Y468,\"<>0\")<=1,IF(SUM(D468:Y468)=0,0,(IF(SUM(D468:Y468)>0,IF(SUM(D468:Y468)<400,(1.2675*45967*SUM(D468:Y468)^(-0.4664)),(IF(SUM(D468:Y468)<2000,(39128*SUM(D468:Y468)^(-0.37661)),IF(SUM(D468:Y468)<5000,18893*SUM(D468:Y468)^(-0.28083),IF(SUM(D468:Y468)<100000,29680*SUM(D468:Y468)^(-0.24475),1773.1))))*100/115)*SUM(D468:Y468)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D468:Y468)),$A$571)","v":0},{"$f":"D468*$Z468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA468:AV468)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA468","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB468","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC468","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD468","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE468","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF468","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG468","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH468","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI468","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ468","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK468","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL468","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM468","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN468","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO468","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP468","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ468","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR468","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS468","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT468","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU468","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV468","v":0},{"$f":"SUM(D468:Y468)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D469","v":0},{"$f":"Produktionsanlæg!E469","v":0},{"$f":"Produktionsanlæg!F469","v":0},{"$f":"Produktionsanlæg!G469","v":0},{"$f":"Produktionsanlæg!H469","v":0},{"$f":"Produktionsanlæg!I469","v":0},{"$f":"Produktionsanlæg!J469","v":0},{"$f":"Produktionsanlæg!K469","v":0},{"$f":"Produktionsanlæg!L469","v":0},{"$f":"Produktionsanlæg!M469","v":0},{"$f":"Produktionsanlæg!N469","v":0},{"$f":"Produktionsanlæg!O469","v":0},{"$f":"Produktionsanlæg!P469","v":0},{"$f":"Produktionsanlæg!Q469","v":0},{"$f":"Produktionsanlæg!R469","v":0},{"$f":"Produktionsanlæg!S469","v":0},{"$f":"Produktionsanlæg!T469","v":0},{"$f":"Produktionsanlæg!U469","v":0},{"$f":"Produktionsanlæg!V469","v":0},{"$f":"Produktionsanlæg!W469","v":0},{"$f":"Produktionsanlæg!X469","v":0},{"$f":"Produktionsanlæg!Y469","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D469:Y469,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 233","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D470","v":0},{"$f":"Produktionsanlæg!E470","v":0},{"$f":"Produktionsanlæg!F470","v":0},{"$f":"Produktionsanlæg!G470","v":0},{"$f":"Produktionsanlæg!H470","v":0},{"$f":"Produktionsanlæg!I470","v":0},{"$f":"Produktionsanlæg!J470","v":0},{"$f":"Produktionsanlæg!K470","v":0},{"$f":"Produktionsanlæg!L470","v":0},{"$f":"Produktionsanlæg!M470","v":0},{"$f":"Produktionsanlæg!N470","v":0},{"$f":"Produktionsanlæg!O470","v":0},{"$f":"Produktionsanlæg!P470","v":0},{"$f":"Produktionsanlæg!Q470","v":0},{"$f":"Produktionsanlæg!R470","v":0},{"$f":"Produktionsanlæg!S470","v":0},{"$f":"Produktionsanlæg!T470","v":0},{"$f":"Produktionsanlæg!U470","v":0},{"$f":"Produktionsanlæg!V470","v":0},{"$f":"Produktionsanlæg!W470","v":0},{"$f":"Produktionsanlæg!X470","v":0},{"$f":"Produktionsanlæg!Y470","v":0},{"$f":"IF(COUNTIF(D470:Y470,\"<>0\")<=1,IF(SUM(D470:Y470)=0,0,(IF(SUM(D470:Y470)>0,IF(SUM(D470:Y470)<400,(1.2675*45967*SUM(D470:Y470)^(-0.4664)),(IF(SUM(D470:Y470)<2000,(39128*SUM(D470:Y470)^(-0.37661)),IF(SUM(D470:Y470)<5000,18893*SUM(D470:Y470)^(-0.28083),IF(SUM(D470:Y470)<100000,29680*SUM(D470:Y470)^(-0.24475),1773.1))))*100/115)*SUM(D470:Y470)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D470:Y470)),$A$571)","v":0},{"$f":"D470*$Z470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA470:AV470)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA470","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB470","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC470","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD470","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE470","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF470","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG470","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH470","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI470","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ470","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK470","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL470","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM470","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN470","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO470","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP470","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ470","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR470","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS470","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT470","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU470","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV470","v":0},{"$f":"SUM(D470:Y470)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D471","v":0},{"$f":"Produktionsanlæg!E471","v":0},{"$f":"Produktionsanlæg!F471","v":0},{"$f":"Produktionsanlæg!G471","v":0},{"$f":"Produktionsanlæg!H471","v":0},{"$f":"Produktionsanlæg!I471","v":0},{"$f":"Produktionsanlæg!J471","v":0},{"$f":"Produktionsanlæg!K471","v":0},{"$f":"Produktionsanlæg!L471","v":0},{"$f":"Produktionsanlæg!M471","v":0},{"$f":"Produktionsanlæg!N471","v":0},{"$f":"Produktionsanlæg!O471","v":0},{"$f":"Produktionsanlæg!P471","v":0},{"$f":"Produktionsanlæg!Q471","v":0},{"$f":"Produktionsanlæg!R471","v":0},{"$f":"Produktionsanlæg!S471","v":0},{"$f":"Produktionsanlæg!T471","v":0},{"$f":"Produktionsanlæg!U471","v":0},{"$f":"Produktionsanlæg!V471","v":0},{"$f":"Produktionsanlæg!W471","v":0},{"$f":"Produktionsanlæg!X471","v":0},{"$f":"Produktionsanlæg!Y471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D471:Y471,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 234","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D472","v":0},{"$f":"Produktionsanlæg!E472","v":0},{"$f":"Produktionsanlæg!F472","v":0},{"$f":"Produktionsanlæg!G472","v":0},{"$f":"Produktionsanlæg!H472","v":0},{"$f":"Produktionsanlæg!I472","v":0},{"$f":"Produktionsanlæg!J472","v":0},{"$f":"Produktionsanlæg!K472","v":0},{"$f":"Produktionsanlæg!L472","v":0},{"$f":"Produktionsanlæg!M472","v":0},{"$f":"Produktionsanlæg!N472","v":0},{"$f":"Produktionsanlæg!O472","v":0},{"$f":"Produktionsanlæg!P472","v":0},{"$f":"Produktionsanlæg!Q472","v":0},{"$f":"Produktionsanlæg!R472","v":0},{"$f":"Produktionsanlæg!S472","v":0},{"$f":"Produktionsanlæg!T472","v":0},{"$f":"Produktionsanlæg!U472","v":0},{"$f":"Produktionsanlæg!V472","v":0},{"$f":"Produktionsanlæg!W472","v":0},{"$f":"Produktionsanlæg!X472","v":0},{"$f":"Produktionsanlæg!Y472","v":0},{"$f":"IF(COUNTIF(D472:Y472,\"<>0\")<=1,IF(SUM(D472:Y472)=0,0,(IF(SUM(D472:Y472)>0,IF(SUM(D472:Y472)<400,(1.2675*45967*SUM(D472:Y472)^(-0.4664)),(IF(SUM(D472:Y472)<2000,(39128*SUM(D472:Y472)^(-0.37661)),IF(SUM(D472:Y472)<5000,18893*SUM(D472:Y472)^(-0.28083),IF(SUM(D472:Y472)<100000,29680*SUM(D472:Y472)^(-0.24475),1773.1))))*100/115)*SUM(D472:Y472)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D472:Y472)),$A$571)","v":0},{"$f":"D472*$Z472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA472:AV472)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA472","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB472","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC472","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD472","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE472","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF472","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG472","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH472","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI472","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ472","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK472","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL472","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM472","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN472","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO472","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP472","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ472","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR472","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS472","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT472","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU472","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV472","v":0},{"$f":"SUM(D472:Y472)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D473","v":0},{"$f":"Produktionsanlæg!E473","v":0},{"$f":"Produktionsanlæg!F473","v":0},{"$f":"Produktionsanlæg!G473","v":0},{"$f":"Produktionsanlæg!H473","v":0},{"$f":"Produktionsanlæg!I473","v":0},{"$f":"Produktionsanlæg!J473","v":0},{"$f":"Produktionsanlæg!K473","v":0},{"$f":"Produktionsanlæg!L473","v":0},{"$f":"Produktionsanlæg!M473","v":0},{"$f":"Produktionsanlæg!N473","v":0},{"$f":"Produktionsanlæg!O473","v":0},{"$f":"Produktionsanlæg!P473","v":0},{"$f":"Produktionsanlæg!Q473","v":0},{"$f":"Produktionsanlæg!R473","v":0},{"$f":"Produktionsanlæg!S473","v":0},{"$f":"Produktionsanlæg!T473","v":0},{"$f":"Produktionsanlæg!U473","v":0},{"$f":"Produktionsanlæg!V473","v":0},{"$f":"Produktionsanlæg!W473","v":0},{"$f":"Produktionsanlæg!X473","v":0},{"$f":"Produktionsanlæg!Y473","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D473:Y473,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 235","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D474","v":0},{"$f":"Produktionsanlæg!E474","v":0},{"$f":"Produktionsanlæg!F474","v":0},{"$f":"Produktionsanlæg!G474","v":0},{"$f":"Produktionsanlæg!H474","v":0},{"$f":"Produktionsanlæg!I474","v":0},{"$f":"Produktionsanlæg!J474","v":0},{"$f":"Produktionsanlæg!K474","v":0},{"$f":"Produktionsanlæg!L474","v":0},{"$f":"Produktionsanlæg!M474","v":0},{"$f":"Produktionsanlæg!N474","v":0},{"$f":"Produktionsanlæg!O474","v":0},{"$f":"Produktionsanlæg!P474","v":0},{"$f":"Produktionsanlæg!Q474","v":0},{"$f":"Produktionsanlæg!R474","v":0},{"$f":"Produktionsanlæg!S474","v":0},{"$f":"Produktionsanlæg!T474","v":0},{"$f":"Produktionsanlæg!U474","v":0},{"$f":"Produktionsanlæg!V474","v":0},{"$f":"Produktionsanlæg!W474","v":0},{"$f":"Produktionsanlæg!X474","v":0},{"$f":"Produktionsanlæg!Y474","v":0},{"$f":"IF(COUNTIF(D474:Y474,\"<>0\")<=1,IF(SUM(D474:Y474)=0,0,(IF(SUM(D474:Y474)>0,IF(SUM(D474:Y474)<400,(1.2675*45967*SUM(D474:Y474)^(-0.4664)),(IF(SUM(D474:Y474)<2000,(39128*SUM(D474:Y474)^(-0.37661)),IF(SUM(D474:Y474)<5000,18893*SUM(D474:Y474)^(-0.28083),IF(SUM(D474:Y474)<100000,29680*SUM(D474:Y474)^(-0.24475),1773.1))))*100/115)*SUM(D474:Y474)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D474:Y474)),$A$571)","v":0},{"$f":"D474*$Z474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA474:AV474)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA474","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB474","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC474","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD474","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE474","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF474","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG474","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH474","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI474","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ474","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK474","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL474","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM474","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN474","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO474","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP474","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ474","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR474","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS474","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT474","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU474","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV474","v":0},{"$f":"SUM(D474:Y474)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D475","v":0},{"$f":"Produktionsanlæg!E475","v":0},{"$f":"Produktionsanlæg!F475","v":0},{"$f":"Produktionsanlæg!G475","v":0},{"$f":"Produktionsanlæg!H475","v":0},{"$f":"Produktionsanlæg!I475","v":0},{"$f":"Produktionsanlæg!J475","v":0},{"$f":"Produktionsanlæg!K475","v":0},{"$f":"Produktionsanlæg!L475","v":0},{"$f":"Produktionsanlæg!M475","v":0},{"$f":"Produktionsanlæg!N475","v":0},{"$f":"Produktionsanlæg!O475","v":0},{"$f":"Produktionsanlæg!P475","v":0},{"$f":"Produktionsanlæg!Q475","v":0},{"$f":"Produktionsanlæg!R475","v":0},{"$f":"Produktionsanlæg!S475","v":0},{"$f":"Produktionsanlæg!T475","v":0},{"$f":"Produktionsanlæg!U475","v":0},{"$f":"Produktionsanlæg!V475","v":0},{"$f":"Produktionsanlæg!W475","v":0},{"$f":"Produktionsanlæg!X475","v":0},{"$f":"Produktionsanlæg!Y475","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D475:Y475,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 236","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D476","v":0},{"$f":"Produktionsanlæg!E476","v":0},{"$f":"Produktionsanlæg!F476","v":0},{"$f":"Produktionsanlæg!G476","v":0},{"$f":"Produktionsanlæg!H476","v":0},{"$f":"Produktionsanlæg!I476","v":0},{"$f":"Produktionsanlæg!J476","v":0},{"$f":"Produktionsanlæg!K476","v":0},{"$f":"Produktionsanlæg!L476","v":0},{"$f":"Produktionsanlæg!M476","v":0},{"$f":"Produktionsanlæg!N476","v":0},{"$f":"Produktionsanlæg!O476","v":0},{"$f":"Produktionsanlæg!P476","v":0},{"$f":"Produktionsanlæg!Q476","v":0},{"$f":"Produktionsanlæg!R476","v":0},{"$f":"Produktionsanlæg!S476","v":0},{"$f":"Produktionsanlæg!T476","v":0},{"$f":"Produktionsanlæg!U476","v":0},{"$f":"Produktionsanlæg!V476","v":0},{"$f":"Produktionsanlæg!W476","v":0},{"$f":"Produktionsanlæg!X476","v":0},{"$f":"Produktionsanlæg!Y476","v":0},{"$f":"IF(COUNTIF(D476:Y476,\"<>0\")<=1,IF(SUM(D476:Y476)=0,0,(IF(SUM(D476:Y476)>0,IF(SUM(D476:Y476)<400,(1.2675*45967*SUM(D476:Y476)^(-0.4664)),(IF(SUM(D476:Y476)<2000,(39128*SUM(D476:Y476)^(-0.37661)),IF(SUM(D476:Y476)<5000,18893*SUM(D476:Y476)^(-0.28083),IF(SUM(D476:Y476)<100000,29680*SUM(D476:Y476)^(-0.24475),1773.1))))*100/115)*SUM(D476:Y476)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D476:Y476)),$A$571)","v":0},{"$f":"D476*$Z476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA476:AV476)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA476","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB476","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC476","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD476","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE476","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF476","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG476","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH476","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI476","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ476","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK476","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL476","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM476","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN476","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO476","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP476","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ476","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR476","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS476","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT476","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU476","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV476","v":0},{"$f":"SUM(D476:Y476)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D477","v":0},{"$f":"Produktionsanlæg!E477","v":0},{"$f":"Produktionsanlæg!F477","v":0},{"$f":"Produktionsanlæg!G477","v":0},{"$f":"Produktionsanlæg!H477","v":0},{"$f":"Produktionsanlæg!I477","v":0},{"$f":"Produktionsanlæg!J477","v":0},{"$f":"Produktionsanlæg!K477","v":0},{"$f":"Produktionsanlæg!L477","v":0},{"$f":"Produktionsanlæg!M477","v":0},{"$f":"Produktionsanlæg!N477","v":0},{"$f":"Produktionsanlæg!O477","v":0},{"$f":"Produktionsanlæg!P477","v":0},{"$f":"Produktionsanlæg!Q477","v":0},{"$f":"Produktionsanlæg!R477","v":0},{"$f":"Produktionsanlæg!S477","v":0},{"$f":"Produktionsanlæg!T477","v":0},{"$f":"Produktionsanlæg!U477","v":0},{"$f":"Produktionsanlæg!V477","v":0},{"$f":"Produktionsanlæg!W477","v":0},{"$f":"Produktionsanlæg!X477","v":0},{"$f":"Produktionsanlæg!Y477","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D477:Y477,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 237","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D478","v":0},{"$f":"Produktionsanlæg!E478","v":0},{"$f":"Produktionsanlæg!F478","v":0},{"$f":"Produktionsanlæg!G478","v":0},{"$f":"Produktionsanlæg!H478","v":0},{"$f":"Produktionsanlæg!I478","v":0},{"$f":"Produktionsanlæg!J478","v":0},{"$f":"Produktionsanlæg!K478","v":0},{"$f":"Produktionsanlæg!L478","v":0},{"$f":"Produktionsanlæg!M478","v":0},{"$f":"Produktionsanlæg!N478","v":0},{"$f":"Produktionsanlæg!O478","v":0},{"$f":"Produktionsanlæg!P478","v":0},{"$f":"Produktionsanlæg!Q478","v":0},{"$f":"Produktionsanlæg!R478","v":0},{"$f":"Produktionsanlæg!S478","v":0},{"$f":"Produktionsanlæg!T478","v":0},{"$f":"Produktionsanlæg!U478","v":0},{"$f":"Produktionsanlæg!V478","v":0},{"$f":"Produktionsanlæg!W478","v":0},{"$f":"Produktionsanlæg!X478","v":0},{"$f":"Produktionsanlæg!Y478","v":0},{"$f":"IF(COUNTIF(D478:Y478,\"<>0\")<=1,IF(SUM(D478:Y478)=0,0,(IF(SUM(D478:Y478)>0,IF(SUM(D478:Y478)<400,(1.2675*45967*SUM(D478:Y478)^(-0.4664)),(IF(SUM(D478:Y478)<2000,(39128*SUM(D478:Y478)^(-0.37661)),IF(SUM(D478:Y478)<5000,18893*SUM(D478:Y478)^(-0.28083),IF(SUM(D478:Y478)<100000,29680*SUM(D478:Y478)^(-0.24475),1773.1))))*100/115)*SUM(D478:Y478)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D478:Y478)),$A$571)","v":0},{"$f":"D478*$Z478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA478:AV478)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA478","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB478","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC478","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD478","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE478","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF478","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG478","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH478","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI478","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ478","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK478","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL478","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM478","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN478","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO478","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP478","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ478","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR478","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS478","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT478","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU478","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV478","v":0},{"$f":"SUM(D478:Y478)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D479","v":0},{"$f":"Produktionsanlæg!E479","v":0},{"$f":"Produktionsanlæg!F479","v":0},{"$f":"Produktionsanlæg!G479","v":0},{"$f":"Produktionsanlæg!H479","v":0},{"$f":"Produktionsanlæg!I479","v":0},{"$f":"Produktionsanlæg!J479","v":0},{"$f":"Produktionsanlæg!K479","v":0},{"$f":"Produktionsanlæg!L479","v":0},{"$f":"Produktionsanlæg!M479","v":0},{"$f":"Produktionsanlæg!N479","v":0},{"$f":"Produktionsanlæg!O479","v":0},{"$f":"Produktionsanlæg!P479","v":0},{"$f":"Produktionsanlæg!Q479","v":0},{"$f":"Produktionsanlæg!R479","v":0},{"$f":"Produktionsanlæg!S479","v":0},{"$f":"Produktionsanlæg!T479","v":0},{"$f":"Produktionsanlæg!U479","v":0},{"$f":"Produktionsanlæg!V479","v":0},{"$f":"Produktionsanlæg!W479","v":0},{"$f":"Produktionsanlæg!X479","v":0},{"$f":"Produktionsanlæg!Y479","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D479:Y479,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 238","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D480","v":0},{"$f":"Produktionsanlæg!E480","v":0},{"$f":"Produktionsanlæg!F480","v":0},{"$f":"Produktionsanlæg!G480","v":0},{"$f":"Produktionsanlæg!H480","v":0},{"$f":"Produktionsanlæg!I480","v":0},{"$f":"Produktionsanlæg!J480","v":0},{"$f":"Produktionsanlæg!K480","v":0},{"$f":"Produktionsanlæg!L480","v":0},{"$f":"Produktionsanlæg!M480","v":0},{"$f":"Produktionsanlæg!N480","v":0},{"$f":"Produktionsanlæg!O480","v":0},{"$f":"Produktionsanlæg!P480","v":0},{"$f":"Produktionsanlæg!Q480","v":0},{"$f":"Produktionsanlæg!R480","v":0},{"$f":"Produktionsanlæg!S480","v":0},{"$f":"Produktionsanlæg!T480","v":0},{"$f":"Produktionsanlæg!U480","v":0},{"$f":"Produktionsanlæg!V480","v":0},{"$f":"Produktionsanlæg!W480","v":0},{"$f":"Produktionsanlæg!X480","v":0},{"$f":"Produktionsanlæg!Y480","v":0},{"$f":"IF(COUNTIF(D480:Y480,\"<>0\")<=1,IF(SUM(D480:Y480)=0,0,(IF(SUM(D480:Y480)>0,IF(SUM(D480:Y480)<400,(1.2675*45967*SUM(D480:Y480)^(-0.4664)),(IF(SUM(D480:Y480)<2000,(39128*SUM(D480:Y480)^(-0.37661)),IF(SUM(D480:Y480)<5000,18893*SUM(D480:Y480)^(-0.28083),IF(SUM(D480:Y480)<100000,29680*SUM(D480:Y480)^(-0.24475),1773.1))))*100/115)*SUM(D480:Y480)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D480:Y480)),$A$571)","v":0},{"$f":"D480*$Z480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA480:AV480)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA480","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB480","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC480","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD480","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE480","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF480","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG480","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH480","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI480","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ480","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK480","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL480","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM480","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN480","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO480","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP480","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ480","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR480","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS480","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT480","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU480","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV480","v":0},{"$f":"SUM(D480:Y480)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D481","v":0},{"$f":"Produktionsanlæg!E481","v":0},{"$f":"Produktionsanlæg!F481","v":0},{"$f":"Produktionsanlæg!G481","v":0},{"$f":"Produktionsanlæg!H481","v":0},{"$f":"Produktionsanlæg!I481","v":0},{"$f":"Produktionsanlæg!J481","v":0},{"$f":"Produktionsanlæg!K481","v":0},{"$f":"Produktionsanlæg!L481","v":0},{"$f":"Produktionsanlæg!M481","v":0},{"$f":"Produktionsanlæg!N481","v":0},{"$f":"Produktionsanlæg!O481","v":0},{"$f":"Produktionsanlæg!P481","v":0},{"$f":"Produktionsanlæg!Q481","v":0},{"$f":"Produktionsanlæg!R481","v":0},{"$f":"Produktionsanlæg!S481","v":0},{"$f":"Produktionsanlæg!T481","v":0},{"$f":"Produktionsanlæg!U481","v":0},{"$f":"Produktionsanlæg!V481","v":0},{"$f":"Produktionsanlæg!W481","v":0},{"$f":"Produktionsanlæg!X481","v":0},{"$f":"Produktionsanlæg!Y481","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D481:Y481,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 239","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D482","v":0},{"$f":"Produktionsanlæg!E482","v":0},{"$f":"Produktionsanlæg!F482","v":0},{"$f":"Produktionsanlæg!G482","v":0},{"$f":"Produktionsanlæg!H482","v":0},{"$f":"Produktionsanlæg!I482","v":0},{"$f":"Produktionsanlæg!J482","v":0},{"$f":"Produktionsanlæg!K482","v":0},{"$f":"Produktionsanlæg!L482","v":0},{"$f":"Produktionsanlæg!M482","v":0},{"$f":"Produktionsanlæg!N482","v":0},{"$f":"Produktionsanlæg!O482","v":0},{"$f":"Produktionsanlæg!P482","v":0},{"$f":"Produktionsanlæg!Q482","v":0},{"$f":"Produktionsanlæg!R482","v":0},{"$f":"Produktionsanlæg!S482","v":0},{"$f":"Produktionsanlæg!T482","v":0},{"$f":"Produktionsanlæg!U482","v":0},{"$f":"Produktionsanlæg!V482","v":0},{"$f":"Produktionsanlæg!W482","v":0},{"$f":"Produktionsanlæg!X482","v":0},{"$f":"Produktionsanlæg!Y482","v":0},{"$f":"IF(COUNTIF(D482:Y482,\"<>0\")<=1,IF(SUM(D482:Y482)=0,0,(IF(SUM(D482:Y482)>0,IF(SUM(D482:Y482)<400,(1.2675*45967*SUM(D482:Y482)^(-0.4664)),(IF(SUM(D482:Y482)<2000,(39128*SUM(D482:Y482)^(-0.37661)),IF(SUM(D482:Y482)<5000,18893*SUM(D482:Y482)^(-0.28083),IF(SUM(D482:Y482)<100000,29680*SUM(D482:Y482)^(-0.24475),1773.1))))*100/115)*SUM(D482:Y482)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D482:Y482)),$A$571)","v":0},{"$f":"D482*$Z482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA482:AV482)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA482","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB482","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC482","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD482","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE482","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF482","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG482","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH482","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI482","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ482","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK482","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL482","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM482","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN482","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO482","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP482","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ482","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR482","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS482","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT482","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU482","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV482","v":0},{"$f":"SUM(D482:Y482)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D483","v":0},{"$f":"Produktionsanlæg!E483","v":0},{"$f":"Produktionsanlæg!F483","v":0},{"$f":"Produktionsanlæg!G483","v":0},{"$f":"Produktionsanlæg!H483","v":0},{"$f":"Produktionsanlæg!I483","v":0},{"$f":"Produktionsanlæg!J483","v":0},{"$f":"Produktionsanlæg!K483","v":0},{"$f":"Produktionsanlæg!L483","v":0},{"$f":"Produktionsanlæg!M483","v":0},{"$f":"Produktionsanlæg!N483","v":0},{"$f":"Produktionsanlæg!O483","v":0},{"$f":"Produktionsanlæg!P483","v":0},{"$f":"Produktionsanlæg!Q483","v":0},{"$f":"Produktionsanlæg!R483","v":0},{"$f":"Produktionsanlæg!S483","v":0},{"$f":"Produktionsanlæg!T483","v":0},{"$f":"Produktionsanlæg!U483","v":0},{"$f":"Produktionsanlæg!V483","v":0},{"$f":"Produktionsanlæg!W483","v":0},{"$f":"Produktionsanlæg!X483","v":0},{"$f":"Produktionsanlæg!Y483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D483:Y483,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 240","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D484","v":0},{"$f":"Produktionsanlæg!E484","v":0},{"$f":"Produktionsanlæg!F484","v":0},{"$f":"Produktionsanlæg!G484","v":0},{"$f":"Produktionsanlæg!H484","v":0},{"$f":"Produktionsanlæg!I484","v":0},{"$f":"Produktionsanlæg!J484","v":0},{"$f":"Produktionsanlæg!K484","v":0},{"$f":"Produktionsanlæg!L484","v":0},{"$f":"Produktionsanlæg!M484","v":0},{"$f":"Produktionsanlæg!N484","v":0},{"$f":"Produktionsanlæg!O484","v":0},{"$f":"Produktionsanlæg!P484","v":0},{"$f":"Produktionsanlæg!Q484","v":0},{"$f":"Produktionsanlæg!R484","v":0},{"$f":"Produktionsanlæg!S484","v":0},{"$f":"Produktionsanlæg!T484","v":0},{"$f":"Produktionsanlæg!U484","v":0},{"$f":"Produktionsanlæg!V484","v":0},{"$f":"Produktionsanlæg!W484","v":0},{"$f":"Produktionsanlæg!X484","v":0},{"$f":"Produktionsanlæg!Y484","v":0},{"$f":"IF(COUNTIF(D484:Y484,\"<>0\")<=1,IF(SUM(D484:Y484)=0,0,(IF(SUM(D484:Y484)>0,IF(SUM(D484:Y484)<400,(1.2675*45967*SUM(D484:Y484)^(-0.4664)),(IF(SUM(D484:Y484)<2000,(39128*SUM(D484:Y484)^(-0.37661)),IF(SUM(D484:Y484)<5000,18893*SUM(D484:Y484)^(-0.28083),IF(SUM(D484:Y484)<100000,29680*SUM(D484:Y484)^(-0.24475),1773.1))))*100/115)*SUM(D484:Y484)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D484:Y484)),$A$571)","v":0},{"$f":"D484*$Z484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA484:AV484)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA484","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB484","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC484","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD484","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE484","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF484","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG484","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH484","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI484","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ484","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK484","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL484","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM484","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN484","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO484","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP484","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ484","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR484","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS484","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT484","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU484","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV484","v":0},{"$f":"SUM(D484:Y484)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D485","v":0},{"$f":"Produktionsanlæg!E485","v":0},{"$f":"Produktionsanlæg!F485","v":0},{"$f":"Produktionsanlæg!G485","v":0},{"$f":"Produktionsanlæg!H485","v":0},{"$f":"Produktionsanlæg!I485","v":0},{"$f":"Produktionsanlæg!J485","v":0},{"$f":"Produktionsanlæg!K485","v":0},{"$f":"Produktionsanlæg!L485","v":0},{"$f":"Produktionsanlæg!M485","v":0},{"$f":"Produktionsanlæg!N485","v":0},{"$f":"Produktionsanlæg!O485","v":0},{"$f":"Produktionsanlæg!P485","v":0},{"$f":"Produktionsanlæg!Q485","v":0},{"$f":"Produktionsanlæg!R485","v":0},{"$f":"Produktionsanlæg!S485","v":0},{"$f":"Produktionsanlæg!T485","v":0},{"$f":"Produktionsanlæg!U485","v":0},{"$f":"Produktionsanlæg!V485","v":0},{"$f":"Produktionsanlæg!W485","v":0},{"$f":"Produktionsanlæg!X485","v":0},{"$f":"Produktionsanlæg!Y485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D485:Y485,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 241","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D486","v":0},{"$f":"Produktionsanlæg!E486","v":0},{"$f":"Produktionsanlæg!F486","v":0},{"$f":"Produktionsanlæg!G486","v":0},{"$f":"Produktionsanlæg!H486","v":0},{"$f":"Produktionsanlæg!I486","v":0},{"$f":"Produktionsanlæg!J486","v":0},{"$f":"Produktionsanlæg!K486","v":0},{"$f":"Produktionsanlæg!L486","v":0},{"$f":"Produktionsanlæg!M486","v":0},{"$f":"Produktionsanlæg!N486","v":0},{"$f":"Produktionsanlæg!O486","v":0},{"$f":"Produktionsanlæg!P486","v":0},{"$f":"Produktionsanlæg!Q486","v":0},{"$f":"Produktionsanlæg!R486","v":0},{"$f":"Produktionsanlæg!S486","v":0},{"$f":"Produktionsanlæg!T486","v":0},{"$f":"Produktionsanlæg!U486","v":0},{"$f":"Produktionsanlæg!V486","v":0},{"$f":"Produktionsanlæg!W486","v":0},{"$f":"Produktionsanlæg!X486","v":0},{"$f":"Produktionsanlæg!Y486","v":0},{"$f":"IF(COUNTIF(D486:Y486,\"<>0\")<=1,IF(SUM(D486:Y486)=0,0,(IF(SUM(D486:Y486)>0,IF(SUM(D486:Y486)<400,(1.2675*45967*SUM(D486:Y486)^(-0.4664)),(IF(SUM(D486:Y486)<2000,(39128*SUM(D486:Y486)^(-0.37661)),IF(SUM(D486:Y486)<5000,18893*SUM(D486:Y486)^(-0.28083),IF(SUM(D486:Y486)<100000,29680*SUM(D486:Y486)^(-0.24475),1773.1))))*100/115)*SUM(D486:Y486)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D486:Y486)),$A$571)","v":0},{"$f":"D486*$Z486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA486:AV486)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA486","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB486","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC486","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD486","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE486","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF486","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG486","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH486","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI486","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ486","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK486","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL486","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM486","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN486","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO486","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP486","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ486","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR486","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS486","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT486","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU486","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV486","v":0},{"$f":"SUM(D486:Y486)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D487","v":0},{"$f":"Produktionsanlæg!E487","v":0},{"$f":"Produktionsanlæg!F487","v":0},{"$f":"Produktionsanlæg!G487","v":0},{"$f":"Produktionsanlæg!H487","v":0},{"$f":"Produktionsanlæg!I487","v":0},{"$f":"Produktionsanlæg!J487","v":0},{"$f":"Produktionsanlæg!K487","v":0},{"$f":"Produktionsanlæg!L487","v":0},{"$f":"Produktionsanlæg!M487","v":0},{"$f":"Produktionsanlæg!N487","v":0},{"$f":"Produktionsanlæg!O487","v":0},{"$f":"Produktionsanlæg!P487","v":0},{"$f":"Produktionsanlæg!Q487","v":0},{"$f":"Produktionsanlæg!R487","v":0},{"$f":"Produktionsanlæg!S487","v":0},{"$f":"Produktionsanlæg!T487","v":0},{"$f":"Produktionsanlæg!U487","v":0},{"$f":"Produktionsanlæg!V487","v":0},{"$f":"Produktionsanlæg!W487","v":0},{"$f":"Produktionsanlæg!X487","v":0},{"$f":"Produktionsanlæg!Y487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D487:Y487,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 242","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D488","v":0},{"$f":"Produktionsanlæg!E488","v":0},{"$f":"Produktionsanlæg!F488","v":0},{"$f":"Produktionsanlæg!G488","v":0},{"$f":"Produktionsanlæg!H488","v":0},{"$f":"Produktionsanlæg!I488","v":0},{"$f":"Produktionsanlæg!J488","v":0},{"$f":"Produktionsanlæg!K488","v":0},{"$f":"Produktionsanlæg!L488","v":0},{"$f":"Produktionsanlæg!M488","v":0},{"$f":"Produktionsanlæg!N488","v":0},{"$f":"Produktionsanlæg!O488","v":0},{"$f":"Produktionsanlæg!P488","v":0},{"$f":"Produktionsanlæg!Q488","v":0},{"$f":"Produktionsanlæg!R488","v":0},{"$f":"Produktionsanlæg!S488","v":0},{"$f":"Produktionsanlæg!T488","v":0},{"$f":"Produktionsanlæg!U488","v":0},{"$f":"Produktionsanlæg!V488","v":0},{"$f":"Produktionsanlæg!W488","v":0},{"$f":"Produktionsanlæg!X488","v":0},{"$f":"Produktionsanlæg!Y488","v":0},{"$f":"IF(COUNTIF(D488:Y488,\"<>0\")<=1,IF(SUM(D488:Y488)=0,0,(IF(SUM(D488:Y488)>0,IF(SUM(D488:Y488)<400,(1.2675*45967*SUM(D488:Y488)^(-0.4664)),(IF(SUM(D488:Y488)<2000,(39128*SUM(D488:Y488)^(-0.37661)),IF(SUM(D488:Y488)<5000,18893*SUM(D488:Y488)^(-0.28083),IF(SUM(D488:Y488)<100000,29680*SUM(D488:Y488)^(-0.24475),1773.1))))*100/115)*SUM(D488:Y488)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D488:Y488)),$A$571)","v":0},{"$f":"D488*$Z488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA488:AV488)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA488","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB488","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC488","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD488","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE488","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF488","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG488","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH488","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI488","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ488","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK488","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL488","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM488","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN488","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO488","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP488","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ488","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR488","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS488","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT488","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU488","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV488","v":0},{"$f":"SUM(D488:Y488)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D489","v":0},{"$f":"Produktionsanlæg!E489","v":0},{"$f":"Produktionsanlæg!F489","v":0},{"$f":"Produktionsanlæg!G489","v":0},{"$f":"Produktionsanlæg!H489","v":0},{"$f":"Produktionsanlæg!I489","v":0},{"$f":"Produktionsanlæg!J489","v":0},{"$f":"Produktionsanlæg!K489","v":0},{"$f":"Produktionsanlæg!L489","v":0},{"$f":"Produktionsanlæg!M489","v":0},{"$f":"Produktionsanlæg!N489","v":0},{"$f":"Produktionsanlæg!O489","v":0},{"$f":"Produktionsanlæg!P489","v":0},{"$f":"Produktionsanlæg!Q489","v":0},{"$f":"Produktionsanlæg!R489","v":0},{"$f":"Produktionsanlæg!S489","v":0},{"$f":"Produktionsanlæg!T489","v":0},{"$f":"Produktionsanlæg!U489","v":0},{"$f":"Produktionsanlæg!V489","v":0},{"$f":"Produktionsanlæg!W489","v":0},{"$f":"Produktionsanlæg!X489","v":0},{"$f":"Produktionsanlæg!Y489","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D489:Y489,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 243","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D490","v":0},{"$f":"Produktionsanlæg!E490","v":0},{"$f":"Produktionsanlæg!F490","v":0},{"$f":"Produktionsanlæg!G490","v":0},{"$f":"Produktionsanlæg!H490","v":0},{"$f":"Produktionsanlæg!I490","v":0},{"$f":"Produktionsanlæg!J490","v":0},{"$f":"Produktionsanlæg!K490","v":0},{"$f":"Produktionsanlæg!L490","v":0},{"$f":"Produktionsanlæg!M490","v":0},{"$f":"Produktionsanlæg!N490","v":0},{"$f":"Produktionsanlæg!O490","v":0},{"$f":"Produktionsanlæg!P490","v":0},{"$f":"Produktionsanlæg!Q490","v":0},{"$f":"Produktionsanlæg!R490","v":0},{"$f":"Produktionsanlæg!S490","v":0},{"$f":"Produktionsanlæg!T490","v":0},{"$f":"Produktionsanlæg!U490","v":0},{"$f":"Produktionsanlæg!V490","v":0},{"$f":"Produktionsanlæg!W490","v":0},{"$f":"Produktionsanlæg!X490","v":0},{"$f":"Produktionsanlæg!Y490","v":0},{"$f":"IF(COUNTIF(D490:Y490,\"<>0\")<=1,IF(SUM(D490:Y490)=0,0,(IF(SUM(D490:Y490)>0,IF(SUM(D490:Y490)<400,(1.2675*45967*SUM(D490:Y490)^(-0.4664)),(IF(SUM(D490:Y490)<2000,(39128*SUM(D490:Y490)^(-0.37661)),IF(SUM(D490:Y490)<5000,18893*SUM(D490:Y490)^(-0.28083),IF(SUM(D490:Y490)<100000,29680*SUM(D490:Y490)^(-0.24475),1773.1))))*100/115)*SUM(D490:Y490)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D490:Y490)),$A$571)","v":0},{"$f":"D490*$Z490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA490:AV490)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA490","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB490","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC490","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD490","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE490","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF490","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG490","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH490","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI490","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ490","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK490","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL490","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM490","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN490","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO490","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP490","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ490","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR490","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS490","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT490","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU490","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV490","v":0},{"$f":"SUM(D490:Y490)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D491","v":0},{"$f":"Produktionsanlæg!E491","v":0},{"$f":"Produktionsanlæg!F491","v":0},{"$f":"Produktionsanlæg!G491","v":0},{"$f":"Produktionsanlæg!H491","v":0},{"$f":"Produktionsanlæg!I491","v":0},{"$f":"Produktionsanlæg!J491","v":0},{"$f":"Produktionsanlæg!K491","v":0},{"$f":"Produktionsanlæg!L491","v":0},{"$f":"Produktionsanlæg!M491","v":0},{"$f":"Produktionsanlæg!N491","v":0},{"$f":"Produktionsanlæg!O491","v":0},{"$f":"Produktionsanlæg!P491","v":0},{"$f":"Produktionsanlæg!Q491","v":0},{"$f":"Produktionsanlæg!R491","v":0},{"$f":"Produktionsanlæg!S491","v":0},{"$f":"Produktionsanlæg!T491","v":0},{"$f":"Produktionsanlæg!U491","v":0},{"$f":"Produktionsanlæg!V491","v":0},{"$f":"Produktionsanlæg!W491","v":0},{"$f":"Produktionsanlæg!X491","v":0},{"$f":"Produktionsanlæg!Y491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D491:Y491,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 244","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D492","v":0},{"$f":"Produktionsanlæg!E492","v":0},{"$f":"Produktionsanlæg!F492","v":0},{"$f":"Produktionsanlæg!G492","v":0},{"$f":"Produktionsanlæg!H492","v":0},{"$f":"Produktionsanlæg!I492","v":0},{"$f":"Produktionsanlæg!J492","v":0},{"$f":"Produktionsanlæg!K492","v":0},{"$f":"Produktionsanlæg!L492","v":0},{"$f":"Produktionsanlæg!M492","v":0},{"$f":"Produktionsanlæg!N492","v":0},{"$f":"Produktionsanlæg!O492","v":0},{"$f":"Produktionsanlæg!P492","v":0},{"$f":"Produktionsanlæg!Q492","v":0},{"$f":"Produktionsanlæg!R492","v":0},{"$f":"Produktionsanlæg!S492","v":0},{"$f":"Produktionsanlæg!T492","v":0},{"$f":"Produktionsanlæg!U492","v":0},{"$f":"Produktionsanlæg!V492","v":0},{"$f":"Produktionsanlæg!W492","v":0},{"$f":"Produktionsanlæg!X492","v":0},{"$f":"Produktionsanlæg!Y492","v":0},{"$f":"IF(COUNTIF(D492:Y492,\"<>0\")<=1,IF(SUM(D492:Y492)=0,0,(IF(SUM(D492:Y492)>0,IF(SUM(D492:Y492)<400,(1.2675*45967*SUM(D492:Y492)^(-0.4664)),(IF(SUM(D492:Y492)<2000,(39128*SUM(D492:Y492)^(-0.37661)),IF(SUM(D492:Y492)<5000,18893*SUM(D492:Y492)^(-0.28083),IF(SUM(D492:Y492)<100000,29680*SUM(D492:Y492)^(-0.24475),1773.1))))*100/115)*SUM(D492:Y492)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D492:Y492)),$A$571)","v":0},{"$f":"D492*$Z492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA492:AV492)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA492","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB492","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC492","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD492","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE492","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF492","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG492","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH492","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI492","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ492","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK492","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL492","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM492","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN492","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO492","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP492","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ492","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR492","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS492","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT492","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU492","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV492","v":0},{"$f":"SUM(D492:Y492)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D493","v":0},{"$f":"Produktionsanlæg!E493","v":0},{"$f":"Produktionsanlæg!F493","v":0},{"$f":"Produktionsanlæg!G493","v":0},{"$f":"Produktionsanlæg!H493","v":0},{"$f":"Produktionsanlæg!I493","v":0},{"$f":"Produktionsanlæg!J493","v":0},{"$f":"Produktionsanlæg!K493","v":0},{"$f":"Produktionsanlæg!L493","v":0},{"$f":"Produktionsanlæg!M493","v":0},{"$f":"Produktionsanlæg!N493","v":0},{"$f":"Produktionsanlæg!O493","v":0},{"$f":"Produktionsanlæg!P493","v":0},{"$f":"Produktionsanlæg!Q493","v":0},{"$f":"Produktionsanlæg!R493","v":0},{"$f":"Produktionsanlæg!S493","v":0},{"$f":"Produktionsanlæg!T493","v":0},{"$f":"Produktionsanlæg!U493","v":0},{"$f":"Produktionsanlæg!V493","v":0},{"$f":"Produktionsanlæg!W493","v":0},{"$f":"Produktionsanlæg!X493","v":0},{"$f":"Produktionsanlæg!Y493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D493:Y493,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 245","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D494","v":0},{"$f":"Produktionsanlæg!E494","v":0},{"$f":"Produktionsanlæg!F494","v":0},{"$f":"Produktionsanlæg!G494","v":0},{"$f":"Produktionsanlæg!H494","v":0},{"$f":"Produktionsanlæg!I494","v":0},{"$f":"Produktionsanlæg!J494","v":0},{"$f":"Produktionsanlæg!K494","v":0},{"$f":"Produktionsanlæg!L494","v":0},{"$f":"Produktionsanlæg!M494","v":0},{"$f":"Produktionsanlæg!N494","v":0},{"$f":"Produktionsanlæg!O494","v":0},{"$f":"Produktionsanlæg!P494","v":0},{"$f":"Produktionsanlæg!Q494","v":0},{"$f":"Produktionsanlæg!R494","v":0},{"$f":"Produktionsanlæg!S494","v":0},{"$f":"Produktionsanlæg!T494","v":0},{"$f":"Produktionsanlæg!U494","v":0},{"$f":"Produktionsanlæg!V494","v":0},{"$f":"Produktionsanlæg!W494","v":0},{"$f":"Produktionsanlæg!X494","v":0},{"$f":"Produktionsanlæg!Y494","v":0},{"$f":"IF(COUNTIF(D494:Y494,\"<>0\")<=1,IF(SUM(D494:Y494)=0,0,(IF(SUM(D494:Y494)>0,IF(SUM(D494:Y494)<400,(1.2675*45967*SUM(D494:Y494)^(-0.4664)),(IF(SUM(D494:Y494)<2000,(39128*SUM(D494:Y494)^(-0.37661)),IF(SUM(D494:Y494)<5000,18893*SUM(D494:Y494)^(-0.28083),IF(SUM(D494:Y494)<100000,29680*SUM(D494:Y494)^(-0.24475),1773.1))))*100/115)*SUM(D494:Y494)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D494:Y494)),$A$571)","v":0},{"$f":"D494*$Z494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA494:AV494)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA494","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB494","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC494","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD494","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE494","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF494","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG494","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH494","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI494","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ494","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK494","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL494","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM494","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN494","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO494","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP494","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ494","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR494","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS494","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT494","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU494","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV494","v":0},{"$f":"SUM(D494:Y494)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D495","v":0},{"$f":"Produktionsanlæg!E495","v":0},{"$f":"Produktionsanlæg!F495","v":0},{"$f":"Produktionsanlæg!G495","v":0},{"$f":"Produktionsanlæg!H495","v":0},{"$f":"Produktionsanlæg!I495","v":0},{"$f":"Produktionsanlæg!J495","v":0},{"$f":"Produktionsanlæg!K495","v":0},{"$f":"Produktionsanlæg!L495","v":0},{"$f":"Produktionsanlæg!M495","v":0},{"$f":"Produktionsanlæg!N495","v":0},{"$f":"Produktionsanlæg!O495","v":0},{"$f":"Produktionsanlæg!P495","v":0},{"$f":"Produktionsanlæg!Q495","v":0},{"$f":"Produktionsanlæg!R495","v":0},{"$f":"Produktionsanlæg!S495","v":0},{"$f":"Produktionsanlæg!T495","v":0},{"$f":"Produktionsanlæg!U495","v":0},{"$f":"Produktionsanlæg!V495","v":0},{"$f":"Produktionsanlæg!W495","v":0},{"$f":"Produktionsanlæg!X495","v":0},{"$f":"Produktionsanlæg!Y495","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D495:Y495,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 246","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D496","v":0},{"$f":"Produktionsanlæg!E496","v":0},{"$f":"Produktionsanlæg!F496","v":0},{"$f":"Produktionsanlæg!G496","v":0},{"$f":"Produktionsanlæg!H496","v":0},{"$f":"Produktionsanlæg!I496","v":0},{"$f":"Produktionsanlæg!J496","v":0},{"$f":"Produktionsanlæg!K496","v":0},{"$f":"Produktionsanlæg!L496","v":0},{"$f":"Produktionsanlæg!M496","v":0},{"$f":"Produktionsanlæg!N496","v":0},{"$f":"Produktionsanlæg!O496","v":0},{"$f":"Produktionsanlæg!P496","v":0},{"$f":"Produktionsanlæg!Q496","v":0},{"$f":"Produktionsanlæg!R496","v":0},{"$f":"Produktionsanlæg!S496","v":0},{"$f":"Produktionsanlæg!T496","v":0},{"$f":"Produktionsanlæg!U496","v":0},{"$f":"Produktionsanlæg!V496","v":0},{"$f":"Produktionsanlæg!W496","v":0},{"$f":"Produktionsanlæg!X496","v":0},{"$f":"Produktionsanlæg!Y496","v":0},{"$f":"IF(COUNTIF(D496:Y496,\"<>0\")<=1,IF(SUM(D496:Y496)=0,0,(IF(SUM(D496:Y496)>0,IF(SUM(D496:Y496)<400,(1.2675*45967*SUM(D496:Y496)^(-0.4664)),(IF(SUM(D496:Y496)<2000,(39128*SUM(D496:Y496)^(-0.37661)),IF(SUM(D496:Y496)<5000,18893*SUM(D496:Y496)^(-0.28083),IF(SUM(D496:Y496)<100000,29680*SUM(D496:Y496)^(-0.24475),1773.1))))*100/115)*SUM(D496:Y496)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D496:Y496)),$A$571)","v":0},{"$f":"D496*$Z496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA496:AV496)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA496","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB496","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC496","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD496","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE496","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF496","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG496","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH496","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI496","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ496","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK496","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL496","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM496","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN496","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO496","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP496","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ496","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR496","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS496","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT496","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU496","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV496","v":0},{"$f":"SUM(D496:Y496)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D497","v":0},{"$f":"Produktionsanlæg!E497","v":0},{"$f":"Produktionsanlæg!F497","v":0},{"$f":"Produktionsanlæg!G497","v":0},{"$f":"Produktionsanlæg!H497","v":0},{"$f":"Produktionsanlæg!I497","v":0},{"$f":"Produktionsanlæg!J497","v":0},{"$f":"Produktionsanlæg!K497","v":0},{"$f":"Produktionsanlæg!L497","v":0},{"$f":"Produktionsanlæg!M497","v":0},{"$f":"Produktionsanlæg!N497","v":0},{"$f":"Produktionsanlæg!O497","v":0},{"$f":"Produktionsanlæg!P497","v":0},{"$f":"Produktionsanlæg!Q497","v":0},{"$f":"Produktionsanlæg!R497","v":0},{"$f":"Produktionsanlæg!S497","v":0},{"$f":"Produktionsanlæg!T497","v":0},{"$f":"Produktionsanlæg!U497","v":0},{"$f":"Produktionsanlæg!V497","v":0},{"$f":"Produktionsanlæg!W497","v":0},{"$f":"Produktionsanlæg!X497","v":0},{"$f":"Produktionsanlæg!Y497","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D497:Y497,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 247","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D498","v":0},{"$f":"Produktionsanlæg!E498","v":0},{"$f":"Produktionsanlæg!F498","v":0},{"$f":"Produktionsanlæg!G498","v":0},{"$f":"Produktionsanlæg!H498","v":0},{"$f":"Produktionsanlæg!I498","v":0},{"$f":"Produktionsanlæg!J498","v":0},{"$f":"Produktionsanlæg!K498","v":0},{"$f":"Produktionsanlæg!L498","v":0},{"$f":"Produktionsanlæg!M498","v":0},{"$f":"Produktionsanlæg!N498","v":0},{"$f":"Produktionsanlæg!O498","v":0},{"$f":"Produktionsanlæg!P498","v":0},{"$f":"Produktionsanlæg!Q498","v":0},{"$f":"Produktionsanlæg!R498","v":0},{"$f":"Produktionsanlæg!S498","v":0},{"$f":"Produktionsanlæg!T498","v":0},{"$f":"Produktionsanlæg!U498","v":0},{"$f":"Produktionsanlæg!V498","v":0},{"$f":"Produktionsanlæg!W498","v":0},{"$f":"Produktionsanlæg!X498","v":0},{"$f":"Produktionsanlæg!Y498","v":0},{"$f":"IF(COUNTIF(D498:Y498,\"<>0\")<=1,IF(SUM(D498:Y498)=0,0,(IF(SUM(D498:Y498)>0,IF(SUM(D498:Y498)<400,(1.2675*45967*SUM(D498:Y498)^(-0.4664)),(IF(SUM(D498:Y498)<2000,(39128*SUM(D498:Y498)^(-0.37661)),IF(SUM(D498:Y498)<5000,18893*SUM(D498:Y498)^(-0.28083),IF(SUM(D498:Y498)<100000,29680*SUM(D498:Y498)^(-0.24475),1773.1))))*100/115)*SUM(D498:Y498)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D498:Y498)),$A$571)","v":0},{"$f":"D498*$Z498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA498:AV498)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA498","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB498","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC498","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD498","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE498","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF498","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG498","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH498","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI498","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ498","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK498","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL498","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM498","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN498","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO498","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP498","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ498","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR498","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS498","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT498","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU498","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV498","v":0},{"$f":"SUM(D498:Y498)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D499","v":0},{"$f":"Produktionsanlæg!E499","v":0},{"$f":"Produktionsanlæg!F499","v":0},{"$f":"Produktionsanlæg!G499","v":0},{"$f":"Produktionsanlæg!H499","v":0},{"$f":"Produktionsanlæg!I499","v":0},{"$f":"Produktionsanlæg!J499","v":0},{"$f":"Produktionsanlæg!K499","v":0},{"$f":"Produktionsanlæg!L499","v":0},{"$f":"Produktionsanlæg!M499","v":0},{"$f":"Produktionsanlæg!N499","v":0},{"$f":"Produktionsanlæg!O499","v":0},{"$f":"Produktionsanlæg!P499","v":0},{"$f":"Produktionsanlæg!Q499","v":0},{"$f":"Produktionsanlæg!R499","v":0},{"$f":"Produktionsanlæg!S499","v":0},{"$f":"Produktionsanlæg!T499","v":0},{"$f":"Produktionsanlæg!U499","v":0},{"$f":"Produktionsanlæg!V499","v":0},{"$f":"Produktionsanlæg!W499","v":0},{"$f":"Produktionsanlæg!X499","v":0},{"$f":"Produktionsanlæg!Y499","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D499:Y499,\"<>0\")","v":0}]
["Mindre renseanlæg < 5.000 PE uden mulighed for opdeling - 248","PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D500","v":0},{"$f":"Produktionsanlæg!E500","v":0},{"$f":"Produktionsanlæg!F500","v":0},{"$f":"Produktionsanlæg!G500","v":0},{"$f":"Produktionsanlæg!H500","v":0},{"$f":"Produktionsanlæg!I500","v":0},{"$f":"Produktionsanlæg!J500","v":0},{"$f":"Produktionsanlæg!K500","v":0},{"$f":"Produktionsanlæg!L500","v":0},{"$f":"Produktionsanlæg!M500","v":0},{"$f":"Produktionsanlæg!N500","v":0},{"$f":"Produktionsanlæg!O500","v":0},{"$f":"Produktionsanlæg!P500","v":0},{"$f":"Produktionsanlæg!Q500","v":0},{"$f":"Produktionsanlæg!R500","v":0},{"$f":"Produktionsanlæg!S500","v":0},{"$f":"Produktionsanlæg!T500","v":0},{"$f":"Produktionsanlæg!U500","v":0},{"$f":"Produktionsanlæg!V500","v":0},{"$f":"Produktionsanlæg!W500","v":0},{"$f":"Produktionsanlæg!X500","v":0},{"$f":"Produktionsanlæg!Y500","v":0},{"$f":"IF(COUNTIF(D500:Y500,\"<>0\")<=1,IF(SUM(D500:Y500)=0,0,(IF(SUM(D500:Y500)>0,IF(SUM(D500:Y500)<400,(1.2675*45967*SUM(D500:Y500)^(-0.4664)),(IF(SUM(D500:Y500)<2000,(39128*SUM(D500:Y500)^(-0.37661)),IF(SUM(D500:Y500)<5000,18893*SUM(D500:Y500)^(-0.28083),IF(SUM(D500:Y500)<100000,29680*SUM(D500:Y500)^(-0.24475),1773.1))))*100/115)*SUM(D500:Y500)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D500:Y500)),$A$571)","v":0},{"$f":"D500*$Z500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA500:AV500)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA500","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB500","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC500","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD500","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE500","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF500","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG500","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH500","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI500","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ500","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK500","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL500","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM500","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN500","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO500","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP500","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ500","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR500","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS500","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT500","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU500","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV500","v":0},{"$f":"SUM(D500:Y500)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D501","v":0},{"$f":"Produktionsanlæg!E501","v":0},{"$f":"Produktionsanlæg!F501","v":0},{"$f":"Produktionsanlæg!G501","v":0},{"$f":"Produktionsanlæg!H501","v":0},{"$f":"Produktionsanlæg!I501","v":0},{"$f":"Produktionsanlæg!J501","v":0},{"$f":"Produktionsanlæg!K501","v":0},{"$f":"Produktionsanlæg!L501","v":0},{"$f":"Produktionsanlæg!M501","v":0},{"$f":"Produktionsanlæg!N501","v":0},{"$f":"Produktionsanlæg!O501","v":0},{"$f":"Produktionsanlæg!P501","v":0},{"$f":"Produktionsanlæg!Q501","v":0},{"$f":"Produktionsanlæg!R501","v":0},{"$f":"Produktionsanlæg!S501","v":0},{"$f":"Produktionsanlæg!T501","v":0},{"$f":"Produktionsanlæg!U501","v":0},{"$f":"Produktionsanlæg!V501","v":0},{"$f":"Produktionsanlæg!W501","v":0},{"$f":"Produktionsanlæg!X501","v":0},{"$f":"Produktionsanlæg!Y501","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D501:Y501,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D510","v":0},{"$f":"Produktionsanlæg!E510","v":0},{"$f":"Produktionsanlæg!F510","v":0},{"$f":"Produktionsanlæg!G510","v":0},{"$f":"Produktionsanlæg!H510","v":0},{"$f":"Produktionsanlæg!I510","v":0},{"$f":"Produktionsanlæg!J510","v":0},{"$f":"Produktionsanlæg!K510","v":0},{"$f":"Produktionsanlæg!L510","v":0},{"$f":"Produktionsanlæg!M510","v":0},{"$f":"Produktionsanlæg!N510","v":0},{"$f":"Produktionsanlæg!O510","v":0},{"$f":"Produktionsanlæg!P510","v":0},{"$f":"Produktionsanlæg!Q510","v":0},{"$f":"Produktionsanlæg!R510","v":0},{"$f":"Produktionsanlæg!S510","v":0},{"$f":"Produktionsanlæg!T510","v":57000},{"$f":"Produktionsanlæg!U510","v":0},{"$f":"Produktionsanlæg!V510","v":0},{"$f":"Produktionsanlæg!W510","v":0},{"$f":"Produktionsanlæg!X510","v":0},{"$f":"Produktionsanlæg!Y510","v":0},{"$f":"IF(COUNTIF(D510:Y510,\"<>0\")<=1,IF(SUM(D510:Y510)=0,0,(IF(SUM(D510:Y510)>0,IF(SUM(D510:Y510)<400,(1.2675*45967*SUM(D510:Y510)^(-0.4664)),(IF(SUM(D510:Y510)<2000,(39128*SUM(D510:Y510)^(-0.37661)),IF(SUM(D510:Y510)<5000,18893*SUM(D510:Y510)^(-0.28083),IF(SUM(D510:Y510)<100000,29680*SUM(D510:Y510)^(-0.24475),1773.1))))*100/115)*SUM(D510:Y510)*0.061,0)*1.15*1.06*0.02)/SUM(D510:Y510)),$A$571)","v":2.6310507282127475},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149969.8915081266,0,0,0,0,0,{"$f":"+SUM(AA510:AV510)","v":149969.8915081266},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA510","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB510","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC510","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD510","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE510","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF510","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG510","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH510","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI510","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ510","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK510","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL510","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM510","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN510","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO510","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP510","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ510","v":140266.52930677196},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR510","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS510","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT510","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU510","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV510","v":0},57000]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D513","v":0},{"$f":"Produktionsanlæg!E513","v":0},{"$f":"Produktionsanlæg!F513","v":0},{"$f":"Produktionsanlæg!G513","v":0},{"$f":"Produktionsanlæg!H513","v":0},{"$f":"Produktionsanlæg!I513","v":0},{"$f":"Produktionsanlæg!J513","v":0},{"$f":"Produktionsanlæg!K513","v":0},{"$f":"Produktionsanlæg!L513","v":0},{"$f":"Produktionsanlæg!M513","v":0},{"$f":"Produktionsanlæg!N513","v":0},{"$f":"Produktionsanlæg!O513","v":0},{"$f":"Produktionsanlæg!P513","v":0},{"$f":"Produktionsanlæg!Q513","v":0},{"$f":"Produktionsanlæg!R513","v":0},{"$f":"Produktionsanlæg!S513","v":0},{"$f":"Produktionsanlæg!T513","v":57000},{"$f":"Produktionsanlæg!U513","v":0},{"$f":"Produktionsanlæg!V513","v":0},{"$f":"Produktionsanlæg!W513","v":0},{"$f":"Produktionsanlæg!X513","v":0},{"$f":"Produktionsanlæg!Y513","v":0},{"$f":"IF(COUNTIF(D513:Y513,\"<>0\")<=1,IF(SUM(D513:Y513)=0,0,(IF(SUM(D513:Y513)>0,IF(SUM(D513:Y513)<400,(1.2675*45967*SUM(D513:Y513)^(-0.4664)),(IF(SUM(D513:Y513)<2000,(39128*SUM(D513:Y513)^(-0.37661)),IF(SUM(D513:Y513)<5000,18893*SUM(D513:Y513)^(-0.28083),IF(SUM(D513:Y513)<100000,29680*SUM(D513:Y513)^(-0.24475),1773.1))))*100/115)*SUM(D513:Y513)*0.0173,0)*1.15*1.06*0.43)/SUM(D513:Y513)),$A$571)","v":16.042939645225104},{"$f":"D513*$Z513","v":0},0,{"$f":"F513*$Z513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,914447.55977783096,0,0,0,0,0,{"$f":"+SUM(AA513:AV513)","v":914447.55977783096},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA513","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB513","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC513","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD513","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE513","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF513","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG513","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH513","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI513","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ513","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK513","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL513","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM513","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN513","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO513","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP513","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ513","v":855280.9110762924},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR513","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS513","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT513","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU513","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV513","v":0},57000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D520","v":0},{"$f":"Produktionsanlæg!E520","v":0},{"$f":"Produktionsanlæg!F520","v":0},{"$f":"Produktionsanlæg!G520","v":0},{"$f":"Produktionsanlæg!H520","v":0},{"$f":"Produktionsanlæg!I520","v":0},{"$f":"Produktionsanlæg!J520","v":0},{"$f":"Produktionsanlæg!K520","v":0},{"$f":"Produktionsanlæg!L520","v":0},{"$f":"Produktionsanlæg!M520","v":0},{"$f":"Produktionsanlæg!N520","v":0},{"$f":"Produktionsanlæg!O520","v":0},{"$f":"Produktionsanlæg!P520","v":0},{"$f":"Produktionsanlæg!Q520","v":0},{"$f":"Produktionsanlæg!R520","v":0},{"$f":"Produktionsanlæg!S520","v":0},{"$f":"Produktionsanlæg!T520","v":0},{"$f":"Produktionsanlæg!U520","v":0},{"$f":"Produktionsanlæg!V520","v":0},{"$f":"Produktionsanlæg!W520","v":0},{"$f":"Produktionsanlæg!X520","v":0},{"$f":"Produktionsanlæg!Y520","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D520:Y520,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D526","v":0},{"$f":"Produktionsanlæg!E526","v":0},{"$f":"Produktionsanlæg!F526","v":0},{"$f":"Produktionsanlæg!G526","v":0},{"$f":"Produktionsanlæg!H526","v":0},{"$f":"Produktionsanlæg!I526","v":0},{"$f":"Produktionsanlæg!J526","v":0},{"$f":"Produktionsanlæg!K526","v":0},{"$f":"Produktionsanlæg!L526","v":0},{"$f":"Produktionsanlæg!M526","v":0},{"$f":"Produktionsanlæg!N526","v":0},{"$f":"Produktionsanlæg!O526","v":0},{"$f":"Produktionsanlæg!P526","v":0},{"$f":"Produktionsanlæg!Q526","v":0},{"$f":"Produktionsanlæg!R526","v":0},{"$f":"Produktionsanlæg!S526","v":0},{"$f":"Produktionsanlæg!T526","v":57000},{"$f":"Produktionsanlæg!U526","v":0},{"$f":"Produktionsanlæg!V526","v":0},{"$f":"Produktionsanlæg!W526","v":0},{"$f":"Produktionsanlæg!X526","v":0},{"$f":"Produktionsanlæg!Y526","v":0},{"$f":"IF(COUNTIF(D526:Y526,\"<>0\")<=1,IF(SUM(D526:Y526)=0,0,(IF(SUM(D526:Y526)>0,IF(SUM(D526:Y526)<400,(1.2675*45967*SUM(D526:Y526)^(-0.4664)),(IF(SUM(D526:Y526)<2000,(39128*SUM(D526:Y526)^(-0.37661)),IF(SUM(D526:Y526)<5000,18893*SUM(D526:Y526)^(-0.28083),IF(SUM(D526:Y526)<100000,29680*SUM(D526:Y526)^(-0.24475),1773.1))))*100/115)*SUM(D526:Y526)*(IF(SUM(D518:Y518)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D526:Y526)),$A$571)","v":31.971579545699981},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1822380.034104899,0,0,0,0,0,1822380.034104899,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA526","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB526","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC526","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD526","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE526","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF526","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG526","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH526","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI526","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ526","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK526","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL526","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM526","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN526","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO526","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP526","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ526","v":1704468.2762072906},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR526","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS526","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT526","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU526","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV526","v":0},57000]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW532:AW555)","v":35328972.802816063},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D538","v":0},{"$f":"Produktionsanlæg!E538","v":0},{"$f":"Produktionsanlæg!F538","v":0},{"$f":"Produktionsanlæg!G538","v":0},{"$f":"Produktionsanlæg!H538","v":0},{"$f":"Produktionsanlæg!I538","v":0},{"$f":"Produktionsanlæg!J538","v":0},{"$f":"Produktionsanlæg!K538","v":0},{"$f":"Produktionsanlæg!L538","v":57000},{"$f":"Produktionsanlæg!M538","v":0},{"$f":"Produktionsanlæg!N538","v":0},{"$f":"Produktionsanlæg!O538","v":0},{"$f":"Produktionsanlæg!P538","v":0},{"$f":"Produktionsanlæg!Q538","v":0},{"$f":"Produktionsanlæg!R538","v":0},{"$f":"Produktionsanlæg!S538","v":0},{"$f":"Produktionsanlæg!T538","v":0},{"$f":"Produktionsanlæg!U538","v":0},{"$f":"Produktionsanlæg!V538","v":0},{"$f":"Produktionsanlæg!W538","v":0},{"$f":"Produktionsanlæg!X538","v":0},{"$f":"Produktionsanlæg!Y538","v":0},{"$f":"IF(COUNTIF(D538:Y538,\"<>0\")<=1,IF(SUM(D538:Y538)=0,0,(IF(SUM(D538:Y538)>0,IF(SUM(D538:Y538)<400,(1.2675*45967*SUM(D538:Y538)^(-0.4664)),(IF(SUM(D538:Y538)<2000,(39128*SUM(D538:Y538)^(-0.37661)),IF(SUM(D538:Y538)<5000,18893*SUM(D538:Y538)^(-0.28083),IF(SUM(D538:Y538)<100000,29680*SUM(D538:Y538)^(-0.24475),1773.1))))*100/115)*SUM(D538:Y538)*0.1638,0)*1.15*1.06*0.4)/SUM(D538:Y538)),$A$571)","v":141.30036369876987},{"$f":"D538*$Z538","v":0},0,{"$f":"F538*$Z538","v":0},0,0,0,0,0,8054120.7308298824,0,0,0,0,0,0,0,0,0,0,0,0,0,8054120.7308298824,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA538","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB538","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC538","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD538","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE538","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF538","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG538","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH538","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI538","v":3795669.8004263127},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ538","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK538","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL538","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM538","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN538","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO538","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP538","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ538","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR538","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS538","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT538","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU538","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV538","v":0},57000]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D541","v":0},{"$f":"Produktionsanlæg!E541","v":0},{"$f":"Produktionsanlæg!F541","v":0},{"$f":"Produktionsanlæg!G541","v":0},{"$f":"Produktionsanlæg!H541","v":0},{"$f":"Produktionsanlæg!I541","v":0},{"$f":"Produktionsanlæg!J541","v":0},{"$f":"Produktionsanlæg!K541","v":0},{"$f":"Produktionsanlæg!L541","v":0},{"$f":"Produktionsanlæg!M541","v":0},{"$f":"Produktionsanlæg!N541","v":0},{"$f":"Produktionsanlæg!O541","v":0},{"$f":"Produktionsanlæg!P541","v":0},{"$f":"Produktionsanlæg!Q541","v":0},{"$f":"Produktionsanlæg!R541","v":0},{"$f":"Produktionsanlæg!S541","v":0},{"$f":"Produktionsanlæg!T541","v":0},{"$f":"Produktionsanlæg!U541","v":0},{"$f":"Produktionsanlæg!V541","v":0},{"$f":"Produktionsanlæg!W541","v":0},{"$f":"Produktionsanlæg!X541","v":0},{"$f":"Produktionsanlæg!Y541","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D541:Y541,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D548","v":0},{"$f":"Produktionsanlæg!E548","v":0},{"$f":"Produktionsanlæg!F548","v":0},{"$f":"Produktionsanlæg!G548","v":0},{"$f":"Produktionsanlæg!H548","v":0},{"$f":"Produktionsanlæg!I548","v":0},{"$f":"Produktionsanlæg!J548","v":0},{"$f":"Produktionsanlæg!K548","v":0},{"$f":"Produktionsanlæg!L548","v":0},{"$f":"Produktionsanlæg!M548","v":0},{"$f":"Produktionsanlæg!N548","v":0},{"$f":"Produktionsanlæg!O548","v":0},{"$f":"Produktionsanlæg!P548","v":0},{"$f":"Produktionsanlæg!Q548","v":0},{"$f":"Produktionsanlæg!R548","v":0},{"$f":"Produktionsanlæg!S548","v":0},{"$f":"Produktionsanlæg!T548","v":0},{"$f":"Produktionsanlæg!U548","v":0},{"$f":"Produktionsanlæg!V548","v":0},{"$f":"Produktionsanlæg!W548","v":0},{"$f":"Produktionsanlæg!X548","v":0},{"$f":"Produktionsanlæg!Y548","v":0},{"$f":"IF(COUNTIF(D548:Y548,\"<>0\")<=1,IF(SUM(D548:Y548)=0,0,(IF(SUM(D548:Y548)>0,IF(SUM(D548:Y548)<400,(1.2675*45967*SUM(D548:Y548)^(-0.4664)),(IF(SUM(D548:Y548)<2000,(39128*SUM(D548:Y548)^(-0.37661)),IF(SUM(D548:Y548)<5000,18893*SUM(D548:Y548)^(-0.28083),IF(SUM(D548:Y548)<100000,29680*SUM(D548:Y548)^(-0.24475),1773.1))))*100/115)*SUM(D548:Y548)*(IF(SUM(D536:Y536)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D548:Y548)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA548","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB548","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC548","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD548","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE548","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF548","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG548","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH548","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI548","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ548","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK548","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL548","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM548","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN548","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO548","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP548","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ548","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR548","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS548","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT548","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU548","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV548","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D557","v":0},{"$f":"Produktionsanlæg!E557","v":0},{"$f":"Produktionsanlæg!F557","v":0},{"$f":"Produktionsanlæg!G557","v":0},{"$f":"Produktionsanlæg!H557","v":0},{"$f":"Produktionsanlæg!I557","v":0},{"$f":"Produktionsanlæg!J557","v":0},{"$f":"Produktionsanlæg!K557","v":0},{"$f":"Produktionsanlæg!L557","v":0},{"$f":"Produktionsanlæg!M557","v":0},{"$f":"Produktionsanlæg!N557","v":0},{"$f":"Produktionsanlæg!O557","v":0},{"$f":"Produktionsanlæg!P557","v":0},{"$f":"Produktionsanlæg!Q557","v":0},{"$f":"Produktionsanlæg!R557","v":0},{"$f":"Produktionsanlæg!S557","v":0},{"$f":"Produktionsanlæg!T557","v":0},{"$f":"Produktionsanlæg!U557","v":0},{"$f":"Produktionsanlæg!V557","v":0},{"$f":"Produktionsanlæg!W557","v":0},{"$f":"Produktionsanlæg!X557","v":0},{"$f":"Produktionsanlæg!Y557","v":0},{"$f":"IF(COUNTIF(D557:Y557,\"<>0\")<=1,IF(SUM(D557:Y557)=0,0,(IF(SUM(D557:Y557)>0,IF(SUM(D557:Y557)<400,(1.2675*45967*SUM(D557:Y557)^(-0.4664)),(IF(SUM(D557:Y557)<2000,(39128*SUM(D557:Y557)^(-0.37661)),IF(SUM(D557:Y557)<5000,18893*SUM(D557:Y557)^(-0.28083),IF(SUM(D557:Y557)<100000,29680*SUM(D557:Y557)^(-0.24475),1773.1))))*100/115)*SUM(D557:Y557)*(IF(SUM(D536:Y536)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D557:Y557)),$A$571)","v":0},{"$f":"D557*$Z557","v":0},{"$f":"E557*$Z557","v":0},{"$f":"F557*$Z557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA557:AV557)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA557","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB557","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC557","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD557","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE557","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF557","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG557","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH557","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI557","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ557","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK557","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL557","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM557","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN557","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO557","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP557","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ557","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR557","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS557","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT557","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU557","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV557","v":0},0]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D559","v":0},{"$f":"Produktionsanlæg!E559","v":0},{"$f":"Produktionsanlæg!F559","v":0},{"$f":"Produktionsanlæg!G559","v":0},{"$f":"Produktionsanlæg!H559","v":0},{"$f":"Produktionsanlæg!I559","v":0},{"$f":"Produktionsanlæg!J559","v":0},{"$f":"Produktionsanlæg!K559","v":0},{"$f":"Produktionsanlæg!L559","v":0},{"$f":"Produktionsanlæg!M559","v":0},{"$f":"Produktionsanlæg!N559","v":0},{"$f":"Produktionsanlæg!O559","v":0},{"$f":"Produktionsanlæg!P559","v":0},{"$f":"Produktionsanlæg!Q559","v":0},{"$f":"Produktionsanlæg!R559","v":0},{"$f":"Produktionsanlæg!S559","v":0},{"$f":"Produktionsanlæg!T559","v":0},{"$f":"Produktionsanlæg!U559","v":0},{"$f":"Produktionsanlæg!V559","v":0},{"$f":"Produktionsanlæg!W559","v":0},{"$f":"Produktionsanlæg!X559","v":0},{"$f":"Produktionsanlæg!Y559","v":0},{"$f":"IF(COUNTIF(D559:Y559,\"<>0\")<=1,IF(SUM(D559:Y559)=0,0,(IF(SUM(D559:Y559)>0,IF(SUM(D559:Y559)<400,(1.2675*45967*SUM(D559:Y559)^(-0.4664)),(IF(SUM(D559:Y559)<2000,(39128*SUM(D559:Y559)^(-0.37661)),IF(SUM(D559:Y559)<5000,18893*SUM(D559:Y559)^(-0.28083),IF(SUM(D559:Y559)<100000,29680*SUM(D559:Y559)^(-0.24475),1773.1))))*100/115)*SUM(D559:Y559)*(IF(SUM(D538:Y538)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D559:Y559)),$A$571)","v":0},{"$f":"D559*$Z559","v":0},0,{"$f":"F559*$Z559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA559:AV559)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA559","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB559","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC559","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD559","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE559","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF559","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG559","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH559","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI559","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ559","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK559","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL559","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM559","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN559","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO559","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP559","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ559","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR559","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS559","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT559","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU559","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV559","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D566","v":0},{"$f":"Produktionsanlæg!E566","v":0},{"$f":"Produktionsanlæg!F566","v":0},{"$f":"Produktionsanlæg!G566","v":0},{"$f":"Produktionsanlæg!H566","v":0},{"$f":"Produktionsanlæg!I566","v":0},{"$f":"Produktionsanlæg!J566","v":0},{"$f":"Produktionsanlæg!K566","v":0},{"$f":"Produktionsanlæg!L566","v":0},{"$f":"Produktionsanlæg!M566","v":0},{"$f":"Produktionsanlæg!N566","v":0},{"$f":"Produktionsanlæg!O566","v":0},{"$f":"Produktionsanlæg!P566","v":0},{"$f":"Produktionsanlæg!Q566","v":0},{"$f":"Produktionsanlæg!R566","v":0},{"$f":"Produktionsanlæg!S566","v":0},{"$f":"Produktionsanlæg!T566","v":0},{"$f":"Produktionsanlæg!U566","v":0},{"$f":"Produktionsanlæg!V566","v":0},{"$f":"Produktionsanlæg!W566","v":0},{"$f":"Produktionsanlæg!X566","v":0},{"$f":"Produktionsanlæg!Y566","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D566:Y566,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D575","v":0},{"$f":"Produktionsanlæg!E575","v":0},{"$f":"Produktionsanlæg!F575","v":0},{"$f":"Produktionsanlæg!G575","v":0},{"$f":"Produktionsanlæg!H575","v":0},{"$f":"Produktionsanlæg!I575","v":0},{"$f":"Produktionsanlæg!J575","v":0},{"$f":"Produktionsanlæg!K575","v":0},{"$f":"Produktionsanlæg!L575","v":0},{"$f":"Produktionsanlæg!M575","v":0},{"$f":"Produktionsanlæg!N575","v":0},{"$f":"Produktionsanlæg!O575","v":0},{"$f":"Produktionsanlæg!P575","v":0},{"$f":"Produktionsanlæg!Q575","v":0},{"$f":"Produktionsanlæg!R575","v":0},{"$f":"Produktionsanlæg!S575","v":0},{"$f":"Produktionsanlæg!T575","v":0},{"$f":"Produktionsanlæg!U575","v":0},{"$f":"Produktionsanlæg!V575","v":0},{"$f":"Produktionsanlæg!W575","v":0},{"$f":"Produktionsanlæg!X575","v":0},{"$f":"Produktionsanlæg!Y575","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D575:Y575,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D578","v":0},{"$f":"Produktionsanlæg!E578","v":0},{"$f":"Produktionsanlæg!F578","v":0},{"$f":"Produktionsanlæg!G578","v":0},{"$f":"Produktionsanlæg!H578","v":0},{"$f":"Produktionsanlæg!I578","v":0},{"$f":"Produktionsanlæg!J578","v":0},{"$f":"Produktionsanlæg!K578","v":0},{"$f":"Produktionsanlæg!L578","v":0},{"$f":"Produktionsanlæg!M578","v":20000},{"$f":"Produktionsanlæg!N578","v":0},{"$f":"Produktionsanlæg!O578","v":0},{"$f":"Produktionsanlæg!P578","v":0},{"$f":"Produktionsanlæg!Q578","v":0},{"$f":"Produktionsanlæg!R578","v":0},{"$f":"Produktionsanlæg!S578","v":0},{"$f":"Produktionsanlæg!T578","v":0},{"$f":"Produktionsanlæg!U578","v":0},{"$f":"Produktionsanlæg!V578","v":0},{"$f":"Produktionsanlæg!W578","v":0},{"$f":"Produktionsanlæg!X578","v":0},{"$f":"Produktionsanlæg!Y578","v":0},{"$f":"IF(COUNTIF(D578:Y578,\"<>0\")<=1,IF(SUM(D578:Y578)=0,0,(IF(SUM(D578:Y578)>0,IF(SUM(D578:Y578)<400,(1.2675*45967*SUM(D578:Y578)^(-0.4664)),(IF(SUM(D578:Y578)<2000,(39128*SUM(D578:Y578)^(-0.37661)),IF(SUM(D578:Y578)<5000,18893*SUM(D578:Y578)^(-0.28083),IF(SUM(D578:Y578)<100000,29680*SUM(D578:Y578)^(-0.24475),1773.1))))*100/115)*SUM(D578:Y578)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D578:Y578)),$A$571)","v":26.515600255988176},0,0,0,0,0,0,0,0,0,530312.00511976355,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA578:AV578)","v":530312.00511976355},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA578","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB578","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC578","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD578","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE578","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF578","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG578","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH578","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI578","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ578","v":315097.53763761494},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK578","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL578","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM578","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN578","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO578","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP578","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ578","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR578","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS578","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT578","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU578","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV578","v":0},{"$f":"SUM(D578:Y578)","v":20000}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D583","v":0},{"$f":"Produktionsanlæg!E583","v":0},{"$f":"Produktionsanlæg!F583","v":0},{"$f":"Produktionsanlæg!G583","v":0},{"$f":"Produktionsanlæg!H583","v":0},{"$f":"Produktionsanlæg!I583","v":0},{"$f":"Produktionsanlæg!J583","v":0},{"$f":"Produktionsanlæg!K583","v":0},{"$f":"Produktionsanlæg!L583","v":0},{"$f":"Produktionsanlæg!M583","v":0},{"$f":"Produktionsanlæg!N583","v":0},{"$f":"Produktionsanlæg!O583","v":0},{"$f":"Produktionsanlæg!P583","v":0},{"$f":"Produktionsanlæg!Q583","v":0},{"$f":"Produktionsanlæg!R583","v":0},{"$f":"Produktionsanlæg!S583","v":0},{"$f":"Produktionsanlæg!T583","v":0},{"$f":"Produktionsanlæg!U583","v":0},{"$f":"Produktionsanlæg!V583","v":0},{"$f":"Produktionsanlæg!W583","v":0},{"$f":"Produktionsanlæg!X583","v":0},{"$f":"Produktionsanlæg!Y583","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D583:Y583,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D587","v":0},{"$f":"Produktionsanlæg!E587","v":0},{"$f":"Produktionsanlæg!F587","v":0},{"$f":"Produktionsanlæg!G587","v":0},{"$f":"Produktionsanlæg!H587","v":0},{"$f":"Produktionsanlæg!I587","v":0},{"$f":"Produktionsanlæg!J587","v":0},{"$f":"Produktionsanlæg!K587","v":0},{"$f":"Produktionsanlæg!L587","v":0},{"$f":"Produktionsanlæg!M587","v":0},{"$f":"Produktionsanlæg!N587","v":0},{"$f":"Produktionsanlæg!O587","v":0},{"$f":"Produktionsanlæg!P587","v":0},{"$f":"Produktionsanlæg!Q587","v":0},{"$f":"Produktionsanlæg!R587","v":0},{"$f":"Produktionsanlæg!S587","v":0},{"$f":"Produktionsanlæg!T587","v":0},{"$f":"Produktionsanlæg!U587","v":0},{"$f":"Produktionsanlæg!V587","v":0},{"$f":"Produktionsanlæg!W587","v":0},{"$f":"Produktionsanlæg!X587","v":0},{"$f":"Produktionsanlæg!Y587","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D587:Y587,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D594","v":0},{"$f":"Produktionsanlæg!E594","v":0},{"$f":"Produktionsanlæg!F594","v":0},{"$f":"Produktionsanlæg!G594","v":0},{"$f":"Produktionsanlæg!H594","v":0},{"$f":"Produktionsanlæg!I594","v":0},{"$f":"Produktionsanlæg!J594","v":0},{"$f":"Produktionsanlæg!K594","v":0},{"$f":"Produktionsanlæg!L594","v":0},{"$f":"Produktionsanlæg!M594","v":0},{"$f":"Produktionsanlæg!N594","v":0},{"$f":"Produktionsanlæg!O594","v":0},{"$f":"Produktionsanlæg!P594","v":0},{"$f":"Produktionsanlæg!Q594","v":0},{"$f":"Produktionsanlæg!R594","v":0},{"$f":"Produktionsanlæg!S594","v":0},{"$f":"Produktionsanlæg!T594","v":0},{"$f":"Produktionsanlæg!U594","v":0},{"$f":"Produktionsanlæg!V594","v":0},{"$f":"Produktionsanlæg!W594","v":0},{"$f":"Produktionsanlæg!X594","v":0},{"$f":"Produktionsanlæg!Y594","v":0},{"$f":"IF(COUNTIF(D594:Y594,\"<>0\")<=1,IF(SUM(D594:Y594)=0,0,(IF(SUM(D594:Y594)>0,IF(SUM(D594:Y594)<400,(1.2675*45967*SUM(D594:Y594)^(-0.4664)),(IF(SUM(D594:Y594)<2000,(39128*SUM(D594:Y594)^(-0.37661)),IF(SUM(D594:Y594)<5000,18893*SUM(D594:Y594)^(-0.28083),IF(SUM(D594:Y594)<100000,29680*SUM(D594:Y594)^(-0.24475),1773.1))))*100/115)*SUM(D594:Y594)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D594:Y594)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA594:AV594)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA594","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB594","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC594","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD594","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE594","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF594","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG594","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH594","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI594","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ594","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK594","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL594","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM594","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN594","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO594","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP594","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ594","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR594","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS594","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT594","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU594","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV594","v":0},{"$f":"SUM(D594:Y594)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D603","v":0},{"$f":"Produktionsanlæg!E603","v":0},{"$f":"Produktionsanlæg!F603","v":0},{"$f":"Produktionsanlæg!G603","v":0},{"$f":"Produktionsanlæg!H603","v":0},{"$f":"Produktionsanlæg!I603","v":0},{"$f":"Produktionsanlæg!J603","v":0},{"$f":"Produktionsanlæg!K603","v":0},{"$f":"Produktionsanlæg!L603","v":0},{"$f":"Produktionsanlæg!M603","v":0},{"$f":"Produktionsanlæg!N603","v":0},{"$f":"Produktionsanlæg!O603","v":0},{"$f":"Produktionsanlæg!P603","v":0},{"$f":"Produktionsanlæg!Q603","v":0},{"$f":"Produktionsanlæg!R603","v":0},{"$f":"Produktionsanlæg!S603","v":0},{"$f":"Produktionsanlæg!T603","v":0},{"$f":"Produktionsanlæg!U603","v":0},{"$f":"Produktionsanlæg!V603","v":0},{"$f":"Produktionsanlæg!W603","v":0},{"$f":"Produktionsanlæg!X603","v":0},{"$f":"Produktionsanlæg!Y603","v":0},{"$f":"IF(COUNTIF(D603:Y603,\"<>0\")<=1,IF(SUM(D603:Y603)=0,0,(IF(SUM(D603:Y603)>0,IF(SUM(D603:Y603)<400,(1.2675*45967*SUM(D603:Y603)^(-0.4664)),(IF(SUM(D603:Y603)<2000,(39128*SUM(D603:Y603)^(-0.37661)),IF(SUM(D603:Y603)<5000,18893*SUM(D603:Y603)^(-0.28083),IF(SUM(D603:Y603)<100000,29680*SUM(D603:Y603)^(-0.24475),1773.1))))*100/115)*SUM(D603:Y603)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D603:Y603)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA603:AV603)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA603","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB603","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC603","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD603","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE603","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF603","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG603","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH603","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI603","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ603","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK603","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL603","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM603","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN603","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO603","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP603","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ603","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR603","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS603","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT603","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU603","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV603","v":0},{"$f":"SUM(D603:Y603)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D607","v":0},{"$f":"Produktionsanlæg!E607","v":0},{"$f":"Produktionsanlæg!F607","v":0},{"$f":"Produktionsanlæg!G607","v":0},{"$f":"Produktionsanlæg!H607","v":0},{"$f":"Produktionsanlæg!I607","v":0},{"$f":"Produktionsanlæg!J607","v":0},{"$f":"Produktionsanlæg!K607","v":0},{"$f":"Produktionsanlæg!L607","v":0},{"$f":"Produktionsanlæg!M607","v":0},{"$f":"Produktionsanlæg!N607","v":0},{"$f":"Produktionsanlæg!O607","v":0},{"$f":"Produktionsanlæg!P607","v":0},{"$f":"Produktionsanlæg!Q607","v":0},{"$f":"Produktionsanlæg!R607","v":0},{"$f":"Produktionsanlæg!S607","v":0},{"$f":"Produktionsanlæg!T607","v":0},{"$f":"Produktionsanlæg!U607","v":0},{"$f":"Produktionsanlæg!V607","v":0},{"$f":"Produktionsanlæg!W607","v":0},{"$f":"Produktionsanlæg!X607","v":0},{"$f":"Produktionsanlæg!Y607","v":0},{"$f":"IF(COUNTIF(D607:Y607,\"<>0\")<=1,IF(SUM(D607:Y607)=0,0,(IF(SUM(D607:Y607)>0,IF(SUM(D607:Y607)<400,(1.2675*45967*SUM(D607:Y607)^(-0.4664)),(IF(SUM(D607:Y607)<2000,(39128*SUM(D607:Y607)^(-0.37661)),IF(SUM(D607:Y607)<5000,18893*SUM(D607:Y607)^(-0.28083),IF(SUM(D607:Y607)<100000,29680*SUM(D607:Y607)^(-0.24475),1773.1))))*100/115)*SUM(D607:Y607)*(IF(SUM(D603:Y603)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D607:Y607)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA607:AV607)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA607","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB607","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC607","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD607","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE607","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF607","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG607","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH607","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI607","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ607","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK607","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL607","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM607","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN607","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO607","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP607","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ607","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR607","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS607","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT607","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU607","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV607","v":0},{"$f":"SUM(D607:Y607)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D612","v":0},{"$f":"Produktionsanlæg!E612","v":0},{"$f":"Produktionsanlæg!F612","v":0},{"$f":"Produktionsanlæg!G612","v":0},{"$f":"Produktionsanlæg!H612","v":0},{"$f":"Produktionsanlæg!I612","v":0},{"$f":"Produktionsanlæg!J612","v":0},{"$f":"Produktionsanlæg!K612","v":0},{"$f":"Produktionsanlæg!L612","v":0},{"$f":"Produktionsanlæg!M612","v":0},{"$f":"Produktionsanlæg!N612","v":0},{"$f":"Produktionsanlæg!O612","v":0},{"$f":"Produktionsanlæg!P612","v":0},{"$f":"Produktionsanlæg!Q612","v":0},{"$f":"Produktionsanlæg!R612","v":0},{"$f":"Produktionsanlæg!S612","v":0},{"$f":"Produktionsanlæg!T612","v":0},{"$f":"Produktionsanlæg!U612","v":0},{"$f":"Produktionsanlæg!V612","v":0},{"$f":"Produktionsanlæg!W612","v":0},{"$f":"Produktionsanlæg!X612","v":0},{"$f":"Produktionsanlæg!Y612","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D612:Y612,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D621","v":0},{"$f":"Produktionsanlæg!E621","v":0},{"$f":"Produktionsanlæg!F621","v":0},{"$f":"Produktionsanlæg!G621","v":0},{"$f":"Produktionsanlæg!H621","v":0},{"$f":"Produktionsanlæg!I621","v":0},{"$f":"Produktionsanlæg!J621","v":0},{"$f":"Produktionsanlæg!K621","v":0},{"$f":"Produktionsanlæg!L621","v":0},{"$f":"Produktionsanlæg!M621","v":0},{"$f":"Produktionsanlæg!N621","v":0},{"$f":"Produktionsanlæg!O621","v":0},{"$f":"Produktionsanlæg!P621","v":0},{"$f":"Produktionsanlæg!Q621","v":0},{"$f":"Produktionsanlæg!R621","v":0},{"$f":"Produktionsanlæg!S621","v":0},{"$f":"Produktionsanlæg!T621","v":0},{"$f":"Produktionsanlæg!U621","v":0},{"$f":"Produktionsanlæg!V621","v":0},{"$f":"Produktionsanlæg!W621","v":20000},{"$f":"Produktionsanlæg!X621","v":0},{"$f":"Produktionsanlæg!Y621","v":0},{"$f":"IF(COUNTIF(D621:Y621,\"<>0\")<=1,IF(SUM(D621:Y621)=0,0,(IF(SUM(D621:Y621)>0,IF(SUM(D621:Y621)<400,(1.2675*45967*SUM(D621:Y621)^(-0.4664)),(IF(SUM(D621:Y621)<2000,(39128*SUM(D621:Y621)^(-0.37661)),IF(SUM(D621:Y621)<5000,18893*SUM(D621:Y621)^(-0.28083),IF(SUM(D621:Y621)<100000,29680*SUM(D621:Y621)^(-0.24475),1773.1))))*100/115)*SUM(D621:Y621)*(IF(SUM(D605:Y605)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D621:Y621)),$A$571)","v":101.6370964305203},{"$f":"D621*$Z621","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N621*$Z621","v":0},0,0,0,0,0,0,0,0,2032741.9286104061,{"$f":"X621*$Z621","v":0},{"$f":"Y621*$Z621","v":0},{"$f":"+SUM(AA621:AV621)","v":2032741.9286104061},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA621","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB621","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC621","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD621","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE621","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF621","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG621","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH621","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI621","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ621","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK621","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL621","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM621","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN621","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO621","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP621","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ621","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR621","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS621","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT621","v":2096083.3818501108},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU621","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV621","v":0},{"$f":"SUM(D621:Y621)","v":20000}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D622","v":0},{"$f":"Produktionsanlæg!E622","v":0},{"$f":"Produktionsanlæg!F622","v":0},{"$f":"Produktionsanlæg!G622","v":0},{"$f":"Produktionsanlæg!H622","v":0},{"$f":"Produktionsanlæg!I622","v":0},{"$f":"Produktionsanlæg!J622","v":0},{"$f":"Produktionsanlæg!K622","v":0},{"$f":"Produktionsanlæg!L622","v":0},{"$f":"Produktionsanlæg!M622","v":0},{"$f":"Produktionsanlæg!N622","v":0},{"$f":"Produktionsanlæg!O622","v":0},{"$f":"Produktionsanlæg!P622","v":0},{"$f":"Produktionsanlæg!Q622","v":0},{"$f":"Produktionsanlæg!R622","v":0},{"$f":"Produktionsanlæg!S622","v":0},{"$f":"Produktionsanlæg!T622","v":0},{"$f":"Produktionsanlæg!U622","v":0},{"$f":"Produktionsanlæg!V622","v":0},{"$f":"Produktionsanlæg!W622","v":20000},{"$f":"Produktionsanlæg!X622","v":0},{"$f":"Produktionsanlæg!Y622","v":0},{"$f":"IF(COUNTIF(D622:Y622,\"<>0\")<=1,IF(SUM(D622:Y622)=0,0,(IF(SUM(D622:Y622)>0,IF(SUM(D622:Y622)<400,(1.2675*45967*SUM(D622:Y622)^(-0.4664)),(IF(SUM(D622:Y622)<2000,(39128*SUM(D622:Y622)^(-0.37661)),IF(SUM(D622:Y622)<5000,18893*SUM(D622:Y622)^(-0.28083),IF(SUM(D622:Y622)<100000,29680*SUM(D622:Y622)^(-0.24475),1773.1))))*100/115)*SUM(D622:Y622)*(IF(SUM(D606:Y606)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D622:Y622)),$A$571)","v":8.6499656536613045},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,172999.31307322611,{"$f":"X622*$Z622","v":0},{"$f":"Y622*$Z622","v":0},{"$f":"+SUM(AA622:AV622)","v":172999.31307322611},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA622","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB622","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC622","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD622","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE622","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF622","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG622","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH622","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI622","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ622","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK622","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL622","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM622","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN622","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO622","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP622","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ622","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR622","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS622","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT622","v":178390.07505107331},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU622","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV622","v":0},{"$f":"SUM(D622:Y622)","v":20000}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D631","v":0},{"$f":"Produktionsanlæg!E631","v":0},{"$f":"Produktionsanlæg!F631","v":0},{"$f":"Produktionsanlæg!G631","v":0},{"$f":"Produktionsanlæg!H631","v":0},{"$f":"Produktionsanlæg!I631","v":0},{"$f":"Produktionsanlæg!J631","v":0},{"$f":"Produktionsanlæg!K631","v":0},{"$f":"Produktionsanlæg!L631","v":0},{"$f":"Produktionsanlæg!M631","v":0},{"$f":"Produktionsanlæg!N631","v":0},{"$f":"Produktionsanlæg!O631","v":0},{"$f":"Produktionsanlæg!P631","v":0},{"$f":"Produktionsanlæg!Q631","v":0},{"$f":"Produktionsanlæg!R631","v":0},{"$f":"Produktionsanlæg!S631","v":0},{"$f":"Produktionsanlæg!T631","v":0},{"$f":"Produktionsanlæg!U631","v":0},{"$f":"Produktionsanlæg!V631","v":0},{"$f":"Produktionsanlæg!W631","v":0},{"$f":"Produktionsanlæg!X631","v":0},{"$f":"Produktionsanlæg!Y631","v":0},{"$f":"IF(COUNTIF(D631:Y631,\"<>0\")<=1,IF(SUM(D631:Y631)=0,0,(IF(SUM(D631:Y631)>0,IF(SUM(D631:Y631)<400,(1.2675*45967*SUM(D631:Y631)^(-0.4664)),(IF(SUM(D631:Y631)<2000,(39128*SUM(D631:Y631)^(-0.37661)),IF(SUM(D631:Y631)<5000,18893*SUM(D631:Y631)^(-0.28083),IF(SUM(D631:Y631)<100000,29680*SUM(D631:Y631)^(-0.24475),1773.1))))*100/115)*SUM(D631:Y631)*(IF(SUM(D606:Y606)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D631:Y631)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA631:AV631)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA631","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB631","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC631","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD631","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE631","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF631","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG631","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH631","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI631","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ631","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK631","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL631","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM631","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN631","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO631","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP631","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ631","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR631","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS631","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT631","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU631","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV631","v":0},{"$f":"SUM(D631:Y631)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D638","v":0},{"$f":"Produktionsanlæg!E638","v":0},{"$f":"Produktionsanlæg!F638","v":0},{"$f":"Produktionsanlæg!G638","v":0},{"$f":"Produktionsanlæg!H638","v":0},{"$f":"Produktionsanlæg!I638","v":0},{"$f":"Produktionsanlæg!J638","v":0},{"$f":"Produktionsanlæg!K638","v":0},{"$f":"Produktionsanlæg!L638","v":0},{"$f":"Produktionsanlæg!M638","v":0},{"$f":"Produktionsanlæg!N638","v":0},{"$f":"Produktionsanlæg!O638","v":0},{"$f":"Produktionsanlæg!P638","v":0},{"$f":"Produktionsanlæg!Q638","v":0},{"$f":"Produktionsanlæg!R638","v":0},{"$f":"Produktionsanlæg!S638","v":0},{"$f":"Produktionsanlæg!T638","v":0},{"$f":"Produktionsanlæg!U638","v":0},{"$f":"Produktionsanlæg!V638","v":0},{"$f":"Produktionsanlæg!W638","v":0},{"$f":"Produktionsanlæg!X638","v":0},{"$f":"Produktionsanlæg!Y638","v":0},{"$f":"IF(COUNTIF(D638:Y638,\"<>0\")<=1,IF(SUM(D638:Y638)=0,0,(IF(SUM(D638:Y638)>0,IF(SUM(D638:Y638)<400,(1.2675*45967*SUM(D638:Y638)^(-0.4664)),(IF(SUM(D638:Y638)<2000,(39128*SUM(D638:Y638)^(-0.37661)),IF(SUM(D638:Y638)<5000,18893*SUM(D638:Y638)^(-0.28083),IF(SUM(D638:Y638)<100000,29680*SUM(D638:Y638)^(-0.24475),1773.1))))*100/115)*SUM(D638:Y638)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D638:Y638)),$A$571)","v":0},{"$f":"D638*$Z638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA638:AV638)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA638","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB638","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC638","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD638","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE638","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF638","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG638","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH638","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI638","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ638","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK638","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL638","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM638","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN638","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO638","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP638","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ638","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR638","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS638","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT638","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU638","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV638","v":0},{"$f":"SUM(D638:Y638)","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW641:AW664)","v":29621337.276427094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D640:Y640)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D649","v":0},{"$f":"Produktionsanlæg!E649","v":0},{"$f":"Produktionsanlæg!F649","v":0},{"$f":"Produktionsanlæg!G649","v":0},{"$f":"Produktionsanlæg!H649","v":0},{"$f":"Produktionsanlæg!I649","v":0},{"$f":"Produktionsanlæg!J649","v":0},{"$f":"Produktionsanlæg!K649","v":0},{"$f":"Produktionsanlæg!L649","v":0},{"$f":"Produktionsanlæg!M649","v":0},{"$f":"Produktionsanlæg!N649","v":0},{"$f":"Produktionsanlæg!O649","v":0},{"$f":"Produktionsanlæg!P649","v":0},{"$f":"Produktionsanlæg!Q649","v":0},{"$f":"Produktionsanlæg!R649","v":0},{"$f":"Produktionsanlæg!S649","v":0},{"$f":"Produktionsanlæg!T649","v":0},{"$f":"Produktionsanlæg!U649","v":0},{"$f":"Produktionsanlæg!V649","v":0},{"$f":"Produktionsanlæg!W649","v":0},{"$f":"Produktionsanlæg!X649","v":0},{"$f":"Produktionsanlæg!Y649","v":0},{"$f":"IF(COUNTIF(D649:Y649,\"<>0\")<=1,IF(SUM(D649:Y649)=0,0,(IF(SUM(D649:Y649)>0,IF(SUM(D649:Y649)<400,(1.2675*45967*SUM(D649:Y649)^(-0.4664)),(IF(SUM(D649:Y649)<2000,(39128*SUM(D649:Y649)^(-0.37661)),IF(SUM(D649:Y649)<5000,18893*SUM(D649:Y649)^(-0.28083),IF(SUM(D649:Y649)<100000,29680*SUM(D649:Y649)^(-0.24475),1773.1))))*100/115)*SUM(D649:Y649)*(IF(SUM(D649:Y649)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D649:Y649)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA649:AV649)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA649","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB649","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC649","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD649","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE649","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF649","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG649","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH649","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI649","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ649","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK649","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL649","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM649","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN649","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO649","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP649","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ649","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR649","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS649","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT649","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU649","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV649","v":0},{"$f":"SUM(D649:Y649)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D652","v":0},{"$f":"Produktionsanlæg!E652","v":0},{"$f":"Produktionsanlæg!F652","v":0},{"$f":"Produktionsanlæg!G652","v":0},{"$f":"Produktionsanlæg!H652","v":0},{"$f":"Produktionsanlæg!I652","v":0},{"$f":"Produktionsanlæg!J652","v":0},{"$f":"Produktionsanlæg!K652","v":0},{"$f":"Produktionsanlæg!L652","v":0},{"$f":"Produktionsanlæg!M652","v":0},{"$f":"Produktionsanlæg!N652","v":0},{"$f":"Produktionsanlæg!O652","v":0},{"$f":"Produktionsanlæg!P652","v":0},{"$f":"Produktionsanlæg!Q652","v":0},{"$f":"Produktionsanlæg!R652","v":0},{"$f":"Produktionsanlæg!S652","v":0},{"$f":"Produktionsanlæg!T652","v":0},{"$f":"Produktionsanlæg!U652","v":0},{"$f":"Produktionsanlæg!V652","v":0},{"$f":"Produktionsanlæg!W652","v":0},{"$f":"Produktionsanlæg!X652","v":0},{"$f":"Produktionsanlæg!Y652","v":0},{"$f":"IF(COUNTIF(D652:Y652,\"<>0\")<=1,IF(SUM(D652:Y652)=0,0,(IF(SUM(D652:Y652)>0,IF(SUM(D652:Y652)<400,(1.2675*45967*SUM(D652:Y652)^(-0.4664)),(IF(SUM(D652:Y652)<2000,(39128*SUM(D652:Y652)^(-0.37661)),IF(SUM(D652:Y652)<5000,18893*SUM(D652:Y652)^(-0.28083),IF(SUM(D652:Y652)<100000,29680*SUM(D652:Y652)^(-0.24475),1773.1))))*100/115)*SUM(D652:Y652)*(IF(SUM(D652:Y652)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D652:Y652)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA652:AV652)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA652","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB652","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC652","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD652","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE652","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF652","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG652","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH652","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI652","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ652","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK652","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL652","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM652","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN652","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO652","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP652","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ652","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR652","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS652","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT652","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU652","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV652","v":0},{"$f":"SUM(D652:Y652)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D659","v":0},{"$f":"Produktionsanlæg!E659","v":0},{"$f":"Produktionsanlæg!F659","v":0},{"$f":"Produktionsanlæg!G659","v":0},{"$f":"Produktionsanlæg!H659","v":0},{"$f":"Produktionsanlæg!I659","v":0},{"$f":"Produktionsanlæg!J659","v":0},{"$f":"Produktionsanlæg!K659","v":0},{"$f":"Produktionsanlæg!L659","v":0},{"$f":"Produktionsanlæg!M659","v":0},{"$f":"Produktionsanlæg!N659","v":7200},{"$f":"Produktionsanlæg!O659","v":0},{"$f":"Produktionsanlæg!P659","v":0},{"$f":"Produktionsanlæg!Q659","v":0},{"$f":"Produktionsanlæg!R659","v":0},{"$f":"Produktionsanlæg!S659","v":0},{"$f":"Produktionsanlæg!T659","v":0},{"$f":"Produktionsanlæg!U659","v":0},{"$f":"Produktionsanlæg!V659","v":0},{"$f":"Produktionsanlæg!W659","v":0},{"$f":"Produktionsanlæg!X659","v":0},{"$f":"Produktionsanlæg!Y659","v":0},{"$f":"IF(COUNTIF(D659:Y659,\"<>0\")<=1,IF(SUM(D659:Y659)=0,0,(IF(SUM(D659:Y659)>0,IF(SUM(D659:Y659)<400,(1.2675*45967*SUM(D659:Y659)^(-0.4664)),(IF(SUM(D659:Y659)<2000,(39128*SUM(D659:Y659)^(-0.37661)),IF(SUM(D659:Y659)<5000,18893*SUM(D659:Y659)^(-0.28083),IF(SUM(D659:Y659)<100000,29680*SUM(D659:Y659)^(-0.24475),1773.1))))*100/115)*SUM(D659:Y659)*(IF(SUM(D651:Y651)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D659:Y659)),$A$571)","v":393.36164298727692},{"$f":"D659*$Z659","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N659*$Z659","v":2832203.829508394},0,0,0,0,0,0,0,0,0,{"$f":"X659*$Z659","v":0},0,{"$f":"+SUM(AA659:AV659)","v":2832203.829508394},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA659","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB659","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC659","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD659","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE659","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF659","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG659","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH659","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI659","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ659","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK659","v":1999495.9041747896},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL659","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM659","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN659","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO659","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP659","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ659","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR659","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS659","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT659","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU659","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV659","v":0},{"$f":"SUM(D659:Y659)","v":7200}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D664","v":0},{"$f":"Produktionsanlæg!E664","v":0},{"$f":"Produktionsanlæg!F664","v":0},{"$f":"Produktionsanlæg!G664","v":0},{"$f":"Produktionsanlæg!H664","v":0},{"$f":"Produktionsanlæg!I664","v":0},{"$f":"Produktionsanlæg!J664","v":0},{"$f":"Produktionsanlæg!K664","v":0},{"$f":"Produktionsanlæg!L664","v":0},{"$f":"Produktionsanlæg!M664","v":0},{"$f":"Produktionsanlæg!N664","v":0},{"$f":"Produktionsanlæg!O664","v":0},{"$f":"Produktionsanlæg!P664","v":0},{"$f":"Produktionsanlæg!Q664","v":0},{"$f":"Produktionsanlæg!R664","v":0},{"$f":"Produktionsanlæg!S664","v":0},{"$f":"Produktionsanlæg!T664","v":0},{"$f":"Produktionsanlæg!U664","v":0},{"$f":"Produktionsanlæg!V664","v":0},{"$f":"Produktionsanlæg!W664","v":7200},{"$f":"Produktionsanlæg!X664","v":0},{"$f":"Produktionsanlæg!Y664","v":0},{"$f":"IF(COUNTIF(D664:Y664,\"<>0\")<=1,IF(SUM(D664:Y664)=0,0,(IF(SUM(D664:Y664)>0,IF(SUM(D664:Y664)<400,(1.2675*45967*SUM(D664:Y664)^(-0.4664)),(IF(SUM(D664:Y664)<2000,(39128*SUM(D664:Y664)^(-0.37661)),IF(SUM(D664:Y664)<5000,18893*SUM(D664:Y664)^(-0.28083),IF(SUM(D664:Y664)<100000,29680*SUM(D664:Y664)^(-0.24475),1773.1))))*100/115)*SUM(D664:Y664)*(0.246),0)*1.15*1.06*0.05)/SUM(D664:Y664)),$A$571)","v":44.014193134930522},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,316902.19057149976,{"$f":"X664*$Z664","v":0},{"$f":"Y664*$Z664","v":0},{"$f":"+SUM(AA664:AV664)","v":316902.19057149976},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA664","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB664","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC664","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD664","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE664","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF664","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG664","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH664","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI664","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ664","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK664","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL664","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM664","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN664","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO664","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP664","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ664","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR664","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS664","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT664","v":326777.05220696901},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU664","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV664","v":0},{"$f":"SUM(D664:Y664)","v":7200}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D668","v":0},{"$f":"Produktionsanlæg!E668","v":0},{"$f":"Produktionsanlæg!F668","v":0},{"$f":"Produktionsanlæg!G668","v":0},{"$f":"Produktionsanlæg!H668","v":0},{"$f":"Produktionsanlæg!I668","v":0},{"$f":"Produktionsanlæg!J668","v":0},{"$f":"Produktionsanlæg!K668","v":0},{"$f":"Produktionsanlæg!L668","v":0},{"$f":"Produktionsanlæg!M668","v":0},{"$f":"Produktionsanlæg!N668","v":0},{"$f":"Produktionsanlæg!O668","v":0},{"$f":"Produktionsanlæg!P668","v":0},{"$f":"Produktionsanlæg!Q668","v":0},{"$f":"Produktionsanlæg!R668","v":0},{"$f":"Produktionsanlæg!S668","v":0},{"$f":"Produktionsanlæg!T668","v":0},{"$f":"Produktionsanlæg!U668","v":0},{"$f":"Produktionsanlæg!V668","v":0},{"$f":"Produktionsanlæg!W668","v":0},{"$f":"Produktionsanlæg!X668","v":0},{"$f":"Produktionsanlæg!Y668","v":0},{"$f":"IF(COUNTIF(D668:Y668,\"<>0\")<=1,IF(SUM(D668:Y668)=0,0,(IF(SUM(D668:Y668)>0,IF(SUM(D668:Y668)<400,(1.2675*45967*SUM(D668:Y668)^(-0.4664)),(IF(SUM(D668:Y668)<2000,(39128*SUM(D668:Y668)^(-0.37661)),IF(SUM(D668:Y668)<5000,18893*SUM(D668:Y668)^(-0.28083),IF(SUM(D668:Y668)<100000,29680*SUM(D668:Y668)^(-0.24475),1773.1))))*100/115)*SUM(D668:Y668)*(IF(SUM(D651:Y651)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D668:Y668)),$A$571)","v":0},{"$f":"D668*$Z668","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N668*$Z668","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X668*$Z668","v":0},0,{"$f":"+SUM(AA668:AV668)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA668","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB668","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC668","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD668","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE668","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF668","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG668","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH668","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI668","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ668","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK668","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL668","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM668","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN668","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO668","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP668","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ668","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR668","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS668","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT668","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU668","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV668","v":0},{"$f":"SUM(D668:Y668)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D677","v":0},{"$f":"Produktionsanlæg!E677","v":0},{"$f":"Produktionsanlæg!F677","v":0},{"$f":"Produktionsanlæg!G677","v":0},{"$f":"Produktionsanlæg!H677","v":0},{"$f":"Produktionsanlæg!I677","v":0},{"$f":"Produktionsanlæg!J677","v":0},{"$f":"Produktionsanlæg!K677","v":0},{"$f":"Produktionsanlæg!L677","v":0},{"$f":"Produktionsanlæg!M677","v":0},{"$f":"Produktionsanlæg!N677","v":0},{"$f":"Produktionsanlæg!O677","v":0},{"$f":"Produktionsanlæg!P677","v":0},{"$f":"Produktionsanlæg!Q677","v":0},{"$f":"Produktionsanlæg!R677","v":0},{"$f":"Produktionsanlæg!S677","v":0},{"$f":"Produktionsanlæg!T677","v":0},{"$f":"Produktionsanlæg!U677","v":0},{"$f":"Produktionsanlæg!V677","v":0},{"$f":"Produktionsanlæg!W677","v":0},{"$f":"Produktionsanlæg!X677","v":0},{"$f":"Produktionsanlæg!Y677","v":0},{"$f":"IF(COUNTIF(D677:Y677,\"<>0\")<=1,IF(SUM(D677:Y677)=0,0,(IF(SUM(D677:Y677)>0,IF(SUM(D677:Y677)<400,(1.2675*45967*SUM(D677:Y677)^(-0.4664)),(IF(SUM(D677:Y677)<2000,(39128*SUM(D677:Y677)^(-0.37661)),IF(SUM(D677:Y677)<5000,18893*SUM(D677:Y677)^(-0.28083),IF(SUM(D677:Y677)<100000,29680*SUM(D677:Y677)^(-0.24475),1773.1))))*100/115)*SUM(D677:Y677)*(IF(SUM(D673:Y673)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D677:Y677)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA677:AV677)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA677","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB677","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC677","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD677","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE677","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF677","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG677","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH677","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI677","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ677","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK677","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL677","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM677","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN677","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO677","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP677","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ677","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR677","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS677","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT677","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU677","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV677","v":0},{"$f":"SUM(D677:Y677)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D680","v":0},{"$f":"Produktionsanlæg!E680","v":0},{"$f":"Produktionsanlæg!F680","v":0},{"$f":"Produktionsanlæg!G680","v":0},{"$f":"Produktionsanlæg!H680","v":0},{"$f":"Produktionsanlæg!I680","v":0},{"$f":"Produktionsanlæg!J680","v":0},{"$f":"Produktionsanlæg!K680","v":0},{"$f":"Produktionsanlæg!L680","v":0},{"$f":"Produktionsanlæg!M680","v":0},{"$f":"Produktionsanlæg!N680","v":0},{"$f":"Produktionsanlæg!O680","v":0},{"$f":"Produktionsanlæg!P680","v":0},{"$f":"Produktionsanlæg!Q680","v":0},{"$f":"Produktionsanlæg!R680","v":0},{"$f":"Produktionsanlæg!S680","v":0},{"$f":"Produktionsanlæg!T680","v":0},{"$f":"Produktionsanlæg!U680","v":0},{"$f":"Produktionsanlæg!V680","v":0},{"$f":"Produktionsanlæg!W680","v":0},{"$f":"Produktionsanlæg!X680","v":0},{"$f":"Produktionsanlæg!Y680","v":0},{"$f":"IF(COUNTIF(D680:Y680,\"<>0\")<=1,IF(SUM(D680:Y680)=0,0,(IF(SUM(D680:Y680)>0,IF(SUM(D680:Y680)<400,(1.2675*45967*SUM(D680:Y680)^(-0.4664)),(IF(SUM(D680:Y680)<2000,(39128*SUM(D680:Y680)^(-0.37661)),IF(SUM(D680:Y680)<5000,18893*SUM(D680:Y680)^(-0.28083),IF(SUM(D680:Y680)<100000,29680*SUM(D680:Y680)^(-0.24475),1773.1))))*100/115)*SUM(D680:Y680)*(IF(SUM(D672:Y672)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D680:Y680)),$A$571)","v":0},{"$f":"D680*$Z680","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N680*$Z680","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X680*$Z680","v":0},0,{"$f":"+SUM(AA680:AV680)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA680","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB680","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC680","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD680","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE680","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF680","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG680","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH680","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI680","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ680","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK680","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL680","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM680","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN680","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO680","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP680","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ680","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR680","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS680","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT680","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU680","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV680","v":0},{"$f":"SUM(D680:Y680)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D689","v":0},{"$f":"Produktionsanlæg!E689","v":0},{"$f":"Produktionsanlæg!F689","v":0},{"$f":"Produktionsanlæg!G689","v":0},{"$f":"Produktionsanlæg!H689","v":0},{"$f":"Produktionsanlæg!I689","v":0},{"$f":"Produktionsanlæg!J689","v":0},{"$f":"Produktionsanlæg!K689","v":0},{"$f":"Produktionsanlæg!L689","v":0},{"$f":"Produktionsanlæg!M689","v":0},{"$f":"Produktionsanlæg!N689","v":0},{"$f":"Produktionsanlæg!O689","v":0},{"$f":"Produktionsanlæg!P689","v":0},{"$f":"Produktionsanlæg!Q689","v":0},{"$f":"Produktionsanlæg!R689","v":0},{"$f":"Produktionsanlæg!S689","v":0},{"$f":"Produktionsanlæg!T689","v":0},{"$f":"Produktionsanlæg!U689","v":0},{"$f":"Produktionsanlæg!V689","v":0},{"$f":"Produktionsanlæg!W689","v":0},{"$f":"Produktionsanlæg!X689","v":0},{"$f":"Produktionsanlæg!Y689","v":0},{"$f":"IF(COUNTIF(D689:Y689,\"<>0\")<=1,IF(SUM(D689:Y689)=0,0,(IF(SUM(D689:Y689)>0,IF(SUM(D689:Y689)<400,(1.2675*45967*SUM(D689:Y689)^(-0.4664)),(IF(SUM(D689:Y689)<2000,(39128*SUM(D689:Y689)^(-0.37661)),IF(SUM(D689:Y689)<5000,18893*SUM(D689:Y689)^(-0.28083),IF(SUM(D689:Y689)<100000,29680*SUM(D689:Y689)^(-0.24475),1773.1))))*100/115)*SUM(D689:Y689)*(IF(SUM(D673:Y673)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D689:Y689)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X689*$Z689","v":0},{"$f":"Y689*$Z689","v":0},{"$f":"+SUM(AA689:AV689)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA689","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB689","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC689","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD689","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE689","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF689","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG689","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH689","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI689","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ689","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK689","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL689","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM689","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN689","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO689","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP689","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ689","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR689","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS689","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT689","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU689","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV689","v":0},{"$f":"SUM(D689:Y689)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D695","v":0},{"$f":"Produktionsanlæg!E695","v":0},{"$f":"Produktionsanlæg!F695","v":0},{"$f":"Produktionsanlæg!G695","v":0},{"$f":"Produktionsanlæg!H695","v":0},{"$f":"Produktionsanlæg!I695","v":0},{"$f":"Produktionsanlæg!J695","v":0},{"$f":"Produktionsanlæg!K695","v":0},{"$f":"Produktionsanlæg!L695","v":0},{"$f":"Produktionsanlæg!M695","v":0},{"$f":"Produktionsanlæg!N695","v":0},{"$f":"Produktionsanlæg!O695","v":0},{"$f":"Produktionsanlæg!P695","v":0},{"$f":"Produktionsanlæg!Q695","v":0},{"$f":"Produktionsanlæg!R695","v":0},{"$f":"Produktionsanlæg!S695","v":0},{"$f":"Produktionsanlæg!T695","v":0},{"$f":"Produktionsanlæg!U695","v":0},{"$f":"Produktionsanlæg!V695","v":0},{"$f":"Produktionsanlæg!W695","v":0},{"$f":"Produktionsanlæg!X695","v":0},{"$f":"Produktionsanlæg!Y695","v":0},{"$f":"IF(COUNTIF(D695:Y695,\"<>0\")<=1,IF(SUM(D695:Y695)=0,0,(IF(SUM(D695:Y695)>0,IF(SUM(D695:Y695)<400,(1.2675*45967*SUM(D695:Y695)^(-0.4664)),(IF(SUM(D695:Y695)<2000,(39128*SUM(D695:Y695)^(-0.37661)),IF(SUM(D695:Y695)<5000,18893*SUM(D695:Y695)^(-0.28083),IF(SUM(D695:Y695)<100000,29680*SUM(D695:Y695)^(-0.24475),1773.1))))*100/115)*SUM(D695:Y695)*(IF(SUM(D670:Y670)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D695:Y695)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA695:AV695)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA695","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB695","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC695","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD695","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE695","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF695","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG695","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH695","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI695","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ695","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK695","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL695","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM695","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN695","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO695","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP695","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ695","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR695","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS695","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT695","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU695","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV695","v":0},{"$f":"SUM(D695:Y695)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D698","v":0},{"$f":"Produktionsanlæg!E698","v":0},{"$f":"Produktionsanlæg!F698","v":0},{"$f":"Produktionsanlæg!G698","v":0},{"$f":"Produktionsanlæg!H698","v":0},{"$f":"Produktionsanlæg!I698","v":0},{"$f":"Produktionsanlæg!J698","v":0},{"$f":"Produktionsanlæg!K698","v":0},{"$f":"Produktionsanlæg!L698","v":0},{"$f":"Produktionsanlæg!M698","v":0},{"$f":"Produktionsanlæg!N698","v":0},{"$f":"Produktionsanlæg!O698","v":0},{"$f":"Produktionsanlæg!P698","v":0},{"$f":"Produktionsanlæg!Q698","v":0},{"$f":"Produktionsanlæg!R698","v":0},{"$f":"Produktionsanlæg!S698","v":0},{"$f":"Produktionsanlæg!T698","v":0},{"$f":"Produktionsanlæg!U698","v":0},{"$f":"Produktionsanlæg!V698","v":0},{"$f":"Produktionsanlæg!W698","v":0},{"$f":"Produktionsanlæg!X698","v":0},{"$f":"Produktionsanlæg!Y698","v":0},{"$f":"IF(COUNTIF(D698:Y698,\"<>0\")<=1,IF(SUM(D698:Y698)=0,0,(IF(SUM(D698:Y698)>0,IF(SUM(D698:Y698)<400,(1.2675*45967*SUM(D698:Y698)^(-0.4664)),(IF(SUM(D698:Y698)<2000,(39128*SUM(D698:Y698)^(-0.37661)),IF(SUM(D698:Y698)<5000,18893*SUM(D698:Y698)^(-0.28083),IF(SUM(D698:Y698)<100000,29680*SUM(D698:Y698)^(-0.24475),1773.1))))*100/115)*SUM(D698:Y698)*(IF(SUM(D673:Y673)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D698:Y698)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA698:AV698)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA698","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB698","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC698","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD698","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE698","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF698","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG698","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH698","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI698","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ698","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK698","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL698","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM698","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN698","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO698","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP698","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ698","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR698","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS698","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT698","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU698","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV698","v":0},{"$f":"SUM(D698:Y698)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D705","v":0},{"$f":"Produktionsanlæg!E705","v":0},{"$f":"Produktionsanlæg!F705","v":0},{"$f":"Produktionsanlæg!G705","v":0},{"$f":"Produktionsanlæg!H705","v":0},{"$f":"Produktionsanlæg!I705","v":0},{"$f":"Produktionsanlæg!J705","v":0},{"$f":"Produktionsanlæg!K705","v":0},{"$f":"Produktionsanlæg!L705","v":0},{"$f":"Produktionsanlæg!M705","v":0},{"$f":"Produktionsanlæg!N705","v":0},{"$f":"Produktionsanlæg!O705","v":0},{"$f":"Produktionsanlæg!P705","v":0},{"$f":"Produktionsanlæg!Q705","v":0},{"$f":"Produktionsanlæg!R705","v":0},{"$f":"Produktionsanlæg!S705","v":0},{"$f":"Produktionsanlæg!T705","v":0},{"$f":"Produktionsanlæg!U705","v":0},{"$f":"Produktionsanlæg!V705","v":0},{"$f":"Produktionsanlæg!W705","v":0},{"$f":"Produktionsanlæg!X705","v":0},{"$f":"Produktionsanlæg!Y705","v":0},{"$f":"IF(COUNTIF(D705:Y705,\"<>0\")<=1,IF(SUM(D705:Y705)=0,0,(IF(SUM(D705:Y705)>0,IF(SUM(D705:Y705)<400,(1.2675*45967*SUM(D705:Y705)^(-0.4664)),(IF(SUM(D705:Y705)<2000,(39128*SUM(D705:Y705)^(-0.37661)),IF(SUM(D705:Y705)<5000,18893*SUM(D705:Y705)^(-0.28083),IF(SUM(D705:Y705)<100000,29680*SUM(D705:Y705)^(-0.24475),1773.1))))*100/115)*SUM(D705:Y705)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D705:Y705)),$A$571)","v":0},{"$f":"D705*$Z705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA705:AV705)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA705","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB705","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC705","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD705","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE705","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF705","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG705","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH705","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI705","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ705","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK705","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL705","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM705","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN705","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO705","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP705","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ705","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR705","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS705","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT705","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU705","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV705","v":0},{"$f":"SUM(D705:Y705)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D714","v":0},{"$f":"Produktionsanlæg!E714","v":0},{"$f":"Produktionsanlæg!F714","v":0},{"$f":"Produktionsanlæg!G714","v":0},{"$f":"Produktionsanlæg!H714","v":0},{"$f":"Produktionsanlæg!I714","v":0},{"$f":"Produktionsanlæg!J714","v":0},{"$f":"Produktionsanlæg!K714","v":7000},{"$f":"Produktionsanlæg!L714","v":0},{"$f":"Produktionsanlæg!M714","v":0},{"$f":"Produktionsanlæg!N714","v":0},{"$f":"Produktionsanlæg!O714","v":0},{"$f":"Produktionsanlæg!P714","v":0},{"$f":"Produktionsanlæg!Q714","v":0},{"$f":"Produktionsanlæg!R714","v":0},{"$f":"Produktionsanlæg!S714","v":0},{"$f":"Produktionsanlæg!T714","v":0},{"$f":"Produktionsanlæg!U714","v":0},{"$f":"Produktionsanlæg!V714","v":0},{"$f":"Produktionsanlæg!W714","v":0},{"$f":"Produktionsanlæg!X714","v":0},{"$f":"Produktionsanlæg!Y714","v":0},{"$f":"IF(COUNTIF(D714:Y714,\"<>0\")<=1,IF(SUM(D714:Y714)=0,0,(IF(SUM(D714:Y714)>0,IF(SUM(D714:Y714)<400,(1.2675*45967*SUM(D714:Y714)^(-0.4664)),(IF(SUM(D714:Y714)<2000,(39128*SUM(D714:Y714)^(-0.37661)),IF(SUM(D714:Y714)<5000,18893*SUM(D714:Y714)^(-0.28083),IF(SUM(D714:Y714)<100000,29680*SUM(D714:Y714)^(-0.24475),1773.1))))*100/115)*SUM(D714:Y714)*0.0173,0)*1.15*1.06*0.43)/SUM(D714:Y714)),$A$571)","v":26.803812748158524},{"$f":"D714*$Z714","v":0},0,0,0,0,0,0,187626.68923710968,0,0,{"$f":"N714*$Z714","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X714*$Z714","v":0},0,{"$f":"+SUM(AA714:AV714)","v":187626.68923710968},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA714","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB714","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC714","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD714","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE714","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF714","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG714","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH714","v":40817.653537516751},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI714","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ714","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK714","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL714","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM714","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN714","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO714","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP714","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ714","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR714","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS714","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT714","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU714","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV714","v":0},{"$f":"SUM(D714:Y714)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D715","v":0},{"$f":"Produktionsanlæg!E715","v":0},{"$f":"Produktionsanlæg!F715","v":0},{"$f":"Produktionsanlæg!G715","v":0},{"$f":"Produktionsanlæg!H715","v":0},{"$f":"Produktionsanlæg!I715","v":0},{"$f":"Produktionsanlæg!J715","v":0},{"$f":"Produktionsanlæg!K715","v":0},{"$f":"Produktionsanlæg!L715","v":0},{"$f":"Produktionsanlæg!M715","v":0},{"$f":"Produktionsanlæg!N715","v":0},{"$f":"Produktionsanlæg!O715","v":7000},{"$f":"Produktionsanlæg!P715","v":0},{"$f":"Produktionsanlæg!Q715","v":0},{"$f":"Produktionsanlæg!R715","v":0},{"$f":"Produktionsanlæg!S715","v":0},{"$f":"Produktionsanlæg!T715","v":0},{"$f":"Produktionsanlæg!U715","v":0},{"$f":"Produktionsanlæg!V715","v":0},{"$f":"Produktionsanlæg!W715","v":0},{"$f":"Produktionsanlæg!X715","v":0},{"$f":"Produktionsanlæg!Y715","v":0},{"$f":"IF(COUNTIF(D715:Y715,\"<>0\")<=1,IF(SUM(D715:Y715)=0,0,(IF(SUM(D715:Y715)>0,IF(SUM(D715:Y715)<400,(1.2675*45967*SUM(D715:Y715)^(-0.4664)),(IF(SUM(D715:Y715)<2000,(39128*SUM(D715:Y715)^(-0.37661)),IF(SUM(D715:Y715)<5000,18893*SUM(D715:Y715)^(-0.28083),IF(SUM(D715:Y715)<100000,29680*SUM(D715:Y715)^(-0.24475),1773.1))))*100/115)*SUM(D715:Y715)*0.0173,0)*1.15*1.06*0.02)/SUM(D715:Y715)),$A$571)","v":1.246688965030629},0,0,0,0,0,0,0,0,0,0,0,8726.8227552144035,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA715:AV715)","v":8726.8227552144035},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA715","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB715","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC715","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD715","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE715","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF715","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG715","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH715","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI715","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ715","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK715","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL715","v":7042.1511293909452},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM715","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN715","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO715","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP715","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ715","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR715","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS715","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT715","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU715","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV715","v":0},{"$f":"SUM(D715:Y715)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D723","v":0},{"$f":"Produktionsanlæg!E723","v":0},{"$f":"Produktionsanlæg!F723","v":0},{"$f":"Produktionsanlæg!G723","v":0},{"$f":"Produktionsanlæg!H723","v":0},{"$f":"Produktionsanlæg!I723","v":0},{"$f":"Produktionsanlæg!J723","v":0},{"$f":"Produktionsanlæg!K723","v":0},{"$f":"Produktionsanlæg!L723","v":0},{"$f":"Produktionsanlæg!M723","v":0},{"$f":"Produktionsanlæg!N723","v":0},{"$f":"Produktionsanlæg!O723","v":7000},{"$f":"Produktionsanlæg!P723","v":0},{"$f":"Produktionsanlæg!Q723","v":0},{"$f":"Produktionsanlæg!R723","v":0},{"$f":"Produktionsanlæg!S723","v":0},{"$f":"Produktionsanlæg!T723","v":0},{"$f":"Produktionsanlæg!U723","v":0},{"$f":"Produktionsanlæg!V723","v":0},{"$f":"Produktionsanlæg!W723","v":0},{"$f":"Produktionsanlæg!X723","v":0},{"$f":"Produktionsanlæg!Y723","v":0},{"$f":"IF(COUNTIF(D723:Y723,\"<>0\")<=1,IF(SUM(D723:Y723)=0,0,(IF(SUM(D723:Y723)>0,IF(SUM(D723:Y723)<400,(1.2675*45967*SUM(D723:Y723)^(-0.4664)),(IF(SUM(D723:Y723)<2000,(39128*SUM(D723:Y723)^(-0.37661)),IF(SUM(D723:Y723)<5000,18893*SUM(D723:Y723)^(-0.28083),IF(SUM(D723:Y723)<100000,29680*SUM(D723:Y723)^(-0.24475),1773.1))))*100/115)*SUM(D723:Y723)*(IF(SUM(D719:Y719)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D723:Y723)),$A$571)","v":114.21256304491585},0,0,0,0,0,0,0,0,0,0,0,799487.941314411,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA723:AV723)","v":799487.941314411},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA723","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB723","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC723","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD723","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE723","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF723","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG723","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH723","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI723","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ723","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK723","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL723","v":645150.59681917413},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM723","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN723","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO723","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP723","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ723","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR723","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS723","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT723","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU723","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV723","v":0},{"$f":"SUM(D723:Y723)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D726","v":0},{"$f":"Produktionsanlæg!E726","v":0},{"$f":"Produktionsanlæg!F726","v":0},{"$f":"Produktionsanlæg!G726","v":0},{"$f":"Produktionsanlæg!H726","v":0},{"$f":"Produktionsanlæg!I726","v":0},{"$f":"Produktionsanlæg!J726","v":0},{"$f":"Produktionsanlæg!K726","v":7000},{"$f":"Produktionsanlæg!L726","v":0},{"$f":"Produktionsanlæg!M726","v":0},{"$f":"Produktionsanlæg!N726","v":0},{"$f":"Produktionsanlæg!O726","v":0},{"$f":"Produktionsanlæg!P726","v":0},{"$f":"Produktionsanlæg!Q726","v":0},{"$f":"Produktionsanlæg!R726","v":0},{"$f":"Produktionsanlæg!S726","v":0},{"$f":"Produktionsanlæg!T726","v":0},{"$f":"Produktionsanlæg!U726","v":0},{"$f":"Produktionsanlæg!V726","v":0},{"$f":"Produktionsanlæg!W726","v":0},{"$f":"Produktionsanlæg!X726","v":0},{"$f":"Produktionsanlæg!Y726","v":0},{"$f":"IF(COUNTIF(D726:Y726,\"<>0\")<=1,IF(SUM(D726:Y726)=0,0,(IF(SUM(D726:Y726)>0,IF(SUM(D726:Y726)<400,(1.2675*45967*SUM(D726:Y726)^(-0.4664)),(IF(SUM(D726:Y726)<2000,(39128*SUM(D726:Y726)^(-0.37661)),IF(SUM(D726:Y726)<5000,18893*SUM(D726:Y726)^(-0.28083),IF(SUM(D726:Y726)<100000,29680*SUM(D726:Y726)^(-0.24475),1773.1))))*100/115)*SUM(D726:Y726)*(IF(SUM(D718:Y718)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D726:Y726)),$A$571)","v":396.08317300266458},{"$f":"D726*$Z726","v":0},0,0,0,0,0,0,2772582.2110186522,0,0,{"$f":"N726*$Z726","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X726*$Z726","v":0},0,{"$f":"+SUM(AA726:AV726)","v":2772582.2110186522},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA726","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB726","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC726","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD726","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE726","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF726","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG726","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH726","v":603167.38814606844},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI726","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ726","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK726","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL726","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM726","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN726","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO726","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP726","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ726","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR726","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS726","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT726","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU726","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV726","v":0},{"$f":"SUM(D726:Y726)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D733","v":0},{"$f":"Produktionsanlæg!E733","v":0},{"$f":"Produktionsanlæg!F733","v":0},{"$f":"Produktionsanlæg!G733","v":0},{"$f":"Produktionsanlæg!H733","v":0},{"$f":"Produktionsanlæg!I733","v":0},{"$f":"Produktionsanlæg!J733","v":0},{"$f":"Produktionsanlæg!K733","v":0},{"$f":"Produktionsanlæg!L733","v":0},{"$f":"Produktionsanlæg!M733","v":0},{"$f":"Produktionsanlæg!N733","v":0},{"$f":"Produktionsanlæg!O733","v":0},{"$f":"Produktionsanlæg!P733","v":0},{"$f":"Produktionsanlæg!Q733","v":0},{"$f":"Produktionsanlæg!R733","v":0},{"$f":"Produktionsanlæg!S733","v":0},{"$f":"Produktionsanlæg!T733","v":0},{"$f":"Produktionsanlæg!U733","v":0},{"$f":"Produktionsanlæg!V733","v":0},{"$f":"Produktionsanlæg!W733","v":0},{"$f":"Produktionsanlæg!X733","v":0},{"$f":"Produktionsanlæg!Y733","v":0},{"$f":"IF(COUNTIF(D733:Y733,\"<>0\")<=1,IF(SUM(D733:Y733)=0,0,(IF(SUM(D733:Y733)>0,IF(SUM(D733:Y733)<400,(1.2675*45967*SUM(D733:Y733)^(-0.4664)),(IF(SUM(D733:Y733)<2000,(39128*SUM(D733:Y733)^(-0.37661)),IF(SUM(D733:Y733)<5000,18893*SUM(D733:Y733)^(-0.28083),IF(SUM(D733:Y733)<100000,29680*SUM(D733:Y733)^(-0.24475),1773.1))))*100/115)*SUM(D733:Y733)*(IF(SUM(D716:Y716)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D733:Y733)),$A$571)","v":0},{"$f":"D733*$Z733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA733:AV733)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA733","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB733","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC733","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD733","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE733","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF733","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG733","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH733","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI733","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ733","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK733","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL733","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM733","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN733","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO733","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP733","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ733","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR733","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS733","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT733","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU733","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV733","v":0},{"$f":"SUM(D733:Y733)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D742","v":0},{"$f":"Produktionsanlæg!E742","v":0},{"$f":"Produktionsanlæg!F742","v":0},{"$f":"Produktionsanlæg!G742","v":0},{"$f":"Produktionsanlæg!H742","v":0},{"$f":"Produktionsanlæg!I742","v":0},{"$f":"Produktionsanlæg!J742","v":0},{"$f":"Produktionsanlæg!K742","v":0},{"$f":"Produktionsanlæg!L742","v":0},{"$f":"Produktionsanlæg!M742","v":0},{"$f":"Produktionsanlæg!N742","v":0},{"$f":"Produktionsanlæg!O742","v":0},{"$f":"Produktionsanlæg!P742","v":0},{"$f":"Produktionsanlæg!Q742","v":0},{"$f":"Produktionsanlæg!R742","v":0},{"$f":"Produktionsanlæg!S742","v":0},{"$f":"Produktionsanlæg!T742","v":0},{"$f":"Produktionsanlæg!U742","v":0},{"$f":"Produktionsanlæg!V742","v":0},{"$f":"Produktionsanlæg!W742","v":0},{"$f":"Produktionsanlæg!X742","v":0},{"$f":"Produktionsanlæg!Y742","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D742:Y742,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D746","v":0},{"$f":"Produktionsanlæg!E746","v":0},{"$f":"Produktionsanlæg!F746","v":0},{"$f":"Produktionsanlæg!G746","v":0},{"$f":"Produktionsanlæg!H746","v":0},{"$f":"Produktionsanlæg!I746","v":0},{"$f":"Produktionsanlæg!J746","v":0},{"$f":"Produktionsanlæg!K746","v":0},{"$f":"Produktionsanlæg!L746","v":0},{"$f":"Produktionsanlæg!M746","v":0},{"$f":"Produktionsanlæg!N746","v":0},{"$f":"Produktionsanlæg!O746","v":0},{"$f":"Produktionsanlæg!P746","v":0},{"$f":"Produktionsanlæg!Q746","v":0},{"$f":"Produktionsanlæg!R746","v":0},{"$f":"Produktionsanlæg!S746","v":0},{"$f":"Produktionsanlæg!T746","v":0},{"$f":"Produktionsanlæg!U746","v":0},{"$f":"Produktionsanlæg!V746","v":0},{"$f":"Produktionsanlæg!W746","v":0},{"$f":"Produktionsanlæg!X746","v":0},{"$f":"Produktionsanlæg!Y746","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D746:Y746,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D751","v":0},{"$f":"Produktionsanlæg!E751","v":0},{"$f":"Produktionsanlæg!F751","v":0},{"$f":"Produktionsanlæg!G751","v":0},{"$f":"Produktionsanlæg!H751","v":0},{"$f":"Produktionsanlæg!I751","v":0},{"$f":"Produktionsanlæg!J751","v":0},{"$f":"Produktionsanlæg!K751","v":0},{"$f":"Produktionsanlæg!L751","v":0},{"$f":"Produktionsanlæg!M751","v":0},{"$f":"Produktionsanlæg!N751","v":0},{"$f":"Produktionsanlæg!O751","v":0},{"$f":"Produktionsanlæg!P751","v":0},{"$f":"Produktionsanlæg!Q751","v":0},{"$f":"Produktionsanlæg!R751","v":0},{"$f":"Produktionsanlæg!S751","v":0},{"$f":"Produktionsanlæg!T751","v":0},{"$f":"Produktionsanlæg!U751","v":0},{"$f":"Produktionsanlæg!V751","v":0},{"$f":"Produktionsanlæg!W751","v":0},{"$f":"Produktionsanlæg!X751","v":0},{"$f":"Produktionsanlæg!Y751","v":0},{"$f":"IF(COUNTIF(D751:Y751,\"<>0\")<=1,IF(SUM(D751:Y751)=0,0,(IF(SUM(D751:Y751)>0,IF(SUM(D751:Y751)<400,(1.2675*45967*SUM(D751:Y751)^(-0.4664)),(IF(SUM(D751:Y751)<2000,(39128*SUM(D751:Y751)^(-0.37661)),IF(SUM(D751:Y751)<5000,18893*SUM(D751:Y751)^(-0.28083),IF(SUM(D751:Y751)<100000,29680*SUM(D751:Y751)^(-0.24475),1773.1))))*100/115)*SUM(D751:Y751)*(IF(SUM(D739:Y739)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D751:Y751)),$A$571)","v":0},{"$f":"D751*$Z751","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N751*$Z751","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X751*$Z751","v":0},0,{"$f":"+SUM(AA751:AV751)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA751","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB751","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC751","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD751","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE751","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF751","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG751","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH751","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI751","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ751","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK751","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL751","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM751","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN751","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO751","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP751","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ751","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR751","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS751","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT751","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU751","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV751","v":0},{"$f":"SUM(D751:Y751)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D760","v":0},{"$f":"Produktionsanlæg!E760","v":0},{"$f":"Produktionsanlæg!F760","v":0},{"$f":"Produktionsanlæg!G760","v":0},{"$f":"Produktionsanlæg!H760","v":0},{"$f":"Produktionsanlæg!I760","v":0},{"$f":"Produktionsanlæg!J760","v":0},{"$f":"Produktionsanlæg!K760","v":0},{"$f":"Produktionsanlæg!L760","v":0},{"$f":"Produktionsanlæg!M760","v":0},{"$f":"Produktionsanlæg!N760","v":0},{"$f":"Produktionsanlæg!O760","v":0},{"$f":"Produktionsanlæg!P760","v":0},{"$f":"Produktionsanlæg!Q760","v":0},{"$f":"Produktionsanlæg!R760","v":0},{"$f":"Produktionsanlæg!S760","v":0},{"$f":"Produktionsanlæg!T760","v":0},{"$f":"Produktionsanlæg!U760","v":0},{"$f":"Produktionsanlæg!V760","v":0},{"$f":"Produktionsanlæg!W760","v":0},{"$f":"Produktionsanlæg!X760","v":0},{"$f":"Produktionsanlæg!Y760","v":0},{"$f":"IF(COUNTIF(D760:Y760,\"<>0\")<=1,IF(SUM(D760:Y760)=0,0,(IF(SUM(D760:Y760)>0,IF(SUM(D760:Y760)<400,(1.2675*45967*SUM(D760:Y760)^(-0.4664)),(IF(SUM(D760:Y760)<2000,(39128*SUM(D760:Y760)^(-0.37661)),IF(SUM(D760:Y760)<5000,18893*SUM(D760:Y760)^(-0.28083),IF(SUM(D760:Y760)<100000,29680*SUM(D760:Y760)^(-0.24475),1773.1))))*100/115)*SUM(D760:Y760)*(IF(SUM(D739:Y739)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D760:Y760)),$A$571)","v":0},{"$f":"D760*$Z760","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N760*$Z760","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X760*$Z760","v":0},0,{"$f":"+SUM(AA760:AV760)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA760","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB760","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC760","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD760","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE760","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF760","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG760","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH760","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI760","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ760","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK760","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL760","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM760","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN760","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO760","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP760","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ760","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR760","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS760","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT760","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU760","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV760","v":0},{"$f":"SUM(D760:Y760)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D761","v":0},{"$f":"Produktionsanlæg!E761","v":0},{"$f":"Produktionsanlæg!F761","v":0},{"$f":"Produktionsanlæg!G761","v":0},{"$f":"Produktionsanlæg!H761","v":0},{"$f":"Produktionsanlæg!I761","v":0},{"$f":"Produktionsanlæg!J761","v":0},{"$f":"Produktionsanlæg!K761","v":0},{"$f":"Produktionsanlæg!L761","v":0},{"$f":"Produktionsanlæg!M761","v":0},{"$f":"Produktionsanlæg!N761","v":0},{"$f":"Produktionsanlæg!O761","v":0},{"$f":"Produktionsanlæg!P761","v":0},{"$f":"Produktionsanlæg!Q761","v":0},{"$f":"Produktionsanlæg!R761","v":0},{"$f":"Produktionsanlæg!S761","v":0},{"$f":"Produktionsanlæg!T761","v":0},{"$f":"Produktionsanlæg!U761","v":0},{"$f":"Produktionsanlæg!V761","v":0},{"$f":"Produktionsanlæg!W761","v":0},{"$f":"Produktionsanlæg!X761","v":0},{"$f":"Produktionsanlæg!Y761","v":0},{"$f":"IF(COUNTIF(D761:Y761,\"<>0\")<=1,IF(SUM(D761:Y761)=0,0,(IF(SUM(D761:Y761)>0,IF(SUM(D761:Y761)<400,(1.2675*45967*SUM(D761:Y761)^(-0.4664)),(IF(SUM(D761:Y761)<2000,(39128*SUM(D761:Y761)^(-0.37661)),IF(SUM(D761:Y761)<5000,18893*SUM(D761:Y761)^(-0.28083),IF(SUM(D761:Y761)<100000,29680*SUM(D761:Y761)^(-0.24475),1773.1))))*100/115)*SUM(D761:Y761)*(IF(SUM(D740:Y740)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D761:Y761)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA761:AV761)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA761","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB761","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC761","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD761","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE761","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF761","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG761","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH761","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI761","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ761","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK761","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL761","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM761","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN761","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO761","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP761","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ761","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR761","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS761","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT761","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU761","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV761","v":0},{"$f":"SUM(D761:Y761)","v":0}]
["Renseanlæg 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW771,AW774,AW799,AW824)","v":8489607.9182273988}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D772","v":0},{"$f":"Produktionsanlæg!E772","v":0},{"$f":"Produktionsanlæg!F772","v":0},{"$f":"Produktionsanlæg!G772","v":0},{"$f":"Produktionsanlæg!H772","v":0},{"$f":"Produktionsanlæg!I772","v":0},{"$f":"Produktionsanlæg!J772","v":0},{"$f":"Produktionsanlæg!K772","v":0},{"$f":"Produktionsanlæg!L772","v":4500},{"$f":"Produktionsanlæg!M772","v":0},{"$f":"Produktionsanlæg!N772","v":0},{"$f":"Produktionsanlæg!O772","v":0},{"$f":"Produktionsanlæg!P772","v":0},{"$f":"Produktionsanlæg!Q772","v":0},{"$f":"Produktionsanlæg!R772","v":0},{"$f":"Produktionsanlæg!S772","v":0},{"$f":"Produktionsanlæg!T772","v":0},{"$f":"Produktionsanlæg!U772","v":0},{"$f":"Produktionsanlæg!V772","v":0},{"$f":"Produktionsanlæg!W772","v":0},{"$f":"Produktionsanlæg!X772","v":0},{"$f":"Produktionsanlæg!Y772","v":0},{"$f":"IF(COUNTIF(D772:Y772,\"<>0\")<=1,IF(SUM(D772:Y772)=0,0,(IF(SUM(D772:Y772)>0,IF(SUM(D772:Y772)<400,(1.2675*45967*SUM(D772:Y772)^(-0.4664)),(IF(SUM(D772:Y772)<2000,(39128*SUM(D772:Y772)^(-0.37661)),IF(SUM(D772:Y772)<5000,18893*SUM(D772:Y772)^(-0.28083),IF(SUM(D772:Y772)<100000,29680*SUM(D772:Y772)^(-0.24475),1773.1))))*100/115)*SUM(D772:Y772)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D772:Y772)),$A$571)","v":1886.5795373838664},{"$f":"D772*$Z772","v":0},0,0,0,0,0,0,0,8489607.9182273988,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA772:AV772)","v":8489607.9182273988},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA772","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB772","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC772","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD772","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE772","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF772","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG772","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH772","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI772","v":4000902.081009103},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ772","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK772","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL772","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM772","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN772","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO772","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP772","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ772","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR772","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS772","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT772","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU772","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV772","v":0},{"$f":"SUM(D772:Y772)","v":4500}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D779","v":0},{"$f":"Produktionsanlæg!E779","v":0},{"$f":"Produktionsanlæg!F779","v":0},{"$f":"Produktionsanlæg!G779","v":0},{"$f":"Produktionsanlæg!H779","v":0},{"$f":"Produktionsanlæg!I779","v":0},{"$f":"Produktionsanlæg!J779","v":0},{"$f":"Produktionsanlæg!K779","v":0},{"$f":"Produktionsanlæg!L779","v":0},{"$f":"Produktionsanlæg!M779","v":0},{"$f":"Produktionsanlæg!N779","v":0},{"$f":"Produktionsanlæg!O779","v":0},{"$f":"Produktionsanlæg!P779","v":0},{"$f":"Produktionsanlæg!Q779","v":0},{"$f":"Produktionsanlæg!R779","v":0},{"$f":"Produktionsanlæg!S779","v":0},{"$f":"Produktionsanlæg!T779","v":0},{"$f":"Produktionsanlæg!U779","v":0},{"$f":"Produktionsanlæg!V779","v":0},{"$f":"Produktionsanlæg!W779","v":0},{"$f":"Produktionsanlæg!X779","v":0},{"$f":"Produktionsanlæg!Y779","v":0},{"$f":"IF(COUNTIF(D779:Y779,\"<>0\")<=1,IF(SUM(D779:Y779)=0,0,(IF(SUM(D779:Y779)>0,IF(SUM(D779:Y779)<400,(1.2675*45967*SUM(D779:Y779)^(-0.4664)),(IF(SUM(D779:Y779)<2000,(39128*SUM(D779:Y779)^(-0.37661)),IF(SUM(D779:Y779)<5000,18893*SUM(D779:Y779)^(-0.28083),IF(SUM(D779:Y779)<100000,29680*SUM(D779:Y779)^(-0.24475),1773.1))))*100/115)*SUM(D779:Y779)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D779:Y779)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA779:AV779)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA779","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB779","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC779","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD779","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE779","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF779","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG779","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH779","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI779","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ779","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK779","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL779","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM779","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN779","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO779","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP779","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ779","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR779","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS779","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT779","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU779","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV779","v":0},{"$f":"SUM(D779:Y779)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D788","v":0},{"$f":"Produktionsanlæg!E788","v":0},{"$f":"Produktionsanlæg!F788","v":0},{"$f":"Produktionsanlæg!G788","v":0},{"$f":"Produktionsanlæg!H788","v":0},{"$f":"Produktionsanlæg!I788","v":0},{"$f":"Produktionsanlæg!J788","v":0},{"$f":"Produktionsanlæg!K788","v":0},{"$f":"Produktionsanlæg!L788","v":0},{"$f":"Produktionsanlæg!M788","v":0},{"$f":"Produktionsanlæg!N788","v":0},{"$f":"Produktionsanlæg!O788","v":0},{"$f":"Produktionsanlæg!P788","v":0},{"$f":"Produktionsanlæg!Q788","v":0},{"$f":"Produktionsanlæg!R788","v":0},{"$f":"Produktionsanlæg!S788","v":0},{"$f":"Produktionsanlæg!T788","v":0},{"$f":"Produktionsanlæg!U788","v":0},{"$f":"Produktionsanlæg!V788","v":0},{"$f":"Produktionsanlæg!W788","v":0},{"$f":"Produktionsanlæg!X788","v":0},{"$f":"Produktionsanlæg!Y788","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D788:Y788,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D795","v":0},{"$f":"Produktionsanlæg!E795","v":0},{"$f":"Produktionsanlæg!F795","v":0},{"$f":"Produktionsanlæg!G795","v":0},{"$f":"Produktionsanlæg!H795","v":0},{"$f":"Produktionsanlæg!I795","v":0},{"$f":"Produktionsanlæg!J795","v":0},{"$f":"Produktionsanlæg!K795","v":0},{"$f":"Produktionsanlæg!L795","v":0},{"$f":"Produktionsanlæg!M795","v":0},{"$f":"Produktionsanlæg!N795","v":0},{"$f":"Produktionsanlæg!O795","v":0},{"$f":"Produktionsanlæg!P795","v":0},{"$f":"Produktionsanlæg!Q795","v":0},{"$f":"Produktionsanlæg!R795","v":0},{"$f":"Produktionsanlæg!S795","v":0},{"$f":"Produktionsanlæg!T795","v":0},{"$f":"Produktionsanlæg!U795","v":0},{"$f":"Produktionsanlæg!V795","v":0},{"$f":"Produktionsanlæg!W795","v":0},{"$f":"Produktionsanlæg!X795","v":0},{"$f":"Produktionsanlæg!Y795","v":0},{"$f":"IF(COUNTIF(D795:Y795,\"<>0\")<=1,IF(SUM(D795:Y795)=0,0,(IF(SUM(D795:Y795)>0,IF(SUM(D795:Y795)<400,(1.2675*45967*SUM(D795:Y795)^(-0.4664)),(IF(SUM(D795:Y795)<2000,(39128*SUM(D795:Y795)^(-0.37661)),IF(SUM(D795:Y795)<5000,18893*SUM(D795:Y795)^(-0.28083),IF(SUM(D795:Y795)<100000,29680*SUM(D795:Y795)^(-0.24475),1773.1))))*100/115)*SUM(D795:Y795)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D795:Y795)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA795:AV795)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA795","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB795","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC795","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD795","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE795","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF795","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG795","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH795","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI795","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ795","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK795","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL795","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM795","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN795","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO795","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP795","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ795","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR795","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS795","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT795","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU795","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV795","v":0},{"$f":"SUM(D795:Y795)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D796","v":0},{"$f":"Produktionsanlæg!E796","v":0},{"$f":"Produktionsanlæg!F796","v":0},{"$f":"Produktionsanlæg!G796","v":0},{"$f":"Produktionsanlæg!H796","v":0},{"$f":"Produktionsanlæg!I796","v":0},{"$f":"Produktionsanlæg!J796","v":0},{"$f":"Produktionsanlæg!K796","v":0},{"$f":"Produktionsanlæg!L796","v":0},{"$f":"Produktionsanlæg!M796","v":0},{"$f":"Produktionsanlæg!N796","v":0},{"$f":"Produktionsanlæg!O796","v":0},{"$f":"Produktionsanlæg!P796","v":0},{"$f":"Produktionsanlæg!Q796","v":0},{"$f":"Produktionsanlæg!R796","v":0},{"$f":"Produktionsanlæg!S796","v":0},{"$f":"Produktionsanlæg!T796","v":0},{"$f":"Produktionsanlæg!U796","v":0},{"$f":"Produktionsanlæg!V796","v":0},{"$f":"Produktionsanlæg!W796","v":0},{"$f":"Produktionsanlæg!X796","v":0},{"$f":"Produktionsanlæg!Y796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D796:Y796,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D806","v":0},{"$f":"Produktionsanlæg!E806","v":0},{"$f":"Produktionsanlæg!F806","v":0},{"$f":"Produktionsanlæg!G806","v":0},{"$f":"Produktionsanlæg!H806","v":0},{"$f":"Produktionsanlæg!I806","v":0},{"$f":"Produktionsanlæg!J806","v":0},{"$f":"Produktionsanlæg!K806","v":0},{"$f":"Produktionsanlæg!L806","v":0},{"$f":"Produktionsanlæg!M806","v":0},{"$f":"Produktionsanlæg!N806","v":0},{"$f":"Produktionsanlæg!O806","v":0},{"$f":"Produktionsanlæg!P806","v":0},{"$f":"Produktionsanlæg!Q806","v":0},{"$f":"Produktionsanlæg!R806","v":0},{"$f":"Produktionsanlæg!S806","v":0},{"$f":"Produktionsanlæg!T806","v":0},{"$f":"Produktionsanlæg!U806","v":0},{"$f":"Produktionsanlæg!V806","v":0},{"$f":"Produktionsanlæg!W806","v":0},{"$f":"Produktionsanlæg!X806","v":0},{"$f":"Produktionsanlæg!Y806","v":0},{"$f":"IF(COUNTIF(D806:Y806,\"<>0\")<=1,IF(SUM(D806:Y806)=0,0,(IF(SUM(D806:Y806)>0,IF(SUM(D806:Y806)<400,(1.2675*45967*SUM(D806:Y806)^(-0.4664)),(IF(SUM(D806:Y806)<2000,(39128*SUM(D806:Y806)^(-0.37661)),IF(SUM(D806:Y806)<5000,18893*SUM(D806:Y806)^(-0.28083),IF(SUM(D806:Y806)<100000,29680*SUM(D806:Y806)^(-0.24475),1773.1))))*100/115)*SUM(D806:Y806)*0.1638,0)*1.15*1.06*0.4)/SUM(D806:Y806)),$A$571)","v":0},{"$f":"D806*$Z806","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N806*$Z806","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X806*$Z806","v":0},0,{"$f":"+SUM(AA806:AV806)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA806","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB806","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC806","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD806","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE806","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF806","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG806","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH806","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI806","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ806","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK806","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL806","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM806","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN806","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO806","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP806","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ806","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR806","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS806","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT806","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU806","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV806","v":0},{"$f":"SUM(D806:Y806)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D807","v":0},{"$f":"Produktionsanlæg!E807","v":0},{"$f":"Produktionsanlæg!F807","v":0},{"$f":"Produktionsanlæg!G807","v":0},{"$f":"Produktionsanlæg!H807","v":0},{"$f":"Produktionsanlæg!I807","v":0},{"$f":"Produktionsanlæg!J807","v":0},{"$f":"Produktionsanlæg!K807","v":0},{"$f":"Produktionsanlæg!L807","v":0},{"$f":"Produktionsanlæg!M807","v":0},{"$f":"Produktionsanlæg!N807","v":0},{"$f":"Produktionsanlæg!O807","v":0},{"$f":"Produktionsanlæg!P807","v":0},{"$f":"Produktionsanlæg!Q807","v":0},{"$f":"Produktionsanlæg!R807","v":0},{"$f":"Produktionsanlæg!S807","v":0},{"$f":"Produktionsanlæg!T807","v":0},{"$f":"Produktionsanlæg!U807","v":0},{"$f":"Produktionsanlæg!V807","v":0},{"$f":"Produktionsanlæg!W807","v":0},{"$f":"Produktionsanlæg!X807","v":0},{"$f":"Produktionsanlæg!Y807","v":0},{"$f":"IF(COUNTIF(D807:Y807,\"<>0\")<=1,IF(SUM(D807:Y807)=0,0,(IF(SUM(D807:Y807)>0,IF(SUM(D807:Y807)<400,(1.2675*45967*SUM(D807:Y807)^(-0.4664)),(IF(SUM(D807:Y807)<2000,(39128*SUM(D807:Y807)^(-0.37661)),IF(SUM(D807:Y807)<5000,18893*SUM(D807:Y807)^(-0.28083),IF(SUM(D807:Y807)<100000,29680*SUM(D807:Y807)^(-0.24475),1773.1))))*100/115)*SUM(D807:Y807)*0.1638,0)*1.15*1.06*0.05)/SUM(D807:Y807)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA807:AV807)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA807","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB807","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC807","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD807","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE807","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF807","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG807","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH807","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI807","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ807","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK807","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL807","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM807","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN807","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO807","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP807","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ807","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR807","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS807","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT807","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU807","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV807","v":0},{"$f":"SUM(D807:Y807)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D816","v":0},{"$f":"Produktionsanlæg!E816","v":0},{"$f":"Produktionsanlæg!F816","v":0},{"$f":"Produktionsanlæg!G816","v":0},{"$f":"Produktionsanlæg!H816","v":0},{"$f":"Produktionsanlæg!I816","v":0},{"$f":"Produktionsanlæg!J816","v":0},{"$f":"Produktionsanlæg!K816","v":0},{"$f":"Produktionsanlæg!L816","v":0},{"$f":"Produktionsanlæg!M816","v":0},{"$f":"Produktionsanlæg!N816","v":0},{"$f":"Produktionsanlæg!O816","v":0},{"$f":"Produktionsanlæg!P816","v":0},{"$f":"Produktionsanlæg!Q816","v":0},{"$f":"Produktionsanlæg!R816","v":0},{"$f":"Produktionsanlæg!S816","v":0},{"$f":"Produktionsanlæg!T816","v":0},{"$f":"Produktionsanlæg!U816","v":0},{"$f":"Produktionsanlæg!V816","v":0},{"$f":"Produktionsanlæg!W816","v":0},{"$f":"Produktionsanlæg!X816","v":0},{"$f":"Produktionsanlæg!Y816","v":0},{"$f":"IF(COUNTIF(D816:Y816,\"<>0\")<=1,IF(SUM(D816:Y816)=0,0,(IF(SUM(D816:Y816)>0,IF(SUM(D816:Y816)<400,(1.2675*45967*SUM(D816:Y816)^(-0.4664)),(IF(SUM(D816:Y816)<2000,(39128*SUM(D816:Y816)^(-0.37661)),IF(SUM(D816:Y816)<5000,18893*SUM(D816:Y816)^(-0.28083),IF(SUM(D816:Y816)<100000,29680*SUM(D816:Y816)^(-0.24475),1773.1))))*100/115)*SUM(D816:Y816)*(IF(SUM(D804:Y804)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D816:Y816)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA816:AV816)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA816","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB816","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC816","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD816","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE816","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF816","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG816","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH816","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI816","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ816","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK816","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL816","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM816","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN816","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO816","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP816","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ816","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR816","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS816","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT816","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU816","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV816","v":0},{"$f":"SUM(D816:Y816)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D823","v":0},{"$f":"Produktionsanlæg!E823","v":0},{"$f":"Produktionsanlæg!F823","v":0},{"$f":"Produktionsanlæg!G823","v":0},{"$f":"Produktionsanlæg!H823","v":0},{"$f":"Produktionsanlæg!I823","v":0},{"$f":"Produktionsanlæg!J823","v":0},{"$f":"Produktionsanlæg!K823","v":0},{"$f":"Produktionsanlæg!L823","v":0},{"$f":"Produktionsanlæg!M823","v":0},{"$f":"Produktionsanlæg!N823","v":0},{"$f":"Produktionsanlæg!O823","v":0},{"$f":"Produktionsanlæg!P823","v":0},{"$f":"Produktionsanlæg!Q823","v":0},{"$f":"Produktionsanlæg!R823","v":0},{"$f":"Produktionsanlæg!S823","v":0},{"$f":"Produktionsanlæg!T823","v":0},{"$f":"Produktionsanlæg!U823","v":0},{"$f":"Produktionsanlæg!V823","v":0},{"$f":"Produktionsanlæg!W823","v":0},{"$f":"Produktionsanlæg!X823","v":0},{"$f":"Produktionsanlæg!Y823","v":0},{"$f":"IF(COUNTIF(D823:Y823,\"<>0\")<=1,IF(SUM(D823:Y823)=0,0,(IF(SUM(D823:Y823)>0,IF(SUM(D823:Y823)<400,(1.2675*45967*SUM(D823:Y823)^(-0.4664)),(IF(SUM(D823:Y823)<2000,(39128*SUM(D823:Y823)^(-0.37661)),IF(SUM(D823:Y823)<5000,18893*SUM(D823:Y823)^(-0.28083),IF(SUM(D823:Y823)<100000,29680*SUM(D823:Y823)^(-0.24475),1773.1))))*100/115)*SUM(D823:Y823)*(IF(SUM(D807:Y807)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D823:Y823)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X823*$Z823","v":0},{"$f":"Y823*$Z823","v":0},{"$f":"+SUM(AA823:AV823)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA823","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB823","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC823","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD823","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE823","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF823","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG823","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH823","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI823","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ823","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK823","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL823","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM823","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN823","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO823","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP823","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ823","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR823","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS823","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT823","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU823","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV823","v":0},{"$f":"SUM(D823:Y823)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D827","v":0},{"$f":"Produktionsanlæg!E827","v":0},{"$f":"Produktionsanlæg!F827","v":0},{"$f":"Produktionsanlæg!G827","v":0},{"$f":"Produktionsanlæg!H827","v":0},{"$f":"Produktionsanlæg!I827","v":0},{"$f":"Produktionsanlæg!J827","v":0},{"$f":"Produktionsanlæg!K827","v":0},{"$f":"Produktionsanlæg!L827","v":0},{"$f":"Produktionsanlæg!M827","v":0},{"$f":"Produktionsanlæg!N827","v":0},{"$f":"Produktionsanlæg!O827","v":0},{"$f":"Produktionsanlæg!P827","v":0},{"$f":"Produktionsanlæg!Q827","v":0},{"$f":"Produktionsanlæg!R827","v":0},{"$f":"Produktionsanlæg!S827","v":0},{"$f":"Produktionsanlæg!T827","v":0},{"$f":"Produktionsanlæg!U827","v":0},{"$f":"Produktionsanlæg!V827","v":0},{"$f":"Produktionsanlæg!W827","v":0},{"$f":"Produktionsanlæg!X827","v":0},{"$f":"Produktionsanlæg!Y827","v":0},{"$f":"IF(COUNTIF(D827:Y827,\"<>0\")<=1,IF(SUM(D827:Y827)=0,0,(IF(SUM(D827:Y827)>0,IF(SUM(D827:Y827)<400,(1.2675*45967*SUM(D827:Y827)^(-0.4664)),(IF(SUM(D827:Y827)<2000,(39128*SUM(D827:Y827)^(-0.37661)),IF(SUM(D827:Y827)<5000,18893*SUM(D827:Y827)^(-0.28083),IF(SUM(D827:Y827)<100000,29680*SUM(D827:Y827)^(-0.24475),1773.1))))*100/115)*SUM(D827:Y827)*(IF(SUM(D806:Y806)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D827:Y827)),$A$571)","v":0},{"$f":"D827*$Z827","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N827*$Z827","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X827*$Z827","v":0},0,{"$f":"+SUM(AA827:AV827)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA827","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB827","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC827","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD827","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE827","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF827","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG827","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH827","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI827","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ827","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK827","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL827","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM827","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN827","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO827","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP827","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ827","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR827","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS827","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT827","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU827","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV827","v":0},{"$f":"SUM(D827:Y827)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D834","v":0},{"$f":"Produktionsanlæg!E834","v":0},{"$f":"Produktionsanlæg!F834","v":0},{"$f":"Produktionsanlæg!G834","v":0},{"$f":"Produktionsanlæg!H834","v":0},{"$f":"Produktionsanlæg!I834","v":0},{"$f":"Produktionsanlæg!J834","v":0},{"$f":"Produktionsanlæg!K834","v":0},{"$f":"Produktionsanlæg!L834","v":0},{"$f":"Produktionsanlæg!M834","v":0},{"$f":"Produktionsanlæg!N834","v":0},{"$f":"Produktionsanlæg!O834","v":0},{"$f":"Produktionsanlæg!P834","v":0},{"$f":"Produktionsanlæg!Q834","v":0},{"$f":"Produktionsanlæg!R834","v":0},{"$f":"Produktionsanlæg!S834","v":0},{"$f":"Produktionsanlæg!T834","v":0},{"$f":"Produktionsanlæg!U834","v":0},{"$f":"Produktionsanlæg!V834","v":0},{"$f":"Produktionsanlæg!W834","v":0},{"$f":"Produktionsanlæg!X834","v":0},{"$f":"Produktionsanlæg!Y834","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D834:Y834,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW842:AW865)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D841:Y841)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D844","v":0},{"$f":"Produktionsanlæg!E844","v":0},{"$f":"Produktionsanlæg!F844","v":0},{"$f":"Produktionsanlæg!G844","v":0},{"$f":"Produktionsanlæg!H844","v":0},{"$f":"Produktionsanlæg!I844","v":0},{"$f":"Produktionsanlæg!J844","v":0},{"$f":"Produktionsanlæg!K844","v":0},{"$f":"Produktionsanlæg!L844","v":0},{"$f":"Produktionsanlæg!M844","v":0},{"$f":"Produktionsanlæg!N844","v":0},{"$f":"Produktionsanlæg!O844","v":0},{"$f":"Produktionsanlæg!P844","v":0},{"$f":"Produktionsanlæg!Q844","v":0},{"$f":"Produktionsanlæg!R844","v":0},{"$f":"Produktionsanlæg!S844","v":0},{"$f":"Produktionsanlæg!T844","v":0},{"$f":"Produktionsanlæg!U844","v":0},{"$f":"Produktionsanlæg!V844","v":0},{"$f":"Produktionsanlæg!W844","v":0},{"$f":"Produktionsanlæg!X844","v":0},{"$f":"Produktionsanlæg!Y844","v":0},{"$f":"IF(COUNTIF(D844:Y844,\"<>0\")<=1,IF(SUM(D844:Y844)=0,0,(IF(SUM(D844:Y844)>0,IF(SUM(D844:Y844)<400,(1.2675*45967*SUM(D844:Y844)^(-0.4664)),(IF(SUM(D844:Y844)<2000,(39128*SUM(D844:Y844)^(-0.37661)),IF(SUM(D844:Y844)<5000,18893*SUM(D844:Y844)^(-0.28083),IF(SUM(D844:Y844)<100000,29680*SUM(D844:Y844)^(-0.24475),1773.1))))*100/115)*SUM(D844:Y844)*0.061,0)*1.15*1.06*0.43)/SUM(D844:Y844)),$A$571)","v":0},{"$f":"D844*$Z844","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N844*$Z844","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X844*$Z844","v":0},0,{"$f":"+SUM(AA844:AV844)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA844","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB844","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC844","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD844","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE844","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF844","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG844","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH844","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI844","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ844","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK844","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL844","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM844","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN844","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO844","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP844","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ844","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR844","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS844","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT844","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU844","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV844","v":0},{"$f":"SUM(D844:Y844)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D851","v":0},{"$f":"Produktionsanlæg!E851","v":0},{"$f":"Produktionsanlæg!F851","v":0},{"$f":"Produktionsanlæg!G851","v":0},{"$f":"Produktionsanlæg!H851","v":0},{"$f":"Produktionsanlæg!I851","v":0},{"$f":"Produktionsanlæg!J851","v":0},{"$f":"Produktionsanlæg!K851","v":0},{"$f":"Produktionsanlæg!L851","v":0},{"$f":"Produktionsanlæg!M851","v":0},{"$f":"Produktionsanlæg!N851","v":0},{"$f":"Produktionsanlæg!O851","v":0},{"$f":"Produktionsanlæg!P851","v":0},{"$f":"Produktionsanlæg!Q851","v":0},{"$f":"Produktionsanlæg!R851","v":0},{"$f":"Produktionsanlæg!S851","v":0},{"$f":"Produktionsanlæg!T851","v":0},{"$f":"Produktionsanlæg!U851","v":0},{"$f":"Produktionsanlæg!V851","v":0},{"$f":"Produktionsanlæg!W851","v":0},{"$f":"Produktionsanlæg!X851","v":0},{"$f":"Produktionsanlæg!Y851","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D851:Y851,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D853","v":0},{"$f":"Produktionsanlæg!E853","v":0},{"$f":"Produktionsanlæg!F853","v":0},{"$f":"Produktionsanlæg!G853","v":0},{"$f":"Produktionsanlæg!H853","v":0},{"$f":"Produktionsanlæg!I853","v":0},{"$f":"Produktionsanlæg!J853","v":0},{"$f":"Produktionsanlæg!K853","v":0},{"$f":"Produktionsanlæg!L853","v":0},{"$f":"Produktionsanlæg!M853","v":0},{"$f":"Produktionsanlæg!N853","v":0},{"$f":"Produktionsanlæg!O853","v":0},{"$f":"Produktionsanlæg!P853","v":0},{"$f":"Produktionsanlæg!Q853","v":0},{"$f":"Produktionsanlæg!R853","v":0},{"$f":"Produktionsanlæg!S853","v":0},{"$f":"Produktionsanlæg!T853","v":0},{"$f":"Produktionsanlæg!U853","v":0},{"$f":"Produktionsanlæg!V853","v":0},{"$f":"Produktionsanlæg!W853","v":0},{"$f":"Produktionsanlæg!X853","v":0},{"$f":"Produktionsanlæg!Y853","v":0},{"$f":"IF(COUNTIF(D853:Y853,\"<>0\")<=1,IF(SUM(D853:Y853)=0,0,(IF(SUM(D853:Y853)>0,IF(SUM(D853:Y853)<400,(1.2675*45967*SUM(D853:Y853)^(-0.4664)),(IF(SUM(D853:Y853)<2000,(39128*SUM(D853:Y853)^(-0.37661)),IF(SUM(D853:Y853)<5000,18893*SUM(D853:Y853)^(-0.28083),IF(SUM(D853:Y853)<100000,29680*SUM(D853:Y853)^(-0.24475),1773.1))))*100/115)*SUM(D853:Y853)*(IF(SUM(D853:Y853)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D853:Y853)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA853:AV853)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA853","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB853","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC853","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD853","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE853","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF853","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG853","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH853","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI853","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ853","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK853","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL853","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM853","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN853","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO853","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP853","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ853","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR853","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS853","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT853","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU853","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV853","v":0},{"$f":"SUM(D853:Y853)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D862","v":0},{"$f":"Produktionsanlæg!E862","v":0},{"$f":"Produktionsanlæg!F862","v":0},{"$f":"Produktionsanlæg!G862","v":0},{"$f":"Produktionsanlæg!H862","v":0},{"$f":"Produktionsanlæg!I862","v":0},{"$f":"Produktionsanlæg!J862","v":0},{"$f":"Produktionsanlæg!K862","v":0},{"$f":"Produktionsanlæg!L862","v":0},{"$f":"Produktionsanlæg!M862","v":0},{"$f":"Produktionsanlæg!N862","v":0},{"$f":"Produktionsanlæg!O862","v":0},{"$f":"Produktionsanlæg!P862","v":0},{"$f":"Produktionsanlæg!Q862","v":0},{"$f":"Produktionsanlæg!R862","v":0},{"$f":"Produktionsanlæg!S862","v":0},{"$f":"Produktionsanlæg!T862","v":0},{"$f":"Produktionsanlæg!U862","v":0},{"$f":"Produktionsanlæg!V862","v":0},{"$f":"Produktionsanlæg!W862","v":0},{"$f":"Produktionsanlæg!X862","v":0},{"$f":"Produktionsanlæg!Y862","v":0},{"$f":"IF(COUNTIF(D862:Y862,\"<>0\")<=1,IF(SUM(D862:Y862)=0,0,(IF(SUM(D862:Y862)>0,IF(SUM(D862:Y862)<400,(1.2675*45967*SUM(D862:Y862)^(-0.4664)),(IF(SUM(D862:Y862)<2000,(39128*SUM(D862:Y862)^(-0.37661)),IF(SUM(D862:Y862)<5000,18893*SUM(D862:Y862)^(-0.28083),IF(SUM(D862:Y862)<100000,29680*SUM(D862:Y862)^(-0.24475),1773.1))))*100/115)*SUM(D862:Y862)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D862:Y862)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA862:AV862)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA862","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB862","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC862","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD862","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE862","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF862","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG862","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH862","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI862","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ862","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK862","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL862","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM862","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN862","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO862","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP862","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ862","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR862","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS862","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT862","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU862","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV862","v":0},{"$f":"SUM(D862:Y862)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D869","v":0},{"$f":"Produktionsanlæg!E869","v":0},{"$f":"Produktionsanlæg!F869","v":0},{"$f":"Produktionsanlæg!G869","v":0},{"$f":"Produktionsanlæg!H869","v":0},{"$f":"Produktionsanlæg!I869","v":0},{"$f":"Produktionsanlæg!J869","v":0},{"$f":"Produktionsanlæg!K869","v":0},{"$f":"Produktionsanlæg!L869","v":0},{"$f":"Produktionsanlæg!M869","v":0},{"$f":"Produktionsanlæg!N869","v":0},{"$f":"Produktionsanlæg!O869","v":0},{"$f":"Produktionsanlæg!P869","v":0},{"$f":"Produktionsanlæg!Q869","v":0},{"$f":"Produktionsanlæg!R869","v":0},{"$f":"Produktionsanlæg!S869","v":0},{"$f":"Produktionsanlæg!T869","v":0},{"$f":"Produktionsanlæg!U869","v":0},{"$f":"Produktionsanlæg!V869","v":0},{"$f":"Produktionsanlæg!W869","v":0},{"$f":"Produktionsanlæg!X869","v":0},{"$f":"Produktionsanlæg!Y869","v":0},{"$f":"IF(COUNTIF(D869:Y869,\"<>0\")<=1,IF(SUM(D869:Y869)=0,0,(IF(SUM(D869:Y869)>0,IF(SUM(D869:Y869)<400,(1.2675*45967*SUM(D869:Y869)^(-0.4664)),(IF(SUM(D869:Y869)<2000,(39128*SUM(D869:Y869)^(-0.37661)),IF(SUM(D869:Y869)<5000,18893*SUM(D869:Y869)^(-0.28083),IF(SUM(D869:Y869)<100000,29680*SUM(D869:Y869)^(-0.24475),1773.1))))*100/115)*SUM(D869:Y869)*(IF(SUM(D852:Y852)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D869:Y869)),$A$571)","v":0},{"$f":"D869*$Z869","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N869*$Z869","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X869*$Z869","v":0},0,{"$f":"+SUM(AA869:AV869)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA869","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB869","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC869","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD869","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE869","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF869","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG869","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH869","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI869","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ869","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK869","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL869","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM869","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN869","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO869","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP869","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ869","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR869","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS869","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT869","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU869","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV869","v":0},{"$f":"SUM(D869:Y869)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D872","v":0},{"$f":"Produktionsanlæg!E872","v":0},{"$f":"Produktionsanlæg!F872","v":0},{"$f":"Produktionsanlæg!G872","v":0},{"$f":"Produktionsanlæg!H872","v":0},{"$f":"Produktionsanlæg!I872","v":0},{"$f":"Produktionsanlæg!J872","v":0},{"$f":"Produktionsanlæg!K872","v":0},{"$f":"Produktionsanlæg!L872","v":0},{"$f":"Produktionsanlæg!M872","v":0},{"$f":"Produktionsanlæg!N872","v":0},{"$f":"Produktionsanlæg!O872","v":0},{"$f":"Produktionsanlæg!P872","v":0},{"$f":"Produktionsanlæg!Q872","v":0},{"$f":"Produktionsanlæg!R872","v":0},{"$f":"Produktionsanlæg!S872","v":0},{"$f":"Produktionsanlæg!T872","v":0},{"$f":"Produktionsanlæg!U872","v":0},{"$f":"Produktionsanlæg!V872","v":0},{"$f":"Produktionsanlæg!W872","v":0},{"$f":"Produktionsanlæg!X872","v":0},{"$f":"Produktionsanlæg!Y872","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D872:Y872,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D877","v":0},{"$f":"Produktionsanlæg!E877","v":0},{"$f":"Produktionsanlæg!F877","v":0},{"$f":"Produktionsanlæg!G877","v":0},{"$f":"Produktionsanlæg!H877","v":0},{"$f":"Produktionsanlæg!I877","v":0},{"$f":"Produktionsanlæg!J877","v":0},{"$f":"Produktionsanlæg!K877","v":0},{"$f":"Produktionsanlæg!L877","v":0},{"$f":"Produktionsanlæg!M877","v":0},{"$f":"Produktionsanlæg!N877","v":0},{"$f":"Produktionsanlæg!O877","v":0},{"$f":"Produktionsanlæg!P877","v":0},{"$f":"Produktionsanlæg!Q877","v":0},{"$f":"Produktionsanlæg!R877","v":0},{"$f":"Produktionsanlæg!S877","v":0},{"$f":"Produktionsanlæg!T877","v":0},{"$f":"Produktionsanlæg!U877","v":0},{"$f":"Produktionsanlæg!V877","v":0},{"$f":"Produktionsanlæg!W877","v":0},{"$f":"Produktionsanlæg!X877","v":0},{"$f":"Produktionsanlæg!Y877","v":0},{"$f":"IF(COUNTIF(D877:Y877,\"<>0\")<=1,IF(SUM(D877:Y877)=0,0,(IF(SUM(D877:Y877)>0,IF(SUM(D877:Y877)<400,(1.2675*45967*SUM(D877:Y877)^(-0.4664)),(IF(SUM(D877:Y877)<2000,(39128*SUM(D877:Y877)^(-0.37661)),IF(SUM(D877:Y877)<5000,18893*SUM(D877:Y877)^(-0.28083),IF(SUM(D877:Y877)<100000,29680*SUM(D877:Y877)^(-0.24475),1773.1))))*100/115)*SUM(D877:Y877)*(IF(SUM(D873:Y873)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D877:Y877)),$A$571)","v":0},{"$f":"D877*$Z877","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N877*$Z877","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X877*$Z877","v":0},0,{"$f":"+SUM(AA877:AV877)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA877","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB877","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC877","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD877","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE877","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF877","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG877","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH877","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI877","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ877","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK877","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL877","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM877","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN877","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO877","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP877","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ877","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR877","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS877","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT877","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU877","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV877","v":0},{"$f":"SUM(D877:Y877)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D887","v":0},{"$f":"Produktionsanlæg!E887","v":0},{"$f":"Produktionsanlæg!F887","v":0},{"$f":"Produktionsanlæg!G887","v":0},{"$f":"Produktionsanlæg!H887","v":0},{"$f":"Produktionsanlæg!I887","v":0},{"$f":"Produktionsanlæg!J887","v":0},{"$f":"Produktionsanlæg!K887","v":0},{"$f":"Produktionsanlæg!L887","v":0},{"$f":"Produktionsanlæg!M887","v":0},{"$f":"Produktionsanlæg!N887","v":0},{"$f":"Produktionsanlæg!O887","v":0},{"$f":"Produktionsanlæg!P887","v":0},{"$f":"Produktionsanlæg!Q887","v":0},{"$f":"Produktionsanlæg!R887","v":0},{"$f":"Produktionsanlæg!S887","v":0},{"$f":"Produktionsanlæg!T887","v":0},{"$f":"Produktionsanlæg!U887","v":0},{"$f":"Produktionsanlæg!V887","v":0},{"$f":"Produktionsanlæg!W887","v":0},{"$f":"Produktionsanlæg!X887","v":0},{"$f":"Produktionsanlæg!Y887","v":0},{"$f":"IF(COUNTIF(D887:Y887,\"<>0\")<=1,IF(SUM(D887:Y887)=0,0,(IF(SUM(D887:Y887)>0,IF(SUM(D887:Y887)<400,(1.2675*45967*SUM(D887:Y887)^(-0.4664)),(IF(SUM(D887:Y887)<2000,(39128*SUM(D887:Y887)^(-0.37661)),IF(SUM(D887:Y887)<5000,18893*SUM(D887:Y887)^(-0.28083),IF(SUM(D887:Y887)<100000,29680*SUM(D887:Y887)^(-0.24475),1773.1))))*100/115)*SUM(D887:Y887)*(IF(SUM(D871:Y871)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D887:Y887)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA887:AV887)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA887","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB887","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC887","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD887","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE887","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF887","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG887","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH887","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI887","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ887","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK887","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL887","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM887","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN887","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO887","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP887","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ887","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR887","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS887","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT887","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU887","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV887","v":0},{"$f":"SUM(D887:Y887)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D890","v":0},{"$f":"Produktionsanlæg!E890","v":0},{"$f":"Produktionsanlæg!F890","v":0},{"$f":"Produktionsanlæg!G890","v":0},{"$f":"Produktionsanlæg!H890","v":0},{"$f":"Produktionsanlæg!I890","v":0},{"$f":"Produktionsanlæg!J890","v":0},{"$f":"Produktionsanlæg!K890","v":0},{"$f":"Produktionsanlæg!L890","v":0},{"$f":"Produktionsanlæg!M890","v":0},{"$f":"Produktionsanlæg!N890","v":0},{"$f":"Produktionsanlæg!O890","v":0},{"$f":"Produktionsanlæg!P890","v":0},{"$f":"Produktionsanlæg!Q890","v":0},{"$f":"Produktionsanlæg!R890","v":0},{"$f":"Produktionsanlæg!S890","v":0},{"$f":"Produktionsanlæg!T890","v":0},{"$f":"Produktionsanlæg!U890","v":0},{"$f":"Produktionsanlæg!V890","v":0},{"$f":"Produktionsanlæg!W890","v":0},{"$f":"Produktionsanlæg!X890","v":0},{"$f":"Produktionsanlæg!Y890","v":0},{"$f":"IF(COUNTIF(D890:Y890,\"<>0\")<=1,IF(SUM(D890:Y890)=0,0,(IF(SUM(D890:Y890)>0,IF(SUM(D890:Y890)<400,(1.2675*45967*SUM(D890:Y890)^(-0.4664)),(IF(SUM(D890:Y890)<2000,(39128*SUM(D890:Y890)^(-0.37661)),IF(SUM(D890:Y890)<5000,18893*SUM(D890:Y890)^(-0.28083),IF(SUM(D890:Y890)<100000,29680*SUM(D890:Y890)^(-0.24475),1773.1))))*100/115)*SUM(D890:Y890)*(IF(SUM(D874:Y874)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D890:Y890)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X890*$Z890","v":0},{"$f":"Y890*$Z890","v":0},{"$f":"+SUM(AA890:AV890)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA890","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB890","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC890","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD890","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE890","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF890","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG890","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH890","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI890","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ890","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK890","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL890","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM890","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN890","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO890","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP890","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ890","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR890","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS890","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT890","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU890","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV890","v":0},{"$f":"SUM(D890:Y890)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D899","v":0},{"$f":"Produktionsanlæg!E899","v":0},{"$f":"Produktionsanlæg!F899","v":0},{"$f":"Produktionsanlæg!G899","v":0},{"$f":"Produktionsanlæg!H899","v":0},{"$f":"Produktionsanlæg!I899","v":0},{"$f":"Produktionsanlæg!J899","v":0},{"$f":"Produktionsanlæg!K899","v":0},{"$f":"Produktionsanlæg!L899","v":0},{"$f":"Produktionsanlæg!M899","v":0},{"$f":"Produktionsanlæg!N899","v":0},{"$f":"Produktionsanlæg!O899","v":0},{"$f":"Produktionsanlæg!P899","v":0},{"$f":"Produktionsanlæg!Q899","v":0},{"$f":"Produktionsanlæg!R899","v":0},{"$f":"Produktionsanlæg!S899","v":0},{"$f":"Produktionsanlæg!T899","v":0},{"$f":"Produktionsanlæg!U899","v":0},{"$f":"Produktionsanlæg!V899","v":0},{"$f":"Produktionsanlæg!W899","v":0},{"$f":"Produktionsanlæg!X899","v":0},{"$f":"Produktionsanlæg!Y899","v":0},{"$f":"IF(COUNTIF(D899:Y899,\"<>0\")<=1,IF(SUM(D899:Y899)=0,0,(IF(SUM(D899:Y899)>0,IF(SUM(D899:Y899)<400,(1.2675*45967*SUM(D899:Y899)^(-0.4664)),(IF(SUM(D899:Y899)<2000,(39128*SUM(D899:Y899)^(-0.37661)),IF(SUM(D899:Y899)<5000,18893*SUM(D899:Y899)^(-0.28083),IF(SUM(D899:Y899)<100000,29680*SUM(D899:Y899)^(-0.24475),1773.1))))*100/115)*SUM(D899:Y899)*(IF(SUM(D874:Y874)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D899:Y899)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA899:AV899)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA899","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB899","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC899","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD899","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE899","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF899","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG899","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH899","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI899","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ899","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK899","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL899","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM899","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN899","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO899","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP899","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ899","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR899","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS899","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT899","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU899","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV899","v":0},{"$f":"SUM(D899:Y899)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D900","v":0},{"$f":"Produktionsanlæg!E900","v":0},{"$f":"Produktionsanlæg!F900","v":0},{"$f":"Produktionsanlæg!G900","v":0},{"$f":"Produktionsanlæg!H900","v":0},{"$f":"Produktionsanlæg!I900","v":0},{"$f":"Produktionsanlæg!J900","v":0},{"$f":"Produktionsanlæg!K900","v":0},{"$f":"Produktionsanlæg!L900","v":0},{"$f":"Produktionsanlæg!M900","v":0},{"$f":"Produktionsanlæg!N900","v":0},{"$f":"Produktionsanlæg!O900","v":0},{"$f":"Produktionsanlæg!P900","v":0},{"$f":"Produktionsanlæg!Q900","v":0},{"$f":"Produktionsanlæg!R900","v":0},{"$f":"Produktionsanlæg!S900","v":0},{"$f":"Produktionsanlæg!T900","v":0},{"$f":"Produktionsanlæg!U900","v":0},{"$f":"Produktionsanlæg!V900","v":0},{"$f":"Produktionsanlæg!W900","v":0},{"$f":"Produktionsanlæg!X900","v":0},{"$f":"Produktionsanlæg!Y900","v":0},{"$f":"IF(COUNTIF(D900:Y900,\"<>0\")<=1,IF(SUM(D900:Y900)=0,0,(IF(SUM(D900:Y900)>0,IF(SUM(D900:Y900)<400,(1.2675*45967*SUM(D900:Y900)^(-0.4664)),(IF(SUM(D900:Y900)<2000,(39128*SUM(D900:Y900)^(-0.37661)),IF(SUM(D900:Y900)<5000,18893*SUM(D900:Y900)^(-0.28083),IF(SUM(D900:Y900)<100000,29680*SUM(D900:Y900)^(-0.24475),1773.1))))*100/115)*SUM(D900:Y900)*(IF(SUM(D871:Y871)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D900:Y900)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA900:AV900)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA900","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB900","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC900","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD900","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE900","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF900","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG900","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH900","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI900","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ900","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK900","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL900","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM900","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN900","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO900","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP900","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ900","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR900","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS900","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT900","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU900","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV900","v":0},{"$f":"SUM(D900:Y900)","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW909:AW932)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D908:Y908)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D915","v":0},{"$f":"Produktionsanlæg!E915","v":0},{"$f":"Produktionsanlæg!F915","v":0},{"$f":"Produktionsanlæg!G915","v":0},{"$f":"Produktionsanlæg!H915","v":0},{"$f":"Produktionsanlæg!I915","v":0},{"$f":"Produktionsanlæg!J915","v":0},{"$f":"Produktionsanlæg!K915","v":0},{"$f":"Produktionsanlæg!L915","v":0},{"$f":"Produktionsanlæg!M915","v":0},{"$f":"Produktionsanlæg!N915","v":0},{"$f":"Produktionsanlæg!O915","v":0},{"$f":"Produktionsanlæg!P915","v":0},{"$f":"Produktionsanlæg!Q915","v":0},{"$f":"Produktionsanlæg!R915","v":0},{"$f":"Produktionsanlæg!S915","v":0},{"$f":"Produktionsanlæg!T915","v":0},{"$f":"Produktionsanlæg!U915","v":0},{"$f":"Produktionsanlæg!V915","v":0},{"$f":"Produktionsanlæg!W915","v":0},{"$f":"Produktionsanlæg!X915","v":0},{"$f":"Produktionsanlæg!Y915","v":0},{"$f":"IF(COUNTIF(D915:Y915,\"<>0\")<=1,IF(SUM(D915:Y915)=0,0,(IF(SUM(D915:Y915)>0,IF(SUM(D915:Y915)<400,(1.2675*45967*SUM(D915:Y915)^(-0.4664)),(IF(SUM(D915:Y915)<2000,(39128*SUM(D915:Y915)^(-0.37661)),IF(SUM(D915:Y915)<5000,18893*SUM(D915:Y915)^(-0.28083),IF(SUM(D915:Y915)<100000,29680*SUM(D915:Y915)^(-0.24475),1773.1))))*100/115)*SUM(D915:Y915)*0.0173,0)*1.15*1.06*0.43)/SUM(D915:Y915)),$A$571)","v":0},{"$f":"D915*$Z915","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N915*$Z915","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X915*$Z915","v":0},0,{"$f":"+SUM(AA915:AV915)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA915","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB915","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC915","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD915","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE915","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF915","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG915","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH915","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI915","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ915","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK915","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL915","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM915","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN915","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO915","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP915","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ915","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR915","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS915","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT915","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU915","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV915","v":0},{"$f":"SUM(D915:Y915)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D918","v":0},{"$f":"Produktionsanlæg!E918","v":0},{"$f":"Produktionsanlæg!F918","v":0},{"$f":"Produktionsanlæg!G918","v":0},{"$f":"Produktionsanlæg!H918","v":0},{"$f":"Produktionsanlæg!I918","v":0},{"$f":"Produktionsanlæg!J918","v":0},{"$f":"Produktionsanlæg!K918","v":0},{"$f":"Produktionsanlæg!L918","v":0},{"$f":"Produktionsanlæg!M918","v":0},{"$f":"Produktionsanlæg!N918","v":0},{"$f":"Produktionsanlæg!O918","v":0},{"$f":"Produktionsanlæg!P918","v":0},{"$f":"Produktionsanlæg!Q918","v":0},{"$f":"Produktionsanlæg!R918","v":0},{"$f":"Produktionsanlæg!S918","v":0},{"$f":"Produktionsanlæg!T918","v":0},{"$f":"Produktionsanlæg!U918","v":0},{"$f":"Produktionsanlæg!V918","v":0},{"$f":"Produktionsanlæg!W918","v":0},{"$f":"Produktionsanlæg!X918","v":0},{"$f":"Produktionsanlæg!Y918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D918:Y918,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D927","v":0},{"$f":"Produktionsanlæg!E927","v":0},{"$f":"Produktionsanlæg!F927","v":0},{"$f":"Produktionsanlæg!G927","v":0},{"$f":"Produktionsanlæg!H927","v":0},{"$f":"Produktionsanlæg!I927","v":0},{"$f":"Produktionsanlæg!J927","v":0},{"$f":"Produktionsanlæg!K927","v":0},{"$f":"Produktionsanlæg!L927","v":0},{"$f":"Produktionsanlæg!M927","v":0},{"$f":"Produktionsanlæg!N927","v":0},{"$f":"Produktionsanlæg!O927","v":0},{"$f":"Produktionsanlæg!P927","v":0},{"$f":"Produktionsanlæg!Q927","v":0},{"$f":"Produktionsanlæg!R927","v":0},{"$f":"Produktionsanlæg!S927","v":0},{"$f":"Produktionsanlæg!T927","v":0},{"$f":"Produktionsanlæg!U927","v":0},{"$f":"Produktionsanlæg!V927","v":0},{"$f":"Produktionsanlæg!W927","v":0},{"$f":"Produktionsanlæg!X927","v":0},{"$f":"Produktionsanlæg!Y927","v":0},{"$f":"IF(COUNTIF(D927:Y927,\"<>0\")<=1,IF(SUM(D927:Y927)=0,0,(IF(SUM(D927:Y927)>0,IF(SUM(D927:Y927)<400,(1.2675*45967*SUM(D927:Y927)^(-0.4664)),(IF(SUM(D927:Y927)<2000,(39128*SUM(D927:Y927)^(-0.37661)),IF(SUM(D927:Y927)<5000,18893*SUM(D927:Y927)^(-0.28083),IF(SUM(D927:Y927)<100000,29680*SUM(D927:Y927)^(-0.24475),1773.1))))*100/115)*SUM(D927:Y927)*(IF(SUM(D919:Y919)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D927:Y927)),$A$571)","v":0},{"$f":"D927*$Z927","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N927*$Z927","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X927*$Z927","v":0},0,{"$f":"+SUM(AA927:AV927)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA927","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB927","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC927","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD927","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE927","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF927","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG927","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH927","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI927","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ927","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK927","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL927","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM927","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN927","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO927","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP927","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ927","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR927","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS927","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT927","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU927","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV927","v":0},{"$f":"SUM(D927:Y927)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW934:AW957)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D933:Y933)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D936","v":0},{"$f":"Produktionsanlæg!E936","v":0},{"$f":"Produktionsanlæg!F936","v":0},{"$f":"Produktionsanlæg!G936","v":0},{"$f":"Produktionsanlæg!H936","v":0},{"$f":"Produktionsanlæg!I936","v":0},{"$f":"Produktionsanlæg!J936","v":0},{"$f":"Produktionsanlæg!K936","v":0},{"$f":"Produktionsanlæg!L936","v":0},{"$f":"Produktionsanlæg!M936","v":0},{"$f":"Produktionsanlæg!N936","v":0},{"$f":"Produktionsanlæg!O936","v":0},{"$f":"Produktionsanlæg!P936","v":0},{"$f":"Produktionsanlæg!Q936","v":0},{"$f":"Produktionsanlæg!R936","v":0},{"$f":"Produktionsanlæg!S936","v":0},{"$f":"Produktionsanlæg!T936","v":0},{"$f":"Produktionsanlæg!U936","v":0},{"$f":"Produktionsanlæg!V936","v":0},{"$f":"Produktionsanlæg!W936","v":0},{"$f":"Produktionsanlæg!X936","v":0},{"$f":"Produktionsanlæg!Y936","v":0},{"$f":"IF(COUNTIF(D936:Y936,\"<>0\")<=1,IF(SUM(D936:Y936)=0,0,(IF(SUM(D936:Y936)>0,IF(SUM(D936:Y936)<400,(1.2675*45967*SUM(D936:Y936)^(-0.4664)),(IF(SUM(D936:Y936)<2000,(39128*SUM(D936:Y936)^(-0.37661)),IF(SUM(D936:Y936)<5000,18893*SUM(D936:Y936)^(-0.28083),IF(SUM(D936:Y936)<100000,29680*SUM(D936:Y936)^(-0.24475),1773.1))))*100/115)*SUM(D936:Y936)*(IF(SUM(D919:Y919)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D936:Y936)),$A$571)","v":0},{"$f":"D936*$Z936","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N936*$Z936","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X936*$Z936","v":0},0,{"$f":"+SUM(AA936:AV936)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA936","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB936","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC936","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD936","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE936","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF936","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG936","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH936","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI936","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ936","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK936","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL936","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM936","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN936","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO936","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP936","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ936","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR936","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS936","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT936","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU936","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV936","v":0},{"$f":"SUM(D936:Y936)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D943","v":0},{"$f":"Produktionsanlæg!E943","v":0},{"$f":"Produktionsanlæg!F943","v":0},{"$f":"Produktionsanlæg!G943","v":0},{"$f":"Produktionsanlæg!H943","v":0},{"$f":"Produktionsanlæg!I943","v":0},{"$f":"Produktionsanlæg!J943","v":0},{"$f":"Produktionsanlæg!K943","v":0},{"$f":"Produktionsanlæg!L943","v":0},{"$f":"Produktionsanlæg!M943","v":0},{"$f":"Produktionsanlæg!N943","v":0},{"$f":"Produktionsanlæg!O943","v":0},{"$f":"Produktionsanlæg!P943","v":0},{"$f":"Produktionsanlæg!Q943","v":0},{"$f":"Produktionsanlæg!R943","v":0},{"$f":"Produktionsanlæg!S943","v":0},{"$f":"Produktionsanlæg!T943","v":0},{"$f":"Produktionsanlæg!U943","v":0},{"$f":"Produktionsanlæg!V943","v":0},{"$f":"Produktionsanlæg!W943","v":0},{"$f":"Produktionsanlæg!X943","v":0},{"$f":"Produktionsanlæg!Y943","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D943:Y943,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D946","v":0},{"$f":"Produktionsanlæg!E946","v":0},{"$f":"Produktionsanlæg!F946","v":0},{"$f":"Produktionsanlæg!G946","v":0},{"$f":"Produktionsanlæg!H946","v":0},{"$f":"Produktionsanlæg!I946","v":0},{"$f":"Produktionsanlæg!J946","v":0},{"$f":"Produktionsanlæg!K946","v":0},{"$f":"Produktionsanlæg!L946","v":0},{"$f":"Produktionsanlæg!M946","v":0},{"$f":"Produktionsanlæg!N946","v":0},{"$f":"Produktionsanlæg!O946","v":0},{"$f":"Produktionsanlæg!P946","v":0},{"$f":"Produktionsanlæg!Q946","v":0},{"$f":"Produktionsanlæg!R946","v":0},{"$f":"Produktionsanlæg!S946","v":0},{"$f":"Produktionsanlæg!T946","v":0},{"$f":"Produktionsanlæg!U946","v":0},{"$f":"Produktionsanlæg!V946","v":0},{"$f":"Produktionsanlæg!W946","v":0},{"$f":"Produktionsanlæg!X946","v":0},{"$f":"Produktionsanlæg!Y946","v":0},{"$f":"IF(COUNTIF(D946:Y946,\"<>0\")<=1,IF(SUM(D946:Y946)=0,0,(IF(SUM(D946:Y946)>0,IF(SUM(D946:Y946)<400,(1.2675*45967*SUM(D946:Y946)^(-0.4664)),(IF(SUM(D946:Y946)<2000,(39128*SUM(D946:Y946)^(-0.37661)),IF(SUM(D946:Y946)<5000,18893*SUM(D946:Y946)^(-0.28083),IF(SUM(D946:Y946)<100000,29680*SUM(D946:Y946)^(-0.24475),1773.1))))*100/115)*SUM(D946:Y946)*(IF(SUM(D938:Y938)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D946:Y946)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA946:AV946)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA946","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB946","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC946","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD946","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE946","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF946","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG946","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH946","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI946","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ946","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK946","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL946","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM946","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN946","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO946","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP946","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ946","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR946","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS946","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT946","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU946","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV946","v":0},{"$f":"SUM(D946:Y946)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D955","v":0},{"$f":"Produktionsanlæg!E955","v":0},{"$f":"Produktionsanlæg!F955","v":0},{"$f":"Produktionsanlæg!G955","v":0},{"$f":"Produktionsanlæg!H955","v":0},{"$f":"Produktionsanlæg!I955","v":0},{"$f":"Produktionsanlæg!J955","v":0},{"$f":"Produktionsanlæg!K955","v":0},{"$f":"Produktionsanlæg!L955","v":0},{"$f":"Produktionsanlæg!M955","v":0},{"$f":"Produktionsanlæg!N955","v":0},{"$f":"Produktionsanlæg!O955","v":0},{"$f":"Produktionsanlæg!P955","v":0},{"$f":"Produktionsanlæg!Q955","v":0},{"$f":"Produktionsanlæg!R955","v":0},{"$f":"Produktionsanlæg!S955","v":0},{"$f":"Produktionsanlæg!T955","v":0},{"$f":"Produktionsanlæg!U955","v":0},{"$f":"Produktionsanlæg!V955","v":0},{"$f":"Produktionsanlæg!W955","v":0},{"$f":"Produktionsanlæg!X955","v":0},{"$f":"Produktionsanlæg!Y955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D955:Y955,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D959","v":0},{"$f":"Produktionsanlæg!E959","v":0},{"$f":"Produktionsanlæg!F959","v":0},{"$f":"Produktionsanlæg!G959","v":0},{"$f":"Produktionsanlæg!H959","v":0},{"$f":"Produktionsanlæg!I959","v":0},{"$f":"Produktionsanlæg!J959","v":0},{"$f":"Produktionsanlæg!K959","v":0},{"$f":"Produktionsanlæg!L959","v":0},{"$f":"Produktionsanlæg!M959","v":0},{"$f":"Produktionsanlæg!N959","v":0},{"$f":"Produktionsanlæg!O959","v":0},{"$f":"Produktionsanlæg!P959","v":0},{"$f":"Produktionsanlæg!Q959","v":0},{"$f":"Produktionsanlæg!R959","v":0},{"$f":"Produktionsanlæg!S959","v":0},{"$f":"Produktionsanlæg!T959","v":0},{"$f":"Produktionsanlæg!U959","v":0},{"$f":"Produktionsanlæg!V959","v":0},{"$f":"Produktionsanlæg!W959","v":0},{"$f":"Produktionsanlæg!X959","v":0},{"$f":"Produktionsanlæg!Y959","v":0},{"$f":"IF(COUNTIF(D959:Y959,\"<>0\")<=1,IF(SUM(D959:Y959)=0,0,(IF(SUM(D959:Y959)>0,IF(SUM(D959:Y959)<400,(1.2675*45967*SUM(D959:Y959)^(-0.4664)),(IF(SUM(D959:Y959)<2000,(39128*SUM(D959:Y959)^(-0.37661)),IF(SUM(D959:Y959)<5000,18893*SUM(D959:Y959)^(-0.28083),IF(SUM(D959:Y959)<100000,29680*SUM(D959:Y959)^(-0.24475),1773.1))))*100/115)*SUM(D959:Y959)*(IF(SUM(D938:Y938)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D959:Y959)),$A$571)","v":0},{"$f":"D959*$Z959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA959:AV959)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA959","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB959","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC959","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD959","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE959","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF959","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG959","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH959","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI959","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ959","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK959","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL959","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM959","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN959","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO959","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP959","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ959","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR959","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS959","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT959","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU959","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV959","v":0},{"$f":"SUM(D959:Y959)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D964","v":0},{"$f":"Produktionsanlæg!E964","v":0},{"$f":"Produktionsanlæg!F964","v":0},{"$f":"Produktionsanlæg!G964","v":0},{"$f":"Produktionsanlæg!H964","v":0},{"$f":"Produktionsanlæg!I964","v":0},{"$f":"Produktionsanlæg!J964","v":0},{"$f":"Produktionsanlæg!K964","v":0},{"$f":"Produktionsanlæg!L964","v":0},{"$f":"Produktionsanlæg!M964","v":0},{"$f":"Produktionsanlæg!N964","v":0},{"$f":"Produktionsanlæg!O964","v":0},{"$f":"Produktionsanlæg!P964","v":0},{"$f":"Produktionsanlæg!Q964","v":0},{"$f":"Produktionsanlæg!R964","v":0},{"$f":"Produktionsanlæg!S964","v":0},{"$f":"Produktionsanlæg!T964","v":0},{"$f":"Produktionsanlæg!U964","v":0},{"$f":"Produktionsanlæg!V964","v":0},{"$f":"Produktionsanlæg!W964","v":0},{"$f":"Produktionsanlæg!X964","v":0},{"$f":"Produktionsanlæg!Y964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D964:Y964,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D973","v":0},{"$f":"Produktionsanlæg!E973","v":0},{"$f":"Produktionsanlæg!F973","v":0},{"$f":"Produktionsanlæg!G973","v":0},{"$f":"Produktionsanlæg!H973","v":0},{"$f":"Produktionsanlæg!I973","v":0},{"$f":"Produktionsanlæg!J973","v":0},{"$f":"Produktionsanlæg!K973","v":0},{"$f":"Produktionsanlæg!L973","v":0},{"$f":"Produktionsanlæg!M973","v":0},{"$f":"Produktionsanlæg!N973","v":0},{"$f":"Produktionsanlæg!O973","v":300},{"$f":"Produktionsanlæg!P973","v":0},{"$f":"Produktionsanlæg!Q973","v":0},{"$f":"Produktionsanlæg!R973","v":0},{"$f":"Produktionsanlæg!S973","v":0},{"$f":"Produktionsanlæg!T973","v":0},{"$f":"Produktionsanlæg!U973","v":0},{"$f":"Produktionsanlæg!V973","v":0},{"$f":"Produktionsanlæg!W973","v":0},{"$f":"Produktionsanlæg!X973","v":0},{"$f":"Produktionsanlæg!Y973","v":0},{"$f":"IF(COUNTIF(D973:Y973,\"<>0\")<=1,IF(SUM(D973:Y973)=0,0,(IF(SUM(D973:Y973)>0,IF(SUM(D973:Y973)<400,(1.2675*45967*SUM(D973:Y973)^(-0.4664)),(IF(SUM(D973:Y973)<2000,(39128*SUM(D973:Y973)^(-0.37661)),IF(SUM(D973:Y973)<5000,18893*SUM(D973:Y973)^(-0.28083),IF(SUM(D973:Y973)<100000,29680*SUM(D973:Y973)^(-0.24475),1773.1))))*100/115)*SUM(D973:Y973)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D973:Y973)),$A$571)","v":4966.706321962366},{"$f":"D973*$Z973","v":0},0,0,0,0,0,0,0,0,0,0,1490011.8965887099,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA973:AV973)","v":1490011.8965887099},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA973","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB973","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC973","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD973","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE973","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF973","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG973","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH973","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI973","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ973","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK973","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL973","v":1202372.1868418234},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM973","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN973","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO973","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP973","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ973","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR973","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS973","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT973","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU973","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV973","v":0},{"$f":"SUM(D973:Y973)","v":300}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D980","v":0},{"$f":"Produktionsanlæg!E980","v":0},{"$f":"Produktionsanlæg!F980","v":0},{"$f":"Produktionsanlæg!G980","v":0},{"$f":"Produktionsanlæg!H980","v":0},{"$f":"Produktionsanlæg!I980","v":0},{"$f":"Produktionsanlæg!J980","v":0},{"$f":"Produktionsanlæg!K980","v":0},{"$f":"Produktionsanlæg!L980","v":0},{"$f":"Produktionsanlæg!M980","v":0},{"$f":"Produktionsanlæg!N980","v":0},{"$f":"Produktionsanlæg!O980","v":0},{"$f":"Produktionsanlæg!P980","v":0},{"$f":"Produktionsanlæg!Q980","v":0},{"$f":"Produktionsanlæg!R980","v":0},{"$f":"Produktionsanlæg!S980","v":0},{"$f":"Produktionsanlæg!T980","v":0},{"$f":"Produktionsanlæg!U980","v":0},{"$f":"Produktionsanlæg!V980","v":0},{"$f":"Produktionsanlæg!W980","v":0},{"$f":"Produktionsanlæg!X980","v":0},{"$f":"Produktionsanlæg!Y980","v":0},{"$f":"IF(COUNTIF(D980:Y980,\"<>0\")<=1,IF(SUM(D980:Y980)=0,0,(IF(SUM(D980:Y980)>0,IF(SUM(D980:Y980)<400,(1.2675*45967*SUM(D980:Y980)^(-0.4664)),(IF(SUM(D980:Y980)<2000,(39128*SUM(D980:Y980)^(-0.37661)),IF(SUM(D980:Y980)<5000,18893*SUM(D980:Y980)^(-0.28083),IF(SUM(D980:Y980)<100000,29680*SUM(D980:Y980)^(-0.24475),1773.1))))*100/115)*SUM(D980:Y980)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D980:Y980)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA980:AV980)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA980","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB980","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC980","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD980","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE980","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF980","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG980","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH980","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI980","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ980","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK980","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL980","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM980","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN980","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO980","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP980","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ980","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR980","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS980","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT980","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU980","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV980","v":0},{"$f":"SUM(D980:Y980)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D983","v":0},{"$f":"Produktionsanlæg!E983","v":0},{"$f":"Produktionsanlæg!F983","v":0},{"$f":"Produktionsanlæg!G983","v":0},{"$f":"Produktionsanlæg!H983","v":0},{"$f":"Produktionsanlæg!I983","v":0},{"$f":"Produktionsanlæg!J983","v":0},{"$f":"Produktionsanlæg!K983","v":0},{"$f":"Produktionsanlæg!L983","v":0},{"$f":"Produktionsanlæg!M983","v":0},{"$f":"Produktionsanlæg!N983","v":0},{"$f":"Produktionsanlæg!O983","v":0},{"$f":"Produktionsanlæg!P983","v":0},{"$f":"Produktionsanlæg!Q983","v":0},{"$f":"Produktionsanlæg!R983","v":0},{"$f":"Produktionsanlæg!S983","v":0},{"$f":"Produktionsanlæg!T983","v":0},{"$f":"Produktionsanlæg!U983","v":0},{"$f":"Produktionsanlæg!V983","v":0},{"$f":"Produktionsanlæg!W983","v":0},{"$f":"Produktionsanlæg!X983","v":0},{"$f":"Produktionsanlæg!Y983","v":0},{"$f":"IF(COUNTIF(D983:Y983,\"<>0\")<=1,IF(SUM(D983:Y983)=0,0,(IF(SUM(D983:Y983)>0,IF(SUM(D983:Y983)<400,(1.2675*45967*SUM(D983:Y983)^(-0.4664)),(IF(SUM(D983:Y983)<2000,(39128*SUM(D983:Y983)^(-0.37661)),IF(SUM(D983:Y983)<5000,18893*SUM(D983:Y983)^(-0.28083),IF(SUM(D983:Y983)<100000,29680*SUM(D983:Y983)^(-0.24475),1773.1))))*100/115)*SUM(D983:Y983)*0.0173,0)*1.15*1.06*0.02)/SUM(D983:Y983)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA983:AV983)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA983","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB983","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC983","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD983","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE983","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF983","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG983","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH983","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI983","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ983","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK983","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL983","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM983","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN983","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO983","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP983","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ983","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR983","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS983","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT983","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU983","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV983","v":0},{"$f":"SUM(D983:Y983)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D990","v":0},{"$f":"Produktionsanlæg!E990","v":0},{"$f":"Produktionsanlæg!F990","v":0},{"$f":"Produktionsanlæg!G990","v":0},{"$f":"Produktionsanlæg!H990","v":0},{"$f":"Produktionsanlæg!I990","v":0},{"$f":"Produktionsanlæg!J990","v":0},{"$f":"Produktionsanlæg!K990","v":0},{"$f":"Produktionsanlæg!L990","v":0},{"$f":"Produktionsanlæg!M990","v":0},{"$f":"Produktionsanlæg!N990","v":0},{"$f":"Produktionsanlæg!O990","v":0},{"$f":"Produktionsanlæg!P990","v":0},{"$f":"Produktionsanlæg!Q990","v":0},{"$f":"Produktionsanlæg!R990","v":0},{"$f":"Produktionsanlæg!S990","v":0},{"$f":"Produktionsanlæg!T990","v":0},{"$f":"Produktionsanlæg!U990","v":0},{"$f":"Produktionsanlæg!V990","v":0},{"$f":"Produktionsanlæg!W990","v":0},{"$f":"Produktionsanlæg!X990","v":0},{"$f":"Produktionsanlæg!Y990","v":0},{"$f":"IF(COUNTIF(D990:Y990,\"<>0\")<=1,IF(SUM(D990:Y990)=0,0,(IF(SUM(D990:Y990)>0,IF(SUM(D990:Y990)<400,(1.2675*45967*SUM(D990:Y990)^(-0.4664)),(IF(SUM(D990:Y990)<2000,(39128*SUM(D990:Y990)^(-0.37661)),IF(SUM(D990:Y990)<5000,18893*SUM(D990:Y990)^(-0.28083),IF(SUM(D990:Y990)<100000,29680*SUM(D990:Y990)^(-0.24475),1773.1))))*100/115)*SUM(D990:Y990)*(IF(SUM(D986:Y986)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D990:Y990)),$A$571)","v":0},{"$f":"D990*$Z990","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N990*$Z990","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X990*$Z990","v":0},0,{"$f":"+SUM(AA990:AV990)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA990","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB990","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC990","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD990","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE990","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF990","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG990","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH990","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI990","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ990","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK990","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL990","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM990","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN990","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO990","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP990","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ990","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR990","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS990","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT990","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU990","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV990","v":0},{"$f":"SUM(D990:Y990)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D992","v":0},{"$f":"Produktionsanlæg!E992","v":0},{"$f":"Produktionsanlæg!F992","v":0},{"$f":"Produktionsanlæg!G992","v":0},{"$f":"Produktionsanlæg!H992","v":0},{"$f":"Produktionsanlæg!I992","v":0},{"$f":"Produktionsanlæg!J992","v":0},{"$f":"Produktionsanlæg!K992","v":0},{"$f":"Produktionsanlæg!L992","v":0},{"$f":"Produktionsanlæg!M992","v":0},{"$f":"Produktionsanlæg!N992","v":0},{"$f":"Produktionsanlæg!O992","v":0},{"$f":"Produktionsanlæg!P992","v":0},{"$f":"Produktionsanlæg!Q992","v":0},{"$f":"Produktionsanlæg!R992","v":0},{"$f":"Produktionsanlæg!S992","v":0},{"$f":"Produktionsanlæg!T992","v":0},{"$f":"Produktionsanlæg!U992","v":0},{"$f":"Produktionsanlæg!V992","v":0},{"$f":"Produktionsanlæg!W992","v":0},{"$f":"Produktionsanlæg!X992","v":0},{"$f":"Produktionsanlæg!Y992","v":0},{"$f":"IF(COUNTIF(D992:Y992,\"<>0\")<=1,IF(SUM(D992:Y992)=0,0,(IF(SUM(D992:Y992)>0,IF(SUM(D992:Y992)<400,(1.2675*45967*SUM(D992:Y992)^(-0.4664)),(IF(SUM(D992:Y992)<2000,(39128*SUM(D992:Y992)^(-0.37661)),IF(SUM(D992:Y992)<5000,18893*SUM(D992:Y992)^(-0.28083),IF(SUM(D992:Y992)<100000,29680*SUM(D992:Y992)^(-0.24475),1773.1))))*100/115)*SUM(D992:Y992)*(IF(SUM(D984:Y984)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D992:Y992)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA992:AV992)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA992","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB992","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC992","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD992","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE992","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF992","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG992","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH992","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI992","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ992","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK992","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL992","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM992","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN992","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO992","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP992","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ992","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR992","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS992","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT992","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU992","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV992","v":0},{"$f":"SUM(D992:Y992)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D1001","v":0},{"$f":"Produktionsanlæg!E1001","v":0},{"$f":"Produktionsanlæg!F1001","v":0},{"$f":"Produktionsanlæg!G1001","v":0},{"$f":"Produktionsanlæg!H1001","v":0},{"$f":"Produktionsanlæg!I1001","v":0},{"$f":"Produktionsanlæg!J1001","v":0},{"$f":"Produktionsanlæg!K1001","v":0},{"$f":"Produktionsanlæg!L1001","v":0},{"$f":"Produktionsanlæg!M1001","v":0},{"$f":"Produktionsanlæg!N1001","v":0},{"$f":"Produktionsanlæg!O1001","v":0},{"$f":"Produktionsanlæg!P1001","v":0},{"$f":"Produktionsanlæg!Q1001","v":0},{"$f":"Produktionsanlæg!R1001","v":0},{"$f":"Produktionsanlæg!S1001","v":0},{"$f":"Produktionsanlæg!T1001","v":0},{"$f":"Produktionsanlæg!U1001","v":0},{"$f":"Produktionsanlæg!V1001","v":0},{"$f":"Produktionsanlæg!W1001","v":0},{"$f":"Produktionsanlæg!X1001","v":0},{"$f":"Produktionsanlæg!Y1001","v":0},{"$f":"IF(COUNTIF(D1001:Y1001,\"<>0\")<=1,IF(SUM(D1001:Y1001)=0,0,(IF(SUM(D1001:Y1001)>0,IF(SUM(D1001:Y1001)<400,(1.2675*45967*SUM(D1001:Y1001)^(-0.4664)),(IF(SUM(D1001:Y1001)<2000,(39128*SUM(D1001:Y1001)^(-0.37661)),IF(SUM(D1001:Y1001)<5000,18893*SUM(D1001:Y1001)^(-0.28083),IF(SUM(D1001:Y1001)<100000,29680*SUM(D1001:Y1001)^(-0.24475),1773.1))))*100/115)*SUM(D1001:Y1001)*(IF(SUM(D984:Y984)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D1001:Y1001)),$A$571)","v":0},{"$f":"D1001*$Z1001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1001:AV1001)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1001","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1001","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1001","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1001","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1001","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1001","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1001","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1001","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1001","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1001","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1001","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1001","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1001","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1001","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1001","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1001","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1001","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1001","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1001","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1001","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1001","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1001","v":0},{"$f":"SUM(D1001:Y1001)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D1008","v":0},{"$f":"Produktionsanlæg!E1008","v":0},{"$f":"Produktionsanlæg!F1008","v":0},{"$f":"Produktionsanlæg!G1008","v":0},{"$f":"Produktionsanlæg!H1008","v":0},{"$f":"Produktionsanlæg!I1008","v":0},{"$f":"Produktionsanlæg!J1008","v":0},{"$f":"Produktionsanlæg!K1008","v":0},{"$f":"Produktionsanlæg!L1008","v":0},{"$f":"Produktionsanlæg!M1008","v":0},{"$f":"Produktionsanlæg!N1008","v":0},{"$f":"Produktionsanlæg!O1008","v":0},{"$f":"Produktionsanlæg!P1008","v":0},{"$f":"Produktionsanlæg!Q1008","v":0},{"$f":"Produktionsanlæg!R1008","v":0},{"$f":"Produktionsanlæg!S1008","v":0},{"$f":"Produktionsanlæg!T1008","v":0},{"$f":"Produktionsanlæg!U1008","v":0},{"$f":"Produktionsanlæg!V1008","v":0},{"$f":"Produktionsanlæg!W1008","v":0},{"$f":"Produktionsanlæg!X1008","v":0},{"$f":"Produktionsanlæg!Y1008","v":0},{"$f":"IF(COUNTIF(D1008:Y1008,\"<>0\")<=1,IF(SUM(D1008:Y1008)=0,0,(IF(SUM(D1008:Y1008)>0,IF(SUM(D1008:Y1008)<400,(1.2675*45967*SUM(D1008:Y1008)^(-0.4664)),(IF(SUM(D1008:Y1008)<2000,(39128*SUM(D1008:Y1008)^(-0.37661)),IF(SUM(D1008:Y1008)<5000,18893*SUM(D1008:Y1008)^(-0.28083),IF(SUM(D1008:Y1008)<100000,29680*SUM(D1008:Y1008)^(-0.24475),1773.1))))*100/115)*SUM(D1008:Y1008)*0.1638,0)*1.15*1.06*0.05)/SUM(D1008:Y1008)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1008:AV1008)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1008","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1008","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1008","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1008","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1008","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1008","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1008","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1008","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1008","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1008","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1008","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1008","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1008","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1008","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1008","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1008","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1008","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1008","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1008","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1008","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1008","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1008","v":0},{"$f":"SUM(D1008:Y1008)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1014","v":0},{"$f":"Produktionsanlæg!E1014","v":0},{"$f":"Produktionsanlæg!F1014","v":0},{"$f":"Produktionsanlæg!G1014","v":0},{"$f":"Produktionsanlæg!H1014","v":0},{"$f":"Produktionsanlæg!I1014","v":0},{"$f":"Produktionsanlæg!J1014","v":0},{"$f":"Produktionsanlæg!K1014","v":0},{"$f":"Produktionsanlæg!L1014","v":0},{"$f":"Produktionsanlæg!M1014","v":0},{"$f":"Produktionsanlæg!N1014","v":0},{"$f":"Produktionsanlæg!O1014","v":0},{"$f":"Produktionsanlæg!P1014","v":0},{"$f":"Produktionsanlæg!Q1014","v":0},{"$f":"Produktionsanlæg!R1014","v":0},{"$f":"Produktionsanlæg!S1014","v":0},{"$f":"Produktionsanlæg!T1014","v":0},{"$f":"Produktionsanlæg!U1014","v":0},{"$f":"Produktionsanlæg!V1014","v":0},{"$f":"Produktionsanlæg!W1014","v":0},{"$f":"Produktionsanlæg!X1014","v":0},{"$f":"Produktionsanlæg!Y1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1014:Y1014,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D1019","v":0},{"$f":"Produktionsanlæg!E1019","v":0},{"$f":"Produktionsanlæg!F1019","v":0},{"$f":"Produktionsanlæg!G1019","v":0},{"$f":"Produktionsanlæg!H1019","v":0},{"$f":"Produktionsanlæg!I1019","v":0},{"$f":"Produktionsanlæg!J1019","v":0},{"$f":"Produktionsanlæg!K1019","v":0},{"$f":"Produktionsanlæg!L1019","v":0},{"$f":"Produktionsanlæg!M1019","v":0},{"$f":"Produktionsanlæg!N1019","v":0},{"$f":"Produktionsanlæg!O1019","v":0},{"$f":"Produktionsanlæg!P1019","v":0},{"$f":"Produktionsanlæg!Q1019","v":0},{"$f":"Produktionsanlæg!R1019","v":0},{"$f":"Produktionsanlæg!S1019","v":0},{"$f":"Produktionsanlæg!T1019","v":0},{"$f":"Produktionsanlæg!U1019","v":0},{"$f":"Produktionsanlæg!V1019","v":0},{"$f":"Produktionsanlæg!W1019","v":0},{"$f":"Produktionsanlæg!X1019","v":0},{"$f":"Produktionsanlæg!Y1019","v":0},{"$f":"IF(COUNTIF(D1019:Y1019,\"<>0\")<=1,IF(SUM(D1019:Y1019)=0,0,(IF(SUM(D1019:Y1019)>0,IF(SUM(D1019:Y1019)<400,(1.2675*45967*SUM(D1019:Y1019)^(-0.4664)),(IF(SUM(D1019:Y1019)<2000,(39128*SUM(D1019:Y1019)^(-0.37661)),IF(SUM(D1019:Y1019)<5000,18893*SUM(D1019:Y1019)^(-0.28083),IF(SUM(D1019:Y1019)<100000,29680*SUM(D1019:Y1019)^(-0.24475),1773.1))))*100/115)*SUM(D1019:Y1019)*(IF(SUM(D1007:Y1007)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D1019:Y1019)),$A$571)","v":0},{"$f":"D1019*$Z1019","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1019*$Z1019","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1019*$Z1019","v":0},0,{"$f":"+SUM(AA1019:AV1019)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1019","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1019","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1019","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1019","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1019","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1019","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1019","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1019","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1019","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1019","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1019","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1019","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1019","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1019","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1019","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1019","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1019","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1019","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1019","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1019","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1019","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1019","v":0},{"$f":"SUM(D1019:Y1019)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D1026","v":0},{"$f":"Produktionsanlæg!E1026","v":0},{"$f":"Produktionsanlæg!F1026","v":0},{"$f":"Produktionsanlæg!G1026","v":0},{"$f":"Produktionsanlæg!H1026","v":0},{"$f":"Produktionsanlæg!I1026","v":0},{"$f":"Produktionsanlæg!J1026","v":0},{"$f":"Produktionsanlæg!K1026","v":0},{"$f":"Produktionsanlæg!L1026","v":0},{"$f":"Produktionsanlæg!M1026","v":0},{"$f":"Produktionsanlæg!N1026","v":0},{"$f":"Produktionsanlæg!O1026","v":0},{"$f":"Produktionsanlæg!P1026","v":0},{"$f":"Produktionsanlæg!Q1026","v":0},{"$f":"Produktionsanlæg!R1026","v":0},{"$f":"Produktionsanlæg!S1026","v":0},{"$f":"Produktionsanlæg!T1026","v":0},{"$f":"Produktionsanlæg!U1026","v":0},{"$f":"Produktionsanlæg!V1026","v":0},{"$f":"Produktionsanlæg!W1026","v":0},{"$f":"Produktionsanlæg!X1026","v":0},{"$f":"Produktionsanlæg!Y1026","v":0},{"$f":"IF(COUNTIF(D1026:Y1026,\"<>0\")<=1,IF(SUM(D1026:Y1026)=0,0,(IF(SUM(D1026:Y1026)>0,IF(SUM(D1026:Y1026)<400,(1.2675*45967*SUM(D1026:Y1026)^(-0.4664)),(IF(SUM(D1026:Y1026)<2000,(39128*SUM(D1026:Y1026)^(-0.37661)),IF(SUM(D1026:Y1026)<5000,18893*SUM(D1026:Y1026)^(-0.28083),IF(SUM(D1026:Y1026)<100000,29680*SUM(D1026:Y1026)^(-0.24475),1773.1))))*100/115)*SUM(D1026:Y1026)*(IF(SUM(D1005:Y1005)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D1026:Y1026)),$A$571)","v":0},{"$f":"D1026*$Z1026","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1026:AV1026)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1026","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1026","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1026","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1026","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1026","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1026","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1026","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1026","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1026","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1026","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1026","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1026","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1026","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1026","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1026","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1026","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1026","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1026","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1026","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1026","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1026","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1026","v":0},{"$f":"SUM(D1026:Y1026)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D1029","v":0},{"$f":"Produktionsanlæg!E1029","v":0},{"$f":"Produktionsanlæg!F1029","v":0},{"$f":"Produktionsanlæg!G1029","v":0},{"$f":"Produktionsanlæg!H1029","v":0},{"$f":"Produktionsanlæg!I1029","v":0},{"$f":"Produktionsanlæg!J1029","v":0},{"$f":"Produktionsanlæg!K1029","v":0},{"$f":"Produktionsanlæg!L1029","v":0},{"$f":"Produktionsanlæg!M1029","v":0},{"$f":"Produktionsanlæg!N1029","v":0},{"$f":"Produktionsanlæg!O1029","v":0},{"$f":"Produktionsanlæg!P1029","v":0},{"$f":"Produktionsanlæg!Q1029","v":0},{"$f":"Produktionsanlæg!R1029","v":0},{"$f":"Produktionsanlæg!S1029","v":0},{"$f":"Produktionsanlæg!T1029","v":0},{"$f":"Produktionsanlæg!U1029","v":0},{"$f":"Produktionsanlæg!V1029","v":0},{"$f":"Produktionsanlæg!W1029","v":0},{"$f":"Produktionsanlæg!X1029","v":0},{"$f":"Produktionsanlæg!Y1029","v":0},{"$f":"IF(COUNTIF(D1029:Y1029,\"<>0\")<=1,IF(SUM(D1029:Y1029)=0,0,(IF(SUM(D1029:Y1029)>0,IF(SUM(D1029:Y1029)<400,(1.2675*45967*SUM(D1029:Y1029)^(-0.4664)),(IF(SUM(D1029:Y1029)<2000,(39128*SUM(D1029:Y1029)^(-0.37661)),IF(SUM(D1029:Y1029)<5000,18893*SUM(D1029:Y1029)^(-0.28083),IF(SUM(D1029:Y1029)<100000,29680*SUM(D1029:Y1029)^(-0.24475),1773.1))))*100/115)*SUM(D1029:Y1029)*(IF(SUM(D1008:Y1008)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D1029:Y1029)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1029:AV1029)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1029","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1029","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1029","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1029","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1029","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1029","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1029","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1029","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1029","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1029","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1029","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1029","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1029","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1029","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1029","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1029","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1029","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1029","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1029","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1029","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1029","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1029","v":0},{"$f":"SUM(D1029:Y1029)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D1036","v":0},{"$f":"Produktionsanlæg!E1036","v":0},{"$f":"Produktionsanlæg!F1036","v":0},{"$f":"Produktionsanlæg!G1036","v":0},{"$f":"Produktionsanlæg!H1036","v":0},{"$f":"Produktionsanlæg!I1036","v":0},{"$f":"Produktionsanlæg!J1036","v":0},{"$f":"Produktionsanlæg!K1036","v":0},{"$f":"Produktionsanlæg!L1036","v":0},{"$f":"Produktionsanlæg!M1036","v":0},{"$f":"Produktionsanlæg!N1036","v":0},{"$f":"Produktionsanlæg!O1036","v":0},{"$f":"Produktionsanlæg!P1036","v":0},{"$f":"Produktionsanlæg!Q1036","v":0},{"$f":"Produktionsanlæg!R1036","v":0},{"$f":"Produktionsanlæg!S1036","v":0},{"$f":"Produktionsanlæg!T1036","v":0},{"$f":"Produktionsanlæg!U1036","v":0},{"$f":"Produktionsanlæg!V1036","v":0},{"$f":"Produktionsanlæg!W1036","v":0},{"$f":"Produktionsanlæg!X1036","v":0},{"$f":"Produktionsanlæg!Y1036","v":0},{"$f":"IF(COUNTIF(D1036:Y1036,\"<>0\")<=1,IF(SUM(D1036:Y1036)=0,0,(IF(SUM(D1036:Y1036)>0,IF(SUM(D1036:Y1036)<400,(1.2675*45967*SUM(D1036:Y1036)^(-0.4664)),(IF(SUM(D1036:Y1036)<2000,(39128*SUM(D1036:Y1036)^(-0.37661)),IF(SUM(D1036:Y1036)<5000,18893*SUM(D1036:Y1036)^(-0.28083),IF(SUM(D1036:Y1036)<100000,29680*SUM(D1036:Y1036)^(-0.24475),1773.1))))*100/115)*SUM(D1036:Y1036)*(IF(SUM(D1007:Y1007)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1036:Y1036)),$A$571)","v":0},{"$f":"D1036*$Z1036","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1036*$Z1036","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1036*$Z1036","v":0},{"$f":"Y1036*$Z1036","v":0},{"$f":"+SUM(AA1036:AV1036)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1036","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1036","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1036","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1036","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1036","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1036","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1036","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1036","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1036","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1036","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1036","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1036","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1036","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1036","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1036","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1036","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1036","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1036","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1036","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1036","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1036","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1036","v":0},{"$f":"SUM(D1036:Y1036)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D1040","v":0},{"$f":"Produktionsanlæg!E1040","v":0},{"$f":"Produktionsanlæg!F1040","v":0},{"$f":"Produktionsanlæg!G1040","v":0},{"$f":"Produktionsanlæg!H1040","v":0},{"$f":"Produktionsanlæg!I1040","v":0},{"$f":"Produktionsanlæg!J1040","v":0},{"$f":"Produktionsanlæg!K1040","v":0},{"$f":"Produktionsanlæg!L1040","v":0},{"$f":"Produktionsanlæg!M1040","v":0},{"$f":"Produktionsanlæg!N1040","v":0},{"$f":"Produktionsanlæg!O1040","v":100},{"$f":"Produktionsanlæg!P1040","v":0},{"$f":"Produktionsanlæg!Q1040","v":0},{"$f":"Produktionsanlæg!R1040","v":0},{"$f":"Produktionsanlæg!S1040","v":0},{"$f":"Produktionsanlæg!T1040","v":0},{"$f":"Produktionsanlæg!U1040","v":0},{"$f":"Produktionsanlæg!V1040","v":0},{"$f":"Produktionsanlæg!W1040","v":0},{"$f":"Produktionsanlæg!X1040","v":0},{"$f":"Produktionsanlæg!Y1040","v":0},{"$f":"IF(COUNTIF(D1040:Y1040,\"<>0\")<=1,IF(SUM(D1040:Y1040)=0,0,(IF(SUM(D1040:Y1040)>0,IF(SUM(D1040:Y1040)<400,(1.2675*45967*SUM(D1040:Y1040)^(-0.4664)),(IF(SUM(D1040:Y1040)<2000,(39128*SUM(D1040:Y1040)^(-0.37661)),IF(SUM(D1040:Y1040)<5000,18893*SUM(D1040:Y1040)^(-0.28083),IF(SUM(D1040:Y1040)<100000,29680*SUM(D1040:Y1040)^(-0.24475),1773.1))))*100/115)*SUM(D1040:Y1040)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D1040:Y1040)),$A$571)","v":8290.8266439658037},{"$f":"D1040*$Z1040","v":0},0,0,0,0,0,0,0,0,0,0,829082.66439658031,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1040:AV1040)","v":829082.66439658031},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1040","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1040","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1040","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1040","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1040","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1040","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1040","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1040","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1040","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1040","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1040","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1040","v":669032.19937063905},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1040","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1040","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1040","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1040","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1040","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1040","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1040","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1040","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1040","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1040","v":0},{"$f":"SUM(D1040:Y1040)","v":100}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D1047","v":0},{"$f":"Produktionsanlæg!E1047","v":0},{"$f":"Produktionsanlæg!F1047","v":0},{"$f":"Produktionsanlæg!G1047","v":0},{"$f":"Produktionsanlæg!H1047","v":0},{"$f":"Produktionsanlæg!I1047","v":0},{"$f":"Produktionsanlæg!J1047","v":0},{"$f":"Produktionsanlæg!K1047","v":0},{"$f":"Produktionsanlæg!L1047","v":0},{"$f":"Produktionsanlæg!M1047","v":0},{"$f":"Produktionsanlæg!N1047","v":0},{"$f":"Produktionsanlæg!O1047","v":0},{"$f":"Produktionsanlæg!P1047","v":0},{"$f":"Produktionsanlæg!Q1047","v":0},{"$f":"Produktionsanlæg!R1047","v":0},{"$f":"Produktionsanlæg!S1047","v":0},{"$f":"Produktionsanlæg!T1047","v":0},{"$f":"Produktionsanlæg!U1047","v":0},{"$f":"Produktionsanlæg!V1047","v":0},{"$f":"Produktionsanlæg!W1047","v":0},{"$f":"Produktionsanlæg!X1047","v":0},{"$f":"Produktionsanlæg!Y1047","v":0},{"$f":"IF(COUNTIF(D1047:Y1047,\"<>0\")<=1,IF(SUM(D1047:Y1047)=0,0,(IF(SUM(D1047:Y1047)>0,IF(SUM(D1047:Y1047)<400,(1.2675*45967*SUM(D1047:Y1047)^(-0.4664)),(IF(SUM(D1047:Y1047)<2000,(39128*SUM(D1047:Y1047)^(-0.37661)),IF(SUM(D1047:Y1047)<5000,18893*SUM(D1047:Y1047)^(-0.28083),IF(SUM(D1047:Y1047)<100000,29680*SUM(D1047:Y1047)^(-0.24475),1773.1))))*100/115)*SUM(D1047:Y1047)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1047:Y1047)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1047:AV1047)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1047","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1047","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1047","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1047","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1047","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1047","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1047","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1047","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1047","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1047","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1047","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1047","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1047","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1047","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1047","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1047","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1047","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1047","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1047","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1047","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1047","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1047","v":0},{"$f":"SUM(D1047:Y1047)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D1054","v":0},{"$f":"Produktionsanlæg!E1054","v":0},{"$f":"Produktionsanlæg!F1054","v":0},{"$f":"Produktionsanlæg!G1054","v":0},{"$f":"Produktionsanlæg!H1054","v":0},{"$f":"Produktionsanlæg!I1054","v":0},{"$f":"Produktionsanlæg!J1054","v":0},{"$f":"Produktionsanlæg!K1054","v":0},{"$f":"Produktionsanlæg!L1054","v":0},{"$f":"Produktionsanlæg!M1054","v":0},{"$f":"Produktionsanlæg!N1054","v":0},{"$f":"Produktionsanlæg!O1054","v":0},{"$f":"Produktionsanlæg!P1054","v":0},{"$f":"Produktionsanlæg!Q1054","v":0},{"$f":"Produktionsanlæg!R1054","v":0},{"$f":"Produktionsanlæg!S1054","v":0},{"$f":"Produktionsanlæg!T1054","v":0},{"$f":"Produktionsanlæg!U1054","v":0},{"$f":"Produktionsanlæg!V1054","v":0},{"$f":"Produktionsanlæg!W1054","v":0},{"$f":"Produktionsanlæg!X1054","v":0},{"$f":"Produktionsanlæg!Y1054","v":0},{"$f":"IF(COUNTIF(D1054:Y1054,\"<>0\")<=1,IF(SUM(D1054:Y1054)=0,0,(IF(SUM(D1054:Y1054)>0,IF(SUM(D1054:Y1054)<400,(1.2675*45967*SUM(D1054:Y1054)^(-0.4664)),(IF(SUM(D1054:Y1054)<2000,(39128*SUM(D1054:Y1054)^(-0.37661)),IF(SUM(D1054:Y1054)<5000,18893*SUM(D1054:Y1054)^(-0.28083),IF(SUM(D1054:Y1054)<100000,29680*SUM(D1054:Y1054)^(-0.24475),1773.1))))*100/115)*SUM(D1054:Y1054)*(IF(SUM(D1054:Y1054)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D1054:Y1054)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1054:AV1054)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1054","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1054","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1054","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1054","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1054","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1054","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1054","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1054","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1054","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1054","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1054","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1054","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1054","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1054","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1054","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1054","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1054","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1054","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1054","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1054","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1054","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1054","v":0},{"$f":"SUM(D1054:Y1054)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D1057","v":0},{"$f":"Produktionsanlæg!E1057","v":0},{"$f":"Produktionsanlæg!F1057","v":0},{"$f":"Produktionsanlæg!G1057","v":0},{"$f":"Produktionsanlæg!H1057","v":0},{"$f":"Produktionsanlæg!I1057","v":0},{"$f":"Produktionsanlæg!J1057","v":0},{"$f":"Produktionsanlæg!K1057","v":0},{"$f":"Produktionsanlæg!L1057","v":0},{"$f":"Produktionsanlæg!M1057","v":0},{"$f":"Produktionsanlæg!N1057","v":0},{"$f":"Produktionsanlæg!O1057","v":0},{"$f":"Produktionsanlæg!P1057","v":0},{"$f":"Produktionsanlæg!Q1057","v":0},{"$f":"Produktionsanlæg!R1057","v":0},{"$f":"Produktionsanlæg!S1057","v":0},{"$f":"Produktionsanlæg!T1057","v":0},{"$f":"Produktionsanlæg!U1057","v":0},{"$f":"Produktionsanlæg!V1057","v":0},{"$f":"Produktionsanlæg!W1057","v":0},{"$f":"Produktionsanlæg!X1057","v":0},{"$f":"Produktionsanlæg!Y1057","v":0},{"$f":"IF(COUNTIF(D1057:Y1057,\"<>0\")<=1,IF(SUM(D1057:Y1057)=0,0,(IF(SUM(D1057:Y1057)>0,IF(SUM(D1057:Y1057)<400,(1.2675*45967*SUM(D1057:Y1057)^(-0.4664)),(IF(SUM(D1057:Y1057)<2000,(39128*SUM(D1057:Y1057)^(-0.37661)),IF(SUM(D1057:Y1057)<5000,18893*SUM(D1057:Y1057)^(-0.28083),IF(SUM(D1057:Y1057)<100000,29680*SUM(D1057:Y1057)^(-0.24475),1773.1))))*100/115)*SUM(D1057:Y1057)*(IF(SUM(D1053:Y1053)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D1057:Y1057)),$A$571)","v":0},{"$f":"D1057*$Z1057","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1057*$Z1057","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1057*$Z1057","v":0},0,{"$f":"+SUM(AA1057:AV1057)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1057","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1057","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1057","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1057","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1057","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1057","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1057","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1057","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1057","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1057","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1057","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1057","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1057","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1057","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1057","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1057","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1057","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1057","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1057","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1057","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1057","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1057","v":0},{"$f":"SUM(D1057:Y1057)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1064","v":0},{"$f":"Produktionsanlæg!E1064","v":0},{"$f":"Produktionsanlæg!F1064","v":0},{"$f":"Produktionsanlæg!G1064","v":0},{"$f":"Produktionsanlæg!H1064","v":0},{"$f":"Produktionsanlæg!I1064","v":0},{"$f":"Produktionsanlæg!J1064","v":0},{"$f":"Produktionsanlæg!K1064","v":0},{"$f":"Produktionsanlæg!L1064","v":0},{"$f":"Produktionsanlæg!M1064","v":0},{"$f":"Produktionsanlæg!N1064","v":0},{"$f":"Produktionsanlæg!O1064","v":0},{"$f":"Produktionsanlæg!P1064","v":0},{"$f":"Produktionsanlæg!Q1064","v":0},{"$f":"Produktionsanlæg!R1064","v":0},{"$f":"Produktionsanlæg!S1064","v":0},{"$f":"Produktionsanlæg!T1064","v":0},{"$f":"Produktionsanlæg!U1064","v":0},{"$f":"Produktionsanlæg!V1064","v":0},{"$f":"Produktionsanlæg!W1064","v":0},{"$f":"Produktionsanlæg!X1064","v":0},{"$f":"Produktionsanlæg!Y1064","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1064:Y1064,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D1071","v":0},{"$f":"Produktionsanlæg!E1071","v":0},{"$f":"Produktionsanlæg!F1071","v":0},{"$f":"Produktionsanlæg!G1071","v":0},{"$f":"Produktionsanlæg!H1071","v":0},{"$f":"Produktionsanlæg!I1071","v":0},{"$f":"Produktionsanlæg!J1071","v":0},{"$f":"Produktionsanlæg!K1071","v":0},{"$f":"Produktionsanlæg!L1071","v":0},{"$f":"Produktionsanlæg!M1071","v":0},{"$f":"Produktionsanlæg!N1071","v":0},{"$f":"Produktionsanlæg!O1071","v":0},{"$f":"Produktionsanlæg!P1071","v":0},{"$f":"Produktionsanlæg!Q1071","v":0},{"$f":"Produktionsanlæg!R1071","v":0},{"$f":"Produktionsanlæg!S1071","v":0},{"$f":"Produktionsanlæg!T1071","v":0},{"$f":"Produktionsanlæg!U1071","v":0},{"$f":"Produktionsanlæg!V1071","v":0},{"$f":"Produktionsanlæg!W1071","v":0},{"$f":"Produktionsanlæg!X1071","v":0},{"$f":"Produktionsanlæg!Y1071","v":0},{"$f":"IF(COUNTIF(D1071:Y1071,\"<>0\")<=1,IF(SUM(D1071:Y1071)=0,0,(IF(SUM(D1071:Y1071)>0,IF(SUM(D1071:Y1071)<400,(1.2675*45967*SUM(D1071:Y1071)^(-0.4664)),(IF(SUM(D1071:Y1071)<2000,(39128*SUM(D1071:Y1071)^(-0.37661)),IF(SUM(D1071:Y1071)<5000,18893*SUM(D1071:Y1071)^(-0.28083),IF(SUM(D1071:Y1071)<100000,29680*SUM(D1071:Y1071)^(-0.24475),1773.1))))*100/115)*SUM(D1071:Y1071)*(IF(SUM(D1054:Y1054)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1071:Y1071)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1071:AV1071)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1071","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1071","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1071","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1071","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1071","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1071","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1071","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1071","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1071","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1071","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1071","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1071","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1071","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1071","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1071","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1071","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1071","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1071","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1071","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1071","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1071","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1071","v":0},{"$f":"SUM(D1071:Y1071)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D1075","v":0},{"$f":"Produktionsanlæg!E1075","v":0},{"$f":"Produktionsanlæg!F1075","v":0},{"$f":"Produktionsanlæg!G1075","v":0},{"$f":"Produktionsanlæg!H1075","v":0},{"$f":"Produktionsanlæg!I1075","v":0},{"$f":"Produktionsanlæg!J1075","v":0},{"$f":"Produktionsanlæg!K1075","v":0},{"$f":"Produktionsanlæg!L1075","v":0},{"$f":"Produktionsanlæg!M1075","v":0},{"$f":"Produktionsanlæg!N1075","v":0},{"$f":"Produktionsanlæg!O1075","v":0},{"$f":"Produktionsanlæg!P1075","v":0},{"$f":"Produktionsanlæg!Q1075","v":0},{"$f":"Produktionsanlæg!R1075","v":0},{"$f":"Produktionsanlæg!S1075","v":0},{"$f":"Produktionsanlæg!T1075","v":0},{"$f":"Produktionsanlæg!U1075","v":0},{"$f":"Produktionsanlæg!V1075","v":0},{"$f":"Produktionsanlæg!W1075","v":0},{"$f":"Produktionsanlæg!X1075","v":0},{"$f":"Produktionsanlæg!Y1075","v":0},{"$f":"IF(COUNTIF(D1075:Y1075,\"<>0\")<=1,IF(SUM(D1075:Y1075)=0,0,(IF(SUM(D1075:Y1075)>0,IF(SUM(D1075:Y1075)<400,(1.2675*45967*SUM(D1075:Y1075)^(-0.4664)),(IF(SUM(D1075:Y1075)<2000,(39128*SUM(D1075:Y1075)^(-0.37661)),IF(SUM(D1075:Y1075)<5000,18893*SUM(D1075:Y1075)^(-0.28083),IF(SUM(D1075:Y1075)<100000,29680*SUM(D1075:Y1075)^(-0.24475),1773.1))))*100/115)*SUM(D1075:Y1075)*0.1638,0)*1.15*1.06*0.05)/SUM(D1075:Y1075)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1075:AV1075)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1075","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1075","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1075","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1075","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1075","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1075","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1075","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1075","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1075","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1075","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1075","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1075","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1075","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1075","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1075","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1075","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1075","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1075","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1075","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1075","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1075","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1075","v":0},{"$f":"SUM(D1075:Y1075)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D1082","v":0},{"$f":"Produktionsanlæg!E1082","v":0},{"$f":"Produktionsanlæg!F1082","v":0},{"$f":"Produktionsanlæg!G1082","v":0},{"$f":"Produktionsanlæg!H1082","v":0},{"$f":"Produktionsanlæg!I1082","v":0},{"$f":"Produktionsanlæg!J1082","v":0},{"$f":"Produktionsanlæg!K1082","v":0},{"$f":"Produktionsanlæg!L1082","v":0},{"$f":"Produktionsanlæg!M1082","v":0},{"$f":"Produktionsanlæg!N1082","v":0},{"$f":"Produktionsanlæg!O1082","v":0},{"$f":"Produktionsanlæg!P1082","v":0},{"$f":"Produktionsanlæg!Q1082","v":0},{"$f":"Produktionsanlæg!R1082","v":0},{"$f":"Produktionsanlæg!S1082","v":0},{"$f":"Produktionsanlæg!T1082","v":0},{"$f":"Produktionsanlæg!U1082","v":0},{"$f":"Produktionsanlæg!V1082","v":0},{"$f":"Produktionsanlæg!W1082","v":0},{"$f":"Produktionsanlæg!X1082","v":0},{"$f":"Produktionsanlæg!Y1082","v":0},{"$f":"IF(COUNTIF(D1082:Y1082,\"<>0\")<=1,IF(SUM(D1082:Y1082)=0,0,(IF(SUM(D1082:Y1082)>0,IF(SUM(D1082:Y1082)<400,(1.2675*45967*SUM(D1082:Y1082)^(-0.4664)),(IF(SUM(D1082:Y1082)<2000,(39128*SUM(D1082:Y1082)^(-0.37661)),IF(SUM(D1082:Y1082)<5000,18893*SUM(D1082:Y1082)^(-0.28083),IF(SUM(D1082:Y1082)<100000,29680*SUM(D1082:Y1082)^(-0.24475),1773.1))))*100/115)*SUM(D1082:Y1082)*(IF(SUM(D1074:Y1074)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D1082:Y1082)),$A$571)","v":0},{"$f":"D1082*$Z1082","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1082*$Z1082","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1082*$Z1082","v":0},0,{"$f":"+SUM(AA1082:AV1082)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1082","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1082","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1082","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1082","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1082","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1082","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1082","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1082","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1082","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1082","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1082","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1082","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1082","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1082","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1082","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1082","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1082","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1082","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1082","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1082","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1082","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1082","v":0},{"$f":"SUM(D1082:Y1082)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1085","v":0},{"$f":"Produktionsanlæg!E1085","v":0},{"$f":"Produktionsanlæg!F1085","v":0},{"$f":"Produktionsanlæg!G1085","v":0},{"$f":"Produktionsanlæg!H1085","v":0},{"$f":"Produktionsanlæg!I1085","v":0},{"$f":"Produktionsanlæg!J1085","v":0},{"$f":"Produktionsanlæg!K1085","v":0},{"$f":"Produktionsanlæg!L1085","v":0},{"$f":"Produktionsanlæg!M1085","v":0},{"$f":"Produktionsanlæg!N1085","v":0},{"$f":"Produktionsanlæg!O1085","v":0},{"$f":"Produktionsanlæg!P1085","v":0},{"$f":"Produktionsanlæg!Q1085","v":0},{"$f":"Produktionsanlæg!R1085","v":0},{"$f":"Produktionsanlæg!S1085","v":0},{"$f":"Produktionsanlæg!T1085","v":0},{"$f":"Produktionsanlæg!U1085","v":0},{"$f":"Produktionsanlæg!V1085","v":0},{"$f":"Produktionsanlæg!W1085","v":0},{"$f":"Produktionsanlæg!X1085","v":0},{"$f":"Produktionsanlæg!Y1085","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1085:Y1085,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D1095","v":0},{"$f":"Produktionsanlæg!E1095","v":0},{"$f":"Produktionsanlæg!F1095","v":0},{"$f":"Produktionsanlæg!G1095","v":0},{"$f":"Produktionsanlæg!H1095","v":0},{"$f":"Produktionsanlæg!I1095","v":0},{"$f":"Produktionsanlæg!J1095","v":0},{"$f":"Produktionsanlæg!K1095","v":0},{"$f":"Produktionsanlæg!L1095","v":0},{"$f":"Produktionsanlæg!M1095","v":0},{"$f":"Produktionsanlæg!N1095","v":0},{"$f":"Produktionsanlæg!O1095","v":0},{"$f":"Produktionsanlæg!P1095","v":0},{"$f":"Produktionsanlæg!Q1095","v":0},{"$f":"Produktionsanlæg!R1095","v":0},{"$f":"Produktionsanlæg!S1095","v":0},{"$f":"Produktionsanlæg!T1095","v":0},{"$f":"Produktionsanlæg!U1095","v":0},{"$f":"Produktionsanlæg!V1095","v":0},{"$f":"Produktionsanlæg!W1095","v":0},{"$f":"Produktionsanlæg!X1095","v":0},{"$f":"Produktionsanlæg!Y1095","v":0},{"$f":"IF(COUNTIF(D1095:Y1095,\"<>0\")<=1,IF(SUM(D1095:Y1095)=0,0,(IF(SUM(D1095:Y1095)>0,IF(SUM(D1095:Y1095)<400,(1.2675*45967*SUM(D1095:Y1095)^(-0.4664)),(IF(SUM(D1095:Y1095)<2000,(39128*SUM(D1095:Y1095)^(-0.37661)),IF(SUM(D1095:Y1095)<5000,18893*SUM(D1095:Y1095)^(-0.28083),IF(SUM(D1095:Y1095)<100000,29680*SUM(D1095:Y1095)^(-0.24475),1773.1))))*100/115)*SUM(D1095:Y1095)*(IF(SUM(D1074:Y1074)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D1095:Y1095)),$A$571)","v":0},{"$f":"D1095*$Z1095","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1095*$Z1095","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1095*$Z1095","v":0},0,{"$f":"+SUM(AA1095:AV1095)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1095","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1095","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1095","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1095","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1095","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1095","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1095","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1095","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1095","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1095","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1095","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1095","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1095","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1095","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1095","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1095","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1095","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1095","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1095","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1095","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1095","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1095","v":0},{"$f":"SUM(D1095:Y1095)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D1100","v":0},{"$f":"Produktionsanlæg!E1100","v":0},{"$f":"Produktionsanlæg!F1100","v":0},{"$f":"Produktionsanlæg!G1100","v":0},{"$f":"Produktionsanlæg!H1100","v":0},{"$f":"Produktionsanlæg!I1100","v":0},{"$f":"Produktionsanlæg!J1100","v":0},{"$f":"Produktionsanlæg!K1100","v":0},{"$f":"Produktionsanlæg!L1100","v":0},{"$f":"Produktionsanlæg!M1100","v":0},{"$f":"Produktionsanlæg!N1100","v":0},{"$f":"Produktionsanlæg!O1100","v":0},{"$f":"Produktionsanlæg!P1100","v":0},{"$f":"Produktionsanlæg!Q1100","v":0},{"$f":"Produktionsanlæg!R1100","v":0},{"$f":"Produktionsanlæg!S1100","v":0},{"$f":"Produktionsanlæg!T1100","v":0},{"$f":"Produktionsanlæg!U1100","v":0},{"$f":"Produktionsanlæg!V1100","v":0},{"$f":"Produktionsanlæg!W1100","v":0},{"$f":"Produktionsanlæg!X1100","v":0},{"$f":"Produktionsanlæg!Y1100","v":0},{"$f":"IF(COUNTIF(D1100:Y1100,\"<>0\")<=1,IF(SUM(D1100:Y1100)=0,0,(IF(SUM(D1100:Y1100)>0,IF(SUM(D1100:Y1100)<400,(1.2675*45967*SUM(D1100:Y1100)^(-0.4664)),(IF(SUM(D1100:Y1100)<2000,(39128*SUM(D1100:Y1100)^(-0.37661)),IF(SUM(D1100:Y1100)<5000,18893*SUM(D1100:Y1100)^(-0.28083),IF(SUM(D1100:Y1100)<100000,29680*SUM(D1100:Y1100)^(-0.24475),1773.1))))*100/115)*SUM(D1100:Y1100)*(IF(SUM(D1075:Y1075)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D1100:Y1100)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1100:AV1100)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1100","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1100","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1100","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1100","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1100","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1100","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1100","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1100","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1100","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1100","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1100","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1100","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1100","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1100","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1100","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1100","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1100","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1100","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1100","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1100","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1100","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1100","v":0},{"$f":"SUM(D1100:Y1100)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D1103","v":0},{"$f":"Produktionsanlæg!E1103","v":0},{"$f":"Produktionsanlæg!F1103","v":0},{"$f":"Produktionsanlæg!G1103","v":0},{"$f":"Produktionsanlæg!H1103","v":0},{"$f":"Produktionsanlæg!I1103","v":0},{"$f":"Produktionsanlæg!J1103","v":0},{"$f":"Produktionsanlæg!K1103","v":0},{"$f":"Produktionsanlæg!L1103","v":0},{"$f":"Produktionsanlæg!M1103","v":0},{"$f":"Produktionsanlæg!N1103","v":0},{"$f":"Produktionsanlæg!O1103","v":0},{"$f":"Produktionsanlæg!P1103","v":0},{"$f":"Produktionsanlæg!Q1103","v":0},{"$f":"Produktionsanlæg!R1103","v":0},{"$f":"Produktionsanlæg!S1103","v":0},{"$f":"Produktionsanlæg!T1103","v":0},{"$f":"Produktionsanlæg!U1103","v":0},{"$f":"Produktionsanlæg!V1103","v":0},{"$f":"Produktionsanlæg!W1103","v":0},{"$f":"Produktionsanlæg!X1103","v":0},{"$f":"Produktionsanlæg!Y1103","v":0},{"$f":"IF(COUNTIF(D1103:Y1103,\"<>0\")<=1,IF(SUM(D1103:Y1103)=0,0,(IF(SUM(D1103:Y1103)>0,IF(SUM(D1103:Y1103)<400,(1.2675*45967*SUM(D1103:Y1103)^(-0.4664)),(IF(SUM(D1103:Y1103)<2000,(39128*SUM(D1103:Y1103)^(-0.37661)),IF(SUM(D1103:Y1103)<5000,18893*SUM(D1103:Y1103)^(-0.28083),IF(SUM(D1103:Y1103)<100000,29680*SUM(D1103:Y1103)^(-0.24475),1773.1))))*100/115)*SUM(D1103:Y1103)*(IF(SUM(D1074:Y1074)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1103:Y1103)),$A$571)","v":0},{"$f":"D1103*$Z1103","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1103*$Z1103","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1103*$Z1103","v":0},{"$f":"Y1103*$Z1103","v":0},{"$f":"+SUM(AA1103:AV1103)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1103","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1103","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1103","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1103","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1103","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1103","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1103","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1103","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1103","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1103","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1103","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1103","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1103","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1103","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1103","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1103","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1103","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1103","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1103","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1103","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1103","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1103","v":0},{"$f":"SUM(D1103:Y1103)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D1110","v":0},{"$f":"Produktionsanlæg!E1110","v":0},{"$f":"Produktionsanlæg!F1110","v":0},{"$f":"Produktionsanlæg!G1110","v":0},{"$f":"Produktionsanlæg!H1110","v":0},{"$f":"Produktionsanlæg!I1110","v":0},{"$f":"Produktionsanlæg!J1110","v":0},{"$f":"Produktionsanlæg!K1110","v":0},{"$f":"Produktionsanlæg!L1110","v":0},{"$f":"Produktionsanlæg!M1110","v":0},{"$f":"Produktionsanlæg!N1110","v":0},{"$f":"Produktionsanlæg!O1110","v":0},{"$f":"Produktionsanlæg!P1110","v":0},{"$f":"Produktionsanlæg!Q1110","v":0},{"$f":"Produktionsanlæg!R1110","v":0},{"$f":"Produktionsanlæg!S1110","v":0},{"$f":"Produktionsanlæg!T1110","v":0},{"$f":"Produktionsanlæg!U1110","v":0},{"$f":"Produktionsanlæg!V1110","v":0},{"$f":"Produktionsanlæg!W1110","v":0},{"$f":"Produktionsanlæg!X1110","v":0},{"$f":"Produktionsanlæg!Y1110","v":0},{"$f":"IF(COUNTIF(D1110:Y1110,\"<>0\")<=1,IF(SUM(D1110:Y1110)=0,0,(IF(SUM(D1110:Y1110)>0,IF(SUM(D1110:Y1110)<400,(1.2675*45967*SUM(D1110:Y1110)^(-0.4664)),(IF(SUM(D1110:Y1110)<2000,(39128*SUM(D1110:Y1110)^(-0.37661)),IF(SUM(D1110:Y1110)<5000,18893*SUM(D1110:Y1110)^(-0.28083),IF(SUM(D1110:Y1110)<100000,29680*SUM(D1110:Y1110)^(-0.24475),1773.1))))*100/115)*SUM(D1110:Y1110)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1110:Y1110)),$A$571)","v":0},{"$f":"D1110*$Z1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1110:AV1110)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1110","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1110","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1110","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1110","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1110","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1110","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1110","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1110","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1110","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1110","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1110","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1110","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1110","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1110","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1110","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1110","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1110","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1110","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1110","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1110","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1110","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1110","v":0},{"$f":"SUM(D1110:Y1110)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1119","v":0},{"$f":"Produktionsanlæg!E1119","v":0},{"$f":"Produktionsanlæg!F1119","v":0},{"$f":"Produktionsanlæg!G1119","v":0},{"$f":"Produktionsanlæg!H1119","v":0},{"$f":"Produktionsanlæg!I1119","v":0},{"$f":"Produktionsanlæg!J1119","v":0},{"$f":"Produktionsanlæg!K1119","v":0},{"$f":"Produktionsanlæg!L1119","v":0},{"$f":"Produktionsanlæg!M1119","v":0},{"$f":"Produktionsanlæg!N1119","v":0},{"$f":"Produktionsanlæg!O1119","v":0},{"$f":"Produktionsanlæg!P1119","v":0},{"$f":"Produktionsanlæg!Q1119","v":0},{"$f":"Produktionsanlæg!R1119","v":0},{"$f":"Produktionsanlæg!S1119","v":0},{"$f":"Produktionsanlæg!T1119","v":0},{"$f":"Produktionsanlæg!U1119","v":0},{"$f":"Produktionsanlæg!V1119","v":0},{"$f":"Produktionsanlæg!W1119","v":0},{"$f":"Produktionsanlæg!X1119","v":0},{"$f":"Produktionsanlæg!Y1119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1119:Y1119,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D1121","v":0},{"$f":"Produktionsanlæg!E1121","v":0},{"$f":"Produktionsanlæg!F1121","v":0},{"$f":"Produktionsanlæg!G1121","v":0},{"$f":"Produktionsanlæg!H1121","v":0},{"$f":"Produktionsanlæg!I1121","v":0},{"$f":"Produktionsanlæg!J1121","v":0},{"$f":"Produktionsanlæg!K1121","v":0},{"$f":"Produktionsanlæg!L1121","v":0},{"$f":"Produktionsanlæg!M1121","v":0},{"$f":"Produktionsanlæg!N1121","v":0},{"$f":"Produktionsanlæg!O1121","v":0},{"$f":"Produktionsanlæg!P1121","v":0},{"$f":"Produktionsanlæg!Q1121","v":0},{"$f":"Produktionsanlæg!R1121","v":0},{"$f":"Produktionsanlæg!S1121","v":0},{"$f":"Produktionsanlæg!T1121","v":0},{"$f":"Produktionsanlæg!U1121","v":0},{"$f":"Produktionsanlæg!V1121","v":0},{"$f":"Produktionsanlæg!W1121","v":0},{"$f":"Produktionsanlæg!X1121","v":0},{"$f":"Produktionsanlæg!Y1121","v":0},{"$f":"IF(COUNTIF(D1121:Y1121,\"<>0\")<=1,IF(SUM(D1121:Y1121)=0,0,(IF(SUM(D1121:Y1121)>0,IF(SUM(D1121:Y1121)<400,(1.2675*45967*SUM(D1121:Y1121)^(-0.4664)),(IF(SUM(D1121:Y1121)<2000,(39128*SUM(D1121:Y1121)^(-0.37661)),IF(SUM(D1121:Y1121)<5000,18893*SUM(D1121:Y1121)^(-0.28083),IF(SUM(D1121:Y1121)<100000,29680*SUM(D1121:Y1121)^(-0.24475),1773.1))))*100/115)*SUM(D1121:Y1121)*(IF(SUM(D1121:Y1121)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D1121:Y1121)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1121:AV1121)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1121","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1121","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1121","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1121","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1121","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1121","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1121","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1121","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1121","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1121","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1121","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1121","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1121","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1121","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1121","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1121","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1121","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1121","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1121","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1121","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1121","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1121","v":0},{"$f":"SUM(D1121:Y1121)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D1128","v":0},{"$f":"Produktionsanlæg!E1128","v":0},{"$f":"Produktionsanlæg!F1128","v":0},{"$f":"Produktionsanlæg!G1128","v":0},{"$f":"Produktionsanlæg!H1128","v":0},{"$f":"Produktionsanlæg!I1128","v":0},{"$f":"Produktionsanlæg!J1128","v":0},{"$f":"Produktionsanlæg!K1128","v":0},{"$f":"Produktionsanlæg!L1128","v":0},{"$f":"Produktionsanlæg!M1128","v":0},{"$f":"Produktionsanlæg!N1128","v":0},{"$f":"Produktionsanlæg!O1128","v":0},{"$f":"Produktionsanlæg!P1128","v":0},{"$f":"Produktionsanlæg!Q1128","v":0},{"$f":"Produktionsanlæg!R1128","v":0},{"$f":"Produktionsanlæg!S1128","v":0},{"$f":"Produktionsanlæg!T1128","v":0},{"$f":"Produktionsanlæg!U1128","v":0},{"$f":"Produktionsanlæg!V1128","v":0},{"$f":"Produktionsanlæg!W1128","v":0},{"$f":"Produktionsanlæg!X1128","v":0},{"$f":"Produktionsanlæg!Y1128","v":0},{"$f":"IF(COUNTIF(D1128:Y1128,\"<>0\")<=1,IF(SUM(D1128:Y1128)=0,0,(IF(SUM(D1128:Y1128)>0,IF(SUM(D1128:Y1128)<400,(1.2675*45967*SUM(D1128:Y1128)^(-0.4664)),(IF(SUM(D1128:Y1128)<2000,(39128*SUM(D1128:Y1128)^(-0.37661)),IF(SUM(D1128:Y1128)<5000,18893*SUM(D1128:Y1128)^(-0.28083),IF(SUM(D1128:Y1128)<100000,29680*SUM(D1128:Y1128)^(-0.24475),1773.1))))*100/115)*SUM(D1128:Y1128)*(IF(SUM(D1120:Y1120)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D1128:Y1128)),$A$571)","v":0},{"$f":"D1128*$Z1128","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1128*$Z1128","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1128*$Z1128","v":0},0,{"$f":"+SUM(AA1128:AV1128)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1128","v":0},{"$f":"SUM(D1128:Y1128)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1131","v":0},{"$f":"Produktionsanlæg!E1131","v":0},{"$f":"Produktionsanlæg!F1131","v":0},{"$f":"Produktionsanlæg!G1131","v":0},{"$f":"Produktionsanlæg!H1131","v":0},{"$f":"Produktionsanlæg!I1131","v":0},{"$f":"Produktionsanlæg!J1131","v":0},{"$f":"Produktionsanlæg!K1131","v":0},{"$f":"Produktionsanlæg!L1131","v":0},{"$f":"Produktionsanlæg!M1131","v":0},{"$f":"Produktionsanlæg!N1131","v":0},{"$f":"Produktionsanlæg!O1131","v":0},{"$f":"Produktionsanlæg!P1131","v":0},{"$f":"Produktionsanlæg!Q1131","v":0},{"$f":"Produktionsanlæg!R1131","v":0},{"$f":"Produktionsanlæg!S1131","v":0},{"$f":"Produktionsanlæg!T1131","v":0},{"$f":"Produktionsanlæg!U1131","v":0},{"$f":"Produktionsanlæg!V1131","v":0},{"$f":"Produktionsanlæg!W1131","v":0},{"$f":"Produktionsanlæg!X1131","v":0},{"$f":"Produktionsanlæg!Y1131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1131:Y1131,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D1138","v":0},{"$f":"Produktionsanlæg!E1138","v":0},{"$f":"Produktionsanlæg!F1138","v":0},{"$f":"Produktionsanlæg!G1138","v":0},{"$f":"Produktionsanlæg!H1138","v":0},{"$f":"Produktionsanlæg!I1138","v":0},{"$f":"Produktionsanlæg!J1138","v":0},{"$f":"Produktionsanlæg!K1138","v":0},{"$f":"Produktionsanlæg!L1138","v":0},{"$f":"Produktionsanlæg!M1138","v":0},{"$f":"Produktionsanlæg!N1138","v":0},{"$f":"Produktionsanlæg!O1138","v":0},{"$f":"Produktionsanlæg!P1138","v":0},{"$f":"Produktionsanlæg!Q1138","v":0},{"$f":"Produktionsanlæg!R1138","v":0},{"$f":"Produktionsanlæg!S1138","v":0},{"$f":"Produktionsanlæg!T1138","v":0},{"$f":"Produktionsanlæg!U1138","v":0},{"$f":"Produktionsanlæg!V1138","v":0},{"$f":"Produktionsanlæg!W1138","v":0},{"$f":"Produktionsanlæg!X1138","v":0},{"$f":"Produktionsanlæg!Y1138","v":0},{"$f":"IF(COUNTIF(D1138:Y1138,\"<>0\")<=1,IF(SUM(D1138:Y1138)=0,0,(IF(SUM(D1138:Y1138)>0,IF(SUM(D1138:Y1138)<400,(1.2675*45967*SUM(D1138:Y1138)^(-0.4664)),(IF(SUM(D1138:Y1138)<2000,(39128*SUM(D1138:Y1138)^(-0.37661)),IF(SUM(D1138:Y1138)<5000,18893*SUM(D1138:Y1138)^(-0.28083),IF(SUM(D1138:Y1138)<100000,29680*SUM(D1138:Y1138)^(-0.24475),1773.1))))*100/115)*SUM(D1138:Y1138)*(IF(SUM(D1121:Y1121)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1138:Y1138)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1138:AV1138)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1138","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1138","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1138","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1138","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1138","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1138","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1138","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1138","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1138","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1138","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1138","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1138","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1138","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1138","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1138","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1138","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1138","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1138","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1138","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1138","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1138","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1138","v":0},{"$f":"SUM(D1138:Y1138)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D1147","v":0},{"$f":"Produktionsanlæg!E1147","v":0},{"$f":"Produktionsanlæg!F1147","v":0},{"$f":"Produktionsanlæg!G1147","v":0},{"$f":"Produktionsanlæg!H1147","v":0},{"$f":"Produktionsanlæg!I1147","v":0},{"$f":"Produktionsanlæg!J1147","v":0},{"$f":"Produktionsanlæg!K1147","v":0},{"$f":"Produktionsanlæg!L1147","v":0},{"$f":"Produktionsanlæg!M1147","v":0},{"$f":"Produktionsanlæg!N1147","v":0},{"$f":"Produktionsanlæg!O1147","v":0},{"$f":"Produktionsanlæg!P1147","v":0},{"$f":"Produktionsanlæg!Q1147","v":0},{"$f":"Produktionsanlæg!R1147","v":0},{"$f":"Produktionsanlæg!S1147","v":0},{"$f":"Produktionsanlæg!T1147","v":0},{"$f":"Produktionsanlæg!U1147","v":0},{"$f":"Produktionsanlæg!V1147","v":0},{"$f":"Produktionsanlæg!W1147","v":0},{"$f":"Produktionsanlæg!X1147","v":0},{"$f":"Produktionsanlæg!Y1147","v":0},{"$f":"IF(COUNTIF(D1147:Y1147,\"<>0\")<=1,IF(SUM(D1147:Y1147)=0,0,(IF(SUM(D1147:Y1147)>0,IF(SUM(D1147:Y1147)<400,(1.2675*45967*SUM(D1147:Y1147)^(-0.4664)),(IF(SUM(D1147:Y1147)<2000,(39128*SUM(D1147:Y1147)^(-0.37661)),IF(SUM(D1147:Y1147)<5000,18893*SUM(D1147:Y1147)^(-0.28083),IF(SUM(D1147:Y1147)<100000,29680*SUM(D1147:Y1147)^(-0.24475),1773.1))))*100/115)*SUM(D1147:Y1147)*(IF(SUM(D1139:Y1139)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D1147:Y1147)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1147:AV1147)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1147","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1147","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1147","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1147","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1147","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1147","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1147","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1147","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1147","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1147","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1147","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1147","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1147","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1147","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1147","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1147","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1147","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1147","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1147","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1147","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1147","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1147","v":0},{"$f":"SUM(D1147:Y1147)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1152","v":0},{"$f":"Produktionsanlæg!E1152","v":0},{"$f":"Produktionsanlæg!F1152","v":0},{"$f":"Produktionsanlæg!G1152","v":0},{"$f":"Produktionsanlæg!H1152","v":0},{"$f":"Produktionsanlæg!I1152","v":0},{"$f":"Produktionsanlæg!J1152","v":0},{"$f":"Produktionsanlæg!K1152","v":0},{"$f":"Produktionsanlæg!L1152","v":0},{"$f":"Produktionsanlæg!M1152","v":0},{"$f":"Produktionsanlæg!N1152","v":0},{"$f":"Produktionsanlæg!O1152","v":0},{"$f":"Produktionsanlæg!P1152","v":0},{"$f":"Produktionsanlæg!Q1152","v":0},{"$f":"Produktionsanlæg!R1152","v":0},{"$f":"Produktionsanlæg!S1152","v":0},{"$f":"Produktionsanlæg!T1152","v":0},{"$f":"Produktionsanlæg!U1152","v":0},{"$f":"Produktionsanlæg!V1152","v":0},{"$f":"Produktionsanlæg!W1152","v":0},{"$f":"Produktionsanlæg!X1152","v":0},{"$f":"Produktionsanlæg!Y1152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1152:Y1152,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1156","v":0},{"$f":"Produktionsanlæg!E1156","v":0},{"$f":"Produktionsanlæg!F1156","v":0},{"$f":"Produktionsanlæg!G1156","v":0},{"$f":"Produktionsanlæg!H1156","v":0},{"$f":"Produktionsanlæg!I1156","v":0},{"$f":"Produktionsanlæg!J1156","v":0},{"$f":"Produktionsanlæg!K1156","v":0},{"$f":"Produktionsanlæg!L1156","v":0},{"$f":"Produktionsanlæg!M1156","v":0},{"$f":"Produktionsanlæg!N1156","v":0},{"$f":"Produktionsanlæg!O1156","v":0},{"$f":"Produktionsanlæg!P1156","v":0},{"$f":"Produktionsanlæg!Q1156","v":0},{"$f":"Produktionsanlæg!R1156","v":0},{"$f":"Produktionsanlæg!S1156","v":0},{"$f":"Produktionsanlæg!T1156","v":0},{"$f":"Produktionsanlæg!U1156","v":0},{"$f":"Produktionsanlæg!V1156","v":0},{"$f":"Produktionsanlæg!W1156","v":0},{"$f":"Produktionsanlæg!X1156","v":0},{"$f":"Produktionsanlæg!Y1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1156:Y1156,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1165","v":0},{"$f":"Produktionsanlæg!E1165","v":0},{"$f":"Produktionsanlæg!F1165","v":0},{"$f":"Produktionsanlæg!G1165","v":0},{"$f":"Produktionsanlæg!H1165","v":0},{"$f":"Produktionsanlæg!I1165","v":0},{"$f":"Produktionsanlæg!J1165","v":0},{"$f":"Produktionsanlæg!K1165","v":0},{"$f":"Produktionsanlæg!L1165","v":0},{"$f":"Produktionsanlæg!M1165","v":0},{"$f":"Produktionsanlæg!N1165","v":0},{"$f":"Produktionsanlæg!O1165","v":0},{"$f":"Produktionsanlæg!P1165","v":0},{"$f":"Produktionsanlæg!Q1165","v":0},{"$f":"Produktionsanlæg!R1165","v":0},{"$f":"Produktionsanlæg!S1165","v":0},{"$f":"Produktionsanlæg!T1165","v":0},{"$f":"Produktionsanlæg!U1165","v":0},{"$f":"Produktionsanlæg!V1165","v":0},{"$f":"Produktionsanlæg!W1165","v":0},{"$f":"Produktionsanlæg!X1165","v":0},{"$f":"Produktionsanlæg!Y1165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1165:Y1165,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D1168","v":0},{"$f":"Produktionsanlæg!E1168","v":0},{"$f":"Produktionsanlæg!F1168","v":0},{"$f":"Produktionsanlæg!G1168","v":0},{"$f":"Produktionsanlæg!H1168","v":0},{"$f":"Produktionsanlæg!I1168","v":0},{"$f":"Produktionsanlæg!J1168","v":0},{"$f":"Produktionsanlæg!K1168","v":0},{"$f":"Produktionsanlæg!L1168","v":0},{"$f":"Produktionsanlæg!M1168","v":0},{"$f":"Produktionsanlæg!N1168","v":0},{"$f":"Produktionsanlæg!O1168","v":0},{"$f":"Produktionsanlæg!P1168","v":0},{"$f":"Produktionsanlæg!Q1168","v":0},{"$f":"Produktionsanlæg!R1168","v":0},{"$f":"Produktionsanlæg!S1168","v":0},{"$f":"Produktionsanlæg!T1168","v":0},{"$f":"Produktionsanlæg!U1168","v":0},{"$f":"Produktionsanlæg!V1168","v":0},{"$f":"Produktionsanlæg!W1168","v":0},{"$f":"Produktionsanlæg!X1168","v":0},{"$f":"Produktionsanlæg!Y1168","v":0},{"$f":"IF(COUNTIF(D1168:Y1168,\"<>0\")<=1,IF(SUM(D1168:Y1168)=0,0,(IF(SUM(D1168:Y1168)>0,IF(SUM(D1168:Y1168)<400,(1.2675*45967*SUM(D1168:Y1168)^(-0.4664)),(IF(SUM(D1168:Y1168)<2000,(39128*SUM(D1168:Y1168)^(-0.37661)),IF(SUM(D1168:Y1168)<5000,18893*SUM(D1168:Y1168)^(-0.28083),IF(SUM(D1168:Y1168)<100000,29680*SUM(D1168:Y1168)^(-0.24475),1773.1))))*100/115)*SUM(D1168:Y1168)*(IF(SUM(D1139:Y1139)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D1168:Y1168)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1168:AV1168)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1168","v":0},{"$f":"SUM(D1168:Y1168)","v":0}]
["Renseanlæg 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW1173,AW1176,AW1201,AW1226)","v":22306364.291074045}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D1177","v":0},{"$f":"Produktionsanlæg!E1177","v":0},{"$f":"Produktionsanlæg!F1177","v":0},{"$f":"Produktionsanlæg!G1177","v":0},{"$f":"Produktionsanlæg!H1177","v":0},{"$f":"Produktionsanlæg!I1177","v":0},{"$f":"Produktionsanlæg!J1177","v":0},{"$f":"Produktionsanlæg!K1177","v":0},{"$f":"Produktionsanlæg!L1177","v":0},{"$f":"Produktionsanlæg!M1177","v":0},{"$f":"Produktionsanlæg!N1177","v":0},{"$f":"Produktionsanlæg!O1177","v":0},{"$f":"Produktionsanlæg!P1177","v":0},{"$f":"Produktionsanlæg!Q1177","v":0},{"$f":"Produktionsanlæg!R1177","v":7000},{"$f":"Produktionsanlæg!S1177","v":0},{"$f":"Produktionsanlæg!T1177","v":0},{"$f":"Produktionsanlæg!U1177","v":0},{"$f":"Produktionsanlæg!V1177","v":0},{"$f":"Produktionsanlæg!W1177","v":0},{"$f":"Produktionsanlæg!X1177","v":0},{"$f":"Produktionsanlæg!Y1177","v":0},{"$f":"IF(COUNTIF(D1177:Y1177,\"<>0\")<=1,IF(SUM(D1177:Y1177)=0,0,(IF(SUM(D1177:Y1177)>0,IF(SUM(D1177:Y1177)<400,(1.2675*45967*SUM(D1177:Y1177)^(-0.4664)),(IF(SUM(D1177:Y1177)<2000,(39128*SUM(D1177:Y1177)^(-0.37661)),IF(SUM(D1177:Y1177)<5000,18893*SUM(D1177:Y1177)^(-0.28083),IF(SUM(D1177:Y1177)<100000,29680*SUM(D1177:Y1177)^(-0.24475),1773.1))))*100/115)*SUM(D1177:Y1177)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1177:Y1177)),$A$571)","v":120.88559184039769},{"$f":"D1177*$Z1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,846199.1428827839,0,0,0,0,0,0,0,{"$f":"+SUM(AA1177:AV1177)","v":846199.1428827839},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1177","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1177","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1177","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1177","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1177","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1177","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1177","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1177","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1177","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1177","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1177","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1177","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1177","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1177","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1177","v":779690.96771508059},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1177","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1177","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1177","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1177","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1177","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1177","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1177","v":0},{"$f":"SUM(D1177:Y1177)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D1184","v":0},{"$f":"Produktionsanlæg!E1184","v":0},{"$f":"Produktionsanlæg!F1184","v":0},{"$f":"Produktionsanlæg!G1184","v":0},{"$f":"Produktionsanlæg!H1184","v":0},{"$f":"Produktionsanlæg!I1184","v":0},{"$f":"Produktionsanlæg!J1184","v":0},{"$f":"Produktionsanlæg!K1184","v":0},{"$f":"Produktionsanlæg!L1184","v":0},{"$f":"Produktionsanlæg!M1184","v":0},{"$f":"Produktionsanlæg!N1184","v":0},{"$f":"Produktionsanlæg!O1184","v":0},{"$f":"Produktionsanlæg!P1184","v":0},{"$f":"Produktionsanlæg!Q1184","v":0},{"$f":"Produktionsanlæg!R1184","v":7000},{"$f":"Produktionsanlæg!S1184","v":0},{"$f":"Produktionsanlæg!T1184","v":0},{"$f":"Produktionsanlæg!U1184","v":0},{"$f":"Produktionsanlæg!V1184","v":0},{"$f":"Produktionsanlæg!W1184","v":0},{"$f":"Produktionsanlæg!X1184","v":0},{"$f":"Produktionsanlæg!Y1184","v":0},{"$f":"IF(COUNTIF(D1184:Y1184,\"<>0\")<=1,IF(SUM(D1184:Y1184)=0,0,(IF(SUM(D1184:Y1184)>0,IF(SUM(D1184:Y1184)<400,(1.2675*45967*SUM(D1184:Y1184)^(-0.4664)),(IF(SUM(D1184:Y1184)<2000,(39128*SUM(D1184:Y1184)^(-0.37661)),IF(SUM(D1184:Y1184)<5000,18893*SUM(D1184:Y1184)^(-0.28083),IF(SUM(D1184:Y1184)<100000,29680*SUM(D1184:Y1184)^(-0.24475),1773.1))))*100/115)*SUM(D1184:Y1184)*0.0173,0)*1.15*1.06*0.02)/SUM(D1184:Y1184)),$A$571)","v":1.246688965030629},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8726.8227552144035,0,0,0,0,0,0,0,{"$f":"+SUM(AA1184:AV1184)","v":8726.8227552144035},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1184","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1184","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1184","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1184","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1184","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1184","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1184","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1184","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1184","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1184","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1184","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1184","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1184","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1184","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1184","v":8040.9262244237825},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1184","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1184","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1184","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1184","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1184","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1184","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1184","v":0},{"$f":"SUM(D1184:Y1184)","v":7000}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D1193","v":0},{"$f":"Produktionsanlæg!E1193","v":0},{"$f":"Produktionsanlæg!F1193","v":0},{"$f":"Produktionsanlæg!G1193","v":0},{"$f":"Produktionsanlæg!H1193","v":0},{"$f":"Produktionsanlæg!I1193","v":0},{"$f":"Produktionsanlæg!J1193","v":0},{"$f":"Produktionsanlæg!K1193","v":0},{"$f":"Produktionsanlæg!L1193","v":0},{"$f":"Produktionsanlæg!M1193","v":0},{"$f":"Produktionsanlæg!N1193","v":0},{"$f":"Produktionsanlæg!O1193","v":0},{"$f":"Produktionsanlæg!P1193","v":0},{"$f":"Produktionsanlæg!Q1193","v":0},{"$f":"Produktionsanlæg!R1193","v":0},{"$f":"Produktionsanlæg!S1193","v":0},{"$f":"Produktionsanlæg!T1193","v":0},{"$f":"Produktionsanlæg!U1193","v":0},{"$f":"Produktionsanlæg!V1193","v":0},{"$f":"Produktionsanlæg!W1193","v":0},{"$f":"Produktionsanlæg!X1193","v":0},{"$f":"Produktionsanlæg!Y1193","v":0},{"$f":"IF(COUNTIF(D1193:Y1193,\"<>0\")<=1,IF(SUM(D1193:Y1193)=0,0,(IF(SUM(D1193:Y1193)>0,IF(SUM(D1193:Y1193)<400,(1.2675*45967*SUM(D1193:Y1193)^(-0.4664)),(IF(SUM(D1193:Y1193)<2000,(39128*SUM(D1193:Y1193)^(-0.37661)),IF(SUM(D1193:Y1193)<5000,18893*SUM(D1193:Y1193)^(-0.28083),IF(SUM(D1193:Y1193)<100000,29680*SUM(D1193:Y1193)^(-0.24475),1773.1))))*100/115)*SUM(D1193:Y1193)*(IF(SUM(D1185:Y1185)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D1193:Y1193)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1193:AV1193)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1193","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1193","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1193","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1193","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1193","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1193","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1193","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1193","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1193","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1193","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1193","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1193","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1193","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1193","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1193","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1193","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1193","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1193","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1193","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1193","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1193","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1193","v":0},{"$f":"SUM(D1193:Y1193)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D1196","v":0},{"$f":"Produktionsanlæg!E1196","v":0},{"$f":"Produktionsanlæg!F1196","v":0},{"$f":"Produktionsanlæg!G1196","v":0},{"$f":"Produktionsanlæg!H1196","v":0},{"$f":"Produktionsanlæg!I1196","v":0},{"$f":"Produktionsanlæg!J1196","v":0},{"$f":"Produktionsanlæg!K1196","v":0},{"$f":"Produktionsanlæg!L1196","v":0},{"$f":"Produktionsanlæg!M1196","v":0},{"$f":"Produktionsanlæg!N1196","v":0},{"$f":"Produktionsanlæg!O1196","v":0},{"$f":"Produktionsanlæg!P1196","v":0},{"$f":"Produktionsanlæg!Q1196","v":0},{"$f":"Produktionsanlæg!R1196","v":0},{"$f":"Produktionsanlæg!S1196","v":0},{"$f":"Produktionsanlæg!T1196","v":0},{"$f":"Produktionsanlæg!U1196","v":0},{"$f":"Produktionsanlæg!V1196","v":0},{"$f":"Produktionsanlæg!W1196","v":0},{"$f":"Produktionsanlæg!X1196","v":0},{"$f":"Produktionsanlæg!Y1196","v":0},{"$f":"IF(COUNTIF(D1196:Y1196,\"<>0\")<=1,IF(SUM(D1196:Y1196)=0,0,(IF(SUM(D1196:Y1196)>0,IF(SUM(D1196:Y1196)<400,(1.2675*45967*SUM(D1196:Y1196)^(-0.4664)),(IF(SUM(D1196:Y1196)<2000,(39128*SUM(D1196:Y1196)^(-0.37661)),IF(SUM(D1196:Y1196)<5000,18893*SUM(D1196:Y1196)^(-0.28083),IF(SUM(D1196:Y1196)<100000,29680*SUM(D1196:Y1196)^(-0.24475),1773.1))))*100/115)*SUM(D1196:Y1196)*(IF(SUM(D1188:Y1188)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D1196:Y1196)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1196:AV1196)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1196","v":0},{"$f":"SUM(D1196:Y1196)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1203","v":0},{"$f":"Produktionsanlæg!E1203","v":0},{"$f":"Produktionsanlæg!F1203","v":0},{"$f":"Produktionsanlæg!G1203","v":0},{"$f":"Produktionsanlæg!H1203","v":0},{"$f":"Produktionsanlæg!I1203","v":0},{"$f":"Produktionsanlæg!J1203","v":0},{"$f":"Produktionsanlæg!K1203","v":0},{"$f":"Produktionsanlæg!L1203","v":0},{"$f":"Produktionsanlæg!M1203","v":0},{"$f":"Produktionsanlæg!N1203","v":0},{"$f":"Produktionsanlæg!O1203","v":0},{"$f":"Produktionsanlæg!P1203","v":0},{"$f":"Produktionsanlæg!Q1203","v":0},{"$f":"Produktionsanlæg!R1203","v":0},{"$f":"Produktionsanlæg!S1203","v":0},{"$f":"Produktionsanlæg!T1203","v":0},{"$f":"Produktionsanlæg!U1203","v":0},{"$f":"Produktionsanlæg!V1203","v":0},{"$f":"Produktionsanlæg!W1203","v":0},{"$f":"Produktionsanlæg!X1203","v":0},{"$f":"Produktionsanlæg!Y1203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1203:Y1203,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1211","v":0},{"$f":"Produktionsanlæg!E1211","v":0},{"$f":"Produktionsanlæg!F1211","v":0},{"$f":"Produktionsanlæg!G1211","v":0},{"$f":"Produktionsanlæg!H1211","v":0},{"$f":"Produktionsanlæg!I1211","v":0},{"$f":"Produktionsanlæg!J1211","v":0},{"$f":"Produktionsanlæg!K1211","v":0},{"$f":"Produktionsanlæg!L1211","v":0},{"$f":"Produktionsanlæg!M1211","v":0},{"$f":"Produktionsanlæg!N1211","v":0},{"$f":"Produktionsanlæg!O1211","v":0},{"$f":"Produktionsanlæg!P1211","v":0},{"$f":"Produktionsanlæg!Q1211","v":0},{"$f":"Produktionsanlæg!R1211","v":0},{"$f":"Produktionsanlæg!S1211","v":0},{"$f":"Produktionsanlæg!T1211","v":0},{"$f":"Produktionsanlæg!U1211","v":0},{"$f":"Produktionsanlæg!V1211","v":0},{"$f":"Produktionsanlæg!W1211","v":0},{"$f":"Produktionsanlæg!X1211","v":0},{"$f":"Produktionsanlæg!Y1211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1211:Y1211,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D1214","v":0},{"$f":"Produktionsanlæg!E1214","v":0},{"$f":"Produktionsanlæg!F1214","v":0},{"$f":"Produktionsanlæg!G1214","v":0},{"$f":"Produktionsanlæg!H1214","v":0},{"$f":"Produktionsanlæg!I1214","v":0},{"$f":"Produktionsanlæg!J1214","v":0},{"$f":"Produktionsanlæg!K1214","v":0},{"$f":"Produktionsanlæg!L1214","v":0},{"$f":"Produktionsanlæg!M1214","v":0},{"$f":"Produktionsanlæg!N1214","v":0},{"$f":"Produktionsanlæg!O1214","v":0},{"$f":"Produktionsanlæg!P1214","v":0},{"$f":"Produktionsanlæg!Q1214","v":0},{"$f":"Produktionsanlæg!R1214","v":0},{"$f":"Produktionsanlæg!S1214","v":0},{"$f":"Produktionsanlæg!T1214","v":0},{"$f":"Produktionsanlæg!U1214","v":0},{"$f":"Produktionsanlæg!V1214","v":0},{"$f":"Produktionsanlæg!W1214","v":0},{"$f":"Produktionsanlæg!X1214","v":0},{"$f":"Produktionsanlæg!Y1214","v":0},{"$f":"IF(COUNTIF(D1214:Y1214,\"<>0\")<=1,IF(SUM(D1214:Y1214)=0,0,(IF(SUM(D1214:Y1214)>0,IF(SUM(D1214:Y1214)<400,(1.2675*45967*SUM(D1214:Y1214)^(-0.4664)),(IF(SUM(D1214:Y1214)<2000,(39128*SUM(D1214:Y1214)^(-0.37661)),IF(SUM(D1214:Y1214)<5000,18893*SUM(D1214:Y1214)^(-0.28083),IF(SUM(D1214:Y1214)<100000,29680*SUM(D1214:Y1214)^(-0.24475),1773.1))))*100/115)*SUM(D1214:Y1214)*(IF(SUM(D1206:Y1206)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D1214:Y1214)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1214:AV1214)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1214","v":0},{"$f":"SUM(D1214:Y1214)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D1221","v":0},{"$f":"Produktionsanlæg!E1221","v":0},{"$f":"Produktionsanlæg!F1221","v":0},{"$f":"Produktionsanlæg!G1221","v":0},{"$f":"Produktionsanlæg!H1221","v":0},{"$f":"Produktionsanlæg!I1221","v":0},{"$f":"Produktionsanlæg!J1221","v":0},{"$f":"Produktionsanlæg!K1221","v":0},{"$f":"Produktionsanlæg!L1221","v":0},{"$f":"Produktionsanlæg!M1221","v":0},{"$f":"Produktionsanlæg!N1221","v":0},{"$f":"Produktionsanlæg!O1221","v":0},{"$f":"Produktionsanlæg!P1221","v":0},{"$f":"Produktionsanlæg!Q1221","v":0},{"$f":"Produktionsanlæg!R1221","v":0},{"$f":"Produktionsanlæg!S1221","v":0},{"$f":"Produktionsanlæg!T1221","v":0},{"$f":"Produktionsanlæg!U1221","v":0},{"$f":"Produktionsanlæg!V1221","v":0},{"$f":"Produktionsanlæg!W1221","v":0},{"$f":"Produktionsanlæg!X1221","v":0},{"$f":"Produktionsanlæg!Y1221","v":0},{"$f":"IF(COUNTIF(D1221:Y1221,\"<>0\")<=1,IF(SUM(D1221:Y1221)=0,0,(IF(SUM(D1221:Y1221)>0,IF(SUM(D1221:Y1221)<400,(1.2675*45967*SUM(D1221:Y1221)^(-0.4664)),(IF(SUM(D1221:Y1221)<2000,(39128*SUM(D1221:Y1221)^(-0.37661)),IF(SUM(D1221:Y1221)<5000,18893*SUM(D1221:Y1221)^(-0.28083),IF(SUM(D1221:Y1221)<100000,29680*SUM(D1221:Y1221)^(-0.24475),1773.1))))*100/115)*SUM(D1221:Y1221)*(IF(SUM(D1209:Y1209)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D1221:Y1221)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1221:AV1221)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1221","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1221","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1221","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1221","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1221","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1221","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1221","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1221","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1221","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1221","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1221","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1221","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1221","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1221","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1221","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1221","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1221","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1221","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1221","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1221","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1221","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1221","v":0},{"$f":"SUM(D1221:Y1221)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D1224","v":0},{"$f":"Produktionsanlæg!E1224","v":0},{"$f":"Produktionsanlæg!F1224","v":0},{"$f":"Produktionsanlæg!G1224","v":0},{"$f":"Produktionsanlæg!H1224","v":0},{"$f":"Produktionsanlæg!I1224","v":0},{"$f":"Produktionsanlæg!J1224","v":0},{"$f":"Produktionsanlæg!K1224","v":0},{"$f":"Produktionsanlæg!L1224","v":0},{"$f":"Produktionsanlæg!M1224","v":0},{"$f":"Produktionsanlæg!N1224","v":0},{"$f":"Produktionsanlæg!O1224","v":0},{"$f":"Produktionsanlæg!P1224","v":0},{"$f":"Produktionsanlæg!Q1224","v":0},{"$f":"Produktionsanlæg!R1224","v":0},{"$f":"Produktionsanlæg!S1224","v":0},{"$f":"Produktionsanlæg!T1224","v":0},{"$f":"Produktionsanlæg!U1224","v":0},{"$f":"Produktionsanlæg!V1224","v":0},{"$f":"Produktionsanlæg!W1224","v":0},{"$f":"Produktionsanlæg!X1224","v":0},{"$f":"Produktionsanlæg!Y1224","v":0},{"$f":"IF(COUNTIF(D1224:Y1224,\"<>0\")<=1,IF(SUM(D1224:Y1224)=0,0,(IF(SUM(D1224:Y1224)>0,IF(SUM(D1224:Y1224)<400,(1.2675*45967*SUM(D1224:Y1224)^(-0.4664)),(IF(SUM(D1224:Y1224)<2000,(39128*SUM(D1224:Y1224)^(-0.37661)),IF(SUM(D1224:Y1224)<5000,18893*SUM(D1224:Y1224)^(-0.28083),IF(SUM(D1224:Y1224)<100000,29680*SUM(D1224:Y1224)^(-0.24475),1773.1))))*100/115)*SUM(D1224:Y1224)*(IF(SUM(D1208:Y1208)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1224:Y1224)),$A$571)","v":0},{"$f":"D1224*$Z1224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1224*$Z1224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1224*$Z1224","v":0},{"$f":"Y1224*$Z1224","v":0},{"$f":"+SUM(AA1224:AV1224)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1224","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1224","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1224","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1224","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1224","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1224","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1224","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1224","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1224","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1224","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1224","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1224","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1224","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1224","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1224","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1224","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1224","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1224","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1224","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1224","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1224","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1224","v":0},{"$f":"SUM(D1224:Y1224)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D1234","v":0},{"$f":"Produktionsanlæg!E1234","v":0},{"$f":"Produktionsanlæg!F1234","v":0},{"$f":"Produktionsanlæg!G1234","v":0},{"$f":"Produktionsanlæg!H1234","v":0},{"$f":"Produktionsanlæg!I1234","v":0},{"$f":"Produktionsanlæg!J1234","v":0},{"$f":"Produktionsanlæg!K1234","v":0},{"$f":"Produktionsanlæg!L1234","v":0},{"$f":"Produktionsanlæg!M1234","v":0},{"$f":"Produktionsanlæg!N1234","v":0},{"$f":"Produktionsanlæg!O1234","v":0},{"$f":"Produktionsanlæg!P1234","v":0},{"$f":"Produktionsanlæg!Q1234","v":0},{"$f":"Produktionsanlæg!R1234","v":0},{"$f":"Produktionsanlæg!S1234","v":0},{"$f":"Produktionsanlæg!T1234","v":0},{"$f":"Produktionsanlæg!U1234","v":0},{"$f":"Produktionsanlæg!V1234","v":0},{"$f":"Produktionsanlæg!W1234","v":0},{"$f":"Produktionsanlæg!X1234","v":0},{"$f":"Produktionsanlæg!Y1234","v":0},{"$f":"IF(COUNTIF(D1234:Y1234,\"<>0\")<=1,IF(SUM(D1234:Y1234)=0,0,(IF(SUM(D1234:Y1234)>0,IF(SUM(D1234:Y1234)<400,(1.2675*45967*SUM(D1234:Y1234)^(-0.4664)),(IF(SUM(D1234:Y1234)<2000,(39128*SUM(D1234:Y1234)^(-0.37661)),IF(SUM(D1234:Y1234)<5000,18893*SUM(D1234:Y1234)^(-0.28083),IF(SUM(D1234:Y1234)<100000,29680*SUM(D1234:Y1234)^(-0.24475),1773.1))))*100/115)*SUM(D1234:Y1234)*(IF(SUM(D1209:Y1209)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D1234:Y1234)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1234:AV1234)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1234","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1234","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1234","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1234","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1234","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1234","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1234","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1234","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1234","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1234","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1234","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1234","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1234","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1234","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1234","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1234","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1234","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1234","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1234","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1234","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1234","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1234","v":0},{"$f":"SUM(D1234:Y1234)","v":0}]
["Renseanlæg 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW1240,AW1243,AW1268,AW1293)","v":20113391.247452144}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1242","v":0},{"$f":"Produktionsanlæg!E1242","v":0},{"$f":"Produktionsanlæg!F1242","v":0},{"$f":"Produktionsanlæg!G1242","v":0},{"$f":"Produktionsanlæg!H1242","v":0},{"$f":"Produktionsanlæg!I1242","v":0},{"$f":"Produktionsanlæg!J1242","v":0},{"$f":"Produktionsanlæg!K1242","v":0},{"$f":"Produktionsanlæg!L1242","v":0},{"$f":"Produktionsanlæg!M1242","v":0},{"$f":"Produktionsanlæg!N1242","v":0},{"$f":"Produktionsanlæg!O1242","v":0},{"$f":"Produktionsanlæg!P1242","v":0},{"$f":"Produktionsanlæg!Q1242","v":0},{"$f":"Produktionsanlæg!R1242","v":0},{"$f":"Produktionsanlæg!S1242","v":0},{"$f":"Produktionsanlæg!T1242","v":0},{"$f":"Produktionsanlæg!U1242","v":0},{"$f":"Produktionsanlæg!V1242","v":0},{"$f":"Produktionsanlæg!W1242","v":0},{"$f":"Produktionsanlæg!X1242","v":0},{"$f":"Produktionsanlæg!Y1242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1242:Y1242,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1249","v":0},{"$f":"Produktionsanlæg!E1249","v":0},{"$f":"Produktionsanlæg!F1249","v":0},{"$f":"Produktionsanlæg!G1249","v":0},{"$f":"Produktionsanlæg!H1249","v":0},{"$f":"Produktionsanlæg!I1249","v":0},{"$f":"Produktionsanlæg!J1249","v":0},{"$f":"Produktionsanlæg!K1249","v":0},{"$f":"Produktionsanlæg!L1249","v":0},{"$f":"Produktionsanlæg!M1249","v":0},{"$f":"Produktionsanlæg!N1249","v":0},{"$f":"Produktionsanlæg!O1249","v":0},{"$f":"Produktionsanlæg!P1249","v":0},{"$f":"Produktionsanlæg!Q1249","v":0},{"$f":"Produktionsanlæg!R1249","v":0},{"$f":"Produktionsanlæg!S1249","v":0},{"$f":"Produktionsanlæg!T1249","v":0},{"$f":"Produktionsanlæg!U1249","v":0},{"$f":"Produktionsanlæg!V1249","v":0},{"$f":"Produktionsanlæg!W1249","v":0},{"$f":"Produktionsanlæg!X1249","v":0},{"$f":"Produktionsanlæg!Y1249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1249:Y1249,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1253","v":0},{"$f":"Produktionsanlæg!E1253","v":0},{"$f":"Produktionsanlæg!F1253","v":0},{"$f":"Produktionsanlæg!G1253","v":0},{"$f":"Produktionsanlæg!H1253","v":0},{"$f":"Produktionsanlæg!I1253","v":0},{"$f":"Produktionsanlæg!J1253","v":0},{"$f":"Produktionsanlæg!K1253","v":0},{"$f":"Produktionsanlæg!L1253","v":0},{"$f":"Produktionsanlæg!M1253","v":0},{"$f":"Produktionsanlæg!N1253","v":0},{"$f":"Produktionsanlæg!O1253","v":0},{"$f":"Produktionsanlæg!P1253","v":0},{"$f":"Produktionsanlæg!Q1253","v":0},{"$f":"Produktionsanlæg!R1253","v":0},{"$f":"Produktionsanlæg!S1253","v":0},{"$f":"Produktionsanlæg!T1253","v":0},{"$f":"Produktionsanlæg!U1253","v":0},{"$f":"Produktionsanlæg!V1253","v":0},{"$f":"Produktionsanlæg!W1253","v":0},{"$f":"Produktionsanlæg!X1253","v":0},{"$f":"Produktionsanlæg!Y1253","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1253:Y1253,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D1258","v":0},{"$f":"Produktionsanlæg!E1258","v":0},{"$f":"Produktionsanlæg!F1258","v":0},{"$f":"Produktionsanlæg!G1258","v":0},{"$f":"Produktionsanlæg!H1258","v":0},{"$f":"Produktionsanlæg!I1258","v":0},{"$f":"Produktionsanlæg!J1258","v":0},{"$f":"Produktionsanlæg!K1258","v":0},{"$f":"Produktionsanlæg!L1258","v":0},{"$f":"Produktionsanlæg!M1258","v":0},{"$f":"Produktionsanlæg!N1258","v":6000},{"$f":"Produktionsanlæg!O1258","v":0},{"$f":"Produktionsanlæg!P1258","v":0},{"$f":"Produktionsanlæg!Q1258","v":0},{"$f":"Produktionsanlæg!R1258","v":0},{"$f":"Produktionsanlæg!S1258","v":0},{"$f":"Produktionsanlæg!T1258","v":0},{"$f":"Produktionsanlæg!U1258","v":0},{"$f":"Produktionsanlæg!V1258","v":0},{"$f":"Produktionsanlæg!W1258","v":0},{"$f":"Produktionsanlæg!X1258","v":0},{"$f":"Produktionsanlæg!Y1258","v":0},{"$f":"IF(COUNTIF(D1258:Y1258,\"<>0\")<=1,IF(SUM(D1258:Y1258)=0,0,(IF(SUM(D1258:Y1258)>0,IF(SUM(D1258:Y1258)<400,(1.2675*45967*SUM(D1258:Y1258)^(-0.4664)),(IF(SUM(D1258:Y1258)<2000,(39128*SUM(D1258:Y1258)^(-0.37661)),IF(SUM(D1258:Y1258)<5000,18893*SUM(D1258:Y1258)^(-0.28083),IF(SUM(D1258:Y1258)<100000,29680*SUM(D1258:Y1258)^(-0.24475),1773.1))))*100/115)*SUM(D1258:Y1258)*(IF(SUM(D1254:Y1254)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D1258:Y1258)),$A$571)","v":790.69291142046347},{"$f":"D1258*$Z1258","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1258*$Z1258","v":4744157.4685227806},0,0,0,0,0,0,0,0,0,{"$f":"X1258*$Z1258","v":0},0,{"$f":"+SUM(AA1258:AV1258)","v":4744157.4685227806},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1258","v":3349308.1706333538},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1258","v":0},{"$f":"SUM(D1258:Y1258)","v":6000}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D1267","v":0},{"$f":"Produktionsanlæg!E1267","v":0},{"$f":"Produktionsanlæg!F1267","v":0},{"$f":"Produktionsanlæg!G1267","v":0},{"$f":"Produktionsanlæg!H1267","v":0},{"$f":"Produktionsanlæg!I1267","v":0},{"$f":"Produktionsanlæg!J1267","v":0},{"$f":"Produktionsanlæg!K1267","v":0},{"$f":"Produktionsanlæg!L1267","v":0},{"$f":"Produktionsanlæg!M1267","v":0},{"$f":"Produktionsanlæg!N1267","v":0},{"$f":"Produktionsanlæg!O1267","v":0},{"$f":"Produktionsanlæg!P1267","v":0},{"$f":"Produktionsanlæg!Q1267","v":0},{"$f":"Produktionsanlæg!R1267","v":0},{"$f":"Produktionsanlæg!S1267","v":0},{"$f":"Produktionsanlæg!T1267","v":0},{"$f":"Produktionsanlæg!U1267","v":0},{"$f":"Produktionsanlæg!V1267","v":0},{"$f":"Produktionsanlæg!W1267","v":0},{"$f":"Produktionsanlæg!X1267","v":0},{"$f":"Produktionsanlæg!Y1267","v":0},{"$f":"IF(COUNTIF(D1267:Y1267,\"<>0\")<=1,IF(SUM(D1267:Y1267)=0,0,(IF(SUM(D1267:Y1267)>0,IF(SUM(D1267:Y1267)<400,(1.2675*45967*SUM(D1267:Y1267)^(-0.4664)),(IF(SUM(D1267:Y1267)<2000,(39128*SUM(D1267:Y1267)^(-0.37661)),IF(SUM(D1267:Y1267)<5000,18893*SUM(D1267:Y1267)^(-0.28083),IF(SUM(D1267:Y1267)<100000,29680*SUM(D1267:Y1267)^(-0.24475),1773.1))))*100/115)*SUM(D1267:Y1267)*(0.246),0)*1.15*1.06*0.05)/SUM(D1267:Y1267)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1267*$Z1267","v":0},{"$f":"Y1267*$Z1267","v":0},{"$f":"+SUM(AA1267:AV1267)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1267","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1267","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1267","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1267","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1267","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1267","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1267","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1267","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1267","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1267","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1267","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1267","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1267","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1267","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1267","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1267","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1267","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1267","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1267","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1267","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1267","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1267","v":0},{"$f":"SUM(D1267:Y1267)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1270","v":0},{"$f":"Produktionsanlæg!E1270","v":0},{"$f":"Produktionsanlæg!F1270","v":0},{"$f":"Produktionsanlæg!G1270","v":0},{"$f":"Produktionsanlæg!H1270","v":0},{"$f":"Produktionsanlæg!I1270","v":0},{"$f":"Produktionsanlæg!J1270","v":0},{"$f":"Produktionsanlæg!K1270","v":0},{"$f":"Produktionsanlæg!L1270","v":0},{"$f":"Produktionsanlæg!M1270","v":0},{"$f":"Produktionsanlæg!N1270","v":0},{"$f":"Produktionsanlæg!O1270","v":0},{"$f":"Produktionsanlæg!P1270","v":0},{"$f":"Produktionsanlæg!Q1270","v":0},{"$f":"Produktionsanlæg!R1270","v":0},{"$f":"Produktionsanlæg!S1270","v":0},{"$f":"Produktionsanlæg!T1270","v":0},{"$f":"Produktionsanlæg!U1270","v":0},{"$f":"Produktionsanlæg!V1270","v":0},{"$f":"Produktionsanlæg!W1270","v":0},{"$f":"Produktionsanlæg!X1270","v":0},{"$f":"Produktionsanlæg!Y1270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1270:Y1270,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D1277","v":0},{"$f":"Produktionsanlæg!E1277","v":0},{"$f":"Produktionsanlæg!F1277","v":0},{"$f":"Produktionsanlæg!G1277","v":0},{"$f":"Produktionsanlæg!H1277","v":0},{"$f":"Produktionsanlæg!I1277","v":0},{"$f":"Produktionsanlæg!J1277","v":0},{"$f":"Produktionsanlæg!K1277","v":0},{"$f":"Produktionsanlæg!L1277","v":0},{"$f":"Produktionsanlæg!M1277","v":0},{"$f":"Produktionsanlæg!N1277","v":0},{"$f":"Produktionsanlæg!O1277","v":0},{"$f":"Produktionsanlæg!P1277","v":0},{"$f":"Produktionsanlæg!Q1277","v":0},{"$f":"Produktionsanlæg!R1277","v":0},{"$f":"Produktionsanlæg!S1277","v":0},{"$f":"Produktionsanlæg!T1277","v":0},{"$f":"Produktionsanlæg!U1277","v":0},{"$f":"Produktionsanlæg!V1277","v":0},{"$f":"Produktionsanlæg!W1277","v":0},{"$f":"Produktionsanlæg!X1277","v":0},{"$f":"Produktionsanlæg!Y1277","v":0},{"$f":"IF(COUNTIF(D1277:Y1277,\"<>0\")<=1,IF(SUM(D1277:Y1277)=0,0,(IF(SUM(D1277:Y1277)>0,IF(SUM(D1277:Y1277)<400,(1.2675*45967*SUM(D1277:Y1277)^(-0.4664)),(IF(SUM(D1277:Y1277)<2000,(39128*SUM(D1277:Y1277)^(-0.37661)),IF(SUM(D1277:Y1277)<5000,18893*SUM(D1277:Y1277)^(-0.28083),IF(SUM(D1277:Y1277)<100000,29680*SUM(D1277:Y1277)^(-0.24475),1773.1))))*100/115)*SUM(D1277:Y1277)*(IF(SUM(D1273:Y1273)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D1277:Y1277)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1277:AV1277)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1277","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1277","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1277","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1277","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1277","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1277","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1277","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1277","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1277","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1277","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1277","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1277","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1277","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1277","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1277","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1277","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1277","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1277","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1277","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1277","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1277","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1277","v":0},{"$f":"SUM(D1277:Y1277)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D1284","v":0},{"$f":"Produktionsanlæg!E1284","v":0},{"$f":"Produktionsanlæg!F1284","v":0},{"$f":"Produktionsanlæg!G1284","v":0},{"$f":"Produktionsanlæg!H1284","v":0},{"$f":"Produktionsanlæg!I1284","v":0},{"$f":"Produktionsanlæg!J1284","v":0},{"$f":"Produktionsanlæg!K1284","v":0},{"$f":"Produktionsanlæg!L1284","v":0},{"$f":"Produktionsanlæg!M1284","v":0},{"$f":"Produktionsanlæg!N1284","v":0},{"$f":"Produktionsanlæg!O1284","v":0},{"$f":"Produktionsanlæg!P1284","v":0},{"$f":"Produktionsanlæg!Q1284","v":0},{"$f":"Produktionsanlæg!R1284","v":0},{"$f":"Produktionsanlæg!S1284","v":0},{"$f":"Produktionsanlæg!T1284","v":0},{"$f":"Produktionsanlæg!U1284","v":0},{"$f":"Produktionsanlæg!V1284","v":0},{"$f":"Produktionsanlæg!W1284","v":0},{"$f":"Produktionsanlæg!X1284","v":0},{"$f":"Produktionsanlæg!Y1284","v":0},{"$f":"IF(COUNTIF(D1284:Y1284,\"<>0\")<=1,IF(SUM(D1284:Y1284)=0,0,(IF(SUM(D1284:Y1284)>0,IF(SUM(D1284:Y1284)<400,(1.2675*45967*SUM(D1284:Y1284)^(-0.4664)),(IF(SUM(D1284:Y1284)<2000,(39128*SUM(D1284:Y1284)^(-0.37661)),IF(SUM(D1284:Y1284)<5000,18893*SUM(D1284:Y1284)^(-0.28083),IF(SUM(D1284:Y1284)<100000,29680*SUM(D1284:Y1284)^(-0.24475),1773.1))))*100/115)*SUM(D1284:Y1284)*(IF(SUM(D1276:Y1276)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D1284:Y1284)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1284:AV1284)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1284","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1284","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1284","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1284","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1284","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1284","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1284","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1284","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1284","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1284","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1284","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1284","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1284","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1284","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1284","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1284","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1284","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1284","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1284","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1284","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1284","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1284","v":0},{"$f":"SUM(D1284:Y1284)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D1288","v":0},{"$f":"Produktionsanlæg!E1288","v":0},{"$f":"Produktionsanlæg!F1288","v":0},{"$f":"Produktionsanlæg!G1288","v":0},{"$f":"Produktionsanlæg!H1288","v":0},{"$f":"Produktionsanlæg!I1288","v":0},{"$f":"Produktionsanlæg!J1288","v":0},{"$f":"Produktionsanlæg!K1288","v":0},{"$f":"Produktionsanlæg!L1288","v":0},{"$f":"Produktionsanlæg!M1288","v":0},{"$f":"Produktionsanlæg!N1288","v":0},{"$f":"Produktionsanlæg!O1288","v":0},{"$f":"Produktionsanlæg!P1288","v":0},{"$f":"Produktionsanlæg!Q1288","v":0},{"$f":"Produktionsanlæg!R1288","v":0},{"$f":"Produktionsanlæg!S1288","v":0},{"$f":"Produktionsanlæg!T1288","v":0},{"$f":"Produktionsanlæg!U1288","v":0},{"$f":"Produktionsanlæg!V1288","v":0},{"$f":"Produktionsanlæg!W1288","v":0},{"$f":"Produktionsanlæg!X1288","v":0},{"$f":"Produktionsanlæg!Y1288","v":0},{"$f":"IF(COUNTIF(D1288:Y1288,\"<>0\")<=1,IF(SUM(D1288:Y1288)=0,0,(IF(SUM(D1288:Y1288)>0,IF(SUM(D1288:Y1288)<400,(1.2675*45967*SUM(D1288:Y1288)^(-0.4664)),(IF(SUM(D1288:Y1288)<2000,(39128*SUM(D1288:Y1288)^(-0.37661)),IF(SUM(D1288:Y1288)<5000,18893*SUM(D1288:Y1288)^(-0.28083),IF(SUM(D1288:Y1288)<100000,29680*SUM(D1288:Y1288)^(-0.24475),1773.1))))*100/115)*SUM(D1288:Y1288)*(IF(SUM(D1276:Y1276)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D1288:Y1288)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1288:AV1288)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1288","v":0},{"$f":"SUM(D1288:Y1288)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1295","v":0},{"$f":"Produktionsanlæg!E1295","v":0},{"$f":"Produktionsanlæg!F1295","v":0},{"$f":"Produktionsanlæg!G1295","v":0},{"$f":"Produktionsanlæg!H1295","v":0},{"$f":"Produktionsanlæg!I1295","v":0},{"$f":"Produktionsanlæg!J1295","v":0},{"$f":"Produktionsanlæg!K1295","v":0},{"$f":"Produktionsanlæg!L1295","v":0},{"$f":"Produktionsanlæg!M1295","v":0},{"$f":"Produktionsanlæg!N1295","v":0},{"$f":"Produktionsanlæg!O1295","v":0},{"$f":"Produktionsanlæg!P1295","v":0},{"$f":"Produktionsanlæg!Q1295","v":0},{"$f":"Produktionsanlæg!R1295","v":0},{"$f":"Produktionsanlæg!S1295","v":0},{"$f":"Produktionsanlæg!T1295","v":0},{"$f":"Produktionsanlæg!U1295","v":0},{"$f":"Produktionsanlæg!V1295","v":0},{"$f":"Produktionsanlæg!W1295","v":0},{"$f":"Produktionsanlæg!X1295","v":0},{"$f":"Produktionsanlæg!Y1295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1295:Y1295,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D1304","v":0},{"$f":"Produktionsanlæg!E1304","v":0},{"$f":"Produktionsanlæg!F1304","v":0},{"$f":"Produktionsanlæg!G1304","v":0},{"$f":"Produktionsanlæg!H1304","v":0},{"$f":"Produktionsanlæg!I1304","v":0},{"$f":"Produktionsanlæg!J1304","v":0},{"$f":"Produktionsanlæg!K1304","v":0},{"$f":"Produktionsanlæg!L1304","v":0},{"$f":"Produktionsanlæg!M1304","v":0},{"$f":"Produktionsanlæg!N1304","v":0},{"$f":"Produktionsanlæg!O1304","v":0},{"$f":"Produktionsanlæg!P1304","v":0},{"$f":"Produktionsanlæg!Q1304","v":0},{"$f":"Produktionsanlæg!R1304","v":0},{"$f":"Produktionsanlæg!S1304","v":0},{"$f":"Produktionsanlæg!T1304","v":0},{"$f":"Produktionsanlæg!U1304","v":0},{"$f":"Produktionsanlæg!V1304","v":0},{"$f":"Produktionsanlæg!W1304","v":0},{"$f":"Produktionsanlæg!X1304","v":0},{"$f":"Produktionsanlæg!Y1304","v":0},{"$f":"IF(COUNTIF(D1304:Y1304,\"<>0\")<=1,IF(SUM(D1304:Y1304)=0,0,(IF(SUM(D1304:Y1304)>0,IF(SUM(D1304:Y1304)<400,(1.2675*45967*SUM(D1304:Y1304)^(-0.4664)),(IF(SUM(D1304:Y1304)<2000,(39128*SUM(D1304:Y1304)^(-0.37661)),IF(SUM(D1304:Y1304)<5000,18893*SUM(D1304:Y1304)^(-0.28083),IF(SUM(D1304:Y1304)<100000,29680*SUM(D1304:Y1304)^(-0.24475),1773.1))))*100/115)*SUM(D1304:Y1304)*(IF(SUM(D1275:Y1275)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1304:Y1304)),$A$571)","v":0},{"$f":"D1304*$Z1304","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1304*$Z1304","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1304*$Z1304","v":0},{"$f":"Y1304*$Z1304","v":0},{"$f":"+SUM(AA1304:AV1304)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1304","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1304","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1304","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1304","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1304","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1304","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1304","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1304","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1304","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1304","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1304","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1304","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1304","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1304","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1304","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1304","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1304","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1304","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1304","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1304","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1304","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1304","v":0},{"$f":"SUM(D1304:Y1304)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D1305","v":0},{"$f":"Produktionsanlæg!E1305","v":0},{"$f":"Produktionsanlæg!F1305","v":0},{"$f":"Produktionsanlæg!G1305","v":0},{"$f":"Produktionsanlæg!H1305","v":0},{"$f":"Produktionsanlæg!I1305","v":0},{"$f":"Produktionsanlæg!J1305","v":0},{"$f":"Produktionsanlæg!K1305","v":0},{"$f":"Produktionsanlæg!L1305","v":0},{"$f":"Produktionsanlæg!M1305","v":0},{"$f":"Produktionsanlæg!N1305","v":0},{"$f":"Produktionsanlæg!O1305","v":0},{"$f":"Produktionsanlæg!P1305","v":0},{"$f":"Produktionsanlæg!Q1305","v":0},{"$f":"Produktionsanlæg!R1305","v":0},{"$f":"Produktionsanlæg!S1305","v":0},{"$f":"Produktionsanlæg!T1305","v":0},{"$f":"Produktionsanlæg!U1305","v":0},{"$f":"Produktionsanlæg!V1305","v":0},{"$f":"Produktionsanlæg!W1305","v":0},{"$f":"Produktionsanlæg!X1305","v":0},{"$f":"Produktionsanlæg!Y1305","v":0},{"$f":"IF(COUNTIF(D1305:Y1305,\"<>0\")<=1,IF(SUM(D1305:Y1305)=0,0,(IF(SUM(D1305:Y1305)>0,IF(SUM(D1305:Y1305)<400,(1.2675*45967*SUM(D1305:Y1305)^(-0.4664)),(IF(SUM(D1305:Y1305)<2000,(39128*SUM(D1305:Y1305)^(-0.37661)),IF(SUM(D1305:Y1305)<5000,18893*SUM(D1305:Y1305)^(-0.28083),IF(SUM(D1305:Y1305)<100000,29680*SUM(D1305:Y1305)^(-0.24475),1773.1))))*100/115)*SUM(D1305:Y1305)*(IF(SUM(D1276:Y1276)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1305:Y1305)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1305*$Z1305","v":0},{"$f":"Y1305*$Z1305","v":0},{"$f":"+SUM(AA1305:AV1305)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1305","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1305","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1305","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1305","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1305","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1305","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1305","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1305","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1305","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1305","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1305","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1305","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1305","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1305","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1305","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1305","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1305","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1305","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1305","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1305","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1305","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1305","v":0},{"$f":"SUM(D1305:Y1305)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D1315","v":0},{"$f":"Produktionsanlæg!E1315","v":0},{"$f":"Produktionsanlæg!F1315","v":0},{"$f":"Produktionsanlæg!G1315","v":0},{"$f":"Produktionsanlæg!H1315","v":0},{"$f":"Produktionsanlæg!I1315","v":0},{"$f":"Produktionsanlæg!J1315","v":0},{"$f":"Produktionsanlæg!K1315","v":0},{"$f":"Produktionsanlæg!L1315","v":0},{"$f":"Produktionsanlæg!M1315","v":0},{"$f":"Produktionsanlæg!N1315","v":0},{"$f":"Produktionsanlæg!O1315","v":0},{"$f":"Produktionsanlæg!P1315","v":0},{"$f":"Produktionsanlæg!Q1315","v":0},{"$f":"Produktionsanlæg!R1315","v":0},{"$f":"Produktionsanlæg!S1315","v":0},{"$f":"Produktionsanlæg!T1315","v":0},{"$f":"Produktionsanlæg!U1315","v":0},{"$f":"Produktionsanlæg!V1315","v":0},{"$f":"Produktionsanlæg!W1315","v":0},{"$f":"Produktionsanlæg!X1315","v":0},{"$f":"Produktionsanlæg!Y1315","v":0},{"$f":"IF(COUNTIF(D1315:Y1315,\"<>0\")<=1,IF(SUM(D1315:Y1315)=0,0,(IF(SUM(D1315:Y1315)>0,IF(SUM(D1315:Y1315)<400,(1.2675*45967*SUM(D1315:Y1315)^(-0.4664)),(IF(SUM(D1315:Y1315)<2000,(39128*SUM(D1315:Y1315)^(-0.37661)),IF(SUM(D1315:Y1315)<5000,18893*SUM(D1315:Y1315)^(-0.28083),IF(SUM(D1315:Y1315)<100000,29680*SUM(D1315:Y1315)^(-0.24475),1773.1))))*100/115)*SUM(D1315:Y1315)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1315:Y1315)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1315:AV1315)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1315","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1315","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1315","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1315","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1315","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1315","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1315","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1315","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1315","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1315","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1315","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1315","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1315","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1315","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1315","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1315","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1315","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1315","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1315","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1315","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1315","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1315","v":0},{"$f":"SUM(D1315:Y1315)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1316","v":0},{"$f":"Produktionsanlæg!E1316","v":0},{"$f":"Produktionsanlæg!F1316","v":0},{"$f":"Produktionsanlæg!G1316","v":0},{"$f":"Produktionsanlæg!H1316","v":0},{"$f":"Produktionsanlæg!I1316","v":0},{"$f":"Produktionsanlæg!J1316","v":0},{"$f":"Produktionsanlæg!K1316","v":0},{"$f":"Produktionsanlæg!L1316","v":0},{"$f":"Produktionsanlæg!M1316","v":0},{"$f":"Produktionsanlæg!N1316","v":0},{"$f":"Produktionsanlæg!O1316","v":0},{"$f":"Produktionsanlæg!P1316","v":0},{"$f":"Produktionsanlæg!Q1316","v":0},{"$f":"Produktionsanlæg!R1316","v":0},{"$f":"Produktionsanlæg!S1316","v":0},{"$f":"Produktionsanlæg!T1316","v":0},{"$f":"Produktionsanlæg!U1316","v":0},{"$f":"Produktionsanlæg!V1316","v":0},{"$f":"Produktionsanlæg!W1316","v":0},{"$f":"Produktionsanlæg!X1316","v":0},{"$f":"Produktionsanlæg!Y1316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1316:Y1316,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D1323","v":0},{"$f":"Produktionsanlæg!E1323","v":0},{"$f":"Produktionsanlæg!F1323","v":0},{"$f":"Produktionsanlæg!G1323","v":0},{"$f":"Produktionsanlæg!H1323","v":0},{"$f":"Produktionsanlæg!I1323","v":0},{"$f":"Produktionsanlæg!J1323","v":0},{"$f":"Produktionsanlæg!K1323","v":0},{"$f":"Produktionsanlæg!L1323","v":0},{"$f":"Produktionsanlæg!M1323","v":0},{"$f":"Produktionsanlæg!N1323","v":0},{"$f":"Produktionsanlæg!O1323","v":0},{"$f":"Produktionsanlæg!P1323","v":0},{"$f":"Produktionsanlæg!Q1323","v":0},{"$f":"Produktionsanlæg!R1323","v":0},{"$f":"Produktionsanlæg!S1323","v":0},{"$f":"Produktionsanlæg!T1323","v":0},{"$f":"Produktionsanlæg!U1323","v":0},{"$f":"Produktionsanlæg!V1323","v":0},{"$f":"Produktionsanlæg!W1323","v":0},{"$f":"Produktionsanlæg!X1323","v":0},{"$f":"Produktionsanlæg!Y1323","v":0},{"$f":"IF(COUNTIF(D1323:Y1323,\"<>0\")<=1,IF(SUM(D1323:Y1323)=0,0,(IF(SUM(D1323:Y1323)>0,IF(SUM(D1323:Y1323)<400,(1.2675*45967*SUM(D1323:Y1323)^(-0.4664)),(IF(SUM(D1323:Y1323)<2000,(39128*SUM(D1323:Y1323)^(-0.37661)),IF(SUM(D1323:Y1323)<5000,18893*SUM(D1323:Y1323)^(-0.28083),IF(SUM(D1323:Y1323)<100000,29680*SUM(D1323:Y1323)^(-0.24475),1773.1))))*100/115)*SUM(D1323:Y1323)*(IF(SUM(D1319:Y1319)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D1323:Y1323)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1323:AV1323)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1323","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1323","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1323","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1323","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1323","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1323","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1323","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1323","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1323","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1323","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1323","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1323","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1323","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1323","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1323","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1323","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1323","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1323","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1323","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1323","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1323","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1323","v":0},{"$f":"SUM(D1323:Y1323)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1332","v":0},{"$f":"Produktionsanlæg!E1332","v":0},{"$f":"Produktionsanlæg!F1332","v":0},{"$f":"Produktionsanlæg!G1332","v":0},{"$f":"Produktionsanlæg!H1332","v":0},{"$f":"Produktionsanlæg!I1332","v":0},{"$f":"Produktionsanlæg!J1332","v":0},{"$f":"Produktionsanlæg!K1332","v":0},{"$f":"Produktionsanlæg!L1332","v":0},{"$f":"Produktionsanlæg!M1332","v":0},{"$f":"Produktionsanlæg!N1332","v":0},{"$f":"Produktionsanlæg!O1332","v":0},{"$f":"Produktionsanlæg!P1332","v":0},{"$f":"Produktionsanlæg!Q1332","v":0},{"$f":"Produktionsanlæg!R1332","v":0},{"$f":"Produktionsanlæg!S1332","v":0},{"$f":"Produktionsanlæg!T1332","v":0},{"$f":"Produktionsanlæg!U1332","v":0},{"$f":"Produktionsanlæg!V1332","v":0},{"$f":"Produktionsanlæg!W1332","v":0},{"$f":"Produktionsanlæg!X1332","v":0},{"$f":"Produktionsanlæg!Y1332","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1332:Y1332,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1336:AW1359)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1335:Y1335)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1341","v":0},{"$f":"Produktionsanlæg!E1341","v":0},{"$f":"Produktionsanlæg!F1341","v":0},{"$f":"Produktionsanlæg!G1341","v":0},{"$f":"Produktionsanlæg!H1341","v":0},{"$f":"Produktionsanlæg!I1341","v":0},{"$f":"Produktionsanlæg!J1341","v":0},{"$f":"Produktionsanlæg!K1341","v":0},{"$f":"Produktionsanlæg!L1341","v":0},{"$f":"Produktionsanlæg!M1341","v":0},{"$f":"Produktionsanlæg!N1341","v":0},{"$f":"Produktionsanlæg!O1341","v":0},{"$f":"Produktionsanlæg!P1341","v":0},{"$f":"Produktionsanlæg!Q1341","v":0},{"$f":"Produktionsanlæg!R1341","v":0},{"$f":"Produktionsanlæg!S1341","v":0},{"$f":"Produktionsanlæg!T1341","v":0},{"$f":"Produktionsanlæg!U1341","v":0},{"$f":"Produktionsanlæg!V1341","v":0},{"$f":"Produktionsanlæg!W1341","v":0},{"$f":"Produktionsanlæg!X1341","v":0},{"$f":"Produktionsanlæg!Y1341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1341:Y1341,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D1350","v":0},{"$f":"Produktionsanlæg!E1350","v":0},{"$f":"Produktionsanlæg!F1350","v":0},{"$f":"Produktionsanlæg!G1350","v":0},{"$f":"Produktionsanlæg!H1350","v":0},{"$f":"Produktionsanlæg!I1350","v":0},{"$f":"Produktionsanlæg!J1350","v":0},{"$f":"Produktionsanlæg!K1350","v":0},{"$f":"Produktionsanlæg!L1350","v":0},{"$f":"Produktionsanlæg!M1350","v":0},{"$f":"Produktionsanlæg!N1350","v":0},{"$f":"Produktionsanlæg!O1350","v":0},{"$f":"Produktionsanlæg!P1350","v":0},{"$f":"Produktionsanlæg!Q1350","v":0},{"$f":"Produktionsanlæg!R1350","v":0},{"$f":"Produktionsanlæg!S1350","v":0},{"$f":"Produktionsanlæg!T1350","v":0},{"$f":"Produktionsanlæg!U1350","v":0},{"$f":"Produktionsanlæg!V1350","v":0},{"$f":"Produktionsanlæg!W1350","v":0},{"$f":"Produktionsanlæg!X1350","v":0},{"$f":"Produktionsanlæg!Y1350","v":0},{"$f":"IF(COUNTIF(D1350:Y1350,\"<>0\")<=1,IF(SUM(D1350:Y1350)=0,0,(IF(SUM(D1350:Y1350)>0,IF(SUM(D1350:Y1350)<400,(1.2675*45967*SUM(D1350:Y1350)^(-0.4664)),(IF(SUM(D1350:Y1350)<2000,(39128*SUM(D1350:Y1350)^(-0.37661)),IF(SUM(D1350:Y1350)<5000,18893*SUM(D1350:Y1350)^(-0.28083),IF(SUM(D1350:Y1350)<100000,29680*SUM(D1350:Y1350)^(-0.24475),1773.1))))*100/115)*SUM(D1350:Y1350)*(IF(SUM(D1342:Y1342)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D1350:Y1350)),$A$571)","v":0},{"$f":"D1350*$Z1350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1350*$Z1350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1350*$Z1350","v":0},0,{"$f":"+SUM(AA1350:AV1350)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1350","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1350","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1350","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1350","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1350","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1350","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1350","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1350","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1350","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1350","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1350","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1350","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1350","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1350","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1350","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1350","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1350","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1350","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1350","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1350","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1350","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1350","v":0},{"$f":"SUM(D1350:Y1350)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D1351","v":0},{"$f":"Produktionsanlæg!E1351","v":0},{"$f":"Produktionsanlæg!F1351","v":0},{"$f":"Produktionsanlæg!G1351","v":0},{"$f":"Produktionsanlæg!H1351","v":0},{"$f":"Produktionsanlæg!I1351","v":0},{"$f":"Produktionsanlæg!J1351","v":0},{"$f":"Produktionsanlæg!K1351","v":0},{"$f":"Produktionsanlæg!L1351","v":0},{"$f":"Produktionsanlæg!M1351","v":0},{"$f":"Produktionsanlæg!N1351","v":0},{"$f":"Produktionsanlæg!O1351","v":0},{"$f":"Produktionsanlæg!P1351","v":0},{"$f":"Produktionsanlæg!Q1351","v":0},{"$f":"Produktionsanlæg!R1351","v":0},{"$f":"Produktionsanlæg!S1351","v":0},{"$f":"Produktionsanlæg!T1351","v":0},{"$f":"Produktionsanlæg!U1351","v":0},{"$f":"Produktionsanlæg!V1351","v":0},{"$f":"Produktionsanlæg!W1351","v":0},{"$f":"Produktionsanlæg!X1351","v":0},{"$f":"Produktionsanlæg!Y1351","v":0},{"$f":"IF(COUNTIF(D1351:Y1351,\"<>0\")<=1,IF(SUM(D1351:Y1351)=0,0,(IF(SUM(D1351:Y1351)>0,IF(SUM(D1351:Y1351)<400,(1.2675*45967*SUM(D1351:Y1351)^(-0.4664)),(IF(SUM(D1351:Y1351)<2000,(39128*SUM(D1351:Y1351)^(-0.37661)),IF(SUM(D1351:Y1351)<5000,18893*SUM(D1351:Y1351)^(-0.28083),IF(SUM(D1351:Y1351)<100000,29680*SUM(D1351:Y1351)^(-0.24475),1773.1))))*100/115)*SUM(D1351:Y1351)*(IF(SUM(D1343:Y1343)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D1351:Y1351)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1351:AV1351)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1351","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1351","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1351","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1351","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1351","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1351","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1351","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1351","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1351","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1351","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1351","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1351","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1351","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1351","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1351","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1351","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1351","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1351","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1351","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1351","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1351","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1351","v":0},{"$f":"SUM(D1351:Y1351)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW1361:AW1372)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1360:Y1360)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D1365","v":0},{"$f":"Produktionsanlæg!E1365","v":0},{"$f":"Produktionsanlæg!F1365","v":0},{"$f":"Produktionsanlæg!G1365","v":0},{"$f":"Produktionsanlæg!H1365","v":0},{"$f":"Produktionsanlæg!I1365","v":0},{"$f":"Produktionsanlæg!J1365","v":0},{"$f":"Produktionsanlæg!K1365","v":0},{"$f":"Produktionsanlæg!L1365","v":0},{"$f":"Produktionsanlæg!M1365","v":0},{"$f":"Produktionsanlæg!N1365","v":0},{"$f":"Produktionsanlæg!O1365","v":0},{"$f":"Produktionsanlæg!P1365","v":0},{"$f":"Produktionsanlæg!Q1365","v":0},{"$f":"Produktionsanlæg!R1365","v":0},{"$f":"Produktionsanlæg!S1365","v":0},{"$f":"Produktionsanlæg!T1365","v":0},{"$f":"Produktionsanlæg!U1365","v":0},{"$f":"Produktionsanlæg!V1365","v":0},{"$f":"Produktionsanlæg!W1365","v":0},{"$f":"Produktionsanlæg!X1365","v":0},{"$f":"Produktionsanlæg!Y1365","v":0},{"$f":"IF(COUNTIF(D1365:Y1365,\"<>0\")<=1,IF(SUM(D1365:Y1365)=0,0,(IF(SUM(D1365:Y1365)>0,IF(SUM(D1365:Y1365)<400,(1.2675*45967*SUM(D1365:Y1365)^(-0.4664)),(IF(SUM(D1365:Y1365)<2000,(39128*SUM(D1365:Y1365)^(-0.37661)),IF(SUM(D1365:Y1365)<5000,18893*SUM(D1365:Y1365)^(-0.28083),IF(SUM(D1365:Y1365)<100000,29680*SUM(D1365:Y1365)^(-0.24475),1773.1))))*100/115)*SUM(D1365:Y1365)*(IF(SUM(D1340:Y1340)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D1365:Y1365)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1365:AV1365)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1365","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1365","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1365","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1365","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1365","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1365","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1365","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1365","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1365","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1365","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1365","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1365","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1365","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1365","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1365","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1365","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1365","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1365","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1365","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1365","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1365","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1365","v":0},{"$f":"SUM(D1365:Y1365)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D1369","v":0},{"$f":"Produktionsanlæg!E1369","v":0},{"$f":"Produktionsanlæg!F1369","v":0},{"$f":"Produktionsanlæg!G1369","v":0},{"$f":"Produktionsanlæg!H1369","v":0},{"$f":"Produktionsanlæg!I1369","v":0},{"$f":"Produktionsanlæg!J1369","v":0},{"$f":"Produktionsanlæg!K1369","v":0},{"$f":"Produktionsanlæg!L1369","v":0},{"$f":"Produktionsanlæg!M1369","v":0},{"$f":"Produktionsanlæg!N1369","v":0},{"$f":"Produktionsanlæg!O1369","v":0},{"$f":"Produktionsanlæg!P1369","v":0},{"$f":"Produktionsanlæg!Q1369","v":0},{"$f":"Produktionsanlæg!R1369","v":0},{"$f":"Produktionsanlæg!S1369","v":0},{"$f":"Produktionsanlæg!T1369","v":0},{"$f":"Produktionsanlæg!U1369","v":0},{"$f":"Produktionsanlæg!V1369","v":0},{"$f":"Produktionsanlæg!W1369","v":0},{"$f":"Produktionsanlæg!X1369","v":0},{"$f":"Produktionsanlæg!Y1369","v":0},{"$f":"IF(COUNTIF(D1369:Y1369,\"<>0\")<=1,IF(SUM(D1369:Y1369)=0,0,(IF(SUM(D1369:Y1369)>0,IF(SUM(D1369:Y1369)<400,(1.2675*45967*SUM(D1369:Y1369)^(-0.4664)),(IF(SUM(D1369:Y1369)<2000,(39128*SUM(D1369:Y1369)^(-0.37661)),IF(SUM(D1369:Y1369)<5000,18893*SUM(D1369:Y1369)^(-0.28083),IF(SUM(D1369:Y1369)<100000,29680*SUM(D1369:Y1369)^(-0.24475),1773.1))))*100/115)*SUM(D1369:Y1369)*(IF(SUM(D1340:Y1340)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D1369:Y1369)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1369:AV1369)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1369","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1369","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1369","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1369","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1369","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1369","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1369","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1369","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1369","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1369","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1369","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1369","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1369","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1369","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1369","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1369","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1369","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1369","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1369","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1369","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1369","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1369","v":0},{"$f":"SUM(D1369:Y1369)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D1378","v":0},{"$f":"Produktionsanlæg!E1378","v":0},{"$f":"Produktionsanlæg!F1378","v":0},{"$f":"Produktionsanlæg!G1378","v":0},{"$f":"Produktionsanlæg!H1378","v":0},{"$f":"Produktionsanlæg!I1378","v":0},{"$f":"Produktionsanlæg!J1378","v":0},{"$f":"Produktionsanlæg!K1378","v":0},{"$f":"Produktionsanlæg!L1378","v":0},{"$f":"Produktionsanlæg!M1378","v":0},{"$f":"Produktionsanlæg!N1378","v":0},{"$f":"Produktionsanlæg!O1378","v":0},{"$f":"Produktionsanlæg!P1378","v":0},{"$f":"Produktionsanlæg!Q1378","v":0},{"$f":"Produktionsanlæg!R1378","v":0},{"$f":"Produktionsanlæg!S1378","v":0},{"$f":"Produktionsanlæg!T1378","v":0},{"$f":"Produktionsanlæg!U1378","v":0},{"$f":"Produktionsanlæg!V1378","v":0},{"$f":"Produktionsanlæg!W1378","v":0},{"$f":"Produktionsanlæg!X1378","v":0},{"$f":"Produktionsanlæg!Y1378","v":0},{"$f":"IF(COUNTIF(D1378:Y1378,\"<>0\")<=1,IF(SUM(D1378:Y1378)=0,0,(IF(SUM(D1378:Y1378)>0,IF(SUM(D1378:Y1378)<400,(1.2675*45967*SUM(D1378:Y1378)^(-0.4664)),(IF(SUM(D1378:Y1378)<2000,(39128*SUM(D1378:Y1378)^(-0.37661)),IF(SUM(D1378:Y1378)<5000,18893*SUM(D1378:Y1378)^(-0.28083),IF(SUM(D1378:Y1378)<100000,29680*SUM(D1378:Y1378)^(-0.24475),1773.1))))*100/115)*SUM(D1378:Y1378)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1378:Y1378)),$A$571)","v":0},{"$f":"D1378*$Z1378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1378:AV1378)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1378","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1378","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1378","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1378","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1378","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1378","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1378","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1378","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1378","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1378","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1378","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1378","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1378","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1378","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1378","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1378","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1378","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1378","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1378","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1378","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1378","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1378","v":0},{"$f":"SUM(D1378:Y1378)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D1385","v":0},{"$f":"Produktionsanlæg!E1385","v":0},{"$f":"Produktionsanlæg!F1385","v":0},{"$f":"Produktionsanlæg!G1385","v":0},{"$f":"Produktionsanlæg!H1385","v":0},{"$f":"Produktionsanlæg!I1385","v":0},{"$f":"Produktionsanlæg!J1385","v":0},{"$f":"Produktionsanlæg!K1385","v":0},{"$f":"Produktionsanlæg!L1385","v":0},{"$f":"Produktionsanlæg!M1385","v":0},{"$f":"Produktionsanlæg!N1385","v":0},{"$f":"Produktionsanlæg!O1385","v":0},{"$f":"Produktionsanlæg!P1385","v":0},{"$f":"Produktionsanlæg!Q1385","v":0},{"$f":"Produktionsanlæg!R1385","v":0},{"$f":"Produktionsanlæg!S1385","v":0},{"$f":"Produktionsanlæg!T1385","v":0},{"$f":"Produktionsanlæg!U1385","v":0},{"$f":"Produktionsanlæg!V1385","v":0},{"$f":"Produktionsanlæg!W1385","v":0},{"$f":"Produktionsanlæg!X1385","v":0},{"$f":"Produktionsanlæg!Y1385","v":0},{"$f":"IF(COUNTIF(D1385:Y1385,\"<>0\")<=1,IF(SUM(D1385:Y1385)=0,0,(IF(SUM(D1385:Y1385)>0,IF(SUM(D1385:Y1385)<400,(1.2675*45967*SUM(D1385:Y1385)^(-0.4664)),(IF(SUM(D1385:Y1385)<2000,(39128*SUM(D1385:Y1385)^(-0.37661)),IF(SUM(D1385:Y1385)<5000,18893*SUM(D1385:Y1385)^(-0.28083),IF(SUM(D1385:Y1385)<100000,29680*SUM(D1385:Y1385)^(-0.24475),1773.1))))*100/115)*SUM(D1385:Y1385)*0.0173,0)*1.15*1.06*0.02)/SUM(D1385:Y1385)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1385:AV1385)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1385","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1385","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1385","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1385","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1385","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1385","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1385","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1385","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1385","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1385","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1385","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1385","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1385","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1385","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1385","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1385","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1385","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1385","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1385","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1385","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1385","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1385","v":0},{"$f":"SUM(D1385:Y1385)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D1388","v":0},{"$f":"Produktionsanlæg!E1388","v":0},{"$f":"Produktionsanlæg!F1388","v":0},{"$f":"Produktionsanlæg!G1388","v":0},{"$f":"Produktionsanlæg!H1388","v":0},{"$f":"Produktionsanlæg!I1388","v":0},{"$f":"Produktionsanlæg!J1388","v":0},{"$f":"Produktionsanlæg!K1388","v":0},{"$f":"Produktionsanlæg!L1388","v":0},{"$f":"Produktionsanlæg!M1388","v":0},{"$f":"Produktionsanlæg!N1388","v":0},{"$f":"Produktionsanlæg!O1388","v":0},{"$f":"Produktionsanlæg!P1388","v":0},{"$f":"Produktionsanlæg!Q1388","v":0},{"$f":"Produktionsanlæg!R1388","v":0},{"$f":"Produktionsanlæg!S1388","v":0},{"$f":"Produktionsanlæg!T1388","v":0},{"$f":"Produktionsanlæg!U1388","v":0},{"$f":"Produktionsanlæg!V1388","v":0},{"$f":"Produktionsanlæg!W1388","v":0},{"$f":"Produktionsanlæg!X1388","v":0},{"$f":"Produktionsanlæg!Y1388","v":0},{"$f":"IF(COUNTIF(D1388:Y1388,\"<>0\")<=1,IF(SUM(D1388:Y1388)=0,0,(IF(SUM(D1388:Y1388)>0,IF(SUM(D1388:Y1388)<400,(1.2675*45967*SUM(D1388:Y1388)^(-0.4664)),(IF(SUM(D1388:Y1388)<2000,(39128*SUM(D1388:Y1388)^(-0.37661)),IF(SUM(D1388:Y1388)<5000,18893*SUM(D1388:Y1388)^(-0.28083),IF(SUM(D1388:Y1388)<100000,29680*SUM(D1388:Y1388)^(-0.24475),1773.1))))*100/115)*SUM(D1388:Y1388)*(IF(SUM(D1388:Y1388)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D1388:Y1388)),$A$571)","v":0},{"$f":"D1388*$Z1388","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1388*$Z1388","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1388*$Z1388","v":0},0,{"$f":"+SUM(AA1388:AV1388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1388","v":0},{"$f":"SUM(D1388:Y1388)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D1396","v":0},{"$f":"Produktionsanlæg!E1396","v":0},{"$f":"Produktionsanlæg!F1396","v":0},{"$f":"Produktionsanlæg!G1396","v":0},{"$f":"Produktionsanlæg!H1396","v":0},{"$f":"Produktionsanlæg!I1396","v":0},{"$f":"Produktionsanlæg!J1396","v":0},{"$f":"Produktionsanlæg!K1396","v":0},{"$f":"Produktionsanlæg!L1396","v":0},{"$f":"Produktionsanlæg!M1396","v":0},{"$f":"Produktionsanlæg!N1396","v":0},{"$f":"Produktionsanlæg!O1396","v":0},{"$f":"Produktionsanlæg!P1396","v":0},{"$f":"Produktionsanlæg!Q1396","v":0},{"$f":"Produktionsanlæg!R1396","v":0},{"$f":"Produktionsanlæg!S1396","v":0},{"$f":"Produktionsanlæg!T1396","v":0},{"$f":"Produktionsanlæg!U1396","v":0},{"$f":"Produktionsanlæg!V1396","v":0},{"$f":"Produktionsanlæg!W1396","v":0},{"$f":"Produktionsanlæg!X1396","v":0},{"$f":"Produktionsanlæg!Y1396","v":0},{"$f":"IF(COUNTIF(D1396:Y1396,\"<>0\")<=1,IF(SUM(D1396:Y1396)=0,0,(IF(SUM(D1396:Y1396)>0,IF(SUM(D1396:Y1396)<400,(1.2675*45967*SUM(D1396:Y1396)^(-0.4664)),(IF(SUM(D1396:Y1396)<2000,(39128*SUM(D1396:Y1396)^(-0.37661)),IF(SUM(D1396:Y1396)<5000,18893*SUM(D1396:Y1396)^(-0.28083),IF(SUM(D1396:Y1396)<100000,29680*SUM(D1396:Y1396)^(-0.24475),1773.1))))*100/115)*SUM(D1396:Y1396)*(IF(SUM(D1388:Y1388)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D1396:Y1396)),$A$571)","v":0},{"$f":"D1396*$Z1396","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1396*$Z1396","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1396*$Z1396","v":0},0,{"$f":"+SUM(AA1396:AV1396)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1396","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1396","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1396","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1396","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1396","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1396","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1396","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1396","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1396","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1396","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1396","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1396","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1396","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1396","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1396","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1396","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1396","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1396","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1396","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1396","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1396","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1396","v":0},{"$f":"SUM(D1396:Y1396)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D1397","v":0},{"$f":"Produktionsanlæg!E1397","v":0},{"$f":"Produktionsanlæg!F1397","v":0},{"$f":"Produktionsanlæg!G1397","v":0},{"$f":"Produktionsanlæg!H1397","v":0},{"$f":"Produktionsanlæg!I1397","v":0},{"$f":"Produktionsanlæg!J1397","v":0},{"$f":"Produktionsanlæg!K1397","v":0},{"$f":"Produktionsanlæg!L1397","v":0},{"$f":"Produktionsanlæg!M1397","v":0},{"$f":"Produktionsanlæg!N1397","v":0},{"$f":"Produktionsanlæg!O1397","v":0},{"$f":"Produktionsanlæg!P1397","v":0},{"$f":"Produktionsanlæg!Q1397","v":0},{"$f":"Produktionsanlæg!R1397","v":0},{"$f":"Produktionsanlæg!S1397","v":0},{"$f":"Produktionsanlæg!T1397","v":0},{"$f":"Produktionsanlæg!U1397","v":0},{"$f":"Produktionsanlæg!V1397","v":0},{"$f":"Produktionsanlæg!W1397","v":0},{"$f":"Produktionsanlæg!X1397","v":0},{"$f":"Produktionsanlæg!Y1397","v":0},{"$f":"IF(COUNTIF(D1397:Y1397,\"<>0\")<=1,IF(SUM(D1397:Y1397)=0,0,(IF(SUM(D1397:Y1397)>0,IF(SUM(D1397:Y1397)<400,(1.2675*45967*SUM(D1397:Y1397)^(-0.4664)),(IF(SUM(D1397:Y1397)<2000,(39128*SUM(D1397:Y1397)^(-0.37661)),IF(SUM(D1397:Y1397)<5000,18893*SUM(D1397:Y1397)^(-0.28083),IF(SUM(D1397:Y1397)<100000,29680*SUM(D1397:Y1397)^(-0.24475),1773.1))))*100/115)*SUM(D1397:Y1397)*(IF(SUM(D1389:Y1389)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D1397:Y1397)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1397:AV1397)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1397","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1397","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1397","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1397","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1397","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1397","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1397","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1397","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1397","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1397","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1397","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1397","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1397","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1397","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1397","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1397","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1397","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1397","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1397","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1397","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1397","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1397","v":0},{"$f":"SUM(D1397:Y1397)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D1406","v":0},{"$f":"Produktionsanlæg!E1406","v":0},{"$f":"Produktionsanlæg!F1406","v":0},{"$f":"Produktionsanlæg!G1406","v":0},{"$f":"Produktionsanlæg!H1406","v":0},{"$f":"Produktionsanlæg!I1406","v":0},{"$f":"Produktionsanlæg!J1406","v":0},{"$f":"Produktionsanlæg!K1406","v":0},{"$f":"Produktionsanlæg!L1406","v":0},{"$f":"Produktionsanlæg!M1406","v":0},{"$f":"Produktionsanlæg!N1406","v":0},{"$f":"Produktionsanlæg!O1406","v":0},{"$f":"Produktionsanlæg!P1406","v":0},{"$f":"Produktionsanlæg!Q1406","v":0},{"$f":"Produktionsanlæg!R1406","v":0},{"$f":"Produktionsanlæg!S1406","v":0},{"$f":"Produktionsanlæg!T1406","v":0},{"$f":"Produktionsanlæg!U1406","v":0},{"$f":"Produktionsanlæg!V1406","v":0},{"$f":"Produktionsanlæg!W1406","v":0},{"$f":"Produktionsanlæg!X1406","v":0},{"$f":"Produktionsanlæg!Y1406","v":0},{"$f":"IF(COUNTIF(D1406:Y1406,\"<>0\")<=1,IF(SUM(D1406:Y1406)=0,0,(IF(SUM(D1406:Y1406)>0,IF(SUM(D1406:Y1406)<400,(1.2675*45967*SUM(D1406:Y1406)^(-0.4664)),(IF(SUM(D1406:Y1406)<2000,(39128*SUM(D1406:Y1406)^(-0.37661)),IF(SUM(D1406:Y1406)<5000,18893*SUM(D1406:Y1406)^(-0.28083),IF(SUM(D1406:Y1406)<100000,29680*SUM(D1406:Y1406)^(-0.24475),1773.1))))*100/115)*SUM(D1406:Y1406)*(IF(SUM(D1389:Y1389)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1406:Y1406)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1406:AV1406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1406","v":0},{"$f":"SUM(D1406:Y1406)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D1409","v":0},{"$f":"Produktionsanlæg!E1409","v":0},{"$f":"Produktionsanlæg!F1409","v":0},{"$f":"Produktionsanlæg!G1409","v":0},{"$f":"Produktionsanlæg!H1409","v":0},{"$f":"Produktionsanlæg!I1409","v":0},{"$f":"Produktionsanlæg!J1409","v":0},{"$f":"Produktionsanlæg!K1409","v":0},{"$f":"Produktionsanlæg!L1409","v":0},{"$f":"Produktionsanlæg!M1409","v":0},{"$f":"Produktionsanlæg!N1409","v":0},{"$f":"Produktionsanlæg!O1409","v":0},{"$f":"Produktionsanlæg!P1409","v":0},{"$f":"Produktionsanlæg!Q1409","v":0},{"$f":"Produktionsanlæg!R1409","v":0},{"$f":"Produktionsanlæg!S1409","v":0},{"$f":"Produktionsanlæg!T1409","v":0},{"$f":"Produktionsanlæg!U1409","v":0},{"$f":"Produktionsanlæg!V1409","v":0},{"$f":"Produktionsanlæg!W1409","v":0},{"$f":"Produktionsanlæg!X1409","v":0},{"$f":"Produktionsanlæg!Y1409","v":0},{"$f":"IF(COUNTIF(D1409:Y1409,\"<>0\")<=1,IF(SUM(D1409:Y1409)=0,0,(IF(SUM(D1409:Y1409)>0,IF(SUM(D1409:Y1409)<400,(1.2675*45967*SUM(D1409:Y1409)^(-0.4664)),(IF(SUM(D1409:Y1409)<2000,(39128*SUM(D1409:Y1409)^(-0.37661)),IF(SUM(D1409:Y1409)<5000,18893*SUM(D1409:Y1409)^(-0.28083),IF(SUM(D1409:Y1409)<100000,29680*SUM(D1409:Y1409)^(-0.24475),1773.1))))*100/115)*SUM(D1409:Y1409)*0.1638,0)*1.15*1.06*0.4)/SUM(D1409:Y1409)),$A$571)","v":0},{"$f":"D1409*$Z1409","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1409*$Z1409","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1409*$Z1409","v":0},0,{"$f":"+SUM(AA1409:AV1409)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1409","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1409","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1409","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1409","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1409","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1409","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1409","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1409","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1409","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1409","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1409","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1409","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1409","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1409","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1409","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1409","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1409","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1409","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1409","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1409","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1409","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1409","v":0},{"$f":"SUM(D1409:Y1409)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1416","v":0},{"$f":"Produktionsanlæg!E1416","v":0},{"$f":"Produktionsanlæg!F1416","v":0},{"$f":"Produktionsanlæg!G1416","v":0},{"$f":"Produktionsanlæg!H1416","v":0},{"$f":"Produktionsanlæg!I1416","v":0},{"$f":"Produktionsanlæg!J1416","v":0},{"$f":"Produktionsanlæg!K1416","v":0},{"$f":"Produktionsanlæg!L1416","v":0},{"$f":"Produktionsanlæg!M1416","v":0},{"$f":"Produktionsanlæg!N1416","v":0},{"$f":"Produktionsanlæg!O1416","v":0},{"$f":"Produktionsanlæg!P1416","v":0},{"$f":"Produktionsanlæg!Q1416","v":0},{"$f":"Produktionsanlæg!R1416","v":0},{"$f":"Produktionsanlæg!S1416","v":0},{"$f":"Produktionsanlæg!T1416","v":0},{"$f":"Produktionsanlæg!U1416","v":0},{"$f":"Produktionsanlæg!V1416","v":0},{"$f":"Produktionsanlæg!W1416","v":0},{"$f":"Produktionsanlæg!X1416","v":0},{"$f":"Produktionsanlæg!Y1416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1416:Y1416,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1424","v":0},{"$f":"Produktionsanlæg!E1424","v":0},{"$f":"Produktionsanlæg!F1424","v":0},{"$f":"Produktionsanlæg!G1424","v":0},{"$f":"Produktionsanlæg!H1424","v":0},{"$f":"Produktionsanlæg!I1424","v":0},{"$f":"Produktionsanlæg!J1424","v":0},{"$f":"Produktionsanlæg!K1424","v":0},{"$f":"Produktionsanlæg!L1424","v":0},{"$f":"Produktionsanlæg!M1424","v":0},{"$f":"Produktionsanlæg!N1424","v":0},{"$f":"Produktionsanlæg!O1424","v":0},{"$f":"Produktionsanlæg!P1424","v":0},{"$f":"Produktionsanlæg!Q1424","v":0},{"$f":"Produktionsanlæg!R1424","v":0},{"$f":"Produktionsanlæg!S1424","v":0},{"$f":"Produktionsanlæg!T1424","v":0},{"$f":"Produktionsanlæg!U1424","v":0},{"$f":"Produktionsanlæg!V1424","v":0},{"$f":"Produktionsanlæg!W1424","v":0},{"$f":"Produktionsanlæg!X1424","v":0},{"$f":"Produktionsanlæg!Y1424","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1424:Y1424,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D1431","v":0},{"$f":"Produktionsanlæg!E1431","v":0},{"$f":"Produktionsanlæg!F1431","v":0},{"$f":"Produktionsanlæg!G1431","v":0},{"$f":"Produktionsanlæg!H1431","v":0},{"$f":"Produktionsanlæg!I1431","v":0},{"$f":"Produktionsanlæg!J1431","v":0},{"$f":"Produktionsanlæg!K1431","v":0},{"$f":"Produktionsanlæg!L1431","v":0},{"$f":"Produktionsanlæg!M1431","v":0},{"$f":"Produktionsanlæg!N1431","v":0},{"$f":"Produktionsanlæg!O1431","v":0},{"$f":"Produktionsanlæg!P1431","v":0},{"$f":"Produktionsanlæg!Q1431","v":0},{"$f":"Produktionsanlæg!R1431","v":0},{"$f":"Produktionsanlæg!S1431","v":0},{"$f":"Produktionsanlæg!T1431","v":0},{"$f":"Produktionsanlæg!U1431","v":0},{"$f":"Produktionsanlæg!V1431","v":0},{"$f":"Produktionsanlæg!W1431","v":0},{"$f":"Produktionsanlæg!X1431","v":0},{"$f":"Produktionsanlæg!Y1431","v":0},{"$f":"IF(COUNTIF(D1431:Y1431,\"<>0\")<=1,IF(SUM(D1431:Y1431)=0,0,(IF(SUM(D1431:Y1431)>0,IF(SUM(D1431:Y1431)<400,(1.2675*45967*SUM(D1431:Y1431)^(-0.4664)),(IF(SUM(D1431:Y1431)<2000,(39128*SUM(D1431:Y1431)^(-0.37661)),IF(SUM(D1431:Y1431)<5000,18893*SUM(D1431:Y1431)^(-0.28083),IF(SUM(D1431:Y1431)<100000,29680*SUM(D1431:Y1431)^(-0.24475),1773.1))))*100/115)*SUM(D1431:Y1431)*(IF(SUM(D1410:Y1410)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D1431:Y1431)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1431:AV1431)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1431","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1431","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1431","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1431","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1431","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1431","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1431","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1431","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1431","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1431","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1431","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1431","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1431","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1431","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1431","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1431","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1431","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1431","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1431","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1431","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1431","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1431","v":0},{"$f":"SUM(D1431:Y1431)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D1434","v":0},{"$f":"Produktionsanlæg!E1434","v":0},{"$f":"Produktionsanlæg!F1434","v":0},{"$f":"Produktionsanlæg!G1434","v":0},{"$f":"Produktionsanlæg!H1434","v":0},{"$f":"Produktionsanlæg!I1434","v":0},{"$f":"Produktionsanlæg!J1434","v":0},{"$f":"Produktionsanlæg!K1434","v":0},{"$f":"Produktionsanlæg!L1434","v":0},{"$f":"Produktionsanlæg!M1434","v":0},{"$f":"Produktionsanlæg!N1434","v":0},{"$f":"Produktionsanlæg!O1434","v":0},{"$f":"Produktionsanlæg!P1434","v":0},{"$f":"Produktionsanlæg!Q1434","v":0},{"$f":"Produktionsanlæg!R1434","v":0},{"$f":"Produktionsanlæg!S1434","v":0},{"$f":"Produktionsanlæg!T1434","v":0},{"$f":"Produktionsanlæg!U1434","v":0},{"$f":"Produktionsanlæg!V1434","v":0},{"$f":"Produktionsanlæg!W1434","v":0},{"$f":"Produktionsanlæg!X1434","v":0},{"$f":"Produktionsanlæg!Y1434","v":0},{"$f":"IF(COUNTIF(D1434:Y1434,\"<>0\")<=1,IF(SUM(D1434:Y1434)=0,0,(IF(SUM(D1434:Y1434)>0,IF(SUM(D1434:Y1434)<400,(1.2675*45967*SUM(D1434:Y1434)^(-0.4664)),(IF(SUM(D1434:Y1434)<2000,(39128*SUM(D1434:Y1434)^(-0.37661)),IF(SUM(D1434:Y1434)<5000,18893*SUM(D1434:Y1434)^(-0.28083),IF(SUM(D1434:Y1434)<100000,29680*SUM(D1434:Y1434)^(-0.24475),1773.1))))*100/115)*SUM(D1434:Y1434)*(IF(SUM(D1409:Y1409)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D1434:Y1434)),$A$571)","v":0},{"$f":"D1434*$Z1434","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1434*$Z1434","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1434*$Z1434","v":0},0,{"$f":"+SUM(AA1434:AV1434)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1434","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1434","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1434","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1434","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1434","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1434","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1434","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1434","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1434","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1434","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1434","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1434","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1434","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1434","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1434","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1434","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1434","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1434","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1434","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1434","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1434","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1434","v":0},{"$f":"SUM(D1434:Y1434)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1443","v":0},{"$f":"Produktionsanlæg!E1443","v":0},{"$f":"Produktionsanlæg!F1443","v":0},{"$f":"Produktionsanlæg!G1443","v":0},{"$f":"Produktionsanlæg!H1443","v":0},{"$f":"Produktionsanlæg!I1443","v":0},{"$f":"Produktionsanlæg!J1443","v":0},{"$f":"Produktionsanlæg!K1443","v":0},{"$f":"Produktionsanlæg!L1443","v":0},{"$f":"Produktionsanlæg!M1443","v":0},{"$f":"Produktionsanlæg!N1443","v":0},{"$f":"Produktionsanlæg!O1443","v":0},{"$f":"Produktionsanlæg!P1443","v":0},{"$f":"Produktionsanlæg!Q1443","v":0},{"$f":"Produktionsanlæg!R1443","v":0},{"$f":"Produktionsanlæg!S1443","v":0},{"$f":"Produktionsanlæg!T1443","v":0},{"$f":"Produktionsanlæg!U1443","v":0},{"$f":"Produktionsanlæg!V1443","v":0},{"$f":"Produktionsanlæg!W1443","v":0},{"$f":"Produktionsanlæg!X1443","v":0},{"$f":"Produktionsanlæg!Y1443","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1443:Y1443,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D1447","v":0},{"$f":"Produktionsanlæg!E1447","v":0},{"$f":"Produktionsanlæg!F1447","v":0},{"$f":"Produktionsanlæg!G1447","v":0},{"$f":"Produktionsanlæg!H1447","v":0},{"$f":"Produktionsanlæg!I1447","v":0},{"$f":"Produktionsanlæg!J1447","v":0},{"$f":"Produktionsanlæg!K1447","v":0},{"$f":"Produktionsanlæg!L1447","v":0},{"$f":"Produktionsanlæg!M1447","v":0},{"$f":"Produktionsanlæg!N1447","v":0},{"$f":"Produktionsanlæg!O1447","v":0},{"$f":"Produktionsanlæg!P1447","v":0},{"$f":"Produktionsanlæg!Q1447","v":0},{"$f":"Produktionsanlæg!R1447","v":0},{"$f":"Produktionsanlæg!S1447","v":0},{"$f":"Produktionsanlæg!T1447","v":0},{"$f":"Produktionsanlæg!U1447","v":0},{"$f":"Produktionsanlæg!V1447","v":0},{"$f":"Produktionsanlæg!W1447","v":0},{"$f":"Produktionsanlæg!X1447","v":0},{"$f":"Produktionsanlæg!Y1447","v":0},{"$f":"IF(COUNTIF(D1447:Y1447,\"<>0\")<=1,IF(SUM(D1447:Y1447)=0,0,(IF(SUM(D1447:Y1447)>0,IF(SUM(D1447:Y1447)<400,(1.2675*45967*SUM(D1447:Y1447)^(-0.4664)),(IF(SUM(D1447:Y1447)<2000,(39128*SUM(D1447:Y1447)^(-0.37661)),IF(SUM(D1447:Y1447)<5000,18893*SUM(D1447:Y1447)^(-0.28083),IF(SUM(D1447:Y1447)<100000,29680*SUM(D1447:Y1447)^(-0.24475),1773.1))))*100/115)*SUM(D1447:Y1447)*0.061,0)*1.15*1.06*0.43)/SUM(D1447:Y1447)),$A$571)","v":0},{"$f":"D1447*$Z1447","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1447*$Z1447","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1447*$Z1447","v":0},0,{"$f":"+SUM(AA1447:AV1447)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1447","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1447","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1447","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1447","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1447","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1447","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1447","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1447","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1447","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1447","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1447","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1447","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1447","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1447","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1447","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1447","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1447","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1447","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1447","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1447","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1447","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1447","v":0},{"$f":"SUM(D1447:Y1447)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D1452","v":0},{"$f":"Produktionsanlæg!E1452","v":0},{"$f":"Produktionsanlæg!F1452","v":0},{"$f":"Produktionsanlæg!G1452","v":0},{"$f":"Produktionsanlæg!H1452","v":0},{"$f":"Produktionsanlæg!I1452","v":0},{"$f":"Produktionsanlæg!J1452","v":0},{"$f":"Produktionsanlæg!K1452","v":0},{"$f":"Produktionsanlæg!L1452","v":0},{"$f":"Produktionsanlæg!M1452","v":0},{"$f":"Produktionsanlæg!N1452","v":0},{"$f":"Produktionsanlæg!O1452","v":0},{"$f":"Produktionsanlæg!P1452","v":0},{"$f":"Produktionsanlæg!Q1452","v":0},{"$f":"Produktionsanlæg!R1452","v":0},{"$f":"Produktionsanlæg!S1452","v":0},{"$f":"Produktionsanlæg!T1452","v":0},{"$f":"Produktionsanlæg!U1452","v":0},{"$f":"Produktionsanlæg!V1452","v":0},{"$f":"Produktionsanlæg!W1452","v":0},{"$f":"Produktionsanlæg!X1452","v":0},{"$f":"Produktionsanlæg!Y1452","v":0},{"$f":"IF(COUNTIF(D1452:Y1452,\"<>0\")<=1,IF(SUM(D1452:Y1452)=0,0,(IF(SUM(D1452:Y1452)>0,IF(SUM(D1452:Y1452)<400,(1.2675*45967*SUM(D1452:Y1452)^(-0.4664)),(IF(SUM(D1452:Y1452)<2000,(39128*SUM(D1452:Y1452)^(-0.37661)),IF(SUM(D1452:Y1452)<5000,18893*SUM(D1452:Y1452)^(-0.28083),IF(SUM(D1452:Y1452)<100000,29680*SUM(D1452:Y1452)^(-0.24475),1773.1))))*100/115)*SUM(D1452:Y1452)*0.0173,0)*1.15*1.06*0.02)/SUM(D1452:Y1452)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1452:AV1452)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1452","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1452","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1452","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1452","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1452","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1452","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1452","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1452","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1452","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1452","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1452","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1452","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1452","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1452","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1452","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1452","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1452","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1452","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1452","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1452","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1452","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1452","v":0},{"$f":"SUM(D1452:Y1452)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D1459","v":0},{"$f":"Produktionsanlæg!E1459","v":0},{"$f":"Produktionsanlæg!F1459","v":0},{"$f":"Produktionsanlæg!G1459","v":0},{"$f":"Produktionsanlæg!H1459","v":0},{"$f":"Produktionsanlæg!I1459","v":0},{"$f":"Produktionsanlæg!J1459","v":0},{"$f":"Produktionsanlæg!K1459","v":0},{"$f":"Produktionsanlæg!L1459","v":0},{"$f":"Produktionsanlæg!M1459","v":0},{"$f":"Produktionsanlæg!N1459","v":0},{"$f":"Produktionsanlæg!O1459","v":0},{"$f":"Produktionsanlæg!P1459","v":0},{"$f":"Produktionsanlæg!Q1459","v":0},{"$f":"Produktionsanlæg!R1459","v":0},{"$f":"Produktionsanlæg!S1459","v":0},{"$f":"Produktionsanlæg!T1459","v":0},{"$f":"Produktionsanlæg!U1459","v":0},{"$f":"Produktionsanlæg!V1459","v":0},{"$f":"Produktionsanlæg!W1459","v":0},{"$f":"Produktionsanlæg!X1459","v":0},{"$f":"Produktionsanlæg!Y1459","v":0},{"$f":"IF(COUNTIF(D1459:Y1459,\"<>0\")<=1,IF(SUM(D1459:Y1459)=0,0,(IF(SUM(D1459:Y1459)>0,IF(SUM(D1459:Y1459)<400,(1.2675*45967*SUM(D1459:Y1459)^(-0.4664)),(IF(SUM(D1459:Y1459)<2000,(39128*SUM(D1459:Y1459)^(-0.37661)),IF(SUM(D1459:Y1459)<5000,18893*SUM(D1459:Y1459)^(-0.28083),IF(SUM(D1459:Y1459)<100000,29680*SUM(D1459:Y1459)^(-0.24475),1773.1))))*100/115)*SUM(D1459:Y1459)*(IF(SUM(D1455:Y1455)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D1459:Y1459)),$A$571)","v":0},{"$f":"D1459*$Z1459","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1459*$Z1459","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1459*$Z1459","v":0},0,{"$f":"+SUM(AA1459:AV1459)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1459","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1459","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1459","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1459","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1459","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1459","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1459","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1459","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1459","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1459","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1459","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1459","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1459","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1459","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1459","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1459","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1459","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1459","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1459","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1459","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1459","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1459","v":0},{"$f":"SUM(D1459:Y1459)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1462","v":0},{"$f":"Produktionsanlæg!E1462","v":0},{"$f":"Produktionsanlæg!F1462","v":0},{"$f":"Produktionsanlæg!G1462","v":0},{"$f":"Produktionsanlæg!H1462","v":0},{"$f":"Produktionsanlæg!I1462","v":0},{"$f":"Produktionsanlæg!J1462","v":0},{"$f":"Produktionsanlæg!K1462","v":0},{"$f":"Produktionsanlæg!L1462","v":0},{"$f":"Produktionsanlæg!M1462","v":0},{"$f":"Produktionsanlæg!N1462","v":0},{"$f":"Produktionsanlæg!O1462","v":0},{"$f":"Produktionsanlæg!P1462","v":0},{"$f":"Produktionsanlæg!Q1462","v":0},{"$f":"Produktionsanlæg!R1462","v":0},{"$f":"Produktionsanlæg!S1462","v":0},{"$f":"Produktionsanlæg!T1462","v":0},{"$f":"Produktionsanlæg!U1462","v":0},{"$f":"Produktionsanlæg!V1462","v":0},{"$f":"Produktionsanlæg!W1462","v":0},{"$f":"Produktionsanlæg!X1462","v":0},{"$f":"Produktionsanlæg!Y1462","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1462:Y1462,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1471","v":0},{"$f":"Produktionsanlæg!E1471","v":0},{"$f":"Produktionsanlæg!F1471","v":0},{"$f":"Produktionsanlæg!G1471","v":0},{"$f":"Produktionsanlæg!H1471","v":0},{"$f":"Produktionsanlæg!I1471","v":0},{"$f":"Produktionsanlæg!J1471","v":0},{"$f":"Produktionsanlæg!K1471","v":0},{"$f":"Produktionsanlæg!L1471","v":0},{"$f":"Produktionsanlæg!M1471","v":0},{"$f":"Produktionsanlæg!N1471","v":0},{"$f":"Produktionsanlæg!O1471","v":0},{"$f":"Produktionsanlæg!P1471","v":0},{"$f":"Produktionsanlæg!Q1471","v":0},{"$f":"Produktionsanlæg!R1471","v":0},{"$f":"Produktionsanlæg!S1471","v":0},{"$f":"Produktionsanlæg!T1471","v":0},{"$f":"Produktionsanlæg!U1471","v":0},{"$f":"Produktionsanlæg!V1471","v":0},{"$f":"Produktionsanlæg!W1471","v":0},{"$f":"Produktionsanlæg!X1471","v":0},{"$f":"Produktionsanlæg!Y1471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1471:Y1471,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D1473","v":0},{"$f":"Produktionsanlæg!E1473","v":0},{"$f":"Produktionsanlæg!F1473","v":0},{"$f":"Produktionsanlæg!G1473","v":0},{"$f":"Produktionsanlæg!H1473","v":0},{"$f":"Produktionsanlæg!I1473","v":0},{"$f":"Produktionsanlæg!J1473","v":0},{"$f":"Produktionsanlæg!K1473","v":0},{"$f":"Produktionsanlæg!L1473","v":0},{"$f":"Produktionsanlæg!M1473","v":0},{"$f":"Produktionsanlæg!N1473","v":0},{"$f":"Produktionsanlæg!O1473","v":0},{"$f":"Produktionsanlæg!P1473","v":0},{"$f":"Produktionsanlæg!Q1473","v":0},{"$f":"Produktionsanlæg!R1473","v":0},{"$f":"Produktionsanlæg!S1473","v":0},{"$f":"Produktionsanlæg!T1473","v":0},{"$f":"Produktionsanlæg!U1473","v":0},{"$f":"Produktionsanlæg!V1473","v":0},{"$f":"Produktionsanlæg!W1473","v":0},{"$f":"Produktionsanlæg!X1473","v":0},{"$f":"Produktionsanlæg!Y1473","v":0},{"$f":"IF(COUNTIF(D1473:Y1473,\"<>0\")<=1,IF(SUM(D1473:Y1473)=0,0,(IF(SUM(D1473:Y1473)>0,IF(SUM(D1473:Y1473)<400,(1.2675*45967*SUM(D1473:Y1473)^(-0.4664)),(IF(SUM(D1473:Y1473)<2000,(39128*SUM(D1473:Y1473)^(-0.37661)),IF(SUM(D1473:Y1473)<5000,18893*SUM(D1473:Y1473)^(-0.28083),IF(SUM(D1473:Y1473)<100000,29680*SUM(D1473:Y1473)^(-0.24475),1773.1))))*100/115)*SUM(D1473:Y1473)*(IF(SUM(D1456:Y1456)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1473:Y1473)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1473:AV1473)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1473","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1473","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1473","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1473","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1473","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1473","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1473","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1473","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1473","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1473","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1473","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1473","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1473","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1473","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1473","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1473","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1473","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1473","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1473","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1473","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1473","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1473","v":0},{"$f":"SUM(D1473:Y1473)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D1480","v":0},{"$f":"Produktionsanlæg!E1480","v":0},{"$f":"Produktionsanlæg!F1480","v":0},{"$f":"Produktionsanlæg!G1480","v":0},{"$f":"Produktionsanlæg!H1480","v":0},{"$f":"Produktionsanlæg!I1480","v":0},{"$f":"Produktionsanlæg!J1480","v":0},{"$f":"Produktionsanlæg!K1480","v":0},{"$f":"Produktionsanlæg!L1480","v":0},{"$f":"Produktionsanlæg!M1480","v":0},{"$f":"Produktionsanlæg!N1480","v":0},{"$f":"Produktionsanlæg!O1480","v":0},{"$f":"Produktionsanlæg!P1480","v":0},{"$f":"Produktionsanlæg!Q1480","v":0},{"$f":"Produktionsanlæg!R1480","v":0},{"$f":"Produktionsanlæg!S1480","v":0},{"$f":"Produktionsanlæg!T1480","v":0},{"$f":"Produktionsanlæg!U1480","v":0},{"$f":"Produktionsanlæg!V1480","v":0},{"$f":"Produktionsanlæg!W1480","v":0},{"$f":"Produktionsanlæg!X1480","v":0},{"$f":"Produktionsanlæg!Y1480","v":0},{"$f":"IF(COUNTIF(D1480:Y1480,\"<>0\")<=1,IF(SUM(D1480:Y1480)=0,0,(IF(SUM(D1480:Y1480)>0,IF(SUM(D1480:Y1480)<400,(1.2675*45967*SUM(D1480:Y1480)^(-0.4664)),(IF(SUM(D1480:Y1480)<2000,(39128*SUM(D1480:Y1480)^(-0.37661)),IF(SUM(D1480:Y1480)<5000,18893*SUM(D1480:Y1480)^(-0.28083),IF(SUM(D1480:Y1480)<100000,29680*SUM(D1480:Y1480)^(-0.24475),1773.1))))*100/115)*SUM(D1480:Y1480)*(IF(SUM(D1476:Y1476)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D1480:Y1480)),$A$571)","v":0},{"$f":"D1480*$Z1480","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1480*$Z1480","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1480*$Z1480","v":0},0,{"$f":"+SUM(AA1480:AV1480)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1480","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1480","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1480","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1480","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1480","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1480","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1480","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1480","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1480","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1480","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1480","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1480","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1480","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1480","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1480","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1480","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1480","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1480","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1480","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1480","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1480","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1480","v":0},{"$f":"SUM(D1480:Y1480)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D1489","v":0},{"$f":"Produktionsanlæg!E1489","v":0},{"$f":"Produktionsanlæg!F1489","v":0},{"$f":"Produktionsanlæg!G1489","v":0},{"$f":"Produktionsanlæg!H1489","v":0},{"$f":"Produktionsanlæg!I1489","v":0},{"$f":"Produktionsanlæg!J1489","v":0},{"$f":"Produktionsanlæg!K1489","v":0},{"$f":"Produktionsanlæg!L1489","v":0},{"$f":"Produktionsanlæg!M1489","v":0},{"$f":"Produktionsanlæg!N1489","v":0},{"$f":"Produktionsanlæg!O1489","v":0},{"$f":"Produktionsanlæg!P1489","v":0},{"$f":"Produktionsanlæg!Q1489","v":0},{"$f":"Produktionsanlæg!R1489","v":0},{"$f":"Produktionsanlæg!S1489","v":0},{"$f":"Produktionsanlæg!T1489","v":0},{"$f":"Produktionsanlæg!U1489","v":0},{"$f":"Produktionsanlæg!V1489","v":0},{"$f":"Produktionsanlæg!W1489","v":0},{"$f":"Produktionsanlæg!X1489","v":0},{"$f":"Produktionsanlæg!Y1489","v":0},{"$f":"IF(COUNTIF(D1489:Y1489,\"<>0\")<=1,IF(SUM(D1489:Y1489)=0,0,(IF(SUM(D1489:Y1489)>0,IF(SUM(D1489:Y1489)<400,(1.2675*45967*SUM(D1489:Y1489)^(-0.4664)),(IF(SUM(D1489:Y1489)<2000,(39128*SUM(D1489:Y1489)^(-0.37661)),IF(SUM(D1489:Y1489)<5000,18893*SUM(D1489:Y1489)^(-0.28083),IF(SUM(D1489:Y1489)<100000,29680*SUM(D1489:Y1489)^(-0.24475),1773.1))))*100/115)*SUM(D1489:Y1489)*(IF(SUM(D1477:Y1477)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D1489:Y1489)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1489:AV1489)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1489","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1489","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1489","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1489","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1489","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1489","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1489","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1489","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1489","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1489","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1489","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1489","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1489","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1489","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1489","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1489","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1489","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1489","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1489","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1489","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1489","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1489","v":0},{"$f":"SUM(D1489:Y1489)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D1490","v":0},{"$f":"Produktionsanlæg!E1490","v":0},{"$f":"Produktionsanlæg!F1490","v":0},{"$f":"Produktionsanlæg!G1490","v":0},{"$f":"Produktionsanlæg!H1490","v":0},{"$f":"Produktionsanlæg!I1490","v":0},{"$f":"Produktionsanlæg!J1490","v":0},{"$f":"Produktionsanlæg!K1490","v":0},{"$f":"Produktionsanlæg!L1490","v":0},{"$f":"Produktionsanlæg!M1490","v":0},{"$f":"Produktionsanlæg!N1490","v":0},{"$f":"Produktionsanlæg!O1490","v":0},{"$f":"Produktionsanlæg!P1490","v":0},{"$f":"Produktionsanlæg!Q1490","v":0},{"$f":"Produktionsanlæg!R1490","v":0},{"$f":"Produktionsanlæg!S1490","v":0},{"$f":"Produktionsanlæg!T1490","v":0},{"$f":"Produktionsanlæg!U1490","v":0},{"$f":"Produktionsanlæg!V1490","v":0},{"$f":"Produktionsanlæg!W1490","v":0},{"$f":"Produktionsanlæg!X1490","v":0},{"$f":"Produktionsanlæg!Y1490","v":0},{"$f":"IF(COUNTIF(D1490:Y1490,\"<>0\")<=1,IF(SUM(D1490:Y1490)=0,0,(IF(SUM(D1490:Y1490)>0,IF(SUM(D1490:Y1490)<400,(1.2675*45967*SUM(D1490:Y1490)^(-0.4664)),(IF(SUM(D1490:Y1490)<2000,(39128*SUM(D1490:Y1490)^(-0.37661)),IF(SUM(D1490:Y1490)<5000,18893*SUM(D1490:Y1490)^(-0.28083),IF(SUM(D1490:Y1490)<100000,29680*SUM(D1490:Y1490)^(-0.24475),1773.1))))*100/115)*SUM(D1490:Y1490)*(IF(SUM(D1474:Y1474)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D1490:Y1490)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1490:AV1490)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1490","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1490","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1490","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1490","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1490","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1490","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1490","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1490","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1490","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1490","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1490","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1490","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1490","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1490","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1490","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1490","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1490","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1490","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1490","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1490","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1490","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1490","v":0},{"$f":"SUM(D1490:Y1490)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D1497","v":0},{"$f":"Produktionsanlæg!E1497","v":0},{"$f":"Produktionsanlæg!F1497","v":0},{"$f":"Produktionsanlæg!G1497","v":0},{"$f":"Produktionsanlæg!H1497","v":0},{"$f":"Produktionsanlæg!I1497","v":0},{"$f":"Produktionsanlæg!J1497","v":0},{"$f":"Produktionsanlæg!K1497","v":0},{"$f":"Produktionsanlæg!L1497","v":0},{"$f":"Produktionsanlæg!M1497","v":0},{"$f":"Produktionsanlæg!N1497","v":0},{"$f":"Produktionsanlæg!O1497","v":0},{"$f":"Produktionsanlæg!P1497","v":0},{"$f":"Produktionsanlæg!Q1497","v":0},{"$f":"Produktionsanlæg!R1497","v":0},{"$f":"Produktionsanlæg!S1497","v":0},{"$f":"Produktionsanlæg!T1497","v":0},{"$f":"Produktionsanlæg!U1497","v":0},{"$f":"Produktionsanlæg!V1497","v":0},{"$f":"Produktionsanlæg!W1497","v":0},{"$f":"Produktionsanlæg!X1497","v":0},{"$f":"Produktionsanlæg!Y1497","v":0},{"$f":"IF(COUNTIF(D1497:Y1497,\"<>0\")<=1,IF(SUM(D1497:Y1497)=0,0,(IF(SUM(D1497:Y1497)>0,IF(SUM(D1497:Y1497)<400,(1.2675*45967*SUM(D1497:Y1497)^(-0.4664)),(IF(SUM(D1497:Y1497)<2000,(39128*SUM(D1497:Y1497)^(-0.37661)),IF(SUM(D1497:Y1497)<5000,18893*SUM(D1497:Y1497)^(-0.28083),IF(SUM(D1497:Y1497)<100000,29680*SUM(D1497:Y1497)^(-0.24475),1773.1))))*100/115)*SUM(D1497:Y1497)*(IF(SUM(D1476:Y1476)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D1497:Y1497)),$A$571)","v":0},{"$f":"D1497*$Z1497","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1497*$Z1497","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1497*$Z1497","v":0},0,{"$f":"+SUM(AA1497:AV1497)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1497","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1497","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1497","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1497","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1497","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1497","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1497","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1497","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1497","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1497","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1497","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1497","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1497","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1497","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1497","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1497","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1497","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1497","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1497","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1497","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1497","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1497","v":0},{"$f":"SUM(D1497:Y1497)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D1505","v":0},{"$f":"Produktionsanlæg!E1505","v":0},{"$f":"Produktionsanlæg!F1505","v":0},{"$f":"Produktionsanlæg!G1505","v":0},{"$f":"Produktionsanlæg!H1505","v":0},{"$f":"Produktionsanlæg!I1505","v":0},{"$f":"Produktionsanlæg!J1505","v":0},{"$f":"Produktionsanlæg!K1505","v":0},{"$f":"Produktionsanlæg!L1505","v":0},{"$f":"Produktionsanlæg!M1505","v":0},{"$f":"Produktionsanlæg!N1505","v":0},{"$f":"Produktionsanlæg!O1505","v":0},{"$f":"Produktionsanlæg!P1505","v":0},{"$f":"Produktionsanlæg!Q1505","v":0},{"$f":"Produktionsanlæg!R1505","v":0},{"$f":"Produktionsanlæg!S1505","v":0},{"$f":"Produktionsanlæg!T1505","v":0},{"$f":"Produktionsanlæg!U1505","v":0},{"$f":"Produktionsanlæg!V1505","v":0},{"$f":"Produktionsanlæg!W1505","v":0},{"$f":"Produktionsanlæg!X1505","v":0},{"$f":"Produktionsanlæg!Y1505","v":0},{"$f":"IF(COUNTIF(D1505:Y1505,\"<>0\")<=1,IF(SUM(D1505:Y1505)=0,0,(IF(SUM(D1505:Y1505)>0,IF(SUM(D1505:Y1505)<400,(1.2675*45967*SUM(D1505:Y1505)^(-0.4664)),(IF(SUM(D1505:Y1505)<2000,(39128*SUM(D1505:Y1505)^(-0.37661)),IF(SUM(D1505:Y1505)<5000,18893*SUM(D1505:Y1505)^(-0.28083),IF(SUM(D1505:Y1505)<100000,29680*SUM(D1505:Y1505)^(-0.24475),1773.1))))*100/115)*SUM(D1505:Y1505)*(IF(SUM(D1476:Y1476)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D1505:Y1505)),$A$571)","v":0},{"$f":"D1505*$Z1505","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1505*$Z1505","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1505*$Z1505","v":0},{"$f":"Y1505*$Z1505","v":0},{"$f":"+SUM(AA1505:AV1505)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1505","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1505","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1505","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1505","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1505","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1505","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1505","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1505","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1505","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1505","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1505","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1505","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1505","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1505","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1505","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1505","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1505","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1505","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1505","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1505","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1505","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1505","v":0},{"$f":"SUM(D1505:Y1505)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1509:AW1510)","v":3960381.6999087147}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1517","v":0},{"$f":"Produktionsanlæg!E1517","v":0},{"$f":"Produktionsanlæg!F1517","v":0},{"$f":"Produktionsanlæg!G1517","v":0},{"$f":"Produktionsanlæg!H1517","v":0},{"$f":"Produktionsanlæg!I1517","v":0},{"$f":"Produktionsanlæg!J1517","v":0},{"$f":"Produktionsanlæg!K1517","v":0},{"$f":"Produktionsanlæg!L1517","v":0},{"$f":"Produktionsanlæg!M1517","v":0},{"$f":"Produktionsanlæg!N1517","v":0},{"$f":"Produktionsanlæg!O1517","v":0},{"$f":"Produktionsanlæg!P1517","v":0},{"$f":"Produktionsanlæg!Q1517","v":0},{"$f":"Produktionsanlæg!R1517","v":0},{"$f":"Produktionsanlæg!S1517","v":0},{"$f":"Produktionsanlæg!T1517","v":0},{"$f":"Produktionsanlæg!U1517","v":0},{"$f":"Produktionsanlæg!V1517","v":0},{"$f":"Produktionsanlæg!W1517","v":0},{"$f":"Produktionsanlæg!X1517","v":0},{"$f":"Produktionsanlæg!Y1517","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1517:Y1517,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D1524","v":0},{"$f":"Produktionsanlæg!E1524","v":0},{"$f":"Produktionsanlæg!F1524","v":0},{"$f":"Produktionsanlæg!G1524","v":0},{"$f":"Produktionsanlæg!H1524","v":0},{"$f":"Produktionsanlæg!I1524","v":0},{"$f":"Produktionsanlæg!J1524","v":0},{"$f":"Produktionsanlæg!K1524","v":0},{"$f":"Produktionsanlæg!L1524","v":0},{"$f":"Produktionsanlæg!M1524","v":0},{"$f":"Produktionsanlæg!N1524","v":0},{"$f":"Produktionsanlæg!O1524","v":0},{"$f":"Produktionsanlæg!P1524","v":0},{"$f":"Produktionsanlæg!Q1524","v":0},{"$f":"Produktionsanlæg!R1524","v":0},{"$f":"Produktionsanlæg!S1524","v":0},{"$f":"Produktionsanlæg!T1524","v":0},{"$f":"Produktionsanlæg!U1524","v":0},{"$f":"Produktionsanlæg!V1524","v":0},{"$f":"Produktionsanlæg!W1524","v":0},{"$f":"Produktionsanlæg!X1524","v":0},{"$f":"Produktionsanlæg!Y1524","v":0},{"$f":"IF(COUNTIF(D1524:Y1524,\"<>0\")<=1,IF(SUM(D1524:Y1524)=0,0,(IF(SUM(D1524:Y1524)>0,IF(SUM(D1524:Y1524)<400,(1.2675*45967*SUM(D1524:Y1524)^(-0.4664)),(IF(SUM(D1524:Y1524)<2000,(39128*SUM(D1524:Y1524)^(-0.37661)),IF(SUM(D1524:Y1524)<5000,18893*SUM(D1524:Y1524)^(-0.28083),IF(SUM(D1524:Y1524)<100000,29680*SUM(D1524:Y1524)^(-0.24475),1773.1))))*100/115)*SUM(D1524:Y1524)*(IF(SUM(D1520:Y1520)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D1524:Y1524)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1524:AV1524)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1524","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1524","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1524","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1524","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1524","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1524","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1524","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1524","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1524","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1524","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1524","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1524","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1524","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1524","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1524","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1524","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1524","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1524","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1524","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1524","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1524","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1524","v":0},{"$f":"SUM(D1524:Y1524)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D1528","v":0},{"$f":"Produktionsanlæg!E1528","v":0},{"$f":"Produktionsanlæg!F1528","v":0},{"$f":"Produktionsanlæg!G1528","v":0},{"$f":"Produktionsanlæg!H1528","v":0},{"$f":"Produktionsanlæg!I1528","v":0},{"$f":"Produktionsanlæg!J1528","v":0},{"$f":"Produktionsanlæg!K1528","v":0},{"$f":"Produktionsanlæg!L1528","v":0},{"$f":"Produktionsanlæg!M1528","v":0},{"$f":"Produktionsanlæg!N1528","v":0},{"$f":"Produktionsanlæg!O1528","v":0},{"$f":"Produktionsanlæg!P1528","v":0},{"$f":"Produktionsanlæg!Q1528","v":0},{"$f":"Produktionsanlæg!R1528","v":0},{"$f":"Produktionsanlæg!S1528","v":0},{"$f":"Produktionsanlæg!T1528","v":0},{"$f":"Produktionsanlæg!U1528","v":0},{"$f":"Produktionsanlæg!V1528","v":0},{"$f":"Produktionsanlæg!W1528","v":0},{"$f":"Produktionsanlæg!X1528","v":0},{"$f":"Produktionsanlæg!Y1528","v":0},{"$f":"IF(COUNTIF(D1528:Y1528,\"<>0\")<=1,IF(SUM(D1528:Y1528)=0,0,(IF(SUM(D1528:Y1528)>0,IF(SUM(D1528:Y1528)<400,(1.2675*45967*SUM(D1528:Y1528)^(-0.4664)),(IF(SUM(D1528:Y1528)<2000,(39128*SUM(D1528:Y1528)^(-0.37661)),IF(SUM(D1528:Y1528)<5000,18893*SUM(D1528:Y1528)^(-0.28083),IF(SUM(D1528:Y1528)<100000,29680*SUM(D1528:Y1528)^(-0.24475),1773.1))))*100/115)*SUM(D1528:Y1528)*(IF(SUM(D1520:Y1520)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D1528:Y1528)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1528:AV1528)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1528","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1528","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1528","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1528","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1528","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1528","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1528","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1528","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1528","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1528","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1528","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1528","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1528","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1528","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1528","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1528","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1528","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1528","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1528","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1528","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1528","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1528","v":0},{"$f":"SUM(D1528:Y1528)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D1535","v":0},{"$f":"Produktionsanlæg!E1535","v":0},{"$f":"Produktionsanlæg!F1535","v":0},{"$f":"Produktionsanlæg!G1535","v":0},{"$f":"Produktionsanlæg!H1535","v":0},{"$f":"Produktionsanlæg!I1535","v":0},{"$f":"Produktionsanlæg!J1535","v":0},{"$f":"Produktionsanlæg!K1535","v":0},{"$f":"Produktionsanlæg!L1535","v":0},{"$f":"Produktionsanlæg!M1535","v":0},{"$f":"Produktionsanlæg!N1535","v":0},{"$f":"Produktionsanlæg!O1535","v":0},{"$f":"Produktionsanlæg!P1535","v":0},{"$f":"Produktionsanlæg!Q1535","v":0},{"$f":"Produktionsanlæg!R1535","v":0},{"$f":"Produktionsanlæg!S1535","v":0},{"$f":"Produktionsanlæg!T1535","v":0},{"$f":"Produktionsanlæg!U1535","v":0},{"$f":"Produktionsanlæg!V1535","v":0},{"$f":"Produktionsanlæg!W1535","v":0},{"$f":"Produktionsanlæg!X1535","v":0},{"$f":"Produktionsanlæg!Y1535","v":0},{"$f":"IF(COUNTIF(D1535:Y1535,\"<>0\")<=1,IF(SUM(D1535:Y1535)=0,0,(IF(SUM(D1535:Y1535)>0,IF(SUM(D1535:Y1535)<400,(1.2675*45967*SUM(D1535:Y1535)^(-0.4664)),(IF(SUM(D1535:Y1535)<2000,(39128*SUM(D1535:Y1535)^(-0.37661)),IF(SUM(D1535:Y1535)<5000,18893*SUM(D1535:Y1535)^(-0.28083),IF(SUM(D1535:Y1535)<100000,29680*SUM(D1535:Y1535)^(-0.24475),1773.1))))*100/115)*SUM(D1535:Y1535)*(0.246),0)*1.15*1.06*0.05)/SUM(D1535:Y1535)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1535*$Z1535","v":0},{"$f":"Y1535*$Z1535","v":0},{"$f":"+SUM(AA1535:AV1535)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1535","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1535","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1535","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1535","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1535","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1535","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1535","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1535","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1535","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1535","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1535","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1535","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1535","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1535","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1535","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1535","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1535","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1535","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1535","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1535","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1535","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1535","v":0},{"$f":"SUM(D1535:Y1535)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1537:AW1560)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1536:Y1536)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D1545","v":0},{"$f":"Produktionsanlæg!E1545","v":0},{"$f":"Produktionsanlæg!F1545","v":0},{"$f":"Produktionsanlæg!G1545","v":0},{"$f":"Produktionsanlæg!H1545","v":0},{"$f":"Produktionsanlæg!I1545","v":0},{"$f":"Produktionsanlæg!J1545","v":0},{"$f":"Produktionsanlæg!K1545","v":0},{"$f":"Produktionsanlæg!L1545","v":0},{"$f":"Produktionsanlæg!M1545","v":0},{"$f":"Produktionsanlæg!N1545","v":0},{"$f":"Produktionsanlæg!O1545","v":0},{"$f":"Produktionsanlæg!P1545","v":0},{"$f":"Produktionsanlæg!Q1545","v":0},{"$f":"Produktionsanlæg!R1545","v":0},{"$f":"Produktionsanlæg!S1545","v":0},{"$f":"Produktionsanlæg!T1545","v":0},{"$f":"Produktionsanlæg!U1545","v":0},{"$f":"Produktionsanlæg!V1545","v":0},{"$f":"Produktionsanlæg!W1545","v":0},{"$f":"Produktionsanlæg!X1545","v":0},{"$f":"Produktionsanlæg!Y1545","v":0},{"$f":"IF(COUNTIF(D1545:Y1545,\"<>0\")<=1,IF(SUM(D1545:Y1545)=0,0,(IF(SUM(D1545:Y1545)>0,IF(SUM(D1545:Y1545)<400,(1.2675*45967*SUM(D1545:Y1545)^(-0.4664)),(IF(SUM(D1545:Y1545)<2000,(39128*SUM(D1545:Y1545)^(-0.37661)),IF(SUM(D1545:Y1545)<5000,18893*SUM(D1545:Y1545)^(-0.28083),IF(SUM(D1545:Y1545)<100000,29680*SUM(D1545:Y1545)^(-0.24475),1773.1))))*100/115)*SUM(D1545:Y1545)*(IF(SUM(D1541:Y1541)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D1545:Y1545)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1545:AV1545)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1545","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1545","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1545","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1545","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1545","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1545","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1545","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1545","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1545","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1545","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1545","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1545","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1545","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1545","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1545","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1545","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1545","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1545","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1545","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1545","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1545","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1545","v":0},{"$f":"SUM(D1545:Y1545)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D1552","v":0},{"$f":"Produktionsanlæg!E1552","v":0},{"$f":"Produktionsanlæg!F1552","v":0},{"$f":"Produktionsanlæg!G1552","v":0},{"$f":"Produktionsanlæg!H1552","v":0},{"$f":"Produktionsanlæg!I1552","v":0},{"$f":"Produktionsanlæg!J1552","v":0},{"$f":"Produktionsanlæg!K1552","v":0},{"$f":"Produktionsanlæg!L1552","v":0},{"$f":"Produktionsanlæg!M1552","v":0},{"$f":"Produktionsanlæg!N1552","v":0},{"$f":"Produktionsanlæg!O1552","v":0},{"$f":"Produktionsanlæg!P1552","v":0},{"$f":"Produktionsanlæg!Q1552","v":0},{"$f":"Produktionsanlæg!R1552","v":0},{"$f":"Produktionsanlæg!S1552","v":0},{"$f":"Produktionsanlæg!T1552","v":0},{"$f":"Produktionsanlæg!U1552","v":0},{"$f":"Produktionsanlæg!V1552","v":0},{"$f":"Produktionsanlæg!W1552","v":0},{"$f":"Produktionsanlæg!X1552","v":0},{"$f":"Produktionsanlæg!Y1552","v":0},{"$f":"IF(COUNTIF(D1552:Y1552,\"<>0\")<=1,IF(SUM(D1552:Y1552)=0,0,(IF(SUM(D1552:Y1552)>0,IF(SUM(D1552:Y1552)<400,(1.2675*45967*SUM(D1552:Y1552)^(-0.4664)),(IF(SUM(D1552:Y1552)<2000,(39128*SUM(D1552:Y1552)^(-0.37661)),IF(SUM(D1552:Y1552)<5000,18893*SUM(D1552:Y1552)^(-0.28083),IF(SUM(D1552:Y1552)<100000,29680*SUM(D1552:Y1552)^(-0.24475),1773.1))))*100/115)*SUM(D1552:Y1552)*(IF(SUM(D1544:Y1544)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D1552:Y1552)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1552:AV1552)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1552","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1552","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1552","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1552","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1552","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1552","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1552","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1552","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1552","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1552","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1552","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1552","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1552","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1552","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1552","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1552","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1552","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1552","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1552","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1552","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1552","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1552","v":0},{"$f":"SUM(D1552:Y1552)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1554","v":0},{"$f":"Produktionsanlæg!E1554","v":0},{"$f":"Produktionsanlæg!F1554","v":0},{"$f":"Produktionsanlæg!G1554","v":0},{"$f":"Produktionsanlæg!H1554","v":0},{"$f":"Produktionsanlæg!I1554","v":0},{"$f":"Produktionsanlæg!J1554","v":0},{"$f":"Produktionsanlæg!K1554","v":0},{"$f":"Produktionsanlæg!L1554","v":0},{"$f":"Produktionsanlæg!M1554","v":0},{"$f":"Produktionsanlæg!N1554","v":0},{"$f":"Produktionsanlæg!O1554","v":0},{"$f":"Produktionsanlæg!P1554","v":0},{"$f":"Produktionsanlæg!Q1554","v":0},{"$f":"Produktionsanlæg!R1554","v":0},{"$f":"Produktionsanlæg!S1554","v":0},{"$f":"Produktionsanlæg!T1554","v":0},{"$f":"Produktionsanlæg!U1554","v":0},{"$f":"Produktionsanlæg!V1554","v":0},{"$f":"Produktionsanlæg!W1554","v":0},{"$f":"Produktionsanlæg!X1554","v":0},{"$f":"Produktionsanlæg!Y1554","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1554:Y1554,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1563","v":0},{"$f":"Produktionsanlæg!E1563","v":0},{"$f":"Produktionsanlæg!F1563","v":0},{"$f":"Produktionsanlæg!G1563","v":0},{"$f":"Produktionsanlæg!H1563","v":0},{"$f":"Produktionsanlæg!I1563","v":0},{"$f":"Produktionsanlæg!J1563","v":0},{"$f":"Produktionsanlæg!K1563","v":0},{"$f":"Produktionsanlæg!L1563","v":0},{"$f":"Produktionsanlæg!M1563","v":0},{"$f":"Produktionsanlæg!N1563","v":0},{"$f":"Produktionsanlæg!O1563","v":0},{"$f":"Produktionsanlæg!P1563","v":0},{"$f":"Produktionsanlæg!Q1563","v":0},{"$f":"Produktionsanlæg!R1563","v":0},{"$f":"Produktionsanlæg!S1563","v":0},{"$f":"Produktionsanlæg!T1563","v":0},{"$f":"Produktionsanlæg!U1563","v":0},{"$f":"Produktionsanlæg!V1563","v":0},{"$f":"Produktionsanlæg!W1563","v":0},{"$f":"Produktionsanlæg!X1563","v":0},{"$f":"Produktionsanlæg!Y1563","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1563:Y1563,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D1570","v":0},{"$f":"Produktionsanlæg!E1570","v":0},{"$f":"Produktionsanlæg!F1570","v":0},{"$f":"Produktionsanlæg!G1570","v":0},{"$f":"Produktionsanlæg!H1570","v":0},{"$f":"Produktionsanlæg!I1570","v":0},{"$f":"Produktionsanlæg!J1570","v":0},{"$f":"Produktionsanlæg!K1570","v":0},{"$f":"Produktionsanlæg!L1570","v":0},{"$f":"Produktionsanlæg!M1570","v":0},{"$f":"Produktionsanlæg!N1570","v":0},{"$f":"Produktionsanlæg!O1570","v":0},{"$f":"Produktionsanlæg!P1570","v":0},{"$f":"Produktionsanlæg!Q1570","v":0},{"$f":"Produktionsanlæg!R1570","v":0},{"$f":"Produktionsanlæg!S1570","v":0},{"$f":"Produktionsanlæg!T1570","v":0},{"$f":"Produktionsanlæg!U1570","v":0},{"$f":"Produktionsanlæg!V1570","v":0},{"$f":"Produktionsanlæg!W1570","v":0},{"$f":"Produktionsanlæg!X1570","v":0},{"$f":"Produktionsanlæg!Y1570","v":0},{"$f":"IF(COUNTIF(D1570:Y1570,\"<>0\")<=1,IF(SUM(D1570:Y1570)=0,0,(IF(SUM(D1570:Y1570)>0,IF(SUM(D1570:Y1570)<400,(1.2675*45967*SUM(D1570:Y1570)^(-0.4664)),(IF(SUM(D1570:Y1570)<2000,(39128*SUM(D1570:Y1570)^(-0.37661)),IF(SUM(D1570:Y1570)<5000,18893*SUM(D1570:Y1570)^(-0.28083),IF(SUM(D1570:Y1570)<100000,29680*SUM(D1570:Y1570)^(-0.24475),1773.1))))*100/115)*SUM(D1570:Y1570)*(IF(SUM(D1541:Y1541)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D1570:Y1570)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1570:AV1570)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1570","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1570","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1570","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1570","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1570","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1570","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1570","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1570","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1570","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1570","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1570","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1570","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1570","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1570","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1570","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1570","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1570","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1570","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1570","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1570","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1570","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1570","v":0},{"$f":"SUM(D1570:Y1570)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D1573","v":0},{"$f":"Produktionsanlæg!E1573","v":0},{"$f":"Produktionsanlæg!F1573","v":0},{"$f":"Produktionsanlæg!G1573","v":0},{"$f":"Produktionsanlæg!H1573","v":0},{"$f":"Produktionsanlæg!I1573","v":0},{"$f":"Produktionsanlæg!J1573","v":0},{"$f":"Produktionsanlæg!K1573","v":0},{"$f":"Produktionsanlæg!L1573","v":0},{"$f":"Produktionsanlæg!M1573","v":0},{"$f":"Produktionsanlæg!N1573","v":0},{"$f":"Produktionsanlæg!O1573","v":0},{"$f":"Produktionsanlæg!P1573","v":0},{"$f":"Produktionsanlæg!Q1573","v":0},{"$f":"Produktionsanlæg!R1573","v":0},{"$f":"Produktionsanlæg!S1573","v":0},{"$f":"Produktionsanlæg!T1573","v":0},{"$f":"Produktionsanlæg!U1573","v":0},{"$f":"Produktionsanlæg!V1573","v":0},{"$f":"Produktionsanlæg!W1573","v":0},{"$f":"Produktionsanlæg!X1573","v":0},{"$f":"Produktionsanlæg!Y1573","v":0},{"$f":"IF(COUNTIF(D1573:Y1573,\"<>0\")<=1,IF(SUM(D1573:Y1573)=0,0,(IF(SUM(D1573:Y1573)>0,IF(SUM(D1573:Y1573)<400,(1.2675*45967*SUM(D1573:Y1573)^(-0.4664)),(IF(SUM(D1573:Y1573)<2000,(39128*SUM(D1573:Y1573)^(-0.37661)),IF(SUM(D1573:Y1573)<5000,18893*SUM(D1573:Y1573)^(-0.28083),IF(SUM(D1573:Y1573)<100000,29680*SUM(D1573:Y1573)^(-0.24475),1773.1))))*100/115)*SUM(D1573:Y1573)*(IF(SUM(D1544:Y1544)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1573:Y1573)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1573*$Z1573","v":0},{"$f":"Y1573*$Z1573","v":0},{"$f":"+SUM(AA1573:AV1573)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1573","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1573","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1573","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1573","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1573","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1573","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1573","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1573","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1573","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1573","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1573","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1573","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1573","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1573","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1573","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1573","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1573","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1573","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1573","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1573","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1573","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1573","v":0},{"$f":"SUM(D1573:Y1573)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D1579","v":0},{"$f":"Produktionsanlæg!E1579","v":0},{"$f":"Produktionsanlæg!F1579","v":0},{"$f":"Produktionsanlæg!G1579","v":0},{"$f":"Produktionsanlæg!H1579","v":0},{"$f":"Produktionsanlæg!I1579","v":0},{"$f":"Produktionsanlæg!J1579","v":0},{"$f":"Produktionsanlæg!K1579","v":0},{"$f":"Produktionsanlæg!L1579","v":0},{"$f":"Produktionsanlæg!M1579","v":0},{"$f":"Produktionsanlæg!N1579","v":0},{"$f":"Produktionsanlæg!O1579","v":0},{"$f":"Produktionsanlæg!P1579","v":0},{"$f":"Produktionsanlæg!Q1579","v":0},{"$f":"Produktionsanlæg!R1579","v":0},{"$f":"Produktionsanlæg!S1579","v":0},{"$f":"Produktionsanlæg!T1579","v":0},{"$f":"Produktionsanlæg!U1579","v":0},{"$f":"Produktionsanlæg!V1579","v":0},{"$f":"Produktionsanlæg!W1579","v":0},{"$f":"Produktionsanlæg!X1579","v":0},{"$f":"Produktionsanlæg!Y1579","v":0},{"$f":"IF(COUNTIF(D1579:Y1579,\"<>0\")<=1,IF(SUM(D1579:Y1579)=0,0,(IF(SUM(D1579:Y1579)>0,IF(SUM(D1579:Y1579)<400,(1.2675*45967*SUM(D1579:Y1579)^(-0.4664)),(IF(SUM(D1579:Y1579)<2000,(39128*SUM(D1579:Y1579)^(-0.37661)),IF(SUM(D1579:Y1579)<5000,18893*SUM(D1579:Y1579)^(-0.28083),IF(SUM(D1579:Y1579)<100000,29680*SUM(D1579:Y1579)^(-0.24475),1773.1))))*100/115)*SUM(D1579:Y1579)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1579:Y1579)),$A$571)","v":0},{"$f":"D1579*$Z1579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1579:AV1579)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1579","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1579","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1579","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1579","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1579","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1579","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1579","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1579","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1579","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1579","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1579","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1579","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1579","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1579","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1579","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1579","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1579","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1579","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1579","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1579","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1579","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1579","v":0},{"$f":"SUM(D1579:Y1579)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D1582","v":0},{"$f":"Produktionsanlæg!E1582","v":0},{"$f":"Produktionsanlæg!F1582","v":0},{"$f":"Produktionsanlæg!G1582","v":0},{"$f":"Produktionsanlæg!H1582","v":0},{"$f":"Produktionsanlæg!I1582","v":0},{"$f":"Produktionsanlæg!J1582","v":0},{"$f":"Produktionsanlæg!K1582","v":0},{"$f":"Produktionsanlæg!L1582","v":0},{"$f":"Produktionsanlæg!M1582","v":0},{"$f":"Produktionsanlæg!N1582","v":0},{"$f":"Produktionsanlæg!O1582","v":0},{"$f":"Produktionsanlæg!P1582","v":0},{"$f":"Produktionsanlæg!Q1582","v":0},{"$f":"Produktionsanlæg!R1582","v":0},{"$f":"Produktionsanlæg!S1582","v":0},{"$f":"Produktionsanlæg!T1582","v":0},{"$f":"Produktionsanlæg!U1582","v":0},{"$f":"Produktionsanlæg!V1582","v":0},{"$f":"Produktionsanlæg!W1582","v":0},{"$f":"Produktionsanlæg!X1582","v":0},{"$f":"Produktionsanlæg!Y1582","v":0},{"$f":"IF(COUNTIF(D1582:Y1582,\"<>0\")<=1,IF(SUM(D1582:Y1582)=0,0,(IF(SUM(D1582:Y1582)>0,IF(SUM(D1582:Y1582)<400,(1.2675*45967*SUM(D1582:Y1582)^(-0.4664)),(IF(SUM(D1582:Y1582)<2000,(39128*SUM(D1582:Y1582)^(-0.37661)),IF(SUM(D1582:Y1582)<5000,18893*SUM(D1582:Y1582)^(-0.28083),IF(SUM(D1582:Y1582)<100000,29680*SUM(D1582:Y1582)^(-0.24475),1773.1))))*100/115)*SUM(D1582:Y1582)*0.061,0)*1.15*1.06*0.02)/SUM(D1582:Y1582)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1582:AV1582)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1582","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1582","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1582","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1582","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1582","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1582","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1582","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1582","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1582","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1582","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1582","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1582","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1582","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1582","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1582","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1582","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1582","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1582","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1582","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1582","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1582","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1582","v":0},{"$f":"SUM(D1582:Y1582)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D1591","v":0},{"$f":"Produktionsanlæg!E1591","v":0},{"$f":"Produktionsanlæg!F1591","v":0},{"$f":"Produktionsanlæg!G1591","v":0},{"$f":"Produktionsanlæg!H1591","v":0},{"$f":"Produktionsanlæg!I1591","v":0},{"$f":"Produktionsanlæg!J1591","v":0},{"$f":"Produktionsanlæg!K1591","v":0},{"$f":"Produktionsanlæg!L1591","v":0},{"$f":"Produktionsanlæg!M1591","v":0},{"$f":"Produktionsanlæg!N1591","v":0},{"$f":"Produktionsanlæg!O1591","v":0},{"$f":"Produktionsanlæg!P1591","v":0},{"$f":"Produktionsanlæg!Q1591","v":0},{"$f":"Produktionsanlæg!R1591","v":0},{"$f":"Produktionsanlæg!S1591","v":0},{"$f":"Produktionsanlæg!T1591","v":0},{"$f":"Produktionsanlæg!U1591","v":0},{"$f":"Produktionsanlæg!V1591","v":0},{"$f":"Produktionsanlæg!W1591","v":0},{"$f":"Produktionsanlæg!X1591","v":0},{"$f":"Produktionsanlæg!Y1591","v":0},{"$f":"IF(COUNTIF(D1591:Y1591,\"<>0\")<=1,IF(SUM(D1591:Y1591)=0,0,(IF(SUM(D1591:Y1591)>0,IF(SUM(D1591:Y1591)<400,(1.2675*45967*SUM(D1591:Y1591)^(-0.4664)),(IF(SUM(D1591:Y1591)<2000,(39128*SUM(D1591:Y1591)^(-0.37661)),IF(SUM(D1591:Y1591)<5000,18893*SUM(D1591:Y1591)^(-0.28083),IF(SUM(D1591:Y1591)<100000,29680*SUM(D1591:Y1591)^(-0.24475),1773.1))))*100/115)*SUM(D1591:Y1591)*(IF(SUM(D1587:Y1587)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D1591:Y1591)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1591:AV1591)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1591","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1591","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1591","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1591","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1591","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1591","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1591","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1591","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1591","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1591","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1591","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1591","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1591","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1591","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1591","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1591","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1591","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1591","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1591","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1591","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1591","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1591","v":0},{"$f":"SUM(D1591:Y1591)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D1598","v":0},{"$f":"Produktionsanlæg!E1598","v":0},{"$f":"Produktionsanlæg!F1598","v":0},{"$f":"Produktionsanlæg!G1598","v":0},{"$f":"Produktionsanlæg!H1598","v":0},{"$f":"Produktionsanlæg!I1598","v":0},{"$f":"Produktionsanlæg!J1598","v":0},{"$f":"Produktionsanlæg!K1598","v":0},{"$f":"Produktionsanlæg!L1598","v":0},{"$f":"Produktionsanlæg!M1598","v":0},{"$f":"Produktionsanlæg!N1598","v":0},{"$f":"Produktionsanlæg!O1598","v":0},{"$f":"Produktionsanlæg!P1598","v":0},{"$f":"Produktionsanlæg!Q1598","v":0},{"$f":"Produktionsanlæg!R1598","v":0},{"$f":"Produktionsanlæg!S1598","v":0},{"$f":"Produktionsanlæg!T1598","v":0},{"$f":"Produktionsanlæg!U1598","v":0},{"$f":"Produktionsanlæg!V1598","v":0},{"$f":"Produktionsanlæg!W1598","v":0},{"$f":"Produktionsanlæg!X1598","v":0},{"$f":"Produktionsanlæg!Y1598","v":0},{"$f":"IF(COUNTIF(D1598:Y1598,\"<>0\")<=1,IF(SUM(D1598:Y1598)=0,0,(IF(SUM(D1598:Y1598)>0,IF(SUM(D1598:Y1598)<400,(1.2675*45967*SUM(D1598:Y1598)^(-0.4664)),(IF(SUM(D1598:Y1598)<2000,(39128*SUM(D1598:Y1598)^(-0.37661)),IF(SUM(D1598:Y1598)<5000,18893*SUM(D1598:Y1598)^(-0.28083),IF(SUM(D1598:Y1598)<100000,29680*SUM(D1598:Y1598)^(-0.24475),1773.1))))*100/115)*SUM(D1598:Y1598)*(IF(SUM(D1590:Y1590)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D1598:Y1598)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1598:AV1598)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1598","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1598","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1598","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1598","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1598","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1598","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1598","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1598","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1598","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1598","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1598","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1598","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1598","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1598","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1598","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1598","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1598","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1598","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1598","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1598","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1598","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1598","v":0},{"$f":"SUM(D1598:Y1598)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D1601","v":0},{"$f":"Produktionsanlæg!E1601","v":0},{"$f":"Produktionsanlæg!F1601","v":0},{"$f":"Produktionsanlæg!G1601","v":0},{"$f":"Produktionsanlæg!H1601","v":0},{"$f":"Produktionsanlæg!I1601","v":0},{"$f":"Produktionsanlæg!J1601","v":0},{"$f":"Produktionsanlæg!K1601","v":0},{"$f":"Produktionsanlæg!L1601","v":0},{"$f":"Produktionsanlæg!M1601","v":0},{"$f":"Produktionsanlæg!N1601","v":0},{"$f":"Produktionsanlæg!O1601","v":0},{"$f":"Produktionsanlæg!P1601","v":0},{"$f":"Produktionsanlæg!Q1601","v":0},{"$f":"Produktionsanlæg!R1601","v":0},{"$f":"Produktionsanlæg!S1601","v":0},{"$f":"Produktionsanlæg!T1601","v":0},{"$f":"Produktionsanlæg!U1601","v":0},{"$f":"Produktionsanlæg!V1601","v":0},{"$f":"Produktionsanlæg!W1601","v":0},{"$f":"Produktionsanlæg!X1601","v":0},{"$f":"Produktionsanlæg!Y1601","v":0},{"$f":"IF(COUNTIF(D1601:Y1601,\"<>0\")<=1,IF(SUM(D1601:Y1601)=0,0,(IF(SUM(D1601:Y1601)>0,IF(SUM(D1601:Y1601)<400,(1.2675*45967*SUM(D1601:Y1601)^(-0.4664)),(IF(SUM(D1601:Y1601)<2000,(39128*SUM(D1601:Y1601)^(-0.37661)),IF(SUM(D1601:Y1601)<5000,18893*SUM(D1601:Y1601)^(-0.28083),IF(SUM(D1601:Y1601)<100000,29680*SUM(D1601:Y1601)^(-0.24475),1773.1))))*100/115)*SUM(D1601:Y1601)*(0.246),0)*1.15*1.06*0.4)/SUM(D1601:Y1601)),$A$571)","v":0},{"$f":"D1601*$Z1601","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1601*$Z1601","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1601*$Z1601","v":0},{"$f":"Y1601*$Z1601","v":0},{"$f":"+SUM(AA1601:AV1601)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1601","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1601","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1601","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1601","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1601","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1601","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1601","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1601","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1601","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1601","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1601","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1601","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1601","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1601","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1601","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1601","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1601","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1601","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1601","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1601","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1601","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1601","v":0},{"$f":"SUM(D1601:Y1601)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1609","v":0},{"$f":"Produktionsanlæg!E1609","v":0},{"$f":"Produktionsanlæg!F1609","v":0},{"$f":"Produktionsanlæg!G1609","v":0},{"$f":"Produktionsanlæg!H1609","v":0},{"$f":"Produktionsanlæg!I1609","v":0},{"$f":"Produktionsanlæg!J1609","v":0},{"$f":"Produktionsanlæg!K1609","v":0},{"$f":"Produktionsanlæg!L1609","v":0},{"$f":"Produktionsanlæg!M1609","v":0},{"$f":"Produktionsanlæg!N1609","v":0},{"$f":"Produktionsanlæg!O1609","v":0},{"$f":"Produktionsanlæg!P1609","v":0},{"$f":"Produktionsanlæg!Q1609","v":0},{"$f":"Produktionsanlæg!R1609","v":0},{"$f":"Produktionsanlæg!S1609","v":0},{"$f":"Produktionsanlæg!T1609","v":0},{"$f":"Produktionsanlæg!U1609","v":0},{"$f":"Produktionsanlæg!V1609","v":0},{"$f":"Produktionsanlæg!W1609","v":0},{"$f":"Produktionsanlæg!X1609","v":0},{"$f":"Produktionsanlæg!Y1609","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1609:Y1609,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D1616","v":0},{"$f":"Produktionsanlæg!E1616","v":0},{"$f":"Produktionsanlæg!F1616","v":0},{"$f":"Produktionsanlæg!G1616","v":0},{"$f":"Produktionsanlæg!H1616","v":0},{"$f":"Produktionsanlæg!I1616","v":0},{"$f":"Produktionsanlæg!J1616","v":0},{"$f":"Produktionsanlæg!K1616","v":0},{"$f":"Produktionsanlæg!L1616","v":0},{"$f":"Produktionsanlæg!M1616","v":0},{"$f":"Produktionsanlæg!N1616","v":0},{"$f":"Produktionsanlæg!O1616","v":0},{"$f":"Produktionsanlæg!P1616","v":0},{"$f":"Produktionsanlæg!Q1616","v":0},{"$f":"Produktionsanlæg!R1616","v":0},{"$f":"Produktionsanlæg!S1616","v":0},{"$f":"Produktionsanlæg!T1616","v":0},{"$f":"Produktionsanlæg!U1616","v":0},{"$f":"Produktionsanlæg!V1616","v":0},{"$f":"Produktionsanlæg!W1616","v":0},{"$f":"Produktionsanlæg!X1616","v":0},{"$f":"Produktionsanlæg!Y1616","v":0},{"$f":"IF(COUNTIF(D1616:Y1616,\"<>0\")<=1,IF(SUM(D1616:Y1616)=0,0,(IF(SUM(D1616:Y1616)>0,IF(SUM(D1616:Y1616)<400,(1.2675*45967*SUM(D1616:Y1616)^(-0.4664)),(IF(SUM(D1616:Y1616)<2000,(39128*SUM(D1616:Y1616)^(-0.37661)),IF(SUM(D1616:Y1616)<5000,18893*SUM(D1616:Y1616)^(-0.28083),IF(SUM(D1616:Y1616)<100000,29680*SUM(D1616:Y1616)^(-0.24475),1773.1))))*100/115)*SUM(D1616:Y1616)*(IF(SUM(D1608:Y1608)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D1616:Y1616)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1616:AV1616)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1616","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1616","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1616","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1616","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1616","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1616","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1616","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1616","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1616","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1616","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1616","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1616","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1616","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1616","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1616","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1616","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1616","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1616","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1616","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1616","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1616","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1616","v":0},{"$f":"SUM(D1616:Y1616)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D1619","v":0},{"$f":"Produktionsanlæg!E1619","v":0},{"$f":"Produktionsanlæg!F1619","v":0},{"$f":"Produktionsanlæg!G1619","v":0},{"$f":"Produktionsanlæg!H1619","v":0},{"$f":"Produktionsanlæg!I1619","v":0},{"$f":"Produktionsanlæg!J1619","v":0},{"$f":"Produktionsanlæg!K1619","v":0},{"$f":"Produktionsanlæg!L1619","v":0},{"$f":"Produktionsanlæg!M1619","v":0},{"$f":"Produktionsanlæg!N1619","v":0},{"$f":"Produktionsanlæg!O1619","v":0},{"$f":"Produktionsanlæg!P1619","v":0},{"$f":"Produktionsanlæg!Q1619","v":0},{"$f":"Produktionsanlæg!R1619","v":0},{"$f":"Produktionsanlæg!S1619","v":0},{"$f":"Produktionsanlæg!T1619","v":0},{"$f":"Produktionsanlæg!U1619","v":0},{"$f":"Produktionsanlæg!V1619","v":0},{"$f":"Produktionsanlæg!W1619","v":0},{"$f":"Produktionsanlæg!X1619","v":0},{"$f":"Produktionsanlæg!Y1619","v":0},{"$f":"IF(COUNTIF(D1619:Y1619,\"<>0\")<=1,IF(SUM(D1619:Y1619)=0,0,(IF(SUM(D1619:Y1619)>0,IF(SUM(D1619:Y1619)<400,(1.2675*45967*SUM(D1619:Y1619)^(-0.4664)),(IF(SUM(D1619:Y1619)<2000,(39128*SUM(D1619:Y1619)^(-0.37661)),IF(SUM(D1619:Y1619)<5000,18893*SUM(D1619:Y1619)^(-0.28083),IF(SUM(D1619:Y1619)<100000,29680*SUM(D1619:Y1619)^(-0.24475),1773.1))))*100/115)*SUM(D1619:Y1619)*(IF(SUM(D1611:Y1611)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D1619:Y1619)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1619:AV1619)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1619","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1619","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1619","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1619","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1619","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1619","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1619","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1619","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1619","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1619","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1619","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1619","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1619","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1619","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1619","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1619","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1619","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1619","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1619","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1619","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1619","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1619","v":0},{"$f":"SUM(D1619:Y1619)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D1626","v":0},{"$f":"Produktionsanlæg!E1626","v":0},{"$f":"Produktionsanlæg!F1626","v":0},{"$f":"Produktionsanlæg!G1626","v":0},{"$f":"Produktionsanlæg!H1626","v":0},{"$f":"Produktionsanlæg!I1626","v":0},{"$f":"Produktionsanlæg!J1626","v":0},{"$f":"Produktionsanlæg!K1626","v":0},{"$f":"Produktionsanlæg!L1626","v":0},{"$f":"Produktionsanlæg!M1626","v":0},{"$f":"Produktionsanlæg!N1626","v":0},{"$f":"Produktionsanlæg!O1626","v":0},{"$f":"Produktionsanlæg!P1626","v":0},{"$f":"Produktionsanlæg!Q1626","v":0},{"$f":"Produktionsanlæg!R1626","v":0},{"$f":"Produktionsanlæg!S1626","v":0},{"$f":"Produktionsanlæg!T1626","v":0},{"$f":"Produktionsanlæg!U1626","v":0},{"$f":"Produktionsanlæg!V1626","v":0},{"$f":"Produktionsanlæg!W1626","v":0},{"$f":"Produktionsanlæg!X1626","v":0},{"$f":"Produktionsanlæg!Y1626","v":0},{"$f":"IF(COUNTIF(D1626:Y1626,\"<>0\")<=1,IF(SUM(D1626:Y1626)=0,0,(IF(SUM(D1626:Y1626)>0,IF(SUM(D1626:Y1626)<400,(1.2675*45967*SUM(D1626:Y1626)^(-0.4664)),(IF(SUM(D1626:Y1626)<2000,(39128*SUM(D1626:Y1626)^(-0.37661)),IF(SUM(D1626:Y1626)<5000,18893*SUM(D1626:Y1626)^(-0.28083),IF(SUM(D1626:Y1626)<100000,29680*SUM(D1626:Y1626)^(-0.24475),1773.1))))*100/115)*SUM(D1626:Y1626)*(IF(SUM(D1610:Y1610)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1626:Y1626)),$A$571)","v":0},{"$f":"D1626*$Z1626","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1626*$Z1626","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1626*$Z1626","v":0},{"$f":"Y1626*$Z1626","v":0},{"$f":"+SUM(AA1626:AV1626)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1626","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1626","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1626","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1626","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1626","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1626","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1626","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1626","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1626","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1626","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1626","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1626","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1626","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1626","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1626","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1626","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1626","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1626","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1626","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1626","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1626","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1626","v":0},{"$f":"SUM(D1626:Y1626)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D1629","v":0},{"$f":"Produktionsanlæg!E1629","v":0},{"$f":"Produktionsanlæg!F1629","v":0},{"$f":"Produktionsanlæg!G1629","v":0},{"$f":"Produktionsanlæg!H1629","v":0},{"$f":"Produktionsanlæg!I1629","v":0},{"$f":"Produktionsanlæg!J1629","v":0},{"$f":"Produktionsanlæg!K1629","v":0},{"$f":"Produktionsanlæg!L1629","v":0},{"$f":"Produktionsanlæg!M1629","v":0},{"$f":"Produktionsanlæg!N1629","v":0},{"$f":"Produktionsanlæg!O1629","v":0},{"$f":"Produktionsanlæg!P1629","v":0},{"$f":"Produktionsanlæg!Q1629","v":0},{"$f":"Produktionsanlæg!R1629","v":0},{"$f":"Produktionsanlæg!S1629","v":0},{"$f":"Produktionsanlæg!T1629","v":0},{"$f":"Produktionsanlæg!U1629","v":0},{"$f":"Produktionsanlæg!V1629","v":0},{"$f":"Produktionsanlæg!W1629","v":0},{"$f":"Produktionsanlæg!X1629","v":0},{"$f":"Produktionsanlæg!Y1629","v":0},{"$f":"IF(COUNTIF(D1629:Y1629,\"<>0\")<=1,IF(SUM(D1629:Y1629)=0,0,(IF(SUM(D1629:Y1629)>0,IF(SUM(D1629:Y1629)<400,(1.2675*45967*SUM(D1629:Y1629)^(-0.4664)),(IF(SUM(D1629:Y1629)<2000,(39128*SUM(D1629:Y1629)^(-0.37661)),IF(SUM(D1629:Y1629)<5000,18893*SUM(D1629:Y1629)^(-0.28083),IF(SUM(D1629:Y1629)<100000,29680*SUM(D1629:Y1629)^(-0.24475),1773.1))))*100/115)*SUM(D1629:Y1629)*(IF(SUM(D1608:Y1608)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D1629:Y1629)),$A$571)","v":0},{"$f":"D1629*$Z1629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1629:AV1629)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1629","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1629","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1629","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1629","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1629","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1629","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1629","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1629","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1629","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1629","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1629","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1629","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1629","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1629","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1629","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1629","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1629","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1629","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1629","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1629","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1629","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1629","v":0},{"$f":"SUM(D1629:Y1629)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D1635","v":0},{"$f":"Produktionsanlæg!E1635","v":0},{"$f":"Produktionsanlæg!F1635","v":0},{"$f":"Produktionsanlæg!G1635","v":0},{"$f":"Produktionsanlæg!H1635","v":0},{"$f":"Produktionsanlæg!I1635","v":0},{"$f":"Produktionsanlæg!J1635","v":0},{"$f":"Produktionsanlæg!K1635","v":0},{"$f":"Produktionsanlæg!L1635","v":0},{"$f":"Produktionsanlæg!M1635","v":0},{"$f":"Produktionsanlæg!N1635","v":0},{"$f":"Produktionsanlæg!O1635","v":0},{"$f":"Produktionsanlæg!P1635","v":0},{"$f":"Produktionsanlæg!Q1635","v":0},{"$f":"Produktionsanlæg!R1635","v":0},{"$f":"Produktionsanlæg!S1635","v":0},{"$f":"Produktionsanlæg!T1635","v":0},{"$f":"Produktionsanlæg!U1635","v":0},{"$f":"Produktionsanlæg!V1635","v":0},{"$f":"Produktionsanlæg!W1635","v":0},{"$f":"Produktionsanlæg!X1635","v":0},{"$f":"Produktionsanlæg!Y1635","v":0},{"$f":"IF(COUNTIF(D1635:Y1635,\"<>0\")<=1,IF(SUM(D1635:Y1635)=0,0,(IF(SUM(D1635:Y1635)>0,IF(SUM(D1635:Y1635)<400,(1.2675*45967*SUM(D1635:Y1635)^(-0.4664)),(IF(SUM(D1635:Y1635)<2000,(39128*SUM(D1635:Y1635)^(-0.37661)),IF(SUM(D1635:Y1635)<5000,18893*SUM(D1635:Y1635)^(-0.28083),IF(SUM(D1635:Y1635)<100000,29680*SUM(D1635:Y1635)^(-0.24475),1773.1))))*100/115)*SUM(D1635:Y1635)*(IF(SUM(D1610:Y1610)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D1635:Y1635)),$A$571)","v":0},{"$f":"D1635*$Z1635","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1635*$Z1635","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1635*$Z1635","v":0},0,{"$f":"+SUM(AA1635:AV1635)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1635","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1635","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1635","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1635","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1635","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1635","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1635","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1635","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1635","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1635","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1635","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1635","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1635","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1635","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1635","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1635","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1635","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1635","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1635","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1635","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1635","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1635","v":0},{"$f":"SUM(D1635:Y1635)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1644","v":0},{"$f":"Produktionsanlæg!E1644","v":0},{"$f":"Produktionsanlæg!F1644","v":0},{"$f":"Produktionsanlæg!G1644","v":0},{"$f":"Produktionsanlæg!H1644","v":0},{"$f":"Produktionsanlæg!I1644","v":0},{"$f":"Produktionsanlæg!J1644","v":0},{"$f":"Produktionsanlæg!K1644","v":0},{"$f":"Produktionsanlæg!L1644","v":0},{"$f":"Produktionsanlæg!M1644","v":0},{"$f":"Produktionsanlæg!N1644","v":0},{"$f":"Produktionsanlæg!O1644","v":0},{"$f":"Produktionsanlæg!P1644","v":0},{"$f":"Produktionsanlæg!Q1644","v":0},{"$f":"Produktionsanlæg!R1644","v":0},{"$f":"Produktionsanlæg!S1644","v":0},{"$f":"Produktionsanlæg!T1644","v":0},{"$f":"Produktionsanlæg!U1644","v":0},{"$f":"Produktionsanlæg!V1644","v":0},{"$f":"Produktionsanlæg!W1644","v":0},{"$f":"Produktionsanlæg!X1644","v":0},{"$f":"Produktionsanlæg!Y1644","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1644:Y1644,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1647","v":0},{"$f":"Produktionsanlæg!E1647","v":0},{"$f":"Produktionsanlæg!F1647","v":0},{"$f":"Produktionsanlæg!G1647","v":0},{"$f":"Produktionsanlæg!H1647","v":0},{"$f":"Produktionsanlæg!I1647","v":0},{"$f":"Produktionsanlæg!J1647","v":0},{"$f":"Produktionsanlæg!K1647","v":0},{"$f":"Produktionsanlæg!L1647","v":0},{"$f":"Produktionsanlæg!M1647","v":0},{"$f":"Produktionsanlæg!N1647","v":0},{"$f":"Produktionsanlæg!O1647","v":0},{"$f":"Produktionsanlæg!P1647","v":0},{"$f":"Produktionsanlæg!Q1647","v":0},{"$f":"Produktionsanlæg!R1647","v":0},{"$f":"Produktionsanlæg!S1647","v":0},{"$f":"Produktionsanlæg!T1647","v":0},{"$f":"Produktionsanlæg!U1647","v":0},{"$f":"Produktionsanlæg!V1647","v":0},{"$f":"Produktionsanlæg!W1647","v":0},{"$f":"Produktionsanlæg!X1647","v":0},{"$f":"Produktionsanlæg!Y1647","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1647:Y1647,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D1654","v":0},{"$f":"Produktionsanlæg!E1654","v":0},{"$f":"Produktionsanlæg!F1654","v":0},{"$f":"Produktionsanlæg!G1654","v":0},{"$f":"Produktionsanlæg!H1654","v":0},{"$f":"Produktionsanlæg!I1654","v":0},{"$f":"Produktionsanlæg!J1654","v":0},{"$f":"Produktionsanlæg!K1654","v":0},{"$f":"Produktionsanlæg!L1654","v":0},{"$f":"Produktionsanlæg!M1654","v":0},{"$f":"Produktionsanlæg!N1654","v":0},{"$f":"Produktionsanlæg!O1654","v":0},{"$f":"Produktionsanlæg!P1654","v":0},{"$f":"Produktionsanlæg!Q1654","v":0},{"$f":"Produktionsanlæg!R1654","v":0},{"$f":"Produktionsanlæg!S1654","v":0},{"$f":"Produktionsanlæg!T1654","v":0},{"$f":"Produktionsanlæg!U1654","v":0},{"$f":"Produktionsanlæg!V1654","v":0},{"$f":"Produktionsanlæg!W1654","v":0},{"$f":"Produktionsanlæg!X1654","v":0},{"$f":"Produktionsanlæg!Y1654","v":0},{"$f":"IF(COUNTIF(D1654:Y1654,\"<>0\")<=1,IF(SUM(D1654:Y1654)=0,0,(IF(SUM(D1654:Y1654)>0,IF(SUM(D1654:Y1654)<400,(1.2675*45967*SUM(D1654:Y1654)^(-0.4664)),(IF(SUM(D1654:Y1654)<2000,(39128*SUM(D1654:Y1654)^(-0.37661)),IF(SUM(D1654:Y1654)<5000,18893*SUM(D1654:Y1654)^(-0.28083),IF(SUM(D1654:Y1654)<100000,29680*SUM(D1654:Y1654)^(-0.24475),1773.1))))*100/115)*SUM(D1654:Y1654)*(IF(SUM(D1654:Y1654)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D1654:Y1654)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1654:AV1654)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1654","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1654","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1654","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1654","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1654","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1654","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1654","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1654","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1654","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1654","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1654","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1654","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1654","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1654","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1654","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1654","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1654","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1654","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1654","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1654","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1654","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1654","v":0},{"$f":"SUM(D1654:Y1654)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D1660","v":0},{"$f":"Produktionsanlæg!E1660","v":0},{"$f":"Produktionsanlæg!F1660","v":0},{"$f":"Produktionsanlæg!G1660","v":0},{"$f":"Produktionsanlæg!H1660","v":0},{"$f":"Produktionsanlæg!I1660","v":0},{"$f":"Produktionsanlæg!J1660","v":0},{"$f":"Produktionsanlæg!K1660","v":0},{"$f":"Produktionsanlæg!L1660","v":0},{"$f":"Produktionsanlæg!M1660","v":0},{"$f":"Produktionsanlæg!N1660","v":0},{"$f":"Produktionsanlæg!O1660","v":0},{"$f":"Produktionsanlæg!P1660","v":0},{"$f":"Produktionsanlæg!Q1660","v":0},{"$f":"Produktionsanlæg!R1660","v":0},{"$f":"Produktionsanlæg!S1660","v":0},{"$f":"Produktionsanlæg!T1660","v":0},{"$f":"Produktionsanlæg!U1660","v":0},{"$f":"Produktionsanlæg!V1660","v":0},{"$f":"Produktionsanlæg!W1660","v":0},{"$f":"Produktionsanlæg!X1660","v":0},{"$f":"Produktionsanlæg!Y1660","v":0},{"$f":"IF(COUNTIF(D1660:Y1660,\"<>0\")<=1,IF(SUM(D1660:Y1660)=0,0,(IF(SUM(D1660:Y1660)>0,IF(SUM(D1660:Y1660)<400,(1.2675*45967*SUM(D1660:Y1660)^(-0.4664)),(IF(SUM(D1660:Y1660)<2000,(39128*SUM(D1660:Y1660)^(-0.37661)),IF(SUM(D1660:Y1660)<5000,18893*SUM(D1660:Y1660)^(-0.28083),IF(SUM(D1660:Y1660)<100000,29680*SUM(D1660:Y1660)^(-0.24475),1773.1))))*100/115)*SUM(D1660:Y1660)*(IF(SUM(D1656:Y1656)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D1660:Y1660)),$A$571)","v":0},{"$f":"D1660*$Z1660","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1660*$Z1660","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1660*$Z1660","v":0},0,{"$f":"+SUM(AA1660:AV1660)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1660","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1660","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1660","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1660","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1660","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1660","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1660","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1660","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1660","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1660","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1660","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1660","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1660","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1660","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1660","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1660","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1660","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1660","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1660","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1660","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1660","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1660","v":0},{"$f":"SUM(D1660:Y1660)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D1665","v":0},{"$f":"Produktionsanlæg!E1665","v":0},{"$f":"Produktionsanlæg!F1665","v":0},{"$f":"Produktionsanlæg!G1665","v":0},{"$f":"Produktionsanlæg!H1665","v":0},{"$f":"Produktionsanlæg!I1665","v":0},{"$f":"Produktionsanlæg!J1665","v":0},{"$f":"Produktionsanlæg!K1665","v":0},{"$f":"Produktionsanlæg!L1665","v":0},{"$f":"Produktionsanlæg!M1665","v":0},{"$f":"Produktionsanlæg!N1665","v":0},{"$f":"Produktionsanlæg!O1665","v":0},{"$f":"Produktionsanlæg!P1665","v":0},{"$f":"Produktionsanlæg!Q1665","v":0},{"$f":"Produktionsanlæg!R1665","v":0},{"$f":"Produktionsanlæg!S1665","v":0},{"$f":"Produktionsanlæg!T1665","v":0},{"$f":"Produktionsanlæg!U1665","v":0},{"$f":"Produktionsanlæg!V1665","v":0},{"$f":"Produktionsanlæg!W1665","v":0},{"$f":"Produktionsanlæg!X1665","v":0},{"$f":"Produktionsanlæg!Y1665","v":0},{"$f":"IF(COUNTIF(D1665:Y1665,\"<>0\")<=1,IF(SUM(D1665:Y1665)=0,0,(IF(SUM(D1665:Y1665)>0,IF(SUM(D1665:Y1665)<400,(1.2675*45967*SUM(D1665:Y1665)^(-0.4664)),(IF(SUM(D1665:Y1665)<2000,(39128*SUM(D1665:Y1665)^(-0.37661)),IF(SUM(D1665:Y1665)<5000,18893*SUM(D1665:Y1665)^(-0.28083),IF(SUM(D1665:Y1665)<100000,29680*SUM(D1665:Y1665)^(-0.24475),1773.1))))*100/115)*SUM(D1665:Y1665)*(IF(SUM(D1657:Y1657)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D1665:Y1665)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1665:AV1665)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1665","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1665","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1665","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1665","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1665","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1665","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1665","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1665","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1665","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1665","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1665","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1665","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1665","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1665","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1665","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1665","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1665","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1665","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1665","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1665","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1665","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1665","v":0},{"$f":"SUM(D1665:Y1665)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1672","v":0},{"$f":"Produktionsanlæg!E1672","v":0},{"$f":"Produktionsanlæg!F1672","v":0},{"$f":"Produktionsanlæg!G1672","v":0},{"$f":"Produktionsanlæg!H1672","v":0},{"$f":"Produktionsanlæg!I1672","v":0},{"$f":"Produktionsanlæg!J1672","v":0},{"$f":"Produktionsanlæg!K1672","v":0},{"$f":"Produktionsanlæg!L1672","v":0},{"$f":"Produktionsanlæg!M1672","v":0},{"$f":"Produktionsanlæg!N1672","v":0},{"$f":"Produktionsanlæg!O1672","v":0},{"$f":"Produktionsanlæg!P1672","v":0},{"$f":"Produktionsanlæg!Q1672","v":0},{"$f":"Produktionsanlæg!R1672","v":0},{"$f":"Produktionsanlæg!S1672","v":0},{"$f":"Produktionsanlæg!T1672","v":0},{"$f":"Produktionsanlæg!U1672","v":0},{"$f":"Produktionsanlæg!V1672","v":0},{"$f":"Produktionsanlæg!W1672","v":0},{"$f":"Produktionsanlæg!X1672","v":0},{"$f":"Produktionsanlæg!Y1672","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1672:Y1672,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D1675","v":0},{"$f":"Produktionsanlæg!E1675","v":0},{"$f":"Produktionsanlæg!F1675","v":0},{"$f":"Produktionsanlæg!G1675","v":0},{"$f":"Produktionsanlæg!H1675","v":0},{"$f":"Produktionsanlæg!I1675","v":0},{"$f":"Produktionsanlæg!J1675","v":0},{"$f":"Produktionsanlæg!K1675","v":0},{"$f":"Produktionsanlæg!L1675","v":0},{"$f":"Produktionsanlæg!M1675","v":0},{"$f":"Produktionsanlæg!N1675","v":0},{"$f":"Produktionsanlæg!O1675","v":0},{"$f":"Produktionsanlæg!P1675","v":0},{"$f":"Produktionsanlæg!Q1675","v":0},{"$f":"Produktionsanlæg!R1675","v":0},{"$f":"Produktionsanlæg!S1675","v":0},{"$f":"Produktionsanlæg!T1675","v":0},{"$f":"Produktionsanlæg!U1675","v":0},{"$f":"Produktionsanlæg!V1675","v":0},{"$f":"Produktionsanlæg!W1675","v":0},{"$f":"Produktionsanlæg!X1675","v":0},{"$f":"Produktionsanlæg!Y1675","v":0},{"$f":"IF(COUNTIF(D1675:Y1675,\"<>0\")<=1,IF(SUM(D1675:Y1675)=0,0,(IF(SUM(D1675:Y1675)>0,IF(SUM(D1675:Y1675)<400,(1.2675*45967*SUM(D1675:Y1675)^(-0.4664)),(IF(SUM(D1675:Y1675)<2000,(39128*SUM(D1675:Y1675)^(-0.37661)),IF(SUM(D1675:Y1675)<5000,18893*SUM(D1675:Y1675)^(-0.28083),IF(SUM(D1675:Y1675)<100000,29680*SUM(D1675:Y1675)^(-0.24475),1773.1))))*100/115)*SUM(D1675:Y1675)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1675:Y1675)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1675:AV1675)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1675","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1675","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1675","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1675","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1675","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1675","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1675","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1675","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1675","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1675","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1675","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1675","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1675","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1675","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1675","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1675","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1675","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1675","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1675","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1675","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1675","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1675","v":0},{"$f":"SUM(D1675:Y1675)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1684","v":0},{"$f":"Produktionsanlæg!E1684","v":0},{"$f":"Produktionsanlæg!F1684","v":0},{"$f":"Produktionsanlæg!G1684","v":0},{"$f":"Produktionsanlæg!H1684","v":0},{"$f":"Produktionsanlæg!I1684","v":0},{"$f":"Produktionsanlæg!J1684","v":0},{"$f":"Produktionsanlæg!K1684","v":0},{"$f":"Produktionsanlæg!L1684","v":0},{"$f":"Produktionsanlæg!M1684","v":0},{"$f":"Produktionsanlæg!N1684","v":0},{"$f":"Produktionsanlæg!O1684","v":0},{"$f":"Produktionsanlæg!P1684","v":0},{"$f":"Produktionsanlæg!Q1684","v":0},{"$f":"Produktionsanlæg!R1684","v":0},{"$f":"Produktionsanlæg!S1684","v":0},{"$f":"Produktionsanlæg!T1684","v":0},{"$f":"Produktionsanlæg!U1684","v":0},{"$f":"Produktionsanlæg!V1684","v":0},{"$f":"Produktionsanlæg!W1684","v":0},{"$f":"Produktionsanlæg!X1684","v":0},{"$f":"Produktionsanlæg!Y1684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1684:Y1684,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D1691","v":0},{"$f":"Produktionsanlæg!E1691","v":0},{"$f":"Produktionsanlæg!F1691","v":0},{"$f":"Produktionsanlæg!G1691","v":0},{"$f":"Produktionsanlæg!H1691","v":0},{"$f":"Produktionsanlæg!I1691","v":0},{"$f":"Produktionsanlæg!J1691","v":0},{"$f":"Produktionsanlæg!K1691","v":0},{"$f":"Produktionsanlæg!L1691","v":0},{"$f":"Produktionsanlæg!M1691","v":0},{"$f":"Produktionsanlæg!N1691","v":0},{"$f":"Produktionsanlæg!O1691","v":0},{"$f":"Produktionsanlæg!P1691","v":0},{"$f":"Produktionsanlæg!Q1691","v":0},{"$f":"Produktionsanlæg!R1691","v":0},{"$f":"Produktionsanlæg!S1691","v":0},{"$f":"Produktionsanlæg!T1691","v":0},{"$f":"Produktionsanlæg!U1691","v":0},{"$f":"Produktionsanlæg!V1691","v":0},{"$f":"Produktionsanlæg!W1691","v":0},{"$f":"Produktionsanlæg!X1691","v":0},{"$f":"Produktionsanlæg!Y1691","v":0},{"$f":"IF(COUNTIF(D1691:Y1691,\"<>0\")<=1,IF(SUM(D1691:Y1691)=0,0,(IF(SUM(D1691:Y1691)>0,IF(SUM(D1691:Y1691)<400,(1.2675*45967*SUM(D1691:Y1691)^(-0.4664)),(IF(SUM(D1691:Y1691)<2000,(39128*SUM(D1691:Y1691)^(-0.37661)),IF(SUM(D1691:Y1691)<5000,18893*SUM(D1691:Y1691)^(-0.28083),IF(SUM(D1691:Y1691)<100000,29680*SUM(D1691:Y1691)^(-0.24475),1773.1))))*100/115)*SUM(D1691:Y1691)*(IF(SUM(D1675:Y1675)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D1691:Y1691)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1691:AV1691)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1691","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1691","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1691","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1691","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1691","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1691","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1691","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1691","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1691","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1691","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1691","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1691","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1691","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1691","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1691","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1691","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1691","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1691","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1691","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1691","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1691","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1691","v":0},{"$f":"SUM(D1691:Y1691)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D1693","v":0},{"$f":"Produktionsanlæg!E1693","v":0},{"$f":"Produktionsanlæg!F1693","v":0},{"$f":"Produktionsanlæg!G1693","v":0},{"$f":"Produktionsanlæg!H1693","v":0},{"$f":"Produktionsanlæg!I1693","v":0},{"$f":"Produktionsanlæg!J1693","v":0},{"$f":"Produktionsanlæg!K1693","v":0},{"$f":"Produktionsanlæg!L1693","v":0},{"$f":"Produktionsanlæg!M1693","v":0},{"$f":"Produktionsanlæg!N1693","v":0},{"$f":"Produktionsanlæg!O1693","v":0},{"$f":"Produktionsanlæg!P1693","v":0},{"$f":"Produktionsanlæg!Q1693","v":0},{"$f":"Produktionsanlæg!R1693","v":0},{"$f":"Produktionsanlæg!S1693","v":0},{"$f":"Produktionsanlæg!T1693","v":0},{"$f":"Produktionsanlæg!U1693","v":0},{"$f":"Produktionsanlæg!V1693","v":0},{"$f":"Produktionsanlæg!W1693","v":0},{"$f":"Produktionsanlæg!X1693","v":0},{"$f":"Produktionsanlæg!Y1693","v":0},{"$f":"IF(COUNTIF(D1693:Y1693,\"<>0\")<=1,IF(SUM(D1693:Y1693)=0,0,(IF(SUM(D1693:Y1693)>0,IF(SUM(D1693:Y1693)<400,(1.2675*45967*SUM(D1693:Y1693)^(-0.4664)),(IF(SUM(D1693:Y1693)<2000,(39128*SUM(D1693:Y1693)^(-0.37661)),IF(SUM(D1693:Y1693)<5000,18893*SUM(D1693:Y1693)^(-0.28083),IF(SUM(D1693:Y1693)<100000,29680*SUM(D1693:Y1693)^(-0.24475),1773.1))))*100/115)*SUM(D1693:Y1693)*(IF(SUM(D1677:Y1677)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1693:Y1693)),$A$571)","v":0},{"$f":"D1693*$Z1693","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1693*$Z1693","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1693*$Z1693","v":0},{"$f":"Y1693*$Z1693","v":0},{"$f":"+SUM(AA1693:AV1693)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1693","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1693","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1693","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1693","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1693","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1693","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1693","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1693","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1693","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1693","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1693","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1693","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1693","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1693","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1693","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1693","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1693","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1693","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1693","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1693","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1693","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1693","v":0},{"$f":"SUM(D1693:Y1693)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D1700","v":0},{"$f":"Produktionsanlæg!E1700","v":0},{"$f":"Produktionsanlæg!F1700","v":0},{"$f":"Produktionsanlæg!G1700","v":0},{"$f":"Produktionsanlæg!H1700","v":0},{"$f":"Produktionsanlæg!I1700","v":0},{"$f":"Produktionsanlæg!J1700","v":0},{"$f":"Produktionsanlæg!K1700","v":0},{"$f":"Produktionsanlæg!L1700","v":0},{"$f":"Produktionsanlæg!M1700","v":0},{"$f":"Produktionsanlæg!N1700","v":0},{"$f":"Produktionsanlæg!O1700","v":0},{"$f":"Produktionsanlæg!P1700","v":0},{"$f":"Produktionsanlæg!Q1700","v":0},{"$f":"Produktionsanlæg!R1700","v":0},{"$f":"Produktionsanlæg!S1700","v":0},{"$f":"Produktionsanlæg!T1700","v":0},{"$f":"Produktionsanlæg!U1700","v":0},{"$f":"Produktionsanlæg!V1700","v":0},{"$f":"Produktionsanlæg!W1700","v":0},{"$f":"Produktionsanlæg!X1700","v":0},{"$f":"Produktionsanlæg!Y1700","v":0},{"$f":"IF(COUNTIF(D1700:Y1700,\"<>0\")<=1,IF(SUM(D1700:Y1700)=0,0,(IF(SUM(D1700:Y1700)>0,IF(SUM(D1700:Y1700)<400,(1.2675*45967*SUM(D1700:Y1700)^(-0.4664)),(IF(SUM(D1700:Y1700)<2000,(39128*SUM(D1700:Y1700)^(-0.37661)),IF(SUM(D1700:Y1700)<5000,18893*SUM(D1700:Y1700)^(-0.28083),IF(SUM(D1700:Y1700)<100000,29680*SUM(D1700:Y1700)^(-0.24475),1773.1))))*100/115)*SUM(D1700:Y1700)*(IF(SUM(D1675:Y1675)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D1700:Y1700)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1700:AV1700)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1700","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1700","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1700","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1700","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1700","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1700","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1700","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1700","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1700","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1700","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1700","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1700","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1700","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1700","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1700","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1700","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1700","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1700","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1700","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1700","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1700","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1700","v":0},{"$f":"SUM(D1700:Y1700)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1710:AW1711)","v":1490011.8965887099}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1713:AW1736)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1712:Y1712)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D1717","v":0},{"$f":"Produktionsanlæg!E1717","v":0},{"$f":"Produktionsanlæg!F1717","v":0},{"$f":"Produktionsanlæg!G1717","v":0},{"$f":"Produktionsanlæg!H1717","v":0},{"$f":"Produktionsanlæg!I1717","v":0},{"$f":"Produktionsanlæg!J1717","v":0},{"$f":"Produktionsanlæg!K1717","v":0},{"$f":"Produktionsanlæg!L1717","v":0},{"$f":"Produktionsanlæg!M1717","v":0},{"$f":"Produktionsanlæg!N1717","v":0},{"$f":"Produktionsanlæg!O1717","v":0},{"$f":"Produktionsanlæg!P1717","v":0},{"$f":"Produktionsanlæg!Q1717","v":0},{"$f":"Produktionsanlæg!R1717","v":0},{"$f":"Produktionsanlæg!S1717","v":0},{"$f":"Produktionsanlæg!T1717","v":0},{"$f":"Produktionsanlæg!U1717","v":0},{"$f":"Produktionsanlæg!V1717","v":0},{"$f":"Produktionsanlæg!W1717","v":0},{"$f":"Produktionsanlæg!X1717","v":0},{"$f":"Produktionsanlæg!Y1717","v":0},{"$f":"IF(COUNTIF(D1717:Y1717,\"<>0\")<=1,IF(SUM(D1717:Y1717)=0,0,(IF(SUM(D1717:Y1717)>0,IF(SUM(D1717:Y1717)<400,(1.2675*45967*SUM(D1717:Y1717)^(-0.4664)),(IF(SUM(D1717:Y1717)<2000,(39128*SUM(D1717:Y1717)^(-0.37661)),IF(SUM(D1717:Y1717)<5000,18893*SUM(D1717:Y1717)^(-0.28083),IF(SUM(D1717:Y1717)<100000,29680*SUM(D1717:Y1717)^(-0.24475),1773.1))))*100/115)*SUM(D1717:Y1717)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1717:Y1717)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1717:AV1717)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1717","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1717","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1717","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1717","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1717","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1717","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1717","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1717","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1717","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1717","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1717","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1717","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1717","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1717","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1717","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1717","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1717","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1717","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1717","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1717","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1717","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1717","v":0},{"$f":"SUM(D1717:Y1717)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D1721","v":0},{"$f":"Produktionsanlæg!E1721","v":0},{"$f":"Produktionsanlæg!F1721","v":0},{"$f":"Produktionsanlæg!G1721","v":0},{"$f":"Produktionsanlæg!H1721","v":0},{"$f":"Produktionsanlæg!I1721","v":0},{"$f":"Produktionsanlæg!J1721","v":0},{"$f":"Produktionsanlæg!K1721","v":0},{"$f":"Produktionsanlæg!L1721","v":0},{"$f":"Produktionsanlæg!M1721","v":0},{"$f":"Produktionsanlæg!N1721","v":0},{"$f":"Produktionsanlæg!O1721","v":0},{"$f":"Produktionsanlæg!P1721","v":0},{"$f":"Produktionsanlæg!Q1721","v":0},{"$f":"Produktionsanlæg!R1721","v":0},{"$f":"Produktionsanlæg!S1721","v":0},{"$f":"Produktionsanlæg!T1721","v":0},{"$f":"Produktionsanlæg!U1721","v":0},{"$f":"Produktionsanlæg!V1721","v":0},{"$f":"Produktionsanlæg!W1721","v":0},{"$f":"Produktionsanlæg!X1721","v":0},{"$f":"Produktionsanlæg!Y1721","v":0},{"$f":"IF(COUNTIF(D1721:Y1721,\"<>0\")<=1,IF(SUM(D1721:Y1721)=0,0,(IF(SUM(D1721:Y1721)>0,IF(SUM(D1721:Y1721)<400,(1.2675*45967*SUM(D1721:Y1721)^(-0.4664)),(IF(SUM(D1721:Y1721)<2000,(39128*SUM(D1721:Y1721)^(-0.37661)),IF(SUM(D1721:Y1721)<5000,18893*SUM(D1721:Y1721)^(-0.28083),IF(SUM(D1721:Y1721)<100000,29680*SUM(D1721:Y1721)^(-0.24475),1773.1))))*100/115)*SUM(D1721:Y1721)*(IF(SUM(D1721:Y1721)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D1721:Y1721)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1721:AV1721)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1721","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1721","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1721","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1721","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1721","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1721","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1721","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1721","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1721","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1721","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1721","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1721","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1721","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1721","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1721","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1721","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1721","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1721","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1721","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1721","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1721","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1721","v":0},{"$f":"SUM(D1721:Y1721)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1730","v":0},{"$f":"Produktionsanlæg!E1730","v":0},{"$f":"Produktionsanlæg!F1730","v":0},{"$f":"Produktionsanlæg!G1730","v":0},{"$f":"Produktionsanlæg!H1730","v":0},{"$f":"Produktionsanlæg!I1730","v":0},{"$f":"Produktionsanlæg!J1730","v":0},{"$f":"Produktionsanlæg!K1730","v":0},{"$f":"Produktionsanlæg!L1730","v":0},{"$f":"Produktionsanlæg!M1730","v":0},{"$f":"Produktionsanlæg!N1730","v":0},{"$f":"Produktionsanlæg!O1730","v":0},{"$f":"Produktionsanlæg!P1730","v":0},{"$f":"Produktionsanlæg!Q1730","v":0},{"$f":"Produktionsanlæg!R1730","v":0},{"$f":"Produktionsanlæg!S1730","v":0},{"$f":"Produktionsanlæg!T1730","v":0},{"$f":"Produktionsanlæg!U1730","v":0},{"$f":"Produktionsanlæg!V1730","v":0},{"$f":"Produktionsanlæg!W1730","v":0},{"$f":"Produktionsanlæg!X1730","v":0},{"$f":"Produktionsanlæg!Y1730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1730:Y1730,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1738:AW1761)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1737:Y1737)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D1741","v":0},{"$f":"Produktionsanlæg!E1741","v":0},{"$f":"Produktionsanlæg!F1741","v":0},{"$f":"Produktionsanlæg!G1741","v":0},{"$f":"Produktionsanlæg!H1741","v":0},{"$f":"Produktionsanlæg!I1741","v":0},{"$f":"Produktionsanlæg!J1741","v":0},{"$f":"Produktionsanlæg!K1741","v":0},{"$f":"Produktionsanlæg!L1741","v":0},{"$f":"Produktionsanlæg!M1741","v":0},{"$f":"Produktionsanlæg!N1741","v":0},{"$f":"Produktionsanlæg!O1741","v":0},{"$f":"Produktionsanlæg!P1741","v":0},{"$f":"Produktionsanlæg!Q1741","v":0},{"$f":"Produktionsanlæg!R1741","v":0},{"$f":"Produktionsanlæg!S1741","v":0},{"$f":"Produktionsanlæg!T1741","v":0},{"$f":"Produktionsanlæg!U1741","v":0},{"$f":"Produktionsanlæg!V1741","v":0},{"$f":"Produktionsanlæg!W1741","v":0},{"$f":"Produktionsanlæg!X1741","v":0},{"$f":"Produktionsanlæg!Y1741","v":0},{"$f":"IF(COUNTIF(D1741:Y1741,\"<>0\")<=1,IF(SUM(D1741:Y1741)=0,0,(IF(SUM(D1741:Y1741)>0,IF(SUM(D1741:Y1741)<400,(1.2675*45967*SUM(D1741:Y1741)^(-0.4664)),(IF(SUM(D1741:Y1741)<2000,(39128*SUM(D1741:Y1741)^(-0.37661)),IF(SUM(D1741:Y1741)<5000,18893*SUM(D1741:Y1741)^(-0.28083),IF(SUM(D1741:Y1741)<100000,29680*SUM(D1741:Y1741)^(-0.24475),1773.1))))*100/115)*SUM(D1741:Y1741)*(IF(SUM(D1724:Y1724)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D1741:Y1741)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1741:AV1741)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1741","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1741","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1741","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1741","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1741","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1741","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1741","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1741","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1741","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1741","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1741","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1741","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1741","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1741","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1741","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1741","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1741","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1741","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1741","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1741","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1741","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1741","v":0},{"$f":"SUM(D1741:Y1741)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D1746","v":0},{"$f":"Produktionsanlæg!E1746","v":0},{"$f":"Produktionsanlæg!F1746","v":0},{"$f":"Produktionsanlæg!G1746","v":0},{"$f":"Produktionsanlæg!H1746","v":0},{"$f":"Produktionsanlæg!I1746","v":0},{"$f":"Produktionsanlæg!J1746","v":0},{"$f":"Produktionsanlæg!K1746","v":0},{"$f":"Produktionsanlæg!L1746","v":0},{"$f":"Produktionsanlæg!M1746","v":0},{"$f":"Produktionsanlæg!N1746","v":0},{"$f":"Produktionsanlæg!O1746","v":0},{"$f":"Produktionsanlæg!P1746","v":0},{"$f":"Produktionsanlæg!Q1746","v":0},{"$f":"Produktionsanlæg!R1746","v":0},{"$f":"Produktionsanlæg!S1746","v":0},{"$f":"Produktionsanlæg!T1746","v":0},{"$f":"Produktionsanlæg!U1746","v":0},{"$f":"Produktionsanlæg!V1746","v":0},{"$f":"Produktionsanlæg!W1746","v":0},{"$f":"Produktionsanlæg!X1746","v":0},{"$f":"Produktionsanlæg!Y1746","v":0},{"$f":"IF(COUNTIF(D1746:Y1746,\"<>0\")<=1,IF(SUM(D1746:Y1746)=0,0,(IF(SUM(D1746:Y1746)>0,IF(SUM(D1746:Y1746)<400,(1.2675*45967*SUM(D1746:Y1746)^(-0.4664)),(IF(SUM(D1746:Y1746)<2000,(39128*SUM(D1746:Y1746)^(-0.37661)),IF(SUM(D1746:Y1746)<5000,18893*SUM(D1746:Y1746)^(-0.28083),IF(SUM(D1746:Y1746)<100000,29680*SUM(D1746:Y1746)^(-0.24475),1773.1))))*100/115)*SUM(D1746:Y1746)*(IF(SUM(D1742:Y1742)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D1746:Y1746)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1746:AV1746)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1746","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1746","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1746","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1746","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1746","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1746","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1746","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1746","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1746","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1746","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1746","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1746","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1746","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1746","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1746","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1746","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1746","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1746","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1746","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1746","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1746","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1746","v":0},{"$f":"SUM(D1746:Y1746)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1755","v":0},{"$f":"Produktionsanlæg!E1755","v":0},{"$f":"Produktionsanlæg!F1755","v":0},{"$f":"Produktionsanlæg!G1755","v":0},{"$f":"Produktionsanlæg!H1755","v":0},{"$f":"Produktionsanlæg!I1755","v":0},{"$f":"Produktionsanlæg!J1755","v":0},{"$f":"Produktionsanlæg!K1755","v":0},{"$f":"Produktionsanlæg!L1755","v":0},{"$f":"Produktionsanlæg!M1755","v":0},{"$f":"Produktionsanlæg!N1755","v":0},{"$f":"Produktionsanlæg!O1755","v":0},{"$f":"Produktionsanlæg!P1755","v":0},{"$f":"Produktionsanlæg!Q1755","v":0},{"$f":"Produktionsanlæg!R1755","v":0},{"$f":"Produktionsanlæg!S1755","v":0},{"$f":"Produktionsanlæg!T1755","v":0},{"$f":"Produktionsanlæg!U1755","v":0},{"$f":"Produktionsanlæg!V1755","v":0},{"$f":"Produktionsanlæg!W1755","v":0},{"$f":"Produktionsanlæg!X1755","v":0},{"$f":"Produktionsanlæg!Y1755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1755:Y1755,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D1758","v":0},{"$f":"Produktionsanlæg!E1758","v":0},{"$f":"Produktionsanlæg!F1758","v":0},{"$f":"Produktionsanlæg!G1758","v":0},{"$f":"Produktionsanlæg!H1758","v":0},{"$f":"Produktionsanlæg!I1758","v":0},{"$f":"Produktionsanlæg!J1758","v":0},{"$f":"Produktionsanlæg!K1758","v":0},{"$f":"Produktionsanlæg!L1758","v":0},{"$f":"Produktionsanlæg!M1758","v":0},{"$f":"Produktionsanlæg!N1758","v":0},{"$f":"Produktionsanlæg!O1758","v":0},{"$f":"Produktionsanlæg!P1758","v":0},{"$f":"Produktionsanlæg!Q1758","v":0},{"$f":"Produktionsanlæg!R1758","v":0},{"$f":"Produktionsanlæg!S1758","v":0},{"$f":"Produktionsanlæg!T1758","v":0},{"$f":"Produktionsanlæg!U1758","v":0},{"$f":"Produktionsanlæg!V1758","v":0},{"$f":"Produktionsanlæg!W1758","v":0},{"$f":"Produktionsanlæg!X1758","v":0},{"$f":"Produktionsanlæg!Y1758","v":0},{"$f":"IF(COUNTIF(D1758:Y1758,\"<>0\")<=1,IF(SUM(D1758:Y1758)=0,0,(IF(SUM(D1758:Y1758)>0,IF(SUM(D1758:Y1758)<400,(1.2675*45967*SUM(D1758:Y1758)^(-0.4664)),(IF(SUM(D1758:Y1758)<2000,(39128*SUM(D1758:Y1758)^(-0.37661)),IF(SUM(D1758:Y1758)<5000,18893*SUM(D1758:Y1758)^(-0.28083),IF(SUM(D1758:Y1758)<100000,29680*SUM(D1758:Y1758)^(-0.24475),1773.1))))*100/115)*SUM(D1758:Y1758)*(IF(SUM(D1742:Y1742)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D1758:Y1758)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1758:AV1758)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1758","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1758","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1758","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1758","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1758","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1758","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1758","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1758","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1758","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1758","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1758","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1758","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1758","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1758","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1758","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1758","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1758","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1758","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1758","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1758","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1758","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1758","v":0},{"$f":"SUM(D1758:Y1758)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D1765","v":0},{"$f":"Produktionsanlæg!E1765","v":0},{"$f":"Produktionsanlæg!F1765","v":0},{"$f":"Produktionsanlæg!G1765","v":0},{"$f":"Produktionsanlæg!H1765","v":0},{"$f":"Produktionsanlæg!I1765","v":0},{"$f":"Produktionsanlæg!J1765","v":0},{"$f":"Produktionsanlæg!K1765","v":0},{"$f":"Produktionsanlæg!L1765","v":0},{"$f":"Produktionsanlæg!M1765","v":0},{"$f":"Produktionsanlæg!N1765","v":0},{"$f":"Produktionsanlæg!O1765","v":0},{"$f":"Produktionsanlæg!P1765","v":0},{"$f":"Produktionsanlæg!Q1765","v":0},{"$f":"Produktionsanlæg!R1765","v":0},{"$f":"Produktionsanlæg!S1765","v":0},{"$f":"Produktionsanlæg!T1765","v":0},{"$f":"Produktionsanlæg!U1765","v":0},{"$f":"Produktionsanlæg!V1765","v":0},{"$f":"Produktionsanlæg!W1765","v":0},{"$f":"Produktionsanlæg!X1765","v":0},{"$f":"Produktionsanlæg!Y1765","v":0},{"$f":"IF(COUNTIF(D1765:Y1765,\"<>0\")<=1,IF(SUM(D1765:Y1765)=0,0,(IF(SUM(D1765:Y1765)>0,IF(SUM(D1765:Y1765)<400,(1.2675*45967*SUM(D1765:Y1765)^(-0.4664)),(IF(SUM(D1765:Y1765)<2000,(39128*SUM(D1765:Y1765)^(-0.37661)),IF(SUM(D1765:Y1765)<5000,18893*SUM(D1765:Y1765)^(-0.28083),IF(SUM(D1765:Y1765)<100000,29680*SUM(D1765:Y1765)^(-0.24475),1773.1))))*100/115)*SUM(D1765:Y1765)*(IF(SUM(D1744:Y1744)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D1765:Y1765)),$A$571)","v":0},{"$f":"D1765*$Z1765","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1765*$Z1765","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1765*$Z1765","v":0},0,{"$f":"+SUM(AA1765:AV1765)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1765","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1765","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1765","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1765","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1765","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1765","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1765","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1765","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1765","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1765","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1765","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1765","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1765","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1765","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1765","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1765","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1765","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1765","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1765","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1765","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1765","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1765","v":0},{"$f":"SUM(D1765:Y1765)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1772","v":0},{"$f":"Produktionsanlæg!E1772","v":0},{"$f":"Produktionsanlæg!F1772","v":0},{"$f":"Produktionsanlæg!G1772","v":0},{"$f":"Produktionsanlæg!H1772","v":0},{"$f":"Produktionsanlæg!I1772","v":0},{"$f":"Produktionsanlæg!J1772","v":0},{"$f":"Produktionsanlæg!K1772","v":0},{"$f":"Produktionsanlæg!L1772","v":0},{"$f":"Produktionsanlæg!M1772","v":0},{"$f":"Produktionsanlæg!N1772","v":0},{"$f":"Produktionsanlæg!O1772","v":0},{"$f":"Produktionsanlæg!P1772","v":0},{"$f":"Produktionsanlæg!Q1772","v":0},{"$f":"Produktionsanlæg!R1772","v":0},{"$f":"Produktionsanlæg!S1772","v":0},{"$f":"Produktionsanlæg!T1772","v":0},{"$f":"Produktionsanlæg!U1772","v":0},{"$f":"Produktionsanlæg!V1772","v":0},{"$f":"Produktionsanlæg!W1772","v":0},{"$f":"Produktionsanlæg!X1772","v":0},{"$f":"Produktionsanlæg!Y1772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1772:Y1772,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D1774","v":0},{"$f":"Produktionsanlæg!E1774","v":0},{"$f":"Produktionsanlæg!F1774","v":0},{"$f":"Produktionsanlæg!G1774","v":0},{"$f":"Produktionsanlæg!H1774","v":0},{"$f":"Produktionsanlæg!I1774","v":0},{"$f":"Produktionsanlæg!J1774","v":0},{"$f":"Produktionsanlæg!K1774","v":0},{"$f":"Produktionsanlæg!L1774","v":0},{"$f":"Produktionsanlæg!M1774","v":0},{"$f":"Produktionsanlæg!N1774","v":0},{"$f":"Produktionsanlæg!O1774","v":0},{"$f":"Produktionsanlæg!P1774","v":0},{"$f":"Produktionsanlæg!Q1774","v":0},{"$f":"Produktionsanlæg!R1774","v":0},{"$f":"Produktionsanlæg!S1774","v":0},{"$f":"Produktionsanlæg!T1774","v":0},{"$f":"Produktionsanlæg!U1774","v":0},{"$f":"Produktionsanlæg!V1774","v":0},{"$f":"Produktionsanlæg!W1774","v":0},{"$f":"Produktionsanlæg!X1774","v":0},{"$f":"Produktionsanlæg!Y1774","v":0},{"$f":"IF(COUNTIF(D1774:Y1774,\"<>0\")<=1,IF(SUM(D1774:Y1774)=0,0,(IF(SUM(D1774:Y1774)>0,IF(SUM(D1774:Y1774)<400,(1.2675*45967*SUM(D1774:Y1774)^(-0.4664)),(IF(SUM(D1774:Y1774)<2000,(39128*SUM(D1774:Y1774)^(-0.37661)),IF(SUM(D1774:Y1774)<5000,18893*SUM(D1774:Y1774)^(-0.28083),IF(SUM(D1774:Y1774)<100000,29680*SUM(D1774:Y1774)^(-0.24475),1773.1))))*100/115)*SUM(D1774:Y1774)*(IF(SUM(D1745:Y1745)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1774:Y1774)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1774*$Z1774","v":0},{"$f":"Y1774*$Z1774","v":0},{"$f":"+SUM(AA1774:AV1774)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1774","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1774","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1774","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1774","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1774","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1774","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1774","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1774","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1774","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1774","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1774","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1774","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1774","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1774","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1774","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1774","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1774","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1774","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1774","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1774","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1774","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1774","v":0},{"$f":"SUM(D1774:Y1774)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D1783","v":0},{"$f":"Produktionsanlæg!E1783","v":0},{"$f":"Produktionsanlæg!F1783","v":0},{"$f":"Produktionsanlæg!G1783","v":0},{"$f":"Produktionsanlæg!H1783","v":0},{"$f":"Produktionsanlæg!I1783","v":0},{"$f":"Produktionsanlæg!J1783","v":0},{"$f":"Produktionsanlæg!K1783","v":0},{"$f":"Produktionsanlæg!L1783","v":0},{"$f":"Produktionsanlæg!M1783","v":0},{"$f":"Produktionsanlæg!N1783","v":0},{"$f":"Produktionsanlæg!O1783","v":0},{"$f":"Produktionsanlæg!P1783","v":0},{"$f":"Produktionsanlæg!Q1783","v":0},{"$f":"Produktionsanlæg!R1783","v":0},{"$f":"Produktionsanlæg!S1783","v":0},{"$f":"Produktionsanlæg!T1783","v":0},{"$f":"Produktionsanlæg!U1783","v":0},{"$f":"Produktionsanlæg!V1783","v":0},{"$f":"Produktionsanlæg!W1783","v":0},{"$f":"Produktionsanlæg!X1783","v":0},{"$f":"Produktionsanlæg!Y1783","v":0},{"$f":"IF(COUNTIF(D1783:Y1783,\"<>0\")<=1,IF(SUM(D1783:Y1783)=0,0,(IF(SUM(D1783:Y1783)>0,IF(SUM(D1783:Y1783)<400,(1.2675*45967*SUM(D1783:Y1783)^(-0.4664)),(IF(SUM(D1783:Y1783)<2000,(39128*SUM(D1783:Y1783)^(-0.37661)),IF(SUM(D1783:Y1783)<5000,18893*SUM(D1783:Y1783)^(-0.28083),IF(SUM(D1783:Y1783)<100000,29680*SUM(D1783:Y1783)^(-0.24475),1773.1))))*100/115)*SUM(D1783:Y1783)*0.061,0)*1.15*1.06*0.02)/SUM(D1783:Y1783)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1783:AV1783)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1783","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1783","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1783","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1783","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1783","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1783","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1783","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1783","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1783","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1783","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1783","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1783","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1783","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1783","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1783","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1783","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1783","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1783","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1783","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1783","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1783","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1783","v":0},{"$f":"SUM(D1783:Y1783)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D1786","v":0},{"$f":"Produktionsanlæg!E1786","v":0},{"$f":"Produktionsanlæg!F1786","v":0},{"$f":"Produktionsanlæg!G1786","v":0},{"$f":"Produktionsanlæg!H1786","v":0},{"$f":"Produktionsanlæg!I1786","v":0},{"$f":"Produktionsanlæg!J1786","v":0},{"$f":"Produktionsanlæg!K1786","v":0},{"$f":"Produktionsanlæg!L1786","v":0},{"$f":"Produktionsanlæg!M1786","v":0},{"$f":"Produktionsanlæg!N1786","v":0},{"$f":"Produktionsanlæg!O1786","v":0},{"$f":"Produktionsanlæg!P1786","v":0},{"$f":"Produktionsanlæg!Q1786","v":0},{"$f":"Produktionsanlæg!R1786","v":0},{"$f":"Produktionsanlæg!S1786","v":0},{"$f":"Produktionsanlæg!T1786","v":0},{"$f":"Produktionsanlæg!U1786","v":0},{"$f":"Produktionsanlæg!V1786","v":0},{"$f":"Produktionsanlæg!W1786","v":0},{"$f":"Produktionsanlæg!X1786","v":0},{"$f":"Produktionsanlæg!Y1786","v":0},{"$f":"IF(COUNTIF(D1786:Y1786,\"<>0\")<=1,IF(SUM(D1786:Y1786)=0,0,(IF(SUM(D1786:Y1786)>0,IF(SUM(D1786:Y1786)<400,(1.2675*45967*SUM(D1786:Y1786)^(-0.4664)),(IF(SUM(D1786:Y1786)<2000,(39128*SUM(D1786:Y1786)^(-0.37661)),IF(SUM(D1786:Y1786)<5000,18893*SUM(D1786:Y1786)^(-0.28083),IF(SUM(D1786:Y1786)<100000,29680*SUM(D1786:Y1786)^(-0.24475),1773.1))))*100/115)*SUM(D1786:Y1786)*0.0173,0)*1.15*1.06*0.43)/SUM(D1786:Y1786)),$A$571)","v":0},{"$f":"D1786*$Z1786","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1786*$Z1786","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1786*$Z1786","v":0},0,{"$f":"+SUM(AA1786:AV1786)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1786","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1786","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1786","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1786","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1786","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1786","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1786","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1786","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1786","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1786","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1786","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1786","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1786","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1786","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1786","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1786","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1786","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1786","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1786","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1786","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1786","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1786","v":0},{"$f":"SUM(D1786:Y1786)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1793","v":0},{"$f":"Produktionsanlæg!E1793","v":0},{"$f":"Produktionsanlæg!F1793","v":0},{"$f":"Produktionsanlæg!G1793","v":0},{"$f":"Produktionsanlæg!H1793","v":0},{"$f":"Produktionsanlæg!I1793","v":0},{"$f":"Produktionsanlæg!J1793","v":0},{"$f":"Produktionsanlæg!K1793","v":0},{"$f":"Produktionsanlæg!L1793","v":0},{"$f":"Produktionsanlæg!M1793","v":0},{"$f":"Produktionsanlæg!N1793","v":0},{"$f":"Produktionsanlæg!O1793","v":0},{"$f":"Produktionsanlæg!P1793","v":0},{"$f":"Produktionsanlæg!Q1793","v":0},{"$f":"Produktionsanlæg!R1793","v":0},{"$f":"Produktionsanlæg!S1793","v":0},{"$f":"Produktionsanlæg!T1793","v":0},{"$f":"Produktionsanlæg!U1793","v":0},{"$f":"Produktionsanlæg!V1793","v":0},{"$f":"Produktionsanlæg!W1793","v":0},{"$f":"Produktionsanlæg!X1793","v":0},{"$f":"Produktionsanlæg!Y1793","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1793:Y1793,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D1798","v":0},{"$f":"Produktionsanlæg!E1798","v":0},{"$f":"Produktionsanlæg!F1798","v":0},{"$f":"Produktionsanlæg!G1798","v":0},{"$f":"Produktionsanlæg!H1798","v":0},{"$f":"Produktionsanlæg!I1798","v":0},{"$f":"Produktionsanlæg!J1798","v":0},{"$f":"Produktionsanlæg!K1798","v":0},{"$f":"Produktionsanlæg!L1798","v":0},{"$f":"Produktionsanlæg!M1798","v":0},{"$f":"Produktionsanlæg!N1798","v":0},{"$f":"Produktionsanlæg!O1798","v":0},{"$f":"Produktionsanlæg!P1798","v":0},{"$f":"Produktionsanlæg!Q1798","v":0},{"$f":"Produktionsanlæg!R1798","v":0},{"$f":"Produktionsanlæg!S1798","v":0},{"$f":"Produktionsanlæg!T1798","v":0},{"$f":"Produktionsanlæg!U1798","v":0},{"$f":"Produktionsanlæg!V1798","v":0},{"$f":"Produktionsanlæg!W1798","v":0},{"$f":"Produktionsanlæg!X1798","v":0},{"$f":"Produktionsanlæg!Y1798","v":0},{"$f":"IF(COUNTIF(D1798:Y1798,\"<>0\")<=1,IF(SUM(D1798:Y1798)=0,0,(IF(SUM(D1798:Y1798)>0,IF(SUM(D1798:Y1798)<400,(1.2675*45967*SUM(D1798:Y1798)^(-0.4664)),(IF(SUM(D1798:Y1798)<2000,(39128*SUM(D1798:Y1798)^(-0.37661)),IF(SUM(D1798:Y1798)<5000,18893*SUM(D1798:Y1798)^(-0.28083),IF(SUM(D1798:Y1798)<100000,29680*SUM(D1798:Y1798)^(-0.24475),1773.1))))*100/115)*SUM(D1798:Y1798)*(IF(SUM(D1790:Y1790)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D1798:Y1798)),$A$571)","v":0},{"$f":"D1798*$Z1798","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1798*$Z1798","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1798*$Z1798","v":0},0,{"$f":"+SUM(AA1798:AV1798)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1798","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1798","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1798","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1798","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1798","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1798","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1798","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1798","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1798","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1798","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1798","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1798","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1798","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1798","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1798","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1798","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1798","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1798","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1798","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1798","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1798","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1798","v":0},{"$f":"SUM(D1798:Y1798)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1805:AW1828)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1804:Y1804)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D1811","v":0},{"$f":"Produktionsanlæg!E1811","v":0},{"$f":"Produktionsanlæg!F1811","v":0},{"$f":"Produktionsanlæg!G1811","v":0},{"$f":"Produktionsanlæg!H1811","v":0},{"$f":"Produktionsanlæg!I1811","v":0},{"$f":"Produktionsanlæg!J1811","v":0},{"$f":"Produktionsanlæg!K1811","v":0},{"$f":"Produktionsanlæg!L1811","v":0},{"$f":"Produktionsanlæg!M1811","v":0},{"$f":"Produktionsanlæg!N1811","v":0},{"$f":"Produktionsanlæg!O1811","v":0},{"$f":"Produktionsanlæg!P1811","v":0},{"$f":"Produktionsanlæg!Q1811","v":0},{"$f":"Produktionsanlæg!R1811","v":0},{"$f":"Produktionsanlæg!S1811","v":0},{"$f":"Produktionsanlæg!T1811","v":0},{"$f":"Produktionsanlæg!U1811","v":0},{"$f":"Produktionsanlæg!V1811","v":0},{"$f":"Produktionsanlæg!W1811","v":0},{"$f":"Produktionsanlæg!X1811","v":0},{"$f":"Produktionsanlæg!Y1811","v":0},{"$f":"IF(COUNTIF(D1811:Y1811,\"<>0\")<=1,IF(SUM(D1811:Y1811)=0,0,(IF(SUM(D1811:Y1811)>0,IF(SUM(D1811:Y1811)<400,(1.2675*45967*SUM(D1811:Y1811)^(-0.4664)),(IF(SUM(D1811:Y1811)<2000,(39128*SUM(D1811:Y1811)^(-0.37661)),IF(SUM(D1811:Y1811)<5000,18893*SUM(D1811:Y1811)^(-0.28083),IF(SUM(D1811:Y1811)<100000,29680*SUM(D1811:Y1811)^(-0.24475),1773.1))))*100/115)*SUM(D1811:Y1811)*0.1638,0)*1.15*1.06*0.4)/SUM(D1811:Y1811)),$A$571)","v":0},{"$f":"D1811*$Z1811","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1811*$Z1811","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1811*$Z1811","v":0},0,{"$f":"+SUM(AA1811:AV1811)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1811","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1811","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1811","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1811","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1811","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1811","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1811","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1811","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1811","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1811","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1811","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1811","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1811","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1811","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1811","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1811","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1811","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1811","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1811","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1811","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1811","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1811","v":0},{"$f":"SUM(D1811:Y1811)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1814","v":0},{"$f":"Produktionsanlæg!E1814","v":0},{"$f":"Produktionsanlæg!F1814","v":0},{"$f":"Produktionsanlæg!G1814","v":0},{"$f":"Produktionsanlæg!H1814","v":0},{"$f":"Produktionsanlæg!I1814","v":0},{"$f":"Produktionsanlæg!J1814","v":0},{"$f":"Produktionsanlæg!K1814","v":0},{"$f":"Produktionsanlæg!L1814","v":0},{"$f":"Produktionsanlæg!M1814","v":0},{"$f":"Produktionsanlæg!N1814","v":0},{"$f":"Produktionsanlæg!O1814","v":0},{"$f":"Produktionsanlæg!P1814","v":0},{"$f":"Produktionsanlæg!Q1814","v":0},{"$f":"Produktionsanlæg!R1814","v":0},{"$f":"Produktionsanlæg!S1814","v":0},{"$f":"Produktionsanlæg!T1814","v":0},{"$f":"Produktionsanlæg!U1814","v":0},{"$f":"Produktionsanlæg!V1814","v":0},{"$f":"Produktionsanlæg!W1814","v":0},{"$f":"Produktionsanlæg!X1814","v":0},{"$f":"Produktionsanlæg!Y1814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1814:Y1814,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D1823","v":0},{"$f":"Produktionsanlæg!E1823","v":0},{"$f":"Produktionsanlæg!F1823","v":0},{"$f":"Produktionsanlæg!G1823","v":0},{"$f":"Produktionsanlæg!H1823","v":0},{"$f":"Produktionsanlæg!I1823","v":0},{"$f":"Produktionsanlæg!J1823","v":0},{"$f":"Produktionsanlæg!K1823","v":0},{"$f":"Produktionsanlæg!L1823","v":0},{"$f":"Produktionsanlæg!M1823","v":0},{"$f":"Produktionsanlæg!N1823","v":0},{"$f":"Produktionsanlæg!O1823","v":0},{"$f":"Produktionsanlæg!P1823","v":0},{"$f":"Produktionsanlæg!Q1823","v":0},{"$f":"Produktionsanlæg!R1823","v":0},{"$f":"Produktionsanlæg!S1823","v":0},{"$f":"Produktionsanlæg!T1823","v":0},{"$f":"Produktionsanlæg!U1823","v":0},{"$f":"Produktionsanlæg!V1823","v":0},{"$f":"Produktionsanlæg!W1823","v":0},{"$f":"Produktionsanlæg!X1823","v":0},{"$f":"Produktionsanlæg!Y1823","v":0},{"$f":"IF(COUNTIF(D1823:Y1823,\"<>0\")<=1,IF(SUM(D1823:Y1823)=0,0,(IF(SUM(D1823:Y1823)>0,IF(SUM(D1823:Y1823)<400,(1.2675*45967*SUM(D1823:Y1823)^(-0.4664)),(IF(SUM(D1823:Y1823)<2000,(39128*SUM(D1823:Y1823)^(-0.37661)),IF(SUM(D1823:Y1823)<5000,18893*SUM(D1823:Y1823)^(-0.28083),IF(SUM(D1823:Y1823)<100000,29680*SUM(D1823:Y1823)^(-0.24475),1773.1))))*100/115)*SUM(D1823:Y1823)*(IF(SUM(D1811:Y1811)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D1823:Y1823)),$A$571)","v":0},{"$f":"D1823*$Z1823","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1823*$Z1823","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1823*$Z1823","v":0},0,{"$f":"+SUM(AA1823:AV1823)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1823","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1823","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1823","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1823","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1823","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1823","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1823","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1823","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1823","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1823","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1823","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1823","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1823","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1823","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1823","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1823","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1823","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1823","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1823","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1823","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1823","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1823","v":0},{"$f":"SUM(D1823:Y1823)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW1830:AW1841)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1829:Y1829)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D1832","v":0},{"$f":"Produktionsanlæg!E1832","v":0},{"$f":"Produktionsanlæg!F1832","v":0},{"$f":"Produktionsanlæg!G1832","v":0},{"$f":"Produktionsanlæg!H1832","v":0},{"$f":"Produktionsanlæg!I1832","v":0},{"$f":"Produktionsanlæg!J1832","v":0},{"$f":"Produktionsanlæg!K1832","v":0},{"$f":"Produktionsanlæg!L1832","v":0},{"$f":"Produktionsanlæg!M1832","v":0},{"$f":"Produktionsanlæg!N1832","v":0},{"$f":"Produktionsanlæg!O1832","v":0},{"$f":"Produktionsanlæg!P1832","v":0},{"$f":"Produktionsanlæg!Q1832","v":0},{"$f":"Produktionsanlæg!R1832","v":0},{"$f":"Produktionsanlæg!S1832","v":0},{"$f":"Produktionsanlæg!T1832","v":0},{"$f":"Produktionsanlæg!U1832","v":0},{"$f":"Produktionsanlæg!V1832","v":0},{"$f":"Produktionsanlæg!W1832","v":0},{"$f":"Produktionsanlæg!X1832","v":0},{"$f":"Produktionsanlæg!Y1832","v":0},{"$f":"IF(COUNTIF(D1832:Y1832,\"<>0\")<=1,IF(SUM(D1832:Y1832)=0,0,(IF(SUM(D1832:Y1832)>0,IF(SUM(D1832:Y1832)<400,(1.2675*45967*SUM(D1832:Y1832)^(-0.4664)),(IF(SUM(D1832:Y1832)<2000,(39128*SUM(D1832:Y1832)^(-0.37661)),IF(SUM(D1832:Y1832)<5000,18893*SUM(D1832:Y1832)^(-0.28083),IF(SUM(D1832:Y1832)<100000,29680*SUM(D1832:Y1832)^(-0.24475),1773.1))))*100/115)*SUM(D1832:Y1832)*(IF(SUM(D1811:Y1811)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D1832:Y1832)),$A$571)","v":0},{"$f":"D1832*$Z1832","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1832*$Z1832","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1832*$Z1832","v":0},0,{"$f":"+SUM(AA1832:AV1832)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1832","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1832","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1832","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1832","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1832","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1832","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1832","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1832","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1832","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1832","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1832","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1832","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1832","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1832","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1832","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1832","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1832","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1832","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1832","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1832","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1832","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1832","v":0},{"$f":"SUM(D1832:Y1832)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1839","v":0},{"$f":"Produktionsanlæg!E1839","v":0},{"$f":"Produktionsanlæg!F1839","v":0},{"$f":"Produktionsanlæg!G1839","v":0},{"$f":"Produktionsanlæg!H1839","v":0},{"$f":"Produktionsanlæg!I1839","v":0},{"$f":"Produktionsanlæg!J1839","v":0},{"$f":"Produktionsanlæg!K1839","v":0},{"$f":"Produktionsanlæg!L1839","v":0},{"$f":"Produktionsanlæg!M1839","v":0},{"$f":"Produktionsanlæg!N1839","v":0},{"$f":"Produktionsanlæg!O1839","v":0},{"$f":"Produktionsanlæg!P1839","v":0},{"$f":"Produktionsanlæg!Q1839","v":0},{"$f":"Produktionsanlæg!R1839","v":0},{"$f":"Produktionsanlæg!S1839","v":0},{"$f":"Produktionsanlæg!T1839","v":0},{"$f":"Produktionsanlæg!U1839","v":0},{"$f":"Produktionsanlæg!V1839","v":0},{"$f":"Produktionsanlæg!W1839","v":0},{"$f":"Produktionsanlæg!X1839","v":0},{"$f":"Produktionsanlæg!Y1839","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1839:Y1839,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1848","v":0},{"$f":"Produktionsanlæg!E1848","v":0},{"$f":"Produktionsanlæg!F1848","v":0},{"$f":"Produktionsanlæg!G1848","v":0},{"$f":"Produktionsanlæg!H1848","v":0},{"$f":"Produktionsanlæg!I1848","v":0},{"$f":"Produktionsanlæg!J1848","v":0},{"$f":"Produktionsanlæg!K1848","v":0},{"$f":"Produktionsanlæg!L1848","v":0},{"$f":"Produktionsanlæg!M1848","v":0},{"$f":"Produktionsanlæg!N1848","v":0},{"$f":"Produktionsanlæg!O1848","v":0},{"$f":"Produktionsanlæg!P1848","v":0},{"$f":"Produktionsanlæg!Q1848","v":0},{"$f":"Produktionsanlæg!R1848","v":0},{"$f":"Produktionsanlæg!S1848","v":0},{"$f":"Produktionsanlæg!T1848","v":0},{"$f":"Produktionsanlæg!U1848","v":0},{"$f":"Produktionsanlæg!V1848","v":0},{"$f":"Produktionsanlæg!W1848","v":0},{"$f":"Produktionsanlæg!X1848","v":0},{"$f":"Produktionsanlæg!Y1848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1848:Y1848,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D1853","v":0},{"$f":"Produktionsanlæg!E1853","v":0},{"$f":"Produktionsanlæg!F1853","v":0},{"$f":"Produktionsanlæg!G1853","v":0},{"$f":"Produktionsanlæg!H1853","v":0},{"$f":"Produktionsanlæg!I1853","v":0},{"$f":"Produktionsanlæg!J1853","v":0},{"$f":"Produktionsanlæg!K1853","v":0},{"$f":"Produktionsanlæg!L1853","v":0},{"$f":"Produktionsanlæg!M1853","v":0},{"$f":"Produktionsanlæg!N1853","v":0},{"$f":"Produktionsanlæg!O1853","v":0},{"$f":"Produktionsanlæg!P1853","v":0},{"$f":"Produktionsanlæg!Q1853","v":0},{"$f":"Produktionsanlæg!R1853","v":0},{"$f":"Produktionsanlæg!S1853","v":0},{"$f":"Produktionsanlæg!T1853","v":0},{"$f":"Produktionsanlæg!U1853","v":0},{"$f":"Produktionsanlæg!V1853","v":0},{"$f":"Produktionsanlæg!W1853","v":0},{"$f":"Produktionsanlæg!X1853","v":0},{"$f":"Produktionsanlæg!Y1853","v":0},{"$f":"IF(COUNTIF(D1853:Y1853,\"<>0\")<=1,IF(SUM(D1853:Y1853)=0,0,(IF(SUM(D1853:Y1853)>0,IF(SUM(D1853:Y1853)<400,(1.2675*45967*SUM(D1853:Y1853)^(-0.4664)),(IF(SUM(D1853:Y1853)<2000,(39128*SUM(D1853:Y1853)^(-0.37661)),IF(SUM(D1853:Y1853)<5000,18893*SUM(D1853:Y1853)^(-0.28083),IF(SUM(D1853:Y1853)<100000,29680*SUM(D1853:Y1853)^(-0.24475),1773.1))))*100/115)*SUM(D1853:Y1853)*0.0173,0)*1.15*1.06*0.43)/SUM(D1853:Y1853)),$A$571)","v":0},{"$f":"D1853*$Z1853","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1853*$Z1853","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1853*$Z1853","v":0},0,{"$f":"+SUM(AA1853:AV1853)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1853","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1853","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1853","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1853","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1853","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1853","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1853","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1853","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1853","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1853","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1853","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1853","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1853","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1853","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1853","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1853","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1853","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1853","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1853","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1853","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1853","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1853","v":0},{"$f":"SUM(D1853:Y1853)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D1857","v":0},{"$f":"Produktionsanlæg!E1857","v":0},{"$f":"Produktionsanlæg!F1857","v":0},{"$f":"Produktionsanlæg!G1857","v":0},{"$f":"Produktionsanlæg!H1857","v":0},{"$f":"Produktionsanlæg!I1857","v":0},{"$f":"Produktionsanlæg!J1857","v":0},{"$f":"Produktionsanlæg!K1857","v":0},{"$f":"Produktionsanlæg!L1857","v":0},{"$f":"Produktionsanlæg!M1857","v":0},{"$f":"Produktionsanlæg!N1857","v":0},{"$f":"Produktionsanlæg!O1857","v":0},{"$f":"Produktionsanlæg!P1857","v":0},{"$f":"Produktionsanlæg!Q1857","v":0},{"$f":"Produktionsanlæg!R1857","v":0},{"$f":"Produktionsanlæg!S1857","v":0},{"$f":"Produktionsanlæg!T1857","v":0},{"$f":"Produktionsanlæg!U1857","v":0},{"$f":"Produktionsanlæg!V1857","v":0},{"$f":"Produktionsanlæg!W1857","v":0},{"$f":"Produktionsanlæg!X1857","v":0},{"$f":"Produktionsanlæg!Y1857","v":0},{"$f":"IF(COUNTIF(D1857:Y1857,\"<>0\")<=1,IF(SUM(D1857:Y1857)=0,0,(IF(SUM(D1857:Y1857)>0,IF(SUM(D1857:Y1857)<400,(1.2675*45967*SUM(D1857:Y1857)^(-0.4664)),(IF(SUM(D1857:Y1857)<2000,(39128*SUM(D1857:Y1857)^(-0.37661)),IF(SUM(D1857:Y1857)<5000,18893*SUM(D1857:Y1857)^(-0.28083),IF(SUM(D1857:Y1857)<100000,29680*SUM(D1857:Y1857)^(-0.24475),1773.1))))*100/115)*SUM(D1857:Y1857)*(IF(SUM(D1857:Y1857)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D1857:Y1857)),$A$571)","v":0},{"$f":"D1857*$Z1857","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1857*$Z1857","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1857*$Z1857","v":0},0,{"$f":"+SUM(AA1857:AV1857)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1857","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1857","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1857","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1857","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1857","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1857","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1857","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1857","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1857","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1857","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1857","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1857","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1857","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1857","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1857","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1857","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1857","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1857","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1857","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1857","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1857","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1857","v":0},{"$f":"SUM(D1857:Y1857)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1860","v":0},{"$f":"Produktionsanlæg!E1860","v":0},{"$f":"Produktionsanlæg!F1860","v":0},{"$f":"Produktionsanlæg!G1860","v":0},{"$f":"Produktionsanlæg!H1860","v":0},{"$f":"Produktionsanlæg!I1860","v":0},{"$f":"Produktionsanlæg!J1860","v":0},{"$f":"Produktionsanlæg!K1860","v":0},{"$f":"Produktionsanlæg!L1860","v":0},{"$f":"Produktionsanlæg!M1860","v":0},{"$f":"Produktionsanlæg!N1860","v":0},{"$f":"Produktionsanlæg!O1860","v":0},{"$f":"Produktionsanlæg!P1860","v":0},{"$f":"Produktionsanlæg!Q1860","v":0},{"$f":"Produktionsanlæg!R1860","v":0},{"$f":"Produktionsanlæg!S1860","v":0},{"$f":"Produktionsanlæg!T1860","v":0},{"$f":"Produktionsanlæg!U1860","v":0},{"$f":"Produktionsanlæg!V1860","v":0},{"$f":"Produktionsanlæg!W1860","v":0},{"$f":"Produktionsanlæg!X1860","v":0},{"$f":"Produktionsanlæg!Y1860","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1860:Y1860,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D1867","v":0},{"$f":"Produktionsanlæg!E1867","v":0},{"$f":"Produktionsanlæg!F1867","v":0},{"$f":"Produktionsanlæg!G1867","v":0},{"$f":"Produktionsanlæg!H1867","v":0},{"$f":"Produktionsanlæg!I1867","v":0},{"$f":"Produktionsanlæg!J1867","v":0},{"$f":"Produktionsanlæg!K1867","v":0},{"$f":"Produktionsanlæg!L1867","v":0},{"$f":"Produktionsanlæg!M1867","v":0},{"$f":"Produktionsanlæg!N1867","v":0},{"$f":"Produktionsanlæg!O1867","v":0},{"$f":"Produktionsanlæg!P1867","v":0},{"$f":"Produktionsanlæg!Q1867","v":0},{"$f":"Produktionsanlæg!R1867","v":0},{"$f":"Produktionsanlæg!S1867","v":0},{"$f":"Produktionsanlæg!T1867","v":0},{"$f":"Produktionsanlæg!U1867","v":0},{"$f":"Produktionsanlæg!V1867","v":0},{"$f":"Produktionsanlæg!W1867","v":0},{"$f":"Produktionsanlæg!X1867","v":0},{"$f":"Produktionsanlæg!Y1867","v":0},{"$f":"IF(COUNTIF(D1867:Y1867,\"<>0\")<=1,IF(SUM(D1867:Y1867)=0,0,(IF(SUM(D1867:Y1867)>0,IF(SUM(D1867:Y1867)<400,(1.2675*45967*SUM(D1867:Y1867)^(-0.4664)),(IF(SUM(D1867:Y1867)<2000,(39128*SUM(D1867:Y1867)^(-0.37661)),IF(SUM(D1867:Y1867)<5000,18893*SUM(D1867:Y1867)^(-0.28083),IF(SUM(D1867:Y1867)<100000,29680*SUM(D1867:Y1867)^(-0.24475),1773.1))))*100/115)*SUM(D1867:Y1867)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1867:Y1867)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1867:AV1867)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1867","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1867","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1867","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1867","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1867","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1867","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1867","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1867","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1867","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1867","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1867","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1867","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1867","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1867","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1867","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1867","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1867","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1867","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1867","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1867","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1867","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1867","v":0},{"$f":"SUM(D1867:Y1867)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D1876","v":0},{"$f":"Produktionsanlæg!E1876","v":0},{"$f":"Produktionsanlæg!F1876","v":0},{"$f":"Produktionsanlæg!G1876","v":0},{"$f":"Produktionsanlæg!H1876","v":0},{"$f":"Produktionsanlæg!I1876","v":0},{"$f":"Produktionsanlæg!J1876","v":0},{"$f":"Produktionsanlæg!K1876","v":0},{"$f":"Produktionsanlæg!L1876","v":0},{"$f":"Produktionsanlæg!M1876","v":0},{"$f":"Produktionsanlæg!N1876","v":0},{"$f":"Produktionsanlæg!O1876","v":0},{"$f":"Produktionsanlæg!P1876","v":0},{"$f":"Produktionsanlæg!Q1876","v":0},{"$f":"Produktionsanlæg!R1876","v":0},{"$f":"Produktionsanlæg!S1876","v":0},{"$f":"Produktionsanlæg!T1876","v":0},{"$f":"Produktionsanlæg!U1876","v":0},{"$f":"Produktionsanlæg!V1876","v":0},{"$f":"Produktionsanlæg!W1876","v":0},{"$f":"Produktionsanlæg!X1876","v":0},{"$f":"Produktionsanlæg!Y1876","v":0},{"$f":"IF(COUNTIF(D1876:Y1876,\"<>0\")<=1,IF(SUM(D1876:Y1876)=0,0,(IF(SUM(D1876:Y1876)>0,IF(SUM(D1876:Y1876)<400,(1.2675*45967*SUM(D1876:Y1876)^(-0.4664)),(IF(SUM(D1876:Y1876)<2000,(39128*SUM(D1876:Y1876)^(-0.37661)),IF(SUM(D1876:Y1876)<5000,18893*SUM(D1876:Y1876)^(-0.28083),IF(SUM(D1876:Y1876)<100000,29680*SUM(D1876:Y1876)^(-0.24475),1773.1))))*100/115)*SUM(D1876:Y1876)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D1876:Y1876)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1876:AV1876)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1876","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1876","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1876","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1876","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1876","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1876","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1876","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1876","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1876","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1876","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1876","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1876","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1876","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1876","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1876","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1876","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1876","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1876","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1876","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1876","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1876","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1876","v":0},{"$f":"SUM(D1876:Y1876)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D1879","v":0},{"$f":"Produktionsanlæg!E1879","v":0},{"$f":"Produktionsanlæg!F1879","v":0},{"$f":"Produktionsanlæg!G1879","v":0},{"$f":"Produktionsanlæg!H1879","v":0},{"$f":"Produktionsanlæg!I1879","v":0},{"$f":"Produktionsanlæg!J1879","v":0},{"$f":"Produktionsanlæg!K1879","v":0},{"$f":"Produktionsanlæg!L1879","v":0},{"$f":"Produktionsanlæg!M1879","v":0},{"$f":"Produktionsanlæg!N1879","v":0},{"$f":"Produktionsanlæg!O1879","v":0},{"$f":"Produktionsanlæg!P1879","v":0},{"$f":"Produktionsanlæg!Q1879","v":0},{"$f":"Produktionsanlæg!R1879","v":0},{"$f":"Produktionsanlæg!S1879","v":0},{"$f":"Produktionsanlæg!T1879","v":0},{"$f":"Produktionsanlæg!U1879","v":0},{"$f":"Produktionsanlæg!V1879","v":0},{"$f":"Produktionsanlæg!W1879","v":0},{"$f":"Produktionsanlæg!X1879","v":0},{"$f":"Produktionsanlæg!Y1879","v":0},{"$f":"IF(COUNTIF(D1879:Y1879,\"<>0\")<=1,IF(SUM(D1879:Y1879)=0,0,(IF(SUM(D1879:Y1879)>0,IF(SUM(D1879:Y1879)<400,(1.2675*45967*SUM(D1879:Y1879)^(-0.4664)),(IF(SUM(D1879:Y1879)<2000,(39128*SUM(D1879:Y1879)^(-0.37661)),IF(SUM(D1879:Y1879)<5000,18893*SUM(D1879:Y1879)^(-0.28083),IF(SUM(D1879:Y1879)<100000,29680*SUM(D1879:Y1879)^(-0.24475),1773.1))))*100/115)*SUM(D1879:Y1879)*0.1638,0)*1.15*1.06*0.05)/SUM(D1879:Y1879)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1879:AV1879)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1879","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1879","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1879","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1879","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1879","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1879","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1879","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1879","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1879","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1879","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1879","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1879","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1879","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1879","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1879","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1879","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1879","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1879","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1879","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1879","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1879","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1879","v":0},{"$f":"SUM(D1879:Y1879)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1885","v":0},{"$f":"Produktionsanlæg!E1885","v":0},{"$f":"Produktionsanlæg!F1885","v":0},{"$f":"Produktionsanlæg!G1885","v":0},{"$f":"Produktionsanlæg!H1885","v":0},{"$f":"Produktionsanlæg!I1885","v":0},{"$f":"Produktionsanlæg!J1885","v":0},{"$f":"Produktionsanlæg!K1885","v":0},{"$f":"Produktionsanlæg!L1885","v":0},{"$f":"Produktionsanlæg!M1885","v":0},{"$f":"Produktionsanlæg!N1885","v":0},{"$f":"Produktionsanlæg!O1885","v":0},{"$f":"Produktionsanlæg!P1885","v":0},{"$f":"Produktionsanlæg!Q1885","v":0},{"$f":"Produktionsanlæg!R1885","v":0},{"$f":"Produktionsanlæg!S1885","v":0},{"$f":"Produktionsanlæg!T1885","v":0},{"$f":"Produktionsanlæg!U1885","v":0},{"$f":"Produktionsanlæg!V1885","v":0},{"$f":"Produktionsanlæg!W1885","v":0},{"$f":"Produktionsanlæg!X1885","v":0},{"$f":"Produktionsanlæg!Y1885","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1885:Y1885,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D1894","v":0},{"$f":"Produktionsanlæg!E1894","v":0},{"$f":"Produktionsanlæg!F1894","v":0},{"$f":"Produktionsanlæg!G1894","v":0},{"$f":"Produktionsanlæg!H1894","v":0},{"$f":"Produktionsanlæg!I1894","v":0},{"$f":"Produktionsanlæg!J1894","v":0},{"$f":"Produktionsanlæg!K1894","v":0},{"$f":"Produktionsanlæg!L1894","v":0},{"$f":"Produktionsanlæg!M1894","v":0},{"$f":"Produktionsanlæg!N1894","v":0},{"$f":"Produktionsanlæg!O1894","v":0},{"$f":"Produktionsanlæg!P1894","v":0},{"$f":"Produktionsanlæg!Q1894","v":0},{"$f":"Produktionsanlæg!R1894","v":0},{"$f":"Produktionsanlæg!S1894","v":0},{"$f":"Produktionsanlæg!T1894","v":0},{"$f":"Produktionsanlæg!U1894","v":0},{"$f":"Produktionsanlæg!V1894","v":0},{"$f":"Produktionsanlæg!W1894","v":0},{"$f":"Produktionsanlæg!X1894","v":0},{"$f":"Produktionsanlæg!Y1894","v":0},{"$f":"IF(COUNTIF(D1894:Y1894,\"<>0\")<=1,IF(SUM(D1894:Y1894)=0,0,(IF(SUM(D1894:Y1894)>0,IF(SUM(D1894:Y1894)<400,(1.2675*45967*SUM(D1894:Y1894)^(-0.4664)),(IF(SUM(D1894:Y1894)<2000,(39128*SUM(D1894:Y1894)^(-0.37661)),IF(SUM(D1894:Y1894)<5000,18893*SUM(D1894:Y1894)^(-0.28083),IF(SUM(D1894:Y1894)<100000,29680*SUM(D1894:Y1894)^(-0.24475),1773.1))))*100/115)*SUM(D1894:Y1894)*(IF(SUM(D1878:Y1878)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1894:Y1894)),$A$571)","v":0},{"$f":"D1894*$Z1894","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1894*$Z1894","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1894*$Z1894","v":0},{"$f":"Y1894*$Z1894","v":0},{"$f":"+SUM(AA1894:AV1894)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1894","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1894","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1894","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1894","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1894","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1894","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1894","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1894","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1894","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1894","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1894","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1894","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1894","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1894","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1894","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1894","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1894","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1894","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1894","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1894","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1894","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1894","v":0},{"$f":"SUM(D1894:Y1894)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D1895","v":0},{"$f":"Produktionsanlæg!E1895","v":0},{"$f":"Produktionsanlæg!F1895","v":0},{"$f":"Produktionsanlæg!G1895","v":0},{"$f":"Produktionsanlæg!H1895","v":0},{"$f":"Produktionsanlæg!I1895","v":0},{"$f":"Produktionsanlæg!J1895","v":0},{"$f":"Produktionsanlæg!K1895","v":0},{"$f":"Produktionsanlæg!L1895","v":0},{"$f":"Produktionsanlæg!M1895","v":0},{"$f":"Produktionsanlæg!N1895","v":0},{"$f":"Produktionsanlæg!O1895","v":0},{"$f":"Produktionsanlæg!P1895","v":0},{"$f":"Produktionsanlæg!Q1895","v":0},{"$f":"Produktionsanlæg!R1895","v":0},{"$f":"Produktionsanlæg!S1895","v":0},{"$f":"Produktionsanlæg!T1895","v":0},{"$f":"Produktionsanlæg!U1895","v":0},{"$f":"Produktionsanlæg!V1895","v":0},{"$f":"Produktionsanlæg!W1895","v":0},{"$f":"Produktionsanlæg!X1895","v":0},{"$f":"Produktionsanlæg!Y1895","v":0},{"$f":"IF(COUNTIF(D1895:Y1895,\"<>0\")<=1,IF(SUM(D1895:Y1895)=0,0,(IF(SUM(D1895:Y1895)>0,IF(SUM(D1895:Y1895)<400,(1.2675*45967*SUM(D1895:Y1895)^(-0.4664)),(IF(SUM(D1895:Y1895)<2000,(39128*SUM(D1895:Y1895)^(-0.37661)),IF(SUM(D1895:Y1895)<5000,18893*SUM(D1895:Y1895)^(-0.28083),IF(SUM(D1895:Y1895)<100000,29680*SUM(D1895:Y1895)^(-0.24475),1773.1))))*100/115)*SUM(D1895:Y1895)*(IF(SUM(D1879:Y1879)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D1895:Y1895)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1895*$Z1895","v":0},{"$f":"Y1895*$Z1895","v":0},{"$f":"+SUM(AA1895:AV1895)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1895","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1895","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1895","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1895","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1895","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1895","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1895","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1895","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1895","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1895","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1895","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1895","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1895","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1895","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1895","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1895","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1895","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1895","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1895","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1895","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1895","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1895","v":0},{"$f":"SUM(D1895:Y1895)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D1904","v":0},{"$f":"Produktionsanlæg!E1904","v":0},{"$f":"Produktionsanlæg!F1904","v":0},{"$f":"Produktionsanlæg!G1904","v":0},{"$f":"Produktionsanlæg!H1904","v":0},{"$f":"Produktionsanlæg!I1904","v":0},{"$f":"Produktionsanlæg!J1904","v":0},{"$f":"Produktionsanlæg!K1904","v":0},{"$f":"Produktionsanlæg!L1904","v":0},{"$f":"Produktionsanlæg!M1904","v":0},{"$f":"Produktionsanlæg!N1904","v":0},{"$f":"Produktionsanlæg!O1904","v":0},{"$f":"Produktionsanlæg!P1904","v":0},{"$f":"Produktionsanlæg!Q1904","v":0},{"$f":"Produktionsanlæg!R1904","v":0},{"$f":"Produktionsanlæg!S1904","v":0},{"$f":"Produktionsanlæg!T1904","v":0},{"$f":"Produktionsanlæg!U1904","v":0},{"$f":"Produktionsanlæg!V1904","v":0},{"$f":"Produktionsanlæg!W1904","v":0},{"$f":"Produktionsanlæg!X1904","v":0},{"$f":"Produktionsanlæg!Y1904","v":0},{"$f":"IF(COUNTIF(D1904:Y1904,\"<>0\")<=1,IF(SUM(D1904:Y1904)=0,0,(IF(SUM(D1904:Y1904)>0,IF(SUM(D1904:Y1904)<400,(1.2675*45967*SUM(D1904:Y1904)^(-0.4664)),(IF(SUM(D1904:Y1904)<2000,(39128*SUM(D1904:Y1904)^(-0.37661)),IF(SUM(D1904:Y1904)<5000,18893*SUM(D1904:Y1904)^(-0.28083),IF(SUM(D1904:Y1904)<100000,29680*SUM(D1904:Y1904)^(-0.24475),1773.1))))*100/115)*SUM(D1904:Y1904)*(IF(SUM(D1879:Y1879)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D1904:Y1904)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1904:AV1904)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1904","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1904","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1904","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1904","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1904","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1904","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1904","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1904","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1904","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1904","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1904","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1904","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1904","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1904","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1904","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1904","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1904","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1904","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1904","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1904","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1904","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1904","v":0},{"$f":"SUM(D1904:Y1904)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1906","v":0},{"$f":"Produktionsanlæg!E1906","v":0},{"$f":"Produktionsanlæg!F1906","v":0},{"$f":"Produktionsanlæg!G1906","v":0},{"$f":"Produktionsanlæg!H1906","v":0},{"$f":"Produktionsanlæg!I1906","v":0},{"$f":"Produktionsanlæg!J1906","v":0},{"$f":"Produktionsanlæg!K1906","v":0},{"$f":"Produktionsanlæg!L1906","v":0},{"$f":"Produktionsanlæg!M1906","v":0},{"$f":"Produktionsanlæg!N1906","v":0},{"$f":"Produktionsanlæg!O1906","v":0},{"$f":"Produktionsanlæg!P1906","v":0},{"$f":"Produktionsanlæg!Q1906","v":0},{"$f":"Produktionsanlæg!R1906","v":0},{"$f":"Produktionsanlæg!S1906","v":0},{"$f":"Produktionsanlæg!T1906","v":0},{"$f":"Produktionsanlæg!U1906","v":0},{"$f":"Produktionsanlæg!V1906","v":0},{"$f":"Produktionsanlæg!W1906","v":0},{"$f":"Produktionsanlæg!X1906","v":0},{"$f":"Produktionsanlæg!Y1906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1906:Y1906,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW1914:AW1937)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1913:Y1913)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D1922","v":0},{"$f":"Produktionsanlæg!E1922","v":0},{"$f":"Produktionsanlæg!F1922","v":0},{"$f":"Produktionsanlæg!G1922","v":0},{"$f":"Produktionsanlæg!H1922","v":0},{"$f":"Produktionsanlæg!I1922","v":0},{"$f":"Produktionsanlæg!J1922","v":0},{"$f":"Produktionsanlæg!K1922","v":0},{"$f":"Produktionsanlæg!L1922","v":0},{"$f":"Produktionsanlæg!M1922","v":0},{"$f":"Produktionsanlæg!N1922","v":0},{"$f":"Produktionsanlæg!O1922","v":0},{"$f":"Produktionsanlæg!P1922","v":0},{"$f":"Produktionsanlæg!Q1922","v":0},{"$f":"Produktionsanlæg!R1922","v":0},{"$f":"Produktionsanlæg!S1922","v":0},{"$f":"Produktionsanlæg!T1922","v":0},{"$f":"Produktionsanlæg!U1922","v":0},{"$f":"Produktionsanlæg!V1922","v":0},{"$f":"Produktionsanlæg!W1922","v":0},{"$f":"Produktionsanlæg!X1922","v":0},{"$f":"Produktionsanlæg!Y1922","v":0},{"$f":"IF(COUNTIF(D1922:Y1922,\"<>0\")<=1,IF(SUM(D1922:Y1922)=0,0,(IF(SUM(D1922:Y1922)>0,IF(SUM(D1922:Y1922)<400,(1.2675*45967*SUM(D1922:Y1922)^(-0.4664)),(IF(SUM(D1922:Y1922)<2000,(39128*SUM(D1922:Y1922)^(-0.37661)),IF(SUM(D1922:Y1922)<5000,18893*SUM(D1922:Y1922)^(-0.28083),IF(SUM(D1922:Y1922)<100000,29680*SUM(D1922:Y1922)^(-0.24475),1773.1))))*100/115)*SUM(D1922:Y1922)*(IF(SUM(D1922:Y1922)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D1922:Y1922)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1922:AV1922)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1922","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1922","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1922","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1922","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1922","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1922","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1922","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1922","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1922","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1922","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1922","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1922","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1922","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1922","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1922","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1922","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1922","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1922","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1922","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1922","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1922","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1922","v":0},{"$f":"SUM(D1922:Y1922)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D1925","v":0},{"$f":"Produktionsanlæg!E1925","v":0},{"$f":"Produktionsanlæg!F1925","v":0},{"$f":"Produktionsanlæg!G1925","v":0},{"$f":"Produktionsanlæg!H1925","v":0},{"$f":"Produktionsanlæg!I1925","v":0},{"$f":"Produktionsanlæg!J1925","v":0},{"$f":"Produktionsanlæg!K1925","v":0},{"$f":"Produktionsanlæg!L1925","v":0},{"$f":"Produktionsanlæg!M1925","v":0},{"$f":"Produktionsanlæg!N1925","v":0},{"$f":"Produktionsanlæg!O1925","v":0},{"$f":"Produktionsanlæg!P1925","v":0},{"$f":"Produktionsanlæg!Q1925","v":0},{"$f":"Produktionsanlæg!R1925","v":0},{"$f":"Produktionsanlæg!S1925","v":0},{"$f":"Produktionsanlæg!T1925","v":0},{"$f":"Produktionsanlæg!U1925","v":0},{"$f":"Produktionsanlæg!V1925","v":0},{"$f":"Produktionsanlæg!W1925","v":0},{"$f":"Produktionsanlæg!X1925","v":0},{"$f":"Produktionsanlæg!Y1925","v":0},{"$f":"IF(COUNTIF(D1925:Y1925,\"<>0\")<=1,IF(SUM(D1925:Y1925)=0,0,(IF(SUM(D1925:Y1925)>0,IF(SUM(D1925:Y1925)<400,(1.2675*45967*SUM(D1925:Y1925)^(-0.4664)),(IF(SUM(D1925:Y1925)<2000,(39128*SUM(D1925:Y1925)^(-0.37661)),IF(SUM(D1925:Y1925)<5000,18893*SUM(D1925:Y1925)^(-0.28083),IF(SUM(D1925:Y1925)<100000,29680*SUM(D1925:Y1925)^(-0.24475),1773.1))))*100/115)*SUM(D1925:Y1925)*(IF(SUM(D1925:Y1925)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D1925:Y1925)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1925:AV1925)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1925","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1925","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1925","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1925","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1925","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1925","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1925","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1925","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1925","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1925","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1925","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1925","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1925","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1925","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1925","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1925","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1925","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1925","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1925","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1925","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1925","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1925","v":0},{"$f":"SUM(D1925:Y1925)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D1930","v":0},{"$f":"Produktionsanlæg!E1930","v":0},{"$f":"Produktionsanlæg!F1930","v":0},{"$f":"Produktionsanlæg!G1930","v":0},{"$f":"Produktionsanlæg!H1930","v":0},{"$f":"Produktionsanlæg!I1930","v":0},{"$f":"Produktionsanlæg!J1930","v":0},{"$f":"Produktionsanlæg!K1930","v":0},{"$f":"Produktionsanlæg!L1930","v":0},{"$f":"Produktionsanlæg!M1930","v":0},{"$f":"Produktionsanlæg!N1930","v":0},{"$f":"Produktionsanlæg!O1930","v":0},{"$f":"Produktionsanlæg!P1930","v":0},{"$f":"Produktionsanlæg!Q1930","v":0},{"$f":"Produktionsanlæg!R1930","v":0},{"$f":"Produktionsanlæg!S1930","v":0},{"$f":"Produktionsanlæg!T1930","v":0},{"$f":"Produktionsanlæg!U1930","v":0},{"$f":"Produktionsanlæg!V1930","v":0},{"$f":"Produktionsanlæg!W1930","v":0},{"$f":"Produktionsanlæg!X1930","v":0},{"$f":"Produktionsanlæg!Y1930","v":0},{"$f":"IF(COUNTIF(D1930:Y1930,\"<>0\")<=1,IF(SUM(D1930:Y1930)=0,0,(IF(SUM(D1930:Y1930)>0,IF(SUM(D1930:Y1930)<400,(1.2675*45967*SUM(D1930:Y1930)^(-0.4664)),(IF(SUM(D1930:Y1930)<2000,(39128*SUM(D1930:Y1930)^(-0.37661)),IF(SUM(D1930:Y1930)<5000,18893*SUM(D1930:Y1930)^(-0.28083),IF(SUM(D1930:Y1930)<100000,29680*SUM(D1930:Y1930)^(-0.24475),1773.1))))*100/115)*SUM(D1930:Y1930)*(IF(SUM(D1922:Y1922)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D1930:Y1930)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1930:AV1930)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1930","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1930","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1930","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1930","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1930","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1930","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1930","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1930","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1930","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1930","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1930","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1930","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1930","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1930","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1930","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1930","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1930","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1930","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1930","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1930","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1930","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1930","v":0},{"$f":"SUM(D1930:Y1930)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D1940","v":0},{"$f":"Produktionsanlæg!E1940","v":0},{"$f":"Produktionsanlæg!F1940","v":0},{"$f":"Produktionsanlæg!G1940","v":0},{"$f":"Produktionsanlæg!H1940","v":0},{"$f":"Produktionsanlæg!I1940","v":0},{"$f":"Produktionsanlæg!J1940","v":0},{"$f":"Produktionsanlæg!K1940","v":0},{"$f":"Produktionsanlæg!L1940","v":0},{"$f":"Produktionsanlæg!M1940","v":0},{"$f":"Produktionsanlæg!N1940","v":0},{"$f":"Produktionsanlæg!O1940","v":0},{"$f":"Produktionsanlæg!P1940","v":0},{"$f":"Produktionsanlæg!Q1940","v":0},{"$f":"Produktionsanlæg!R1940","v":0},{"$f":"Produktionsanlæg!S1940","v":0},{"$f":"Produktionsanlæg!T1940","v":0},{"$f":"Produktionsanlæg!U1940","v":0},{"$f":"Produktionsanlæg!V1940","v":0},{"$f":"Produktionsanlæg!W1940","v":0},{"$f":"Produktionsanlæg!X1940","v":0},{"$f":"Produktionsanlæg!Y1940","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D1940:Y1940,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D1941","v":0},{"$f":"Produktionsanlæg!E1941","v":0},{"$f":"Produktionsanlæg!F1941","v":0},{"$f":"Produktionsanlæg!G1941","v":0},{"$f":"Produktionsanlæg!H1941","v":0},{"$f":"Produktionsanlæg!I1941","v":0},{"$f":"Produktionsanlæg!J1941","v":0},{"$f":"Produktionsanlæg!K1941","v":0},{"$f":"Produktionsanlæg!L1941","v":0},{"$f":"Produktionsanlæg!M1941","v":0},{"$f":"Produktionsanlæg!N1941","v":0},{"$f":"Produktionsanlæg!O1941","v":0},{"$f":"Produktionsanlæg!P1941","v":0},{"$f":"Produktionsanlæg!Q1941","v":0},{"$f":"Produktionsanlæg!R1941","v":0},{"$f":"Produktionsanlæg!S1941","v":0},{"$f":"Produktionsanlæg!T1941","v":0},{"$f":"Produktionsanlæg!U1941","v":0},{"$f":"Produktionsanlæg!V1941","v":0},{"$f":"Produktionsanlæg!W1941","v":0},{"$f":"Produktionsanlæg!X1941","v":0},{"$f":"Produktionsanlæg!Y1941","v":0},{"$f":"IF(COUNTIF(D1941:Y1941,\"<>0\")<=1,IF(SUM(D1941:Y1941)=0,0,(IF(SUM(D1941:Y1941)>0,IF(SUM(D1941:Y1941)<400,(1.2675*45967*SUM(D1941:Y1941)^(-0.4664)),(IF(SUM(D1941:Y1941)<2000,(39128*SUM(D1941:Y1941)^(-0.37661)),IF(SUM(D1941:Y1941)<5000,18893*SUM(D1941:Y1941)^(-0.28083),IF(SUM(D1941:Y1941)<100000,29680*SUM(D1941:Y1941)^(-0.24475),1773.1))))*100/115)*SUM(D1941:Y1941)*(IF(SUM(D1924:Y1924)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D1941:Y1941)),$A$571)","v":0},{"$f":"D1941*$Z1941","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1941*$Z1941","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1941*$Z1941","v":0},0,{"$f":"+SUM(AA1941:AV1941)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1941","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1941","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1941","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1941","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1941","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1941","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1941","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1941","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1941","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1941","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1941","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1941","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1941","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1941","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1941","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1941","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1941","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1941","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1941","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1941","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1941","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1941","v":0},{"$f":"SUM(D1941:Y1941)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D1950","v":0},{"$f":"Produktionsanlæg!E1950","v":0},{"$f":"Produktionsanlæg!F1950","v":0},{"$f":"Produktionsanlæg!G1950","v":0},{"$f":"Produktionsanlæg!H1950","v":0},{"$f":"Produktionsanlæg!I1950","v":0},{"$f":"Produktionsanlæg!J1950","v":0},{"$f":"Produktionsanlæg!K1950","v":0},{"$f":"Produktionsanlæg!L1950","v":0},{"$f":"Produktionsanlæg!M1950","v":0},{"$f":"Produktionsanlæg!N1950","v":0},{"$f":"Produktionsanlæg!O1950","v":0},{"$f":"Produktionsanlæg!P1950","v":0},{"$f":"Produktionsanlæg!Q1950","v":0},{"$f":"Produktionsanlæg!R1950","v":0},{"$f":"Produktionsanlæg!S1950","v":0},{"$f":"Produktionsanlæg!T1950","v":0},{"$f":"Produktionsanlæg!U1950","v":0},{"$f":"Produktionsanlæg!V1950","v":0},{"$f":"Produktionsanlæg!W1950","v":0},{"$f":"Produktionsanlæg!X1950","v":0},{"$f":"Produktionsanlæg!Y1950","v":0},{"$f":"IF(COUNTIF(D1950:Y1950,\"<>0\")<=1,IF(SUM(D1950:Y1950)=0,0,(IF(SUM(D1950:Y1950)>0,IF(SUM(D1950:Y1950)<400,(1.2675*45967*SUM(D1950:Y1950)^(-0.4664)),(IF(SUM(D1950:Y1950)<2000,(39128*SUM(D1950:Y1950)^(-0.37661)),IF(SUM(D1950:Y1950)<5000,18893*SUM(D1950:Y1950)^(-0.28083),IF(SUM(D1950:Y1950)<100000,29680*SUM(D1950:Y1950)^(-0.24475),1773.1))))*100/115)*SUM(D1950:Y1950)*(IF(SUM(D1946:Y1946)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D1950:Y1950)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1950:AV1950)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1950","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1950","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1950","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1950","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1950","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1950","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1950","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1950","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1950","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1950","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1950","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1950","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1950","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1950","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1950","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1950","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1950","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1950","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1950","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1950","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1950","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1950","v":0},{"$f":"SUM(D1950:Y1950)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D1953","v":0},{"$f":"Produktionsanlæg!E1953","v":0},{"$f":"Produktionsanlæg!F1953","v":0},{"$f":"Produktionsanlæg!G1953","v":0},{"$f":"Produktionsanlæg!H1953","v":0},{"$f":"Produktionsanlæg!I1953","v":0},{"$f":"Produktionsanlæg!J1953","v":0},{"$f":"Produktionsanlæg!K1953","v":0},{"$f":"Produktionsanlæg!L1953","v":0},{"$f":"Produktionsanlæg!M1953","v":0},{"$f":"Produktionsanlæg!N1953","v":0},{"$f":"Produktionsanlæg!O1953","v":0},{"$f":"Produktionsanlæg!P1953","v":0},{"$f":"Produktionsanlæg!Q1953","v":0},{"$f":"Produktionsanlæg!R1953","v":0},{"$f":"Produktionsanlæg!S1953","v":0},{"$f":"Produktionsanlæg!T1953","v":0},{"$f":"Produktionsanlæg!U1953","v":0},{"$f":"Produktionsanlæg!V1953","v":0},{"$f":"Produktionsanlæg!W1953","v":0},{"$f":"Produktionsanlæg!X1953","v":0},{"$f":"Produktionsanlæg!Y1953","v":0},{"$f":"IF(COUNTIF(D1953:Y1953,\"<>0\")<=1,IF(SUM(D1953:Y1953)=0,0,(IF(SUM(D1953:Y1953)>0,IF(SUM(D1953:Y1953)<400,(1.2675*45967*SUM(D1953:Y1953)^(-0.4664)),(IF(SUM(D1953:Y1953)<2000,(39128*SUM(D1953:Y1953)^(-0.37661)),IF(SUM(D1953:Y1953)<5000,18893*SUM(D1953:Y1953)^(-0.28083),IF(SUM(D1953:Y1953)<100000,29680*SUM(D1953:Y1953)^(-0.24475),1773.1))))*100/115)*SUM(D1953:Y1953)*(IF(SUM(D1945:Y1945)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D1953:Y1953)),$A$571)","v":0},{"$f":"D1953*$Z1953","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1953*$Z1953","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1953*$Z1953","v":0},0,{"$f":"+SUM(AA1953:AV1953)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1953","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1953","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1953","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1953","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1953","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1953","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1953","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1953","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1953","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1953","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1953","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1953","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1953","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1953","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1953","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1953","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1953","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1953","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1953","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1953","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1953","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1953","v":0},{"$f":"SUM(D1953:Y1953)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D1961","v":0},{"$f":"Produktionsanlæg!E1961","v":0},{"$f":"Produktionsanlæg!F1961","v":0},{"$f":"Produktionsanlæg!G1961","v":0},{"$f":"Produktionsanlæg!H1961","v":0},{"$f":"Produktionsanlæg!I1961","v":0},{"$f":"Produktionsanlæg!J1961","v":0},{"$f":"Produktionsanlæg!K1961","v":0},{"$f":"Produktionsanlæg!L1961","v":0},{"$f":"Produktionsanlæg!M1961","v":0},{"$f":"Produktionsanlæg!N1961","v":0},{"$f":"Produktionsanlæg!O1961","v":0},{"$f":"Produktionsanlæg!P1961","v":0},{"$f":"Produktionsanlæg!Q1961","v":0},{"$f":"Produktionsanlæg!R1961","v":0},{"$f":"Produktionsanlæg!S1961","v":0},{"$f":"Produktionsanlæg!T1961","v":0},{"$f":"Produktionsanlæg!U1961","v":0},{"$f":"Produktionsanlæg!V1961","v":0},{"$f":"Produktionsanlæg!W1961","v":0},{"$f":"Produktionsanlæg!X1961","v":0},{"$f":"Produktionsanlæg!Y1961","v":0},{"$f":"IF(COUNTIF(D1961:Y1961,\"<>0\")<=1,IF(SUM(D1961:Y1961)=0,0,(IF(SUM(D1961:Y1961)>0,IF(SUM(D1961:Y1961)<400,(1.2675*45967*SUM(D1961:Y1961)^(-0.4664)),(IF(SUM(D1961:Y1961)<2000,(39128*SUM(D1961:Y1961)^(-0.37661)),IF(SUM(D1961:Y1961)<5000,18893*SUM(D1961:Y1961)^(-0.28083),IF(SUM(D1961:Y1961)<100000,29680*SUM(D1961:Y1961)^(-0.24475),1773.1))))*100/115)*SUM(D1961:Y1961)*(IF(SUM(D1945:Y1945)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D1961:Y1961)),$A$571)","v":0},{"$f":"D1961*$Z1961","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1961*$Z1961","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1961*$Z1961","v":0},{"$f":"Y1961*$Z1961","v":0},{"$f":"+SUM(AA1961:AV1961)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1961","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1961","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1961","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1961","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1961","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1961","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1961","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1961","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1961","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1961","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1961","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1961","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1961","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1961","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1961","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1961","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1961","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1961","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1961","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1961","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1961","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1961","v":0},{"$f":"SUM(D1961:Y1961)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D1968","v":0},{"$f":"Produktionsanlæg!E1968","v":0},{"$f":"Produktionsanlæg!F1968","v":0},{"$f":"Produktionsanlæg!G1968","v":0},{"$f":"Produktionsanlæg!H1968","v":0},{"$f":"Produktionsanlæg!I1968","v":0},{"$f":"Produktionsanlæg!J1968","v":0},{"$f":"Produktionsanlæg!K1968","v":0},{"$f":"Produktionsanlæg!L1968","v":0},{"$f":"Produktionsanlæg!M1968","v":0},{"$f":"Produktionsanlæg!N1968","v":0},{"$f":"Produktionsanlæg!O1968","v":0},{"$f":"Produktionsanlæg!P1968","v":0},{"$f":"Produktionsanlæg!Q1968","v":0},{"$f":"Produktionsanlæg!R1968","v":0},{"$f":"Produktionsanlæg!S1968","v":0},{"$f":"Produktionsanlæg!T1968","v":0},{"$f":"Produktionsanlæg!U1968","v":0},{"$f":"Produktionsanlæg!V1968","v":0},{"$f":"Produktionsanlæg!W1968","v":0},{"$f":"Produktionsanlæg!X1968","v":0},{"$f":"Produktionsanlæg!Y1968","v":0},{"$f":"IF(COUNTIF(D1968:Y1968,\"<>0\")<=1,IF(SUM(D1968:Y1968)=0,0,(IF(SUM(D1968:Y1968)>0,IF(SUM(D1968:Y1968)<400,(1.2675*45967*SUM(D1968:Y1968)^(-0.4664)),(IF(SUM(D1968:Y1968)<2000,(39128*SUM(D1968:Y1968)^(-0.37661)),IF(SUM(D1968:Y1968)<5000,18893*SUM(D1968:Y1968)^(-0.28083),IF(SUM(D1968:Y1968)<100000,29680*SUM(D1968:Y1968)^(-0.24475),1773.1))))*100/115)*SUM(D1968:Y1968)*(IF(SUM(D1943:Y1943)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D1968:Y1968)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1968:AV1968)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1968","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1968","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1968","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1968","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1968","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1968","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1968","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1968","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1968","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1968","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1968","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1968","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1968","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1968","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1968","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1968","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1968","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1968","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1968","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1968","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1968","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1968","v":0},{"$f":"SUM(D1968:Y1968)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D1975","v":0},{"$f":"Produktionsanlæg!E1975","v":0},{"$f":"Produktionsanlæg!F1975","v":0},{"$f":"Produktionsanlæg!G1975","v":0},{"$f":"Produktionsanlæg!H1975","v":0},{"$f":"Produktionsanlæg!I1975","v":0},{"$f":"Produktionsanlæg!J1975","v":0},{"$f":"Produktionsanlæg!K1975","v":0},{"$f":"Produktionsanlæg!L1975","v":0},{"$f":"Produktionsanlæg!M1975","v":0},{"$f":"Produktionsanlæg!N1975","v":0},{"$f":"Produktionsanlæg!O1975","v":0},{"$f":"Produktionsanlæg!P1975","v":0},{"$f":"Produktionsanlæg!Q1975","v":0},{"$f":"Produktionsanlæg!R1975","v":0},{"$f":"Produktionsanlæg!S1975","v":0},{"$f":"Produktionsanlæg!T1975","v":0},{"$f":"Produktionsanlæg!U1975","v":0},{"$f":"Produktionsanlæg!V1975","v":0},{"$f":"Produktionsanlæg!W1975","v":0},{"$f":"Produktionsanlæg!X1975","v":0},{"$f":"Produktionsanlæg!Y1975","v":0},{"$f":"IF(COUNTIF(D1975:Y1975,\"<>0\")<=1,IF(SUM(D1975:Y1975)=0,0,(IF(SUM(D1975:Y1975)>0,IF(SUM(D1975:Y1975)<400,(1.2675*45967*SUM(D1975:Y1975)^(-0.4664)),(IF(SUM(D1975:Y1975)<2000,(39128*SUM(D1975:Y1975)^(-0.37661)),IF(SUM(D1975:Y1975)<5000,18893*SUM(D1975:Y1975)^(-0.28083),IF(SUM(D1975:Y1975)<100000,29680*SUM(D1975:Y1975)^(-0.24475),1773.1))))*100/115)*SUM(D1975:Y1975)*(IF(SUM(D1946:Y1946)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D1975:Y1975)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1975*$Z1975","v":0},{"$f":"Y1975*$Z1975","v":0},{"$f":"+SUM(AA1975:AV1975)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1975","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1975","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1975","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1975","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1975","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1975","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1975","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1975","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1975","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1975","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1975","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1975","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1975","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1975","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1975","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1975","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1975","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1975","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1975","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1975","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1975","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1975","v":0},{"$f":"SUM(D1975:Y1975)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D1978","v":0},{"$f":"Produktionsanlæg!E1978","v":0},{"$f":"Produktionsanlæg!F1978","v":0},{"$f":"Produktionsanlæg!G1978","v":0},{"$f":"Produktionsanlæg!H1978","v":0},{"$f":"Produktionsanlæg!I1978","v":0},{"$f":"Produktionsanlæg!J1978","v":0},{"$f":"Produktionsanlæg!K1978","v":0},{"$f":"Produktionsanlæg!L1978","v":0},{"$f":"Produktionsanlæg!M1978","v":0},{"$f":"Produktionsanlæg!N1978","v":110},{"$f":"Produktionsanlæg!O1978","v":0},{"$f":"Produktionsanlæg!P1978","v":0},{"$f":"Produktionsanlæg!Q1978","v":0},{"$f":"Produktionsanlæg!R1978","v":0},{"$f":"Produktionsanlæg!S1978","v":0},{"$f":"Produktionsanlæg!T1978","v":0},{"$f":"Produktionsanlæg!U1978","v":0},{"$f":"Produktionsanlæg!V1978","v":0},{"$f":"Produktionsanlæg!W1978","v":0},{"$f":"Produktionsanlæg!X1978","v":0},{"$f":"Produktionsanlæg!Y1978","v":0},{"$f":"IF(COUNTIF(D1978:Y1978,\"<>0\")<=1,IF(SUM(D1978:Y1978)=0,0,(IF(SUM(D1978:Y1978)>0,IF(SUM(D1978:Y1978)<400,(1.2675*45967*SUM(D1978:Y1978)^(-0.4664)),(IF(SUM(D1978:Y1978)<2000,(39128*SUM(D1978:Y1978)^(-0.37661)),IF(SUM(D1978:Y1978)<5000,18893*SUM(D1978:Y1978)^(-0.28083),IF(SUM(D1978:Y1978)<100000,29680*SUM(D1978:Y1978)^(-0.24475),1773.1))))*100/115)*SUM(D1978:Y1978)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D1978:Y1978)),$A$571)","v":7930.3487410472226},{"$f":"D1978*$Z1978","v":0},0,0,0,0,0,0,0,0,0,872338.36151519453,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1978:AV1978)","v":872338.36151519453},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1978","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1978","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1978","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1978","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1978","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1978","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1978","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1978","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1978","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1978","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1978","v":615858.56312006258},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1978","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1978","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1978","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1978","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1978","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1978","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1978","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1978","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1978","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1978","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1978","v":0},{"$f":"SUM(D1978:Y1978)","v":110}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D1987","v":0},{"$f":"Produktionsanlæg!E1987","v":0},{"$f":"Produktionsanlæg!F1987","v":0},{"$f":"Produktionsanlæg!G1987","v":0},{"$f":"Produktionsanlæg!H1987","v":0},{"$f":"Produktionsanlæg!I1987","v":0},{"$f":"Produktionsanlæg!J1987","v":0},{"$f":"Produktionsanlæg!K1987","v":0},{"$f":"Produktionsanlæg!L1987","v":0},{"$f":"Produktionsanlæg!M1987","v":0},{"$f":"Produktionsanlæg!N1987","v":0},{"$f":"Produktionsanlæg!O1987","v":0},{"$f":"Produktionsanlæg!P1987","v":0},{"$f":"Produktionsanlæg!Q1987","v":0},{"$f":"Produktionsanlæg!R1987","v":0},{"$f":"Produktionsanlæg!S1987","v":0},{"$f":"Produktionsanlæg!T1987","v":0},{"$f":"Produktionsanlæg!U1987","v":0},{"$f":"Produktionsanlæg!V1987","v":0},{"$f":"Produktionsanlæg!W1987","v":0},{"$f":"Produktionsanlæg!X1987","v":0},{"$f":"Produktionsanlæg!Y1987","v":0},{"$f":"IF(COUNTIF(D1987:Y1987,\"<>0\")<=1,IF(SUM(D1987:Y1987)=0,0,(IF(SUM(D1987:Y1987)>0,IF(SUM(D1987:Y1987)<400,(1.2675*45967*SUM(D1987:Y1987)^(-0.4664)),(IF(SUM(D1987:Y1987)<2000,(39128*SUM(D1987:Y1987)^(-0.37661)),IF(SUM(D1987:Y1987)<5000,18893*SUM(D1987:Y1987)^(-0.28083),IF(SUM(D1987:Y1987)<100000,29680*SUM(D1987:Y1987)^(-0.24475),1773.1))))*100/115)*SUM(D1987:Y1987)*0.0173,0)*1.15*1.06*0.43)/SUM(D1987:Y1987)),$A$571)","v":0},{"$f":"D1987*$Z1987","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1987*$Z1987","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1987*$Z1987","v":0},0,{"$f":"+SUM(AA1987:AV1987)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1987","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1987","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1987","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1987","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1987","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1987","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1987","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1987","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1987","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1987","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1987","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1987","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1987","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1987","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1987","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1987","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1987","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1987","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1987","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1987","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1987","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1987","v":0},{"$f":"SUM(D1987:Y1987)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D1992","v":0},{"$f":"Produktionsanlæg!E1992","v":0},{"$f":"Produktionsanlæg!F1992","v":0},{"$f":"Produktionsanlæg!G1992","v":0},{"$f":"Produktionsanlæg!H1992","v":0},{"$f":"Produktionsanlæg!I1992","v":0},{"$f":"Produktionsanlæg!J1992","v":0},{"$f":"Produktionsanlæg!K1992","v":0},{"$f":"Produktionsanlæg!L1992","v":0},{"$f":"Produktionsanlæg!M1992","v":0},{"$f":"Produktionsanlæg!N1992","v":0},{"$f":"Produktionsanlæg!O1992","v":0},{"$f":"Produktionsanlæg!P1992","v":0},{"$f":"Produktionsanlæg!Q1992","v":0},{"$f":"Produktionsanlæg!R1992","v":0},{"$f":"Produktionsanlæg!S1992","v":0},{"$f":"Produktionsanlæg!T1992","v":0},{"$f":"Produktionsanlæg!U1992","v":0},{"$f":"Produktionsanlæg!V1992","v":0},{"$f":"Produktionsanlæg!W1992","v":0},{"$f":"Produktionsanlæg!X1992","v":0},{"$f":"Produktionsanlæg!Y1992","v":0},{"$f":"IF(COUNTIF(D1992:Y1992,\"<>0\")<=1,IF(SUM(D1992:Y1992)=0,0,(IF(SUM(D1992:Y1992)>0,IF(SUM(D1992:Y1992)<400,(1.2675*45967*SUM(D1992:Y1992)^(-0.4664)),(IF(SUM(D1992:Y1992)<2000,(39128*SUM(D1992:Y1992)^(-0.37661)),IF(SUM(D1992:Y1992)<5000,18893*SUM(D1992:Y1992)^(-0.28083),IF(SUM(D1992:Y1992)<100000,29680*SUM(D1992:Y1992)^(-0.24475),1773.1))))*100/115)*SUM(D1992:Y1992)*(IF(SUM(D1992:Y1992)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D1992:Y1992)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1992:AV1992)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1992","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1992","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1992","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1992","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1992","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1992","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1992","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1992","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1992","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1992","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1992","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1992","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1992","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1992","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1992","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1992","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1992","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1992","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1992","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1992","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1992","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1992","v":0},{"$f":"SUM(D1992:Y1992)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D1996","v":0},{"$f":"Produktionsanlæg!E1996","v":0},{"$f":"Produktionsanlæg!F1996","v":0},{"$f":"Produktionsanlæg!G1996","v":0},{"$f":"Produktionsanlæg!H1996","v":0},{"$f":"Produktionsanlæg!I1996","v":0},{"$f":"Produktionsanlæg!J1996","v":0},{"$f":"Produktionsanlæg!K1996","v":0},{"$f":"Produktionsanlæg!L1996","v":0},{"$f":"Produktionsanlæg!M1996","v":0},{"$f":"Produktionsanlæg!N1996","v":0},{"$f":"Produktionsanlæg!O1996","v":0},{"$f":"Produktionsanlæg!P1996","v":0},{"$f":"Produktionsanlæg!Q1996","v":0},{"$f":"Produktionsanlæg!R1996","v":0},{"$f":"Produktionsanlæg!S1996","v":0},{"$f":"Produktionsanlæg!T1996","v":0},{"$f":"Produktionsanlæg!U1996","v":0},{"$f":"Produktionsanlæg!V1996","v":0},{"$f":"Produktionsanlæg!W1996","v":0},{"$f":"Produktionsanlæg!X1996","v":0},{"$f":"Produktionsanlæg!Y1996","v":0},{"$f":"IF(COUNTIF(D1996:Y1996,\"<>0\")<=1,IF(SUM(D1996:Y1996)=0,0,(IF(SUM(D1996:Y1996)>0,IF(SUM(D1996:Y1996)<400,(1.2675*45967*SUM(D1996:Y1996)^(-0.4664)),(IF(SUM(D1996:Y1996)<2000,(39128*SUM(D1996:Y1996)^(-0.37661)),IF(SUM(D1996:Y1996)<5000,18893*SUM(D1996:Y1996)^(-0.28083),IF(SUM(D1996:Y1996)<100000,29680*SUM(D1996:Y1996)^(-0.24475),1773.1))))*100/115)*SUM(D1996:Y1996)*(IF(SUM(D1992:Y1992)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D1996:Y1996)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA1996:AV1996)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1996","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1996","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1996","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1996","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1996","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1996","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1996","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1996","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1996","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1996","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1996","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1996","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1996","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1996","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1996","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1996","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1996","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1996","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1996","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1996","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1996","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1996","v":0},{"$f":"SUM(D1996:Y1996)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D1999","v":0},{"$f":"Produktionsanlæg!E1999","v":0},{"$f":"Produktionsanlæg!F1999","v":0},{"$f":"Produktionsanlæg!G1999","v":0},{"$f":"Produktionsanlæg!H1999","v":0},{"$f":"Produktionsanlæg!I1999","v":0},{"$f":"Produktionsanlæg!J1999","v":0},{"$f":"Produktionsanlæg!K1999","v":0},{"$f":"Produktionsanlæg!L1999","v":0},{"$f":"Produktionsanlæg!M1999","v":0},{"$f":"Produktionsanlæg!N1999","v":0},{"$f":"Produktionsanlæg!O1999","v":0},{"$f":"Produktionsanlæg!P1999","v":0},{"$f":"Produktionsanlæg!Q1999","v":0},{"$f":"Produktionsanlæg!R1999","v":0},{"$f":"Produktionsanlæg!S1999","v":0},{"$f":"Produktionsanlæg!T1999","v":0},{"$f":"Produktionsanlæg!U1999","v":0},{"$f":"Produktionsanlæg!V1999","v":0},{"$f":"Produktionsanlæg!W1999","v":0},{"$f":"Produktionsanlæg!X1999","v":0},{"$f":"Produktionsanlæg!Y1999","v":0},{"$f":"IF(COUNTIF(D1999:Y1999,\"<>0\")<=1,IF(SUM(D1999:Y1999)=0,0,(IF(SUM(D1999:Y1999)>0,IF(SUM(D1999:Y1999)<400,(1.2675*45967*SUM(D1999:Y1999)^(-0.4664)),(IF(SUM(D1999:Y1999)<2000,(39128*SUM(D1999:Y1999)^(-0.37661)),IF(SUM(D1999:Y1999)<5000,18893*SUM(D1999:Y1999)^(-0.28083),IF(SUM(D1999:Y1999)<100000,29680*SUM(D1999:Y1999)^(-0.24475),1773.1))))*100/115)*SUM(D1999:Y1999)*(IF(SUM(D1991:Y1991)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D1999:Y1999)),$A$571)","v":0},{"$f":"D1999*$Z1999","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N1999*$Z1999","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1999*$Z1999","v":0},0,{"$f":"+SUM(AA1999:AV1999)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA1999","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB1999","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC1999","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD1999","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE1999","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF1999","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG1999","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH1999","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI1999","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ1999","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK1999","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL1999","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM1999","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN1999","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO1999","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP1999","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ1999","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR1999","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS1999","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT1999","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU1999","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV1999","v":0},{"$f":"SUM(D1999:Y1999)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D2006","v":0},{"$f":"Produktionsanlæg!E2006","v":0},{"$f":"Produktionsanlæg!F2006","v":0},{"$f":"Produktionsanlæg!G2006","v":0},{"$f":"Produktionsanlæg!H2006","v":0},{"$f":"Produktionsanlæg!I2006","v":0},{"$f":"Produktionsanlæg!J2006","v":0},{"$f":"Produktionsanlæg!K2006","v":0},{"$f":"Produktionsanlæg!L2006","v":0},{"$f":"Produktionsanlæg!M2006","v":0},{"$f":"Produktionsanlæg!N2006","v":0},{"$f":"Produktionsanlæg!O2006","v":0},{"$f":"Produktionsanlæg!P2006","v":0},{"$f":"Produktionsanlæg!Q2006","v":0},{"$f":"Produktionsanlæg!R2006","v":0},{"$f":"Produktionsanlæg!S2006","v":0},{"$f":"Produktionsanlæg!T2006","v":0},{"$f":"Produktionsanlæg!U2006","v":0},{"$f":"Produktionsanlæg!V2006","v":0},{"$f":"Produktionsanlæg!W2006","v":0},{"$f":"Produktionsanlæg!X2006","v":0},{"$f":"Produktionsanlæg!Y2006","v":0},{"$f":"IF(COUNTIF(D2006:Y2006,\"<>0\")<=1,IF(SUM(D2006:Y2006)=0,0,(IF(SUM(D2006:Y2006)>0,IF(SUM(D2006:Y2006)<400,(1.2675*45967*SUM(D2006:Y2006)^(-0.4664)),(IF(SUM(D2006:Y2006)<2000,(39128*SUM(D2006:Y2006)^(-0.37661)),IF(SUM(D2006:Y2006)<5000,18893*SUM(D2006:Y2006)^(-0.28083),IF(SUM(D2006:Y2006)<100000,29680*SUM(D2006:Y2006)^(-0.24475),1773.1))))*100/115)*SUM(D2006:Y2006)*(IF(SUM(D1989:Y1989)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2006:Y2006)),$A$571)","v":0},{"$f":"D2006*$Z2006","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2006:AV2006)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2006","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2006","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2006","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2006","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2006","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2006","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2006","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2006","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2006","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2006","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2006","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2006","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2006","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2006","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2006","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2006","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2006","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2006","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2006","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2006","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2006","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2006","v":0},{"$f":"SUM(D2006:Y2006)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2011","v":0},{"$f":"Produktionsanlæg!E2011","v":0},{"$f":"Produktionsanlæg!F2011","v":0},{"$f":"Produktionsanlæg!G2011","v":0},{"$f":"Produktionsanlæg!H2011","v":0},{"$f":"Produktionsanlæg!I2011","v":0},{"$f":"Produktionsanlæg!J2011","v":0},{"$f":"Produktionsanlæg!K2011","v":0},{"$f":"Produktionsanlæg!L2011","v":0},{"$f":"Produktionsanlæg!M2011","v":0},{"$f":"Produktionsanlæg!N2011","v":0},{"$f":"Produktionsanlæg!O2011","v":0},{"$f":"Produktionsanlæg!P2011","v":0},{"$f":"Produktionsanlæg!Q2011","v":0},{"$f":"Produktionsanlæg!R2011","v":0},{"$f":"Produktionsanlæg!S2011","v":0},{"$f":"Produktionsanlæg!T2011","v":0},{"$f":"Produktionsanlæg!U2011","v":0},{"$f":"Produktionsanlæg!V2011","v":0},{"$f":"Produktionsanlæg!W2011","v":0},{"$f":"Produktionsanlæg!X2011","v":0},{"$f":"Produktionsanlæg!Y2011","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2011:Y2011,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D2021","v":0},{"$f":"Produktionsanlæg!E2021","v":0},{"$f":"Produktionsanlæg!F2021","v":0},{"$f":"Produktionsanlæg!G2021","v":0},{"$f":"Produktionsanlæg!H2021","v":0},{"$f":"Produktionsanlæg!I2021","v":0},{"$f":"Produktionsanlæg!J2021","v":0},{"$f":"Produktionsanlæg!K2021","v":0},{"$f":"Produktionsanlæg!L2021","v":0},{"$f":"Produktionsanlæg!M2021","v":0},{"$f":"Produktionsanlæg!N2021","v":0},{"$f":"Produktionsanlæg!O2021","v":0},{"$f":"Produktionsanlæg!P2021","v":0},{"$f":"Produktionsanlæg!Q2021","v":0},{"$f":"Produktionsanlæg!R2021","v":0},{"$f":"Produktionsanlæg!S2021","v":0},{"$f":"Produktionsanlæg!T2021","v":0},{"$f":"Produktionsanlæg!U2021","v":0},{"$f":"Produktionsanlæg!V2021","v":0},{"$f":"Produktionsanlæg!W2021","v":0},{"$f":"Produktionsanlæg!X2021","v":0},{"$f":"Produktionsanlæg!Y2021","v":0},{"$f":"IF(COUNTIF(D2021:Y2021,\"<>0\")<=1,IF(SUM(D2021:Y2021)=0,0,(IF(SUM(D2021:Y2021)>0,IF(SUM(D2021:Y2021)<400,(1.2675*45967*SUM(D2021:Y2021)^(-0.4664)),(IF(SUM(D2021:Y2021)<2000,(39128*SUM(D2021:Y2021)^(-0.37661)),IF(SUM(D2021:Y2021)<5000,18893*SUM(D2021:Y2021)^(-0.28083),IF(SUM(D2021:Y2021)<100000,29680*SUM(D2021:Y2021)^(-0.24475),1773.1))))*100/115)*SUM(D2021:Y2021)*(IF(SUM(D2013:Y2013)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D2021:Y2021)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2021:AV2021)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2021","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2021","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2021","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2021","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2021","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2021","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2021","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2021","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2021","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2021","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2021","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2021","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2021","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2021","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2021","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2021","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2021","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2021","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2021","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2021","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2021","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2021","v":0},{"$f":"SUM(D2021:Y2021)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D2024","v":0},{"$f":"Produktionsanlæg!E2024","v":0},{"$f":"Produktionsanlæg!F2024","v":0},{"$f":"Produktionsanlæg!G2024","v":0},{"$f":"Produktionsanlæg!H2024","v":0},{"$f":"Produktionsanlæg!I2024","v":0},{"$f":"Produktionsanlæg!J2024","v":0},{"$f":"Produktionsanlæg!K2024","v":0},{"$f":"Produktionsanlæg!L2024","v":0},{"$f":"Produktionsanlæg!M2024","v":0},{"$f":"Produktionsanlæg!N2024","v":0},{"$f":"Produktionsanlæg!O2024","v":0},{"$f":"Produktionsanlæg!P2024","v":0},{"$f":"Produktionsanlæg!Q2024","v":0},{"$f":"Produktionsanlæg!R2024","v":0},{"$f":"Produktionsanlæg!S2024","v":0},{"$f":"Produktionsanlæg!T2024","v":0},{"$f":"Produktionsanlæg!U2024","v":0},{"$f":"Produktionsanlæg!V2024","v":0},{"$f":"Produktionsanlæg!W2024","v":0},{"$f":"Produktionsanlæg!X2024","v":0},{"$f":"Produktionsanlæg!Y2024","v":0},{"$f":"IF(COUNTIF(D2024:Y2024,\"<>0\")<=1,IF(SUM(D2024:Y2024)=0,0,(IF(SUM(D2024:Y2024)>0,IF(SUM(D2024:Y2024)<400,(1.2675*45967*SUM(D2024:Y2024)^(-0.4664)),(IF(SUM(D2024:Y2024)<2000,(39128*SUM(D2024:Y2024)^(-0.37661)),IF(SUM(D2024:Y2024)<5000,18893*SUM(D2024:Y2024)^(-0.28083),IF(SUM(D2024:Y2024)<100000,29680*SUM(D2024:Y2024)^(-0.24475),1773.1))))*100/115)*SUM(D2024:Y2024)*(IF(SUM(D2012:Y2012)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D2024:Y2024)),$A$571)","v":0},{"$f":"D2024*$Z2024","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2024*$Z2024","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2024*$Z2024","v":0},0,{"$f":"+SUM(AA2024:AV2024)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2024","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2024","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2024","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2024","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2024","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2024","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2024","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2024","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2024","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2024","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2024","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2024","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2024","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2024","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2024","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2024","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2024","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2024","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2024","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2024","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2024","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2024","v":0},{"$f":"SUM(D2024:Y2024)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D2033","v":0},{"$f":"Produktionsanlæg!E2033","v":0},{"$f":"Produktionsanlæg!F2033","v":0},{"$f":"Produktionsanlæg!G2033","v":0},{"$f":"Produktionsanlæg!H2033","v":0},{"$f":"Produktionsanlæg!I2033","v":0},{"$f":"Produktionsanlæg!J2033","v":0},{"$f":"Produktionsanlæg!K2033","v":0},{"$f":"Produktionsanlæg!L2033","v":0},{"$f":"Produktionsanlæg!M2033","v":0},{"$f":"Produktionsanlæg!N2033","v":0},{"$f":"Produktionsanlæg!O2033","v":0},{"$f":"Produktionsanlæg!P2033","v":0},{"$f":"Produktionsanlæg!Q2033","v":0},{"$f":"Produktionsanlæg!R2033","v":0},{"$f":"Produktionsanlæg!S2033","v":0},{"$f":"Produktionsanlæg!T2033","v":0},{"$f":"Produktionsanlæg!U2033","v":0},{"$f":"Produktionsanlæg!V2033","v":0},{"$f":"Produktionsanlæg!W2033","v":0},{"$f":"Produktionsanlæg!X2033","v":0},{"$f":"Produktionsanlæg!Y2033","v":0},{"$f":"IF(COUNTIF(D2033:Y2033,\"<>0\")<=1,IF(SUM(D2033:Y2033)=0,0,(IF(SUM(D2033:Y2033)>0,IF(SUM(D2033:Y2033)<400,(1.2675*45967*SUM(D2033:Y2033)^(-0.4664)),(IF(SUM(D2033:Y2033)<2000,(39128*SUM(D2033:Y2033)^(-0.37661)),IF(SUM(D2033:Y2033)<5000,18893*SUM(D2033:Y2033)^(-0.28083),IF(SUM(D2033:Y2033)<100000,29680*SUM(D2033:Y2033)^(-0.24475),1773.1))))*100/115)*SUM(D2033:Y2033)*(IF(SUM(D2012:Y2012)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D2033:Y2033)),$A$571)","v":0},{"$f":"D2033*$Z2033","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2033*$Z2033","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2033*$Z2033","v":0},0,{"$f":"+SUM(AA2033:AV2033)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2033","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2033","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2033","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2033","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2033","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2033","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2033","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2033","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2033","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2033","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2033","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2033","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2033","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2033","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2033","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2033","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2033","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2033","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2033","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2033","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2033","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2033","v":0},{"$f":"SUM(D2033:Y2033)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D2034","v":0},{"$f":"Produktionsanlæg!E2034","v":0},{"$f":"Produktionsanlæg!F2034","v":0},{"$f":"Produktionsanlæg!G2034","v":0},{"$f":"Produktionsanlæg!H2034","v":0},{"$f":"Produktionsanlæg!I2034","v":0},{"$f":"Produktionsanlæg!J2034","v":0},{"$f":"Produktionsanlæg!K2034","v":0},{"$f":"Produktionsanlæg!L2034","v":0},{"$f":"Produktionsanlæg!M2034","v":0},{"$f":"Produktionsanlæg!N2034","v":0},{"$f":"Produktionsanlæg!O2034","v":0},{"$f":"Produktionsanlæg!P2034","v":0},{"$f":"Produktionsanlæg!Q2034","v":0},{"$f":"Produktionsanlæg!R2034","v":0},{"$f":"Produktionsanlæg!S2034","v":0},{"$f":"Produktionsanlæg!T2034","v":0},{"$f":"Produktionsanlæg!U2034","v":0},{"$f":"Produktionsanlæg!V2034","v":0},{"$f":"Produktionsanlæg!W2034","v":0},{"$f":"Produktionsanlæg!X2034","v":0},{"$f":"Produktionsanlæg!Y2034","v":0},{"$f":"IF(COUNTIF(D2034:Y2034,\"<>0\")<=1,IF(SUM(D2034:Y2034)=0,0,(IF(SUM(D2034:Y2034)>0,IF(SUM(D2034:Y2034)<400,(1.2675*45967*SUM(D2034:Y2034)^(-0.4664)),(IF(SUM(D2034:Y2034)<2000,(39128*SUM(D2034:Y2034)^(-0.37661)),IF(SUM(D2034:Y2034)<5000,18893*SUM(D2034:Y2034)^(-0.28083),IF(SUM(D2034:Y2034)<100000,29680*SUM(D2034:Y2034)^(-0.24475),1773.1))))*100/115)*SUM(D2034:Y2034)*(IF(SUM(D2013:Y2013)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2034:Y2034)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2034:AV2034)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2034","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2034","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2034","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2034","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2034","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2034","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2034","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2034","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2034","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2034","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2034","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2034","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2034","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2034","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2034","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2034","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2034","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2034","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2034","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2034","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2034","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2034","v":0},{"$f":"SUM(D2034:Y2034)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D2042","v":0},{"$f":"Produktionsanlæg!E2042","v":0},{"$f":"Produktionsanlæg!F2042","v":0},{"$f":"Produktionsanlæg!G2042","v":0},{"$f":"Produktionsanlæg!H2042","v":0},{"$f":"Produktionsanlæg!I2042","v":0},{"$f":"Produktionsanlæg!J2042","v":0},{"$f":"Produktionsanlæg!K2042","v":0},{"$f":"Produktionsanlæg!L2042","v":0},{"$f":"Produktionsanlæg!M2042","v":0},{"$f":"Produktionsanlæg!N2042","v":0},{"$f":"Produktionsanlæg!O2042","v":0},{"$f":"Produktionsanlæg!P2042","v":0},{"$f":"Produktionsanlæg!Q2042","v":0},{"$f":"Produktionsanlæg!R2042","v":0},{"$f":"Produktionsanlæg!S2042","v":0},{"$f":"Produktionsanlæg!T2042","v":0},{"$f":"Produktionsanlæg!U2042","v":0},{"$f":"Produktionsanlæg!V2042","v":0},{"$f":"Produktionsanlæg!W2042","v":0},{"$f":"Produktionsanlæg!X2042","v":0},{"$f":"Produktionsanlæg!Y2042","v":0},{"$f":"IF(COUNTIF(D2042:Y2042,\"<>0\")<=1,IF(SUM(D2042:Y2042)=0,0,(IF(SUM(D2042:Y2042)>0,IF(SUM(D2042:Y2042)<400,(1.2675*45967*SUM(D2042:Y2042)^(-0.4664)),(IF(SUM(D2042:Y2042)<2000,(39128*SUM(D2042:Y2042)^(-0.37661)),IF(SUM(D2042:Y2042)<5000,18893*SUM(D2042:Y2042)^(-0.28083),IF(SUM(D2042:Y2042)<100000,29680*SUM(D2042:Y2042)^(-0.24475),1773.1))))*100/115)*SUM(D2042:Y2042)*(IF(SUM(D2013:Y2013)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D2042:Y2042)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2042*$Z2042","v":0},{"$f":"Y2042*$Z2042","v":0},{"$f":"+SUM(AA2042:AV2042)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2042","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2042","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2042","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2042","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2042","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2042","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2042","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2042","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2042","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2042","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2042","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2042","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2042","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2042","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2042","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2042","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2042","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2042","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2042","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2042","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2042","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2042","v":0},{"$f":"SUM(D2042:Y2042)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D2045","v":0},{"$f":"Produktionsanlæg!E2045","v":0},{"$f":"Produktionsanlæg!F2045","v":0},{"$f":"Produktionsanlæg!G2045","v":0},{"$f":"Produktionsanlæg!H2045","v":0},{"$f":"Produktionsanlæg!I2045","v":0},{"$f":"Produktionsanlæg!J2045","v":0},{"$f":"Produktionsanlæg!K2045","v":0},{"$f":"Produktionsanlæg!L2045","v":0},{"$f":"Produktionsanlæg!M2045","v":0},{"$f":"Produktionsanlæg!N2045","v":0},{"$f":"Produktionsanlæg!O2045","v":0},{"$f":"Produktionsanlæg!P2045","v":0},{"$f":"Produktionsanlæg!Q2045","v":0},{"$f":"Produktionsanlæg!R2045","v":0},{"$f":"Produktionsanlæg!S2045","v":0},{"$f":"Produktionsanlæg!T2045","v":0},{"$f":"Produktionsanlæg!U2045","v":0},{"$f":"Produktionsanlæg!V2045","v":0},{"$f":"Produktionsanlæg!W2045","v":0},{"$f":"Produktionsanlæg!X2045","v":0},{"$f":"Produktionsanlæg!Y2045","v":0},{"$f":"IF(COUNTIF(D2045:Y2045,\"<>0\")<=1,IF(SUM(D2045:Y2045)=0,0,(IF(SUM(D2045:Y2045)>0,IF(SUM(D2045:Y2045)<400,(1.2675*45967*SUM(D2045:Y2045)^(-0.4664)),(IF(SUM(D2045:Y2045)<2000,(39128*SUM(D2045:Y2045)^(-0.37661)),IF(SUM(D2045:Y2045)<5000,18893*SUM(D2045:Y2045)^(-0.28083),IF(SUM(D2045:Y2045)<100000,29680*SUM(D2045:Y2045)^(-0.24475),1773.1))))*100/115)*SUM(D2045:Y2045)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D2045:Y2045)),$A$571)","v":0},{"$f":"D2045*$Z2045","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2045:AV2045)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2045","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2045","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2045","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2045","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2045","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2045","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2045","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2045","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2045","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2045","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2045","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2045","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2045","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2045","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2045","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2045","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2045","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2045","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2045","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2045","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2045","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2045","v":0},{"$f":"SUM(D2045:Y2045)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D2052","v":0},{"$f":"Produktionsanlæg!E2052","v":0},{"$f":"Produktionsanlæg!F2052","v":0},{"$f":"Produktionsanlæg!G2052","v":0},{"$f":"Produktionsanlæg!H2052","v":0},{"$f":"Produktionsanlæg!I2052","v":0},{"$f":"Produktionsanlæg!J2052","v":0},{"$f":"Produktionsanlæg!K2052","v":0},{"$f":"Produktionsanlæg!L2052","v":0},{"$f":"Produktionsanlæg!M2052","v":0},{"$f":"Produktionsanlæg!N2052","v":0},{"$f":"Produktionsanlæg!O2052","v":0},{"$f":"Produktionsanlæg!P2052","v":0},{"$f":"Produktionsanlæg!Q2052","v":0},{"$f":"Produktionsanlæg!R2052","v":0},{"$f":"Produktionsanlæg!S2052","v":0},{"$f":"Produktionsanlæg!T2052","v":0},{"$f":"Produktionsanlæg!U2052","v":0},{"$f":"Produktionsanlæg!V2052","v":0},{"$f":"Produktionsanlæg!W2052","v":0},{"$f":"Produktionsanlæg!X2052","v":0},{"$f":"Produktionsanlæg!Y2052","v":0},{"$f":"IF(COUNTIF(D2052:Y2052,\"<>0\")<=1,IF(SUM(D2052:Y2052)=0,0,(IF(SUM(D2052:Y2052)>0,IF(SUM(D2052:Y2052)<400,(1.2675*45967*SUM(D2052:Y2052)^(-0.4664)),(IF(SUM(D2052:Y2052)<2000,(39128*SUM(D2052:Y2052)^(-0.37661)),IF(SUM(D2052:Y2052)<5000,18893*SUM(D2052:Y2052)^(-0.28083),IF(SUM(D2052:Y2052)<100000,29680*SUM(D2052:Y2052)^(-0.24475),1773.1))))*100/115)*SUM(D2052:Y2052)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2052:Y2052)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2052:AV2052)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2052","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2052","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2052","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2052","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2052","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2052","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2052","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2052","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2052","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2052","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2052","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2052","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2052","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2052","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2052","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2052","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2052","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2052","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2052","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2052","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2052","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2052","v":0},{"$f":"SUM(D2052:Y2052)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2061","v":0},{"$f":"Produktionsanlæg!E2061","v":0},{"$f":"Produktionsanlæg!F2061","v":0},{"$f":"Produktionsanlæg!G2061","v":0},{"$f":"Produktionsanlæg!H2061","v":0},{"$f":"Produktionsanlæg!I2061","v":0},{"$f":"Produktionsanlæg!J2061","v":0},{"$f":"Produktionsanlæg!K2061","v":0},{"$f":"Produktionsanlæg!L2061","v":0},{"$f":"Produktionsanlæg!M2061","v":0},{"$f":"Produktionsanlæg!N2061","v":0},{"$f":"Produktionsanlæg!O2061","v":0},{"$f":"Produktionsanlæg!P2061","v":0},{"$f":"Produktionsanlæg!Q2061","v":0},{"$f":"Produktionsanlæg!R2061","v":0},{"$f":"Produktionsanlæg!S2061","v":0},{"$f":"Produktionsanlæg!T2061","v":0},{"$f":"Produktionsanlæg!U2061","v":0},{"$f":"Produktionsanlæg!V2061","v":0},{"$f":"Produktionsanlæg!W2061","v":0},{"$f":"Produktionsanlæg!X2061","v":0},{"$f":"Produktionsanlæg!Y2061","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2061:Y2061,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D2068","v":0},{"$f":"Produktionsanlæg!E2068","v":0},{"$f":"Produktionsanlæg!F2068","v":0},{"$f":"Produktionsanlæg!G2068","v":0},{"$f":"Produktionsanlæg!H2068","v":0},{"$f":"Produktionsanlæg!I2068","v":0},{"$f":"Produktionsanlæg!J2068","v":0},{"$f":"Produktionsanlæg!K2068","v":0},{"$f":"Produktionsanlæg!L2068","v":0},{"$f":"Produktionsanlæg!M2068","v":0},{"$f":"Produktionsanlæg!N2068","v":0},{"$f":"Produktionsanlæg!O2068","v":0},{"$f":"Produktionsanlæg!P2068","v":0},{"$f":"Produktionsanlæg!Q2068","v":0},{"$f":"Produktionsanlæg!R2068","v":0},{"$f":"Produktionsanlæg!S2068","v":0},{"$f":"Produktionsanlæg!T2068","v":0},{"$f":"Produktionsanlæg!U2068","v":0},{"$f":"Produktionsanlæg!V2068","v":0},{"$f":"Produktionsanlæg!W2068","v":0},{"$f":"Produktionsanlæg!X2068","v":0},{"$f":"Produktionsanlæg!Y2068","v":0},{"$f":"IF(COUNTIF(D2068:Y2068,\"<>0\")<=1,IF(SUM(D2068:Y2068)=0,0,(IF(SUM(D2068:Y2068)>0,IF(SUM(D2068:Y2068)<400,(1.2675*45967*SUM(D2068:Y2068)^(-0.4664)),(IF(SUM(D2068:Y2068)<2000,(39128*SUM(D2068:Y2068)^(-0.37661)),IF(SUM(D2068:Y2068)<5000,18893*SUM(D2068:Y2068)^(-0.28083),IF(SUM(D2068:Y2068)<100000,29680*SUM(D2068:Y2068)^(-0.24475),1773.1))))*100/115)*SUM(D2068:Y2068)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2068:Y2068)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2068:AV2068)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2068","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2068","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2068","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2068","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2068","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2068","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2068","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2068","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2068","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2068","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2068","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2068","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2068","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2068","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2068","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2068","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2068","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2068","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2068","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2068","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2068","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2068","v":0},{"$f":"SUM(D2068:Y2068)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D2073","v":0},{"$f":"Produktionsanlæg!E2073","v":0},{"$f":"Produktionsanlæg!F2073","v":0},{"$f":"Produktionsanlæg!G2073","v":0},{"$f":"Produktionsanlæg!H2073","v":0},{"$f":"Produktionsanlæg!I2073","v":0},{"$f":"Produktionsanlæg!J2073","v":0},{"$f":"Produktionsanlæg!K2073","v":0},{"$f":"Produktionsanlæg!L2073","v":0},{"$f":"Produktionsanlæg!M2073","v":0},{"$f":"Produktionsanlæg!N2073","v":0},{"$f":"Produktionsanlæg!O2073","v":0},{"$f":"Produktionsanlæg!P2073","v":0},{"$f":"Produktionsanlæg!Q2073","v":0},{"$f":"Produktionsanlæg!R2073","v":0},{"$f":"Produktionsanlæg!S2073","v":0},{"$f":"Produktionsanlæg!T2073","v":0},{"$f":"Produktionsanlæg!U2073","v":0},{"$f":"Produktionsanlæg!V2073","v":0},{"$f":"Produktionsanlæg!W2073","v":0},{"$f":"Produktionsanlæg!X2073","v":0},{"$f":"Produktionsanlæg!Y2073","v":0},{"$f":"IF(COUNTIF(D2073:Y2073,\"<>0\")<=1,IF(SUM(D2073:Y2073)=0,0,(IF(SUM(D2073:Y2073)>0,IF(SUM(D2073:Y2073)<400,(1.2675*45967*SUM(D2073:Y2073)^(-0.4664)),(IF(SUM(D2073:Y2073)<2000,(39128*SUM(D2073:Y2073)^(-0.37661)),IF(SUM(D2073:Y2073)<5000,18893*SUM(D2073:Y2073)^(-0.28083),IF(SUM(D2073:Y2073)<100000,29680*SUM(D2073:Y2073)^(-0.24475),1773.1))))*100/115)*SUM(D2073:Y2073)*(IF(SUM(D2056:Y2056)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2073:Y2073)),$A$571)","v":0},{"$f":"D2073*$Z2073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2073:AV2073)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2073","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2073","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2073","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2073","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2073","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2073","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2073","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2073","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2073","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2073","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2073","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2073","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2073","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2073","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2073","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2073","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2073","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2073","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2073","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2073","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2073","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2073","v":0},{"$f":"SUM(D2073:Y2073)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D2079","v":0},{"$f":"Produktionsanlæg!E2079","v":0},{"$f":"Produktionsanlæg!F2079","v":0},{"$f":"Produktionsanlæg!G2079","v":0},{"$f":"Produktionsanlæg!H2079","v":0},{"$f":"Produktionsanlæg!I2079","v":0},{"$f":"Produktionsanlæg!J2079","v":0},{"$f":"Produktionsanlæg!K2079","v":0},{"$f":"Produktionsanlæg!L2079","v":0},{"$f":"Produktionsanlæg!M2079","v":0},{"$f":"Produktionsanlæg!N2079","v":0},{"$f":"Produktionsanlæg!O2079","v":0},{"$f":"Produktionsanlæg!P2079","v":0},{"$f":"Produktionsanlæg!Q2079","v":0},{"$f":"Produktionsanlæg!R2079","v":0},{"$f":"Produktionsanlæg!S2079","v":0},{"$f":"Produktionsanlæg!T2079","v":0},{"$f":"Produktionsanlæg!U2079","v":0},{"$f":"Produktionsanlæg!V2079","v":0},{"$f":"Produktionsanlæg!W2079","v":0},{"$f":"Produktionsanlæg!X2079","v":0},{"$f":"Produktionsanlæg!Y2079","v":0},{"$f":"IF(COUNTIF(D2079:Y2079,\"<>0\")<=1,IF(SUM(D2079:Y2079)=0,0,(IF(SUM(D2079:Y2079)>0,IF(SUM(D2079:Y2079)<400,(1.2675*45967*SUM(D2079:Y2079)^(-0.4664)),(IF(SUM(D2079:Y2079)<2000,(39128*SUM(D2079:Y2079)^(-0.37661)),IF(SUM(D2079:Y2079)<5000,18893*SUM(D2079:Y2079)^(-0.28083),IF(SUM(D2079:Y2079)<100000,29680*SUM(D2079:Y2079)^(-0.24475),1773.1))))*100/115)*SUM(D2079:Y2079)*0.1638,0)*1.15*1.06*0.4)/SUM(D2079:Y2079)),$A$571)","v":0},{"$f":"D2079*$Z2079","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2079*$Z2079","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2079*$Z2079","v":0},0,{"$f":"+SUM(AA2079:AV2079)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2079","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2079","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2079","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2079","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2079","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2079","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2079","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2079","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2079","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2079","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2079","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2079","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2079","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2079","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2079","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2079","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2079","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2079","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2079","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2079","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2079","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2079","v":0},{"$f":"SUM(D2079:Y2079)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D2080","v":0},{"$f":"Produktionsanlæg!E2080","v":0},{"$f":"Produktionsanlæg!F2080","v":0},{"$f":"Produktionsanlæg!G2080","v":0},{"$f":"Produktionsanlæg!H2080","v":0},{"$f":"Produktionsanlæg!I2080","v":0},{"$f":"Produktionsanlæg!J2080","v":0},{"$f":"Produktionsanlæg!K2080","v":0},{"$f":"Produktionsanlæg!L2080","v":0},{"$f":"Produktionsanlæg!M2080","v":0},{"$f":"Produktionsanlæg!N2080","v":0},{"$f":"Produktionsanlæg!O2080","v":0},{"$f":"Produktionsanlæg!P2080","v":0},{"$f":"Produktionsanlæg!Q2080","v":0},{"$f":"Produktionsanlæg!R2080","v":0},{"$f":"Produktionsanlæg!S2080","v":0},{"$f":"Produktionsanlæg!T2080","v":0},{"$f":"Produktionsanlæg!U2080","v":0},{"$f":"Produktionsanlæg!V2080","v":0},{"$f":"Produktionsanlæg!W2080","v":0},{"$f":"Produktionsanlæg!X2080","v":0},{"$f":"Produktionsanlæg!Y2080","v":0},{"$f":"IF(COUNTIF(D2080:Y2080,\"<>0\")<=1,IF(SUM(D2080:Y2080)=0,0,(IF(SUM(D2080:Y2080)>0,IF(SUM(D2080:Y2080)<400,(1.2675*45967*SUM(D2080:Y2080)^(-0.4664)),(IF(SUM(D2080:Y2080)<2000,(39128*SUM(D2080:Y2080)^(-0.37661)),IF(SUM(D2080:Y2080)<5000,18893*SUM(D2080:Y2080)^(-0.28083),IF(SUM(D2080:Y2080)<100000,29680*SUM(D2080:Y2080)^(-0.24475),1773.1))))*100/115)*SUM(D2080:Y2080)*0.1638,0)*1.15*1.06*0.05)/SUM(D2080:Y2080)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2080:AV2080)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2080","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2080","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2080","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2080","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2080","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2080","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2080","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2080","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2080","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2080","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2080","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2080","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2080","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2080","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2080","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2080","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2080","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2080","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2080","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2080","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2080","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2080","v":0},{"$f":"SUM(D2080:Y2080)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D2089","v":0},{"$f":"Produktionsanlæg!E2089","v":0},{"$f":"Produktionsanlæg!F2089","v":0},{"$f":"Produktionsanlæg!G2089","v":0},{"$f":"Produktionsanlæg!H2089","v":0},{"$f":"Produktionsanlæg!I2089","v":0},{"$f":"Produktionsanlæg!J2089","v":0},{"$f":"Produktionsanlæg!K2089","v":0},{"$f":"Produktionsanlæg!L2089","v":0},{"$f":"Produktionsanlæg!M2089","v":0},{"$f":"Produktionsanlæg!N2089","v":0},{"$f":"Produktionsanlæg!O2089","v":0},{"$f":"Produktionsanlæg!P2089","v":0},{"$f":"Produktionsanlæg!Q2089","v":0},{"$f":"Produktionsanlæg!R2089","v":0},{"$f":"Produktionsanlæg!S2089","v":0},{"$f":"Produktionsanlæg!T2089","v":0},{"$f":"Produktionsanlæg!U2089","v":0},{"$f":"Produktionsanlæg!V2089","v":0},{"$f":"Produktionsanlæg!W2089","v":0},{"$f":"Produktionsanlæg!X2089","v":0},{"$f":"Produktionsanlæg!Y2089","v":0},{"$f":"IF(COUNTIF(D2089:Y2089,\"<>0\")<=1,IF(SUM(D2089:Y2089)=0,0,(IF(SUM(D2089:Y2089)>0,IF(SUM(D2089:Y2089)<400,(1.2675*45967*SUM(D2089:Y2089)^(-0.4664)),(IF(SUM(D2089:Y2089)<2000,(39128*SUM(D2089:Y2089)^(-0.37661)),IF(SUM(D2089:Y2089)<5000,18893*SUM(D2089:Y2089)^(-0.28083),IF(SUM(D2089:Y2089)<100000,29680*SUM(D2089:Y2089)^(-0.24475),1773.1))))*100/115)*SUM(D2089:Y2089)*(IF(SUM(D2077:Y2077)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D2089:Y2089)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2089:AV2089)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2089","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2089","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2089","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2089","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2089","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2089","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2089","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2089","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2089","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2089","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2089","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2089","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2089","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2089","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2089","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2089","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2089","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2089","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2089","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2089","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2089","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2089","v":0},{"$f":"SUM(D2089:Y2089)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D2093","v":0},{"$f":"Produktionsanlæg!E2093","v":0},{"$f":"Produktionsanlæg!F2093","v":0},{"$f":"Produktionsanlæg!G2093","v":0},{"$f":"Produktionsanlæg!H2093","v":0},{"$f":"Produktionsanlæg!I2093","v":0},{"$f":"Produktionsanlæg!J2093","v":0},{"$f":"Produktionsanlæg!K2093","v":0},{"$f":"Produktionsanlæg!L2093","v":0},{"$f":"Produktionsanlæg!M2093","v":0},{"$f":"Produktionsanlæg!N2093","v":0},{"$f":"Produktionsanlæg!O2093","v":0},{"$f":"Produktionsanlæg!P2093","v":0},{"$f":"Produktionsanlæg!Q2093","v":0},{"$f":"Produktionsanlæg!R2093","v":0},{"$f":"Produktionsanlæg!S2093","v":0},{"$f":"Produktionsanlæg!T2093","v":0},{"$f":"Produktionsanlæg!U2093","v":0},{"$f":"Produktionsanlæg!V2093","v":0},{"$f":"Produktionsanlæg!W2093","v":0},{"$f":"Produktionsanlæg!X2093","v":0},{"$f":"Produktionsanlæg!Y2093","v":0},{"$f":"IF(COUNTIF(D2093:Y2093,\"<>0\")<=1,IF(SUM(D2093:Y2093)=0,0,(IF(SUM(D2093:Y2093)>0,IF(SUM(D2093:Y2093)<400,(1.2675*45967*SUM(D2093:Y2093)^(-0.4664)),(IF(SUM(D2093:Y2093)<2000,(39128*SUM(D2093:Y2093)^(-0.37661)),IF(SUM(D2093:Y2093)<5000,18893*SUM(D2093:Y2093)^(-0.28083),IF(SUM(D2093:Y2093)<100000,29680*SUM(D2093:Y2093)^(-0.24475),1773.1))))*100/115)*SUM(D2093:Y2093)*(IF(SUM(D2077:Y2077)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D2093:Y2093)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2093:AV2093)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2093","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2093","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2093","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2093","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2093","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2093","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2093","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2093","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2093","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2093","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2093","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2093","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2093","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2093","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2093","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2093","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2093","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2093","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2093","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2093","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2093","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2093","v":0},{"$f":"SUM(D2093:Y2093)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D2098","v":0},{"$f":"Produktionsanlæg!E2098","v":0},{"$f":"Produktionsanlæg!F2098","v":0},{"$f":"Produktionsanlæg!G2098","v":0},{"$f":"Produktionsanlæg!H2098","v":0},{"$f":"Produktionsanlæg!I2098","v":0},{"$f":"Produktionsanlæg!J2098","v":0},{"$f":"Produktionsanlæg!K2098","v":0},{"$f":"Produktionsanlæg!L2098","v":0},{"$f":"Produktionsanlæg!M2098","v":0},{"$f":"Produktionsanlæg!N2098","v":0},{"$f":"Produktionsanlæg!O2098","v":0},{"$f":"Produktionsanlæg!P2098","v":0},{"$f":"Produktionsanlæg!Q2098","v":0},{"$f":"Produktionsanlæg!R2098","v":0},{"$f":"Produktionsanlæg!S2098","v":0},{"$f":"Produktionsanlæg!T2098","v":0},{"$f":"Produktionsanlæg!U2098","v":0},{"$f":"Produktionsanlæg!V2098","v":0},{"$f":"Produktionsanlæg!W2098","v":0},{"$f":"Produktionsanlæg!X2098","v":0},{"$f":"Produktionsanlæg!Y2098","v":0},{"$f":"IF(COUNTIF(D2098:Y2098,\"<>0\")<=1,IF(SUM(D2098:Y2098)=0,0,(IF(SUM(D2098:Y2098)>0,IF(SUM(D2098:Y2098)<400,(1.2675*45967*SUM(D2098:Y2098)^(-0.4664)),(IF(SUM(D2098:Y2098)<2000,(39128*SUM(D2098:Y2098)^(-0.37661)),IF(SUM(D2098:Y2098)<5000,18893*SUM(D2098:Y2098)^(-0.28083),IF(SUM(D2098:Y2098)<100000,29680*SUM(D2098:Y2098)^(-0.24475),1773.1))))*100/115)*SUM(D2098:Y2098)*(IF(SUM(D2077:Y2077)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D2098:Y2098)),$A$571)","v":0},{"$f":"D2098*$Z2098","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2098:AV2098)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2098","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2098","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2098","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2098","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2098","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2098","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2098","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2098","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2098","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2098","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2098","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2098","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2098","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2098","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2098","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2098","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2098","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2098","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2098","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2098","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2098","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2098","v":0},{"$f":"SUM(D2098:Y2098)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2107","v":0},{"$f":"Produktionsanlæg!E2107","v":0},{"$f":"Produktionsanlæg!F2107","v":0},{"$f":"Produktionsanlæg!G2107","v":0},{"$f":"Produktionsanlæg!H2107","v":0},{"$f":"Produktionsanlæg!I2107","v":0},{"$f":"Produktionsanlæg!J2107","v":0},{"$f":"Produktionsanlæg!K2107","v":0},{"$f":"Produktionsanlæg!L2107","v":0},{"$f":"Produktionsanlæg!M2107","v":0},{"$f":"Produktionsanlæg!N2107","v":0},{"$f":"Produktionsanlæg!O2107","v":0},{"$f":"Produktionsanlæg!P2107","v":0},{"$f":"Produktionsanlæg!Q2107","v":0},{"$f":"Produktionsanlæg!R2107","v":0},{"$f":"Produktionsanlæg!S2107","v":0},{"$f":"Produktionsanlæg!T2107","v":0},{"$f":"Produktionsanlæg!U2107","v":0},{"$f":"Produktionsanlæg!V2107","v":0},{"$f":"Produktionsanlæg!W2107","v":0},{"$f":"Produktionsanlæg!X2107","v":0},{"$f":"Produktionsanlæg!Y2107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2107:Y2107,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2115:AW2138)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D2114:Y2114)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D2117","v":0},{"$f":"Produktionsanlæg!E2117","v":0},{"$f":"Produktionsanlæg!F2117","v":0},{"$f":"Produktionsanlæg!G2117","v":0},{"$f":"Produktionsanlæg!H2117","v":0},{"$f":"Produktionsanlæg!I2117","v":0},{"$f":"Produktionsanlæg!J2117","v":0},{"$f":"Produktionsanlæg!K2117","v":0},{"$f":"Produktionsanlæg!L2117","v":0},{"$f":"Produktionsanlæg!M2117","v":0},{"$f":"Produktionsanlæg!N2117","v":0},{"$f":"Produktionsanlæg!O2117","v":0},{"$f":"Produktionsanlæg!P2117","v":0},{"$f":"Produktionsanlæg!Q2117","v":0},{"$f":"Produktionsanlæg!R2117","v":0},{"$f":"Produktionsanlæg!S2117","v":0},{"$f":"Produktionsanlæg!T2117","v":0},{"$f":"Produktionsanlæg!U2117","v":0},{"$f":"Produktionsanlæg!V2117","v":0},{"$f":"Produktionsanlæg!W2117","v":0},{"$f":"Produktionsanlæg!X2117","v":0},{"$f":"Produktionsanlæg!Y2117","v":0},{"$f":"IF(COUNTIF(D2117:Y2117,\"<>0\")<=1,IF(SUM(D2117:Y2117)=0,0,(IF(SUM(D2117:Y2117)>0,IF(SUM(D2117:Y2117)<400,(1.2675*45967*SUM(D2117:Y2117)^(-0.4664)),(IF(SUM(D2117:Y2117)<2000,(39128*SUM(D2117:Y2117)^(-0.37661)),IF(SUM(D2117:Y2117)<5000,18893*SUM(D2117:Y2117)^(-0.28083),IF(SUM(D2117:Y2117)<100000,29680*SUM(D2117:Y2117)^(-0.24475),1773.1))))*100/115)*SUM(D2117:Y2117)*0.061,0)*1.15*1.06*0.43)/SUM(D2117:Y2117)),$A$571)","v":0},{"$f":"D2117*$Z2117","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2117*$Z2117","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2117*$Z2117","v":0},0,{"$f":"+SUM(AA2117:AV2117)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2117","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2117","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2117","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2117","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2117","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2117","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2117","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2117","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2117","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2117","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2117","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2117","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2117","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2117","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2117","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2117","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2117","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2117","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2117","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2117","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2117","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2117","v":0},{"$f":"SUM(D2117:Y2117)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D2123","v":0},{"$f":"Produktionsanlæg!E2123","v":0},{"$f":"Produktionsanlæg!F2123","v":0},{"$f":"Produktionsanlæg!G2123","v":0},{"$f":"Produktionsanlæg!H2123","v":0},{"$f":"Produktionsanlæg!I2123","v":0},{"$f":"Produktionsanlæg!J2123","v":0},{"$f":"Produktionsanlæg!K2123","v":0},{"$f":"Produktionsanlæg!L2123","v":0},{"$f":"Produktionsanlæg!M2123","v":0},{"$f":"Produktionsanlæg!N2123","v":0},{"$f":"Produktionsanlæg!O2123","v":0},{"$f":"Produktionsanlæg!P2123","v":0},{"$f":"Produktionsanlæg!Q2123","v":0},{"$f":"Produktionsanlæg!R2123","v":0},{"$f":"Produktionsanlæg!S2123","v":0},{"$f":"Produktionsanlæg!T2123","v":0},{"$f":"Produktionsanlæg!U2123","v":0},{"$f":"Produktionsanlæg!V2123","v":0},{"$f":"Produktionsanlæg!W2123","v":0},{"$f":"Produktionsanlæg!X2123","v":0},{"$f":"Produktionsanlæg!Y2123","v":0},{"$f":"IF(COUNTIF(D2123:Y2123,\"<>0\")<=1,IF(SUM(D2123:Y2123)=0,0,(IF(SUM(D2123:Y2123)>0,IF(SUM(D2123:Y2123)<400,(1.2675*45967*SUM(D2123:Y2123)^(-0.4664)),(IF(SUM(D2123:Y2123)<2000,(39128*SUM(D2123:Y2123)^(-0.37661)),IF(SUM(D2123:Y2123)<5000,18893*SUM(D2123:Y2123)^(-0.28083),IF(SUM(D2123:Y2123)<100000,29680*SUM(D2123:Y2123)^(-0.24475),1773.1))))*100/115)*SUM(D2123:Y2123)*(IF(SUM(D2123:Y2123)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D2123:Y2123)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2123:AV2123)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2123","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2123","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2123","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2123","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2123","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2123","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2123","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2123","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2123","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2123","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2123","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2123","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2123","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2123","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2123","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2123","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2123","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2123","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2123","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2123","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2123","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2123","v":0},{"$f":"SUM(D2123:Y2123)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D2126","v":0},{"$f":"Produktionsanlæg!E2126","v":0},{"$f":"Produktionsanlæg!F2126","v":0},{"$f":"Produktionsanlæg!G2126","v":0},{"$f":"Produktionsanlæg!H2126","v":0},{"$f":"Produktionsanlæg!I2126","v":0},{"$f":"Produktionsanlæg!J2126","v":0},{"$f":"Produktionsanlæg!K2126","v":0},{"$f":"Produktionsanlæg!L2126","v":0},{"$f":"Produktionsanlæg!M2126","v":0},{"$f":"Produktionsanlæg!N2126","v":0},{"$f":"Produktionsanlæg!O2126","v":0},{"$f":"Produktionsanlæg!P2126","v":0},{"$f":"Produktionsanlæg!Q2126","v":0},{"$f":"Produktionsanlæg!R2126","v":0},{"$f":"Produktionsanlæg!S2126","v":0},{"$f":"Produktionsanlæg!T2126","v":0},{"$f":"Produktionsanlæg!U2126","v":0},{"$f":"Produktionsanlæg!V2126","v":0},{"$f":"Produktionsanlæg!W2126","v":0},{"$f":"Produktionsanlæg!X2126","v":0},{"$f":"Produktionsanlæg!Y2126","v":0},{"$f":"IF(COUNTIF(D2126:Y2126,\"<>0\")<=1,IF(SUM(D2126:Y2126)=0,0,(IF(SUM(D2126:Y2126)>0,IF(SUM(D2126:Y2126)<400,(1.2675*45967*SUM(D2126:Y2126)^(-0.4664)),(IF(SUM(D2126:Y2126)<2000,(39128*SUM(D2126:Y2126)^(-0.37661)),IF(SUM(D2126:Y2126)<5000,18893*SUM(D2126:Y2126)^(-0.28083),IF(SUM(D2126:Y2126)<100000,29680*SUM(D2126:Y2126)^(-0.24475),1773.1))))*100/115)*SUM(D2126:Y2126)*(IF(SUM(D2126:Y2126)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D2126:Y2126)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2126:AV2126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2126","v":0},{"$f":"SUM(D2126:Y2126)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D2135","v":0},{"$f":"Produktionsanlæg!E2135","v":0},{"$f":"Produktionsanlæg!F2135","v":0},{"$f":"Produktionsanlæg!G2135","v":0},{"$f":"Produktionsanlæg!H2135","v":0},{"$f":"Produktionsanlæg!I2135","v":0},{"$f":"Produktionsanlæg!J2135","v":0},{"$f":"Produktionsanlæg!K2135","v":0},{"$f":"Produktionsanlæg!L2135","v":0},{"$f":"Produktionsanlæg!M2135","v":0},{"$f":"Produktionsanlæg!N2135","v":0},{"$f":"Produktionsanlæg!O2135","v":0},{"$f":"Produktionsanlæg!P2135","v":0},{"$f":"Produktionsanlæg!Q2135","v":0},{"$f":"Produktionsanlæg!R2135","v":0},{"$f":"Produktionsanlæg!S2135","v":0},{"$f":"Produktionsanlæg!T2135","v":0},{"$f":"Produktionsanlæg!U2135","v":0},{"$f":"Produktionsanlæg!V2135","v":0},{"$f":"Produktionsanlæg!W2135","v":0},{"$f":"Produktionsanlæg!X2135","v":0},{"$f":"Produktionsanlæg!Y2135","v":0},{"$f":"IF(COUNTIF(D2135:Y2135,\"<>0\")<=1,IF(SUM(D2135:Y2135)=0,0,(IF(SUM(D2135:Y2135)>0,IF(SUM(D2135:Y2135)<400,(1.2675*45967*SUM(D2135:Y2135)^(-0.4664)),(IF(SUM(D2135:Y2135)<2000,(39128*SUM(D2135:Y2135)^(-0.37661)),IF(SUM(D2135:Y2135)<5000,18893*SUM(D2135:Y2135)^(-0.28083),IF(SUM(D2135:Y2135)<100000,29680*SUM(D2135:Y2135)^(-0.24475),1773.1))))*100/115)*SUM(D2135:Y2135)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2135:Y2135)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2135:AV2135)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2135","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2135","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2135","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2135","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2135","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2135","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2135","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2135","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2135","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2135","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2135","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2135","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2135","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2135","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2135","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2135","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2135","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2135","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2135","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2135","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2135","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2135","v":0},{"$f":"SUM(D2135:Y2135)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D2142","v":0},{"$f":"Produktionsanlæg!E2142","v":0},{"$f":"Produktionsanlæg!F2142","v":0},{"$f":"Produktionsanlæg!G2142","v":0},{"$f":"Produktionsanlæg!H2142","v":0},{"$f":"Produktionsanlæg!I2142","v":0},{"$f":"Produktionsanlæg!J2142","v":0},{"$f":"Produktionsanlæg!K2142","v":0},{"$f":"Produktionsanlæg!L2142","v":0},{"$f":"Produktionsanlæg!M2142","v":0},{"$f":"Produktionsanlæg!N2142","v":0},{"$f":"Produktionsanlæg!O2142","v":0},{"$f":"Produktionsanlæg!P2142","v":0},{"$f":"Produktionsanlæg!Q2142","v":0},{"$f":"Produktionsanlæg!R2142","v":0},{"$f":"Produktionsanlæg!S2142","v":0},{"$f":"Produktionsanlæg!T2142","v":0},{"$f":"Produktionsanlæg!U2142","v":0},{"$f":"Produktionsanlæg!V2142","v":0},{"$f":"Produktionsanlæg!W2142","v":0},{"$f":"Produktionsanlæg!X2142","v":0},{"$f":"Produktionsanlæg!Y2142","v":0},{"$f":"IF(COUNTIF(D2142:Y2142,\"<>0\")<=1,IF(SUM(D2142:Y2142)=0,0,(IF(SUM(D2142:Y2142)>0,IF(SUM(D2142:Y2142)<400,(1.2675*45967*SUM(D2142:Y2142)^(-0.4664)),(IF(SUM(D2142:Y2142)<2000,(39128*SUM(D2142:Y2142)^(-0.37661)),IF(SUM(D2142:Y2142)<5000,18893*SUM(D2142:Y2142)^(-0.28083),IF(SUM(D2142:Y2142)<100000,29680*SUM(D2142:Y2142)^(-0.24475),1773.1))))*100/115)*SUM(D2142:Y2142)*(IF(SUM(D2125:Y2125)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D2142:Y2142)),$A$571)","v":0},{"$f":"D2142*$Z2142","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2142*$Z2142","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2142*$Z2142","v":0},0,{"$f":"+SUM(AA2142:AV2142)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2142","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2142","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2142","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2142","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2142","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2142","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2142","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2142","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2142","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2142","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2142","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2142","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2142","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2142","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2142","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2142","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2142","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2142","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2142","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2142","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2142","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2142","v":0},{"$f":"SUM(D2142:Y2142)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2145","v":0},{"$f":"Produktionsanlæg!E2145","v":0},{"$f":"Produktionsanlæg!F2145","v":0},{"$f":"Produktionsanlæg!G2145","v":0},{"$f":"Produktionsanlæg!H2145","v":0},{"$f":"Produktionsanlæg!I2145","v":0},{"$f":"Produktionsanlæg!J2145","v":0},{"$f":"Produktionsanlæg!K2145","v":0},{"$f":"Produktionsanlæg!L2145","v":0},{"$f":"Produktionsanlæg!M2145","v":0},{"$f":"Produktionsanlæg!N2145","v":0},{"$f":"Produktionsanlæg!O2145","v":0},{"$f":"Produktionsanlæg!P2145","v":0},{"$f":"Produktionsanlæg!Q2145","v":0},{"$f":"Produktionsanlæg!R2145","v":0},{"$f":"Produktionsanlæg!S2145","v":0},{"$f":"Produktionsanlæg!T2145","v":0},{"$f":"Produktionsanlæg!U2145","v":0},{"$f":"Produktionsanlæg!V2145","v":0},{"$f":"Produktionsanlæg!W2145","v":0},{"$f":"Produktionsanlæg!X2145","v":0},{"$f":"Produktionsanlæg!Y2145","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2145:Y2145,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D2154","v":0},{"$f":"Produktionsanlæg!E2154","v":0},{"$f":"Produktionsanlæg!F2154","v":0},{"$f":"Produktionsanlæg!G2154","v":0},{"$f":"Produktionsanlæg!H2154","v":0},{"$f":"Produktionsanlæg!I2154","v":0},{"$f":"Produktionsanlæg!J2154","v":0},{"$f":"Produktionsanlæg!K2154","v":0},{"$f":"Produktionsanlæg!L2154","v":0},{"$f":"Produktionsanlæg!M2154","v":0},{"$f":"Produktionsanlæg!N2154","v":0},{"$f":"Produktionsanlæg!O2154","v":0},{"$f":"Produktionsanlæg!P2154","v":0},{"$f":"Produktionsanlæg!Q2154","v":0},{"$f":"Produktionsanlæg!R2154","v":0},{"$f":"Produktionsanlæg!S2154","v":0},{"$f":"Produktionsanlæg!T2154","v":0},{"$f":"Produktionsanlæg!U2154","v":0},{"$f":"Produktionsanlæg!V2154","v":0},{"$f":"Produktionsanlæg!W2154","v":0},{"$f":"Produktionsanlæg!X2154","v":0},{"$f":"Produktionsanlæg!Y2154","v":0},{"$f":"IF(COUNTIF(D2154:Y2154,\"<>0\")<=1,IF(SUM(D2154:Y2154)=0,0,(IF(SUM(D2154:Y2154)>0,IF(SUM(D2154:Y2154)<400,(1.2675*45967*SUM(D2154:Y2154)^(-0.4664)),(IF(SUM(D2154:Y2154)<2000,(39128*SUM(D2154:Y2154)^(-0.37661)),IF(SUM(D2154:Y2154)<5000,18893*SUM(D2154:Y2154)^(-0.28083),IF(SUM(D2154:Y2154)<100000,29680*SUM(D2154:Y2154)^(-0.24475),1773.1))))*100/115)*SUM(D2154:Y2154)*(IF(SUM(D2146:Y2146)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2154:Y2154)),$A$571)","v":0},{"$f":"D2154*$Z2154","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2154*$Z2154","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2154*$Z2154","v":0},0,{"$f":"+SUM(AA2154:AV2154)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2154","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2154","v":0},{"$f":"SUM(D2154:Y2154)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D2160","v":0},{"$f":"Produktionsanlæg!E2160","v":0},{"$f":"Produktionsanlæg!F2160","v":0},{"$f":"Produktionsanlæg!G2160","v":0},{"$f":"Produktionsanlæg!H2160","v":0},{"$f":"Produktionsanlæg!I2160","v":0},{"$f":"Produktionsanlæg!J2160","v":0},{"$f":"Produktionsanlæg!K2160","v":0},{"$f":"Produktionsanlæg!L2160","v":0},{"$f":"Produktionsanlæg!M2160","v":0},{"$f":"Produktionsanlæg!N2160","v":0},{"$f":"Produktionsanlæg!O2160","v":0},{"$f":"Produktionsanlæg!P2160","v":0},{"$f":"Produktionsanlæg!Q2160","v":0},{"$f":"Produktionsanlæg!R2160","v":0},{"$f":"Produktionsanlæg!S2160","v":0},{"$f":"Produktionsanlæg!T2160","v":0},{"$f":"Produktionsanlæg!U2160","v":0},{"$f":"Produktionsanlæg!V2160","v":0},{"$f":"Produktionsanlæg!W2160","v":0},{"$f":"Produktionsanlæg!X2160","v":0},{"$f":"Produktionsanlæg!Y2160","v":0},{"$f":"IF(COUNTIF(D2160:Y2160,\"<>0\")<=1,IF(SUM(D2160:Y2160)=0,0,(IF(SUM(D2160:Y2160)>0,IF(SUM(D2160:Y2160)<400,(1.2675*45967*SUM(D2160:Y2160)^(-0.4664)),(IF(SUM(D2160:Y2160)<2000,(39128*SUM(D2160:Y2160)^(-0.37661)),IF(SUM(D2160:Y2160)<5000,18893*SUM(D2160:Y2160)^(-0.28083),IF(SUM(D2160:Y2160)<100000,29680*SUM(D2160:Y2160)^(-0.24475),1773.1))))*100/115)*SUM(D2160:Y2160)*(IF(SUM(D2144:Y2144)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D2160:Y2160)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2160:AV2160)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2160","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2160","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2160","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2160","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2160","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2160","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2160","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2160","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2160","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2160","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2160","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2160","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2160","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2160","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2160","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2160","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2160","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2160","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2160","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2160","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2160","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2160","v":0},{"$f":"SUM(D2160:Y2160)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D2163","v":0},{"$f":"Produktionsanlæg!E2163","v":0},{"$f":"Produktionsanlæg!F2163","v":0},{"$f":"Produktionsanlæg!G2163","v":0},{"$f":"Produktionsanlæg!H2163","v":0},{"$f":"Produktionsanlæg!I2163","v":0},{"$f":"Produktionsanlæg!J2163","v":0},{"$f":"Produktionsanlæg!K2163","v":0},{"$f":"Produktionsanlæg!L2163","v":0},{"$f":"Produktionsanlæg!M2163","v":0},{"$f":"Produktionsanlæg!N2163","v":0},{"$f":"Produktionsanlæg!O2163","v":0},{"$f":"Produktionsanlæg!P2163","v":0},{"$f":"Produktionsanlæg!Q2163","v":0},{"$f":"Produktionsanlæg!R2163","v":0},{"$f":"Produktionsanlæg!S2163","v":0},{"$f":"Produktionsanlæg!T2163","v":0},{"$f":"Produktionsanlæg!U2163","v":0},{"$f":"Produktionsanlæg!V2163","v":0},{"$f":"Produktionsanlæg!W2163","v":0},{"$f":"Produktionsanlæg!X2163","v":0},{"$f":"Produktionsanlæg!Y2163","v":0},{"$f":"IF(COUNTIF(D2163:Y2163,\"<>0\")<=1,IF(SUM(D2163:Y2163)=0,0,(IF(SUM(D2163:Y2163)>0,IF(SUM(D2163:Y2163)<400,(1.2675*45967*SUM(D2163:Y2163)^(-0.4664)),(IF(SUM(D2163:Y2163)<2000,(39128*SUM(D2163:Y2163)^(-0.37661)),IF(SUM(D2163:Y2163)<5000,18893*SUM(D2163:Y2163)^(-0.28083),IF(SUM(D2163:Y2163)<100000,29680*SUM(D2163:Y2163)^(-0.24475),1773.1))))*100/115)*SUM(D2163:Y2163)*(IF(SUM(D2147:Y2147)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D2163:Y2163)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2163*$Z2163","v":0},{"$f":"Y2163*$Z2163","v":0},{"$f":"+SUM(AA2163:AV2163)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2163","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2163","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2163","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2163","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2163","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2163","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2163","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2163","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2163","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2163","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2163","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2163","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2163","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2163","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2163","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2163","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2163","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2163","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2163","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2163","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2163","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2163","v":0},{"$f":"SUM(D2163:Y2163)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2170","v":0},{"$f":"Produktionsanlæg!E2170","v":0},{"$f":"Produktionsanlæg!F2170","v":0},{"$f":"Produktionsanlæg!G2170","v":0},{"$f":"Produktionsanlæg!H2170","v":0},{"$f":"Produktionsanlæg!I2170","v":0},{"$f":"Produktionsanlæg!J2170","v":0},{"$f":"Produktionsanlæg!K2170","v":0},{"$f":"Produktionsanlæg!L2170","v":0},{"$f":"Produktionsanlæg!M2170","v":0},{"$f":"Produktionsanlæg!N2170","v":0},{"$f":"Produktionsanlæg!O2170","v":0},{"$f":"Produktionsanlæg!P2170","v":0},{"$f":"Produktionsanlæg!Q2170","v":0},{"$f":"Produktionsanlæg!R2170","v":0},{"$f":"Produktionsanlæg!S2170","v":0},{"$f":"Produktionsanlæg!T2170","v":0},{"$f":"Produktionsanlæg!U2170","v":0},{"$f":"Produktionsanlæg!V2170","v":0},{"$f":"Produktionsanlæg!W2170","v":0},{"$f":"Produktionsanlæg!X2170","v":0},{"$f":"Produktionsanlæg!Y2170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2170:Y2170,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2174","v":0},{"$f":"Produktionsanlæg!E2174","v":0},{"$f":"Produktionsanlæg!F2174","v":0},{"$f":"Produktionsanlæg!G2174","v":0},{"$f":"Produktionsanlæg!H2174","v":0},{"$f":"Produktionsanlæg!I2174","v":0},{"$f":"Produktionsanlæg!J2174","v":0},{"$f":"Produktionsanlæg!K2174","v":0},{"$f":"Produktionsanlæg!L2174","v":0},{"$f":"Produktionsanlæg!M2174","v":0},{"$f":"Produktionsanlæg!N2174","v":0},{"$f":"Produktionsanlæg!O2174","v":0},{"$f":"Produktionsanlæg!P2174","v":0},{"$f":"Produktionsanlæg!Q2174","v":0},{"$f":"Produktionsanlæg!R2174","v":0},{"$f":"Produktionsanlæg!S2174","v":0},{"$f":"Produktionsanlæg!T2174","v":0},{"$f":"Produktionsanlæg!U2174","v":0},{"$f":"Produktionsanlæg!V2174","v":0},{"$f":"Produktionsanlæg!W2174","v":0},{"$f":"Produktionsanlæg!X2174","v":0},{"$f":"Produktionsanlæg!Y2174","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2174:Y2174,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2182:AW2205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D2181:Y2181)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D2188","v":0},{"$f":"Produktionsanlæg!E2188","v":0},{"$f":"Produktionsanlæg!F2188","v":0},{"$f":"Produktionsanlæg!G2188","v":0},{"$f":"Produktionsanlæg!H2188","v":0},{"$f":"Produktionsanlæg!I2188","v":0},{"$f":"Produktionsanlæg!J2188","v":0},{"$f":"Produktionsanlæg!K2188","v":0},{"$f":"Produktionsanlæg!L2188","v":0},{"$f":"Produktionsanlæg!M2188","v":0},{"$f":"Produktionsanlæg!N2188","v":0},{"$f":"Produktionsanlæg!O2188","v":0},{"$f":"Produktionsanlæg!P2188","v":0},{"$f":"Produktionsanlæg!Q2188","v":0},{"$f":"Produktionsanlæg!R2188","v":0},{"$f":"Produktionsanlæg!S2188","v":0},{"$f":"Produktionsanlæg!T2188","v":0},{"$f":"Produktionsanlæg!U2188","v":0},{"$f":"Produktionsanlæg!V2188","v":0},{"$f":"Produktionsanlæg!W2188","v":0},{"$f":"Produktionsanlæg!X2188","v":0},{"$f":"Produktionsanlæg!Y2188","v":0},{"$f":"IF(COUNTIF(D2188:Y2188,\"<>0\")<=1,IF(SUM(D2188:Y2188)=0,0,(IF(SUM(D2188:Y2188)>0,IF(SUM(D2188:Y2188)<400,(1.2675*45967*SUM(D2188:Y2188)^(-0.4664)),(IF(SUM(D2188:Y2188)<2000,(39128*SUM(D2188:Y2188)^(-0.37661)),IF(SUM(D2188:Y2188)<5000,18893*SUM(D2188:Y2188)^(-0.28083),IF(SUM(D2188:Y2188)<100000,29680*SUM(D2188:Y2188)^(-0.24475),1773.1))))*100/115)*SUM(D2188:Y2188)*0.0173,0)*1.15*1.06*0.43)/SUM(D2188:Y2188)),$A$571)","v":0},{"$f":"D2188*$Z2188","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2188*$Z2188","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2188*$Z2188","v":0},0,{"$f":"+SUM(AA2188:AV2188)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2188","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2188","v":0},{"$f":"SUM(D2188:Y2188)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2191","v":0},{"$f":"Produktionsanlæg!E2191","v":0},{"$f":"Produktionsanlæg!F2191","v":0},{"$f":"Produktionsanlæg!G2191","v":0},{"$f":"Produktionsanlæg!H2191","v":0},{"$f":"Produktionsanlæg!I2191","v":0},{"$f":"Produktionsanlæg!J2191","v":0},{"$f":"Produktionsanlæg!K2191","v":0},{"$f":"Produktionsanlæg!L2191","v":0},{"$f":"Produktionsanlæg!M2191","v":0},{"$f":"Produktionsanlæg!N2191","v":0},{"$f":"Produktionsanlæg!O2191","v":0},{"$f":"Produktionsanlæg!P2191","v":0},{"$f":"Produktionsanlæg!Q2191","v":0},{"$f":"Produktionsanlæg!R2191","v":0},{"$f":"Produktionsanlæg!S2191","v":0},{"$f":"Produktionsanlæg!T2191","v":0},{"$f":"Produktionsanlæg!U2191","v":0},{"$f":"Produktionsanlæg!V2191","v":0},{"$f":"Produktionsanlæg!W2191","v":0},{"$f":"Produktionsanlæg!X2191","v":0},{"$f":"Produktionsanlæg!Y2191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2191:Y2191,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D2200","v":0},{"$f":"Produktionsanlæg!E2200","v":0},{"$f":"Produktionsanlæg!F2200","v":0},{"$f":"Produktionsanlæg!G2200","v":0},{"$f":"Produktionsanlæg!H2200","v":0},{"$f":"Produktionsanlæg!I2200","v":0},{"$f":"Produktionsanlæg!J2200","v":0},{"$f":"Produktionsanlæg!K2200","v":0},{"$f":"Produktionsanlæg!L2200","v":0},{"$f":"Produktionsanlæg!M2200","v":0},{"$f":"Produktionsanlæg!N2200","v":0},{"$f":"Produktionsanlæg!O2200","v":0},{"$f":"Produktionsanlæg!P2200","v":0},{"$f":"Produktionsanlæg!Q2200","v":0},{"$f":"Produktionsanlæg!R2200","v":0},{"$f":"Produktionsanlæg!S2200","v":0},{"$f":"Produktionsanlæg!T2200","v":0},{"$f":"Produktionsanlæg!U2200","v":0},{"$f":"Produktionsanlæg!V2200","v":0},{"$f":"Produktionsanlæg!W2200","v":0},{"$f":"Produktionsanlæg!X2200","v":0},{"$f":"Produktionsanlæg!Y2200","v":0},{"$f":"IF(COUNTIF(D2200:Y2200,\"<>0\")<=1,IF(SUM(D2200:Y2200)=0,0,(IF(SUM(D2200:Y2200)>0,IF(SUM(D2200:Y2200)<400,(1.2675*45967*SUM(D2200:Y2200)^(-0.4664)),(IF(SUM(D2200:Y2200)<2000,(39128*SUM(D2200:Y2200)^(-0.37661)),IF(SUM(D2200:Y2200)<5000,18893*SUM(D2200:Y2200)^(-0.28083),IF(SUM(D2200:Y2200)<100000,29680*SUM(D2200:Y2200)^(-0.24475),1773.1))))*100/115)*SUM(D2200:Y2200)*(IF(SUM(D2192:Y2192)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D2200:Y2200)),$A$571)","v":0},{"$f":"D2200*$Z2200","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2200*$Z2200","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2200*$Z2200","v":0},0,{"$f":"+SUM(AA2200:AV2200)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2200","v":0},{"$f":"SUM(D2200:Y2200)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D2205","v":0},{"$f":"Produktionsanlæg!E2205","v":0},{"$f":"Produktionsanlæg!F2205","v":0},{"$f":"Produktionsanlæg!G2205","v":0},{"$f":"Produktionsanlæg!H2205","v":0},{"$f":"Produktionsanlæg!I2205","v":0},{"$f":"Produktionsanlæg!J2205","v":0},{"$f":"Produktionsanlæg!K2205","v":0},{"$f":"Produktionsanlæg!L2205","v":0},{"$f":"Produktionsanlæg!M2205","v":0},{"$f":"Produktionsanlæg!N2205","v":0},{"$f":"Produktionsanlæg!O2205","v":0},{"$f":"Produktionsanlæg!P2205","v":0},{"$f":"Produktionsanlæg!Q2205","v":0},{"$f":"Produktionsanlæg!R2205","v":0},{"$f":"Produktionsanlæg!S2205","v":0},{"$f":"Produktionsanlæg!T2205","v":0},{"$f":"Produktionsanlæg!U2205","v":0},{"$f":"Produktionsanlæg!V2205","v":0},{"$f":"Produktionsanlæg!W2205","v":0},{"$f":"Produktionsanlæg!X2205","v":0},{"$f":"Produktionsanlæg!Y2205","v":0},{"$f":"IF(COUNTIF(D2205:Y2205,\"<>0\")<=1,IF(SUM(D2205:Y2205)=0,0,(IF(SUM(D2205:Y2205)>0,IF(SUM(D2205:Y2205)<400,(1.2675*45967*SUM(D2205:Y2205)^(-0.4664)),(IF(SUM(D2205:Y2205)<2000,(39128*SUM(D2205:Y2205)^(-0.37661)),IF(SUM(D2205:Y2205)<5000,18893*SUM(D2205:Y2205)^(-0.28083),IF(SUM(D2205:Y2205)<100000,29680*SUM(D2205:Y2205)^(-0.24475),1773.1))))*100/115)*SUM(D2205:Y2205)*(0.246),0)*1.15*1.06*0.05)/SUM(D2205:Y2205)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2205*$Z2205","v":0},{"$f":"Y2205*$Z2205","v":0},{"$f":"+SUM(AA2205:AV2205)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2205","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2205","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2205","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2205","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2205","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2205","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2205","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2205","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2205","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2205","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2205","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2205","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2205","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2205","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2205","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2205","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2205","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2205","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2205","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2205","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2205","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2205","v":0},{"$f":"SUM(D2205:Y2205)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D2209","v":0},{"$f":"Produktionsanlæg!E2209","v":0},{"$f":"Produktionsanlæg!F2209","v":0},{"$f":"Produktionsanlæg!G2209","v":0},{"$f":"Produktionsanlæg!H2209","v":0},{"$f":"Produktionsanlæg!I2209","v":0},{"$f":"Produktionsanlæg!J2209","v":0},{"$f":"Produktionsanlæg!K2209","v":0},{"$f":"Produktionsanlæg!L2209","v":0},{"$f":"Produktionsanlæg!M2209","v":0},{"$f":"Produktionsanlæg!N2209","v":0},{"$f":"Produktionsanlæg!O2209","v":0},{"$f":"Produktionsanlæg!P2209","v":0},{"$f":"Produktionsanlæg!Q2209","v":0},{"$f":"Produktionsanlæg!R2209","v":0},{"$f":"Produktionsanlæg!S2209","v":0},{"$f":"Produktionsanlæg!T2209","v":0},{"$f":"Produktionsanlæg!U2209","v":0},{"$f":"Produktionsanlæg!V2209","v":0},{"$f":"Produktionsanlæg!W2209","v":0},{"$f":"Produktionsanlæg!X2209","v":0},{"$f":"Produktionsanlæg!Y2209","v":0},{"$f":"IF(COUNTIF(D2209:Y2209,\"<>0\")<=1,IF(SUM(D2209:Y2209)=0,0,(IF(SUM(D2209:Y2209)>0,IF(SUM(D2209:Y2209)<400,(1.2675*45967*SUM(D2209:Y2209)^(-0.4664)),(IF(SUM(D2209:Y2209)<2000,(39128*SUM(D2209:Y2209)^(-0.37661)),IF(SUM(D2209:Y2209)<5000,18893*SUM(D2209:Y2209)^(-0.28083),IF(SUM(D2209:Y2209)<100000,29680*SUM(D2209:Y2209)^(-0.24475),1773.1))))*100/115)*SUM(D2209:Y2209)*(IF(SUM(D2192:Y2192)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D2209:Y2209)),$A$571)","v":0},{"$f":"D2209*$Z2209","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2209*$Z2209","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2209*$Z2209","v":0},0,{"$f":"+SUM(AA2209:AV2209)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2209","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2209","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2209","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2209","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2209","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2209","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2209","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2209","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2209","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2209","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2209","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2209","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2209","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2209","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2209","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2209","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2209","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2209","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2209","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2209","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2209","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2209","v":0},{"$f":"SUM(D2209:Y2209)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2216","v":0},{"$f":"Produktionsanlæg!E2216","v":0},{"$f":"Produktionsanlæg!F2216","v":0},{"$f":"Produktionsanlæg!G2216","v":0},{"$f":"Produktionsanlæg!H2216","v":0},{"$f":"Produktionsanlæg!I2216","v":0},{"$f":"Produktionsanlæg!J2216","v":0},{"$f":"Produktionsanlæg!K2216","v":0},{"$f":"Produktionsanlæg!L2216","v":0},{"$f":"Produktionsanlæg!M2216","v":0},{"$f":"Produktionsanlæg!N2216","v":0},{"$f":"Produktionsanlæg!O2216","v":0},{"$f":"Produktionsanlæg!P2216","v":0},{"$f":"Produktionsanlæg!Q2216","v":0},{"$f":"Produktionsanlæg!R2216","v":0},{"$f":"Produktionsanlæg!S2216","v":0},{"$f":"Produktionsanlæg!T2216","v":0},{"$f":"Produktionsanlæg!U2216","v":0},{"$f":"Produktionsanlæg!V2216","v":0},{"$f":"Produktionsanlæg!W2216","v":0},{"$f":"Produktionsanlæg!X2216","v":0},{"$f":"Produktionsanlæg!Y2216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2216:Y2216,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D2219","v":0},{"$f":"Produktionsanlæg!E2219","v":0},{"$f":"Produktionsanlæg!F2219","v":0},{"$f":"Produktionsanlæg!G2219","v":0},{"$f":"Produktionsanlæg!H2219","v":0},{"$f":"Produktionsanlæg!I2219","v":0},{"$f":"Produktionsanlæg!J2219","v":0},{"$f":"Produktionsanlæg!K2219","v":0},{"$f":"Produktionsanlæg!L2219","v":0},{"$f":"Produktionsanlæg!M2219","v":0},{"$f":"Produktionsanlæg!N2219","v":0},{"$f":"Produktionsanlæg!O2219","v":0},{"$f":"Produktionsanlæg!P2219","v":0},{"$f":"Produktionsanlæg!Q2219","v":0},{"$f":"Produktionsanlæg!R2219","v":0},{"$f":"Produktionsanlæg!S2219","v":0},{"$f":"Produktionsanlæg!T2219","v":0},{"$f":"Produktionsanlæg!U2219","v":0},{"$f":"Produktionsanlæg!V2219","v":0},{"$f":"Produktionsanlæg!W2219","v":0},{"$f":"Produktionsanlæg!X2219","v":0},{"$f":"Produktionsanlæg!Y2219","v":0},{"$f":"IF(COUNTIF(D2219:Y2219,\"<>0\")<=1,IF(SUM(D2219:Y2219)=0,0,(IF(SUM(D2219:Y2219)>0,IF(SUM(D2219:Y2219)<400,(1.2675*45967*SUM(D2219:Y2219)^(-0.4664)),(IF(SUM(D2219:Y2219)<2000,(39128*SUM(D2219:Y2219)^(-0.37661)),IF(SUM(D2219:Y2219)<5000,18893*SUM(D2219:Y2219)^(-0.28083),IF(SUM(D2219:Y2219)<100000,29680*SUM(D2219:Y2219)^(-0.24475),1773.1))))*100/115)*SUM(D2219:Y2219)*(IF(SUM(D2211:Y2211)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D2219:Y2219)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2219:AV2219)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2219","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2219","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2219","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2219","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2219","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2219","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2219","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2219","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2219","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2219","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2219","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2219","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2219","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2219","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2219","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2219","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2219","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2219","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2219","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2219","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2219","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2219","v":0},{"$f":"SUM(D2219:Y2219)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2228","v":0},{"$f":"Produktionsanlæg!E2228","v":0},{"$f":"Produktionsanlæg!F2228","v":0},{"$f":"Produktionsanlæg!G2228","v":0},{"$f":"Produktionsanlæg!H2228","v":0},{"$f":"Produktionsanlæg!I2228","v":0},{"$f":"Produktionsanlæg!J2228","v":0},{"$f":"Produktionsanlæg!K2228","v":0},{"$f":"Produktionsanlæg!L2228","v":0},{"$f":"Produktionsanlæg!M2228","v":0},{"$f":"Produktionsanlæg!N2228","v":0},{"$f":"Produktionsanlæg!O2228","v":0},{"$f":"Produktionsanlæg!P2228","v":0},{"$f":"Produktionsanlæg!Q2228","v":0},{"$f":"Produktionsanlæg!R2228","v":0},{"$f":"Produktionsanlæg!S2228","v":0},{"$f":"Produktionsanlæg!T2228","v":0},{"$f":"Produktionsanlæg!U2228","v":0},{"$f":"Produktionsanlæg!V2228","v":0},{"$f":"Produktionsanlæg!W2228","v":0},{"$f":"Produktionsanlæg!X2228","v":0},{"$f":"Produktionsanlæg!Y2228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2228:Y2228,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2232:AW2243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D2231:Y2231)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2237","v":0},{"$f":"Produktionsanlæg!E2237","v":0},{"$f":"Produktionsanlæg!F2237","v":0},{"$f":"Produktionsanlæg!G2237","v":0},{"$f":"Produktionsanlæg!H2237","v":0},{"$f":"Produktionsanlæg!I2237","v":0},{"$f":"Produktionsanlæg!J2237","v":0},{"$f":"Produktionsanlæg!K2237","v":0},{"$f":"Produktionsanlæg!L2237","v":0},{"$f":"Produktionsanlæg!M2237","v":0},{"$f":"Produktionsanlæg!N2237","v":0},{"$f":"Produktionsanlæg!O2237","v":0},{"$f":"Produktionsanlæg!P2237","v":0},{"$f":"Produktionsanlæg!Q2237","v":0},{"$f":"Produktionsanlæg!R2237","v":0},{"$f":"Produktionsanlæg!S2237","v":0},{"$f":"Produktionsanlæg!T2237","v":0},{"$f":"Produktionsanlæg!U2237","v":0},{"$f":"Produktionsanlæg!V2237","v":0},{"$f":"Produktionsanlæg!W2237","v":0},{"$f":"Produktionsanlæg!X2237","v":0},{"$f":"Produktionsanlæg!Y2237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2237:Y2237,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D2246","v":0},{"$f":"Produktionsanlæg!E2246","v":0},{"$f":"Produktionsanlæg!F2246","v":0},{"$f":"Produktionsanlæg!G2246","v":0},{"$f":"Produktionsanlæg!H2246","v":0},{"$f":"Produktionsanlæg!I2246","v":0},{"$f":"Produktionsanlæg!J2246","v":0},{"$f":"Produktionsanlæg!K2246","v":0},{"$f":"Produktionsanlæg!L2246","v":0},{"$f":"Produktionsanlæg!M2246","v":0},{"$f":"Produktionsanlæg!N2246","v":0},{"$f":"Produktionsanlæg!O2246","v":0},{"$f":"Produktionsanlæg!P2246","v":0},{"$f":"Produktionsanlæg!Q2246","v":0},{"$f":"Produktionsanlæg!R2246","v":0},{"$f":"Produktionsanlæg!S2246","v":0},{"$f":"Produktionsanlæg!T2246","v":0},{"$f":"Produktionsanlæg!U2246","v":0},{"$f":"Produktionsanlæg!V2246","v":0},{"$f":"Produktionsanlæg!W2246","v":0},{"$f":"Produktionsanlæg!X2246","v":0},{"$f":"Produktionsanlæg!Y2246","v":0},{"$f":"IF(COUNTIF(D2246:Y2246,\"<>0\")<=1,IF(SUM(D2246:Y2246)=0,0,(IF(SUM(D2246:Y2246)>0,IF(SUM(D2246:Y2246)<400,(1.2675*45967*SUM(D2246:Y2246)^(-0.4664)),(IF(SUM(D2246:Y2246)<2000,(39128*SUM(D2246:Y2246)^(-0.37661)),IF(SUM(D2246:Y2246)<5000,18893*SUM(D2246:Y2246)^(-0.28083),IF(SUM(D2246:Y2246)<100000,29680*SUM(D2246:Y2246)^(-0.24475),1773.1))))*100/115)*SUM(D2246:Y2246)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D2246:Y2246)),$A$571)","v":0},{"$f":"D2246*$Z2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2246:AV2246)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2246","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2246","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2246","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2246","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2246","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2246","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2246","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2246","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2246","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2246","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2246","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2246","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2246","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2246","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2246","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2246","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2246","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2246","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2246","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2246","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2246","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2246","v":0},{"$f":"SUM(D2246:Y2246)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D2253","v":0},{"$f":"Produktionsanlæg!E2253","v":0},{"$f":"Produktionsanlæg!F2253","v":0},{"$f":"Produktionsanlæg!G2253","v":0},{"$f":"Produktionsanlæg!H2253","v":0},{"$f":"Produktionsanlæg!I2253","v":0},{"$f":"Produktionsanlæg!J2253","v":0},{"$f":"Produktionsanlæg!K2253","v":0},{"$f":"Produktionsanlæg!L2253","v":0},{"$f":"Produktionsanlæg!M2253","v":0},{"$f":"Produktionsanlæg!N2253","v":0},{"$f":"Produktionsanlæg!O2253","v":0},{"$f":"Produktionsanlæg!P2253","v":0},{"$f":"Produktionsanlæg!Q2253","v":0},{"$f":"Produktionsanlæg!R2253","v":0},{"$f":"Produktionsanlæg!S2253","v":0},{"$f":"Produktionsanlæg!T2253","v":0},{"$f":"Produktionsanlæg!U2253","v":0},{"$f":"Produktionsanlæg!V2253","v":0},{"$f":"Produktionsanlæg!W2253","v":0},{"$f":"Produktionsanlæg!X2253","v":0},{"$f":"Produktionsanlæg!Y2253","v":0},{"$f":"IF(COUNTIF(D2253:Y2253,\"<>0\")<=1,IF(SUM(D2253:Y2253)=0,0,(IF(SUM(D2253:Y2253)>0,IF(SUM(D2253:Y2253)<400,(1.2675*45967*SUM(D2253:Y2253)^(-0.4664)),(IF(SUM(D2253:Y2253)<2000,(39128*SUM(D2253:Y2253)^(-0.37661)),IF(SUM(D2253:Y2253)<5000,18893*SUM(D2253:Y2253)^(-0.28083),IF(SUM(D2253:Y2253)<100000,29680*SUM(D2253:Y2253)^(-0.24475),1773.1))))*100/115)*SUM(D2253:Y2253)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2253:Y2253)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2253:AV2253)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2253","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2253","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2253","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2253","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2253","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2253","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2253","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2253","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2253","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2253","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2253","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2253","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2253","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2253","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2253","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2253","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2253","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2253","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2253","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2253","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2253","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2253","v":0},{"$f":"SUM(D2253:Y2253)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D2255","v":0},{"$f":"Produktionsanlæg!E2255","v":0},{"$f":"Produktionsanlæg!F2255","v":0},{"$f":"Produktionsanlæg!G2255","v":0},{"$f":"Produktionsanlæg!H2255","v":0},{"$f":"Produktionsanlæg!I2255","v":0},{"$f":"Produktionsanlæg!J2255","v":0},{"$f":"Produktionsanlæg!K2255","v":0},{"$f":"Produktionsanlæg!L2255","v":0},{"$f":"Produktionsanlæg!M2255","v":0},{"$f":"Produktionsanlæg!N2255","v":0},{"$f":"Produktionsanlæg!O2255","v":0},{"$f":"Produktionsanlæg!P2255","v":0},{"$f":"Produktionsanlæg!Q2255","v":0},{"$f":"Produktionsanlæg!R2255","v":0},{"$f":"Produktionsanlæg!S2255","v":0},{"$f":"Produktionsanlæg!T2255","v":0},{"$f":"Produktionsanlæg!U2255","v":0},{"$f":"Produktionsanlæg!V2255","v":0},{"$f":"Produktionsanlæg!W2255","v":0},{"$f":"Produktionsanlæg!X2255","v":0},{"$f":"Produktionsanlæg!Y2255","v":0},{"$f":"IF(COUNTIF(D2255:Y2255,\"<>0\")<=1,IF(SUM(D2255:Y2255)=0,0,(IF(SUM(D2255:Y2255)>0,IF(SUM(D2255:Y2255)<400,(1.2675*45967*SUM(D2255:Y2255)^(-0.4664)),(IF(SUM(D2255:Y2255)<2000,(39128*SUM(D2255:Y2255)^(-0.37661)),IF(SUM(D2255:Y2255)<5000,18893*SUM(D2255:Y2255)^(-0.28083),IF(SUM(D2255:Y2255)<100000,29680*SUM(D2255:Y2255)^(-0.24475),1773.1))))*100/115)*SUM(D2255:Y2255)*0.0173,0)*1.15*1.06*0.43)/SUM(D2255:Y2255)),$A$571)","v":0},{"$f":"D2255*$Z2255","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2255*$Z2255","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2255*$Z2255","v":0},0,{"$f":"+SUM(AA2255:AV2255)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2255","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2255","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2255","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2255","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2255","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2255","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2255","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2255","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2255","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2255","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2255","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2255","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2255","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2255","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2255","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2255","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2255","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2255","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2255","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2255","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2255","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2255","v":0},{"$f":"SUM(D2255:Y2255)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2262","v":0},{"$f":"Produktionsanlæg!E2262","v":0},{"$f":"Produktionsanlæg!F2262","v":0},{"$f":"Produktionsanlæg!G2262","v":0},{"$f":"Produktionsanlæg!H2262","v":0},{"$f":"Produktionsanlæg!I2262","v":0},{"$f":"Produktionsanlæg!J2262","v":0},{"$f":"Produktionsanlæg!K2262","v":0},{"$f":"Produktionsanlæg!L2262","v":0},{"$f":"Produktionsanlæg!M2262","v":0},{"$f":"Produktionsanlæg!N2262","v":0},{"$f":"Produktionsanlæg!O2262","v":0},{"$f":"Produktionsanlæg!P2262","v":0},{"$f":"Produktionsanlæg!Q2262","v":0},{"$f":"Produktionsanlæg!R2262","v":0},{"$f":"Produktionsanlæg!S2262","v":0},{"$f":"Produktionsanlæg!T2262","v":0},{"$f":"Produktionsanlæg!U2262","v":0},{"$f":"Produktionsanlæg!V2262","v":0},{"$f":"Produktionsanlæg!W2262","v":0},{"$f":"Produktionsanlæg!X2262","v":0},{"$f":"Produktionsanlæg!Y2262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2262:Y2262,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D2265","v":0},{"$f":"Produktionsanlæg!E2265","v":0},{"$f":"Produktionsanlæg!F2265","v":0},{"$f":"Produktionsanlæg!G2265","v":0},{"$f":"Produktionsanlæg!H2265","v":0},{"$f":"Produktionsanlæg!I2265","v":0},{"$f":"Produktionsanlæg!J2265","v":0},{"$f":"Produktionsanlæg!K2265","v":0},{"$f":"Produktionsanlæg!L2265","v":0},{"$f":"Produktionsanlæg!M2265","v":0},{"$f":"Produktionsanlæg!N2265","v":0},{"$f":"Produktionsanlæg!O2265","v":0},{"$f":"Produktionsanlæg!P2265","v":0},{"$f":"Produktionsanlæg!Q2265","v":0},{"$f":"Produktionsanlæg!R2265","v":0},{"$f":"Produktionsanlæg!S2265","v":0},{"$f":"Produktionsanlæg!T2265","v":0},{"$f":"Produktionsanlæg!U2265","v":0},{"$f":"Produktionsanlæg!V2265","v":0},{"$f":"Produktionsanlæg!W2265","v":0},{"$f":"Produktionsanlæg!X2265","v":0},{"$f":"Produktionsanlæg!Y2265","v":0},{"$f":"IF(COUNTIF(D2265:Y2265,\"<>0\")<=1,IF(SUM(D2265:Y2265)=0,0,(IF(SUM(D2265:Y2265)>0,IF(SUM(D2265:Y2265)<400,(1.2675*45967*SUM(D2265:Y2265)^(-0.4664)),(IF(SUM(D2265:Y2265)<2000,(39128*SUM(D2265:Y2265)^(-0.37661)),IF(SUM(D2265:Y2265)<5000,18893*SUM(D2265:Y2265)^(-0.28083),IF(SUM(D2265:Y2265)<100000,29680*SUM(D2265:Y2265)^(-0.24475),1773.1))))*100/115)*SUM(D2265:Y2265)*(IF(SUM(D2257:Y2257)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D2265:Y2265)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2265:AV2265)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2265","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2265","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2265","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2265","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2265","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2265","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2265","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2265","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2265","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2265","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2265","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2265","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2265","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2265","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2265","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2265","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2265","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2265","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2265","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2265","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2265","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2265","v":0},{"$f":"SUM(D2265:Y2265)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D2274","v":0},{"$f":"Produktionsanlæg!E2274","v":0},{"$f":"Produktionsanlæg!F2274","v":0},{"$f":"Produktionsanlæg!G2274","v":0},{"$f":"Produktionsanlæg!H2274","v":0},{"$f":"Produktionsanlæg!I2274","v":0},{"$f":"Produktionsanlæg!J2274","v":0},{"$f":"Produktionsanlæg!K2274","v":0},{"$f":"Produktionsanlæg!L2274","v":0},{"$f":"Produktionsanlæg!M2274","v":0},{"$f":"Produktionsanlæg!N2274","v":0},{"$f":"Produktionsanlæg!O2274","v":0},{"$f":"Produktionsanlæg!P2274","v":0},{"$f":"Produktionsanlæg!Q2274","v":0},{"$f":"Produktionsanlæg!R2274","v":0},{"$f":"Produktionsanlæg!S2274","v":0},{"$f":"Produktionsanlæg!T2274","v":0},{"$f":"Produktionsanlæg!U2274","v":0},{"$f":"Produktionsanlæg!V2274","v":0},{"$f":"Produktionsanlæg!W2274","v":0},{"$f":"Produktionsanlæg!X2274","v":0},{"$f":"Produktionsanlæg!Y2274","v":0},{"$f":"IF(COUNTIF(D2274:Y2274,\"<>0\")<=1,IF(SUM(D2274:Y2274)=0,0,(IF(SUM(D2274:Y2274)>0,IF(SUM(D2274:Y2274)<400,(1.2675*45967*SUM(D2274:Y2274)^(-0.4664)),(IF(SUM(D2274:Y2274)<2000,(39128*SUM(D2274:Y2274)^(-0.37661)),IF(SUM(D2274:Y2274)<5000,18893*SUM(D2274:Y2274)^(-0.28083),IF(SUM(D2274:Y2274)<100000,29680*SUM(D2274:Y2274)^(-0.24475),1773.1))))*100/115)*SUM(D2274:Y2274)*(IF(SUM(D2257:Y2257)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2274:Y2274)),$A$571)","v":0},{"$f":"D2274*$Z2274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2274:AV2274)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2274","v":0},{"$f":"SUM(D2274:Y2274)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D2281","v":0},{"$f":"Produktionsanlæg!E2281","v":0},{"$f":"Produktionsanlæg!F2281","v":0},{"$f":"Produktionsanlæg!G2281","v":0},{"$f":"Produktionsanlæg!H2281","v":0},{"$f":"Produktionsanlæg!I2281","v":0},{"$f":"Produktionsanlæg!J2281","v":0},{"$f":"Produktionsanlæg!K2281","v":0},{"$f":"Produktionsanlæg!L2281","v":0},{"$f":"Produktionsanlæg!M2281","v":0},{"$f":"Produktionsanlæg!N2281","v":0},{"$f":"Produktionsanlæg!O2281","v":0},{"$f":"Produktionsanlæg!P2281","v":0},{"$f":"Produktionsanlæg!Q2281","v":0},{"$f":"Produktionsanlæg!R2281","v":0},{"$f":"Produktionsanlæg!S2281","v":0},{"$f":"Produktionsanlæg!T2281","v":0},{"$f":"Produktionsanlæg!U2281","v":0},{"$f":"Produktionsanlæg!V2281","v":0},{"$f":"Produktionsanlæg!W2281","v":0},{"$f":"Produktionsanlæg!X2281","v":0},{"$f":"Produktionsanlæg!Y2281","v":0},{"$f":"IF(COUNTIF(D2281:Y2281,\"<>0\")<=1,IF(SUM(D2281:Y2281)=0,0,(IF(SUM(D2281:Y2281)>0,IF(SUM(D2281:Y2281)<400,(1.2675*45967*SUM(D2281:Y2281)^(-0.4664)),(IF(SUM(D2281:Y2281)<2000,(39128*SUM(D2281:Y2281)^(-0.37661)),IF(SUM(D2281:Y2281)<5000,18893*SUM(D2281:Y2281)^(-0.28083),IF(SUM(D2281:Y2281)<100000,29680*SUM(D2281:Y2281)^(-0.24475),1773.1))))*100/115)*SUM(D2281:Y2281)*0.1638,0)*1.15*1.06*0.05)/SUM(D2281:Y2281)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2281:AV2281)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2281","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2281","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2281","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2281","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2281","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2281","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2281","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2281","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2281","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2281","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2281","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2281","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2281","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2281","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2281","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2281","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2281","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2281","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2281","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2281","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2281","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2281","v":0},{"$f":"SUM(D2281:Y2281)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D2286","v":0},{"$f":"Produktionsanlæg!E2286","v":0},{"$f":"Produktionsanlæg!F2286","v":0},{"$f":"Produktionsanlæg!G2286","v":0},{"$f":"Produktionsanlæg!H2286","v":0},{"$f":"Produktionsanlæg!I2286","v":0},{"$f":"Produktionsanlæg!J2286","v":0},{"$f":"Produktionsanlæg!K2286","v":0},{"$f":"Produktionsanlæg!L2286","v":0},{"$f":"Produktionsanlæg!M2286","v":0},{"$f":"Produktionsanlæg!N2286","v":0},{"$f":"Produktionsanlæg!O2286","v":0},{"$f":"Produktionsanlæg!P2286","v":0},{"$f":"Produktionsanlæg!Q2286","v":0},{"$f":"Produktionsanlæg!R2286","v":0},{"$f":"Produktionsanlæg!S2286","v":0},{"$f":"Produktionsanlæg!T2286","v":0},{"$f":"Produktionsanlæg!U2286","v":0},{"$f":"Produktionsanlæg!V2286","v":0},{"$f":"Produktionsanlæg!W2286","v":0},{"$f":"Produktionsanlæg!X2286","v":0},{"$f":"Produktionsanlæg!Y2286","v":0},{"$f":"IF(COUNTIF(D2286:Y2286,\"<>0\")<=1,IF(SUM(D2286:Y2286)=0,0,(IF(SUM(D2286:Y2286)>0,IF(SUM(D2286:Y2286)<400,(1.2675*45967*SUM(D2286:Y2286)^(-0.4664)),(IF(SUM(D2286:Y2286)<2000,(39128*SUM(D2286:Y2286)^(-0.37661)),IF(SUM(D2286:Y2286)<5000,18893*SUM(D2286:Y2286)^(-0.28083),IF(SUM(D2286:Y2286)<100000,29680*SUM(D2286:Y2286)^(-0.24475),1773.1))))*100/115)*SUM(D2286:Y2286)*(IF(SUM(D2278:Y2278)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D2286:Y2286)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2286:AV2286)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2286","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2286","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2286","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2286","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2286","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2286","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2286","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2286","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2286","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2286","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2286","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2286","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2286","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2286","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2286","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2286","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2286","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2286","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2286","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2286","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2286","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2286","v":0},{"$f":"SUM(D2286:Y2286)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D2290","v":0},{"$f":"Produktionsanlæg!E2290","v":0},{"$f":"Produktionsanlæg!F2290","v":0},{"$f":"Produktionsanlæg!G2290","v":0},{"$f":"Produktionsanlæg!H2290","v":0},{"$f":"Produktionsanlæg!I2290","v":0},{"$f":"Produktionsanlæg!J2290","v":0},{"$f":"Produktionsanlæg!K2290","v":0},{"$f":"Produktionsanlæg!L2290","v":0},{"$f":"Produktionsanlæg!M2290","v":0},{"$f":"Produktionsanlæg!N2290","v":0},{"$f":"Produktionsanlæg!O2290","v":0},{"$f":"Produktionsanlæg!P2290","v":0},{"$f":"Produktionsanlæg!Q2290","v":0},{"$f":"Produktionsanlæg!R2290","v":0},{"$f":"Produktionsanlæg!S2290","v":0},{"$f":"Produktionsanlæg!T2290","v":0},{"$f":"Produktionsanlæg!U2290","v":0},{"$f":"Produktionsanlæg!V2290","v":0},{"$f":"Produktionsanlæg!W2290","v":0},{"$f":"Produktionsanlæg!X2290","v":0},{"$f":"Produktionsanlæg!Y2290","v":0},{"$f":"IF(COUNTIF(D2290:Y2290,\"<>0\")<=1,IF(SUM(D2290:Y2290)=0,0,(IF(SUM(D2290:Y2290)>0,IF(SUM(D2290:Y2290)<400,(1.2675*45967*SUM(D2290:Y2290)^(-0.4664)),(IF(SUM(D2290:Y2290)<2000,(39128*SUM(D2290:Y2290)^(-0.37661)),IF(SUM(D2290:Y2290)<5000,18893*SUM(D2290:Y2290)^(-0.28083),IF(SUM(D2290:Y2290)<100000,29680*SUM(D2290:Y2290)^(-0.24475),1773.1))))*100/115)*SUM(D2290:Y2290)*(IF(SUM(D2278:Y2278)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D2290:Y2290)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2290:AV2290)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2290","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2290","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2290","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2290","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2290","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2290","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2290","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2290","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2290","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2290","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2290","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2290","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2290","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2290","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2290","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2290","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2290","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2290","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2290","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2290","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2290","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2290","v":0},{"$f":"SUM(D2290:Y2290)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D2299","v":0},{"$f":"Produktionsanlæg!E2299","v":0},{"$f":"Produktionsanlæg!F2299","v":0},{"$f":"Produktionsanlæg!G2299","v":0},{"$f":"Produktionsanlæg!H2299","v":0},{"$f":"Produktionsanlæg!I2299","v":0},{"$f":"Produktionsanlæg!J2299","v":0},{"$f":"Produktionsanlæg!K2299","v":0},{"$f":"Produktionsanlæg!L2299","v":0},{"$f":"Produktionsanlæg!M2299","v":0},{"$f":"Produktionsanlæg!N2299","v":0},{"$f":"Produktionsanlæg!O2299","v":0},{"$f":"Produktionsanlæg!P2299","v":0},{"$f":"Produktionsanlæg!Q2299","v":0},{"$f":"Produktionsanlæg!R2299","v":0},{"$f":"Produktionsanlæg!S2299","v":0},{"$f":"Produktionsanlæg!T2299","v":0},{"$f":"Produktionsanlæg!U2299","v":0},{"$f":"Produktionsanlæg!V2299","v":0},{"$f":"Produktionsanlæg!W2299","v":0},{"$f":"Produktionsanlæg!X2299","v":0},{"$f":"Produktionsanlæg!Y2299","v":0},{"$f":"IF(COUNTIF(D2299:Y2299,\"<>0\")<=1,IF(SUM(D2299:Y2299)=0,0,(IF(SUM(D2299:Y2299)>0,IF(SUM(D2299:Y2299)<400,(1.2675*45967*SUM(D2299:Y2299)^(-0.4664)),(IF(SUM(D2299:Y2299)<2000,(39128*SUM(D2299:Y2299)^(-0.37661)),IF(SUM(D2299:Y2299)<5000,18893*SUM(D2299:Y2299)^(-0.28083),IF(SUM(D2299:Y2299)<100000,29680*SUM(D2299:Y2299)^(-0.24475),1773.1))))*100/115)*SUM(D2299:Y2299)*(IF(SUM(D2278:Y2278)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D2299:Y2299)),$A$571)","v":0},{"$f":"D2299*$Z2299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2299:AV2299)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2299","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2299","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2299","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2299","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2299","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2299","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2299","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2299","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2299","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2299","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2299","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2299","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2299","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2299","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2299","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2299","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2299","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2299","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2299","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2299","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2299","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2299","v":0},{"$f":"SUM(D2299:Y2299)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D2302","v":0},{"$f":"Produktionsanlæg!E2302","v":0},{"$f":"Produktionsanlæg!F2302","v":0},{"$f":"Produktionsanlæg!G2302","v":0},{"$f":"Produktionsanlæg!H2302","v":0},{"$f":"Produktionsanlæg!I2302","v":0},{"$f":"Produktionsanlæg!J2302","v":0},{"$f":"Produktionsanlæg!K2302","v":0},{"$f":"Produktionsanlæg!L2302","v":0},{"$f":"Produktionsanlæg!M2302","v":0},{"$f":"Produktionsanlæg!N2302","v":0},{"$f":"Produktionsanlæg!O2302","v":0},{"$f":"Produktionsanlæg!P2302","v":0},{"$f":"Produktionsanlæg!Q2302","v":0},{"$f":"Produktionsanlæg!R2302","v":0},{"$f":"Produktionsanlæg!S2302","v":0},{"$f":"Produktionsanlæg!T2302","v":0},{"$f":"Produktionsanlæg!U2302","v":0},{"$f":"Produktionsanlæg!V2302","v":0},{"$f":"Produktionsanlæg!W2302","v":0},{"$f":"Produktionsanlæg!X2302","v":0},{"$f":"Produktionsanlæg!Y2302","v":0},{"$f":"IF(COUNTIF(D2302:Y2302,\"<>0\")<=1,IF(SUM(D2302:Y2302)=0,0,(IF(SUM(D2302:Y2302)>0,IF(SUM(D2302:Y2302)<400,(1.2675*45967*SUM(D2302:Y2302)^(-0.4664)),(IF(SUM(D2302:Y2302)<2000,(39128*SUM(D2302:Y2302)^(-0.37661)),IF(SUM(D2302:Y2302)<5000,18893*SUM(D2302:Y2302)^(-0.28083),IF(SUM(D2302:Y2302)<100000,29680*SUM(D2302:Y2302)^(-0.24475),1773.1))))*100/115)*SUM(D2302:Y2302)*(IF(SUM(D2281:Y2281)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2302:Y2302)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2302:AV2302)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2302","v":0},{"$f":"SUM(D2302:Y2302)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D2309","v":0},{"$f":"Produktionsanlæg!E2309","v":0},{"$f":"Produktionsanlæg!F2309","v":0},{"$f":"Produktionsanlæg!G2309","v":0},{"$f":"Produktionsanlæg!H2309","v":0},{"$f":"Produktionsanlæg!I2309","v":0},{"$f":"Produktionsanlæg!J2309","v":0},{"$f":"Produktionsanlæg!K2309","v":0},{"$f":"Produktionsanlæg!L2309","v":0},{"$f":"Produktionsanlæg!M2309","v":0},{"$f":"Produktionsanlæg!N2309","v":0},{"$f":"Produktionsanlæg!O2309","v":0},{"$f":"Produktionsanlæg!P2309","v":0},{"$f":"Produktionsanlæg!Q2309","v":0},{"$f":"Produktionsanlæg!R2309","v":0},{"$f":"Produktionsanlæg!S2309","v":0},{"$f":"Produktionsanlæg!T2309","v":0},{"$f":"Produktionsanlæg!U2309","v":0},{"$f":"Produktionsanlæg!V2309","v":0},{"$f":"Produktionsanlæg!W2309","v":0},{"$f":"Produktionsanlæg!X2309","v":0},{"$f":"Produktionsanlæg!Y2309","v":0},{"$f":"IF(COUNTIF(D2309:Y2309,\"<>0\")<=1,IF(SUM(D2309:Y2309)=0,0,(IF(SUM(D2309:Y2309)>0,IF(SUM(D2309:Y2309)<400,(1.2675*45967*SUM(D2309:Y2309)^(-0.4664)),(IF(SUM(D2309:Y2309)<2000,(39128*SUM(D2309:Y2309)^(-0.37661)),IF(SUM(D2309:Y2309)<5000,18893*SUM(D2309:Y2309)^(-0.28083),IF(SUM(D2309:Y2309)<100000,29680*SUM(D2309:Y2309)^(-0.24475),1773.1))))*100/115)*SUM(D2309:Y2309)*(IF(SUM(D2280:Y2280)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D2309:Y2309)),$A$571)","v":0},{"$f":"D2309*$Z2309","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2309*$Z2309","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2309*$Z2309","v":0},{"$f":"Y2309*$Z2309","v":0},{"$f":"+SUM(AA2309:AV2309)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2309","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2309","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2309","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2309","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2309","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2309","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2309","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2309","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2309","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2309","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2309","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2309","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2309","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2309","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2309","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2309","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2309","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2309","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2309","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2309","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2309","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2309","v":0},{"$f":"SUM(D2309:Y2309)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2313:AW2314)","v":1083046.9085520906}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D2320","v":0},{"$f":"Produktionsanlæg!E2320","v":0},{"$f":"Produktionsanlæg!F2320","v":0},{"$f":"Produktionsanlæg!G2320","v":0},{"$f":"Produktionsanlæg!H2320","v":0},{"$f":"Produktionsanlæg!I2320","v":0},{"$f":"Produktionsanlæg!J2320","v":0},{"$f":"Produktionsanlæg!K2320","v":0},{"$f":"Produktionsanlæg!L2320","v":0},{"$f":"Produktionsanlæg!M2320","v":0},{"$f":"Produktionsanlæg!N2320","v":0},{"$f":"Produktionsanlæg!O2320","v":0},{"$f":"Produktionsanlæg!P2320","v":0},{"$f":"Produktionsanlæg!Q2320","v":0},{"$f":"Produktionsanlæg!R2320","v":0},{"$f":"Produktionsanlæg!S2320","v":0},{"$f":"Produktionsanlæg!T2320","v":0},{"$f":"Produktionsanlæg!U2320","v":0},{"$f":"Produktionsanlæg!V2320","v":0},{"$f":"Produktionsanlæg!W2320","v":0},{"$f":"Produktionsanlæg!X2320","v":0},{"$f":"Produktionsanlæg!Y2320","v":0},{"$f":"IF(COUNTIF(D2320:Y2320,\"<>0\")<=1,IF(SUM(D2320:Y2320)=0,0,(IF(SUM(D2320:Y2320)>0,IF(SUM(D2320:Y2320)<400,(1.2675*45967*SUM(D2320:Y2320)^(-0.4664)),(IF(SUM(D2320:Y2320)<2000,(39128*SUM(D2320:Y2320)^(-0.37661)),IF(SUM(D2320:Y2320)<5000,18893*SUM(D2320:Y2320)^(-0.28083),IF(SUM(D2320:Y2320)<100000,29680*SUM(D2320:Y2320)^(-0.24475),1773.1))))*100/115)*SUM(D2320:Y2320)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2320:Y2320)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2320:AV2320)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2320","v":0},{"$f":"SUM(D2320:Y2320)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D2327","v":0},{"$f":"Produktionsanlæg!E2327","v":0},{"$f":"Produktionsanlæg!F2327","v":0},{"$f":"Produktionsanlæg!G2327","v":0},{"$f":"Produktionsanlæg!H2327","v":0},{"$f":"Produktionsanlæg!I2327","v":0},{"$f":"Produktionsanlæg!J2327","v":0},{"$f":"Produktionsanlæg!K2327","v":0},{"$f":"Produktionsanlæg!L2327","v":0},{"$f":"Produktionsanlæg!M2327","v":0},{"$f":"Produktionsanlæg!N2327","v":0},{"$f":"Produktionsanlæg!O2327","v":0},{"$f":"Produktionsanlæg!P2327","v":0},{"$f":"Produktionsanlæg!Q2327","v":0},{"$f":"Produktionsanlæg!R2327","v":0},{"$f":"Produktionsanlæg!S2327","v":0},{"$f":"Produktionsanlæg!T2327","v":0},{"$f":"Produktionsanlæg!U2327","v":0},{"$f":"Produktionsanlæg!V2327","v":0},{"$f":"Produktionsanlæg!W2327","v":0},{"$f":"Produktionsanlæg!X2327","v":0},{"$f":"Produktionsanlæg!Y2327","v":0},{"$f":"IF(COUNTIF(D2327:Y2327,\"<>0\")<=1,IF(SUM(D2327:Y2327)=0,0,(IF(SUM(D2327:Y2327)>0,IF(SUM(D2327:Y2327)<400,(1.2675*45967*SUM(D2327:Y2327)^(-0.4664)),(IF(SUM(D2327:Y2327)<2000,(39128*SUM(D2327:Y2327)^(-0.37661)),IF(SUM(D2327:Y2327)<5000,18893*SUM(D2327:Y2327)^(-0.28083),IF(SUM(D2327:Y2327)<100000,29680*SUM(D2327:Y2327)^(-0.24475),1773.1))))*100/115)*SUM(D2327:Y2327)*(IF(SUM(D2327:Y2327)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D2327:Y2327)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2327:AV2327)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2327","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2327","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2327","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2327","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2327","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2327","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2327","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2327","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2327","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2327","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2327","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2327","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2327","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2327","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2327","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2327","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2327","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2327","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2327","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2327","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2327","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2327","v":0},{"$f":"SUM(D2327:Y2327)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D2330","v":0},{"$f":"Produktionsanlæg!E2330","v":0},{"$f":"Produktionsanlæg!F2330","v":0},{"$f":"Produktionsanlæg!G2330","v":0},{"$f":"Produktionsanlæg!H2330","v":0},{"$f":"Produktionsanlæg!I2330","v":0},{"$f":"Produktionsanlæg!J2330","v":0},{"$f":"Produktionsanlæg!K2330","v":0},{"$f":"Produktionsanlæg!L2330","v":0},{"$f":"Produktionsanlæg!M2330","v":0},{"$f":"Produktionsanlæg!N2330","v":0},{"$f":"Produktionsanlæg!O2330","v":0},{"$f":"Produktionsanlæg!P2330","v":0},{"$f":"Produktionsanlæg!Q2330","v":0},{"$f":"Produktionsanlæg!R2330","v":0},{"$f":"Produktionsanlæg!S2330","v":0},{"$f":"Produktionsanlæg!T2330","v":0},{"$f":"Produktionsanlæg!U2330","v":0},{"$f":"Produktionsanlæg!V2330","v":0},{"$f":"Produktionsanlæg!W2330","v":0},{"$f":"Produktionsanlæg!X2330","v":0},{"$f":"Produktionsanlæg!Y2330","v":0},{"$f":"IF(COUNTIF(D2330:Y2330,\"<>0\")<=1,IF(SUM(D2330:Y2330)=0,0,(IF(SUM(D2330:Y2330)>0,IF(SUM(D2330:Y2330)<400,(1.2675*45967*SUM(D2330:Y2330)^(-0.4664)),(IF(SUM(D2330:Y2330)<2000,(39128*SUM(D2330:Y2330)^(-0.37661)),IF(SUM(D2330:Y2330)<5000,18893*SUM(D2330:Y2330)^(-0.28083),IF(SUM(D2330:Y2330)<100000,29680*SUM(D2330:Y2330)^(-0.24475),1773.1))))*100/115)*SUM(D2330:Y2330)*(IF(SUM(D2326:Y2326)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D2330:Y2330)),$A$571)","v":0},{"$f":"D2330*$Z2330","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2330*$Z2330","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2330*$Z2330","v":0},0,{"$f":"+SUM(AA2330:AV2330)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2330","v":0},{"$f":"SUM(D2330:Y2330)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2337","v":0},{"$f":"Produktionsanlæg!E2337","v":0},{"$f":"Produktionsanlæg!F2337","v":0},{"$f":"Produktionsanlæg!G2337","v":0},{"$f":"Produktionsanlæg!H2337","v":0},{"$f":"Produktionsanlæg!I2337","v":0},{"$f":"Produktionsanlæg!J2337","v":0},{"$f":"Produktionsanlæg!K2337","v":0},{"$f":"Produktionsanlæg!L2337","v":0},{"$f":"Produktionsanlæg!M2337","v":0},{"$f":"Produktionsanlæg!N2337","v":0},{"$f":"Produktionsanlæg!O2337","v":0},{"$f":"Produktionsanlæg!P2337","v":0},{"$f":"Produktionsanlæg!Q2337","v":0},{"$f":"Produktionsanlæg!R2337","v":0},{"$f":"Produktionsanlæg!S2337","v":0},{"$f":"Produktionsanlæg!T2337","v":0},{"$f":"Produktionsanlæg!U2337","v":0},{"$f":"Produktionsanlæg!V2337","v":0},{"$f":"Produktionsanlæg!W2337","v":0},{"$f":"Produktionsanlæg!X2337","v":0},{"$f":"Produktionsanlæg!Y2337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2337:Y2337,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D2345","v":0},{"$f":"Produktionsanlæg!E2345","v":0},{"$f":"Produktionsanlæg!F2345","v":0},{"$f":"Produktionsanlæg!G2345","v":0},{"$f":"Produktionsanlæg!H2345","v":0},{"$f":"Produktionsanlæg!I2345","v":0},{"$f":"Produktionsanlæg!J2345","v":0},{"$f":"Produktionsanlæg!K2345","v":0},{"$f":"Produktionsanlæg!L2345","v":0},{"$f":"Produktionsanlæg!M2345","v":0},{"$f":"Produktionsanlæg!N2345","v":0},{"$f":"Produktionsanlæg!O2345","v":0},{"$f":"Produktionsanlæg!P2345","v":0},{"$f":"Produktionsanlæg!Q2345","v":0},{"$f":"Produktionsanlæg!R2345","v":0},{"$f":"Produktionsanlæg!S2345","v":0},{"$f":"Produktionsanlæg!T2345","v":0},{"$f":"Produktionsanlæg!U2345","v":0},{"$f":"Produktionsanlæg!V2345","v":0},{"$f":"Produktionsanlæg!W2345","v":0},{"$f":"Produktionsanlæg!X2345","v":0},{"$f":"Produktionsanlæg!Y2345","v":0},{"$f":"IF(COUNTIF(D2345:Y2345,\"<>0\")<=1,IF(SUM(D2345:Y2345)=0,0,(IF(SUM(D2345:Y2345)>0,IF(SUM(D2345:Y2345)<400,(1.2675*45967*SUM(D2345:Y2345)^(-0.4664)),(IF(SUM(D2345:Y2345)<2000,(39128*SUM(D2345:Y2345)^(-0.37661)),IF(SUM(D2345:Y2345)<5000,18893*SUM(D2345:Y2345)^(-0.28083),IF(SUM(D2345:Y2345)<100000,29680*SUM(D2345:Y2345)^(-0.24475),1773.1))))*100/115)*SUM(D2345:Y2345)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2345:Y2345)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2345:AV2345)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2345","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2345","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2345","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2345","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2345","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2345","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2345","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2345","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2345","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2345","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2345","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2345","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2345","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2345","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2345","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2345","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2345","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2345","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2345","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2345","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2345","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2345","v":0},{"$f":"SUM(D2345:Y2345)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D2348","v":0},{"$f":"Produktionsanlæg!E2348","v":0},{"$f":"Produktionsanlæg!F2348","v":0},{"$f":"Produktionsanlæg!G2348","v":0},{"$f":"Produktionsanlæg!H2348","v":0},{"$f":"Produktionsanlæg!I2348","v":0},{"$f":"Produktionsanlæg!J2348","v":0},{"$f":"Produktionsanlæg!K2348","v":0},{"$f":"Produktionsanlæg!L2348","v":0},{"$f":"Produktionsanlæg!M2348","v":0},{"$f":"Produktionsanlæg!N2348","v":0},{"$f":"Produktionsanlæg!O2348","v":0},{"$f":"Produktionsanlæg!P2348","v":0},{"$f":"Produktionsanlæg!Q2348","v":0},{"$f":"Produktionsanlæg!R2348","v":0},{"$f":"Produktionsanlæg!S2348","v":0},{"$f":"Produktionsanlæg!T2348","v":0},{"$f":"Produktionsanlæg!U2348","v":0},{"$f":"Produktionsanlæg!V2348","v":0},{"$f":"Produktionsanlæg!W2348","v":0},{"$f":"Produktionsanlæg!X2348","v":0},{"$f":"Produktionsanlæg!Y2348","v":0},{"$f":"IF(COUNTIF(D2348:Y2348,\"<>0\")<=1,IF(SUM(D2348:Y2348)=0,0,(IF(SUM(D2348:Y2348)>0,IF(SUM(D2348:Y2348)<400,(1.2675*45967*SUM(D2348:Y2348)^(-0.4664)),(IF(SUM(D2348:Y2348)<2000,(39128*SUM(D2348:Y2348)^(-0.37661)),IF(SUM(D2348:Y2348)<5000,18893*SUM(D2348:Y2348)^(-0.28083),IF(SUM(D2348:Y2348)<100000,29680*SUM(D2348:Y2348)^(-0.24475),1773.1))))*100/115)*SUM(D2348:Y2348)*0.1638,0)*1.15*1.06*0.05)/SUM(D2348:Y2348)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2348:AV2348)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2348","v":0},{"$f":"SUM(D2348:Y2348)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D2355","v":0},{"$f":"Produktionsanlæg!E2355","v":0},{"$f":"Produktionsanlæg!F2355","v":0},{"$f":"Produktionsanlæg!G2355","v":0},{"$f":"Produktionsanlæg!H2355","v":0},{"$f":"Produktionsanlæg!I2355","v":0},{"$f":"Produktionsanlæg!J2355","v":0},{"$f":"Produktionsanlæg!K2355","v":0},{"$f":"Produktionsanlæg!L2355","v":0},{"$f":"Produktionsanlæg!M2355","v":0},{"$f":"Produktionsanlæg!N2355","v":0},{"$f":"Produktionsanlæg!O2355","v":0},{"$f":"Produktionsanlæg!P2355","v":0},{"$f":"Produktionsanlæg!Q2355","v":0},{"$f":"Produktionsanlæg!R2355","v":0},{"$f":"Produktionsanlæg!S2355","v":0},{"$f":"Produktionsanlæg!T2355","v":0},{"$f":"Produktionsanlæg!U2355","v":0},{"$f":"Produktionsanlæg!V2355","v":0},{"$f":"Produktionsanlæg!W2355","v":0},{"$f":"Produktionsanlæg!X2355","v":0},{"$f":"Produktionsanlæg!Y2355","v":0},{"$f":"IF(COUNTIF(D2355:Y2355,\"<>0\")<=1,IF(SUM(D2355:Y2355)=0,0,(IF(SUM(D2355:Y2355)>0,IF(SUM(D2355:Y2355)<400,(1.2675*45967*SUM(D2355:Y2355)^(-0.4664)),(IF(SUM(D2355:Y2355)<2000,(39128*SUM(D2355:Y2355)^(-0.37661)),IF(SUM(D2355:Y2355)<5000,18893*SUM(D2355:Y2355)^(-0.28083),IF(SUM(D2355:Y2355)<100000,29680*SUM(D2355:Y2355)^(-0.24475),1773.1))))*100/115)*SUM(D2355:Y2355)*(IF(SUM(D2347:Y2347)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2355:Y2355)),$A$571)","v":0},{"$f":"D2355*$Z2355","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2355*$Z2355","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2355*$Z2355","v":0},0,{"$f":"+SUM(AA2355:AV2355)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2355","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2355","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2355","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2355","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2355","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2355","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2355","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2355","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2355","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2355","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2355","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2355","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2355","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2355","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2355","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2355","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2355","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2355","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2355","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2355","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2355","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2355","v":0},{"$f":"SUM(D2355:Y2355)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2358","v":0},{"$f":"Produktionsanlæg!E2358","v":0},{"$f":"Produktionsanlæg!F2358","v":0},{"$f":"Produktionsanlæg!G2358","v":0},{"$f":"Produktionsanlæg!H2358","v":0},{"$f":"Produktionsanlæg!I2358","v":0},{"$f":"Produktionsanlæg!J2358","v":0},{"$f":"Produktionsanlæg!K2358","v":0},{"$f":"Produktionsanlæg!L2358","v":0},{"$f":"Produktionsanlæg!M2358","v":0},{"$f":"Produktionsanlæg!N2358","v":0},{"$f":"Produktionsanlæg!O2358","v":0},{"$f":"Produktionsanlæg!P2358","v":0},{"$f":"Produktionsanlæg!Q2358","v":0},{"$f":"Produktionsanlæg!R2358","v":0},{"$f":"Produktionsanlæg!S2358","v":0},{"$f":"Produktionsanlæg!T2358","v":0},{"$f":"Produktionsanlæg!U2358","v":0},{"$f":"Produktionsanlæg!V2358","v":0},{"$f":"Produktionsanlæg!W2358","v":0},{"$f":"Produktionsanlæg!X2358","v":0},{"$f":"Produktionsanlæg!Y2358","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2358:Y2358,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2367","v":0},{"$f":"Produktionsanlæg!E2367","v":0},{"$f":"Produktionsanlæg!F2367","v":0},{"$f":"Produktionsanlæg!G2367","v":0},{"$f":"Produktionsanlæg!H2367","v":0},{"$f":"Produktionsanlæg!I2367","v":0},{"$f":"Produktionsanlæg!J2367","v":0},{"$f":"Produktionsanlæg!K2367","v":0},{"$f":"Produktionsanlæg!L2367","v":0},{"$f":"Produktionsanlæg!M2367","v":0},{"$f":"Produktionsanlæg!N2367","v":0},{"$f":"Produktionsanlæg!O2367","v":0},{"$f":"Produktionsanlæg!P2367","v":0},{"$f":"Produktionsanlæg!Q2367","v":0},{"$f":"Produktionsanlæg!R2367","v":0},{"$f":"Produktionsanlæg!S2367","v":0},{"$f":"Produktionsanlæg!T2367","v":0},{"$f":"Produktionsanlæg!U2367","v":0},{"$f":"Produktionsanlæg!V2367","v":0},{"$f":"Produktionsanlæg!W2367","v":0},{"$f":"Produktionsanlæg!X2367","v":0},{"$f":"Produktionsanlæg!Y2367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2367:Y2367,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D2373","v":0},{"$f":"Produktionsanlæg!E2373","v":0},{"$f":"Produktionsanlæg!F2373","v":0},{"$f":"Produktionsanlæg!G2373","v":0},{"$f":"Produktionsanlæg!H2373","v":0},{"$f":"Produktionsanlæg!I2373","v":0},{"$f":"Produktionsanlæg!J2373","v":0},{"$f":"Produktionsanlæg!K2373","v":0},{"$f":"Produktionsanlæg!L2373","v":0},{"$f":"Produktionsanlæg!M2373","v":0},{"$f":"Produktionsanlæg!N2373","v":0},{"$f":"Produktionsanlæg!O2373","v":0},{"$f":"Produktionsanlæg!P2373","v":0},{"$f":"Produktionsanlæg!Q2373","v":0},{"$f":"Produktionsanlæg!R2373","v":0},{"$f":"Produktionsanlæg!S2373","v":0},{"$f":"Produktionsanlæg!T2373","v":0},{"$f":"Produktionsanlæg!U2373","v":0},{"$f":"Produktionsanlæg!V2373","v":0},{"$f":"Produktionsanlæg!W2373","v":0},{"$f":"Produktionsanlæg!X2373","v":0},{"$f":"Produktionsanlæg!Y2373","v":0},{"$f":"IF(COUNTIF(D2373:Y2373,\"<>0\")<=1,IF(SUM(D2373:Y2373)=0,0,(IF(SUM(D2373:Y2373)>0,IF(SUM(D2373:Y2373)<400,(1.2675*45967*SUM(D2373:Y2373)^(-0.4664)),(IF(SUM(D2373:Y2373)<2000,(39128*SUM(D2373:Y2373)^(-0.37661)),IF(SUM(D2373:Y2373)<5000,18893*SUM(D2373:Y2373)^(-0.28083),IF(SUM(D2373:Y2373)<100000,29680*SUM(D2373:Y2373)^(-0.24475),1773.1))))*100/115)*SUM(D2373:Y2373)*(IF(SUM(D2348:Y2348)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D2373:Y2373)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2373:AV2373)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2373","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2373","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2373","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2373","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2373","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2373","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2373","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2373","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2373","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2373","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2373","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2373","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2373","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2373","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2373","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2373","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2373","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2373","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2373","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2373","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2373","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2373","v":0},{"$f":"SUM(D2373:Y2373)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D2376","v":0},{"$f":"Produktionsanlæg!E2376","v":0},{"$f":"Produktionsanlæg!F2376","v":0},{"$f":"Produktionsanlæg!G2376","v":0},{"$f":"Produktionsanlæg!H2376","v":0},{"$f":"Produktionsanlæg!I2376","v":0},{"$f":"Produktionsanlæg!J2376","v":0},{"$f":"Produktionsanlæg!K2376","v":0},{"$f":"Produktionsanlæg!L2376","v":0},{"$f":"Produktionsanlæg!M2376","v":0},{"$f":"Produktionsanlæg!N2376","v":0},{"$f":"Produktionsanlæg!O2376","v":0},{"$f":"Produktionsanlæg!P2376","v":0},{"$f":"Produktionsanlæg!Q2376","v":0},{"$f":"Produktionsanlæg!R2376","v":0},{"$f":"Produktionsanlæg!S2376","v":0},{"$f":"Produktionsanlæg!T2376","v":0},{"$f":"Produktionsanlæg!U2376","v":0},{"$f":"Produktionsanlæg!V2376","v":0},{"$f":"Produktionsanlæg!W2376","v":0},{"$f":"Produktionsanlæg!X2376","v":0},{"$f":"Produktionsanlæg!Y2376","v":0},{"$f":"IF(COUNTIF(D2376:Y2376,\"<>0\")<=1,IF(SUM(D2376:Y2376)=0,0,(IF(SUM(D2376:Y2376)>0,IF(SUM(D2376:Y2376)<400,(1.2675*45967*SUM(D2376:Y2376)^(-0.4664)),(IF(SUM(D2376:Y2376)<2000,(39128*SUM(D2376:Y2376)^(-0.37661)),IF(SUM(D2376:Y2376)<5000,18893*SUM(D2376:Y2376)^(-0.28083),IF(SUM(D2376:Y2376)<100000,29680*SUM(D2376:Y2376)^(-0.24475),1773.1))))*100/115)*SUM(D2376:Y2376)*(IF(SUM(D2347:Y2347)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D2376:Y2376)),$A$571)","v":0},{"$f":"D2376*$Z2376","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2376*$Z2376","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2376*$Z2376","v":0},{"$f":"Y2376*$Z2376","v":0},{"$f":"+SUM(AA2376:AV2376)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2376","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2376","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2376","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2376","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2376","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2376","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2376","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2376","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2376","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2376","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2376","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2376","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2376","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2376","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2376","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2376","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2376","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2376","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2376","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2376","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2376","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2376","v":0},{"$f":"SUM(D2376:Y2376)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D2383","v":0},{"$f":"Produktionsanlæg!E2383","v":0},{"$f":"Produktionsanlæg!F2383","v":0},{"$f":"Produktionsanlæg!G2383","v":0},{"$f":"Produktionsanlæg!H2383","v":0},{"$f":"Produktionsanlæg!I2383","v":0},{"$f":"Produktionsanlæg!J2383","v":0},{"$f":"Produktionsanlæg!K2383","v":0},{"$f":"Produktionsanlæg!L2383","v":0},{"$f":"Produktionsanlæg!M2383","v":0},{"$f":"Produktionsanlæg!N2383","v":0},{"$f":"Produktionsanlæg!O2383","v":0},{"$f":"Produktionsanlæg!P2383","v":0},{"$f":"Produktionsanlæg!Q2383","v":0},{"$f":"Produktionsanlæg!R2383","v":0},{"$f":"Produktionsanlæg!S2383","v":0},{"$f":"Produktionsanlæg!T2383","v":0},{"$f":"Produktionsanlæg!U2383","v":0},{"$f":"Produktionsanlæg!V2383","v":0},{"$f":"Produktionsanlæg!W2383","v":0},{"$f":"Produktionsanlæg!X2383","v":0},{"$f":"Produktionsanlæg!Y2383","v":0},{"$f":"IF(COUNTIF(D2383:Y2383,\"<>0\")<=1,IF(SUM(D2383:Y2383)=0,0,(IF(SUM(D2383:Y2383)>0,IF(SUM(D2383:Y2383)<400,(1.2675*45967*SUM(D2383:Y2383)^(-0.4664)),(IF(SUM(D2383:Y2383)<2000,(39128*SUM(D2383:Y2383)^(-0.37661)),IF(SUM(D2383:Y2383)<5000,18893*SUM(D2383:Y2383)^(-0.28083),IF(SUM(D2383:Y2383)<100000,29680*SUM(D2383:Y2383)^(-0.24475),1773.1))))*100/115)*SUM(D2383:Y2383)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2383:Y2383)),$A$571)","v":0},{"$f":"D2383*$Z2383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2383:AV2383)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2383","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2383","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2383","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2383","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2383","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2383","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2383","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2383","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2383","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2383","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2383","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2383","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2383","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2383","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2383","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2383","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2383","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2383","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2383","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2383","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2383","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2383","v":0},{"$f":"SUM(D2383:Y2383)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2392","v":0},{"$f":"Produktionsanlæg!E2392","v":0},{"$f":"Produktionsanlæg!F2392","v":0},{"$f":"Produktionsanlæg!G2392","v":0},{"$f":"Produktionsanlæg!H2392","v":0},{"$f":"Produktionsanlæg!I2392","v":0},{"$f":"Produktionsanlæg!J2392","v":0},{"$f":"Produktionsanlæg!K2392","v":0},{"$f":"Produktionsanlæg!L2392","v":0},{"$f":"Produktionsanlæg!M2392","v":0},{"$f":"Produktionsanlæg!N2392","v":0},{"$f":"Produktionsanlæg!O2392","v":0},{"$f":"Produktionsanlæg!P2392","v":0},{"$f":"Produktionsanlæg!Q2392","v":0},{"$f":"Produktionsanlæg!R2392","v":0},{"$f":"Produktionsanlæg!S2392","v":0},{"$f":"Produktionsanlæg!T2392","v":0},{"$f":"Produktionsanlæg!U2392","v":0},{"$f":"Produktionsanlæg!V2392","v":0},{"$f":"Produktionsanlæg!W2392","v":0},{"$f":"Produktionsanlæg!X2392","v":0},{"$f":"Produktionsanlæg!Y2392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2392:Y2392,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D2393","v":0},{"$f":"Produktionsanlæg!E2393","v":0},{"$f":"Produktionsanlæg!F2393","v":0},{"$f":"Produktionsanlæg!G2393","v":0},{"$f":"Produktionsanlæg!H2393","v":0},{"$f":"Produktionsanlæg!I2393","v":0},{"$f":"Produktionsanlæg!J2393","v":0},{"$f":"Produktionsanlæg!K2393","v":0},{"$f":"Produktionsanlæg!L2393","v":0},{"$f":"Produktionsanlæg!M2393","v":0},{"$f":"Produktionsanlæg!N2393","v":0},{"$f":"Produktionsanlæg!O2393","v":0},{"$f":"Produktionsanlæg!P2393","v":0},{"$f":"Produktionsanlæg!Q2393","v":0},{"$f":"Produktionsanlæg!R2393","v":0},{"$f":"Produktionsanlæg!S2393","v":0},{"$f":"Produktionsanlæg!T2393","v":0},{"$f":"Produktionsanlæg!U2393","v":0},{"$f":"Produktionsanlæg!V2393","v":0},{"$f":"Produktionsanlæg!W2393","v":0},{"$f":"Produktionsanlæg!X2393","v":0},{"$f":"Produktionsanlæg!Y2393","v":0},{"$f":"IF(COUNTIF(D2393:Y2393,\"<>0\")<=1,IF(SUM(D2393:Y2393)=0,0,(IF(SUM(D2393:Y2393)>0,IF(SUM(D2393:Y2393)<400,(1.2675*45967*SUM(D2393:Y2393)^(-0.4664)),(IF(SUM(D2393:Y2393)<2000,(39128*SUM(D2393:Y2393)^(-0.37661)),IF(SUM(D2393:Y2393)<5000,18893*SUM(D2393:Y2393)^(-0.28083),IF(SUM(D2393:Y2393)<100000,29680*SUM(D2393:Y2393)^(-0.24475),1773.1))))*100/115)*SUM(D2393:Y2393)*(IF(SUM(D2393:Y2393)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D2393:Y2393)),$A$571)","v":0},{"$f":"D2393*$Z2393","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2393*$Z2393","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2393*$Z2393","v":0},0,{"$f":"+SUM(AA2393:AV2393)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2393","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2393","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2393","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2393","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2393","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2393","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2393","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2393","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2393","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2393","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2393","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2393","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2393","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2393","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2393","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2393","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2393","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2393","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2393","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2393","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2393","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2393","v":0},{"$f":"SUM(D2393:Y2393)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D2401","v":0},{"$f":"Produktionsanlæg!E2401","v":0},{"$f":"Produktionsanlæg!F2401","v":0},{"$f":"Produktionsanlæg!G2401","v":0},{"$f":"Produktionsanlæg!H2401","v":0},{"$f":"Produktionsanlæg!I2401","v":0},{"$f":"Produktionsanlæg!J2401","v":0},{"$f":"Produktionsanlæg!K2401","v":0},{"$f":"Produktionsanlæg!L2401","v":0},{"$f":"Produktionsanlæg!M2401","v":0},{"$f":"Produktionsanlæg!N2401","v":0},{"$f":"Produktionsanlæg!O2401","v":0},{"$f":"Produktionsanlæg!P2401","v":0},{"$f":"Produktionsanlæg!Q2401","v":0},{"$f":"Produktionsanlæg!R2401","v":0},{"$f":"Produktionsanlæg!S2401","v":0},{"$f":"Produktionsanlæg!T2401","v":0},{"$f":"Produktionsanlæg!U2401","v":0},{"$f":"Produktionsanlæg!V2401","v":0},{"$f":"Produktionsanlæg!W2401","v":0},{"$f":"Produktionsanlæg!X2401","v":0},{"$f":"Produktionsanlæg!Y2401","v":0},{"$f":"IF(COUNTIF(D2401:Y2401,\"<>0\")<=1,IF(SUM(D2401:Y2401)=0,0,(IF(SUM(D2401:Y2401)>0,IF(SUM(D2401:Y2401)<400,(1.2675*45967*SUM(D2401:Y2401)^(-0.4664)),(IF(SUM(D2401:Y2401)<2000,(39128*SUM(D2401:Y2401)^(-0.37661)),IF(SUM(D2401:Y2401)<5000,18893*SUM(D2401:Y2401)^(-0.28083),IF(SUM(D2401:Y2401)<100000,29680*SUM(D2401:Y2401)^(-0.24475),1773.1))))*100/115)*SUM(D2401:Y2401)*(IF(SUM(D2393:Y2393)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D2401:Y2401)),$A$571)","v":0},{"$f":"D2401*$Z2401","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2401*$Z2401","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2401*$Z2401","v":0},0,{"$f":"+SUM(AA2401:AV2401)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2401","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2401","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2401","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2401","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2401","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2401","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2401","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2401","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2401","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2401","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2401","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2401","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2401","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2401","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2401","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2401","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2401","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2401","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2401","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2401","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2401","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2401","v":0},{"$f":"SUM(D2401:Y2401)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2404","v":0},{"$f":"Produktionsanlæg!E2404","v":0},{"$f":"Produktionsanlæg!F2404","v":0},{"$f":"Produktionsanlæg!G2404","v":0},{"$f":"Produktionsanlæg!H2404","v":0},{"$f":"Produktionsanlæg!I2404","v":0},{"$f":"Produktionsanlæg!J2404","v":0},{"$f":"Produktionsanlæg!K2404","v":0},{"$f":"Produktionsanlæg!L2404","v":0},{"$f":"Produktionsanlæg!M2404","v":0},{"$f":"Produktionsanlæg!N2404","v":0},{"$f":"Produktionsanlæg!O2404","v":0},{"$f":"Produktionsanlæg!P2404","v":0},{"$f":"Produktionsanlæg!Q2404","v":0},{"$f":"Produktionsanlæg!R2404","v":0},{"$f":"Produktionsanlæg!S2404","v":0},{"$f":"Produktionsanlæg!T2404","v":0},{"$f":"Produktionsanlæg!U2404","v":0},{"$f":"Produktionsanlæg!V2404","v":0},{"$f":"Produktionsanlæg!W2404","v":0},{"$f":"Produktionsanlæg!X2404","v":0},{"$f":"Produktionsanlæg!Y2404","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2404:Y2404,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D2411","v":0},{"$f":"Produktionsanlæg!E2411","v":0},{"$f":"Produktionsanlæg!F2411","v":0},{"$f":"Produktionsanlæg!G2411","v":0},{"$f":"Produktionsanlæg!H2411","v":0},{"$f":"Produktionsanlæg!I2411","v":0},{"$f":"Produktionsanlæg!J2411","v":0},{"$f":"Produktionsanlæg!K2411","v":0},{"$f":"Produktionsanlæg!L2411","v":0},{"$f":"Produktionsanlæg!M2411","v":0},{"$f":"Produktionsanlæg!N2411","v":0},{"$f":"Produktionsanlæg!O2411","v":0},{"$f":"Produktionsanlæg!P2411","v":0},{"$f":"Produktionsanlæg!Q2411","v":0},{"$f":"Produktionsanlæg!R2411","v":0},{"$f":"Produktionsanlæg!S2411","v":0},{"$f":"Produktionsanlæg!T2411","v":0},{"$f":"Produktionsanlæg!U2411","v":0},{"$f":"Produktionsanlæg!V2411","v":0},{"$f":"Produktionsanlæg!W2411","v":0},{"$f":"Produktionsanlæg!X2411","v":0},{"$f":"Produktionsanlæg!Y2411","v":0},{"$f":"IF(COUNTIF(D2411:Y2411,\"<>0\")<=1,IF(SUM(D2411:Y2411)=0,0,(IF(SUM(D2411:Y2411)>0,IF(SUM(D2411:Y2411)<400,(1.2675*45967*SUM(D2411:Y2411)^(-0.4664)),(IF(SUM(D2411:Y2411)<2000,(39128*SUM(D2411:Y2411)^(-0.37661)),IF(SUM(D2411:Y2411)<5000,18893*SUM(D2411:Y2411)^(-0.28083),IF(SUM(D2411:Y2411)<100000,29680*SUM(D2411:Y2411)^(-0.24475),1773.1))))*100/115)*SUM(D2411:Y2411)*(IF(SUM(D2394:Y2394)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D2411:Y2411)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2411:AV2411)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2411","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2411","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2411","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2411","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2411","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2411","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2411","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2411","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2411","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2411","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2411","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2411","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2411","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2411","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2411","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2411","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2411","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2411","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2411","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2411","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2411","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2411","v":0},{"$f":"SUM(D2411:Y2411)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D2418","v":0},{"$f":"Produktionsanlæg!E2418","v":0},{"$f":"Produktionsanlæg!F2418","v":0},{"$f":"Produktionsanlæg!G2418","v":0},{"$f":"Produktionsanlæg!H2418","v":0},{"$f":"Produktionsanlæg!I2418","v":0},{"$f":"Produktionsanlæg!J2418","v":0},{"$f":"Produktionsanlæg!K2418","v":0},{"$f":"Produktionsanlæg!L2418","v":0},{"$f":"Produktionsanlæg!M2418","v":0},{"$f":"Produktionsanlæg!N2418","v":0},{"$f":"Produktionsanlæg!O2418","v":0},{"$f":"Produktionsanlæg!P2418","v":0},{"$f":"Produktionsanlæg!Q2418","v":0},{"$f":"Produktionsanlæg!R2418","v":0},{"$f":"Produktionsanlæg!S2418","v":0},{"$f":"Produktionsanlæg!T2418","v":0},{"$f":"Produktionsanlæg!U2418","v":0},{"$f":"Produktionsanlæg!V2418","v":0},{"$f":"Produktionsanlæg!W2418","v":0},{"$f":"Produktionsanlæg!X2418","v":0},{"$f":"Produktionsanlæg!Y2418","v":0},{"$f":"IF(COUNTIF(D2418:Y2418,\"<>0\")<=1,IF(SUM(D2418:Y2418)=0,0,(IF(SUM(D2418:Y2418)>0,IF(SUM(D2418:Y2418)<400,(1.2675*45967*SUM(D2418:Y2418)^(-0.4664)),(IF(SUM(D2418:Y2418)<2000,(39128*SUM(D2418:Y2418)^(-0.37661)),IF(SUM(D2418:Y2418)<5000,18893*SUM(D2418:Y2418)^(-0.28083),IF(SUM(D2418:Y2418)<100000,29680*SUM(D2418:Y2418)^(-0.24475),1773.1))))*100/115)*SUM(D2418:Y2418)*(IF(SUM(D2414:Y2414)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D2418:Y2418)),$A$571)","v":0},{"$f":"D2418*$Z2418","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2418*$Z2418","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2418*$Z2418","v":0},0,{"$f":"+SUM(AA2418:AV2418)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2418","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2418","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2418","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2418","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2418","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2418","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2418","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2418","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2418","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2418","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2418","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2418","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2418","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2418","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2418","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2418","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2418","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2418","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2418","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2418","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2418","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2418","v":0},{"$f":"SUM(D2418:Y2418)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D2422","v":0},{"$f":"Produktionsanlæg!E2422","v":0},{"$f":"Produktionsanlæg!F2422","v":0},{"$f":"Produktionsanlæg!G2422","v":0},{"$f":"Produktionsanlæg!H2422","v":0},{"$f":"Produktionsanlæg!I2422","v":0},{"$f":"Produktionsanlæg!J2422","v":0},{"$f":"Produktionsanlæg!K2422","v":0},{"$f":"Produktionsanlæg!L2422","v":0},{"$f":"Produktionsanlæg!M2422","v":0},{"$f":"Produktionsanlæg!N2422","v":0},{"$f":"Produktionsanlæg!O2422","v":0},{"$f":"Produktionsanlæg!P2422","v":0},{"$f":"Produktionsanlæg!Q2422","v":0},{"$f":"Produktionsanlæg!R2422","v":0},{"$f":"Produktionsanlæg!S2422","v":0},{"$f":"Produktionsanlæg!T2422","v":0},{"$f":"Produktionsanlæg!U2422","v":0},{"$f":"Produktionsanlæg!V2422","v":0},{"$f":"Produktionsanlæg!W2422","v":0},{"$f":"Produktionsanlæg!X2422","v":0},{"$f":"Produktionsanlæg!Y2422","v":0},{"$f":"IF(COUNTIF(D2422:Y2422,\"<>0\")<=1,IF(SUM(D2422:Y2422)=0,0,(IF(SUM(D2422:Y2422)>0,IF(SUM(D2422:Y2422)<400,(1.2675*45967*SUM(D2422:Y2422)^(-0.4664)),(IF(SUM(D2422:Y2422)<2000,(39128*SUM(D2422:Y2422)^(-0.37661)),IF(SUM(D2422:Y2422)<5000,18893*SUM(D2422:Y2422)^(-0.28083),IF(SUM(D2422:Y2422)<100000,29680*SUM(D2422:Y2422)^(-0.24475),1773.1))))*100/115)*SUM(D2422:Y2422)*(IF(SUM(D2414:Y2414)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2422:Y2422)),$A$571)","v":0},{"$f":"D2422*$Z2422","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2422*$Z2422","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2422*$Z2422","v":0},0,{"$f":"+SUM(AA2422:AV2422)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2422","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2422","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2422","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2422","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2422","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2422","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2422","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2422","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2422","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2422","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2422","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2422","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2422","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2422","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2422","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2422","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2422","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2422","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2422","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2422","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2422","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2422","v":0},{"$f":"SUM(D2422:Y2422)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2429","v":0},{"$f":"Produktionsanlæg!E2429","v":0},{"$f":"Produktionsanlæg!F2429","v":0},{"$f":"Produktionsanlæg!G2429","v":0},{"$f":"Produktionsanlæg!H2429","v":0},{"$f":"Produktionsanlæg!I2429","v":0},{"$f":"Produktionsanlæg!J2429","v":0},{"$f":"Produktionsanlæg!K2429","v":0},{"$f":"Produktionsanlæg!L2429","v":0},{"$f":"Produktionsanlæg!M2429","v":0},{"$f":"Produktionsanlæg!N2429","v":0},{"$f":"Produktionsanlæg!O2429","v":0},{"$f":"Produktionsanlæg!P2429","v":0},{"$f":"Produktionsanlæg!Q2429","v":0},{"$f":"Produktionsanlæg!R2429","v":0},{"$f":"Produktionsanlæg!S2429","v":0},{"$f":"Produktionsanlæg!T2429","v":0},{"$f":"Produktionsanlæg!U2429","v":0},{"$f":"Produktionsanlæg!V2429","v":0},{"$f":"Produktionsanlæg!W2429","v":0},{"$f":"Produktionsanlæg!X2429","v":0},{"$f":"Produktionsanlæg!Y2429","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2429:Y2429,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2438","v":0},{"$f":"Produktionsanlæg!E2438","v":0},{"$f":"Produktionsanlæg!F2438","v":0},{"$f":"Produktionsanlæg!G2438","v":0},{"$f":"Produktionsanlæg!H2438","v":0},{"$f":"Produktionsanlæg!I2438","v":0},{"$f":"Produktionsanlæg!J2438","v":0},{"$f":"Produktionsanlæg!K2438","v":0},{"$f":"Produktionsanlæg!L2438","v":0},{"$f":"Produktionsanlæg!M2438","v":0},{"$f":"Produktionsanlæg!N2438","v":0},{"$f":"Produktionsanlæg!O2438","v":0},{"$f":"Produktionsanlæg!P2438","v":0},{"$f":"Produktionsanlæg!Q2438","v":0},{"$f":"Produktionsanlæg!R2438","v":0},{"$f":"Produktionsanlæg!S2438","v":0},{"$f":"Produktionsanlæg!T2438","v":0},{"$f":"Produktionsanlæg!U2438","v":0},{"$f":"Produktionsanlæg!V2438","v":0},{"$f":"Produktionsanlæg!W2438","v":0},{"$f":"Produktionsanlæg!X2438","v":0},{"$f":"Produktionsanlæg!Y2438","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2438:Y2438,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D2441","v":0},{"$f":"Produktionsanlæg!E2441","v":0},{"$f":"Produktionsanlæg!F2441","v":0},{"$f":"Produktionsanlæg!G2441","v":0},{"$f":"Produktionsanlæg!H2441","v":0},{"$f":"Produktionsanlæg!I2441","v":0},{"$f":"Produktionsanlæg!J2441","v":0},{"$f":"Produktionsanlæg!K2441","v":0},{"$f":"Produktionsanlæg!L2441","v":0},{"$f":"Produktionsanlæg!M2441","v":0},{"$f":"Produktionsanlæg!N2441","v":0},{"$f":"Produktionsanlæg!O2441","v":0},{"$f":"Produktionsanlæg!P2441","v":0},{"$f":"Produktionsanlæg!Q2441","v":0},{"$f":"Produktionsanlæg!R2441","v":0},{"$f":"Produktionsanlæg!S2441","v":0},{"$f":"Produktionsanlæg!T2441","v":0},{"$f":"Produktionsanlæg!U2441","v":0},{"$f":"Produktionsanlæg!V2441","v":0},{"$f":"Produktionsanlæg!W2441","v":0},{"$f":"Produktionsanlæg!X2441","v":0},{"$f":"Produktionsanlæg!Y2441","v":0},{"$f":"IF(COUNTIF(D2441:Y2441,\"<>0\")<=1,IF(SUM(D2441:Y2441)=0,0,(IF(SUM(D2441:Y2441)>0,IF(SUM(D2441:Y2441)<400,(1.2675*45967*SUM(D2441:Y2441)^(-0.4664)),(IF(SUM(D2441:Y2441)<2000,(39128*SUM(D2441:Y2441)^(-0.37661)),IF(SUM(D2441:Y2441)<5000,18893*SUM(D2441:Y2441)^(-0.28083),IF(SUM(D2441:Y2441)<100000,29680*SUM(D2441:Y2441)^(-0.24475),1773.1))))*100/115)*SUM(D2441:Y2441)*(IF(SUM(D2412:Y2412)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D2441:Y2441)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2441:AV2441)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2441","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2441","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2441","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2441","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2441","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2441","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2441","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2441","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2441","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2441","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2441","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2441","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2441","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2441","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2441","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2441","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2441","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2441","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2441","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2441","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2441","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2441","v":0},{"$f":"SUM(D2441:Y2441)","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2450:AW2473)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D2449:Y2449)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D2450","v":0},{"$f":"Produktionsanlæg!E2450","v":0},{"$f":"Produktionsanlæg!F2450","v":0},{"$f":"Produktionsanlæg!G2450","v":0},{"$f":"Produktionsanlæg!H2450","v":0},{"$f":"Produktionsanlæg!I2450","v":0},{"$f":"Produktionsanlæg!J2450","v":0},{"$f":"Produktionsanlæg!K2450","v":0},{"$f":"Produktionsanlæg!L2450","v":0},{"$f":"Produktionsanlæg!M2450","v":0},{"$f":"Produktionsanlæg!N2450","v":0},{"$f":"Produktionsanlæg!O2450","v":0},{"$f":"Produktionsanlæg!P2450","v":0},{"$f":"Produktionsanlæg!Q2450","v":0},{"$f":"Produktionsanlæg!R2450","v":0},{"$f":"Produktionsanlæg!S2450","v":0},{"$f":"Produktionsanlæg!T2450","v":0},{"$f":"Produktionsanlæg!U2450","v":0},{"$f":"Produktionsanlæg!V2450","v":0},{"$f":"Produktionsanlæg!W2450","v":0},{"$f":"Produktionsanlæg!X2450","v":0},{"$f":"Produktionsanlæg!Y2450","v":0},{"$f":"IF(COUNTIF(D2450:Y2450,\"<>0\")<=1,IF(SUM(D2450:Y2450)=0,0,(IF(SUM(D2450:Y2450)>0,IF(SUM(D2450:Y2450)<400,(1.2675*45967*SUM(D2450:Y2450)^(-0.4664)),(IF(SUM(D2450:Y2450)<2000,(39128*SUM(D2450:Y2450)^(-0.37661)),IF(SUM(D2450:Y2450)<5000,18893*SUM(D2450:Y2450)^(-0.28083),IF(SUM(D2450:Y2450)<100000,29680*SUM(D2450:Y2450)^(-0.24475),1773.1))))*100/115)*SUM(D2450:Y2450)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2450:Y2450)),$A$571)","v":0},{"$f":"D2450*$Z2450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2450:AV2450)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2450","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2450","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2450","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2450","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2450","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2450","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2450","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2450","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2450","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2450","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2450","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2450","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2450","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2450","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2450","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2450","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2450","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2450","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2450","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2450","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2450","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2450","v":0},{"$f":"SUM(D2450:Y2450)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D2457","v":0},{"$f":"Produktionsanlæg!E2457","v":0},{"$f":"Produktionsanlæg!F2457","v":0},{"$f":"Produktionsanlæg!G2457","v":0},{"$f":"Produktionsanlæg!H2457","v":0},{"$f":"Produktionsanlæg!I2457","v":0},{"$f":"Produktionsanlæg!J2457","v":0},{"$f":"Produktionsanlæg!K2457","v":0},{"$f":"Produktionsanlæg!L2457","v":0},{"$f":"Produktionsanlæg!M2457","v":0},{"$f":"Produktionsanlæg!N2457","v":0},{"$f":"Produktionsanlæg!O2457","v":0},{"$f":"Produktionsanlæg!P2457","v":0},{"$f":"Produktionsanlæg!Q2457","v":0},{"$f":"Produktionsanlæg!R2457","v":0},{"$f":"Produktionsanlæg!S2457","v":0},{"$f":"Produktionsanlæg!T2457","v":0},{"$f":"Produktionsanlæg!U2457","v":0},{"$f":"Produktionsanlæg!V2457","v":0},{"$f":"Produktionsanlæg!W2457","v":0},{"$f":"Produktionsanlæg!X2457","v":0},{"$f":"Produktionsanlæg!Y2457","v":0},{"$f":"IF(COUNTIF(D2457:Y2457,\"<>0\")<=1,IF(SUM(D2457:Y2457)=0,0,(IF(SUM(D2457:Y2457)>0,IF(SUM(D2457:Y2457)<400,(1.2675*45967*SUM(D2457:Y2457)^(-0.4664)),(IF(SUM(D2457:Y2457)<2000,(39128*SUM(D2457:Y2457)^(-0.37661)),IF(SUM(D2457:Y2457)<5000,18893*SUM(D2457:Y2457)^(-0.28083),IF(SUM(D2457:Y2457)<100000,29680*SUM(D2457:Y2457)^(-0.24475),1773.1))))*100/115)*SUM(D2457:Y2457)*0.0173,0)*1.15*1.06*0.02)/SUM(D2457:Y2457)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2457:AV2457)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2457","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2457","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2457","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2457","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2457","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2457","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2457","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2457","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2457","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2457","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2457","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2457","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2457","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2457","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2457","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2457","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2457","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2457","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2457","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2457","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2457","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2457","v":0},{"$f":"SUM(D2457:Y2457)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D2466","v":0},{"$f":"Produktionsanlæg!E2466","v":0},{"$f":"Produktionsanlæg!F2466","v":0},{"$f":"Produktionsanlæg!G2466","v":0},{"$f":"Produktionsanlæg!H2466","v":0},{"$f":"Produktionsanlæg!I2466","v":0},{"$f":"Produktionsanlæg!J2466","v":0},{"$f":"Produktionsanlæg!K2466","v":0},{"$f":"Produktionsanlæg!L2466","v":0},{"$f":"Produktionsanlæg!M2466","v":0},{"$f":"Produktionsanlæg!N2466","v":0},{"$f":"Produktionsanlæg!O2466","v":0},{"$f":"Produktionsanlæg!P2466","v":0},{"$f":"Produktionsanlæg!Q2466","v":0},{"$f":"Produktionsanlæg!R2466","v":0},{"$f":"Produktionsanlæg!S2466","v":0},{"$f":"Produktionsanlæg!T2466","v":0},{"$f":"Produktionsanlæg!U2466","v":0},{"$f":"Produktionsanlæg!V2466","v":0},{"$f":"Produktionsanlæg!W2466","v":0},{"$f":"Produktionsanlæg!X2466","v":0},{"$f":"Produktionsanlæg!Y2466","v":0},{"$f":"IF(COUNTIF(D2466:Y2466,\"<>0\")<=1,IF(SUM(D2466:Y2466)=0,0,(IF(SUM(D2466:Y2466)>0,IF(SUM(D2466:Y2466)<400,(1.2675*45967*SUM(D2466:Y2466)^(-0.4664)),(IF(SUM(D2466:Y2466)<2000,(39128*SUM(D2466:Y2466)^(-0.37661)),IF(SUM(D2466:Y2466)<5000,18893*SUM(D2466:Y2466)^(-0.28083),IF(SUM(D2466:Y2466)<100000,29680*SUM(D2466:Y2466)^(-0.24475),1773.1))))*100/115)*SUM(D2466:Y2466)*(IF(SUM(D2458:Y2458)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D2466:Y2466)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2466:AV2466)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2466","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2466","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2466","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2466","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2466","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2466","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2466","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2466","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2466","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2466","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2466","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2466","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2466","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2466","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2466","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2466","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2466","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2466","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2466","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2466","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2466","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2466","v":0},{"$f":"SUM(D2466:Y2466)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D2469","v":0},{"$f":"Produktionsanlæg!E2469","v":0},{"$f":"Produktionsanlæg!F2469","v":0},{"$f":"Produktionsanlæg!G2469","v":0},{"$f":"Produktionsanlæg!H2469","v":0},{"$f":"Produktionsanlæg!I2469","v":0},{"$f":"Produktionsanlæg!J2469","v":0},{"$f":"Produktionsanlæg!K2469","v":0},{"$f":"Produktionsanlæg!L2469","v":0},{"$f":"Produktionsanlæg!M2469","v":0},{"$f":"Produktionsanlæg!N2469","v":0},{"$f":"Produktionsanlæg!O2469","v":0},{"$f":"Produktionsanlæg!P2469","v":0},{"$f":"Produktionsanlæg!Q2469","v":0},{"$f":"Produktionsanlæg!R2469","v":0},{"$f":"Produktionsanlæg!S2469","v":0},{"$f":"Produktionsanlæg!T2469","v":0},{"$f":"Produktionsanlæg!U2469","v":0},{"$f":"Produktionsanlæg!V2469","v":0},{"$f":"Produktionsanlæg!W2469","v":0},{"$f":"Produktionsanlæg!X2469","v":0},{"$f":"Produktionsanlæg!Y2469","v":0},{"$f":"IF(COUNTIF(D2469:Y2469,\"<>0\")<=1,IF(SUM(D2469:Y2469)=0,0,(IF(SUM(D2469:Y2469)>0,IF(SUM(D2469:Y2469)<400,(1.2675*45967*SUM(D2469:Y2469)^(-0.4664)),(IF(SUM(D2469:Y2469)<2000,(39128*SUM(D2469:Y2469)^(-0.37661)),IF(SUM(D2469:Y2469)<5000,18893*SUM(D2469:Y2469)^(-0.28083),IF(SUM(D2469:Y2469)<100000,29680*SUM(D2469:Y2469)^(-0.24475),1773.1))))*100/115)*SUM(D2469:Y2469)*(IF(SUM(D2461:Y2461)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D2469:Y2469)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2469:AV2469)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2469","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2469","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2469","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2469","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2469","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2469","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2469","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2469","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2469","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2469","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2469","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2469","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2469","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2469","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2469","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2469","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2469","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2469","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2469","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2469","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2469","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2469","v":0},{"$f":"SUM(D2469:Y2469)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D2475","v":0},{"$f":"Produktionsanlæg!E2475","v":0},{"$f":"Produktionsanlæg!F2475","v":0},{"$f":"Produktionsanlæg!G2475","v":0},{"$f":"Produktionsanlæg!H2475","v":0},{"$f":"Produktionsanlæg!I2475","v":0},{"$f":"Produktionsanlæg!J2475","v":0},{"$f":"Produktionsanlæg!K2475","v":0},{"$f":"Produktionsanlæg!L2475","v":0},{"$f":"Produktionsanlæg!M2475","v":0},{"$f":"Produktionsanlæg!N2475","v":0},{"$f":"Produktionsanlæg!O2475","v":0},{"$f":"Produktionsanlæg!P2475","v":0},{"$f":"Produktionsanlæg!Q2475","v":0},{"$f":"Produktionsanlæg!R2475","v":0},{"$f":"Produktionsanlæg!S2475","v":0},{"$f":"Produktionsanlæg!T2475","v":0},{"$f":"Produktionsanlæg!U2475","v":0},{"$f":"Produktionsanlæg!V2475","v":0},{"$f":"Produktionsanlæg!W2475","v":0},{"$f":"Produktionsanlæg!X2475","v":0},{"$f":"Produktionsanlæg!Y2475","v":0},{"$f":"IF(COUNTIF(D2475:Y2475,\"<>0\")<=1,IF(SUM(D2475:Y2475)=0,0,(IF(SUM(D2475:Y2475)>0,IF(SUM(D2475:Y2475)<400,(1.2675*45967*SUM(D2475:Y2475)^(-0.4664)),(IF(SUM(D2475:Y2475)<2000,(39128*SUM(D2475:Y2475)^(-0.37661)),IF(SUM(D2475:Y2475)<5000,18893*SUM(D2475:Y2475)^(-0.28083),IF(SUM(D2475:Y2475)<100000,29680*SUM(D2475:Y2475)^(-0.24475),1773.1))))*100/115)*SUM(D2475:Y2475)*(IF(SUM(D2458:Y2458)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2475:Y2475)),$A$571)","v":0},{"$f":"D2475*$Z2475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2475:AV2475)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2475","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2475","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2475","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2475","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2475","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2475","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2475","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2475","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2475","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2475","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2475","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2475","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2475","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2475","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2475","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2475","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2475","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2475","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2475","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2475","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2475","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2475","v":0},{"$f":"SUM(D2475:Y2475)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2484","v":0},{"$f":"Produktionsanlæg!E2484","v":0},{"$f":"Produktionsanlæg!F2484","v":0},{"$f":"Produktionsanlæg!G2484","v":0},{"$f":"Produktionsanlæg!H2484","v":0},{"$f":"Produktionsanlæg!I2484","v":0},{"$f":"Produktionsanlæg!J2484","v":0},{"$f":"Produktionsanlæg!K2484","v":0},{"$f":"Produktionsanlæg!L2484","v":0},{"$f":"Produktionsanlæg!M2484","v":0},{"$f":"Produktionsanlæg!N2484","v":0},{"$f":"Produktionsanlæg!O2484","v":0},{"$f":"Produktionsanlæg!P2484","v":0},{"$f":"Produktionsanlæg!Q2484","v":0},{"$f":"Produktionsanlæg!R2484","v":0},{"$f":"Produktionsanlæg!S2484","v":0},{"$f":"Produktionsanlæg!T2484","v":0},{"$f":"Produktionsanlæg!U2484","v":0},{"$f":"Produktionsanlæg!V2484","v":0},{"$f":"Produktionsanlæg!W2484","v":0},{"$f":"Produktionsanlæg!X2484","v":0},{"$f":"Produktionsanlæg!Y2484","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2484:Y2484,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D2485","v":0},{"$f":"Produktionsanlæg!E2485","v":0},{"$f":"Produktionsanlæg!F2485","v":0},{"$f":"Produktionsanlæg!G2485","v":0},{"$f":"Produktionsanlæg!H2485","v":0},{"$f":"Produktionsanlæg!I2485","v":0},{"$f":"Produktionsanlæg!J2485","v":0},{"$f":"Produktionsanlæg!K2485","v":0},{"$f":"Produktionsanlæg!L2485","v":0},{"$f":"Produktionsanlæg!M2485","v":0},{"$f":"Produktionsanlæg!N2485","v":0},{"$f":"Produktionsanlæg!O2485","v":0},{"$f":"Produktionsanlæg!P2485","v":0},{"$f":"Produktionsanlæg!Q2485","v":0},{"$f":"Produktionsanlæg!R2485","v":0},{"$f":"Produktionsanlæg!S2485","v":0},{"$f":"Produktionsanlæg!T2485","v":0},{"$f":"Produktionsanlæg!U2485","v":0},{"$f":"Produktionsanlæg!V2485","v":0},{"$f":"Produktionsanlæg!W2485","v":0},{"$f":"Produktionsanlæg!X2485","v":0},{"$f":"Produktionsanlæg!Y2485","v":0},{"$f":"IF(COUNTIF(D2485:Y2485,\"<>0\")<=1,IF(SUM(D2485:Y2485)=0,0,(IF(SUM(D2485:Y2485)>0,IF(SUM(D2485:Y2485)<400,(1.2675*45967*SUM(D2485:Y2485)^(-0.4664)),(IF(SUM(D2485:Y2485)<2000,(39128*SUM(D2485:Y2485)^(-0.37661)),IF(SUM(D2485:Y2485)<5000,18893*SUM(D2485:Y2485)^(-0.28083),IF(SUM(D2485:Y2485)<100000,29680*SUM(D2485:Y2485)^(-0.24475),1773.1))))*100/115)*SUM(D2485:Y2485)*(IF(SUM(D2481:Y2481)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D2485:Y2485)),$A$571)","v":0},{"$f":"D2485*$Z2485","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2485*$Z2485","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2485*$Z2485","v":0},0,{"$f":"+SUM(AA2485:AV2485)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2485","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2485","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2485","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2485","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2485","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2485","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2485","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2485","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2485","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2485","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2485","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2485","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2485","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2485","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2485","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2485","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2485","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2485","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2485","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2485","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2485","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2485","v":0},{"$f":"SUM(D2485:Y2485)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D2494","v":0},{"$f":"Produktionsanlæg!E2494","v":0},{"$f":"Produktionsanlæg!F2494","v":0},{"$f":"Produktionsanlæg!G2494","v":0},{"$f":"Produktionsanlæg!H2494","v":0},{"$f":"Produktionsanlæg!I2494","v":0},{"$f":"Produktionsanlæg!J2494","v":0},{"$f":"Produktionsanlæg!K2494","v":0},{"$f":"Produktionsanlæg!L2494","v":0},{"$f":"Produktionsanlæg!M2494","v":0},{"$f":"Produktionsanlæg!N2494","v":0},{"$f":"Produktionsanlæg!O2494","v":0},{"$f":"Produktionsanlæg!P2494","v":0},{"$f":"Produktionsanlæg!Q2494","v":0},{"$f":"Produktionsanlæg!R2494","v":0},{"$f":"Produktionsanlæg!S2494","v":0},{"$f":"Produktionsanlæg!T2494","v":0},{"$f":"Produktionsanlæg!U2494","v":0},{"$f":"Produktionsanlæg!V2494","v":0},{"$f":"Produktionsanlæg!W2494","v":0},{"$f":"Produktionsanlæg!X2494","v":0},{"$f":"Produktionsanlæg!Y2494","v":0},{"$f":"IF(COUNTIF(D2494:Y2494,\"<>0\")<=1,IF(SUM(D2494:Y2494)=0,0,(IF(SUM(D2494:Y2494)>0,IF(SUM(D2494:Y2494)<400,(1.2675*45967*SUM(D2494:Y2494)^(-0.4664)),(IF(SUM(D2494:Y2494)<2000,(39128*SUM(D2494:Y2494)^(-0.37661)),IF(SUM(D2494:Y2494)<5000,18893*SUM(D2494:Y2494)^(-0.28083),IF(SUM(D2494:Y2494)<100000,29680*SUM(D2494:Y2494)^(-0.24475),1773.1))))*100/115)*SUM(D2494:Y2494)*(IF(SUM(D2482:Y2482)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D2494:Y2494)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2494:AV2494)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2494","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2494","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2494","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2494","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2494","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2494","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2494","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2494","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2494","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2494","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2494","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2494","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2494","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2494","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2494","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2494","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2494","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2494","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2494","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2494","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2494","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2494","v":0},{"$f":"SUM(D2494:Y2494)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2500:AW2511)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D2499:Y2499)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D2503","v":0},{"$f":"Produktionsanlæg!E2503","v":0},{"$f":"Produktionsanlæg!F2503","v":0},{"$f":"Produktionsanlæg!G2503","v":0},{"$f":"Produktionsanlæg!H2503","v":0},{"$f":"Produktionsanlæg!I2503","v":0},{"$f":"Produktionsanlæg!J2503","v":0},{"$f":"Produktionsanlæg!K2503","v":0},{"$f":"Produktionsanlæg!L2503","v":0},{"$f":"Produktionsanlæg!M2503","v":0},{"$f":"Produktionsanlæg!N2503","v":0},{"$f":"Produktionsanlæg!O2503","v":0},{"$f":"Produktionsanlæg!P2503","v":0},{"$f":"Produktionsanlæg!Q2503","v":0},{"$f":"Produktionsanlæg!R2503","v":0},{"$f":"Produktionsanlæg!S2503","v":0},{"$f":"Produktionsanlæg!T2503","v":0},{"$f":"Produktionsanlæg!U2503","v":0},{"$f":"Produktionsanlæg!V2503","v":0},{"$f":"Produktionsanlæg!W2503","v":0},{"$f":"Produktionsanlæg!X2503","v":0},{"$f":"Produktionsanlæg!Y2503","v":0},{"$f":"IF(COUNTIF(D2503:Y2503,\"<>0\")<=1,IF(SUM(D2503:Y2503)=0,0,(IF(SUM(D2503:Y2503)>0,IF(SUM(D2503:Y2503)<400,(1.2675*45967*SUM(D2503:Y2503)^(-0.4664)),(IF(SUM(D2503:Y2503)<2000,(39128*SUM(D2503:Y2503)^(-0.37661)),IF(SUM(D2503:Y2503)<5000,18893*SUM(D2503:Y2503)^(-0.28083),IF(SUM(D2503:Y2503)<100000,29680*SUM(D2503:Y2503)^(-0.24475),1773.1))))*100/115)*SUM(D2503:Y2503)*(IF(SUM(D2482:Y2482)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2503:Y2503)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2503:AV2503)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2503","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2503","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2503","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2503","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2503","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2503","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2503","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2503","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2503","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2503","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2503","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2503","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2503","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2503","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2503","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2503","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2503","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2503","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2503","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2503","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2503","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2503","v":0},{"$f":"SUM(D2503:Y2503)","v":0}]
["Renseanlæg 31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2513,AW2516,AW2541,AW2566)","v":242659.7994941778}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2515","v":0},{"$f":"Produktionsanlæg!E2515","v":0},{"$f":"Produktionsanlæg!F2515","v":0},{"$f":"Produktionsanlæg!G2515","v":0},{"$f":"Produktionsanlæg!H2515","v":0},{"$f":"Produktionsanlæg!I2515","v":0},{"$f":"Produktionsanlæg!J2515","v":0},{"$f":"Produktionsanlæg!K2515","v":0},{"$f":"Produktionsanlæg!L2515","v":0},{"$f":"Produktionsanlæg!M2515","v":0},{"$f":"Produktionsanlæg!N2515","v":0},{"$f":"Produktionsanlæg!O2515","v":0},{"$f":"Produktionsanlæg!P2515","v":0},{"$f":"Produktionsanlæg!Q2515","v":0},{"$f":"Produktionsanlæg!R2515","v":0},{"$f":"Produktionsanlæg!S2515","v":0},{"$f":"Produktionsanlæg!T2515","v":0},{"$f":"Produktionsanlæg!U2515","v":0},{"$f":"Produktionsanlæg!V2515","v":0},{"$f":"Produktionsanlæg!W2515","v":0},{"$f":"Produktionsanlæg!X2515","v":0},{"$f":"Produktionsanlæg!Y2515","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2515:Y2515,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2522","v":0},{"$f":"Produktionsanlæg!E2522","v":0},{"$f":"Produktionsanlæg!F2522","v":0},{"$f":"Produktionsanlæg!G2522","v":0},{"$f":"Produktionsanlæg!H2522","v":0},{"$f":"Produktionsanlæg!I2522","v":0},{"$f":"Produktionsanlæg!J2522","v":0},{"$f":"Produktionsanlæg!K2522","v":0},{"$f":"Produktionsanlæg!L2522","v":0},{"$f":"Produktionsanlæg!M2522","v":0},{"$f":"Produktionsanlæg!N2522","v":0},{"$f":"Produktionsanlæg!O2522","v":0},{"$f":"Produktionsanlæg!P2522","v":0},{"$f":"Produktionsanlæg!Q2522","v":0},{"$f":"Produktionsanlæg!R2522","v":0},{"$f":"Produktionsanlæg!S2522","v":0},{"$f":"Produktionsanlæg!T2522","v":0},{"$f":"Produktionsanlæg!U2522","v":0},{"$f":"Produktionsanlæg!V2522","v":0},{"$f":"Produktionsanlæg!W2522","v":0},{"$f":"Produktionsanlæg!X2522","v":0},{"$f":"Produktionsanlæg!Y2522","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2522:Y2522,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2530","v":0},{"$f":"Produktionsanlæg!E2530","v":0},{"$f":"Produktionsanlæg!F2530","v":0},{"$f":"Produktionsanlæg!G2530","v":0},{"$f":"Produktionsanlæg!H2530","v":0},{"$f":"Produktionsanlæg!I2530","v":0},{"$f":"Produktionsanlæg!J2530","v":0},{"$f":"Produktionsanlæg!K2530","v":0},{"$f":"Produktionsanlæg!L2530","v":0},{"$f":"Produktionsanlæg!M2530","v":0},{"$f":"Produktionsanlæg!N2530","v":0},{"$f":"Produktionsanlæg!O2530","v":0},{"$f":"Produktionsanlæg!P2530","v":0},{"$f":"Produktionsanlæg!Q2530","v":0},{"$f":"Produktionsanlæg!R2530","v":0},{"$f":"Produktionsanlæg!S2530","v":0},{"$f":"Produktionsanlæg!T2530","v":0},{"$f":"Produktionsanlæg!U2530","v":0},{"$f":"Produktionsanlæg!V2530","v":0},{"$f":"Produktionsanlæg!W2530","v":0},{"$f":"Produktionsanlæg!X2530","v":0},{"$f":"Produktionsanlæg!Y2530","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2530:Y2530,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D2531","v":0},{"$f":"Produktionsanlæg!E2531","v":0},{"$f":"Produktionsanlæg!F2531","v":0},{"$f":"Produktionsanlæg!G2531","v":0},{"$f":"Produktionsanlæg!H2531","v":0},{"$f":"Produktionsanlæg!I2531","v":0},{"$f":"Produktionsanlæg!J2531","v":0},{"$f":"Produktionsanlæg!K2531","v":0},{"$f":"Produktionsanlæg!L2531","v":0},{"$f":"Produktionsanlæg!M2531","v":0},{"$f":"Produktionsanlæg!N2531","v":0},{"$f":"Produktionsanlæg!O2531","v":0},{"$f":"Produktionsanlæg!P2531","v":0},{"$f":"Produktionsanlæg!Q2531","v":0},{"$f":"Produktionsanlæg!R2531","v":0},{"$f":"Produktionsanlæg!S2531","v":0},{"$f":"Produktionsanlæg!T2531","v":0},{"$f":"Produktionsanlæg!U2531","v":0},{"$f":"Produktionsanlæg!V2531","v":0},{"$f":"Produktionsanlæg!W2531","v":0},{"$f":"Produktionsanlæg!X2531","v":0},{"$f":"Produktionsanlæg!Y2531","v":0},{"$f":"IF(COUNTIF(D2531:Y2531,\"<>0\")<=1,IF(SUM(D2531:Y2531)=0,0,(IF(SUM(D2531:Y2531)>0,IF(SUM(D2531:Y2531)<400,(1.2675*45967*SUM(D2531:Y2531)^(-0.4664)),(IF(SUM(D2531:Y2531)<2000,(39128*SUM(D2531:Y2531)^(-0.37661)),IF(SUM(D2531:Y2531)<5000,18893*SUM(D2531:Y2531)^(-0.28083),IF(SUM(D2531:Y2531)<100000,29680*SUM(D2531:Y2531)^(-0.24475),1773.1))))*100/115)*SUM(D2531:Y2531)*(IF(SUM(D2527:Y2527)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D2531:Y2531)),$A$571)","v":0},{"$f":"D2531*$Z2531","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2531*$Z2531","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2531*$Z2531","v":0},0,{"$f":"+SUM(AA2531:AV2531)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2531","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2531","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2531","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2531","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2531","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2531","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2531","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2531","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2531","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2531","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2531","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2531","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2531","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2531","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2531","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2531","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2531","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2531","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2531","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2531","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2531","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2531","v":0},{"$f":"SUM(D2531:Y2531)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D2540","v":0},{"$f":"Produktionsanlæg!E2540","v":0},{"$f":"Produktionsanlæg!F2540","v":0},{"$f":"Produktionsanlæg!G2540","v":0},{"$f":"Produktionsanlæg!H2540","v":0},{"$f":"Produktionsanlæg!I2540","v":0},{"$f":"Produktionsanlæg!J2540","v":0},{"$f":"Produktionsanlæg!K2540","v":0},{"$f":"Produktionsanlæg!L2540","v":0},{"$f":"Produktionsanlæg!M2540","v":0},{"$f":"Produktionsanlæg!N2540","v":0},{"$f":"Produktionsanlæg!O2540","v":0},{"$f":"Produktionsanlæg!P2540","v":0},{"$f":"Produktionsanlæg!Q2540","v":0},{"$f":"Produktionsanlæg!R2540","v":0},{"$f":"Produktionsanlæg!S2540","v":0},{"$f":"Produktionsanlæg!T2540","v":0},{"$f":"Produktionsanlæg!U2540","v":0},{"$f":"Produktionsanlæg!V2540","v":0},{"$f":"Produktionsanlæg!W2540","v":0},{"$f":"Produktionsanlæg!X2540","v":0},{"$f":"Produktionsanlæg!Y2540","v":0},{"$f":"IF(COUNTIF(D2540:Y2540,\"<>0\")<=1,IF(SUM(D2540:Y2540)=0,0,(IF(SUM(D2540:Y2540)>0,IF(SUM(D2540:Y2540)<400,(1.2675*45967*SUM(D2540:Y2540)^(-0.4664)),(IF(SUM(D2540:Y2540)<2000,(39128*SUM(D2540:Y2540)^(-0.37661)),IF(SUM(D2540:Y2540)<5000,18893*SUM(D2540:Y2540)^(-0.28083),IF(SUM(D2540:Y2540)<100000,29680*SUM(D2540:Y2540)^(-0.24475),1773.1))))*100/115)*SUM(D2540:Y2540)*(0.246),0)*1.15*1.06*0.05)/SUM(D2540:Y2540)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2540*$Z2540","v":0},{"$f":"Y2540*$Z2540","v":0},{"$f":"+SUM(AA2540:AV2540)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2540","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2540","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2540","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2540","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2540","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2540","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2540","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2540","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2540","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2540","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2540","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2540","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2540","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2540","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2540","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2540","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2540","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2540","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2540","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2540","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2540","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2540","v":0},{"$f":"SUM(D2540:Y2540)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2543","v":0},{"$f":"Produktionsanlæg!E2543","v":0},{"$f":"Produktionsanlæg!F2543","v":0},{"$f":"Produktionsanlæg!G2543","v":0},{"$f":"Produktionsanlæg!H2543","v":0},{"$f":"Produktionsanlæg!I2543","v":0},{"$f":"Produktionsanlæg!J2543","v":0},{"$f":"Produktionsanlæg!K2543","v":0},{"$f":"Produktionsanlæg!L2543","v":0},{"$f":"Produktionsanlæg!M2543","v":0},{"$f":"Produktionsanlæg!N2543","v":0},{"$f":"Produktionsanlæg!O2543","v":0},{"$f":"Produktionsanlæg!P2543","v":0},{"$f":"Produktionsanlæg!Q2543","v":0},{"$f":"Produktionsanlæg!R2543","v":0},{"$f":"Produktionsanlæg!S2543","v":0},{"$f":"Produktionsanlæg!T2543","v":0},{"$f":"Produktionsanlæg!U2543","v":0},{"$f":"Produktionsanlæg!V2543","v":0},{"$f":"Produktionsanlæg!W2543","v":0},{"$f":"Produktionsanlæg!X2543","v":0},{"$f":"Produktionsanlæg!Y2543","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2543:Y2543,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D2550","v":0},{"$f":"Produktionsanlæg!E2550","v":0},{"$f":"Produktionsanlæg!F2550","v":0},{"$f":"Produktionsanlæg!G2550","v":0},{"$f":"Produktionsanlæg!H2550","v":0},{"$f":"Produktionsanlæg!I2550","v":0},{"$f":"Produktionsanlæg!J2550","v":0},{"$f":"Produktionsanlæg!K2550","v":0},{"$f":"Produktionsanlæg!L2550","v":0},{"$f":"Produktionsanlæg!M2550","v":0},{"$f":"Produktionsanlæg!N2550","v":0},{"$f":"Produktionsanlæg!O2550","v":0},{"$f":"Produktionsanlæg!P2550","v":0},{"$f":"Produktionsanlæg!Q2550","v":0},{"$f":"Produktionsanlæg!R2550","v":0},{"$f":"Produktionsanlæg!S2550","v":0},{"$f":"Produktionsanlæg!T2550","v":0},{"$f":"Produktionsanlæg!U2550","v":0},{"$f":"Produktionsanlæg!V2550","v":0},{"$f":"Produktionsanlæg!W2550","v":0},{"$f":"Produktionsanlæg!X2550","v":0},{"$f":"Produktionsanlæg!Y2550","v":0},{"$f":"IF(COUNTIF(D2550:Y2550,\"<>0\")<=1,IF(SUM(D2550:Y2550)=0,0,(IF(SUM(D2550:Y2550)>0,IF(SUM(D2550:Y2550)<400,(1.2675*45967*SUM(D2550:Y2550)^(-0.4664)),(IF(SUM(D2550:Y2550)<2000,(39128*SUM(D2550:Y2550)^(-0.37661)),IF(SUM(D2550:Y2550)<5000,18893*SUM(D2550:Y2550)^(-0.28083),IF(SUM(D2550:Y2550)<100000,29680*SUM(D2550:Y2550)^(-0.24475),1773.1))))*100/115)*SUM(D2550:Y2550)*(IF(SUM(D2546:Y2546)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D2550:Y2550)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2550:AV2550)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2550","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2550","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2550","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2550","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2550","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2550","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2550","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2550","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2550","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2550","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2550","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2550","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2550","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2550","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2550","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2550","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2550","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2550","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2550","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2550","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2550","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2550","v":0},{"$f":"SUM(D2550:Y2550)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D2556","v":0},{"$f":"Produktionsanlæg!E2556","v":0},{"$f":"Produktionsanlæg!F2556","v":0},{"$f":"Produktionsanlæg!G2556","v":0},{"$f":"Produktionsanlæg!H2556","v":0},{"$f":"Produktionsanlæg!I2556","v":0},{"$f":"Produktionsanlæg!J2556","v":0},{"$f":"Produktionsanlæg!K2556","v":0},{"$f":"Produktionsanlæg!L2556","v":0},{"$f":"Produktionsanlæg!M2556","v":0},{"$f":"Produktionsanlæg!N2556","v":0},{"$f":"Produktionsanlæg!O2556","v":0},{"$f":"Produktionsanlæg!P2556","v":0},{"$f":"Produktionsanlæg!Q2556","v":0},{"$f":"Produktionsanlæg!R2556","v":0},{"$f":"Produktionsanlæg!S2556","v":0},{"$f":"Produktionsanlæg!T2556","v":0},{"$f":"Produktionsanlæg!U2556","v":0},{"$f":"Produktionsanlæg!V2556","v":0},{"$f":"Produktionsanlæg!W2556","v":0},{"$f":"Produktionsanlæg!X2556","v":0},{"$f":"Produktionsanlæg!Y2556","v":0},{"$f":"IF(COUNTIF(D2556:Y2556,\"<>0\")<=1,IF(SUM(D2556:Y2556)=0,0,(IF(SUM(D2556:Y2556)>0,IF(SUM(D2556:Y2556)<400,(1.2675*45967*SUM(D2556:Y2556)^(-0.4664)),(IF(SUM(D2556:Y2556)<2000,(39128*SUM(D2556:Y2556)^(-0.37661)),IF(SUM(D2556:Y2556)<5000,18893*SUM(D2556:Y2556)^(-0.28083),IF(SUM(D2556:Y2556)<100000,29680*SUM(D2556:Y2556)^(-0.24475),1773.1))))*100/115)*SUM(D2556:Y2556)*(IF(SUM(D2548:Y2548)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2556:Y2556)),$A$571)","v":0},{"$f":"D2556*$Z2556","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2556*$Z2556","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2556*$Z2556","v":0},0,{"$f":"+SUM(AA2556:AV2556)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2556","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2556","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2556","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2556","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2556","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2556","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2556","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2556","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2556","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2556","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2556","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2556","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2556","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2556","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2556","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2556","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2556","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2556","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2556","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2556","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2556","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2556","v":0},{"$f":"SUM(D2556:Y2556)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D2561","v":0},{"$f":"Produktionsanlæg!E2561","v":0},{"$f":"Produktionsanlæg!F2561","v":0},{"$f":"Produktionsanlæg!G2561","v":0},{"$f":"Produktionsanlæg!H2561","v":0},{"$f":"Produktionsanlæg!I2561","v":0},{"$f":"Produktionsanlæg!J2561","v":0},{"$f":"Produktionsanlæg!K2561","v":0},{"$f":"Produktionsanlæg!L2561","v":0},{"$f":"Produktionsanlæg!M2561","v":0},{"$f":"Produktionsanlæg!N2561","v":0},{"$f":"Produktionsanlæg!O2561","v":0},{"$f":"Produktionsanlæg!P2561","v":0},{"$f":"Produktionsanlæg!Q2561","v":0},{"$f":"Produktionsanlæg!R2561","v":0},{"$f":"Produktionsanlæg!S2561","v":0},{"$f":"Produktionsanlæg!T2561","v":0},{"$f":"Produktionsanlæg!U2561","v":0},{"$f":"Produktionsanlæg!V2561","v":0},{"$f":"Produktionsanlæg!W2561","v":0},{"$f":"Produktionsanlæg!X2561","v":0},{"$f":"Produktionsanlæg!Y2561","v":0},{"$f":"IF(COUNTIF(D2561:Y2561,\"<>0\")<=1,IF(SUM(D2561:Y2561)=0,0,(IF(SUM(D2561:Y2561)>0,IF(SUM(D2561:Y2561)<400,(1.2675*45967*SUM(D2561:Y2561)^(-0.4664)),(IF(SUM(D2561:Y2561)<2000,(39128*SUM(D2561:Y2561)^(-0.37661)),IF(SUM(D2561:Y2561)<5000,18893*SUM(D2561:Y2561)^(-0.28083),IF(SUM(D2561:Y2561)<100000,29680*SUM(D2561:Y2561)^(-0.24475),1773.1))))*100/115)*SUM(D2561:Y2561)*(IF(SUM(D2549:Y2549)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D2561:Y2561)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2561:AV2561)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2561","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2561","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2561","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2561","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2561","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2561","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2561","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2561","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2561","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2561","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2561","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2561","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2561","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2561","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2561","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2561","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2561","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2561","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2561","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2561","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2561","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2561","v":0},{"$f":"SUM(D2561:Y2561)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2568","v":0},{"$f":"Produktionsanlæg!E2568","v":0},{"$f":"Produktionsanlæg!F2568","v":0},{"$f":"Produktionsanlæg!G2568","v":0},{"$f":"Produktionsanlæg!H2568","v":0},{"$f":"Produktionsanlæg!I2568","v":0},{"$f":"Produktionsanlæg!J2568","v":0},{"$f":"Produktionsanlæg!K2568","v":0},{"$f":"Produktionsanlæg!L2568","v":0},{"$f":"Produktionsanlæg!M2568","v":0},{"$f":"Produktionsanlæg!N2568","v":0},{"$f":"Produktionsanlæg!O2568","v":0},{"$f":"Produktionsanlæg!P2568","v":0},{"$f":"Produktionsanlæg!Q2568","v":0},{"$f":"Produktionsanlæg!R2568","v":0},{"$f":"Produktionsanlæg!S2568","v":0},{"$f":"Produktionsanlæg!T2568","v":0},{"$f":"Produktionsanlæg!U2568","v":0},{"$f":"Produktionsanlæg!V2568","v":0},{"$f":"Produktionsanlæg!W2568","v":0},{"$f":"Produktionsanlæg!X2568","v":0},{"$f":"Produktionsanlæg!Y2568","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2568:Y2568,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D2577","v":0},{"$f":"Produktionsanlæg!E2577","v":0},{"$f":"Produktionsanlæg!F2577","v":0},{"$f":"Produktionsanlæg!G2577","v":0},{"$f":"Produktionsanlæg!H2577","v":0},{"$f":"Produktionsanlæg!I2577","v":0},{"$f":"Produktionsanlæg!J2577","v":0},{"$f":"Produktionsanlæg!K2577","v":0},{"$f":"Produktionsanlæg!L2577","v":0},{"$f":"Produktionsanlæg!M2577","v":0},{"$f":"Produktionsanlæg!N2577","v":0},{"$f":"Produktionsanlæg!O2577","v":0},{"$f":"Produktionsanlæg!P2577","v":0},{"$f":"Produktionsanlæg!Q2577","v":0},{"$f":"Produktionsanlæg!R2577","v":0},{"$f":"Produktionsanlæg!S2577","v":0},{"$f":"Produktionsanlæg!T2577","v":0},{"$f":"Produktionsanlæg!U2577","v":0},{"$f":"Produktionsanlæg!V2577","v":0},{"$f":"Produktionsanlæg!W2577","v":0},{"$f":"Produktionsanlæg!X2577","v":0},{"$f":"Produktionsanlæg!Y2577","v":0},{"$f":"IF(COUNTIF(D2577:Y2577,\"<>0\")<=1,IF(SUM(D2577:Y2577)=0,0,(IF(SUM(D2577:Y2577)>0,IF(SUM(D2577:Y2577)<400,(1.2675*45967*SUM(D2577:Y2577)^(-0.4664)),(IF(SUM(D2577:Y2577)<2000,(39128*SUM(D2577:Y2577)^(-0.37661)),IF(SUM(D2577:Y2577)<5000,18893*SUM(D2577:Y2577)^(-0.28083),IF(SUM(D2577:Y2577)<100000,29680*SUM(D2577:Y2577)^(-0.24475),1773.1))))*100/115)*SUM(D2577:Y2577)*(IF(SUM(D2548:Y2548)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D2577:Y2577)),$A$571)","v":0},{"$f":"D2577*$Z2577","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2577*$Z2577","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2577*$Z2577","v":0},{"$f":"Y2577*$Z2577","v":0},{"$f":"+SUM(AA2577:AV2577)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2577","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2577","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2577","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2577","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2577","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2577","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2577","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2577","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2577","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2577","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2577","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2577","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2577","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2577","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2577","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2577","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2577","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2577","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2577","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2577","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2577","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2577","v":0},{"$f":"SUM(D2577:Y2577)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D2581","v":0},{"$f":"Produktionsanlæg!E2581","v":0},{"$f":"Produktionsanlæg!F2581","v":0},{"$f":"Produktionsanlæg!G2581","v":0},{"$f":"Produktionsanlæg!H2581","v":0},{"$f":"Produktionsanlæg!I2581","v":0},{"$f":"Produktionsanlæg!J2581","v":0},{"$f":"Produktionsanlæg!K2581","v":0},{"$f":"Produktionsanlæg!L2581","v":0},{"$f":"Produktionsanlæg!M2581","v":0},{"$f":"Produktionsanlæg!N2581","v":0},{"$f":"Produktionsanlæg!O2581","v":0},{"$f":"Produktionsanlæg!P2581","v":0},{"$f":"Produktionsanlæg!Q2581","v":0},{"$f":"Produktionsanlæg!R2581","v":0},{"$f":"Produktionsanlæg!S2581","v":0},{"$f":"Produktionsanlæg!T2581","v":0},{"$f":"Produktionsanlæg!U2581","v":0},{"$f":"Produktionsanlæg!V2581","v":0},{"$f":"Produktionsanlæg!W2581","v":0},{"$f":"Produktionsanlæg!X2581","v":0},{"$f":"Produktionsanlæg!Y2581","v":0},{"$f":"IF(COUNTIF(D2581:Y2581,\"<>0\")<=1,IF(SUM(D2581:Y2581)=0,0,(IF(SUM(D2581:Y2581)>0,IF(SUM(D2581:Y2581)<400,(1.2675*45967*SUM(D2581:Y2581)^(-0.4664)),(IF(SUM(D2581:Y2581)<2000,(39128*SUM(D2581:Y2581)^(-0.37661)),IF(SUM(D2581:Y2581)<5000,18893*SUM(D2581:Y2581)^(-0.28083),IF(SUM(D2581:Y2581)<100000,29680*SUM(D2581:Y2581)^(-0.24475),1773.1))))*100/115)*SUM(D2581:Y2581)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D2581:Y2581)),$A$571)","v":0},{"$f":"D2581*$Z2581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2581:AV2581)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2581","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2581","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2581","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2581","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2581","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2581","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2581","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2581","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2581","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2581","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2581","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2581","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2581","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2581","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2581","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2581","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2581","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2581","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2581","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2581","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2581","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2581","v":0},{"$f":"SUM(D2581:Y2581)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D2586","v":0},{"$f":"Produktionsanlæg!E2586","v":0},{"$f":"Produktionsanlæg!F2586","v":0},{"$f":"Produktionsanlæg!G2586","v":0},{"$f":"Produktionsanlæg!H2586","v":0},{"$f":"Produktionsanlæg!I2586","v":0},{"$f":"Produktionsanlæg!J2586","v":0},{"$f":"Produktionsanlæg!K2586","v":0},{"$f":"Produktionsanlæg!L2586","v":0},{"$f":"Produktionsanlæg!M2586","v":0},{"$f":"Produktionsanlæg!N2586","v":0},{"$f":"Produktionsanlæg!O2586","v":0},{"$f":"Produktionsanlæg!P2586","v":0},{"$f":"Produktionsanlæg!Q2586","v":0},{"$f":"Produktionsanlæg!R2586","v":0},{"$f":"Produktionsanlæg!S2586","v":0},{"$f":"Produktionsanlæg!T2586","v":0},{"$f":"Produktionsanlæg!U2586","v":0},{"$f":"Produktionsanlæg!V2586","v":0},{"$f":"Produktionsanlæg!W2586","v":0},{"$f":"Produktionsanlæg!X2586","v":0},{"$f":"Produktionsanlæg!Y2586","v":0},{"$f":"IF(COUNTIF(D2586:Y2586,\"<>0\")<=1,IF(SUM(D2586:Y2586)=0,0,(IF(SUM(D2586:Y2586)>0,IF(SUM(D2586:Y2586)<400,(1.2675*45967*SUM(D2586:Y2586)^(-0.4664)),(IF(SUM(D2586:Y2586)<2000,(39128*SUM(D2586:Y2586)^(-0.37661)),IF(SUM(D2586:Y2586)<5000,18893*SUM(D2586:Y2586)^(-0.28083),IF(SUM(D2586:Y2586)<100000,29680*SUM(D2586:Y2586)^(-0.24475),1773.1))))*100/115)*SUM(D2586:Y2586)*0.061,0)*1.15*1.06*0.43)/SUM(D2586:Y2586)),$A$571)","v":0},{"$f":"D2586*$Z2586","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2586*$Z2586","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2586*$Z2586","v":0},0,{"$f":"+SUM(AA2586:AV2586)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2586","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2586","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2586","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2586","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2586","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2586","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2586","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2586","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2586","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2586","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2586","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2586","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2586","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2586","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2586","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2586","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2586","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2586","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2586","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2586","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2586","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2586","v":0},{"$f":"SUM(D2586:Y2586)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2589","v":0},{"$f":"Produktionsanlæg!E2589","v":0},{"$f":"Produktionsanlæg!F2589","v":0},{"$f":"Produktionsanlæg!G2589","v":0},{"$f":"Produktionsanlæg!H2589","v":0},{"$f":"Produktionsanlæg!I2589","v":0},{"$f":"Produktionsanlæg!J2589","v":0},{"$f":"Produktionsanlæg!K2589","v":0},{"$f":"Produktionsanlæg!L2589","v":0},{"$f":"Produktionsanlæg!M2589","v":0},{"$f":"Produktionsanlæg!N2589","v":0},{"$f":"Produktionsanlæg!O2589","v":0},{"$f":"Produktionsanlæg!P2589","v":0},{"$f":"Produktionsanlæg!Q2589","v":0},{"$f":"Produktionsanlæg!R2589","v":0},{"$f":"Produktionsanlæg!S2589","v":0},{"$f":"Produktionsanlæg!T2589","v":0},{"$f":"Produktionsanlæg!U2589","v":0},{"$f":"Produktionsanlæg!V2589","v":0},{"$f":"Produktionsanlæg!W2589","v":0},{"$f":"Produktionsanlæg!X2589","v":0},{"$f":"Produktionsanlæg!Y2589","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2589:Y2589,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D2596","v":0},{"$f":"Produktionsanlæg!E2596","v":0},{"$f":"Produktionsanlæg!F2596","v":0},{"$f":"Produktionsanlæg!G2596","v":0},{"$f":"Produktionsanlæg!H2596","v":0},{"$f":"Produktionsanlæg!I2596","v":0},{"$f":"Produktionsanlæg!J2596","v":0},{"$f":"Produktionsanlæg!K2596","v":0},{"$f":"Produktionsanlæg!L2596","v":0},{"$f":"Produktionsanlæg!M2596","v":0},{"$f":"Produktionsanlæg!N2596","v":0},{"$f":"Produktionsanlæg!O2596","v":0},{"$f":"Produktionsanlæg!P2596","v":0},{"$f":"Produktionsanlæg!Q2596","v":0},{"$f":"Produktionsanlæg!R2596","v":0},{"$f":"Produktionsanlæg!S2596","v":0},{"$f":"Produktionsanlæg!T2596","v":0},{"$f":"Produktionsanlæg!U2596","v":0},{"$f":"Produktionsanlæg!V2596","v":0},{"$f":"Produktionsanlæg!W2596","v":0},{"$f":"Produktionsanlæg!X2596","v":0},{"$f":"Produktionsanlæg!Y2596","v":0},{"$f":"IF(COUNTIF(D2596:Y2596,\"<>0\")<=1,IF(SUM(D2596:Y2596)=0,0,(IF(SUM(D2596:Y2596)>0,IF(SUM(D2596:Y2596)<400,(1.2675*45967*SUM(D2596:Y2596)^(-0.4664)),(IF(SUM(D2596:Y2596)<2000,(39128*SUM(D2596:Y2596)^(-0.37661)),IF(SUM(D2596:Y2596)<5000,18893*SUM(D2596:Y2596)^(-0.28083),IF(SUM(D2596:Y2596)<100000,29680*SUM(D2596:Y2596)^(-0.24475),1773.1))))*100/115)*SUM(D2596:Y2596)*(IF(SUM(D2592:Y2592)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D2596:Y2596)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2596:AV2596)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2596","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2596","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2596","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2596","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2596","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2596","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2596","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2596","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2596","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2596","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2596","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2596","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2596","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2596","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2596","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2596","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2596","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2596","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2596","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2596","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2596","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2596","v":0},{"$f":"SUM(D2596:Y2596)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2605","v":0},{"$f":"Produktionsanlæg!E2605","v":0},{"$f":"Produktionsanlæg!F2605","v":0},{"$f":"Produktionsanlæg!G2605","v":0},{"$f":"Produktionsanlæg!H2605","v":0},{"$f":"Produktionsanlæg!I2605","v":0},{"$f":"Produktionsanlæg!J2605","v":0},{"$f":"Produktionsanlæg!K2605","v":0},{"$f":"Produktionsanlæg!L2605","v":0},{"$f":"Produktionsanlæg!M2605","v":0},{"$f":"Produktionsanlæg!N2605","v":0},{"$f":"Produktionsanlæg!O2605","v":0},{"$f":"Produktionsanlæg!P2605","v":0},{"$f":"Produktionsanlæg!Q2605","v":0},{"$f":"Produktionsanlæg!R2605","v":0},{"$f":"Produktionsanlæg!S2605","v":0},{"$f":"Produktionsanlæg!T2605","v":0},{"$f":"Produktionsanlæg!U2605","v":0},{"$f":"Produktionsanlæg!V2605","v":0},{"$f":"Produktionsanlæg!W2605","v":0},{"$f":"Produktionsanlæg!X2605","v":0},{"$f":"Produktionsanlæg!Y2605","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2605:Y2605,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D2607","v":0},{"$f":"Produktionsanlæg!E2607","v":0},{"$f":"Produktionsanlæg!F2607","v":0},{"$f":"Produktionsanlæg!G2607","v":0},{"$f":"Produktionsanlæg!H2607","v":0},{"$f":"Produktionsanlæg!I2607","v":0},{"$f":"Produktionsanlæg!J2607","v":0},{"$f":"Produktionsanlæg!K2607","v":0},{"$f":"Produktionsanlæg!L2607","v":0},{"$f":"Produktionsanlæg!M2607","v":0},{"$f":"Produktionsanlæg!N2607","v":0},{"$f":"Produktionsanlæg!O2607","v":0},{"$f":"Produktionsanlæg!P2607","v":0},{"$f":"Produktionsanlæg!Q2607","v":0},{"$f":"Produktionsanlæg!R2607","v":0},{"$f":"Produktionsanlæg!S2607","v":0},{"$f":"Produktionsanlæg!T2607","v":0},{"$f":"Produktionsanlæg!U2607","v":0},{"$f":"Produktionsanlæg!V2607","v":0},{"$f":"Produktionsanlæg!W2607","v":0},{"$f":"Produktionsanlæg!X2607","v":0},{"$f":"Produktionsanlæg!Y2607","v":0},{"$f":"IF(COUNTIF(D2607:Y2607,\"<>0\")<=1,IF(SUM(D2607:Y2607)=0,0,(IF(SUM(D2607:Y2607)>0,IF(SUM(D2607:Y2607)<400,(1.2675*45967*SUM(D2607:Y2607)^(-0.4664)),(IF(SUM(D2607:Y2607)<2000,(39128*SUM(D2607:Y2607)^(-0.37661)),IF(SUM(D2607:Y2607)<5000,18893*SUM(D2607:Y2607)^(-0.28083),IF(SUM(D2607:Y2607)<100000,29680*SUM(D2607:Y2607)^(-0.24475),1773.1))))*100/115)*SUM(D2607:Y2607)*(0.246),0)*1.15*1.06*0.05)/SUM(D2607:Y2607)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2607*$Z2607","v":0},{"$f":"Y2607*$Z2607","v":0},{"$f":"+SUM(AA2607:AV2607)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2607","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2607","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2607","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2607","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2607","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2607","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2607","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2607","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2607","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2607","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2607","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2607","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2607","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2607","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2607","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2607","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2607","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2607","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2607","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2607","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2607","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2607","v":0},{"$f":"SUM(D2607:Y2607)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2614","v":0},{"$f":"Produktionsanlæg!E2614","v":0},{"$f":"Produktionsanlæg!F2614","v":0},{"$f":"Produktionsanlæg!G2614","v":0},{"$f":"Produktionsanlæg!H2614","v":0},{"$f":"Produktionsanlæg!I2614","v":0},{"$f":"Produktionsanlæg!J2614","v":0},{"$f":"Produktionsanlæg!K2614","v":0},{"$f":"Produktionsanlæg!L2614","v":0},{"$f":"Produktionsanlæg!M2614","v":0},{"$f":"Produktionsanlæg!N2614","v":0},{"$f":"Produktionsanlæg!O2614","v":0},{"$f":"Produktionsanlæg!P2614","v":0},{"$f":"Produktionsanlæg!Q2614","v":0},{"$f":"Produktionsanlæg!R2614","v":0},{"$f":"Produktionsanlæg!S2614","v":0},{"$f":"Produktionsanlæg!T2614","v":0},{"$f":"Produktionsanlæg!U2614","v":0},{"$f":"Produktionsanlæg!V2614","v":0},{"$f":"Produktionsanlæg!W2614","v":0},{"$f":"Produktionsanlæg!X2614","v":0},{"$f":"Produktionsanlæg!Y2614","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2614:Y2614,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D2623","v":0},{"$f":"Produktionsanlæg!E2623","v":0},{"$f":"Produktionsanlæg!F2623","v":0},{"$f":"Produktionsanlæg!G2623","v":0},{"$f":"Produktionsanlæg!H2623","v":0},{"$f":"Produktionsanlæg!I2623","v":0},{"$f":"Produktionsanlæg!J2623","v":0},{"$f":"Produktionsanlæg!K2623","v":0},{"$f":"Produktionsanlæg!L2623","v":0},{"$f":"Produktionsanlæg!M2623","v":0},{"$f":"Produktionsanlæg!N2623","v":0},{"$f":"Produktionsanlæg!O2623","v":0},{"$f":"Produktionsanlæg!P2623","v":0},{"$f":"Produktionsanlæg!Q2623","v":0},{"$f":"Produktionsanlæg!R2623","v":0},{"$f":"Produktionsanlæg!S2623","v":0},{"$f":"Produktionsanlæg!T2623","v":0},{"$f":"Produktionsanlæg!U2623","v":0},{"$f":"Produktionsanlæg!V2623","v":0},{"$f":"Produktionsanlæg!W2623","v":0},{"$f":"Produktionsanlæg!X2623","v":0},{"$f":"Produktionsanlæg!Y2623","v":0},{"$f":"IF(COUNTIF(D2623:Y2623,\"<>0\")<=1,IF(SUM(D2623:Y2623)=0,0,(IF(SUM(D2623:Y2623)>0,IF(SUM(D2623:Y2623)<400,(1.2675*45967*SUM(D2623:Y2623)^(-0.4664)),(IF(SUM(D2623:Y2623)<2000,(39128*SUM(D2623:Y2623)^(-0.37661)),IF(SUM(D2623:Y2623)<5000,18893*SUM(D2623:Y2623)^(-0.28083),IF(SUM(D2623:Y2623)<100000,29680*SUM(D2623:Y2623)^(-0.24475),1773.1))))*100/115)*SUM(D2623:Y2623)*(IF(SUM(D2615:Y2615)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D2623:Y2623)),$A$571)","v":0},{"$f":"D2623*$Z2623","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2623*$Z2623","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2623*$Z2623","v":0},0,{"$f":"+SUM(AA2623:AV2623)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2623","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2623","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2623","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2623","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2623","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2623","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2623","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2623","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2623","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2623","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2623","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2623","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2623","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2623","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2623","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2623","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2623","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2623","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2623","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2623","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2623","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2623","v":0},{"$f":"SUM(D2623:Y2623)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D2624","v":0},{"$f":"Produktionsanlæg!E2624","v":0},{"$f":"Produktionsanlæg!F2624","v":0},{"$f":"Produktionsanlæg!G2624","v":0},{"$f":"Produktionsanlæg!H2624","v":0},{"$f":"Produktionsanlæg!I2624","v":0},{"$f":"Produktionsanlæg!J2624","v":0},{"$f":"Produktionsanlæg!K2624","v":0},{"$f":"Produktionsanlæg!L2624","v":0},{"$f":"Produktionsanlæg!M2624","v":0},{"$f":"Produktionsanlæg!N2624","v":0},{"$f":"Produktionsanlæg!O2624","v":0},{"$f":"Produktionsanlæg!P2624","v":0},{"$f":"Produktionsanlæg!Q2624","v":0},{"$f":"Produktionsanlæg!R2624","v":0},{"$f":"Produktionsanlæg!S2624","v":0},{"$f":"Produktionsanlæg!T2624","v":0},{"$f":"Produktionsanlæg!U2624","v":0},{"$f":"Produktionsanlæg!V2624","v":0},{"$f":"Produktionsanlæg!W2624","v":0},{"$f":"Produktionsanlæg!X2624","v":0},{"$f":"Produktionsanlæg!Y2624","v":0},{"$f":"IF(COUNTIF(D2624:Y2624,\"<>0\")<=1,IF(SUM(D2624:Y2624)=0,0,(IF(SUM(D2624:Y2624)>0,IF(SUM(D2624:Y2624)<400,(1.2675*45967*SUM(D2624:Y2624)^(-0.4664)),(IF(SUM(D2624:Y2624)<2000,(39128*SUM(D2624:Y2624)^(-0.37661)),IF(SUM(D2624:Y2624)<5000,18893*SUM(D2624:Y2624)^(-0.28083),IF(SUM(D2624:Y2624)<100000,29680*SUM(D2624:Y2624)^(-0.24475),1773.1))))*100/115)*SUM(D2624:Y2624)*(IF(SUM(D2616:Y2616)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D2624:Y2624)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2624:AV2624)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2624","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2624","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2624","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2624","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2624","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2624","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2624","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2624","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2624","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2624","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2624","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2624","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2624","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2624","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2624","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2624","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2624","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2624","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2624","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2624","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2624","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2624","v":0},{"$f":"SUM(D2624:Y2624)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW2634:AW2645)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D2633:Y2633)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D2637","v":0},{"$f":"Produktionsanlæg!E2637","v":0},{"$f":"Produktionsanlæg!F2637","v":0},{"$f":"Produktionsanlæg!G2637","v":0},{"$f":"Produktionsanlæg!H2637","v":0},{"$f":"Produktionsanlæg!I2637","v":0},{"$f":"Produktionsanlæg!J2637","v":0},{"$f":"Produktionsanlæg!K2637","v":0},{"$f":"Produktionsanlæg!L2637","v":0},{"$f":"Produktionsanlæg!M2637","v":0},{"$f":"Produktionsanlæg!N2637","v":0},{"$f":"Produktionsanlæg!O2637","v":0},{"$f":"Produktionsanlæg!P2637","v":0},{"$f":"Produktionsanlæg!Q2637","v":0},{"$f":"Produktionsanlæg!R2637","v":0},{"$f":"Produktionsanlæg!S2637","v":0},{"$f":"Produktionsanlæg!T2637","v":0},{"$f":"Produktionsanlæg!U2637","v":0},{"$f":"Produktionsanlæg!V2637","v":0},{"$f":"Produktionsanlæg!W2637","v":0},{"$f":"Produktionsanlæg!X2637","v":0},{"$f":"Produktionsanlæg!Y2637","v":0},{"$f":"IF(COUNTIF(D2637:Y2637,\"<>0\")<=1,IF(SUM(D2637:Y2637)=0,0,(IF(SUM(D2637:Y2637)>0,IF(SUM(D2637:Y2637)<400,(1.2675*45967*SUM(D2637:Y2637)^(-0.4664)),(IF(SUM(D2637:Y2637)<2000,(39128*SUM(D2637:Y2637)^(-0.37661)),IF(SUM(D2637:Y2637)<5000,18893*SUM(D2637:Y2637)^(-0.28083),IF(SUM(D2637:Y2637)<100000,29680*SUM(D2637:Y2637)^(-0.24475),1773.1))))*100/115)*SUM(D2637:Y2637)*(IF(SUM(D2616:Y2616)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2637:Y2637)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2637:AV2637)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2637","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2637","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2637","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2637","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2637","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2637","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2637","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2637","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2637","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2637","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2637","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2637","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2637","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2637","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2637","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2637","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2637","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2637","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2637","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2637","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2637","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2637","v":0},{"$f":"SUM(D2637:Y2637)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D2642","v":0},{"$f":"Produktionsanlæg!E2642","v":0},{"$f":"Produktionsanlæg!F2642","v":0},{"$f":"Produktionsanlæg!G2642","v":0},{"$f":"Produktionsanlæg!H2642","v":0},{"$f":"Produktionsanlæg!I2642","v":0},{"$f":"Produktionsanlæg!J2642","v":0},{"$f":"Produktionsanlæg!K2642","v":0},{"$f":"Produktionsanlæg!L2642","v":0},{"$f":"Produktionsanlæg!M2642","v":0},{"$f":"Produktionsanlæg!N2642","v":0},{"$f":"Produktionsanlæg!O2642","v":0},{"$f":"Produktionsanlæg!P2642","v":0},{"$f":"Produktionsanlæg!Q2642","v":0},{"$f":"Produktionsanlæg!R2642","v":0},{"$f":"Produktionsanlæg!S2642","v":0},{"$f":"Produktionsanlæg!T2642","v":0},{"$f":"Produktionsanlæg!U2642","v":0},{"$f":"Produktionsanlæg!V2642","v":0},{"$f":"Produktionsanlæg!W2642","v":0},{"$f":"Produktionsanlæg!X2642","v":0},{"$f":"Produktionsanlæg!Y2642","v":0},{"$f":"IF(COUNTIF(D2642:Y2642,\"<>0\")<=1,IF(SUM(D2642:Y2642)=0,0,(IF(SUM(D2642:Y2642)>0,IF(SUM(D2642:Y2642)<400,(1.2675*45967*SUM(D2642:Y2642)^(-0.4664)),(IF(SUM(D2642:Y2642)<2000,(39128*SUM(D2642:Y2642)^(-0.37661)),IF(SUM(D2642:Y2642)<5000,18893*SUM(D2642:Y2642)^(-0.28083),IF(SUM(D2642:Y2642)<100000,29680*SUM(D2642:Y2642)^(-0.24475),1773.1))))*100/115)*SUM(D2642:Y2642)*(IF(SUM(D2613:Y2613)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D2642:Y2642)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2642:AV2642)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2642","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2642","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2642","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2642","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2642","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2642","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2642","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2642","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2642","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2642","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2642","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2642","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2642","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2642","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2642","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2642","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2642","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2642","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2642","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2642","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2642","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2642","v":0},{"$f":"SUM(D2642:Y2642)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D2651","v":0},{"$f":"Produktionsanlæg!E2651","v":0},{"$f":"Produktionsanlæg!F2651","v":0},{"$f":"Produktionsanlæg!G2651","v":0},{"$f":"Produktionsanlæg!H2651","v":0},{"$f":"Produktionsanlæg!I2651","v":0},{"$f":"Produktionsanlæg!J2651","v":0},{"$f":"Produktionsanlæg!K2651","v":0},{"$f":"Produktionsanlæg!L2651","v":0},{"$f":"Produktionsanlæg!M2651","v":0},{"$f":"Produktionsanlæg!N2651","v":0},{"$f":"Produktionsanlæg!O2651","v":0},{"$f":"Produktionsanlæg!P2651","v":0},{"$f":"Produktionsanlæg!Q2651","v":0},{"$f":"Produktionsanlæg!R2651","v":0},{"$f":"Produktionsanlæg!S2651","v":0},{"$f":"Produktionsanlæg!T2651","v":0},{"$f":"Produktionsanlæg!U2651","v":0},{"$f":"Produktionsanlæg!V2651","v":0},{"$f":"Produktionsanlæg!W2651","v":0},{"$f":"Produktionsanlæg!X2651","v":0},{"$f":"Produktionsanlæg!Y2651","v":0},{"$f":"IF(COUNTIF(D2651:Y2651,\"<>0\")<=1,IF(SUM(D2651:Y2651)=0,0,(IF(SUM(D2651:Y2651)>0,IF(SUM(D2651:Y2651)<400,(1.2675*45967*SUM(D2651:Y2651)^(-0.4664)),(IF(SUM(D2651:Y2651)<2000,(39128*SUM(D2651:Y2651)^(-0.37661)),IF(SUM(D2651:Y2651)<5000,18893*SUM(D2651:Y2651)^(-0.28083),IF(SUM(D2651:Y2651)<100000,29680*SUM(D2651:Y2651)^(-0.24475),1773.1))))*100/115)*SUM(D2651:Y2651)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2651:Y2651)),$A$571)","v":0},{"$f":"D2651*$Z2651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2651:AV2651)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2651","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2651","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2651","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2651","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2651","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2651","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2651","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2651","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2651","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2651","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2651","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2651","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2651","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2651","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2651","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2651","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2651","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2651","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2651","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2651","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2651","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2651","v":0},{"$f":"SUM(D2651:Y2651)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D2658","v":0},{"$f":"Produktionsanlæg!E2658","v":0},{"$f":"Produktionsanlæg!F2658","v":0},{"$f":"Produktionsanlæg!G2658","v":0},{"$f":"Produktionsanlæg!H2658","v":0},{"$f":"Produktionsanlæg!I2658","v":0},{"$f":"Produktionsanlæg!J2658","v":0},{"$f":"Produktionsanlæg!K2658","v":0},{"$f":"Produktionsanlæg!L2658","v":0},{"$f":"Produktionsanlæg!M2658","v":0},{"$f":"Produktionsanlæg!N2658","v":0},{"$f":"Produktionsanlæg!O2658","v":0},{"$f":"Produktionsanlæg!P2658","v":0},{"$f":"Produktionsanlæg!Q2658","v":0},{"$f":"Produktionsanlæg!R2658","v":0},{"$f":"Produktionsanlæg!S2658","v":0},{"$f":"Produktionsanlæg!T2658","v":0},{"$f":"Produktionsanlæg!U2658","v":0},{"$f":"Produktionsanlæg!V2658","v":0},{"$f":"Produktionsanlæg!W2658","v":0},{"$f":"Produktionsanlæg!X2658","v":0},{"$f":"Produktionsanlæg!Y2658","v":0},{"$f":"IF(COUNTIF(D2658:Y2658,\"<>0\")<=1,IF(SUM(D2658:Y2658)=0,0,(IF(SUM(D2658:Y2658)>0,IF(SUM(D2658:Y2658)<400,(1.2675*45967*SUM(D2658:Y2658)^(-0.4664)),(IF(SUM(D2658:Y2658)<2000,(39128*SUM(D2658:Y2658)^(-0.37661)),IF(SUM(D2658:Y2658)<5000,18893*SUM(D2658:Y2658)^(-0.28083),IF(SUM(D2658:Y2658)<100000,29680*SUM(D2658:Y2658)^(-0.24475),1773.1))))*100/115)*SUM(D2658:Y2658)*0.0173,0)*1.15*1.06*0.02)/SUM(D2658:Y2658)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2658:AV2658)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2658","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2658","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2658","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2658","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2658","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2658","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2658","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2658","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2658","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2658","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2658","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2658","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2658","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2658","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2658","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2658","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2658","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2658","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2658","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2658","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2658","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2658","v":0},{"$f":"SUM(D2658:Y2658)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D2662","v":0},{"$f":"Produktionsanlæg!E2662","v":0},{"$f":"Produktionsanlæg!F2662","v":0},{"$f":"Produktionsanlæg!G2662","v":0},{"$f":"Produktionsanlæg!H2662","v":0},{"$f":"Produktionsanlæg!I2662","v":0},{"$f":"Produktionsanlæg!J2662","v":0},{"$f":"Produktionsanlæg!K2662","v":0},{"$f":"Produktionsanlæg!L2662","v":0},{"$f":"Produktionsanlæg!M2662","v":0},{"$f":"Produktionsanlæg!N2662","v":0},{"$f":"Produktionsanlæg!O2662","v":0},{"$f":"Produktionsanlæg!P2662","v":0},{"$f":"Produktionsanlæg!Q2662","v":0},{"$f":"Produktionsanlæg!R2662","v":0},{"$f":"Produktionsanlæg!S2662","v":0},{"$f":"Produktionsanlæg!T2662","v":0},{"$f":"Produktionsanlæg!U2662","v":0},{"$f":"Produktionsanlæg!V2662","v":0},{"$f":"Produktionsanlæg!W2662","v":0},{"$f":"Produktionsanlæg!X2662","v":0},{"$f":"Produktionsanlæg!Y2662","v":0},{"$f":"IF(COUNTIF(D2662:Y2662,\"<>0\")<=1,IF(SUM(D2662:Y2662)=0,0,(IF(SUM(D2662:Y2662)>0,IF(SUM(D2662:Y2662)<400,(1.2675*45967*SUM(D2662:Y2662)^(-0.4664)),(IF(SUM(D2662:Y2662)<2000,(39128*SUM(D2662:Y2662)^(-0.37661)),IF(SUM(D2662:Y2662)<5000,18893*SUM(D2662:Y2662)^(-0.28083),IF(SUM(D2662:Y2662)<100000,29680*SUM(D2662:Y2662)^(-0.24475),1773.1))))*100/115)*SUM(D2662:Y2662)*(IF(SUM(D2662:Y2662)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D2662:Y2662)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2662:AV2662)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2662","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2662","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2662","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2662","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2662","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2662","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2662","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2662","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2662","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2662","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2662","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2662","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2662","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2662","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2662","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2662","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2662","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2662","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2662","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2662","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2662","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2662","v":0},{"$f":"SUM(D2662:Y2662)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D2669","v":0},{"$f":"Produktionsanlæg!E2669","v":0},{"$f":"Produktionsanlæg!F2669","v":0},{"$f":"Produktionsanlæg!G2669","v":0},{"$f":"Produktionsanlæg!H2669","v":0},{"$f":"Produktionsanlæg!I2669","v":0},{"$f":"Produktionsanlæg!J2669","v":0},{"$f":"Produktionsanlæg!K2669","v":0},{"$f":"Produktionsanlæg!L2669","v":0},{"$f":"Produktionsanlæg!M2669","v":0},{"$f":"Produktionsanlæg!N2669","v":0},{"$f":"Produktionsanlæg!O2669","v":0},{"$f":"Produktionsanlæg!P2669","v":0},{"$f":"Produktionsanlæg!Q2669","v":0},{"$f":"Produktionsanlæg!R2669","v":0},{"$f":"Produktionsanlæg!S2669","v":0},{"$f":"Produktionsanlæg!T2669","v":0},{"$f":"Produktionsanlæg!U2669","v":0},{"$f":"Produktionsanlæg!V2669","v":0},{"$f":"Produktionsanlæg!W2669","v":0},{"$f":"Produktionsanlæg!X2669","v":0},{"$f":"Produktionsanlæg!Y2669","v":0},{"$f":"IF(COUNTIF(D2669:Y2669,\"<>0\")<=1,IF(SUM(D2669:Y2669)=0,0,(IF(SUM(D2669:Y2669)>0,IF(SUM(D2669:Y2669)<400,(1.2675*45967*SUM(D2669:Y2669)^(-0.4664)),(IF(SUM(D2669:Y2669)<2000,(39128*SUM(D2669:Y2669)^(-0.37661)),IF(SUM(D2669:Y2669)<5000,18893*SUM(D2669:Y2669)^(-0.28083),IF(SUM(D2669:Y2669)<100000,29680*SUM(D2669:Y2669)^(-0.24475),1773.1))))*100/115)*SUM(D2669:Y2669)*(IF(SUM(D2661:Y2661)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D2669:Y2669)),$A$571)","v":0},{"$f":"D2669*$Z2669","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2669*$Z2669","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2669*$Z2669","v":0},0,{"$f":"+SUM(AA2669:AV2669)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2669","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2669","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2669","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2669","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2669","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2669","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2669","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2669","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2669","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2669","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2669","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2669","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2669","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2669","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2669","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2669","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2669","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2669","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2669","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2669","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2669","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2669","v":0},{"$f":"SUM(D2669:Y2669)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D2670","v":0},{"$f":"Produktionsanlæg!E2670","v":0},{"$f":"Produktionsanlæg!F2670","v":0},{"$f":"Produktionsanlæg!G2670","v":0},{"$f":"Produktionsanlæg!H2670","v":0},{"$f":"Produktionsanlæg!I2670","v":0},{"$f":"Produktionsanlæg!J2670","v":0},{"$f":"Produktionsanlæg!K2670","v":0},{"$f":"Produktionsanlæg!L2670","v":0},{"$f":"Produktionsanlæg!M2670","v":0},{"$f":"Produktionsanlæg!N2670","v":0},{"$f":"Produktionsanlæg!O2670","v":0},{"$f":"Produktionsanlæg!P2670","v":0},{"$f":"Produktionsanlæg!Q2670","v":0},{"$f":"Produktionsanlæg!R2670","v":0},{"$f":"Produktionsanlæg!S2670","v":0},{"$f":"Produktionsanlæg!T2670","v":0},{"$f":"Produktionsanlæg!U2670","v":0},{"$f":"Produktionsanlæg!V2670","v":0},{"$f":"Produktionsanlæg!W2670","v":0},{"$f":"Produktionsanlæg!X2670","v":0},{"$f":"Produktionsanlæg!Y2670","v":0},{"$f":"IF(COUNTIF(D2670:Y2670,\"<>0\")<=1,IF(SUM(D2670:Y2670)=0,0,(IF(SUM(D2670:Y2670)>0,IF(SUM(D2670:Y2670)<400,(1.2675*45967*SUM(D2670:Y2670)^(-0.4664)),(IF(SUM(D2670:Y2670)<2000,(39128*SUM(D2670:Y2670)^(-0.37661)),IF(SUM(D2670:Y2670)<5000,18893*SUM(D2670:Y2670)^(-0.28083),IF(SUM(D2670:Y2670)<100000,29680*SUM(D2670:Y2670)^(-0.24475),1773.1))))*100/115)*SUM(D2670:Y2670)*(IF(SUM(D2662:Y2662)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D2670:Y2670)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2670:AV2670)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2670","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2670","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2670","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2670","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2670","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2670","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2670","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2670","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2670","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2670","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2670","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2670","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2670","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2670","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2670","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2670","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2670","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2670","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2670","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2670","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2670","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2670","v":0},{"$f":"SUM(D2670:Y2670)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D2679","v":0},{"$f":"Produktionsanlæg!E2679","v":0},{"$f":"Produktionsanlæg!F2679","v":0},{"$f":"Produktionsanlæg!G2679","v":0},{"$f":"Produktionsanlæg!H2679","v":0},{"$f":"Produktionsanlæg!I2679","v":0},{"$f":"Produktionsanlæg!J2679","v":0},{"$f":"Produktionsanlæg!K2679","v":0},{"$f":"Produktionsanlæg!L2679","v":0},{"$f":"Produktionsanlæg!M2679","v":0},{"$f":"Produktionsanlæg!N2679","v":0},{"$f":"Produktionsanlæg!O2679","v":0},{"$f":"Produktionsanlæg!P2679","v":0},{"$f":"Produktionsanlæg!Q2679","v":0},{"$f":"Produktionsanlæg!R2679","v":0},{"$f":"Produktionsanlæg!S2679","v":0},{"$f":"Produktionsanlæg!T2679","v":0},{"$f":"Produktionsanlæg!U2679","v":0},{"$f":"Produktionsanlæg!V2679","v":0},{"$f":"Produktionsanlæg!W2679","v":0},{"$f":"Produktionsanlæg!X2679","v":0},{"$f":"Produktionsanlæg!Y2679","v":0},{"$f":"IF(COUNTIF(D2679:Y2679,\"<>0\")<=1,IF(SUM(D2679:Y2679)=0,0,(IF(SUM(D2679:Y2679)>0,IF(SUM(D2679:Y2679)<400,(1.2675*45967*SUM(D2679:Y2679)^(-0.4664)),(IF(SUM(D2679:Y2679)<2000,(39128*SUM(D2679:Y2679)^(-0.37661)),IF(SUM(D2679:Y2679)<5000,18893*SUM(D2679:Y2679)^(-0.28083),IF(SUM(D2679:Y2679)<100000,29680*SUM(D2679:Y2679)^(-0.24475),1773.1))))*100/115)*SUM(D2679:Y2679)*(IF(SUM(D2662:Y2662)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D2679:Y2679)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2679:AV2679)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2679","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2679","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2679","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2679","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2679","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2679","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2679","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2679","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2679","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2679","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2679","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2679","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2679","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2679","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2679","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2679","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2679","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2679","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2679","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2679","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2679","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2679","v":0},{"$f":"SUM(D2679:Y2679)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D2686","v":0},{"$f":"Produktionsanlæg!E2686","v":0},{"$f":"Produktionsanlæg!F2686","v":0},{"$f":"Produktionsanlæg!G2686","v":0},{"$f":"Produktionsanlæg!H2686","v":0},{"$f":"Produktionsanlæg!I2686","v":0},{"$f":"Produktionsanlæg!J2686","v":0},{"$f":"Produktionsanlæg!K2686","v":0},{"$f":"Produktionsanlæg!L2686","v":0},{"$f":"Produktionsanlæg!M2686","v":0},{"$f":"Produktionsanlæg!N2686","v":0},{"$f":"Produktionsanlæg!O2686","v":0},{"$f":"Produktionsanlæg!P2686","v":0},{"$f":"Produktionsanlæg!Q2686","v":0},{"$f":"Produktionsanlæg!R2686","v":0},{"$f":"Produktionsanlæg!S2686","v":0},{"$f":"Produktionsanlæg!T2686","v":0},{"$f":"Produktionsanlæg!U2686","v":0},{"$f":"Produktionsanlæg!V2686","v":0},{"$f":"Produktionsanlæg!W2686","v":0},{"$f":"Produktionsanlæg!X2686","v":0},{"$f":"Produktionsanlæg!Y2686","v":0},{"$f":"IF(COUNTIF(D2686:Y2686,\"<>0\")<=1,IF(SUM(D2686:Y2686)=0,0,(IF(SUM(D2686:Y2686)>0,IF(SUM(D2686:Y2686)<400,(1.2675*45967*SUM(D2686:Y2686)^(-0.4664)),(IF(SUM(D2686:Y2686)<2000,(39128*SUM(D2686:Y2686)^(-0.37661)),IF(SUM(D2686:Y2686)<5000,18893*SUM(D2686:Y2686)^(-0.28083),IF(SUM(D2686:Y2686)<100000,29680*SUM(D2686:Y2686)^(-0.24475),1773.1))))*100/115)*SUM(D2686:Y2686)*(IF(SUM(D2682:Y2682)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D2686:Y2686)),$A$571)","v":0},{"$f":"D2686*$Z2686","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2686*$Z2686","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2686*$Z2686","v":0},0,{"$f":"+SUM(AA2686:AV2686)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2686","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2686","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2686","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2686","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2686","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2686","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2686","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2686","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2686","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2686","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2686","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2686","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2686","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2686","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2686","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2686","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2686","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2686","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2686","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2686","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2686","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2686","v":0},{"$f":"SUM(D2686:Y2686)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D2688","v":0},{"$f":"Produktionsanlæg!E2688","v":0},{"$f":"Produktionsanlæg!F2688","v":0},{"$f":"Produktionsanlæg!G2688","v":0},{"$f":"Produktionsanlæg!H2688","v":0},{"$f":"Produktionsanlæg!I2688","v":0},{"$f":"Produktionsanlæg!J2688","v":0},{"$f":"Produktionsanlæg!K2688","v":0},{"$f":"Produktionsanlæg!L2688","v":0},{"$f":"Produktionsanlæg!M2688","v":0},{"$f":"Produktionsanlæg!N2688","v":0},{"$f":"Produktionsanlæg!O2688","v":0},{"$f":"Produktionsanlæg!P2688","v":0},{"$f":"Produktionsanlæg!Q2688","v":0},{"$f":"Produktionsanlæg!R2688","v":0},{"$f":"Produktionsanlæg!S2688","v":0},{"$f":"Produktionsanlæg!T2688","v":0},{"$f":"Produktionsanlæg!U2688","v":0},{"$f":"Produktionsanlæg!V2688","v":0},{"$f":"Produktionsanlæg!W2688","v":0},{"$f":"Produktionsanlæg!X2688","v":0},{"$f":"Produktionsanlæg!Y2688","v":0},{"$f":"IF(COUNTIF(D2688:Y2688,\"<>0\")<=1,IF(SUM(D2688:Y2688)=0,0,(IF(SUM(D2688:Y2688)>0,IF(SUM(D2688:Y2688)<400,(1.2675*45967*SUM(D2688:Y2688)^(-0.4664)),(IF(SUM(D2688:Y2688)<2000,(39128*SUM(D2688:Y2688)^(-0.37661)),IF(SUM(D2688:Y2688)<5000,18893*SUM(D2688:Y2688)^(-0.28083),IF(SUM(D2688:Y2688)<100000,29680*SUM(D2688:Y2688)^(-0.24475),1773.1))))*100/115)*SUM(D2688:Y2688)*(IF(SUM(D2680:Y2680)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D2688:Y2688)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2688:AV2688)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2688","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2688","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2688","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2688","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2688","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2688","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2688","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2688","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2688","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2688","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2688","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2688","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2688","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2688","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2688","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2688","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2688","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2688","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2688","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2688","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2688","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2688","v":0},{"$f":"SUM(D2688:Y2688)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2697","v":0},{"$f":"Produktionsanlæg!E2697","v":0},{"$f":"Produktionsanlæg!F2697","v":0},{"$f":"Produktionsanlæg!G2697","v":0},{"$f":"Produktionsanlæg!H2697","v":0},{"$f":"Produktionsanlæg!I2697","v":0},{"$f":"Produktionsanlæg!J2697","v":0},{"$f":"Produktionsanlæg!K2697","v":0},{"$f":"Produktionsanlæg!L2697","v":0},{"$f":"Produktionsanlæg!M2697","v":0},{"$f":"Produktionsanlæg!N2697","v":0},{"$f":"Produktionsanlæg!O2697","v":0},{"$f":"Produktionsanlæg!P2697","v":0},{"$f":"Produktionsanlæg!Q2697","v":0},{"$f":"Produktionsanlæg!R2697","v":0},{"$f":"Produktionsanlæg!S2697","v":0},{"$f":"Produktionsanlæg!T2697","v":0},{"$f":"Produktionsanlæg!U2697","v":0},{"$f":"Produktionsanlæg!V2697","v":0},{"$f":"Produktionsanlæg!W2697","v":0},{"$f":"Produktionsanlæg!X2697","v":0},{"$f":"Produktionsanlæg!Y2697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2697:Y2697,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D2704","v":0},{"$f":"Produktionsanlæg!E2704","v":0},{"$f":"Produktionsanlæg!F2704","v":0},{"$f":"Produktionsanlæg!G2704","v":0},{"$f":"Produktionsanlæg!H2704","v":0},{"$f":"Produktionsanlæg!I2704","v":0},{"$f":"Produktionsanlæg!J2704","v":0},{"$f":"Produktionsanlæg!K2704","v":0},{"$f":"Produktionsanlæg!L2704","v":0},{"$f":"Produktionsanlæg!M2704","v":0},{"$f":"Produktionsanlæg!N2704","v":0},{"$f":"Produktionsanlæg!O2704","v":0},{"$f":"Produktionsanlæg!P2704","v":0},{"$f":"Produktionsanlæg!Q2704","v":0},{"$f":"Produktionsanlæg!R2704","v":0},{"$f":"Produktionsanlæg!S2704","v":0},{"$f":"Produktionsanlæg!T2704","v":0},{"$f":"Produktionsanlæg!U2704","v":0},{"$f":"Produktionsanlæg!V2704","v":0},{"$f":"Produktionsanlæg!W2704","v":0},{"$f":"Produktionsanlæg!X2704","v":0},{"$f":"Produktionsanlæg!Y2704","v":0},{"$f":"IF(COUNTIF(D2704:Y2704,\"<>0\")<=1,IF(SUM(D2704:Y2704)=0,0,(IF(SUM(D2704:Y2704)>0,IF(SUM(D2704:Y2704)<400,(1.2675*45967*SUM(D2704:Y2704)^(-0.4664)),(IF(SUM(D2704:Y2704)<2000,(39128*SUM(D2704:Y2704)^(-0.37661)),IF(SUM(D2704:Y2704)<5000,18893*SUM(D2704:Y2704)^(-0.28083),IF(SUM(D2704:Y2704)<100000,29680*SUM(D2704:Y2704)^(-0.24475),1773.1))))*100/115)*SUM(D2704:Y2704)*(IF(SUM(D2683:Y2683)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D2704:Y2704)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2704:AV2704)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2704","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2704","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2704","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2704","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2704","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2704","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2704","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2704","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2704","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2704","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2704","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2704","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2704","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2704","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2704","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2704","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2704","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2704","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2704","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2704","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2704","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2704","v":0},{"$f":"SUM(D2704:Y2704)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D2707","v":0},{"$f":"Produktionsanlæg!E2707","v":0},{"$f":"Produktionsanlæg!F2707","v":0},{"$f":"Produktionsanlæg!G2707","v":0},{"$f":"Produktionsanlæg!H2707","v":0},{"$f":"Produktionsanlæg!I2707","v":0},{"$f":"Produktionsanlæg!J2707","v":0},{"$f":"Produktionsanlæg!K2707","v":0},{"$f":"Produktionsanlæg!L2707","v":0},{"$f":"Produktionsanlæg!M2707","v":0},{"$f":"Produktionsanlæg!N2707","v":0},{"$f":"Produktionsanlæg!O2707","v":0},{"$f":"Produktionsanlæg!P2707","v":0},{"$f":"Produktionsanlæg!Q2707","v":0},{"$f":"Produktionsanlæg!R2707","v":0},{"$f":"Produktionsanlæg!S2707","v":0},{"$f":"Produktionsanlæg!T2707","v":0},{"$f":"Produktionsanlæg!U2707","v":0},{"$f":"Produktionsanlæg!V2707","v":0},{"$f":"Produktionsanlæg!W2707","v":0},{"$f":"Produktionsanlæg!X2707","v":0},{"$f":"Produktionsanlæg!Y2707","v":0},{"$f":"IF(COUNTIF(D2707:Y2707,\"<>0\")<=1,IF(SUM(D2707:Y2707)=0,0,(IF(SUM(D2707:Y2707)>0,IF(SUM(D2707:Y2707)<400,(1.2675*45967*SUM(D2707:Y2707)^(-0.4664)),(IF(SUM(D2707:Y2707)<2000,(39128*SUM(D2707:Y2707)^(-0.37661)),IF(SUM(D2707:Y2707)<5000,18893*SUM(D2707:Y2707)^(-0.28083),IF(SUM(D2707:Y2707)<100000,29680*SUM(D2707:Y2707)^(-0.24475),1773.1))))*100/115)*SUM(D2707:Y2707)*(IF(SUM(D2682:Y2682)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D2707:Y2707)),$A$571)","v":0},{"$f":"D2707*$Z2707","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2707*$Z2707","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2707*$Z2707","v":0},0,{"$f":"+SUM(AA2707:AV2707)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2707","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2707","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2707","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2707","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2707","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2707","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2707","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2707","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2707","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2707","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2707","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2707","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2707","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2707","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2707","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2707","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2707","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2707","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2707","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2707","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2707","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2707","v":0},{"$f":"SUM(D2707:Y2707)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2716","v":0},{"$f":"Produktionsanlæg!E2716","v":0},{"$f":"Produktionsanlæg!F2716","v":0},{"$f":"Produktionsanlæg!G2716","v":0},{"$f":"Produktionsanlæg!H2716","v":0},{"$f":"Produktionsanlæg!I2716","v":0},{"$f":"Produktionsanlæg!J2716","v":0},{"$f":"Produktionsanlæg!K2716","v":0},{"$f":"Produktionsanlæg!L2716","v":0},{"$f":"Produktionsanlæg!M2716","v":0},{"$f":"Produktionsanlæg!N2716","v":0},{"$f":"Produktionsanlæg!O2716","v":0},{"$f":"Produktionsanlæg!P2716","v":0},{"$f":"Produktionsanlæg!Q2716","v":0},{"$f":"Produktionsanlæg!R2716","v":0},{"$f":"Produktionsanlæg!S2716","v":0},{"$f":"Produktionsanlæg!T2716","v":0},{"$f":"Produktionsanlæg!U2716","v":0},{"$f":"Produktionsanlæg!V2716","v":0},{"$f":"Produktionsanlæg!W2716","v":0},{"$f":"Produktionsanlæg!X2716","v":0},{"$f":"Produktionsanlæg!Y2716","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2716:Y2716,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2719","v":0},{"$f":"Produktionsanlæg!E2719","v":0},{"$f":"Produktionsanlæg!F2719","v":0},{"$f":"Produktionsanlæg!G2719","v":0},{"$f":"Produktionsanlæg!H2719","v":0},{"$f":"Produktionsanlæg!I2719","v":0},{"$f":"Produktionsanlæg!J2719","v":0},{"$f":"Produktionsanlæg!K2719","v":0},{"$f":"Produktionsanlæg!L2719","v":0},{"$f":"Produktionsanlæg!M2719","v":0},{"$f":"Produktionsanlæg!N2719","v":0},{"$f":"Produktionsanlæg!O2719","v":0},{"$f":"Produktionsanlæg!P2719","v":0},{"$f":"Produktionsanlæg!Q2719","v":0},{"$f":"Produktionsanlæg!R2719","v":0},{"$f":"Produktionsanlæg!S2719","v":0},{"$f":"Produktionsanlæg!T2719","v":0},{"$f":"Produktionsanlæg!U2719","v":0},{"$f":"Produktionsanlæg!V2719","v":0},{"$f":"Produktionsanlæg!W2719","v":0},{"$f":"Produktionsanlæg!X2719","v":0},{"$f":"Produktionsanlæg!Y2719","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2719:Y2719,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D2725","v":0},{"$f":"Produktionsanlæg!E2725","v":0},{"$f":"Produktionsanlæg!F2725","v":0},{"$f":"Produktionsanlæg!G2725","v":0},{"$f":"Produktionsanlæg!H2725","v":0},{"$f":"Produktionsanlæg!I2725","v":0},{"$f":"Produktionsanlæg!J2725","v":0},{"$f":"Produktionsanlæg!K2725","v":0},{"$f":"Produktionsanlæg!L2725","v":0},{"$f":"Produktionsanlæg!M2725","v":0},{"$f":"Produktionsanlæg!N2725","v":0},{"$f":"Produktionsanlæg!O2725","v":0},{"$f":"Produktionsanlæg!P2725","v":0},{"$f":"Produktionsanlæg!Q2725","v":0},{"$f":"Produktionsanlæg!R2725","v":0},{"$f":"Produktionsanlæg!S2725","v":0},{"$f":"Produktionsanlæg!T2725","v":0},{"$f":"Produktionsanlæg!U2725","v":0},{"$f":"Produktionsanlæg!V2725","v":0},{"$f":"Produktionsanlæg!W2725","v":0},{"$f":"Produktionsanlæg!X2725","v":0},{"$f":"Produktionsanlæg!Y2725","v":0},{"$f":"IF(COUNTIF(D2725:Y2725,\"<>0\")<=1,IF(SUM(D2725:Y2725)=0,0,(IF(SUM(D2725:Y2725)>0,IF(SUM(D2725:Y2725)<400,(1.2675*45967*SUM(D2725:Y2725)^(-0.4664)),(IF(SUM(D2725:Y2725)<2000,(39128*SUM(D2725:Y2725)^(-0.37661)),IF(SUM(D2725:Y2725)<5000,18893*SUM(D2725:Y2725)^(-0.28083),IF(SUM(D2725:Y2725)<100000,29680*SUM(D2725:Y2725)^(-0.24475),1773.1))))*100/115)*SUM(D2725:Y2725)*0.0173,0)*1.15*1.06*0.02)/SUM(D2725:Y2725)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2725:AV2725)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2725","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2725","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2725","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2725","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2725","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2725","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2725","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2725","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2725","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2725","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2725","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2725","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2725","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2725","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2725","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2725","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2725","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2725","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2725","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2725","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2725","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2725","v":0},{"$f":"SUM(D2725:Y2725)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D2732","v":0},{"$f":"Produktionsanlæg!E2732","v":0},{"$f":"Produktionsanlæg!F2732","v":0},{"$f":"Produktionsanlæg!G2732","v":0},{"$f":"Produktionsanlæg!H2732","v":0},{"$f":"Produktionsanlæg!I2732","v":0},{"$f":"Produktionsanlæg!J2732","v":0},{"$f":"Produktionsanlæg!K2732","v":0},{"$f":"Produktionsanlæg!L2732","v":0},{"$f":"Produktionsanlæg!M2732","v":0},{"$f":"Produktionsanlæg!N2732","v":0},{"$f":"Produktionsanlæg!O2732","v":0},{"$f":"Produktionsanlæg!P2732","v":0},{"$f":"Produktionsanlæg!Q2732","v":0},{"$f":"Produktionsanlæg!R2732","v":0},{"$f":"Produktionsanlæg!S2732","v":0},{"$f":"Produktionsanlæg!T2732","v":0},{"$f":"Produktionsanlæg!U2732","v":0},{"$f":"Produktionsanlæg!V2732","v":0},{"$f":"Produktionsanlæg!W2732","v":0},{"$f":"Produktionsanlæg!X2732","v":0},{"$f":"Produktionsanlæg!Y2732","v":0},{"$f":"IF(COUNTIF(D2732:Y2732,\"<>0\")<=1,IF(SUM(D2732:Y2732)=0,0,(IF(SUM(D2732:Y2732)>0,IF(SUM(D2732:Y2732)<400,(1.2675*45967*SUM(D2732:Y2732)^(-0.4664)),(IF(SUM(D2732:Y2732)<2000,(39128*SUM(D2732:Y2732)^(-0.37661)),IF(SUM(D2732:Y2732)<5000,18893*SUM(D2732:Y2732)^(-0.28083),IF(SUM(D2732:Y2732)<100000,29680*SUM(D2732:Y2732)^(-0.24475),1773.1))))*100/115)*SUM(D2732:Y2732)*(IF(SUM(D2728:Y2728)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D2732:Y2732)),$A$571)","v":0},{"$f":"D2732*$Z2732","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2732*$Z2732","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2732*$Z2732","v":0},0,{"$f":"+SUM(AA2732:AV2732)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2732","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2732","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2732","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2732","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2732","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2732","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2732","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2732","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2732","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2732","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2732","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2732","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2732","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2732","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2732","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2732","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2732","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2732","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2732","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2732","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2732","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2732","v":0},{"$f":"SUM(D2732:Y2732)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2735","v":0},{"$f":"Produktionsanlæg!E2735","v":0},{"$f":"Produktionsanlæg!F2735","v":0},{"$f":"Produktionsanlæg!G2735","v":0},{"$f":"Produktionsanlæg!H2735","v":0},{"$f":"Produktionsanlæg!I2735","v":0},{"$f":"Produktionsanlæg!J2735","v":0},{"$f":"Produktionsanlæg!K2735","v":0},{"$f":"Produktionsanlæg!L2735","v":0},{"$f":"Produktionsanlæg!M2735","v":0},{"$f":"Produktionsanlæg!N2735","v":0},{"$f":"Produktionsanlæg!O2735","v":0},{"$f":"Produktionsanlæg!P2735","v":0},{"$f":"Produktionsanlæg!Q2735","v":0},{"$f":"Produktionsanlæg!R2735","v":0},{"$f":"Produktionsanlæg!S2735","v":0},{"$f":"Produktionsanlæg!T2735","v":0},{"$f":"Produktionsanlæg!U2735","v":0},{"$f":"Produktionsanlæg!V2735","v":0},{"$f":"Produktionsanlæg!W2735","v":0},{"$f":"Produktionsanlæg!X2735","v":0},{"$f":"Produktionsanlæg!Y2735","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2735:Y2735,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D2743","v":0},{"$f":"Produktionsanlæg!E2743","v":0},{"$f":"Produktionsanlæg!F2743","v":0},{"$f":"Produktionsanlæg!G2743","v":0},{"$f":"Produktionsanlæg!H2743","v":0},{"$f":"Produktionsanlæg!I2743","v":0},{"$f":"Produktionsanlæg!J2743","v":0},{"$f":"Produktionsanlæg!K2743","v":0},{"$f":"Produktionsanlæg!L2743","v":0},{"$f":"Produktionsanlæg!M2743","v":0},{"$f":"Produktionsanlæg!N2743","v":0},{"$f":"Produktionsanlæg!O2743","v":0},{"$f":"Produktionsanlæg!P2743","v":0},{"$f":"Produktionsanlæg!Q2743","v":0},{"$f":"Produktionsanlæg!R2743","v":0},{"$f":"Produktionsanlæg!S2743","v":0},{"$f":"Produktionsanlæg!T2743","v":0},{"$f":"Produktionsanlæg!U2743","v":0},{"$f":"Produktionsanlæg!V2743","v":0},{"$f":"Produktionsanlæg!W2743","v":0},{"$f":"Produktionsanlæg!X2743","v":0},{"$f":"Produktionsanlæg!Y2743","v":0},{"$f":"IF(COUNTIF(D2743:Y2743,\"<>0\")<=1,IF(SUM(D2743:Y2743)=0,0,(IF(SUM(D2743:Y2743)>0,IF(SUM(D2743:Y2743)<400,(1.2675*45967*SUM(D2743:Y2743)^(-0.4664)),(IF(SUM(D2743:Y2743)<2000,(39128*SUM(D2743:Y2743)^(-0.37661)),IF(SUM(D2743:Y2743)<5000,18893*SUM(D2743:Y2743)^(-0.28083),IF(SUM(D2743:Y2743)<100000,29680*SUM(D2743:Y2743)^(-0.24475),1773.1))))*100/115)*SUM(D2743:Y2743)*(IF(SUM(D2726:Y2726)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D2743:Y2743)),$A$571)","v":0},{"$f":"D2743*$Z2743","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2743:AV2743)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2743","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2743","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2743","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2743","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2743","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2743","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2743","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2743","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2743","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2743","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2743","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2743","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2743","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2743","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2743","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2743","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2743","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2743","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2743","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2743","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2743","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2743","v":0},{"$f":"SUM(D2743:Y2743)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D2750","v":0},{"$f":"Produktionsanlæg!E2750","v":0},{"$f":"Produktionsanlæg!F2750","v":0},{"$f":"Produktionsanlæg!G2750","v":0},{"$f":"Produktionsanlæg!H2750","v":0},{"$f":"Produktionsanlæg!I2750","v":0},{"$f":"Produktionsanlæg!J2750","v":0},{"$f":"Produktionsanlæg!K2750","v":0},{"$f":"Produktionsanlæg!L2750","v":0},{"$f":"Produktionsanlæg!M2750","v":0},{"$f":"Produktionsanlæg!N2750","v":0},{"$f":"Produktionsanlæg!O2750","v":0},{"$f":"Produktionsanlæg!P2750","v":0},{"$f":"Produktionsanlæg!Q2750","v":0},{"$f":"Produktionsanlæg!R2750","v":0},{"$f":"Produktionsanlæg!S2750","v":0},{"$f":"Produktionsanlæg!T2750","v":0},{"$f":"Produktionsanlæg!U2750","v":0},{"$f":"Produktionsanlæg!V2750","v":0},{"$f":"Produktionsanlæg!W2750","v":0},{"$f":"Produktionsanlæg!X2750","v":0},{"$f":"Produktionsanlæg!Y2750","v":0},{"$f":"IF(COUNTIF(D2750:Y2750,\"<>0\")<=1,IF(SUM(D2750:Y2750)=0,0,(IF(SUM(D2750:Y2750)>0,IF(SUM(D2750:Y2750)<400,(1.2675*45967*SUM(D2750:Y2750)^(-0.4664)),(IF(SUM(D2750:Y2750)<2000,(39128*SUM(D2750:Y2750)^(-0.37661)),IF(SUM(D2750:Y2750)<5000,18893*SUM(D2750:Y2750)^(-0.28083),IF(SUM(D2750:Y2750)<100000,29680*SUM(D2750:Y2750)^(-0.24475),1773.1))))*100/115)*SUM(D2750:Y2750)*0.1638,0)*1.15*1.06*0.05)/SUM(D2750:Y2750)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2750:AV2750)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2750","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2750","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2750","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2750","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2750","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2750","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2750","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2750","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2750","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2750","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2750","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2750","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2750","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2750","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2750","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2750","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2750","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2750","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2750","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2750","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2750","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2750","v":0},{"$f":"SUM(D2750:Y2750)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D2753","v":0},{"$f":"Produktionsanlæg!E2753","v":0},{"$f":"Produktionsanlæg!F2753","v":0},{"$f":"Produktionsanlæg!G2753","v":0},{"$f":"Produktionsanlæg!H2753","v":0},{"$f":"Produktionsanlæg!I2753","v":0},{"$f":"Produktionsanlæg!J2753","v":0},{"$f":"Produktionsanlæg!K2753","v":0},{"$f":"Produktionsanlæg!L2753","v":0},{"$f":"Produktionsanlæg!M2753","v":0},{"$f":"Produktionsanlæg!N2753","v":0},{"$f":"Produktionsanlæg!O2753","v":0},{"$f":"Produktionsanlæg!P2753","v":0},{"$f":"Produktionsanlæg!Q2753","v":0},{"$f":"Produktionsanlæg!R2753","v":0},{"$f":"Produktionsanlæg!S2753","v":0},{"$f":"Produktionsanlæg!T2753","v":0},{"$f":"Produktionsanlæg!U2753","v":0},{"$f":"Produktionsanlæg!V2753","v":0},{"$f":"Produktionsanlæg!W2753","v":0},{"$f":"Produktionsanlæg!X2753","v":0},{"$f":"Produktionsanlæg!Y2753","v":0},{"$f":"IF(COUNTIF(D2753:Y2753,\"<>0\")<=1,IF(SUM(D2753:Y2753)=0,0,(IF(SUM(D2753:Y2753)>0,IF(SUM(D2753:Y2753)<400,(1.2675*45967*SUM(D2753:Y2753)^(-0.4664)),(IF(SUM(D2753:Y2753)<2000,(39128*SUM(D2753:Y2753)^(-0.37661)),IF(SUM(D2753:Y2753)<5000,18893*SUM(D2753:Y2753)^(-0.28083),IF(SUM(D2753:Y2753)<100000,29680*SUM(D2753:Y2753)^(-0.24475),1773.1))))*100/115)*SUM(D2753:Y2753)*(IF(SUM(D2749:Y2749)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D2753:Y2753)),$A$571)","v":0},{"$f":"D2753*$Z2753","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2753*$Z2753","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2753*$Z2753","v":0},0,{"$f":"+SUM(AA2753:AV2753)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2753","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2753","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2753","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2753","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2753","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2753","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2753","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2753","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2753","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2753","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2753","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2753","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2753","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2753","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2753","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2753","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2753","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2753","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2753","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2753","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2753","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2753","v":0},{"$f":"SUM(D2753:Y2753)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D2762","v":0},{"$f":"Produktionsanlæg!E2762","v":0},{"$f":"Produktionsanlæg!F2762","v":0},{"$f":"Produktionsanlæg!G2762","v":0},{"$f":"Produktionsanlæg!H2762","v":0},{"$f":"Produktionsanlæg!I2762","v":0},{"$f":"Produktionsanlæg!J2762","v":0},{"$f":"Produktionsanlæg!K2762","v":0},{"$f":"Produktionsanlæg!L2762","v":0},{"$f":"Produktionsanlæg!M2762","v":0},{"$f":"Produktionsanlæg!N2762","v":0},{"$f":"Produktionsanlæg!O2762","v":0},{"$f":"Produktionsanlæg!P2762","v":0},{"$f":"Produktionsanlæg!Q2762","v":0},{"$f":"Produktionsanlæg!R2762","v":0},{"$f":"Produktionsanlæg!S2762","v":0},{"$f":"Produktionsanlæg!T2762","v":0},{"$f":"Produktionsanlæg!U2762","v":0},{"$f":"Produktionsanlæg!V2762","v":0},{"$f":"Produktionsanlæg!W2762","v":0},{"$f":"Produktionsanlæg!X2762","v":0},{"$f":"Produktionsanlæg!Y2762","v":0},{"$f":"IF(COUNTIF(D2762:Y2762,\"<>0\")<=1,IF(SUM(D2762:Y2762)=0,0,(IF(SUM(D2762:Y2762)>0,IF(SUM(D2762:Y2762)<400,(1.2675*45967*SUM(D2762:Y2762)^(-0.4664)),(IF(SUM(D2762:Y2762)<2000,(39128*SUM(D2762:Y2762)^(-0.37661)),IF(SUM(D2762:Y2762)<5000,18893*SUM(D2762:Y2762)^(-0.28083),IF(SUM(D2762:Y2762)<100000,29680*SUM(D2762:Y2762)^(-0.24475),1773.1))))*100/115)*SUM(D2762:Y2762)*(IF(SUM(D2750:Y2750)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D2762:Y2762)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2762:AV2762)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2762","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2762","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2762","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2762","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2762","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2762","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2762","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2762","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2762","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2762","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2762","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2762","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2762","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2762","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2762","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2762","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2762","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2762","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2762","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2762","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2762","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2762","v":0},{"$f":"SUM(D2762:Y2762)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D2763","v":0},{"$f":"Produktionsanlæg!E2763","v":0},{"$f":"Produktionsanlæg!F2763","v":0},{"$f":"Produktionsanlæg!G2763","v":0},{"$f":"Produktionsanlæg!H2763","v":0},{"$f":"Produktionsanlæg!I2763","v":0},{"$f":"Produktionsanlæg!J2763","v":0},{"$f":"Produktionsanlæg!K2763","v":0},{"$f":"Produktionsanlæg!L2763","v":0},{"$f":"Produktionsanlæg!M2763","v":0},{"$f":"Produktionsanlæg!N2763","v":0},{"$f":"Produktionsanlæg!O2763","v":0},{"$f":"Produktionsanlæg!P2763","v":0},{"$f":"Produktionsanlæg!Q2763","v":0},{"$f":"Produktionsanlæg!R2763","v":0},{"$f":"Produktionsanlæg!S2763","v":0},{"$f":"Produktionsanlæg!T2763","v":0},{"$f":"Produktionsanlæg!U2763","v":0},{"$f":"Produktionsanlæg!V2763","v":0},{"$f":"Produktionsanlæg!W2763","v":0},{"$f":"Produktionsanlæg!X2763","v":0},{"$f":"Produktionsanlæg!Y2763","v":0},{"$f":"IF(COUNTIF(D2763:Y2763,\"<>0\")<=1,IF(SUM(D2763:Y2763)=0,0,(IF(SUM(D2763:Y2763)>0,IF(SUM(D2763:Y2763)<400,(1.2675*45967*SUM(D2763:Y2763)^(-0.4664)),(IF(SUM(D2763:Y2763)<2000,(39128*SUM(D2763:Y2763)^(-0.37661)),IF(SUM(D2763:Y2763)<5000,18893*SUM(D2763:Y2763)^(-0.28083),IF(SUM(D2763:Y2763)<100000,29680*SUM(D2763:Y2763)^(-0.24475),1773.1))))*100/115)*SUM(D2763:Y2763)*(IF(SUM(D2747:Y2747)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D2763:Y2763)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2763:AV2763)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2763","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2763","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2763","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2763","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2763","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2763","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2763","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2763","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2763","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2763","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2763","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2763","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2763","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2763","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2763","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2763","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2763","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2763","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2763","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2763","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2763","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2763","v":0},{"$f":"SUM(D2763:Y2763)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2769","v":0},{"$f":"Produktionsanlæg!E2769","v":0},{"$f":"Produktionsanlæg!F2769","v":0},{"$f":"Produktionsanlæg!G2769","v":0},{"$f":"Produktionsanlæg!H2769","v":0},{"$f":"Produktionsanlæg!I2769","v":0},{"$f":"Produktionsanlæg!J2769","v":0},{"$f":"Produktionsanlæg!K2769","v":0},{"$f":"Produktionsanlæg!L2769","v":0},{"$f":"Produktionsanlæg!M2769","v":0},{"$f":"Produktionsanlæg!N2769","v":0},{"$f":"Produktionsanlæg!O2769","v":0},{"$f":"Produktionsanlæg!P2769","v":0},{"$f":"Produktionsanlæg!Q2769","v":0},{"$f":"Produktionsanlæg!R2769","v":0},{"$f":"Produktionsanlæg!S2769","v":0},{"$f":"Produktionsanlæg!T2769","v":0},{"$f":"Produktionsanlæg!U2769","v":0},{"$f":"Produktionsanlæg!V2769","v":0},{"$f":"Produktionsanlæg!W2769","v":0},{"$f":"Produktionsanlæg!X2769","v":0},{"$f":"Produktionsanlæg!Y2769","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2769:Y2769,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D2778","v":0},{"$f":"Produktionsanlæg!E2778","v":0},{"$f":"Produktionsanlæg!F2778","v":0},{"$f":"Produktionsanlæg!G2778","v":0},{"$f":"Produktionsanlæg!H2778","v":0},{"$f":"Produktionsanlæg!I2778","v":0},{"$f":"Produktionsanlæg!J2778","v":0},{"$f":"Produktionsanlæg!K2778","v":0},{"$f":"Produktionsanlæg!L2778","v":0},{"$f":"Produktionsanlæg!M2778","v":0},{"$f":"Produktionsanlæg!N2778","v":0},{"$f":"Produktionsanlæg!O2778","v":0},{"$f":"Produktionsanlæg!P2778","v":0},{"$f":"Produktionsanlæg!Q2778","v":0},{"$f":"Produktionsanlæg!R2778","v":0},{"$f":"Produktionsanlæg!S2778","v":0},{"$f":"Produktionsanlæg!T2778","v":0},{"$f":"Produktionsanlæg!U2778","v":0},{"$f":"Produktionsanlæg!V2778","v":0},{"$f":"Produktionsanlæg!W2778","v":0},{"$f":"Produktionsanlæg!X2778","v":0},{"$f":"Produktionsanlæg!Y2778","v":0},{"$f":"IF(COUNTIF(D2778:Y2778,\"<>0\")<=1,IF(SUM(D2778:Y2778)=0,0,(IF(SUM(D2778:Y2778)>0,IF(SUM(D2778:Y2778)<400,(1.2675*45967*SUM(D2778:Y2778)^(-0.4664)),(IF(SUM(D2778:Y2778)<2000,(39128*SUM(D2778:Y2778)^(-0.37661)),IF(SUM(D2778:Y2778)<5000,18893*SUM(D2778:Y2778)^(-0.28083),IF(SUM(D2778:Y2778)<100000,29680*SUM(D2778:Y2778)^(-0.24475),1773.1))))*100/115)*SUM(D2778:Y2778)*(IF(SUM(D2749:Y2749)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D2778:Y2778)),$A$571)","v":0},{"$f":"D2778*$Z2778","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2778*$Z2778","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2778*$Z2778","v":0},{"$f":"Y2778*$Z2778","v":0},{"$f":"+SUM(AA2778:AV2778)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2778","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2778","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2778","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2778","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2778","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2778","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2778","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2778","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2778","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2778","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2778","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2778","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2778","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2778","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2778","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2778","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2778","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2778","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2778","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2778","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2778","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2778","v":0},{"$f":"SUM(D2778:Y2778)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2782:AW2783)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2790","v":0},{"$f":"Produktionsanlæg!E2790","v":0},{"$f":"Produktionsanlæg!F2790","v":0},{"$f":"Produktionsanlæg!G2790","v":0},{"$f":"Produktionsanlæg!H2790","v":0},{"$f":"Produktionsanlæg!I2790","v":0},{"$f":"Produktionsanlæg!J2790","v":0},{"$f":"Produktionsanlæg!K2790","v":0},{"$f":"Produktionsanlæg!L2790","v":0},{"$f":"Produktionsanlæg!M2790","v":0},{"$f":"Produktionsanlæg!N2790","v":0},{"$f":"Produktionsanlæg!O2790","v":0},{"$f":"Produktionsanlæg!P2790","v":0},{"$f":"Produktionsanlæg!Q2790","v":0},{"$f":"Produktionsanlæg!R2790","v":0},{"$f":"Produktionsanlæg!S2790","v":0},{"$f":"Produktionsanlæg!T2790","v":0},{"$f":"Produktionsanlæg!U2790","v":0},{"$f":"Produktionsanlæg!V2790","v":0},{"$f":"Produktionsanlæg!W2790","v":0},{"$f":"Produktionsanlæg!X2790","v":0},{"$f":"Produktionsanlæg!Y2790","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2790:Y2790,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D2797","v":0},{"$f":"Produktionsanlæg!E2797","v":0},{"$f":"Produktionsanlæg!F2797","v":0},{"$f":"Produktionsanlæg!G2797","v":0},{"$f":"Produktionsanlæg!H2797","v":0},{"$f":"Produktionsanlæg!I2797","v":0},{"$f":"Produktionsanlæg!J2797","v":0},{"$f":"Produktionsanlæg!K2797","v":0},{"$f":"Produktionsanlæg!L2797","v":0},{"$f":"Produktionsanlæg!M2797","v":0},{"$f":"Produktionsanlæg!N2797","v":0},{"$f":"Produktionsanlæg!O2797","v":0},{"$f":"Produktionsanlæg!P2797","v":0},{"$f":"Produktionsanlæg!Q2797","v":0},{"$f":"Produktionsanlæg!R2797","v":0},{"$f":"Produktionsanlæg!S2797","v":0},{"$f":"Produktionsanlæg!T2797","v":0},{"$f":"Produktionsanlæg!U2797","v":0},{"$f":"Produktionsanlæg!V2797","v":0},{"$f":"Produktionsanlæg!W2797","v":0},{"$f":"Produktionsanlæg!X2797","v":0},{"$f":"Produktionsanlæg!Y2797","v":0},{"$f":"IF(COUNTIF(D2797:Y2797,\"<>0\")<=1,IF(SUM(D2797:Y2797)=0,0,(IF(SUM(D2797:Y2797)>0,IF(SUM(D2797:Y2797)<400,(1.2675*45967*SUM(D2797:Y2797)^(-0.4664)),(IF(SUM(D2797:Y2797)<2000,(39128*SUM(D2797:Y2797)^(-0.37661)),IF(SUM(D2797:Y2797)<5000,18893*SUM(D2797:Y2797)^(-0.28083),IF(SUM(D2797:Y2797)<100000,29680*SUM(D2797:Y2797)^(-0.24475),1773.1))))*100/115)*SUM(D2797:Y2797)*(IF(SUM(D2793:Y2793)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D2797:Y2797)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2797:AV2797)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2797","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2797","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2797","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2797","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2797","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2797","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2797","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2797","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2797","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2797","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2797","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2797","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2797","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2797","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2797","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2797","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2797","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2797","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2797","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2797","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2797","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2797","v":0},{"$f":"SUM(D2797:Y2797)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D2800","v":0},{"$f":"Produktionsanlæg!E2800","v":0},{"$f":"Produktionsanlæg!F2800","v":0},{"$f":"Produktionsanlæg!G2800","v":0},{"$f":"Produktionsanlæg!H2800","v":0},{"$f":"Produktionsanlæg!I2800","v":0},{"$f":"Produktionsanlæg!J2800","v":0},{"$f":"Produktionsanlæg!K2800","v":0},{"$f":"Produktionsanlæg!L2800","v":0},{"$f":"Produktionsanlæg!M2800","v":0},{"$f":"Produktionsanlæg!N2800","v":0},{"$f":"Produktionsanlæg!O2800","v":0},{"$f":"Produktionsanlæg!P2800","v":0},{"$f":"Produktionsanlæg!Q2800","v":0},{"$f":"Produktionsanlæg!R2800","v":0},{"$f":"Produktionsanlæg!S2800","v":0},{"$f":"Produktionsanlæg!T2800","v":0},{"$f":"Produktionsanlæg!U2800","v":0},{"$f":"Produktionsanlæg!V2800","v":0},{"$f":"Produktionsanlæg!W2800","v":0},{"$f":"Produktionsanlæg!X2800","v":0},{"$f":"Produktionsanlæg!Y2800","v":0},{"$f":"IF(COUNTIF(D2800:Y2800,\"<>0\")<=1,IF(SUM(D2800:Y2800)=0,0,(IF(SUM(D2800:Y2800)>0,IF(SUM(D2800:Y2800)<400,(1.2675*45967*SUM(D2800:Y2800)^(-0.4664)),(IF(SUM(D2800:Y2800)<2000,(39128*SUM(D2800:Y2800)^(-0.37661)),IF(SUM(D2800:Y2800)<5000,18893*SUM(D2800:Y2800)^(-0.28083),IF(SUM(D2800:Y2800)<100000,29680*SUM(D2800:Y2800)^(-0.24475),1773.1))))*100/115)*SUM(D2800:Y2800)*(IF(SUM(D2796:Y2796)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D2800:Y2800)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2800:AV2800)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2800","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2800","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2800","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2800","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2800","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2800","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2800","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2800","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2800","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2800","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2800","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2800","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2800","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2800","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2800","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2800","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2800","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2800","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2800","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2800","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2800","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2800","v":0},{"$f":"SUM(D2800:Y2800)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2806","v":0},{"$f":"Produktionsanlæg!E2806","v":0},{"$f":"Produktionsanlæg!F2806","v":0},{"$f":"Produktionsanlæg!G2806","v":0},{"$f":"Produktionsanlæg!H2806","v":0},{"$f":"Produktionsanlæg!I2806","v":0},{"$f":"Produktionsanlæg!J2806","v":0},{"$f":"Produktionsanlæg!K2806","v":0},{"$f":"Produktionsanlæg!L2806","v":0},{"$f":"Produktionsanlæg!M2806","v":0},{"$f":"Produktionsanlæg!N2806","v":0},{"$f":"Produktionsanlæg!O2806","v":0},{"$f":"Produktionsanlæg!P2806","v":0},{"$f":"Produktionsanlæg!Q2806","v":0},{"$f":"Produktionsanlæg!R2806","v":0},{"$f":"Produktionsanlæg!S2806","v":0},{"$f":"Produktionsanlæg!T2806","v":0},{"$f":"Produktionsanlæg!U2806","v":0},{"$f":"Produktionsanlæg!V2806","v":0},{"$f":"Produktionsanlæg!W2806","v":0},{"$f":"Produktionsanlæg!X2806","v":0},{"$f":"Produktionsanlæg!Y2806","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2806:Y2806,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2810:AW2833)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D2809:Y2809)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D2818","v":0},{"$f":"Produktionsanlæg!E2818","v":0},{"$f":"Produktionsanlæg!F2818","v":0},{"$f":"Produktionsanlæg!G2818","v":0},{"$f":"Produktionsanlæg!H2818","v":0},{"$f":"Produktionsanlæg!I2818","v":0},{"$f":"Produktionsanlæg!J2818","v":0},{"$f":"Produktionsanlæg!K2818","v":0},{"$f":"Produktionsanlæg!L2818","v":0},{"$f":"Produktionsanlæg!M2818","v":0},{"$f":"Produktionsanlæg!N2818","v":0},{"$f":"Produktionsanlæg!O2818","v":0},{"$f":"Produktionsanlæg!P2818","v":0},{"$f":"Produktionsanlæg!Q2818","v":0},{"$f":"Produktionsanlæg!R2818","v":0},{"$f":"Produktionsanlæg!S2818","v":0},{"$f":"Produktionsanlæg!T2818","v":0},{"$f":"Produktionsanlæg!U2818","v":0},{"$f":"Produktionsanlæg!V2818","v":0},{"$f":"Produktionsanlæg!W2818","v":0},{"$f":"Produktionsanlæg!X2818","v":0},{"$f":"Produktionsanlæg!Y2818","v":0},{"$f":"IF(COUNTIF(D2818:Y2818,\"<>0\")<=1,IF(SUM(D2818:Y2818)=0,0,(IF(SUM(D2818:Y2818)>0,IF(SUM(D2818:Y2818)<400,(1.2675*45967*SUM(D2818:Y2818)^(-0.4664)),(IF(SUM(D2818:Y2818)<2000,(39128*SUM(D2818:Y2818)^(-0.37661)),IF(SUM(D2818:Y2818)<5000,18893*SUM(D2818:Y2818)^(-0.28083),IF(SUM(D2818:Y2818)<100000,29680*SUM(D2818:Y2818)^(-0.24475),1773.1))))*100/115)*SUM(D2818:Y2818)*(IF(SUM(D2814:Y2814)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D2818:Y2818)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2818:AV2818)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2818","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2818","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2818","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2818","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2818","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2818","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2818","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2818","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2818","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2818","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2818","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2818","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2818","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2818","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2818","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2818","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2818","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2818","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2818","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2818","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2818","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2818","v":0},{"$f":"SUM(D2818:Y2818)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D2825","v":0},{"$f":"Produktionsanlæg!E2825","v":0},{"$f":"Produktionsanlæg!F2825","v":0},{"$f":"Produktionsanlæg!G2825","v":0},{"$f":"Produktionsanlæg!H2825","v":0},{"$f":"Produktionsanlæg!I2825","v":0},{"$f":"Produktionsanlæg!J2825","v":0},{"$f":"Produktionsanlæg!K2825","v":0},{"$f":"Produktionsanlæg!L2825","v":0},{"$f":"Produktionsanlæg!M2825","v":0},{"$f":"Produktionsanlæg!N2825","v":0},{"$f":"Produktionsanlæg!O2825","v":0},{"$f":"Produktionsanlæg!P2825","v":0},{"$f":"Produktionsanlæg!Q2825","v":0},{"$f":"Produktionsanlæg!R2825","v":0},{"$f":"Produktionsanlæg!S2825","v":0},{"$f":"Produktionsanlæg!T2825","v":0},{"$f":"Produktionsanlæg!U2825","v":0},{"$f":"Produktionsanlæg!V2825","v":0},{"$f":"Produktionsanlæg!W2825","v":0},{"$f":"Produktionsanlæg!X2825","v":0},{"$f":"Produktionsanlæg!Y2825","v":0},{"$f":"IF(COUNTIF(D2825:Y2825,\"<>0\")<=1,IF(SUM(D2825:Y2825)=0,0,(IF(SUM(D2825:Y2825)>0,IF(SUM(D2825:Y2825)<400,(1.2675*45967*SUM(D2825:Y2825)^(-0.4664)),(IF(SUM(D2825:Y2825)<2000,(39128*SUM(D2825:Y2825)^(-0.37661)),IF(SUM(D2825:Y2825)<5000,18893*SUM(D2825:Y2825)^(-0.28083),IF(SUM(D2825:Y2825)<100000,29680*SUM(D2825:Y2825)^(-0.24475),1773.1))))*100/115)*SUM(D2825:Y2825)*(IF(SUM(D2817:Y2817)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D2825:Y2825)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2825:AV2825)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2825","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2825","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2825","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2825","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2825","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2825","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2825","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2825","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2825","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2825","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2825","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2825","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2825","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2825","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2825","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2825","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2825","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2825","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2825","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2825","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2825","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2825","v":0},{"$f":"SUM(D2825:Y2825)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2827","v":0},{"$f":"Produktionsanlæg!E2827","v":0},{"$f":"Produktionsanlæg!F2827","v":0},{"$f":"Produktionsanlæg!G2827","v":0},{"$f":"Produktionsanlæg!H2827","v":0},{"$f":"Produktionsanlæg!I2827","v":0},{"$f":"Produktionsanlæg!J2827","v":0},{"$f":"Produktionsanlæg!K2827","v":0},{"$f":"Produktionsanlæg!L2827","v":0},{"$f":"Produktionsanlæg!M2827","v":0},{"$f":"Produktionsanlæg!N2827","v":0},{"$f":"Produktionsanlæg!O2827","v":0},{"$f":"Produktionsanlæg!P2827","v":0},{"$f":"Produktionsanlæg!Q2827","v":0},{"$f":"Produktionsanlæg!R2827","v":0},{"$f":"Produktionsanlæg!S2827","v":0},{"$f":"Produktionsanlæg!T2827","v":0},{"$f":"Produktionsanlæg!U2827","v":0},{"$f":"Produktionsanlæg!V2827","v":0},{"$f":"Produktionsanlæg!W2827","v":0},{"$f":"Produktionsanlæg!X2827","v":0},{"$f":"Produktionsanlæg!Y2827","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2827:Y2827,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2836","v":0},{"$f":"Produktionsanlæg!E2836","v":0},{"$f":"Produktionsanlæg!F2836","v":0},{"$f":"Produktionsanlæg!G2836","v":0},{"$f":"Produktionsanlæg!H2836","v":0},{"$f":"Produktionsanlæg!I2836","v":0},{"$f":"Produktionsanlæg!J2836","v":0},{"$f":"Produktionsanlæg!K2836","v":0},{"$f":"Produktionsanlæg!L2836","v":0},{"$f":"Produktionsanlæg!M2836","v":0},{"$f":"Produktionsanlæg!N2836","v":0},{"$f":"Produktionsanlæg!O2836","v":0},{"$f":"Produktionsanlæg!P2836","v":0},{"$f":"Produktionsanlæg!Q2836","v":0},{"$f":"Produktionsanlæg!R2836","v":0},{"$f":"Produktionsanlæg!S2836","v":0},{"$f":"Produktionsanlæg!T2836","v":0},{"$f":"Produktionsanlæg!U2836","v":0},{"$f":"Produktionsanlæg!V2836","v":0},{"$f":"Produktionsanlæg!W2836","v":0},{"$f":"Produktionsanlæg!X2836","v":0},{"$f":"Produktionsanlæg!Y2836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2836:Y2836,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D2843","v":0},{"$f":"Produktionsanlæg!E2843","v":0},{"$f":"Produktionsanlæg!F2843","v":0},{"$f":"Produktionsanlæg!G2843","v":0},{"$f":"Produktionsanlæg!H2843","v":0},{"$f":"Produktionsanlæg!I2843","v":0},{"$f":"Produktionsanlæg!J2843","v":0},{"$f":"Produktionsanlæg!K2843","v":0},{"$f":"Produktionsanlæg!L2843","v":0},{"$f":"Produktionsanlæg!M2843","v":0},{"$f":"Produktionsanlæg!N2843","v":0},{"$f":"Produktionsanlæg!O2843","v":0},{"$f":"Produktionsanlæg!P2843","v":0},{"$f":"Produktionsanlæg!Q2843","v":0},{"$f":"Produktionsanlæg!R2843","v":0},{"$f":"Produktionsanlæg!S2843","v":0},{"$f":"Produktionsanlæg!T2843","v":0},{"$f":"Produktionsanlæg!U2843","v":0},{"$f":"Produktionsanlæg!V2843","v":0},{"$f":"Produktionsanlæg!W2843","v":0},{"$f":"Produktionsanlæg!X2843","v":0},{"$f":"Produktionsanlæg!Y2843","v":0},{"$f":"IF(COUNTIF(D2843:Y2843,\"<>0\")<=1,IF(SUM(D2843:Y2843)=0,0,(IF(SUM(D2843:Y2843)>0,IF(SUM(D2843:Y2843)<400,(1.2675*45967*SUM(D2843:Y2843)^(-0.4664)),(IF(SUM(D2843:Y2843)<2000,(39128*SUM(D2843:Y2843)^(-0.37661)),IF(SUM(D2843:Y2843)<5000,18893*SUM(D2843:Y2843)^(-0.28083),IF(SUM(D2843:Y2843)<100000,29680*SUM(D2843:Y2843)^(-0.24475),1773.1))))*100/115)*SUM(D2843:Y2843)*(IF(SUM(D2814:Y2814)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D2843:Y2843)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2843:AV2843)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2843","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2843","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2843","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2843","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2843","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2843","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2843","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2843","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2843","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2843","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2843","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2843","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2843","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2843","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2843","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2843","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2843","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2843","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2843","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2843","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2843","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2843","v":0},{"$f":"SUM(D2843:Y2843)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D2846","v":0},{"$f":"Produktionsanlæg!E2846","v":0},{"$f":"Produktionsanlæg!F2846","v":0},{"$f":"Produktionsanlæg!G2846","v":0},{"$f":"Produktionsanlæg!H2846","v":0},{"$f":"Produktionsanlæg!I2846","v":0},{"$f":"Produktionsanlæg!J2846","v":0},{"$f":"Produktionsanlæg!K2846","v":0},{"$f":"Produktionsanlæg!L2846","v":0},{"$f":"Produktionsanlæg!M2846","v":0},{"$f":"Produktionsanlæg!N2846","v":0},{"$f":"Produktionsanlæg!O2846","v":0},{"$f":"Produktionsanlæg!P2846","v":0},{"$f":"Produktionsanlæg!Q2846","v":0},{"$f":"Produktionsanlæg!R2846","v":0},{"$f":"Produktionsanlæg!S2846","v":0},{"$f":"Produktionsanlæg!T2846","v":0},{"$f":"Produktionsanlæg!U2846","v":0},{"$f":"Produktionsanlæg!V2846","v":0},{"$f":"Produktionsanlæg!W2846","v":0},{"$f":"Produktionsanlæg!X2846","v":0},{"$f":"Produktionsanlæg!Y2846","v":0},{"$f":"IF(COUNTIF(D2846:Y2846,\"<>0\")<=1,IF(SUM(D2846:Y2846)=0,0,(IF(SUM(D2846:Y2846)>0,IF(SUM(D2846:Y2846)<400,(1.2675*45967*SUM(D2846:Y2846)^(-0.4664)),(IF(SUM(D2846:Y2846)<2000,(39128*SUM(D2846:Y2846)^(-0.37661)),IF(SUM(D2846:Y2846)<5000,18893*SUM(D2846:Y2846)^(-0.28083),IF(SUM(D2846:Y2846)<100000,29680*SUM(D2846:Y2846)^(-0.24475),1773.1))))*100/115)*SUM(D2846:Y2846)*(IF(SUM(D2817:Y2817)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D2846:Y2846)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2846*$Z2846","v":0},{"$f":"Y2846*$Z2846","v":0},{"$f":"+SUM(AA2846:AV2846)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2846","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2846","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2846","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2846","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2846","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2846","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2846","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2846","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2846","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2846","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2846","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2846","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2846","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2846","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2846","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2846","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2846","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2846","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2846","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2846","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2846","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2846","v":0},{"$f":"SUM(D2846:Y2846)","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2852:AW2875)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D2851:Y2851)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D2855","v":0},{"$f":"Produktionsanlæg!E2855","v":0},{"$f":"Produktionsanlæg!F2855","v":0},{"$f":"Produktionsanlæg!G2855","v":0},{"$f":"Produktionsanlæg!H2855","v":0},{"$f":"Produktionsanlæg!I2855","v":0},{"$f":"Produktionsanlæg!J2855","v":0},{"$f":"Produktionsanlæg!K2855","v":0},{"$f":"Produktionsanlæg!L2855","v":0},{"$f":"Produktionsanlæg!M2855","v":0},{"$f":"Produktionsanlæg!N2855","v":0},{"$f":"Produktionsanlæg!O2855","v":0},{"$f":"Produktionsanlæg!P2855","v":0},{"$f":"Produktionsanlæg!Q2855","v":0},{"$f":"Produktionsanlæg!R2855","v":0},{"$f":"Produktionsanlæg!S2855","v":0},{"$f":"Produktionsanlæg!T2855","v":0},{"$f":"Produktionsanlæg!U2855","v":0},{"$f":"Produktionsanlæg!V2855","v":0},{"$f":"Produktionsanlæg!W2855","v":0},{"$f":"Produktionsanlæg!X2855","v":0},{"$f":"Produktionsanlæg!Y2855","v":0},{"$f":"IF(COUNTIF(D2855:Y2855,\"<>0\")<=1,IF(SUM(D2855:Y2855)=0,0,(IF(SUM(D2855:Y2855)>0,IF(SUM(D2855:Y2855)<400,(1.2675*45967*SUM(D2855:Y2855)^(-0.4664)),(IF(SUM(D2855:Y2855)<2000,(39128*SUM(D2855:Y2855)^(-0.37661)),IF(SUM(D2855:Y2855)<5000,18893*SUM(D2855:Y2855)^(-0.28083),IF(SUM(D2855:Y2855)<100000,29680*SUM(D2855:Y2855)^(-0.24475),1773.1))))*100/115)*SUM(D2855:Y2855)*0.061,0)*1.15*1.06*0.02)/SUM(D2855:Y2855)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2855:AV2855)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2855","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2855","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2855","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2855","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2855","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2855","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2855","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2855","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2855","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2855","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2855","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2855","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2855","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2855","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2855","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2855","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2855","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2855","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2855","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2855","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2855","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2855","v":0},{"$f":"SUM(D2855:Y2855)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D2864","v":0},{"$f":"Produktionsanlæg!E2864","v":0},{"$f":"Produktionsanlæg!F2864","v":0},{"$f":"Produktionsanlæg!G2864","v":0},{"$f":"Produktionsanlæg!H2864","v":0},{"$f":"Produktionsanlæg!I2864","v":0},{"$f":"Produktionsanlæg!J2864","v":0},{"$f":"Produktionsanlæg!K2864","v":0},{"$f":"Produktionsanlæg!L2864","v":0},{"$f":"Produktionsanlæg!M2864","v":0},{"$f":"Produktionsanlæg!N2864","v":0},{"$f":"Produktionsanlæg!O2864","v":0},{"$f":"Produktionsanlæg!P2864","v":0},{"$f":"Produktionsanlæg!Q2864","v":0},{"$f":"Produktionsanlæg!R2864","v":0},{"$f":"Produktionsanlæg!S2864","v":0},{"$f":"Produktionsanlæg!T2864","v":0},{"$f":"Produktionsanlæg!U2864","v":0},{"$f":"Produktionsanlæg!V2864","v":0},{"$f":"Produktionsanlæg!W2864","v":0},{"$f":"Produktionsanlæg!X2864","v":0},{"$f":"Produktionsanlæg!Y2864","v":0},{"$f":"IF(COUNTIF(D2864:Y2864,\"<>0\")<=1,IF(SUM(D2864:Y2864)=0,0,(IF(SUM(D2864:Y2864)>0,IF(SUM(D2864:Y2864)<400,(1.2675*45967*SUM(D2864:Y2864)^(-0.4664)),(IF(SUM(D2864:Y2864)<2000,(39128*SUM(D2864:Y2864)^(-0.37661)),IF(SUM(D2864:Y2864)<5000,18893*SUM(D2864:Y2864)^(-0.28083),IF(SUM(D2864:Y2864)<100000,29680*SUM(D2864:Y2864)^(-0.24475),1773.1))))*100/115)*SUM(D2864:Y2864)*(IF(SUM(D2860:Y2860)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D2864:Y2864)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2864:AV2864)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2864","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2864","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2864","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2864","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2864","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2864","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2864","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2864","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2864","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2864","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2864","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2864","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2864","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2864","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2864","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2864","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2864","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2864","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2864","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2864","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2864","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2864","v":0},{"$f":"SUM(D2864:Y2864)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D2871","v":0},{"$f":"Produktionsanlæg!E2871","v":0},{"$f":"Produktionsanlæg!F2871","v":0},{"$f":"Produktionsanlæg!G2871","v":0},{"$f":"Produktionsanlæg!H2871","v":0},{"$f":"Produktionsanlæg!I2871","v":0},{"$f":"Produktionsanlæg!J2871","v":0},{"$f":"Produktionsanlæg!K2871","v":0},{"$f":"Produktionsanlæg!L2871","v":0},{"$f":"Produktionsanlæg!M2871","v":0},{"$f":"Produktionsanlæg!N2871","v":0},{"$f":"Produktionsanlæg!O2871","v":0},{"$f":"Produktionsanlæg!P2871","v":0},{"$f":"Produktionsanlæg!Q2871","v":0},{"$f":"Produktionsanlæg!R2871","v":0},{"$f":"Produktionsanlæg!S2871","v":0},{"$f":"Produktionsanlæg!T2871","v":0},{"$f":"Produktionsanlæg!U2871","v":0},{"$f":"Produktionsanlæg!V2871","v":0},{"$f":"Produktionsanlæg!W2871","v":0},{"$f":"Produktionsanlæg!X2871","v":0},{"$f":"Produktionsanlæg!Y2871","v":0},{"$f":"IF(COUNTIF(D2871:Y2871,\"<>0\")<=1,IF(SUM(D2871:Y2871)=0,0,(IF(SUM(D2871:Y2871)>0,IF(SUM(D2871:Y2871)<400,(1.2675*45967*SUM(D2871:Y2871)^(-0.4664)),(IF(SUM(D2871:Y2871)<2000,(39128*SUM(D2871:Y2871)^(-0.37661)),IF(SUM(D2871:Y2871)<5000,18893*SUM(D2871:Y2871)^(-0.28083),IF(SUM(D2871:Y2871)<100000,29680*SUM(D2871:Y2871)^(-0.24475),1773.1))))*100/115)*SUM(D2871:Y2871)*(IF(SUM(D2863:Y2863)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D2871:Y2871)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2871:AV2871)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2871","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2871","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2871","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2871","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2871","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2871","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2871","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2871","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2871","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2871","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2871","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2871","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2871","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2871","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2871","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2871","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2871","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2871","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2871","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2871","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2871","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2871","v":0},{"$f":"SUM(D2871:Y2871)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D2874","v":0},{"$f":"Produktionsanlæg!E2874","v":0},{"$f":"Produktionsanlæg!F2874","v":0},{"$f":"Produktionsanlæg!G2874","v":0},{"$f":"Produktionsanlæg!H2874","v":0},{"$f":"Produktionsanlæg!I2874","v":0},{"$f":"Produktionsanlæg!J2874","v":0},{"$f":"Produktionsanlæg!K2874","v":0},{"$f":"Produktionsanlæg!L2874","v":0},{"$f":"Produktionsanlæg!M2874","v":0},{"$f":"Produktionsanlæg!N2874","v":0},{"$f":"Produktionsanlæg!O2874","v":0},{"$f":"Produktionsanlæg!P2874","v":0},{"$f":"Produktionsanlæg!Q2874","v":0},{"$f":"Produktionsanlæg!R2874","v":0},{"$f":"Produktionsanlæg!S2874","v":0},{"$f":"Produktionsanlæg!T2874","v":0},{"$f":"Produktionsanlæg!U2874","v":0},{"$f":"Produktionsanlæg!V2874","v":0},{"$f":"Produktionsanlæg!W2874","v":0},{"$f":"Produktionsanlæg!X2874","v":0},{"$f":"Produktionsanlæg!Y2874","v":0},{"$f":"IF(COUNTIF(D2874:Y2874,\"<>0\")<=1,IF(SUM(D2874:Y2874)=0,0,(IF(SUM(D2874:Y2874)>0,IF(SUM(D2874:Y2874)<400,(1.2675*45967*SUM(D2874:Y2874)^(-0.4664)),(IF(SUM(D2874:Y2874)<2000,(39128*SUM(D2874:Y2874)^(-0.37661)),IF(SUM(D2874:Y2874)<5000,18893*SUM(D2874:Y2874)^(-0.28083),IF(SUM(D2874:Y2874)<100000,29680*SUM(D2874:Y2874)^(-0.24475),1773.1))))*100/115)*SUM(D2874:Y2874)*(0.246),0)*1.15*1.06*0.4)/SUM(D2874:Y2874)),$A$571)","v":0},{"$f":"D2874*$Z2874","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2874*$Z2874","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2874*$Z2874","v":0},{"$f":"Y2874*$Z2874","v":0},{"$f":"+SUM(AA2874:AV2874)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2874","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2874","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2874","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2874","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2874","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2874","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2874","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2874","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2874","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2874","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2874","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2874","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2874","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2874","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2874","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2874","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2874","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2874","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2874","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2874","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2874","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2874","v":0},{"$f":"SUM(D2874:Y2874)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D2881","v":0},{"$f":"Produktionsanlæg!E2881","v":0},{"$f":"Produktionsanlæg!F2881","v":0},{"$f":"Produktionsanlæg!G2881","v":0},{"$f":"Produktionsanlæg!H2881","v":0},{"$f":"Produktionsanlæg!I2881","v":0},{"$f":"Produktionsanlæg!J2881","v":0},{"$f":"Produktionsanlæg!K2881","v":0},{"$f":"Produktionsanlæg!L2881","v":0},{"$f":"Produktionsanlæg!M2881","v":0},{"$f":"Produktionsanlæg!N2881","v":0},{"$f":"Produktionsanlæg!O2881","v":0},{"$f":"Produktionsanlæg!P2881","v":0},{"$f":"Produktionsanlæg!Q2881","v":0},{"$f":"Produktionsanlæg!R2881","v":0},{"$f":"Produktionsanlæg!S2881","v":0},{"$f":"Produktionsanlæg!T2881","v":0},{"$f":"Produktionsanlæg!U2881","v":0},{"$f":"Produktionsanlæg!V2881","v":0},{"$f":"Produktionsanlæg!W2881","v":0},{"$f":"Produktionsanlæg!X2881","v":0},{"$f":"Produktionsanlæg!Y2881","v":0},{"$f":"IF(COUNTIF(D2881:Y2881,\"<>0\")<=1,IF(SUM(D2881:Y2881)=0,0,(IF(SUM(D2881:Y2881)>0,IF(SUM(D2881:Y2881)<400,(1.2675*45967*SUM(D2881:Y2881)^(-0.4664)),(IF(SUM(D2881:Y2881)<2000,(39128*SUM(D2881:Y2881)^(-0.37661)),IF(SUM(D2881:Y2881)<5000,18893*SUM(D2881:Y2881)^(-0.28083),IF(SUM(D2881:Y2881)<100000,29680*SUM(D2881:Y2881)^(-0.24475),1773.1))))*100/115)*SUM(D2881:Y2881)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2881:Y2881)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2881:AV2881)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2881","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2881","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2881","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2881","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2881","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2881","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2881","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2881","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2881","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2881","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2881","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2881","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2881","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2881","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2881","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2881","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2881","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2881","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2881","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2881","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2881","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2881","v":0},{"$f":"SUM(D2881:Y2881)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D2889","v":0},{"$f":"Produktionsanlæg!E2889","v":0},{"$f":"Produktionsanlæg!F2889","v":0},{"$f":"Produktionsanlæg!G2889","v":0},{"$f":"Produktionsanlæg!H2889","v":0},{"$f":"Produktionsanlæg!I2889","v":0},{"$f":"Produktionsanlæg!J2889","v":0},{"$f":"Produktionsanlæg!K2889","v":0},{"$f":"Produktionsanlæg!L2889","v":0},{"$f":"Produktionsanlæg!M2889","v":0},{"$f":"Produktionsanlæg!N2889","v":0},{"$f":"Produktionsanlæg!O2889","v":0},{"$f":"Produktionsanlæg!P2889","v":0},{"$f":"Produktionsanlæg!Q2889","v":0},{"$f":"Produktionsanlæg!R2889","v":0},{"$f":"Produktionsanlæg!S2889","v":0},{"$f":"Produktionsanlæg!T2889","v":0},{"$f":"Produktionsanlæg!U2889","v":0},{"$f":"Produktionsanlæg!V2889","v":0},{"$f":"Produktionsanlæg!W2889","v":0},{"$f":"Produktionsanlæg!X2889","v":0},{"$f":"Produktionsanlæg!Y2889","v":0},{"$f":"IF(COUNTIF(D2889:Y2889,\"<>0\")<=1,IF(SUM(D2889:Y2889)=0,0,(IF(SUM(D2889:Y2889)>0,IF(SUM(D2889:Y2889)<400,(1.2675*45967*SUM(D2889:Y2889)^(-0.4664)),(IF(SUM(D2889:Y2889)<2000,(39128*SUM(D2889:Y2889)^(-0.37661)),IF(SUM(D2889:Y2889)<5000,18893*SUM(D2889:Y2889)^(-0.28083),IF(SUM(D2889:Y2889)<100000,29680*SUM(D2889:Y2889)^(-0.24475),1773.1))))*100/115)*SUM(D2889:Y2889)*(IF(SUM(D2881:Y2881)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D2889:Y2889)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2889:AV2889)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2889","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2889","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2889","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2889","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2889","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2889","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2889","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2889","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2889","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2889","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2889","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2889","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2889","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2889","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2889","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2889","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2889","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2889","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2889","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2889","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2889","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2889","v":0},{"$f":"SUM(D2889:Y2889)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D2892","v":0},{"$f":"Produktionsanlæg!E2892","v":0},{"$f":"Produktionsanlæg!F2892","v":0},{"$f":"Produktionsanlæg!G2892","v":0},{"$f":"Produktionsanlæg!H2892","v":0},{"$f":"Produktionsanlæg!I2892","v":0},{"$f":"Produktionsanlæg!J2892","v":0},{"$f":"Produktionsanlæg!K2892","v":0},{"$f":"Produktionsanlæg!L2892","v":0},{"$f":"Produktionsanlæg!M2892","v":0},{"$f":"Produktionsanlæg!N2892","v":0},{"$f":"Produktionsanlæg!O2892","v":0},{"$f":"Produktionsanlæg!P2892","v":0},{"$f":"Produktionsanlæg!Q2892","v":0},{"$f":"Produktionsanlæg!R2892","v":0},{"$f":"Produktionsanlæg!S2892","v":0},{"$f":"Produktionsanlæg!T2892","v":0},{"$f":"Produktionsanlæg!U2892","v":0},{"$f":"Produktionsanlæg!V2892","v":0},{"$f":"Produktionsanlæg!W2892","v":0},{"$f":"Produktionsanlæg!X2892","v":0},{"$f":"Produktionsanlæg!Y2892","v":0},{"$f":"IF(COUNTIF(D2892:Y2892,\"<>0\")<=1,IF(SUM(D2892:Y2892)=0,0,(IF(SUM(D2892:Y2892)>0,IF(SUM(D2892:Y2892)<400,(1.2675*45967*SUM(D2892:Y2892)^(-0.4664)),(IF(SUM(D2892:Y2892)<2000,(39128*SUM(D2892:Y2892)^(-0.37661)),IF(SUM(D2892:Y2892)<5000,18893*SUM(D2892:Y2892)^(-0.28083),IF(SUM(D2892:Y2892)<100000,29680*SUM(D2892:Y2892)^(-0.24475),1773.1))))*100/115)*SUM(D2892:Y2892)*(IF(SUM(D2884:Y2884)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D2892:Y2892)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2892:AV2892)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2892","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2892","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2892","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2892","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2892","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2892","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2892","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2892","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2892","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2892","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2892","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2892","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2892","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2892","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2892","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2892","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2892","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2892","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2892","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2892","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2892","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2892","v":0},{"$f":"SUM(D2892:Y2892)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D2899","v":0},{"$f":"Produktionsanlæg!E2899","v":0},{"$f":"Produktionsanlæg!F2899","v":0},{"$f":"Produktionsanlæg!G2899","v":0},{"$f":"Produktionsanlæg!H2899","v":0},{"$f":"Produktionsanlæg!I2899","v":0},{"$f":"Produktionsanlæg!J2899","v":0},{"$f":"Produktionsanlæg!K2899","v":0},{"$f":"Produktionsanlæg!L2899","v":0},{"$f":"Produktionsanlæg!M2899","v":0},{"$f":"Produktionsanlæg!N2899","v":0},{"$f":"Produktionsanlæg!O2899","v":0},{"$f":"Produktionsanlæg!P2899","v":0},{"$f":"Produktionsanlæg!Q2899","v":0},{"$f":"Produktionsanlæg!R2899","v":0},{"$f":"Produktionsanlæg!S2899","v":0},{"$f":"Produktionsanlæg!T2899","v":0},{"$f":"Produktionsanlæg!U2899","v":0},{"$f":"Produktionsanlæg!V2899","v":0},{"$f":"Produktionsanlæg!W2899","v":0},{"$f":"Produktionsanlæg!X2899","v":0},{"$f":"Produktionsanlæg!Y2899","v":0},{"$f":"IF(COUNTIF(D2899:Y2899,\"<>0\")<=1,IF(SUM(D2899:Y2899)=0,0,(IF(SUM(D2899:Y2899)>0,IF(SUM(D2899:Y2899)<400,(1.2675*45967*SUM(D2899:Y2899)^(-0.4664)),(IF(SUM(D2899:Y2899)<2000,(39128*SUM(D2899:Y2899)^(-0.37661)),IF(SUM(D2899:Y2899)<5000,18893*SUM(D2899:Y2899)^(-0.28083),IF(SUM(D2899:Y2899)<100000,29680*SUM(D2899:Y2899)^(-0.24475),1773.1))))*100/115)*SUM(D2899:Y2899)*(IF(SUM(D2883:Y2883)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D2899:Y2899)),$A$571)","v":0},{"$f":"D2899*$Z2899","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2899*$Z2899","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2899*$Z2899","v":0},{"$f":"Y2899*$Z2899","v":0},{"$f":"+SUM(AA2899:AV2899)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2899","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2899","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2899","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2899","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2899","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2899","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2899","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2899","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2899","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2899","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2899","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2899","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2899","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2899","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2899","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2899","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2899","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2899","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2899","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2899","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2899","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2899","v":0},{"$f":"SUM(D2899:Y2899)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D2906","v":0},{"$f":"Produktionsanlæg!E2906","v":0},{"$f":"Produktionsanlæg!F2906","v":0},{"$f":"Produktionsanlæg!G2906","v":0},{"$f":"Produktionsanlæg!H2906","v":0},{"$f":"Produktionsanlæg!I2906","v":0},{"$f":"Produktionsanlæg!J2906","v":0},{"$f":"Produktionsanlæg!K2906","v":0},{"$f":"Produktionsanlæg!L2906","v":0},{"$f":"Produktionsanlæg!M2906","v":0},{"$f":"Produktionsanlæg!N2906","v":0},{"$f":"Produktionsanlæg!O2906","v":0},{"$f":"Produktionsanlæg!P2906","v":0},{"$f":"Produktionsanlæg!Q2906","v":0},{"$f":"Produktionsanlæg!R2906","v":0},{"$f":"Produktionsanlæg!S2906","v":0},{"$f":"Produktionsanlæg!T2906","v":0},{"$f":"Produktionsanlæg!U2906","v":0},{"$f":"Produktionsanlæg!V2906","v":0},{"$f":"Produktionsanlæg!W2906","v":0},{"$f":"Produktionsanlæg!X2906","v":0},{"$f":"Produktionsanlæg!Y2906","v":0},{"$f":"IF(COUNTIF(D2906:Y2906,\"<>0\")<=1,IF(SUM(D2906:Y2906)=0,0,(IF(SUM(D2906:Y2906)>0,IF(SUM(D2906:Y2906)<400,(1.2675*45967*SUM(D2906:Y2906)^(-0.4664)),(IF(SUM(D2906:Y2906)<2000,(39128*SUM(D2906:Y2906)^(-0.37661)),IF(SUM(D2906:Y2906)<5000,18893*SUM(D2906:Y2906)^(-0.28083),IF(SUM(D2906:Y2906)<100000,29680*SUM(D2906:Y2906)^(-0.24475),1773.1))))*100/115)*SUM(D2906:Y2906)*(IF(SUM(D2881:Y2881)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D2906:Y2906)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2906:AV2906)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2906","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2906","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2906","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2906","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2906","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2906","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2906","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2906","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2906","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2906","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2906","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2906","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2906","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2906","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2906","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2906","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2906","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2906","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2906","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2906","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2906","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2906","v":0},{"$f":"SUM(D2906:Y2906)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D2910","v":0},{"$f":"Produktionsanlæg!E2910","v":0},{"$f":"Produktionsanlæg!F2910","v":0},{"$f":"Produktionsanlæg!G2910","v":0},{"$f":"Produktionsanlæg!H2910","v":0},{"$f":"Produktionsanlæg!I2910","v":0},{"$f":"Produktionsanlæg!J2910","v":0},{"$f":"Produktionsanlæg!K2910","v":0},{"$f":"Produktionsanlæg!L2910","v":0},{"$f":"Produktionsanlæg!M2910","v":0},{"$f":"Produktionsanlæg!N2910","v":0},{"$f":"Produktionsanlæg!O2910","v":0},{"$f":"Produktionsanlæg!P2910","v":0},{"$f":"Produktionsanlæg!Q2910","v":0},{"$f":"Produktionsanlæg!R2910","v":0},{"$f":"Produktionsanlæg!S2910","v":0},{"$f":"Produktionsanlæg!T2910","v":0},{"$f":"Produktionsanlæg!U2910","v":0},{"$f":"Produktionsanlæg!V2910","v":0},{"$f":"Produktionsanlæg!W2910","v":0},{"$f":"Produktionsanlæg!X2910","v":0},{"$f":"Produktionsanlæg!Y2910","v":0},{"$f":"IF(COUNTIF(D2910:Y2910,\"<>0\")<=1,IF(SUM(D2910:Y2910)=0,0,(IF(SUM(D2910:Y2910)>0,IF(SUM(D2910:Y2910)<400,(1.2675*45967*SUM(D2910:Y2910)^(-0.4664)),(IF(SUM(D2910:Y2910)<2000,(39128*SUM(D2910:Y2910)^(-0.37661)),IF(SUM(D2910:Y2910)<5000,18893*SUM(D2910:Y2910)^(-0.28083),IF(SUM(D2910:Y2910)<100000,29680*SUM(D2910:Y2910)^(-0.24475),1773.1))))*100/115)*SUM(D2910:Y2910)*(IF(SUM(D2881:Y2881)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D2910:Y2910)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2910:AV2910)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2910","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2910","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2910","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2910","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2910","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2910","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2910","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2910","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2910","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2910","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2910","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2910","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2910","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2910","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2910","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2910","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2910","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2910","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2910","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2910","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2910","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2910","v":0},{"$f":"SUM(D2910:Y2910)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2917","v":0},{"$f":"Produktionsanlæg!E2917","v":0},{"$f":"Produktionsanlæg!F2917","v":0},{"$f":"Produktionsanlæg!G2917","v":0},{"$f":"Produktionsanlæg!H2917","v":0},{"$f":"Produktionsanlæg!I2917","v":0},{"$f":"Produktionsanlæg!J2917","v":0},{"$f":"Produktionsanlæg!K2917","v":0},{"$f":"Produktionsanlæg!L2917","v":0},{"$f":"Produktionsanlæg!M2917","v":0},{"$f":"Produktionsanlæg!N2917","v":0},{"$f":"Produktionsanlæg!O2917","v":0},{"$f":"Produktionsanlæg!P2917","v":0},{"$f":"Produktionsanlæg!Q2917","v":0},{"$f":"Produktionsanlæg!R2917","v":0},{"$f":"Produktionsanlæg!S2917","v":0},{"$f":"Produktionsanlæg!T2917","v":0},{"$f":"Produktionsanlæg!U2917","v":0},{"$f":"Produktionsanlæg!V2917","v":0},{"$f":"Produktionsanlæg!W2917","v":0},{"$f":"Produktionsanlæg!X2917","v":0},{"$f":"Produktionsanlæg!Y2917","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2917:Y2917,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2920","v":0},{"$f":"Produktionsanlæg!E2920","v":0},{"$f":"Produktionsanlæg!F2920","v":0},{"$f":"Produktionsanlæg!G2920","v":0},{"$f":"Produktionsanlæg!H2920","v":0},{"$f":"Produktionsanlæg!I2920","v":0},{"$f":"Produktionsanlæg!J2920","v":0},{"$f":"Produktionsanlæg!K2920","v":0},{"$f":"Produktionsanlæg!L2920","v":0},{"$f":"Produktionsanlæg!M2920","v":0},{"$f":"Produktionsanlæg!N2920","v":0},{"$f":"Produktionsanlæg!O2920","v":0},{"$f":"Produktionsanlæg!P2920","v":0},{"$f":"Produktionsanlæg!Q2920","v":0},{"$f":"Produktionsanlæg!R2920","v":0},{"$f":"Produktionsanlæg!S2920","v":0},{"$f":"Produktionsanlæg!T2920","v":0},{"$f":"Produktionsanlæg!U2920","v":0},{"$f":"Produktionsanlæg!V2920","v":0},{"$f":"Produktionsanlæg!W2920","v":0},{"$f":"Produktionsanlæg!X2920","v":0},{"$f":"Produktionsanlæg!Y2920","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2920:Y2920,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D2927","v":0},{"$f":"Produktionsanlæg!E2927","v":0},{"$f":"Produktionsanlæg!F2927","v":0},{"$f":"Produktionsanlæg!G2927","v":0},{"$f":"Produktionsanlæg!H2927","v":0},{"$f":"Produktionsanlæg!I2927","v":0},{"$f":"Produktionsanlæg!J2927","v":0},{"$f":"Produktionsanlæg!K2927","v":0},{"$f":"Produktionsanlæg!L2927","v":0},{"$f":"Produktionsanlæg!M2927","v":0},{"$f":"Produktionsanlæg!N2927","v":0},{"$f":"Produktionsanlæg!O2927","v":0},{"$f":"Produktionsanlæg!P2927","v":0},{"$f":"Produktionsanlæg!Q2927","v":0},{"$f":"Produktionsanlæg!R2927","v":0},{"$f":"Produktionsanlæg!S2927","v":0},{"$f":"Produktionsanlæg!T2927","v":0},{"$f":"Produktionsanlæg!U2927","v":0},{"$f":"Produktionsanlæg!V2927","v":0},{"$f":"Produktionsanlæg!W2927","v":0},{"$f":"Produktionsanlæg!X2927","v":0},{"$f":"Produktionsanlæg!Y2927","v":0},{"$f":"IF(COUNTIF(D2927:Y2927,\"<>0\")<=1,IF(SUM(D2927:Y2927)=0,0,(IF(SUM(D2927:Y2927)>0,IF(SUM(D2927:Y2927)<400,(1.2675*45967*SUM(D2927:Y2927)^(-0.4664)),(IF(SUM(D2927:Y2927)<2000,(39128*SUM(D2927:Y2927)^(-0.37661)),IF(SUM(D2927:Y2927)<5000,18893*SUM(D2927:Y2927)^(-0.28083),IF(SUM(D2927:Y2927)<100000,29680*SUM(D2927:Y2927)^(-0.24475),1773.1))))*100/115)*SUM(D2927:Y2927)*(IF(SUM(D2927:Y2927)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D2927:Y2927)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2927:AV2927)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2927","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2927","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2927","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2927","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2927","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2927","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2927","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2927","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2927","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2927","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2927","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2927","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2927","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2927","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2927","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2927","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2927","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2927","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2927","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2927","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2927","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2927","v":0},{"$f":"SUM(D2927:Y2927)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2932","v":0},{"$f":"Produktionsanlæg!E2932","v":0},{"$f":"Produktionsanlæg!F2932","v":0},{"$f":"Produktionsanlæg!G2932","v":0},{"$f":"Produktionsanlæg!H2932","v":0},{"$f":"Produktionsanlæg!I2932","v":0},{"$f":"Produktionsanlæg!J2932","v":0},{"$f":"Produktionsanlæg!K2932","v":0},{"$f":"Produktionsanlæg!L2932","v":0},{"$f":"Produktionsanlæg!M2932","v":0},{"$f":"Produktionsanlæg!N2932","v":0},{"$f":"Produktionsanlæg!O2932","v":0},{"$f":"Produktionsanlæg!P2932","v":0},{"$f":"Produktionsanlæg!Q2932","v":0},{"$f":"Produktionsanlæg!R2932","v":0},{"$f":"Produktionsanlæg!S2932","v":0},{"$f":"Produktionsanlæg!T2932","v":0},{"$f":"Produktionsanlæg!U2932","v":0},{"$f":"Produktionsanlæg!V2932","v":0},{"$f":"Produktionsanlæg!W2932","v":0},{"$f":"Produktionsanlæg!X2932","v":0},{"$f":"Produktionsanlæg!Y2932","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2932:Y2932,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D2938","v":0},{"$f":"Produktionsanlæg!E2938","v":0},{"$f":"Produktionsanlæg!F2938","v":0},{"$f":"Produktionsanlæg!G2938","v":0},{"$f":"Produktionsanlæg!H2938","v":0},{"$f":"Produktionsanlæg!I2938","v":0},{"$f":"Produktionsanlæg!J2938","v":0},{"$f":"Produktionsanlæg!K2938","v":0},{"$f":"Produktionsanlæg!L2938","v":0},{"$f":"Produktionsanlæg!M2938","v":0},{"$f":"Produktionsanlæg!N2938","v":0},{"$f":"Produktionsanlæg!O2938","v":0},{"$f":"Produktionsanlæg!P2938","v":0},{"$f":"Produktionsanlæg!Q2938","v":0},{"$f":"Produktionsanlæg!R2938","v":0},{"$f":"Produktionsanlæg!S2938","v":0},{"$f":"Produktionsanlæg!T2938","v":0},{"$f":"Produktionsanlæg!U2938","v":0},{"$f":"Produktionsanlæg!V2938","v":0},{"$f":"Produktionsanlæg!W2938","v":0},{"$f":"Produktionsanlæg!X2938","v":0},{"$f":"Produktionsanlæg!Y2938","v":0},{"$f":"IF(COUNTIF(D2938:Y2938,\"<>0\")<=1,IF(SUM(D2938:Y2938)=0,0,(IF(SUM(D2938:Y2938)>0,IF(SUM(D2938:Y2938)<400,(1.2675*45967*SUM(D2938:Y2938)^(-0.4664)),(IF(SUM(D2938:Y2938)<2000,(39128*SUM(D2938:Y2938)^(-0.37661)),IF(SUM(D2938:Y2938)<5000,18893*SUM(D2938:Y2938)^(-0.28083),IF(SUM(D2938:Y2938)<100000,29680*SUM(D2938:Y2938)^(-0.24475),1773.1))))*100/115)*SUM(D2938:Y2938)*(IF(SUM(D2930:Y2930)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D2938:Y2938)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2938:AV2938)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2938","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2938","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2938","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2938","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2938","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2938","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2938","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2938","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2938","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2938","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2938","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2938","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2938","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2938","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2938","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2938","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2938","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2938","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2938","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2938","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2938","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2938","v":0},{"$f":"SUM(D2938:Y2938)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2945","v":0},{"$f":"Produktionsanlæg!E2945","v":0},{"$f":"Produktionsanlæg!F2945","v":0},{"$f":"Produktionsanlæg!G2945","v":0},{"$f":"Produktionsanlæg!H2945","v":0},{"$f":"Produktionsanlæg!I2945","v":0},{"$f":"Produktionsanlæg!J2945","v":0},{"$f":"Produktionsanlæg!K2945","v":0},{"$f":"Produktionsanlæg!L2945","v":0},{"$f":"Produktionsanlæg!M2945","v":0},{"$f":"Produktionsanlæg!N2945","v":0},{"$f":"Produktionsanlæg!O2945","v":0},{"$f":"Produktionsanlæg!P2945","v":0},{"$f":"Produktionsanlæg!Q2945","v":0},{"$f":"Produktionsanlæg!R2945","v":0},{"$f":"Produktionsanlæg!S2945","v":0},{"$f":"Produktionsanlæg!T2945","v":0},{"$f":"Produktionsanlæg!U2945","v":0},{"$f":"Produktionsanlæg!V2945","v":0},{"$f":"Produktionsanlæg!W2945","v":0},{"$f":"Produktionsanlæg!X2945","v":0},{"$f":"Produktionsanlæg!Y2945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2945:Y2945,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D2948","v":0},{"$f":"Produktionsanlæg!E2948","v":0},{"$f":"Produktionsanlæg!F2948","v":0},{"$f":"Produktionsanlæg!G2948","v":0},{"$f":"Produktionsanlæg!H2948","v":0},{"$f":"Produktionsanlæg!I2948","v":0},{"$f":"Produktionsanlæg!J2948","v":0},{"$f":"Produktionsanlæg!K2948","v":0},{"$f":"Produktionsanlæg!L2948","v":0},{"$f":"Produktionsanlæg!M2948","v":0},{"$f":"Produktionsanlæg!N2948","v":0},{"$f":"Produktionsanlæg!O2948","v":0},{"$f":"Produktionsanlæg!P2948","v":0},{"$f":"Produktionsanlæg!Q2948","v":0},{"$f":"Produktionsanlæg!R2948","v":0},{"$f":"Produktionsanlæg!S2948","v":0},{"$f":"Produktionsanlæg!T2948","v":0},{"$f":"Produktionsanlæg!U2948","v":0},{"$f":"Produktionsanlæg!V2948","v":0},{"$f":"Produktionsanlæg!W2948","v":0},{"$f":"Produktionsanlæg!X2948","v":0},{"$f":"Produktionsanlæg!Y2948","v":0},{"$f":"IF(COUNTIF(D2948:Y2948,\"<>0\")<=1,IF(SUM(D2948:Y2948)=0,0,(IF(SUM(D2948:Y2948)>0,IF(SUM(D2948:Y2948)<400,(1.2675*45967*SUM(D2948:Y2948)^(-0.4664)),(IF(SUM(D2948:Y2948)<2000,(39128*SUM(D2948:Y2948)^(-0.37661)),IF(SUM(D2948:Y2948)<5000,18893*SUM(D2948:Y2948)^(-0.28083),IF(SUM(D2948:Y2948)<100000,29680*SUM(D2948:Y2948)^(-0.24475),1773.1))))*100/115)*SUM(D2948:Y2948)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D2948:Y2948)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2948:AV2948)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2948","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2948","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2948","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2948","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2948","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2948","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2948","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2948","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2948","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2948","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2948","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2948","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2948","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2948","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2948","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2948","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2948","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2948","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2948","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2948","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2948","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2948","v":0},{"$f":"SUM(D2948:Y2948)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2957","v":0},{"$f":"Produktionsanlæg!E2957","v":0},{"$f":"Produktionsanlæg!F2957","v":0},{"$f":"Produktionsanlæg!G2957","v":0},{"$f":"Produktionsanlæg!H2957","v":0},{"$f":"Produktionsanlæg!I2957","v":0},{"$f":"Produktionsanlæg!J2957","v":0},{"$f":"Produktionsanlæg!K2957","v":0},{"$f":"Produktionsanlæg!L2957","v":0},{"$f":"Produktionsanlæg!M2957","v":0},{"$f":"Produktionsanlæg!N2957","v":0},{"$f":"Produktionsanlæg!O2957","v":0},{"$f":"Produktionsanlæg!P2957","v":0},{"$f":"Produktionsanlæg!Q2957","v":0},{"$f":"Produktionsanlæg!R2957","v":0},{"$f":"Produktionsanlæg!S2957","v":0},{"$f":"Produktionsanlæg!T2957","v":0},{"$f":"Produktionsanlæg!U2957","v":0},{"$f":"Produktionsanlæg!V2957","v":0},{"$f":"Produktionsanlæg!W2957","v":0},{"$f":"Produktionsanlæg!X2957","v":0},{"$f":"Produktionsanlæg!Y2957","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2957:Y2957,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D2963","v":0},{"$f":"Produktionsanlæg!E2963","v":0},{"$f":"Produktionsanlæg!F2963","v":0},{"$f":"Produktionsanlæg!G2963","v":0},{"$f":"Produktionsanlæg!H2963","v":0},{"$f":"Produktionsanlæg!I2963","v":0},{"$f":"Produktionsanlæg!J2963","v":0},{"$f":"Produktionsanlæg!K2963","v":0},{"$f":"Produktionsanlæg!L2963","v":0},{"$f":"Produktionsanlæg!M2963","v":0},{"$f":"Produktionsanlæg!N2963","v":0},{"$f":"Produktionsanlæg!O2963","v":0},{"$f":"Produktionsanlæg!P2963","v":0},{"$f":"Produktionsanlæg!Q2963","v":0},{"$f":"Produktionsanlæg!R2963","v":0},{"$f":"Produktionsanlæg!S2963","v":0},{"$f":"Produktionsanlæg!T2963","v":0},{"$f":"Produktionsanlæg!U2963","v":0},{"$f":"Produktionsanlæg!V2963","v":0},{"$f":"Produktionsanlæg!W2963","v":0},{"$f":"Produktionsanlæg!X2963","v":0},{"$f":"Produktionsanlæg!Y2963","v":0},{"$f":"IF(COUNTIF(D2963:Y2963,\"<>0\")<=1,IF(SUM(D2963:Y2963)=0,0,(IF(SUM(D2963:Y2963)>0,IF(SUM(D2963:Y2963)<400,(1.2675*45967*SUM(D2963:Y2963)^(-0.4664)),(IF(SUM(D2963:Y2963)<2000,(39128*SUM(D2963:Y2963)^(-0.37661)),IF(SUM(D2963:Y2963)<5000,18893*SUM(D2963:Y2963)^(-0.28083),IF(SUM(D2963:Y2963)<100000,29680*SUM(D2963:Y2963)^(-0.24475),1773.1))))*100/115)*SUM(D2963:Y2963)*(IF(SUM(D2951:Y2951)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D2963:Y2963)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2963:AV2963)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2963","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2963","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2963","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2963","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2963","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2963","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2963","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2963","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2963","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2963","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2963","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2963","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2963","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2963","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2963","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2963","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2963","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2963","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2963","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2963","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2963","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2963","v":0},{"$f":"SUM(D2963:Y2963)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D2966","v":0},{"$f":"Produktionsanlæg!E2966","v":0},{"$f":"Produktionsanlæg!F2966","v":0},{"$f":"Produktionsanlæg!G2966","v":0},{"$f":"Produktionsanlæg!H2966","v":0},{"$f":"Produktionsanlæg!I2966","v":0},{"$f":"Produktionsanlæg!J2966","v":0},{"$f":"Produktionsanlæg!K2966","v":0},{"$f":"Produktionsanlæg!L2966","v":0},{"$f":"Produktionsanlæg!M2966","v":0},{"$f":"Produktionsanlæg!N2966","v":0},{"$f":"Produktionsanlæg!O2966","v":0},{"$f":"Produktionsanlæg!P2966","v":0},{"$f":"Produktionsanlæg!Q2966","v":0},{"$f":"Produktionsanlæg!R2966","v":0},{"$f":"Produktionsanlæg!S2966","v":0},{"$f":"Produktionsanlæg!T2966","v":0},{"$f":"Produktionsanlæg!U2966","v":0},{"$f":"Produktionsanlæg!V2966","v":0},{"$f":"Produktionsanlæg!W2966","v":0},{"$f":"Produktionsanlæg!X2966","v":0},{"$f":"Produktionsanlæg!Y2966","v":0},{"$f":"IF(COUNTIF(D2966:Y2966,\"<>0\")<=1,IF(SUM(D2966:Y2966)=0,0,(IF(SUM(D2966:Y2966)>0,IF(SUM(D2966:Y2966)<400,(1.2675*45967*SUM(D2966:Y2966)^(-0.4664)),(IF(SUM(D2966:Y2966)<2000,(39128*SUM(D2966:Y2966)^(-0.37661)),IF(SUM(D2966:Y2966)<5000,18893*SUM(D2966:Y2966)^(-0.28083),IF(SUM(D2966:Y2966)<100000,29680*SUM(D2966:Y2966)^(-0.24475),1773.1))))*100/115)*SUM(D2966:Y2966)*(IF(SUM(D2950:Y2950)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D2966:Y2966)),$A$571)","v":0},{"$f":"D2966*$Z2966","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N2966*$Z2966","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X2966*$Z2966","v":0},{"$f":"Y2966*$Z2966","v":0},{"$f":"+SUM(AA2966:AV2966)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2966","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2966","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2966","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2966","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2966","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2966","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2966","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2966","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2966","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2966","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2966","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2966","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2966","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2966","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2966","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2966","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2966","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2966","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2966","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2966","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2966","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2966","v":0},{"$f":"SUM(D2966:Y2966)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D2973","v":0},{"$f":"Produktionsanlæg!E2973","v":0},{"$f":"Produktionsanlæg!F2973","v":0},{"$f":"Produktionsanlæg!G2973","v":0},{"$f":"Produktionsanlæg!H2973","v":0},{"$f":"Produktionsanlæg!I2973","v":0},{"$f":"Produktionsanlæg!J2973","v":0},{"$f":"Produktionsanlæg!K2973","v":0},{"$f":"Produktionsanlæg!L2973","v":0},{"$f":"Produktionsanlæg!M2973","v":0},{"$f":"Produktionsanlæg!N2973","v":0},{"$f":"Produktionsanlæg!O2973","v":0},{"$f":"Produktionsanlæg!P2973","v":0},{"$f":"Produktionsanlæg!Q2973","v":0},{"$f":"Produktionsanlæg!R2973","v":0},{"$f":"Produktionsanlæg!S2973","v":0},{"$f":"Produktionsanlæg!T2973","v":0},{"$f":"Produktionsanlæg!U2973","v":0},{"$f":"Produktionsanlæg!V2973","v":0},{"$f":"Produktionsanlæg!W2973","v":0},{"$f":"Produktionsanlæg!X2973","v":0},{"$f":"Produktionsanlæg!Y2973","v":0},{"$f":"IF(COUNTIF(D2973:Y2973,\"<>0\")<=1,IF(SUM(D2973:Y2973)=0,0,(IF(SUM(D2973:Y2973)>0,IF(SUM(D2973:Y2973)<400,(1.2675*45967*SUM(D2973:Y2973)^(-0.4664)),(IF(SUM(D2973:Y2973)<2000,(39128*SUM(D2973:Y2973)^(-0.37661)),IF(SUM(D2973:Y2973)<5000,18893*SUM(D2973:Y2973)^(-0.28083),IF(SUM(D2973:Y2973)<100000,29680*SUM(D2973:Y2973)^(-0.24475),1773.1))))*100/115)*SUM(D2973:Y2973)*(IF(SUM(D2948:Y2948)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D2973:Y2973)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2973:AV2973)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2973","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2973","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2973","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2973","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2973","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2973","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2973","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2973","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2973","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2973","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2973","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2973","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2973","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2973","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2973","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2973","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2973","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2973","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2973","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2973","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2973","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2973","v":0},{"$f":"SUM(D2973:Y2973)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW2983:AW2984)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2987","v":0},{"$f":"Produktionsanlæg!E2987","v":0},{"$f":"Produktionsanlæg!F2987","v":0},{"$f":"Produktionsanlæg!G2987","v":0},{"$f":"Produktionsanlæg!H2987","v":0},{"$f":"Produktionsanlæg!I2987","v":0},{"$f":"Produktionsanlæg!J2987","v":0},{"$f":"Produktionsanlæg!K2987","v":0},{"$f":"Produktionsanlæg!L2987","v":0},{"$f":"Produktionsanlæg!M2987","v":0},{"$f":"Produktionsanlæg!N2987","v":0},{"$f":"Produktionsanlæg!O2987","v":0},{"$f":"Produktionsanlæg!P2987","v":0},{"$f":"Produktionsanlæg!Q2987","v":0},{"$f":"Produktionsanlæg!R2987","v":0},{"$f":"Produktionsanlæg!S2987","v":0},{"$f":"Produktionsanlæg!T2987","v":0},{"$f":"Produktionsanlæg!U2987","v":0},{"$f":"Produktionsanlæg!V2987","v":0},{"$f":"Produktionsanlæg!W2987","v":0},{"$f":"Produktionsanlæg!X2987","v":0},{"$f":"Produktionsanlæg!Y2987","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2987:Y2987,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D2991","v":0},{"$f":"Produktionsanlæg!E2991","v":0},{"$f":"Produktionsanlæg!F2991","v":0},{"$f":"Produktionsanlæg!G2991","v":0},{"$f":"Produktionsanlæg!H2991","v":0},{"$f":"Produktionsanlæg!I2991","v":0},{"$f":"Produktionsanlæg!J2991","v":0},{"$f":"Produktionsanlæg!K2991","v":0},{"$f":"Produktionsanlæg!L2991","v":0},{"$f":"Produktionsanlæg!M2991","v":0},{"$f":"Produktionsanlæg!N2991","v":0},{"$f":"Produktionsanlæg!O2991","v":0},{"$f":"Produktionsanlæg!P2991","v":0},{"$f":"Produktionsanlæg!Q2991","v":0},{"$f":"Produktionsanlæg!R2991","v":0},{"$f":"Produktionsanlæg!S2991","v":0},{"$f":"Produktionsanlæg!T2991","v":0},{"$f":"Produktionsanlæg!U2991","v":0},{"$f":"Produktionsanlæg!V2991","v":0},{"$f":"Produktionsanlæg!W2991","v":0},{"$f":"Produktionsanlæg!X2991","v":0},{"$f":"Produktionsanlæg!Y2991","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D2991:Y2991,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D2994","v":0},{"$f":"Produktionsanlæg!E2994","v":0},{"$f":"Produktionsanlæg!F2994","v":0},{"$f":"Produktionsanlæg!G2994","v":0},{"$f":"Produktionsanlæg!H2994","v":0},{"$f":"Produktionsanlæg!I2994","v":0},{"$f":"Produktionsanlæg!J2994","v":0},{"$f":"Produktionsanlæg!K2994","v":0},{"$f":"Produktionsanlæg!L2994","v":0},{"$f":"Produktionsanlæg!M2994","v":0},{"$f":"Produktionsanlæg!N2994","v":0},{"$f":"Produktionsanlæg!O2994","v":0},{"$f":"Produktionsanlæg!P2994","v":0},{"$f":"Produktionsanlæg!Q2994","v":0},{"$f":"Produktionsanlæg!R2994","v":0},{"$f":"Produktionsanlæg!S2994","v":0},{"$f":"Produktionsanlæg!T2994","v":0},{"$f":"Produktionsanlæg!U2994","v":0},{"$f":"Produktionsanlæg!V2994","v":0},{"$f":"Produktionsanlæg!W2994","v":0},{"$f":"Produktionsanlæg!X2994","v":0},{"$f":"Produktionsanlæg!Y2994","v":0},{"$f":"IF(COUNTIF(D2994:Y2994,\"<>0\")<=1,IF(SUM(D2994:Y2994)=0,0,(IF(SUM(D2994:Y2994)>0,IF(SUM(D2994:Y2994)<400,(1.2675*45967*SUM(D2994:Y2994)^(-0.4664)),(IF(SUM(D2994:Y2994)<2000,(39128*SUM(D2994:Y2994)^(-0.37661)),IF(SUM(D2994:Y2994)<5000,18893*SUM(D2994:Y2994)^(-0.28083),IF(SUM(D2994:Y2994)<100000,29680*SUM(D2994:Y2994)^(-0.24475),1773.1))))*100/115)*SUM(D2994:Y2994)*(IF(SUM(D2994:Y2994)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D2994:Y2994)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA2994:AV2994)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA2994","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB2994","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC2994","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD2994","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE2994","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF2994","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG2994","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH2994","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI2994","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ2994","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK2994","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL2994","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM2994","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN2994","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO2994","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP2994","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ2994","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR2994","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS2994","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT2994","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU2994","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV2994","v":0},{"$f":"SUM(D2994:Y2994)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D3001","v":0},{"$f":"Produktionsanlæg!E3001","v":0},{"$f":"Produktionsanlæg!F3001","v":0},{"$f":"Produktionsanlæg!G3001","v":0},{"$f":"Produktionsanlæg!H3001","v":0},{"$f":"Produktionsanlæg!I3001","v":0},{"$f":"Produktionsanlæg!J3001","v":0},{"$f":"Produktionsanlæg!K3001","v":0},{"$f":"Produktionsanlæg!L3001","v":0},{"$f":"Produktionsanlæg!M3001","v":0},{"$f":"Produktionsanlæg!N3001","v":0},{"$f":"Produktionsanlæg!O3001","v":0},{"$f":"Produktionsanlæg!P3001","v":0},{"$f":"Produktionsanlæg!Q3001","v":0},{"$f":"Produktionsanlæg!R3001","v":0},{"$f":"Produktionsanlæg!S3001","v":0},{"$f":"Produktionsanlæg!T3001","v":0},{"$f":"Produktionsanlæg!U3001","v":0},{"$f":"Produktionsanlæg!V3001","v":0},{"$f":"Produktionsanlæg!W3001","v":0},{"$f":"Produktionsanlæg!X3001","v":0},{"$f":"Produktionsanlæg!Y3001","v":0},{"$f":"IF(COUNTIF(D3001:Y3001,\"<>0\")<=1,IF(SUM(D3001:Y3001)=0,0,(IF(SUM(D3001:Y3001)>0,IF(SUM(D3001:Y3001)<400,(1.2675*45967*SUM(D3001:Y3001)^(-0.4664)),(IF(SUM(D3001:Y3001)<2000,(39128*SUM(D3001:Y3001)^(-0.37661)),IF(SUM(D3001:Y3001)<5000,18893*SUM(D3001:Y3001)^(-0.28083),IF(SUM(D3001:Y3001)<100000,29680*SUM(D3001:Y3001)^(-0.24475),1773.1))))*100/115)*SUM(D3001:Y3001)*(IF(SUM(D2997:Y2997)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D3001:Y3001)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3001:AV3001)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3001","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3001","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3001","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3001","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3001","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3001","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3001","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3001","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3001","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3001","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3001","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3001","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3001","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3001","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3001","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3001","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3001","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3001","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3001","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3001","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3001","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3001","v":0},{"$f":"SUM(D3001:Y3001)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3011:AW3034)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3010:Y3010)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D3013","v":0},{"$f":"Produktionsanlæg!E3013","v":0},{"$f":"Produktionsanlæg!F3013","v":0},{"$f":"Produktionsanlæg!G3013","v":0},{"$f":"Produktionsanlæg!H3013","v":0},{"$f":"Produktionsanlæg!I3013","v":0},{"$f":"Produktionsanlæg!J3013","v":0},{"$f":"Produktionsanlæg!K3013","v":0},{"$f":"Produktionsanlæg!L3013","v":0},{"$f":"Produktionsanlæg!M3013","v":0},{"$f":"Produktionsanlæg!N3013","v":0},{"$f":"Produktionsanlæg!O3013","v":0},{"$f":"Produktionsanlæg!P3013","v":0},{"$f":"Produktionsanlæg!Q3013","v":0},{"$f":"Produktionsanlæg!R3013","v":0},{"$f":"Produktionsanlæg!S3013","v":0},{"$f":"Produktionsanlæg!T3013","v":0},{"$f":"Produktionsanlæg!U3013","v":0},{"$f":"Produktionsanlæg!V3013","v":0},{"$f":"Produktionsanlæg!W3013","v":0},{"$f":"Produktionsanlæg!X3013","v":0},{"$f":"Produktionsanlæg!Y3013","v":0},{"$f":"IF(COUNTIF(D3013:Y3013,\"<>0\")<=1,IF(SUM(D3013:Y3013)=0,0,(IF(SUM(D3013:Y3013)>0,IF(SUM(D3013:Y3013)<400,(1.2675*45967*SUM(D3013:Y3013)^(-0.4664)),(IF(SUM(D3013:Y3013)<2000,(39128*SUM(D3013:Y3013)^(-0.37661)),IF(SUM(D3013:Y3013)<5000,18893*SUM(D3013:Y3013)^(-0.28083),IF(SUM(D3013:Y3013)<100000,29680*SUM(D3013:Y3013)^(-0.24475),1773.1))))*100/115)*SUM(D3013:Y3013)*(IF(SUM(D2996:Y2996)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D3013:Y3013)),$A$571)","v":0},{"$f":"D3013*$Z3013","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3013*$Z3013","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3013*$Z3013","v":0},0,{"$f":"+SUM(AA3013:AV3013)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3013","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3013","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3013","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3013","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3013","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3013","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3013","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3013","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3013","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3013","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3013","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3013","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3013","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3013","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3013","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3013","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3013","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3013","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3013","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3013","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3013","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3013","v":0},{"$f":"SUM(D3013:Y3013)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D3019","v":0},{"$f":"Produktionsanlæg!E3019","v":0},{"$f":"Produktionsanlæg!F3019","v":0},{"$f":"Produktionsanlæg!G3019","v":0},{"$f":"Produktionsanlæg!H3019","v":0},{"$f":"Produktionsanlæg!I3019","v":0},{"$f":"Produktionsanlæg!J3019","v":0},{"$f":"Produktionsanlæg!K3019","v":0},{"$f":"Produktionsanlæg!L3019","v":0},{"$f":"Produktionsanlæg!M3019","v":0},{"$f":"Produktionsanlæg!N3019","v":0},{"$f":"Produktionsanlæg!O3019","v":0},{"$f":"Produktionsanlæg!P3019","v":0},{"$f":"Produktionsanlæg!Q3019","v":0},{"$f":"Produktionsanlæg!R3019","v":0},{"$f":"Produktionsanlæg!S3019","v":0},{"$f":"Produktionsanlæg!T3019","v":0},{"$f":"Produktionsanlæg!U3019","v":0},{"$f":"Produktionsanlæg!V3019","v":0},{"$f":"Produktionsanlæg!W3019","v":0},{"$f":"Produktionsanlæg!X3019","v":0},{"$f":"Produktionsanlæg!Y3019","v":0},{"$f":"IF(COUNTIF(D3019:Y3019,\"<>0\")<=1,IF(SUM(D3019:Y3019)=0,0,(IF(SUM(D3019:Y3019)>0,IF(SUM(D3019:Y3019)<400,(1.2675*45967*SUM(D3019:Y3019)^(-0.4664)),(IF(SUM(D3019:Y3019)<2000,(39128*SUM(D3019:Y3019)^(-0.37661)),IF(SUM(D3019:Y3019)<5000,18893*SUM(D3019:Y3019)^(-0.28083),IF(SUM(D3019:Y3019)<100000,29680*SUM(D3019:Y3019)^(-0.24475),1773.1))))*100/115)*SUM(D3019:Y3019)*(IF(SUM(D3015:Y3015)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D3019:Y3019)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3019:AV3019)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3019","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3019","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3019","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3019","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3019","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3019","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3019","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3019","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3019","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3019","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3019","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3019","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3019","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3019","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3019","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3019","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3019","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3019","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3019","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3019","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3019","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3019","v":0},{"$f":"SUM(D3019:Y3019)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3028","v":0},{"$f":"Produktionsanlæg!E3028","v":0},{"$f":"Produktionsanlæg!F3028","v":0},{"$f":"Produktionsanlæg!G3028","v":0},{"$f":"Produktionsanlæg!H3028","v":0},{"$f":"Produktionsanlæg!I3028","v":0},{"$f":"Produktionsanlæg!J3028","v":0},{"$f":"Produktionsanlæg!K3028","v":0},{"$f":"Produktionsanlæg!L3028","v":0},{"$f":"Produktionsanlæg!M3028","v":0},{"$f":"Produktionsanlæg!N3028","v":0},{"$f":"Produktionsanlæg!O3028","v":0},{"$f":"Produktionsanlæg!P3028","v":0},{"$f":"Produktionsanlæg!Q3028","v":0},{"$f":"Produktionsanlæg!R3028","v":0},{"$f":"Produktionsanlæg!S3028","v":0},{"$f":"Produktionsanlæg!T3028","v":0},{"$f":"Produktionsanlæg!U3028","v":0},{"$f":"Produktionsanlæg!V3028","v":0},{"$f":"Produktionsanlæg!W3028","v":0},{"$f":"Produktionsanlæg!X3028","v":0},{"$f":"Produktionsanlæg!Y3028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3028:Y3028,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D3031","v":0},{"$f":"Produktionsanlæg!E3031","v":0},{"$f":"Produktionsanlæg!F3031","v":0},{"$f":"Produktionsanlæg!G3031","v":0},{"$f":"Produktionsanlæg!H3031","v":0},{"$f":"Produktionsanlæg!I3031","v":0},{"$f":"Produktionsanlæg!J3031","v":0},{"$f":"Produktionsanlæg!K3031","v":0},{"$f":"Produktionsanlæg!L3031","v":0},{"$f":"Produktionsanlæg!M3031","v":0},{"$f":"Produktionsanlæg!N3031","v":0},{"$f":"Produktionsanlæg!O3031","v":0},{"$f":"Produktionsanlæg!P3031","v":0},{"$f":"Produktionsanlæg!Q3031","v":0},{"$f":"Produktionsanlæg!R3031","v":0},{"$f":"Produktionsanlæg!S3031","v":0},{"$f":"Produktionsanlæg!T3031","v":0},{"$f":"Produktionsanlæg!U3031","v":0},{"$f":"Produktionsanlæg!V3031","v":0},{"$f":"Produktionsanlæg!W3031","v":0},{"$f":"Produktionsanlæg!X3031","v":0},{"$f":"Produktionsanlæg!Y3031","v":0},{"$f":"IF(COUNTIF(D3031:Y3031,\"<>0\")<=1,IF(SUM(D3031:Y3031)=0,0,(IF(SUM(D3031:Y3031)>0,IF(SUM(D3031:Y3031)<400,(1.2675*45967*SUM(D3031:Y3031)^(-0.4664)),(IF(SUM(D3031:Y3031)<2000,(39128*SUM(D3031:Y3031)^(-0.37661)),IF(SUM(D3031:Y3031)<5000,18893*SUM(D3031:Y3031)^(-0.28083),IF(SUM(D3031:Y3031)<100000,29680*SUM(D3031:Y3031)^(-0.24475),1773.1))))*100/115)*SUM(D3031:Y3031)*(IF(SUM(D3015:Y3015)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D3031:Y3031)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3031:AV3031)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3031","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3031","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3031","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3031","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3031","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3031","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3031","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3031","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3031","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3031","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3031","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3031","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3031","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3031","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3031","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3031","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3031","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3031","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3031","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3031","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3031","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3031","v":0},{"$f":"SUM(D3031:Y3031)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D3038","v":0},{"$f":"Produktionsanlæg!E3038","v":0},{"$f":"Produktionsanlæg!F3038","v":0},{"$f":"Produktionsanlæg!G3038","v":0},{"$f":"Produktionsanlæg!H3038","v":0},{"$f":"Produktionsanlæg!I3038","v":0},{"$f":"Produktionsanlæg!J3038","v":0},{"$f":"Produktionsanlæg!K3038","v":0},{"$f":"Produktionsanlæg!L3038","v":0},{"$f":"Produktionsanlæg!M3038","v":0},{"$f":"Produktionsanlæg!N3038","v":0},{"$f":"Produktionsanlæg!O3038","v":0},{"$f":"Produktionsanlæg!P3038","v":0},{"$f":"Produktionsanlæg!Q3038","v":0},{"$f":"Produktionsanlæg!R3038","v":0},{"$f":"Produktionsanlæg!S3038","v":0},{"$f":"Produktionsanlæg!T3038","v":0},{"$f":"Produktionsanlæg!U3038","v":0},{"$f":"Produktionsanlæg!V3038","v":0},{"$f":"Produktionsanlæg!W3038","v":0},{"$f":"Produktionsanlæg!X3038","v":0},{"$f":"Produktionsanlæg!Y3038","v":0},{"$f":"IF(COUNTIF(D3038:Y3038,\"<>0\")<=1,IF(SUM(D3038:Y3038)=0,0,(IF(SUM(D3038:Y3038)>0,IF(SUM(D3038:Y3038)<400,(1.2675*45967*SUM(D3038:Y3038)^(-0.4664)),(IF(SUM(D3038:Y3038)<2000,(39128*SUM(D3038:Y3038)^(-0.37661)),IF(SUM(D3038:Y3038)<5000,18893*SUM(D3038:Y3038)^(-0.28083),IF(SUM(D3038:Y3038)<100000,29680*SUM(D3038:Y3038)^(-0.24475),1773.1))))*100/115)*SUM(D3038:Y3038)*(IF(SUM(D3017:Y3017)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3038:Y3038)),$A$571)","v":0},{"$f":"D3038*$Z3038","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3038*$Z3038","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3038*$Z3038","v":0},0,{"$f":"+SUM(AA3038:AV3038)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3038","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3038","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3038","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3038","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3038","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3038","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3038","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3038","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3038","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3038","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3038","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3038","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3038","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3038","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3038","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3038","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3038","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3038","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3038","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3038","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3038","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3038","v":0},{"$f":"SUM(D3038:Y3038)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D3044","v":0},{"$f":"Produktionsanlæg!E3044","v":0},{"$f":"Produktionsanlæg!F3044","v":0},{"$f":"Produktionsanlæg!G3044","v":0},{"$f":"Produktionsanlæg!H3044","v":0},{"$f":"Produktionsanlæg!I3044","v":0},{"$f":"Produktionsanlæg!J3044","v":0},{"$f":"Produktionsanlæg!K3044","v":0},{"$f":"Produktionsanlæg!L3044","v":0},{"$f":"Produktionsanlæg!M3044","v":0},{"$f":"Produktionsanlæg!N3044","v":0},{"$f":"Produktionsanlæg!O3044","v":0},{"$f":"Produktionsanlæg!P3044","v":0},{"$f":"Produktionsanlæg!Q3044","v":0},{"$f":"Produktionsanlæg!R3044","v":0},{"$f":"Produktionsanlæg!S3044","v":0},{"$f":"Produktionsanlæg!T3044","v":0},{"$f":"Produktionsanlæg!U3044","v":0},{"$f":"Produktionsanlæg!V3044","v":0},{"$f":"Produktionsanlæg!W3044","v":0},{"$f":"Produktionsanlæg!X3044","v":0},{"$f":"Produktionsanlæg!Y3044","v":0},{"$f":"IF(COUNTIF(D3044:Y3044,\"<>0\")<=1,IF(SUM(D3044:Y3044)=0,0,(IF(SUM(D3044:Y3044)>0,IF(SUM(D3044:Y3044)<400,(1.2675*45967*SUM(D3044:Y3044)^(-0.4664)),(IF(SUM(D3044:Y3044)<2000,(39128*SUM(D3044:Y3044)^(-0.37661)),IF(SUM(D3044:Y3044)<5000,18893*SUM(D3044:Y3044)^(-0.28083),IF(SUM(D3044:Y3044)<100000,29680*SUM(D3044:Y3044)^(-0.24475),1773.1))))*100/115)*SUM(D3044:Y3044)*(IF(SUM(D3015:Y3015)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D3044:Y3044)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3044:AV3044)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3044","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3044","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3044","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3044","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3044","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3044","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3044","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3044","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3044","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3044","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3044","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3044","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3044","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3044","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3044","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3044","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3044","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3044","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3044","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3044","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3044","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3044","v":0},{"$f":"SUM(D3044:Y3044)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D3047","v":0},{"$f":"Produktionsanlæg!E3047","v":0},{"$f":"Produktionsanlæg!F3047","v":0},{"$f":"Produktionsanlæg!G3047","v":0},{"$f":"Produktionsanlæg!H3047","v":0},{"$f":"Produktionsanlæg!I3047","v":0},{"$f":"Produktionsanlæg!J3047","v":0},{"$f":"Produktionsanlæg!K3047","v":0},{"$f":"Produktionsanlæg!L3047","v":0},{"$f":"Produktionsanlæg!M3047","v":0},{"$f":"Produktionsanlæg!N3047","v":0},{"$f":"Produktionsanlæg!O3047","v":0},{"$f":"Produktionsanlæg!P3047","v":0},{"$f":"Produktionsanlæg!Q3047","v":0},{"$f":"Produktionsanlæg!R3047","v":0},{"$f":"Produktionsanlæg!S3047","v":0},{"$f":"Produktionsanlæg!T3047","v":0},{"$f":"Produktionsanlæg!U3047","v":0},{"$f":"Produktionsanlæg!V3047","v":0},{"$f":"Produktionsanlæg!W3047","v":0},{"$f":"Produktionsanlæg!X3047","v":0},{"$f":"Produktionsanlæg!Y3047","v":0},{"$f":"IF(COUNTIF(D3047:Y3047,\"<>0\")<=1,IF(SUM(D3047:Y3047)=0,0,(IF(SUM(D3047:Y3047)>0,IF(SUM(D3047:Y3047)<400,(1.2675*45967*SUM(D3047:Y3047)^(-0.4664)),(IF(SUM(D3047:Y3047)<2000,(39128*SUM(D3047:Y3047)^(-0.37661)),IF(SUM(D3047:Y3047)<5000,18893*SUM(D3047:Y3047)^(-0.28083),IF(SUM(D3047:Y3047)<100000,29680*SUM(D3047:Y3047)^(-0.24475),1773.1))))*100/115)*SUM(D3047:Y3047)*(IF(SUM(D3018:Y3018)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3047:Y3047)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3047*$Z3047","v":0},{"$f":"Y3047*$Z3047","v":0},{"$f":"+SUM(AA3047:AV3047)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3047","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3047","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3047","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3047","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3047","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3047","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3047","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3047","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3047","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3047","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3047","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3047","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3047","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3047","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3047","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3047","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3047","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3047","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3047","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3047","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3047","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3047","v":0},{"$f":"SUM(D3047:Y3047)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D3056","v":0},{"$f":"Produktionsanlæg!E3056","v":0},{"$f":"Produktionsanlæg!F3056","v":0},{"$f":"Produktionsanlæg!G3056","v":0},{"$f":"Produktionsanlæg!H3056","v":0},{"$f":"Produktionsanlæg!I3056","v":0},{"$f":"Produktionsanlæg!J3056","v":0},{"$f":"Produktionsanlæg!K3056","v":0},{"$f":"Produktionsanlæg!L3056","v":0},{"$f":"Produktionsanlæg!M3056","v":0},{"$f":"Produktionsanlæg!N3056","v":0},{"$f":"Produktionsanlæg!O3056","v":0},{"$f":"Produktionsanlæg!P3056","v":0},{"$f":"Produktionsanlæg!Q3056","v":0},{"$f":"Produktionsanlæg!R3056","v":0},{"$f":"Produktionsanlæg!S3056","v":0},{"$f":"Produktionsanlæg!T3056","v":0},{"$f":"Produktionsanlæg!U3056","v":0},{"$f":"Produktionsanlæg!V3056","v":0},{"$f":"Produktionsanlæg!W3056","v":0},{"$f":"Produktionsanlæg!X3056","v":0},{"$f":"Produktionsanlæg!Y3056","v":0},{"$f":"IF(COUNTIF(D3056:Y3056,\"<>0\")<=1,IF(SUM(D3056:Y3056)=0,0,(IF(SUM(D3056:Y3056)>0,IF(SUM(D3056:Y3056)<400,(1.2675*45967*SUM(D3056:Y3056)^(-0.4664)),(IF(SUM(D3056:Y3056)<2000,(39128*SUM(D3056:Y3056)^(-0.37661)),IF(SUM(D3056:Y3056)<5000,18893*SUM(D3056:Y3056)^(-0.28083),IF(SUM(D3056:Y3056)<100000,29680*SUM(D3056:Y3056)^(-0.24475),1773.1))))*100/115)*SUM(D3056:Y3056)*0.061,0)*1.15*1.06*0.02)/SUM(D3056:Y3056)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3056:AV3056)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3056","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3056","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3056","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3056","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3056","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3056","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3056","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3056","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3056","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3056","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3056","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3056","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3056","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3056","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3056","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3056","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3056","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3056","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3056","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3056","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3056","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3056","v":0},{"$f":"SUM(D3056:Y3056)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D3059","v":0},{"$f":"Produktionsanlæg!E3059","v":0},{"$f":"Produktionsanlæg!F3059","v":0},{"$f":"Produktionsanlæg!G3059","v":0},{"$f":"Produktionsanlæg!H3059","v":0},{"$f":"Produktionsanlæg!I3059","v":0},{"$f":"Produktionsanlæg!J3059","v":0},{"$f":"Produktionsanlæg!K3059","v":0},{"$f":"Produktionsanlæg!L3059","v":0},{"$f":"Produktionsanlæg!M3059","v":0},{"$f":"Produktionsanlæg!N3059","v":0},{"$f":"Produktionsanlæg!O3059","v":0},{"$f":"Produktionsanlæg!P3059","v":0},{"$f":"Produktionsanlæg!Q3059","v":0},{"$f":"Produktionsanlæg!R3059","v":0},{"$f":"Produktionsanlæg!S3059","v":0},{"$f":"Produktionsanlæg!T3059","v":0},{"$f":"Produktionsanlæg!U3059","v":0},{"$f":"Produktionsanlæg!V3059","v":0},{"$f":"Produktionsanlæg!W3059","v":0},{"$f":"Produktionsanlæg!X3059","v":0},{"$f":"Produktionsanlæg!Y3059","v":0},{"$f":"IF(COUNTIF(D3059:Y3059,\"<>0\")<=1,IF(SUM(D3059:Y3059)=0,0,(IF(SUM(D3059:Y3059)>0,IF(SUM(D3059:Y3059)<400,(1.2675*45967*SUM(D3059:Y3059)^(-0.4664)),(IF(SUM(D3059:Y3059)<2000,(39128*SUM(D3059:Y3059)^(-0.37661)),IF(SUM(D3059:Y3059)<5000,18893*SUM(D3059:Y3059)^(-0.28083),IF(SUM(D3059:Y3059)<100000,29680*SUM(D3059:Y3059)^(-0.24475),1773.1))))*100/115)*SUM(D3059:Y3059)*0.0173,0)*1.15*1.06*0.43)/SUM(D3059:Y3059)),$A$571)","v":0},{"$f":"D3059*$Z3059","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3059*$Z3059","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3059*$Z3059","v":0},0,{"$f":"+SUM(AA3059:AV3059)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3059","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3059","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3059","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3059","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3059","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3059","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3059","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3059","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3059","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3059","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3059","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3059","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3059","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3059","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3059","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3059","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3059","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3059","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3059","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3059","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3059","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3059","v":0},{"$f":"SUM(D3059:Y3059)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D3064","v":0},{"$f":"Produktionsanlæg!E3064","v":0},{"$f":"Produktionsanlæg!F3064","v":0},{"$f":"Produktionsanlæg!G3064","v":0},{"$f":"Produktionsanlæg!H3064","v":0},{"$f":"Produktionsanlæg!I3064","v":0},{"$f":"Produktionsanlæg!J3064","v":0},{"$f":"Produktionsanlæg!K3064","v":0},{"$f":"Produktionsanlæg!L3064","v":0},{"$f":"Produktionsanlæg!M3064","v":0},{"$f":"Produktionsanlæg!N3064","v":0},{"$f":"Produktionsanlæg!O3064","v":0},{"$f":"Produktionsanlæg!P3064","v":0},{"$f":"Produktionsanlæg!Q3064","v":0},{"$f":"Produktionsanlæg!R3064","v":0},{"$f":"Produktionsanlæg!S3064","v":0},{"$f":"Produktionsanlæg!T3064","v":0},{"$f":"Produktionsanlæg!U3064","v":0},{"$f":"Produktionsanlæg!V3064","v":0},{"$f":"Produktionsanlæg!W3064","v":0},{"$f":"Produktionsanlæg!X3064","v":0},{"$f":"Produktionsanlæg!Y3064","v":0},{"$f":"IF(COUNTIF(D3064:Y3064,\"<>0\")<=1,IF(SUM(D3064:Y3064)=0,0,(IF(SUM(D3064:Y3064)>0,IF(SUM(D3064:Y3064)<400,(1.2675*45967*SUM(D3064:Y3064)^(-0.4664)),(IF(SUM(D3064:Y3064)<2000,(39128*SUM(D3064:Y3064)^(-0.37661)),IF(SUM(D3064:Y3064)<5000,18893*SUM(D3064:Y3064)^(-0.28083),IF(SUM(D3064:Y3064)<100000,29680*SUM(D3064:Y3064)^(-0.24475),1773.1))))*100/115)*SUM(D3064:Y3064)*(IF(SUM(D3064:Y3064)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D3064:Y3064)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3064:AV3064)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3064","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3064","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3064","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3064","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3064","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3064","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3064","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3064","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3064","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3064","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3064","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3064","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3064","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3064","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3064","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3064","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3064","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3064","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3064","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3064","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3064","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3064","v":0},{"$f":"SUM(D3064:Y3064)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3074","v":0},{"$f":"Produktionsanlæg!E3074","v":0},{"$f":"Produktionsanlæg!F3074","v":0},{"$f":"Produktionsanlæg!G3074","v":0},{"$f":"Produktionsanlæg!H3074","v":0},{"$f":"Produktionsanlæg!I3074","v":0},{"$f":"Produktionsanlæg!J3074","v":0},{"$f":"Produktionsanlæg!K3074","v":0},{"$f":"Produktionsanlæg!L3074","v":0},{"$f":"Produktionsanlæg!M3074","v":0},{"$f":"Produktionsanlæg!N3074","v":0},{"$f":"Produktionsanlæg!O3074","v":0},{"$f":"Produktionsanlæg!P3074","v":0},{"$f":"Produktionsanlæg!Q3074","v":0},{"$f":"Produktionsanlæg!R3074","v":0},{"$f":"Produktionsanlæg!S3074","v":0},{"$f":"Produktionsanlæg!T3074","v":0},{"$f":"Produktionsanlæg!U3074","v":0},{"$f":"Produktionsanlæg!V3074","v":0},{"$f":"Produktionsanlæg!W3074","v":0},{"$f":"Produktionsanlæg!X3074","v":0},{"$f":"Produktionsanlæg!Y3074","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3074:Y3074,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3078:AW3101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3077:Y3077)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D3084","v":0},{"$f":"Produktionsanlæg!E3084","v":0},{"$f":"Produktionsanlæg!F3084","v":0},{"$f":"Produktionsanlæg!G3084","v":0},{"$f":"Produktionsanlæg!H3084","v":0},{"$f":"Produktionsanlæg!I3084","v":0},{"$f":"Produktionsanlæg!J3084","v":0},{"$f":"Produktionsanlæg!K3084","v":0},{"$f":"Produktionsanlæg!L3084","v":0},{"$f":"Produktionsanlæg!M3084","v":0},{"$f":"Produktionsanlæg!N3084","v":0},{"$f":"Produktionsanlæg!O3084","v":0},{"$f":"Produktionsanlæg!P3084","v":0},{"$f":"Produktionsanlæg!Q3084","v":0},{"$f":"Produktionsanlæg!R3084","v":0},{"$f":"Produktionsanlæg!S3084","v":0},{"$f":"Produktionsanlæg!T3084","v":0},{"$f":"Produktionsanlæg!U3084","v":0},{"$f":"Produktionsanlæg!V3084","v":0},{"$f":"Produktionsanlæg!W3084","v":0},{"$f":"Produktionsanlæg!X3084","v":0},{"$f":"Produktionsanlæg!Y3084","v":0},{"$f":"IF(COUNTIF(D3084:Y3084,\"<>0\")<=1,IF(SUM(D3084:Y3084)=0,0,(IF(SUM(D3084:Y3084)>0,IF(SUM(D3084:Y3084)<400,(1.2675*45967*SUM(D3084:Y3084)^(-0.4664)),(IF(SUM(D3084:Y3084)<2000,(39128*SUM(D3084:Y3084)^(-0.37661)),IF(SUM(D3084:Y3084)<5000,18893*SUM(D3084:Y3084)^(-0.28083),IF(SUM(D3084:Y3084)<100000,29680*SUM(D3084:Y3084)^(-0.24475),1773.1))))*100/115)*SUM(D3084:Y3084)*0.1638,0)*1.15*1.06*0.4)/SUM(D3084:Y3084)),$A$571)","v":0},{"$f":"D3084*$Z3084","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3084*$Z3084","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3084*$Z3084","v":0},0,{"$f":"+SUM(AA3084:AV3084)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3084","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3084","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3084","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3084","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3084","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3084","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3084","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3084","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3084","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3084","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3084","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3084","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3084","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3084","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3084","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3084","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3084","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3084","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3084","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3084","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3084","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3084","v":0},{"$f":"SUM(D3084:Y3084)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3087","v":0},{"$f":"Produktionsanlæg!E3087","v":0},{"$f":"Produktionsanlæg!F3087","v":0},{"$f":"Produktionsanlæg!G3087","v":0},{"$f":"Produktionsanlæg!H3087","v":0},{"$f":"Produktionsanlæg!I3087","v":0},{"$f":"Produktionsanlæg!J3087","v":0},{"$f":"Produktionsanlæg!K3087","v":0},{"$f":"Produktionsanlæg!L3087","v":0},{"$f":"Produktionsanlæg!M3087","v":0},{"$f":"Produktionsanlæg!N3087","v":0},{"$f":"Produktionsanlæg!O3087","v":0},{"$f":"Produktionsanlæg!P3087","v":0},{"$f":"Produktionsanlæg!Q3087","v":0},{"$f":"Produktionsanlæg!R3087","v":0},{"$f":"Produktionsanlæg!S3087","v":0},{"$f":"Produktionsanlæg!T3087","v":0},{"$f":"Produktionsanlæg!U3087","v":0},{"$f":"Produktionsanlæg!V3087","v":0},{"$f":"Produktionsanlæg!W3087","v":0},{"$f":"Produktionsanlæg!X3087","v":0},{"$f":"Produktionsanlæg!Y3087","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3087:Y3087,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3095","v":0},{"$f":"Produktionsanlæg!E3095","v":0},{"$f":"Produktionsanlæg!F3095","v":0},{"$f":"Produktionsanlæg!G3095","v":0},{"$f":"Produktionsanlæg!H3095","v":0},{"$f":"Produktionsanlæg!I3095","v":0},{"$f":"Produktionsanlæg!J3095","v":0},{"$f":"Produktionsanlæg!K3095","v":0},{"$f":"Produktionsanlæg!L3095","v":0},{"$f":"Produktionsanlæg!M3095","v":0},{"$f":"Produktionsanlæg!N3095","v":0},{"$f":"Produktionsanlæg!O3095","v":0},{"$f":"Produktionsanlæg!P3095","v":0},{"$f":"Produktionsanlæg!Q3095","v":0},{"$f":"Produktionsanlæg!R3095","v":0},{"$f":"Produktionsanlæg!S3095","v":0},{"$f":"Produktionsanlæg!T3095","v":0},{"$f":"Produktionsanlæg!U3095","v":0},{"$f":"Produktionsanlæg!V3095","v":0},{"$f":"Produktionsanlæg!W3095","v":0},{"$f":"Produktionsanlæg!X3095","v":0},{"$f":"Produktionsanlæg!Y3095","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3095:Y3095,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3103:AW3114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3102:Y3102)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D3105","v":0},{"$f":"Produktionsanlæg!E3105","v":0},{"$f":"Produktionsanlæg!F3105","v":0},{"$f":"Produktionsanlæg!G3105","v":0},{"$f":"Produktionsanlæg!H3105","v":0},{"$f":"Produktionsanlæg!I3105","v":0},{"$f":"Produktionsanlæg!J3105","v":0},{"$f":"Produktionsanlæg!K3105","v":0},{"$f":"Produktionsanlæg!L3105","v":0},{"$f":"Produktionsanlæg!M3105","v":0},{"$f":"Produktionsanlæg!N3105","v":0},{"$f":"Produktionsanlæg!O3105","v":0},{"$f":"Produktionsanlæg!P3105","v":0},{"$f":"Produktionsanlæg!Q3105","v":0},{"$f":"Produktionsanlæg!R3105","v":0},{"$f":"Produktionsanlæg!S3105","v":0},{"$f":"Produktionsanlæg!T3105","v":0},{"$f":"Produktionsanlæg!U3105","v":0},{"$f":"Produktionsanlæg!V3105","v":0},{"$f":"Produktionsanlæg!W3105","v":0},{"$f":"Produktionsanlæg!X3105","v":0},{"$f":"Produktionsanlæg!Y3105","v":0},{"$f":"IF(COUNTIF(D3105:Y3105,\"<>0\")<=1,IF(SUM(D3105:Y3105)=0,0,(IF(SUM(D3105:Y3105)>0,IF(SUM(D3105:Y3105)<400,(1.2675*45967*SUM(D3105:Y3105)^(-0.4664)),(IF(SUM(D3105:Y3105)<2000,(39128*SUM(D3105:Y3105)^(-0.37661)),IF(SUM(D3105:Y3105)<5000,18893*SUM(D3105:Y3105)^(-0.28083),IF(SUM(D3105:Y3105)<100000,29680*SUM(D3105:Y3105)^(-0.24475),1773.1))))*100/115)*SUM(D3105:Y3105)*(IF(SUM(D3084:Y3084)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3105:Y3105)),$A$571)","v":0},{"$f":"D3105*$Z3105","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3105*$Z3105","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3105*$Z3105","v":0},0,{"$f":"+SUM(AA3105:AV3105)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3105","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3105","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3105","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3105","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3105","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3105","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3105","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3105","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3105","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3105","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3105","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3105","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3105","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3105","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3105","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3105","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3105","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3105","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3105","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3105","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3105","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3105","v":0},{"$f":"SUM(D3105:Y3105)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3112","v":0},{"$f":"Produktionsanlæg!E3112","v":0},{"$f":"Produktionsanlæg!F3112","v":0},{"$f":"Produktionsanlæg!G3112","v":0},{"$f":"Produktionsanlæg!H3112","v":0},{"$f":"Produktionsanlæg!I3112","v":0},{"$f":"Produktionsanlæg!J3112","v":0},{"$f":"Produktionsanlæg!K3112","v":0},{"$f":"Produktionsanlæg!L3112","v":0},{"$f":"Produktionsanlæg!M3112","v":0},{"$f":"Produktionsanlæg!N3112","v":0},{"$f":"Produktionsanlæg!O3112","v":0},{"$f":"Produktionsanlæg!P3112","v":0},{"$f":"Produktionsanlæg!Q3112","v":0},{"$f":"Produktionsanlæg!R3112","v":0},{"$f":"Produktionsanlæg!S3112","v":0},{"$f":"Produktionsanlæg!T3112","v":0},{"$f":"Produktionsanlæg!U3112","v":0},{"$f":"Produktionsanlæg!V3112","v":0},{"$f":"Produktionsanlæg!W3112","v":0},{"$f":"Produktionsanlæg!X3112","v":0},{"$f":"Produktionsanlæg!Y3112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3112:Y3112,\"<>0\")","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3121","v":0},{"$f":"Produktionsanlæg!E3121","v":0},{"$f":"Produktionsanlæg!F3121","v":0},{"$f":"Produktionsanlæg!G3121","v":0},{"$f":"Produktionsanlæg!H3121","v":0},{"$f":"Produktionsanlæg!I3121","v":0},{"$f":"Produktionsanlæg!J3121","v":0},{"$f":"Produktionsanlæg!K3121","v":0},{"$f":"Produktionsanlæg!L3121","v":0},{"$f":"Produktionsanlæg!M3121","v":0},{"$f":"Produktionsanlæg!N3121","v":0},{"$f":"Produktionsanlæg!O3121","v":0},{"$f":"Produktionsanlæg!P3121","v":0},{"$f":"Produktionsanlæg!Q3121","v":0},{"$f":"Produktionsanlæg!R3121","v":0},{"$f":"Produktionsanlæg!S3121","v":0},{"$f":"Produktionsanlæg!T3121","v":0},{"$f":"Produktionsanlæg!U3121","v":0},{"$f":"Produktionsanlæg!V3121","v":0},{"$f":"Produktionsanlæg!W3121","v":0},{"$f":"Produktionsanlæg!X3121","v":0},{"$f":"Produktionsanlæg!Y3121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3121:Y3121,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D3126","v":0},{"$f":"Produktionsanlæg!E3126","v":0},{"$f":"Produktionsanlæg!F3126","v":0},{"$f":"Produktionsanlæg!G3126","v":0},{"$f":"Produktionsanlæg!H3126","v":0},{"$f":"Produktionsanlæg!I3126","v":0},{"$f":"Produktionsanlæg!J3126","v":0},{"$f":"Produktionsanlæg!K3126","v":0},{"$f":"Produktionsanlæg!L3126","v":0},{"$f":"Produktionsanlæg!M3126","v":0},{"$f":"Produktionsanlæg!N3126","v":0},{"$f":"Produktionsanlæg!O3126","v":0},{"$f":"Produktionsanlæg!P3126","v":0},{"$f":"Produktionsanlæg!Q3126","v":0},{"$f":"Produktionsanlæg!R3126","v":0},{"$f":"Produktionsanlæg!S3126","v":0},{"$f":"Produktionsanlæg!T3126","v":0},{"$f":"Produktionsanlæg!U3126","v":0},{"$f":"Produktionsanlæg!V3126","v":0},{"$f":"Produktionsanlæg!W3126","v":0},{"$f":"Produktionsanlæg!X3126","v":0},{"$f":"Produktionsanlæg!Y3126","v":0},{"$f":"IF(COUNTIF(D3126:Y3126,\"<>0\")<=1,IF(SUM(D3126:Y3126)=0,0,(IF(SUM(D3126:Y3126)>0,IF(SUM(D3126:Y3126)<400,(1.2675*45967*SUM(D3126:Y3126)^(-0.4664)),(IF(SUM(D3126:Y3126)<2000,(39128*SUM(D3126:Y3126)^(-0.37661)),IF(SUM(D3126:Y3126)<5000,18893*SUM(D3126:Y3126)^(-0.28083),IF(SUM(D3126:Y3126)<100000,29680*SUM(D3126:Y3126)^(-0.24475),1773.1))))*100/115)*SUM(D3126:Y3126)*0.0173,0)*1.15*1.06*0.43)/SUM(D3126:Y3126)),$A$571)","v":0},{"$f":"D3126*$Z3126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3126*$Z3126","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3126*$Z3126","v":0},0,{"$f":"+SUM(AA3126:AV3126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3126","v":0},{"$f":"SUM(D3126:Y3126)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D3130","v":0},{"$f":"Produktionsanlæg!E3130","v":0},{"$f":"Produktionsanlæg!F3130","v":0},{"$f":"Produktionsanlæg!G3130","v":0},{"$f":"Produktionsanlæg!H3130","v":0},{"$f":"Produktionsanlæg!I3130","v":0},{"$f":"Produktionsanlæg!J3130","v":0},{"$f":"Produktionsanlæg!K3130","v":0},{"$f":"Produktionsanlæg!L3130","v":0},{"$f":"Produktionsanlæg!M3130","v":0},{"$f":"Produktionsanlæg!N3130","v":0},{"$f":"Produktionsanlæg!O3130","v":0},{"$f":"Produktionsanlæg!P3130","v":0},{"$f":"Produktionsanlæg!Q3130","v":0},{"$f":"Produktionsanlæg!R3130","v":0},{"$f":"Produktionsanlæg!S3130","v":0},{"$f":"Produktionsanlæg!T3130","v":0},{"$f":"Produktionsanlæg!U3130","v":0},{"$f":"Produktionsanlæg!V3130","v":0},{"$f":"Produktionsanlæg!W3130","v":0},{"$f":"Produktionsanlæg!X3130","v":0},{"$f":"Produktionsanlæg!Y3130","v":0},{"$f":"IF(COUNTIF(D3130:Y3130,\"<>0\")<=1,IF(SUM(D3130:Y3130)=0,0,(IF(SUM(D3130:Y3130)>0,IF(SUM(D3130:Y3130)<400,(1.2675*45967*SUM(D3130:Y3130)^(-0.4664)),(IF(SUM(D3130:Y3130)<2000,(39128*SUM(D3130:Y3130)^(-0.37661)),IF(SUM(D3130:Y3130)<5000,18893*SUM(D3130:Y3130)^(-0.28083),IF(SUM(D3130:Y3130)<100000,29680*SUM(D3130:Y3130)^(-0.24475),1773.1))))*100/115)*SUM(D3130:Y3130)*(IF(SUM(D3130:Y3130)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D3130:Y3130)),$A$571)","v":0},{"$f":"D3130*$Z3130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3130*$Z3130","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3130*$Z3130","v":0},0,{"$f":"+SUM(AA3130:AV3130)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3130","v":0},{"$f":"SUM(D3130:Y3130)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3133","v":0},{"$f":"Produktionsanlæg!E3133","v":0},{"$f":"Produktionsanlæg!F3133","v":0},{"$f":"Produktionsanlæg!G3133","v":0},{"$f":"Produktionsanlæg!H3133","v":0},{"$f":"Produktionsanlæg!I3133","v":0},{"$f":"Produktionsanlæg!J3133","v":0},{"$f":"Produktionsanlæg!K3133","v":0},{"$f":"Produktionsanlæg!L3133","v":0},{"$f":"Produktionsanlæg!M3133","v":0},{"$f":"Produktionsanlæg!N3133","v":0},{"$f":"Produktionsanlæg!O3133","v":0},{"$f":"Produktionsanlæg!P3133","v":0},{"$f":"Produktionsanlæg!Q3133","v":0},{"$f":"Produktionsanlæg!R3133","v":0},{"$f":"Produktionsanlæg!S3133","v":0},{"$f":"Produktionsanlæg!T3133","v":0},{"$f":"Produktionsanlæg!U3133","v":0},{"$f":"Produktionsanlæg!V3133","v":0},{"$f":"Produktionsanlæg!W3133","v":0},{"$f":"Produktionsanlæg!X3133","v":0},{"$f":"Produktionsanlæg!Y3133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3133:Y3133,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D3140","v":0},{"$f":"Produktionsanlæg!E3140","v":0},{"$f":"Produktionsanlæg!F3140","v":0},{"$f":"Produktionsanlæg!G3140","v":0},{"$f":"Produktionsanlæg!H3140","v":0},{"$f":"Produktionsanlæg!I3140","v":0},{"$f":"Produktionsanlæg!J3140","v":0},{"$f":"Produktionsanlæg!K3140","v":0},{"$f":"Produktionsanlæg!L3140","v":0},{"$f":"Produktionsanlæg!M3140","v":0},{"$f":"Produktionsanlæg!N3140","v":0},{"$f":"Produktionsanlæg!O3140","v":0},{"$f":"Produktionsanlæg!P3140","v":0},{"$f":"Produktionsanlæg!Q3140","v":0},{"$f":"Produktionsanlæg!R3140","v":0},{"$f":"Produktionsanlæg!S3140","v":0},{"$f":"Produktionsanlæg!T3140","v":0},{"$f":"Produktionsanlæg!U3140","v":0},{"$f":"Produktionsanlæg!V3140","v":0},{"$f":"Produktionsanlæg!W3140","v":0},{"$f":"Produktionsanlæg!X3140","v":0},{"$f":"Produktionsanlæg!Y3140","v":0},{"$f":"IF(COUNTIF(D3140:Y3140,\"<>0\")<=1,IF(SUM(D3140:Y3140)=0,0,(IF(SUM(D3140:Y3140)>0,IF(SUM(D3140:Y3140)<400,(1.2675*45967*SUM(D3140:Y3140)^(-0.4664)),(IF(SUM(D3140:Y3140)<2000,(39128*SUM(D3140:Y3140)^(-0.37661)),IF(SUM(D3140:Y3140)<5000,18893*SUM(D3140:Y3140)^(-0.28083),IF(SUM(D3140:Y3140)<100000,29680*SUM(D3140:Y3140)^(-0.24475),1773.1))))*100/115)*SUM(D3140:Y3140)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3140:Y3140)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3140:AV3140)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3140","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3140","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3140","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3140","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3140","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3140","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3140","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3140","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3140","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3140","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3140","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3140","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3140","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3140","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3140","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3140","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3140","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3140","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3140","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3140","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3140","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3140","v":0},{"$f":"SUM(D3140:Y3140)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D3145","v":0},{"$f":"Produktionsanlæg!E3145","v":0},{"$f":"Produktionsanlæg!F3145","v":0},{"$f":"Produktionsanlæg!G3145","v":0},{"$f":"Produktionsanlæg!H3145","v":0},{"$f":"Produktionsanlæg!I3145","v":0},{"$f":"Produktionsanlæg!J3145","v":0},{"$f":"Produktionsanlæg!K3145","v":0},{"$f":"Produktionsanlæg!L3145","v":0},{"$f":"Produktionsanlæg!M3145","v":0},{"$f":"Produktionsanlæg!N3145","v":0},{"$f":"Produktionsanlæg!O3145","v":0},{"$f":"Produktionsanlæg!P3145","v":0},{"$f":"Produktionsanlæg!Q3145","v":0},{"$f":"Produktionsanlæg!R3145","v":0},{"$f":"Produktionsanlæg!S3145","v":0},{"$f":"Produktionsanlæg!T3145","v":0},{"$f":"Produktionsanlæg!U3145","v":0},{"$f":"Produktionsanlæg!V3145","v":0},{"$f":"Produktionsanlæg!W3145","v":0},{"$f":"Produktionsanlæg!X3145","v":0},{"$f":"Produktionsanlæg!Y3145","v":0},{"$f":"IF(COUNTIF(D3145:Y3145,\"<>0\")<=1,IF(SUM(D3145:Y3145)=0,0,(IF(SUM(D3145:Y3145)>0,IF(SUM(D3145:Y3145)<400,(1.2675*45967*SUM(D3145:Y3145)^(-0.4664)),(IF(SUM(D3145:Y3145)<2000,(39128*SUM(D3145:Y3145)^(-0.37661)),IF(SUM(D3145:Y3145)<5000,18893*SUM(D3145:Y3145)^(-0.28083),IF(SUM(D3145:Y3145)<100000,29680*SUM(D3145:Y3145)^(-0.24475),1773.1))))*100/115)*SUM(D3145:Y3145)*(IF(SUM(D3128:Y3128)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D3145:Y3145)),$A$571)","v":0},{"$f":"D3145*$Z3145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3145:AV3145)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3145","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3145","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3145","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3145","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3145","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3145","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3145","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3145","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3145","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3145","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3145","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3145","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3145","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3145","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3145","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3145","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3145","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3145","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3145","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3145","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3145","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3145","v":0},{"$f":"SUM(D3145:Y3145)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D3151","v":0},{"$f":"Produktionsanlæg!E3151","v":0},{"$f":"Produktionsanlæg!F3151","v":0},{"$f":"Produktionsanlæg!G3151","v":0},{"$f":"Produktionsanlæg!H3151","v":0},{"$f":"Produktionsanlæg!I3151","v":0},{"$f":"Produktionsanlæg!J3151","v":0},{"$f":"Produktionsanlæg!K3151","v":0},{"$f":"Produktionsanlæg!L3151","v":0},{"$f":"Produktionsanlæg!M3151","v":0},{"$f":"Produktionsanlæg!N3151","v":0},{"$f":"Produktionsanlæg!O3151","v":0},{"$f":"Produktionsanlæg!P3151","v":0},{"$f":"Produktionsanlæg!Q3151","v":0},{"$f":"Produktionsanlæg!R3151","v":0},{"$f":"Produktionsanlæg!S3151","v":0},{"$f":"Produktionsanlæg!T3151","v":0},{"$f":"Produktionsanlæg!U3151","v":0},{"$f":"Produktionsanlæg!V3151","v":0},{"$f":"Produktionsanlæg!W3151","v":0},{"$f":"Produktionsanlæg!X3151","v":0},{"$f":"Produktionsanlæg!Y3151","v":0},{"$f":"IF(COUNTIF(D3151:Y3151,\"<>0\")<=1,IF(SUM(D3151:Y3151)=0,0,(IF(SUM(D3151:Y3151)>0,IF(SUM(D3151:Y3151)<400,(1.2675*45967*SUM(D3151:Y3151)^(-0.4664)),(IF(SUM(D3151:Y3151)<2000,(39128*SUM(D3151:Y3151)^(-0.37661)),IF(SUM(D3151:Y3151)<5000,18893*SUM(D3151:Y3151)^(-0.28083),IF(SUM(D3151:Y3151)<100000,29680*SUM(D3151:Y3151)^(-0.24475),1773.1))))*100/115)*SUM(D3151:Y3151)*0.1638,0)*1.15*1.06*0.4)/SUM(D3151:Y3151)),$A$571)","v":0},{"$f":"D3151*$Z3151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3151*$Z3151","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3151*$Z3151","v":0},0,{"$f":"+SUM(AA3151:AV3151)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3151","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3151","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3151","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3151","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3151","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3151","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3151","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3151","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3151","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3151","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3151","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3151","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3151","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3151","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3151","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3151","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3151","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3151","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3151","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3151","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3151","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3151","v":0},{"$f":"SUM(D3151:Y3151)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3158","v":0},{"$f":"Produktionsanlæg!E3158","v":0},{"$f":"Produktionsanlæg!F3158","v":0},{"$f":"Produktionsanlæg!G3158","v":0},{"$f":"Produktionsanlæg!H3158","v":0},{"$f":"Produktionsanlæg!I3158","v":0},{"$f":"Produktionsanlæg!J3158","v":0},{"$f":"Produktionsanlæg!K3158","v":0},{"$f":"Produktionsanlæg!L3158","v":0},{"$f":"Produktionsanlæg!M3158","v":0},{"$f":"Produktionsanlæg!N3158","v":0},{"$f":"Produktionsanlæg!O3158","v":0},{"$f":"Produktionsanlæg!P3158","v":0},{"$f":"Produktionsanlæg!Q3158","v":0},{"$f":"Produktionsanlæg!R3158","v":0},{"$f":"Produktionsanlæg!S3158","v":0},{"$f":"Produktionsanlæg!T3158","v":0},{"$f":"Produktionsanlæg!U3158","v":0},{"$f":"Produktionsanlæg!V3158","v":0},{"$f":"Produktionsanlæg!W3158","v":0},{"$f":"Produktionsanlæg!X3158","v":0},{"$f":"Produktionsanlæg!Y3158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3158:Y3158,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D3167","v":0},{"$f":"Produktionsanlæg!E3167","v":0},{"$f":"Produktionsanlæg!F3167","v":0},{"$f":"Produktionsanlæg!G3167","v":0},{"$f":"Produktionsanlæg!H3167","v":0},{"$f":"Produktionsanlæg!I3167","v":0},{"$f":"Produktionsanlæg!J3167","v":0},{"$f":"Produktionsanlæg!K3167","v":0},{"$f":"Produktionsanlæg!L3167","v":0},{"$f":"Produktionsanlæg!M3167","v":0},{"$f":"Produktionsanlæg!N3167","v":0},{"$f":"Produktionsanlæg!O3167","v":0},{"$f":"Produktionsanlæg!P3167","v":0},{"$f":"Produktionsanlæg!Q3167","v":0},{"$f":"Produktionsanlæg!R3167","v":0},{"$f":"Produktionsanlæg!S3167","v":0},{"$f":"Produktionsanlæg!T3167","v":0},{"$f":"Produktionsanlæg!U3167","v":0},{"$f":"Produktionsanlæg!V3167","v":0},{"$f":"Produktionsanlæg!W3167","v":0},{"$f":"Produktionsanlæg!X3167","v":0},{"$f":"Produktionsanlæg!Y3167","v":0},{"$f":"IF(COUNTIF(D3167:Y3167,\"<>0\")<=1,IF(SUM(D3167:Y3167)=0,0,(IF(SUM(D3167:Y3167)>0,IF(SUM(D3167:Y3167)<400,(1.2675*45967*SUM(D3167:Y3167)^(-0.4664)),(IF(SUM(D3167:Y3167)<2000,(39128*SUM(D3167:Y3167)^(-0.37661)),IF(SUM(D3167:Y3167)<5000,18893*SUM(D3167:Y3167)^(-0.28083),IF(SUM(D3167:Y3167)<100000,29680*SUM(D3167:Y3167)^(-0.24475),1773.1))))*100/115)*SUM(D3167:Y3167)*(IF(SUM(D3151:Y3151)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D3167:Y3167)),$A$571)","v":0},{"$f":"D3167*$Z3167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3167*$Z3167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3167*$Z3167","v":0},{"$f":"Y3167*$Z3167","v":0},{"$f":"+SUM(AA3167:AV3167)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3167","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3167","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3167","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3167","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3167","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3167","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3167","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3167","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3167","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3167","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3167","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3167","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3167","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3167","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3167","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3167","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3167","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3167","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3167","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3167","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3167","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3167","v":0},{"$f":"SUM(D3167:Y3167)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D3168","v":0},{"$f":"Produktionsanlæg!E3168","v":0},{"$f":"Produktionsanlæg!F3168","v":0},{"$f":"Produktionsanlæg!G3168","v":0},{"$f":"Produktionsanlæg!H3168","v":0},{"$f":"Produktionsanlæg!I3168","v":0},{"$f":"Produktionsanlæg!J3168","v":0},{"$f":"Produktionsanlæg!K3168","v":0},{"$f":"Produktionsanlæg!L3168","v":0},{"$f":"Produktionsanlæg!M3168","v":0},{"$f":"Produktionsanlæg!N3168","v":0},{"$f":"Produktionsanlæg!O3168","v":0},{"$f":"Produktionsanlæg!P3168","v":0},{"$f":"Produktionsanlæg!Q3168","v":0},{"$f":"Produktionsanlæg!R3168","v":0},{"$f":"Produktionsanlæg!S3168","v":0},{"$f":"Produktionsanlæg!T3168","v":0},{"$f":"Produktionsanlæg!U3168","v":0},{"$f":"Produktionsanlæg!V3168","v":0},{"$f":"Produktionsanlæg!W3168","v":0},{"$f":"Produktionsanlæg!X3168","v":0},{"$f":"Produktionsanlæg!Y3168","v":0},{"$f":"IF(COUNTIF(D3168:Y3168,\"<>0\")<=1,IF(SUM(D3168:Y3168)=0,0,(IF(SUM(D3168:Y3168)>0,IF(SUM(D3168:Y3168)<400,(1.2675*45967*SUM(D3168:Y3168)^(-0.4664)),(IF(SUM(D3168:Y3168)<2000,(39128*SUM(D3168:Y3168)^(-0.37661)),IF(SUM(D3168:Y3168)<5000,18893*SUM(D3168:Y3168)^(-0.28083),IF(SUM(D3168:Y3168)<100000,29680*SUM(D3168:Y3168)^(-0.24475),1773.1))))*100/115)*SUM(D3168:Y3168)*(IF(SUM(D3152:Y3152)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D3168:Y3168)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3168*$Z3168","v":0},{"$f":"Y3168*$Z3168","v":0},{"$f":"+SUM(AA3168:AV3168)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3168","v":0},{"$f":"SUM(D3168:Y3168)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D3176","v":0},{"$f":"Produktionsanlæg!E3176","v":0},{"$f":"Produktionsanlæg!F3176","v":0},{"$f":"Produktionsanlæg!G3176","v":0},{"$f":"Produktionsanlæg!H3176","v":0},{"$f":"Produktionsanlæg!I3176","v":0},{"$f":"Produktionsanlæg!J3176","v":0},{"$f":"Produktionsanlæg!K3176","v":0},{"$f":"Produktionsanlæg!L3176","v":0},{"$f":"Produktionsanlæg!M3176","v":0},{"$f":"Produktionsanlæg!N3176","v":0},{"$f":"Produktionsanlæg!O3176","v":0},{"$f":"Produktionsanlæg!P3176","v":0},{"$f":"Produktionsanlæg!Q3176","v":0},{"$f":"Produktionsanlæg!R3176","v":0},{"$f":"Produktionsanlæg!S3176","v":0},{"$f":"Produktionsanlæg!T3176","v":0},{"$f":"Produktionsanlæg!U3176","v":0},{"$f":"Produktionsanlæg!V3176","v":0},{"$f":"Produktionsanlæg!W3176","v":0},{"$f":"Produktionsanlæg!X3176","v":0},{"$f":"Produktionsanlæg!Y3176","v":0},{"$f":"IF(COUNTIF(D3176:Y3176,\"<>0\")<=1,IF(SUM(D3176:Y3176)=0,0,(IF(SUM(D3176:Y3176)>0,IF(SUM(D3176:Y3176)<400,(1.2675*45967*SUM(D3176:Y3176)^(-0.4664)),(IF(SUM(D3176:Y3176)<2000,(39128*SUM(D3176:Y3176)^(-0.37661)),IF(SUM(D3176:Y3176)<5000,18893*SUM(D3176:Y3176)^(-0.28083),IF(SUM(D3176:Y3176)<100000,29680*SUM(D3176:Y3176)^(-0.24475),1773.1))))*100/115)*SUM(D3176:Y3176)*(IF(SUM(D3151:Y3151)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D3176:Y3176)),$A$571)","v":0},{"$f":"D3176*$Z3176","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3176*$Z3176","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3176*$Z3176","v":0},0,{"$f":"+SUM(AA3176:AV3176)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3176","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3176","v":0},{"$f":"SUM(D3176:Y3176)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3179","v":0},{"$f":"Produktionsanlæg!E3179","v":0},{"$f":"Produktionsanlæg!F3179","v":0},{"$f":"Produktionsanlæg!G3179","v":0},{"$f":"Produktionsanlæg!H3179","v":0},{"$f":"Produktionsanlæg!I3179","v":0},{"$f":"Produktionsanlæg!J3179","v":0},{"$f":"Produktionsanlæg!K3179","v":0},{"$f":"Produktionsanlæg!L3179","v":0},{"$f":"Produktionsanlæg!M3179","v":0},{"$f":"Produktionsanlæg!N3179","v":0},{"$f":"Produktionsanlæg!O3179","v":0},{"$f":"Produktionsanlæg!P3179","v":0},{"$f":"Produktionsanlæg!Q3179","v":0},{"$f":"Produktionsanlæg!R3179","v":0},{"$f":"Produktionsanlæg!S3179","v":0},{"$f":"Produktionsanlæg!T3179","v":0},{"$f":"Produktionsanlæg!U3179","v":0},{"$f":"Produktionsanlæg!V3179","v":0},{"$f":"Produktionsanlæg!W3179","v":0},{"$f":"Produktionsanlæg!X3179","v":0},{"$f":"Produktionsanlæg!Y3179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3179:Y3179,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3187:AW3210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3186:Y3186)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D3195","v":0},{"$f":"Produktionsanlæg!E3195","v":0},{"$f":"Produktionsanlæg!F3195","v":0},{"$f":"Produktionsanlæg!G3195","v":0},{"$f":"Produktionsanlæg!H3195","v":0},{"$f":"Produktionsanlæg!I3195","v":0},{"$f":"Produktionsanlæg!J3195","v":0},{"$f":"Produktionsanlæg!K3195","v":0},{"$f":"Produktionsanlæg!L3195","v":0},{"$f":"Produktionsanlæg!M3195","v":0},{"$f":"Produktionsanlæg!N3195","v":0},{"$f":"Produktionsanlæg!O3195","v":0},{"$f":"Produktionsanlæg!P3195","v":0},{"$f":"Produktionsanlæg!Q3195","v":0},{"$f":"Produktionsanlæg!R3195","v":0},{"$f":"Produktionsanlæg!S3195","v":0},{"$f":"Produktionsanlæg!T3195","v":0},{"$f":"Produktionsanlæg!U3195","v":0},{"$f":"Produktionsanlæg!V3195","v":0},{"$f":"Produktionsanlæg!W3195","v":0},{"$f":"Produktionsanlæg!X3195","v":0},{"$f":"Produktionsanlæg!Y3195","v":0},{"$f":"IF(COUNTIF(D3195:Y3195,\"<>0\")<=1,IF(SUM(D3195:Y3195)=0,0,(IF(SUM(D3195:Y3195)>0,IF(SUM(D3195:Y3195)<400,(1.2675*45967*SUM(D3195:Y3195)^(-0.4664)),(IF(SUM(D3195:Y3195)<2000,(39128*SUM(D3195:Y3195)^(-0.37661)),IF(SUM(D3195:Y3195)<5000,18893*SUM(D3195:Y3195)^(-0.28083),IF(SUM(D3195:Y3195)<100000,29680*SUM(D3195:Y3195)^(-0.24475),1773.1))))*100/115)*SUM(D3195:Y3195)*(IF(SUM(D3195:Y3195)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D3195:Y3195)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3195:AV3195)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3195","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3195","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3195","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3195","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3195","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3195","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3195","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3195","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3195","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3195","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3195","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3195","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3195","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3195","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3195","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3195","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3195","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3195","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3195","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3195","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3195","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3195","v":0},{"$f":"SUM(D3195:Y3195)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D3198","v":0},{"$f":"Produktionsanlæg!E3198","v":0},{"$f":"Produktionsanlæg!F3198","v":0},{"$f":"Produktionsanlæg!G3198","v":0},{"$f":"Produktionsanlæg!H3198","v":0},{"$f":"Produktionsanlæg!I3198","v":0},{"$f":"Produktionsanlæg!J3198","v":0},{"$f":"Produktionsanlæg!K3198","v":0},{"$f":"Produktionsanlæg!L3198","v":0},{"$f":"Produktionsanlæg!M3198","v":0},{"$f":"Produktionsanlæg!N3198","v":0},{"$f":"Produktionsanlæg!O3198","v":0},{"$f":"Produktionsanlæg!P3198","v":0},{"$f":"Produktionsanlæg!Q3198","v":0},{"$f":"Produktionsanlæg!R3198","v":0},{"$f":"Produktionsanlæg!S3198","v":0},{"$f":"Produktionsanlæg!T3198","v":0},{"$f":"Produktionsanlæg!U3198","v":0},{"$f":"Produktionsanlæg!V3198","v":0},{"$f":"Produktionsanlæg!W3198","v":0},{"$f":"Produktionsanlæg!X3198","v":0},{"$f":"Produktionsanlæg!Y3198","v":0},{"$f":"IF(COUNTIF(D3198:Y3198,\"<>0\")<=1,IF(SUM(D3198:Y3198)=0,0,(IF(SUM(D3198:Y3198)>0,IF(SUM(D3198:Y3198)<400,(1.2675*45967*SUM(D3198:Y3198)^(-0.4664)),(IF(SUM(D3198:Y3198)<2000,(39128*SUM(D3198:Y3198)^(-0.37661)),IF(SUM(D3198:Y3198)<5000,18893*SUM(D3198:Y3198)^(-0.28083),IF(SUM(D3198:Y3198)<100000,29680*SUM(D3198:Y3198)^(-0.24475),1773.1))))*100/115)*SUM(D3198:Y3198)*(IF(SUM(D3198:Y3198)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D3198:Y3198)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3198:AV3198)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3198","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3198","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3198","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3198","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3198","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3198","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3198","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3198","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3198","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3198","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3198","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3198","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3198","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3198","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3198","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3198","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3198","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3198","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3198","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3198","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3198","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3198","v":0},{"$f":"SUM(D3198:Y3198)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D3207","v":0},{"$f":"Produktionsanlæg!E3207","v":0},{"$f":"Produktionsanlæg!F3207","v":0},{"$f":"Produktionsanlæg!G3207","v":0},{"$f":"Produktionsanlæg!H3207","v":0},{"$f":"Produktionsanlæg!I3207","v":0},{"$f":"Produktionsanlæg!J3207","v":0},{"$f":"Produktionsanlæg!K3207","v":0},{"$f":"Produktionsanlæg!L3207","v":0},{"$f":"Produktionsanlæg!M3207","v":0},{"$f":"Produktionsanlæg!N3207","v":0},{"$f":"Produktionsanlæg!O3207","v":0},{"$f":"Produktionsanlæg!P3207","v":0},{"$f":"Produktionsanlæg!Q3207","v":0},{"$f":"Produktionsanlæg!R3207","v":0},{"$f":"Produktionsanlæg!S3207","v":0},{"$f":"Produktionsanlæg!T3207","v":0},{"$f":"Produktionsanlæg!U3207","v":0},{"$f":"Produktionsanlæg!V3207","v":0},{"$f":"Produktionsanlæg!W3207","v":0},{"$f":"Produktionsanlæg!X3207","v":0},{"$f":"Produktionsanlæg!Y3207","v":0},{"$f":"IF(COUNTIF(D3207:Y3207,\"<>0\")<=1,IF(SUM(D3207:Y3207)=0,0,(IF(SUM(D3207:Y3207)>0,IF(SUM(D3207:Y3207)<400,(1.2675*45967*SUM(D3207:Y3207)^(-0.4664)),(IF(SUM(D3207:Y3207)<2000,(39128*SUM(D3207:Y3207)^(-0.37661)),IF(SUM(D3207:Y3207)<5000,18893*SUM(D3207:Y3207)^(-0.28083),IF(SUM(D3207:Y3207)<100000,29680*SUM(D3207:Y3207)^(-0.24475),1773.1))))*100/115)*SUM(D3207:Y3207)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3207:Y3207)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3207:AV3207)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3207","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3207","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3207","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3207","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3207","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3207","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3207","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3207","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3207","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3207","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3207","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3207","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3207","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3207","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3207","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3207","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3207","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3207","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3207","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3207","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3207","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3207","v":0},{"$f":"SUM(D3207:Y3207)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3213","v":0},{"$f":"Produktionsanlæg!E3213","v":0},{"$f":"Produktionsanlæg!F3213","v":0},{"$f":"Produktionsanlæg!G3213","v":0},{"$f":"Produktionsanlæg!H3213","v":0},{"$f":"Produktionsanlæg!I3213","v":0},{"$f":"Produktionsanlæg!J3213","v":0},{"$f":"Produktionsanlæg!K3213","v":0},{"$f":"Produktionsanlæg!L3213","v":0},{"$f":"Produktionsanlæg!M3213","v":0},{"$f":"Produktionsanlæg!N3213","v":0},{"$f":"Produktionsanlæg!O3213","v":0},{"$f":"Produktionsanlæg!P3213","v":0},{"$f":"Produktionsanlæg!Q3213","v":0},{"$f":"Produktionsanlæg!R3213","v":0},{"$f":"Produktionsanlæg!S3213","v":0},{"$f":"Produktionsanlæg!T3213","v":0},{"$f":"Produktionsanlæg!U3213","v":0},{"$f":"Produktionsanlæg!V3213","v":0},{"$f":"Produktionsanlæg!W3213","v":0},{"$f":"Produktionsanlæg!X3213","v":0},{"$f":"Produktionsanlæg!Y3213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3213:Y3213,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D3214","v":0},{"$f":"Produktionsanlæg!E3214","v":0},{"$f":"Produktionsanlæg!F3214","v":0},{"$f":"Produktionsanlæg!G3214","v":0},{"$f":"Produktionsanlæg!H3214","v":0},{"$f":"Produktionsanlæg!I3214","v":0},{"$f":"Produktionsanlæg!J3214","v":0},{"$f":"Produktionsanlæg!K3214","v":0},{"$f":"Produktionsanlæg!L3214","v":0},{"$f":"Produktionsanlæg!M3214","v":0},{"$f":"Produktionsanlæg!N3214","v":0},{"$f":"Produktionsanlæg!O3214","v":0},{"$f":"Produktionsanlæg!P3214","v":0},{"$f":"Produktionsanlæg!Q3214","v":0},{"$f":"Produktionsanlæg!R3214","v":0},{"$f":"Produktionsanlæg!S3214","v":0},{"$f":"Produktionsanlæg!T3214","v":0},{"$f":"Produktionsanlæg!U3214","v":0},{"$f":"Produktionsanlæg!V3214","v":0},{"$f":"Produktionsanlæg!W3214","v":0},{"$f":"Produktionsanlæg!X3214","v":0},{"$f":"Produktionsanlæg!Y3214","v":0},{"$f":"IF(COUNTIF(D3214:Y3214,\"<>0\")<=1,IF(SUM(D3214:Y3214)=0,0,(IF(SUM(D3214:Y3214)>0,IF(SUM(D3214:Y3214)<400,(1.2675*45967*SUM(D3214:Y3214)^(-0.4664)),(IF(SUM(D3214:Y3214)<2000,(39128*SUM(D3214:Y3214)^(-0.37661)),IF(SUM(D3214:Y3214)<5000,18893*SUM(D3214:Y3214)^(-0.28083),IF(SUM(D3214:Y3214)<100000,29680*SUM(D3214:Y3214)^(-0.24475),1773.1))))*100/115)*SUM(D3214:Y3214)*(IF(SUM(D3197:Y3197)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D3214:Y3214)),$A$571)","v":0},{"$f":"D3214*$Z3214","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3214*$Z3214","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3214*$Z3214","v":0},0,{"$f":"+SUM(AA3214:AV3214)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3214","v":0},{"$f":"SUM(D3214:Y3214)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D3223","v":0},{"$f":"Produktionsanlæg!E3223","v":0},{"$f":"Produktionsanlæg!F3223","v":0},{"$f":"Produktionsanlæg!G3223","v":0},{"$f":"Produktionsanlæg!H3223","v":0},{"$f":"Produktionsanlæg!I3223","v":0},{"$f":"Produktionsanlæg!J3223","v":0},{"$f":"Produktionsanlæg!K3223","v":0},{"$f":"Produktionsanlæg!L3223","v":0},{"$f":"Produktionsanlæg!M3223","v":0},{"$f":"Produktionsanlæg!N3223","v":0},{"$f":"Produktionsanlæg!O3223","v":0},{"$f":"Produktionsanlæg!P3223","v":0},{"$f":"Produktionsanlæg!Q3223","v":0},{"$f":"Produktionsanlæg!R3223","v":0},{"$f":"Produktionsanlæg!S3223","v":0},{"$f":"Produktionsanlæg!T3223","v":0},{"$f":"Produktionsanlæg!U3223","v":0},{"$f":"Produktionsanlæg!V3223","v":0},{"$f":"Produktionsanlæg!W3223","v":0},{"$f":"Produktionsanlæg!X3223","v":0},{"$f":"Produktionsanlæg!Y3223","v":0},{"$f":"IF(COUNTIF(D3223:Y3223,\"<>0\")<=1,IF(SUM(D3223:Y3223)=0,0,(IF(SUM(D3223:Y3223)>0,IF(SUM(D3223:Y3223)<400,(1.2675*45967*SUM(D3223:Y3223)^(-0.4664)),(IF(SUM(D3223:Y3223)<2000,(39128*SUM(D3223:Y3223)^(-0.37661)),IF(SUM(D3223:Y3223)<5000,18893*SUM(D3223:Y3223)^(-0.28083),IF(SUM(D3223:Y3223)<100000,29680*SUM(D3223:Y3223)^(-0.24475),1773.1))))*100/115)*SUM(D3223:Y3223)*(IF(SUM(D3219:Y3219)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D3223:Y3223)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3223:AV3223)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3223","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3223","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3223","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3223","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3223","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3223","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3223","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3223","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3223","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3223","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3223","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3223","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3223","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3223","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3223","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3223","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3223","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3223","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3223","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3223","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3223","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3223","v":0},{"$f":"SUM(D3223:Y3223)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D3226","v":0},{"$f":"Produktionsanlæg!E3226","v":0},{"$f":"Produktionsanlæg!F3226","v":0},{"$f":"Produktionsanlæg!G3226","v":0},{"$f":"Produktionsanlæg!H3226","v":0},{"$f":"Produktionsanlæg!I3226","v":0},{"$f":"Produktionsanlæg!J3226","v":0},{"$f":"Produktionsanlæg!K3226","v":0},{"$f":"Produktionsanlæg!L3226","v":0},{"$f":"Produktionsanlæg!M3226","v":0},{"$f":"Produktionsanlæg!N3226","v":0},{"$f":"Produktionsanlæg!O3226","v":0},{"$f":"Produktionsanlæg!P3226","v":0},{"$f":"Produktionsanlæg!Q3226","v":0},{"$f":"Produktionsanlæg!R3226","v":0},{"$f":"Produktionsanlæg!S3226","v":0},{"$f":"Produktionsanlæg!T3226","v":0},{"$f":"Produktionsanlæg!U3226","v":0},{"$f":"Produktionsanlæg!V3226","v":0},{"$f":"Produktionsanlæg!W3226","v":0},{"$f":"Produktionsanlæg!X3226","v":0},{"$f":"Produktionsanlæg!Y3226","v":0},{"$f":"IF(COUNTIF(D3226:Y3226,\"<>0\")<=1,IF(SUM(D3226:Y3226)=0,0,(IF(SUM(D3226:Y3226)>0,IF(SUM(D3226:Y3226)<400,(1.2675*45967*SUM(D3226:Y3226)^(-0.4664)),(IF(SUM(D3226:Y3226)<2000,(39128*SUM(D3226:Y3226)^(-0.37661)),IF(SUM(D3226:Y3226)<5000,18893*SUM(D3226:Y3226)^(-0.28083),IF(SUM(D3226:Y3226)<100000,29680*SUM(D3226:Y3226)^(-0.24475),1773.1))))*100/115)*SUM(D3226:Y3226)*(IF(SUM(D3218:Y3218)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D3226:Y3226)),$A$571)","v":0},{"$f":"D3226*$Z3226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3226*$Z3226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3226*$Z3226","v":0},0,{"$f":"+SUM(AA3226:AV3226)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3226","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3226","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3226","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3226","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3226","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3226","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3226","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3226","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3226","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3226","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3226","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3226","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3226","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3226","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3226","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3226","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3226","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3226","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3226","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3226","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3226","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3226","v":0},{"$f":"SUM(D3226:Y3226)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D3232","v":0},{"$f":"Produktionsanlæg!E3232","v":0},{"$f":"Produktionsanlæg!F3232","v":0},{"$f":"Produktionsanlæg!G3232","v":0},{"$f":"Produktionsanlæg!H3232","v":0},{"$f":"Produktionsanlæg!I3232","v":0},{"$f":"Produktionsanlæg!J3232","v":0},{"$f":"Produktionsanlæg!K3232","v":0},{"$f":"Produktionsanlæg!L3232","v":0},{"$f":"Produktionsanlæg!M3232","v":0},{"$f":"Produktionsanlæg!N3232","v":0},{"$f":"Produktionsanlæg!O3232","v":0},{"$f":"Produktionsanlæg!P3232","v":0},{"$f":"Produktionsanlæg!Q3232","v":0},{"$f":"Produktionsanlæg!R3232","v":0},{"$f":"Produktionsanlæg!S3232","v":0},{"$f":"Produktionsanlæg!T3232","v":0},{"$f":"Produktionsanlæg!U3232","v":0},{"$f":"Produktionsanlæg!V3232","v":0},{"$f":"Produktionsanlæg!W3232","v":0},{"$f":"Produktionsanlæg!X3232","v":0},{"$f":"Produktionsanlæg!Y3232","v":0},{"$f":"IF(COUNTIF(D3232:Y3232,\"<>0\")<=1,IF(SUM(D3232:Y3232)=0,0,(IF(SUM(D3232:Y3232)>0,IF(SUM(D3232:Y3232)<400,(1.2675*45967*SUM(D3232:Y3232)^(-0.4664)),(IF(SUM(D3232:Y3232)<2000,(39128*SUM(D3232:Y3232)^(-0.37661)),IF(SUM(D3232:Y3232)<5000,18893*SUM(D3232:Y3232)^(-0.28083),IF(SUM(D3232:Y3232)<100000,29680*SUM(D3232:Y3232)^(-0.24475),1773.1))))*100/115)*SUM(D3232:Y3232)*(IF(SUM(D3216:Y3216)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D3232:Y3232)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3232:AV3232)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3232","v":0},{"$f":"SUM(D3232:Y3232)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D3241","v":0},{"$f":"Produktionsanlæg!E3241","v":0},{"$f":"Produktionsanlæg!F3241","v":0},{"$f":"Produktionsanlæg!G3241","v":0},{"$f":"Produktionsanlæg!H3241","v":0},{"$f":"Produktionsanlæg!I3241","v":0},{"$f":"Produktionsanlæg!J3241","v":0},{"$f":"Produktionsanlæg!K3241","v":0},{"$f":"Produktionsanlæg!L3241","v":0},{"$f":"Produktionsanlæg!M3241","v":0},{"$f":"Produktionsanlæg!N3241","v":0},{"$f":"Produktionsanlæg!O3241","v":0},{"$f":"Produktionsanlæg!P3241","v":0},{"$f":"Produktionsanlæg!Q3241","v":0},{"$f":"Produktionsanlæg!R3241","v":0},{"$f":"Produktionsanlæg!S3241","v":0},{"$f":"Produktionsanlæg!T3241","v":0},{"$f":"Produktionsanlæg!U3241","v":0},{"$f":"Produktionsanlæg!V3241","v":0},{"$f":"Produktionsanlæg!W3241","v":0},{"$f":"Produktionsanlæg!X3241","v":0},{"$f":"Produktionsanlæg!Y3241","v":0},{"$f":"IF(COUNTIF(D3241:Y3241,\"<>0\")<=1,IF(SUM(D3241:Y3241)=0,0,(IF(SUM(D3241:Y3241)>0,IF(SUM(D3241:Y3241)<400,(1.2675*45967*SUM(D3241:Y3241)^(-0.4664)),(IF(SUM(D3241:Y3241)<2000,(39128*SUM(D3241:Y3241)^(-0.37661)),IF(SUM(D3241:Y3241)<5000,18893*SUM(D3241:Y3241)^(-0.28083),IF(SUM(D3241:Y3241)<100000,29680*SUM(D3241:Y3241)^(-0.24475),1773.1))))*100/115)*SUM(D3241:Y3241)*(IF(SUM(D3216:Y3216)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D3241:Y3241)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3241:AV3241)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3241","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3241","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3241","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3241","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3241","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3241","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3241","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3241","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3241","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3241","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3241","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3241","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3241","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3241","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3241","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3241","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3241","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3241","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3241","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3241","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3241","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3241","v":0},{"$f":"SUM(D3241:Y3241)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D3248","v":0},{"$f":"Produktionsanlæg!E3248","v":0},{"$f":"Produktionsanlæg!F3248","v":0},{"$f":"Produktionsanlæg!G3248","v":0},{"$f":"Produktionsanlæg!H3248","v":0},{"$f":"Produktionsanlæg!I3248","v":0},{"$f":"Produktionsanlæg!J3248","v":0},{"$f":"Produktionsanlæg!K3248","v":0},{"$f":"Produktionsanlæg!L3248","v":0},{"$f":"Produktionsanlæg!M3248","v":0},{"$f":"Produktionsanlæg!N3248","v":0},{"$f":"Produktionsanlæg!O3248","v":0},{"$f":"Produktionsanlæg!P3248","v":0},{"$f":"Produktionsanlæg!Q3248","v":0},{"$f":"Produktionsanlæg!R3248","v":0},{"$f":"Produktionsanlæg!S3248","v":0},{"$f":"Produktionsanlæg!T3248","v":0},{"$f":"Produktionsanlæg!U3248","v":0},{"$f":"Produktionsanlæg!V3248","v":0},{"$f":"Produktionsanlæg!W3248","v":0},{"$f":"Produktionsanlæg!X3248","v":0},{"$f":"Produktionsanlæg!Y3248","v":0},{"$f":"IF(COUNTIF(D3248:Y3248,\"<>0\")<=1,IF(SUM(D3248:Y3248)=0,0,(IF(SUM(D3248:Y3248)>0,IF(SUM(D3248:Y3248)<400,(1.2675*45967*SUM(D3248:Y3248)^(-0.4664)),(IF(SUM(D3248:Y3248)<2000,(39128*SUM(D3248:Y3248)^(-0.37661)),IF(SUM(D3248:Y3248)<5000,18893*SUM(D3248:Y3248)^(-0.28083),IF(SUM(D3248:Y3248)<100000,29680*SUM(D3248:Y3248)^(-0.24475),1773.1))))*100/115)*SUM(D3248:Y3248)*(IF(SUM(D3219:Y3219)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3248:Y3248)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3248*$Z3248","v":0},{"$f":"Y3248*$Z3248","v":0},{"$f":"+SUM(AA3248:AV3248)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3248","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3248","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3248","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3248","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3248","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3248","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3248","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3248","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3248","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3248","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3248","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3248","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3248","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3248","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3248","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3248","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3248","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3248","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3248","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3248","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3248","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3248","v":0},{"$f":"SUM(D3248:Y3248)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D3251","v":0},{"$f":"Produktionsanlæg!E3251","v":0},{"$f":"Produktionsanlæg!F3251","v":0},{"$f":"Produktionsanlæg!G3251","v":0},{"$f":"Produktionsanlæg!H3251","v":0},{"$f":"Produktionsanlæg!I3251","v":0},{"$f":"Produktionsanlæg!J3251","v":0},{"$f":"Produktionsanlæg!K3251","v":0},{"$f":"Produktionsanlæg!L3251","v":0},{"$f":"Produktionsanlæg!M3251","v":0},{"$f":"Produktionsanlæg!N3251","v":0},{"$f":"Produktionsanlæg!O3251","v":0},{"$f":"Produktionsanlæg!P3251","v":0},{"$f":"Produktionsanlæg!Q3251","v":0},{"$f":"Produktionsanlæg!R3251","v":0},{"$f":"Produktionsanlæg!S3251","v":0},{"$f":"Produktionsanlæg!T3251","v":0},{"$f":"Produktionsanlæg!U3251","v":0},{"$f":"Produktionsanlæg!V3251","v":0},{"$f":"Produktionsanlæg!W3251","v":0},{"$f":"Produktionsanlæg!X3251","v":0},{"$f":"Produktionsanlæg!Y3251","v":0},{"$f":"IF(COUNTIF(D3251:Y3251,\"<>0\")<=1,IF(SUM(D3251:Y3251)=0,0,(IF(SUM(D3251:Y3251)>0,IF(SUM(D3251:Y3251)<400,(1.2675*45967*SUM(D3251:Y3251)^(-0.4664)),(IF(SUM(D3251:Y3251)<2000,(39128*SUM(D3251:Y3251)^(-0.37661)),IF(SUM(D3251:Y3251)<5000,18893*SUM(D3251:Y3251)^(-0.28083),IF(SUM(D3251:Y3251)<100000,29680*SUM(D3251:Y3251)^(-0.24475),1773.1))))*100/115)*SUM(D3251:Y3251)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D3251:Y3251)),$A$571)","v":0},{"$f":"D3251*$Z3251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3251:AV3251)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3251","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3251","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3251","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3251","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3251","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3251","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3251","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3251","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3251","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3251","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3251","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3251","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3251","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3251","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3251","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3251","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3251","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3251","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3251","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3251","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3251","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3251","v":0},{"$f":"SUM(D3251:Y3251)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D3257","v":0},{"$f":"Produktionsanlæg!E3257","v":0},{"$f":"Produktionsanlæg!F3257","v":0},{"$f":"Produktionsanlæg!G3257","v":0},{"$f":"Produktionsanlæg!H3257","v":0},{"$f":"Produktionsanlæg!I3257","v":0},{"$f":"Produktionsanlæg!J3257","v":0},{"$f":"Produktionsanlæg!K3257","v":0},{"$f":"Produktionsanlæg!L3257","v":0},{"$f":"Produktionsanlæg!M3257","v":0},{"$f":"Produktionsanlæg!N3257","v":0},{"$f":"Produktionsanlæg!O3257","v":0},{"$f":"Produktionsanlæg!P3257","v":0},{"$f":"Produktionsanlæg!Q3257","v":0},{"$f":"Produktionsanlæg!R3257","v":0},{"$f":"Produktionsanlæg!S3257","v":0},{"$f":"Produktionsanlæg!T3257","v":0},{"$f":"Produktionsanlæg!U3257","v":0},{"$f":"Produktionsanlæg!V3257","v":0},{"$f":"Produktionsanlæg!W3257","v":0},{"$f":"Produktionsanlæg!X3257","v":0},{"$f":"Produktionsanlæg!Y3257","v":0},{"$f":"IF(COUNTIF(D3257:Y3257,\"<>0\")<=1,IF(SUM(D3257:Y3257)=0,0,(IF(SUM(D3257:Y3257)>0,IF(SUM(D3257:Y3257)<400,(1.2675*45967*SUM(D3257:Y3257)^(-0.4664)),(IF(SUM(D3257:Y3257)<2000,(39128*SUM(D3257:Y3257)^(-0.37661)),IF(SUM(D3257:Y3257)<5000,18893*SUM(D3257:Y3257)^(-0.28083),IF(SUM(D3257:Y3257)<100000,29680*SUM(D3257:Y3257)^(-0.24475),1773.1))))*100/115)*SUM(D3257:Y3257)*0.061,0)*1.15*1.06*0.02)/SUM(D3257:Y3257)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3257:AV3257)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3257","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3257","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3257","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3257","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3257","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3257","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3257","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3257","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3257","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3257","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3257","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3257","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3257","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3257","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3257","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3257","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3257","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3257","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3257","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3257","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3257","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3257","v":0},{"$f":"SUM(D3257:Y3257)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D3260","v":0},{"$f":"Produktionsanlæg!E3260","v":0},{"$f":"Produktionsanlæg!F3260","v":0},{"$f":"Produktionsanlæg!G3260","v":0},{"$f":"Produktionsanlæg!H3260","v":0},{"$f":"Produktionsanlæg!I3260","v":0},{"$f":"Produktionsanlæg!J3260","v":0},{"$f":"Produktionsanlæg!K3260","v":0},{"$f":"Produktionsanlæg!L3260","v":0},{"$f":"Produktionsanlæg!M3260","v":0},{"$f":"Produktionsanlæg!N3260","v":0},{"$f":"Produktionsanlæg!O3260","v":0},{"$f":"Produktionsanlæg!P3260","v":0},{"$f":"Produktionsanlæg!Q3260","v":0},{"$f":"Produktionsanlæg!R3260","v":0},{"$f":"Produktionsanlæg!S3260","v":0},{"$f":"Produktionsanlæg!T3260","v":0},{"$f":"Produktionsanlæg!U3260","v":0},{"$f":"Produktionsanlæg!V3260","v":0},{"$f":"Produktionsanlæg!W3260","v":0},{"$f":"Produktionsanlæg!X3260","v":0},{"$f":"Produktionsanlæg!Y3260","v":0},{"$f":"IF(COUNTIF(D3260:Y3260,\"<>0\")<=1,IF(SUM(D3260:Y3260)=0,0,(IF(SUM(D3260:Y3260)>0,IF(SUM(D3260:Y3260)<400,(1.2675*45967*SUM(D3260:Y3260)^(-0.4664)),(IF(SUM(D3260:Y3260)<2000,(39128*SUM(D3260:Y3260)^(-0.37661)),IF(SUM(D3260:Y3260)<5000,18893*SUM(D3260:Y3260)^(-0.28083),IF(SUM(D3260:Y3260)<100000,29680*SUM(D3260:Y3260)^(-0.24475),1773.1))))*100/115)*SUM(D3260:Y3260)*0.0173,0)*1.15*1.06*0.43)/SUM(D3260:Y3260)),$A$571)","v":0},{"$f":"D3260*$Z3260","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3260*$Z3260","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3260*$Z3260","v":0},0,{"$f":"+SUM(AA3260:AV3260)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3260","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3260","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3260","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3260","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3260","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3260","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3260","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3260","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3260","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3260","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3260","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3260","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3260","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3260","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3260","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3260","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3260","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3260","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3260","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3260","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3260","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3260","v":0},{"$f":"SUM(D3260:Y3260)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D3269","v":0},{"$f":"Produktionsanlæg!E3269","v":0},{"$f":"Produktionsanlæg!F3269","v":0},{"$f":"Produktionsanlæg!G3269","v":0},{"$f":"Produktionsanlæg!H3269","v":0},{"$f":"Produktionsanlæg!I3269","v":0},{"$f":"Produktionsanlæg!J3269","v":0},{"$f":"Produktionsanlæg!K3269","v":0},{"$f":"Produktionsanlæg!L3269","v":0},{"$f":"Produktionsanlæg!M3269","v":0},{"$f":"Produktionsanlæg!N3269","v":0},{"$f":"Produktionsanlæg!O3269","v":0},{"$f":"Produktionsanlæg!P3269","v":0},{"$f":"Produktionsanlæg!Q3269","v":0},{"$f":"Produktionsanlæg!R3269","v":0},{"$f":"Produktionsanlæg!S3269","v":0},{"$f":"Produktionsanlæg!T3269","v":0},{"$f":"Produktionsanlæg!U3269","v":0},{"$f":"Produktionsanlæg!V3269","v":0},{"$f":"Produktionsanlæg!W3269","v":0},{"$f":"Produktionsanlæg!X3269","v":0},{"$f":"Produktionsanlæg!Y3269","v":0},{"$f":"IF(COUNTIF(D3269:Y3269,\"<>0\")<=1,IF(SUM(D3269:Y3269)=0,0,(IF(SUM(D3269:Y3269)>0,IF(SUM(D3269:Y3269)<400,(1.2675*45967*SUM(D3269:Y3269)^(-0.4664)),(IF(SUM(D3269:Y3269)<2000,(39128*SUM(D3269:Y3269)^(-0.37661)),IF(SUM(D3269:Y3269)<5000,18893*SUM(D3269:Y3269)^(-0.28083),IF(SUM(D3269:Y3269)<100000,29680*SUM(D3269:Y3269)^(-0.24475),1773.1))))*100/115)*SUM(D3269:Y3269)*(IF(SUM(D3265:Y3265)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D3269:Y3269)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3269:AV3269)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3269","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3269","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3269","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3269","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3269","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3269","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3269","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3269","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3269","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3269","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3269","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3269","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3269","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3269","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3269","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3269","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3269","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3269","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3269","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3269","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3269","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3269","v":0},{"$f":"SUM(D3269:Y3269)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D3272","v":0},{"$f":"Produktionsanlæg!E3272","v":0},{"$f":"Produktionsanlæg!F3272","v":0},{"$f":"Produktionsanlæg!G3272","v":0},{"$f":"Produktionsanlæg!H3272","v":0},{"$f":"Produktionsanlæg!I3272","v":0},{"$f":"Produktionsanlæg!J3272","v":0},{"$f":"Produktionsanlæg!K3272","v":0},{"$f":"Produktionsanlæg!L3272","v":0},{"$f":"Produktionsanlæg!M3272","v":0},{"$f":"Produktionsanlæg!N3272","v":0},{"$f":"Produktionsanlæg!O3272","v":0},{"$f":"Produktionsanlæg!P3272","v":0},{"$f":"Produktionsanlæg!Q3272","v":0},{"$f":"Produktionsanlæg!R3272","v":0},{"$f":"Produktionsanlæg!S3272","v":0},{"$f":"Produktionsanlæg!T3272","v":0},{"$f":"Produktionsanlæg!U3272","v":0},{"$f":"Produktionsanlæg!V3272","v":0},{"$f":"Produktionsanlæg!W3272","v":0},{"$f":"Produktionsanlæg!X3272","v":0},{"$f":"Produktionsanlæg!Y3272","v":0},{"$f":"IF(COUNTIF(D3272:Y3272,\"<>0\")<=1,IF(SUM(D3272:Y3272)=0,0,(IF(SUM(D3272:Y3272)>0,IF(SUM(D3272:Y3272)<400,(1.2675*45967*SUM(D3272:Y3272)^(-0.4664)),(IF(SUM(D3272:Y3272)<2000,(39128*SUM(D3272:Y3272)^(-0.37661)),IF(SUM(D3272:Y3272)<5000,18893*SUM(D3272:Y3272)^(-0.28083),IF(SUM(D3272:Y3272)<100000,29680*SUM(D3272:Y3272)^(-0.24475),1773.1))))*100/115)*SUM(D3272:Y3272)*(IF(SUM(D3264:Y3264)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D3272:Y3272)),$A$571)","v":0},{"$f":"D3272*$Z3272","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3272*$Z3272","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3272*$Z3272","v":0},0,{"$f":"+SUM(AA3272:AV3272)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3272","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3272","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3272","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3272","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3272","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3272","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3272","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3272","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3272","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3272","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3272","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3272","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3272","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3272","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3272","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3272","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3272","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3272","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3272","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3272","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3272","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3272","v":0},{"$f":"SUM(D3272:Y3272)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D3279","v":0},{"$f":"Produktionsanlæg!E3279","v":0},{"$f":"Produktionsanlæg!F3279","v":0},{"$f":"Produktionsanlæg!G3279","v":0},{"$f":"Produktionsanlæg!H3279","v":0},{"$f":"Produktionsanlæg!I3279","v":0},{"$f":"Produktionsanlæg!J3279","v":0},{"$f":"Produktionsanlæg!K3279","v":0},{"$f":"Produktionsanlæg!L3279","v":0},{"$f":"Produktionsanlæg!M3279","v":0},{"$f":"Produktionsanlæg!N3279","v":0},{"$f":"Produktionsanlæg!O3279","v":0},{"$f":"Produktionsanlæg!P3279","v":0},{"$f":"Produktionsanlæg!Q3279","v":0},{"$f":"Produktionsanlæg!R3279","v":0},{"$f":"Produktionsanlæg!S3279","v":0},{"$f":"Produktionsanlæg!T3279","v":0},{"$f":"Produktionsanlæg!U3279","v":0},{"$f":"Produktionsanlæg!V3279","v":0},{"$f":"Produktionsanlæg!W3279","v":0},{"$f":"Produktionsanlæg!X3279","v":0},{"$f":"Produktionsanlæg!Y3279","v":0},{"$f":"IF(COUNTIF(D3279:Y3279,\"<>0\")<=1,IF(SUM(D3279:Y3279)=0,0,(IF(SUM(D3279:Y3279)>0,IF(SUM(D3279:Y3279)<400,(1.2675*45967*SUM(D3279:Y3279)^(-0.4664)),(IF(SUM(D3279:Y3279)<2000,(39128*SUM(D3279:Y3279)^(-0.37661)),IF(SUM(D3279:Y3279)<5000,18893*SUM(D3279:Y3279)^(-0.28083),IF(SUM(D3279:Y3279)<100000,29680*SUM(D3279:Y3279)^(-0.24475),1773.1))))*100/115)*SUM(D3279:Y3279)*(IF(SUM(D3262:Y3262)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D3279:Y3279)),$A$571)","v":0},{"$f":"D3279*$Z3279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3279:AV3279)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3279","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3279","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3279","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3279","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3279","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3279","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3279","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3279","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3279","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3279","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3279","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3279","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3279","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3279","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3279","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3279","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3279","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3279","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3279","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3279","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3279","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3279","v":0},{"$f":"SUM(D3279:Y3279)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3288","v":0},{"$f":"Produktionsanlæg!E3288","v":0},{"$f":"Produktionsanlæg!F3288","v":0},{"$f":"Produktionsanlæg!G3288","v":0},{"$f":"Produktionsanlæg!H3288","v":0},{"$f":"Produktionsanlæg!I3288","v":0},{"$f":"Produktionsanlæg!J3288","v":0},{"$f":"Produktionsanlæg!K3288","v":0},{"$f":"Produktionsanlæg!L3288","v":0},{"$f":"Produktionsanlæg!M3288","v":0},{"$f":"Produktionsanlæg!N3288","v":0},{"$f":"Produktionsanlæg!O3288","v":0},{"$f":"Produktionsanlæg!P3288","v":0},{"$f":"Produktionsanlæg!Q3288","v":0},{"$f":"Produktionsanlæg!R3288","v":0},{"$f":"Produktionsanlæg!S3288","v":0},{"$f":"Produktionsanlæg!T3288","v":0},{"$f":"Produktionsanlæg!U3288","v":0},{"$f":"Produktionsanlæg!V3288","v":0},{"$f":"Produktionsanlæg!W3288","v":0},{"$f":"Produktionsanlæg!X3288","v":0},{"$f":"Produktionsanlæg!Y3288","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3288:Y3288,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D3294","v":0},{"$f":"Produktionsanlæg!E3294","v":0},{"$f":"Produktionsanlæg!F3294","v":0},{"$f":"Produktionsanlæg!G3294","v":0},{"$f":"Produktionsanlæg!H3294","v":0},{"$f":"Produktionsanlæg!I3294","v":0},{"$f":"Produktionsanlæg!J3294","v":0},{"$f":"Produktionsanlæg!K3294","v":0},{"$f":"Produktionsanlæg!L3294","v":0},{"$f":"Produktionsanlæg!M3294","v":0},{"$f":"Produktionsanlæg!N3294","v":0},{"$f":"Produktionsanlæg!O3294","v":0},{"$f":"Produktionsanlæg!P3294","v":0},{"$f":"Produktionsanlæg!Q3294","v":0},{"$f":"Produktionsanlæg!R3294","v":0},{"$f":"Produktionsanlæg!S3294","v":0},{"$f":"Produktionsanlæg!T3294","v":0},{"$f":"Produktionsanlæg!U3294","v":0},{"$f":"Produktionsanlæg!V3294","v":0},{"$f":"Produktionsanlæg!W3294","v":0},{"$f":"Produktionsanlæg!X3294","v":0},{"$f":"Produktionsanlæg!Y3294","v":0},{"$f":"IF(COUNTIF(D3294:Y3294,\"<>0\")<=1,IF(SUM(D3294:Y3294)=0,0,(IF(SUM(D3294:Y3294)>0,IF(SUM(D3294:Y3294)<400,(1.2675*45967*SUM(D3294:Y3294)^(-0.4664)),(IF(SUM(D3294:Y3294)<2000,(39128*SUM(D3294:Y3294)^(-0.37661)),IF(SUM(D3294:Y3294)<5000,18893*SUM(D3294:Y3294)^(-0.28083),IF(SUM(D3294:Y3294)<100000,29680*SUM(D3294:Y3294)^(-0.24475),1773.1))))*100/115)*SUM(D3294:Y3294)*(IF(SUM(D3286:Y3286)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D3294:Y3294)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3294:AV3294)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3294","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3294","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3294","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3294","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3294","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3294","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3294","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3294","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3294","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3294","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3294","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3294","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3294","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3294","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3294","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3294","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3294","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3294","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3294","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3294","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3294","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3294","v":0},{"$f":"SUM(D3294:Y3294)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D3297","v":0},{"$f":"Produktionsanlæg!E3297","v":0},{"$f":"Produktionsanlæg!F3297","v":0},{"$f":"Produktionsanlæg!G3297","v":0},{"$f":"Produktionsanlæg!H3297","v":0},{"$f":"Produktionsanlæg!I3297","v":0},{"$f":"Produktionsanlæg!J3297","v":0},{"$f":"Produktionsanlæg!K3297","v":0},{"$f":"Produktionsanlæg!L3297","v":0},{"$f":"Produktionsanlæg!M3297","v":0},{"$f":"Produktionsanlæg!N3297","v":0},{"$f":"Produktionsanlæg!O3297","v":0},{"$f":"Produktionsanlæg!P3297","v":0},{"$f":"Produktionsanlæg!Q3297","v":0},{"$f":"Produktionsanlæg!R3297","v":0},{"$f":"Produktionsanlæg!S3297","v":0},{"$f":"Produktionsanlæg!T3297","v":0},{"$f":"Produktionsanlæg!U3297","v":0},{"$f":"Produktionsanlæg!V3297","v":0},{"$f":"Produktionsanlæg!W3297","v":0},{"$f":"Produktionsanlæg!X3297","v":0},{"$f":"Produktionsanlæg!Y3297","v":0},{"$f":"IF(COUNTIF(D3297:Y3297,\"<>0\")<=1,IF(SUM(D3297:Y3297)=0,0,(IF(SUM(D3297:Y3297)>0,IF(SUM(D3297:Y3297)<400,(1.2675*45967*SUM(D3297:Y3297)^(-0.4664)),(IF(SUM(D3297:Y3297)<2000,(39128*SUM(D3297:Y3297)^(-0.37661)),IF(SUM(D3297:Y3297)<5000,18893*SUM(D3297:Y3297)^(-0.28083),IF(SUM(D3297:Y3297)<100000,29680*SUM(D3297:Y3297)^(-0.24475),1773.1))))*100/115)*SUM(D3297:Y3297)*(IF(SUM(D3285:Y3285)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D3297:Y3297)),$A$571)","v":0},{"$f":"D3297*$Z3297","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3297*$Z3297","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3297*$Z3297","v":0},0,{"$f":"+SUM(AA3297:AV3297)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3297","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3297","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3297","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3297","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3297","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3297","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3297","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3297","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3297","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3297","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3297","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3297","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3297","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3297","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3297","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3297","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3297","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3297","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3297","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3297","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3297","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3297","v":0},{"$f":"SUM(D3297:Y3297)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D3306","v":0},{"$f":"Produktionsanlæg!E3306","v":0},{"$f":"Produktionsanlæg!F3306","v":0},{"$f":"Produktionsanlæg!G3306","v":0},{"$f":"Produktionsanlæg!H3306","v":0},{"$f":"Produktionsanlæg!I3306","v":0},{"$f":"Produktionsanlæg!J3306","v":0},{"$f":"Produktionsanlæg!K3306","v":0},{"$f":"Produktionsanlæg!L3306","v":0},{"$f":"Produktionsanlæg!M3306","v":0},{"$f":"Produktionsanlæg!N3306","v":0},{"$f":"Produktionsanlæg!O3306","v":0},{"$f":"Produktionsanlæg!P3306","v":0},{"$f":"Produktionsanlæg!Q3306","v":0},{"$f":"Produktionsanlæg!R3306","v":0},{"$f":"Produktionsanlæg!S3306","v":0},{"$f":"Produktionsanlæg!T3306","v":0},{"$f":"Produktionsanlæg!U3306","v":0},{"$f":"Produktionsanlæg!V3306","v":0},{"$f":"Produktionsanlæg!W3306","v":0},{"$f":"Produktionsanlæg!X3306","v":0},{"$f":"Produktionsanlæg!Y3306","v":0},{"$f":"IF(COUNTIF(D3306:Y3306,\"<>0\")<=1,IF(SUM(D3306:Y3306)=0,0,(IF(SUM(D3306:Y3306)>0,IF(SUM(D3306:Y3306)<400,(1.2675*45967*SUM(D3306:Y3306)^(-0.4664)),(IF(SUM(D3306:Y3306)<2000,(39128*SUM(D3306:Y3306)^(-0.37661)),IF(SUM(D3306:Y3306)<5000,18893*SUM(D3306:Y3306)^(-0.28083),IF(SUM(D3306:Y3306)<100000,29680*SUM(D3306:Y3306)^(-0.24475),1773.1))))*100/115)*SUM(D3306:Y3306)*(IF(SUM(D3285:Y3285)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3306:Y3306)),$A$571)","v":0},{"$f":"D3306*$Z3306","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3306*$Z3306","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3306*$Z3306","v":0},0,{"$f":"+SUM(AA3306:AV3306)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3306","v":0},{"$f":"SUM(D3306:Y3306)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D3308","v":0},{"$f":"Produktionsanlæg!E3308","v":0},{"$f":"Produktionsanlæg!F3308","v":0},{"$f":"Produktionsanlæg!G3308","v":0},{"$f":"Produktionsanlæg!H3308","v":0},{"$f":"Produktionsanlæg!I3308","v":0},{"$f":"Produktionsanlæg!J3308","v":0},{"$f":"Produktionsanlæg!K3308","v":0},{"$f":"Produktionsanlæg!L3308","v":0},{"$f":"Produktionsanlæg!M3308","v":0},{"$f":"Produktionsanlæg!N3308","v":0},{"$f":"Produktionsanlæg!O3308","v":0},{"$f":"Produktionsanlæg!P3308","v":0},{"$f":"Produktionsanlæg!Q3308","v":0},{"$f":"Produktionsanlæg!R3308","v":0},{"$f":"Produktionsanlæg!S3308","v":0},{"$f":"Produktionsanlæg!T3308","v":0},{"$f":"Produktionsanlæg!U3308","v":0},{"$f":"Produktionsanlæg!V3308","v":0},{"$f":"Produktionsanlæg!W3308","v":0},{"$f":"Produktionsanlæg!X3308","v":0},{"$f":"Produktionsanlæg!Y3308","v":0},{"$f":"IF(COUNTIF(D3308:Y3308,\"<>0\")<=1,IF(SUM(D3308:Y3308)=0,0,(IF(SUM(D3308:Y3308)>0,IF(SUM(D3308:Y3308)<400,(1.2675*45967*SUM(D3308:Y3308)^(-0.4664)),(IF(SUM(D3308:Y3308)<2000,(39128*SUM(D3308:Y3308)^(-0.37661)),IF(SUM(D3308:Y3308)<5000,18893*SUM(D3308:Y3308)^(-0.28083),IF(SUM(D3308:Y3308)<100000,29680*SUM(D3308:Y3308)^(-0.24475),1773.1))))*100/115)*SUM(D3308:Y3308)*(IF(SUM(D3283:Y3283)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D3308:Y3308)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3308:AV3308)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3308","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3308","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3308","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3308","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3308","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3308","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3308","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3308","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3308","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3308","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3308","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3308","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3308","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3308","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3308","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3308","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3308","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3308","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3308","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3308","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3308","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3308","v":0},{"$f":"SUM(D3308:Y3308)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D3315","v":0},{"$f":"Produktionsanlæg!E3315","v":0},{"$f":"Produktionsanlæg!F3315","v":0},{"$f":"Produktionsanlæg!G3315","v":0},{"$f":"Produktionsanlæg!H3315","v":0},{"$f":"Produktionsanlæg!I3315","v":0},{"$f":"Produktionsanlæg!J3315","v":0},{"$f":"Produktionsanlæg!K3315","v":0},{"$f":"Produktionsanlæg!L3315","v":0},{"$f":"Produktionsanlæg!M3315","v":0},{"$f":"Produktionsanlæg!N3315","v":0},{"$f":"Produktionsanlæg!O3315","v":0},{"$f":"Produktionsanlæg!P3315","v":0},{"$f":"Produktionsanlæg!Q3315","v":0},{"$f":"Produktionsanlæg!R3315","v":0},{"$f":"Produktionsanlæg!S3315","v":0},{"$f":"Produktionsanlæg!T3315","v":0},{"$f":"Produktionsanlæg!U3315","v":0},{"$f":"Produktionsanlæg!V3315","v":0},{"$f":"Produktionsanlæg!W3315","v":0},{"$f":"Produktionsanlæg!X3315","v":0},{"$f":"Produktionsanlæg!Y3315","v":0},{"$f":"IF(COUNTIF(D3315:Y3315,\"<>0\")<=1,IF(SUM(D3315:Y3315)=0,0,(IF(SUM(D3315:Y3315)>0,IF(SUM(D3315:Y3315)<400,(1.2675*45967*SUM(D3315:Y3315)^(-0.4664)),(IF(SUM(D3315:Y3315)<2000,(39128*SUM(D3315:Y3315)^(-0.37661)),IF(SUM(D3315:Y3315)<5000,18893*SUM(D3315:Y3315)^(-0.28083),IF(SUM(D3315:Y3315)<100000,29680*SUM(D3315:Y3315)^(-0.24475),1773.1))))*100/115)*SUM(D3315:Y3315)*(IF(SUM(D3286:Y3286)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3315:Y3315)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3315*$Z3315","v":0},{"$f":"Y3315*$Z3315","v":0},{"$f":"+SUM(AA3315:AV3315)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3315","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3315","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3315","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3315","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3315","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3315","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3315","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3315","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3315","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3315","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3315","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3315","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3315","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3315","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3315","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3315","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3315","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3315","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3315","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3315","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3315","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3315","v":0},{"$f":"SUM(D3315:Y3315)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3322","v":0},{"$f":"Produktionsanlæg!E3322","v":0},{"$f":"Produktionsanlæg!F3322","v":0},{"$f":"Produktionsanlæg!G3322","v":0},{"$f":"Produktionsanlæg!H3322","v":0},{"$f":"Produktionsanlæg!I3322","v":0},{"$f":"Produktionsanlæg!J3322","v":0},{"$f":"Produktionsanlæg!K3322","v":0},{"$f":"Produktionsanlæg!L3322","v":0},{"$f":"Produktionsanlæg!M3322","v":0},{"$f":"Produktionsanlæg!N3322","v":0},{"$f":"Produktionsanlæg!O3322","v":0},{"$f":"Produktionsanlæg!P3322","v":0},{"$f":"Produktionsanlæg!Q3322","v":0},{"$f":"Produktionsanlæg!R3322","v":0},{"$f":"Produktionsanlæg!S3322","v":0},{"$f":"Produktionsanlæg!T3322","v":0},{"$f":"Produktionsanlæg!U3322","v":0},{"$f":"Produktionsanlæg!V3322","v":0},{"$f":"Produktionsanlæg!W3322","v":0},{"$f":"Produktionsanlæg!X3322","v":0},{"$f":"Produktionsanlæg!Y3322","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3322:Y3322,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D3325","v":0},{"$f":"Produktionsanlæg!E3325","v":0},{"$f":"Produktionsanlæg!F3325","v":0},{"$f":"Produktionsanlæg!G3325","v":0},{"$f":"Produktionsanlæg!H3325","v":0},{"$f":"Produktionsanlæg!I3325","v":0},{"$f":"Produktionsanlæg!J3325","v":0},{"$f":"Produktionsanlæg!K3325","v":0},{"$f":"Produktionsanlæg!L3325","v":0},{"$f":"Produktionsanlæg!M3325","v":0},{"$f":"Produktionsanlæg!N3325","v":0},{"$f":"Produktionsanlæg!O3325","v":0},{"$f":"Produktionsanlæg!P3325","v":0},{"$f":"Produktionsanlæg!Q3325","v":0},{"$f":"Produktionsanlæg!R3325","v":0},{"$f":"Produktionsanlæg!S3325","v":0},{"$f":"Produktionsanlæg!T3325","v":0},{"$f":"Produktionsanlæg!U3325","v":0},{"$f":"Produktionsanlæg!V3325","v":0},{"$f":"Produktionsanlæg!W3325","v":0},{"$f":"Produktionsanlæg!X3325","v":0},{"$f":"Produktionsanlæg!Y3325","v":0},{"$f":"IF(COUNTIF(D3325:Y3325,\"<>0\")<=1,IF(SUM(D3325:Y3325)=0,0,(IF(SUM(D3325:Y3325)>0,IF(SUM(D3325:Y3325)<400,(1.2675*45967*SUM(D3325:Y3325)^(-0.4664)),(IF(SUM(D3325:Y3325)<2000,(39128*SUM(D3325:Y3325)^(-0.37661)),IF(SUM(D3325:Y3325)<5000,18893*SUM(D3325:Y3325)^(-0.28083),IF(SUM(D3325:Y3325)<100000,29680*SUM(D3325:Y3325)^(-0.24475),1773.1))))*100/115)*SUM(D3325:Y3325)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3325:Y3325)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3325:AV3325)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3325","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3325","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3325","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3325","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3325","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3325","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3325","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3325","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3325","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3325","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3325","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3325","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3325","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3325","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3325","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3325","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3325","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3325","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3325","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3325","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3325","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3325","v":0},{"$f":"SUM(D3325:Y3325)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3334","v":0},{"$f":"Produktionsanlæg!E3334","v":0},{"$f":"Produktionsanlæg!F3334","v":0},{"$f":"Produktionsanlæg!G3334","v":0},{"$f":"Produktionsanlæg!H3334","v":0},{"$f":"Produktionsanlæg!I3334","v":0},{"$f":"Produktionsanlæg!J3334","v":0},{"$f":"Produktionsanlæg!K3334","v":0},{"$f":"Produktionsanlæg!L3334","v":0},{"$f":"Produktionsanlæg!M3334","v":0},{"$f":"Produktionsanlæg!N3334","v":0},{"$f":"Produktionsanlæg!O3334","v":0},{"$f":"Produktionsanlæg!P3334","v":0},{"$f":"Produktionsanlæg!Q3334","v":0},{"$f":"Produktionsanlæg!R3334","v":0},{"$f":"Produktionsanlæg!S3334","v":0},{"$f":"Produktionsanlæg!T3334","v":0},{"$f":"Produktionsanlæg!U3334","v":0},{"$f":"Produktionsanlæg!V3334","v":0},{"$f":"Produktionsanlæg!W3334","v":0},{"$f":"Produktionsanlæg!X3334","v":0},{"$f":"Produktionsanlæg!Y3334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3334:Y3334,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D3339","v":0},{"$f":"Produktionsanlæg!E3339","v":0},{"$f":"Produktionsanlæg!F3339","v":0},{"$f":"Produktionsanlæg!G3339","v":0},{"$f":"Produktionsanlæg!H3339","v":0},{"$f":"Produktionsanlæg!I3339","v":0},{"$f":"Produktionsanlæg!J3339","v":0},{"$f":"Produktionsanlæg!K3339","v":0},{"$f":"Produktionsanlæg!L3339","v":0},{"$f":"Produktionsanlæg!M3339","v":0},{"$f":"Produktionsanlæg!N3339","v":0},{"$f":"Produktionsanlæg!O3339","v":0},{"$f":"Produktionsanlæg!P3339","v":0},{"$f":"Produktionsanlæg!Q3339","v":0},{"$f":"Produktionsanlæg!R3339","v":0},{"$f":"Produktionsanlæg!S3339","v":0},{"$f":"Produktionsanlæg!T3339","v":0},{"$f":"Produktionsanlæg!U3339","v":0},{"$f":"Produktionsanlæg!V3339","v":0},{"$f":"Produktionsanlæg!W3339","v":0},{"$f":"Produktionsanlæg!X3339","v":0},{"$f":"Produktionsanlæg!Y3339","v":0},{"$f":"IF(COUNTIF(D3339:Y3339,\"<>0\")<=1,IF(SUM(D3339:Y3339)=0,0,(IF(SUM(D3339:Y3339)>0,IF(SUM(D3339:Y3339)<400,(1.2675*45967*SUM(D3339:Y3339)^(-0.4664)),(IF(SUM(D3339:Y3339)<2000,(39128*SUM(D3339:Y3339)^(-0.37661)),IF(SUM(D3339:Y3339)<5000,18893*SUM(D3339:Y3339)^(-0.28083),IF(SUM(D3339:Y3339)<100000,29680*SUM(D3339:Y3339)^(-0.24475),1773.1))))*100/115)*SUM(D3339:Y3339)*(IF(SUM(D3331:Y3331)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D3339:Y3339)),$A$571)","v":0},{"$f":"D3339*$Z3339","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3339*$Z3339","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3339*$Z3339","v":0},0,{"$f":"+SUM(AA3339:AV3339)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3339","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3339","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3339","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3339","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3339","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3339","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3339","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3339","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3339","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3339","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3339","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3339","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3339","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3339","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3339","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3339","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3339","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3339","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3339","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3339","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3339","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3339","v":0},{"$f":"SUM(D3339:Y3339)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D3343","v":0},{"$f":"Produktionsanlæg!E3343","v":0},{"$f":"Produktionsanlæg!F3343","v":0},{"$f":"Produktionsanlæg!G3343","v":0},{"$f":"Produktionsanlæg!H3343","v":0},{"$f":"Produktionsanlæg!I3343","v":0},{"$f":"Produktionsanlæg!J3343","v":0},{"$f":"Produktionsanlæg!K3343","v":0},{"$f":"Produktionsanlæg!L3343","v":0},{"$f":"Produktionsanlæg!M3343","v":0},{"$f":"Produktionsanlæg!N3343","v":0},{"$f":"Produktionsanlæg!O3343","v":0},{"$f":"Produktionsanlæg!P3343","v":0},{"$f":"Produktionsanlæg!Q3343","v":0},{"$f":"Produktionsanlæg!R3343","v":0},{"$f":"Produktionsanlæg!S3343","v":0},{"$f":"Produktionsanlæg!T3343","v":0},{"$f":"Produktionsanlæg!U3343","v":0},{"$f":"Produktionsanlæg!V3343","v":0},{"$f":"Produktionsanlæg!W3343","v":0},{"$f":"Produktionsanlæg!X3343","v":0},{"$f":"Produktionsanlæg!Y3343","v":0},{"$f":"IF(COUNTIF(D3343:Y3343,\"<>0\")<=1,IF(SUM(D3343:Y3343)=0,0,(IF(SUM(D3343:Y3343)>0,IF(SUM(D3343:Y3343)<400,(1.2675*45967*SUM(D3343:Y3343)^(-0.4664)),(IF(SUM(D3343:Y3343)<2000,(39128*SUM(D3343:Y3343)^(-0.37661)),IF(SUM(D3343:Y3343)<5000,18893*SUM(D3343:Y3343)^(-0.28083),IF(SUM(D3343:Y3343)<100000,29680*SUM(D3343:Y3343)^(-0.24475),1773.1))))*100/115)*SUM(D3343:Y3343)*(0.246),0)*1.15*1.06*0.4)/SUM(D3343:Y3343)),$A$571)","v":0},{"$f":"D3343*$Z3343","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3343*$Z3343","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3343*$Z3343","v":0},{"$f":"Y3343*$Z3343","v":0},{"$f":"+SUM(AA3343:AV3343)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3343","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3343","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3343","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3343","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3343","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3343","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3343","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3343","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3343","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3343","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3343","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3343","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3343","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3343","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3343","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3343","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3343","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3343","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3343","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3343","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3343","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3343","v":0},{"$f":"SUM(D3343:Y3343)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D3352","v":0},{"$f":"Produktionsanlæg!E3352","v":0},{"$f":"Produktionsanlæg!F3352","v":0},{"$f":"Produktionsanlæg!G3352","v":0},{"$f":"Produktionsanlæg!H3352","v":0},{"$f":"Produktionsanlæg!I3352","v":0},{"$f":"Produktionsanlæg!J3352","v":0},{"$f":"Produktionsanlæg!K3352","v":0},{"$f":"Produktionsanlæg!L3352","v":0},{"$f":"Produktionsanlæg!M3352","v":0},{"$f":"Produktionsanlæg!N3352","v":0},{"$f":"Produktionsanlæg!O3352","v":0},{"$f":"Produktionsanlæg!P3352","v":0},{"$f":"Produktionsanlæg!Q3352","v":0},{"$f":"Produktionsanlæg!R3352","v":0},{"$f":"Produktionsanlæg!S3352","v":0},{"$f":"Produktionsanlæg!T3352","v":0},{"$f":"Produktionsanlæg!U3352","v":0},{"$f":"Produktionsanlæg!V3352","v":0},{"$f":"Produktionsanlæg!W3352","v":0},{"$f":"Produktionsanlæg!X3352","v":0},{"$f":"Produktionsanlæg!Y3352","v":0},{"$f":"IF(COUNTIF(D3352:Y3352,\"<>0\")<=1,IF(SUM(D3352:Y3352)=0,0,(IF(SUM(D3352:Y3352)>0,IF(SUM(D3352:Y3352)<400,(1.2675*45967*SUM(D3352:Y3352)^(-0.4664)),(IF(SUM(D3352:Y3352)<2000,(39128*SUM(D3352:Y3352)^(-0.37661)),IF(SUM(D3352:Y3352)<5000,18893*SUM(D3352:Y3352)^(-0.28083),IF(SUM(D3352:Y3352)<100000,29680*SUM(D3352:Y3352)^(-0.24475),1773.1))))*100/115)*SUM(D3352:Y3352)*0.1638,0)*1.15*1.06*0.4)/SUM(D3352:Y3352)),$A$571)","v":0},{"$f":"D3352*$Z3352","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3352*$Z3352","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3352*$Z3352","v":0},0,{"$f":"+SUM(AA3352:AV3352)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3352","v":0},{"$f":"SUM(D3352:Y3352)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D3353","v":0},{"$f":"Produktionsanlæg!E3353","v":0},{"$f":"Produktionsanlæg!F3353","v":0},{"$f":"Produktionsanlæg!G3353","v":0},{"$f":"Produktionsanlæg!H3353","v":0},{"$f":"Produktionsanlæg!I3353","v":0},{"$f":"Produktionsanlæg!J3353","v":0},{"$f":"Produktionsanlæg!K3353","v":0},{"$f":"Produktionsanlæg!L3353","v":0},{"$f":"Produktionsanlæg!M3353","v":0},{"$f":"Produktionsanlæg!N3353","v":0},{"$f":"Produktionsanlæg!O3353","v":0},{"$f":"Produktionsanlæg!P3353","v":0},{"$f":"Produktionsanlæg!Q3353","v":0},{"$f":"Produktionsanlæg!R3353","v":0},{"$f":"Produktionsanlæg!S3353","v":0},{"$f":"Produktionsanlæg!T3353","v":0},{"$f":"Produktionsanlæg!U3353","v":0},{"$f":"Produktionsanlæg!V3353","v":0},{"$f":"Produktionsanlæg!W3353","v":0},{"$f":"Produktionsanlæg!X3353","v":0},{"$f":"Produktionsanlæg!Y3353","v":0},{"$f":"IF(COUNTIF(D3353:Y3353,\"<>0\")<=1,IF(SUM(D3353:Y3353)=0,0,(IF(SUM(D3353:Y3353)>0,IF(SUM(D3353:Y3353)<400,(1.2675*45967*SUM(D3353:Y3353)^(-0.4664)),(IF(SUM(D3353:Y3353)<2000,(39128*SUM(D3353:Y3353)^(-0.37661)),IF(SUM(D3353:Y3353)<5000,18893*SUM(D3353:Y3353)^(-0.28083),IF(SUM(D3353:Y3353)<100000,29680*SUM(D3353:Y3353)^(-0.24475),1773.1))))*100/115)*SUM(D3353:Y3353)*0.1638,0)*1.15*1.06*0.05)/SUM(D3353:Y3353)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3353:AV3353)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3353","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3353","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3353","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3353","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3353","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3353","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3353","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3353","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3353","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3353","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3353","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3353","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3353","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3353","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3353","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3353","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3353","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3353","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3353","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3353","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3353","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3353","v":0},{"$f":"SUM(D3353:Y3353)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D3362","v":0},{"$f":"Produktionsanlæg!E3362","v":0},{"$f":"Produktionsanlæg!F3362","v":0},{"$f":"Produktionsanlæg!G3362","v":0},{"$f":"Produktionsanlæg!H3362","v":0},{"$f":"Produktionsanlæg!I3362","v":0},{"$f":"Produktionsanlæg!J3362","v":0},{"$f":"Produktionsanlæg!K3362","v":0},{"$f":"Produktionsanlæg!L3362","v":0},{"$f":"Produktionsanlæg!M3362","v":0},{"$f":"Produktionsanlæg!N3362","v":0},{"$f":"Produktionsanlæg!O3362","v":0},{"$f":"Produktionsanlæg!P3362","v":0},{"$f":"Produktionsanlæg!Q3362","v":0},{"$f":"Produktionsanlæg!R3362","v":0},{"$f":"Produktionsanlæg!S3362","v":0},{"$f":"Produktionsanlæg!T3362","v":0},{"$f":"Produktionsanlæg!U3362","v":0},{"$f":"Produktionsanlæg!V3362","v":0},{"$f":"Produktionsanlæg!W3362","v":0},{"$f":"Produktionsanlæg!X3362","v":0},{"$f":"Produktionsanlæg!Y3362","v":0},{"$f":"IF(COUNTIF(D3362:Y3362,\"<>0\")<=1,IF(SUM(D3362:Y3362)=0,0,(IF(SUM(D3362:Y3362)>0,IF(SUM(D3362:Y3362)<400,(1.2675*45967*SUM(D3362:Y3362)^(-0.4664)),(IF(SUM(D3362:Y3362)<2000,(39128*SUM(D3362:Y3362)^(-0.37661)),IF(SUM(D3362:Y3362)<5000,18893*SUM(D3362:Y3362)^(-0.28083),IF(SUM(D3362:Y3362)<100000,29680*SUM(D3362:Y3362)^(-0.24475),1773.1))))*100/115)*SUM(D3362:Y3362)*(IF(SUM(D3350:Y3350)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D3362:Y3362)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3362:AV3362)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3362","v":0},{"$f":"SUM(D3362:Y3362)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D3365","v":0},{"$f":"Produktionsanlæg!E3365","v":0},{"$f":"Produktionsanlæg!F3365","v":0},{"$f":"Produktionsanlæg!G3365","v":0},{"$f":"Produktionsanlæg!H3365","v":0},{"$f":"Produktionsanlæg!I3365","v":0},{"$f":"Produktionsanlæg!J3365","v":0},{"$f":"Produktionsanlæg!K3365","v":0},{"$f":"Produktionsanlæg!L3365","v":0},{"$f":"Produktionsanlæg!M3365","v":0},{"$f":"Produktionsanlæg!N3365","v":0},{"$f":"Produktionsanlæg!O3365","v":0},{"$f":"Produktionsanlæg!P3365","v":0},{"$f":"Produktionsanlæg!Q3365","v":0},{"$f":"Produktionsanlæg!R3365","v":0},{"$f":"Produktionsanlæg!S3365","v":0},{"$f":"Produktionsanlæg!T3365","v":0},{"$f":"Produktionsanlæg!U3365","v":0},{"$f":"Produktionsanlæg!V3365","v":0},{"$f":"Produktionsanlæg!W3365","v":0},{"$f":"Produktionsanlæg!X3365","v":0},{"$f":"Produktionsanlæg!Y3365","v":0},{"$f":"IF(COUNTIF(D3365:Y3365,\"<>0\")<=1,IF(SUM(D3365:Y3365)=0,0,(IF(SUM(D3365:Y3365)>0,IF(SUM(D3365:Y3365)<400,(1.2675*45967*SUM(D3365:Y3365)^(-0.4664)),(IF(SUM(D3365:Y3365)<2000,(39128*SUM(D3365:Y3365)^(-0.37661)),IF(SUM(D3365:Y3365)<5000,18893*SUM(D3365:Y3365)^(-0.28083),IF(SUM(D3365:Y3365)<100000,29680*SUM(D3365:Y3365)^(-0.24475),1773.1))))*100/115)*SUM(D3365:Y3365)*(IF(SUM(D3353:Y3353)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D3365:Y3365)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3365:AV3365)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3365","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3365","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3365","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3365","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3365","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3365","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3365","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3365","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3365","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3365","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3365","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3365","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3365","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3365","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3365","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3365","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3365","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3365","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3365","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3365","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3365","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3365","v":0},{"$f":"SUM(D3365:Y3365)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D3371","v":0},{"$f":"Produktionsanlæg!E3371","v":0},{"$f":"Produktionsanlæg!F3371","v":0},{"$f":"Produktionsanlæg!G3371","v":0},{"$f":"Produktionsanlæg!H3371","v":0},{"$f":"Produktionsanlæg!I3371","v":0},{"$f":"Produktionsanlæg!J3371","v":0},{"$f":"Produktionsanlæg!K3371","v":0},{"$f":"Produktionsanlæg!L3371","v":0},{"$f":"Produktionsanlæg!M3371","v":0},{"$f":"Produktionsanlæg!N3371","v":0},{"$f":"Produktionsanlæg!O3371","v":0},{"$f":"Produktionsanlæg!P3371","v":0},{"$f":"Produktionsanlæg!Q3371","v":0},{"$f":"Produktionsanlæg!R3371","v":0},{"$f":"Produktionsanlæg!S3371","v":0},{"$f":"Produktionsanlæg!T3371","v":0},{"$f":"Produktionsanlæg!U3371","v":0},{"$f":"Produktionsanlæg!V3371","v":0},{"$f":"Produktionsanlæg!W3371","v":0},{"$f":"Produktionsanlæg!X3371","v":0},{"$f":"Produktionsanlæg!Y3371","v":0},{"$f":"IF(COUNTIF(D3371:Y3371,\"<>0\")<=1,IF(SUM(D3371:Y3371)=0,0,(IF(SUM(D3371:Y3371)>0,IF(SUM(D3371:Y3371)<400,(1.2675*45967*SUM(D3371:Y3371)^(-0.4664)),(IF(SUM(D3371:Y3371)<2000,(39128*SUM(D3371:Y3371)^(-0.37661)),IF(SUM(D3371:Y3371)<5000,18893*SUM(D3371:Y3371)^(-0.28083),IF(SUM(D3371:Y3371)<100000,29680*SUM(D3371:Y3371)^(-0.24475),1773.1))))*100/115)*SUM(D3371:Y3371)*(IF(SUM(D3350:Y3350)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D3371:Y3371)),$A$571)","v":0},{"$f":"D3371*$Z3371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3371:AV3371)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3371","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3371","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3371","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3371","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3371","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3371","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3371","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3371","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3371","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3371","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3371","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3371","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3371","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3371","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3371","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3371","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3371","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3371","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3371","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3371","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3371","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3371","v":0},{"$f":"SUM(D3371:Y3371)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3380","v":0},{"$f":"Produktionsanlæg!E3380","v":0},{"$f":"Produktionsanlæg!F3380","v":0},{"$f":"Produktionsanlæg!G3380","v":0},{"$f":"Produktionsanlæg!H3380","v":0},{"$f":"Produktionsanlæg!I3380","v":0},{"$f":"Produktionsanlæg!J3380","v":0},{"$f":"Produktionsanlæg!K3380","v":0},{"$f":"Produktionsanlæg!L3380","v":0},{"$f":"Produktionsanlæg!M3380","v":0},{"$f":"Produktionsanlæg!N3380","v":0},{"$f":"Produktionsanlæg!O3380","v":0},{"$f":"Produktionsanlæg!P3380","v":0},{"$f":"Produktionsanlæg!Q3380","v":0},{"$f":"Produktionsanlæg!R3380","v":0},{"$f":"Produktionsanlæg!S3380","v":0},{"$f":"Produktionsanlæg!T3380","v":0},{"$f":"Produktionsanlæg!U3380","v":0},{"$f":"Produktionsanlæg!V3380","v":0},{"$f":"Produktionsanlæg!W3380","v":0},{"$f":"Produktionsanlæg!X3380","v":0},{"$f":"Produktionsanlæg!Y3380","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3380:Y3380,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3388:AW3411)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3387:Y3387)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D3390","v":0},{"$f":"Produktionsanlæg!E3390","v":0},{"$f":"Produktionsanlæg!F3390","v":0},{"$f":"Produktionsanlæg!G3390","v":0},{"$f":"Produktionsanlæg!H3390","v":0},{"$f":"Produktionsanlæg!I3390","v":0},{"$f":"Produktionsanlæg!J3390","v":0},{"$f":"Produktionsanlæg!K3390","v":0},{"$f":"Produktionsanlæg!L3390","v":0},{"$f":"Produktionsanlæg!M3390","v":0},{"$f":"Produktionsanlæg!N3390","v":0},{"$f":"Produktionsanlæg!O3390","v":0},{"$f":"Produktionsanlæg!P3390","v":0},{"$f":"Produktionsanlæg!Q3390","v":0},{"$f":"Produktionsanlæg!R3390","v":0},{"$f":"Produktionsanlæg!S3390","v":0},{"$f":"Produktionsanlæg!T3390","v":0},{"$f":"Produktionsanlæg!U3390","v":0},{"$f":"Produktionsanlæg!V3390","v":0},{"$f":"Produktionsanlæg!W3390","v":0},{"$f":"Produktionsanlæg!X3390","v":0},{"$f":"Produktionsanlæg!Y3390","v":0},{"$f":"IF(COUNTIF(D3390:Y3390,\"<>0\")<=1,IF(SUM(D3390:Y3390)=0,0,(IF(SUM(D3390:Y3390)>0,IF(SUM(D3390:Y3390)<400,(1.2675*45967*SUM(D3390:Y3390)^(-0.4664)),(IF(SUM(D3390:Y3390)<2000,(39128*SUM(D3390:Y3390)^(-0.37661)),IF(SUM(D3390:Y3390)<5000,18893*SUM(D3390:Y3390)^(-0.28083),IF(SUM(D3390:Y3390)<100000,29680*SUM(D3390:Y3390)^(-0.24475),1773.1))))*100/115)*SUM(D3390:Y3390)*0.061,0)*1.15*1.06*0.43)/SUM(D3390:Y3390)),$A$571)","v":0},{"$f":"D3390*$Z3390","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3390*$Z3390","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3390*$Z3390","v":0},0,{"$f":"+SUM(AA3390:AV3390)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3390","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3390","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3390","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3390","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3390","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3390","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3390","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3390","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3390","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3390","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3390","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3390","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3390","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3390","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3390","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3390","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3390","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3390","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3390","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3390","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3390","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3390","v":0},{"$f":"SUM(D3390:Y3390)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D3394","v":0},{"$f":"Produktionsanlæg!E3394","v":0},{"$f":"Produktionsanlæg!F3394","v":0},{"$f":"Produktionsanlæg!G3394","v":0},{"$f":"Produktionsanlæg!H3394","v":0},{"$f":"Produktionsanlæg!I3394","v":0},{"$f":"Produktionsanlæg!J3394","v":0},{"$f":"Produktionsanlæg!K3394","v":0},{"$f":"Produktionsanlæg!L3394","v":0},{"$f":"Produktionsanlæg!M3394","v":0},{"$f":"Produktionsanlæg!N3394","v":0},{"$f":"Produktionsanlæg!O3394","v":0},{"$f":"Produktionsanlæg!P3394","v":0},{"$f":"Produktionsanlæg!Q3394","v":0},{"$f":"Produktionsanlæg!R3394","v":0},{"$f":"Produktionsanlæg!S3394","v":0},{"$f":"Produktionsanlæg!T3394","v":0},{"$f":"Produktionsanlæg!U3394","v":0},{"$f":"Produktionsanlæg!V3394","v":0},{"$f":"Produktionsanlæg!W3394","v":0},{"$f":"Produktionsanlæg!X3394","v":0},{"$f":"Produktionsanlæg!Y3394","v":0},{"$f":"IF(COUNTIF(D3394:Y3394,\"<>0\")<=1,IF(SUM(D3394:Y3394)=0,0,(IF(SUM(D3394:Y3394)>0,IF(SUM(D3394:Y3394)<400,(1.2675*45967*SUM(D3394:Y3394)^(-0.4664)),(IF(SUM(D3394:Y3394)<2000,(39128*SUM(D3394:Y3394)^(-0.37661)),IF(SUM(D3394:Y3394)<5000,18893*SUM(D3394:Y3394)^(-0.28083),IF(SUM(D3394:Y3394)<100000,29680*SUM(D3394:Y3394)^(-0.24475),1773.1))))*100/115)*SUM(D3394:Y3394)*0.0173,0)*1.15*1.06*0.43)/SUM(D3394:Y3394)),$A$571)","v":0},{"$f":"D3394*$Z3394","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3394*$Z3394","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3394*$Z3394","v":0},0,{"$f":"+SUM(AA3394:AV3394)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3394","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3394","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3394","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3394","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3394","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3394","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3394","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3394","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3394","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3394","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3394","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3394","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3394","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3394","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3394","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3394","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3394","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3394","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3394","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3394","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3394","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3394","v":0},{"$f":"SUM(D3394:Y3394)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D3395","v":0},{"$f":"Produktionsanlæg!E3395","v":0},{"$f":"Produktionsanlæg!F3395","v":0},{"$f":"Produktionsanlæg!G3395","v":0},{"$f":"Produktionsanlæg!H3395","v":0},{"$f":"Produktionsanlæg!I3395","v":0},{"$f":"Produktionsanlæg!J3395","v":0},{"$f":"Produktionsanlæg!K3395","v":0},{"$f":"Produktionsanlæg!L3395","v":0},{"$f":"Produktionsanlæg!M3395","v":0},{"$f":"Produktionsanlæg!N3395","v":0},{"$f":"Produktionsanlæg!O3395","v":0},{"$f":"Produktionsanlæg!P3395","v":0},{"$f":"Produktionsanlæg!Q3395","v":0},{"$f":"Produktionsanlæg!R3395","v":0},{"$f":"Produktionsanlæg!S3395","v":0},{"$f":"Produktionsanlæg!T3395","v":0},{"$f":"Produktionsanlæg!U3395","v":0},{"$f":"Produktionsanlæg!V3395","v":0},{"$f":"Produktionsanlæg!W3395","v":0},{"$f":"Produktionsanlæg!X3395","v":0},{"$f":"Produktionsanlæg!Y3395","v":0},{"$f":"IF(COUNTIF(D3395:Y3395,\"<>0\")<=1,IF(SUM(D3395:Y3395)=0,0,(IF(SUM(D3395:Y3395)>0,IF(SUM(D3395:Y3395)<400,(1.2675*45967*SUM(D3395:Y3395)^(-0.4664)),(IF(SUM(D3395:Y3395)<2000,(39128*SUM(D3395:Y3395)^(-0.37661)),IF(SUM(D3395:Y3395)<5000,18893*SUM(D3395:Y3395)^(-0.28083),IF(SUM(D3395:Y3395)<100000,29680*SUM(D3395:Y3395)^(-0.24475),1773.1))))*100/115)*SUM(D3395:Y3395)*0.0173,0)*1.15*1.06*0.02)/SUM(D3395:Y3395)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3395:AV3395)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3395","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3395","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3395","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3395","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3395","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3395","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3395","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3395","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3395","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3395","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3395","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3395","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3395","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3395","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3395","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3395","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3395","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3395","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3395","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3395","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3395","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3395","v":0},{"$f":"SUM(D3395:Y3395)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D3396","v":0},{"$f":"Produktionsanlæg!E3396","v":0},{"$f":"Produktionsanlæg!F3396","v":0},{"$f":"Produktionsanlæg!G3396","v":0},{"$f":"Produktionsanlæg!H3396","v":0},{"$f":"Produktionsanlæg!I3396","v":0},{"$f":"Produktionsanlæg!J3396","v":0},{"$f":"Produktionsanlæg!K3396","v":0},{"$f":"Produktionsanlæg!L3396","v":0},{"$f":"Produktionsanlæg!M3396","v":0},{"$f":"Produktionsanlæg!N3396","v":0},{"$f":"Produktionsanlæg!O3396","v":0},{"$f":"Produktionsanlæg!P3396","v":0},{"$f":"Produktionsanlæg!Q3396","v":0},{"$f":"Produktionsanlæg!R3396","v":0},{"$f":"Produktionsanlæg!S3396","v":0},{"$f":"Produktionsanlæg!T3396","v":0},{"$f":"Produktionsanlæg!U3396","v":0},{"$f":"Produktionsanlæg!V3396","v":0},{"$f":"Produktionsanlæg!W3396","v":0},{"$f":"Produktionsanlæg!X3396","v":0},{"$f":"Produktionsanlæg!Y3396","v":0},{"$f":"IF(COUNTIF(D3396:Y3396,\"<>0\")<=1,IF(SUM(D3396:Y3396)=0,0,(IF(SUM(D3396:Y3396)>0,IF(SUM(D3396:Y3396)<400,(1.2675*45967*SUM(D3396:Y3396)^(-0.4664)),(IF(SUM(D3396:Y3396)<2000,(39128*SUM(D3396:Y3396)^(-0.37661)),IF(SUM(D3396:Y3396)<5000,18893*SUM(D3396:Y3396)^(-0.28083),IF(SUM(D3396:Y3396)<100000,29680*SUM(D3396:Y3396)^(-0.24475),1773.1))))*100/115)*SUM(D3396:Y3396)*(IF(SUM(D3396:Y3396)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D3396:Y3396)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3396:AV3396)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3396","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3396","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3396","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3396","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3396","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3396","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3396","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3396","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3396","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3396","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3396","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3396","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3396","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3396","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3396","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3396","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3396","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3396","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3396","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3396","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3396","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3396","v":0},{"$f":"SUM(D3396:Y3396)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3397","v":0},{"$f":"Produktionsanlæg!E3397","v":0},{"$f":"Produktionsanlæg!F3397","v":0},{"$f":"Produktionsanlæg!G3397","v":0},{"$f":"Produktionsanlæg!H3397","v":0},{"$f":"Produktionsanlæg!I3397","v":0},{"$f":"Produktionsanlæg!J3397","v":0},{"$f":"Produktionsanlæg!K3397","v":0},{"$f":"Produktionsanlæg!L3397","v":0},{"$f":"Produktionsanlæg!M3397","v":0},{"$f":"Produktionsanlæg!N3397","v":0},{"$f":"Produktionsanlæg!O3397","v":0},{"$f":"Produktionsanlæg!P3397","v":0},{"$f":"Produktionsanlæg!Q3397","v":0},{"$f":"Produktionsanlæg!R3397","v":0},{"$f":"Produktionsanlæg!S3397","v":0},{"$f":"Produktionsanlæg!T3397","v":0},{"$f":"Produktionsanlæg!U3397","v":0},{"$f":"Produktionsanlæg!V3397","v":0},{"$f":"Produktionsanlæg!W3397","v":0},{"$f":"Produktionsanlæg!X3397","v":0},{"$f":"Produktionsanlæg!Y3397","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3397:Y3397,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D3398","v":0},{"$f":"Produktionsanlæg!E3398","v":0},{"$f":"Produktionsanlæg!F3398","v":0},{"$f":"Produktionsanlæg!G3398","v":0},{"$f":"Produktionsanlæg!H3398","v":0},{"$f":"Produktionsanlæg!I3398","v":0},{"$f":"Produktionsanlæg!J3398","v":0},{"$f":"Produktionsanlæg!K3398","v":0},{"$f":"Produktionsanlæg!L3398","v":0},{"$f":"Produktionsanlæg!M3398","v":0},{"$f":"Produktionsanlæg!N3398","v":0},{"$f":"Produktionsanlæg!O3398","v":0},{"$f":"Produktionsanlæg!P3398","v":0},{"$f":"Produktionsanlæg!Q3398","v":0},{"$f":"Produktionsanlæg!R3398","v":0},{"$f":"Produktionsanlæg!S3398","v":0},{"$f":"Produktionsanlæg!T3398","v":0},{"$f":"Produktionsanlæg!U3398","v":0},{"$f":"Produktionsanlæg!V3398","v":0},{"$f":"Produktionsanlæg!W3398","v":0},{"$f":"Produktionsanlæg!X3398","v":0},{"$f":"Produktionsanlæg!Y3398","v":0},{"$f":"IF(COUNTIF(D3398:Y3398,\"<>0\")<=1,IF(SUM(D3398:Y3398)=0,0,(IF(SUM(D3398:Y3398)>0,IF(SUM(D3398:Y3398)<400,(1.2675*45967*SUM(D3398:Y3398)^(-0.4664)),(IF(SUM(D3398:Y3398)<2000,(39128*SUM(D3398:Y3398)^(-0.37661)),IF(SUM(D3398:Y3398)<5000,18893*SUM(D3398:Y3398)^(-0.28083),IF(SUM(D3398:Y3398)<100000,29680*SUM(D3398:Y3398)^(-0.24475),1773.1))))*100/115)*SUM(D3398:Y3398)*(IF(SUM(D3398:Y3398)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D3398:Y3398)),$A$571)","v":0},{"$f":"D3398*$Z3398","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3398*$Z3398","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3398*$Z3398","v":0},0,{"$f":"+SUM(AA3398:AV3398)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3398","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3398","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3398","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3398","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3398","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3398","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3398","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3398","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3398","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3398","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3398","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3398","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3398","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3398","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3398","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3398","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3398","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3398","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3398","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3398","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3398","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3398","v":0},{"$f":"SUM(D3398:Y3398)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D3399","v":0},{"$f":"Produktionsanlæg!E3399","v":0},{"$f":"Produktionsanlæg!F3399","v":0},{"$f":"Produktionsanlæg!G3399","v":0},{"$f":"Produktionsanlæg!H3399","v":0},{"$f":"Produktionsanlæg!I3399","v":0},{"$f":"Produktionsanlæg!J3399","v":0},{"$f":"Produktionsanlæg!K3399","v":0},{"$f":"Produktionsanlæg!L3399","v":0},{"$f":"Produktionsanlæg!M3399","v":0},{"$f":"Produktionsanlæg!N3399","v":0},{"$f":"Produktionsanlæg!O3399","v":0},{"$f":"Produktionsanlæg!P3399","v":0},{"$f":"Produktionsanlæg!Q3399","v":0},{"$f":"Produktionsanlæg!R3399","v":0},{"$f":"Produktionsanlæg!S3399","v":0},{"$f":"Produktionsanlæg!T3399","v":0},{"$f":"Produktionsanlæg!U3399","v":0},{"$f":"Produktionsanlæg!V3399","v":0},{"$f":"Produktionsanlæg!W3399","v":0},{"$f":"Produktionsanlæg!X3399","v":0},{"$f":"Produktionsanlæg!Y3399","v":0},{"$f":"IF(COUNTIF(D3399:Y3399,\"<>0\")<=1,IF(SUM(D3399:Y3399)=0,0,(IF(SUM(D3399:Y3399)>0,IF(SUM(D3399:Y3399)<400,(1.2675*45967*SUM(D3399:Y3399)^(-0.4664)),(IF(SUM(D3399:Y3399)<2000,(39128*SUM(D3399:Y3399)^(-0.37661)),IF(SUM(D3399:Y3399)<5000,18893*SUM(D3399:Y3399)^(-0.28083),IF(SUM(D3399:Y3399)<100000,29680*SUM(D3399:Y3399)^(-0.24475),1773.1))))*100/115)*SUM(D3399:Y3399)*(IF(SUM(D3399:Y3399)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D3399:Y3399)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3399:AV3399)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3399","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3399","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3399","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3399","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3399","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3399","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3399","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3399","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3399","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3399","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3399","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3399","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3399","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3399","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3399","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3399","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3399","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3399","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3399","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3399","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3399","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3399","v":0},{"$f":"SUM(D3399:Y3399)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D3400","v":0},{"$f":"Produktionsanlæg!E3400","v":0},{"$f":"Produktionsanlæg!F3400","v":0},{"$f":"Produktionsanlæg!G3400","v":0},{"$f":"Produktionsanlæg!H3400","v":0},{"$f":"Produktionsanlæg!I3400","v":0},{"$f":"Produktionsanlæg!J3400","v":0},{"$f":"Produktionsanlæg!K3400","v":0},{"$f":"Produktionsanlæg!L3400","v":0},{"$f":"Produktionsanlæg!M3400","v":0},{"$f":"Produktionsanlæg!N3400","v":0},{"$f":"Produktionsanlæg!O3400","v":0},{"$f":"Produktionsanlæg!P3400","v":0},{"$f":"Produktionsanlæg!Q3400","v":0},{"$f":"Produktionsanlæg!R3400","v":0},{"$f":"Produktionsanlæg!S3400","v":0},{"$f":"Produktionsanlæg!T3400","v":0},{"$f":"Produktionsanlæg!U3400","v":0},{"$f":"Produktionsanlæg!V3400","v":0},{"$f":"Produktionsanlæg!W3400","v":0},{"$f":"Produktionsanlæg!X3400","v":0},{"$f":"Produktionsanlæg!Y3400","v":0},{"$f":"IF(COUNTIF(D3400:Y3400,\"<>0\")<=1,IF(SUM(D3400:Y3400)=0,0,(IF(SUM(D3400:Y3400)>0,IF(SUM(D3400:Y3400)<400,(1.2675*45967*SUM(D3400:Y3400)^(-0.4664)),(IF(SUM(D3400:Y3400)<2000,(39128*SUM(D3400:Y3400)^(-0.37661)),IF(SUM(D3400:Y3400)<5000,18893*SUM(D3400:Y3400)^(-0.28083),IF(SUM(D3400:Y3400)<100000,29680*SUM(D3400:Y3400)^(-0.24475),1773.1))))*100/115)*SUM(D3400:Y3400)*(IF(SUM(D3396:Y3396)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D3400:Y3400)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3400:AV3400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3400","v":0},{"$f":"SUM(D3400:Y3400)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3401","v":0},{"$f":"Produktionsanlæg!E3401","v":0},{"$f":"Produktionsanlæg!F3401","v":0},{"$f":"Produktionsanlæg!G3401","v":0},{"$f":"Produktionsanlæg!H3401","v":0},{"$f":"Produktionsanlæg!I3401","v":0},{"$f":"Produktionsanlæg!J3401","v":0},{"$f":"Produktionsanlæg!K3401","v":0},{"$f":"Produktionsanlæg!L3401","v":0},{"$f":"Produktionsanlæg!M3401","v":0},{"$f":"Produktionsanlæg!N3401","v":0},{"$f":"Produktionsanlæg!O3401","v":0},{"$f":"Produktionsanlæg!P3401","v":0},{"$f":"Produktionsanlæg!Q3401","v":0},{"$f":"Produktionsanlæg!R3401","v":0},{"$f":"Produktionsanlæg!S3401","v":0},{"$f":"Produktionsanlæg!T3401","v":0},{"$f":"Produktionsanlæg!U3401","v":0},{"$f":"Produktionsanlæg!V3401","v":0},{"$f":"Produktionsanlæg!W3401","v":0},{"$f":"Produktionsanlæg!X3401","v":0},{"$f":"Produktionsanlæg!Y3401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3401:Y3401,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D3402","v":0},{"$f":"Produktionsanlæg!E3402","v":0},{"$f":"Produktionsanlæg!F3402","v":0},{"$f":"Produktionsanlæg!G3402","v":0},{"$f":"Produktionsanlæg!H3402","v":0},{"$f":"Produktionsanlæg!I3402","v":0},{"$f":"Produktionsanlæg!J3402","v":0},{"$f":"Produktionsanlæg!K3402","v":0},{"$f":"Produktionsanlæg!L3402","v":0},{"$f":"Produktionsanlæg!M3402","v":0},{"$f":"Produktionsanlæg!N3402","v":0},{"$f":"Produktionsanlæg!O3402","v":0},{"$f":"Produktionsanlæg!P3402","v":0},{"$f":"Produktionsanlæg!Q3402","v":0},{"$f":"Produktionsanlæg!R3402","v":0},{"$f":"Produktionsanlæg!S3402","v":0},{"$f":"Produktionsanlæg!T3402","v":0},{"$f":"Produktionsanlæg!U3402","v":0},{"$f":"Produktionsanlæg!V3402","v":0},{"$f":"Produktionsanlæg!W3402","v":0},{"$f":"Produktionsanlæg!X3402","v":0},{"$f":"Produktionsanlæg!Y3402","v":0},{"$f":"IF(COUNTIF(D3402:Y3402,\"<>0\")<=1,IF(SUM(D3402:Y3402)=0,0,(IF(SUM(D3402:Y3402)>0,IF(SUM(D3402:Y3402)<400,(1.2675*45967*SUM(D3402:Y3402)^(-0.4664)),(IF(SUM(D3402:Y3402)<2000,(39128*SUM(D3402:Y3402)^(-0.37661)),IF(SUM(D3402:Y3402)<5000,18893*SUM(D3402:Y3402)^(-0.28083),IF(SUM(D3402:Y3402)<100000,29680*SUM(D3402:Y3402)^(-0.24475),1773.1))))*100/115)*SUM(D3402:Y3402)*(IF(SUM(D3398:Y3398)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D3402:Y3402)),$A$571)","v":0},{"$f":"D3402*$Z3402","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3402*$Z3402","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3402*$Z3402","v":0},0,{"$f":"+SUM(AA3402:AV3402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3402","v":0},{"$f":"SUM(D3402:Y3402)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D3403","v":0},{"$f":"Produktionsanlæg!E3403","v":0},{"$f":"Produktionsanlæg!F3403","v":0},{"$f":"Produktionsanlæg!G3403","v":0},{"$f":"Produktionsanlæg!H3403","v":0},{"$f":"Produktionsanlæg!I3403","v":0},{"$f":"Produktionsanlæg!J3403","v":0},{"$f":"Produktionsanlæg!K3403","v":0},{"$f":"Produktionsanlæg!L3403","v":0},{"$f":"Produktionsanlæg!M3403","v":0},{"$f":"Produktionsanlæg!N3403","v":0},{"$f":"Produktionsanlæg!O3403","v":0},{"$f":"Produktionsanlæg!P3403","v":0},{"$f":"Produktionsanlæg!Q3403","v":0},{"$f":"Produktionsanlæg!R3403","v":0},{"$f":"Produktionsanlæg!S3403","v":0},{"$f":"Produktionsanlæg!T3403","v":0},{"$f":"Produktionsanlæg!U3403","v":0},{"$f":"Produktionsanlæg!V3403","v":0},{"$f":"Produktionsanlæg!W3403","v":0},{"$f":"Produktionsanlæg!X3403","v":0},{"$f":"Produktionsanlæg!Y3403","v":0},{"$f":"IF(COUNTIF(D3403:Y3403,\"<>0\")<=1,IF(SUM(D3403:Y3403)=0,0,(IF(SUM(D3403:Y3403)>0,IF(SUM(D3403:Y3403)<400,(1.2675*45967*SUM(D3403:Y3403)^(-0.4664)),(IF(SUM(D3403:Y3403)<2000,(39128*SUM(D3403:Y3403)^(-0.37661)),IF(SUM(D3403:Y3403)<5000,18893*SUM(D3403:Y3403)^(-0.28083),IF(SUM(D3403:Y3403)<100000,29680*SUM(D3403:Y3403)^(-0.24475),1773.1))))*100/115)*SUM(D3403:Y3403)*(IF(SUM(D3399:Y3399)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D3403:Y3403)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3403:AV3403)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3403","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3403","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3403","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3403","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3403","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3403","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3403","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3403","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3403","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3403","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3403","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3403","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3403","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3403","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3403","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3403","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3403","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3403","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3403","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3403","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3403","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3403","v":0},{"$f":"SUM(D3403:Y3403)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D3404","v":0},{"$f":"Produktionsanlæg!E3404","v":0},{"$f":"Produktionsanlæg!F3404","v":0},{"$f":"Produktionsanlæg!G3404","v":0},{"$f":"Produktionsanlæg!H3404","v":0},{"$f":"Produktionsanlæg!I3404","v":0},{"$f":"Produktionsanlæg!J3404","v":0},{"$f":"Produktionsanlæg!K3404","v":0},{"$f":"Produktionsanlæg!L3404","v":0},{"$f":"Produktionsanlæg!M3404","v":0},{"$f":"Produktionsanlæg!N3404","v":0},{"$f":"Produktionsanlæg!O3404","v":0},{"$f":"Produktionsanlæg!P3404","v":0},{"$f":"Produktionsanlæg!Q3404","v":0},{"$f":"Produktionsanlæg!R3404","v":0},{"$f":"Produktionsanlæg!S3404","v":0},{"$f":"Produktionsanlæg!T3404","v":0},{"$f":"Produktionsanlæg!U3404","v":0},{"$f":"Produktionsanlæg!V3404","v":0},{"$f":"Produktionsanlæg!W3404","v":0},{"$f":"Produktionsanlæg!X3404","v":0},{"$f":"Produktionsanlæg!Y3404","v":0},{"$f":"IF(COUNTIF(D3404:Y3404,\"<>0\")<=1,IF(SUM(D3404:Y3404)=0,0,(IF(SUM(D3404:Y3404)>0,IF(SUM(D3404:Y3404)<400,(1.2675*45967*SUM(D3404:Y3404)^(-0.4664)),(IF(SUM(D3404:Y3404)<2000,(39128*SUM(D3404:Y3404)^(-0.37661)),IF(SUM(D3404:Y3404)<5000,18893*SUM(D3404:Y3404)^(-0.28083),IF(SUM(D3404:Y3404)<100000,29680*SUM(D3404:Y3404)^(-0.24475),1773.1))))*100/115)*SUM(D3404:Y3404)*(IF(SUM(D3396:Y3396)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D3404:Y3404)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3404:AV3404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3404","v":0},{"$f":"SUM(D3404:Y3404)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3405","v":0},{"$f":"Produktionsanlæg!E3405","v":0},{"$f":"Produktionsanlæg!F3405","v":0},{"$f":"Produktionsanlæg!G3405","v":0},{"$f":"Produktionsanlæg!H3405","v":0},{"$f":"Produktionsanlæg!I3405","v":0},{"$f":"Produktionsanlæg!J3405","v":0},{"$f":"Produktionsanlæg!K3405","v":0},{"$f":"Produktionsanlæg!L3405","v":0},{"$f":"Produktionsanlæg!M3405","v":0},{"$f":"Produktionsanlæg!N3405","v":0},{"$f":"Produktionsanlæg!O3405","v":0},{"$f":"Produktionsanlæg!P3405","v":0},{"$f":"Produktionsanlæg!Q3405","v":0},{"$f":"Produktionsanlæg!R3405","v":0},{"$f":"Produktionsanlæg!S3405","v":0},{"$f":"Produktionsanlæg!T3405","v":0},{"$f":"Produktionsanlæg!U3405","v":0},{"$f":"Produktionsanlæg!V3405","v":0},{"$f":"Produktionsanlæg!W3405","v":0},{"$f":"Produktionsanlæg!X3405","v":0},{"$f":"Produktionsanlæg!Y3405","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3405:Y3405,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D3406","v":0},{"$f":"Produktionsanlæg!E3406","v":0},{"$f":"Produktionsanlæg!F3406","v":0},{"$f":"Produktionsanlæg!G3406","v":0},{"$f":"Produktionsanlæg!H3406","v":0},{"$f":"Produktionsanlæg!I3406","v":0},{"$f":"Produktionsanlæg!J3406","v":0},{"$f":"Produktionsanlæg!K3406","v":0},{"$f":"Produktionsanlæg!L3406","v":0},{"$f":"Produktionsanlæg!M3406","v":0},{"$f":"Produktionsanlæg!N3406","v":0},{"$f":"Produktionsanlæg!O3406","v":0},{"$f":"Produktionsanlæg!P3406","v":0},{"$f":"Produktionsanlæg!Q3406","v":0},{"$f":"Produktionsanlæg!R3406","v":0},{"$f":"Produktionsanlæg!S3406","v":0},{"$f":"Produktionsanlæg!T3406","v":0},{"$f":"Produktionsanlæg!U3406","v":0},{"$f":"Produktionsanlæg!V3406","v":0},{"$f":"Produktionsanlæg!W3406","v":0},{"$f":"Produktionsanlæg!X3406","v":0},{"$f":"Produktionsanlæg!Y3406","v":0},{"$f":"IF(COUNTIF(D3406:Y3406,\"<>0\")<=1,IF(SUM(D3406:Y3406)=0,0,(IF(SUM(D3406:Y3406)>0,IF(SUM(D3406:Y3406)<400,(1.2675*45967*SUM(D3406:Y3406)^(-0.4664)),(IF(SUM(D3406:Y3406)<2000,(39128*SUM(D3406:Y3406)^(-0.37661)),IF(SUM(D3406:Y3406)<5000,18893*SUM(D3406:Y3406)^(-0.28083),IF(SUM(D3406:Y3406)<100000,29680*SUM(D3406:Y3406)^(-0.24475),1773.1))))*100/115)*SUM(D3406:Y3406)*(IF(SUM(D3398:Y3398)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D3406:Y3406)),$A$571)","v":0},{"$f":"D3406*$Z3406","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3406*$Z3406","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3406*$Z3406","v":0},0,{"$f":"+SUM(AA3406:AV3406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3406","v":0},{"$f":"SUM(D3406:Y3406)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D3407","v":0},{"$f":"Produktionsanlæg!E3407","v":0},{"$f":"Produktionsanlæg!F3407","v":0},{"$f":"Produktionsanlæg!G3407","v":0},{"$f":"Produktionsanlæg!H3407","v":0},{"$f":"Produktionsanlæg!I3407","v":0},{"$f":"Produktionsanlæg!J3407","v":0},{"$f":"Produktionsanlæg!K3407","v":0},{"$f":"Produktionsanlæg!L3407","v":0},{"$f":"Produktionsanlæg!M3407","v":0},{"$f":"Produktionsanlæg!N3407","v":0},{"$f":"Produktionsanlæg!O3407","v":0},{"$f":"Produktionsanlæg!P3407","v":0},{"$f":"Produktionsanlæg!Q3407","v":0},{"$f":"Produktionsanlæg!R3407","v":0},{"$f":"Produktionsanlæg!S3407","v":0},{"$f":"Produktionsanlæg!T3407","v":0},{"$f":"Produktionsanlæg!U3407","v":0},{"$f":"Produktionsanlæg!V3407","v":0},{"$f":"Produktionsanlæg!W3407","v":0},{"$f":"Produktionsanlæg!X3407","v":0},{"$f":"Produktionsanlæg!Y3407","v":0},{"$f":"IF(COUNTIF(D3407:Y3407,\"<>0\")<=1,IF(SUM(D3407:Y3407)=0,0,(IF(SUM(D3407:Y3407)>0,IF(SUM(D3407:Y3407)<400,(1.2675*45967*SUM(D3407:Y3407)^(-0.4664)),(IF(SUM(D3407:Y3407)<2000,(39128*SUM(D3407:Y3407)^(-0.37661)),IF(SUM(D3407:Y3407)<5000,18893*SUM(D3407:Y3407)^(-0.28083),IF(SUM(D3407:Y3407)<100000,29680*SUM(D3407:Y3407)^(-0.24475),1773.1))))*100/115)*SUM(D3407:Y3407)*(IF(SUM(D3399:Y3399)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D3407:Y3407)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3407:AV3407)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3407","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3407","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3407","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3407","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3407","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3407","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3407","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3407","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3407","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3407","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3407","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3407","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3407","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3407","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3407","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3407","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3407","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3407","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3407","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3407","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3407","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3407","v":0},{"$f":"SUM(D3407:Y3407)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D3408","v":0},{"$f":"Produktionsanlæg!E3408","v":0},{"$f":"Produktionsanlæg!F3408","v":0},{"$f":"Produktionsanlæg!G3408","v":0},{"$f":"Produktionsanlæg!H3408","v":0},{"$f":"Produktionsanlæg!I3408","v":0},{"$f":"Produktionsanlæg!J3408","v":0},{"$f":"Produktionsanlæg!K3408","v":0},{"$f":"Produktionsanlæg!L3408","v":0},{"$f":"Produktionsanlæg!M3408","v":0},{"$f":"Produktionsanlæg!N3408","v":0},{"$f":"Produktionsanlæg!O3408","v":0},{"$f":"Produktionsanlæg!P3408","v":0},{"$f":"Produktionsanlæg!Q3408","v":0},{"$f":"Produktionsanlæg!R3408","v":0},{"$f":"Produktionsanlæg!S3408","v":0},{"$f":"Produktionsanlæg!T3408","v":0},{"$f":"Produktionsanlæg!U3408","v":0},{"$f":"Produktionsanlæg!V3408","v":0},{"$f":"Produktionsanlæg!W3408","v":0},{"$f":"Produktionsanlæg!X3408","v":0},{"$f":"Produktionsanlæg!Y3408","v":0},{"$f":"IF(COUNTIF(D3408:Y3408,\"<>0\")<=1,IF(SUM(D3408:Y3408)=0,0,(IF(SUM(D3408:Y3408)>0,IF(SUM(D3408:Y3408)<400,(1.2675*45967*SUM(D3408:Y3408)^(-0.4664)),(IF(SUM(D3408:Y3408)<2000,(39128*SUM(D3408:Y3408)^(-0.37661)),IF(SUM(D3408:Y3408)<5000,18893*SUM(D3408:Y3408)^(-0.28083),IF(SUM(D3408:Y3408)<100000,29680*SUM(D3408:Y3408)^(-0.24475),1773.1))))*100/115)*SUM(D3408:Y3408)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3408:Y3408)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3408:AV3408)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3408","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3408","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3408","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3408","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3408","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3408","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3408","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3408","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3408","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3408","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3408","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3408","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3408","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3408","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3408","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3408","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3408","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3408","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3408","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3408","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3408","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3408","v":0},{"$f":"SUM(D3408:Y3408)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3409","v":0},{"$f":"Produktionsanlæg!E3409","v":0},{"$f":"Produktionsanlæg!F3409","v":0},{"$f":"Produktionsanlæg!G3409","v":0},{"$f":"Produktionsanlæg!H3409","v":0},{"$f":"Produktionsanlæg!I3409","v":0},{"$f":"Produktionsanlæg!J3409","v":0},{"$f":"Produktionsanlæg!K3409","v":0},{"$f":"Produktionsanlæg!L3409","v":0},{"$f":"Produktionsanlæg!M3409","v":0},{"$f":"Produktionsanlæg!N3409","v":0},{"$f":"Produktionsanlæg!O3409","v":0},{"$f":"Produktionsanlæg!P3409","v":0},{"$f":"Produktionsanlæg!Q3409","v":0},{"$f":"Produktionsanlæg!R3409","v":0},{"$f":"Produktionsanlæg!S3409","v":0},{"$f":"Produktionsanlæg!T3409","v":0},{"$f":"Produktionsanlæg!U3409","v":0},{"$f":"Produktionsanlæg!V3409","v":0},{"$f":"Produktionsanlæg!W3409","v":0},{"$f":"Produktionsanlæg!X3409","v":0},{"$f":"Produktionsanlæg!Y3409","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3409:Y3409,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D3410","v":0},{"$f":"Produktionsanlæg!E3410","v":0},{"$f":"Produktionsanlæg!F3410","v":0},{"$f":"Produktionsanlæg!G3410","v":0},{"$f":"Produktionsanlæg!H3410","v":0},{"$f":"Produktionsanlæg!I3410","v":0},{"$f":"Produktionsanlæg!J3410","v":0},{"$f":"Produktionsanlæg!K3410","v":0},{"$f":"Produktionsanlæg!L3410","v":0},{"$f":"Produktionsanlæg!M3410","v":0},{"$f":"Produktionsanlæg!N3410","v":0},{"$f":"Produktionsanlæg!O3410","v":0},{"$f":"Produktionsanlæg!P3410","v":0},{"$f":"Produktionsanlæg!Q3410","v":0},{"$f":"Produktionsanlæg!R3410","v":0},{"$f":"Produktionsanlæg!S3410","v":0},{"$f":"Produktionsanlæg!T3410","v":0},{"$f":"Produktionsanlæg!U3410","v":0},{"$f":"Produktionsanlæg!V3410","v":0},{"$f":"Produktionsanlæg!W3410","v":0},{"$f":"Produktionsanlæg!X3410","v":0},{"$f":"Produktionsanlæg!Y3410","v":0},{"$f":"IF(COUNTIF(D3410:Y3410,\"<>0\")<=1,IF(SUM(D3410:Y3410)=0,0,(IF(SUM(D3410:Y3410)>0,IF(SUM(D3410:Y3410)<400,(1.2675*45967*SUM(D3410:Y3410)^(-0.4664)),(IF(SUM(D3410:Y3410)<2000,(39128*SUM(D3410:Y3410)^(-0.37661)),IF(SUM(D3410:Y3410)<5000,18893*SUM(D3410:Y3410)^(-0.28083),IF(SUM(D3410:Y3410)<100000,29680*SUM(D3410:Y3410)^(-0.24475),1773.1))))*100/115)*SUM(D3410:Y3410)*(0.246),0)*1.15*1.06*0.4)/SUM(D3410:Y3410)),$A$571)","v":0},{"$f":"D3410*$Z3410","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3410*$Z3410","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3410*$Z3410","v":0},{"$f":"Y3410*$Z3410","v":0},{"$f":"+SUM(AA3410:AV3410)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3410","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3410","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3410","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3410","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3410","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3410","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3410","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3410","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3410","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3410","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3410","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3410","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3410","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3410","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3410","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3410","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3410","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3410","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3410","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3410","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3410","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3410","v":0},{"$f":"SUM(D3410:Y3410)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D3411","v":0},{"$f":"Produktionsanlæg!E3411","v":0},{"$f":"Produktionsanlæg!F3411","v":0},{"$f":"Produktionsanlæg!G3411","v":0},{"$f":"Produktionsanlæg!H3411","v":0},{"$f":"Produktionsanlæg!I3411","v":0},{"$f":"Produktionsanlæg!J3411","v":0},{"$f":"Produktionsanlæg!K3411","v":0},{"$f":"Produktionsanlæg!L3411","v":0},{"$f":"Produktionsanlæg!M3411","v":0},{"$f":"Produktionsanlæg!N3411","v":0},{"$f":"Produktionsanlæg!O3411","v":0},{"$f":"Produktionsanlæg!P3411","v":0},{"$f":"Produktionsanlæg!Q3411","v":0},{"$f":"Produktionsanlæg!R3411","v":0},{"$f":"Produktionsanlæg!S3411","v":0},{"$f":"Produktionsanlæg!T3411","v":0},{"$f":"Produktionsanlæg!U3411","v":0},{"$f":"Produktionsanlæg!V3411","v":0},{"$f":"Produktionsanlæg!W3411","v":0},{"$f":"Produktionsanlæg!X3411","v":0},{"$f":"Produktionsanlæg!Y3411","v":0},{"$f":"IF(COUNTIF(D3411:Y3411,\"<>0\")<=1,IF(SUM(D3411:Y3411)=0,0,(IF(SUM(D3411:Y3411)>0,IF(SUM(D3411:Y3411)<400,(1.2675*45967*SUM(D3411:Y3411)^(-0.4664)),(IF(SUM(D3411:Y3411)<2000,(39128*SUM(D3411:Y3411)^(-0.37661)),IF(SUM(D3411:Y3411)<5000,18893*SUM(D3411:Y3411)^(-0.28083),IF(SUM(D3411:Y3411)<100000,29680*SUM(D3411:Y3411)^(-0.24475),1773.1))))*100/115)*SUM(D3411:Y3411)*(0.246),0)*1.15*1.06*0.05)/SUM(D3411:Y3411)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3411*$Z3411","v":0},{"$f":"Y3411*$Z3411","v":0},{"$f":"+SUM(AA3411:AV3411)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3411","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3411","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3411","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3411","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3411","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3411","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3411","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3411","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3411","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3411","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3411","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3411","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3411","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3411","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3411","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3411","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3411","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3411","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3411","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3411","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3411","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3411","v":0},{"$f":"SUM(D3411:Y3411)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3413:AW3436)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3412:Y3412)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D3413","v":0},{"$f":"Produktionsanlæg!E3413","v":0},{"$f":"Produktionsanlæg!F3413","v":0},{"$f":"Produktionsanlæg!G3413","v":0},{"$f":"Produktionsanlæg!H3413","v":0},{"$f":"Produktionsanlæg!I3413","v":0},{"$f":"Produktionsanlæg!J3413","v":0},{"$f":"Produktionsanlæg!K3413","v":0},{"$f":"Produktionsanlæg!L3413","v":0},{"$f":"Produktionsanlæg!M3413","v":0},{"$f":"Produktionsanlæg!N3413","v":0},{"$f":"Produktionsanlæg!O3413","v":0},{"$f":"Produktionsanlæg!P3413","v":0},{"$f":"Produktionsanlæg!Q3413","v":0},{"$f":"Produktionsanlæg!R3413","v":0},{"$f":"Produktionsanlæg!S3413","v":0},{"$f":"Produktionsanlæg!T3413","v":0},{"$f":"Produktionsanlæg!U3413","v":0},{"$f":"Produktionsanlæg!V3413","v":0},{"$f":"Produktionsanlæg!W3413","v":0},{"$f":"Produktionsanlæg!X3413","v":0},{"$f":"Produktionsanlæg!Y3413","v":0},{"$f":"IF(COUNTIF(D3413:Y3413,\"<>0\")<=1,IF(SUM(D3413:Y3413)=0,0,(IF(SUM(D3413:Y3413)>0,IF(SUM(D3413:Y3413)<400,(1.2675*45967*SUM(D3413:Y3413)^(-0.4664)),(IF(SUM(D3413:Y3413)<2000,(39128*SUM(D3413:Y3413)^(-0.37661)),IF(SUM(D3413:Y3413)<5000,18893*SUM(D3413:Y3413)^(-0.28083),IF(SUM(D3413:Y3413)<100000,29680*SUM(D3413:Y3413)^(-0.24475),1773.1))))*100/115)*SUM(D3413:Y3413)*(IF(SUM(D3396:Y3396)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D3413:Y3413)),$A$571)","v":0},{"$f":"D3413*$Z3413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3413:AV3413)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3413","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3413","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3413","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3413","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3413","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3413","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3413","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3413","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3413","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3413","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3413","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3413","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3413","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3413","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3413","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3413","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3413","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3413","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3413","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3413","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3413","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3413","v":0},{"$f":"SUM(D3413:Y3413)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3414","v":0},{"$f":"Produktionsanlæg!E3414","v":0},{"$f":"Produktionsanlæg!F3414","v":0},{"$f":"Produktionsanlæg!G3414","v":0},{"$f":"Produktionsanlæg!H3414","v":0},{"$f":"Produktionsanlæg!I3414","v":0},{"$f":"Produktionsanlæg!J3414","v":0},{"$f":"Produktionsanlæg!K3414","v":0},{"$f":"Produktionsanlæg!L3414","v":0},{"$f":"Produktionsanlæg!M3414","v":0},{"$f":"Produktionsanlæg!N3414","v":0},{"$f":"Produktionsanlæg!O3414","v":0},{"$f":"Produktionsanlæg!P3414","v":0},{"$f":"Produktionsanlæg!Q3414","v":0},{"$f":"Produktionsanlæg!R3414","v":0},{"$f":"Produktionsanlæg!S3414","v":0},{"$f":"Produktionsanlæg!T3414","v":0},{"$f":"Produktionsanlæg!U3414","v":0},{"$f":"Produktionsanlæg!V3414","v":0},{"$f":"Produktionsanlæg!W3414","v":0},{"$f":"Produktionsanlæg!X3414","v":0},{"$f":"Produktionsanlæg!Y3414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3414:Y3414,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D3415","v":0},{"$f":"Produktionsanlæg!E3415","v":0},{"$f":"Produktionsanlæg!F3415","v":0},{"$f":"Produktionsanlæg!G3415","v":0},{"$f":"Produktionsanlæg!H3415","v":0},{"$f":"Produktionsanlæg!I3415","v":0},{"$f":"Produktionsanlæg!J3415","v":0},{"$f":"Produktionsanlæg!K3415","v":0},{"$f":"Produktionsanlæg!L3415","v":0},{"$f":"Produktionsanlæg!M3415","v":0},{"$f":"Produktionsanlæg!N3415","v":0},{"$f":"Produktionsanlæg!O3415","v":0},{"$f":"Produktionsanlæg!P3415","v":0},{"$f":"Produktionsanlæg!Q3415","v":0},{"$f":"Produktionsanlæg!R3415","v":0},{"$f":"Produktionsanlæg!S3415","v":0},{"$f":"Produktionsanlæg!T3415","v":0},{"$f":"Produktionsanlæg!U3415","v":0},{"$f":"Produktionsanlæg!V3415","v":0},{"$f":"Produktionsanlæg!W3415","v":0},{"$f":"Produktionsanlæg!X3415","v":0},{"$f":"Produktionsanlæg!Y3415","v":0},{"$f":"IF(COUNTIF(D3415:Y3415,\"<>0\")<=1,IF(SUM(D3415:Y3415)=0,0,(IF(SUM(D3415:Y3415)>0,IF(SUM(D3415:Y3415)<400,(1.2675*45967*SUM(D3415:Y3415)^(-0.4664)),(IF(SUM(D3415:Y3415)<2000,(39128*SUM(D3415:Y3415)^(-0.37661)),IF(SUM(D3415:Y3415)<5000,18893*SUM(D3415:Y3415)^(-0.28083),IF(SUM(D3415:Y3415)<100000,29680*SUM(D3415:Y3415)^(-0.24475),1773.1))))*100/115)*SUM(D3415:Y3415)*(IF(SUM(D3398:Y3398)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D3415:Y3415)),$A$571)","v":0},{"$f":"D3415*$Z3415","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3415*$Z3415","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3415*$Z3415","v":0},0,{"$f":"+SUM(AA3415:AV3415)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3415","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3415","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3415","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3415","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3415","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3415","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3415","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3415","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3415","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3415","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3415","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3415","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3415","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3415","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3415","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3415","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3415","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3415","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3415","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3415","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3415","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3415","v":0},{"$f":"SUM(D3415:Y3415)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D3416","v":0},{"$f":"Produktionsanlæg!E3416","v":0},{"$f":"Produktionsanlæg!F3416","v":0},{"$f":"Produktionsanlæg!G3416","v":0},{"$f":"Produktionsanlæg!H3416","v":0},{"$f":"Produktionsanlæg!I3416","v":0},{"$f":"Produktionsanlæg!J3416","v":0},{"$f":"Produktionsanlæg!K3416","v":0},{"$f":"Produktionsanlæg!L3416","v":0},{"$f":"Produktionsanlæg!M3416","v":0},{"$f":"Produktionsanlæg!N3416","v":0},{"$f":"Produktionsanlæg!O3416","v":0},{"$f":"Produktionsanlæg!P3416","v":0},{"$f":"Produktionsanlæg!Q3416","v":0},{"$f":"Produktionsanlæg!R3416","v":0},{"$f":"Produktionsanlæg!S3416","v":0},{"$f":"Produktionsanlæg!T3416","v":0},{"$f":"Produktionsanlæg!U3416","v":0},{"$f":"Produktionsanlæg!V3416","v":0},{"$f":"Produktionsanlæg!W3416","v":0},{"$f":"Produktionsanlæg!X3416","v":0},{"$f":"Produktionsanlæg!Y3416","v":0},{"$f":"IF(COUNTIF(D3416:Y3416,\"<>0\")<=1,IF(SUM(D3416:Y3416)=0,0,(IF(SUM(D3416:Y3416)>0,IF(SUM(D3416:Y3416)<400,(1.2675*45967*SUM(D3416:Y3416)^(-0.4664)),(IF(SUM(D3416:Y3416)<2000,(39128*SUM(D3416:Y3416)^(-0.37661)),IF(SUM(D3416:Y3416)<5000,18893*SUM(D3416:Y3416)^(-0.28083),IF(SUM(D3416:Y3416)<100000,29680*SUM(D3416:Y3416)^(-0.24475),1773.1))))*100/115)*SUM(D3416:Y3416)*(IF(SUM(D3399:Y3399)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D3416:Y3416)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3416:AV3416)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3416","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3416","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3416","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3416","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3416","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3416","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3416","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3416","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3416","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3416","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3416","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3416","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3416","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3416","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3416","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3416","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3416","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3416","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3416","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3416","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3416","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3416","v":0},{"$f":"SUM(D3416:Y3416)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D3417","v":0},{"$f":"Produktionsanlæg!E3417","v":0},{"$f":"Produktionsanlæg!F3417","v":0},{"$f":"Produktionsanlæg!G3417","v":0},{"$f":"Produktionsanlæg!H3417","v":0},{"$f":"Produktionsanlæg!I3417","v":0},{"$f":"Produktionsanlæg!J3417","v":0},{"$f":"Produktionsanlæg!K3417","v":0},{"$f":"Produktionsanlæg!L3417","v":0},{"$f":"Produktionsanlæg!M3417","v":0},{"$f":"Produktionsanlæg!N3417","v":0},{"$f":"Produktionsanlæg!O3417","v":0},{"$f":"Produktionsanlæg!P3417","v":0},{"$f":"Produktionsanlæg!Q3417","v":0},{"$f":"Produktionsanlæg!R3417","v":0},{"$f":"Produktionsanlæg!S3417","v":0},{"$f":"Produktionsanlæg!T3417","v":0},{"$f":"Produktionsanlæg!U3417","v":0},{"$f":"Produktionsanlæg!V3417","v":0},{"$f":"Produktionsanlæg!W3417","v":0},{"$f":"Produktionsanlæg!X3417","v":0},{"$f":"Produktionsanlæg!Y3417","v":0},{"$f":"IF(COUNTIF(D3417:Y3417,\"<>0\")<=1,IF(SUM(D3417:Y3417)=0,0,(IF(SUM(D3417:Y3417)>0,IF(SUM(D3417:Y3417)<400,(1.2675*45967*SUM(D3417:Y3417)^(-0.4664)),(IF(SUM(D3417:Y3417)<2000,(39128*SUM(D3417:Y3417)^(-0.37661)),IF(SUM(D3417:Y3417)<5000,18893*SUM(D3417:Y3417)^(-0.28083),IF(SUM(D3417:Y3417)<100000,29680*SUM(D3417:Y3417)^(-0.24475),1773.1))))*100/115)*SUM(D3417:Y3417)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3417:Y3417)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3417:AV3417)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3417","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3417","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3417","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3417","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3417","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3417","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3417","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3417","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3417","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3417","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3417","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3417","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3417","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3417","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3417","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3417","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3417","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3417","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3417","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3417","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3417","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3417","v":0},{"$f":"SUM(D3417:Y3417)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3418","v":0},{"$f":"Produktionsanlæg!E3418","v":0},{"$f":"Produktionsanlæg!F3418","v":0},{"$f":"Produktionsanlæg!G3418","v":0},{"$f":"Produktionsanlæg!H3418","v":0},{"$f":"Produktionsanlæg!I3418","v":0},{"$f":"Produktionsanlæg!J3418","v":0},{"$f":"Produktionsanlæg!K3418","v":0},{"$f":"Produktionsanlæg!L3418","v":0},{"$f":"Produktionsanlæg!M3418","v":0},{"$f":"Produktionsanlæg!N3418","v":0},{"$f":"Produktionsanlæg!O3418","v":0},{"$f":"Produktionsanlæg!P3418","v":0},{"$f":"Produktionsanlæg!Q3418","v":0},{"$f":"Produktionsanlæg!R3418","v":0},{"$f":"Produktionsanlæg!S3418","v":0},{"$f":"Produktionsanlæg!T3418","v":0},{"$f":"Produktionsanlæg!U3418","v":0},{"$f":"Produktionsanlæg!V3418","v":0},{"$f":"Produktionsanlæg!W3418","v":0},{"$f":"Produktionsanlæg!X3418","v":0},{"$f":"Produktionsanlæg!Y3418","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3418:Y3418,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D3419","v":0},{"$f":"Produktionsanlæg!E3419","v":0},{"$f":"Produktionsanlæg!F3419","v":0},{"$f":"Produktionsanlæg!G3419","v":0},{"$f":"Produktionsanlæg!H3419","v":0},{"$f":"Produktionsanlæg!I3419","v":0},{"$f":"Produktionsanlæg!J3419","v":0},{"$f":"Produktionsanlæg!K3419","v":0},{"$f":"Produktionsanlæg!L3419","v":0},{"$f":"Produktionsanlæg!M3419","v":0},{"$f":"Produktionsanlæg!N3419","v":0},{"$f":"Produktionsanlæg!O3419","v":0},{"$f":"Produktionsanlæg!P3419","v":0},{"$f":"Produktionsanlæg!Q3419","v":0},{"$f":"Produktionsanlæg!R3419","v":0},{"$f":"Produktionsanlæg!S3419","v":0},{"$f":"Produktionsanlæg!T3419","v":0},{"$f":"Produktionsanlæg!U3419","v":0},{"$f":"Produktionsanlæg!V3419","v":0},{"$f":"Produktionsanlæg!W3419","v":0},{"$f":"Produktionsanlæg!X3419","v":0},{"$f":"Produktionsanlæg!Y3419","v":0},{"$f":"IF(COUNTIF(D3419:Y3419,\"<>0\")<=1,IF(SUM(D3419:Y3419)=0,0,(IF(SUM(D3419:Y3419)>0,IF(SUM(D3419:Y3419)<400,(1.2675*45967*SUM(D3419:Y3419)^(-0.4664)),(IF(SUM(D3419:Y3419)<2000,(39128*SUM(D3419:Y3419)^(-0.37661)),IF(SUM(D3419:Y3419)<5000,18893*SUM(D3419:Y3419)^(-0.28083),IF(SUM(D3419:Y3419)<100000,29680*SUM(D3419:Y3419)^(-0.24475),1773.1))))*100/115)*SUM(D3419:Y3419)*0.1638,0)*1.15*1.06*0.4)/SUM(D3419:Y3419)),$A$571)","v":0},{"$f":"D3419*$Z3419","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3419*$Z3419","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3419*$Z3419","v":0},0,{"$f":"+SUM(AA3419:AV3419)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3419","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3419","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3419","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3419","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3419","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3419","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3419","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3419","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3419","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3419","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3419","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3419","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3419","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3419","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3419","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3419","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3419","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3419","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3419","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3419","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3419","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3419","v":0},{"$f":"SUM(D3419:Y3419)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D3420","v":0},{"$f":"Produktionsanlæg!E3420","v":0},{"$f":"Produktionsanlæg!F3420","v":0},{"$f":"Produktionsanlæg!G3420","v":0},{"$f":"Produktionsanlæg!H3420","v":0},{"$f":"Produktionsanlæg!I3420","v":0},{"$f":"Produktionsanlæg!J3420","v":0},{"$f":"Produktionsanlæg!K3420","v":0},{"$f":"Produktionsanlæg!L3420","v":0},{"$f":"Produktionsanlæg!M3420","v":0},{"$f":"Produktionsanlæg!N3420","v":0},{"$f":"Produktionsanlæg!O3420","v":0},{"$f":"Produktionsanlæg!P3420","v":0},{"$f":"Produktionsanlæg!Q3420","v":0},{"$f":"Produktionsanlæg!R3420","v":0},{"$f":"Produktionsanlæg!S3420","v":0},{"$f":"Produktionsanlæg!T3420","v":0},{"$f":"Produktionsanlæg!U3420","v":0},{"$f":"Produktionsanlæg!V3420","v":0},{"$f":"Produktionsanlæg!W3420","v":0},{"$f":"Produktionsanlæg!X3420","v":0},{"$f":"Produktionsanlæg!Y3420","v":0},{"$f":"IF(COUNTIF(D3420:Y3420,\"<>0\")<=1,IF(SUM(D3420:Y3420)=0,0,(IF(SUM(D3420:Y3420)>0,IF(SUM(D3420:Y3420)<400,(1.2675*45967*SUM(D3420:Y3420)^(-0.4664)),(IF(SUM(D3420:Y3420)<2000,(39128*SUM(D3420:Y3420)^(-0.37661)),IF(SUM(D3420:Y3420)<5000,18893*SUM(D3420:Y3420)^(-0.28083),IF(SUM(D3420:Y3420)<100000,29680*SUM(D3420:Y3420)^(-0.24475),1773.1))))*100/115)*SUM(D3420:Y3420)*0.1638,0)*1.15*1.06*0.05)/SUM(D3420:Y3420)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3420:AV3420)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3420","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3420","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3420","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3420","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3420","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3420","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3420","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3420","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3420","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3420","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3420","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3420","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3420","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3420","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3420","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3420","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3420","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3420","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3420","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3420","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3420","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3420","v":0},{"$f":"SUM(D3420:Y3420)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D3421","v":0},{"$f":"Produktionsanlæg!E3421","v":0},{"$f":"Produktionsanlæg!F3421","v":0},{"$f":"Produktionsanlæg!G3421","v":0},{"$f":"Produktionsanlæg!H3421","v":0},{"$f":"Produktionsanlæg!I3421","v":0},{"$f":"Produktionsanlæg!J3421","v":0},{"$f":"Produktionsanlæg!K3421","v":0},{"$f":"Produktionsanlæg!L3421","v":0},{"$f":"Produktionsanlæg!M3421","v":0},{"$f":"Produktionsanlæg!N3421","v":0},{"$f":"Produktionsanlæg!O3421","v":0},{"$f":"Produktionsanlæg!P3421","v":0},{"$f":"Produktionsanlæg!Q3421","v":0},{"$f":"Produktionsanlæg!R3421","v":0},{"$f":"Produktionsanlæg!S3421","v":0},{"$f":"Produktionsanlæg!T3421","v":0},{"$f":"Produktionsanlæg!U3421","v":0},{"$f":"Produktionsanlæg!V3421","v":0},{"$f":"Produktionsanlæg!W3421","v":0},{"$f":"Produktionsanlæg!X3421","v":0},{"$f":"Produktionsanlæg!Y3421","v":0},{"$f":"IF(COUNTIF(D3421:Y3421,\"<>0\")<=1,IF(SUM(D3421:Y3421)=0,0,(IF(SUM(D3421:Y3421)>0,IF(SUM(D3421:Y3421)<400,(1.2675*45967*SUM(D3421:Y3421)^(-0.4664)),(IF(SUM(D3421:Y3421)<2000,(39128*SUM(D3421:Y3421)^(-0.37661)),IF(SUM(D3421:Y3421)<5000,18893*SUM(D3421:Y3421)^(-0.28083),IF(SUM(D3421:Y3421)<100000,29680*SUM(D3421:Y3421)^(-0.24475),1773.1))))*100/115)*SUM(D3421:Y3421)*(IF(SUM(D3417:Y3417)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D3421:Y3421)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3421:AV3421)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3421","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3421","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3421","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3421","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3421","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3421","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3421","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3421","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3421","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3421","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3421","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3421","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3421","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3421","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3421","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3421","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3421","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3421","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3421","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3421","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3421","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3421","v":0},{"$f":"SUM(D3421:Y3421)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3422","v":0},{"$f":"Produktionsanlæg!E3422","v":0},{"$f":"Produktionsanlæg!F3422","v":0},{"$f":"Produktionsanlæg!G3422","v":0},{"$f":"Produktionsanlæg!H3422","v":0},{"$f":"Produktionsanlæg!I3422","v":0},{"$f":"Produktionsanlæg!J3422","v":0},{"$f":"Produktionsanlæg!K3422","v":0},{"$f":"Produktionsanlæg!L3422","v":0},{"$f":"Produktionsanlæg!M3422","v":0},{"$f":"Produktionsanlæg!N3422","v":0},{"$f":"Produktionsanlæg!O3422","v":0},{"$f":"Produktionsanlæg!P3422","v":0},{"$f":"Produktionsanlæg!Q3422","v":0},{"$f":"Produktionsanlæg!R3422","v":0},{"$f":"Produktionsanlæg!S3422","v":0},{"$f":"Produktionsanlæg!T3422","v":0},{"$f":"Produktionsanlæg!U3422","v":0},{"$f":"Produktionsanlæg!V3422","v":0},{"$f":"Produktionsanlæg!W3422","v":0},{"$f":"Produktionsanlæg!X3422","v":0},{"$f":"Produktionsanlæg!Y3422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3422:Y3422,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D3423","v":0},{"$f":"Produktionsanlæg!E3423","v":0},{"$f":"Produktionsanlæg!F3423","v":0},{"$f":"Produktionsanlæg!G3423","v":0},{"$f":"Produktionsanlæg!H3423","v":0},{"$f":"Produktionsanlæg!I3423","v":0},{"$f":"Produktionsanlæg!J3423","v":0},{"$f":"Produktionsanlæg!K3423","v":0},{"$f":"Produktionsanlæg!L3423","v":0},{"$f":"Produktionsanlæg!M3423","v":0},{"$f":"Produktionsanlæg!N3423","v":0},{"$f":"Produktionsanlæg!O3423","v":0},{"$f":"Produktionsanlæg!P3423","v":0},{"$f":"Produktionsanlæg!Q3423","v":0},{"$f":"Produktionsanlæg!R3423","v":0},{"$f":"Produktionsanlæg!S3423","v":0},{"$f":"Produktionsanlæg!T3423","v":0},{"$f":"Produktionsanlæg!U3423","v":0},{"$f":"Produktionsanlæg!V3423","v":0},{"$f":"Produktionsanlæg!W3423","v":0},{"$f":"Produktionsanlæg!X3423","v":0},{"$f":"Produktionsanlæg!Y3423","v":0},{"$f":"IF(COUNTIF(D3423:Y3423,\"<>0\")<=1,IF(SUM(D3423:Y3423)=0,0,(IF(SUM(D3423:Y3423)>0,IF(SUM(D3423:Y3423)<400,(1.2675*45967*SUM(D3423:Y3423)^(-0.4664)),(IF(SUM(D3423:Y3423)<2000,(39128*SUM(D3423:Y3423)^(-0.37661)),IF(SUM(D3423:Y3423)<5000,18893*SUM(D3423:Y3423)^(-0.28083),IF(SUM(D3423:Y3423)<100000,29680*SUM(D3423:Y3423)^(-0.24475),1773.1))))*100/115)*SUM(D3423:Y3423)*(IF(SUM(D3419:Y3419)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D3423:Y3423)),$A$571)","v":0},{"$f":"D3423*$Z3423","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3423*$Z3423","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3423*$Z3423","v":0},0,{"$f":"+SUM(AA3423:AV3423)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3423","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3423","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3423","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3423","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3423","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3423","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3423","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3423","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3423","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3423","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3423","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3423","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3423","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3423","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3423","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3423","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3423","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3423","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3423","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3423","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3423","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3423","v":0},{"$f":"SUM(D3423:Y3423)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D3424","v":0},{"$f":"Produktionsanlæg!E3424","v":0},{"$f":"Produktionsanlæg!F3424","v":0},{"$f":"Produktionsanlæg!G3424","v":0},{"$f":"Produktionsanlæg!H3424","v":0},{"$f":"Produktionsanlæg!I3424","v":0},{"$f":"Produktionsanlæg!J3424","v":0},{"$f":"Produktionsanlæg!K3424","v":0},{"$f":"Produktionsanlæg!L3424","v":0},{"$f":"Produktionsanlæg!M3424","v":0},{"$f":"Produktionsanlæg!N3424","v":0},{"$f":"Produktionsanlæg!O3424","v":0},{"$f":"Produktionsanlæg!P3424","v":0},{"$f":"Produktionsanlæg!Q3424","v":0},{"$f":"Produktionsanlæg!R3424","v":0},{"$f":"Produktionsanlæg!S3424","v":0},{"$f":"Produktionsanlæg!T3424","v":0},{"$f":"Produktionsanlæg!U3424","v":0},{"$f":"Produktionsanlæg!V3424","v":0},{"$f":"Produktionsanlæg!W3424","v":0},{"$f":"Produktionsanlæg!X3424","v":0},{"$f":"Produktionsanlæg!Y3424","v":0},{"$f":"IF(COUNTIF(D3424:Y3424,\"<>0\")<=1,IF(SUM(D3424:Y3424)=0,0,(IF(SUM(D3424:Y3424)>0,IF(SUM(D3424:Y3424)<400,(1.2675*45967*SUM(D3424:Y3424)^(-0.4664)),(IF(SUM(D3424:Y3424)<2000,(39128*SUM(D3424:Y3424)^(-0.37661)),IF(SUM(D3424:Y3424)<5000,18893*SUM(D3424:Y3424)^(-0.28083),IF(SUM(D3424:Y3424)<100000,29680*SUM(D3424:Y3424)^(-0.24475),1773.1))))*100/115)*SUM(D3424:Y3424)*(IF(SUM(D3420:Y3420)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D3424:Y3424)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3424:AV3424)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3424","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3424","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3424","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3424","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3424","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3424","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3424","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3424","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3424","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3424","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3424","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3424","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3424","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3424","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3424","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3424","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3424","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3424","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3424","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3424","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3424","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3424","v":0},{"$f":"SUM(D3424:Y3424)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D3425","v":0},{"$f":"Produktionsanlæg!E3425","v":0},{"$f":"Produktionsanlæg!F3425","v":0},{"$f":"Produktionsanlæg!G3425","v":0},{"$f":"Produktionsanlæg!H3425","v":0},{"$f":"Produktionsanlæg!I3425","v":0},{"$f":"Produktionsanlæg!J3425","v":0},{"$f":"Produktionsanlæg!K3425","v":0},{"$f":"Produktionsanlæg!L3425","v":0},{"$f":"Produktionsanlæg!M3425","v":0},{"$f":"Produktionsanlæg!N3425","v":0},{"$f":"Produktionsanlæg!O3425","v":0},{"$f":"Produktionsanlæg!P3425","v":0},{"$f":"Produktionsanlæg!Q3425","v":0},{"$f":"Produktionsanlæg!R3425","v":0},{"$f":"Produktionsanlæg!S3425","v":0},{"$f":"Produktionsanlæg!T3425","v":0},{"$f":"Produktionsanlæg!U3425","v":0},{"$f":"Produktionsanlæg!V3425","v":0},{"$f":"Produktionsanlæg!W3425","v":0},{"$f":"Produktionsanlæg!X3425","v":0},{"$f":"Produktionsanlæg!Y3425","v":0},{"$f":"IF(COUNTIF(D3425:Y3425,\"<>0\")<=1,IF(SUM(D3425:Y3425)=0,0,(IF(SUM(D3425:Y3425)>0,IF(SUM(D3425:Y3425)<400,(1.2675*45967*SUM(D3425:Y3425)^(-0.4664)),(IF(SUM(D3425:Y3425)<2000,(39128*SUM(D3425:Y3425)^(-0.37661)),IF(SUM(D3425:Y3425)<5000,18893*SUM(D3425:Y3425)^(-0.28083),IF(SUM(D3425:Y3425)<100000,29680*SUM(D3425:Y3425)^(-0.24475),1773.1))))*100/115)*SUM(D3425:Y3425)*(IF(SUM(D3417:Y3417)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D3425:Y3425)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3425:AV3425)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3425","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3425","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3425","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3425","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3425","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3425","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3425","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3425","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3425","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3425","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3425","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3425","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3425","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3425","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3425","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3425","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3425","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3425","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3425","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3425","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3425","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3425","v":0},{"$f":"SUM(D3425:Y3425)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3426","v":0},{"$f":"Produktionsanlæg!E3426","v":0},{"$f":"Produktionsanlæg!F3426","v":0},{"$f":"Produktionsanlæg!G3426","v":0},{"$f":"Produktionsanlæg!H3426","v":0},{"$f":"Produktionsanlæg!I3426","v":0},{"$f":"Produktionsanlæg!J3426","v":0},{"$f":"Produktionsanlæg!K3426","v":0},{"$f":"Produktionsanlæg!L3426","v":0},{"$f":"Produktionsanlæg!M3426","v":0},{"$f":"Produktionsanlæg!N3426","v":0},{"$f":"Produktionsanlæg!O3426","v":0},{"$f":"Produktionsanlæg!P3426","v":0},{"$f":"Produktionsanlæg!Q3426","v":0},{"$f":"Produktionsanlæg!R3426","v":0},{"$f":"Produktionsanlæg!S3426","v":0},{"$f":"Produktionsanlæg!T3426","v":0},{"$f":"Produktionsanlæg!U3426","v":0},{"$f":"Produktionsanlæg!V3426","v":0},{"$f":"Produktionsanlæg!W3426","v":0},{"$f":"Produktionsanlæg!X3426","v":0},{"$f":"Produktionsanlæg!Y3426","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3426:Y3426,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D3427","v":0},{"$f":"Produktionsanlæg!E3427","v":0},{"$f":"Produktionsanlæg!F3427","v":0},{"$f":"Produktionsanlæg!G3427","v":0},{"$f":"Produktionsanlæg!H3427","v":0},{"$f":"Produktionsanlæg!I3427","v":0},{"$f":"Produktionsanlæg!J3427","v":0},{"$f":"Produktionsanlæg!K3427","v":0},{"$f":"Produktionsanlæg!L3427","v":0},{"$f":"Produktionsanlæg!M3427","v":0},{"$f":"Produktionsanlæg!N3427","v":0},{"$f":"Produktionsanlæg!O3427","v":0},{"$f":"Produktionsanlæg!P3427","v":0},{"$f":"Produktionsanlæg!Q3427","v":0},{"$f":"Produktionsanlæg!R3427","v":0},{"$f":"Produktionsanlæg!S3427","v":0},{"$f":"Produktionsanlæg!T3427","v":0},{"$f":"Produktionsanlæg!U3427","v":0},{"$f":"Produktionsanlæg!V3427","v":0},{"$f":"Produktionsanlæg!W3427","v":0},{"$f":"Produktionsanlæg!X3427","v":0},{"$f":"Produktionsanlæg!Y3427","v":0},{"$f":"IF(COUNTIF(D3427:Y3427,\"<>0\")<=1,IF(SUM(D3427:Y3427)=0,0,(IF(SUM(D3427:Y3427)>0,IF(SUM(D3427:Y3427)<400,(1.2675*45967*SUM(D3427:Y3427)^(-0.4664)),(IF(SUM(D3427:Y3427)<2000,(39128*SUM(D3427:Y3427)^(-0.37661)),IF(SUM(D3427:Y3427)<5000,18893*SUM(D3427:Y3427)^(-0.28083),IF(SUM(D3427:Y3427)<100000,29680*SUM(D3427:Y3427)^(-0.24475),1773.1))))*100/115)*SUM(D3427:Y3427)*(IF(SUM(D3419:Y3419)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D3427:Y3427)),$A$571)","v":0},{"$f":"D3427*$Z3427","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3427*$Z3427","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3427*$Z3427","v":0},0,{"$f":"+SUM(AA3427:AV3427)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3427","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3427","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3427","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3427","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3427","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3427","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3427","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3427","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3427","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3427","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3427","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3427","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3427","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3427","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3427","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3427","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3427","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3427","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3427","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3427","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3427","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3427","v":0},{"$f":"SUM(D3427:Y3427)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D3428","v":0},{"$f":"Produktionsanlæg!E3428","v":0},{"$f":"Produktionsanlæg!F3428","v":0},{"$f":"Produktionsanlæg!G3428","v":0},{"$f":"Produktionsanlæg!H3428","v":0},{"$f":"Produktionsanlæg!I3428","v":0},{"$f":"Produktionsanlæg!J3428","v":0},{"$f":"Produktionsanlæg!K3428","v":0},{"$f":"Produktionsanlæg!L3428","v":0},{"$f":"Produktionsanlæg!M3428","v":0},{"$f":"Produktionsanlæg!N3428","v":0},{"$f":"Produktionsanlæg!O3428","v":0},{"$f":"Produktionsanlæg!P3428","v":0},{"$f":"Produktionsanlæg!Q3428","v":0},{"$f":"Produktionsanlæg!R3428","v":0},{"$f":"Produktionsanlæg!S3428","v":0},{"$f":"Produktionsanlæg!T3428","v":0},{"$f":"Produktionsanlæg!U3428","v":0},{"$f":"Produktionsanlæg!V3428","v":0},{"$f":"Produktionsanlæg!W3428","v":0},{"$f":"Produktionsanlæg!X3428","v":0},{"$f":"Produktionsanlæg!Y3428","v":0},{"$f":"IF(COUNTIF(D3428:Y3428,\"<>0\")<=1,IF(SUM(D3428:Y3428)=0,0,(IF(SUM(D3428:Y3428)>0,IF(SUM(D3428:Y3428)<400,(1.2675*45967*SUM(D3428:Y3428)^(-0.4664)),(IF(SUM(D3428:Y3428)<2000,(39128*SUM(D3428:Y3428)^(-0.37661)),IF(SUM(D3428:Y3428)<5000,18893*SUM(D3428:Y3428)^(-0.28083),IF(SUM(D3428:Y3428)<100000,29680*SUM(D3428:Y3428)^(-0.24475),1773.1))))*100/115)*SUM(D3428:Y3428)*(IF(SUM(D3420:Y3420)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D3428:Y3428)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3428:AV3428)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3428","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3428","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3428","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3428","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3428","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3428","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3428","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3428","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3428","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3428","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3428","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3428","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3428","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3428","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3428","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3428","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3428","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3428","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3428","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3428","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3428","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3428","v":0},{"$f":"SUM(D3428:Y3428)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D3429","v":0},{"$f":"Produktionsanlæg!E3429","v":0},{"$f":"Produktionsanlæg!F3429","v":0},{"$f":"Produktionsanlæg!G3429","v":0},{"$f":"Produktionsanlæg!H3429","v":0},{"$f":"Produktionsanlæg!I3429","v":0},{"$f":"Produktionsanlæg!J3429","v":0},{"$f":"Produktionsanlæg!K3429","v":0},{"$f":"Produktionsanlæg!L3429","v":0},{"$f":"Produktionsanlæg!M3429","v":0},{"$f":"Produktionsanlæg!N3429","v":0},{"$f":"Produktionsanlæg!O3429","v":0},{"$f":"Produktionsanlæg!P3429","v":0},{"$f":"Produktionsanlæg!Q3429","v":0},{"$f":"Produktionsanlæg!R3429","v":0},{"$f":"Produktionsanlæg!S3429","v":0},{"$f":"Produktionsanlæg!T3429","v":0},{"$f":"Produktionsanlæg!U3429","v":0},{"$f":"Produktionsanlæg!V3429","v":0},{"$f":"Produktionsanlæg!W3429","v":0},{"$f":"Produktionsanlæg!X3429","v":0},{"$f":"Produktionsanlæg!Y3429","v":0},{"$f":"IF(COUNTIF(D3429:Y3429,\"<>0\")<=1,IF(SUM(D3429:Y3429)=0,0,(IF(SUM(D3429:Y3429)>0,IF(SUM(D3429:Y3429)<400,(1.2675*45967*SUM(D3429:Y3429)^(-0.4664)),(IF(SUM(D3429:Y3429)<2000,(39128*SUM(D3429:Y3429)^(-0.37661)),IF(SUM(D3429:Y3429)<5000,18893*SUM(D3429:Y3429)^(-0.28083),IF(SUM(D3429:Y3429)<100000,29680*SUM(D3429:Y3429)^(-0.24475),1773.1))))*100/115)*SUM(D3429:Y3429)*(IF(SUM(D3417:Y3417)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D3429:Y3429)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3429:AV3429)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3429","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3429","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3429","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3429","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3429","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3429","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3429","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3429","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3429","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3429","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3429","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3429","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3429","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3429","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3429","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3429","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3429","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3429","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3429","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3429","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3429","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3429","v":0},{"$f":"SUM(D3429:Y3429)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3430","v":0},{"$f":"Produktionsanlæg!E3430","v":0},{"$f":"Produktionsanlæg!F3430","v":0},{"$f":"Produktionsanlæg!G3430","v":0},{"$f":"Produktionsanlæg!H3430","v":0},{"$f":"Produktionsanlæg!I3430","v":0},{"$f":"Produktionsanlæg!J3430","v":0},{"$f":"Produktionsanlæg!K3430","v":0},{"$f":"Produktionsanlæg!L3430","v":0},{"$f":"Produktionsanlæg!M3430","v":0},{"$f":"Produktionsanlæg!N3430","v":0},{"$f":"Produktionsanlæg!O3430","v":0},{"$f":"Produktionsanlæg!P3430","v":0},{"$f":"Produktionsanlæg!Q3430","v":0},{"$f":"Produktionsanlæg!R3430","v":0},{"$f":"Produktionsanlæg!S3430","v":0},{"$f":"Produktionsanlæg!T3430","v":0},{"$f":"Produktionsanlæg!U3430","v":0},{"$f":"Produktionsanlæg!V3430","v":0},{"$f":"Produktionsanlæg!W3430","v":0},{"$f":"Produktionsanlæg!X3430","v":0},{"$f":"Produktionsanlæg!Y3430","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3430:Y3430,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D3431","v":0},{"$f":"Produktionsanlæg!E3431","v":0},{"$f":"Produktionsanlæg!F3431","v":0},{"$f":"Produktionsanlæg!G3431","v":0},{"$f":"Produktionsanlæg!H3431","v":0},{"$f":"Produktionsanlæg!I3431","v":0},{"$f":"Produktionsanlæg!J3431","v":0},{"$f":"Produktionsanlæg!K3431","v":0},{"$f":"Produktionsanlæg!L3431","v":0},{"$f":"Produktionsanlæg!M3431","v":0},{"$f":"Produktionsanlæg!N3431","v":0},{"$f":"Produktionsanlæg!O3431","v":0},{"$f":"Produktionsanlæg!P3431","v":0},{"$f":"Produktionsanlæg!Q3431","v":0},{"$f":"Produktionsanlæg!R3431","v":0},{"$f":"Produktionsanlæg!S3431","v":0},{"$f":"Produktionsanlæg!T3431","v":0},{"$f":"Produktionsanlæg!U3431","v":0},{"$f":"Produktionsanlæg!V3431","v":0},{"$f":"Produktionsanlæg!W3431","v":0},{"$f":"Produktionsanlæg!X3431","v":0},{"$f":"Produktionsanlæg!Y3431","v":0},{"$f":"IF(COUNTIF(D3431:Y3431,\"<>0\")<=1,IF(SUM(D3431:Y3431)=0,0,(IF(SUM(D3431:Y3431)>0,IF(SUM(D3431:Y3431)<400,(1.2675*45967*SUM(D3431:Y3431)^(-0.4664)),(IF(SUM(D3431:Y3431)<2000,(39128*SUM(D3431:Y3431)^(-0.37661)),IF(SUM(D3431:Y3431)<5000,18893*SUM(D3431:Y3431)^(-0.28083),IF(SUM(D3431:Y3431)<100000,29680*SUM(D3431:Y3431)^(-0.24475),1773.1))))*100/115)*SUM(D3431:Y3431)*(IF(SUM(D3419:Y3419)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D3431:Y3431)),$A$571)","v":0},{"$f":"D3431*$Z3431","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3431*$Z3431","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3431*$Z3431","v":0},0,{"$f":"+SUM(AA3431:AV3431)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3431","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3431","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3431","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3431","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3431","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3431","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3431","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3431","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3431","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3431","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3431","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3431","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3431","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3431","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3431","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3431","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3431","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3431","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3431","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3431","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3431","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3431","v":0},{"$f":"SUM(D3431:Y3431)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D3432","v":0},{"$f":"Produktionsanlæg!E3432","v":0},{"$f":"Produktionsanlæg!F3432","v":0},{"$f":"Produktionsanlæg!G3432","v":0},{"$f":"Produktionsanlæg!H3432","v":0},{"$f":"Produktionsanlæg!I3432","v":0},{"$f":"Produktionsanlæg!J3432","v":0},{"$f":"Produktionsanlæg!K3432","v":0},{"$f":"Produktionsanlæg!L3432","v":0},{"$f":"Produktionsanlæg!M3432","v":0},{"$f":"Produktionsanlæg!N3432","v":0},{"$f":"Produktionsanlæg!O3432","v":0},{"$f":"Produktionsanlæg!P3432","v":0},{"$f":"Produktionsanlæg!Q3432","v":0},{"$f":"Produktionsanlæg!R3432","v":0},{"$f":"Produktionsanlæg!S3432","v":0},{"$f":"Produktionsanlæg!T3432","v":0},{"$f":"Produktionsanlæg!U3432","v":0},{"$f":"Produktionsanlæg!V3432","v":0},{"$f":"Produktionsanlæg!W3432","v":0},{"$f":"Produktionsanlæg!X3432","v":0},{"$f":"Produktionsanlæg!Y3432","v":0},{"$f":"IF(COUNTIF(D3432:Y3432,\"<>0\")<=1,IF(SUM(D3432:Y3432)=0,0,(IF(SUM(D3432:Y3432)>0,IF(SUM(D3432:Y3432)<400,(1.2675*45967*SUM(D3432:Y3432)^(-0.4664)),(IF(SUM(D3432:Y3432)<2000,(39128*SUM(D3432:Y3432)^(-0.37661)),IF(SUM(D3432:Y3432)<5000,18893*SUM(D3432:Y3432)^(-0.28083),IF(SUM(D3432:Y3432)<100000,29680*SUM(D3432:Y3432)^(-0.24475),1773.1))))*100/115)*SUM(D3432:Y3432)*(IF(SUM(D3420:Y3420)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D3432:Y3432)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3432:AV3432)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3432","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3432","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3432","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3432","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3432","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3432","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3432","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3432","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3432","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3432","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3432","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3432","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3432","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3432","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3432","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3432","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3432","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3432","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3432","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3432","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3432","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3432","v":0},{"$f":"SUM(D3432:Y3432)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D3433","v":0},{"$f":"Produktionsanlæg!E3433","v":0},{"$f":"Produktionsanlæg!F3433","v":0},{"$f":"Produktionsanlæg!G3433","v":0},{"$f":"Produktionsanlæg!H3433","v":0},{"$f":"Produktionsanlæg!I3433","v":0},{"$f":"Produktionsanlæg!J3433","v":0},{"$f":"Produktionsanlæg!K3433","v":0},{"$f":"Produktionsanlæg!L3433","v":0},{"$f":"Produktionsanlæg!M3433","v":0},{"$f":"Produktionsanlæg!N3433","v":0},{"$f":"Produktionsanlæg!O3433","v":0},{"$f":"Produktionsanlæg!P3433","v":0},{"$f":"Produktionsanlæg!Q3433","v":0},{"$f":"Produktionsanlæg!R3433","v":0},{"$f":"Produktionsanlæg!S3433","v":0},{"$f":"Produktionsanlæg!T3433","v":0},{"$f":"Produktionsanlæg!U3433","v":0},{"$f":"Produktionsanlæg!V3433","v":0},{"$f":"Produktionsanlæg!W3433","v":0},{"$f":"Produktionsanlæg!X3433","v":0},{"$f":"Produktionsanlæg!Y3433","v":0},{"$f":"IF(COUNTIF(D3433:Y3433,\"<>0\")<=1,IF(SUM(D3433:Y3433)=0,0,(IF(SUM(D3433:Y3433)>0,IF(SUM(D3433:Y3433)<400,(1.2675*45967*SUM(D3433:Y3433)^(-0.4664)),(IF(SUM(D3433:Y3433)<2000,(39128*SUM(D3433:Y3433)^(-0.37661)),IF(SUM(D3433:Y3433)<5000,18893*SUM(D3433:Y3433)^(-0.28083),IF(SUM(D3433:Y3433)<100000,29680*SUM(D3433:Y3433)^(-0.24475),1773.1))))*100/115)*SUM(D3433:Y3433)*(IF(SUM(D3417:Y3417)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D3433:Y3433)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3433:AV3433)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3433","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3433","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3433","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3433","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3433","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3433","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3433","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3433","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3433","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3433","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3433","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3433","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3433","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3433","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3433","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3433","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3433","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3433","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3433","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3433","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3433","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3433","v":0},{"$f":"SUM(D3433:Y3433)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3434","v":0},{"$f":"Produktionsanlæg!E3434","v":0},{"$f":"Produktionsanlæg!F3434","v":0},{"$f":"Produktionsanlæg!G3434","v":0},{"$f":"Produktionsanlæg!H3434","v":0},{"$f":"Produktionsanlæg!I3434","v":0},{"$f":"Produktionsanlæg!J3434","v":0},{"$f":"Produktionsanlæg!K3434","v":0},{"$f":"Produktionsanlæg!L3434","v":0},{"$f":"Produktionsanlæg!M3434","v":0},{"$f":"Produktionsanlæg!N3434","v":0},{"$f":"Produktionsanlæg!O3434","v":0},{"$f":"Produktionsanlæg!P3434","v":0},{"$f":"Produktionsanlæg!Q3434","v":0},{"$f":"Produktionsanlæg!R3434","v":0},{"$f":"Produktionsanlæg!S3434","v":0},{"$f":"Produktionsanlæg!T3434","v":0},{"$f":"Produktionsanlæg!U3434","v":0},{"$f":"Produktionsanlæg!V3434","v":0},{"$f":"Produktionsanlæg!W3434","v":0},{"$f":"Produktionsanlæg!X3434","v":0},{"$f":"Produktionsanlæg!Y3434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3434:Y3434,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D3435","v":0},{"$f":"Produktionsanlæg!E3435","v":0},{"$f":"Produktionsanlæg!F3435","v":0},{"$f":"Produktionsanlæg!G3435","v":0},{"$f":"Produktionsanlæg!H3435","v":0},{"$f":"Produktionsanlæg!I3435","v":0},{"$f":"Produktionsanlæg!J3435","v":0},{"$f":"Produktionsanlæg!K3435","v":0},{"$f":"Produktionsanlæg!L3435","v":0},{"$f":"Produktionsanlæg!M3435","v":0},{"$f":"Produktionsanlæg!N3435","v":0},{"$f":"Produktionsanlæg!O3435","v":0},{"$f":"Produktionsanlæg!P3435","v":0},{"$f":"Produktionsanlæg!Q3435","v":0},{"$f":"Produktionsanlæg!R3435","v":0},{"$f":"Produktionsanlæg!S3435","v":0},{"$f":"Produktionsanlæg!T3435","v":0},{"$f":"Produktionsanlæg!U3435","v":0},{"$f":"Produktionsanlæg!V3435","v":0},{"$f":"Produktionsanlæg!W3435","v":0},{"$f":"Produktionsanlæg!X3435","v":0},{"$f":"Produktionsanlæg!Y3435","v":0},{"$f":"IF(COUNTIF(D3435:Y3435,\"<>0\")<=1,IF(SUM(D3435:Y3435)=0,0,(IF(SUM(D3435:Y3435)>0,IF(SUM(D3435:Y3435)<400,(1.2675*45967*SUM(D3435:Y3435)^(-0.4664)),(IF(SUM(D3435:Y3435)<2000,(39128*SUM(D3435:Y3435)^(-0.37661)),IF(SUM(D3435:Y3435)<5000,18893*SUM(D3435:Y3435)^(-0.28083),IF(SUM(D3435:Y3435)<100000,29680*SUM(D3435:Y3435)^(-0.24475),1773.1))))*100/115)*SUM(D3435:Y3435)*(IF(SUM(D3419:Y3419)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D3435:Y3435)),$A$571)","v":0},{"$f":"D3435*$Z3435","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3435*$Z3435","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3435*$Z3435","v":0},{"$f":"Y3435*$Z3435","v":0},{"$f":"+SUM(AA3435:AV3435)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3435","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3435","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3435","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3435","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3435","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3435","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3435","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3435","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3435","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3435","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3435","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3435","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3435","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3435","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3435","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3435","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3435","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3435","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3435","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3435","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3435","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3435","v":0},{"$f":"SUM(D3435:Y3435)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D3436","v":0},{"$f":"Produktionsanlæg!E3436","v":0},{"$f":"Produktionsanlæg!F3436","v":0},{"$f":"Produktionsanlæg!G3436","v":0},{"$f":"Produktionsanlæg!H3436","v":0},{"$f":"Produktionsanlæg!I3436","v":0},{"$f":"Produktionsanlæg!J3436","v":0},{"$f":"Produktionsanlæg!K3436","v":0},{"$f":"Produktionsanlæg!L3436","v":0},{"$f":"Produktionsanlæg!M3436","v":0},{"$f":"Produktionsanlæg!N3436","v":0},{"$f":"Produktionsanlæg!O3436","v":0},{"$f":"Produktionsanlæg!P3436","v":0},{"$f":"Produktionsanlæg!Q3436","v":0},{"$f":"Produktionsanlæg!R3436","v":0},{"$f":"Produktionsanlæg!S3436","v":0},{"$f":"Produktionsanlæg!T3436","v":0},{"$f":"Produktionsanlæg!U3436","v":0},{"$f":"Produktionsanlæg!V3436","v":0},{"$f":"Produktionsanlæg!W3436","v":0},{"$f":"Produktionsanlæg!X3436","v":0},{"$f":"Produktionsanlæg!Y3436","v":0},{"$f":"IF(COUNTIF(D3436:Y3436,\"<>0\")<=1,IF(SUM(D3436:Y3436)=0,0,(IF(SUM(D3436:Y3436)>0,IF(SUM(D3436:Y3436)<400,(1.2675*45967*SUM(D3436:Y3436)^(-0.4664)),(IF(SUM(D3436:Y3436)<2000,(39128*SUM(D3436:Y3436)^(-0.37661)),IF(SUM(D3436:Y3436)<5000,18893*SUM(D3436:Y3436)^(-0.28083),IF(SUM(D3436:Y3436)<100000,29680*SUM(D3436:Y3436)^(-0.24475),1773.1))))*100/115)*SUM(D3436:Y3436)*(IF(SUM(D3420:Y3420)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D3436:Y3436)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3436*$Z3436","v":0},{"$f":"Y3436*$Z3436","v":0},{"$f":"+SUM(AA3436:AV3436)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3436","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3436","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3436","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3436","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3436","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3436","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3436","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3436","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3436","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3436","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3436","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3436","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3436","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3436","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3436","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3436","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3436","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3436","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3436","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3436","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3436","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3436","v":0},{"$f":"SUM(D3436:Y3436)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3438:AW3449)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3437:Y3437)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D3438","v":0},{"$f":"Produktionsanlæg!E3438","v":0},{"$f":"Produktionsanlæg!F3438","v":0},{"$f":"Produktionsanlæg!G3438","v":0},{"$f":"Produktionsanlæg!H3438","v":0},{"$f":"Produktionsanlæg!I3438","v":0},{"$f":"Produktionsanlæg!J3438","v":0},{"$f":"Produktionsanlæg!K3438","v":0},{"$f":"Produktionsanlæg!L3438","v":0},{"$f":"Produktionsanlæg!M3438","v":0},{"$f":"Produktionsanlæg!N3438","v":0},{"$f":"Produktionsanlæg!O3438","v":0},{"$f":"Produktionsanlæg!P3438","v":0},{"$f":"Produktionsanlæg!Q3438","v":0},{"$f":"Produktionsanlæg!R3438","v":0},{"$f":"Produktionsanlæg!S3438","v":0},{"$f":"Produktionsanlæg!T3438","v":0},{"$f":"Produktionsanlæg!U3438","v":0},{"$f":"Produktionsanlæg!V3438","v":0},{"$f":"Produktionsanlæg!W3438","v":0},{"$f":"Produktionsanlæg!X3438","v":0},{"$f":"Produktionsanlæg!Y3438","v":0},{"$f":"IF(COUNTIF(D3438:Y3438,\"<>0\")<=1,IF(SUM(D3438:Y3438)=0,0,(IF(SUM(D3438:Y3438)>0,IF(SUM(D3438:Y3438)<400,(1.2675*45967*SUM(D3438:Y3438)^(-0.4664)),(IF(SUM(D3438:Y3438)<2000,(39128*SUM(D3438:Y3438)^(-0.37661)),IF(SUM(D3438:Y3438)<5000,18893*SUM(D3438:Y3438)^(-0.28083),IF(SUM(D3438:Y3438)<100000,29680*SUM(D3438:Y3438)^(-0.24475),1773.1))))*100/115)*SUM(D3438:Y3438)*(IF(SUM(D3417:Y3417)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D3438:Y3438)),$A$571)","v":0},{"$f":"D3438*$Z3438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3438:AV3438)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3438","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3438","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3438","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3438","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3438","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3438","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3438","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3438","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3438","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3438","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3438","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3438","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3438","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3438","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3438","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3438","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3438","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3438","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3438","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3438","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3438","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3438","v":0},{"$f":"SUM(D3438:Y3438)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3439","v":0},{"$f":"Produktionsanlæg!E3439","v":0},{"$f":"Produktionsanlæg!F3439","v":0},{"$f":"Produktionsanlæg!G3439","v":0},{"$f":"Produktionsanlæg!H3439","v":0},{"$f":"Produktionsanlæg!I3439","v":0},{"$f":"Produktionsanlæg!J3439","v":0},{"$f":"Produktionsanlæg!K3439","v":0},{"$f":"Produktionsanlæg!L3439","v":0},{"$f":"Produktionsanlæg!M3439","v":0},{"$f":"Produktionsanlæg!N3439","v":0},{"$f":"Produktionsanlæg!O3439","v":0},{"$f":"Produktionsanlæg!P3439","v":0},{"$f":"Produktionsanlæg!Q3439","v":0},{"$f":"Produktionsanlæg!R3439","v":0},{"$f":"Produktionsanlæg!S3439","v":0},{"$f":"Produktionsanlæg!T3439","v":0},{"$f":"Produktionsanlæg!U3439","v":0},{"$f":"Produktionsanlæg!V3439","v":0},{"$f":"Produktionsanlæg!W3439","v":0},{"$f":"Produktionsanlæg!X3439","v":0},{"$f":"Produktionsanlæg!Y3439","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3439:Y3439,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D3440","v":0},{"$f":"Produktionsanlæg!E3440","v":0},{"$f":"Produktionsanlæg!F3440","v":0},{"$f":"Produktionsanlæg!G3440","v":0},{"$f":"Produktionsanlæg!H3440","v":0},{"$f":"Produktionsanlæg!I3440","v":0},{"$f":"Produktionsanlæg!J3440","v":0},{"$f":"Produktionsanlæg!K3440","v":0},{"$f":"Produktionsanlæg!L3440","v":0},{"$f":"Produktionsanlæg!M3440","v":0},{"$f":"Produktionsanlæg!N3440","v":0},{"$f":"Produktionsanlæg!O3440","v":0},{"$f":"Produktionsanlæg!P3440","v":0},{"$f":"Produktionsanlæg!Q3440","v":0},{"$f":"Produktionsanlæg!R3440","v":0},{"$f":"Produktionsanlæg!S3440","v":0},{"$f":"Produktionsanlæg!T3440","v":0},{"$f":"Produktionsanlæg!U3440","v":0},{"$f":"Produktionsanlæg!V3440","v":0},{"$f":"Produktionsanlæg!W3440","v":0},{"$f":"Produktionsanlæg!X3440","v":0},{"$f":"Produktionsanlæg!Y3440","v":0},{"$f":"IF(COUNTIF(D3440:Y3440,\"<>0\")<=1,IF(SUM(D3440:Y3440)=0,0,(IF(SUM(D3440:Y3440)>0,IF(SUM(D3440:Y3440)<400,(1.2675*45967*SUM(D3440:Y3440)^(-0.4664)),(IF(SUM(D3440:Y3440)<2000,(39128*SUM(D3440:Y3440)^(-0.37661)),IF(SUM(D3440:Y3440)<5000,18893*SUM(D3440:Y3440)^(-0.28083),IF(SUM(D3440:Y3440)<100000,29680*SUM(D3440:Y3440)^(-0.24475),1773.1))))*100/115)*SUM(D3440:Y3440)*(IF(SUM(D3419:Y3419)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3440:Y3440)),$A$571)","v":0},{"$f":"D3440*$Z3440","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3440*$Z3440","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3440*$Z3440","v":0},0,{"$f":"+SUM(AA3440:AV3440)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3440","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3440","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3440","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3440","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3440","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3440","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3440","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3440","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3440","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3440","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3440","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3440","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3440","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3440","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3440","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3440","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3440","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3440","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3440","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3440","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3440","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3440","v":0},{"$f":"SUM(D3440:Y3440)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D3441","v":0},{"$f":"Produktionsanlæg!E3441","v":0},{"$f":"Produktionsanlæg!F3441","v":0},{"$f":"Produktionsanlæg!G3441","v":0},{"$f":"Produktionsanlæg!H3441","v":0},{"$f":"Produktionsanlæg!I3441","v":0},{"$f":"Produktionsanlæg!J3441","v":0},{"$f":"Produktionsanlæg!K3441","v":0},{"$f":"Produktionsanlæg!L3441","v":0},{"$f":"Produktionsanlæg!M3441","v":0},{"$f":"Produktionsanlæg!N3441","v":0},{"$f":"Produktionsanlæg!O3441","v":0},{"$f":"Produktionsanlæg!P3441","v":0},{"$f":"Produktionsanlæg!Q3441","v":0},{"$f":"Produktionsanlæg!R3441","v":0},{"$f":"Produktionsanlæg!S3441","v":0},{"$f":"Produktionsanlæg!T3441","v":0},{"$f":"Produktionsanlæg!U3441","v":0},{"$f":"Produktionsanlæg!V3441","v":0},{"$f":"Produktionsanlæg!W3441","v":0},{"$f":"Produktionsanlæg!X3441","v":0},{"$f":"Produktionsanlæg!Y3441","v":0},{"$f":"IF(COUNTIF(D3441:Y3441,\"<>0\")<=1,IF(SUM(D3441:Y3441)=0,0,(IF(SUM(D3441:Y3441)>0,IF(SUM(D3441:Y3441)<400,(1.2675*45967*SUM(D3441:Y3441)^(-0.4664)),(IF(SUM(D3441:Y3441)<2000,(39128*SUM(D3441:Y3441)^(-0.37661)),IF(SUM(D3441:Y3441)<5000,18893*SUM(D3441:Y3441)^(-0.28083),IF(SUM(D3441:Y3441)<100000,29680*SUM(D3441:Y3441)^(-0.24475),1773.1))))*100/115)*SUM(D3441:Y3441)*(IF(SUM(D3420:Y3420)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D3441:Y3441)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3441:AV3441)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3441","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3441","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3441","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3441","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3441","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3441","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3441","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3441","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3441","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3441","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3441","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3441","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3441","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3441","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3441","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3441","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3441","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3441","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3441","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3441","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3441","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3441","v":0},{"$f":"SUM(D3441:Y3441)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D3442","v":0},{"$f":"Produktionsanlæg!E3442","v":0},{"$f":"Produktionsanlæg!F3442","v":0},{"$f":"Produktionsanlæg!G3442","v":0},{"$f":"Produktionsanlæg!H3442","v":0},{"$f":"Produktionsanlæg!I3442","v":0},{"$f":"Produktionsanlæg!J3442","v":0},{"$f":"Produktionsanlæg!K3442","v":0},{"$f":"Produktionsanlæg!L3442","v":0},{"$f":"Produktionsanlæg!M3442","v":0},{"$f":"Produktionsanlæg!N3442","v":0},{"$f":"Produktionsanlæg!O3442","v":0},{"$f":"Produktionsanlæg!P3442","v":0},{"$f":"Produktionsanlæg!Q3442","v":0},{"$f":"Produktionsanlæg!R3442","v":0},{"$f":"Produktionsanlæg!S3442","v":0},{"$f":"Produktionsanlæg!T3442","v":0},{"$f":"Produktionsanlæg!U3442","v":0},{"$f":"Produktionsanlæg!V3442","v":0},{"$f":"Produktionsanlæg!W3442","v":0},{"$f":"Produktionsanlæg!X3442","v":0},{"$f":"Produktionsanlæg!Y3442","v":0},{"$f":"IF(COUNTIF(D3442:Y3442,\"<>0\")<=1,IF(SUM(D3442:Y3442)=0,0,(IF(SUM(D3442:Y3442)>0,IF(SUM(D3442:Y3442)<400,(1.2675*45967*SUM(D3442:Y3442)^(-0.4664)),(IF(SUM(D3442:Y3442)<2000,(39128*SUM(D3442:Y3442)^(-0.37661)),IF(SUM(D3442:Y3442)<5000,18893*SUM(D3442:Y3442)^(-0.28083),IF(SUM(D3442:Y3442)<100000,29680*SUM(D3442:Y3442)^(-0.24475),1773.1))))*100/115)*SUM(D3442:Y3442)*(IF(SUM(D3417:Y3417)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D3442:Y3442)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3442:AV3442)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3442","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3442","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3442","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3442","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3442","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3442","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3442","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3442","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3442","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3442","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3442","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3442","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3442","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3442","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3442","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3442","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3442","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3442","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3442","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3442","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3442","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3442","v":0},{"$f":"SUM(D3442:Y3442)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3443","v":0},{"$f":"Produktionsanlæg!E3443","v":0},{"$f":"Produktionsanlæg!F3443","v":0},{"$f":"Produktionsanlæg!G3443","v":0},{"$f":"Produktionsanlæg!H3443","v":0},{"$f":"Produktionsanlæg!I3443","v":0},{"$f":"Produktionsanlæg!J3443","v":0},{"$f":"Produktionsanlæg!K3443","v":0},{"$f":"Produktionsanlæg!L3443","v":0},{"$f":"Produktionsanlæg!M3443","v":0},{"$f":"Produktionsanlæg!N3443","v":0},{"$f":"Produktionsanlæg!O3443","v":0},{"$f":"Produktionsanlæg!P3443","v":0},{"$f":"Produktionsanlæg!Q3443","v":0},{"$f":"Produktionsanlæg!R3443","v":0},{"$f":"Produktionsanlæg!S3443","v":0},{"$f":"Produktionsanlæg!T3443","v":0},{"$f":"Produktionsanlæg!U3443","v":0},{"$f":"Produktionsanlæg!V3443","v":0},{"$f":"Produktionsanlæg!W3443","v":0},{"$f":"Produktionsanlæg!X3443","v":0},{"$f":"Produktionsanlæg!Y3443","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3443:Y3443,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D3444","v":0},{"$f":"Produktionsanlæg!E3444","v":0},{"$f":"Produktionsanlæg!F3444","v":0},{"$f":"Produktionsanlæg!G3444","v":0},{"$f":"Produktionsanlæg!H3444","v":0},{"$f":"Produktionsanlæg!I3444","v":0},{"$f":"Produktionsanlæg!J3444","v":0},{"$f":"Produktionsanlæg!K3444","v":0},{"$f":"Produktionsanlæg!L3444","v":0},{"$f":"Produktionsanlæg!M3444","v":0},{"$f":"Produktionsanlæg!N3444","v":0},{"$f":"Produktionsanlæg!O3444","v":0},{"$f":"Produktionsanlæg!P3444","v":0},{"$f":"Produktionsanlæg!Q3444","v":0},{"$f":"Produktionsanlæg!R3444","v":0},{"$f":"Produktionsanlæg!S3444","v":0},{"$f":"Produktionsanlæg!T3444","v":0},{"$f":"Produktionsanlæg!U3444","v":0},{"$f":"Produktionsanlæg!V3444","v":0},{"$f":"Produktionsanlæg!W3444","v":0},{"$f":"Produktionsanlæg!X3444","v":0},{"$f":"Produktionsanlæg!Y3444","v":0},{"$f":"IF(COUNTIF(D3444:Y3444,\"<>0\")<=1,IF(SUM(D3444:Y3444)=0,0,(IF(SUM(D3444:Y3444)>0,IF(SUM(D3444:Y3444)<400,(1.2675*45967*SUM(D3444:Y3444)^(-0.4664)),(IF(SUM(D3444:Y3444)<2000,(39128*SUM(D3444:Y3444)^(-0.37661)),IF(SUM(D3444:Y3444)<5000,18893*SUM(D3444:Y3444)^(-0.28083),IF(SUM(D3444:Y3444)<100000,29680*SUM(D3444:Y3444)^(-0.24475),1773.1))))*100/115)*SUM(D3444:Y3444)*(IF(SUM(D3419:Y3419)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D3444:Y3444)),$A$571)","v":0},{"$f":"D3444*$Z3444","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3444*$Z3444","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3444*$Z3444","v":0},0,{"$f":"+SUM(AA3444:AV3444)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3444","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3444","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3444","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3444","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3444","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3444","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3444","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3444","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3444","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3444","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3444","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3444","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3444","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3444","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3444","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3444","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3444","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3444","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3444","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3444","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3444","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3444","v":0},{"$f":"SUM(D3444:Y3444)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D3445","v":0},{"$f":"Produktionsanlæg!E3445","v":0},{"$f":"Produktionsanlæg!F3445","v":0},{"$f":"Produktionsanlæg!G3445","v":0},{"$f":"Produktionsanlæg!H3445","v":0},{"$f":"Produktionsanlæg!I3445","v":0},{"$f":"Produktionsanlæg!J3445","v":0},{"$f":"Produktionsanlæg!K3445","v":0},{"$f":"Produktionsanlæg!L3445","v":0},{"$f":"Produktionsanlæg!M3445","v":0},{"$f":"Produktionsanlæg!N3445","v":0},{"$f":"Produktionsanlæg!O3445","v":0},{"$f":"Produktionsanlæg!P3445","v":0},{"$f":"Produktionsanlæg!Q3445","v":0},{"$f":"Produktionsanlæg!R3445","v":0},{"$f":"Produktionsanlæg!S3445","v":0},{"$f":"Produktionsanlæg!T3445","v":0},{"$f":"Produktionsanlæg!U3445","v":0},{"$f":"Produktionsanlæg!V3445","v":0},{"$f":"Produktionsanlæg!W3445","v":0},{"$f":"Produktionsanlæg!X3445","v":0},{"$f":"Produktionsanlæg!Y3445","v":0},{"$f":"IF(COUNTIF(D3445:Y3445,\"<>0\")<=1,IF(SUM(D3445:Y3445)=0,0,(IF(SUM(D3445:Y3445)>0,IF(SUM(D3445:Y3445)<400,(1.2675*45967*SUM(D3445:Y3445)^(-0.4664)),(IF(SUM(D3445:Y3445)<2000,(39128*SUM(D3445:Y3445)^(-0.37661)),IF(SUM(D3445:Y3445)<5000,18893*SUM(D3445:Y3445)^(-0.28083),IF(SUM(D3445:Y3445)<100000,29680*SUM(D3445:Y3445)^(-0.24475),1773.1))))*100/115)*SUM(D3445:Y3445)*(IF(SUM(D3420:Y3420)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D3445:Y3445)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3445:AV3445)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3445","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3445","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3445","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3445","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3445","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3445","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3445","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3445","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3445","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3445","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3445","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3445","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3445","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3445","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3445","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3445","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3445","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3445","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3445","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3445","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3445","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3445","v":0},{"$f":"SUM(D3445:Y3445)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D3446","v":0},{"$f":"Produktionsanlæg!E3446","v":0},{"$f":"Produktionsanlæg!F3446","v":0},{"$f":"Produktionsanlæg!G3446","v":0},{"$f":"Produktionsanlæg!H3446","v":0},{"$f":"Produktionsanlæg!I3446","v":0},{"$f":"Produktionsanlæg!J3446","v":0},{"$f":"Produktionsanlæg!K3446","v":0},{"$f":"Produktionsanlæg!L3446","v":0},{"$f":"Produktionsanlæg!M3446","v":0},{"$f":"Produktionsanlæg!N3446","v":0},{"$f":"Produktionsanlæg!O3446","v":0},{"$f":"Produktionsanlæg!P3446","v":0},{"$f":"Produktionsanlæg!Q3446","v":0},{"$f":"Produktionsanlæg!R3446","v":0},{"$f":"Produktionsanlæg!S3446","v":0},{"$f":"Produktionsanlæg!T3446","v":0},{"$f":"Produktionsanlæg!U3446","v":0},{"$f":"Produktionsanlæg!V3446","v":0},{"$f":"Produktionsanlæg!W3446","v":0},{"$f":"Produktionsanlæg!X3446","v":0},{"$f":"Produktionsanlæg!Y3446","v":0},{"$f":"IF(COUNTIF(D3446:Y3446,\"<>0\")<=1,IF(SUM(D3446:Y3446)=0,0,(IF(SUM(D3446:Y3446)>0,IF(SUM(D3446:Y3446)<400,(1.2675*45967*SUM(D3446:Y3446)^(-0.4664)),(IF(SUM(D3446:Y3446)<2000,(39128*SUM(D3446:Y3446)^(-0.37661)),IF(SUM(D3446:Y3446)<5000,18893*SUM(D3446:Y3446)^(-0.28083),IF(SUM(D3446:Y3446)<100000,29680*SUM(D3446:Y3446)^(-0.24475),1773.1))))*100/115)*SUM(D3446:Y3446)*(IF(SUM(D3417:Y3417)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D3446:Y3446)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3446:AV3446)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3446","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3446","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3446","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3446","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3446","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3446","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3446","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3446","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3446","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3446","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3446","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3446","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3446","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3446","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3446","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3446","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3446","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3446","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3446","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3446","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3446","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3446","v":0},{"$f":"SUM(D3446:Y3446)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3447","v":0},{"$f":"Produktionsanlæg!E3447","v":0},{"$f":"Produktionsanlæg!F3447","v":0},{"$f":"Produktionsanlæg!G3447","v":0},{"$f":"Produktionsanlæg!H3447","v":0},{"$f":"Produktionsanlæg!I3447","v":0},{"$f":"Produktionsanlæg!J3447","v":0},{"$f":"Produktionsanlæg!K3447","v":0},{"$f":"Produktionsanlæg!L3447","v":0},{"$f":"Produktionsanlæg!M3447","v":0},{"$f":"Produktionsanlæg!N3447","v":0},{"$f":"Produktionsanlæg!O3447","v":0},{"$f":"Produktionsanlæg!P3447","v":0},{"$f":"Produktionsanlæg!Q3447","v":0},{"$f":"Produktionsanlæg!R3447","v":0},{"$f":"Produktionsanlæg!S3447","v":0},{"$f":"Produktionsanlæg!T3447","v":0},{"$f":"Produktionsanlæg!U3447","v":0},{"$f":"Produktionsanlæg!V3447","v":0},{"$f":"Produktionsanlæg!W3447","v":0},{"$f":"Produktionsanlæg!X3447","v":0},{"$f":"Produktionsanlæg!Y3447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3447:Y3447,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D3448","v":0},{"$f":"Produktionsanlæg!E3448","v":0},{"$f":"Produktionsanlæg!F3448","v":0},{"$f":"Produktionsanlæg!G3448","v":0},{"$f":"Produktionsanlæg!H3448","v":0},{"$f":"Produktionsanlæg!I3448","v":0},{"$f":"Produktionsanlæg!J3448","v":0},{"$f":"Produktionsanlæg!K3448","v":0},{"$f":"Produktionsanlæg!L3448","v":0},{"$f":"Produktionsanlæg!M3448","v":0},{"$f":"Produktionsanlæg!N3448","v":0},{"$f":"Produktionsanlæg!O3448","v":0},{"$f":"Produktionsanlæg!P3448","v":0},{"$f":"Produktionsanlæg!Q3448","v":0},{"$f":"Produktionsanlæg!R3448","v":0},{"$f":"Produktionsanlæg!S3448","v":0},{"$f":"Produktionsanlæg!T3448","v":0},{"$f":"Produktionsanlæg!U3448","v":0},{"$f":"Produktionsanlæg!V3448","v":0},{"$f":"Produktionsanlæg!W3448","v":0},{"$f":"Produktionsanlæg!X3448","v":0},{"$f":"Produktionsanlæg!Y3448","v":0},{"$f":"IF(COUNTIF(D3448:Y3448,\"<>0\")<=1,IF(SUM(D3448:Y3448)=0,0,(IF(SUM(D3448:Y3448)>0,IF(SUM(D3448:Y3448)<400,(1.2675*45967*SUM(D3448:Y3448)^(-0.4664)),(IF(SUM(D3448:Y3448)<2000,(39128*SUM(D3448:Y3448)^(-0.37661)),IF(SUM(D3448:Y3448)<5000,18893*SUM(D3448:Y3448)^(-0.28083),IF(SUM(D3448:Y3448)<100000,29680*SUM(D3448:Y3448)^(-0.24475),1773.1))))*100/115)*SUM(D3448:Y3448)*(IF(SUM(D3419:Y3419)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D3448:Y3448)),$A$571)","v":0},{"$f":"D3448*$Z3448","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3448*$Z3448","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3448*$Z3448","v":0},{"$f":"Y3448*$Z3448","v":0},{"$f":"+SUM(AA3448:AV3448)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3448","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3448","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3448","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3448","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3448","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3448","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3448","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3448","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3448","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3448","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3448","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3448","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3448","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3448","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3448","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3448","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3448","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3448","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3448","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3448","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3448","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3448","v":0},{"$f":"SUM(D3448:Y3448)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D3449","v":0},{"$f":"Produktionsanlæg!E3449","v":0},{"$f":"Produktionsanlæg!F3449","v":0},{"$f":"Produktionsanlæg!G3449","v":0},{"$f":"Produktionsanlæg!H3449","v":0},{"$f":"Produktionsanlæg!I3449","v":0},{"$f":"Produktionsanlæg!J3449","v":0},{"$f":"Produktionsanlæg!K3449","v":0},{"$f":"Produktionsanlæg!L3449","v":0},{"$f":"Produktionsanlæg!M3449","v":0},{"$f":"Produktionsanlæg!N3449","v":0},{"$f":"Produktionsanlæg!O3449","v":0},{"$f":"Produktionsanlæg!P3449","v":0},{"$f":"Produktionsanlæg!Q3449","v":0},{"$f":"Produktionsanlæg!R3449","v":0},{"$f":"Produktionsanlæg!S3449","v":0},{"$f":"Produktionsanlæg!T3449","v":0},{"$f":"Produktionsanlæg!U3449","v":0},{"$f":"Produktionsanlæg!V3449","v":0},{"$f":"Produktionsanlæg!W3449","v":0},{"$f":"Produktionsanlæg!X3449","v":0},{"$f":"Produktionsanlæg!Y3449","v":0},{"$f":"IF(COUNTIF(D3449:Y3449,\"<>0\")<=1,IF(SUM(D3449:Y3449)=0,0,(IF(SUM(D3449:Y3449)>0,IF(SUM(D3449:Y3449)<400,(1.2675*45967*SUM(D3449:Y3449)^(-0.4664)),(IF(SUM(D3449:Y3449)<2000,(39128*SUM(D3449:Y3449)^(-0.37661)),IF(SUM(D3449:Y3449)<5000,18893*SUM(D3449:Y3449)^(-0.28083),IF(SUM(D3449:Y3449)<100000,29680*SUM(D3449:Y3449)^(-0.24475),1773.1))))*100/115)*SUM(D3449:Y3449)*(IF(SUM(D3420:Y3420)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3449:Y3449)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3449*$Z3449","v":0},{"$f":"Y3449*$Z3449","v":0},{"$f":"+SUM(AA3449:AV3449)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3449","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3449","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3449","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3449","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3449","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3449","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3449","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3449","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3449","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3449","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3449","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3449","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3449","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3449","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3449","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3449","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3449","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3449","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3449","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3449","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3449","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3449","v":0},{"$f":"SUM(D3449:Y3449)","v":0}]
["Renseanlæg 45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3451,AW3454,AW3479,AW3504)","v":0}]
["Mindre renseanlæg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3452:AW3453)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$5","v":"Mindre renseanlæg < 5.000 PE uden mulighed for opdeling"},"PE",{"$f":"Genanskaffelsespriser!$E$5","v":40},{"$f":"Produktionsanlæg!D3452","v":0},{"$f":"Produktionsanlæg!E3452","v":0},{"$f":"Produktionsanlæg!F3452","v":0},{"$f":"Produktionsanlæg!G3452","v":0},{"$f":"Produktionsanlæg!H3452","v":0},{"$f":"Produktionsanlæg!I3452","v":0},{"$f":"Produktionsanlæg!J3452","v":0},{"$f":"Produktionsanlæg!K3452","v":0},{"$f":"Produktionsanlæg!L3452","v":0},{"$f":"Produktionsanlæg!M3452","v":0},{"$f":"Produktionsanlæg!N3452","v":0},{"$f":"Produktionsanlæg!O3452","v":0},{"$f":"Produktionsanlæg!P3452","v":0},{"$f":"Produktionsanlæg!Q3452","v":0},{"$f":"Produktionsanlæg!R3452","v":0},{"$f":"Produktionsanlæg!S3452","v":0},{"$f":"Produktionsanlæg!T3452","v":0},{"$f":"Produktionsanlæg!U3452","v":0},{"$f":"Produktionsanlæg!V3452","v":0},{"$f":"Produktionsanlæg!W3452","v":0},{"$f":"Produktionsanlæg!X3452","v":0},{"$f":"Produktionsanlæg!Y3452","v":0},{"$f":"IF(COUNTIF(D3452:Y3452,\"<>0\")<=1,IF(SUM(D3452:Y3452)=0,0,(IF(SUM(D3452:Y3452)>0,IF(SUM(D3452:Y3452)<400,(1.2675*45967*SUM(D3452:Y3452)^(-0.4664)),(IF(SUM(D3452:Y3452)<2000,(39128*SUM(D3452:Y3452)^(-0.37661)),IF(SUM(D3452:Y3452)<5000,18893*SUM(D3452:Y3452)^(-0.28083),IF(SUM(D3452:Y3452)<100000,29680*SUM(D3452:Y3452)^(-0.24475),1773.1))))*100/115)*SUM(D3452:Y3452)*1,0)*1.15*1.06)*(1+Genanskaffelsespriser!$D$389)/SUM(D3452:Y3452)),$A$571)","v":0},{"$f":"D3452*$Z3452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3452:AV3452)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3452","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3452","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3452","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3452","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3452","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3452","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3452","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3452","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3452","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3452","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3452","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3452","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3452","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3452","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3452","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3452","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3452","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3452","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3452","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3452","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3452","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3452","v":0},{"$f":"SUM(D3452:Y3452)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3453","v":0},{"$f":"Produktionsanlæg!E3453","v":0},{"$f":"Produktionsanlæg!F3453","v":0},{"$f":"Produktionsanlæg!G3453","v":0},{"$f":"Produktionsanlæg!H3453","v":0},{"$f":"Produktionsanlæg!I3453","v":0},{"$f":"Produktionsanlæg!J3453","v":0},{"$f":"Produktionsanlæg!K3453","v":0},{"$f":"Produktionsanlæg!L3453","v":0},{"$f":"Produktionsanlæg!M3453","v":0},{"$f":"Produktionsanlæg!N3453","v":0},{"$f":"Produktionsanlæg!O3453","v":0},{"$f":"Produktionsanlæg!P3453","v":0},{"$f":"Produktionsanlæg!Q3453","v":0},{"$f":"Produktionsanlæg!R3453","v":0},{"$f":"Produktionsanlæg!S3453","v":0},{"$f":"Produktionsanlæg!T3453","v":0},{"$f":"Produktionsanlæg!U3453","v":0},{"$f":"Produktionsanlæg!V3453","v":0},{"$f":"Produktionsanlæg!W3453","v":0},{"$f":"Produktionsanlæg!X3453","v":0},{"$f":"Produktionsanlæg!Y3453","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3453:Y3453,\"<>0\")","v":0}]
["Renseanlæg >= 5.000 PE, Vandbehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3455:AW3478)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3454:Y3454)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$7","v":"Indløb med riste, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$7","v":60},{"$f":"Produktionsanlæg!D3455","v":0},{"$f":"Produktionsanlæg!E3455","v":0},{"$f":"Produktionsanlæg!F3455","v":0},{"$f":"Produktionsanlæg!G3455","v":0},{"$f":"Produktionsanlæg!H3455","v":0},{"$f":"Produktionsanlæg!I3455","v":0},{"$f":"Produktionsanlæg!J3455","v":0},{"$f":"Produktionsanlæg!K3455","v":0},{"$f":"Produktionsanlæg!L3455","v":0},{"$f":"Produktionsanlæg!M3455","v":0},{"$f":"Produktionsanlæg!N3455","v":0},{"$f":"Produktionsanlæg!O3455","v":0},{"$f":"Produktionsanlæg!P3455","v":0},{"$f":"Produktionsanlæg!Q3455","v":0},{"$f":"Produktionsanlæg!R3455","v":0},{"$f":"Produktionsanlæg!S3455","v":0},{"$f":"Produktionsanlæg!T3455","v":0},{"$f":"Produktionsanlæg!U3455","v":0},{"$f":"Produktionsanlæg!V3455","v":0},{"$f":"Produktionsanlæg!W3455","v":0},{"$f":"Produktionsanlæg!X3455","v":0},{"$f":"Produktionsanlæg!Y3455","v":0},{"$f":"IF(COUNTIF(D3455:Y3455,\"<>0\")<=1,IF(SUM(D3455:Y3455)=0,0,(IF(SUM(D3455:Y3455)>0,IF(SUM(D3455:Y3455)<400,(1.2675*45967*SUM(D3455:Y3455)^(-0.4664)),(IF(SUM(D3455:Y3455)<2000,(39128*SUM(D3455:Y3455)^(-0.37661)),IF(SUM(D3455:Y3455)<5000,18893*SUM(D3455:Y3455)^(-0.28083),IF(SUM(D3455:Y3455)<100000,29680*SUM(D3455:Y3455)^(-0.24475),1773.1))))*100/115)*SUM(D3455:Y3455)*0.061,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3455:Y3455)),$A$571)","v":0},{"$f":"D3455*$Z3455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3455:AV3455)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3455","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3455","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3455","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3455","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3455","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3455","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3455","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3455","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3455","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3455","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3455","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3455","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3455","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3455","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3455","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3455","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3455","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3455","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3455","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3455","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3455","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3455","v":0},{"$f":"SUM(D3455:Y3455)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3456","v":0},{"$f":"Produktionsanlæg!E3456","v":0},{"$f":"Produktionsanlæg!F3456","v":0},{"$f":"Produktionsanlæg!G3456","v":0},{"$f":"Produktionsanlæg!H3456","v":0},{"$f":"Produktionsanlæg!I3456","v":0},{"$f":"Produktionsanlæg!J3456","v":0},{"$f":"Produktionsanlæg!K3456","v":0},{"$f":"Produktionsanlæg!L3456","v":0},{"$f":"Produktionsanlæg!M3456","v":0},{"$f":"Produktionsanlæg!N3456","v":0},{"$f":"Produktionsanlæg!O3456","v":0},{"$f":"Produktionsanlæg!P3456","v":0},{"$f":"Produktionsanlæg!Q3456","v":0},{"$f":"Produktionsanlæg!R3456","v":0},{"$f":"Produktionsanlæg!S3456","v":0},{"$f":"Produktionsanlæg!T3456","v":0},{"$f":"Produktionsanlæg!U3456","v":0},{"$f":"Produktionsanlæg!V3456","v":0},{"$f":"Produktionsanlæg!W3456","v":0},{"$f":"Produktionsanlæg!X3456","v":0},{"$f":"Produktionsanlæg!Y3456","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3456:Y3456,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$8","v":"Indløb med riste, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$8","v":20},{"$f":"Produktionsanlæg!D3457","v":0},{"$f":"Produktionsanlæg!E3457","v":0},{"$f":"Produktionsanlæg!F3457","v":0},{"$f":"Produktionsanlæg!G3457","v":0},{"$f":"Produktionsanlæg!H3457","v":0},{"$f":"Produktionsanlæg!I3457","v":0},{"$f":"Produktionsanlæg!J3457","v":0},{"$f":"Produktionsanlæg!K3457","v":0},{"$f":"Produktionsanlæg!L3457","v":0},{"$f":"Produktionsanlæg!M3457","v":0},{"$f":"Produktionsanlæg!N3457","v":0},{"$f":"Produktionsanlæg!O3457","v":0},{"$f":"Produktionsanlæg!P3457","v":0},{"$f":"Produktionsanlæg!Q3457","v":0},{"$f":"Produktionsanlæg!R3457","v":0},{"$f":"Produktionsanlæg!S3457","v":0},{"$f":"Produktionsanlæg!T3457","v":0},{"$f":"Produktionsanlæg!U3457","v":0},{"$f":"Produktionsanlæg!V3457","v":0},{"$f":"Produktionsanlæg!W3457","v":0},{"$f":"Produktionsanlæg!X3457","v":0},{"$f":"Produktionsanlæg!Y3457","v":0},{"$f":"IF(COUNTIF(D3457:Y3457,\"<>0\")<=1,IF(SUM(D3457:Y3457)=0,0,(IF(SUM(D3457:Y3457)>0,IF(SUM(D3457:Y3457)<400,(1.2675*45967*SUM(D3457:Y3457)^(-0.4664)),(IF(SUM(D3457:Y3457)<2000,(39128*SUM(D3457:Y3457)^(-0.37661)),IF(SUM(D3457:Y3457)<5000,18893*SUM(D3457:Y3457)^(-0.28083),IF(SUM(D3457:Y3457)<100000,29680*SUM(D3457:Y3457)^(-0.24475),1773.1))))*100/115)*SUM(D3457:Y3457)*0.061,0)*1.15*1.06*0.43)/SUM(D3457:Y3457)),$A$571)","v":0},{"$f":"D3457*$Z3457","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3457*$Z3457","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3457*$Z3457","v":0},0,{"$f":"+SUM(AA3457:AV3457)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3457","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3457","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3457","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3457","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3457","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3457","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3457","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3457","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3457","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3457","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3457","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3457","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3457","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3457","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3457","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3457","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3457","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3457","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3457","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3457","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3457","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3457","v":0},{"$f":"SUM(D3457:Y3457)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$9","v":"Indløb med riste, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$9","v":10},{"$f":"Produktionsanlæg!D3458","v":0},{"$f":"Produktionsanlæg!E3458","v":0},{"$f":"Produktionsanlæg!F3458","v":0},{"$f":"Produktionsanlæg!G3458","v":0},{"$f":"Produktionsanlæg!H3458","v":0},{"$f":"Produktionsanlæg!I3458","v":0},{"$f":"Produktionsanlæg!J3458","v":0},{"$f":"Produktionsanlæg!K3458","v":0},{"$f":"Produktionsanlæg!L3458","v":0},{"$f":"Produktionsanlæg!M3458","v":0},{"$f":"Produktionsanlæg!N3458","v":0},{"$f":"Produktionsanlæg!O3458","v":0},{"$f":"Produktionsanlæg!P3458","v":0},{"$f":"Produktionsanlæg!Q3458","v":0},{"$f":"Produktionsanlæg!R3458","v":0},{"$f":"Produktionsanlæg!S3458","v":0},{"$f":"Produktionsanlæg!T3458","v":0},{"$f":"Produktionsanlæg!U3458","v":0},{"$f":"Produktionsanlæg!V3458","v":0},{"$f":"Produktionsanlæg!W3458","v":0},{"$f":"Produktionsanlæg!X3458","v":0},{"$f":"Produktionsanlæg!Y3458","v":0},{"$f":"IF(COUNTIF(D3458:Y3458,\"<>0\")<=1,IF(SUM(D3458:Y3458)=0,0,(IF(SUM(D3458:Y3458)>0,IF(SUM(D3458:Y3458)<400,(1.2675*45967*SUM(D3458:Y3458)^(-0.4664)),(IF(SUM(D3458:Y3458)<2000,(39128*SUM(D3458:Y3458)^(-0.37661)),IF(SUM(D3458:Y3458)<5000,18893*SUM(D3458:Y3458)^(-0.28083),IF(SUM(D3458:Y3458)<100000,29680*SUM(D3458:Y3458)^(-0.24475),1773.1))))*100/115)*SUM(D3458:Y3458)*0.061,0)*1.15*1.06*0.02)/SUM(D3458:Y3458)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3458:AV3458)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3458","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3458","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3458","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3458","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3458","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3458","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3458","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3458","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3458","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3458","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3458","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3458","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3458","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3458","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3458","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3458","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3458","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3458","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3458","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3458","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3458","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3458","v":0},{"$f":"SUM(D3458:Y3458)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$10","v":"Sand- og fedtfang, Kontruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$10","v":60},{"$f":"Produktionsanlæg!D3459","v":0},{"$f":"Produktionsanlæg!E3459","v":0},{"$f":"Produktionsanlæg!F3459","v":0},{"$f":"Produktionsanlæg!G3459","v":0},{"$f":"Produktionsanlæg!H3459","v":0},{"$f":"Produktionsanlæg!I3459","v":0},{"$f":"Produktionsanlæg!J3459","v":0},{"$f":"Produktionsanlæg!K3459","v":0},{"$f":"Produktionsanlæg!L3459","v":0},{"$f":"Produktionsanlæg!M3459","v":0},{"$f":"Produktionsanlæg!N3459","v":0},{"$f":"Produktionsanlæg!O3459","v":0},{"$f":"Produktionsanlæg!P3459","v":0},{"$f":"Produktionsanlæg!Q3459","v":0},{"$f":"Produktionsanlæg!R3459","v":0},{"$f":"Produktionsanlæg!S3459","v":0},{"$f":"Produktionsanlæg!T3459","v":0},{"$f":"Produktionsanlæg!U3459","v":0},{"$f":"Produktionsanlæg!V3459","v":0},{"$f":"Produktionsanlæg!W3459","v":0},{"$f":"Produktionsanlæg!X3459","v":0},{"$f":"Produktionsanlæg!Y3459","v":0},{"$f":"IF(COUNTIF(D3459:Y3459,\"<>0\")<=1,IF(SUM(D3459:Y3459)=0,0,(IF(SUM(D3459:Y3459)>0,IF(SUM(D3459:Y3459)<400,(1.2675*45967*SUM(D3459:Y3459)^(-0.4664)),(IF(SUM(D3459:Y3459)<2000,(39128*SUM(D3459:Y3459)^(-0.37661)),IF(SUM(D3459:Y3459)<5000,18893*SUM(D3459:Y3459)^(-0.28083),IF(SUM(D3459:Y3459)<100000,29680*SUM(D3459:Y3459)^(-0.24475),1773.1))))*100/115)*SUM(D3459:Y3459)*0.0173,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3459:Y3459)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3459:AV3459)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3459","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3459","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3459","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3459","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3459","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3459","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3459","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3459","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3459","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3459","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3459","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3459","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3459","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3459","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3459","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3459","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3459","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3459","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3459","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3459","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3459","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3459","v":0},{"$f":"SUM(D3459:Y3459)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3460","v":0},{"$f":"Produktionsanlæg!E3460","v":0},{"$f":"Produktionsanlæg!F3460","v":0},{"$f":"Produktionsanlæg!G3460","v":0},{"$f":"Produktionsanlæg!H3460","v":0},{"$f":"Produktionsanlæg!I3460","v":0},{"$f":"Produktionsanlæg!J3460","v":0},{"$f":"Produktionsanlæg!K3460","v":0},{"$f":"Produktionsanlæg!L3460","v":0},{"$f":"Produktionsanlæg!M3460","v":0},{"$f":"Produktionsanlæg!N3460","v":0},{"$f":"Produktionsanlæg!O3460","v":0},{"$f":"Produktionsanlæg!P3460","v":0},{"$f":"Produktionsanlæg!Q3460","v":0},{"$f":"Produktionsanlæg!R3460","v":0},{"$f":"Produktionsanlæg!S3460","v":0},{"$f":"Produktionsanlæg!T3460","v":0},{"$f":"Produktionsanlæg!U3460","v":0},{"$f":"Produktionsanlæg!V3460","v":0},{"$f":"Produktionsanlæg!W3460","v":0},{"$f":"Produktionsanlæg!X3460","v":0},{"$f":"Produktionsanlæg!Y3460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3460:Y3460,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$11","v":"Sand- og fedtfang, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$11","v":20},{"$f":"Produktionsanlæg!D3461","v":0},{"$f":"Produktionsanlæg!E3461","v":0},{"$f":"Produktionsanlæg!F3461","v":0},{"$f":"Produktionsanlæg!G3461","v":0},{"$f":"Produktionsanlæg!H3461","v":0},{"$f":"Produktionsanlæg!I3461","v":0},{"$f":"Produktionsanlæg!J3461","v":0},{"$f":"Produktionsanlæg!K3461","v":0},{"$f":"Produktionsanlæg!L3461","v":0},{"$f":"Produktionsanlæg!M3461","v":0},{"$f":"Produktionsanlæg!N3461","v":0},{"$f":"Produktionsanlæg!O3461","v":0},{"$f":"Produktionsanlæg!P3461","v":0},{"$f":"Produktionsanlæg!Q3461","v":0},{"$f":"Produktionsanlæg!R3461","v":0},{"$f":"Produktionsanlæg!S3461","v":0},{"$f":"Produktionsanlæg!T3461","v":0},{"$f":"Produktionsanlæg!U3461","v":0},{"$f":"Produktionsanlæg!V3461","v":0},{"$f":"Produktionsanlæg!W3461","v":0},{"$f":"Produktionsanlæg!X3461","v":0},{"$f":"Produktionsanlæg!Y3461","v":0},{"$f":"IF(COUNTIF(D3461:Y3461,\"<>0\")<=1,IF(SUM(D3461:Y3461)=0,0,(IF(SUM(D3461:Y3461)>0,IF(SUM(D3461:Y3461)<400,(1.2675*45967*SUM(D3461:Y3461)^(-0.4664)),(IF(SUM(D3461:Y3461)<2000,(39128*SUM(D3461:Y3461)^(-0.37661)),IF(SUM(D3461:Y3461)<5000,18893*SUM(D3461:Y3461)^(-0.28083),IF(SUM(D3461:Y3461)<100000,29680*SUM(D3461:Y3461)^(-0.24475),1773.1))))*100/115)*SUM(D3461:Y3461)*0.0173,0)*1.15*1.06*0.43)/SUM(D3461:Y3461)),$A$571)","v":0},{"$f":"D3461*$Z3461","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3461*$Z3461","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3461*$Z3461","v":0},0,{"$f":"+SUM(AA3461:AV3461)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3461","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3461","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3461","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3461","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3461","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3461","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3461","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3461","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3461","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3461","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3461","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3461","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3461","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3461","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3461","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3461","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3461","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3461","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3461","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3461","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3461","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3461","v":0},{"$f":"SUM(D3461:Y3461)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$12","v":"Sand- og fedtfang, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$12","v":10},{"$f":"Produktionsanlæg!D3462","v":0},{"$f":"Produktionsanlæg!E3462","v":0},{"$f":"Produktionsanlæg!F3462","v":0},{"$f":"Produktionsanlæg!G3462","v":0},{"$f":"Produktionsanlæg!H3462","v":0},{"$f":"Produktionsanlæg!I3462","v":0},{"$f":"Produktionsanlæg!J3462","v":0},{"$f":"Produktionsanlæg!K3462","v":0},{"$f":"Produktionsanlæg!L3462","v":0},{"$f":"Produktionsanlæg!M3462","v":0},{"$f":"Produktionsanlæg!N3462","v":0},{"$f":"Produktionsanlæg!O3462","v":0},{"$f":"Produktionsanlæg!P3462","v":0},{"$f":"Produktionsanlæg!Q3462","v":0},{"$f":"Produktionsanlæg!R3462","v":0},{"$f":"Produktionsanlæg!S3462","v":0},{"$f":"Produktionsanlæg!T3462","v":0},{"$f":"Produktionsanlæg!U3462","v":0},{"$f":"Produktionsanlæg!V3462","v":0},{"$f":"Produktionsanlæg!W3462","v":0},{"$f":"Produktionsanlæg!X3462","v":0},{"$f":"Produktionsanlæg!Y3462","v":0},{"$f":"IF(COUNTIF(D3462:Y3462,\"<>0\")<=1,IF(SUM(D3462:Y3462)=0,0,(IF(SUM(D3462:Y3462)>0,IF(SUM(D3462:Y3462)<400,(1.2675*45967*SUM(D3462:Y3462)^(-0.4664)),(IF(SUM(D3462:Y3462)<2000,(39128*SUM(D3462:Y3462)^(-0.37661)),IF(SUM(D3462:Y3462)<5000,18893*SUM(D3462:Y3462)^(-0.28083),IF(SUM(D3462:Y3462)<100000,29680*SUM(D3462:Y3462)^(-0.24475),1773.1))))*100/115)*SUM(D3462:Y3462)*0.0173,0)*1.15*1.06*0.02)/SUM(D3462:Y3462)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3462:AV3462)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3462","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3462","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3462","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3462","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3462","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3462","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3462","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3462","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3462","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3462","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3462","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3462","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3462","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3462","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3462","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3462","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3462","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3462","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3462","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3462","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3462","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3462","v":0},{"$f":"SUM(D3462:Y3462)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$13","v":"Forklaring, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$13","v":60},{"$f":"Produktionsanlæg!D3463","v":0},{"$f":"Produktionsanlæg!E3463","v":0},{"$f":"Produktionsanlæg!F3463","v":0},{"$f":"Produktionsanlæg!G3463","v":0},{"$f":"Produktionsanlæg!H3463","v":0},{"$f":"Produktionsanlæg!I3463","v":0},{"$f":"Produktionsanlæg!J3463","v":0},{"$f":"Produktionsanlæg!K3463","v":0},{"$f":"Produktionsanlæg!L3463","v":0},{"$f":"Produktionsanlæg!M3463","v":0},{"$f":"Produktionsanlæg!N3463","v":0},{"$f":"Produktionsanlæg!O3463","v":0},{"$f":"Produktionsanlæg!P3463","v":0},{"$f":"Produktionsanlæg!Q3463","v":0},{"$f":"Produktionsanlæg!R3463","v":0},{"$f":"Produktionsanlæg!S3463","v":0},{"$f":"Produktionsanlæg!T3463","v":0},{"$f":"Produktionsanlæg!U3463","v":0},{"$f":"Produktionsanlæg!V3463","v":0},{"$f":"Produktionsanlæg!W3463","v":0},{"$f":"Produktionsanlæg!X3463","v":0},{"$f":"Produktionsanlæg!Y3463","v":0},{"$f":"IF(COUNTIF(D3463:Y3463,\"<>0\")<=1,IF(SUM(D3463:Y3463)=0,0,(IF(SUM(D3463:Y3463)>0,IF(SUM(D3463:Y3463)<400,(1.2675*45967*SUM(D3463:Y3463)^(-0.4664)),(IF(SUM(D3463:Y3463)<2000,(39128*SUM(D3463:Y3463)^(-0.37661)),IF(SUM(D3463:Y3463)<5000,18893*SUM(D3463:Y3463)^(-0.28083),IF(SUM(D3463:Y3463)<100000,29680*SUM(D3463:Y3463)^(-0.24475),1773.1))))*100/115)*SUM(D3463:Y3463)*(IF(SUM(D3463:Y3463)>0,0.0538,0)),0)*1.15*1.06*0.6)*(1+Genanskaffelsespriser!$D$389)/SUM(D3463:Y3463)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3463:AV3463)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3463","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3463","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3463","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3463","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3463","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3463","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3463","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3463","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3463","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3463","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3463","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3463","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3463","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3463","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3463","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3463","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3463","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3463","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3463","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3463","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3463","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3463","v":0},{"$f":"SUM(D3463:Y3463)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3464","v":0},{"$f":"Produktionsanlæg!E3464","v":0},{"$f":"Produktionsanlæg!F3464","v":0},{"$f":"Produktionsanlæg!G3464","v":0},{"$f":"Produktionsanlæg!H3464","v":0},{"$f":"Produktionsanlæg!I3464","v":0},{"$f":"Produktionsanlæg!J3464","v":0},{"$f":"Produktionsanlæg!K3464","v":0},{"$f":"Produktionsanlæg!L3464","v":0},{"$f":"Produktionsanlæg!M3464","v":0},{"$f":"Produktionsanlæg!N3464","v":0},{"$f":"Produktionsanlæg!O3464","v":0},{"$f":"Produktionsanlæg!P3464","v":0},{"$f":"Produktionsanlæg!Q3464","v":0},{"$f":"Produktionsanlæg!R3464","v":0},{"$f":"Produktionsanlæg!S3464","v":0},{"$f":"Produktionsanlæg!T3464","v":0},{"$f":"Produktionsanlæg!U3464","v":0},{"$f":"Produktionsanlæg!V3464","v":0},{"$f":"Produktionsanlæg!W3464","v":0},{"$f":"Produktionsanlæg!X3464","v":0},{"$f":"Produktionsanlæg!Y3464","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3464:Y3464,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$14","v":"Forklaring, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$14","v":20},{"$f":"Produktionsanlæg!D3465","v":0},{"$f":"Produktionsanlæg!E3465","v":0},{"$f":"Produktionsanlæg!F3465","v":0},{"$f":"Produktionsanlæg!G3465","v":0},{"$f":"Produktionsanlæg!H3465","v":0},{"$f":"Produktionsanlæg!I3465","v":0},{"$f":"Produktionsanlæg!J3465","v":0},{"$f":"Produktionsanlæg!K3465","v":0},{"$f":"Produktionsanlæg!L3465","v":0},{"$f":"Produktionsanlæg!M3465","v":0},{"$f":"Produktionsanlæg!N3465","v":0},{"$f":"Produktionsanlæg!O3465","v":0},{"$f":"Produktionsanlæg!P3465","v":0},{"$f":"Produktionsanlæg!Q3465","v":0},{"$f":"Produktionsanlæg!R3465","v":0},{"$f":"Produktionsanlæg!S3465","v":0},{"$f":"Produktionsanlæg!T3465","v":0},{"$f":"Produktionsanlæg!U3465","v":0},{"$f":"Produktionsanlæg!V3465","v":0},{"$f":"Produktionsanlæg!W3465","v":0},{"$f":"Produktionsanlæg!X3465","v":0},{"$f":"Produktionsanlæg!Y3465","v":0},{"$f":"IF(COUNTIF(D3465:Y3465,\"<>0\")<=1,IF(SUM(D3465:Y3465)=0,0,(IF(SUM(D3465:Y3465)>0,IF(SUM(D3465:Y3465)<400,(1.2675*45967*SUM(D3465:Y3465)^(-0.4664)),(IF(SUM(D3465:Y3465)<2000,(39128*SUM(D3465:Y3465)^(-0.37661)),IF(SUM(D3465:Y3465)<5000,18893*SUM(D3465:Y3465)^(-0.28083),IF(SUM(D3465:Y3465)<100000,29680*SUM(D3465:Y3465)^(-0.24475),1773.1))))*100/115)*SUM(D3465:Y3465)*(IF(SUM(D3465:Y3465)>0,0.0538,0)),0)*1.15*1.06*0.39)/SUM(D3465:Y3465)),$A$571)","v":0},{"$f":"D3465*$Z3465","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3465*$Z3465","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3465*$Z3465","v":0},0,{"$f":"+SUM(AA3465:AV3465)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3465","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3465","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3465","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3465","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3465","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3465","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3465","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3465","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3465","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3465","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3465","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3465","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3465","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3465","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3465","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3465","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3465","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3465","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3465","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3465","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3465","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3465","v":0},{"$f":"SUM(D3465:Y3465)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$15","v":"Forklaring, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$15","v":10},{"$f":"Produktionsanlæg!D3466","v":0},{"$f":"Produktionsanlæg!E3466","v":0},{"$f":"Produktionsanlæg!F3466","v":0},{"$f":"Produktionsanlæg!G3466","v":0},{"$f":"Produktionsanlæg!H3466","v":0},{"$f":"Produktionsanlæg!I3466","v":0},{"$f":"Produktionsanlæg!J3466","v":0},{"$f":"Produktionsanlæg!K3466","v":0},{"$f":"Produktionsanlæg!L3466","v":0},{"$f":"Produktionsanlæg!M3466","v":0},{"$f":"Produktionsanlæg!N3466","v":0},{"$f":"Produktionsanlæg!O3466","v":0},{"$f":"Produktionsanlæg!P3466","v":0},{"$f":"Produktionsanlæg!Q3466","v":0},{"$f":"Produktionsanlæg!R3466","v":0},{"$f":"Produktionsanlæg!S3466","v":0},{"$f":"Produktionsanlæg!T3466","v":0},{"$f":"Produktionsanlæg!U3466","v":0},{"$f":"Produktionsanlæg!V3466","v":0},{"$f":"Produktionsanlæg!W3466","v":0},{"$f":"Produktionsanlæg!X3466","v":0},{"$f":"Produktionsanlæg!Y3466","v":0},{"$f":"IF(COUNTIF(D3466:Y3466,\"<>0\")<=1,IF(SUM(D3466:Y3466)=0,0,(IF(SUM(D3466:Y3466)>0,IF(SUM(D3466:Y3466)<400,(1.2675*45967*SUM(D3466:Y3466)^(-0.4664)),(IF(SUM(D3466:Y3466)<2000,(39128*SUM(D3466:Y3466)^(-0.37661)),IF(SUM(D3466:Y3466)<5000,18893*SUM(D3466:Y3466)^(-0.28083),IF(SUM(D3466:Y3466)<100000,29680*SUM(D3466:Y3466)^(-0.24475),1773.1))))*100/115)*SUM(D3466:Y3466)*(IF(SUM(D3466:Y3466)>0,0.0538,0)),0)*1.15*1.06*0.01)/SUM(D3466:Y3466)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3466:AV3466)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3466","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3466","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3466","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3466","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3466","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3466","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3466","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3466","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3466","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3466","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3466","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3466","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3466","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3466","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3466","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3466","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3466","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3466","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3466","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3466","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3466","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3466","v":0},{"$f":"SUM(D3466:Y3466)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$16","v":"Beluftningstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$16","v":60},{"$f":"Produktionsanlæg!D3467","v":0},{"$f":"Produktionsanlæg!E3467","v":0},{"$f":"Produktionsanlæg!F3467","v":0},{"$f":"Produktionsanlæg!G3467","v":0},{"$f":"Produktionsanlæg!H3467","v":0},{"$f":"Produktionsanlæg!I3467","v":0},{"$f":"Produktionsanlæg!J3467","v":0},{"$f":"Produktionsanlæg!K3467","v":0},{"$f":"Produktionsanlæg!L3467","v":0},{"$f":"Produktionsanlæg!M3467","v":0},{"$f":"Produktionsanlæg!N3467","v":0},{"$f":"Produktionsanlæg!O3467","v":0},{"$f":"Produktionsanlæg!P3467","v":0},{"$f":"Produktionsanlæg!Q3467","v":0},{"$f":"Produktionsanlæg!R3467","v":0},{"$f":"Produktionsanlæg!S3467","v":0},{"$f":"Produktionsanlæg!T3467","v":0},{"$f":"Produktionsanlæg!U3467","v":0},{"$f":"Produktionsanlæg!V3467","v":0},{"$f":"Produktionsanlæg!W3467","v":0},{"$f":"Produktionsanlæg!X3467","v":0},{"$f":"Produktionsanlæg!Y3467","v":0},{"$f":"IF(COUNTIF(D3467:Y3467,\"<>0\")<=1,IF(SUM(D3467:Y3467)=0,0,(IF(SUM(D3467:Y3467)>0,IF(SUM(D3467:Y3467)<400,(1.2675*45967*SUM(D3467:Y3467)^(-0.4664)),(IF(SUM(D3467:Y3467)<2000,(39128*SUM(D3467:Y3467)^(-0.37661)),IF(SUM(D3467:Y3467)<5000,18893*SUM(D3467:Y3467)^(-0.28083),IF(SUM(D3467:Y3467)<100000,29680*SUM(D3467:Y3467)^(-0.24475),1773.1))))*100/115)*SUM(D3467:Y3467)*(IF(SUM(D3463:Y3463)>0,0.3551,0.5283)),0)*1.15*1.06*0.54)*(1+Genanskaffelsespriser!$D$389)/SUM(D3467:Y3467)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3467:AV3467)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3467","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3467","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3467","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3467","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3467","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3467","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3467","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3467","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3467","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3467","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3467","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3467","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3467","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3467","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3467","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3467","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3467","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3467","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3467","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3467","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3467","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3467","v":0},{"$f":"SUM(D3467:Y3467)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3468","v":0},{"$f":"Produktionsanlæg!E3468","v":0},{"$f":"Produktionsanlæg!F3468","v":0},{"$f":"Produktionsanlæg!G3468","v":0},{"$f":"Produktionsanlæg!H3468","v":0},{"$f":"Produktionsanlæg!I3468","v":0},{"$f":"Produktionsanlæg!J3468","v":0},{"$f":"Produktionsanlæg!K3468","v":0},{"$f":"Produktionsanlæg!L3468","v":0},{"$f":"Produktionsanlæg!M3468","v":0},{"$f":"Produktionsanlæg!N3468","v":0},{"$f":"Produktionsanlæg!O3468","v":0},{"$f":"Produktionsanlæg!P3468","v":0},{"$f":"Produktionsanlæg!Q3468","v":0},{"$f":"Produktionsanlæg!R3468","v":0},{"$f":"Produktionsanlæg!S3468","v":0},{"$f":"Produktionsanlæg!T3468","v":0},{"$f":"Produktionsanlæg!U3468","v":0},{"$f":"Produktionsanlæg!V3468","v":0},{"$f":"Produktionsanlæg!W3468","v":0},{"$f":"Produktionsanlæg!X3468","v":0},{"$f":"Produktionsanlæg!Y3468","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3468:Y3468,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$17","v":"Beluftningstanke, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$17","v":20},{"$f":"Produktionsanlæg!D3469","v":0},{"$f":"Produktionsanlæg!E3469","v":0},{"$f":"Produktionsanlæg!F3469","v":0},{"$f":"Produktionsanlæg!G3469","v":0},{"$f":"Produktionsanlæg!H3469","v":0},{"$f":"Produktionsanlæg!I3469","v":0},{"$f":"Produktionsanlæg!J3469","v":0},{"$f":"Produktionsanlæg!K3469","v":0},{"$f":"Produktionsanlæg!L3469","v":0},{"$f":"Produktionsanlæg!M3469","v":0},{"$f":"Produktionsanlæg!N3469","v":0},{"$f":"Produktionsanlæg!O3469","v":0},{"$f":"Produktionsanlæg!P3469","v":0},{"$f":"Produktionsanlæg!Q3469","v":0},{"$f":"Produktionsanlæg!R3469","v":0},{"$f":"Produktionsanlæg!S3469","v":0},{"$f":"Produktionsanlæg!T3469","v":0},{"$f":"Produktionsanlæg!U3469","v":0},{"$f":"Produktionsanlæg!V3469","v":0},{"$f":"Produktionsanlæg!W3469","v":0},{"$f":"Produktionsanlæg!X3469","v":0},{"$f":"Produktionsanlæg!Y3469","v":0},{"$f":"IF(COUNTIF(D3469:Y3469,\"<>0\")<=1,IF(SUM(D3469:Y3469)=0,0,(IF(SUM(D3469:Y3469)>0,IF(SUM(D3469:Y3469)<400,(1.2675*45967*SUM(D3469:Y3469)^(-0.4664)),(IF(SUM(D3469:Y3469)<2000,(39128*SUM(D3469:Y3469)^(-0.37661)),IF(SUM(D3469:Y3469)<5000,18893*SUM(D3469:Y3469)^(-0.28083),IF(SUM(D3469:Y3469)<100000,29680*SUM(D3469:Y3469)^(-0.24475),1773.1))))*100/115)*SUM(D3469:Y3469)*(IF(SUM(D3465:Y3465)>0,0.3551,0.5283)),0)*1.15*1.06*0.4)/SUM(D3469:Y3469)),$A$571)","v":0},{"$f":"D3469*$Z3469","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3469*$Z3469","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3469*$Z3469","v":0},0,{"$f":"+SUM(AA3469:AV3469)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3469","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3469","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3469","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3469","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3469","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3469","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3469","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3469","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3469","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3469","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3469","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3469","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3469","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3469","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3469","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3469","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3469","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3469","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3469","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3469","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3469","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3469","v":0},{"$f":"SUM(D3469:Y3469)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$18","v":"Beluftningstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$18","v":10},{"$f":"Produktionsanlæg!D3470","v":0},{"$f":"Produktionsanlæg!E3470","v":0},{"$f":"Produktionsanlæg!F3470","v":0},{"$f":"Produktionsanlæg!G3470","v":0},{"$f":"Produktionsanlæg!H3470","v":0},{"$f":"Produktionsanlæg!I3470","v":0},{"$f":"Produktionsanlæg!J3470","v":0},{"$f":"Produktionsanlæg!K3470","v":0},{"$f":"Produktionsanlæg!L3470","v":0},{"$f":"Produktionsanlæg!M3470","v":0},{"$f":"Produktionsanlæg!N3470","v":0},{"$f":"Produktionsanlæg!O3470","v":0},{"$f":"Produktionsanlæg!P3470","v":0},{"$f":"Produktionsanlæg!Q3470","v":0},{"$f":"Produktionsanlæg!R3470","v":0},{"$f":"Produktionsanlæg!S3470","v":0},{"$f":"Produktionsanlæg!T3470","v":0},{"$f":"Produktionsanlæg!U3470","v":0},{"$f":"Produktionsanlæg!V3470","v":0},{"$f":"Produktionsanlæg!W3470","v":0},{"$f":"Produktionsanlæg!X3470","v":0},{"$f":"Produktionsanlæg!Y3470","v":0},{"$f":"IF(COUNTIF(D3470:Y3470,\"<>0\")<=1,IF(SUM(D3470:Y3470)=0,0,(IF(SUM(D3470:Y3470)>0,IF(SUM(D3470:Y3470)<400,(1.2675*45967*SUM(D3470:Y3470)^(-0.4664)),(IF(SUM(D3470:Y3470)<2000,(39128*SUM(D3470:Y3470)^(-0.37661)),IF(SUM(D3470:Y3470)<5000,18893*SUM(D3470:Y3470)^(-0.28083),IF(SUM(D3470:Y3470)<100000,29680*SUM(D3470:Y3470)^(-0.24475),1773.1))))*100/115)*SUM(D3470:Y3470)*(IF(SUM(D3466:Y3466)>0,0.3551,0.5283)),0)*1.15*1.06*0.06)/SUM(D3470:Y3470)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3470:AV3470)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3470","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3470","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3470","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3470","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3470","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3470","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3470","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3470","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3470","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3470","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3470","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3470","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3470","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3470","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3470","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3470","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3470","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3470","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3470","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3470","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3470","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3470","v":0},{"$f":"SUM(D3470:Y3470)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$19","v":"Efterklaringstanke, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$19","v":60},{"$f":"Produktionsanlæg!D3471","v":0},{"$f":"Produktionsanlæg!E3471","v":0},{"$f":"Produktionsanlæg!F3471","v":0},{"$f":"Produktionsanlæg!G3471","v":0},{"$f":"Produktionsanlæg!H3471","v":0},{"$f":"Produktionsanlæg!I3471","v":0},{"$f":"Produktionsanlæg!J3471","v":0},{"$f":"Produktionsanlæg!K3471","v":0},{"$f":"Produktionsanlæg!L3471","v":0},{"$f":"Produktionsanlæg!M3471","v":0},{"$f":"Produktionsanlæg!N3471","v":0},{"$f":"Produktionsanlæg!O3471","v":0},{"$f":"Produktionsanlæg!P3471","v":0},{"$f":"Produktionsanlæg!Q3471","v":0},{"$f":"Produktionsanlæg!R3471","v":0},{"$f":"Produktionsanlæg!S3471","v":0},{"$f":"Produktionsanlæg!T3471","v":0},{"$f":"Produktionsanlæg!U3471","v":0},{"$f":"Produktionsanlæg!V3471","v":0},{"$f":"Produktionsanlæg!W3471","v":0},{"$f":"Produktionsanlæg!X3471","v":0},{"$f":"Produktionsanlæg!Y3471","v":0},{"$f":"IF(COUNTIF(D3471:Y3471,\"<>0\")<=1,IF(SUM(D3471:Y3471)=0,0,(IF(SUM(D3471:Y3471)>0,IF(SUM(D3471:Y3471)<400,(1.2675*45967*SUM(D3471:Y3471)^(-0.4664)),(IF(SUM(D3471:Y3471)<2000,(39128*SUM(D3471:Y3471)^(-0.37661)),IF(SUM(D3471:Y3471)<5000,18893*SUM(D3471:Y3471)^(-0.28083),IF(SUM(D3471:Y3471)<100000,29680*SUM(D3471:Y3471)^(-0.24475),1773.1))))*100/115)*SUM(D3471:Y3471)*(IF(SUM(D3463:Y3463)>0,0.2965,0.2971)),0)*1.15*1.06*0.58)*(1+Genanskaffelsespriser!$D$389)/SUM(D3471:Y3471)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3471:AV3471)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3471","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3471","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3471","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3471","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3471","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3471","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3471","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3471","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3471","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3471","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3471","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3471","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3471","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3471","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3471","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3471","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3471","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3471","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3471","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3471","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3471","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3471","v":0},{"$f":"SUM(D3471:Y3471)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3472","v":0},{"$f":"Produktionsanlæg!E3472","v":0},{"$f":"Produktionsanlæg!F3472","v":0},{"$f":"Produktionsanlæg!G3472","v":0},{"$f":"Produktionsanlæg!H3472","v":0},{"$f":"Produktionsanlæg!I3472","v":0},{"$f":"Produktionsanlæg!J3472","v":0},{"$f":"Produktionsanlæg!K3472","v":0},{"$f":"Produktionsanlæg!L3472","v":0},{"$f":"Produktionsanlæg!M3472","v":0},{"$f":"Produktionsanlæg!N3472","v":0},{"$f":"Produktionsanlæg!O3472","v":0},{"$f":"Produktionsanlæg!P3472","v":0},{"$f":"Produktionsanlæg!Q3472","v":0},{"$f":"Produktionsanlæg!R3472","v":0},{"$f":"Produktionsanlæg!S3472","v":0},{"$f":"Produktionsanlæg!T3472","v":0},{"$f":"Produktionsanlæg!U3472","v":0},{"$f":"Produktionsanlæg!V3472","v":0},{"$f":"Produktionsanlæg!W3472","v":0},{"$f":"Produktionsanlæg!X3472","v":0},{"$f":"Produktionsanlæg!Y3472","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3472:Y3472,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$20","v":"Efterklaringstanke, Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$20","v":20},{"$f":"Produktionsanlæg!D3473","v":0},{"$f":"Produktionsanlæg!E3473","v":0},{"$f":"Produktionsanlæg!F3473","v":0},{"$f":"Produktionsanlæg!G3473","v":0},{"$f":"Produktionsanlæg!H3473","v":0},{"$f":"Produktionsanlæg!I3473","v":0},{"$f":"Produktionsanlæg!J3473","v":0},{"$f":"Produktionsanlæg!K3473","v":0},{"$f":"Produktionsanlæg!L3473","v":0},{"$f":"Produktionsanlæg!M3473","v":0},{"$f":"Produktionsanlæg!N3473","v":0},{"$f":"Produktionsanlæg!O3473","v":0},{"$f":"Produktionsanlæg!P3473","v":0},{"$f":"Produktionsanlæg!Q3473","v":0},{"$f":"Produktionsanlæg!R3473","v":0},{"$f":"Produktionsanlæg!S3473","v":0},{"$f":"Produktionsanlæg!T3473","v":0},{"$f":"Produktionsanlæg!U3473","v":0},{"$f":"Produktionsanlæg!V3473","v":0},{"$f":"Produktionsanlæg!W3473","v":0},{"$f":"Produktionsanlæg!X3473","v":0},{"$f":"Produktionsanlæg!Y3473","v":0},{"$f":"IF(COUNTIF(D3473:Y3473,\"<>0\")<=1,IF(SUM(D3473:Y3473)=0,0,(IF(SUM(D3473:Y3473)>0,IF(SUM(D3473:Y3473)<400,(1.2675*45967*SUM(D3473:Y3473)^(-0.4664)),(IF(SUM(D3473:Y3473)<2000,(39128*SUM(D3473:Y3473)^(-0.37661)),IF(SUM(D3473:Y3473)<5000,18893*SUM(D3473:Y3473)^(-0.28083),IF(SUM(D3473:Y3473)<100000,29680*SUM(D3473:Y3473)^(-0.24475),1773.1))))*100/115)*SUM(D3473:Y3473)*(IF(SUM(D3465:Y3465)>0,0.2965,0.2971)),0)*1.15*1.06*0.37)/SUM(D3473:Y3473)),$A$571)","v":0},{"$f":"D3473*$Z3473","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3473*$Z3473","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3473*$Z3473","v":0},0,{"$f":"+SUM(AA3473:AV3473)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3473","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3473","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3473","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3473","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3473","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3473","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3473","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3473","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3473","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3473","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3473","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3473","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3473","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3473","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3473","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3473","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3473","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3473","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3473","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3473","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3473","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3473","v":0},{"$f":"SUM(D3473:Y3473)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$21","v":"Efterklaringstanke, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$21","v":10},{"$f":"Produktionsanlæg!D3474","v":0},{"$f":"Produktionsanlæg!E3474","v":0},{"$f":"Produktionsanlæg!F3474","v":0},{"$f":"Produktionsanlæg!G3474","v":0},{"$f":"Produktionsanlæg!H3474","v":0},{"$f":"Produktionsanlæg!I3474","v":0},{"$f":"Produktionsanlæg!J3474","v":0},{"$f":"Produktionsanlæg!K3474","v":0},{"$f":"Produktionsanlæg!L3474","v":0},{"$f":"Produktionsanlæg!M3474","v":0},{"$f":"Produktionsanlæg!N3474","v":0},{"$f":"Produktionsanlæg!O3474","v":0},{"$f":"Produktionsanlæg!P3474","v":0},{"$f":"Produktionsanlæg!Q3474","v":0},{"$f":"Produktionsanlæg!R3474","v":0},{"$f":"Produktionsanlæg!S3474","v":0},{"$f":"Produktionsanlæg!T3474","v":0},{"$f":"Produktionsanlæg!U3474","v":0},{"$f":"Produktionsanlæg!V3474","v":0},{"$f":"Produktionsanlæg!W3474","v":0},{"$f":"Produktionsanlæg!X3474","v":0},{"$f":"Produktionsanlæg!Y3474","v":0},{"$f":"IF(COUNTIF(D3474:Y3474,\"<>0\")<=1,IF(SUM(D3474:Y3474)=0,0,(IF(SUM(D3474:Y3474)>0,IF(SUM(D3474:Y3474)<400,(1.2675*45967*SUM(D3474:Y3474)^(-0.4664)),(IF(SUM(D3474:Y3474)<2000,(39128*SUM(D3474:Y3474)^(-0.37661)),IF(SUM(D3474:Y3474)<5000,18893*SUM(D3474:Y3474)^(-0.28083),IF(SUM(D3474:Y3474)<100000,29680*SUM(D3474:Y3474)^(-0.24475),1773.1))))*100/115)*SUM(D3474:Y3474)*(IF(SUM(D3466:Y3466)>0,0.2965,0.2971)),0)*1.15*1.06*0.05)/SUM(D3474:Y3474)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3474:AV3474)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3474","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3474","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3474","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3474","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3474","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3474","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3474","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3474","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3474","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3474","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3474","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3474","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3474","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3474","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3474","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3474","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3474","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3474","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3474","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3474","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3474","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3474","v":0},{"$f":"SUM(D3474:Y3474)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$22","v":"Efterbehandlingsanlæg (sandfilter), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$22","v":60},{"$f":"Produktionsanlæg!D3475","v":0},{"$f":"Produktionsanlæg!E3475","v":0},{"$f":"Produktionsanlæg!F3475","v":0},{"$f":"Produktionsanlæg!G3475","v":0},{"$f":"Produktionsanlæg!H3475","v":0},{"$f":"Produktionsanlæg!I3475","v":0},{"$f":"Produktionsanlæg!J3475","v":0},{"$f":"Produktionsanlæg!K3475","v":0},{"$f":"Produktionsanlæg!L3475","v":0},{"$f":"Produktionsanlæg!M3475","v":0},{"$f":"Produktionsanlæg!N3475","v":0},{"$f":"Produktionsanlæg!O3475","v":0},{"$f":"Produktionsanlæg!P3475","v":0},{"$f":"Produktionsanlæg!Q3475","v":0},{"$f":"Produktionsanlæg!R3475","v":0},{"$f":"Produktionsanlæg!S3475","v":0},{"$f":"Produktionsanlæg!T3475","v":0},{"$f":"Produktionsanlæg!U3475","v":0},{"$f":"Produktionsanlæg!V3475","v":0},{"$f":"Produktionsanlæg!W3475","v":0},{"$f":"Produktionsanlæg!X3475","v":0},{"$f":"Produktionsanlæg!Y3475","v":0},{"$f":"IF(COUNTIF(D3475:Y3475,\"<>0\")<=1,IF(SUM(D3475:Y3475)=0,0,(IF(SUM(D3475:Y3475)>0,IF(SUM(D3475:Y3475)<400,(1.2675*45967*SUM(D3475:Y3475)^(-0.4664)),(IF(SUM(D3475:Y3475)<2000,(39128*SUM(D3475:Y3475)^(-0.37661)),IF(SUM(D3475:Y3475)<5000,18893*SUM(D3475:Y3475)^(-0.28083),IF(SUM(D3475:Y3475)<100000,29680*SUM(D3475:Y3475)^(-0.24475),1773.1))))*100/115)*SUM(D3475:Y3475)*(0.246),0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3475:Y3475)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3475:AV3475)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3475","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3475","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3475","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3475","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3475","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3475","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3475","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3475","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3475","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3475","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3475","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3475","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3475","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3475","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3475","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3475","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3475","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3475","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3475","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3475","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3475","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3475","v":0},{"$f":"SUM(D3475:Y3475)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3476","v":0},{"$f":"Produktionsanlæg!E3476","v":0},{"$f":"Produktionsanlæg!F3476","v":0},{"$f":"Produktionsanlæg!G3476","v":0},{"$f":"Produktionsanlæg!H3476","v":0},{"$f":"Produktionsanlæg!I3476","v":0},{"$f":"Produktionsanlæg!J3476","v":0},{"$f":"Produktionsanlæg!K3476","v":0},{"$f":"Produktionsanlæg!L3476","v":0},{"$f":"Produktionsanlæg!M3476","v":0},{"$f":"Produktionsanlæg!N3476","v":0},{"$f":"Produktionsanlæg!O3476","v":0},{"$f":"Produktionsanlæg!P3476","v":0},{"$f":"Produktionsanlæg!Q3476","v":0},{"$f":"Produktionsanlæg!R3476","v":0},{"$f":"Produktionsanlæg!S3476","v":0},{"$f":"Produktionsanlæg!T3476","v":0},{"$f":"Produktionsanlæg!U3476","v":0},{"$f":"Produktionsanlæg!V3476","v":0},{"$f":"Produktionsanlæg!W3476","v":0},{"$f":"Produktionsanlæg!X3476","v":0},{"$f":"Produktionsanlæg!Y3476","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3476:Y3476,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$23","v":"Efterbehandlingsanlæg (sandfilter), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$23","v":20},{"$f":"Produktionsanlæg!D3477","v":0},{"$f":"Produktionsanlæg!E3477","v":0},{"$f":"Produktionsanlæg!F3477","v":0},{"$f":"Produktionsanlæg!G3477","v":0},{"$f":"Produktionsanlæg!H3477","v":0},{"$f":"Produktionsanlæg!I3477","v":0},{"$f":"Produktionsanlæg!J3477","v":0},{"$f":"Produktionsanlæg!K3477","v":0},{"$f":"Produktionsanlæg!L3477","v":0},{"$f":"Produktionsanlæg!M3477","v":0},{"$f":"Produktionsanlæg!N3477","v":0},{"$f":"Produktionsanlæg!O3477","v":0},{"$f":"Produktionsanlæg!P3477","v":0},{"$f":"Produktionsanlæg!Q3477","v":0},{"$f":"Produktionsanlæg!R3477","v":0},{"$f":"Produktionsanlæg!S3477","v":0},{"$f":"Produktionsanlæg!T3477","v":0},{"$f":"Produktionsanlæg!U3477","v":0},{"$f":"Produktionsanlæg!V3477","v":0},{"$f":"Produktionsanlæg!W3477","v":0},{"$f":"Produktionsanlæg!X3477","v":0},{"$f":"Produktionsanlæg!Y3477","v":0},{"$f":"IF(COUNTIF(D3477:Y3477,\"<>0\")<=1,IF(SUM(D3477:Y3477)=0,0,(IF(SUM(D3477:Y3477)>0,IF(SUM(D3477:Y3477)<400,(1.2675*45967*SUM(D3477:Y3477)^(-0.4664)),(IF(SUM(D3477:Y3477)<2000,(39128*SUM(D3477:Y3477)^(-0.37661)),IF(SUM(D3477:Y3477)<5000,18893*SUM(D3477:Y3477)^(-0.28083),IF(SUM(D3477:Y3477)<100000,29680*SUM(D3477:Y3477)^(-0.24475),1773.1))))*100/115)*SUM(D3477:Y3477)*(0.246),0)*1.15*1.06*0.4)/SUM(D3477:Y3477)),$A$571)","v":0},{"$f":"D3477*$Z3477","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3477*$Z3477","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3477*$Z3477","v":0},{"$f":"Y3477*$Z3477","v":0},{"$f":"+SUM(AA3477:AV3477)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3477","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3477","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3477","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3477","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3477","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3477","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3477","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3477","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3477","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3477","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3477","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3477","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3477","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3477","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3477","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3477","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3477","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3477","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3477","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3477","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3477","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3477","v":0},{"$f":"SUM(D3477:Y3477)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$24","v":"Efterbehandlingsanlæg (sandfilter), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$24","v":10},{"$f":"Produktionsanlæg!D3478","v":0},{"$f":"Produktionsanlæg!E3478","v":0},{"$f":"Produktionsanlæg!F3478","v":0},{"$f":"Produktionsanlæg!G3478","v":0},{"$f":"Produktionsanlæg!H3478","v":0},{"$f":"Produktionsanlæg!I3478","v":0},{"$f":"Produktionsanlæg!J3478","v":0},{"$f":"Produktionsanlæg!K3478","v":0},{"$f":"Produktionsanlæg!L3478","v":0},{"$f":"Produktionsanlæg!M3478","v":0},{"$f":"Produktionsanlæg!N3478","v":0},{"$f":"Produktionsanlæg!O3478","v":0},{"$f":"Produktionsanlæg!P3478","v":0},{"$f":"Produktionsanlæg!Q3478","v":0},{"$f":"Produktionsanlæg!R3478","v":0},{"$f":"Produktionsanlæg!S3478","v":0},{"$f":"Produktionsanlæg!T3478","v":0},{"$f":"Produktionsanlæg!U3478","v":0},{"$f":"Produktionsanlæg!V3478","v":0},{"$f":"Produktionsanlæg!W3478","v":0},{"$f":"Produktionsanlæg!X3478","v":0},{"$f":"Produktionsanlæg!Y3478","v":0},{"$f":"IF(COUNTIF(D3478:Y3478,\"<>0\")<=1,IF(SUM(D3478:Y3478)=0,0,(IF(SUM(D3478:Y3478)>0,IF(SUM(D3478:Y3478)<400,(1.2675*45967*SUM(D3478:Y3478)^(-0.4664)),(IF(SUM(D3478:Y3478)<2000,(39128*SUM(D3478:Y3478)^(-0.37661)),IF(SUM(D3478:Y3478)<5000,18893*SUM(D3478:Y3478)^(-0.28083),IF(SUM(D3478:Y3478)<100000,29680*SUM(D3478:Y3478)^(-0.24475),1773.1))))*100/115)*SUM(D3478:Y3478)*(0.246),0)*1.15*1.06*0.05)/SUM(D3478:Y3478)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3478*$Z3478","v":0},{"$f":"Y3478*$Z3478","v":0},{"$f":"+SUM(AA3478:AV3478)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3478","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3478","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3478","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3478","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3478","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3478","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3478","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3478","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3478","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3478","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3478","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3478","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3478","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3478","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3478","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3478","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3478","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3478","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3478","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3478","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3478","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3478","v":0},{"$f":"SUM(D3478:Y3478)","v":0}]
["Renseanlæg >= 5.000 PE, Slambehandling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW3480:AW3503)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3479:Y3479)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$26","v":"Forafvanding, slam, Konstruktion"},"PE",{"$f":"Genanskaffelsespriser!$E$26","v":60},{"$f":"Produktionsanlæg!D3480","v":0},{"$f":"Produktionsanlæg!E3480","v":0},{"$f":"Produktionsanlæg!F3480","v":0},{"$f":"Produktionsanlæg!G3480","v":0},{"$f":"Produktionsanlæg!H3480","v":0},{"$f":"Produktionsanlæg!I3480","v":0},{"$f":"Produktionsanlæg!J3480","v":0},{"$f":"Produktionsanlæg!K3480","v":0},{"$f":"Produktionsanlæg!L3480","v":0},{"$f":"Produktionsanlæg!M3480","v":0},{"$f":"Produktionsanlæg!N3480","v":0},{"$f":"Produktionsanlæg!O3480","v":0},{"$f":"Produktionsanlæg!P3480","v":0},{"$f":"Produktionsanlæg!Q3480","v":0},{"$f":"Produktionsanlæg!R3480","v":0},{"$f":"Produktionsanlæg!S3480","v":0},{"$f":"Produktionsanlæg!T3480","v":0},{"$f":"Produktionsanlæg!U3480","v":0},{"$f":"Produktionsanlæg!V3480","v":0},{"$f":"Produktionsanlæg!W3480","v":0},{"$f":"Produktionsanlæg!X3480","v":0},{"$f":"Produktionsanlæg!Y3480","v":0},{"$f":"IF(COUNTIF(D3480:Y3480,\"<>0\")<=1,IF(SUM(D3480:Y3480)=0,0,(IF(SUM(D3480:Y3480)>0,IF(SUM(D3480:Y3480)<400,(1.2675*45967*SUM(D3480:Y3480)^(-0.4664)),(IF(SUM(D3480:Y3480)<2000,(39128*SUM(D3480:Y3480)^(-0.37661)),IF(SUM(D3480:Y3480)<5000,18893*SUM(D3480:Y3480)^(-0.28083),IF(SUM(D3480:Y3480)<100000,29680*SUM(D3480:Y3480)^(-0.24475),1773.1))))*100/115)*SUM(D3480:Y3480)*(IF(SUM(D3463:Y3463)>0,0.0238,0.0186)),0)*1.15*1.06*0.52)*(1+Genanskaffelsespriser!$D$389)/SUM(D3480:Y3480)),$A$571)","v":0},{"$f":"D3480*$Z3480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3480:AV3480)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3480","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3480","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3480","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3480","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3480","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3480","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3480","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3480","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3480","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3480","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3480","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3480","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3480","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3480","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3480","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3480","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3480","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3480","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3480","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3480","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3480","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3480","v":0},{"$f":"SUM(D3480:Y3480)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3481","v":0},{"$f":"Produktionsanlæg!E3481","v":0},{"$f":"Produktionsanlæg!F3481","v":0},{"$f":"Produktionsanlæg!G3481","v":0},{"$f":"Produktionsanlæg!H3481","v":0},{"$f":"Produktionsanlæg!I3481","v":0},{"$f":"Produktionsanlæg!J3481","v":0},{"$f":"Produktionsanlæg!K3481","v":0},{"$f":"Produktionsanlæg!L3481","v":0},{"$f":"Produktionsanlæg!M3481","v":0},{"$f":"Produktionsanlæg!N3481","v":0},{"$f":"Produktionsanlæg!O3481","v":0},{"$f":"Produktionsanlæg!P3481","v":0},{"$f":"Produktionsanlæg!Q3481","v":0},{"$f":"Produktionsanlæg!R3481","v":0},{"$f":"Produktionsanlæg!S3481","v":0},{"$f":"Produktionsanlæg!T3481","v":0},{"$f":"Produktionsanlæg!U3481","v":0},{"$f":"Produktionsanlæg!V3481","v":0},{"$f":"Produktionsanlæg!W3481","v":0},{"$f":"Produktionsanlæg!X3481","v":0},{"$f":"Produktionsanlæg!Y3481","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3481:Y3481,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$27","v":"Forafvanding, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$27","v":20},{"$f":"Produktionsanlæg!D3482","v":0},{"$f":"Produktionsanlæg!E3482","v":0},{"$f":"Produktionsanlæg!F3482","v":0},{"$f":"Produktionsanlæg!G3482","v":0},{"$f":"Produktionsanlæg!H3482","v":0},{"$f":"Produktionsanlæg!I3482","v":0},{"$f":"Produktionsanlæg!J3482","v":0},{"$f":"Produktionsanlæg!K3482","v":0},{"$f":"Produktionsanlæg!L3482","v":0},{"$f":"Produktionsanlæg!M3482","v":0},{"$f":"Produktionsanlæg!N3482","v":0},{"$f":"Produktionsanlæg!O3482","v":0},{"$f":"Produktionsanlæg!P3482","v":0},{"$f":"Produktionsanlæg!Q3482","v":0},{"$f":"Produktionsanlæg!R3482","v":0},{"$f":"Produktionsanlæg!S3482","v":0},{"$f":"Produktionsanlæg!T3482","v":0},{"$f":"Produktionsanlæg!U3482","v":0},{"$f":"Produktionsanlæg!V3482","v":0},{"$f":"Produktionsanlæg!W3482","v":0},{"$f":"Produktionsanlæg!X3482","v":0},{"$f":"Produktionsanlæg!Y3482","v":0},{"$f":"IF(COUNTIF(D3482:Y3482,\"<>0\")<=1,IF(SUM(D3482:Y3482)=0,0,(IF(SUM(D3482:Y3482)>0,IF(SUM(D3482:Y3482)<400,(1.2675*45967*SUM(D3482:Y3482)^(-0.4664)),(IF(SUM(D3482:Y3482)<2000,(39128*SUM(D3482:Y3482)^(-0.37661)),IF(SUM(D3482:Y3482)<5000,18893*SUM(D3482:Y3482)^(-0.28083),IF(SUM(D3482:Y3482)<100000,29680*SUM(D3482:Y3482)^(-0.24475),1773.1))))*100/115)*SUM(D3482:Y3482)*(IF(SUM(D3465:Y3465)>0,0.0238,0.0186)),0)*1.15*1.06*0.45)/SUM(D3482:Y3482)),$A$571)","v":0},{"$f":"D3482*$Z3482","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3482*$Z3482","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3482*$Z3482","v":0},0,{"$f":"+SUM(AA3482:AV3482)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3482","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3482","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3482","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3482","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3482","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3482","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3482","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3482","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3482","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3482","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3482","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3482","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3482","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3482","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3482","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3482","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3482","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3482","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3482","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3482","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3482","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3482","v":0},{"$f":"SUM(D3482:Y3482)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$28","v":"Forafvanding, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$28","v":10},{"$f":"Produktionsanlæg!D3483","v":0},{"$f":"Produktionsanlæg!E3483","v":0},{"$f":"Produktionsanlæg!F3483","v":0},{"$f":"Produktionsanlæg!G3483","v":0},{"$f":"Produktionsanlæg!H3483","v":0},{"$f":"Produktionsanlæg!I3483","v":0},{"$f":"Produktionsanlæg!J3483","v":0},{"$f":"Produktionsanlæg!K3483","v":0},{"$f":"Produktionsanlæg!L3483","v":0},{"$f":"Produktionsanlæg!M3483","v":0},{"$f":"Produktionsanlæg!N3483","v":0},{"$f":"Produktionsanlæg!O3483","v":0},{"$f":"Produktionsanlæg!P3483","v":0},{"$f":"Produktionsanlæg!Q3483","v":0},{"$f":"Produktionsanlæg!R3483","v":0},{"$f":"Produktionsanlæg!S3483","v":0},{"$f":"Produktionsanlæg!T3483","v":0},{"$f":"Produktionsanlæg!U3483","v":0},{"$f":"Produktionsanlæg!V3483","v":0},{"$f":"Produktionsanlæg!W3483","v":0},{"$f":"Produktionsanlæg!X3483","v":0},{"$f":"Produktionsanlæg!Y3483","v":0},{"$f":"IF(COUNTIF(D3483:Y3483,\"<>0\")<=1,IF(SUM(D3483:Y3483)=0,0,(IF(SUM(D3483:Y3483)>0,IF(SUM(D3483:Y3483)<400,(1.2675*45967*SUM(D3483:Y3483)^(-0.4664)),(IF(SUM(D3483:Y3483)<2000,(39128*SUM(D3483:Y3483)^(-0.37661)),IF(SUM(D3483:Y3483)<5000,18893*SUM(D3483:Y3483)^(-0.28083),IF(SUM(D3483:Y3483)<100000,29680*SUM(D3483:Y3483)^(-0.24475),1773.1))))*100/115)*SUM(D3483:Y3483)*(IF(SUM(D3466:Y3466)>0,0.0238,0.0186)),0)*1.15*1.06*0.03)/SUM(D3483:Y3483)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3483:AV3483)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3483","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3483","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3483","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3483","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3483","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3483","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3483","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3483","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3483","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3483","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3483","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3483","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3483","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3483","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3483","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3483","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3483","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3483","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3483","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3483","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3483","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3483","v":0},{"$f":"SUM(D3483:Y3483)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$29","v":"Rådnetanke, slam, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$29","v":60},{"$f":"Produktionsanlæg!D3484","v":0},{"$f":"Produktionsanlæg!E3484","v":0},{"$f":"Produktionsanlæg!F3484","v":0},{"$f":"Produktionsanlæg!G3484","v":0},{"$f":"Produktionsanlæg!H3484","v":0},{"$f":"Produktionsanlæg!I3484","v":0},{"$f":"Produktionsanlæg!J3484","v":0},{"$f":"Produktionsanlæg!K3484","v":0},{"$f":"Produktionsanlæg!L3484","v":0},{"$f":"Produktionsanlæg!M3484","v":0},{"$f":"Produktionsanlæg!N3484","v":0},{"$f":"Produktionsanlæg!O3484","v":0},{"$f":"Produktionsanlæg!P3484","v":0},{"$f":"Produktionsanlæg!Q3484","v":0},{"$f":"Produktionsanlæg!R3484","v":0},{"$f":"Produktionsanlæg!S3484","v":0},{"$f":"Produktionsanlæg!T3484","v":0},{"$f":"Produktionsanlæg!U3484","v":0},{"$f":"Produktionsanlæg!V3484","v":0},{"$f":"Produktionsanlæg!W3484","v":0},{"$f":"Produktionsanlæg!X3484","v":0},{"$f":"Produktionsanlæg!Y3484","v":0},{"$f":"IF(COUNTIF(D3484:Y3484,\"<>0\")<=1,IF(SUM(D3484:Y3484)=0,0,(IF(SUM(D3484:Y3484)>0,IF(SUM(D3484:Y3484)<400,(1.2675*45967*SUM(D3484:Y3484)^(-0.4664)),(IF(SUM(D3484:Y3484)<2000,(39128*SUM(D3484:Y3484)^(-0.37661)),IF(SUM(D3484:Y3484)<5000,18893*SUM(D3484:Y3484)^(-0.28083),IF(SUM(D3484:Y3484)<100000,29680*SUM(D3484:Y3484)^(-0.24475),1773.1))))*100/115)*SUM(D3484:Y3484)*0.1638,0)*1.15*1.06*0.55)*(1+Genanskaffelsespriser!$D$389)/SUM(D3484:Y3484)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3484:AV3484)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3484","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3484","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3484","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3484","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3484","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3484","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3484","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3484","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3484","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3484","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3484","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3484","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3484","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3484","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3484","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3484","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3484","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3484","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3484","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3484","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3484","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3484","v":0},{"$f":"SUM(D3484:Y3484)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3485","v":0},{"$f":"Produktionsanlæg!E3485","v":0},{"$f":"Produktionsanlæg!F3485","v":0},{"$f":"Produktionsanlæg!G3485","v":0},{"$f":"Produktionsanlæg!H3485","v":0},{"$f":"Produktionsanlæg!I3485","v":0},{"$f":"Produktionsanlæg!J3485","v":0},{"$f":"Produktionsanlæg!K3485","v":0},{"$f":"Produktionsanlæg!L3485","v":0},{"$f":"Produktionsanlæg!M3485","v":0},{"$f":"Produktionsanlæg!N3485","v":0},{"$f":"Produktionsanlæg!O3485","v":0},{"$f":"Produktionsanlæg!P3485","v":0},{"$f":"Produktionsanlæg!Q3485","v":0},{"$f":"Produktionsanlæg!R3485","v":0},{"$f":"Produktionsanlæg!S3485","v":0},{"$f":"Produktionsanlæg!T3485","v":0},{"$f":"Produktionsanlæg!U3485","v":0},{"$f":"Produktionsanlæg!V3485","v":0},{"$f":"Produktionsanlæg!W3485","v":0},{"$f":"Produktionsanlæg!X3485","v":0},{"$f":"Produktionsanlæg!Y3485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3485:Y3485,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$30","v":"Rådnetanke, slam, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$30","v":20},{"$f":"Produktionsanlæg!D3486","v":0},{"$f":"Produktionsanlæg!E3486","v":0},{"$f":"Produktionsanlæg!F3486","v":0},{"$f":"Produktionsanlæg!G3486","v":0},{"$f":"Produktionsanlæg!H3486","v":0},{"$f":"Produktionsanlæg!I3486","v":0},{"$f":"Produktionsanlæg!J3486","v":0},{"$f":"Produktionsanlæg!K3486","v":0},{"$f":"Produktionsanlæg!L3486","v":0},{"$f":"Produktionsanlæg!M3486","v":0},{"$f":"Produktionsanlæg!N3486","v":0},{"$f":"Produktionsanlæg!O3486","v":0},{"$f":"Produktionsanlæg!P3486","v":0},{"$f":"Produktionsanlæg!Q3486","v":0},{"$f":"Produktionsanlæg!R3486","v":0},{"$f":"Produktionsanlæg!S3486","v":0},{"$f":"Produktionsanlæg!T3486","v":0},{"$f":"Produktionsanlæg!U3486","v":0},{"$f":"Produktionsanlæg!V3486","v":0},{"$f":"Produktionsanlæg!W3486","v":0},{"$f":"Produktionsanlæg!X3486","v":0},{"$f":"Produktionsanlæg!Y3486","v":0},{"$f":"IF(COUNTIF(D3486:Y3486,\"<>0\")<=1,IF(SUM(D3486:Y3486)=0,0,(IF(SUM(D3486:Y3486)>0,IF(SUM(D3486:Y3486)<400,(1.2675*45967*SUM(D3486:Y3486)^(-0.4664)),(IF(SUM(D3486:Y3486)<2000,(39128*SUM(D3486:Y3486)^(-0.37661)),IF(SUM(D3486:Y3486)<5000,18893*SUM(D3486:Y3486)^(-0.28083),IF(SUM(D3486:Y3486)<100000,29680*SUM(D3486:Y3486)^(-0.24475),1773.1))))*100/115)*SUM(D3486:Y3486)*0.1638,0)*1.15*1.06*0.4)/SUM(D3486:Y3486)),$A$571)","v":0},{"$f":"D3486*$Z3486","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3486*$Z3486","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3486*$Z3486","v":0},0,{"$f":"+SUM(AA3486:AV3486)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3486","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3486","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3486","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3486","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3486","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3486","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3486","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3486","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3486","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3486","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3486","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3486","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3486","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3486","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3486","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3486","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3486","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3486","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3486","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3486","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3486","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3486","v":0},{"$f":"SUM(D3486:Y3486)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$31","v":"Rådnetanke, slam, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$31","v":10},{"$f":"Produktionsanlæg!D3487","v":0},{"$f":"Produktionsanlæg!E3487","v":0},{"$f":"Produktionsanlæg!F3487","v":0},{"$f":"Produktionsanlæg!G3487","v":0},{"$f":"Produktionsanlæg!H3487","v":0},{"$f":"Produktionsanlæg!I3487","v":0},{"$f":"Produktionsanlæg!J3487","v":0},{"$f":"Produktionsanlæg!K3487","v":0},{"$f":"Produktionsanlæg!L3487","v":0},{"$f":"Produktionsanlæg!M3487","v":0},{"$f":"Produktionsanlæg!N3487","v":0},{"$f":"Produktionsanlæg!O3487","v":0},{"$f":"Produktionsanlæg!P3487","v":0},{"$f":"Produktionsanlæg!Q3487","v":0},{"$f":"Produktionsanlæg!R3487","v":0},{"$f":"Produktionsanlæg!S3487","v":0},{"$f":"Produktionsanlæg!T3487","v":0},{"$f":"Produktionsanlæg!U3487","v":0},{"$f":"Produktionsanlæg!V3487","v":0},{"$f":"Produktionsanlæg!W3487","v":0},{"$f":"Produktionsanlæg!X3487","v":0},{"$f":"Produktionsanlæg!Y3487","v":0},{"$f":"IF(COUNTIF(D3487:Y3487,\"<>0\")<=1,IF(SUM(D3487:Y3487)=0,0,(IF(SUM(D3487:Y3487)>0,IF(SUM(D3487:Y3487)<400,(1.2675*45967*SUM(D3487:Y3487)^(-0.4664)),(IF(SUM(D3487:Y3487)<2000,(39128*SUM(D3487:Y3487)^(-0.37661)),IF(SUM(D3487:Y3487)<5000,18893*SUM(D3487:Y3487)^(-0.28083),IF(SUM(D3487:Y3487)<100000,29680*SUM(D3487:Y3487)^(-0.24475),1773.1))))*100/115)*SUM(D3487:Y3487)*0.1638,0)*1.15*1.06*0.05)/SUM(D3487:Y3487)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3487:AV3487)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3487","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3487","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3487","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3487","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3487","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3487","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3487","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3487","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3487","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3487","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3487","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3487","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3487","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3487","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3487","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3487","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3487","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3487","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3487","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3487","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3487","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3487","v":0},{"$f":"SUM(D3487:Y3487)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$32","v":"Gasdisponering, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$32","v":60},{"$f":"Produktionsanlæg!D3488","v":0},{"$f":"Produktionsanlæg!E3488","v":0},{"$f":"Produktionsanlæg!F3488","v":0},{"$f":"Produktionsanlæg!G3488","v":0},{"$f":"Produktionsanlæg!H3488","v":0},{"$f":"Produktionsanlæg!I3488","v":0},{"$f":"Produktionsanlæg!J3488","v":0},{"$f":"Produktionsanlæg!K3488","v":0},{"$f":"Produktionsanlæg!L3488","v":0},{"$f":"Produktionsanlæg!M3488","v":0},{"$f":"Produktionsanlæg!N3488","v":0},{"$f":"Produktionsanlæg!O3488","v":0},{"$f":"Produktionsanlæg!P3488","v":0},{"$f":"Produktionsanlæg!Q3488","v":0},{"$f":"Produktionsanlæg!R3488","v":0},{"$f":"Produktionsanlæg!S3488","v":0},{"$f":"Produktionsanlæg!T3488","v":0},{"$f":"Produktionsanlæg!U3488","v":0},{"$f":"Produktionsanlæg!V3488","v":0},{"$f":"Produktionsanlæg!W3488","v":0},{"$f":"Produktionsanlæg!X3488","v":0},{"$f":"Produktionsanlæg!Y3488","v":0},{"$f":"IF(COUNTIF(D3488:Y3488,\"<>0\")<=1,IF(SUM(D3488:Y3488)=0,0,(IF(SUM(D3488:Y3488)>0,IF(SUM(D3488:Y3488)<400,(1.2675*45967*SUM(D3488:Y3488)^(-0.4664)),(IF(SUM(D3488:Y3488)<2000,(39128*SUM(D3488:Y3488)^(-0.37661)),IF(SUM(D3488:Y3488)<5000,18893*SUM(D3488:Y3488)^(-0.28083),IF(SUM(D3488:Y3488)<100000,29680*SUM(D3488:Y3488)^(-0.24475),1773.1))))*100/115)*SUM(D3488:Y3488)*(IF(SUM(D3484:Y3484)>0,0.0257,0)),0)*1.15*1.06*0.94)*(1+Genanskaffelsespriser!$D$389)/SUM(D3488:Y3488)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3488:AV3488)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3488","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3488","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3488","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3488","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3488","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3488","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3488","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3488","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3488","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3488","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3488","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3488","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3488","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3488","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3488","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3488","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3488","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3488","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3488","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3488","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3488","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3488","v":0},{"$f":"SUM(D3488:Y3488)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3489","v":0},{"$f":"Produktionsanlæg!E3489","v":0},{"$f":"Produktionsanlæg!F3489","v":0},{"$f":"Produktionsanlæg!G3489","v":0},{"$f":"Produktionsanlæg!H3489","v":0},{"$f":"Produktionsanlæg!I3489","v":0},{"$f":"Produktionsanlæg!J3489","v":0},{"$f":"Produktionsanlæg!K3489","v":0},{"$f":"Produktionsanlæg!L3489","v":0},{"$f":"Produktionsanlæg!M3489","v":0},{"$f":"Produktionsanlæg!N3489","v":0},{"$f":"Produktionsanlæg!O3489","v":0},{"$f":"Produktionsanlæg!P3489","v":0},{"$f":"Produktionsanlæg!Q3489","v":0},{"$f":"Produktionsanlæg!R3489","v":0},{"$f":"Produktionsanlæg!S3489","v":0},{"$f":"Produktionsanlæg!T3489","v":0},{"$f":"Produktionsanlæg!U3489","v":0},{"$f":"Produktionsanlæg!V3489","v":0},{"$f":"Produktionsanlæg!W3489","v":0},{"$f":"Produktionsanlæg!X3489","v":0},{"$f":"Produktionsanlæg!Y3489","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3489:Y3489,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$33","v":"Gasdisponering, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$33","v":20},{"$f":"Produktionsanlæg!D3490","v":0},{"$f":"Produktionsanlæg!E3490","v":0},{"$f":"Produktionsanlæg!F3490","v":0},{"$f":"Produktionsanlæg!G3490","v":0},{"$f":"Produktionsanlæg!H3490","v":0},{"$f":"Produktionsanlæg!I3490","v":0},{"$f":"Produktionsanlæg!J3490","v":0},{"$f":"Produktionsanlæg!K3490","v":0},{"$f":"Produktionsanlæg!L3490","v":0},{"$f":"Produktionsanlæg!M3490","v":0},{"$f":"Produktionsanlæg!N3490","v":0},{"$f":"Produktionsanlæg!O3490","v":0},{"$f":"Produktionsanlæg!P3490","v":0},{"$f":"Produktionsanlæg!Q3490","v":0},{"$f":"Produktionsanlæg!R3490","v":0},{"$f":"Produktionsanlæg!S3490","v":0},{"$f":"Produktionsanlæg!T3490","v":0},{"$f":"Produktionsanlæg!U3490","v":0},{"$f":"Produktionsanlæg!V3490","v":0},{"$f":"Produktionsanlæg!W3490","v":0},{"$f":"Produktionsanlæg!X3490","v":0},{"$f":"Produktionsanlæg!Y3490","v":0},{"$f":"IF(COUNTIF(D3490:Y3490,\"<>0\")<=1,IF(SUM(D3490:Y3490)=0,0,(IF(SUM(D3490:Y3490)>0,IF(SUM(D3490:Y3490)<400,(1.2675*45967*SUM(D3490:Y3490)^(-0.4664)),(IF(SUM(D3490:Y3490)<2000,(39128*SUM(D3490:Y3490)^(-0.37661)),IF(SUM(D3490:Y3490)<5000,18893*SUM(D3490:Y3490)^(-0.28083),IF(SUM(D3490:Y3490)<100000,29680*SUM(D3490:Y3490)^(-0.24475),1773.1))))*100/115)*SUM(D3490:Y3490)*(IF(SUM(D3486:Y3486)>0,0.0257,0)),0)*1.15*1.06*0.05)/SUM(D3490:Y3490)),$A$571)","v":0},{"$f":"D3490*$Z3490","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3490*$Z3490","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3490*$Z3490","v":0},0,{"$f":"+SUM(AA3490:AV3490)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3490","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3490","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3490","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3490","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3490","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3490","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3490","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3490","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3490","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3490","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3490","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3490","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3490","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3490","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3490","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3490","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3490","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3490","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3490","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3490","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3490","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3490","v":0},{"$f":"SUM(D3490:Y3490)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$34","v":"Gasdisponering, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$34","v":10},{"$f":"Produktionsanlæg!D3491","v":0},{"$f":"Produktionsanlæg!E3491","v":0},{"$f":"Produktionsanlæg!F3491","v":0},{"$f":"Produktionsanlæg!G3491","v":0},{"$f":"Produktionsanlæg!H3491","v":0},{"$f":"Produktionsanlæg!I3491","v":0},{"$f":"Produktionsanlæg!J3491","v":0},{"$f":"Produktionsanlæg!K3491","v":0},{"$f":"Produktionsanlæg!L3491","v":0},{"$f":"Produktionsanlæg!M3491","v":0},{"$f":"Produktionsanlæg!N3491","v":0},{"$f":"Produktionsanlæg!O3491","v":0},{"$f":"Produktionsanlæg!P3491","v":0},{"$f":"Produktionsanlæg!Q3491","v":0},{"$f":"Produktionsanlæg!R3491","v":0},{"$f":"Produktionsanlæg!S3491","v":0},{"$f":"Produktionsanlæg!T3491","v":0},{"$f":"Produktionsanlæg!U3491","v":0},{"$f":"Produktionsanlæg!V3491","v":0},{"$f":"Produktionsanlæg!W3491","v":0},{"$f":"Produktionsanlæg!X3491","v":0},{"$f":"Produktionsanlæg!Y3491","v":0},{"$f":"IF(COUNTIF(D3491:Y3491,\"<>0\")<=1,IF(SUM(D3491:Y3491)=0,0,(IF(SUM(D3491:Y3491)>0,IF(SUM(D3491:Y3491)<400,(1.2675*45967*SUM(D3491:Y3491)^(-0.4664)),(IF(SUM(D3491:Y3491)<2000,(39128*SUM(D3491:Y3491)^(-0.37661)),IF(SUM(D3491:Y3491)<5000,18893*SUM(D3491:Y3491)^(-0.28083),IF(SUM(D3491:Y3491)<100000,29680*SUM(D3491:Y3491)^(-0.24475),1773.1))))*100/115)*SUM(D3491:Y3491)*(IF(SUM(D3487:Y3487)>0,0.0257,0)),0)*1.15*1.06*0.01)/SUM(D3491:Y3491)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3491:AV3491)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3491","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3491","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3491","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3491","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3491","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3491","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3491","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3491","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3491","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3491","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3491","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3491","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3491","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3491","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3491","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3491","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3491","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3491","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3491","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3491","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3491","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3491","v":0},{"$f":"SUM(D3491:Y3491)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$35","v":"Gasdisponering - elproduktionsanlæg, Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$35","v":60},{"$f":"Produktionsanlæg!D3492","v":0},{"$f":"Produktionsanlæg!E3492","v":0},{"$f":"Produktionsanlæg!F3492","v":0},{"$f":"Produktionsanlæg!G3492","v":0},{"$f":"Produktionsanlæg!H3492","v":0},{"$f":"Produktionsanlæg!I3492","v":0},{"$f":"Produktionsanlæg!J3492","v":0},{"$f":"Produktionsanlæg!K3492","v":0},{"$f":"Produktionsanlæg!L3492","v":0},{"$f":"Produktionsanlæg!M3492","v":0},{"$f":"Produktionsanlæg!N3492","v":0},{"$f":"Produktionsanlæg!O3492","v":0},{"$f":"Produktionsanlæg!P3492","v":0},{"$f":"Produktionsanlæg!Q3492","v":0},{"$f":"Produktionsanlæg!R3492","v":0},{"$f":"Produktionsanlæg!S3492","v":0},{"$f":"Produktionsanlæg!T3492","v":0},{"$f":"Produktionsanlæg!U3492","v":0},{"$f":"Produktionsanlæg!V3492","v":0},{"$f":"Produktionsanlæg!W3492","v":0},{"$f":"Produktionsanlæg!X3492","v":0},{"$f":"Produktionsanlæg!Y3492","v":0},{"$f":"IF(COUNTIF(D3492:Y3492,\"<>0\")<=1,IF(SUM(D3492:Y3492)=0,0,(IF(SUM(D3492:Y3492)>0,IF(SUM(D3492:Y3492)<400,(1.2675*45967*SUM(D3492:Y3492)^(-0.4664)),(IF(SUM(D3492:Y3492)<2000,(39128*SUM(D3492:Y3492)^(-0.37661)),IF(SUM(D3492:Y3492)<5000,18893*SUM(D3492:Y3492)^(-0.28083),IF(SUM(D3492:Y3492)<100000,29680*SUM(D3492:Y3492)^(-0.24475),1773.1))))*100/115)*SUM(D3492:Y3492)*(IF(SUM(D3484:Y3484)>0,0.0257,0)),0)*1.15*1.06*0.25)*(1+Genanskaffelsespriser!$D$389)/SUM(D3492:Y3492)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3492:AV3492)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3492","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3492","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3492","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3492","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3492","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3492","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3492","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3492","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3492","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3492","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3492","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3492","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3492","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3492","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3492","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3492","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3492","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3492","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3492","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3492","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3492","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3492","v":0},{"$f":"SUM(D3492:Y3492)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3493","v":0},{"$f":"Produktionsanlæg!E3493","v":0},{"$f":"Produktionsanlæg!F3493","v":0},{"$f":"Produktionsanlæg!G3493","v":0},{"$f":"Produktionsanlæg!H3493","v":0},{"$f":"Produktionsanlæg!I3493","v":0},{"$f":"Produktionsanlæg!J3493","v":0},{"$f":"Produktionsanlæg!K3493","v":0},{"$f":"Produktionsanlæg!L3493","v":0},{"$f":"Produktionsanlæg!M3493","v":0},{"$f":"Produktionsanlæg!N3493","v":0},{"$f":"Produktionsanlæg!O3493","v":0},{"$f":"Produktionsanlæg!P3493","v":0},{"$f":"Produktionsanlæg!Q3493","v":0},{"$f":"Produktionsanlæg!R3493","v":0},{"$f":"Produktionsanlæg!S3493","v":0},{"$f":"Produktionsanlæg!T3493","v":0},{"$f":"Produktionsanlæg!U3493","v":0},{"$f":"Produktionsanlæg!V3493","v":0},{"$f":"Produktionsanlæg!W3493","v":0},{"$f":"Produktionsanlæg!X3493","v":0},{"$f":"Produktionsanlæg!Y3493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3493:Y3493,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$36","v":"Gasdisponering - elproduktionsanlæg, Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$36","v":20},{"$f":"Produktionsanlæg!D3494","v":0},{"$f":"Produktionsanlæg!E3494","v":0},{"$f":"Produktionsanlæg!F3494","v":0},{"$f":"Produktionsanlæg!G3494","v":0},{"$f":"Produktionsanlæg!H3494","v":0},{"$f":"Produktionsanlæg!I3494","v":0},{"$f":"Produktionsanlæg!J3494","v":0},{"$f":"Produktionsanlæg!K3494","v":0},{"$f":"Produktionsanlæg!L3494","v":0},{"$f":"Produktionsanlæg!M3494","v":0},{"$f":"Produktionsanlæg!N3494","v":0},{"$f":"Produktionsanlæg!O3494","v":0},{"$f":"Produktionsanlæg!P3494","v":0},{"$f":"Produktionsanlæg!Q3494","v":0},{"$f":"Produktionsanlæg!R3494","v":0},{"$f":"Produktionsanlæg!S3494","v":0},{"$f":"Produktionsanlæg!T3494","v":0},{"$f":"Produktionsanlæg!U3494","v":0},{"$f":"Produktionsanlæg!V3494","v":0},{"$f":"Produktionsanlæg!W3494","v":0},{"$f":"Produktionsanlæg!X3494","v":0},{"$f":"Produktionsanlæg!Y3494","v":0},{"$f":"IF(COUNTIF(D3494:Y3494,\"<>0\")<=1,IF(SUM(D3494:Y3494)=0,0,(IF(SUM(D3494:Y3494)>0,IF(SUM(D3494:Y3494)<400,(1.2675*45967*SUM(D3494:Y3494)^(-0.4664)),(IF(SUM(D3494:Y3494)<2000,(39128*SUM(D3494:Y3494)^(-0.37661)),IF(SUM(D3494:Y3494)<5000,18893*SUM(D3494:Y3494)^(-0.28083),IF(SUM(D3494:Y3494)<100000,29680*SUM(D3494:Y3494)^(-0.24475),1773.1))))*100/115)*SUM(D3494:Y3494)*(IF(SUM(D3486:Y3486)>0,0.0257,0)),0)*1.15*1.06*0.72)/SUM(D3494:Y3494)),$A$571)","v":0},{"$f":"D3494*$Z3494","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3494*$Z3494","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3494*$Z3494","v":0},0,{"$f":"+SUM(AA3494:AV3494)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3494","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3494","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3494","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3494","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3494","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3494","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3494","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3494","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3494","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3494","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3494","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3494","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3494","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3494","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3494","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3494","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3494","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3494","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3494","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3494","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3494","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3494","v":0},{"$f":"SUM(D3494:Y3494)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$37","v":"Gasdisponering - elproduktionsanlæg, SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$37","v":10},{"$f":"Produktionsanlæg!D3495","v":0},{"$f":"Produktionsanlæg!E3495","v":0},{"$f":"Produktionsanlæg!F3495","v":0},{"$f":"Produktionsanlæg!G3495","v":0},{"$f":"Produktionsanlæg!H3495","v":0},{"$f":"Produktionsanlæg!I3495","v":0},{"$f":"Produktionsanlæg!J3495","v":0},{"$f":"Produktionsanlæg!K3495","v":0},{"$f":"Produktionsanlæg!L3495","v":0},{"$f":"Produktionsanlæg!M3495","v":0},{"$f":"Produktionsanlæg!N3495","v":0},{"$f":"Produktionsanlæg!O3495","v":0},{"$f":"Produktionsanlæg!P3495","v":0},{"$f":"Produktionsanlæg!Q3495","v":0},{"$f":"Produktionsanlæg!R3495","v":0},{"$f":"Produktionsanlæg!S3495","v":0},{"$f":"Produktionsanlæg!T3495","v":0},{"$f":"Produktionsanlæg!U3495","v":0},{"$f":"Produktionsanlæg!V3495","v":0},{"$f":"Produktionsanlæg!W3495","v":0},{"$f":"Produktionsanlæg!X3495","v":0},{"$f":"Produktionsanlæg!Y3495","v":0},{"$f":"IF(COUNTIF(D3495:Y3495,\"<>0\")<=1,IF(SUM(D3495:Y3495)=0,0,(IF(SUM(D3495:Y3495)>0,IF(SUM(D3495:Y3495)<400,(1.2675*45967*SUM(D3495:Y3495)^(-0.4664)),(IF(SUM(D3495:Y3495)<2000,(39128*SUM(D3495:Y3495)^(-0.37661)),IF(SUM(D3495:Y3495)<5000,18893*SUM(D3495:Y3495)^(-0.28083),IF(SUM(D3495:Y3495)<100000,29680*SUM(D3495:Y3495)^(-0.24475),1773.1))))*100/115)*SUM(D3495:Y3495)*(IF(SUM(D3487:Y3487)>0,0.0257,0)),0)*1.15*1.06*0.03)/SUM(D3495:Y3495)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3495:AV3495)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3495","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3495","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3495","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3495","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3495","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3495","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3495","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3495","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3495","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3495","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3495","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3495","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3495","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3495","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3495","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3495","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3495","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3495","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3495","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3495","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3495","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3495","v":0},{"$f":"SUM(D3495:Y3495)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$38","v":"Slutafvanding, slam - lavteknologisk (slambede), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$38","v":60},{"$f":"Produktionsanlæg!D3496","v":0},{"$f":"Produktionsanlæg!E3496","v":0},{"$f":"Produktionsanlæg!F3496","v":0},{"$f":"Produktionsanlæg!G3496","v":0},{"$f":"Produktionsanlæg!H3496","v":0},{"$f":"Produktionsanlæg!I3496","v":0},{"$f":"Produktionsanlæg!J3496","v":0},{"$f":"Produktionsanlæg!K3496","v":0},{"$f":"Produktionsanlæg!L3496","v":0},{"$f":"Produktionsanlæg!M3496","v":0},{"$f":"Produktionsanlæg!N3496","v":0},{"$f":"Produktionsanlæg!O3496","v":0},{"$f":"Produktionsanlæg!P3496","v":0},{"$f":"Produktionsanlæg!Q3496","v":0},{"$f":"Produktionsanlæg!R3496","v":0},{"$f":"Produktionsanlæg!S3496","v":0},{"$f":"Produktionsanlæg!T3496","v":0},{"$f":"Produktionsanlæg!U3496","v":0},{"$f":"Produktionsanlæg!V3496","v":0},{"$f":"Produktionsanlæg!W3496","v":0},{"$f":"Produktionsanlæg!X3496","v":0},{"$f":"Produktionsanlæg!Y3496","v":0},{"$f":"IF(COUNTIF(D3496:Y3496,\"<>0\")<=1,IF(SUM(D3496:Y3496)=0,0,(IF(SUM(D3496:Y3496)>0,IF(SUM(D3496:Y3496)<400,(1.2675*45967*SUM(D3496:Y3496)^(-0.4664)),(IF(SUM(D3496:Y3496)<2000,(39128*SUM(D3496:Y3496)^(-0.37661)),IF(SUM(D3496:Y3496)<5000,18893*SUM(D3496:Y3496)^(-0.28083),IF(SUM(D3496:Y3496)<100000,29680*SUM(D3496:Y3496)^(-0.24475),1773.1))))*100/115)*SUM(D3496:Y3496)*(IF(SUM(D3484:Y3484)>0,0.046,0.0531)),0)*1.15*1.06*0.85)*(1+Genanskaffelsespriser!$D$389)/SUM(D3496:Y3496)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3496:AV3496)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3496","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3496","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3496","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3496","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3496","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3496","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3496","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3496","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3496","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3496","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3496","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3496","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3496","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3496","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3496","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3496","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3496","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3496","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3496","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3496","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3496","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3496","v":0},{"$f":"SUM(D3496:Y3496)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3497","v":0},{"$f":"Produktionsanlæg!E3497","v":0},{"$f":"Produktionsanlæg!F3497","v":0},{"$f":"Produktionsanlæg!G3497","v":0},{"$f":"Produktionsanlæg!H3497","v":0},{"$f":"Produktionsanlæg!I3497","v":0},{"$f":"Produktionsanlæg!J3497","v":0},{"$f":"Produktionsanlæg!K3497","v":0},{"$f":"Produktionsanlæg!L3497","v":0},{"$f":"Produktionsanlæg!M3497","v":0},{"$f":"Produktionsanlæg!N3497","v":0},{"$f":"Produktionsanlæg!O3497","v":0},{"$f":"Produktionsanlæg!P3497","v":0},{"$f":"Produktionsanlæg!Q3497","v":0},{"$f":"Produktionsanlæg!R3497","v":0},{"$f":"Produktionsanlæg!S3497","v":0},{"$f":"Produktionsanlæg!T3497","v":0},{"$f":"Produktionsanlæg!U3497","v":0},{"$f":"Produktionsanlæg!V3497","v":0},{"$f":"Produktionsanlæg!W3497","v":0},{"$f":"Produktionsanlæg!X3497","v":0},{"$f":"Produktionsanlæg!Y3497","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3497:Y3497,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$39","v":"Slutafvanding, slam - lavteknologisk (slambede), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$39","v":20},{"$f":"Produktionsanlæg!D3498","v":0},{"$f":"Produktionsanlæg!E3498","v":0},{"$f":"Produktionsanlæg!F3498","v":0},{"$f":"Produktionsanlæg!G3498","v":0},{"$f":"Produktionsanlæg!H3498","v":0},{"$f":"Produktionsanlæg!I3498","v":0},{"$f":"Produktionsanlæg!J3498","v":0},{"$f":"Produktionsanlæg!K3498","v":0},{"$f":"Produktionsanlæg!L3498","v":0},{"$f":"Produktionsanlæg!M3498","v":0},{"$f":"Produktionsanlæg!N3498","v":0},{"$f":"Produktionsanlæg!O3498","v":0},{"$f":"Produktionsanlæg!P3498","v":0},{"$f":"Produktionsanlæg!Q3498","v":0},{"$f":"Produktionsanlæg!R3498","v":0},{"$f":"Produktionsanlæg!S3498","v":0},{"$f":"Produktionsanlæg!T3498","v":0},{"$f":"Produktionsanlæg!U3498","v":0},{"$f":"Produktionsanlæg!V3498","v":0},{"$f":"Produktionsanlæg!W3498","v":0},{"$f":"Produktionsanlæg!X3498","v":0},{"$f":"Produktionsanlæg!Y3498","v":0},{"$f":"IF(COUNTIF(D3498:Y3498,\"<>0\")<=1,IF(SUM(D3498:Y3498)=0,0,(IF(SUM(D3498:Y3498)>0,IF(SUM(D3498:Y3498)<400,(1.2675*45967*SUM(D3498:Y3498)^(-0.4664)),(IF(SUM(D3498:Y3498)<2000,(39128*SUM(D3498:Y3498)^(-0.37661)),IF(SUM(D3498:Y3498)<5000,18893*SUM(D3498:Y3498)^(-0.28083),IF(SUM(D3498:Y3498)<100000,29680*SUM(D3498:Y3498)^(-0.24475),1773.1))))*100/115)*SUM(D3498:Y3498)*(IF(SUM(D3486:Y3486)>0,0.046,0.0531)),0)*1.15*1.06*0.14)/SUM(D3498:Y3498)),$A$571)","v":0},{"$f":"D3498*$Z3498","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3498*$Z3498","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3498*$Z3498","v":0},0,{"$f":"+SUM(AA3498:AV3498)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3498","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3498","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3498","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3498","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3498","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3498","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3498","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3498","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3498","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3498","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3498","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3498","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3498","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3498","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3498","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3498","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3498","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3498","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3498","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3498","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3498","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3498","v":0},{"$f":"SUM(D3498:Y3498)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$40","v":"Slutafvanding, slam - lavteknologisk (slambede), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$40","v":10},{"$f":"Produktionsanlæg!D3499","v":0},{"$f":"Produktionsanlæg!E3499","v":0},{"$f":"Produktionsanlæg!F3499","v":0},{"$f":"Produktionsanlæg!G3499","v":0},{"$f":"Produktionsanlæg!H3499","v":0},{"$f":"Produktionsanlæg!I3499","v":0},{"$f":"Produktionsanlæg!J3499","v":0},{"$f":"Produktionsanlæg!K3499","v":0},{"$f":"Produktionsanlæg!L3499","v":0},{"$f":"Produktionsanlæg!M3499","v":0},{"$f":"Produktionsanlæg!N3499","v":0},{"$f":"Produktionsanlæg!O3499","v":0},{"$f":"Produktionsanlæg!P3499","v":0},{"$f":"Produktionsanlæg!Q3499","v":0},{"$f":"Produktionsanlæg!R3499","v":0},{"$f":"Produktionsanlæg!S3499","v":0},{"$f":"Produktionsanlæg!T3499","v":0},{"$f":"Produktionsanlæg!U3499","v":0},{"$f":"Produktionsanlæg!V3499","v":0},{"$f":"Produktionsanlæg!W3499","v":0},{"$f":"Produktionsanlæg!X3499","v":0},{"$f":"Produktionsanlæg!Y3499","v":0},{"$f":"IF(COUNTIF(D3499:Y3499,\"<>0\")<=1,IF(SUM(D3499:Y3499)=0,0,(IF(SUM(D3499:Y3499)>0,IF(SUM(D3499:Y3499)<400,(1.2675*45967*SUM(D3499:Y3499)^(-0.4664)),(IF(SUM(D3499:Y3499)<2000,(39128*SUM(D3499:Y3499)^(-0.37661)),IF(SUM(D3499:Y3499)<5000,18893*SUM(D3499:Y3499)^(-0.28083),IF(SUM(D3499:Y3499)<100000,29680*SUM(D3499:Y3499)^(-0.24475),1773.1))))*100/115)*SUM(D3499:Y3499)*(IF(SUM(D3487:Y3487)>0,0.046,0.0531)),0)*1.15*1.06*0.01)/SUM(D3499:Y3499)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3499:AV3499)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3499","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3499","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3499","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3499","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3499","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3499","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3499","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3499","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3499","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3499","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3499","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3499","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3499","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3499","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3499","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3499","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3499","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3499","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3499","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3499","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3499","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3499","v":0},{"$f":"SUM(D3499:Y3499)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$41","v":"Slutafvanding, slam - højteknologisk (centrifuger), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$41","v":60},{"$f":"Produktionsanlæg!D3500","v":0},{"$f":"Produktionsanlæg!E3500","v":0},{"$f":"Produktionsanlæg!F3500","v":0},{"$f":"Produktionsanlæg!G3500","v":0},{"$f":"Produktionsanlæg!H3500","v":0},{"$f":"Produktionsanlæg!I3500","v":0},{"$f":"Produktionsanlæg!J3500","v":0},{"$f":"Produktionsanlæg!K3500","v":0},{"$f":"Produktionsanlæg!L3500","v":0},{"$f":"Produktionsanlæg!M3500","v":0},{"$f":"Produktionsanlæg!N3500","v":0},{"$f":"Produktionsanlæg!O3500","v":0},{"$f":"Produktionsanlæg!P3500","v":0},{"$f":"Produktionsanlæg!Q3500","v":0},{"$f":"Produktionsanlæg!R3500","v":0},{"$f":"Produktionsanlæg!S3500","v":0},{"$f":"Produktionsanlæg!T3500","v":0},{"$f":"Produktionsanlæg!U3500","v":0},{"$f":"Produktionsanlæg!V3500","v":0},{"$f":"Produktionsanlæg!W3500","v":0},{"$f":"Produktionsanlæg!X3500","v":0},{"$f":"Produktionsanlæg!Y3500","v":0},{"$f":"IF(COUNTIF(D3500:Y3500,\"<>0\")<=1,IF(SUM(D3500:Y3500)=0,0,(IF(SUM(D3500:Y3500)>0,IF(SUM(D3500:Y3500)<400,(1.2675*45967*SUM(D3500:Y3500)^(-0.4664)),(IF(SUM(D3500:Y3500)<2000,(39128*SUM(D3500:Y3500)^(-0.37661)),IF(SUM(D3500:Y3500)<5000,18893*SUM(D3500:Y3500)^(-0.28083),IF(SUM(D3500:Y3500)<100000,29680*SUM(D3500:Y3500)^(-0.24475),1773.1))))*100/115)*SUM(D3500:Y3500)*(IF(SUM(D3484:Y3484)>0,0.0722,0.0776)),0)*1.15*1.06*0.49)*(1+Genanskaffelsespriser!$D$389)/SUM(D3500:Y3500)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3500:AV3500)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3500","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3500","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3500","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3500","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3500","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3500","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3500","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3500","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3500","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3500","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3500","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3500","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3500","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3500","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3500","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3500","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3500","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3500","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3500","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3500","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3500","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3500","v":0},{"$f":"SUM(D3500:Y3500)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3501","v":0},{"$f":"Produktionsanlæg!E3501","v":0},{"$f":"Produktionsanlæg!F3501","v":0},{"$f":"Produktionsanlæg!G3501","v":0},{"$f":"Produktionsanlæg!H3501","v":0},{"$f":"Produktionsanlæg!I3501","v":0},{"$f":"Produktionsanlæg!J3501","v":0},{"$f":"Produktionsanlæg!K3501","v":0},{"$f":"Produktionsanlæg!L3501","v":0},{"$f":"Produktionsanlæg!M3501","v":0},{"$f":"Produktionsanlæg!N3501","v":0},{"$f":"Produktionsanlæg!O3501","v":0},{"$f":"Produktionsanlæg!P3501","v":0},{"$f":"Produktionsanlæg!Q3501","v":0},{"$f":"Produktionsanlæg!R3501","v":0},{"$f":"Produktionsanlæg!S3501","v":0},{"$f":"Produktionsanlæg!T3501","v":0},{"$f":"Produktionsanlæg!U3501","v":0},{"$f":"Produktionsanlæg!V3501","v":0},{"$f":"Produktionsanlæg!W3501","v":0},{"$f":"Produktionsanlæg!X3501","v":0},{"$f":"Produktionsanlæg!Y3501","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3501:Y3501,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$42","v":"Slutafvanding, slam - højteknologisk (centrifuger), Mek/El"},"PE",{"$f":"Genanskaffelsespriser!$E$42","v":20},{"$f":"Produktionsanlæg!D3502","v":0},{"$f":"Produktionsanlæg!E3502","v":0},{"$f":"Produktionsanlæg!F3502","v":0},{"$f":"Produktionsanlæg!G3502","v":0},{"$f":"Produktionsanlæg!H3502","v":0},{"$f":"Produktionsanlæg!I3502","v":0},{"$f":"Produktionsanlæg!J3502","v":0},{"$f":"Produktionsanlæg!K3502","v":0},{"$f":"Produktionsanlæg!L3502","v":0},{"$f":"Produktionsanlæg!M3502","v":0},{"$f":"Produktionsanlæg!N3502","v":0},{"$f":"Produktionsanlæg!O3502","v":0},{"$f":"Produktionsanlæg!P3502","v":0},{"$f":"Produktionsanlæg!Q3502","v":0},{"$f":"Produktionsanlæg!R3502","v":0},{"$f":"Produktionsanlæg!S3502","v":0},{"$f":"Produktionsanlæg!T3502","v":0},{"$f":"Produktionsanlæg!U3502","v":0},{"$f":"Produktionsanlæg!V3502","v":0},{"$f":"Produktionsanlæg!W3502","v":0},{"$f":"Produktionsanlæg!X3502","v":0},{"$f":"Produktionsanlæg!Y3502","v":0},{"$f":"IF(COUNTIF(D3502:Y3502,\"<>0\")<=1,IF(SUM(D3502:Y3502)=0,0,(IF(SUM(D3502:Y3502)>0,IF(SUM(D3502:Y3502)<400,(1.2675*45967*SUM(D3502:Y3502)^(-0.4664)),(IF(SUM(D3502:Y3502)<2000,(39128*SUM(D3502:Y3502)^(-0.37661)),IF(SUM(D3502:Y3502)<5000,18893*SUM(D3502:Y3502)^(-0.28083),IF(SUM(D3502:Y3502)<100000,29680*SUM(D3502:Y3502)^(-0.24475),1773.1))))*100/115)*SUM(D3502:Y3502)*(IF(SUM(D3486:Y3486)>0,0.0722,0.0776)),0)*1.15*1.06*0.47)/SUM(D3502:Y3502)),$A$571)","v":0},{"$f":"D3502*$Z3502","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3502*$Z3502","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3502*$Z3502","v":0},{"$f":"Y3502*$Z3502","v":0},{"$f":"+SUM(AA3502:AV3502)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3502","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3502","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3502","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3502","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3502","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3502","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3502","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3502","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3502","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3502","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3502","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3502","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3502","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3502","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3502","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3502","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3502","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3502","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3502","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3502","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3502","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3502","v":0},{"$f":"SUM(D3502:Y3502)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$43","v":"Slutafvanding, slam - højteknologisk (centrifuger), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$43","v":10},{"$f":"Produktionsanlæg!D3503","v":0},{"$f":"Produktionsanlæg!E3503","v":0},{"$f":"Produktionsanlæg!F3503","v":0},{"$f":"Produktionsanlæg!G3503","v":0},{"$f":"Produktionsanlæg!H3503","v":0},{"$f":"Produktionsanlæg!I3503","v":0},{"$f":"Produktionsanlæg!J3503","v":0},{"$f":"Produktionsanlæg!K3503","v":0},{"$f":"Produktionsanlæg!L3503","v":0},{"$f":"Produktionsanlæg!M3503","v":0},{"$f":"Produktionsanlæg!N3503","v":0},{"$f":"Produktionsanlæg!O3503","v":0},{"$f":"Produktionsanlæg!P3503","v":0},{"$f":"Produktionsanlæg!Q3503","v":0},{"$f":"Produktionsanlæg!R3503","v":0},{"$f":"Produktionsanlæg!S3503","v":0},{"$f":"Produktionsanlæg!T3503","v":0},{"$f":"Produktionsanlæg!U3503","v":0},{"$f":"Produktionsanlæg!V3503","v":0},{"$f":"Produktionsanlæg!W3503","v":0},{"$f":"Produktionsanlæg!X3503","v":0},{"$f":"Produktionsanlæg!Y3503","v":0},{"$f":"IF(COUNTIF(D3503:Y3503,\"<>0\")<=1,IF(SUM(D3503:Y3503)=0,0,(IF(SUM(D3503:Y3503)>0,IF(SUM(D3503:Y3503)<400,(1.2675*45967*SUM(D3503:Y3503)^(-0.4664)),(IF(SUM(D3503:Y3503)<2000,(39128*SUM(D3503:Y3503)^(-0.37661)),IF(SUM(D3503:Y3503)<5000,18893*SUM(D3503:Y3503)^(-0.28083),IF(SUM(D3503:Y3503)<100000,29680*SUM(D3503:Y3503)^(-0.24475),1773.1))))*100/115)*SUM(D3503:Y3503)*(IF(SUM(D3487:Y3487)>0,0.0722,0.0776)),0)*1.15*1.06*0.04)/SUM(D3503:Y3503)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3503*$Z3503","v":0},{"$f":"Y3503*$Z3503","v":0},{"$f":"+SUM(AA3503:AV3503)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3503","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3503","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3503","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3503","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3503","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3503","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3503","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3503","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3503","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3503","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3503","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3503","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3503","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3503","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3503","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3503","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3503","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3503","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3503","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3503","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3503","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3503","v":0},{"$f":"SUM(D3503:Y3503)","v":0}]
["Renseanlæg >= 5.000 PE, Slamdisponering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW3505:AW3516)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D3504:Y3504)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$45","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$45","v":60},{"$f":"Produktionsanlæg!D3505","v":0},{"$f":"Produktionsanlæg!E3505","v":0},{"$f":"Produktionsanlæg!F3505","v":0},{"$f":"Produktionsanlæg!G3505","v":0},{"$f":"Produktionsanlæg!H3505","v":0},{"$f":"Produktionsanlæg!I3505","v":0},{"$f":"Produktionsanlæg!J3505","v":0},{"$f":"Produktionsanlæg!K3505","v":0},{"$f":"Produktionsanlæg!L3505","v":0},{"$f":"Produktionsanlæg!M3505","v":0},{"$f":"Produktionsanlæg!N3505","v":0},{"$f":"Produktionsanlæg!O3505","v":0},{"$f":"Produktionsanlæg!P3505","v":0},{"$f":"Produktionsanlæg!Q3505","v":0},{"$f":"Produktionsanlæg!R3505","v":0},{"$f":"Produktionsanlæg!S3505","v":0},{"$f":"Produktionsanlæg!T3505","v":0},{"$f":"Produktionsanlæg!U3505","v":0},{"$f":"Produktionsanlæg!V3505","v":0},{"$f":"Produktionsanlæg!W3505","v":0},{"$f":"Produktionsanlæg!X3505","v":0},{"$f":"Produktionsanlæg!Y3505","v":0},{"$f":"IF(COUNTIF(D3505:Y3505,\"<>0\")<=1,IF(SUM(D3505:Y3505)=0,0,(IF(SUM(D3505:Y3505)>0,IF(SUM(D3505:Y3505)<400,(1.2675*45967*SUM(D3505:Y3505)^(-0.4664)),(IF(SUM(D3505:Y3505)<2000,(39128*SUM(D3505:Y3505)^(-0.37661)),IF(SUM(D3505:Y3505)<5000,18893*SUM(D3505:Y3505)^(-0.28083),IF(SUM(D3505:Y3505)<100000,29680*SUM(D3505:Y3505)^(-0.24475),1773.1))))*100/115)*SUM(D3505:Y3505)*(IF(SUM(D3484:Y3484)>0,0.2191,0.2778)),0)*1.15*1.06*0.8)*(1+Genanskaffelsespriser!$D$389)/SUM(D3505:Y3505)),$A$571)","v":0},{"$f":"D3505*$Z3505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3505:AV3505)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3505","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3505","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3505","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3505","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3505","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3505","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3505","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3505","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3505","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3505","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3505","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3505","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3505","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3505","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3505","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3505","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3505","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3505","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3505","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3505","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3505","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3505","v":0},{"$f":"SUM(D3505:Y3505)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3506","v":0},{"$f":"Produktionsanlæg!E3506","v":0},{"$f":"Produktionsanlæg!F3506","v":0},{"$f":"Produktionsanlæg!G3506","v":0},{"$f":"Produktionsanlæg!H3506","v":0},{"$f":"Produktionsanlæg!I3506","v":0},{"$f":"Produktionsanlæg!J3506","v":0},{"$f":"Produktionsanlæg!K3506","v":0},{"$f":"Produktionsanlæg!L3506","v":0},{"$f":"Produktionsanlæg!M3506","v":0},{"$f":"Produktionsanlæg!N3506","v":0},{"$f":"Produktionsanlæg!O3506","v":0},{"$f":"Produktionsanlæg!P3506","v":0},{"$f":"Produktionsanlæg!Q3506","v":0},{"$f":"Produktionsanlæg!R3506","v":0},{"$f":"Produktionsanlæg!S3506","v":0},{"$f":"Produktionsanlæg!T3506","v":0},{"$f":"Produktionsanlæg!U3506","v":0},{"$f":"Produktionsanlæg!V3506","v":0},{"$f":"Produktionsanlæg!W3506","v":0},{"$f":"Produktionsanlæg!X3506","v":0},{"$f":"Produktionsanlæg!Y3506","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3506:Y3506,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$46","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$46","v":20},{"$f":"Produktionsanlæg!D3507","v":0},{"$f":"Produktionsanlæg!E3507","v":0},{"$f":"Produktionsanlæg!F3507","v":0},{"$f":"Produktionsanlæg!G3507","v":0},{"$f":"Produktionsanlæg!H3507","v":0},{"$f":"Produktionsanlæg!I3507","v":0},{"$f":"Produktionsanlæg!J3507","v":0},{"$f":"Produktionsanlæg!K3507","v":0},{"$f":"Produktionsanlæg!L3507","v":0},{"$f":"Produktionsanlæg!M3507","v":0},{"$f":"Produktionsanlæg!N3507","v":0},{"$f":"Produktionsanlæg!O3507","v":0},{"$f":"Produktionsanlæg!P3507","v":0},{"$f":"Produktionsanlæg!Q3507","v":0},{"$f":"Produktionsanlæg!R3507","v":0},{"$f":"Produktionsanlæg!S3507","v":0},{"$f":"Produktionsanlæg!T3507","v":0},{"$f":"Produktionsanlæg!U3507","v":0},{"$f":"Produktionsanlæg!V3507","v":0},{"$f":"Produktionsanlæg!W3507","v":0},{"$f":"Produktionsanlæg!X3507","v":0},{"$f":"Produktionsanlæg!Y3507","v":0},{"$f":"IF(COUNTIF(D3507:Y3507,\"<>0\")<=1,IF(SUM(D3507:Y3507)=0,0,(IF(SUM(D3507:Y3507)>0,IF(SUM(D3507:Y3507)<400,(1.2675*45967*SUM(D3507:Y3507)^(-0.4664)),(IF(SUM(D3507:Y3507)<2000,(39128*SUM(D3507:Y3507)^(-0.37661)),IF(SUM(D3507:Y3507)<5000,18893*SUM(D3507:Y3507)^(-0.28083),IF(SUM(D3507:Y3507)<100000,29680*SUM(D3507:Y3507)^(-0.24475),1773.1))))*100/115)*SUM(D3507:Y3507)*(IF(SUM(D3486:Y3486)>0,0.2191,0.2778)),0)*1.15*1.06*0.14)/SUM(D3507:Y3507)),$A$571)","v":0},{"$f":"D3507*$Z3507","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3507*$Z3507","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3507*$Z3507","v":0},0,{"$f":"+SUM(AA3507:AV3507)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3507","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3507","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3507","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3507","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3507","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3507","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3507","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3507","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3507","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3507","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3507","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3507","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3507","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3507","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3507","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3507","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3507","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3507","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3507","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3507","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3507","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3507","v":0},{"$f":"SUM(D3507:Y3507)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$47","v":"Slutdisponering, slam - lavteknologisk (slammineralisering), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$47","v":10},{"$f":"Produktionsanlæg!D3508","v":0},{"$f":"Produktionsanlæg!E3508","v":0},{"$f":"Produktionsanlæg!F3508","v":0},{"$f":"Produktionsanlæg!G3508","v":0},{"$f":"Produktionsanlæg!H3508","v":0},{"$f":"Produktionsanlæg!I3508","v":0},{"$f":"Produktionsanlæg!J3508","v":0},{"$f":"Produktionsanlæg!K3508","v":0},{"$f":"Produktionsanlæg!L3508","v":0},{"$f":"Produktionsanlæg!M3508","v":0},{"$f":"Produktionsanlæg!N3508","v":0},{"$f":"Produktionsanlæg!O3508","v":0},{"$f":"Produktionsanlæg!P3508","v":0},{"$f":"Produktionsanlæg!Q3508","v":0},{"$f":"Produktionsanlæg!R3508","v":0},{"$f":"Produktionsanlæg!S3508","v":0},{"$f":"Produktionsanlæg!T3508","v":0},{"$f":"Produktionsanlæg!U3508","v":0},{"$f":"Produktionsanlæg!V3508","v":0},{"$f":"Produktionsanlæg!W3508","v":0},{"$f":"Produktionsanlæg!X3508","v":0},{"$f":"Produktionsanlæg!Y3508","v":0},{"$f":"IF(COUNTIF(D3508:Y3508,\"<>0\")<=1,IF(SUM(D3508:Y3508)=0,0,(IF(SUM(D3508:Y3508)>0,IF(SUM(D3508:Y3508)<400,(1.2675*45967*SUM(D3508:Y3508)^(-0.4664)),(IF(SUM(D3508:Y3508)<2000,(39128*SUM(D3508:Y3508)^(-0.37661)),IF(SUM(D3508:Y3508)<5000,18893*SUM(D3508:Y3508)^(-0.28083),IF(SUM(D3508:Y3508)<100000,29680*SUM(D3508:Y3508)^(-0.24475),1773.1))))*100/115)*SUM(D3508:Y3508)*(IF(SUM(D3487:Y3487)>0,0.2191,0.2778)),0)*1.15*1.06*0.06)/SUM(D3508:Y3508)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3508:AV3508)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3508","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3508","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3508","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3508","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3508","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3508","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3508","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3508","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3508","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3508","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3508","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3508","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3508","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3508","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3508","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3508","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3508","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3508","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3508","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3508","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3508","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3508","v":0},{"$f":"SUM(D3508:Y3508)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$48","v":"Slutdisponering, slam - højteknologisk (slamtørring), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$48","v":60},{"$f":"Produktionsanlæg!D3509","v":0},{"$f":"Produktionsanlæg!E3509","v":0},{"$f":"Produktionsanlæg!F3509","v":0},{"$f":"Produktionsanlæg!G3509","v":0},{"$f":"Produktionsanlæg!H3509","v":0},{"$f":"Produktionsanlæg!I3509","v":0},{"$f":"Produktionsanlæg!J3509","v":0},{"$f":"Produktionsanlæg!K3509","v":0},{"$f":"Produktionsanlæg!L3509","v":0},{"$f":"Produktionsanlæg!M3509","v":0},{"$f":"Produktionsanlæg!N3509","v":0},{"$f":"Produktionsanlæg!O3509","v":0},{"$f":"Produktionsanlæg!P3509","v":0},{"$f":"Produktionsanlæg!Q3509","v":0},{"$f":"Produktionsanlæg!R3509","v":0},{"$f":"Produktionsanlæg!S3509","v":0},{"$f":"Produktionsanlæg!T3509","v":0},{"$f":"Produktionsanlæg!U3509","v":0},{"$f":"Produktionsanlæg!V3509","v":0},{"$f":"Produktionsanlæg!W3509","v":0},{"$f":"Produktionsanlæg!X3509","v":0},{"$f":"Produktionsanlæg!Y3509","v":0},{"$f":"IF(COUNTIF(D3509:Y3509,\"<>0\")<=1,IF(SUM(D3509:Y3509)=0,0,(IF(SUM(D3509:Y3509)>0,IF(SUM(D3509:Y3509)<400,(1.2675*45967*SUM(D3509:Y3509)^(-0.4664)),(IF(SUM(D3509:Y3509)<2000,(39128*SUM(D3509:Y3509)^(-0.37661)),IF(SUM(D3509:Y3509)<5000,18893*SUM(D3509:Y3509)^(-0.28083),IF(SUM(D3509:Y3509)<100000,29680*SUM(D3509:Y3509)^(-0.24475),1773.1))))*100/115)*SUM(D3509:Y3509)*(IF(SUM(D3484:Y3484)>0,0.1922,0.2286)),0)*1.15*1.06*0.48)*(1+Genanskaffelsespriser!$D$389)/SUM(D3509:Y3509)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3509:AV3509)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3509","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3509","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3509","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3509","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3509","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3509","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3509","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3509","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3509","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3509","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3509","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3509","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3509","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3509","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3509","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3509","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3509","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3509","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3509","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3509","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3509","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3509","v":0},{"$f":"SUM(D3509:Y3509)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3510","v":0},{"$f":"Produktionsanlæg!E3510","v":0},{"$f":"Produktionsanlæg!F3510","v":0},{"$f":"Produktionsanlæg!G3510","v":0},{"$f":"Produktionsanlæg!H3510","v":0},{"$f":"Produktionsanlæg!I3510","v":0},{"$f":"Produktionsanlæg!J3510","v":0},{"$f":"Produktionsanlæg!K3510","v":0},{"$f":"Produktionsanlæg!L3510","v":0},{"$f":"Produktionsanlæg!M3510","v":0},{"$f":"Produktionsanlæg!N3510","v":0},{"$f":"Produktionsanlæg!O3510","v":0},{"$f":"Produktionsanlæg!P3510","v":0},{"$f":"Produktionsanlæg!Q3510","v":0},{"$f":"Produktionsanlæg!R3510","v":0},{"$f":"Produktionsanlæg!S3510","v":0},{"$f":"Produktionsanlæg!T3510","v":0},{"$f":"Produktionsanlæg!U3510","v":0},{"$f":"Produktionsanlæg!V3510","v":0},{"$f":"Produktionsanlæg!W3510","v":0},{"$f":"Produktionsanlæg!X3510","v":0},{"$f":"Produktionsanlæg!Y3510","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3510:Y3510,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$49","v":"Slutdisponering, slam - højteknologisk (slamtørring), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$49","v":20},{"$f":"Produktionsanlæg!D3511","v":0},{"$f":"Produktionsanlæg!E3511","v":0},{"$f":"Produktionsanlæg!F3511","v":0},{"$f":"Produktionsanlæg!G3511","v":0},{"$f":"Produktionsanlæg!H3511","v":0},{"$f":"Produktionsanlæg!I3511","v":0},{"$f":"Produktionsanlæg!J3511","v":0},{"$f":"Produktionsanlæg!K3511","v":0},{"$f":"Produktionsanlæg!L3511","v":0},{"$f":"Produktionsanlæg!M3511","v":0},{"$f":"Produktionsanlæg!N3511","v":0},{"$f":"Produktionsanlæg!O3511","v":0},{"$f":"Produktionsanlæg!P3511","v":0},{"$f":"Produktionsanlæg!Q3511","v":0},{"$f":"Produktionsanlæg!R3511","v":0},{"$f":"Produktionsanlæg!S3511","v":0},{"$f":"Produktionsanlæg!T3511","v":0},{"$f":"Produktionsanlæg!U3511","v":0},{"$f":"Produktionsanlæg!V3511","v":0},{"$f":"Produktionsanlæg!W3511","v":0},{"$f":"Produktionsanlæg!X3511","v":0},{"$f":"Produktionsanlæg!Y3511","v":0},{"$f":"IF(COUNTIF(D3511:Y3511,\"<>0\")<=1,IF(SUM(D3511:Y3511)=0,0,(IF(SUM(D3511:Y3511)>0,IF(SUM(D3511:Y3511)<400,(1.2675*45967*SUM(D3511:Y3511)^(-0.4664)),(IF(SUM(D3511:Y3511)<2000,(39128*SUM(D3511:Y3511)^(-0.37661)),IF(SUM(D3511:Y3511)<5000,18893*SUM(D3511:Y3511)^(-0.28083),IF(SUM(D3511:Y3511)<100000,29680*SUM(D3511:Y3511)^(-0.24475),1773.1))))*100/115)*SUM(D3511:Y3511)*(IF(SUM(D3486:Y3486)>0,0.1922,0.2286)),0)*1.15*1.06*0.47)/SUM(D3511:Y3511)),$A$571)","v":0},{"$f":"D3511*$Z3511","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3511*$Z3511","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3511*$Z3511","v":0},0,{"$f":"+SUM(AA3511:AV3511)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3511","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3511","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3511","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3511","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3511","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3511","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3511","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3511","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3511","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3511","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3511","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3511","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3511","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3511","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3511","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3511","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3511","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3511","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3511","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3511","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3511","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3511","v":0},{"$f":"SUM(D3511:Y3511)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$50","v":"Slutdisponering, slam - højteknologisk (slamtørring), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$50","v":10},{"$f":"Produktionsanlæg!D3512","v":0},{"$f":"Produktionsanlæg!E3512","v":0},{"$f":"Produktionsanlæg!F3512","v":0},{"$f":"Produktionsanlæg!G3512","v":0},{"$f":"Produktionsanlæg!H3512","v":0},{"$f":"Produktionsanlæg!I3512","v":0},{"$f":"Produktionsanlæg!J3512","v":0},{"$f":"Produktionsanlæg!K3512","v":0},{"$f":"Produktionsanlæg!L3512","v":0},{"$f":"Produktionsanlæg!M3512","v":0},{"$f":"Produktionsanlæg!N3512","v":0},{"$f":"Produktionsanlæg!O3512","v":0},{"$f":"Produktionsanlæg!P3512","v":0},{"$f":"Produktionsanlæg!Q3512","v":0},{"$f":"Produktionsanlæg!R3512","v":0},{"$f":"Produktionsanlæg!S3512","v":0},{"$f":"Produktionsanlæg!T3512","v":0},{"$f":"Produktionsanlæg!U3512","v":0},{"$f":"Produktionsanlæg!V3512","v":0},{"$f":"Produktionsanlæg!W3512","v":0},{"$f":"Produktionsanlæg!X3512","v":0},{"$f":"Produktionsanlæg!Y3512","v":0},{"$f":"IF(COUNTIF(D3512:Y3512,\"<>0\")<=1,IF(SUM(D3512:Y3512)=0,0,(IF(SUM(D3512:Y3512)>0,IF(SUM(D3512:Y3512)<400,(1.2675*45967*SUM(D3512:Y3512)^(-0.4664)),(IF(SUM(D3512:Y3512)<2000,(39128*SUM(D3512:Y3512)^(-0.37661)),IF(SUM(D3512:Y3512)<5000,18893*SUM(D3512:Y3512)^(-0.28083),IF(SUM(D3512:Y3512)<100000,29680*SUM(D3512:Y3512)^(-0.24475),1773.1))))*100/115)*SUM(D3512:Y3512)*(IF(SUM(D3487:Y3487)>0,0.1922,0.2286)),0)*1.15*1.06*0.05)/SUM(D3512:Y3512)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3512:AV3512)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3512","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3512","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3512","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3512","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3512","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3512","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3512","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3512","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3512","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3512","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3512","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3512","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3512","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3512","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3512","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3512","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3512","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3512","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3512","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3512","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3512","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3512","v":0},{"$f":"SUM(D3512:Y3512)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$51","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Konstruktioner"},"PE",{"$f":"Genanskaffelsespriser!$E$51","v":60},{"$f":"Produktionsanlæg!D3513","v":0},{"$f":"Produktionsanlæg!E3513","v":0},{"$f":"Produktionsanlæg!F3513","v":0},{"$f":"Produktionsanlæg!G3513","v":0},{"$f":"Produktionsanlæg!H3513","v":0},{"$f":"Produktionsanlæg!I3513","v":0},{"$f":"Produktionsanlæg!J3513","v":0},{"$f":"Produktionsanlæg!K3513","v":0},{"$f":"Produktionsanlæg!L3513","v":0},{"$f":"Produktionsanlæg!M3513","v":0},{"$f":"Produktionsanlæg!N3513","v":0},{"$f":"Produktionsanlæg!O3513","v":0},{"$f":"Produktionsanlæg!P3513","v":0},{"$f":"Produktionsanlæg!Q3513","v":0},{"$f":"Produktionsanlæg!R3513","v":0},{"$f":"Produktionsanlæg!S3513","v":0},{"$f":"Produktionsanlæg!T3513","v":0},{"$f":"Produktionsanlæg!U3513","v":0},{"$f":"Produktionsanlæg!V3513","v":0},{"$f":"Produktionsanlæg!W3513","v":0},{"$f":"Produktionsanlæg!X3513","v":0},{"$f":"Produktionsanlæg!Y3513","v":0},{"$f":"IF(COUNTIF(D3513:Y3513,\"<>0\")<=1,IF(SUM(D3513:Y3513)=0,0,(IF(SUM(D3513:Y3513)>0,IF(SUM(D3513:Y3513)<400,(1.2675*45967*SUM(D3513:Y3513)^(-0.4664)),(IF(SUM(D3513:Y3513)<2000,(39128*SUM(D3513:Y3513)^(-0.37661)),IF(SUM(D3513:Y3513)<5000,18893*SUM(D3513:Y3513)^(-0.28083),IF(SUM(D3513:Y3513)<100000,29680*SUM(D3513:Y3513)^(-0.24475),1773.1))))*100/115)*SUM(D3513:Y3513)*(IF(SUM(D3484:Y3484)>0,0.4334,0.5155)),0)*1.15*1.06*0.42)*(1+Genanskaffelsespriser!$D$389)/SUM(D3513:Y3513)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(AA3513:AV3513)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3513","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3513","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3513","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3513","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3513","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3513","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3513","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3513","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3513","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3513","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3513","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3513","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3513","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3513","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3513","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3513","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3513","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3513","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3513","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3513","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3513","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3513","v":0},{"$f":"SUM(D3513:Y3513)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Produktionsanlæg!D3514","v":0},{"$f":"Produktionsanlæg!E3514","v":0},{"$f":"Produktionsanlæg!F3514","v":0},{"$f":"Produktionsanlæg!G3514","v":0},{"$f":"Produktionsanlæg!H3514","v":0},{"$f":"Produktionsanlæg!I3514","v":0},{"$f":"Produktionsanlæg!J3514","v":0},{"$f":"Produktionsanlæg!K3514","v":0},{"$f":"Produktionsanlæg!L3514","v":0},{"$f":"Produktionsanlæg!M3514","v":0},{"$f":"Produktionsanlæg!N3514","v":0},{"$f":"Produktionsanlæg!O3514","v":0},{"$f":"Produktionsanlæg!P3514","v":0},{"$f":"Produktionsanlæg!Q3514","v":0},{"$f":"Produktionsanlæg!R3514","v":0},{"$f":"Produktionsanlæg!S3514","v":0},{"$f":"Produktionsanlæg!T3514","v":0},{"$f":"Produktionsanlæg!U3514","v":0},{"$f":"Produktionsanlæg!V3514","v":0},{"$f":"Produktionsanlæg!W3514","v":0},{"$f":"Produktionsanlæg!X3514","v":0},{"$f":"Produktionsanlæg!Y3514","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D3514:Y3514,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$52","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), Mek/EL"},"PE",{"$f":"Genanskaffelsespriser!$E$52","v":20},{"$f":"Produktionsanlæg!D3515","v":0},{"$f":"Produktionsanlæg!E3515","v":0},{"$f":"Produktionsanlæg!F3515","v":0},{"$f":"Produktionsanlæg!G3515","v":0},{"$f":"Produktionsanlæg!H3515","v":0},{"$f":"Produktionsanlæg!I3515","v":0},{"$f":"Produktionsanlæg!J3515","v":0},{"$f":"Produktionsanlæg!K3515","v":0},{"$f":"Produktionsanlæg!L3515","v":0},{"$f":"Produktionsanlæg!M3515","v":0},{"$f":"Produktionsanlæg!N3515","v":0},{"$f":"Produktionsanlæg!O3515","v":0},{"$f":"Produktionsanlæg!P3515","v":0},{"$f":"Produktionsanlæg!Q3515","v":0},{"$f":"Produktionsanlæg!R3515","v":0},{"$f":"Produktionsanlæg!S3515","v":0},{"$f":"Produktionsanlæg!T3515","v":0},{"$f":"Produktionsanlæg!U3515","v":0},{"$f":"Produktionsanlæg!V3515","v":0},{"$f":"Produktionsanlæg!W3515","v":0},{"$f":"Produktionsanlæg!X3515","v":0},{"$f":"Produktionsanlæg!Y3515","v":0},{"$f":"IF(COUNTIF(D3515:Y3515,\"<>0\")<=1,IF(SUM(D3515:Y3515)=0,0,(IF(SUM(D3515:Y3515)>0,IF(SUM(D3515:Y3515)<400,(1.2675*45967*SUM(D3515:Y3515)^(-0.4664)),(IF(SUM(D3515:Y3515)<2000,(39128*SUM(D3515:Y3515)^(-0.37661)),IF(SUM(D3515:Y3515)<5000,18893*SUM(D3515:Y3515)^(-0.28083),IF(SUM(D3515:Y3515)<100000,29680*SUM(D3515:Y3515)^(-0.24475),1773.1))))*100/115)*SUM(D3515:Y3515)*(IF(SUM(D3486:Y3486)>0,0.4334,0.5155)),0)*1.15*1.06*0.53)/SUM(D3515:Y3515)),$A$571)","v":0},{"$f":"D3515*$Z3515","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N3515*$Z3515","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X3515*$Z3515","v":0},{"$f":"Y3515*$Z3515","v":0},{"$f":"+SUM(AA3515:AV3515)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3515","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3515","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3515","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3515","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3515","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3515","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3515","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3515","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3515","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3515","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3515","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3515","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3515","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3515","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3515","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3515","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3515","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3515","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3515","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3515","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3515","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3515","v":0},{"$f":"SUM(D3515:Y3515)","v":0}]
[{"$f":"+Genanskaffelsespriser!$B$53","v":"Slutdisponering, slam - højteknologisk (slamtørring og -forbrænding), SRO"},"PE",{"$f":"Genanskaffelsespriser!$E$53","v":10},{"$f":"Produktionsanlæg!D3516","v":0},{"$f":"Produktionsanlæg!E3516","v":0},{"$f":"Produktionsanlæg!F3516","v":0},{"$f":"Produktionsanlæg!G3516","v":0},{"$f":"Produktionsanlæg!H3516","v":0},{"$f":"Produktionsanlæg!I3516","v":0},{"$f":"Produktionsanlæg!J3516","v":0},{"$f":"Produktionsanlæg!K3516","v":0},{"$f":"Produktionsanlæg!L3516","v":0},{"$f":"Produktionsanlæg!M3516","v":0},{"$f":"Produktionsanlæg!N3516","v":0},{"$f":"Produktionsanlæg!O3516","v":0},{"$f":"Produktionsanlæg!P3516","v":0},{"$f":"Produktionsanlæg!Q3516","v":0},{"$f":"Produktionsanlæg!R3516","v":0},{"$f":"Produktionsanlæg!S3516","v":0},{"$f":"Produktionsanlæg!T3516","v":0},{"$f":"Produktionsanlæg!U3516","v":0},{"$f":"Produktionsanlæg!V3516","v":0},{"$f":"Produktionsanlæg!W3516","v":0},{"$f":"Produktionsanlæg!X3516","v":0},{"$f":"Produktionsanlæg!Y3516","v":0},{"$f":"IF(COUNTIF(D3516:Y3516,\"<>0\")<=1,IF(SUM(D3516:Y3516)=0,0,(IF(SUM(D3516:Y3516)>0,IF(SUM(D3516:Y3516)<400,(1.2675*45967*SUM(D3516:Y3516)^(-0.4664)),(IF(SUM(D3516:Y3516)<2000,(39128*SUM(D3516:Y3516)^(-0.37661)),IF(SUM(D3516:Y3516)<5000,18893*SUM(D3516:Y3516)^(-0.28083),IF(SUM(D3516:Y3516)<100000,29680*SUM(D3516:Y3516)^(-0.24475),1773.1))))*100/115)*SUM(D3516:Y3516)*(IF(SUM(D3487:Y3487)>0,0.4334,0.5155)),0)*1.15*1.06*0.05)/SUM(D3516:Y3516)),$A$571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X3516*$Z3516","v":0},{"$f":"Y3516*$Z3516","v":0},{"$f":"+SUM(AA3516:AV3516)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AA3516","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AB3516","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AC3516","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AD3516","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AE3516","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AF3516","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AG3516","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AH3516","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AI3516","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AJ3516","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AK3516","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AL3516","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AM3516","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AN3516","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AO3516","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AP3516","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AQ3516","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AR3516","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AS3516","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AT3516","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AU3516","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$1:$B$111,2,FALSE)/100*AV3516","v":0},{"$f":"SUM(D3516:Y3516)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW4+AW569+AW636+AW703+AW770+AW837+AW904+AW971+AW1038+AW1105+AW1172+AW1239+AW1306+AW1373+AW1440+AW1507+AW1574+AW1641+AW1708+AW1775+AW1842+AW1909+AW1976+AW2043+AW2110+AW2177+AW2244+AW2311+AW2378+AW2445+AW2512+AW2579+AW2646+AW2713+AW2780+AW2847+AW2914+AW2981+AW3048+AW3115+AW3182+AW3249+AW3316+AW3383+AW3450","v":345464911.82399517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU6:BU3516)","v":0}]

{"sheet":"Kontrol Dist.","index":14,"n_rows":409,"n_cols":73,"rows_kept":409,"cut":false,"hidden":true,"merged":[[0,72,1,72],[0,49,0,70],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,25,1,25],[0,26,0,47],[0,48,1,48]]}
["Distributionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Beregnet\nenhedspris","Nedskrevet genanskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genanskaffelses værdi \ni alt","Nedskrevet anskaffelsesværdi pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levetidsforslængelser"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,{"$f":"+W2+1","v":2008},{"$f":"+X2+1","v":2009},null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AM2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BJ2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,"mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AA3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AI3+10","v":1992},1997,{"$f":"+AM2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AX3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+BF3+10","v":1992},1997,{"$f":"+BJ2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW5:AW17)","v":1419166600}]
[{"$f":"+Genanskaffelsespriser!B58","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E58","v":75},{"$f":"Distributionsanlæg!D5","v":89},{"$f":"Distributionsanlæg!E5","v":0},{"$f":"Distributionsanlæg!F5","v":185},{"$f":"Distributionsanlæg!G5","v":4408},{"$f":"Distributionsanlæg!H5","v":221},{"$f":"Distributionsanlæg!I5","v":2945},{"$f":"Distributionsanlæg!J5","v":66006},{"$f":"Distributionsanlæg!K5","v":281281},{"$f":"Distributionsanlæg!L5","v":18362},{"$f":"Distributionsanlæg!M5","v":7285},{"$f":"Distributionsanlæg!N5","v":8687},{"$f":"Distributionsanlæg!O5","v":21500},{"$f":"Distributionsanlæg!P5","v":4637},{"$f":"Distributionsanlæg!Q5","v":2781},{"$f":"Distributionsanlæg!R5","v":6976},{"$f":"Distributionsanlæg!S5","v":6720},{"$f":"Distributionsanlæg!T5","v":15192},{"$f":"Distributionsanlæg!U5","v":11226},{"$f":"Distributionsanlæg!V5","v":5599},{"$f":"Distributionsanlæg!W5","v":3925},{"$f":"Distributionsanlæg!X5","v":56},{"$f":"Distributionsanlæg!Y5","v":0},null,{"$f":"D5*Genanskaffelsespriser!$D58","v":133500},{"$f":"E5*Genanskaffelsespriser!$D58","v":0},{"$f":"F5*Genanskaffelsespriser!$D58","v":277500},{"$f":"G5*Genanskaffelsespriser!$D58","v":6612000},{"$f":"H5*Genanskaffelsespriser!$D58","v":331500},{"$f":"I5*Genanskaffelsespriser!$D58","v":4417500},{"$f":"J5*Genanskaffelsespriser!$D58","v":99009000},{"$f":"K5*Genanskaffelsespriser!$D58","v":421921500},{"$f":"L5*Genanskaffelsespriser!$D58","v":27543000},{"$f":"M5*Genanskaffelsespriser!$D58","v":10927500},{"$f":"N5*Genanskaffelsespriser!$D58","v":13030500},{"$f":"O5*Genanskaffelsespriser!$D58","v":32250000},{"$f":"P5*Genanskaffelsespriser!$D58","v":6955500},{"$f":"Q5*Genanskaffelsespriser!$D58","v":4171500},{"$f":"R5*Genanskaffelsespriser!$D58","v":10464000},{"$f":"S5*Genanskaffelsespriser!$D58","v":10080000},{"$f":"T5*Genanskaffelsespriser!$D58","v":22788000},{"$f":"U5*Genanskaffelsespriser!$D58","v":16839000},{"$f":"V5*Genanskaffelsespriser!$D58","v":8398500},{"$f":"W5*Genanskaffelsespriser!$D58","v":5887500},{"$f":"X5*Genanskaffelsespriser!$D58","v":84000},{"$f":"Y5*Genanskaffelsespriser!$D58","v":0},{"$f":"+SUM(AA5:AV5)","v":702121500},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA5","v":2241.3705637826201},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB5","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC5","v":9092.8106859238324},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD5","v":160422.35663148368},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE5","v":15604.512175231512},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF5","v":329645.76667565037},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG5","v":10191657.373755129},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH5","v":91787824.413751677},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI5","v":12980204.395616241},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ5","v":6492834.9901440227},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK5","v":9199348.969128415},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL5","v":26024290.889505789},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM5","v":6177631.8979380233},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN5","v":3775645.1623880793},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO5","v":9641567.6555474252},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP5","v":9347193.9151393455},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ5","v":21313569.261797544},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR5","v":16292792.098565295},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS5","v":8345458.8149684481},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT5","v":6070958.0183052029},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU5","v":90072.704422272582},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV5","v":0},{"$f":"SUM(D5:Y5)","v":468081}]
[{"$f":"+Genanskaffelsespriser!B59","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E59","v":75},{"$f":"Distributionsanlæg!D6","v":161},{"$f":"Distributionsanlæg!E6","v":0},{"$f":"Distributionsanlæg!F6","v":0},{"$f":"Distributionsanlæg!G6","v":4615},{"$f":"Distributionsanlæg!H6","v":1850},{"$f":"Distributionsanlæg!I6","v":4462},{"$f":"Distributionsanlæg!J6","v":42033},{"$f":"Distributionsanlæg!K6","v":102778},{"$f":"Distributionsanlæg!L6","v":7988},{"$f":"Distributionsanlæg!M6","v":8373},{"$f":"Distributionsanlæg!N6","v":9948},{"$f":"Distributionsanlæg!O6","v":1914},{"$f":"Distributionsanlæg!P6","v":4405},{"$f":"Distributionsanlæg!Q6","v":162},{"$f":"Distributionsanlæg!R6","v":2622},{"$f":"Distributionsanlæg!S6","v":551},{"$f":"Distributionsanlæg!T6","v":2515},{"$f":"Distributionsanlæg!U6","v":1546},{"$f":"Distributionsanlæg!V6","v":1994},{"$f":"Distributionsanlæg!W6","v":0},{"$f":"Distributionsanlæg!X6","v":12},{"$f":"Distributionsanlæg!Y6","v":0},null,{"$f":"D6*Genanskaffelsespriser!$D59","v":450800},{"$f":"E6*Genanskaffelsespriser!$D59","v":0},{"$f":"F6*Genanskaffelsespriser!$D59","v":0},{"$f":"G6*Genanskaffelsespriser!$D59","v":12922000},{"$f":"H6*Genanskaffelsespriser!$D59","v":5180000},{"$f":"I6*Genanskaffelsespriser!$D59","v":12493600},{"$f":"J6*Genanskaffelsespriser!$D59","v":117692400},{"$f":"K6*Genanskaffelsespriser!$D59","v":287778400},{"$f":"L6*Genanskaffelsespriser!$D59","v":22366400},{"$f":"M6*Genanskaffelsespriser!$D59","v":23444400},{"$f":"N6*Genanskaffelsespriser!$D59","v":27854400},{"$f":"O6*Genanskaffelsespriser!$D59","v":5359200},{"$f":"P6*Genanskaffelsespriser!$D59","v":12334000},{"$f":"Q6*Genanskaffelsespriser!$D59","v":453600},{"$f":"R6*Genanskaffelsespriser!$D59","v":7341600},{"$f":"S6*Genanskaffelsespriser!$D59","v":1542800},{"$f":"T6*Genanskaffelsespriser!$D59","v":7042000},{"$f":"U6*Genanskaffelsespriser!$D59","v":4328800},{"$f":"V6*Genanskaffelsespriser!$D59","v":5583200},{"$f":"W6*Genanskaffelsespriser!$D59","v":0},{"$f":"X6*Genanskaffelsespriser!$D59","v":33600},{"$f":"Y6*Genanskaffelsespriser!$D59","v":0},554201200,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA6","v":7568.6131097618363},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB6","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC6","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD6","v":313517.49733696796},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE6","v":243835.21287390415},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF6","v":932306.13481356099},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG6","v":12114864.469845552},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH6","v":62605373.865210459},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI6","v":10540625.334717028},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ6","v":13930049.933006866},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK6","v":19664813.009914473},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL6","v":4324631.9297686638},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM6","v":10954627.536362244},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN6","v":410555.5904732669},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO6","v":6764576.9399815537},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP6","v":1430639.9575671609},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ6","v":6586368.0332446154},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR6","v":4188386.3908943199},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS6","v":5547938.9957411252},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT6","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU6","v":36029.081768909033},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV6","v":0},{"$f":"SUM(D6:Y6)","v":197929}]
[{"$f":"+Genanskaffelsespriser!B60","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E60","v":75},{"$f":"Distributionsanlæg!D7","v":0},{"$f":"Distributionsanlæg!E7","v":0},{"$f":"Distributionsanlæg!F7","v":0},{"$f":"Distributionsanlæg!G7","v":734},{"$f":"Distributionsanlæg!H7","v":10175},{"$f":"Distributionsanlæg!I7","v":1416},{"$f":"Distributionsanlæg!J7","v":488},{"$f":"Distributionsanlæg!K7","v":2763},{"$f":"Distributionsanlæg!L7","v":0},{"$f":"Distributionsanlæg!M7","v":298},{"$f":"Distributionsanlæg!N7","v":0},{"$f":"Distributionsanlæg!O7","v":295},{"$f":"Distributionsanlæg!P7","v":0},{"$f":"Distributionsanlæg!Q7","v":0},{"$f":"Distributionsanlæg!R7","v":0},{"$f":"Distributionsanlæg!S7","v":0},{"$f":"Distributionsanlæg!T7","v":0},{"$f":"Distributionsanlæg!U7","v":0},{"$f":"Distributionsanlæg!V7","v":0},{"$f":"Distributionsanlæg!W7","v":0},{"$f":"Distributionsanlæg!X7","v":0},{"$f":"Distributionsanlæg!Y7","v":0},null,{"$f":"D7*Genanskaffelsespriser!$D60","v":0},{"$f":"E7*Genanskaffelsespriser!$D60","v":0},{"$f":"F7*Genanskaffelsespriser!$D60","v":0},{"$f":"G7*Genanskaffelsespriser!$D60","v":4183800},{"$f":"H7*Genanskaffelsespriser!$D60","v":57997500},{"$f":"I7*Genanskaffelsespriser!$D60","v":8071200},{"$f":"J7*Genanskaffelsespriser!$D60","v":2781600},{"$f":"K7*Genanskaffelsespriser!$D60","v":15749100},{"$f":"L7*Genanskaffelsespriser!$D60","v":0},{"$f":"M7*Genanskaffelsespriser!$D60","v":1698600},{"$f":"N7*Genanskaffelsespriser!$D60","v":0},{"$f":"O7*Genanskaffelsespriser!$D60","v":1681500},{"$f":"P7*Genanskaffelsespriser!$D60","v":0},{"$f":"Q7*Genanskaffelsespriser!$D60","v":0},{"$f":"R7*Genanskaffelsespriser!$D60","v":0},{"$f":"S7*Genanskaffelsespriser!$D60","v":0},{"$f":"T7*Genanskaffelsespriser!$D60","v":0},{"$f":"U7*Genanskaffelsespriser!$D60","v":0},{"$f":"V7*Genanskaffelsespriser!$D60","v":0},{"$f":"W7*Genanskaffelsespriser!$D60","v":0},{"$f":"X7*Genanskaffelsespriser!$D60","v":0},{"$f":"Y7*Genanskaffelsespriser!$D60","v":0},92163300,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA7","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB7","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC7","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD7","v":101508.62910992156},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE7","v":2730083.5441417485},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF7","v":602294.71691963996},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG7","v":286328.65851424891},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH7","v":3426171.9904641421},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI7","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ7","v":1009263.7395798342},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK7","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL7","v":1356894.4226574879},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM7","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN7","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO7","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP7","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ7","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR7","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS7","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT7","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU7","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV7","v":0},16169]
[{"$f":"+Genanskaffelsespriser!B61","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E61","v":75},{"$f":"Distributionsanlæg!D8","v":0},{"$f":"Distributionsanlæg!E8","v":0},{"$f":"Distributionsanlæg!F8","v":0},{"$f":"Distributionsanlæg!G8","v":0},{"$f":"Distributionsanlæg!H8","v":16},{"$f":"Distributionsanlæg!I8","v":423},{"$f":"Distributionsanlæg!J8","v":1514},{"$f":"Distributionsanlæg!K8","v":1460},{"$f":"Distributionsanlæg!L8","v":0},{"$f":"Distributionsanlæg!M8","v":0},{"$f":"Distributionsanlæg!N8","v":0},{"$f":"Distributionsanlæg!O8","v":0},{"$f":"Distributionsanlæg!P8","v":0},{"$f":"Distributionsanlæg!Q8","v":0},{"$f":"Distributionsanlæg!R8","v":0},{"$f":"Distributionsanlæg!S8","v":0},{"$f":"Distributionsanlæg!T8","v":0},{"$f":"Distributionsanlæg!U8","v":0},{"$f":"Distributionsanlæg!V8","v":0},{"$f":"Distributionsanlæg!W8","v":0},{"$f":"Distributionsanlæg!X8","v":0},{"$f":"Distributionsanlæg!Y8","v":0},null,{"$f":"D8*Genanskaffelsespriser!$D61","v":0},{"$f":"E8*Genanskaffelsespriser!$D61","v":0},{"$f":"F8*Genanskaffelsespriser!$D61","v":0},{"$f":"G8*Genanskaffelsespriser!$D61","v":0},{"$f":"H8*Genanskaffelsespriser!$D61","v":140800},{"$f":"I8*Genanskaffelsespriser!$D61","v":3722400},{"$f":"J8*Genanskaffelsespriser!$D61","v":13323200},{"$f":"K8*Genanskaffelsespriser!$D61","v":12848000},{"$f":"L8*Genanskaffelsespriser!$D61","v":0},{"$f":"M8*Genanskaffelsespriser!$D61","v":0},{"$f":"N8*Genanskaffelsespriser!$D61","v":0},{"$f":"O8*Genanskaffelsespriser!$D61","v":0},{"$f":"P8*Genanskaffelsespriser!$D61","v":0},{"$f":"Q8*Genanskaffelsespriser!$D61","v":0},{"$f":"R8*Genanskaffelsespriser!$D61","v":0},{"$f":"S8*Genanskaffelsespriser!$D61","v":0},{"$f":"T8*Genanskaffelsespriser!$D61","v":0},{"$f":"U8*Genanskaffelsespriser!$D61","v":0},{"$f":"V8*Genanskaffelsespriser!$D61","v":0},{"$f":"W8*Genanskaffelsespriser!$D61","v":0},{"$f":"X8*Genanskaffelsespriser!$D61","v":0},{"$f":"Y8*Genanskaffelsespriser!$D61","v":0},30034400,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE8","v":6627.7988364180901},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF8","v":277775.52956953953},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG8","v":1371445.9243302562},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH8","v":2795045.9222103674},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU8","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV8","v":0},3413]
[{"$f":"+Genanskaffelsespriser!B62","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E62","v":75},{"$f":"Distributionsanlæg!D9","v":0},{"$f":"Distributionsanlæg!E9","v":0},{"$f":"Distributionsanlæg!F9","v":0},{"$f":"Distributionsanlæg!G9","v":0},{"$f":"Distributionsanlæg!H9","v":216},{"$f":"Distributionsanlæg!I9","v":166},{"$f":"Distributionsanlæg!J9","v":382},{"$f":"Distributionsanlæg!K9","v":653},{"$f":"Distributionsanlæg!L9","v":25},{"$f":"Distributionsanlæg!M9","v":0},{"$f":"Distributionsanlæg!N9","v":0},{"$f":"Distributionsanlæg!O9","v":0},{"$f":"Distributionsanlæg!P9","v":0},{"$f":"Distributionsanlæg!Q9","v":0},{"$f":"Distributionsanlæg!R9","v":0},{"$f":"Distributionsanlæg!S9","v":0},{"$f":"Distributionsanlæg!T9","v":0},{"$f":"Distributionsanlæg!U9","v":0},{"$f":"Distributionsanlæg!V9","v":0},{"$f":"Distributionsanlæg!W9","v":0},{"$f":"Distributionsanlæg!X9","v":0},{"$f":"Distributionsanlæg!Y9","v":0},null,{"$f":"D9*Genanskaffelsespriser!$D62","v":0},{"$f":"E9*Genanskaffelsespriser!$D62","v":0},{"$f":"F9*Genanskaffelsespriser!$D62","v":0},{"$f":"G9*Genanskaffelsespriser!$D62","v":0},{"$f":"H9*Genanskaffelsespriser!$D62","v":3607200},{"$f":"I9*Genanskaffelsespriser!$D62","v":2772200},{"$f":"J9*Genanskaffelsespriser!$D62","v":6379400},{"$f":"K9*Genanskaffelsespriser!$D62","v":10905100},{"$f":"L9*Genanskaffelsespriser!$D62","v":417500},{"$f":"M9*Genanskaffelsespriser!$D62","v":0},{"$f":"N9*Genanskaffelsespriser!$D62","v":0},{"$f":"O9*Genanskaffelsespriser!$D62","v":0},{"$f":"P9*Genanskaffelsespriser!$D62","v":0},{"$f":"Q9*Genanskaffelsespriser!$D62","v":0},{"$f":"R9*Genanskaffelsespriser!$D62","v":0},{"$f":"S9*Genanskaffelsespriser!$D62","v":0},{"$f":"T9*Genanskaffelsespriser!$D62","v":0},{"$f":"U9*Genanskaffelsespriser!$D62","v":0},{"$f":"V9*Genanskaffelsespriser!$D62","v":0},{"$f":"W9*Genanskaffelsespriser!$D62","v":0},{"$f":"X9*Genanskaffelsespriser!$D62","v":0},{"$f":"Y9*Genanskaffelsespriser!$D62","v":0},24081400,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE9","v":169799.68723527936},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF9","v":206869.04230407198},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG9","v":656674.23214186053},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH9","v":2372373.5434539444},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI9","v":196755.44912209202},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU9","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV9","v":0},1442]
[{"$f":"+Genanskaffelsespriser!B63","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E63","v":75},{"$f":"Distributionsanlæg!D10","v":0},{"$f":"Distributionsanlæg!E10","v":0},{"$f":"Distributionsanlæg!F10","v":0},{"$f":"Distributionsanlæg!G10","v":108},{"$f":"Distributionsanlæg!H10","v":47},{"$f":"Distributionsanlæg!I10","v":47},{"$f":"Distributionsanlæg!J10","v":73},{"$f":"Distributionsanlæg!K10","v":218},{"$f":"Distributionsanlæg!L10","v":0},{"$f":"Distributionsanlæg!M10","v":0},{"$f":"Distributionsanlæg!N10","v":0},{"$f":"Distributionsanlæg!O10","v":0},{"$f":"Distributionsanlæg!P10","v":0},{"$f":"Distributionsanlæg!Q10","v":0},{"$f":"Distributionsanlæg!R10","v":0},{"$f":"Distributionsanlæg!S10","v":0},{"$f":"Distributionsanlæg!T10","v":0},{"$f":"Distributionsanlæg!U10","v":0},{"$f":"Distributionsanlæg!V10","v":0},{"$f":"Distributionsanlæg!W10","v":0},{"$f":"Distributionsanlæg!X10","v":0},{"$f":"Distributionsanlæg!Y10","v":0},null,{"$f":"D10*Genanskaffelsespriser!$D63","v":0},{"$f":"E10*Genanskaffelsespriser!$D63","v":0},{"$f":"F10*Genanskaffelsespriser!$D63","v":0},{"$f":"G10*Genanskaffelsespriser!$D63","v":3628800},{"$f":"H10*Genanskaffelsespriser!$D63","v":1579200},{"$f":"I10*Genanskaffelsespriser!$D63","v":1579200},{"$f":"J10*Genanskaffelsespriser!$D63","v":2452800},{"$f":"K10*Genanskaffelsespriser!$D63","v":7324800},{"$f":"L10*Genanskaffelsespriser!$D63","v":0},{"$f":"M10*Genanskaffelsespriser!$D63","v":0},{"$f":"N10*Genanskaffelsespriser!$D63","v":0},{"$f":"O10*Genanskaffelsespriser!$D63","v":0},{"$f":"P10*Genanskaffelsespriser!$D63","v":0},{"$f":"Q10*Genanskaffelsespriser!$D63","v":0},{"$f":"R10*Genanskaffelsespriser!$D63","v":0},{"$f":"S10*Genanskaffelsespriser!$D63","v":0},{"$f":"T10*Genanskaffelsespriser!$D63","v":0},{"$f":"U10*Genanskaffelsespriser!$D63","v":0},{"$f":"V10*Genanskaffelsespriser!$D63","v":0},{"$f":"W10*Genanskaffelsespriser!$D63","v":0},{"$f":"X10*Genanskaffelsespriser!$D63","v":0},{"$f":"Y10*Genanskaffelsespriser!$D63","v":0},16564800,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD10","v":88043.050173068361},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE10","v":74336.789222098349},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF10","v":117844.16405980465},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG10","v":252483.07938012283},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH10","v":1593489.4435714895},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV10","v":0},493]
[{"$f":"+Genanskaffelsespriser!B64","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E64","v":75},{"$f":"Distributionsanlæg!D11","v":0},{"$f":"Distributionsanlæg!E11","v":0},{"$f":"Distributionsanlæg!F11","v":0},{"$f":"Distributionsanlæg!G11","v":0},{"$f":"Distributionsanlæg!H11","v":0},{"$f":"Distributionsanlæg!I11","v":0},{"$f":"Distributionsanlæg!J11","v":0},{"$f":"Distributionsanlæg!K11","v":0},{"$f":"Distributionsanlæg!L11","v":0},{"$f":"Distributionsanlæg!M11","v":0},{"$f":"Distributionsanlæg!N11","v":0},{"$f":"Distributionsanlæg!O11","v":0},{"$f":"Distributionsanlæg!P11","v":0},{"$f":"Distributionsanlæg!Q11","v":0},{"$f":"Distributionsanlæg!R11","v":0},{"$f":"Distributionsanlæg!S11","v":0},{"$f":"Distributionsanlæg!T11","v":0},{"$f":"Distributionsanlæg!U11","v":0},{"$f":"Distributionsanlæg!V11","v":0},{"$f":"Distributionsanlæg!W11","v":0},{"$f":"Distributionsanlæg!X11","v":0},{"$f":"Distributionsanlæg!Y11","v":0},null,{"$f":"D11*Genanskaffelsespriser!$D64","v":0},{"$f":"E11*Genanskaffelsespriser!$D64","v":0},{"$f":"F11*Genanskaffelsespriser!$D64","v":0},{"$f":"G11*Genanskaffelsespriser!$D64","v":0},{"$f":"H11*Genanskaffelsespriser!$D64","v":0},{"$f":"I11*Genanskaffelsespriser!$D64","v":0},{"$f":"J11*Genanskaffelsespriser!$D64","v":0},{"$f":"K11*Genanskaffelsespriser!$D64","v":0},{"$f":"L11*Genanskaffelsespriser!$D64","v":0},{"$f":"M11*Genanskaffelsespriser!$D64","v":0},{"$f":"N11*Genanskaffelsespriser!$D64","v":0},{"$f":"O11*Genanskaffelsespriser!$D64","v":0},{"$f":"P11*Genanskaffelsespriser!$D64","v":0},{"$f":"Q11*Genanskaffelsespriser!$D64","v":0},{"$f":"R11*Genanskaffelsespriser!$D64","v":0},{"$f":"S11*Genanskaffelsespriser!$D64","v":0},{"$f":"T11*Genanskaffelsespriser!$D64","v":0},{"$f":"U11*Genanskaffelsespriser!$D64","v":0},{"$f":"V11*Genanskaffelsespriser!$D64","v":0},{"$f":"W11*Genanskaffelsespriser!$D64","v":0},{"$f":"X11*Genanskaffelsespriser!$D64","v":0},{"$f":"Y11*Genanskaffelsespriser!$D64","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI11","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV11","v":0},0]
[{"$f":"+Genanskaffelsespriser!B65","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E65","v":50},{"$f":"Distributionsanlæg!D12","v":0},{"$f":"Distributionsanlæg!E12","v":0},{"$f":"Distributionsanlæg!F12","v":0},{"$f":"Distributionsanlæg!G12","v":0},{"$f":"Distributionsanlæg!H12","v":0},{"$f":"Distributionsanlæg!I12","v":0},{"$f":"Distributionsanlæg!J12","v":0},{"$f":"Distributionsanlæg!K12","v":0},{"$f":"Distributionsanlæg!L12","v":0},{"$f":"Distributionsanlæg!M12","v":0},{"$f":"Distributionsanlæg!N12","v":0},{"$f":"Distributionsanlæg!O12","v":0},{"$f":"Distributionsanlæg!P12","v":0},{"$f":"Distributionsanlæg!Q12","v":0},{"$f":"Distributionsanlæg!R12","v":0},{"$f":"Distributionsanlæg!S12","v":0},{"$f":"Distributionsanlæg!T12","v":0},{"$f":"Distributionsanlæg!U12","v":0},{"$f":"Distributionsanlæg!V12","v":0},{"$f":"Distributionsanlæg!W12","v":0},{"$f":"Distributionsanlæg!X12","v":0},{"$f":"Distributionsanlæg!Y12","v":0},null,{"$f":"D12*Genanskaffelsespriser!$D65","v":0},{"$f":"E12*Genanskaffelsespriser!$D65","v":0},{"$f":"F12*Genanskaffelsespriser!$D65","v":0},{"$f":"G12*Genanskaffelsespriser!$D65","v":0},{"$f":"H12*Genanskaffelsespriser!$D65","v":0},{"$f":"I12*Genanskaffelsespriser!$D65","v":0},{"$f":"J12*Genanskaffelsespriser!$D65","v":0},{"$f":"K12*Genanskaffelsespriser!$D65","v":0},{"$f":"L12*Genanskaffelsespriser!$D65","v":0},{"$f":"M12*Genanskaffelsespriser!$D65","v":0},{"$f":"N12*Genanskaffelsespriser!$D65","v":0},{"$f":"O12*Genanskaffelsespriser!$D65","v":0},{"$f":"P12*Genanskaffelsespriser!$D65","v":0},{"$f":"Q12*Genanskaffelsespriser!$D65","v":0},{"$f":"R12*Genanskaffelsespriser!$D65","v":0},{"$f":"S12*Genanskaffelsespriser!$D65","v":0},{"$f":"T12*Genanskaffelsespriser!$D65","v":0},{"$f":"U12*Genanskaffelsespriser!$D65","v":0},{"$f":"V12*Genanskaffelsespriser!$D65","v":0},{"$f":"W12*Genanskaffelsespriser!$D65","v":0},{"$f":"X12*Genanskaffelsespriser!$D65","v":0},{"$f":"Y12*Genanskaffelsespriser!$D65","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV12","v":0},0]
[{"$f":"+Genanskaffelsespriser!B66","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E66","v":50},{"$f":"Distributionsanlæg!D13","v":0},{"$f":"Distributionsanlæg!E13","v":0},{"$f":"Distributionsanlæg!F13","v":0},{"$f":"Distributionsanlæg!G13","v":0},{"$f":"Distributionsanlæg!H13","v":0},{"$f":"Distributionsanlæg!I13","v":0},{"$f":"Distributionsanlæg!J13","v":0},{"$f":"Distributionsanlæg!K13","v":0},{"$f":"Distributionsanlæg!L13","v":0},{"$f":"Distributionsanlæg!M13","v":0},{"$f":"Distributionsanlæg!N13","v":0},{"$f":"Distributionsanlæg!O13","v":0},{"$f":"Distributionsanlæg!P13","v":0},{"$f":"Distributionsanlæg!Q13","v":0},{"$f":"Distributionsanlæg!R13","v":0},{"$f":"Distributionsanlæg!S13","v":0},{"$f":"Distributionsanlæg!T13","v":0},{"$f":"Distributionsanlæg!U13","v":0},{"$f":"Distributionsanlæg!V13","v":0},{"$f":"Distributionsanlæg!W13","v":0},{"$f":"Distributionsanlæg!X13","v":0},{"$f":"Distributionsanlæg!Y13","v":0},null,{"$f":"D13*Genanskaffelsespriser!$D66","v":0},{"$f":"E13*Genanskaffelsespriser!$D66","v":0},{"$f":"F13*Genanskaffelsespriser!$D66","v":0},{"$f":"G13*Genanskaffelsespriser!$D66","v":0},{"$f":"H13*Genanskaffelsespriser!$D66","v":0},{"$f":"I13*Genanskaffelsespriser!$D66","v":0},{"$f":"J13*Genanskaffelsespriser!$D66","v":0},{"$f":"K13*Genanskaffelsespriser!$D66","v":0},{"$f":"L13*Genanskaffelsespriser!$D66","v":0},{"$f":"M13*Genanskaffelsespriser!$D66","v":0},{"$f":"N13*Genanskaffelsespriser!$D66","v":0},{"$f":"O13*Genanskaffelsespriser!$D66","v":0},{"$f":"P13*Genanskaffelsespriser!$D66","v":0},{"$f":"Q13*Genanskaffelsespriser!$D66","v":0},{"$f":"R13*Genanskaffelsespriser!$D66","v":0},{"$f":"S13*Genanskaffelsespriser!$D66","v":0},{"$f":"T13*Genanskaffelsespriser!$D66","v":0},{"$f":"U13*Genanskaffelsespriser!$D66","v":0},{"$f":"V13*Genanskaffelsespriser!$D66","v":0},{"$f":"W13*Genanskaffelsespriser!$D66","v":0},{"$f":"X13*Genanskaffelsespriser!$D66","v":0},{"$f":"Y13*Genanskaffelsespriser!$D66","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI13","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM13","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV13","v":0},0]
[{"$f":"+Genanskaffelsespriser!B67","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E67","v":50},{"$f":"Distributionsanlæg!D14","v":0},{"$f":"Distributionsanlæg!E14","v":0},{"$f":"Distributionsanlæg!F14","v":0},{"$f":"Distributionsanlæg!G14","v":0},{"$f":"Distributionsanlæg!H14","v":0},{"$f":"Distributionsanlæg!I14","v":0},{"$f":"Distributionsanlæg!J14","v":0},{"$f":"Distributionsanlæg!K14","v":0},{"$f":"Distributionsanlæg!L14","v":0},{"$f":"Distributionsanlæg!M14","v":0},{"$f":"Distributionsanlæg!N14","v":0},{"$f":"Distributionsanlæg!O14","v":0},{"$f":"Distributionsanlæg!P14","v":0},{"$f":"Distributionsanlæg!Q14","v":0},{"$f":"Distributionsanlæg!R14","v":0},{"$f":"Distributionsanlæg!S14","v":0},{"$f":"Distributionsanlæg!T14","v":0},{"$f":"Distributionsanlæg!U14","v":0},{"$f":"Distributionsanlæg!V14","v":0},{"$f":"Distributionsanlæg!W14","v":0},{"$f":"Distributionsanlæg!X14","v":0},{"$f":"Distributionsanlæg!Y14","v":0},null,{"$f":"D14*Genanskaffelsespriser!$D67","v":0},{"$f":"E14*Genanskaffelsespriser!$D67","v":0},{"$f":"F14*Genanskaffelsespriser!$D67","v":0},{"$f":"G14*Genanskaffelsespriser!$D67","v":0},{"$f":"H14*Genanskaffelsespriser!$D67","v":0},{"$f":"I14*Genanskaffelsespriser!$D67","v":0},{"$f":"J14*Genanskaffelsespriser!$D67","v":0},{"$f":"K14*Genanskaffelsespriser!$D67","v":0},{"$f":"L14*Genanskaffelsespriser!$D67","v":0},{"$f":"M14*Genanskaffelsespriser!$D67","v":0},{"$f":"N14*Genanskaffelsespriser!$D67","v":0},{"$f":"O14*Genanskaffelsespriser!$D67","v":0},{"$f":"P14*Genanskaffelsespriser!$D67","v":0},{"$f":"Q14*Genanskaffelsespriser!$D67","v":0},{"$f":"R14*Genanskaffelsespriser!$D67","v":0},{"$f":"S14*Genanskaffelsespriser!$D67","v":0},{"$f":"T14*Genanskaffelsespriser!$D67","v":0},{"$f":"U14*Genanskaffelsespriser!$D67","v":0},{"$f":"V14*Genanskaffelsespriser!$D67","v":0},{"$f":"W14*Genanskaffelsespriser!$D67","v":0},{"$f":"X14*Genanskaffelsespriser!$D67","v":0},{"$f":"Y14*Genanskaffelsespriser!$D67","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA14","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB14","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC14","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD14","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE14","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF14","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG14","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH14","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI14","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ14","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK14","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL14","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM14","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN14","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO14","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP14","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ14","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR14","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS14","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT14","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU14","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV14","v":0},0]
[{"$f":"+Genanskaffelsespriser!B68","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E68","v":50},{"$f":"Distributionsanlæg!D15","v":0},{"$f":"Distributionsanlæg!E15","v":0},{"$f":"Distributionsanlæg!F15","v":0},{"$f":"Distributionsanlæg!G15","v":0},{"$f":"Distributionsanlæg!H15","v":0},{"$f":"Distributionsanlæg!I15","v":0},{"$f":"Distributionsanlæg!J15","v":0},{"$f":"Distributionsanlæg!K15","v":0},{"$f":"Distributionsanlæg!L15","v":0},{"$f":"Distributionsanlæg!M15","v":0},{"$f":"Distributionsanlæg!N15","v":0},{"$f":"Distributionsanlæg!O15","v":0},{"$f":"Distributionsanlæg!P15","v":0},{"$f":"Distributionsanlæg!Q15","v":0},{"$f":"Distributionsanlæg!R15","v":0},{"$f":"Distributionsanlæg!S15","v":0},{"$f":"Distributionsanlæg!T15","v":0},{"$f":"Distributionsanlæg!U15","v":0},{"$f":"Distributionsanlæg!V15","v":0},{"$f":"Distributionsanlæg!W15","v":0},{"$f":"Distributionsanlæg!X15","v":0},{"$f":"Distributionsanlæg!Y15","v":0},null,{"$f":"D15*Genanskaffelsespriser!$D68","v":0},{"$f":"E15*Genanskaffelsespriser!$D68","v":0},{"$f":"F15*Genanskaffelsespriser!$D68","v":0},{"$f":"G15*Genanskaffelsespriser!$D68","v":0},{"$f":"H15*Genanskaffelsespriser!$D68","v":0},{"$f":"I15*Genanskaffelsespriser!$D68","v":0},{"$f":"J15*Genanskaffelsespriser!$D68","v":0},{"$f":"K15*Genanskaffelsespriser!$D68","v":0},{"$f":"L15*Genanskaffelsespriser!$D68","v":0},{"$f":"M15*Genanskaffelsespriser!$D68","v":0},{"$f":"N15*Genanskaffelsespriser!$D68","v":0},{"$f":"O15*Genanskaffelsespriser!$D68","v":0},{"$f":"P15*Genanskaffelsespriser!$D68","v":0},{"$f":"Q15*Genanskaffelsespriser!$D68","v":0},{"$f":"R15*Genanskaffelsespriser!$D68","v":0},{"$f":"S15*Genanskaffelsespriser!$D68","v":0},{"$f":"T15*Genanskaffelsespriser!$D68","v":0},{"$f":"U15*Genanskaffelsespriser!$D68","v":0},{"$f":"V15*Genanskaffelsespriser!$D68","v":0},{"$f":"W15*Genanskaffelsespriser!$D68","v":0},{"$f":"X15*Genanskaffelsespriser!$D68","v":0},{"$f":"Y15*Genanskaffelsespriser!$D68","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA15","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB15","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC15","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD15","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE15","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF15","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG15","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH15","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI15","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ15","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK15","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL15","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM15","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN15","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO15","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP15","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ15","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR15","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS15","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT15","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU15","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV15","v":0},0]
[{"$f":"+Genanskaffelsespriser!B69","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E69","v":50},{"$f":"Distributionsanlæg!D16","v":0},{"$f":"Distributionsanlæg!E16","v":0},{"$f":"Distributionsanlæg!F16","v":0},{"$f":"Distributionsanlæg!G16","v":0},{"$f":"Distributionsanlæg!H16","v":0},{"$f":"Distributionsanlæg!I16","v":0},{"$f":"Distributionsanlæg!J16","v":0},{"$f":"Distributionsanlæg!K16","v":0},{"$f":"Distributionsanlæg!L16","v":0},{"$f":"Distributionsanlæg!M16","v":0},{"$f":"Distributionsanlæg!N16","v":0},{"$f":"Distributionsanlæg!O16","v":0},{"$f":"Distributionsanlæg!P16","v":0},{"$f":"Distributionsanlæg!Q16","v":0},{"$f":"Distributionsanlæg!R16","v":0},{"$f":"Distributionsanlæg!S16","v":0},{"$f":"Distributionsanlæg!T16","v":0},{"$f":"Distributionsanlæg!U16","v":0},{"$f":"Distributionsanlæg!V16","v":0},{"$f":"Distributionsanlæg!W16","v":0},{"$f":"Distributionsanlæg!X16","v":0},{"$f":"Distributionsanlæg!Y16","v":0},null,{"$f":"D16*Genanskaffelsespriser!$D69","v":0},{"$f":"E16*Genanskaffelsespriser!$D69","v":0},{"$f":"F16*Genanskaffelsespriser!$D69","v":0},{"$f":"G16*Genanskaffelsespriser!$D69","v":0},{"$f":"H16*Genanskaffelsespriser!$D69","v":0},{"$f":"I16*Genanskaffelsespriser!$D69","v":0},{"$f":"J16*Genanskaffelsespriser!$D69","v":0},{"$f":"K16*Genanskaffelsespriser!$D69","v":0},{"$f":"L16*Genanskaffelsespriser!$D69","v":0},{"$f":"M16*Genanskaffelsespriser!$D69","v":0},{"$f":"N16*Genanskaffelsespriser!$D69","v":0},{"$f":"O16*Genanskaffelsespriser!$D69","v":0},{"$f":"P16*Genanskaffelsespriser!$D69","v":0},{"$f":"Q16*Genanskaffelsespriser!$D69","v":0},{"$f":"R16*Genanskaffelsespriser!$D69","v":0},{"$f":"S16*Genanskaffelsespriser!$D69","v":0},{"$f":"T16*Genanskaffelsespriser!$D69","v":0},{"$f":"U16*Genanskaffelsespriser!$D69","v":0},{"$f":"V16*Genanskaffelsespriser!$D69","v":0},{"$f":"W16*Genanskaffelsespriser!$D69","v":0},{"$f":"X16*Genanskaffelsespriser!$D69","v":0},{"$f":"Y16*Genanskaffelsespriser!$D69","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA16","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB16","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC16","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD16","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE16","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF16","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG16","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH16","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI16","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ16","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK16","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL16","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM16","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN16","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO16","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP16","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ16","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR16","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS16","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT16","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU16","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV16","v":0},0]
[{"$f":"+Genanskaffelsespriser!B70","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E70","v":50},{"$f":"Distributionsanlæg!D17","v":0},{"$f":"Distributionsanlæg!E17","v":0},{"$f":"Distributionsanlæg!F17","v":0},{"$f":"Distributionsanlæg!G17","v":0},{"$f":"Distributionsanlæg!H17","v":0},{"$f":"Distributionsanlæg!I17","v":0},{"$f":"Distributionsanlæg!J17","v":0},{"$f":"Distributionsanlæg!K17","v":0},{"$f":"Distributionsanlæg!L17","v":0},{"$f":"Distributionsanlæg!M17","v":0},{"$f":"Distributionsanlæg!N17","v":0},{"$f":"Distributionsanlæg!O17","v":0},{"$f":"Distributionsanlæg!P17","v":0},{"$f":"Distributionsanlæg!Q17","v":0},{"$f":"Distributionsanlæg!R17","v":0},{"$f":"Distributionsanlæg!S17","v":0},{"$f":"Distributionsanlæg!T17","v":0},{"$f":"Distributionsanlæg!U17","v":0},{"$f":"Distributionsanlæg!V17","v":0},{"$f":"Distributionsanlæg!W17","v":0},{"$f":"Distributionsanlæg!X17","v":0},{"$f":"Distributionsanlæg!Y17","v":0},null,{"$f":"D17*Genanskaffelsespriser!$D70","v":0},{"$f":"E17*Genanskaffelsespriser!$D70","v":0},{"$f":"F17*Genanskaffelsespriser!$D70","v":0},{"$f":"G17*Genanskaffelsespriser!$D70","v":0},{"$f":"H17*Genanskaffelsespriser!$D70","v":0},{"$f":"I17*Genanskaffelsespriser!$D70","v":0},{"$f":"J17*Genanskaffelsespriser!$D70","v":0},{"$f":"K17*Genanskaffelsespriser!$D70","v":0},{"$f":"L17*Genanskaffelsespriser!$D70","v":0},{"$f":"M17*Genanskaffelsespriser!$D70","v":0},{"$f":"N17*Genanskaffelsespriser!$D70","v":0},{"$f":"O17*Genanskaffelsespriser!$D70","v":0},{"$f":"P17*Genanskaffelsespriser!$D70","v":0},{"$f":"Q17*Genanskaffelsespriser!$D70","v":0},{"$f":"R17*Genanskaffelsespriser!$D70","v":0},{"$f":"S17*Genanskaffelsespriser!$D70","v":0},{"$f":"T17*Genanskaffelsespriser!$D70","v":0},{"$f":"U17*Genanskaffelsespriser!$D70","v":0},{"$f":"V17*Genanskaffelsespriser!$D70","v":0},{"$f":"W17*Genanskaffelsespriser!$D70","v":0},{"$f":"X17*Genanskaffelsespriser!$D70","v":0},{"$f":"Y17*Genanskaffelsespriser!$D70","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA17","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB17","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC17","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD17","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE17","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF17","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG17","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH17","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI17","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ17","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK17","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL17","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM17","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN17","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO17","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP17","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ17","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR17","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS17","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT17","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU17","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV17","v":0},0]
["Ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW19:AW31)","v":2141674500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B72","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E72","v":75},{"$f":"Distributionsanlæg!D19","v":362},{"$f":"Distributionsanlæg!E19","v":103},{"$f":"Distributionsanlæg!F19","v":1462},{"$f":"Distributionsanlæg!G19","v":12550},{"$f":"Distributionsanlæg!H19","v":2057},{"$f":"Distributionsanlæg!I19","v":4520},{"$f":"Distributionsanlæg!J19","v":27101},{"$f":"Distributionsanlæg!K19","v":70579},{"$f":"Distributionsanlæg!L19","v":3993},{"$f":"Distributionsanlæg!M19","v":8248},{"$f":"Distributionsanlæg!N19","v":3440},{"$f":"Distributionsanlæg!O19","v":7561},{"$f":"Distributionsanlæg!P19","v":1029},{"$f":"Distributionsanlæg!Q19","v":168},{"$f":"Distributionsanlæg!R19","v":1029},{"$f":"Distributionsanlæg!S19","v":1624},{"$f":"Distributionsanlæg!T19","v":22912},{"$f":"Distributionsanlæg!U19","v":2895},{"$f":"Distributionsanlæg!V19","v":9211},{"$f":"Distributionsanlæg!W19","v":347},{"$f":"Distributionsanlæg!X19","v":783},{"$f":"Distributionsanlæg!Y19","v":0},null,{"$f":"D19*Genanskaffelsespriser!$D72","v":687800},{"$f":"E19*Genanskaffelsespriser!$D72","v":195700},{"$f":"F19*Genanskaffelsespriser!$D72","v":2777800},{"$f":"G19*Genanskaffelsespriser!$D72","v":23845000},{"$f":"H19*Genanskaffelsespriser!$D72","v":3908300},{"$f":"I19*Genanskaffelsespriser!$D72","v":8588000},{"$f":"J19*Genanskaffelsespriser!$D72","v":51491900},{"$f":"K19*Genanskaffelsespriser!$D72","v":134100100},{"$f":"L19*Genanskaffelsespriser!$D72","v":7586700},{"$f":"M19*Genanskaffelsespriser!$D72","v":15671200},{"$f":"N19*Genanskaffelsespriser!$D72","v":6536000},{"$f":"O19*Genanskaffelsespriser!$D72","v":14365900},{"$f":"P19*Genanskaffelsespriser!$D72","v":1955100},{"$f":"Q19*Genanskaffelsespriser!$D72","v":319200},{"$f":"R19*Genanskaffelsespriser!$D72","v":1955100},{"$f":"S19*Genanskaffelsespriser!$D72","v":3085600},{"$f":"T19*Genanskaffelsespriser!$D72","v":43532800},{"$f":"U19*Genanskaffelsespriser!$D72","v":5500500},{"$f":"V19*Genanskaffelsespriser!$D72","v":17500900},{"$f":"W19*Genanskaffelsespriser!$D72","v":659300},{"$f":"X19*Genanskaffelsespriser!$D72","v":1487700},{"$f":"Y19*Genanskaffelsespriser!$D72","v":0},{"$f":"+SUM(AA19:AV19)","v":345750600},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA19","v":11547.675458948959},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB19","v":4980.7531793494445},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC19","v":91019.854138231429},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD19","v":578534.6481968736},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE19","v":183973.1973890115},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF19","v":640859.72704255464},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG19","v":5300405.0371548217},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH19","v":29173096.020625971},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI19","v":3575388.181687606},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ19","v":9311417.5884278212},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK19","v":4614323.6915101744},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL19","v":11592631.33300934},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM19","v":1736451.4590839811},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN19","v":288909.48959229892},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO19","v":1801436.2503211747},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP19","v":2861279.9151343219},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ19","v":40716137.790064074},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR19","v":5322079.8704292653},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS19","v":17390372.111077137},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT19","v":679844.18199042382},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU19","v":1595251.9329644635},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV19","v":0},181974]
[{"$f":"+Genanskaffelsespriser!B73","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E73","v":75},{"$f":"Distributionsanlæg!D20","v":2890},{"$f":"Distributionsanlæg!E20","v":1152},{"$f":"Distributionsanlæg!F20","v":1891},{"$f":"Distributionsanlæg!G20","v":26035},{"$f":"Distributionsanlæg!H20","v":7952},{"$f":"Distributionsanlæg!I20","v":27272},{"$f":"Distributionsanlæg!J20","v":43264},{"$f":"Distributionsanlæg!K20","v":150853},{"$f":"Distributionsanlæg!L20","v":3444},{"$f":"Distributionsanlæg!M20","v":12698},{"$f":"Distributionsanlæg!N20","v":3794},{"$f":"Distributionsanlæg!O20","v":9354},{"$f":"Distributionsanlæg!P20","v":442},{"$f":"Distributionsanlæg!Q20","v":220},{"$f":"Distributionsanlæg!R20","v":5015},{"$f":"Distributionsanlæg!S20","v":974},{"$f":"Distributionsanlæg!T20","v":1980},{"$f":"Distributionsanlæg!U20","v":1836},{"$f":"Distributionsanlæg!V20","v":1925},{"$f":"Distributionsanlæg!W20","v":270},{"$f":"Distributionsanlæg!X20","v":686},{"$f":"Distributionsanlæg!Y20","v":0},null,{"$f":"D20*Genanskaffelsespriser!$D73","v":10693000},{"$f":"E20*Genanskaffelsespriser!$D73","v":4262400},{"$f":"F20*Genanskaffelsespriser!$D73","v":6996700},{"$f":"G20*Genanskaffelsespriser!$D73","v":96329500},{"$f":"H20*Genanskaffelsespriser!$D73","v":29422400},{"$f":"I20*Genanskaffelsespriser!$D73","v":100906400},{"$f":"J20*Genanskaffelsespriser!$D73","v":160076800},{"$f":"K20*Genanskaffelsespriser!$D73","v":558156100},{"$f":"L20*Genanskaffelsespriser!$D73","v":12742800},{"$f":"M20*Genanskaffelsespriser!$D73","v":46982600},{"$f":"N20*Genanskaffelsespriser!$D73","v":14037800},{"$f":"O20*Genanskaffelsespriser!$D73","v":34609800},{"$f":"P20*Genanskaffelsespriser!$D73","v":1635400},{"$f":"Q20*Genanskaffelsespriser!$D73","v":814000},{"$f":"R20*Genanskaffelsespriser!$D73","v":18555500},{"$f":"S20*Genanskaffelsespriser!$D73","v":3603800},{"$f":"T20*Genanskaffelsespriser!$D73","v":7326000},{"$f":"U20*Genanskaffelsespriser!$D73","v":6793200},{"$f":"V20*Genanskaffelsespriser!$D73","v":7122500},{"$f":"W20*Genanskaffelsespriser!$D73","v":999000},{"$f":"X20*Genanskaffelsespriser!$D73","v":2538200},{"$f":"Y20*Genanskaffelsespriser!$D73","v":0},1124603900,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA20","v":179527.90590657346},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB20","v":108482.1785981557},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC20","v":229260.06676109289},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD20","v":2337175.6508064894},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE20","v":1384984.0091237756},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF20","v":7529907.7737362413},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG20","v":16477773.728520893},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH20","v":121425274.8491471},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI20","v":6005306.1965820221},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ20","v":27915833.375240501},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK20","v":9910488.5429439303},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL20","v":27928542.723336972},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM20","v":1452505.0975325776},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN20","v":736755.40265705308},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO20","v":17097105.182770476},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP20","v":3341807.2848590454},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ20","v":6851992.6457753554},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR20","v":6572848.463921478},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS20","v":7077517.4625960318},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT20","v":1030129.4369914051},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU20","v":2721696.8852930032},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV20","v":0},303947]
[{"$f":"+Genanskaffelsespriser!B74","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E74","v":75},{"$f":"Distributionsanlæg!D21","v":252},{"$f":"Distributionsanlæg!E21","v":0},{"$f":"Distributionsanlæg!F21","v":308},{"$f":"Distributionsanlæg!G21","v":5044},{"$f":"Distributionsanlæg!H21","v":2411},{"$f":"Distributionsanlæg!I21","v":5575},{"$f":"Distributionsanlæg!J21","v":6595},{"$f":"Distributionsanlæg!K21","v":27111},{"$f":"Distributionsanlæg!L21","v":144},{"$f":"Distributionsanlæg!M21","v":1979},{"$f":"Distributionsanlæg!N21","v":467},{"$f":"Distributionsanlæg!O21","v":1231},{"$f":"Distributionsanlæg!P21","v":295},{"$f":"Distributionsanlæg!Q21","v":17},{"$f":"Distributionsanlæg!R21","v":683},{"$f":"Distributionsanlæg!S21","v":0},{"$f":"Distributionsanlæg!T21","v":187},{"$f":"Distributionsanlæg!U21","v":165},{"$f":"Distributionsanlæg!V21","v":436},{"$f":"Distributionsanlæg!W21","v":576},{"$f":"Distributionsanlæg!X21","v":279},{"$f":"Distributionsanlæg!Y21","v":0},null,{"$f":"D21*Genanskaffelsespriser!$D74","v":1713600},{"$f":"E21*Genanskaffelsespriser!$D74","v":0},{"$f":"F21*Genanskaffelsespriser!$D74","v":2094400},{"$f":"G21*Genanskaffelsespriser!$D74","v":34299200},{"$f":"H21*Genanskaffelsespriser!$D74","v":16394800},{"$f":"I21*Genanskaffelsespriser!$D74","v":37910000},{"$f":"J21*Genanskaffelsespriser!$D74","v":44846000},{"$f":"K21*Genanskaffelsespriser!$D74","v":184354800},{"$f":"L21*Genanskaffelsespriser!$D74","v":979200},{"$f":"M21*Genanskaffelsespriser!$D74","v":13457200},{"$f":"N21*Genanskaffelsespriser!$D74","v":3175600},{"$f":"O21*Genanskaffelsespriser!$D74","v":8370800},{"$f":"P21*Genanskaffelsespriser!$D74","v":2006000},{"$f":"Q21*Genanskaffelsespriser!$D74","v":115600},{"$f":"R21*Genanskaffelsespriser!$D74","v":4644400},{"$f":"S21*Genanskaffelsespriser!$D74","v":0},{"$f":"T21*Genanskaffelsespriser!$D74","v":1271600},{"$f":"U21*Genanskaffelsespriser!$D74","v":1122000},{"$f":"V21*Genanskaffelsespriser!$D74","v":2964800},{"$f":"W21*Genanskaffelsespriser!$D74","v":3916800},{"$f":"X21*Genanskaffelsespriser!$D74","v":1897200},{"$f":"Y21*Genanskaffelsespriser!$D74","v":0},365534000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA21","v":28770.131820958035},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB21","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC21","v":68626.964686842781},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD21","v":832177.63075840671},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE21","v":771743.15598939836},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF21","v":2828946.4662532895},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG21","v":4616298.1808060128},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH21","v":40105863.323467292},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI21","v":461468.10965353891},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ21","v":7995916.6350369388},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK21","v":2241928.7507282295},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL21","v":6754856.8737325594},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM21","v":1781659.0593434945},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN21","v":104630.12843630876},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO21","v":4279367.0507859774},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP21","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ21","v":1189324.8496270739},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR21","v":1085605.6021491929},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS21","v":2946075.6438195459},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT21","v":4038849.8286365722},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU21","v":2034356.3670230422},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV21","v":0},53755]
[{"$f":"+Genanskaffelsespriser!B75","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E75","v":75},{"$f":"Distributionsanlæg!D22","v":0},{"$f":"Distributionsanlæg!E22","v":0},{"$f":"Distributionsanlæg!F22","v":0},{"$f":"Distributionsanlæg!G22","v":966},{"$f":"Distributionsanlæg!H22","v":638},{"$f":"Distributionsanlæg!I22","v":1302},{"$f":"Distributionsanlæg!J22","v":2153},{"$f":"Distributionsanlæg!K22","v":6274},{"$f":"Distributionsanlæg!L22","v":0},{"$f":"Distributionsanlæg!M22","v":142},{"$f":"Distributionsanlæg!N22","v":86},{"$f":"Distributionsanlæg!O22","v":23},{"$f":"Distributionsanlæg!P22","v":0},{"$f":"Distributionsanlæg!Q22","v":0},{"$f":"Distributionsanlæg!R22","v":0},{"$f":"Distributionsanlæg!S22","v":0},{"$f":"Distributionsanlæg!T22","v":33},{"$f":"Distributionsanlæg!U22","v":69},{"$f":"Distributionsanlæg!V22","v":0},{"$f":"Distributionsanlæg!W22","v":0},{"$f":"Distributionsanlæg!X22","v":0},{"$f":"Distributionsanlæg!Y22","v":0},null,{"$f":"D22*Genanskaffelsespriser!$D75","v":0},{"$f":"E22*Genanskaffelsespriser!$D75","v":0},{"$f":"F22*Genanskaffelsespriser!$D75","v":0},{"$f":"G22*Genanskaffelsespriser!$D75","v":9660000},{"$f":"H22*Genanskaffelsespriser!$D75","v":6380000},{"$f":"I22*Genanskaffelsespriser!$D75","v":13020000},{"$f":"J22*Genanskaffelsespriser!$D75","v":21530000},{"$f":"K22*Genanskaffelsespriser!$D75","v":62740000},{"$f":"L22*Genanskaffelsespriser!$D75","v":0},{"$f":"M22*Genanskaffelsespriser!$D75","v":1420000},{"$f":"N22*Genanskaffelsespriser!$D75","v":860000},{"$f":"O22*Genanskaffelsespriser!$D75","v":230000},{"$f":"P22*Genanskaffelsespriser!$D75","v":0},{"$f":"Q22*Genanskaffelsespriser!$D75","v":0},{"$f":"R22*Genanskaffelsespriser!$D75","v":0},{"$f":"S22*Genanskaffelsespriser!$D75","v":0},{"$f":"T22*Genanskaffelsespriser!$D75","v":330000},{"$f":"U22*Genanskaffelsespriser!$D75","v":690000},{"$f":"V22*Genanskaffelsespriser!$D75","v":0},{"$f":"W22*Genanskaffelsespriser!$D75","v":0},{"$f":"X22*Genanskaffelsespriser!$D75","v":0},{"$f":"Y22*Genanskaffelsespriser!$D75","v":0},116860000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA22","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB22","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC22","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD22","v":234373.86041441807},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE22","v":300322.13477519469},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF22","v":971587.52283349587},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG22","v":2216226.638557585},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH22","v":13648908.869822418},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI22","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ22","v":843726.89874211967},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK22","v":607147.85414607555},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL22","v":185599.59394066143},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM22","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN22","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO22","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP22","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ22","v":308648.31737726828},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR22","v":667618.41843399568},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS22","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT22","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU22","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV22","v":0},11686]
[{"$f":"+Genanskaffelsespriser!B76","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E76","v":75},{"$f":"Distributionsanlæg!D23","v":0},{"$f":"Distributionsanlæg!E23","v":0},{"$f":"Distributionsanlæg!F23","v":0},{"$f":"Distributionsanlæg!G23","v":334},{"$f":"Distributionsanlæg!H23","v":478},{"$f":"Distributionsanlæg!I23","v":216},{"$f":"Distributionsanlæg!J23","v":984},{"$f":"Distributionsanlæg!K23","v":3245},{"$f":"Distributionsanlæg!L23","v":0},{"$f":"Distributionsanlæg!M23","v":105},{"$f":"Distributionsanlæg!N23","v":28},{"$f":"Distributionsanlæg!O23","v":0},{"$f":"Distributionsanlæg!P23","v":0},{"$f":"Distributionsanlæg!Q23","v":0},{"$f":"Distributionsanlæg!R23","v":0},{"$f":"Distributionsanlæg!S23","v":0},{"$f":"Distributionsanlæg!T23","v":0},{"$f":"Distributionsanlæg!U23","v":0},{"$f":"Distributionsanlæg!V23","v":0},{"$f":"Distributionsanlæg!W23","v":15},{"$f":"Distributionsanlæg!X23","v":0},{"$f":"Distributionsanlæg!Y23","v":0},null,{"$f":"D23*Genanskaffelsespriser!$D76","v":0},{"$f":"E23*Genanskaffelsespriser!$D76","v":0},{"$f":"F23*Genanskaffelsespriser!$D76","v":0},{"$f":"G23*Genanskaffelsespriser!$D76","v":6346000},{"$f":"H23*Genanskaffelsespriser!$D76","v":9082000},{"$f":"I23*Genanskaffelsespriser!$D76","v":4104000},{"$f":"J23*Genanskaffelsespriser!$D76","v":18696000},{"$f":"K23*Genanskaffelsespriser!$D76","v":61655000},{"$f":"L23*Genanskaffelsespriser!$D76","v":0},{"$f":"M23*Genanskaffelsespriser!$D76","v":1995000},{"$f":"N23*Genanskaffelsespriser!$D76","v":532000},{"$f":"O23*Genanskaffelsespriser!$D76","v":0},{"$f":"P23*Genanskaffelsespriser!$D76","v":0},{"$f":"Q23*Genanskaffelsespriser!$D76","v":0},{"$f":"R23*Genanskaffelsespriser!$D76","v":0},{"$f":"S23*Genanskaffelsespriser!$D76","v":0},{"$f":"T23*Genanskaffelsespriser!$D76","v":0},{"$f":"U23*Genanskaffelsespriser!$D76","v":0},{"$f":"V23*Genanskaffelsespriser!$D76","v":0},{"$f":"W23*Genanskaffelsespriser!$D76","v":285000},{"$f":"X23*Genanskaffelsespriser!$D76","v":0},{"$f":"Y23*Genanskaffelsespriser!$D76","v":0},102695000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA23","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB23","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC23","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD23","v":153968.58366355041},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE23","v":427511.85392293386},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF23","v":306251.5509760881},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG23","v":1924504.0982105252},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH23","v":13412870.200333141},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI23","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ23","v":1185376.8753454429},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK23","v":375584.48651826999},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL23","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM23","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN23","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO23","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP23","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ23","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR23","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS23","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT23","v":293880.77031286334},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU23","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV23","v":0},5405]
[{"$f":"+Genanskaffelsespriser!B77","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E77","v":75},{"$f":"Distributionsanlæg!D24","v":0},{"$f":"Distributionsanlæg!E24","v":0},{"$f":"Distributionsanlæg!F24","v":0},{"$f":"Distributionsanlæg!G24","v":103},{"$f":"Distributionsanlæg!H24","v":316},{"$f":"Distributionsanlæg!I24","v":0},{"$f":"Distributionsanlæg!J24","v":903},{"$f":"Distributionsanlæg!K24","v":475},{"$f":"Distributionsanlæg!L24","v":0},{"$f":"Distributionsanlæg!M24","v":0},{"$f":"Distributionsanlæg!N24","v":27},{"$f":"Distributionsanlæg!O24","v":180},{"$f":"Distributionsanlæg!P24","v":0},{"$f":"Distributionsanlæg!Q24","v":0},{"$f":"Distributionsanlæg!R24","v":311},{"$f":"Distributionsanlæg!S24","v":0},{"$f":"Distributionsanlæg!T24","v":0},{"$f":"Distributionsanlæg!U24","v":0},{"$f":"Distributionsanlæg!V24","v":0},{"$f":"Distributionsanlæg!W24","v":0},{"$f":"Distributionsanlæg!X24","v":0},{"$f":"Distributionsanlæg!Y24","v":0},null,{"$f":"D24*Genanskaffelsespriser!$D77","v":0},{"$f":"E24*Genanskaffelsespriser!$D77","v":0},{"$f":"F24*Genanskaffelsespriser!$D77","v":0},{"$f":"G24*Genanskaffelsespriser!$D77","v":3708000},{"$f":"H24*Genanskaffelsespriser!$D77","v":11376000},{"$f":"I24*Genanskaffelsespriser!$D77","v":0},{"$f":"J24*Genanskaffelsespriser!$D77","v":32508000},{"$f":"K24*Genanskaffelsespriser!$D77","v":17100000},{"$f":"L24*Genanskaffelsespriser!$D77","v":0},{"$f":"M24*Genanskaffelsespriser!$D77","v":0},{"$f":"N24*Genanskaffelsespriser!$D77","v":972000},{"$f":"O24*Genanskaffelsespriser!$D77","v":6480000},{"$f":"P24*Genanskaffelsespriser!$D77","v":0},{"$f":"Q24*Genanskaffelsespriser!$D77","v":0},{"$f":"R24*Genanskaffelsespriser!$D77","v":11196000},{"$f":"S24*Genanskaffelsespriser!$D77","v":0},{"$f":"T24*Genanskaffelsespriser!$D77","v":0},{"$f":"U24*Genanskaffelsespriser!$D77","v":0},{"$f":"V24*Genanskaffelsespriser!$D77","v":0},{"$f":"W24*Genanskaffelsespriser!$D77","v":0},{"$f":"X24*Genanskaffelsespriser!$D77","v":0},{"$f":"Y24*Genanskaffelsespriser!$D77","v":0},83340000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA24","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB24","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC24","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD24","v":89964.624680813897},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE24","v":535496.01962423429},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF24","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG24","v":3346265.4698666963},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH24","v":3720056.4500153549},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI24","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ24","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK24","v":686218.27236044814},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL24","v":5229066.8205890702},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM24","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN24","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO24","v":10316035.117690079},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP24","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ24","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR24","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS24","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT24","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU24","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV24","v":0},2315]
[{"$f":"+Genanskaffelsespriser!B78","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E78","v":75},{"$f":"Distributionsanlæg!D25","v":0},{"$f":"Distributionsanlæg!E25","v":0},{"$f":"Distributionsanlæg!F25","v":0},{"$f":"Distributionsanlæg!G25","v":0},{"$f":"Distributionsanlæg!H25","v":0},{"$f":"Distributionsanlæg!I25","v":0},{"$f":"Distributionsanlæg!J25","v":0},{"$f":"Distributionsanlæg!K25","v":59},{"$f":"Distributionsanlæg!L25","v":0},{"$f":"Distributionsanlæg!M25","v":0},{"$f":"Distributionsanlæg!N25","v":0},{"$f":"Distributionsanlæg!O25","v":0},{"$f":"Distributionsanlæg!P25","v":0},{"$f":"Distributionsanlæg!Q25","v":0},{"$f":"Distributionsanlæg!R25","v":0},{"$f":"Distributionsanlæg!S25","v":0},{"$f":"Distributionsanlæg!T25","v":0},{"$f":"Distributionsanlæg!U25","v":0},{"$f":"Distributionsanlæg!V25","v":0},{"$f":"Distributionsanlæg!W25","v":0},{"$f":"Distributionsanlæg!X25","v":0},{"$f":"Distributionsanlæg!Y25","v":0},null,{"$f":"D25*Genanskaffelsespriser!$D78","v":0},{"$f":"E25*Genanskaffelsespriser!$D78","v":0},{"$f":"F25*Genanskaffelsespriser!$D78","v":0},{"$f":"G25*Genanskaffelsespriser!$D78","v":0},{"$f":"H25*Genanskaffelsespriser!$D78","v":0},{"$f":"I25*Genanskaffelsespriser!$D78","v":0},{"$f":"J25*Genanskaffelsespriser!$D78","v":0},{"$f":"K25*Genanskaffelsespriser!$D78","v":2891000},{"$f":"L25*Genanskaffelsespriser!$D78","v":0},{"$f":"M25*Genanskaffelsespriser!$D78","v":0},{"$f":"N25*Genanskaffelsespriser!$D78","v":0},{"$f":"O25*Genanskaffelsespriser!$D78","v":0},{"$f":"P25*Genanskaffelsespriser!$D78","v":0},{"$f":"Q25*Genanskaffelsespriser!$D78","v":0},{"$f":"R25*Genanskaffelsespriser!$D78","v":0},{"$f":"S25*Genanskaffelsespriser!$D78","v":0},{"$f":"T25*Genanskaffelsespriser!$D78","v":0},{"$f":"U25*Genanskaffelsespriser!$D78","v":0},{"$f":"V25*Genanskaffelsespriser!$D78","v":0},{"$f":"W25*Genanskaffelsespriser!$D78","v":0},{"$f":"X25*Genanskaffelsespriser!$D78","v":0},{"$f":"Y25*Genanskaffelsespriser!$D78","v":0},2891000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA25","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB25","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC25","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD25","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE25","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF25","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG25","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH25","v":628928.8419294965},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI25","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ25","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK25","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL25","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM25","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN25","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO25","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP25","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ25","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR25","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS25","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT25","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU25","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV25","v":0},59]
[{"$f":"+Genanskaffelsespriser!B79","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E79","v":50},{"$f":"Distributionsanlæg!D26","v":0},{"$f":"Distributionsanlæg!E26","v":0},{"$f":"Distributionsanlæg!F26","v":0},{"$f":"Distributionsanlæg!G26","v":0},{"$f":"Distributionsanlæg!H26","v":0},{"$f":"Distributionsanlæg!I26","v":0},{"$f":"Distributionsanlæg!J26","v":0},{"$f":"Distributionsanlæg!K26","v":0},{"$f":"Distributionsanlæg!L26","v":0},{"$f":"Distributionsanlæg!M26","v":0},{"$f":"Distributionsanlæg!N26","v":0},{"$f":"Distributionsanlæg!O26","v":0},{"$f":"Distributionsanlæg!P26","v":0},{"$f":"Distributionsanlæg!Q26","v":0},{"$f":"Distributionsanlæg!R26","v":0},{"$f":"Distributionsanlæg!S26","v":0},{"$f":"Distributionsanlæg!T26","v":0},{"$f":"Distributionsanlæg!U26","v":0},{"$f":"Distributionsanlæg!V26","v":0},{"$f":"Distributionsanlæg!W26","v":0},{"$f":"Distributionsanlæg!X26","v":0},{"$f":"Distributionsanlæg!Y26","v":0},null,{"$f":"D26*Genanskaffelsespriser!$D79","v":0},{"$f":"E26*Genanskaffelsespriser!$D79","v":0},{"$f":"F26*Genanskaffelsespriser!$D79","v":0},{"$f":"G26*Genanskaffelsespriser!$D79","v":0},{"$f":"H26*Genanskaffelsespriser!$D79","v":0},{"$f":"I26*Genanskaffelsespriser!$D79","v":0},{"$f":"J26*Genanskaffelsespriser!$D79","v":0},{"$f":"K26*Genanskaffelsespriser!$D79","v":0},{"$f":"L26*Genanskaffelsespriser!$D79","v":0},{"$f":"M26*Genanskaffelsespriser!$D79","v":0},{"$f":"N26*Genanskaffelsespriser!$D79","v":0},{"$f":"O26*Genanskaffelsespriser!$D79","v":0},{"$f":"P26*Genanskaffelsespriser!$D79","v":0},{"$f":"Q26*Genanskaffelsespriser!$D79","v":0},{"$f":"R26*Genanskaffelsespriser!$D79","v":0},{"$f":"S26*Genanskaffelsespriser!$D79","v":0},{"$f":"T26*Genanskaffelsespriser!$D79","v":0},{"$f":"U26*Genanskaffelsespriser!$D79","v":0},{"$f":"V26*Genanskaffelsespriser!$D79","v":0},{"$f":"W26*Genanskaffelsespriser!$D79","v":0},{"$f":"X26*Genanskaffelsespriser!$D79","v":0},{"$f":"Y26*Genanskaffelsespriser!$D79","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA26","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB26","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC26","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD26","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE26","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF26","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG26","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH26","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI26","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ26","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK26","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL26","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM26","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN26","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO26","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP26","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ26","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR26","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS26","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT26","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU26","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV26","v":0},0]
[{"$f":"+Genanskaffelsespriser!B80","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E80","v":50},{"$f":"Distributionsanlæg!D27","v":0},{"$f":"Distributionsanlæg!E27","v":0},{"$f":"Distributionsanlæg!F27","v":0},{"$f":"Distributionsanlæg!G27","v":0},{"$f":"Distributionsanlæg!H27","v":0},{"$f":"Distributionsanlæg!I27","v":0},{"$f":"Distributionsanlæg!J27","v":0},{"$f":"Distributionsanlæg!K27","v":0},{"$f":"Distributionsanlæg!L27","v":0},{"$f":"Distributionsanlæg!M27","v":0},{"$f":"Distributionsanlæg!N27","v":0},{"$f":"Distributionsanlæg!O27","v":0},{"$f":"Distributionsanlæg!P27","v":0},{"$f":"Distributionsanlæg!Q27","v":0},{"$f":"Distributionsanlæg!R27","v":0},{"$f":"Distributionsanlæg!S27","v":0},{"$f":"Distributionsanlæg!T27","v":0},{"$f":"Distributionsanlæg!U27","v":0},{"$f":"Distributionsanlæg!V27","v":0},{"$f":"Distributionsanlæg!W27","v":0},{"$f":"Distributionsanlæg!X27","v":0},{"$f":"Distributionsanlæg!Y27","v":0},null,{"$f":"D27*Genanskaffelsespriser!$D80","v":0},{"$f":"E27*Genanskaffelsespriser!$D80","v":0},{"$f":"F27*Genanskaffelsespriser!$D80","v":0},{"$f":"G27*Genanskaffelsespriser!$D80","v":0},{"$f":"H27*Genanskaffelsespriser!$D80","v":0},{"$f":"I27*Genanskaffelsespriser!$D80","v":0},{"$f":"J27*Genanskaffelsespriser!$D80","v":0},{"$f":"K27*Genanskaffelsespriser!$D80","v":0},{"$f":"L27*Genanskaffelsespriser!$D80","v":0},{"$f":"M27*Genanskaffelsespriser!$D80","v":0},{"$f":"N27*Genanskaffelsespriser!$D80","v":0},{"$f":"O27*Genanskaffelsespriser!$D80","v":0},{"$f":"P27*Genanskaffelsespriser!$D80","v":0},{"$f":"Q27*Genanskaffelsespriser!$D80","v":0},{"$f":"R27*Genanskaffelsespriser!$D80","v":0},{"$f":"S27*Genanskaffelsespriser!$D80","v":0},{"$f":"T27*Genanskaffelsespriser!$D80","v":0},{"$f":"U27*Genanskaffelsespriser!$D80","v":0},{"$f":"V27*Genanskaffelsespriser!$D80","v":0},{"$f":"W27*Genanskaffelsespriser!$D80","v":0},{"$f":"X27*Genanskaffelsespriser!$D80","v":0},{"$f":"Y27*Genanskaffelsespriser!$D80","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA27","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB27","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC27","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD27","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE27","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF27","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG27","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH27","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI27","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ27","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK27","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL27","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM27","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN27","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO27","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP27","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ27","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR27","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS27","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT27","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU27","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV27","v":0},0]
[{"$f":"+Genanskaffelsespriser!B81","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E81","v":50},{"$f":"Distributionsanlæg!D28","v":0},{"$f":"Distributionsanlæg!E28","v":0},{"$f":"Distributionsanlæg!F28","v":0},{"$f":"Distributionsanlæg!G28","v":0},{"$f":"Distributionsanlæg!H28","v":0},{"$f":"Distributionsanlæg!I28","v":0},{"$f":"Distributionsanlæg!J28","v":0},{"$f":"Distributionsanlæg!K28","v":0},{"$f":"Distributionsanlæg!L28","v":0},{"$f":"Distributionsanlæg!M28","v":0},{"$f":"Distributionsanlæg!N28","v":0},{"$f":"Distributionsanlæg!O28","v":0},{"$f":"Distributionsanlæg!P28","v":0},{"$f":"Distributionsanlæg!Q28","v":0},{"$f":"Distributionsanlæg!R28","v":0},{"$f":"Distributionsanlæg!S28","v":0},{"$f":"Distributionsanlæg!T28","v":0},{"$f":"Distributionsanlæg!U28","v":0},{"$f":"Distributionsanlæg!V28","v":0},{"$f":"Distributionsanlæg!W28","v":0},{"$f":"Distributionsanlæg!X28","v":0},{"$f":"Distributionsanlæg!Y28","v":0},null,{"$f":"D28*Genanskaffelsespriser!$D81","v":0},{"$f":"E28*Genanskaffelsespriser!$D81","v":0},{"$f":"F28*Genanskaffelsespriser!$D81","v":0},{"$f":"G28*Genanskaffelsespriser!$D81","v":0},{"$f":"H28*Genanskaffelsespriser!$D81","v":0},{"$f":"I28*Genanskaffelsespriser!$D81","v":0},{"$f":"J28*Genanskaffelsespriser!$D81","v":0},{"$f":"K28*Genanskaffelsespriser!$D81","v":0},{"$f":"L28*Genanskaffelsespriser!$D81","v":0},{"$f":"M28*Genanskaffelsespriser!$D81","v":0},{"$f":"N28*Genanskaffelsespriser!$D81","v":0},{"$f":"O28*Genanskaffelsespriser!$D81","v":0},{"$f":"P28*Genanskaffelsespriser!$D81","v":0},{"$f":"Q28*Genanskaffelsespriser!$D81","v":0},{"$f":"R28*Genanskaffelsespriser!$D81","v":0},{"$f":"S28*Genanskaffelsespriser!$D81","v":0},{"$f":"T28*Genanskaffelsespriser!$D81","v":0},{"$f":"U28*Genanskaffelsespriser!$D81","v":0},{"$f":"V28*Genanskaffelsespriser!$D81","v":0},{"$f":"W28*Genanskaffelsespriser!$D81","v":0},{"$f":"X28*Genanskaffelsespriser!$D81","v":0},{"$f":"Y28*Genanskaffelsespriser!$D81","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA28","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB28","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC28","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD28","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE28","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF28","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG28","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH28","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI28","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ28","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK28","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL28","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM28","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN28","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO28","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP28","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ28","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR28","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS28","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT28","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU28","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV28","v":0},0]
[{"$f":"+Genanskaffelsespriser!B82","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E82","v":50},{"$f":"Distributionsanlæg!D29","v":0},{"$f":"Distributionsanlæg!E29","v":0},{"$f":"Distributionsanlæg!F29","v":0},{"$f":"Distributionsanlæg!G29","v":0},{"$f":"Distributionsanlæg!H29","v":0},{"$f":"Distributionsanlæg!I29","v":0},{"$f":"Distributionsanlæg!J29","v":0},{"$f":"Distributionsanlæg!K29","v":0},{"$f":"Distributionsanlæg!L29","v":0},{"$f":"Distributionsanlæg!M29","v":0},{"$f":"Distributionsanlæg!N29","v":0},{"$f":"Distributionsanlæg!O29","v":0},{"$f":"Distributionsanlæg!P29","v":0},{"$f":"Distributionsanlæg!Q29","v":0},{"$f":"Distributionsanlæg!R29","v":0},{"$f":"Distributionsanlæg!S29","v":0},{"$f":"Distributionsanlæg!T29","v":0},{"$f":"Distributionsanlæg!U29","v":0},{"$f":"Distributionsanlæg!V29","v":0},{"$f":"Distributionsanlæg!W29","v":0},{"$f":"Distributionsanlæg!X29","v":0},{"$f":"Distributionsanlæg!Y29","v":0},null,{"$f":"D29*Genanskaffelsespriser!$D82","v":0},{"$f":"E29*Genanskaffelsespriser!$D82","v":0},{"$f":"F29*Genanskaffelsespriser!$D82","v":0},{"$f":"G29*Genanskaffelsespriser!$D82","v":0},{"$f":"H29*Genanskaffelsespriser!$D82","v":0},{"$f":"I29*Genanskaffelsespriser!$D82","v":0},{"$f":"J29*Genanskaffelsespriser!$D82","v":0},{"$f":"K29*Genanskaffelsespriser!$D82","v":0},{"$f":"L29*Genanskaffelsespriser!$D82","v":0},{"$f":"M29*Genanskaffelsespriser!$D82","v":0},{"$f":"N29*Genanskaffelsespriser!$D82","v":0},{"$f":"O29*Genanskaffelsespriser!$D82","v":0},{"$f":"P29*Genanskaffelsespriser!$D82","v":0},{"$f":"Q29*Genanskaffelsespriser!$D82","v":0},{"$f":"R29*Genanskaffelsespriser!$D82","v":0},{"$f":"S29*Genanskaffelsespriser!$D82","v":0},{"$f":"T29*Genanskaffelsespriser!$D82","v":0},{"$f":"U29*Genanskaffelsespriser!$D82","v":0},{"$f":"V29*Genanskaffelsespriser!$D82","v":0},{"$f":"W29*Genanskaffelsespriser!$D82","v":0},{"$f":"X29*Genanskaffelsespriser!$D82","v":0},{"$f":"Y29*Genanskaffelsespriser!$D82","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA29","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB29","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC29","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD29","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE29","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF29","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG29","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH29","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI29","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ29","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK29","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL29","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM29","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN29","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO29","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP29","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ29","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR29","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS29","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT29","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU29","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV29","v":0},0]
[{"$f":"+Genanskaffelsespriser!B83","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E83","v":50},{"$f":"Distributionsanlæg!D30","v":0},{"$f":"Distributionsanlæg!E30","v":0},{"$f":"Distributionsanlæg!F30","v":0},{"$f":"Distributionsanlæg!G30","v":0},{"$f":"Distributionsanlæg!H30","v":0},{"$f":"Distributionsanlæg!I30","v":0},{"$f":"Distributionsanlæg!J30","v":0},{"$f":"Distributionsanlæg!K30","v":0},{"$f":"Distributionsanlæg!L30","v":0},{"$f":"Distributionsanlæg!M30","v":0},{"$f":"Distributionsanlæg!N30","v":0},{"$f":"Distributionsanlæg!O30","v":0},{"$f":"Distributionsanlæg!P30","v":0},{"$f":"Distributionsanlæg!Q30","v":0},{"$f":"Distributionsanlæg!R30","v":0},{"$f":"Distributionsanlæg!S30","v":0},{"$f":"Distributionsanlæg!T30","v":0},{"$f":"Distributionsanlæg!U30","v":0},{"$f":"Distributionsanlæg!V30","v":0},{"$f":"Distributionsanlæg!W30","v":0},{"$f":"Distributionsanlæg!X30","v":0},{"$f":"Distributionsanlæg!Y30","v":0},null,{"$f":"D30*Genanskaffelsespriser!$D83","v":0},{"$f":"E30*Genanskaffelsespriser!$D83","v":0},{"$f":"F30*Genanskaffelsespriser!$D83","v":0},{"$f":"G30*Genanskaffelsespriser!$D83","v":0},{"$f":"H30*Genanskaffelsespriser!$D83","v":0},{"$f":"I30*Genanskaffelsespriser!$D83","v":0},{"$f":"J30*Genanskaffelsespriser!$D83","v":0},{"$f":"K30*Genanskaffelsespriser!$D83","v":0},{"$f":"L30*Genanskaffelsespriser!$D83","v":0},{"$f":"M30*Genanskaffelsespriser!$D83","v":0},{"$f":"N30*Genanskaffelsespriser!$D83","v":0},{"$f":"O30*Genanskaffelsespriser!$D83","v":0},{"$f":"P30*Genanskaffelsespriser!$D83","v":0},{"$f":"Q30*Genanskaffelsespriser!$D83","v":0},{"$f":"R30*Genanskaffelsespriser!$D83","v":0},{"$f":"S30*Genanskaffelsespriser!$D83","v":0},{"$f":"T30*Genanskaffelsespriser!$D83","v":0},{"$f":"U30*Genanskaffelsespriser!$D83","v":0},{"$f":"V30*Genanskaffelsespriser!$D83","v":0},{"$f":"W30*Genanskaffelsespriser!$D83","v":0},{"$f":"X30*Genanskaffelsespriser!$D83","v":0},{"$f":"Y30*Genanskaffelsespriser!$D83","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA30","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB30","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC30","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD30","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE30","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF30","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG30","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH30","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI30","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ30","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK30","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL30","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM30","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN30","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO30","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP30","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ30","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR30","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS30","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT30","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU30","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV30","v":0},0]
[{"$f":"+Genanskaffelsespriser!B84","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E84","v":50},{"$f":"Distributionsanlæg!D31","v":0},{"$f":"Distributionsanlæg!E31","v":0},{"$f":"Distributionsanlæg!F31","v":0},{"$f":"Distributionsanlæg!G31","v":0},{"$f":"Distributionsanlæg!H31","v":0},{"$f":"Distributionsanlæg!I31","v":0},{"$f":"Distributionsanlæg!J31","v":0},{"$f":"Distributionsanlæg!K31","v":0},{"$f":"Distributionsanlæg!L31","v":0},{"$f":"Distributionsanlæg!M31","v":0},{"$f":"Distributionsanlæg!N31","v":0},{"$f":"Distributionsanlæg!O31","v":0},{"$f":"Distributionsanlæg!P31","v":0},{"$f":"Distributionsanlæg!Q31","v":0},{"$f":"Distributionsanlæg!R31","v":0},{"$f":"Distributionsanlæg!S31","v":0},{"$f":"Distributionsanlæg!T31","v":0},{"$f":"Distributionsanlæg!U31","v":0},{"$f":"Distributionsanlæg!V31","v":0},{"$f":"Distributionsanlæg!W31","v":0},{"$f":"Distributionsanlæg!X31","v":0},{"$f":"Distributionsanlæg!Y31","v":0},null,{"$f":"D31*Genanskaffelsespriser!$D84","v":0},{"$f":"E31*Genanskaffelsespriser!$D84","v":0},{"$f":"F31*Genanskaffelsespriser!$D84","v":0},{"$f":"G31*Genanskaffelsespriser!$D84","v":0},{"$f":"H31*Genanskaffelsespriser!$D84","v":0},{"$f":"I31*Genanskaffelsespriser!$D84","v":0},{"$f":"J31*Genanskaffelsespriser!$D84","v":0},{"$f":"K31*Genanskaffelsespriser!$D84","v":0},{"$f":"L31*Genanskaffelsespriser!$D84","v":0},{"$f":"M31*Genanskaffelsespriser!$D84","v":0},{"$f":"N31*Genanskaffelsespriser!$D84","v":0},{"$f":"O31*Genanskaffelsespriser!$D84","v":0},{"$f":"P31*Genanskaffelsespriser!$D84","v":0},{"$f":"Q31*Genanskaffelsespriser!$D84","v":0},{"$f":"R31*Genanskaffelsespriser!$D84","v":0},{"$f":"S31*Genanskaffelsespriser!$D84","v":0},{"$f":"T31*Genanskaffelsespriser!$D84","v":0},{"$f":"U31*Genanskaffelsespriser!$D84","v":0},{"$f":"V31*Genanskaffelsespriser!$D84","v":0},{"$f":"W31*Genanskaffelsespriser!$D84","v":0},{"$f":"X31*Genanskaffelsespriser!$D84","v":0},{"$f":"Y31*Genanskaffelsespriser!$D84","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA31","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB31","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC31","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD31","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE31","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF31","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG31","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH31","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI31","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ31","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK31","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL31","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM31","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN31","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO31","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP31","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ31","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR31","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS31","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT31","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU31","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV31","v":0},0]
["Ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW33:AW45)","v":140901300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B86","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E86","v":75},{"$f":"Distributionsanlæg!D33","v":0},{"$f":"Distributionsanlæg!E33","v":0},{"$f":"Distributionsanlæg!F33","v":0},{"$f":"Distributionsanlæg!G33","v":2},{"$f":"Distributionsanlæg!H33","v":51},{"$f":"Distributionsanlæg!I33","v":174},{"$f":"Distributionsanlæg!J33","v":434},{"$f":"Distributionsanlæg!K33","v":2956},{"$f":"Distributionsanlæg!L33","v":0},{"$f":"Distributionsanlæg!M33","v":441},{"$f":"Distributionsanlæg!N33","v":140},{"$f":"Distributionsanlæg!O33","v":187},{"$f":"Distributionsanlæg!P33","v":167},{"$f":"Distributionsanlæg!Q33","v":27},{"$f":"Distributionsanlæg!R33","v":122},{"$f":"Distributionsanlæg!S33","v":38},{"$f":"Distributionsanlæg!T33","v":22},{"$f":"Distributionsanlæg!U33","v":18},{"$f":"Distributionsanlæg!V33","v":32},{"$f":"Distributionsanlæg!W33","v":57},{"$f":"Distributionsanlæg!X33","v":0},{"$f":"Distributionsanlæg!Y33","v":0},null,{"$f":"D33*Genanskaffelsespriser!$D86","v":0},{"$f":"E33*Genanskaffelsespriser!$D86","v":0},{"$f":"F33*Genanskaffelsespriser!$D86","v":0},{"$f":"G33*Genanskaffelsespriser!$D86","v":4200},{"$f":"H33*Genanskaffelsespriser!$D86","v":107100},{"$f":"I33*Genanskaffelsespriser!$D86","v":365400},{"$f":"J33*Genanskaffelsespriser!$D86","v":911400},{"$f":"K33*Genanskaffelsespriser!$D86","v":6207600},{"$f":"L33*Genanskaffelsespriser!$D86","v":0},{"$f":"M33*Genanskaffelsespriser!$D86","v":926100},{"$f":"N33*Genanskaffelsespriser!$D86","v":294000},{"$f":"O33*Genanskaffelsespriser!$D86","v":392700},{"$f":"P33*Genanskaffelsespriser!$D86","v":350700},{"$f":"Q33*Genanskaffelsespriser!$D86","v":56700},{"$f":"R33*Genanskaffelsespriser!$D86","v":256200},{"$f":"S33*Genanskaffelsespriser!$D86","v":79800},{"$f":"T33*Genanskaffelsespriser!$D86","v":46200},{"$f":"U33*Genanskaffelsespriser!$D86","v":37800},{"$f":"V33*Genanskaffelsespriser!$D86","v":67200},{"$f":"W33*Genanskaffelsespriser!$D86","v":119700},{"$f":"X33*Genanskaffelsespriser!$D86","v":0},{"$f":"Y33*Genanskaffelsespriser!$D86","v":0},{"$f":"+SUM(AA33:AV33)","v":10222800},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA33","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB33","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC33","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD33","v":101.90167844105133},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE33","v":5041.4577796901804},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF33","v":27267.133705327142},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG33","v":93816.486687477154},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH33","v":1350445.7555038198},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI33","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ33","v":550264.42318667402},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK33","v":207559.84781272817},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL33","v":316891.13278477278},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM33","v":311479.47762301273},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN33","v":51319.448809158363},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO33","v":236063.61174992836},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP33","v":73998.618494853159},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ33","v":43210.764432817559},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR33","v":36573.878575079762},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS33","v":66775.594733092788},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT33","v":123429.9235314026},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU33","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV33","v":0},4868]
[{"$f":"+Genanskaffelsespriser!B87","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E87","v":75},{"$f":"Distributionsanlæg!D34","v":0},{"$f":"Distributionsanlæg!E34","v":0},{"$f":"Distributionsanlæg!F34","v":0},{"$f":"Distributionsanlæg!G34","v":85},{"$f":"Distributionsanlæg!H34","v":499},{"$f":"Distributionsanlæg!I34","v":1596},{"$f":"Distributionsanlæg!J34","v":3344},{"$f":"Distributionsanlæg!K34","v":10022},{"$f":"Distributionsanlæg!L34","v":0},{"$f":"Distributionsanlæg!M34","v":324},{"$f":"Distributionsanlæg!N34","v":54},{"$f":"Distributionsanlæg!O34","v":776},{"$f":"Distributionsanlæg!P34","v":66},{"$f":"Distributionsanlæg!Q34","v":0},{"$f":"Distributionsanlæg!R34","v":717},{"$f":"Distributionsanlæg!S34","v":38},{"$f":"Distributionsanlæg!T34","v":82},{"$f":"Distributionsanlæg!U34","v":34},{"$f":"Distributionsanlæg!V34","v":149},{"$f":"Distributionsanlæg!W34","v":44},{"$f":"Distributionsanlæg!X34","v":5},{"$f":"Distributionsanlæg!Y34","v":0},null,{"$f":"D34*Genanskaffelsespriser!$D87","v":0},{"$f":"E34*Genanskaffelsespriser!$D87","v":0},{"$f":"F34*Genanskaffelsespriser!$D87","v":0},{"$f":"G34*Genanskaffelsespriser!$D87","v":365500},{"$f":"H34*Genanskaffelsespriser!$D87","v":2145700},{"$f":"I34*Genanskaffelsespriser!$D87","v":6862800},{"$f":"J34*Genanskaffelsespriser!$D87","v":14379200},{"$f":"K34*Genanskaffelsespriser!$D87","v":43094600},{"$f":"L34*Genanskaffelsespriser!$D87","v":0},{"$f":"M34*Genanskaffelsespriser!$D87","v":1393200},{"$f":"N34*Genanskaffelsespriser!$D87","v":232200},{"$f":"O34*Genanskaffelsespriser!$D87","v":3336800},{"$f":"P34*Genanskaffelsespriser!$D87","v":283800},{"$f":"Q34*Genanskaffelsespriser!$D87","v":0},{"$f":"R34*Genanskaffelsespriser!$D87","v":3083100},{"$f":"S34*Genanskaffelsespriser!$D87","v":163400},{"$f":"T34*Genanskaffelsespriser!$D87","v":352600},{"$f":"U34*Genanskaffelsespriser!$D87","v":146200},{"$f":"V34*Genanskaffelsespriser!$D87","v":640700},{"$f":"W34*Genanskaffelsespriser!$D87","v":189200},{"$f":"X34*Genanskaffelsespriser!$D87","v":21500},{"$f":"Y34*Genanskaffelsespriser!$D87","v":0},76690500,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA34","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB34","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC34","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD34","v":8867.8722548105397},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE34","v":101003.32360299925},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF34","v":512120.6491322362},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG34","v":1480147.0543960626},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH34","v":9375107.8766568247},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI34","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ34","v":827803.03896304301},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK34","v":163929.92061944041},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL34","v":2692646.6307008653},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM34","v":252061.23681041063},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN34","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO34","v":2840779.5526393605},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP34","v":151520.98072755648},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ34","v":329786.0506279539},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR34","v":141457.69967398574},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS34","v":636653.62418887718},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT34","v":195095.5850638377},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU34","v":23054.32315570072},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV34","v":0},17835]
[{"$f":"+Genanskaffelsespriser!B88","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E88","v":75},{"$f":"Distributionsanlæg!D35","v":0},{"$f":"Distributionsanlæg!E35","v":0},{"$f":"Distributionsanlæg!F35","v":0},{"$f":"Distributionsanlæg!G35","v":1},{"$f":"Distributionsanlæg!H35","v":128},{"$f":"Distributionsanlæg!I35","v":470},{"$f":"Distributionsanlæg!J35","v":736},{"$f":"Distributionsanlæg!K35","v":2088},{"$f":"Distributionsanlæg!L35","v":0},{"$f":"Distributionsanlæg!M35","v":123},{"$f":"Distributionsanlæg!N35","v":11},{"$f":"Distributionsanlæg!O35","v":179},{"$f":"Distributionsanlæg!P35","v":0},{"$f":"Distributionsanlæg!Q35","v":0},{"$f":"Distributionsanlæg!R35","v":112},{"$f":"Distributionsanlæg!S35","v":0},{"$f":"Distributionsanlæg!T35","v":0},{"$f":"Distributionsanlæg!U35","v":2},{"$f":"Distributionsanlæg!V35","v":5},{"$f":"Distributionsanlæg!W35","v":63},{"$f":"Distributionsanlæg!X35","v":0},{"$f":"Distributionsanlæg!Y35","v":0},null,{"$f":"D35*Genanskaffelsespriser!$D88","v":0},{"$f":"E35*Genanskaffelsespriser!$D88","v":0},{"$f":"F35*Genanskaffelsespriser!$D88","v":0},{"$f":"G35*Genanskaffelsespriser!$D88","v":7500},{"$f":"H35*Genanskaffelsespriser!$D88","v":960000},{"$f":"I35*Genanskaffelsespriser!$D88","v":3525000},{"$f":"J35*Genanskaffelsespriser!$D88","v":5520000},{"$f":"K35*Genanskaffelsespriser!$D88","v":15660000},{"$f":"L35*Genanskaffelsespriser!$D88","v":0},{"$f":"M35*Genanskaffelsespriser!$D88","v":922500},{"$f":"N35*Genanskaffelsespriser!$D88","v":82500},{"$f":"O35*Genanskaffelsespriser!$D88","v":1342500},{"$f":"P35*Genanskaffelsespriser!$D88","v":0},{"$f":"Q35*Genanskaffelsespriser!$D88","v":0},{"$f":"R35*Genanskaffelsespriser!$D88","v":840000},{"$f":"S35*Genanskaffelsespriser!$D88","v":0},{"$f":"T35*Genanskaffelsespriser!$D88","v":0},{"$f":"U35*Genanskaffelsespriser!$D88","v":15000},{"$f":"V35*Genanskaffelsespriser!$D88","v":37500},{"$f":"W35*Genanskaffelsespriser!$D88","v":472500},{"$f":"X35*Genanskaffelsespriser!$D88","v":0},{"$f":"Y35*Genanskaffelsespriser!$D88","v":0},29385000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA35","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB35","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC35","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD35","v":181.96728293044882},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE35","v":45189.537521032427},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF35","v":263045.00906206394},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG35","v":568210.45261671476},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH35","v":3406788.5384351145},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI35","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ35","v":548125.39724620094},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK35","v":58243.834845408412},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL35","v":1083336.7602840781},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM35","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN35","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO35","v":773979.05491779791},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP35","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ35","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR35","v":14513.443878999906},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS35","v":37263.166703734809},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT35","v":487223.3823607997},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU35","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV35","v":0},3918]
[{"$f":"+Genanskaffelsespriser!B89","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E89","v":75},{"$f":"Distributionsanlæg!D36","v":0},{"$f":"Distributionsanlæg!E36","v":0},{"$f":"Distributionsanlæg!F36","v":0},{"$f":"Distributionsanlæg!G36","v":0},{"$f":"Distributionsanlæg!H36","v":27},{"$f":"Distributionsanlæg!I36","v":53},{"$f":"Distributionsanlæg!J36","v":143},{"$f":"Distributionsanlæg!K36","v":525},{"$f":"Distributionsanlæg!L36","v":0},{"$f":"Distributionsanlæg!M36","v":0},{"$f":"Distributionsanlæg!N36","v":0},{"$f":"Distributionsanlæg!O36","v":4},{"$f":"Distributionsanlæg!P36","v":0},{"$f":"Distributionsanlæg!Q36","v":0},{"$f":"Distributionsanlæg!R36","v":0},{"$f":"Distributionsanlæg!S36","v":0},{"$f":"Distributionsanlæg!T36","v":3},{"$f":"Distributionsanlæg!U36","v":0},{"$f":"Distributionsanlæg!V36","v":0},{"$f":"Distributionsanlæg!W36","v":0},{"$f":"Distributionsanlæg!X36","v":0},{"$f":"Distributionsanlæg!Y36","v":0},null,{"$f":"D36*Genanskaffelsespriser!$D89","v":0},{"$f":"E36*Genanskaffelsespriser!$D89","v":0},{"$f":"F36*Genanskaffelsespriser!$D89","v":0},{"$f":"G36*Genanskaffelsespriser!$D89","v":0},{"$f":"H36*Genanskaffelsespriser!$D89","v":297000},{"$f":"I36*Genanskaffelsespriser!$D89","v":583000},{"$f":"J36*Genanskaffelsespriser!$D89","v":1573000},{"$f":"K36*Genanskaffelsespriser!$D89","v":5775000},{"$f":"L36*Genanskaffelsespriser!$D89","v":0},{"$f":"M36*Genanskaffelsespriser!$D89","v":0},{"$f":"N36*Genanskaffelsespriser!$D89","v":0},{"$f":"O36*Genanskaffelsespriser!$D89","v":44000},{"$f":"P36*Genanskaffelsespriser!$D89","v":0},{"$f":"Q36*Genanskaffelsespriser!$D89","v":0},{"$f":"R36*Genanskaffelsespriser!$D89","v":0},{"$f":"S36*Genanskaffelsespriser!$D89","v":0},{"$f":"T36*Genanskaffelsespriser!$D89","v":33000},{"$f":"U36*Genanskaffelsespriser!$D89","v":0},{"$f":"V36*Genanskaffelsespriser!$D89","v":0},{"$f":"W36*Genanskaffelsespriser!$D89","v":0},{"$f":"X36*Genanskaffelsespriser!$D89","v":0},{"$f":"Y36*Genanskaffelsespriser!$D89","v":0},8305000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA36","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB36","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC36","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD36","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE36","v":13980.513170569408},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF36","v":43505.032704449164},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG36","v":161919.39166052398},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH36","v":1256334.8537332558},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI36","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ36","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK36","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL36","v":35506.009275604796},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM36","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN36","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO36","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP36","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ36","v":30864.831737726829},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR36","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS36","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT36","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU36","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV36","v":0},755]
[{"$f":"+Genanskaffelsespriser!B90","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E90","v":75},{"$f":"Distributionsanlæg!D37","v":0},{"$f":"Distributionsanlæg!E37","v":0},{"$f":"Distributionsanlæg!F37","v":0},{"$f":"Distributionsanlæg!G37","v":0},{"$f":"Distributionsanlæg!H37","v":51},{"$f":"Distributionsanlæg!I37","v":1},{"$f":"Distributionsanlæg!J37","v":52},{"$f":"Distributionsanlæg!K37","v":288},{"$f":"Distributionsanlæg!L37","v":0},{"$f":"Distributionsanlæg!M37","v":0},{"$f":"Distributionsanlæg!N37","v":0},{"$f":"Distributionsanlæg!O37","v":0},{"$f":"Distributionsanlæg!P37","v":0},{"$f":"Distributionsanlæg!Q37","v":0},{"$f":"Distributionsanlæg!R37","v":0},{"$f":"Distributionsanlæg!S37","v":0},{"$f":"Distributionsanlæg!T37","v":0},{"$f":"Distributionsanlæg!U37","v":0},{"$f":"Distributionsanlæg!V37","v":0},{"$f":"Distributionsanlæg!W37","v":3},{"$f":"Distributionsanlæg!X37","v":0},{"$f":"Distributionsanlæg!Y37","v":0},null,{"$f":"D37*Genanskaffelsespriser!$D90","v":0},{"$f":"E37*Genanskaffelsespriser!$D90","v":0},{"$f":"F37*Genanskaffelsespriser!$D90","v":0},{"$f":"G37*Genanskaffelsespriser!$D90","v":0},{"$f":"H37*Genanskaffelsespriser!$D90","v":1020000},{"$f":"I37*Genanskaffelsespriser!$D90","v":20000},{"$f":"J37*Genanskaffelsespriser!$D90","v":1040000},{"$f":"K37*Genanskaffelsespriser!$D90","v":5760000},{"$f":"L37*Genanskaffelsespriser!$D90","v":0},{"$f":"M37*Genanskaffelsespriser!$D90","v":0},{"$f":"N37*Genanskaffelsespriser!$D90","v":0},{"$f":"O37*Genanskaffelsespriser!$D90","v":0},{"$f":"P37*Genanskaffelsespriser!$D90","v":0},{"$f":"Q37*Genanskaffelsespriser!$D90","v":0},{"$f":"R37*Genanskaffelsespriser!$D90","v":0},{"$f":"S37*Genanskaffelsespriser!$D90","v":0},{"$f":"T37*Genanskaffelsespriser!$D90","v":0},{"$f":"U37*Genanskaffelsespriser!$D90","v":0},{"$f":"V37*Genanskaffelsespriser!$D90","v":0},{"$f":"W37*Genanskaffelsespriser!$D90","v":60000},{"$f":"X37*Genanskaffelsespriser!$D90","v":0},{"$f":"Y37*Genanskaffelsespriser!$D90","v":0},7900000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA37","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB37","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC37","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD37","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE37","v":48013.883616096959},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF37","v":1492.4539521251857},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG37","v":107054.14324662743},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH37","v":1253071.6463209616},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI37","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ37","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK37","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL37","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM37","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN37","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO37","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP37","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ37","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR37","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS37","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT37","v":61869.635855339649},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU37","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV37","v":0},395]
[{"$f":"+Genanskaffelsespriser!B91","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E91","v":75},{"$f":"Distributionsanlæg!D38","v":0},{"$f":"Distributionsanlæg!E38","v":0},{"$f":"Distributionsanlæg!F38","v":0},{"$f":"Distributionsanlæg!G38","v":0},{"$f":"Distributionsanlæg!H38","v":48},{"$f":"Distributionsanlæg!I38","v":0},{"$f":"Distributionsanlæg!J38","v":86},{"$f":"Distributionsanlæg!K38","v":50},{"$f":"Distributionsanlæg!L38","v":0},{"$f":"Distributionsanlæg!M38","v":0},{"$f":"Distributionsanlæg!N38","v":0},{"$f":"Distributionsanlæg!O38","v":29},{"$f":"Distributionsanlæg!P38","v":0},{"$f":"Distributionsanlæg!Q38","v":0},{"$f":"Distributionsanlæg!R38","v":0},{"$f":"Distributionsanlæg!S38","v":0},{"$f":"Distributionsanlæg!T38","v":0},{"$f":"Distributionsanlæg!U38","v":8},{"$f":"Distributionsanlæg!V38","v":0},{"$f":"Distributionsanlæg!W38","v":0},{"$f":"Distributionsanlæg!X38","v":0},{"$f":"Distributionsanlæg!Y38","v":0},null,{"$f":"D38*Genanskaffelsespriser!$D91","v":0},{"$f":"E38*Genanskaffelsespriser!$D91","v":0},{"$f":"F38*Genanskaffelsespriser!$D91","v":0},{"$f":"G38*Genanskaffelsespriser!$D91","v":0},{"$f":"H38*Genanskaffelsespriser!$D91","v":1824000},{"$f":"I38*Genanskaffelsespriser!$D91","v":0},{"$f":"J38*Genanskaffelsespriser!$D91","v":3268000},{"$f":"K38*Genanskaffelsespriser!$D91","v":1900000},{"$f":"L38*Genanskaffelsespriser!$D91","v":0},{"$f":"M38*Genanskaffelsespriser!$D91","v":0},{"$f":"N38*Genanskaffelsespriser!$D91","v":0},{"$f":"O38*Genanskaffelsespriser!$D91","v":1102000},{"$f":"P38*Genanskaffelsespriser!$D91","v":0},{"$f":"Q38*Genanskaffelsespriser!$D91","v":0},{"$f":"R38*Genanskaffelsespriser!$D91","v":0},{"$f":"S38*Genanskaffelsespriser!$D91","v":0},{"$f":"T38*Genanskaffelsespriser!$D91","v":0},{"$f":"U38*Genanskaffelsespriser!$D91","v":304000},{"$f":"V38*Genanskaffelsespriser!$D91","v":0},{"$f":"W38*Genanskaffelsespriser!$D91","v":0},{"$f":"X38*Genanskaffelsespriser!$D91","v":0},{"$f":"Y38*Genanskaffelsespriser!$D91","v":0},8398000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA38","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB38","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC38","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD38","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE38","v":85860.121289961622},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF38","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG38","v":336397.05781728693},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH38","v":413339.60555726168},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI38","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ38","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK38","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL38","v":889264.14140264736},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM38","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN38","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO38","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP38","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ38","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR38","v":294139.12928106479},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS38","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT38","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU38","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV38","v":0},221]
[{"$f":"+Genanskaffelsespriser!B92","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E92","v":75},{"$f":"Distributionsanlæg!D39","v":0},{"$f":"Distributionsanlæg!E39","v":0},{"$f":"Distributionsanlæg!F39","v":0},{"$f":"Distributionsanlæg!G39","v":0},{"$f":"Distributionsanlæg!H39","v":0},{"$f":"Distributionsanlæg!I39","v":0},{"$f":"Distributionsanlæg!J39","v":0},{"$f":"Distributionsanlæg!K39","v":0},{"$f":"Distributionsanlæg!L39","v":0},{"$f":"Distributionsanlæg!M39","v":0},{"$f":"Distributionsanlæg!N39","v":0},{"$f":"Distributionsanlæg!O39","v":0},{"$f":"Distributionsanlæg!P39","v":0},{"$f":"Distributionsanlæg!Q39","v":0},{"$f":"Distributionsanlæg!R39","v":0},{"$f":"Distributionsanlæg!S39","v":0},{"$f":"Distributionsanlæg!T39","v":0},{"$f":"Distributionsanlæg!U39","v":0},{"$f":"Distributionsanlæg!V39","v":0},{"$f":"Distributionsanlæg!W39","v":0},{"$f":"Distributionsanlæg!X39","v":0},{"$f":"Distributionsanlæg!Y39","v":0},null,{"$f":"D39*Genanskaffelsespriser!$D92","v":0},{"$f":"E39*Genanskaffelsespriser!$D92","v":0},{"$f":"F39*Genanskaffelsespriser!$D92","v":0},{"$f":"G39*Genanskaffelsespriser!$D92","v":0},{"$f":"H39*Genanskaffelsespriser!$D92","v":0},{"$f":"I39*Genanskaffelsespriser!$D92","v":0},{"$f":"J39*Genanskaffelsespriser!$D92","v":0},{"$f":"K39*Genanskaffelsespriser!$D92","v":0},{"$f":"L39*Genanskaffelsespriser!$D92","v":0},{"$f":"M39*Genanskaffelsespriser!$D92","v":0},{"$f":"N39*Genanskaffelsespriser!$D92","v":0},{"$f":"O39*Genanskaffelsespriser!$D92","v":0},{"$f":"P39*Genanskaffelsespriser!$D92","v":0},{"$f":"Q39*Genanskaffelsespriser!$D92","v":0},{"$f":"R39*Genanskaffelsespriser!$D92","v":0},{"$f":"S39*Genanskaffelsespriser!$D92","v":0},{"$f":"T39*Genanskaffelsespriser!$D92","v":0},{"$f":"U39*Genanskaffelsespriser!$D92","v":0},{"$f":"V39*Genanskaffelsespriser!$D92","v":0},{"$f":"W39*Genanskaffelsespriser!$D92","v":0},{"$f":"X39*Genanskaffelsespriser!$D92","v":0},{"$f":"Y39*Genanskaffelsespriser!$D92","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA39","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB39","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC39","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD39","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE39","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF39","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG39","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH39","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI39","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ39","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK39","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL39","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM39","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN39","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO39","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP39","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ39","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR39","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS39","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT39","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU39","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV39","v":0},0]
[{"$f":"+Genanskaffelsespriser!B93","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E93","v":50},{"$f":"Distributionsanlæg!D40","v":0},{"$f":"Distributionsanlæg!E40","v":0},{"$f":"Distributionsanlæg!F40","v":0},{"$f":"Distributionsanlæg!G40","v":0},{"$f":"Distributionsanlæg!H40","v":0},{"$f":"Distributionsanlæg!I40","v":0},{"$f":"Distributionsanlæg!J40","v":0},{"$f":"Distributionsanlæg!K40","v":0},{"$f":"Distributionsanlæg!L40","v":0},{"$f":"Distributionsanlæg!M40","v":0},{"$f":"Distributionsanlæg!N40","v":0},{"$f":"Distributionsanlæg!O40","v":0},{"$f":"Distributionsanlæg!P40","v":0},{"$f":"Distributionsanlæg!Q40","v":0},{"$f":"Distributionsanlæg!R40","v":0},{"$f":"Distributionsanlæg!S40","v":0},{"$f":"Distributionsanlæg!T40","v":0},{"$f":"Distributionsanlæg!U40","v":0},{"$f":"Distributionsanlæg!V40","v":0},{"$f":"Distributionsanlæg!W40","v":0},{"$f":"Distributionsanlæg!X40","v":0},{"$f":"Distributionsanlæg!Y40","v":0},null,{"$f":"D40*Genanskaffelsespriser!$D93","v":0},{"$f":"E40*Genanskaffelsespriser!$D93","v":0},{"$f":"F40*Genanskaffelsespriser!$D93","v":0},{"$f":"G40*Genanskaffelsespriser!$D93","v":0},{"$f":"H40*Genanskaffelsespriser!$D93","v":0},{"$f":"I40*Genanskaffelsespriser!$D93","v":0},{"$f":"J40*Genanskaffelsespriser!$D93","v":0},{"$f":"K40*Genanskaffelsespriser!$D93","v":0},{"$f":"L40*Genanskaffelsespriser!$D93","v":0},{"$f":"M40*Genanskaffelsespriser!$D93","v":0},{"$f":"N40*Genanskaffelsespriser!$D93","v":0},{"$f":"O40*Genanskaffelsespriser!$D93","v":0},{"$f":"P40*Genanskaffelsespriser!$D93","v":0},{"$f":"Q40*Genanskaffelsespriser!$D93","v":0},{"$f":"R40*Genanskaffelsespriser!$D93","v":0},{"$f":"S40*Genanskaffelsespriser!$D93","v":0},{"$f":"T40*Genanskaffelsespriser!$D93","v":0},{"$f":"U40*Genanskaffelsespriser!$D93","v":0},{"$f":"V40*Genanskaffelsespriser!$D93","v":0},{"$f":"W40*Genanskaffelsespriser!$D93","v":0},{"$f":"X40*Genanskaffelsespriser!$D93","v":0},{"$f":"Y40*Genanskaffelsespriser!$D93","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA40","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB40","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC40","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD40","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE40","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF40","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG40","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH40","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI40","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ40","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK40","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL40","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM40","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN40","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO40","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP40","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ40","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR40","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS40","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT40","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU40","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV40","v":0},0]
[{"$f":"+Genanskaffelsespriser!B94","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E94","v":50},{"$f":"Distributionsanlæg!D41","v":0},{"$f":"Distributionsanlæg!E41","v":0},{"$f":"Distributionsanlæg!F41","v":0},{"$f":"Distributionsanlæg!G41","v":0},{"$f":"Distributionsanlæg!H41","v":0},{"$f":"Distributionsanlæg!I41","v":0},{"$f":"Distributionsanlæg!J41","v":0},{"$f":"Distributionsanlæg!K41","v":0},{"$f":"Distributionsanlæg!L41","v":0},{"$f":"Distributionsanlæg!M41","v":0},{"$f":"Distributionsanlæg!N41","v":0},{"$f":"Distributionsanlæg!O41","v":0},{"$f":"Distributionsanlæg!P41","v":0},{"$f":"Distributionsanlæg!Q41","v":0},{"$f":"Distributionsanlæg!R41","v":0},{"$f":"Distributionsanlæg!S41","v":0},{"$f":"Distributionsanlæg!T41","v":0},{"$f":"Distributionsanlæg!U41","v":0},{"$f":"Distributionsanlæg!V41","v":0},{"$f":"Distributionsanlæg!W41","v":0},{"$f":"Distributionsanlæg!X41","v":0},{"$f":"Distributionsanlæg!Y41","v":0},null,{"$f":"D41*Genanskaffelsespriser!$D94","v":0},{"$f":"E41*Genanskaffelsespriser!$D94","v":0},{"$f":"F41*Genanskaffelsespriser!$D94","v":0},{"$f":"G41*Genanskaffelsespriser!$D94","v":0},{"$f":"H41*Genanskaffelsespriser!$D94","v":0},{"$f":"I41*Genanskaffelsespriser!$D94","v":0},{"$f":"J41*Genanskaffelsespriser!$D94","v":0},{"$f":"K41*Genanskaffelsespriser!$D94","v":0},{"$f":"L41*Genanskaffelsespriser!$D94","v":0},{"$f":"M41*Genanskaffelsespriser!$D94","v":0},{"$f":"N41*Genanskaffelsespriser!$D94","v":0},{"$f":"O41*Genanskaffelsespriser!$D94","v":0},{"$f":"P41*Genanskaffelsespriser!$D94","v":0},{"$f":"Q41*Genanskaffelsespriser!$D94","v":0},{"$f":"R41*Genanskaffelsespriser!$D94","v":0},{"$f":"S41*Genanskaffelsespriser!$D94","v":0},{"$f":"T41*Genanskaffelsespriser!$D94","v":0},{"$f":"U41*Genanskaffelsespriser!$D94","v":0},{"$f":"V41*Genanskaffelsespriser!$D94","v":0},{"$f":"W41*Genanskaffelsespriser!$D94","v":0},{"$f":"X41*Genanskaffelsespriser!$D94","v":0},{"$f":"Y41*Genanskaffelsespriser!$D94","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA41","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB41","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC41","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD41","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE41","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF41","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG41","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH41","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI41","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ41","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK41","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL41","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM41","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN41","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO41","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP41","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ41","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR41","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS41","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT41","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU41","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV41","v":0},0]
[{"$f":"+Genanskaffelsespriser!B95","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E95","v":50},{"$f":"Distributionsanlæg!D42","v":0},{"$f":"Distributionsanlæg!E42","v":0},{"$f":"Distributionsanlæg!F42","v":0},{"$f":"Distributionsanlæg!G42","v":0},{"$f":"Distributionsanlæg!H42","v":0},{"$f":"Distributionsanlæg!I42","v":0},{"$f":"Distributionsanlæg!J42","v":0},{"$f":"Distributionsanlæg!K42","v":0},{"$f":"Distributionsanlæg!L42","v":0},{"$f":"Distributionsanlæg!M42","v":0},{"$f":"Distributionsanlæg!N42","v":0},{"$f":"Distributionsanlæg!O42","v":0},{"$f":"Distributionsanlæg!P42","v":0},{"$f":"Distributionsanlæg!Q42","v":0},{"$f":"Distributionsanlæg!R42","v":0},{"$f":"Distributionsanlæg!S42","v":0},{"$f":"Distributionsanlæg!T42","v":0},{"$f":"Distributionsanlæg!U42","v":0},{"$f":"Distributionsanlæg!V42","v":0},{"$f":"Distributionsanlæg!W42","v":0},{"$f":"Distributionsanlæg!X42","v":0},{"$f":"Distributionsanlæg!Y42","v":0},null,{"$f":"D42*Genanskaffelsespriser!$D95","v":0},{"$f":"E42*Genanskaffelsespriser!$D95","v":0},{"$f":"F42*Genanskaffelsespriser!$D95","v":0},{"$f":"G42*Genanskaffelsespriser!$D95","v":0},{"$f":"H42*Genanskaffelsespriser!$D95","v":0},{"$f":"I42*Genanskaffelsespriser!$D95","v":0},{"$f":"J42*Genanskaffelsespriser!$D95","v":0},{"$f":"K42*Genanskaffelsespriser!$D95","v":0},{"$f":"L42*Genanskaffelsespriser!$D95","v":0},{"$f":"M42*Genanskaffelsespriser!$D95","v":0},{"$f":"N42*Genanskaffelsespriser!$D95","v":0},{"$f":"O42*Genanskaffelsespriser!$D95","v":0},{"$f":"P42*Genanskaffelsespriser!$D95","v":0},{"$f":"Q42*Genanskaffelsespriser!$D95","v":0},{"$f":"R42*Genanskaffelsespriser!$D95","v":0},{"$f":"S42*Genanskaffelsespriser!$D95","v":0},{"$f":"T42*Genanskaffelsespriser!$D95","v":0},{"$f":"U42*Genanskaffelsespriser!$D95","v":0},{"$f":"V42*Genanskaffelsespriser!$D95","v":0},{"$f":"W42*Genanskaffelsespriser!$D95","v":0},{"$f":"X42*Genanskaffelsespriser!$D95","v":0},{"$f":"Y42*Genanskaffelsespriser!$D95","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA42","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB42","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC42","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD42","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE42","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF42","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG42","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH42","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI42","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ42","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK42","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL42","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM42","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN42","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO42","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP42","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ42","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR42","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS42","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT42","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU42","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV42","v":0},0]
[{"$f":"+Genanskaffelsespriser!B96","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E96","v":50},{"$f":"Distributionsanlæg!D43","v":0},{"$f":"Distributionsanlæg!E43","v":0},{"$f":"Distributionsanlæg!F43","v":0},{"$f":"Distributionsanlæg!G43","v":0},{"$f":"Distributionsanlæg!H43","v":0},{"$f":"Distributionsanlæg!I43","v":0},{"$f":"Distributionsanlæg!J43","v":0},{"$f":"Distributionsanlæg!K43","v":0},{"$f":"Distributionsanlæg!L43","v":0},{"$f":"Distributionsanlæg!M43","v":0},{"$f":"Distributionsanlæg!N43","v":0},{"$f":"Distributionsanlæg!O43","v":0},{"$f":"Distributionsanlæg!P43","v":0},{"$f":"Distributionsanlæg!Q43","v":0},{"$f":"Distributionsanlæg!R43","v":0},{"$f":"Distributionsanlæg!S43","v":0},{"$f":"Distributionsanlæg!T43","v":0},{"$f":"Distributionsanlæg!U43","v":0},{"$f":"Distributionsanlæg!V43","v":0},{"$f":"Distributionsanlæg!W43","v":0},{"$f":"Distributionsanlæg!X43","v":0},{"$f":"Distributionsanlæg!Y43","v":0},null,{"$f":"D43*Genanskaffelsespriser!$D96","v":0},{"$f":"E43*Genanskaffelsespriser!$D96","v":0},{"$f":"F43*Genanskaffelsespriser!$D96","v":0},{"$f":"G43*Genanskaffelsespriser!$D96","v":0},{"$f":"H43*Genanskaffelsespriser!$D96","v":0},{"$f":"I43*Genanskaffelsespriser!$D96","v":0},{"$f":"J43*Genanskaffelsespriser!$D96","v":0},{"$f":"K43*Genanskaffelsespriser!$D96","v":0},{"$f":"L43*Genanskaffelsespriser!$D96","v":0},{"$f":"M43*Genanskaffelsespriser!$D96","v":0},{"$f":"N43*Genanskaffelsespriser!$D96","v":0},{"$f":"O43*Genanskaffelsespriser!$D96","v":0},{"$f":"P43*Genanskaffelsespriser!$D96","v":0},{"$f":"Q43*Genanskaffelsespriser!$D96","v":0},{"$f":"R43*Genanskaffelsespriser!$D96","v":0},{"$f":"S43*Genanskaffelsespriser!$D96","v":0},{"$f":"T43*Genanskaffelsespriser!$D96","v":0},{"$f":"U43*Genanskaffelsespriser!$D96","v":0},{"$f":"V43*Genanskaffelsespriser!$D96","v":0},{"$f":"W43*Genanskaffelsespriser!$D96","v":0},{"$f":"X43*Genanskaffelsespriser!$D96","v":0},{"$f":"Y43*Genanskaffelsespriser!$D96","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA43","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB43","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC43","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD43","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE43","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF43","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG43","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH43","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI43","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ43","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK43","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL43","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM43","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN43","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO43","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP43","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ43","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR43","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS43","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT43","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU43","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV43","v":0},0]
[{"$f":"+Genanskaffelsespriser!B97","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E97","v":50},{"$f":"Distributionsanlæg!D44","v":0},{"$f":"Distributionsanlæg!E44","v":0},{"$f":"Distributionsanlæg!F44","v":0},{"$f":"Distributionsanlæg!G44","v":0},{"$f":"Distributionsanlæg!H44","v":0},{"$f":"Distributionsanlæg!I44","v":0},{"$f":"Distributionsanlæg!J44","v":0},{"$f":"Distributionsanlæg!K44","v":0},{"$f":"Distributionsanlæg!L44","v":0},{"$f":"Distributionsanlæg!M44","v":0},{"$f":"Distributionsanlæg!N44","v":0},{"$f":"Distributionsanlæg!O44","v":0},{"$f":"Distributionsanlæg!P44","v":0},{"$f":"Distributionsanlæg!Q44","v":0},{"$f":"Distributionsanlæg!R44","v":0},{"$f":"Distributionsanlæg!S44","v":0},{"$f":"Distributionsanlæg!T44","v":0},{"$f":"Distributionsanlæg!U44","v":0},{"$f":"Distributionsanlæg!V44","v":0},{"$f":"Distributionsanlæg!W44","v":0},{"$f":"Distributionsanlæg!X44","v":0},{"$f":"Distributionsanlæg!Y44","v":0},null,{"$f":"D44*Genanskaffelsespriser!$D97","v":0},{"$f":"E44*Genanskaffelsespriser!$D97","v":0},{"$f":"F44*Genanskaffelsespriser!$D97","v":0},{"$f":"G44*Genanskaffelsespriser!$D97","v":0},{"$f":"H44*Genanskaffelsespriser!$D97","v":0},{"$f":"I44*Genanskaffelsespriser!$D97","v":0},{"$f":"J44*Genanskaffelsespriser!$D97","v":0},{"$f":"K44*Genanskaffelsespriser!$D97","v":0},{"$f":"L44*Genanskaffelsespriser!$D97","v":0},{"$f":"M44*Genanskaffelsespriser!$D97","v":0},{"$f":"N44*Genanskaffelsespriser!$D97","v":0},{"$f":"O44*Genanskaffelsespriser!$D97","v":0},{"$f":"P44*Genanskaffelsespriser!$D97","v":0},{"$f":"Q44*Genanskaffelsespriser!$D97","v":0},{"$f":"R44*Genanskaffelsespriser!$D97","v":0},{"$f":"S44*Genanskaffelsespriser!$D97","v":0},{"$f":"T44*Genanskaffelsespriser!$D97","v":0},{"$f":"U44*Genanskaffelsespriser!$D97","v":0},{"$f":"V44*Genanskaffelsespriser!$D97","v":0},{"$f":"W44*Genanskaffelsespriser!$D97","v":0},{"$f":"X44*Genanskaffelsespriser!$D97","v":0},{"$f":"Y44*Genanskaffelsespriser!$D97","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA44","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB44","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC44","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD44","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE44","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF44","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG44","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH44","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI44","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ44","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK44","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL44","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM44","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN44","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO44","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP44","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ44","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR44","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS44","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT44","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU44","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV44","v":0},0]
[{"$f":"+Genanskaffelsespriser!B98","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E98","v":50},{"$f":"Distributionsanlæg!D45","v":0},{"$f":"Distributionsanlæg!E45","v":0},{"$f":"Distributionsanlæg!F45","v":0},{"$f":"Distributionsanlæg!G45","v":0},{"$f":"Distributionsanlæg!H45","v":0},{"$f":"Distributionsanlæg!I45","v":0},{"$f":"Distributionsanlæg!J45","v":0},{"$f":"Distributionsanlæg!K45","v":0},{"$f":"Distributionsanlæg!L45","v":0},{"$f":"Distributionsanlæg!M45","v":0},{"$f":"Distributionsanlæg!N45","v":0},{"$f":"Distributionsanlæg!O45","v":0},{"$f":"Distributionsanlæg!P45","v":0},{"$f":"Distributionsanlæg!Q45","v":0},{"$f":"Distributionsanlæg!R45","v":0},{"$f":"Distributionsanlæg!S45","v":0},{"$f":"Distributionsanlæg!T45","v":0},{"$f":"Distributionsanlæg!U45","v":0},{"$f":"Distributionsanlæg!V45","v":0},{"$f":"Distributionsanlæg!W45","v":0},{"$f":"Distributionsanlæg!X45","v":0},{"$f":"Distributionsanlæg!Y45","v":0},null,{"$f":"D45*Genanskaffelsespriser!$D98","v":0},{"$f":"E45*Genanskaffelsespriser!$D98","v":0},{"$f":"F45*Genanskaffelsespriser!$D98","v":0},{"$f":"G45*Genanskaffelsespriser!$D98","v":0},{"$f":"H45*Genanskaffelsespriser!$D98","v":0},{"$f":"I45*Genanskaffelsespriser!$D98","v":0},{"$f":"J45*Genanskaffelsespriser!$D98","v":0},{"$f":"K45*Genanskaffelsespriser!$D98","v":0},{"$f":"L45*Genanskaffelsespriser!$D98","v":0},{"$f":"M45*Genanskaffelsespriser!$D98","v":0},{"$f":"N45*Genanskaffelsespriser!$D98","v":0},{"$f":"O45*Genanskaffelsespriser!$D98","v":0},{"$f":"P45*Genanskaffelsespriser!$D98","v":0},{"$f":"Q45*Genanskaffelsespriser!$D98","v":0},{"$f":"R45*Genanskaffelsespriser!$D98","v":0},{"$f":"S45*Genanskaffelsespriser!$D98","v":0},{"$f":"T45*Genanskaffelsespriser!$D98","v":0},{"$f":"U45*Genanskaffelsespriser!$D98","v":0},{"$f":"V45*Genanskaffelsespriser!$D98","v":0},{"$f":"W45*Genanskaffelsespriser!$D98","v":0},{"$f":"X45*Genanskaffelsespriser!$D98","v":0},{"$f":"Y45*Genanskaffelsespriser!$D98","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA45","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB45","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC45","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD45","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE45","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF45","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG45","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH45","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI45","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ45","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK45","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL45","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM45","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN45","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO45","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP45","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ45","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR45","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS45","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT45","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU45","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV45","v":0},0]
["Ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW47:AW59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B100","v":"Ledningsnet ≤ Ø 200 mm "},"meter",{"$f":"+Genanskaffelsespriser!E100","v":75},{"$f":"Distributionsanlæg!D47","v":0},{"$f":"Distributionsanlæg!E47","v":0},{"$f":"Distributionsanlæg!F47","v":0},{"$f":"Distributionsanlæg!G47","v":0},{"$f":"Distributionsanlæg!H47","v":0},{"$f":"Distributionsanlæg!I47","v":0},{"$f":"Distributionsanlæg!J47","v":0},{"$f":"Distributionsanlæg!K47","v":0},{"$f":"Distributionsanlæg!L47","v":0},{"$f":"Distributionsanlæg!M47","v":0},{"$f":"Distributionsanlæg!N47","v":0},{"$f":"Distributionsanlæg!O47","v":0},{"$f":"Distributionsanlæg!P47","v":0},{"$f":"Distributionsanlæg!Q47","v":0},{"$f":"Distributionsanlæg!R47","v":0},{"$f":"Distributionsanlæg!S47","v":0},{"$f":"Distributionsanlæg!T47","v":0},{"$f":"Distributionsanlæg!U47","v":0},{"$f":"Distributionsanlæg!V47","v":0},{"$f":"Distributionsanlæg!W47","v":0},{"$f":"Distributionsanlæg!X47","v":0},{"$f":"Distributionsanlæg!Y47","v":0},null,{"$f":"D47*Genanskaffelsespriser!$D100","v":0},{"$f":"E47*Genanskaffelsespriser!$D100","v":0},{"$f":"F47*Genanskaffelsespriser!$D100","v":0},{"$f":"G47*Genanskaffelsespriser!$D100","v":0},{"$f":"H47*Genanskaffelsespriser!$D100","v":0},{"$f":"I47*Genanskaffelsespriser!$D100","v":0},{"$f":"J47*Genanskaffelsespriser!$D100","v":0},{"$f":"K47*Genanskaffelsespriser!$D100","v":0},{"$f":"L47*Genanskaffelsespriser!$D100","v":0},{"$f":"M47*Genanskaffelsespriser!$D100","v":0},{"$f":"N47*Genanskaffelsespriser!$D100","v":0},{"$f":"O47*Genanskaffelsespriser!$D100","v":0},{"$f":"P47*Genanskaffelsespriser!$D100","v":0},{"$f":"Q47*Genanskaffelsespriser!$D100","v":0},{"$f":"R47*Genanskaffelsespriser!$D100","v":0},{"$f":"S47*Genanskaffelsespriser!$D100","v":0},{"$f":"T47*Genanskaffelsespriser!$D100","v":0},{"$f":"U47*Genanskaffelsespriser!$D100","v":0},{"$f":"V47*Genanskaffelsespriser!$D100","v":0},{"$f":"W47*Genanskaffelsespriser!$D100","v":0},{"$f":"X47*Genanskaffelsespriser!$D100","v":0},{"$f":"Y47*Genanskaffelsespriser!$D100","v":0},{"$f":"+SUM(AA47:AV47)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA47","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB47","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC47","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD47","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE47","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF47","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG47","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH47","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI47","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ47","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK47","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL47","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM47","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN47","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO47","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP47","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ47","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR47","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS47","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT47","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU47","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV47","v":0},0]
[{"$f":"+Genanskaffelsespriser!B101","v":"Ø 200 mm < Ledningsnet ≤ Ø 500 mm "},"meter",{"$f":"+Genanskaffelsespriser!E101","v":75},{"$f":"Distributionsanlæg!D48","v":0},{"$f":"Distributionsanlæg!E48","v":0},{"$f":"Distributionsanlæg!F48","v":0},{"$f":"Distributionsanlæg!G48","v":0},{"$f":"Distributionsanlæg!H48","v":0},{"$f":"Distributionsanlæg!I48","v":0},{"$f":"Distributionsanlæg!J48","v":0},{"$f":"Distributionsanlæg!K48","v":0},{"$f":"Distributionsanlæg!L48","v":0},{"$f":"Distributionsanlæg!M48","v":0},{"$f":"Distributionsanlæg!N48","v":0},{"$f":"Distributionsanlæg!O48","v":0},{"$f":"Distributionsanlæg!P48","v":0},{"$f":"Distributionsanlæg!Q48","v":0},{"$f":"Distributionsanlæg!R48","v":0},{"$f":"Distributionsanlæg!S48","v":0},{"$f":"Distributionsanlæg!T48","v":0},{"$f":"Distributionsanlæg!U48","v":0},{"$f":"Distributionsanlæg!V48","v":0},{"$f":"Distributionsanlæg!W48","v":0},{"$f":"Distributionsanlæg!X48","v":0},{"$f":"Distributionsanlæg!Y48","v":0},null,{"$f":"D48*Genanskaffelsespriser!$D101","v":0},{"$f":"E48*Genanskaffelsespriser!$D101","v":0},{"$f":"F48*Genanskaffelsespriser!$D101","v":0},{"$f":"G48*Genanskaffelsespriser!$D101","v":0},{"$f":"H48*Genanskaffelsespriser!$D101","v":0},{"$f":"I48*Genanskaffelsespriser!$D101","v":0},{"$f":"J48*Genanskaffelsespriser!$D101","v":0},{"$f":"K48*Genanskaffelsespriser!$D101","v":0},{"$f":"L48*Genanskaffelsespriser!$D101","v":0},{"$f":"M48*Genanskaffelsespriser!$D101","v":0},{"$f":"N48*Genanskaffelsespriser!$D101","v":0},{"$f":"O48*Genanskaffelsespriser!$D101","v":0},{"$f":"P48*Genanskaffelsespriser!$D101","v":0},{"$f":"Q48*Genanskaffelsespriser!$D101","v":0},{"$f":"R48*Genanskaffelsespriser!$D101","v":0},{"$f":"S48*Genanskaffelsespriser!$D101","v":0},{"$f":"T48*Genanskaffelsespriser!$D101","v":0},{"$f":"U48*Genanskaffelsespriser!$D101","v":0},{"$f":"V48*Genanskaffelsespriser!$D101","v":0},{"$f":"W48*Genanskaffelsespriser!$D101","v":0},{"$f":"X48*Genanskaffelsespriser!$D101","v":0},{"$f":"Y48*Genanskaffelsespriser!$D101","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA48","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB48","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC48","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD48","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE48","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF48","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG48","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH48","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI48","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ48","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK48","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL48","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM48","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN48","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO48","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP48","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ48","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR48","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS48","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT48","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU48","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV48","v":0},0]
[{"$f":"+Genanskaffelsespriser!B102","v":"Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E102","v":75},{"$f":"Distributionsanlæg!D49","v":0},{"$f":"Distributionsanlæg!E49","v":0},{"$f":"Distributionsanlæg!F49","v":0},{"$f":"Distributionsanlæg!G49","v":0},{"$f":"Distributionsanlæg!H49","v":0},{"$f":"Distributionsanlæg!I49","v":0},{"$f":"Distributionsanlæg!J49","v":0},{"$f":"Distributionsanlæg!K49","v":0},{"$f":"Distributionsanlæg!L49","v":0},{"$f":"Distributionsanlæg!M49","v":0},{"$f":"Distributionsanlæg!N49","v":0},{"$f":"Distributionsanlæg!O49","v":0},{"$f":"Distributionsanlæg!P49","v":0},{"$f":"Distributionsanlæg!Q49","v":0},{"$f":"Distributionsanlæg!R49","v":0},{"$f":"Distributionsanlæg!S49","v":0},{"$f":"Distributionsanlæg!T49","v":0},{"$f":"Distributionsanlæg!U49","v":0},{"$f":"Distributionsanlæg!V49","v":0},{"$f":"Distributionsanlæg!W49","v":0},{"$f":"Distributionsanlæg!X49","v":0},{"$f":"Distributionsanlæg!Y49","v":0},null,{"$f":"D49*Genanskaffelsespriser!$D102","v":0},{"$f":"E49*Genanskaffelsespriser!$D102","v":0},{"$f":"F49*Genanskaffelsespriser!$D102","v":0},{"$f":"G49*Genanskaffelsespriser!$D102","v":0},{"$f":"H49*Genanskaffelsespriser!$D102","v":0},{"$f":"I49*Genanskaffelsespriser!$D102","v":0},{"$f":"J49*Genanskaffelsespriser!$D102","v":0},{"$f":"K49*Genanskaffelsespriser!$D102","v":0},{"$f":"L49*Genanskaffelsespriser!$D102","v":0},{"$f":"M49*Genanskaffelsespriser!$D102","v":0},{"$f":"N49*Genanskaffelsespriser!$D102","v":0},{"$f":"O49*Genanskaffelsespriser!$D102","v":0},{"$f":"P49*Genanskaffelsespriser!$D102","v":0},{"$f":"Q49*Genanskaffelsespriser!$D102","v":0},{"$f":"R49*Genanskaffelsespriser!$D102","v":0},{"$f":"S49*Genanskaffelsespriser!$D102","v":0},{"$f":"T49*Genanskaffelsespriser!$D102","v":0},{"$f":"U49*Genanskaffelsespriser!$D102","v":0},{"$f":"V49*Genanskaffelsespriser!$D102","v":0},{"$f":"W49*Genanskaffelsespriser!$D102","v":0},{"$f":"X49*Genanskaffelsespriser!$D102","v":0},{"$f":"Y49*Genanskaffelsespriser!$D102","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA49","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB49","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC49","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD49","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE49","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF49","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG49","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH49","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI49","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ49","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK49","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL49","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM49","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN49","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO49","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP49","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ49","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR49","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS49","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT49","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU49","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV49","v":0},0]
[{"$f":"+Genanskaffelsespriser!B103","v":"Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E103","v":75},{"$f":"Distributionsanlæg!D50","v":0},{"$f":"Distributionsanlæg!E50","v":0},{"$f":"Distributionsanlæg!F50","v":0},{"$f":"Distributionsanlæg!G50","v":0},{"$f":"Distributionsanlæg!H50","v":0},{"$f":"Distributionsanlæg!I50","v":0},{"$f":"Distributionsanlæg!J50","v":0},{"$f":"Distributionsanlæg!K50","v":0},{"$f":"Distributionsanlæg!L50","v":0},{"$f":"Distributionsanlæg!M50","v":0},{"$f":"Distributionsanlæg!N50","v":0},{"$f":"Distributionsanlæg!O50","v":0},{"$f":"Distributionsanlæg!P50","v":0},{"$f":"Distributionsanlæg!Q50","v":0},{"$f":"Distributionsanlæg!R50","v":0},{"$f":"Distributionsanlæg!S50","v":0},{"$f":"Distributionsanlæg!T50","v":0},{"$f":"Distributionsanlæg!U50","v":0},{"$f":"Distributionsanlæg!V50","v":0},{"$f":"Distributionsanlæg!W50","v":0},{"$f":"Distributionsanlæg!X50","v":0},{"$f":"Distributionsanlæg!Y50","v":0},null,{"$f":"D50*Genanskaffelsespriser!$D103","v":0},{"$f":"E50*Genanskaffelsespriser!$D103","v":0},{"$f":"F50*Genanskaffelsespriser!$D103","v":0},{"$f":"G50*Genanskaffelsespriser!$D103","v":0},{"$f":"H50*Genanskaffelsespriser!$D103","v":0},{"$f":"I50*Genanskaffelsespriser!$D103","v":0},{"$f":"J50*Genanskaffelsespriser!$D103","v":0},{"$f":"K50*Genanskaffelsespriser!$D103","v":0},{"$f":"L50*Genanskaffelsespriser!$D103","v":0},{"$f":"M50*Genanskaffelsespriser!$D103","v":0},{"$f":"N50*Genanskaffelsespriser!$D103","v":0},{"$f":"O50*Genanskaffelsespriser!$D103","v":0},{"$f":"P50*Genanskaffelsespriser!$D103","v":0},{"$f":"Q50*Genanskaffelsespriser!$D103","v":0},{"$f":"R50*Genanskaffelsespriser!$D103","v":0},{"$f":"S50*Genanskaffelsespriser!$D103","v":0},{"$f":"T50*Genanskaffelsespriser!$D103","v":0},{"$f":"U50*Genanskaffelsespriser!$D103","v":0},{"$f":"V50*Genanskaffelsespriser!$D103","v":0},{"$f":"W50*Genanskaffelsespriser!$D103","v":0},{"$f":"X50*Genanskaffelsespriser!$D103","v":0},{"$f":"Y50*Genanskaffelsespriser!$D103","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA50","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB50","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC50","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD50","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE50","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF50","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG50","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH50","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI50","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ50","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK50","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL50","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM50","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN50","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO50","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP50","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ50","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR50","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS50","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT50","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU50","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV50","v":0},0]
[{"$f":"+Genanskaffelsespriser!B104","v":"Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E104","v":75},{"$f":"Distributionsanlæg!D51","v":0},{"$f":"Distributionsanlæg!E51","v":0},{"$f":"Distributionsanlæg!F51","v":0},{"$f":"Distributionsanlæg!G51","v":0},{"$f":"Distributionsanlæg!H51","v":0},{"$f":"Distributionsanlæg!I51","v":0},{"$f":"Distributionsanlæg!J51","v":0},{"$f":"Distributionsanlæg!K51","v":0},{"$f":"Distributionsanlæg!L51","v":0},{"$f":"Distributionsanlæg!M51","v":0},{"$f":"Distributionsanlæg!N51","v":0},{"$f":"Distributionsanlæg!O51","v":0},{"$f":"Distributionsanlæg!P51","v":0},{"$f":"Distributionsanlæg!Q51","v":0},{"$f":"Distributionsanlæg!R51","v":0},{"$f":"Distributionsanlæg!S51","v":0},{"$f":"Distributionsanlæg!T51","v":0},{"$f":"Distributionsanlæg!U51","v":0},{"$f":"Distributionsanlæg!V51","v":0},{"$f":"Distributionsanlæg!W51","v":0},{"$f":"Distributionsanlæg!X51","v":0},{"$f":"Distributionsanlæg!Y51","v":0},null,{"$f":"D51*Genanskaffelsespriser!$D104","v":0},{"$f":"E51*Genanskaffelsespriser!$D104","v":0},{"$f":"F51*Genanskaffelsespriser!$D104","v":0},{"$f":"G51*Genanskaffelsespriser!$D104","v":0},{"$f":"H51*Genanskaffelsespriser!$D104","v":0},{"$f":"I51*Genanskaffelsespriser!$D104","v":0},{"$f":"J51*Genanskaffelsespriser!$D104","v":0},{"$f":"K51*Genanskaffelsespriser!$D104","v":0},{"$f":"L51*Genanskaffelsespriser!$D104","v":0},{"$f":"M51*Genanskaffelsespriser!$D104","v":0},{"$f":"N51*Genanskaffelsespriser!$D104","v":0},{"$f":"O51*Genanskaffelsespriser!$D104","v":0},{"$f":"P51*Genanskaffelsespriser!$D104","v":0},{"$f":"Q51*Genanskaffelsespriser!$D104","v":0},{"$f":"R51*Genanskaffelsespriser!$D104","v":0},{"$f":"S51*Genanskaffelsespriser!$D104","v":0},{"$f":"T51*Genanskaffelsespriser!$D104","v":0},{"$f":"U51*Genanskaffelsespriser!$D104","v":0},{"$f":"V51*Genanskaffelsespriser!$D104","v":0},{"$f":"W51*Genanskaffelsespriser!$D104","v":0},{"$f":"X51*Genanskaffelsespriser!$D104","v":0},{"$f":"Y51*Genanskaffelsespriser!$D104","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA51","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB51","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC51","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD51","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE51","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF51","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG51","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH51","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI51","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ51","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK51","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL51","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM51","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN51","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO51","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP51","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ51","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR51","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS51","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT51","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU51","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV51","v":0},0]
[{"$f":"+Genanskaffelsespriser!B105","v":"Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E105","v":75},{"$f":"Distributionsanlæg!D52","v":0},{"$f":"Distributionsanlæg!E52","v":0},{"$f":"Distributionsanlæg!F52","v":0},{"$f":"Distributionsanlæg!G52","v":0},{"$f":"Distributionsanlæg!H52","v":0},{"$f":"Distributionsanlæg!I52","v":0},{"$f":"Distributionsanlæg!J52","v":0},{"$f":"Distributionsanlæg!K52","v":0},{"$f":"Distributionsanlæg!L52","v":0},{"$f":"Distributionsanlæg!M52","v":0},{"$f":"Distributionsanlæg!N52","v":0},{"$f":"Distributionsanlæg!O52","v":0},{"$f":"Distributionsanlæg!P52","v":0},{"$f":"Distributionsanlæg!Q52","v":0},{"$f":"Distributionsanlæg!R52","v":0},{"$f":"Distributionsanlæg!S52","v":0},{"$f":"Distributionsanlæg!T52","v":0},{"$f":"Distributionsanlæg!U52","v":0},{"$f":"Distributionsanlæg!V52","v":0},{"$f":"Distributionsanlæg!W52","v":0},{"$f":"Distributionsanlæg!X52","v":0},{"$f":"Distributionsanlæg!Y52","v":0},null,{"$f":"D52*Genanskaffelsespriser!$D105","v":0},{"$f":"E52*Genanskaffelsespriser!$D105","v":0},{"$f":"F52*Genanskaffelsespriser!$D105","v":0},{"$f":"G52*Genanskaffelsespriser!$D105","v":0},{"$f":"H52*Genanskaffelsespriser!$D105","v":0},{"$f":"I52*Genanskaffelsespriser!$D105","v":0},{"$f":"J52*Genanskaffelsespriser!$D105","v":0},{"$f":"K52*Genanskaffelsespriser!$D105","v":0},{"$f":"L52*Genanskaffelsespriser!$D105","v":0},{"$f":"M52*Genanskaffelsespriser!$D105","v":0},{"$f":"N52*Genanskaffelsespriser!$D105","v":0},{"$f":"O52*Genanskaffelsespriser!$D105","v":0},{"$f":"P52*Genanskaffelsespriser!$D105","v":0},{"$f":"Q52*Genanskaffelsespriser!$D105","v":0},{"$f":"R52*Genanskaffelsespriser!$D105","v":0},{"$f":"S52*Genanskaffelsespriser!$D105","v":0},{"$f":"T52*Genanskaffelsespriser!$D105","v":0},{"$f":"U52*Genanskaffelsespriser!$D105","v":0},{"$f":"V52*Genanskaffelsespriser!$D105","v":0},{"$f":"W52*Genanskaffelsespriser!$D105","v":0},{"$f":"X52*Genanskaffelsespriser!$D105","v":0},{"$f":"Y52*Genanskaffelsespriser!$D105","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA52","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB52","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC52","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD52","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE52","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF52","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG52","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH52","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI52","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ52","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK52","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL52","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM52","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN52","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO52","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP52","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ52","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR52","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS52","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT52","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU52","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV52","v":0},0]
[{"$f":"+Genanskaffelsespriser!B106","v":"Ledningsnet > Ø 1600 mm (rørbassiner og transportledninger)"},"meter",{"$f":"+Genanskaffelsespriser!E106","v":75},{"$f":"Distributionsanlæg!D53","v":0},{"$f":"Distributionsanlæg!E53","v":0},{"$f":"Distributionsanlæg!F53","v":0},{"$f":"Distributionsanlæg!G53","v":0},{"$f":"Distributionsanlæg!H53","v":0},{"$f":"Distributionsanlæg!I53","v":0},{"$f":"Distributionsanlæg!J53","v":0},{"$f":"Distributionsanlæg!K53","v":0},{"$f":"Distributionsanlæg!L53","v":0},{"$f":"Distributionsanlæg!M53","v":0},{"$f":"Distributionsanlæg!N53","v":0},{"$f":"Distributionsanlæg!O53","v":0},{"$f":"Distributionsanlæg!P53","v":0},{"$f":"Distributionsanlæg!Q53","v":0},{"$f":"Distributionsanlæg!R53","v":0},{"$f":"Distributionsanlæg!S53","v":0},{"$f":"Distributionsanlæg!T53","v":0},{"$f":"Distributionsanlæg!U53","v":0},{"$f":"Distributionsanlæg!V53","v":0},{"$f":"Distributionsanlæg!W53","v":0},{"$f":"Distributionsanlæg!X53","v":0},{"$f":"Distributionsanlæg!Y53","v":0},null,{"$f":"D53*Genanskaffelsespriser!$D106","v":0},{"$f":"E53*Genanskaffelsespriser!$D106","v":0},{"$f":"F53*Genanskaffelsespriser!$D106","v":0},{"$f":"G53*Genanskaffelsespriser!$D106","v":0},{"$f":"H53*Genanskaffelsespriser!$D106","v":0},{"$f":"I53*Genanskaffelsespriser!$D106","v":0},{"$f":"J53*Genanskaffelsespriser!$D106","v":0},{"$f":"K53*Genanskaffelsespriser!$D106","v":0},{"$f":"L53*Genanskaffelsespriser!$D106","v":0},{"$f":"M53*Genanskaffelsespriser!$D106","v":0},{"$f":"N53*Genanskaffelsespriser!$D106","v":0},{"$f":"O53*Genanskaffelsespriser!$D106","v":0},{"$f":"P53*Genanskaffelsespriser!$D106","v":0},{"$f":"Q53*Genanskaffelsespriser!$D106","v":0},{"$f":"R53*Genanskaffelsespriser!$D106","v":0},{"$f":"S53*Genanskaffelsespriser!$D106","v":0},{"$f":"T53*Genanskaffelsespriser!$D106","v":0},{"$f":"U53*Genanskaffelsespriser!$D106","v":0},{"$f":"V53*Genanskaffelsespriser!$D106","v":0},{"$f":"W53*Genanskaffelsespriser!$D106","v":0},{"$f":"X53*Genanskaffelsespriser!$D106","v":0},{"$f":"Y53*Genanskaffelsespriser!$D106","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA53","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB53","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC53","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD53","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE53","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF53","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG53","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH53","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI53","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ53","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK53","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL53","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM53","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN53","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO53","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP53","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ53","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR53","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS53","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT53","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU53","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV53","v":0},0]
[{"$f":"+Genanskaffelsespriser!B107","v":"Strømpeforing ≤ Ø 200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E107","v":50},{"$f":"Distributionsanlæg!D54","v":0},{"$f":"Distributionsanlæg!E54","v":0},{"$f":"Distributionsanlæg!F54","v":0},{"$f":"Distributionsanlæg!G54","v":0},{"$f":"Distributionsanlæg!H54","v":0},{"$f":"Distributionsanlæg!I54","v":0},{"$f":"Distributionsanlæg!J54","v":0},{"$f":"Distributionsanlæg!K54","v":0},{"$f":"Distributionsanlæg!L54","v":0},{"$f":"Distributionsanlæg!M54","v":0},{"$f":"Distributionsanlæg!N54","v":0},{"$f":"Distributionsanlæg!O54","v":0},{"$f":"Distributionsanlæg!P54","v":0},{"$f":"Distributionsanlæg!Q54","v":0},{"$f":"Distributionsanlæg!R54","v":0},{"$f":"Distributionsanlæg!S54","v":0},{"$f":"Distributionsanlæg!T54","v":0},{"$f":"Distributionsanlæg!U54","v":0},{"$f":"Distributionsanlæg!V54","v":0},{"$f":"Distributionsanlæg!W54","v":0},{"$f":"Distributionsanlæg!X54","v":0},{"$f":"Distributionsanlæg!Y54","v":0},null,{"$f":"D54*Genanskaffelsespriser!$D107","v":0},{"$f":"E54*Genanskaffelsespriser!$D107","v":0},{"$f":"F54*Genanskaffelsespriser!$D107","v":0},{"$f":"G54*Genanskaffelsespriser!$D107","v":0},{"$f":"H54*Genanskaffelsespriser!$D107","v":0},{"$f":"I54*Genanskaffelsespriser!$D107","v":0},{"$f":"J54*Genanskaffelsespriser!$D107","v":0},{"$f":"K54*Genanskaffelsespriser!$D107","v":0},{"$f":"L54*Genanskaffelsespriser!$D107","v":0},{"$f":"M54*Genanskaffelsespriser!$D107","v":0},{"$f":"N54*Genanskaffelsespriser!$D107","v":0},{"$f":"O54*Genanskaffelsespriser!$D107","v":0},{"$f":"P54*Genanskaffelsespriser!$D107","v":0},{"$f":"Q54*Genanskaffelsespriser!$D107","v":0},{"$f":"R54*Genanskaffelsespriser!$D107","v":0},{"$f":"S54*Genanskaffelsespriser!$D107","v":0},{"$f":"T54*Genanskaffelsespriser!$D107","v":0},{"$f":"U54*Genanskaffelsespriser!$D107","v":0},{"$f":"V54*Genanskaffelsespriser!$D107","v":0},{"$f":"W54*Genanskaffelsespriser!$D107","v":0},{"$f":"X54*Genanskaffelsespriser!$D107","v":0},{"$f":"Y54*Genanskaffelsespriser!$D107","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA54","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB54","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC54","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD54","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE54","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF54","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG54","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH54","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI54","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ54","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK54","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL54","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM54","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN54","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO54","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP54","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ54","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR54","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS54","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT54","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU54","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV54","v":0},0]
[{"$f":"+Genanskaffelsespriser!B108","v":"Strømpeforing Ø 200 mm < Ledningsnet ≤ Ø 500 mm"},"meter",{"$f":"+Genanskaffelsespriser!E108","v":50},{"$f":"Distributionsanlæg!D55","v":0},{"$f":"Distributionsanlæg!E55","v":0},{"$f":"Distributionsanlæg!F55","v":0},{"$f":"Distributionsanlæg!G55","v":0},{"$f":"Distributionsanlæg!H55","v":0},{"$f":"Distributionsanlæg!I55","v":0},{"$f":"Distributionsanlæg!J55","v":0},{"$f":"Distributionsanlæg!K55","v":0},{"$f":"Distributionsanlæg!L55","v":0},{"$f":"Distributionsanlæg!M55","v":0},{"$f":"Distributionsanlæg!N55","v":0},{"$f":"Distributionsanlæg!O55","v":0},{"$f":"Distributionsanlæg!P55","v":0},{"$f":"Distributionsanlæg!Q55","v":0},{"$f":"Distributionsanlæg!R55","v":0},{"$f":"Distributionsanlæg!S55","v":0},{"$f":"Distributionsanlæg!T55","v":0},{"$f":"Distributionsanlæg!U55","v":0},{"$f":"Distributionsanlæg!V55","v":0},{"$f":"Distributionsanlæg!W55","v":0},{"$f":"Distributionsanlæg!X55","v":0},{"$f":"Distributionsanlæg!Y55","v":0},null,{"$f":"D55*Genanskaffelsespriser!$D108","v":0},{"$f":"E55*Genanskaffelsespriser!$D108","v":0},{"$f":"F55*Genanskaffelsespriser!$D108","v":0},{"$f":"G55*Genanskaffelsespriser!$D108","v":0},{"$f":"H55*Genanskaffelsespriser!$D108","v":0},{"$f":"I55*Genanskaffelsespriser!$D108","v":0},{"$f":"J55*Genanskaffelsespriser!$D108","v":0},{"$f":"K55*Genanskaffelsespriser!$D108","v":0},{"$f":"L55*Genanskaffelsespriser!$D108","v":0},{"$f":"M55*Genanskaffelsespriser!$D108","v":0},{"$f":"N55*Genanskaffelsespriser!$D108","v":0},{"$f":"O55*Genanskaffelsespriser!$D108","v":0},{"$f":"P55*Genanskaffelsespriser!$D108","v":0},{"$f":"Q55*Genanskaffelsespriser!$D108","v":0},{"$f":"R55*Genanskaffelsespriser!$D108","v":0},{"$f":"S55*Genanskaffelsespriser!$D108","v":0},{"$f":"T55*Genanskaffelsespriser!$D108","v":0},{"$f":"U55*Genanskaffelsespriser!$D108","v":0},{"$f":"V55*Genanskaffelsespriser!$D108","v":0},{"$f":"W55*Genanskaffelsespriser!$D108","v":0},{"$f":"X55*Genanskaffelsespriser!$D108","v":0},{"$f":"Y55*Genanskaffelsespriser!$D108","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA55","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB55","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC55","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD55","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE55","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF55","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG55","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH55","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI55","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ55","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK55","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL55","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM55","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN55","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO55","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP55","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ55","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR55","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS55","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT55","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU55","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV55","v":0},0]
[{"$f":"+Genanskaffelsespriser!B109","v":"Strømpeforing Ø 500 mm < Ledningsnet ≤ Ø 800 mm"},"meter",{"$f":"+Genanskaffelsespriser!E109","v":50},{"$f":"Distributionsanlæg!D56","v":0},{"$f":"Distributionsanlæg!E56","v":0},{"$f":"Distributionsanlæg!F56","v":0},{"$f":"Distributionsanlæg!G56","v":0},{"$f":"Distributionsanlæg!H56","v":0},{"$f":"Distributionsanlæg!I56","v":0},{"$f":"Distributionsanlæg!J56","v":0},{"$f":"Distributionsanlæg!K56","v":0},{"$f":"Distributionsanlæg!L56","v":0},{"$f":"Distributionsanlæg!M56","v":0},{"$f":"Distributionsanlæg!N56","v":0},{"$f":"Distributionsanlæg!O56","v":0},{"$f":"Distributionsanlæg!P56","v":0},{"$f":"Distributionsanlæg!Q56","v":0},{"$f":"Distributionsanlæg!R56","v":0},{"$f":"Distributionsanlæg!S56","v":0},{"$f":"Distributionsanlæg!T56","v":0},{"$f":"Distributionsanlæg!U56","v":0},{"$f":"Distributionsanlæg!V56","v":0},{"$f":"Distributionsanlæg!W56","v":0},{"$f":"Distributionsanlæg!X56","v":0},{"$f":"Distributionsanlæg!Y56","v":0},null,{"$f":"D56*Genanskaffelsespriser!$D109","v":0},{"$f":"E56*Genanskaffelsespriser!$D109","v":0},{"$f":"F56*Genanskaffelsespriser!$D109","v":0},{"$f":"G56*Genanskaffelsespriser!$D109","v":0},{"$f":"H56*Genanskaffelsespriser!$D109","v":0},{"$f":"I56*Genanskaffelsespriser!$D109","v":0},{"$f":"J56*Genanskaffelsespriser!$D109","v":0},{"$f":"K56*Genanskaffelsespriser!$D109","v":0},{"$f":"L56*Genanskaffelsespriser!$D109","v":0},{"$f":"M56*Genanskaffelsespriser!$D109","v":0},{"$f":"N56*Genanskaffelsespriser!$D109","v":0},{"$f":"O56*Genanskaffelsespriser!$D109","v":0},{"$f":"P56*Genanskaffelsespriser!$D109","v":0},{"$f":"Q56*Genanskaffelsespriser!$D109","v":0},{"$f":"R56*Genanskaffelsespriser!$D109","v":0},{"$f":"S56*Genanskaffelsespriser!$D109","v":0},{"$f":"T56*Genanskaffelsespriser!$D109","v":0},{"$f":"U56*Genanskaffelsespriser!$D109","v":0},{"$f":"V56*Genanskaffelsespriser!$D109","v":0},{"$f":"W56*Genanskaffelsespriser!$D109","v":0},{"$f":"X56*Genanskaffelsespriser!$D109","v":0},{"$f":"Y56*Genanskaffelsespriser!$D109","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA56","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB56","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC56","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD56","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE56","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF56","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG56","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH56","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI56","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ56","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK56","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL56","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM56","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN56","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO56","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP56","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ56","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR56","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS56","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT56","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU56","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV56","v":0},0]
[{"$f":"+Genanskaffelsespriser!B110","v":"Strømpeforing Ø 800 mm < Ledningsnet ≤ Ø 1000 mm"},"meter",{"$f":"+Genanskaffelsespriser!E110","v":50},{"$f":"Distributionsanlæg!D57","v":0},{"$f":"Distributionsanlæg!E57","v":0},{"$f":"Distributionsanlæg!F57","v":0},{"$f":"Distributionsanlæg!G57","v":0},{"$f":"Distributionsanlæg!H57","v":0},{"$f":"Distributionsanlæg!I57","v":0},{"$f":"Distributionsanlæg!J57","v":0},{"$f":"Distributionsanlæg!K57","v":0},{"$f":"Distributionsanlæg!L57","v":0},{"$f":"Distributionsanlæg!M57","v":0},{"$f":"Distributionsanlæg!N57","v":0},{"$f":"Distributionsanlæg!O57","v":0},{"$f":"Distributionsanlæg!P57","v":0},{"$f":"Distributionsanlæg!Q57","v":0},{"$f":"Distributionsanlæg!R57","v":0},{"$f":"Distributionsanlæg!S57","v":0},{"$f":"Distributionsanlæg!T57","v":0},{"$f":"Distributionsanlæg!U57","v":0},{"$f":"Distributionsanlæg!V57","v":0},{"$f":"Distributionsanlæg!W57","v":0},{"$f":"Distributionsanlæg!X57","v":0},{"$f":"Distributionsanlæg!Y57","v":0},null,{"$f":"D57*Genanskaffelsespriser!$D110","v":0},{"$f":"E57*Genanskaffelsespriser!$D110","v":0},{"$f":"F57*Genanskaffelsespriser!$D110","v":0},{"$f":"G57*Genanskaffelsespriser!$D110","v":0},{"$f":"H57*Genanskaffelsespriser!$D110","v":0},{"$f":"I57*Genanskaffelsespriser!$D110","v":0},{"$f":"J57*Genanskaffelsespriser!$D110","v":0},{"$f":"K57*Genanskaffelsespriser!$D110","v":0},{"$f":"L57*Genanskaffelsespriser!$D110","v":0},{"$f":"M57*Genanskaffelsespriser!$D110","v":0},{"$f":"N57*Genanskaffelsespriser!$D110","v":0},{"$f":"O57*Genanskaffelsespriser!$D110","v":0},{"$f":"P57*Genanskaffelsespriser!$D110","v":0},{"$f":"Q57*Genanskaffelsespriser!$D110","v":0},{"$f":"R57*Genanskaffelsespriser!$D110","v":0},{"$f":"S57*Genanskaffelsespriser!$D110","v":0},{"$f":"T57*Genanskaffelsespriser!$D110","v":0},{"$f":"U57*Genanskaffelsespriser!$D110","v":0},{"$f":"V57*Genanskaffelsespriser!$D110","v":0},{"$f":"W57*Genanskaffelsespriser!$D110","v":0},{"$f":"X57*Genanskaffelsespriser!$D110","v":0},{"$f":"Y57*Genanskaffelsespriser!$D110","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA57","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB57","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC57","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD57","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE57","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF57","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG57","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH57","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI57","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ57","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK57","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL57","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM57","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN57","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO57","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP57","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ57","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR57","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS57","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT57","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU57","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV57","v":0},0]
[{"$f":"+Genanskaffelsespriser!B111","v":"Strømpeforing Ø 1000 mm < Ledningsnet ≤ Ø 1200 mm"},"meter",{"$f":"+Genanskaffelsespriser!E111","v":50},{"$f":"Distributionsanlæg!D58","v":0},{"$f":"Distributionsanlæg!E58","v":0},{"$f":"Distributionsanlæg!F58","v":0},{"$f":"Distributionsanlæg!G58","v":0},{"$f":"Distributionsanlæg!H58","v":0},{"$f":"Distributionsanlæg!I58","v":0},{"$f":"Distributionsanlæg!J58","v":0},{"$f":"Distributionsanlæg!K58","v":0},{"$f":"Distributionsanlæg!L58","v":0},{"$f":"Distributionsanlæg!M58","v":0},{"$f":"Distributionsanlæg!N58","v":0},{"$f":"Distributionsanlæg!O58","v":0},{"$f":"Distributionsanlæg!P58","v":0},{"$f":"Distributionsanlæg!Q58","v":0},{"$f":"Distributionsanlæg!R58","v":0},{"$f":"Distributionsanlæg!S58","v":0},{"$f":"Distributionsanlæg!T58","v":0},{"$f":"Distributionsanlæg!U58","v":0},{"$f":"Distributionsanlæg!V58","v":0},{"$f":"Distributionsanlæg!W58","v":0},{"$f":"Distributionsanlæg!X58","v":0},{"$f":"Distributionsanlæg!Y58","v":0},null,{"$f":"D58*Genanskaffelsespriser!$D111","v":0},{"$f":"E58*Genanskaffelsespriser!$D111","v":0},{"$f":"F58*Genanskaffelsespriser!$D111","v":0},{"$f":"G58*Genanskaffelsespriser!$D111","v":0},{"$f":"H58*Genanskaffelsespriser!$D111","v":0},{"$f":"I58*Genanskaffelsespriser!$D111","v":0},{"$f":"J58*Genanskaffelsespriser!$D111","v":0},{"$f":"K58*Genanskaffelsespriser!$D111","v":0},{"$f":"L58*Genanskaffelsespriser!$D111","v":0},{"$f":"M58*Genanskaffelsespriser!$D111","v":0},{"$f":"N58*Genanskaffelsespriser!$D111","v":0},{"$f":"O58*Genanskaffelsespriser!$D111","v":0},{"$f":"P58*Genanskaffelsespriser!$D111","v":0},{"$f":"Q58*Genanskaffelsespriser!$D111","v":0},{"$f":"R58*Genanskaffelsespriser!$D111","v":0},{"$f":"S58*Genanskaffelsespriser!$D111","v":0},{"$f":"T58*Genanskaffelsespriser!$D111","v":0},{"$f":"U58*Genanskaffelsespriser!$D111","v":0},{"$f":"V58*Genanskaffelsespriser!$D111","v":0},{"$f":"W58*Genanskaffelsespriser!$D111","v":0},{"$f":"X58*Genanskaffelsespriser!$D111","v":0},{"$f":"Y58*Genanskaffelsespriser!$D111","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA58","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB58","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC58","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD58","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE58","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF58","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG58","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH58","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI58","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ58","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK58","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL58","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM58","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN58","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO58","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP58","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ58","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR58","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS58","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT58","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU58","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV58","v":0},0]
[{"$f":"+Genanskaffelsespriser!B112","v":"Strømpeforing Ø 1200 mm < Ledningsnet ≤ Ø 1600 mm"},"meter",{"$f":"+Genanskaffelsespriser!E112","v":50},{"$f":"Distributionsanlæg!D59","v":0},{"$f":"Distributionsanlæg!E59","v":0},{"$f":"Distributionsanlæg!F59","v":0},{"$f":"Distributionsanlæg!G59","v":0},{"$f":"Distributionsanlæg!H59","v":0},{"$f":"Distributionsanlæg!I59","v":0},{"$f":"Distributionsanlæg!J59","v":0},{"$f":"Distributionsanlæg!K59","v":0},{"$f":"Distributionsanlæg!L59","v":0},{"$f":"Distributionsanlæg!M59","v":0},{"$f":"Distributionsanlæg!N59","v":0},{"$f":"Distributionsanlæg!O59","v":0},{"$f":"Distributionsanlæg!P59","v":0},{"$f":"Distributionsanlæg!Q59","v":0},{"$f":"Distributionsanlæg!R59","v":0},{"$f":"Distributionsanlæg!S59","v":0},{"$f":"Distributionsanlæg!T59","v":0},{"$f":"Distributionsanlæg!U59","v":0},{"$f":"Distributionsanlæg!V59","v":0},{"$f":"Distributionsanlæg!W59","v":0},{"$f":"Distributionsanlæg!X59","v":0},{"$f":"Distributionsanlæg!Y59","v":0},null,{"$f":"D59*Genanskaffelsespriser!$D112","v":0},{"$f":"E59*Genanskaffelsespriser!$D112","v":0},{"$f":"F59*Genanskaffelsespriser!$D112","v":0},{"$f":"G59*Genanskaffelsespriser!$D112","v":0},{"$f":"H59*Genanskaffelsespriser!$D112","v":0},{"$f":"I59*Genanskaffelsespriser!$D112","v":0},{"$f":"J59*Genanskaffelsespriser!$D112","v":0},{"$f":"K59*Genanskaffelsespriser!$D112","v":0},{"$f":"L59*Genanskaffelsespriser!$D112","v":0},{"$f":"M59*Genanskaffelsespriser!$D112","v":0},{"$f":"N59*Genanskaffelsespriser!$D112","v":0},{"$f":"O59*Genanskaffelsespriser!$D112","v":0},{"$f":"P59*Genanskaffelsespriser!$D112","v":0},{"$f":"Q59*Genanskaffelsespriser!$D112","v":0},{"$f":"R59*Genanskaffelsespriser!$D112","v":0},{"$f":"S59*Genanskaffelsespriser!$D112","v":0},{"$f":"T59*Genanskaffelsespriser!$D112","v":0},{"$f":"U59*Genanskaffelsespriser!$D112","v":0},{"$f":"V59*Genanskaffelsespriser!$D112","v":0},{"$f":"W59*Genanskaffelsespriser!$D112","v":0},{"$f":"X59*Genanskaffelsespriser!$D112","v":0},{"$f":"Y59*Genanskaffelsespriser!$D112","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA59","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB59","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC59","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD59","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE59","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF59","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG59","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH59","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI59","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ59","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK59","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL59","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM59","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN59","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO59","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP59","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ59","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR59","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS59","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT59","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU59","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV59","v":0},0]
["Brønde og stik, ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW61:AW64)","v":546255000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B114","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E114","v":75},{"$f":"Distributionsanlæg!D61","v":4},{"$f":"Distributionsanlæg!E61","v":0},{"$f":"Distributionsanlæg!F61","v":3},{"$f":"Distributionsanlæg!G61","v":158},{"$f":"Distributionsanlæg!H61","v":200},{"$f":"Distributionsanlæg!I61","v":151},{"$f":"Distributionsanlæg!J61","v":1768},{"$f":"Distributionsanlæg!K61","v":6103},{"$f":"Distributionsanlæg!L61","v":422},{"$f":"Distributionsanlæg!M61","v":255},{"$f":"Distributionsanlæg!N61","v":298},{"$f":"Distributionsanlæg!O61","v":379},{"$f":"Distributionsanlæg!P61","v":144},{"$f":"Distributionsanlæg!Q61","v":47},{"$f":"Distributionsanlæg!R61","v":154},{"$f":"Distributionsanlæg!S61","v":116},{"$f":"Distributionsanlæg!T61","v":283},{"$f":"Distributionsanlæg!U61","v":205},{"$f":"Distributionsanlæg!V61","v":121},{"$f":"Distributionsanlæg!W61","v":63},{"$f":"Distributionsanlæg!X61","v":1},{"$f":"Distributionsanlæg!Y61","v":0},null,{"$f":"D61*Genanskaffelsespriser!$D114","v":164000},{"$f":"E61*Genanskaffelsespriser!$D114","v":0},{"$f":"F61*Genanskaffelsespriser!$D114","v":123000},{"$f":"G61*Genanskaffelsespriser!$D114","v":6478000},{"$f":"H61*Genanskaffelsespriser!$D114","v":8200000},{"$f":"I61*Genanskaffelsespriser!$D114","v":6191000},{"$f":"J61*Genanskaffelsespriser!$D114","v":72488000},{"$f":"K61*Genanskaffelsespriser!$D114","v":250223000},{"$f":"L61*Genanskaffelsespriser!$D114","v":17302000},{"$f":"M61*Genanskaffelsespriser!$D114","v":10455000},{"$f":"N61*Genanskaffelsespriser!$D114","v":12218000},{"$f":"O61*Genanskaffelsespriser!$D114","v":15539000},{"$f":"P61*Genanskaffelsespriser!$D114","v":5904000},{"$f":"Q61*Genanskaffelsespriser!$D114","v":1927000},{"$f":"R61*Genanskaffelsespriser!$D114","v":6314000},{"$f":"S61*Genanskaffelsespriser!$D114","v":4756000},{"$f":"T61*Genanskaffelsespriser!$D114","v":11603000},{"$f":"U61*Genanskaffelsespriser!$D114","v":8405000},{"$f":"V61*Genanskaffelsespriser!$D114","v":4961000},{"$f":"W61*Genanskaffelsespriser!$D114","v":2583000},{"$f":"X61*Genanskaffelsespriser!$D114","v":41000},{"$f":"Y61*Genanskaffelsespriser!$D114","v":0},{"$f":"+SUM(AA61:AV61)","v":445875000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA61","v":2753.4439884670387},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB61","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC61","v":4030.3268986256985},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD61","v":157171.20784312632},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE61","v":385993.96632548532},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF61","v":461989.12088035123},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG61","v":7461673.7842899319},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH61","v":54435303.221765622},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI61","v":8153922.8280489491},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ61","v":6212087.835456945},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK61","v":8625735.4441357572},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL61","v":12539269.95758234},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM61","v":5243726.3640897265},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN61","v":1744137.1755775691},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO61","v":5817742.5627987813},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP61","v":4410243.4782145564},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ61","v":10852261.898571042},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR61","v":8132366.3868662808},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS61","v":4929668.5337927574},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT61","v":2663487.8235723721},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU61","v":43964.058110871141},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV61","v":0},10875]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D62","v":0},{"$f":"Distributionsanlæg!E62","v":0},{"$f":"Distributionsanlæg!F62","v":0},{"$f":"Distributionsanlæg!G62","v":0},{"$f":"Distributionsanlæg!H62","v":0},{"$f":"Distributionsanlæg!I62","v":0},{"$f":"Distributionsanlæg!J62","v":0},{"$f":"Distributionsanlæg!K62","v":0},{"$f":"Distributionsanlæg!L62","v":0},{"$f":"Distributionsanlæg!M62","v":0},{"$f":"Distributionsanlæg!N62","v":0},{"$f":"Distributionsanlæg!O62","v":0},{"$f":"Distributionsanlæg!P62","v":0},{"$f":"Distributionsanlæg!Q62","v":0},{"$f":"Distributionsanlæg!R62","v":0},{"$f":"Distributionsanlæg!S62","v":0},{"$f":"Distributionsanlæg!T62","v":0},{"$f":"Distributionsanlæg!U62","v":0},{"$f":"Distributionsanlæg!V62","v":0},{"$f":"Distributionsanlæg!W62","v":0},{"$f":"Distributionsanlæg!X62","v":0},{"$f":"Distributionsanlæg!Y62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D62:Y62,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B115","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E115","v":75},{"$f":"Distributionsanlæg!D63","v":2},{"$f":"Distributionsanlæg!E63","v":0},{"$f":"Distributionsanlæg!F63","v":0},{"$f":"Distributionsanlæg!G63","v":116},{"$f":"Distributionsanlæg!H63","v":54},{"$f":"Distributionsanlæg!I63","v":90},{"$f":"Distributionsanlæg!J63","v":3113},{"$f":"Distributionsanlæg!K63","v":2203},{"$f":"Distributionsanlæg!L63","v":209},{"$f":"Distributionsanlæg!M63","v":6},{"$f":"Distributionsanlæg!N63","v":14},{"$f":"Distributionsanlæg!O63","v":168},{"$f":"Distributionsanlæg!P63","v":0},{"$f":"Distributionsanlæg!Q63","v":0},{"$f":"Distributionsanlæg!R63","v":81},{"$f":"Distributionsanlæg!S63","v":11},{"$f":"Distributionsanlæg!T63","v":126},{"$f":"Distributionsanlæg!U63","v":400},{"$f":"Distributionsanlæg!V63","v":96},{"$f":"Distributionsanlæg!W63","v":2},{"$f":"Distributionsanlæg!X63","v":1},{"$f":"Distributionsanlæg!Y63","v":0},null,{"$f":"D63*Genanskaffelsespriser!$D115","v":30000},{"$f":"E63*Genanskaffelsespriser!$D115","v":0},{"$f":"F63*Genanskaffelsespriser!$D115","v":0},{"$f":"G63*Genanskaffelsespriser!$D115","v":1740000},{"$f":"H63*Genanskaffelsespriser!$D115","v":810000},{"$f":"I63*Genanskaffelsespriser!$D115","v":1350000},{"$f":"J63*Genanskaffelsespriser!$D115","v":46695000},{"$f":"K63*Genanskaffelsespriser!$D115","v":33045000},{"$f":"L63*Genanskaffelsespriser!$D115","v":3135000},{"$f":"M63*Genanskaffelsespriser!$D115","v":90000},{"$f":"N63*Genanskaffelsespriser!$D115","v":210000},{"$f":"O63*Genanskaffelsespriser!$D115","v":2520000},{"$f":"P63*Genanskaffelsespriser!$D115","v":0},{"$f":"Q63*Genanskaffelsespriser!$D115","v":0},{"$f":"R63*Genanskaffelsespriser!$D115","v":1215000},{"$f":"S63*Genanskaffelsespriser!$D115","v":165000},{"$f":"T63*Genanskaffelsespriser!$D115","v":1890000},{"$f":"U63*Genanskaffelsespriser!$D115","v":6000000},{"$f":"V63*Genanskaffelsespriser!$D115","v":1440000},{"$f":"W63*Genanskaffelsespriser!$D115","v":30000},{"$f":"X63*Genanskaffelsespriser!$D115","v":15000},{"$f":"Y63*Genanskaffelsespriser!$D115","v":0},{"$f":"+SUM(AA63:AV63)","v":100380000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA63","v":503.67877837811687},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB63","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC63","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD63","v":42216.409639864127},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE63","v":38128.67228337111},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF63","v":100740.64176845003},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG63","v":4806628.0950973723},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH63","v":7188845.9292840585},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI63","v":1477433.1329287628},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ63","v":53475.648511824489},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK63","v":148257.0341519487},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL63","v":2033525.9857846382},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM63","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN63","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO63","v":1119505.4187203862},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP63","v":153004.6623013881},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ63","v":1767713.0904334455},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR63","v":5805377.5515999626},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS63","v":1430905.6014234168},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT63","v":30934.817927669825},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU63","v":16084.411503977248},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV63","v":0},6692]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D64","v":0},{"$f":"Distributionsanlæg!E64","v":0},{"$f":"Distributionsanlæg!F64","v":0},{"$f":"Distributionsanlæg!G64","v":0},{"$f":"Distributionsanlæg!H64","v":0},{"$f":"Distributionsanlæg!I64","v":0},{"$f":"Distributionsanlæg!J64","v":0},{"$f":"Distributionsanlæg!K64","v":0},{"$f":"Distributionsanlæg!L64","v":0},{"$f":"Distributionsanlæg!M64","v":0},{"$f":"Distributionsanlæg!N64","v":0},{"$f":"Distributionsanlæg!O64","v":0},{"$f":"Distributionsanlæg!P64","v":0},{"$f":"Distributionsanlæg!Q64","v":0},{"$f":"Distributionsanlæg!R64","v":0},{"$f":"Distributionsanlæg!S64","v":0},{"$f":"Distributionsanlæg!T64","v":0},{"$f":"Distributionsanlæg!U64","v":0},{"$f":"Distributionsanlæg!V64","v":0},{"$f":"Distributionsanlæg!W64","v":0},{"$f":"Distributionsanlæg!X64","v":0},{"$f":"Distributionsanlæg!Y64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D64:Y64,\"<>0\")","v":0}]
["Brønde og stik, ledningsnet - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW66:AW69)","v":920256000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B117","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E117","v":75},{"$f":"Distributionsanlæg!D66","v":165},{"$f":"Distributionsanlæg!E66","v":30},{"$f":"Distributionsanlæg!F66","v":89},{"$f":"Distributionsanlæg!G66","v":1081},{"$f":"Distributionsanlæg!H66","v":326},{"$f":"Distributionsanlæg!I66","v":917},{"$f":"Distributionsanlæg!J66","v":1916},{"$f":"Distributionsanlæg!K66","v":6056},{"$f":"Distributionsanlæg!L66","v":182},{"$f":"Distributionsanlæg!M66","v":551},{"$f":"Distributionsanlæg!N66","v":187},{"$f":"Distributionsanlæg!O66","v":431},{"$f":"Distributionsanlæg!P66","v":39},{"$f":"Distributionsanlæg!Q66","v":9},{"$f":"Distributionsanlæg!R66","v":159},{"$f":"Distributionsanlæg!S66","v":62},{"$f":"Distributionsanlæg!T66","v":608},{"$f":"Distributionsanlæg!U66","v":121},{"$f":"Distributionsanlæg!V66","v":278},{"$f":"Distributionsanlæg!W66","v":26},{"$f":"Distributionsanlæg!X66","v":42},{"$f":"Distributionsanlæg!Y66","v":0},null,{"$f":"D66*Genanskaffelsespriser!$D117","v":7425000},{"$f":"E66*Genanskaffelsespriser!$D117","v":1350000},{"$f":"F66*Genanskaffelsespriser!$D117","v":4005000},{"$f":"G66*Genanskaffelsespriser!$D117","v":48645000},{"$f":"H66*Genanskaffelsespriser!$D117","v":14670000},{"$f":"I66*Genanskaffelsespriser!$D117","v":41265000},{"$f":"J66*Genanskaffelsespriser!$D117","v":86220000},{"$f":"K66*Genanskaffelsespriser!$D117","v":272520000},{"$f":"L66*Genanskaffelsespriser!$D117","v":8190000},{"$f":"M66*Genanskaffelsespriser!$D117","v":24795000},{"$f":"N66*Genanskaffelsespriser!$D117","v":8415000},{"$f":"O66*Genanskaffelsespriser!$D117","v":19395000},{"$f":"P66*Genanskaffelsespriser!$D117","v":1755000},{"$f":"Q66*Genanskaffelsespriser!$D117","v":405000},{"$f":"R66*Genanskaffelsespriser!$D117","v":7155000},{"$f":"S66*Genanskaffelsespriser!$D117","v":2790000},{"$f":"T66*Genanskaffelsespriser!$D117","v":27360000},{"$f":"U66*Genanskaffelsespriser!$D117","v":5445000},{"$f":"V66*Genanskaffelsespriser!$D117","v":12510000},{"$f":"W66*Genanskaffelsespriser!$D117","v":1170000},{"$f":"X66*Genanskaffelsespriser!$D117","v":1890000},{"$f":"Y66*Genanskaffelsespriser!$D117","v":0},{"$f":"+SUM(AA66:AV66)","v":597375000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA66","v":124660.49764858393},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB66","v":34358.798120192892},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC66","v":131231.37584549529},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD66","v":1180239.797086891},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE66","v":690552.62024327682},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF66","v":3079305.616722289},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG66","v":8875200.2218502089},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH66","v":59285952.266560495},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI66","v":3859705.6965507395},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ66","v":14732541.165007647},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK66","v":5940871.1542316582},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL66","v":15650887.497735342},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM66","v":1558729.6356669157},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN66","v":366567.49149398832},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO66","v":6592643.0213533863},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP66","v":2587169.7443689262},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ66","v":25589751.40436988},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR66","v":5268380.1280769659},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS66","v":12430992.412365934},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT66","v":1206457.8991791231},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU66","v":2026635.8495011332},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV66","v":0},13275]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D67","v":0},{"$f":"Distributionsanlæg!E67","v":0},{"$f":"Distributionsanlæg!F67","v":0},{"$f":"Distributionsanlæg!G67","v":0},{"$f":"Distributionsanlæg!H67","v":0},{"$f":"Distributionsanlæg!I67","v":0},{"$f":"Distributionsanlæg!J67","v":0},{"$f":"Distributionsanlæg!K67","v":0},{"$f":"Distributionsanlæg!L67","v":0},{"$f":"Distributionsanlæg!M67","v":0},{"$f":"Distributionsanlæg!N67","v":0},{"$f":"Distributionsanlæg!O67","v":0},{"$f":"Distributionsanlæg!P67","v":0},{"$f":"Distributionsanlæg!Q67","v":0},{"$f":"Distributionsanlæg!R67","v":0},{"$f":"Distributionsanlæg!S67","v":0},{"$f":"Distributionsanlæg!T67","v":0},{"$f":"Distributionsanlæg!U67","v":0},{"$f":"Distributionsanlæg!V67","v":0},{"$f":"Distributionsanlæg!W67","v":0},{"$f":"Distributionsanlæg!X67","v":0},{"$f":"Distributionsanlæg!Y67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D67:Y67,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B118","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E118","v":75},{"$f":"Distributionsanlæg!D68","v":388},{"$f":"Distributionsanlæg!E68","v":56},{"$f":"Distributionsanlæg!F68","v":138},{"$f":"Distributionsanlæg!G68","v":2407},{"$f":"Distributionsanlæg!H68","v":929},{"$f":"Distributionsanlæg!I68","v":1777},{"$f":"Distributionsanlæg!J68","v":2752},{"$f":"Distributionsanlæg!K68","v":7506},{"$f":"Distributionsanlæg!L68","v":117},{"$f":"Distributionsanlæg!M68","v":727},{"$f":"Distributionsanlæg!N68","v":199},{"$f":"Distributionsanlæg!O68","v":748},{"$f":"Distributionsanlæg!P68","v":59},{"$f":"Distributionsanlæg!Q68","v":0},{"$f":"Distributionsanlæg!R68","v":346},{"$f":"Distributionsanlæg!S68","v":80},{"$f":"Distributionsanlæg!T68","v":265},{"$f":"Distributionsanlæg!U68","v":161},{"$f":"Distributionsanlæg!V68","v":230},{"$f":"Distributionsanlæg!W68","v":40},{"$f":"Distributionsanlæg!X68","v":68},{"$f":"Distributionsanlæg!Y68","v":0},null,{"$f":"D68*Genanskaffelsespriser!$D118","v":6596000},{"$f":"E68*Genanskaffelsespriser!$D118","v":952000},{"$f":"F68*Genanskaffelsespriser!$D118","v":2346000},{"$f":"G68*Genanskaffelsespriser!$D118","v":40919000},{"$f":"H68*Genanskaffelsespriser!$D118","v":15793000},{"$f":"I68*Genanskaffelsespriser!$D118","v":30209000},{"$f":"J68*Genanskaffelsespriser!$D118","v":46784000},{"$f":"K68*Genanskaffelsespriser!$D118","v":127602000},{"$f":"L68*Genanskaffelsespriser!$D118","v":1989000},{"$f":"M68*Genanskaffelsespriser!$D118","v":12359000},{"$f":"N68*Genanskaffelsespriser!$D118","v":3383000},{"$f":"O68*Genanskaffelsespriser!$D118","v":12716000},{"$f":"P68*Genanskaffelsespriser!$D118","v":1003000},{"$f":"Q68*Genanskaffelsespriser!$D118","v":0},{"$f":"R68*Genanskaffelsespriser!$D118","v":5882000},{"$f":"S68*Genanskaffelsespriser!$D118","v":1360000},{"$f":"T68*Genanskaffelsespriser!$D118","v":4505000},{"$f":"U68*Genanskaffelsespriser!$D118","v":2737000},{"$f":"V68*Genanskaffelsespriser!$D118","v":3910000},{"$f":"W68*Genanskaffelsespriser!$D118","v":680000},{"$f":"X68*Genanskaffelsespriser!$D118","v":1156000},{"$f":"Y68*Genanskaffelsespriser!$D118","v":0},{"$f":"+SUM(AA68:AV68)","v":322881000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA68","v":110742.17407273529},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB68","v":24229.315415128618},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC68","v":76871.113042080397},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD68","v":992789.23336413805},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE68","v":743414.96465590119},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF68","v":2254277.0719874864},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG68","v":4815789.4592790548},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH68","v":27759452.814904053},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI68","v":937357.09773375094},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ68","v":7343394.8884182097},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK68","v":2388350.2216002019},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL68","v":10261236.680649785},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM68","v":890829.52967174724},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN68","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO68","v":5419696.1916981991},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP68","v":1261129.3377568959},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ68","v":4213517.1811654354},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR68","v":2648219.7264548498},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS68","v":3885306.1816427498},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT68","v":701189.20636051602},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU68","v":1239571.9799065131},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV68","v":0},18993]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D69","v":0},{"$f":"Distributionsanlæg!E69","v":0},{"$f":"Distributionsanlæg!F69","v":0},{"$f":"Distributionsanlæg!G69","v":0},{"$f":"Distributionsanlæg!H69","v":0},{"$f":"Distributionsanlæg!I69","v":0},{"$f":"Distributionsanlæg!J69","v":0},{"$f":"Distributionsanlæg!K69","v":0},{"$f":"Distributionsanlæg!L69","v":0},{"$f":"Distributionsanlæg!M69","v":0},{"$f":"Distributionsanlæg!N69","v":0},{"$f":"Distributionsanlæg!O69","v":0},{"$f":"Distributionsanlæg!P69","v":0},{"$f":"Distributionsanlæg!Q69","v":0},{"$f":"Distributionsanlæg!R69","v":0},{"$f":"Distributionsanlæg!S69","v":0},{"$f":"Distributionsanlæg!T69","v":0},{"$f":"Distributionsanlæg!U69","v":0},{"$f":"Distributionsanlæg!V69","v":0},{"$f":"Distributionsanlæg!W69","v":0},{"$f":"Distributionsanlæg!X69","v":0},{"$f":"Distributionsanlæg!Y69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D69:Y69,\"<>0\")","v":0}]
["Brønde og stik, ledningsnet - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW71:AW74)","v":54690000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B120","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E120","v":75},{"$f":"Distributionsanlæg!D71","v":0},{"$f":"Distributionsanlæg!E71","v":0},{"$f":"Distributionsanlæg!F71","v":0},{"$f":"Distributionsanlæg!G71","v":2},{"$f":"Distributionsanlæg!H71","v":18},{"$f":"Distributionsanlæg!I71","v":51},{"$f":"Distributionsanlæg!J71","v":107},{"$f":"Distributionsanlæg!K71","v":357},{"$f":"Distributionsanlæg!L71","v":0},{"$f":"Distributionsanlæg!M71","v":20},{"$f":"Distributionsanlæg!N71","v":5},{"$f":"Distributionsanlæg!O71","v":26},{"$f":"Distributionsanlæg!P71","v":5},{"$f":"Distributionsanlæg!Q71","v":1},{"$f":"Distributionsanlæg!R71","v":21},{"$f":"Distributionsanlæg!S71","v":2},{"$f":"Distributionsanlæg!T71","v":2},{"$f":"Distributionsanlæg!U71","v":1},{"$f":"Distributionsanlæg!V71","v":4},{"$f":"Distributionsanlæg!W71","v":4},{"$f":"Distributionsanlæg!X71","v":0},{"$f":"Distributionsanlæg!Y71","v":0},null,{"$f":"D71*Genanskaffelsespriser!$D120","v":0},{"$f":"E71*Genanskaffelsespriser!$D120","v":0},{"$f":"F71*Genanskaffelsespriser!$D120","v":0},{"$f":"G71*Genanskaffelsespriser!$D120","v":96000},{"$f":"H71*Genanskaffelsespriser!$D120","v":864000},{"$f":"I71*Genanskaffelsespriser!$D120","v":2448000},{"$f":"J71*Genanskaffelsespriser!$D120","v":5136000},{"$f":"K71*Genanskaffelsespriser!$D120","v":17136000},{"$f":"L71*Genanskaffelsespriser!$D120","v":0},{"$f":"M71*Genanskaffelsespriser!$D120","v":960000},{"$f":"N71*Genanskaffelsespriser!$D120","v":240000},{"$f":"O71*Genanskaffelsespriser!$D120","v":1248000},{"$f":"P71*Genanskaffelsespriser!$D120","v":240000},{"$f":"Q71*Genanskaffelsespriser!$D120","v":48000},{"$f":"R71*Genanskaffelsespriser!$D120","v":1008000},{"$f":"S71*Genanskaffelsespriser!$D120","v":96000},{"$f":"T71*Genanskaffelsespriser!$D120","v":96000},{"$f":"U71*Genanskaffelsespriser!$D120","v":48000},{"$f":"V71*Genanskaffelsespriser!$D120","v":192000},{"$f":"W71*Genanskaffelsespriser!$D120","v":192000},{"$f":"X71*Genanskaffelsespriser!$D120","v":0},{"$f":"Y71*Genanskaffelsespriser!$D120","v":0},{"$f":"+SUM(AA71:AV71)","v":30048000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA71","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB71","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC71","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD71","v":2329.1812215097448},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE71","v":40670.583768929187},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF71","v":182676.36374012273},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG71","v":528682.76895642164},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH71","v":3727888.147804861},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI71","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ71","v":570406.91745946126},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK71","v":169436.61045936993},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL71","v":1007079.5358171542},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM71","v":213159.60829633035},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN71","v":43445.036028917129},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO71","v":928774.86590135749},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP71","v":89020.89442989853},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ71","v":89788.601418841674},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR71","v":46443.020412799699},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS71","v":190787.41352312223},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT71","v":197982.83473708687},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU71","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV71","v":0},626]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D72","v":0},{"$f":"Distributionsanlæg!E72","v":0},{"$f":"Distributionsanlæg!F72","v":0},{"$f":"Distributionsanlæg!G72","v":0},{"$f":"Distributionsanlæg!H72","v":0},{"$f":"Distributionsanlæg!I72","v":0},{"$f":"Distributionsanlæg!J72","v":0},{"$f":"Distributionsanlæg!K72","v":0},{"$f":"Distributionsanlæg!L72","v":0},{"$f":"Distributionsanlæg!M72","v":0},{"$f":"Distributionsanlæg!N72","v":0},{"$f":"Distributionsanlæg!O72","v":0},{"$f":"Distributionsanlæg!P72","v":0},{"$f":"Distributionsanlæg!Q72","v":0},{"$f":"Distributionsanlæg!R72","v":0},{"$f":"Distributionsanlæg!S72","v":0},{"$f":"Distributionsanlæg!T72","v":0},{"$f":"Distributionsanlæg!U72","v":0},{"$f":"Distributionsanlæg!V72","v":0},{"$f":"Distributionsanlæg!W72","v":0},{"$f":"Distributionsanlæg!X72","v":0},{"$f":"Distributionsanlæg!Y72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D72:Y72,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B121","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E121","v":75},{"$f":"Distributionsanlæg!D73","v":0},{"$f":"Distributionsanlæg!E73","v":0},{"$f":"Distributionsanlæg!F73","v":0},{"$f":"Distributionsanlæg!G73","v":12},{"$f":"Distributionsanlæg!H73","v":94},{"$f":"Distributionsanlæg!I73","v":136},{"$f":"Distributionsanlæg!J73","v":294},{"$f":"Distributionsanlæg!K73","v":599},{"$f":"Distributionsanlæg!L73","v":0},{"$f":"Distributionsanlæg!M73","v":31},{"$f":"Distributionsanlæg!N73","v":12},{"$f":"Distributionsanlæg!O73","v":100},{"$f":"Distributionsanlæg!P73","v":10},{"$f":"Distributionsanlæg!Q73","v":0},{"$f":"Distributionsanlæg!R73","v":56},{"$f":"Distributionsanlæg!S73","v":3},{"$f":"Distributionsanlæg!T73","v":1},{"$f":"Distributionsanlæg!U73","v":10},{"$f":"Distributionsanlæg!V73","v":5},{"$f":"Distributionsanlæg!W73","v":6},{"$f":"Distributionsanlæg!X73","v":0},{"$f":"Distributionsanlæg!Y73","v":0},null,{"$f":"D73*Genanskaffelsespriser!$D121","v":0},{"$f":"E73*Genanskaffelsespriser!$D121","v":0},{"$f":"F73*Genanskaffelsespriser!$D121","v":0},{"$f":"G73*Genanskaffelsespriser!$D121","v":216000},{"$f":"H73*Genanskaffelsespriser!$D121","v":1692000},{"$f":"I73*Genanskaffelsespriser!$D121","v":2448000},{"$f":"J73*Genanskaffelsespriser!$D121","v":5292000},{"$f":"K73*Genanskaffelsespriser!$D121","v":10782000},{"$f":"L73*Genanskaffelsespriser!$D121","v":0},{"$f":"M73*Genanskaffelsespriser!$D121","v":558000},{"$f":"N73*Genanskaffelsespriser!$D121","v":216000},{"$f":"O73*Genanskaffelsespriser!$D121","v":1800000},{"$f":"P73*Genanskaffelsespriser!$D121","v":180000},{"$f":"Q73*Genanskaffelsespriser!$D121","v":0},{"$f":"R73*Genanskaffelsespriser!$D121","v":1008000},{"$f":"S73*Genanskaffelsespriser!$D121","v":54000},{"$f":"T73*Genanskaffelsespriser!$D121","v":18000},{"$f":"U73*Genanskaffelsespriser!$D121","v":180000},{"$f":"V73*Genanskaffelsespriser!$D121","v":90000},{"$f":"W73*Genanskaffelsespriser!$D121","v":108000},{"$f":"X73*Genanskaffelsespriser!$D121","v":0},{"$f":"Y73*Genanskaffelsespriser!$D121","v":0},{"$f":"+SUM(AA73:AV73)","v":24642000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA73","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB73","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC73","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD73","v":5240.6577483969259},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE73","v":79646.559880819652},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF73","v":182676.36374012273},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG73","v":544740.89044341573},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH73","v":2345593.4879570501},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI73","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ73","v":331549.02077331184},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK73","v":152492.94941343294},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL73","v":1452518.5612747415},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM73","v":159869.70622224774},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN73","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO73","v":928774.86590135749},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP73","v":50074.253116817927},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ73","v":16835.362766032817},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR73","v":174161.32654799888},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS73","v":89431.600088963547},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT73","v":111365.34453961137},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU73","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV73","v":0},1369]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D74","v":0},{"$f":"Distributionsanlæg!E74","v":0},{"$f":"Distributionsanlæg!F74","v":0},{"$f":"Distributionsanlæg!G74","v":0},{"$f":"Distributionsanlæg!H74","v":0},{"$f":"Distributionsanlæg!I74","v":0},{"$f":"Distributionsanlæg!J74","v":0},{"$f":"Distributionsanlæg!K74","v":0},{"$f":"Distributionsanlæg!L74","v":0},{"$f":"Distributionsanlæg!M74","v":0},{"$f":"Distributionsanlæg!N74","v":0},{"$f":"Distributionsanlæg!O74","v":0},{"$f":"Distributionsanlæg!P74","v":0},{"$f":"Distributionsanlæg!Q74","v":0},{"$f":"Distributionsanlæg!R74","v":0},{"$f":"Distributionsanlæg!S74","v":0},{"$f":"Distributionsanlæg!T74","v":0},{"$f":"Distributionsanlæg!U74","v":0},{"$f":"Distributionsanlæg!V74","v":0},{"$f":"Distributionsanlæg!W74","v":0},{"$f":"Distributionsanlæg!X74","v":0},{"$f":"Distributionsanlæg!Y74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D74:Y74,\"<>0\")","v":0}]
["Brønde og stik, ledningsnet - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW76:AW79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B123","v":"Brønde"},"stk.",{"$f":"+Genanskaffelsespriser!E123","v":75},{"$f":"Distributionsanlæg!D76","v":0},{"$f":"Distributionsanlæg!E76","v":0},{"$f":"Distributionsanlæg!F76","v":0},{"$f":"Distributionsanlæg!G76","v":0},{"$f":"Distributionsanlæg!H76","v":0},{"$f":"Distributionsanlæg!I76","v":0},{"$f":"Distributionsanlæg!J76","v":0},{"$f":"Distributionsanlæg!K76","v":0},{"$f":"Distributionsanlæg!L76","v":0},{"$f":"Distributionsanlæg!M76","v":0},{"$f":"Distributionsanlæg!N76","v":0},{"$f":"Distributionsanlæg!O76","v":0},{"$f":"Distributionsanlæg!P76","v":0},{"$f":"Distributionsanlæg!Q76","v":0},{"$f":"Distributionsanlæg!R76","v":0},{"$f":"Distributionsanlæg!S76","v":0},{"$f":"Distributionsanlæg!T76","v":0},{"$f":"Distributionsanlæg!U76","v":0},{"$f":"Distributionsanlæg!V76","v":0},{"$f":"Distributionsanlæg!W76","v":0},{"$f":"Distributionsanlæg!X76","v":0},{"$f":"Distributionsanlæg!Y76","v":0},null,{"$f":"D76*Genanskaffelsespriser!$D123","v":0},{"$f":"E76*Genanskaffelsespriser!$D123","v":0},{"$f":"F76*Genanskaffelsespriser!$D123","v":0},{"$f":"G76*Genanskaffelsespriser!$D123","v":0},{"$f":"H76*Genanskaffelsespriser!$D123","v":0},{"$f":"I76*Genanskaffelsespriser!$D123","v":0},{"$f":"J76*Genanskaffelsespriser!$D123","v":0},{"$f":"K76*Genanskaffelsespriser!$D123","v":0},{"$f":"L76*Genanskaffelsespriser!$D123","v":0},{"$f":"M76*Genanskaffelsespriser!$D123","v":0},{"$f":"N76*Genanskaffelsespriser!$D123","v":0},{"$f":"O76*Genanskaffelsespriser!$D123","v":0},{"$f":"P76*Genanskaffelsespriser!$D123","v":0},{"$f":"Q76*Genanskaffelsespriser!$D123","v":0},{"$f":"R76*Genanskaffelsespriser!$D123","v":0},{"$f":"S76*Genanskaffelsespriser!$D123","v":0},{"$f":"T76*Genanskaffelsespriser!$D123","v":0},{"$f":"U76*Genanskaffelsespriser!$D123","v":0},{"$f":"V76*Genanskaffelsespriser!$D123","v":0},{"$f":"W76*Genanskaffelsespriser!$D123","v":0},{"$f":"X76*Genanskaffelsespriser!$D123","v":0},{"$f":"Y76*Genanskaffelsespriser!$D123","v":0},{"$f":"+SUM(AA76:AV76)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA76","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB76","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC76","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD76","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE76","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF76","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG76","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH76","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI76","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ76","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK76","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL76","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM76","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN76","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO76","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP76","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ76","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR76","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS76","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT76","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU76","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV76","v":0},{"$f":"SUM(D76:Y76)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D77","v":0},{"$f":"Distributionsanlæg!E77","v":0},{"$f":"Distributionsanlæg!F77","v":0},{"$f":"Distributionsanlæg!G77","v":0},{"$f":"Distributionsanlæg!H77","v":0},{"$f":"Distributionsanlæg!I77","v":0},{"$f":"Distributionsanlæg!J77","v":0},{"$f":"Distributionsanlæg!K77","v":0},{"$f":"Distributionsanlæg!L77","v":0},{"$f":"Distributionsanlæg!M77","v":0},{"$f":"Distributionsanlæg!N77","v":0},{"$f":"Distributionsanlæg!O77","v":0},{"$f":"Distributionsanlæg!P77","v":0},{"$f":"Distributionsanlæg!Q77","v":0},{"$f":"Distributionsanlæg!R77","v":0},{"$f":"Distributionsanlæg!S77","v":0},{"$f":"Distributionsanlæg!T77","v":0},{"$f":"Distributionsanlæg!U77","v":0},{"$f":"Distributionsanlæg!V77","v":0},{"$f":"Distributionsanlæg!W77","v":0},{"$f":"Distributionsanlæg!X77","v":0},{"$f":"Distributionsanlæg!Y77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D77:Y77,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B124","v":"Stik"},"stk.",{"$f":"+Genanskaffelsespriser!E124","v":75},{"$f":"Distributionsanlæg!D78","v":0},{"$f":"Distributionsanlæg!E78","v":0},{"$f":"Distributionsanlæg!F78","v":0},{"$f":"Distributionsanlæg!G78","v":0},{"$f":"Distributionsanlæg!H78","v":0},{"$f":"Distributionsanlæg!I78","v":0},{"$f":"Distributionsanlæg!J78","v":0},{"$f":"Distributionsanlæg!K78","v":0},{"$f":"Distributionsanlæg!L78","v":0},{"$f":"Distributionsanlæg!M78","v":0},{"$f":"Distributionsanlæg!N78","v":0},{"$f":"Distributionsanlæg!O78","v":0},{"$f":"Distributionsanlæg!P78","v":0},{"$f":"Distributionsanlæg!Q78","v":0},{"$f":"Distributionsanlæg!R78","v":0},{"$f":"Distributionsanlæg!S78","v":0},{"$f":"Distributionsanlæg!T78","v":0},{"$f":"Distributionsanlæg!U78","v":0},{"$f":"Distributionsanlæg!V78","v":0},{"$f":"Distributionsanlæg!W78","v":0},{"$f":"Distributionsanlæg!X78","v":0},{"$f":"Distributionsanlæg!Y78","v":0},null,{"$f":"D78*Genanskaffelsespriser!$D124","v":0},{"$f":"E78*Genanskaffelsespriser!$D124","v":0},{"$f":"F78*Genanskaffelsespriser!$D124","v":0},{"$f":"G78*Genanskaffelsespriser!$D124","v":0},{"$f":"H78*Genanskaffelsespriser!$D124","v":0},{"$f":"I78*Genanskaffelsespriser!$D124","v":0},{"$f":"J78*Genanskaffelsespriser!$D124","v":0},{"$f":"K78*Genanskaffelsespriser!$D124","v":0},{"$f":"L78*Genanskaffelsespriser!$D124","v":0},{"$f":"M78*Genanskaffelsespriser!$D124","v":0},{"$f":"N78*Genanskaffelsespriser!$D124","v":0},{"$f":"O78*Genanskaffelsespriser!$D124","v":0},{"$f":"P78*Genanskaffelsespriser!$D124","v":0},{"$f":"Q78*Genanskaffelsespriser!$D124","v":0},{"$f":"R78*Genanskaffelsespriser!$D124","v":0},{"$f":"S78*Genanskaffelsespriser!$D124","v":0},{"$f":"T78*Genanskaffelsespriser!$D124","v":0},{"$f":"U78*Genanskaffelsespriser!$D124","v":0},{"$f":"V78*Genanskaffelsespriser!$D124","v":0},{"$f":"W78*Genanskaffelsespriser!$D124","v":0},{"$f":"X78*Genanskaffelsespriser!$D124","v":0},{"$f":"Y78*Genanskaffelsespriser!$D124","v":0},{"$f":"+SUM(AA78:AV78)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA78","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB78","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC78","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD78","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE78","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF78","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG78","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH78","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI78","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ78","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK78","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL78","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM78","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN78","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO78","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP78","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ78","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR78","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS78","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT78","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU78","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV78","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D79","v":0},{"$f":"Distributionsanlæg!E79","v":0},{"$f":"Distributionsanlæg!F79","v":0},{"$f":"Distributionsanlæg!G79","v":0},{"$f":"Distributionsanlæg!H79","v":0},{"$f":"Distributionsanlæg!I79","v":0},{"$f":"Distributionsanlæg!J79","v":0},{"$f":"Distributionsanlæg!K79","v":0},{"$f":"Distributionsanlæg!L79","v":0},{"$f":"Distributionsanlæg!M79","v":0},{"$f":"Distributionsanlæg!N79","v":0},{"$f":"Distributionsanlæg!O79","v":0},{"$f":"Distributionsanlæg!P79","v":0},{"$f":"Distributionsanlæg!Q79","v":0},{"$f":"Distributionsanlæg!R79","v":0},{"$f":"Distributionsanlæg!S79","v":0},{"$f":"Distributionsanlæg!T79","v":0},{"$f":"Distributionsanlæg!U79","v":0},{"$f":"Distributionsanlæg!V79","v":0},{"$f":"Distributionsanlæg!W79","v":0},{"$f":"Distributionsanlæg!X79","v":0},{"$f":"Distributionsanlæg!Y79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D79:Y79,\"<>0\")","v":0}]
["Små pumpestationer inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW81:AW94)","v":367620000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B126","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E126","v":30},{"$f":"Distributionsanlæg!D81","v":0},{"$f":"Distributionsanlæg!E81","v":0},{"$f":"Distributionsanlæg!F81","v":0},{"$f":"Distributionsanlæg!G81","v":0},{"$f":"Distributionsanlæg!H81","v":0},{"$f":"Distributionsanlæg!I81","v":0},{"$f":"Distributionsanlæg!J81","v":0},{"$f":"Distributionsanlæg!K81","v":0},{"$f":"Distributionsanlæg!L81","v":0},{"$f":"Distributionsanlæg!M81","v":0},{"$f":"Distributionsanlæg!N81","v":1},{"$f":"Distributionsanlæg!O81","v":33},{"$f":"Distributionsanlæg!P81","v":0},{"$f":"Distributionsanlæg!Q81","v":0},{"$f":"Distributionsanlæg!R81","v":0},{"$f":"Distributionsanlæg!S81","v":33},{"$f":"Distributionsanlæg!T81","v":1},{"$f":"Distributionsanlæg!U81","v":5},{"$f":"Distributionsanlæg!V81","v":13},{"$f":"Distributionsanlæg!W81","v":6},{"$f":"Distributionsanlæg!X81","v":0},{"$f":"Distributionsanlæg!Y81","v":0},null,{"$f":"D81*Genanskaffelsespriser!$D126","v":0},{"$f":"E81*Genanskaffelsespriser!$D126","v":0},{"$f":"F81*Genanskaffelsespriser!$D126","v":0},{"$f":"G81*Genanskaffelsespriser!$D126","v":0},{"$f":"H81*Genanskaffelsespriser!$D126","v":0},{"$f":"I81*Genanskaffelsespriser!$D126","v":0},{"$f":"J81*Genanskaffelsespriser!$D126","v":0},{"$f":"K81*Genanskaffelsespriser!$D126","v":0},{"$f":"L81*Genanskaffelsespriser!$D126","v":0},{"$f":"M81*Genanskaffelsespriser!$D126","v":0},{"$f":"N81*Genanskaffelsespriser!$D126","v":60000},{"$f":"O81*Genanskaffelsespriser!$D126","v":1980000},{"$f":"P81*Genanskaffelsespriser!$D126","v":0},{"$f":"Q81*Genanskaffelsespriser!$D126","v":0},{"$f":"R81*Genanskaffelsespriser!$D126","v":0},{"$f":"S81*Genanskaffelsespriser!$D126","v":1980000},{"$f":"T81*Genanskaffelsespriser!$D126","v":60000},{"$f":"U81*Genanskaffelsespriser!$D126","v":300000},{"$f":"V81*Genanskaffelsespriser!$D126","v":780000},{"$f":"W81*Genanskaffelsespriser!$D126","v":360000},{"$f":"X81*Genanskaffelsespriser!$D126","v":0},{"$f":"Y81*Genanskaffelsespriser!$D126","v":0},{"$f":"+SUM(AA81:AV81)","v":5520000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA81","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB81","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC81","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD81","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE81","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF81","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG81","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH81","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI81","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ81","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK81","v":42359.152614842482},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL81","v":1597770.4174022158},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM81","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN81","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO81","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP81","v":1836055.9476166572},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ81","v":56117.875886776048},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR81","v":290268.87757999811},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS81","v":775073.86743768409},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT81","v":371217.81513203791},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU81","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV81","v":0},92]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D82","v":0},{"$f":"Distributionsanlæg!E82","v":0},{"$f":"Distributionsanlæg!F82","v":0},{"$f":"Distributionsanlæg!G82","v":0},{"$f":"Distributionsanlæg!H82","v":0},{"$f":"Distributionsanlæg!I82","v":0},{"$f":"Distributionsanlæg!J82","v":0},{"$f":"Distributionsanlæg!K82","v":0},{"$f":"Distributionsanlæg!L82","v":0},{"$f":"Distributionsanlæg!M82","v":0},{"$f":"Distributionsanlæg!N82","v":0},{"$f":"Distributionsanlæg!O82","v":0},{"$f":"Distributionsanlæg!P82","v":0},{"$f":"Distributionsanlæg!Q82","v":0},{"$f":"Distributionsanlæg!R82","v":0},{"$f":"Distributionsanlæg!S82","v":0},{"$f":"Distributionsanlæg!T82","v":0},{"$f":"Distributionsanlæg!U82","v":0},{"$f":"Distributionsanlæg!V82","v":0},{"$f":"Distributionsanlæg!W82","v":0},{"$f":"Distributionsanlæg!X82","v":0},{"$f":"Distributionsanlæg!Y82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D82:Y82,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B127","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E127","v":50},{"$f":"Distributionsanlæg!D83","v":0},{"$f":"Distributionsanlæg!E83","v":0},{"$f":"Distributionsanlæg!F83","v":0},{"$f":"Distributionsanlæg!G83","v":0},{"$f":"Distributionsanlæg!H83","v":0},{"$f":"Distributionsanlæg!I83","v":0},{"$f":"Distributionsanlæg!J83","v":0},{"$f":"Distributionsanlæg!K83","v":42},{"$f":"Distributionsanlæg!L83","v":22},{"$f":"Distributionsanlæg!M83","v":2},{"$f":"Distributionsanlæg!N83","v":21},{"$f":"Distributionsanlæg!O83","v":18},{"$f":"Distributionsanlæg!P83","v":9},{"$f":"Distributionsanlæg!Q83","v":5},{"$f":"Distributionsanlæg!R83","v":3},{"$f":"Distributionsanlæg!S83","v":6},{"$f":"Distributionsanlæg!T83","v":1},{"$f":"Distributionsanlæg!U83","v":8},{"$f":"Distributionsanlæg!V83","v":1},{"$f":"Distributionsanlæg!W83","v":2},{"$f":"Distributionsanlæg!X83","v":10},{"$f":"Distributionsanlæg!Y83","v":5},null,{"$f":"D83*Genanskaffelsespriser!$D127","v":0},{"$f":"E83*Genanskaffelsespriser!$D127","v":0},{"$f":"F83*Genanskaffelsespriser!$D127","v":0},{"$f":"G83*Genanskaffelsespriser!$D127","v":0},{"$f":"H83*Genanskaffelsespriser!$D127","v":0},{"$f":"I83*Genanskaffelsespriser!$D127","v":0},{"$f":"J83*Genanskaffelsespriser!$D127","v":0},{"$f":"K83*Genanskaffelsespriser!$D127","v":52290000},{"$f":"L83*Genanskaffelsespriser!$D127","v":27390000},{"$f":"M83*Genanskaffelsespriser!$D127","v":2490000},{"$f":"N83*Genanskaffelsespriser!$D127","v":26145000},{"$f":"O83*Genanskaffelsespriser!$D127","v":22410000},{"$f":"P83*Genanskaffelsespriser!$D127","v":11205000},{"$f":"Q83*Genanskaffelsespriser!$D127","v":6225000},{"$f":"R83*Genanskaffelsespriser!$D127","v":3735000},{"$f":"S83*Genanskaffelsespriser!$D127","v":7470000},{"$f":"T83*Genanskaffelsespriser!$D127","v":1245000},{"$f":"U83*Genanskaffelsespriser!$D127","v":9960000},{"$f":"V83*Genanskaffelsespriser!$D127","v":1245000},{"$f":"W83*Genanskaffelsespriser!$D127","v":2490000},{"$f":"X83*Genanskaffelsespriser!$D127","v":12450000},{"$f":"Y83*Genanskaffelsespriser!$D127","v":6225000},{"$f":"+SUM(AA83:AV83)","v":192975000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA83","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB83","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC83","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD83","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE83","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF83","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG83","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH83","v":11375541.03925748},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI83","v":12908100.003482874},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ83","v":1479492.9421604774},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK83","v":18458000.751917612},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL83","v":18083856.087870535},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM83","v":9951889.2123349234},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN83","v":5634278.1100001903},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO83","v":3441442.5834737802},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP83","v":6926938.3478264799},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ83","v":1164445.924650603},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR83","v":9636926.7356559373},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS83","v":1237137.1345639958},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT83","v":2567589.8879965954},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU83","v":13350061.548301116},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV83","v":6225000},155]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D84","v":0},{"$f":"Distributionsanlæg!E84","v":0},{"$f":"Distributionsanlæg!F84","v":0},{"$f":"Distributionsanlæg!G84","v":0},{"$f":"Distributionsanlæg!H84","v":0},{"$f":"Distributionsanlæg!I84","v":0},{"$f":"Distributionsanlæg!J84","v":0},{"$f":"Distributionsanlæg!K84","v":0},{"$f":"Distributionsanlæg!L84","v":0},{"$f":"Distributionsanlæg!M84","v":0},{"$f":"Distributionsanlæg!N84","v":0},{"$f":"Distributionsanlæg!O84","v":0},{"$f":"Distributionsanlæg!P84","v":0},{"$f":"Distributionsanlæg!Q84","v":0},{"$f":"Distributionsanlæg!R84","v":0},{"$f":"Distributionsanlæg!S84","v":0},{"$f":"Distributionsanlæg!T84","v":0},{"$f":"Distributionsanlæg!U84","v":0},{"$f":"Distributionsanlæg!V84","v":0},{"$f":"Distributionsanlæg!W84","v":0},{"$f":"Distributionsanlæg!X84","v":0},{"$f":"Distributionsanlæg!Y84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D84:Y84,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B128","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E128","v":20},{"$f":"Distributionsanlæg!D85","v":0},{"$f":"Distributionsanlæg!E85","v":0},{"$f":"Distributionsanlæg!F85","v":0},{"$f":"Distributionsanlæg!G85","v":0},{"$f":"Distributionsanlæg!H85","v":0},{"$f":"Distributionsanlæg!I85","v":0},{"$f":"Distributionsanlæg!J85","v":0},{"$f":"Distributionsanlæg!K85","v":42},{"$f":"Distributionsanlæg!L85","v":22},{"$f":"Distributionsanlæg!M85","v":2},{"$f":"Distributionsanlæg!N85","v":21},{"$f":"Distributionsanlæg!O85","v":18},{"$f":"Distributionsanlæg!P85","v":9},{"$f":"Distributionsanlæg!Q85","v":5},{"$f":"Distributionsanlæg!R85","v":3},{"$f":"Distributionsanlæg!S85","v":6},{"$f":"Distributionsanlæg!T85","v":1},{"$f":"Distributionsanlæg!U85","v":8},{"$f":"Distributionsanlæg!V85","v":1},{"$f":"Distributionsanlæg!W85","v":2},{"$f":"Distributionsanlæg!X85","v":10},{"$f":"Distributionsanlæg!Y85","v":5},null,{"$f":"D85*Genanskaffelsespriser!$D128","v":0},{"$f":"E85*Genanskaffelsespriser!$D128","v":0},{"$f":"F85*Genanskaffelsespriser!$D128","v":0},{"$f":"G85*Genanskaffelsespriser!$D128","v":0},{"$f":"H85*Genanskaffelsespriser!$D128","v":0},{"$f":"I85*Genanskaffelsespriser!$D128","v":0},{"$f":"J85*Genanskaffelsespriser!$D128","v":0},{"$f":"K85*Genanskaffelsespriser!$D128","v":12600000},{"$f":"L85*Genanskaffelsespriser!$D128","v":6600000},{"$f":"M85*Genanskaffelsespriser!$D128","v":600000},{"$f":"N85*Genanskaffelsespriser!$D128","v":6300000},{"$f":"O85*Genanskaffelsespriser!$D128","v":5400000},{"$f":"P85*Genanskaffelsespriser!$D128","v":2700000},{"$f":"Q85*Genanskaffelsespriser!$D128","v":1500000},{"$f":"R85*Genanskaffelsespriser!$D128","v":900000},{"$f":"S85*Genanskaffelsespriser!$D128","v":1800000},{"$f":"T85*Genanskaffelsespriser!$D128","v":300000},{"$f":"U85*Genanskaffelsespriser!$D128","v":2400000},{"$f":"V85*Genanskaffelsespriser!$D128","v":300000},{"$f":"W85*Genanskaffelsespriser!$D128","v":600000},{"$f":"X85*Genanskaffelsespriser!$D128","v":3000000},{"$f":"Y85*Genanskaffelsespriser!$D128","v":1500000},{"$f":"+SUM(AA85:AV85)","v":46500000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA85","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB85","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC85","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD85","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE85","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF85","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG85","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH85","v":2741094.2263271036},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI85","v":3110385.5430079219},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ85","v":356504.32341216324},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK85","v":4447711.0245584603},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL85","v":4357555.6838242253},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM85","v":2398045.5933337165},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN85","v":1357657.3759036604},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO85","v":829263.27312621207},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP85","v":1669141.7705605975},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ85","v":280589.37943388027},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR85","v":2322151.0206399849},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS85","v":298105.33362987847},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT85","v":618696.35855339654},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU85","v":3216882.3007954494},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV85","v":1500000},155]
[{"$f":"+Genanskaffelsespriser!B129","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E129","v":10},{"$f":"Distributionsanlæg!D86","v":0},{"$f":"Distributionsanlæg!E86","v":0},{"$f":"Distributionsanlæg!F86","v":0},{"$f":"Distributionsanlæg!G86","v":0},{"$f":"Distributionsanlæg!H86","v":0},{"$f":"Distributionsanlæg!I86","v":0},{"$f":"Distributionsanlæg!J86","v":0},{"$f":"Distributionsanlæg!K86","v":42},{"$f":"Distributionsanlæg!L86","v":22},{"$f":"Distributionsanlæg!M86","v":2},{"$f":"Distributionsanlæg!N86","v":21},{"$f":"Distributionsanlæg!O86","v":18},{"$f":"Distributionsanlæg!P86","v":9},{"$f":"Distributionsanlæg!Q86","v":5},{"$f":"Distributionsanlæg!R86","v":3},{"$f":"Distributionsanlæg!S86","v":6},{"$f":"Distributionsanlæg!T86","v":1},{"$f":"Distributionsanlæg!U86","v":8},{"$f":"Distributionsanlæg!V86","v":1},{"$f":"Distributionsanlæg!W86","v":2},{"$f":"Distributionsanlæg!X86","v":10},{"$f":"Distributionsanlæg!Y86","v":5},null,{"$f":"D86*Genanskaffelsespriser!$D129","v":0},{"$f":"E86*Genanskaffelsespriser!$D129","v":0},{"$f":"F86*Genanskaffelsespriser!$D129","v":0},{"$f":"G86*Genanskaffelsespriser!$D129","v":0},{"$f":"H86*Genanskaffelsespriser!$D129","v":0},{"$f":"I86*Genanskaffelsespriser!$D129","v":0},{"$f":"J86*Genanskaffelsespriser!$D129","v":0},{"$f":"K86*Genanskaffelsespriser!$D129","v":3150000},{"$f":"L86*Genanskaffelsespriser!$D129","v":1650000},{"$f":"M86*Genanskaffelsespriser!$D129","v":150000},{"$f":"N86*Genanskaffelsespriser!$D129","v":1575000},{"$f":"O86*Genanskaffelsespriser!$D129","v":1350000},{"$f":"P86*Genanskaffelsespriser!$D129","v":675000},{"$f":"Q86*Genanskaffelsespriser!$D129","v":375000},{"$f":"R86*Genanskaffelsespriser!$D129","v":225000},{"$f":"S86*Genanskaffelsespriser!$D129","v":450000},{"$f":"T86*Genanskaffelsespriser!$D129","v":75000},{"$f":"U86*Genanskaffelsespriser!$D129","v":600000},{"$f":"V86*Genanskaffelsespriser!$D129","v":75000},{"$f":"W86*Genanskaffelsespriser!$D129","v":150000},{"$f":"X86*Genanskaffelsespriser!$D129","v":750000},{"$f":"Y86*Genanskaffelsespriser!$D129","v":375000},11625000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA86","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB86","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC86","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD86","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE86","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF86","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG86","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH86","v":685273.55658177589},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI86","v":777596.38575198047},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ86","v":89126.08085304081},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK86","v":1111927.7561396151},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL86","v":1089388.9209560563},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM86","v":599511.39833342913},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN86","v":339414.34397591511},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO86","v":207315.81828155302},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP86","v":417285.44264014938},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ86","v":70147.344858470067},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR86","v":580537.75515999622},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS86","v":74526.333407469618},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT86","v":154674.08963834913},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU86","v":804220.57519886235},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV86","v":375000},155]
[{"$f":"+Genanskaffelsespriser!B130","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E130","v":50},{"$f":"Distributionsanlæg!D87","v":0},{"$f":"Distributionsanlæg!E87","v":0},{"$f":"Distributionsanlæg!F87","v":0},{"$f":"Distributionsanlæg!G87","v":0},{"$f":"Distributionsanlæg!H87","v":0},{"$f":"Distributionsanlæg!I87","v":0},{"$f":"Distributionsanlæg!J87","v":0},{"$f":"Distributionsanlæg!K87","v":1},{"$f":"Distributionsanlæg!L87","v":0},{"$f":"Distributionsanlæg!M87","v":0},{"$f":"Distributionsanlæg!N87","v":15},{"$f":"Distributionsanlæg!O87","v":1},{"$f":"Distributionsanlæg!P87","v":1},{"$f":"Distributionsanlæg!Q87","v":1},{"$f":"Distributionsanlæg!R87","v":0},{"$f":"Distributionsanlæg!S87","v":0},{"$f":"Distributionsanlæg!T87","v":0},{"$f":"Distributionsanlæg!U87","v":1},{"$f":"Distributionsanlæg!V87","v":0},{"$f":"Distributionsanlæg!W87","v":0},{"$f":"Distributionsanlæg!X87","v":1},{"$f":"Distributionsanlæg!Y87","v":3},null,{"$f":"D87*Genanskaffelsespriser!$D130","v":0},{"$f":"E87*Genanskaffelsespriser!$D130","v":0},{"$f":"F87*Genanskaffelsespriser!$D130","v":0},{"$f":"G87*Genanskaffelsespriser!$D130","v":0},{"$f":"H87*Genanskaffelsespriser!$D130","v":0},{"$f":"I87*Genanskaffelsespriser!$D130","v":0},{"$f":"J87*Genanskaffelsespriser!$D130","v":0},{"$f":"K87*Genanskaffelsespriser!$D130","v":3700000},{"$f":"L87*Genanskaffelsespriser!$D130","v":0},{"$f":"M87*Genanskaffelsespriser!$D130","v":0},{"$f":"N87*Genanskaffelsespriser!$D130","v":55500000},{"$f":"O87*Genanskaffelsespriser!$D130","v":3700000},{"$f":"P87*Genanskaffelsespriser!$D130","v":3700000},{"$f":"Q87*Genanskaffelsespriser!$D130","v":3700000},{"$f":"R87*Genanskaffelsespriser!$D130","v":0},{"$f":"S87*Genanskaffelsespriser!$D130","v":0},{"$f":"T87*Genanskaffelsespriser!$D130","v":0},{"$f":"U87*Genanskaffelsespriser!$D130","v":3700000},{"$f":"V87*Genanskaffelsespriser!$D130","v":0},{"$f":"W87*Genanskaffelsespriser!$D130","v":0},{"$f":"X87*Genanskaffelsespriser!$D130","v":3700000},{"$f":"Y87*Genanskaffelsespriser!$D130","v":11100000},88800000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA87","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB87","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC87","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD87","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE87","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF87","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG87","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH87","v":804924.49503256218},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI87","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ87","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK87","v":39182216.168729298},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL87","v":2985732.5981758577},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM87","v":3286210.6279017595},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN87","v":3348888.1938956957},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO87","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP87","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ87","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR87","v":3579982.8234866434},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS87","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT87","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU87","v":3967488.1709810542},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV87","v":11100000},24]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D88","v":0},{"$f":"Distributionsanlæg!E88","v":0},{"$f":"Distributionsanlæg!F88","v":0},{"$f":"Distributionsanlæg!G88","v":0},{"$f":"Distributionsanlæg!H88","v":0},{"$f":"Distributionsanlæg!I88","v":0},{"$f":"Distributionsanlæg!J88","v":0},{"$f":"Distributionsanlæg!K88","v":0},{"$f":"Distributionsanlæg!L88","v":0},{"$f":"Distributionsanlæg!M88","v":0},{"$f":"Distributionsanlæg!N88","v":0},{"$f":"Distributionsanlæg!O88","v":0},{"$f":"Distributionsanlæg!P88","v":0},{"$f":"Distributionsanlæg!Q88","v":0},{"$f":"Distributionsanlæg!R88","v":0},{"$f":"Distributionsanlæg!S88","v":0},{"$f":"Distributionsanlæg!T88","v":0},{"$f":"Distributionsanlæg!U88","v":0},{"$f":"Distributionsanlæg!V88","v":0},{"$f":"Distributionsanlæg!W88","v":0},{"$f":"Distributionsanlæg!X88","v":0},{"$f":"Distributionsanlæg!Y88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D88:Y88,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B131","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E131","v":20},{"$f":"Distributionsanlæg!D89","v":0},{"$f":"Distributionsanlæg!E89","v":0},{"$f":"Distributionsanlæg!F89","v":0},{"$f":"Distributionsanlæg!G89","v":0},{"$f":"Distributionsanlæg!H89","v":0},{"$f":"Distributionsanlæg!I89","v":0},{"$f":"Distributionsanlæg!J89","v":0},{"$f":"Distributionsanlæg!K89","v":1},{"$f":"Distributionsanlæg!L89","v":0},{"$f":"Distributionsanlæg!M89","v":0},{"$f":"Distributionsanlæg!N89","v":15},{"$f":"Distributionsanlæg!O89","v":1},{"$f":"Distributionsanlæg!P89","v":1},{"$f":"Distributionsanlæg!Q89","v":1},{"$f":"Distributionsanlæg!R89","v":0},{"$f":"Distributionsanlæg!S89","v":0},{"$f":"Distributionsanlæg!T89","v":0},{"$f":"Distributionsanlæg!U89","v":1},{"$f":"Distributionsanlæg!V89","v":0},{"$f":"Distributionsanlæg!W89","v":0},{"$f":"Distributionsanlæg!X89","v":1},{"$f":"Distributionsanlæg!Y89","v":3},null,{"$f":"D89*Genanskaffelsespriser!$D131","v":0},{"$f":"E89*Genanskaffelsespriser!$D131","v":0},{"$f":"F89*Genanskaffelsespriser!$D131","v":0},{"$f":"G89*Genanskaffelsespriser!$D131","v":0},{"$f":"H89*Genanskaffelsespriser!$D131","v":0},{"$f":"I89*Genanskaffelsespriser!$D131","v":0},{"$f":"J89*Genanskaffelsespriser!$D131","v":0},{"$f":"K89*Genanskaffelsespriser!$D131","v":740000},{"$f":"L89*Genanskaffelsespriser!$D131","v":0},{"$f":"M89*Genanskaffelsespriser!$D131","v":0},{"$f":"N89*Genanskaffelsespriser!$D131","v":11100000},{"$f":"O89*Genanskaffelsespriser!$D131","v":740000},{"$f":"P89*Genanskaffelsespriser!$D131","v":740000},{"$f":"Q89*Genanskaffelsespriser!$D131","v":740000},{"$f":"R89*Genanskaffelsespriser!$D131","v":0},{"$f":"S89*Genanskaffelsespriser!$D131","v":0},{"$f":"T89*Genanskaffelsespriser!$D131","v":0},{"$f":"U89*Genanskaffelsespriser!$D131","v":740000},{"$f":"V89*Genanskaffelsespriser!$D131","v":0},{"$f":"W89*Genanskaffelsespriser!$D131","v":0},{"$f":"X89*Genanskaffelsespriser!$D131","v":740000},{"$f":"Y89*Genanskaffelsespriser!$D131","v":2220000},17760000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA89","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB89","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC89","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD89","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE89","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF89","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG89","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH89","v":160984.89900651242},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI89","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ89","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK89","v":7836443.233745859},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL89","v":597146.51963517151},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM89","v":657242.12558035192},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN89","v":669777.63877913915},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO89","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP89","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ89","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR89","v":715996.56469732872},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS89","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT89","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU89","v":793497.63419621089},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV89","v":2220000},24]
[{"$f":"+Genanskaffelsespriser!B132","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E132","v":10},{"$f":"Distributionsanlæg!D90","v":0},{"$f":"Distributionsanlæg!E90","v":0},{"$f":"Distributionsanlæg!F90","v":0},{"$f":"Distributionsanlæg!G90","v":0},{"$f":"Distributionsanlæg!H90","v":0},{"$f":"Distributionsanlæg!I90","v":0},{"$f":"Distributionsanlæg!J90","v":0},{"$f":"Distributionsanlæg!K90","v":1},{"$f":"Distributionsanlæg!L90","v":0},{"$f":"Distributionsanlæg!M90","v":0},{"$f":"Distributionsanlæg!N90","v":15},{"$f":"Distributionsanlæg!O90","v":1},{"$f":"Distributionsanlæg!P90","v":1},{"$f":"Distributionsanlæg!Q90","v":1},{"$f":"Distributionsanlæg!R90","v":0},{"$f":"Distributionsanlæg!S90","v":0},{"$f":"Distributionsanlæg!T90","v":0},{"$f":"Distributionsanlæg!U90","v":1},{"$f":"Distributionsanlæg!V90","v":0},{"$f":"Distributionsanlæg!W90","v":0},{"$f":"Distributionsanlæg!X90","v":1},{"$f":"Distributionsanlæg!Y90","v":3},null,{"$f":"D90*Genanskaffelsespriser!$D132","v":0},{"$f":"E90*Genanskaffelsespriser!$D132","v":0},{"$f":"F90*Genanskaffelsespriser!$D132","v":0},{"$f":"G90*Genanskaffelsespriser!$D132","v":0},{"$f":"H90*Genanskaffelsespriser!$D132","v":0},{"$f":"I90*Genanskaffelsespriser!$D132","v":0},{"$f":"J90*Genanskaffelsespriser!$D132","v":0},{"$f":"K90*Genanskaffelsespriser!$D132","v":185000},{"$f":"L90*Genanskaffelsespriser!$D132","v":0},{"$f":"M90*Genanskaffelsespriser!$D132","v":0},{"$f":"N90*Genanskaffelsespriser!$D132","v":2775000},{"$f":"O90*Genanskaffelsespriser!$D132","v":185000},{"$f":"P90*Genanskaffelsespriser!$D132","v":185000},{"$f":"Q90*Genanskaffelsespriser!$D132","v":185000},{"$f":"R90*Genanskaffelsespriser!$D132","v":0},{"$f":"S90*Genanskaffelsespriser!$D132","v":0},{"$f":"T90*Genanskaffelsespriser!$D132","v":0},{"$f":"U90*Genanskaffelsespriser!$D132","v":185000},{"$f":"V90*Genanskaffelsespriser!$D132","v":0},{"$f":"W90*Genanskaffelsespriser!$D132","v":0},{"$f":"X90*Genanskaffelsespriser!$D132","v":185000},{"$f":"Y90*Genanskaffelsespriser!$D132","v":555000},4440000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA90","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB90","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC90","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD90","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE90","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF90","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG90","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH90","v":40246.224751628106},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI90","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ90","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK90","v":1959110.8084364648},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL90","v":149286.62990879288},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM90","v":164310.53139508798},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN90","v":167444.40969478479},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO90","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP90","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ90","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR90","v":178999.14117433218},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS90","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT90","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU90","v":198374.40854905272},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV90","v":555000},24]
[{"$f":"+Genanskaffelsespriser!B133","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E133","v":50},{"$f":"Distributionsanlæg!D91","v":0},{"$f":"Distributionsanlæg!E91","v":0},{"$f":"Distributionsanlæg!F91","v":0},{"$f":"Distributionsanlæg!G91","v":0},{"$f":"Distributionsanlæg!H91","v":0},{"$f":"Distributionsanlæg!I91","v":0},{"$f":"Distributionsanlæg!J91","v":0},{"$f":"Distributionsanlæg!K91","v":0},{"$f":"Distributionsanlæg!L91","v":0},{"$f":"Distributionsanlæg!M91","v":0},{"$f":"Distributionsanlæg!N91","v":0},{"$f":"Distributionsanlæg!O91","v":0},{"$f":"Distributionsanlæg!P91","v":0},{"$f":"Distributionsanlæg!Q91","v":0},{"$f":"Distributionsanlæg!R91","v":0},{"$f":"Distributionsanlæg!S91","v":0},{"$f":"Distributionsanlæg!T91","v":0},{"$f":"Distributionsanlæg!U91","v":0},{"$f":"Distributionsanlæg!V91","v":0},{"$f":"Distributionsanlæg!W91","v":0},{"$f":"Distributionsanlæg!X91","v":0},{"$f":"Distributionsanlæg!Y91","v":0},null,{"$f":"D91*Genanskaffelsespriser!$D133","v":0},{"$f":"E91*Genanskaffelsespriser!$D133","v":0},{"$f":"F91*Genanskaffelsespriser!$D133","v":0},{"$f":"G91*Genanskaffelsespriser!$D133","v":0},{"$f":"H91*Genanskaffelsespriser!$D133","v":0},{"$f":"I91*Genanskaffelsespriser!$D133","v":0},{"$f":"J91*Genanskaffelsespriser!$D133","v":0},{"$f":"K91*Genanskaffelsespriser!$D133","v":0},{"$f":"L91*Genanskaffelsespriser!$D133","v":0},{"$f":"M91*Genanskaffelsespriser!$D133","v":0},{"$f":"N91*Genanskaffelsespriser!$D133","v":0},{"$f":"O91*Genanskaffelsespriser!$D133","v":0},{"$f":"P91*Genanskaffelsespriser!$D133","v":0},{"$f":"Q91*Genanskaffelsespriser!$D133","v":0},{"$f":"R91*Genanskaffelsespriser!$D133","v":0},{"$f":"S91*Genanskaffelsespriser!$D133","v":0},{"$f":"T91*Genanskaffelsespriser!$D133","v":0},{"$f":"U91*Genanskaffelsespriser!$D133","v":0},{"$f":"V91*Genanskaffelsespriser!$D133","v":0},{"$f":"W91*Genanskaffelsespriser!$D133","v":0},{"$f":"X91*Genanskaffelsespriser!$D133","v":0},{"$f":"Y91*Genanskaffelsespriser!$D133","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA91","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB91","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC91","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD91","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE91","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF91","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG91","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH91","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI91","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ91","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK91","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL91","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM91","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN91","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO91","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP91","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ91","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR91","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS91","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT91","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU91","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV91","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D92","v":0},{"$f":"Distributionsanlæg!E92","v":0},{"$f":"Distributionsanlæg!F92","v":0},{"$f":"Distributionsanlæg!G92","v":0},{"$f":"Distributionsanlæg!H92","v":0},{"$f":"Distributionsanlæg!I92","v":0},{"$f":"Distributionsanlæg!J92","v":0},{"$f":"Distributionsanlæg!K92","v":0},{"$f":"Distributionsanlæg!L92","v":0},{"$f":"Distributionsanlæg!M92","v":0},{"$f":"Distributionsanlæg!N92","v":0},{"$f":"Distributionsanlæg!O92","v":0},{"$f":"Distributionsanlæg!P92","v":0},{"$f":"Distributionsanlæg!Q92","v":0},{"$f":"Distributionsanlæg!R92","v":0},{"$f":"Distributionsanlæg!S92","v":0},{"$f":"Distributionsanlæg!T92","v":0},{"$f":"Distributionsanlæg!U92","v":0},{"$f":"Distributionsanlæg!V92","v":0},{"$f":"Distributionsanlæg!W92","v":0},{"$f":"Distributionsanlæg!X92","v":0},{"$f":"Distributionsanlæg!Y92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D92:Y92,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B134","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E134","v":20},{"$f":"Distributionsanlæg!D93","v":0},{"$f":"Distributionsanlæg!E93","v":0},{"$f":"Distributionsanlæg!F93","v":0},{"$f":"Distributionsanlæg!G93","v":0},{"$f":"Distributionsanlæg!H93","v":0},{"$f":"Distributionsanlæg!I93","v":0},{"$f":"Distributionsanlæg!J93","v":0},{"$f":"Distributionsanlæg!K93","v":0},{"$f":"Distributionsanlæg!L93","v":0},{"$f":"Distributionsanlæg!M93","v":0},{"$f":"Distributionsanlæg!N93","v":0},{"$f":"Distributionsanlæg!O93","v":0},{"$f":"Distributionsanlæg!P93","v":0},{"$f":"Distributionsanlæg!Q93","v":0},{"$f":"Distributionsanlæg!R93","v":0},{"$f":"Distributionsanlæg!S93","v":0},{"$f":"Distributionsanlæg!T93","v":0},{"$f":"Distributionsanlæg!U93","v":0},{"$f":"Distributionsanlæg!V93","v":0},{"$f":"Distributionsanlæg!W93","v":0},{"$f":"Distributionsanlæg!X93","v":0},{"$f":"Distributionsanlæg!Y93","v":0},null,{"$f":"D93*Genanskaffelsespriser!$D134","v":0},{"$f":"E93*Genanskaffelsespriser!$D134","v":0},{"$f":"F93*Genanskaffelsespriser!$D134","v":0},{"$f":"G93*Genanskaffelsespriser!$D134","v":0},{"$f":"H93*Genanskaffelsespriser!$D134","v":0},{"$f":"I93*Genanskaffelsespriser!$D134","v":0},{"$f":"J93*Genanskaffelsespriser!$D134","v":0},{"$f":"K93*Genanskaffelsespriser!$D134","v":0},{"$f":"L93*Genanskaffelsespriser!$D134","v":0},{"$f":"M93*Genanskaffelsespriser!$D134","v":0},{"$f":"N93*Genanskaffelsespriser!$D134","v":0},{"$f":"O93*Genanskaffelsespriser!$D134","v":0},{"$f":"P93*Genanskaffelsespriser!$D134","v":0},{"$f":"Q93*Genanskaffelsespriser!$D134","v":0},{"$f":"R93*Genanskaffelsespriser!$D134","v":0},{"$f":"S93*Genanskaffelsespriser!$D134","v":0},{"$f":"T93*Genanskaffelsespriser!$D134","v":0},{"$f":"U93*Genanskaffelsespriser!$D134","v":0},{"$f":"V93*Genanskaffelsespriser!$D134","v":0},{"$f":"W93*Genanskaffelsespriser!$D134","v":0},{"$f":"X93*Genanskaffelsespriser!$D134","v":0},{"$f":"Y93*Genanskaffelsespriser!$D134","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA93","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB93","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC93","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD93","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE93","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF93","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG93","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH93","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI93","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ93","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK93","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL93","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM93","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN93","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO93","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP93","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ93","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR93","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS93","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT93","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU93","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV93","v":0},0]
[{"$f":"+Genanskaffelsespriser!B135","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E135","v":10},{"$f":"Distributionsanlæg!D94","v":0},{"$f":"Distributionsanlæg!E94","v":0},{"$f":"Distributionsanlæg!F94","v":0},{"$f":"Distributionsanlæg!G94","v":0},{"$f":"Distributionsanlæg!H94","v":0},{"$f":"Distributionsanlæg!I94","v":0},{"$f":"Distributionsanlæg!J94","v":0},{"$f":"Distributionsanlæg!K94","v":0},{"$f":"Distributionsanlæg!L94","v":0},{"$f":"Distributionsanlæg!M94","v":0},{"$f":"Distributionsanlæg!N94","v":0},{"$f":"Distributionsanlæg!O94","v":0},{"$f":"Distributionsanlæg!P94","v":0},{"$f":"Distributionsanlæg!Q94","v":0},{"$f":"Distributionsanlæg!R94","v":0},{"$f":"Distributionsanlæg!S94","v":0},{"$f":"Distributionsanlæg!T94","v":0},{"$f":"Distributionsanlæg!U94","v":0},{"$f":"Distributionsanlæg!V94","v":0},{"$f":"Distributionsanlæg!W94","v":0},{"$f":"Distributionsanlæg!X94","v":0},{"$f":"Distributionsanlæg!Y94","v":0},null,{"$f":"D94*Genanskaffelsespriser!$D135","v":0},{"$f":"E94*Genanskaffelsespriser!$D135","v":0},{"$f":"F94*Genanskaffelsespriser!$D135","v":0},{"$f":"G94*Genanskaffelsespriser!$D135","v":0},{"$f":"H94*Genanskaffelsespriser!$D135","v":0},{"$f":"I94*Genanskaffelsespriser!$D135","v":0},{"$f":"J94*Genanskaffelsespriser!$D135","v":0},{"$f":"K94*Genanskaffelsespriser!$D135","v":0},{"$f":"L94*Genanskaffelsespriser!$D135","v":0},{"$f":"M94*Genanskaffelsespriser!$D135","v":0},{"$f":"N94*Genanskaffelsespriser!$D135","v":0},{"$f":"O94*Genanskaffelsespriser!$D135","v":0},{"$f":"P94*Genanskaffelsespriser!$D135","v":0},{"$f":"Q94*Genanskaffelsespriser!$D135","v":0},{"$f":"R94*Genanskaffelsespriser!$D135","v":0},{"$f":"S94*Genanskaffelsespriser!$D135","v":0},{"$f":"T94*Genanskaffelsespriser!$D135","v":0},{"$f":"U94*Genanskaffelsespriser!$D135","v":0},{"$f":"V94*Genanskaffelsespriser!$D135","v":0},{"$f":"W94*Genanskaffelsespriser!$D135","v":0},{"$f":"X94*Genanskaffelsespriser!$D135","v":0},{"$f":"Y94*Genanskaffelsespriser!$D135","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA94","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB94","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC94","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD94","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE94","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF94","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG94","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH94","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI94","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ94","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK94","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL94","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM94","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN94","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO94","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP94","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ94","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR94","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS94","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT94","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU94","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV94","v":0},0]
["Små pumpestationer inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW96:AW109)","v":182535000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B137","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E137","v":30},{"$f":"Distributionsanlæg!D96","v":0},{"$f":"Distributionsanlæg!E96","v":0},{"$f":"Distributionsanlæg!F96","v":0},{"$f":"Distributionsanlæg!G96","v":0},{"$f":"Distributionsanlæg!H96","v":0},{"$f":"Distributionsanlæg!I96","v":0},{"$f":"Distributionsanlæg!J96","v":0},{"$f":"Distributionsanlæg!K96","v":0},{"$f":"Distributionsanlæg!L96","v":0},{"$f":"Distributionsanlæg!M96","v":0},{"$f":"Distributionsanlæg!N96","v":0},{"$f":"Distributionsanlæg!O96","v":0},{"$f":"Distributionsanlæg!P96","v":0},{"$f":"Distributionsanlæg!Q96","v":0},{"$f":"Distributionsanlæg!R96","v":0},{"$f":"Distributionsanlæg!S96","v":0},{"$f":"Distributionsanlæg!T96","v":0},{"$f":"Distributionsanlæg!U96","v":0},{"$f":"Distributionsanlæg!V96","v":0},{"$f":"Distributionsanlæg!W96","v":0},{"$f":"Distributionsanlæg!X96","v":0},{"$f":"Distributionsanlæg!Y96","v":0},null,{"$f":"D96*Genanskaffelsespriser!$D137","v":0},{"$f":"E96*Genanskaffelsespriser!$D137","v":0},{"$f":"F96*Genanskaffelsespriser!$D137","v":0},{"$f":"G96*Genanskaffelsespriser!$D137","v":0},{"$f":"H96*Genanskaffelsespriser!$D137","v":0},{"$f":"I96*Genanskaffelsespriser!$D137","v":0},{"$f":"J96*Genanskaffelsespriser!$D137","v":0},{"$f":"K96*Genanskaffelsespriser!$D137","v":0},{"$f":"L96*Genanskaffelsespriser!$D137","v":0},{"$f":"M96*Genanskaffelsespriser!$D137","v":0},{"$f":"N96*Genanskaffelsespriser!$D137","v":0},{"$f":"O96*Genanskaffelsespriser!$D137","v":0},{"$f":"P96*Genanskaffelsespriser!$D137","v":0},{"$f":"Q96*Genanskaffelsespriser!$D137","v":0},{"$f":"R96*Genanskaffelsespriser!$D137","v":0},{"$f":"S96*Genanskaffelsespriser!$D137","v":0},{"$f":"T96*Genanskaffelsespriser!$D137","v":0},{"$f":"U96*Genanskaffelsespriser!$D137","v":0},{"$f":"V96*Genanskaffelsespriser!$D137","v":0},{"$f":"W96*Genanskaffelsespriser!$D137","v":0},{"$f":"X96*Genanskaffelsespriser!$D137","v":0},{"$f":"Y96*Genanskaffelsespriser!$D137","v":0},{"$f":"+SUM(AA96:AV96)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA96","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB96","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC96","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD96","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE96","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF96","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG96","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH96","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI96","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ96","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK96","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL96","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM96","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN96","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO96","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP96","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ96","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR96","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS96","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT96","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU96","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV96","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D97","v":0},{"$f":"Distributionsanlæg!E97","v":0},{"$f":"Distributionsanlæg!F97","v":0},{"$f":"Distributionsanlæg!G97","v":0},{"$f":"Distributionsanlæg!H97","v":0},{"$f":"Distributionsanlæg!I97","v":0},{"$f":"Distributionsanlæg!J97","v":0},{"$f":"Distributionsanlæg!K97","v":0},{"$f":"Distributionsanlæg!L97","v":0},{"$f":"Distributionsanlæg!M97","v":0},{"$f":"Distributionsanlæg!N97","v":0},{"$f":"Distributionsanlæg!O97","v":0},{"$f":"Distributionsanlæg!P97","v":0},{"$f":"Distributionsanlæg!Q97","v":0},{"$f":"Distributionsanlæg!R97","v":0},{"$f":"Distributionsanlæg!S97","v":0},{"$f":"Distributionsanlæg!T97","v":0},{"$f":"Distributionsanlæg!U97","v":0},{"$f":"Distributionsanlæg!V97","v":0},{"$f":"Distributionsanlæg!W97","v":0},{"$f":"Distributionsanlæg!X97","v":0},{"$f":"Distributionsanlæg!Y97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D97:Y97,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B138","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E138","v":50},{"$f":"Distributionsanlæg!D98","v":0},{"$f":"Distributionsanlæg!E98","v":0},{"$f":"Distributionsanlæg!F98","v":0},{"$f":"Distributionsanlæg!G98","v":0},{"$f":"Distributionsanlæg!H98","v":0},{"$f":"Distributionsanlæg!I98","v":0},{"$f":"Distributionsanlæg!J98","v":0},{"$f":"Distributionsanlæg!K98","v":16},{"$f":"Distributionsanlæg!L98","v":21},{"$f":"Distributionsanlæg!M98","v":5},{"$f":"Distributionsanlæg!N98","v":4},{"$f":"Distributionsanlæg!O98","v":12},{"$f":"Distributionsanlæg!P98","v":3},{"$f":"Distributionsanlæg!Q98","v":2},{"$f":"Distributionsanlæg!R98","v":2},{"$f":"Distributionsanlæg!S98","v":0},{"$f":"Distributionsanlæg!T98","v":1},{"$f":"Distributionsanlæg!U98","v":3},{"$f":"Distributionsanlæg!V98","v":2},{"$f":"Distributionsanlæg!W98","v":1},{"$f":"Distributionsanlæg!X98","v":2},{"$f":"Distributionsanlæg!Y98","v":3},null,{"$f":"D98*Genanskaffelsespriser!$D138","v":0},{"$f":"E98*Genanskaffelsespriser!$D138","v":0},{"$f":"F98*Genanskaffelsespriser!$D138","v":0},{"$f":"G98*Genanskaffelsespriser!$D138","v":0},{"$f":"H98*Genanskaffelsespriser!$D138","v":0},{"$f":"I98*Genanskaffelsespriser!$D138","v":0},{"$f":"J98*Genanskaffelsespriser!$D138","v":0},{"$f":"K98*Genanskaffelsespriser!$D138","v":22080000},{"$f":"L98*Genanskaffelsespriser!$D138","v":28980000},{"$f":"M98*Genanskaffelsespriser!$D138","v":6900000},{"$f":"N98*Genanskaffelsespriser!$D138","v":5520000},{"$f":"O98*Genanskaffelsespriser!$D138","v":16560000},{"$f":"P98*Genanskaffelsespriser!$D138","v":4140000},{"$f":"Q98*Genanskaffelsespriser!$D138","v":2760000},{"$f":"R98*Genanskaffelsespriser!$D138","v":2760000},{"$f":"S98*Genanskaffelsespriser!$D138","v":0},{"$f":"T98*Genanskaffelsespriser!$D138","v":1380000},{"$f":"U98*Genanskaffelsespriser!$D138","v":4140000},{"$f":"V98*Genanskaffelsespriser!$D138","v":2760000},{"$f":"W98*Genanskaffelsespriser!$D138","v":1380000},{"$f":"X98*Genanskaffelsespriser!$D138","v":2760000},{"$f":"Y98*Genanskaffelsespriser!$D138","v":4140000},106260000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA98","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB98","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC98","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD98","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE98","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF98","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG98","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH98","v":4803441.3108970197},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI98","v":13657420.157025693},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ98","v":4099799.7192398775},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK98","v":3897042.0405655084},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL98","v":13363170.763727624},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM98","v":3677003.2431116984},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN98","v":2498089.5716627352},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO98","v":2543074.0375870503},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP98","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ98","v":1290711.1453958491},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR98","v":4005710.5106039741},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS98","v":2742569.0693948823},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT98","v":1423001.6246728119},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU98","v":2959531.7167318133},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV98","v":4140000},77]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D99","v":0},{"$f":"Distributionsanlæg!E99","v":0},{"$f":"Distributionsanlæg!F99","v":0},{"$f":"Distributionsanlæg!G99","v":0},{"$f":"Distributionsanlæg!H99","v":0},{"$f":"Distributionsanlæg!I99","v":0},{"$f":"Distributionsanlæg!J99","v":0},{"$f":"Distributionsanlæg!K99","v":0},{"$f":"Distributionsanlæg!L99","v":0},{"$f":"Distributionsanlæg!M99","v":0},{"$f":"Distributionsanlæg!N99","v":0},{"$f":"Distributionsanlæg!O99","v":0},{"$f":"Distributionsanlæg!P99","v":0},{"$f":"Distributionsanlæg!Q99","v":0},{"$f":"Distributionsanlæg!R99","v":0},{"$f":"Distributionsanlæg!S99","v":0},{"$f":"Distributionsanlæg!T99","v":0},{"$f":"Distributionsanlæg!U99","v":0},{"$f":"Distributionsanlæg!V99","v":0},{"$f":"Distributionsanlæg!W99","v":0},{"$f":"Distributionsanlæg!X99","v":0},{"$f":"Distributionsanlæg!Y99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D99:Y99,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B139","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E139","v":20},{"$f":"Distributionsanlæg!D100","v":0},{"$f":"Distributionsanlæg!E100","v":0},{"$f":"Distributionsanlæg!F100","v":0},{"$f":"Distributionsanlæg!G100","v":0},{"$f":"Distributionsanlæg!H100","v":0},{"$f":"Distributionsanlæg!I100","v":0},{"$f":"Distributionsanlæg!J100","v":0},{"$f":"Distributionsanlæg!K100","v":16},{"$f":"Distributionsanlæg!L100","v":21},{"$f":"Distributionsanlæg!M100","v":5},{"$f":"Distributionsanlæg!N100","v":4},{"$f":"Distributionsanlæg!O100","v":12},{"$f":"Distributionsanlæg!P100","v":3},{"$f":"Distributionsanlæg!Q100","v":2},{"$f":"Distributionsanlæg!R100","v":2},{"$f":"Distributionsanlæg!S100","v":0},{"$f":"Distributionsanlæg!T100","v":1},{"$f":"Distributionsanlæg!U100","v":3},{"$f":"Distributionsanlæg!V100","v":2},{"$f":"Distributionsanlæg!W100","v":1},{"$f":"Distributionsanlæg!X100","v":2},{"$f":"Distributionsanlæg!Y100","v":3},null,{"$f":"D100*Genanskaffelsespriser!$D139","v":0},{"$f":"E100*Genanskaffelsespriser!$D139","v":0},{"$f":"F100*Genanskaffelsespriser!$D139","v":0},{"$f":"G100*Genanskaffelsespriser!$D139","v":0},{"$f":"H100*Genanskaffelsespriser!$D139","v":0},{"$f":"I100*Genanskaffelsespriser!$D139","v":0},{"$f":"J100*Genanskaffelsespriser!$D139","v":0},{"$f":"K100*Genanskaffelsespriser!$D139","v":4800000},{"$f":"L100*Genanskaffelsespriser!$D139","v":6300000},{"$f":"M100*Genanskaffelsespriser!$D139","v":1500000},{"$f":"N100*Genanskaffelsespriser!$D139","v":1200000},{"$f":"O100*Genanskaffelsespriser!$D139","v":3600000},{"$f":"P100*Genanskaffelsespriser!$D139","v":900000},{"$f":"Q100*Genanskaffelsespriser!$D139","v":600000},{"$f":"R100*Genanskaffelsespriser!$D139","v":600000},{"$f":"S100*Genanskaffelsespriser!$D139","v":0},{"$f":"T100*Genanskaffelsespriser!$D139","v":300000},{"$f":"U100*Genanskaffelsespriser!$D139","v":900000},{"$f":"V100*Genanskaffelsespriser!$D139","v":600000},{"$f":"W100*Genanskaffelsespriser!$D139","v":300000},{"$f":"X100*Genanskaffelsespriser!$D139","v":600000},{"$f":"Y100*Genanskaffelsespriser!$D139","v":900000},23100000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA100","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB100","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC100","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD100","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE100","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF100","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG100","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH100","v":1044226.3719341347},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI100","v":2969004.381962107},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ100","v":891260.80853040807},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK100","v":847183.05229684967},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL100","v":2905037.1225494831},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM100","v":799348.53111123876},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN100","v":543062.95036146417},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO100","v":552842.18208414142},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP100","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ100","v":280589.37943388027},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR100","v":870806.63273999444},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS100","v":596210.66725975694},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT100","v":309348.17927669827},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU100","v":643376.46015908988},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV100","v":900000},77]
[{"$f":"+Genanskaffelsespriser!B140","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E140","v":10},{"$f":"Distributionsanlæg!D101","v":0},{"$f":"Distributionsanlæg!E101","v":0},{"$f":"Distributionsanlæg!F101","v":0},{"$f":"Distributionsanlæg!G101","v":0},{"$f":"Distributionsanlæg!H101","v":0},{"$f":"Distributionsanlæg!I101","v":0},{"$f":"Distributionsanlæg!J101","v":0},{"$f":"Distributionsanlæg!K101","v":16},{"$f":"Distributionsanlæg!L101","v":21},{"$f":"Distributionsanlæg!M101","v":5},{"$f":"Distributionsanlæg!N101","v":4},{"$f":"Distributionsanlæg!O101","v":12},{"$f":"Distributionsanlæg!P101","v":3},{"$f":"Distributionsanlæg!Q101","v":2},{"$f":"Distributionsanlæg!R101","v":2},{"$f":"Distributionsanlæg!S101","v":0},{"$f":"Distributionsanlæg!T101","v":1},{"$f":"Distributionsanlæg!U101","v":3},{"$f":"Distributionsanlæg!V101","v":2},{"$f":"Distributionsanlæg!W101","v":1},{"$f":"Distributionsanlæg!X101","v":2},{"$f":"Distributionsanlæg!Y101","v":3},null,{"$f":"D101*Genanskaffelsespriser!$D140","v":0},{"$f":"E101*Genanskaffelsespriser!$D140","v":0},{"$f":"F101*Genanskaffelsespriser!$D140","v":0},{"$f":"G101*Genanskaffelsespriser!$D140","v":0},{"$f":"H101*Genanskaffelsespriser!$D140","v":0},{"$f":"I101*Genanskaffelsespriser!$D140","v":0},{"$f":"J101*Genanskaffelsespriser!$D140","v":0},{"$f":"K101*Genanskaffelsespriser!$D140","v":1200000},{"$f":"L101*Genanskaffelsespriser!$D140","v":1575000},{"$f":"M101*Genanskaffelsespriser!$D140","v":375000},{"$f":"N101*Genanskaffelsespriser!$D140","v":300000},{"$f":"O101*Genanskaffelsespriser!$D140","v":900000},{"$f":"P101*Genanskaffelsespriser!$D140","v":225000},{"$f":"Q101*Genanskaffelsespriser!$D140","v":150000},{"$f":"R101*Genanskaffelsespriser!$D140","v":150000},{"$f":"S101*Genanskaffelsespriser!$D140","v":0},{"$f":"T101*Genanskaffelsespriser!$D140","v":75000},{"$f":"U101*Genanskaffelsespriser!$D140","v":225000},{"$f":"V101*Genanskaffelsespriser!$D140","v":150000},{"$f":"W101*Genanskaffelsespriser!$D140","v":75000},{"$f":"X101*Genanskaffelsespriser!$D140","v":150000},{"$f":"Y101*Genanskaffelsespriser!$D140","v":225000},5775000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA101","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB101","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC101","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD101","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE101","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF101","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG101","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH101","v":261056.59298353369},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI101","v":742251.09549052676},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ101","v":222815.20213260202},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK101","v":211795.76307421242},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL101","v":726259.28063737077},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM101","v":199837.13277780969},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN101","v":135765.73759036604},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO101","v":138210.54552103535},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP101","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ101","v":70147.344858470067},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR101","v":217701.65818499861},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS101","v":149052.66681493924},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT101","v":77337.044819174567},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU101","v":160844.11503977247},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV101","v":225000},77]
[{"$f":"+Genanskaffelsespriser!B141","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E141","v":50},{"$f":"Distributionsanlæg!D102","v":0},{"$f":"Distributionsanlæg!E102","v":0},{"$f":"Distributionsanlæg!F102","v":0},{"$f":"Distributionsanlæg!G102","v":0},{"$f":"Distributionsanlæg!H102","v":0},{"$f":"Distributionsanlæg!I102","v":0},{"$f":"Distributionsanlæg!J102","v":0},{"$f":"Distributionsanlæg!K102","v":0},{"$f":"Distributionsanlæg!L102","v":0},{"$f":"Distributionsanlæg!M102","v":0},{"$f":"Distributionsanlæg!N102","v":3},{"$f":"Distributionsanlæg!O102","v":1},{"$f":"Distributionsanlæg!P102","v":0},{"$f":"Distributionsanlæg!Q102","v":0},{"$f":"Distributionsanlæg!R102","v":0},{"$f":"Distributionsanlæg!S102","v":0},{"$f":"Distributionsanlæg!T102","v":0},{"$f":"Distributionsanlæg!U102","v":0},{"$f":"Distributionsanlæg!V102","v":0},{"$f":"Distributionsanlæg!W102","v":0},{"$f":"Distributionsanlæg!X102","v":0},{"$f":"Distributionsanlæg!Y102","v":2},null,{"$f":"D102*Genanskaffelsespriser!$D141","v":0},{"$f":"E102*Genanskaffelsespriser!$D141","v":0},{"$f":"F102*Genanskaffelsespriser!$D141","v":0},{"$f":"G102*Genanskaffelsespriser!$D141","v":0},{"$f":"H102*Genanskaffelsespriser!$D141","v":0},{"$f":"I102*Genanskaffelsespriser!$D141","v":0},{"$f":"J102*Genanskaffelsespriser!$D141","v":0},{"$f":"K102*Genanskaffelsespriser!$D141","v":0},{"$f":"L102*Genanskaffelsespriser!$D141","v":0},{"$f":"M102*Genanskaffelsespriser!$D141","v":0},{"$f":"N102*Genanskaffelsespriser!$D141","v":12300000},{"$f":"O102*Genanskaffelsespriser!$D141","v":4100000},{"$f":"P102*Genanskaffelsespriser!$D141","v":0},{"$f":"Q102*Genanskaffelsespriser!$D141","v":0},{"$f":"R102*Genanskaffelsespriser!$D141","v":0},{"$f":"S102*Genanskaffelsespriser!$D141","v":0},{"$f":"T102*Genanskaffelsespriser!$D141","v":0},{"$f":"U102*Genanskaffelsespriser!$D141","v":0},{"$f":"V102*Genanskaffelsespriser!$D141","v":0},{"$f":"W102*Genanskaffelsespriser!$D141","v":0},{"$f":"X102*Genanskaffelsespriser!$D141","v":0},{"$f":"Y102*Genanskaffelsespriser!$D141","v":8200000},24600000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA102","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB102","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC102","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD102","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE102","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF102","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG102","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH102","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI102","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ102","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK102","v":8683626.2860427089},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL102","v":3308514.5006813561},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM102","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN102","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO102","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP102","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ102","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR102","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS102","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT102","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU102","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV102","v":8200000},6]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D103","v":0},{"$f":"Distributionsanlæg!E103","v":0},{"$f":"Distributionsanlæg!F103","v":0},{"$f":"Distributionsanlæg!G103","v":0},{"$f":"Distributionsanlæg!H103","v":0},{"$f":"Distributionsanlæg!I103","v":0},{"$f":"Distributionsanlæg!J103","v":0},{"$f":"Distributionsanlæg!K103","v":0},{"$f":"Distributionsanlæg!L103","v":0},{"$f":"Distributionsanlæg!M103","v":0},{"$f":"Distributionsanlæg!N103","v":0},{"$f":"Distributionsanlæg!O103","v":0},{"$f":"Distributionsanlæg!P103","v":0},{"$f":"Distributionsanlæg!Q103","v":0},{"$f":"Distributionsanlæg!R103","v":0},{"$f":"Distributionsanlæg!S103","v":0},{"$f":"Distributionsanlæg!T103","v":0},{"$f":"Distributionsanlæg!U103","v":0},{"$f":"Distributionsanlæg!V103","v":0},{"$f":"Distributionsanlæg!W103","v":0},{"$f":"Distributionsanlæg!X103","v":0},{"$f":"Distributionsanlæg!Y103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D103:Y103,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B142","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E142","v":20},{"$f":"Distributionsanlæg!D104","v":0},{"$f":"Distributionsanlæg!E104","v":0},{"$f":"Distributionsanlæg!F104","v":0},{"$f":"Distributionsanlæg!G104","v":0},{"$f":"Distributionsanlæg!H104","v":0},{"$f":"Distributionsanlæg!I104","v":0},{"$f":"Distributionsanlæg!J104","v":0},{"$f":"Distributionsanlæg!K104","v":0},{"$f":"Distributionsanlæg!L104","v":0},{"$f":"Distributionsanlæg!M104","v":0},{"$f":"Distributionsanlæg!N104","v":3},{"$f":"Distributionsanlæg!O104","v":1},{"$f":"Distributionsanlæg!P104","v":0},{"$f":"Distributionsanlæg!Q104","v":0},{"$f":"Distributionsanlæg!R104","v":0},{"$f":"Distributionsanlæg!S104","v":0},{"$f":"Distributionsanlæg!T104","v":0},{"$f":"Distributionsanlæg!U104","v":0},{"$f":"Distributionsanlæg!V104","v":0},{"$f":"Distributionsanlæg!W104","v":0},{"$f":"Distributionsanlæg!X104","v":0},{"$f":"Distributionsanlæg!Y104","v":2},null,{"$f":"D104*Genanskaffelsespriser!$D142","v":0},{"$f":"E104*Genanskaffelsespriser!$D142","v":0},{"$f":"F104*Genanskaffelsespriser!$D142","v":0},{"$f":"G104*Genanskaffelsespriser!$D142","v":0},{"$f":"H104*Genanskaffelsespriser!$D142","v":0},{"$f":"I104*Genanskaffelsespriser!$D142","v":0},{"$f":"J104*Genanskaffelsespriser!$D142","v":0},{"$f":"K104*Genanskaffelsespriser!$D142","v":0},{"$f":"L104*Genanskaffelsespriser!$D142","v":0},{"$f":"M104*Genanskaffelsespriser!$D142","v":0},{"$f":"N104*Genanskaffelsespriser!$D142","v":2220000},{"$f":"O104*Genanskaffelsespriser!$D142","v":740000},{"$f":"P104*Genanskaffelsespriser!$D142","v":0},{"$f":"Q104*Genanskaffelsespriser!$D142","v":0},{"$f":"R104*Genanskaffelsespriser!$D142","v":0},{"$f":"S104*Genanskaffelsespriser!$D142","v":0},{"$f":"T104*Genanskaffelsespriser!$D142","v":0},{"$f":"U104*Genanskaffelsespriser!$D142","v":0},{"$f":"V104*Genanskaffelsespriser!$D142","v":0},{"$f":"W104*Genanskaffelsespriser!$D142","v":0},{"$f":"X104*Genanskaffelsespriser!$D142","v":0},{"$f":"Y104*Genanskaffelsespriser!$D142","v":1480000},4440000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA104","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB104","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC104","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD104","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE104","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF104","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG104","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH104","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI104","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ104","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK104","v":1567288.6467491719},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL104","v":597146.51963517151},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM104","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN104","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO104","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP104","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ104","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR104","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS104","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT104","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU104","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV104","v":1480000},6]
[{"$f":"+Genanskaffelsespriser!B143","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E143","v":10},{"$f":"Distributionsanlæg!D105","v":0},{"$f":"Distributionsanlæg!E105","v":0},{"$f":"Distributionsanlæg!F105","v":0},{"$f":"Distributionsanlæg!G105","v":0},{"$f":"Distributionsanlæg!H105","v":0},{"$f":"Distributionsanlæg!I105","v":0},{"$f":"Distributionsanlæg!J105","v":0},{"$f":"Distributionsanlæg!K105","v":0},{"$f":"Distributionsanlæg!L105","v":0},{"$f":"Distributionsanlæg!M105","v":0},{"$f":"Distributionsanlæg!N105","v":3},{"$f":"Distributionsanlæg!O105","v":1},{"$f":"Distributionsanlæg!P105","v":0},{"$f":"Distributionsanlæg!Q105","v":0},{"$f":"Distributionsanlæg!R105","v":0},{"$f":"Distributionsanlæg!S105","v":0},{"$f":"Distributionsanlæg!T105","v":0},{"$f":"Distributionsanlæg!U105","v":0},{"$f":"Distributionsanlæg!V105","v":0},{"$f":"Distributionsanlæg!W105","v":0},{"$f":"Distributionsanlæg!X105","v":0},{"$f":"Distributionsanlæg!Y105","v":2},null,{"$f":"D105*Genanskaffelsespriser!$D143","v":0},{"$f":"E105*Genanskaffelsespriser!$D143","v":0},{"$f":"F105*Genanskaffelsespriser!$D143","v":0},{"$f":"G105*Genanskaffelsespriser!$D143","v":0},{"$f":"H105*Genanskaffelsespriser!$D143","v":0},{"$f":"I105*Genanskaffelsespriser!$D143","v":0},{"$f":"J105*Genanskaffelsespriser!$D143","v":0},{"$f":"K105*Genanskaffelsespriser!$D143","v":0},{"$f":"L105*Genanskaffelsespriser!$D143","v":0},{"$f":"M105*Genanskaffelsespriser!$D143","v":0},{"$f":"N105*Genanskaffelsespriser!$D143","v":555000},{"$f":"O105*Genanskaffelsespriser!$D143","v":185000},{"$f":"P105*Genanskaffelsespriser!$D143","v":0},{"$f":"Q105*Genanskaffelsespriser!$D143","v":0},{"$f":"R105*Genanskaffelsespriser!$D143","v":0},{"$f":"S105*Genanskaffelsespriser!$D143","v":0},{"$f":"T105*Genanskaffelsespriser!$D143","v":0},{"$f":"U105*Genanskaffelsespriser!$D143","v":0},{"$f":"V105*Genanskaffelsespriser!$D143","v":0},{"$f":"W105*Genanskaffelsespriser!$D143","v":0},{"$f":"X105*Genanskaffelsespriser!$D143","v":0},{"$f":"Y105*Genanskaffelsespriser!$D143","v":370000},1110000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA105","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB105","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC105","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD105","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE105","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF105","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG105","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH105","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI105","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ105","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK105","v":391822.16168729297},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL105","v":149286.62990879288},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM105","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN105","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO105","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP105","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ105","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR105","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS105","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT105","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU105","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV105","v":370000},6]
[{"$f":"+Genanskaffelsespriser!B144","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E144","v":50},{"$f":"Distributionsanlæg!D106","v":0},{"$f":"Distributionsanlæg!E106","v":0},{"$f":"Distributionsanlæg!F106","v":0},{"$f":"Distributionsanlæg!G106","v":0},{"$f":"Distributionsanlæg!H106","v":0},{"$f":"Distributionsanlæg!I106","v":0},{"$f":"Distributionsanlæg!J106","v":1},{"$f":"Distributionsanlæg!K106","v":0},{"$f":"Distributionsanlæg!L106","v":1},{"$f":"Distributionsanlæg!M106","v":1},{"$f":"Distributionsanlæg!N106","v":0},{"$f":"Distributionsanlæg!O106","v":0},{"$f":"Distributionsanlæg!P106","v":0},{"$f":"Distributionsanlæg!Q106","v":0},{"$f":"Distributionsanlæg!R106","v":0},{"$f":"Distributionsanlæg!S106","v":0},{"$f":"Distributionsanlæg!T106","v":0},{"$f":"Distributionsanlæg!U106","v":0},{"$f":"Distributionsanlæg!V106","v":0},{"$f":"Distributionsanlæg!W106","v":0},{"$f":"Distributionsanlæg!X106","v":0},{"$f":"Distributionsanlæg!Y106","v":0},null,{"$f":"D106*Genanskaffelsespriser!$D144","v":0},{"$f":"E106*Genanskaffelsespriser!$D144","v":0},{"$f":"F106*Genanskaffelsespriser!$D144","v":0},{"$f":"G106*Genanskaffelsespriser!$D144","v":0},{"$f":"H106*Genanskaffelsespriser!$D144","v":0},{"$f":"I106*Genanskaffelsespriser!$D144","v":0},{"$f":"J106*Genanskaffelsespriser!$D144","v":5500000},{"$f":"K106*Genanskaffelsespriser!$D144","v":0},{"$f":"L106*Genanskaffelsespriser!$D144","v":5500000},{"$f":"M106*Genanskaffelsespriser!$D144","v":5500000},{"$f":"N106*Genanskaffelsespriser!$D144","v":0},{"$f":"O106*Genanskaffelsespriser!$D144","v":0},{"$f":"P106*Genanskaffelsespriser!$D144","v":0},{"$f":"Q106*Genanskaffelsespriser!$D144","v":0},{"$f":"R106*Genanskaffelsespriser!$D144","v":0},{"$f":"S106*Genanskaffelsespriser!$D144","v":0},{"$f":"T106*Genanskaffelsespriser!$D144","v":0},{"$f":"U106*Genanskaffelsespriser!$D144","v":0},{"$f":"V106*Genanskaffelsespriser!$D144","v":0},{"$f":"W106*Genanskaffelsespriser!$D144","v":0},{"$f":"X106*Genanskaffelsespriser!$D144","v":0},{"$f":"Y106*Genanskaffelsespriser!$D144","v":0},16500000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA106","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB106","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC106","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD106","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE106","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF106","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG106","v":566151.71909274114},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH106","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI106","v":2591987.9525066013},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ106","v":3267956.2979448298},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK106","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL106","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM106","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN106","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO106","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP106","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ106","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR106","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS106","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT106","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU106","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV106","v":0},3]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D107","v":0},{"$f":"Distributionsanlæg!E107","v":0},{"$f":"Distributionsanlæg!F107","v":0},{"$f":"Distributionsanlæg!G107","v":0},{"$f":"Distributionsanlæg!H107","v":0},{"$f":"Distributionsanlæg!I107","v":0},{"$f":"Distributionsanlæg!J107","v":0},{"$f":"Distributionsanlæg!K107","v":0},{"$f":"Distributionsanlæg!L107","v":0},{"$f":"Distributionsanlæg!M107","v":0},{"$f":"Distributionsanlæg!N107","v":0},{"$f":"Distributionsanlæg!O107","v":0},{"$f":"Distributionsanlæg!P107","v":0},{"$f":"Distributionsanlæg!Q107","v":0},{"$f":"Distributionsanlæg!R107","v":0},{"$f":"Distributionsanlæg!S107","v":0},{"$f":"Distributionsanlæg!T107","v":0},{"$f":"Distributionsanlæg!U107","v":0},{"$f":"Distributionsanlæg!V107","v":0},{"$f":"Distributionsanlæg!W107","v":0},{"$f":"Distributionsanlæg!X107","v":0},{"$f":"Distributionsanlæg!Y107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D107:Y107,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B145","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E145","v":20},{"$f":"Distributionsanlæg!D108","v":0},{"$f":"Distributionsanlæg!E108","v":0},{"$f":"Distributionsanlæg!F108","v":0},{"$f":"Distributionsanlæg!G108","v":0},{"$f":"Distributionsanlæg!H108","v":0},{"$f":"Distributionsanlæg!I108","v":0},{"$f":"Distributionsanlæg!J108","v":0},{"$f":"Distributionsanlæg!K108","v":0},{"$f":"Distributionsanlæg!L108","v":0},{"$f":"Distributionsanlæg!M108","v":0},{"$f":"Distributionsanlæg!N108","v":0},{"$f":"Distributionsanlæg!O108","v":0},{"$f":"Distributionsanlæg!P108","v":0},{"$f":"Distributionsanlæg!Q108","v":0},{"$f":"Distributionsanlæg!R108","v":0},{"$f":"Distributionsanlæg!S108","v":0},{"$f":"Distributionsanlæg!T108","v":0},{"$f":"Distributionsanlæg!U108","v":0},{"$f":"Distributionsanlæg!V108","v":0},{"$f":"Distributionsanlæg!W108","v":0},{"$f":"Distributionsanlæg!X108","v":0},{"$f":"Distributionsanlæg!Y108","v":0},null,{"$f":"D108*Genanskaffelsespriser!$D145","v":0},{"$f":"E108*Genanskaffelsespriser!$D145","v":0},{"$f":"F108*Genanskaffelsespriser!$D145","v":0},{"$f":"G108*Genanskaffelsespriser!$D145","v":0},{"$f":"H108*Genanskaffelsespriser!$D145","v":0},{"$f":"I108*Genanskaffelsespriser!$D145","v":0},{"$f":"J108*Genanskaffelsespriser!$D145","v":0},{"$f":"K108*Genanskaffelsespriser!$D145","v":0},{"$f":"L108*Genanskaffelsespriser!$D145","v":0},{"$f":"M108*Genanskaffelsespriser!$D145","v":0},{"$f":"N108*Genanskaffelsespriser!$D145","v":0},{"$f":"O108*Genanskaffelsespriser!$D145","v":0},{"$f":"P108*Genanskaffelsespriser!$D145","v":0},{"$f":"Q108*Genanskaffelsespriser!$D145","v":0},{"$f":"R108*Genanskaffelsespriser!$D145","v":0},{"$f":"S108*Genanskaffelsespriser!$D145","v":0},{"$f":"T108*Genanskaffelsespriser!$D145","v":0},{"$f":"U108*Genanskaffelsespriser!$D145","v":0},{"$f":"V108*Genanskaffelsespriser!$D145","v":0},{"$f":"W108*Genanskaffelsespriser!$D145","v":0},{"$f":"X108*Genanskaffelsespriser!$D145","v":0},{"$f":"Y108*Genanskaffelsespriser!$D145","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA108","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB108","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC108","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD108","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE108","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF108","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG108","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH108","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI108","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ108","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK108","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL108","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM108","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN108","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO108","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP108","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ108","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR108","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS108","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT108","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU108","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV108","v":0},0]
[{"$f":"+Genanskaffelsespriser!B146","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E146","v":10},{"$f":"Distributionsanlæg!D109","v":0},{"$f":"Distributionsanlæg!E109","v":0},{"$f":"Distributionsanlæg!F109","v":0},{"$f":"Distributionsanlæg!G109","v":0},{"$f":"Distributionsanlæg!H109","v":0},{"$f":"Distributionsanlæg!I109","v":0},{"$f":"Distributionsanlæg!J109","v":1},{"$f":"Distributionsanlæg!K109","v":0},{"$f":"Distributionsanlæg!L109","v":1},{"$f":"Distributionsanlæg!M109","v":1},{"$f":"Distributionsanlæg!N109","v":0},{"$f":"Distributionsanlæg!O109","v":0},{"$f":"Distributionsanlæg!P109","v":0},{"$f":"Distributionsanlæg!Q109","v":0},{"$f":"Distributionsanlæg!R109","v":0},{"$f":"Distributionsanlæg!S109","v":0},{"$f":"Distributionsanlæg!T109","v":0},{"$f":"Distributionsanlæg!U109","v":0},{"$f":"Distributionsanlæg!V109","v":0},{"$f":"Distributionsanlæg!W109","v":0},{"$f":"Distributionsanlæg!X109","v":0},{"$f":"Distributionsanlæg!Y109","v":0},null,{"$f":"D109*Genanskaffelsespriser!$D146","v":0},{"$f":"E109*Genanskaffelsespriser!$D146","v":0},{"$f":"F109*Genanskaffelsespriser!$D146","v":0},{"$f":"G109*Genanskaffelsespriser!$D146","v":0},{"$f":"H109*Genanskaffelsespriser!$D146","v":0},{"$f":"I109*Genanskaffelsespriser!$D146","v":0},{"$f":"J109*Genanskaffelsespriser!$D146","v":250000},{"$f":"K109*Genanskaffelsespriser!$D146","v":0},{"$f":"L109*Genanskaffelsespriser!$D146","v":250000},{"$f":"M109*Genanskaffelsespriser!$D146","v":250000},{"$f":"N109*Genanskaffelsespriser!$D146","v":0},{"$f":"O109*Genanskaffelsespriser!$D146","v":0},{"$f":"P109*Genanskaffelsespriser!$D146","v":0},{"$f":"Q109*Genanskaffelsespriser!$D146","v":0},{"$f":"R109*Genanskaffelsespriser!$D146","v":0},{"$f":"S109*Genanskaffelsespriser!$D146","v":0},{"$f":"T109*Genanskaffelsespriser!$D146","v":0},{"$f":"U109*Genanskaffelsespriser!$D146","v":0},{"$f":"V109*Genanskaffelsespriser!$D146","v":0},{"$f":"W109*Genanskaffelsespriser!$D146","v":0},{"$f":"X109*Genanskaffelsespriser!$D146","v":0},{"$f":"Y109*Genanskaffelsespriser!$D146","v":0},750000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA109","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB109","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC109","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD109","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE109","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF109","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG109","v":25734.169049670054},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH109","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI109","v":117817.63420484553},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ109","v":148543.46808840137},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK109","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL109","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM109","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN109","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO109","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP109","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ109","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR109","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS109","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT109","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU109","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV109","v":0},3]
["Små pumpestationer inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW111:AW124)","v":1875000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B148","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E148","v":30},{"$f":"Distributionsanlæg!D111","v":0},{"$f":"Distributionsanlæg!E111","v":0},{"$f":"Distributionsanlæg!F111","v":0},{"$f":"Distributionsanlæg!G111","v":0},{"$f":"Distributionsanlæg!H111","v":0},{"$f":"Distributionsanlæg!I111","v":0},{"$f":"Distributionsanlæg!J111","v":0},{"$f":"Distributionsanlæg!K111","v":0},{"$f":"Distributionsanlæg!L111","v":0},{"$f":"Distributionsanlæg!M111","v":0},{"$f":"Distributionsanlæg!N111","v":0},{"$f":"Distributionsanlæg!O111","v":0},{"$f":"Distributionsanlæg!P111","v":0},{"$f":"Distributionsanlæg!Q111","v":0},{"$f":"Distributionsanlæg!R111","v":0},{"$f":"Distributionsanlæg!S111","v":0},{"$f":"Distributionsanlæg!T111","v":0},{"$f":"Distributionsanlæg!U111","v":0},{"$f":"Distributionsanlæg!V111","v":0},{"$f":"Distributionsanlæg!W111","v":0},{"$f":"Distributionsanlæg!X111","v":0},{"$f":"Distributionsanlæg!Y111","v":0},null,{"$f":"D111*Genanskaffelsespriser!$D148","v":0},{"$f":"E111*Genanskaffelsespriser!$D148","v":0},{"$f":"F111*Genanskaffelsespriser!$D148","v":0},{"$f":"G111*Genanskaffelsespriser!$D148","v":0},{"$f":"H111*Genanskaffelsespriser!$D148","v":0},{"$f":"I111*Genanskaffelsespriser!$D148","v":0},{"$f":"J111*Genanskaffelsespriser!$D148","v":0},{"$f":"K111*Genanskaffelsespriser!$D148","v":0},{"$f":"L111*Genanskaffelsespriser!$D148","v":0},{"$f":"M111*Genanskaffelsespriser!$D148","v":0},{"$f":"N111*Genanskaffelsespriser!$D148","v":0},{"$f":"O111*Genanskaffelsespriser!$D148","v":0},{"$f":"P111*Genanskaffelsespriser!$D148","v":0},{"$f":"Q111*Genanskaffelsespriser!$D148","v":0},{"$f":"R111*Genanskaffelsespriser!$D148","v":0},{"$f":"S111*Genanskaffelsespriser!$D148","v":0},{"$f":"T111*Genanskaffelsespriser!$D148","v":0},{"$f":"U111*Genanskaffelsespriser!$D148","v":0},{"$f":"V111*Genanskaffelsespriser!$D148","v":0},{"$f":"W111*Genanskaffelsespriser!$D148","v":0},{"$f":"X111*Genanskaffelsespriser!$D148","v":0},{"$f":"Y111*Genanskaffelsespriser!$D148","v":0},{"$f":"+SUM(AA111:AV111)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA111","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB111","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC111","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD111","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE111","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF111","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG111","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH111","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI111","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ111","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK111","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL111","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM111","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN111","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO111","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP111","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ111","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR111","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS111","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT111","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU111","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV111","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D112","v":0},{"$f":"Distributionsanlæg!E112","v":0},{"$f":"Distributionsanlæg!F112","v":0},{"$f":"Distributionsanlæg!G112","v":0},{"$f":"Distributionsanlæg!H112","v":0},{"$f":"Distributionsanlæg!I112","v":0},{"$f":"Distributionsanlæg!J112","v":0},{"$f":"Distributionsanlæg!K112","v":0},{"$f":"Distributionsanlæg!L112","v":0},{"$f":"Distributionsanlæg!M112","v":0},{"$f":"Distributionsanlæg!N112","v":0},{"$f":"Distributionsanlæg!O112","v":0},{"$f":"Distributionsanlæg!P112","v":0},{"$f":"Distributionsanlæg!Q112","v":0},{"$f":"Distributionsanlæg!R112","v":0},{"$f":"Distributionsanlæg!S112","v":0},{"$f":"Distributionsanlæg!T112","v":0},{"$f":"Distributionsanlæg!U112","v":0},{"$f":"Distributionsanlæg!V112","v":0},{"$f":"Distributionsanlæg!W112","v":0},{"$f":"Distributionsanlæg!X112","v":0},{"$f":"Distributionsanlæg!Y112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D112:Y112,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B149","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E149","v":50},{"$f":"Distributionsanlæg!D113","v":0},{"$f":"Distributionsanlæg!E113","v":0},{"$f":"Distributionsanlæg!F113","v":0},{"$f":"Distributionsanlæg!G113","v":0},{"$f":"Distributionsanlæg!H113","v":0},{"$f":"Distributionsanlæg!I113","v":0},{"$f":"Distributionsanlæg!J113","v":0},{"$f":"Distributionsanlæg!K113","v":0},{"$f":"Distributionsanlæg!L113","v":0},{"$f":"Distributionsanlæg!M113","v":0},{"$f":"Distributionsanlæg!N113","v":1},{"$f":"Distributionsanlæg!O113","v":0},{"$f":"Distributionsanlæg!P113","v":0},{"$f":"Distributionsanlæg!Q113","v":0},{"$f":"Distributionsanlæg!R113","v":0},{"$f":"Distributionsanlæg!S113","v":0},{"$f":"Distributionsanlæg!T113","v":0},{"$f":"Distributionsanlæg!U113","v":0},{"$f":"Distributionsanlæg!V113","v":0},{"$f":"Distributionsanlæg!W113","v":0},{"$f":"Distributionsanlæg!X113","v":0},{"$f":"Distributionsanlæg!Y113","v":0},null,{"$f":"D113*Genanskaffelsespriser!$D149","v":0},{"$f":"E113*Genanskaffelsespriser!$D149","v":0},{"$f":"F113*Genanskaffelsespriser!$D149","v":0},{"$f":"G113*Genanskaffelsespriser!$D149","v":0},{"$f":"H113*Genanskaffelsespriser!$D149","v":0},{"$f":"I113*Genanskaffelsespriser!$D149","v":0},{"$f":"J113*Genanskaffelsespriser!$D149","v":0},{"$f":"K113*Genanskaffelsespriser!$D149","v":0},{"$f":"L113*Genanskaffelsespriser!$D149","v":0},{"$f":"M113*Genanskaffelsespriser!$D149","v":0},{"$f":"N113*Genanskaffelsespriser!$D149","v":1500000},{"$f":"O113*Genanskaffelsespriser!$D149","v":0},{"$f":"P113*Genanskaffelsespriser!$D149","v":0},{"$f":"Q113*Genanskaffelsespriser!$D149","v":0},{"$f":"R113*Genanskaffelsespriser!$D149","v":0},{"$f":"S113*Genanskaffelsespriser!$D149","v":0},{"$f":"T113*Genanskaffelsespriser!$D149","v":0},{"$f":"U113*Genanskaffelsespriser!$D149","v":0},{"$f":"V113*Genanskaffelsespriser!$D149","v":0},{"$f":"W113*Genanskaffelsespriser!$D149","v":0},{"$f":"X113*Genanskaffelsespriser!$D149","v":0},{"$f":"Y113*Genanskaffelsespriser!$D149","v":0},1500000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA113","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB113","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC113","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD113","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE113","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF113","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG113","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH113","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI113","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ113","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK113","v":1058978.8153710621},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL113","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM113","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN113","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO113","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP113","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ113","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR113","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS113","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT113","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU113","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV113","v":0},1]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D114","v":0},{"$f":"Distributionsanlæg!E114","v":0},{"$f":"Distributionsanlæg!F114","v":0},{"$f":"Distributionsanlæg!G114","v":0},{"$f":"Distributionsanlæg!H114","v":0},{"$f":"Distributionsanlæg!I114","v":0},{"$f":"Distributionsanlæg!J114","v":0},{"$f":"Distributionsanlæg!K114","v":0},{"$f":"Distributionsanlæg!L114","v":0},{"$f":"Distributionsanlæg!M114","v":0},{"$f":"Distributionsanlæg!N114","v":0},{"$f":"Distributionsanlæg!O114","v":0},{"$f":"Distributionsanlæg!P114","v":0},{"$f":"Distributionsanlæg!Q114","v":0},{"$f":"Distributionsanlæg!R114","v":0},{"$f":"Distributionsanlæg!S114","v":0},{"$f":"Distributionsanlæg!T114","v":0},{"$f":"Distributionsanlæg!U114","v":0},{"$f":"Distributionsanlæg!V114","v":0},{"$f":"Distributionsanlæg!W114","v":0},{"$f":"Distributionsanlæg!X114","v":0},{"$f":"Distributionsanlæg!Y114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D114:Y114,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B150","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E150","v":20},{"$f":"Distributionsanlæg!D115","v":0},{"$f":"Distributionsanlæg!E115","v":0},{"$f":"Distributionsanlæg!F115","v":0},{"$f":"Distributionsanlæg!G115","v":0},{"$f":"Distributionsanlæg!H115","v":0},{"$f":"Distributionsanlæg!I115","v":0},{"$f":"Distributionsanlæg!J115","v":0},{"$f":"Distributionsanlæg!K115","v":0},{"$f":"Distributionsanlæg!L115","v":0},{"$f":"Distributionsanlæg!M115","v":0},{"$f":"Distributionsanlæg!N115","v":1},{"$f":"Distributionsanlæg!O115","v":0},{"$f":"Distributionsanlæg!P115","v":0},{"$f":"Distributionsanlæg!Q115","v":0},{"$f":"Distributionsanlæg!R115","v":0},{"$f":"Distributionsanlæg!S115","v":0},{"$f":"Distributionsanlæg!T115","v":0},{"$f":"Distributionsanlæg!U115","v":0},{"$f":"Distributionsanlæg!V115","v":0},{"$f":"Distributionsanlæg!W115","v":0},{"$f":"Distributionsanlæg!X115","v":0},{"$f":"Distributionsanlæg!Y115","v":0},null,{"$f":"D115*Genanskaffelsespriser!$D150","v":0},{"$f":"E115*Genanskaffelsespriser!$D150","v":0},{"$f":"F115*Genanskaffelsespriser!$D150","v":0},{"$f":"G115*Genanskaffelsespriser!$D150","v":0},{"$f":"H115*Genanskaffelsespriser!$D150","v":0},{"$f":"I115*Genanskaffelsespriser!$D150","v":0},{"$f":"J115*Genanskaffelsespriser!$D150","v":0},{"$f":"K115*Genanskaffelsespriser!$D150","v":0},{"$f":"L115*Genanskaffelsespriser!$D150","v":0},{"$f":"M115*Genanskaffelsespriser!$D150","v":0},{"$f":"N115*Genanskaffelsespriser!$D150","v":300000},{"$f":"O115*Genanskaffelsespriser!$D150","v":0},{"$f":"P115*Genanskaffelsespriser!$D150","v":0},{"$f":"Q115*Genanskaffelsespriser!$D150","v":0},{"$f":"R115*Genanskaffelsespriser!$D150","v":0},{"$f":"S115*Genanskaffelsespriser!$D150","v":0},{"$f":"T115*Genanskaffelsespriser!$D150","v":0},{"$f":"U115*Genanskaffelsespriser!$D150","v":0},{"$f":"V115*Genanskaffelsespriser!$D150","v":0},{"$f":"W115*Genanskaffelsespriser!$D150","v":0},{"$f":"X115*Genanskaffelsespriser!$D150","v":0},{"$f":"Y115*Genanskaffelsespriser!$D150","v":0},300000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA115","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB115","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC115","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD115","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE115","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF115","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG115","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH115","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI115","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ115","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK115","v":211795.76307421242},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL115","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM115","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN115","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO115","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP115","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ115","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR115","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS115","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT115","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU115","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV115","v":0},1]
[{"$f":"+Genanskaffelsespriser!B151","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E151","v":10},{"$f":"Distributionsanlæg!D116","v":0},{"$f":"Distributionsanlæg!E116","v":0},{"$f":"Distributionsanlæg!F116","v":0},{"$f":"Distributionsanlæg!G116","v":0},{"$f":"Distributionsanlæg!H116","v":0},{"$f":"Distributionsanlæg!I116","v":0},{"$f":"Distributionsanlæg!J116","v":0},{"$f":"Distributionsanlæg!K116","v":0},{"$f":"Distributionsanlæg!L116","v":0},{"$f":"Distributionsanlæg!M116","v":0},{"$f":"Distributionsanlæg!N116","v":1},{"$f":"Distributionsanlæg!O116","v":0},{"$f":"Distributionsanlæg!P116","v":0},{"$f":"Distributionsanlæg!Q116","v":0},{"$f":"Distributionsanlæg!R116","v":0},{"$f":"Distributionsanlæg!S116","v":0},{"$f":"Distributionsanlæg!T116","v":0},{"$f":"Distributionsanlæg!U116","v":0},{"$f":"Distributionsanlæg!V116","v":0},{"$f":"Distributionsanlæg!W116","v":0},{"$f":"Distributionsanlæg!X116","v":0},{"$f":"Distributionsanlæg!Y116","v":0},null,{"$f":"D116*Genanskaffelsespriser!$D151","v":0},{"$f":"E116*Genanskaffelsespriser!$D151","v":0},{"$f":"F116*Genanskaffelsespriser!$D151","v":0},{"$f":"G116*Genanskaffelsespriser!$D151","v":0},{"$f":"H116*Genanskaffelsespriser!$D151","v":0},{"$f":"I116*Genanskaffelsespriser!$D151","v":0},{"$f":"J116*Genanskaffelsespriser!$D151","v":0},{"$f":"K116*Genanskaffelsespriser!$D151","v":0},{"$f":"L116*Genanskaffelsespriser!$D151","v":0},{"$f":"M116*Genanskaffelsespriser!$D151","v":0},{"$f":"N116*Genanskaffelsespriser!$D151","v":75000},{"$f":"O116*Genanskaffelsespriser!$D151","v":0},{"$f":"P116*Genanskaffelsespriser!$D151","v":0},{"$f":"Q116*Genanskaffelsespriser!$D151","v":0},{"$f":"R116*Genanskaffelsespriser!$D151","v":0},{"$f":"S116*Genanskaffelsespriser!$D151","v":0},{"$f":"T116*Genanskaffelsespriser!$D151","v":0},{"$f":"U116*Genanskaffelsespriser!$D151","v":0},{"$f":"V116*Genanskaffelsespriser!$D151","v":0},{"$f":"W116*Genanskaffelsespriser!$D151","v":0},{"$f":"X116*Genanskaffelsespriser!$D151","v":0},{"$f":"Y116*Genanskaffelsespriser!$D151","v":0},75000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA116","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB116","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC116","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD116","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE116","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF116","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG116","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH116","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI116","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ116","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK116","v":52948.940768553104},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL116","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM116","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN116","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO116","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP116","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ116","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR116","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS116","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT116","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU116","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV116","v":0},1]
[{"$f":"+Genanskaffelsespriser!B152","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E152","v":50},{"$f":"Distributionsanlæg!D117","v":0},{"$f":"Distributionsanlæg!E117","v":0},{"$f":"Distributionsanlæg!F117","v":0},{"$f":"Distributionsanlæg!G117","v":0},{"$f":"Distributionsanlæg!H117","v":0},{"$f":"Distributionsanlæg!I117","v":0},{"$f":"Distributionsanlæg!J117","v":0},{"$f":"Distributionsanlæg!K117","v":0},{"$f":"Distributionsanlæg!L117","v":0},{"$f":"Distributionsanlæg!M117","v":0},{"$f":"Distributionsanlæg!N117","v":0},{"$f":"Distributionsanlæg!O117","v":0},{"$f":"Distributionsanlæg!P117","v":0},{"$f":"Distributionsanlæg!Q117","v":0},{"$f":"Distributionsanlæg!R117","v":0},{"$f":"Distributionsanlæg!S117","v":0},{"$f":"Distributionsanlæg!T117","v":0},{"$f":"Distributionsanlæg!U117","v":0},{"$f":"Distributionsanlæg!V117","v":0},{"$f":"Distributionsanlæg!W117","v":0},{"$f":"Distributionsanlæg!X117","v":0},{"$f":"Distributionsanlæg!Y117","v":0},null,{"$f":"D117*Genanskaffelsespriser!$D152","v":0},{"$f":"E117*Genanskaffelsespriser!$D152","v":0},{"$f":"F117*Genanskaffelsespriser!$D152","v":0},{"$f":"G117*Genanskaffelsespriser!$D152","v":0},{"$f":"H117*Genanskaffelsespriser!$D152","v":0},{"$f":"I117*Genanskaffelsespriser!$D152","v":0},{"$f":"J117*Genanskaffelsespriser!$D152","v":0},{"$f":"K117*Genanskaffelsespriser!$D152","v":0},{"$f":"L117*Genanskaffelsespriser!$D152","v":0},{"$f":"M117*Genanskaffelsespriser!$D152","v":0},{"$f":"N117*Genanskaffelsespriser!$D152","v":0},{"$f":"O117*Genanskaffelsespriser!$D152","v":0},{"$f":"P117*Genanskaffelsespriser!$D152","v":0},{"$f":"Q117*Genanskaffelsespriser!$D152","v":0},{"$f":"R117*Genanskaffelsespriser!$D152","v":0},{"$f":"S117*Genanskaffelsespriser!$D152","v":0},{"$f":"T117*Genanskaffelsespriser!$D152","v":0},{"$f":"U117*Genanskaffelsespriser!$D152","v":0},{"$f":"V117*Genanskaffelsespriser!$D152","v":0},{"$f":"W117*Genanskaffelsespriser!$D152","v":0},{"$f":"X117*Genanskaffelsespriser!$D152","v":0},{"$f":"Y117*Genanskaffelsespriser!$D152","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA117","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB117","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC117","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD117","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE117","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF117","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG117","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH117","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI117","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ117","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK117","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL117","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM117","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN117","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO117","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP117","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ117","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR117","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS117","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT117","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU117","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV117","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D118","v":0},{"$f":"Distributionsanlæg!E118","v":0},{"$f":"Distributionsanlæg!F118","v":0},{"$f":"Distributionsanlæg!G118","v":0},{"$f":"Distributionsanlæg!H118","v":0},{"$f":"Distributionsanlæg!I118","v":0},{"$f":"Distributionsanlæg!J118","v":0},{"$f":"Distributionsanlæg!K118","v":0},{"$f":"Distributionsanlæg!L118","v":0},{"$f":"Distributionsanlæg!M118","v":0},{"$f":"Distributionsanlæg!N118","v":0},{"$f":"Distributionsanlæg!O118","v":0},{"$f":"Distributionsanlæg!P118","v":0},{"$f":"Distributionsanlæg!Q118","v":0},{"$f":"Distributionsanlæg!R118","v":0},{"$f":"Distributionsanlæg!S118","v":0},{"$f":"Distributionsanlæg!T118","v":0},{"$f":"Distributionsanlæg!U118","v":0},{"$f":"Distributionsanlæg!V118","v":0},{"$f":"Distributionsanlæg!W118","v":0},{"$f":"Distributionsanlæg!X118","v":0},{"$f":"Distributionsanlæg!Y118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D118:Y118,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B153","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E153","v":20},{"$f":"Distributionsanlæg!D119","v":0},{"$f":"Distributionsanlæg!E119","v":0},{"$f":"Distributionsanlæg!F119","v":0},{"$f":"Distributionsanlæg!G119","v":0},{"$f":"Distributionsanlæg!H119","v":0},{"$f":"Distributionsanlæg!I119","v":0},{"$f":"Distributionsanlæg!J119","v":0},{"$f":"Distributionsanlæg!K119","v":0},{"$f":"Distributionsanlæg!L119","v":0},{"$f":"Distributionsanlæg!M119","v":0},{"$f":"Distributionsanlæg!N119","v":0},{"$f":"Distributionsanlæg!O119","v":0},{"$f":"Distributionsanlæg!P119","v":0},{"$f":"Distributionsanlæg!Q119","v":0},{"$f":"Distributionsanlæg!R119","v":0},{"$f":"Distributionsanlæg!S119","v":0},{"$f":"Distributionsanlæg!T119","v":0},{"$f":"Distributionsanlæg!U119","v":0},{"$f":"Distributionsanlæg!V119","v":0},{"$f":"Distributionsanlæg!W119","v":0},{"$f":"Distributionsanlæg!X119","v":0},{"$f":"Distributionsanlæg!Y119","v":0},null,{"$f":"D119*Genanskaffelsespriser!$D153","v":0},{"$f":"E119*Genanskaffelsespriser!$D153","v":0},{"$f":"F119*Genanskaffelsespriser!$D153","v":0},{"$f":"G119*Genanskaffelsespriser!$D153","v":0},{"$f":"H119*Genanskaffelsespriser!$D153","v":0},{"$f":"I119*Genanskaffelsespriser!$D153","v":0},{"$f":"J119*Genanskaffelsespriser!$D153","v":0},{"$f":"K119*Genanskaffelsespriser!$D153","v":0},{"$f":"L119*Genanskaffelsespriser!$D153","v":0},{"$f":"M119*Genanskaffelsespriser!$D153","v":0},{"$f":"N119*Genanskaffelsespriser!$D153","v":0},{"$f":"O119*Genanskaffelsespriser!$D153","v":0},{"$f":"P119*Genanskaffelsespriser!$D153","v":0},{"$f":"Q119*Genanskaffelsespriser!$D153","v":0},{"$f":"R119*Genanskaffelsespriser!$D153","v":0},{"$f":"S119*Genanskaffelsespriser!$D153","v":0},{"$f":"T119*Genanskaffelsespriser!$D153","v":0},{"$f":"U119*Genanskaffelsespriser!$D153","v":0},{"$f":"V119*Genanskaffelsespriser!$D153","v":0},{"$f":"W119*Genanskaffelsespriser!$D153","v":0},{"$f":"X119*Genanskaffelsespriser!$D153","v":0},{"$f":"Y119*Genanskaffelsespriser!$D153","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA119","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB119","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC119","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD119","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE119","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF119","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG119","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH119","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI119","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ119","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK119","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL119","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM119","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN119","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO119","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP119","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ119","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR119","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS119","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT119","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU119","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV119","v":0},0]
[{"$f":"+Genanskaffelsespriser!B154","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E154","v":10},{"$f":"Distributionsanlæg!D120","v":0},{"$f":"Distributionsanlæg!E120","v":0},{"$f":"Distributionsanlæg!F120","v":0},{"$f":"Distributionsanlæg!G120","v":0},{"$f":"Distributionsanlæg!H120","v":0},{"$f":"Distributionsanlæg!I120","v":0},{"$f":"Distributionsanlæg!J120","v":0},{"$f":"Distributionsanlæg!K120","v":0},{"$f":"Distributionsanlæg!L120","v":0},{"$f":"Distributionsanlæg!M120","v":0},{"$f":"Distributionsanlæg!N120","v":0},{"$f":"Distributionsanlæg!O120","v":0},{"$f":"Distributionsanlæg!P120","v":0},{"$f":"Distributionsanlæg!Q120","v":0},{"$f":"Distributionsanlæg!R120","v":0},{"$f":"Distributionsanlæg!S120","v":0},{"$f":"Distributionsanlæg!T120","v":0},{"$f":"Distributionsanlæg!U120","v":0},{"$f":"Distributionsanlæg!V120","v":0},{"$f":"Distributionsanlæg!W120","v":0},{"$f":"Distributionsanlæg!X120","v":0},{"$f":"Distributionsanlæg!Y120","v":0},null,{"$f":"D120*Genanskaffelsespriser!$D154","v":0},{"$f":"E120*Genanskaffelsespriser!$D154","v":0},{"$f":"F120*Genanskaffelsespriser!$D154","v":0},{"$f":"G120*Genanskaffelsespriser!$D154","v":0},{"$f":"H120*Genanskaffelsespriser!$D154","v":0},{"$f":"I120*Genanskaffelsespriser!$D154","v":0},{"$f":"J120*Genanskaffelsespriser!$D154","v":0},{"$f":"K120*Genanskaffelsespriser!$D154","v":0},{"$f":"L120*Genanskaffelsespriser!$D154","v":0},{"$f":"M120*Genanskaffelsespriser!$D154","v":0},{"$f":"N120*Genanskaffelsespriser!$D154","v":0},{"$f":"O120*Genanskaffelsespriser!$D154","v":0},{"$f":"P120*Genanskaffelsespriser!$D154","v":0},{"$f":"Q120*Genanskaffelsespriser!$D154","v":0},{"$f":"R120*Genanskaffelsespriser!$D154","v":0},{"$f":"S120*Genanskaffelsespriser!$D154","v":0},{"$f":"T120*Genanskaffelsespriser!$D154","v":0},{"$f":"U120*Genanskaffelsespriser!$D154","v":0},{"$f":"V120*Genanskaffelsespriser!$D154","v":0},{"$f":"W120*Genanskaffelsespriser!$D154","v":0},{"$f":"X120*Genanskaffelsespriser!$D154","v":0},{"$f":"Y120*Genanskaffelsespriser!$D154","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA120","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB120","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC120","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD120","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE120","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF120","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG120","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH120","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI120","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ120","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK120","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL120","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM120","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN120","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO120","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP120","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ120","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR120","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS120","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT120","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU120","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV120","v":0},0]
[{"$f":"+Genanskaffelsespriser!B155","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E155","v":50},{"$f":"Distributionsanlæg!D121","v":0},{"$f":"Distributionsanlæg!E121","v":0},{"$f":"Distributionsanlæg!F121","v":0},{"$f":"Distributionsanlæg!G121","v":0},{"$f":"Distributionsanlæg!H121","v":0},{"$f":"Distributionsanlæg!I121","v":0},{"$f":"Distributionsanlæg!J121","v":0},{"$f":"Distributionsanlæg!K121","v":0},{"$f":"Distributionsanlæg!L121","v":0},{"$f":"Distributionsanlæg!M121","v":0},{"$f":"Distributionsanlæg!N121","v":0},{"$f":"Distributionsanlæg!O121","v":0},{"$f":"Distributionsanlæg!P121","v":0},{"$f":"Distributionsanlæg!Q121","v":0},{"$f":"Distributionsanlæg!R121","v":0},{"$f":"Distributionsanlæg!S121","v":0},{"$f":"Distributionsanlæg!T121","v":0},{"$f":"Distributionsanlæg!U121","v":0},{"$f":"Distributionsanlæg!V121","v":0},{"$f":"Distributionsanlæg!W121","v":0},{"$f":"Distributionsanlæg!X121","v":0},{"$f":"Distributionsanlæg!Y121","v":0},null,{"$f":"D121*Genanskaffelsespriser!$D155","v":0},{"$f":"E121*Genanskaffelsespriser!$D155","v":0},{"$f":"F121*Genanskaffelsespriser!$D155","v":0},{"$f":"G121*Genanskaffelsespriser!$D155","v":0},{"$f":"H121*Genanskaffelsespriser!$D155","v":0},{"$f":"I121*Genanskaffelsespriser!$D155","v":0},{"$f":"J121*Genanskaffelsespriser!$D155","v":0},{"$f":"K121*Genanskaffelsespriser!$D155","v":0},{"$f":"L121*Genanskaffelsespriser!$D155","v":0},{"$f":"M121*Genanskaffelsespriser!$D155","v":0},{"$f":"N121*Genanskaffelsespriser!$D155","v":0},{"$f":"O121*Genanskaffelsespriser!$D155","v":0},{"$f":"P121*Genanskaffelsespriser!$D155","v":0},{"$f":"Q121*Genanskaffelsespriser!$D155","v":0},{"$f":"R121*Genanskaffelsespriser!$D155","v":0},{"$f":"S121*Genanskaffelsespriser!$D155","v":0},{"$f":"T121*Genanskaffelsespriser!$D155","v":0},{"$f":"U121*Genanskaffelsespriser!$D155","v":0},{"$f":"V121*Genanskaffelsespriser!$D155","v":0},{"$f":"W121*Genanskaffelsespriser!$D155","v":0},{"$f":"X121*Genanskaffelsespriser!$D155","v":0},{"$f":"Y121*Genanskaffelsespriser!$D155","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA121","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB121","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC121","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD121","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE121","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF121","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG121","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH121","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI121","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ121","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK121","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL121","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM121","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN121","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO121","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP121","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ121","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR121","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS121","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT121","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU121","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV121","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D122","v":0},{"$f":"Distributionsanlæg!E122","v":0},{"$f":"Distributionsanlæg!F122","v":0},{"$f":"Distributionsanlæg!G122","v":0},{"$f":"Distributionsanlæg!H122","v":0},{"$f":"Distributionsanlæg!I122","v":0},{"$f":"Distributionsanlæg!J122","v":0},{"$f":"Distributionsanlæg!K122","v":0},{"$f":"Distributionsanlæg!L122","v":0},{"$f":"Distributionsanlæg!M122","v":0},{"$f":"Distributionsanlæg!N122","v":0},{"$f":"Distributionsanlæg!O122","v":0},{"$f":"Distributionsanlæg!P122","v":0},{"$f":"Distributionsanlæg!Q122","v":0},{"$f":"Distributionsanlæg!R122","v":0},{"$f":"Distributionsanlæg!S122","v":0},{"$f":"Distributionsanlæg!T122","v":0},{"$f":"Distributionsanlæg!U122","v":0},{"$f":"Distributionsanlæg!V122","v":0},{"$f":"Distributionsanlæg!W122","v":0},{"$f":"Distributionsanlæg!X122","v":0},{"$f":"Distributionsanlæg!Y122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D122:Y122,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B156","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E156","v":20},{"$f":"Distributionsanlæg!D123","v":0},{"$f":"Distributionsanlæg!E123","v":0},{"$f":"Distributionsanlæg!F123","v":0},{"$f":"Distributionsanlæg!G123","v":0},{"$f":"Distributionsanlæg!H123","v":0},{"$f":"Distributionsanlæg!I123","v":0},{"$f":"Distributionsanlæg!J123","v":0},{"$f":"Distributionsanlæg!K123","v":0},{"$f":"Distributionsanlæg!L123","v":0},{"$f":"Distributionsanlæg!M123","v":0},{"$f":"Distributionsanlæg!N123","v":0},{"$f":"Distributionsanlæg!O123","v":0},{"$f":"Distributionsanlæg!P123","v":0},{"$f":"Distributionsanlæg!Q123","v":0},{"$f":"Distributionsanlæg!R123","v":0},{"$f":"Distributionsanlæg!S123","v":0},{"$f":"Distributionsanlæg!T123","v":0},{"$f":"Distributionsanlæg!U123","v":0},{"$f":"Distributionsanlæg!V123","v":0},{"$f":"Distributionsanlæg!W123","v":0},{"$f":"Distributionsanlæg!X123","v":0},{"$f":"Distributionsanlæg!Y123","v":0},null,{"$f":"D123*Genanskaffelsespriser!$D156","v":0},{"$f":"E123*Genanskaffelsespriser!$D156","v":0},{"$f":"F123*Genanskaffelsespriser!$D156","v":0},{"$f":"G123*Genanskaffelsespriser!$D156","v":0},{"$f":"H123*Genanskaffelsespriser!$D156","v":0},{"$f":"I123*Genanskaffelsespriser!$D156","v":0},{"$f":"J123*Genanskaffelsespriser!$D156","v":0},{"$f":"K123*Genanskaffelsespriser!$D156","v":0},{"$f":"L123*Genanskaffelsespriser!$D156","v":0},{"$f":"M123*Genanskaffelsespriser!$D156","v":0},{"$f":"N123*Genanskaffelsespriser!$D156","v":0},{"$f":"O123*Genanskaffelsespriser!$D156","v":0},{"$f":"P123*Genanskaffelsespriser!$D156","v":0},{"$f":"Q123*Genanskaffelsespriser!$D156","v":0},{"$f":"R123*Genanskaffelsespriser!$D156","v":0},{"$f":"S123*Genanskaffelsespriser!$D156","v":0},{"$f":"T123*Genanskaffelsespriser!$D156","v":0},{"$f":"U123*Genanskaffelsespriser!$D156","v":0},{"$f":"V123*Genanskaffelsespriser!$D156","v":0},{"$f":"W123*Genanskaffelsespriser!$D156","v":0},{"$f":"X123*Genanskaffelsespriser!$D156","v":0},{"$f":"Y123*Genanskaffelsespriser!$D156","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA123","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB123","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC123","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD123","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE123","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF123","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG123","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH123","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI123","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ123","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK123","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL123","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM123","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN123","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO123","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP123","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ123","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR123","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS123","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT123","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU123","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV123","v":0},0]
[{"$f":"+Genanskaffelsespriser!B157","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E157","v":10},{"$f":"Distributionsanlæg!D124","v":0},{"$f":"Distributionsanlæg!E124","v":0},{"$f":"Distributionsanlæg!F124","v":0},{"$f":"Distributionsanlæg!G124","v":0},{"$f":"Distributionsanlæg!H124","v":0},{"$f":"Distributionsanlæg!I124","v":0},{"$f":"Distributionsanlæg!J124","v":0},{"$f":"Distributionsanlæg!K124","v":0},{"$f":"Distributionsanlæg!L124","v":0},{"$f":"Distributionsanlæg!M124","v":0},{"$f":"Distributionsanlæg!N124","v":0},{"$f":"Distributionsanlæg!O124","v":0},{"$f":"Distributionsanlæg!P124","v":0},{"$f":"Distributionsanlæg!Q124","v":0},{"$f":"Distributionsanlæg!R124","v":0},{"$f":"Distributionsanlæg!S124","v":0},{"$f":"Distributionsanlæg!T124","v":0},{"$f":"Distributionsanlæg!U124","v":0},{"$f":"Distributionsanlæg!V124","v":0},{"$f":"Distributionsanlæg!W124","v":0},{"$f":"Distributionsanlæg!X124","v":0},{"$f":"Distributionsanlæg!Y124","v":0},null,{"$f":"D124*Genanskaffelsespriser!$D157","v":0},{"$f":"E124*Genanskaffelsespriser!$D157","v":0},{"$f":"F124*Genanskaffelsespriser!$D157","v":0},{"$f":"G124*Genanskaffelsespriser!$D157","v":0},{"$f":"H124*Genanskaffelsespriser!$D157","v":0},{"$f":"I124*Genanskaffelsespriser!$D157","v":0},{"$f":"J124*Genanskaffelsespriser!$D157","v":0},{"$f":"K124*Genanskaffelsespriser!$D157","v":0},{"$f":"L124*Genanskaffelsespriser!$D157","v":0},{"$f":"M124*Genanskaffelsespriser!$D157","v":0},{"$f":"N124*Genanskaffelsespriser!$D157","v":0},{"$f":"O124*Genanskaffelsespriser!$D157","v":0},{"$f":"P124*Genanskaffelsespriser!$D157","v":0},{"$f":"Q124*Genanskaffelsespriser!$D157","v":0},{"$f":"R124*Genanskaffelsespriser!$D157","v":0},{"$f":"S124*Genanskaffelsespriser!$D157","v":0},{"$f":"T124*Genanskaffelsespriser!$D157","v":0},{"$f":"U124*Genanskaffelsespriser!$D157","v":0},{"$f":"V124*Genanskaffelsespriser!$D157","v":0},{"$f":"W124*Genanskaffelsespriser!$D157","v":0},{"$f":"X124*Genanskaffelsespriser!$D157","v":0},{"$f":"Y124*Genanskaffelsespriser!$D157","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA124","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB124","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC124","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD124","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE124","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF124","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG124","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH124","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI124","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ124","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK124","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL124","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM124","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN124","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO124","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP124","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ124","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR124","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS124","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT124","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU124","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV124","v":0},0]
["Små pumpestationer inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW126:AW139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B159","v":"Tryksatte minipumpestationer (husstandssystemer)"},"stk.",{"$f":"+Genanskaffelsespriser!E159","v":30},{"$f":"Distributionsanlæg!D126","v":0},{"$f":"Distributionsanlæg!E126","v":0},{"$f":"Distributionsanlæg!F126","v":0},{"$f":"Distributionsanlæg!G126","v":0},{"$f":"Distributionsanlæg!H126","v":0},{"$f":"Distributionsanlæg!I126","v":0},{"$f":"Distributionsanlæg!J126","v":0},{"$f":"Distributionsanlæg!K126","v":0},{"$f":"Distributionsanlæg!L126","v":0},{"$f":"Distributionsanlæg!M126","v":0},{"$f":"Distributionsanlæg!N126","v":0},{"$f":"Distributionsanlæg!O126","v":0},{"$f":"Distributionsanlæg!P126","v":0},{"$f":"Distributionsanlæg!Q126","v":0},{"$f":"Distributionsanlæg!R126","v":0},{"$f":"Distributionsanlæg!S126","v":0},{"$f":"Distributionsanlæg!T126","v":0},{"$f":"Distributionsanlæg!U126","v":0},{"$f":"Distributionsanlæg!V126","v":0},{"$f":"Distributionsanlæg!W126","v":0},{"$f":"Distributionsanlæg!X126","v":0},{"$f":"Distributionsanlæg!Y126","v":0},null,{"$f":"D126*Genanskaffelsespriser!$D159","v":0},{"$f":"E126*Genanskaffelsespriser!$D159","v":0},{"$f":"F126*Genanskaffelsespriser!$D159","v":0},{"$f":"G126*Genanskaffelsespriser!$D159","v":0},{"$f":"H126*Genanskaffelsespriser!$D159","v":0},{"$f":"I126*Genanskaffelsespriser!$D159","v":0},{"$f":"J126*Genanskaffelsespriser!$D159","v":0},{"$f":"K126*Genanskaffelsespriser!$D159","v":0},{"$f":"L126*Genanskaffelsespriser!$D159","v":0},{"$f":"M126*Genanskaffelsespriser!$D159","v":0},{"$f":"N126*Genanskaffelsespriser!$D159","v":0},{"$f":"O126*Genanskaffelsespriser!$D159","v":0},{"$f":"P126*Genanskaffelsespriser!$D159","v":0},{"$f":"Q126*Genanskaffelsespriser!$D159","v":0},{"$f":"R126*Genanskaffelsespriser!$D159","v":0},{"$f":"S126*Genanskaffelsespriser!$D159","v":0},{"$f":"T126*Genanskaffelsespriser!$D159","v":0},{"$f":"U126*Genanskaffelsespriser!$D159","v":0},{"$f":"V126*Genanskaffelsespriser!$D159","v":0},{"$f":"W126*Genanskaffelsespriser!$D159","v":0},{"$f":"X126*Genanskaffelsespriser!$D159","v":0},{"$f":"Y126*Genanskaffelsespriser!$D159","v":0},{"$f":"+SUM(AA126:AV126)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA126","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB126","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC126","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD126","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE126","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF126","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG126","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH126","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI126","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ126","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK126","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL126","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM126","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN126","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO126","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP126","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ126","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR126","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS126","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT126","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU126","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV126","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D127","v":0},{"$f":"Distributionsanlæg!E127","v":0},{"$f":"Distributionsanlæg!F127","v":0},{"$f":"Distributionsanlæg!G127","v":0},{"$f":"Distributionsanlæg!H127","v":0},{"$f":"Distributionsanlæg!I127","v":0},{"$f":"Distributionsanlæg!J127","v":0},{"$f":"Distributionsanlæg!K127","v":0},{"$f":"Distributionsanlæg!L127","v":0},{"$f":"Distributionsanlæg!M127","v":0},{"$f":"Distributionsanlæg!N127","v":0},{"$f":"Distributionsanlæg!O127","v":0},{"$f":"Distributionsanlæg!P127","v":0},{"$f":"Distributionsanlæg!Q127","v":0},{"$f":"Distributionsanlæg!R127","v":0},{"$f":"Distributionsanlæg!S127","v":0},{"$f":"Distributionsanlæg!T127","v":0},{"$f":"Distributionsanlæg!U127","v":0},{"$f":"Distributionsanlæg!V127","v":0},{"$f":"Distributionsanlæg!W127","v":0},{"$f":"Distributionsanlæg!X127","v":0},{"$f":"Distributionsanlæg!Y127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D127:Y127,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B160","v":"Pumpestationer i brønde (< 6,25 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E160","v":50},{"$f":"Distributionsanlæg!D128","v":0},{"$f":"Distributionsanlæg!E128","v":0},{"$f":"Distributionsanlæg!F128","v":0},{"$f":"Distributionsanlæg!G128","v":0},{"$f":"Distributionsanlæg!H128","v":0},{"$f":"Distributionsanlæg!I128","v":0},{"$f":"Distributionsanlæg!J128","v":0},{"$f":"Distributionsanlæg!K128","v":0},{"$f":"Distributionsanlæg!L128","v":0},{"$f":"Distributionsanlæg!M128","v":0},{"$f":"Distributionsanlæg!N128","v":0},{"$f":"Distributionsanlæg!O128","v":0},{"$f":"Distributionsanlæg!P128","v":0},{"$f":"Distributionsanlæg!Q128","v":0},{"$f":"Distributionsanlæg!R128","v":0},{"$f":"Distributionsanlæg!S128","v":0},{"$f":"Distributionsanlæg!T128","v":0},{"$f":"Distributionsanlæg!U128","v":0},{"$f":"Distributionsanlæg!V128","v":0},{"$f":"Distributionsanlæg!W128","v":0},{"$f":"Distributionsanlæg!X128","v":0},{"$f":"Distributionsanlæg!Y128","v":0},null,{"$f":"D128*Genanskaffelsespriser!$D160","v":0},{"$f":"E128*Genanskaffelsespriser!$D160","v":0},{"$f":"F128*Genanskaffelsespriser!$D160","v":0},{"$f":"G128*Genanskaffelsespriser!$D160","v":0},{"$f":"H128*Genanskaffelsespriser!$D160","v":0},{"$f":"I128*Genanskaffelsespriser!$D160","v":0},{"$f":"J128*Genanskaffelsespriser!$D160","v":0},{"$f":"K128*Genanskaffelsespriser!$D160","v":0},{"$f":"L128*Genanskaffelsespriser!$D160","v":0},{"$f":"M128*Genanskaffelsespriser!$D160","v":0},{"$f":"N128*Genanskaffelsespriser!$D160","v":0},{"$f":"O128*Genanskaffelsespriser!$D160","v":0},{"$f":"P128*Genanskaffelsespriser!$D160","v":0},{"$f":"Q128*Genanskaffelsespriser!$D160","v":0},{"$f":"R128*Genanskaffelsespriser!$D160","v":0},{"$f":"S128*Genanskaffelsespriser!$D160","v":0},{"$f":"T128*Genanskaffelsespriser!$D160","v":0},{"$f":"U128*Genanskaffelsespriser!$D160","v":0},{"$f":"V128*Genanskaffelsespriser!$D160","v":0},{"$f":"W128*Genanskaffelsespriser!$D160","v":0},{"$f":"X128*Genanskaffelsespriser!$D160","v":0},{"$f":"Y128*Genanskaffelsespriser!$D160","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA128","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB128","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC128","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD128","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE128","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF128","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG128","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH128","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI128","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ128","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK128","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL128","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM128","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN128","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO128","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP128","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ128","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR128","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS128","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT128","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU128","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV128","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D129","v":0},{"$f":"Distributionsanlæg!E129","v":0},{"$f":"Distributionsanlæg!F129","v":0},{"$f":"Distributionsanlæg!G129","v":0},{"$f":"Distributionsanlæg!H129","v":0},{"$f":"Distributionsanlæg!I129","v":0},{"$f":"Distributionsanlæg!J129","v":0},{"$f":"Distributionsanlæg!K129","v":0},{"$f":"Distributionsanlæg!L129","v":0},{"$f":"Distributionsanlæg!M129","v":0},{"$f":"Distributionsanlæg!N129","v":0},{"$f":"Distributionsanlæg!O129","v":0},{"$f":"Distributionsanlæg!P129","v":0},{"$f":"Distributionsanlæg!Q129","v":0},{"$f":"Distributionsanlæg!R129","v":0},{"$f":"Distributionsanlæg!S129","v":0},{"$f":"Distributionsanlæg!T129","v":0},{"$f":"Distributionsanlæg!U129","v":0},{"$f":"Distributionsanlæg!V129","v":0},{"$f":"Distributionsanlæg!W129","v":0},{"$f":"Distributionsanlæg!X129","v":0},{"$f":"Distributionsanlæg!Y129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D129:Y129,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B161","v":"Pumpestationer i brønde (< 6,25 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E161","v":20},{"$f":"Distributionsanlæg!D130","v":0},{"$f":"Distributionsanlæg!E130","v":0},{"$f":"Distributionsanlæg!F130","v":0},{"$f":"Distributionsanlæg!G130","v":0},{"$f":"Distributionsanlæg!H130","v":0},{"$f":"Distributionsanlæg!I130","v":0},{"$f":"Distributionsanlæg!J130","v":0},{"$f":"Distributionsanlæg!K130","v":0},{"$f":"Distributionsanlæg!L130","v":0},{"$f":"Distributionsanlæg!M130","v":0},{"$f":"Distributionsanlæg!N130","v":0},{"$f":"Distributionsanlæg!O130","v":0},{"$f":"Distributionsanlæg!P130","v":0},{"$f":"Distributionsanlæg!Q130","v":0},{"$f":"Distributionsanlæg!R130","v":0},{"$f":"Distributionsanlæg!S130","v":0},{"$f":"Distributionsanlæg!T130","v":0},{"$f":"Distributionsanlæg!U130","v":0},{"$f":"Distributionsanlæg!V130","v":0},{"$f":"Distributionsanlæg!W130","v":0},{"$f":"Distributionsanlæg!X130","v":0},{"$f":"Distributionsanlæg!Y130","v":0},null,{"$f":"D130*Genanskaffelsespriser!$D161","v":0},{"$f":"E130*Genanskaffelsespriser!$D161","v":0},{"$f":"F130*Genanskaffelsespriser!$D161","v":0},{"$f":"G130*Genanskaffelsespriser!$D161","v":0},{"$f":"H130*Genanskaffelsespriser!$D161","v":0},{"$f":"I130*Genanskaffelsespriser!$D161","v":0},{"$f":"J130*Genanskaffelsespriser!$D161","v":0},{"$f":"K130*Genanskaffelsespriser!$D161","v":0},{"$f":"L130*Genanskaffelsespriser!$D161","v":0},{"$f":"M130*Genanskaffelsespriser!$D161","v":0},{"$f":"N130*Genanskaffelsespriser!$D161","v":0},{"$f":"O130*Genanskaffelsespriser!$D161","v":0},{"$f":"P130*Genanskaffelsespriser!$D161","v":0},{"$f":"Q130*Genanskaffelsespriser!$D161","v":0},{"$f":"R130*Genanskaffelsespriser!$D161","v":0},{"$f":"S130*Genanskaffelsespriser!$D161","v":0},{"$f":"T130*Genanskaffelsespriser!$D161","v":0},{"$f":"U130*Genanskaffelsespriser!$D161","v":0},{"$f":"V130*Genanskaffelsespriser!$D161","v":0},{"$f":"W130*Genanskaffelsespriser!$D161","v":0},{"$f":"X130*Genanskaffelsespriser!$D161","v":0},{"$f":"Y130*Genanskaffelsespriser!$D161","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA130","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB130","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC130","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD130","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE130","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF130","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG130","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH130","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI130","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ130","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK130","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL130","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM130","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN130","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO130","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP130","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ130","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR130","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS130","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT130","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU130","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV130","v":0},0]
[{"$f":"+Genanskaffelsespriser!B162","v":"Pumpestationer i brønde (< 6,25 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E162","v":10},{"$f":"Distributionsanlæg!D131","v":0},{"$f":"Distributionsanlæg!E131","v":0},{"$f":"Distributionsanlæg!F131","v":0},{"$f":"Distributionsanlæg!G131","v":0},{"$f":"Distributionsanlæg!H131","v":0},{"$f":"Distributionsanlæg!I131","v":0},{"$f":"Distributionsanlæg!J131","v":0},{"$f":"Distributionsanlæg!K131","v":0},{"$f":"Distributionsanlæg!L131","v":0},{"$f":"Distributionsanlæg!M131","v":0},{"$f":"Distributionsanlæg!N131","v":0},{"$f":"Distributionsanlæg!O131","v":0},{"$f":"Distributionsanlæg!P131","v":0},{"$f":"Distributionsanlæg!Q131","v":0},{"$f":"Distributionsanlæg!R131","v":0},{"$f":"Distributionsanlæg!S131","v":0},{"$f":"Distributionsanlæg!T131","v":0},{"$f":"Distributionsanlæg!U131","v":0},{"$f":"Distributionsanlæg!V131","v":0},{"$f":"Distributionsanlæg!W131","v":0},{"$f":"Distributionsanlæg!X131","v":0},{"$f":"Distributionsanlæg!Y131","v":0},null,{"$f":"D131*Genanskaffelsespriser!$D162","v":0},{"$f":"E131*Genanskaffelsespriser!$D162","v":0},{"$f":"F131*Genanskaffelsespriser!$D162","v":0},{"$f":"G131*Genanskaffelsespriser!$D162","v":0},{"$f":"H131*Genanskaffelsespriser!$D162","v":0},{"$f":"I131*Genanskaffelsespriser!$D162","v":0},{"$f":"J131*Genanskaffelsespriser!$D162","v":0},{"$f":"K131*Genanskaffelsespriser!$D162","v":0},{"$f":"L131*Genanskaffelsespriser!$D162","v":0},{"$f":"M131*Genanskaffelsespriser!$D162","v":0},{"$f":"N131*Genanskaffelsespriser!$D162","v":0},{"$f":"O131*Genanskaffelsespriser!$D162","v":0},{"$f":"P131*Genanskaffelsespriser!$D162","v":0},{"$f":"Q131*Genanskaffelsespriser!$D162","v":0},{"$f":"R131*Genanskaffelsespriser!$D162","v":0},{"$f":"S131*Genanskaffelsespriser!$D162","v":0},{"$f":"T131*Genanskaffelsespriser!$D162","v":0},{"$f":"U131*Genanskaffelsespriser!$D162","v":0},{"$f":"V131*Genanskaffelsespriser!$D162","v":0},{"$f":"W131*Genanskaffelsespriser!$D162","v":0},{"$f":"X131*Genanskaffelsespriser!$D162","v":0},{"$f":"Y131*Genanskaffelsespriser!$D162","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA131","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB131","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC131","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD131","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE131","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF131","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG131","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH131","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI131","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ131","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK131","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL131","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM131","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN131","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO131","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP131","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ131","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR131","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS131","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT131","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU131","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV131","v":0},0]
[{"$f":"+Genanskaffelsespriser!B163","v":"Pumpestationer m. overbygning (< 20 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E163","v":50},{"$f":"Distributionsanlæg!D132","v":0},{"$f":"Distributionsanlæg!E132","v":0},{"$f":"Distributionsanlæg!F132","v":0},{"$f":"Distributionsanlæg!G132","v":0},{"$f":"Distributionsanlæg!H132","v":0},{"$f":"Distributionsanlæg!I132","v":0},{"$f":"Distributionsanlæg!J132","v":0},{"$f":"Distributionsanlæg!K132","v":0},{"$f":"Distributionsanlæg!L132","v":0},{"$f":"Distributionsanlæg!M132","v":0},{"$f":"Distributionsanlæg!N132","v":0},{"$f":"Distributionsanlæg!O132","v":0},{"$f":"Distributionsanlæg!P132","v":0},{"$f":"Distributionsanlæg!Q132","v":0},{"$f":"Distributionsanlæg!R132","v":0},{"$f":"Distributionsanlæg!S132","v":0},{"$f":"Distributionsanlæg!T132","v":0},{"$f":"Distributionsanlæg!U132","v":0},{"$f":"Distributionsanlæg!V132","v":0},{"$f":"Distributionsanlæg!W132","v":0},{"$f":"Distributionsanlæg!X132","v":0},{"$f":"Distributionsanlæg!Y132","v":0},null,{"$f":"D132*Genanskaffelsespriser!$D163","v":0},{"$f":"E132*Genanskaffelsespriser!$D163","v":0},{"$f":"F132*Genanskaffelsespriser!$D163","v":0},{"$f":"G132*Genanskaffelsespriser!$D163","v":0},{"$f":"H132*Genanskaffelsespriser!$D163","v":0},{"$f":"I132*Genanskaffelsespriser!$D163","v":0},{"$f":"J132*Genanskaffelsespriser!$D163","v":0},{"$f":"K132*Genanskaffelsespriser!$D163","v":0},{"$f":"L132*Genanskaffelsespriser!$D163","v":0},{"$f":"M132*Genanskaffelsespriser!$D163","v":0},{"$f":"N132*Genanskaffelsespriser!$D163","v":0},{"$f":"O132*Genanskaffelsespriser!$D163","v":0},{"$f":"P132*Genanskaffelsespriser!$D163","v":0},{"$f":"Q132*Genanskaffelsespriser!$D163","v":0},{"$f":"R132*Genanskaffelsespriser!$D163","v":0},{"$f":"S132*Genanskaffelsespriser!$D163","v":0},{"$f":"T132*Genanskaffelsespriser!$D163","v":0},{"$f":"U132*Genanskaffelsespriser!$D163","v":0},{"$f":"V132*Genanskaffelsespriser!$D163","v":0},{"$f":"W132*Genanskaffelsespriser!$D163","v":0},{"$f":"X132*Genanskaffelsespriser!$D163","v":0},{"$f":"Y132*Genanskaffelsespriser!$D163","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA132","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB132","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC132","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD132","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE132","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF132","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG132","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH132","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI132","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ132","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK132","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL132","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM132","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN132","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO132","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP132","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ132","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR132","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS132","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT132","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU132","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV132","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D133","v":0},{"$f":"Distributionsanlæg!E133","v":0},{"$f":"Distributionsanlæg!F133","v":0},{"$f":"Distributionsanlæg!G133","v":0},{"$f":"Distributionsanlæg!H133","v":0},{"$f":"Distributionsanlæg!I133","v":0},{"$f":"Distributionsanlæg!J133","v":0},{"$f":"Distributionsanlæg!K133","v":0},{"$f":"Distributionsanlæg!L133","v":0},{"$f":"Distributionsanlæg!M133","v":0},{"$f":"Distributionsanlæg!N133","v":0},{"$f":"Distributionsanlæg!O133","v":0},{"$f":"Distributionsanlæg!P133","v":0},{"$f":"Distributionsanlæg!Q133","v":0},{"$f":"Distributionsanlæg!R133","v":0},{"$f":"Distributionsanlæg!S133","v":0},{"$f":"Distributionsanlæg!T133","v":0},{"$f":"Distributionsanlæg!U133","v":0},{"$f":"Distributionsanlæg!V133","v":0},{"$f":"Distributionsanlæg!W133","v":0},{"$f":"Distributionsanlæg!X133","v":0},{"$f":"Distributionsanlæg!Y133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D133:Y133,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B164","v":"Pumpestationer m. overbygning (< 20 m2), Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E164","v":20},{"$f":"Distributionsanlæg!D134","v":0},{"$f":"Distributionsanlæg!E134","v":0},{"$f":"Distributionsanlæg!F134","v":0},{"$f":"Distributionsanlæg!G134","v":0},{"$f":"Distributionsanlæg!H134","v":0},{"$f":"Distributionsanlæg!I134","v":0},{"$f":"Distributionsanlæg!J134","v":0},{"$f":"Distributionsanlæg!K134","v":0},{"$f":"Distributionsanlæg!L134","v":0},{"$f":"Distributionsanlæg!M134","v":0},{"$f":"Distributionsanlæg!N134","v":0},{"$f":"Distributionsanlæg!O134","v":0},{"$f":"Distributionsanlæg!P134","v":0},{"$f":"Distributionsanlæg!Q134","v":0},{"$f":"Distributionsanlæg!R134","v":0},{"$f":"Distributionsanlæg!S134","v":0},{"$f":"Distributionsanlæg!T134","v":0},{"$f":"Distributionsanlæg!U134","v":0},{"$f":"Distributionsanlæg!V134","v":0},{"$f":"Distributionsanlæg!W134","v":0},{"$f":"Distributionsanlæg!X134","v":0},{"$f":"Distributionsanlæg!Y134","v":0},null,{"$f":"D134*Genanskaffelsespriser!$D164","v":0},{"$f":"E134*Genanskaffelsespriser!$D164","v":0},{"$f":"F134*Genanskaffelsespriser!$D164","v":0},{"$f":"G134*Genanskaffelsespriser!$D164","v":0},{"$f":"H134*Genanskaffelsespriser!$D164","v":0},{"$f":"I134*Genanskaffelsespriser!$D164","v":0},{"$f":"J134*Genanskaffelsespriser!$D164","v":0},{"$f":"K134*Genanskaffelsespriser!$D164","v":0},{"$f":"L134*Genanskaffelsespriser!$D164","v":0},{"$f":"M134*Genanskaffelsespriser!$D164","v":0},{"$f":"N134*Genanskaffelsespriser!$D164","v":0},{"$f":"O134*Genanskaffelsespriser!$D164","v":0},{"$f":"P134*Genanskaffelsespriser!$D164","v":0},{"$f":"Q134*Genanskaffelsespriser!$D164","v":0},{"$f":"R134*Genanskaffelsespriser!$D164","v":0},{"$f":"S134*Genanskaffelsespriser!$D164","v":0},{"$f":"T134*Genanskaffelsespriser!$D164","v":0},{"$f":"U134*Genanskaffelsespriser!$D164","v":0},{"$f":"V134*Genanskaffelsespriser!$D164","v":0},{"$f":"W134*Genanskaffelsespriser!$D164","v":0},{"$f":"X134*Genanskaffelsespriser!$D164","v":0},{"$f":"Y134*Genanskaffelsespriser!$D164","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA134","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB134","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC134","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD134","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE134","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF134","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG134","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH134","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI134","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ134","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK134","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL134","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM134","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN134","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO134","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP134","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ134","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR134","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS134","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT134","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU134","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV134","v":0},0]
[{"$f":"+Genanskaffelsespriser!B165","v":"Pumpestationer m. overbygning (< 20 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E165","v":10},{"$f":"Distributionsanlæg!D135","v":0},{"$f":"Distributionsanlæg!E135","v":0},{"$f":"Distributionsanlæg!F135","v":0},{"$f":"Distributionsanlæg!G135","v":0},{"$f":"Distributionsanlæg!H135","v":0},{"$f":"Distributionsanlæg!I135","v":0},{"$f":"Distributionsanlæg!J135","v":0},{"$f":"Distributionsanlæg!K135","v":0},{"$f":"Distributionsanlæg!L135","v":0},{"$f":"Distributionsanlæg!M135","v":0},{"$f":"Distributionsanlæg!N135","v":0},{"$f":"Distributionsanlæg!O135","v":0},{"$f":"Distributionsanlæg!P135","v":0},{"$f":"Distributionsanlæg!Q135","v":0},{"$f":"Distributionsanlæg!R135","v":0},{"$f":"Distributionsanlæg!S135","v":0},{"$f":"Distributionsanlæg!T135","v":0},{"$f":"Distributionsanlæg!U135","v":0},{"$f":"Distributionsanlæg!V135","v":0},{"$f":"Distributionsanlæg!W135","v":0},{"$f":"Distributionsanlæg!X135","v":0},{"$f":"Distributionsanlæg!Y135","v":0},null,{"$f":"D135*Genanskaffelsespriser!$D165","v":0},{"$f":"E135*Genanskaffelsespriser!$D165","v":0},{"$f":"F135*Genanskaffelsespriser!$D165","v":0},{"$f":"G135*Genanskaffelsespriser!$D165","v":0},{"$f":"H135*Genanskaffelsespriser!$D165","v":0},{"$f":"I135*Genanskaffelsespriser!$D165","v":0},{"$f":"J135*Genanskaffelsespriser!$D165","v":0},{"$f":"K135*Genanskaffelsespriser!$D165","v":0},{"$f":"L135*Genanskaffelsespriser!$D165","v":0},{"$f":"M135*Genanskaffelsespriser!$D165","v":0},{"$f":"N135*Genanskaffelsespriser!$D165","v":0},{"$f":"O135*Genanskaffelsespriser!$D165","v":0},{"$f":"P135*Genanskaffelsespriser!$D165","v":0},{"$f":"Q135*Genanskaffelsespriser!$D165","v":0},{"$f":"R135*Genanskaffelsespriser!$D165","v":0},{"$f":"S135*Genanskaffelsespriser!$D165","v":0},{"$f":"T135*Genanskaffelsespriser!$D165","v":0},{"$f":"U135*Genanskaffelsespriser!$D165","v":0},{"$f":"V135*Genanskaffelsespriser!$D165","v":0},{"$f":"W135*Genanskaffelsespriser!$D165","v":0},{"$f":"X135*Genanskaffelsespriser!$D165","v":0},{"$f":"Y135*Genanskaffelsespriser!$D165","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA135","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB135","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC135","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD135","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE135","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF135","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG135","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH135","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI135","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ135","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK135","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL135","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM135","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN135","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO135","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP135","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ135","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR135","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS135","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT135","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU135","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV135","v":0},0]
[{"$f":"+Genanskaffelsespriser!B166","v":"Pumpestationer i underjordiske bygværker (<50 m2), Konstruktioner"},"stk.",{"$f":"+Genanskaffelsespriser!E166","v":50},{"$f":"Distributionsanlæg!D136","v":0},{"$f":"Distributionsanlæg!E136","v":0},{"$f":"Distributionsanlæg!F136","v":0},{"$f":"Distributionsanlæg!G136","v":0},{"$f":"Distributionsanlæg!H136","v":0},{"$f":"Distributionsanlæg!I136","v":0},{"$f":"Distributionsanlæg!J136","v":0},{"$f":"Distributionsanlæg!K136","v":0},{"$f":"Distributionsanlæg!L136","v":0},{"$f":"Distributionsanlæg!M136","v":0},{"$f":"Distributionsanlæg!N136","v":0},{"$f":"Distributionsanlæg!O136","v":0},{"$f":"Distributionsanlæg!P136","v":0},{"$f":"Distributionsanlæg!Q136","v":0},{"$f":"Distributionsanlæg!R136","v":0},{"$f":"Distributionsanlæg!S136","v":0},{"$f":"Distributionsanlæg!T136","v":0},{"$f":"Distributionsanlæg!U136","v":0},{"$f":"Distributionsanlæg!V136","v":0},{"$f":"Distributionsanlæg!W136","v":0},{"$f":"Distributionsanlæg!X136","v":0},{"$f":"Distributionsanlæg!Y136","v":0},null,{"$f":"D136*Genanskaffelsespriser!$D166","v":0},{"$f":"E136*Genanskaffelsespriser!$D166","v":0},{"$f":"F136*Genanskaffelsespriser!$D166","v":0},{"$f":"G136*Genanskaffelsespriser!$D166","v":0},{"$f":"H136*Genanskaffelsespriser!$D166","v":0},{"$f":"I136*Genanskaffelsespriser!$D166","v":0},{"$f":"J136*Genanskaffelsespriser!$D166","v":0},{"$f":"K136*Genanskaffelsespriser!$D166","v":0},{"$f":"L136*Genanskaffelsespriser!$D166","v":0},{"$f":"M136*Genanskaffelsespriser!$D166","v":0},{"$f":"N136*Genanskaffelsespriser!$D166","v":0},{"$f":"O136*Genanskaffelsespriser!$D166","v":0},{"$f":"P136*Genanskaffelsespriser!$D166","v":0},{"$f":"Q136*Genanskaffelsespriser!$D166","v":0},{"$f":"R136*Genanskaffelsespriser!$D166","v":0},{"$f":"S136*Genanskaffelsespriser!$D166","v":0},{"$f":"T136*Genanskaffelsespriser!$D166","v":0},{"$f":"U136*Genanskaffelsespriser!$D166","v":0},{"$f":"V136*Genanskaffelsespriser!$D166","v":0},{"$f":"W136*Genanskaffelsespriser!$D166","v":0},{"$f":"X136*Genanskaffelsespriser!$D166","v":0},{"$f":"Y136*Genanskaffelsespriser!$D166","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA136","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB136","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC136","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD136","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE136","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF136","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG136","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH136","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI136","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ136","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK136","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL136","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM136","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN136","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO136","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP136","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ136","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR136","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS136","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT136","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU136","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV136","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D137","v":0},{"$f":"Distributionsanlæg!E137","v":0},{"$f":"Distributionsanlæg!F137","v":0},{"$f":"Distributionsanlæg!G137","v":0},{"$f":"Distributionsanlæg!H137","v":0},{"$f":"Distributionsanlæg!I137","v":0},{"$f":"Distributionsanlæg!J137","v":0},{"$f":"Distributionsanlæg!K137","v":0},{"$f":"Distributionsanlæg!L137","v":0},{"$f":"Distributionsanlæg!M137","v":0},{"$f":"Distributionsanlæg!N137","v":0},{"$f":"Distributionsanlæg!O137","v":0},{"$f":"Distributionsanlæg!P137","v":0},{"$f":"Distributionsanlæg!Q137","v":0},{"$f":"Distributionsanlæg!R137","v":0},{"$f":"Distributionsanlæg!S137","v":0},{"$f":"Distributionsanlæg!T137","v":0},{"$f":"Distributionsanlæg!U137","v":0},{"$f":"Distributionsanlæg!V137","v":0},{"$f":"Distributionsanlæg!W137","v":0},{"$f":"Distributionsanlæg!X137","v":0},{"$f":"Distributionsanlæg!Y137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D137:Y137,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B167","v":"Pumpestationer i underjordiske bygværker (<50 m2), Mek/El"},"stk.",{"$f":"+Genanskaffelsespriser!E167","v":20},{"$f":"Distributionsanlæg!D138","v":0},{"$f":"Distributionsanlæg!E138","v":0},{"$f":"Distributionsanlæg!F138","v":0},{"$f":"Distributionsanlæg!G138","v":0},{"$f":"Distributionsanlæg!H138","v":0},{"$f":"Distributionsanlæg!I138","v":0},{"$f":"Distributionsanlæg!J138","v":0},{"$f":"Distributionsanlæg!K138","v":0},{"$f":"Distributionsanlæg!L138","v":0},{"$f":"Distributionsanlæg!M138","v":0},{"$f":"Distributionsanlæg!N138","v":0},{"$f":"Distributionsanlæg!O138","v":0},{"$f":"Distributionsanlæg!P138","v":0},{"$f":"Distributionsanlæg!Q138","v":0},{"$f":"Distributionsanlæg!R138","v":0},{"$f":"Distributionsanlæg!S138","v":0},{"$f":"Distributionsanlæg!T138","v":0},{"$f":"Distributionsanlæg!U138","v":0},{"$f":"Distributionsanlæg!V138","v":0},{"$f":"Distributionsanlæg!W138","v":0},{"$f":"Distributionsanlæg!X138","v":0},{"$f":"Distributionsanlæg!Y138","v":0},null,{"$f":"D138*Genanskaffelsespriser!$D167","v":0},{"$f":"E138*Genanskaffelsespriser!$D167","v":0},{"$f":"F138*Genanskaffelsespriser!$D167","v":0},{"$f":"G138*Genanskaffelsespriser!$D167","v":0},{"$f":"H138*Genanskaffelsespriser!$D167","v":0},{"$f":"I138*Genanskaffelsespriser!$D167","v":0},{"$f":"J138*Genanskaffelsespriser!$D167","v":0},{"$f":"K138*Genanskaffelsespriser!$D167","v":0},{"$f":"L138*Genanskaffelsespriser!$D167","v":0},{"$f":"M138*Genanskaffelsespriser!$D167","v":0},{"$f":"N138*Genanskaffelsespriser!$D167","v":0},{"$f":"O138*Genanskaffelsespriser!$D167","v":0},{"$f":"P138*Genanskaffelsespriser!$D167","v":0},{"$f":"Q138*Genanskaffelsespriser!$D167","v":0},{"$f":"R138*Genanskaffelsespriser!$D167","v":0},{"$f":"S138*Genanskaffelsespriser!$D167","v":0},{"$f":"T138*Genanskaffelsespriser!$D167","v":0},{"$f":"U138*Genanskaffelsespriser!$D167","v":0},{"$f":"V138*Genanskaffelsespriser!$D167","v":0},{"$f":"W138*Genanskaffelsespriser!$D167","v":0},{"$f":"X138*Genanskaffelsespriser!$D167","v":0},{"$f":"Y138*Genanskaffelsespriser!$D167","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA138","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB138","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC138","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD138","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE138","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF138","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG138","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH138","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI138","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ138","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK138","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL138","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM138","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN138","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO138","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP138","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ138","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR138","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS138","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT138","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU138","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV138","v":0},0]
[{"$f":"+Genanskaffelsespriser!B168","v":"Pumpestationer i underjordiske bygværker (<50 m2), SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E168","v":10},{"$f":"Distributionsanlæg!D139","v":0},{"$f":"Distributionsanlæg!E139","v":0},{"$f":"Distributionsanlæg!F139","v":0},{"$f":"Distributionsanlæg!G139","v":0},{"$f":"Distributionsanlæg!H139","v":0},{"$f":"Distributionsanlæg!I139","v":0},{"$f":"Distributionsanlæg!J139","v":0},{"$f":"Distributionsanlæg!K139","v":0},{"$f":"Distributionsanlæg!L139","v":0},{"$f":"Distributionsanlæg!M139","v":0},{"$f":"Distributionsanlæg!N139","v":0},{"$f":"Distributionsanlæg!O139","v":0},{"$f":"Distributionsanlæg!P139","v":0},{"$f":"Distributionsanlæg!Q139","v":0},{"$f":"Distributionsanlæg!R139","v":0},{"$f":"Distributionsanlæg!S139","v":0},{"$f":"Distributionsanlæg!T139","v":0},{"$f":"Distributionsanlæg!U139","v":0},{"$f":"Distributionsanlæg!V139","v":0},{"$f":"Distributionsanlæg!W139","v":0},{"$f":"Distributionsanlæg!X139","v":0},{"$f":"Distributionsanlæg!Y139","v":0},null,{"$f":"D139*Genanskaffelsespriser!$D168","v":0},{"$f":"E139*Genanskaffelsespriser!$D168","v":0},{"$f":"F139*Genanskaffelsespriser!$D168","v":0},{"$f":"G139*Genanskaffelsespriser!$D168","v":0},{"$f":"H139*Genanskaffelsespriser!$D168","v":0},{"$f":"I139*Genanskaffelsespriser!$D168","v":0},{"$f":"J139*Genanskaffelsespriser!$D168","v":0},{"$f":"K139*Genanskaffelsespriser!$D168","v":0},{"$f":"L139*Genanskaffelsespriser!$D168","v":0},{"$f":"M139*Genanskaffelsespriser!$D168","v":0},{"$f":"N139*Genanskaffelsespriser!$D168","v":0},{"$f":"O139*Genanskaffelsespriser!$D168","v":0},{"$f":"P139*Genanskaffelsespriser!$D168","v":0},{"$f":"Q139*Genanskaffelsespriser!$D168","v":0},{"$f":"R139*Genanskaffelsespriser!$D168","v":0},{"$f":"S139*Genanskaffelsespriser!$D168","v":0},{"$f":"T139*Genanskaffelsespriser!$D168","v":0},{"$f":"U139*Genanskaffelsespriser!$D168","v":0},{"$f":"V139*Genanskaffelsespriser!$D168","v":0},{"$f":"W139*Genanskaffelsespriser!$D168","v":0},{"$f":"X139*Genanskaffelsespriser!$D168","v":0},{"$f":"Y139*Genanskaffelsespriser!$D168","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA139","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB139","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC139","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD139","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE139","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF139","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG139","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH139","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI139","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ139","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK139","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL139","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM139","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN139","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO139","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP139","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ139","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR139","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS139","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT139","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU139","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV139","v":0},0]
["Store pumpestationer: inkl. SRO-anlæg - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW141:AW160)","v":9241000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B170","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E170","v":75},{"$f":"Distributionsanlæg!D141","v":0},{"$f":"Distributionsanlæg!E141","v":0},{"$f":"Distributionsanlæg!F141","v":0},{"$f":"Distributionsanlæg!G141","v":0},{"$f":"Distributionsanlæg!H141","v":0},{"$f":"Distributionsanlæg!I141","v":0},{"$f":"Distributionsanlæg!J141","v":0},{"$f":"Distributionsanlæg!K141","v":0},{"$f":"Distributionsanlæg!L141","v":0},{"$f":"Distributionsanlæg!M141","v":0},{"$f":"Distributionsanlæg!N141","v":7},{"$f":"Distributionsanlæg!O141","v":7},{"$f":"Distributionsanlæg!P141","v":0},{"$f":"Distributionsanlæg!Q141","v":0},{"$f":"Distributionsanlæg!R141","v":0},{"$f":"Distributionsanlæg!S141","v":15},{"$f":"Distributionsanlæg!T141","v":0},{"$f":"Distributionsanlæg!U141","v":0},{"$f":"Distributionsanlæg!V141","v":0},{"$f":"Distributionsanlæg!W141","v":0},{"$f":"Distributionsanlæg!X141","v":0},{"$f":"Distributionsanlæg!Y141","v":0},null,{"$f":"D141*Genanskaffelsespriser!$D170","v":0},{"$f":"E141*Genanskaffelsespriser!$D170","v":0},{"$f":"F141*Genanskaffelsespriser!$D170","v":0},{"$f":"G141*Genanskaffelsespriser!$D170","v":0},{"$f":"H141*Genanskaffelsespriser!$D170","v":0},{"$f":"I141*Genanskaffelsespriser!$D170","v":0},{"$f":"J141*Genanskaffelsespriser!$D170","v":0},{"$f":"K141*Genanskaffelsespriser!$D170","v":0},{"$f":"L141*Genanskaffelsespriser!$D170","v":0},{"$f":"M141*Genanskaffelsespriser!$D170","v":0},{"$f":"N141*Genanskaffelsespriser!$D170","v":203000},{"$f":"O141*Genanskaffelsespriser!$D170","v":203000},{"$f":"P141*Genanskaffelsespriser!$D170","v":0},{"$f":"Q141*Genanskaffelsespriser!$D170","v":0},{"$f":"R141*Genanskaffelsespriser!$D170","v":0},{"$f":"S141*Genanskaffelsespriser!$D170","v":435000},{"$f":"T141*Genanskaffelsespriser!$D170","v":0},{"$f":"U141*Genanskaffelsespriser!$D170","v":0},{"$f":"V141*Genanskaffelsespriser!$D170","v":0},{"$f":"W141*Genanskaffelsespriser!$D170","v":0},{"$f":"X141*Genanskaffelsespriser!$D170","v":0},{"$f":"Y141*Genanskaffelsespriser!$D170","v":0},{"$f":"+SUM(AA141:AV141)","v":841000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA141","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB141","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC141","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD141","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE141","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF141","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG141","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH141","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI141","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ141","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK141","v":143315.1330135504},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL141","v":163811.81552154029},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM141","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN141","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO141","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP141","v":403375.92788547772},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ141","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR141","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS141","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT141","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU141","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV141","v":0},29]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D142","v":0},{"$f":"Distributionsanlæg!E142","v":0},{"$f":"Distributionsanlæg!F142","v":0},{"$f":"Distributionsanlæg!G142","v":0},{"$f":"Distributionsanlæg!H142","v":0},{"$f":"Distributionsanlæg!I142","v":0},{"$f":"Distributionsanlæg!J142","v":0},{"$f":"Distributionsanlæg!K142","v":0},{"$f":"Distributionsanlæg!L142","v":0},{"$f":"Distributionsanlæg!M142","v":0},{"$f":"Distributionsanlæg!N142","v":0},{"$f":"Distributionsanlæg!O142","v":0},{"$f":"Distributionsanlæg!P142","v":0},{"$f":"Distributionsanlæg!Q142","v":0},{"$f":"Distributionsanlæg!R142","v":0},{"$f":"Distributionsanlæg!S142","v":0},{"$f":"Distributionsanlæg!T142","v":0},{"$f":"Distributionsanlæg!U142","v":0},{"$f":"Distributionsanlæg!V142","v":0},{"$f":"Distributionsanlæg!W142","v":0},{"$f":"Distributionsanlæg!X142","v":0},{"$f":"Distributionsanlæg!Y142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D142:Y142,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B171","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E171","v":20},{"$f":"Distributionsanlæg!D143","v":0},{"$f":"Distributionsanlæg!E143","v":0},{"$f":"Distributionsanlæg!F143","v":0},{"$f":"Distributionsanlæg!G143","v":0},{"$f":"Distributionsanlæg!H143","v":0},{"$f":"Distributionsanlæg!I143","v":0},{"$f":"Distributionsanlæg!J143","v":0},{"$f":"Distributionsanlæg!K143","v":0},{"$f":"Distributionsanlæg!L143","v":0},{"$f":"Distributionsanlæg!M143","v":0},{"$f":"Distributionsanlæg!N143","v":1},{"$f":"Distributionsanlæg!O143","v":1},{"$f":"Distributionsanlæg!P143","v":0},{"$f":"Distributionsanlæg!Q143","v":0},{"$f":"Distributionsanlæg!R143","v":0},{"$f":"Distributionsanlæg!S143","v":2},{"$f":"Distributionsanlæg!T143","v":0},{"$f":"Distributionsanlæg!U143","v":0},{"$f":"Distributionsanlæg!V143","v":0},{"$f":"Distributionsanlæg!W143","v":0},{"$f":"Distributionsanlæg!X143","v":0},{"$f":"Distributionsanlæg!Y143","v":0},null,{"$f":"D143*Genanskaffelsespriser!$D171","v":0},{"$f":"E143*Genanskaffelsespriser!$D171","v":0},{"$f":"F143*Genanskaffelsespriser!$D171","v":0},{"$f":"G143*Genanskaffelsespriser!$D171","v":0},{"$f":"H143*Genanskaffelsespriser!$D171","v":0},{"$f":"I143*Genanskaffelsespriser!$D171","v":0},{"$f":"J143*Genanskaffelsespriser!$D171","v":0},{"$f":"K143*Genanskaffelsespriser!$D171","v":0},{"$f":"L143*Genanskaffelsespriser!$D171","v":0},{"$f":"M143*Genanskaffelsespriser!$D171","v":0},{"$f":"N143*Genanskaffelsespriser!$D171","v":1680000},{"$f":"O143*Genanskaffelsespriser!$D171","v":1680000},{"$f":"P143*Genanskaffelsespriser!$D171","v":0},{"$f":"Q143*Genanskaffelsespriser!$D171","v":0},{"$f":"R143*Genanskaffelsespriser!$D171","v":0},{"$f":"S143*Genanskaffelsespriser!$D171","v":3360000},{"$f":"T143*Genanskaffelsespriser!$D171","v":0},{"$f":"U143*Genanskaffelsespriser!$D171","v":0},{"$f":"V143*Genanskaffelsespriser!$D171","v":0},{"$f":"W143*Genanskaffelsespriser!$D171","v":0},{"$f":"X143*Genanskaffelsespriser!$D171","v":0},{"$f":"Y143*Genanskaffelsespriser!$D171","v":0},6720000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA143","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB143","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC143","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD143","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE143","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF143","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG143","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH143","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI143","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ143","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK143","v":1186056.2732155896},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL143","v":1355683.9905230922},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM143","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN143","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO143","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP143","v":3115731.3050464489},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ143","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR143","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS143","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT143","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU143","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV143","v":0},4]
[{"$f":"+Genanskaffelsespriser!B172","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E172","v":10},{"$f":"Distributionsanlæg!D144","v":0},{"$f":"Distributionsanlæg!E144","v":0},{"$f":"Distributionsanlæg!F144","v":0},{"$f":"Distributionsanlæg!G144","v":0},{"$f":"Distributionsanlæg!H144","v":0},{"$f":"Distributionsanlæg!I144","v":0},{"$f":"Distributionsanlæg!J144","v":0},{"$f":"Distributionsanlæg!K144","v":0},{"$f":"Distributionsanlæg!L144","v":0},{"$f":"Distributionsanlæg!M144","v":0},{"$f":"Distributionsanlæg!N144","v":1},{"$f":"Distributionsanlæg!O144","v":1},{"$f":"Distributionsanlæg!P144","v":0},{"$f":"Distributionsanlæg!Q144","v":0},{"$f":"Distributionsanlæg!R144","v":0},{"$f":"Distributionsanlæg!S144","v":2},{"$f":"Distributionsanlæg!T144","v":0},{"$f":"Distributionsanlæg!U144","v":0},{"$f":"Distributionsanlæg!V144","v":0},{"$f":"Distributionsanlæg!W144","v":0},{"$f":"Distributionsanlæg!X144","v":0},{"$f":"Distributionsanlæg!Y144","v":0},null,{"$f":"D144*Genanskaffelsespriser!$D172","v":0},{"$f":"E144*Genanskaffelsespriser!$D172","v":0},{"$f":"F144*Genanskaffelsespriser!$D172","v":0},{"$f":"G144*Genanskaffelsespriser!$D172","v":0},{"$f":"H144*Genanskaffelsespriser!$D172","v":0},{"$f":"I144*Genanskaffelsespriser!$D172","v":0},{"$f":"J144*Genanskaffelsespriser!$D172","v":0},{"$f":"K144*Genanskaffelsespriser!$D172","v":0},{"$f":"L144*Genanskaffelsespriser!$D172","v":0},{"$f":"M144*Genanskaffelsespriser!$D172","v":0},{"$f":"N144*Genanskaffelsespriser!$D172","v":420000},{"$f":"O144*Genanskaffelsespriser!$D172","v":420000},{"$f":"P144*Genanskaffelsespriser!$D172","v":0},{"$f":"Q144*Genanskaffelsespriser!$D172","v":0},{"$f":"R144*Genanskaffelsespriser!$D172","v":0},{"$f":"S144*Genanskaffelsespriser!$D172","v":840000},{"$f":"T144*Genanskaffelsespriser!$D172","v":0},{"$f":"U144*Genanskaffelsespriser!$D172","v":0},{"$f":"V144*Genanskaffelsespriser!$D172","v":0},{"$f":"W144*Genanskaffelsespriser!$D172","v":0},{"$f":"X144*Genanskaffelsespriser!$D172","v":0},{"$f":"Y144*Genanskaffelsespriser!$D172","v":0},1680000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA144","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB144","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC144","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD144","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE144","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF144","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG144","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH144","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI144","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ144","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK144","v":296514.06830389739},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL144","v":338920.99763077305},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM144","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN144","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO144","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP144","v":778932.82626161224},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ144","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR144","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS144","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT144","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU144","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV144","v":0},4]
[{"$f":"+Genanskaffelsespriser!B173","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E173","v":20},{"$f":"Distributionsanlæg!D145","v":0},{"$f":"Distributionsanlæg!E145","v":0},{"$f":"Distributionsanlæg!F145","v":0},{"$f":"Distributionsanlæg!G145","v":0},{"$f":"Distributionsanlæg!H145","v":0},{"$f":"Distributionsanlæg!I145","v":0},{"$f":"Distributionsanlæg!J145","v":0},{"$f":"Distributionsanlæg!K145","v":0},{"$f":"Distributionsanlæg!L145","v":0},{"$f":"Distributionsanlæg!M145","v":0},{"$f":"Distributionsanlæg!N145","v":0},{"$f":"Distributionsanlæg!O145","v":0},{"$f":"Distributionsanlæg!P145","v":0},{"$f":"Distributionsanlæg!Q145","v":0},{"$f":"Distributionsanlæg!R145","v":0},{"$f":"Distributionsanlæg!S145","v":0},{"$f":"Distributionsanlæg!T145","v":0},{"$f":"Distributionsanlæg!U145","v":0},{"$f":"Distributionsanlæg!V145","v":0},{"$f":"Distributionsanlæg!W145","v":0},{"$f":"Distributionsanlæg!X145","v":0},{"$f":"Distributionsanlæg!Y145","v":0},null,{"$f":"D145*Genanskaffelsespriser!$D173","v":0},{"$f":"E145*Genanskaffelsespriser!$D173","v":0},{"$f":"F145*Genanskaffelsespriser!$D173","v":0},{"$f":"G145*Genanskaffelsespriser!$D173","v":0},{"$f":"H145*Genanskaffelsespriser!$D173","v":0},{"$f":"I145*Genanskaffelsespriser!$D173","v":0},{"$f":"J145*Genanskaffelsespriser!$D173","v":0},{"$f":"K145*Genanskaffelsespriser!$D173","v":0},{"$f":"L145*Genanskaffelsespriser!$D173","v":0},{"$f":"M145*Genanskaffelsespriser!$D173","v":0},{"$f":"N145*Genanskaffelsespriser!$D173","v":0},{"$f":"O145*Genanskaffelsespriser!$D173","v":0},{"$f":"P145*Genanskaffelsespriser!$D173","v":0},{"$f":"Q145*Genanskaffelsespriser!$D173","v":0},{"$f":"R145*Genanskaffelsespriser!$D173","v":0},{"$f":"S145*Genanskaffelsespriser!$D173","v":0},{"$f":"T145*Genanskaffelsespriser!$D173","v":0},{"$f":"U145*Genanskaffelsespriser!$D173","v":0},{"$f":"V145*Genanskaffelsespriser!$D173","v":0},{"$f":"W145*Genanskaffelsespriser!$D173","v":0},{"$f":"X145*Genanskaffelsespriser!$D173","v":0},{"$f":"Y145*Genanskaffelsespriser!$D173","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA145","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB145","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC145","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD145","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE145","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF145","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG145","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH145","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI145","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ145","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK145","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL145","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM145","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN145","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO145","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP145","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ145","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR145","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS145","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT145","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU145","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV145","v":0},0]
[{"$f":"+Genanskaffelsespriser!B174","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E174","v":10},{"$f":"Distributionsanlæg!D146","v":0},{"$f":"Distributionsanlæg!E146","v":0},{"$f":"Distributionsanlæg!F146","v":0},{"$f":"Distributionsanlæg!G146","v":0},{"$f":"Distributionsanlæg!H146","v":0},{"$f":"Distributionsanlæg!I146","v":0},{"$f":"Distributionsanlæg!J146","v":0},{"$f":"Distributionsanlæg!K146","v":0},{"$f":"Distributionsanlæg!L146","v":0},{"$f":"Distributionsanlæg!M146","v":0},{"$f":"Distributionsanlæg!N146","v":0},{"$f":"Distributionsanlæg!O146","v":0},{"$f":"Distributionsanlæg!P146","v":0},{"$f":"Distributionsanlæg!Q146","v":0},{"$f":"Distributionsanlæg!R146","v":0},{"$f":"Distributionsanlæg!S146","v":0},{"$f":"Distributionsanlæg!T146","v":0},{"$f":"Distributionsanlæg!U146","v":0},{"$f":"Distributionsanlæg!V146","v":0},{"$f":"Distributionsanlæg!W146","v":0},{"$f":"Distributionsanlæg!X146","v":0},{"$f":"Distributionsanlæg!Y146","v":0},null,{"$f":"D146*Genanskaffelsespriser!$D174","v":0},{"$f":"E146*Genanskaffelsespriser!$D174","v":0},{"$f":"F146*Genanskaffelsespriser!$D174","v":0},{"$f":"G146*Genanskaffelsespriser!$D174","v":0},{"$f":"H146*Genanskaffelsespriser!$D174","v":0},{"$f":"I146*Genanskaffelsespriser!$D174","v":0},{"$f":"J146*Genanskaffelsespriser!$D174","v":0},{"$f":"K146*Genanskaffelsespriser!$D174","v":0},{"$f":"L146*Genanskaffelsespriser!$D174","v":0},{"$f":"M146*Genanskaffelsespriser!$D174","v":0},{"$f":"N146*Genanskaffelsespriser!$D174","v":0},{"$f":"O146*Genanskaffelsespriser!$D174","v":0},{"$f":"P146*Genanskaffelsespriser!$D174","v":0},{"$f":"Q146*Genanskaffelsespriser!$D174","v":0},{"$f":"R146*Genanskaffelsespriser!$D174","v":0},{"$f":"S146*Genanskaffelsespriser!$D174","v":0},{"$f":"T146*Genanskaffelsespriser!$D174","v":0},{"$f":"U146*Genanskaffelsespriser!$D174","v":0},{"$f":"V146*Genanskaffelsespriser!$D174","v":0},{"$f":"W146*Genanskaffelsespriser!$D174","v":0},{"$f":"X146*Genanskaffelsespriser!$D174","v":0},{"$f":"Y146*Genanskaffelsespriser!$D174","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA146","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB146","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC146","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD146","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE146","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF146","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG146","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH146","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI146","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ146","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK146","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL146","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM146","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN146","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO146","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP146","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ146","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR146","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS146","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT146","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU146","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV146","v":0},0]
[{"$f":"+Genanskaffelsespriser!B175","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E175","v":20},{"$f":"Distributionsanlæg!D147","v":0},{"$f":"Distributionsanlæg!E147","v":0},{"$f":"Distributionsanlæg!F147","v":0},{"$f":"Distributionsanlæg!G147","v":0},{"$f":"Distributionsanlæg!H147","v":0},{"$f":"Distributionsanlæg!I147","v":0},{"$f":"Distributionsanlæg!J147","v":0},{"$f":"Distributionsanlæg!K147","v":0},{"$f":"Distributionsanlæg!L147","v":0},{"$f":"Distributionsanlæg!M147","v":0},{"$f":"Distributionsanlæg!N147","v":0},{"$f":"Distributionsanlæg!O147","v":0},{"$f":"Distributionsanlæg!P147","v":0},{"$f":"Distributionsanlæg!Q147","v":0},{"$f":"Distributionsanlæg!R147","v":0},{"$f":"Distributionsanlæg!S147","v":0},{"$f":"Distributionsanlæg!T147","v":0},{"$f":"Distributionsanlæg!U147","v":0},{"$f":"Distributionsanlæg!V147","v":0},{"$f":"Distributionsanlæg!W147","v":0},{"$f":"Distributionsanlæg!X147","v":0},{"$f":"Distributionsanlæg!Y147","v":0},null,{"$f":"D147*Genanskaffelsespriser!$D175","v":0},{"$f":"E147*Genanskaffelsespriser!$D175","v":0},{"$f":"F147*Genanskaffelsespriser!$D175","v":0},{"$f":"G147*Genanskaffelsespriser!$D175","v":0},{"$f":"H147*Genanskaffelsespriser!$D175","v":0},{"$f":"I147*Genanskaffelsespriser!$D175","v":0},{"$f":"J147*Genanskaffelsespriser!$D175","v":0},{"$f":"K147*Genanskaffelsespriser!$D175","v":0},{"$f":"L147*Genanskaffelsespriser!$D175","v":0},{"$f":"M147*Genanskaffelsespriser!$D175","v":0},{"$f":"N147*Genanskaffelsespriser!$D175","v":0},{"$f":"O147*Genanskaffelsespriser!$D175","v":0},{"$f":"P147*Genanskaffelsespriser!$D175","v":0},{"$f":"Q147*Genanskaffelsespriser!$D175","v":0},{"$f":"R147*Genanskaffelsespriser!$D175","v":0},{"$f":"S147*Genanskaffelsespriser!$D175","v":0},{"$f":"T147*Genanskaffelsespriser!$D175","v":0},{"$f":"U147*Genanskaffelsespriser!$D175","v":0},{"$f":"V147*Genanskaffelsespriser!$D175","v":0},{"$f":"W147*Genanskaffelsespriser!$D175","v":0},{"$f":"X147*Genanskaffelsespriser!$D175","v":0},{"$f":"Y147*Genanskaffelsespriser!$D175","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA147","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB147","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC147","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD147","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE147","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF147","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG147","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH147","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI147","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ147","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK147","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL147","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM147","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN147","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO147","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP147","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ147","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR147","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS147","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT147","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU147","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV147","v":0},0]
[{"$f":"+Genanskaffelsespriser!B176","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E176","v":10},{"$f":"Distributionsanlæg!D148","v":0},{"$f":"Distributionsanlæg!E148","v":0},{"$f":"Distributionsanlæg!F148","v":0},{"$f":"Distributionsanlæg!G148","v":0},{"$f":"Distributionsanlæg!H148","v":0},{"$f":"Distributionsanlæg!I148","v":0},{"$f":"Distributionsanlæg!J148","v":0},{"$f":"Distributionsanlæg!K148","v":0},{"$f":"Distributionsanlæg!L148","v":0},{"$f":"Distributionsanlæg!M148","v":0},{"$f":"Distributionsanlæg!N148","v":0},{"$f":"Distributionsanlæg!O148","v":0},{"$f":"Distributionsanlæg!P148","v":0},{"$f":"Distributionsanlæg!Q148","v":0},{"$f":"Distributionsanlæg!R148","v":0},{"$f":"Distributionsanlæg!S148","v":0},{"$f":"Distributionsanlæg!T148","v":0},{"$f":"Distributionsanlæg!U148","v":0},{"$f":"Distributionsanlæg!V148","v":0},{"$f":"Distributionsanlæg!W148","v":0},{"$f":"Distributionsanlæg!X148","v":0},{"$f":"Distributionsanlæg!Y148","v":0},null,{"$f":"D148*Genanskaffelsespriser!$D176","v":0},{"$f":"E148*Genanskaffelsespriser!$D176","v":0},{"$f":"F148*Genanskaffelsespriser!$D176","v":0},{"$f":"G148*Genanskaffelsespriser!$D176","v":0},{"$f":"H148*Genanskaffelsespriser!$D176","v":0},{"$f":"I148*Genanskaffelsespriser!$D176","v":0},{"$f":"J148*Genanskaffelsespriser!$D176","v":0},{"$f":"K148*Genanskaffelsespriser!$D176","v":0},{"$f":"L148*Genanskaffelsespriser!$D176","v":0},{"$f":"M148*Genanskaffelsespriser!$D176","v":0},{"$f":"N148*Genanskaffelsespriser!$D176","v":0},{"$f":"O148*Genanskaffelsespriser!$D176","v":0},{"$f":"P148*Genanskaffelsespriser!$D176","v":0},{"$f":"Q148*Genanskaffelsespriser!$D176","v":0},{"$f":"R148*Genanskaffelsespriser!$D176","v":0},{"$f":"S148*Genanskaffelsespriser!$D176","v":0},{"$f":"T148*Genanskaffelsespriser!$D176","v":0},{"$f":"U148*Genanskaffelsespriser!$D176","v":0},{"$f":"V148*Genanskaffelsespriser!$D176","v":0},{"$f":"W148*Genanskaffelsespriser!$D176","v":0},{"$f":"X148*Genanskaffelsespriser!$D176","v":0},{"$f":"Y148*Genanskaffelsespriser!$D176","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA148","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB148","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC148","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD148","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE148","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF148","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG148","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH148","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI148","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ148","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK148","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL148","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM148","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN148","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO148","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP148","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ148","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR148","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS148","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT148","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU148","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV148","v":0},0]
[{"$f":"+Genanskaffelsespriser!B177","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E177","v":20},{"$f":"Distributionsanlæg!D149","v":0},{"$f":"Distributionsanlæg!E149","v":0},{"$f":"Distributionsanlæg!F149","v":0},{"$f":"Distributionsanlæg!G149","v":0},{"$f":"Distributionsanlæg!H149","v":0},{"$f":"Distributionsanlæg!I149","v":0},{"$f":"Distributionsanlæg!J149","v":0},{"$f":"Distributionsanlæg!K149","v":0},{"$f":"Distributionsanlæg!L149","v":0},{"$f":"Distributionsanlæg!M149","v":0},{"$f":"Distributionsanlæg!N149","v":0},{"$f":"Distributionsanlæg!O149","v":0},{"$f":"Distributionsanlæg!P149","v":0},{"$f":"Distributionsanlæg!Q149","v":0},{"$f":"Distributionsanlæg!R149","v":0},{"$f":"Distributionsanlæg!S149","v":0},{"$f":"Distributionsanlæg!T149","v":0},{"$f":"Distributionsanlæg!U149","v":0},{"$f":"Distributionsanlæg!V149","v":0},{"$f":"Distributionsanlæg!W149","v":0},{"$f":"Distributionsanlæg!X149","v":0},{"$f":"Distributionsanlæg!Y149","v":0},null,{"$f":"D149*Genanskaffelsespriser!$D177","v":0},{"$f":"E149*Genanskaffelsespriser!$D177","v":0},{"$f":"F149*Genanskaffelsespriser!$D177","v":0},{"$f":"G149*Genanskaffelsespriser!$D177","v":0},{"$f":"H149*Genanskaffelsespriser!$D177","v":0},{"$f":"I149*Genanskaffelsespriser!$D177","v":0},{"$f":"J149*Genanskaffelsespriser!$D177","v":0},{"$f":"K149*Genanskaffelsespriser!$D177","v":0},{"$f":"L149*Genanskaffelsespriser!$D177","v":0},{"$f":"M149*Genanskaffelsespriser!$D177","v":0},{"$f":"N149*Genanskaffelsespriser!$D177","v":0},{"$f":"O149*Genanskaffelsespriser!$D177","v":0},{"$f":"P149*Genanskaffelsespriser!$D177","v":0},{"$f":"Q149*Genanskaffelsespriser!$D177","v":0},{"$f":"R149*Genanskaffelsespriser!$D177","v":0},{"$f":"S149*Genanskaffelsespriser!$D177","v":0},{"$f":"T149*Genanskaffelsespriser!$D177","v":0},{"$f":"U149*Genanskaffelsespriser!$D177","v":0},{"$f":"V149*Genanskaffelsespriser!$D177","v":0},{"$f":"W149*Genanskaffelsespriser!$D177","v":0},{"$f":"X149*Genanskaffelsespriser!$D177","v":0},{"$f":"Y149*Genanskaffelsespriser!$D177","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA149","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB149","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC149","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD149","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE149","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF149","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG149","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH149","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI149","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ149","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK149","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL149","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM149","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN149","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO149","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP149","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ149","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR149","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS149","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT149","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU149","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV149","v":0},0]
[{"$f":"+Genanskaffelsespriser!B178","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E178","v":10},{"$f":"Distributionsanlæg!D150","v":0},{"$f":"Distributionsanlæg!E150","v":0},{"$f":"Distributionsanlæg!F150","v":0},{"$f":"Distributionsanlæg!G150","v":0},{"$f":"Distributionsanlæg!H150","v":0},{"$f":"Distributionsanlæg!I150","v":0},{"$f":"Distributionsanlæg!J150","v":0},{"$f":"Distributionsanlæg!K150","v":0},{"$f":"Distributionsanlæg!L150","v":0},{"$f":"Distributionsanlæg!M150","v":0},{"$f":"Distributionsanlæg!N150","v":0},{"$f":"Distributionsanlæg!O150","v":0},{"$f":"Distributionsanlæg!P150","v":0},{"$f":"Distributionsanlæg!Q150","v":0},{"$f":"Distributionsanlæg!R150","v":0},{"$f":"Distributionsanlæg!S150","v":0},{"$f":"Distributionsanlæg!T150","v":0},{"$f":"Distributionsanlæg!U150","v":0},{"$f":"Distributionsanlæg!V150","v":0},{"$f":"Distributionsanlæg!W150","v":0},{"$f":"Distributionsanlæg!X150","v":0},{"$f":"Distributionsanlæg!Y150","v":0},null,{"$f":"D150*Genanskaffelsespriser!$D178","v":0},{"$f":"E150*Genanskaffelsespriser!$D178","v":0},{"$f":"F150*Genanskaffelsespriser!$D178","v":0},{"$f":"G150*Genanskaffelsespriser!$D178","v":0},{"$f":"H150*Genanskaffelsespriser!$D178","v":0},{"$f":"I150*Genanskaffelsespriser!$D178","v":0},{"$f":"J150*Genanskaffelsespriser!$D178","v":0},{"$f":"K150*Genanskaffelsespriser!$D178","v":0},{"$f":"L150*Genanskaffelsespriser!$D178","v":0},{"$f":"M150*Genanskaffelsespriser!$D178","v":0},{"$f":"N150*Genanskaffelsespriser!$D178","v":0},{"$f":"O150*Genanskaffelsespriser!$D178","v":0},{"$f":"P150*Genanskaffelsespriser!$D178","v":0},{"$f":"Q150*Genanskaffelsespriser!$D178","v":0},{"$f":"R150*Genanskaffelsespriser!$D178","v":0},{"$f":"S150*Genanskaffelsespriser!$D178","v":0},{"$f":"T150*Genanskaffelsespriser!$D178","v":0},{"$f":"U150*Genanskaffelsespriser!$D178","v":0},{"$f":"V150*Genanskaffelsespriser!$D178","v":0},{"$f":"W150*Genanskaffelsespriser!$D178","v":0},{"$f":"X150*Genanskaffelsespriser!$D178","v":0},{"$f":"Y150*Genanskaffelsespriser!$D178","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA150","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB150","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC150","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD150","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE150","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF150","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG150","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH150","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI150","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ150","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK150","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL150","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM150","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN150","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO150","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP150","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ150","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR150","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS150","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT150","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU150","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV150","v":0},0]
[{"$f":"+Genanskaffelsespriser!B179","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E179","v":20},{"$f":"Distributionsanlæg!D151","v":0},{"$f":"Distributionsanlæg!E151","v":0},{"$f":"Distributionsanlæg!F151","v":0},{"$f":"Distributionsanlæg!G151","v":0},{"$f":"Distributionsanlæg!H151","v":0},{"$f":"Distributionsanlæg!I151","v":0},{"$f":"Distributionsanlæg!J151","v":0},{"$f":"Distributionsanlæg!K151","v":0},{"$f":"Distributionsanlæg!L151","v":0},{"$f":"Distributionsanlæg!M151","v":0},{"$f":"Distributionsanlæg!N151","v":0},{"$f":"Distributionsanlæg!O151","v":0},{"$f":"Distributionsanlæg!P151","v":0},{"$f":"Distributionsanlæg!Q151","v":0},{"$f":"Distributionsanlæg!R151","v":0},{"$f":"Distributionsanlæg!S151","v":0},{"$f":"Distributionsanlæg!T151","v":0},{"$f":"Distributionsanlæg!U151","v":0},{"$f":"Distributionsanlæg!V151","v":0},{"$f":"Distributionsanlæg!W151","v":0},{"$f":"Distributionsanlæg!X151","v":0},{"$f":"Distributionsanlæg!Y151","v":0},null,{"$f":"D151*Genanskaffelsespriser!$D179","v":0},{"$f":"E151*Genanskaffelsespriser!$D179","v":0},{"$f":"F151*Genanskaffelsespriser!$D179","v":0},{"$f":"G151*Genanskaffelsespriser!$D179","v":0},{"$f":"H151*Genanskaffelsespriser!$D179","v":0},{"$f":"I151*Genanskaffelsespriser!$D179","v":0},{"$f":"J151*Genanskaffelsespriser!$D179","v":0},{"$f":"K151*Genanskaffelsespriser!$D179","v":0},{"$f":"L151*Genanskaffelsespriser!$D179","v":0},{"$f":"M151*Genanskaffelsespriser!$D179","v":0},{"$f":"N151*Genanskaffelsespriser!$D179","v":0},{"$f":"O151*Genanskaffelsespriser!$D179","v":0},{"$f":"P151*Genanskaffelsespriser!$D179","v":0},{"$f":"Q151*Genanskaffelsespriser!$D179","v":0},{"$f":"R151*Genanskaffelsespriser!$D179","v":0},{"$f":"S151*Genanskaffelsespriser!$D179","v":0},{"$f":"T151*Genanskaffelsespriser!$D179","v":0},{"$f":"U151*Genanskaffelsespriser!$D179","v":0},{"$f":"V151*Genanskaffelsespriser!$D179","v":0},{"$f":"W151*Genanskaffelsespriser!$D179","v":0},{"$f":"X151*Genanskaffelsespriser!$D179","v":0},{"$f":"Y151*Genanskaffelsespriser!$D179","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA151","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB151","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC151","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD151","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE151","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF151","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG151","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH151","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI151","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ151","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK151","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL151","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM151","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN151","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO151","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP151","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ151","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR151","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS151","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT151","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU151","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV151","v":0},0]
[{"$f":"+Genanskaffelsespriser!B180","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E180","v":10},{"$f":"Distributionsanlæg!D152","v":0},{"$f":"Distributionsanlæg!E152","v":0},{"$f":"Distributionsanlæg!F152","v":0},{"$f":"Distributionsanlæg!G152","v":0},{"$f":"Distributionsanlæg!H152","v":0},{"$f":"Distributionsanlæg!I152","v":0},{"$f":"Distributionsanlæg!J152","v":0},{"$f":"Distributionsanlæg!K152","v":0},{"$f":"Distributionsanlæg!L152","v":0},{"$f":"Distributionsanlæg!M152","v":0},{"$f":"Distributionsanlæg!N152","v":0},{"$f":"Distributionsanlæg!O152","v":0},{"$f":"Distributionsanlæg!P152","v":0},{"$f":"Distributionsanlæg!Q152","v":0},{"$f":"Distributionsanlæg!R152","v":0},{"$f":"Distributionsanlæg!S152","v":0},{"$f":"Distributionsanlæg!T152","v":0},{"$f":"Distributionsanlæg!U152","v":0},{"$f":"Distributionsanlæg!V152","v":0},{"$f":"Distributionsanlæg!W152","v":0},{"$f":"Distributionsanlæg!X152","v":0},{"$f":"Distributionsanlæg!Y152","v":0},null,{"$f":"D152*Genanskaffelsespriser!$D180","v":0},{"$f":"E152*Genanskaffelsespriser!$D180","v":0},{"$f":"F152*Genanskaffelsespriser!$D180","v":0},{"$f":"G152*Genanskaffelsespriser!$D180","v":0},{"$f":"H152*Genanskaffelsespriser!$D180","v":0},{"$f":"I152*Genanskaffelsespriser!$D180","v":0},{"$f":"J152*Genanskaffelsespriser!$D180","v":0},{"$f":"K152*Genanskaffelsespriser!$D180","v":0},{"$f":"L152*Genanskaffelsespriser!$D180","v":0},{"$f":"M152*Genanskaffelsespriser!$D180","v":0},{"$f":"N152*Genanskaffelsespriser!$D180","v":0},{"$f":"O152*Genanskaffelsespriser!$D180","v":0},{"$f":"P152*Genanskaffelsespriser!$D180","v":0},{"$f":"Q152*Genanskaffelsespriser!$D180","v":0},{"$f":"R152*Genanskaffelsespriser!$D180","v":0},{"$f":"S152*Genanskaffelsespriser!$D180","v":0},{"$f":"T152*Genanskaffelsespriser!$D180","v":0},{"$f":"U152*Genanskaffelsespriser!$D180","v":0},{"$f":"V152*Genanskaffelsespriser!$D180","v":0},{"$f":"W152*Genanskaffelsespriser!$D180","v":0},{"$f":"X152*Genanskaffelsespriser!$D180","v":0},{"$f":"Y152*Genanskaffelsespriser!$D180","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA152","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB152","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC152","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD152","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE152","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF152","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG152","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH152","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI152","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ152","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK152","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL152","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM152","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN152","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO152","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP152","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ152","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR152","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS152","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT152","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU152","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV152","v":0},0]
[{"$f":"+Genanskaffelsespriser!B181","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E181","v":20},{"$f":"Distributionsanlæg!D153","v":0},{"$f":"Distributionsanlæg!E153","v":0},{"$f":"Distributionsanlæg!F153","v":0},{"$f":"Distributionsanlæg!G153","v":0},{"$f":"Distributionsanlæg!H153","v":0},{"$f":"Distributionsanlæg!I153","v":0},{"$f":"Distributionsanlæg!J153","v":0},{"$f":"Distributionsanlæg!K153","v":0},{"$f":"Distributionsanlæg!L153","v":0},{"$f":"Distributionsanlæg!M153","v":0},{"$f":"Distributionsanlæg!N153","v":0},{"$f":"Distributionsanlæg!O153","v":0},{"$f":"Distributionsanlæg!P153","v":0},{"$f":"Distributionsanlæg!Q153","v":0},{"$f":"Distributionsanlæg!R153","v":0},{"$f":"Distributionsanlæg!S153","v":0},{"$f":"Distributionsanlæg!T153","v":0},{"$f":"Distributionsanlæg!U153","v":0},{"$f":"Distributionsanlæg!V153","v":0},{"$f":"Distributionsanlæg!W153","v":0},{"$f":"Distributionsanlæg!X153","v":0},{"$f":"Distributionsanlæg!Y153","v":0},null,{"$f":"D153*Genanskaffelsespriser!$D181","v":0},{"$f":"E153*Genanskaffelsespriser!$D181","v":0},{"$f":"F153*Genanskaffelsespriser!$D181","v":0},{"$f":"G153*Genanskaffelsespriser!$D181","v":0},{"$f":"H153*Genanskaffelsespriser!$D181","v":0},{"$f":"I153*Genanskaffelsespriser!$D181","v":0},{"$f":"J153*Genanskaffelsespriser!$D181","v":0},{"$f":"K153*Genanskaffelsespriser!$D181","v":0},{"$f":"L153*Genanskaffelsespriser!$D181","v":0},{"$f":"M153*Genanskaffelsespriser!$D181","v":0},{"$f":"N153*Genanskaffelsespriser!$D181","v":0},{"$f":"O153*Genanskaffelsespriser!$D181","v":0},{"$f":"P153*Genanskaffelsespriser!$D181","v":0},{"$f":"Q153*Genanskaffelsespriser!$D181","v":0},{"$f":"R153*Genanskaffelsespriser!$D181","v":0},{"$f":"S153*Genanskaffelsespriser!$D181","v":0},{"$f":"T153*Genanskaffelsespriser!$D181","v":0},{"$f":"U153*Genanskaffelsespriser!$D181","v":0},{"$f":"V153*Genanskaffelsespriser!$D181","v":0},{"$f":"W153*Genanskaffelsespriser!$D181","v":0},{"$f":"X153*Genanskaffelsespriser!$D181","v":0},{"$f":"Y153*Genanskaffelsespriser!$D181","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA153","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB153","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC153","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD153","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE153","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF153","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG153","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH153","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI153","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ153","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK153","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL153","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM153","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN153","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO153","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP153","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ153","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR153","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS153","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT153","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU153","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV153","v":0},0]
[{"$f":"+Genanskaffelsespriser!B182","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E182","v":10},{"$f":"Distributionsanlæg!D154","v":0},{"$f":"Distributionsanlæg!E154","v":0},{"$f":"Distributionsanlæg!F154","v":0},{"$f":"Distributionsanlæg!G154","v":0},{"$f":"Distributionsanlæg!H154","v":0},{"$f":"Distributionsanlæg!I154","v":0},{"$f":"Distributionsanlæg!J154","v":0},{"$f":"Distributionsanlæg!K154","v":0},{"$f":"Distributionsanlæg!L154","v":0},{"$f":"Distributionsanlæg!M154","v":0},{"$f":"Distributionsanlæg!N154","v":0},{"$f":"Distributionsanlæg!O154","v":0},{"$f":"Distributionsanlæg!P154","v":0},{"$f":"Distributionsanlæg!Q154","v":0},{"$f":"Distributionsanlæg!R154","v":0},{"$f":"Distributionsanlæg!S154","v":0},{"$f":"Distributionsanlæg!T154","v":0},{"$f":"Distributionsanlæg!U154","v":0},{"$f":"Distributionsanlæg!V154","v":0},{"$f":"Distributionsanlæg!W154","v":0},{"$f":"Distributionsanlæg!X154","v":0},{"$f":"Distributionsanlæg!Y154","v":0},null,{"$f":"D154*Genanskaffelsespriser!$D182","v":0},{"$f":"E154*Genanskaffelsespriser!$D182","v":0},{"$f":"F154*Genanskaffelsespriser!$D182","v":0},{"$f":"G154*Genanskaffelsespriser!$D182","v":0},{"$f":"H154*Genanskaffelsespriser!$D182","v":0},{"$f":"I154*Genanskaffelsespriser!$D182","v":0},{"$f":"J154*Genanskaffelsespriser!$D182","v":0},{"$f":"K154*Genanskaffelsespriser!$D182","v":0},{"$f":"L154*Genanskaffelsespriser!$D182","v":0},{"$f":"M154*Genanskaffelsespriser!$D182","v":0},{"$f":"N154*Genanskaffelsespriser!$D182","v":0},{"$f":"O154*Genanskaffelsespriser!$D182","v":0},{"$f":"P154*Genanskaffelsespriser!$D182","v":0},{"$f":"Q154*Genanskaffelsespriser!$D182","v":0},{"$f":"R154*Genanskaffelsespriser!$D182","v":0},{"$f":"S154*Genanskaffelsespriser!$D182","v":0},{"$f":"T154*Genanskaffelsespriser!$D182","v":0},{"$f":"U154*Genanskaffelsespriser!$D182","v":0},{"$f":"V154*Genanskaffelsespriser!$D182","v":0},{"$f":"W154*Genanskaffelsespriser!$D182","v":0},{"$f":"X154*Genanskaffelsespriser!$D182","v":0},{"$f":"Y154*Genanskaffelsespriser!$D182","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA154","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB154","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC154","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD154","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE154","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF154","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG154","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH154","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI154","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ154","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK154","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL154","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM154","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN154","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO154","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP154","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ154","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR154","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS154","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT154","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU154","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV154","v":0},0]
[{"$f":"+Genanskaffelsespriser!B183","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E183","v":20},{"$f":"Distributionsanlæg!D155","v":0},{"$f":"Distributionsanlæg!E155","v":0},{"$f":"Distributionsanlæg!F155","v":0},{"$f":"Distributionsanlæg!G155","v":0},{"$f":"Distributionsanlæg!H155","v":0},{"$f":"Distributionsanlæg!I155","v":0},{"$f":"Distributionsanlæg!J155","v":0},{"$f":"Distributionsanlæg!K155","v":0},{"$f":"Distributionsanlæg!L155","v":0},{"$f":"Distributionsanlæg!M155","v":0},{"$f":"Distributionsanlæg!N155","v":0},{"$f":"Distributionsanlæg!O155","v":0},{"$f":"Distributionsanlæg!P155","v":0},{"$f":"Distributionsanlæg!Q155","v":0},{"$f":"Distributionsanlæg!R155","v":0},{"$f":"Distributionsanlæg!S155","v":0},{"$f":"Distributionsanlæg!T155","v":0},{"$f":"Distributionsanlæg!U155","v":0},{"$f":"Distributionsanlæg!V155","v":0},{"$f":"Distributionsanlæg!W155","v":0},{"$f":"Distributionsanlæg!X155","v":0},{"$f":"Distributionsanlæg!Y155","v":0},null,{"$f":"D155*Genanskaffelsespriser!$D183","v":0},{"$f":"E155*Genanskaffelsespriser!$D183","v":0},{"$f":"F155*Genanskaffelsespriser!$D183","v":0},{"$f":"G155*Genanskaffelsespriser!$D183","v":0},{"$f":"H155*Genanskaffelsespriser!$D183","v":0},{"$f":"I155*Genanskaffelsespriser!$D183","v":0},{"$f":"J155*Genanskaffelsespriser!$D183","v":0},{"$f":"K155*Genanskaffelsespriser!$D183","v":0},{"$f":"L155*Genanskaffelsespriser!$D183","v":0},{"$f":"M155*Genanskaffelsespriser!$D183","v":0},{"$f":"N155*Genanskaffelsespriser!$D183","v":0},{"$f":"O155*Genanskaffelsespriser!$D183","v":0},{"$f":"P155*Genanskaffelsespriser!$D183","v":0},{"$f":"Q155*Genanskaffelsespriser!$D183","v":0},{"$f":"R155*Genanskaffelsespriser!$D183","v":0},{"$f":"S155*Genanskaffelsespriser!$D183","v":0},{"$f":"T155*Genanskaffelsespriser!$D183","v":0},{"$f":"U155*Genanskaffelsespriser!$D183","v":0},{"$f":"V155*Genanskaffelsespriser!$D183","v":0},{"$f":"W155*Genanskaffelsespriser!$D183","v":0},{"$f":"X155*Genanskaffelsespriser!$D183","v":0},{"$f":"Y155*Genanskaffelsespriser!$D183","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA155","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB155","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC155","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD155","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE155","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF155","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG155","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH155","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI155","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ155","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK155","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL155","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM155","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN155","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO155","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP155","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ155","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR155","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS155","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT155","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU155","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV155","v":0},0]
[{"$f":"+Genanskaffelsespriser!B184","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E184","v":10},{"$f":"Distributionsanlæg!D156","v":0},{"$f":"Distributionsanlæg!E156","v":0},{"$f":"Distributionsanlæg!F156","v":0},{"$f":"Distributionsanlæg!G156","v":0},{"$f":"Distributionsanlæg!H156","v":0},{"$f":"Distributionsanlæg!I156","v":0},{"$f":"Distributionsanlæg!J156","v":0},{"$f":"Distributionsanlæg!K156","v":0},{"$f":"Distributionsanlæg!L156","v":0},{"$f":"Distributionsanlæg!M156","v":0},{"$f":"Distributionsanlæg!N156","v":0},{"$f":"Distributionsanlæg!O156","v":0},{"$f":"Distributionsanlæg!P156","v":0},{"$f":"Distributionsanlæg!Q156","v":0},{"$f":"Distributionsanlæg!R156","v":0},{"$f":"Distributionsanlæg!S156","v":0},{"$f":"Distributionsanlæg!T156","v":0},{"$f":"Distributionsanlæg!U156","v":0},{"$f":"Distributionsanlæg!V156","v":0},{"$f":"Distributionsanlæg!W156","v":0},{"$f":"Distributionsanlæg!X156","v":0},{"$f":"Distributionsanlæg!Y156","v":0},null,{"$f":"D156*Genanskaffelsespriser!$D184","v":0},{"$f":"E156*Genanskaffelsespriser!$D184","v":0},{"$f":"F156*Genanskaffelsespriser!$D184","v":0},{"$f":"G156*Genanskaffelsespriser!$D184","v":0},{"$f":"H156*Genanskaffelsespriser!$D184","v":0},{"$f":"I156*Genanskaffelsespriser!$D184","v":0},{"$f":"J156*Genanskaffelsespriser!$D184","v":0},{"$f":"K156*Genanskaffelsespriser!$D184","v":0},{"$f":"L156*Genanskaffelsespriser!$D184","v":0},{"$f":"M156*Genanskaffelsespriser!$D184","v":0},{"$f":"N156*Genanskaffelsespriser!$D184","v":0},{"$f":"O156*Genanskaffelsespriser!$D184","v":0},{"$f":"P156*Genanskaffelsespriser!$D184","v":0},{"$f":"Q156*Genanskaffelsespriser!$D184","v":0},{"$f":"R156*Genanskaffelsespriser!$D184","v":0},{"$f":"S156*Genanskaffelsespriser!$D184","v":0},{"$f":"T156*Genanskaffelsespriser!$D184","v":0},{"$f":"U156*Genanskaffelsespriser!$D184","v":0},{"$f":"V156*Genanskaffelsespriser!$D184","v":0},{"$f":"W156*Genanskaffelsespriser!$D184","v":0},{"$f":"X156*Genanskaffelsespriser!$D184","v":0},{"$f":"Y156*Genanskaffelsespriser!$D184","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA156","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB156","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC156","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD156","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE156","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF156","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG156","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH156","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI156","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ156","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK156","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL156","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM156","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN156","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO156","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP156","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ156","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR156","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS156","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT156","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU156","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV156","v":0},0]
[{"$f":"+Genanskaffelsespriser!B185","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E185","v":20},{"$f":"Distributionsanlæg!D157","v":0},{"$f":"Distributionsanlæg!E157","v":0},{"$f":"Distributionsanlæg!F157","v":0},{"$f":"Distributionsanlæg!G157","v":0},{"$f":"Distributionsanlæg!H157","v":0},{"$f":"Distributionsanlæg!I157","v":0},{"$f":"Distributionsanlæg!J157","v":0},{"$f":"Distributionsanlæg!K157","v":0},{"$f":"Distributionsanlæg!L157","v":0},{"$f":"Distributionsanlæg!M157","v":0},{"$f":"Distributionsanlæg!N157","v":0},{"$f":"Distributionsanlæg!O157","v":0},{"$f":"Distributionsanlæg!P157","v":0},{"$f":"Distributionsanlæg!Q157","v":0},{"$f":"Distributionsanlæg!R157","v":0},{"$f":"Distributionsanlæg!S157","v":0},{"$f":"Distributionsanlæg!T157","v":0},{"$f":"Distributionsanlæg!U157","v":0},{"$f":"Distributionsanlæg!V157","v":0},{"$f":"Distributionsanlæg!W157","v":0},{"$f":"Distributionsanlæg!X157","v":0},{"$f":"Distributionsanlæg!Y157","v":0},null,{"$f":"D157*Genanskaffelsespriser!$D185","v":0},{"$f":"E157*Genanskaffelsespriser!$D185","v":0},{"$f":"F157*Genanskaffelsespriser!$D185","v":0},{"$f":"G157*Genanskaffelsespriser!$D185","v":0},{"$f":"H157*Genanskaffelsespriser!$D185","v":0},{"$f":"I157*Genanskaffelsespriser!$D185","v":0},{"$f":"J157*Genanskaffelsespriser!$D185","v":0},{"$f":"K157*Genanskaffelsespriser!$D185","v":0},{"$f":"L157*Genanskaffelsespriser!$D185","v":0},{"$f":"M157*Genanskaffelsespriser!$D185","v":0},{"$f":"N157*Genanskaffelsespriser!$D185","v":0},{"$f":"O157*Genanskaffelsespriser!$D185","v":0},{"$f":"P157*Genanskaffelsespriser!$D185","v":0},{"$f":"Q157*Genanskaffelsespriser!$D185","v":0},{"$f":"R157*Genanskaffelsespriser!$D185","v":0},{"$f":"S157*Genanskaffelsespriser!$D185","v":0},{"$f":"T157*Genanskaffelsespriser!$D185","v":0},{"$f":"U157*Genanskaffelsespriser!$D185","v":0},{"$f":"V157*Genanskaffelsespriser!$D185","v":0},{"$f":"W157*Genanskaffelsespriser!$D185","v":0},{"$f":"X157*Genanskaffelsespriser!$D185","v":0},{"$f":"Y157*Genanskaffelsespriser!$D185","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA157","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB157","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC157","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD157","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE157","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF157","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG157","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH157","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI157","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ157","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK157","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL157","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM157","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN157","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO157","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP157","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ157","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR157","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS157","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT157","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU157","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV157","v":0},0]
[{"$f":"+Genanskaffelsespriser!B186","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E186","v":10},{"$f":"Distributionsanlæg!D158","v":0},{"$f":"Distributionsanlæg!E158","v":0},{"$f":"Distributionsanlæg!F158","v":0},{"$f":"Distributionsanlæg!G158","v":0},{"$f":"Distributionsanlæg!H158","v":0},{"$f":"Distributionsanlæg!I158","v":0},{"$f":"Distributionsanlæg!J158","v":0},{"$f":"Distributionsanlæg!K158","v":0},{"$f":"Distributionsanlæg!L158","v":0},{"$f":"Distributionsanlæg!M158","v":0},{"$f":"Distributionsanlæg!N158","v":0},{"$f":"Distributionsanlæg!O158","v":0},{"$f":"Distributionsanlæg!P158","v":0},{"$f":"Distributionsanlæg!Q158","v":0},{"$f":"Distributionsanlæg!R158","v":0},{"$f":"Distributionsanlæg!S158","v":0},{"$f":"Distributionsanlæg!T158","v":0},{"$f":"Distributionsanlæg!U158","v":0},{"$f":"Distributionsanlæg!V158","v":0},{"$f":"Distributionsanlæg!W158","v":0},{"$f":"Distributionsanlæg!X158","v":0},{"$f":"Distributionsanlæg!Y158","v":0},null,{"$f":"D158*Genanskaffelsespriser!$D186","v":0},{"$f":"E158*Genanskaffelsespriser!$D186","v":0},{"$f":"F158*Genanskaffelsespriser!$D186","v":0},{"$f":"G158*Genanskaffelsespriser!$D186","v":0},{"$f":"H158*Genanskaffelsespriser!$D186","v":0},{"$f":"I158*Genanskaffelsespriser!$D186","v":0},{"$f":"J158*Genanskaffelsespriser!$D186","v":0},{"$f":"K158*Genanskaffelsespriser!$D186","v":0},{"$f":"L158*Genanskaffelsespriser!$D186","v":0},{"$f":"M158*Genanskaffelsespriser!$D186","v":0},{"$f":"N158*Genanskaffelsespriser!$D186","v":0},{"$f":"O158*Genanskaffelsespriser!$D186","v":0},{"$f":"P158*Genanskaffelsespriser!$D186","v":0},{"$f":"Q158*Genanskaffelsespriser!$D186","v":0},{"$f":"R158*Genanskaffelsespriser!$D186","v":0},{"$f":"S158*Genanskaffelsespriser!$D186","v":0},{"$f":"T158*Genanskaffelsespriser!$D186","v":0},{"$f":"U158*Genanskaffelsespriser!$D186","v":0},{"$f":"V158*Genanskaffelsespriser!$D186","v":0},{"$f":"W158*Genanskaffelsespriser!$D186","v":0},{"$f":"X158*Genanskaffelsespriser!$D186","v":0},{"$f":"Y158*Genanskaffelsespriser!$D186","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA158","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB158","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC158","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD158","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE158","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF158","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG158","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH158","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI158","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ158","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK158","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL158","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM158","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN158","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO158","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP158","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ158","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR158","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS158","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT158","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU158","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV158","v":0},0]
[{"$f":"+Genanskaffelsespriser!B187","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E187","v":75},{"$f":"Distributionsanlæg!D159","v":0},{"$f":"Distributionsanlæg!E159","v":0},{"$f":"Distributionsanlæg!F159","v":0},{"$f":"Distributionsanlæg!G159","v":0},{"$f":"Distributionsanlæg!H159","v":0},{"$f":"Distributionsanlæg!I159","v":0},{"$f":"Distributionsanlæg!J159","v":0},{"$f":"Distributionsanlæg!K159","v":0},{"$f":"Distributionsanlæg!L159","v":0},{"$f":"Distributionsanlæg!M159","v":0},{"$f":"Distributionsanlæg!N159","v":0},{"$f":"Distributionsanlæg!O159","v":0},{"$f":"Distributionsanlæg!P159","v":0},{"$f":"Distributionsanlæg!Q159","v":0},{"$f":"Distributionsanlæg!R159","v":0},{"$f":"Distributionsanlæg!S159","v":0},{"$f":"Distributionsanlæg!T159","v":0},{"$f":"Distributionsanlæg!U159","v":0},{"$f":"Distributionsanlæg!V159","v":0},{"$f":"Distributionsanlæg!W159","v":0},{"$f":"Distributionsanlæg!X159","v":0},{"$f":"Distributionsanlæg!Y159","v":0},null,{"$f":"D159*Genanskaffelsespriser!$D187","v":0},{"$f":"E159*Genanskaffelsespriser!$D187","v":0},{"$f":"F159*Genanskaffelsespriser!$D187","v":0},{"$f":"G159*Genanskaffelsespriser!$D187","v":0},{"$f":"H159*Genanskaffelsespriser!$D187","v":0},{"$f":"I159*Genanskaffelsespriser!$D187","v":0},{"$f":"J159*Genanskaffelsespriser!$D187","v":0},{"$f":"K159*Genanskaffelsespriser!$D187","v":0},{"$f":"L159*Genanskaffelsespriser!$D187","v":0},{"$f":"M159*Genanskaffelsespriser!$D187","v":0},{"$f":"N159*Genanskaffelsespriser!$D187","v":0},{"$f":"O159*Genanskaffelsespriser!$D187","v":0},{"$f":"P159*Genanskaffelsespriser!$D187","v":0},{"$f":"Q159*Genanskaffelsespriser!$D187","v":0},{"$f":"R159*Genanskaffelsespriser!$D187","v":0},{"$f":"S159*Genanskaffelsespriser!$D187","v":0},{"$f":"T159*Genanskaffelsespriser!$D187","v":0},{"$f":"U159*Genanskaffelsespriser!$D187","v":0},{"$f":"V159*Genanskaffelsespriser!$D187","v":0},{"$f":"W159*Genanskaffelsespriser!$D187","v":0},{"$f":"X159*Genanskaffelsespriser!$D187","v":0},{"$f":"Y159*Genanskaffelsespriser!$D187","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA159","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB159","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC159","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD159","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE159","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF159","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG159","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH159","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI159","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ159","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK159","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL159","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM159","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN159","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO159","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP159","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ159","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR159","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS159","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT159","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU159","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV159","v":0},{"$f":"SUM(D159:Y159)","v":0}]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D160","v":0},{"$f":"Distributionsanlæg!E160","v":0},{"$f":"Distributionsanlæg!F160","v":0},{"$f":"Distributionsanlæg!G160","v":0},{"$f":"Distributionsanlæg!H160","v":0},{"$f":"Distributionsanlæg!I160","v":0},{"$f":"Distributionsanlæg!J160","v":0},{"$f":"Distributionsanlæg!K160","v":0},{"$f":"Distributionsanlæg!L160","v":0},{"$f":"Distributionsanlæg!M160","v":0},{"$f":"Distributionsanlæg!N160","v":0},{"$f":"Distributionsanlæg!O160","v":0},{"$f":"Distributionsanlæg!P160","v":0},{"$f":"Distributionsanlæg!Q160","v":0},{"$f":"Distributionsanlæg!R160","v":0},{"$f":"Distributionsanlæg!S160","v":0},{"$f":"Distributionsanlæg!T160","v":0},{"$f":"Distributionsanlæg!U160","v":0},{"$f":"Distributionsanlæg!V160","v":0},{"$f":"Distributionsanlæg!W160","v":0},{"$f":"Distributionsanlæg!X160","v":0},{"$f":"Distributionsanlæg!Y160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D160:Y160,\"<>0\")","v":0}]
["Store pumpestationer: inkl. SRO-anlæg - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW162:AW181)","v":7004000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B189","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E189","v":75},{"$f":"Distributionsanlæg!D162","v":0},{"$f":"Distributionsanlæg!E162","v":0},{"$f":"Distributionsanlæg!F162","v":0},{"$f":"Distributionsanlæg!G162","v":0},{"$f":"Distributionsanlæg!H162","v":0},{"$f":"Distributionsanlæg!I162","v":0},{"$f":"Distributionsanlæg!J162","v":0},{"$f":"Distributionsanlæg!K162","v":0},{"$f":"Distributionsanlæg!L162","v":0},{"$f":"Distributionsanlæg!M162","v":0},{"$f":"Distributionsanlæg!N162","v":15},{"$f":"Distributionsanlæg!O162","v":0},{"$f":"Distributionsanlæg!P162","v":0},{"$f":"Distributionsanlæg!Q162","v":0},{"$f":"Distributionsanlæg!R162","v":0},{"$f":"Distributionsanlæg!S162","v":0},{"$f":"Distributionsanlæg!T162","v":0},{"$f":"Distributionsanlæg!U162","v":7},{"$f":"Distributionsanlæg!V162","v":0},{"$f":"Distributionsanlæg!W162","v":0},{"$f":"Distributionsanlæg!X162","v":0},{"$f":"Distributionsanlæg!Y162","v":0},null,{"$f":"D162*Genanskaffelsespriser!$D189","v":0},{"$f":"E162*Genanskaffelsespriser!$D189","v":0},{"$f":"F162*Genanskaffelsespriser!$D189","v":0},{"$f":"G162*Genanskaffelsespriser!$D189","v":0},{"$f":"H162*Genanskaffelsespriser!$D189","v":0},{"$f":"I162*Genanskaffelsespriser!$D189","v":0},{"$f":"J162*Genanskaffelsespriser!$D189","v":0},{"$f":"K162*Genanskaffelsespriser!$D189","v":0},{"$f":"L162*Genanskaffelsespriser!$D189","v":0},{"$f":"M162*Genanskaffelsespriser!$D189","v":0},{"$f":"N162*Genanskaffelsespriser!$D189","v":480000},{"$f":"O162*Genanskaffelsespriser!$D189","v":0},{"$f":"P162*Genanskaffelsespriser!$D189","v":0},{"$f":"Q162*Genanskaffelsespriser!$D189","v":0},{"$f":"R162*Genanskaffelsespriser!$D189","v":0},{"$f":"S162*Genanskaffelsespriser!$D189","v":0},{"$f":"T162*Genanskaffelsespriser!$D189","v":0},{"$f":"U162*Genanskaffelsespriser!$D189","v":224000},{"$f":"V162*Genanskaffelsespriser!$D189","v":0},{"$f":"W162*Genanskaffelsespriser!$D189","v":0},{"$f":"X162*Genanskaffelsespriser!$D189","v":0},{"$f":"Y162*Genanskaffelsespriser!$D189","v":0},{"$f":"+SUM(AA162:AV162)","v":704000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA162","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB162","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC162","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD162","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE162","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF162","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG162","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH162","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI162","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ162","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK162","v":338873.22091873985},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL162","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM162","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN162","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO162","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP162","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ162","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR162","v":216734.09525973193},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS162","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT162","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU162","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV162","v":0},22]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D163","v":0},{"$f":"Distributionsanlæg!E163","v":0},{"$f":"Distributionsanlæg!F163","v":0},{"$f":"Distributionsanlæg!G163","v":0},{"$f":"Distributionsanlæg!H163","v":0},{"$f":"Distributionsanlæg!I163","v":0},{"$f":"Distributionsanlæg!J163","v":0},{"$f":"Distributionsanlæg!K163","v":0},{"$f":"Distributionsanlæg!L163","v":0},{"$f":"Distributionsanlæg!M163","v":0},{"$f":"Distributionsanlæg!N163","v":0},{"$f":"Distributionsanlæg!O163","v":0},{"$f":"Distributionsanlæg!P163","v":0},{"$f":"Distributionsanlæg!Q163","v":0},{"$f":"Distributionsanlæg!R163","v":0},{"$f":"Distributionsanlæg!S163","v":0},{"$f":"Distributionsanlæg!T163","v":0},{"$f":"Distributionsanlæg!U163","v":0},{"$f":"Distributionsanlæg!V163","v":0},{"$f":"Distributionsanlæg!W163","v":0},{"$f":"Distributionsanlæg!X163","v":0},{"$f":"Distributionsanlæg!Y163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D163:Y163,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B190","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E190","v":20},{"$f":"Distributionsanlæg!D164","v":0},{"$f":"Distributionsanlæg!E164","v":0},{"$f":"Distributionsanlæg!F164","v":0},{"$f":"Distributionsanlæg!G164","v":0},{"$f":"Distributionsanlæg!H164","v":0},{"$f":"Distributionsanlæg!I164","v":0},{"$f":"Distributionsanlæg!J164","v":0},{"$f":"Distributionsanlæg!K164","v":0},{"$f":"Distributionsanlæg!L164","v":0},{"$f":"Distributionsanlæg!M164","v":0},{"$f":"Distributionsanlæg!N164","v":2},{"$f":"Distributionsanlæg!O164","v":0},{"$f":"Distributionsanlæg!P164","v":0},{"$f":"Distributionsanlæg!Q164","v":0},{"$f":"Distributionsanlæg!R164","v":0},{"$f":"Distributionsanlæg!S164","v":0},{"$f":"Distributionsanlæg!T164","v":0},{"$f":"Distributionsanlæg!U164","v":1},{"$f":"Distributionsanlæg!V164","v":0},{"$f":"Distributionsanlæg!W164","v":0},{"$f":"Distributionsanlæg!X164","v":0},{"$f":"Distributionsanlæg!Y164","v":0},null,{"$f":"D164*Genanskaffelsespriser!$D190","v":0},{"$f":"E164*Genanskaffelsespriser!$D190","v":0},{"$f":"F164*Genanskaffelsespriser!$D190","v":0},{"$f":"G164*Genanskaffelsespriser!$D190","v":0},{"$f":"H164*Genanskaffelsespriser!$D190","v":0},{"$f":"I164*Genanskaffelsespriser!$D190","v":0},{"$f":"J164*Genanskaffelsespriser!$D190","v":0},{"$f":"K164*Genanskaffelsespriser!$D190","v":0},{"$f":"L164*Genanskaffelsespriser!$D190","v":0},{"$f":"M164*Genanskaffelsespriser!$D190","v":0},{"$f":"N164*Genanskaffelsespriser!$D190","v":3360000},{"$f":"O164*Genanskaffelsespriser!$D190","v":0},{"$f":"P164*Genanskaffelsespriser!$D190","v":0},{"$f":"Q164*Genanskaffelsespriser!$D190","v":0},{"$f":"R164*Genanskaffelsespriser!$D190","v":0},{"$f":"S164*Genanskaffelsespriser!$D190","v":0},{"$f":"T164*Genanskaffelsespriser!$D190","v":0},{"$f":"U164*Genanskaffelsespriser!$D190","v":1680000},{"$f":"V164*Genanskaffelsespriser!$D190","v":0},{"$f":"W164*Genanskaffelsespriser!$D190","v":0},{"$f":"X164*Genanskaffelsespriser!$D190","v":0},{"$f":"Y164*Genanskaffelsespriser!$D190","v":0},5040000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA164","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB164","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC164","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD164","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE164","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF164","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG164","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH164","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI164","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ164","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK164","v":2372112.5464311792},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL164","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM164","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN164","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO164","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP164","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ164","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR164","v":1625505.7144479896},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS164","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT164","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU164","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV164","v":0},3]
[{"$f":"+Genanskaffelsespriser!B191","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E191","v":10},{"$f":"Distributionsanlæg!D165","v":0},{"$f":"Distributionsanlæg!E165","v":0},{"$f":"Distributionsanlæg!F165","v":0},{"$f":"Distributionsanlæg!G165","v":0},{"$f":"Distributionsanlæg!H165","v":0},{"$f":"Distributionsanlæg!I165","v":0},{"$f":"Distributionsanlæg!J165","v":0},{"$f":"Distributionsanlæg!K165","v":0},{"$f":"Distributionsanlæg!L165","v":0},{"$f":"Distributionsanlæg!M165","v":0},{"$f":"Distributionsanlæg!N165","v":2},{"$f":"Distributionsanlæg!O165","v":0},{"$f":"Distributionsanlæg!P165","v":0},{"$f":"Distributionsanlæg!Q165","v":0},{"$f":"Distributionsanlæg!R165","v":0},{"$f":"Distributionsanlæg!S165","v":0},{"$f":"Distributionsanlæg!T165","v":0},{"$f":"Distributionsanlæg!U165","v":1},{"$f":"Distributionsanlæg!V165","v":0},{"$f":"Distributionsanlæg!W165","v":0},{"$f":"Distributionsanlæg!X165","v":0},{"$f":"Distributionsanlæg!Y165","v":0},null,{"$f":"D165*Genanskaffelsespriser!$D191","v":0},{"$f":"E165*Genanskaffelsespriser!$D191","v":0},{"$f":"F165*Genanskaffelsespriser!$D191","v":0},{"$f":"G165*Genanskaffelsespriser!$D191","v":0},{"$f":"H165*Genanskaffelsespriser!$D191","v":0},{"$f":"I165*Genanskaffelsespriser!$D191","v":0},{"$f":"J165*Genanskaffelsespriser!$D191","v":0},{"$f":"K165*Genanskaffelsespriser!$D191","v":0},{"$f":"L165*Genanskaffelsespriser!$D191","v":0},{"$f":"M165*Genanskaffelsespriser!$D191","v":0},{"$f":"N165*Genanskaffelsespriser!$D191","v":840000},{"$f":"O165*Genanskaffelsespriser!$D191","v":0},{"$f":"P165*Genanskaffelsespriser!$D191","v":0},{"$f":"Q165*Genanskaffelsespriser!$D191","v":0},{"$f":"R165*Genanskaffelsespriser!$D191","v":0},{"$f":"S165*Genanskaffelsespriser!$D191","v":0},{"$f":"T165*Genanskaffelsespriser!$D191","v":0},{"$f":"U165*Genanskaffelsespriser!$D191","v":420000},{"$f":"V165*Genanskaffelsespriser!$D191","v":0},{"$f":"W165*Genanskaffelsespriser!$D191","v":0},{"$f":"X165*Genanskaffelsespriser!$D191","v":0},{"$f":"Y165*Genanskaffelsespriser!$D191","v":0},1260000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA165","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB165","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC165","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD165","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE165","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF165","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG165","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH165","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI165","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ165","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK165","v":593028.13660779479},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL165","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM165","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN165","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO165","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP165","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ165","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR165","v":406376.4286119974},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS165","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT165","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU165","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV165","v":0},3]
[{"$f":"+Genanskaffelsespriser!B192","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E192","v":20},{"$f":"Distributionsanlæg!D166","v":0},{"$f":"Distributionsanlæg!E166","v":0},{"$f":"Distributionsanlæg!F166","v":0},{"$f":"Distributionsanlæg!G166","v":0},{"$f":"Distributionsanlæg!H166","v":0},{"$f":"Distributionsanlæg!I166","v":0},{"$f":"Distributionsanlæg!J166","v":0},{"$f":"Distributionsanlæg!K166","v":0},{"$f":"Distributionsanlæg!L166","v":0},{"$f":"Distributionsanlæg!M166","v":0},{"$f":"Distributionsanlæg!N166","v":0},{"$f":"Distributionsanlæg!O166","v":0},{"$f":"Distributionsanlæg!P166","v":0},{"$f":"Distributionsanlæg!Q166","v":0},{"$f":"Distributionsanlæg!R166","v":0},{"$f":"Distributionsanlæg!S166","v":0},{"$f":"Distributionsanlæg!T166","v":0},{"$f":"Distributionsanlæg!U166","v":0},{"$f":"Distributionsanlæg!V166","v":0},{"$f":"Distributionsanlæg!W166","v":0},{"$f":"Distributionsanlæg!X166","v":0},{"$f":"Distributionsanlæg!Y166","v":0},null,{"$f":"D166*Genanskaffelsespriser!$D192","v":0},{"$f":"E166*Genanskaffelsespriser!$D192","v":0},{"$f":"F166*Genanskaffelsespriser!$D192","v":0},{"$f":"G166*Genanskaffelsespriser!$D192","v":0},{"$f":"H166*Genanskaffelsespriser!$D192","v":0},{"$f":"I166*Genanskaffelsespriser!$D192","v":0},{"$f":"J166*Genanskaffelsespriser!$D192","v":0},{"$f":"K166*Genanskaffelsespriser!$D192","v":0},{"$f":"L166*Genanskaffelsespriser!$D192","v":0},{"$f":"M166*Genanskaffelsespriser!$D192","v":0},{"$f":"N166*Genanskaffelsespriser!$D192","v":0},{"$f":"O166*Genanskaffelsespriser!$D192","v":0},{"$f":"P166*Genanskaffelsespriser!$D192","v":0},{"$f":"Q166*Genanskaffelsespriser!$D192","v":0},{"$f":"R166*Genanskaffelsespriser!$D192","v":0},{"$f":"S166*Genanskaffelsespriser!$D192","v":0},{"$f":"T166*Genanskaffelsespriser!$D192","v":0},{"$f":"U166*Genanskaffelsespriser!$D192","v":0},{"$f":"V166*Genanskaffelsespriser!$D192","v":0},{"$f":"W166*Genanskaffelsespriser!$D192","v":0},{"$f":"X166*Genanskaffelsespriser!$D192","v":0},{"$f":"Y166*Genanskaffelsespriser!$D192","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA166","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB166","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC166","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD166","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE166","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF166","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG166","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH166","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI166","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ166","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK166","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL166","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM166","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN166","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO166","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP166","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ166","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR166","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS166","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT166","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU166","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV166","v":0},0]
[{"$f":"+Genanskaffelsespriser!B193","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E193","v":10},{"$f":"Distributionsanlæg!D167","v":0},{"$f":"Distributionsanlæg!E167","v":0},{"$f":"Distributionsanlæg!F167","v":0},{"$f":"Distributionsanlæg!G167","v":0},{"$f":"Distributionsanlæg!H167","v":0},{"$f":"Distributionsanlæg!I167","v":0},{"$f":"Distributionsanlæg!J167","v":0},{"$f":"Distributionsanlæg!K167","v":0},{"$f":"Distributionsanlæg!L167","v":0},{"$f":"Distributionsanlæg!M167","v":0},{"$f":"Distributionsanlæg!N167","v":0},{"$f":"Distributionsanlæg!O167","v":0},{"$f":"Distributionsanlæg!P167","v":0},{"$f":"Distributionsanlæg!Q167","v":0},{"$f":"Distributionsanlæg!R167","v":0},{"$f":"Distributionsanlæg!S167","v":0},{"$f":"Distributionsanlæg!T167","v":0},{"$f":"Distributionsanlæg!U167","v":0},{"$f":"Distributionsanlæg!V167","v":0},{"$f":"Distributionsanlæg!W167","v":0},{"$f":"Distributionsanlæg!X167","v":0},{"$f":"Distributionsanlæg!Y167","v":0},null,{"$f":"D167*Genanskaffelsespriser!$D193","v":0},{"$f":"E167*Genanskaffelsespriser!$D193","v":0},{"$f":"F167*Genanskaffelsespriser!$D193","v":0},{"$f":"G167*Genanskaffelsespriser!$D193","v":0},{"$f":"H167*Genanskaffelsespriser!$D193","v":0},{"$f":"I167*Genanskaffelsespriser!$D193","v":0},{"$f":"J167*Genanskaffelsespriser!$D193","v":0},{"$f":"K167*Genanskaffelsespriser!$D193","v":0},{"$f":"L167*Genanskaffelsespriser!$D193","v":0},{"$f":"M167*Genanskaffelsespriser!$D193","v":0},{"$f":"N167*Genanskaffelsespriser!$D193","v":0},{"$f":"O167*Genanskaffelsespriser!$D193","v":0},{"$f":"P167*Genanskaffelsespriser!$D193","v":0},{"$f":"Q167*Genanskaffelsespriser!$D193","v":0},{"$f":"R167*Genanskaffelsespriser!$D193","v":0},{"$f":"S167*Genanskaffelsespriser!$D193","v":0},{"$f":"T167*Genanskaffelsespriser!$D193","v":0},{"$f":"U167*Genanskaffelsespriser!$D193","v":0},{"$f":"V167*Genanskaffelsespriser!$D193","v":0},{"$f":"W167*Genanskaffelsespriser!$D193","v":0},{"$f":"X167*Genanskaffelsespriser!$D193","v":0},{"$f":"Y167*Genanskaffelsespriser!$D193","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA167","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB167","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC167","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD167","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE167","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF167","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG167","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH167","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI167","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ167","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK167","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL167","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM167","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN167","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO167","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP167","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ167","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR167","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS167","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT167","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU167","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV167","v":0},0]
[{"$f":"+Genanskaffelsespriser!B194","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E194","v":20},{"$f":"Distributionsanlæg!D168","v":0},{"$f":"Distributionsanlæg!E168","v":0},{"$f":"Distributionsanlæg!F168","v":0},{"$f":"Distributionsanlæg!G168","v":0},{"$f":"Distributionsanlæg!H168","v":0},{"$f":"Distributionsanlæg!I168","v":0},{"$f":"Distributionsanlæg!J168","v":0},{"$f":"Distributionsanlæg!K168","v":0},{"$f":"Distributionsanlæg!L168","v":0},{"$f":"Distributionsanlæg!M168","v":0},{"$f":"Distributionsanlæg!N168","v":0},{"$f":"Distributionsanlæg!O168","v":0},{"$f":"Distributionsanlæg!P168","v":0},{"$f":"Distributionsanlæg!Q168","v":0},{"$f":"Distributionsanlæg!R168","v":0},{"$f":"Distributionsanlæg!S168","v":0},{"$f":"Distributionsanlæg!T168","v":0},{"$f":"Distributionsanlæg!U168","v":0},{"$f":"Distributionsanlæg!V168","v":0},{"$f":"Distributionsanlæg!W168","v":0},{"$f":"Distributionsanlæg!X168","v":0},{"$f":"Distributionsanlæg!Y168","v":0},null,{"$f":"D168*Genanskaffelsespriser!$D194","v":0},{"$f":"E168*Genanskaffelsespriser!$D194","v":0},{"$f":"F168*Genanskaffelsespriser!$D194","v":0},{"$f":"G168*Genanskaffelsespriser!$D194","v":0},{"$f":"H168*Genanskaffelsespriser!$D194","v":0},{"$f":"I168*Genanskaffelsespriser!$D194","v":0},{"$f":"J168*Genanskaffelsespriser!$D194","v":0},{"$f":"K168*Genanskaffelsespriser!$D194","v":0},{"$f":"L168*Genanskaffelsespriser!$D194","v":0},{"$f":"M168*Genanskaffelsespriser!$D194","v":0},{"$f":"N168*Genanskaffelsespriser!$D194","v":0},{"$f":"O168*Genanskaffelsespriser!$D194","v":0},{"$f":"P168*Genanskaffelsespriser!$D194","v":0},{"$f":"Q168*Genanskaffelsespriser!$D194","v":0},{"$f":"R168*Genanskaffelsespriser!$D194","v":0},{"$f":"S168*Genanskaffelsespriser!$D194","v":0},{"$f":"T168*Genanskaffelsespriser!$D194","v":0},{"$f":"U168*Genanskaffelsespriser!$D194","v":0},{"$f":"V168*Genanskaffelsespriser!$D194","v":0},{"$f":"W168*Genanskaffelsespriser!$D194","v":0},{"$f":"X168*Genanskaffelsespriser!$D194","v":0},{"$f":"Y168*Genanskaffelsespriser!$D194","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA168","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB168","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC168","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD168","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE168","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF168","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG168","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH168","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI168","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ168","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK168","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL168","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM168","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN168","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO168","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP168","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ168","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR168","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS168","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT168","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU168","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV168","v":0},0]
[{"$f":"+Genanskaffelsespriser!B195","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E195","v":10},{"$f":"Distributionsanlæg!D169","v":0},{"$f":"Distributionsanlæg!E169","v":0},{"$f":"Distributionsanlæg!F169","v":0},{"$f":"Distributionsanlæg!G169","v":0},{"$f":"Distributionsanlæg!H169","v":0},{"$f":"Distributionsanlæg!I169","v":0},{"$f":"Distributionsanlæg!J169","v":0},{"$f":"Distributionsanlæg!K169","v":0},{"$f":"Distributionsanlæg!L169","v":0},{"$f":"Distributionsanlæg!M169","v":0},{"$f":"Distributionsanlæg!N169","v":0},{"$f":"Distributionsanlæg!O169","v":0},{"$f":"Distributionsanlæg!P169","v":0},{"$f":"Distributionsanlæg!Q169","v":0},{"$f":"Distributionsanlæg!R169","v":0},{"$f":"Distributionsanlæg!S169","v":0},{"$f":"Distributionsanlæg!T169","v":0},{"$f":"Distributionsanlæg!U169","v":0},{"$f":"Distributionsanlæg!V169","v":0},{"$f":"Distributionsanlæg!W169","v":0},{"$f":"Distributionsanlæg!X169","v":0},{"$f":"Distributionsanlæg!Y169","v":0},null,{"$f":"D169*Genanskaffelsespriser!$D195","v":0},{"$f":"E169*Genanskaffelsespriser!$D195","v":0},{"$f":"F169*Genanskaffelsespriser!$D195","v":0},{"$f":"G169*Genanskaffelsespriser!$D195","v":0},{"$f":"H169*Genanskaffelsespriser!$D195","v":0},{"$f":"I169*Genanskaffelsespriser!$D195","v":0},{"$f":"J169*Genanskaffelsespriser!$D195","v":0},{"$f":"K169*Genanskaffelsespriser!$D195","v":0},{"$f":"L169*Genanskaffelsespriser!$D195","v":0},{"$f":"M169*Genanskaffelsespriser!$D195","v":0},{"$f":"N169*Genanskaffelsespriser!$D195","v":0},{"$f":"O169*Genanskaffelsespriser!$D195","v":0},{"$f":"P169*Genanskaffelsespriser!$D195","v":0},{"$f":"Q169*Genanskaffelsespriser!$D195","v":0},{"$f":"R169*Genanskaffelsespriser!$D195","v":0},{"$f":"S169*Genanskaffelsespriser!$D195","v":0},{"$f":"T169*Genanskaffelsespriser!$D195","v":0},{"$f":"U169*Genanskaffelsespriser!$D195","v":0},{"$f":"V169*Genanskaffelsespriser!$D195","v":0},{"$f":"W169*Genanskaffelsespriser!$D195","v":0},{"$f":"X169*Genanskaffelsespriser!$D195","v":0},{"$f":"Y169*Genanskaffelsespriser!$D195","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA169","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB169","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC169","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD169","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE169","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF169","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG169","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH169","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI169","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ169","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK169","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL169","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM169","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN169","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO169","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP169","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ169","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR169","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS169","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT169","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU169","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV169","v":0},0]
[{"$f":"+Genanskaffelsespriser!B196","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E196","v":20},{"$f":"Distributionsanlæg!D170","v":0},{"$f":"Distributionsanlæg!E170","v":0},{"$f":"Distributionsanlæg!F170","v":0},{"$f":"Distributionsanlæg!G170","v":0},{"$f":"Distributionsanlæg!H170","v":0},{"$f":"Distributionsanlæg!I170","v":0},{"$f":"Distributionsanlæg!J170","v":0},{"$f":"Distributionsanlæg!K170","v":0},{"$f":"Distributionsanlæg!L170","v":0},{"$f":"Distributionsanlæg!M170","v":0},{"$f":"Distributionsanlæg!N170","v":0},{"$f":"Distributionsanlæg!O170","v":0},{"$f":"Distributionsanlæg!P170","v":0},{"$f":"Distributionsanlæg!Q170","v":0},{"$f":"Distributionsanlæg!R170","v":0},{"$f":"Distributionsanlæg!S170","v":0},{"$f":"Distributionsanlæg!T170","v":0},{"$f":"Distributionsanlæg!U170","v":0},{"$f":"Distributionsanlæg!V170","v":0},{"$f":"Distributionsanlæg!W170","v":0},{"$f":"Distributionsanlæg!X170","v":0},{"$f":"Distributionsanlæg!Y170","v":0},null,{"$f":"D170*Genanskaffelsespriser!$D196","v":0},{"$f":"E170*Genanskaffelsespriser!$D196","v":0},{"$f":"F170*Genanskaffelsespriser!$D196","v":0},{"$f":"G170*Genanskaffelsespriser!$D196","v":0},{"$f":"H170*Genanskaffelsespriser!$D196","v":0},{"$f":"I170*Genanskaffelsespriser!$D196","v":0},{"$f":"J170*Genanskaffelsespriser!$D196","v":0},{"$f":"K170*Genanskaffelsespriser!$D196","v":0},{"$f":"L170*Genanskaffelsespriser!$D196","v":0},{"$f":"M170*Genanskaffelsespriser!$D196","v":0},{"$f":"N170*Genanskaffelsespriser!$D196","v":0},{"$f":"O170*Genanskaffelsespriser!$D196","v":0},{"$f":"P170*Genanskaffelsespriser!$D196","v":0},{"$f":"Q170*Genanskaffelsespriser!$D196","v":0},{"$f":"R170*Genanskaffelsespriser!$D196","v":0},{"$f":"S170*Genanskaffelsespriser!$D196","v":0},{"$f":"T170*Genanskaffelsespriser!$D196","v":0},{"$f":"U170*Genanskaffelsespriser!$D196","v":0},{"$f":"V170*Genanskaffelsespriser!$D196","v":0},{"$f":"W170*Genanskaffelsespriser!$D196","v":0},{"$f":"X170*Genanskaffelsespriser!$D196","v":0},{"$f":"Y170*Genanskaffelsespriser!$D196","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA170","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB170","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC170","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD170","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE170","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF170","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG170","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH170","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI170","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ170","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK170","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL170","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM170","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN170","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO170","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP170","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ170","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR170","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS170","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT170","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU170","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV170","v":0},0]
[{"$f":"+Genanskaffelsespriser!B197","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E197","v":10},{"$f":"Distributionsanlæg!D171","v":0},{"$f":"Distributionsanlæg!E171","v":0},{"$f":"Distributionsanlæg!F171","v":0},{"$f":"Distributionsanlæg!G171","v":0},{"$f":"Distributionsanlæg!H171","v":0},{"$f":"Distributionsanlæg!I171","v":0},{"$f":"Distributionsanlæg!J171","v":0},{"$f":"Distributionsanlæg!K171","v":0},{"$f":"Distributionsanlæg!L171","v":0},{"$f":"Distributionsanlæg!M171","v":0},{"$f":"Distributionsanlæg!N171","v":0},{"$f":"Distributionsanlæg!O171","v":0},{"$f":"Distributionsanlæg!P171","v":0},{"$f":"Distributionsanlæg!Q171","v":0},{"$f":"Distributionsanlæg!R171","v":0},{"$f":"Distributionsanlæg!S171","v":0},{"$f":"Distributionsanlæg!T171","v":0},{"$f":"Distributionsanlæg!U171","v":0},{"$f":"Distributionsanlæg!V171","v":0},{"$f":"Distributionsanlæg!W171","v":0},{"$f":"Distributionsanlæg!X171","v":0},{"$f":"Distributionsanlæg!Y171","v":0},null,{"$f":"D171*Genanskaffelsespriser!$D197","v":0},{"$f":"E171*Genanskaffelsespriser!$D197","v":0},{"$f":"F171*Genanskaffelsespriser!$D197","v":0},{"$f":"G171*Genanskaffelsespriser!$D197","v":0},{"$f":"H171*Genanskaffelsespriser!$D197","v":0},{"$f":"I171*Genanskaffelsespriser!$D197","v":0},{"$f":"J171*Genanskaffelsespriser!$D197","v":0},{"$f":"K171*Genanskaffelsespriser!$D197","v":0},{"$f":"L171*Genanskaffelsespriser!$D197","v":0},{"$f":"M171*Genanskaffelsespriser!$D197","v":0},{"$f":"N171*Genanskaffelsespriser!$D197","v":0},{"$f":"O171*Genanskaffelsespriser!$D197","v":0},{"$f":"P171*Genanskaffelsespriser!$D197","v":0},{"$f":"Q171*Genanskaffelsespriser!$D197","v":0},{"$f":"R171*Genanskaffelsespriser!$D197","v":0},{"$f":"S171*Genanskaffelsespriser!$D197","v":0},{"$f":"T171*Genanskaffelsespriser!$D197","v":0},{"$f":"U171*Genanskaffelsespriser!$D197","v":0},{"$f":"V171*Genanskaffelsespriser!$D197","v":0},{"$f":"W171*Genanskaffelsespriser!$D197","v":0},{"$f":"X171*Genanskaffelsespriser!$D197","v":0},{"$f":"Y171*Genanskaffelsespriser!$D197","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA171","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB171","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC171","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD171","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE171","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF171","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG171","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH171","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI171","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ171","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK171","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL171","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM171","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN171","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO171","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP171","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ171","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR171","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS171","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT171","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU171","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV171","v":0},0]
[{"$f":"+Genanskaffelsespriser!B198","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E198","v":20},{"$f":"Distributionsanlæg!D172","v":0},{"$f":"Distributionsanlæg!E172","v":0},{"$f":"Distributionsanlæg!F172","v":0},{"$f":"Distributionsanlæg!G172","v":0},{"$f":"Distributionsanlæg!H172","v":0},{"$f":"Distributionsanlæg!I172","v":0},{"$f":"Distributionsanlæg!J172","v":0},{"$f":"Distributionsanlæg!K172","v":0},{"$f":"Distributionsanlæg!L172","v":0},{"$f":"Distributionsanlæg!M172","v":0},{"$f":"Distributionsanlæg!N172","v":0},{"$f":"Distributionsanlæg!O172","v":0},{"$f":"Distributionsanlæg!P172","v":0},{"$f":"Distributionsanlæg!Q172","v":0},{"$f":"Distributionsanlæg!R172","v":0},{"$f":"Distributionsanlæg!S172","v":0},{"$f":"Distributionsanlæg!T172","v":0},{"$f":"Distributionsanlæg!U172","v":0},{"$f":"Distributionsanlæg!V172","v":0},{"$f":"Distributionsanlæg!W172","v":0},{"$f":"Distributionsanlæg!X172","v":0},{"$f":"Distributionsanlæg!Y172","v":0},null,{"$f":"D172*Genanskaffelsespriser!$D198","v":0},{"$f":"E172*Genanskaffelsespriser!$D198","v":0},{"$f":"F172*Genanskaffelsespriser!$D198","v":0},{"$f":"G172*Genanskaffelsespriser!$D198","v":0},{"$f":"H172*Genanskaffelsespriser!$D198","v":0},{"$f":"I172*Genanskaffelsespriser!$D198","v":0},{"$f":"J172*Genanskaffelsespriser!$D198","v":0},{"$f":"K172*Genanskaffelsespriser!$D198","v":0},{"$f":"L172*Genanskaffelsespriser!$D198","v":0},{"$f":"M172*Genanskaffelsespriser!$D198","v":0},{"$f":"N172*Genanskaffelsespriser!$D198","v":0},{"$f":"O172*Genanskaffelsespriser!$D198","v":0},{"$f":"P172*Genanskaffelsespriser!$D198","v":0},{"$f":"Q172*Genanskaffelsespriser!$D198","v":0},{"$f":"R172*Genanskaffelsespriser!$D198","v":0},{"$f":"S172*Genanskaffelsespriser!$D198","v":0},{"$f":"T172*Genanskaffelsespriser!$D198","v":0},{"$f":"U172*Genanskaffelsespriser!$D198","v":0},{"$f":"V172*Genanskaffelsespriser!$D198","v":0},{"$f":"W172*Genanskaffelsespriser!$D198","v":0},{"$f":"X172*Genanskaffelsespriser!$D198","v":0},{"$f":"Y172*Genanskaffelsespriser!$D198","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA172","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB172","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC172","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD172","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE172","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF172","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG172","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH172","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI172","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ172","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK172","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL172","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM172","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN172","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO172","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP172","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ172","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR172","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS172","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT172","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU172","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV172","v":0},0]
[{"$f":"+Genanskaffelsespriser!B199","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E199","v":10},{"$f":"Distributionsanlæg!D173","v":0},{"$f":"Distributionsanlæg!E173","v":0},{"$f":"Distributionsanlæg!F173","v":0},{"$f":"Distributionsanlæg!G173","v":0},{"$f":"Distributionsanlæg!H173","v":0},{"$f":"Distributionsanlæg!I173","v":0},{"$f":"Distributionsanlæg!J173","v":0},{"$f":"Distributionsanlæg!K173","v":0},{"$f":"Distributionsanlæg!L173","v":0},{"$f":"Distributionsanlæg!M173","v":0},{"$f":"Distributionsanlæg!N173","v":0},{"$f":"Distributionsanlæg!O173","v":0},{"$f":"Distributionsanlæg!P173","v":0},{"$f":"Distributionsanlæg!Q173","v":0},{"$f":"Distributionsanlæg!R173","v":0},{"$f":"Distributionsanlæg!S173","v":0},{"$f":"Distributionsanlæg!T173","v":0},{"$f":"Distributionsanlæg!U173","v":0},{"$f":"Distributionsanlæg!V173","v":0},{"$f":"Distributionsanlæg!W173","v":0},{"$f":"Distributionsanlæg!X173","v":0},{"$f":"Distributionsanlæg!Y173","v":0},null,{"$f":"D173*Genanskaffelsespriser!$D199","v":0},{"$f":"E173*Genanskaffelsespriser!$D199","v":0},{"$f":"F173*Genanskaffelsespriser!$D199","v":0},{"$f":"G173*Genanskaffelsespriser!$D199","v":0},{"$f":"H173*Genanskaffelsespriser!$D199","v":0},{"$f":"I173*Genanskaffelsespriser!$D199","v":0},{"$f":"J173*Genanskaffelsespriser!$D199","v":0},{"$f":"K173*Genanskaffelsespriser!$D199","v":0},{"$f":"L173*Genanskaffelsespriser!$D199","v":0},{"$f":"M173*Genanskaffelsespriser!$D199","v":0},{"$f":"N173*Genanskaffelsespriser!$D199","v":0},{"$f":"O173*Genanskaffelsespriser!$D199","v":0},{"$f":"P173*Genanskaffelsespriser!$D199","v":0},{"$f":"Q173*Genanskaffelsespriser!$D199","v":0},{"$f":"R173*Genanskaffelsespriser!$D199","v":0},{"$f":"S173*Genanskaffelsespriser!$D199","v":0},{"$f":"T173*Genanskaffelsespriser!$D199","v":0},{"$f":"U173*Genanskaffelsespriser!$D199","v":0},{"$f":"V173*Genanskaffelsespriser!$D199","v":0},{"$f":"W173*Genanskaffelsespriser!$D199","v":0},{"$f":"X173*Genanskaffelsespriser!$D199","v":0},{"$f":"Y173*Genanskaffelsespriser!$D199","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA173","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB173","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC173","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD173","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE173","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF173","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG173","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH173","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI173","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ173","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK173","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL173","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM173","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN173","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO173","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP173","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ173","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR173","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS173","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT173","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU173","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV173","v":0},0]
[{"$f":"+Genanskaffelsespriser!B200","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E200","v":20},{"$f":"Distributionsanlæg!D174","v":0},{"$f":"Distributionsanlæg!E174","v":0},{"$f":"Distributionsanlæg!F174","v":0},{"$f":"Distributionsanlæg!G174","v":0},{"$f":"Distributionsanlæg!H174","v":0},{"$f":"Distributionsanlæg!I174","v":0},{"$f":"Distributionsanlæg!J174","v":0},{"$f":"Distributionsanlæg!K174","v":0},{"$f":"Distributionsanlæg!L174","v":0},{"$f":"Distributionsanlæg!M174","v":0},{"$f":"Distributionsanlæg!N174","v":0},{"$f":"Distributionsanlæg!O174","v":0},{"$f":"Distributionsanlæg!P174","v":0},{"$f":"Distributionsanlæg!Q174","v":0},{"$f":"Distributionsanlæg!R174","v":0},{"$f":"Distributionsanlæg!S174","v":0},{"$f":"Distributionsanlæg!T174","v":0},{"$f":"Distributionsanlæg!U174","v":0},{"$f":"Distributionsanlæg!V174","v":0},{"$f":"Distributionsanlæg!W174","v":0},{"$f":"Distributionsanlæg!X174","v":0},{"$f":"Distributionsanlæg!Y174","v":0},null,{"$f":"D174*Genanskaffelsespriser!$D200","v":0},{"$f":"E174*Genanskaffelsespriser!$D200","v":0},{"$f":"F174*Genanskaffelsespriser!$D200","v":0},{"$f":"G174*Genanskaffelsespriser!$D200","v":0},{"$f":"H174*Genanskaffelsespriser!$D200","v":0},{"$f":"I174*Genanskaffelsespriser!$D200","v":0},{"$f":"J174*Genanskaffelsespriser!$D200","v":0},{"$f":"K174*Genanskaffelsespriser!$D200","v":0},{"$f":"L174*Genanskaffelsespriser!$D200","v":0},{"$f":"M174*Genanskaffelsespriser!$D200","v":0},{"$f":"N174*Genanskaffelsespriser!$D200","v":0},{"$f":"O174*Genanskaffelsespriser!$D200","v":0},{"$f":"P174*Genanskaffelsespriser!$D200","v":0},{"$f":"Q174*Genanskaffelsespriser!$D200","v":0},{"$f":"R174*Genanskaffelsespriser!$D200","v":0},{"$f":"S174*Genanskaffelsespriser!$D200","v":0},{"$f":"T174*Genanskaffelsespriser!$D200","v":0},{"$f":"U174*Genanskaffelsespriser!$D200","v":0},{"$f":"V174*Genanskaffelsespriser!$D200","v":0},{"$f":"W174*Genanskaffelsespriser!$D200","v":0},{"$f":"X174*Genanskaffelsespriser!$D200","v":0},{"$f":"Y174*Genanskaffelsespriser!$D200","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA174","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB174","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC174","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD174","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE174","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF174","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG174","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH174","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI174","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ174","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK174","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL174","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM174","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN174","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO174","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP174","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ174","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR174","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS174","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT174","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU174","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV174","v":0},0]
[{"$f":"+Genanskaffelsespriser!B201","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E201","v":10},{"$f":"Distributionsanlæg!D175","v":0},{"$f":"Distributionsanlæg!E175","v":0},{"$f":"Distributionsanlæg!F175","v":0},{"$f":"Distributionsanlæg!G175","v":0},{"$f":"Distributionsanlæg!H175","v":0},{"$f":"Distributionsanlæg!I175","v":0},{"$f":"Distributionsanlæg!J175","v":0},{"$f":"Distributionsanlæg!K175","v":0},{"$f":"Distributionsanlæg!L175","v":0},{"$f":"Distributionsanlæg!M175","v":0},{"$f":"Distributionsanlæg!N175","v":0},{"$f":"Distributionsanlæg!O175","v":0},{"$f":"Distributionsanlæg!P175","v":0},{"$f":"Distributionsanlæg!Q175","v":0},{"$f":"Distributionsanlæg!R175","v":0},{"$f":"Distributionsanlæg!S175","v":0},{"$f":"Distributionsanlæg!T175","v":0},{"$f":"Distributionsanlæg!U175","v":0},{"$f":"Distributionsanlæg!V175","v":0},{"$f":"Distributionsanlæg!W175","v":0},{"$f":"Distributionsanlæg!X175","v":0},{"$f":"Distributionsanlæg!Y175","v":0},null,{"$f":"D175*Genanskaffelsespriser!$D201","v":0},{"$f":"E175*Genanskaffelsespriser!$D201","v":0},{"$f":"F175*Genanskaffelsespriser!$D201","v":0},{"$f":"G175*Genanskaffelsespriser!$D201","v":0},{"$f":"H175*Genanskaffelsespriser!$D201","v":0},{"$f":"I175*Genanskaffelsespriser!$D201","v":0},{"$f":"J175*Genanskaffelsespriser!$D201","v":0},{"$f":"K175*Genanskaffelsespriser!$D201","v":0},{"$f":"L175*Genanskaffelsespriser!$D201","v":0},{"$f":"M175*Genanskaffelsespriser!$D201","v":0},{"$f":"N175*Genanskaffelsespriser!$D201","v":0},{"$f":"O175*Genanskaffelsespriser!$D201","v":0},{"$f":"P175*Genanskaffelsespriser!$D201","v":0},{"$f":"Q175*Genanskaffelsespriser!$D201","v":0},{"$f":"R175*Genanskaffelsespriser!$D201","v":0},{"$f":"S175*Genanskaffelsespriser!$D201","v":0},{"$f":"T175*Genanskaffelsespriser!$D201","v":0},{"$f":"U175*Genanskaffelsespriser!$D201","v":0},{"$f":"V175*Genanskaffelsespriser!$D201","v":0},{"$f":"W175*Genanskaffelsespriser!$D201","v":0},{"$f":"X175*Genanskaffelsespriser!$D201","v":0},{"$f":"Y175*Genanskaffelsespriser!$D201","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA175","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB175","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC175","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD175","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE175","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF175","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG175","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH175","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI175","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ175","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK175","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL175","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM175","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN175","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO175","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP175","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ175","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR175","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS175","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT175","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU175","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV175","v":0},0]
[{"$f":"+Genanskaffelsespriser!B202","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E202","v":20},{"$f":"Distributionsanlæg!D176","v":0},{"$f":"Distributionsanlæg!E176","v":0},{"$f":"Distributionsanlæg!F176","v":0},{"$f":"Distributionsanlæg!G176","v":0},{"$f":"Distributionsanlæg!H176","v":0},{"$f":"Distributionsanlæg!I176","v":0},{"$f":"Distributionsanlæg!J176","v":0},{"$f":"Distributionsanlæg!K176","v":0},{"$f":"Distributionsanlæg!L176","v":0},{"$f":"Distributionsanlæg!M176","v":0},{"$f":"Distributionsanlæg!N176","v":0},{"$f":"Distributionsanlæg!O176","v":0},{"$f":"Distributionsanlæg!P176","v":0},{"$f":"Distributionsanlæg!Q176","v":0},{"$f":"Distributionsanlæg!R176","v":0},{"$f":"Distributionsanlæg!S176","v":0},{"$f":"Distributionsanlæg!T176","v":0},{"$f":"Distributionsanlæg!U176","v":0},{"$f":"Distributionsanlæg!V176","v":0},{"$f":"Distributionsanlæg!W176","v":0},{"$f":"Distributionsanlæg!X176","v":0},{"$f":"Distributionsanlæg!Y176","v":0},null,{"$f":"D176*Genanskaffelsespriser!$D202","v":0},{"$f":"E176*Genanskaffelsespriser!$D202","v":0},{"$f":"F176*Genanskaffelsespriser!$D202","v":0},{"$f":"G176*Genanskaffelsespriser!$D202","v":0},{"$f":"H176*Genanskaffelsespriser!$D202","v":0},{"$f":"I176*Genanskaffelsespriser!$D202","v":0},{"$f":"J176*Genanskaffelsespriser!$D202","v":0},{"$f":"K176*Genanskaffelsespriser!$D202","v":0},{"$f":"L176*Genanskaffelsespriser!$D202","v":0},{"$f":"M176*Genanskaffelsespriser!$D202","v":0},{"$f":"N176*Genanskaffelsespriser!$D202","v":0},{"$f":"O176*Genanskaffelsespriser!$D202","v":0},{"$f":"P176*Genanskaffelsespriser!$D202","v":0},{"$f":"Q176*Genanskaffelsespriser!$D202","v":0},{"$f":"R176*Genanskaffelsespriser!$D202","v":0},{"$f":"S176*Genanskaffelsespriser!$D202","v":0},{"$f":"T176*Genanskaffelsespriser!$D202","v":0},{"$f":"U176*Genanskaffelsespriser!$D202","v":0},{"$f":"V176*Genanskaffelsespriser!$D202","v":0},{"$f":"W176*Genanskaffelsespriser!$D202","v":0},{"$f":"X176*Genanskaffelsespriser!$D202","v":0},{"$f":"Y176*Genanskaffelsespriser!$D202","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA176","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB176","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC176","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD176","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE176","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF176","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG176","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH176","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI176","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ176","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK176","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL176","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM176","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN176","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO176","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP176","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ176","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR176","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS176","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT176","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU176","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV176","v":0},0]
[{"$f":"+Genanskaffelsespriser!B203","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E203","v":10},{"$f":"Distributionsanlæg!D177","v":0},{"$f":"Distributionsanlæg!E177","v":0},{"$f":"Distributionsanlæg!F177","v":0},{"$f":"Distributionsanlæg!G177","v":0},{"$f":"Distributionsanlæg!H177","v":0},{"$f":"Distributionsanlæg!I177","v":0},{"$f":"Distributionsanlæg!J177","v":0},{"$f":"Distributionsanlæg!K177","v":0},{"$f":"Distributionsanlæg!L177","v":0},{"$f":"Distributionsanlæg!M177","v":0},{"$f":"Distributionsanlæg!N177","v":0},{"$f":"Distributionsanlæg!O177","v":0},{"$f":"Distributionsanlæg!P177","v":0},{"$f":"Distributionsanlæg!Q177","v":0},{"$f":"Distributionsanlæg!R177","v":0},{"$f":"Distributionsanlæg!S177","v":0},{"$f":"Distributionsanlæg!T177","v":0},{"$f":"Distributionsanlæg!U177","v":0},{"$f":"Distributionsanlæg!V177","v":0},{"$f":"Distributionsanlæg!W177","v":0},{"$f":"Distributionsanlæg!X177","v":0},{"$f":"Distributionsanlæg!Y177","v":0},null,{"$f":"D177*Genanskaffelsespriser!$D203","v":0},{"$f":"E177*Genanskaffelsespriser!$D203","v":0},{"$f":"F177*Genanskaffelsespriser!$D203","v":0},{"$f":"G177*Genanskaffelsespriser!$D203","v":0},{"$f":"H177*Genanskaffelsespriser!$D203","v":0},{"$f":"I177*Genanskaffelsespriser!$D203","v":0},{"$f":"J177*Genanskaffelsespriser!$D203","v":0},{"$f":"K177*Genanskaffelsespriser!$D203","v":0},{"$f":"L177*Genanskaffelsespriser!$D203","v":0},{"$f":"M177*Genanskaffelsespriser!$D203","v":0},{"$f":"N177*Genanskaffelsespriser!$D203","v":0},{"$f":"O177*Genanskaffelsespriser!$D203","v":0},{"$f":"P177*Genanskaffelsespriser!$D203","v":0},{"$f":"Q177*Genanskaffelsespriser!$D203","v":0},{"$f":"R177*Genanskaffelsespriser!$D203","v":0},{"$f":"S177*Genanskaffelsespriser!$D203","v":0},{"$f":"T177*Genanskaffelsespriser!$D203","v":0},{"$f":"U177*Genanskaffelsespriser!$D203","v":0},{"$f":"V177*Genanskaffelsespriser!$D203","v":0},{"$f":"W177*Genanskaffelsespriser!$D203","v":0},{"$f":"X177*Genanskaffelsespriser!$D203","v":0},{"$f":"Y177*Genanskaffelsespriser!$D203","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA177","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB177","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC177","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD177","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE177","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF177","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG177","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH177","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI177","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ177","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK177","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL177","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM177","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN177","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO177","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP177","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ177","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR177","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS177","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT177","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU177","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV177","v":0},0]
[{"$f":"+Genanskaffelsespriser!B204","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E204","v":20},{"$f":"Distributionsanlæg!D178","v":0},{"$f":"Distributionsanlæg!E178","v":0},{"$f":"Distributionsanlæg!F178","v":0},{"$f":"Distributionsanlæg!G178","v":0},{"$f":"Distributionsanlæg!H178","v":0},{"$f":"Distributionsanlæg!I178","v":0},{"$f":"Distributionsanlæg!J178","v":0},{"$f":"Distributionsanlæg!K178","v":0},{"$f":"Distributionsanlæg!L178","v":0},{"$f":"Distributionsanlæg!M178","v":0},{"$f":"Distributionsanlæg!N178","v":0},{"$f":"Distributionsanlæg!O178","v":0},{"$f":"Distributionsanlæg!P178","v":0},{"$f":"Distributionsanlæg!Q178","v":0},{"$f":"Distributionsanlæg!R178","v":0},{"$f":"Distributionsanlæg!S178","v":0},{"$f":"Distributionsanlæg!T178","v":0},{"$f":"Distributionsanlæg!U178","v":0},{"$f":"Distributionsanlæg!V178","v":0},{"$f":"Distributionsanlæg!W178","v":0},{"$f":"Distributionsanlæg!X178","v":0},{"$f":"Distributionsanlæg!Y178","v":0},null,{"$f":"D178*Genanskaffelsespriser!$D204","v":0},{"$f":"E178*Genanskaffelsespriser!$D204","v":0},{"$f":"F178*Genanskaffelsespriser!$D204","v":0},{"$f":"G178*Genanskaffelsespriser!$D204","v":0},{"$f":"H178*Genanskaffelsespriser!$D204","v":0},{"$f":"I178*Genanskaffelsespriser!$D204","v":0},{"$f":"J178*Genanskaffelsespriser!$D204","v":0},{"$f":"K178*Genanskaffelsespriser!$D204","v":0},{"$f":"L178*Genanskaffelsespriser!$D204","v":0},{"$f":"M178*Genanskaffelsespriser!$D204","v":0},{"$f":"N178*Genanskaffelsespriser!$D204","v":0},{"$f":"O178*Genanskaffelsespriser!$D204","v":0},{"$f":"P178*Genanskaffelsespriser!$D204","v":0},{"$f":"Q178*Genanskaffelsespriser!$D204","v":0},{"$f":"R178*Genanskaffelsespriser!$D204","v":0},{"$f":"S178*Genanskaffelsespriser!$D204","v":0},{"$f":"T178*Genanskaffelsespriser!$D204","v":0},{"$f":"U178*Genanskaffelsespriser!$D204","v":0},{"$f":"V178*Genanskaffelsespriser!$D204","v":0},{"$f":"W178*Genanskaffelsespriser!$D204","v":0},{"$f":"X178*Genanskaffelsespriser!$D204","v":0},{"$f":"Y178*Genanskaffelsespriser!$D204","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA178","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB178","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC178","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD178","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE178","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF178","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG178","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH178","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI178","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ178","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK178","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL178","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM178","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN178","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO178","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP178","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ178","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR178","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS178","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT178","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU178","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV178","v":0},0]
[{"$f":"+Genanskaffelsespriser!B205","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E205","v":10},{"$f":"Distributionsanlæg!D179","v":0},{"$f":"Distributionsanlæg!E179","v":0},{"$f":"Distributionsanlæg!F179","v":0},{"$f":"Distributionsanlæg!G179","v":0},{"$f":"Distributionsanlæg!H179","v":0},{"$f":"Distributionsanlæg!I179","v":0},{"$f":"Distributionsanlæg!J179","v":0},{"$f":"Distributionsanlæg!K179","v":0},{"$f":"Distributionsanlæg!L179","v":0},{"$f":"Distributionsanlæg!M179","v":0},{"$f":"Distributionsanlæg!N179","v":0},{"$f":"Distributionsanlæg!O179","v":0},{"$f":"Distributionsanlæg!P179","v":0},{"$f":"Distributionsanlæg!Q179","v":0},{"$f":"Distributionsanlæg!R179","v":0},{"$f":"Distributionsanlæg!S179","v":0},{"$f":"Distributionsanlæg!T179","v":0},{"$f":"Distributionsanlæg!U179","v":0},{"$f":"Distributionsanlæg!V179","v":0},{"$f":"Distributionsanlæg!W179","v":0},{"$f":"Distributionsanlæg!X179","v":0},{"$f":"Distributionsanlæg!Y179","v":0},null,{"$f":"D179*Genanskaffelsespriser!$D205","v":0},{"$f":"E179*Genanskaffelsespriser!$D205","v":0},{"$f":"F179*Genanskaffelsespriser!$D205","v":0},{"$f":"G179*Genanskaffelsespriser!$D205","v":0},{"$f":"H179*Genanskaffelsespriser!$D205","v":0},{"$f":"I179*Genanskaffelsespriser!$D205","v":0},{"$f":"J179*Genanskaffelsespriser!$D205","v":0},{"$f":"K179*Genanskaffelsespriser!$D205","v":0},{"$f":"L179*Genanskaffelsespriser!$D205","v":0},{"$f":"M179*Genanskaffelsespriser!$D205","v":0},{"$f":"N179*Genanskaffelsespriser!$D205","v":0},{"$f":"O179*Genanskaffelsespriser!$D205","v":0},{"$f":"P179*Genanskaffelsespriser!$D205","v":0},{"$f":"Q179*Genanskaffelsespriser!$D205","v":0},{"$f":"R179*Genanskaffelsespriser!$D205","v":0},{"$f":"S179*Genanskaffelsespriser!$D205","v":0},{"$f":"T179*Genanskaffelsespriser!$D205","v":0},{"$f":"U179*Genanskaffelsespriser!$D205","v":0},{"$f":"V179*Genanskaffelsespriser!$D205","v":0},{"$f":"W179*Genanskaffelsespriser!$D205","v":0},{"$f":"X179*Genanskaffelsespriser!$D205","v":0},{"$f":"Y179*Genanskaffelsespriser!$D205","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA179","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB179","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC179","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD179","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE179","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF179","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG179","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH179","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI179","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ179","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK179","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL179","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM179","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN179","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO179","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP179","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ179","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR179","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS179","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT179","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU179","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV179","v":0},0]
[{"$f":"+Genanskaffelsespriser!B206","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E206","v":75},{"$f":"Distributionsanlæg!D180","v":0},{"$f":"Distributionsanlæg!E180","v":0},{"$f":"Distributionsanlæg!F180","v":0},{"$f":"Distributionsanlæg!G180","v":0},{"$f":"Distributionsanlæg!H180","v":0},{"$f":"Distributionsanlæg!I180","v":0},{"$f":"Distributionsanlæg!J180","v":0},{"$f":"Distributionsanlæg!K180","v":0},{"$f":"Distributionsanlæg!L180","v":0},{"$f":"Distributionsanlæg!M180","v":0},{"$f":"Distributionsanlæg!N180","v":0},{"$f":"Distributionsanlæg!O180","v":0},{"$f":"Distributionsanlæg!P180","v":0},{"$f":"Distributionsanlæg!Q180","v":0},{"$f":"Distributionsanlæg!R180","v":0},{"$f":"Distributionsanlæg!S180","v":0},{"$f":"Distributionsanlæg!T180","v":0},{"$f":"Distributionsanlæg!U180","v":0},{"$f":"Distributionsanlæg!V180","v":0},{"$f":"Distributionsanlæg!W180","v":0},{"$f":"Distributionsanlæg!X180","v":0},{"$f":"Distributionsanlæg!Y180","v":0},null,{"$f":"D180*Genanskaffelsespriser!$D206","v":0},{"$f":"E180*Genanskaffelsespriser!$D206","v":0},{"$f":"F180*Genanskaffelsespriser!$D206","v":0},{"$f":"G180*Genanskaffelsespriser!$D206","v":0},{"$f":"H180*Genanskaffelsespriser!$D206","v":0},{"$f":"I180*Genanskaffelsespriser!$D206","v":0},{"$f":"J180*Genanskaffelsespriser!$D206","v":0},{"$f":"K180*Genanskaffelsespriser!$D206","v":0},{"$f":"L180*Genanskaffelsespriser!$D206","v":0},{"$f":"M180*Genanskaffelsespriser!$D206","v":0},{"$f":"N180*Genanskaffelsespriser!$D206","v":0},{"$f":"O180*Genanskaffelsespriser!$D206","v":0},{"$f":"P180*Genanskaffelsespriser!$D206","v":0},{"$f":"Q180*Genanskaffelsespriser!$D206","v":0},{"$f":"R180*Genanskaffelsespriser!$D206","v":0},{"$f":"S180*Genanskaffelsespriser!$D206","v":0},{"$f":"T180*Genanskaffelsespriser!$D206","v":0},{"$f":"U180*Genanskaffelsespriser!$D206","v":0},{"$f":"V180*Genanskaffelsespriser!$D206","v":0},{"$f":"W180*Genanskaffelsespriser!$D206","v":0},{"$f":"X180*Genanskaffelsespriser!$D206","v":0},{"$f":"Y180*Genanskaffelsespriser!$D206","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA180","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB180","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC180","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD180","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE180","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF180","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG180","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH180","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI180","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ180","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK180","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL180","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM180","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN180","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO180","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP180","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ180","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR180","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS180","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT180","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU180","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV180","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D181","v":0},{"$f":"Distributionsanlæg!E181","v":0},{"$f":"Distributionsanlæg!F181","v":0},{"$f":"Distributionsanlæg!G181","v":0},{"$f":"Distributionsanlæg!H181","v":0},{"$f":"Distributionsanlæg!I181","v":0},{"$f":"Distributionsanlæg!J181","v":0},{"$f":"Distributionsanlæg!K181","v":0},{"$f":"Distributionsanlæg!L181","v":0},{"$f":"Distributionsanlæg!M181","v":0},{"$f":"Distributionsanlæg!N181","v":0},{"$f":"Distributionsanlæg!O181","v":0},{"$f":"Distributionsanlæg!P181","v":0},{"$f":"Distributionsanlæg!Q181","v":0},{"$f":"Distributionsanlæg!R181","v":0},{"$f":"Distributionsanlæg!S181","v":0},{"$f":"Distributionsanlæg!T181","v":0},{"$f":"Distributionsanlæg!U181","v":0},{"$f":"Distributionsanlæg!V181","v":0},{"$f":"Distributionsanlæg!W181","v":0},{"$f":"Distributionsanlæg!X181","v":0},{"$f":"Distributionsanlæg!Y181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D181:Y181,\"<>0\")","v":0}]
["Store pumpestationer: inkl. SRO-anlæg - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW183:AW202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B208","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E208","v":75},{"$f":"Distributionsanlæg!D183","v":0},{"$f":"Distributionsanlæg!E183","v":0},{"$f":"Distributionsanlæg!F183","v":0},{"$f":"Distributionsanlæg!G183","v":0},{"$f":"Distributionsanlæg!H183","v":0},{"$f":"Distributionsanlæg!I183","v":0},{"$f":"Distributionsanlæg!J183","v":0},{"$f":"Distributionsanlæg!K183","v":0},{"$f":"Distributionsanlæg!L183","v":0},{"$f":"Distributionsanlæg!M183","v":0},{"$f":"Distributionsanlæg!N183","v":0},{"$f":"Distributionsanlæg!O183","v":0},{"$f":"Distributionsanlæg!P183","v":0},{"$f":"Distributionsanlæg!Q183","v":0},{"$f":"Distributionsanlæg!R183","v":0},{"$f":"Distributionsanlæg!S183","v":0},{"$f":"Distributionsanlæg!T183","v":0},{"$f":"Distributionsanlæg!U183","v":0},{"$f":"Distributionsanlæg!V183","v":0},{"$f":"Distributionsanlæg!W183","v":0},{"$f":"Distributionsanlæg!X183","v":0},{"$f":"Distributionsanlæg!Y183","v":0},null,{"$f":"D183*Genanskaffelsespriser!$D208","v":0},{"$f":"E183*Genanskaffelsespriser!$D208","v":0},{"$f":"F183*Genanskaffelsespriser!$D208","v":0},{"$f":"G183*Genanskaffelsespriser!$D208","v":0},{"$f":"H183*Genanskaffelsespriser!$D208","v":0},{"$f":"I183*Genanskaffelsespriser!$D208","v":0},{"$f":"J183*Genanskaffelsespriser!$D208","v":0},{"$f":"K183*Genanskaffelsespriser!$D208","v":0},{"$f":"L183*Genanskaffelsespriser!$D208","v":0},{"$f":"M183*Genanskaffelsespriser!$D208","v":0},{"$f":"N183*Genanskaffelsespriser!$D208","v":0},{"$f":"O183*Genanskaffelsespriser!$D208","v":0},{"$f":"P183*Genanskaffelsespriser!$D208","v":0},{"$f":"Q183*Genanskaffelsespriser!$D208","v":0},{"$f":"R183*Genanskaffelsespriser!$D208","v":0},{"$f":"S183*Genanskaffelsespriser!$D208","v":0},{"$f":"T183*Genanskaffelsespriser!$D208","v":0},{"$f":"U183*Genanskaffelsespriser!$D208","v":0},{"$f":"V183*Genanskaffelsespriser!$D208","v":0},{"$f":"W183*Genanskaffelsespriser!$D208","v":0},{"$f":"X183*Genanskaffelsespriser!$D208","v":0},{"$f":"Y183*Genanskaffelsespriser!$D208","v":0},{"$f":"+SUM(AA183:AV183)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA183","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB183","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC183","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD183","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE183","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF183","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG183","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH183","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI183","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ183","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK183","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL183","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM183","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN183","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO183","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP183","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ183","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR183","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS183","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT183","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU183","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV183","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D184","v":0},{"$f":"Distributionsanlæg!E184","v":0},{"$f":"Distributionsanlæg!F184","v":0},{"$f":"Distributionsanlæg!G184","v":0},{"$f":"Distributionsanlæg!H184","v":0},{"$f":"Distributionsanlæg!I184","v":0},{"$f":"Distributionsanlæg!J184","v":0},{"$f":"Distributionsanlæg!K184","v":0},{"$f":"Distributionsanlæg!L184","v":0},{"$f":"Distributionsanlæg!M184","v":0},{"$f":"Distributionsanlæg!N184","v":0},{"$f":"Distributionsanlæg!O184","v":0},{"$f":"Distributionsanlæg!P184","v":0},{"$f":"Distributionsanlæg!Q184","v":0},{"$f":"Distributionsanlæg!R184","v":0},{"$f":"Distributionsanlæg!S184","v":0},{"$f":"Distributionsanlæg!T184","v":0},{"$f":"Distributionsanlæg!U184","v":0},{"$f":"Distributionsanlæg!V184","v":0},{"$f":"Distributionsanlæg!W184","v":0},{"$f":"Distributionsanlæg!X184","v":0},{"$f":"Distributionsanlæg!Y184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D184:Y184,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B209","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E209","v":20},{"$f":"Distributionsanlæg!D185","v":0},{"$f":"Distributionsanlæg!E185","v":0},{"$f":"Distributionsanlæg!F185","v":0},{"$f":"Distributionsanlæg!G185","v":0},{"$f":"Distributionsanlæg!H185","v":0},{"$f":"Distributionsanlæg!I185","v":0},{"$f":"Distributionsanlæg!J185","v":0},{"$f":"Distributionsanlæg!K185","v":0},{"$f":"Distributionsanlæg!L185","v":0},{"$f":"Distributionsanlæg!M185","v":0},{"$f":"Distributionsanlæg!N185","v":0},{"$f":"Distributionsanlæg!O185","v":0},{"$f":"Distributionsanlæg!P185","v":0},{"$f":"Distributionsanlæg!Q185","v":0},{"$f":"Distributionsanlæg!R185","v":0},{"$f":"Distributionsanlæg!S185","v":0},{"$f":"Distributionsanlæg!T185","v":0},{"$f":"Distributionsanlæg!U185","v":0},{"$f":"Distributionsanlæg!V185","v":0},{"$f":"Distributionsanlæg!W185","v":0},{"$f":"Distributionsanlæg!X185","v":0},{"$f":"Distributionsanlæg!Y185","v":0},null,{"$f":"D185*Genanskaffelsespriser!$D209","v":0},{"$f":"E185*Genanskaffelsespriser!$D209","v":0},{"$f":"F185*Genanskaffelsespriser!$D209","v":0},{"$f":"G185*Genanskaffelsespriser!$D209","v":0},{"$f":"H185*Genanskaffelsespriser!$D209","v":0},{"$f":"I185*Genanskaffelsespriser!$D209","v":0},{"$f":"J185*Genanskaffelsespriser!$D209","v":0},{"$f":"K185*Genanskaffelsespriser!$D209","v":0},{"$f":"L185*Genanskaffelsespriser!$D209","v":0},{"$f":"M185*Genanskaffelsespriser!$D209","v":0},{"$f":"N185*Genanskaffelsespriser!$D209","v":0},{"$f":"O185*Genanskaffelsespriser!$D209","v":0},{"$f":"P185*Genanskaffelsespriser!$D209","v":0},{"$f":"Q185*Genanskaffelsespriser!$D209","v":0},{"$f":"R185*Genanskaffelsespriser!$D209","v":0},{"$f":"S185*Genanskaffelsespriser!$D209","v":0},{"$f":"T185*Genanskaffelsespriser!$D209","v":0},{"$f":"U185*Genanskaffelsespriser!$D209","v":0},{"$f":"V185*Genanskaffelsespriser!$D209","v":0},{"$f":"W185*Genanskaffelsespriser!$D209","v":0},{"$f":"X185*Genanskaffelsespriser!$D209","v":0},{"$f":"Y185*Genanskaffelsespriser!$D209","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA185","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB185","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC185","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD185","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE185","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF185","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG185","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH185","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI185","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ185","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK185","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL185","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM185","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN185","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO185","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP185","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ185","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR185","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS185","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT185","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU185","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV185","v":0},0]
[{"$f":"+Genanskaffelsespriser!B210","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E210","v":10},{"$f":"Distributionsanlæg!D186","v":0},{"$f":"Distributionsanlæg!E186","v":0},{"$f":"Distributionsanlæg!F186","v":0},{"$f":"Distributionsanlæg!G186","v":0},{"$f":"Distributionsanlæg!H186","v":0},{"$f":"Distributionsanlæg!I186","v":0},{"$f":"Distributionsanlæg!J186","v":0},{"$f":"Distributionsanlæg!K186","v":0},{"$f":"Distributionsanlæg!L186","v":0},{"$f":"Distributionsanlæg!M186","v":0},{"$f":"Distributionsanlæg!N186","v":0},{"$f":"Distributionsanlæg!O186","v":0},{"$f":"Distributionsanlæg!P186","v":0},{"$f":"Distributionsanlæg!Q186","v":0},{"$f":"Distributionsanlæg!R186","v":0},{"$f":"Distributionsanlæg!S186","v":0},{"$f":"Distributionsanlæg!T186","v":0},{"$f":"Distributionsanlæg!U186","v":0},{"$f":"Distributionsanlæg!V186","v":0},{"$f":"Distributionsanlæg!W186","v":0},{"$f":"Distributionsanlæg!X186","v":0},{"$f":"Distributionsanlæg!Y186","v":0},null,{"$f":"D186*Genanskaffelsespriser!$D210","v":0},{"$f":"E186*Genanskaffelsespriser!$D210","v":0},{"$f":"F186*Genanskaffelsespriser!$D210","v":0},{"$f":"G186*Genanskaffelsespriser!$D210","v":0},{"$f":"H186*Genanskaffelsespriser!$D210","v":0},{"$f":"I186*Genanskaffelsespriser!$D210","v":0},{"$f":"J186*Genanskaffelsespriser!$D210","v":0},{"$f":"K186*Genanskaffelsespriser!$D210","v":0},{"$f":"L186*Genanskaffelsespriser!$D210","v":0},{"$f":"M186*Genanskaffelsespriser!$D210","v":0},{"$f":"N186*Genanskaffelsespriser!$D210","v":0},{"$f":"O186*Genanskaffelsespriser!$D210","v":0},{"$f":"P186*Genanskaffelsespriser!$D210","v":0},{"$f":"Q186*Genanskaffelsespriser!$D210","v":0},{"$f":"R186*Genanskaffelsespriser!$D210","v":0},{"$f":"S186*Genanskaffelsespriser!$D210","v":0},{"$f":"T186*Genanskaffelsespriser!$D210","v":0},{"$f":"U186*Genanskaffelsespriser!$D210","v":0},{"$f":"V186*Genanskaffelsespriser!$D210","v":0},{"$f":"W186*Genanskaffelsespriser!$D210","v":0},{"$f":"X186*Genanskaffelsespriser!$D210","v":0},{"$f":"Y186*Genanskaffelsespriser!$D210","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA186","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB186","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC186","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD186","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE186","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF186","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG186","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH186","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI186","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ186","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK186","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL186","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM186","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN186","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO186","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP186","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ186","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR186","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS186","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT186","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU186","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV186","v":0},0]
[{"$f":"+Genanskaffelsespriser!B211","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E211","v":20},{"$f":"Distributionsanlæg!D187","v":0},{"$f":"Distributionsanlæg!E187","v":0},{"$f":"Distributionsanlæg!F187","v":0},{"$f":"Distributionsanlæg!G187","v":0},{"$f":"Distributionsanlæg!H187","v":0},{"$f":"Distributionsanlæg!I187","v":0},{"$f":"Distributionsanlæg!J187","v":0},{"$f":"Distributionsanlæg!K187","v":0},{"$f":"Distributionsanlæg!L187","v":0},{"$f":"Distributionsanlæg!M187","v":0},{"$f":"Distributionsanlæg!N187","v":0},{"$f":"Distributionsanlæg!O187","v":0},{"$f":"Distributionsanlæg!P187","v":0},{"$f":"Distributionsanlæg!Q187","v":0},{"$f":"Distributionsanlæg!R187","v":0},{"$f":"Distributionsanlæg!S187","v":0},{"$f":"Distributionsanlæg!T187","v":0},{"$f":"Distributionsanlæg!U187","v":0},{"$f":"Distributionsanlæg!V187","v":0},{"$f":"Distributionsanlæg!W187","v":0},{"$f":"Distributionsanlæg!X187","v":0},{"$f":"Distributionsanlæg!Y187","v":0},null,{"$f":"D187*Genanskaffelsespriser!$D211","v":0},{"$f":"E187*Genanskaffelsespriser!$D211","v":0},{"$f":"F187*Genanskaffelsespriser!$D211","v":0},{"$f":"G187*Genanskaffelsespriser!$D211","v":0},{"$f":"H187*Genanskaffelsespriser!$D211","v":0},{"$f":"I187*Genanskaffelsespriser!$D211","v":0},{"$f":"J187*Genanskaffelsespriser!$D211","v":0},{"$f":"K187*Genanskaffelsespriser!$D211","v":0},{"$f":"L187*Genanskaffelsespriser!$D211","v":0},{"$f":"M187*Genanskaffelsespriser!$D211","v":0},{"$f":"N187*Genanskaffelsespriser!$D211","v":0},{"$f":"O187*Genanskaffelsespriser!$D211","v":0},{"$f":"P187*Genanskaffelsespriser!$D211","v":0},{"$f":"Q187*Genanskaffelsespriser!$D211","v":0},{"$f":"R187*Genanskaffelsespriser!$D211","v":0},{"$f":"S187*Genanskaffelsespriser!$D211","v":0},{"$f":"T187*Genanskaffelsespriser!$D211","v":0},{"$f":"U187*Genanskaffelsespriser!$D211","v":0},{"$f":"V187*Genanskaffelsespriser!$D211","v":0},{"$f":"W187*Genanskaffelsespriser!$D211","v":0},{"$f":"X187*Genanskaffelsespriser!$D211","v":0},{"$f":"Y187*Genanskaffelsespriser!$D211","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA187","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB187","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC187","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD187","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE187","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF187","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG187","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH187","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI187","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ187","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK187","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL187","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM187","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN187","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO187","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP187","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ187","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR187","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS187","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT187","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU187","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV187","v":0},0]
[{"$f":"+Genanskaffelsespriser!B212","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E212","v":10},{"$f":"Distributionsanlæg!D188","v":0},{"$f":"Distributionsanlæg!E188","v":0},{"$f":"Distributionsanlæg!F188","v":0},{"$f":"Distributionsanlæg!G188","v":0},{"$f":"Distributionsanlæg!H188","v":0},{"$f":"Distributionsanlæg!I188","v":0},{"$f":"Distributionsanlæg!J188","v":0},{"$f":"Distributionsanlæg!K188","v":0},{"$f":"Distributionsanlæg!L188","v":0},{"$f":"Distributionsanlæg!M188","v":0},{"$f":"Distributionsanlæg!N188","v":0},{"$f":"Distributionsanlæg!O188","v":0},{"$f":"Distributionsanlæg!P188","v":0},{"$f":"Distributionsanlæg!Q188","v":0},{"$f":"Distributionsanlæg!R188","v":0},{"$f":"Distributionsanlæg!S188","v":0},{"$f":"Distributionsanlæg!T188","v":0},{"$f":"Distributionsanlæg!U188","v":0},{"$f":"Distributionsanlæg!V188","v":0},{"$f":"Distributionsanlæg!W188","v":0},{"$f":"Distributionsanlæg!X188","v":0},{"$f":"Distributionsanlæg!Y188","v":0},null,{"$f":"D188*Genanskaffelsespriser!$D212","v":0},{"$f":"E188*Genanskaffelsespriser!$D212","v":0},{"$f":"F188*Genanskaffelsespriser!$D212","v":0},{"$f":"G188*Genanskaffelsespriser!$D212","v":0},{"$f":"H188*Genanskaffelsespriser!$D212","v":0},{"$f":"I188*Genanskaffelsespriser!$D212","v":0},{"$f":"J188*Genanskaffelsespriser!$D212","v":0},{"$f":"K188*Genanskaffelsespriser!$D212","v":0},{"$f":"L188*Genanskaffelsespriser!$D212","v":0},{"$f":"M188*Genanskaffelsespriser!$D212","v":0},{"$f":"N188*Genanskaffelsespriser!$D212","v":0},{"$f":"O188*Genanskaffelsespriser!$D212","v":0},{"$f":"P188*Genanskaffelsespriser!$D212","v":0},{"$f":"Q188*Genanskaffelsespriser!$D212","v":0},{"$f":"R188*Genanskaffelsespriser!$D212","v":0},{"$f":"S188*Genanskaffelsespriser!$D212","v":0},{"$f":"T188*Genanskaffelsespriser!$D212","v":0},{"$f":"U188*Genanskaffelsespriser!$D212","v":0},{"$f":"V188*Genanskaffelsespriser!$D212","v":0},{"$f":"W188*Genanskaffelsespriser!$D212","v":0},{"$f":"X188*Genanskaffelsespriser!$D212","v":0},{"$f":"Y188*Genanskaffelsespriser!$D212","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA188","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB188","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC188","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD188","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE188","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF188","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG188","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH188","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI188","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ188","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK188","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL188","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM188","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN188","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO188","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP188","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ188","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR188","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS188","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT188","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU188","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV188","v":0},0]
[{"$f":"+Genanskaffelsespriser!B213","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E213","v":20},{"$f":"Distributionsanlæg!D189","v":0},{"$f":"Distributionsanlæg!E189","v":0},{"$f":"Distributionsanlæg!F189","v":0},{"$f":"Distributionsanlæg!G189","v":0},{"$f":"Distributionsanlæg!H189","v":0},{"$f":"Distributionsanlæg!I189","v":0},{"$f":"Distributionsanlæg!J189","v":0},{"$f":"Distributionsanlæg!K189","v":0},{"$f":"Distributionsanlæg!L189","v":0},{"$f":"Distributionsanlæg!M189","v":0},{"$f":"Distributionsanlæg!N189","v":0},{"$f":"Distributionsanlæg!O189","v":0},{"$f":"Distributionsanlæg!P189","v":0},{"$f":"Distributionsanlæg!Q189","v":0},{"$f":"Distributionsanlæg!R189","v":0},{"$f":"Distributionsanlæg!S189","v":0},{"$f":"Distributionsanlæg!T189","v":0},{"$f":"Distributionsanlæg!U189","v":0},{"$f":"Distributionsanlæg!V189","v":0},{"$f":"Distributionsanlæg!W189","v":0},{"$f":"Distributionsanlæg!X189","v":0},{"$f":"Distributionsanlæg!Y189","v":0},null,{"$f":"D189*Genanskaffelsespriser!$D213","v":0},{"$f":"E189*Genanskaffelsespriser!$D213","v":0},{"$f":"F189*Genanskaffelsespriser!$D213","v":0},{"$f":"G189*Genanskaffelsespriser!$D213","v":0},{"$f":"H189*Genanskaffelsespriser!$D213","v":0},{"$f":"I189*Genanskaffelsespriser!$D213","v":0},{"$f":"J189*Genanskaffelsespriser!$D213","v":0},{"$f":"K189*Genanskaffelsespriser!$D213","v":0},{"$f":"L189*Genanskaffelsespriser!$D213","v":0},{"$f":"M189*Genanskaffelsespriser!$D213","v":0},{"$f":"N189*Genanskaffelsespriser!$D213","v":0},{"$f":"O189*Genanskaffelsespriser!$D213","v":0},{"$f":"P189*Genanskaffelsespriser!$D213","v":0},{"$f":"Q189*Genanskaffelsespriser!$D213","v":0},{"$f":"R189*Genanskaffelsespriser!$D213","v":0},{"$f":"S189*Genanskaffelsespriser!$D213","v":0},{"$f":"T189*Genanskaffelsespriser!$D213","v":0},{"$f":"U189*Genanskaffelsespriser!$D213","v":0},{"$f":"V189*Genanskaffelsespriser!$D213","v":0},{"$f":"W189*Genanskaffelsespriser!$D213","v":0},{"$f":"X189*Genanskaffelsespriser!$D213","v":0},{"$f":"Y189*Genanskaffelsespriser!$D213","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA189","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB189","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC189","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD189","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE189","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF189","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG189","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH189","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI189","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ189","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK189","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL189","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM189","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN189","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO189","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP189","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ189","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR189","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS189","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT189","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU189","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV189","v":0},0]
[{"$f":"+Genanskaffelsespriser!B214","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E214","v":10},{"$f":"Distributionsanlæg!D190","v":0},{"$f":"Distributionsanlæg!E190","v":0},{"$f":"Distributionsanlæg!F190","v":0},{"$f":"Distributionsanlæg!G190","v":0},{"$f":"Distributionsanlæg!H190","v":0},{"$f":"Distributionsanlæg!I190","v":0},{"$f":"Distributionsanlæg!J190","v":0},{"$f":"Distributionsanlæg!K190","v":0},{"$f":"Distributionsanlæg!L190","v":0},{"$f":"Distributionsanlæg!M190","v":0},{"$f":"Distributionsanlæg!N190","v":0},{"$f":"Distributionsanlæg!O190","v":0},{"$f":"Distributionsanlæg!P190","v":0},{"$f":"Distributionsanlæg!Q190","v":0},{"$f":"Distributionsanlæg!R190","v":0},{"$f":"Distributionsanlæg!S190","v":0},{"$f":"Distributionsanlæg!T190","v":0},{"$f":"Distributionsanlæg!U190","v":0},{"$f":"Distributionsanlæg!V190","v":0},{"$f":"Distributionsanlæg!W190","v":0},{"$f":"Distributionsanlæg!X190","v":0},{"$f":"Distributionsanlæg!Y190","v":0},null,{"$f":"D190*Genanskaffelsespriser!$D214","v":0},{"$f":"E190*Genanskaffelsespriser!$D214","v":0},{"$f":"F190*Genanskaffelsespriser!$D214","v":0},{"$f":"G190*Genanskaffelsespriser!$D214","v":0},{"$f":"H190*Genanskaffelsespriser!$D214","v":0},{"$f":"I190*Genanskaffelsespriser!$D214","v":0},{"$f":"J190*Genanskaffelsespriser!$D214","v":0},{"$f":"K190*Genanskaffelsespriser!$D214","v":0},{"$f":"L190*Genanskaffelsespriser!$D214","v":0},{"$f":"M190*Genanskaffelsespriser!$D214","v":0},{"$f":"N190*Genanskaffelsespriser!$D214","v":0},{"$f":"O190*Genanskaffelsespriser!$D214","v":0},{"$f":"P190*Genanskaffelsespriser!$D214","v":0},{"$f":"Q190*Genanskaffelsespriser!$D214","v":0},{"$f":"R190*Genanskaffelsespriser!$D214","v":0},{"$f":"S190*Genanskaffelsespriser!$D214","v":0},{"$f":"T190*Genanskaffelsespriser!$D214","v":0},{"$f":"U190*Genanskaffelsespriser!$D214","v":0},{"$f":"V190*Genanskaffelsespriser!$D214","v":0},{"$f":"W190*Genanskaffelsespriser!$D214","v":0},{"$f":"X190*Genanskaffelsespriser!$D214","v":0},{"$f":"Y190*Genanskaffelsespriser!$D214","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA190","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB190","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC190","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD190","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE190","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF190","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG190","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH190","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI190","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ190","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK190","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL190","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM190","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN190","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO190","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP190","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ190","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR190","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS190","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT190","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU190","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV190","v":0},0]
[{"$f":"+Genanskaffelsespriser!B215","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E215","v":20},{"$f":"Distributionsanlæg!D191","v":0},{"$f":"Distributionsanlæg!E191","v":0},{"$f":"Distributionsanlæg!F191","v":0},{"$f":"Distributionsanlæg!G191","v":0},{"$f":"Distributionsanlæg!H191","v":0},{"$f":"Distributionsanlæg!I191","v":0},{"$f":"Distributionsanlæg!J191","v":0},{"$f":"Distributionsanlæg!K191","v":0},{"$f":"Distributionsanlæg!L191","v":0},{"$f":"Distributionsanlæg!M191","v":0},{"$f":"Distributionsanlæg!N191","v":0},{"$f":"Distributionsanlæg!O191","v":0},{"$f":"Distributionsanlæg!P191","v":0},{"$f":"Distributionsanlæg!Q191","v":0},{"$f":"Distributionsanlæg!R191","v":0},{"$f":"Distributionsanlæg!S191","v":0},{"$f":"Distributionsanlæg!T191","v":0},{"$f":"Distributionsanlæg!U191","v":0},{"$f":"Distributionsanlæg!V191","v":0},{"$f":"Distributionsanlæg!W191","v":0},{"$f":"Distributionsanlæg!X191","v":0},{"$f":"Distributionsanlæg!Y191","v":0},null,{"$f":"D191*Genanskaffelsespriser!$D215","v":0},{"$f":"E191*Genanskaffelsespriser!$D215","v":0},{"$f":"F191*Genanskaffelsespriser!$D215","v":0},{"$f":"G191*Genanskaffelsespriser!$D215","v":0},{"$f":"H191*Genanskaffelsespriser!$D215","v":0},{"$f":"I191*Genanskaffelsespriser!$D215","v":0},{"$f":"J191*Genanskaffelsespriser!$D215","v":0},{"$f":"K191*Genanskaffelsespriser!$D215","v":0},{"$f":"L191*Genanskaffelsespriser!$D215","v":0},{"$f":"M191*Genanskaffelsespriser!$D215","v":0},{"$f":"N191*Genanskaffelsespriser!$D215","v":0},{"$f":"O191*Genanskaffelsespriser!$D215","v":0},{"$f":"P191*Genanskaffelsespriser!$D215","v":0},{"$f":"Q191*Genanskaffelsespriser!$D215","v":0},{"$f":"R191*Genanskaffelsespriser!$D215","v":0},{"$f":"S191*Genanskaffelsespriser!$D215","v":0},{"$f":"T191*Genanskaffelsespriser!$D215","v":0},{"$f":"U191*Genanskaffelsespriser!$D215","v":0},{"$f":"V191*Genanskaffelsespriser!$D215","v":0},{"$f":"W191*Genanskaffelsespriser!$D215","v":0},{"$f":"X191*Genanskaffelsespriser!$D215","v":0},{"$f":"Y191*Genanskaffelsespriser!$D215","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA191","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB191","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC191","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD191","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE191","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF191","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG191","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH191","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI191","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ191","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK191","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL191","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM191","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN191","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO191","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP191","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ191","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR191","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS191","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT191","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU191","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV191","v":0},0]
[{"$f":"+Genanskaffelsespriser!B216","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E216","v":10},{"$f":"Distributionsanlæg!D192","v":0},{"$f":"Distributionsanlæg!E192","v":0},{"$f":"Distributionsanlæg!F192","v":0},{"$f":"Distributionsanlæg!G192","v":0},{"$f":"Distributionsanlæg!H192","v":0},{"$f":"Distributionsanlæg!I192","v":0},{"$f":"Distributionsanlæg!J192","v":0},{"$f":"Distributionsanlæg!K192","v":0},{"$f":"Distributionsanlæg!L192","v":0},{"$f":"Distributionsanlæg!M192","v":0},{"$f":"Distributionsanlæg!N192","v":0},{"$f":"Distributionsanlæg!O192","v":0},{"$f":"Distributionsanlæg!P192","v":0},{"$f":"Distributionsanlæg!Q192","v":0},{"$f":"Distributionsanlæg!R192","v":0},{"$f":"Distributionsanlæg!S192","v":0},{"$f":"Distributionsanlæg!T192","v":0},{"$f":"Distributionsanlæg!U192","v":0},{"$f":"Distributionsanlæg!V192","v":0},{"$f":"Distributionsanlæg!W192","v":0},{"$f":"Distributionsanlæg!X192","v":0},{"$f":"Distributionsanlæg!Y192","v":0},null,{"$f":"D192*Genanskaffelsespriser!$D216","v":0},{"$f":"E192*Genanskaffelsespriser!$D216","v":0},{"$f":"F192*Genanskaffelsespriser!$D216","v":0},{"$f":"G192*Genanskaffelsespriser!$D216","v":0},{"$f":"H192*Genanskaffelsespriser!$D216","v":0},{"$f":"I192*Genanskaffelsespriser!$D216","v":0},{"$f":"J192*Genanskaffelsespriser!$D216","v":0},{"$f":"K192*Genanskaffelsespriser!$D216","v":0},{"$f":"L192*Genanskaffelsespriser!$D216","v":0},{"$f":"M192*Genanskaffelsespriser!$D216","v":0},{"$f":"N192*Genanskaffelsespriser!$D216","v":0},{"$f":"O192*Genanskaffelsespriser!$D216","v":0},{"$f":"P192*Genanskaffelsespriser!$D216","v":0},{"$f":"Q192*Genanskaffelsespriser!$D216","v":0},{"$f":"R192*Genanskaffelsespriser!$D216","v":0},{"$f":"S192*Genanskaffelsespriser!$D216","v":0},{"$f":"T192*Genanskaffelsespriser!$D216","v":0},{"$f":"U192*Genanskaffelsespriser!$D216","v":0},{"$f":"V192*Genanskaffelsespriser!$D216","v":0},{"$f":"W192*Genanskaffelsespriser!$D216","v":0},{"$f":"X192*Genanskaffelsespriser!$D216","v":0},{"$f":"Y192*Genanskaffelsespriser!$D216","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA192","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB192","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC192","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD192","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE192","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF192","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG192","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH192","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI192","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ192","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK192","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL192","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM192","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN192","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO192","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP192","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ192","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR192","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS192","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT192","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU192","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV192","v":0},0]
[{"$f":"+Genanskaffelsespriser!B217","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E217","v":20},{"$f":"Distributionsanlæg!D193","v":0},{"$f":"Distributionsanlæg!E193","v":0},{"$f":"Distributionsanlæg!F193","v":0},{"$f":"Distributionsanlæg!G193","v":0},{"$f":"Distributionsanlæg!H193","v":0},{"$f":"Distributionsanlæg!I193","v":0},{"$f":"Distributionsanlæg!J193","v":0},{"$f":"Distributionsanlæg!K193","v":0},{"$f":"Distributionsanlæg!L193","v":0},{"$f":"Distributionsanlæg!M193","v":0},{"$f":"Distributionsanlæg!N193","v":0},{"$f":"Distributionsanlæg!O193","v":0},{"$f":"Distributionsanlæg!P193","v":0},{"$f":"Distributionsanlæg!Q193","v":0},{"$f":"Distributionsanlæg!R193","v":0},{"$f":"Distributionsanlæg!S193","v":0},{"$f":"Distributionsanlæg!T193","v":0},{"$f":"Distributionsanlæg!U193","v":0},{"$f":"Distributionsanlæg!V193","v":0},{"$f":"Distributionsanlæg!W193","v":0},{"$f":"Distributionsanlæg!X193","v":0},{"$f":"Distributionsanlæg!Y193","v":0},null,{"$f":"D193*Genanskaffelsespriser!$D217","v":0},{"$f":"E193*Genanskaffelsespriser!$D217","v":0},{"$f":"F193*Genanskaffelsespriser!$D217","v":0},{"$f":"G193*Genanskaffelsespriser!$D217","v":0},{"$f":"H193*Genanskaffelsespriser!$D217","v":0},{"$f":"I193*Genanskaffelsespriser!$D217","v":0},{"$f":"J193*Genanskaffelsespriser!$D217","v":0},{"$f":"K193*Genanskaffelsespriser!$D217","v":0},{"$f":"L193*Genanskaffelsespriser!$D217","v":0},{"$f":"M193*Genanskaffelsespriser!$D217","v":0},{"$f":"N193*Genanskaffelsespriser!$D217","v":0},{"$f":"O193*Genanskaffelsespriser!$D217","v":0},{"$f":"P193*Genanskaffelsespriser!$D217","v":0},{"$f":"Q193*Genanskaffelsespriser!$D217","v":0},{"$f":"R193*Genanskaffelsespriser!$D217","v":0},{"$f":"S193*Genanskaffelsespriser!$D217","v":0},{"$f":"T193*Genanskaffelsespriser!$D217","v":0},{"$f":"U193*Genanskaffelsespriser!$D217","v":0},{"$f":"V193*Genanskaffelsespriser!$D217","v":0},{"$f":"W193*Genanskaffelsespriser!$D217","v":0},{"$f":"X193*Genanskaffelsespriser!$D217","v":0},{"$f":"Y193*Genanskaffelsespriser!$D217","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA193","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB193","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC193","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD193","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE193","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF193","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG193","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH193","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI193","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ193","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK193","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL193","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM193","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN193","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO193","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP193","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ193","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR193","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS193","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT193","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU193","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV193","v":0},0]
[{"$f":"+Genanskaffelsespriser!B218","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E218","v":10},{"$f":"Distributionsanlæg!D194","v":0},{"$f":"Distributionsanlæg!E194","v":0},{"$f":"Distributionsanlæg!F194","v":0},{"$f":"Distributionsanlæg!G194","v":0},{"$f":"Distributionsanlæg!H194","v":0},{"$f":"Distributionsanlæg!I194","v":0},{"$f":"Distributionsanlæg!J194","v":0},{"$f":"Distributionsanlæg!K194","v":0},{"$f":"Distributionsanlæg!L194","v":0},{"$f":"Distributionsanlæg!M194","v":0},{"$f":"Distributionsanlæg!N194","v":0},{"$f":"Distributionsanlæg!O194","v":0},{"$f":"Distributionsanlæg!P194","v":0},{"$f":"Distributionsanlæg!Q194","v":0},{"$f":"Distributionsanlæg!R194","v":0},{"$f":"Distributionsanlæg!S194","v":0},{"$f":"Distributionsanlæg!T194","v":0},{"$f":"Distributionsanlæg!U194","v":0},{"$f":"Distributionsanlæg!V194","v":0},{"$f":"Distributionsanlæg!W194","v":0},{"$f":"Distributionsanlæg!X194","v":0},{"$f":"Distributionsanlæg!Y194","v":0},null,{"$f":"D194*Genanskaffelsespriser!$D218","v":0},{"$f":"E194*Genanskaffelsespriser!$D218","v":0},{"$f":"F194*Genanskaffelsespriser!$D218","v":0},{"$f":"G194*Genanskaffelsespriser!$D218","v":0},{"$f":"H194*Genanskaffelsespriser!$D218","v":0},{"$f":"I194*Genanskaffelsespriser!$D218","v":0},{"$f":"J194*Genanskaffelsespriser!$D218","v":0},{"$f":"K194*Genanskaffelsespriser!$D218","v":0},{"$f":"L194*Genanskaffelsespriser!$D218","v":0},{"$f":"M194*Genanskaffelsespriser!$D218","v":0},{"$f":"N194*Genanskaffelsespriser!$D218","v":0},{"$f":"O194*Genanskaffelsespriser!$D218","v":0},{"$f":"P194*Genanskaffelsespriser!$D218","v":0},{"$f":"Q194*Genanskaffelsespriser!$D218","v":0},{"$f":"R194*Genanskaffelsespriser!$D218","v":0},{"$f":"S194*Genanskaffelsespriser!$D218","v":0},{"$f":"T194*Genanskaffelsespriser!$D218","v":0},{"$f":"U194*Genanskaffelsespriser!$D218","v":0},{"$f":"V194*Genanskaffelsespriser!$D218","v":0},{"$f":"W194*Genanskaffelsespriser!$D218","v":0},{"$f":"X194*Genanskaffelsespriser!$D218","v":0},{"$f":"Y194*Genanskaffelsespriser!$D218","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA194","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB194","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC194","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD194","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE194","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF194","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG194","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH194","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI194","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ194","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK194","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL194","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM194","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN194","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO194","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP194","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ194","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR194","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS194","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT194","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU194","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV194","v":0},0]
[{"$f":"+Genanskaffelsespriser!B219","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E219","v":20},{"$f":"Distributionsanlæg!D195","v":0},{"$f":"Distributionsanlæg!E195","v":0},{"$f":"Distributionsanlæg!F195","v":0},{"$f":"Distributionsanlæg!G195","v":0},{"$f":"Distributionsanlæg!H195","v":0},{"$f":"Distributionsanlæg!I195","v":0},{"$f":"Distributionsanlæg!J195","v":0},{"$f":"Distributionsanlæg!K195","v":0},{"$f":"Distributionsanlæg!L195","v":0},{"$f":"Distributionsanlæg!M195","v":0},{"$f":"Distributionsanlæg!N195","v":0},{"$f":"Distributionsanlæg!O195","v":0},{"$f":"Distributionsanlæg!P195","v":0},{"$f":"Distributionsanlæg!Q195","v":0},{"$f":"Distributionsanlæg!R195","v":0},{"$f":"Distributionsanlæg!S195","v":0},{"$f":"Distributionsanlæg!T195","v":0},{"$f":"Distributionsanlæg!U195","v":0},{"$f":"Distributionsanlæg!V195","v":0},{"$f":"Distributionsanlæg!W195","v":0},{"$f":"Distributionsanlæg!X195","v":0},{"$f":"Distributionsanlæg!Y195","v":0},null,{"$f":"D195*Genanskaffelsespriser!$D219","v":0},{"$f":"E195*Genanskaffelsespriser!$D219","v":0},{"$f":"F195*Genanskaffelsespriser!$D219","v":0},{"$f":"G195*Genanskaffelsespriser!$D219","v":0},{"$f":"H195*Genanskaffelsespriser!$D219","v":0},{"$f":"I195*Genanskaffelsespriser!$D219","v":0},{"$f":"J195*Genanskaffelsespriser!$D219","v":0},{"$f":"K195*Genanskaffelsespriser!$D219","v":0},{"$f":"L195*Genanskaffelsespriser!$D219","v":0},{"$f":"M195*Genanskaffelsespriser!$D219","v":0},{"$f":"N195*Genanskaffelsespriser!$D219","v":0},{"$f":"O195*Genanskaffelsespriser!$D219","v":0},{"$f":"P195*Genanskaffelsespriser!$D219","v":0},{"$f":"Q195*Genanskaffelsespriser!$D219","v":0},{"$f":"R195*Genanskaffelsespriser!$D219","v":0},{"$f":"S195*Genanskaffelsespriser!$D219","v":0},{"$f":"T195*Genanskaffelsespriser!$D219","v":0},{"$f":"U195*Genanskaffelsespriser!$D219","v":0},{"$f":"V195*Genanskaffelsespriser!$D219","v":0},{"$f":"W195*Genanskaffelsespriser!$D219","v":0},{"$f":"X195*Genanskaffelsespriser!$D219","v":0},{"$f":"Y195*Genanskaffelsespriser!$D219","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA195","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB195","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC195","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD195","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE195","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF195","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG195","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH195","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI195","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ195","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK195","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL195","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM195","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN195","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO195","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP195","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ195","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR195","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS195","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT195","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU195","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV195","v":0},0]
[{"$f":"+Genanskaffelsespriser!B220","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E220","v":10},{"$f":"Distributionsanlæg!D196","v":0},{"$f":"Distributionsanlæg!E196","v":0},{"$f":"Distributionsanlæg!F196","v":0},{"$f":"Distributionsanlæg!G196","v":0},{"$f":"Distributionsanlæg!H196","v":0},{"$f":"Distributionsanlæg!I196","v":0},{"$f":"Distributionsanlæg!J196","v":0},{"$f":"Distributionsanlæg!K196","v":0},{"$f":"Distributionsanlæg!L196","v":0},{"$f":"Distributionsanlæg!M196","v":0},{"$f":"Distributionsanlæg!N196","v":0},{"$f":"Distributionsanlæg!O196","v":0},{"$f":"Distributionsanlæg!P196","v":0},{"$f":"Distributionsanlæg!Q196","v":0},{"$f":"Distributionsanlæg!R196","v":0},{"$f":"Distributionsanlæg!S196","v":0},{"$f":"Distributionsanlæg!T196","v":0},{"$f":"Distributionsanlæg!U196","v":0},{"$f":"Distributionsanlæg!V196","v":0},{"$f":"Distributionsanlæg!W196","v":0},{"$f":"Distributionsanlæg!X196","v":0},{"$f":"Distributionsanlæg!Y196","v":0},null,{"$f":"D196*Genanskaffelsespriser!$D220","v":0},{"$f":"E196*Genanskaffelsespriser!$D220","v":0},{"$f":"F196*Genanskaffelsespriser!$D220","v":0},{"$f":"G196*Genanskaffelsespriser!$D220","v":0},{"$f":"H196*Genanskaffelsespriser!$D220","v":0},{"$f":"I196*Genanskaffelsespriser!$D220","v":0},{"$f":"J196*Genanskaffelsespriser!$D220","v":0},{"$f":"K196*Genanskaffelsespriser!$D220","v":0},{"$f":"L196*Genanskaffelsespriser!$D220","v":0},{"$f":"M196*Genanskaffelsespriser!$D220","v":0},{"$f":"N196*Genanskaffelsespriser!$D220","v":0},{"$f":"O196*Genanskaffelsespriser!$D220","v":0},{"$f":"P196*Genanskaffelsespriser!$D220","v":0},{"$f":"Q196*Genanskaffelsespriser!$D220","v":0},{"$f":"R196*Genanskaffelsespriser!$D220","v":0},{"$f":"S196*Genanskaffelsespriser!$D220","v":0},{"$f":"T196*Genanskaffelsespriser!$D220","v":0},{"$f":"U196*Genanskaffelsespriser!$D220","v":0},{"$f":"V196*Genanskaffelsespriser!$D220","v":0},{"$f":"W196*Genanskaffelsespriser!$D220","v":0},{"$f":"X196*Genanskaffelsespriser!$D220","v":0},{"$f":"Y196*Genanskaffelsespriser!$D220","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA196","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB196","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC196","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD196","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE196","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF196","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG196","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH196","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI196","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ196","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK196","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL196","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM196","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN196","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO196","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP196","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ196","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR196","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS196","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT196","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU196","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV196","v":0},0]
[{"$f":"+Genanskaffelsespriser!B221","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E221","v":20},{"$f":"Distributionsanlæg!D197","v":0},{"$f":"Distributionsanlæg!E197","v":0},{"$f":"Distributionsanlæg!F197","v":0},{"$f":"Distributionsanlæg!G197","v":0},{"$f":"Distributionsanlæg!H197","v":0},{"$f":"Distributionsanlæg!I197","v":0},{"$f":"Distributionsanlæg!J197","v":0},{"$f":"Distributionsanlæg!K197","v":0},{"$f":"Distributionsanlæg!L197","v":0},{"$f":"Distributionsanlæg!M197","v":0},{"$f":"Distributionsanlæg!N197","v":0},{"$f":"Distributionsanlæg!O197","v":0},{"$f":"Distributionsanlæg!P197","v":0},{"$f":"Distributionsanlæg!Q197","v":0},{"$f":"Distributionsanlæg!R197","v":0},{"$f":"Distributionsanlæg!S197","v":0},{"$f":"Distributionsanlæg!T197","v":0},{"$f":"Distributionsanlæg!U197","v":0},{"$f":"Distributionsanlæg!V197","v":0},{"$f":"Distributionsanlæg!W197","v":0},{"$f":"Distributionsanlæg!X197","v":0},{"$f":"Distributionsanlæg!Y197","v":0},null,{"$f":"D197*Genanskaffelsespriser!$D221","v":0},{"$f":"E197*Genanskaffelsespriser!$D221","v":0},{"$f":"F197*Genanskaffelsespriser!$D221","v":0},{"$f":"G197*Genanskaffelsespriser!$D221","v":0},{"$f":"H197*Genanskaffelsespriser!$D221","v":0},{"$f":"I197*Genanskaffelsespriser!$D221","v":0},{"$f":"J197*Genanskaffelsespriser!$D221","v":0},{"$f":"K197*Genanskaffelsespriser!$D221","v":0},{"$f":"L197*Genanskaffelsespriser!$D221","v":0},{"$f":"M197*Genanskaffelsespriser!$D221","v":0},{"$f":"N197*Genanskaffelsespriser!$D221","v":0},{"$f":"O197*Genanskaffelsespriser!$D221","v":0},{"$f":"P197*Genanskaffelsespriser!$D221","v":0},{"$f":"Q197*Genanskaffelsespriser!$D221","v":0},{"$f":"R197*Genanskaffelsespriser!$D221","v":0},{"$f":"S197*Genanskaffelsespriser!$D221","v":0},{"$f":"T197*Genanskaffelsespriser!$D221","v":0},{"$f":"U197*Genanskaffelsespriser!$D221","v":0},{"$f":"V197*Genanskaffelsespriser!$D221","v":0},{"$f":"W197*Genanskaffelsespriser!$D221","v":0},{"$f":"X197*Genanskaffelsespriser!$D221","v":0},{"$f":"Y197*Genanskaffelsespriser!$D221","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA197","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB197","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC197","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD197","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE197","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF197","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG197","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH197","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI197","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ197","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK197","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL197","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM197","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN197","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO197","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP197","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ197","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR197","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS197","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT197","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU197","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV197","v":0},0]
[{"$f":"+Genanskaffelsespriser!B222","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E222","v":10},{"$f":"Distributionsanlæg!D198","v":0},{"$f":"Distributionsanlæg!E198","v":0},{"$f":"Distributionsanlæg!F198","v":0},{"$f":"Distributionsanlæg!G198","v":0},{"$f":"Distributionsanlæg!H198","v":0},{"$f":"Distributionsanlæg!I198","v":0},{"$f":"Distributionsanlæg!J198","v":0},{"$f":"Distributionsanlæg!K198","v":0},{"$f":"Distributionsanlæg!L198","v":0},{"$f":"Distributionsanlæg!M198","v":0},{"$f":"Distributionsanlæg!N198","v":0},{"$f":"Distributionsanlæg!O198","v":0},{"$f":"Distributionsanlæg!P198","v":0},{"$f":"Distributionsanlæg!Q198","v":0},{"$f":"Distributionsanlæg!R198","v":0},{"$f":"Distributionsanlæg!S198","v":0},{"$f":"Distributionsanlæg!T198","v":0},{"$f":"Distributionsanlæg!U198","v":0},{"$f":"Distributionsanlæg!V198","v":0},{"$f":"Distributionsanlæg!W198","v":0},{"$f":"Distributionsanlæg!X198","v":0},{"$f":"Distributionsanlæg!Y198","v":0},null,{"$f":"D198*Genanskaffelsespriser!$D222","v":0},{"$f":"E198*Genanskaffelsespriser!$D222","v":0},{"$f":"F198*Genanskaffelsespriser!$D222","v":0},{"$f":"G198*Genanskaffelsespriser!$D222","v":0},{"$f":"H198*Genanskaffelsespriser!$D222","v":0},{"$f":"I198*Genanskaffelsespriser!$D222","v":0},{"$f":"J198*Genanskaffelsespriser!$D222","v":0},{"$f":"K198*Genanskaffelsespriser!$D222","v":0},{"$f":"L198*Genanskaffelsespriser!$D222","v":0},{"$f":"M198*Genanskaffelsespriser!$D222","v":0},{"$f":"N198*Genanskaffelsespriser!$D222","v":0},{"$f":"O198*Genanskaffelsespriser!$D222","v":0},{"$f":"P198*Genanskaffelsespriser!$D222","v":0},{"$f":"Q198*Genanskaffelsespriser!$D222","v":0},{"$f":"R198*Genanskaffelsespriser!$D222","v":0},{"$f":"S198*Genanskaffelsespriser!$D222","v":0},{"$f":"T198*Genanskaffelsespriser!$D222","v":0},{"$f":"U198*Genanskaffelsespriser!$D222","v":0},{"$f":"V198*Genanskaffelsespriser!$D222","v":0},{"$f":"W198*Genanskaffelsespriser!$D222","v":0},{"$f":"X198*Genanskaffelsespriser!$D222","v":0},{"$f":"Y198*Genanskaffelsespriser!$D222","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA198","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB198","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC198","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD198","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE198","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF198","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG198","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH198","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI198","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ198","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK198","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL198","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM198","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN198","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO198","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP198","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ198","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR198","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS198","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT198","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU198","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV198","v":0},0]
[{"$f":"+Genanskaffelsespriser!B223","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E223","v":20},{"$f":"Distributionsanlæg!D199","v":0},{"$f":"Distributionsanlæg!E199","v":0},{"$f":"Distributionsanlæg!F199","v":0},{"$f":"Distributionsanlæg!G199","v":0},{"$f":"Distributionsanlæg!H199","v":0},{"$f":"Distributionsanlæg!I199","v":0},{"$f":"Distributionsanlæg!J199","v":0},{"$f":"Distributionsanlæg!K199","v":0},{"$f":"Distributionsanlæg!L199","v":0},{"$f":"Distributionsanlæg!M199","v":0},{"$f":"Distributionsanlæg!N199","v":0},{"$f":"Distributionsanlæg!O199","v":0},{"$f":"Distributionsanlæg!P199","v":0},{"$f":"Distributionsanlæg!Q199","v":0},{"$f":"Distributionsanlæg!R199","v":0},{"$f":"Distributionsanlæg!S199","v":0},{"$f":"Distributionsanlæg!T199","v":0},{"$f":"Distributionsanlæg!U199","v":0},{"$f":"Distributionsanlæg!V199","v":0},{"$f":"Distributionsanlæg!W199","v":0},{"$f":"Distributionsanlæg!X199","v":0},{"$f":"Distributionsanlæg!Y199","v":0},null,{"$f":"D199*Genanskaffelsespriser!$D223","v":0},{"$f":"E199*Genanskaffelsespriser!$D223","v":0},{"$f":"F199*Genanskaffelsespriser!$D223","v":0},{"$f":"G199*Genanskaffelsespriser!$D223","v":0},{"$f":"H199*Genanskaffelsespriser!$D223","v":0},{"$f":"I199*Genanskaffelsespriser!$D223","v":0},{"$f":"J199*Genanskaffelsespriser!$D223","v":0},{"$f":"K199*Genanskaffelsespriser!$D223","v":0},{"$f":"L199*Genanskaffelsespriser!$D223","v":0},{"$f":"M199*Genanskaffelsespriser!$D223","v":0},{"$f":"N199*Genanskaffelsespriser!$D223","v":0},{"$f":"O199*Genanskaffelsespriser!$D223","v":0},{"$f":"P199*Genanskaffelsespriser!$D223","v":0},{"$f":"Q199*Genanskaffelsespriser!$D223","v":0},{"$f":"R199*Genanskaffelsespriser!$D223","v":0},{"$f":"S199*Genanskaffelsespriser!$D223","v":0},{"$f":"T199*Genanskaffelsespriser!$D223","v":0},{"$f":"U199*Genanskaffelsespriser!$D223","v":0},{"$f":"V199*Genanskaffelsespriser!$D223","v":0},{"$f":"W199*Genanskaffelsespriser!$D223","v":0},{"$f":"X199*Genanskaffelsespriser!$D223","v":0},{"$f":"Y199*Genanskaffelsespriser!$D223","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA199","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB199","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC199","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD199","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE199","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF199","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG199","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH199","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI199","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ199","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK199","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL199","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM199","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN199","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO199","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP199","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ199","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR199","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS199","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT199","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU199","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV199","v":0},0]
[{"$f":"+Genanskaffelsespriser!B224","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E224","v":10},{"$f":"Distributionsanlæg!D200","v":0},{"$f":"Distributionsanlæg!E200","v":0},{"$f":"Distributionsanlæg!F200","v":0},{"$f":"Distributionsanlæg!G200","v":0},{"$f":"Distributionsanlæg!H200","v":0},{"$f":"Distributionsanlæg!I200","v":0},{"$f":"Distributionsanlæg!J200","v":0},{"$f":"Distributionsanlæg!K200","v":0},{"$f":"Distributionsanlæg!L200","v":0},{"$f":"Distributionsanlæg!M200","v":0},{"$f":"Distributionsanlæg!N200","v":0},{"$f":"Distributionsanlæg!O200","v":0},{"$f":"Distributionsanlæg!P200","v":0},{"$f":"Distributionsanlæg!Q200","v":0},{"$f":"Distributionsanlæg!R200","v":0},{"$f":"Distributionsanlæg!S200","v":0},{"$f":"Distributionsanlæg!T200","v":0},{"$f":"Distributionsanlæg!U200","v":0},{"$f":"Distributionsanlæg!V200","v":0},{"$f":"Distributionsanlæg!W200","v":0},{"$f":"Distributionsanlæg!X200","v":0},{"$f":"Distributionsanlæg!Y200","v":0},null,{"$f":"D200*Genanskaffelsespriser!$D224","v":0},{"$f":"E200*Genanskaffelsespriser!$D224","v":0},{"$f":"F200*Genanskaffelsespriser!$D224","v":0},{"$f":"G200*Genanskaffelsespriser!$D224","v":0},{"$f":"H200*Genanskaffelsespriser!$D224","v":0},{"$f":"I200*Genanskaffelsespriser!$D224","v":0},{"$f":"J200*Genanskaffelsespriser!$D224","v":0},{"$f":"K200*Genanskaffelsespriser!$D224","v":0},{"$f":"L200*Genanskaffelsespriser!$D224","v":0},{"$f":"M200*Genanskaffelsespriser!$D224","v":0},{"$f":"N200*Genanskaffelsespriser!$D224","v":0},{"$f":"O200*Genanskaffelsespriser!$D224","v":0},{"$f":"P200*Genanskaffelsespriser!$D224","v":0},{"$f":"Q200*Genanskaffelsespriser!$D224","v":0},{"$f":"R200*Genanskaffelsespriser!$D224","v":0},{"$f":"S200*Genanskaffelsespriser!$D224","v":0},{"$f":"T200*Genanskaffelsespriser!$D224","v":0},{"$f":"U200*Genanskaffelsespriser!$D224","v":0},{"$f":"V200*Genanskaffelsespriser!$D224","v":0},{"$f":"W200*Genanskaffelsespriser!$D224","v":0},{"$f":"X200*Genanskaffelsespriser!$D224","v":0},{"$f":"Y200*Genanskaffelsespriser!$D224","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA200","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB200","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC200","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD200","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE200","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF200","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG200","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH200","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI200","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ200","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK200","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL200","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM200","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN200","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO200","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP200","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ200","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR200","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS200","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT200","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU200","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV200","v":0},0]
[{"$f":"+Genanskaffelsespriser!B225","v":"Overbygning "},"m2",{"$f":"+Genanskaffelsespriser!E225","v":75},{"$f":"Distributionsanlæg!D201","v":0},{"$f":"Distributionsanlæg!E201","v":0},{"$f":"Distributionsanlæg!F201","v":0},{"$f":"Distributionsanlæg!G201","v":0},{"$f":"Distributionsanlæg!H201","v":0},{"$f":"Distributionsanlæg!I201","v":0},{"$f":"Distributionsanlæg!J201","v":0},{"$f":"Distributionsanlæg!K201","v":0},{"$f":"Distributionsanlæg!L201","v":0},{"$f":"Distributionsanlæg!M201","v":0},{"$f":"Distributionsanlæg!N201","v":0},{"$f":"Distributionsanlæg!O201","v":0},{"$f":"Distributionsanlæg!P201","v":0},{"$f":"Distributionsanlæg!Q201","v":0},{"$f":"Distributionsanlæg!R201","v":0},{"$f":"Distributionsanlæg!S201","v":0},{"$f":"Distributionsanlæg!T201","v":0},{"$f":"Distributionsanlæg!U201","v":0},{"$f":"Distributionsanlæg!V201","v":0},{"$f":"Distributionsanlæg!W201","v":0},{"$f":"Distributionsanlæg!X201","v":0},{"$f":"Distributionsanlæg!Y201","v":0},null,{"$f":"D201*Genanskaffelsespriser!$D225","v":0},{"$f":"E201*Genanskaffelsespriser!$D225","v":0},{"$f":"F201*Genanskaffelsespriser!$D225","v":0},{"$f":"G201*Genanskaffelsespriser!$D225","v":0},{"$f":"H201*Genanskaffelsespriser!$D225","v":0},{"$f":"I201*Genanskaffelsespriser!$D225","v":0},{"$f":"J201*Genanskaffelsespriser!$D225","v":0},{"$f":"K201*Genanskaffelsespriser!$D225","v":0},{"$f":"L201*Genanskaffelsespriser!$D225","v":0},{"$f":"M201*Genanskaffelsespriser!$D225","v":0},{"$f":"N201*Genanskaffelsespriser!$D225","v":0},{"$f":"O201*Genanskaffelsespriser!$D225","v":0},{"$f":"P201*Genanskaffelsespriser!$D225","v":0},{"$f":"Q201*Genanskaffelsespriser!$D225","v":0},{"$f":"R201*Genanskaffelsespriser!$D225","v":0},{"$f":"S201*Genanskaffelsespriser!$D225","v":0},{"$f":"T201*Genanskaffelsespriser!$D225","v":0},{"$f":"U201*Genanskaffelsespriser!$D225","v":0},{"$f":"V201*Genanskaffelsespriser!$D225","v":0},{"$f":"W201*Genanskaffelsespriser!$D225","v":0},{"$f":"X201*Genanskaffelsespriser!$D225","v":0},{"$f":"Y201*Genanskaffelsespriser!$D225","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA201","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB201","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC201","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD201","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE201","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF201","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG201","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH201","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI201","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ201","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK201","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL201","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM201","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN201","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO201","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP201","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ201","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR201","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS201","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT201","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU201","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV201","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D202","v":0},{"$f":"Distributionsanlæg!E202","v":0},{"$f":"Distributionsanlæg!F202","v":0},{"$f":"Distributionsanlæg!G202","v":0},{"$f":"Distributionsanlæg!H202","v":0},{"$f":"Distributionsanlæg!I202","v":0},{"$f":"Distributionsanlæg!J202","v":0},{"$f":"Distributionsanlæg!K202","v":0},{"$f":"Distributionsanlæg!L202","v":0},{"$f":"Distributionsanlæg!M202","v":0},{"$f":"Distributionsanlæg!N202","v":0},{"$f":"Distributionsanlæg!O202","v":0},{"$f":"Distributionsanlæg!P202","v":0},{"$f":"Distributionsanlæg!Q202","v":0},{"$f":"Distributionsanlæg!R202","v":0},{"$f":"Distributionsanlæg!S202","v":0},{"$f":"Distributionsanlæg!T202","v":0},{"$f":"Distributionsanlæg!U202","v":0},{"$f":"Distributionsanlæg!V202","v":0},{"$f":"Distributionsanlæg!W202","v":0},{"$f":"Distributionsanlæg!X202","v":0},{"$f":"Distributionsanlæg!Y202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D202:Y202,\"<>0\")","v":0}]
["Store pumpestationer: inkl. SRO-anlæg - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW204:AW223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B227","v":"Kælder"},"m2",{"$f":"+Genanskaffelsespriser!E227","v":75},{"$f":"Distributionsanlæg!D204","v":0},{"$f":"Distributionsanlæg!E204","v":0},{"$f":"Distributionsanlæg!F204","v":0},{"$f":"Distributionsanlæg!G204","v":0},{"$f":"Distributionsanlæg!H204","v":0},{"$f":"Distributionsanlæg!I204","v":0},{"$f":"Distributionsanlæg!J204","v":0},{"$f":"Distributionsanlæg!K204","v":0},{"$f":"Distributionsanlæg!L204","v":0},{"$f":"Distributionsanlæg!M204","v":0},{"$f":"Distributionsanlæg!N204","v":0},{"$f":"Distributionsanlæg!O204","v":0},{"$f":"Distributionsanlæg!P204","v":0},{"$f":"Distributionsanlæg!Q204","v":0},{"$f":"Distributionsanlæg!R204","v":0},{"$f":"Distributionsanlæg!S204","v":0},{"$f":"Distributionsanlæg!T204","v":0},{"$f":"Distributionsanlæg!U204","v":0},{"$f":"Distributionsanlæg!V204","v":0},{"$f":"Distributionsanlæg!W204","v":0},{"$f":"Distributionsanlæg!X204","v":0},{"$f":"Distributionsanlæg!Y204","v":0},null,{"$f":"D204*Genanskaffelsespriser!$D227","v":0},{"$f":"E204*Genanskaffelsespriser!$D227","v":0},{"$f":"F204*Genanskaffelsespriser!$D227","v":0},{"$f":"G204*Genanskaffelsespriser!$D227","v":0},{"$f":"H204*Genanskaffelsespriser!$D227","v":0},{"$f":"I204*Genanskaffelsespriser!$D227","v":0},{"$f":"J204*Genanskaffelsespriser!$D227","v":0},{"$f":"K204*Genanskaffelsespriser!$D227","v":0},{"$f":"L204*Genanskaffelsespriser!$D227","v":0},{"$f":"M204*Genanskaffelsespriser!$D227","v":0},{"$f":"N204*Genanskaffelsespriser!$D227","v":0},{"$f":"O204*Genanskaffelsespriser!$D227","v":0},{"$f":"P204*Genanskaffelsespriser!$D227","v":0},{"$f":"Q204*Genanskaffelsespriser!$D227","v":0},{"$f":"R204*Genanskaffelsespriser!$D227","v":0},{"$f":"S204*Genanskaffelsespriser!$D227","v":0},{"$f":"T204*Genanskaffelsespriser!$D227","v":0},{"$f":"U204*Genanskaffelsespriser!$D227","v":0},{"$f":"V204*Genanskaffelsespriser!$D227","v":0},{"$f":"W204*Genanskaffelsespriser!$D227","v":0},{"$f":"X204*Genanskaffelsespriser!$D227","v":0},{"$f":"Y204*Genanskaffelsespriser!$D227","v":0},{"$f":"+SUM(AA204:AV204)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA204","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB204","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC204","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD204","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE204","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF204","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG204","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH204","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI204","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ204","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK204","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL204","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM204","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN204","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO204","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP204","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ204","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR204","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS204","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT204","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU204","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV204","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D205","v":0},{"$f":"Distributionsanlæg!E205","v":0},{"$f":"Distributionsanlæg!F205","v":0},{"$f":"Distributionsanlæg!G205","v":0},{"$f":"Distributionsanlæg!H205","v":0},{"$f":"Distributionsanlæg!I205","v":0},{"$f":"Distributionsanlæg!J205","v":0},{"$f":"Distributionsanlæg!K205","v":0},{"$f":"Distributionsanlæg!L205","v":0},{"$f":"Distributionsanlæg!M205","v":0},{"$f":"Distributionsanlæg!N205","v":0},{"$f":"Distributionsanlæg!O205","v":0},{"$f":"Distributionsanlæg!P205","v":0},{"$f":"Distributionsanlæg!Q205","v":0},{"$f":"Distributionsanlæg!R205","v":0},{"$f":"Distributionsanlæg!S205","v":0},{"$f":"Distributionsanlæg!T205","v":0},{"$f":"Distributionsanlæg!U205","v":0},{"$f":"Distributionsanlæg!V205","v":0},{"$f":"Distributionsanlæg!W205","v":0},{"$f":"Distributionsanlæg!X205","v":0},{"$f":"Distributionsanlæg!Y205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D205:Y205,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B228","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E228","v":20},{"$f":"Distributionsanlæg!D206","v":0},{"$f":"Distributionsanlæg!E206","v":0},{"$f":"Distributionsanlæg!F206","v":0},{"$f":"Distributionsanlæg!G206","v":0},{"$f":"Distributionsanlæg!H206","v":0},{"$f":"Distributionsanlæg!I206","v":0},{"$f":"Distributionsanlæg!J206","v":0},{"$f":"Distributionsanlæg!K206","v":0},{"$f":"Distributionsanlæg!L206","v":0},{"$f":"Distributionsanlæg!M206","v":0},{"$f":"Distributionsanlæg!N206","v":0},{"$f":"Distributionsanlæg!O206","v":0},{"$f":"Distributionsanlæg!P206","v":0},{"$f":"Distributionsanlæg!Q206","v":0},{"$f":"Distributionsanlæg!R206","v":0},{"$f":"Distributionsanlæg!S206","v":0},{"$f":"Distributionsanlæg!T206","v":0},{"$f":"Distributionsanlæg!U206","v":0},{"$f":"Distributionsanlæg!V206","v":0},{"$f":"Distributionsanlæg!W206","v":0},{"$f":"Distributionsanlæg!X206","v":0},{"$f":"Distributionsanlæg!Y206","v":0},null,{"$f":"D206*Genanskaffelsespriser!$D228","v":0},{"$f":"E206*Genanskaffelsespriser!$D228","v":0},{"$f":"F206*Genanskaffelsespriser!$D228","v":0},{"$f":"G206*Genanskaffelsespriser!$D228","v":0},{"$f":"H206*Genanskaffelsespriser!$D228","v":0},{"$f":"I206*Genanskaffelsespriser!$D228","v":0},{"$f":"J206*Genanskaffelsespriser!$D228","v":0},{"$f":"K206*Genanskaffelsespriser!$D228","v":0},{"$f":"L206*Genanskaffelsespriser!$D228","v":0},{"$f":"M206*Genanskaffelsespriser!$D228","v":0},{"$f":"N206*Genanskaffelsespriser!$D228","v":0},{"$f":"O206*Genanskaffelsespriser!$D228","v":0},{"$f":"P206*Genanskaffelsespriser!$D228","v":0},{"$f":"Q206*Genanskaffelsespriser!$D228","v":0},{"$f":"R206*Genanskaffelsespriser!$D228","v":0},{"$f":"S206*Genanskaffelsespriser!$D228","v":0},{"$f":"T206*Genanskaffelsespriser!$D228","v":0},{"$f":"U206*Genanskaffelsespriser!$D228","v":0},{"$f":"V206*Genanskaffelsespriser!$D228","v":0},{"$f":"W206*Genanskaffelsespriser!$D228","v":0},{"$f":"X206*Genanskaffelsespriser!$D228","v":0},{"$f":"Y206*Genanskaffelsespriser!$D228","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA206","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB206","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC206","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD206","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE206","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF206","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG206","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH206","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI206","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ206","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK206","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL206","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM206","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN206","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO206","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP206","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ206","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR206","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS206","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT206","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU206","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV206","v":0},0]
[{"$f":"+Genanskaffelsespriser!B229","v":"Pumpeinstallation Miljøklasse A (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E229","v":10},{"$f":"Distributionsanlæg!D207","v":0},{"$f":"Distributionsanlæg!E207","v":0},{"$f":"Distributionsanlæg!F207","v":0},{"$f":"Distributionsanlæg!G207","v":0},{"$f":"Distributionsanlæg!H207","v":0},{"$f":"Distributionsanlæg!I207","v":0},{"$f":"Distributionsanlæg!J207","v":0},{"$f":"Distributionsanlæg!K207","v":0},{"$f":"Distributionsanlæg!L207","v":0},{"$f":"Distributionsanlæg!M207","v":0},{"$f":"Distributionsanlæg!N207","v":0},{"$f":"Distributionsanlæg!O207","v":0},{"$f":"Distributionsanlæg!P207","v":0},{"$f":"Distributionsanlæg!Q207","v":0},{"$f":"Distributionsanlæg!R207","v":0},{"$f":"Distributionsanlæg!S207","v":0},{"$f":"Distributionsanlæg!T207","v":0},{"$f":"Distributionsanlæg!U207","v":0},{"$f":"Distributionsanlæg!V207","v":0},{"$f":"Distributionsanlæg!W207","v":0},{"$f":"Distributionsanlæg!X207","v":0},{"$f":"Distributionsanlæg!Y207","v":0},null,{"$f":"D207*Genanskaffelsespriser!$D229","v":0},{"$f":"E207*Genanskaffelsespriser!$D229","v":0},{"$f":"F207*Genanskaffelsespriser!$D229","v":0},{"$f":"G207*Genanskaffelsespriser!$D229","v":0},{"$f":"H207*Genanskaffelsespriser!$D229","v":0},{"$f":"I207*Genanskaffelsespriser!$D229","v":0},{"$f":"J207*Genanskaffelsespriser!$D229","v":0},{"$f":"K207*Genanskaffelsespriser!$D229","v":0},{"$f":"L207*Genanskaffelsespriser!$D229","v":0},{"$f":"M207*Genanskaffelsespriser!$D229","v":0},{"$f":"N207*Genanskaffelsespriser!$D229","v":0},{"$f":"O207*Genanskaffelsespriser!$D229","v":0},{"$f":"P207*Genanskaffelsespriser!$D229","v":0},{"$f":"Q207*Genanskaffelsespriser!$D229","v":0},{"$f":"R207*Genanskaffelsespriser!$D229","v":0},{"$f":"S207*Genanskaffelsespriser!$D229","v":0},{"$f":"T207*Genanskaffelsespriser!$D229","v":0},{"$f":"U207*Genanskaffelsespriser!$D229","v":0},{"$f":"V207*Genanskaffelsespriser!$D229","v":0},{"$f":"W207*Genanskaffelsespriser!$D229","v":0},{"$f":"X207*Genanskaffelsespriser!$D229","v":0},{"$f":"Y207*Genanskaffelsespriser!$D229","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA207","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB207","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC207","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD207","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE207","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF207","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG207","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH207","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI207","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ207","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK207","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL207","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM207","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN207","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO207","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP207","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ207","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR207","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS207","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT207","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU207","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV207","v":0},0]
[{"$f":"+Genanskaffelsespriser!B230","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E230","v":20},{"$f":"Distributionsanlæg!D208","v":0},{"$f":"Distributionsanlæg!E208","v":0},{"$f":"Distributionsanlæg!F208","v":0},{"$f":"Distributionsanlæg!G208","v":0},{"$f":"Distributionsanlæg!H208","v":0},{"$f":"Distributionsanlæg!I208","v":0},{"$f":"Distributionsanlæg!J208","v":0},{"$f":"Distributionsanlæg!K208","v":0},{"$f":"Distributionsanlæg!L208","v":0},{"$f":"Distributionsanlæg!M208","v":0},{"$f":"Distributionsanlæg!N208","v":0},{"$f":"Distributionsanlæg!O208","v":0},{"$f":"Distributionsanlæg!P208","v":0},{"$f":"Distributionsanlæg!Q208","v":0},{"$f":"Distributionsanlæg!R208","v":0},{"$f":"Distributionsanlæg!S208","v":0},{"$f":"Distributionsanlæg!T208","v":0},{"$f":"Distributionsanlæg!U208","v":0},{"$f":"Distributionsanlæg!V208","v":0},{"$f":"Distributionsanlæg!W208","v":0},{"$f":"Distributionsanlæg!X208","v":0},{"$f":"Distributionsanlæg!Y208","v":0},null,{"$f":"D208*Genanskaffelsespriser!$D230","v":0},{"$f":"E208*Genanskaffelsespriser!$D230","v":0},{"$f":"F208*Genanskaffelsespriser!$D230","v":0},{"$f":"G208*Genanskaffelsespriser!$D230","v":0},{"$f":"H208*Genanskaffelsespriser!$D230","v":0},{"$f":"I208*Genanskaffelsespriser!$D230","v":0},{"$f":"J208*Genanskaffelsespriser!$D230","v":0},{"$f":"K208*Genanskaffelsespriser!$D230","v":0},{"$f":"L208*Genanskaffelsespriser!$D230","v":0},{"$f":"M208*Genanskaffelsespriser!$D230","v":0},{"$f":"N208*Genanskaffelsespriser!$D230","v":0},{"$f":"O208*Genanskaffelsespriser!$D230","v":0},{"$f":"P208*Genanskaffelsespriser!$D230","v":0},{"$f":"Q208*Genanskaffelsespriser!$D230","v":0},{"$f":"R208*Genanskaffelsespriser!$D230","v":0},{"$f":"S208*Genanskaffelsespriser!$D230","v":0},{"$f":"T208*Genanskaffelsespriser!$D230","v":0},{"$f":"U208*Genanskaffelsespriser!$D230","v":0},{"$f":"V208*Genanskaffelsespriser!$D230","v":0},{"$f":"W208*Genanskaffelsespriser!$D230","v":0},{"$f":"X208*Genanskaffelsespriser!$D230","v":0},{"$f":"Y208*Genanskaffelsespriser!$D230","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA208","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB208","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC208","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD208","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE208","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF208","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG208","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH208","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI208","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ208","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK208","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL208","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM208","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN208","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO208","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP208","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ208","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR208","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS208","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT208","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU208","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV208","v":0},0]
[{"$f":"+Genanskaffelsespriser!B231","v":"Pumpeinstallation Miljøklasse A (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E231","v":10},{"$f":"Distributionsanlæg!D209","v":0},{"$f":"Distributionsanlæg!E209","v":0},{"$f":"Distributionsanlæg!F209","v":0},{"$f":"Distributionsanlæg!G209","v":0},{"$f":"Distributionsanlæg!H209","v":0},{"$f":"Distributionsanlæg!I209","v":0},{"$f":"Distributionsanlæg!J209","v":0},{"$f":"Distributionsanlæg!K209","v":0},{"$f":"Distributionsanlæg!L209","v":0},{"$f":"Distributionsanlæg!M209","v":0},{"$f":"Distributionsanlæg!N209","v":0},{"$f":"Distributionsanlæg!O209","v":0},{"$f":"Distributionsanlæg!P209","v":0},{"$f":"Distributionsanlæg!Q209","v":0},{"$f":"Distributionsanlæg!R209","v":0},{"$f":"Distributionsanlæg!S209","v":0},{"$f":"Distributionsanlæg!T209","v":0},{"$f":"Distributionsanlæg!U209","v":0},{"$f":"Distributionsanlæg!V209","v":0},{"$f":"Distributionsanlæg!W209","v":0},{"$f":"Distributionsanlæg!X209","v":0},{"$f":"Distributionsanlæg!Y209","v":0},null,{"$f":"D209*Genanskaffelsespriser!$D231","v":0},{"$f":"E209*Genanskaffelsespriser!$D231","v":0},{"$f":"F209*Genanskaffelsespriser!$D231","v":0},{"$f":"G209*Genanskaffelsespriser!$D231","v":0},{"$f":"H209*Genanskaffelsespriser!$D231","v":0},{"$f":"I209*Genanskaffelsespriser!$D231","v":0},{"$f":"J209*Genanskaffelsespriser!$D231","v":0},{"$f":"K209*Genanskaffelsespriser!$D231","v":0},{"$f":"L209*Genanskaffelsespriser!$D231","v":0},{"$f":"M209*Genanskaffelsespriser!$D231","v":0},{"$f":"N209*Genanskaffelsespriser!$D231","v":0},{"$f":"O209*Genanskaffelsespriser!$D231","v":0},{"$f":"P209*Genanskaffelsespriser!$D231","v":0},{"$f":"Q209*Genanskaffelsespriser!$D231","v":0},{"$f":"R209*Genanskaffelsespriser!$D231","v":0},{"$f":"S209*Genanskaffelsespriser!$D231","v":0},{"$f":"T209*Genanskaffelsespriser!$D231","v":0},{"$f":"U209*Genanskaffelsespriser!$D231","v":0},{"$f":"V209*Genanskaffelsespriser!$D231","v":0},{"$f":"W209*Genanskaffelsespriser!$D231","v":0},{"$f":"X209*Genanskaffelsespriser!$D231","v":0},{"$f":"Y209*Genanskaffelsespriser!$D231","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA209","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB209","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC209","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD209","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE209","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF209","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG209","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH209","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI209","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ209","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK209","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL209","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM209","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN209","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO209","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP209","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ209","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR209","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS209","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT209","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU209","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV209","v":0},0]
[{"$f":"+Genanskaffelsespriser!B232","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E232","v":20},{"$f":"Distributionsanlæg!D210","v":0},{"$f":"Distributionsanlæg!E210","v":0},{"$f":"Distributionsanlæg!F210","v":0},{"$f":"Distributionsanlæg!G210","v":0},{"$f":"Distributionsanlæg!H210","v":0},{"$f":"Distributionsanlæg!I210","v":0},{"$f":"Distributionsanlæg!J210","v":0},{"$f":"Distributionsanlæg!K210","v":0},{"$f":"Distributionsanlæg!L210","v":0},{"$f":"Distributionsanlæg!M210","v":0},{"$f":"Distributionsanlæg!N210","v":0},{"$f":"Distributionsanlæg!O210","v":0},{"$f":"Distributionsanlæg!P210","v":0},{"$f":"Distributionsanlæg!Q210","v":0},{"$f":"Distributionsanlæg!R210","v":0},{"$f":"Distributionsanlæg!S210","v":0},{"$f":"Distributionsanlæg!T210","v":0},{"$f":"Distributionsanlæg!U210","v":0},{"$f":"Distributionsanlæg!V210","v":0},{"$f":"Distributionsanlæg!W210","v":0},{"$f":"Distributionsanlæg!X210","v":0},{"$f":"Distributionsanlæg!Y210","v":0},null,{"$f":"D210*Genanskaffelsespriser!$D232","v":0},{"$f":"E210*Genanskaffelsespriser!$D232","v":0},{"$f":"F210*Genanskaffelsespriser!$D232","v":0},{"$f":"G210*Genanskaffelsespriser!$D232","v":0},{"$f":"H210*Genanskaffelsespriser!$D232","v":0},{"$f":"I210*Genanskaffelsespriser!$D232","v":0},{"$f":"J210*Genanskaffelsespriser!$D232","v":0},{"$f":"K210*Genanskaffelsespriser!$D232","v":0},{"$f":"L210*Genanskaffelsespriser!$D232","v":0},{"$f":"M210*Genanskaffelsespriser!$D232","v":0},{"$f":"N210*Genanskaffelsespriser!$D232","v":0},{"$f":"O210*Genanskaffelsespriser!$D232","v":0},{"$f":"P210*Genanskaffelsespriser!$D232","v":0},{"$f":"Q210*Genanskaffelsespriser!$D232","v":0},{"$f":"R210*Genanskaffelsespriser!$D232","v":0},{"$f":"S210*Genanskaffelsespriser!$D232","v":0},{"$f":"T210*Genanskaffelsespriser!$D232","v":0},{"$f":"U210*Genanskaffelsespriser!$D232","v":0},{"$f":"V210*Genanskaffelsespriser!$D232","v":0},{"$f":"W210*Genanskaffelsespriser!$D232","v":0},{"$f":"X210*Genanskaffelsespriser!$D232","v":0},{"$f":"Y210*Genanskaffelsespriser!$D232","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA210","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB210","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC210","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD210","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE210","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF210","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG210","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH210","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI210","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ210","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK210","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL210","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM210","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN210","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO210","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP210","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ210","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR210","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS210","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT210","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU210","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV210","v":0},0]
[{"$f":"+Genanskaffelsespriser!B233","v":"Pumpeinstallation Miljøklasse A (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E233","v":10},{"$f":"Distributionsanlæg!D211","v":0},{"$f":"Distributionsanlæg!E211","v":0},{"$f":"Distributionsanlæg!F211","v":0},{"$f":"Distributionsanlæg!G211","v":0},{"$f":"Distributionsanlæg!H211","v":0},{"$f":"Distributionsanlæg!I211","v":0},{"$f":"Distributionsanlæg!J211","v":0},{"$f":"Distributionsanlæg!K211","v":0},{"$f":"Distributionsanlæg!L211","v":0},{"$f":"Distributionsanlæg!M211","v":0},{"$f":"Distributionsanlæg!N211","v":0},{"$f":"Distributionsanlæg!O211","v":0},{"$f":"Distributionsanlæg!P211","v":0},{"$f":"Distributionsanlæg!Q211","v":0},{"$f":"Distributionsanlæg!R211","v":0},{"$f":"Distributionsanlæg!S211","v":0},{"$f":"Distributionsanlæg!T211","v":0},{"$f":"Distributionsanlæg!U211","v":0},{"$f":"Distributionsanlæg!V211","v":0},{"$f":"Distributionsanlæg!W211","v":0},{"$f":"Distributionsanlæg!X211","v":0},{"$f":"Distributionsanlæg!Y211","v":0},null,{"$f":"D211*Genanskaffelsespriser!$D233","v":0},{"$f":"E211*Genanskaffelsespriser!$D233","v":0},{"$f":"F211*Genanskaffelsespriser!$D233","v":0},{"$f":"G211*Genanskaffelsespriser!$D233","v":0},{"$f":"H211*Genanskaffelsespriser!$D233","v":0},{"$f":"I211*Genanskaffelsespriser!$D233","v":0},{"$f":"J211*Genanskaffelsespriser!$D233","v":0},{"$f":"K211*Genanskaffelsespriser!$D233","v":0},{"$f":"L211*Genanskaffelsespriser!$D233","v":0},{"$f":"M211*Genanskaffelsespriser!$D233","v":0},{"$f":"N211*Genanskaffelsespriser!$D233","v":0},{"$f":"O211*Genanskaffelsespriser!$D233","v":0},{"$f":"P211*Genanskaffelsespriser!$D233","v":0},{"$f":"Q211*Genanskaffelsespriser!$D233","v":0},{"$f":"R211*Genanskaffelsespriser!$D233","v":0},{"$f":"S211*Genanskaffelsespriser!$D233","v":0},{"$f":"T211*Genanskaffelsespriser!$D233","v":0},{"$f":"U211*Genanskaffelsespriser!$D233","v":0},{"$f":"V211*Genanskaffelsespriser!$D233","v":0},{"$f":"W211*Genanskaffelsespriser!$D233","v":0},{"$f":"X211*Genanskaffelsespriser!$D233","v":0},{"$f":"Y211*Genanskaffelsespriser!$D233","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA211","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB211","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC211","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD211","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE211","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF211","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG211","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH211","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI211","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ211","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK211","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL211","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM211","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN211","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO211","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP211","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ211","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR211","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS211","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT211","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU211","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV211","v":0},0]
[{"$f":"+Genanskaffelsespriser!B234","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E234","v":20},{"$f":"Distributionsanlæg!D212","v":0},{"$f":"Distributionsanlæg!E212","v":0},{"$f":"Distributionsanlæg!F212","v":0},{"$f":"Distributionsanlæg!G212","v":0},{"$f":"Distributionsanlæg!H212","v":0},{"$f":"Distributionsanlæg!I212","v":0},{"$f":"Distributionsanlæg!J212","v":0},{"$f":"Distributionsanlæg!K212","v":0},{"$f":"Distributionsanlæg!L212","v":0},{"$f":"Distributionsanlæg!M212","v":0},{"$f":"Distributionsanlæg!N212","v":0},{"$f":"Distributionsanlæg!O212","v":0},{"$f":"Distributionsanlæg!P212","v":0},{"$f":"Distributionsanlæg!Q212","v":0},{"$f":"Distributionsanlæg!R212","v":0},{"$f":"Distributionsanlæg!S212","v":0},{"$f":"Distributionsanlæg!T212","v":0},{"$f":"Distributionsanlæg!U212","v":0},{"$f":"Distributionsanlæg!V212","v":0},{"$f":"Distributionsanlæg!W212","v":0},{"$f":"Distributionsanlæg!X212","v":0},{"$f":"Distributionsanlæg!Y212","v":0},null,{"$f":"D212*Genanskaffelsespriser!$D234","v":0},{"$f":"E212*Genanskaffelsespriser!$D234","v":0},{"$f":"F212*Genanskaffelsespriser!$D234","v":0},{"$f":"G212*Genanskaffelsespriser!$D234","v":0},{"$f":"H212*Genanskaffelsespriser!$D234","v":0},{"$f":"I212*Genanskaffelsespriser!$D234","v":0},{"$f":"J212*Genanskaffelsespriser!$D234","v":0},{"$f":"K212*Genanskaffelsespriser!$D234","v":0},{"$f":"L212*Genanskaffelsespriser!$D234","v":0},{"$f":"M212*Genanskaffelsespriser!$D234","v":0},{"$f":"N212*Genanskaffelsespriser!$D234","v":0},{"$f":"O212*Genanskaffelsespriser!$D234","v":0},{"$f":"P212*Genanskaffelsespriser!$D234","v":0},{"$f":"Q212*Genanskaffelsespriser!$D234","v":0},{"$f":"R212*Genanskaffelsespriser!$D234","v":0},{"$f":"S212*Genanskaffelsespriser!$D234","v":0},{"$f":"T212*Genanskaffelsespriser!$D234","v":0},{"$f":"U212*Genanskaffelsespriser!$D234","v":0},{"$f":"V212*Genanskaffelsespriser!$D234","v":0},{"$f":"W212*Genanskaffelsespriser!$D234","v":0},{"$f":"X212*Genanskaffelsespriser!$D234","v":0},{"$f":"Y212*Genanskaffelsespriser!$D234","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA212","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB212","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC212","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD212","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE212","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF212","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG212","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH212","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI212","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ212","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK212","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL212","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM212","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN212","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO212","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP212","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ212","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR212","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS212","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT212","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU212","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV212","v":0},0]
[{"$f":"+Genanskaffelsespriser!B235","v":"Pumpeinstallation Miljøklasse A (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E235","v":10},{"$f":"Distributionsanlæg!D213","v":0},{"$f":"Distributionsanlæg!E213","v":0},{"$f":"Distributionsanlæg!F213","v":0},{"$f":"Distributionsanlæg!G213","v":0},{"$f":"Distributionsanlæg!H213","v":0},{"$f":"Distributionsanlæg!I213","v":0},{"$f":"Distributionsanlæg!J213","v":0},{"$f":"Distributionsanlæg!K213","v":0},{"$f":"Distributionsanlæg!L213","v":0},{"$f":"Distributionsanlæg!M213","v":0},{"$f":"Distributionsanlæg!N213","v":0},{"$f":"Distributionsanlæg!O213","v":0},{"$f":"Distributionsanlæg!P213","v":0},{"$f":"Distributionsanlæg!Q213","v":0},{"$f":"Distributionsanlæg!R213","v":0},{"$f":"Distributionsanlæg!S213","v":0},{"$f":"Distributionsanlæg!T213","v":0},{"$f":"Distributionsanlæg!U213","v":0},{"$f":"Distributionsanlæg!V213","v":0},{"$f":"Distributionsanlæg!W213","v":0},{"$f":"Distributionsanlæg!X213","v":0},{"$f":"Distributionsanlæg!Y213","v":0},null,{"$f":"D213*Genanskaffelsespriser!$D235","v":0},{"$f":"E213*Genanskaffelsespriser!$D235","v":0},{"$f":"F213*Genanskaffelsespriser!$D235","v":0},{"$f":"G213*Genanskaffelsespriser!$D235","v":0},{"$f":"H213*Genanskaffelsespriser!$D235","v":0},{"$f":"I213*Genanskaffelsespriser!$D235","v":0},{"$f":"J213*Genanskaffelsespriser!$D235","v":0},{"$f":"K213*Genanskaffelsespriser!$D235","v":0},{"$f":"L213*Genanskaffelsespriser!$D235","v":0},{"$f":"M213*Genanskaffelsespriser!$D235","v":0},{"$f":"N213*Genanskaffelsespriser!$D235","v":0},{"$f":"O213*Genanskaffelsespriser!$D235","v":0},{"$f":"P213*Genanskaffelsespriser!$D235","v":0},{"$f":"Q213*Genanskaffelsespriser!$D235","v":0},{"$f":"R213*Genanskaffelsespriser!$D235","v":0},{"$f":"S213*Genanskaffelsespriser!$D235","v":0},{"$f":"T213*Genanskaffelsespriser!$D235","v":0},{"$f":"U213*Genanskaffelsespriser!$D235","v":0},{"$f":"V213*Genanskaffelsespriser!$D235","v":0},{"$f":"W213*Genanskaffelsespriser!$D235","v":0},{"$f":"X213*Genanskaffelsespriser!$D235","v":0},{"$f":"Y213*Genanskaffelsespriser!$D235","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA213","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB213","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC213","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD213","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE213","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF213","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG213","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH213","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI213","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ213","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK213","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL213","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM213","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN213","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO213","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP213","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ213","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR213","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS213","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT213","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU213","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV213","v":0},0]
[{"$f":"+Genanskaffelsespriser!B236","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E236","v":20},{"$f":"Distributionsanlæg!D214","v":0},{"$f":"Distributionsanlæg!E214","v":0},{"$f":"Distributionsanlæg!F214","v":0},{"$f":"Distributionsanlæg!G214","v":0},{"$f":"Distributionsanlæg!H214","v":0},{"$f":"Distributionsanlæg!I214","v":0},{"$f":"Distributionsanlæg!J214","v":0},{"$f":"Distributionsanlæg!K214","v":0},{"$f":"Distributionsanlæg!L214","v":0},{"$f":"Distributionsanlæg!M214","v":0},{"$f":"Distributionsanlæg!N214","v":0},{"$f":"Distributionsanlæg!O214","v":0},{"$f":"Distributionsanlæg!P214","v":0},{"$f":"Distributionsanlæg!Q214","v":0},{"$f":"Distributionsanlæg!R214","v":0},{"$f":"Distributionsanlæg!S214","v":0},{"$f":"Distributionsanlæg!T214","v":0},{"$f":"Distributionsanlæg!U214","v":0},{"$f":"Distributionsanlæg!V214","v":0},{"$f":"Distributionsanlæg!W214","v":0},{"$f":"Distributionsanlæg!X214","v":0},{"$f":"Distributionsanlæg!Y214","v":0},null,{"$f":"D214*Genanskaffelsespriser!$D236","v":0},{"$f":"E214*Genanskaffelsespriser!$D236","v":0},{"$f":"F214*Genanskaffelsespriser!$D236","v":0},{"$f":"G214*Genanskaffelsespriser!$D236","v":0},{"$f":"H214*Genanskaffelsespriser!$D236","v":0},{"$f":"I214*Genanskaffelsespriser!$D236","v":0},{"$f":"J214*Genanskaffelsespriser!$D236","v":0},{"$f":"K214*Genanskaffelsespriser!$D236","v":0},{"$f":"L214*Genanskaffelsespriser!$D236","v":0},{"$f":"M214*Genanskaffelsespriser!$D236","v":0},{"$f":"N214*Genanskaffelsespriser!$D236","v":0},{"$f":"O214*Genanskaffelsespriser!$D236","v":0},{"$f":"P214*Genanskaffelsespriser!$D236","v":0},{"$f":"Q214*Genanskaffelsespriser!$D236","v":0},{"$f":"R214*Genanskaffelsespriser!$D236","v":0},{"$f":"S214*Genanskaffelsespriser!$D236","v":0},{"$f":"T214*Genanskaffelsespriser!$D236","v":0},{"$f":"U214*Genanskaffelsespriser!$D236","v":0},{"$f":"V214*Genanskaffelsespriser!$D236","v":0},{"$f":"W214*Genanskaffelsespriser!$D236","v":0},{"$f":"X214*Genanskaffelsespriser!$D236","v":0},{"$f":"Y214*Genanskaffelsespriser!$D236","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA214","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB214","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC214","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD214","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE214","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF214","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG214","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH214","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI214","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ214","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK214","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL214","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM214","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN214","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO214","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP214","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ214","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR214","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS214","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT214","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU214","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV214","v":0},0]
[{"$f":"+Genanskaffelsespriser!B237","v":"Pumpeinstallation Miljøklasse B (100-300 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E237","v":10},{"$f":"Distributionsanlæg!D215","v":0},{"$f":"Distributionsanlæg!E215","v":0},{"$f":"Distributionsanlæg!F215","v":0},{"$f":"Distributionsanlæg!G215","v":0},{"$f":"Distributionsanlæg!H215","v":0},{"$f":"Distributionsanlæg!I215","v":0},{"$f":"Distributionsanlæg!J215","v":0},{"$f":"Distributionsanlæg!K215","v":0},{"$f":"Distributionsanlæg!L215","v":0},{"$f":"Distributionsanlæg!M215","v":0},{"$f":"Distributionsanlæg!N215","v":0},{"$f":"Distributionsanlæg!O215","v":0},{"$f":"Distributionsanlæg!P215","v":0},{"$f":"Distributionsanlæg!Q215","v":0},{"$f":"Distributionsanlæg!R215","v":0},{"$f":"Distributionsanlæg!S215","v":0},{"$f":"Distributionsanlæg!T215","v":0},{"$f":"Distributionsanlæg!U215","v":0},{"$f":"Distributionsanlæg!V215","v":0},{"$f":"Distributionsanlæg!W215","v":0},{"$f":"Distributionsanlæg!X215","v":0},{"$f":"Distributionsanlæg!Y215","v":0},null,{"$f":"D215*Genanskaffelsespriser!$D237","v":0},{"$f":"E215*Genanskaffelsespriser!$D237","v":0},{"$f":"F215*Genanskaffelsespriser!$D237","v":0},{"$f":"G215*Genanskaffelsespriser!$D237","v":0},{"$f":"H215*Genanskaffelsespriser!$D237","v":0},{"$f":"I215*Genanskaffelsespriser!$D237","v":0},{"$f":"J215*Genanskaffelsespriser!$D237","v":0},{"$f":"K215*Genanskaffelsespriser!$D237","v":0},{"$f":"L215*Genanskaffelsespriser!$D237","v":0},{"$f":"M215*Genanskaffelsespriser!$D237","v":0},{"$f":"N215*Genanskaffelsespriser!$D237","v":0},{"$f":"O215*Genanskaffelsespriser!$D237","v":0},{"$f":"P215*Genanskaffelsespriser!$D237","v":0},{"$f":"Q215*Genanskaffelsespriser!$D237","v":0},{"$f":"R215*Genanskaffelsespriser!$D237","v":0},{"$f":"S215*Genanskaffelsespriser!$D237","v":0},{"$f":"T215*Genanskaffelsespriser!$D237","v":0},{"$f":"U215*Genanskaffelsespriser!$D237","v":0},{"$f":"V215*Genanskaffelsespriser!$D237","v":0},{"$f":"W215*Genanskaffelsespriser!$D237","v":0},{"$f":"X215*Genanskaffelsespriser!$D237","v":0},{"$f":"Y215*Genanskaffelsespriser!$D237","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA215","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB215","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC215","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD215","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE215","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF215","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG215","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH215","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI215","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ215","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK215","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL215","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM215","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN215","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO215","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP215","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ215","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR215","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS215","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT215","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU215","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV215","v":0},0]
[{"$f":"+Genanskaffelsespriser!B238","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E238","v":20},{"$f":"Distributionsanlæg!D216","v":0},{"$f":"Distributionsanlæg!E216","v":0},{"$f":"Distributionsanlæg!F216","v":0},{"$f":"Distributionsanlæg!G216","v":0},{"$f":"Distributionsanlæg!H216","v":0},{"$f":"Distributionsanlæg!I216","v":0},{"$f":"Distributionsanlæg!J216","v":0},{"$f":"Distributionsanlæg!K216","v":0},{"$f":"Distributionsanlæg!L216","v":0},{"$f":"Distributionsanlæg!M216","v":0},{"$f":"Distributionsanlæg!N216","v":0},{"$f":"Distributionsanlæg!O216","v":0},{"$f":"Distributionsanlæg!P216","v":0},{"$f":"Distributionsanlæg!Q216","v":0},{"$f":"Distributionsanlæg!R216","v":0},{"$f":"Distributionsanlæg!S216","v":0},{"$f":"Distributionsanlæg!T216","v":0},{"$f":"Distributionsanlæg!U216","v":0},{"$f":"Distributionsanlæg!V216","v":0},{"$f":"Distributionsanlæg!W216","v":0},{"$f":"Distributionsanlæg!X216","v":0},{"$f":"Distributionsanlæg!Y216","v":0},null,{"$f":"D216*Genanskaffelsespriser!$D238","v":0},{"$f":"E216*Genanskaffelsespriser!$D238","v":0},{"$f":"F216*Genanskaffelsespriser!$D238","v":0},{"$f":"G216*Genanskaffelsespriser!$D238","v":0},{"$f":"H216*Genanskaffelsespriser!$D238","v":0},{"$f":"I216*Genanskaffelsespriser!$D238","v":0},{"$f":"J216*Genanskaffelsespriser!$D238","v":0},{"$f":"K216*Genanskaffelsespriser!$D238","v":0},{"$f":"L216*Genanskaffelsespriser!$D238","v":0},{"$f":"M216*Genanskaffelsespriser!$D238","v":0},{"$f":"N216*Genanskaffelsespriser!$D238","v":0},{"$f":"O216*Genanskaffelsespriser!$D238","v":0},{"$f":"P216*Genanskaffelsespriser!$D238","v":0},{"$f":"Q216*Genanskaffelsespriser!$D238","v":0},{"$f":"R216*Genanskaffelsespriser!$D238","v":0},{"$f":"S216*Genanskaffelsespriser!$D238","v":0},{"$f":"T216*Genanskaffelsespriser!$D238","v":0},{"$f":"U216*Genanskaffelsespriser!$D238","v":0},{"$f":"V216*Genanskaffelsespriser!$D238","v":0},{"$f":"W216*Genanskaffelsespriser!$D238","v":0},{"$f":"X216*Genanskaffelsespriser!$D238","v":0},{"$f":"Y216*Genanskaffelsespriser!$D238","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA216","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB216","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC216","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD216","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE216","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF216","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG216","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH216","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI216","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ216","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK216","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL216","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM216","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN216","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO216","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP216","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ216","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR216","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS216","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT216","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU216","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV216","v":0},0]
[{"$f":"+Genanskaffelsespriser!B239","v":"Pumpeinstallation Miljøklasse B (300-600 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E239","v":10},{"$f":"Distributionsanlæg!D217","v":0},{"$f":"Distributionsanlæg!E217","v":0},{"$f":"Distributionsanlæg!F217","v":0},{"$f":"Distributionsanlæg!G217","v":0},{"$f":"Distributionsanlæg!H217","v":0},{"$f":"Distributionsanlæg!I217","v":0},{"$f":"Distributionsanlæg!J217","v":0},{"$f":"Distributionsanlæg!K217","v":0},{"$f":"Distributionsanlæg!L217","v":0},{"$f":"Distributionsanlæg!M217","v":0},{"$f":"Distributionsanlæg!N217","v":0},{"$f":"Distributionsanlæg!O217","v":0},{"$f":"Distributionsanlæg!P217","v":0},{"$f":"Distributionsanlæg!Q217","v":0},{"$f":"Distributionsanlæg!R217","v":0},{"$f":"Distributionsanlæg!S217","v":0},{"$f":"Distributionsanlæg!T217","v":0},{"$f":"Distributionsanlæg!U217","v":0},{"$f":"Distributionsanlæg!V217","v":0},{"$f":"Distributionsanlæg!W217","v":0},{"$f":"Distributionsanlæg!X217","v":0},{"$f":"Distributionsanlæg!Y217","v":0},null,{"$f":"D217*Genanskaffelsespriser!$D239","v":0},{"$f":"E217*Genanskaffelsespriser!$D239","v":0},{"$f":"F217*Genanskaffelsespriser!$D239","v":0},{"$f":"G217*Genanskaffelsespriser!$D239","v":0},{"$f":"H217*Genanskaffelsespriser!$D239","v":0},{"$f":"I217*Genanskaffelsespriser!$D239","v":0},{"$f":"J217*Genanskaffelsespriser!$D239","v":0},{"$f":"K217*Genanskaffelsespriser!$D239","v":0},{"$f":"L217*Genanskaffelsespriser!$D239","v":0},{"$f":"M217*Genanskaffelsespriser!$D239","v":0},{"$f":"N217*Genanskaffelsespriser!$D239","v":0},{"$f":"O217*Genanskaffelsespriser!$D239","v":0},{"$f":"P217*Genanskaffelsespriser!$D239","v":0},{"$f":"Q217*Genanskaffelsespriser!$D239","v":0},{"$f":"R217*Genanskaffelsespriser!$D239","v":0},{"$f":"S217*Genanskaffelsespriser!$D239","v":0},{"$f":"T217*Genanskaffelsespriser!$D239","v":0},{"$f":"U217*Genanskaffelsespriser!$D239","v":0},{"$f":"V217*Genanskaffelsespriser!$D239","v":0},{"$f":"W217*Genanskaffelsespriser!$D239","v":0},{"$f":"X217*Genanskaffelsespriser!$D239","v":0},{"$f":"Y217*Genanskaffelsespriser!$D239","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA217","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB217","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC217","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD217","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE217","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF217","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG217","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH217","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI217","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ217","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK217","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL217","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM217","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN217","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO217","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP217","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ217","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR217","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS217","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT217","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU217","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV217","v":0},0]
[{"$f":"+Genanskaffelsespriser!B240","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E240","v":20},{"$f":"Distributionsanlæg!D218","v":0},{"$f":"Distributionsanlæg!E218","v":0},{"$f":"Distributionsanlæg!F218","v":0},{"$f":"Distributionsanlæg!G218","v":0},{"$f":"Distributionsanlæg!H218","v":0},{"$f":"Distributionsanlæg!I218","v":0},{"$f":"Distributionsanlæg!J218","v":0},{"$f":"Distributionsanlæg!K218","v":0},{"$f":"Distributionsanlæg!L218","v":0},{"$f":"Distributionsanlæg!M218","v":0},{"$f":"Distributionsanlæg!N218","v":0},{"$f":"Distributionsanlæg!O218","v":0},{"$f":"Distributionsanlæg!P218","v":0},{"$f":"Distributionsanlæg!Q218","v":0},{"$f":"Distributionsanlæg!R218","v":0},{"$f":"Distributionsanlæg!S218","v":0},{"$f":"Distributionsanlæg!T218","v":0},{"$f":"Distributionsanlæg!U218","v":0},{"$f":"Distributionsanlæg!V218","v":0},{"$f":"Distributionsanlæg!W218","v":0},{"$f":"Distributionsanlæg!X218","v":0},{"$f":"Distributionsanlæg!Y218","v":0},null,{"$f":"D218*Genanskaffelsespriser!$D240","v":0},{"$f":"E218*Genanskaffelsespriser!$D240","v":0},{"$f":"F218*Genanskaffelsespriser!$D240","v":0},{"$f":"G218*Genanskaffelsespriser!$D240","v":0},{"$f":"H218*Genanskaffelsespriser!$D240","v":0},{"$f":"I218*Genanskaffelsespriser!$D240","v":0},{"$f":"J218*Genanskaffelsespriser!$D240","v":0},{"$f":"K218*Genanskaffelsespriser!$D240","v":0},{"$f":"L218*Genanskaffelsespriser!$D240","v":0},{"$f":"M218*Genanskaffelsespriser!$D240","v":0},{"$f":"N218*Genanskaffelsespriser!$D240","v":0},{"$f":"O218*Genanskaffelsespriser!$D240","v":0},{"$f":"P218*Genanskaffelsespriser!$D240","v":0},{"$f":"Q218*Genanskaffelsespriser!$D240","v":0},{"$f":"R218*Genanskaffelsespriser!$D240","v":0},{"$f":"S218*Genanskaffelsespriser!$D240","v":0},{"$f":"T218*Genanskaffelsespriser!$D240","v":0},{"$f":"U218*Genanskaffelsespriser!$D240","v":0},{"$f":"V218*Genanskaffelsespriser!$D240","v":0},{"$f":"W218*Genanskaffelsespriser!$D240","v":0},{"$f":"X218*Genanskaffelsespriser!$D240","v":0},{"$f":"Y218*Genanskaffelsespriser!$D240","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA218","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB218","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC218","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD218","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE218","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF218","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG218","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH218","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI218","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ218","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK218","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL218","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM218","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN218","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO218","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP218","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ218","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR218","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS218","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT218","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU218","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV218","v":0},0]
[{"$f":"+Genanskaffelsespriser!B241","v":"Pumpeinstallation Miljøklasse B (600-1.000 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E241","v":10},{"$f":"Distributionsanlæg!D219","v":0},{"$f":"Distributionsanlæg!E219","v":0},{"$f":"Distributionsanlæg!F219","v":0},{"$f":"Distributionsanlæg!G219","v":0},{"$f":"Distributionsanlæg!H219","v":0},{"$f":"Distributionsanlæg!I219","v":0},{"$f":"Distributionsanlæg!J219","v":0},{"$f":"Distributionsanlæg!K219","v":0},{"$f":"Distributionsanlæg!L219","v":0},{"$f":"Distributionsanlæg!M219","v":0},{"$f":"Distributionsanlæg!N219","v":0},{"$f":"Distributionsanlæg!O219","v":0},{"$f":"Distributionsanlæg!P219","v":0},{"$f":"Distributionsanlæg!Q219","v":0},{"$f":"Distributionsanlæg!R219","v":0},{"$f":"Distributionsanlæg!S219","v":0},{"$f":"Distributionsanlæg!T219","v":0},{"$f":"Distributionsanlæg!U219","v":0},{"$f":"Distributionsanlæg!V219","v":0},{"$f":"Distributionsanlæg!W219","v":0},{"$f":"Distributionsanlæg!X219","v":0},{"$f":"Distributionsanlæg!Y219","v":0},null,{"$f":"D219*Genanskaffelsespriser!$D241","v":0},{"$f":"E219*Genanskaffelsespriser!$D241","v":0},{"$f":"F219*Genanskaffelsespriser!$D241","v":0},{"$f":"G219*Genanskaffelsespriser!$D241","v":0},{"$f":"H219*Genanskaffelsespriser!$D241","v":0},{"$f":"I219*Genanskaffelsespriser!$D241","v":0},{"$f":"J219*Genanskaffelsespriser!$D241","v":0},{"$f":"K219*Genanskaffelsespriser!$D241","v":0},{"$f":"L219*Genanskaffelsespriser!$D241","v":0},{"$f":"M219*Genanskaffelsespriser!$D241","v":0},{"$f":"N219*Genanskaffelsespriser!$D241","v":0},{"$f":"O219*Genanskaffelsespriser!$D241","v":0},{"$f":"P219*Genanskaffelsespriser!$D241","v":0},{"$f":"Q219*Genanskaffelsespriser!$D241","v":0},{"$f":"R219*Genanskaffelsespriser!$D241","v":0},{"$f":"S219*Genanskaffelsespriser!$D241","v":0},{"$f":"T219*Genanskaffelsespriser!$D241","v":0},{"$f":"U219*Genanskaffelsespriser!$D241","v":0},{"$f":"V219*Genanskaffelsespriser!$D241","v":0},{"$f":"W219*Genanskaffelsespriser!$D241","v":0},{"$f":"X219*Genanskaffelsespriser!$D241","v":0},{"$f":"Y219*Genanskaffelsespriser!$D241","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA219","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB219","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC219","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD219","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE219","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF219","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG219","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH219","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI219","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ219","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK219","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL219","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM219","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN219","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO219","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP219","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ219","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR219","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS219","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT219","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU219","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV219","v":0},0]
[{"$f":"+Genanskaffelsespriser!B242","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E242","v":20},{"$f":"Distributionsanlæg!D220","v":0},{"$f":"Distributionsanlæg!E220","v":0},{"$f":"Distributionsanlæg!F220","v":0},{"$f":"Distributionsanlæg!G220","v":0},{"$f":"Distributionsanlæg!H220","v":0},{"$f":"Distributionsanlæg!I220","v":0},{"$f":"Distributionsanlæg!J220","v":0},{"$f":"Distributionsanlæg!K220","v":0},{"$f":"Distributionsanlæg!L220","v":0},{"$f":"Distributionsanlæg!M220","v":0},{"$f":"Distributionsanlæg!N220","v":0},{"$f":"Distributionsanlæg!O220","v":0},{"$f":"Distributionsanlæg!P220","v":0},{"$f":"Distributionsanlæg!Q220","v":0},{"$f":"Distributionsanlæg!R220","v":0},{"$f":"Distributionsanlæg!S220","v":0},{"$f":"Distributionsanlæg!T220","v":0},{"$f":"Distributionsanlæg!U220","v":0},{"$f":"Distributionsanlæg!V220","v":0},{"$f":"Distributionsanlæg!W220","v":0},{"$f":"Distributionsanlæg!X220","v":0},{"$f":"Distributionsanlæg!Y220","v":0},null,{"$f":"D220*Genanskaffelsespriser!$D242","v":0},{"$f":"E220*Genanskaffelsespriser!$D242","v":0},{"$f":"F220*Genanskaffelsespriser!$D242","v":0},{"$f":"G220*Genanskaffelsespriser!$D242","v":0},{"$f":"H220*Genanskaffelsespriser!$D242","v":0},{"$f":"I220*Genanskaffelsespriser!$D242","v":0},{"$f":"J220*Genanskaffelsespriser!$D242","v":0},{"$f":"K220*Genanskaffelsespriser!$D242","v":0},{"$f":"L220*Genanskaffelsespriser!$D242","v":0},{"$f":"M220*Genanskaffelsespriser!$D242","v":0},{"$f":"N220*Genanskaffelsespriser!$D242","v":0},{"$f":"O220*Genanskaffelsespriser!$D242","v":0},{"$f":"P220*Genanskaffelsespriser!$D242","v":0},{"$f":"Q220*Genanskaffelsespriser!$D242","v":0},{"$f":"R220*Genanskaffelsespriser!$D242","v":0},{"$f":"S220*Genanskaffelsespriser!$D242","v":0},{"$f":"T220*Genanskaffelsespriser!$D242","v":0},{"$f":"U220*Genanskaffelsespriser!$D242","v":0},{"$f":"V220*Genanskaffelsespriser!$D242","v":0},{"$f":"W220*Genanskaffelsespriser!$D242","v":0},{"$f":"X220*Genanskaffelsespriser!$D242","v":0},{"$f":"Y220*Genanskaffelsespriser!$D242","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA220","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB220","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC220","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD220","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE220","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF220","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG220","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH220","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI220","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ220","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK220","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL220","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM220","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN220","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO220","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP220","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ220","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR220","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS220","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT220","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU220","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV220","v":0},0]
[{"$f":"+Genanskaffelsespriser!B243","v":"Pumpeinstallation Miljøklasse B (1.000-1.500 l/s) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E243","v":10},{"$f":"Distributionsanlæg!D221","v":0},{"$f":"Distributionsanlæg!E221","v":0},{"$f":"Distributionsanlæg!F221","v":0},{"$f":"Distributionsanlæg!G221","v":0},{"$f":"Distributionsanlæg!H221","v":0},{"$f":"Distributionsanlæg!I221","v":0},{"$f":"Distributionsanlæg!J221","v":0},{"$f":"Distributionsanlæg!K221","v":0},{"$f":"Distributionsanlæg!L221","v":0},{"$f":"Distributionsanlæg!M221","v":0},{"$f":"Distributionsanlæg!N221","v":0},{"$f":"Distributionsanlæg!O221","v":0},{"$f":"Distributionsanlæg!P221","v":0},{"$f":"Distributionsanlæg!Q221","v":0},{"$f":"Distributionsanlæg!R221","v":0},{"$f":"Distributionsanlæg!S221","v":0},{"$f":"Distributionsanlæg!T221","v":0},{"$f":"Distributionsanlæg!U221","v":0},{"$f":"Distributionsanlæg!V221","v":0},{"$f":"Distributionsanlæg!W221","v":0},{"$f":"Distributionsanlæg!X221","v":0},{"$f":"Distributionsanlæg!Y221","v":0},null,{"$f":"D221*Genanskaffelsespriser!$D243","v":0},{"$f":"E221*Genanskaffelsespriser!$D243","v":0},{"$f":"F221*Genanskaffelsespriser!$D243","v":0},{"$f":"G221*Genanskaffelsespriser!$D243","v":0},{"$f":"H221*Genanskaffelsespriser!$D243","v":0},{"$f":"I221*Genanskaffelsespriser!$D243","v":0},{"$f":"J221*Genanskaffelsespriser!$D243","v":0},{"$f":"K221*Genanskaffelsespriser!$D243","v":0},{"$f":"L221*Genanskaffelsespriser!$D243","v":0},{"$f":"M221*Genanskaffelsespriser!$D243","v":0},{"$f":"N221*Genanskaffelsespriser!$D243","v":0},{"$f":"O221*Genanskaffelsespriser!$D243","v":0},{"$f":"P221*Genanskaffelsespriser!$D243","v":0},{"$f":"Q221*Genanskaffelsespriser!$D243","v":0},{"$f":"R221*Genanskaffelsespriser!$D243","v":0},{"$f":"S221*Genanskaffelsespriser!$D243","v":0},{"$f":"T221*Genanskaffelsespriser!$D243","v":0},{"$f":"U221*Genanskaffelsespriser!$D243","v":0},{"$f":"V221*Genanskaffelsespriser!$D243","v":0},{"$f":"W221*Genanskaffelsespriser!$D243","v":0},{"$f":"X221*Genanskaffelsespriser!$D243","v":0},{"$f":"Y221*Genanskaffelsespriser!$D243","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA221","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB221","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC221","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD221","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE221","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF221","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG221","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH221","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI221","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ221","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK221","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL221","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM221","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN221","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO221","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP221","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ221","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR221","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS221","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT221","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU221","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV221","v":0},0]
[{"$f":"+Genanskaffelsespriser!B244","v":"Overbygning"},"m2",{"$f":"+Genanskaffelsespriser!E244","v":75},{"$f":"Distributionsanlæg!D222","v":0},{"$f":"Distributionsanlæg!E222","v":0},{"$f":"Distributionsanlæg!F222","v":0},{"$f":"Distributionsanlæg!G222","v":0},{"$f":"Distributionsanlæg!H222","v":0},{"$f":"Distributionsanlæg!I222","v":0},{"$f":"Distributionsanlæg!J222","v":0},{"$f":"Distributionsanlæg!K222","v":0},{"$f":"Distributionsanlæg!L222","v":0},{"$f":"Distributionsanlæg!M222","v":0},{"$f":"Distributionsanlæg!N222","v":0},{"$f":"Distributionsanlæg!O222","v":0},{"$f":"Distributionsanlæg!P222","v":0},{"$f":"Distributionsanlæg!Q222","v":0},{"$f":"Distributionsanlæg!R222","v":0},{"$f":"Distributionsanlæg!S222","v":0},{"$f":"Distributionsanlæg!T222","v":0},{"$f":"Distributionsanlæg!U222","v":0},{"$f":"Distributionsanlæg!V222","v":0},{"$f":"Distributionsanlæg!W222","v":0},{"$f":"Distributionsanlæg!X222","v":0},{"$f":"Distributionsanlæg!Y222","v":0},null,{"$f":"D222*Genanskaffelsespriser!$D244","v":0},{"$f":"E222*Genanskaffelsespriser!$D244","v":0},{"$f":"F222*Genanskaffelsespriser!$D244","v":0},{"$f":"G222*Genanskaffelsespriser!$D244","v":0},{"$f":"H222*Genanskaffelsespriser!$D244","v":0},{"$f":"I222*Genanskaffelsespriser!$D244","v":0},{"$f":"J222*Genanskaffelsespriser!$D244","v":0},{"$f":"K222*Genanskaffelsespriser!$D244","v":0},{"$f":"L222*Genanskaffelsespriser!$D244","v":0},{"$f":"M222*Genanskaffelsespriser!$D244","v":0},{"$f":"N222*Genanskaffelsespriser!$D244","v":0},{"$f":"O222*Genanskaffelsespriser!$D244","v":0},{"$f":"P222*Genanskaffelsespriser!$D244","v":0},{"$f":"Q222*Genanskaffelsespriser!$D244","v":0},{"$f":"R222*Genanskaffelsespriser!$D244","v":0},{"$f":"S222*Genanskaffelsespriser!$D244","v":0},{"$f":"T222*Genanskaffelsespriser!$D244","v":0},{"$f":"U222*Genanskaffelsespriser!$D244","v":0},{"$f":"V222*Genanskaffelsespriser!$D244","v":0},{"$f":"W222*Genanskaffelsespriser!$D244","v":0},{"$f":"X222*Genanskaffelsespriser!$D244","v":0},{"$f":"Y222*Genanskaffelsespriser!$D244","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA222","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB222","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC222","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD222","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE222","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF222","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG222","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH222","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI222","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ222","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK222","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL222","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM222","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN222","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO222","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP222","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ222","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR222","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS222","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT222","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU222","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV222","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D223","v":0},{"$f":"Distributionsanlæg!E223","v":0},{"$f":"Distributionsanlæg!F223","v":0},{"$f":"Distributionsanlæg!G223","v":0},{"$f":"Distributionsanlæg!H223","v":0},{"$f":"Distributionsanlæg!I223","v":0},{"$f":"Distributionsanlæg!J223","v":0},{"$f":"Distributionsanlæg!K223","v":0},{"$f":"Distributionsanlæg!L223","v":0},{"$f":"Distributionsanlæg!M223","v":0},{"$f":"Distributionsanlæg!N223","v":0},{"$f":"Distributionsanlæg!O223","v":0},{"$f":"Distributionsanlæg!P223","v":0},{"$f":"Distributionsanlæg!Q223","v":0},{"$f":"Distributionsanlæg!R223","v":0},{"$f":"Distributionsanlæg!S223","v":0},{"$f":"Distributionsanlæg!T223","v":0},{"$f":"Distributionsanlæg!U223","v":0},{"$f":"Distributionsanlæg!V223","v":0},{"$f":"Distributionsanlæg!W223","v":0},{"$f":"Distributionsanlæg!X223","v":0},{"$f":"Distributionsanlæg!Y223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D223:Y223,\"<>0\")","v":0}]
["Overløbsbygværker - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW225:AW241)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B246","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E246","v":75},{"$f":"Distributionsanlæg!D225","v":0},{"$f":"Distributionsanlæg!E225","v":0},{"$f":"Distributionsanlæg!F225","v":0},{"$f":"Distributionsanlæg!G225","v":0},{"$f":"Distributionsanlæg!H225","v":0},{"$f":"Distributionsanlæg!I225","v":0},{"$f":"Distributionsanlæg!J225","v":0},{"$f":"Distributionsanlæg!K225","v":0},{"$f":"Distributionsanlæg!L225","v":0},{"$f":"Distributionsanlæg!M225","v":0},{"$f":"Distributionsanlæg!N225","v":0},{"$f":"Distributionsanlæg!O225","v":0},{"$f":"Distributionsanlæg!P225","v":0},{"$f":"Distributionsanlæg!Q225","v":0},{"$f":"Distributionsanlæg!R225","v":0},{"$f":"Distributionsanlæg!S225","v":0},{"$f":"Distributionsanlæg!T225","v":0},{"$f":"Distributionsanlæg!U225","v":0},{"$f":"Distributionsanlæg!V225","v":0},{"$f":"Distributionsanlæg!W225","v":0},{"$f":"Distributionsanlæg!X225","v":0},{"$f":"Distributionsanlæg!Y225","v":0},null,{"$f":"D225*Genanskaffelsespriser!$D246","v":0},{"$f":"E225*Genanskaffelsespriser!$D246","v":0},{"$f":"F225*Genanskaffelsespriser!$D246","v":0},{"$f":"G225*Genanskaffelsespriser!$D246","v":0},{"$f":"H225*Genanskaffelsespriser!$D246","v":0},{"$f":"I225*Genanskaffelsespriser!$D246","v":0},{"$f":"J225*Genanskaffelsespriser!$D246","v":0},{"$f":"K225*Genanskaffelsespriser!$D246","v":0},{"$f":"L225*Genanskaffelsespriser!$D246","v":0},{"$f":"M225*Genanskaffelsespriser!$D246","v":0},{"$f":"N225*Genanskaffelsespriser!$D246","v":0},{"$f":"O225*Genanskaffelsespriser!$D246","v":0},{"$f":"P225*Genanskaffelsespriser!$D246","v":0},{"$f":"Q225*Genanskaffelsespriser!$D246","v":0},{"$f":"R225*Genanskaffelsespriser!$D246","v":0},{"$f":"S225*Genanskaffelsespriser!$D246","v":0},{"$f":"T225*Genanskaffelsespriser!$D246","v":0},{"$f":"U225*Genanskaffelsespriser!$D246","v":0},{"$f":"V225*Genanskaffelsespriser!$D246","v":0},{"$f":"W225*Genanskaffelsespriser!$D246","v":0},{"$f":"X225*Genanskaffelsespriser!$D246","v":0},{"$f":"Y225*Genanskaffelsespriser!$D246","v":0},{"$f":"+SUM(AA225:AV225)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA225","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB225","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC225","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD225","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE225","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF225","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG225","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH225","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI225","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ225","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK225","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL225","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM225","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN225","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO225","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP225","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ225","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR225","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS225","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT225","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU225","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV225","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D226","v":0},{"$f":"Distributionsanlæg!E226","v":0},{"$f":"Distributionsanlæg!F226","v":0},{"$f":"Distributionsanlæg!G226","v":0},{"$f":"Distributionsanlæg!H226","v":0},{"$f":"Distributionsanlæg!I226","v":0},{"$f":"Distributionsanlæg!J226","v":0},{"$f":"Distributionsanlæg!K226","v":0},{"$f":"Distributionsanlæg!L226","v":0},{"$f":"Distributionsanlæg!M226","v":0},{"$f":"Distributionsanlæg!N226","v":0},{"$f":"Distributionsanlæg!O226","v":0},{"$f":"Distributionsanlæg!P226","v":0},{"$f":"Distributionsanlæg!Q226","v":0},{"$f":"Distributionsanlæg!R226","v":0},{"$f":"Distributionsanlæg!S226","v":0},{"$f":"Distributionsanlæg!T226","v":0},{"$f":"Distributionsanlæg!U226","v":0},{"$f":"Distributionsanlæg!V226","v":0},{"$f":"Distributionsanlæg!W226","v":0},{"$f":"Distributionsanlæg!X226","v":0},{"$f":"Distributionsanlæg!Y226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D226:Y226,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B247","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E247","v":75},{"$f":"Distributionsanlæg!D227","v":0},{"$f":"Distributionsanlæg!E227","v":0},{"$f":"Distributionsanlæg!F227","v":0},{"$f":"Distributionsanlæg!G227","v":0},{"$f":"Distributionsanlæg!H227","v":0},{"$f":"Distributionsanlæg!I227","v":0},{"$f":"Distributionsanlæg!J227","v":0},{"$f":"Distributionsanlæg!K227","v":0},{"$f":"Distributionsanlæg!L227","v":0},{"$f":"Distributionsanlæg!M227","v":0},{"$f":"Distributionsanlæg!N227","v":0},{"$f":"Distributionsanlæg!O227","v":0},{"$f":"Distributionsanlæg!P227","v":0},{"$f":"Distributionsanlæg!Q227","v":0},{"$f":"Distributionsanlæg!R227","v":0},{"$f":"Distributionsanlæg!S227","v":0},{"$f":"Distributionsanlæg!T227","v":0},{"$f":"Distributionsanlæg!U227","v":0},{"$f":"Distributionsanlæg!V227","v":0},{"$f":"Distributionsanlæg!W227","v":0},{"$f":"Distributionsanlæg!X227","v":0},{"$f":"Distributionsanlæg!Y227","v":0},null,{"$f":"D227*Genanskaffelsespriser!$D247","v":0},{"$f":"E227*Genanskaffelsespriser!$D247","v":0},{"$f":"F227*Genanskaffelsespriser!$D247","v":0},{"$f":"G227*Genanskaffelsespriser!$D247","v":0},{"$f":"H227*Genanskaffelsespriser!$D247","v":0},{"$f":"I227*Genanskaffelsespriser!$D247","v":0},{"$f":"J227*Genanskaffelsespriser!$D247","v":0},{"$f":"K227*Genanskaffelsespriser!$D247","v":0},{"$f":"L227*Genanskaffelsespriser!$D247","v":0},{"$f":"M227*Genanskaffelsespriser!$D247","v":0},{"$f":"N227*Genanskaffelsespriser!$D247","v":0},{"$f":"O227*Genanskaffelsespriser!$D247","v":0},{"$f":"P227*Genanskaffelsespriser!$D247","v":0},{"$f":"Q227*Genanskaffelsespriser!$D247","v":0},{"$f":"R227*Genanskaffelsespriser!$D247","v":0},{"$f":"S227*Genanskaffelsespriser!$D247","v":0},{"$f":"T227*Genanskaffelsespriser!$D247","v":0},{"$f":"U227*Genanskaffelsespriser!$D247","v":0},{"$f":"V227*Genanskaffelsespriser!$D247","v":0},{"$f":"W227*Genanskaffelsespriser!$D247","v":0},{"$f":"X227*Genanskaffelsespriser!$D247","v":0},{"$f":"Y227*Genanskaffelsespriser!$D247","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA227","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB227","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC227","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD227","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE227","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF227","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG227","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH227","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI227","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ227","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK227","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL227","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM227","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN227","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO227","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP227","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ227","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR227","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS227","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT227","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU227","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV227","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D228","v":0},{"$f":"Distributionsanlæg!E228","v":0},{"$f":"Distributionsanlæg!F228","v":0},{"$f":"Distributionsanlæg!G228","v":0},{"$f":"Distributionsanlæg!H228","v":0},{"$f":"Distributionsanlæg!I228","v":0},{"$f":"Distributionsanlæg!J228","v":0},{"$f":"Distributionsanlæg!K228","v":0},{"$f":"Distributionsanlæg!L228","v":0},{"$f":"Distributionsanlæg!M228","v":0},{"$f":"Distributionsanlæg!N228","v":0},{"$f":"Distributionsanlæg!O228","v":0},{"$f":"Distributionsanlæg!P228","v":0},{"$f":"Distributionsanlæg!Q228","v":0},{"$f":"Distributionsanlæg!R228","v":0},{"$f":"Distributionsanlæg!S228","v":0},{"$f":"Distributionsanlæg!T228","v":0},{"$f":"Distributionsanlæg!U228","v":0},{"$f":"Distributionsanlæg!V228","v":0},{"$f":"Distributionsanlæg!W228","v":0},{"$f":"Distributionsanlæg!X228","v":0},{"$f":"Distributionsanlæg!Y228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D228:Y228,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B248","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E248","v":75},{"$f":"Distributionsanlæg!D229","v":0},{"$f":"Distributionsanlæg!E229","v":0},{"$f":"Distributionsanlæg!F229","v":0},{"$f":"Distributionsanlæg!G229","v":0},{"$f":"Distributionsanlæg!H229","v":0},{"$f":"Distributionsanlæg!I229","v":0},{"$f":"Distributionsanlæg!J229","v":0},{"$f":"Distributionsanlæg!K229","v":0},{"$f":"Distributionsanlæg!L229","v":0},{"$f":"Distributionsanlæg!M229","v":0},{"$f":"Distributionsanlæg!N229","v":0},{"$f":"Distributionsanlæg!O229","v":0},{"$f":"Distributionsanlæg!P229","v":0},{"$f":"Distributionsanlæg!Q229","v":0},{"$f":"Distributionsanlæg!R229","v":0},{"$f":"Distributionsanlæg!S229","v":0},{"$f":"Distributionsanlæg!T229","v":0},{"$f":"Distributionsanlæg!U229","v":0},{"$f":"Distributionsanlæg!V229","v":0},{"$f":"Distributionsanlæg!W229","v":0},{"$f":"Distributionsanlæg!X229","v":0},{"$f":"Distributionsanlæg!Y229","v":0},null,{"$f":"D229*Genanskaffelsespriser!$D248","v":0},{"$f":"E229*Genanskaffelsespriser!$D248","v":0},{"$f":"F229*Genanskaffelsespriser!$D248","v":0},{"$f":"G229*Genanskaffelsespriser!$D248","v":0},{"$f":"H229*Genanskaffelsespriser!$D248","v":0},{"$f":"I229*Genanskaffelsespriser!$D248","v":0},{"$f":"J229*Genanskaffelsespriser!$D248","v":0},{"$f":"K229*Genanskaffelsespriser!$D248","v":0},{"$f":"L229*Genanskaffelsespriser!$D248","v":0},{"$f":"M229*Genanskaffelsespriser!$D248","v":0},{"$f":"N229*Genanskaffelsespriser!$D248","v":0},{"$f":"O229*Genanskaffelsespriser!$D248","v":0},{"$f":"P229*Genanskaffelsespriser!$D248","v":0},{"$f":"Q229*Genanskaffelsespriser!$D248","v":0},{"$f":"R229*Genanskaffelsespriser!$D248","v":0},{"$f":"S229*Genanskaffelsespriser!$D248","v":0},{"$f":"T229*Genanskaffelsespriser!$D248","v":0},{"$f":"U229*Genanskaffelsespriser!$D248","v":0},{"$f":"V229*Genanskaffelsespriser!$D248","v":0},{"$f":"W229*Genanskaffelsespriser!$D248","v":0},{"$f":"X229*Genanskaffelsespriser!$D248","v":0},{"$f":"Y229*Genanskaffelsespriser!$D248","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA229","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB229","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC229","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD229","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE229","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF229","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG229","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH229","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI229","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ229","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK229","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL229","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM229","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN229","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO229","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP229","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ229","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR229","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS229","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT229","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU229","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV229","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D230","v":0},{"$f":"Distributionsanlæg!E230","v":0},{"$f":"Distributionsanlæg!F230","v":0},{"$f":"Distributionsanlæg!G230","v":0},{"$f":"Distributionsanlæg!H230","v":0},{"$f":"Distributionsanlæg!I230","v":0},{"$f":"Distributionsanlæg!J230","v":0},{"$f":"Distributionsanlæg!K230","v":0},{"$f":"Distributionsanlæg!L230","v":0},{"$f":"Distributionsanlæg!M230","v":0},{"$f":"Distributionsanlæg!N230","v":0},{"$f":"Distributionsanlæg!O230","v":0},{"$f":"Distributionsanlæg!P230","v":0},{"$f":"Distributionsanlæg!Q230","v":0},{"$f":"Distributionsanlæg!R230","v":0},{"$f":"Distributionsanlæg!S230","v":0},{"$f":"Distributionsanlæg!T230","v":0},{"$f":"Distributionsanlæg!U230","v":0},{"$f":"Distributionsanlæg!V230","v":0},{"$f":"Distributionsanlæg!W230","v":0},{"$f":"Distributionsanlæg!X230","v":0},{"$f":"Distributionsanlæg!Y230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D230:Y230,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B249","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E249","v":20},{"$f":"Distributionsanlæg!D231","v":0},{"$f":"Distributionsanlæg!E231","v":0},{"$f":"Distributionsanlæg!F231","v":0},{"$f":"Distributionsanlæg!G231","v":0},{"$f":"Distributionsanlæg!H231","v":0},{"$f":"Distributionsanlæg!I231","v":0},{"$f":"Distributionsanlæg!J231","v":0},{"$f":"Distributionsanlæg!K231","v":0},{"$f":"Distributionsanlæg!L231","v":0},{"$f":"Distributionsanlæg!M231","v":0},{"$f":"Distributionsanlæg!N231","v":0},{"$f":"Distributionsanlæg!O231","v":0},{"$f":"Distributionsanlæg!P231","v":0},{"$f":"Distributionsanlæg!Q231","v":0},{"$f":"Distributionsanlæg!R231","v":0},{"$f":"Distributionsanlæg!S231","v":0},{"$f":"Distributionsanlæg!T231","v":0},{"$f":"Distributionsanlæg!U231","v":0},{"$f":"Distributionsanlæg!V231","v":0},{"$f":"Distributionsanlæg!W231","v":0},{"$f":"Distributionsanlæg!X231","v":0},{"$f":"Distributionsanlæg!Y231","v":0},null,{"$f":"D231*Genanskaffelsespriser!$D249","v":0},{"$f":"E231*Genanskaffelsespriser!$D249","v":0},{"$f":"F231*Genanskaffelsespriser!$D249","v":0},{"$f":"G231*Genanskaffelsespriser!$D249","v":0},{"$f":"H231*Genanskaffelsespriser!$D249","v":0},{"$f":"I231*Genanskaffelsespriser!$D249","v":0},{"$f":"J231*Genanskaffelsespriser!$D249","v":0},{"$f":"K231*Genanskaffelsespriser!$D249","v":0},{"$f":"L231*Genanskaffelsespriser!$D249","v":0},{"$f":"M231*Genanskaffelsespriser!$D249","v":0},{"$f":"N231*Genanskaffelsespriser!$D249","v":0},{"$f":"O231*Genanskaffelsespriser!$D249","v":0},{"$f":"P231*Genanskaffelsespriser!$D249","v":0},{"$f":"Q231*Genanskaffelsespriser!$D249","v":0},{"$f":"R231*Genanskaffelsespriser!$D249","v":0},{"$f":"S231*Genanskaffelsespriser!$D249","v":0},{"$f":"T231*Genanskaffelsespriser!$D249","v":0},{"$f":"U231*Genanskaffelsespriser!$D249","v":0},{"$f":"V231*Genanskaffelsespriser!$D249","v":0},{"$f":"W231*Genanskaffelsespriser!$D249","v":0},{"$f":"X231*Genanskaffelsespriser!$D249","v":0},{"$f":"Y231*Genanskaffelsespriser!$D249","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA231","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB231","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC231","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD231","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE231","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF231","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG231","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH231","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI231","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ231","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK231","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL231","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM231","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN231","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO231","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP231","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ231","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR231","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS231","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT231","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU231","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV231","v":0},0]
[{"$f":"+Genanskaffelsespriser!B250","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E250","v":20},{"$f":"Distributionsanlæg!D232","v":0},{"$f":"Distributionsanlæg!E232","v":0},{"$f":"Distributionsanlæg!F232","v":0},{"$f":"Distributionsanlæg!G232","v":0},{"$f":"Distributionsanlæg!H232","v":0},{"$f":"Distributionsanlæg!I232","v":0},{"$f":"Distributionsanlæg!J232","v":0},{"$f":"Distributionsanlæg!K232","v":0},{"$f":"Distributionsanlæg!L232","v":0},{"$f":"Distributionsanlæg!M232","v":0},{"$f":"Distributionsanlæg!N232","v":0},{"$f":"Distributionsanlæg!O232","v":0},{"$f":"Distributionsanlæg!P232","v":0},{"$f":"Distributionsanlæg!Q232","v":0},{"$f":"Distributionsanlæg!R232","v":0},{"$f":"Distributionsanlæg!S232","v":0},{"$f":"Distributionsanlæg!T232","v":0},{"$f":"Distributionsanlæg!U232","v":0},{"$f":"Distributionsanlæg!V232","v":0},{"$f":"Distributionsanlæg!W232","v":0},{"$f":"Distributionsanlæg!X232","v":0},{"$f":"Distributionsanlæg!Y232","v":0},null,{"$f":"D232*Genanskaffelsespriser!$D250","v":0},{"$f":"E232*Genanskaffelsespriser!$D250","v":0},{"$f":"F232*Genanskaffelsespriser!$D250","v":0},{"$f":"G232*Genanskaffelsespriser!$D250","v":0},{"$f":"H232*Genanskaffelsespriser!$D250","v":0},{"$f":"I232*Genanskaffelsespriser!$D250","v":0},{"$f":"J232*Genanskaffelsespriser!$D250","v":0},{"$f":"K232*Genanskaffelsespriser!$D250","v":0},{"$f":"L232*Genanskaffelsespriser!$D250","v":0},{"$f":"M232*Genanskaffelsespriser!$D250","v":0},{"$f":"N232*Genanskaffelsespriser!$D250","v":0},{"$f":"O232*Genanskaffelsespriser!$D250","v":0},{"$f":"P232*Genanskaffelsespriser!$D250","v":0},{"$f":"Q232*Genanskaffelsespriser!$D250","v":0},{"$f":"R232*Genanskaffelsespriser!$D250","v":0},{"$f":"S232*Genanskaffelsespriser!$D250","v":0},{"$f":"T232*Genanskaffelsespriser!$D250","v":0},{"$f":"U232*Genanskaffelsespriser!$D250","v":0},{"$f":"V232*Genanskaffelsespriser!$D250","v":0},{"$f":"W232*Genanskaffelsespriser!$D250","v":0},{"$f":"X232*Genanskaffelsespriser!$D250","v":0},{"$f":"Y232*Genanskaffelsespriser!$D250","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA232","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB232","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC232","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD232","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE232","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF232","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG232","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH232","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI232","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ232","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK232","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL232","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM232","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN232","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO232","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP232","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ232","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR232","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS232","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT232","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU232","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV232","v":0},0]
[{"$f":"+Genanskaffelsespriser!B251","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E251","v":10},{"$f":"Distributionsanlæg!D233","v":0},{"$f":"Distributionsanlæg!E233","v":0},{"$f":"Distributionsanlæg!F233","v":0},{"$f":"Distributionsanlæg!G233","v":0},{"$f":"Distributionsanlæg!H233","v":0},{"$f":"Distributionsanlæg!I233","v":0},{"$f":"Distributionsanlæg!J233","v":0},{"$f":"Distributionsanlæg!K233","v":0},{"$f":"Distributionsanlæg!L233","v":0},{"$f":"Distributionsanlæg!M233","v":0},{"$f":"Distributionsanlæg!N233","v":0},{"$f":"Distributionsanlæg!O233","v":0},{"$f":"Distributionsanlæg!P233","v":0},{"$f":"Distributionsanlæg!Q233","v":0},{"$f":"Distributionsanlæg!R233","v":0},{"$f":"Distributionsanlæg!S233","v":0},{"$f":"Distributionsanlæg!T233","v":0},{"$f":"Distributionsanlæg!U233","v":0},{"$f":"Distributionsanlæg!V233","v":0},{"$f":"Distributionsanlæg!W233","v":0},{"$f":"Distributionsanlæg!X233","v":0},{"$f":"Distributionsanlæg!Y233","v":0},null,{"$f":"D233*Genanskaffelsespriser!$D251","v":0},{"$f":"E233*Genanskaffelsespriser!$D251","v":0},{"$f":"F233*Genanskaffelsespriser!$D251","v":0},{"$f":"G233*Genanskaffelsespriser!$D251","v":0},{"$f":"H233*Genanskaffelsespriser!$D251","v":0},{"$f":"I233*Genanskaffelsespriser!$D251","v":0},{"$f":"J233*Genanskaffelsespriser!$D251","v":0},{"$f":"K233*Genanskaffelsespriser!$D251","v":0},{"$f":"L233*Genanskaffelsespriser!$D251","v":0},{"$f":"M233*Genanskaffelsespriser!$D251","v":0},{"$f":"N233*Genanskaffelsespriser!$D251","v":0},{"$f":"O233*Genanskaffelsespriser!$D251","v":0},{"$f":"P233*Genanskaffelsespriser!$D251","v":0},{"$f":"Q233*Genanskaffelsespriser!$D251","v":0},{"$f":"R233*Genanskaffelsespriser!$D251","v":0},{"$f":"S233*Genanskaffelsespriser!$D251","v":0},{"$f":"T233*Genanskaffelsespriser!$D251","v":0},{"$f":"U233*Genanskaffelsespriser!$D251","v":0},{"$f":"V233*Genanskaffelsespriser!$D251","v":0},{"$f":"W233*Genanskaffelsespriser!$D251","v":0},{"$f":"X233*Genanskaffelsespriser!$D251","v":0},{"$f":"Y233*Genanskaffelsespriser!$D251","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA233","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB233","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC233","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD233","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE233","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF233","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG233","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH233","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI233","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ233","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK233","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL233","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM233","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN233","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO233","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP233","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ233","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR233","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS233","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT233","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU233","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV233","v":0},{"$f":"SUM(D233:Y233)","v":0}]
[{"$f":"+Genanskaffelsespriser!B252","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E252","v":20},{"$f":"Distributionsanlæg!D234","v":0},{"$f":"Distributionsanlæg!E234","v":0},{"$f":"Distributionsanlæg!F234","v":0},{"$f":"Distributionsanlæg!G234","v":0},{"$f":"Distributionsanlæg!H234","v":0},{"$f":"Distributionsanlæg!I234","v":0},{"$f":"Distributionsanlæg!J234","v":0},{"$f":"Distributionsanlæg!K234","v":0},{"$f":"Distributionsanlæg!L234","v":0},{"$f":"Distributionsanlæg!M234","v":0},{"$f":"Distributionsanlæg!N234","v":0},{"$f":"Distributionsanlæg!O234","v":0},{"$f":"Distributionsanlæg!P234","v":0},{"$f":"Distributionsanlæg!Q234","v":0},{"$f":"Distributionsanlæg!R234","v":0},{"$f":"Distributionsanlæg!S234","v":0},{"$f":"Distributionsanlæg!T234","v":0},{"$f":"Distributionsanlæg!U234","v":0},{"$f":"Distributionsanlæg!V234","v":0},{"$f":"Distributionsanlæg!W234","v":0},{"$f":"Distributionsanlæg!X234","v":0},{"$f":"Distributionsanlæg!Y234","v":0},null,{"$f":"D234*Genanskaffelsespriser!$D252","v":0},{"$f":"E234*Genanskaffelsespriser!$D252","v":0},{"$f":"F234*Genanskaffelsespriser!$D252","v":0},{"$f":"G234*Genanskaffelsespriser!$D252","v":0},{"$f":"H234*Genanskaffelsespriser!$D252","v":0},{"$f":"I234*Genanskaffelsespriser!$D252","v":0},{"$f":"J234*Genanskaffelsespriser!$D252","v":0},{"$f":"K234*Genanskaffelsespriser!$D252","v":0},{"$f":"L234*Genanskaffelsespriser!$D252","v":0},{"$f":"M234*Genanskaffelsespriser!$D252","v":0},{"$f":"N234*Genanskaffelsespriser!$D252","v":0},{"$f":"O234*Genanskaffelsespriser!$D252","v":0},{"$f":"P234*Genanskaffelsespriser!$D252","v":0},{"$f":"Q234*Genanskaffelsespriser!$D252","v":0},{"$f":"R234*Genanskaffelsespriser!$D252","v":0},{"$f":"S234*Genanskaffelsespriser!$D252","v":0},{"$f":"T234*Genanskaffelsespriser!$D252","v":0},{"$f":"U234*Genanskaffelsespriser!$D252","v":0},{"$f":"V234*Genanskaffelsespriser!$D252","v":0},{"$f":"W234*Genanskaffelsespriser!$D252","v":0},{"$f":"X234*Genanskaffelsespriser!$D252","v":0},{"$f":"Y234*Genanskaffelsespriser!$D252","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA234","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB234","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC234","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD234","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE234","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF234","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG234","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH234","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI234","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ234","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK234","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL234","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM234","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN234","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO234","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP234","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ234","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR234","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS234","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT234","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU234","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV234","v":0},0]
[{"$f":"+Genanskaffelsespriser!B253","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E253","v":10},{"$f":"Distributionsanlæg!D235","v":0},{"$f":"Distributionsanlæg!E235","v":0},{"$f":"Distributionsanlæg!F235","v":0},{"$f":"Distributionsanlæg!G235","v":0},{"$f":"Distributionsanlæg!H235","v":0},{"$f":"Distributionsanlæg!I235","v":0},{"$f":"Distributionsanlæg!J235","v":0},{"$f":"Distributionsanlæg!K235","v":0},{"$f":"Distributionsanlæg!L235","v":0},{"$f":"Distributionsanlæg!M235","v":0},{"$f":"Distributionsanlæg!N235","v":0},{"$f":"Distributionsanlæg!O235","v":0},{"$f":"Distributionsanlæg!P235","v":0},{"$f":"Distributionsanlæg!Q235","v":0},{"$f":"Distributionsanlæg!R235","v":0},{"$f":"Distributionsanlæg!S235","v":0},{"$f":"Distributionsanlæg!T235","v":0},{"$f":"Distributionsanlæg!U235","v":0},{"$f":"Distributionsanlæg!V235","v":0},{"$f":"Distributionsanlæg!W235","v":0},{"$f":"Distributionsanlæg!X235","v":0},{"$f":"Distributionsanlæg!Y235","v":0},null,{"$f":"D235*Genanskaffelsespriser!$D253","v":0},{"$f":"E235*Genanskaffelsespriser!$D253","v":0},{"$f":"F235*Genanskaffelsespriser!$D253","v":0},{"$f":"G235*Genanskaffelsespriser!$D253","v":0},{"$f":"H235*Genanskaffelsespriser!$D253","v":0},{"$f":"I235*Genanskaffelsespriser!$D253","v":0},{"$f":"J235*Genanskaffelsespriser!$D253","v":0},{"$f":"K235*Genanskaffelsespriser!$D253","v":0},{"$f":"L235*Genanskaffelsespriser!$D253","v":0},{"$f":"M235*Genanskaffelsespriser!$D253","v":0},{"$f":"N235*Genanskaffelsespriser!$D253","v":0},{"$f":"O235*Genanskaffelsespriser!$D253","v":0},{"$f":"P235*Genanskaffelsespriser!$D253","v":0},{"$f":"Q235*Genanskaffelsespriser!$D253","v":0},{"$f":"R235*Genanskaffelsespriser!$D253","v":0},{"$f":"S235*Genanskaffelsespriser!$D253","v":0},{"$f":"T235*Genanskaffelsespriser!$D253","v":0},{"$f":"U235*Genanskaffelsespriser!$D253","v":0},{"$f":"V235*Genanskaffelsespriser!$D253","v":0},{"$f":"W235*Genanskaffelsespriser!$D253","v":0},{"$f":"X235*Genanskaffelsespriser!$D253","v":0},{"$f":"Y235*Genanskaffelsespriser!$D253","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA235","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB235","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC235","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD235","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE235","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF235","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG235","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH235","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI235","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ235","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK235","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL235","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM235","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN235","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO235","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP235","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ235","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR235","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS235","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT235","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU235","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV235","v":0},0]
[{"$f":"+Genanskaffelsespriser!B254","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E254","v":20},{"$f":"Distributionsanlæg!D236","v":0},{"$f":"Distributionsanlæg!E236","v":0},{"$f":"Distributionsanlæg!F236","v":0},{"$f":"Distributionsanlæg!G236","v":0},{"$f":"Distributionsanlæg!H236","v":0},{"$f":"Distributionsanlæg!I236","v":0},{"$f":"Distributionsanlæg!J236","v":0},{"$f":"Distributionsanlæg!K236","v":0},{"$f":"Distributionsanlæg!L236","v":0},{"$f":"Distributionsanlæg!M236","v":0},{"$f":"Distributionsanlæg!N236","v":0},{"$f":"Distributionsanlæg!O236","v":0},{"$f":"Distributionsanlæg!P236","v":0},{"$f":"Distributionsanlæg!Q236","v":0},{"$f":"Distributionsanlæg!R236","v":0},{"$f":"Distributionsanlæg!S236","v":0},{"$f":"Distributionsanlæg!T236","v":0},{"$f":"Distributionsanlæg!U236","v":0},{"$f":"Distributionsanlæg!V236","v":0},{"$f":"Distributionsanlæg!W236","v":0},{"$f":"Distributionsanlæg!X236","v":0},{"$f":"Distributionsanlæg!Y236","v":0},null,{"$f":"D236*Genanskaffelsespriser!$D254","v":0},{"$f":"E236*Genanskaffelsespriser!$D254","v":0},{"$f":"F236*Genanskaffelsespriser!$D254","v":0},{"$f":"G236*Genanskaffelsespriser!$D254","v":0},{"$f":"H236*Genanskaffelsespriser!$D254","v":0},{"$f":"I236*Genanskaffelsespriser!$D254","v":0},{"$f":"J236*Genanskaffelsespriser!$D254","v":0},{"$f":"K236*Genanskaffelsespriser!$D254","v":0},{"$f":"L236*Genanskaffelsespriser!$D254","v":0},{"$f":"M236*Genanskaffelsespriser!$D254","v":0},{"$f":"N236*Genanskaffelsespriser!$D254","v":0},{"$f":"O236*Genanskaffelsespriser!$D254","v":0},{"$f":"P236*Genanskaffelsespriser!$D254","v":0},{"$f":"Q236*Genanskaffelsespriser!$D254","v":0},{"$f":"R236*Genanskaffelsespriser!$D254","v":0},{"$f":"S236*Genanskaffelsespriser!$D254","v":0},{"$f":"T236*Genanskaffelsespriser!$D254","v":0},{"$f":"U236*Genanskaffelsespriser!$D254","v":0},{"$f":"V236*Genanskaffelsespriser!$D254","v":0},{"$f":"W236*Genanskaffelsespriser!$D254","v":0},{"$f":"X236*Genanskaffelsespriser!$D254","v":0},{"$f":"Y236*Genanskaffelsespriser!$D254","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA236","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB236","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC236","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD236","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE236","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF236","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG236","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH236","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI236","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ236","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK236","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL236","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM236","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN236","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO236","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP236","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ236","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR236","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS236","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT236","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU236","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV236","v":0},0]
[{"$f":"+Genanskaffelsespriser!B255","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E255","v":10},{"$f":"Distributionsanlæg!D237","v":0},{"$f":"Distributionsanlæg!E237","v":0},{"$f":"Distributionsanlæg!F237","v":0},{"$f":"Distributionsanlæg!G237","v":0},{"$f":"Distributionsanlæg!H237","v":0},{"$f":"Distributionsanlæg!I237","v":0},{"$f":"Distributionsanlæg!J237","v":0},{"$f":"Distributionsanlæg!K237","v":0},{"$f":"Distributionsanlæg!L237","v":0},{"$f":"Distributionsanlæg!M237","v":0},{"$f":"Distributionsanlæg!N237","v":0},{"$f":"Distributionsanlæg!O237","v":0},{"$f":"Distributionsanlæg!P237","v":0},{"$f":"Distributionsanlæg!Q237","v":0},{"$f":"Distributionsanlæg!R237","v":0},{"$f":"Distributionsanlæg!S237","v":0},{"$f":"Distributionsanlæg!T237","v":0},{"$f":"Distributionsanlæg!U237","v":0},{"$f":"Distributionsanlæg!V237","v":0},{"$f":"Distributionsanlæg!W237","v":0},{"$f":"Distributionsanlæg!X237","v":0},{"$f":"Distributionsanlæg!Y237","v":0},null,{"$f":"D237*Genanskaffelsespriser!$D255","v":0},{"$f":"E237*Genanskaffelsespriser!$D255","v":0},{"$f":"F237*Genanskaffelsespriser!$D255","v":0},{"$f":"G237*Genanskaffelsespriser!$D255","v":0},{"$f":"H237*Genanskaffelsespriser!$D255","v":0},{"$f":"I237*Genanskaffelsespriser!$D255","v":0},{"$f":"J237*Genanskaffelsespriser!$D255","v":0},{"$f":"K237*Genanskaffelsespriser!$D255","v":0},{"$f":"L237*Genanskaffelsespriser!$D255","v":0},{"$f":"M237*Genanskaffelsespriser!$D255","v":0},{"$f":"N237*Genanskaffelsespriser!$D255","v":0},{"$f":"O237*Genanskaffelsespriser!$D255","v":0},{"$f":"P237*Genanskaffelsespriser!$D255","v":0},{"$f":"Q237*Genanskaffelsespriser!$D255","v":0},{"$f":"R237*Genanskaffelsespriser!$D255","v":0},{"$f":"S237*Genanskaffelsespriser!$D255","v":0},{"$f":"T237*Genanskaffelsespriser!$D255","v":0},{"$f":"U237*Genanskaffelsespriser!$D255","v":0},{"$f":"V237*Genanskaffelsespriser!$D255","v":0},{"$f":"W237*Genanskaffelsespriser!$D255","v":0},{"$f":"X237*Genanskaffelsespriser!$D255","v":0},{"$f":"Y237*Genanskaffelsespriser!$D255","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA237","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB237","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC237","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD237","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE237","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF237","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG237","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH237","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI237","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ237","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK237","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL237","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM237","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN237","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO237","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP237","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ237","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR237","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS237","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT237","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU237","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV237","v":0},0]
[{"$f":"+Genanskaffelsespriser!B256","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E256","v":20},{"$f":"Distributionsanlæg!D238","v":0},{"$f":"Distributionsanlæg!E238","v":0},{"$f":"Distributionsanlæg!F238","v":0},{"$f":"Distributionsanlæg!G238","v":0},{"$f":"Distributionsanlæg!H238","v":0},{"$f":"Distributionsanlæg!I238","v":0},{"$f":"Distributionsanlæg!J238","v":0},{"$f":"Distributionsanlæg!K238","v":0},{"$f":"Distributionsanlæg!L238","v":0},{"$f":"Distributionsanlæg!M238","v":0},{"$f":"Distributionsanlæg!N238","v":0},{"$f":"Distributionsanlæg!O238","v":0},{"$f":"Distributionsanlæg!P238","v":0},{"$f":"Distributionsanlæg!Q238","v":0},{"$f":"Distributionsanlæg!R238","v":0},{"$f":"Distributionsanlæg!S238","v":0},{"$f":"Distributionsanlæg!T238","v":0},{"$f":"Distributionsanlæg!U238","v":0},{"$f":"Distributionsanlæg!V238","v":0},{"$f":"Distributionsanlæg!W238","v":0},{"$f":"Distributionsanlæg!X238","v":0},{"$f":"Distributionsanlæg!Y238","v":0},null,{"$f":"D238*Genanskaffelsespriser!$D256","v":0},{"$f":"E238*Genanskaffelsespriser!$D256","v":0},{"$f":"F238*Genanskaffelsespriser!$D256","v":0},{"$f":"G238*Genanskaffelsespriser!$D256","v":0},{"$f":"H238*Genanskaffelsespriser!$D256","v":0},{"$f":"I238*Genanskaffelsespriser!$D256","v":0},{"$f":"J238*Genanskaffelsespriser!$D256","v":0},{"$f":"K238*Genanskaffelsespriser!$D256","v":0},{"$f":"L238*Genanskaffelsespriser!$D256","v":0},{"$f":"M238*Genanskaffelsespriser!$D256","v":0},{"$f":"N238*Genanskaffelsespriser!$D256","v":0},{"$f":"O238*Genanskaffelsespriser!$D256","v":0},{"$f":"P238*Genanskaffelsespriser!$D256","v":0},{"$f":"Q238*Genanskaffelsespriser!$D256","v":0},{"$f":"R238*Genanskaffelsespriser!$D256","v":0},{"$f":"S238*Genanskaffelsespriser!$D256","v":0},{"$f":"T238*Genanskaffelsespriser!$D256","v":0},{"$f":"U238*Genanskaffelsespriser!$D256","v":0},{"$f":"V238*Genanskaffelsespriser!$D256","v":0},{"$f":"W238*Genanskaffelsespriser!$D256","v":0},{"$f":"X238*Genanskaffelsespriser!$D256","v":0},{"$f":"Y238*Genanskaffelsespriser!$D256","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA238","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB238","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC238","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD238","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE238","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF238","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG238","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH238","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI238","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ238","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK238","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL238","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM238","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN238","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO238","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP238","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ238","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR238","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS238","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT238","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU238","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV238","v":0},0]
[{"$f":"+Genanskaffelsespriser!B257","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E257","v":10},{"$f":"Distributionsanlæg!D239","v":0},{"$f":"Distributionsanlæg!E239","v":0},{"$f":"Distributionsanlæg!F239","v":0},{"$f":"Distributionsanlæg!G239","v":0},{"$f":"Distributionsanlæg!H239","v":0},{"$f":"Distributionsanlæg!I239","v":0},{"$f":"Distributionsanlæg!J239","v":0},{"$f":"Distributionsanlæg!K239","v":0},{"$f":"Distributionsanlæg!L239","v":0},{"$f":"Distributionsanlæg!M239","v":0},{"$f":"Distributionsanlæg!N239","v":0},{"$f":"Distributionsanlæg!O239","v":0},{"$f":"Distributionsanlæg!P239","v":0},{"$f":"Distributionsanlæg!Q239","v":0},{"$f":"Distributionsanlæg!R239","v":0},{"$f":"Distributionsanlæg!S239","v":0},{"$f":"Distributionsanlæg!T239","v":0},{"$f":"Distributionsanlæg!U239","v":0},{"$f":"Distributionsanlæg!V239","v":0},{"$f":"Distributionsanlæg!W239","v":0},{"$f":"Distributionsanlæg!X239","v":0},{"$f":"Distributionsanlæg!Y239","v":0},null,{"$f":"D239*Genanskaffelsespriser!$D257","v":0},{"$f":"E239*Genanskaffelsespriser!$D257","v":0},{"$f":"F239*Genanskaffelsespriser!$D257","v":0},{"$f":"G239*Genanskaffelsespriser!$D257","v":0},{"$f":"H239*Genanskaffelsespriser!$D257","v":0},{"$f":"I239*Genanskaffelsespriser!$D257","v":0},{"$f":"J239*Genanskaffelsespriser!$D257","v":0},{"$f":"K239*Genanskaffelsespriser!$D257","v":0},{"$f":"L239*Genanskaffelsespriser!$D257","v":0},{"$f":"M239*Genanskaffelsespriser!$D257","v":0},{"$f":"N239*Genanskaffelsespriser!$D257","v":0},{"$f":"O239*Genanskaffelsespriser!$D257","v":0},{"$f":"P239*Genanskaffelsespriser!$D257","v":0},{"$f":"Q239*Genanskaffelsespriser!$D257","v":0},{"$f":"R239*Genanskaffelsespriser!$D257","v":0},{"$f":"S239*Genanskaffelsespriser!$D257","v":0},{"$f":"T239*Genanskaffelsespriser!$D257","v":0},{"$f":"U239*Genanskaffelsespriser!$D257","v":0},{"$f":"V239*Genanskaffelsespriser!$D257","v":0},{"$f":"W239*Genanskaffelsespriser!$D257","v":0},{"$f":"X239*Genanskaffelsespriser!$D257","v":0},{"$f":"Y239*Genanskaffelsespriser!$D257","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA239","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB239","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC239","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD239","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE239","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF239","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG239","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH239","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI239","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ239","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK239","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL239","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM239","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN239","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO239","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP239","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ239","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR239","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS239","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT239","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU239","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV239","v":0},0]
[{"$f":"+Genanskaffelsespriser!B258","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E258","v":75},{"$f":"Distributionsanlæg!D240","v":0},{"$f":"Distributionsanlæg!E240","v":0},{"$f":"Distributionsanlæg!F240","v":0},{"$f":"Distributionsanlæg!G240","v":0},{"$f":"Distributionsanlæg!H240","v":0},{"$f":"Distributionsanlæg!I240","v":0},{"$f":"Distributionsanlæg!J240","v":0},{"$f":"Distributionsanlæg!K240","v":0},{"$f":"Distributionsanlæg!L240","v":0},{"$f":"Distributionsanlæg!M240","v":0},{"$f":"Distributionsanlæg!N240","v":0},{"$f":"Distributionsanlæg!O240","v":0},{"$f":"Distributionsanlæg!P240","v":0},{"$f":"Distributionsanlæg!Q240","v":0},{"$f":"Distributionsanlæg!R240","v":0},{"$f":"Distributionsanlæg!S240","v":0},{"$f":"Distributionsanlæg!T240","v":0},{"$f":"Distributionsanlæg!U240","v":0},{"$f":"Distributionsanlæg!V240","v":0},{"$f":"Distributionsanlæg!W240","v":0},{"$f":"Distributionsanlæg!X240","v":0},{"$f":"Distributionsanlæg!Y240","v":0},null,{"$f":"D240*Genanskaffelsespriser!$D258","v":0},{"$f":"E240*Genanskaffelsespriser!$D258","v":0},{"$f":"F240*Genanskaffelsespriser!$D258","v":0},{"$f":"G240*Genanskaffelsespriser!$D258","v":0},{"$f":"H240*Genanskaffelsespriser!$D258","v":0},{"$f":"I240*Genanskaffelsespriser!$D258","v":0},{"$f":"J240*Genanskaffelsespriser!$D258","v":0},{"$f":"K240*Genanskaffelsespriser!$D258","v":0},{"$f":"L240*Genanskaffelsespriser!$D258","v":0},{"$f":"M240*Genanskaffelsespriser!$D258","v":0},{"$f":"N240*Genanskaffelsespriser!$D258","v":0},{"$f":"O240*Genanskaffelsespriser!$D258","v":0},{"$f":"P240*Genanskaffelsespriser!$D258","v":0},{"$f":"Q240*Genanskaffelsespriser!$D258","v":0},{"$f":"R240*Genanskaffelsespriser!$D258","v":0},{"$f":"S240*Genanskaffelsespriser!$D258","v":0},{"$f":"T240*Genanskaffelsespriser!$D258","v":0},{"$f":"U240*Genanskaffelsespriser!$D258","v":0},{"$f":"V240*Genanskaffelsespriser!$D258","v":0},{"$f":"W240*Genanskaffelsespriser!$D258","v":0},{"$f":"X240*Genanskaffelsespriser!$D258","v":0},{"$f":"Y240*Genanskaffelsespriser!$D258","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA240","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB240","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC240","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD240","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE240","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF240","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG240","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH240","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI240","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ240","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK240","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL240","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM240","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN240","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO240","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP240","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ240","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR240","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS240","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT240","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU240","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV240","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D241","v":0},{"$f":"Distributionsanlæg!E241","v":0},{"$f":"Distributionsanlæg!F241","v":0},{"$f":"Distributionsanlæg!G241","v":0},{"$f":"Distributionsanlæg!H241","v":0},{"$f":"Distributionsanlæg!I241","v":0},{"$f":"Distributionsanlæg!J241","v":0},{"$f":"Distributionsanlæg!K241","v":0},{"$f":"Distributionsanlæg!L241","v":0},{"$f":"Distributionsanlæg!M241","v":0},{"$f":"Distributionsanlæg!N241","v":0},{"$f":"Distributionsanlæg!O241","v":0},{"$f":"Distributionsanlæg!P241","v":0},{"$f":"Distributionsanlæg!Q241","v":0},{"$f":"Distributionsanlæg!R241","v":0},{"$f":"Distributionsanlæg!S241","v":0},{"$f":"Distributionsanlæg!T241","v":0},{"$f":"Distributionsanlæg!U241","v":0},{"$f":"Distributionsanlæg!V241","v":0},{"$f":"Distributionsanlæg!W241","v":0},{"$f":"Distributionsanlæg!X241","v":0},{"$f":"Distributionsanlæg!Y241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D241:Y241,\"<>0\")","v":0}]
["Overløbsbygværker - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW243:AW259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B260","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E260","v":75},{"$f":"Distributionsanlæg!D243","v":0},{"$f":"Distributionsanlæg!E243","v":0},{"$f":"Distributionsanlæg!F243","v":0},{"$f":"Distributionsanlæg!G243","v":0},{"$f":"Distributionsanlæg!H243","v":0},{"$f":"Distributionsanlæg!I243","v":0},{"$f":"Distributionsanlæg!J243","v":0},{"$f":"Distributionsanlæg!K243","v":0},{"$f":"Distributionsanlæg!L243","v":0},{"$f":"Distributionsanlæg!M243","v":0},{"$f":"Distributionsanlæg!N243","v":0},{"$f":"Distributionsanlæg!O243","v":0},{"$f":"Distributionsanlæg!P243","v":0},{"$f":"Distributionsanlæg!Q243","v":0},{"$f":"Distributionsanlæg!R243","v":0},{"$f":"Distributionsanlæg!S243","v":0},{"$f":"Distributionsanlæg!T243","v":0},{"$f":"Distributionsanlæg!U243","v":0},{"$f":"Distributionsanlæg!V243","v":0},{"$f":"Distributionsanlæg!W243","v":0},{"$f":"Distributionsanlæg!X243","v":0},{"$f":"Distributionsanlæg!Y243","v":0},null,{"$f":"D243*Genanskaffelsespriser!$D260","v":0},{"$f":"E243*Genanskaffelsespriser!$D260","v":0},{"$f":"F243*Genanskaffelsespriser!$D260","v":0},{"$f":"G243*Genanskaffelsespriser!$D260","v":0},{"$f":"H243*Genanskaffelsespriser!$D260","v":0},{"$f":"I243*Genanskaffelsespriser!$D260","v":0},{"$f":"J243*Genanskaffelsespriser!$D260","v":0},{"$f":"K243*Genanskaffelsespriser!$D260","v":0},{"$f":"L243*Genanskaffelsespriser!$D260","v":0},{"$f":"M243*Genanskaffelsespriser!$D260","v":0},{"$f":"N243*Genanskaffelsespriser!$D260","v":0},{"$f":"O243*Genanskaffelsespriser!$D260","v":0},{"$f":"P243*Genanskaffelsespriser!$D260","v":0},{"$f":"Q243*Genanskaffelsespriser!$D260","v":0},{"$f":"R243*Genanskaffelsespriser!$D260","v":0},{"$f":"S243*Genanskaffelsespriser!$D260","v":0},{"$f":"T243*Genanskaffelsespriser!$D260","v":0},{"$f":"U243*Genanskaffelsespriser!$D260","v":0},{"$f":"V243*Genanskaffelsespriser!$D260","v":0},{"$f":"W243*Genanskaffelsespriser!$D260","v":0},{"$f":"X243*Genanskaffelsespriser!$D260","v":0},{"$f":"Y243*Genanskaffelsespriser!$D260","v":0},{"$f":"+SUM(AA243:AV243)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA243","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB243","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC243","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD243","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE243","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF243","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG243","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH243","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI243","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ243","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK243","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL243","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM243","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN243","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO243","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP243","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ243","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR243","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS243","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT243","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU243","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV243","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D244","v":0},{"$f":"Distributionsanlæg!E244","v":0},{"$f":"Distributionsanlæg!F244","v":0},{"$f":"Distributionsanlæg!G244","v":0},{"$f":"Distributionsanlæg!H244","v":0},{"$f":"Distributionsanlæg!I244","v":0},{"$f":"Distributionsanlæg!J244","v":0},{"$f":"Distributionsanlæg!K244","v":0},{"$f":"Distributionsanlæg!L244","v":0},{"$f":"Distributionsanlæg!M244","v":0},{"$f":"Distributionsanlæg!N244","v":0},{"$f":"Distributionsanlæg!O244","v":0},{"$f":"Distributionsanlæg!P244","v":0},{"$f":"Distributionsanlæg!Q244","v":0},{"$f":"Distributionsanlæg!R244","v":0},{"$f":"Distributionsanlæg!S244","v":0},{"$f":"Distributionsanlæg!T244","v":0},{"$f":"Distributionsanlæg!U244","v":0},{"$f":"Distributionsanlæg!V244","v":0},{"$f":"Distributionsanlæg!W244","v":0},{"$f":"Distributionsanlæg!X244","v":0},{"$f":"Distributionsanlæg!Y244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D244:Y244,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B261","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E261","v":75},{"$f":"Distributionsanlæg!D245","v":0},{"$f":"Distributionsanlæg!E245","v":0},{"$f":"Distributionsanlæg!F245","v":0},{"$f":"Distributionsanlæg!G245","v":0},{"$f":"Distributionsanlæg!H245","v":0},{"$f":"Distributionsanlæg!I245","v":0},{"$f":"Distributionsanlæg!J245","v":0},{"$f":"Distributionsanlæg!K245","v":0},{"$f":"Distributionsanlæg!L245","v":0},{"$f":"Distributionsanlæg!M245","v":0},{"$f":"Distributionsanlæg!N245","v":0},{"$f":"Distributionsanlæg!O245","v":0},{"$f":"Distributionsanlæg!P245","v":0},{"$f":"Distributionsanlæg!Q245","v":0},{"$f":"Distributionsanlæg!R245","v":0},{"$f":"Distributionsanlæg!S245","v":0},{"$f":"Distributionsanlæg!T245","v":0},{"$f":"Distributionsanlæg!U245","v":0},{"$f":"Distributionsanlæg!V245","v":0},{"$f":"Distributionsanlæg!W245","v":0},{"$f":"Distributionsanlæg!X245","v":0},{"$f":"Distributionsanlæg!Y245","v":0},null,{"$f":"D245*Genanskaffelsespriser!$D261","v":0},{"$f":"E245*Genanskaffelsespriser!$D261","v":0},{"$f":"F245*Genanskaffelsespriser!$D261","v":0},{"$f":"G245*Genanskaffelsespriser!$D261","v":0},{"$f":"H245*Genanskaffelsespriser!$D261","v":0},{"$f":"I245*Genanskaffelsespriser!$D261","v":0},{"$f":"J245*Genanskaffelsespriser!$D261","v":0},{"$f":"K245*Genanskaffelsespriser!$D261","v":0},{"$f":"L245*Genanskaffelsespriser!$D261","v":0},{"$f":"M245*Genanskaffelsespriser!$D261","v":0},{"$f":"N245*Genanskaffelsespriser!$D261","v":0},{"$f":"O245*Genanskaffelsespriser!$D261","v":0},{"$f":"P245*Genanskaffelsespriser!$D261","v":0},{"$f":"Q245*Genanskaffelsespriser!$D261","v":0},{"$f":"R245*Genanskaffelsespriser!$D261","v":0},{"$f":"S245*Genanskaffelsespriser!$D261","v":0},{"$f":"T245*Genanskaffelsespriser!$D261","v":0},{"$f":"U245*Genanskaffelsespriser!$D261","v":0},{"$f":"V245*Genanskaffelsespriser!$D261","v":0},{"$f":"W245*Genanskaffelsespriser!$D261","v":0},{"$f":"X245*Genanskaffelsespriser!$D261","v":0},{"$f":"Y245*Genanskaffelsespriser!$D261","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA245","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB245","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC245","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD245","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE245","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF245","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG245","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH245","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI245","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ245","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK245","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL245","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM245","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN245","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO245","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP245","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ245","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR245","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS245","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT245","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU245","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV245","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D246","v":0},{"$f":"Distributionsanlæg!E246","v":0},{"$f":"Distributionsanlæg!F246","v":0},{"$f":"Distributionsanlæg!G246","v":0},{"$f":"Distributionsanlæg!H246","v":0},{"$f":"Distributionsanlæg!I246","v":0},{"$f":"Distributionsanlæg!J246","v":0},{"$f":"Distributionsanlæg!K246","v":0},{"$f":"Distributionsanlæg!L246","v":0},{"$f":"Distributionsanlæg!M246","v":0},{"$f":"Distributionsanlæg!N246","v":0},{"$f":"Distributionsanlæg!O246","v":0},{"$f":"Distributionsanlæg!P246","v":0},{"$f":"Distributionsanlæg!Q246","v":0},{"$f":"Distributionsanlæg!R246","v":0},{"$f":"Distributionsanlæg!S246","v":0},{"$f":"Distributionsanlæg!T246","v":0},{"$f":"Distributionsanlæg!U246","v":0},{"$f":"Distributionsanlæg!V246","v":0},{"$f":"Distributionsanlæg!W246","v":0},{"$f":"Distributionsanlæg!X246","v":0},{"$f":"Distributionsanlæg!Y246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D246:Y246,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B262","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E262","v":75},{"$f":"Distributionsanlæg!D247","v":0},{"$f":"Distributionsanlæg!E247","v":0},{"$f":"Distributionsanlæg!F247","v":0},{"$f":"Distributionsanlæg!G247","v":0},{"$f":"Distributionsanlæg!H247","v":0},{"$f":"Distributionsanlæg!I247","v":0},{"$f":"Distributionsanlæg!J247","v":0},{"$f":"Distributionsanlæg!K247","v":0},{"$f":"Distributionsanlæg!L247","v":0},{"$f":"Distributionsanlæg!M247","v":0},{"$f":"Distributionsanlæg!N247","v":0},{"$f":"Distributionsanlæg!O247","v":0},{"$f":"Distributionsanlæg!P247","v":0},{"$f":"Distributionsanlæg!Q247","v":0},{"$f":"Distributionsanlæg!R247","v":0},{"$f":"Distributionsanlæg!S247","v":0},{"$f":"Distributionsanlæg!T247","v":0},{"$f":"Distributionsanlæg!U247","v":0},{"$f":"Distributionsanlæg!V247","v":0},{"$f":"Distributionsanlæg!W247","v":0},{"$f":"Distributionsanlæg!X247","v":0},{"$f":"Distributionsanlæg!Y247","v":0},null,{"$f":"D247*Genanskaffelsespriser!$D262","v":0},{"$f":"E247*Genanskaffelsespriser!$D262","v":0},{"$f":"F247*Genanskaffelsespriser!$D262","v":0},{"$f":"G247*Genanskaffelsespriser!$D262","v":0},{"$f":"H247*Genanskaffelsespriser!$D262","v":0},{"$f":"I247*Genanskaffelsespriser!$D262","v":0},{"$f":"J247*Genanskaffelsespriser!$D262","v":0},{"$f":"K247*Genanskaffelsespriser!$D262","v":0},{"$f":"L247*Genanskaffelsespriser!$D262","v":0},{"$f":"M247*Genanskaffelsespriser!$D262","v":0},{"$f":"N247*Genanskaffelsespriser!$D262","v":0},{"$f":"O247*Genanskaffelsespriser!$D262","v":0},{"$f":"P247*Genanskaffelsespriser!$D262","v":0},{"$f":"Q247*Genanskaffelsespriser!$D262","v":0},{"$f":"R247*Genanskaffelsespriser!$D262","v":0},{"$f":"S247*Genanskaffelsespriser!$D262","v":0},{"$f":"T247*Genanskaffelsespriser!$D262","v":0},{"$f":"U247*Genanskaffelsespriser!$D262","v":0},{"$f":"V247*Genanskaffelsespriser!$D262","v":0},{"$f":"W247*Genanskaffelsespriser!$D262","v":0},{"$f":"X247*Genanskaffelsespriser!$D262","v":0},{"$f":"Y247*Genanskaffelsespriser!$D262","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA247","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB247","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC247","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD247","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE247","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF247","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG247","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH247","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI247","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ247","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK247","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL247","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM247","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN247","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO247","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP247","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ247","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR247","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS247","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT247","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU247","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV247","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D248","v":0},{"$f":"Distributionsanlæg!E248","v":0},{"$f":"Distributionsanlæg!F248","v":0},{"$f":"Distributionsanlæg!G248","v":0},{"$f":"Distributionsanlæg!H248","v":0},{"$f":"Distributionsanlæg!I248","v":0},{"$f":"Distributionsanlæg!J248","v":0},{"$f":"Distributionsanlæg!K248","v":0},{"$f":"Distributionsanlæg!L248","v":0},{"$f":"Distributionsanlæg!M248","v":0},{"$f":"Distributionsanlæg!N248","v":0},{"$f":"Distributionsanlæg!O248","v":0},{"$f":"Distributionsanlæg!P248","v":0},{"$f":"Distributionsanlæg!Q248","v":0},{"$f":"Distributionsanlæg!R248","v":0},{"$f":"Distributionsanlæg!S248","v":0},{"$f":"Distributionsanlæg!T248","v":0},{"$f":"Distributionsanlæg!U248","v":0},{"$f":"Distributionsanlæg!V248","v":0},{"$f":"Distributionsanlæg!W248","v":0},{"$f":"Distributionsanlæg!X248","v":0},{"$f":"Distributionsanlæg!Y248","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D248:Y248,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B263","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E263","v":20},{"$f":"Distributionsanlæg!D249","v":0},{"$f":"Distributionsanlæg!E249","v":0},{"$f":"Distributionsanlæg!F249","v":0},{"$f":"Distributionsanlæg!G249","v":0},{"$f":"Distributionsanlæg!H249","v":0},{"$f":"Distributionsanlæg!I249","v":0},{"$f":"Distributionsanlæg!J249","v":0},{"$f":"Distributionsanlæg!K249","v":0},{"$f":"Distributionsanlæg!L249","v":0},{"$f":"Distributionsanlæg!M249","v":0},{"$f":"Distributionsanlæg!N249","v":0},{"$f":"Distributionsanlæg!O249","v":0},{"$f":"Distributionsanlæg!P249","v":0},{"$f":"Distributionsanlæg!Q249","v":0},{"$f":"Distributionsanlæg!R249","v":0},{"$f":"Distributionsanlæg!S249","v":0},{"$f":"Distributionsanlæg!T249","v":0},{"$f":"Distributionsanlæg!U249","v":0},{"$f":"Distributionsanlæg!V249","v":0},{"$f":"Distributionsanlæg!W249","v":0},{"$f":"Distributionsanlæg!X249","v":0},{"$f":"Distributionsanlæg!Y249","v":0},null,{"$f":"D249*Genanskaffelsespriser!$D263","v":0},{"$f":"E249*Genanskaffelsespriser!$D263","v":0},{"$f":"F249*Genanskaffelsespriser!$D263","v":0},{"$f":"G249*Genanskaffelsespriser!$D263","v":0},{"$f":"H249*Genanskaffelsespriser!$D263","v":0},{"$f":"I249*Genanskaffelsespriser!$D263","v":0},{"$f":"J249*Genanskaffelsespriser!$D263","v":0},{"$f":"K249*Genanskaffelsespriser!$D263","v":0},{"$f":"L249*Genanskaffelsespriser!$D263","v":0},{"$f":"M249*Genanskaffelsespriser!$D263","v":0},{"$f":"N249*Genanskaffelsespriser!$D263","v":0},{"$f":"O249*Genanskaffelsespriser!$D263","v":0},{"$f":"P249*Genanskaffelsespriser!$D263","v":0},{"$f":"Q249*Genanskaffelsespriser!$D263","v":0},{"$f":"R249*Genanskaffelsespriser!$D263","v":0},{"$f":"S249*Genanskaffelsespriser!$D263","v":0},{"$f":"T249*Genanskaffelsespriser!$D263","v":0},{"$f":"U249*Genanskaffelsespriser!$D263","v":0},{"$f":"V249*Genanskaffelsespriser!$D263","v":0},{"$f":"W249*Genanskaffelsespriser!$D263","v":0},{"$f":"X249*Genanskaffelsespriser!$D263","v":0},{"$f":"Y249*Genanskaffelsespriser!$D263","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA249","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB249","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC249","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD249","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE249","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF249","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG249","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH249","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI249","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ249","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK249","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL249","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM249","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN249","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO249","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP249","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ249","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR249","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS249","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT249","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU249","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV249","v":0},0]
[{"$f":"+Genanskaffelsespriser!B264","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E264","v":20},{"$f":"Distributionsanlæg!D250","v":0},{"$f":"Distributionsanlæg!E250","v":0},{"$f":"Distributionsanlæg!F250","v":0},{"$f":"Distributionsanlæg!G250","v":0},{"$f":"Distributionsanlæg!H250","v":0},{"$f":"Distributionsanlæg!I250","v":0},{"$f":"Distributionsanlæg!J250","v":0},{"$f":"Distributionsanlæg!K250","v":0},{"$f":"Distributionsanlæg!L250","v":0},{"$f":"Distributionsanlæg!M250","v":0},{"$f":"Distributionsanlæg!N250","v":0},{"$f":"Distributionsanlæg!O250","v":0},{"$f":"Distributionsanlæg!P250","v":0},{"$f":"Distributionsanlæg!Q250","v":0},{"$f":"Distributionsanlæg!R250","v":0},{"$f":"Distributionsanlæg!S250","v":0},{"$f":"Distributionsanlæg!T250","v":0},{"$f":"Distributionsanlæg!U250","v":0},{"$f":"Distributionsanlæg!V250","v":0},{"$f":"Distributionsanlæg!W250","v":0},{"$f":"Distributionsanlæg!X250","v":0},{"$f":"Distributionsanlæg!Y250","v":0},null,{"$f":"D250*Genanskaffelsespriser!$D264","v":0},{"$f":"E250*Genanskaffelsespriser!$D264","v":0},{"$f":"F250*Genanskaffelsespriser!$D264","v":0},{"$f":"G250*Genanskaffelsespriser!$D264","v":0},{"$f":"H250*Genanskaffelsespriser!$D264","v":0},{"$f":"I250*Genanskaffelsespriser!$D264","v":0},{"$f":"J250*Genanskaffelsespriser!$D264","v":0},{"$f":"K250*Genanskaffelsespriser!$D264","v":0},{"$f":"L250*Genanskaffelsespriser!$D264","v":0},{"$f":"M250*Genanskaffelsespriser!$D264","v":0},{"$f":"N250*Genanskaffelsespriser!$D264","v":0},{"$f":"O250*Genanskaffelsespriser!$D264","v":0},{"$f":"P250*Genanskaffelsespriser!$D264","v":0},{"$f":"Q250*Genanskaffelsespriser!$D264","v":0},{"$f":"R250*Genanskaffelsespriser!$D264","v":0},{"$f":"S250*Genanskaffelsespriser!$D264","v":0},{"$f":"T250*Genanskaffelsespriser!$D264","v":0},{"$f":"U250*Genanskaffelsespriser!$D264","v":0},{"$f":"V250*Genanskaffelsespriser!$D264","v":0},{"$f":"W250*Genanskaffelsespriser!$D264","v":0},{"$f":"X250*Genanskaffelsespriser!$D264","v":0},{"$f":"Y250*Genanskaffelsespriser!$D264","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA250","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB250","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC250","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD250","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE250","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF250","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG250","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH250","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI250","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ250","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK250","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL250","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM250","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN250","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO250","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP250","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ250","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR250","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS250","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT250","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU250","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV250","v":0},0]
[{"$f":"+Genanskaffelsespriser!B265","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E265","v":10},{"$f":"Distributionsanlæg!D251","v":0},{"$f":"Distributionsanlæg!E251","v":0},{"$f":"Distributionsanlæg!F251","v":0},{"$f":"Distributionsanlæg!G251","v":0},{"$f":"Distributionsanlæg!H251","v":0},{"$f":"Distributionsanlæg!I251","v":0},{"$f":"Distributionsanlæg!J251","v":0},{"$f":"Distributionsanlæg!K251","v":0},{"$f":"Distributionsanlæg!L251","v":0},{"$f":"Distributionsanlæg!M251","v":0},{"$f":"Distributionsanlæg!N251","v":0},{"$f":"Distributionsanlæg!O251","v":0},{"$f":"Distributionsanlæg!P251","v":0},{"$f":"Distributionsanlæg!Q251","v":0},{"$f":"Distributionsanlæg!R251","v":0},{"$f":"Distributionsanlæg!S251","v":0},{"$f":"Distributionsanlæg!T251","v":0},{"$f":"Distributionsanlæg!U251","v":0},{"$f":"Distributionsanlæg!V251","v":0},{"$f":"Distributionsanlæg!W251","v":0},{"$f":"Distributionsanlæg!X251","v":0},{"$f":"Distributionsanlæg!Y251","v":0},null,{"$f":"D251*Genanskaffelsespriser!$D265","v":0},{"$f":"E251*Genanskaffelsespriser!$D265","v":0},{"$f":"F251*Genanskaffelsespriser!$D265","v":0},{"$f":"G251*Genanskaffelsespriser!$D265","v":0},{"$f":"H251*Genanskaffelsespriser!$D265","v":0},{"$f":"I251*Genanskaffelsespriser!$D265","v":0},{"$f":"J251*Genanskaffelsespriser!$D265","v":0},{"$f":"K251*Genanskaffelsespriser!$D265","v":0},{"$f":"L251*Genanskaffelsespriser!$D265","v":0},{"$f":"M251*Genanskaffelsespriser!$D265","v":0},{"$f":"N251*Genanskaffelsespriser!$D265","v":0},{"$f":"O251*Genanskaffelsespriser!$D265","v":0},{"$f":"P251*Genanskaffelsespriser!$D265","v":0},{"$f":"Q251*Genanskaffelsespriser!$D265","v":0},{"$f":"R251*Genanskaffelsespriser!$D265","v":0},{"$f":"S251*Genanskaffelsespriser!$D265","v":0},{"$f":"T251*Genanskaffelsespriser!$D265","v":0},{"$f":"U251*Genanskaffelsespriser!$D265","v":0},{"$f":"V251*Genanskaffelsespriser!$D265","v":0},{"$f":"W251*Genanskaffelsespriser!$D265","v":0},{"$f":"X251*Genanskaffelsespriser!$D265","v":0},{"$f":"Y251*Genanskaffelsespriser!$D265","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA251","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB251","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC251","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD251","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE251","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF251","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG251","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH251","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI251","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ251","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK251","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL251","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM251","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN251","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO251","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP251","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ251","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR251","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS251","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT251","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU251","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV251","v":0},0]
[{"$f":"+Genanskaffelsespriser!B266","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E266","v":20},{"$f":"Distributionsanlæg!D252","v":0},{"$f":"Distributionsanlæg!E252","v":0},{"$f":"Distributionsanlæg!F252","v":0},{"$f":"Distributionsanlæg!G252","v":0},{"$f":"Distributionsanlæg!H252","v":0},{"$f":"Distributionsanlæg!I252","v":0},{"$f":"Distributionsanlæg!J252","v":0},{"$f":"Distributionsanlæg!K252","v":0},{"$f":"Distributionsanlæg!L252","v":0},{"$f":"Distributionsanlæg!M252","v":0},{"$f":"Distributionsanlæg!N252","v":0},{"$f":"Distributionsanlæg!O252","v":0},{"$f":"Distributionsanlæg!P252","v":0},{"$f":"Distributionsanlæg!Q252","v":0},{"$f":"Distributionsanlæg!R252","v":0},{"$f":"Distributionsanlæg!S252","v":0},{"$f":"Distributionsanlæg!T252","v":0},{"$f":"Distributionsanlæg!U252","v":0},{"$f":"Distributionsanlæg!V252","v":0},{"$f":"Distributionsanlæg!W252","v":0},{"$f":"Distributionsanlæg!X252","v":0},{"$f":"Distributionsanlæg!Y252","v":0},null,{"$f":"D252*Genanskaffelsespriser!$D266","v":0},{"$f":"E252*Genanskaffelsespriser!$D266","v":0},{"$f":"F252*Genanskaffelsespriser!$D266","v":0},{"$f":"G252*Genanskaffelsespriser!$D266","v":0},{"$f":"H252*Genanskaffelsespriser!$D266","v":0},{"$f":"I252*Genanskaffelsespriser!$D266","v":0},{"$f":"J252*Genanskaffelsespriser!$D266","v":0},{"$f":"K252*Genanskaffelsespriser!$D266","v":0},{"$f":"L252*Genanskaffelsespriser!$D266","v":0},{"$f":"M252*Genanskaffelsespriser!$D266","v":0},{"$f":"N252*Genanskaffelsespriser!$D266","v":0},{"$f":"O252*Genanskaffelsespriser!$D266","v":0},{"$f":"P252*Genanskaffelsespriser!$D266","v":0},{"$f":"Q252*Genanskaffelsespriser!$D266","v":0},{"$f":"R252*Genanskaffelsespriser!$D266","v":0},{"$f":"S252*Genanskaffelsespriser!$D266","v":0},{"$f":"T252*Genanskaffelsespriser!$D266","v":0},{"$f":"U252*Genanskaffelsespriser!$D266","v":0},{"$f":"V252*Genanskaffelsespriser!$D266","v":0},{"$f":"W252*Genanskaffelsespriser!$D266","v":0},{"$f":"X252*Genanskaffelsespriser!$D266","v":0},{"$f":"Y252*Genanskaffelsespriser!$D266","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA252","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB252","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC252","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD252","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE252","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF252","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG252","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH252","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI252","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ252","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK252","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL252","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM252","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN252","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO252","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP252","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ252","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR252","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS252","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT252","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU252","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV252","v":0},0]
[{"$f":"+Genanskaffelsespriser!B267","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E267","v":10},{"$f":"Distributionsanlæg!D253","v":0},{"$f":"Distributionsanlæg!E253","v":0},{"$f":"Distributionsanlæg!F253","v":0},{"$f":"Distributionsanlæg!G253","v":0},{"$f":"Distributionsanlæg!H253","v":0},{"$f":"Distributionsanlæg!I253","v":0},{"$f":"Distributionsanlæg!J253","v":0},{"$f":"Distributionsanlæg!K253","v":0},{"$f":"Distributionsanlæg!L253","v":0},{"$f":"Distributionsanlæg!M253","v":0},{"$f":"Distributionsanlæg!N253","v":0},{"$f":"Distributionsanlæg!O253","v":0},{"$f":"Distributionsanlæg!P253","v":0},{"$f":"Distributionsanlæg!Q253","v":0},{"$f":"Distributionsanlæg!R253","v":0},{"$f":"Distributionsanlæg!S253","v":0},{"$f":"Distributionsanlæg!T253","v":0},{"$f":"Distributionsanlæg!U253","v":0},{"$f":"Distributionsanlæg!V253","v":0},{"$f":"Distributionsanlæg!W253","v":0},{"$f":"Distributionsanlæg!X253","v":0},{"$f":"Distributionsanlæg!Y253","v":0},null,{"$f":"D253*Genanskaffelsespriser!$D267","v":0},{"$f":"E253*Genanskaffelsespriser!$D267","v":0},{"$f":"F253*Genanskaffelsespriser!$D267","v":0},{"$f":"G253*Genanskaffelsespriser!$D267","v":0},{"$f":"H253*Genanskaffelsespriser!$D267","v":0},{"$f":"I253*Genanskaffelsespriser!$D267","v":0},{"$f":"J253*Genanskaffelsespriser!$D267","v":0},{"$f":"K253*Genanskaffelsespriser!$D267","v":0},{"$f":"L253*Genanskaffelsespriser!$D267","v":0},{"$f":"M253*Genanskaffelsespriser!$D267","v":0},{"$f":"N253*Genanskaffelsespriser!$D267","v":0},{"$f":"O253*Genanskaffelsespriser!$D267","v":0},{"$f":"P253*Genanskaffelsespriser!$D267","v":0},{"$f":"Q253*Genanskaffelsespriser!$D267","v":0},{"$f":"R253*Genanskaffelsespriser!$D267","v":0},{"$f":"S253*Genanskaffelsespriser!$D267","v":0},{"$f":"T253*Genanskaffelsespriser!$D267","v":0},{"$f":"U253*Genanskaffelsespriser!$D267","v":0},{"$f":"V253*Genanskaffelsespriser!$D267","v":0},{"$f":"W253*Genanskaffelsespriser!$D267","v":0},{"$f":"X253*Genanskaffelsespriser!$D267","v":0},{"$f":"Y253*Genanskaffelsespriser!$D267","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA253","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB253","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC253","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD253","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE253","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF253","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG253","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH253","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI253","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ253","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK253","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL253","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM253","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN253","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO253","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP253","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ253","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR253","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS253","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT253","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU253","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV253","v":0},0]
[{"$f":"+Genanskaffelsespriser!B268","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E268","v":20},{"$f":"Distributionsanlæg!D254","v":0},{"$f":"Distributionsanlæg!E254","v":0},{"$f":"Distributionsanlæg!F254","v":0},{"$f":"Distributionsanlæg!G254","v":0},{"$f":"Distributionsanlæg!H254","v":0},{"$f":"Distributionsanlæg!I254","v":0},{"$f":"Distributionsanlæg!J254","v":0},{"$f":"Distributionsanlæg!K254","v":0},{"$f":"Distributionsanlæg!L254","v":0},{"$f":"Distributionsanlæg!M254","v":0},{"$f":"Distributionsanlæg!N254","v":0},{"$f":"Distributionsanlæg!O254","v":0},{"$f":"Distributionsanlæg!P254","v":0},{"$f":"Distributionsanlæg!Q254","v":0},{"$f":"Distributionsanlæg!R254","v":0},{"$f":"Distributionsanlæg!S254","v":0},{"$f":"Distributionsanlæg!T254","v":0},{"$f":"Distributionsanlæg!U254","v":0},{"$f":"Distributionsanlæg!V254","v":0},{"$f":"Distributionsanlæg!W254","v":0},{"$f":"Distributionsanlæg!X254","v":0},{"$f":"Distributionsanlæg!Y254","v":0},null,{"$f":"D254*Genanskaffelsespriser!$D268","v":0},{"$f":"E254*Genanskaffelsespriser!$D268","v":0},{"$f":"F254*Genanskaffelsespriser!$D268","v":0},{"$f":"G254*Genanskaffelsespriser!$D268","v":0},{"$f":"H254*Genanskaffelsespriser!$D268","v":0},{"$f":"I254*Genanskaffelsespriser!$D268","v":0},{"$f":"J254*Genanskaffelsespriser!$D268","v":0},{"$f":"K254*Genanskaffelsespriser!$D268","v":0},{"$f":"L254*Genanskaffelsespriser!$D268","v":0},{"$f":"M254*Genanskaffelsespriser!$D268","v":0},{"$f":"N254*Genanskaffelsespriser!$D268","v":0},{"$f":"O254*Genanskaffelsespriser!$D268","v":0},{"$f":"P254*Genanskaffelsespriser!$D268","v":0},{"$f":"Q254*Genanskaffelsespriser!$D268","v":0},{"$f":"R254*Genanskaffelsespriser!$D268","v":0},{"$f":"S254*Genanskaffelsespriser!$D268","v":0},{"$f":"T254*Genanskaffelsespriser!$D268","v":0},{"$f":"U254*Genanskaffelsespriser!$D268","v":0},{"$f":"V254*Genanskaffelsespriser!$D268","v":0},{"$f":"W254*Genanskaffelsespriser!$D268","v":0},{"$f":"X254*Genanskaffelsespriser!$D268","v":0},{"$f":"Y254*Genanskaffelsespriser!$D268","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA254","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB254","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC254","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD254","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE254","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF254","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG254","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH254","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI254","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ254","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK254","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL254","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM254","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN254","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO254","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP254","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ254","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR254","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS254","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT254","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU254","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV254","v":0},0]
[{"$f":"+Genanskaffelsespriser!B269","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E269","v":10},{"$f":"Distributionsanlæg!D255","v":0},{"$f":"Distributionsanlæg!E255","v":0},{"$f":"Distributionsanlæg!F255","v":0},{"$f":"Distributionsanlæg!G255","v":0},{"$f":"Distributionsanlæg!H255","v":0},{"$f":"Distributionsanlæg!I255","v":0},{"$f":"Distributionsanlæg!J255","v":0},{"$f":"Distributionsanlæg!K255","v":0},{"$f":"Distributionsanlæg!L255","v":0},{"$f":"Distributionsanlæg!M255","v":0},{"$f":"Distributionsanlæg!N255","v":0},{"$f":"Distributionsanlæg!O255","v":0},{"$f":"Distributionsanlæg!P255","v":0},{"$f":"Distributionsanlæg!Q255","v":0},{"$f":"Distributionsanlæg!R255","v":0},{"$f":"Distributionsanlæg!S255","v":0},{"$f":"Distributionsanlæg!T255","v":0},{"$f":"Distributionsanlæg!U255","v":0},{"$f":"Distributionsanlæg!V255","v":0},{"$f":"Distributionsanlæg!W255","v":0},{"$f":"Distributionsanlæg!X255","v":0},{"$f":"Distributionsanlæg!Y255","v":0},null,{"$f":"D255*Genanskaffelsespriser!$D269","v":0},{"$f":"E255*Genanskaffelsespriser!$D269","v":0},{"$f":"F255*Genanskaffelsespriser!$D269","v":0},{"$f":"G255*Genanskaffelsespriser!$D269","v":0},{"$f":"H255*Genanskaffelsespriser!$D269","v":0},{"$f":"I255*Genanskaffelsespriser!$D269","v":0},{"$f":"J255*Genanskaffelsespriser!$D269","v":0},{"$f":"K255*Genanskaffelsespriser!$D269","v":0},{"$f":"L255*Genanskaffelsespriser!$D269","v":0},{"$f":"M255*Genanskaffelsespriser!$D269","v":0},{"$f":"N255*Genanskaffelsespriser!$D269","v":0},{"$f":"O255*Genanskaffelsespriser!$D269","v":0},{"$f":"P255*Genanskaffelsespriser!$D269","v":0},{"$f":"Q255*Genanskaffelsespriser!$D269","v":0},{"$f":"R255*Genanskaffelsespriser!$D269","v":0},{"$f":"S255*Genanskaffelsespriser!$D269","v":0},{"$f":"T255*Genanskaffelsespriser!$D269","v":0},{"$f":"U255*Genanskaffelsespriser!$D269","v":0},{"$f":"V255*Genanskaffelsespriser!$D269","v":0},{"$f":"W255*Genanskaffelsespriser!$D269","v":0},{"$f":"X255*Genanskaffelsespriser!$D269","v":0},{"$f":"Y255*Genanskaffelsespriser!$D269","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA255","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB255","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC255","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD255","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE255","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF255","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG255","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH255","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI255","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ255","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK255","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL255","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM255","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN255","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO255","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP255","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ255","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR255","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS255","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT255","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU255","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV255","v":0},0]
[{"$f":"+Genanskaffelsespriser!B270","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E270","v":20},{"$f":"Distributionsanlæg!D256","v":0},{"$f":"Distributionsanlæg!E256","v":0},{"$f":"Distributionsanlæg!F256","v":0},{"$f":"Distributionsanlæg!G256","v":0},{"$f":"Distributionsanlæg!H256","v":0},{"$f":"Distributionsanlæg!I256","v":0},{"$f":"Distributionsanlæg!J256","v":0},{"$f":"Distributionsanlæg!K256","v":0},{"$f":"Distributionsanlæg!L256","v":0},{"$f":"Distributionsanlæg!M256","v":0},{"$f":"Distributionsanlæg!N256","v":0},{"$f":"Distributionsanlæg!O256","v":0},{"$f":"Distributionsanlæg!P256","v":0},{"$f":"Distributionsanlæg!Q256","v":0},{"$f":"Distributionsanlæg!R256","v":0},{"$f":"Distributionsanlæg!S256","v":0},{"$f":"Distributionsanlæg!T256","v":0},{"$f":"Distributionsanlæg!U256","v":0},{"$f":"Distributionsanlæg!V256","v":0},{"$f":"Distributionsanlæg!W256","v":0},{"$f":"Distributionsanlæg!X256","v":0},{"$f":"Distributionsanlæg!Y256","v":0},null,{"$f":"D256*Genanskaffelsespriser!$D270","v":0},{"$f":"E256*Genanskaffelsespriser!$D270","v":0},{"$f":"F256*Genanskaffelsespriser!$D270","v":0},{"$f":"G256*Genanskaffelsespriser!$D270","v":0},{"$f":"H256*Genanskaffelsespriser!$D270","v":0},{"$f":"I256*Genanskaffelsespriser!$D270","v":0},{"$f":"J256*Genanskaffelsespriser!$D270","v":0},{"$f":"K256*Genanskaffelsespriser!$D270","v":0},{"$f":"L256*Genanskaffelsespriser!$D270","v":0},{"$f":"M256*Genanskaffelsespriser!$D270","v":0},{"$f":"N256*Genanskaffelsespriser!$D270","v":0},{"$f":"O256*Genanskaffelsespriser!$D270","v":0},{"$f":"P256*Genanskaffelsespriser!$D270","v":0},{"$f":"Q256*Genanskaffelsespriser!$D270","v":0},{"$f":"R256*Genanskaffelsespriser!$D270","v":0},{"$f":"S256*Genanskaffelsespriser!$D270","v":0},{"$f":"T256*Genanskaffelsespriser!$D270","v":0},{"$f":"U256*Genanskaffelsespriser!$D270","v":0},{"$f":"V256*Genanskaffelsespriser!$D270","v":0},{"$f":"W256*Genanskaffelsespriser!$D270","v":0},{"$f":"X256*Genanskaffelsespriser!$D270","v":0},{"$f":"Y256*Genanskaffelsespriser!$D270","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA256","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB256","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC256","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD256","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE256","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF256","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG256","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH256","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI256","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ256","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK256","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL256","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM256","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN256","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO256","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP256","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ256","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR256","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS256","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT256","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU256","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV256","v":0},0]
[{"$f":"+Genanskaffelsespriser!B271","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E271","v":10},{"$f":"Distributionsanlæg!D257","v":0},{"$f":"Distributionsanlæg!E257","v":0},{"$f":"Distributionsanlæg!F257","v":0},{"$f":"Distributionsanlæg!G257","v":0},{"$f":"Distributionsanlæg!H257","v":0},{"$f":"Distributionsanlæg!I257","v":0},{"$f":"Distributionsanlæg!J257","v":0},{"$f":"Distributionsanlæg!K257","v":0},{"$f":"Distributionsanlæg!L257","v":0},{"$f":"Distributionsanlæg!M257","v":0},{"$f":"Distributionsanlæg!N257","v":0},{"$f":"Distributionsanlæg!O257","v":0},{"$f":"Distributionsanlæg!P257","v":0},{"$f":"Distributionsanlæg!Q257","v":0},{"$f":"Distributionsanlæg!R257","v":0},{"$f":"Distributionsanlæg!S257","v":0},{"$f":"Distributionsanlæg!T257","v":0},{"$f":"Distributionsanlæg!U257","v":0},{"$f":"Distributionsanlæg!V257","v":0},{"$f":"Distributionsanlæg!W257","v":0},{"$f":"Distributionsanlæg!X257","v":0},{"$f":"Distributionsanlæg!Y257","v":0},null,{"$f":"D257*Genanskaffelsespriser!$D271","v":0},{"$f":"E257*Genanskaffelsespriser!$D271","v":0},{"$f":"F257*Genanskaffelsespriser!$D271","v":0},{"$f":"G257*Genanskaffelsespriser!$D271","v":0},{"$f":"H257*Genanskaffelsespriser!$D271","v":0},{"$f":"I257*Genanskaffelsespriser!$D271","v":0},{"$f":"J257*Genanskaffelsespriser!$D271","v":0},{"$f":"K257*Genanskaffelsespriser!$D271","v":0},{"$f":"L257*Genanskaffelsespriser!$D271","v":0},{"$f":"M257*Genanskaffelsespriser!$D271","v":0},{"$f":"N257*Genanskaffelsespriser!$D271","v":0},{"$f":"O257*Genanskaffelsespriser!$D271","v":0},{"$f":"P257*Genanskaffelsespriser!$D271","v":0},{"$f":"Q257*Genanskaffelsespriser!$D271","v":0},{"$f":"R257*Genanskaffelsespriser!$D271","v":0},{"$f":"S257*Genanskaffelsespriser!$D271","v":0},{"$f":"T257*Genanskaffelsespriser!$D271","v":0},{"$f":"U257*Genanskaffelsespriser!$D271","v":0},{"$f":"V257*Genanskaffelsespriser!$D271","v":0},{"$f":"W257*Genanskaffelsespriser!$D271","v":0},{"$f":"X257*Genanskaffelsespriser!$D271","v":0},{"$f":"Y257*Genanskaffelsespriser!$D271","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA257","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB257","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC257","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD257","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE257","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF257","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG257","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH257","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI257","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ257","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK257","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL257","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM257","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN257","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO257","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP257","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ257","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR257","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS257","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT257","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU257","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV257","v":0},0]
[{"$f":"+Genanskaffelsespriser!B272","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E272","v":75},{"$f":"Distributionsanlæg!D258","v":0},{"$f":"Distributionsanlæg!E258","v":0},{"$f":"Distributionsanlæg!F258","v":0},{"$f":"Distributionsanlæg!G258","v":0},{"$f":"Distributionsanlæg!H258","v":0},{"$f":"Distributionsanlæg!I258","v":0},{"$f":"Distributionsanlæg!J258","v":0},{"$f":"Distributionsanlæg!K258","v":0},{"$f":"Distributionsanlæg!L258","v":0},{"$f":"Distributionsanlæg!M258","v":0},{"$f":"Distributionsanlæg!N258","v":0},{"$f":"Distributionsanlæg!O258","v":0},{"$f":"Distributionsanlæg!P258","v":0},{"$f":"Distributionsanlæg!Q258","v":0},{"$f":"Distributionsanlæg!R258","v":0},{"$f":"Distributionsanlæg!S258","v":0},{"$f":"Distributionsanlæg!T258","v":0},{"$f":"Distributionsanlæg!U258","v":0},{"$f":"Distributionsanlæg!V258","v":0},{"$f":"Distributionsanlæg!W258","v":0},{"$f":"Distributionsanlæg!X258","v":0},{"$f":"Distributionsanlæg!Y258","v":0},null,{"$f":"D258*Genanskaffelsespriser!$D272","v":0},{"$f":"E258*Genanskaffelsespriser!$D272","v":0},{"$f":"F258*Genanskaffelsespriser!$D272","v":0},{"$f":"G258*Genanskaffelsespriser!$D272","v":0},{"$f":"H258*Genanskaffelsespriser!$D272","v":0},{"$f":"I258*Genanskaffelsespriser!$D272","v":0},{"$f":"J258*Genanskaffelsespriser!$D272","v":0},{"$f":"K258*Genanskaffelsespriser!$D272","v":0},{"$f":"L258*Genanskaffelsespriser!$D272","v":0},{"$f":"M258*Genanskaffelsespriser!$D272","v":0},{"$f":"N258*Genanskaffelsespriser!$D272","v":0},{"$f":"O258*Genanskaffelsespriser!$D272","v":0},{"$f":"P258*Genanskaffelsespriser!$D272","v":0},{"$f":"Q258*Genanskaffelsespriser!$D272","v":0},{"$f":"R258*Genanskaffelsespriser!$D272","v":0},{"$f":"S258*Genanskaffelsespriser!$D272","v":0},{"$f":"T258*Genanskaffelsespriser!$D272","v":0},{"$f":"U258*Genanskaffelsespriser!$D272","v":0},{"$f":"V258*Genanskaffelsespriser!$D272","v":0},{"$f":"W258*Genanskaffelsespriser!$D272","v":0},{"$f":"X258*Genanskaffelsespriser!$D272","v":0},{"$f":"Y258*Genanskaffelsespriser!$D272","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA258","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB258","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC258","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD258","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE258","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF258","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG258","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH258","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI258","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ258","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK258","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL258","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM258","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN258","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO258","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP258","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ258","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR258","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS258","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT258","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU258","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV258","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D259","v":0},{"$f":"Distributionsanlæg!E259","v":0},{"$f":"Distributionsanlæg!F259","v":0},{"$f":"Distributionsanlæg!G259","v":0},{"$f":"Distributionsanlæg!H259","v":0},{"$f":"Distributionsanlæg!I259","v":0},{"$f":"Distributionsanlæg!J259","v":0},{"$f":"Distributionsanlæg!K259","v":0},{"$f":"Distributionsanlæg!L259","v":0},{"$f":"Distributionsanlæg!M259","v":0},{"$f":"Distributionsanlæg!N259","v":0},{"$f":"Distributionsanlæg!O259","v":0},{"$f":"Distributionsanlæg!P259","v":0},{"$f":"Distributionsanlæg!Q259","v":0},{"$f":"Distributionsanlæg!R259","v":0},{"$f":"Distributionsanlæg!S259","v":0},{"$f":"Distributionsanlæg!T259","v":0},{"$f":"Distributionsanlæg!U259","v":0},{"$f":"Distributionsanlæg!V259","v":0},{"$f":"Distributionsanlæg!W259","v":0},{"$f":"Distributionsanlæg!X259","v":0},{"$f":"Distributionsanlæg!Y259","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D259:Y259,\"<>0\")","v":0}]
["Overløbsbygværker - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW261:AW277)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B274","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E274","v":75},{"$f":"Distributionsanlæg!D261","v":0},{"$f":"Distributionsanlæg!E261","v":0},{"$f":"Distributionsanlæg!F261","v":0},{"$f":"Distributionsanlæg!G261","v":0},{"$f":"Distributionsanlæg!H261","v":0},{"$f":"Distributionsanlæg!I261","v":0},{"$f":"Distributionsanlæg!J261","v":0},{"$f":"Distributionsanlæg!K261","v":0},{"$f":"Distributionsanlæg!L261","v":0},{"$f":"Distributionsanlæg!M261","v":0},{"$f":"Distributionsanlæg!N261","v":0},{"$f":"Distributionsanlæg!O261","v":0},{"$f":"Distributionsanlæg!P261","v":0},{"$f":"Distributionsanlæg!Q261","v":0},{"$f":"Distributionsanlæg!R261","v":0},{"$f":"Distributionsanlæg!S261","v":0},{"$f":"Distributionsanlæg!T261","v":0},{"$f":"Distributionsanlæg!U261","v":0},{"$f":"Distributionsanlæg!V261","v":0},{"$f":"Distributionsanlæg!W261","v":0},{"$f":"Distributionsanlæg!X261","v":0},{"$f":"Distributionsanlæg!Y261","v":0},null,{"$f":"D261*Genanskaffelsespriser!$D274","v":0},{"$f":"E261*Genanskaffelsespriser!$D274","v":0},{"$f":"F261*Genanskaffelsespriser!$D274","v":0},{"$f":"G261*Genanskaffelsespriser!$D274","v":0},{"$f":"H261*Genanskaffelsespriser!$D274","v":0},{"$f":"I261*Genanskaffelsespriser!$D274","v":0},{"$f":"J261*Genanskaffelsespriser!$D274","v":0},{"$f":"K261*Genanskaffelsespriser!$D274","v":0},{"$f":"L261*Genanskaffelsespriser!$D274","v":0},{"$f":"M261*Genanskaffelsespriser!$D274","v":0},{"$f":"N261*Genanskaffelsespriser!$D274","v":0},{"$f":"O261*Genanskaffelsespriser!$D274","v":0},{"$f":"P261*Genanskaffelsespriser!$D274","v":0},{"$f":"Q261*Genanskaffelsespriser!$D274","v":0},{"$f":"R261*Genanskaffelsespriser!$D274","v":0},{"$f":"S261*Genanskaffelsespriser!$D274","v":0},{"$f":"T261*Genanskaffelsespriser!$D274","v":0},{"$f":"U261*Genanskaffelsespriser!$D274","v":0},{"$f":"V261*Genanskaffelsespriser!$D274","v":0},{"$f":"W261*Genanskaffelsespriser!$D274","v":0},{"$f":"X261*Genanskaffelsespriser!$D274","v":0},{"$f":"Y261*Genanskaffelsespriser!$D274","v":0},{"$f":"+SUM(AA261:AV261)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA261","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB261","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC261","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD261","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE261","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF261","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG261","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH261","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI261","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ261","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK261","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL261","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM261","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN261","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO261","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP261","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ261","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR261","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS261","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT261","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU261","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV261","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D262","v":0},{"$f":"Distributionsanlæg!E262","v":0},{"$f":"Distributionsanlæg!F262","v":0},{"$f":"Distributionsanlæg!G262","v":0},{"$f":"Distributionsanlæg!H262","v":0},{"$f":"Distributionsanlæg!I262","v":0},{"$f":"Distributionsanlæg!J262","v":0},{"$f":"Distributionsanlæg!K262","v":0},{"$f":"Distributionsanlæg!L262","v":0},{"$f":"Distributionsanlæg!M262","v":0},{"$f":"Distributionsanlæg!N262","v":0},{"$f":"Distributionsanlæg!O262","v":0},{"$f":"Distributionsanlæg!P262","v":0},{"$f":"Distributionsanlæg!Q262","v":0},{"$f":"Distributionsanlæg!R262","v":0},{"$f":"Distributionsanlæg!S262","v":0},{"$f":"Distributionsanlæg!T262","v":0},{"$f":"Distributionsanlæg!U262","v":0},{"$f":"Distributionsanlæg!V262","v":0},{"$f":"Distributionsanlæg!W262","v":0},{"$f":"Distributionsanlæg!X262","v":0},{"$f":"Distributionsanlæg!Y262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D262:Y262,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B275","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E275","v":75},{"$f":"Distributionsanlæg!D263","v":0},{"$f":"Distributionsanlæg!E263","v":0},{"$f":"Distributionsanlæg!F263","v":0},{"$f":"Distributionsanlæg!G263","v":0},{"$f":"Distributionsanlæg!H263","v":0},{"$f":"Distributionsanlæg!I263","v":0},{"$f":"Distributionsanlæg!J263","v":0},{"$f":"Distributionsanlæg!K263","v":0},{"$f":"Distributionsanlæg!L263","v":0},{"$f":"Distributionsanlæg!M263","v":0},{"$f":"Distributionsanlæg!N263","v":0},{"$f":"Distributionsanlæg!O263","v":0},{"$f":"Distributionsanlæg!P263","v":0},{"$f":"Distributionsanlæg!Q263","v":0},{"$f":"Distributionsanlæg!R263","v":0},{"$f":"Distributionsanlæg!S263","v":0},{"$f":"Distributionsanlæg!T263","v":0},{"$f":"Distributionsanlæg!U263","v":0},{"$f":"Distributionsanlæg!V263","v":0},{"$f":"Distributionsanlæg!W263","v":0},{"$f":"Distributionsanlæg!X263","v":0},{"$f":"Distributionsanlæg!Y263","v":0},null,{"$f":"D263*Genanskaffelsespriser!$D275","v":0},{"$f":"E263*Genanskaffelsespriser!$D275","v":0},{"$f":"F263*Genanskaffelsespriser!$D275","v":0},{"$f":"G263*Genanskaffelsespriser!$D275","v":0},{"$f":"H263*Genanskaffelsespriser!$D275","v":0},{"$f":"I263*Genanskaffelsespriser!$D275","v":0},{"$f":"J263*Genanskaffelsespriser!$D275","v":0},{"$f":"K263*Genanskaffelsespriser!$D275","v":0},{"$f":"L263*Genanskaffelsespriser!$D275","v":0},{"$f":"M263*Genanskaffelsespriser!$D275","v":0},{"$f":"N263*Genanskaffelsespriser!$D275","v":0},{"$f":"O263*Genanskaffelsespriser!$D275","v":0},{"$f":"P263*Genanskaffelsespriser!$D275","v":0},{"$f":"Q263*Genanskaffelsespriser!$D275","v":0},{"$f":"R263*Genanskaffelsespriser!$D275","v":0},{"$f":"S263*Genanskaffelsespriser!$D275","v":0},{"$f":"T263*Genanskaffelsespriser!$D275","v":0},{"$f":"U263*Genanskaffelsespriser!$D275","v":0},{"$f":"V263*Genanskaffelsespriser!$D275","v":0},{"$f":"W263*Genanskaffelsespriser!$D275","v":0},{"$f":"X263*Genanskaffelsespriser!$D275","v":0},{"$f":"Y263*Genanskaffelsespriser!$D275","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA263","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB263","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC263","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD263","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE263","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF263","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG263","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH263","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI263","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ263","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK263","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL263","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM263","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN263","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO263","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP263","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ263","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR263","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS263","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT263","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU263","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV263","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D264","v":0},{"$f":"Distributionsanlæg!E264","v":0},{"$f":"Distributionsanlæg!F264","v":0},{"$f":"Distributionsanlæg!G264","v":0},{"$f":"Distributionsanlæg!H264","v":0},{"$f":"Distributionsanlæg!I264","v":0},{"$f":"Distributionsanlæg!J264","v":0},{"$f":"Distributionsanlæg!K264","v":0},{"$f":"Distributionsanlæg!L264","v":0},{"$f":"Distributionsanlæg!M264","v":0},{"$f":"Distributionsanlæg!N264","v":0},{"$f":"Distributionsanlæg!O264","v":0},{"$f":"Distributionsanlæg!P264","v":0},{"$f":"Distributionsanlæg!Q264","v":0},{"$f":"Distributionsanlæg!R264","v":0},{"$f":"Distributionsanlæg!S264","v":0},{"$f":"Distributionsanlæg!T264","v":0},{"$f":"Distributionsanlæg!U264","v":0},{"$f":"Distributionsanlæg!V264","v":0},{"$f":"Distributionsanlæg!W264","v":0},{"$f":"Distributionsanlæg!X264","v":0},{"$f":"Distributionsanlæg!Y264","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D264:Y264,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B276","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E276","v":75},{"$f":"Distributionsanlæg!D265","v":0},{"$f":"Distributionsanlæg!E265","v":0},{"$f":"Distributionsanlæg!F265","v":0},{"$f":"Distributionsanlæg!G265","v":0},{"$f":"Distributionsanlæg!H265","v":0},{"$f":"Distributionsanlæg!I265","v":0},{"$f":"Distributionsanlæg!J265","v":0},{"$f":"Distributionsanlæg!K265","v":0},{"$f":"Distributionsanlæg!L265","v":0},{"$f":"Distributionsanlæg!M265","v":0},{"$f":"Distributionsanlæg!N265","v":0},{"$f":"Distributionsanlæg!O265","v":0},{"$f":"Distributionsanlæg!P265","v":0},{"$f":"Distributionsanlæg!Q265","v":0},{"$f":"Distributionsanlæg!R265","v":0},{"$f":"Distributionsanlæg!S265","v":0},{"$f":"Distributionsanlæg!T265","v":0},{"$f":"Distributionsanlæg!U265","v":0},{"$f":"Distributionsanlæg!V265","v":0},{"$f":"Distributionsanlæg!W265","v":0},{"$f":"Distributionsanlæg!X265","v":0},{"$f":"Distributionsanlæg!Y265","v":0},null,{"$f":"D265*Genanskaffelsespriser!$D276","v":0},{"$f":"E265*Genanskaffelsespriser!$D276","v":0},{"$f":"F265*Genanskaffelsespriser!$D276","v":0},{"$f":"G265*Genanskaffelsespriser!$D276","v":0},{"$f":"H265*Genanskaffelsespriser!$D276","v":0},{"$f":"I265*Genanskaffelsespriser!$D276","v":0},{"$f":"J265*Genanskaffelsespriser!$D276","v":0},{"$f":"K265*Genanskaffelsespriser!$D276","v":0},{"$f":"L265*Genanskaffelsespriser!$D276","v":0},{"$f":"M265*Genanskaffelsespriser!$D276","v":0},{"$f":"N265*Genanskaffelsespriser!$D276","v":0},{"$f":"O265*Genanskaffelsespriser!$D276","v":0},{"$f":"P265*Genanskaffelsespriser!$D276","v":0},{"$f":"Q265*Genanskaffelsespriser!$D276","v":0},{"$f":"R265*Genanskaffelsespriser!$D276","v":0},{"$f":"S265*Genanskaffelsespriser!$D276","v":0},{"$f":"T265*Genanskaffelsespriser!$D276","v":0},{"$f":"U265*Genanskaffelsespriser!$D276","v":0},{"$f":"V265*Genanskaffelsespriser!$D276","v":0},{"$f":"W265*Genanskaffelsespriser!$D276","v":0},{"$f":"X265*Genanskaffelsespriser!$D276","v":0},{"$f":"Y265*Genanskaffelsespriser!$D276","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA265","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB265","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC265","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD265","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE265","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF265","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG265","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH265","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI265","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ265","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK265","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL265","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM265","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN265","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO265","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP265","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ265","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR265","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS265","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT265","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU265","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV265","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D266","v":0},{"$f":"Distributionsanlæg!E266","v":0},{"$f":"Distributionsanlæg!F266","v":0},{"$f":"Distributionsanlæg!G266","v":0},{"$f":"Distributionsanlæg!H266","v":0},{"$f":"Distributionsanlæg!I266","v":0},{"$f":"Distributionsanlæg!J266","v":0},{"$f":"Distributionsanlæg!K266","v":0},{"$f":"Distributionsanlæg!L266","v":0},{"$f":"Distributionsanlæg!M266","v":0},{"$f":"Distributionsanlæg!N266","v":0},{"$f":"Distributionsanlæg!O266","v":0},{"$f":"Distributionsanlæg!P266","v":0},{"$f":"Distributionsanlæg!Q266","v":0},{"$f":"Distributionsanlæg!R266","v":0},{"$f":"Distributionsanlæg!S266","v":0},{"$f":"Distributionsanlæg!T266","v":0},{"$f":"Distributionsanlæg!U266","v":0},{"$f":"Distributionsanlæg!V266","v":0},{"$f":"Distributionsanlæg!W266","v":0},{"$f":"Distributionsanlæg!X266","v":0},{"$f":"Distributionsanlæg!Y266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D266:Y266,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B277","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E277","v":20},{"$f":"Distributionsanlæg!D267","v":0},{"$f":"Distributionsanlæg!E267","v":0},{"$f":"Distributionsanlæg!F267","v":0},{"$f":"Distributionsanlæg!G267","v":0},{"$f":"Distributionsanlæg!H267","v":0},{"$f":"Distributionsanlæg!I267","v":0},{"$f":"Distributionsanlæg!J267","v":0},{"$f":"Distributionsanlæg!K267","v":0},{"$f":"Distributionsanlæg!L267","v":0},{"$f":"Distributionsanlæg!M267","v":0},{"$f":"Distributionsanlæg!N267","v":0},{"$f":"Distributionsanlæg!O267","v":0},{"$f":"Distributionsanlæg!P267","v":0},{"$f":"Distributionsanlæg!Q267","v":0},{"$f":"Distributionsanlæg!R267","v":0},{"$f":"Distributionsanlæg!S267","v":0},{"$f":"Distributionsanlæg!T267","v":0},{"$f":"Distributionsanlæg!U267","v":0},{"$f":"Distributionsanlæg!V267","v":0},{"$f":"Distributionsanlæg!W267","v":0},{"$f":"Distributionsanlæg!X267","v":0},{"$f":"Distributionsanlæg!Y267","v":0},null,{"$f":"D267*Genanskaffelsespriser!$D277","v":0},{"$f":"E267*Genanskaffelsespriser!$D277","v":0},{"$f":"F267*Genanskaffelsespriser!$D277","v":0},{"$f":"G267*Genanskaffelsespriser!$D277","v":0},{"$f":"H267*Genanskaffelsespriser!$D277","v":0},{"$f":"I267*Genanskaffelsespriser!$D277","v":0},{"$f":"J267*Genanskaffelsespriser!$D277","v":0},{"$f":"K267*Genanskaffelsespriser!$D277","v":0},{"$f":"L267*Genanskaffelsespriser!$D277","v":0},{"$f":"M267*Genanskaffelsespriser!$D277","v":0},{"$f":"N267*Genanskaffelsespriser!$D277","v":0},{"$f":"O267*Genanskaffelsespriser!$D277","v":0},{"$f":"P267*Genanskaffelsespriser!$D277","v":0},{"$f":"Q267*Genanskaffelsespriser!$D277","v":0},{"$f":"R267*Genanskaffelsespriser!$D277","v":0},{"$f":"S267*Genanskaffelsespriser!$D277","v":0},{"$f":"T267*Genanskaffelsespriser!$D277","v":0},{"$f":"U267*Genanskaffelsespriser!$D277","v":0},{"$f":"V267*Genanskaffelsespriser!$D277","v":0},{"$f":"W267*Genanskaffelsespriser!$D277","v":0},{"$f":"X267*Genanskaffelsespriser!$D277","v":0},{"$f":"Y267*Genanskaffelsespriser!$D277","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA267","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB267","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC267","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD267","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE267","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF267","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG267","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH267","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI267","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ267","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK267","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL267","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM267","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN267","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO267","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP267","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ267","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR267","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS267","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT267","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU267","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV267","v":0},0]
[{"$f":"+Genanskaffelsespriser!B278","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E278","v":20},{"$f":"Distributionsanlæg!D268","v":0},{"$f":"Distributionsanlæg!E268","v":0},{"$f":"Distributionsanlæg!F268","v":0},{"$f":"Distributionsanlæg!G268","v":0},{"$f":"Distributionsanlæg!H268","v":0},{"$f":"Distributionsanlæg!I268","v":0},{"$f":"Distributionsanlæg!J268","v":0},{"$f":"Distributionsanlæg!K268","v":0},{"$f":"Distributionsanlæg!L268","v":0},{"$f":"Distributionsanlæg!M268","v":0},{"$f":"Distributionsanlæg!N268","v":0},{"$f":"Distributionsanlæg!O268","v":0},{"$f":"Distributionsanlæg!P268","v":0},{"$f":"Distributionsanlæg!Q268","v":0},{"$f":"Distributionsanlæg!R268","v":0},{"$f":"Distributionsanlæg!S268","v":0},{"$f":"Distributionsanlæg!T268","v":0},{"$f":"Distributionsanlæg!U268","v":0},{"$f":"Distributionsanlæg!V268","v":0},{"$f":"Distributionsanlæg!W268","v":0},{"$f":"Distributionsanlæg!X268","v":0},{"$f":"Distributionsanlæg!Y268","v":0},null,{"$f":"D268*Genanskaffelsespriser!$D278","v":0},{"$f":"E268*Genanskaffelsespriser!$D278","v":0},{"$f":"F268*Genanskaffelsespriser!$D278","v":0},{"$f":"G268*Genanskaffelsespriser!$D278","v":0},{"$f":"H268*Genanskaffelsespriser!$D278","v":0},{"$f":"I268*Genanskaffelsespriser!$D278","v":0},{"$f":"J268*Genanskaffelsespriser!$D278","v":0},{"$f":"K268*Genanskaffelsespriser!$D278","v":0},{"$f":"L268*Genanskaffelsespriser!$D278","v":0},{"$f":"M268*Genanskaffelsespriser!$D278","v":0},{"$f":"N268*Genanskaffelsespriser!$D278","v":0},{"$f":"O268*Genanskaffelsespriser!$D278","v":0},{"$f":"P268*Genanskaffelsespriser!$D278","v":0},{"$f":"Q268*Genanskaffelsespriser!$D278","v":0},{"$f":"R268*Genanskaffelsespriser!$D278","v":0},{"$f":"S268*Genanskaffelsespriser!$D278","v":0},{"$f":"T268*Genanskaffelsespriser!$D278","v":0},{"$f":"U268*Genanskaffelsespriser!$D278","v":0},{"$f":"V268*Genanskaffelsespriser!$D278","v":0},{"$f":"W268*Genanskaffelsespriser!$D278","v":0},{"$f":"X268*Genanskaffelsespriser!$D278","v":0},{"$f":"Y268*Genanskaffelsespriser!$D278","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA268","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB268","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC268","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD268","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE268","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF268","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG268","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH268","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI268","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ268","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK268","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL268","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM268","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN268","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO268","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP268","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ268","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR268","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS268","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT268","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU268","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV268","v":0},0]
[{"$f":"+Genanskaffelsespriser!B279","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E279","v":10},{"$f":"Distributionsanlæg!D269","v":0},{"$f":"Distributionsanlæg!E269","v":0},{"$f":"Distributionsanlæg!F269","v":0},{"$f":"Distributionsanlæg!G269","v":0},{"$f":"Distributionsanlæg!H269","v":0},{"$f":"Distributionsanlæg!I269","v":0},{"$f":"Distributionsanlæg!J269","v":0},{"$f":"Distributionsanlæg!K269","v":0},{"$f":"Distributionsanlæg!L269","v":0},{"$f":"Distributionsanlæg!M269","v":0},{"$f":"Distributionsanlæg!N269","v":0},{"$f":"Distributionsanlæg!O269","v":0},{"$f":"Distributionsanlæg!P269","v":0},{"$f":"Distributionsanlæg!Q269","v":0},{"$f":"Distributionsanlæg!R269","v":0},{"$f":"Distributionsanlæg!S269","v":0},{"$f":"Distributionsanlæg!T269","v":0},{"$f":"Distributionsanlæg!U269","v":0},{"$f":"Distributionsanlæg!V269","v":0},{"$f":"Distributionsanlæg!W269","v":0},{"$f":"Distributionsanlæg!X269","v":0},{"$f":"Distributionsanlæg!Y269","v":0},null,{"$f":"D269*Genanskaffelsespriser!$D279","v":0},{"$f":"E269*Genanskaffelsespriser!$D279","v":0},{"$f":"F269*Genanskaffelsespriser!$D279","v":0},{"$f":"G269*Genanskaffelsespriser!$D279","v":0},{"$f":"H269*Genanskaffelsespriser!$D279","v":0},{"$f":"I269*Genanskaffelsespriser!$D279","v":0},{"$f":"J269*Genanskaffelsespriser!$D279","v":0},{"$f":"K269*Genanskaffelsespriser!$D279","v":0},{"$f":"L269*Genanskaffelsespriser!$D279","v":0},{"$f":"M269*Genanskaffelsespriser!$D279","v":0},{"$f":"N269*Genanskaffelsespriser!$D279","v":0},{"$f":"O269*Genanskaffelsespriser!$D279","v":0},{"$f":"P269*Genanskaffelsespriser!$D279","v":0},{"$f":"Q269*Genanskaffelsespriser!$D279","v":0},{"$f":"R269*Genanskaffelsespriser!$D279","v":0},{"$f":"S269*Genanskaffelsespriser!$D279","v":0},{"$f":"T269*Genanskaffelsespriser!$D279","v":0},{"$f":"U269*Genanskaffelsespriser!$D279","v":0},{"$f":"V269*Genanskaffelsespriser!$D279","v":0},{"$f":"W269*Genanskaffelsespriser!$D279","v":0},{"$f":"X269*Genanskaffelsespriser!$D279","v":0},{"$f":"Y269*Genanskaffelsespriser!$D279","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA269","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB269","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC269","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD269","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE269","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF269","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG269","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH269","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI269","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ269","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK269","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL269","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM269","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN269","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO269","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP269","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ269","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR269","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS269","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT269","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU269","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV269","v":0},0]
[{"$f":"+Genanskaffelsespriser!B280","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E280","v":20},{"$f":"Distributionsanlæg!D270","v":0},{"$f":"Distributionsanlæg!E270","v":0},{"$f":"Distributionsanlæg!F270","v":0},{"$f":"Distributionsanlæg!G270","v":0},{"$f":"Distributionsanlæg!H270","v":0},{"$f":"Distributionsanlæg!I270","v":0},{"$f":"Distributionsanlæg!J270","v":0},{"$f":"Distributionsanlæg!K270","v":0},{"$f":"Distributionsanlæg!L270","v":0},{"$f":"Distributionsanlæg!M270","v":0},{"$f":"Distributionsanlæg!N270","v":0},{"$f":"Distributionsanlæg!O270","v":0},{"$f":"Distributionsanlæg!P270","v":0},{"$f":"Distributionsanlæg!Q270","v":0},{"$f":"Distributionsanlæg!R270","v":0},{"$f":"Distributionsanlæg!S270","v":0},{"$f":"Distributionsanlæg!T270","v":0},{"$f":"Distributionsanlæg!U270","v":0},{"$f":"Distributionsanlæg!V270","v":0},{"$f":"Distributionsanlæg!W270","v":0},{"$f":"Distributionsanlæg!X270","v":0},{"$f":"Distributionsanlæg!Y270","v":0},null,{"$f":"D270*Genanskaffelsespriser!$D280","v":0},{"$f":"E270*Genanskaffelsespriser!$D280","v":0},{"$f":"F270*Genanskaffelsespriser!$D280","v":0},{"$f":"G270*Genanskaffelsespriser!$D280","v":0},{"$f":"H270*Genanskaffelsespriser!$D280","v":0},{"$f":"I270*Genanskaffelsespriser!$D280","v":0},{"$f":"J270*Genanskaffelsespriser!$D280","v":0},{"$f":"K270*Genanskaffelsespriser!$D280","v":0},{"$f":"L270*Genanskaffelsespriser!$D280","v":0},{"$f":"M270*Genanskaffelsespriser!$D280","v":0},{"$f":"N270*Genanskaffelsespriser!$D280","v":0},{"$f":"O270*Genanskaffelsespriser!$D280","v":0},{"$f":"P270*Genanskaffelsespriser!$D280","v":0},{"$f":"Q270*Genanskaffelsespriser!$D280","v":0},{"$f":"R270*Genanskaffelsespriser!$D280","v":0},{"$f":"S270*Genanskaffelsespriser!$D280","v":0},{"$f":"T270*Genanskaffelsespriser!$D280","v":0},{"$f":"U270*Genanskaffelsespriser!$D280","v":0},{"$f":"V270*Genanskaffelsespriser!$D280","v":0},{"$f":"W270*Genanskaffelsespriser!$D280","v":0},{"$f":"X270*Genanskaffelsespriser!$D280","v":0},{"$f":"Y270*Genanskaffelsespriser!$D280","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA270","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB270","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC270","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD270","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE270","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF270","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG270","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH270","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI270","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ270","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK270","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL270","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM270","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN270","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO270","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP270","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ270","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR270","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS270","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT270","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU270","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV270","v":0},0]
[{"$f":"+Genanskaffelsespriser!B281","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E281","v":10},{"$f":"Distributionsanlæg!D271","v":0},{"$f":"Distributionsanlæg!E271","v":0},{"$f":"Distributionsanlæg!F271","v":0},{"$f":"Distributionsanlæg!G271","v":0},{"$f":"Distributionsanlæg!H271","v":0},{"$f":"Distributionsanlæg!I271","v":0},{"$f":"Distributionsanlæg!J271","v":0},{"$f":"Distributionsanlæg!K271","v":0},{"$f":"Distributionsanlæg!L271","v":0},{"$f":"Distributionsanlæg!M271","v":0},{"$f":"Distributionsanlæg!N271","v":0},{"$f":"Distributionsanlæg!O271","v":0},{"$f":"Distributionsanlæg!P271","v":0},{"$f":"Distributionsanlæg!Q271","v":0},{"$f":"Distributionsanlæg!R271","v":0},{"$f":"Distributionsanlæg!S271","v":0},{"$f":"Distributionsanlæg!T271","v":0},{"$f":"Distributionsanlæg!U271","v":0},{"$f":"Distributionsanlæg!V271","v":0},{"$f":"Distributionsanlæg!W271","v":0},{"$f":"Distributionsanlæg!X271","v":0},{"$f":"Distributionsanlæg!Y271","v":0},null,{"$f":"D271*Genanskaffelsespriser!$D281","v":0},{"$f":"E271*Genanskaffelsespriser!$D281","v":0},{"$f":"F271*Genanskaffelsespriser!$D281","v":0},{"$f":"G271*Genanskaffelsespriser!$D281","v":0},{"$f":"H271*Genanskaffelsespriser!$D281","v":0},{"$f":"I271*Genanskaffelsespriser!$D281","v":0},{"$f":"J271*Genanskaffelsespriser!$D281","v":0},{"$f":"K271*Genanskaffelsespriser!$D281","v":0},{"$f":"L271*Genanskaffelsespriser!$D281","v":0},{"$f":"M271*Genanskaffelsespriser!$D281","v":0},{"$f":"N271*Genanskaffelsespriser!$D281","v":0},{"$f":"O271*Genanskaffelsespriser!$D281","v":0},{"$f":"P271*Genanskaffelsespriser!$D281","v":0},{"$f":"Q271*Genanskaffelsespriser!$D281","v":0},{"$f":"R271*Genanskaffelsespriser!$D281","v":0},{"$f":"S271*Genanskaffelsespriser!$D281","v":0},{"$f":"T271*Genanskaffelsespriser!$D281","v":0},{"$f":"U271*Genanskaffelsespriser!$D281","v":0},{"$f":"V271*Genanskaffelsespriser!$D281","v":0},{"$f":"W271*Genanskaffelsespriser!$D281","v":0},{"$f":"X271*Genanskaffelsespriser!$D281","v":0},{"$f":"Y271*Genanskaffelsespriser!$D281","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA271","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB271","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC271","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD271","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE271","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF271","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG271","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH271","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI271","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ271","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK271","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL271","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM271","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN271","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO271","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP271","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ271","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR271","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS271","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT271","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU271","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV271","v":0},0]
[{"$f":"+Genanskaffelsespriser!B282","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E282","v":20},{"$f":"Distributionsanlæg!D272","v":0},{"$f":"Distributionsanlæg!E272","v":0},{"$f":"Distributionsanlæg!F272","v":0},{"$f":"Distributionsanlæg!G272","v":0},{"$f":"Distributionsanlæg!H272","v":0},{"$f":"Distributionsanlæg!I272","v":0},{"$f":"Distributionsanlæg!J272","v":0},{"$f":"Distributionsanlæg!K272","v":0},{"$f":"Distributionsanlæg!L272","v":0},{"$f":"Distributionsanlæg!M272","v":0},{"$f":"Distributionsanlæg!N272","v":0},{"$f":"Distributionsanlæg!O272","v":0},{"$f":"Distributionsanlæg!P272","v":0},{"$f":"Distributionsanlæg!Q272","v":0},{"$f":"Distributionsanlæg!R272","v":0},{"$f":"Distributionsanlæg!S272","v":0},{"$f":"Distributionsanlæg!T272","v":0},{"$f":"Distributionsanlæg!U272","v":0},{"$f":"Distributionsanlæg!V272","v":0},{"$f":"Distributionsanlæg!W272","v":0},{"$f":"Distributionsanlæg!X272","v":0},{"$f":"Distributionsanlæg!Y272","v":0},null,{"$f":"D272*Genanskaffelsespriser!$D282","v":0},{"$f":"E272*Genanskaffelsespriser!$D282","v":0},{"$f":"F272*Genanskaffelsespriser!$D282","v":0},{"$f":"G272*Genanskaffelsespriser!$D282","v":0},{"$f":"H272*Genanskaffelsespriser!$D282","v":0},{"$f":"I272*Genanskaffelsespriser!$D282","v":0},{"$f":"J272*Genanskaffelsespriser!$D282","v":0},{"$f":"K272*Genanskaffelsespriser!$D282","v":0},{"$f":"L272*Genanskaffelsespriser!$D282","v":0},{"$f":"M272*Genanskaffelsespriser!$D282","v":0},{"$f":"N272*Genanskaffelsespriser!$D282","v":0},{"$f":"O272*Genanskaffelsespriser!$D282","v":0},{"$f":"P272*Genanskaffelsespriser!$D282","v":0},{"$f":"Q272*Genanskaffelsespriser!$D282","v":0},{"$f":"R272*Genanskaffelsespriser!$D282","v":0},{"$f":"S272*Genanskaffelsespriser!$D282","v":0},{"$f":"T272*Genanskaffelsespriser!$D282","v":0},{"$f":"U272*Genanskaffelsespriser!$D282","v":0},{"$f":"V272*Genanskaffelsespriser!$D282","v":0},{"$f":"W272*Genanskaffelsespriser!$D282","v":0},{"$f":"X272*Genanskaffelsespriser!$D282","v":0},{"$f":"Y272*Genanskaffelsespriser!$D282","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA272","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB272","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC272","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD272","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE272","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF272","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG272","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH272","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI272","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ272","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK272","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL272","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM272","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN272","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO272","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP272","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ272","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR272","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS272","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT272","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU272","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV272","v":0},0]
[{"$f":"+Genanskaffelsespriser!B283","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E283","v":10},{"$f":"Distributionsanlæg!D273","v":0},{"$f":"Distributionsanlæg!E273","v":0},{"$f":"Distributionsanlæg!F273","v":0},{"$f":"Distributionsanlæg!G273","v":0},{"$f":"Distributionsanlæg!H273","v":0},{"$f":"Distributionsanlæg!I273","v":0},{"$f":"Distributionsanlæg!J273","v":0},{"$f":"Distributionsanlæg!K273","v":0},{"$f":"Distributionsanlæg!L273","v":0},{"$f":"Distributionsanlæg!M273","v":0},{"$f":"Distributionsanlæg!N273","v":0},{"$f":"Distributionsanlæg!O273","v":0},{"$f":"Distributionsanlæg!P273","v":0},{"$f":"Distributionsanlæg!Q273","v":0},{"$f":"Distributionsanlæg!R273","v":0},{"$f":"Distributionsanlæg!S273","v":0},{"$f":"Distributionsanlæg!T273","v":0},{"$f":"Distributionsanlæg!U273","v":0},{"$f":"Distributionsanlæg!V273","v":0},{"$f":"Distributionsanlæg!W273","v":0},{"$f":"Distributionsanlæg!X273","v":0},{"$f":"Distributionsanlæg!Y273","v":0},null,{"$f":"D273*Genanskaffelsespriser!$D283","v":0},{"$f":"E273*Genanskaffelsespriser!$D283","v":0},{"$f":"F273*Genanskaffelsespriser!$D283","v":0},{"$f":"G273*Genanskaffelsespriser!$D283","v":0},{"$f":"H273*Genanskaffelsespriser!$D283","v":0},{"$f":"I273*Genanskaffelsespriser!$D283","v":0},{"$f":"J273*Genanskaffelsespriser!$D283","v":0},{"$f":"K273*Genanskaffelsespriser!$D283","v":0},{"$f":"L273*Genanskaffelsespriser!$D283","v":0},{"$f":"M273*Genanskaffelsespriser!$D283","v":0},{"$f":"N273*Genanskaffelsespriser!$D283","v":0},{"$f":"O273*Genanskaffelsespriser!$D283","v":0},{"$f":"P273*Genanskaffelsespriser!$D283","v":0},{"$f":"Q273*Genanskaffelsespriser!$D283","v":0},{"$f":"R273*Genanskaffelsespriser!$D283","v":0},{"$f":"S273*Genanskaffelsespriser!$D283","v":0},{"$f":"T273*Genanskaffelsespriser!$D283","v":0},{"$f":"U273*Genanskaffelsespriser!$D283","v":0},{"$f":"V273*Genanskaffelsespriser!$D283","v":0},{"$f":"W273*Genanskaffelsespriser!$D283","v":0},{"$f":"X273*Genanskaffelsespriser!$D283","v":0},{"$f":"Y273*Genanskaffelsespriser!$D283","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA273","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB273","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC273","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD273","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE273","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF273","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG273","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH273","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI273","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ273","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK273","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL273","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM273","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN273","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO273","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP273","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ273","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR273","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS273","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT273","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU273","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV273","v":0},0]
[{"$f":"+Genanskaffelsespriser!B284","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E284","v":20},{"$f":"Distributionsanlæg!D274","v":0},{"$f":"Distributionsanlæg!E274","v":0},{"$f":"Distributionsanlæg!F274","v":0},{"$f":"Distributionsanlæg!G274","v":0},{"$f":"Distributionsanlæg!H274","v":0},{"$f":"Distributionsanlæg!I274","v":0},{"$f":"Distributionsanlæg!J274","v":0},{"$f":"Distributionsanlæg!K274","v":0},{"$f":"Distributionsanlæg!L274","v":0},{"$f":"Distributionsanlæg!M274","v":0},{"$f":"Distributionsanlæg!N274","v":0},{"$f":"Distributionsanlæg!O274","v":0},{"$f":"Distributionsanlæg!P274","v":0},{"$f":"Distributionsanlæg!Q274","v":0},{"$f":"Distributionsanlæg!R274","v":0},{"$f":"Distributionsanlæg!S274","v":0},{"$f":"Distributionsanlæg!T274","v":0},{"$f":"Distributionsanlæg!U274","v":0},{"$f":"Distributionsanlæg!V274","v":0},{"$f":"Distributionsanlæg!W274","v":0},{"$f":"Distributionsanlæg!X274","v":0},{"$f":"Distributionsanlæg!Y274","v":0},null,{"$f":"D274*Genanskaffelsespriser!$D284","v":0},{"$f":"E274*Genanskaffelsespriser!$D284","v":0},{"$f":"F274*Genanskaffelsespriser!$D284","v":0},{"$f":"G274*Genanskaffelsespriser!$D284","v":0},{"$f":"H274*Genanskaffelsespriser!$D284","v":0},{"$f":"I274*Genanskaffelsespriser!$D284","v":0},{"$f":"J274*Genanskaffelsespriser!$D284","v":0},{"$f":"K274*Genanskaffelsespriser!$D284","v":0},{"$f":"L274*Genanskaffelsespriser!$D284","v":0},{"$f":"M274*Genanskaffelsespriser!$D284","v":0},{"$f":"N274*Genanskaffelsespriser!$D284","v":0},{"$f":"O274*Genanskaffelsespriser!$D284","v":0},{"$f":"P274*Genanskaffelsespriser!$D284","v":0},{"$f":"Q274*Genanskaffelsespriser!$D284","v":0},{"$f":"R274*Genanskaffelsespriser!$D284","v":0},{"$f":"S274*Genanskaffelsespriser!$D284","v":0},{"$f":"T274*Genanskaffelsespriser!$D284","v":0},{"$f":"U274*Genanskaffelsespriser!$D284","v":0},{"$f":"V274*Genanskaffelsespriser!$D284","v":0},{"$f":"W274*Genanskaffelsespriser!$D284","v":0},{"$f":"X274*Genanskaffelsespriser!$D284","v":0},{"$f":"Y274*Genanskaffelsespriser!$D284","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA274","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB274","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC274","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD274","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE274","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF274","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG274","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH274","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI274","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ274","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK274","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL274","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM274","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN274","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO274","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP274","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ274","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR274","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS274","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT274","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU274","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV274","v":0},0]
[{"$f":"+Genanskaffelsespriser!B285","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E285","v":10},{"$f":"Distributionsanlæg!D275","v":0},{"$f":"Distributionsanlæg!E275","v":0},{"$f":"Distributionsanlæg!F275","v":0},{"$f":"Distributionsanlæg!G275","v":0},{"$f":"Distributionsanlæg!H275","v":0},{"$f":"Distributionsanlæg!I275","v":0},{"$f":"Distributionsanlæg!J275","v":0},{"$f":"Distributionsanlæg!K275","v":0},{"$f":"Distributionsanlæg!L275","v":0},{"$f":"Distributionsanlæg!M275","v":0},{"$f":"Distributionsanlæg!N275","v":0},{"$f":"Distributionsanlæg!O275","v":0},{"$f":"Distributionsanlæg!P275","v":0},{"$f":"Distributionsanlæg!Q275","v":0},{"$f":"Distributionsanlæg!R275","v":0},{"$f":"Distributionsanlæg!S275","v":0},{"$f":"Distributionsanlæg!T275","v":0},{"$f":"Distributionsanlæg!U275","v":0},{"$f":"Distributionsanlæg!V275","v":0},{"$f":"Distributionsanlæg!W275","v":0},{"$f":"Distributionsanlæg!X275","v":0},{"$f":"Distributionsanlæg!Y275","v":0},null,{"$f":"D275*Genanskaffelsespriser!$D285","v":0},{"$f":"E275*Genanskaffelsespriser!$D285","v":0},{"$f":"F275*Genanskaffelsespriser!$D285","v":0},{"$f":"G275*Genanskaffelsespriser!$D285","v":0},{"$f":"H275*Genanskaffelsespriser!$D285","v":0},{"$f":"I275*Genanskaffelsespriser!$D285","v":0},{"$f":"J275*Genanskaffelsespriser!$D285","v":0},{"$f":"K275*Genanskaffelsespriser!$D285","v":0},{"$f":"L275*Genanskaffelsespriser!$D285","v":0},{"$f":"M275*Genanskaffelsespriser!$D285","v":0},{"$f":"N275*Genanskaffelsespriser!$D285","v":0},{"$f":"O275*Genanskaffelsespriser!$D285","v":0},{"$f":"P275*Genanskaffelsespriser!$D285","v":0},{"$f":"Q275*Genanskaffelsespriser!$D285","v":0},{"$f":"R275*Genanskaffelsespriser!$D285","v":0},{"$f":"S275*Genanskaffelsespriser!$D285","v":0},{"$f":"T275*Genanskaffelsespriser!$D285","v":0},{"$f":"U275*Genanskaffelsespriser!$D285","v":0},{"$f":"V275*Genanskaffelsespriser!$D285","v":0},{"$f":"W275*Genanskaffelsespriser!$D285","v":0},{"$f":"X275*Genanskaffelsespriser!$D285","v":0},{"$f":"Y275*Genanskaffelsespriser!$D285","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA275","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB275","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC275","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD275","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE275","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF275","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG275","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH275","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI275","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ275","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK275","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL275","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM275","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN275","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO275","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP275","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ275","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR275","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS275","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT275","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU275","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV275","v":0},0]
[{"$f":"+Genanskaffelsespriser!B286","v":"Overbygning (efter beliggenhed) "},"stk.",{"$f":"+Genanskaffelsespriser!E286","v":75},{"$f":"Distributionsanlæg!D276","v":0},{"$f":"Distributionsanlæg!E276","v":0},{"$f":"Distributionsanlæg!F276","v":0},{"$f":"Distributionsanlæg!G276","v":0},{"$f":"Distributionsanlæg!H276","v":0},{"$f":"Distributionsanlæg!I276","v":0},{"$f":"Distributionsanlæg!J276","v":0},{"$f":"Distributionsanlæg!K276","v":0},{"$f":"Distributionsanlæg!L276","v":0},{"$f":"Distributionsanlæg!M276","v":0},{"$f":"Distributionsanlæg!N276","v":0},{"$f":"Distributionsanlæg!O276","v":0},{"$f":"Distributionsanlæg!P276","v":0},{"$f":"Distributionsanlæg!Q276","v":0},{"$f":"Distributionsanlæg!R276","v":0},{"$f":"Distributionsanlæg!S276","v":0},{"$f":"Distributionsanlæg!T276","v":0},{"$f":"Distributionsanlæg!U276","v":0},{"$f":"Distributionsanlæg!V276","v":0},{"$f":"Distributionsanlæg!W276","v":0},{"$f":"Distributionsanlæg!X276","v":0},{"$f":"Distributionsanlæg!Y276","v":0},null,{"$f":"D276*Genanskaffelsespriser!$D286","v":0},{"$f":"E276*Genanskaffelsespriser!$D286","v":0},{"$f":"F276*Genanskaffelsespriser!$D286","v":0},{"$f":"G276*Genanskaffelsespriser!$D286","v":0},{"$f":"H276*Genanskaffelsespriser!$D286","v":0},{"$f":"I276*Genanskaffelsespriser!$D286","v":0},{"$f":"J276*Genanskaffelsespriser!$D286","v":0},{"$f":"K276*Genanskaffelsespriser!$D286","v":0},{"$f":"L276*Genanskaffelsespriser!$D286","v":0},{"$f":"M276*Genanskaffelsespriser!$D286","v":0},{"$f":"N276*Genanskaffelsespriser!$D286","v":0},{"$f":"O276*Genanskaffelsespriser!$D286","v":0},{"$f":"P276*Genanskaffelsespriser!$D286","v":0},{"$f":"Q276*Genanskaffelsespriser!$D286","v":0},{"$f":"R276*Genanskaffelsespriser!$D286","v":0},{"$f":"S276*Genanskaffelsespriser!$D286","v":0},{"$f":"T276*Genanskaffelsespriser!$D286","v":0},{"$f":"U276*Genanskaffelsespriser!$D286","v":0},{"$f":"V276*Genanskaffelsespriser!$D286","v":0},{"$f":"W276*Genanskaffelsespriser!$D286","v":0},{"$f":"X276*Genanskaffelsespriser!$D286","v":0},{"$f":"Y276*Genanskaffelsespriser!$D286","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA276","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB276","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC276","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD276","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE276","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF276","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG276","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH276","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI276","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ276","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK276","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL276","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM276","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN276","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO276","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP276","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ276","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR276","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS276","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT276","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU276","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV276","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D277","v":0},{"$f":"Distributionsanlæg!E277","v":0},{"$f":"Distributionsanlæg!F277","v":0},{"$f":"Distributionsanlæg!G277","v":0},{"$f":"Distributionsanlæg!H277","v":0},{"$f":"Distributionsanlæg!I277","v":0},{"$f":"Distributionsanlæg!J277","v":0},{"$f":"Distributionsanlæg!K277","v":0},{"$f":"Distributionsanlæg!L277","v":0},{"$f":"Distributionsanlæg!M277","v":0},{"$f":"Distributionsanlæg!N277","v":0},{"$f":"Distributionsanlæg!O277","v":0},{"$f":"Distributionsanlæg!P277","v":0},{"$f":"Distributionsanlæg!Q277","v":0},{"$f":"Distributionsanlæg!R277","v":0},{"$f":"Distributionsanlæg!S277","v":0},{"$f":"Distributionsanlæg!T277","v":0},{"$f":"Distributionsanlæg!U277","v":0},{"$f":"Distributionsanlæg!V277","v":0},{"$f":"Distributionsanlæg!W277","v":0},{"$f":"Distributionsanlæg!X277","v":0},{"$f":"Distributionsanlæg!Y277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D277:Y277,\"<>0\")","v":0}]
["Overløbsbygværker - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW279:AW295)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B288","v":"Kælder (< 7 m2) "},"stk.",{"$f":"+Genanskaffelsespriser!E288","v":75},{"$f":"Distributionsanlæg!D279","v":0},{"$f":"Distributionsanlæg!E279","v":0},{"$f":"Distributionsanlæg!F279","v":0},{"$f":"Distributionsanlæg!G279","v":0},{"$f":"Distributionsanlæg!H279","v":0},{"$f":"Distributionsanlæg!I279","v":0},{"$f":"Distributionsanlæg!J279","v":0},{"$f":"Distributionsanlæg!K279","v":0},{"$f":"Distributionsanlæg!L279","v":0},{"$f":"Distributionsanlæg!M279","v":0},{"$f":"Distributionsanlæg!N279","v":0},{"$f":"Distributionsanlæg!O279","v":0},{"$f":"Distributionsanlæg!P279","v":0},{"$f":"Distributionsanlæg!Q279","v":0},{"$f":"Distributionsanlæg!R279","v":0},{"$f":"Distributionsanlæg!S279","v":0},{"$f":"Distributionsanlæg!T279","v":0},{"$f":"Distributionsanlæg!U279","v":0},{"$f":"Distributionsanlæg!V279","v":0},{"$f":"Distributionsanlæg!W279","v":0},{"$f":"Distributionsanlæg!X279","v":0},{"$f":"Distributionsanlæg!Y279","v":0},null,{"$f":"D279*Genanskaffelsespriser!$D288","v":0},{"$f":"E279*Genanskaffelsespriser!$D288","v":0},{"$f":"F279*Genanskaffelsespriser!$D288","v":0},{"$f":"G279*Genanskaffelsespriser!$D288","v":0},{"$f":"H279*Genanskaffelsespriser!$D288","v":0},{"$f":"I279*Genanskaffelsespriser!$D288","v":0},{"$f":"J279*Genanskaffelsespriser!$D288","v":0},{"$f":"K279*Genanskaffelsespriser!$D288","v":0},{"$f":"L279*Genanskaffelsespriser!$D288","v":0},{"$f":"M279*Genanskaffelsespriser!$D288","v":0},{"$f":"N279*Genanskaffelsespriser!$D288","v":0},{"$f":"O279*Genanskaffelsespriser!$D288","v":0},{"$f":"P279*Genanskaffelsespriser!$D288","v":0},{"$f":"Q279*Genanskaffelsespriser!$D288","v":0},{"$f":"R279*Genanskaffelsespriser!$D288","v":0},{"$f":"S279*Genanskaffelsespriser!$D288","v":0},{"$f":"T279*Genanskaffelsespriser!$D288","v":0},{"$f":"U279*Genanskaffelsespriser!$D288","v":0},{"$f":"V279*Genanskaffelsespriser!$D288","v":0},{"$f":"W279*Genanskaffelsespriser!$D288","v":0},{"$f":"X279*Genanskaffelsespriser!$D288","v":0},{"$f":"Y279*Genanskaffelsespriser!$D288","v":0},{"$f":"+SUM(AA279:AV279)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA279","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB279","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC279","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD279","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE279","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF279","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG279","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH279","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI279","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ279","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK279","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL279","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM279","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN279","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO279","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP279","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ279","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR279","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS279","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT279","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU279","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV279","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D280","v":0},{"$f":"Distributionsanlæg!E280","v":0},{"$f":"Distributionsanlæg!F280","v":0},{"$f":"Distributionsanlæg!G280","v":0},{"$f":"Distributionsanlæg!H280","v":0},{"$f":"Distributionsanlæg!I280","v":0},{"$f":"Distributionsanlæg!J280","v":0},{"$f":"Distributionsanlæg!K280","v":0},{"$f":"Distributionsanlæg!L280","v":0},{"$f":"Distributionsanlæg!M280","v":0},{"$f":"Distributionsanlæg!N280","v":0},{"$f":"Distributionsanlæg!O280","v":0},{"$f":"Distributionsanlæg!P280","v":0},{"$f":"Distributionsanlæg!Q280","v":0},{"$f":"Distributionsanlæg!R280","v":0},{"$f":"Distributionsanlæg!S280","v":0},{"$f":"Distributionsanlæg!T280","v":0},{"$f":"Distributionsanlæg!U280","v":0},{"$f":"Distributionsanlæg!V280","v":0},{"$f":"Distributionsanlæg!W280","v":0},{"$f":"Distributionsanlæg!X280","v":0},{"$f":"Distributionsanlæg!Y280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D280:Y280,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B289","v":"Kælder (7 - 20 m2) "},"m2",{"$f":"+Genanskaffelsespriser!E289","v":75},{"$f":"Distributionsanlæg!D281","v":0},{"$f":"Distributionsanlæg!E281","v":0},{"$f":"Distributionsanlæg!F281","v":0},{"$f":"Distributionsanlæg!G281","v":0},{"$f":"Distributionsanlæg!H281","v":0},{"$f":"Distributionsanlæg!I281","v":0},{"$f":"Distributionsanlæg!J281","v":0},{"$f":"Distributionsanlæg!K281","v":0},{"$f":"Distributionsanlæg!L281","v":0},{"$f":"Distributionsanlæg!M281","v":0},{"$f":"Distributionsanlæg!N281","v":0},{"$f":"Distributionsanlæg!O281","v":0},{"$f":"Distributionsanlæg!P281","v":0},{"$f":"Distributionsanlæg!Q281","v":0},{"$f":"Distributionsanlæg!R281","v":0},{"$f":"Distributionsanlæg!S281","v":0},{"$f":"Distributionsanlæg!T281","v":0},{"$f":"Distributionsanlæg!U281","v":0},{"$f":"Distributionsanlæg!V281","v":0},{"$f":"Distributionsanlæg!W281","v":0},{"$f":"Distributionsanlæg!X281","v":0},{"$f":"Distributionsanlæg!Y281","v":0},null,{"$f":"D281*Genanskaffelsespriser!$D289","v":0},{"$f":"E281*Genanskaffelsespriser!$D289","v":0},{"$f":"F281*Genanskaffelsespriser!$D289","v":0},{"$f":"G281*Genanskaffelsespriser!$D289","v":0},{"$f":"H281*Genanskaffelsespriser!$D289","v":0},{"$f":"I281*Genanskaffelsespriser!$D289","v":0},{"$f":"J281*Genanskaffelsespriser!$D289","v":0},{"$f":"K281*Genanskaffelsespriser!$D289","v":0},{"$f":"L281*Genanskaffelsespriser!$D289","v":0},{"$f":"M281*Genanskaffelsespriser!$D289","v":0},{"$f":"N281*Genanskaffelsespriser!$D289","v":0},{"$f":"O281*Genanskaffelsespriser!$D289","v":0},{"$f":"P281*Genanskaffelsespriser!$D289","v":0},{"$f":"Q281*Genanskaffelsespriser!$D289","v":0},{"$f":"R281*Genanskaffelsespriser!$D289","v":0},{"$f":"S281*Genanskaffelsespriser!$D289","v":0},{"$f":"T281*Genanskaffelsespriser!$D289","v":0},{"$f":"U281*Genanskaffelsespriser!$D289","v":0},{"$f":"V281*Genanskaffelsespriser!$D289","v":0},{"$f":"W281*Genanskaffelsespriser!$D289","v":0},{"$f":"X281*Genanskaffelsespriser!$D289","v":0},{"$f":"Y281*Genanskaffelsespriser!$D289","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA281","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB281","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC281","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD281","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE281","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF281","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG281","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH281","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI281","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ281","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK281","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL281","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM281","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN281","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO281","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP281","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ281","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR281","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS281","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT281","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU281","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV281","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D282","v":0},{"$f":"Distributionsanlæg!E282","v":0},{"$f":"Distributionsanlæg!F282","v":0},{"$f":"Distributionsanlæg!G282","v":0},{"$f":"Distributionsanlæg!H282","v":0},{"$f":"Distributionsanlæg!I282","v":0},{"$f":"Distributionsanlæg!J282","v":0},{"$f":"Distributionsanlæg!K282","v":0},{"$f":"Distributionsanlæg!L282","v":0},{"$f":"Distributionsanlæg!M282","v":0},{"$f":"Distributionsanlæg!N282","v":0},{"$f":"Distributionsanlæg!O282","v":0},{"$f":"Distributionsanlæg!P282","v":0},{"$f":"Distributionsanlæg!Q282","v":0},{"$f":"Distributionsanlæg!R282","v":0},{"$f":"Distributionsanlæg!S282","v":0},{"$f":"Distributionsanlæg!T282","v":0},{"$f":"Distributionsanlæg!U282","v":0},{"$f":"Distributionsanlæg!V282","v":0},{"$f":"Distributionsanlæg!W282","v":0},{"$f":"Distributionsanlæg!X282","v":0},{"$f":"Distributionsanlæg!Y282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D282:Y282,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B290","v":"Kælder (20 - 30 m2)"},"m2",{"$f":"+Genanskaffelsespriser!E290","v":75},{"$f":"Distributionsanlæg!D283","v":0},{"$f":"Distributionsanlæg!E283","v":0},{"$f":"Distributionsanlæg!F283","v":0},{"$f":"Distributionsanlæg!G283","v":0},{"$f":"Distributionsanlæg!H283","v":0},{"$f":"Distributionsanlæg!I283","v":0},{"$f":"Distributionsanlæg!J283","v":0},{"$f":"Distributionsanlæg!K283","v":0},{"$f":"Distributionsanlæg!L283","v":0},{"$f":"Distributionsanlæg!M283","v":0},{"$f":"Distributionsanlæg!N283","v":0},{"$f":"Distributionsanlæg!O283","v":0},{"$f":"Distributionsanlæg!P283","v":0},{"$f":"Distributionsanlæg!Q283","v":0},{"$f":"Distributionsanlæg!R283","v":0},{"$f":"Distributionsanlæg!S283","v":0},{"$f":"Distributionsanlæg!T283","v":0},{"$f":"Distributionsanlæg!U283","v":0},{"$f":"Distributionsanlæg!V283","v":0},{"$f":"Distributionsanlæg!W283","v":0},{"$f":"Distributionsanlæg!X283","v":0},{"$f":"Distributionsanlæg!Y283","v":0},null,{"$f":"D283*Genanskaffelsespriser!$D290","v":0},{"$f":"E283*Genanskaffelsespriser!$D290","v":0},{"$f":"F283*Genanskaffelsespriser!$D290","v":0},{"$f":"G283*Genanskaffelsespriser!$D290","v":0},{"$f":"H283*Genanskaffelsespriser!$D290","v":0},{"$f":"I283*Genanskaffelsespriser!$D290","v":0},{"$f":"J283*Genanskaffelsespriser!$D290","v":0},{"$f":"K283*Genanskaffelsespriser!$D290","v":0},{"$f":"L283*Genanskaffelsespriser!$D290","v":0},{"$f":"M283*Genanskaffelsespriser!$D290","v":0},{"$f":"N283*Genanskaffelsespriser!$D290","v":0},{"$f":"O283*Genanskaffelsespriser!$D290","v":0},{"$f":"P283*Genanskaffelsespriser!$D290","v":0},{"$f":"Q283*Genanskaffelsespriser!$D290","v":0},{"$f":"R283*Genanskaffelsespriser!$D290","v":0},{"$f":"S283*Genanskaffelsespriser!$D290","v":0},{"$f":"T283*Genanskaffelsespriser!$D290","v":0},{"$f":"U283*Genanskaffelsespriser!$D290","v":0},{"$f":"V283*Genanskaffelsespriser!$D290","v":0},{"$f":"W283*Genanskaffelsespriser!$D290","v":0},{"$f":"X283*Genanskaffelsespriser!$D290","v":0},{"$f":"Y283*Genanskaffelsespriser!$D290","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA283","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB283","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC283","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD283","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE283","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF283","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG283","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH283","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI283","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ283","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK283","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL283","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM283","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN283","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO283","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP283","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ283","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR283","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS283","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT283","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU283","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV283","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D284","v":0},{"$f":"Distributionsanlæg!E284","v":0},{"$f":"Distributionsanlæg!F284","v":0},{"$f":"Distributionsanlæg!G284","v":0},{"$f":"Distributionsanlæg!H284","v":0},{"$f":"Distributionsanlæg!I284","v":0},{"$f":"Distributionsanlæg!J284","v":0},{"$f":"Distributionsanlæg!K284","v":0},{"$f":"Distributionsanlæg!L284","v":0},{"$f":"Distributionsanlæg!M284","v":0},{"$f":"Distributionsanlæg!N284","v":0},{"$f":"Distributionsanlæg!O284","v":0},{"$f":"Distributionsanlæg!P284","v":0},{"$f":"Distributionsanlæg!Q284","v":0},{"$f":"Distributionsanlæg!R284","v":0},{"$f":"Distributionsanlæg!S284","v":0},{"$f":"Distributionsanlæg!T284","v":0},{"$f":"Distributionsanlæg!U284","v":0},{"$f":"Distributionsanlæg!V284","v":0},{"$f":"Distributionsanlæg!W284","v":0},{"$f":"Distributionsanlæg!X284","v":0},{"$f":"Distributionsanlæg!Y284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D284:Y284,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B291","v":"Installationer \"ingen eller faste riste\" (mindre end 7 m2)"},"stk.",{"$f":"+Genanskaffelsespriser!E291","v":20},{"$f":"Distributionsanlæg!D285","v":0},{"$f":"Distributionsanlæg!E285","v":0},{"$f":"Distributionsanlæg!F285","v":0},{"$f":"Distributionsanlæg!G285","v":0},{"$f":"Distributionsanlæg!H285","v":0},{"$f":"Distributionsanlæg!I285","v":0},{"$f":"Distributionsanlæg!J285","v":0},{"$f":"Distributionsanlæg!K285","v":0},{"$f":"Distributionsanlæg!L285","v":0},{"$f":"Distributionsanlæg!M285","v":0},{"$f":"Distributionsanlæg!N285","v":0},{"$f":"Distributionsanlæg!O285","v":0},{"$f":"Distributionsanlæg!P285","v":0},{"$f":"Distributionsanlæg!Q285","v":0},{"$f":"Distributionsanlæg!R285","v":0},{"$f":"Distributionsanlæg!S285","v":0},{"$f":"Distributionsanlæg!T285","v":0},{"$f":"Distributionsanlæg!U285","v":0},{"$f":"Distributionsanlæg!V285","v":0},{"$f":"Distributionsanlæg!W285","v":0},{"$f":"Distributionsanlæg!X285","v":0},{"$f":"Distributionsanlæg!Y285","v":0},null,{"$f":"D285*Genanskaffelsespriser!$D291","v":0},{"$f":"E285*Genanskaffelsespriser!$D291","v":0},{"$f":"F285*Genanskaffelsespriser!$D291","v":0},{"$f":"G285*Genanskaffelsespriser!$D291","v":0},{"$f":"H285*Genanskaffelsespriser!$D291","v":0},{"$f":"I285*Genanskaffelsespriser!$D291","v":0},{"$f":"J285*Genanskaffelsespriser!$D291","v":0},{"$f":"K285*Genanskaffelsespriser!$D291","v":0},{"$f":"L285*Genanskaffelsespriser!$D291","v":0},{"$f":"M285*Genanskaffelsespriser!$D291","v":0},{"$f":"N285*Genanskaffelsespriser!$D291","v":0},{"$f":"O285*Genanskaffelsespriser!$D291","v":0},{"$f":"P285*Genanskaffelsespriser!$D291","v":0},{"$f":"Q285*Genanskaffelsespriser!$D291","v":0},{"$f":"R285*Genanskaffelsespriser!$D291","v":0},{"$f":"S285*Genanskaffelsespriser!$D291","v":0},{"$f":"T285*Genanskaffelsespriser!$D291","v":0},{"$f":"U285*Genanskaffelsespriser!$D291","v":0},{"$f":"V285*Genanskaffelsespriser!$D291","v":0},{"$f":"W285*Genanskaffelsespriser!$D291","v":0},{"$f":"X285*Genanskaffelsespriser!$D291","v":0},{"$f":"Y285*Genanskaffelsespriser!$D291","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA285","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB285","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC285","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD285","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE285","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF285","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG285","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH285","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI285","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ285","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK285","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL285","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM285","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN285","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO285","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP285","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ285","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR285","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS285","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT285","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU285","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV285","v":0},0]
[{"$f":"+Genanskaffelsespriser!B292","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E292","v":20},{"$f":"Distributionsanlæg!D286","v":0},{"$f":"Distributionsanlæg!E286","v":0},{"$f":"Distributionsanlæg!F286","v":0},{"$f":"Distributionsanlæg!G286","v":0},{"$f":"Distributionsanlæg!H286","v":0},{"$f":"Distributionsanlæg!I286","v":0},{"$f":"Distributionsanlæg!J286","v":0},{"$f":"Distributionsanlæg!K286","v":0},{"$f":"Distributionsanlæg!L286","v":0},{"$f":"Distributionsanlæg!M286","v":0},{"$f":"Distributionsanlæg!N286","v":0},{"$f":"Distributionsanlæg!O286","v":0},{"$f":"Distributionsanlæg!P286","v":0},{"$f":"Distributionsanlæg!Q286","v":0},{"$f":"Distributionsanlæg!R286","v":0},{"$f":"Distributionsanlæg!S286","v":0},{"$f":"Distributionsanlæg!T286","v":0},{"$f":"Distributionsanlæg!U286","v":0},{"$f":"Distributionsanlæg!V286","v":0},{"$f":"Distributionsanlæg!W286","v":0},{"$f":"Distributionsanlæg!X286","v":0},{"$f":"Distributionsanlæg!Y286","v":0},null,{"$f":"D286*Genanskaffelsespriser!$D292","v":0},{"$f":"E286*Genanskaffelsespriser!$D292","v":0},{"$f":"F286*Genanskaffelsespriser!$D292","v":0},{"$f":"G286*Genanskaffelsespriser!$D292","v":0},{"$f":"H286*Genanskaffelsespriser!$D292","v":0},{"$f":"I286*Genanskaffelsespriser!$D292","v":0},{"$f":"J286*Genanskaffelsespriser!$D292","v":0},{"$f":"K286*Genanskaffelsespriser!$D292","v":0},{"$f":"L286*Genanskaffelsespriser!$D292","v":0},{"$f":"M286*Genanskaffelsespriser!$D292","v":0},{"$f":"N286*Genanskaffelsespriser!$D292","v":0},{"$f":"O286*Genanskaffelsespriser!$D292","v":0},{"$f":"P286*Genanskaffelsespriser!$D292","v":0},{"$f":"Q286*Genanskaffelsespriser!$D292","v":0},{"$f":"R286*Genanskaffelsespriser!$D292","v":0},{"$f":"S286*Genanskaffelsespriser!$D292","v":0},{"$f":"T286*Genanskaffelsespriser!$D292","v":0},{"$f":"U286*Genanskaffelsespriser!$D292","v":0},{"$f":"V286*Genanskaffelsespriser!$D292","v":0},{"$f":"W286*Genanskaffelsespriser!$D292","v":0},{"$f":"X286*Genanskaffelsespriser!$D292","v":0},{"$f":"Y286*Genanskaffelsespriser!$D292","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA286","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB286","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC286","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD286","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE286","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF286","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG286","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH286","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI286","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ286","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK286","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL286","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM286","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN286","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO286","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP286","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ286","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR286","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS286","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT286","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU286","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV286","v":0},0]
[{"$f":"+Genanskaffelsespriser!B293","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E293","v":10},{"$f":"Distributionsanlæg!D287","v":0},{"$f":"Distributionsanlæg!E287","v":0},{"$f":"Distributionsanlæg!F287","v":0},{"$f":"Distributionsanlæg!G287","v":0},{"$f":"Distributionsanlæg!H287","v":0},{"$f":"Distributionsanlæg!I287","v":0},{"$f":"Distributionsanlæg!J287","v":0},{"$f":"Distributionsanlæg!K287","v":0},{"$f":"Distributionsanlæg!L287","v":0},{"$f":"Distributionsanlæg!M287","v":0},{"$f":"Distributionsanlæg!N287","v":0},{"$f":"Distributionsanlæg!O287","v":0},{"$f":"Distributionsanlæg!P287","v":0},{"$f":"Distributionsanlæg!Q287","v":0},{"$f":"Distributionsanlæg!R287","v":0},{"$f":"Distributionsanlæg!S287","v":0},{"$f":"Distributionsanlæg!T287","v":0},{"$f":"Distributionsanlæg!U287","v":0},{"$f":"Distributionsanlæg!V287","v":0},{"$f":"Distributionsanlæg!W287","v":0},{"$f":"Distributionsanlæg!X287","v":0},{"$f":"Distributionsanlæg!Y287","v":0},null,{"$f":"D287*Genanskaffelsespriser!$D293","v":0},{"$f":"E287*Genanskaffelsespriser!$D293","v":0},{"$f":"F287*Genanskaffelsespriser!$D293","v":0},{"$f":"G287*Genanskaffelsespriser!$D293","v":0},{"$f":"H287*Genanskaffelsespriser!$D293","v":0},{"$f":"I287*Genanskaffelsespriser!$D293","v":0},{"$f":"J287*Genanskaffelsespriser!$D293","v":0},{"$f":"K287*Genanskaffelsespriser!$D293","v":0},{"$f":"L287*Genanskaffelsespriser!$D293","v":0},{"$f":"M287*Genanskaffelsespriser!$D293","v":0},{"$f":"N287*Genanskaffelsespriser!$D293","v":0},{"$f":"O287*Genanskaffelsespriser!$D293","v":0},{"$f":"P287*Genanskaffelsespriser!$D293","v":0},{"$f":"Q287*Genanskaffelsespriser!$D293","v":0},{"$f":"R287*Genanskaffelsespriser!$D293","v":0},{"$f":"S287*Genanskaffelsespriser!$D293","v":0},{"$f":"T287*Genanskaffelsespriser!$D293","v":0},{"$f":"U287*Genanskaffelsespriser!$D293","v":0},{"$f":"V287*Genanskaffelsespriser!$D293","v":0},{"$f":"W287*Genanskaffelsespriser!$D293","v":0},{"$f":"X287*Genanskaffelsespriser!$D293","v":0},{"$f":"Y287*Genanskaffelsespriser!$D293","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA287","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB287","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC287","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD287","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE287","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF287","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG287","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH287","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI287","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ287","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK287","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL287","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM287","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN287","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO287","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP287","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ287","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR287","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS287","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT287","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU287","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV287","v":0},0]
[{"$f":"+Genanskaffelsespriser!B294","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E294","v":20},{"$f":"Distributionsanlæg!D288","v":0},{"$f":"Distributionsanlæg!E288","v":0},{"$f":"Distributionsanlæg!F288","v":0},{"$f":"Distributionsanlæg!G288","v":0},{"$f":"Distributionsanlæg!H288","v":0},{"$f":"Distributionsanlæg!I288","v":0},{"$f":"Distributionsanlæg!J288","v":0},{"$f":"Distributionsanlæg!K288","v":0},{"$f":"Distributionsanlæg!L288","v":0},{"$f":"Distributionsanlæg!M288","v":0},{"$f":"Distributionsanlæg!N288","v":0},{"$f":"Distributionsanlæg!O288","v":0},{"$f":"Distributionsanlæg!P288","v":0},{"$f":"Distributionsanlæg!Q288","v":0},{"$f":"Distributionsanlæg!R288","v":0},{"$f":"Distributionsanlæg!S288","v":0},{"$f":"Distributionsanlæg!T288","v":0},{"$f":"Distributionsanlæg!U288","v":0},{"$f":"Distributionsanlæg!V288","v":0},{"$f":"Distributionsanlæg!W288","v":0},{"$f":"Distributionsanlæg!X288","v":0},{"$f":"Distributionsanlæg!Y288","v":0},null,{"$f":"D288*Genanskaffelsespriser!$D294","v":0},{"$f":"E288*Genanskaffelsespriser!$D294","v":0},{"$f":"F288*Genanskaffelsespriser!$D294","v":0},{"$f":"G288*Genanskaffelsespriser!$D294","v":0},{"$f":"H288*Genanskaffelsespriser!$D294","v":0},{"$f":"I288*Genanskaffelsespriser!$D294","v":0},{"$f":"J288*Genanskaffelsespriser!$D294","v":0},{"$f":"K288*Genanskaffelsespriser!$D294","v":0},{"$f":"L288*Genanskaffelsespriser!$D294","v":0},{"$f":"M288*Genanskaffelsespriser!$D294","v":0},{"$f":"N288*Genanskaffelsespriser!$D294","v":0},{"$f":"O288*Genanskaffelsespriser!$D294","v":0},{"$f":"P288*Genanskaffelsespriser!$D294","v":0},{"$f":"Q288*Genanskaffelsespriser!$D294","v":0},{"$f":"R288*Genanskaffelsespriser!$D294","v":0},{"$f":"S288*Genanskaffelsespriser!$D294","v":0},{"$f":"T288*Genanskaffelsespriser!$D294","v":0},{"$f":"U288*Genanskaffelsespriser!$D294","v":0},{"$f":"V288*Genanskaffelsespriser!$D294","v":0},{"$f":"W288*Genanskaffelsespriser!$D294","v":0},{"$f":"X288*Genanskaffelsespriser!$D294","v":0},{"$f":"Y288*Genanskaffelsespriser!$D294","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA288","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB288","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC288","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD288","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE288","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF288","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG288","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH288","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI288","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ288","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK288","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL288","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM288","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN288","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO288","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP288","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ288","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR288","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS288","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT288","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU288","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV288","v":0},0]
[{"$f":"+Genanskaffelsespriser!B295","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse A. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E295","v":10},{"$f":"Distributionsanlæg!D289","v":0},{"$f":"Distributionsanlæg!E289","v":0},{"$f":"Distributionsanlæg!F289","v":0},{"$f":"Distributionsanlæg!G289","v":0},{"$f":"Distributionsanlæg!H289","v":0},{"$f":"Distributionsanlæg!I289","v":0},{"$f":"Distributionsanlæg!J289","v":0},{"$f":"Distributionsanlæg!K289","v":0},{"$f":"Distributionsanlæg!L289","v":0},{"$f":"Distributionsanlæg!M289","v":0},{"$f":"Distributionsanlæg!N289","v":0},{"$f":"Distributionsanlæg!O289","v":0},{"$f":"Distributionsanlæg!P289","v":0},{"$f":"Distributionsanlæg!Q289","v":0},{"$f":"Distributionsanlæg!R289","v":0},{"$f":"Distributionsanlæg!S289","v":0},{"$f":"Distributionsanlæg!T289","v":0},{"$f":"Distributionsanlæg!U289","v":0},{"$f":"Distributionsanlæg!V289","v":0},{"$f":"Distributionsanlæg!W289","v":0},{"$f":"Distributionsanlæg!X289","v":0},{"$f":"Distributionsanlæg!Y289","v":0},null,{"$f":"D289*Genanskaffelsespriser!$D295","v":0},{"$f":"E289*Genanskaffelsespriser!$D295","v":0},{"$f":"F289*Genanskaffelsespriser!$D295","v":0},{"$f":"G289*Genanskaffelsespriser!$D295","v":0},{"$f":"H289*Genanskaffelsespriser!$D295","v":0},{"$f":"I289*Genanskaffelsespriser!$D295","v":0},{"$f":"J289*Genanskaffelsespriser!$D295","v":0},{"$f":"K289*Genanskaffelsespriser!$D295","v":0},{"$f":"L289*Genanskaffelsespriser!$D295","v":0},{"$f":"M289*Genanskaffelsespriser!$D295","v":0},{"$f":"N289*Genanskaffelsespriser!$D295","v":0},{"$f":"O289*Genanskaffelsespriser!$D295","v":0},{"$f":"P289*Genanskaffelsespriser!$D295","v":0},{"$f":"Q289*Genanskaffelsespriser!$D295","v":0},{"$f":"R289*Genanskaffelsespriser!$D295","v":0},{"$f":"S289*Genanskaffelsespriser!$D295","v":0},{"$f":"T289*Genanskaffelsespriser!$D295","v":0},{"$f":"U289*Genanskaffelsespriser!$D295","v":0},{"$f":"V289*Genanskaffelsespriser!$D295","v":0},{"$f":"W289*Genanskaffelsespriser!$D295","v":0},{"$f":"X289*Genanskaffelsespriser!$D295","v":0},{"$f":"Y289*Genanskaffelsespriser!$D295","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA289","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB289","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC289","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD289","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE289","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF289","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG289","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH289","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI289","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ289","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK289","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL289","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM289","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN289","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO289","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP289","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ289","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR289","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS289","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT289","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU289","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV289","v":0},0]
[{"$f":"+Genanskaffelsespriser!B296","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E296","v":20},{"$f":"Distributionsanlæg!D290","v":0},{"$f":"Distributionsanlæg!E290","v":0},{"$f":"Distributionsanlæg!F290","v":0},{"$f":"Distributionsanlæg!G290","v":0},{"$f":"Distributionsanlæg!H290","v":0},{"$f":"Distributionsanlæg!I290","v":0},{"$f":"Distributionsanlæg!J290","v":0},{"$f":"Distributionsanlæg!K290","v":0},{"$f":"Distributionsanlæg!L290","v":0},{"$f":"Distributionsanlæg!M290","v":0},{"$f":"Distributionsanlæg!N290","v":0},{"$f":"Distributionsanlæg!O290","v":0},{"$f":"Distributionsanlæg!P290","v":0},{"$f":"Distributionsanlæg!Q290","v":0},{"$f":"Distributionsanlæg!R290","v":0},{"$f":"Distributionsanlæg!S290","v":0},{"$f":"Distributionsanlæg!T290","v":0},{"$f":"Distributionsanlæg!U290","v":0},{"$f":"Distributionsanlæg!V290","v":0},{"$f":"Distributionsanlæg!W290","v":0},{"$f":"Distributionsanlæg!X290","v":0},{"$f":"Distributionsanlæg!Y290","v":0},null,{"$f":"D290*Genanskaffelsespriser!$D296","v":0},{"$f":"E290*Genanskaffelsespriser!$D296","v":0},{"$f":"F290*Genanskaffelsespriser!$D296","v":0},{"$f":"G290*Genanskaffelsespriser!$D296","v":0},{"$f":"H290*Genanskaffelsespriser!$D296","v":0},{"$f":"I290*Genanskaffelsespriser!$D296","v":0},{"$f":"J290*Genanskaffelsespriser!$D296","v":0},{"$f":"K290*Genanskaffelsespriser!$D296","v":0},{"$f":"L290*Genanskaffelsespriser!$D296","v":0},{"$f":"M290*Genanskaffelsespriser!$D296","v":0},{"$f":"N290*Genanskaffelsespriser!$D296","v":0},{"$f":"O290*Genanskaffelsespriser!$D296","v":0},{"$f":"P290*Genanskaffelsespriser!$D296","v":0},{"$f":"Q290*Genanskaffelsespriser!$D296","v":0},{"$f":"R290*Genanskaffelsespriser!$D296","v":0},{"$f":"S290*Genanskaffelsespriser!$D296","v":0},{"$f":"T290*Genanskaffelsespriser!$D296","v":0},{"$f":"U290*Genanskaffelsespriser!$D296","v":0},{"$f":"V290*Genanskaffelsespriser!$D296","v":0},{"$f":"W290*Genanskaffelsespriser!$D296","v":0},{"$f":"X290*Genanskaffelsespriser!$D296","v":0},{"$f":"Y290*Genanskaffelsespriser!$D296","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA290","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB290","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC290","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD290","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE290","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF290","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG290","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH290","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI290","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ290","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK290","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL290","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM290","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN290","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO290","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP290","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ290","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR290","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS290","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT290","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU290","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV290","v":0},0]
[{"$f":"+Genanskaffelsespriser!B297","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (7-20 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E297","v":10},{"$f":"Distributionsanlæg!D291","v":0},{"$f":"Distributionsanlæg!E291","v":0},{"$f":"Distributionsanlæg!F291","v":0},{"$f":"Distributionsanlæg!G291","v":0},{"$f":"Distributionsanlæg!H291","v":0},{"$f":"Distributionsanlæg!I291","v":0},{"$f":"Distributionsanlæg!J291","v":0},{"$f":"Distributionsanlæg!K291","v":0},{"$f":"Distributionsanlæg!L291","v":0},{"$f":"Distributionsanlæg!M291","v":0},{"$f":"Distributionsanlæg!N291","v":0},{"$f":"Distributionsanlæg!O291","v":0},{"$f":"Distributionsanlæg!P291","v":0},{"$f":"Distributionsanlæg!Q291","v":0},{"$f":"Distributionsanlæg!R291","v":0},{"$f":"Distributionsanlæg!S291","v":0},{"$f":"Distributionsanlæg!T291","v":0},{"$f":"Distributionsanlæg!U291","v":0},{"$f":"Distributionsanlæg!V291","v":0},{"$f":"Distributionsanlæg!W291","v":0},{"$f":"Distributionsanlæg!X291","v":0},{"$f":"Distributionsanlæg!Y291","v":0},null,{"$f":"D291*Genanskaffelsespriser!$D297","v":0},{"$f":"E291*Genanskaffelsespriser!$D297","v":0},{"$f":"F291*Genanskaffelsespriser!$D297","v":0},{"$f":"G291*Genanskaffelsespriser!$D297","v":0},{"$f":"H291*Genanskaffelsespriser!$D297","v":0},{"$f":"I291*Genanskaffelsespriser!$D297","v":0},{"$f":"J291*Genanskaffelsespriser!$D297","v":0},{"$f":"K291*Genanskaffelsespriser!$D297","v":0},{"$f":"L291*Genanskaffelsespriser!$D297","v":0},{"$f":"M291*Genanskaffelsespriser!$D297","v":0},{"$f":"N291*Genanskaffelsespriser!$D297","v":0},{"$f":"O291*Genanskaffelsespriser!$D297","v":0},{"$f":"P291*Genanskaffelsespriser!$D297","v":0},{"$f":"Q291*Genanskaffelsespriser!$D297","v":0},{"$f":"R291*Genanskaffelsespriser!$D297","v":0},{"$f":"S291*Genanskaffelsespriser!$D297","v":0},{"$f":"T291*Genanskaffelsespriser!$D297","v":0},{"$f":"U291*Genanskaffelsespriser!$D297","v":0},{"$f":"V291*Genanskaffelsespriser!$D297","v":0},{"$f":"W291*Genanskaffelsespriser!$D297","v":0},{"$f":"X291*Genanskaffelsespriser!$D297","v":0},{"$f":"Y291*Genanskaffelsespriser!$D297","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA291","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB291","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC291","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD291","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE291","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF291","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG291","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH291","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI291","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ291","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK291","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL291","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM291","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN291","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO291","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP291","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ291","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR291","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS291","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT291","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU291","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV291","v":0},0]
[{"$f":"+Genanskaffelsespriser!B298","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - Mek/EL"},"stk.",{"$f":"+Genanskaffelsespriser!E298","v":20},{"$f":"Distributionsanlæg!D292","v":0},{"$f":"Distributionsanlæg!E292","v":0},{"$f":"Distributionsanlæg!F292","v":0},{"$f":"Distributionsanlæg!G292","v":0},{"$f":"Distributionsanlæg!H292","v":0},{"$f":"Distributionsanlæg!I292","v":0},{"$f":"Distributionsanlæg!J292","v":0},{"$f":"Distributionsanlæg!K292","v":0},{"$f":"Distributionsanlæg!L292","v":0},{"$f":"Distributionsanlæg!M292","v":0},{"$f":"Distributionsanlæg!N292","v":0},{"$f":"Distributionsanlæg!O292","v":0},{"$f":"Distributionsanlæg!P292","v":0},{"$f":"Distributionsanlæg!Q292","v":0},{"$f":"Distributionsanlæg!R292","v":0},{"$f":"Distributionsanlæg!S292","v":0},{"$f":"Distributionsanlæg!T292","v":0},{"$f":"Distributionsanlæg!U292","v":0},{"$f":"Distributionsanlæg!V292","v":0},{"$f":"Distributionsanlæg!W292","v":0},{"$f":"Distributionsanlæg!X292","v":0},{"$f":"Distributionsanlæg!Y292","v":0},null,{"$f":"D292*Genanskaffelsespriser!$D298","v":0},{"$f":"E292*Genanskaffelsespriser!$D298","v":0},{"$f":"F292*Genanskaffelsespriser!$D298","v":0},{"$f":"G292*Genanskaffelsespriser!$D298","v":0},{"$f":"H292*Genanskaffelsespriser!$D298","v":0},{"$f":"I292*Genanskaffelsespriser!$D298","v":0},{"$f":"J292*Genanskaffelsespriser!$D298","v":0},{"$f":"K292*Genanskaffelsespriser!$D298","v":0},{"$f":"L292*Genanskaffelsespriser!$D298","v":0},{"$f":"M292*Genanskaffelsespriser!$D298","v":0},{"$f":"N292*Genanskaffelsespriser!$D298","v":0},{"$f":"O292*Genanskaffelsespriser!$D298","v":0},{"$f":"P292*Genanskaffelsespriser!$D298","v":0},{"$f":"Q292*Genanskaffelsespriser!$D298","v":0},{"$f":"R292*Genanskaffelsespriser!$D298","v":0},{"$f":"S292*Genanskaffelsespriser!$D298","v":0},{"$f":"T292*Genanskaffelsespriser!$D298","v":0},{"$f":"U292*Genanskaffelsespriser!$D298","v":0},{"$f":"V292*Genanskaffelsespriser!$D298","v":0},{"$f":"W292*Genanskaffelsespriser!$D298","v":0},{"$f":"X292*Genanskaffelsespriser!$D298","v":0},{"$f":"Y292*Genanskaffelsespriser!$D298","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA292","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB292","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC292","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD292","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE292","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF292","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG292","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH292","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI292","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ292","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK292","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL292","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM292","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN292","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO292","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP292","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ292","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR292","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS292","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT292","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU292","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV292","v":0},0]
[{"$f":"+Genanskaffelsespriser!B299","v":"Installationer \"mekaniske riste og SRO\" Miljøklasse B. (20-30 m2) - SRO"},"stk.",{"$f":"+Genanskaffelsespriser!E299","v":10},{"$f":"Distributionsanlæg!D293","v":0},{"$f":"Distributionsanlæg!E293","v":0},{"$f":"Distributionsanlæg!F293","v":0},{"$f":"Distributionsanlæg!G293","v":0},{"$f":"Distributionsanlæg!H293","v":0},{"$f":"Distributionsanlæg!I293","v":0},{"$f":"Distributionsanlæg!J293","v":0},{"$f":"Distributionsanlæg!K293","v":0},{"$f":"Distributionsanlæg!L293","v":0},{"$f":"Distributionsanlæg!M293","v":0},{"$f":"Distributionsanlæg!N293","v":0},{"$f":"Distributionsanlæg!O293","v":0},{"$f":"Distributionsanlæg!P293","v":0},{"$f":"Distributionsanlæg!Q293","v":0},{"$f":"Distributionsanlæg!R293","v":0},{"$f":"Distributionsanlæg!S293","v":0},{"$f":"Distributionsanlæg!T293","v":0},{"$f":"Distributionsanlæg!U293","v":0},{"$f":"Distributionsanlæg!V293","v":0},{"$f":"Distributionsanlæg!W293","v":0},{"$f":"Distributionsanlæg!X293","v":0},{"$f":"Distributionsanlæg!Y293","v":0},null,{"$f":"D293*Genanskaffelsespriser!$D299","v":0},{"$f":"E293*Genanskaffelsespriser!$D299","v":0},{"$f":"F293*Genanskaffelsespriser!$D299","v":0},{"$f":"G293*Genanskaffelsespriser!$D299","v":0},{"$f":"H293*Genanskaffelsespriser!$D299","v":0},{"$f":"I293*Genanskaffelsespriser!$D299","v":0},{"$f":"J293*Genanskaffelsespriser!$D299","v":0},{"$f":"K293*Genanskaffelsespriser!$D299","v":0},{"$f":"L293*Genanskaffelsespriser!$D299","v":0},{"$f":"M293*Genanskaffelsespriser!$D299","v":0},{"$f":"N293*Genanskaffelsespriser!$D299","v":0},{"$f":"O293*Genanskaffelsespriser!$D299","v":0},{"$f":"P293*Genanskaffelsespriser!$D299","v":0},{"$f":"Q293*Genanskaffelsespriser!$D299","v":0},{"$f":"R293*Genanskaffelsespriser!$D299","v":0},{"$f":"S293*Genanskaffelsespriser!$D299","v":0},{"$f":"T293*Genanskaffelsespriser!$D299","v":0},{"$f":"U293*Genanskaffelsespriser!$D299","v":0},{"$f":"V293*Genanskaffelsespriser!$D299","v":0},{"$f":"W293*Genanskaffelsespriser!$D299","v":0},{"$f":"X293*Genanskaffelsespriser!$D299","v":0},{"$f":"Y293*Genanskaffelsespriser!$D299","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA293","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB293","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC293","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD293","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE293","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF293","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG293","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH293","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI293","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ293","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK293","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL293","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM293","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN293","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO293","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP293","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ293","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR293","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS293","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT293","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU293","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV293","v":0},0]
[{"$f":"+Genanskaffelsespriser!B300","v":"Overbygning"},"stk.",{"$f":"+Genanskaffelsespriser!E300","v":75},{"$f":"Distributionsanlæg!D294","v":0},{"$f":"Distributionsanlæg!E294","v":0},{"$f":"Distributionsanlæg!F294","v":0},{"$f":"Distributionsanlæg!G294","v":0},{"$f":"Distributionsanlæg!H294","v":0},{"$f":"Distributionsanlæg!I294","v":0},{"$f":"Distributionsanlæg!J294","v":0},{"$f":"Distributionsanlæg!K294","v":0},{"$f":"Distributionsanlæg!L294","v":0},{"$f":"Distributionsanlæg!M294","v":0},{"$f":"Distributionsanlæg!N294","v":0},{"$f":"Distributionsanlæg!O294","v":0},{"$f":"Distributionsanlæg!P294","v":0},{"$f":"Distributionsanlæg!Q294","v":0},{"$f":"Distributionsanlæg!R294","v":0},{"$f":"Distributionsanlæg!S294","v":0},{"$f":"Distributionsanlæg!T294","v":0},{"$f":"Distributionsanlæg!U294","v":0},{"$f":"Distributionsanlæg!V294","v":0},{"$f":"Distributionsanlæg!W294","v":0},{"$f":"Distributionsanlæg!X294","v":0},{"$f":"Distributionsanlæg!Y294","v":0},null,{"$f":"D294*Genanskaffelsespriser!$D300","v":0},{"$f":"E294*Genanskaffelsespriser!$D300","v":0},{"$f":"F294*Genanskaffelsespriser!$D300","v":0},{"$f":"G294*Genanskaffelsespriser!$D300","v":0},{"$f":"H294*Genanskaffelsespriser!$D300","v":0},{"$f":"I294*Genanskaffelsespriser!$D300","v":0},{"$f":"J294*Genanskaffelsespriser!$D300","v":0},{"$f":"K294*Genanskaffelsespriser!$D300","v":0},{"$f":"L294*Genanskaffelsespriser!$D300","v":0},{"$f":"M294*Genanskaffelsespriser!$D300","v":0},{"$f":"N294*Genanskaffelsespriser!$D300","v":0},{"$f":"O294*Genanskaffelsespriser!$D300","v":0},{"$f":"P294*Genanskaffelsespriser!$D300","v":0},{"$f":"Q294*Genanskaffelsespriser!$D300","v":0},{"$f":"R294*Genanskaffelsespriser!$D300","v":0},{"$f":"S294*Genanskaffelsespriser!$D300","v":0},{"$f":"T294*Genanskaffelsespriser!$D300","v":0},{"$f":"U294*Genanskaffelsespriser!$D300","v":0},{"$f":"V294*Genanskaffelsespriser!$D300","v":0},{"$f":"W294*Genanskaffelsespriser!$D300","v":0},{"$f":"X294*Genanskaffelsespriser!$D300","v":0},{"$f":"Y294*Genanskaffelsespriser!$D300","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA294","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB294","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC294","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD294","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE294","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF294","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG294","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH294","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI294","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ294","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK294","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL294","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM294","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN294","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO294","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP294","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ294","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR294","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS294","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT294","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU294","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV294","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D295","v":0},{"$f":"Distributionsanlæg!E295","v":0},{"$f":"Distributionsanlæg!F295","v":0},{"$f":"Distributionsanlæg!G295","v":0},{"$f":"Distributionsanlæg!H295","v":0},{"$f":"Distributionsanlæg!I295","v":0},{"$f":"Distributionsanlæg!J295","v":0},{"$f":"Distributionsanlæg!K295","v":0},{"$f":"Distributionsanlæg!L295","v":0},{"$f":"Distributionsanlæg!M295","v":0},{"$f":"Distributionsanlæg!N295","v":0},{"$f":"Distributionsanlæg!O295","v":0},{"$f":"Distributionsanlæg!P295","v":0},{"$f":"Distributionsanlæg!Q295","v":0},{"$f":"Distributionsanlæg!R295","v":0},{"$f":"Distributionsanlæg!S295","v":0},{"$f":"Distributionsanlæg!T295","v":0},{"$f":"Distributionsanlæg!U295","v":0},{"$f":"Distributionsanlæg!V295","v":0},{"$f":"Distributionsanlæg!W295","v":0},{"$f":"Distributionsanlæg!X295","v":0},{"$f":"Distributionsanlæg!Y295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D295:Y295,\"<>0\")","v":0}]
["Forsinkelsesbassiner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW297:AW314)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B302","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E302","v":50},{"$f":"Distributionsanlæg!D297","v":0},{"$f":"Distributionsanlæg!E297","v":0},{"$f":"Distributionsanlæg!F297","v":0},{"$f":"Distributionsanlæg!G297","v":0},{"$f":"Distributionsanlæg!H297","v":0},{"$f":"Distributionsanlæg!I297","v":0},{"$f":"Distributionsanlæg!J297","v":0},{"$f":"Distributionsanlæg!K297","v":0},{"$f":"Distributionsanlæg!L297","v":0},{"$f":"Distributionsanlæg!M297","v":0},{"$f":"Distributionsanlæg!N297","v":0},{"$f":"Distributionsanlæg!O297","v":0},{"$f":"Distributionsanlæg!P297","v":0},{"$f":"Distributionsanlæg!Q297","v":0},{"$f":"Distributionsanlæg!R297","v":0},{"$f":"Distributionsanlæg!S297","v":0},{"$f":"Distributionsanlæg!T297","v":0},{"$f":"Distributionsanlæg!U297","v":0},{"$f":"Distributionsanlæg!V297","v":0},{"$f":"Distributionsanlæg!W297","v":0},{"$f":"Distributionsanlæg!X297","v":0},{"$f":"Distributionsanlæg!Y297","v":0},null,{"$f":"D297*Genanskaffelsespriser!$D302","v":0},{"$f":"E297*Genanskaffelsespriser!$D302","v":0},{"$f":"F297*Genanskaffelsespriser!$D302","v":0},{"$f":"G297*Genanskaffelsespriser!$D302","v":0},{"$f":"H297*Genanskaffelsespriser!$D302","v":0},{"$f":"I297*Genanskaffelsespriser!$D302","v":0},{"$f":"J297*Genanskaffelsespriser!$D302","v":0},{"$f":"K297*Genanskaffelsespriser!$D302","v":0},{"$f":"L297*Genanskaffelsespriser!$D302","v":0},{"$f":"M297*Genanskaffelsespriser!$D302","v":0},{"$f":"N297*Genanskaffelsespriser!$D302","v":0},{"$f":"O297*Genanskaffelsespriser!$D302","v":0},{"$f":"P297*Genanskaffelsespriser!$D302","v":0},{"$f":"Q297*Genanskaffelsespriser!$D302","v":0},{"$f":"R297*Genanskaffelsespriser!$D302","v":0},{"$f":"S297*Genanskaffelsespriser!$D302","v":0},{"$f":"T297*Genanskaffelsespriser!$D302","v":0},{"$f":"U297*Genanskaffelsespriser!$D302","v":0},{"$f":"V297*Genanskaffelsespriser!$D302","v":0},{"$f":"W297*Genanskaffelsespriser!$D302","v":0},{"$f":"X297*Genanskaffelsespriser!$D302","v":0},{"$f":"Y297*Genanskaffelsespriser!$D302","v":0},{"$f":"+SUM(AA297:AV297)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA297","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB297","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC297","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD297","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE297","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF297","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG297","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH297","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI297","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ297","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK297","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL297","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM297","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN297","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO297","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP297","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ297","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR297","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS297","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT297","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU297","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV297","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D298","v":0},{"$f":"Distributionsanlæg!E298","v":0},{"$f":"Distributionsanlæg!F298","v":0},{"$f":"Distributionsanlæg!G298","v":0},{"$f":"Distributionsanlæg!H298","v":0},{"$f":"Distributionsanlæg!I298","v":0},{"$f":"Distributionsanlæg!J298","v":0},{"$f":"Distributionsanlæg!K298","v":0},{"$f":"Distributionsanlæg!L298","v":0},{"$f":"Distributionsanlæg!M298","v":0},{"$f":"Distributionsanlæg!N298","v":0},{"$f":"Distributionsanlæg!O298","v":0},{"$f":"Distributionsanlæg!P298","v":0},{"$f":"Distributionsanlæg!Q298","v":0},{"$f":"Distributionsanlæg!R298","v":0},{"$f":"Distributionsanlæg!S298","v":0},{"$f":"Distributionsanlæg!T298","v":0},{"$f":"Distributionsanlæg!U298","v":0},{"$f":"Distributionsanlæg!V298","v":0},{"$f":"Distributionsanlæg!W298","v":0},{"$f":"Distributionsanlæg!X298","v":0},{"$f":"Distributionsanlæg!Y298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D298:Y298,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B303","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E303","v":75},{"$f":"Distributionsanlæg!D299","v":0},{"$f":"Distributionsanlæg!E299","v":0},{"$f":"Distributionsanlæg!F299","v":0},{"$f":"Distributionsanlæg!G299","v":0},{"$f":"Distributionsanlæg!H299","v":0},{"$f":"Distributionsanlæg!I299","v":0},{"$f":"Distributionsanlæg!J299","v":0},{"$f":"Distributionsanlæg!K299","v":0},{"$f":"Distributionsanlæg!L299","v":0},{"$f":"Distributionsanlæg!M299","v":0},{"$f":"Distributionsanlæg!N299","v":0},{"$f":"Distributionsanlæg!O299","v":0},{"$f":"Distributionsanlæg!P299","v":0},{"$f":"Distributionsanlæg!Q299","v":0},{"$f":"Distributionsanlæg!R299","v":0},{"$f":"Distributionsanlæg!S299","v":0},{"$f":"Distributionsanlæg!T299","v":0},{"$f":"Distributionsanlæg!U299","v":0},{"$f":"Distributionsanlæg!V299","v":0},{"$f":"Distributionsanlæg!W299","v":0},{"$f":"Distributionsanlæg!X299","v":0},{"$f":"Distributionsanlæg!Y299","v":0},null,{"$f":"D299*Genanskaffelsespriser!$D303","v":0},{"$f":"E299*Genanskaffelsespriser!$D303","v":0},{"$f":"F299*Genanskaffelsespriser!$D303","v":0},{"$f":"G299*Genanskaffelsespriser!$D303","v":0},{"$f":"H299*Genanskaffelsespriser!$D303","v":0},{"$f":"I299*Genanskaffelsespriser!$D303","v":0},{"$f":"J299*Genanskaffelsespriser!$D303","v":0},{"$f":"K299*Genanskaffelsespriser!$D303","v":0},{"$f":"L299*Genanskaffelsespriser!$D303","v":0},{"$f":"M299*Genanskaffelsespriser!$D303","v":0},{"$f":"N299*Genanskaffelsespriser!$D303","v":0},{"$f":"O299*Genanskaffelsespriser!$D303","v":0},{"$f":"P299*Genanskaffelsespriser!$D303","v":0},{"$f":"Q299*Genanskaffelsespriser!$D303","v":0},{"$f":"R299*Genanskaffelsespriser!$D303","v":0},{"$f":"S299*Genanskaffelsespriser!$D303","v":0},{"$f":"T299*Genanskaffelsespriser!$D303","v":0},{"$f":"U299*Genanskaffelsespriser!$D303","v":0},{"$f":"V299*Genanskaffelsespriser!$D303","v":0},{"$f":"W299*Genanskaffelsespriser!$D303","v":0},{"$f":"X299*Genanskaffelsespriser!$D303","v":0},{"$f":"Y299*Genanskaffelsespriser!$D303","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA299","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB299","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC299","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD299","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE299","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF299","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG299","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH299","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI299","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ299","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK299","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL299","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM299","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN299","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO299","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP299","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ299","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR299","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS299","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT299","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU299","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV299","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D300","v":0},{"$f":"Distributionsanlæg!E300","v":0},{"$f":"Distributionsanlæg!F300","v":0},{"$f":"Distributionsanlæg!G300","v":0},{"$f":"Distributionsanlæg!H300","v":0},{"$f":"Distributionsanlæg!I300","v":0},{"$f":"Distributionsanlæg!J300","v":0},{"$f":"Distributionsanlæg!K300","v":0},{"$f":"Distributionsanlæg!L300","v":0},{"$f":"Distributionsanlæg!M300","v":0},{"$f":"Distributionsanlæg!N300","v":0},{"$f":"Distributionsanlæg!O300","v":0},{"$f":"Distributionsanlæg!P300","v":0},{"$f":"Distributionsanlæg!Q300","v":0},{"$f":"Distributionsanlæg!R300","v":0},{"$f":"Distributionsanlæg!S300","v":0},{"$f":"Distributionsanlæg!T300","v":0},{"$f":"Distributionsanlæg!U300","v":0},{"$f":"Distributionsanlæg!V300","v":0},{"$f":"Distributionsanlæg!W300","v":0},{"$f":"Distributionsanlæg!X300","v":0},{"$f":"Distributionsanlæg!Y300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D300:Y300,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B304","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E304","v":20},{"$f":"Distributionsanlæg!D301","v":0},{"$f":"Distributionsanlæg!E301","v":0},{"$f":"Distributionsanlæg!F301","v":0},{"$f":"Distributionsanlæg!G301","v":0},{"$f":"Distributionsanlæg!H301","v":0},{"$f":"Distributionsanlæg!I301","v":0},{"$f":"Distributionsanlæg!J301","v":0},{"$f":"Distributionsanlæg!K301","v":0},{"$f":"Distributionsanlæg!L301","v":0},{"$f":"Distributionsanlæg!M301","v":0},{"$f":"Distributionsanlæg!N301","v":0},{"$f":"Distributionsanlæg!O301","v":0},{"$f":"Distributionsanlæg!P301","v":0},{"$f":"Distributionsanlæg!Q301","v":0},{"$f":"Distributionsanlæg!R301","v":0},{"$f":"Distributionsanlæg!S301","v":0},{"$f":"Distributionsanlæg!T301","v":0},{"$f":"Distributionsanlæg!U301","v":0},{"$f":"Distributionsanlæg!V301","v":0},{"$f":"Distributionsanlæg!W301","v":0},{"$f":"Distributionsanlæg!X301","v":0},{"$f":"Distributionsanlæg!Y301","v":0},null,{"$f":"D301*Genanskaffelsespriser!$D304","v":0},{"$f":"E301*Genanskaffelsespriser!$D304","v":0},{"$f":"F301*Genanskaffelsespriser!$D304","v":0},{"$f":"G301*Genanskaffelsespriser!$D304","v":0},{"$f":"H301*Genanskaffelsespriser!$D304","v":0},{"$f":"I301*Genanskaffelsespriser!$D304","v":0},{"$f":"J301*Genanskaffelsespriser!$D304","v":0},{"$f":"K301*Genanskaffelsespriser!$D304","v":0},{"$f":"L301*Genanskaffelsespriser!$D304","v":0},{"$f":"M301*Genanskaffelsespriser!$D304","v":0},{"$f":"N301*Genanskaffelsespriser!$D304","v":0},{"$f":"O301*Genanskaffelsespriser!$D304","v":0},{"$f":"P301*Genanskaffelsespriser!$D304","v":0},{"$f":"Q301*Genanskaffelsespriser!$D304","v":0},{"$f":"R301*Genanskaffelsespriser!$D304","v":0},{"$f":"S301*Genanskaffelsespriser!$D304","v":0},{"$f":"T301*Genanskaffelsespriser!$D304","v":0},{"$f":"U301*Genanskaffelsespriser!$D304","v":0},{"$f":"V301*Genanskaffelsespriser!$D304","v":0},{"$f":"W301*Genanskaffelsespriser!$D304","v":0},{"$f":"X301*Genanskaffelsespriser!$D304","v":0},{"$f":"Y301*Genanskaffelsespriser!$D304","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA301","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB301","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC301","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD301","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE301","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF301","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG301","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH301","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI301","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ301","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK301","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL301","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM301","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN301","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO301","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP301","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ301","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR301","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS301","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT301","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU301","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV301","v":0},0]
[{"$f":"+Genanskaffelsespriser!B305","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E305","v":10},{"$f":"Distributionsanlæg!D302","v":0},{"$f":"Distributionsanlæg!E302","v":0},{"$f":"Distributionsanlæg!F302","v":0},{"$f":"Distributionsanlæg!G302","v":0},{"$f":"Distributionsanlæg!H302","v":0},{"$f":"Distributionsanlæg!I302","v":0},{"$f":"Distributionsanlæg!J302","v":0},{"$f":"Distributionsanlæg!K302","v":0},{"$f":"Distributionsanlæg!L302","v":0},{"$f":"Distributionsanlæg!M302","v":0},{"$f":"Distributionsanlæg!N302","v":0},{"$f":"Distributionsanlæg!O302","v":0},{"$f":"Distributionsanlæg!P302","v":0},{"$f":"Distributionsanlæg!Q302","v":0},{"$f":"Distributionsanlæg!R302","v":0},{"$f":"Distributionsanlæg!S302","v":0},{"$f":"Distributionsanlæg!T302","v":0},{"$f":"Distributionsanlæg!U302","v":0},{"$f":"Distributionsanlæg!V302","v":0},{"$f":"Distributionsanlæg!W302","v":0},{"$f":"Distributionsanlæg!X302","v":0},{"$f":"Distributionsanlæg!Y302","v":0},null,{"$f":"D302*Genanskaffelsespriser!$D305","v":0},{"$f":"E302*Genanskaffelsespriser!$D305","v":0},{"$f":"F302*Genanskaffelsespriser!$D305","v":0},{"$f":"G302*Genanskaffelsespriser!$D305","v":0},{"$f":"H302*Genanskaffelsespriser!$D305","v":0},{"$f":"I302*Genanskaffelsespriser!$D305","v":0},{"$f":"J302*Genanskaffelsespriser!$D305","v":0},{"$f":"K302*Genanskaffelsespriser!$D305","v":0},{"$f":"L302*Genanskaffelsespriser!$D305","v":0},{"$f":"M302*Genanskaffelsespriser!$D305","v":0},{"$f":"N302*Genanskaffelsespriser!$D305","v":0},{"$f":"O302*Genanskaffelsespriser!$D305","v":0},{"$f":"P302*Genanskaffelsespriser!$D305","v":0},{"$f":"Q302*Genanskaffelsespriser!$D305","v":0},{"$f":"R302*Genanskaffelsespriser!$D305","v":0},{"$f":"S302*Genanskaffelsespriser!$D305","v":0},{"$f":"T302*Genanskaffelsespriser!$D305","v":0},{"$f":"U302*Genanskaffelsespriser!$D305","v":0},{"$f":"V302*Genanskaffelsespriser!$D305","v":0},{"$f":"W302*Genanskaffelsespriser!$D305","v":0},{"$f":"X302*Genanskaffelsespriser!$D305","v":0},{"$f":"Y302*Genanskaffelsespriser!$D305","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA302","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB302","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC302","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD302","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE302","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF302","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG302","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH302","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI302","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ302","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK302","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL302","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM302","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN302","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO302","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP302","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ302","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR302","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS302","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT302","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU302","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV302","v":0},0]
[{"$f":"+Genanskaffelsespriser!B306","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E306","v":75},{"$f":"Distributionsanlæg!D303","v":0},{"$f":"Distributionsanlæg!E303","v":0},{"$f":"Distributionsanlæg!F303","v":0},{"$f":"Distributionsanlæg!G303","v":0},{"$f":"Distributionsanlæg!H303","v":0},{"$f":"Distributionsanlæg!I303","v":0},{"$f":"Distributionsanlæg!J303","v":0},{"$f":"Distributionsanlæg!K303","v":0},{"$f":"Distributionsanlæg!L303","v":0},{"$f":"Distributionsanlæg!M303","v":0},{"$f":"Distributionsanlæg!N303","v":0},{"$f":"Distributionsanlæg!O303","v":0},{"$f":"Distributionsanlæg!P303","v":0},{"$f":"Distributionsanlæg!Q303","v":0},{"$f":"Distributionsanlæg!R303","v":0},{"$f":"Distributionsanlæg!S303","v":0},{"$f":"Distributionsanlæg!T303","v":0},{"$f":"Distributionsanlæg!U303","v":0},{"$f":"Distributionsanlæg!V303","v":0},{"$f":"Distributionsanlæg!W303","v":0},{"$f":"Distributionsanlæg!X303","v":0},{"$f":"Distributionsanlæg!Y303","v":0},null,{"$f":"D303*Genanskaffelsespriser!$D306","v":0},{"$f":"E303*Genanskaffelsespriser!$D306","v":0},{"$f":"F303*Genanskaffelsespriser!$D306","v":0},{"$f":"G303*Genanskaffelsespriser!$D306","v":0},{"$f":"H303*Genanskaffelsespriser!$D306","v":0},{"$f":"I303*Genanskaffelsespriser!$D306","v":0},{"$f":"J303*Genanskaffelsespriser!$D306","v":0},{"$f":"K303*Genanskaffelsespriser!$D306","v":0},{"$f":"L303*Genanskaffelsespriser!$D306","v":0},{"$f":"M303*Genanskaffelsespriser!$D306","v":0},{"$f":"N303*Genanskaffelsespriser!$D306","v":0},{"$f":"O303*Genanskaffelsespriser!$D306","v":0},{"$f":"P303*Genanskaffelsespriser!$D306","v":0},{"$f":"Q303*Genanskaffelsespriser!$D306","v":0},{"$f":"R303*Genanskaffelsespriser!$D306","v":0},{"$f":"S303*Genanskaffelsespriser!$D306","v":0},{"$f":"T303*Genanskaffelsespriser!$D306","v":0},{"$f":"U303*Genanskaffelsespriser!$D306","v":0},{"$f":"V303*Genanskaffelsespriser!$D306","v":0},{"$f":"W303*Genanskaffelsespriser!$D306","v":0},{"$f":"X303*Genanskaffelsespriser!$D306","v":0},{"$f":"Y303*Genanskaffelsespriser!$D306","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA303","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB303","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC303","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD303","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE303","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF303","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG303","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH303","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI303","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ303","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK303","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL303","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM303","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN303","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO303","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP303","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ303","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR303","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS303","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT303","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU303","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV303","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D304","v":0},{"$f":"Distributionsanlæg!E304","v":0},{"$f":"Distributionsanlæg!F304","v":0},{"$f":"Distributionsanlæg!G304","v":0},{"$f":"Distributionsanlæg!H304","v":0},{"$f":"Distributionsanlæg!I304","v":0},{"$f":"Distributionsanlæg!J304","v":0},{"$f":"Distributionsanlæg!K304","v":0},{"$f":"Distributionsanlæg!L304","v":0},{"$f":"Distributionsanlæg!M304","v":0},{"$f":"Distributionsanlæg!N304","v":0},{"$f":"Distributionsanlæg!O304","v":0},{"$f":"Distributionsanlæg!P304","v":0},{"$f":"Distributionsanlæg!Q304","v":0},{"$f":"Distributionsanlæg!R304","v":0},{"$f":"Distributionsanlæg!S304","v":0},{"$f":"Distributionsanlæg!T304","v":0},{"$f":"Distributionsanlæg!U304","v":0},{"$f":"Distributionsanlæg!V304","v":0},{"$f":"Distributionsanlæg!W304","v":0},{"$f":"Distributionsanlæg!X304","v":0},{"$f":"Distributionsanlæg!Y304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D304:Y304,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B307","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E307","v":20},{"$f":"Distributionsanlæg!D305","v":0},{"$f":"Distributionsanlæg!E305","v":0},{"$f":"Distributionsanlæg!F305","v":0},{"$f":"Distributionsanlæg!G305","v":0},{"$f":"Distributionsanlæg!H305","v":0},{"$f":"Distributionsanlæg!I305","v":0},{"$f":"Distributionsanlæg!J305","v":0},{"$f":"Distributionsanlæg!K305","v":0},{"$f":"Distributionsanlæg!L305","v":0},{"$f":"Distributionsanlæg!M305","v":0},{"$f":"Distributionsanlæg!N305","v":0},{"$f":"Distributionsanlæg!O305","v":0},{"$f":"Distributionsanlæg!P305","v":0},{"$f":"Distributionsanlæg!Q305","v":0},{"$f":"Distributionsanlæg!R305","v":0},{"$f":"Distributionsanlæg!S305","v":0},{"$f":"Distributionsanlæg!T305","v":0},{"$f":"Distributionsanlæg!U305","v":0},{"$f":"Distributionsanlæg!V305","v":0},{"$f":"Distributionsanlæg!W305","v":0},{"$f":"Distributionsanlæg!X305","v":0},{"$f":"Distributionsanlæg!Y305","v":0},null,{"$f":"D305*Genanskaffelsespriser!$D307","v":0},{"$f":"E305*Genanskaffelsespriser!$D307","v":0},{"$f":"F305*Genanskaffelsespriser!$D307","v":0},{"$f":"G305*Genanskaffelsespriser!$D307","v":0},{"$f":"H305*Genanskaffelsespriser!$D307","v":0},{"$f":"I305*Genanskaffelsespriser!$D307","v":0},{"$f":"J305*Genanskaffelsespriser!$D307","v":0},{"$f":"K305*Genanskaffelsespriser!$D307","v":0},{"$f":"L305*Genanskaffelsespriser!$D307","v":0},{"$f":"M305*Genanskaffelsespriser!$D307","v":0},{"$f":"N305*Genanskaffelsespriser!$D307","v":0},{"$f":"O305*Genanskaffelsespriser!$D307","v":0},{"$f":"P305*Genanskaffelsespriser!$D307","v":0},{"$f":"Q305*Genanskaffelsespriser!$D307","v":0},{"$f":"R305*Genanskaffelsespriser!$D307","v":0},{"$f":"S305*Genanskaffelsespriser!$D307","v":0},{"$f":"T305*Genanskaffelsespriser!$D307","v":0},{"$f":"U305*Genanskaffelsespriser!$D307","v":0},{"$f":"V305*Genanskaffelsespriser!$D307","v":0},{"$f":"W305*Genanskaffelsespriser!$D307","v":0},{"$f":"X305*Genanskaffelsespriser!$D307","v":0},{"$f":"Y305*Genanskaffelsespriser!$D307","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA305","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB305","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC305","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD305","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE305","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF305","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG305","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH305","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI305","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ305","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK305","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL305","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM305","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN305","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO305","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP305","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ305","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR305","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS305","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT305","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU305","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV305","v":0},0]
[{"$f":"+Genanskaffelsespriser!B308","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E308","v":10},{"$f":"Distributionsanlæg!D306","v":0},{"$f":"Distributionsanlæg!E306","v":0},{"$f":"Distributionsanlæg!F306","v":0},{"$f":"Distributionsanlæg!G306","v":0},{"$f":"Distributionsanlæg!H306","v":0},{"$f":"Distributionsanlæg!I306","v":0},{"$f":"Distributionsanlæg!J306","v":0},{"$f":"Distributionsanlæg!K306","v":0},{"$f":"Distributionsanlæg!L306","v":0},{"$f":"Distributionsanlæg!M306","v":0},{"$f":"Distributionsanlæg!N306","v":0},{"$f":"Distributionsanlæg!O306","v":0},{"$f":"Distributionsanlæg!P306","v":0},{"$f":"Distributionsanlæg!Q306","v":0},{"$f":"Distributionsanlæg!R306","v":0},{"$f":"Distributionsanlæg!S306","v":0},{"$f":"Distributionsanlæg!T306","v":0},{"$f":"Distributionsanlæg!U306","v":0},{"$f":"Distributionsanlæg!V306","v":0},{"$f":"Distributionsanlæg!W306","v":0},{"$f":"Distributionsanlæg!X306","v":0},{"$f":"Distributionsanlæg!Y306","v":0},null,{"$f":"D306*Genanskaffelsespriser!$D308","v":0},{"$f":"E306*Genanskaffelsespriser!$D308","v":0},{"$f":"F306*Genanskaffelsespriser!$D308","v":0},{"$f":"G306*Genanskaffelsespriser!$D308","v":0},{"$f":"H306*Genanskaffelsespriser!$D308","v":0},{"$f":"I306*Genanskaffelsespriser!$D308","v":0},{"$f":"J306*Genanskaffelsespriser!$D308","v":0},{"$f":"K306*Genanskaffelsespriser!$D308","v":0},{"$f":"L306*Genanskaffelsespriser!$D308","v":0},{"$f":"M306*Genanskaffelsespriser!$D308","v":0},{"$f":"N306*Genanskaffelsespriser!$D308","v":0},{"$f":"O306*Genanskaffelsespriser!$D308","v":0},{"$f":"P306*Genanskaffelsespriser!$D308","v":0},{"$f":"Q306*Genanskaffelsespriser!$D308","v":0},{"$f":"R306*Genanskaffelsespriser!$D308","v":0},{"$f":"S306*Genanskaffelsespriser!$D308","v":0},{"$f":"T306*Genanskaffelsespriser!$D308","v":0},{"$f":"U306*Genanskaffelsespriser!$D308","v":0},{"$f":"V306*Genanskaffelsespriser!$D308","v":0},{"$f":"W306*Genanskaffelsespriser!$D308","v":0},{"$f":"X306*Genanskaffelsespriser!$D308","v":0},{"$f":"Y306*Genanskaffelsespriser!$D308","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA306","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB306","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC306","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD306","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE306","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF306","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG306","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH306","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI306","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ306","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK306","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL306","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM306","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN306","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO306","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP306","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ306","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR306","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS306","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT306","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU306","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV306","v":0},0]
[{"$f":"+Genanskaffelsespriser!B309","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E309","v":75},{"$f":"Distributionsanlæg!D307","v":0},{"$f":"Distributionsanlæg!E307","v":0},{"$f":"Distributionsanlæg!F307","v":0},{"$f":"Distributionsanlæg!G307","v":0},{"$f":"Distributionsanlæg!H307","v":0},{"$f":"Distributionsanlæg!I307","v":0},{"$f":"Distributionsanlæg!J307","v":0},{"$f":"Distributionsanlæg!K307","v":0},{"$f":"Distributionsanlæg!L307","v":0},{"$f":"Distributionsanlæg!M307","v":0},{"$f":"Distributionsanlæg!N307","v":0},{"$f":"Distributionsanlæg!O307","v":0},{"$f":"Distributionsanlæg!P307","v":0},{"$f":"Distributionsanlæg!Q307","v":0},{"$f":"Distributionsanlæg!R307","v":0},{"$f":"Distributionsanlæg!S307","v":0},{"$f":"Distributionsanlæg!T307","v":0},{"$f":"Distributionsanlæg!U307","v":0},{"$f":"Distributionsanlæg!V307","v":0},{"$f":"Distributionsanlæg!W307","v":0},{"$f":"Distributionsanlæg!X307","v":0},{"$f":"Distributionsanlæg!Y307","v":0},null,{"$f":"D307*Genanskaffelsespriser!$D309","v":0},{"$f":"E307*Genanskaffelsespriser!$D309","v":0},{"$f":"F307*Genanskaffelsespriser!$D309","v":0},{"$f":"G307*Genanskaffelsespriser!$D309","v":0},{"$f":"H307*Genanskaffelsespriser!$D309","v":0},{"$f":"I307*Genanskaffelsespriser!$D309","v":0},{"$f":"J307*Genanskaffelsespriser!$D309","v":0},{"$f":"K307*Genanskaffelsespriser!$D309","v":0},{"$f":"L307*Genanskaffelsespriser!$D309","v":0},{"$f":"M307*Genanskaffelsespriser!$D309","v":0},{"$f":"N307*Genanskaffelsespriser!$D309","v":0},{"$f":"O307*Genanskaffelsespriser!$D309","v":0},{"$f":"P307*Genanskaffelsespriser!$D309","v":0},{"$f":"Q307*Genanskaffelsespriser!$D309","v":0},{"$f":"R307*Genanskaffelsespriser!$D309","v":0},{"$f":"S307*Genanskaffelsespriser!$D309","v":0},{"$f":"T307*Genanskaffelsespriser!$D309","v":0},{"$f":"U307*Genanskaffelsespriser!$D309","v":0},{"$f":"V307*Genanskaffelsespriser!$D309","v":0},{"$f":"W307*Genanskaffelsespriser!$D309","v":0},{"$f":"X307*Genanskaffelsespriser!$D309","v":0},{"$f":"Y307*Genanskaffelsespriser!$D309","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA307","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB307","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC307","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD307","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE307","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF307","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG307","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH307","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI307","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ307","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK307","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL307","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM307","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN307","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO307","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP307","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ307","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR307","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS307","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT307","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU307","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV307","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D308","v":0},{"$f":"Distributionsanlæg!E308","v":0},{"$f":"Distributionsanlæg!F308","v":0},{"$f":"Distributionsanlæg!G308","v":0},{"$f":"Distributionsanlæg!H308","v":0},{"$f":"Distributionsanlæg!I308","v":0},{"$f":"Distributionsanlæg!J308","v":0},{"$f":"Distributionsanlæg!K308","v":0},{"$f":"Distributionsanlæg!L308","v":0},{"$f":"Distributionsanlæg!M308","v":0},{"$f":"Distributionsanlæg!N308","v":0},{"$f":"Distributionsanlæg!O308","v":0},{"$f":"Distributionsanlæg!P308","v":0},{"$f":"Distributionsanlæg!Q308","v":0},{"$f":"Distributionsanlæg!R308","v":0},{"$f":"Distributionsanlæg!S308","v":0},{"$f":"Distributionsanlæg!T308","v":0},{"$f":"Distributionsanlæg!U308","v":0},{"$f":"Distributionsanlæg!V308","v":0},{"$f":"Distributionsanlæg!W308","v":0},{"$f":"Distributionsanlæg!X308","v":0},{"$f":"Distributionsanlæg!Y308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D308:Y308,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B310","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E310","v":20},{"$f":"Distributionsanlæg!D309","v":0},{"$f":"Distributionsanlæg!E309","v":0},{"$f":"Distributionsanlæg!F309","v":0},{"$f":"Distributionsanlæg!G309","v":0},{"$f":"Distributionsanlæg!H309","v":0},{"$f":"Distributionsanlæg!I309","v":0},{"$f":"Distributionsanlæg!J309","v":0},{"$f":"Distributionsanlæg!K309","v":0},{"$f":"Distributionsanlæg!L309","v":0},{"$f":"Distributionsanlæg!M309","v":0},{"$f":"Distributionsanlæg!N309","v":0},{"$f":"Distributionsanlæg!O309","v":0},{"$f":"Distributionsanlæg!P309","v":0},{"$f":"Distributionsanlæg!Q309","v":0},{"$f":"Distributionsanlæg!R309","v":0},{"$f":"Distributionsanlæg!S309","v":0},{"$f":"Distributionsanlæg!T309","v":0},{"$f":"Distributionsanlæg!U309","v":0},{"$f":"Distributionsanlæg!V309","v":0},{"$f":"Distributionsanlæg!W309","v":0},{"$f":"Distributionsanlæg!X309","v":0},{"$f":"Distributionsanlæg!Y309","v":0},null,{"$f":"D309*Genanskaffelsespriser!$D310","v":0},{"$f":"E309*Genanskaffelsespriser!$D310","v":0},{"$f":"F309*Genanskaffelsespriser!$D310","v":0},{"$f":"G309*Genanskaffelsespriser!$D310","v":0},{"$f":"H309*Genanskaffelsespriser!$D310","v":0},{"$f":"I309*Genanskaffelsespriser!$D310","v":0},{"$f":"J309*Genanskaffelsespriser!$D310","v":0},{"$f":"K309*Genanskaffelsespriser!$D310","v":0},{"$f":"L309*Genanskaffelsespriser!$D310","v":0},{"$f":"M309*Genanskaffelsespriser!$D310","v":0},{"$f":"N309*Genanskaffelsespriser!$D310","v":0},{"$f":"O309*Genanskaffelsespriser!$D310","v":0},{"$f":"P309*Genanskaffelsespriser!$D310","v":0},{"$f":"Q309*Genanskaffelsespriser!$D310","v":0},{"$f":"R309*Genanskaffelsespriser!$D310","v":0},{"$f":"S309*Genanskaffelsespriser!$D310","v":0},{"$f":"T309*Genanskaffelsespriser!$D310","v":0},{"$f":"U309*Genanskaffelsespriser!$D310","v":0},{"$f":"V309*Genanskaffelsespriser!$D310","v":0},{"$f":"W309*Genanskaffelsespriser!$D310","v":0},{"$f":"X309*Genanskaffelsespriser!$D310","v":0},{"$f":"Y309*Genanskaffelsespriser!$D310","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA309","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB309","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC309","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD309","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE309","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF309","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG309","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH309","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI309","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ309","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK309","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL309","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM309","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN309","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO309","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP309","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ309","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR309","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS309","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT309","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU309","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV309","v":0},0]
[{"$f":"+Genanskaffelsespriser!B311","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E311","v":10},{"$f":"Distributionsanlæg!D310","v":0},{"$f":"Distributionsanlæg!E310","v":0},{"$f":"Distributionsanlæg!F310","v":0},{"$f":"Distributionsanlæg!G310","v":0},{"$f":"Distributionsanlæg!H310","v":0},{"$f":"Distributionsanlæg!I310","v":0},{"$f":"Distributionsanlæg!J310","v":0},{"$f":"Distributionsanlæg!K310","v":0},{"$f":"Distributionsanlæg!L310","v":0},{"$f":"Distributionsanlæg!M310","v":0},{"$f":"Distributionsanlæg!N310","v":0},{"$f":"Distributionsanlæg!O310","v":0},{"$f":"Distributionsanlæg!P310","v":0},{"$f":"Distributionsanlæg!Q310","v":0},{"$f":"Distributionsanlæg!R310","v":0},{"$f":"Distributionsanlæg!S310","v":0},{"$f":"Distributionsanlæg!T310","v":0},{"$f":"Distributionsanlæg!U310","v":0},{"$f":"Distributionsanlæg!V310","v":0},{"$f":"Distributionsanlæg!W310","v":0},{"$f":"Distributionsanlæg!X310","v":0},{"$f":"Distributionsanlæg!Y310","v":0},null,{"$f":"D310*Genanskaffelsespriser!$D311","v":0},{"$f":"E310*Genanskaffelsespriser!$D311","v":0},{"$f":"F310*Genanskaffelsespriser!$D311","v":0},{"$f":"G310*Genanskaffelsespriser!$D311","v":0},{"$f":"H310*Genanskaffelsespriser!$D311","v":0},{"$f":"I310*Genanskaffelsespriser!$D311","v":0},{"$f":"J310*Genanskaffelsespriser!$D311","v":0},{"$f":"K310*Genanskaffelsespriser!$D311","v":0},{"$f":"L310*Genanskaffelsespriser!$D311","v":0},{"$f":"M310*Genanskaffelsespriser!$D311","v":0},{"$f":"N310*Genanskaffelsespriser!$D311","v":0},{"$f":"O310*Genanskaffelsespriser!$D311","v":0},{"$f":"P310*Genanskaffelsespriser!$D311","v":0},{"$f":"Q310*Genanskaffelsespriser!$D311","v":0},{"$f":"R310*Genanskaffelsespriser!$D311","v":0},{"$f":"S310*Genanskaffelsespriser!$D311","v":0},{"$f":"T310*Genanskaffelsespriser!$D311","v":0},{"$f":"U310*Genanskaffelsespriser!$D311","v":0},{"$f":"V310*Genanskaffelsespriser!$D311","v":0},{"$f":"W310*Genanskaffelsespriser!$D311","v":0},{"$f":"X310*Genanskaffelsespriser!$D311","v":0},{"$f":"Y310*Genanskaffelsespriser!$D311","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA310","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB310","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC310","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD310","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE310","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF310","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG310","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH310","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI310","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ310","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK310","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL310","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM310","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN310","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO310","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP310","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ310","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR310","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS310","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT310","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU310","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV310","v":0},0]
[{"$f":"+Genanskaffelsespriser!B312","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E312","v":75},{"$f":"Distributionsanlæg!D311","v":0},{"$f":"Distributionsanlæg!E311","v":0},{"$f":"Distributionsanlæg!F311","v":0},{"$f":"Distributionsanlæg!G311","v":0},{"$f":"Distributionsanlæg!H311","v":0},{"$f":"Distributionsanlæg!I311","v":0},{"$f":"Distributionsanlæg!J311","v":0},{"$f":"Distributionsanlæg!K311","v":0},{"$f":"Distributionsanlæg!L311","v":0},{"$f":"Distributionsanlæg!M311","v":0},{"$f":"Distributionsanlæg!N311","v":0},{"$f":"Distributionsanlæg!O311","v":0},{"$f":"Distributionsanlæg!P311","v":0},{"$f":"Distributionsanlæg!Q311","v":0},{"$f":"Distributionsanlæg!R311","v":0},{"$f":"Distributionsanlæg!S311","v":0},{"$f":"Distributionsanlæg!T311","v":0},{"$f":"Distributionsanlæg!U311","v":0},{"$f":"Distributionsanlæg!V311","v":0},{"$f":"Distributionsanlæg!W311","v":0},{"$f":"Distributionsanlæg!X311","v":0},{"$f":"Distributionsanlæg!Y311","v":0},null,{"$f":"D311*Genanskaffelsespriser!$D312","v":0},{"$f":"E311*Genanskaffelsespriser!$D312","v":0},{"$f":"F311*Genanskaffelsespriser!$D312","v":0},{"$f":"G311*Genanskaffelsespriser!$D312","v":0},{"$f":"H311*Genanskaffelsespriser!$D312","v":0},{"$f":"I311*Genanskaffelsespriser!$D312","v":0},{"$f":"J311*Genanskaffelsespriser!$D312","v":0},{"$f":"K311*Genanskaffelsespriser!$D312","v":0},{"$f":"L311*Genanskaffelsespriser!$D312","v":0},{"$f":"M311*Genanskaffelsespriser!$D312","v":0},{"$f":"N311*Genanskaffelsespriser!$D312","v":0},{"$f":"O311*Genanskaffelsespriser!$D312","v":0},{"$f":"P311*Genanskaffelsespriser!$D312","v":0},{"$f":"Q311*Genanskaffelsespriser!$D312","v":0},{"$f":"R311*Genanskaffelsespriser!$D312","v":0},{"$f":"S311*Genanskaffelsespriser!$D312","v":0},{"$f":"T311*Genanskaffelsespriser!$D312","v":0},{"$f":"U311*Genanskaffelsespriser!$D312","v":0},{"$f":"V311*Genanskaffelsespriser!$D312","v":0},{"$f":"W311*Genanskaffelsespriser!$D312","v":0},{"$f":"X311*Genanskaffelsespriser!$D312","v":0},{"$f":"Y311*Genanskaffelsespriser!$D312","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA311","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB311","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC311","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD311","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE311","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF311","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG311","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH311","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI311","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ311","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK311","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL311","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM311","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN311","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO311","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP311","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ311","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR311","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS311","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT311","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU311","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV311","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D312","v":0},{"$f":"Distributionsanlæg!E312","v":0},{"$f":"Distributionsanlæg!F312","v":0},{"$f":"Distributionsanlæg!G312","v":0},{"$f":"Distributionsanlæg!H312","v":0},{"$f":"Distributionsanlæg!I312","v":0},{"$f":"Distributionsanlæg!J312","v":0},{"$f":"Distributionsanlæg!K312","v":0},{"$f":"Distributionsanlæg!L312","v":0},{"$f":"Distributionsanlæg!M312","v":0},{"$f":"Distributionsanlæg!N312","v":0},{"$f":"Distributionsanlæg!O312","v":0},{"$f":"Distributionsanlæg!P312","v":0},{"$f":"Distributionsanlæg!Q312","v":0},{"$f":"Distributionsanlæg!R312","v":0},{"$f":"Distributionsanlæg!S312","v":0},{"$f":"Distributionsanlæg!T312","v":0},{"$f":"Distributionsanlæg!U312","v":0},{"$f":"Distributionsanlæg!V312","v":0},{"$f":"Distributionsanlæg!W312","v":0},{"$f":"Distributionsanlæg!X312","v":0},{"$f":"Distributionsanlæg!Y312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D312:Y312,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B313","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E313","v":20},{"$f":"Distributionsanlæg!D313","v":0},{"$f":"Distributionsanlæg!E313","v":0},{"$f":"Distributionsanlæg!F313","v":0},{"$f":"Distributionsanlæg!G313","v":0},{"$f":"Distributionsanlæg!H313","v":0},{"$f":"Distributionsanlæg!I313","v":0},{"$f":"Distributionsanlæg!J313","v":0},{"$f":"Distributionsanlæg!K313","v":0},{"$f":"Distributionsanlæg!L313","v":0},{"$f":"Distributionsanlæg!M313","v":0},{"$f":"Distributionsanlæg!N313","v":0},{"$f":"Distributionsanlæg!O313","v":0},{"$f":"Distributionsanlæg!P313","v":0},{"$f":"Distributionsanlæg!Q313","v":0},{"$f":"Distributionsanlæg!R313","v":0},{"$f":"Distributionsanlæg!S313","v":0},{"$f":"Distributionsanlæg!T313","v":0},{"$f":"Distributionsanlæg!U313","v":0},{"$f":"Distributionsanlæg!V313","v":0},{"$f":"Distributionsanlæg!W313","v":0},{"$f":"Distributionsanlæg!X313","v":0},{"$f":"Distributionsanlæg!Y313","v":0},null,{"$f":"D313*Genanskaffelsespriser!$D313","v":0},{"$f":"E313*Genanskaffelsespriser!$D313","v":0},{"$f":"F313*Genanskaffelsespriser!$D313","v":0},{"$f":"G313*Genanskaffelsespriser!$D313","v":0},{"$f":"H313*Genanskaffelsespriser!$D313","v":0},{"$f":"I313*Genanskaffelsespriser!$D313","v":0},{"$f":"J313*Genanskaffelsespriser!$D313","v":0},{"$f":"K313*Genanskaffelsespriser!$D313","v":0},{"$f":"L313*Genanskaffelsespriser!$D313","v":0},{"$f":"M313*Genanskaffelsespriser!$D313","v":0},{"$f":"N313*Genanskaffelsespriser!$D313","v":0},{"$f":"O313*Genanskaffelsespriser!$D313","v":0},{"$f":"P313*Genanskaffelsespriser!$D313","v":0},{"$f":"Q313*Genanskaffelsespriser!$D313","v":0},{"$f":"R313*Genanskaffelsespriser!$D313","v":0},{"$f":"S313*Genanskaffelsespriser!$D313","v":0},{"$f":"T313*Genanskaffelsespriser!$D313","v":0},{"$f":"U313*Genanskaffelsespriser!$D313","v":0},{"$f":"V313*Genanskaffelsespriser!$D313","v":0},{"$f":"W313*Genanskaffelsespriser!$D313","v":0},{"$f":"X313*Genanskaffelsespriser!$D313","v":0},{"$f":"Y313*Genanskaffelsespriser!$D313","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA313","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB313","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC313","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD313","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE313","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF313","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG313","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH313","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI313","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ313","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK313","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL313","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM313","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN313","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO313","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP313","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ313","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR313","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS313","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT313","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU313","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV313","v":0},0]
[{"$f":"+Genanskaffelsespriser!B314","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E314","v":10},{"$f":"Distributionsanlæg!D314","v":0},{"$f":"Distributionsanlæg!E314","v":0},{"$f":"Distributionsanlæg!F314","v":0},{"$f":"Distributionsanlæg!G314","v":0},{"$f":"Distributionsanlæg!H314","v":0},{"$f":"Distributionsanlæg!I314","v":0},{"$f":"Distributionsanlæg!J314","v":0},{"$f":"Distributionsanlæg!K314","v":0},{"$f":"Distributionsanlæg!L314","v":0},{"$f":"Distributionsanlæg!M314","v":0},{"$f":"Distributionsanlæg!N314","v":0},{"$f":"Distributionsanlæg!O314","v":0},{"$f":"Distributionsanlæg!P314","v":0},{"$f":"Distributionsanlæg!Q314","v":0},{"$f":"Distributionsanlæg!R314","v":0},{"$f":"Distributionsanlæg!S314","v":0},{"$f":"Distributionsanlæg!T314","v":0},{"$f":"Distributionsanlæg!U314","v":0},{"$f":"Distributionsanlæg!V314","v":0},{"$f":"Distributionsanlæg!W314","v":0},{"$f":"Distributionsanlæg!X314","v":0},{"$f":"Distributionsanlæg!Y314","v":0},null,{"$f":"D314*Genanskaffelsespriser!$D314","v":0},{"$f":"E314*Genanskaffelsespriser!$D314","v":0},{"$f":"F314*Genanskaffelsespriser!$D314","v":0},{"$f":"G314*Genanskaffelsespriser!$D314","v":0},{"$f":"H314*Genanskaffelsespriser!$D314","v":0},{"$f":"I314*Genanskaffelsespriser!$D314","v":0},{"$f":"J314*Genanskaffelsespriser!$D314","v":0},{"$f":"K314*Genanskaffelsespriser!$D314","v":0},{"$f":"L314*Genanskaffelsespriser!$D314","v":0},{"$f":"M314*Genanskaffelsespriser!$D314","v":0},{"$f":"N314*Genanskaffelsespriser!$D314","v":0},{"$f":"O314*Genanskaffelsespriser!$D314","v":0},{"$f":"P314*Genanskaffelsespriser!$D314","v":0},{"$f":"Q314*Genanskaffelsespriser!$D314","v":0},{"$f":"R314*Genanskaffelsespriser!$D314","v":0},{"$f":"S314*Genanskaffelsespriser!$D314","v":0},{"$f":"T314*Genanskaffelsespriser!$D314","v":0},{"$f":"U314*Genanskaffelsespriser!$D314","v":0},{"$f":"V314*Genanskaffelsespriser!$D314","v":0},{"$f":"W314*Genanskaffelsespriser!$D314","v":0},{"$f":"X314*Genanskaffelsespriser!$D314","v":0},{"$f":"Y314*Genanskaffelsespriser!$D314","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA314","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB314","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC314","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD314","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE314","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF314","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG314","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH314","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI314","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ314","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK314","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL314","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM314","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN314","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO314","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP314","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ314","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR314","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS314","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT314","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU314","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV314","v":0},0]
["Forsinkelsesbassiner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW316:AW333)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D315:Y315)","v":0}]
[{"$f":"+Genanskaffelsespriser!B316","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E316","v":50},{"$f":"Distributionsanlæg!D316","v":0},{"$f":"Distributionsanlæg!E316","v":0},{"$f":"Distributionsanlæg!F316","v":0},{"$f":"Distributionsanlæg!G316","v":0},{"$f":"Distributionsanlæg!H316","v":0},{"$f":"Distributionsanlæg!I316","v":0},{"$f":"Distributionsanlæg!J316","v":0},{"$f":"Distributionsanlæg!K316","v":0},{"$f":"Distributionsanlæg!L316","v":0},{"$f":"Distributionsanlæg!M316","v":0},{"$f":"Distributionsanlæg!N316","v":0},{"$f":"Distributionsanlæg!O316","v":0},{"$f":"Distributionsanlæg!P316","v":0},{"$f":"Distributionsanlæg!Q316","v":0},{"$f":"Distributionsanlæg!R316","v":0},{"$f":"Distributionsanlæg!S316","v":0},{"$f":"Distributionsanlæg!T316","v":0},{"$f":"Distributionsanlæg!U316","v":0},{"$f":"Distributionsanlæg!V316","v":0},{"$f":"Distributionsanlæg!W316","v":0},{"$f":"Distributionsanlæg!X316","v":0},{"$f":"Distributionsanlæg!Y316","v":0},null,{"$f":"D316*Genanskaffelsespriser!$D316","v":0},{"$f":"E316*Genanskaffelsespriser!$D316","v":0},{"$f":"F316*Genanskaffelsespriser!$D316","v":0},{"$f":"G316*Genanskaffelsespriser!$D316","v":0},{"$f":"H316*Genanskaffelsespriser!$D316","v":0},{"$f":"I316*Genanskaffelsespriser!$D316","v":0},{"$f":"J316*Genanskaffelsespriser!$D316","v":0},{"$f":"K316*Genanskaffelsespriser!$D316","v":0},{"$f":"L316*Genanskaffelsespriser!$D316","v":0},{"$f":"M316*Genanskaffelsespriser!$D316","v":0},{"$f":"N316*Genanskaffelsespriser!$D316","v":0},{"$f":"O316*Genanskaffelsespriser!$D316","v":0},{"$f":"P316*Genanskaffelsespriser!$D316","v":0},{"$f":"Q316*Genanskaffelsespriser!$D316","v":0},{"$f":"R316*Genanskaffelsespriser!$D316","v":0},{"$f":"S316*Genanskaffelsespriser!$D316","v":0},{"$f":"T316*Genanskaffelsespriser!$D316","v":0},{"$f":"U316*Genanskaffelsespriser!$D316","v":0},{"$f":"V316*Genanskaffelsespriser!$D316","v":0},{"$f":"W316*Genanskaffelsespriser!$D316","v":0},{"$f":"X316*Genanskaffelsespriser!$D316","v":0},{"$f":"Y316*Genanskaffelsespriser!$D316","v":0},{"$f":"+SUM(AA316:AV316)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA316","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB316","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC316","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD316","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE316","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF316","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG316","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH316","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI316","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ316","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK316","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL316","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM316","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN316","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO316","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP316","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ316","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR316","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS316","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT316","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU316","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV316","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D317","v":0},{"$f":"Distributionsanlæg!E317","v":0},{"$f":"Distributionsanlæg!F317","v":0},{"$f":"Distributionsanlæg!G317","v":0},{"$f":"Distributionsanlæg!H317","v":0},{"$f":"Distributionsanlæg!I317","v":0},{"$f":"Distributionsanlæg!J317","v":0},{"$f":"Distributionsanlæg!K317","v":0},{"$f":"Distributionsanlæg!L317","v":0},{"$f":"Distributionsanlæg!M317","v":0},{"$f":"Distributionsanlæg!N317","v":0},{"$f":"Distributionsanlæg!O317","v":0},{"$f":"Distributionsanlæg!P317","v":0},{"$f":"Distributionsanlæg!Q317","v":0},{"$f":"Distributionsanlæg!R317","v":0},{"$f":"Distributionsanlæg!S317","v":0},{"$f":"Distributionsanlæg!T317","v":0},{"$f":"Distributionsanlæg!U317","v":0},{"$f":"Distributionsanlæg!V317","v":0},{"$f":"Distributionsanlæg!W317","v":0},{"$f":"Distributionsanlæg!X317","v":0},{"$f":"Distributionsanlæg!Y317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D317:Y317,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B317","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E317","v":75},{"$f":"Distributionsanlæg!D318","v":0},{"$f":"Distributionsanlæg!E318","v":0},{"$f":"Distributionsanlæg!F318","v":0},{"$f":"Distributionsanlæg!G318","v":0},{"$f":"Distributionsanlæg!H318","v":0},{"$f":"Distributionsanlæg!I318","v":0},{"$f":"Distributionsanlæg!J318","v":0},{"$f":"Distributionsanlæg!K318","v":0},{"$f":"Distributionsanlæg!L318","v":0},{"$f":"Distributionsanlæg!M318","v":0},{"$f":"Distributionsanlæg!N318","v":0},{"$f":"Distributionsanlæg!O318","v":0},{"$f":"Distributionsanlæg!P318","v":0},{"$f":"Distributionsanlæg!Q318","v":0},{"$f":"Distributionsanlæg!R318","v":0},{"$f":"Distributionsanlæg!S318","v":0},{"$f":"Distributionsanlæg!T318","v":0},{"$f":"Distributionsanlæg!U318","v":0},{"$f":"Distributionsanlæg!V318","v":0},{"$f":"Distributionsanlæg!W318","v":0},{"$f":"Distributionsanlæg!X318","v":0},{"$f":"Distributionsanlæg!Y318","v":0},null,{"$f":"D318*Genanskaffelsespriser!$D317","v":0},{"$f":"E318*Genanskaffelsespriser!$D317","v":0},{"$f":"F318*Genanskaffelsespriser!$D317","v":0},{"$f":"G318*Genanskaffelsespriser!$D317","v":0},{"$f":"H318*Genanskaffelsespriser!$D317","v":0},{"$f":"I318*Genanskaffelsespriser!$D317","v":0},{"$f":"J318*Genanskaffelsespriser!$D317","v":0},{"$f":"K318*Genanskaffelsespriser!$D317","v":0},{"$f":"L318*Genanskaffelsespriser!$D317","v":0},{"$f":"M318*Genanskaffelsespriser!$D317","v":0},{"$f":"N318*Genanskaffelsespriser!$D317","v":0},{"$f":"O318*Genanskaffelsespriser!$D317","v":0},{"$f":"P318*Genanskaffelsespriser!$D317","v":0},{"$f":"Q318*Genanskaffelsespriser!$D317","v":0},{"$f":"R318*Genanskaffelsespriser!$D317","v":0},{"$f":"S318*Genanskaffelsespriser!$D317","v":0},{"$f":"T318*Genanskaffelsespriser!$D317","v":0},{"$f":"U318*Genanskaffelsespriser!$D317","v":0},{"$f":"V318*Genanskaffelsespriser!$D317","v":0},{"$f":"W318*Genanskaffelsespriser!$D317","v":0},{"$f":"X318*Genanskaffelsespriser!$D317","v":0},{"$f":"Y318*Genanskaffelsespriser!$D317","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA318","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB318","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC318","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD318","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE318","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF318","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG318","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH318","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI318","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ318","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK318","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL318","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM318","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN318","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO318","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP318","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ318","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR318","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS318","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT318","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU318","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV318","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D319","v":0},{"$f":"Distributionsanlæg!E319","v":0},{"$f":"Distributionsanlæg!F319","v":0},{"$f":"Distributionsanlæg!G319","v":0},{"$f":"Distributionsanlæg!H319","v":0},{"$f":"Distributionsanlæg!I319","v":0},{"$f":"Distributionsanlæg!J319","v":0},{"$f":"Distributionsanlæg!K319","v":0},{"$f":"Distributionsanlæg!L319","v":0},{"$f":"Distributionsanlæg!M319","v":0},{"$f":"Distributionsanlæg!N319","v":0},{"$f":"Distributionsanlæg!O319","v":0},{"$f":"Distributionsanlæg!P319","v":0},{"$f":"Distributionsanlæg!Q319","v":0},{"$f":"Distributionsanlæg!R319","v":0},{"$f":"Distributionsanlæg!S319","v":0},{"$f":"Distributionsanlæg!T319","v":0},{"$f":"Distributionsanlæg!U319","v":0},{"$f":"Distributionsanlæg!V319","v":0},{"$f":"Distributionsanlæg!W319","v":0},{"$f":"Distributionsanlæg!X319","v":0},{"$f":"Distributionsanlæg!Y319","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D319:Y319,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B318","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E318","v":20},{"$f":"Distributionsanlæg!D320","v":0},{"$f":"Distributionsanlæg!E320","v":0},{"$f":"Distributionsanlæg!F320","v":0},{"$f":"Distributionsanlæg!G320","v":0},{"$f":"Distributionsanlæg!H320","v":0},{"$f":"Distributionsanlæg!I320","v":0},{"$f":"Distributionsanlæg!J320","v":0},{"$f":"Distributionsanlæg!K320","v":0},{"$f":"Distributionsanlæg!L320","v":0},{"$f":"Distributionsanlæg!M320","v":0},{"$f":"Distributionsanlæg!N320","v":0},{"$f":"Distributionsanlæg!O320","v":0},{"$f":"Distributionsanlæg!P320","v":0},{"$f":"Distributionsanlæg!Q320","v":0},{"$f":"Distributionsanlæg!R320","v":0},{"$f":"Distributionsanlæg!S320","v":0},{"$f":"Distributionsanlæg!T320","v":0},{"$f":"Distributionsanlæg!U320","v":0},{"$f":"Distributionsanlæg!V320","v":0},{"$f":"Distributionsanlæg!W320","v":0},{"$f":"Distributionsanlæg!X320","v":0},{"$f":"Distributionsanlæg!Y320","v":0},null,{"$f":"D320*Genanskaffelsespriser!$D318","v":0},{"$f":"E320*Genanskaffelsespriser!$D318","v":0},{"$f":"F320*Genanskaffelsespriser!$D318","v":0},{"$f":"G320*Genanskaffelsespriser!$D318","v":0},{"$f":"H320*Genanskaffelsespriser!$D318","v":0},{"$f":"I320*Genanskaffelsespriser!$D318","v":0},{"$f":"J320*Genanskaffelsespriser!$D318","v":0},{"$f":"K320*Genanskaffelsespriser!$D318","v":0},{"$f":"L320*Genanskaffelsespriser!$D318","v":0},{"$f":"M320*Genanskaffelsespriser!$D318","v":0},{"$f":"N320*Genanskaffelsespriser!$D318","v":0},{"$f":"O320*Genanskaffelsespriser!$D318","v":0},{"$f":"P320*Genanskaffelsespriser!$D318","v":0},{"$f":"Q320*Genanskaffelsespriser!$D318","v":0},{"$f":"R320*Genanskaffelsespriser!$D318","v":0},{"$f":"S320*Genanskaffelsespriser!$D318","v":0},{"$f":"T320*Genanskaffelsespriser!$D318","v":0},{"$f":"U320*Genanskaffelsespriser!$D318","v":0},{"$f":"V320*Genanskaffelsespriser!$D318","v":0},{"$f":"W320*Genanskaffelsespriser!$D318","v":0},{"$f":"X320*Genanskaffelsespriser!$D318","v":0},{"$f":"Y320*Genanskaffelsespriser!$D318","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA320","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB320","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC320","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD320","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE320","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF320","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG320","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH320","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI320","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ320","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK320","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL320","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM320","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN320","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO320","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP320","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ320","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR320","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS320","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT320","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU320","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV320","v":0},0]
[{"$f":"+Genanskaffelsespriser!B319","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E319","v":10},{"$f":"Distributionsanlæg!D321","v":0},{"$f":"Distributionsanlæg!E321","v":0},{"$f":"Distributionsanlæg!F321","v":0},{"$f":"Distributionsanlæg!G321","v":0},{"$f":"Distributionsanlæg!H321","v":0},{"$f":"Distributionsanlæg!I321","v":0},{"$f":"Distributionsanlæg!J321","v":0},{"$f":"Distributionsanlæg!K321","v":0},{"$f":"Distributionsanlæg!L321","v":0},{"$f":"Distributionsanlæg!M321","v":0},{"$f":"Distributionsanlæg!N321","v":0},{"$f":"Distributionsanlæg!O321","v":0},{"$f":"Distributionsanlæg!P321","v":0},{"$f":"Distributionsanlæg!Q321","v":0},{"$f":"Distributionsanlæg!R321","v":0},{"$f":"Distributionsanlæg!S321","v":0},{"$f":"Distributionsanlæg!T321","v":0},{"$f":"Distributionsanlæg!U321","v":0},{"$f":"Distributionsanlæg!V321","v":0},{"$f":"Distributionsanlæg!W321","v":0},{"$f":"Distributionsanlæg!X321","v":0},{"$f":"Distributionsanlæg!Y321","v":0},null,{"$f":"D321*Genanskaffelsespriser!$D319","v":0},{"$f":"E321*Genanskaffelsespriser!$D319","v":0},{"$f":"F321*Genanskaffelsespriser!$D319","v":0},{"$f":"G321*Genanskaffelsespriser!$D319","v":0},{"$f":"H321*Genanskaffelsespriser!$D319","v":0},{"$f":"I321*Genanskaffelsespriser!$D319","v":0},{"$f":"J321*Genanskaffelsespriser!$D319","v":0},{"$f":"K321*Genanskaffelsespriser!$D319","v":0},{"$f":"L321*Genanskaffelsespriser!$D319","v":0},{"$f":"M321*Genanskaffelsespriser!$D319","v":0},{"$f":"N321*Genanskaffelsespriser!$D319","v":0},{"$f":"O321*Genanskaffelsespriser!$D319","v":0},{"$f":"P321*Genanskaffelsespriser!$D319","v":0},{"$f":"Q321*Genanskaffelsespriser!$D319","v":0},{"$f":"R321*Genanskaffelsespriser!$D319","v":0},{"$f":"S321*Genanskaffelsespriser!$D319","v":0},{"$f":"T321*Genanskaffelsespriser!$D319","v":0},{"$f":"U321*Genanskaffelsespriser!$D319","v":0},{"$f":"V321*Genanskaffelsespriser!$D319","v":0},{"$f":"W321*Genanskaffelsespriser!$D319","v":0},{"$f":"X321*Genanskaffelsespriser!$D319","v":0},{"$f":"Y321*Genanskaffelsespriser!$D319","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA321","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB321","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC321","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD321","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE321","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF321","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG321","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH321","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI321","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ321","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK321","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL321","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM321","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN321","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO321","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP321","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ321","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR321","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS321","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT321","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU321","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV321","v":0},0]
[{"$f":"+Genanskaffelsespriser!B320","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E320","v":75},{"$f":"Distributionsanlæg!D322","v":0},{"$f":"Distributionsanlæg!E322","v":0},{"$f":"Distributionsanlæg!F322","v":0},{"$f":"Distributionsanlæg!G322","v":0},{"$f":"Distributionsanlæg!H322","v":0},{"$f":"Distributionsanlæg!I322","v":0},{"$f":"Distributionsanlæg!J322","v":0},{"$f":"Distributionsanlæg!K322","v":0},{"$f":"Distributionsanlæg!L322","v":0},{"$f":"Distributionsanlæg!M322","v":0},{"$f":"Distributionsanlæg!N322","v":0},{"$f":"Distributionsanlæg!O322","v":0},{"$f":"Distributionsanlæg!P322","v":0},{"$f":"Distributionsanlæg!Q322","v":0},{"$f":"Distributionsanlæg!R322","v":0},{"$f":"Distributionsanlæg!S322","v":0},{"$f":"Distributionsanlæg!T322","v":0},{"$f":"Distributionsanlæg!U322","v":0},{"$f":"Distributionsanlæg!V322","v":0},{"$f":"Distributionsanlæg!W322","v":0},{"$f":"Distributionsanlæg!X322","v":0},{"$f":"Distributionsanlæg!Y322","v":0},null,{"$f":"D322*Genanskaffelsespriser!$D320","v":0},{"$f":"E322*Genanskaffelsespriser!$D320","v":0},{"$f":"F322*Genanskaffelsespriser!$D320","v":0},{"$f":"G322*Genanskaffelsespriser!$D320","v":0},{"$f":"H322*Genanskaffelsespriser!$D320","v":0},{"$f":"I322*Genanskaffelsespriser!$D320","v":0},{"$f":"J322*Genanskaffelsespriser!$D320","v":0},{"$f":"K322*Genanskaffelsespriser!$D320","v":0},{"$f":"L322*Genanskaffelsespriser!$D320","v":0},{"$f":"M322*Genanskaffelsespriser!$D320","v":0},{"$f":"N322*Genanskaffelsespriser!$D320","v":0},{"$f":"O322*Genanskaffelsespriser!$D320","v":0},{"$f":"P322*Genanskaffelsespriser!$D320","v":0},{"$f":"Q322*Genanskaffelsespriser!$D320","v":0},{"$f":"R322*Genanskaffelsespriser!$D320","v":0},{"$f":"S322*Genanskaffelsespriser!$D320","v":0},{"$f":"T322*Genanskaffelsespriser!$D320","v":0},{"$f":"U322*Genanskaffelsespriser!$D320","v":0},{"$f":"V322*Genanskaffelsespriser!$D320","v":0},{"$f":"W322*Genanskaffelsespriser!$D320","v":0},{"$f":"X322*Genanskaffelsespriser!$D320","v":0},{"$f":"Y322*Genanskaffelsespriser!$D320","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA322","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB322","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC322","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD322","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE322","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF322","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG322","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH322","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI322","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ322","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK322","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL322","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM322","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN322","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO322","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP322","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ322","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR322","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS322","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT322","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU322","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV322","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D323","v":0},{"$f":"Distributionsanlæg!E323","v":0},{"$f":"Distributionsanlæg!F323","v":0},{"$f":"Distributionsanlæg!G323","v":0},{"$f":"Distributionsanlæg!H323","v":0},{"$f":"Distributionsanlæg!I323","v":0},{"$f":"Distributionsanlæg!J323","v":0},{"$f":"Distributionsanlæg!K323","v":0},{"$f":"Distributionsanlæg!L323","v":0},{"$f":"Distributionsanlæg!M323","v":0},{"$f":"Distributionsanlæg!N323","v":0},{"$f":"Distributionsanlæg!O323","v":0},{"$f":"Distributionsanlæg!P323","v":0},{"$f":"Distributionsanlæg!Q323","v":0},{"$f":"Distributionsanlæg!R323","v":0},{"$f":"Distributionsanlæg!S323","v":0},{"$f":"Distributionsanlæg!T323","v":0},{"$f":"Distributionsanlæg!U323","v":0},{"$f":"Distributionsanlæg!V323","v":0},{"$f":"Distributionsanlæg!W323","v":0},{"$f":"Distributionsanlæg!X323","v":0},{"$f":"Distributionsanlæg!Y323","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D323:Y323,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B321","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E321","v":20},{"$f":"Distributionsanlæg!D324","v":0},{"$f":"Distributionsanlæg!E324","v":0},{"$f":"Distributionsanlæg!F324","v":0},{"$f":"Distributionsanlæg!G324","v":0},{"$f":"Distributionsanlæg!H324","v":0},{"$f":"Distributionsanlæg!I324","v":0},{"$f":"Distributionsanlæg!J324","v":0},{"$f":"Distributionsanlæg!K324","v":0},{"$f":"Distributionsanlæg!L324","v":0},{"$f":"Distributionsanlæg!M324","v":0},{"$f":"Distributionsanlæg!N324","v":0},{"$f":"Distributionsanlæg!O324","v":0},{"$f":"Distributionsanlæg!P324","v":0},{"$f":"Distributionsanlæg!Q324","v":0},{"$f":"Distributionsanlæg!R324","v":0},{"$f":"Distributionsanlæg!S324","v":0},{"$f":"Distributionsanlæg!T324","v":0},{"$f":"Distributionsanlæg!U324","v":0},{"$f":"Distributionsanlæg!V324","v":0},{"$f":"Distributionsanlæg!W324","v":0},{"$f":"Distributionsanlæg!X324","v":0},{"$f":"Distributionsanlæg!Y324","v":0},null,{"$f":"D324*Genanskaffelsespriser!$D321","v":0},{"$f":"E324*Genanskaffelsespriser!$D321","v":0},{"$f":"F324*Genanskaffelsespriser!$D321","v":0},{"$f":"G324*Genanskaffelsespriser!$D321","v":0},{"$f":"H324*Genanskaffelsespriser!$D321","v":0},{"$f":"I324*Genanskaffelsespriser!$D321","v":0},{"$f":"J324*Genanskaffelsespriser!$D321","v":0},{"$f":"K324*Genanskaffelsespriser!$D321","v":0},{"$f":"L324*Genanskaffelsespriser!$D321","v":0},{"$f":"M324*Genanskaffelsespriser!$D321","v":0},{"$f":"N324*Genanskaffelsespriser!$D321","v":0},{"$f":"O324*Genanskaffelsespriser!$D321","v":0},{"$f":"P324*Genanskaffelsespriser!$D321","v":0},{"$f":"Q324*Genanskaffelsespriser!$D321","v":0},{"$f":"R324*Genanskaffelsespriser!$D321","v":0},{"$f":"S324*Genanskaffelsespriser!$D321","v":0},{"$f":"T324*Genanskaffelsespriser!$D321","v":0},{"$f":"U324*Genanskaffelsespriser!$D321","v":0},{"$f":"V324*Genanskaffelsespriser!$D321","v":0},{"$f":"W324*Genanskaffelsespriser!$D321","v":0},{"$f":"X324*Genanskaffelsespriser!$D321","v":0},{"$f":"Y324*Genanskaffelsespriser!$D321","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA324","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB324","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC324","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD324","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE324","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF324","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG324","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH324","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI324","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ324","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK324","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL324","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM324","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN324","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO324","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP324","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ324","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR324","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS324","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT324","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU324","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV324","v":0},0]
[{"$f":"+Genanskaffelsespriser!B322","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E322","v":10},{"$f":"Distributionsanlæg!D325","v":0},{"$f":"Distributionsanlæg!E325","v":0},{"$f":"Distributionsanlæg!F325","v":0},{"$f":"Distributionsanlæg!G325","v":0},{"$f":"Distributionsanlæg!H325","v":0},{"$f":"Distributionsanlæg!I325","v":0},{"$f":"Distributionsanlæg!J325","v":0},{"$f":"Distributionsanlæg!K325","v":0},{"$f":"Distributionsanlæg!L325","v":0},{"$f":"Distributionsanlæg!M325","v":0},{"$f":"Distributionsanlæg!N325","v":0},{"$f":"Distributionsanlæg!O325","v":0},{"$f":"Distributionsanlæg!P325","v":0},{"$f":"Distributionsanlæg!Q325","v":0},{"$f":"Distributionsanlæg!R325","v":0},{"$f":"Distributionsanlæg!S325","v":0},{"$f":"Distributionsanlæg!T325","v":0},{"$f":"Distributionsanlæg!U325","v":0},{"$f":"Distributionsanlæg!V325","v":0},{"$f":"Distributionsanlæg!W325","v":0},{"$f":"Distributionsanlæg!X325","v":0},{"$f":"Distributionsanlæg!Y325","v":0},null,{"$f":"D325*Genanskaffelsespriser!$D322","v":0},{"$f":"E325*Genanskaffelsespriser!$D322","v":0},{"$f":"F325*Genanskaffelsespriser!$D322","v":0},{"$f":"G325*Genanskaffelsespriser!$D322","v":0},{"$f":"H325*Genanskaffelsespriser!$D322","v":0},{"$f":"I325*Genanskaffelsespriser!$D322","v":0},{"$f":"J325*Genanskaffelsespriser!$D322","v":0},{"$f":"K325*Genanskaffelsespriser!$D322","v":0},{"$f":"L325*Genanskaffelsespriser!$D322","v":0},{"$f":"M325*Genanskaffelsespriser!$D322","v":0},{"$f":"N325*Genanskaffelsespriser!$D322","v":0},{"$f":"O325*Genanskaffelsespriser!$D322","v":0},{"$f":"P325*Genanskaffelsespriser!$D322","v":0},{"$f":"Q325*Genanskaffelsespriser!$D322","v":0},{"$f":"R325*Genanskaffelsespriser!$D322","v":0},{"$f":"S325*Genanskaffelsespriser!$D322","v":0},{"$f":"T325*Genanskaffelsespriser!$D322","v":0},{"$f":"U325*Genanskaffelsespriser!$D322","v":0},{"$f":"V325*Genanskaffelsespriser!$D322","v":0},{"$f":"W325*Genanskaffelsespriser!$D322","v":0},{"$f":"X325*Genanskaffelsespriser!$D322","v":0},{"$f":"Y325*Genanskaffelsespriser!$D322","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA325","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB325","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC325","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD325","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE325","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF325","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG325","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH325","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI325","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ325","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK325","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL325","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM325","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN325","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO325","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP325","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ325","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR325","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS325","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT325","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU325","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV325","v":0},0]
[{"$f":"+Genanskaffelsespriser!B323","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E323","v":75},{"$f":"Distributionsanlæg!D326","v":0},{"$f":"Distributionsanlæg!E326","v":0},{"$f":"Distributionsanlæg!F326","v":0},{"$f":"Distributionsanlæg!G326","v":0},{"$f":"Distributionsanlæg!H326","v":0},{"$f":"Distributionsanlæg!I326","v":0},{"$f":"Distributionsanlæg!J326","v":0},{"$f":"Distributionsanlæg!K326","v":0},{"$f":"Distributionsanlæg!L326","v":0},{"$f":"Distributionsanlæg!M326","v":0},{"$f":"Distributionsanlæg!N326","v":0},{"$f":"Distributionsanlæg!O326","v":0},{"$f":"Distributionsanlæg!P326","v":0},{"$f":"Distributionsanlæg!Q326","v":0},{"$f":"Distributionsanlæg!R326","v":0},{"$f":"Distributionsanlæg!S326","v":0},{"$f":"Distributionsanlæg!T326","v":0},{"$f":"Distributionsanlæg!U326","v":0},{"$f":"Distributionsanlæg!V326","v":0},{"$f":"Distributionsanlæg!W326","v":0},{"$f":"Distributionsanlæg!X326","v":0},{"$f":"Distributionsanlæg!Y326","v":0},null,{"$f":"D326*Genanskaffelsespriser!$D323","v":0},{"$f":"E326*Genanskaffelsespriser!$D323","v":0},{"$f":"F326*Genanskaffelsespriser!$D323","v":0},{"$f":"G326*Genanskaffelsespriser!$D323","v":0},{"$f":"H326*Genanskaffelsespriser!$D323","v":0},{"$f":"I326*Genanskaffelsespriser!$D323","v":0},{"$f":"J326*Genanskaffelsespriser!$D323","v":0},{"$f":"K326*Genanskaffelsespriser!$D323","v":0},{"$f":"L326*Genanskaffelsespriser!$D323","v":0},{"$f":"M326*Genanskaffelsespriser!$D323","v":0},{"$f":"N326*Genanskaffelsespriser!$D323","v":0},{"$f":"O326*Genanskaffelsespriser!$D323","v":0},{"$f":"P326*Genanskaffelsespriser!$D323","v":0},{"$f":"Q326*Genanskaffelsespriser!$D323","v":0},{"$f":"R326*Genanskaffelsespriser!$D323","v":0},{"$f":"S326*Genanskaffelsespriser!$D323","v":0},{"$f":"T326*Genanskaffelsespriser!$D323","v":0},{"$f":"U326*Genanskaffelsespriser!$D323","v":0},{"$f":"V326*Genanskaffelsespriser!$D323","v":0},{"$f":"W326*Genanskaffelsespriser!$D323","v":0},{"$f":"X326*Genanskaffelsespriser!$D323","v":0},{"$f":"Y326*Genanskaffelsespriser!$D323","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA326","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB326","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC326","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD326","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE326","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF326","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG326","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH326","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI326","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ326","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK326","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL326","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM326","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN326","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO326","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP326","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ326","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR326","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS326","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT326","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU326","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV326","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D327","v":0},{"$f":"Distributionsanlæg!E327","v":0},{"$f":"Distributionsanlæg!F327","v":0},{"$f":"Distributionsanlæg!G327","v":0},{"$f":"Distributionsanlæg!H327","v":0},{"$f":"Distributionsanlæg!I327","v":0},{"$f":"Distributionsanlæg!J327","v":0},{"$f":"Distributionsanlæg!K327","v":0},{"$f":"Distributionsanlæg!L327","v":0},{"$f":"Distributionsanlæg!M327","v":0},{"$f":"Distributionsanlæg!N327","v":0},{"$f":"Distributionsanlæg!O327","v":0},{"$f":"Distributionsanlæg!P327","v":0},{"$f":"Distributionsanlæg!Q327","v":0},{"$f":"Distributionsanlæg!R327","v":0},{"$f":"Distributionsanlæg!S327","v":0},{"$f":"Distributionsanlæg!T327","v":0},{"$f":"Distributionsanlæg!U327","v":0},{"$f":"Distributionsanlæg!V327","v":0},{"$f":"Distributionsanlæg!W327","v":0},{"$f":"Distributionsanlæg!X327","v":0},{"$f":"Distributionsanlæg!Y327","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D327:Y327,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B324","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E324","v":20},{"$f":"Distributionsanlæg!D328","v":0},{"$f":"Distributionsanlæg!E328","v":0},{"$f":"Distributionsanlæg!F328","v":0},{"$f":"Distributionsanlæg!G328","v":0},{"$f":"Distributionsanlæg!H328","v":0},{"$f":"Distributionsanlæg!I328","v":0},{"$f":"Distributionsanlæg!J328","v":0},{"$f":"Distributionsanlæg!K328","v":0},{"$f":"Distributionsanlæg!L328","v":0},{"$f":"Distributionsanlæg!M328","v":0},{"$f":"Distributionsanlæg!N328","v":0},{"$f":"Distributionsanlæg!O328","v":0},{"$f":"Distributionsanlæg!P328","v":0},{"$f":"Distributionsanlæg!Q328","v":0},{"$f":"Distributionsanlæg!R328","v":0},{"$f":"Distributionsanlæg!S328","v":0},{"$f":"Distributionsanlæg!T328","v":0},{"$f":"Distributionsanlæg!U328","v":0},{"$f":"Distributionsanlæg!V328","v":0},{"$f":"Distributionsanlæg!W328","v":0},{"$f":"Distributionsanlæg!X328","v":0},{"$f":"Distributionsanlæg!Y328","v":0},null,{"$f":"D328*Genanskaffelsespriser!$D324","v":0},{"$f":"E328*Genanskaffelsespriser!$D324","v":0},{"$f":"F328*Genanskaffelsespriser!$D324","v":0},{"$f":"G328*Genanskaffelsespriser!$D324","v":0},{"$f":"H328*Genanskaffelsespriser!$D324","v":0},{"$f":"I328*Genanskaffelsespriser!$D324","v":0},{"$f":"J328*Genanskaffelsespriser!$D324","v":0},{"$f":"K328*Genanskaffelsespriser!$D324","v":0},{"$f":"L328*Genanskaffelsespriser!$D324","v":0},{"$f":"M328*Genanskaffelsespriser!$D324","v":0},{"$f":"N328*Genanskaffelsespriser!$D324","v":0},{"$f":"O328*Genanskaffelsespriser!$D324","v":0},{"$f":"P328*Genanskaffelsespriser!$D324","v":0},{"$f":"Q328*Genanskaffelsespriser!$D324","v":0},{"$f":"R328*Genanskaffelsespriser!$D324","v":0},{"$f":"S328*Genanskaffelsespriser!$D324","v":0},{"$f":"T328*Genanskaffelsespriser!$D324","v":0},{"$f":"U328*Genanskaffelsespriser!$D324","v":0},{"$f":"V328*Genanskaffelsespriser!$D324","v":0},{"$f":"W328*Genanskaffelsespriser!$D324","v":0},{"$f":"X328*Genanskaffelsespriser!$D324","v":0},{"$f":"Y328*Genanskaffelsespriser!$D324","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA328","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB328","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC328","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD328","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE328","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF328","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG328","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH328","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI328","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ328","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK328","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL328","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM328","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN328","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO328","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP328","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ328","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR328","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS328","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT328","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU328","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV328","v":0},0]
[{"$f":"+Genanskaffelsespriser!B325","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E325","v":10},{"$f":"Distributionsanlæg!D329","v":0},{"$f":"Distributionsanlæg!E329","v":0},{"$f":"Distributionsanlæg!F329","v":0},{"$f":"Distributionsanlæg!G329","v":0},{"$f":"Distributionsanlæg!H329","v":0},{"$f":"Distributionsanlæg!I329","v":0},{"$f":"Distributionsanlæg!J329","v":0},{"$f":"Distributionsanlæg!K329","v":0},{"$f":"Distributionsanlæg!L329","v":0},{"$f":"Distributionsanlæg!M329","v":0},{"$f":"Distributionsanlæg!N329","v":0},{"$f":"Distributionsanlæg!O329","v":0},{"$f":"Distributionsanlæg!P329","v":0},{"$f":"Distributionsanlæg!Q329","v":0},{"$f":"Distributionsanlæg!R329","v":0},{"$f":"Distributionsanlæg!S329","v":0},{"$f":"Distributionsanlæg!T329","v":0},{"$f":"Distributionsanlæg!U329","v":0},{"$f":"Distributionsanlæg!V329","v":0},{"$f":"Distributionsanlæg!W329","v":0},{"$f":"Distributionsanlæg!X329","v":0},{"$f":"Distributionsanlæg!Y329","v":0},null,{"$f":"D329*Genanskaffelsespriser!$D325","v":0},{"$f":"E329*Genanskaffelsespriser!$D325","v":0},{"$f":"F329*Genanskaffelsespriser!$D325","v":0},{"$f":"G329*Genanskaffelsespriser!$D325","v":0},{"$f":"H329*Genanskaffelsespriser!$D325","v":0},{"$f":"I329*Genanskaffelsespriser!$D325","v":0},{"$f":"J329*Genanskaffelsespriser!$D325","v":0},{"$f":"K329*Genanskaffelsespriser!$D325","v":0},{"$f":"L329*Genanskaffelsespriser!$D325","v":0},{"$f":"M329*Genanskaffelsespriser!$D325","v":0},{"$f":"N329*Genanskaffelsespriser!$D325","v":0},{"$f":"O329*Genanskaffelsespriser!$D325","v":0},{"$f":"P329*Genanskaffelsespriser!$D325","v":0},{"$f":"Q329*Genanskaffelsespriser!$D325","v":0},{"$f":"R329*Genanskaffelsespriser!$D325","v":0},{"$f":"S329*Genanskaffelsespriser!$D325","v":0},{"$f":"T329*Genanskaffelsespriser!$D325","v":0},{"$f":"U329*Genanskaffelsespriser!$D325","v":0},{"$f":"V329*Genanskaffelsespriser!$D325","v":0},{"$f":"W329*Genanskaffelsespriser!$D325","v":0},{"$f":"X329*Genanskaffelsespriser!$D325","v":0},{"$f":"Y329*Genanskaffelsespriser!$D325","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA329","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB329","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC329","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD329","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE329","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF329","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG329","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH329","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI329","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ329","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK329","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL329","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM329","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN329","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO329","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP329","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ329","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR329","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS329","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT329","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU329","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV329","v":0},0]
[{"$f":"+Genanskaffelsespriser!B326","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E326","v":75},{"$f":"Distributionsanlæg!D330","v":0},{"$f":"Distributionsanlæg!E330","v":0},{"$f":"Distributionsanlæg!F330","v":0},{"$f":"Distributionsanlæg!G330","v":0},{"$f":"Distributionsanlæg!H330","v":0},{"$f":"Distributionsanlæg!I330","v":0},{"$f":"Distributionsanlæg!J330","v":0},{"$f":"Distributionsanlæg!K330","v":0},{"$f":"Distributionsanlæg!L330","v":0},{"$f":"Distributionsanlæg!M330","v":0},{"$f":"Distributionsanlæg!N330","v":0},{"$f":"Distributionsanlæg!O330","v":0},{"$f":"Distributionsanlæg!P330","v":0},{"$f":"Distributionsanlæg!Q330","v":0},{"$f":"Distributionsanlæg!R330","v":0},{"$f":"Distributionsanlæg!S330","v":0},{"$f":"Distributionsanlæg!T330","v":0},{"$f":"Distributionsanlæg!U330","v":0},{"$f":"Distributionsanlæg!V330","v":0},{"$f":"Distributionsanlæg!W330","v":0},{"$f":"Distributionsanlæg!X330","v":0},{"$f":"Distributionsanlæg!Y330","v":0},null,{"$f":"D330*Genanskaffelsespriser!$D326","v":0},{"$f":"E330*Genanskaffelsespriser!$D326","v":0},{"$f":"F330*Genanskaffelsespriser!$D326","v":0},{"$f":"G330*Genanskaffelsespriser!$D326","v":0},{"$f":"H330*Genanskaffelsespriser!$D326","v":0},{"$f":"I330*Genanskaffelsespriser!$D326","v":0},{"$f":"J330*Genanskaffelsespriser!$D326","v":0},{"$f":"K330*Genanskaffelsespriser!$D326","v":0},{"$f":"L330*Genanskaffelsespriser!$D326","v":0},{"$f":"M330*Genanskaffelsespriser!$D326","v":0},{"$f":"N330*Genanskaffelsespriser!$D326","v":0},{"$f":"O330*Genanskaffelsespriser!$D326","v":0},{"$f":"P330*Genanskaffelsespriser!$D326","v":0},{"$f":"Q330*Genanskaffelsespriser!$D326","v":0},{"$f":"R330*Genanskaffelsespriser!$D326","v":0},{"$f":"S330*Genanskaffelsespriser!$D326","v":0},{"$f":"T330*Genanskaffelsespriser!$D326","v":0},{"$f":"U330*Genanskaffelsespriser!$D326","v":0},{"$f":"V330*Genanskaffelsespriser!$D326","v":0},{"$f":"W330*Genanskaffelsespriser!$D326","v":0},{"$f":"X330*Genanskaffelsespriser!$D326","v":0},{"$f":"Y330*Genanskaffelsespriser!$D326","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA330","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB330","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC330","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD330","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE330","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF330","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG330","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH330","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI330","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ330","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK330","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL330","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM330","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN330","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO330","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP330","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ330","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR330","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS330","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT330","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU330","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV330","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D331","v":0},{"$f":"Distributionsanlæg!E331","v":0},{"$f":"Distributionsanlæg!F331","v":0},{"$f":"Distributionsanlæg!G331","v":0},{"$f":"Distributionsanlæg!H331","v":0},{"$f":"Distributionsanlæg!I331","v":0},{"$f":"Distributionsanlæg!J331","v":0},{"$f":"Distributionsanlæg!K331","v":0},{"$f":"Distributionsanlæg!L331","v":0},{"$f":"Distributionsanlæg!M331","v":0},{"$f":"Distributionsanlæg!N331","v":0},{"$f":"Distributionsanlæg!O331","v":0},{"$f":"Distributionsanlæg!P331","v":0},{"$f":"Distributionsanlæg!Q331","v":0},{"$f":"Distributionsanlæg!R331","v":0},{"$f":"Distributionsanlæg!S331","v":0},{"$f":"Distributionsanlæg!T331","v":0},{"$f":"Distributionsanlæg!U331","v":0},{"$f":"Distributionsanlæg!V331","v":0},{"$f":"Distributionsanlæg!W331","v":0},{"$f":"Distributionsanlæg!X331","v":0},{"$f":"Distributionsanlæg!Y331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D331:Y331,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B327","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E327","v":20},{"$f":"Distributionsanlæg!D332","v":0},{"$f":"Distributionsanlæg!E332","v":0},{"$f":"Distributionsanlæg!F332","v":0},{"$f":"Distributionsanlæg!G332","v":0},{"$f":"Distributionsanlæg!H332","v":0},{"$f":"Distributionsanlæg!I332","v":0},{"$f":"Distributionsanlæg!J332","v":0},{"$f":"Distributionsanlæg!K332","v":0},{"$f":"Distributionsanlæg!L332","v":0},{"$f":"Distributionsanlæg!M332","v":0},{"$f":"Distributionsanlæg!N332","v":0},{"$f":"Distributionsanlæg!O332","v":0},{"$f":"Distributionsanlæg!P332","v":0},{"$f":"Distributionsanlæg!Q332","v":0},{"$f":"Distributionsanlæg!R332","v":0},{"$f":"Distributionsanlæg!S332","v":0},{"$f":"Distributionsanlæg!T332","v":0},{"$f":"Distributionsanlæg!U332","v":0},{"$f":"Distributionsanlæg!V332","v":0},{"$f":"Distributionsanlæg!W332","v":0},{"$f":"Distributionsanlæg!X332","v":0},{"$f":"Distributionsanlæg!Y332","v":0},null,{"$f":"D332*Genanskaffelsespriser!$D327","v":0},{"$f":"E332*Genanskaffelsespriser!$D327","v":0},{"$f":"F332*Genanskaffelsespriser!$D327","v":0},{"$f":"G332*Genanskaffelsespriser!$D327","v":0},{"$f":"H332*Genanskaffelsespriser!$D327","v":0},{"$f":"I332*Genanskaffelsespriser!$D327","v":0},{"$f":"J332*Genanskaffelsespriser!$D327","v":0},{"$f":"K332*Genanskaffelsespriser!$D327","v":0},{"$f":"L332*Genanskaffelsespriser!$D327","v":0},{"$f":"M332*Genanskaffelsespriser!$D327","v":0},{"$f":"N332*Genanskaffelsespriser!$D327","v":0},{"$f":"O332*Genanskaffelsespriser!$D327","v":0},{"$f":"P332*Genanskaffelsespriser!$D327","v":0},{"$f":"Q332*Genanskaffelsespriser!$D327","v":0},{"$f":"R332*Genanskaffelsespriser!$D327","v":0},{"$f":"S332*Genanskaffelsespriser!$D327","v":0},{"$f":"T332*Genanskaffelsespriser!$D327","v":0},{"$f":"U332*Genanskaffelsespriser!$D327","v":0},{"$f":"V332*Genanskaffelsespriser!$D327","v":0},{"$f":"W332*Genanskaffelsespriser!$D327","v":0},{"$f":"X332*Genanskaffelsespriser!$D327","v":0},{"$f":"Y332*Genanskaffelsespriser!$D327","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA332","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB332","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC332","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD332","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE332","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF332","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG332","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH332","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI332","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ332","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK332","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL332","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM332","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN332","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO332","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP332","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ332","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR332","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS332","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT332","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU332","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV332","v":0},0]
[{"$f":"+Genanskaffelsespriser!B328","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E328","v":10},{"$f":"Distributionsanlæg!D333","v":0},{"$f":"Distributionsanlæg!E333","v":0},{"$f":"Distributionsanlæg!F333","v":0},{"$f":"Distributionsanlæg!G333","v":0},{"$f":"Distributionsanlæg!H333","v":0},{"$f":"Distributionsanlæg!I333","v":0},{"$f":"Distributionsanlæg!J333","v":0},{"$f":"Distributionsanlæg!K333","v":0},{"$f":"Distributionsanlæg!L333","v":0},{"$f":"Distributionsanlæg!M333","v":0},{"$f":"Distributionsanlæg!N333","v":0},{"$f":"Distributionsanlæg!O333","v":0},{"$f":"Distributionsanlæg!P333","v":0},{"$f":"Distributionsanlæg!Q333","v":0},{"$f":"Distributionsanlæg!R333","v":0},{"$f":"Distributionsanlæg!S333","v":0},{"$f":"Distributionsanlæg!T333","v":0},{"$f":"Distributionsanlæg!U333","v":0},{"$f":"Distributionsanlæg!V333","v":0},{"$f":"Distributionsanlæg!W333","v":0},{"$f":"Distributionsanlæg!X333","v":0},{"$f":"Distributionsanlæg!Y333","v":0},null,{"$f":"D333*Genanskaffelsespriser!$D328","v":0},{"$f":"E333*Genanskaffelsespriser!$D328","v":0},{"$f":"F333*Genanskaffelsespriser!$D328","v":0},{"$f":"G333*Genanskaffelsespriser!$D328","v":0},{"$f":"H333*Genanskaffelsespriser!$D328","v":0},{"$f":"I333*Genanskaffelsespriser!$D328","v":0},{"$f":"J333*Genanskaffelsespriser!$D328","v":0},{"$f":"K333*Genanskaffelsespriser!$D328","v":0},{"$f":"L333*Genanskaffelsespriser!$D328","v":0},{"$f":"M333*Genanskaffelsespriser!$D328","v":0},{"$f":"N333*Genanskaffelsespriser!$D328","v":0},{"$f":"O333*Genanskaffelsespriser!$D328","v":0},{"$f":"P333*Genanskaffelsespriser!$D328","v":0},{"$f":"Q333*Genanskaffelsespriser!$D328","v":0},{"$f":"R333*Genanskaffelsespriser!$D328","v":0},{"$f":"S333*Genanskaffelsespriser!$D328","v":0},{"$f":"T333*Genanskaffelsespriser!$D328","v":0},{"$f":"U333*Genanskaffelsespriser!$D328","v":0},{"$f":"V333*Genanskaffelsespriser!$D328","v":0},{"$f":"W333*Genanskaffelsespriser!$D328","v":0},{"$f":"X333*Genanskaffelsespriser!$D328","v":0},{"$f":"Y333*Genanskaffelsespriser!$D328","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA333","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB333","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC333","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD333","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE333","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF333","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG333","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH333","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI333","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ333","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK333","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL333","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM333","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN333","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO333","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP333","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ333","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR333","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS333","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT333","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU333","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV333","v":0},0]
["Forsinkelsesbassiner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW335:AW352)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B330","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E330","v":50},{"$f":"Distributionsanlæg!D335","v":0},{"$f":"Distributionsanlæg!E335","v":0},{"$f":"Distributionsanlæg!F335","v":0},{"$f":"Distributionsanlæg!G335","v":0},{"$f":"Distributionsanlæg!H335","v":0},{"$f":"Distributionsanlæg!I335","v":0},{"$f":"Distributionsanlæg!J335","v":0},{"$f":"Distributionsanlæg!K335","v":0},{"$f":"Distributionsanlæg!L335","v":0},{"$f":"Distributionsanlæg!M335","v":0},{"$f":"Distributionsanlæg!N335","v":0},{"$f":"Distributionsanlæg!O335","v":0},{"$f":"Distributionsanlæg!P335","v":0},{"$f":"Distributionsanlæg!Q335","v":0},{"$f":"Distributionsanlæg!R335","v":0},{"$f":"Distributionsanlæg!S335","v":0},{"$f":"Distributionsanlæg!T335","v":0},{"$f":"Distributionsanlæg!U335","v":0},{"$f":"Distributionsanlæg!V335","v":0},{"$f":"Distributionsanlæg!W335","v":0},{"$f":"Distributionsanlæg!X335","v":0},{"$f":"Distributionsanlæg!Y335","v":0},null,{"$f":"D335*Genanskaffelsespriser!$D330","v":0},{"$f":"E335*Genanskaffelsespriser!$D330","v":0},{"$f":"F335*Genanskaffelsespriser!$D330","v":0},{"$f":"G335*Genanskaffelsespriser!$D330","v":0},{"$f":"H335*Genanskaffelsespriser!$D330","v":0},{"$f":"I335*Genanskaffelsespriser!$D330","v":0},{"$f":"J335*Genanskaffelsespriser!$D330","v":0},{"$f":"K335*Genanskaffelsespriser!$D330","v":0},{"$f":"L335*Genanskaffelsespriser!$D330","v":0},{"$f":"M335*Genanskaffelsespriser!$D330","v":0},{"$f":"N335*Genanskaffelsespriser!$D330","v":0},{"$f":"O335*Genanskaffelsespriser!$D330","v":0},{"$f":"P335*Genanskaffelsespriser!$D330","v":0},{"$f":"Q335*Genanskaffelsespriser!$D330","v":0},{"$f":"R335*Genanskaffelsespriser!$D330","v":0},{"$f":"S335*Genanskaffelsespriser!$D330","v":0},{"$f":"T335*Genanskaffelsespriser!$D330","v":0},{"$f":"U335*Genanskaffelsespriser!$D330","v":0},{"$f":"V335*Genanskaffelsespriser!$D330","v":0},{"$f":"W335*Genanskaffelsespriser!$D330","v":0},{"$f":"X335*Genanskaffelsespriser!$D330","v":0},{"$f":"Y335*Genanskaffelsespriser!$D330","v":0},{"$f":"+SUM(AA335:AV335)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA335","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB335","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC335","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD335","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE335","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF335","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG335","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH335","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI335","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ335","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK335","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL335","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM335","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN335","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO335","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP335","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ335","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR335","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS335","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT335","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU335","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV335","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D336","v":0},{"$f":"Distributionsanlæg!E336","v":0},{"$f":"Distributionsanlæg!F336","v":0},{"$f":"Distributionsanlæg!G336","v":0},{"$f":"Distributionsanlæg!H336","v":0},{"$f":"Distributionsanlæg!I336","v":0},{"$f":"Distributionsanlæg!J336","v":0},{"$f":"Distributionsanlæg!K336","v":0},{"$f":"Distributionsanlæg!L336","v":0},{"$f":"Distributionsanlæg!M336","v":0},{"$f":"Distributionsanlæg!N336","v":0},{"$f":"Distributionsanlæg!O336","v":0},{"$f":"Distributionsanlæg!P336","v":0},{"$f":"Distributionsanlæg!Q336","v":0},{"$f":"Distributionsanlæg!R336","v":0},{"$f":"Distributionsanlæg!S336","v":0},{"$f":"Distributionsanlæg!T336","v":0},{"$f":"Distributionsanlæg!U336","v":0},{"$f":"Distributionsanlæg!V336","v":0},{"$f":"Distributionsanlæg!W336","v":0},{"$f":"Distributionsanlæg!X336","v":0},{"$f":"Distributionsanlæg!Y336","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D336:Y336,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B331","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E331","v":75},{"$f":"Distributionsanlæg!D337","v":0},{"$f":"Distributionsanlæg!E337","v":0},{"$f":"Distributionsanlæg!F337","v":0},{"$f":"Distributionsanlæg!G337","v":0},{"$f":"Distributionsanlæg!H337","v":0},{"$f":"Distributionsanlæg!I337","v":0},{"$f":"Distributionsanlæg!J337","v":0},{"$f":"Distributionsanlæg!K337","v":0},{"$f":"Distributionsanlæg!L337","v":0},{"$f":"Distributionsanlæg!M337","v":0},{"$f":"Distributionsanlæg!N337","v":0},{"$f":"Distributionsanlæg!O337","v":0},{"$f":"Distributionsanlæg!P337","v":0},{"$f":"Distributionsanlæg!Q337","v":0},{"$f":"Distributionsanlæg!R337","v":0},{"$f":"Distributionsanlæg!S337","v":0},{"$f":"Distributionsanlæg!T337","v":0},{"$f":"Distributionsanlæg!U337","v":0},{"$f":"Distributionsanlæg!V337","v":0},{"$f":"Distributionsanlæg!W337","v":0},{"$f":"Distributionsanlæg!X337","v":0},{"$f":"Distributionsanlæg!Y337","v":0},null,{"$f":"D337*Genanskaffelsespriser!$D331","v":0},{"$f":"E337*Genanskaffelsespriser!$D331","v":0},{"$f":"F337*Genanskaffelsespriser!$D331","v":0},{"$f":"G337*Genanskaffelsespriser!$D331","v":0},{"$f":"H337*Genanskaffelsespriser!$D331","v":0},{"$f":"I337*Genanskaffelsespriser!$D331","v":0},{"$f":"J337*Genanskaffelsespriser!$D331","v":0},{"$f":"K337*Genanskaffelsespriser!$D331","v":0},{"$f":"L337*Genanskaffelsespriser!$D331","v":0},{"$f":"M337*Genanskaffelsespriser!$D331","v":0},{"$f":"N337*Genanskaffelsespriser!$D331","v":0},{"$f":"O337*Genanskaffelsespriser!$D331","v":0},{"$f":"P337*Genanskaffelsespriser!$D331","v":0},{"$f":"Q337*Genanskaffelsespriser!$D331","v":0},{"$f":"R337*Genanskaffelsespriser!$D331","v":0},{"$f":"S337*Genanskaffelsespriser!$D331","v":0},{"$f":"T337*Genanskaffelsespriser!$D331","v":0},{"$f":"U337*Genanskaffelsespriser!$D331","v":0},{"$f":"V337*Genanskaffelsespriser!$D331","v":0},{"$f":"W337*Genanskaffelsespriser!$D331","v":0},{"$f":"X337*Genanskaffelsespriser!$D331","v":0},{"$f":"Y337*Genanskaffelsespriser!$D331","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA337","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB337","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC337","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD337","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE337","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF337","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG337","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH337","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI337","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ337","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK337","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL337","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM337","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN337","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO337","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP337","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ337","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR337","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS337","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT337","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU337","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV337","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D338","v":0},{"$f":"Distributionsanlæg!E338","v":0},{"$f":"Distributionsanlæg!F338","v":0},{"$f":"Distributionsanlæg!G338","v":0},{"$f":"Distributionsanlæg!H338","v":0},{"$f":"Distributionsanlæg!I338","v":0},{"$f":"Distributionsanlæg!J338","v":0},{"$f":"Distributionsanlæg!K338","v":0},{"$f":"Distributionsanlæg!L338","v":0},{"$f":"Distributionsanlæg!M338","v":0},{"$f":"Distributionsanlæg!N338","v":0},{"$f":"Distributionsanlæg!O338","v":0},{"$f":"Distributionsanlæg!P338","v":0},{"$f":"Distributionsanlæg!Q338","v":0},{"$f":"Distributionsanlæg!R338","v":0},{"$f":"Distributionsanlæg!S338","v":0},{"$f":"Distributionsanlæg!T338","v":0},{"$f":"Distributionsanlæg!U338","v":0},{"$f":"Distributionsanlæg!V338","v":0},{"$f":"Distributionsanlæg!W338","v":0},{"$f":"Distributionsanlæg!X338","v":0},{"$f":"Distributionsanlæg!Y338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D338:Y338,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B332","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E332","v":20},{"$f":"Distributionsanlæg!D339","v":0},{"$f":"Distributionsanlæg!E339","v":0},{"$f":"Distributionsanlæg!F339","v":0},{"$f":"Distributionsanlæg!G339","v":0},{"$f":"Distributionsanlæg!H339","v":0},{"$f":"Distributionsanlæg!I339","v":0},{"$f":"Distributionsanlæg!J339","v":0},{"$f":"Distributionsanlæg!K339","v":0},{"$f":"Distributionsanlæg!L339","v":0},{"$f":"Distributionsanlæg!M339","v":0},{"$f":"Distributionsanlæg!N339","v":0},{"$f":"Distributionsanlæg!O339","v":0},{"$f":"Distributionsanlæg!P339","v":0},{"$f":"Distributionsanlæg!Q339","v":0},{"$f":"Distributionsanlæg!R339","v":0},{"$f":"Distributionsanlæg!S339","v":0},{"$f":"Distributionsanlæg!T339","v":0},{"$f":"Distributionsanlæg!U339","v":0},{"$f":"Distributionsanlæg!V339","v":0},{"$f":"Distributionsanlæg!W339","v":0},{"$f":"Distributionsanlæg!X339","v":0},{"$f":"Distributionsanlæg!Y339","v":0},null,{"$f":"D339*Genanskaffelsespriser!$D332","v":0},{"$f":"E339*Genanskaffelsespriser!$D332","v":0},{"$f":"F339*Genanskaffelsespriser!$D332","v":0},{"$f":"G339*Genanskaffelsespriser!$D332","v":0},{"$f":"H339*Genanskaffelsespriser!$D332","v":0},{"$f":"I339*Genanskaffelsespriser!$D332","v":0},{"$f":"J339*Genanskaffelsespriser!$D332","v":0},{"$f":"K339*Genanskaffelsespriser!$D332","v":0},{"$f":"L339*Genanskaffelsespriser!$D332","v":0},{"$f":"M339*Genanskaffelsespriser!$D332","v":0},{"$f":"N339*Genanskaffelsespriser!$D332","v":0},{"$f":"O339*Genanskaffelsespriser!$D332","v":0},{"$f":"P339*Genanskaffelsespriser!$D332","v":0},{"$f":"Q339*Genanskaffelsespriser!$D332","v":0},{"$f":"R339*Genanskaffelsespriser!$D332","v":0},{"$f":"S339*Genanskaffelsespriser!$D332","v":0},{"$f":"T339*Genanskaffelsespriser!$D332","v":0},{"$f":"U339*Genanskaffelsespriser!$D332","v":0},{"$f":"V339*Genanskaffelsespriser!$D332","v":0},{"$f":"W339*Genanskaffelsespriser!$D332","v":0},{"$f":"X339*Genanskaffelsespriser!$D332","v":0},{"$f":"Y339*Genanskaffelsespriser!$D332","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA339","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB339","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC339","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD339","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE339","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF339","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG339","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH339","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI339","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ339","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK339","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL339","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM339","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN339","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO339","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP339","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ339","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR339","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS339","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT339","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU339","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV339","v":0},0]
[{"$f":"+Genanskaffelsespriser!B333","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E333","v":10},{"$f":"Distributionsanlæg!D340","v":0},{"$f":"Distributionsanlæg!E340","v":0},{"$f":"Distributionsanlæg!F340","v":0},{"$f":"Distributionsanlæg!G340","v":0},{"$f":"Distributionsanlæg!H340","v":0},{"$f":"Distributionsanlæg!I340","v":0},{"$f":"Distributionsanlæg!J340","v":0},{"$f":"Distributionsanlæg!K340","v":0},{"$f":"Distributionsanlæg!L340","v":0},{"$f":"Distributionsanlæg!M340","v":0},{"$f":"Distributionsanlæg!N340","v":0},{"$f":"Distributionsanlæg!O340","v":0},{"$f":"Distributionsanlæg!P340","v":0},{"$f":"Distributionsanlæg!Q340","v":0},{"$f":"Distributionsanlæg!R340","v":0},{"$f":"Distributionsanlæg!S340","v":0},{"$f":"Distributionsanlæg!T340","v":0},{"$f":"Distributionsanlæg!U340","v":0},{"$f":"Distributionsanlæg!V340","v":0},{"$f":"Distributionsanlæg!W340","v":0},{"$f":"Distributionsanlæg!X340","v":0},{"$f":"Distributionsanlæg!Y340","v":0},null,{"$f":"D340*Genanskaffelsespriser!$D333","v":0},{"$f":"E340*Genanskaffelsespriser!$D333","v":0},{"$f":"F340*Genanskaffelsespriser!$D333","v":0},{"$f":"G340*Genanskaffelsespriser!$D333","v":0},{"$f":"H340*Genanskaffelsespriser!$D333","v":0},{"$f":"I340*Genanskaffelsespriser!$D333","v":0},{"$f":"J340*Genanskaffelsespriser!$D333","v":0},{"$f":"K340*Genanskaffelsespriser!$D333","v":0},{"$f":"L340*Genanskaffelsespriser!$D333","v":0},{"$f":"M340*Genanskaffelsespriser!$D333","v":0},{"$f":"N340*Genanskaffelsespriser!$D333","v":0},{"$f":"O340*Genanskaffelsespriser!$D333","v":0},{"$f":"P340*Genanskaffelsespriser!$D333","v":0},{"$f":"Q340*Genanskaffelsespriser!$D333","v":0},{"$f":"R340*Genanskaffelsespriser!$D333","v":0},{"$f":"S340*Genanskaffelsespriser!$D333","v":0},{"$f":"T340*Genanskaffelsespriser!$D333","v":0},{"$f":"U340*Genanskaffelsespriser!$D333","v":0},{"$f":"V340*Genanskaffelsespriser!$D333","v":0},{"$f":"W340*Genanskaffelsespriser!$D333","v":0},{"$f":"X340*Genanskaffelsespriser!$D333","v":0},{"$f":"Y340*Genanskaffelsespriser!$D333","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA340","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB340","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC340","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD340","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE340","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF340","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG340","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH340","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI340","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ340","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK340","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL340","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM340","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN340","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO340","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP340","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ340","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR340","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS340","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT340","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU340","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV340","v":0},0]
[{"$f":"+Genanskaffelsespriser!B334","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E334","v":75},{"$f":"Distributionsanlæg!D341","v":0},{"$f":"Distributionsanlæg!E341","v":0},{"$f":"Distributionsanlæg!F341","v":0},{"$f":"Distributionsanlæg!G341","v":0},{"$f":"Distributionsanlæg!H341","v":0},{"$f":"Distributionsanlæg!I341","v":0},{"$f":"Distributionsanlæg!J341","v":0},{"$f":"Distributionsanlæg!K341","v":0},{"$f":"Distributionsanlæg!L341","v":0},{"$f":"Distributionsanlæg!M341","v":0},{"$f":"Distributionsanlæg!N341","v":0},{"$f":"Distributionsanlæg!O341","v":0},{"$f":"Distributionsanlæg!P341","v":0},{"$f":"Distributionsanlæg!Q341","v":0},{"$f":"Distributionsanlæg!R341","v":0},{"$f":"Distributionsanlæg!S341","v":0},{"$f":"Distributionsanlæg!T341","v":0},{"$f":"Distributionsanlæg!U341","v":0},{"$f":"Distributionsanlæg!V341","v":0},{"$f":"Distributionsanlæg!W341","v":0},{"$f":"Distributionsanlæg!X341","v":0},{"$f":"Distributionsanlæg!Y341","v":0},null,{"$f":"D341*Genanskaffelsespriser!$D334","v":0},{"$f":"E341*Genanskaffelsespriser!$D334","v":0},{"$f":"F341*Genanskaffelsespriser!$D334","v":0},{"$f":"G341*Genanskaffelsespriser!$D334","v":0},{"$f":"H341*Genanskaffelsespriser!$D334","v":0},{"$f":"I341*Genanskaffelsespriser!$D334","v":0},{"$f":"J341*Genanskaffelsespriser!$D334","v":0},{"$f":"K341*Genanskaffelsespriser!$D334","v":0},{"$f":"L341*Genanskaffelsespriser!$D334","v":0},{"$f":"M341*Genanskaffelsespriser!$D334","v":0},{"$f":"N341*Genanskaffelsespriser!$D334","v":0},{"$f":"O341*Genanskaffelsespriser!$D334","v":0},{"$f":"P341*Genanskaffelsespriser!$D334","v":0},{"$f":"Q341*Genanskaffelsespriser!$D334","v":0},{"$f":"R341*Genanskaffelsespriser!$D334","v":0},{"$f":"S341*Genanskaffelsespriser!$D334","v":0},{"$f":"T341*Genanskaffelsespriser!$D334","v":0},{"$f":"U341*Genanskaffelsespriser!$D334","v":0},{"$f":"V341*Genanskaffelsespriser!$D334","v":0},{"$f":"W341*Genanskaffelsespriser!$D334","v":0},{"$f":"X341*Genanskaffelsespriser!$D334","v":0},{"$f":"Y341*Genanskaffelsespriser!$D334","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA341","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB341","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC341","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD341","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE341","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF341","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG341","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH341","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI341","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ341","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK341","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL341","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM341","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN341","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO341","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP341","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ341","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR341","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS341","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT341","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU341","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV341","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D342","v":0},{"$f":"Distributionsanlæg!E342","v":0},{"$f":"Distributionsanlæg!F342","v":0},{"$f":"Distributionsanlæg!G342","v":0},{"$f":"Distributionsanlæg!H342","v":0},{"$f":"Distributionsanlæg!I342","v":0},{"$f":"Distributionsanlæg!J342","v":0},{"$f":"Distributionsanlæg!K342","v":0},{"$f":"Distributionsanlæg!L342","v":0},{"$f":"Distributionsanlæg!M342","v":0},{"$f":"Distributionsanlæg!N342","v":0},{"$f":"Distributionsanlæg!O342","v":0},{"$f":"Distributionsanlæg!P342","v":0},{"$f":"Distributionsanlæg!Q342","v":0},{"$f":"Distributionsanlæg!R342","v":0},{"$f":"Distributionsanlæg!S342","v":0},{"$f":"Distributionsanlæg!T342","v":0},{"$f":"Distributionsanlæg!U342","v":0},{"$f":"Distributionsanlæg!V342","v":0},{"$f":"Distributionsanlæg!W342","v":0},{"$f":"Distributionsanlæg!X342","v":0},{"$f":"Distributionsanlæg!Y342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D342:Y342,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B335","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E335","v":20},{"$f":"Distributionsanlæg!D343","v":0},{"$f":"Distributionsanlæg!E343","v":0},{"$f":"Distributionsanlæg!F343","v":0},{"$f":"Distributionsanlæg!G343","v":0},{"$f":"Distributionsanlæg!H343","v":0},{"$f":"Distributionsanlæg!I343","v":0},{"$f":"Distributionsanlæg!J343","v":0},{"$f":"Distributionsanlæg!K343","v":0},{"$f":"Distributionsanlæg!L343","v":0},{"$f":"Distributionsanlæg!M343","v":0},{"$f":"Distributionsanlæg!N343","v":0},{"$f":"Distributionsanlæg!O343","v":0},{"$f":"Distributionsanlæg!P343","v":0},{"$f":"Distributionsanlæg!Q343","v":0},{"$f":"Distributionsanlæg!R343","v":0},{"$f":"Distributionsanlæg!S343","v":0},{"$f":"Distributionsanlæg!T343","v":0},{"$f":"Distributionsanlæg!U343","v":0},{"$f":"Distributionsanlæg!V343","v":0},{"$f":"Distributionsanlæg!W343","v":0},{"$f":"Distributionsanlæg!X343","v":0},{"$f":"Distributionsanlæg!Y343","v":0},null,{"$f":"D343*Genanskaffelsespriser!$D335","v":0},{"$f":"E343*Genanskaffelsespriser!$D335","v":0},{"$f":"F343*Genanskaffelsespriser!$D335","v":0},{"$f":"G343*Genanskaffelsespriser!$D335","v":0},{"$f":"H343*Genanskaffelsespriser!$D335","v":0},{"$f":"I343*Genanskaffelsespriser!$D335","v":0},{"$f":"J343*Genanskaffelsespriser!$D335","v":0},{"$f":"K343*Genanskaffelsespriser!$D335","v":0},{"$f":"L343*Genanskaffelsespriser!$D335","v":0},{"$f":"M343*Genanskaffelsespriser!$D335","v":0},{"$f":"N343*Genanskaffelsespriser!$D335","v":0},{"$f":"O343*Genanskaffelsespriser!$D335","v":0},{"$f":"P343*Genanskaffelsespriser!$D335","v":0},{"$f":"Q343*Genanskaffelsespriser!$D335","v":0},{"$f":"R343*Genanskaffelsespriser!$D335","v":0},{"$f":"S343*Genanskaffelsespriser!$D335","v":0},{"$f":"T343*Genanskaffelsespriser!$D335","v":0},{"$f":"U343*Genanskaffelsespriser!$D335","v":0},{"$f":"V343*Genanskaffelsespriser!$D335","v":0},{"$f":"W343*Genanskaffelsespriser!$D335","v":0},{"$f":"X343*Genanskaffelsespriser!$D335","v":0},{"$f":"Y343*Genanskaffelsespriser!$D335","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA343","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB343","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC343","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD343","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE343","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF343","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG343","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH343","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI343","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ343","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK343","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL343","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM343","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN343","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO343","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP343","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ343","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR343","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS343","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT343","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU343","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV343","v":0},0]
[{"$f":"+Genanskaffelsespriser!B336","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E336","v":10},{"$f":"Distributionsanlæg!D344","v":0},{"$f":"Distributionsanlæg!E344","v":0},{"$f":"Distributionsanlæg!F344","v":0},{"$f":"Distributionsanlæg!G344","v":0},{"$f":"Distributionsanlæg!H344","v":0},{"$f":"Distributionsanlæg!I344","v":0},{"$f":"Distributionsanlæg!J344","v":0},{"$f":"Distributionsanlæg!K344","v":0},{"$f":"Distributionsanlæg!L344","v":0},{"$f":"Distributionsanlæg!M344","v":0},{"$f":"Distributionsanlæg!N344","v":0},{"$f":"Distributionsanlæg!O344","v":0},{"$f":"Distributionsanlæg!P344","v":0},{"$f":"Distributionsanlæg!Q344","v":0},{"$f":"Distributionsanlæg!R344","v":0},{"$f":"Distributionsanlæg!S344","v":0},{"$f":"Distributionsanlæg!T344","v":0},{"$f":"Distributionsanlæg!U344","v":0},{"$f":"Distributionsanlæg!V344","v":0},{"$f":"Distributionsanlæg!W344","v":0},{"$f":"Distributionsanlæg!X344","v":0},{"$f":"Distributionsanlæg!Y344","v":0},null,{"$f":"D344*Genanskaffelsespriser!$D336","v":0},{"$f":"E344*Genanskaffelsespriser!$D336","v":0},{"$f":"F344*Genanskaffelsespriser!$D336","v":0},{"$f":"G344*Genanskaffelsespriser!$D336","v":0},{"$f":"H344*Genanskaffelsespriser!$D336","v":0},{"$f":"I344*Genanskaffelsespriser!$D336","v":0},{"$f":"J344*Genanskaffelsespriser!$D336","v":0},{"$f":"K344*Genanskaffelsespriser!$D336","v":0},{"$f":"L344*Genanskaffelsespriser!$D336","v":0},{"$f":"M344*Genanskaffelsespriser!$D336","v":0},{"$f":"N344*Genanskaffelsespriser!$D336","v":0},{"$f":"O344*Genanskaffelsespriser!$D336","v":0},{"$f":"P344*Genanskaffelsespriser!$D336","v":0},{"$f":"Q344*Genanskaffelsespriser!$D336","v":0},{"$f":"R344*Genanskaffelsespriser!$D336","v":0},{"$f":"S344*Genanskaffelsespriser!$D336","v":0},{"$f":"T344*Genanskaffelsespriser!$D336","v":0},{"$f":"U344*Genanskaffelsespriser!$D336","v":0},{"$f":"V344*Genanskaffelsespriser!$D336","v":0},{"$f":"W344*Genanskaffelsespriser!$D336","v":0},{"$f":"X344*Genanskaffelsespriser!$D336","v":0},{"$f":"Y344*Genanskaffelsespriser!$D336","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA344","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB344","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC344","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD344","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE344","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF344","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG344","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH344","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI344","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ344","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK344","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL344","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM344","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN344","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO344","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP344","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ344","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR344","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS344","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT344","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU344","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV344","v":0},0]
[{"$f":"+Genanskaffelsespriser!B337","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E337","v":75},{"$f":"Distributionsanlæg!D345","v":0},{"$f":"Distributionsanlæg!E345","v":0},{"$f":"Distributionsanlæg!F345","v":0},{"$f":"Distributionsanlæg!G345","v":0},{"$f":"Distributionsanlæg!H345","v":0},{"$f":"Distributionsanlæg!I345","v":0},{"$f":"Distributionsanlæg!J345","v":0},{"$f":"Distributionsanlæg!K345","v":0},{"$f":"Distributionsanlæg!L345","v":0},{"$f":"Distributionsanlæg!M345","v":0},{"$f":"Distributionsanlæg!N345","v":0},{"$f":"Distributionsanlæg!O345","v":0},{"$f":"Distributionsanlæg!P345","v":0},{"$f":"Distributionsanlæg!Q345","v":0},{"$f":"Distributionsanlæg!R345","v":0},{"$f":"Distributionsanlæg!S345","v":0},{"$f":"Distributionsanlæg!T345","v":0},{"$f":"Distributionsanlæg!U345","v":0},{"$f":"Distributionsanlæg!V345","v":0},{"$f":"Distributionsanlæg!W345","v":0},{"$f":"Distributionsanlæg!X345","v":0},{"$f":"Distributionsanlæg!Y345","v":0},null,{"$f":"D345*Genanskaffelsespriser!$D337","v":0},{"$f":"E345*Genanskaffelsespriser!$D337","v":0},{"$f":"F345*Genanskaffelsespriser!$D337","v":0},{"$f":"G345*Genanskaffelsespriser!$D337","v":0},{"$f":"H345*Genanskaffelsespriser!$D337","v":0},{"$f":"I345*Genanskaffelsespriser!$D337","v":0},{"$f":"J345*Genanskaffelsespriser!$D337","v":0},{"$f":"K345*Genanskaffelsespriser!$D337","v":0},{"$f":"L345*Genanskaffelsespriser!$D337","v":0},{"$f":"M345*Genanskaffelsespriser!$D337","v":0},{"$f":"N345*Genanskaffelsespriser!$D337","v":0},{"$f":"O345*Genanskaffelsespriser!$D337","v":0},{"$f":"P345*Genanskaffelsespriser!$D337","v":0},{"$f":"Q345*Genanskaffelsespriser!$D337","v":0},{"$f":"R345*Genanskaffelsespriser!$D337","v":0},{"$f":"S345*Genanskaffelsespriser!$D337","v":0},{"$f":"T345*Genanskaffelsespriser!$D337","v":0},{"$f":"U345*Genanskaffelsespriser!$D337","v":0},{"$f":"V345*Genanskaffelsespriser!$D337","v":0},{"$f":"W345*Genanskaffelsespriser!$D337","v":0},{"$f":"X345*Genanskaffelsespriser!$D337","v":0},{"$f":"Y345*Genanskaffelsespriser!$D337","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA345","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB345","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC345","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD345","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE345","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF345","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG345","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH345","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI345","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ345","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK345","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL345","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM345","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN345","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO345","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP345","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ345","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR345","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS345","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT345","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU345","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV345","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D346","v":0},{"$f":"Distributionsanlæg!E346","v":0},{"$f":"Distributionsanlæg!F346","v":0},{"$f":"Distributionsanlæg!G346","v":0},{"$f":"Distributionsanlæg!H346","v":0},{"$f":"Distributionsanlæg!I346","v":0},{"$f":"Distributionsanlæg!J346","v":0},{"$f":"Distributionsanlæg!K346","v":0},{"$f":"Distributionsanlæg!L346","v":0},{"$f":"Distributionsanlæg!M346","v":0},{"$f":"Distributionsanlæg!N346","v":0},{"$f":"Distributionsanlæg!O346","v":0},{"$f":"Distributionsanlæg!P346","v":0},{"$f":"Distributionsanlæg!Q346","v":0},{"$f":"Distributionsanlæg!R346","v":0},{"$f":"Distributionsanlæg!S346","v":0},{"$f":"Distributionsanlæg!T346","v":0},{"$f":"Distributionsanlæg!U346","v":0},{"$f":"Distributionsanlæg!V346","v":0},{"$f":"Distributionsanlæg!W346","v":0},{"$f":"Distributionsanlæg!X346","v":0},{"$f":"Distributionsanlæg!Y346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D346:Y346,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B338","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E338","v":20},{"$f":"Distributionsanlæg!D347","v":0},{"$f":"Distributionsanlæg!E347","v":0},{"$f":"Distributionsanlæg!F347","v":0},{"$f":"Distributionsanlæg!G347","v":0},{"$f":"Distributionsanlæg!H347","v":0},{"$f":"Distributionsanlæg!I347","v":0},{"$f":"Distributionsanlæg!J347","v":0},{"$f":"Distributionsanlæg!K347","v":0},{"$f":"Distributionsanlæg!L347","v":0},{"$f":"Distributionsanlæg!M347","v":0},{"$f":"Distributionsanlæg!N347","v":0},{"$f":"Distributionsanlæg!O347","v":0},{"$f":"Distributionsanlæg!P347","v":0},{"$f":"Distributionsanlæg!Q347","v":0},{"$f":"Distributionsanlæg!R347","v":0},{"$f":"Distributionsanlæg!S347","v":0},{"$f":"Distributionsanlæg!T347","v":0},{"$f":"Distributionsanlæg!U347","v":0},{"$f":"Distributionsanlæg!V347","v":0},{"$f":"Distributionsanlæg!W347","v":0},{"$f":"Distributionsanlæg!X347","v":0},{"$f":"Distributionsanlæg!Y347","v":0},null,{"$f":"D347*Genanskaffelsespriser!$D338","v":0},{"$f":"E347*Genanskaffelsespriser!$D338","v":0},{"$f":"F347*Genanskaffelsespriser!$D338","v":0},{"$f":"G347*Genanskaffelsespriser!$D338","v":0},{"$f":"H347*Genanskaffelsespriser!$D338","v":0},{"$f":"I347*Genanskaffelsespriser!$D338","v":0},{"$f":"J347*Genanskaffelsespriser!$D338","v":0},{"$f":"K347*Genanskaffelsespriser!$D338","v":0},{"$f":"L347*Genanskaffelsespriser!$D338","v":0},{"$f":"M347*Genanskaffelsespriser!$D338","v":0},{"$f":"N347*Genanskaffelsespriser!$D338","v":0},{"$f":"O347*Genanskaffelsespriser!$D338","v":0},{"$f":"P347*Genanskaffelsespriser!$D338","v":0},{"$f":"Q347*Genanskaffelsespriser!$D338","v":0},{"$f":"R347*Genanskaffelsespriser!$D338","v":0},{"$f":"S347*Genanskaffelsespriser!$D338","v":0},{"$f":"T347*Genanskaffelsespriser!$D338","v":0},{"$f":"U347*Genanskaffelsespriser!$D338","v":0},{"$f":"V347*Genanskaffelsespriser!$D338","v":0},{"$f":"W347*Genanskaffelsespriser!$D338","v":0},{"$f":"X347*Genanskaffelsespriser!$D338","v":0},{"$f":"Y347*Genanskaffelsespriser!$D338","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA347","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB347","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC347","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD347","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE347","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF347","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG347","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH347","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI347","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ347","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK347","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL347","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM347","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN347","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO347","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP347","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ347","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR347","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS347","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT347","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU347","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV347","v":0},0]
[{"$f":"+Genanskaffelsespriser!B339","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E339","v":10},{"$f":"Distributionsanlæg!D348","v":0},{"$f":"Distributionsanlæg!E348","v":0},{"$f":"Distributionsanlæg!F348","v":0},{"$f":"Distributionsanlæg!G348","v":0},{"$f":"Distributionsanlæg!H348","v":0},{"$f":"Distributionsanlæg!I348","v":0},{"$f":"Distributionsanlæg!J348","v":0},{"$f":"Distributionsanlæg!K348","v":0},{"$f":"Distributionsanlæg!L348","v":0},{"$f":"Distributionsanlæg!M348","v":0},{"$f":"Distributionsanlæg!N348","v":0},{"$f":"Distributionsanlæg!O348","v":0},{"$f":"Distributionsanlæg!P348","v":0},{"$f":"Distributionsanlæg!Q348","v":0},{"$f":"Distributionsanlæg!R348","v":0},{"$f":"Distributionsanlæg!S348","v":0},{"$f":"Distributionsanlæg!T348","v":0},{"$f":"Distributionsanlæg!U348","v":0},{"$f":"Distributionsanlæg!V348","v":0},{"$f":"Distributionsanlæg!W348","v":0},{"$f":"Distributionsanlæg!X348","v":0},{"$f":"Distributionsanlæg!Y348","v":0},null,{"$f":"D348*Genanskaffelsespriser!$D339","v":0},{"$f":"E348*Genanskaffelsespriser!$D339","v":0},{"$f":"F348*Genanskaffelsespriser!$D339","v":0},{"$f":"G348*Genanskaffelsespriser!$D339","v":0},{"$f":"H348*Genanskaffelsespriser!$D339","v":0},{"$f":"I348*Genanskaffelsespriser!$D339","v":0},{"$f":"J348*Genanskaffelsespriser!$D339","v":0},{"$f":"K348*Genanskaffelsespriser!$D339","v":0},{"$f":"L348*Genanskaffelsespriser!$D339","v":0},{"$f":"M348*Genanskaffelsespriser!$D339","v":0},{"$f":"N348*Genanskaffelsespriser!$D339","v":0},{"$f":"O348*Genanskaffelsespriser!$D339","v":0},{"$f":"P348*Genanskaffelsespriser!$D339","v":0},{"$f":"Q348*Genanskaffelsespriser!$D339","v":0},{"$f":"R348*Genanskaffelsespriser!$D339","v":0},{"$f":"S348*Genanskaffelsespriser!$D339","v":0},{"$f":"T348*Genanskaffelsespriser!$D339","v":0},{"$f":"U348*Genanskaffelsespriser!$D339","v":0},{"$f":"V348*Genanskaffelsespriser!$D339","v":0},{"$f":"W348*Genanskaffelsespriser!$D339","v":0},{"$f":"X348*Genanskaffelsespriser!$D339","v":0},{"$f":"Y348*Genanskaffelsespriser!$D339","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA348","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB348","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC348","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD348","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE348","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF348","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG348","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH348","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI348","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ348","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK348","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL348","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM348","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN348","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO348","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP348","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ348","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR348","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS348","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT348","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU348","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV348","v":0},0]
[{"$f":"+Genanskaffelsespriser!B340","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E340","v":75},{"$f":"Distributionsanlæg!D349","v":0},{"$f":"Distributionsanlæg!E349","v":0},{"$f":"Distributionsanlæg!F349","v":0},{"$f":"Distributionsanlæg!G349","v":0},{"$f":"Distributionsanlæg!H349","v":0},{"$f":"Distributionsanlæg!I349","v":0},{"$f":"Distributionsanlæg!J349","v":0},{"$f":"Distributionsanlæg!K349","v":0},{"$f":"Distributionsanlæg!L349","v":0},{"$f":"Distributionsanlæg!M349","v":0},{"$f":"Distributionsanlæg!N349","v":0},{"$f":"Distributionsanlæg!O349","v":0},{"$f":"Distributionsanlæg!P349","v":0},{"$f":"Distributionsanlæg!Q349","v":0},{"$f":"Distributionsanlæg!R349","v":0},{"$f":"Distributionsanlæg!S349","v":0},{"$f":"Distributionsanlæg!T349","v":0},{"$f":"Distributionsanlæg!U349","v":0},{"$f":"Distributionsanlæg!V349","v":0},{"$f":"Distributionsanlæg!W349","v":0},{"$f":"Distributionsanlæg!X349","v":0},{"$f":"Distributionsanlæg!Y349","v":0},null,{"$f":"D349*Genanskaffelsespriser!$D340","v":0},{"$f":"E349*Genanskaffelsespriser!$D340","v":0},{"$f":"F349*Genanskaffelsespriser!$D340","v":0},{"$f":"G349*Genanskaffelsespriser!$D340","v":0},{"$f":"H349*Genanskaffelsespriser!$D340","v":0},{"$f":"I349*Genanskaffelsespriser!$D340","v":0},{"$f":"J349*Genanskaffelsespriser!$D340","v":0},{"$f":"K349*Genanskaffelsespriser!$D340","v":0},{"$f":"L349*Genanskaffelsespriser!$D340","v":0},{"$f":"M349*Genanskaffelsespriser!$D340","v":0},{"$f":"N349*Genanskaffelsespriser!$D340","v":0},{"$f":"O349*Genanskaffelsespriser!$D340","v":0},{"$f":"P349*Genanskaffelsespriser!$D340","v":0},{"$f":"Q349*Genanskaffelsespriser!$D340","v":0},{"$f":"R349*Genanskaffelsespriser!$D340","v":0},{"$f":"S349*Genanskaffelsespriser!$D340","v":0},{"$f":"T349*Genanskaffelsespriser!$D340","v":0},{"$f":"U349*Genanskaffelsespriser!$D340","v":0},{"$f":"V349*Genanskaffelsespriser!$D340","v":0},{"$f":"W349*Genanskaffelsespriser!$D340","v":0},{"$f":"X349*Genanskaffelsespriser!$D340","v":0},{"$f":"Y349*Genanskaffelsespriser!$D340","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA349","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB349","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC349","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD349","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE349","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF349","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG349","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH349","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI349","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ349","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK349","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL349","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM349","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN349","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO349","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP349","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ349","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR349","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS349","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT349","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU349","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV349","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D350","v":0},{"$f":"Distributionsanlæg!E350","v":0},{"$f":"Distributionsanlæg!F350","v":0},{"$f":"Distributionsanlæg!G350","v":0},{"$f":"Distributionsanlæg!H350","v":0},{"$f":"Distributionsanlæg!I350","v":0},{"$f":"Distributionsanlæg!J350","v":0},{"$f":"Distributionsanlæg!K350","v":0},{"$f":"Distributionsanlæg!L350","v":0},{"$f":"Distributionsanlæg!M350","v":0},{"$f":"Distributionsanlæg!N350","v":0},{"$f":"Distributionsanlæg!O350","v":0},{"$f":"Distributionsanlæg!P350","v":0},{"$f":"Distributionsanlæg!Q350","v":0},{"$f":"Distributionsanlæg!R350","v":0},{"$f":"Distributionsanlæg!S350","v":0},{"$f":"Distributionsanlæg!T350","v":0},{"$f":"Distributionsanlæg!U350","v":0},{"$f":"Distributionsanlæg!V350","v":0},{"$f":"Distributionsanlæg!W350","v":0},{"$f":"Distributionsanlæg!X350","v":0},{"$f":"Distributionsanlæg!Y350","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D350:Y350,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B341","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E341","v":20},{"$f":"Distributionsanlæg!D351","v":0},{"$f":"Distributionsanlæg!E351","v":0},{"$f":"Distributionsanlæg!F351","v":0},{"$f":"Distributionsanlæg!G351","v":0},{"$f":"Distributionsanlæg!H351","v":0},{"$f":"Distributionsanlæg!I351","v":0},{"$f":"Distributionsanlæg!J351","v":0},{"$f":"Distributionsanlæg!K351","v":0},{"$f":"Distributionsanlæg!L351","v":0},{"$f":"Distributionsanlæg!M351","v":0},{"$f":"Distributionsanlæg!N351","v":0},{"$f":"Distributionsanlæg!O351","v":0},{"$f":"Distributionsanlæg!P351","v":0},{"$f":"Distributionsanlæg!Q351","v":0},{"$f":"Distributionsanlæg!R351","v":0},{"$f":"Distributionsanlæg!S351","v":0},{"$f":"Distributionsanlæg!T351","v":0},{"$f":"Distributionsanlæg!U351","v":0},{"$f":"Distributionsanlæg!V351","v":0},{"$f":"Distributionsanlæg!W351","v":0},{"$f":"Distributionsanlæg!X351","v":0},{"$f":"Distributionsanlæg!Y351","v":0},null,{"$f":"D351*Genanskaffelsespriser!$D341","v":0},{"$f":"E351*Genanskaffelsespriser!$D341","v":0},{"$f":"F351*Genanskaffelsespriser!$D341","v":0},{"$f":"G351*Genanskaffelsespriser!$D341","v":0},{"$f":"H351*Genanskaffelsespriser!$D341","v":0},{"$f":"I351*Genanskaffelsespriser!$D341","v":0},{"$f":"J351*Genanskaffelsespriser!$D341","v":0},{"$f":"K351*Genanskaffelsespriser!$D341","v":0},{"$f":"L351*Genanskaffelsespriser!$D341","v":0},{"$f":"M351*Genanskaffelsespriser!$D341","v":0},{"$f":"N351*Genanskaffelsespriser!$D341","v":0},{"$f":"O351*Genanskaffelsespriser!$D341","v":0},{"$f":"P351*Genanskaffelsespriser!$D341","v":0},{"$f":"Q351*Genanskaffelsespriser!$D341","v":0},{"$f":"R351*Genanskaffelsespriser!$D341","v":0},{"$f":"S351*Genanskaffelsespriser!$D341","v":0},{"$f":"T351*Genanskaffelsespriser!$D341","v":0},{"$f":"U351*Genanskaffelsespriser!$D341","v":0},{"$f":"V351*Genanskaffelsespriser!$D341","v":0},{"$f":"W351*Genanskaffelsespriser!$D341","v":0},{"$f":"X351*Genanskaffelsespriser!$D341","v":0},{"$f":"Y351*Genanskaffelsespriser!$D341","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA351","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB351","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC351","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD351","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE351","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF351","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG351","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH351","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI351","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ351","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK351","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL351","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM351","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN351","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO351","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP351","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ351","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR351","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS351","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT351","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU351","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV351","v":0},0]
[{"$f":"+Genanskaffelsespriser!B342","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E342","v":10},{"$f":"Distributionsanlæg!D352","v":0},{"$f":"Distributionsanlæg!E352","v":0},{"$f":"Distributionsanlæg!F352","v":0},{"$f":"Distributionsanlæg!G352","v":0},{"$f":"Distributionsanlæg!H352","v":0},{"$f":"Distributionsanlæg!I352","v":0},{"$f":"Distributionsanlæg!J352","v":0},{"$f":"Distributionsanlæg!K352","v":0},{"$f":"Distributionsanlæg!L352","v":0},{"$f":"Distributionsanlæg!M352","v":0},{"$f":"Distributionsanlæg!N352","v":0},{"$f":"Distributionsanlæg!O352","v":0},{"$f":"Distributionsanlæg!P352","v":0},{"$f":"Distributionsanlæg!Q352","v":0},{"$f":"Distributionsanlæg!R352","v":0},{"$f":"Distributionsanlæg!S352","v":0},{"$f":"Distributionsanlæg!T352","v":0},{"$f":"Distributionsanlæg!U352","v":0},{"$f":"Distributionsanlæg!V352","v":0},{"$f":"Distributionsanlæg!W352","v":0},{"$f":"Distributionsanlæg!X352","v":0},{"$f":"Distributionsanlæg!Y352","v":0},null,{"$f":"D352*Genanskaffelsespriser!$D342","v":0},{"$f":"E352*Genanskaffelsespriser!$D342","v":0},{"$f":"F352*Genanskaffelsespriser!$D342","v":0},{"$f":"G352*Genanskaffelsespriser!$D342","v":0},{"$f":"H352*Genanskaffelsespriser!$D342","v":0},{"$f":"I352*Genanskaffelsespriser!$D342","v":0},{"$f":"J352*Genanskaffelsespriser!$D342","v":0},{"$f":"K352*Genanskaffelsespriser!$D342","v":0},{"$f":"L352*Genanskaffelsespriser!$D342","v":0},{"$f":"M352*Genanskaffelsespriser!$D342","v":0},{"$f":"N352*Genanskaffelsespriser!$D342","v":0},{"$f":"O352*Genanskaffelsespriser!$D342","v":0},{"$f":"P352*Genanskaffelsespriser!$D342","v":0},{"$f":"Q352*Genanskaffelsespriser!$D342","v":0},{"$f":"R352*Genanskaffelsespriser!$D342","v":0},{"$f":"S352*Genanskaffelsespriser!$D342","v":0},{"$f":"T352*Genanskaffelsespriser!$D342","v":0},{"$f":"U352*Genanskaffelsespriser!$D342","v":0},{"$f":"V352*Genanskaffelsespriser!$D342","v":0},{"$f":"W352*Genanskaffelsespriser!$D342","v":0},{"$f":"X352*Genanskaffelsespriser!$D342","v":0},{"$f":"Y352*Genanskaffelsespriser!$D342","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA352","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB352","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC352","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD352","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE352","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF352","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG352","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH352","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI352","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ352","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK352","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL352","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM352","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN352","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO352","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP352","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ352","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR352","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS352","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT352","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU352","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV352","v":0},0]
["Forsinkelsesbassiner - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW354:AW371)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B344","v":"Forsinkelsesbassiner, lukkede uden automatisk rensning og SRO Miljøklasse B (mindre end 1.000 m3)"},"m³",{"$f":"+Genanskaffelsespriser!E344","v":50},{"$f":"Distributionsanlæg!D354","v":0},{"$f":"Distributionsanlæg!E354","v":0},{"$f":"Distributionsanlæg!F354","v":0},{"$f":"Distributionsanlæg!G354","v":0},{"$f":"Distributionsanlæg!H354","v":0},{"$f":"Distributionsanlæg!I354","v":0},{"$f":"Distributionsanlæg!J354","v":0},{"$f":"Distributionsanlæg!K354","v":0},{"$f":"Distributionsanlæg!L354","v":0},{"$f":"Distributionsanlæg!M354","v":0},{"$f":"Distributionsanlæg!N354","v":0},{"$f":"Distributionsanlæg!O354","v":0},{"$f":"Distributionsanlæg!P354","v":0},{"$f":"Distributionsanlæg!Q354","v":0},{"$f":"Distributionsanlæg!R354","v":0},{"$f":"Distributionsanlæg!S354","v":0},{"$f":"Distributionsanlæg!T354","v":0},{"$f":"Distributionsanlæg!U354","v":0},{"$f":"Distributionsanlæg!V354","v":0},{"$f":"Distributionsanlæg!W354","v":0},{"$f":"Distributionsanlæg!X354","v":0},{"$f":"Distributionsanlæg!Y354","v":0},null,{"$f":"D354*Genanskaffelsespriser!$D344","v":0},{"$f":"E354*Genanskaffelsespriser!$D344","v":0},{"$f":"F354*Genanskaffelsespriser!$D344","v":0},{"$f":"G354*Genanskaffelsespriser!$D344","v":0},{"$f":"H354*Genanskaffelsespriser!$D344","v":0},{"$f":"I354*Genanskaffelsespriser!$D344","v":0},{"$f":"J354*Genanskaffelsespriser!$D344","v":0},{"$f":"K354*Genanskaffelsespriser!$D344","v":0},{"$f":"L354*Genanskaffelsespriser!$D344","v":0},{"$f":"M354*Genanskaffelsespriser!$D344","v":0},{"$f":"N354*Genanskaffelsespriser!$D344","v":0},{"$f":"O354*Genanskaffelsespriser!$D344","v":0},{"$f":"P354*Genanskaffelsespriser!$D344","v":0},{"$f":"Q354*Genanskaffelsespriser!$D344","v":0},{"$f":"R354*Genanskaffelsespriser!$D344","v":0},{"$f":"S354*Genanskaffelsespriser!$D344","v":0},{"$f":"T354*Genanskaffelsespriser!$D344","v":0},{"$f":"U354*Genanskaffelsespriser!$D344","v":0},{"$f":"V354*Genanskaffelsespriser!$D344","v":0},{"$f":"W354*Genanskaffelsespriser!$D344","v":0},{"$f":"X354*Genanskaffelsespriser!$D344","v":0},{"$f":"Y354*Genanskaffelsespriser!$D344","v":0},{"$f":"+SUM(AA354:AV354)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA354","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB354","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC354","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD354","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE354","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF354","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG354","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH354","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI354","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ354","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK354","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL354","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM354","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN354","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO354","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP354","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ354","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR354","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS354","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT354","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU354","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV354","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D355","v":0},{"$f":"Distributionsanlæg!E355","v":0},{"$f":"Distributionsanlæg!F355","v":0},{"$f":"Distributionsanlæg!G355","v":0},{"$f":"Distributionsanlæg!H355","v":0},{"$f":"Distributionsanlæg!I355","v":0},{"$f":"Distributionsanlæg!J355","v":0},{"$f":"Distributionsanlæg!K355","v":0},{"$f":"Distributionsanlæg!L355","v":0},{"$f":"Distributionsanlæg!M355","v":0},{"$f":"Distributionsanlæg!N355","v":0},{"$f":"Distributionsanlæg!O355","v":0},{"$f":"Distributionsanlæg!P355","v":0},{"$f":"Distributionsanlæg!Q355","v":0},{"$f":"Distributionsanlæg!R355","v":0},{"$f":"Distributionsanlæg!S355","v":0},{"$f":"Distributionsanlæg!T355","v":0},{"$f":"Distributionsanlæg!U355","v":0},{"$f":"Distributionsanlæg!V355","v":0},{"$f":"Distributionsanlæg!W355","v":0},{"$f":"Distributionsanlæg!X355","v":0},{"$f":"Distributionsanlæg!Y355","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D355:Y355,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B345","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E345","v":75},{"$f":"Distributionsanlæg!D356","v":0},{"$f":"Distributionsanlæg!E356","v":0},{"$f":"Distributionsanlæg!F356","v":0},{"$f":"Distributionsanlæg!G356","v":0},{"$f":"Distributionsanlæg!H356","v":0},{"$f":"Distributionsanlæg!I356","v":0},{"$f":"Distributionsanlæg!J356","v":0},{"$f":"Distributionsanlæg!K356","v":0},{"$f":"Distributionsanlæg!L356","v":0},{"$f":"Distributionsanlæg!M356","v":0},{"$f":"Distributionsanlæg!N356","v":0},{"$f":"Distributionsanlæg!O356","v":0},{"$f":"Distributionsanlæg!P356","v":0},{"$f":"Distributionsanlæg!Q356","v":0},{"$f":"Distributionsanlæg!R356","v":0},{"$f":"Distributionsanlæg!S356","v":0},{"$f":"Distributionsanlæg!T356","v":0},{"$f":"Distributionsanlæg!U356","v":0},{"$f":"Distributionsanlæg!V356","v":0},{"$f":"Distributionsanlæg!W356","v":0},{"$f":"Distributionsanlæg!X356","v":0},{"$f":"Distributionsanlæg!Y356","v":0},null,{"$f":"D356*Genanskaffelsespriser!$D345","v":0},{"$f":"E356*Genanskaffelsespriser!$D345","v":0},{"$f":"F356*Genanskaffelsespriser!$D345","v":0},{"$f":"G356*Genanskaffelsespriser!$D345","v":0},{"$f":"H356*Genanskaffelsespriser!$D345","v":0},{"$f":"I356*Genanskaffelsespriser!$D345","v":0},{"$f":"J356*Genanskaffelsespriser!$D345","v":0},{"$f":"K356*Genanskaffelsespriser!$D345","v":0},{"$f":"L356*Genanskaffelsespriser!$D345","v":0},{"$f":"M356*Genanskaffelsespriser!$D345","v":0},{"$f":"N356*Genanskaffelsespriser!$D345","v":0},{"$f":"O356*Genanskaffelsespriser!$D345","v":0},{"$f":"P356*Genanskaffelsespriser!$D345","v":0},{"$f":"Q356*Genanskaffelsespriser!$D345","v":0},{"$f":"R356*Genanskaffelsespriser!$D345","v":0},{"$f":"S356*Genanskaffelsespriser!$D345","v":0},{"$f":"T356*Genanskaffelsespriser!$D345","v":0},{"$f":"U356*Genanskaffelsespriser!$D345","v":0},{"$f":"V356*Genanskaffelsespriser!$D345","v":0},{"$f":"W356*Genanskaffelsespriser!$D345","v":0},{"$f":"X356*Genanskaffelsespriser!$D345","v":0},{"$f":"Y356*Genanskaffelsespriser!$D345","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA356","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB356","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC356","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD356","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE356","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF356","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG356","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH356","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI356","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ356","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK356","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL356","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM356","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN356","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO356","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP356","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ356","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR356","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS356","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT356","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU356","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV356","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D357","v":0},{"$f":"Distributionsanlæg!E357","v":0},{"$f":"Distributionsanlæg!F357","v":0},{"$f":"Distributionsanlæg!G357","v":0},{"$f":"Distributionsanlæg!H357","v":0},{"$f":"Distributionsanlæg!I357","v":0},{"$f":"Distributionsanlæg!J357","v":0},{"$f":"Distributionsanlæg!K357","v":0},{"$f":"Distributionsanlæg!L357","v":0},{"$f":"Distributionsanlæg!M357","v":0},{"$f":"Distributionsanlæg!N357","v":0},{"$f":"Distributionsanlæg!O357","v":0},{"$f":"Distributionsanlæg!P357","v":0},{"$f":"Distributionsanlæg!Q357","v":0},{"$f":"Distributionsanlæg!R357","v":0},{"$f":"Distributionsanlæg!S357","v":0},{"$f":"Distributionsanlæg!T357","v":0},{"$f":"Distributionsanlæg!U357","v":0},{"$f":"Distributionsanlæg!V357","v":0},{"$f":"Distributionsanlæg!W357","v":0},{"$f":"Distributionsanlæg!X357","v":0},{"$f":"Distributionsanlæg!Y357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D357:Y357,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B346","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E346","v":20},{"$f":"Distributionsanlæg!D358","v":0},{"$f":"Distributionsanlæg!E358","v":0},{"$f":"Distributionsanlæg!F358","v":0},{"$f":"Distributionsanlæg!G358","v":0},{"$f":"Distributionsanlæg!H358","v":0},{"$f":"Distributionsanlæg!I358","v":0},{"$f":"Distributionsanlæg!J358","v":0},{"$f":"Distributionsanlæg!K358","v":0},{"$f":"Distributionsanlæg!L358","v":0},{"$f":"Distributionsanlæg!M358","v":0},{"$f":"Distributionsanlæg!N358","v":0},{"$f":"Distributionsanlæg!O358","v":0},{"$f":"Distributionsanlæg!P358","v":0},{"$f":"Distributionsanlæg!Q358","v":0},{"$f":"Distributionsanlæg!R358","v":0},{"$f":"Distributionsanlæg!S358","v":0},{"$f":"Distributionsanlæg!T358","v":0},{"$f":"Distributionsanlæg!U358","v":0},{"$f":"Distributionsanlæg!V358","v":0},{"$f":"Distributionsanlæg!W358","v":0},{"$f":"Distributionsanlæg!X358","v":0},{"$f":"Distributionsanlæg!Y358","v":0},null,{"$f":"D358*Genanskaffelsespriser!$D346","v":0},{"$f":"E358*Genanskaffelsespriser!$D346","v":0},{"$f":"F358*Genanskaffelsespriser!$D346","v":0},{"$f":"G358*Genanskaffelsespriser!$D346","v":0},{"$f":"H358*Genanskaffelsespriser!$D346","v":0},{"$f":"I358*Genanskaffelsespriser!$D346","v":0},{"$f":"J358*Genanskaffelsespriser!$D346","v":0},{"$f":"K358*Genanskaffelsespriser!$D346","v":0},{"$f":"L358*Genanskaffelsespriser!$D346","v":0},{"$f":"M358*Genanskaffelsespriser!$D346","v":0},{"$f":"N358*Genanskaffelsespriser!$D346","v":0},{"$f":"O358*Genanskaffelsespriser!$D346","v":0},{"$f":"P358*Genanskaffelsespriser!$D346","v":0},{"$f":"Q358*Genanskaffelsespriser!$D346","v":0},{"$f":"R358*Genanskaffelsespriser!$D346","v":0},{"$f":"S358*Genanskaffelsespriser!$D346","v":0},{"$f":"T358*Genanskaffelsespriser!$D346","v":0},{"$f":"U358*Genanskaffelsespriser!$D346","v":0},{"$f":"V358*Genanskaffelsespriser!$D346","v":0},{"$f":"W358*Genanskaffelsespriser!$D346","v":0},{"$f":"X358*Genanskaffelsespriser!$D346","v":0},{"$f":"Y358*Genanskaffelsespriser!$D346","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA358","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB358","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC358","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD358","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE358","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF358","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG358","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH358","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI358","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ358","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK358","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL358","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM358","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN358","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO358","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP358","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ358","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR358","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS358","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT358","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU358","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV358","v":0},0]
[{"$f":"+Genanskaffelsespriser!B347","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (500-1.000 m3) - SRO "},"m³",{"$f":"+Genanskaffelsespriser!E347","v":10},{"$f":"Distributionsanlæg!D359","v":0},{"$f":"Distributionsanlæg!E359","v":0},{"$f":"Distributionsanlæg!F359","v":0},{"$f":"Distributionsanlæg!G359","v":0},{"$f":"Distributionsanlæg!H359","v":0},{"$f":"Distributionsanlæg!I359","v":0},{"$f":"Distributionsanlæg!J359","v":0},{"$f":"Distributionsanlæg!K359","v":0},{"$f":"Distributionsanlæg!L359","v":0},{"$f":"Distributionsanlæg!M359","v":0},{"$f":"Distributionsanlæg!N359","v":0},{"$f":"Distributionsanlæg!O359","v":0},{"$f":"Distributionsanlæg!P359","v":0},{"$f":"Distributionsanlæg!Q359","v":0},{"$f":"Distributionsanlæg!R359","v":0},{"$f":"Distributionsanlæg!S359","v":0},{"$f":"Distributionsanlæg!T359","v":0},{"$f":"Distributionsanlæg!U359","v":0},{"$f":"Distributionsanlæg!V359","v":0},{"$f":"Distributionsanlæg!W359","v":0},{"$f":"Distributionsanlæg!X359","v":0},{"$f":"Distributionsanlæg!Y359","v":0},null,{"$f":"D359*Genanskaffelsespriser!$D347","v":0},{"$f":"E359*Genanskaffelsespriser!$D347","v":0},{"$f":"F359*Genanskaffelsespriser!$D347","v":0},{"$f":"G359*Genanskaffelsespriser!$D347","v":0},{"$f":"H359*Genanskaffelsespriser!$D347","v":0},{"$f":"I359*Genanskaffelsespriser!$D347","v":0},{"$f":"J359*Genanskaffelsespriser!$D347","v":0},{"$f":"K359*Genanskaffelsespriser!$D347","v":0},{"$f":"L359*Genanskaffelsespriser!$D347","v":0},{"$f":"M359*Genanskaffelsespriser!$D347","v":0},{"$f":"N359*Genanskaffelsespriser!$D347","v":0},{"$f":"O359*Genanskaffelsespriser!$D347","v":0},{"$f":"P359*Genanskaffelsespriser!$D347","v":0},{"$f":"Q359*Genanskaffelsespriser!$D347","v":0},{"$f":"R359*Genanskaffelsespriser!$D347","v":0},{"$f":"S359*Genanskaffelsespriser!$D347","v":0},{"$f":"T359*Genanskaffelsespriser!$D347","v":0},{"$f":"U359*Genanskaffelsespriser!$D347","v":0},{"$f":"V359*Genanskaffelsespriser!$D347","v":0},{"$f":"W359*Genanskaffelsespriser!$D347","v":0},{"$f":"X359*Genanskaffelsespriser!$D347","v":0},{"$f":"Y359*Genanskaffelsespriser!$D347","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA359","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB359","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC359","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD359","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE359","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF359","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG359","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH359","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI359","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ359","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK359","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL359","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM359","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN359","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO359","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP359","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ359","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR359","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS359","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT359","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU359","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV359","v":0},0]
[{"$f":"+Genanskaffelsespriser!B348","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E348","v":75},{"$f":"Distributionsanlæg!D360","v":0},{"$f":"Distributionsanlæg!E360","v":0},{"$f":"Distributionsanlæg!F360","v":0},{"$f":"Distributionsanlæg!G360","v":0},{"$f":"Distributionsanlæg!H360","v":0},{"$f":"Distributionsanlæg!I360","v":0},{"$f":"Distributionsanlæg!J360","v":0},{"$f":"Distributionsanlæg!K360","v":0},{"$f":"Distributionsanlæg!L360","v":0},{"$f":"Distributionsanlæg!M360","v":0},{"$f":"Distributionsanlæg!N360","v":0},{"$f":"Distributionsanlæg!O360","v":0},{"$f":"Distributionsanlæg!P360","v":0},{"$f":"Distributionsanlæg!Q360","v":0},{"$f":"Distributionsanlæg!R360","v":0},{"$f":"Distributionsanlæg!S360","v":0},{"$f":"Distributionsanlæg!T360","v":0},{"$f":"Distributionsanlæg!U360","v":0},{"$f":"Distributionsanlæg!V360","v":0},{"$f":"Distributionsanlæg!W360","v":0},{"$f":"Distributionsanlæg!X360","v":0},{"$f":"Distributionsanlæg!Y360","v":0},null,{"$f":"D360*Genanskaffelsespriser!$D348","v":0},{"$f":"E360*Genanskaffelsespriser!$D348","v":0},{"$f":"F360*Genanskaffelsespriser!$D348","v":0},{"$f":"G360*Genanskaffelsespriser!$D348","v":0},{"$f":"H360*Genanskaffelsespriser!$D348","v":0},{"$f":"I360*Genanskaffelsespriser!$D348","v":0},{"$f":"J360*Genanskaffelsespriser!$D348","v":0},{"$f":"K360*Genanskaffelsespriser!$D348","v":0},{"$f":"L360*Genanskaffelsespriser!$D348","v":0},{"$f":"M360*Genanskaffelsespriser!$D348","v":0},{"$f":"N360*Genanskaffelsespriser!$D348","v":0},{"$f":"O360*Genanskaffelsespriser!$D348","v":0},{"$f":"P360*Genanskaffelsespriser!$D348","v":0},{"$f":"Q360*Genanskaffelsespriser!$D348","v":0},{"$f":"R360*Genanskaffelsespriser!$D348","v":0},{"$f":"S360*Genanskaffelsespriser!$D348","v":0},{"$f":"T360*Genanskaffelsespriser!$D348","v":0},{"$f":"U360*Genanskaffelsespriser!$D348","v":0},{"$f":"V360*Genanskaffelsespriser!$D348","v":0},{"$f":"W360*Genanskaffelsespriser!$D348","v":0},{"$f":"X360*Genanskaffelsespriser!$D348","v":0},{"$f":"Y360*Genanskaffelsespriser!$D348","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA360","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB360","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC360","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD360","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE360","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF360","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG360","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH360","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI360","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ360","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK360","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL360","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM360","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN360","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO360","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP360","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ360","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR360","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS360","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT360","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU360","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV360","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D361","v":0},{"$f":"Distributionsanlæg!E361","v":0},{"$f":"Distributionsanlæg!F361","v":0},{"$f":"Distributionsanlæg!G361","v":0},{"$f":"Distributionsanlæg!H361","v":0},{"$f":"Distributionsanlæg!I361","v":0},{"$f":"Distributionsanlæg!J361","v":0},{"$f":"Distributionsanlæg!K361","v":0},{"$f":"Distributionsanlæg!L361","v":0},{"$f":"Distributionsanlæg!M361","v":0},{"$f":"Distributionsanlæg!N361","v":0},{"$f":"Distributionsanlæg!O361","v":0},{"$f":"Distributionsanlæg!P361","v":0},{"$f":"Distributionsanlæg!Q361","v":0},{"$f":"Distributionsanlæg!R361","v":0},{"$f":"Distributionsanlæg!S361","v":0},{"$f":"Distributionsanlæg!T361","v":0},{"$f":"Distributionsanlæg!U361","v":0},{"$f":"Distributionsanlæg!V361","v":0},{"$f":"Distributionsanlæg!W361","v":0},{"$f":"Distributionsanlæg!X361","v":0},{"$f":"Distributionsanlæg!Y361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D361:Y361,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B349","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E349","v":20},{"$f":"Distributionsanlæg!D362","v":0},{"$f":"Distributionsanlæg!E362","v":0},{"$f":"Distributionsanlæg!F362","v":0},{"$f":"Distributionsanlæg!G362","v":0},{"$f":"Distributionsanlæg!H362","v":0},{"$f":"Distributionsanlæg!I362","v":0},{"$f":"Distributionsanlæg!J362","v":0},{"$f":"Distributionsanlæg!K362","v":0},{"$f":"Distributionsanlæg!L362","v":0},{"$f":"Distributionsanlæg!M362","v":0},{"$f":"Distributionsanlæg!N362","v":0},{"$f":"Distributionsanlæg!O362","v":0},{"$f":"Distributionsanlæg!P362","v":0},{"$f":"Distributionsanlæg!Q362","v":0},{"$f":"Distributionsanlæg!R362","v":0},{"$f":"Distributionsanlæg!S362","v":0},{"$f":"Distributionsanlæg!T362","v":0},{"$f":"Distributionsanlæg!U362","v":0},{"$f":"Distributionsanlæg!V362","v":0},{"$f":"Distributionsanlæg!W362","v":0},{"$f":"Distributionsanlæg!X362","v":0},{"$f":"Distributionsanlæg!Y362","v":0},null,{"$f":"D362*Genanskaffelsespriser!$D349","v":0},{"$f":"E362*Genanskaffelsespriser!$D349","v":0},{"$f":"F362*Genanskaffelsespriser!$D349","v":0},{"$f":"G362*Genanskaffelsespriser!$D349","v":0},{"$f":"H362*Genanskaffelsespriser!$D349","v":0},{"$f":"I362*Genanskaffelsespriser!$D349","v":0},{"$f":"J362*Genanskaffelsespriser!$D349","v":0},{"$f":"K362*Genanskaffelsespriser!$D349","v":0},{"$f":"L362*Genanskaffelsespriser!$D349","v":0},{"$f":"M362*Genanskaffelsespriser!$D349","v":0},{"$f":"N362*Genanskaffelsespriser!$D349","v":0},{"$f":"O362*Genanskaffelsespriser!$D349","v":0},{"$f":"P362*Genanskaffelsespriser!$D349","v":0},{"$f":"Q362*Genanskaffelsespriser!$D349","v":0},{"$f":"R362*Genanskaffelsespriser!$D349","v":0},{"$f":"S362*Genanskaffelsespriser!$D349","v":0},{"$f":"T362*Genanskaffelsespriser!$D349","v":0},{"$f":"U362*Genanskaffelsespriser!$D349","v":0},{"$f":"V362*Genanskaffelsespriser!$D349","v":0},{"$f":"W362*Genanskaffelsespriser!$D349","v":0},{"$f":"X362*Genanskaffelsespriser!$D349","v":0},{"$f":"Y362*Genanskaffelsespriser!$D349","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA362","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB362","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC362","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD362","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE362","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF362","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG362","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH362","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI362","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ362","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK362","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL362","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM362","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN362","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO362","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP362","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ362","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR362","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS362","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT362","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU362","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV362","v":0},0]
[{"$f":"+Genanskaffelsespriser!B350","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (1.000-3.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E350","v":10},{"$f":"Distributionsanlæg!D363","v":0},{"$f":"Distributionsanlæg!E363","v":0},{"$f":"Distributionsanlæg!F363","v":0},{"$f":"Distributionsanlæg!G363","v":0},{"$f":"Distributionsanlæg!H363","v":0},{"$f":"Distributionsanlæg!I363","v":0},{"$f":"Distributionsanlæg!J363","v":0},{"$f":"Distributionsanlæg!K363","v":0},{"$f":"Distributionsanlæg!L363","v":0},{"$f":"Distributionsanlæg!M363","v":0},{"$f":"Distributionsanlæg!N363","v":0},{"$f":"Distributionsanlæg!O363","v":0},{"$f":"Distributionsanlæg!P363","v":0},{"$f":"Distributionsanlæg!Q363","v":0},{"$f":"Distributionsanlæg!R363","v":0},{"$f":"Distributionsanlæg!S363","v":0},{"$f":"Distributionsanlæg!T363","v":0},{"$f":"Distributionsanlæg!U363","v":0},{"$f":"Distributionsanlæg!V363","v":0},{"$f":"Distributionsanlæg!W363","v":0},{"$f":"Distributionsanlæg!X363","v":0},{"$f":"Distributionsanlæg!Y363","v":0},null,{"$f":"D363*Genanskaffelsespriser!$D350","v":0},{"$f":"E363*Genanskaffelsespriser!$D350","v":0},{"$f":"F363*Genanskaffelsespriser!$D350","v":0},{"$f":"G363*Genanskaffelsespriser!$D350","v":0},{"$f":"H363*Genanskaffelsespriser!$D350","v":0},{"$f":"I363*Genanskaffelsespriser!$D350","v":0},{"$f":"J363*Genanskaffelsespriser!$D350","v":0},{"$f":"K363*Genanskaffelsespriser!$D350","v":0},{"$f":"L363*Genanskaffelsespriser!$D350","v":0},{"$f":"M363*Genanskaffelsespriser!$D350","v":0},{"$f":"N363*Genanskaffelsespriser!$D350","v":0},{"$f":"O363*Genanskaffelsespriser!$D350","v":0},{"$f":"P363*Genanskaffelsespriser!$D350","v":0},{"$f":"Q363*Genanskaffelsespriser!$D350","v":0},{"$f":"R363*Genanskaffelsespriser!$D350","v":0},{"$f":"S363*Genanskaffelsespriser!$D350","v":0},{"$f":"T363*Genanskaffelsespriser!$D350","v":0},{"$f":"U363*Genanskaffelsespriser!$D350","v":0},{"$f":"V363*Genanskaffelsespriser!$D350","v":0},{"$f":"W363*Genanskaffelsespriser!$D350","v":0},{"$f":"X363*Genanskaffelsespriser!$D350","v":0},{"$f":"Y363*Genanskaffelsespriser!$D350","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA363","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB363","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC363","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD363","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE363","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF363","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG363","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH363","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI363","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ363","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK363","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL363","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM363","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN363","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO363","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP363","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ363","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR363","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS363","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT363","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU363","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV363","v":0},0]
[{"$f":"+Genanskaffelsespriser!B351","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Konstruktionre"},"m³",{"$f":"+Genanskaffelsespriser!E351","v":75},{"$f":"Distributionsanlæg!D364","v":0},{"$f":"Distributionsanlæg!E364","v":0},{"$f":"Distributionsanlæg!F364","v":0},{"$f":"Distributionsanlæg!G364","v":0},{"$f":"Distributionsanlæg!H364","v":0},{"$f":"Distributionsanlæg!I364","v":0},{"$f":"Distributionsanlæg!J364","v":0},{"$f":"Distributionsanlæg!K364","v":0},{"$f":"Distributionsanlæg!L364","v":0},{"$f":"Distributionsanlæg!M364","v":0},{"$f":"Distributionsanlæg!N364","v":0},{"$f":"Distributionsanlæg!O364","v":0},{"$f":"Distributionsanlæg!P364","v":0},{"$f":"Distributionsanlæg!Q364","v":0},{"$f":"Distributionsanlæg!R364","v":0},{"$f":"Distributionsanlæg!S364","v":0},{"$f":"Distributionsanlæg!T364","v":0},{"$f":"Distributionsanlæg!U364","v":0},{"$f":"Distributionsanlæg!V364","v":0},{"$f":"Distributionsanlæg!W364","v":0},{"$f":"Distributionsanlæg!X364","v":0},{"$f":"Distributionsanlæg!Y364","v":0},null,{"$f":"D364*Genanskaffelsespriser!$D351","v":0},{"$f":"E364*Genanskaffelsespriser!$D351","v":0},{"$f":"F364*Genanskaffelsespriser!$D351","v":0},{"$f":"G364*Genanskaffelsespriser!$D351","v":0},{"$f":"H364*Genanskaffelsespriser!$D351","v":0},{"$f":"I364*Genanskaffelsespriser!$D351","v":0},{"$f":"J364*Genanskaffelsespriser!$D351","v":0},{"$f":"K364*Genanskaffelsespriser!$D351","v":0},{"$f":"L364*Genanskaffelsespriser!$D351","v":0},{"$f":"M364*Genanskaffelsespriser!$D351","v":0},{"$f":"N364*Genanskaffelsespriser!$D351","v":0},{"$f":"O364*Genanskaffelsespriser!$D351","v":0},{"$f":"P364*Genanskaffelsespriser!$D351","v":0},{"$f":"Q364*Genanskaffelsespriser!$D351","v":0},{"$f":"R364*Genanskaffelsespriser!$D351","v":0},{"$f":"S364*Genanskaffelsespriser!$D351","v":0},{"$f":"T364*Genanskaffelsespriser!$D351","v":0},{"$f":"U364*Genanskaffelsespriser!$D351","v":0},{"$f":"V364*Genanskaffelsespriser!$D351","v":0},{"$f":"W364*Genanskaffelsespriser!$D351","v":0},{"$f":"X364*Genanskaffelsespriser!$D351","v":0},{"$f":"Y364*Genanskaffelsespriser!$D351","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA364","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB364","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC364","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD364","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE364","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF364","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG364","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH364","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI364","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ364","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK364","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL364","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM364","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN364","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO364","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP364","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ364","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR364","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS364","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT364","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU364","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV364","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D365","v":0},{"$f":"Distributionsanlæg!E365","v":0},{"$f":"Distributionsanlæg!F365","v":0},{"$f":"Distributionsanlæg!G365","v":0},{"$f":"Distributionsanlæg!H365","v":0},{"$f":"Distributionsanlæg!I365","v":0},{"$f":"Distributionsanlæg!J365","v":0},{"$f":"Distributionsanlæg!K365","v":0},{"$f":"Distributionsanlæg!L365","v":0},{"$f":"Distributionsanlæg!M365","v":0},{"$f":"Distributionsanlæg!N365","v":0},{"$f":"Distributionsanlæg!O365","v":0},{"$f":"Distributionsanlæg!P365","v":0},{"$f":"Distributionsanlæg!Q365","v":0},{"$f":"Distributionsanlæg!R365","v":0},{"$f":"Distributionsanlæg!S365","v":0},{"$f":"Distributionsanlæg!T365","v":0},{"$f":"Distributionsanlæg!U365","v":0},{"$f":"Distributionsanlæg!V365","v":0},{"$f":"Distributionsanlæg!W365","v":0},{"$f":"Distributionsanlæg!X365","v":0},{"$f":"Distributionsanlæg!Y365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D365:Y365,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B352","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E352","v":20},{"$f":"Distributionsanlæg!D366","v":0},{"$f":"Distributionsanlæg!E366","v":0},{"$f":"Distributionsanlæg!F366","v":0},{"$f":"Distributionsanlæg!G366","v":0},{"$f":"Distributionsanlæg!H366","v":0},{"$f":"Distributionsanlæg!I366","v":0},{"$f":"Distributionsanlæg!J366","v":0},{"$f":"Distributionsanlæg!K366","v":0},{"$f":"Distributionsanlæg!L366","v":0},{"$f":"Distributionsanlæg!M366","v":0},{"$f":"Distributionsanlæg!N366","v":0},{"$f":"Distributionsanlæg!O366","v":0},{"$f":"Distributionsanlæg!P366","v":0},{"$f":"Distributionsanlæg!Q366","v":0},{"$f":"Distributionsanlæg!R366","v":0},{"$f":"Distributionsanlæg!S366","v":0},{"$f":"Distributionsanlæg!T366","v":0},{"$f":"Distributionsanlæg!U366","v":0},{"$f":"Distributionsanlæg!V366","v":0},{"$f":"Distributionsanlæg!W366","v":0},{"$f":"Distributionsanlæg!X366","v":0},{"$f":"Distributionsanlæg!Y366","v":0},null,{"$f":"D366*Genanskaffelsespriser!$D352","v":0},{"$f":"E366*Genanskaffelsespriser!$D352","v":0},{"$f":"F366*Genanskaffelsespriser!$D352","v":0},{"$f":"G366*Genanskaffelsespriser!$D352","v":0},{"$f":"H366*Genanskaffelsespriser!$D352","v":0},{"$f":"I366*Genanskaffelsespriser!$D352","v":0},{"$f":"J366*Genanskaffelsespriser!$D352","v":0},{"$f":"K366*Genanskaffelsespriser!$D352","v":0},{"$f":"L366*Genanskaffelsespriser!$D352","v":0},{"$f":"M366*Genanskaffelsespriser!$D352","v":0},{"$f":"N366*Genanskaffelsespriser!$D352","v":0},{"$f":"O366*Genanskaffelsespriser!$D352","v":0},{"$f":"P366*Genanskaffelsespriser!$D352","v":0},{"$f":"Q366*Genanskaffelsespriser!$D352","v":0},{"$f":"R366*Genanskaffelsespriser!$D352","v":0},{"$f":"S366*Genanskaffelsespriser!$D352","v":0},{"$f":"T366*Genanskaffelsespriser!$D352","v":0},{"$f":"U366*Genanskaffelsespriser!$D352","v":0},{"$f":"V366*Genanskaffelsespriser!$D352","v":0},{"$f":"W366*Genanskaffelsespriser!$D352","v":0},{"$f":"X366*Genanskaffelsespriser!$D352","v":0},{"$f":"Y366*Genanskaffelsespriser!$D352","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA366","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB366","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC366","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD366","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE366","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF366","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG366","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH366","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI366","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ366","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK366","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL366","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM366","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN366","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO366","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP366","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ366","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR366","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS366","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT366","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU366","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV366","v":0},0]
[{"$f":"+Genanskaffelsespriser!B353","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (5.000-10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E353","v":10},{"$f":"Distributionsanlæg!D367","v":0},{"$f":"Distributionsanlæg!E367","v":0},{"$f":"Distributionsanlæg!F367","v":0},{"$f":"Distributionsanlæg!G367","v":0},{"$f":"Distributionsanlæg!H367","v":0},{"$f":"Distributionsanlæg!I367","v":0},{"$f":"Distributionsanlæg!J367","v":0},{"$f":"Distributionsanlæg!K367","v":0},{"$f":"Distributionsanlæg!L367","v":0},{"$f":"Distributionsanlæg!M367","v":0},{"$f":"Distributionsanlæg!N367","v":0},{"$f":"Distributionsanlæg!O367","v":0},{"$f":"Distributionsanlæg!P367","v":0},{"$f":"Distributionsanlæg!Q367","v":0},{"$f":"Distributionsanlæg!R367","v":0},{"$f":"Distributionsanlæg!S367","v":0},{"$f":"Distributionsanlæg!T367","v":0},{"$f":"Distributionsanlæg!U367","v":0},{"$f":"Distributionsanlæg!V367","v":0},{"$f":"Distributionsanlæg!W367","v":0},{"$f":"Distributionsanlæg!X367","v":0},{"$f":"Distributionsanlæg!Y367","v":0},null,{"$f":"D367*Genanskaffelsespriser!$D353","v":0},{"$f":"E367*Genanskaffelsespriser!$D353","v":0},{"$f":"F367*Genanskaffelsespriser!$D353","v":0},{"$f":"G367*Genanskaffelsespriser!$D353","v":0},{"$f":"H367*Genanskaffelsespriser!$D353","v":0},{"$f":"I367*Genanskaffelsespriser!$D353","v":0},{"$f":"J367*Genanskaffelsespriser!$D353","v":0},{"$f":"K367*Genanskaffelsespriser!$D353","v":0},{"$f":"L367*Genanskaffelsespriser!$D353","v":0},{"$f":"M367*Genanskaffelsespriser!$D353","v":0},{"$f":"N367*Genanskaffelsespriser!$D353","v":0},{"$f":"O367*Genanskaffelsespriser!$D353","v":0},{"$f":"P367*Genanskaffelsespriser!$D353","v":0},{"$f":"Q367*Genanskaffelsespriser!$D353","v":0},{"$f":"R367*Genanskaffelsespriser!$D353","v":0},{"$f":"S367*Genanskaffelsespriser!$D353","v":0},{"$f":"T367*Genanskaffelsespriser!$D353","v":0},{"$f":"U367*Genanskaffelsespriser!$D353","v":0},{"$f":"V367*Genanskaffelsespriser!$D353","v":0},{"$f":"W367*Genanskaffelsespriser!$D353","v":0},{"$f":"X367*Genanskaffelsespriser!$D353","v":0},{"$f":"Y367*Genanskaffelsespriser!$D353","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA367","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB367","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC367","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD367","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE367","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF367","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG367","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH367","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI367","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ367","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK367","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL367","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM367","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN367","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO367","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP367","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ367","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR367","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS367","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT367","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU367","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV367","v":0},0]
[{"$f":"+Genanskaffelsespriser!B354","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Konstruktioner"},"m³",{"$f":"+Genanskaffelsespriser!E354","v":75},{"$f":"Distributionsanlæg!D368","v":0},{"$f":"Distributionsanlæg!E368","v":0},{"$f":"Distributionsanlæg!F368","v":0},{"$f":"Distributionsanlæg!G368","v":0},{"$f":"Distributionsanlæg!H368","v":0},{"$f":"Distributionsanlæg!I368","v":0},{"$f":"Distributionsanlæg!J368","v":0},{"$f":"Distributionsanlæg!K368","v":0},{"$f":"Distributionsanlæg!L368","v":0},{"$f":"Distributionsanlæg!M368","v":0},{"$f":"Distributionsanlæg!N368","v":0},{"$f":"Distributionsanlæg!O368","v":0},{"$f":"Distributionsanlæg!P368","v":0},{"$f":"Distributionsanlæg!Q368","v":0},{"$f":"Distributionsanlæg!R368","v":0},{"$f":"Distributionsanlæg!S368","v":0},{"$f":"Distributionsanlæg!T368","v":0},{"$f":"Distributionsanlæg!U368","v":0},{"$f":"Distributionsanlæg!V368","v":0},{"$f":"Distributionsanlæg!W368","v":0},{"$f":"Distributionsanlæg!X368","v":0},{"$f":"Distributionsanlæg!Y368","v":0},null,{"$f":"D368*Genanskaffelsespriser!$D354","v":0},{"$f":"E368*Genanskaffelsespriser!$D354","v":0},{"$f":"F368*Genanskaffelsespriser!$D354","v":0},{"$f":"G368*Genanskaffelsespriser!$D354","v":0},{"$f":"H368*Genanskaffelsespriser!$D354","v":0},{"$f":"I368*Genanskaffelsespriser!$D354","v":0},{"$f":"J368*Genanskaffelsespriser!$D354","v":0},{"$f":"K368*Genanskaffelsespriser!$D354","v":0},{"$f":"L368*Genanskaffelsespriser!$D354","v":0},{"$f":"M368*Genanskaffelsespriser!$D354","v":0},{"$f":"N368*Genanskaffelsespriser!$D354","v":0},{"$f":"O368*Genanskaffelsespriser!$D354","v":0},{"$f":"P368*Genanskaffelsespriser!$D354","v":0},{"$f":"Q368*Genanskaffelsespriser!$D354","v":0},{"$f":"R368*Genanskaffelsespriser!$D354","v":0},{"$f":"S368*Genanskaffelsespriser!$D354","v":0},{"$f":"T368*Genanskaffelsespriser!$D354","v":0},{"$f":"U368*Genanskaffelsespriser!$D354","v":0},{"$f":"V368*Genanskaffelsespriser!$D354","v":0},{"$f":"W368*Genanskaffelsespriser!$D354","v":0},{"$f":"X368*Genanskaffelsespriser!$D354","v":0},{"$f":"Y368*Genanskaffelsespriser!$D354","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA368","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB368","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC368","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD368","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE368","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF368","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG368","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH368","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI368","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ368","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK368","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL368","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM368","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN368","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO368","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP368","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ368","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR368","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS368","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT368","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU368","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV368","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D369","v":0},{"$f":"Distributionsanlæg!E369","v":0},{"$f":"Distributionsanlæg!F369","v":0},{"$f":"Distributionsanlæg!G369","v":0},{"$f":"Distributionsanlæg!H369","v":0},{"$f":"Distributionsanlæg!I369","v":0},{"$f":"Distributionsanlæg!J369","v":0},{"$f":"Distributionsanlæg!K369","v":0},{"$f":"Distributionsanlæg!L369","v":0},{"$f":"Distributionsanlæg!M369","v":0},{"$f":"Distributionsanlæg!N369","v":0},{"$f":"Distributionsanlæg!O369","v":0},{"$f":"Distributionsanlæg!P369","v":0},{"$f":"Distributionsanlæg!Q369","v":0},{"$f":"Distributionsanlæg!R369","v":0},{"$f":"Distributionsanlæg!S369","v":0},{"$f":"Distributionsanlæg!T369","v":0},{"$f":"Distributionsanlæg!U369","v":0},{"$f":"Distributionsanlæg!V369","v":0},{"$f":"Distributionsanlæg!W369","v":0},{"$f":"Distributionsanlæg!X369","v":0},{"$f":"Distributionsanlæg!Y369","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D369:Y369,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B355","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - Mek/EL"},"m³",{"$f":"+Genanskaffelsespriser!E355","v":20},{"$f":"Distributionsanlæg!D370","v":0},{"$f":"Distributionsanlæg!E370","v":0},{"$f":"Distributionsanlæg!F370","v":0},{"$f":"Distributionsanlæg!G370","v":0},{"$f":"Distributionsanlæg!H370","v":0},{"$f":"Distributionsanlæg!I370","v":0},{"$f":"Distributionsanlæg!J370","v":0},{"$f":"Distributionsanlæg!K370","v":0},{"$f":"Distributionsanlæg!L370","v":0},{"$f":"Distributionsanlæg!M370","v":0},{"$f":"Distributionsanlæg!N370","v":0},{"$f":"Distributionsanlæg!O370","v":0},{"$f":"Distributionsanlæg!P370","v":0},{"$f":"Distributionsanlæg!Q370","v":0},{"$f":"Distributionsanlæg!R370","v":0},{"$f":"Distributionsanlæg!S370","v":0},{"$f":"Distributionsanlæg!T370","v":0},{"$f":"Distributionsanlæg!U370","v":0},{"$f":"Distributionsanlæg!V370","v":0},{"$f":"Distributionsanlæg!W370","v":0},{"$f":"Distributionsanlæg!X370","v":0},{"$f":"Distributionsanlæg!Y370","v":0},null,{"$f":"D370*Genanskaffelsespriser!$D355","v":0},{"$f":"E370*Genanskaffelsespriser!$D355","v":0},{"$f":"F370*Genanskaffelsespriser!$D355","v":0},{"$f":"G370*Genanskaffelsespriser!$D355","v":0},{"$f":"H370*Genanskaffelsespriser!$D355","v":0},{"$f":"I370*Genanskaffelsespriser!$D355","v":0},{"$f":"J370*Genanskaffelsespriser!$D355","v":0},{"$f":"K370*Genanskaffelsespriser!$D355","v":0},{"$f":"L370*Genanskaffelsespriser!$D355","v":0},{"$f":"M370*Genanskaffelsespriser!$D355","v":0},{"$f":"N370*Genanskaffelsespriser!$D355","v":0},{"$f":"O370*Genanskaffelsespriser!$D355","v":0},{"$f":"P370*Genanskaffelsespriser!$D355","v":0},{"$f":"Q370*Genanskaffelsespriser!$D355","v":0},{"$f":"R370*Genanskaffelsespriser!$D355","v":0},{"$f":"S370*Genanskaffelsespriser!$D355","v":0},{"$f":"T370*Genanskaffelsespriser!$D355","v":0},{"$f":"U370*Genanskaffelsespriser!$D355","v":0},{"$f":"V370*Genanskaffelsespriser!$D355","v":0},{"$f":"W370*Genanskaffelsespriser!$D355","v":0},{"$f":"X370*Genanskaffelsespriser!$D355","v":0},{"$f":"Y370*Genanskaffelsespriser!$D355","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA370","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB370","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC370","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD370","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE370","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF370","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG370","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH370","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI370","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ370","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK370","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL370","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM370","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN370","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO370","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP370","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ370","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR370","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS370","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT370","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU370","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV370","v":0},0]
[{"$f":"+Genanskaffelsespriser!B356","v":"Forsinkelsesbassiner, lukkede med automatisk rensning og SRO Miljøklasse A (større end 10.000 m3) - SRO"},"m³",{"$f":"+Genanskaffelsespriser!E356","v":10},{"$f":"Distributionsanlæg!D371","v":0},{"$f":"Distributionsanlæg!E371","v":0},{"$f":"Distributionsanlæg!F371","v":0},{"$f":"Distributionsanlæg!G371","v":0},{"$f":"Distributionsanlæg!H371","v":0},{"$f":"Distributionsanlæg!I371","v":0},{"$f":"Distributionsanlæg!J371","v":0},{"$f":"Distributionsanlæg!K371","v":0},{"$f":"Distributionsanlæg!L371","v":0},{"$f":"Distributionsanlæg!M371","v":0},{"$f":"Distributionsanlæg!N371","v":0},{"$f":"Distributionsanlæg!O371","v":0},{"$f":"Distributionsanlæg!P371","v":0},{"$f":"Distributionsanlæg!Q371","v":0},{"$f":"Distributionsanlæg!R371","v":0},{"$f":"Distributionsanlæg!S371","v":0},{"$f":"Distributionsanlæg!T371","v":0},{"$f":"Distributionsanlæg!U371","v":0},{"$f":"Distributionsanlæg!V371","v":0},{"$f":"Distributionsanlæg!W371","v":0},{"$f":"Distributionsanlæg!X371","v":0},{"$f":"Distributionsanlæg!Y371","v":0},null,{"$f":"D371*Genanskaffelsespriser!$D356","v":0},{"$f":"E371*Genanskaffelsespriser!$D356","v":0},{"$f":"F371*Genanskaffelsespriser!$D356","v":0},{"$f":"G371*Genanskaffelsespriser!$D356","v":0},{"$f":"H371*Genanskaffelsespriser!$D356","v":0},{"$f":"I371*Genanskaffelsespriser!$D356","v":0},{"$f":"J371*Genanskaffelsespriser!$D356","v":0},{"$f":"K371*Genanskaffelsespriser!$D356","v":0},{"$f":"L371*Genanskaffelsespriser!$D356","v":0},{"$f":"M371*Genanskaffelsespriser!$D356","v":0},{"$f":"N371*Genanskaffelsespriser!$D356","v":0},{"$f":"O371*Genanskaffelsespriser!$D356","v":0},{"$f":"P371*Genanskaffelsespriser!$D356","v":0},{"$f":"Q371*Genanskaffelsespriser!$D356","v":0},{"$f":"R371*Genanskaffelsespriser!$D356","v":0},{"$f":"S371*Genanskaffelsespriser!$D356","v":0},{"$f":"T371*Genanskaffelsespriser!$D356","v":0},{"$f":"U371*Genanskaffelsespriser!$D356","v":0},{"$f":"V371*Genanskaffelsespriser!$D356","v":0},{"$f":"W371*Genanskaffelsespriser!$D356","v":0},{"$f":"X371*Genanskaffelsespriser!$D356","v":0},{"$f":"Y371*Genanskaffelsespriser!$D356","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA371","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB371","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC371","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD371","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE371","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF371","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG371","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH371","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI371","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ371","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK371","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL371","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM371","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN371","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO371","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP371","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ371","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR371","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS371","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT371","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU371","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV371","v":0},0]
["Sparebassin/laguner - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW373:AW380)","v":10800000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B358","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E358","v":50},{"$f":"Distributionsanlæg!D373","v":0},{"$f":"Distributionsanlæg!E373","v":0},{"$f":"Distributionsanlæg!F373","v":0},{"$f":"Distributionsanlæg!G373","v":0},{"$f":"Distributionsanlæg!H373","v":0},{"$f":"Distributionsanlæg!I373","v":0},{"$f":"Distributionsanlæg!J373","v":1000},{"$f":"Distributionsanlæg!K373","v":3500},{"$f":"Distributionsanlæg!L373","v":4500},{"$f":"Distributionsanlæg!M373","v":0},{"$f":"Distributionsanlæg!N373","v":0},{"$f":"Distributionsanlæg!O373","v":0},{"$f":"Distributionsanlæg!P373","v":0},{"$f":"Distributionsanlæg!Q373","v":0},{"$f":"Distributionsanlæg!R373","v":0},{"$f":"Distributionsanlæg!S373","v":0},{"$f":"Distributionsanlæg!T373","v":0},{"$f":"Distributionsanlæg!U373","v":0},{"$f":"Distributionsanlæg!V373","v":0},{"$f":"Distributionsanlæg!W373","v":0},{"$f":"Distributionsanlæg!X373","v":0},{"$f":"Distributionsanlæg!Y373","v":0},null,{"$f":"D373*Genanskaffelsespriser!$D358","v":0},{"$f":"E373*Genanskaffelsespriser!$D358","v":0},{"$f":"F373*Genanskaffelsespriser!$D358","v":0},{"$f":"G373*Genanskaffelsespriser!$D358","v":0},{"$f":"H373*Genanskaffelsespriser!$D358","v":0},{"$f":"I373*Genanskaffelsespriser!$D358","v":0},{"$f":"J373*Genanskaffelsespriser!$D358","v":1200000},{"$f":"K373*Genanskaffelsespriser!$D358","v":4200000},{"$f":"L373*Genanskaffelsespriser!$D358","v":5400000},{"$f":"M373*Genanskaffelsespriser!$D358","v":0},{"$f":"N373*Genanskaffelsespriser!$D358","v":0},{"$f":"O373*Genanskaffelsespriser!$D358","v":0},{"$f":"P373*Genanskaffelsespriser!$D358","v":0},{"$f":"Q373*Genanskaffelsespriser!$D358","v":0},{"$f":"R373*Genanskaffelsespriser!$D358","v":0},{"$f":"S373*Genanskaffelsespriser!$D358","v":0},{"$f":"T373*Genanskaffelsespriser!$D358","v":0},{"$f":"U373*Genanskaffelsespriser!$D358","v":0},{"$f":"V373*Genanskaffelsespriser!$D358","v":0},{"$f":"W373*Genanskaffelsespriser!$D358","v":0},{"$f":"X373*Genanskaffelsespriser!$D358","v":0},{"$f":"Y373*Genanskaffelsespriser!$D358","v":0},{"$f":"+SUM(AA373:AV373)","v":10800000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA373","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB373","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC373","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD373","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE373","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF373","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG373","v":123524.01143841626},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH373","v":913698.07544236782},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI373","v":2544860.8988246634},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ373","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK373","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL373","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM373","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN373","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO373","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP373","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ373","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR373","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS373","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT373","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU373","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV373","v":0},9000]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D374","v":0},{"$f":"Distributionsanlæg!E374","v":0},{"$f":"Distributionsanlæg!F374","v":0},{"$f":"Distributionsanlæg!G374","v":0},{"$f":"Distributionsanlæg!H374","v":0},{"$f":"Distributionsanlæg!I374","v":0},{"$f":"Distributionsanlæg!J374","v":0},{"$f":"Distributionsanlæg!K374","v":0},{"$f":"Distributionsanlæg!L374","v":0},{"$f":"Distributionsanlæg!M374","v":0},{"$f":"Distributionsanlæg!N374","v":0},{"$f":"Distributionsanlæg!O374","v":0},{"$f":"Distributionsanlæg!P374","v":0},{"$f":"Distributionsanlæg!Q374","v":0},{"$f":"Distributionsanlæg!R374","v":0},{"$f":"Distributionsanlæg!S374","v":0},{"$f":"Distributionsanlæg!T374","v":0},{"$f":"Distributionsanlæg!U374","v":0},{"$f":"Distributionsanlæg!V374","v":0},{"$f":"Distributionsanlæg!W374","v":0},{"$f":"Distributionsanlæg!X374","v":0},{"$f":"Distributionsanlæg!Y374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D374:Y374,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B359","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E359","v":50},{"$f":"Distributionsanlæg!D375","v":0},{"$f":"Distributionsanlæg!E375","v":0},{"$f":"Distributionsanlæg!F375","v":0},{"$f":"Distributionsanlæg!G375","v":0},{"$f":"Distributionsanlæg!H375","v":0},{"$f":"Distributionsanlæg!I375","v":0},{"$f":"Distributionsanlæg!J375","v":0},{"$f":"Distributionsanlæg!K375","v":0},{"$f":"Distributionsanlæg!L375","v":0},{"$f":"Distributionsanlæg!M375","v":0},{"$f":"Distributionsanlæg!N375","v":0},{"$f":"Distributionsanlæg!O375","v":0},{"$f":"Distributionsanlæg!P375","v":0},{"$f":"Distributionsanlæg!Q375","v":0},{"$f":"Distributionsanlæg!R375","v":0},{"$f":"Distributionsanlæg!S375","v":0},{"$f":"Distributionsanlæg!T375","v":0},{"$f":"Distributionsanlæg!U375","v":0},{"$f":"Distributionsanlæg!V375","v":0},{"$f":"Distributionsanlæg!W375","v":0},{"$f":"Distributionsanlæg!X375","v":0},{"$f":"Distributionsanlæg!Y375","v":0},null,{"$f":"D375*Genanskaffelsespriser!$D359","v":0},{"$f":"E375*Genanskaffelsespriser!$D359","v":0},{"$f":"F375*Genanskaffelsespriser!$D359","v":0},{"$f":"G375*Genanskaffelsespriser!$D359","v":0},{"$f":"H375*Genanskaffelsespriser!$D359","v":0},{"$f":"I375*Genanskaffelsespriser!$D359","v":0},{"$f":"J375*Genanskaffelsespriser!$D359","v":0},{"$f":"K375*Genanskaffelsespriser!$D359","v":0},{"$f":"L375*Genanskaffelsespriser!$D359","v":0},{"$f":"M375*Genanskaffelsespriser!$D359","v":0},{"$f":"N375*Genanskaffelsespriser!$D359","v":0},{"$f":"O375*Genanskaffelsespriser!$D359","v":0},{"$f":"P375*Genanskaffelsespriser!$D359","v":0},{"$f":"Q375*Genanskaffelsespriser!$D359","v":0},{"$f":"R375*Genanskaffelsespriser!$D359","v":0},{"$f":"S375*Genanskaffelsespriser!$D359","v":0},{"$f":"T375*Genanskaffelsespriser!$D359","v":0},{"$f":"U375*Genanskaffelsespriser!$D359","v":0},{"$f":"V375*Genanskaffelsespriser!$D359","v":0},{"$f":"W375*Genanskaffelsespriser!$D359","v":0},{"$f":"X375*Genanskaffelsespriser!$D359","v":0},{"$f":"Y375*Genanskaffelsespriser!$D359","v":0},{"$f":"+SUM(AA375:AV375)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA375","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB375","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC375","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD375","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE375","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF375","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG375","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH375","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI375","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ375","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK375","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL375","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM375","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN375","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO375","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP375","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ375","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR375","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS375","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT375","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU375","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV375","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D376","v":0},{"$f":"Distributionsanlæg!E376","v":0},{"$f":"Distributionsanlæg!F376","v":0},{"$f":"Distributionsanlæg!G376","v":0},{"$f":"Distributionsanlæg!H376","v":0},{"$f":"Distributionsanlæg!I376","v":0},{"$f":"Distributionsanlæg!J376","v":0},{"$f":"Distributionsanlæg!K376","v":0},{"$f":"Distributionsanlæg!L376","v":0},{"$f":"Distributionsanlæg!M376","v":0},{"$f":"Distributionsanlæg!N376","v":0},{"$f":"Distributionsanlæg!O376","v":0},{"$f":"Distributionsanlæg!P376","v":0},{"$f":"Distributionsanlæg!Q376","v":0},{"$f":"Distributionsanlæg!R376","v":0},{"$f":"Distributionsanlæg!S376","v":0},{"$f":"Distributionsanlæg!T376","v":0},{"$f":"Distributionsanlæg!U376","v":0},{"$f":"Distributionsanlæg!V376","v":0},{"$f":"Distributionsanlæg!W376","v":0},{"$f":"Distributionsanlæg!X376","v":0},{"$f":"Distributionsanlæg!Y376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D376:Y376,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B360","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E360","v":75},{"$f":"Distributionsanlæg!D377","v":0},{"$f":"Distributionsanlæg!E377","v":0},{"$f":"Distributionsanlæg!F377","v":0},{"$f":"Distributionsanlæg!G377","v":0},{"$f":"Distributionsanlæg!H377","v":0},{"$f":"Distributionsanlæg!I377","v":0},{"$f":"Distributionsanlæg!J377","v":0},{"$f":"Distributionsanlæg!K377","v":0},{"$f":"Distributionsanlæg!L377","v":0},{"$f":"Distributionsanlæg!M377","v":0},{"$f":"Distributionsanlæg!N377","v":0},{"$f":"Distributionsanlæg!O377","v":0},{"$f":"Distributionsanlæg!P377","v":0},{"$f":"Distributionsanlæg!Q377","v":0},{"$f":"Distributionsanlæg!R377","v":0},{"$f":"Distributionsanlæg!S377","v":0},{"$f":"Distributionsanlæg!T377","v":0},{"$f":"Distributionsanlæg!U377","v":0},{"$f":"Distributionsanlæg!V377","v":0},{"$f":"Distributionsanlæg!W377","v":0},{"$f":"Distributionsanlæg!X377","v":0},{"$f":"Distributionsanlæg!Y377","v":0},null,{"$f":"D377*Genanskaffelsespriser!$D360","v":0},{"$f":"E377*Genanskaffelsespriser!$D360","v":0},{"$f":"F377*Genanskaffelsespriser!$D360","v":0},{"$f":"G377*Genanskaffelsespriser!$D360","v":0},{"$f":"H377*Genanskaffelsespriser!$D360","v":0},{"$f":"I377*Genanskaffelsespriser!$D360","v":0},{"$f":"J377*Genanskaffelsespriser!$D360","v":0},{"$f":"K377*Genanskaffelsespriser!$D360","v":0},{"$f":"L377*Genanskaffelsespriser!$D360","v":0},{"$f":"M377*Genanskaffelsespriser!$D360","v":0},{"$f":"N377*Genanskaffelsespriser!$D360","v":0},{"$f":"O377*Genanskaffelsespriser!$D360","v":0},{"$f":"P377*Genanskaffelsespriser!$D360","v":0},{"$f":"Q377*Genanskaffelsespriser!$D360","v":0},{"$f":"R377*Genanskaffelsespriser!$D360","v":0},{"$f":"S377*Genanskaffelsespriser!$D360","v":0},{"$f":"T377*Genanskaffelsespriser!$D360","v":0},{"$f":"U377*Genanskaffelsespriser!$D360","v":0},{"$f":"V377*Genanskaffelsespriser!$D360","v":0},{"$f":"W377*Genanskaffelsespriser!$D360","v":0},{"$f":"X377*Genanskaffelsespriser!$D360","v":0},{"$f":"Y377*Genanskaffelsespriser!$D360","v":0},{"$f":"+SUM(AA377:AV377)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA377","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB377","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC377","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD377","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE377","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF377","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG377","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH377","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI377","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ377","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK377","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL377","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM377","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN377","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO377","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP377","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ377","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR377","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS377","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT377","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU377","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV377","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D378","v":0},{"$f":"Distributionsanlæg!E378","v":0},{"$f":"Distributionsanlæg!F378","v":0},{"$f":"Distributionsanlæg!G378","v":0},{"$f":"Distributionsanlæg!H378","v":0},{"$f":"Distributionsanlæg!I378","v":0},{"$f":"Distributionsanlæg!J378","v":0},{"$f":"Distributionsanlæg!K378","v":0},{"$f":"Distributionsanlæg!L378","v":0},{"$f":"Distributionsanlæg!M378","v":0},{"$f":"Distributionsanlæg!N378","v":0},{"$f":"Distributionsanlæg!O378","v":0},{"$f":"Distributionsanlæg!P378","v":0},{"$f":"Distributionsanlæg!Q378","v":0},{"$f":"Distributionsanlæg!R378","v":0},{"$f":"Distributionsanlæg!S378","v":0},{"$f":"Distributionsanlæg!T378","v":0},{"$f":"Distributionsanlæg!U378","v":0},{"$f":"Distributionsanlæg!V378","v":0},{"$f":"Distributionsanlæg!W378","v":0},{"$f":"Distributionsanlæg!X378","v":0},{"$f":"Distributionsanlæg!Y378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D378:Y378,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B361","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E361","v":75},{"$f":"Distributionsanlæg!D379","v":0},{"$f":"Distributionsanlæg!E379","v":0},{"$f":"Distributionsanlæg!F379","v":0},{"$f":"Distributionsanlæg!G379","v":0},{"$f":"Distributionsanlæg!H379","v":0},{"$f":"Distributionsanlæg!I379","v":0},{"$f":"Distributionsanlæg!J379","v":0},{"$f":"Distributionsanlæg!K379","v":0},{"$f":"Distributionsanlæg!L379","v":0},{"$f":"Distributionsanlæg!M379","v":0},{"$f":"Distributionsanlæg!N379","v":0},{"$f":"Distributionsanlæg!O379","v":0},{"$f":"Distributionsanlæg!P379","v":0},{"$f":"Distributionsanlæg!Q379","v":0},{"$f":"Distributionsanlæg!R379","v":0},{"$f":"Distributionsanlæg!S379","v":0},{"$f":"Distributionsanlæg!T379","v":0},{"$f":"Distributionsanlæg!U379","v":0},{"$f":"Distributionsanlæg!V379","v":0},{"$f":"Distributionsanlæg!W379","v":0},{"$f":"Distributionsanlæg!X379","v":0},{"$f":"Distributionsanlæg!Y379","v":0},null,{"$f":"D379*Genanskaffelsespriser!$D361","v":0},{"$f":"E379*Genanskaffelsespriser!$D361","v":0},{"$f":"F379*Genanskaffelsespriser!$D361","v":0},{"$f":"G379*Genanskaffelsespriser!$D361","v":0},{"$f":"H379*Genanskaffelsespriser!$D361","v":0},{"$f":"I379*Genanskaffelsespriser!$D361","v":0},{"$f":"J379*Genanskaffelsespriser!$D361","v":0},{"$f":"K379*Genanskaffelsespriser!$D361","v":0},{"$f":"L379*Genanskaffelsespriser!$D361","v":0},{"$f":"M379*Genanskaffelsespriser!$D361","v":0},{"$f":"N379*Genanskaffelsespriser!$D361","v":0},{"$f":"O379*Genanskaffelsespriser!$D361","v":0},{"$f":"P379*Genanskaffelsespriser!$D361","v":0},{"$f":"Q379*Genanskaffelsespriser!$D361","v":0},{"$f":"R379*Genanskaffelsespriser!$D361","v":0},{"$f":"S379*Genanskaffelsespriser!$D361","v":0},{"$f":"T379*Genanskaffelsespriser!$D361","v":0},{"$f":"U379*Genanskaffelsespriser!$D361","v":0},{"$f":"V379*Genanskaffelsespriser!$D361","v":0},{"$f":"W379*Genanskaffelsespriser!$D361","v":0},{"$f":"X379*Genanskaffelsespriser!$D361","v":0},{"$f":"Y379*Genanskaffelsespriser!$D361","v":0},{"$f":"+SUM(AA379:AV379)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA379","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB379","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC379","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD379","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE379","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF379","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG379","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH379","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI379","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ379","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK379","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL379","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM379","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN379","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO379","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP379","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ379","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR379","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS379","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT379","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU379","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV379","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D380","v":0},{"$f":"Distributionsanlæg!E380","v":0},{"$f":"Distributionsanlæg!F380","v":0},{"$f":"Distributionsanlæg!G380","v":0},{"$f":"Distributionsanlæg!H380","v":0},{"$f":"Distributionsanlæg!I380","v":0},{"$f":"Distributionsanlæg!J380","v":0},{"$f":"Distributionsanlæg!K380","v":0},{"$f":"Distributionsanlæg!L380","v":0},{"$f":"Distributionsanlæg!M380","v":0},{"$f":"Distributionsanlæg!N380","v":0},{"$f":"Distributionsanlæg!O380","v":0},{"$f":"Distributionsanlæg!P380","v":0},{"$f":"Distributionsanlæg!Q380","v":0},{"$f":"Distributionsanlæg!R380","v":0},{"$f":"Distributionsanlæg!S380","v":0},{"$f":"Distributionsanlæg!T380","v":0},{"$f":"Distributionsanlæg!U380","v":0},{"$f":"Distributionsanlæg!V380","v":0},{"$f":"Distributionsanlæg!W380","v":0},{"$f":"Distributionsanlæg!X380","v":0},{"$f":"Distributionsanlæg!Y380","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D380:Y380,\"<>0\")","v":0}]
["Sparebassin/laguner - By",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW382:AW389)","v":11220000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B363","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E363","v":50},{"$f":"Distributionsanlæg!D382","v":0},{"$f":"Distributionsanlæg!E382","v":0},{"$f":"Distributionsanlæg!F382","v":0},{"$f":"Distributionsanlæg!G382","v":0},{"$f":"Distributionsanlæg!H382","v":0},{"$f":"Distributionsanlæg!I382","v":0},{"$f":"Distributionsanlæg!J382","v":500},{"$f":"Distributionsanlæg!K382","v":5000},{"$f":"Distributionsanlæg!L382","v":1000},{"$f":"Distributionsanlæg!M382","v":2000},{"$f":"Distributionsanlæg!N382","v":0},{"$f":"Distributionsanlæg!O382","v":0},{"$f":"Distributionsanlæg!P382","v":0},{"$f":"Distributionsanlæg!Q382","v":0},{"$f":"Distributionsanlæg!R382","v":0},{"$f":"Distributionsanlæg!S382","v":0},{"$f":"Distributionsanlæg!T382","v":0},{"$f":"Distributionsanlæg!U382","v":0},{"$f":"Distributionsanlæg!V382","v":0},{"$f":"Distributionsanlæg!W382","v":0},{"$f":"Distributionsanlæg!X382","v":0},{"$f":"Distributionsanlæg!Y382","v":0},null,{"$f":"D382*Genanskaffelsespriser!$D363","v":0},{"$f":"E382*Genanskaffelsespriser!$D363","v":0},{"$f":"F382*Genanskaffelsespriser!$D363","v":0},{"$f":"G382*Genanskaffelsespriser!$D363","v":0},{"$f":"H382*Genanskaffelsespriser!$D363","v":0},{"$f":"I382*Genanskaffelsespriser!$D363","v":0},{"$f":"J382*Genanskaffelsespriser!$D363","v":660000},{"$f":"K382*Genanskaffelsespriser!$D363","v":6600000},{"$f":"L382*Genanskaffelsespriser!$D363","v":1320000},{"$f":"M382*Genanskaffelsespriser!$D363","v":2640000},{"$f":"N382*Genanskaffelsespriser!$D363","v":0},{"$f":"O382*Genanskaffelsespriser!$D363","v":0},{"$f":"P382*Genanskaffelsespriser!$D363","v":0},{"$f":"Q382*Genanskaffelsespriser!$D363","v":0},{"$f":"R382*Genanskaffelsespriser!$D363","v":0},{"$f":"S382*Genanskaffelsespriser!$D363","v":0},{"$f":"T382*Genanskaffelsespriser!$D363","v":0},{"$f":"U382*Genanskaffelsespriser!$D363","v":0},{"$f":"V382*Genanskaffelsespriser!$D363","v":0},{"$f":"W382*Genanskaffelsespriser!$D363","v":0},{"$f":"X382*Genanskaffelsespriser!$D363","v":0},{"$f":"Y382*Genanskaffelsespriser!$D363","v":0},{"$f":"+SUM(AA382:AV382)","v":11220000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA382","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB382","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC382","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD382","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE382","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF382","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG382","v":67938.206291128939},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH382","v":1435811.2614094352},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI382","v":622077.10860158433},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ382","v":1568619.0230135182},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK382","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL382","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM382","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN382","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO382","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP382","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ382","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR382","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS382","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT382","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU382","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV382","v":0},8500]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D383","v":0},{"$f":"Distributionsanlæg!E383","v":0},{"$f":"Distributionsanlæg!F383","v":0},{"$f":"Distributionsanlæg!G383","v":0},{"$f":"Distributionsanlæg!H383","v":0},{"$f":"Distributionsanlæg!I383","v":0},{"$f":"Distributionsanlæg!J383","v":0},{"$f":"Distributionsanlæg!K383","v":0},{"$f":"Distributionsanlæg!L383","v":0},{"$f":"Distributionsanlæg!M383","v":0},{"$f":"Distributionsanlæg!N383","v":0},{"$f":"Distributionsanlæg!O383","v":0},{"$f":"Distributionsanlæg!P383","v":0},{"$f":"Distributionsanlæg!Q383","v":0},{"$f":"Distributionsanlæg!R383","v":0},{"$f":"Distributionsanlæg!S383","v":0},{"$f":"Distributionsanlæg!T383","v":0},{"$f":"Distributionsanlæg!U383","v":0},{"$f":"Distributionsanlæg!V383","v":0},{"$f":"Distributionsanlæg!W383","v":0},{"$f":"Distributionsanlæg!X383","v":0},{"$f":"Distributionsanlæg!Y383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D383:Y383,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B364","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E364","v":50},{"$f":"Distributionsanlæg!D384","v":0},{"$f":"Distributionsanlæg!E384","v":0},{"$f":"Distributionsanlæg!F384","v":0},{"$f":"Distributionsanlæg!G384","v":0},{"$f":"Distributionsanlæg!H384","v":0},{"$f":"Distributionsanlæg!I384","v":0},{"$f":"Distributionsanlæg!J384","v":0},{"$f":"Distributionsanlæg!K384","v":0},{"$f":"Distributionsanlæg!L384","v":0},{"$f":"Distributionsanlæg!M384","v":0},{"$f":"Distributionsanlæg!N384","v":0},{"$f":"Distributionsanlæg!O384","v":0},{"$f":"Distributionsanlæg!P384","v":0},{"$f":"Distributionsanlæg!Q384","v":0},{"$f":"Distributionsanlæg!R384","v":0},{"$f":"Distributionsanlæg!S384","v":0},{"$f":"Distributionsanlæg!T384","v":0},{"$f":"Distributionsanlæg!U384","v":0},{"$f":"Distributionsanlæg!V384","v":0},{"$f":"Distributionsanlæg!W384","v":0},{"$f":"Distributionsanlæg!X384","v":0},{"$f":"Distributionsanlæg!Y384","v":0},null,{"$f":"D384*Genanskaffelsespriser!$D364","v":0},{"$f":"E384*Genanskaffelsespriser!$D364","v":0},{"$f":"F384*Genanskaffelsespriser!$D364","v":0},{"$f":"G384*Genanskaffelsespriser!$D364","v":0},{"$f":"H384*Genanskaffelsespriser!$D364","v":0},{"$f":"I384*Genanskaffelsespriser!$D364","v":0},{"$f":"J384*Genanskaffelsespriser!$D364","v":0},{"$f":"K384*Genanskaffelsespriser!$D364","v":0},{"$f":"L384*Genanskaffelsespriser!$D364","v":0},{"$f":"M384*Genanskaffelsespriser!$D364","v":0},{"$f":"N384*Genanskaffelsespriser!$D364","v":0},{"$f":"O384*Genanskaffelsespriser!$D364","v":0},{"$f":"P384*Genanskaffelsespriser!$D364","v":0},{"$f":"Q384*Genanskaffelsespriser!$D364","v":0},{"$f":"R384*Genanskaffelsespriser!$D364","v":0},{"$f":"S384*Genanskaffelsespriser!$D364","v":0},{"$f":"T384*Genanskaffelsespriser!$D364","v":0},{"$f":"U384*Genanskaffelsespriser!$D364","v":0},{"$f":"V384*Genanskaffelsespriser!$D364","v":0},{"$f":"W384*Genanskaffelsespriser!$D364","v":0},{"$f":"X384*Genanskaffelsespriser!$D364","v":0},{"$f":"Y384*Genanskaffelsespriser!$D364","v":0},{"$f":"+SUM(AA384:AV384)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA384","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB384","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC384","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD384","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE384","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF384","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG384","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH384","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI384","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ384","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK384","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL384","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM384","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN384","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO384","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP384","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ384","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR384","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS384","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT384","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU384","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV384","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D385","v":0},{"$f":"Distributionsanlæg!E385","v":0},{"$f":"Distributionsanlæg!F385","v":0},{"$f":"Distributionsanlæg!G385","v":0},{"$f":"Distributionsanlæg!H385","v":0},{"$f":"Distributionsanlæg!I385","v":0},{"$f":"Distributionsanlæg!J385","v":0},{"$f":"Distributionsanlæg!K385","v":0},{"$f":"Distributionsanlæg!L385","v":0},{"$f":"Distributionsanlæg!M385","v":0},{"$f":"Distributionsanlæg!N385","v":0},{"$f":"Distributionsanlæg!O385","v":0},{"$f":"Distributionsanlæg!P385","v":0},{"$f":"Distributionsanlæg!Q385","v":0},{"$f":"Distributionsanlæg!R385","v":0},{"$f":"Distributionsanlæg!S385","v":0},{"$f":"Distributionsanlæg!T385","v":0},{"$f":"Distributionsanlæg!U385","v":0},{"$f":"Distributionsanlæg!V385","v":0},{"$f":"Distributionsanlæg!W385","v":0},{"$f":"Distributionsanlæg!X385","v":0},{"$f":"Distributionsanlæg!Y385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B365","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E365","v":75},{"$f":"Distributionsanlæg!D386","v":0},{"$f":"Distributionsanlæg!E386","v":0},{"$f":"Distributionsanlæg!F386","v":0},{"$f":"Distributionsanlæg!G386","v":0},{"$f":"Distributionsanlæg!H386","v":0},{"$f":"Distributionsanlæg!I386","v":0},{"$f":"Distributionsanlæg!J386","v":0},{"$f":"Distributionsanlæg!K386","v":0},{"$f":"Distributionsanlæg!L386","v":0},{"$f":"Distributionsanlæg!M386","v":0},{"$f":"Distributionsanlæg!N386","v":0},{"$f":"Distributionsanlæg!O386","v":0},{"$f":"Distributionsanlæg!P386","v":0},{"$f":"Distributionsanlæg!Q386","v":0},{"$f":"Distributionsanlæg!R386","v":0},{"$f":"Distributionsanlæg!S386","v":0},{"$f":"Distributionsanlæg!T386","v":0},{"$f":"Distributionsanlæg!U386","v":0},{"$f":"Distributionsanlæg!V386","v":0},{"$f":"Distributionsanlæg!W386","v":0},{"$f":"Distributionsanlæg!X386","v":0},{"$f":"Distributionsanlæg!Y386","v":0},null,{"$f":"D386*Genanskaffelsespriser!$D365","v":0},{"$f":"E386*Genanskaffelsespriser!$D365","v":0},{"$f":"F386*Genanskaffelsespriser!$D365","v":0},{"$f":"G386*Genanskaffelsespriser!$D365","v":0},{"$f":"H386*Genanskaffelsespriser!$D365","v":0},{"$f":"I386*Genanskaffelsespriser!$D365","v":0},{"$f":"J386*Genanskaffelsespriser!$D365","v":0},{"$f":"K386*Genanskaffelsespriser!$D365","v":0},{"$f":"L386*Genanskaffelsespriser!$D365","v":0},{"$f":"M386*Genanskaffelsespriser!$D365","v":0},{"$f":"N386*Genanskaffelsespriser!$D365","v":0},{"$f":"O386*Genanskaffelsespriser!$D365","v":0},{"$f":"P386*Genanskaffelsespriser!$D365","v":0},{"$f":"Q386*Genanskaffelsespriser!$D365","v":0},{"$f":"R386*Genanskaffelsespriser!$D365","v":0},{"$f":"S386*Genanskaffelsespriser!$D365","v":0},{"$f":"T386*Genanskaffelsespriser!$D365","v":0},{"$f":"U386*Genanskaffelsespriser!$D365","v":0},{"$f":"V386*Genanskaffelsespriser!$D365","v":0},{"$f":"W386*Genanskaffelsespriser!$D365","v":0},{"$f":"X386*Genanskaffelsespriser!$D365","v":0},{"$f":"Y386*Genanskaffelsespriser!$D365","v":0},{"$f":"+SUM(AA386:AV386)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA386","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB386","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC386","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD386","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE386","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF386","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG386","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH386","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI386","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ386","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK386","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL386","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM386","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN386","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO386","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP386","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ386","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR386","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS386","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT386","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU386","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV386","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D387","v":0},{"$f":"Distributionsanlæg!E387","v":0},{"$f":"Distributionsanlæg!F387","v":0},{"$f":"Distributionsanlæg!G387","v":0},{"$f":"Distributionsanlæg!H387","v":0},{"$f":"Distributionsanlæg!I387","v":0},{"$f":"Distributionsanlæg!J387","v":0},{"$f":"Distributionsanlæg!K387","v":0},{"$f":"Distributionsanlæg!L387","v":0},{"$f":"Distributionsanlæg!M387","v":0},{"$f":"Distributionsanlæg!N387","v":0},{"$f":"Distributionsanlæg!O387","v":0},{"$f":"Distributionsanlæg!P387","v":0},{"$f":"Distributionsanlæg!Q387","v":0},{"$f":"Distributionsanlæg!R387","v":0},{"$f":"Distributionsanlæg!S387","v":0},{"$f":"Distributionsanlæg!T387","v":0},{"$f":"Distributionsanlæg!U387","v":0},{"$f":"Distributionsanlæg!V387","v":0},{"$f":"Distributionsanlæg!W387","v":0},{"$f":"Distributionsanlæg!X387","v":0},{"$f":"Distributionsanlæg!Y387","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B366","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E366","v":75},{"$f":"Distributionsanlæg!D388","v":0},{"$f":"Distributionsanlæg!E388","v":0},{"$f":"Distributionsanlæg!F388","v":0},{"$f":"Distributionsanlæg!G388","v":0},{"$f":"Distributionsanlæg!H388","v":0},{"$f":"Distributionsanlæg!I388","v":0},{"$f":"Distributionsanlæg!J388","v":0},{"$f":"Distributionsanlæg!K388","v":0},{"$f":"Distributionsanlæg!L388","v":0},{"$f":"Distributionsanlæg!M388","v":0},{"$f":"Distributionsanlæg!N388","v":0},{"$f":"Distributionsanlæg!O388","v":0},{"$f":"Distributionsanlæg!P388","v":0},{"$f":"Distributionsanlæg!Q388","v":0},{"$f":"Distributionsanlæg!R388","v":0},{"$f":"Distributionsanlæg!S388","v":0},{"$f":"Distributionsanlæg!T388","v":0},{"$f":"Distributionsanlæg!U388","v":0},{"$f":"Distributionsanlæg!V388","v":0},{"$f":"Distributionsanlæg!W388","v":0},{"$f":"Distributionsanlæg!X388","v":0},{"$f":"Distributionsanlæg!Y388","v":0},null,{"$f":"D388*Genanskaffelsespriser!$D366","v":0},{"$f":"E388*Genanskaffelsespriser!$D366","v":0},{"$f":"F388*Genanskaffelsespriser!$D366","v":0},{"$f":"G388*Genanskaffelsespriser!$D366","v":0},{"$f":"H388*Genanskaffelsespriser!$D366","v":0},{"$f":"I388*Genanskaffelsespriser!$D366","v":0},{"$f":"J388*Genanskaffelsespriser!$D366","v":0},{"$f":"K388*Genanskaffelsespriser!$D366","v":0},{"$f":"L388*Genanskaffelsespriser!$D366","v":0},{"$f":"M388*Genanskaffelsespriser!$D366","v":0},{"$f":"N388*Genanskaffelsespriser!$D366","v":0},{"$f":"O388*Genanskaffelsespriser!$D366","v":0},{"$f":"P388*Genanskaffelsespriser!$D366","v":0},{"$f":"Q388*Genanskaffelsespriser!$D366","v":0},{"$f":"R388*Genanskaffelsespriser!$D366","v":0},{"$f":"S388*Genanskaffelsespriser!$D366","v":0},{"$f":"T388*Genanskaffelsespriser!$D366","v":0},{"$f":"U388*Genanskaffelsespriser!$D366","v":0},{"$f":"V388*Genanskaffelsespriser!$D366","v":0},{"$f":"W388*Genanskaffelsespriser!$D366","v":0},{"$f":"X388*Genanskaffelsespriser!$D366","v":0},{"$f":"Y388*Genanskaffelsespriser!$D366","v":0},{"$f":"+SUM(AA388:AV388)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA388","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB388","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC388","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD388","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE388","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF388","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG388","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH388","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI388","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ388","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK388","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL388","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM388","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN388","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO388","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP388","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ388","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR388","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS388","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT388","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU388","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV388","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D389","v":0},{"$f":"Distributionsanlæg!E389","v":0},{"$f":"Distributionsanlæg!F389","v":0},{"$f":"Distributionsanlæg!G389","v":0},{"$f":"Distributionsanlæg!H389","v":0},{"$f":"Distributionsanlæg!I389","v":0},{"$f":"Distributionsanlæg!J389","v":0},{"$f":"Distributionsanlæg!K389","v":0},{"$f":"Distributionsanlæg!L389","v":0},{"$f":"Distributionsanlæg!M389","v":0},{"$f":"Distributionsanlæg!N389","v":0},{"$f":"Distributionsanlæg!O389","v":0},{"$f":"Distributionsanlæg!P389","v":0},{"$f":"Distributionsanlæg!Q389","v":0},{"$f":"Distributionsanlæg!R389","v":0},{"$f":"Distributionsanlæg!S389","v":0},{"$f":"Distributionsanlæg!T389","v":0},{"$f":"Distributionsanlæg!U389","v":0},{"$f":"Distributionsanlæg!V389","v":0},{"$f":"Distributionsanlæg!W389","v":0},{"$f":"Distributionsanlæg!X389","v":0},{"$f":"Distributionsanlæg!Y389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Sparebassin/laguner - City",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW391:AW398)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B368","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E368","v":50},{"$f":"Distributionsanlæg!D391","v":0},{"$f":"Distributionsanlæg!E391","v":0},{"$f":"Distributionsanlæg!F391","v":0},{"$f":"Distributionsanlæg!G391","v":0},{"$f":"Distributionsanlæg!H391","v":0},{"$f":"Distributionsanlæg!I391","v":0},{"$f":"Distributionsanlæg!J391","v":0},{"$f":"Distributionsanlæg!K391","v":0},{"$f":"Distributionsanlæg!L391","v":0},{"$f":"Distributionsanlæg!M391","v":0},{"$f":"Distributionsanlæg!N391","v":0},{"$f":"Distributionsanlæg!O391","v":0},{"$f":"Distributionsanlæg!P391","v":0},{"$f":"Distributionsanlæg!Q391","v":0},{"$f":"Distributionsanlæg!R391","v":0},{"$f":"Distributionsanlæg!S391","v":0},{"$f":"Distributionsanlæg!T391","v":0},{"$f":"Distributionsanlæg!U391","v":0},{"$f":"Distributionsanlæg!V391","v":0},{"$f":"Distributionsanlæg!W391","v":0},{"$f":"Distributionsanlæg!X391","v":0},{"$f":"Distributionsanlæg!Y391","v":0},null,{"$f":"D391*Genanskaffelsespriser!$D368","v":0},{"$f":"E391*Genanskaffelsespriser!$D368","v":0},{"$f":"F391*Genanskaffelsespriser!$D368","v":0},{"$f":"G391*Genanskaffelsespriser!$D368","v":0},{"$f":"H391*Genanskaffelsespriser!$D368","v":0},{"$f":"I391*Genanskaffelsespriser!$D368","v":0},{"$f":"J391*Genanskaffelsespriser!$D368","v":0},{"$f":"K391*Genanskaffelsespriser!$D368","v":0},{"$f":"L391*Genanskaffelsespriser!$D368","v":0},{"$f":"M391*Genanskaffelsespriser!$D368","v":0},{"$f":"N391*Genanskaffelsespriser!$D368","v":0},{"$f":"O391*Genanskaffelsespriser!$D368","v":0},{"$f":"P391*Genanskaffelsespriser!$D368","v":0},{"$f":"Q391*Genanskaffelsespriser!$D368","v":0},{"$f":"R391*Genanskaffelsespriser!$D368","v":0},{"$f":"S391*Genanskaffelsespriser!$D368","v":0},{"$f":"T391*Genanskaffelsespriser!$D368","v":0},{"$f":"U391*Genanskaffelsespriser!$D368","v":0},{"$f":"V391*Genanskaffelsespriser!$D368","v":0},{"$f":"W391*Genanskaffelsespriser!$D368","v":0},{"$f":"X391*Genanskaffelsespriser!$D368","v":0},{"$f":"Y391*Genanskaffelsespriser!$D368","v":0},{"$f":"+SUM(AA391:AV391)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA391","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB391","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC391","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD391","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE391","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF391","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG391","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH391","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI391","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ391","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK391","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL391","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM391","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN391","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO391","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP391","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ391","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR391","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS391","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT391","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU391","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV391","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D392","v":0},{"$f":"Distributionsanlæg!E392","v":0},{"$f":"Distributionsanlæg!F392","v":0},{"$f":"Distributionsanlæg!G392","v":0},{"$f":"Distributionsanlæg!H392","v":0},{"$f":"Distributionsanlæg!I392","v":0},{"$f":"Distributionsanlæg!J392","v":0},{"$f":"Distributionsanlæg!K392","v":0},{"$f":"Distributionsanlæg!L392","v":0},{"$f":"Distributionsanlæg!M392","v":0},{"$f":"Distributionsanlæg!N392","v":0},{"$f":"Distributionsanlæg!O392","v":0},{"$f":"Distributionsanlæg!P392","v":0},{"$f":"Distributionsanlæg!Q392","v":0},{"$f":"Distributionsanlæg!R392","v":0},{"$f":"Distributionsanlæg!S392","v":0},{"$f":"Distributionsanlæg!T392","v":0},{"$f":"Distributionsanlæg!U392","v":0},{"$f":"Distributionsanlæg!V392","v":0},{"$f":"Distributionsanlæg!W392","v":0},{"$f":"Distributionsanlæg!X392","v":0},{"$f":"Distributionsanlæg!Y392","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B369","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E369","v":50},{"$f":"Distributionsanlæg!D393","v":0},{"$f":"Distributionsanlæg!E393","v":0},{"$f":"Distributionsanlæg!F393","v":0},{"$f":"Distributionsanlæg!G393","v":0},{"$f":"Distributionsanlæg!H393","v":0},{"$f":"Distributionsanlæg!I393","v":0},{"$f":"Distributionsanlæg!J393","v":0},{"$f":"Distributionsanlæg!K393","v":0},{"$f":"Distributionsanlæg!L393","v":0},{"$f":"Distributionsanlæg!M393","v":0},{"$f":"Distributionsanlæg!N393","v":0},{"$f":"Distributionsanlæg!O393","v":0},{"$f":"Distributionsanlæg!P393","v":0},{"$f":"Distributionsanlæg!Q393","v":0},{"$f":"Distributionsanlæg!R393","v":0},{"$f":"Distributionsanlæg!S393","v":0},{"$f":"Distributionsanlæg!T393","v":0},{"$f":"Distributionsanlæg!U393","v":0},{"$f":"Distributionsanlæg!V393","v":0},{"$f":"Distributionsanlæg!W393","v":0},{"$f":"Distributionsanlæg!X393","v":0},{"$f":"Distributionsanlæg!Y393","v":0},null,{"$f":"D393*Genanskaffelsespriser!$D369","v":0},{"$f":"E393*Genanskaffelsespriser!$D369","v":0},{"$f":"F393*Genanskaffelsespriser!$D369","v":0},{"$f":"G393*Genanskaffelsespriser!$D369","v":0},{"$f":"H393*Genanskaffelsespriser!$D369","v":0},{"$f":"I393*Genanskaffelsespriser!$D369","v":0},{"$f":"J393*Genanskaffelsespriser!$D369","v":0},{"$f":"K393*Genanskaffelsespriser!$D369","v":0},{"$f":"L393*Genanskaffelsespriser!$D369","v":0},{"$f":"M393*Genanskaffelsespriser!$D369","v":0},{"$f":"N393*Genanskaffelsespriser!$D369","v":0},{"$f":"O393*Genanskaffelsespriser!$D369","v":0},{"$f":"P393*Genanskaffelsespriser!$D369","v":0},{"$f":"Q393*Genanskaffelsespriser!$D369","v":0},{"$f":"R393*Genanskaffelsespriser!$D369","v":0},{"$f":"S393*Genanskaffelsespriser!$D369","v":0},{"$f":"T393*Genanskaffelsespriser!$D369","v":0},{"$f":"U393*Genanskaffelsespriser!$D369","v":0},{"$f":"V393*Genanskaffelsespriser!$D369","v":0},{"$f":"W393*Genanskaffelsespriser!$D369","v":0},{"$f":"X393*Genanskaffelsespriser!$D369","v":0},{"$f":"Y393*Genanskaffelsespriser!$D369","v":0},{"$f":"+SUM(AA393:AV393)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA393","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB393","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC393","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD393","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE393","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF393","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG393","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH393","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI393","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ393","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK393","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL393","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM393","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN393","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO393","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP393","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ393","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR393","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS393","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT393","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU393","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV393","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D394","v":0},{"$f":"Distributionsanlæg!E394","v":0},{"$f":"Distributionsanlæg!F394","v":0},{"$f":"Distributionsanlæg!G394","v":0},{"$f":"Distributionsanlæg!H394","v":0},{"$f":"Distributionsanlæg!I394","v":0},{"$f":"Distributionsanlæg!J394","v":0},{"$f":"Distributionsanlæg!K394","v":0},{"$f":"Distributionsanlæg!L394","v":0},{"$f":"Distributionsanlæg!M394","v":0},{"$f":"Distributionsanlæg!N394","v":0},{"$f":"Distributionsanlæg!O394","v":0},{"$f":"Distributionsanlæg!P394","v":0},{"$f":"Distributionsanlæg!Q394","v":0},{"$f":"Distributionsanlæg!R394","v":0},{"$f":"Distributionsanlæg!S394","v":0},{"$f":"Distributionsanlæg!T394","v":0},{"$f":"Distributionsanlæg!U394","v":0},{"$f":"Distributionsanlæg!V394","v":0},{"$f":"Distributionsanlæg!W394","v":0},{"$f":"Distributionsanlæg!X394","v":0},{"$f":"Distributionsanlæg!Y394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B370","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E370","v":75},{"$f":"Distributionsanlæg!D395","v":0},{"$f":"Distributionsanlæg!E395","v":0},{"$f":"Distributionsanlæg!F395","v":0},{"$f":"Distributionsanlæg!G395","v":0},{"$f":"Distributionsanlæg!H395","v":0},{"$f":"Distributionsanlæg!I395","v":0},{"$f":"Distributionsanlæg!J395","v":0},{"$f":"Distributionsanlæg!K395","v":0},{"$f":"Distributionsanlæg!L395","v":0},{"$f":"Distributionsanlæg!M395","v":0},{"$f":"Distributionsanlæg!N395","v":0},{"$f":"Distributionsanlæg!O395","v":0},{"$f":"Distributionsanlæg!P395","v":0},{"$f":"Distributionsanlæg!Q395","v":0},{"$f":"Distributionsanlæg!R395","v":0},{"$f":"Distributionsanlæg!S395","v":0},{"$f":"Distributionsanlæg!T395","v":0},{"$f":"Distributionsanlæg!U395","v":0},{"$f":"Distributionsanlæg!V395","v":0},{"$f":"Distributionsanlæg!W395","v":0},{"$f":"Distributionsanlæg!X395","v":0},{"$f":"Distributionsanlæg!Y395","v":0},null,{"$f":"D395*Genanskaffelsespriser!$D370","v":0},{"$f":"E395*Genanskaffelsespriser!$D370","v":0},{"$f":"F395*Genanskaffelsespriser!$D370","v":0},{"$f":"G395*Genanskaffelsespriser!$D370","v":0},{"$f":"H395*Genanskaffelsespriser!$D370","v":0},{"$f":"I395*Genanskaffelsespriser!$D370","v":0},{"$f":"J395*Genanskaffelsespriser!$D370","v":0},{"$f":"K395*Genanskaffelsespriser!$D370","v":0},{"$f":"L395*Genanskaffelsespriser!$D370","v":0},{"$f":"M395*Genanskaffelsespriser!$D370","v":0},{"$f":"N395*Genanskaffelsespriser!$D370","v":0},{"$f":"O395*Genanskaffelsespriser!$D370","v":0},{"$f":"P395*Genanskaffelsespriser!$D370","v":0},{"$f":"Q395*Genanskaffelsespriser!$D370","v":0},{"$f":"R395*Genanskaffelsespriser!$D370","v":0},{"$f":"S395*Genanskaffelsespriser!$D370","v":0},{"$f":"T395*Genanskaffelsespriser!$D370","v":0},{"$f":"U395*Genanskaffelsespriser!$D370","v":0},{"$f":"V395*Genanskaffelsespriser!$D370","v":0},{"$f":"W395*Genanskaffelsespriser!$D370","v":0},{"$f":"X395*Genanskaffelsespriser!$D370","v":0},{"$f":"Y395*Genanskaffelsespriser!$D370","v":0},{"$f":"+SUM(AA395:AV395)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA395","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB395","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC395","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD395","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE395","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF395","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG395","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH395","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI395","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ395","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK395","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL395","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM395","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN395","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO395","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP395","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ395","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR395","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS395","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT395","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU395","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV395","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D396","v":0},{"$f":"Distributionsanlæg!E396","v":0},{"$f":"Distributionsanlæg!F396","v":0},{"$f":"Distributionsanlæg!G396","v":0},{"$f":"Distributionsanlæg!H396","v":0},{"$f":"Distributionsanlæg!I396","v":0},{"$f":"Distributionsanlæg!J396","v":0},{"$f":"Distributionsanlæg!K396","v":0},{"$f":"Distributionsanlæg!L396","v":0},{"$f":"Distributionsanlæg!M396","v":0},{"$f":"Distributionsanlæg!N396","v":0},{"$f":"Distributionsanlæg!O396","v":0},{"$f":"Distributionsanlæg!P396","v":0},{"$f":"Distributionsanlæg!Q396","v":0},{"$f":"Distributionsanlæg!R396","v":0},{"$f":"Distributionsanlæg!S396","v":0},{"$f":"Distributionsanlæg!T396","v":0},{"$f":"Distributionsanlæg!U396","v":0},{"$f":"Distributionsanlæg!V396","v":0},{"$f":"Distributionsanlæg!W396","v":0},{"$f":"Distributionsanlæg!X396","v":0},{"$f":"Distributionsanlæg!Y396","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B371","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E371","v":75},{"$f":"Distributionsanlæg!D397","v":0},{"$f":"Distributionsanlæg!E397","v":0},{"$f":"Distributionsanlæg!F397","v":0},{"$f":"Distributionsanlæg!G397","v":0},{"$f":"Distributionsanlæg!H397","v":0},{"$f":"Distributionsanlæg!I397","v":0},{"$f":"Distributionsanlæg!J397","v":0},{"$f":"Distributionsanlæg!K397","v":0},{"$f":"Distributionsanlæg!L397","v":0},{"$f":"Distributionsanlæg!M397","v":0},{"$f":"Distributionsanlæg!N397","v":0},{"$f":"Distributionsanlæg!O397","v":0},{"$f":"Distributionsanlæg!P397","v":0},{"$f":"Distributionsanlæg!Q397","v":0},{"$f":"Distributionsanlæg!R397","v":0},{"$f":"Distributionsanlæg!S397","v":0},{"$f":"Distributionsanlæg!T397","v":0},{"$f":"Distributionsanlæg!U397","v":0},{"$f":"Distributionsanlæg!V397","v":0},{"$f":"Distributionsanlæg!W397","v":0},{"$f":"Distributionsanlæg!X397","v":0},{"$f":"Distributionsanlæg!Y397","v":0},null,{"$f":"D397*Genanskaffelsespriser!$D371","v":0},{"$f":"E397*Genanskaffelsespriser!$D371","v":0},{"$f":"F397*Genanskaffelsespriser!$D371","v":0},{"$f":"G397*Genanskaffelsespriser!$D371","v":0},{"$f":"H397*Genanskaffelsespriser!$D371","v":0},{"$f":"I397*Genanskaffelsespriser!$D371","v":0},{"$f":"J397*Genanskaffelsespriser!$D371","v":0},{"$f":"K397*Genanskaffelsespriser!$D371","v":0},{"$f":"L397*Genanskaffelsespriser!$D371","v":0},{"$f":"M397*Genanskaffelsespriser!$D371","v":0},{"$f":"N397*Genanskaffelsespriser!$D371","v":0},{"$f":"O397*Genanskaffelsespriser!$D371","v":0},{"$f":"P397*Genanskaffelsespriser!$D371","v":0},{"$f":"Q397*Genanskaffelsespriser!$D371","v":0},{"$f":"R397*Genanskaffelsespriser!$D371","v":0},{"$f":"S397*Genanskaffelsespriser!$D371","v":0},{"$f":"T397*Genanskaffelsespriser!$D371","v":0},{"$f":"U397*Genanskaffelsespriser!$D371","v":0},{"$f":"V397*Genanskaffelsespriser!$D371","v":0},{"$f":"W397*Genanskaffelsespriser!$D371","v":0},{"$f":"X397*Genanskaffelsespriser!$D371","v":0},{"$f":"Y397*Genanskaffelsespriser!$D371","v":0},{"$f":"+SUM(AA397:AV397)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA397","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB397","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC397","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD397","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE397","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF397","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG397","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH397","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI397","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ397","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK397","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL397","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM397","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN397","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO397","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP397","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ397","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR397","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS397","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT397","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU397","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV397","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D398","v":0},{"$f":"Distributionsanlæg!E398","v":0},{"$f":"Distributionsanlæg!F398","v":0},{"$f":"Distributionsanlæg!G398","v":0},{"$f":"Distributionsanlæg!H398","v":0},{"$f":"Distributionsanlæg!I398","v":0},{"$f":"Distributionsanlæg!J398","v":0},{"$f":"Distributionsanlæg!K398","v":0},{"$f":"Distributionsanlæg!L398","v":0},{"$f":"Distributionsanlæg!M398","v":0},{"$f":"Distributionsanlæg!N398","v":0},{"$f":"Distributionsanlæg!O398","v":0},{"$f":"Distributionsanlæg!P398","v":0},{"$f":"Distributionsanlæg!Q398","v":0},{"$f":"Distributionsanlæg!R398","v":0},{"$f":"Distributionsanlæg!S398","v":0},{"$f":"Distributionsanlæg!T398","v":0},{"$f":"Distributionsanlæg!U398","v":0},{"$f":"Distributionsanlæg!V398","v":0},{"$f":"Distributionsanlæg!W398","v":0},{"$f":"Distributionsanlæg!X398","v":0},{"$f":"Distributionsanlæg!Y398","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Sparebassin/laguner  - Indre city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AW400:AW407)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B373","v":"Jordbassin Klasse B"},"m³",{"$f":"+Genanskaffelsespriser!E373","v":50},{"$f":"Distributionsanlæg!D400","v":0},{"$f":"Distributionsanlæg!E400","v":0},{"$f":"Distributionsanlæg!F400","v":0},{"$f":"Distributionsanlæg!G400","v":0},{"$f":"Distributionsanlæg!H400","v":0},{"$f":"Distributionsanlæg!I400","v":0},{"$f":"Distributionsanlæg!J400","v":0},{"$f":"Distributionsanlæg!K400","v":0},{"$f":"Distributionsanlæg!L400","v":0},{"$f":"Distributionsanlæg!M400","v":0},{"$f":"Distributionsanlæg!N400","v":0},{"$f":"Distributionsanlæg!O400","v":0},{"$f":"Distributionsanlæg!P400","v":0},{"$f":"Distributionsanlæg!Q400","v":0},{"$f":"Distributionsanlæg!R400","v":0},{"$f":"Distributionsanlæg!S400","v":0},{"$f":"Distributionsanlæg!T400","v":0},{"$f":"Distributionsanlæg!U400","v":0},{"$f":"Distributionsanlæg!V400","v":0},{"$f":"Distributionsanlæg!W400","v":0},{"$f":"Distributionsanlæg!X400","v":0},{"$f":"Distributionsanlæg!Y400","v":0},null,{"$f":"D400*Genanskaffelsespriser!$D373","v":0},{"$f":"E400*Genanskaffelsespriser!$D373","v":0},{"$f":"F400*Genanskaffelsespriser!$D373","v":0},{"$f":"G400*Genanskaffelsespriser!$D373","v":0},{"$f":"H400*Genanskaffelsespriser!$D373","v":0},{"$f":"I400*Genanskaffelsespriser!$D373","v":0},{"$f":"J400*Genanskaffelsespriser!$D373","v":0},{"$f":"K400*Genanskaffelsespriser!$D373","v":0},{"$f":"L400*Genanskaffelsespriser!$D373","v":0},{"$f":"M400*Genanskaffelsespriser!$D373","v":0},{"$f":"N400*Genanskaffelsespriser!$D373","v":0},{"$f":"O400*Genanskaffelsespriser!$D373","v":0},{"$f":"P400*Genanskaffelsespriser!$D373","v":0},{"$f":"Q400*Genanskaffelsespriser!$D373","v":0},{"$f":"R400*Genanskaffelsespriser!$D373","v":0},{"$f":"S400*Genanskaffelsespriser!$D373","v":0},{"$f":"T400*Genanskaffelsespriser!$D373","v":0},{"$f":"U400*Genanskaffelsespriser!$D373","v":0},{"$f":"V400*Genanskaffelsespriser!$D373","v":0},{"$f":"W400*Genanskaffelsespriser!$D373","v":0},{"$f":"X400*Genanskaffelsespriser!$D373","v":0},{"$f":"Y400*Genanskaffelsespriser!$D373","v":0},{"$f":"+SUM(AA400:AV400)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA400","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB400","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC400","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD400","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE400","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF400","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG400","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH400","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI400","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ400","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK400","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL400","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM400","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN400","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO400","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP400","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ400","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR400","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS400","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT400","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU400","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV400","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D401","v":0},{"$f":"Distributionsanlæg!E401","v":0},{"$f":"Distributionsanlæg!F401","v":0},{"$f":"Distributionsanlæg!G401","v":0},{"$f":"Distributionsanlæg!H401","v":0},{"$f":"Distributionsanlæg!I401","v":0},{"$f":"Distributionsanlæg!J401","v":0},{"$f":"Distributionsanlæg!K401","v":0},{"$f":"Distributionsanlæg!L401","v":0},{"$f":"Distributionsanlæg!M401","v":0},{"$f":"Distributionsanlæg!N401","v":0},{"$f":"Distributionsanlæg!O401","v":0},{"$f":"Distributionsanlæg!P401","v":0},{"$f":"Distributionsanlæg!Q401","v":0},{"$f":"Distributionsanlæg!R401","v":0},{"$f":"Distributionsanlæg!S401","v":0},{"$f":"Distributionsanlæg!T401","v":0},{"$f":"Distributionsanlæg!U401","v":0},{"$f":"Distributionsanlæg!V401","v":0},{"$f":"Distributionsanlæg!W401","v":0},{"$f":"Distributionsanlæg!X401","v":0},{"$f":"Distributionsanlæg!Y401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B374","v":"Jordbassin Klasse A"},"m³",{"$f":"+Genanskaffelsespriser!E374","v":50},{"$f":"Distributionsanlæg!D402","v":0},{"$f":"Distributionsanlæg!E402","v":0},{"$f":"Distributionsanlæg!F402","v":0},{"$f":"Distributionsanlæg!G402","v":0},{"$f":"Distributionsanlæg!H402","v":0},{"$f":"Distributionsanlæg!I402","v":0},{"$f":"Distributionsanlæg!J402","v":0},{"$f":"Distributionsanlæg!K402","v":0},{"$f":"Distributionsanlæg!L402","v":0},{"$f":"Distributionsanlæg!M402","v":0},{"$f":"Distributionsanlæg!N402","v":0},{"$f":"Distributionsanlæg!O402","v":0},{"$f":"Distributionsanlæg!P402","v":0},{"$f":"Distributionsanlæg!Q402","v":0},{"$f":"Distributionsanlæg!R402","v":0},{"$f":"Distributionsanlæg!S402","v":0},{"$f":"Distributionsanlæg!T402","v":0},{"$f":"Distributionsanlæg!U402","v":0},{"$f":"Distributionsanlæg!V402","v":0},{"$f":"Distributionsanlæg!W402","v":0},{"$f":"Distributionsanlæg!X402","v":0},{"$f":"Distributionsanlæg!Y402","v":0},null,{"$f":"D402*Genanskaffelsespriser!$D374","v":0},{"$f":"E402*Genanskaffelsespriser!$D374","v":0},{"$f":"F402*Genanskaffelsespriser!$D374","v":0},{"$f":"G402*Genanskaffelsespriser!$D374","v":0},{"$f":"H402*Genanskaffelsespriser!$D374","v":0},{"$f":"I402*Genanskaffelsespriser!$D374","v":0},{"$f":"J402*Genanskaffelsespriser!$D374","v":0},{"$f":"K402*Genanskaffelsespriser!$D374","v":0},{"$f":"L402*Genanskaffelsespriser!$D374","v":0},{"$f":"M402*Genanskaffelsespriser!$D374","v":0},{"$f":"N402*Genanskaffelsespriser!$D374","v":0},{"$f":"O402*Genanskaffelsespriser!$D374","v":0},{"$f":"P402*Genanskaffelsespriser!$D374","v":0},{"$f":"Q402*Genanskaffelsespriser!$D374","v":0},{"$f":"R402*Genanskaffelsespriser!$D374","v":0},{"$f":"S402*Genanskaffelsespriser!$D374","v":0},{"$f":"T402*Genanskaffelsespriser!$D374","v":0},{"$f":"U402*Genanskaffelsespriser!$D374","v":0},{"$f":"V402*Genanskaffelsespriser!$D374","v":0},{"$f":"W402*Genanskaffelsespriser!$D374","v":0},{"$f":"X402*Genanskaffelsespriser!$D374","v":0},{"$f":"Y402*Genanskaffelsespriser!$D374","v":0},{"$f":"+SUM(AA402:AV402)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA402","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB402","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC402","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD402","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE402","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF402","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG402","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH402","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI402","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ402","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK402","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL402","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM402","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN402","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO402","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP402","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ402","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR402","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS402","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT402","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU402","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV402","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D403","v":0},{"$f":"Distributionsanlæg!E403","v":0},{"$f":"Distributionsanlæg!F403","v":0},{"$f":"Distributionsanlæg!G403","v":0},{"$f":"Distributionsanlæg!H403","v":0},{"$f":"Distributionsanlæg!I403","v":0},{"$f":"Distributionsanlæg!J403","v":0},{"$f":"Distributionsanlæg!K403","v":0},{"$f":"Distributionsanlæg!L403","v":0},{"$f":"Distributionsanlæg!M403","v":0},{"$f":"Distributionsanlæg!N403","v":0},{"$f":"Distributionsanlæg!O403","v":0},{"$f":"Distributionsanlæg!P403","v":0},{"$f":"Distributionsanlæg!Q403","v":0},{"$f":"Distributionsanlæg!R403","v":0},{"$f":"Distributionsanlæg!S403","v":0},{"$f":"Distributionsanlæg!T403","v":0},{"$f":"Distributionsanlæg!U403","v":0},{"$f":"Distributionsanlæg!V403","v":0},{"$f":"Distributionsanlæg!W403","v":0},{"$f":"Distributionsanlæg!X403","v":0},{"$f":"Distributionsanlæg!Y403","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B375","v":"Indløb-/udløbsarrangement"},"stk.",{"$f":"+Genanskaffelsespriser!E375","v":75},{"$f":"Distributionsanlæg!D404","v":0},{"$f":"Distributionsanlæg!E404","v":0},{"$f":"Distributionsanlæg!F404","v":0},{"$f":"Distributionsanlæg!G404","v":0},{"$f":"Distributionsanlæg!H404","v":0},{"$f":"Distributionsanlæg!I404","v":0},{"$f":"Distributionsanlæg!J404","v":0},{"$f":"Distributionsanlæg!K404","v":0},{"$f":"Distributionsanlæg!L404","v":0},{"$f":"Distributionsanlæg!M404","v":0},{"$f":"Distributionsanlæg!N404","v":0},{"$f":"Distributionsanlæg!O404","v":0},{"$f":"Distributionsanlæg!P404","v":0},{"$f":"Distributionsanlæg!Q404","v":0},{"$f":"Distributionsanlæg!R404","v":0},{"$f":"Distributionsanlæg!S404","v":0},{"$f":"Distributionsanlæg!T404","v":0},{"$f":"Distributionsanlæg!U404","v":0},{"$f":"Distributionsanlæg!V404","v":0},{"$f":"Distributionsanlæg!W404","v":0},{"$f":"Distributionsanlæg!X404","v":0},{"$f":"Distributionsanlæg!Y404","v":0},null,{"$f":"D404*Genanskaffelsespriser!$D375","v":0},{"$f":"E404*Genanskaffelsespriser!$D375","v":0},{"$f":"F404*Genanskaffelsespriser!$D375","v":0},{"$f":"G404*Genanskaffelsespriser!$D375","v":0},{"$f":"H404*Genanskaffelsespriser!$D375","v":0},{"$f":"I404*Genanskaffelsespriser!$D375","v":0},{"$f":"J404*Genanskaffelsespriser!$D375","v":0},{"$f":"K404*Genanskaffelsespriser!$D375","v":0},{"$f":"L404*Genanskaffelsespriser!$D375","v":0},{"$f":"M404*Genanskaffelsespriser!$D375","v":0},{"$f":"N404*Genanskaffelsespriser!$D375","v":0},{"$f":"O404*Genanskaffelsespriser!$D375","v":0},{"$f":"P404*Genanskaffelsespriser!$D375","v":0},{"$f":"Q404*Genanskaffelsespriser!$D375","v":0},{"$f":"R404*Genanskaffelsespriser!$D375","v":0},{"$f":"S404*Genanskaffelsespriser!$D375","v":0},{"$f":"T404*Genanskaffelsespriser!$D375","v":0},{"$f":"U404*Genanskaffelsespriser!$D375","v":0},{"$f":"V404*Genanskaffelsespriser!$D375","v":0},{"$f":"W404*Genanskaffelsespriser!$D375","v":0},{"$f":"X404*Genanskaffelsespriser!$D375","v":0},{"$f":"Y404*Genanskaffelsespriser!$D375","v":0},{"$f":"+SUM(AA404:AV404)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA404","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB404","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC404","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD404","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE404","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF404","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG404","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH404","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI404","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ404","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK404","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL404","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM404","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN404","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO404","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP404","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ404","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR404","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS404","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT404","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU404","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV404","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D405","v":0},{"$f":"Distributionsanlæg!E405","v":0},{"$f":"Distributionsanlæg!F405","v":0},{"$f":"Distributionsanlæg!G405","v":0},{"$f":"Distributionsanlæg!H405","v":0},{"$f":"Distributionsanlæg!I405","v":0},{"$f":"Distributionsanlæg!J405","v":0},{"$f":"Distributionsanlæg!K405","v":0},{"$f":"Distributionsanlæg!L405","v":0},{"$f":"Distributionsanlæg!M405","v":0},{"$f":"Distributionsanlæg!N405","v":0},{"$f":"Distributionsanlæg!O405","v":0},{"$f":"Distributionsanlæg!P405","v":0},{"$f":"Distributionsanlæg!Q405","v":0},{"$f":"Distributionsanlæg!R405","v":0},{"$f":"Distributionsanlæg!S405","v":0},{"$f":"Distributionsanlæg!T405","v":0},{"$f":"Distributionsanlæg!U405","v":0},{"$f":"Distributionsanlæg!V405","v":0},{"$f":"Distributionsanlæg!W405","v":0},{"$f":"Distributionsanlæg!X405","v":0},{"$f":"Distributionsanlæg!Y405","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+Genanskaffelsespriser!B376","v":"Andre bygninger (tekniske installationer, målere mv.)"},"m2",{"$f":"+Genanskaffelsespriser!E376","v":75},{"$f":"Distributionsanlæg!D406","v":0},{"$f":"Distributionsanlæg!E406","v":0},{"$f":"Distributionsanlæg!F406","v":0},{"$f":"Distributionsanlæg!G406","v":0},{"$f":"Distributionsanlæg!H406","v":0},{"$f":"Distributionsanlæg!I406","v":0},{"$f":"Distributionsanlæg!J406","v":0},{"$f":"Distributionsanlæg!K406","v":0},{"$f":"Distributionsanlæg!L406","v":0},{"$f":"Distributionsanlæg!M406","v":0},{"$f":"Distributionsanlæg!N406","v":0},{"$f":"Distributionsanlæg!O406","v":0},{"$f":"Distributionsanlæg!P406","v":0},{"$f":"Distributionsanlæg!Q406","v":0},{"$f":"Distributionsanlæg!R406","v":0},{"$f":"Distributionsanlæg!S406","v":0},{"$f":"Distributionsanlæg!T406","v":0},{"$f":"Distributionsanlæg!U406","v":0},{"$f":"Distributionsanlæg!V406","v":0},{"$f":"Distributionsanlæg!W406","v":0},{"$f":"Distributionsanlæg!X406","v":0},{"$f":"Distributionsanlæg!Y406","v":0},null,{"$f":"D406*Genanskaffelsespriser!$D376","v":0},{"$f":"E406*Genanskaffelsespriser!$D376","v":0},{"$f":"F406*Genanskaffelsespriser!$D376","v":0},{"$f":"G406*Genanskaffelsespriser!$D376","v":0},{"$f":"H406*Genanskaffelsespriser!$D376","v":0},{"$f":"I406*Genanskaffelsespriser!$D376","v":0},{"$f":"J406*Genanskaffelsespriser!$D376","v":0},{"$f":"K406*Genanskaffelsespriser!$D376","v":0},{"$f":"L406*Genanskaffelsespriser!$D376","v":0},{"$f":"M406*Genanskaffelsespriser!$D376","v":0},{"$f":"N406*Genanskaffelsespriser!$D376","v":0},{"$f":"O406*Genanskaffelsespriser!$D376","v":0},{"$f":"P406*Genanskaffelsespriser!$D376","v":0},{"$f":"Q406*Genanskaffelsespriser!$D376","v":0},{"$f":"R406*Genanskaffelsespriser!$D376","v":0},{"$f":"S406*Genanskaffelsespriser!$D376","v":0},{"$f":"T406*Genanskaffelsespriser!$D376","v":0},{"$f":"U406*Genanskaffelsespriser!$D376","v":0},{"$f":"V406*Genanskaffelsespriser!$D376","v":0},{"$f":"W406*Genanskaffelsespriser!$D376","v":0},{"$f":"X406*Genanskaffelsespriser!$D376","v":0},{"$f":"Y406*Genanskaffelsespriser!$D376","v":0},{"$f":"+SUM(AA406:AV406)","v":0},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA406","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB406","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC406","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD406","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE406","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF406","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG406","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH406","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI406","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ406","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK406","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL406","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM406","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN406","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO406","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP406","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ406","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR406","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS406","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT406","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU406","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AV406","v":0},0]
["Levetidsforlængelse","år","-",{"$f":"Distributionsanlæg!D407","v":0},{"$f":"Distributionsanlæg!E407","v":0},{"$f":"Distributionsanlæg!F407","v":0},{"$f":"Distributionsanlæg!G407","v":0},{"$f":"Distributionsanlæg!H407","v":0},{"$f":"Distributionsanlæg!I407","v":0},{"$f":"Distributionsanlæg!J407","v":0},{"$f":"Distributionsanlæg!K407","v":0},{"$f":"Distributionsanlæg!L407","v":0},{"$f":"Distributionsanlæg!M407","v":0},{"$f":"Distributionsanlæg!N407","v":0},{"$f":"Distributionsanlæg!O407","v":0},{"$f":"Distributionsanlæg!P407","v":0},{"$f":"Distributionsanlæg!Q407","v":0},{"$f":"Distributionsanlæg!R407","v":0},{"$f":"Distributionsanlæg!S407","v":0},{"$f":"Distributionsanlæg!T407","v":0},{"$f":"Distributionsanlæg!U407","v":0},{"$f":"Distributionsanlæg!V407","v":0},{"$f":"Distributionsanlæg!W407","v":0},{"$f":"Distributionsanlæg!X407","v":0},{"$f":"Distributionsanlæg!Y407","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW4+AW18+AW32+AW46+AW60+AW65+AW70+AW75+AW80+AW95+AW110+AW125+AW140+AW161+AW182+AW203+AW224+AW242+AW260+AW278+AW296+AW315+AW334+AW353+AW372+AW381+AW390+AW399","v":5813238400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BU4:BU408)","v":0}]

{"sheet":"Kontrol Fæll.","index":15,"n_rows":16,"n_cols":72,"rows_kept":16,"cut":false,"hidden":true,"merged":[[0,71,1,71],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,25,0,46],[0,47,1,47],[0,48,0,69]]}
["Fællesfunktionsanlæg","Enhed","Standard-levetid","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Mængde","Nedskrevet genanskaffelsespris pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genanskaffelses værdi \ni alt","Nedskrevet anskaffelsespris pr. år",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levetidsforslængelser"]
[null,null,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+P2+1","v":2001},2002,2003,2004,2005,2006,2007,{"$f":"+W2+1","v":2008},{"$f":"+X2+1","v":2009},"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+AL2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,null,"Før 1910","1910-1919","1920-1929","1930-1939","1940-1949","1950-1959","1960-1969","1970-1979","1980-1984","1985-1989","1990-1994","1995-1999",2000,{"$f":"+BI2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,"mængde"]
[null,null,null,1905,{"$f":"+D3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+L3+10","v":1992},1997,{"$f":"+P2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,1905,{"$f":"+Z3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+AH3+10","v":1992},1997,{"$f":"+AL2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,null,1905,{"$f":"+AW3+10","v":1915},1925,1935,1945,1955,1965,1975,1982,1987,{"$f":"+BE3+10","v":1992},1997,{"$f":"+BI2","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
["Andre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AV5:AV14)","v":7200000}]
[{"$f":"+Genanskaffelsespriser!B380","v":"Administrationbygninger"},"m2",{"$f":"Genanskaffelsespriser!E380","v":75},{"$f":"Fællesfunktionsanlæg!D5","v":0},{"$f":"Fællesfunktionsanlæg!E5","v":0},{"$f":"Fællesfunktionsanlæg!F5","v":0},{"$f":"Fællesfunktionsanlæg!G5","v":0},{"$f":"Fællesfunktionsanlæg!H5","v":0},{"$f":"Fællesfunktionsanlæg!I5","v":0},{"$f":"Fællesfunktionsanlæg!J5","v":0},{"$f":"Fællesfunktionsanlæg!K5","v":40},{"$f":"Fællesfunktionsanlæg!L5","v":0},{"$f":"Fællesfunktionsanlæg!M5","v":30},{"$f":"Fællesfunktionsanlæg!N5","v":10},{"$f":"Fællesfunktionsanlæg!O5","v":0},{"$f":"Fællesfunktionsanlæg!P5","v":0},{"$f":"Fællesfunktionsanlæg!Q5","v":0},{"$f":"Fællesfunktionsanlæg!R5","v":0},{"$f":"Fællesfunktionsanlæg!S5","v":0},{"$f":"Fællesfunktionsanlæg!T5","v":0},{"$f":"Fællesfunktionsanlæg!U5","v":0},{"$f":"Fællesfunktionsanlæg!V5","v":0},{"$f":"Fællesfunktionsanlæg!W5","v":0},{"$f":"Fællesfunktionsanlæg!X5","v":0},{"$f":"Fællesfunktionsanlæg!Y5","v":0},{"$f":"D5*Genanskaffelsespriser!$D380","v":0},{"$f":"E5*Genanskaffelsespriser!$D380","v":0},{"$f":"F5*Genanskaffelsespriser!$D380","v":0},{"$f":"G5*Genanskaffelsespriser!$D380","v":0},{"$f":"H5*Genanskaffelsespriser!$D380","v":0},{"$f":"I5*Genanskaffelsespriser!$D380","v":0},{"$f":"J5*Genanskaffelsespriser!$D380","v":0},{"$f":"K5*Genanskaffelsespriser!$D380","v":880000},{"$f":"L5*Genanskaffelsespriser!$D380","v":0},{"$f":"M5*Genanskaffelsespriser!$D380","v":660000},{"$f":"N5*Genanskaffelsespriser!$D380","v":220000},{"$f":"O5*Genanskaffelsespriser!$D380","v":0},{"$f":"P5*Genanskaffelsespriser!$D380","v":0},{"$f":"Q5*Genanskaffelsespriser!$D380","v":0},{"$f":"R5*Genanskaffelsespriser!$D380","v":0},{"$f":"S5*Genanskaffelsespriser!$D380","v":0},{"$f":"T5*Genanskaffelsespriser!$D380","v":0},{"$f":"U5*Genanskaffelsespriser!$D380","v":0},{"$f":"V5*Genanskaffelsespriser!$D380","v":0},{"$f":"W5*Genanskaffelsespriser!$D380","v":0},{"$f":"X5*Genanskaffelsespriser!$D380","v":0},{"$f":"Y5*Genanskaffelsespriser!$D380","v":0},{"$f":"+SUM(Z5:AU5)","v":1760000},{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z5","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA5","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB5","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC5","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD5","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE5","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF5","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG5","v":191441.50152125803},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH5","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI5","v":392154.75575337955},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ5","v":155316.89292108911},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK5","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL5","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM5","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN5","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO5","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP5","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ5","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR5","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS5","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT5","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU5","v":0},{"$f":"SUM(D5:Y5)","v":80}]
["Levetidsforlængelse","år","-",{"$f":"Fællesfunktionsanlæg!D6","v":0},{"$f":"Fællesfunktionsanlæg!E6","v":0},{"$f":"Fællesfunktionsanlæg!F6","v":0},{"$f":"Fællesfunktionsanlæg!G6","v":0},{"$f":"Fællesfunktionsanlæg!H6","v":0},{"$f":"Fællesfunktionsanlæg!I6","v":0},{"$f":"Fællesfunktionsanlæg!J6","v":0},{"$f":"Fællesfunktionsanlæg!K6","v":0},{"$f":"Fællesfunktionsanlæg!L6","v":0},{"$f":"Fællesfunktionsanlæg!M6","v":0},{"$f":"Fællesfunktionsanlæg!N6","v":0},{"$f":"Fællesfunktionsanlæg!O6","v":0},{"$f":"Fællesfunktionsanlæg!P6","v":0},{"$f":"Fællesfunktionsanlæg!Q6","v":0},{"$f":"Fællesfunktionsanlæg!R6","v":0},{"$f":"Fællesfunktionsanlæg!S6","v":0},{"$f":"Fællesfunktionsanlæg!T6","v":0},{"$f":"Fællesfunktionsanlæg!U6","v":0},{"$f":"Fællesfunktionsanlæg!V6","v":0},{"$f":"Fællesfunktionsanlæg!W6","v":0},{"$f":"Fællesfunktionsanlæg!X6","v":0},{"$f":"Fællesfunktionsanlæg!Y6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D6:Y6,\"<>0\")","v":0}]
[{"$f":"+Genanskaffelsespriser!B381","v":"Arbejdsplads"},"stk.",{"$f":"Genanskaffelsespriser!E381","v":5},{"$f":"Fællesfunktionsanlæg!D7","v":0},{"$f":"Fællesfunktionsanlæg!E7","v":0},{"$f":"Fællesfunktionsanlæg!F7","v":0},{"$f":"Fællesfunktionsanlæg!G7","v":0},{"$f":"Fællesfunktionsanlæg!H7","v":0},{"$f":"Fællesfunktionsanlæg!I7","v":0},{"$f":"Fællesfunktionsanlæg!J7","v":0},{"$f":"Fællesfunktionsanlæg!K7","v":0},{"$f":"Fællesfunktionsanlæg!L7","v":0},{"$f":"Fællesfunktionsanlæg!M7","v":0},{"$f":"Fællesfunktionsanlæg!N7","v":0},{"$f":"Fællesfunktionsanlæg!O7","v":0},{"$f":"Fællesfunktionsanlæg!P7","v":0},{"$f":"Fællesfunktionsanlæg!Q7","v":0},{"$f":"Fællesfunktionsanlæg!R7","v":0},{"$f":"Fællesfunktionsanlæg!S7","v":0},{"$f":"Fællesfunktionsanlæg!T7","v":0},{"$f":"Fællesfunktionsanlæg!U7","v":0},{"$f":"Fællesfunktionsanlæg!V7","v":0},{"$f":"Fællesfunktionsanlæg!W7","v":0},{"$f":"Fællesfunktionsanlæg!X7","v":0},{"$f":"Fællesfunktionsanlæg!Y7","v":0},{"$f":"D7*Genanskaffelsespriser!$D381","v":0},{"$f":"E7*Genanskaffelsespriser!$D381","v":0},{"$f":"F7*Genanskaffelsespriser!$D381","v":0},{"$f":"G7*Genanskaffelsespriser!$D381","v":0},{"$f":"H7*Genanskaffelsespriser!$D381","v":0},{"$f":"I7*Genanskaffelsespriser!$D381","v":0},{"$f":"J7*Genanskaffelsespriser!$D381","v":0},{"$f":"K7*Genanskaffelsespriser!$D381","v":0},{"$f":"L7*Genanskaffelsespriser!$D381","v":0},{"$f":"M7*Genanskaffelsespriser!$D381","v":0},{"$f":"N7*Genanskaffelsespriser!$D381","v":0},{"$f":"O7*Genanskaffelsespriser!$D381","v":0},{"$f":"P7*Genanskaffelsespriser!$D381","v":0},{"$f":"Q7*Genanskaffelsespriser!$D381","v":0},{"$f":"R7*Genanskaffelsespriser!$D381","v":0},{"$f":"S7*Genanskaffelsespriser!$D381","v":0},{"$f":"T7*Genanskaffelsespriser!$D381","v":0},{"$f":"U7*Genanskaffelsespriser!$D381","v":0},{"$f":"V7*Genanskaffelsespriser!$D381","v":0},{"$f":"W7*Genanskaffelsespriser!$D381","v":0},{"$f":"X7*Genanskaffelsespriser!$D381","v":0},{"$f":"Y7*Genanskaffelsespriser!$D381","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z7","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA7","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB7","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC7","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD7","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE7","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF7","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG7","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH7","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI7","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ7","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK7","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL7","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM7","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN7","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO7","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP7","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ7","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR7","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS7","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT7","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU7","v":0},{"$f":"SUM(D7:Y7)","v":0}]
[{"$f":"+Genanskaffelsespriser!B382","v":"Køretøjer, personbil"},"stk.",{"$f":"Genanskaffelsespriser!E382","v":5},{"$f":"Fællesfunktionsanlæg!D8","v":0},{"$f":"Fællesfunktionsanlæg!E8","v":0},{"$f":"Fællesfunktionsanlæg!F8","v":0},{"$f":"Fællesfunktionsanlæg!G8","v":0},{"$f":"Fællesfunktionsanlæg!H8","v":0},{"$f":"Fællesfunktionsanlæg!I8","v":0},{"$f":"Fællesfunktionsanlæg!J8","v":0},{"$f":"Fællesfunktionsanlæg!K8","v":0},{"$f":"Fællesfunktionsanlæg!L8","v":0},{"$f":"Fællesfunktionsanlæg!M8","v":0},{"$f":"Fællesfunktionsanlæg!N8","v":0},{"$f":"Fællesfunktionsanlæg!O8","v":0},{"$f":"Fællesfunktionsanlæg!P8","v":0},{"$f":"Fællesfunktionsanlæg!Q8","v":0},{"$f":"Fællesfunktionsanlæg!R8","v":0},{"$f":"Fællesfunktionsanlæg!S8","v":0},{"$f":"Fællesfunktionsanlæg!T8","v":0},{"$f":"Fællesfunktionsanlæg!U8","v":0},{"$f":"Fællesfunktionsanlæg!V8","v":0},{"$f":"Fællesfunktionsanlæg!W8","v":0},{"$f":"Fællesfunktionsanlæg!X8","v":0},{"$f":"Fællesfunktionsanlæg!Y8","v":0},{"$f":"D8*Genanskaffelsespriser!$D382","v":0},{"$f":"E8*Genanskaffelsespriser!$D382","v":0},{"$f":"F8*Genanskaffelsespriser!$D382","v":0},{"$f":"G8*Genanskaffelsespriser!$D382","v":0},{"$f":"H8*Genanskaffelsespriser!$D382","v":0},{"$f":"I8*Genanskaffelsespriser!$D382","v":0},{"$f":"J8*Genanskaffelsespriser!$D382","v":0},{"$f":"K8*Genanskaffelsespriser!$D382","v":0},{"$f":"L8*Genanskaffelsespriser!$D382","v":0},{"$f":"M8*Genanskaffelsespriser!$D382","v":0},{"$f":"N8*Genanskaffelsespriser!$D382","v":0},{"$f":"O8*Genanskaffelsespriser!$D382","v":0},{"$f":"P8*Genanskaffelsespriser!$D382","v":0},{"$f":"Q8*Genanskaffelsespriser!$D382","v":0},{"$f":"R8*Genanskaffelsespriser!$D382","v":0},{"$f":"S8*Genanskaffelsespriser!$D382","v":0},{"$f":"T8*Genanskaffelsespriser!$D382","v":0},{"$f":"U8*Genanskaffelsespriser!$D382","v":0},{"$f":"V8*Genanskaffelsespriser!$D382","v":0},{"$f":"W8*Genanskaffelsespriser!$D382","v":0},{"$f":"X8*Genanskaffelsespriser!$D382","v":0},{"$f":"Y8*Genanskaffelsespriser!$D382","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z8","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA8","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB8","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC8","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD8","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE8","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF8","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG8","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH8","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI8","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ8","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK8","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL8","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM8","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN8","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO8","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP8","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ8","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR8","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS8","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT8","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU8","v":0},0]
[{"$f":"+Genanskaffelsespriser!B383","v":"Køretøjer, små lastvogne (< 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E383","v":5},{"$f":"Fællesfunktionsanlæg!D9","v":0},{"$f":"Fællesfunktionsanlæg!E9","v":0},{"$f":"Fællesfunktionsanlæg!F9","v":0},{"$f":"Fællesfunktionsanlæg!G9","v":0},{"$f":"Fællesfunktionsanlæg!H9","v":0},{"$f":"Fællesfunktionsanlæg!I9","v":0},{"$f":"Fællesfunktionsanlæg!J9","v":0},{"$f":"Fællesfunktionsanlæg!K9","v":0},{"$f":"Fællesfunktionsanlæg!L9","v":0},{"$f":"Fællesfunktionsanlæg!M9","v":0},{"$f":"Fællesfunktionsanlæg!N9","v":0},{"$f":"Fællesfunktionsanlæg!O9","v":0},{"$f":"Fællesfunktionsanlæg!P9","v":0},{"$f":"Fællesfunktionsanlæg!Q9","v":0},{"$f":"Fællesfunktionsanlæg!R9","v":0},{"$f":"Fællesfunktionsanlæg!S9","v":0},{"$f":"Fællesfunktionsanlæg!T9","v":0},{"$f":"Fællesfunktionsanlæg!U9","v":0},{"$f":"Fællesfunktionsanlæg!V9","v":0},{"$f":"Fællesfunktionsanlæg!W9","v":0},{"$f":"Fællesfunktionsanlæg!X9","v":0},{"$f":"Fællesfunktionsanlæg!Y9","v":0},{"$f":"D9*Genanskaffelsespriser!$D383","v":0},{"$f":"E9*Genanskaffelsespriser!$D383","v":0},{"$f":"F9*Genanskaffelsespriser!$D383","v":0},{"$f":"G9*Genanskaffelsespriser!$D383","v":0},{"$f":"H9*Genanskaffelsespriser!$D383","v":0},{"$f":"I9*Genanskaffelsespriser!$D383","v":0},{"$f":"J9*Genanskaffelsespriser!$D383","v":0},{"$f":"K9*Genanskaffelsespriser!$D383","v":0},{"$f":"L9*Genanskaffelsespriser!$D383","v":0},{"$f":"M9*Genanskaffelsespriser!$D383","v":0},{"$f":"N9*Genanskaffelsespriser!$D383","v":0},{"$f":"O9*Genanskaffelsespriser!$D383","v":0},{"$f":"P9*Genanskaffelsespriser!$D383","v":0},{"$f":"Q9*Genanskaffelsespriser!$D383","v":0},{"$f":"R9*Genanskaffelsespriser!$D383","v":0},{"$f":"S9*Genanskaffelsespriser!$D383","v":0},{"$f":"T9*Genanskaffelsespriser!$D383","v":0},{"$f":"U9*Genanskaffelsespriser!$D383","v":0},{"$f":"V9*Genanskaffelsespriser!$D383","v":0},{"$f":"W9*Genanskaffelsespriser!$D383","v":0},{"$f":"X9*Genanskaffelsespriser!$D383","v":0},{"$f":"Y9*Genanskaffelsespriser!$D383","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z9","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA9","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB9","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC9","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD9","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE9","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF9","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG9","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH9","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI9","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ9","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK9","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL9","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM9","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN9","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO9","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP9","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ9","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR9","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS9","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT9","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU9","v":0},0]
[{"$f":"+Genanskaffelsespriser!B384","v":"Køretøjer, store lastvogne (> 3.500 kg.)"},"stk.",{"$f":"Genanskaffelsespriser!E384","v":5},{"$f":"Fællesfunktionsanlæg!D10","v":0},{"$f":"Fællesfunktionsanlæg!E10","v":0},{"$f":"Fællesfunktionsanlæg!F10","v":0},{"$f":"Fællesfunktionsanlæg!G10","v":0},{"$f":"Fællesfunktionsanlæg!H10","v":0},{"$f":"Fællesfunktionsanlæg!I10","v":0},{"$f":"Fællesfunktionsanlæg!J10","v":0},{"$f":"Fællesfunktionsanlæg!K10","v":0},{"$f":"Fællesfunktionsanlæg!L10","v":0},{"$f":"Fællesfunktionsanlæg!M10","v":0},{"$f":"Fællesfunktionsanlæg!N10","v":0},{"$f":"Fællesfunktionsanlæg!O10","v":0},{"$f":"Fællesfunktionsanlæg!P10","v":0},{"$f":"Fællesfunktionsanlæg!Q10","v":0},{"$f":"Fællesfunktionsanlæg!R10","v":0},{"$f":"Fællesfunktionsanlæg!S10","v":0},{"$f":"Fællesfunktionsanlæg!T10","v":0},{"$f":"Fællesfunktionsanlæg!U10","v":0},{"$f":"Fællesfunktionsanlæg!V10","v":0},{"$f":"Fællesfunktionsanlæg!W10","v":0},{"$f":"Fællesfunktionsanlæg!X10","v":0},{"$f":"Fællesfunktionsanlæg!Y10","v":0},{"$f":"D10*Genanskaffelsespriser!$D384","v":0},{"$f":"E10*Genanskaffelsespriser!$D384","v":0},{"$f":"F10*Genanskaffelsespriser!$D384","v":0},{"$f":"G10*Genanskaffelsespriser!$D384","v":0},{"$f":"H10*Genanskaffelsespriser!$D384","v":0},{"$f":"I10*Genanskaffelsespriser!$D384","v":0},{"$f":"J10*Genanskaffelsespriser!$D384","v":0},{"$f":"K10*Genanskaffelsespriser!$D384","v":0},{"$f":"L10*Genanskaffelsespriser!$D384","v":0},{"$f":"M10*Genanskaffelsespriser!$D384","v":0},{"$f":"N10*Genanskaffelsespriser!$D384","v":0},{"$f":"O10*Genanskaffelsespriser!$D384","v":0},{"$f":"P10*Genanskaffelsespriser!$D384","v":0},{"$f":"Q10*Genanskaffelsespriser!$D384","v":0},{"$f":"R10*Genanskaffelsespriser!$D384","v":0},{"$f":"S10*Genanskaffelsespriser!$D384","v":0},{"$f":"T10*Genanskaffelsespriser!$D384","v":0},{"$f":"U10*Genanskaffelsespriser!$D384","v":0},{"$f":"V10*Genanskaffelsespriser!$D384","v":0},{"$f":"W10*Genanskaffelsespriser!$D384","v":0},{"$f":"X10*Genanskaffelsespriser!$D384","v":0},{"$f":"Y10*Genanskaffelsespriser!$D384","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z10","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA10","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB10","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC10","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD10","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE10","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF10","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG10","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH10","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI10","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ10","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK10","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL10","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM10","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN10","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO10","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP10","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ10","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR10","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS10","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT10","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU10","v":0},0]
[{"$f":"+Genanskaffelsespriser!B385","v":"Køretøjer, entreprenørmaskiner"},"stk.",{"$f":"Genanskaffelsespriser!E385","v":5},{"$f":"Fællesfunktionsanlæg!D11","v":0},{"$f":"Fællesfunktionsanlæg!E11","v":0},{"$f":"Fællesfunktionsanlæg!F11","v":0},{"$f":"Fællesfunktionsanlæg!G11","v":0},{"$f":"Fællesfunktionsanlæg!H11","v":0},{"$f":"Fællesfunktionsanlæg!I11","v":0},{"$f":"Fællesfunktionsanlæg!J11","v":0},{"$f":"Fællesfunktionsanlæg!K11","v":0},{"$f":"Fællesfunktionsanlæg!L11","v":0},{"$f":"Fællesfunktionsanlæg!M11","v":0},{"$f":"Fællesfunktionsanlæg!N11","v":0},{"$f":"Fællesfunktionsanlæg!O11","v":0},{"$f":"Fællesfunktionsanlæg!P11","v":0},{"$f":"Fællesfunktionsanlæg!Q11","v":0},{"$f":"Fællesfunktionsanlæg!R11","v":0},{"$f":"Fællesfunktionsanlæg!S11","v":0},{"$f":"Fællesfunktionsanlæg!T11","v":0},{"$f":"Fællesfunktionsanlæg!U11","v":0},{"$f":"Fællesfunktionsanlæg!V11","v":0},{"$f":"Fællesfunktionsanlæg!W11","v":0},{"$f":"Fællesfunktionsanlæg!X11","v":0},{"$f":"Fællesfunktionsanlæg!Y11","v":0},{"$f":"D11*Genanskaffelsespriser!$D385","v":0},{"$f":"E11*Genanskaffelsespriser!$D385","v":0},{"$f":"F11*Genanskaffelsespriser!$D385","v":0},{"$f":"G11*Genanskaffelsespriser!$D385","v":0},{"$f":"H11*Genanskaffelsespriser!$D385","v":0},{"$f":"I11*Genanskaffelsespriser!$D385","v":0},{"$f":"J11*Genanskaffelsespriser!$D385","v":0},{"$f":"K11*Genanskaffelsespriser!$D385","v":0},{"$f":"L11*Genanskaffelsespriser!$D385","v":0},{"$f":"M11*Genanskaffelsespriser!$D385","v":0},{"$f":"N11*Genanskaffelsespriser!$D385","v":0},{"$f":"O11*Genanskaffelsespriser!$D385","v":0},{"$f":"P11*Genanskaffelsespriser!$D385","v":0},{"$f":"Q11*Genanskaffelsespriser!$D385","v":0},{"$f":"R11*Genanskaffelsespriser!$D385","v":0},{"$f":"S11*Genanskaffelsespriser!$D385","v":0},{"$f":"T11*Genanskaffelsespriser!$D385","v":0},{"$f":"U11*Genanskaffelsespriser!$D385","v":0},{"$f":"V11*Genanskaffelsespriser!$D385","v":0},{"$f":"W11*Genanskaffelsespriser!$D385","v":0},{"$f":"X11*Genanskaffelsespriser!$D385","v":0},{"$f":"Y11*Genanskaffelsespriser!$D385","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z11","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA11","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB11","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC11","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD11","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE11","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF11","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG11","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH11","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI11","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ11","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK11","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL11","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM11","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN11","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO11","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP11","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ11","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR11","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS11","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT11","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU11","v":0},0]
[{"$f":"+Genanskaffelsespriser!B386","v":"Slamsugere"},"stk.",{"$f":"Genanskaffelsespriser!E386","v":5},{"$f":"Fællesfunktionsanlæg!D12","v":0},{"$f":"Fællesfunktionsanlæg!E12","v":0},{"$f":"Fællesfunktionsanlæg!F12","v":0},{"$f":"Fællesfunktionsanlæg!G12","v":0},{"$f":"Fællesfunktionsanlæg!H12","v":0},{"$f":"Fællesfunktionsanlæg!I12","v":0},{"$f":"Fællesfunktionsanlæg!J12","v":0},{"$f":"Fællesfunktionsanlæg!K12","v":0},{"$f":"Fællesfunktionsanlæg!L12","v":0},{"$f":"Fællesfunktionsanlæg!M12","v":0},{"$f":"Fællesfunktionsanlæg!N12","v":0},{"$f":"Fællesfunktionsanlæg!O12","v":0},{"$f":"Fællesfunktionsanlæg!P12","v":0},{"$f":"Fællesfunktionsanlæg!Q12","v":0},{"$f":"Fællesfunktionsanlæg!R12","v":0},{"$f":"Fællesfunktionsanlæg!S12","v":0},{"$f":"Fællesfunktionsanlæg!T12","v":0},{"$f":"Fællesfunktionsanlæg!U12","v":0},{"$f":"Fællesfunktionsanlæg!V12","v":0},{"$f":"Fællesfunktionsanlæg!W12","v":0},{"$f":"Fællesfunktionsanlæg!X12","v":0},{"$f":"Fællesfunktionsanlæg!Y12","v":0},{"$f":"D12*Genanskaffelsespriser!$D386","v":0},{"$f":"E12*Genanskaffelsespriser!$D386","v":0},{"$f":"F12*Genanskaffelsespriser!$D386","v":0},{"$f":"G12*Genanskaffelsespriser!$D386","v":0},{"$f":"H12*Genanskaffelsespriser!$D386","v":0},{"$f":"I12*Genanskaffelsespriser!$D386","v":0},{"$f":"J12*Genanskaffelsespriser!$D386","v":0},{"$f":"K12*Genanskaffelsespriser!$D386","v":0},{"$f":"L12*Genanskaffelsespriser!$D386","v":0},{"$f":"M12*Genanskaffelsespriser!$D386","v":0},{"$f":"N12*Genanskaffelsespriser!$D386","v":0},{"$f":"O12*Genanskaffelsespriser!$D386","v":0},{"$f":"P12*Genanskaffelsespriser!$D386","v":0},{"$f":"Q12*Genanskaffelsespriser!$D386","v":0},{"$f":"R12*Genanskaffelsespriser!$D386","v":0},{"$f":"S12*Genanskaffelsespriser!$D386","v":0},{"$f":"T12*Genanskaffelsespriser!$D386","v":0},{"$f":"U12*Genanskaffelsespriser!$D386","v":0},{"$f":"V12*Genanskaffelsespriser!$D386","v":0},{"$f":"W12*Genanskaffelsespriser!$D386","v":0},{"$f":"X12*Genanskaffelsespriser!$D386","v":0},{"$f":"Y12*Genanskaffelsespriser!$D386","v":0},0,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z12","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA12","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB12","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC12","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD12","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE12","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF12","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG12","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH12","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI12","v":0},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ12","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK12","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL12","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM12","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN12","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO12","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP12","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ12","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR12","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS12","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT12","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU12","v":0},0]
[{"$f":"+Genanskaffelsespriser!B387","v":"Værksteder, garager"},"m2",{"$f":"Genanskaffelsespriser!E387","v":75},{"$f":"Fællesfunktionsanlæg!D13","v":0},{"$f":"Fællesfunktionsanlæg!E13","v":0},{"$f":"Fællesfunktionsanlæg!F13","v":0},{"$f":"Fællesfunktionsanlæg!G13","v":0},{"$f":"Fællesfunktionsanlæg!H13","v":0},{"$f":"Fællesfunktionsanlæg!I13","v":0},{"$f":"Fællesfunktionsanlæg!J13","v":0},{"$f":"Fællesfunktionsanlæg!K13","v":0},{"$f":"Fællesfunktionsanlæg!L13","v":0},{"$f":"Fællesfunktionsanlæg!M13","v":320},{"$f":"Fællesfunktionsanlæg!N13","v":0},{"$f":"Fællesfunktionsanlæg!O13","v":0},{"$f":"Fællesfunktionsanlæg!P13","v":0},{"$f":"Fællesfunktionsanlæg!Q13","v":0},{"$f":"Fællesfunktionsanlæg!R13","v":0},{"$f":"Fællesfunktionsanlæg!S13","v":0},{"$f":"Fællesfunktionsanlæg!T13","v":0},{"$f":"Fællesfunktionsanlæg!U13","v":0},{"$f":"Fællesfunktionsanlæg!V13","v":0},{"$f":"Fællesfunktionsanlæg!W13","v":0},{"$f":"Fællesfunktionsanlæg!X13","v":0},{"$f":"Fællesfunktionsanlæg!Y13","v":0},{"$f":"D13*Genanskaffelsespriser!$D387","v":0},{"$f":"E13*Genanskaffelsespriser!$D387","v":0},{"$f":"F13*Genanskaffelsespriser!$D387","v":0},{"$f":"G13*Genanskaffelsespriser!$D387","v":0},{"$f":"H13*Genanskaffelsespriser!$D387","v":0},{"$f":"I13*Genanskaffelsespriser!$D387","v":0},{"$f":"J13*Genanskaffelsespriser!$D387","v":0},{"$f":"K13*Genanskaffelsespriser!$D387","v":0},{"$f":"L13*Genanskaffelsespriser!$D387","v":0},{"$f":"M13*Genanskaffelsespriser!$D387","v":5440000},{"$f":"N13*Genanskaffelsespriser!$D387","v":0},{"$f":"O13*Genanskaffelsespriser!$D387","v":0},{"$f":"P13*Genanskaffelsespriser!$D387","v":0},{"$f":"Q13*Genanskaffelsespriser!$D387","v":0},{"$f":"R13*Genanskaffelsespriser!$D387","v":0},{"$f":"S13*Genanskaffelsespriser!$D387","v":0},{"$f":"T13*Genanskaffelsespriser!$D387","v":0},{"$f":"U13*Genanskaffelsespriser!$D387","v":0},{"$f":"V13*Genanskaffelsespriser!$D387","v":0},{"$f":"W13*Genanskaffelsespriser!$D387","v":0},{"$f":"X13*Genanskaffelsespriser!$D387","v":0},{"$f":"Y13*Genanskaffelsespriser!$D387","v":0},5440000,{"$f":"VLOOKUP(D$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*Z13","v":0},{"$f":"VLOOKUP(E$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AA13","v":0},{"$f":"VLOOKUP(F$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AB13","v":0},{"$f":"VLOOKUP(G$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AC13","v":0},{"$f":"VLOOKUP(H$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AD13","v":0},{"$f":"VLOOKUP(I$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AE13","v":0},{"$f":"VLOOKUP(J$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AF13","v":0},{"$f":"VLOOKUP(K$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AG13","v":0},{"$f":"VLOOKUP(L$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AH13","v":0},{"$f":"VLOOKUP(M$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AI13","v":3232305.8656036137},{"$f":"VLOOKUP(N$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AJ13","v":0},{"$f":"VLOOKUP(O$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AK13","v":0},{"$f":"VLOOKUP(P$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AL13","v":0},{"$f":"VLOOKUP(Q$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AM13","v":0},{"$f":"VLOOKUP(R$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AN13","v":0},{"$f":"VLOOKUP(S$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AO13","v":0},{"$f":"VLOOKUP(T$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AP13","v":0},{"$f":"VLOOKUP(U$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AQ13","v":0},{"$f":"VLOOKUP(V$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AR13","v":0},{"$f":"VLOOKUP(W$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AS13","v":0},{"$f":"VLOOKUP(X$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AT13","v":0},{"$f":"VLOOKUP(Y$3,Prisindeks!$A$2:$B$111,2,FALSE)/100*AU13","v":0},320]
["Levetidsforlængelse","år","-",{"$f":"Fællesfunktionsanlæg!D14","v":0},{"$f":"Fællesfunktionsanlæg!E14","v":0},{"$f":"Fællesfunktionsanlæg!F14","v":0},{"$f":"Fællesfunktionsanlæg!G14","v":0},{"$f":"Fællesfunktionsanlæg!H14","v":0},{"$f":"Fællesfunktionsanlæg!I14","v":0},{"$f":"Fællesfunktionsanlæg!J14","v":0},{"$f":"Fællesfunktionsanlæg!K14","v":0},{"$f":"Fællesfunktionsanlæg!L14","v":0},{"$f":"Fællesfunktionsanlæg!M14","v":0},{"$f":"Fællesfunktionsanlæg!N14","v":0},{"$f":"Fællesfunktionsanlæg!O14","v":0},{"$f":"Fællesfunktionsanlæg!P14","v":0},{"$f":"Fællesfunktionsanlæg!Q14","v":0},{"$f":"Fællesfunktionsanlæg!R14","v":0},{"$f":"Fællesfunktionsanlæg!S14","v":0},{"$f":"Fællesfunktionsanlæg!T14","v":0},{"$f":"Fællesfunktionsanlæg!U14","v":0},{"$f":"Fællesfunktionsanlæg!V14","v":0},{"$f":"Fællesfunktionsanlæg!W14","v":0},{"$f":"Fællesfunktionsanlæg!X14","v":0},{"$f":"Fællesfunktionsanlæg!Y14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(D14:Y14,\"<>0\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":7200000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT4:BT15)","v":0}]

{"sheet":"Kontrol","index":16,"n_rows":11,"n_cols":8,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Selskab","Debiteret vandmængde","Renseanlæg","Ledningsnet - Brønde og Stik","Små - Store pumpestat.","Overløbsbyg - Sparebas.","Adm. Byg og Garager","Fælles"]
[{"$f":"Balance!J3","v":"Guldborgsund Spildevand ApS"},{"$f":"Balance!J10","v":2704255},{"$f":"'Kontrol Pro.'!AW3518","v":345464911.82399517},{"$f":"'Kontrol Dist.'!AW4+'Kontrol Dist.'!AW18+'Kontrol Dist.'!AW32+'Kontrol Dist.'!AW46+'Kontrol Dist.'!AW60+'Kontrol Dist.'!AW65+'Kontrol Dist.'!AW70+'Kontrol Dist.'!AW75","v":5222943400},{"$f":"'Kontrol Dist.'!AW80+'Kontrol Dist.'!AW95+'Kontrol Dist.'!AW110+'Kontrol Dist.'!AW125+'Kontrol Dist.'!AW140+'Kontrol Dist.'!AW161+'Kontrol Dist.'!AW182+'Kontrol Dist.'!AW203","v":568275000},{"$f":"'Kontrol Dist.'!AW224+'Kontrol Dist.'!AW242+'Kontrol Dist.'!AW260+'Kontrol Dist.'!AW278+'Kontrol Dist.'!AW296+'Kontrol Dist.'!AW315+'Kontrol Dist.'!AW334+'Kontrol Dist.'!AW353+'Kontrol Dist.'!AW372+'Kontrol Dist.'!AW381+'Kontrol Dist.'!AW390+'Kontrol Dist.'!AW399","v":22020000},{"$f":"'Kontrol Fæll.'!AV5+'Kontrol Fæll.'!AV13","v":7200000},{"$f":"'Kontrol Fæll.'!AV7+'Kontrol Fæll.'!AV8+'Kontrol Fæll.'!AV9+'Kontrol Fæll.'!AV10+'Kontrol Fæll.'!AV11+'Kontrol Fæll.'!AV12","v":0}]
[]
[]
[]
[]
[null,"Levetidsforslængelser"]
["Kontrol Pro.",{"$f":"'Kontrol Pro.'!BU3518","v":0}]
["Kontrol Dist.",{"$f":"'Kontrol Dist.'!BU409","v":0}]
["Kontrol Fæll.",{"$f":"'Kontrol Fæll.'!BT16","v":0}]
["I alt",{"$f":"SUM(B8:B10)","v":0}]